diff --git a/.github/workflows/ci.yml b/.github/workflows/ci.yml index 97a943c..5dfbf97 100644 --- a/.github/workflows/ci.yml +++ b/.github/workflows/ci.yml @@ -19,7 +19,7 @@ jobs: strategy: matrix: os: [ubuntu-latest, windows-latest] - python-version: ["3.10", "3.11"] + python-version: ["3.10", "3.11", "3.12"] steps: - uses: actions/checkout@v3 diff --git a/debt_fraction_calculator/debt_fraction_calc.py b/debt_fraction_calculator/debt_fraction_calc.py index f476097..2364441 100644 --- a/debt_fraction_calculator/debt_fraction_calc.py +++ b/debt_fraction_calculator/debt_fraction_calc.py @@ -16,8 +16,9 @@ import PySAM.Levpartflip as levpartflip from lcoe_calculator.extractor import Extractor -from lcoe_calculator.config import YEARS, FINANCIAL_CASES, CrpChoiceType +from lcoe_calculator.config import YEARS, FINANCIAL_CASES, CrpChoiceType, PTC_PLUS_ITC_CASE_PVB from lcoe_calculator.tech_processors import LCOE_TECHS +import lcoe_calculator.tech_processors from lcoe_calculator.base_processor import TechProcessor from lcoe_calculator.macrs import MACRS_6, MACRS_16, MACRS_21 @@ -246,7 +247,7 @@ def calculate_all_debt_fractions(data_workbook_filename: str, output_filename: s click.echo(f"Processing tech {Tech.tech_name} and financial case {fin_case}") debt_fracs = [Tech.tech_name, fin_case] # First two columns are metadata - proc = Tech(data_workbook_filename, crp=crp, case=fin_case) + proc = Tech(data_workbook_filename, crp=crp, case=fin_case, tcc=PTC_PLUS_ITC_CASE_PVB) proc.run() d = proc.flat @@ -278,13 +279,30 @@ def calculate_all_debt_fractions(data_workbook_filename: str, output_filename: s if debug: click.echo(f"Processing tech {Tech.tech_name}, financial case {fin_case}, " f"and year {year}") + if not year in detail_vals or not year in tech_vals: + debt_fracs.append(None) + continue + input_vals = detail_vals.set_index('Parameter')[year].to_dict() gen_vals = tech_vals.set_index('Parameter')[year].to_dict() - # Tax credits + # Tax credits - assumes each tech has one PTC or one ITC if Tech.has_tax_credit and fin_case == 'Market': - input_vals["PTC"] = df_ptc.loc[Tech.sheet_name][year] - input_vals["ITC"] = df_itc.loc[Tech.sheet_name][year] + if Tech.sheet_name == "Utility-Scale PV-Plus-Battery": + if proc.tax_credit_case is PTC_PLUS_ITC_CASE_PVB and year > 2022: + ncf = proc.df_ncf.loc[Tech.default_tech_detail + '/Moderate'][year] + pvcf = proc.df_pvcf.loc[Tech.default_tech_detail + '/Moderate'][year] + + batt_occ_percent = proc.df_batt_cost * proc.CO_LOCATION_SAVINGS / proc.df_occ + + input_vals["PTC"] = df_ptc.loc[Tech.sheet_name][year] * min(ncf / pvcf, 1.0) + input_vals["ITC"] = df_itc.loc[Tech.sheet_name][year] * batt_occ_percent.loc[Tech.default_tech_detail + '/Moderate'][year] + else: + input_vals["PTC"] = 0 + input_vals["ITC"] = df_itc.loc[Tech.sheet_name][year] + else: + input_vals["PTC"] = df_ptc.loc[Tech.sheet_name][year] + input_vals["ITC"] = df_itc.loc[Tech.sheet_name][year] else: input_vals["PTC"] = 0 input_vals["ITC"] = 0 diff --git a/debt_fraction_calculator/debt_fraction_dev.ipynb b/debt_fraction_calculator/debt_fraction_dev.ipynb new file mode 100644 index 0000000..3f208a3 --- /dev/null +++ b/debt_fraction_calculator/debt_fraction_dev.ipynb @@ -0,0 +1,370 @@ +{ + "cells": [ + { + "attachments": {}, + "cell_type": "markdown", + "metadata": {}, + "source": [ + "Development notebook for debt fraction calculator. Use this to test code changes without re-running the scrape.\n", + "\n", + "debt_fraction_calc.py has a few more comments and polish" + ] + }, + { + "cell_type": "code", + "execution_count": null, + "metadata": {}, + "outputs": [], + "source": [ + "import pandas as pd\n", + "import numpy as np\n", + "import PySAM.Singleowner as singleowner\n", + "import os\n", + "import sys\n", + "\n", + "sys.path.insert(0, os.path.dirname(os.getcwd()))\n", + "from lcoe_calculator.process_all import ProcessAll\n", + "from lcoe_calculator.extractor import Extractor\n", + "\n", + "from lcoe_calculator.tech_processors import FixedOffShoreWindProc, FloatingOffShoreWindProc, LandBasedWindProc, DistributedWindProc,\\\n", + " UtilityPvProc, CommPvProc, ResPvProc, UtilityPvPlusBatteryProc,\\\n", + " CspProc, GeothermalProc, HydropowerProc, PumpedStorageHydroProc,\\\n", + " NuclearProc, BiopowerProc\n", + "\n", + "from lcoe_calculator.macrs import MACRS_6, MACRS_16, MACRS_21" + ] + }, + { + "cell_type": "code", + "execution_count": null, + "metadata": {}, + "outputs": [], + "source": [ + "# Data master version on sharepoint - empty string if you haven't renamed the file\n", + "version_string = \"_v1.46\"\n", + "\n", + "# Path to data master spreadsheet\n", + "data_master_filename = \"path/to/2024-ATB-Data_Workbook.xlsx\"\n", + "\n", + "techs = [UtilityPvPlusBatteryProc\n", + " ]\n", + "\n", + "\n", + "CRP_CHOICES = [20]\n", + "scraper = ProcessAll(data_master_filename, techs=techs)\n", + "scraper.process()" + ] + }, + { + "cell_type": "code", + "execution_count": null, + "metadata": {}, + "outputs": [], + "source": [ + "df_itc, df_ptc = Extractor.get_tax_credits_sheet(data_master_filename)" + ] + }, + { + "cell_type": "code", + "execution_count": null, + "metadata": {}, + "outputs": [], + "source": [ + "print(set(scraper.data.Parameter))" + ] + }, + { + "cell_type": "code", + "execution_count": null, + "metadata": {}, + "outputs": [], + "source": [ + "fuel_filename = 'fuel_prices.csv'\n", + "df_fuel = pd.read_csv(fuel_filename).set_index(\"Price\")\n", + "df_fuel.columns = df_fuel.columns.astype(int)\n", + "print(df_fuel)" + ] + }, + { + "cell_type": "code", + "execution_count": null, + "metadata": {}, + "outputs": [], + "source": [ + "def calculate_debt_fraction(input_vals, debug=False):\n", + " model = singleowner.default(\"GenericSystemSingleOwner\")\n", + "\n", + " analysis_period = 20\n", + " ac_capacity = 1000 # kW\n", + " capacity_factor = input_vals[\"CF\"]\n", + " gen = [capacity_factor * ac_capacity] * 8760 # Distribute evenly throughout the year\n", + "\n", + " capex = input_vals[\"OCC\"]\n", + " con_fin_costs = input_vals[\"CFC\"]\n", + " initial_investment = capex * ac_capacity\n", + " con_fin_total = con_fin_costs * ac_capacity\n", + " o_and_m = input_vals[\"Fixed O&M\"]\n", + " v_o_and_m = input_vals[\"Variable O&M\"]\n", + " dscr = input_vals[\"DSCR\"]\n", + "\n", + " ## Set these here so we can adjust below\n", + " irr_target = input_vals[\"IRR\"] \n", + " tax_federal = input_vals[\"Tax Rate (Federal and State)\"] * 100\n", + " tax_state = 0\n", + " inflation = input_vals[\"Inflation Rate\"] * 100\n", + "\n", + " degradation = 0.0 # ATB presents average capactity factors\n", + "\n", + " model.value(\"analysis_period\", analysis_period)\n", + " model.value(\"flip_target_year\", analysis_period)\n", + " model.value(\"gen\", gen)\n", + " model.value(\"system_pre_curtailment_kwac\", gen)\n", + " model.value(\"system_capacity\", ac_capacity)\n", + " model.value(\"cp_system_nameplate\", ac_capacity / 1000)\n", + " model.value(\"total_installed_cost\", initial_investment)\n", + "\n", + " ## Single Owner should apply the O&M cost to each year, so no need to multiply by analysis period?\n", + " model.value(\"om_capacity\", [o_and_m] ) \n", + " model.value(\"om_production\", [v_o_and_m])\n", + " if 'Fuel' in input_vals:\n", + " model.value(\"om_fuel_cost\", [input_vals['Fuel']])\n", + " if 'Heat Rate' in input_vals:\n", + " model.value(\"system_heat_rate\", input_vals['Heat Rate'])\n", + "\n", + " model.value(\"degradation\", [degradation]) # Specify length 1 so degradation is applied each year. An array of 0.7 len(analysis_period) assumes degradation the first year, but not afterwards\n", + " model.value(\"system_use_lifetime_output\", 0) # Do degradation in the financial model\n", + "\n", + " model.value(\"debt_option\", 1) # Use DSCR\n", + " model.value(\"dscr\", dscr)\n", + " # model.value(\"debt_percent\", 51.9)\n", + " model.value(\"inflation_rate\", inflation)\n", + " model.value(\"term_int_rate\", input_vals['Interest Rate Nominal'] * 100)\n", + " model.value(\"term_tenor\", 18)\n", + " model.value(\"real_discount_rate\", input_vals['Calculated Rate of Return on Equity Real'] * 100) ## \"real equity rate\" (also get this from data?)\n", + " model.value(\"flip_target_percent\", irr_target) ## \"nominal equity rate\"\n", + " model.value(\"ppa_escalation\", 0.0)\n", + "\n", + " model.value(\"federal_tax_rate\", [tax_federal])\n", + " model.value(\"state_tax_rate\", [tax_state])\n", + "\n", + " # This group is included in fixed O&M\n", + " model.value(\"insurance_rate\", 0)\n", + " model.value(\"property_tax_rate\", 0)\n", + " model.value(\"prop_tax_cost_assessed_percent\", 0)\n", + "\n", + " model.value(\"reserves_interest\", 0)\n", + " model.value(\"salvage_percentage\", 0)\n", + " model.value(\"months_receivables_reserve\", 0)\n", + " model.value(\"months_working_reserve\", 0)\n", + " model.value(\"dscr_reserve_months\", 0)\n", + " model.value(\"equip1_reserve_cost\", 0)\n", + " model.value(\"equip2_reserve_cost\", 0)\n", + " model.value(\"equip3_reserve_cost\", 0)\n", + " model.value(\"cost_debt_closing\", 0)\n", + " model.value(\"cost_debt_fee\", 0)\n", + " model.value(\"loan_moratorium\", 0)\n", + " model.value(\"construction_financing_cost\", con_fin_total)\n", + " model.value(\"itc_fed_percent\", [input_vals[\"ITC\"] * 100])\n", + " model.value('itc_fed_percent_maxvalue', [1e38])\n", + " model.value(\"itc_sta_amount\", [0])\n", + " model.value(\"ptc_fed_amount\", [input_vals[\"PTC\"] / 1000]) # Convert $/MWh to $/kWh\n", + "\n", + " if input_vals[\"MACRS\"] == MACRS_6:\n", + " model.value(\"depr_alloc_macrs_5_percent\", 100)\n", + " model.value(\"depr_itc_fed_macrs_5\", 1)\n", + " model.value(\"depr_itc_sta_macrs_5\", 1)\n", + " model.value(\"depr_alloc_macrs_15_percent\", 0)\n", + " model.value(\"depr_alloc_sl_20_percent\", 0)\n", + " elif input_vals[\"MACRS\"] == MACRS_16:\n", + " model.value(\"depr_alloc_macrs_5_percent\", 0)\n", + " model.value(\"depr_alloc_macrs_15_percent\", 100)\n", + " model.value(\"depr_itc_fed_macrs_15\", 1)\n", + " model.value(\"depr_itc_sta_macrs_15\", 1)\n", + " model.value(\"depr_alloc_sl_20_percent\", 0)\n", + " elif input_vals[\"MACRS\"] == MACRS_21:\n", + " model.value(\"depr_alloc_macrs_5_percent\", 0)\n", + " model.value(\"depr_alloc_macrs_15_percent\", 0)\n", + " model.value(\"depr_alloc_sl_20_percent\", 100)\n", + " model.value(\"depr_itc_fed_sl_20\", 1)\n", + " model.value(\"depr_itc_fed_sl_20\", 1)\n", + " model.value(\"depr_alloc_custom_percent\", 0)\n", + " model.value(\"depr_alloc_sl_5_percent\", 0)\n", + " model.value(\"depr_alloc_sl_15_percent\", 0)\n", + " model.value(\"depr_alloc_sl_39_percent\", 0)\n", + " model.value(\"depr_bonus_fed\", 0)\n", + " model.value(\"depr_bonus_sta\", 0)\n", + " model.value(\"depr_bonus_fed_macrs_5\", 0)\n", + " model.value(\"depr_bonus_sta_macrs_5\", 0)\n", + " model.value(\"depr_bonus_fed_macrs_15\", 0)\n", + " model.value(\"depr_bonus_sta_macrs_15\", 0)\n", + "\n", + " model.value(\"depr_fedbas_method\", 0)\n", + " model.value(\"depr_stabas_method\", 0)\n", + "\n", + " model.value(\"ppa_soln_mode\", 0)\n", + " model.value(\"payment_option\", 0)\n", + "\n", + " model.value('en_electricity_rates', 1 )\n", + "\n", + " model.execute()\n", + "\n", + " if debug:\n", + " print(\"LCOE: \" + str(model.Outputs.lcoe_real)) #Cents / kWh - multiply by 10 to get $ / MWh\n", + " print(\"NPV: \" + str(model.Outputs.project_return_aftertax_npv))\n", + " print()\n", + " print(\"IRR in target year: \" + str(model.Outputs.flip_target_irr))\n", + " print(\"IRR at end of project: \" + str(model.Outputs.analysis_period_irr))\n", + " print(\"O&M: \" + str(model.Outputs.cf_om_capacity_expense))\n", + " print(\"PPA price: \" + str(model.Outputs.cf_ppa_price))\n", + " print(\"Debt Principal: \" + str(model.Outputs.cf_debt_payment_principal))\n", + " print(\"Debt Interest: \" + str(model.Outputs.cf_debt_payment_interest))\n", + " print(\"Depreciation: \" + str(model.Outputs.cf_feddepr_total))\n", + " print(\"Production: \" + str(model.Outputs.cf_energy_net))\n", + " print(\"Tax \" + str(model.Outputs.cf_fedtax))\n", + " print(\"ITC \" + str(model.Outputs.itc_total_fed))\n", + " print(\"PTC \" + str(model.Outputs.cf_ptc_fed))\n", + " print(\"Debt fraction \" + str(model.Outputs.debt_fraction))\n", + "\n", + " return model.Outputs.debt_fraction" + ] + }, + { + "cell_type": "code", + "execution_count": null, + "metadata": {}, + "outputs": [], + "source": [] + }, + { + "cell_type": "code", + "execution_count": null, + "metadata": {}, + "outputs": [], + "source": [ + "d = scraper.data\n", + "print(d.columns)\n", + "print(set(d.Parameter))" + ] + }, + { + "cell_type": "code", + "execution_count": null, + "metadata": {}, + "outputs": [], + "source": [ + "fin_cases = ['Market','R&D']\n", + "\n", + "d = scraper.data\n", + "debt_frac_dict = {}\n", + "\n", + "years = range(2021, 2051)\n", + "print (years)\n", + "cols = [\"Technology\", \"Case\", *years]\n", + "\n", + "for tech in techs:\n", + " for fin_case in fin_cases:\n", + " print(\"Fin case \" , fin_case)\n", + " debt_fracs = [tech.tech_name, fin_case]\n", + " for year in years:\n", + " input_vals = d[(d.DisplayName == tech.default_tech_detail) & (d.Case == fin_case) & (d.Scenario == 'Moderate') & (d.CRPYears == 20) & \n", + " ((d.Parameter == 'Fixed O&M') | (d.Parameter == 'Variable O&M') |(d.Parameter == 'OCC') | (d.Parameter == 'CFC') | (d.Parameter == 'CF')\n", + " | (d.Parameter == 'Heat Rate') | (d.Parameter == 'Fuel'))]\n", + " input_vals = input_vals.set_index('Parameter')[year].to_dict()\n", + "\n", + " gen_vals = d[(d.Technology == tech.tech_name) & (d.CRPYears == 20) & (d.Case == fin_case) & \n", + " ((d.Parameter == 'Inflation Rate') | (d.Parameter == 'Tax Rate (Federal and State)') | (d.Parameter == 'Calculated Rate of Return on Equity Real') | (d.Parameter == 'Interest Rate Nominal'))]\n", + " gen_vals = gen_vals.set_index('Parameter')[year].to_dict()\n", + "\n", + " if tech.has_itc and tech.has_ptc and fin_case == 'Market':\n", + " input_vals[\"PTC\"] = df_ptc.loc[tech.sheet_name][year]\n", + " input_vals[\"ITC\"] = df_itc.loc[tech.sheet_name][year]\n", + " else:\n", + " input_vals[\"PTC\"] = 0\n", + " input_vals[\"ITC\"] = 0\n", + " input_vals[\"DSCR\"] = tech.dscr\n", + " input_vals[\"IRR\"] = tech.irr_target\n", + " if isinstance(tech.depreciation_schedule, list):\n", + " input_vals[\"MACRS\"] = tech.depreciation_schedule\n", + " elif isinstance(tech.depreciation_schedule, dict):\n", + " input_vals[\"MACRS\"] = tech.depreciation_schedule[year]\n", + " input_vals.update(gen_vals)\n", + " debt_frac = calculate_debt_fraction(input_vals)\n", + "\n", + " debt_fracs.append(debt_frac / 100.0)\n", + " \n", + " debt_frac_dict[tech.tech_name + fin_case] = debt_fracs\n", + "\n", + "df_df = pd.DataFrame.from_dict(debt_frac_dict, orient='index', columns=cols)\n", + "df_df.to_csv(\"2023_debt_fractions.csv\")\n" + ] + }, + { + "cell_type": "code", + "execution_count": null, + "metadata": {}, + "outputs": [], + "source": [ + "df_fuel.at['Natural Gas ($/MMBtu)', year]" + ] + }, + { + "cell_type": "code", + "execution_count": null, + "metadata": {}, + "outputs": [], + "source": [ + "\"\"\"\n", + "if tech == NaturalGasProc:\n", + " input_vals['Fuel'] = df_fuel.at['Natural Gas ($/MMBtu)', year]\n", + "if tech == CoalProc:\n", + " input_vals['Fuel'] = df_fuel.at['Coal ($/MMBtu)', year]\n", + "\"\"\"" + ] + }, + { + "cell_type": "code", + "execution_count": null, + "metadata": {}, + "outputs": [], + "source": [ + "print(input_vals)\n", + "\n", + "print(debt_frac)" + ] + }, + { + "cell_type": "code", + "execution_count": null, + "metadata": {}, + "outputs": [], + "source": [] + } + ], + "metadata": { + "kernelspec": { + "display_name": "atb_datamaster_etl", + "language": "python", + "name": "python3" + }, + "language_info": { + "codemirror_mode": { + "name": "ipython", + "version": 3 + }, + "file_extension": ".py", + "mimetype": "text/x-python", + "name": "python", + "nbconvert_exporter": "python", + "pygments_lexer": "ipython3", + "version": "3.11.5" + }, + "orig_nbformat": 4, + "vscode": { + "interpreter": { + "hash": "7453c7a7c4c6aacca0bd3e48c10e9f590f02fc03a145dba291554d026d9242d0" + } + } + }, + "nbformat": 4, + "nbformat_minor": 2 +} diff --git a/example_notebooks/Full work flow.ipynb b/example_notebooks/Full work flow.ipynb index a1836fc..7e2a57b 100644 --- a/example_notebooks/Full work flow.ipynb +++ b/example_notebooks/Full work flow.ipynb @@ -33,9 +33,10 @@ "sys.path.insert(0, os.path.dirname(os.getcwd()))\n", "from lcoe_calculator.process_all import ProcessAll\n", "from lcoe_calculator.tech_processors import (ALL_TECHS,\n", - " OffShoreWindProc, LandBasedWindProc, DistributedWindProc,\n", + " FixedOffShoreWindProc, FloatingOffShoreWindProc, LandBasedWindProc, DistributedWindProc,\n", " UtilityPvProc, CommPvProc, ResPvProc, UtilityPvPlusBatteryProc,\n", " CspProc, GeothermalProc, HydropowerProc, PumpedStorageHydroProc,\n", + " PumpedStorageHydroOneResProc,\n", " CoalProc, NaturalGasProc, NuclearProc, BiopowerProc,\n", " UtilityBatteryProc, CommBatteryProc, ResBatteryProc,\n", " CoalRetrofitProc, NaturalGasRetrofitProc, NaturalGasFuelCellProc)\n", @@ -67,14 +68,14 @@ "outputs": [], "source": [ "# The below line MUST be updated to reflect the location of the ATB workbook on your computer\n", - "atb_electricity_workbook = 'path/to/2023_v2_Workbook_Corrected_07_20_23.xlsx'\n", + "atb_electricity_workbook = 'path/to/2024_v1_Workbook_06_25_24.xlsx'\n", "\n", "# ---- Comment/uncomment the below lines to process all techs or a subset of techs\n", "# Process all technologies\n", "techs = ALL_TECHS\n", "\n", "# Process a couple technologies\n", - "techs = [LandBasedWindProc, OffShoreWindProc]\n", + "techs = [LandBasedWindProc, UtilityPvProc]\n", "\n", "# Or process a single technology\n", "techs = LandBasedWindProc\n", @@ -187,7 +188,7 @@ "name": "python", "nbconvert_exporter": "python", "pygments_lexer": "ipython3", - "version": "3.10.12" + "version": "3.11.9" }, "vscode": { "interpreter": { diff --git a/example_notebooks/Process ATB electricity technology.ipynb b/example_notebooks/Process ATB electricity technology.ipynb index 8bcaa47..50828e7 100644 --- a/example_notebooks/Process ATB electricity technology.ipynb +++ b/example_notebooks/Process ATB electricity technology.ipynb @@ -34,9 +34,10 @@ "\n", "# Electricity technology processors\n", "from lcoe_calculator.tech_processors import (\n", - " OffShoreWindProc, LandBasedWindProc, DistributedWindProc,\n", + " FixedOffShoreWindProc, FloatingOffShoreWindProc, LandBasedWindProc, DistributedWindProc,\n", " UtilityPvProc, CommPvProc, ResPvProc, UtilityPvPlusBatteryProc,\n", " CspProc, GeothermalProc, HydropowerProc, PumpedStorageHydroProc,\n", + " PumpedStorageHydroOneResProc,\n", " CoalProc, NaturalGasProc, NuclearProc, BiopowerProc,\n", " UtilityBatteryProc, CommBatteryProc, ResBatteryProc,\n", " CoalRetrofitProc, NaturalGasRetrofitProc, NaturalGasFuelCellProc\n", @@ -64,7 +65,7 @@ "outputs": [], "source": [ "# The below line MUST be updated to reflect the location of the ATB workbook on your computer\n", - "atb_electricity_workbook = 'path/to/2023_v2_Workbook_Corrected_07_20_23.xlsx'" + "atb_electricity_workbook = 'path/to/2024-ATB-Data_Workbook.xlsx'" ] }, { @@ -79,9 +80,7 @@ "cell_type": "code", "execution_count": null, "id": "0be06180", - "metadata": { - "scrolled": false - }, + "metadata": {}, "outputs": [], "source": [ "# The CRP may be one of 20, 30, or 'TechLife' in quotes\n", @@ -96,8 +95,9 @@ "# Finally, choose a technology processor from the list imported from lcoe_calculator.tech_processors \n", "# above and initialize it. Several options are shown in comments, but only one should be used at a time. \n", "# Microsoft Excel may open and ask for permission to view the workbook. \n", - "proc = OffShoreWindProc(atb_electricity_workbook, crp=crp, case=financial_case)\n", + "proc = LandBasedWindProc(atb_electricity_workbook, crp=crp, case=financial_case)\n", "\n", + "# proc = NuclearProc(atb_electricity_workbook, crp=crp, case=financial_case)\n", "# proc = UtilityPvProc(atb_electricity_workbook, crp=crp, case=financial_case)\n", "# proc = NaturalGasProc(atb_electricity_workbook, crp=crp, case=financial_case)\n", "# proc = NuclearProc(atb_electricity_workbook, crp=crp, case=financial_case)" @@ -135,9 +135,7 @@ "cell_type": "code", "execution_count": null, "id": "d152b8d3", - "metadata": { - "scrolled": false - }, + "metadata": {}, "outputs": [], "source": [ "# Run the pipeline\n", @@ -237,7 +235,7 @@ "name": "python", "nbconvert_exporter": "python", "pygments_lexer": "ipython3", - "version": "3.11.5" + "version": "3.11.9" } }, "nbformat": 4, diff --git a/lcoe_calculator/base_processor.py b/lcoe_calculator/base_processor.py index 28640ed..32b467c 100644 --- a/lcoe_calculator/base_processor.py +++ b/lcoe_calculator/base_processor.py @@ -7,7 +7,7 @@ """ Tech LCOE and CAPEX processor class. This is effectively an abstract class and must be subclassed. """ -from typing import List, Tuple, Type +from typing import List, Tuple, Type, Optional from abc import ABC, abstractmethod import pandas as pd import numpy as np @@ -15,7 +15,7 @@ from .macrs import MACRS_6 from .extractor import Extractor from .abstract_extractor import AbstractExtractor -from .config import FINANCIAL_CASES, YEARS, TECH_DETAIL_SCENARIO_COL, MARKET_FIN_CASE, CRP_CHOICES,\ +from .config import FINANCIAL_CASES, END_YEAR, TECH_DETAIL_SCENARIO_COL, MARKET_FIN_CASE, CRP_CHOICES,\ SCENARIOS, LCOE_SS_NAME, CAPEX_SS_NAME, CFF_SS_NAME, CrpChoiceType, BASE_YEAR @@ -71,7 +71,7 @@ def tech_name(self) -> str: has_tax_credit = True # Does the tech have tax credits in the workbook has_fin_assump = True # Does the tech have financial assumptions in the workbook - wacc_name: str|None = None # Name of tech to look for on WACC sheet, use sheet name if None + wacc_name: Optional[str] = None # Name of tech to look for on WACC sheet, use sheet name if None has_wacc = True # If True, pull values from WACC sheet. has_capex = True # If True, calculate CAPEX has_lcoe = True # If True, calculate CRF, PFF, & LCOE. @@ -95,15 +95,22 @@ def tech_name(self) -> str: # Variables used by the debt fraction calculator. Should be filled out for any tech # where self.has_lcoe == True. - default_tech_detail: str|None = None - dscr: float|None = None # Debt service coverage ratio (unitless, typically 1-1.5) - - def __init__(self, data_workbook_fname: str, case: str = MARKET_FIN_CASE, - crp: CrpChoiceType = 30, extractor: Type[AbstractExtractor] = Extractor): + default_tech_detail: Optional[str] = None + dscr: Optional[float] = None # Debt service coverage ratio (unitless, typically 1-1.5) + + def __init__( + self, + data_workbook_fname: str, + case: str = MARKET_FIN_CASE, + crp: CrpChoiceType = 30, + tcc : Optional[str] = None, + extractor: Type[AbstractExtractor] = Extractor + ): """ @param data_workbook_fname - name of workbook @param case - financial case to run: 'Market' or 'R&D' @param crp - capital recovery period: 20, 30, or 'TechLife' + @param tcc - tax credit case: 'ITC only' or 'PV PTC and Battery ITC' Only required for the PV plus battery technology. @param extractor - Extractor class to use to obtain source data. """ assert case in FINANCIAL_CASES, (f'Financial case must be one of {FINANCIAL_CASES},' @@ -120,8 +127,11 @@ def __init__(self, data_workbook_fname: str, case: str = MARKET_FIN_CASE, self._data_workbook_fname = data_workbook_fname self._case = case - self._crp = crp + self._requested_crp = crp self._crp_years = self.tech_life if crp == 'TechLife' else crp + self._tech_years = range(self.base_year, END_YEAR + 1, 1) + + self.tax_credit_case = tcc # These data frames are extracted from excel self.df_ncf = None # Net capacity factor (%) @@ -134,6 +144,7 @@ def __init__(self, data_workbook_fname: str, case: str = MARKET_FIN_CASE, self.df_just_wacc = None # Last six rows of WACC table self.df_hrp = None # Heat Rate Penalty (% change), retrofits only self.df_nop = None # Net Output Penalty (% change), retrofits only + self.df_pvcf = None # PV-only capacity factor (%), PV-plus-battery only # These data frames are calculated and populated by object methods self.df_aep = None # Annual energy production (kWh/kW) @@ -194,8 +205,9 @@ def flat(self) -> pd.DataFrame: df_flat['Technology'] = self.tech_name df_flat['Case'] = case df_flat['CRPYears'] = self._crp_years + df_flat['TaxCreditCase'] = self._get_tax_credit_case() - new_cols = ['Parameter', 'Case', 'CRPYears', 'Technology', 'DisplayName', + new_cols = ['Parameter', 'Case', 'TaxCreditCase', 'CRPYears', 'Technology', 'DisplayName', 'Scenario'] + list(old_cols) df_flat = df_flat[new_cols] df_flat = df_flat.drop(TECH_DETAIL_SCENARIO_COL, axis=1).reset_index(drop=True) @@ -304,6 +316,7 @@ def _flat_fin_assump(self): df.loc[df.Scenario == 'Nominal', 'Parameter'] = 'Interest During Construction - Nominal' df.loc[df.Scenario == 'Nominal', 'Scenario'] = '*' df['DisplayName'] = '*' + df['TaxCreditCase'] = self._get_tax_credit_case() return df @@ -330,11 +343,12 @@ def _calc_fcr(wacc, crp, pff, scenario): def _extract_data(self): """ Pull all data from the workbook """ - crp_msg = self._crp if self._crp != 'TechLife' else f'TechLife ({self.tech_life})' + crp_msg = self._requested_crp if self._requested_crp != 'TechLife' \ + else f'TechLife ({self.tech_life})' print(f'Loading data from {self.sheet_name}, for {self._case} and {crp_msg}') extractor = self._ExtractorClass(self._data_workbook_fname, self.sheet_name, - self._case, self._crp, self.scenarios, self.base_year) + self._case, self._requested_crp, self.scenarios, self.base_year) print('\tLoading metrics') for metric, var_name in self.metrics: @@ -409,11 +423,7 @@ def _calc_con_fin_cost(self): return df_cfc def _calc_crf(self): - crp = self.df_fin.loc['Capital Recovery Period (Years)', 'Value'] - assert isinstance(crp, (int, float, np.number)) and not np.isnan(crp),\ - f'CRP must be a number, got "{crp}"' - - df_crf = self.df_just_wacc/(1-(1/(1+self.df_just_wacc))**crp) + df_crf = self.df_just_wacc/(1-(1/(1+self.df_just_wacc))**self.crp) # Relabel WACC index as CRF df_crf = df_crf.reset_index() @@ -423,6 +433,26 @@ def _calc_crf(self): return df_crf + @property + def crp(self) -> float: + """ + Get CRP value from financial assumptions + + @returns: CRP + """ + raw_crp = self.df_fin.loc['Capital Recovery Period (Years)', 'Value'] + + try: + crp = float(raw_crp) + except ValueError as err: + msg = f'Error converting CRP value ({raw_crp}) to a float: {err}.' + print(f'{msg} self.df_fin is:') + print(self.df_fin) + raise ValueError(msg) from err + + assert not np.isnan(crp), f'CRP must be a number, got "{crp}", type is "{type(crp)}"' + return crp + def _calc_itc(self, itc_type=''): """ Calculate ITC if used @@ -451,9 +481,9 @@ def _calc_pff(self, itc_type=''): df_tax_rate = self.df_wacc.loc['Tax Rate (Federal and State)'] inflation = self.df_wacc.loc['Inflation Rate'] - df_pvd = pd.DataFrame(columns=YEARS) + df_pvd = pd.DataFrame(columns=self._tech_years) for scenario in self.scenarios: - for year in YEARS: + for year in self._tech_years: MACRS_schedule = self.get_depreciation_schedule(year) @@ -466,7 +496,8 @@ def _calc_pff(self, itc_type=''): itc_schedule = self._calc_itc(itc_type=itc_type) - df_pff = (1 - df_tax_rate.values*df_pvd*(1-itc_schedule/2) - itc_schedule)/(1-df_tax_rate.values) + df_pff = (1 - df_tax_rate.values*df_pvd*(1-itc_schedule/2) + - itc_schedule)/(1-df_tax_rate.values) df_pff.index = [f'PFF - {scenario}' for scenario in self.scenarios] return df_pff @@ -482,7 +513,7 @@ def _calc_dep_factor(self, MACRS_schedule, inflation, scenario): depreciation years. """ dep_years = len(MACRS_schedule) - df_depreciation_factor = pd.DataFrame(columns=YEARS) + df_depreciation_factor = pd.DataFrame(columns=self._tech_years) wacc_real = self.df_wacc.loc['WACC Real - ' + scenario] for dep_year in range(dep_years): @@ -524,4 +555,35 @@ def _calc_lcoe(self): self.df_aep.values) df_lcoe = df_lcoe + self.df_vom.values - ptc - return df_lcoe \ No newline at end of file + return df_lcoe + + def _get_tax_credit_case(self): + """ + Uses ptc and itc data from the tech sheet to determine which tax credits are active for the + current financial case and tax credit case + + @returns String, one of "None", "PTC", "ITC", "ITC + PTC" + """ + if not self.has_tax_credit: + return "None" + assert len(self.df_tc) > 0, \ + (f'Setup df_tc with extractor.get_tax_credits() before calling this function!') + + ptc = self._calc_ptc() + itc = self._calc_itc() + + # Trim the 2022 to eliminate pre-inflation reduction act confusion (consider removing in future years) + ptc = ptc[:, 1:] + itc = itc[1:] + + ptc_sum = np.sum(ptc) + itc_sum = np.sum(itc) + + if ptc_sum > 0 and itc_sum > 0: + return "PTC + ITC" + if ptc_sum > 0: + return "PTC" + if itc_sum > 0: + return "ITC" + else: + return "None" \ No newline at end of file diff --git a/lcoe_calculator/config.py b/lcoe_calculator/config.py index 83e39b3..2b0fea5 100644 --- a/lcoe_calculator/config.py +++ b/lcoe_calculator/config.py @@ -10,14 +10,20 @@ from typing import Literal, List # Years of data projected by ATB -BASE_YEAR = 2021 -YEARS = list(range(BASE_YEAR, 2051 , 1)) +BASE_YEAR = 2022 +END_YEAR = 2050 +YEARS = list(range(BASE_YEAR, END_YEAR + 1 , 1)) # Financial cases MARKET_FIN_CASE = 'Market' R_AND_D_FIN_CASE = 'R&D' FINANCIAL_CASES = [MARKET_FIN_CASE, R_AND_D_FIN_CASE] +# Tax credit cases +ITC_ONLY_CASE = 'ITC only' +PTC_PLUS_ITC_CASE_PVB = 'PV PTC and Battery ITC' +TAX_CREDIT_CASES = {'Utility-Scale PV-Plus-Battery' : [ITC_ONLY_CASE, PTC_PLUS_ITC_CASE_PVB]} + # CRP choices and type hints CrpChoiceType = Literal[20, 30, 'TechLife'] CRP_CHOICES: List[CrpChoiceType] = [20, 30, 'TechLife'] diff --git a/lcoe_calculator/extractor.py b/lcoe_calculator/extractor.py index 2db4726..4bb7d20 100644 --- a/lcoe_calculator/extractor.py +++ b/lcoe_calculator/extractor.py @@ -170,6 +170,10 @@ def get_wacc(self, tech_name: str | None = None) -> Tuple[pd.DataFrame, pd.DataF assert cols[0] == YEARS[0], f'WACC: First year should be {YEARS[0]}, got {cols[0]} instead' assert cols[-1] == YEARS[-1], f'WACC: Last year should be {YEARS[-1]}, got {cols[-1]} instead' + if self.base_year != YEARS[0]: + df_wacc = df_wacc.loc[:, self.base_year:YEARS[-1]] + df_just_wacc = df_just_wacc.loc[:, self.base_year:YEARS[-1]] + assert not df_wacc.isnull().any().any(),\ f'Error loading WACC for {tech_name}. Found empty values: {df_wacc}' diff --git a/lcoe_calculator/process_all.py b/lcoe_calculator/process_all.py index 47ef689..d3d2367 100644 --- a/lcoe_calculator/process_all.py +++ b/lcoe_calculator/process_all.py @@ -14,7 +14,7 @@ from .tech_processors import ALL_TECHS from .base_processor import TechProcessor -from .config import FINANCIAL_CASES, CRP_CHOICES +from .config import FINANCIAL_CASES, MARKET_FIN_CASE, CRP_CHOICES, CrpChoiceType, TAX_CREDIT_CASES class ProcessAll: """ @@ -36,6 +36,31 @@ def __init__(self, data_workbook_fname: str, self._techs = techs self._fname = data_workbook_fname + def _run_tech(self, Tech: TechProcessor, crp: CrpChoiceType, case : str, tcc: str, test_capex, test_lcoe): + """ + Runs the specified Tech with the specified parameters + @param Tech - TechProcessor to be processed + @param crp - cost recovery period, one of CrpChoiceType + @param case - financial case + @param tcc - tax credit case + @param test_capex - boolean. True runs a comparison of the CAPEX to the spreadsheet + @param test_lcoe - boolean. True runs a comparison of the LCOE to the spreadsheet + + @returns TechProcessor with processed data from the other inputs + """ + proc = Tech(self._fname, crp=crp, case=case, tcc=tcc) + proc.run() + + if test_capex: + proc.test_capex() + if test_lcoe: + proc.test_lcoe() + + flat = proc.flat + self.data = pd.concat([self.data, flat]) + + return proc + def process(self, test_capex: bool = True, test_lcoe: bool = True): """ Process all techs """ self.data = pd.DataFrame() @@ -44,22 +69,19 @@ def process(self, test_capex: bool = True, test_lcoe: bool = True): for i, Tech in enumerate(self._techs): print(f'##### Processing {Tech.tech_name} ({i+1}/{len(self._techs)}) #####') + proc = None for crp in CRP_CHOICES: # skip TechLife if 20 or 30 so we don't duplicate effort if crp == 'TechLife' and Tech.tech_life in CRP_CHOICES: continue for case in FINANCIAL_CASES: - proc = Tech(self._fname, crp=crp, case=case) - proc.run() - - if test_capex: - proc.test_capex() - if test_lcoe: - proc.test_lcoe() - - flat = proc.flat - self.data = pd.concat([self.data, flat]) + if case is MARKET_FIN_CASE and Tech.tech_name in TAX_CREDIT_CASES: + tax_cases = TAX_CREDIT_CASES[Tech.tech_name] + for tc in tax_cases: + proc = self._run_tech(Tech, crp, case, tc, test_capex, test_lcoe) + else: + proc = self._run_tech(Tech, crp, case, None, test_capex, test_lcoe) meta = proc.get_meta_data() meta['Tech Name'] = Tech.tech_name @@ -74,7 +96,7 @@ def data_flattened(self): if self.data is None: raise ValueError('Please run process() first') - melted = pd.melt(self.data, id_vars=['Parameter', 'Case', 'CRPYears', + melted = pd.melt(self.data, id_vars=['Parameter', 'Case', 'TaxCreditCase', 'CRPYears', 'Technology', 'DisplayName', 'Scenario']) return melted diff --git a/lcoe_calculator/tech_extractors.py b/lcoe_calculator/tech_extractors.py new file mode 100644 index 0000000..dcb1d5b --- /dev/null +++ b/lcoe_calculator/tech_extractors.py @@ -0,0 +1,45 @@ +# +# Copyright (c) Alliance for Sustainable Energy, LLC and Skye Analytics, Inc. See also https://github.com/NREL/ATB-calc/blob/main/LICENSE +# +# This file is part of ATB-calc +# (see https://github.com/NREL/ATB-calc). +# +""" +Version(s) of extractor class used by specific tech_processors when that +processor needs special functions beyond the basic Extractor +""" + +from typing import List +import xlwings as xw + +from .config import CrpChoiceType +from .extractor import Extractor + +class PVBatteryExtractor(Extractor): + """ + Extract financial assumptions, metrics, and WACC from Excel data workbook. + For the PV-plus-battery technology, with unique tax credit cases + """ + def __init__(self, data_workbook_fname: str, sheet_name: str, case: str, crp: CrpChoiceType, + scenarios: List[str], base_year: int, tax_credit_case : str): + """ + @param data_workbook_fname - file name of data workbook + @param sheet_name - name of sheet to process + @param case - 'Market' or 'R&D' + @param crp - capital recovery period: 20, 30, or 'TechLife' + @param scenarios - scenarios, e.g. 'Advanced', 'Moderate', etc. + @param base_year - first year of data for this technology + @param tax_credit_case - tax credit case: "PV PTC and Battery ITC" or "ITC only" + """ + self._data_workbook_fname = data_workbook_fname + self.sheet_name = sheet_name + + if tax_credit_case: + # Open workbook, set tax credit case, and save + wb = xw.Book(data_workbook_fname) + sheet = wb.sheets[sheet_name] + print("Setting tax credit case", tax_credit_case) + sheet.range('Q46').value = tax_credit_case + wb.save() + + super().__init__(data_workbook_fname, sheet_name, case, crp, scenarios, base_year) diff --git a/lcoe_calculator/tech_processors.py b/lcoe_calculator/tech_processors.py index 81c962e..c2341e0 100644 --- a/lcoe_calculator/tech_processors.py +++ b/lcoe_calculator/tech_processors.py @@ -7,23 +7,38 @@ """ Individual tech processors. See documentation in base_processor.py. """ -from typing import List, Type +from typing import List, Optional, Type +import numpy as np import pandas as pd -from .config import MARKET_FIN_CASE +from lcoe_calculator.abstract_extractor import AbstractExtractor + +from .config import MARKET_FIN_CASE, CrpChoiceType from .extractor import Extractor +from .tech_extractors import PVBatteryExtractor from .macrs import MACRS_6, MACRS_16, MACRS_21 from .base_processor import TechProcessor class OffShoreWindProc(TechProcessor): + """ + Abstract class, sheet name is not defined. See Fixed and Floating OSW proc + """ tech_name = 'OffShoreWind' - sheet_name = 'Offshore Wind' tech_life = 30 - num_tds = 14 default_tech_detail = 'Offshore Wind - Class 3' - dscr = 1.4 + dscr = 1.35 + +class FixedOffShoreWindProc(OffShoreWindProc): + sheet_name = 'Fixed-Bottom Offshore Wind' + num_tds = 7 + wacc_name = 'Offshore Wind' +class FloatingOffShoreWindProc(OffShoreWindProc): + sheet_name = 'Floating Offshore Wind' + num_tds = 7 + base_year = 2030 + wacc_name = 'Offshore Wind' class LandBasedWindProc(TechProcessor): tech_name = 'LandbasedWind' @@ -31,7 +46,7 @@ class LandBasedWindProc(TechProcessor): tech_life = 30 num_tds = 10 default_tech_detail = 'Land-Based Wind - Class 4 - Technology 1' - dscr = 1.4 + dscr = 1.35 class DistributedWindProc(TechProcessor): @@ -40,7 +55,7 @@ class DistributedWindProc(TechProcessor): tech_life = 30 num_tds = 40 default_tech_detail = 'Midsize DW - Class 4' - dscr = 1.4 + dscr = 1.35 class UtilityPvProc(TechProcessor): tech_name = 'UtilityPV' @@ -48,7 +63,7 @@ class UtilityPvProc(TechProcessor): sheet_name = 'Solar - Utility PV' num_tds = 10 default_tech_detail = 'Utility PV - Class 5' - dscr = 1.3 + dscr = 1.25 class CommPvProc(TechProcessor): tech_name = 'CommPV' @@ -56,7 +71,7 @@ class CommPvProc(TechProcessor): sheet_name = 'Solar - PV Dist. Comm' num_tds = 10 default_tech_detail = 'Commercial PV - Class 5' - dscr = 1.3 + dscr = 1.25 class ResPvProc(TechProcessor): @@ -65,7 +80,7 @@ class ResPvProc(TechProcessor): sheet_name = 'Solar - PV Dist. Res' num_tds = 10 default_tech_detail = 'Residential PV - Class 5' - dscr = 1.3 + dscr = 1.25 class UtilityPvPlusBatteryProc(TechProcessor): tech_name = 'Utility-Scale PV-Plus-Battery' @@ -73,10 +88,10 @@ class UtilityPvPlusBatteryProc(TechProcessor): sheet_name = 'Utility-Scale PV-Plus-Battery' num_tds = 10 default_tech_detail = 'PV+Storage - Class 5' - dscr = 1.3 + dscr = 1.25 GRID_ROUNDTRIP_EFF = 0.85 # Roundtrip Efficiency (Grid charging) - CO_LOCATION_SAVINGS = 0.9228 + CO_LOCATION_SAVINGS = 0.9228 # Reduction in OCC from co-locating the PV and battery system on the same site BATT_PV_RATIO = 60.0 / 100.0 # Modifier for $/kW to get everything on the same basis metrics = [ @@ -88,26 +103,112 @@ class UtilityPvPlusBatteryProc(TechProcessor): ('PV System Cost ($/kW)', 'df_pv_cost'), ('Battery Storage Cost ($/kW)', 'df_batt_cost'), ('Construction Finance Factor', 'df_cff'), + ('PV-only Capacity Factor (%)','df_pvcf') ] + def __init__( + self, + data_workbook_fname: str, + case: str = MARKET_FIN_CASE, + crp: CrpChoiceType = 30, + tcc: str = "PV PTC and Battery ITC", + extractor: Type[PVBatteryExtractor] = PVBatteryExtractor + ): + # Additional data frames pulled from excel + self.df_pv_cost: Optional[pd.DataFrame] = None + self.df_batt_cost: Optional[pd.DataFrame] = None + + super().__init__(data_workbook_fname, case, crp, tcc, extractor) + def _calc_lcoe(self): batt_charge_frac = self.df_fin.loc['Fraction of Battery Energy Charged from PV (75% to 100%)', 'Value'] grid_charge_cost = self.df_fin.loc['Average Cost of Battery Energy Charged from Grid ($/MWh)', 'Value'] ptc = self._calc_ptc() + ptc_cf_adj = self.df_pvcf / self.df_ncf + ptc_cf_adj = ptc_cf_adj.clip(upper=1.0) # account for RTE losses at 100% grid charging (might need to make equation above better) fcr_pv = pd.concat([self.df_crf.values * self.df_pff_pv] * self.num_tds).values fcr_batt = pd.concat([self.df_crf.values * self.df_pff_batt] * self.num_tds).values df_lcoe_part = (fcr_pv * self.df_cff * (self.df_pv_cost * self.CO_LOCATION_SAVINGS + self.df_gcc))\ - + (fcr_batt * self.df_cff * (self.df_batt_cost * self.CO_LOCATION_SAVINGS * self.BATT_PV_RATIO + self.df_gcc))\ + + (fcr_batt * self.df_cff * (self.df_batt_cost * self.CO_LOCATION_SAVINGS * self.BATT_PV_RATIO))\ + self.df_fom df_lcoe = (df_lcoe_part * 1000 / self.df_aep)\ + self.df_vom\ - + (1 - batt_charge_frac) * grid_charge_cost / self.GRID_ROUNDTRIP_EFF - ptc + + (1 - batt_charge_frac) * grid_charge_cost / self.GRID_ROUNDTRIP_EFF - ptc * ptc_cf_adj return df_lcoe + def _extract_data(self): + """ Pull all data from the workbook """ + crp_msg = self._requested_crp if self._requested_crp != 'TechLife' \ + else f'TechLife ({self.tech_life})' + + print(f'Loading data from {self.sheet_name}, for {self._case} and {crp_msg}') + extractor = self._ExtractorClass(self._data_workbook_fname, self.sheet_name, + self._case, self._requested_crp, self.scenarios, self.base_year, + self.tax_credit_case) + + print('\tLoading metrics') + for metric, var_name in self.metrics: + if var_name == 'df_cff': + # Grab DF index from another value to use in full CFF DF + index = getattr(self, self.metrics[0][1]).index + self.df_cff = self.load_cff(extractor, metric, index) + continue + + temp = extractor.get_metric_values(metric, self.num_tds, self.split_metrics) + setattr(self, var_name, temp) + + if self.has_tax_credit: + self.df_tc = extractor.get_tax_credits() + + # Pull financial assumptions from small table at top of tech sheet + print('\tLoading assumptions') + if self.has_fin_assump: + self.df_fin = extractor.get_fin_assump() + + if self.has_wacc: + print('\tLoading WACC data') + self.df_wacc, self.df_just_wacc = extractor.get_wacc(self.wacc_name) + + print('\tDone loading data') + return extractor + + def _get_tax_credit_case(self): + """ + Incorporates additional code required to handle different tax credits for + different components. PV plus Battery worksheet has additional lines for + battery ITC. + """ + assert len(self.df_tc) > 0, \ + ('Setup df_tc with extractor.get_tax_credits() before calling this function!') + + ptc = self._calc_ptc() + # Battery always takes ITC, so PV determines the case + pv_itc = self._calc_itc(itc_type=' - PV') + batt_itc = self._calc_itc(itc_type= ' - Battery') + + # Trim the first year to eliminate pre-inflation reduction act confusion + ptc = ptc[:, 1:] + pv_itc = pv_itc[1:] + batt_itc = batt_itc[1:] + + ptc_sum = np.sum(ptc) + pv_itc_sum = np.sum(pv_itc) + batt_itc_sum = np.sum(batt_itc) + + if ptc_sum > 0 and batt_itc_sum > 0: + return "PTC + ITC" + elif pv_itc_sum > 0 and batt_itc_sum > 0: + return "ITC" + elif ptc_sum > 0: + return "PTC" + else: + return "None" + + def run(self): """ Run all calculations """ self.df_aep = self._calc_aep() @@ -133,7 +234,7 @@ class GeothermalProc(TechProcessor): tech_life = 30 num_tds = 6 default_tech_detail = 'Geothermal - Hydro / Flash' - dscr = 1.45 + dscr = 1.35 @classmethod def load_cff(cls, extractor: Extractor, cff_name: str, index: pd.Index, @@ -173,10 +274,10 @@ class HydropowerProc(TechProcessor): num_tds = 12 split_metrics = True default_tech_detail = 'Hydropower - NPD 1' - dscr = 1.50 + dscr = 1.35 def get_depreciation_schedule(self, year): - if self._case is MARKET_FIN_CASE and (year < 2025 or year > 2045): + if self._case is MARKET_FIN_CASE and (year < 2025): return MACRS_21 else: return MACRS_6 @@ -196,6 +297,7 @@ class PumpedStorageHydroProc(TechProcessor): ('df_fom', 'Fixed O&M'), ('df_vom', 'Variable O&M'), ('df_cfc', 'CFC'), + ('df_capex', 'CAPEX'), ] metrics = [ @@ -206,6 +308,9 @@ class PumpedStorageHydroProc(TechProcessor): ('Construction Finance Factor', 'df_cff'), ] +class PumpedStorageHydroOneResProc(PumpedStorageHydroProc): + sheet_name = 'PSH One New Res' + num_tds = 5 class CoalProc(TechProcessor): tech_name = 'Coal_FE' @@ -262,7 +367,7 @@ class NaturalGasProc(TechProcessor): ('df_capex', 'CAPEX'), ] sheet_name = 'Natural Gas_FE' - num_tds = 7 + num_tds = 10 has_tax_credit = False has_lcoe = False default_tech_detail = 'NG F-Frame CC 95% CCS' @@ -270,37 +375,14 @@ class NaturalGasProc(TechProcessor): _depreciation_schedule = MACRS_21 -class NaturalGasFuelCellProc(TechProcessor): - tech_name = 'NaturalGas_FE' - tech_life = 55 - - metrics = [ - ('Heat Rate (MMBtu/MWh)', 'df_hr'), - ('Overnight Capital Cost ($/kW)', 'df_occ'), - ('Grid Connection Costs (GCC) ($/kW)', 'df_gcc'), - ('Fixed Operation and Maintenance Expenses ($/kW-yr)', 'df_fom'), - ('Variable Operation and Maintenance Expenses ($/MWh)', 'df_vom'), - ('Construction Finance Factor', 'df_cff'), - ] - - flat_attrs = [ - ('df_hr', 'Heat Rate'), - ('df_occ', 'OCC'), - ('df_gcc', 'GCC'), - ('df_fom', 'Fixed O&M'), - ('df_vom', 'Variable O&M'), - ('df_cfc', 'CFC'), - ('df_capex', 'CAPEX'), - ] +class NaturalGasFuelCellProc(NaturalGasProc): sheet_name = 'Natural Gas Fuel Cell_FE' num_tds = 2 - has_tax_credit = False has_wacc = False has_lcoe = False has_fin_assump = False default_tech_detail = 'NG Fuel Cell Max CCS' - dscr = 1.45 - _depreciation_schedule = MACRS_21 + scenarios = ['Moderate', 'Advanced'] base_year = 2035 @@ -374,9 +456,9 @@ class NuclearProc(TechProcessor): tech_life = 60 sheet_name = 'Nuclear' num_tds = 2 - scenarios = ['Moderate', 'Conservative'] - default_tech_detail = 'Nuclear - AP1000' + default_tech_detail = 'Nuclear - Large' dscr = 1.45 + base_year = 2030 metrics = [ ('Heat Rate (MMBtu/MWh)', 'df_hr'), @@ -402,17 +484,18 @@ class NuclearProc(TechProcessor): ('df_hr', 'Heat Rate'), ] - def _calc_crf(self): + @classmethod + def load_cff(cls, extractor: Extractor, cff_name: str, index: pd.Index, + return_short_df=False) -> pd.DataFrame: """ - Nuclear only has two scenarios, extract the correct CRF. + Load CFF data from workbook. Nuclear has a unique CFF for each tech detail, + so this function removes the tech detail duplication code from BaseProcessor. """ - # TODO - automatically determine numeber of CRFs needed for tech - # scenarios in TechProcessor._calc_crf() - assert self.scenarios == ['Moderate', 'Conservative'] - df_crf = super()._calc_crf() - df_crf = df_crf[(df_crf.index == 'Capital Recovery Factor (CRF) Real - Moderate') - | (df_crf.index == 'Capital Recovery Factor (CRF) Real - Conservative')] - return df_crf + df_cff = extractor.get_cff(cff_name, len(cls.scenarios) * cls.num_tds) + # Rename CFF index to match other tech details + df_cff.index = index + + return df_cff def _calc_lcoe(self): """ Include fuel costs in LCOE """ @@ -422,7 +505,7 @@ def _calc_lcoe(self): return df_lcoe def get_depreciation_schedule(self, year): - if self._case is MARKET_FIN_CASE and (year < 2025 or year > 2045): + if self._case is MARKET_FIN_CASE and (year < 2025): return MACRS_16 else: return MACRS_6 @@ -475,22 +558,25 @@ class AbstractBatteryProc(TechProcessor): """ has_wacc = False has_lcoe = False - has_capex = False - has_fin_assump = False # This is false because the ATB does not calculate LCOS (batteries can receive the ITC). has_tax_credit = False metrics = [ ('Overnight Capital Cost ($/kW)', 'df_occ'), + ('Grid Connection Costs (GCC) ($/kW)', 'df_gcc'), ('Fixed Operation and Maintenance Expenses ($/kW-yr)', 'df_fom'), ('Variable Operation and Maintenance Expenses ($/MWh)', 'df_vom'), + ('Construction Finance Factor', 'df_cff'), ] flat_attrs = [ ('df_occ', 'OCC'), + ('df_gcc', 'GCC'), ('df_fom', 'Fixed O&M'), ('df_vom', 'Variable O&M'), + ('df_cfc', 'CFC'), + ('df_capex', 'CAPEX'), ] @@ -516,9 +602,10 @@ class ResBatteryProc(AbstractBatteryProc): ALL_TECHS: List[Type[TechProcessor]]= [ - OffShoreWindProc, LandBasedWindProc, DistributedWindProc, + FixedOffShoreWindProc, FloatingOffShoreWindProc, LandBasedWindProc, DistributedWindProc, UtilityPvProc, CommPvProc, ResPvProc, UtilityPvPlusBatteryProc, CspProc, GeothermalProc, HydropowerProc, PumpedStorageHydroProc, + PumpedStorageHydroOneResProc, CoalProc, NaturalGasProc, NuclearProc, BiopowerProc, UtilityBatteryProc, CommBatteryProc, ResBatteryProc, CoalRetrofitProc, NaturalGasRetrofitProc, NaturalGasFuelCellProc diff --git a/requirements.txt b/requirements.txt index c108f32..5b745db 100644 --- a/requirements.txt +++ b/requirements.txt @@ -3,16 +3,16 @@ et-xmlfile==1.1.0 exceptiongroup==1.1.2 iniconfig==2.0.0 lxml==4.9.3 -numpy==1.25.1 +numpy==1.26.4 openpyxl==3.1.2 -nrel-pysam==4.2.0 +nrel-pysam==5.1.0 packaging==23.1 -pandas==2.0.3 +pandas==2.2.2 pluggy==1.2.0 pytest==7.4.0 -python-dateutil==2.8.2 -pytz==2023.3 +python-dateutil==2.9.0.post0 +pytz==2024.1 six==1.16.0 tomli==2.0.1 -tzdata==2023.3 -xlwings==0.30.10 +tzdata==2024.1 +xlwings==0.31.3 diff --git a/tests/data/Biopower/Market/20/df_capex.csv b/tests/data/Biopower/Market/20/df_capex.csv index e1443f4..c8241bc 100644 --- a/tests/data/Biopower/Market/20/df_capex.csv +++ b/tests/data/Biopower/Market/20/df_capex.csv @@ -1,4 +1,4 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,5390.578346834186,5210.798921372983,5031.019495911781,4851.240070450578,4708.18484146133,4620.610353855033,4574.23319397288,4544.113418898276,4516.211043683824,4489.130225353991,4454.327654549467,4422.136031463761,4395.153223419104,4366.927778441211,4339.511519813258,4308.105939597542,4276.973075132763,4248.479016086026,4215.145757601857,4186.217199891223,4160.318525024179,4129.725010954499,4102.692540212645,4073.4496191363055,4042.306926348779,4011.796500953858,3982.878195977129,3952.140630682977,3919.6652375991375,3870.8493535200973 -Biopower - Dedicated/Moderate,5390.578346834186,5210.798921372983,5031.019495911781,4851.240070450578,4708.18484146133,4620.610353855033,4574.23319397288,4544.113418898276,4516.211043683824,4489.130225353991,4454.327654549467,4422.136031463761,4395.153223419104,4366.927778441211,4339.511519813258,4308.105939597542,4276.973075132763,4248.479016086026,4215.145757601857,4186.217199891223,4160.318525024179,4129.725010954499,4102.692540212645,4073.4496191363055,4042.306926348779,4011.796500953858,3982.878195977129,3952.140630682977,3919.6652375991375,3870.8493535200973 -Biopower - Dedicated/Conservative,5390.578346834186,5210.798921372983,5031.019495911781,4851.240070450578,4708.18484146133,4620.610353855033,4574.23319397288,4544.113418898276,4516.211043683824,4489.130225353991,4454.327654549467,4422.136031463761,4395.153223419104,4366.927778441211,4339.511519813258,4308.105939597542,4276.973075132763,4248.479016086026,4215.145757601857,4186.217199891223,4160.318525024179,4129.725010954499,4102.692540212645,4073.4496191363055,4042.306926348779,4011.796500953858,3982.878195977129,3952.140630682977,3919.6652375991375,3870.8493535200973 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Biopower - Dedicated/Advanced,5528.187826509868,5341.326933372557,5154.466040235246,5005.775900702775,4914.751875410813,4866.547930523799,4835.241744862692,4806.240301900855,4778.09277674874,4741.919341177209,4708.459697917681,4680.414043651947,4651.076805287564,4622.580626925884,4589.937988573084,4557.578808178067,4527.962375102251,4493.316127704643,4463.248081168639,4436.329263821694,4404.530678702161,4376.433405537711,4346.038612939778,4313.669217086782,4281.956993484617,4251.899603535205,4219.951293048635,4186.1967021600285,4135.457972325422 +Biopower - Dedicated/Moderate,5528.187826509868,5341.326933372557,5154.466040235246,5005.775900702775,4914.751875410813,4866.547930523799,4835.241744862692,4806.240301900855,4778.09277674874,4741.919341177209,4708.459697917681,4680.414043651947,4651.076805287564,4622.580626925884,4589.937988573084,4557.578808178067,4527.962375102251,4493.316127704643,4463.248081168639,4436.329263821694,4404.530678702161,4376.433405537711,4346.038612939778,4313.669217086782,4281.956993484617,4251.899603535205,4219.951293048635,4186.1967021600285,4135.457972325422 +Biopower - Dedicated/Conservative,5528.187826509868,5341.326933372557,5154.466040235246,5005.775900702775,4914.751875410813,4866.547930523799,4835.241744862692,4806.240301900855,4778.09277674874,4741.919341177209,4708.459697917681,4680.414043651947,4651.076805287564,4622.580626925884,4589.937988573084,4557.578808178067,4527.962375102251,4493.316127704643,4463.248081168639,4436.329263821694,4404.530678702161,4376.433405537711,4346.038612939778,4313.669217086782,4281.956993484617,4251.899603535205,4219.951293048635,4186.1967021600285,4135.457972325422 diff --git a/tests/data/Biopower/Market/20/df_fom.csv b/tests/data/Biopower/Market/20/df_fom.csv index 597d221..e070021 100644 --- a/tests/data/Biopower/Market/20/df_fom.csv +++ b/tests/data/Biopower/Market/20/df_fom.csv @@ -1,4 +1,4 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22 -Biopower - Dedicated/Moderate,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22 -Biopower - Dedicated/Conservative,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Biopower - Dedicated/Advanced,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997 +Biopower - Dedicated/Moderate,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997 +Biopower - Dedicated/Conservative,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997 diff --git a/tests/data/Biopower/Market/20/df_fuel_costs_mmbtu.csv b/tests/data/Biopower/Market/20/df_fuel_costs_mmbtu.csv index d3ac296..02e1038 100644 --- a/tests/data/Biopower/Market/20/df_fuel_costs_mmbtu.csv +++ b/tests/data/Biopower/Market/20/df_fuel_costs_mmbtu.csv @@ -1,4 +1,4 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999 -Biopower - Dedicated/Moderate,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999 -Biopower - Dedicated/Conservative,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Biopower - Dedicated/Advanced,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999 +Biopower - Dedicated/Moderate,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999 +Biopower - Dedicated/Conservative,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999 diff --git a/tests/data/Biopower/Market/20/df_gcc.csv b/tests/data/Biopower/Market/20/df_gcc.csv index 1415176..6337ca6 100644 --- a/tests/data/Biopower/Market/20/df_gcc.csv +++ b/tests/data/Biopower/Market/20/df_gcc.csv @@ -1,4 +1,4 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Biopower - Dedicated/Moderate,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Biopower - Dedicated/Conservative,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Biopower - Dedicated/Advanced,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Biopower - Dedicated/Moderate,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Biopower - Dedicated/Conservative,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 diff --git a/tests/data/Biopower/Market/20/df_hr.csv b/tests/data/Biopower/Market/20/df_hr.csv index f3f2a0b..9e6142c 100644 --- a/tests/data/Biopower/Market/20/df_hr.csv +++ b/tests/data/Biopower/Market/20/df_hr.csv @@ -1,4 +1,4 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5 -Biopower - Dedicated/Moderate,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5 -Biopower - Dedicated/Conservative,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Biopower - Dedicated/Advanced,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5 +Biopower - Dedicated/Moderate,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5 +Biopower - Dedicated/Conservative,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5 diff --git a/tests/data/Biopower/Market/20/df_lcoe.csv b/tests/data/Biopower/Market/20/df_lcoe.csv index 6024175..8f39e7d 100644 --- a/tests/data/Biopower/Market/20/df_lcoe.csv +++ b/tests/data/Biopower/Market/20/df_lcoe.csv @@ -1,4 +1,4 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,183.42594225559563,181.2499771221942,162.79279254736076,160.23371629537812,158.0503292925103,156.71314312164426,156.0048168636368,155.54472054893387,155.11844466139505,154.70467174048338,154.17284554230173,153.68084515983702,153.2683987651819,152.83690343943863,152.41772414065878,151.9374832482869,151.46134050843173,151.02549120229045,150.5155413414791,150.07290608735462,149.67657405475722,149.20832540577652,148.79451536801525,152.78546672358186,156.69008339170722,164.62356376092185,164.18626700034497,163.72145989763683,163.2303738880041,162.492190765857 -Biopower - Dedicated/Moderate,183.42594225559563,181.2499771221942,162.79279254736076,160.23371629537812,158.0503292925103,156.71314312164426,156.0048168636368,155.54472054893387,155.11844466139505,154.70467174048338,154.17284554230173,153.68084515983702,153.2683987651819,152.83690343943863,152.41772414065878,151.9374832482869,151.46134050843173,151.02549120229045,150.5155413414791,150.07290608735462,149.67657405475722,149.20832540577652,148.79451536801525,152.78546672358186,156.69008339170722,164.62356376092185,164.18626700034497,163.72145989763683,163.2303738880041,162.492190765857 -Biopower - Dedicated/Conservative,183.42594225559563,181.2499771221942,162.79279254736076,160.23371629537812,158.0503292925103,156.71314312164426,156.0048168636368,155.54472054893387,155.11844466139505,154.70467174048338,154.17284554230173,153.68084515983702,153.2683987651819,152.83690343943863,152.41772414065878,151.9374832482869,151.46134050843173,151.02549120229045,150.5155413414791,150.07290608735462,149.67657405475722,149.20832540577652,148.79451536801525,152.78546672358186,156.69008339170722,164.62356376092185,164.18626700034497,163.72145989763683,163.2303738880041,162.492190765857 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Biopower - Dedicated/Advanced,195.5297923884716,175.55933587455655,172.9514235835736,170.59363475501513,169.14305712240252,168.37470576400844,167.87563521022776,167.41326097142468,166.96445878400075,166.38762431602098,165.8540016070626,165.4066747113147,164.9386995581252,164.48409325972094,163.96327904738496,163.4469246000562,162.97428017921308,162.42129646142416,161.94132303555938,161.51157085593098,161.00385286648526,160.55517604209982,160.0697499395909,159.55271706528902,159.0461086452038,158.5658688649116,158.05534336106817,157.51586969700983,156.7047843225006 +Biopower - Dedicated/Moderate,195.5297923884716,175.55933587455655,172.9514235835736,170.59363475501513,169.14305712240252,168.37470576400844,167.87563521022776,167.41326097142468,166.96445878400075,166.38762431602098,165.8540016070626,165.4066747113147,164.9386995581252,164.48409325972094,163.96327904738496,163.4469246000562,162.97428017921308,162.42129646142416,161.94132303555938,161.51157085593098,161.00385286648526,160.55517604209982,160.0697499395909,159.55271706528902,159.0461086452038,158.5658688649116,158.05534336106817,157.51586969700983,156.7047843225006 +Biopower - Dedicated/Conservative,195.5297923884716,175.55933587455655,172.9514235835736,170.59363475501513,169.14305712240252,168.37470576400844,167.87563521022776,167.41326097142468,166.96445878400075,166.38762431602098,165.8540016070626,165.4066747113147,164.9386995581252,164.48409325972094,163.96327904738496,163.4469246000562,162.97428017921308,162.42129646142416,161.94132303555938,161.51157085593098,161.00385286648526,160.55517604209982,160.0697499395909,159.55271706528902,159.0461086452038,158.5658688649116,158.05534336106817,157.51586969700983,156.7047843225006 diff --git a/tests/data/Biopower/Market/20/df_occ.csv b/tests/data/Biopower/Market/20/df_occ.csv index 5185985..222bf26 100644 --- a/tests/data/Biopower/Market/20/df_occ.csv +++ b/tests/data/Biopower/Market/20/df_occ.csv @@ -1,4 +1,4 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,4799.70865330079,4639.635130841304,4479.561608381819,4319.488085922333,4192.113363526754,4114.138051987283,4072.844364876212,4046.0260652876436,4021.1821129048526,3997.0696652762035,3966.081858495567,3937.4188093852604,3913.3936289816857,3888.262019015712,3863.850899222787,3835.8877335984844,3808.167390926645,3782.796610098535,3753.1170620249713,3727.359408608657,3704.2995278555313,3677.059416541436,3652.9900170463006,3626.9524581227147,3599.2233644259013,3572.0572343074336,3546.308709806883,3518.9403369475253,3490.024622310822,3446.55952336271 -Biopower - Dedicated/Moderate,4799.70865330079,4639.635130841304,4479.561608381819,4319.488085922333,4192.113363526754,4114.138051987283,4072.844364876212,4046.0260652876436,4021.1821129048526,3997.0696652762035,3966.081858495567,3937.4188093852604,3913.3936289816857,3888.262019015712,3863.850899222787,3835.8877335984844,3808.167390926645,3782.796610098535,3753.1170620249713,3727.359408608657,3704.2995278555313,3677.059416541436,3652.9900170463006,3626.9524581227147,3599.2233644259013,3572.0572343074336,3546.308709806883,3518.9403369475253,3490.024622310822,3446.55952336271 -Biopower - Dedicated/Conservative,4799.70865330079,4639.635130841304,4479.561608381819,4319.488085922333,4192.113363526754,4114.138051987283,4072.844364876212,4046.0260652876436,4021.1821129048526,3997.0696652762035,3966.081858495567,3937.4188093852604,3913.3936289816857,3888.262019015712,3863.850899222787,3835.8877335984844,3808.167390926645,3782.796610098535,3753.1170620249713,3727.359408608657,3704.2995278555313,3677.059416541436,3652.9900170463006,3626.9524581227147,3599.2233644259013,3572.0572343074336,3546.308709806883,3518.9403369475253,3490.024622310822,3446.55952336271 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Biopower - Dedicated/Advanced,4829.860171205797,4663.223634325473,4496.587097445148,4363.9900114313505,4282.817712118761,4239.8309838361365,4211.913133964436,4186.050579533951,4160.949521552528,4128.691214693885,4098.8529805700555,4073.8427677699347,4047.680761795356,4022.268786090921,3993.159130676022,3964.3022539546373,3937.8912711125745,3906.994861567995,3880.1811443616116,3856.1758084976077,3827.8188526196345,3802.7626077451987,3775.6575089057455,3746.791522367363,3718.511580914038,3691.707366908965,3663.2168907623736,3633.1156318255653,3587.868463820581 +Biopower - Dedicated/Moderate,4829.860171205797,4663.223634325473,4496.587097445148,4363.9900114313505,4282.817712118761,4239.8309838361365,4211.913133964436,4186.050579533951,4160.949521552528,4128.691214693885,4098.8529805700555,4073.8427677699347,4047.680761795356,4022.268786090921,3993.159130676022,3964.3022539546373,3937.8912711125745,3906.994861567995,3880.1811443616116,3856.1758084976077,3827.8188526196345,3802.7626077451987,3775.6575089057455,3746.791522367363,3718.511580914038,3691.707366908965,3663.2168907623736,3633.1156318255653,3587.868463820581 +Biopower - Dedicated/Conservative,4829.860171205797,4663.223634325473,4496.587097445148,4363.9900114313505,4282.817712118761,4239.8309838361365,4211.913133964436,4186.050579533951,4160.949521552528,4128.691214693885,4098.8529805700555,4073.8427677699347,4047.680761795356,4022.268786090921,3993.159130676022,3964.3022539546373,3937.8912711125745,3906.994861567995,3880.1811443616116,3856.1758084976077,3827.8188526196345,3802.7626077451987,3775.6575089057455,3746.791522367363,3718.511580914038,3691.707366908965,3663.2168907623736,3633.1156318255653,3587.868463820581 diff --git a/tests/data/Biopower/Market/20/df_tc.csv b/tests/data/Biopower/Market/20/df_tc.csv index 7133890..b3d252b 100644 --- a/tests/data/Biopower/Market/20/df_tc.csv +++ b/tests/data/Biopower/Market/20/df_tc.csv @@ -1,29 +1,29 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12669932055560817,0.12714291699415586,0.13239389221596848,0.13273221174504687,0.1328523791727318,0.13292942347774464,0.13297135628292311,0.13299902392250448,0.13302496650053922,0.13305043715370335,0.13308360074322392,0.13311471590507726,0.1331411284409474,0.1331690875026903,0.1331965740331903,0.13322846614757702,0.1332605177613048,0.1332902412484162,0.13332549384866624,0.13335651719488875,0.1333846362758556,0.13341828082774335,0.13344840247992695,0.13228803732989833,0.1311181665498143,0.12854315237237418,0.12854300358341064,0.12854284321132461,0.12854267122930013,0.1285424076640687 -10 year CRF/Moderate,0.12669932055560817,0.12714291699415586,0.13239389221596848,0.13273221174504687,0.1328523791727318,0.13292942347774464,0.13297135628292311,0.13299902392250448,0.13302496650053922,0.13305043715370335,0.13308360074322392,0.13311471590507726,0.1331411284409474,0.1331690875026903,0.1331965740331903,0.13322846614757702,0.1332605177613048,0.1332902412484162,0.13332549384866624,0.13335651719488875,0.1333846362758556,0.13341828082774335,0.13344840247992695,0.13228803732989833,0.1311181665498143,0.12854315237237418,0.12854300358341064,0.12854284321132461,0.12854267122930013,0.1285424076640687 -10 year CRF/Conservative,0.12669932055560817,0.12714291699415586,0.13239389221596848,0.13273221174504687,0.1328523791727318,0.13292942347774464,0.13297135628292311,0.13299902392250448,0.13302496650053922,0.13305043715370335,0.13308360074322392,0.13311471590507726,0.1331411284409474,0.1331690875026903,0.1331965740331903,0.13322846614757702,0.1332605177613048,0.1332902412484162,0.13332549384866624,0.13335651719488875,0.1333846362758556,0.13341828082774335,0.13344840247992695,0.13228803732989833,0.1311181665498143,0.12854315237237418,0.12854300358341064,0.12854284321132461,0.12854267122930013,0.1285424076640687 -ITC Schedule/*,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Advanced,0,0,21.592389729652197,21.63266809051905,21.646944909708687,21.65609020823948,21.661065029758333,21.66434642790444,21.667422486410178,21.670441885293414,21.674372194177312,21.678058665413403,21.68118716265994,21.684498026773905,21.687752117450636,21.69152676368523,21.69531918924125,21.69883516114896,21.70300394094324,21.706671490792793,21.709994810463847,21.713970058048538,21.71752803151313,16.184821470506037,10.719699524371075,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,0,0,21.592389729652197,21.63266809051905,21.646944909708687,21.65609020823948,21.661065029758333,21.66434642790444,21.667422486410178,21.670441885293414,21.674372194177312,21.678058665413403,21.68118716265994,21.684498026773905,21.687752117450636,21.69152676368523,21.69531918924125,21.69883516114896,21.70300394094324,21.706671490792793,21.709994810463847,21.713970058048538,21.71752803151313,16.184821470506037,10.719699524371075,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,0,0,21.592389729652197,21.63266809051905,21.646944909708687,21.65609020823948,21.661065029758333,21.66434642790444,21.667422486410178,21.670441885293414,21.674372194177312,21.678058665413403,21.68118716265994,21.684498026773905,21.687752117450636,21.69152676368523,21.69531918924125,21.69883516114896,21.70300394094324,21.706671490792793,21.709994810463847,21.713970058048538,21.71752803151313,16.184821470506037,10.719699524371075,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8219699982229064,0.8219702096144418,0.8088556445885048,0.8084049033389302,0.8080240606669318,0.8077801319532827,0.8076474496038887,0.8075599356171437,0.8074779004633923,0.807397378689932,0.8072925680826879,0.8071942634944786,0.8071108406905069,0.8070225576600549,0.8069357911410374,0.8068351479212772,0.8067340342157056,0.8066402945026402,0.8065291541608669,0.806431380226699,0.8063427860428752,0.806236816092256,0.8061419728730304,0.8098166725853105,0.8135659225904811,0.8219804117276538,0.8219809045167693,0.8219814356700565,0.8219820052765272,0.8219828782096504 -PVD/Moderate,0.8219699982229064,0.8219702096144418,0.8088556445885048,0.8084049033389302,0.8080240606669318,0.8077801319532827,0.8076474496038887,0.8075599356171437,0.8074779004633923,0.807397378689932,0.8072925680826879,0.8071942634944786,0.8071108406905069,0.8070225576600549,0.8069357911410374,0.8068351479212772,0.8067340342157056,0.8066402945026402,0.8065291541608669,0.806431380226699,0.8063427860428752,0.806236816092256,0.8061419728730304,0.8098166725853105,0.8135659225904811,0.8219804117276538,0.8219809045167693,0.8219814356700565,0.8219820052765272,0.8219828782096504 -PVD/Conservative,0.8219699982229064,0.8219702096144418,0.8088556445885048,0.8084049033389302,0.8080240606669318,0.8077801319532827,0.8076474496038887,0.8075599356171437,0.8074779004633923,0.807397378689932,0.8072925680826879,0.8071942634944786,0.8071108406905069,0.8070225576600549,0.8069357911410374,0.8068351479212772,0.8067340342157056,0.8066402945026402,0.8065291541608669,0.806431380226699,0.8063427860428752,0.806236816092256,0.8061419728730304,0.8098166725853105,0.8135659225904811,0.8219804117276538,0.8219809045167693,0.8219814356700565,0.8219820052765272,0.8219828782096504 -PFF/Advanced,1.061708756339111,1.0617086830665805,1.0662544533839469,1.0664106893085905,1.0665426969894045,1.0666272475561878,1.0666732379099906,1.066703572006662,1.0667320070303297,1.0667599174861453,1.0667962469371346,1.066830321271911,1.0668592372828758,1.0668898379454645,1.066919912954884,1.0669547979060912,1.0669898459370823,1.0670223379949102,1.0670608614583799,1.067094751857861,1.0671254603724265,1.0671621916749978,1.067195066230113,1.0659213418752236,1.0646217768990172,1.0617051468102638,1.0617049759997086,1.0617047918913647,1.061704594454379,1.061704291878314 -PFF/Moderate,1.061708756339111,1.0617086830665805,1.0662544533839469,1.0664106893085905,1.0665426969894045,1.0666272475561878,1.0666732379099906,1.066703572006662,1.0667320070303297,1.0667599174861453,1.0667962469371346,1.066830321271911,1.0668592372828758,1.0668898379454645,1.066919912954884,1.0669547979060912,1.0669898459370823,1.0670223379949102,1.0670608614583799,1.067094751857861,1.0671254603724265,1.0671621916749978,1.067195066230113,1.0659213418752236,1.0646217768990172,1.0617051468102638,1.0617049759997086,1.0617047918913647,1.061704594454379,1.061704291878314 -PFF/Conservative,1.061708756339111,1.0617086830665805,1.0662544533839469,1.0664106893085905,1.0665426969894045,1.0666272475561878,1.0666732379099906,1.066703572006662,1.0667320070303297,1.0667599174861453,1.0667962469371346,1.066830321271911,1.0668592372828758,1.0668898379454645,1.066919912954884,1.0669547979060912,1.0669898459370823,1.0670223379949102,1.0670608614583799,1.067094751857861,1.0671254603724265,1.0671621916749978,1.067195066230113,1.0659213418752236,1.0646217768990172,1.0617051468102638,1.0617049759997086,1.0617047918913647,1.061704594454379,1.061704291878314 -Year (Advanced)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9305049188097,0.9305050092099144,0.924855486350386,0.9246598364766406,0.9244944495624584,0.9243884824139361,0.924330830517325,0.9242928000390029,0.9242571470617753,0.924222148603281,0.9241765883447749,0.9241338513041459,0.9240975802710684,0.9240591923660902,0.9240214601587746,0.9239776887575053,0.9239337077308223,0.9238929296595934,0.9238445764871132,0.9238020335455197,0.9237634808012098,0.9237173617362832,0.9236760804463422,0.9252723014714103,0.9268941257852674,0.9305093720520625,0.9305095827876558,0.9305098099291167,0.930510053514481,0.9305104268135459 -2/nan,0.8658394039290465,0.8658395721647429,0.855357670632409,0.8549958131930079,0.854689987271793,0.85449406641954,0.8543874842448477,0.8543171802039402,0.8542512738947721,0.8541865799688653,0.8541023664445875,0.8540233751262332,0.8539563378628438,0.8538853909962709,0.8538156588339538,0.8537347693216614,0.8536534962812246,0.8535781454749863,0.8534888015046533,0.8534101971828375,0.8533389684619672,0.8532537643730393,0.8531775015887176,0.8561288318702004,0.8591327204152353,0.8658476914767236,0.8658480836596573,0.865848506374321,0.8658489596915222,0.8658496544087272 -3/nan,0.8056678242552363,0.8056680590714624,0.7910822344762698,0.7905802888152591,0.7901561493293809,0.7898844732892717,0.7897366928956481,0.7896392186121254,0.7895478452838692,0.7894581562469131,0.7893414111179577,0.7892319107591712,0.7891389854761968,0.7890406447772174,0.7889439917821762,0.7888318789697507,0.7887192399364915,0.7886148135162876,0.7884910003625603,0.7883820756059883,0.7882833758097407,0.7881653161182162,0.7880596505924696,0.7921522946205705,0.7963250718227981,0.805679391688734,0.805679939083639,0.805680529093779,0.8056811618180161,0.805682131480226 -4/nan,0.7496778733962064,0.749678164726425,0.7316367447097007,0.7310178405775728,0.7304949743426576,0.7301601095462013,0.72997797323424,0.7298578443916117,0.7297452389508409,0.7296347133989067,0.7294908523662444,0.7293559252620029,0.7292414269761194,0.7291202609568546,0.7290011792700587,0.7288630563487104,0.7287242917131587,0.7285956504325168,0.7284431342938495,0.7283089646556496,0.7281873950957343,0.7280419864167621,0.7279118492171662,0.7329565767594338,0.7381090312880827,0.7496922248355715,0.7496929039771009,0.7496936359906424,0.7496944209988914,0.7496956240397123 -5/nan,0.6975789487179656,0.6975792875732338,0.6766582573603035,0.6759428369299655,0.6753385492130575,0.6749515955826063,0.6747411462589585,0.6746023506231537,0.6744722526346176,0.6743445625130767,0.6741783671685576,0.6740225001838734,0.673890238102053,0.673750279477544,0.6736127341265882,0.6734532022258128,0.6732929367560561,0.6731443700153349,0.6729682388966467,0.6728133025983213,0.6726729227692013,0.6725050229261343,0.6723547637953609,0.6781844186568078,0.6841489252899781,0.6975956413640613,0.6975964312985983,0.6975972827307211,0.6975981958031862,0.6975995951054403 -6/nan,0.6491006430401665,0.6491010214079774,0.6258111017039681,0.6250171930632185,0.6243467403230348,0.6239174811434702,0.6236840441057551,0.6235300955703679,0.6233857999924006,0.6232441804647754,0.6230598633056886,0.6228870089605724,0.6227403383984013,0.6225851391104469,0.6224326221691945,0.6222557332789473,0.6220780394459969,0.6219133240973291,0.6217180576527509,0.6215462971368062,0.621390680578001,0.6212045655317274,0.6210380128919252,0.627505257872635,0.6341336200135845,0.6491192821919284,0.6491201642418163,0.6491211149608316,0.6491221345084282,0.6491236969865201 -nan/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -CFF/Advanced,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588 -CFF/Moderate,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588 -CFF/Conservative,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588 -Accumulated Interest - Year 1/*,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147 -Accumulated Interest - Year 2/*,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303 -Accumulated Interest - Year 3/*,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077 -Accumulated Interest - Year 4/*,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12621432305875965,0.13113549933265972,0.13161819672003988,0.13174089177383894,0.13181258538403948,0.13185160542251315,0.13187735098013822,0.13190149116357397,0.13192519206540715,0.1319560511689599,0.1319850039666666,0.13200958078258643,0.1320355964707708,0.13206117230478193,0.13209084726518358,0.13212067041137174,0.13214832709814142,0.13218112818403402,0.1322099938986074,0.13223615715339235,0.13226746132668463,0.13229548744957312,0.132326199370142,0.1323593660072619,0.1323923287060973,0.13242400935245105,0.13245816042315817,0.13249478855248134,0.1325509312586734 +10 year CRF/Moderate,0.12621432305875965,0.13113549933265972,0.13161819672003988,0.13174089177383894,0.13181258538403948,0.13185160542251315,0.13187735098013822,0.13190149116357397,0.13192519206540715,0.1319560511689599,0.1319850039666666,0.13200958078258643,0.1320355964707708,0.13206117230478193,0.13209084726518358,0.13212067041137174,0.13214832709814142,0.13218112818403402,0.1322099938986074,0.13223615715339235,0.13226746132668463,0.13229548744957312,0.132326199370142,0.1323593660072619,0.1323923287060973,0.13242400935245105,0.13245816042315817,0.13249478855248134,0.1325509312586734 +10 year CRF/Conservative,0.12621432305875965,0.13113549933265972,0.13161819672003988,0.13174089177383894,0.13181258538403948,0.13185160542251315,0.13187735098013822,0.13190149116357397,0.13192519206540715,0.1319560511689599,0.1319850039666666,0.13200958078258643,0.1320355964707708,0.13206117230478193,0.13209084726518358,0.13212067041137174,0.13214832709814142,0.13218112818403402,0.1322099938986074,0.13223615715339235,0.13226746132668463,0.13229548744957312,0.132326199370142,0.1323593660072619,0.1323923287060973,0.13242400935245105,0.13245816042315817,0.13249478855248134,0.1325509312586734 +ITC Schedule/*,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Advanced,0,23.159503545698616,23.222242581230265,23.238146598614446,23.24743155979472,23.252482482946128,23.25581412746641,23.258937323959547,23.262003026360535,23.2659936580749,23.26973676134344,23.27291335821271,23.276275165071535,23.27957936435151,23.283412184025806,23.287263110065442,23.29083336552647,23.295066566987146,23.298790846092075,23.302165613615667,23.30620245535026,23.30981560737891,23.313773965348382,23.318047471336214,23.322293432315703,23.32637305995157,23.33076950576642,23.335483329390648,23.342705536928857 +PTC/Moderate,0,23.159503545698616,23.222242581230265,23.238146598614446,23.24743155979472,23.252482482946128,23.25581412746641,23.258937323959547,23.262003026360535,23.2659936580749,23.26973676134344,23.27291335821271,23.276275165071535,23.27957936435151,23.283412184025806,23.287263110065442,23.29083336552647,23.295066566987146,23.298790846092075,23.302165613615667,23.30620245535026,23.30981560737891,23.313773965348382,23.318047471336214,23.322293432315703,23.32637305995157,23.33076950576642,23.335483329390648,23.342705536928857 +PTC/Conservative,0,23.159503545698616,23.222242581230265,23.238146598614446,23.24743155979472,23.252482482946128,23.25581412746641,23.258937323959547,23.262003026360535,23.2659936580749,23.26973676134344,23.27291335821271,23.276275165071535,23.27957936435151,23.283412184025806,23.287263110065442,23.29083336552647,23.295066566987146,23.298790846092075,23.302165613615667,23.30620245535026,23.30981560737891,23.313773965348382,23.318047471336214,23.322293432315703,23.32637305995157,23.33076950576642,23.335483329390648,23.342705536928857 +PVD/Advanced,0.8246806727961224,0.8123478604492431,0.811923059436452,0.8115645746454326,0.8113349842923532,0.8112100982595267,0.8111277254200112,0.8110505087496895,0.8109747158145699,0.8108760593479479,0.8107835257376209,0.81070499940188,0.8106218972352937,0.810540221708911,0.8104454826050096,0.8103502994400804,0.810262056714059,0.8101574324364298,0.8100653897277373,0.8099819877270625,0.809882227101389,0.8097929401364445,0.8096951260336434,0.8095895284428705,0.8094846156521066,0.8093838166681416,0.8092751940446351,0.8091587348982023,0.8089803137354117 +PVD/Moderate,0.8246806727961224,0.8123478604492431,0.811923059436452,0.8115645746454326,0.8113349842923532,0.8112100982595267,0.8111277254200112,0.8110505087496895,0.8109747158145699,0.8108760593479479,0.8107835257376209,0.81070499940188,0.8106218972352937,0.810540221708911,0.8104454826050096,0.8103502994400804,0.810262056714059,0.8101574324364298,0.8100653897277373,0.8099819877270625,0.809882227101389,0.8097929401364445,0.8096951260336434,0.8095895284428705,0.8094846156521066,0.8093838166681416,0.8092751940446351,0.8091587348982023,0.8089803137354117 +PVD/Conservative,0.8246806727961224,0.8123478604492431,0.811923059436452,0.8115645746454326,0.8113349842923532,0.8112100982595267,0.8111277254200112,0.8110505087496895,0.8109747158145699,0.8108760593479479,0.8107835257376209,0.81070499940188,0.8106218972352937,0.810540221708911,0.8104454826050096,0.8103502994400804,0.810262056714059,0.8101574324364298,0.8100653897277373,0.8099819877270625,0.809882227101389,0.8097929401364445,0.8096951260336434,0.8095895284428705,0.8094846156521066,0.8093838166681416,0.8092751940446351,0.8091587348982023,0.8089803137354117 +PFF/Advanced,1.060769182362346,1.0650439815787298,1.065191226098919,1.0653154840913892,1.0653950646958636,1.0654383526905438,1.0654669047628456,1.0654936696038646,1.065519940949811,1.0655541372526773,1.0655862112511936,1.0656134300484192,1.0656422349200585,1.0656705452896933,1.0657033837563568,1.0657363761434464,1.065766962835714,1.0658032277011351,1.0658351315433348,1.065864040343461,1.0658986193699198,1.065929568016266,1.0659634723389984,1.0660000745742058,1.066036439444045,1.0660713783862379,1.0661090291582425,1.0661493962256972,1.0662112405662605 +PFF/Moderate,1.060769182362346,1.0650439815787298,1.065191226098919,1.0653154840913892,1.0653950646958636,1.0654383526905438,1.0654669047628456,1.0654936696038646,1.065519940949811,1.0655541372526773,1.0655862112511936,1.0656134300484192,1.0656422349200585,1.0656705452896933,1.0657033837563568,1.0657363761434464,1.065766962835714,1.0658032277011351,1.0658351315433348,1.065864040343461,1.0658986193699198,1.065929568016266,1.0659634723389984,1.0660000745742058,1.066036439444045,1.0660713783862379,1.0661090291582425,1.0661493962256972,1.0662112405662605 +PFF/Conservative,1.060769182362346,1.0650439815787298,1.065191226098919,1.0653154840913892,1.0653950646958636,1.0654383526905438,1.0654669047628456,1.0654936696038646,1.065519940949811,1.0655541372526773,1.0655862112511936,1.0656134300484192,1.0656422349200585,1.0656705452896933,1.0657033837563568,1.0657363761434464,1.065766962835714,1.0658032277011351,1.0658351315433348,1.065864040343461,1.0658986193699198,1.065929568016266,1.0659634723389984,1.0660000745742058,1.066036439444045,1.0660713783862379,1.0661090291582425,1.0661493962256972,1.0662112405662605 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9316623834701122,0.9263679724671197,0.9261843067764718,0.9260292452981075,0.9259299039512507,0.9258758563240248,0.925840203223867,0.9258067788545263,0.9257739679528061,0.9257312552045828,0.9256911890125074,0.9256571845750452,0.9256211953898654,0.9255858207696148,0.925544784097391,0.9255035506808468,0.9254653199294778,0.925419987036443,0.9253801012342044,0.9253439562354197,0.9253007172392554,0.9252620137043052,0.9252196094225578,0.9251738256162606,0.9251283333351477,0.9250846198279268,0.9250375078952394,0.9249869907033221,0.9249095830348139 +2/nan,0.8679947967732105,0.8581576204128422,0.8578173701190136,0.8575301631473825,0.8573461870311724,0.8572461013237462,0.8571800819056112,0.8571181917729939,0.8570574397390833,0.8569783568626524,0.8569041774153895,0.8568412233553995,0.8567745973549633,0.8567091116097614,0.8566331473698863,0.8565568223228547,0.8564860583921707,0.8564021524065304,0.8563283317602265,0.8562614373414184,0.8561814173234805,0.8561097940041458,0.8560313256600304,0.855946607605427,0.8558624331394681,0.8557815538421798,0.8556943910130351,0.8556009329703876,0.8554577367896332 +3/nan,0.8086781012013848,0.7949697348790528,0.7944969862844947,0.7940980097997336,0.7938424726107446,0.7937034681435553,0.793611781230942,0.7935258322229717,0.7934414667507242,0.7933316499816242,0.7932286468614365,0.7931412344389965,0.7930487269833718,0.7929578062301286,0.79285234143313,0.7927463804197051,0.7926481440450476,0.7925316687780333,0.7924291983339958,0.792336346001335,0.7922252795363389,0.7921258719522537,0.7920169687806478,0.7918993974815731,0.7917825863344804,0.7916703533918454,0.7915494069826327,0.7914197322312337,0.7912210586380052 +4/nan,0.7534149672253668,0.7364345014726317,0.7358506404779007,0.7353579807075765,0.7350424844168901,0.7348708782347626,0.7347576928157105,0.7346515946682065,0.7345474550121124,0.7344119041310118,0.7342847692719453,0.7341768820411775,0.7340627106727595,0.7339505019151866,0.7338203491728373,0.7336895898678264,0.7335683682201568,0.7334246466465382,0.7332982117752525,0.7331836490779916,0.7330466193700439,0.7329239793898209,0.732789630511269,0.7326445950712388,0.7325005044594105,0.7323620678965357,0.732212890811169,0.7320529564997978,0.7318079394332413 +5/nan,0.7019283841072417,0.6822093359840359,0.6815333153420472,0.6809629958985773,0.6805978169962198,0.6803992036731991,0.680268211636797,0.6801454264401134,0.6800249120761985,0.6798680538483892,0.6797209411411216,0.6795961056103215,0.6794640037440446,0.6793341777194388,0.6791835966414459,0.6790323205202475,0.6788920845850124,0.6787258269918471,0.6785795734474441,0.6784470584849503,0.6782885626729132,0.6781467170623983,0.6779913357305367,0.6778236028391341,0.6776569708576894,0.677496885156461,0.6773243877647328,0.677139461268218,0.6768561761227655 +6/nan,0.6539602713626773,0.6319768793736714,0.6312254612151446,0.6305916491678979,0.6301858713207407,0.6299651953431078,0.6298196593085487,0.6296832464051596,0.6295493611595405,0.6293751068625663,0.6292116862016254,0.6290730177674153,0.6289262833699465,0.6287820824612981,0.6286148353159967,0.628446823668544,0.6282910802580586,0.6281064460160942,0.6279440343722592,0.6277968851947471,0.6276208935364301,0.6274633970161183,0.6272908788364855,0.6271046557316785,0.6269196640225189,0.6267419484395693,0.6265504636945572,0.6263451925649577,0.6260307636322455 +nan/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +CFF/Advanced,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284 +CFF/Moderate,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284 +CFF/Conservative,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284 +Accumulated Interest - Year 1/*,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147 +Accumulated Interest - Year 2/*,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303 +Accumulated Interest - Year 3/*,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077 +Accumulated Interest - Year 4/*,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967 diff --git a/tests/data/Biopower/Market/20/df_vom.csv b/tests/data/Biopower/Market/20/df_vom.csv index 13e25a7..730be05 100644 --- a/tests/data/Biopower/Market/20/df_vom.csv +++ b/tests/data/Biopower/Market/20/df_vom.csv @@ -1,4 +1,4 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04 -Biopower - Dedicated/Moderate,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04 -Biopower - Dedicated/Conservative,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Biopower - Dedicated/Advanced,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999 +Biopower - Dedicated/Moderate,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999 +Biopower - Dedicated/Conservative,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999 diff --git a/tests/data/Biopower/Market/30/df_capex.csv b/tests/data/Biopower/Market/30/df_capex.csv index e1443f4..c8241bc 100644 --- a/tests/data/Biopower/Market/30/df_capex.csv +++ b/tests/data/Biopower/Market/30/df_capex.csv @@ -1,4 +1,4 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,5390.578346834186,5210.798921372983,5031.019495911781,4851.240070450578,4708.18484146133,4620.610353855033,4574.23319397288,4544.113418898276,4516.211043683824,4489.130225353991,4454.327654549467,4422.136031463761,4395.153223419104,4366.927778441211,4339.511519813258,4308.105939597542,4276.973075132763,4248.479016086026,4215.145757601857,4186.217199891223,4160.318525024179,4129.725010954499,4102.692540212645,4073.4496191363055,4042.306926348779,4011.796500953858,3982.878195977129,3952.140630682977,3919.6652375991375,3870.8493535200973 -Biopower - Dedicated/Moderate,5390.578346834186,5210.798921372983,5031.019495911781,4851.240070450578,4708.18484146133,4620.610353855033,4574.23319397288,4544.113418898276,4516.211043683824,4489.130225353991,4454.327654549467,4422.136031463761,4395.153223419104,4366.927778441211,4339.511519813258,4308.105939597542,4276.973075132763,4248.479016086026,4215.145757601857,4186.217199891223,4160.318525024179,4129.725010954499,4102.692540212645,4073.4496191363055,4042.306926348779,4011.796500953858,3982.878195977129,3952.140630682977,3919.6652375991375,3870.8493535200973 -Biopower - Dedicated/Conservative,5390.578346834186,5210.798921372983,5031.019495911781,4851.240070450578,4708.18484146133,4620.610353855033,4574.23319397288,4544.113418898276,4516.211043683824,4489.130225353991,4454.327654549467,4422.136031463761,4395.153223419104,4366.927778441211,4339.511519813258,4308.105939597542,4276.973075132763,4248.479016086026,4215.145757601857,4186.217199891223,4160.318525024179,4129.725010954499,4102.692540212645,4073.4496191363055,4042.306926348779,4011.796500953858,3982.878195977129,3952.140630682977,3919.6652375991375,3870.8493535200973 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Biopower - Dedicated/Advanced,5528.187826509868,5341.326933372557,5154.466040235246,5005.775900702775,4914.751875410813,4866.547930523799,4835.241744862692,4806.240301900855,4778.09277674874,4741.919341177209,4708.459697917681,4680.414043651947,4651.076805287564,4622.580626925884,4589.937988573084,4557.578808178067,4527.962375102251,4493.316127704643,4463.248081168639,4436.329263821694,4404.530678702161,4376.433405537711,4346.038612939778,4313.669217086782,4281.956993484617,4251.899603535205,4219.951293048635,4186.1967021600285,4135.457972325422 +Biopower - Dedicated/Moderate,5528.187826509868,5341.326933372557,5154.466040235246,5005.775900702775,4914.751875410813,4866.547930523799,4835.241744862692,4806.240301900855,4778.09277674874,4741.919341177209,4708.459697917681,4680.414043651947,4651.076805287564,4622.580626925884,4589.937988573084,4557.578808178067,4527.962375102251,4493.316127704643,4463.248081168639,4436.329263821694,4404.530678702161,4376.433405537711,4346.038612939778,4313.669217086782,4281.956993484617,4251.899603535205,4219.951293048635,4186.1967021600285,4135.457972325422 +Biopower - Dedicated/Conservative,5528.187826509868,5341.326933372557,5154.466040235246,5005.775900702775,4914.751875410813,4866.547930523799,4835.241744862692,4806.240301900855,4778.09277674874,4741.919341177209,4708.459697917681,4680.414043651947,4651.076805287564,4622.580626925884,4589.937988573084,4557.578808178067,4527.962375102251,4493.316127704643,4463.248081168639,4436.329263821694,4404.530678702161,4376.433405537711,4346.038612939778,4313.669217086782,4281.956993484617,4251.899603535205,4219.951293048635,4186.1967021600285,4135.457972325422 diff --git a/tests/data/Biopower/Market/30/df_fom.csv b/tests/data/Biopower/Market/30/df_fom.csv index 597d221..e070021 100644 --- a/tests/data/Biopower/Market/30/df_fom.csv +++ b/tests/data/Biopower/Market/30/df_fom.csv @@ -1,4 +1,4 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22 -Biopower - Dedicated/Moderate,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22 -Biopower - Dedicated/Conservative,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Biopower - Dedicated/Advanced,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997 +Biopower - Dedicated/Moderate,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997 +Biopower - Dedicated/Conservative,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997 diff --git a/tests/data/Biopower/Market/30/df_fuel_costs_mmbtu.csv b/tests/data/Biopower/Market/30/df_fuel_costs_mmbtu.csv index d3ac296..02e1038 100644 --- a/tests/data/Biopower/Market/30/df_fuel_costs_mmbtu.csv +++ b/tests/data/Biopower/Market/30/df_fuel_costs_mmbtu.csv @@ -1,4 +1,4 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999 -Biopower - Dedicated/Moderate,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999 -Biopower - Dedicated/Conservative,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Biopower - Dedicated/Advanced,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999 +Biopower - Dedicated/Moderate,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999 +Biopower - Dedicated/Conservative,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999 diff --git a/tests/data/Biopower/Market/30/df_gcc.csv b/tests/data/Biopower/Market/30/df_gcc.csv index 1415176..6337ca6 100644 --- a/tests/data/Biopower/Market/30/df_gcc.csv +++ b/tests/data/Biopower/Market/30/df_gcc.csv @@ -1,4 +1,4 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Biopower - Dedicated/Moderate,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Biopower - Dedicated/Conservative,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Biopower - Dedicated/Advanced,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Biopower - Dedicated/Moderate,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Biopower - Dedicated/Conservative,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 diff --git a/tests/data/Biopower/Market/30/df_hr.csv b/tests/data/Biopower/Market/30/df_hr.csv index f3f2a0b..9e6142c 100644 --- a/tests/data/Biopower/Market/30/df_hr.csv +++ b/tests/data/Biopower/Market/30/df_hr.csv @@ -1,4 +1,4 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5 -Biopower - Dedicated/Moderate,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5 -Biopower - Dedicated/Conservative,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Biopower - Dedicated/Advanced,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5 +Biopower - Dedicated/Moderate,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5 +Biopower - Dedicated/Conservative,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5 diff --git a/tests/data/Biopower/Market/30/df_lcoe.csv b/tests/data/Biopower/Market/30/df_lcoe.csv index c272687..1fdf958 100644 --- a/tests/data/Biopower/Market/30/df_lcoe.csv +++ b/tests/data/Biopower/Market/30/df_lcoe.csv @@ -1,4 +1,4 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,167.52412730501462,165.9189190601518,152.28086282336147,150.2468574141321,148.47408174323115,147.38806910369937,146.81269553969116,146.43892185191822,146.09259643543203,145.75640388522731,145.32425547799508,144.92443074504024,144.58922714299135,144.23851373613576,143.89778238051326,143.50738204985856,143.12027577125264,142.7658949197414,142.35122305646175,141.99125210195234,141.66890745629806,141.28803494312547,140.95140901520963,144.04363226873366,147.02601988249455,152.92067615463375,152.5677286272027,152.19257720615025,151.7962158053491,151.20041945079845 -Biopower - Dedicated/Moderate,167.52412730501462,165.9189190601518,152.28086282336147,150.2468574141321,148.47408174323115,147.38806910369937,146.81269553969116,146.43892185191822,146.09259643543203,145.75640388522731,145.32425547799508,144.92443074504024,144.58922714299135,144.23851373613576,143.89778238051326,143.50738204985856,143.12027577125264,142.7658949197414,142.35122305646175,141.99125210195234,141.66890745629806,141.28803494312547,140.95140901520963,144.04363226873366,147.02601988249455,152.92067615463375,152.5677286272027,152.19257720615025,151.7962158053491,151.20041945079845 -Biopower - Dedicated/Conservative,167.52412730501462,165.9189190601518,152.28086282336147,150.2468574141321,148.47408174323115,147.38806910369937,146.81269553969116,146.43892185191822,146.09259643543203,145.75640388522731,145.32425547799508,144.92443074504024,144.58922714299135,144.23851373613576,143.89778238051326,143.50738204985856,143.12027577125264,142.7658949197414,142.35122305646175,141.99125210195234,141.66890745629806,141.28803494312547,140.95140901520963,144.04363226873366,147.02601988249455,152.92067615463375,152.5677286272027,152.19257720615025,151.7962158053491,151.20041945079845 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Biopower - Dedicated/Advanced,178.23704235448565,163.5363101436793,161.51692046169794,159.61400247860752,158.4413953410755,157.82018891414387,157.41665866135472,157.04277431729227,156.6798408168843,156.21333624724488,155.78174264942277,155.4199180262983,155.04136501617438,154.67359955124195,154.25224049172473,153.83445409822028,153.4520022695463,153.00450286592343,152.6160518642693,152.2682178146155,151.85724485054868,151.49403094418835,151.10103332595668,150.68240704476392,150.2721802495262,149.88326735353587,149.46978660009785,149.0328128584148,148.37573927569045 +Biopower - Dedicated/Moderate,178.23704235448565,163.5363101436793,161.51692046169794,159.61400247860752,158.4413953410755,157.82018891414387,157.41665866135472,157.04277431729227,156.6798408168843,156.21333624724488,155.78174264942277,155.4199180262983,155.04136501617438,154.67359955124195,154.25224049172473,153.83445409822028,153.4520022695463,153.00450286592343,152.6160518642693,152.2682178146155,151.85724485054868,151.49403094418835,151.10103332595668,150.68240704476392,150.2721802495262,149.88326735353587,149.46978660009785,149.0328128584148,148.37573927569045 +Biopower - Dedicated/Conservative,178.23704235448565,163.5363101436793,161.51692046169794,159.61400247860752,158.4413953410755,157.82018891414387,157.41665866135472,157.04277431729227,156.6798408168843,156.21333624724488,155.78174264942277,155.4199180262983,155.04136501617438,154.67359955124195,154.25224049172473,153.83445409822028,153.4520022695463,153.00450286592343,152.6160518642693,152.2682178146155,151.85724485054868,151.49403094418835,151.10103332595668,150.68240704476392,150.2721802495262,149.88326735353587,149.46978660009785,149.0328128584148,148.37573927569045 diff --git a/tests/data/Biopower/Market/30/df_occ.csv b/tests/data/Biopower/Market/30/df_occ.csv index 5185985..222bf26 100644 --- a/tests/data/Biopower/Market/30/df_occ.csv +++ b/tests/data/Biopower/Market/30/df_occ.csv @@ -1,4 +1,4 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,4799.70865330079,4639.635130841304,4479.561608381819,4319.488085922333,4192.113363526754,4114.138051987283,4072.844364876212,4046.0260652876436,4021.1821129048526,3997.0696652762035,3966.081858495567,3937.4188093852604,3913.3936289816857,3888.262019015712,3863.850899222787,3835.8877335984844,3808.167390926645,3782.796610098535,3753.1170620249713,3727.359408608657,3704.2995278555313,3677.059416541436,3652.9900170463006,3626.9524581227147,3599.2233644259013,3572.0572343074336,3546.308709806883,3518.9403369475253,3490.024622310822,3446.55952336271 -Biopower - Dedicated/Moderate,4799.70865330079,4639.635130841304,4479.561608381819,4319.488085922333,4192.113363526754,4114.138051987283,4072.844364876212,4046.0260652876436,4021.1821129048526,3997.0696652762035,3966.081858495567,3937.4188093852604,3913.3936289816857,3888.262019015712,3863.850899222787,3835.8877335984844,3808.167390926645,3782.796610098535,3753.1170620249713,3727.359408608657,3704.2995278555313,3677.059416541436,3652.9900170463006,3626.9524581227147,3599.2233644259013,3572.0572343074336,3546.308709806883,3518.9403369475253,3490.024622310822,3446.55952336271 -Biopower - Dedicated/Conservative,4799.70865330079,4639.635130841304,4479.561608381819,4319.488085922333,4192.113363526754,4114.138051987283,4072.844364876212,4046.0260652876436,4021.1821129048526,3997.0696652762035,3966.081858495567,3937.4188093852604,3913.3936289816857,3888.262019015712,3863.850899222787,3835.8877335984844,3808.167390926645,3782.796610098535,3753.1170620249713,3727.359408608657,3704.2995278555313,3677.059416541436,3652.9900170463006,3626.9524581227147,3599.2233644259013,3572.0572343074336,3546.308709806883,3518.9403369475253,3490.024622310822,3446.55952336271 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Biopower - Dedicated/Advanced,4829.860171205797,4663.223634325473,4496.587097445148,4363.9900114313505,4282.817712118761,4239.8309838361365,4211.913133964436,4186.050579533951,4160.949521552528,4128.691214693885,4098.8529805700555,4073.8427677699347,4047.680761795356,4022.268786090921,3993.159130676022,3964.3022539546373,3937.8912711125745,3906.994861567995,3880.1811443616116,3856.1758084976077,3827.8188526196345,3802.7626077451987,3775.6575089057455,3746.791522367363,3718.511580914038,3691.707366908965,3663.2168907623736,3633.1156318255653,3587.868463820581 +Biopower - Dedicated/Moderate,4829.860171205797,4663.223634325473,4496.587097445148,4363.9900114313505,4282.817712118761,4239.8309838361365,4211.913133964436,4186.050579533951,4160.949521552528,4128.691214693885,4098.8529805700555,4073.8427677699347,4047.680761795356,4022.268786090921,3993.159130676022,3964.3022539546373,3937.8912711125745,3906.994861567995,3880.1811443616116,3856.1758084976077,3827.8188526196345,3802.7626077451987,3775.6575089057455,3746.791522367363,3718.511580914038,3691.707366908965,3663.2168907623736,3633.1156318255653,3587.868463820581 +Biopower - Dedicated/Conservative,4829.860171205797,4663.223634325473,4496.587097445148,4363.9900114313505,4282.817712118761,4239.8309838361365,4211.913133964436,4186.050579533951,4160.949521552528,4128.691214693885,4098.8529805700555,4073.8427677699347,4047.680761795356,4022.268786090921,3993.159130676022,3964.3022539546373,3937.8912711125745,3906.994861567995,3880.1811443616116,3856.1758084976077,3827.8188526196345,3802.7626077451987,3775.6575089057455,3746.791522367363,3718.511580914038,3691.707366908965,3663.2168907623736,3633.1156318255653,3587.868463820581 diff --git a/tests/data/Biopower/Market/30/df_tc.csv b/tests/data/Biopower/Market/30/df_tc.csv index 83fc3c4..179380d 100644 --- a/tests/data/Biopower/Market/30/df_tc.csv +++ b/tests/data/Biopower/Market/30/df_tc.csv @@ -1,29 +1,29 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12669932055560817,0.12714291699415586,0.13239389221596848,0.13273221174504687,0.1328523791727318,0.13292942347774464,0.13297135628292311,0.13299902392250448,0.13302496650053922,0.13305043715370335,0.13308360074322392,0.13311471590507726,0.1331411284409474,0.1331690875026903,0.1331965740331903,0.13322846614757702,0.1332605177613048,0.1332902412484162,0.13332549384866624,0.13335651719488875,0.1333846362758556,0.13341828082774335,0.13344840247992695,0.13228803732989833,0.1311181665498143,0.12854315237237418,0.12854300358341064,0.12854284321132461,0.12854267122930013,0.1285424076640687 -10 year CRF/Moderate,0.12669932055560817,0.12714291699415586,0.13239389221596848,0.13273221174504687,0.1328523791727318,0.13292942347774464,0.13297135628292311,0.13299902392250448,0.13302496650053922,0.13305043715370335,0.13308360074322392,0.13311471590507726,0.1331411284409474,0.1331690875026903,0.1331965740331903,0.13322846614757702,0.1332605177613048,0.1332902412484162,0.13332549384866624,0.13335651719488875,0.1333846362758556,0.13341828082774335,0.13344840247992695,0.13228803732989833,0.1311181665498143,0.12854315237237418,0.12854300358341064,0.12854284321132461,0.12854267122930013,0.1285424076640687 -10 year CRF/Conservative,0.12669932055560817,0.12714291699415586,0.13239389221596848,0.13273221174504687,0.1328523791727318,0.13292942347774464,0.13297135628292311,0.13299902392250448,0.13302496650053922,0.13305043715370335,0.13308360074322392,0.13311471590507726,0.1331411284409474,0.1331690875026903,0.1331965740331903,0.13322846614757702,0.1332605177613048,0.1332902412484162,0.13332549384866624,0.13335651719488875,0.1333846362758556,0.13341828082774335,0.13344840247992695,0.13228803732989833,0.1311181665498143,0.12854315237237418,0.12854300358341064,0.12854284321132461,0.12854267122930013,0.1285424076640687 -ITC Schedule/*,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Advanced,0,0,17.73330998516916,17.792423194548945,17.813378991763702,17.826803414743086,17.834106226837605,17.838923266038364,17.8434389387087,17.847871499101863,17.85364139547899,17.859053422878375,17.863646374411154,17.86850713214022,17.873284612372977,17.878826434282125,17.884394456211126,17.889556676494873,17.895677469409897,17.90106242910558,17.905942042121755,17.91177897283155,17.917003299688954,13.286084859772565,8.754449170963198,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,0,0,17.73330998516916,17.792423194548945,17.813378991763702,17.826803414743086,17.834106226837605,17.838923266038364,17.8434389387087,17.847871499101863,17.85364139547899,17.859053422878375,17.863646374411154,17.86850713214022,17.873284612372977,17.878826434282125,17.884394456211126,17.889556676494873,17.895677469409897,17.90106242910558,17.905942042121755,17.91177897283155,17.917003299688954,13.286084859772565,8.754449170963198,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,0,0,17.73330998516916,17.792423194548945,17.813378991763702,17.826803414743086,17.834106226837605,17.838923266038364,17.8434389387087,17.847871499101863,17.85364139547899,17.859053422878375,17.863646374411154,17.86850713214022,17.873284612372977,17.878826434282125,17.884394456211126,17.889556676494873,17.895677469409897,17.90106242910558,17.905942042121755,17.91177897283155,17.917003299688954,13.286084859772565,8.754449170963198,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8219699982229064,0.8219702096144418,0.8088556445885048,0.8084049033389302,0.8080240606669318,0.8077801319532827,0.8076474496038887,0.8075599356171437,0.8074779004633923,0.807397378689932,0.8072925680826879,0.8071942634944786,0.8071108406905069,0.8070225576600549,0.8069357911410374,0.8068351479212772,0.8067340342157056,0.8066402945026402,0.8065291541608669,0.806431380226699,0.8063427860428752,0.806236816092256,0.8061419728730304,0.8098166725853105,0.8135659225904811,0.8219804117276538,0.8219809045167693,0.8219814356700565,0.8219820052765272,0.8219828782096504 -PVD/Moderate,0.8219699982229064,0.8219702096144418,0.8088556445885048,0.8084049033389302,0.8080240606669318,0.8077801319532827,0.8076474496038887,0.8075599356171437,0.8074779004633923,0.807397378689932,0.8072925680826879,0.8071942634944786,0.8071108406905069,0.8070225576600549,0.8069357911410374,0.8068351479212772,0.8067340342157056,0.8066402945026402,0.8065291541608669,0.806431380226699,0.8063427860428752,0.806236816092256,0.8061419728730304,0.8098166725853105,0.8135659225904811,0.8219804117276538,0.8219809045167693,0.8219814356700565,0.8219820052765272,0.8219828782096504 -PVD/Conservative,0.8219699982229064,0.8219702096144418,0.8088556445885048,0.8084049033389302,0.8080240606669318,0.8077801319532827,0.8076474496038887,0.8075599356171437,0.8074779004633923,0.807397378689932,0.8072925680826879,0.8071942634944786,0.8071108406905069,0.8070225576600549,0.8069357911410374,0.8068351479212772,0.8067340342157056,0.8066402945026402,0.8065291541608669,0.806431380226699,0.8063427860428752,0.806236816092256,0.8061419728730304,0.8098166725853105,0.8135659225904811,0.8219804117276538,0.8219809045167693,0.8219814356700565,0.8219820052765272,0.8219828782096504 -PFF/Advanced,1.061708756339111,1.0617086830665805,1.0662544533839469,1.0664106893085905,1.0665426969894045,1.0666272475561878,1.0666732379099906,1.066703572006662,1.0667320070303297,1.0667599174861453,1.0667962469371346,1.066830321271911,1.0668592372828758,1.0668898379454645,1.066919912954884,1.0669547979060912,1.0669898459370823,1.0670223379949102,1.0670608614583799,1.067094751857861,1.0671254603724265,1.0671621916749978,1.067195066230113,1.0659213418752236,1.0646217768990172,1.0617051468102638,1.0617049759997086,1.0617047918913647,1.061704594454379,1.061704291878314 -PFF/Moderate,1.061708756339111,1.0617086830665805,1.0662544533839469,1.0664106893085905,1.0665426969894045,1.0666272475561878,1.0666732379099906,1.066703572006662,1.0667320070303297,1.0667599174861453,1.0667962469371346,1.066830321271911,1.0668592372828758,1.0668898379454645,1.066919912954884,1.0669547979060912,1.0669898459370823,1.0670223379949102,1.0670608614583799,1.067094751857861,1.0671254603724265,1.0671621916749978,1.067195066230113,1.0659213418752236,1.0646217768990172,1.0617051468102638,1.0617049759997086,1.0617047918913647,1.061704594454379,1.061704291878314 -PFF/Conservative,1.061708756339111,1.0617086830665805,1.0662544533839469,1.0664106893085905,1.0665426969894045,1.0666272475561878,1.0666732379099906,1.066703572006662,1.0667320070303297,1.0667599174861453,1.0667962469371346,1.066830321271911,1.0668592372828758,1.0668898379454645,1.066919912954884,1.0669547979060912,1.0669898459370823,1.0670223379949102,1.0670608614583799,1.067094751857861,1.0671254603724265,1.0671621916749978,1.067195066230113,1.0659213418752236,1.0646217768990172,1.0617051468102638,1.0617049759997086,1.0617047918913647,1.061704594454379,1.061704291878314 -Year (Advanced)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9305049188097,0.9305050092099144,0.924855486350386,0.9246598364766406,0.9244944495624584,0.9243884824139361,0.924330830517325,0.9242928000390029,0.9242571470617753,0.924222148603281,0.9241765883447749,0.9241338513041459,0.9240975802710684,0.9240591923660902,0.9240214601587746,0.9239776887575053,0.9239337077308223,0.9238929296595934,0.9238445764871132,0.9238020335455197,0.9237634808012098,0.9237173617362832,0.9236760804463422,0.9252723014714103,0.9268941257852674,0.9305093720520625,0.9305095827876558,0.9305098099291167,0.930510053514481,0.9305104268135459 -2/nan,0.8658394039290465,0.8658395721647429,0.855357670632409,0.8549958131930079,0.854689987271793,0.85449406641954,0.8543874842448477,0.8543171802039402,0.8542512738947721,0.8541865799688653,0.8541023664445875,0.8540233751262332,0.8539563378628438,0.8538853909962709,0.8538156588339538,0.8537347693216614,0.8536534962812246,0.8535781454749863,0.8534888015046533,0.8534101971828375,0.8533389684619672,0.8532537643730393,0.8531775015887176,0.8561288318702004,0.8591327204152353,0.8658476914767236,0.8658480836596573,0.865848506374321,0.8658489596915222,0.8658496544087272 -3/nan,0.8056678242552363,0.8056680590714624,0.7910822344762698,0.7905802888152591,0.7901561493293809,0.7898844732892717,0.7897366928956481,0.7896392186121254,0.7895478452838692,0.7894581562469131,0.7893414111179577,0.7892319107591712,0.7891389854761968,0.7890406447772174,0.7889439917821762,0.7888318789697507,0.7887192399364915,0.7886148135162876,0.7884910003625603,0.7883820756059883,0.7882833758097407,0.7881653161182162,0.7880596505924696,0.7921522946205705,0.7963250718227981,0.805679391688734,0.805679939083639,0.805680529093779,0.8056811618180161,0.805682131480226 -4/nan,0.7496778733962064,0.749678164726425,0.7316367447097007,0.7310178405775728,0.7304949743426576,0.7301601095462013,0.72997797323424,0.7298578443916117,0.7297452389508409,0.7296347133989067,0.7294908523662444,0.7293559252620029,0.7292414269761194,0.7291202609568546,0.7290011792700587,0.7288630563487104,0.7287242917131587,0.7285956504325168,0.7284431342938495,0.7283089646556496,0.7281873950957343,0.7280419864167621,0.7279118492171662,0.7329565767594338,0.7381090312880827,0.7496922248355715,0.7496929039771009,0.7496936359906424,0.7496944209988914,0.7496956240397123 -5/nan,0.6975789487179656,0.6975792875732338,0.6766582573603035,0.6759428369299655,0.6753385492130575,0.6749515955826063,0.6747411462589585,0.6746023506231537,0.6744722526346176,0.6743445625130767,0.6741783671685576,0.6740225001838734,0.673890238102053,0.673750279477544,0.6736127341265882,0.6734532022258128,0.6732929367560561,0.6731443700153349,0.6729682388966467,0.6728133025983213,0.6726729227692013,0.6725050229261343,0.6723547637953609,0.6781844186568078,0.6841489252899781,0.6975956413640613,0.6975964312985983,0.6975972827307211,0.6975981958031862,0.6975995951054403 -6/nan,0.6491006430401665,0.6491010214079774,0.6258111017039681,0.6250171930632185,0.6243467403230348,0.6239174811434702,0.6236840441057551,0.6235300955703679,0.6233857999924006,0.6232441804647754,0.6230598633056886,0.6228870089605724,0.6227403383984013,0.6225851391104469,0.6224326221691945,0.6222557332789473,0.6220780394459969,0.6219133240973291,0.6217180576527509,0.6215462971368062,0.621390680578001,0.6212045655317274,0.6210380128919252,0.627505257872635,0.6341336200135845,0.6491192821919284,0.6491201642418163,0.6491211149608316,0.6491221345084282,0.6491236969865201 -nan/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -CFF/Advanced,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588 -CFF/Moderate,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588 -CFF/Conservative,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588 -Accumulated Interest - Year 1/*,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147 -Accumulated Interest - Year 2/*,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303 -Accumulated Interest - Year 3/*,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077 -Accumulated Interest - Year 4/*,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12621432305875965,0.13113549933265972,0.13161819672003988,0.13174089177383894,0.13181258538403948,0.13185160542251315,0.13187735098013822,0.13190149116357397,0.13192519206540715,0.1319560511689599,0.1319850039666666,0.13200958078258643,0.1320355964707708,0.13206117230478193,0.13209084726518358,0.13212067041137174,0.13214832709814142,0.13218112818403402,0.1322099938986074,0.13223615715339235,0.13226746132668463,0.13229548744957312,0.132326199370142,0.1323593660072619,0.1323923287060973,0.13242400935245105,0.13245816042315817,0.13249478855248134,0.1325509312586734 +10 year CRF/Moderate,0.12621432305875965,0.13113549933265972,0.13161819672003988,0.13174089177383894,0.13181258538403948,0.13185160542251315,0.13187735098013822,0.13190149116357397,0.13192519206540715,0.1319560511689599,0.1319850039666666,0.13200958078258643,0.1320355964707708,0.13206117230478193,0.13209084726518358,0.13212067041137174,0.13214832709814142,0.13218112818403402,0.1322099938986074,0.13223615715339235,0.13226746132668463,0.13229548744957312,0.132326199370142,0.1323593660072619,0.1323923287060973,0.13242400935245105,0.13245816042315817,0.13249478855248134,0.1325509312586734 +10 year CRF/Conservative,0.12621432305875965,0.13113549933265972,0.13161819672003988,0.13174089177383894,0.13181258538403948,0.13185160542251315,0.13187735098013822,0.13190149116357397,0.13192519206540715,0.1319560511689599,0.1319850039666666,0.13200958078258643,0.1320355964707708,0.13206117230478193,0.13209084726518358,0.13212067041137174,0.13214832709814142,0.13218112818403402,0.1322099938986074,0.13223615715339235,0.13226746132668463,0.13229548744957312,0.132326199370142,0.1323593660072619,0.1323923287060973,0.13242400935245105,0.13245816042315817,0.13249478855248134,0.1325509312586734 +ITC Schedule/*,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Advanced,0,18.91512134127203,19.007124624508094,19.030452082723635,19.044071865603303,19.051481170479857,19.056368538155734,19.060950200327824,19.065447593113657,19.07130196767128,19.076793321523052,19.08145366080087,19.086385802464235,19.09123351080402,19.096856880042846,19.102506925327923,19.107745272200777,19.113956428994197,19.119420980210286,19.124372789279867,19.130296172198594,19.13559796315515,19.14140640422789,19.14767741670255,19.153908139592293,19.159894898947226,19.16634671466105,19.173264437041,19.18386361593261 +PTC/Moderate,0,18.91512134127203,19.007124624508094,19.030452082723635,19.044071865603303,19.051481170479857,19.056368538155734,19.060950200327824,19.065447593113657,19.07130196767128,19.076793321523052,19.08145366080087,19.086385802464235,19.09123351080402,19.096856880042846,19.102506925327923,19.107745272200777,19.113956428994197,19.119420980210286,19.124372789279867,19.130296172198594,19.13559796315515,19.14140640422789,19.14767741670255,19.153908139592293,19.159894898947226,19.16634671466105,19.173264437041,19.18386361593261 +PTC/Conservative,0,18.91512134127203,19.007124624508094,19.030452082723635,19.044071865603303,19.051481170479857,19.056368538155734,19.060950200327824,19.065447593113657,19.07130196767128,19.076793321523052,19.08145366080087,19.086385802464235,19.09123351080402,19.096856880042846,19.102506925327923,19.107745272200777,19.113956428994197,19.119420980210286,19.124372789279867,19.130296172198594,19.13559796315515,19.14140640422789,19.14767741670255,19.153908139592293,19.159894898947226,19.16634671466105,19.173264437041,19.18386361593261 +PVD/Advanced,0.8246806727961224,0.8123478604492431,0.811923059436452,0.8115645746454326,0.8113349842923532,0.8112100982595267,0.8111277254200112,0.8110505087496895,0.8109747158145699,0.8108760593479479,0.8107835257376209,0.81070499940188,0.8106218972352937,0.810540221708911,0.8104454826050096,0.8103502994400804,0.810262056714059,0.8101574324364298,0.8100653897277373,0.8099819877270625,0.809882227101389,0.8097929401364445,0.8096951260336434,0.8095895284428705,0.8094846156521066,0.8093838166681416,0.8092751940446351,0.8091587348982023,0.8089803137354117 +PVD/Moderate,0.8246806727961224,0.8123478604492431,0.811923059436452,0.8115645746454326,0.8113349842923532,0.8112100982595267,0.8111277254200112,0.8110505087496895,0.8109747158145699,0.8108760593479479,0.8107835257376209,0.81070499940188,0.8106218972352937,0.810540221708911,0.8104454826050096,0.8103502994400804,0.810262056714059,0.8101574324364298,0.8100653897277373,0.8099819877270625,0.809882227101389,0.8097929401364445,0.8096951260336434,0.8095895284428705,0.8094846156521066,0.8093838166681416,0.8092751940446351,0.8091587348982023,0.8089803137354117 +PVD/Conservative,0.8246806727961224,0.8123478604492431,0.811923059436452,0.8115645746454326,0.8113349842923532,0.8112100982595267,0.8111277254200112,0.8110505087496895,0.8109747158145699,0.8108760593479479,0.8107835257376209,0.81070499940188,0.8106218972352937,0.810540221708911,0.8104454826050096,0.8103502994400804,0.810262056714059,0.8101574324364298,0.8100653897277373,0.8099819877270625,0.809882227101389,0.8097929401364445,0.8096951260336434,0.8095895284428705,0.8094846156521066,0.8093838166681416,0.8092751940446351,0.8091587348982023,0.8089803137354117 +PFF/Advanced,1.060769182362346,1.0650439815787298,1.065191226098919,1.0653154840913892,1.0653950646958636,1.0654383526905438,1.0654669047628456,1.0654936696038646,1.065519940949811,1.0655541372526773,1.0655862112511936,1.0656134300484192,1.0656422349200585,1.0656705452896933,1.0657033837563568,1.0657363761434464,1.065766962835714,1.0658032277011351,1.0658351315433348,1.065864040343461,1.0658986193699198,1.065929568016266,1.0659634723389984,1.0660000745742058,1.066036439444045,1.0660713783862379,1.0661090291582425,1.0661493962256972,1.0662112405662605 +PFF/Moderate,1.060769182362346,1.0650439815787298,1.065191226098919,1.0653154840913892,1.0653950646958636,1.0654383526905438,1.0654669047628456,1.0654936696038646,1.065519940949811,1.0655541372526773,1.0655862112511936,1.0656134300484192,1.0656422349200585,1.0656705452896933,1.0657033837563568,1.0657363761434464,1.065766962835714,1.0658032277011351,1.0658351315433348,1.065864040343461,1.0658986193699198,1.065929568016266,1.0659634723389984,1.0660000745742058,1.066036439444045,1.0660713783862379,1.0661090291582425,1.0661493962256972,1.0662112405662605 +PFF/Conservative,1.060769182362346,1.0650439815787298,1.065191226098919,1.0653154840913892,1.0653950646958636,1.0654383526905438,1.0654669047628456,1.0654936696038646,1.065519940949811,1.0655541372526773,1.0655862112511936,1.0656134300484192,1.0656422349200585,1.0656705452896933,1.0657033837563568,1.0657363761434464,1.065766962835714,1.0658032277011351,1.0658351315433348,1.065864040343461,1.0658986193699198,1.065929568016266,1.0659634723389984,1.0660000745742058,1.066036439444045,1.0660713783862379,1.0661090291582425,1.0661493962256972,1.0662112405662605 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9316623834701122,0.9263679724671197,0.9261843067764718,0.9260292452981075,0.9259299039512507,0.9258758563240248,0.925840203223867,0.9258067788545263,0.9257739679528061,0.9257312552045828,0.9256911890125074,0.9256571845750452,0.9256211953898654,0.9255858207696148,0.925544784097391,0.9255035506808468,0.9254653199294778,0.925419987036443,0.9253801012342044,0.9253439562354197,0.9253007172392554,0.9252620137043052,0.9252196094225578,0.9251738256162606,0.9251283333351477,0.9250846198279268,0.9250375078952394,0.9249869907033221,0.9249095830348139 +2/nan,0.8679947967732105,0.8581576204128422,0.8578173701190136,0.8575301631473825,0.8573461870311724,0.8572461013237462,0.8571800819056112,0.8571181917729939,0.8570574397390833,0.8569783568626524,0.8569041774153895,0.8568412233553995,0.8567745973549633,0.8567091116097614,0.8566331473698863,0.8565568223228547,0.8564860583921707,0.8564021524065304,0.8563283317602265,0.8562614373414184,0.8561814173234805,0.8561097940041458,0.8560313256600304,0.855946607605427,0.8558624331394681,0.8557815538421798,0.8556943910130351,0.8556009329703876,0.8554577367896332 +3/nan,0.8086781012013848,0.7949697348790528,0.7944969862844947,0.7940980097997336,0.7938424726107446,0.7937034681435553,0.793611781230942,0.7935258322229717,0.7934414667507242,0.7933316499816242,0.7932286468614365,0.7931412344389965,0.7930487269833718,0.7929578062301286,0.79285234143313,0.7927463804197051,0.7926481440450476,0.7925316687780333,0.7924291983339958,0.792336346001335,0.7922252795363389,0.7921258719522537,0.7920169687806478,0.7918993974815731,0.7917825863344804,0.7916703533918454,0.7915494069826327,0.7914197322312337,0.7912210586380052 +4/nan,0.7534149672253668,0.7364345014726317,0.7358506404779007,0.7353579807075765,0.7350424844168901,0.7348708782347626,0.7347576928157105,0.7346515946682065,0.7345474550121124,0.7344119041310118,0.7342847692719453,0.7341768820411775,0.7340627106727595,0.7339505019151866,0.7338203491728373,0.7336895898678264,0.7335683682201568,0.7334246466465382,0.7332982117752525,0.7331836490779916,0.7330466193700439,0.7329239793898209,0.732789630511269,0.7326445950712388,0.7325005044594105,0.7323620678965357,0.732212890811169,0.7320529564997978,0.7318079394332413 +5/nan,0.7019283841072417,0.6822093359840359,0.6815333153420472,0.6809629958985773,0.6805978169962198,0.6803992036731991,0.680268211636797,0.6801454264401134,0.6800249120761985,0.6798680538483892,0.6797209411411216,0.6795961056103215,0.6794640037440446,0.6793341777194388,0.6791835966414459,0.6790323205202475,0.6788920845850124,0.6787258269918471,0.6785795734474441,0.6784470584849503,0.6782885626729132,0.6781467170623983,0.6779913357305367,0.6778236028391341,0.6776569708576894,0.677496885156461,0.6773243877647328,0.677139461268218,0.6768561761227655 +6/nan,0.6539602713626773,0.6319768793736714,0.6312254612151446,0.6305916491678979,0.6301858713207407,0.6299651953431078,0.6298196593085487,0.6296832464051596,0.6295493611595405,0.6293751068625663,0.6292116862016254,0.6290730177674153,0.6289262833699465,0.6287820824612981,0.6286148353159967,0.628446823668544,0.6282910802580586,0.6281064460160942,0.6279440343722592,0.6277968851947471,0.6276208935364301,0.6274633970161183,0.6272908788364855,0.6271046557316785,0.6269196640225189,0.6267419484395693,0.6265504636945572,0.6263451925649577,0.6260307636322455 +nan/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +CFF/Advanced,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284 +CFF/Moderate,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284 +CFF/Conservative,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284 +Accumulated Interest - Year 1/*,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147 +Accumulated Interest - Year 2/*,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303 +Accumulated Interest - Year 3/*,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077 +Accumulated Interest - Year 4/*,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967 diff --git a/tests/data/Biopower/Market/30/df_vom.csv b/tests/data/Biopower/Market/30/df_vom.csv index 13e25a7..730be05 100644 --- a/tests/data/Biopower/Market/30/df_vom.csv +++ b/tests/data/Biopower/Market/30/df_vom.csv @@ -1,4 +1,4 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04 -Biopower - Dedicated/Moderate,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04 -Biopower - Dedicated/Conservative,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Biopower - Dedicated/Advanced,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999 +Biopower - Dedicated/Moderate,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999 +Biopower - Dedicated/Conservative,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999 diff --git a/tests/data/Biopower/Market/TechLife/df_capex.csv b/tests/data/Biopower/Market/TechLife/df_capex.csv index e1443f4..c8241bc 100644 --- a/tests/data/Biopower/Market/TechLife/df_capex.csv +++ b/tests/data/Biopower/Market/TechLife/df_capex.csv @@ -1,4 +1,4 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,5390.578346834186,5210.798921372983,5031.019495911781,4851.240070450578,4708.18484146133,4620.610353855033,4574.23319397288,4544.113418898276,4516.211043683824,4489.130225353991,4454.327654549467,4422.136031463761,4395.153223419104,4366.927778441211,4339.511519813258,4308.105939597542,4276.973075132763,4248.479016086026,4215.145757601857,4186.217199891223,4160.318525024179,4129.725010954499,4102.692540212645,4073.4496191363055,4042.306926348779,4011.796500953858,3982.878195977129,3952.140630682977,3919.6652375991375,3870.8493535200973 -Biopower - Dedicated/Moderate,5390.578346834186,5210.798921372983,5031.019495911781,4851.240070450578,4708.18484146133,4620.610353855033,4574.23319397288,4544.113418898276,4516.211043683824,4489.130225353991,4454.327654549467,4422.136031463761,4395.153223419104,4366.927778441211,4339.511519813258,4308.105939597542,4276.973075132763,4248.479016086026,4215.145757601857,4186.217199891223,4160.318525024179,4129.725010954499,4102.692540212645,4073.4496191363055,4042.306926348779,4011.796500953858,3982.878195977129,3952.140630682977,3919.6652375991375,3870.8493535200973 -Biopower - Dedicated/Conservative,5390.578346834186,5210.798921372983,5031.019495911781,4851.240070450578,4708.18484146133,4620.610353855033,4574.23319397288,4544.113418898276,4516.211043683824,4489.130225353991,4454.327654549467,4422.136031463761,4395.153223419104,4366.927778441211,4339.511519813258,4308.105939597542,4276.973075132763,4248.479016086026,4215.145757601857,4186.217199891223,4160.318525024179,4129.725010954499,4102.692540212645,4073.4496191363055,4042.306926348779,4011.796500953858,3982.878195977129,3952.140630682977,3919.6652375991375,3870.8493535200973 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Biopower - Dedicated/Advanced,5528.187826509868,5341.326933372557,5154.466040235246,5005.775900702775,4914.751875410813,4866.547930523799,4835.241744862692,4806.240301900855,4778.09277674874,4741.919341177209,4708.459697917681,4680.414043651947,4651.076805287564,4622.580626925884,4589.937988573084,4557.578808178067,4527.962375102251,4493.316127704643,4463.248081168639,4436.329263821694,4404.530678702161,4376.433405537711,4346.038612939778,4313.669217086782,4281.956993484617,4251.899603535205,4219.951293048635,4186.1967021600285,4135.457972325422 +Biopower - Dedicated/Moderate,5528.187826509868,5341.326933372557,5154.466040235246,5005.775900702775,4914.751875410813,4866.547930523799,4835.241744862692,4806.240301900855,4778.09277674874,4741.919341177209,4708.459697917681,4680.414043651947,4651.076805287564,4622.580626925884,4589.937988573084,4557.578808178067,4527.962375102251,4493.316127704643,4463.248081168639,4436.329263821694,4404.530678702161,4376.433405537711,4346.038612939778,4313.669217086782,4281.956993484617,4251.899603535205,4219.951293048635,4186.1967021600285,4135.457972325422 +Biopower - Dedicated/Conservative,5528.187826509868,5341.326933372557,5154.466040235246,5005.775900702775,4914.751875410813,4866.547930523799,4835.241744862692,4806.240301900855,4778.09277674874,4741.919341177209,4708.459697917681,4680.414043651947,4651.076805287564,4622.580626925884,4589.937988573084,4557.578808178067,4527.962375102251,4493.316127704643,4463.248081168639,4436.329263821694,4404.530678702161,4376.433405537711,4346.038612939778,4313.669217086782,4281.956993484617,4251.899603535205,4219.951293048635,4186.1967021600285,4135.457972325422 diff --git a/tests/data/Biopower/Market/TechLife/df_fom.csv b/tests/data/Biopower/Market/TechLife/df_fom.csv index 597d221..e070021 100644 --- a/tests/data/Biopower/Market/TechLife/df_fom.csv +++ b/tests/data/Biopower/Market/TechLife/df_fom.csv @@ -1,4 +1,4 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22 -Biopower - Dedicated/Moderate,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22 -Biopower - Dedicated/Conservative,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Biopower - Dedicated/Advanced,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997 +Biopower - Dedicated/Moderate,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997 +Biopower - Dedicated/Conservative,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997 diff --git a/tests/data/Biopower/Market/TechLife/df_fuel_costs_mmbtu.csv b/tests/data/Biopower/Market/TechLife/df_fuel_costs_mmbtu.csv index d3ac296..02e1038 100644 --- a/tests/data/Biopower/Market/TechLife/df_fuel_costs_mmbtu.csv +++ b/tests/data/Biopower/Market/TechLife/df_fuel_costs_mmbtu.csv @@ -1,4 +1,4 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999 -Biopower - Dedicated/Moderate,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999 -Biopower - Dedicated/Conservative,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Biopower - Dedicated/Advanced,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999 +Biopower - Dedicated/Moderate,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999 +Biopower - Dedicated/Conservative,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999 diff --git a/tests/data/Biopower/Market/TechLife/df_gcc.csv b/tests/data/Biopower/Market/TechLife/df_gcc.csv index 1415176..6337ca6 100644 --- a/tests/data/Biopower/Market/TechLife/df_gcc.csv +++ b/tests/data/Biopower/Market/TechLife/df_gcc.csv @@ -1,4 +1,4 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Biopower - Dedicated/Moderate,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Biopower - Dedicated/Conservative,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Biopower - Dedicated/Advanced,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Biopower - Dedicated/Moderate,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Biopower - Dedicated/Conservative,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 diff --git a/tests/data/Biopower/Market/TechLife/df_hr.csv b/tests/data/Biopower/Market/TechLife/df_hr.csv index f3f2a0b..9e6142c 100644 --- a/tests/data/Biopower/Market/TechLife/df_hr.csv +++ b/tests/data/Biopower/Market/TechLife/df_hr.csv @@ -1,4 +1,4 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5 -Biopower - Dedicated/Moderate,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5 -Biopower - Dedicated/Conservative,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Biopower - Dedicated/Advanced,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5 +Biopower - Dedicated/Moderate,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5 +Biopower - Dedicated/Conservative,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5 diff --git a/tests/data/Biopower/Market/TechLife/df_lcoe.csv b/tests/data/Biopower/Market/TechLife/df_lcoe.csv index 0355bb7..d8189cb 100644 --- a/tests/data/Biopower/Market/TechLife/df_lcoe.csv +++ b/tests/data/Biopower/Market/TechLife/df_lcoe.csv @@ -1,4 +1,4 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,158.1107314593861,156.87525029484948,146.34819083758242,144.62741193124984,143.09144340503366,142.15021147560432,141.65144951233697,141.32740825589818,141.02713735734196,140.73562772150356,140.36088004531544,140.01412630727174,139.72338877063837,139.41917163047992,139.12358603027434,138.78487896465802,138.4489938341686,138.14147197993603,137.78159167732412,137.46914924334175,137.18933680045748,136.85868386535805,136.56641114067986,139.10534068824595,141.51065653464624,146.09504192356195,145.79128225876264,145.4684131401799,145.12728997405003,144.6145258508871 -Biopower - Dedicated/Moderate,158.1107314593861,156.87525029484948,146.34819083758242,144.62741193124984,143.09144340503366,142.15021147560432,141.65144951233697,141.32740825589818,141.02713735734196,140.73562772150356,140.36088004531544,140.01412630727174,139.72338877063837,139.41917163047992,139.12358603027434,138.78487896465802,138.4489938341686,138.14147197993603,137.78159167732412,137.46914924334175,137.18933680045748,136.85868386535805,136.56641114067986,139.10534068824595,141.51065653464624,146.09504192356195,145.79128225876264,145.4684131401799,145.12728997405003,144.6145258508871 -Biopower - Dedicated/Conservative,158.1107314593861,156.87525029484948,146.34819083758242,144.62741193124984,143.09144340503366,142.15021147560432,141.65144951233697,141.32740825589818,141.02713735734196,140.73562772150356,140.36088004531544,140.01412630727174,139.72338877063837,139.41917163047992,139.12358603027434,138.78487896465802,138.4489938341686,138.14147197993603,137.78159167732412,137.46914924334175,137.18933680045748,136.85868386535805,136.56641114067986,139.10534068824595,141.51065653464624,146.09504192356195,145.79128225876264,145.4684131401799,145.12728997405003,144.6145258508871 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Biopower - Dedicated/Advanced,167.96125795276686,156.67569559361664,155.01943872538558,153.3816779985983,152.37066409436522,151.83497466927312,151.48696122361167,151.16449046055365,150.85144164079912,150.44902351569337,150.07668579704568,149.76451193048072,149.4378792061967,149.12052857173407,148.75689923660116,148.39631876705027,148.06620409870612,147.67990559396094,147.34454623277185,147.04422542115626,146.68935673539346,146.375696419153,146.03628260897938,145.67469582180334,145.32032455588438,144.98432829954172,144.62706683700964,144.24946074863465,143.68156674855533 +Biopower - Dedicated/Moderate,167.96125795276686,156.67569559361664,155.01943872538558,153.3816779985983,152.37066409436522,151.83497466927312,151.48696122361167,151.16449046055365,150.85144164079912,150.44902351569337,150.07668579704568,149.76451193048072,149.4378792061967,149.12052857173407,148.75689923660116,148.39631876705027,148.06620409870612,147.67990559396094,147.34454623277185,147.04422542115626,146.68935673539346,146.375696419153,146.03628260897938,145.67469582180334,145.32032455588438,144.98432829954172,144.62706683700964,144.24946074863465,143.68156674855533 +Biopower - Dedicated/Conservative,167.96125795276686,156.67569559361664,155.01943872538558,153.3816779985983,152.37066409436522,151.83497466927312,151.48696122361167,151.16449046055365,150.85144164079912,150.44902351569337,150.07668579704568,149.76451193048072,149.4378792061967,149.12052857173407,148.75689923660116,148.39631876705027,148.06620409870612,147.67990559396094,147.34454623277185,147.04422542115626,146.68935673539346,146.375696419153,146.03628260897938,145.67469582180334,145.32032455588438,144.98432829954172,144.62706683700964,144.24946074863465,143.68156674855533 diff --git a/tests/data/Biopower/Market/TechLife/df_occ.csv b/tests/data/Biopower/Market/TechLife/df_occ.csv index 5185985..222bf26 100644 --- a/tests/data/Biopower/Market/TechLife/df_occ.csv +++ b/tests/data/Biopower/Market/TechLife/df_occ.csv @@ -1,4 +1,4 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,4799.70865330079,4639.635130841304,4479.561608381819,4319.488085922333,4192.113363526754,4114.138051987283,4072.844364876212,4046.0260652876436,4021.1821129048526,3997.0696652762035,3966.081858495567,3937.4188093852604,3913.3936289816857,3888.262019015712,3863.850899222787,3835.8877335984844,3808.167390926645,3782.796610098535,3753.1170620249713,3727.359408608657,3704.2995278555313,3677.059416541436,3652.9900170463006,3626.9524581227147,3599.2233644259013,3572.0572343074336,3546.308709806883,3518.9403369475253,3490.024622310822,3446.55952336271 -Biopower - Dedicated/Moderate,4799.70865330079,4639.635130841304,4479.561608381819,4319.488085922333,4192.113363526754,4114.138051987283,4072.844364876212,4046.0260652876436,4021.1821129048526,3997.0696652762035,3966.081858495567,3937.4188093852604,3913.3936289816857,3888.262019015712,3863.850899222787,3835.8877335984844,3808.167390926645,3782.796610098535,3753.1170620249713,3727.359408608657,3704.2995278555313,3677.059416541436,3652.9900170463006,3626.9524581227147,3599.2233644259013,3572.0572343074336,3546.308709806883,3518.9403369475253,3490.024622310822,3446.55952336271 -Biopower - Dedicated/Conservative,4799.70865330079,4639.635130841304,4479.561608381819,4319.488085922333,4192.113363526754,4114.138051987283,4072.844364876212,4046.0260652876436,4021.1821129048526,3997.0696652762035,3966.081858495567,3937.4188093852604,3913.3936289816857,3888.262019015712,3863.850899222787,3835.8877335984844,3808.167390926645,3782.796610098535,3753.1170620249713,3727.359408608657,3704.2995278555313,3677.059416541436,3652.9900170463006,3626.9524581227147,3599.2233644259013,3572.0572343074336,3546.308709806883,3518.9403369475253,3490.024622310822,3446.55952336271 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Biopower - Dedicated/Advanced,4829.860171205797,4663.223634325473,4496.587097445148,4363.9900114313505,4282.817712118761,4239.8309838361365,4211.913133964436,4186.050579533951,4160.949521552528,4128.691214693885,4098.8529805700555,4073.8427677699347,4047.680761795356,4022.268786090921,3993.159130676022,3964.3022539546373,3937.8912711125745,3906.994861567995,3880.1811443616116,3856.1758084976077,3827.8188526196345,3802.7626077451987,3775.6575089057455,3746.791522367363,3718.511580914038,3691.707366908965,3663.2168907623736,3633.1156318255653,3587.868463820581 +Biopower - Dedicated/Moderate,4829.860171205797,4663.223634325473,4496.587097445148,4363.9900114313505,4282.817712118761,4239.8309838361365,4211.913133964436,4186.050579533951,4160.949521552528,4128.691214693885,4098.8529805700555,4073.8427677699347,4047.680761795356,4022.268786090921,3993.159130676022,3964.3022539546373,3937.8912711125745,3906.994861567995,3880.1811443616116,3856.1758084976077,3827.8188526196345,3802.7626077451987,3775.6575089057455,3746.791522367363,3718.511580914038,3691.707366908965,3663.2168907623736,3633.1156318255653,3587.868463820581 +Biopower - Dedicated/Conservative,4829.860171205797,4663.223634325473,4496.587097445148,4363.9900114313505,4282.817712118761,4239.8309838361365,4211.913133964436,4186.050579533951,4160.949521552528,4128.691214693885,4098.8529805700555,4073.8427677699347,4047.680761795356,4022.268786090921,3993.159130676022,3964.3022539546373,3937.8912711125745,3906.994861567995,3880.1811443616116,3856.1758084976077,3827.8188526196345,3802.7626077451987,3775.6575089057455,3746.791522367363,3718.511580914038,3691.707366908965,3663.2168907623736,3633.1156318255653,3587.868463820581 diff --git a/tests/data/Biopower/Market/TechLife/df_tc.csv b/tests/data/Biopower/Market/TechLife/df_tc.csv index ea54b9f..ab10305 100644 --- a/tests/data/Biopower/Market/TechLife/df_tc.csv +++ b/tests/data/Biopower/Market/TechLife/df_tc.csv @@ -1,29 +1,29 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12669932055560817,0.12714291699415586,0.13239389221596848,0.13273221174504687,0.1328523791727318,0.13292942347774464,0.13297135628292311,0.13299902392250448,0.13302496650053922,0.13305043715370335,0.13308360074322392,0.13311471590507726,0.1331411284409474,0.1331690875026903,0.1331965740331903,0.13322846614757702,0.1332605177613048,0.1332902412484162,0.13332549384866624,0.13335651719488875,0.1333846362758556,0.13341828082774335,0.13344840247992695,0.13228803732989833,0.1311181665498143,0.12854315237237418,0.12854300358341064,0.12854284321132461,0.12854267122930013,0.1285424076640687 -10 year CRF/Moderate,0.12669932055560817,0.12714291699415586,0.13239389221596848,0.13273221174504687,0.1328523791727318,0.13292942347774464,0.13297135628292311,0.13299902392250448,0.13302496650053922,0.13305043715370335,0.13308360074322392,0.13311471590507726,0.1331411284409474,0.1331690875026903,0.1331965740331903,0.13322846614757702,0.1332605177613048,0.1332902412484162,0.13332549384866624,0.13335651719488875,0.1333846362758556,0.13341828082774335,0.13344840247992695,0.13228803732989833,0.1311181665498143,0.12854315237237418,0.12854300358341064,0.12854284321132461,0.12854267122930013,0.1285424076640687 -10 year CRF/Conservative,0.12669932055560817,0.12714291699415586,0.13239389221596848,0.13273221174504687,0.1328523791727318,0.13292942347774464,0.13297135628292311,0.13299902392250448,0.13302496650053922,0.13305043715370335,0.13308360074322392,0.13311471590507726,0.1331411284409474,0.1331690875026903,0.1331965740331903,0.13322846614757702,0.1332605177613048,0.1332902412484162,0.13332549384866624,0.13335651719488875,0.1333846362758556,0.13341828082774335,0.13344840247992695,0.13228803732989833,0.1311181665498143,0.12854315237237418,0.12854300358341064,0.12854284321132461,0.12854267122930013,0.1285424076640687 -ITC Schedule/*,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Advanced,0,0,15.555341249446705,15.631578920044843,15.658599807563176,15.675907989904516,15.685323021923987,15.691533108070452,15.69735452744501,15.703068662441844,15.710506586054661,15.71748296926979,15.72340335767091,15.729668788229937,15.735826710250455,15.742969622514774,15.7501460802645,15.756799310888505,15.764687727514609,15.771627582266657,15.777915987988422,15.785437866959226,15.792170086738153,11.648578833689267,7.632864057392814,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,0,0,15.555341249446705,15.631578920044843,15.658599807563176,15.675907989904516,15.685323021923987,15.691533108070452,15.69735452744501,15.703068662441844,15.710506586054661,15.71748296926979,15.72340335767091,15.729668788229937,15.735826710250455,15.742969622514774,15.7501460802645,15.756799310888505,15.764687727514609,15.771627582266657,15.777915987988422,15.785437866959226,15.792170086738153,11.648578833689267,7.632864057392814,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,0,0,15.555341249446705,15.631578920044843,15.658599807563176,15.675907989904516,15.685323021923987,15.691533108070452,15.69735452744501,15.703068662441844,15.710506586054661,15.71748296926979,15.72340335767091,15.729668788229937,15.735826710250455,15.742969622514774,15.7501460802645,15.756799310888505,15.764687727514609,15.771627582266657,15.777915987988422,15.785437866959226,15.792170086738153,11.648578833689267,7.632864057392814,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8219699982229064,0.8219702096144418,0.8088556445885048,0.8084049033389302,0.8080240606669318,0.8077801319532827,0.8076474496038887,0.8075599356171437,0.8074779004633923,0.807397378689932,0.8072925680826879,0.8071942634944786,0.8071108406905069,0.8070225576600549,0.8069357911410374,0.8068351479212772,0.8067340342157056,0.8066402945026402,0.8065291541608669,0.806431380226699,0.8063427860428752,0.806236816092256,0.8061419728730304,0.8098166725853105,0.8135659225904811,0.8219804117276538,0.8219809045167693,0.8219814356700565,0.8219820052765272,0.8219828782096504 -PVD/Moderate,0.8219699982229064,0.8219702096144418,0.8088556445885048,0.8084049033389302,0.8080240606669318,0.8077801319532827,0.8076474496038887,0.8075599356171437,0.8074779004633923,0.807397378689932,0.8072925680826879,0.8071942634944786,0.8071108406905069,0.8070225576600549,0.8069357911410374,0.8068351479212772,0.8067340342157056,0.8066402945026402,0.8065291541608669,0.806431380226699,0.8063427860428752,0.806236816092256,0.8061419728730304,0.8098166725853105,0.8135659225904811,0.8219804117276538,0.8219809045167693,0.8219814356700565,0.8219820052765272,0.8219828782096504 -PVD/Conservative,0.8219699982229064,0.8219702096144418,0.8088556445885048,0.8084049033389302,0.8080240606669318,0.8077801319532827,0.8076474496038887,0.8075599356171437,0.8074779004633923,0.807397378689932,0.8072925680826879,0.8071942634944786,0.8071108406905069,0.8070225576600549,0.8069357911410374,0.8068351479212772,0.8067340342157056,0.8066402945026402,0.8065291541608669,0.806431380226699,0.8063427860428752,0.806236816092256,0.8061419728730304,0.8098166725853105,0.8135659225904811,0.8219804117276538,0.8219809045167693,0.8219814356700565,0.8219820052765272,0.8219828782096504 -PFF/Advanced,1.061708756339111,1.0617086830665805,1.0662544533839469,1.0664106893085905,1.0665426969894045,1.0666272475561878,1.0666732379099906,1.066703572006662,1.0667320070303297,1.0667599174861453,1.0667962469371346,1.066830321271911,1.0668592372828758,1.0668898379454645,1.066919912954884,1.0669547979060912,1.0669898459370823,1.0670223379949102,1.0670608614583799,1.067094751857861,1.0671254603724265,1.0671621916749978,1.067195066230113,1.0659213418752236,1.0646217768990172,1.0617051468102638,1.0617049759997086,1.0617047918913647,1.061704594454379,1.061704291878314 -PFF/Moderate,1.061708756339111,1.0617086830665805,1.0662544533839469,1.0664106893085905,1.0665426969894045,1.0666272475561878,1.0666732379099906,1.066703572006662,1.0667320070303297,1.0667599174861453,1.0667962469371346,1.066830321271911,1.0668592372828758,1.0668898379454645,1.066919912954884,1.0669547979060912,1.0669898459370823,1.0670223379949102,1.0670608614583799,1.067094751857861,1.0671254603724265,1.0671621916749978,1.067195066230113,1.0659213418752236,1.0646217768990172,1.0617051468102638,1.0617049759997086,1.0617047918913647,1.061704594454379,1.061704291878314 -PFF/Conservative,1.061708756339111,1.0617086830665805,1.0662544533839469,1.0664106893085905,1.0665426969894045,1.0666272475561878,1.0666732379099906,1.066703572006662,1.0667320070303297,1.0667599174861453,1.0667962469371346,1.066830321271911,1.0668592372828758,1.0668898379454645,1.066919912954884,1.0669547979060912,1.0669898459370823,1.0670223379949102,1.0670608614583799,1.067094751857861,1.0671254603724265,1.0671621916749978,1.067195066230113,1.0659213418752236,1.0646217768990172,1.0617051468102638,1.0617049759997086,1.0617047918913647,1.061704594454379,1.061704291878314 -Year (Advanced)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9305049188097,0.9305050092099144,0.924855486350386,0.9246598364766406,0.9244944495624584,0.9243884824139361,0.924330830517325,0.9242928000390029,0.9242571470617753,0.924222148603281,0.9241765883447749,0.9241338513041459,0.9240975802710684,0.9240591923660902,0.9240214601587746,0.9239776887575053,0.9239337077308223,0.9238929296595934,0.9238445764871132,0.9238020335455197,0.9237634808012098,0.9237173617362832,0.9236760804463422,0.9252723014714103,0.9268941257852674,0.9305093720520625,0.9305095827876558,0.9305098099291167,0.930510053514481,0.9305104268135459 -2/nan,0.8658394039290465,0.8658395721647429,0.855357670632409,0.8549958131930079,0.854689987271793,0.85449406641954,0.8543874842448477,0.8543171802039402,0.8542512738947721,0.8541865799688653,0.8541023664445875,0.8540233751262332,0.8539563378628438,0.8538853909962709,0.8538156588339538,0.8537347693216614,0.8536534962812246,0.8535781454749863,0.8534888015046533,0.8534101971828375,0.8533389684619672,0.8532537643730393,0.8531775015887176,0.8561288318702004,0.8591327204152353,0.8658476914767236,0.8658480836596573,0.865848506374321,0.8658489596915222,0.8658496544087272 -3/nan,0.8056678242552363,0.8056680590714624,0.7910822344762698,0.7905802888152591,0.7901561493293809,0.7898844732892717,0.7897366928956481,0.7896392186121254,0.7895478452838692,0.7894581562469131,0.7893414111179577,0.7892319107591712,0.7891389854761968,0.7890406447772174,0.7889439917821762,0.7888318789697507,0.7887192399364915,0.7886148135162876,0.7884910003625603,0.7883820756059883,0.7882833758097407,0.7881653161182162,0.7880596505924696,0.7921522946205705,0.7963250718227981,0.805679391688734,0.805679939083639,0.805680529093779,0.8056811618180161,0.805682131480226 -4/nan,0.7496778733962064,0.749678164726425,0.7316367447097007,0.7310178405775728,0.7304949743426576,0.7301601095462013,0.72997797323424,0.7298578443916117,0.7297452389508409,0.7296347133989067,0.7294908523662444,0.7293559252620029,0.7292414269761194,0.7291202609568546,0.7290011792700587,0.7288630563487104,0.7287242917131587,0.7285956504325168,0.7284431342938495,0.7283089646556496,0.7281873950957343,0.7280419864167621,0.7279118492171662,0.7329565767594338,0.7381090312880827,0.7496922248355715,0.7496929039771009,0.7496936359906424,0.7496944209988914,0.7496956240397123 -5/nan,0.6975789487179656,0.6975792875732338,0.6766582573603035,0.6759428369299655,0.6753385492130575,0.6749515955826063,0.6747411462589585,0.6746023506231537,0.6744722526346176,0.6743445625130767,0.6741783671685576,0.6740225001838734,0.673890238102053,0.673750279477544,0.6736127341265882,0.6734532022258128,0.6732929367560561,0.6731443700153349,0.6729682388966467,0.6728133025983213,0.6726729227692013,0.6725050229261343,0.6723547637953609,0.6781844186568078,0.6841489252899781,0.6975956413640613,0.6975964312985983,0.6975972827307211,0.6975981958031862,0.6975995951054403 -6/nan,0.6491006430401665,0.6491010214079774,0.6258111017039681,0.6250171930632185,0.6243467403230348,0.6239174811434702,0.6236840441057551,0.6235300955703679,0.6233857999924006,0.6232441804647754,0.6230598633056886,0.6228870089605724,0.6227403383984013,0.6225851391104469,0.6224326221691945,0.6222557332789473,0.6220780394459969,0.6219133240973291,0.6217180576527509,0.6215462971368062,0.621390680578001,0.6212045655317274,0.6210380128919252,0.627505257872635,0.6341336200135845,0.6491192821919284,0.6491201642418163,0.6491211149608316,0.6491221345084282,0.6491236969865201 -nan/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -CFF/Advanced,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588 -CFF/Moderate,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588 -CFF/Conservative,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588 -Accumulated Interest - Year 1/*,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147 -Accumulated Interest - Year 2/*,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303 -Accumulated Interest - Year 3/*,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077 -Accumulated Interest - Year 4/*,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12621432305875965,0.13113549933265972,0.13161819672003988,0.13174089177383894,0.13181258538403948,0.13185160542251315,0.13187735098013822,0.13190149116357397,0.13192519206540715,0.1319560511689599,0.1319850039666666,0.13200958078258643,0.1320355964707708,0.13206117230478193,0.13209084726518358,0.13212067041137174,0.13214832709814142,0.13218112818403402,0.1322099938986074,0.13223615715339235,0.13226746132668463,0.13229548744957312,0.132326199370142,0.1323593660072619,0.1323923287060973,0.13242400935245105,0.13245816042315817,0.13249478855248134,0.1325509312586734 +10 year CRF/Moderate,0.12621432305875965,0.13113549933265972,0.13161819672003988,0.13174089177383894,0.13181258538403948,0.13185160542251315,0.13187735098013822,0.13190149116357397,0.13192519206540715,0.1319560511689599,0.1319850039666666,0.13200958078258643,0.1320355964707708,0.13206117230478193,0.13209084726518358,0.13212067041137174,0.13214832709814142,0.13218112818403402,0.1322099938986074,0.13223615715339235,0.13226746132668463,0.13229548744957312,0.132326199370142,0.1323593660072619,0.1323923287060973,0.13242400935245105,0.13245816042315817,0.13249478855248134,0.1325509312586734 +10 year CRF/Conservative,0.12621432305875965,0.13113549933265972,0.13161819672003988,0.13174089177383894,0.13181258538403948,0.13185160542251315,0.13187735098013822,0.13190149116357397,0.13192519206540715,0.1319560511689599,0.1319850039666666,0.13200958078258643,0.1320355964707708,0.13206117230478193,0.13209084726518358,0.13212067041137174,0.13214832709814142,0.13218112818403402,0.1322099938986074,0.13223615715339235,0.13226746132668463,0.13229548744957312,0.132326199370142,0.1323593660072619,0.1323923287060973,0.13242400935245105,0.13245816042315817,0.13249478855248134,0.1325509312586734 +ITC Schedule/*,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Advanced,0,16.49317939757868,16.61194823177018,16.642055379116837,16.659632181552073,16.66919373319026,16.67550061723473,16.68141288808338,16.687216305598994,16.6947706022845,16.70185629859906,16.707869576322146,16.7142334326284,16.72048821473649,16.727743633610043,16.735033292383434,16.741791619595677,16.74980483017729,16.75685463984092,16.763242814234268,16.77088420077699,16.77772353861176,16.785216270563392,16.793305486278,16.801342502604193,16.809064614519762,16.817386348570412,16.826308746551387,16.839978887188717 +PTC/Moderate,0,16.49317939757868,16.61194823177018,16.642055379116837,16.659632181552073,16.66919373319026,16.67550061723473,16.68141288808338,16.687216305598994,16.6947706022845,16.70185629859906,16.707869576322146,16.7142334326284,16.72048821473649,16.727743633610043,16.735033292383434,16.741791619595677,16.74980483017729,16.75685463984092,16.763242814234268,16.77088420077699,16.77772353861176,16.785216270563392,16.793305486278,16.801342502604193,16.809064614519762,16.817386348570412,16.826308746551387,16.839978887188717 +PTC/Conservative,0,16.49317939757868,16.61194823177018,16.642055379116837,16.659632181552073,16.66919373319026,16.67550061723473,16.68141288808338,16.687216305598994,16.6947706022845,16.70185629859906,16.707869576322146,16.7142334326284,16.72048821473649,16.727743633610043,16.735033292383434,16.741791619595677,16.74980483017729,16.75685463984092,16.763242814234268,16.77088420077699,16.77772353861176,16.785216270563392,16.793305486278,16.801342502604193,16.809064614519762,16.817386348570412,16.826308746551387,16.839978887188717 +PVD/Advanced,0.8246806727961224,0.8123478604492431,0.811923059436452,0.8115645746454326,0.8113349842923532,0.8112100982595267,0.8111277254200112,0.8110505087496895,0.8109747158145699,0.8108760593479479,0.8107835257376209,0.81070499940188,0.8106218972352937,0.810540221708911,0.8104454826050096,0.8103502994400804,0.810262056714059,0.8101574324364298,0.8100653897277373,0.8099819877270625,0.809882227101389,0.8097929401364445,0.8096951260336434,0.8095895284428705,0.8094846156521066,0.8093838166681416,0.8092751940446351,0.8091587348982023,0.8089803137354117 +PVD/Moderate,0.8246806727961224,0.8123478604492431,0.811923059436452,0.8115645746454326,0.8113349842923532,0.8112100982595267,0.8111277254200112,0.8110505087496895,0.8109747158145699,0.8108760593479479,0.8107835257376209,0.81070499940188,0.8106218972352937,0.810540221708911,0.8104454826050096,0.8103502994400804,0.810262056714059,0.8101574324364298,0.8100653897277373,0.8099819877270625,0.809882227101389,0.8097929401364445,0.8096951260336434,0.8095895284428705,0.8094846156521066,0.8093838166681416,0.8092751940446351,0.8091587348982023,0.8089803137354117 +PVD/Conservative,0.8246806727961224,0.8123478604492431,0.811923059436452,0.8115645746454326,0.8113349842923532,0.8112100982595267,0.8111277254200112,0.8110505087496895,0.8109747158145699,0.8108760593479479,0.8107835257376209,0.81070499940188,0.8106218972352937,0.810540221708911,0.8104454826050096,0.8103502994400804,0.810262056714059,0.8101574324364298,0.8100653897277373,0.8099819877270625,0.809882227101389,0.8097929401364445,0.8096951260336434,0.8095895284428705,0.8094846156521066,0.8093838166681416,0.8092751940446351,0.8091587348982023,0.8089803137354117 +PFF/Advanced,1.060769182362346,1.0650439815787298,1.065191226098919,1.0653154840913892,1.0653950646958636,1.0654383526905438,1.0654669047628456,1.0654936696038646,1.065519940949811,1.0655541372526773,1.0655862112511936,1.0656134300484192,1.0656422349200585,1.0656705452896933,1.0657033837563568,1.0657363761434464,1.065766962835714,1.0658032277011351,1.0658351315433348,1.065864040343461,1.0658986193699198,1.065929568016266,1.0659634723389984,1.0660000745742058,1.066036439444045,1.0660713783862379,1.0661090291582425,1.0661493962256972,1.0662112405662605 +PFF/Moderate,1.060769182362346,1.0650439815787298,1.065191226098919,1.0653154840913892,1.0653950646958636,1.0654383526905438,1.0654669047628456,1.0654936696038646,1.065519940949811,1.0655541372526773,1.0655862112511936,1.0656134300484192,1.0656422349200585,1.0656705452896933,1.0657033837563568,1.0657363761434464,1.065766962835714,1.0658032277011351,1.0658351315433348,1.065864040343461,1.0658986193699198,1.065929568016266,1.0659634723389984,1.0660000745742058,1.066036439444045,1.0660713783862379,1.0661090291582425,1.0661493962256972,1.0662112405662605 +PFF/Conservative,1.060769182362346,1.0650439815787298,1.065191226098919,1.0653154840913892,1.0653950646958636,1.0654383526905438,1.0654669047628456,1.0654936696038646,1.065519940949811,1.0655541372526773,1.0655862112511936,1.0656134300484192,1.0656422349200585,1.0656705452896933,1.0657033837563568,1.0657363761434464,1.065766962835714,1.0658032277011351,1.0658351315433348,1.065864040343461,1.0658986193699198,1.065929568016266,1.0659634723389984,1.0660000745742058,1.066036439444045,1.0660713783862379,1.0661090291582425,1.0661493962256972,1.0662112405662605 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9316623834701122,0.9263679724671197,0.9261843067764718,0.9260292452981075,0.9259299039512507,0.9258758563240248,0.925840203223867,0.9258067788545263,0.9257739679528061,0.9257312552045828,0.9256911890125074,0.9256571845750452,0.9256211953898654,0.9255858207696148,0.925544784097391,0.9255035506808468,0.9254653199294778,0.925419987036443,0.9253801012342044,0.9253439562354197,0.9253007172392554,0.9252620137043052,0.9252196094225578,0.9251738256162606,0.9251283333351477,0.9250846198279268,0.9250375078952394,0.9249869907033221,0.9249095830348139 +2/nan,0.8679947967732105,0.8581576204128422,0.8578173701190136,0.8575301631473825,0.8573461870311724,0.8572461013237462,0.8571800819056112,0.8571181917729939,0.8570574397390833,0.8569783568626524,0.8569041774153895,0.8568412233553995,0.8567745973549633,0.8567091116097614,0.8566331473698863,0.8565568223228547,0.8564860583921707,0.8564021524065304,0.8563283317602265,0.8562614373414184,0.8561814173234805,0.8561097940041458,0.8560313256600304,0.855946607605427,0.8558624331394681,0.8557815538421798,0.8556943910130351,0.8556009329703876,0.8554577367896332 +3/nan,0.8086781012013848,0.7949697348790528,0.7944969862844947,0.7940980097997336,0.7938424726107446,0.7937034681435553,0.793611781230942,0.7935258322229717,0.7934414667507242,0.7933316499816242,0.7932286468614365,0.7931412344389965,0.7930487269833718,0.7929578062301286,0.79285234143313,0.7927463804197051,0.7926481440450476,0.7925316687780333,0.7924291983339958,0.792336346001335,0.7922252795363389,0.7921258719522537,0.7920169687806478,0.7918993974815731,0.7917825863344804,0.7916703533918454,0.7915494069826327,0.7914197322312337,0.7912210586380052 +4/nan,0.7534149672253668,0.7364345014726317,0.7358506404779007,0.7353579807075765,0.7350424844168901,0.7348708782347626,0.7347576928157105,0.7346515946682065,0.7345474550121124,0.7344119041310118,0.7342847692719453,0.7341768820411775,0.7340627106727595,0.7339505019151866,0.7338203491728373,0.7336895898678264,0.7335683682201568,0.7334246466465382,0.7332982117752525,0.7331836490779916,0.7330466193700439,0.7329239793898209,0.732789630511269,0.7326445950712388,0.7325005044594105,0.7323620678965357,0.732212890811169,0.7320529564997978,0.7318079394332413 +5/nan,0.7019283841072417,0.6822093359840359,0.6815333153420472,0.6809629958985773,0.6805978169962198,0.6803992036731991,0.680268211636797,0.6801454264401134,0.6800249120761985,0.6798680538483892,0.6797209411411216,0.6795961056103215,0.6794640037440446,0.6793341777194388,0.6791835966414459,0.6790323205202475,0.6788920845850124,0.6787258269918471,0.6785795734474441,0.6784470584849503,0.6782885626729132,0.6781467170623983,0.6779913357305367,0.6778236028391341,0.6776569708576894,0.677496885156461,0.6773243877647328,0.677139461268218,0.6768561761227655 +6/nan,0.6539602713626773,0.6319768793736714,0.6312254612151446,0.6305916491678979,0.6301858713207407,0.6299651953431078,0.6298196593085487,0.6296832464051596,0.6295493611595405,0.6293751068625663,0.6292116862016254,0.6290730177674153,0.6289262833699465,0.6287820824612981,0.6286148353159967,0.628446823668544,0.6282910802580586,0.6281064460160942,0.6279440343722592,0.6277968851947471,0.6276208935364301,0.6274633970161183,0.6272908788364855,0.6271046557316785,0.6269196640225189,0.6267419484395693,0.6265504636945572,0.6263451925649577,0.6260307636322455 +nan/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +CFF/Advanced,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284 +CFF/Moderate,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284 +CFF/Conservative,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284 +Accumulated Interest - Year 1/*,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147 +Accumulated Interest - Year 2/*,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303 +Accumulated Interest - Year 3/*,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077 +Accumulated Interest - Year 4/*,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967 diff --git a/tests/data/Biopower/Market/TechLife/df_vom.csv b/tests/data/Biopower/Market/TechLife/df_vom.csv index 13e25a7..730be05 100644 --- a/tests/data/Biopower/Market/TechLife/df_vom.csv +++ b/tests/data/Biopower/Market/TechLife/df_vom.csv @@ -1,4 +1,4 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04 -Biopower - Dedicated/Moderate,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04 -Biopower - Dedicated/Conservative,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Biopower - Dedicated/Advanced,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999 +Biopower - Dedicated/Moderate,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999 +Biopower - Dedicated/Conservative,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999 diff --git a/tests/data/Biopower/Market/df_cff.csv b/tests/data/Biopower/Market/df_cff.csv index 1fdded1..66d0d9b 100644 --- a/tests/data/Biopower/Market/df_cff.csv +++ b/tests/data/Biopower/Market/df_cff.csv @@ -1,4 +1,4 @@ -Construction Finance Factor,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CFF/Advanced,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588 -CFF/Moderate,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588 -CFF/Conservative,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588 +Construction Finance Factor,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CFF/Advanced,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284 +CFF/Moderate,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284 +CFF/Conservative,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284 diff --git a/tests/data/Biopower/Market/df_just_wacc.csv b/tests/data/Biopower/Market/df_just_wacc.csv index 034030a..341d5e2 100644 --- a/tests/data/Biopower/Market/df_just_wacc.csv +++ b/tests/data/Biopower/Market/df_just_wacc.csv @@ -1,7 +1,7 @@ -WACC Type,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -WACC Nominal - Advanced,0.07468534532756457,0.07468524091997462,0.08125000582106626,0.08147878879484852,0.0816722593340356,0.08179625668702944,0.08186372993782426,0.08190824374895302,0.08194997807591996,0.08199094937427905,0.08204428959948759,0.0820943292887617,0.0821368017289548,0.08218175660312432,0.08222594725037005,0.08227721531320045,0.0823287337962765,0.0823765047844322,0.08243315537172419,0.08248300359551608,0.08252818040898048,0.08258222852965627,0.08263061171485157,0.08076292612429262,0.07887187131841741,0.07468020208618531,0.07467995869979355,0.07467969636577698,0.07467941504023487,0.07467898390393678 -WACC Nominal - Moderate,0.07468534532756457,0.07468524091997462,0.08125000582106626,0.08147878879484852,0.0816722593340356,0.08179625668702944,0.08186372993782426,0.08190824374895302,0.08194997807591996,0.08199094937427905,0.08204428959948759,0.0820943292887617,0.0821368017289548,0.08218175660312432,0.08222594725037005,0.08227721531320045,0.0823287337962765,0.0823765047844322,0.08243315537172419,0.08248300359551608,0.08252818040898048,0.08258222852965627,0.08263061171485157,0.08076292612429262,0.07887187131841741,0.07468020208618531,0.07467995869979355,0.07467969636577698,0.07467941504023487,0.07467898390393678 -WACC Nominal - Conservative,0.07468534532756457,0.07468524091997462,0.08125000582106626,0.08147878879484852,0.0816722593340356,0.08179625668702944,0.08186372993782426,0.08190824374895302,0.08194997807591996,0.08199094937427905,0.08204428959948759,0.0820943292887617,0.0821368017289548,0.08218175660312432,0.08222594725037005,0.08227721531320045,0.0823287337962765,0.0823765047844322,0.08243315537172419,0.08248300359551608,0.08252818040898048,0.08258222852965627,0.08263061171485157,0.08076292612429262,0.07887187131841741,0.07468020208618531,0.07467995869979355,0.07467969636577698,0.07467941504023487,0.07467898390393678 -WACC Real - Advanced,0.04551546388516847,0.046227843574741634,0.054569400001039936,0.05510125736082783,0.05529000910637616,0.055410982133687225,0.055476809695438334,0.05552023780385684,0.05556095422040963,0.055600926218808855,0.05565296546291476,0.05570178467196274,0.05574322119898034,0.05578707961280438,0.055830192439385584,0.05588021006165911,0.05593047199636758,0.0559770778384705,0.05603234670412127,0.05608097911757692,0.0561250540575422,0.05617778393137196,0.05622498703887979,0.054402854755407404,0.05255792323748043,0.04846848984018104,0.0484682523900426,0.04846799645441657,0.048467721990473,0.04846730136969457 -WACC Real - Moderate,0.04551546388516847,0.046227843574741634,0.054569400001039936,0.05510125736082783,0.05529000910637616,0.055410982133687225,0.055476809695438334,0.05552023780385684,0.05556095422040963,0.055600926218808855,0.05565296546291476,0.05570178467196274,0.05574322119898034,0.05578707961280438,0.055830192439385584,0.05588021006165911,0.05593047199636758,0.0559770778384705,0.05603234670412127,0.05608097911757692,0.0561250540575422,0.05617778393137196,0.05622498703887979,0.054402854755407404,0.05255792323748043,0.04846848984018104,0.0484682523900426,0.04846799645441657,0.048467721990473,0.04846730136969457 -WACC Real - Conservative,0.04551546388516847,0.046227843574741634,0.054569400001039936,0.05510125736082783,0.05529000910637616,0.055410982133687225,0.055476809695438334,0.05552023780385684,0.05556095422040963,0.055600926218808855,0.05565296546291476,0.05570178467196274,0.05574322119898034,0.05578707961280438,0.055830192439385584,0.05588021006165911,0.05593047199636758,0.0559770778384705,0.05603234670412127,0.05608097911757692,0.0561250540575422,0.05617778393137196,0.05622498703887979,0.054402854755407404,0.05255792323748043,0.04846848984018104,0.0484682523900426,0.04846799645441657,0.048467721990473,0.04846730136969457 +WACC Type,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +WACC Nominal - Advanced,0.073350193956908,0.07948464295109661,0.07969870865167134,0.07987950173007752,0.07999536005119559,0.08005840434188226,0.0800999962173832,0.08013899102928446,0.08017727287291547,0.08022711167832838,0.08027386656533109,0.08031355091689191,0.08035555471350979,0.08039684442066175,0.08044474690138205,0.08049288332211146,0.08053751822510416,0.0805904497507032,0.08063702544097615,0.08067923636558212,0.08072973614850171,0.0807749428688635,0.08082447649819446,0.08087796294269069,0.08093111405953282,0.08098219186262984,0.08103724601970419,0.0810962857322361,0.08118676500117937 +WACC Nominal - Moderate,0.073350193956908,0.07948464295109661,0.07969870865167134,0.07987950173007752,0.07999536005119559,0.08005840434188226,0.0800999962173832,0.08013899102928446,0.08017727287291547,0.08022711167832838,0.08027386656533109,0.08031355091689191,0.08035555471350979,0.08039684442066175,0.08044474690138205,0.08049288332211146,0.08053751822510416,0.0805904497507032,0.08063702544097615,0.08067923636558212,0.08072973614850171,0.0807749428688635,0.08082447649819446,0.08087796294269069,0.08093111405953282,0.08098219186262984,0.08103724601970419,0.0810962857322361,0.08118676500117937 +WACC Nominal - Conservative,0.073350193956908,0.07948464295109661,0.07969870865167134,0.07987950173007752,0.07999536005119559,0.08005840434188226,0.0800999962173832,0.08013899102928446,0.08017727287291547,0.08022711167832838,0.08027386656533109,0.08031355091689191,0.08035555471350979,0.08039684442066175,0.08044474690138205,0.08049288332211146,0.08053751822510416,0.0805904497507032,0.08063702544097615,0.08067923636558212,0.08072973614850171,0.0807749428688635,0.08082447649819446,0.08087796294269069,0.08093111405953282,0.08098219186262984,0.08103724601970419,0.0810962857322361,0.08118676500117937 +WACC Real - Advanced,0.04473518216752104,0.05258531605968497,0.05334746620542874,0.05354097729763674,0.05365400980604451,0.053715516431104726,0.05375609387061786,0.053794137589545876,0.05383148572967378,0.05388010895446693,0.05392572347837188,0.05396443991891897,0.05400541923269242,0.05404570187381652,0.05409243600134839,0.05413939836303561,0.05418294460985784,0.05423458512263735,0.054280024820464456,0.05432120621032421,0.054370474291221216,0.054414578408647385,0.05446290390067765,0.05451508579774722,0.054566940545885734,0.05461677254890729,0.05467048392166274,0.05472808364120607,0.054816356098711605 +WACC Real - Moderate,0.04473518216752104,0.05258531605968497,0.05334746620542874,0.05354097729763674,0.05365400980604451,0.053715516431104726,0.05375609387061786,0.053794137589545876,0.05383148572967378,0.05388010895446693,0.05392572347837188,0.05396443991891897,0.05400541923269242,0.05404570187381652,0.05409243600134839,0.05413939836303561,0.05418294460985784,0.05423458512263735,0.054280024820464456,0.05432120621032421,0.054370474291221216,0.054414578408647385,0.05446290390067765,0.05451508579774722,0.054566940545885734,0.05461677254890729,0.05467048392166274,0.05472808364120607,0.054816356098711605 +WACC Real - Conservative,0.04473518216752104,0.05258531605968497,0.05334746620542874,0.05354097729763674,0.05365400980604451,0.053715516431104726,0.05375609387061786,0.053794137589545876,0.05383148572967378,0.05388010895446693,0.05392572347837188,0.05396443991891897,0.05400541923269242,0.05404570187381652,0.05409243600134839,0.05413939836303561,0.05418294460985784,0.05423458512263735,0.054280024820464456,0.05432120621032421,0.054370474291221216,0.054414578408647385,0.05446290390067765,0.05451508579774722,0.054566940545885734,0.05461677254890729,0.05467048392166274,0.05472808364120607,0.054816356098711605 diff --git a/tests/data/Biopower/Market/df_wacc.csv b/tests/data/Biopower/Market/df_wacc.csv index 83af64e..b5a2695 100644 --- a/tests/data/Biopower/Market/df_wacc.csv +++ b/tests/data/Biopower/Market/df_wacc.csv @@ -1,25 +1,25 @@ -WACC,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Inflation Rate,0.0279,0.0272,0.0253,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 -Interest Rate Nominal - Advanced,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08 -Interest Rate Nominal - Moderate,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08 -Interest Rate Nominal - Conservative,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08 -Calculated Interest Rate Real - Advanced,0.050685864383694934,0.05140186915887868,0.053350238954452234,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612 -Calculated Interest Rate Real - Moderate,0.050685864383694934,0.05140186915887868,0.053350238954452234,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612 -Calculated Interest Rate Real - Conservative,0.050685864383694934,0.05140186915887868,0.053350238954452234,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612 -Interest During Construction - Nominal,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065 -Rate of Return on Equity Nominal - Advanced,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Rate of Return on Equity Nominal - Moderate,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Rate of Return on Equity Nominal - Conservative,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Calculated Rate of Return on Equity Real - Advanced,0.0798715828387977,0.08060747663551426,0.08260996781429819,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Moderate,0.0798715828387977,0.08060747663551426,0.08260996781429819,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Conservative,0.0798715828387977,0.08060747663551426,0.08260996781429819,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Debt Fraction - Advanced,0.6980284367575,0.698030500474885,0.568271548445085,0.563749430841862,0.559925297793414,0.557474369721904,0.556140695409862,0.555260836714243,0.554435917221696,0.553626079730411,0.5525717583909,0.551582675348638,0.550743166331539,0.549854589596689,0.548981118548979,0.547967755510744,0.546949442673219,0.546005202711255,0.544885448851119,0.543900150310008,0.543007186729513,0.541938873148793,0.540982532517956,0.577899151559681,0.615277685831408,0.698130097916957,0.698134908685295,0.698140093971834,0.698145654644314,0.698154176471838 -Debt Fraction - Moderate,0.6980284367575,0.698030500474885,0.568271548445085,0.563749430841862,0.559925297793414,0.557474369721904,0.556140695409862,0.555260836714243,0.554435917221696,0.553626079730411,0.5525717583909,0.551582675348638,0.550743166331539,0.549854589596689,0.548981118548979,0.547967755510744,0.546949442673219,0.546005202711255,0.544885448851119,0.543900150310008,0.543007186729513,0.541938873148793,0.540982532517956,0.577899151559681,0.615277685831408,0.698130097916957,0.698134908685295,0.698140093971834,0.698145654644314,0.698154176471838 -Debt Fraction - Conservative,0.6980284367575,0.698030500474885,0.568271548445085,0.563749430841862,0.559925297793414,0.557474369721904,0.556140695409862,0.555260836714243,0.554435917221696,0.553626079730411,0.5525717583909,0.551582675348638,0.550743166331539,0.549854589596689,0.548981118548979,0.547967755510744,0.546949442673219,0.546005202711255,0.544885448851119,0.543900150310008,0.543007186729513,0.541938873148793,0.540982532517956,0.577899151559681,0.615277685831408,0.698130097916957,0.698134908685295,0.698140093971834,0.698145654644314,0.698154176471838 -Tax Rate (Federal and State),0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996 -WACC Nominal - Advanced,0.07468534532756457,0.07468524091997462,0.08125000582106626,0.08147878879484852,0.0816722593340356,0.08179625668702944,0.08186372993782426,0.08190824374895302,0.08194997807591996,0.08199094937427905,0.08204428959948759,0.0820943292887617,0.0821368017289548,0.08218175660312432,0.08222594725037005,0.08227721531320045,0.0823287337962765,0.0823765047844322,0.08243315537172419,0.08248300359551608,0.08252818040898048,0.08258222852965627,0.08263061171485157,0.08076292612429262,0.07887187131841741,0.07468020208618531,0.07467995869979355,0.07467969636577698,0.07467941504023487,0.07467898390393678 -WACC Nominal - Moderate,0.07468534532756457,0.07468524091997462,0.08125000582106626,0.08147878879484852,0.0816722593340356,0.08179625668702944,0.08186372993782426,0.08190824374895302,0.08194997807591996,0.08199094937427905,0.08204428959948759,0.0820943292887617,0.0821368017289548,0.08218175660312432,0.08222594725037005,0.08227721531320045,0.0823287337962765,0.0823765047844322,0.08243315537172419,0.08248300359551608,0.08252818040898048,0.08258222852965627,0.08263061171485157,0.08076292612429262,0.07887187131841741,0.07468020208618531,0.07467995869979355,0.07467969636577698,0.07467941504023487,0.07467898390393678 -WACC Nominal - Conservative,0.07468534532756457,0.07468524091997462,0.08125000582106626,0.08147878879484852,0.0816722593340356,0.08179625668702944,0.08186372993782426,0.08190824374895302,0.08194997807591996,0.08199094937427905,0.08204428959948759,0.0820943292887617,0.0821368017289548,0.08218175660312432,0.08222594725037005,0.08227721531320045,0.0823287337962765,0.0823765047844322,0.08243315537172419,0.08248300359551608,0.08252818040898048,0.08258222852965627,0.08263061171485157,0.08076292612429262,0.07887187131841741,0.07468020208618531,0.07467995869979355,0.07467969636577698,0.07467941504023487,0.07467898390393678 -WACC Real - Advanced,0.04551546388516847,0.046227843574741634,0.054569400001039936,0.05510125736082783,0.05529000910637616,0.055410982133687225,0.055476809695438334,0.05552023780385684,0.05556095422040963,0.055600926218808855,0.05565296546291476,0.05570178467196274,0.05574322119898034,0.05578707961280438,0.055830192439385584,0.05588021006165911,0.05593047199636758,0.0559770778384705,0.05603234670412127,0.05608097911757692,0.0561250540575422,0.05617778393137196,0.05622498703887979,0.054402854755407404,0.05255792323748043,0.04846848984018104,0.0484682523900426,0.04846799645441657,0.048467721990473,0.04846730136969457 -WACC Real - Moderate,0.04551546388516847,0.046227843574741634,0.054569400001039936,0.05510125736082783,0.05529000910637616,0.055410982133687225,0.055476809695438334,0.05552023780385684,0.05556095422040963,0.055600926218808855,0.05565296546291476,0.05570178467196274,0.05574322119898034,0.05578707961280438,0.055830192439385584,0.05588021006165911,0.05593047199636758,0.0559770778384705,0.05603234670412127,0.05608097911757692,0.0561250540575422,0.05617778393137196,0.05622498703887979,0.054402854755407404,0.05255792323748043,0.04846848984018104,0.0484682523900426,0.04846799645441657,0.048467721990473,0.04846730136969457 -WACC Real - Conservative,0.04551546388516847,0.046227843574741634,0.054569400001039936,0.05510125736082783,0.05529000910637616,0.055410982133687225,0.055476809695438334,0.05552023780385684,0.05556095422040963,0.055600926218808855,0.05565296546291476,0.05570178467196274,0.05574322119898034,0.05578707961280438,0.055830192439385584,0.05588021006165911,0.05593047199636758,0.0559770778384705,0.05603234670412127,0.05608097911757692,0.0561250540575422,0.05617778393137196,0.05622498703887979,0.054402854755407404,0.05255792323748043,0.04846848984018104,0.0484682523900426,0.04846799645441657,0.048467721990473,0.04846730136969457 +WACC,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Inflation Rate,0.027389727347,0.02555548370379,0.02501666666667,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 +Interest Rate Nominal - Advanced,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08 +Interest Rate Nominal - Moderate,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08 +Interest Rate Nominal - Conservative,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08 +Calculated Interest Rate Real - Advanced,0.05120770750633641,0.053087831093822535,0.05364140420480634,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612 +Calculated Interest Rate Real - Moderate,0.05120770750633641,0.053087831093822535,0.05364140420480634,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612 +Calculated Interest Rate Real - Conservative,0.05120770750633641,0.053087831093822535,0.05364140420480634,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612 +Interest During Construction - Nominal,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065 +Rate of Return on Equity Nominal - Advanced,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Rate of Return on Equity Nominal - Moderate,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Rate of Return on Equity Nominal - Conservative,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Calculated Rate of Return on Equity Real - Advanced,0.07554121925416823,0.07746486422099408,0.07803125152436197,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Calculated Rate of Return on Equity Real - Moderate,0.07554121925416823,0.07746486422099408,0.07803125152436197,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Calculated Rate of Return on Equity Real - Conservative,0.07554121925416823,0.07746486422099408,0.07803125152436197,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Debt Fraction - Advanced,0.694196482784085,0.559645487122815,0.554950240137056,0.550984783951625,0.548443585471232,0.547060792641642,0.54614853006266,0.545293230626328,0.544453569202591,0.543360421163178,0.54233491478042,0.541464491206968,0.540543193685081,0.539637558767728,0.53858688144012,0.53753107294895,0.53655206560133,0.535391082849991,0.53436950690963,0.533443666310271,0.532336020606648,0.531344471204082,0.530258016796928,0.529084862636193,0.527919063442428,0.526798739633492,0.525591199778378,0.524296242054832,0.522311699395083 +Debt Fraction - Moderate,0.694196482784085,0.559645487122815,0.554950240137056,0.550984783951625,0.548443585471232,0.547060792641642,0.54614853006266,0.545293230626328,0.544453569202591,0.543360421163178,0.54233491478042,0.541464491206968,0.540543193685081,0.539637558767728,0.53858688144012,0.53753107294895,0.53655206560133,0.535391082849991,0.53436950690963,0.533443666310271,0.532336020606648,0.531344471204082,0.530258016796928,0.529084862636193,0.527919063442428,0.526798739633492,0.525591199778378,0.524296242054832,0.522311699395083 +Debt Fraction - Conservative,0.694196482784085,0.559645487122815,0.554950240137056,0.550984783951625,0.548443585471232,0.547060792641642,0.54614853006266,0.545293230626328,0.544453569202591,0.543360421163178,0.54233491478042,0.541464491206968,0.540543193685081,0.539637558767728,0.53858688144012,0.53753107294895,0.53655206560133,0.535391082849991,0.53436950690963,0.533443666310271,0.532336020606648,0.531344471204082,0.530258016796928,0.529084862636193,0.527919063442428,0.526798739633492,0.525591199778378,0.524296242054832,0.522311699395083 +Tax Rate (Federal and State),0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996 +WACC Nominal - Advanced,0.073350193956908,0.07948464295109661,0.07969870865167134,0.07987950173007752,0.07999536005119559,0.08005840434188226,0.0800999962173832,0.08013899102928446,0.08017727287291547,0.08022711167832838,0.08027386656533109,0.08031355091689191,0.08035555471350979,0.08039684442066175,0.08044474690138205,0.08049288332211146,0.08053751822510416,0.0805904497507032,0.08063702544097615,0.08067923636558212,0.08072973614850171,0.0807749428688635,0.08082447649819446,0.08087796294269069,0.08093111405953282,0.08098219186262984,0.08103724601970419,0.0810962857322361,0.08118676500117937 +WACC Nominal - Moderate,0.073350193956908,0.07948464295109661,0.07969870865167134,0.07987950173007752,0.07999536005119559,0.08005840434188226,0.0800999962173832,0.08013899102928446,0.08017727287291547,0.08022711167832838,0.08027386656533109,0.08031355091689191,0.08035555471350979,0.08039684442066175,0.08044474690138205,0.08049288332211146,0.08053751822510416,0.0805904497507032,0.08063702544097615,0.08067923636558212,0.08072973614850171,0.0807749428688635,0.08082447649819446,0.08087796294269069,0.08093111405953282,0.08098219186262984,0.08103724601970419,0.0810962857322361,0.08118676500117937 +WACC Nominal - Conservative,0.073350193956908,0.07948464295109661,0.07969870865167134,0.07987950173007752,0.07999536005119559,0.08005840434188226,0.0800999962173832,0.08013899102928446,0.08017727287291547,0.08022711167832838,0.08027386656533109,0.08031355091689191,0.08035555471350979,0.08039684442066175,0.08044474690138205,0.08049288332211146,0.08053751822510416,0.0805904497507032,0.08063702544097615,0.08067923636558212,0.08072973614850171,0.0807749428688635,0.08082447649819446,0.08087796294269069,0.08093111405953282,0.08098219186262984,0.08103724601970419,0.0810962857322361,0.08118676500117937 +WACC Real - Advanced,0.04473518216752104,0.05258531605968497,0.05334746620542874,0.05354097729763674,0.05365400980604451,0.053715516431104726,0.05375609387061786,0.053794137589545876,0.05383148572967378,0.05388010895446693,0.05392572347837188,0.05396443991891897,0.05400541923269242,0.05404570187381652,0.05409243600134839,0.05413939836303561,0.05418294460985784,0.05423458512263735,0.054280024820464456,0.05432120621032421,0.054370474291221216,0.054414578408647385,0.05446290390067765,0.05451508579774722,0.054566940545885734,0.05461677254890729,0.05467048392166274,0.05472808364120607,0.054816356098711605 +WACC Real - Moderate,0.04473518216752104,0.05258531605968497,0.05334746620542874,0.05354097729763674,0.05365400980604451,0.053715516431104726,0.05375609387061786,0.053794137589545876,0.05383148572967378,0.05388010895446693,0.05392572347837188,0.05396443991891897,0.05400541923269242,0.05404570187381652,0.05409243600134839,0.05413939836303561,0.05418294460985784,0.05423458512263735,0.054280024820464456,0.05432120621032421,0.054370474291221216,0.054414578408647385,0.05446290390067765,0.05451508579774722,0.054566940545885734,0.05461677254890729,0.05467048392166274,0.05472808364120607,0.054816356098711605 +WACC Real - Conservative,0.04473518216752104,0.05258531605968497,0.05334746620542874,0.05354097729763674,0.05365400980604451,0.053715516431104726,0.05375609387061786,0.053794137589545876,0.05383148572967378,0.05388010895446693,0.05392572347837188,0.05396443991891897,0.05400541923269242,0.05404570187381652,0.05409243600134839,0.05413939836303561,0.05418294460985784,0.05423458512263735,0.054280024820464456,0.05432120621032421,0.054370474291221216,0.054414578408647385,0.05446290390067765,0.05451508579774722,0.054566940545885734,0.05461677254890729,0.05467048392166274,0.05472808364120607,0.054816356098711605 diff --git a/tests/data/Biopower/R&D/20/df_capex.csv b/tests/data/Biopower/R&D/20/df_capex.csv index e1443f4..c8241bc 100644 --- a/tests/data/Biopower/R&D/20/df_capex.csv +++ b/tests/data/Biopower/R&D/20/df_capex.csv @@ -1,4 +1,4 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,5390.578346834186,5210.798921372983,5031.019495911781,4851.240070450578,4708.18484146133,4620.610353855033,4574.23319397288,4544.113418898276,4516.211043683824,4489.130225353991,4454.327654549467,4422.136031463761,4395.153223419104,4366.927778441211,4339.511519813258,4308.105939597542,4276.973075132763,4248.479016086026,4215.145757601857,4186.217199891223,4160.318525024179,4129.725010954499,4102.692540212645,4073.4496191363055,4042.306926348779,4011.796500953858,3982.878195977129,3952.140630682977,3919.6652375991375,3870.8493535200973 -Biopower - Dedicated/Moderate,5390.578346834186,5210.798921372983,5031.019495911781,4851.240070450578,4708.18484146133,4620.610353855033,4574.23319397288,4544.113418898276,4516.211043683824,4489.130225353991,4454.327654549467,4422.136031463761,4395.153223419104,4366.927778441211,4339.511519813258,4308.105939597542,4276.973075132763,4248.479016086026,4215.145757601857,4186.217199891223,4160.318525024179,4129.725010954499,4102.692540212645,4073.4496191363055,4042.306926348779,4011.796500953858,3982.878195977129,3952.140630682977,3919.6652375991375,3870.8493535200973 -Biopower - Dedicated/Conservative,5390.578346834186,5210.798921372983,5031.019495911781,4851.240070450578,4708.18484146133,4620.610353855033,4574.23319397288,4544.113418898276,4516.211043683824,4489.130225353991,4454.327654549467,4422.136031463761,4395.153223419104,4366.927778441211,4339.511519813258,4308.105939597542,4276.973075132763,4248.479016086026,4215.145757601857,4186.217199891223,4160.318525024179,4129.725010954499,4102.692540212645,4073.4496191363055,4042.306926348779,4011.796500953858,3982.878195977129,3952.140630682977,3919.6652375991375,3870.8493535200973 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Biopower - Dedicated/Advanced,5528.187826509868,5341.326933372557,5154.466040235246,5005.775900702775,4914.751875410813,4866.547930523799,4835.241744862692,4806.240301900855,4778.09277674874,4741.919341177209,4708.459697917681,4680.414043651947,4651.076805287564,4622.580626925884,4589.937988573084,4557.578808178067,4527.962375102251,4493.316127704643,4463.248081168639,4436.329263821694,4404.530678702161,4376.433405537711,4346.038612939778,4313.669217086782,4281.956993484617,4251.899603535205,4219.951293048635,4186.1967021600285,4135.457972325422 +Biopower - Dedicated/Moderate,5528.187826509868,5341.326933372557,5154.466040235246,5005.775900702775,4914.751875410813,4866.547930523799,4835.241744862692,4806.240301900855,4778.09277674874,4741.919341177209,4708.459697917681,4680.414043651947,4651.076805287564,4622.580626925884,4589.937988573084,4557.578808178067,4527.962375102251,4493.316127704643,4463.248081168639,4436.329263821694,4404.530678702161,4376.433405537711,4346.038612939778,4313.669217086782,4281.956993484617,4251.899603535205,4219.951293048635,4186.1967021600285,4135.457972325422 +Biopower - Dedicated/Conservative,5528.187826509868,5341.326933372557,5154.466040235246,5005.775900702775,4914.751875410813,4866.547930523799,4835.241744862692,4806.240301900855,4778.09277674874,4741.919341177209,4708.459697917681,4680.414043651947,4651.076805287564,4622.580626925884,4589.937988573084,4557.578808178067,4527.962375102251,4493.316127704643,4463.248081168639,4436.329263821694,4404.530678702161,4376.433405537711,4346.038612939778,4313.669217086782,4281.956993484617,4251.899603535205,4219.951293048635,4186.1967021600285,4135.457972325422 diff --git a/tests/data/Biopower/R&D/20/df_fom.csv b/tests/data/Biopower/R&D/20/df_fom.csv index 597d221..e070021 100644 --- a/tests/data/Biopower/R&D/20/df_fom.csv +++ b/tests/data/Biopower/R&D/20/df_fom.csv @@ -1,4 +1,4 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22 -Biopower - Dedicated/Moderate,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22 -Biopower - Dedicated/Conservative,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Biopower - Dedicated/Advanced,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997 +Biopower - Dedicated/Moderate,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997 +Biopower - Dedicated/Conservative,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997 diff --git a/tests/data/Biopower/R&D/20/df_fuel_costs_mmbtu.csv b/tests/data/Biopower/R&D/20/df_fuel_costs_mmbtu.csv index d3ac296..02e1038 100644 --- a/tests/data/Biopower/R&D/20/df_fuel_costs_mmbtu.csv +++ b/tests/data/Biopower/R&D/20/df_fuel_costs_mmbtu.csv @@ -1,4 +1,4 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999 -Biopower - Dedicated/Moderate,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999 -Biopower - Dedicated/Conservative,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Biopower - Dedicated/Advanced,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999 +Biopower - Dedicated/Moderate,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999 +Biopower - Dedicated/Conservative,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999 diff --git a/tests/data/Biopower/R&D/20/df_gcc.csv b/tests/data/Biopower/R&D/20/df_gcc.csv index 1415176..6337ca6 100644 --- a/tests/data/Biopower/R&D/20/df_gcc.csv +++ b/tests/data/Biopower/R&D/20/df_gcc.csv @@ -1,4 +1,4 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Biopower - Dedicated/Moderate,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Biopower - Dedicated/Conservative,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Biopower - Dedicated/Advanced,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Biopower - Dedicated/Moderate,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Biopower - Dedicated/Conservative,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 diff --git a/tests/data/Biopower/R&D/20/df_hr.csv b/tests/data/Biopower/R&D/20/df_hr.csv index f3f2a0b..9e6142c 100644 --- a/tests/data/Biopower/R&D/20/df_hr.csv +++ b/tests/data/Biopower/R&D/20/df_hr.csv @@ -1,4 +1,4 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5 -Biopower - Dedicated/Moderate,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5 -Biopower - Dedicated/Conservative,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Biopower - Dedicated/Advanced,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5 +Biopower - Dedicated/Moderate,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5 +Biopower - Dedicated/Conservative,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5 diff --git a/tests/data/Biopower/R&D/20/df_lcoe.csv b/tests/data/Biopower/R&D/20/df_lcoe.csv index b055183..5afd91e 100644 --- a/tests/data/Biopower/R&D/20/df_lcoe.csv +++ b/tests/data/Biopower/R&D/20/df_lcoe.csv @@ -1,4 +1,4 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,185.47011501391438,182.75224000836835,180.0343650028223,177.31648999727628,175.15380519457926,173.82986887440217,173.12874680023515,172.6734011251785,172.25157772688812,171.84217448689236,171.31603509649386,170.82936757295408,170.42144603590455,169.99473852346796,169.58026415367095,169.1054798935478,168.63481850411011,168.2040501295255,167.70012355475134,167.26278650271368,166.87125470803068,166.40874712681835,166.00007479749613,165.55798525316342,165.0871752808016,164.62592382014805,164.1887417672108,163.72405644390417,163.23309893343588,162.49510863854152 -Biopower - Dedicated/Moderate,185.47011501391438,182.75224000836835,180.0343650028223,177.31648999727628,175.15380519457926,173.82986887440217,173.12874680023515,172.6734011251785,172.25157772688812,171.84217448689236,171.31603509649386,170.82936757295408,170.42144603590455,169.99473852346796,169.58026415367095,169.1054798935478,168.63481850411011,168.2040501295255,167.70012355475134,167.26278650271368,166.87125470803068,166.40874712681835,166.00007479749613,165.55798525316342,165.0871752808016,164.62592382014805,164.1887417672108,163.72405644390417,163.23309893343588,162.49510863854152 -Biopower - Dedicated/Conservative,185.47011501391438,182.75224000836835,180.0343650028223,177.31648999727628,175.15380519457926,173.82986887440217,173.12874680023515,172.6734011251785,172.25157772688812,171.84217448689236,171.31603509649386,170.82936757295408,170.42144603590455,169.99473852346796,169.58026415367095,169.1054798935478,168.63481850411011,168.2040501295255,167.70012355475134,167.26278650271368,166.87125470803068,166.40874712681835,166.00007479749613,165.55798525316342,165.0871752808016,164.62592382014805,164.1887417672108,163.72405644390417,163.23309893343588,162.49510863854152 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Biopower - Dedicated/Advanced,197.34661347947787,194.39266864748902,191.43872381550017,189.08819202757334,187.6492609351246,186.8872406349442,186.3923444381517,185.9338822039249,185.488918921023,184.91707999171163,184.388141385954,183.9447885041012,183.481017930193,183.03054304810482,182.5145198650524,182.00297765795713,181.53479350258135,180.9870967548581,180.5117733782982,180.08623382290907,179.58355364943168,179.13938476281442,178.65889610086595,178.14719240519594,177.64587745669223,177.17072254218107,176.66567547177436,176.1320742583946,175.32998342889994 +Biopower - Dedicated/Moderate,197.34661347947787,194.39266864748902,191.43872381550017,189.08819202757334,187.6492609351246,186.8872406349442,186.3923444381517,185.9338822039249,185.488918921023,184.91707999171163,184.388141385954,183.9447885041012,183.481017930193,183.03054304810482,182.5145198650524,182.00297765795713,181.53479350258135,180.9870967548581,180.5117733782982,180.08623382290907,179.58355364943168,179.13938476281442,178.65889610086595,178.14719240519594,177.64587745669223,177.17072254218107,176.66567547177436,176.1320742583946,175.32998342889994 +Biopower - Dedicated/Conservative,197.34661347947787,194.39266864748902,191.43872381550017,189.08819202757334,187.6492609351246,186.8872406349442,186.3923444381517,185.9338822039249,185.488918921023,184.91707999171163,184.388141385954,183.9447885041012,183.481017930193,183.03054304810482,182.5145198650524,182.00297765795713,181.53479350258135,180.9870967548581,180.5117733782982,180.08623382290907,179.58355364943168,179.13938476281442,178.65889610086595,178.14719240519594,177.64587745669223,177.17072254218107,176.66567547177436,176.1320742583946,175.32998342889994 diff --git a/tests/data/Biopower/R&D/20/df_occ.csv b/tests/data/Biopower/R&D/20/df_occ.csv index 5185985..222bf26 100644 --- a/tests/data/Biopower/R&D/20/df_occ.csv +++ b/tests/data/Biopower/R&D/20/df_occ.csv @@ -1,4 +1,4 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,4799.70865330079,4639.635130841304,4479.561608381819,4319.488085922333,4192.113363526754,4114.138051987283,4072.844364876212,4046.0260652876436,4021.1821129048526,3997.0696652762035,3966.081858495567,3937.4188093852604,3913.3936289816857,3888.262019015712,3863.850899222787,3835.8877335984844,3808.167390926645,3782.796610098535,3753.1170620249713,3727.359408608657,3704.2995278555313,3677.059416541436,3652.9900170463006,3626.9524581227147,3599.2233644259013,3572.0572343074336,3546.308709806883,3518.9403369475253,3490.024622310822,3446.55952336271 -Biopower - Dedicated/Moderate,4799.70865330079,4639.635130841304,4479.561608381819,4319.488085922333,4192.113363526754,4114.138051987283,4072.844364876212,4046.0260652876436,4021.1821129048526,3997.0696652762035,3966.081858495567,3937.4188093852604,3913.3936289816857,3888.262019015712,3863.850899222787,3835.8877335984844,3808.167390926645,3782.796610098535,3753.1170620249713,3727.359408608657,3704.2995278555313,3677.059416541436,3652.9900170463006,3626.9524581227147,3599.2233644259013,3572.0572343074336,3546.308709806883,3518.9403369475253,3490.024622310822,3446.55952336271 -Biopower - Dedicated/Conservative,4799.70865330079,4639.635130841304,4479.561608381819,4319.488085922333,4192.113363526754,4114.138051987283,4072.844364876212,4046.0260652876436,4021.1821129048526,3997.0696652762035,3966.081858495567,3937.4188093852604,3913.3936289816857,3888.262019015712,3863.850899222787,3835.8877335984844,3808.167390926645,3782.796610098535,3753.1170620249713,3727.359408608657,3704.2995278555313,3677.059416541436,3652.9900170463006,3626.9524581227147,3599.2233644259013,3572.0572343074336,3546.308709806883,3518.9403369475253,3490.024622310822,3446.55952336271 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Biopower - Dedicated/Advanced,4829.860171205797,4663.223634325473,4496.587097445148,4363.9900114313505,4282.817712118761,4239.8309838361365,4211.913133964436,4186.050579533951,4160.949521552528,4128.691214693885,4098.8529805700555,4073.8427677699347,4047.680761795356,4022.268786090921,3993.159130676022,3964.3022539546373,3937.8912711125745,3906.994861567995,3880.1811443616116,3856.1758084976077,3827.8188526196345,3802.7626077451987,3775.6575089057455,3746.791522367363,3718.511580914038,3691.707366908965,3663.2168907623736,3633.1156318255653,3587.868463820581 +Biopower - Dedicated/Moderate,4829.860171205797,4663.223634325473,4496.587097445148,4363.9900114313505,4282.817712118761,4239.8309838361365,4211.913133964436,4186.050579533951,4160.949521552528,4128.691214693885,4098.8529805700555,4073.8427677699347,4047.680761795356,4022.268786090921,3993.159130676022,3964.3022539546373,3937.8912711125745,3906.994861567995,3880.1811443616116,3856.1758084976077,3827.8188526196345,3802.7626077451987,3775.6575089057455,3746.791522367363,3718.511580914038,3691.707366908965,3663.2168907623736,3633.1156318255653,3587.868463820581 +Biopower - Dedicated/Conservative,4829.860171205797,4663.223634325473,4496.587097445148,4363.9900114313505,4282.817712118761,4239.8309838361365,4211.913133964436,4186.050579533951,4160.949521552528,4128.691214693885,4098.8529805700555,4073.8427677699347,4047.680761795356,4022.268786090921,3993.159130676022,3964.3022539546373,3937.8912711125745,3906.994861567995,3880.1811443616116,3856.1758084976077,3827.8188526196345,3802.7626077451987,3775.6575089057455,3746.791522367363,3718.511580914038,3691.707366908965,3663.2168907623736,3633.1156318255653,3587.868463820581 diff --git a/tests/data/Biopower/R&D/20/df_tc.csv b/tests/data/Biopower/R&D/20/df_tc.csv index 880146c..39732a7 100644 --- a/tests/data/Biopower/R&D/20/df_tc.csv +++ b/tests/data/Biopower/R&D/20/df_tc.csv @@ -1,29 +1,29 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273 -10 year CRF/Moderate,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273 -10 year CRF/Conservative,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273 -ITC Schedule/*,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321 -PVD/Moderate,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321 -PVD/Conservative,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321 -PFF/Advanced,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727 -PFF/Moderate,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727 -PFF/Conservative,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727 -Year (Advanced)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474 -2/nan,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742 -3/nan,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537 -4/nan,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027 -5/nan,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209 -6/nan,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472 -nan/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -CFF/Advanced,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588 -CFF/Moderate,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588 -CFF/Conservative,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588 -Accumulated Interest - Year 1/*,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147 -Accumulated Interest - Year 2/*,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303 -Accumulated Interest - Year 3/*,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077 -Accumulated Interest - Year 4/*,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596 +10 year CRF/Moderate,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596 +10 year CRF/Conservative,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596 +ITC Schedule/*,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385 +PVD/Moderate,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385 +PVD/Conservative,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385 +PFF/Advanced,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192 +PFF/Moderate,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192 +PFF/Conservative,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662 +2/nan,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134 +3/nan,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391 +4/nan,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841 +5/nan,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235 +6/nan,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845 +nan/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +CFF/Advanced,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284 +CFF/Moderate,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284 +CFF/Conservative,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284 +Accumulated Interest - Year 1/*,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147 +Accumulated Interest - Year 2/*,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303 +Accumulated Interest - Year 3/*,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077 +Accumulated Interest - Year 4/*,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967 diff --git a/tests/data/Biopower/R&D/20/df_vom.csv b/tests/data/Biopower/R&D/20/df_vom.csv index 13e25a7..730be05 100644 --- a/tests/data/Biopower/R&D/20/df_vom.csv +++ b/tests/data/Biopower/R&D/20/df_vom.csv @@ -1,4 +1,4 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04 -Biopower - Dedicated/Moderate,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04 -Biopower - Dedicated/Conservative,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Biopower - Dedicated/Advanced,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999 +Biopower - Dedicated/Moderate,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999 +Biopower - Dedicated/Conservative,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999 diff --git a/tests/data/Biopower/R&D/30/df_capex.csv b/tests/data/Biopower/R&D/30/df_capex.csv index e1443f4..c8241bc 100644 --- a/tests/data/Biopower/R&D/30/df_capex.csv +++ b/tests/data/Biopower/R&D/30/df_capex.csv @@ -1,4 +1,4 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,5390.578346834186,5210.798921372983,5031.019495911781,4851.240070450578,4708.18484146133,4620.610353855033,4574.23319397288,4544.113418898276,4516.211043683824,4489.130225353991,4454.327654549467,4422.136031463761,4395.153223419104,4366.927778441211,4339.511519813258,4308.105939597542,4276.973075132763,4248.479016086026,4215.145757601857,4186.217199891223,4160.318525024179,4129.725010954499,4102.692540212645,4073.4496191363055,4042.306926348779,4011.796500953858,3982.878195977129,3952.140630682977,3919.6652375991375,3870.8493535200973 -Biopower - Dedicated/Moderate,5390.578346834186,5210.798921372983,5031.019495911781,4851.240070450578,4708.18484146133,4620.610353855033,4574.23319397288,4544.113418898276,4516.211043683824,4489.130225353991,4454.327654549467,4422.136031463761,4395.153223419104,4366.927778441211,4339.511519813258,4308.105939597542,4276.973075132763,4248.479016086026,4215.145757601857,4186.217199891223,4160.318525024179,4129.725010954499,4102.692540212645,4073.4496191363055,4042.306926348779,4011.796500953858,3982.878195977129,3952.140630682977,3919.6652375991375,3870.8493535200973 -Biopower - Dedicated/Conservative,5390.578346834186,5210.798921372983,5031.019495911781,4851.240070450578,4708.18484146133,4620.610353855033,4574.23319397288,4544.113418898276,4516.211043683824,4489.130225353991,4454.327654549467,4422.136031463761,4395.153223419104,4366.927778441211,4339.511519813258,4308.105939597542,4276.973075132763,4248.479016086026,4215.145757601857,4186.217199891223,4160.318525024179,4129.725010954499,4102.692540212645,4073.4496191363055,4042.306926348779,4011.796500953858,3982.878195977129,3952.140630682977,3919.6652375991375,3870.8493535200973 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Biopower - Dedicated/Advanced,5528.187826509868,5341.326933372557,5154.466040235246,5005.775900702775,4914.751875410813,4866.547930523799,4835.241744862692,4806.240301900855,4778.09277674874,4741.919341177209,4708.459697917681,4680.414043651947,4651.076805287564,4622.580626925884,4589.937988573084,4557.578808178067,4527.962375102251,4493.316127704643,4463.248081168639,4436.329263821694,4404.530678702161,4376.433405537711,4346.038612939778,4313.669217086782,4281.956993484617,4251.899603535205,4219.951293048635,4186.1967021600285,4135.457972325422 +Biopower - Dedicated/Moderate,5528.187826509868,5341.326933372557,5154.466040235246,5005.775900702775,4914.751875410813,4866.547930523799,4835.241744862692,4806.240301900855,4778.09277674874,4741.919341177209,4708.459697917681,4680.414043651947,4651.076805287564,4622.580626925884,4589.937988573084,4557.578808178067,4527.962375102251,4493.316127704643,4463.248081168639,4436.329263821694,4404.530678702161,4376.433405537711,4346.038612939778,4313.669217086782,4281.956993484617,4251.899603535205,4219.951293048635,4186.1967021600285,4135.457972325422 +Biopower - Dedicated/Conservative,5528.187826509868,5341.326933372557,5154.466040235246,5005.775900702775,4914.751875410813,4866.547930523799,4835.241744862692,4806.240301900855,4778.09277674874,4741.919341177209,4708.459697917681,4680.414043651947,4651.076805287564,4622.580626925884,4589.937988573084,4557.578808178067,4527.962375102251,4493.316127704643,4463.248081168639,4436.329263821694,4404.530678702161,4376.433405537711,4346.038612939778,4313.669217086782,4281.956993484617,4251.899603535205,4219.951293048635,4186.1967021600285,4135.457972325422 diff --git a/tests/data/Biopower/R&D/30/df_fom.csv b/tests/data/Biopower/R&D/30/df_fom.csv index 597d221..e070021 100644 --- a/tests/data/Biopower/R&D/30/df_fom.csv +++ b/tests/data/Biopower/R&D/30/df_fom.csv @@ -1,4 +1,4 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22 -Biopower - Dedicated/Moderate,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22 -Biopower - Dedicated/Conservative,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Biopower - Dedicated/Advanced,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997 +Biopower - Dedicated/Moderate,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997 +Biopower - Dedicated/Conservative,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997 diff --git a/tests/data/Biopower/R&D/30/df_fuel_costs_mmbtu.csv b/tests/data/Biopower/R&D/30/df_fuel_costs_mmbtu.csv index d3ac296..02e1038 100644 --- a/tests/data/Biopower/R&D/30/df_fuel_costs_mmbtu.csv +++ b/tests/data/Biopower/R&D/30/df_fuel_costs_mmbtu.csv @@ -1,4 +1,4 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999 -Biopower - Dedicated/Moderate,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999 -Biopower - Dedicated/Conservative,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Biopower - Dedicated/Advanced,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999 +Biopower - Dedicated/Moderate,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999 +Biopower - Dedicated/Conservative,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999 diff --git a/tests/data/Biopower/R&D/30/df_gcc.csv b/tests/data/Biopower/R&D/30/df_gcc.csv index 1415176..6337ca6 100644 --- a/tests/data/Biopower/R&D/30/df_gcc.csv +++ b/tests/data/Biopower/R&D/30/df_gcc.csv @@ -1,4 +1,4 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Biopower - Dedicated/Moderate,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Biopower - Dedicated/Conservative,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Biopower - Dedicated/Advanced,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Biopower - Dedicated/Moderate,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Biopower - Dedicated/Conservative,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 diff --git a/tests/data/Biopower/R&D/30/df_hr.csv b/tests/data/Biopower/R&D/30/df_hr.csv index f3f2a0b..9e6142c 100644 --- a/tests/data/Biopower/R&D/30/df_hr.csv +++ b/tests/data/Biopower/R&D/30/df_hr.csv @@ -1,4 +1,4 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5 -Biopower - Dedicated/Moderate,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5 -Biopower - Dedicated/Conservative,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Biopower - Dedicated/Advanced,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5 +Biopower - Dedicated/Moderate,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5 +Biopower - Dedicated/Conservative,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5 diff --git a/tests/data/Biopower/R&D/30/df_lcoe.csv b/tests/data/Biopower/R&D/30/df_lcoe.csv index eec69f4..b781570 100644 --- a/tests/data/Biopower/R&D/30/df_lcoe.csv +++ b/tests/data/Biopower/R&D/30/df_lcoe.csv @@ -1,4 +1,4 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,169.7453710879725,167.5519269035072,165.35848271904192,163.16503853457664,161.41965716360582,160.35118255893525,159.7853463328234,159.41786242689085,159.07743246673328,158.7470261183775,158.32240858308512,157.92964657339076,157.6004360242177,157.2560643699982,156.92156539775482,156.5383937021773,156.158549343843,155.8109003959863,155.40420957592272,155.05125941762412,154.73527610848436,154.36201223056094,154.03219575913582,153.67541013137486,153.2954458601122,152.92319572650337,152.57037065926846,152.1953492480802,151.799125031014,151.20353453578346 -Biopower - Dedicated/Moderate,169.7453710879725,167.5519269035072,165.35848271904192,163.16503853457664,161.41965716360582,160.35118255893525,159.7853463328234,159.41786242689085,159.07743246673328,158.7470261183775,158.32240858308512,157.92964657339076,157.6004360242177,157.2560643699982,156.92156539775482,156.5383937021773,156.158549343843,155.8109003959863,155.40420957592272,155.05125941762412,154.73527610848436,154.36201223056094,154.03219575913582,153.67541013137486,153.2954458601122,152.92319572650337,152.57037065926846,152.1953492480802,151.799125031014,151.20353453578346 -Biopower - Dedicated/Conservative,169.7453710879725,167.5519269035072,165.35848271904192,163.16503853457664,161.41965716360582,160.35118255893525,159.7853463328234,159.41786242689085,159.07743246673328,158.7470261183775,158.32240858308512,157.92964657339076,157.6004360242177,157.2560643699982,156.92156539775482,156.5383937021773,156.158549343843,155.8109003959863,155.40420957592272,155.05125941762412,154.73527610848436,154.36201223056094,154.03219575913582,153.67541013137486,153.2954458601122,152.92319572650337,152.57037065926846,152.1953492480802,151.799125031014,151.20353453578346 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Biopower - Dedicated/Advanced,180.20905507497713,177.8343849655838,175.45971485619054,173.57012723846572,172.41337352468224,171.80078698955356,171.40294096580627,171.03438412882198,170.67667907074434,170.21697894428365,169.79176629874107,169.43535583871892,169.06253163850036,168.70039581729515,168.28556585321502,167.87433813639126,167.49796586720646,167.05767359033456,166.67556211608175,166.3334717521711,165.9293682057492,165.57230176119333,165.18603792475494,164.77468038760162,164.37167434269784,163.9896982947358,163.58369200479302,163.15473109867628,162.50993194833566 +Biopower - Dedicated/Moderate,180.20905507497713,177.8343849655838,175.45971485619054,173.57012723846572,172.41337352468224,171.80078698955356,171.40294096580627,171.03438412882198,170.67667907074434,170.21697894428365,169.79176629874107,169.43535583871892,169.06253163850036,168.70039581729515,168.28556585321502,167.87433813639126,167.49796586720646,167.05767359033456,166.67556211608175,166.3334717521711,165.9293682057492,165.57230176119333,165.18603792475494,164.77468038760162,164.37167434269784,163.9896982947358,163.58369200479302,163.15473109867628,162.50993194833566 +Biopower - Dedicated/Conservative,180.20905507497713,177.8343849655838,175.45971485619054,173.57012723846572,172.41337352468224,171.80078698955356,171.40294096580627,171.03438412882198,170.67667907074434,170.21697894428365,169.79176629874107,169.43535583871892,169.06253163850036,168.70039581729515,168.28556585321502,167.87433813639126,167.49796586720646,167.05767359033456,166.67556211608175,166.3334717521711,165.9293682057492,165.57230176119333,165.18603792475494,164.77468038760162,164.37167434269784,163.9896982947358,163.58369200479302,163.15473109867628,162.50993194833566 diff --git a/tests/data/Biopower/R&D/30/df_occ.csv b/tests/data/Biopower/R&D/30/df_occ.csv index 5185985..222bf26 100644 --- a/tests/data/Biopower/R&D/30/df_occ.csv +++ b/tests/data/Biopower/R&D/30/df_occ.csv @@ -1,4 +1,4 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,4799.70865330079,4639.635130841304,4479.561608381819,4319.488085922333,4192.113363526754,4114.138051987283,4072.844364876212,4046.0260652876436,4021.1821129048526,3997.0696652762035,3966.081858495567,3937.4188093852604,3913.3936289816857,3888.262019015712,3863.850899222787,3835.8877335984844,3808.167390926645,3782.796610098535,3753.1170620249713,3727.359408608657,3704.2995278555313,3677.059416541436,3652.9900170463006,3626.9524581227147,3599.2233644259013,3572.0572343074336,3546.308709806883,3518.9403369475253,3490.024622310822,3446.55952336271 -Biopower - Dedicated/Moderate,4799.70865330079,4639.635130841304,4479.561608381819,4319.488085922333,4192.113363526754,4114.138051987283,4072.844364876212,4046.0260652876436,4021.1821129048526,3997.0696652762035,3966.081858495567,3937.4188093852604,3913.3936289816857,3888.262019015712,3863.850899222787,3835.8877335984844,3808.167390926645,3782.796610098535,3753.1170620249713,3727.359408608657,3704.2995278555313,3677.059416541436,3652.9900170463006,3626.9524581227147,3599.2233644259013,3572.0572343074336,3546.308709806883,3518.9403369475253,3490.024622310822,3446.55952336271 -Biopower - Dedicated/Conservative,4799.70865330079,4639.635130841304,4479.561608381819,4319.488085922333,4192.113363526754,4114.138051987283,4072.844364876212,4046.0260652876436,4021.1821129048526,3997.0696652762035,3966.081858495567,3937.4188093852604,3913.3936289816857,3888.262019015712,3863.850899222787,3835.8877335984844,3808.167390926645,3782.796610098535,3753.1170620249713,3727.359408608657,3704.2995278555313,3677.059416541436,3652.9900170463006,3626.9524581227147,3599.2233644259013,3572.0572343074336,3546.308709806883,3518.9403369475253,3490.024622310822,3446.55952336271 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Biopower - Dedicated/Advanced,4829.860171205797,4663.223634325473,4496.587097445148,4363.9900114313505,4282.817712118761,4239.8309838361365,4211.913133964436,4186.050579533951,4160.949521552528,4128.691214693885,4098.8529805700555,4073.8427677699347,4047.680761795356,4022.268786090921,3993.159130676022,3964.3022539546373,3937.8912711125745,3906.994861567995,3880.1811443616116,3856.1758084976077,3827.8188526196345,3802.7626077451987,3775.6575089057455,3746.791522367363,3718.511580914038,3691.707366908965,3663.2168907623736,3633.1156318255653,3587.868463820581 +Biopower - Dedicated/Moderate,4829.860171205797,4663.223634325473,4496.587097445148,4363.9900114313505,4282.817712118761,4239.8309838361365,4211.913133964436,4186.050579533951,4160.949521552528,4128.691214693885,4098.8529805700555,4073.8427677699347,4047.680761795356,4022.268786090921,3993.159130676022,3964.3022539546373,3937.8912711125745,3906.994861567995,3880.1811443616116,3856.1758084976077,3827.8188526196345,3802.7626077451987,3775.6575089057455,3746.791522367363,3718.511580914038,3691.707366908965,3663.2168907623736,3633.1156318255653,3587.868463820581 +Biopower - Dedicated/Conservative,4829.860171205797,4663.223634325473,4496.587097445148,4363.9900114313505,4282.817712118761,4239.8309838361365,4211.913133964436,4186.050579533951,4160.949521552528,4128.691214693885,4098.8529805700555,4073.8427677699347,4047.680761795356,4022.268786090921,3993.159130676022,3964.3022539546373,3937.8912711125745,3906.994861567995,3880.1811443616116,3856.1758084976077,3827.8188526196345,3802.7626077451987,3775.6575089057455,3746.791522367363,3718.511580914038,3691.707366908965,3663.2168907623736,3633.1156318255653,3587.868463820581 diff --git a/tests/data/Biopower/R&D/30/df_tc.csv b/tests/data/Biopower/R&D/30/df_tc.csv index 880146c..39732a7 100644 --- a/tests/data/Biopower/R&D/30/df_tc.csv +++ b/tests/data/Biopower/R&D/30/df_tc.csv @@ -1,29 +1,29 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273 -10 year CRF/Moderate,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273 -10 year CRF/Conservative,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273 -ITC Schedule/*,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321 -PVD/Moderate,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321 -PVD/Conservative,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321 -PFF/Advanced,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727 -PFF/Moderate,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727 -PFF/Conservative,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727 -Year (Advanced)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474 -2/nan,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742 -3/nan,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537 -4/nan,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027 -5/nan,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209 -6/nan,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472 -nan/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -CFF/Advanced,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588 -CFF/Moderate,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588 -CFF/Conservative,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588 -Accumulated Interest - Year 1/*,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147 -Accumulated Interest - Year 2/*,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303 -Accumulated Interest - Year 3/*,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077 -Accumulated Interest - Year 4/*,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596 +10 year CRF/Moderate,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596 +10 year CRF/Conservative,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596 +ITC Schedule/*,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385 +PVD/Moderate,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385 +PVD/Conservative,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385 +PFF/Advanced,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192 +PFF/Moderate,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192 +PFF/Conservative,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662 +2/nan,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134 +3/nan,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391 +4/nan,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841 +5/nan,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235 +6/nan,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845 +nan/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +CFF/Advanced,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284 +CFF/Moderate,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284 +CFF/Conservative,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284 +Accumulated Interest - Year 1/*,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147 +Accumulated Interest - Year 2/*,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303 +Accumulated Interest - Year 3/*,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077 +Accumulated Interest - Year 4/*,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967 diff --git a/tests/data/Biopower/R&D/30/df_vom.csv b/tests/data/Biopower/R&D/30/df_vom.csv index 13e25a7..730be05 100644 --- a/tests/data/Biopower/R&D/30/df_vom.csv +++ b/tests/data/Biopower/R&D/30/df_vom.csv @@ -1,4 +1,4 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04 -Biopower - Dedicated/Moderate,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04 -Biopower - Dedicated/Conservative,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Biopower - Dedicated/Advanced,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999 +Biopower - Dedicated/Moderate,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999 +Biopower - Dedicated/Conservative,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999 diff --git a/tests/data/Biopower/R&D/TechLife/df_capex.csv b/tests/data/Biopower/R&D/TechLife/df_capex.csv index e1443f4..c8241bc 100644 --- a/tests/data/Biopower/R&D/TechLife/df_capex.csv +++ b/tests/data/Biopower/R&D/TechLife/df_capex.csv @@ -1,4 +1,4 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,5390.578346834186,5210.798921372983,5031.019495911781,4851.240070450578,4708.18484146133,4620.610353855033,4574.23319397288,4544.113418898276,4516.211043683824,4489.130225353991,4454.327654549467,4422.136031463761,4395.153223419104,4366.927778441211,4339.511519813258,4308.105939597542,4276.973075132763,4248.479016086026,4215.145757601857,4186.217199891223,4160.318525024179,4129.725010954499,4102.692540212645,4073.4496191363055,4042.306926348779,4011.796500953858,3982.878195977129,3952.140630682977,3919.6652375991375,3870.8493535200973 -Biopower - Dedicated/Moderate,5390.578346834186,5210.798921372983,5031.019495911781,4851.240070450578,4708.18484146133,4620.610353855033,4574.23319397288,4544.113418898276,4516.211043683824,4489.130225353991,4454.327654549467,4422.136031463761,4395.153223419104,4366.927778441211,4339.511519813258,4308.105939597542,4276.973075132763,4248.479016086026,4215.145757601857,4186.217199891223,4160.318525024179,4129.725010954499,4102.692540212645,4073.4496191363055,4042.306926348779,4011.796500953858,3982.878195977129,3952.140630682977,3919.6652375991375,3870.8493535200973 -Biopower - Dedicated/Conservative,5390.578346834186,5210.798921372983,5031.019495911781,4851.240070450578,4708.18484146133,4620.610353855033,4574.23319397288,4544.113418898276,4516.211043683824,4489.130225353991,4454.327654549467,4422.136031463761,4395.153223419104,4366.927778441211,4339.511519813258,4308.105939597542,4276.973075132763,4248.479016086026,4215.145757601857,4186.217199891223,4160.318525024179,4129.725010954499,4102.692540212645,4073.4496191363055,4042.306926348779,4011.796500953858,3982.878195977129,3952.140630682977,3919.6652375991375,3870.8493535200973 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Biopower - Dedicated/Advanced,5528.187826509868,5341.326933372557,5154.466040235246,5005.775900702775,4914.751875410813,4866.547930523799,4835.241744862692,4806.240301900855,4778.09277674874,4741.919341177209,4708.459697917681,4680.414043651947,4651.076805287564,4622.580626925884,4589.937988573084,4557.578808178067,4527.962375102251,4493.316127704643,4463.248081168639,4436.329263821694,4404.530678702161,4376.433405537711,4346.038612939778,4313.669217086782,4281.956993484617,4251.899603535205,4219.951293048635,4186.1967021600285,4135.457972325422 +Biopower - Dedicated/Moderate,5528.187826509868,5341.326933372557,5154.466040235246,5005.775900702775,4914.751875410813,4866.547930523799,4835.241744862692,4806.240301900855,4778.09277674874,4741.919341177209,4708.459697917681,4680.414043651947,4651.076805287564,4622.580626925884,4589.937988573084,4557.578808178067,4527.962375102251,4493.316127704643,4463.248081168639,4436.329263821694,4404.530678702161,4376.433405537711,4346.038612939778,4313.669217086782,4281.956993484617,4251.899603535205,4219.951293048635,4186.1967021600285,4135.457972325422 +Biopower - Dedicated/Conservative,5528.187826509868,5341.326933372557,5154.466040235246,5005.775900702775,4914.751875410813,4866.547930523799,4835.241744862692,4806.240301900855,4778.09277674874,4741.919341177209,4708.459697917681,4680.414043651947,4651.076805287564,4622.580626925884,4589.937988573084,4557.578808178067,4527.962375102251,4493.316127704643,4463.248081168639,4436.329263821694,4404.530678702161,4376.433405537711,4346.038612939778,4313.669217086782,4281.956993484617,4251.899603535205,4219.951293048635,4186.1967021600285,4135.457972325422 diff --git a/tests/data/Biopower/R&D/TechLife/df_fom.csv b/tests/data/Biopower/R&D/TechLife/df_fom.csv index 597d221..e070021 100644 --- a/tests/data/Biopower/R&D/TechLife/df_fom.csv +++ b/tests/data/Biopower/R&D/TechLife/df_fom.csv @@ -1,4 +1,4 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22 -Biopower - Dedicated/Moderate,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22 -Biopower - Dedicated/Conservative,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22,157.22 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Biopower - Dedicated/Advanced,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997 +Biopower - Dedicated/Moderate,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997 +Biopower - Dedicated/Conservative,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997,163.66601999999997 diff --git a/tests/data/Biopower/R&D/TechLife/df_fuel_costs_mmbtu.csv b/tests/data/Biopower/R&D/TechLife/df_fuel_costs_mmbtu.csv index d3ac296..02e1038 100644 --- a/tests/data/Biopower/R&D/TechLife/df_fuel_costs_mmbtu.csv +++ b/tests/data/Biopower/R&D/TechLife/df_fuel_costs_mmbtu.csv @@ -1,4 +1,4 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999 -Biopower - Dedicated/Moderate,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999 -Biopower - Dedicated/Conservative,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999,5.234999999999999 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Biopower - Dedicated/Advanced,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999 +Biopower - Dedicated/Moderate,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999 +Biopower - Dedicated/Conservative,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999,5.449634999999999 diff --git a/tests/data/Biopower/R&D/TechLife/df_gcc.csv b/tests/data/Biopower/R&D/TechLife/df_gcc.csv index 1415176..6337ca6 100644 --- a/tests/data/Biopower/R&D/TechLife/df_gcc.csv +++ b/tests/data/Biopower/R&D/TechLife/df_gcc.csv @@ -1,4 +1,4 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Biopower - Dedicated/Moderate,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Biopower - Dedicated/Conservative,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Biopower - Dedicated/Advanced,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Biopower - Dedicated/Moderate,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Biopower - Dedicated/Conservative,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 diff --git a/tests/data/Biopower/R&D/TechLife/df_hr.csv b/tests/data/Biopower/R&D/TechLife/df_hr.csv index f3f2a0b..9e6142c 100644 --- a/tests/data/Biopower/R&D/TechLife/df_hr.csv +++ b/tests/data/Biopower/R&D/TechLife/df_hr.csv @@ -1,4 +1,4 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5 -Biopower - Dedicated/Moderate,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5 -Biopower - Dedicated/Conservative,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Biopower - Dedicated/Advanced,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5 +Biopower - Dedicated/Moderate,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5 +Biopower - Dedicated/Conservative,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5 diff --git a/tests/data/Biopower/R&D/TechLife/df_lcoe.csv b/tests/data/Biopower/R&D/TechLife/df_lcoe.csv index fd1bd22..a823999 100644 --- a/tests/data/Biopower/R&D/TechLife/df_lcoe.csv +++ b/tests/data/Biopower/R&D/TechLife/df_lcoe.csv @@ -1,4 +1,4 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,160.57421443843222,158.68663451698006,156.79905459552793,154.9114746740758,153.40947756174705,152.48999612490837,152.00306278655245,151.68682257984568,151.3938637883682,151.10953086870987,150.74412401696912,150.40613060521108,150.12282673682444,149.82647589980485,149.5386210511496,149.20888063461047,148.88200357562417,148.58283244633998,148.23285252361032,147.92911940981782,147.6571983123627,147.33598412038026,147.05215882241492,146.74512507521774,146.41814482453066,146.09780301554625,145.79417754952604,145.4714509030551,145.13047807054625,144.61793953951496 -Biopower - Dedicated/Moderate,160.57421443843222,158.68663451698006,156.79905459552793,154.9114746740758,153.40947756174705,152.48999612490837,152.00306278655245,151.68682257984568,151.3938637883682,151.10953086870987,150.74412401696912,150.40613060521108,150.12282673682444,149.82647589980485,149.5386210511496,149.20888063461047,148.88200357562417,148.58283244633998,148.23285252361032,147.92911940981782,147.6571983123627,147.33598412038026,147.05215882241492,146.74512507521774,146.41814482453066,146.09780301554625,145.79417754952604,145.4714509030551,145.13047807054625,144.61793953951496 -Biopower - Dedicated/Conservative,160.57421443843222,158.68663451698006,156.79905459552793,154.9114746740758,153.40947756174705,152.48999612490837,152.00306278655245,151.68682257984568,151.3938637883682,151.10953086870987,150.74412401696912,150.40613060521108,150.12282673682444,149.82647589980485,149.5386210511496,149.20888063461047,148.88200357562417,148.58283244633998,148.23285252361032,147.92911940981782,147.6571983123627,147.33598412038026,147.05215882241492,146.74512507521774,146.41814482453066,146.09780301554625,145.79417754952604,145.4714509030551,145.13047807054625,144.61793953951496 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Biopower - Dedicated/Advanced,170.14729606827947,168.11272823716044,166.07816040604138,164.45920113843763,163.4681186780648,162.9432673089338,162.6024011320055,162.28662931953306,161.98015508493745,161.58629360263785,161.22198027482702,160.91661522484935,160.59718722454443,160.2869168044951,159.93149914165292,159.57916780914292,159.25669989733507,158.87946665585434,158.5520815128229,158.25898562257893,157.91275813071007,157.60683104686302,157.2758882464995,156.92344568663833,156.5781585111842,156.25088939857463,155.90303167573472,155.5355069164258,154.98305645030564 +Biopower - Dedicated/Moderate,170.14729606827947,168.11272823716044,166.07816040604138,164.45920113843763,163.4681186780648,162.9432673089338,162.6024011320055,162.28662931953306,161.98015508493745,161.58629360263785,161.22198027482702,160.91661522484935,160.59718722454443,160.2869168044951,159.93149914165292,159.57916780914292,159.25669989733507,158.87946665585434,158.5520815128229,158.25898562257893,157.91275813071007,157.60683104686302,157.2758882464995,156.92344568663833,156.5781585111842,156.25088939857463,155.90303167573472,155.5355069164258,154.98305645030564 +Biopower - Dedicated/Conservative,170.14729606827947,168.11272823716044,166.07816040604138,164.45920113843763,163.4681186780648,162.9432673089338,162.6024011320055,162.28662931953306,161.98015508493745,161.58629360263785,161.22198027482702,160.91661522484935,160.59718722454443,160.2869168044951,159.93149914165292,159.57916780914292,159.25669989733507,158.87946665585434,158.5520815128229,158.25898562257893,157.91275813071007,157.60683104686302,157.2758882464995,156.92344568663833,156.5781585111842,156.25088939857463,155.90303167573472,155.5355069164258,154.98305645030564 diff --git a/tests/data/Biopower/R&D/TechLife/df_occ.csv b/tests/data/Biopower/R&D/TechLife/df_occ.csv index 5185985..222bf26 100644 --- a/tests/data/Biopower/R&D/TechLife/df_occ.csv +++ b/tests/data/Biopower/R&D/TechLife/df_occ.csv @@ -1,4 +1,4 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,4799.70865330079,4639.635130841304,4479.561608381819,4319.488085922333,4192.113363526754,4114.138051987283,4072.844364876212,4046.0260652876436,4021.1821129048526,3997.0696652762035,3966.081858495567,3937.4188093852604,3913.3936289816857,3888.262019015712,3863.850899222787,3835.8877335984844,3808.167390926645,3782.796610098535,3753.1170620249713,3727.359408608657,3704.2995278555313,3677.059416541436,3652.9900170463006,3626.9524581227147,3599.2233644259013,3572.0572343074336,3546.308709806883,3518.9403369475253,3490.024622310822,3446.55952336271 -Biopower - Dedicated/Moderate,4799.70865330079,4639.635130841304,4479.561608381819,4319.488085922333,4192.113363526754,4114.138051987283,4072.844364876212,4046.0260652876436,4021.1821129048526,3997.0696652762035,3966.081858495567,3937.4188093852604,3913.3936289816857,3888.262019015712,3863.850899222787,3835.8877335984844,3808.167390926645,3782.796610098535,3753.1170620249713,3727.359408608657,3704.2995278555313,3677.059416541436,3652.9900170463006,3626.9524581227147,3599.2233644259013,3572.0572343074336,3546.308709806883,3518.9403369475253,3490.024622310822,3446.55952336271 -Biopower - Dedicated/Conservative,4799.70865330079,4639.635130841304,4479.561608381819,4319.488085922333,4192.113363526754,4114.138051987283,4072.844364876212,4046.0260652876436,4021.1821129048526,3997.0696652762035,3966.081858495567,3937.4188093852604,3913.3936289816857,3888.262019015712,3863.850899222787,3835.8877335984844,3808.167390926645,3782.796610098535,3753.1170620249713,3727.359408608657,3704.2995278555313,3677.059416541436,3652.9900170463006,3626.9524581227147,3599.2233644259013,3572.0572343074336,3546.308709806883,3518.9403369475253,3490.024622310822,3446.55952336271 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Biopower - Dedicated/Advanced,4829.860171205797,4663.223634325473,4496.587097445148,4363.9900114313505,4282.817712118761,4239.8309838361365,4211.913133964436,4186.050579533951,4160.949521552528,4128.691214693885,4098.8529805700555,4073.8427677699347,4047.680761795356,4022.268786090921,3993.159130676022,3964.3022539546373,3937.8912711125745,3906.994861567995,3880.1811443616116,3856.1758084976077,3827.8188526196345,3802.7626077451987,3775.6575089057455,3746.791522367363,3718.511580914038,3691.707366908965,3663.2168907623736,3633.1156318255653,3587.868463820581 +Biopower - Dedicated/Moderate,4829.860171205797,4663.223634325473,4496.587097445148,4363.9900114313505,4282.817712118761,4239.8309838361365,4211.913133964436,4186.050579533951,4160.949521552528,4128.691214693885,4098.8529805700555,4073.8427677699347,4047.680761795356,4022.268786090921,3993.159130676022,3964.3022539546373,3937.8912711125745,3906.994861567995,3880.1811443616116,3856.1758084976077,3827.8188526196345,3802.7626077451987,3775.6575089057455,3746.791522367363,3718.511580914038,3691.707366908965,3663.2168907623736,3633.1156318255653,3587.868463820581 +Biopower - Dedicated/Conservative,4829.860171205797,4663.223634325473,4496.587097445148,4363.9900114313505,4282.817712118761,4239.8309838361365,4211.913133964436,4186.050579533951,4160.949521552528,4128.691214693885,4098.8529805700555,4073.8427677699347,4047.680761795356,4022.268786090921,3993.159130676022,3964.3022539546373,3937.8912711125745,3906.994861567995,3880.1811443616116,3856.1758084976077,3827.8188526196345,3802.7626077451987,3775.6575089057455,3746.791522367363,3718.511580914038,3691.707366908965,3663.2168907623736,3633.1156318255653,3587.868463820581 diff --git a/tests/data/Biopower/R&D/TechLife/df_tc.csv b/tests/data/Biopower/R&D/TechLife/df_tc.csv index 880146c..39732a7 100644 --- a/tests/data/Biopower/R&D/TechLife/df_tc.csv +++ b/tests/data/Biopower/R&D/TechLife/df_tc.csv @@ -1,29 +1,29 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273 -10 year CRF/Moderate,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273 -10 year CRF/Conservative,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273,0.12854579903553273 -ITC Schedule/*,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321 -PVD/Moderate,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321 -PVD/Conservative,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321,0.8219716461072321 -PFF/Advanced,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727 -PFF/Moderate,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727 -PFF/Conservative,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727,1.0617081851494727 -Year (Advanced)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474,0.9305056235161474 -2/nan,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742,0.8658407153951742 -3/nan,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537,0.8056696547444537 -4/nan,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027,0.749680144436027 -5/nan,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209,0.6975815902361209 -6/nan,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472,0.6491035925760472 -nan/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -CFF/Advanced,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588 -CFF/Moderate,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588 -CFF/Conservative,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588 -Accumulated Interest - Year 1/*,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147 -Accumulated Interest - Year 2/*,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303 -Accumulated Interest - Year 3/*,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077 -Accumulated Interest - Year 4/*,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596 +10 year CRF/Moderate,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596 +10 year CRF/Conservative,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596,0.12773065716072596 +ITC Schedule/*,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385 +PVD/Moderate,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385 +PVD/Conservative,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385,0.8246829781116385 +PFF/Advanced,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192 +PFF/Moderate,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192 +PFF/Conservative,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192,1.0607683832939192 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662,0.9316633663692662 +2/nan,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134,0.8679966282345134 +3/nan,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391,0.8086806606581391 +4/nan,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841,0.7534181466264841 +5/nan,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235,0.7019320867697235 +6/nan,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845,0.6539644109224845 +nan/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +CFF/Advanced,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284 +CFF/Moderate,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284 +CFF/Conservative,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284 +Accumulated Interest - Year 1/*,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147,1.0319883720275147 +Accumulated Interest - Year 2/*,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303,1.099067616209303 +Accumulated Interest - Year 3/*,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077,1.1705070112629077 +Accumulated Interest - Year 4/*,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967,1.2465899669949967 diff --git a/tests/data/Biopower/R&D/TechLife/df_vom.csv b/tests/data/Biopower/R&D/TechLife/df_vom.csv index 13e25a7..730be05 100644 --- a/tests/data/Biopower/R&D/TechLife/df_vom.csv +++ b/tests/data/Biopower/R&D/TechLife/df_vom.csv @@ -1,4 +1,4 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04 -Biopower - Dedicated/Moderate,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04 -Biopower - Dedicated/Conservative,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04,5.04 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Biopower - Dedicated/Advanced,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999 +Biopower - Dedicated/Moderate,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999 +Biopower - Dedicated/Conservative,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999,5.246639999999999 diff --git a/tests/data/Biopower/R&D/df_cff.csv b/tests/data/Biopower/R&D/df_cff.csv index 1fdded1..66d0d9b 100644 --- a/tests/data/Biopower/R&D/df_cff.csv +++ b/tests/data/Biopower/R&D/df_cff.csv @@ -1,4 +1,4 @@ -Construction Finance Factor,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CFF/Advanced,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588 -CFF/Moderate,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588 -CFF/Conservative,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588,1.1231053249715588 +Construction Finance Factor,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CFF/Advanced,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284 +CFF/Moderate,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284 +CFF/Conservative,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284,1.1213680783075284 diff --git a/tests/data/Biopower/R&D/df_just_wacc.csv b/tests/data/Biopower/R&D/df_just_wacc.csv index bb62bc4..ac0405a 100644 --- a/tests/data/Biopower/R&D/df_just_wacc.csv +++ b/tests/data/Biopower/R&D/df_just_wacc.csv @@ -1,7 +1,7 @@ -WACC Type,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -WACC Nominal - Advanced,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226 -WACC Nominal - Moderate,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226 -WACC Nominal - Conservative,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226 -WACC Real - Advanced,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372 -WACC Real - Moderate,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372 -WACC Real - Conservative,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372 +WACC Type,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +WACC Nominal - Advanced,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742 +WACC Nominal - Moderate,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742 +WACC Nominal - Conservative,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742 +WACC Real - Advanced,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121 +WACC Real - Moderate,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121 +WACC Real - Conservative,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121 diff --git a/tests/data/Biopower/R&D/df_wacc.csv b/tests/data/Biopower/R&D/df_wacc.csv index db7004d..77636db 100644 --- a/tests/data/Biopower/R&D/df_wacc.csv +++ b/tests/data/Biopower/R&D/df_wacc.csv @@ -1,25 +1,25 @@ -WACC,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Inflation Rate,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 -Interest Rate Nominal - Advanced,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08 -Interest Rate Nominal - Moderate,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08 -Interest Rate Nominal - Conservative,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08 -Calculated Interest Rate Real - Advanced,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612 -Calculated Interest Rate Real - Moderate,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612 -Calculated Interest Rate Real - Conservative,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612 -Interest During Construction - Nominal,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065 -Rate of Return on Equity Nominal - Advanced,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Rate of Return on Equity Nominal - Moderate,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Rate of Return on Equity Nominal - Conservative,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Calculated Rate of Return on Equity Real - Advanced,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Moderate,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Conservative,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Debt Fraction - Advanced,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475 -Debt Fraction - Moderate,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475 -Debt Fraction - Conservative,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475,0.698044524263475 -Tax Rate (Federal and State),0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574 -WACC Nominal - Advanced,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226 -WACC Nominal - Moderate,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226 -WACC Nominal - Conservative,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226,0.07468453142846226 -WACC Real - Advanced,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372 -WACC Real - Moderate,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372 -WACC Real - Conservative,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372,0.04847271358874372 +WACC,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Inflation Rate,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 +Interest Rate Nominal - Advanced,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08 +Interest Rate Nominal - Moderate,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08 +Interest Rate Nominal - Conservative,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08 +Calculated Interest Rate Real - Advanced,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612 +Calculated Interest Rate Real - Moderate,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612 +Calculated Interest Rate Real - Conservative,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612 +Interest During Construction - Nominal,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065 +Rate of Return on Equity Nominal - Advanced,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Rate of Return on Equity Nominal - Moderate,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Rate of Return on Equity Nominal - Conservative,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Calculated Rate of Return on Equity Real - Advanced,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Calculated Rate of Return on Equity Real - Moderate,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Calculated Rate of Return on Equity Real - Conservative,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Debt Fraction - Advanced,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967 +Debt Fraction - Moderate,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967 +Debt Fraction - Conservative,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967,0.694221319989967 +Tax Rate (Federal and State),0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574 +WACC Nominal - Advanced,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742 +WACC Nominal - Moderate,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742 +WACC Nominal - Conservative,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742,0.07334906157901742 +WACC Real - Advanced,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121 +WACC Real - Moderate,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121 +WACC Real - Conservative,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121,0.04716981617465121 diff --git a/tests/data/Biopower/df_ncf.csv b/tests/data/Biopower/df_ncf.csv index cd33c68..18d8384 100644 --- a/tests/data/Biopower/df_ncf.csv +++ b/tests/data/Biopower/df_ncf.csv @@ -1,4 +1,4 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Biopower - Dedicated/Advanced,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635 -Biopower - Dedicated/Moderate,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635 -Biopower - Dedicated/Conservative,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635,0.635 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Biopower - Dedicated/Advanced,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6 +Biopower - Dedicated/Moderate,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6 +Biopower - Dedicated/Conservative,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6 diff --git a/tests/data/Coal_FE/Market/20/df_capex.csv b/tests/data/Coal_FE/Market/20/df_capex.csv index 289409a..125e85e 100644 --- a/tests/data/Coal_FE/Market/20/df_capex.csv +++ b/tests/data/Coal_FE/Market/20/df_capex.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,3549.4084745783584,3549.4084745783584,3539.344341612319,3529.28020864628,3519.0918271251044,3509.0276941590646,3498.9635611930253,3488.899428226986,3478.8352952609466,3468.6469137397708,3458.5827807737314,3448.518647807692,3438.454514841653,3428.3903818756135,3418.2020003544376,3383.536653471413,3348.871306588389,3314.2059597053644,3279.5406128223394,3244.751017384179,3210.0856705011543,3175.4203236181293,3140.754976735105,3106.0896298520806,3071.30003441392,3036.634687530895,3001.9693406478705,2967.303993764846,2932.638646881822,2897.8490514436608 -Coal-new/Moderate,3549.4084745783584,3549.4084745783584,3530.149948532234,3510.7671739309726,3491.384399329712,3472.125873283587,3452.743098682326,3433.4845726362014,3414.10179803494,3394.8432719888156,3375.4604973875544,3356.2019713414293,3336.8191967401685,3317.560670694044,3298.1778960927827,3266.6187630881655,3234.9353815284117,3203.2519999686583,3171.6928669640406,3140.0094854042873,3108.4503523996705,3076.7669708399167,3045.2078378352994,3013.5244562755456,2981.9653232709284,2950.2819417111746,2918.7228087065573,2887.0394271468035,2855.4802941421863,2823.7969125824325 -Coal-new/Conservative,3549.4084745783584,3549.4084745783584,3520.831306897012,3492.2541392156654,3463.6769715343194,3435.2240524081094,3406.646884726763,3378.069717045417,3349.4925493640703,3320.915381682724,3292.3382140013773,3263.7610463200313,3235.308127193821,3206.7309595124743,3178.1537918311283,3149.5766241497818,3120.9994564684353,3092.4222887870887,3063.8451211057427,3035.267953424396,3006.8150342981858,2978.2378666168397,2949.660698935493,2921.0835312541467,2892.5063635728,2863.929195891454,2835.3520282101076,2806.899109083897,2778.321941402551,2749.7447737212046 -Coal-95%-CCS/Advanced,5896.090935437443,5896.090935437443,5811.47766938963,5726.864403341818,5642.126888738869,5557.513622691055,5472.900356643244,5388.162842040295,5303.5495759924825,5218.936309944669,5134.19879534172,5049.585529293908,4964.972263246095,4880.358997198283,4795.621482595334,4741.200615445639,4686.655499740808,4632.110384035978,4577.689516886284,4523.144401181453,4468.599285476622,4414.178418326927,4359.633302622097,4305.212435472403,4250.667319767572,4196.122204062741,4141.701336913046,4087.156221208216,4032.6111055033853,3978.190238353691 -Coal-95%-CCS/Moderate,5896.090935437443,5896.090935437443,5826.635993116257,5757.056802239936,5687.601859918751,5618.022669042429,5548.567726721243,5478.988535844921,5409.533593523736,5339.954402647415,5270.4994603262285,5200.920269449907,5131.4653271287225,5061.8861362524,4992.431193931215,4937.886078226385,4883.46521107669,4829.044343926996,4774.623476777301,4720.202609627607,4665.657493922776,4611.236626773082,4556.815759623387,4502.394892473692,4447.974025323998,4393.5531581743035,4339.0080424694725,4284.587175319779,4230.166308170084,4175.74544102039 -Coal-95%-CCS/Conservative,5896.090935437443,5896.090935437443,5841.794316842885,5787.373449693189,5732.952582543496,5678.531715393801,5624.235096799243,5569.814229649549,5515.393362499854,5460.97249535016,5406.675876755602,5352.255009605907,5297.834142456212,5243.537523861654,5189.11665671196,5134.695789562266,5080.274922412572,5025.978303818013,4971.557436668319,4917.136569518624,4862.839950924066,4808.419083774372,4753.998216624677,4699.577349474983,4645.280730880424,4590.8598637307305,4536.438996581036,4482.018129431342,4427.721510836783,4373.300643687089 -Coal-99%-CCS/Advanced,6032.515848977087,6032.515848977087,5942.8083921686875,5853.225183915422,5763.517727107022,5673.8102702986225,5584.227062045357,5494.519605236957,5404.8121484285575,5315.228940175292,5225.521483366892,5135.8140265584925,5046.230818305228,4956.523361496827,4866.8159046884275,4811.525297652779,4756.234690617131,4700.944083581482,4645.653476545834,4590.362869510185,4534.9480139194,4479.657406883752,4424.366799848103,4369.076192812455,4313.785585776806,4258.370730186022,4203.080123150374,4147.789516114725,4092.4989090790764,4037.208302043428 -Coal-99%-CCS/Moderate,6032.515848977087,6032.515848977087,5959.830444222359,5887.145039467629,5814.583883268037,5741.898478513309,5669.213073758579,5596.527669003851,5523.842264249122,5451.2811080495285,5378.5957032948,5305.910298540071,5233.224893785342,5160.66373758575,5087.978332831021,5032.439228685101,4977.024373094315,4921.485268948394,4866.07041335761,4810.5313092116885,4755.1164536209035,4699.577349474983,4644.162493884199,4588.623389738277,4533.208534147492,4477.6694300015715,4422.13032585565,4366.715470264866,4311.176366118944,4255.761510528159 -Coal-99%-CCS/Conservative,6032.515848977087,6032.515848977087,5976.85249627603,5921.189143574973,5865.525790873916,5809.862438172859,5754.199085471801,5698.65998132588,5642.996628624823,5587.333275923765,5531.669923222708,5476.006570521651,5420.343217820593,5364.679865119536,5309.016512418479,5253.3531597174215,5197.8140555715,5142.150702870444,5086.4873501693855,5030.823997468328,4975.160644767271,4919.497292066214,4863.833939365157,4808.1705866641,4752.5072339630415,4696.843881261984,4641.304777116064,4585.6414244150055,4529.978071713949,4474.314719012891 -Coal-IGCC/Advanced,6215.409722137704,6215.409722137704,6203.1091151792125,6190.9327567758555,6178.632149817364,6166.455791414007,6154.155184455515,6141.978826052158,6129.678219093665,6117.377612135173,6105.201253731816,6092.900646773324,6080.724288369967,6068.423681411476,6056.247323008119,6043.946716049626,6031.77035764627,6019.469750687777,6007.29339228442,5994.992785325929,5982.816426922572,5970.51581996408,5958.339461560723,5946.038854602231,5933.862496198874,5921.561889240382,5909.385530837026,5897.084923878533,5884.908565475176,5872.607958516684 -Coal-IGCC/Moderate,6215.409722137704,6215.409722137704,6203.1091151792125,6190.9327567758555,6178.632149817364,6166.455791414007,6154.155184455515,6141.978826052158,6129.678219093665,6117.377612135173,6105.201253731816,6092.900646773324,6080.724288369967,6068.423681411476,6056.247323008119,6043.946716049626,6031.77035764627,6019.469750687777,6007.29339228442,5994.992785325929,5982.816426922572,5970.51581996408,5958.339461560723,5946.038854602231,5933.862496198874,5921.561889240382,5909.385530837026,5897.084923878533,5884.908565475176,5872.607958516684 -Coal-IGCC/Conservative,6215.409722137704,6215.409722137704,6203.1091151792125,6190.9327567758555,6178.632149817364,6166.455791414007,6154.155184455515,6141.978826052158,6129.678219093665,6117.377612135173,6105.201253731816,6092.900646773324,6080.724288369967,6068.423681411476,6056.247323008119,6043.946716049626,6031.77035764627,6019.469750687777,6007.29339228442,5994.992785325929,5982.816426922572,5970.51581996408,5958.339461560723,5946.038854602231,5933.862496198874,5921.561889240382,5909.385530837026,5897.084923878533,5884.908565475176,5872.607958516684 -Coal-IGCC-90%-CCS/Advanced,8899.178513081539,8899.178513081539,8880.913975476506,8862.773686426608,8844.509148821573,8826.368859771675,8808.10432216664,8789.964033116743,8771.699495511708,8753.559206461809,8735.294668856775,8717.154379806876,8698.889842201843,8680.625304596808,8662.48501554691,8644.220477941875,8626.080188891978,8607.815651286943,8589.675362237045,8571.41082463201,8553.270535582113,8535.005997977078,8516.86570892718,8498.601171322145,8480.460882272248,8462.196344667213,8444.056055617315,8425.79151801228,8407.526980407245,8389.386691357347 -Coal-IGCC-90%-CCS/Moderate,8899.178513081539,8899.178513081539,8880.913975476506,8862.773686426608,8844.509148821573,8826.368859771675,8808.10432216664,8789.964033116743,8771.699495511708,8753.559206461809,8735.294668856775,8717.154379806876,8698.889842201843,8680.625304596808,8662.48501554691,8644.220477941875,8626.080188891978,8607.815651286943,8589.675362237045,8571.41082463201,8553.270535582113,8535.005997977078,8516.86570892718,8498.601171322145,8480.460882272248,8462.196344667213,8444.056055617315,8425.79151801228,8407.526980407245,8389.386691357347 -Coal-IGCC-90%-CCS/Conservative,8899.178513081539,8899.178513081539,8880.913975476506,8862.773686426608,8844.509148821573,8826.368859771675,8808.10432216664,8789.964033116743,8771.699495511708,8753.559206461809,8735.294668856775,8717.154379806876,8698.889842201843,8680.625304596808,8662.48501554691,8644.220477941875,8626.080188891978,8607.815651286943,8589.675362237045,8571.41082463201,8553.270535582113,8535.005997977078,8516.86570892718,8498.601171322145,8480.460882272248,8462.196344667213,8444.056055617315,8425.79151801228,8407.526980407245,8389.386691357347 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal-new/Advanced,4078.562869122297,4067.1964634528663,4055.8300577834357,4044.4636521140046,4033.097246444574,4021.7308407751425,4010.364435105712,3998.9980294362813,3987.63162376685,3976.2652180974196,3964.8988124279886,3942.166001089127,3930.799595419696,3930.799595419696,3892.129106566089,3853.4586177124816,3814.788128858874,3775.9940921175566,3737.3236032639493,3698.653114410342,3659.982625556735,3621.3121367031276,3582.518099961809,3543.8476111082023,3505.177122254595,3466.506633400988,3427.8361445473806,3389.042107806062,3350.3716189524553 +Coal-new/Moderate,4078.562869122297,4056.941988772836,4035.3211084233753,4013.7002280739143,3992.0793477244533,3970.458467374993,3948.837587025532,3927.2167066760708,3905.5958263266098,3883.974945977149,3862.354065627688,3819.1123049287667,3797.4914245793057,3797.4914245793057,3762.2802765816123,3726.945580696208,3691.7344326985144,3656.39973681311,3621.0650409277055,3585.853892930012,3550.5191970446076,3515.308049046914,3479.973353161509,3444.6386572761044,3409.427509278411,3374.0928133930065,3338.881665395313,3303.5469695099086,3268.3358215122153 +Coal-new/Conservative,4078.562869122297,4046.6875140928064,4014.8121590633154,3982.9368040338245,3951.0614490043336,3919.1860939748426,3887.310738945352,3855.4353839158607,3823.56002888637,3791.8082217445904,3759.9328667151,3696.1821566561175,3664.306801626627,3664.306801626627,3632.431446597136,3600.5560915676456,3568.680736538154,3536.8053815086632,3504.9300264791727,3473.054671449682,3441.1793164201913,3409.3039613907,3377.428606361209,3345.5532513317185,3313.6778963022275,3281.8025412727366,3249.9271862432456,3218.0518312137547,3186.176476184264 +Coal-95%-CCS/Advanced,6687.029422368967,6593.009479820739,6498.989537272513,6405.093142611998,6311.07320006377,6217.053257515544,6123.033314967316,6029.013372419089,5934.993429870862,5840.973487322635,5746.953544774409,5558.9136596779545,5464.8937171297275,5464.8937171297275,5404.231704263526,5343.446143509613,5282.6605827557005,5221.875022001788,5161.089461247874,5100.303900493962,5039.518339740049,4978.7327789861365,4917.947218232223,4857.161657478311,4796.376096724398,4735.590535970485,4674.8049752165725,4614.019414462659,4553.233853708746 +Coal-95%-CCS/Moderate,6687.029422368967,6609.811992549464,6532.471014842249,6455.130037135035,6377.789059427821,6300.448081720607,6223.230651901104,6145.889674193889,6068.548696486674,5991.207718779461,5913.990288959958,5759.308333545529,5681.967355838315,5681.967355838315,5621.305342972113,5560.643330105911,5499.98131723971,5439.195756485797,5378.533743619595,5317.871730753394,5257.086169999481,5196.42415713328,5135.762144267077,5075.100131400876,5014.314570646963,4953.6525577807615,4892.99054491456,4832.204984160647,4771.542971294445 +Coal-95%-CCS/Conservative,6687.029422368967,6626.490957390476,6565.828944524274,6505.166931658074,6444.628466679583,6383.966453813381,6323.42798883489,6262.765975968689,6202.103963102488,6141.565498123997,6080.903485257795,5959.7030074131035,5899.040994546902,5899.040994546902,5838.502529568411,5777.84051670221,5717.1785038360085,5656.6400388575175,5595.978025991316,5535.439561012825,5474.777548146624,5414.115535280423,5353.577070301932,5292.915057435731,5232.376592457241,5171.714579591038,5111.052566724837,5050.514101746347,4989.852088880145 +Coal-99%-CCS/Advanced,6838.8697763660375,6739.290178870807,6639.710581375575,6540.1309838803445,6440.551386385113,6340.971788889881,6241.392191394651,6141.812593899419,6042.232996404188,5942.653398908957,5842.950253526015,5643.791058535553,5544.211461040321,5544.211461040321,5482.56106507243,5420.910669104538,5359.136725248936,5297.486329281045,5235.835933313153,5174.185537345263,5112.41159348966,5050.761197521769,4989.1108015538775,4927.336857698275,4865.686461730384,4804.036065762492,4742.385669794601,4680.6117259389985,4618.961329971107 +Coal-99%-CCS/Moderate,6838.8697763660375,6758.06945780291,6677.269139239782,6596.468820676653,6515.668502113525,6434.868183550397,6354.06786498727,6273.267546424142,6192.467227861013,6111.6669092978855,6030.866590734757,5869.265953608502,5788.465635045373,5788.465635045373,5726.56814330206,5664.670651558746,5602.896707703144,5540.99921595983,5479.101724216516,5417.327780360914,5355.4302886176,5293.532796874287,5231.758853018684,5169.861361275371,5108.087417419768,5046.189925676455,4984.29243393314,4922.518490077538,4860.620998334224 +Coal-99%-CCS/Conservative,6838.8697763660375,6776.848736735013,6714.827697103988,6652.806657472963,6590.785617841939,6528.764578210913,6466.743538579888,6404.722498948863,6342.701459317839,6280.680419686814,6218.6593800557885,6094.61730079374,6032.596261162715,6032.596261162715,5970.57522153169,5908.554181900664,5846.533142269639,5784.512102638615,5722.49106300759,5660.470023376565,5598.448983745539,5536.427944114515,5474.4069044834905,5412.385864852466,5350.364825221441,5288.343785590415,5226.322745959391,5164.301706328366,5102.280666697341 +Coal-IGCC/Advanced,7046.1831319454395,7007.512643091832,6968.842154238226,6930.171665384618,6891.501176531011,6852.830687677403,6814.160198823796,6775.48970997019,6736.695673228871,6698.025184375264,6659.354695521657,6582.013717814442,6543.343228960835,6543.343228960835,6504.672740107228,6466.002251253622,6427.331762400015,6388.537725658695,6349.867236805089,6311.1967479514815,6272.526259097875,6233.855770244267,6195.18528139066,6156.514792537053,6117.844303683446,6079.173814829838,6040.379778088521,6001.709289234913,5963.038800381306 +Coal-IGCC/Moderate,7046.1831319454395,7020.114527638376,6993.9223754436,6967.730223248825,6941.661618941761,6915.469466746984,6889.40086243992,6863.208710245145,6837.016558050369,6810.947953743305,6784.75580154853,6732.49504504669,6706.302892851915,6706.302892851915,6680.110740657139,6654.042136350075,6627.8499841553,6601.781379848236,6575.5892276534605,6549.397075458685,6523.32847115162,6497.136318956845,6470.9441667620695,6444.875562455005,6418.68341026023,6392.4912580654545,6366.42265375839,6340.230501563615,6314.16189725655 +Coal-IGCC/Conservative,7046.1831319454395,7032.592864297207,7019.002596648974,7005.412329000742,6991.822061352509,6978.231793704276,6964.517978168334,6950.927710520101,6937.337442871868,6923.747175223636,6910.156907575403,6882.852824391227,6869.262556742994,6869.262556742994,6855.672289094761,6842.082021446529,6828.4917537982965,6814.901486150064,6801.187670614119,6787.597402965887,6774.0071353176545,6760.416867669422,6746.82660002119,6733.236332372957,6719.522516837014,6705.9322491887815,6692.341981540549,6678.751713892316,6665.161446244084 +Coal-IGCC-90%-CCS/Advanced,10021.092720143544,9965.496170673501,9910.02316909117,9854.426619621127,9798.953618038797,9743.357068568754,9687.760519098712,9632.28751751638,9576.690968046338,9521.094418576296,9465.621416993965,9354.42831805388,9298.95531647155,9298.95531647155,9243.358767001508,9187.762217531466,9132.289215949135,9076.692666479092,9021.09611700905,8965.623115426719,8910.026565956678,8854.430016486634,8798.957014904303,8743.360465434262,8687.88746385193,8632.290914381889,8576.694364911846,8521.221363329516,8465.624813859473 +Coal-IGCC-90%-CCS/Moderate,10021.092720143544,9983.287066503914,9945.357864976575,9907.552211336946,9869.746557697317,9831.817356169977,9794.011702530348,9756.20604889072,9718.27684736338,9680.47119372375,9642.665540084123,9566.930684917153,9529.001483389815,9529.001483389815,9491.195829750184,9453.390176110557,9415.460974583217,9377.655320943588,9339.849667303959,9301.920465776619,9264.11481213699,9226.309158497363,9188.379956970022,9150.574303330393,9112.768649690765,9074.839448163424,9037.033794523797,8999.104592996455,8961.298939356828 +Coal-IGCC-90%-CCS/Conservative,10021.092720143544,10000.954414446616,9980.81610874969,9960.677803052764,9940.539497355838,9920.401191658912,9900.262885961985,9880.124580265057,9859.986274568131,9839.847968871205,9819.586115286567,9779.309503892715,9759.171198195789,9759.171198195789,9739.032892498863,9718.894586801936,9698.756281105008,9678.617975408082,9658.479669711158,9638.34136401423,9618.203058317304,9598.064752620377,9577.926446923451,9557.788141226525,9537.649835529599,9517.38798194496,9497.249676248035,9477.111370551107,9456.97306485418 diff --git a/tests/data/Coal_FE/Market/20/df_fom.csv b/tests/data/Coal_FE/Market/20/df_fom.csv index 7a346b6..7fad52b 100644 --- a/tests/data/Coal_FE/Market/20/df_fom.csv +++ b/tests/data/Coal_FE/Market/20/df_fom.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,77.7,77.9,77.7,77.6,77.4,77.2,77,76.8,76.6,76.5,76.3,76.1,75.9,75.7,75.5,74.9,74.2,73.6,73.0,72.3,71.7,71.0,70.4,69.7,69.1,68.4,67.8,67.1,66.5,65.8 -Coal-new/Moderate,77.6,77.9,77.6,77.2,76.8,76.5,76.1,75.8,75.4,75.1,74.7,74.3,74.0,73.6,73.3,72.7,72.1,71.5,70.9,70.3,69.7,69.1,68.5,67.9,67.4,66.8,66.2,65.6,65.0,64.4 -Coal-new/Conservative,77.4,77.9,77.4,76.9,76.3,75.8,75.3,74.7,74.2,73.7,73.1,72.6,72.1,71.5,71.0,70.5,69.9,69.4,68.9,68.3,67.8,67.3,66.7,66.2,65.7,65.1,64.6,64.1,63.5,63.0 -Coal-95%-CCS/Advanced,121.9,123.4,121.9,120.3,118.7,117.2,115.6,114,112.5,110.9,109.4,107.8,106.2,104.7,103.1,102.1,101.1,100.1,99.0,98.0,97.0,96.0,95.0,93.9,92.9,91.9,90.9,89.9,88.9,87.8 -Coal-95%-CCS/Moderate,122.1,123.4,122.1,120.8,119.6,118.3,117,115.7,114.4,113.1,111.8,110.5,109.2,108.0,106.7,105.6,104.6,103.6,102.6,101.6,100.6,99.5,98.5,97.5,96.5,95.5,94.5,93.4,92.4,91.4 -Coal-95%-CCS/Conservative,122.4,123.4,122.4,121.4,120.4,119.4,118.3,117.3,116.3,115.3,114.3,113.3,112.3,111.2,110.2,109.2,108.2,107.2,106.2,105.1,104.1,103.1,102.1,101.1,100.1,99.1,98.0,97.0,96.0,95.0 -Coal-99%-CCS/Advanced,124.3,125.9,124.3,122.6,121,119.3,117.7,116,114.4,112.7,111.0,109.4,107.7,106.1,104.4,103.4,102.4,101.3,100.3,99.3,98.2,97.2,96.2,95.1,94.1,93.1,92.0,91.0,90.0,88.9 -Coal-99%-CCS/Moderate,124.6,125.9,124.6,123.2,121.9,120.6,119.2,117.9,116.5,115.2,113.8,112.5,111.1,109.8,108.4,107.4,106.4,105.3,104.3,103.2,102.2,101.2,100.1,99.1,98.1,97.0,96.0,95.0,93.9,92.9 -Coal-99%-CCS/Conservative,124.9,125.9,124.9,123.9,122.8,121.8,120.7,119.7,118.7,117.6,116.6,115.5,114.5,113.5,112.4,111.4,110.4,109.3,108.3,107.2,106.2,105.2,104.1,103.1,102.0,101.0,100.0,98.9,97.9,96.8 -Coal-IGCC/Advanced,150.1,150.4,150.1,149.9,149.6,149.3,149.1,148.8,148.5,148.3,148.0,147.7,147.4,147.2,146.9,146.6,146.4,146.1,145.8,145.6,145.3,145.0,144.7,144.5,144.2,143.9,143.7,143.4,143.1,142.9 -Coal-IGCC/Moderate,150.1,150.4,150.1,149.9,149.6,149.3,149.1,148.8,148.5,148.3,148.0,147.7,147.4,147.2,146.9,146.6,146.4,146.1,145.8,145.6,145.3,145.0,144.7,144.5,144.2,143.9,143.7,143.4,143.1,142.9 -Coal-IGCC/Conservative,150.1,150.4,150.1,149.9,149.6,149.3,149.1,148.8,148.5,148.3,148.0,147.7,147.4,147.2,146.9,146.6,146.4,146.1,145.8,145.6,145.3,145.0,144.7,144.5,144.2,143.9,143.7,143.4,143.1,142.9 -Coal-IGCC-90%-CCS/Advanced,212.6,213,212.6,212.2,211.8,211.4,211,210.6,210.2,209.8,209.4,209.0,208.6,208.2,207.8,207.4,207.0,206.6,206.2,205.8,205.4,205.0,204.6,204.2,203.8,203.4,203.0,202.6,202.2,201.8 -Coal-IGCC-90%-CCS/Moderate,212.6,213,212.6,212.2,211.8,211.4,211,210.6,210.2,209.8,209.4,209.0,208.6,208.2,207.8,207.4,207.0,206.6,206.2,205.8,205.4,205.0,204.6,204.2,203.8,203.4,203.0,202.6,202.2,201.8 -Coal-IGCC-90%-CCS/Conservative,212.6,213,212.6,212.2,211.8,211.4,211,210.6,210.2,209.8,209.4,209.0,208.6,208.2,207.8,207.4,207.0,206.6,206.2,205.8,205.4,205.0,204.6,204.2,203.8,203.4,203.0,202.6,202.2,201.8 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal-new/Advanced,86.5,86.3,86.1,85.9,85.7,85.4,85.2,85,84.8,84.6,84.4,84.0,83.8,83.8,83.1,82.3,81.6,80.9,80.2,79.4,78.7,78.0,77.2,76.5,75.8,75.1,74.3,73.6,72.9 +Coal-new/Moderate,86.5,86.1,85.7,85.3,84.9,84.5,84.1,83.7,83.3,82.9,82.5,81.7,81.2,81.2,80.6,79.9,79.3,78.6,77.9,77.3,76.6,75.9,75.3,74.6,74.0,73.3,72.6,72.0,71.3 +Coal-new/Conservative,86.5,85.9,85.3,84.7,84.1,83.5,82.9,82.3,81.7,81.1,80.5,79.3,78.7,78.7,78.1,77.5,76.9,76.3,75.7,75.1,74.5,73.9,73.3,72.7,72.1,71.5,70.9,70.3,69.7 +Coal-95%-CCS/Advanced,137.2,135.5,133.7,132,130.3,128.5,126.8,125,123.3,121.5,119.8,116.3,114.5,114.5,113.4,112.2,111.1,110.0,108.8,107.7,106.5,105.4,104.3,103.1,102.0,100.8,99.7,98.6,97.4 +Coal-95%-CCS/Moderate,137.2,135.8,134.4,132.9,131.5,130,128.6,127.1,125.7,124.3,122.8,119.9,118.5,118.5,117.3,116.2,115.1,113.9,112.8,111.6,110.5,109.4,108.2,107.1,105.9,104.8,103.7,102.5,101.4 +Coal-95%-CCS/Conservative,137.2,136.1,135,133.8,132.7,131.5,130.4,129.3,128.1,127,125.9,123.6,122.4,122.4,121.3,120.2,119.0,117.9,116.8,115.6,114.5,113.3,112.2,111.1,109.9,108.8,107.6,106.5,105.4 +Coal-99%-CCS/Advanced,140.1,138.2,136.4,134.5,132.7,130.8,129,127.1,125.3,123.4,121.6,117.9,116.0,116.0,114.8,113.7,112.5,111.4,110.2,109.1,107.9,106.7,105.6,104.4,103.3,102.1,100.9,99.8,98.6 +Coal-99%-CCS/Moderate,140.1,138.6,137,135.5,134,132.5,131,129.5,128,126.5,125.0,122.0,120.5,120.5,119.3,118.1,117.0,115.8,114.7,113.5,112.3,111.2,110.0,108.8,107.7,106.5,105.4,104.2,103.0 +Coal-99%-CCS/Conservative,140.1,138.9,137.7,136.6,135.4,134.2,133.1,131.9,130.7,129.6,128.4,126.1,124.9,124.9,123.8,122.6,121.4,120.3,119.1,117.9,116.8,115.6,114.4,113.3,112.1,110.9,109.8,108.6,107.4 +Coal-IGCC/Advanced,167.5,166.6,165.8,164.9,164,163.1,162.2,161.4,160.5,159.6,158.7,157.0,156.1,156.1,155.2,154.3,153.4,152.5,151.7,150.8,149.9,149.0,148.1,147.3,146.4,145.5,144.6,143.7,142.9 +Coal-IGCC/Moderate,167.5,166.9,166.3,165.7,165.2,164.6,164,163.4,162.8,162.2,161.6,160.4,159.8,159.8,159.2,158.7,158.1,157.5,156.9,156.3,155.7,155.1,154.5,153.9,153.3,152.7,152.2,151.6,151.0 +Coal-IGCC/Conservative,167.5,167.2,166.9,166.6,166.3,166,165.7,165.4,165.1,164.8,164.5,163.9,163.6,163.6,163.3,163.0,162.7,162.4,162.1,161.8,161.5,161.2,160.9,160.6,160.3,160.0,159.7,159.4,159.1 +Coal-IGCC-90%-CCS/Advanced,237,235.8,234.5,233.2,232,230.7,229.5,228.2,226.9,225.7,224.4,221.9,220.7,220.7,219.4,218.1,216.9,215.6,214.4,213.1,211.8,210.6,209.3,208.1,206.8,205.5,204.3,203.0,201.8 +Coal-IGCC-90%-CCS/Moderate,237,236.2,235.3,234.5,233.6,232.8,231.9,231,230.2,229.3,228.5,226.8,225.9,225.9,225.1,224.2,223.4,222.5,221.7,220.8,220.0,219.1,218.3,217.4,216.6,215.7,214.9,214.0,213.1 +Coal-IGCC-90%-CCS/Conservative,237,236.6,236.1,235.7,235.2,234.8,234.3,233.9,233.4,233,232.6,231.7,231.2,231.2,230.8,230.3,229.9,229.4,229.0,228.5,228.1,227.6,227.2,226.8,226.3,225.9,225.4,225.0,224.5 diff --git a/tests/data/Coal_FE/Market/20/df_gcc.csv b/tests/data/Coal_FE/Market/20/df_gcc.csv index f6c6103..fd28786 100644 --- a/tests/data/Coal_FE/Market/20/df_gcc.csv +++ b/tests/data/Coal_FE/Market/20/df_gcc.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-new/Moderate,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-new/Conservative,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-95%-CCS/Advanced,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-95%-CCS/Moderate,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-95%-CCS/Conservative,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-99%-CCS/Advanced,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-99%-CCS/Moderate,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-99%-CCS/Conservative,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-IGCC/Advanced,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-IGCC/Moderate,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-IGCC/Conservative,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-IGCC-90%-CCS/Advanced,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-IGCC-90%-CCS/Moderate,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-IGCC-90%-CCS/Conservative,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal-new/Advanced,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-new/Moderate,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-new/Conservative,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-95%-CCS/Advanced,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-95%-CCS/Moderate,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-95%-CCS/Conservative,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-99%-CCS/Advanced,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-99%-CCS/Moderate,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-99%-CCS/Conservative,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-IGCC/Advanced,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-IGCC/Moderate,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-IGCC/Conservative,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-IGCC-90%-CCS/Advanced,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-IGCC-90%-CCS/Moderate,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-IGCC-90%-CCS/Conservative,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 diff --git a/tests/data/Coal_FE/Market/20/df_hr.csv b/tests/data/Coal_FE/Market/20/df_hr.csv index 30ae4d2..785fbeb 100644 --- a/tests/data/Coal_FE/Market/20/df_hr.csv +++ b/tests/data/Coal_FE/Market/20/df_hr.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,8.49,8.49,8.442,8.395,8.347,8.3,8.253,8.205,8.158,8.111,8.063,8.016,7.968,7.921,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874 -Coal-new/Moderate,8.49,8.49,8.466,8.442,8.419,8.395,8.371,8.347,8.324,8.3,8.276,8.253,8.229,8.205,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182 -Coal-new/Conservative,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49 -Coal-95%-CCS/Advanced,10.938,10.938,10.825,10.713,10.601,10.488,10.376,10.263,10.151,10.038,9.926,9.813,9.701,9.588,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476 -Coal-95%-CCS/Moderate,10.938,10.938,10.882,10.825,10.769,10.713,10.657,10.601,10.544,10.488,10.432,10.376,10.319,10.263,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207 -Coal-95%-CCS/Conservative,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938 -Coal-99%-CCS/Advanced,11.116,11.116,10.997,10.879,10.761,10.643,10.525,10.407,10.289,10.171,10.053,9.935,9.817,9.699,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581 -Coal-99%-CCS/Moderate,11.116,11.116,11.057,10.997,10.938,10.879,10.82,10.761,10.702,10.643,10.584,10.525,10.466,10.407,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348 -Coal-99%-CCS/Conservative,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116 -Coal-IGCC/Advanced,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308 -Coal-IGCC/Moderate,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308 -Coal-IGCC/Conservative,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308 -Coal-IGCC-90%-CCS/Advanced,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287 -Coal-IGCC-90%-CCS/Moderate,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287 -Coal-IGCC-90%-CCS/Conservative,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal-new/Advanced,8.49,8.442,8.395,8.347,8.3,8.253,8.205,8.158,8.111,8.063,8.016,7.921,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874 +Coal-new/Moderate,8.49,8.466,8.442,8.419,8.395,8.371,8.347,8.324,8.3,8.276,8.253,8.205,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182 +Coal-new/Conservative,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49 +Coal-95%-CCS/Advanced,10.938,10.825,10.713,10.601,10.488,10.376,10.263,10.151,10.038,9.926,9.813,9.588,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476 +Coal-95%-CCS/Moderate,10.938,10.882,10.825,10.769,10.713,10.657,10.601,10.544,10.488,10.432,10.376,10.263,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207 +Coal-95%-CCS/Conservative,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938 +Coal-99%-CCS/Advanced,11.116,10.997,10.879,10.761,10.643,10.525,10.407,10.289,10.171,10.053,9.935,9.699,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581 +Coal-99%-CCS/Moderate,11.116,11.057,10.997,10.938,10.879,10.82,10.761,10.702,10.643,10.584,10.525,10.407,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348 +Coal-99%-CCS/Conservative,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116 +Coal-IGCC/Advanced,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308 +Coal-IGCC/Moderate,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308 +Coal-IGCC/Conservative,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308 +Coal-IGCC-90%-CCS/Advanced,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287 +Coal-IGCC-90%-CCS/Moderate,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287 +Coal-IGCC-90%-CCS/Conservative,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287 diff --git a/tests/data/Coal_FE/Market/20/df_occ.csv b/tests/data/Coal_FE/Market/20/df_occ.csv index 5508479..b81b813 100644 --- a/tests/data/Coal_FE/Market/20/df_occ.csv +++ b/tests/data/Coal_FE/Market/20/df_occ.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,2856.7,2856.7,2848.6,2840.5,2832.3,2824.2,2816.1,2808,2799.9,2791.7,2783.6,2775.5,2767.4,2759.3,2751.1,2723.2,2695.3,2667.4,2639.5,2611.5,2583.6,2555.7,2527.8,2499.9,2471.9,2444.0,2416.1,2388.2,2360.3,2332.3 -Coal-new/Moderate,2856.7,2856.7,2841.2,2825.6,2810,2794.5,2778.9,2763.4,2747.8,2732.3,2716.7,2701.2,2685.6,2670.1,2654.5,2629.1,2603.6,2578.1,2552.7,2527.2,2501.8,2476.3,2450.9,2425.4,2400.0,2374.5,2349.1,2323.6,2298.2,2272.7 -Coal-new/Conservative,2856.7,2856.7,2833.7,2810.7,2787.7,2764.8,2741.8,2718.8,2695.8,2672.8,2649.8,2626.8,2603.9,2580.9,2557.9,2534.9,2511.9,2488.9,2465.9,2442.9,2420.0,2397.0,2374.0,2351.0,2328.0,2305.0,2282.0,2259.1,2236.1,2213.1 -Coal-95%-CCS/Advanced,4745.4,4745.4,4677.3,4609.2,4541,4472.9,4404.8,4336.6,4268.5,4200.4,4132.2,4064.1,3996.0,3927.9,3859.7,3815.9,3772.0,3728.1,3684.3,3640.4,3596.5,3552.7,3508.8,3465.0,3421.1,3377.2,3333.4,3289.5,3245.6,3201.8 -Coal-95%-CCS/Moderate,4745.4,4745.4,4689.5,4633.5,4577.6,4521.6,4465.7,4409.7,4353.8,4297.8,4241.9,4185.9,4130.0,4074.0,4018.1,3974.2,3930.4,3886.6,3842.8,3799.0,3755.1,3711.3,3667.5,3623.7,3579.9,3536.1,3492.2,3448.4,3404.6,3360.8 -Coal-95%-CCS/Conservative,4745.4,4745.4,4701.7,4657.9,4614.1,4570.3,4526.6,4482.8,4439,4395.2,4351.5,4307.7,4263.9,4220.2,4176.4,4132.6,4088.8,4045.1,4001.3,3957.5,3913.8,3870.0,3826.2,3782.4,3738.7,3694.9,3651.1,3607.3,3563.6,3519.8 -Coal-99%-CCS/Advanced,4855.2,4855.2,4783,4710.9,4638.7,4566.5,4494.4,4422.2,4350,4277.9,4205.7,4133.5,4061.4,3989.2,3917.0,3872.5,3828.0,3783.5,3739.0,3694.5,3649.9,3605.4,3560.9,3516.4,3471.9,3427.3,3382.8,3338.3,3293.8,3249.3 -Coal-99%-CCS/Moderate,4855.2,4855.2,4796.7,4738.2,4679.8,4621.3,4562.8,4504.3,4445.8,4387.4,4328.9,4270.4,4211.9,4153.5,4095.0,4050.3,4005.7,3961.0,3916.4,3871.7,3827.1,3782.4,3737.8,3693.1,3648.5,3603.8,3559.1,3514.5,3469.8,3425.2 -Coal-99%-CCS/Conservative,4855.2,4855.2,4810.4,4765.6,4720.8,4676,4631.2,4586.5,4541.7,4496.9,4452.1,4407.3,4362.5,4317.7,4272.9,4228.1,4183.4,4138.6,4093.8,4049.0,4004.2,3959.4,3914.6,3869.8,3825.0,3780.2,3735.5,3690.7,3645.9,3601.1 -Coal-IGCC/Advanced,5002.4,5002.4,4992.5,4982.7,4972.8,4963,4953.1,4943.3,4933.4,4923.5,4913.7,4903.8,4894.0,4884.1,4874.3,4864.4,4854.6,4844.7,4834.9,4825.0,4815.2,4805.3,4795.5,4785.6,4775.8,4765.9,4756.1,4746.2,4736.4,4726.5 -Coal-IGCC/Moderate,5002.4,5002.4,4992.5,4982.7,4972.8,4963,4953.1,4943.3,4933.4,4923.5,4913.7,4903.8,4894.0,4884.1,4874.3,4864.4,4854.6,4844.7,4834.9,4825.0,4815.2,4805.3,4795.5,4785.6,4775.8,4765.9,4756.1,4746.2,4736.4,4726.5 -Coal-IGCC/Conservative,5002.4,5002.4,4992.5,4982.7,4972.8,4963,4953.1,4943.3,4933.4,4923.5,4913.7,4903.8,4894.0,4884.1,4874.3,4864.4,4854.6,4844.7,4834.9,4825.0,4815.2,4805.3,4795.5,4785.6,4775.8,4765.9,4756.1,4746.2,4736.4,4726.5 -Coal-IGCC-90%-CCS/Advanced,7162.4,7162.4,7147.7,7133.1,7118.4,7103.8,7089.1,7074.5,7059.8,7045.2,7030.5,7015.9,7001.2,6986.5,6971.9,6957.2,6942.6,6927.9,6913.3,6898.6,6884.0,6869.3,6854.7,6840.0,6825.4,6810.7,6796.1,6781.4,6766.7,6752.1 -Coal-IGCC-90%-CCS/Moderate,7162.4,7162.4,7147.7,7133.1,7118.4,7103.8,7089.1,7074.5,7059.8,7045.2,7030.5,7015.9,7001.2,6986.5,6971.9,6957.2,6942.6,6927.9,6913.3,6898.6,6884.0,6869.3,6854.7,6840.0,6825.4,6810.7,6796.1,6781.4,6766.7,6752.1 -Coal-IGCC-90%-CCS/Conservative,7162.4,7162.4,7147.7,7133.1,7118.4,7103.8,7089.1,7074.5,7059.8,7045.2,7030.5,7015.9,7001.2,6986.5,6971.9,6957.2,6942.6,6927.9,6913.3,6898.6,6884.0,6869.3,6854.7,6840.0,6825.4,6810.7,6796.1,6781.4,6766.7,6752.1 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal-new/Advanced,3201.2,3192,3182.8,3173.6,3164.4,3155.2,3146,3136.8,3127.6,3118.4,3109.2,3090.8,3081.6,3081.6,3050.3,3019.0,2987.7,2956.3,2925.0,2893.7,2862.4,2831.1,2799.7,2768.4,2737.1,2705.8,2674.5,2643.1,2611.8 +Coal-new/Moderate,3201.2,3183.7,3166.2,3148.7,3131.2,3113.7,3096.2,3078.7,3061.2,3043.7,3026.2,2991.2,2973.7,2973.7,2945.2,2916.6,2888.1,2859.5,2830.9,2802.4,2773.8,2745.3,2716.7,2688.1,2659.6,2631.0,2602.5,2573.9,2545.4 +Coal-new/Conservative,3201.2,3175.4,3149.6,3123.8,3098,3072.2,3046.4,3020.6,2994.8,2969.1,2943.3,2891.7,2865.9,2865.9,2840.1,2814.3,2788.5,2762.7,2736.9,2711.1,2685.3,2659.5,2633.7,2607.9,2582.1,2556.3,2530.5,2504.7,2478.9 +Coal-95%-CCS/Advanced,5312.5,5236.4,5160.3,5084.3,5008.2,4932.1,4856,4779.9,4703.8,4627.7,4551.6,4399.4,4323.3,4323.3,4274.2,4225.0,4175.8,4126.6,4077.4,4028.2,3979.0,3929.8,3880.6,3831.4,3782.2,3733.0,3683.8,3634.6,3585.4 +Coal-95%-CCS/Moderate,5312.5,5250,5187.4,5124.8,5062.2,4999.6,4937.1,4874.5,4811.9,4749.3,4686.8,4561.6,4499.0,4499.0,4449.9,4400.8,4351.7,4302.5,4253.4,4204.3,4155.1,4106.0,4056.9,4007.8,3958.6,3909.5,3860.4,3811.2,3762.1 +Coal-95%-CCS/Conservative,5312.5,5263.5,5214.4,5165.3,5116.3,5067.2,5018.2,4969.1,4920,4871,4821.9,4723.8,4674.7,4674.7,4625.7,4576.6,4527.5,4478.5,4429.4,4380.4,4331.3,4282.2,4233.2,4184.1,4135.1,4086.0,4036.9,3987.9,3938.8 +Coal-99%-CCS/Advanced,5435.4,5354.8,5274.2,5193.6,5113,5032.4,4951.8,4871.2,4790.6,4710,4629.3,4468.1,4387.5,4387.5,4337.6,4287.7,4237.7,4187.8,4137.9,4088.0,4038.0,3988.1,3938.2,3888.2,3838.3,3788.4,3738.5,3688.5,3638.6 +Coal-99%-CCS/Moderate,5435.4,5370,5304.6,5239.2,5173.8,5108.4,5043,4977.6,4912.2,4846.8,4781.4,4650.6,4585.2,4585.2,4535.1,4485.0,4435.0,4384.9,4334.8,4284.8,4234.7,4184.6,4134.6,4084.5,4034.5,3984.4,3934.3,3884.3,3834.2 +Coal-99%-CCS/Conservative,5435.4,5385.2,5335,5284.8,5234.6,5184.4,5134.2,5084,5033.8,4983.6,4933.4,4833.0,4782.8,4782.8,4732.6,4682.4,4632.2,4582.0,4531.8,4481.6,4431.4,4381.2,4331.0,4280.8,4230.6,4180.4,4130.2,4080.0,4029.8 +Coal-IGCC/Advanced,5603.2,5571.9,5540.6,5509.3,5478,5446.7,5415.4,5384.1,5352.7,5321.4,5290.1,5227.5,5196.2,5196.2,5164.9,5133.6,5102.3,5070.9,5039.6,5008.3,4977.0,4945.7,4914.4,4883.1,4851.8,4820.5,4789.1,4757.8,4726.5 +Coal-IGCC/Moderate,5603.2,5582.1,5560.9,5539.7,5518.6,5497.4,5476.3,5455.1,5433.9,5412.8,5391.6,5349.3,5328.1,5328.1,5306.9,5285.8,5264.6,5243.5,5222.3,5201.1,5180.0,5158.8,5137.6,5116.5,5095.3,5074.1,5053.0,5031.8,5010.7 +Coal-IGCC/Conservative,5603.2,5592.2,5581.2,5570.2,5559.2,5548.2,5537.1,5526.1,5515.1,5504.1,5493.1,5471.0,5460.0,5460.0,5449.0,5438.0,5427.0,5416.0,5404.9,5393.9,5382.9,5371.9,5360.9,5349.9,5338.8,5327.8,5316.8,5305.8,5294.8 +Coal-IGCC-90%-CCS/Advanced,8011.1,7966.1,7921.2,7876.2,7831.3,7786.3,7741.3,7696.4,7651.4,7606.4,7561.5,7471.5,7426.6,7426.6,7381.6,7336.6,7291.7,7246.7,7201.7,7156.8,7111.8,7066.8,7021.9,6976.9,6932.0,6887.0,6842.0,6797.1,6752.1 +Coal-IGCC-90%-CCS/Moderate,8011.1,7980.5,7949.8,7919.2,7888.6,7857.9,7827.3,7796.7,7766,7735.4,7704.8,7643.5,7612.8,7612.8,7582.2,7551.6,7520.9,7490.3,7459.7,7429.0,7398.4,7367.8,7337.1,7306.5,7275.9,7245.2,7214.6,7183.9,7153.3 +Coal-IGCC-90%-CCS/Conservative,8011.1,7994.8,7978.5,7962.2,7945.9,7929.6,7913.3,7897,7880.7,7864.4,7848.0,7815.4,7799.1,7799.1,7782.8,7766.5,7750.2,7733.9,7717.6,7701.3,7685.0,7668.7,7652.4,7636.1,7619.8,7603.4,7587.1,7570.8,7554.5 diff --git a/tests/data/Coal_FE/Market/20/df_vom.csv b/tests/data/Coal_FE/Market/20/df_vom.csv index 9e4fbb1..1f8d115 100644 --- a/tests/data/Coal_FE/Market/20/df_vom.csv +++ b/tests/data/Coal_FE/Market/20/df_vom.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,8.46,8.46,8.42,8.37,8.33,8.28,8.24,8.19,8.15,8.1,8.05,8.01,7.96,7.92,7.87,7.84,7.81,7.78,7.75,7.72,7.69,7.66,7.63,7.61,7.58,7.55,7.52,7.49,7.46,7.43 -Coal-new/Moderate,8.46,8.46,8.43,8.39,8.36,8.32,8.29,8.25,8.22,8.18,8.15,8.11,8.08,8.04,8.01,7.98,7.95,7.93,7.9,7.87,7.85,7.82,7.79,7.76,7.74,7.71,7.68,7.66,7.63,7.6 -Coal-new/Conservative,8.46,8.46,8.44,8.41,8.39,8.36,8.34,8.32,8.29,8.27,8.24,8.22,8.19,8.17,8.14,8.12,8.09,8.07,8.05,8.02,8.0,7.97,7.95,7.92,7.9,7.87,7.85,7.82,7.8,7.78 -Coal-95%-CCS/Advanced,14.69,14.69,14.47,14.25,14.03,13.81,13.59,13.37,13.15,12.93,12.71,12.49,12.28,12.06,11.84,11.79,11.74,11.7,11.65,11.6,11.56,11.51,11.46,11.41,11.37,11.32,11.27,11.23,11.18,11.13 -Coal-95%-CCS/Moderate,14.69,14.69,14.56,14.42,14.29,14.16,14.02,13.89,13.76,13.62,13.49,13.36,13.23,13.09,12.96,12.91,12.87,12.82,12.77,12.73,12.68,12.63,12.58,12.54,12.49,12.44,12.4,12.35,12.3,12.26 -Coal-95%-CCS/Conservative,14.69,14.69,14.64,14.6,14.55,14.5,14.46,14.41,14.36,14.32,14.27,14.22,14.18,14.13,14.08,14.04,13.99,13.94,13.89,13.85,13.8,13.75,13.71,13.66,13.61,13.57,13.52,13.47,13.43,13.38 -Coal-99%-CCS/Advanced,15.05,15.05,14.82,14.59,14.36,14.13,13.89,13.66,13.43,13.2,12.97,12.74,12.51,12.27,12.04,12.0,11.95,11.9,11.85,11.81,11.76,11.71,11.66,11.61,11.57,11.52,11.47,11.42,11.38,11.33 -Coal-99%-CCS/Moderate,15.05,15.05,14.91,14.77,14.63,14.49,14.35,14.21,14.07,13.93,13.79,13.66,13.52,13.38,13.24,13.19,13.14,13.09,13.05,13.0,12.95,12.9,12.85,12.81,12.76,12.71,12.66,12.62,12.57,12.52 -Coal-99%-CCS/Conservative,15.05,15.05,15,14.96,14.91,14.86,14.81,14.76,14.72,14.67,14.62,14.57,14.53,14.48,14.43,14.38,14.33,14.29,14.24,14.19,14.14,14.09,14.05,14.0,13.95,13.9,13.86,13.81,13.76,13.71 -Coal-IGCC/Advanced,14.77,14.77,14.75,14.73,14.7,14.68,14.66,14.64,14.61,14.59,14.57,14.55,14.52,14.5,14.48,14.45,14.43,14.41,14.39,14.36,14.34,14.32,14.3,14.27,14.25,14.23,14.21,14.18,14.16,14.14 -Coal-IGCC/Moderate,14.77,14.77,14.75,14.73,14.7,14.68,14.66,14.64,14.61,14.59,14.57,14.55,14.52,14.5,14.48,14.45,14.43,14.41,14.39,14.36,14.34,14.32,14.3,14.27,14.25,14.23,14.21,14.18,14.16,14.14 -Coal-IGCC/Conservative,14.77,14.77,14.75,14.73,14.7,14.68,14.66,14.64,14.61,14.59,14.57,14.55,14.52,14.5,14.48,14.45,14.43,14.41,14.39,14.36,14.34,14.32,14.3,14.27,14.25,14.23,14.21,14.18,14.16,14.14 -Coal-IGCC-90%-CCS/Advanced,22,22,21.96,21.93,21.89,21.86,21.83,21.79,21.76,21.73,21.69,21.66,21.63,21.59,21.56,21.52,21.49,21.46,21.42,21.39,21.36,21.32,21.29,21.25,21.22,21.19,21.15,21.12,21.09,21.05 -Coal-IGCC-90%-CCS/Moderate,22,22,21.96,21.93,21.89,21.86,21.83,21.79,21.76,21.73,21.69,21.66,21.63,21.59,21.56,21.52,21.49,21.46,21.42,21.39,21.36,21.32,21.29,21.25,21.22,21.19,21.15,21.12,21.09,21.05 -Coal-IGCC-90%-CCS/Conservative,22,22,21.96,21.93,21.89,21.86,21.83,21.79,21.76,21.73,21.69,21.66,21.63,21.59,21.56,21.52,21.49,21.46,21.42,21.39,21.36,21.32,21.29,21.25,21.22,21.19,21.15,21.12,21.09,21.05 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal-new/Advanced,9.3,9.25,9.2,9.15,9.1,9.05,9,8.95,8.9,8.85,8.8,8.7,8.65,8.65,8.62,8.58,8.55,8.52,8.48,8.45,8.42,8.38,8.35,8.32,8.28,8.25,8.22,8.18,8.15 +Coal-new/Moderate,9.3,9.26,9.22,9.18,9.14,9.1,9.06,9.03,8.99,8.95,8.91,8.83,8.79,8.79,8.76,8.73,8.7,8.67,8.64,8.61,8.58,8.55,8.52,8.49,8.46,8.43,8.4,8.37,8.34 +Coal-new/Conservative,9.3,9.27,9.24,9.21,9.19,9.16,9.13,9.1,9.07,9.05,9.02,8.96,8.94,8.94,8.91,8.88,8.85,8.83,8.8,8.77,8.74,8.72,8.69,8.66,8.63,8.61,8.58,8.55,8.52 +Coal-95%-CCS/Advanced,16.12,15.88,15.64,15.4,15.16,14.92,14.68,14.44,14.2,13.95,13.71,13.23,12.99,12.99,12.94,12.89,12.83,12.78,12.73,12.68,12.62,12.57,12.52,12.47,12.41,12.36,12.31,12.26,12.2 +Coal-95%-CCS/Moderate,16.12,15.97,15.83,15.68,15.53,15.39,15.24,15.09,14.95,14.8,14.65,14.36,14.22,14.22,14.16,14.11,14.06,14.01,13.95,13.9,13.85,13.8,13.74,13.69,13.64,13.59,13.53,13.48,13.43 +Coal-95%-CCS/Conservative,16.12,16.07,16.01,15.96,15.91,15.86,15.81,15.75,15.7,15.65,15.6,15.49,15.44,15.44,15.39,15.33,15.28,15.23,15.18,15.12,15.07,15.02,14.97,14.91,14.86,14.81,14.76,14.7,14.65 +Coal-99%-CCS/Advanced,16.52,16.26,16.01,15.76,15.5,15.25,14.99,14.74,14.49,14.23,13.98,13.47,13.22,13.22,13.17,13.11,13.06,13.01,12.95,12.9,12.85,12.79,12.74,12.69,12.63,12.58,12.53,12.47,12.42 +Coal-99%-CCS/Moderate,16.52,16.36,16.21,16.06,15.9,15.75,15.59,15.44,15.29,15.13,14.98,14.67,14.52,14.52,14.47,14.41,14.36,14.31,14.25,14.2,14.14,14.09,14.04,13.98,13.93,13.88,13.82,13.77,13.72 +Coal-99%-CCS/Conservative,16.52,16.46,16.41,16.36,16.3,16.25,16.19,16.14,16.09,16.03,15.98,15.87,15.82,15.82,15.77,15.71,15.66,15.61,15.55,15.5,15.44,15.39,15.34,15.28,15.23,15.18,15.12,15.07,15.02 +Coal-IGCC/Advanced,16.44,16.36,16.27,16.19,16.11,16.03,15.95,15.86,15.78,15.7,15.62,15.45,15.37,15.37,15.29,15.21,15.12,15.04,14.96,14.88,14.8,14.71,14.63,14.55,14.47,14.38,14.3,14.22,14.14 +Coal-IGCC/Moderate,16.44,16.39,16.33,16.28,16.22,16.17,16.12,16.06,16.01,15.96,15.9,15.79,15.74,15.74,15.69,15.63,15.58,15.53,15.47,15.42,15.36,15.31,15.26,15.2,15.15,15.1,15.04,14.99,14.93 +Coal-IGCC/Conservative,16.44,16.41,16.39,16.36,16.34,16.31,16.29,16.26,16.24,16.21,16.19,16.14,16.11,16.11,16.08,16.06,16.03,16.01,15.98,15.96,15.93,15.91,15.88,15.86,15.83,15.81,15.78,15.76,15.73 +Coal-IGCC-90%-CCS/Advanced,24.43,24.31,24.19,24.07,23.95,23.82,23.7,23.58,23.46,23.34,23.22,22.98,22.86,22.86,22.74,22.62,22.5,22.38,22.26,22.14,22.02,21.9,21.78,21.66,21.53,21.41,21.29,21.17,21.05 +Coal-IGCC-90%-CCS/Moderate,24.43,24.35,24.27,24.19,24.11,24.03,23.95,23.87,23.8,23.72,23.64,23.48,23.4,23.4,23.32,23.24,23.16,23.08,23.01,22.93,22.85,22.77,22.69,22.61,22.53,22.45,22.37,22.29,22.22 +Coal-IGCC-90%-CCS/Conservative,24.43,24.39,24.35,24.31,24.28,24.24,24.2,24.17,24.13,24.09,24.05,23.98,23.94,23.94,23.9,23.87,23.83,23.79,23.75,23.72,23.68,23.64,23.6,23.57,23.53,23.49,23.45,23.42,23.38 diff --git a/tests/data/Coal_FE/Market/30/df_capex.csv b/tests/data/Coal_FE/Market/30/df_capex.csv index 289409a..125e85e 100644 --- a/tests/data/Coal_FE/Market/30/df_capex.csv +++ b/tests/data/Coal_FE/Market/30/df_capex.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,3549.4084745783584,3549.4084745783584,3539.344341612319,3529.28020864628,3519.0918271251044,3509.0276941590646,3498.9635611930253,3488.899428226986,3478.8352952609466,3468.6469137397708,3458.5827807737314,3448.518647807692,3438.454514841653,3428.3903818756135,3418.2020003544376,3383.536653471413,3348.871306588389,3314.2059597053644,3279.5406128223394,3244.751017384179,3210.0856705011543,3175.4203236181293,3140.754976735105,3106.0896298520806,3071.30003441392,3036.634687530895,3001.9693406478705,2967.303993764846,2932.638646881822,2897.8490514436608 -Coal-new/Moderate,3549.4084745783584,3549.4084745783584,3530.149948532234,3510.7671739309726,3491.384399329712,3472.125873283587,3452.743098682326,3433.4845726362014,3414.10179803494,3394.8432719888156,3375.4604973875544,3356.2019713414293,3336.8191967401685,3317.560670694044,3298.1778960927827,3266.6187630881655,3234.9353815284117,3203.2519999686583,3171.6928669640406,3140.0094854042873,3108.4503523996705,3076.7669708399167,3045.2078378352994,3013.5244562755456,2981.9653232709284,2950.2819417111746,2918.7228087065573,2887.0394271468035,2855.4802941421863,2823.7969125824325 -Coal-new/Conservative,3549.4084745783584,3549.4084745783584,3520.831306897012,3492.2541392156654,3463.6769715343194,3435.2240524081094,3406.646884726763,3378.069717045417,3349.4925493640703,3320.915381682724,3292.3382140013773,3263.7610463200313,3235.308127193821,3206.7309595124743,3178.1537918311283,3149.5766241497818,3120.9994564684353,3092.4222887870887,3063.8451211057427,3035.267953424396,3006.8150342981858,2978.2378666168397,2949.660698935493,2921.0835312541467,2892.5063635728,2863.929195891454,2835.3520282101076,2806.899109083897,2778.321941402551,2749.7447737212046 -Coal-95%-CCS/Advanced,5896.090935437443,5896.090935437443,5811.47766938963,5726.864403341818,5642.126888738869,5557.513622691055,5472.900356643244,5388.162842040295,5303.5495759924825,5218.936309944669,5134.19879534172,5049.585529293908,4964.972263246095,4880.358997198283,4795.621482595334,4741.200615445639,4686.655499740808,4632.110384035978,4577.689516886284,4523.144401181453,4468.599285476622,4414.178418326927,4359.633302622097,4305.212435472403,4250.667319767572,4196.122204062741,4141.701336913046,4087.156221208216,4032.6111055033853,3978.190238353691 -Coal-95%-CCS/Moderate,5896.090935437443,5896.090935437443,5826.635993116257,5757.056802239936,5687.601859918751,5618.022669042429,5548.567726721243,5478.988535844921,5409.533593523736,5339.954402647415,5270.4994603262285,5200.920269449907,5131.4653271287225,5061.8861362524,4992.431193931215,4937.886078226385,4883.46521107669,4829.044343926996,4774.623476777301,4720.202609627607,4665.657493922776,4611.236626773082,4556.815759623387,4502.394892473692,4447.974025323998,4393.5531581743035,4339.0080424694725,4284.587175319779,4230.166308170084,4175.74544102039 -Coal-95%-CCS/Conservative,5896.090935437443,5896.090935437443,5841.794316842885,5787.373449693189,5732.952582543496,5678.531715393801,5624.235096799243,5569.814229649549,5515.393362499854,5460.97249535016,5406.675876755602,5352.255009605907,5297.834142456212,5243.537523861654,5189.11665671196,5134.695789562266,5080.274922412572,5025.978303818013,4971.557436668319,4917.136569518624,4862.839950924066,4808.419083774372,4753.998216624677,4699.577349474983,4645.280730880424,4590.8598637307305,4536.438996581036,4482.018129431342,4427.721510836783,4373.300643687089 -Coal-99%-CCS/Advanced,6032.515848977087,6032.515848977087,5942.8083921686875,5853.225183915422,5763.517727107022,5673.8102702986225,5584.227062045357,5494.519605236957,5404.8121484285575,5315.228940175292,5225.521483366892,5135.8140265584925,5046.230818305228,4956.523361496827,4866.8159046884275,4811.525297652779,4756.234690617131,4700.944083581482,4645.653476545834,4590.362869510185,4534.9480139194,4479.657406883752,4424.366799848103,4369.076192812455,4313.785585776806,4258.370730186022,4203.080123150374,4147.789516114725,4092.4989090790764,4037.208302043428 -Coal-99%-CCS/Moderate,6032.515848977087,6032.515848977087,5959.830444222359,5887.145039467629,5814.583883268037,5741.898478513309,5669.213073758579,5596.527669003851,5523.842264249122,5451.2811080495285,5378.5957032948,5305.910298540071,5233.224893785342,5160.66373758575,5087.978332831021,5032.439228685101,4977.024373094315,4921.485268948394,4866.07041335761,4810.5313092116885,4755.1164536209035,4699.577349474983,4644.162493884199,4588.623389738277,4533.208534147492,4477.6694300015715,4422.13032585565,4366.715470264866,4311.176366118944,4255.761510528159 -Coal-99%-CCS/Conservative,6032.515848977087,6032.515848977087,5976.85249627603,5921.189143574973,5865.525790873916,5809.862438172859,5754.199085471801,5698.65998132588,5642.996628624823,5587.333275923765,5531.669923222708,5476.006570521651,5420.343217820593,5364.679865119536,5309.016512418479,5253.3531597174215,5197.8140555715,5142.150702870444,5086.4873501693855,5030.823997468328,4975.160644767271,4919.497292066214,4863.833939365157,4808.1705866641,4752.5072339630415,4696.843881261984,4641.304777116064,4585.6414244150055,4529.978071713949,4474.314719012891 -Coal-IGCC/Advanced,6215.409722137704,6215.409722137704,6203.1091151792125,6190.9327567758555,6178.632149817364,6166.455791414007,6154.155184455515,6141.978826052158,6129.678219093665,6117.377612135173,6105.201253731816,6092.900646773324,6080.724288369967,6068.423681411476,6056.247323008119,6043.946716049626,6031.77035764627,6019.469750687777,6007.29339228442,5994.992785325929,5982.816426922572,5970.51581996408,5958.339461560723,5946.038854602231,5933.862496198874,5921.561889240382,5909.385530837026,5897.084923878533,5884.908565475176,5872.607958516684 -Coal-IGCC/Moderate,6215.409722137704,6215.409722137704,6203.1091151792125,6190.9327567758555,6178.632149817364,6166.455791414007,6154.155184455515,6141.978826052158,6129.678219093665,6117.377612135173,6105.201253731816,6092.900646773324,6080.724288369967,6068.423681411476,6056.247323008119,6043.946716049626,6031.77035764627,6019.469750687777,6007.29339228442,5994.992785325929,5982.816426922572,5970.51581996408,5958.339461560723,5946.038854602231,5933.862496198874,5921.561889240382,5909.385530837026,5897.084923878533,5884.908565475176,5872.607958516684 -Coal-IGCC/Conservative,6215.409722137704,6215.409722137704,6203.1091151792125,6190.9327567758555,6178.632149817364,6166.455791414007,6154.155184455515,6141.978826052158,6129.678219093665,6117.377612135173,6105.201253731816,6092.900646773324,6080.724288369967,6068.423681411476,6056.247323008119,6043.946716049626,6031.77035764627,6019.469750687777,6007.29339228442,5994.992785325929,5982.816426922572,5970.51581996408,5958.339461560723,5946.038854602231,5933.862496198874,5921.561889240382,5909.385530837026,5897.084923878533,5884.908565475176,5872.607958516684 -Coal-IGCC-90%-CCS/Advanced,8899.178513081539,8899.178513081539,8880.913975476506,8862.773686426608,8844.509148821573,8826.368859771675,8808.10432216664,8789.964033116743,8771.699495511708,8753.559206461809,8735.294668856775,8717.154379806876,8698.889842201843,8680.625304596808,8662.48501554691,8644.220477941875,8626.080188891978,8607.815651286943,8589.675362237045,8571.41082463201,8553.270535582113,8535.005997977078,8516.86570892718,8498.601171322145,8480.460882272248,8462.196344667213,8444.056055617315,8425.79151801228,8407.526980407245,8389.386691357347 -Coal-IGCC-90%-CCS/Moderate,8899.178513081539,8899.178513081539,8880.913975476506,8862.773686426608,8844.509148821573,8826.368859771675,8808.10432216664,8789.964033116743,8771.699495511708,8753.559206461809,8735.294668856775,8717.154379806876,8698.889842201843,8680.625304596808,8662.48501554691,8644.220477941875,8626.080188891978,8607.815651286943,8589.675362237045,8571.41082463201,8553.270535582113,8535.005997977078,8516.86570892718,8498.601171322145,8480.460882272248,8462.196344667213,8444.056055617315,8425.79151801228,8407.526980407245,8389.386691357347 -Coal-IGCC-90%-CCS/Conservative,8899.178513081539,8899.178513081539,8880.913975476506,8862.773686426608,8844.509148821573,8826.368859771675,8808.10432216664,8789.964033116743,8771.699495511708,8753.559206461809,8735.294668856775,8717.154379806876,8698.889842201843,8680.625304596808,8662.48501554691,8644.220477941875,8626.080188891978,8607.815651286943,8589.675362237045,8571.41082463201,8553.270535582113,8535.005997977078,8516.86570892718,8498.601171322145,8480.460882272248,8462.196344667213,8444.056055617315,8425.79151801228,8407.526980407245,8389.386691357347 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal-new/Advanced,4078.562869122297,4067.1964634528663,4055.8300577834357,4044.4636521140046,4033.097246444574,4021.7308407751425,4010.364435105712,3998.9980294362813,3987.63162376685,3976.2652180974196,3964.8988124279886,3942.166001089127,3930.799595419696,3930.799595419696,3892.129106566089,3853.4586177124816,3814.788128858874,3775.9940921175566,3737.3236032639493,3698.653114410342,3659.982625556735,3621.3121367031276,3582.518099961809,3543.8476111082023,3505.177122254595,3466.506633400988,3427.8361445473806,3389.042107806062,3350.3716189524553 +Coal-new/Moderate,4078.562869122297,4056.941988772836,4035.3211084233753,4013.7002280739143,3992.0793477244533,3970.458467374993,3948.837587025532,3927.2167066760708,3905.5958263266098,3883.974945977149,3862.354065627688,3819.1123049287667,3797.4914245793057,3797.4914245793057,3762.2802765816123,3726.945580696208,3691.7344326985144,3656.39973681311,3621.0650409277055,3585.853892930012,3550.5191970446076,3515.308049046914,3479.973353161509,3444.6386572761044,3409.427509278411,3374.0928133930065,3338.881665395313,3303.5469695099086,3268.3358215122153 +Coal-new/Conservative,4078.562869122297,4046.6875140928064,4014.8121590633154,3982.9368040338245,3951.0614490043336,3919.1860939748426,3887.310738945352,3855.4353839158607,3823.56002888637,3791.8082217445904,3759.9328667151,3696.1821566561175,3664.306801626627,3664.306801626627,3632.431446597136,3600.5560915676456,3568.680736538154,3536.8053815086632,3504.9300264791727,3473.054671449682,3441.1793164201913,3409.3039613907,3377.428606361209,3345.5532513317185,3313.6778963022275,3281.8025412727366,3249.9271862432456,3218.0518312137547,3186.176476184264 +Coal-95%-CCS/Advanced,6687.029422368967,6593.009479820739,6498.989537272513,6405.093142611998,6311.07320006377,6217.053257515544,6123.033314967316,6029.013372419089,5934.993429870862,5840.973487322635,5746.953544774409,5558.9136596779545,5464.8937171297275,5464.8937171297275,5404.231704263526,5343.446143509613,5282.6605827557005,5221.875022001788,5161.089461247874,5100.303900493962,5039.518339740049,4978.7327789861365,4917.947218232223,4857.161657478311,4796.376096724398,4735.590535970485,4674.8049752165725,4614.019414462659,4553.233853708746 +Coal-95%-CCS/Moderate,6687.029422368967,6609.811992549464,6532.471014842249,6455.130037135035,6377.789059427821,6300.448081720607,6223.230651901104,6145.889674193889,6068.548696486674,5991.207718779461,5913.990288959958,5759.308333545529,5681.967355838315,5681.967355838315,5621.305342972113,5560.643330105911,5499.98131723971,5439.195756485797,5378.533743619595,5317.871730753394,5257.086169999481,5196.42415713328,5135.762144267077,5075.100131400876,5014.314570646963,4953.6525577807615,4892.99054491456,4832.204984160647,4771.542971294445 +Coal-95%-CCS/Conservative,6687.029422368967,6626.490957390476,6565.828944524274,6505.166931658074,6444.628466679583,6383.966453813381,6323.42798883489,6262.765975968689,6202.103963102488,6141.565498123997,6080.903485257795,5959.7030074131035,5899.040994546902,5899.040994546902,5838.502529568411,5777.84051670221,5717.1785038360085,5656.6400388575175,5595.978025991316,5535.439561012825,5474.777548146624,5414.115535280423,5353.577070301932,5292.915057435731,5232.376592457241,5171.714579591038,5111.052566724837,5050.514101746347,4989.852088880145 +Coal-99%-CCS/Advanced,6838.8697763660375,6739.290178870807,6639.710581375575,6540.1309838803445,6440.551386385113,6340.971788889881,6241.392191394651,6141.812593899419,6042.232996404188,5942.653398908957,5842.950253526015,5643.791058535553,5544.211461040321,5544.211461040321,5482.56106507243,5420.910669104538,5359.136725248936,5297.486329281045,5235.835933313153,5174.185537345263,5112.41159348966,5050.761197521769,4989.1108015538775,4927.336857698275,4865.686461730384,4804.036065762492,4742.385669794601,4680.6117259389985,4618.961329971107 +Coal-99%-CCS/Moderate,6838.8697763660375,6758.06945780291,6677.269139239782,6596.468820676653,6515.668502113525,6434.868183550397,6354.06786498727,6273.267546424142,6192.467227861013,6111.6669092978855,6030.866590734757,5869.265953608502,5788.465635045373,5788.465635045373,5726.56814330206,5664.670651558746,5602.896707703144,5540.99921595983,5479.101724216516,5417.327780360914,5355.4302886176,5293.532796874287,5231.758853018684,5169.861361275371,5108.087417419768,5046.189925676455,4984.29243393314,4922.518490077538,4860.620998334224 +Coal-99%-CCS/Conservative,6838.8697763660375,6776.848736735013,6714.827697103988,6652.806657472963,6590.785617841939,6528.764578210913,6466.743538579888,6404.722498948863,6342.701459317839,6280.680419686814,6218.6593800557885,6094.61730079374,6032.596261162715,6032.596261162715,5970.57522153169,5908.554181900664,5846.533142269639,5784.512102638615,5722.49106300759,5660.470023376565,5598.448983745539,5536.427944114515,5474.4069044834905,5412.385864852466,5350.364825221441,5288.343785590415,5226.322745959391,5164.301706328366,5102.280666697341 +Coal-IGCC/Advanced,7046.1831319454395,7007.512643091832,6968.842154238226,6930.171665384618,6891.501176531011,6852.830687677403,6814.160198823796,6775.48970997019,6736.695673228871,6698.025184375264,6659.354695521657,6582.013717814442,6543.343228960835,6543.343228960835,6504.672740107228,6466.002251253622,6427.331762400015,6388.537725658695,6349.867236805089,6311.1967479514815,6272.526259097875,6233.855770244267,6195.18528139066,6156.514792537053,6117.844303683446,6079.173814829838,6040.379778088521,6001.709289234913,5963.038800381306 +Coal-IGCC/Moderate,7046.1831319454395,7020.114527638376,6993.9223754436,6967.730223248825,6941.661618941761,6915.469466746984,6889.40086243992,6863.208710245145,6837.016558050369,6810.947953743305,6784.75580154853,6732.49504504669,6706.302892851915,6706.302892851915,6680.110740657139,6654.042136350075,6627.8499841553,6601.781379848236,6575.5892276534605,6549.397075458685,6523.32847115162,6497.136318956845,6470.9441667620695,6444.875562455005,6418.68341026023,6392.4912580654545,6366.42265375839,6340.230501563615,6314.16189725655 +Coal-IGCC/Conservative,7046.1831319454395,7032.592864297207,7019.002596648974,7005.412329000742,6991.822061352509,6978.231793704276,6964.517978168334,6950.927710520101,6937.337442871868,6923.747175223636,6910.156907575403,6882.852824391227,6869.262556742994,6869.262556742994,6855.672289094761,6842.082021446529,6828.4917537982965,6814.901486150064,6801.187670614119,6787.597402965887,6774.0071353176545,6760.416867669422,6746.82660002119,6733.236332372957,6719.522516837014,6705.9322491887815,6692.341981540549,6678.751713892316,6665.161446244084 +Coal-IGCC-90%-CCS/Advanced,10021.092720143544,9965.496170673501,9910.02316909117,9854.426619621127,9798.953618038797,9743.357068568754,9687.760519098712,9632.28751751638,9576.690968046338,9521.094418576296,9465.621416993965,9354.42831805388,9298.95531647155,9298.95531647155,9243.358767001508,9187.762217531466,9132.289215949135,9076.692666479092,9021.09611700905,8965.623115426719,8910.026565956678,8854.430016486634,8798.957014904303,8743.360465434262,8687.88746385193,8632.290914381889,8576.694364911846,8521.221363329516,8465.624813859473 +Coal-IGCC-90%-CCS/Moderate,10021.092720143544,9983.287066503914,9945.357864976575,9907.552211336946,9869.746557697317,9831.817356169977,9794.011702530348,9756.20604889072,9718.27684736338,9680.47119372375,9642.665540084123,9566.930684917153,9529.001483389815,9529.001483389815,9491.195829750184,9453.390176110557,9415.460974583217,9377.655320943588,9339.849667303959,9301.920465776619,9264.11481213699,9226.309158497363,9188.379956970022,9150.574303330393,9112.768649690765,9074.839448163424,9037.033794523797,8999.104592996455,8961.298939356828 +Coal-IGCC-90%-CCS/Conservative,10021.092720143544,10000.954414446616,9980.81610874969,9960.677803052764,9940.539497355838,9920.401191658912,9900.262885961985,9880.124580265057,9859.986274568131,9839.847968871205,9819.586115286567,9779.309503892715,9759.171198195789,9759.171198195789,9739.032892498863,9718.894586801936,9698.756281105008,9678.617975408082,9658.479669711158,9638.34136401423,9618.203058317304,9598.064752620377,9577.926446923451,9557.788141226525,9537.649835529599,9517.38798194496,9497.249676248035,9477.111370551107,9456.97306485418 diff --git a/tests/data/Coal_FE/Market/30/df_fom.csv b/tests/data/Coal_FE/Market/30/df_fom.csv index 7a346b6..7fad52b 100644 --- a/tests/data/Coal_FE/Market/30/df_fom.csv +++ b/tests/data/Coal_FE/Market/30/df_fom.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,77.7,77.9,77.7,77.6,77.4,77.2,77,76.8,76.6,76.5,76.3,76.1,75.9,75.7,75.5,74.9,74.2,73.6,73.0,72.3,71.7,71.0,70.4,69.7,69.1,68.4,67.8,67.1,66.5,65.8 -Coal-new/Moderate,77.6,77.9,77.6,77.2,76.8,76.5,76.1,75.8,75.4,75.1,74.7,74.3,74.0,73.6,73.3,72.7,72.1,71.5,70.9,70.3,69.7,69.1,68.5,67.9,67.4,66.8,66.2,65.6,65.0,64.4 -Coal-new/Conservative,77.4,77.9,77.4,76.9,76.3,75.8,75.3,74.7,74.2,73.7,73.1,72.6,72.1,71.5,71.0,70.5,69.9,69.4,68.9,68.3,67.8,67.3,66.7,66.2,65.7,65.1,64.6,64.1,63.5,63.0 -Coal-95%-CCS/Advanced,121.9,123.4,121.9,120.3,118.7,117.2,115.6,114,112.5,110.9,109.4,107.8,106.2,104.7,103.1,102.1,101.1,100.1,99.0,98.0,97.0,96.0,95.0,93.9,92.9,91.9,90.9,89.9,88.9,87.8 -Coal-95%-CCS/Moderate,122.1,123.4,122.1,120.8,119.6,118.3,117,115.7,114.4,113.1,111.8,110.5,109.2,108.0,106.7,105.6,104.6,103.6,102.6,101.6,100.6,99.5,98.5,97.5,96.5,95.5,94.5,93.4,92.4,91.4 -Coal-95%-CCS/Conservative,122.4,123.4,122.4,121.4,120.4,119.4,118.3,117.3,116.3,115.3,114.3,113.3,112.3,111.2,110.2,109.2,108.2,107.2,106.2,105.1,104.1,103.1,102.1,101.1,100.1,99.1,98.0,97.0,96.0,95.0 -Coal-99%-CCS/Advanced,124.3,125.9,124.3,122.6,121,119.3,117.7,116,114.4,112.7,111.0,109.4,107.7,106.1,104.4,103.4,102.4,101.3,100.3,99.3,98.2,97.2,96.2,95.1,94.1,93.1,92.0,91.0,90.0,88.9 -Coal-99%-CCS/Moderate,124.6,125.9,124.6,123.2,121.9,120.6,119.2,117.9,116.5,115.2,113.8,112.5,111.1,109.8,108.4,107.4,106.4,105.3,104.3,103.2,102.2,101.2,100.1,99.1,98.1,97.0,96.0,95.0,93.9,92.9 -Coal-99%-CCS/Conservative,124.9,125.9,124.9,123.9,122.8,121.8,120.7,119.7,118.7,117.6,116.6,115.5,114.5,113.5,112.4,111.4,110.4,109.3,108.3,107.2,106.2,105.2,104.1,103.1,102.0,101.0,100.0,98.9,97.9,96.8 -Coal-IGCC/Advanced,150.1,150.4,150.1,149.9,149.6,149.3,149.1,148.8,148.5,148.3,148.0,147.7,147.4,147.2,146.9,146.6,146.4,146.1,145.8,145.6,145.3,145.0,144.7,144.5,144.2,143.9,143.7,143.4,143.1,142.9 -Coal-IGCC/Moderate,150.1,150.4,150.1,149.9,149.6,149.3,149.1,148.8,148.5,148.3,148.0,147.7,147.4,147.2,146.9,146.6,146.4,146.1,145.8,145.6,145.3,145.0,144.7,144.5,144.2,143.9,143.7,143.4,143.1,142.9 -Coal-IGCC/Conservative,150.1,150.4,150.1,149.9,149.6,149.3,149.1,148.8,148.5,148.3,148.0,147.7,147.4,147.2,146.9,146.6,146.4,146.1,145.8,145.6,145.3,145.0,144.7,144.5,144.2,143.9,143.7,143.4,143.1,142.9 -Coal-IGCC-90%-CCS/Advanced,212.6,213,212.6,212.2,211.8,211.4,211,210.6,210.2,209.8,209.4,209.0,208.6,208.2,207.8,207.4,207.0,206.6,206.2,205.8,205.4,205.0,204.6,204.2,203.8,203.4,203.0,202.6,202.2,201.8 -Coal-IGCC-90%-CCS/Moderate,212.6,213,212.6,212.2,211.8,211.4,211,210.6,210.2,209.8,209.4,209.0,208.6,208.2,207.8,207.4,207.0,206.6,206.2,205.8,205.4,205.0,204.6,204.2,203.8,203.4,203.0,202.6,202.2,201.8 -Coal-IGCC-90%-CCS/Conservative,212.6,213,212.6,212.2,211.8,211.4,211,210.6,210.2,209.8,209.4,209.0,208.6,208.2,207.8,207.4,207.0,206.6,206.2,205.8,205.4,205.0,204.6,204.2,203.8,203.4,203.0,202.6,202.2,201.8 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal-new/Advanced,86.5,86.3,86.1,85.9,85.7,85.4,85.2,85,84.8,84.6,84.4,84.0,83.8,83.8,83.1,82.3,81.6,80.9,80.2,79.4,78.7,78.0,77.2,76.5,75.8,75.1,74.3,73.6,72.9 +Coal-new/Moderate,86.5,86.1,85.7,85.3,84.9,84.5,84.1,83.7,83.3,82.9,82.5,81.7,81.2,81.2,80.6,79.9,79.3,78.6,77.9,77.3,76.6,75.9,75.3,74.6,74.0,73.3,72.6,72.0,71.3 +Coal-new/Conservative,86.5,85.9,85.3,84.7,84.1,83.5,82.9,82.3,81.7,81.1,80.5,79.3,78.7,78.7,78.1,77.5,76.9,76.3,75.7,75.1,74.5,73.9,73.3,72.7,72.1,71.5,70.9,70.3,69.7 +Coal-95%-CCS/Advanced,137.2,135.5,133.7,132,130.3,128.5,126.8,125,123.3,121.5,119.8,116.3,114.5,114.5,113.4,112.2,111.1,110.0,108.8,107.7,106.5,105.4,104.3,103.1,102.0,100.8,99.7,98.6,97.4 +Coal-95%-CCS/Moderate,137.2,135.8,134.4,132.9,131.5,130,128.6,127.1,125.7,124.3,122.8,119.9,118.5,118.5,117.3,116.2,115.1,113.9,112.8,111.6,110.5,109.4,108.2,107.1,105.9,104.8,103.7,102.5,101.4 +Coal-95%-CCS/Conservative,137.2,136.1,135,133.8,132.7,131.5,130.4,129.3,128.1,127,125.9,123.6,122.4,122.4,121.3,120.2,119.0,117.9,116.8,115.6,114.5,113.3,112.2,111.1,109.9,108.8,107.6,106.5,105.4 +Coal-99%-CCS/Advanced,140.1,138.2,136.4,134.5,132.7,130.8,129,127.1,125.3,123.4,121.6,117.9,116.0,116.0,114.8,113.7,112.5,111.4,110.2,109.1,107.9,106.7,105.6,104.4,103.3,102.1,100.9,99.8,98.6 +Coal-99%-CCS/Moderate,140.1,138.6,137,135.5,134,132.5,131,129.5,128,126.5,125.0,122.0,120.5,120.5,119.3,118.1,117.0,115.8,114.7,113.5,112.3,111.2,110.0,108.8,107.7,106.5,105.4,104.2,103.0 +Coal-99%-CCS/Conservative,140.1,138.9,137.7,136.6,135.4,134.2,133.1,131.9,130.7,129.6,128.4,126.1,124.9,124.9,123.8,122.6,121.4,120.3,119.1,117.9,116.8,115.6,114.4,113.3,112.1,110.9,109.8,108.6,107.4 +Coal-IGCC/Advanced,167.5,166.6,165.8,164.9,164,163.1,162.2,161.4,160.5,159.6,158.7,157.0,156.1,156.1,155.2,154.3,153.4,152.5,151.7,150.8,149.9,149.0,148.1,147.3,146.4,145.5,144.6,143.7,142.9 +Coal-IGCC/Moderate,167.5,166.9,166.3,165.7,165.2,164.6,164,163.4,162.8,162.2,161.6,160.4,159.8,159.8,159.2,158.7,158.1,157.5,156.9,156.3,155.7,155.1,154.5,153.9,153.3,152.7,152.2,151.6,151.0 +Coal-IGCC/Conservative,167.5,167.2,166.9,166.6,166.3,166,165.7,165.4,165.1,164.8,164.5,163.9,163.6,163.6,163.3,163.0,162.7,162.4,162.1,161.8,161.5,161.2,160.9,160.6,160.3,160.0,159.7,159.4,159.1 +Coal-IGCC-90%-CCS/Advanced,237,235.8,234.5,233.2,232,230.7,229.5,228.2,226.9,225.7,224.4,221.9,220.7,220.7,219.4,218.1,216.9,215.6,214.4,213.1,211.8,210.6,209.3,208.1,206.8,205.5,204.3,203.0,201.8 +Coal-IGCC-90%-CCS/Moderate,237,236.2,235.3,234.5,233.6,232.8,231.9,231,230.2,229.3,228.5,226.8,225.9,225.9,225.1,224.2,223.4,222.5,221.7,220.8,220.0,219.1,218.3,217.4,216.6,215.7,214.9,214.0,213.1 +Coal-IGCC-90%-CCS/Conservative,237,236.6,236.1,235.7,235.2,234.8,234.3,233.9,233.4,233,232.6,231.7,231.2,231.2,230.8,230.3,229.9,229.4,229.0,228.5,228.1,227.6,227.2,226.8,226.3,225.9,225.4,225.0,224.5 diff --git a/tests/data/Coal_FE/Market/30/df_gcc.csv b/tests/data/Coal_FE/Market/30/df_gcc.csv index f6c6103..fd28786 100644 --- a/tests/data/Coal_FE/Market/30/df_gcc.csv +++ b/tests/data/Coal_FE/Market/30/df_gcc.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-new/Moderate,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-new/Conservative,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-95%-CCS/Advanced,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-95%-CCS/Moderate,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-95%-CCS/Conservative,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-99%-CCS/Advanced,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-99%-CCS/Moderate,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-99%-CCS/Conservative,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-IGCC/Advanced,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-IGCC/Moderate,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-IGCC/Conservative,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-IGCC-90%-CCS/Advanced,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-IGCC-90%-CCS/Moderate,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-IGCC-90%-CCS/Conservative,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal-new/Advanced,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-new/Moderate,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-new/Conservative,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-95%-CCS/Advanced,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-95%-CCS/Moderate,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-95%-CCS/Conservative,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-99%-CCS/Advanced,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-99%-CCS/Moderate,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-99%-CCS/Conservative,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-IGCC/Advanced,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-IGCC/Moderate,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-IGCC/Conservative,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-IGCC-90%-CCS/Advanced,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-IGCC-90%-CCS/Moderate,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-IGCC-90%-CCS/Conservative,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 diff --git a/tests/data/Coal_FE/Market/30/df_hr.csv b/tests/data/Coal_FE/Market/30/df_hr.csv index 30ae4d2..785fbeb 100644 --- a/tests/data/Coal_FE/Market/30/df_hr.csv +++ b/tests/data/Coal_FE/Market/30/df_hr.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,8.49,8.49,8.442,8.395,8.347,8.3,8.253,8.205,8.158,8.111,8.063,8.016,7.968,7.921,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874 -Coal-new/Moderate,8.49,8.49,8.466,8.442,8.419,8.395,8.371,8.347,8.324,8.3,8.276,8.253,8.229,8.205,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182 -Coal-new/Conservative,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49 -Coal-95%-CCS/Advanced,10.938,10.938,10.825,10.713,10.601,10.488,10.376,10.263,10.151,10.038,9.926,9.813,9.701,9.588,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476 -Coal-95%-CCS/Moderate,10.938,10.938,10.882,10.825,10.769,10.713,10.657,10.601,10.544,10.488,10.432,10.376,10.319,10.263,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207 -Coal-95%-CCS/Conservative,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938 -Coal-99%-CCS/Advanced,11.116,11.116,10.997,10.879,10.761,10.643,10.525,10.407,10.289,10.171,10.053,9.935,9.817,9.699,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581 -Coal-99%-CCS/Moderate,11.116,11.116,11.057,10.997,10.938,10.879,10.82,10.761,10.702,10.643,10.584,10.525,10.466,10.407,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348 -Coal-99%-CCS/Conservative,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116 -Coal-IGCC/Advanced,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308 -Coal-IGCC/Moderate,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308 -Coal-IGCC/Conservative,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308 -Coal-IGCC-90%-CCS/Advanced,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287 -Coal-IGCC-90%-CCS/Moderate,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287 -Coal-IGCC-90%-CCS/Conservative,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal-new/Advanced,8.49,8.442,8.395,8.347,8.3,8.253,8.205,8.158,8.111,8.063,8.016,7.921,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874 +Coal-new/Moderate,8.49,8.466,8.442,8.419,8.395,8.371,8.347,8.324,8.3,8.276,8.253,8.205,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182 +Coal-new/Conservative,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49 +Coal-95%-CCS/Advanced,10.938,10.825,10.713,10.601,10.488,10.376,10.263,10.151,10.038,9.926,9.813,9.588,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476 +Coal-95%-CCS/Moderate,10.938,10.882,10.825,10.769,10.713,10.657,10.601,10.544,10.488,10.432,10.376,10.263,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207 +Coal-95%-CCS/Conservative,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938 +Coal-99%-CCS/Advanced,11.116,10.997,10.879,10.761,10.643,10.525,10.407,10.289,10.171,10.053,9.935,9.699,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581 +Coal-99%-CCS/Moderate,11.116,11.057,10.997,10.938,10.879,10.82,10.761,10.702,10.643,10.584,10.525,10.407,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348 +Coal-99%-CCS/Conservative,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116 +Coal-IGCC/Advanced,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308 +Coal-IGCC/Moderate,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308 +Coal-IGCC/Conservative,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308 +Coal-IGCC-90%-CCS/Advanced,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287 +Coal-IGCC-90%-CCS/Moderate,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287 +Coal-IGCC-90%-CCS/Conservative,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287 diff --git a/tests/data/Coal_FE/Market/30/df_occ.csv b/tests/data/Coal_FE/Market/30/df_occ.csv index 5508479..b81b813 100644 --- a/tests/data/Coal_FE/Market/30/df_occ.csv +++ b/tests/data/Coal_FE/Market/30/df_occ.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,2856.7,2856.7,2848.6,2840.5,2832.3,2824.2,2816.1,2808,2799.9,2791.7,2783.6,2775.5,2767.4,2759.3,2751.1,2723.2,2695.3,2667.4,2639.5,2611.5,2583.6,2555.7,2527.8,2499.9,2471.9,2444.0,2416.1,2388.2,2360.3,2332.3 -Coal-new/Moderate,2856.7,2856.7,2841.2,2825.6,2810,2794.5,2778.9,2763.4,2747.8,2732.3,2716.7,2701.2,2685.6,2670.1,2654.5,2629.1,2603.6,2578.1,2552.7,2527.2,2501.8,2476.3,2450.9,2425.4,2400.0,2374.5,2349.1,2323.6,2298.2,2272.7 -Coal-new/Conservative,2856.7,2856.7,2833.7,2810.7,2787.7,2764.8,2741.8,2718.8,2695.8,2672.8,2649.8,2626.8,2603.9,2580.9,2557.9,2534.9,2511.9,2488.9,2465.9,2442.9,2420.0,2397.0,2374.0,2351.0,2328.0,2305.0,2282.0,2259.1,2236.1,2213.1 -Coal-95%-CCS/Advanced,4745.4,4745.4,4677.3,4609.2,4541,4472.9,4404.8,4336.6,4268.5,4200.4,4132.2,4064.1,3996.0,3927.9,3859.7,3815.9,3772.0,3728.1,3684.3,3640.4,3596.5,3552.7,3508.8,3465.0,3421.1,3377.2,3333.4,3289.5,3245.6,3201.8 -Coal-95%-CCS/Moderate,4745.4,4745.4,4689.5,4633.5,4577.6,4521.6,4465.7,4409.7,4353.8,4297.8,4241.9,4185.9,4130.0,4074.0,4018.1,3974.2,3930.4,3886.6,3842.8,3799.0,3755.1,3711.3,3667.5,3623.7,3579.9,3536.1,3492.2,3448.4,3404.6,3360.8 -Coal-95%-CCS/Conservative,4745.4,4745.4,4701.7,4657.9,4614.1,4570.3,4526.6,4482.8,4439,4395.2,4351.5,4307.7,4263.9,4220.2,4176.4,4132.6,4088.8,4045.1,4001.3,3957.5,3913.8,3870.0,3826.2,3782.4,3738.7,3694.9,3651.1,3607.3,3563.6,3519.8 -Coal-99%-CCS/Advanced,4855.2,4855.2,4783,4710.9,4638.7,4566.5,4494.4,4422.2,4350,4277.9,4205.7,4133.5,4061.4,3989.2,3917.0,3872.5,3828.0,3783.5,3739.0,3694.5,3649.9,3605.4,3560.9,3516.4,3471.9,3427.3,3382.8,3338.3,3293.8,3249.3 -Coal-99%-CCS/Moderate,4855.2,4855.2,4796.7,4738.2,4679.8,4621.3,4562.8,4504.3,4445.8,4387.4,4328.9,4270.4,4211.9,4153.5,4095.0,4050.3,4005.7,3961.0,3916.4,3871.7,3827.1,3782.4,3737.8,3693.1,3648.5,3603.8,3559.1,3514.5,3469.8,3425.2 -Coal-99%-CCS/Conservative,4855.2,4855.2,4810.4,4765.6,4720.8,4676,4631.2,4586.5,4541.7,4496.9,4452.1,4407.3,4362.5,4317.7,4272.9,4228.1,4183.4,4138.6,4093.8,4049.0,4004.2,3959.4,3914.6,3869.8,3825.0,3780.2,3735.5,3690.7,3645.9,3601.1 -Coal-IGCC/Advanced,5002.4,5002.4,4992.5,4982.7,4972.8,4963,4953.1,4943.3,4933.4,4923.5,4913.7,4903.8,4894.0,4884.1,4874.3,4864.4,4854.6,4844.7,4834.9,4825.0,4815.2,4805.3,4795.5,4785.6,4775.8,4765.9,4756.1,4746.2,4736.4,4726.5 -Coal-IGCC/Moderate,5002.4,5002.4,4992.5,4982.7,4972.8,4963,4953.1,4943.3,4933.4,4923.5,4913.7,4903.8,4894.0,4884.1,4874.3,4864.4,4854.6,4844.7,4834.9,4825.0,4815.2,4805.3,4795.5,4785.6,4775.8,4765.9,4756.1,4746.2,4736.4,4726.5 -Coal-IGCC/Conservative,5002.4,5002.4,4992.5,4982.7,4972.8,4963,4953.1,4943.3,4933.4,4923.5,4913.7,4903.8,4894.0,4884.1,4874.3,4864.4,4854.6,4844.7,4834.9,4825.0,4815.2,4805.3,4795.5,4785.6,4775.8,4765.9,4756.1,4746.2,4736.4,4726.5 -Coal-IGCC-90%-CCS/Advanced,7162.4,7162.4,7147.7,7133.1,7118.4,7103.8,7089.1,7074.5,7059.8,7045.2,7030.5,7015.9,7001.2,6986.5,6971.9,6957.2,6942.6,6927.9,6913.3,6898.6,6884.0,6869.3,6854.7,6840.0,6825.4,6810.7,6796.1,6781.4,6766.7,6752.1 -Coal-IGCC-90%-CCS/Moderate,7162.4,7162.4,7147.7,7133.1,7118.4,7103.8,7089.1,7074.5,7059.8,7045.2,7030.5,7015.9,7001.2,6986.5,6971.9,6957.2,6942.6,6927.9,6913.3,6898.6,6884.0,6869.3,6854.7,6840.0,6825.4,6810.7,6796.1,6781.4,6766.7,6752.1 -Coal-IGCC-90%-CCS/Conservative,7162.4,7162.4,7147.7,7133.1,7118.4,7103.8,7089.1,7074.5,7059.8,7045.2,7030.5,7015.9,7001.2,6986.5,6971.9,6957.2,6942.6,6927.9,6913.3,6898.6,6884.0,6869.3,6854.7,6840.0,6825.4,6810.7,6796.1,6781.4,6766.7,6752.1 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal-new/Advanced,3201.2,3192,3182.8,3173.6,3164.4,3155.2,3146,3136.8,3127.6,3118.4,3109.2,3090.8,3081.6,3081.6,3050.3,3019.0,2987.7,2956.3,2925.0,2893.7,2862.4,2831.1,2799.7,2768.4,2737.1,2705.8,2674.5,2643.1,2611.8 +Coal-new/Moderate,3201.2,3183.7,3166.2,3148.7,3131.2,3113.7,3096.2,3078.7,3061.2,3043.7,3026.2,2991.2,2973.7,2973.7,2945.2,2916.6,2888.1,2859.5,2830.9,2802.4,2773.8,2745.3,2716.7,2688.1,2659.6,2631.0,2602.5,2573.9,2545.4 +Coal-new/Conservative,3201.2,3175.4,3149.6,3123.8,3098,3072.2,3046.4,3020.6,2994.8,2969.1,2943.3,2891.7,2865.9,2865.9,2840.1,2814.3,2788.5,2762.7,2736.9,2711.1,2685.3,2659.5,2633.7,2607.9,2582.1,2556.3,2530.5,2504.7,2478.9 +Coal-95%-CCS/Advanced,5312.5,5236.4,5160.3,5084.3,5008.2,4932.1,4856,4779.9,4703.8,4627.7,4551.6,4399.4,4323.3,4323.3,4274.2,4225.0,4175.8,4126.6,4077.4,4028.2,3979.0,3929.8,3880.6,3831.4,3782.2,3733.0,3683.8,3634.6,3585.4 +Coal-95%-CCS/Moderate,5312.5,5250,5187.4,5124.8,5062.2,4999.6,4937.1,4874.5,4811.9,4749.3,4686.8,4561.6,4499.0,4499.0,4449.9,4400.8,4351.7,4302.5,4253.4,4204.3,4155.1,4106.0,4056.9,4007.8,3958.6,3909.5,3860.4,3811.2,3762.1 +Coal-95%-CCS/Conservative,5312.5,5263.5,5214.4,5165.3,5116.3,5067.2,5018.2,4969.1,4920,4871,4821.9,4723.8,4674.7,4674.7,4625.7,4576.6,4527.5,4478.5,4429.4,4380.4,4331.3,4282.2,4233.2,4184.1,4135.1,4086.0,4036.9,3987.9,3938.8 +Coal-99%-CCS/Advanced,5435.4,5354.8,5274.2,5193.6,5113,5032.4,4951.8,4871.2,4790.6,4710,4629.3,4468.1,4387.5,4387.5,4337.6,4287.7,4237.7,4187.8,4137.9,4088.0,4038.0,3988.1,3938.2,3888.2,3838.3,3788.4,3738.5,3688.5,3638.6 +Coal-99%-CCS/Moderate,5435.4,5370,5304.6,5239.2,5173.8,5108.4,5043,4977.6,4912.2,4846.8,4781.4,4650.6,4585.2,4585.2,4535.1,4485.0,4435.0,4384.9,4334.8,4284.8,4234.7,4184.6,4134.6,4084.5,4034.5,3984.4,3934.3,3884.3,3834.2 +Coal-99%-CCS/Conservative,5435.4,5385.2,5335,5284.8,5234.6,5184.4,5134.2,5084,5033.8,4983.6,4933.4,4833.0,4782.8,4782.8,4732.6,4682.4,4632.2,4582.0,4531.8,4481.6,4431.4,4381.2,4331.0,4280.8,4230.6,4180.4,4130.2,4080.0,4029.8 +Coal-IGCC/Advanced,5603.2,5571.9,5540.6,5509.3,5478,5446.7,5415.4,5384.1,5352.7,5321.4,5290.1,5227.5,5196.2,5196.2,5164.9,5133.6,5102.3,5070.9,5039.6,5008.3,4977.0,4945.7,4914.4,4883.1,4851.8,4820.5,4789.1,4757.8,4726.5 +Coal-IGCC/Moderate,5603.2,5582.1,5560.9,5539.7,5518.6,5497.4,5476.3,5455.1,5433.9,5412.8,5391.6,5349.3,5328.1,5328.1,5306.9,5285.8,5264.6,5243.5,5222.3,5201.1,5180.0,5158.8,5137.6,5116.5,5095.3,5074.1,5053.0,5031.8,5010.7 +Coal-IGCC/Conservative,5603.2,5592.2,5581.2,5570.2,5559.2,5548.2,5537.1,5526.1,5515.1,5504.1,5493.1,5471.0,5460.0,5460.0,5449.0,5438.0,5427.0,5416.0,5404.9,5393.9,5382.9,5371.9,5360.9,5349.9,5338.8,5327.8,5316.8,5305.8,5294.8 +Coal-IGCC-90%-CCS/Advanced,8011.1,7966.1,7921.2,7876.2,7831.3,7786.3,7741.3,7696.4,7651.4,7606.4,7561.5,7471.5,7426.6,7426.6,7381.6,7336.6,7291.7,7246.7,7201.7,7156.8,7111.8,7066.8,7021.9,6976.9,6932.0,6887.0,6842.0,6797.1,6752.1 +Coal-IGCC-90%-CCS/Moderate,8011.1,7980.5,7949.8,7919.2,7888.6,7857.9,7827.3,7796.7,7766,7735.4,7704.8,7643.5,7612.8,7612.8,7582.2,7551.6,7520.9,7490.3,7459.7,7429.0,7398.4,7367.8,7337.1,7306.5,7275.9,7245.2,7214.6,7183.9,7153.3 +Coal-IGCC-90%-CCS/Conservative,8011.1,7994.8,7978.5,7962.2,7945.9,7929.6,7913.3,7897,7880.7,7864.4,7848.0,7815.4,7799.1,7799.1,7782.8,7766.5,7750.2,7733.9,7717.6,7701.3,7685.0,7668.7,7652.4,7636.1,7619.8,7603.4,7587.1,7570.8,7554.5 diff --git a/tests/data/Coal_FE/Market/30/df_vom.csv b/tests/data/Coal_FE/Market/30/df_vom.csv index 9e4fbb1..1f8d115 100644 --- a/tests/data/Coal_FE/Market/30/df_vom.csv +++ b/tests/data/Coal_FE/Market/30/df_vom.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,8.46,8.46,8.42,8.37,8.33,8.28,8.24,8.19,8.15,8.1,8.05,8.01,7.96,7.92,7.87,7.84,7.81,7.78,7.75,7.72,7.69,7.66,7.63,7.61,7.58,7.55,7.52,7.49,7.46,7.43 -Coal-new/Moderate,8.46,8.46,8.43,8.39,8.36,8.32,8.29,8.25,8.22,8.18,8.15,8.11,8.08,8.04,8.01,7.98,7.95,7.93,7.9,7.87,7.85,7.82,7.79,7.76,7.74,7.71,7.68,7.66,7.63,7.6 -Coal-new/Conservative,8.46,8.46,8.44,8.41,8.39,8.36,8.34,8.32,8.29,8.27,8.24,8.22,8.19,8.17,8.14,8.12,8.09,8.07,8.05,8.02,8.0,7.97,7.95,7.92,7.9,7.87,7.85,7.82,7.8,7.78 -Coal-95%-CCS/Advanced,14.69,14.69,14.47,14.25,14.03,13.81,13.59,13.37,13.15,12.93,12.71,12.49,12.28,12.06,11.84,11.79,11.74,11.7,11.65,11.6,11.56,11.51,11.46,11.41,11.37,11.32,11.27,11.23,11.18,11.13 -Coal-95%-CCS/Moderate,14.69,14.69,14.56,14.42,14.29,14.16,14.02,13.89,13.76,13.62,13.49,13.36,13.23,13.09,12.96,12.91,12.87,12.82,12.77,12.73,12.68,12.63,12.58,12.54,12.49,12.44,12.4,12.35,12.3,12.26 -Coal-95%-CCS/Conservative,14.69,14.69,14.64,14.6,14.55,14.5,14.46,14.41,14.36,14.32,14.27,14.22,14.18,14.13,14.08,14.04,13.99,13.94,13.89,13.85,13.8,13.75,13.71,13.66,13.61,13.57,13.52,13.47,13.43,13.38 -Coal-99%-CCS/Advanced,15.05,15.05,14.82,14.59,14.36,14.13,13.89,13.66,13.43,13.2,12.97,12.74,12.51,12.27,12.04,12.0,11.95,11.9,11.85,11.81,11.76,11.71,11.66,11.61,11.57,11.52,11.47,11.42,11.38,11.33 -Coal-99%-CCS/Moderate,15.05,15.05,14.91,14.77,14.63,14.49,14.35,14.21,14.07,13.93,13.79,13.66,13.52,13.38,13.24,13.19,13.14,13.09,13.05,13.0,12.95,12.9,12.85,12.81,12.76,12.71,12.66,12.62,12.57,12.52 -Coal-99%-CCS/Conservative,15.05,15.05,15,14.96,14.91,14.86,14.81,14.76,14.72,14.67,14.62,14.57,14.53,14.48,14.43,14.38,14.33,14.29,14.24,14.19,14.14,14.09,14.05,14.0,13.95,13.9,13.86,13.81,13.76,13.71 -Coal-IGCC/Advanced,14.77,14.77,14.75,14.73,14.7,14.68,14.66,14.64,14.61,14.59,14.57,14.55,14.52,14.5,14.48,14.45,14.43,14.41,14.39,14.36,14.34,14.32,14.3,14.27,14.25,14.23,14.21,14.18,14.16,14.14 -Coal-IGCC/Moderate,14.77,14.77,14.75,14.73,14.7,14.68,14.66,14.64,14.61,14.59,14.57,14.55,14.52,14.5,14.48,14.45,14.43,14.41,14.39,14.36,14.34,14.32,14.3,14.27,14.25,14.23,14.21,14.18,14.16,14.14 -Coal-IGCC/Conservative,14.77,14.77,14.75,14.73,14.7,14.68,14.66,14.64,14.61,14.59,14.57,14.55,14.52,14.5,14.48,14.45,14.43,14.41,14.39,14.36,14.34,14.32,14.3,14.27,14.25,14.23,14.21,14.18,14.16,14.14 -Coal-IGCC-90%-CCS/Advanced,22,22,21.96,21.93,21.89,21.86,21.83,21.79,21.76,21.73,21.69,21.66,21.63,21.59,21.56,21.52,21.49,21.46,21.42,21.39,21.36,21.32,21.29,21.25,21.22,21.19,21.15,21.12,21.09,21.05 -Coal-IGCC-90%-CCS/Moderate,22,22,21.96,21.93,21.89,21.86,21.83,21.79,21.76,21.73,21.69,21.66,21.63,21.59,21.56,21.52,21.49,21.46,21.42,21.39,21.36,21.32,21.29,21.25,21.22,21.19,21.15,21.12,21.09,21.05 -Coal-IGCC-90%-CCS/Conservative,22,22,21.96,21.93,21.89,21.86,21.83,21.79,21.76,21.73,21.69,21.66,21.63,21.59,21.56,21.52,21.49,21.46,21.42,21.39,21.36,21.32,21.29,21.25,21.22,21.19,21.15,21.12,21.09,21.05 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal-new/Advanced,9.3,9.25,9.2,9.15,9.1,9.05,9,8.95,8.9,8.85,8.8,8.7,8.65,8.65,8.62,8.58,8.55,8.52,8.48,8.45,8.42,8.38,8.35,8.32,8.28,8.25,8.22,8.18,8.15 +Coal-new/Moderate,9.3,9.26,9.22,9.18,9.14,9.1,9.06,9.03,8.99,8.95,8.91,8.83,8.79,8.79,8.76,8.73,8.7,8.67,8.64,8.61,8.58,8.55,8.52,8.49,8.46,8.43,8.4,8.37,8.34 +Coal-new/Conservative,9.3,9.27,9.24,9.21,9.19,9.16,9.13,9.1,9.07,9.05,9.02,8.96,8.94,8.94,8.91,8.88,8.85,8.83,8.8,8.77,8.74,8.72,8.69,8.66,8.63,8.61,8.58,8.55,8.52 +Coal-95%-CCS/Advanced,16.12,15.88,15.64,15.4,15.16,14.92,14.68,14.44,14.2,13.95,13.71,13.23,12.99,12.99,12.94,12.89,12.83,12.78,12.73,12.68,12.62,12.57,12.52,12.47,12.41,12.36,12.31,12.26,12.2 +Coal-95%-CCS/Moderate,16.12,15.97,15.83,15.68,15.53,15.39,15.24,15.09,14.95,14.8,14.65,14.36,14.22,14.22,14.16,14.11,14.06,14.01,13.95,13.9,13.85,13.8,13.74,13.69,13.64,13.59,13.53,13.48,13.43 +Coal-95%-CCS/Conservative,16.12,16.07,16.01,15.96,15.91,15.86,15.81,15.75,15.7,15.65,15.6,15.49,15.44,15.44,15.39,15.33,15.28,15.23,15.18,15.12,15.07,15.02,14.97,14.91,14.86,14.81,14.76,14.7,14.65 +Coal-99%-CCS/Advanced,16.52,16.26,16.01,15.76,15.5,15.25,14.99,14.74,14.49,14.23,13.98,13.47,13.22,13.22,13.17,13.11,13.06,13.01,12.95,12.9,12.85,12.79,12.74,12.69,12.63,12.58,12.53,12.47,12.42 +Coal-99%-CCS/Moderate,16.52,16.36,16.21,16.06,15.9,15.75,15.59,15.44,15.29,15.13,14.98,14.67,14.52,14.52,14.47,14.41,14.36,14.31,14.25,14.2,14.14,14.09,14.04,13.98,13.93,13.88,13.82,13.77,13.72 +Coal-99%-CCS/Conservative,16.52,16.46,16.41,16.36,16.3,16.25,16.19,16.14,16.09,16.03,15.98,15.87,15.82,15.82,15.77,15.71,15.66,15.61,15.55,15.5,15.44,15.39,15.34,15.28,15.23,15.18,15.12,15.07,15.02 +Coal-IGCC/Advanced,16.44,16.36,16.27,16.19,16.11,16.03,15.95,15.86,15.78,15.7,15.62,15.45,15.37,15.37,15.29,15.21,15.12,15.04,14.96,14.88,14.8,14.71,14.63,14.55,14.47,14.38,14.3,14.22,14.14 +Coal-IGCC/Moderate,16.44,16.39,16.33,16.28,16.22,16.17,16.12,16.06,16.01,15.96,15.9,15.79,15.74,15.74,15.69,15.63,15.58,15.53,15.47,15.42,15.36,15.31,15.26,15.2,15.15,15.1,15.04,14.99,14.93 +Coal-IGCC/Conservative,16.44,16.41,16.39,16.36,16.34,16.31,16.29,16.26,16.24,16.21,16.19,16.14,16.11,16.11,16.08,16.06,16.03,16.01,15.98,15.96,15.93,15.91,15.88,15.86,15.83,15.81,15.78,15.76,15.73 +Coal-IGCC-90%-CCS/Advanced,24.43,24.31,24.19,24.07,23.95,23.82,23.7,23.58,23.46,23.34,23.22,22.98,22.86,22.86,22.74,22.62,22.5,22.38,22.26,22.14,22.02,21.9,21.78,21.66,21.53,21.41,21.29,21.17,21.05 +Coal-IGCC-90%-CCS/Moderate,24.43,24.35,24.27,24.19,24.11,24.03,23.95,23.87,23.8,23.72,23.64,23.48,23.4,23.4,23.32,23.24,23.16,23.08,23.01,22.93,22.85,22.77,22.69,22.61,22.53,22.45,22.37,22.29,22.22 +Coal-IGCC-90%-CCS/Conservative,24.43,24.39,24.35,24.31,24.28,24.24,24.2,24.17,24.13,24.09,24.05,23.98,23.94,23.94,23.9,23.87,23.83,23.79,23.75,23.72,23.68,23.64,23.6,23.57,23.53,23.49,23.45,23.42,23.38 diff --git a/tests/data/Coal_FE/Market/TechLife/df_capex.csv b/tests/data/Coal_FE/Market/TechLife/df_capex.csv index 289409a..125e85e 100644 --- a/tests/data/Coal_FE/Market/TechLife/df_capex.csv +++ b/tests/data/Coal_FE/Market/TechLife/df_capex.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,3549.4084745783584,3549.4084745783584,3539.344341612319,3529.28020864628,3519.0918271251044,3509.0276941590646,3498.9635611930253,3488.899428226986,3478.8352952609466,3468.6469137397708,3458.5827807737314,3448.518647807692,3438.454514841653,3428.3903818756135,3418.2020003544376,3383.536653471413,3348.871306588389,3314.2059597053644,3279.5406128223394,3244.751017384179,3210.0856705011543,3175.4203236181293,3140.754976735105,3106.0896298520806,3071.30003441392,3036.634687530895,3001.9693406478705,2967.303993764846,2932.638646881822,2897.8490514436608 -Coal-new/Moderate,3549.4084745783584,3549.4084745783584,3530.149948532234,3510.7671739309726,3491.384399329712,3472.125873283587,3452.743098682326,3433.4845726362014,3414.10179803494,3394.8432719888156,3375.4604973875544,3356.2019713414293,3336.8191967401685,3317.560670694044,3298.1778960927827,3266.6187630881655,3234.9353815284117,3203.2519999686583,3171.6928669640406,3140.0094854042873,3108.4503523996705,3076.7669708399167,3045.2078378352994,3013.5244562755456,2981.9653232709284,2950.2819417111746,2918.7228087065573,2887.0394271468035,2855.4802941421863,2823.7969125824325 -Coal-new/Conservative,3549.4084745783584,3549.4084745783584,3520.831306897012,3492.2541392156654,3463.6769715343194,3435.2240524081094,3406.646884726763,3378.069717045417,3349.4925493640703,3320.915381682724,3292.3382140013773,3263.7610463200313,3235.308127193821,3206.7309595124743,3178.1537918311283,3149.5766241497818,3120.9994564684353,3092.4222887870887,3063.8451211057427,3035.267953424396,3006.8150342981858,2978.2378666168397,2949.660698935493,2921.0835312541467,2892.5063635728,2863.929195891454,2835.3520282101076,2806.899109083897,2778.321941402551,2749.7447737212046 -Coal-95%-CCS/Advanced,5896.090935437443,5896.090935437443,5811.47766938963,5726.864403341818,5642.126888738869,5557.513622691055,5472.900356643244,5388.162842040295,5303.5495759924825,5218.936309944669,5134.19879534172,5049.585529293908,4964.972263246095,4880.358997198283,4795.621482595334,4741.200615445639,4686.655499740808,4632.110384035978,4577.689516886284,4523.144401181453,4468.599285476622,4414.178418326927,4359.633302622097,4305.212435472403,4250.667319767572,4196.122204062741,4141.701336913046,4087.156221208216,4032.6111055033853,3978.190238353691 -Coal-95%-CCS/Moderate,5896.090935437443,5896.090935437443,5826.635993116257,5757.056802239936,5687.601859918751,5618.022669042429,5548.567726721243,5478.988535844921,5409.533593523736,5339.954402647415,5270.4994603262285,5200.920269449907,5131.4653271287225,5061.8861362524,4992.431193931215,4937.886078226385,4883.46521107669,4829.044343926996,4774.623476777301,4720.202609627607,4665.657493922776,4611.236626773082,4556.815759623387,4502.394892473692,4447.974025323998,4393.5531581743035,4339.0080424694725,4284.587175319779,4230.166308170084,4175.74544102039 -Coal-95%-CCS/Conservative,5896.090935437443,5896.090935437443,5841.794316842885,5787.373449693189,5732.952582543496,5678.531715393801,5624.235096799243,5569.814229649549,5515.393362499854,5460.97249535016,5406.675876755602,5352.255009605907,5297.834142456212,5243.537523861654,5189.11665671196,5134.695789562266,5080.274922412572,5025.978303818013,4971.557436668319,4917.136569518624,4862.839950924066,4808.419083774372,4753.998216624677,4699.577349474983,4645.280730880424,4590.8598637307305,4536.438996581036,4482.018129431342,4427.721510836783,4373.300643687089 -Coal-99%-CCS/Advanced,6032.515848977087,6032.515848977087,5942.8083921686875,5853.225183915422,5763.517727107022,5673.8102702986225,5584.227062045357,5494.519605236957,5404.8121484285575,5315.228940175292,5225.521483366892,5135.8140265584925,5046.230818305228,4956.523361496827,4866.8159046884275,4811.525297652779,4756.234690617131,4700.944083581482,4645.653476545834,4590.362869510185,4534.9480139194,4479.657406883752,4424.366799848103,4369.076192812455,4313.785585776806,4258.370730186022,4203.080123150374,4147.789516114725,4092.4989090790764,4037.208302043428 -Coal-99%-CCS/Moderate,6032.515848977087,6032.515848977087,5959.830444222359,5887.145039467629,5814.583883268037,5741.898478513309,5669.213073758579,5596.527669003851,5523.842264249122,5451.2811080495285,5378.5957032948,5305.910298540071,5233.224893785342,5160.66373758575,5087.978332831021,5032.439228685101,4977.024373094315,4921.485268948394,4866.07041335761,4810.5313092116885,4755.1164536209035,4699.577349474983,4644.162493884199,4588.623389738277,4533.208534147492,4477.6694300015715,4422.13032585565,4366.715470264866,4311.176366118944,4255.761510528159 -Coal-99%-CCS/Conservative,6032.515848977087,6032.515848977087,5976.85249627603,5921.189143574973,5865.525790873916,5809.862438172859,5754.199085471801,5698.65998132588,5642.996628624823,5587.333275923765,5531.669923222708,5476.006570521651,5420.343217820593,5364.679865119536,5309.016512418479,5253.3531597174215,5197.8140555715,5142.150702870444,5086.4873501693855,5030.823997468328,4975.160644767271,4919.497292066214,4863.833939365157,4808.1705866641,4752.5072339630415,4696.843881261984,4641.304777116064,4585.6414244150055,4529.978071713949,4474.314719012891 -Coal-IGCC/Advanced,6215.409722137704,6215.409722137704,6203.1091151792125,6190.9327567758555,6178.632149817364,6166.455791414007,6154.155184455515,6141.978826052158,6129.678219093665,6117.377612135173,6105.201253731816,6092.900646773324,6080.724288369967,6068.423681411476,6056.247323008119,6043.946716049626,6031.77035764627,6019.469750687777,6007.29339228442,5994.992785325929,5982.816426922572,5970.51581996408,5958.339461560723,5946.038854602231,5933.862496198874,5921.561889240382,5909.385530837026,5897.084923878533,5884.908565475176,5872.607958516684 -Coal-IGCC/Moderate,6215.409722137704,6215.409722137704,6203.1091151792125,6190.9327567758555,6178.632149817364,6166.455791414007,6154.155184455515,6141.978826052158,6129.678219093665,6117.377612135173,6105.201253731816,6092.900646773324,6080.724288369967,6068.423681411476,6056.247323008119,6043.946716049626,6031.77035764627,6019.469750687777,6007.29339228442,5994.992785325929,5982.816426922572,5970.51581996408,5958.339461560723,5946.038854602231,5933.862496198874,5921.561889240382,5909.385530837026,5897.084923878533,5884.908565475176,5872.607958516684 -Coal-IGCC/Conservative,6215.409722137704,6215.409722137704,6203.1091151792125,6190.9327567758555,6178.632149817364,6166.455791414007,6154.155184455515,6141.978826052158,6129.678219093665,6117.377612135173,6105.201253731816,6092.900646773324,6080.724288369967,6068.423681411476,6056.247323008119,6043.946716049626,6031.77035764627,6019.469750687777,6007.29339228442,5994.992785325929,5982.816426922572,5970.51581996408,5958.339461560723,5946.038854602231,5933.862496198874,5921.561889240382,5909.385530837026,5897.084923878533,5884.908565475176,5872.607958516684 -Coal-IGCC-90%-CCS/Advanced,8899.178513081539,8899.178513081539,8880.913975476506,8862.773686426608,8844.509148821573,8826.368859771675,8808.10432216664,8789.964033116743,8771.699495511708,8753.559206461809,8735.294668856775,8717.154379806876,8698.889842201843,8680.625304596808,8662.48501554691,8644.220477941875,8626.080188891978,8607.815651286943,8589.675362237045,8571.41082463201,8553.270535582113,8535.005997977078,8516.86570892718,8498.601171322145,8480.460882272248,8462.196344667213,8444.056055617315,8425.79151801228,8407.526980407245,8389.386691357347 -Coal-IGCC-90%-CCS/Moderate,8899.178513081539,8899.178513081539,8880.913975476506,8862.773686426608,8844.509148821573,8826.368859771675,8808.10432216664,8789.964033116743,8771.699495511708,8753.559206461809,8735.294668856775,8717.154379806876,8698.889842201843,8680.625304596808,8662.48501554691,8644.220477941875,8626.080188891978,8607.815651286943,8589.675362237045,8571.41082463201,8553.270535582113,8535.005997977078,8516.86570892718,8498.601171322145,8480.460882272248,8462.196344667213,8444.056055617315,8425.79151801228,8407.526980407245,8389.386691357347 -Coal-IGCC-90%-CCS/Conservative,8899.178513081539,8899.178513081539,8880.913975476506,8862.773686426608,8844.509148821573,8826.368859771675,8808.10432216664,8789.964033116743,8771.699495511708,8753.559206461809,8735.294668856775,8717.154379806876,8698.889842201843,8680.625304596808,8662.48501554691,8644.220477941875,8626.080188891978,8607.815651286943,8589.675362237045,8571.41082463201,8553.270535582113,8535.005997977078,8516.86570892718,8498.601171322145,8480.460882272248,8462.196344667213,8444.056055617315,8425.79151801228,8407.526980407245,8389.386691357347 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal-new/Advanced,4078.562869122297,4067.1964634528663,4055.8300577834357,4044.4636521140046,4033.097246444574,4021.7308407751425,4010.364435105712,3998.9980294362813,3987.63162376685,3976.2652180974196,3964.8988124279886,3942.166001089127,3930.799595419696,3930.799595419696,3892.129106566089,3853.4586177124816,3814.788128858874,3775.9940921175566,3737.3236032639493,3698.653114410342,3659.982625556735,3621.3121367031276,3582.518099961809,3543.8476111082023,3505.177122254595,3466.506633400988,3427.8361445473806,3389.042107806062,3350.3716189524553 +Coal-new/Moderate,4078.562869122297,4056.941988772836,4035.3211084233753,4013.7002280739143,3992.0793477244533,3970.458467374993,3948.837587025532,3927.2167066760708,3905.5958263266098,3883.974945977149,3862.354065627688,3819.1123049287667,3797.4914245793057,3797.4914245793057,3762.2802765816123,3726.945580696208,3691.7344326985144,3656.39973681311,3621.0650409277055,3585.853892930012,3550.5191970446076,3515.308049046914,3479.973353161509,3444.6386572761044,3409.427509278411,3374.0928133930065,3338.881665395313,3303.5469695099086,3268.3358215122153 +Coal-new/Conservative,4078.562869122297,4046.6875140928064,4014.8121590633154,3982.9368040338245,3951.0614490043336,3919.1860939748426,3887.310738945352,3855.4353839158607,3823.56002888637,3791.8082217445904,3759.9328667151,3696.1821566561175,3664.306801626627,3664.306801626627,3632.431446597136,3600.5560915676456,3568.680736538154,3536.8053815086632,3504.9300264791727,3473.054671449682,3441.1793164201913,3409.3039613907,3377.428606361209,3345.5532513317185,3313.6778963022275,3281.8025412727366,3249.9271862432456,3218.0518312137547,3186.176476184264 +Coal-95%-CCS/Advanced,6687.029422368967,6593.009479820739,6498.989537272513,6405.093142611998,6311.07320006377,6217.053257515544,6123.033314967316,6029.013372419089,5934.993429870862,5840.973487322635,5746.953544774409,5558.9136596779545,5464.8937171297275,5464.8937171297275,5404.231704263526,5343.446143509613,5282.6605827557005,5221.875022001788,5161.089461247874,5100.303900493962,5039.518339740049,4978.7327789861365,4917.947218232223,4857.161657478311,4796.376096724398,4735.590535970485,4674.8049752165725,4614.019414462659,4553.233853708746 +Coal-95%-CCS/Moderate,6687.029422368967,6609.811992549464,6532.471014842249,6455.130037135035,6377.789059427821,6300.448081720607,6223.230651901104,6145.889674193889,6068.548696486674,5991.207718779461,5913.990288959958,5759.308333545529,5681.967355838315,5681.967355838315,5621.305342972113,5560.643330105911,5499.98131723971,5439.195756485797,5378.533743619595,5317.871730753394,5257.086169999481,5196.42415713328,5135.762144267077,5075.100131400876,5014.314570646963,4953.6525577807615,4892.99054491456,4832.204984160647,4771.542971294445 +Coal-95%-CCS/Conservative,6687.029422368967,6626.490957390476,6565.828944524274,6505.166931658074,6444.628466679583,6383.966453813381,6323.42798883489,6262.765975968689,6202.103963102488,6141.565498123997,6080.903485257795,5959.7030074131035,5899.040994546902,5899.040994546902,5838.502529568411,5777.84051670221,5717.1785038360085,5656.6400388575175,5595.978025991316,5535.439561012825,5474.777548146624,5414.115535280423,5353.577070301932,5292.915057435731,5232.376592457241,5171.714579591038,5111.052566724837,5050.514101746347,4989.852088880145 +Coal-99%-CCS/Advanced,6838.8697763660375,6739.290178870807,6639.710581375575,6540.1309838803445,6440.551386385113,6340.971788889881,6241.392191394651,6141.812593899419,6042.232996404188,5942.653398908957,5842.950253526015,5643.791058535553,5544.211461040321,5544.211461040321,5482.56106507243,5420.910669104538,5359.136725248936,5297.486329281045,5235.835933313153,5174.185537345263,5112.41159348966,5050.761197521769,4989.1108015538775,4927.336857698275,4865.686461730384,4804.036065762492,4742.385669794601,4680.6117259389985,4618.961329971107 +Coal-99%-CCS/Moderate,6838.8697763660375,6758.06945780291,6677.269139239782,6596.468820676653,6515.668502113525,6434.868183550397,6354.06786498727,6273.267546424142,6192.467227861013,6111.6669092978855,6030.866590734757,5869.265953608502,5788.465635045373,5788.465635045373,5726.56814330206,5664.670651558746,5602.896707703144,5540.99921595983,5479.101724216516,5417.327780360914,5355.4302886176,5293.532796874287,5231.758853018684,5169.861361275371,5108.087417419768,5046.189925676455,4984.29243393314,4922.518490077538,4860.620998334224 +Coal-99%-CCS/Conservative,6838.8697763660375,6776.848736735013,6714.827697103988,6652.806657472963,6590.785617841939,6528.764578210913,6466.743538579888,6404.722498948863,6342.701459317839,6280.680419686814,6218.6593800557885,6094.61730079374,6032.596261162715,6032.596261162715,5970.57522153169,5908.554181900664,5846.533142269639,5784.512102638615,5722.49106300759,5660.470023376565,5598.448983745539,5536.427944114515,5474.4069044834905,5412.385864852466,5350.364825221441,5288.343785590415,5226.322745959391,5164.301706328366,5102.280666697341 +Coal-IGCC/Advanced,7046.1831319454395,7007.512643091832,6968.842154238226,6930.171665384618,6891.501176531011,6852.830687677403,6814.160198823796,6775.48970997019,6736.695673228871,6698.025184375264,6659.354695521657,6582.013717814442,6543.343228960835,6543.343228960835,6504.672740107228,6466.002251253622,6427.331762400015,6388.537725658695,6349.867236805089,6311.1967479514815,6272.526259097875,6233.855770244267,6195.18528139066,6156.514792537053,6117.844303683446,6079.173814829838,6040.379778088521,6001.709289234913,5963.038800381306 +Coal-IGCC/Moderate,7046.1831319454395,7020.114527638376,6993.9223754436,6967.730223248825,6941.661618941761,6915.469466746984,6889.40086243992,6863.208710245145,6837.016558050369,6810.947953743305,6784.75580154853,6732.49504504669,6706.302892851915,6706.302892851915,6680.110740657139,6654.042136350075,6627.8499841553,6601.781379848236,6575.5892276534605,6549.397075458685,6523.32847115162,6497.136318956845,6470.9441667620695,6444.875562455005,6418.68341026023,6392.4912580654545,6366.42265375839,6340.230501563615,6314.16189725655 +Coal-IGCC/Conservative,7046.1831319454395,7032.592864297207,7019.002596648974,7005.412329000742,6991.822061352509,6978.231793704276,6964.517978168334,6950.927710520101,6937.337442871868,6923.747175223636,6910.156907575403,6882.852824391227,6869.262556742994,6869.262556742994,6855.672289094761,6842.082021446529,6828.4917537982965,6814.901486150064,6801.187670614119,6787.597402965887,6774.0071353176545,6760.416867669422,6746.82660002119,6733.236332372957,6719.522516837014,6705.9322491887815,6692.341981540549,6678.751713892316,6665.161446244084 +Coal-IGCC-90%-CCS/Advanced,10021.092720143544,9965.496170673501,9910.02316909117,9854.426619621127,9798.953618038797,9743.357068568754,9687.760519098712,9632.28751751638,9576.690968046338,9521.094418576296,9465.621416993965,9354.42831805388,9298.95531647155,9298.95531647155,9243.358767001508,9187.762217531466,9132.289215949135,9076.692666479092,9021.09611700905,8965.623115426719,8910.026565956678,8854.430016486634,8798.957014904303,8743.360465434262,8687.88746385193,8632.290914381889,8576.694364911846,8521.221363329516,8465.624813859473 +Coal-IGCC-90%-CCS/Moderate,10021.092720143544,9983.287066503914,9945.357864976575,9907.552211336946,9869.746557697317,9831.817356169977,9794.011702530348,9756.20604889072,9718.27684736338,9680.47119372375,9642.665540084123,9566.930684917153,9529.001483389815,9529.001483389815,9491.195829750184,9453.390176110557,9415.460974583217,9377.655320943588,9339.849667303959,9301.920465776619,9264.11481213699,9226.309158497363,9188.379956970022,9150.574303330393,9112.768649690765,9074.839448163424,9037.033794523797,8999.104592996455,8961.298939356828 +Coal-IGCC-90%-CCS/Conservative,10021.092720143544,10000.954414446616,9980.81610874969,9960.677803052764,9940.539497355838,9920.401191658912,9900.262885961985,9880.124580265057,9859.986274568131,9839.847968871205,9819.586115286567,9779.309503892715,9759.171198195789,9759.171198195789,9739.032892498863,9718.894586801936,9698.756281105008,9678.617975408082,9658.479669711158,9638.34136401423,9618.203058317304,9598.064752620377,9577.926446923451,9557.788141226525,9537.649835529599,9517.38798194496,9497.249676248035,9477.111370551107,9456.97306485418 diff --git a/tests/data/Coal_FE/Market/TechLife/df_fom.csv b/tests/data/Coal_FE/Market/TechLife/df_fom.csv index 7a346b6..7fad52b 100644 --- a/tests/data/Coal_FE/Market/TechLife/df_fom.csv +++ b/tests/data/Coal_FE/Market/TechLife/df_fom.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,77.7,77.9,77.7,77.6,77.4,77.2,77,76.8,76.6,76.5,76.3,76.1,75.9,75.7,75.5,74.9,74.2,73.6,73.0,72.3,71.7,71.0,70.4,69.7,69.1,68.4,67.8,67.1,66.5,65.8 -Coal-new/Moderate,77.6,77.9,77.6,77.2,76.8,76.5,76.1,75.8,75.4,75.1,74.7,74.3,74.0,73.6,73.3,72.7,72.1,71.5,70.9,70.3,69.7,69.1,68.5,67.9,67.4,66.8,66.2,65.6,65.0,64.4 -Coal-new/Conservative,77.4,77.9,77.4,76.9,76.3,75.8,75.3,74.7,74.2,73.7,73.1,72.6,72.1,71.5,71.0,70.5,69.9,69.4,68.9,68.3,67.8,67.3,66.7,66.2,65.7,65.1,64.6,64.1,63.5,63.0 -Coal-95%-CCS/Advanced,121.9,123.4,121.9,120.3,118.7,117.2,115.6,114,112.5,110.9,109.4,107.8,106.2,104.7,103.1,102.1,101.1,100.1,99.0,98.0,97.0,96.0,95.0,93.9,92.9,91.9,90.9,89.9,88.9,87.8 -Coal-95%-CCS/Moderate,122.1,123.4,122.1,120.8,119.6,118.3,117,115.7,114.4,113.1,111.8,110.5,109.2,108.0,106.7,105.6,104.6,103.6,102.6,101.6,100.6,99.5,98.5,97.5,96.5,95.5,94.5,93.4,92.4,91.4 -Coal-95%-CCS/Conservative,122.4,123.4,122.4,121.4,120.4,119.4,118.3,117.3,116.3,115.3,114.3,113.3,112.3,111.2,110.2,109.2,108.2,107.2,106.2,105.1,104.1,103.1,102.1,101.1,100.1,99.1,98.0,97.0,96.0,95.0 -Coal-99%-CCS/Advanced,124.3,125.9,124.3,122.6,121,119.3,117.7,116,114.4,112.7,111.0,109.4,107.7,106.1,104.4,103.4,102.4,101.3,100.3,99.3,98.2,97.2,96.2,95.1,94.1,93.1,92.0,91.0,90.0,88.9 -Coal-99%-CCS/Moderate,124.6,125.9,124.6,123.2,121.9,120.6,119.2,117.9,116.5,115.2,113.8,112.5,111.1,109.8,108.4,107.4,106.4,105.3,104.3,103.2,102.2,101.2,100.1,99.1,98.1,97.0,96.0,95.0,93.9,92.9 -Coal-99%-CCS/Conservative,124.9,125.9,124.9,123.9,122.8,121.8,120.7,119.7,118.7,117.6,116.6,115.5,114.5,113.5,112.4,111.4,110.4,109.3,108.3,107.2,106.2,105.2,104.1,103.1,102.0,101.0,100.0,98.9,97.9,96.8 -Coal-IGCC/Advanced,150.1,150.4,150.1,149.9,149.6,149.3,149.1,148.8,148.5,148.3,148.0,147.7,147.4,147.2,146.9,146.6,146.4,146.1,145.8,145.6,145.3,145.0,144.7,144.5,144.2,143.9,143.7,143.4,143.1,142.9 -Coal-IGCC/Moderate,150.1,150.4,150.1,149.9,149.6,149.3,149.1,148.8,148.5,148.3,148.0,147.7,147.4,147.2,146.9,146.6,146.4,146.1,145.8,145.6,145.3,145.0,144.7,144.5,144.2,143.9,143.7,143.4,143.1,142.9 -Coal-IGCC/Conservative,150.1,150.4,150.1,149.9,149.6,149.3,149.1,148.8,148.5,148.3,148.0,147.7,147.4,147.2,146.9,146.6,146.4,146.1,145.8,145.6,145.3,145.0,144.7,144.5,144.2,143.9,143.7,143.4,143.1,142.9 -Coal-IGCC-90%-CCS/Advanced,212.6,213,212.6,212.2,211.8,211.4,211,210.6,210.2,209.8,209.4,209.0,208.6,208.2,207.8,207.4,207.0,206.6,206.2,205.8,205.4,205.0,204.6,204.2,203.8,203.4,203.0,202.6,202.2,201.8 -Coal-IGCC-90%-CCS/Moderate,212.6,213,212.6,212.2,211.8,211.4,211,210.6,210.2,209.8,209.4,209.0,208.6,208.2,207.8,207.4,207.0,206.6,206.2,205.8,205.4,205.0,204.6,204.2,203.8,203.4,203.0,202.6,202.2,201.8 -Coal-IGCC-90%-CCS/Conservative,212.6,213,212.6,212.2,211.8,211.4,211,210.6,210.2,209.8,209.4,209.0,208.6,208.2,207.8,207.4,207.0,206.6,206.2,205.8,205.4,205.0,204.6,204.2,203.8,203.4,203.0,202.6,202.2,201.8 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal-new/Advanced,86.5,86.3,86.1,85.9,85.7,85.4,85.2,85,84.8,84.6,84.4,84.0,83.8,83.8,83.1,82.3,81.6,80.9,80.2,79.4,78.7,78.0,77.2,76.5,75.8,75.1,74.3,73.6,72.9 +Coal-new/Moderate,86.5,86.1,85.7,85.3,84.9,84.5,84.1,83.7,83.3,82.9,82.5,81.7,81.2,81.2,80.6,79.9,79.3,78.6,77.9,77.3,76.6,75.9,75.3,74.6,74.0,73.3,72.6,72.0,71.3 +Coal-new/Conservative,86.5,85.9,85.3,84.7,84.1,83.5,82.9,82.3,81.7,81.1,80.5,79.3,78.7,78.7,78.1,77.5,76.9,76.3,75.7,75.1,74.5,73.9,73.3,72.7,72.1,71.5,70.9,70.3,69.7 +Coal-95%-CCS/Advanced,137.2,135.5,133.7,132,130.3,128.5,126.8,125,123.3,121.5,119.8,116.3,114.5,114.5,113.4,112.2,111.1,110.0,108.8,107.7,106.5,105.4,104.3,103.1,102.0,100.8,99.7,98.6,97.4 +Coal-95%-CCS/Moderate,137.2,135.8,134.4,132.9,131.5,130,128.6,127.1,125.7,124.3,122.8,119.9,118.5,118.5,117.3,116.2,115.1,113.9,112.8,111.6,110.5,109.4,108.2,107.1,105.9,104.8,103.7,102.5,101.4 +Coal-95%-CCS/Conservative,137.2,136.1,135,133.8,132.7,131.5,130.4,129.3,128.1,127,125.9,123.6,122.4,122.4,121.3,120.2,119.0,117.9,116.8,115.6,114.5,113.3,112.2,111.1,109.9,108.8,107.6,106.5,105.4 +Coal-99%-CCS/Advanced,140.1,138.2,136.4,134.5,132.7,130.8,129,127.1,125.3,123.4,121.6,117.9,116.0,116.0,114.8,113.7,112.5,111.4,110.2,109.1,107.9,106.7,105.6,104.4,103.3,102.1,100.9,99.8,98.6 +Coal-99%-CCS/Moderate,140.1,138.6,137,135.5,134,132.5,131,129.5,128,126.5,125.0,122.0,120.5,120.5,119.3,118.1,117.0,115.8,114.7,113.5,112.3,111.2,110.0,108.8,107.7,106.5,105.4,104.2,103.0 +Coal-99%-CCS/Conservative,140.1,138.9,137.7,136.6,135.4,134.2,133.1,131.9,130.7,129.6,128.4,126.1,124.9,124.9,123.8,122.6,121.4,120.3,119.1,117.9,116.8,115.6,114.4,113.3,112.1,110.9,109.8,108.6,107.4 +Coal-IGCC/Advanced,167.5,166.6,165.8,164.9,164,163.1,162.2,161.4,160.5,159.6,158.7,157.0,156.1,156.1,155.2,154.3,153.4,152.5,151.7,150.8,149.9,149.0,148.1,147.3,146.4,145.5,144.6,143.7,142.9 +Coal-IGCC/Moderate,167.5,166.9,166.3,165.7,165.2,164.6,164,163.4,162.8,162.2,161.6,160.4,159.8,159.8,159.2,158.7,158.1,157.5,156.9,156.3,155.7,155.1,154.5,153.9,153.3,152.7,152.2,151.6,151.0 +Coal-IGCC/Conservative,167.5,167.2,166.9,166.6,166.3,166,165.7,165.4,165.1,164.8,164.5,163.9,163.6,163.6,163.3,163.0,162.7,162.4,162.1,161.8,161.5,161.2,160.9,160.6,160.3,160.0,159.7,159.4,159.1 +Coal-IGCC-90%-CCS/Advanced,237,235.8,234.5,233.2,232,230.7,229.5,228.2,226.9,225.7,224.4,221.9,220.7,220.7,219.4,218.1,216.9,215.6,214.4,213.1,211.8,210.6,209.3,208.1,206.8,205.5,204.3,203.0,201.8 +Coal-IGCC-90%-CCS/Moderate,237,236.2,235.3,234.5,233.6,232.8,231.9,231,230.2,229.3,228.5,226.8,225.9,225.9,225.1,224.2,223.4,222.5,221.7,220.8,220.0,219.1,218.3,217.4,216.6,215.7,214.9,214.0,213.1 +Coal-IGCC-90%-CCS/Conservative,237,236.6,236.1,235.7,235.2,234.8,234.3,233.9,233.4,233,232.6,231.7,231.2,231.2,230.8,230.3,229.9,229.4,229.0,228.5,228.1,227.6,227.2,226.8,226.3,225.9,225.4,225.0,224.5 diff --git a/tests/data/Coal_FE/Market/TechLife/df_gcc.csv b/tests/data/Coal_FE/Market/TechLife/df_gcc.csv index f6c6103..fd28786 100644 --- a/tests/data/Coal_FE/Market/TechLife/df_gcc.csv +++ b/tests/data/Coal_FE/Market/TechLife/df_gcc.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-new/Moderate,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-new/Conservative,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-95%-CCS/Advanced,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-95%-CCS/Moderate,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-95%-CCS/Conservative,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-99%-CCS/Advanced,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-99%-CCS/Moderate,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-99%-CCS/Conservative,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-IGCC/Advanced,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-IGCC/Moderate,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-IGCC/Conservative,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-IGCC-90%-CCS/Advanced,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-IGCC-90%-CCS/Moderate,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-IGCC-90%-CCS/Conservative,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal-new/Advanced,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-new/Moderate,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-new/Conservative,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-95%-CCS/Advanced,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-95%-CCS/Moderate,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-95%-CCS/Conservative,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-99%-CCS/Advanced,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-99%-CCS/Moderate,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-99%-CCS/Conservative,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-IGCC/Advanced,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-IGCC/Moderate,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-IGCC/Conservative,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-IGCC-90%-CCS/Advanced,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-IGCC-90%-CCS/Moderate,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-IGCC-90%-CCS/Conservative,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 diff --git a/tests/data/Coal_FE/Market/TechLife/df_hr.csv b/tests/data/Coal_FE/Market/TechLife/df_hr.csv index 30ae4d2..785fbeb 100644 --- a/tests/data/Coal_FE/Market/TechLife/df_hr.csv +++ b/tests/data/Coal_FE/Market/TechLife/df_hr.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,8.49,8.49,8.442,8.395,8.347,8.3,8.253,8.205,8.158,8.111,8.063,8.016,7.968,7.921,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874 -Coal-new/Moderate,8.49,8.49,8.466,8.442,8.419,8.395,8.371,8.347,8.324,8.3,8.276,8.253,8.229,8.205,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182 -Coal-new/Conservative,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49 -Coal-95%-CCS/Advanced,10.938,10.938,10.825,10.713,10.601,10.488,10.376,10.263,10.151,10.038,9.926,9.813,9.701,9.588,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476 -Coal-95%-CCS/Moderate,10.938,10.938,10.882,10.825,10.769,10.713,10.657,10.601,10.544,10.488,10.432,10.376,10.319,10.263,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207 -Coal-95%-CCS/Conservative,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938 -Coal-99%-CCS/Advanced,11.116,11.116,10.997,10.879,10.761,10.643,10.525,10.407,10.289,10.171,10.053,9.935,9.817,9.699,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581 -Coal-99%-CCS/Moderate,11.116,11.116,11.057,10.997,10.938,10.879,10.82,10.761,10.702,10.643,10.584,10.525,10.466,10.407,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348 -Coal-99%-CCS/Conservative,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116 -Coal-IGCC/Advanced,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308 -Coal-IGCC/Moderate,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308 -Coal-IGCC/Conservative,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308 -Coal-IGCC-90%-CCS/Advanced,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287 -Coal-IGCC-90%-CCS/Moderate,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287 -Coal-IGCC-90%-CCS/Conservative,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal-new/Advanced,8.49,8.442,8.395,8.347,8.3,8.253,8.205,8.158,8.111,8.063,8.016,7.921,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874 +Coal-new/Moderate,8.49,8.466,8.442,8.419,8.395,8.371,8.347,8.324,8.3,8.276,8.253,8.205,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182 +Coal-new/Conservative,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49 +Coal-95%-CCS/Advanced,10.938,10.825,10.713,10.601,10.488,10.376,10.263,10.151,10.038,9.926,9.813,9.588,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476 +Coal-95%-CCS/Moderate,10.938,10.882,10.825,10.769,10.713,10.657,10.601,10.544,10.488,10.432,10.376,10.263,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207 +Coal-95%-CCS/Conservative,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938 +Coal-99%-CCS/Advanced,11.116,10.997,10.879,10.761,10.643,10.525,10.407,10.289,10.171,10.053,9.935,9.699,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581 +Coal-99%-CCS/Moderate,11.116,11.057,10.997,10.938,10.879,10.82,10.761,10.702,10.643,10.584,10.525,10.407,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348 +Coal-99%-CCS/Conservative,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116 +Coal-IGCC/Advanced,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308 +Coal-IGCC/Moderate,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308 +Coal-IGCC/Conservative,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308 +Coal-IGCC-90%-CCS/Advanced,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287 +Coal-IGCC-90%-CCS/Moderate,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287 +Coal-IGCC-90%-CCS/Conservative,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287 diff --git a/tests/data/Coal_FE/Market/TechLife/df_occ.csv b/tests/data/Coal_FE/Market/TechLife/df_occ.csv index 5508479..b81b813 100644 --- a/tests/data/Coal_FE/Market/TechLife/df_occ.csv +++ b/tests/data/Coal_FE/Market/TechLife/df_occ.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,2856.7,2856.7,2848.6,2840.5,2832.3,2824.2,2816.1,2808,2799.9,2791.7,2783.6,2775.5,2767.4,2759.3,2751.1,2723.2,2695.3,2667.4,2639.5,2611.5,2583.6,2555.7,2527.8,2499.9,2471.9,2444.0,2416.1,2388.2,2360.3,2332.3 -Coal-new/Moderate,2856.7,2856.7,2841.2,2825.6,2810,2794.5,2778.9,2763.4,2747.8,2732.3,2716.7,2701.2,2685.6,2670.1,2654.5,2629.1,2603.6,2578.1,2552.7,2527.2,2501.8,2476.3,2450.9,2425.4,2400.0,2374.5,2349.1,2323.6,2298.2,2272.7 -Coal-new/Conservative,2856.7,2856.7,2833.7,2810.7,2787.7,2764.8,2741.8,2718.8,2695.8,2672.8,2649.8,2626.8,2603.9,2580.9,2557.9,2534.9,2511.9,2488.9,2465.9,2442.9,2420.0,2397.0,2374.0,2351.0,2328.0,2305.0,2282.0,2259.1,2236.1,2213.1 -Coal-95%-CCS/Advanced,4745.4,4745.4,4677.3,4609.2,4541,4472.9,4404.8,4336.6,4268.5,4200.4,4132.2,4064.1,3996.0,3927.9,3859.7,3815.9,3772.0,3728.1,3684.3,3640.4,3596.5,3552.7,3508.8,3465.0,3421.1,3377.2,3333.4,3289.5,3245.6,3201.8 -Coal-95%-CCS/Moderate,4745.4,4745.4,4689.5,4633.5,4577.6,4521.6,4465.7,4409.7,4353.8,4297.8,4241.9,4185.9,4130.0,4074.0,4018.1,3974.2,3930.4,3886.6,3842.8,3799.0,3755.1,3711.3,3667.5,3623.7,3579.9,3536.1,3492.2,3448.4,3404.6,3360.8 -Coal-95%-CCS/Conservative,4745.4,4745.4,4701.7,4657.9,4614.1,4570.3,4526.6,4482.8,4439,4395.2,4351.5,4307.7,4263.9,4220.2,4176.4,4132.6,4088.8,4045.1,4001.3,3957.5,3913.8,3870.0,3826.2,3782.4,3738.7,3694.9,3651.1,3607.3,3563.6,3519.8 -Coal-99%-CCS/Advanced,4855.2,4855.2,4783,4710.9,4638.7,4566.5,4494.4,4422.2,4350,4277.9,4205.7,4133.5,4061.4,3989.2,3917.0,3872.5,3828.0,3783.5,3739.0,3694.5,3649.9,3605.4,3560.9,3516.4,3471.9,3427.3,3382.8,3338.3,3293.8,3249.3 -Coal-99%-CCS/Moderate,4855.2,4855.2,4796.7,4738.2,4679.8,4621.3,4562.8,4504.3,4445.8,4387.4,4328.9,4270.4,4211.9,4153.5,4095.0,4050.3,4005.7,3961.0,3916.4,3871.7,3827.1,3782.4,3737.8,3693.1,3648.5,3603.8,3559.1,3514.5,3469.8,3425.2 -Coal-99%-CCS/Conservative,4855.2,4855.2,4810.4,4765.6,4720.8,4676,4631.2,4586.5,4541.7,4496.9,4452.1,4407.3,4362.5,4317.7,4272.9,4228.1,4183.4,4138.6,4093.8,4049.0,4004.2,3959.4,3914.6,3869.8,3825.0,3780.2,3735.5,3690.7,3645.9,3601.1 -Coal-IGCC/Advanced,5002.4,5002.4,4992.5,4982.7,4972.8,4963,4953.1,4943.3,4933.4,4923.5,4913.7,4903.8,4894.0,4884.1,4874.3,4864.4,4854.6,4844.7,4834.9,4825.0,4815.2,4805.3,4795.5,4785.6,4775.8,4765.9,4756.1,4746.2,4736.4,4726.5 -Coal-IGCC/Moderate,5002.4,5002.4,4992.5,4982.7,4972.8,4963,4953.1,4943.3,4933.4,4923.5,4913.7,4903.8,4894.0,4884.1,4874.3,4864.4,4854.6,4844.7,4834.9,4825.0,4815.2,4805.3,4795.5,4785.6,4775.8,4765.9,4756.1,4746.2,4736.4,4726.5 -Coal-IGCC/Conservative,5002.4,5002.4,4992.5,4982.7,4972.8,4963,4953.1,4943.3,4933.4,4923.5,4913.7,4903.8,4894.0,4884.1,4874.3,4864.4,4854.6,4844.7,4834.9,4825.0,4815.2,4805.3,4795.5,4785.6,4775.8,4765.9,4756.1,4746.2,4736.4,4726.5 -Coal-IGCC-90%-CCS/Advanced,7162.4,7162.4,7147.7,7133.1,7118.4,7103.8,7089.1,7074.5,7059.8,7045.2,7030.5,7015.9,7001.2,6986.5,6971.9,6957.2,6942.6,6927.9,6913.3,6898.6,6884.0,6869.3,6854.7,6840.0,6825.4,6810.7,6796.1,6781.4,6766.7,6752.1 -Coal-IGCC-90%-CCS/Moderate,7162.4,7162.4,7147.7,7133.1,7118.4,7103.8,7089.1,7074.5,7059.8,7045.2,7030.5,7015.9,7001.2,6986.5,6971.9,6957.2,6942.6,6927.9,6913.3,6898.6,6884.0,6869.3,6854.7,6840.0,6825.4,6810.7,6796.1,6781.4,6766.7,6752.1 -Coal-IGCC-90%-CCS/Conservative,7162.4,7162.4,7147.7,7133.1,7118.4,7103.8,7089.1,7074.5,7059.8,7045.2,7030.5,7015.9,7001.2,6986.5,6971.9,6957.2,6942.6,6927.9,6913.3,6898.6,6884.0,6869.3,6854.7,6840.0,6825.4,6810.7,6796.1,6781.4,6766.7,6752.1 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal-new/Advanced,3201.2,3192,3182.8,3173.6,3164.4,3155.2,3146,3136.8,3127.6,3118.4,3109.2,3090.8,3081.6,3081.6,3050.3,3019.0,2987.7,2956.3,2925.0,2893.7,2862.4,2831.1,2799.7,2768.4,2737.1,2705.8,2674.5,2643.1,2611.8 +Coal-new/Moderate,3201.2,3183.7,3166.2,3148.7,3131.2,3113.7,3096.2,3078.7,3061.2,3043.7,3026.2,2991.2,2973.7,2973.7,2945.2,2916.6,2888.1,2859.5,2830.9,2802.4,2773.8,2745.3,2716.7,2688.1,2659.6,2631.0,2602.5,2573.9,2545.4 +Coal-new/Conservative,3201.2,3175.4,3149.6,3123.8,3098,3072.2,3046.4,3020.6,2994.8,2969.1,2943.3,2891.7,2865.9,2865.9,2840.1,2814.3,2788.5,2762.7,2736.9,2711.1,2685.3,2659.5,2633.7,2607.9,2582.1,2556.3,2530.5,2504.7,2478.9 +Coal-95%-CCS/Advanced,5312.5,5236.4,5160.3,5084.3,5008.2,4932.1,4856,4779.9,4703.8,4627.7,4551.6,4399.4,4323.3,4323.3,4274.2,4225.0,4175.8,4126.6,4077.4,4028.2,3979.0,3929.8,3880.6,3831.4,3782.2,3733.0,3683.8,3634.6,3585.4 +Coal-95%-CCS/Moderate,5312.5,5250,5187.4,5124.8,5062.2,4999.6,4937.1,4874.5,4811.9,4749.3,4686.8,4561.6,4499.0,4499.0,4449.9,4400.8,4351.7,4302.5,4253.4,4204.3,4155.1,4106.0,4056.9,4007.8,3958.6,3909.5,3860.4,3811.2,3762.1 +Coal-95%-CCS/Conservative,5312.5,5263.5,5214.4,5165.3,5116.3,5067.2,5018.2,4969.1,4920,4871,4821.9,4723.8,4674.7,4674.7,4625.7,4576.6,4527.5,4478.5,4429.4,4380.4,4331.3,4282.2,4233.2,4184.1,4135.1,4086.0,4036.9,3987.9,3938.8 +Coal-99%-CCS/Advanced,5435.4,5354.8,5274.2,5193.6,5113,5032.4,4951.8,4871.2,4790.6,4710,4629.3,4468.1,4387.5,4387.5,4337.6,4287.7,4237.7,4187.8,4137.9,4088.0,4038.0,3988.1,3938.2,3888.2,3838.3,3788.4,3738.5,3688.5,3638.6 +Coal-99%-CCS/Moderate,5435.4,5370,5304.6,5239.2,5173.8,5108.4,5043,4977.6,4912.2,4846.8,4781.4,4650.6,4585.2,4585.2,4535.1,4485.0,4435.0,4384.9,4334.8,4284.8,4234.7,4184.6,4134.6,4084.5,4034.5,3984.4,3934.3,3884.3,3834.2 +Coal-99%-CCS/Conservative,5435.4,5385.2,5335,5284.8,5234.6,5184.4,5134.2,5084,5033.8,4983.6,4933.4,4833.0,4782.8,4782.8,4732.6,4682.4,4632.2,4582.0,4531.8,4481.6,4431.4,4381.2,4331.0,4280.8,4230.6,4180.4,4130.2,4080.0,4029.8 +Coal-IGCC/Advanced,5603.2,5571.9,5540.6,5509.3,5478,5446.7,5415.4,5384.1,5352.7,5321.4,5290.1,5227.5,5196.2,5196.2,5164.9,5133.6,5102.3,5070.9,5039.6,5008.3,4977.0,4945.7,4914.4,4883.1,4851.8,4820.5,4789.1,4757.8,4726.5 +Coal-IGCC/Moderate,5603.2,5582.1,5560.9,5539.7,5518.6,5497.4,5476.3,5455.1,5433.9,5412.8,5391.6,5349.3,5328.1,5328.1,5306.9,5285.8,5264.6,5243.5,5222.3,5201.1,5180.0,5158.8,5137.6,5116.5,5095.3,5074.1,5053.0,5031.8,5010.7 +Coal-IGCC/Conservative,5603.2,5592.2,5581.2,5570.2,5559.2,5548.2,5537.1,5526.1,5515.1,5504.1,5493.1,5471.0,5460.0,5460.0,5449.0,5438.0,5427.0,5416.0,5404.9,5393.9,5382.9,5371.9,5360.9,5349.9,5338.8,5327.8,5316.8,5305.8,5294.8 +Coal-IGCC-90%-CCS/Advanced,8011.1,7966.1,7921.2,7876.2,7831.3,7786.3,7741.3,7696.4,7651.4,7606.4,7561.5,7471.5,7426.6,7426.6,7381.6,7336.6,7291.7,7246.7,7201.7,7156.8,7111.8,7066.8,7021.9,6976.9,6932.0,6887.0,6842.0,6797.1,6752.1 +Coal-IGCC-90%-CCS/Moderate,8011.1,7980.5,7949.8,7919.2,7888.6,7857.9,7827.3,7796.7,7766,7735.4,7704.8,7643.5,7612.8,7612.8,7582.2,7551.6,7520.9,7490.3,7459.7,7429.0,7398.4,7367.8,7337.1,7306.5,7275.9,7245.2,7214.6,7183.9,7153.3 +Coal-IGCC-90%-CCS/Conservative,8011.1,7994.8,7978.5,7962.2,7945.9,7929.6,7913.3,7897,7880.7,7864.4,7848.0,7815.4,7799.1,7799.1,7782.8,7766.5,7750.2,7733.9,7717.6,7701.3,7685.0,7668.7,7652.4,7636.1,7619.8,7603.4,7587.1,7570.8,7554.5 diff --git a/tests/data/Coal_FE/Market/TechLife/df_vom.csv b/tests/data/Coal_FE/Market/TechLife/df_vom.csv index 9e4fbb1..1f8d115 100644 --- a/tests/data/Coal_FE/Market/TechLife/df_vom.csv +++ b/tests/data/Coal_FE/Market/TechLife/df_vom.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,8.46,8.46,8.42,8.37,8.33,8.28,8.24,8.19,8.15,8.1,8.05,8.01,7.96,7.92,7.87,7.84,7.81,7.78,7.75,7.72,7.69,7.66,7.63,7.61,7.58,7.55,7.52,7.49,7.46,7.43 -Coal-new/Moderate,8.46,8.46,8.43,8.39,8.36,8.32,8.29,8.25,8.22,8.18,8.15,8.11,8.08,8.04,8.01,7.98,7.95,7.93,7.9,7.87,7.85,7.82,7.79,7.76,7.74,7.71,7.68,7.66,7.63,7.6 -Coal-new/Conservative,8.46,8.46,8.44,8.41,8.39,8.36,8.34,8.32,8.29,8.27,8.24,8.22,8.19,8.17,8.14,8.12,8.09,8.07,8.05,8.02,8.0,7.97,7.95,7.92,7.9,7.87,7.85,7.82,7.8,7.78 -Coal-95%-CCS/Advanced,14.69,14.69,14.47,14.25,14.03,13.81,13.59,13.37,13.15,12.93,12.71,12.49,12.28,12.06,11.84,11.79,11.74,11.7,11.65,11.6,11.56,11.51,11.46,11.41,11.37,11.32,11.27,11.23,11.18,11.13 -Coal-95%-CCS/Moderate,14.69,14.69,14.56,14.42,14.29,14.16,14.02,13.89,13.76,13.62,13.49,13.36,13.23,13.09,12.96,12.91,12.87,12.82,12.77,12.73,12.68,12.63,12.58,12.54,12.49,12.44,12.4,12.35,12.3,12.26 -Coal-95%-CCS/Conservative,14.69,14.69,14.64,14.6,14.55,14.5,14.46,14.41,14.36,14.32,14.27,14.22,14.18,14.13,14.08,14.04,13.99,13.94,13.89,13.85,13.8,13.75,13.71,13.66,13.61,13.57,13.52,13.47,13.43,13.38 -Coal-99%-CCS/Advanced,15.05,15.05,14.82,14.59,14.36,14.13,13.89,13.66,13.43,13.2,12.97,12.74,12.51,12.27,12.04,12.0,11.95,11.9,11.85,11.81,11.76,11.71,11.66,11.61,11.57,11.52,11.47,11.42,11.38,11.33 -Coal-99%-CCS/Moderate,15.05,15.05,14.91,14.77,14.63,14.49,14.35,14.21,14.07,13.93,13.79,13.66,13.52,13.38,13.24,13.19,13.14,13.09,13.05,13.0,12.95,12.9,12.85,12.81,12.76,12.71,12.66,12.62,12.57,12.52 -Coal-99%-CCS/Conservative,15.05,15.05,15,14.96,14.91,14.86,14.81,14.76,14.72,14.67,14.62,14.57,14.53,14.48,14.43,14.38,14.33,14.29,14.24,14.19,14.14,14.09,14.05,14.0,13.95,13.9,13.86,13.81,13.76,13.71 -Coal-IGCC/Advanced,14.77,14.77,14.75,14.73,14.7,14.68,14.66,14.64,14.61,14.59,14.57,14.55,14.52,14.5,14.48,14.45,14.43,14.41,14.39,14.36,14.34,14.32,14.3,14.27,14.25,14.23,14.21,14.18,14.16,14.14 -Coal-IGCC/Moderate,14.77,14.77,14.75,14.73,14.7,14.68,14.66,14.64,14.61,14.59,14.57,14.55,14.52,14.5,14.48,14.45,14.43,14.41,14.39,14.36,14.34,14.32,14.3,14.27,14.25,14.23,14.21,14.18,14.16,14.14 -Coal-IGCC/Conservative,14.77,14.77,14.75,14.73,14.7,14.68,14.66,14.64,14.61,14.59,14.57,14.55,14.52,14.5,14.48,14.45,14.43,14.41,14.39,14.36,14.34,14.32,14.3,14.27,14.25,14.23,14.21,14.18,14.16,14.14 -Coal-IGCC-90%-CCS/Advanced,22,22,21.96,21.93,21.89,21.86,21.83,21.79,21.76,21.73,21.69,21.66,21.63,21.59,21.56,21.52,21.49,21.46,21.42,21.39,21.36,21.32,21.29,21.25,21.22,21.19,21.15,21.12,21.09,21.05 -Coal-IGCC-90%-CCS/Moderate,22,22,21.96,21.93,21.89,21.86,21.83,21.79,21.76,21.73,21.69,21.66,21.63,21.59,21.56,21.52,21.49,21.46,21.42,21.39,21.36,21.32,21.29,21.25,21.22,21.19,21.15,21.12,21.09,21.05 -Coal-IGCC-90%-CCS/Conservative,22,22,21.96,21.93,21.89,21.86,21.83,21.79,21.76,21.73,21.69,21.66,21.63,21.59,21.56,21.52,21.49,21.46,21.42,21.39,21.36,21.32,21.29,21.25,21.22,21.19,21.15,21.12,21.09,21.05 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal-new/Advanced,9.3,9.25,9.2,9.15,9.1,9.05,9,8.95,8.9,8.85,8.8,8.7,8.65,8.65,8.62,8.58,8.55,8.52,8.48,8.45,8.42,8.38,8.35,8.32,8.28,8.25,8.22,8.18,8.15 +Coal-new/Moderate,9.3,9.26,9.22,9.18,9.14,9.1,9.06,9.03,8.99,8.95,8.91,8.83,8.79,8.79,8.76,8.73,8.7,8.67,8.64,8.61,8.58,8.55,8.52,8.49,8.46,8.43,8.4,8.37,8.34 +Coal-new/Conservative,9.3,9.27,9.24,9.21,9.19,9.16,9.13,9.1,9.07,9.05,9.02,8.96,8.94,8.94,8.91,8.88,8.85,8.83,8.8,8.77,8.74,8.72,8.69,8.66,8.63,8.61,8.58,8.55,8.52 +Coal-95%-CCS/Advanced,16.12,15.88,15.64,15.4,15.16,14.92,14.68,14.44,14.2,13.95,13.71,13.23,12.99,12.99,12.94,12.89,12.83,12.78,12.73,12.68,12.62,12.57,12.52,12.47,12.41,12.36,12.31,12.26,12.2 +Coal-95%-CCS/Moderate,16.12,15.97,15.83,15.68,15.53,15.39,15.24,15.09,14.95,14.8,14.65,14.36,14.22,14.22,14.16,14.11,14.06,14.01,13.95,13.9,13.85,13.8,13.74,13.69,13.64,13.59,13.53,13.48,13.43 +Coal-95%-CCS/Conservative,16.12,16.07,16.01,15.96,15.91,15.86,15.81,15.75,15.7,15.65,15.6,15.49,15.44,15.44,15.39,15.33,15.28,15.23,15.18,15.12,15.07,15.02,14.97,14.91,14.86,14.81,14.76,14.7,14.65 +Coal-99%-CCS/Advanced,16.52,16.26,16.01,15.76,15.5,15.25,14.99,14.74,14.49,14.23,13.98,13.47,13.22,13.22,13.17,13.11,13.06,13.01,12.95,12.9,12.85,12.79,12.74,12.69,12.63,12.58,12.53,12.47,12.42 +Coal-99%-CCS/Moderate,16.52,16.36,16.21,16.06,15.9,15.75,15.59,15.44,15.29,15.13,14.98,14.67,14.52,14.52,14.47,14.41,14.36,14.31,14.25,14.2,14.14,14.09,14.04,13.98,13.93,13.88,13.82,13.77,13.72 +Coal-99%-CCS/Conservative,16.52,16.46,16.41,16.36,16.3,16.25,16.19,16.14,16.09,16.03,15.98,15.87,15.82,15.82,15.77,15.71,15.66,15.61,15.55,15.5,15.44,15.39,15.34,15.28,15.23,15.18,15.12,15.07,15.02 +Coal-IGCC/Advanced,16.44,16.36,16.27,16.19,16.11,16.03,15.95,15.86,15.78,15.7,15.62,15.45,15.37,15.37,15.29,15.21,15.12,15.04,14.96,14.88,14.8,14.71,14.63,14.55,14.47,14.38,14.3,14.22,14.14 +Coal-IGCC/Moderate,16.44,16.39,16.33,16.28,16.22,16.17,16.12,16.06,16.01,15.96,15.9,15.79,15.74,15.74,15.69,15.63,15.58,15.53,15.47,15.42,15.36,15.31,15.26,15.2,15.15,15.1,15.04,14.99,14.93 +Coal-IGCC/Conservative,16.44,16.41,16.39,16.36,16.34,16.31,16.29,16.26,16.24,16.21,16.19,16.14,16.11,16.11,16.08,16.06,16.03,16.01,15.98,15.96,15.93,15.91,15.88,15.86,15.83,15.81,15.78,15.76,15.73 +Coal-IGCC-90%-CCS/Advanced,24.43,24.31,24.19,24.07,23.95,23.82,23.7,23.58,23.46,23.34,23.22,22.98,22.86,22.86,22.74,22.62,22.5,22.38,22.26,22.14,22.02,21.9,21.78,21.66,21.53,21.41,21.29,21.17,21.05 +Coal-IGCC-90%-CCS/Moderate,24.43,24.35,24.27,24.19,24.11,24.03,23.95,23.87,23.8,23.72,23.64,23.48,23.4,23.4,23.32,23.24,23.16,23.08,23.01,22.93,22.85,22.77,22.69,22.61,22.53,22.45,22.37,22.29,22.22 +Coal-IGCC-90%-CCS/Conservative,24.43,24.39,24.35,24.31,24.28,24.24,24.2,24.17,24.13,24.09,24.05,23.98,23.94,23.94,23.9,23.87,23.83,23.79,23.75,23.72,23.68,23.64,23.6,23.57,23.53,23.49,23.45,23.42,23.38 diff --git a/tests/data/Coal_FE/Market/df_cff.csv b/tests/data/Coal_FE/Market/df_cff.csv index 4bf9d19..5adc222 100644 --- a/tests/data/Coal_FE/Market/df_cff.csv +++ b/tests/data/Coal_FE/Market/df_cff.csv @@ -1,4 +1,4 @@ -Construction Finance Factor,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CFF/Advanced,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867 -CFF/Moderate,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867 -CFF/Conservative,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867 +Construction Finance Factor,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CFF/Advanced,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493 +CFF/Moderate,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493 +CFF/Conservative,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493 diff --git a/tests/data/Coal_FE/Market/df_just_wacc.csv b/tests/data/Coal_FE/Market/df_just_wacc.csv index 595e0c1..27140ef 100644 --- a/tests/data/Coal_FE/Market/df_just_wacc.csv +++ b/tests/data/Coal_FE/Market/df_just_wacc.csv @@ -1,7 +1,7 @@ -WACC Type,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -WACC Nominal - Advanced,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001 -WACC Nominal - Moderate,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001 -WACC Nominal - Conservative,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001 -WACC Real - Advanced,0.05280124525732077,0.05351869158878508,0.05547098410221385,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442 -WACC Real - Moderate,0.05280124525732077,0.05351869158878508,0.05547098410221385,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442 -WACC Real - Conservative,0.05280124525732077,0.05351869158878508,0.05547098410221385,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442 +WACC Type,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +WACC Nominal - Advanced,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244 +WACC Nominal - Moderate,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244 +WACC Nominal - Conservative,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244 +WACC Real - Advanced,0.05113412296681097,0.053014114945645785,0.05356764930651181,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906 +WACC Real - Moderate,0.05113412296681097,0.053014114945645785,0.05356764930651181,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906 +WACC Real - Conservative,0.05113412296681097,0.053014114945645785,0.05356764930651181,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906 diff --git a/tests/data/Coal_FE/Market/df_wacc.csv b/tests/data/Coal_FE/Market/df_wacc.csv index f499991..35a5266 100644 --- a/tests/data/Coal_FE/Market/df_wacc.csv +++ b/tests/data/Coal_FE/Market/df_wacc.csv @@ -1,25 +1,25 @@ -WACC,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Inflation Rate,0.0279,0.0272,0.0253,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 -Interest Rate Nominal - Advanced,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08 -Interest Rate Nominal - Moderate,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08 -Interest Rate Nominal - Conservative,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08 -Calculated Interest Rate Real - Advanced,0.050685864383694934,0.05140186915887868,0.053350238954452234,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612 -Calculated Interest Rate Real - Moderate,0.050685864383694934,0.05140186915887868,0.053350238954452234,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612 -Calculated Interest Rate Real - Conservative,0.050685864383694934,0.05140186915887868,0.053350238954452234,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612 -Interest During Construction - Nominal,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Rate of Return on Equity Nominal - Advanced,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Rate of Return on Equity Nominal - Moderate,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Rate of Return on Equity Nominal - Conservative,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Calculated Rate of Return on Equity Real - Advanced,0.0798715828387977,0.08060747663551426,0.08260996781429819,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Moderate,0.0798715828387977,0.08060747663551426,0.08260996781429819,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Conservative,0.0798715828387977,0.08060747663551426,0.08260996781429819,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Debt Fraction - Advanced,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55 -Debt Fraction - Moderate,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55 -Debt Fraction - Conservative,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55 -Tax Rate (Federal and State),0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996 -WACC Nominal - Advanced,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001 -WACC Nominal - Moderate,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001 -WACC Nominal - Conservative,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001 -WACC Real - Advanced,0.05280124525732077,0.05351869158878508,0.05547098410221385,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442 -WACC Real - Moderate,0.05280124525732077,0.05351869158878508,0.05547098410221385,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442 -WACC Real - Conservative,0.05280124525732077,0.05351869158878508,0.05547098410221385,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442 +WACC,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Inflation Rate,0.027389727347,0.02555548370379,0.02501666666667,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 +Interest Rate Nominal - Advanced,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08 +Interest Rate Nominal - Moderate,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08 +Interest Rate Nominal - Conservative,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08 +Calculated Interest Rate Real - Advanced,0.05120770750633641,0.053087831093822535,0.05364140420480634,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612 +Calculated Interest Rate Real - Moderate,0.05120770750633641,0.053087831093822535,0.05364140420480634,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612 +Calculated Interest Rate Real - Conservative,0.05120770750633641,0.053087831093822535,0.05364140420480634,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612 +Interest During Construction - Nominal,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Rate of Return on Equity Nominal - Advanced,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Rate of Return on Equity Nominal - Moderate,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Rate of Return on Equity Nominal - Conservative,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Calculated Rate of Return on Equity Real - Advanced,0.07554121925416823,0.07746486422099408,0.07803125152436197,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Calculated Rate of Return on Equity Real - Moderate,0.07554121925416823,0.07746486422099408,0.07803125152436197,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Calculated Rate of Return on Equity Real - Conservative,0.07554121925416823,0.07746486422099408,0.07803125152436197,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Debt Fraction - Advanced,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55 +Debt Fraction - Moderate,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55 +Debt Fraction - Conservative,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55 +Tax Rate (Federal and State),0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996 +WACC Nominal - Advanced,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244 +WACC Nominal - Moderate,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244 +WACC Nominal - Conservative,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244 +WACC Real - Advanced,0.05113412296681097,0.053014114945645785,0.05356764930651181,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906 +WACC Real - Moderate,0.05113412296681097,0.053014114945645785,0.05356764930651181,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906 +WACC Real - Conservative,0.05113412296681097,0.053014114945645785,0.05356764930651181,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906 diff --git a/tests/data/Coal_FE/R&D/20/df_capex.csv b/tests/data/Coal_FE/R&D/20/df_capex.csv index 289409a..125e85e 100644 --- a/tests/data/Coal_FE/R&D/20/df_capex.csv +++ b/tests/data/Coal_FE/R&D/20/df_capex.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,3549.4084745783584,3549.4084745783584,3539.344341612319,3529.28020864628,3519.0918271251044,3509.0276941590646,3498.9635611930253,3488.899428226986,3478.8352952609466,3468.6469137397708,3458.5827807737314,3448.518647807692,3438.454514841653,3428.3903818756135,3418.2020003544376,3383.536653471413,3348.871306588389,3314.2059597053644,3279.5406128223394,3244.751017384179,3210.0856705011543,3175.4203236181293,3140.754976735105,3106.0896298520806,3071.30003441392,3036.634687530895,3001.9693406478705,2967.303993764846,2932.638646881822,2897.8490514436608 -Coal-new/Moderate,3549.4084745783584,3549.4084745783584,3530.149948532234,3510.7671739309726,3491.384399329712,3472.125873283587,3452.743098682326,3433.4845726362014,3414.10179803494,3394.8432719888156,3375.4604973875544,3356.2019713414293,3336.8191967401685,3317.560670694044,3298.1778960927827,3266.6187630881655,3234.9353815284117,3203.2519999686583,3171.6928669640406,3140.0094854042873,3108.4503523996705,3076.7669708399167,3045.2078378352994,3013.5244562755456,2981.9653232709284,2950.2819417111746,2918.7228087065573,2887.0394271468035,2855.4802941421863,2823.7969125824325 -Coal-new/Conservative,3549.4084745783584,3549.4084745783584,3520.831306897012,3492.2541392156654,3463.6769715343194,3435.2240524081094,3406.646884726763,3378.069717045417,3349.4925493640703,3320.915381682724,3292.3382140013773,3263.7610463200313,3235.308127193821,3206.7309595124743,3178.1537918311283,3149.5766241497818,3120.9994564684353,3092.4222887870887,3063.8451211057427,3035.267953424396,3006.8150342981858,2978.2378666168397,2949.660698935493,2921.0835312541467,2892.5063635728,2863.929195891454,2835.3520282101076,2806.899109083897,2778.321941402551,2749.7447737212046 -Coal-95%-CCS/Advanced,5896.090935437443,5896.090935437443,5811.47766938963,5726.864403341818,5642.126888738869,5557.513622691055,5472.900356643244,5388.162842040295,5303.5495759924825,5218.936309944669,5134.19879534172,5049.585529293908,4964.972263246095,4880.358997198283,4795.621482595334,4741.200615445639,4686.655499740808,4632.110384035978,4577.689516886284,4523.144401181453,4468.599285476622,4414.178418326927,4359.633302622097,4305.212435472403,4250.667319767572,4196.122204062741,4141.701336913046,4087.156221208216,4032.6111055033853,3978.190238353691 -Coal-95%-CCS/Moderate,5896.090935437443,5896.090935437443,5826.635993116257,5757.056802239936,5687.601859918751,5618.022669042429,5548.567726721243,5478.988535844921,5409.533593523736,5339.954402647415,5270.4994603262285,5200.920269449907,5131.4653271287225,5061.8861362524,4992.431193931215,4937.886078226385,4883.46521107669,4829.044343926996,4774.623476777301,4720.202609627607,4665.657493922776,4611.236626773082,4556.815759623387,4502.394892473692,4447.974025323998,4393.5531581743035,4339.0080424694725,4284.587175319779,4230.166308170084,4175.74544102039 -Coal-95%-CCS/Conservative,5896.090935437443,5896.090935437443,5841.794316842885,5787.373449693189,5732.952582543496,5678.531715393801,5624.235096799243,5569.814229649549,5515.393362499854,5460.97249535016,5406.675876755602,5352.255009605907,5297.834142456212,5243.537523861654,5189.11665671196,5134.695789562266,5080.274922412572,5025.978303818013,4971.557436668319,4917.136569518624,4862.839950924066,4808.419083774372,4753.998216624677,4699.577349474983,4645.280730880424,4590.8598637307305,4536.438996581036,4482.018129431342,4427.721510836783,4373.300643687089 -Coal-99%-CCS/Advanced,6032.515848977087,6032.515848977087,5942.8083921686875,5853.225183915422,5763.517727107022,5673.8102702986225,5584.227062045357,5494.519605236957,5404.8121484285575,5315.228940175292,5225.521483366892,5135.8140265584925,5046.230818305228,4956.523361496827,4866.8159046884275,4811.525297652779,4756.234690617131,4700.944083581482,4645.653476545834,4590.362869510185,4534.9480139194,4479.657406883752,4424.366799848103,4369.076192812455,4313.785585776806,4258.370730186022,4203.080123150374,4147.789516114725,4092.4989090790764,4037.208302043428 -Coal-99%-CCS/Moderate,6032.515848977087,6032.515848977087,5959.830444222359,5887.145039467629,5814.583883268037,5741.898478513309,5669.213073758579,5596.527669003851,5523.842264249122,5451.2811080495285,5378.5957032948,5305.910298540071,5233.224893785342,5160.66373758575,5087.978332831021,5032.439228685101,4977.024373094315,4921.485268948394,4866.07041335761,4810.5313092116885,4755.1164536209035,4699.577349474983,4644.162493884199,4588.623389738277,4533.208534147492,4477.6694300015715,4422.13032585565,4366.715470264866,4311.176366118944,4255.761510528159 -Coal-99%-CCS/Conservative,6032.515848977087,6032.515848977087,5976.85249627603,5921.189143574973,5865.525790873916,5809.862438172859,5754.199085471801,5698.65998132588,5642.996628624823,5587.333275923765,5531.669923222708,5476.006570521651,5420.343217820593,5364.679865119536,5309.016512418479,5253.3531597174215,5197.8140555715,5142.150702870444,5086.4873501693855,5030.823997468328,4975.160644767271,4919.497292066214,4863.833939365157,4808.1705866641,4752.5072339630415,4696.843881261984,4641.304777116064,4585.6414244150055,4529.978071713949,4474.314719012891 -Coal-IGCC/Advanced,6215.409722137704,6215.409722137704,6203.1091151792125,6190.9327567758555,6178.632149817364,6166.455791414007,6154.155184455515,6141.978826052158,6129.678219093665,6117.377612135173,6105.201253731816,6092.900646773324,6080.724288369967,6068.423681411476,6056.247323008119,6043.946716049626,6031.77035764627,6019.469750687777,6007.29339228442,5994.992785325929,5982.816426922572,5970.51581996408,5958.339461560723,5946.038854602231,5933.862496198874,5921.561889240382,5909.385530837026,5897.084923878533,5884.908565475176,5872.607958516684 -Coal-IGCC/Moderate,6215.409722137704,6215.409722137704,6203.1091151792125,6190.9327567758555,6178.632149817364,6166.455791414007,6154.155184455515,6141.978826052158,6129.678219093665,6117.377612135173,6105.201253731816,6092.900646773324,6080.724288369967,6068.423681411476,6056.247323008119,6043.946716049626,6031.77035764627,6019.469750687777,6007.29339228442,5994.992785325929,5982.816426922572,5970.51581996408,5958.339461560723,5946.038854602231,5933.862496198874,5921.561889240382,5909.385530837026,5897.084923878533,5884.908565475176,5872.607958516684 -Coal-IGCC/Conservative,6215.409722137704,6215.409722137704,6203.1091151792125,6190.9327567758555,6178.632149817364,6166.455791414007,6154.155184455515,6141.978826052158,6129.678219093665,6117.377612135173,6105.201253731816,6092.900646773324,6080.724288369967,6068.423681411476,6056.247323008119,6043.946716049626,6031.77035764627,6019.469750687777,6007.29339228442,5994.992785325929,5982.816426922572,5970.51581996408,5958.339461560723,5946.038854602231,5933.862496198874,5921.561889240382,5909.385530837026,5897.084923878533,5884.908565475176,5872.607958516684 -Coal-IGCC-90%-CCS/Advanced,8899.178513081539,8899.178513081539,8880.913975476506,8862.773686426608,8844.509148821573,8826.368859771675,8808.10432216664,8789.964033116743,8771.699495511708,8753.559206461809,8735.294668856775,8717.154379806876,8698.889842201843,8680.625304596808,8662.48501554691,8644.220477941875,8626.080188891978,8607.815651286943,8589.675362237045,8571.41082463201,8553.270535582113,8535.005997977078,8516.86570892718,8498.601171322145,8480.460882272248,8462.196344667213,8444.056055617315,8425.79151801228,8407.526980407245,8389.386691357347 -Coal-IGCC-90%-CCS/Moderate,8899.178513081539,8899.178513081539,8880.913975476506,8862.773686426608,8844.509148821573,8826.368859771675,8808.10432216664,8789.964033116743,8771.699495511708,8753.559206461809,8735.294668856775,8717.154379806876,8698.889842201843,8680.625304596808,8662.48501554691,8644.220477941875,8626.080188891978,8607.815651286943,8589.675362237045,8571.41082463201,8553.270535582113,8535.005997977078,8516.86570892718,8498.601171322145,8480.460882272248,8462.196344667213,8444.056055617315,8425.79151801228,8407.526980407245,8389.386691357347 -Coal-IGCC-90%-CCS/Conservative,8899.178513081539,8899.178513081539,8880.913975476506,8862.773686426608,8844.509148821573,8826.368859771675,8808.10432216664,8789.964033116743,8771.699495511708,8753.559206461809,8735.294668856775,8717.154379806876,8698.889842201843,8680.625304596808,8662.48501554691,8644.220477941875,8626.080188891978,8607.815651286943,8589.675362237045,8571.41082463201,8553.270535582113,8535.005997977078,8516.86570892718,8498.601171322145,8480.460882272248,8462.196344667213,8444.056055617315,8425.79151801228,8407.526980407245,8389.386691357347 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal-new/Advanced,4078.562869122297,4067.1964634528663,4055.8300577834357,4044.4636521140046,4033.097246444574,4021.7308407751425,4010.364435105712,3998.9980294362813,3987.63162376685,3976.2652180974196,3964.8988124279886,3942.166001089127,3930.799595419696,3930.799595419696,3892.129106566089,3853.4586177124816,3814.788128858874,3775.9940921175566,3737.3236032639493,3698.653114410342,3659.982625556735,3621.3121367031276,3582.518099961809,3543.8476111082023,3505.177122254595,3466.506633400988,3427.8361445473806,3389.042107806062,3350.3716189524553 +Coal-new/Moderate,4078.562869122297,4056.941988772836,4035.3211084233753,4013.7002280739143,3992.0793477244533,3970.458467374993,3948.837587025532,3927.2167066760708,3905.5958263266098,3883.974945977149,3862.354065627688,3819.1123049287667,3797.4914245793057,3797.4914245793057,3762.2802765816123,3726.945580696208,3691.7344326985144,3656.39973681311,3621.0650409277055,3585.853892930012,3550.5191970446076,3515.308049046914,3479.973353161509,3444.6386572761044,3409.427509278411,3374.0928133930065,3338.881665395313,3303.5469695099086,3268.3358215122153 +Coal-new/Conservative,4078.562869122297,4046.6875140928064,4014.8121590633154,3982.9368040338245,3951.0614490043336,3919.1860939748426,3887.310738945352,3855.4353839158607,3823.56002888637,3791.8082217445904,3759.9328667151,3696.1821566561175,3664.306801626627,3664.306801626627,3632.431446597136,3600.5560915676456,3568.680736538154,3536.8053815086632,3504.9300264791727,3473.054671449682,3441.1793164201913,3409.3039613907,3377.428606361209,3345.5532513317185,3313.6778963022275,3281.8025412727366,3249.9271862432456,3218.0518312137547,3186.176476184264 +Coal-95%-CCS/Advanced,6687.029422368967,6593.009479820739,6498.989537272513,6405.093142611998,6311.07320006377,6217.053257515544,6123.033314967316,6029.013372419089,5934.993429870862,5840.973487322635,5746.953544774409,5558.9136596779545,5464.8937171297275,5464.8937171297275,5404.231704263526,5343.446143509613,5282.6605827557005,5221.875022001788,5161.089461247874,5100.303900493962,5039.518339740049,4978.7327789861365,4917.947218232223,4857.161657478311,4796.376096724398,4735.590535970485,4674.8049752165725,4614.019414462659,4553.233853708746 +Coal-95%-CCS/Moderate,6687.029422368967,6609.811992549464,6532.471014842249,6455.130037135035,6377.789059427821,6300.448081720607,6223.230651901104,6145.889674193889,6068.548696486674,5991.207718779461,5913.990288959958,5759.308333545529,5681.967355838315,5681.967355838315,5621.305342972113,5560.643330105911,5499.98131723971,5439.195756485797,5378.533743619595,5317.871730753394,5257.086169999481,5196.42415713328,5135.762144267077,5075.100131400876,5014.314570646963,4953.6525577807615,4892.99054491456,4832.204984160647,4771.542971294445 +Coal-95%-CCS/Conservative,6687.029422368967,6626.490957390476,6565.828944524274,6505.166931658074,6444.628466679583,6383.966453813381,6323.42798883489,6262.765975968689,6202.103963102488,6141.565498123997,6080.903485257795,5959.7030074131035,5899.040994546902,5899.040994546902,5838.502529568411,5777.84051670221,5717.1785038360085,5656.6400388575175,5595.978025991316,5535.439561012825,5474.777548146624,5414.115535280423,5353.577070301932,5292.915057435731,5232.376592457241,5171.714579591038,5111.052566724837,5050.514101746347,4989.852088880145 +Coal-99%-CCS/Advanced,6838.8697763660375,6739.290178870807,6639.710581375575,6540.1309838803445,6440.551386385113,6340.971788889881,6241.392191394651,6141.812593899419,6042.232996404188,5942.653398908957,5842.950253526015,5643.791058535553,5544.211461040321,5544.211461040321,5482.56106507243,5420.910669104538,5359.136725248936,5297.486329281045,5235.835933313153,5174.185537345263,5112.41159348966,5050.761197521769,4989.1108015538775,4927.336857698275,4865.686461730384,4804.036065762492,4742.385669794601,4680.6117259389985,4618.961329971107 +Coal-99%-CCS/Moderate,6838.8697763660375,6758.06945780291,6677.269139239782,6596.468820676653,6515.668502113525,6434.868183550397,6354.06786498727,6273.267546424142,6192.467227861013,6111.6669092978855,6030.866590734757,5869.265953608502,5788.465635045373,5788.465635045373,5726.56814330206,5664.670651558746,5602.896707703144,5540.99921595983,5479.101724216516,5417.327780360914,5355.4302886176,5293.532796874287,5231.758853018684,5169.861361275371,5108.087417419768,5046.189925676455,4984.29243393314,4922.518490077538,4860.620998334224 +Coal-99%-CCS/Conservative,6838.8697763660375,6776.848736735013,6714.827697103988,6652.806657472963,6590.785617841939,6528.764578210913,6466.743538579888,6404.722498948863,6342.701459317839,6280.680419686814,6218.6593800557885,6094.61730079374,6032.596261162715,6032.596261162715,5970.57522153169,5908.554181900664,5846.533142269639,5784.512102638615,5722.49106300759,5660.470023376565,5598.448983745539,5536.427944114515,5474.4069044834905,5412.385864852466,5350.364825221441,5288.343785590415,5226.322745959391,5164.301706328366,5102.280666697341 +Coal-IGCC/Advanced,7046.1831319454395,7007.512643091832,6968.842154238226,6930.171665384618,6891.501176531011,6852.830687677403,6814.160198823796,6775.48970997019,6736.695673228871,6698.025184375264,6659.354695521657,6582.013717814442,6543.343228960835,6543.343228960835,6504.672740107228,6466.002251253622,6427.331762400015,6388.537725658695,6349.867236805089,6311.1967479514815,6272.526259097875,6233.855770244267,6195.18528139066,6156.514792537053,6117.844303683446,6079.173814829838,6040.379778088521,6001.709289234913,5963.038800381306 +Coal-IGCC/Moderate,7046.1831319454395,7020.114527638376,6993.9223754436,6967.730223248825,6941.661618941761,6915.469466746984,6889.40086243992,6863.208710245145,6837.016558050369,6810.947953743305,6784.75580154853,6732.49504504669,6706.302892851915,6706.302892851915,6680.110740657139,6654.042136350075,6627.8499841553,6601.781379848236,6575.5892276534605,6549.397075458685,6523.32847115162,6497.136318956845,6470.9441667620695,6444.875562455005,6418.68341026023,6392.4912580654545,6366.42265375839,6340.230501563615,6314.16189725655 +Coal-IGCC/Conservative,7046.1831319454395,7032.592864297207,7019.002596648974,7005.412329000742,6991.822061352509,6978.231793704276,6964.517978168334,6950.927710520101,6937.337442871868,6923.747175223636,6910.156907575403,6882.852824391227,6869.262556742994,6869.262556742994,6855.672289094761,6842.082021446529,6828.4917537982965,6814.901486150064,6801.187670614119,6787.597402965887,6774.0071353176545,6760.416867669422,6746.82660002119,6733.236332372957,6719.522516837014,6705.9322491887815,6692.341981540549,6678.751713892316,6665.161446244084 +Coal-IGCC-90%-CCS/Advanced,10021.092720143544,9965.496170673501,9910.02316909117,9854.426619621127,9798.953618038797,9743.357068568754,9687.760519098712,9632.28751751638,9576.690968046338,9521.094418576296,9465.621416993965,9354.42831805388,9298.95531647155,9298.95531647155,9243.358767001508,9187.762217531466,9132.289215949135,9076.692666479092,9021.09611700905,8965.623115426719,8910.026565956678,8854.430016486634,8798.957014904303,8743.360465434262,8687.88746385193,8632.290914381889,8576.694364911846,8521.221363329516,8465.624813859473 +Coal-IGCC-90%-CCS/Moderate,10021.092720143544,9983.287066503914,9945.357864976575,9907.552211336946,9869.746557697317,9831.817356169977,9794.011702530348,9756.20604889072,9718.27684736338,9680.47119372375,9642.665540084123,9566.930684917153,9529.001483389815,9529.001483389815,9491.195829750184,9453.390176110557,9415.460974583217,9377.655320943588,9339.849667303959,9301.920465776619,9264.11481213699,9226.309158497363,9188.379956970022,9150.574303330393,9112.768649690765,9074.839448163424,9037.033794523797,8999.104592996455,8961.298939356828 +Coal-IGCC-90%-CCS/Conservative,10021.092720143544,10000.954414446616,9980.81610874969,9960.677803052764,9940.539497355838,9920.401191658912,9900.262885961985,9880.124580265057,9859.986274568131,9839.847968871205,9819.586115286567,9779.309503892715,9759.171198195789,9759.171198195789,9739.032892498863,9718.894586801936,9698.756281105008,9678.617975408082,9658.479669711158,9638.34136401423,9618.203058317304,9598.064752620377,9577.926446923451,9557.788141226525,9537.649835529599,9517.38798194496,9497.249676248035,9477.111370551107,9456.97306485418 diff --git a/tests/data/Coal_FE/R&D/20/df_fom.csv b/tests/data/Coal_FE/R&D/20/df_fom.csv index 7a346b6..7fad52b 100644 --- a/tests/data/Coal_FE/R&D/20/df_fom.csv +++ b/tests/data/Coal_FE/R&D/20/df_fom.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,77.7,77.9,77.7,77.6,77.4,77.2,77,76.8,76.6,76.5,76.3,76.1,75.9,75.7,75.5,74.9,74.2,73.6,73.0,72.3,71.7,71.0,70.4,69.7,69.1,68.4,67.8,67.1,66.5,65.8 -Coal-new/Moderate,77.6,77.9,77.6,77.2,76.8,76.5,76.1,75.8,75.4,75.1,74.7,74.3,74.0,73.6,73.3,72.7,72.1,71.5,70.9,70.3,69.7,69.1,68.5,67.9,67.4,66.8,66.2,65.6,65.0,64.4 -Coal-new/Conservative,77.4,77.9,77.4,76.9,76.3,75.8,75.3,74.7,74.2,73.7,73.1,72.6,72.1,71.5,71.0,70.5,69.9,69.4,68.9,68.3,67.8,67.3,66.7,66.2,65.7,65.1,64.6,64.1,63.5,63.0 -Coal-95%-CCS/Advanced,121.9,123.4,121.9,120.3,118.7,117.2,115.6,114,112.5,110.9,109.4,107.8,106.2,104.7,103.1,102.1,101.1,100.1,99.0,98.0,97.0,96.0,95.0,93.9,92.9,91.9,90.9,89.9,88.9,87.8 -Coal-95%-CCS/Moderate,122.1,123.4,122.1,120.8,119.6,118.3,117,115.7,114.4,113.1,111.8,110.5,109.2,108.0,106.7,105.6,104.6,103.6,102.6,101.6,100.6,99.5,98.5,97.5,96.5,95.5,94.5,93.4,92.4,91.4 -Coal-95%-CCS/Conservative,122.4,123.4,122.4,121.4,120.4,119.4,118.3,117.3,116.3,115.3,114.3,113.3,112.3,111.2,110.2,109.2,108.2,107.2,106.2,105.1,104.1,103.1,102.1,101.1,100.1,99.1,98.0,97.0,96.0,95.0 -Coal-99%-CCS/Advanced,124.3,125.9,124.3,122.6,121,119.3,117.7,116,114.4,112.7,111.0,109.4,107.7,106.1,104.4,103.4,102.4,101.3,100.3,99.3,98.2,97.2,96.2,95.1,94.1,93.1,92.0,91.0,90.0,88.9 -Coal-99%-CCS/Moderate,124.6,125.9,124.6,123.2,121.9,120.6,119.2,117.9,116.5,115.2,113.8,112.5,111.1,109.8,108.4,107.4,106.4,105.3,104.3,103.2,102.2,101.2,100.1,99.1,98.1,97.0,96.0,95.0,93.9,92.9 -Coal-99%-CCS/Conservative,124.9,125.9,124.9,123.9,122.8,121.8,120.7,119.7,118.7,117.6,116.6,115.5,114.5,113.5,112.4,111.4,110.4,109.3,108.3,107.2,106.2,105.2,104.1,103.1,102.0,101.0,100.0,98.9,97.9,96.8 -Coal-IGCC/Advanced,150.1,150.4,150.1,149.9,149.6,149.3,149.1,148.8,148.5,148.3,148.0,147.7,147.4,147.2,146.9,146.6,146.4,146.1,145.8,145.6,145.3,145.0,144.7,144.5,144.2,143.9,143.7,143.4,143.1,142.9 -Coal-IGCC/Moderate,150.1,150.4,150.1,149.9,149.6,149.3,149.1,148.8,148.5,148.3,148.0,147.7,147.4,147.2,146.9,146.6,146.4,146.1,145.8,145.6,145.3,145.0,144.7,144.5,144.2,143.9,143.7,143.4,143.1,142.9 -Coal-IGCC/Conservative,150.1,150.4,150.1,149.9,149.6,149.3,149.1,148.8,148.5,148.3,148.0,147.7,147.4,147.2,146.9,146.6,146.4,146.1,145.8,145.6,145.3,145.0,144.7,144.5,144.2,143.9,143.7,143.4,143.1,142.9 -Coal-IGCC-90%-CCS/Advanced,212.6,213,212.6,212.2,211.8,211.4,211,210.6,210.2,209.8,209.4,209.0,208.6,208.2,207.8,207.4,207.0,206.6,206.2,205.8,205.4,205.0,204.6,204.2,203.8,203.4,203.0,202.6,202.2,201.8 -Coal-IGCC-90%-CCS/Moderate,212.6,213,212.6,212.2,211.8,211.4,211,210.6,210.2,209.8,209.4,209.0,208.6,208.2,207.8,207.4,207.0,206.6,206.2,205.8,205.4,205.0,204.6,204.2,203.8,203.4,203.0,202.6,202.2,201.8 -Coal-IGCC-90%-CCS/Conservative,212.6,213,212.6,212.2,211.8,211.4,211,210.6,210.2,209.8,209.4,209.0,208.6,208.2,207.8,207.4,207.0,206.6,206.2,205.8,205.4,205.0,204.6,204.2,203.8,203.4,203.0,202.6,202.2,201.8 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal-new/Advanced,86.5,86.3,86.1,85.9,85.7,85.4,85.2,85,84.8,84.6,84.4,84.0,83.8,83.8,83.1,82.3,81.6,80.9,80.2,79.4,78.7,78.0,77.2,76.5,75.8,75.1,74.3,73.6,72.9 +Coal-new/Moderate,86.5,86.1,85.7,85.3,84.9,84.5,84.1,83.7,83.3,82.9,82.5,81.7,81.2,81.2,80.6,79.9,79.3,78.6,77.9,77.3,76.6,75.9,75.3,74.6,74.0,73.3,72.6,72.0,71.3 +Coal-new/Conservative,86.5,85.9,85.3,84.7,84.1,83.5,82.9,82.3,81.7,81.1,80.5,79.3,78.7,78.7,78.1,77.5,76.9,76.3,75.7,75.1,74.5,73.9,73.3,72.7,72.1,71.5,70.9,70.3,69.7 +Coal-95%-CCS/Advanced,137.2,135.5,133.7,132,130.3,128.5,126.8,125,123.3,121.5,119.8,116.3,114.5,114.5,113.4,112.2,111.1,110.0,108.8,107.7,106.5,105.4,104.3,103.1,102.0,100.8,99.7,98.6,97.4 +Coal-95%-CCS/Moderate,137.2,135.8,134.4,132.9,131.5,130,128.6,127.1,125.7,124.3,122.8,119.9,118.5,118.5,117.3,116.2,115.1,113.9,112.8,111.6,110.5,109.4,108.2,107.1,105.9,104.8,103.7,102.5,101.4 +Coal-95%-CCS/Conservative,137.2,136.1,135,133.8,132.7,131.5,130.4,129.3,128.1,127,125.9,123.6,122.4,122.4,121.3,120.2,119.0,117.9,116.8,115.6,114.5,113.3,112.2,111.1,109.9,108.8,107.6,106.5,105.4 +Coal-99%-CCS/Advanced,140.1,138.2,136.4,134.5,132.7,130.8,129,127.1,125.3,123.4,121.6,117.9,116.0,116.0,114.8,113.7,112.5,111.4,110.2,109.1,107.9,106.7,105.6,104.4,103.3,102.1,100.9,99.8,98.6 +Coal-99%-CCS/Moderate,140.1,138.6,137,135.5,134,132.5,131,129.5,128,126.5,125.0,122.0,120.5,120.5,119.3,118.1,117.0,115.8,114.7,113.5,112.3,111.2,110.0,108.8,107.7,106.5,105.4,104.2,103.0 +Coal-99%-CCS/Conservative,140.1,138.9,137.7,136.6,135.4,134.2,133.1,131.9,130.7,129.6,128.4,126.1,124.9,124.9,123.8,122.6,121.4,120.3,119.1,117.9,116.8,115.6,114.4,113.3,112.1,110.9,109.8,108.6,107.4 +Coal-IGCC/Advanced,167.5,166.6,165.8,164.9,164,163.1,162.2,161.4,160.5,159.6,158.7,157.0,156.1,156.1,155.2,154.3,153.4,152.5,151.7,150.8,149.9,149.0,148.1,147.3,146.4,145.5,144.6,143.7,142.9 +Coal-IGCC/Moderate,167.5,166.9,166.3,165.7,165.2,164.6,164,163.4,162.8,162.2,161.6,160.4,159.8,159.8,159.2,158.7,158.1,157.5,156.9,156.3,155.7,155.1,154.5,153.9,153.3,152.7,152.2,151.6,151.0 +Coal-IGCC/Conservative,167.5,167.2,166.9,166.6,166.3,166,165.7,165.4,165.1,164.8,164.5,163.9,163.6,163.6,163.3,163.0,162.7,162.4,162.1,161.8,161.5,161.2,160.9,160.6,160.3,160.0,159.7,159.4,159.1 +Coal-IGCC-90%-CCS/Advanced,237,235.8,234.5,233.2,232,230.7,229.5,228.2,226.9,225.7,224.4,221.9,220.7,220.7,219.4,218.1,216.9,215.6,214.4,213.1,211.8,210.6,209.3,208.1,206.8,205.5,204.3,203.0,201.8 +Coal-IGCC-90%-CCS/Moderate,237,236.2,235.3,234.5,233.6,232.8,231.9,231,230.2,229.3,228.5,226.8,225.9,225.9,225.1,224.2,223.4,222.5,221.7,220.8,220.0,219.1,218.3,217.4,216.6,215.7,214.9,214.0,213.1 +Coal-IGCC-90%-CCS/Conservative,237,236.6,236.1,235.7,235.2,234.8,234.3,233.9,233.4,233,232.6,231.7,231.2,231.2,230.8,230.3,229.9,229.4,229.0,228.5,228.1,227.6,227.2,226.8,226.3,225.9,225.4,225.0,224.5 diff --git a/tests/data/Coal_FE/R&D/20/df_gcc.csv b/tests/data/Coal_FE/R&D/20/df_gcc.csv index f6c6103..fd28786 100644 --- a/tests/data/Coal_FE/R&D/20/df_gcc.csv +++ b/tests/data/Coal_FE/R&D/20/df_gcc.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-new/Moderate,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-new/Conservative,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-95%-CCS/Advanced,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-95%-CCS/Moderate,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-95%-CCS/Conservative,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-99%-CCS/Advanced,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-99%-CCS/Moderate,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-99%-CCS/Conservative,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-IGCC/Advanced,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-IGCC/Moderate,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-IGCC/Conservative,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-IGCC-90%-CCS/Advanced,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-IGCC-90%-CCS/Moderate,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-IGCC-90%-CCS/Conservative,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal-new/Advanced,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-new/Moderate,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-new/Conservative,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-95%-CCS/Advanced,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-95%-CCS/Moderate,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-95%-CCS/Conservative,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-99%-CCS/Advanced,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-99%-CCS/Moderate,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-99%-CCS/Conservative,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-IGCC/Advanced,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-IGCC/Moderate,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-IGCC/Conservative,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-IGCC-90%-CCS/Advanced,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-IGCC-90%-CCS/Moderate,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-IGCC-90%-CCS/Conservative,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 diff --git a/tests/data/Coal_FE/R&D/20/df_hr.csv b/tests/data/Coal_FE/R&D/20/df_hr.csv index 30ae4d2..785fbeb 100644 --- a/tests/data/Coal_FE/R&D/20/df_hr.csv +++ b/tests/data/Coal_FE/R&D/20/df_hr.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,8.49,8.49,8.442,8.395,8.347,8.3,8.253,8.205,8.158,8.111,8.063,8.016,7.968,7.921,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874 -Coal-new/Moderate,8.49,8.49,8.466,8.442,8.419,8.395,8.371,8.347,8.324,8.3,8.276,8.253,8.229,8.205,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182 -Coal-new/Conservative,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49 -Coal-95%-CCS/Advanced,10.938,10.938,10.825,10.713,10.601,10.488,10.376,10.263,10.151,10.038,9.926,9.813,9.701,9.588,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476 -Coal-95%-CCS/Moderate,10.938,10.938,10.882,10.825,10.769,10.713,10.657,10.601,10.544,10.488,10.432,10.376,10.319,10.263,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207 -Coal-95%-CCS/Conservative,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938 -Coal-99%-CCS/Advanced,11.116,11.116,10.997,10.879,10.761,10.643,10.525,10.407,10.289,10.171,10.053,9.935,9.817,9.699,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581 -Coal-99%-CCS/Moderate,11.116,11.116,11.057,10.997,10.938,10.879,10.82,10.761,10.702,10.643,10.584,10.525,10.466,10.407,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348 -Coal-99%-CCS/Conservative,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116 -Coal-IGCC/Advanced,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308 -Coal-IGCC/Moderate,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308 -Coal-IGCC/Conservative,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308 -Coal-IGCC-90%-CCS/Advanced,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287 -Coal-IGCC-90%-CCS/Moderate,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287 -Coal-IGCC-90%-CCS/Conservative,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal-new/Advanced,8.49,8.442,8.395,8.347,8.3,8.253,8.205,8.158,8.111,8.063,8.016,7.921,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874 +Coal-new/Moderate,8.49,8.466,8.442,8.419,8.395,8.371,8.347,8.324,8.3,8.276,8.253,8.205,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182 +Coal-new/Conservative,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49 +Coal-95%-CCS/Advanced,10.938,10.825,10.713,10.601,10.488,10.376,10.263,10.151,10.038,9.926,9.813,9.588,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476 +Coal-95%-CCS/Moderate,10.938,10.882,10.825,10.769,10.713,10.657,10.601,10.544,10.488,10.432,10.376,10.263,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207 +Coal-95%-CCS/Conservative,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938 +Coal-99%-CCS/Advanced,11.116,10.997,10.879,10.761,10.643,10.525,10.407,10.289,10.171,10.053,9.935,9.699,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581 +Coal-99%-CCS/Moderate,11.116,11.057,10.997,10.938,10.879,10.82,10.761,10.702,10.643,10.584,10.525,10.407,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348 +Coal-99%-CCS/Conservative,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116 +Coal-IGCC/Advanced,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308 +Coal-IGCC/Moderate,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308 +Coal-IGCC/Conservative,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308 +Coal-IGCC-90%-CCS/Advanced,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287 +Coal-IGCC-90%-CCS/Moderate,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287 +Coal-IGCC-90%-CCS/Conservative,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287 diff --git a/tests/data/Coal_FE/R&D/20/df_occ.csv b/tests/data/Coal_FE/R&D/20/df_occ.csv index 5508479..b81b813 100644 --- a/tests/data/Coal_FE/R&D/20/df_occ.csv +++ b/tests/data/Coal_FE/R&D/20/df_occ.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,2856.7,2856.7,2848.6,2840.5,2832.3,2824.2,2816.1,2808,2799.9,2791.7,2783.6,2775.5,2767.4,2759.3,2751.1,2723.2,2695.3,2667.4,2639.5,2611.5,2583.6,2555.7,2527.8,2499.9,2471.9,2444.0,2416.1,2388.2,2360.3,2332.3 -Coal-new/Moderate,2856.7,2856.7,2841.2,2825.6,2810,2794.5,2778.9,2763.4,2747.8,2732.3,2716.7,2701.2,2685.6,2670.1,2654.5,2629.1,2603.6,2578.1,2552.7,2527.2,2501.8,2476.3,2450.9,2425.4,2400.0,2374.5,2349.1,2323.6,2298.2,2272.7 -Coal-new/Conservative,2856.7,2856.7,2833.7,2810.7,2787.7,2764.8,2741.8,2718.8,2695.8,2672.8,2649.8,2626.8,2603.9,2580.9,2557.9,2534.9,2511.9,2488.9,2465.9,2442.9,2420.0,2397.0,2374.0,2351.0,2328.0,2305.0,2282.0,2259.1,2236.1,2213.1 -Coal-95%-CCS/Advanced,4745.4,4745.4,4677.3,4609.2,4541,4472.9,4404.8,4336.6,4268.5,4200.4,4132.2,4064.1,3996.0,3927.9,3859.7,3815.9,3772.0,3728.1,3684.3,3640.4,3596.5,3552.7,3508.8,3465.0,3421.1,3377.2,3333.4,3289.5,3245.6,3201.8 -Coal-95%-CCS/Moderate,4745.4,4745.4,4689.5,4633.5,4577.6,4521.6,4465.7,4409.7,4353.8,4297.8,4241.9,4185.9,4130.0,4074.0,4018.1,3974.2,3930.4,3886.6,3842.8,3799.0,3755.1,3711.3,3667.5,3623.7,3579.9,3536.1,3492.2,3448.4,3404.6,3360.8 -Coal-95%-CCS/Conservative,4745.4,4745.4,4701.7,4657.9,4614.1,4570.3,4526.6,4482.8,4439,4395.2,4351.5,4307.7,4263.9,4220.2,4176.4,4132.6,4088.8,4045.1,4001.3,3957.5,3913.8,3870.0,3826.2,3782.4,3738.7,3694.9,3651.1,3607.3,3563.6,3519.8 -Coal-99%-CCS/Advanced,4855.2,4855.2,4783,4710.9,4638.7,4566.5,4494.4,4422.2,4350,4277.9,4205.7,4133.5,4061.4,3989.2,3917.0,3872.5,3828.0,3783.5,3739.0,3694.5,3649.9,3605.4,3560.9,3516.4,3471.9,3427.3,3382.8,3338.3,3293.8,3249.3 -Coal-99%-CCS/Moderate,4855.2,4855.2,4796.7,4738.2,4679.8,4621.3,4562.8,4504.3,4445.8,4387.4,4328.9,4270.4,4211.9,4153.5,4095.0,4050.3,4005.7,3961.0,3916.4,3871.7,3827.1,3782.4,3737.8,3693.1,3648.5,3603.8,3559.1,3514.5,3469.8,3425.2 -Coal-99%-CCS/Conservative,4855.2,4855.2,4810.4,4765.6,4720.8,4676,4631.2,4586.5,4541.7,4496.9,4452.1,4407.3,4362.5,4317.7,4272.9,4228.1,4183.4,4138.6,4093.8,4049.0,4004.2,3959.4,3914.6,3869.8,3825.0,3780.2,3735.5,3690.7,3645.9,3601.1 -Coal-IGCC/Advanced,5002.4,5002.4,4992.5,4982.7,4972.8,4963,4953.1,4943.3,4933.4,4923.5,4913.7,4903.8,4894.0,4884.1,4874.3,4864.4,4854.6,4844.7,4834.9,4825.0,4815.2,4805.3,4795.5,4785.6,4775.8,4765.9,4756.1,4746.2,4736.4,4726.5 -Coal-IGCC/Moderate,5002.4,5002.4,4992.5,4982.7,4972.8,4963,4953.1,4943.3,4933.4,4923.5,4913.7,4903.8,4894.0,4884.1,4874.3,4864.4,4854.6,4844.7,4834.9,4825.0,4815.2,4805.3,4795.5,4785.6,4775.8,4765.9,4756.1,4746.2,4736.4,4726.5 -Coal-IGCC/Conservative,5002.4,5002.4,4992.5,4982.7,4972.8,4963,4953.1,4943.3,4933.4,4923.5,4913.7,4903.8,4894.0,4884.1,4874.3,4864.4,4854.6,4844.7,4834.9,4825.0,4815.2,4805.3,4795.5,4785.6,4775.8,4765.9,4756.1,4746.2,4736.4,4726.5 -Coal-IGCC-90%-CCS/Advanced,7162.4,7162.4,7147.7,7133.1,7118.4,7103.8,7089.1,7074.5,7059.8,7045.2,7030.5,7015.9,7001.2,6986.5,6971.9,6957.2,6942.6,6927.9,6913.3,6898.6,6884.0,6869.3,6854.7,6840.0,6825.4,6810.7,6796.1,6781.4,6766.7,6752.1 -Coal-IGCC-90%-CCS/Moderate,7162.4,7162.4,7147.7,7133.1,7118.4,7103.8,7089.1,7074.5,7059.8,7045.2,7030.5,7015.9,7001.2,6986.5,6971.9,6957.2,6942.6,6927.9,6913.3,6898.6,6884.0,6869.3,6854.7,6840.0,6825.4,6810.7,6796.1,6781.4,6766.7,6752.1 -Coal-IGCC-90%-CCS/Conservative,7162.4,7162.4,7147.7,7133.1,7118.4,7103.8,7089.1,7074.5,7059.8,7045.2,7030.5,7015.9,7001.2,6986.5,6971.9,6957.2,6942.6,6927.9,6913.3,6898.6,6884.0,6869.3,6854.7,6840.0,6825.4,6810.7,6796.1,6781.4,6766.7,6752.1 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal-new/Advanced,3201.2,3192,3182.8,3173.6,3164.4,3155.2,3146,3136.8,3127.6,3118.4,3109.2,3090.8,3081.6,3081.6,3050.3,3019.0,2987.7,2956.3,2925.0,2893.7,2862.4,2831.1,2799.7,2768.4,2737.1,2705.8,2674.5,2643.1,2611.8 +Coal-new/Moderate,3201.2,3183.7,3166.2,3148.7,3131.2,3113.7,3096.2,3078.7,3061.2,3043.7,3026.2,2991.2,2973.7,2973.7,2945.2,2916.6,2888.1,2859.5,2830.9,2802.4,2773.8,2745.3,2716.7,2688.1,2659.6,2631.0,2602.5,2573.9,2545.4 +Coal-new/Conservative,3201.2,3175.4,3149.6,3123.8,3098,3072.2,3046.4,3020.6,2994.8,2969.1,2943.3,2891.7,2865.9,2865.9,2840.1,2814.3,2788.5,2762.7,2736.9,2711.1,2685.3,2659.5,2633.7,2607.9,2582.1,2556.3,2530.5,2504.7,2478.9 +Coal-95%-CCS/Advanced,5312.5,5236.4,5160.3,5084.3,5008.2,4932.1,4856,4779.9,4703.8,4627.7,4551.6,4399.4,4323.3,4323.3,4274.2,4225.0,4175.8,4126.6,4077.4,4028.2,3979.0,3929.8,3880.6,3831.4,3782.2,3733.0,3683.8,3634.6,3585.4 +Coal-95%-CCS/Moderate,5312.5,5250,5187.4,5124.8,5062.2,4999.6,4937.1,4874.5,4811.9,4749.3,4686.8,4561.6,4499.0,4499.0,4449.9,4400.8,4351.7,4302.5,4253.4,4204.3,4155.1,4106.0,4056.9,4007.8,3958.6,3909.5,3860.4,3811.2,3762.1 +Coal-95%-CCS/Conservative,5312.5,5263.5,5214.4,5165.3,5116.3,5067.2,5018.2,4969.1,4920,4871,4821.9,4723.8,4674.7,4674.7,4625.7,4576.6,4527.5,4478.5,4429.4,4380.4,4331.3,4282.2,4233.2,4184.1,4135.1,4086.0,4036.9,3987.9,3938.8 +Coal-99%-CCS/Advanced,5435.4,5354.8,5274.2,5193.6,5113,5032.4,4951.8,4871.2,4790.6,4710,4629.3,4468.1,4387.5,4387.5,4337.6,4287.7,4237.7,4187.8,4137.9,4088.0,4038.0,3988.1,3938.2,3888.2,3838.3,3788.4,3738.5,3688.5,3638.6 +Coal-99%-CCS/Moderate,5435.4,5370,5304.6,5239.2,5173.8,5108.4,5043,4977.6,4912.2,4846.8,4781.4,4650.6,4585.2,4585.2,4535.1,4485.0,4435.0,4384.9,4334.8,4284.8,4234.7,4184.6,4134.6,4084.5,4034.5,3984.4,3934.3,3884.3,3834.2 +Coal-99%-CCS/Conservative,5435.4,5385.2,5335,5284.8,5234.6,5184.4,5134.2,5084,5033.8,4983.6,4933.4,4833.0,4782.8,4782.8,4732.6,4682.4,4632.2,4582.0,4531.8,4481.6,4431.4,4381.2,4331.0,4280.8,4230.6,4180.4,4130.2,4080.0,4029.8 +Coal-IGCC/Advanced,5603.2,5571.9,5540.6,5509.3,5478,5446.7,5415.4,5384.1,5352.7,5321.4,5290.1,5227.5,5196.2,5196.2,5164.9,5133.6,5102.3,5070.9,5039.6,5008.3,4977.0,4945.7,4914.4,4883.1,4851.8,4820.5,4789.1,4757.8,4726.5 +Coal-IGCC/Moderate,5603.2,5582.1,5560.9,5539.7,5518.6,5497.4,5476.3,5455.1,5433.9,5412.8,5391.6,5349.3,5328.1,5328.1,5306.9,5285.8,5264.6,5243.5,5222.3,5201.1,5180.0,5158.8,5137.6,5116.5,5095.3,5074.1,5053.0,5031.8,5010.7 +Coal-IGCC/Conservative,5603.2,5592.2,5581.2,5570.2,5559.2,5548.2,5537.1,5526.1,5515.1,5504.1,5493.1,5471.0,5460.0,5460.0,5449.0,5438.0,5427.0,5416.0,5404.9,5393.9,5382.9,5371.9,5360.9,5349.9,5338.8,5327.8,5316.8,5305.8,5294.8 +Coal-IGCC-90%-CCS/Advanced,8011.1,7966.1,7921.2,7876.2,7831.3,7786.3,7741.3,7696.4,7651.4,7606.4,7561.5,7471.5,7426.6,7426.6,7381.6,7336.6,7291.7,7246.7,7201.7,7156.8,7111.8,7066.8,7021.9,6976.9,6932.0,6887.0,6842.0,6797.1,6752.1 +Coal-IGCC-90%-CCS/Moderate,8011.1,7980.5,7949.8,7919.2,7888.6,7857.9,7827.3,7796.7,7766,7735.4,7704.8,7643.5,7612.8,7612.8,7582.2,7551.6,7520.9,7490.3,7459.7,7429.0,7398.4,7367.8,7337.1,7306.5,7275.9,7245.2,7214.6,7183.9,7153.3 +Coal-IGCC-90%-CCS/Conservative,8011.1,7994.8,7978.5,7962.2,7945.9,7929.6,7913.3,7897,7880.7,7864.4,7848.0,7815.4,7799.1,7799.1,7782.8,7766.5,7750.2,7733.9,7717.6,7701.3,7685.0,7668.7,7652.4,7636.1,7619.8,7603.4,7587.1,7570.8,7554.5 diff --git a/tests/data/Coal_FE/R&D/20/df_vom.csv b/tests/data/Coal_FE/R&D/20/df_vom.csv index 9e4fbb1..1f8d115 100644 --- a/tests/data/Coal_FE/R&D/20/df_vom.csv +++ b/tests/data/Coal_FE/R&D/20/df_vom.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,8.46,8.46,8.42,8.37,8.33,8.28,8.24,8.19,8.15,8.1,8.05,8.01,7.96,7.92,7.87,7.84,7.81,7.78,7.75,7.72,7.69,7.66,7.63,7.61,7.58,7.55,7.52,7.49,7.46,7.43 -Coal-new/Moderate,8.46,8.46,8.43,8.39,8.36,8.32,8.29,8.25,8.22,8.18,8.15,8.11,8.08,8.04,8.01,7.98,7.95,7.93,7.9,7.87,7.85,7.82,7.79,7.76,7.74,7.71,7.68,7.66,7.63,7.6 -Coal-new/Conservative,8.46,8.46,8.44,8.41,8.39,8.36,8.34,8.32,8.29,8.27,8.24,8.22,8.19,8.17,8.14,8.12,8.09,8.07,8.05,8.02,8.0,7.97,7.95,7.92,7.9,7.87,7.85,7.82,7.8,7.78 -Coal-95%-CCS/Advanced,14.69,14.69,14.47,14.25,14.03,13.81,13.59,13.37,13.15,12.93,12.71,12.49,12.28,12.06,11.84,11.79,11.74,11.7,11.65,11.6,11.56,11.51,11.46,11.41,11.37,11.32,11.27,11.23,11.18,11.13 -Coal-95%-CCS/Moderate,14.69,14.69,14.56,14.42,14.29,14.16,14.02,13.89,13.76,13.62,13.49,13.36,13.23,13.09,12.96,12.91,12.87,12.82,12.77,12.73,12.68,12.63,12.58,12.54,12.49,12.44,12.4,12.35,12.3,12.26 -Coal-95%-CCS/Conservative,14.69,14.69,14.64,14.6,14.55,14.5,14.46,14.41,14.36,14.32,14.27,14.22,14.18,14.13,14.08,14.04,13.99,13.94,13.89,13.85,13.8,13.75,13.71,13.66,13.61,13.57,13.52,13.47,13.43,13.38 -Coal-99%-CCS/Advanced,15.05,15.05,14.82,14.59,14.36,14.13,13.89,13.66,13.43,13.2,12.97,12.74,12.51,12.27,12.04,12.0,11.95,11.9,11.85,11.81,11.76,11.71,11.66,11.61,11.57,11.52,11.47,11.42,11.38,11.33 -Coal-99%-CCS/Moderate,15.05,15.05,14.91,14.77,14.63,14.49,14.35,14.21,14.07,13.93,13.79,13.66,13.52,13.38,13.24,13.19,13.14,13.09,13.05,13.0,12.95,12.9,12.85,12.81,12.76,12.71,12.66,12.62,12.57,12.52 -Coal-99%-CCS/Conservative,15.05,15.05,15,14.96,14.91,14.86,14.81,14.76,14.72,14.67,14.62,14.57,14.53,14.48,14.43,14.38,14.33,14.29,14.24,14.19,14.14,14.09,14.05,14.0,13.95,13.9,13.86,13.81,13.76,13.71 -Coal-IGCC/Advanced,14.77,14.77,14.75,14.73,14.7,14.68,14.66,14.64,14.61,14.59,14.57,14.55,14.52,14.5,14.48,14.45,14.43,14.41,14.39,14.36,14.34,14.32,14.3,14.27,14.25,14.23,14.21,14.18,14.16,14.14 -Coal-IGCC/Moderate,14.77,14.77,14.75,14.73,14.7,14.68,14.66,14.64,14.61,14.59,14.57,14.55,14.52,14.5,14.48,14.45,14.43,14.41,14.39,14.36,14.34,14.32,14.3,14.27,14.25,14.23,14.21,14.18,14.16,14.14 -Coal-IGCC/Conservative,14.77,14.77,14.75,14.73,14.7,14.68,14.66,14.64,14.61,14.59,14.57,14.55,14.52,14.5,14.48,14.45,14.43,14.41,14.39,14.36,14.34,14.32,14.3,14.27,14.25,14.23,14.21,14.18,14.16,14.14 -Coal-IGCC-90%-CCS/Advanced,22,22,21.96,21.93,21.89,21.86,21.83,21.79,21.76,21.73,21.69,21.66,21.63,21.59,21.56,21.52,21.49,21.46,21.42,21.39,21.36,21.32,21.29,21.25,21.22,21.19,21.15,21.12,21.09,21.05 -Coal-IGCC-90%-CCS/Moderate,22,22,21.96,21.93,21.89,21.86,21.83,21.79,21.76,21.73,21.69,21.66,21.63,21.59,21.56,21.52,21.49,21.46,21.42,21.39,21.36,21.32,21.29,21.25,21.22,21.19,21.15,21.12,21.09,21.05 -Coal-IGCC-90%-CCS/Conservative,22,22,21.96,21.93,21.89,21.86,21.83,21.79,21.76,21.73,21.69,21.66,21.63,21.59,21.56,21.52,21.49,21.46,21.42,21.39,21.36,21.32,21.29,21.25,21.22,21.19,21.15,21.12,21.09,21.05 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal-new/Advanced,9.3,9.25,9.2,9.15,9.1,9.05,9,8.95,8.9,8.85,8.8,8.7,8.65,8.65,8.62,8.58,8.55,8.52,8.48,8.45,8.42,8.38,8.35,8.32,8.28,8.25,8.22,8.18,8.15 +Coal-new/Moderate,9.3,9.26,9.22,9.18,9.14,9.1,9.06,9.03,8.99,8.95,8.91,8.83,8.79,8.79,8.76,8.73,8.7,8.67,8.64,8.61,8.58,8.55,8.52,8.49,8.46,8.43,8.4,8.37,8.34 +Coal-new/Conservative,9.3,9.27,9.24,9.21,9.19,9.16,9.13,9.1,9.07,9.05,9.02,8.96,8.94,8.94,8.91,8.88,8.85,8.83,8.8,8.77,8.74,8.72,8.69,8.66,8.63,8.61,8.58,8.55,8.52 +Coal-95%-CCS/Advanced,16.12,15.88,15.64,15.4,15.16,14.92,14.68,14.44,14.2,13.95,13.71,13.23,12.99,12.99,12.94,12.89,12.83,12.78,12.73,12.68,12.62,12.57,12.52,12.47,12.41,12.36,12.31,12.26,12.2 +Coal-95%-CCS/Moderate,16.12,15.97,15.83,15.68,15.53,15.39,15.24,15.09,14.95,14.8,14.65,14.36,14.22,14.22,14.16,14.11,14.06,14.01,13.95,13.9,13.85,13.8,13.74,13.69,13.64,13.59,13.53,13.48,13.43 +Coal-95%-CCS/Conservative,16.12,16.07,16.01,15.96,15.91,15.86,15.81,15.75,15.7,15.65,15.6,15.49,15.44,15.44,15.39,15.33,15.28,15.23,15.18,15.12,15.07,15.02,14.97,14.91,14.86,14.81,14.76,14.7,14.65 +Coal-99%-CCS/Advanced,16.52,16.26,16.01,15.76,15.5,15.25,14.99,14.74,14.49,14.23,13.98,13.47,13.22,13.22,13.17,13.11,13.06,13.01,12.95,12.9,12.85,12.79,12.74,12.69,12.63,12.58,12.53,12.47,12.42 +Coal-99%-CCS/Moderate,16.52,16.36,16.21,16.06,15.9,15.75,15.59,15.44,15.29,15.13,14.98,14.67,14.52,14.52,14.47,14.41,14.36,14.31,14.25,14.2,14.14,14.09,14.04,13.98,13.93,13.88,13.82,13.77,13.72 +Coal-99%-CCS/Conservative,16.52,16.46,16.41,16.36,16.3,16.25,16.19,16.14,16.09,16.03,15.98,15.87,15.82,15.82,15.77,15.71,15.66,15.61,15.55,15.5,15.44,15.39,15.34,15.28,15.23,15.18,15.12,15.07,15.02 +Coal-IGCC/Advanced,16.44,16.36,16.27,16.19,16.11,16.03,15.95,15.86,15.78,15.7,15.62,15.45,15.37,15.37,15.29,15.21,15.12,15.04,14.96,14.88,14.8,14.71,14.63,14.55,14.47,14.38,14.3,14.22,14.14 +Coal-IGCC/Moderate,16.44,16.39,16.33,16.28,16.22,16.17,16.12,16.06,16.01,15.96,15.9,15.79,15.74,15.74,15.69,15.63,15.58,15.53,15.47,15.42,15.36,15.31,15.26,15.2,15.15,15.1,15.04,14.99,14.93 +Coal-IGCC/Conservative,16.44,16.41,16.39,16.36,16.34,16.31,16.29,16.26,16.24,16.21,16.19,16.14,16.11,16.11,16.08,16.06,16.03,16.01,15.98,15.96,15.93,15.91,15.88,15.86,15.83,15.81,15.78,15.76,15.73 +Coal-IGCC-90%-CCS/Advanced,24.43,24.31,24.19,24.07,23.95,23.82,23.7,23.58,23.46,23.34,23.22,22.98,22.86,22.86,22.74,22.62,22.5,22.38,22.26,22.14,22.02,21.9,21.78,21.66,21.53,21.41,21.29,21.17,21.05 +Coal-IGCC-90%-CCS/Moderate,24.43,24.35,24.27,24.19,24.11,24.03,23.95,23.87,23.8,23.72,23.64,23.48,23.4,23.4,23.32,23.24,23.16,23.08,23.01,22.93,22.85,22.77,22.69,22.61,22.53,22.45,22.37,22.29,22.22 +Coal-IGCC-90%-CCS/Conservative,24.43,24.39,24.35,24.31,24.28,24.24,24.2,24.17,24.13,24.09,24.05,23.98,23.94,23.94,23.9,23.87,23.83,23.79,23.75,23.72,23.68,23.64,23.6,23.57,23.53,23.49,23.45,23.42,23.38 diff --git a/tests/data/Coal_FE/R&D/30/df_capex.csv b/tests/data/Coal_FE/R&D/30/df_capex.csv index 289409a..125e85e 100644 --- a/tests/data/Coal_FE/R&D/30/df_capex.csv +++ b/tests/data/Coal_FE/R&D/30/df_capex.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,3549.4084745783584,3549.4084745783584,3539.344341612319,3529.28020864628,3519.0918271251044,3509.0276941590646,3498.9635611930253,3488.899428226986,3478.8352952609466,3468.6469137397708,3458.5827807737314,3448.518647807692,3438.454514841653,3428.3903818756135,3418.2020003544376,3383.536653471413,3348.871306588389,3314.2059597053644,3279.5406128223394,3244.751017384179,3210.0856705011543,3175.4203236181293,3140.754976735105,3106.0896298520806,3071.30003441392,3036.634687530895,3001.9693406478705,2967.303993764846,2932.638646881822,2897.8490514436608 -Coal-new/Moderate,3549.4084745783584,3549.4084745783584,3530.149948532234,3510.7671739309726,3491.384399329712,3472.125873283587,3452.743098682326,3433.4845726362014,3414.10179803494,3394.8432719888156,3375.4604973875544,3356.2019713414293,3336.8191967401685,3317.560670694044,3298.1778960927827,3266.6187630881655,3234.9353815284117,3203.2519999686583,3171.6928669640406,3140.0094854042873,3108.4503523996705,3076.7669708399167,3045.2078378352994,3013.5244562755456,2981.9653232709284,2950.2819417111746,2918.7228087065573,2887.0394271468035,2855.4802941421863,2823.7969125824325 -Coal-new/Conservative,3549.4084745783584,3549.4084745783584,3520.831306897012,3492.2541392156654,3463.6769715343194,3435.2240524081094,3406.646884726763,3378.069717045417,3349.4925493640703,3320.915381682724,3292.3382140013773,3263.7610463200313,3235.308127193821,3206.7309595124743,3178.1537918311283,3149.5766241497818,3120.9994564684353,3092.4222887870887,3063.8451211057427,3035.267953424396,3006.8150342981858,2978.2378666168397,2949.660698935493,2921.0835312541467,2892.5063635728,2863.929195891454,2835.3520282101076,2806.899109083897,2778.321941402551,2749.7447737212046 -Coal-95%-CCS/Advanced,5896.090935437443,5896.090935437443,5811.47766938963,5726.864403341818,5642.126888738869,5557.513622691055,5472.900356643244,5388.162842040295,5303.5495759924825,5218.936309944669,5134.19879534172,5049.585529293908,4964.972263246095,4880.358997198283,4795.621482595334,4741.200615445639,4686.655499740808,4632.110384035978,4577.689516886284,4523.144401181453,4468.599285476622,4414.178418326927,4359.633302622097,4305.212435472403,4250.667319767572,4196.122204062741,4141.701336913046,4087.156221208216,4032.6111055033853,3978.190238353691 -Coal-95%-CCS/Moderate,5896.090935437443,5896.090935437443,5826.635993116257,5757.056802239936,5687.601859918751,5618.022669042429,5548.567726721243,5478.988535844921,5409.533593523736,5339.954402647415,5270.4994603262285,5200.920269449907,5131.4653271287225,5061.8861362524,4992.431193931215,4937.886078226385,4883.46521107669,4829.044343926996,4774.623476777301,4720.202609627607,4665.657493922776,4611.236626773082,4556.815759623387,4502.394892473692,4447.974025323998,4393.5531581743035,4339.0080424694725,4284.587175319779,4230.166308170084,4175.74544102039 -Coal-95%-CCS/Conservative,5896.090935437443,5896.090935437443,5841.794316842885,5787.373449693189,5732.952582543496,5678.531715393801,5624.235096799243,5569.814229649549,5515.393362499854,5460.97249535016,5406.675876755602,5352.255009605907,5297.834142456212,5243.537523861654,5189.11665671196,5134.695789562266,5080.274922412572,5025.978303818013,4971.557436668319,4917.136569518624,4862.839950924066,4808.419083774372,4753.998216624677,4699.577349474983,4645.280730880424,4590.8598637307305,4536.438996581036,4482.018129431342,4427.721510836783,4373.300643687089 -Coal-99%-CCS/Advanced,6032.515848977087,6032.515848977087,5942.8083921686875,5853.225183915422,5763.517727107022,5673.8102702986225,5584.227062045357,5494.519605236957,5404.8121484285575,5315.228940175292,5225.521483366892,5135.8140265584925,5046.230818305228,4956.523361496827,4866.8159046884275,4811.525297652779,4756.234690617131,4700.944083581482,4645.653476545834,4590.362869510185,4534.9480139194,4479.657406883752,4424.366799848103,4369.076192812455,4313.785585776806,4258.370730186022,4203.080123150374,4147.789516114725,4092.4989090790764,4037.208302043428 -Coal-99%-CCS/Moderate,6032.515848977087,6032.515848977087,5959.830444222359,5887.145039467629,5814.583883268037,5741.898478513309,5669.213073758579,5596.527669003851,5523.842264249122,5451.2811080495285,5378.5957032948,5305.910298540071,5233.224893785342,5160.66373758575,5087.978332831021,5032.439228685101,4977.024373094315,4921.485268948394,4866.07041335761,4810.5313092116885,4755.1164536209035,4699.577349474983,4644.162493884199,4588.623389738277,4533.208534147492,4477.6694300015715,4422.13032585565,4366.715470264866,4311.176366118944,4255.761510528159 -Coal-99%-CCS/Conservative,6032.515848977087,6032.515848977087,5976.85249627603,5921.189143574973,5865.525790873916,5809.862438172859,5754.199085471801,5698.65998132588,5642.996628624823,5587.333275923765,5531.669923222708,5476.006570521651,5420.343217820593,5364.679865119536,5309.016512418479,5253.3531597174215,5197.8140555715,5142.150702870444,5086.4873501693855,5030.823997468328,4975.160644767271,4919.497292066214,4863.833939365157,4808.1705866641,4752.5072339630415,4696.843881261984,4641.304777116064,4585.6414244150055,4529.978071713949,4474.314719012891 -Coal-IGCC/Advanced,6215.409722137704,6215.409722137704,6203.1091151792125,6190.9327567758555,6178.632149817364,6166.455791414007,6154.155184455515,6141.978826052158,6129.678219093665,6117.377612135173,6105.201253731816,6092.900646773324,6080.724288369967,6068.423681411476,6056.247323008119,6043.946716049626,6031.77035764627,6019.469750687777,6007.29339228442,5994.992785325929,5982.816426922572,5970.51581996408,5958.339461560723,5946.038854602231,5933.862496198874,5921.561889240382,5909.385530837026,5897.084923878533,5884.908565475176,5872.607958516684 -Coal-IGCC/Moderate,6215.409722137704,6215.409722137704,6203.1091151792125,6190.9327567758555,6178.632149817364,6166.455791414007,6154.155184455515,6141.978826052158,6129.678219093665,6117.377612135173,6105.201253731816,6092.900646773324,6080.724288369967,6068.423681411476,6056.247323008119,6043.946716049626,6031.77035764627,6019.469750687777,6007.29339228442,5994.992785325929,5982.816426922572,5970.51581996408,5958.339461560723,5946.038854602231,5933.862496198874,5921.561889240382,5909.385530837026,5897.084923878533,5884.908565475176,5872.607958516684 -Coal-IGCC/Conservative,6215.409722137704,6215.409722137704,6203.1091151792125,6190.9327567758555,6178.632149817364,6166.455791414007,6154.155184455515,6141.978826052158,6129.678219093665,6117.377612135173,6105.201253731816,6092.900646773324,6080.724288369967,6068.423681411476,6056.247323008119,6043.946716049626,6031.77035764627,6019.469750687777,6007.29339228442,5994.992785325929,5982.816426922572,5970.51581996408,5958.339461560723,5946.038854602231,5933.862496198874,5921.561889240382,5909.385530837026,5897.084923878533,5884.908565475176,5872.607958516684 -Coal-IGCC-90%-CCS/Advanced,8899.178513081539,8899.178513081539,8880.913975476506,8862.773686426608,8844.509148821573,8826.368859771675,8808.10432216664,8789.964033116743,8771.699495511708,8753.559206461809,8735.294668856775,8717.154379806876,8698.889842201843,8680.625304596808,8662.48501554691,8644.220477941875,8626.080188891978,8607.815651286943,8589.675362237045,8571.41082463201,8553.270535582113,8535.005997977078,8516.86570892718,8498.601171322145,8480.460882272248,8462.196344667213,8444.056055617315,8425.79151801228,8407.526980407245,8389.386691357347 -Coal-IGCC-90%-CCS/Moderate,8899.178513081539,8899.178513081539,8880.913975476506,8862.773686426608,8844.509148821573,8826.368859771675,8808.10432216664,8789.964033116743,8771.699495511708,8753.559206461809,8735.294668856775,8717.154379806876,8698.889842201843,8680.625304596808,8662.48501554691,8644.220477941875,8626.080188891978,8607.815651286943,8589.675362237045,8571.41082463201,8553.270535582113,8535.005997977078,8516.86570892718,8498.601171322145,8480.460882272248,8462.196344667213,8444.056055617315,8425.79151801228,8407.526980407245,8389.386691357347 -Coal-IGCC-90%-CCS/Conservative,8899.178513081539,8899.178513081539,8880.913975476506,8862.773686426608,8844.509148821573,8826.368859771675,8808.10432216664,8789.964033116743,8771.699495511708,8753.559206461809,8735.294668856775,8717.154379806876,8698.889842201843,8680.625304596808,8662.48501554691,8644.220477941875,8626.080188891978,8607.815651286943,8589.675362237045,8571.41082463201,8553.270535582113,8535.005997977078,8516.86570892718,8498.601171322145,8480.460882272248,8462.196344667213,8444.056055617315,8425.79151801228,8407.526980407245,8389.386691357347 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal-new/Advanced,4078.562869122297,4067.1964634528663,4055.8300577834357,4044.4636521140046,4033.097246444574,4021.7308407751425,4010.364435105712,3998.9980294362813,3987.63162376685,3976.2652180974196,3964.8988124279886,3942.166001089127,3930.799595419696,3930.799595419696,3892.129106566089,3853.4586177124816,3814.788128858874,3775.9940921175566,3737.3236032639493,3698.653114410342,3659.982625556735,3621.3121367031276,3582.518099961809,3543.8476111082023,3505.177122254595,3466.506633400988,3427.8361445473806,3389.042107806062,3350.3716189524553 +Coal-new/Moderate,4078.562869122297,4056.941988772836,4035.3211084233753,4013.7002280739143,3992.0793477244533,3970.458467374993,3948.837587025532,3927.2167066760708,3905.5958263266098,3883.974945977149,3862.354065627688,3819.1123049287667,3797.4914245793057,3797.4914245793057,3762.2802765816123,3726.945580696208,3691.7344326985144,3656.39973681311,3621.0650409277055,3585.853892930012,3550.5191970446076,3515.308049046914,3479.973353161509,3444.6386572761044,3409.427509278411,3374.0928133930065,3338.881665395313,3303.5469695099086,3268.3358215122153 +Coal-new/Conservative,4078.562869122297,4046.6875140928064,4014.8121590633154,3982.9368040338245,3951.0614490043336,3919.1860939748426,3887.310738945352,3855.4353839158607,3823.56002888637,3791.8082217445904,3759.9328667151,3696.1821566561175,3664.306801626627,3664.306801626627,3632.431446597136,3600.5560915676456,3568.680736538154,3536.8053815086632,3504.9300264791727,3473.054671449682,3441.1793164201913,3409.3039613907,3377.428606361209,3345.5532513317185,3313.6778963022275,3281.8025412727366,3249.9271862432456,3218.0518312137547,3186.176476184264 +Coal-95%-CCS/Advanced,6687.029422368967,6593.009479820739,6498.989537272513,6405.093142611998,6311.07320006377,6217.053257515544,6123.033314967316,6029.013372419089,5934.993429870862,5840.973487322635,5746.953544774409,5558.9136596779545,5464.8937171297275,5464.8937171297275,5404.231704263526,5343.446143509613,5282.6605827557005,5221.875022001788,5161.089461247874,5100.303900493962,5039.518339740049,4978.7327789861365,4917.947218232223,4857.161657478311,4796.376096724398,4735.590535970485,4674.8049752165725,4614.019414462659,4553.233853708746 +Coal-95%-CCS/Moderate,6687.029422368967,6609.811992549464,6532.471014842249,6455.130037135035,6377.789059427821,6300.448081720607,6223.230651901104,6145.889674193889,6068.548696486674,5991.207718779461,5913.990288959958,5759.308333545529,5681.967355838315,5681.967355838315,5621.305342972113,5560.643330105911,5499.98131723971,5439.195756485797,5378.533743619595,5317.871730753394,5257.086169999481,5196.42415713328,5135.762144267077,5075.100131400876,5014.314570646963,4953.6525577807615,4892.99054491456,4832.204984160647,4771.542971294445 +Coal-95%-CCS/Conservative,6687.029422368967,6626.490957390476,6565.828944524274,6505.166931658074,6444.628466679583,6383.966453813381,6323.42798883489,6262.765975968689,6202.103963102488,6141.565498123997,6080.903485257795,5959.7030074131035,5899.040994546902,5899.040994546902,5838.502529568411,5777.84051670221,5717.1785038360085,5656.6400388575175,5595.978025991316,5535.439561012825,5474.777548146624,5414.115535280423,5353.577070301932,5292.915057435731,5232.376592457241,5171.714579591038,5111.052566724837,5050.514101746347,4989.852088880145 +Coal-99%-CCS/Advanced,6838.8697763660375,6739.290178870807,6639.710581375575,6540.1309838803445,6440.551386385113,6340.971788889881,6241.392191394651,6141.812593899419,6042.232996404188,5942.653398908957,5842.950253526015,5643.791058535553,5544.211461040321,5544.211461040321,5482.56106507243,5420.910669104538,5359.136725248936,5297.486329281045,5235.835933313153,5174.185537345263,5112.41159348966,5050.761197521769,4989.1108015538775,4927.336857698275,4865.686461730384,4804.036065762492,4742.385669794601,4680.6117259389985,4618.961329971107 +Coal-99%-CCS/Moderate,6838.8697763660375,6758.06945780291,6677.269139239782,6596.468820676653,6515.668502113525,6434.868183550397,6354.06786498727,6273.267546424142,6192.467227861013,6111.6669092978855,6030.866590734757,5869.265953608502,5788.465635045373,5788.465635045373,5726.56814330206,5664.670651558746,5602.896707703144,5540.99921595983,5479.101724216516,5417.327780360914,5355.4302886176,5293.532796874287,5231.758853018684,5169.861361275371,5108.087417419768,5046.189925676455,4984.29243393314,4922.518490077538,4860.620998334224 +Coal-99%-CCS/Conservative,6838.8697763660375,6776.848736735013,6714.827697103988,6652.806657472963,6590.785617841939,6528.764578210913,6466.743538579888,6404.722498948863,6342.701459317839,6280.680419686814,6218.6593800557885,6094.61730079374,6032.596261162715,6032.596261162715,5970.57522153169,5908.554181900664,5846.533142269639,5784.512102638615,5722.49106300759,5660.470023376565,5598.448983745539,5536.427944114515,5474.4069044834905,5412.385864852466,5350.364825221441,5288.343785590415,5226.322745959391,5164.301706328366,5102.280666697341 +Coal-IGCC/Advanced,7046.1831319454395,7007.512643091832,6968.842154238226,6930.171665384618,6891.501176531011,6852.830687677403,6814.160198823796,6775.48970997019,6736.695673228871,6698.025184375264,6659.354695521657,6582.013717814442,6543.343228960835,6543.343228960835,6504.672740107228,6466.002251253622,6427.331762400015,6388.537725658695,6349.867236805089,6311.1967479514815,6272.526259097875,6233.855770244267,6195.18528139066,6156.514792537053,6117.844303683446,6079.173814829838,6040.379778088521,6001.709289234913,5963.038800381306 +Coal-IGCC/Moderate,7046.1831319454395,7020.114527638376,6993.9223754436,6967.730223248825,6941.661618941761,6915.469466746984,6889.40086243992,6863.208710245145,6837.016558050369,6810.947953743305,6784.75580154853,6732.49504504669,6706.302892851915,6706.302892851915,6680.110740657139,6654.042136350075,6627.8499841553,6601.781379848236,6575.5892276534605,6549.397075458685,6523.32847115162,6497.136318956845,6470.9441667620695,6444.875562455005,6418.68341026023,6392.4912580654545,6366.42265375839,6340.230501563615,6314.16189725655 +Coal-IGCC/Conservative,7046.1831319454395,7032.592864297207,7019.002596648974,7005.412329000742,6991.822061352509,6978.231793704276,6964.517978168334,6950.927710520101,6937.337442871868,6923.747175223636,6910.156907575403,6882.852824391227,6869.262556742994,6869.262556742994,6855.672289094761,6842.082021446529,6828.4917537982965,6814.901486150064,6801.187670614119,6787.597402965887,6774.0071353176545,6760.416867669422,6746.82660002119,6733.236332372957,6719.522516837014,6705.9322491887815,6692.341981540549,6678.751713892316,6665.161446244084 +Coal-IGCC-90%-CCS/Advanced,10021.092720143544,9965.496170673501,9910.02316909117,9854.426619621127,9798.953618038797,9743.357068568754,9687.760519098712,9632.28751751638,9576.690968046338,9521.094418576296,9465.621416993965,9354.42831805388,9298.95531647155,9298.95531647155,9243.358767001508,9187.762217531466,9132.289215949135,9076.692666479092,9021.09611700905,8965.623115426719,8910.026565956678,8854.430016486634,8798.957014904303,8743.360465434262,8687.88746385193,8632.290914381889,8576.694364911846,8521.221363329516,8465.624813859473 +Coal-IGCC-90%-CCS/Moderate,10021.092720143544,9983.287066503914,9945.357864976575,9907.552211336946,9869.746557697317,9831.817356169977,9794.011702530348,9756.20604889072,9718.27684736338,9680.47119372375,9642.665540084123,9566.930684917153,9529.001483389815,9529.001483389815,9491.195829750184,9453.390176110557,9415.460974583217,9377.655320943588,9339.849667303959,9301.920465776619,9264.11481213699,9226.309158497363,9188.379956970022,9150.574303330393,9112.768649690765,9074.839448163424,9037.033794523797,8999.104592996455,8961.298939356828 +Coal-IGCC-90%-CCS/Conservative,10021.092720143544,10000.954414446616,9980.81610874969,9960.677803052764,9940.539497355838,9920.401191658912,9900.262885961985,9880.124580265057,9859.986274568131,9839.847968871205,9819.586115286567,9779.309503892715,9759.171198195789,9759.171198195789,9739.032892498863,9718.894586801936,9698.756281105008,9678.617975408082,9658.479669711158,9638.34136401423,9618.203058317304,9598.064752620377,9577.926446923451,9557.788141226525,9537.649835529599,9517.38798194496,9497.249676248035,9477.111370551107,9456.97306485418 diff --git a/tests/data/Coal_FE/R&D/30/df_fom.csv b/tests/data/Coal_FE/R&D/30/df_fom.csv index 7a346b6..7fad52b 100644 --- a/tests/data/Coal_FE/R&D/30/df_fom.csv +++ b/tests/data/Coal_FE/R&D/30/df_fom.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,77.7,77.9,77.7,77.6,77.4,77.2,77,76.8,76.6,76.5,76.3,76.1,75.9,75.7,75.5,74.9,74.2,73.6,73.0,72.3,71.7,71.0,70.4,69.7,69.1,68.4,67.8,67.1,66.5,65.8 -Coal-new/Moderate,77.6,77.9,77.6,77.2,76.8,76.5,76.1,75.8,75.4,75.1,74.7,74.3,74.0,73.6,73.3,72.7,72.1,71.5,70.9,70.3,69.7,69.1,68.5,67.9,67.4,66.8,66.2,65.6,65.0,64.4 -Coal-new/Conservative,77.4,77.9,77.4,76.9,76.3,75.8,75.3,74.7,74.2,73.7,73.1,72.6,72.1,71.5,71.0,70.5,69.9,69.4,68.9,68.3,67.8,67.3,66.7,66.2,65.7,65.1,64.6,64.1,63.5,63.0 -Coal-95%-CCS/Advanced,121.9,123.4,121.9,120.3,118.7,117.2,115.6,114,112.5,110.9,109.4,107.8,106.2,104.7,103.1,102.1,101.1,100.1,99.0,98.0,97.0,96.0,95.0,93.9,92.9,91.9,90.9,89.9,88.9,87.8 -Coal-95%-CCS/Moderate,122.1,123.4,122.1,120.8,119.6,118.3,117,115.7,114.4,113.1,111.8,110.5,109.2,108.0,106.7,105.6,104.6,103.6,102.6,101.6,100.6,99.5,98.5,97.5,96.5,95.5,94.5,93.4,92.4,91.4 -Coal-95%-CCS/Conservative,122.4,123.4,122.4,121.4,120.4,119.4,118.3,117.3,116.3,115.3,114.3,113.3,112.3,111.2,110.2,109.2,108.2,107.2,106.2,105.1,104.1,103.1,102.1,101.1,100.1,99.1,98.0,97.0,96.0,95.0 -Coal-99%-CCS/Advanced,124.3,125.9,124.3,122.6,121,119.3,117.7,116,114.4,112.7,111.0,109.4,107.7,106.1,104.4,103.4,102.4,101.3,100.3,99.3,98.2,97.2,96.2,95.1,94.1,93.1,92.0,91.0,90.0,88.9 -Coal-99%-CCS/Moderate,124.6,125.9,124.6,123.2,121.9,120.6,119.2,117.9,116.5,115.2,113.8,112.5,111.1,109.8,108.4,107.4,106.4,105.3,104.3,103.2,102.2,101.2,100.1,99.1,98.1,97.0,96.0,95.0,93.9,92.9 -Coal-99%-CCS/Conservative,124.9,125.9,124.9,123.9,122.8,121.8,120.7,119.7,118.7,117.6,116.6,115.5,114.5,113.5,112.4,111.4,110.4,109.3,108.3,107.2,106.2,105.2,104.1,103.1,102.0,101.0,100.0,98.9,97.9,96.8 -Coal-IGCC/Advanced,150.1,150.4,150.1,149.9,149.6,149.3,149.1,148.8,148.5,148.3,148.0,147.7,147.4,147.2,146.9,146.6,146.4,146.1,145.8,145.6,145.3,145.0,144.7,144.5,144.2,143.9,143.7,143.4,143.1,142.9 -Coal-IGCC/Moderate,150.1,150.4,150.1,149.9,149.6,149.3,149.1,148.8,148.5,148.3,148.0,147.7,147.4,147.2,146.9,146.6,146.4,146.1,145.8,145.6,145.3,145.0,144.7,144.5,144.2,143.9,143.7,143.4,143.1,142.9 -Coal-IGCC/Conservative,150.1,150.4,150.1,149.9,149.6,149.3,149.1,148.8,148.5,148.3,148.0,147.7,147.4,147.2,146.9,146.6,146.4,146.1,145.8,145.6,145.3,145.0,144.7,144.5,144.2,143.9,143.7,143.4,143.1,142.9 -Coal-IGCC-90%-CCS/Advanced,212.6,213,212.6,212.2,211.8,211.4,211,210.6,210.2,209.8,209.4,209.0,208.6,208.2,207.8,207.4,207.0,206.6,206.2,205.8,205.4,205.0,204.6,204.2,203.8,203.4,203.0,202.6,202.2,201.8 -Coal-IGCC-90%-CCS/Moderate,212.6,213,212.6,212.2,211.8,211.4,211,210.6,210.2,209.8,209.4,209.0,208.6,208.2,207.8,207.4,207.0,206.6,206.2,205.8,205.4,205.0,204.6,204.2,203.8,203.4,203.0,202.6,202.2,201.8 -Coal-IGCC-90%-CCS/Conservative,212.6,213,212.6,212.2,211.8,211.4,211,210.6,210.2,209.8,209.4,209.0,208.6,208.2,207.8,207.4,207.0,206.6,206.2,205.8,205.4,205.0,204.6,204.2,203.8,203.4,203.0,202.6,202.2,201.8 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal-new/Advanced,86.5,86.3,86.1,85.9,85.7,85.4,85.2,85,84.8,84.6,84.4,84.0,83.8,83.8,83.1,82.3,81.6,80.9,80.2,79.4,78.7,78.0,77.2,76.5,75.8,75.1,74.3,73.6,72.9 +Coal-new/Moderate,86.5,86.1,85.7,85.3,84.9,84.5,84.1,83.7,83.3,82.9,82.5,81.7,81.2,81.2,80.6,79.9,79.3,78.6,77.9,77.3,76.6,75.9,75.3,74.6,74.0,73.3,72.6,72.0,71.3 +Coal-new/Conservative,86.5,85.9,85.3,84.7,84.1,83.5,82.9,82.3,81.7,81.1,80.5,79.3,78.7,78.7,78.1,77.5,76.9,76.3,75.7,75.1,74.5,73.9,73.3,72.7,72.1,71.5,70.9,70.3,69.7 +Coal-95%-CCS/Advanced,137.2,135.5,133.7,132,130.3,128.5,126.8,125,123.3,121.5,119.8,116.3,114.5,114.5,113.4,112.2,111.1,110.0,108.8,107.7,106.5,105.4,104.3,103.1,102.0,100.8,99.7,98.6,97.4 +Coal-95%-CCS/Moderate,137.2,135.8,134.4,132.9,131.5,130,128.6,127.1,125.7,124.3,122.8,119.9,118.5,118.5,117.3,116.2,115.1,113.9,112.8,111.6,110.5,109.4,108.2,107.1,105.9,104.8,103.7,102.5,101.4 +Coal-95%-CCS/Conservative,137.2,136.1,135,133.8,132.7,131.5,130.4,129.3,128.1,127,125.9,123.6,122.4,122.4,121.3,120.2,119.0,117.9,116.8,115.6,114.5,113.3,112.2,111.1,109.9,108.8,107.6,106.5,105.4 +Coal-99%-CCS/Advanced,140.1,138.2,136.4,134.5,132.7,130.8,129,127.1,125.3,123.4,121.6,117.9,116.0,116.0,114.8,113.7,112.5,111.4,110.2,109.1,107.9,106.7,105.6,104.4,103.3,102.1,100.9,99.8,98.6 +Coal-99%-CCS/Moderate,140.1,138.6,137,135.5,134,132.5,131,129.5,128,126.5,125.0,122.0,120.5,120.5,119.3,118.1,117.0,115.8,114.7,113.5,112.3,111.2,110.0,108.8,107.7,106.5,105.4,104.2,103.0 +Coal-99%-CCS/Conservative,140.1,138.9,137.7,136.6,135.4,134.2,133.1,131.9,130.7,129.6,128.4,126.1,124.9,124.9,123.8,122.6,121.4,120.3,119.1,117.9,116.8,115.6,114.4,113.3,112.1,110.9,109.8,108.6,107.4 +Coal-IGCC/Advanced,167.5,166.6,165.8,164.9,164,163.1,162.2,161.4,160.5,159.6,158.7,157.0,156.1,156.1,155.2,154.3,153.4,152.5,151.7,150.8,149.9,149.0,148.1,147.3,146.4,145.5,144.6,143.7,142.9 +Coal-IGCC/Moderate,167.5,166.9,166.3,165.7,165.2,164.6,164,163.4,162.8,162.2,161.6,160.4,159.8,159.8,159.2,158.7,158.1,157.5,156.9,156.3,155.7,155.1,154.5,153.9,153.3,152.7,152.2,151.6,151.0 +Coal-IGCC/Conservative,167.5,167.2,166.9,166.6,166.3,166,165.7,165.4,165.1,164.8,164.5,163.9,163.6,163.6,163.3,163.0,162.7,162.4,162.1,161.8,161.5,161.2,160.9,160.6,160.3,160.0,159.7,159.4,159.1 +Coal-IGCC-90%-CCS/Advanced,237,235.8,234.5,233.2,232,230.7,229.5,228.2,226.9,225.7,224.4,221.9,220.7,220.7,219.4,218.1,216.9,215.6,214.4,213.1,211.8,210.6,209.3,208.1,206.8,205.5,204.3,203.0,201.8 +Coal-IGCC-90%-CCS/Moderate,237,236.2,235.3,234.5,233.6,232.8,231.9,231,230.2,229.3,228.5,226.8,225.9,225.9,225.1,224.2,223.4,222.5,221.7,220.8,220.0,219.1,218.3,217.4,216.6,215.7,214.9,214.0,213.1 +Coal-IGCC-90%-CCS/Conservative,237,236.6,236.1,235.7,235.2,234.8,234.3,233.9,233.4,233,232.6,231.7,231.2,231.2,230.8,230.3,229.9,229.4,229.0,228.5,228.1,227.6,227.2,226.8,226.3,225.9,225.4,225.0,224.5 diff --git a/tests/data/Coal_FE/R&D/30/df_gcc.csv b/tests/data/Coal_FE/R&D/30/df_gcc.csv index f6c6103..fd28786 100644 --- a/tests/data/Coal_FE/R&D/30/df_gcc.csv +++ b/tests/data/Coal_FE/R&D/30/df_gcc.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-new/Moderate,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-new/Conservative,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-95%-CCS/Advanced,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-95%-CCS/Moderate,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-95%-CCS/Conservative,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-99%-CCS/Advanced,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-99%-CCS/Moderate,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-99%-CCS/Conservative,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-IGCC/Advanced,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-IGCC/Moderate,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-IGCC/Conservative,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-IGCC-90%-CCS/Advanced,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-IGCC-90%-CCS/Moderate,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-IGCC-90%-CCS/Conservative,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal-new/Advanced,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-new/Moderate,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-new/Conservative,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-95%-CCS/Advanced,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-95%-CCS/Moderate,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-95%-CCS/Conservative,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-99%-CCS/Advanced,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-99%-CCS/Moderate,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-99%-CCS/Conservative,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-IGCC/Advanced,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-IGCC/Moderate,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-IGCC/Conservative,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-IGCC-90%-CCS/Advanced,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-IGCC-90%-CCS/Moderate,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-IGCC-90%-CCS/Conservative,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 diff --git a/tests/data/Coal_FE/R&D/30/df_hr.csv b/tests/data/Coal_FE/R&D/30/df_hr.csv index 30ae4d2..785fbeb 100644 --- a/tests/data/Coal_FE/R&D/30/df_hr.csv +++ b/tests/data/Coal_FE/R&D/30/df_hr.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,8.49,8.49,8.442,8.395,8.347,8.3,8.253,8.205,8.158,8.111,8.063,8.016,7.968,7.921,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874 -Coal-new/Moderate,8.49,8.49,8.466,8.442,8.419,8.395,8.371,8.347,8.324,8.3,8.276,8.253,8.229,8.205,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182 -Coal-new/Conservative,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49 -Coal-95%-CCS/Advanced,10.938,10.938,10.825,10.713,10.601,10.488,10.376,10.263,10.151,10.038,9.926,9.813,9.701,9.588,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476 -Coal-95%-CCS/Moderate,10.938,10.938,10.882,10.825,10.769,10.713,10.657,10.601,10.544,10.488,10.432,10.376,10.319,10.263,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207 -Coal-95%-CCS/Conservative,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938 -Coal-99%-CCS/Advanced,11.116,11.116,10.997,10.879,10.761,10.643,10.525,10.407,10.289,10.171,10.053,9.935,9.817,9.699,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581 -Coal-99%-CCS/Moderate,11.116,11.116,11.057,10.997,10.938,10.879,10.82,10.761,10.702,10.643,10.584,10.525,10.466,10.407,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348 -Coal-99%-CCS/Conservative,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116 -Coal-IGCC/Advanced,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308 -Coal-IGCC/Moderate,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308 -Coal-IGCC/Conservative,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308 -Coal-IGCC-90%-CCS/Advanced,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287 -Coal-IGCC-90%-CCS/Moderate,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287 -Coal-IGCC-90%-CCS/Conservative,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal-new/Advanced,8.49,8.442,8.395,8.347,8.3,8.253,8.205,8.158,8.111,8.063,8.016,7.921,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874 +Coal-new/Moderate,8.49,8.466,8.442,8.419,8.395,8.371,8.347,8.324,8.3,8.276,8.253,8.205,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182 +Coal-new/Conservative,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49 +Coal-95%-CCS/Advanced,10.938,10.825,10.713,10.601,10.488,10.376,10.263,10.151,10.038,9.926,9.813,9.588,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476 +Coal-95%-CCS/Moderate,10.938,10.882,10.825,10.769,10.713,10.657,10.601,10.544,10.488,10.432,10.376,10.263,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207 +Coal-95%-CCS/Conservative,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938 +Coal-99%-CCS/Advanced,11.116,10.997,10.879,10.761,10.643,10.525,10.407,10.289,10.171,10.053,9.935,9.699,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581 +Coal-99%-CCS/Moderate,11.116,11.057,10.997,10.938,10.879,10.82,10.761,10.702,10.643,10.584,10.525,10.407,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348 +Coal-99%-CCS/Conservative,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116 +Coal-IGCC/Advanced,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308 +Coal-IGCC/Moderate,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308 +Coal-IGCC/Conservative,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308 +Coal-IGCC-90%-CCS/Advanced,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287 +Coal-IGCC-90%-CCS/Moderate,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287 +Coal-IGCC-90%-CCS/Conservative,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287 diff --git a/tests/data/Coal_FE/R&D/30/df_occ.csv b/tests/data/Coal_FE/R&D/30/df_occ.csv index 5508479..b81b813 100644 --- a/tests/data/Coal_FE/R&D/30/df_occ.csv +++ b/tests/data/Coal_FE/R&D/30/df_occ.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,2856.7,2856.7,2848.6,2840.5,2832.3,2824.2,2816.1,2808,2799.9,2791.7,2783.6,2775.5,2767.4,2759.3,2751.1,2723.2,2695.3,2667.4,2639.5,2611.5,2583.6,2555.7,2527.8,2499.9,2471.9,2444.0,2416.1,2388.2,2360.3,2332.3 -Coal-new/Moderate,2856.7,2856.7,2841.2,2825.6,2810,2794.5,2778.9,2763.4,2747.8,2732.3,2716.7,2701.2,2685.6,2670.1,2654.5,2629.1,2603.6,2578.1,2552.7,2527.2,2501.8,2476.3,2450.9,2425.4,2400.0,2374.5,2349.1,2323.6,2298.2,2272.7 -Coal-new/Conservative,2856.7,2856.7,2833.7,2810.7,2787.7,2764.8,2741.8,2718.8,2695.8,2672.8,2649.8,2626.8,2603.9,2580.9,2557.9,2534.9,2511.9,2488.9,2465.9,2442.9,2420.0,2397.0,2374.0,2351.0,2328.0,2305.0,2282.0,2259.1,2236.1,2213.1 -Coal-95%-CCS/Advanced,4745.4,4745.4,4677.3,4609.2,4541,4472.9,4404.8,4336.6,4268.5,4200.4,4132.2,4064.1,3996.0,3927.9,3859.7,3815.9,3772.0,3728.1,3684.3,3640.4,3596.5,3552.7,3508.8,3465.0,3421.1,3377.2,3333.4,3289.5,3245.6,3201.8 -Coal-95%-CCS/Moderate,4745.4,4745.4,4689.5,4633.5,4577.6,4521.6,4465.7,4409.7,4353.8,4297.8,4241.9,4185.9,4130.0,4074.0,4018.1,3974.2,3930.4,3886.6,3842.8,3799.0,3755.1,3711.3,3667.5,3623.7,3579.9,3536.1,3492.2,3448.4,3404.6,3360.8 -Coal-95%-CCS/Conservative,4745.4,4745.4,4701.7,4657.9,4614.1,4570.3,4526.6,4482.8,4439,4395.2,4351.5,4307.7,4263.9,4220.2,4176.4,4132.6,4088.8,4045.1,4001.3,3957.5,3913.8,3870.0,3826.2,3782.4,3738.7,3694.9,3651.1,3607.3,3563.6,3519.8 -Coal-99%-CCS/Advanced,4855.2,4855.2,4783,4710.9,4638.7,4566.5,4494.4,4422.2,4350,4277.9,4205.7,4133.5,4061.4,3989.2,3917.0,3872.5,3828.0,3783.5,3739.0,3694.5,3649.9,3605.4,3560.9,3516.4,3471.9,3427.3,3382.8,3338.3,3293.8,3249.3 -Coal-99%-CCS/Moderate,4855.2,4855.2,4796.7,4738.2,4679.8,4621.3,4562.8,4504.3,4445.8,4387.4,4328.9,4270.4,4211.9,4153.5,4095.0,4050.3,4005.7,3961.0,3916.4,3871.7,3827.1,3782.4,3737.8,3693.1,3648.5,3603.8,3559.1,3514.5,3469.8,3425.2 -Coal-99%-CCS/Conservative,4855.2,4855.2,4810.4,4765.6,4720.8,4676,4631.2,4586.5,4541.7,4496.9,4452.1,4407.3,4362.5,4317.7,4272.9,4228.1,4183.4,4138.6,4093.8,4049.0,4004.2,3959.4,3914.6,3869.8,3825.0,3780.2,3735.5,3690.7,3645.9,3601.1 -Coal-IGCC/Advanced,5002.4,5002.4,4992.5,4982.7,4972.8,4963,4953.1,4943.3,4933.4,4923.5,4913.7,4903.8,4894.0,4884.1,4874.3,4864.4,4854.6,4844.7,4834.9,4825.0,4815.2,4805.3,4795.5,4785.6,4775.8,4765.9,4756.1,4746.2,4736.4,4726.5 -Coal-IGCC/Moderate,5002.4,5002.4,4992.5,4982.7,4972.8,4963,4953.1,4943.3,4933.4,4923.5,4913.7,4903.8,4894.0,4884.1,4874.3,4864.4,4854.6,4844.7,4834.9,4825.0,4815.2,4805.3,4795.5,4785.6,4775.8,4765.9,4756.1,4746.2,4736.4,4726.5 -Coal-IGCC/Conservative,5002.4,5002.4,4992.5,4982.7,4972.8,4963,4953.1,4943.3,4933.4,4923.5,4913.7,4903.8,4894.0,4884.1,4874.3,4864.4,4854.6,4844.7,4834.9,4825.0,4815.2,4805.3,4795.5,4785.6,4775.8,4765.9,4756.1,4746.2,4736.4,4726.5 -Coal-IGCC-90%-CCS/Advanced,7162.4,7162.4,7147.7,7133.1,7118.4,7103.8,7089.1,7074.5,7059.8,7045.2,7030.5,7015.9,7001.2,6986.5,6971.9,6957.2,6942.6,6927.9,6913.3,6898.6,6884.0,6869.3,6854.7,6840.0,6825.4,6810.7,6796.1,6781.4,6766.7,6752.1 -Coal-IGCC-90%-CCS/Moderate,7162.4,7162.4,7147.7,7133.1,7118.4,7103.8,7089.1,7074.5,7059.8,7045.2,7030.5,7015.9,7001.2,6986.5,6971.9,6957.2,6942.6,6927.9,6913.3,6898.6,6884.0,6869.3,6854.7,6840.0,6825.4,6810.7,6796.1,6781.4,6766.7,6752.1 -Coal-IGCC-90%-CCS/Conservative,7162.4,7162.4,7147.7,7133.1,7118.4,7103.8,7089.1,7074.5,7059.8,7045.2,7030.5,7015.9,7001.2,6986.5,6971.9,6957.2,6942.6,6927.9,6913.3,6898.6,6884.0,6869.3,6854.7,6840.0,6825.4,6810.7,6796.1,6781.4,6766.7,6752.1 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal-new/Advanced,3201.2,3192,3182.8,3173.6,3164.4,3155.2,3146,3136.8,3127.6,3118.4,3109.2,3090.8,3081.6,3081.6,3050.3,3019.0,2987.7,2956.3,2925.0,2893.7,2862.4,2831.1,2799.7,2768.4,2737.1,2705.8,2674.5,2643.1,2611.8 +Coal-new/Moderate,3201.2,3183.7,3166.2,3148.7,3131.2,3113.7,3096.2,3078.7,3061.2,3043.7,3026.2,2991.2,2973.7,2973.7,2945.2,2916.6,2888.1,2859.5,2830.9,2802.4,2773.8,2745.3,2716.7,2688.1,2659.6,2631.0,2602.5,2573.9,2545.4 +Coal-new/Conservative,3201.2,3175.4,3149.6,3123.8,3098,3072.2,3046.4,3020.6,2994.8,2969.1,2943.3,2891.7,2865.9,2865.9,2840.1,2814.3,2788.5,2762.7,2736.9,2711.1,2685.3,2659.5,2633.7,2607.9,2582.1,2556.3,2530.5,2504.7,2478.9 +Coal-95%-CCS/Advanced,5312.5,5236.4,5160.3,5084.3,5008.2,4932.1,4856,4779.9,4703.8,4627.7,4551.6,4399.4,4323.3,4323.3,4274.2,4225.0,4175.8,4126.6,4077.4,4028.2,3979.0,3929.8,3880.6,3831.4,3782.2,3733.0,3683.8,3634.6,3585.4 +Coal-95%-CCS/Moderate,5312.5,5250,5187.4,5124.8,5062.2,4999.6,4937.1,4874.5,4811.9,4749.3,4686.8,4561.6,4499.0,4499.0,4449.9,4400.8,4351.7,4302.5,4253.4,4204.3,4155.1,4106.0,4056.9,4007.8,3958.6,3909.5,3860.4,3811.2,3762.1 +Coal-95%-CCS/Conservative,5312.5,5263.5,5214.4,5165.3,5116.3,5067.2,5018.2,4969.1,4920,4871,4821.9,4723.8,4674.7,4674.7,4625.7,4576.6,4527.5,4478.5,4429.4,4380.4,4331.3,4282.2,4233.2,4184.1,4135.1,4086.0,4036.9,3987.9,3938.8 +Coal-99%-CCS/Advanced,5435.4,5354.8,5274.2,5193.6,5113,5032.4,4951.8,4871.2,4790.6,4710,4629.3,4468.1,4387.5,4387.5,4337.6,4287.7,4237.7,4187.8,4137.9,4088.0,4038.0,3988.1,3938.2,3888.2,3838.3,3788.4,3738.5,3688.5,3638.6 +Coal-99%-CCS/Moderate,5435.4,5370,5304.6,5239.2,5173.8,5108.4,5043,4977.6,4912.2,4846.8,4781.4,4650.6,4585.2,4585.2,4535.1,4485.0,4435.0,4384.9,4334.8,4284.8,4234.7,4184.6,4134.6,4084.5,4034.5,3984.4,3934.3,3884.3,3834.2 +Coal-99%-CCS/Conservative,5435.4,5385.2,5335,5284.8,5234.6,5184.4,5134.2,5084,5033.8,4983.6,4933.4,4833.0,4782.8,4782.8,4732.6,4682.4,4632.2,4582.0,4531.8,4481.6,4431.4,4381.2,4331.0,4280.8,4230.6,4180.4,4130.2,4080.0,4029.8 +Coal-IGCC/Advanced,5603.2,5571.9,5540.6,5509.3,5478,5446.7,5415.4,5384.1,5352.7,5321.4,5290.1,5227.5,5196.2,5196.2,5164.9,5133.6,5102.3,5070.9,5039.6,5008.3,4977.0,4945.7,4914.4,4883.1,4851.8,4820.5,4789.1,4757.8,4726.5 +Coal-IGCC/Moderate,5603.2,5582.1,5560.9,5539.7,5518.6,5497.4,5476.3,5455.1,5433.9,5412.8,5391.6,5349.3,5328.1,5328.1,5306.9,5285.8,5264.6,5243.5,5222.3,5201.1,5180.0,5158.8,5137.6,5116.5,5095.3,5074.1,5053.0,5031.8,5010.7 +Coal-IGCC/Conservative,5603.2,5592.2,5581.2,5570.2,5559.2,5548.2,5537.1,5526.1,5515.1,5504.1,5493.1,5471.0,5460.0,5460.0,5449.0,5438.0,5427.0,5416.0,5404.9,5393.9,5382.9,5371.9,5360.9,5349.9,5338.8,5327.8,5316.8,5305.8,5294.8 +Coal-IGCC-90%-CCS/Advanced,8011.1,7966.1,7921.2,7876.2,7831.3,7786.3,7741.3,7696.4,7651.4,7606.4,7561.5,7471.5,7426.6,7426.6,7381.6,7336.6,7291.7,7246.7,7201.7,7156.8,7111.8,7066.8,7021.9,6976.9,6932.0,6887.0,6842.0,6797.1,6752.1 +Coal-IGCC-90%-CCS/Moderate,8011.1,7980.5,7949.8,7919.2,7888.6,7857.9,7827.3,7796.7,7766,7735.4,7704.8,7643.5,7612.8,7612.8,7582.2,7551.6,7520.9,7490.3,7459.7,7429.0,7398.4,7367.8,7337.1,7306.5,7275.9,7245.2,7214.6,7183.9,7153.3 +Coal-IGCC-90%-CCS/Conservative,8011.1,7994.8,7978.5,7962.2,7945.9,7929.6,7913.3,7897,7880.7,7864.4,7848.0,7815.4,7799.1,7799.1,7782.8,7766.5,7750.2,7733.9,7717.6,7701.3,7685.0,7668.7,7652.4,7636.1,7619.8,7603.4,7587.1,7570.8,7554.5 diff --git a/tests/data/Coal_FE/R&D/30/df_vom.csv b/tests/data/Coal_FE/R&D/30/df_vom.csv index 9e4fbb1..1f8d115 100644 --- a/tests/data/Coal_FE/R&D/30/df_vom.csv +++ b/tests/data/Coal_FE/R&D/30/df_vom.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,8.46,8.46,8.42,8.37,8.33,8.28,8.24,8.19,8.15,8.1,8.05,8.01,7.96,7.92,7.87,7.84,7.81,7.78,7.75,7.72,7.69,7.66,7.63,7.61,7.58,7.55,7.52,7.49,7.46,7.43 -Coal-new/Moderate,8.46,8.46,8.43,8.39,8.36,8.32,8.29,8.25,8.22,8.18,8.15,8.11,8.08,8.04,8.01,7.98,7.95,7.93,7.9,7.87,7.85,7.82,7.79,7.76,7.74,7.71,7.68,7.66,7.63,7.6 -Coal-new/Conservative,8.46,8.46,8.44,8.41,8.39,8.36,8.34,8.32,8.29,8.27,8.24,8.22,8.19,8.17,8.14,8.12,8.09,8.07,8.05,8.02,8.0,7.97,7.95,7.92,7.9,7.87,7.85,7.82,7.8,7.78 -Coal-95%-CCS/Advanced,14.69,14.69,14.47,14.25,14.03,13.81,13.59,13.37,13.15,12.93,12.71,12.49,12.28,12.06,11.84,11.79,11.74,11.7,11.65,11.6,11.56,11.51,11.46,11.41,11.37,11.32,11.27,11.23,11.18,11.13 -Coal-95%-CCS/Moderate,14.69,14.69,14.56,14.42,14.29,14.16,14.02,13.89,13.76,13.62,13.49,13.36,13.23,13.09,12.96,12.91,12.87,12.82,12.77,12.73,12.68,12.63,12.58,12.54,12.49,12.44,12.4,12.35,12.3,12.26 -Coal-95%-CCS/Conservative,14.69,14.69,14.64,14.6,14.55,14.5,14.46,14.41,14.36,14.32,14.27,14.22,14.18,14.13,14.08,14.04,13.99,13.94,13.89,13.85,13.8,13.75,13.71,13.66,13.61,13.57,13.52,13.47,13.43,13.38 -Coal-99%-CCS/Advanced,15.05,15.05,14.82,14.59,14.36,14.13,13.89,13.66,13.43,13.2,12.97,12.74,12.51,12.27,12.04,12.0,11.95,11.9,11.85,11.81,11.76,11.71,11.66,11.61,11.57,11.52,11.47,11.42,11.38,11.33 -Coal-99%-CCS/Moderate,15.05,15.05,14.91,14.77,14.63,14.49,14.35,14.21,14.07,13.93,13.79,13.66,13.52,13.38,13.24,13.19,13.14,13.09,13.05,13.0,12.95,12.9,12.85,12.81,12.76,12.71,12.66,12.62,12.57,12.52 -Coal-99%-CCS/Conservative,15.05,15.05,15,14.96,14.91,14.86,14.81,14.76,14.72,14.67,14.62,14.57,14.53,14.48,14.43,14.38,14.33,14.29,14.24,14.19,14.14,14.09,14.05,14.0,13.95,13.9,13.86,13.81,13.76,13.71 -Coal-IGCC/Advanced,14.77,14.77,14.75,14.73,14.7,14.68,14.66,14.64,14.61,14.59,14.57,14.55,14.52,14.5,14.48,14.45,14.43,14.41,14.39,14.36,14.34,14.32,14.3,14.27,14.25,14.23,14.21,14.18,14.16,14.14 -Coal-IGCC/Moderate,14.77,14.77,14.75,14.73,14.7,14.68,14.66,14.64,14.61,14.59,14.57,14.55,14.52,14.5,14.48,14.45,14.43,14.41,14.39,14.36,14.34,14.32,14.3,14.27,14.25,14.23,14.21,14.18,14.16,14.14 -Coal-IGCC/Conservative,14.77,14.77,14.75,14.73,14.7,14.68,14.66,14.64,14.61,14.59,14.57,14.55,14.52,14.5,14.48,14.45,14.43,14.41,14.39,14.36,14.34,14.32,14.3,14.27,14.25,14.23,14.21,14.18,14.16,14.14 -Coal-IGCC-90%-CCS/Advanced,22,22,21.96,21.93,21.89,21.86,21.83,21.79,21.76,21.73,21.69,21.66,21.63,21.59,21.56,21.52,21.49,21.46,21.42,21.39,21.36,21.32,21.29,21.25,21.22,21.19,21.15,21.12,21.09,21.05 -Coal-IGCC-90%-CCS/Moderate,22,22,21.96,21.93,21.89,21.86,21.83,21.79,21.76,21.73,21.69,21.66,21.63,21.59,21.56,21.52,21.49,21.46,21.42,21.39,21.36,21.32,21.29,21.25,21.22,21.19,21.15,21.12,21.09,21.05 -Coal-IGCC-90%-CCS/Conservative,22,22,21.96,21.93,21.89,21.86,21.83,21.79,21.76,21.73,21.69,21.66,21.63,21.59,21.56,21.52,21.49,21.46,21.42,21.39,21.36,21.32,21.29,21.25,21.22,21.19,21.15,21.12,21.09,21.05 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal-new/Advanced,9.3,9.25,9.2,9.15,9.1,9.05,9,8.95,8.9,8.85,8.8,8.7,8.65,8.65,8.62,8.58,8.55,8.52,8.48,8.45,8.42,8.38,8.35,8.32,8.28,8.25,8.22,8.18,8.15 +Coal-new/Moderate,9.3,9.26,9.22,9.18,9.14,9.1,9.06,9.03,8.99,8.95,8.91,8.83,8.79,8.79,8.76,8.73,8.7,8.67,8.64,8.61,8.58,8.55,8.52,8.49,8.46,8.43,8.4,8.37,8.34 +Coal-new/Conservative,9.3,9.27,9.24,9.21,9.19,9.16,9.13,9.1,9.07,9.05,9.02,8.96,8.94,8.94,8.91,8.88,8.85,8.83,8.8,8.77,8.74,8.72,8.69,8.66,8.63,8.61,8.58,8.55,8.52 +Coal-95%-CCS/Advanced,16.12,15.88,15.64,15.4,15.16,14.92,14.68,14.44,14.2,13.95,13.71,13.23,12.99,12.99,12.94,12.89,12.83,12.78,12.73,12.68,12.62,12.57,12.52,12.47,12.41,12.36,12.31,12.26,12.2 +Coal-95%-CCS/Moderate,16.12,15.97,15.83,15.68,15.53,15.39,15.24,15.09,14.95,14.8,14.65,14.36,14.22,14.22,14.16,14.11,14.06,14.01,13.95,13.9,13.85,13.8,13.74,13.69,13.64,13.59,13.53,13.48,13.43 +Coal-95%-CCS/Conservative,16.12,16.07,16.01,15.96,15.91,15.86,15.81,15.75,15.7,15.65,15.6,15.49,15.44,15.44,15.39,15.33,15.28,15.23,15.18,15.12,15.07,15.02,14.97,14.91,14.86,14.81,14.76,14.7,14.65 +Coal-99%-CCS/Advanced,16.52,16.26,16.01,15.76,15.5,15.25,14.99,14.74,14.49,14.23,13.98,13.47,13.22,13.22,13.17,13.11,13.06,13.01,12.95,12.9,12.85,12.79,12.74,12.69,12.63,12.58,12.53,12.47,12.42 +Coal-99%-CCS/Moderate,16.52,16.36,16.21,16.06,15.9,15.75,15.59,15.44,15.29,15.13,14.98,14.67,14.52,14.52,14.47,14.41,14.36,14.31,14.25,14.2,14.14,14.09,14.04,13.98,13.93,13.88,13.82,13.77,13.72 +Coal-99%-CCS/Conservative,16.52,16.46,16.41,16.36,16.3,16.25,16.19,16.14,16.09,16.03,15.98,15.87,15.82,15.82,15.77,15.71,15.66,15.61,15.55,15.5,15.44,15.39,15.34,15.28,15.23,15.18,15.12,15.07,15.02 +Coal-IGCC/Advanced,16.44,16.36,16.27,16.19,16.11,16.03,15.95,15.86,15.78,15.7,15.62,15.45,15.37,15.37,15.29,15.21,15.12,15.04,14.96,14.88,14.8,14.71,14.63,14.55,14.47,14.38,14.3,14.22,14.14 +Coal-IGCC/Moderate,16.44,16.39,16.33,16.28,16.22,16.17,16.12,16.06,16.01,15.96,15.9,15.79,15.74,15.74,15.69,15.63,15.58,15.53,15.47,15.42,15.36,15.31,15.26,15.2,15.15,15.1,15.04,14.99,14.93 +Coal-IGCC/Conservative,16.44,16.41,16.39,16.36,16.34,16.31,16.29,16.26,16.24,16.21,16.19,16.14,16.11,16.11,16.08,16.06,16.03,16.01,15.98,15.96,15.93,15.91,15.88,15.86,15.83,15.81,15.78,15.76,15.73 +Coal-IGCC-90%-CCS/Advanced,24.43,24.31,24.19,24.07,23.95,23.82,23.7,23.58,23.46,23.34,23.22,22.98,22.86,22.86,22.74,22.62,22.5,22.38,22.26,22.14,22.02,21.9,21.78,21.66,21.53,21.41,21.29,21.17,21.05 +Coal-IGCC-90%-CCS/Moderate,24.43,24.35,24.27,24.19,24.11,24.03,23.95,23.87,23.8,23.72,23.64,23.48,23.4,23.4,23.32,23.24,23.16,23.08,23.01,22.93,22.85,22.77,22.69,22.61,22.53,22.45,22.37,22.29,22.22 +Coal-IGCC-90%-CCS/Conservative,24.43,24.39,24.35,24.31,24.28,24.24,24.2,24.17,24.13,24.09,24.05,23.98,23.94,23.94,23.9,23.87,23.83,23.79,23.75,23.72,23.68,23.64,23.6,23.57,23.53,23.49,23.45,23.42,23.38 diff --git a/tests/data/Coal_FE/R&D/TechLife/df_capex.csv b/tests/data/Coal_FE/R&D/TechLife/df_capex.csv index 289409a..125e85e 100644 --- a/tests/data/Coal_FE/R&D/TechLife/df_capex.csv +++ b/tests/data/Coal_FE/R&D/TechLife/df_capex.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,3549.4084745783584,3549.4084745783584,3539.344341612319,3529.28020864628,3519.0918271251044,3509.0276941590646,3498.9635611930253,3488.899428226986,3478.8352952609466,3468.6469137397708,3458.5827807737314,3448.518647807692,3438.454514841653,3428.3903818756135,3418.2020003544376,3383.536653471413,3348.871306588389,3314.2059597053644,3279.5406128223394,3244.751017384179,3210.0856705011543,3175.4203236181293,3140.754976735105,3106.0896298520806,3071.30003441392,3036.634687530895,3001.9693406478705,2967.303993764846,2932.638646881822,2897.8490514436608 -Coal-new/Moderate,3549.4084745783584,3549.4084745783584,3530.149948532234,3510.7671739309726,3491.384399329712,3472.125873283587,3452.743098682326,3433.4845726362014,3414.10179803494,3394.8432719888156,3375.4604973875544,3356.2019713414293,3336.8191967401685,3317.560670694044,3298.1778960927827,3266.6187630881655,3234.9353815284117,3203.2519999686583,3171.6928669640406,3140.0094854042873,3108.4503523996705,3076.7669708399167,3045.2078378352994,3013.5244562755456,2981.9653232709284,2950.2819417111746,2918.7228087065573,2887.0394271468035,2855.4802941421863,2823.7969125824325 -Coal-new/Conservative,3549.4084745783584,3549.4084745783584,3520.831306897012,3492.2541392156654,3463.6769715343194,3435.2240524081094,3406.646884726763,3378.069717045417,3349.4925493640703,3320.915381682724,3292.3382140013773,3263.7610463200313,3235.308127193821,3206.7309595124743,3178.1537918311283,3149.5766241497818,3120.9994564684353,3092.4222887870887,3063.8451211057427,3035.267953424396,3006.8150342981858,2978.2378666168397,2949.660698935493,2921.0835312541467,2892.5063635728,2863.929195891454,2835.3520282101076,2806.899109083897,2778.321941402551,2749.7447737212046 -Coal-95%-CCS/Advanced,5896.090935437443,5896.090935437443,5811.47766938963,5726.864403341818,5642.126888738869,5557.513622691055,5472.900356643244,5388.162842040295,5303.5495759924825,5218.936309944669,5134.19879534172,5049.585529293908,4964.972263246095,4880.358997198283,4795.621482595334,4741.200615445639,4686.655499740808,4632.110384035978,4577.689516886284,4523.144401181453,4468.599285476622,4414.178418326927,4359.633302622097,4305.212435472403,4250.667319767572,4196.122204062741,4141.701336913046,4087.156221208216,4032.6111055033853,3978.190238353691 -Coal-95%-CCS/Moderate,5896.090935437443,5896.090935437443,5826.635993116257,5757.056802239936,5687.601859918751,5618.022669042429,5548.567726721243,5478.988535844921,5409.533593523736,5339.954402647415,5270.4994603262285,5200.920269449907,5131.4653271287225,5061.8861362524,4992.431193931215,4937.886078226385,4883.46521107669,4829.044343926996,4774.623476777301,4720.202609627607,4665.657493922776,4611.236626773082,4556.815759623387,4502.394892473692,4447.974025323998,4393.5531581743035,4339.0080424694725,4284.587175319779,4230.166308170084,4175.74544102039 -Coal-95%-CCS/Conservative,5896.090935437443,5896.090935437443,5841.794316842885,5787.373449693189,5732.952582543496,5678.531715393801,5624.235096799243,5569.814229649549,5515.393362499854,5460.97249535016,5406.675876755602,5352.255009605907,5297.834142456212,5243.537523861654,5189.11665671196,5134.695789562266,5080.274922412572,5025.978303818013,4971.557436668319,4917.136569518624,4862.839950924066,4808.419083774372,4753.998216624677,4699.577349474983,4645.280730880424,4590.8598637307305,4536.438996581036,4482.018129431342,4427.721510836783,4373.300643687089 -Coal-99%-CCS/Advanced,6032.515848977087,6032.515848977087,5942.8083921686875,5853.225183915422,5763.517727107022,5673.8102702986225,5584.227062045357,5494.519605236957,5404.8121484285575,5315.228940175292,5225.521483366892,5135.8140265584925,5046.230818305228,4956.523361496827,4866.8159046884275,4811.525297652779,4756.234690617131,4700.944083581482,4645.653476545834,4590.362869510185,4534.9480139194,4479.657406883752,4424.366799848103,4369.076192812455,4313.785585776806,4258.370730186022,4203.080123150374,4147.789516114725,4092.4989090790764,4037.208302043428 -Coal-99%-CCS/Moderate,6032.515848977087,6032.515848977087,5959.830444222359,5887.145039467629,5814.583883268037,5741.898478513309,5669.213073758579,5596.527669003851,5523.842264249122,5451.2811080495285,5378.5957032948,5305.910298540071,5233.224893785342,5160.66373758575,5087.978332831021,5032.439228685101,4977.024373094315,4921.485268948394,4866.07041335761,4810.5313092116885,4755.1164536209035,4699.577349474983,4644.162493884199,4588.623389738277,4533.208534147492,4477.6694300015715,4422.13032585565,4366.715470264866,4311.176366118944,4255.761510528159 -Coal-99%-CCS/Conservative,6032.515848977087,6032.515848977087,5976.85249627603,5921.189143574973,5865.525790873916,5809.862438172859,5754.199085471801,5698.65998132588,5642.996628624823,5587.333275923765,5531.669923222708,5476.006570521651,5420.343217820593,5364.679865119536,5309.016512418479,5253.3531597174215,5197.8140555715,5142.150702870444,5086.4873501693855,5030.823997468328,4975.160644767271,4919.497292066214,4863.833939365157,4808.1705866641,4752.5072339630415,4696.843881261984,4641.304777116064,4585.6414244150055,4529.978071713949,4474.314719012891 -Coal-IGCC/Advanced,6215.409722137704,6215.409722137704,6203.1091151792125,6190.9327567758555,6178.632149817364,6166.455791414007,6154.155184455515,6141.978826052158,6129.678219093665,6117.377612135173,6105.201253731816,6092.900646773324,6080.724288369967,6068.423681411476,6056.247323008119,6043.946716049626,6031.77035764627,6019.469750687777,6007.29339228442,5994.992785325929,5982.816426922572,5970.51581996408,5958.339461560723,5946.038854602231,5933.862496198874,5921.561889240382,5909.385530837026,5897.084923878533,5884.908565475176,5872.607958516684 -Coal-IGCC/Moderate,6215.409722137704,6215.409722137704,6203.1091151792125,6190.9327567758555,6178.632149817364,6166.455791414007,6154.155184455515,6141.978826052158,6129.678219093665,6117.377612135173,6105.201253731816,6092.900646773324,6080.724288369967,6068.423681411476,6056.247323008119,6043.946716049626,6031.77035764627,6019.469750687777,6007.29339228442,5994.992785325929,5982.816426922572,5970.51581996408,5958.339461560723,5946.038854602231,5933.862496198874,5921.561889240382,5909.385530837026,5897.084923878533,5884.908565475176,5872.607958516684 -Coal-IGCC/Conservative,6215.409722137704,6215.409722137704,6203.1091151792125,6190.9327567758555,6178.632149817364,6166.455791414007,6154.155184455515,6141.978826052158,6129.678219093665,6117.377612135173,6105.201253731816,6092.900646773324,6080.724288369967,6068.423681411476,6056.247323008119,6043.946716049626,6031.77035764627,6019.469750687777,6007.29339228442,5994.992785325929,5982.816426922572,5970.51581996408,5958.339461560723,5946.038854602231,5933.862496198874,5921.561889240382,5909.385530837026,5897.084923878533,5884.908565475176,5872.607958516684 -Coal-IGCC-90%-CCS/Advanced,8899.178513081539,8899.178513081539,8880.913975476506,8862.773686426608,8844.509148821573,8826.368859771675,8808.10432216664,8789.964033116743,8771.699495511708,8753.559206461809,8735.294668856775,8717.154379806876,8698.889842201843,8680.625304596808,8662.48501554691,8644.220477941875,8626.080188891978,8607.815651286943,8589.675362237045,8571.41082463201,8553.270535582113,8535.005997977078,8516.86570892718,8498.601171322145,8480.460882272248,8462.196344667213,8444.056055617315,8425.79151801228,8407.526980407245,8389.386691357347 -Coal-IGCC-90%-CCS/Moderate,8899.178513081539,8899.178513081539,8880.913975476506,8862.773686426608,8844.509148821573,8826.368859771675,8808.10432216664,8789.964033116743,8771.699495511708,8753.559206461809,8735.294668856775,8717.154379806876,8698.889842201843,8680.625304596808,8662.48501554691,8644.220477941875,8626.080188891978,8607.815651286943,8589.675362237045,8571.41082463201,8553.270535582113,8535.005997977078,8516.86570892718,8498.601171322145,8480.460882272248,8462.196344667213,8444.056055617315,8425.79151801228,8407.526980407245,8389.386691357347 -Coal-IGCC-90%-CCS/Conservative,8899.178513081539,8899.178513081539,8880.913975476506,8862.773686426608,8844.509148821573,8826.368859771675,8808.10432216664,8789.964033116743,8771.699495511708,8753.559206461809,8735.294668856775,8717.154379806876,8698.889842201843,8680.625304596808,8662.48501554691,8644.220477941875,8626.080188891978,8607.815651286943,8589.675362237045,8571.41082463201,8553.270535582113,8535.005997977078,8516.86570892718,8498.601171322145,8480.460882272248,8462.196344667213,8444.056055617315,8425.79151801228,8407.526980407245,8389.386691357347 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal-new/Advanced,4078.562869122297,4067.1964634528663,4055.8300577834357,4044.4636521140046,4033.097246444574,4021.7308407751425,4010.364435105712,3998.9980294362813,3987.63162376685,3976.2652180974196,3964.8988124279886,3942.166001089127,3930.799595419696,3930.799595419696,3892.129106566089,3853.4586177124816,3814.788128858874,3775.9940921175566,3737.3236032639493,3698.653114410342,3659.982625556735,3621.3121367031276,3582.518099961809,3543.8476111082023,3505.177122254595,3466.506633400988,3427.8361445473806,3389.042107806062,3350.3716189524553 +Coal-new/Moderate,4078.562869122297,4056.941988772836,4035.3211084233753,4013.7002280739143,3992.0793477244533,3970.458467374993,3948.837587025532,3927.2167066760708,3905.5958263266098,3883.974945977149,3862.354065627688,3819.1123049287667,3797.4914245793057,3797.4914245793057,3762.2802765816123,3726.945580696208,3691.7344326985144,3656.39973681311,3621.0650409277055,3585.853892930012,3550.5191970446076,3515.308049046914,3479.973353161509,3444.6386572761044,3409.427509278411,3374.0928133930065,3338.881665395313,3303.5469695099086,3268.3358215122153 +Coal-new/Conservative,4078.562869122297,4046.6875140928064,4014.8121590633154,3982.9368040338245,3951.0614490043336,3919.1860939748426,3887.310738945352,3855.4353839158607,3823.56002888637,3791.8082217445904,3759.9328667151,3696.1821566561175,3664.306801626627,3664.306801626627,3632.431446597136,3600.5560915676456,3568.680736538154,3536.8053815086632,3504.9300264791727,3473.054671449682,3441.1793164201913,3409.3039613907,3377.428606361209,3345.5532513317185,3313.6778963022275,3281.8025412727366,3249.9271862432456,3218.0518312137547,3186.176476184264 +Coal-95%-CCS/Advanced,6687.029422368967,6593.009479820739,6498.989537272513,6405.093142611998,6311.07320006377,6217.053257515544,6123.033314967316,6029.013372419089,5934.993429870862,5840.973487322635,5746.953544774409,5558.9136596779545,5464.8937171297275,5464.8937171297275,5404.231704263526,5343.446143509613,5282.6605827557005,5221.875022001788,5161.089461247874,5100.303900493962,5039.518339740049,4978.7327789861365,4917.947218232223,4857.161657478311,4796.376096724398,4735.590535970485,4674.8049752165725,4614.019414462659,4553.233853708746 +Coal-95%-CCS/Moderate,6687.029422368967,6609.811992549464,6532.471014842249,6455.130037135035,6377.789059427821,6300.448081720607,6223.230651901104,6145.889674193889,6068.548696486674,5991.207718779461,5913.990288959958,5759.308333545529,5681.967355838315,5681.967355838315,5621.305342972113,5560.643330105911,5499.98131723971,5439.195756485797,5378.533743619595,5317.871730753394,5257.086169999481,5196.42415713328,5135.762144267077,5075.100131400876,5014.314570646963,4953.6525577807615,4892.99054491456,4832.204984160647,4771.542971294445 +Coal-95%-CCS/Conservative,6687.029422368967,6626.490957390476,6565.828944524274,6505.166931658074,6444.628466679583,6383.966453813381,6323.42798883489,6262.765975968689,6202.103963102488,6141.565498123997,6080.903485257795,5959.7030074131035,5899.040994546902,5899.040994546902,5838.502529568411,5777.84051670221,5717.1785038360085,5656.6400388575175,5595.978025991316,5535.439561012825,5474.777548146624,5414.115535280423,5353.577070301932,5292.915057435731,5232.376592457241,5171.714579591038,5111.052566724837,5050.514101746347,4989.852088880145 +Coal-99%-CCS/Advanced,6838.8697763660375,6739.290178870807,6639.710581375575,6540.1309838803445,6440.551386385113,6340.971788889881,6241.392191394651,6141.812593899419,6042.232996404188,5942.653398908957,5842.950253526015,5643.791058535553,5544.211461040321,5544.211461040321,5482.56106507243,5420.910669104538,5359.136725248936,5297.486329281045,5235.835933313153,5174.185537345263,5112.41159348966,5050.761197521769,4989.1108015538775,4927.336857698275,4865.686461730384,4804.036065762492,4742.385669794601,4680.6117259389985,4618.961329971107 +Coal-99%-CCS/Moderate,6838.8697763660375,6758.06945780291,6677.269139239782,6596.468820676653,6515.668502113525,6434.868183550397,6354.06786498727,6273.267546424142,6192.467227861013,6111.6669092978855,6030.866590734757,5869.265953608502,5788.465635045373,5788.465635045373,5726.56814330206,5664.670651558746,5602.896707703144,5540.99921595983,5479.101724216516,5417.327780360914,5355.4302886176,5293.532796874287,5231.758853018684,5169.861361275371,5108.087417419768,5046.189925676455,4984.29243393314,4922.518490077538,4860.620998334224 +Coal-99%-CCS/Conservative,6838.8697763660375,6776.848736735013,6714.827697103988,6652.806657472963,6590.785617841939,6528.764578210913,6466.743538579888,6404.722498948863,6342.701459317839,6280.680419686814,6218.6593800557885,6094.61730079374,6032.596261162715,6032.596261162715,5970.57522153169,5908.554181900664,5846.533142269639,5784.512102638615,5722.49106300759,5660.470023376565,5598.448983745539,5536.427944114515,5474.4069044834905,5412.385864852466,5350.364825221441,5288.343785590415,5226.322745959391,5164.301706328366,5102.280666697341 +Coal-IGCC/Advanced,7046.1831319454395,7007.512643091832,6968.842154238226,6930.171665384618,6891.501176531011,6852.830687677403,6814.160198823796,6775.48970997019,6736.695673228871,6698.025184375264,6659.354695521657,6582.013717814442,6543.343228960835,6543.343228960835,6504.672740107228,6466.002251253622,6427.331762400015,6388.537725658695,6349.867236805089,6311.1967479514815,6272.526259097875,6233.855770244267,6195.18528139066,6156.514792537053,6117.844303683446,6079.173814829838,6040.379778088521,6001.709289234913,5963.038800381306 +Coal-IGCC/Moderate,7046.1831319454395,7020.114527638376,6993.9223754436,6967.730223248825,6941.661618941761,6915.469466746984,6889.40086243992,6863.208710245145,6837.016558050369,6810.947953743305,6784.75580154853,6732.49504504669,6706.302892851915,6706.302892851915,6680.110740657139,6654.042136350075,6627.8499841553,6601.781379848236,6575.5892276534605,6549.397075458685,6523.32847115162,6497.136318956845,6470.9441667620695,6444.875562455005,6418.68341026023,6392.4912580654545,6366.42265375839,6340.230501563615,6314.16189725655 +Coal-IGCC/Conservative,7046.1831319454395,7032.592864297207,7019.002596648974,7005.412329000742,6991.822061352509,6978.231793704276,6964.517978168334,6950.927710520101,6937.337442871868,6923.747175223636,6910.156907575403,6882.852824391227,6869.262556742994,6869.262556742994,6855.672289094761,6842.082021446529,6828.4917537982965,6814.901486150064,6801.187670614119,6787.597402965887,6774.0071353176545,6760.416867669422,6746.82660002119,6733.236332372957,6719.522516837014,6705.9322491887815,6692.341981540549,6678.751713892316,6665.161446244084 +Coal-IGCC-90%-CCS/Advanced,10021.092720143544,9965.496170673501,9910.02316909117,9854.426619621127,9798.953618038797,9743.357068568754,9687.760519098712,9632.28751751638,9576.690968046338,9521.094418576296,9465.621416993965,9354.42831805388,9298.95531647155,9298.95531647155,9243.358767001508,9187.762217531466,9132.289215949135,9076.692666479092,9021.09611700905,8965.623115426719,8910.026565956678,8854.430016486634,8798.957014904303,8743.360465434262,8687.88746385193,8632.290914381889,8576.694364911846,8521.221363329516,8465.624813859473 +Coal-IGCC-90%-CCS/Moderate,10021.092720143544,9983.287066503914,9945.357864976575,9907.552211336946,9869.746557697317,9831.817356169977,9794.011702530348,9756.20604889072,9718.27684736338,9680.47119372375,9642.665540084123,9566.930684917153,9529.001483389815,9529.001483389815,9491.195829750184,9453.390176110557,9415.460974583217,9377.655320943588,9339.849667303959,9301.920465776619,9264.11481213699,9226.309158497363,9188.379956970022,9150.574303330393,9112.768649690765,9074.839448163424,9037.033794523797,8999.104592996455,8961.298939356828 +Coal-IGCC-90%-CCS/Conservative,10021.092720143544,10000.954414446616,9980.81610874969,9960.677803052764,9940.539497355838,9920.401191658912,9900.262885961985,9880.124580265057,9859.986274568131,9839.847968871205,9819.586115286567,9779.309503892715,9759.171198195789,9759.171198195789,9739.032892498863,9718.894586801936,9698.756281105008,9678.617975408082,9658.479669711158,9638.34136401423,9618.203058317304,9598.064752620377,9577.926446923451,9557.788141226525,9537.649835529599,9517.38798194496,9497.249676248035,9477.111370551107,9456.97306485418 diff --git a/tests/data/Coal_FE/R&D/TechLife/df_fom.csv b/tests/data/Coal_FE/R&D/TechLife/df_fom.csv index 7a346b6..7fad52b 100644 --- a/tests/data/Coal_FE/R&D/TechLife/df_fom.csv +++ b/tests/data/Coal_FE/R&D/TechLife/df_fom.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,77.7,77.9,77.7,77.6,77.4,77.2,77,76.8,76.6,76.5,76.3,76.1,75.9,75.7,75.5,74.9,74.2,73.6,73.0,72.3,71.7,71.0,70.4,69.7,69.1,68.4,67.8,67.1,66.5,65.8 -Coal-new/Moderate,77.6,77.9,77.6,77.2,76.8,76.5,76.1,75.8,75.4,75.1,74.7,74.3,74.0,73.6,73.3,72.7,72.1,71.5,70.9,70.3,69.7,69.1,68.5,67.9,67.4,66.8,66.2,65.6,65.0,64.4 -Coal-new/Conservative,77.4,77.9,77.4,76.9,76.3,75.8,75.3,74.7,74.2,73.7,73.1,72.6,72.1,71.5,71.0,70.5,69.9,69.4,68.9,68.3,67.8,67.3,66.7,66.2,65.7,65.1,64.6,64.1,63.5,63.0 -Coal-95%-CCS/Advanced,121.9,123.4,121.9,120.3,118.7,117.2,115.6,114,112.5,110.9,109.4,107.8,106.2,104.7,103.1,102.1,101.1,100.1,99.0,98.0,97.0,96.0,95.0,93.9,92.9,91.9,90.9,89.9,88.9,87.8 -Coal-95%-CCS/Moderate,122.1,123.4,122.1,120.8,119.6,118.3,117,115.7,114.4,113.1,111.8,110.5,109.2,108.0,106.7,105.6,104.6,103.6,102.6,101.6,100.6,99.5,98.5,97.5,96.5,95.5,94.5,93.4,92.4,91.4 -Coal-95%-CCS/Conservative,122.4,123.4,122.4,121.4,120.4,119.4,118.3,117.3,116.3,115.3,114.3,113.3,112.3,111.2,110.2,109.2,108.2,107.2,106.2,105.1,104.1,103.1,102.1,101.1,100.1,99.1,98.0,97.0,96.0,95.0 -Coal-99%-CCS/Advanced,124.3,125.9,124.3,122.6,121,119.3,117.7,116,114.4,112.7,111.0,109.4,107.7,106.1,104.4,103.4,102.4,101.3,100.3,99.3,98.2,97.2,96.2,95.1,94.1,93.1,92.0,91.0,90.0,88.9 -Coal-99%-CCS/Moderate,124.6,125.9,124.6,123.2,121.9,120.6,119.2,117.9,116.5,115.2,113.8,112.5,111.1,109.8,108.4,107.4,106.4,105.3,104.3,103.2,102.2,101.2,100.1,99.1,98.1,97.0,96.0,95.0,93.9,92.9 -Coal-99%-CCS/Conservative,124.9,125.9,124.9,123.9,122.8,121.8,120.7,119.7,118.7,117.6,116.6,115.5,114.5,113.5,112.4,111.4,110.4,109.3,108.3,107.2,106.2,105.2,104.1,103.1,102.0,101.0,100.0,98.9,97.9,96.8 -Coal-IGCC/Advanced,150.1,150.4,150.1,149.9,149.6,149.3,149.1,148.8,148.5,148.3,148.0,147.7,147.4,147.2,146.9,146.6,146.4,146.1,145.8,145.6,145.3,145.0,144.7,144.5,144.2,143.9,143.7,143.4,143.1,142.9 -Coal-IGCC/Moderate,150.1,150.4,150.1,149.9,149.6,149.3,149.1,148.8,148.5,148.3,148.0,147.7,147.4,147.2,146.9,146.6,146.4,146.1,145.8,145.6,145.3,145.0,144.7,144.5,144.2,143.9,143.7,143.4,143.1,142.9 -Coal-IGCC/Conservative,150.1,150.4,150.1,149.9,149.6,149.3,149.1,148.8,148.5,148.3,148.0,147.7,147.4,147.2,146.9,146.6,146.4,146.1,145.8,145.6,145.3,145.0,144.7,144.5,144.2,143.9,143.7,143.4,143.1,142.9 -Coal-IGCC-90%-CCS/Advanced,212.6,213,212.6,212.2,211.8,211.4,211,210.6,210.2,209.8,209.4,209.0,208.6,208.2,207.8,207.4,207.0,206.6,206.2,205.8,205.4,205.0,204.6,204.2,203.8,203.4,203.0,202.6,202.2,201.8 -Coal-IGCC-90%-CCS/Moderate,212.6,213,212.6,212.2,211.8,211.4,211,210.6,210.2,209.8,209.4,209.0,208.6,208.2,207.8,207.4,207.0,206.6,206.2,205.8,205.4,205.0,204.6,204.2,203.8,203.4,203.0,202.6,202.2,201.8 -Coal-IGCC-90%-CCS/Conservative,212.6,213,212.6,212.2,211.8,211.4,211,210.6,210.2,209.8,209.4,209.0,208.6,208.2,207.8,207.4,207.0,206.6,206.2,205.8,205.4,205.0,204.6,204.2,203.8,203.4,203.0,202.6,202.2,201.8 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal-new/Advanced,86.5,86.3,86.1,85.9,85.7,85.4,85.2,85,84.8,84.6,84.4,84.0,83.8,83.8,83.1,82.3,81.6,80.9,80.2,79.4,78.7,78.0,77.2,76.5,75.8,75.1,74.3,73.6,72.9 +Coal-new/Moderate,86.5,86.1,85.7,85.3,84.9,84.5,84.1,83.7,83.3,82.9,82.5,81.7,81.2,81.2,80.6,79.9,79.3,78.6,77.9,77.3,76.6,75.9,75.3,74.6,74.0,73.3,72.6,72.0,71.3 +Coal-new/Conservative,86.5,85.9,85.3,84.7,84.1,83.5,82.9,82.3,81.7,81.1,80.5,79.3,78.7,78.7,78.1,77.5,76.9,76.3,75.7,75.1,74.5,73.9,73.3,72.7,72.1,71.5,70.9,70.3,69.7 +Coal-95%-CCS/Advanced,137.2,135.5,133.7,132,130.3,128.5,126.8,125,123.3,121.5,119.8,116.3,114.5,114.5,113.4,112.2,111.1,110.0,108.8,107.7,106.5,105.4,104.3,103.1,102.0,100.8,99.7,98.6,97.4 +Coal-95%-CCS/Moderate,137.2,135.8,134.4,132.9,131.5,130,128.6,127.1,125.7,124.3,122.8,119.9,118.5,118.5,117.3,116.2,115.1,113.9,112.8,111.6,110.5,109.4,108.2,107.1,105.9,104.8,103.7,102.5,101.4 +Coal-95%-CCS/Conservative,137.2,136.1,135,133.8,132.7,131.5,130.4,129.3,128.1,127,125.9,123.6,122.4,122.4,121.3,120.2,119.0,117.9,116.8,115.6,114.5,113.3,112.2,111.1,109.9,108.8,107.6,106.5,105.4 +Coal-99%-CCS/Advanced,140.1,138.2,136.4,134.5,132.7,130.8,129,127.1,125.3,123.4,121.6,117.9,116.0,116.0,114.8,113.7,112.5,111.4,110.2,109.1,107.9,106.7,105.6,104.4,103.3,102.1,100.9,99.8,98.6 +Coal-99%-CCS/Moderate,140.1,138.6,137,135.5,134,132.5,131,129.5,128,126.5,125.0,122.0,120.5,120.5,119.3,118.1,117.0,115.8,114.7,113.5,112.3,111.2,110.0,108.8,107.7,106.5,105.4,104.2,103.0 +Coal-99%-CCS/Conservative,140.1,138.9,137.7,136.6,135.4,134.2,133.1,131.9,130.7,129.6,128.4,126.1,124.9,124.9,123.8,122.6,121.4,120.3,119.1,117.9,116.8,115.6,114.4,113.3,112.1,110.9,109.8,108.6,107.4 +Coal-IGCC/Advanced,167.5,166.6,165.8,164.9,164,163.1,162.2,161.4,160.5,159.6,158.7,157.0,156.1,156.1,155.2,154.3,153.4,152.5,151.7,150.8,149.9,149.0,148.1,147.3,146.4,145.5,144.6,143.7,142.9 +Coal-IGCC/Moderate,167.5,166.9,166.3,165.7,165.2,164.6,164,163.4,162.8,162.2,161.6,160.4,159.8,159.8,159.2,158.7,158.1,157.5,156.9,156.3,155.7,155.1,154.5,153.9,153.3,152.7,152.2,151.6,151.0 +Coal-IGCC/Conservative,167.5,167.2,166.9,166.6,166.3,166,165.7,165.4,165.1,164.8,164.5,163.9,163.6,163.6,163.3,163.0,162.7,162.4,162.1,161.8,161.5,161.2,160.9,160.6,160.3,160.0,159.7,159.4,159.1 +Coal-IGCC-90%-CCS/Advanced,237,235.8,234.5,233.2,232,230.7,229.5,228.2,226.9,225.7,224.4,221.9,220.7,220.7,219.4,218.1,216.9,215.6,214.4,213.1,211.8,210.6,209.3,208.1,206.8,205.5,204.3,203.0,201.8 +Coal-IGCC-90%-CCS/Moderate,237,236.2,235.3,234.5,233.6,232.8,231.9,231,230.2,229.3,228.5,226.8,225.9,225.9,225.1,224.2,223.4,222.5,221.7,220.8,220.0,219.1,218.3,217.4,216.6,215.7,214.9,214.0,213.1 +Coal-IGCC-90%-CCS/Conservative,237,236.6,236.1,235.7,235.2,234.8,234.3,233.9,233.4,233,232.6,231.7,231.2,231.2,230.8,230.3,229.9,229.4,229.0,228.5,228.1,227.6,227.2,226.8,226.3,225.9,225.4,225.0,224.5 diff --git a/tests/data/Coal_FE/R&D/TechLife/df_gcc.csv b/tests/data/Coal_FE/R&D/TechLife/df_gcc.csv index f6c6103..fd28786 100644 --- a/tests/data/Coal_FE/R&D/TechLife/df_gcc.csv +++ b/tests/data/Coal_FE/R&D/TechLife/df_gcc.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-new/Moderate,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-new/Conservative,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-95%-CCS/Advanced,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-95%-CCS/Moderate,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-95%-CCS/Conservative,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-99%-CCS/Advanced,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-99%-CCS/Moderate,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-99%-CCS/Conservative,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-IGCC/Advanced,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-IGCC/Moderate,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-IGCC/Conservative,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-IGCC-90%-CCS/Advanced,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-IGCC-90%-CCS/Moderate,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Coal-IGCC-90%-CCS/Conservative,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal-new/Advanced,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-new/Moderate,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-new/Conservative,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-95%-CCS/Advanced,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-95%-CCS/Moderate,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-95%-CCS/Conservative,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-99%-CCS/Advanced,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-99%-CCS/Moderate,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-99%-CCS/Conservative,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-IGCC/Advanced,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-IGCC/Moderate,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-IGCC/Conservative,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-IGCC-90%-CCS/Advanced,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-IGCC-90%-CCS/Moderate,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Coal-IGCC-90%-CCS/Conservative,100,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 diff --git a/tests/data/Coal_FE/R&D/TechLife/df_hr.csv b/tests/data/Coal_FE/R&D/TechLife/df_hr.csv index 30ae4d2..785fbeb 100644 --- a/tests/data/Coal_FE/R&D/TechLife/df_hr.csv +++ b/tests/data/Coal_FE/R&D/TechLife/df_hr.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,8.49,8.49,8.442,8.395,8.347,8.3,8.253,8.205,8.158,8.111,8.063,8.016,7.968,7.921,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874 -Coal-new/Moderate,8.49,8.49,8.466,8.442,8.419,8.395,8.371,8.347,8.324,8.3,8.276,8.253,8.229,8.205,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182 -Coal-new/Conservative,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49 -Coal-95%-CCS/Advanced,10.938,10.938,10.825,10.713,10.601,10.488,10.376,10.263,10.151,10.038,9.926,9.813,9.701,9.588,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476 -Coal-95%-CCS/Moderate,10.938,10.938,10.882,10.825,10.769,10.713,10.657,10.601,10.544,10.488,10.432,10.376,10.319,10.263,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207 -Coal-95%-CCS/Conservative,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938 -Coal-99%-CCS/Advanced,11.116,11.116,10.997,10.879,10.761,10.643,10.525,10.407,10.289,10.171,10.053,9.935,9.817,9.699,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581 -Coal-99%-CCS/Moderate,11.116,11.116,11.057,10.997,10.938,10.879,10.82,10.761,10.702,10.643,10.584,10.525,10.466,10.407,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348 -Coal-99%-CCS/Conservative,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116 -Coal-IGCC/Advanced,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308 -Coal-IGCC/Moderate,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308 -Coal-IGCC/Conservative,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308 -Coal-IGCC-90%-CCS/Advanced,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287 -Coal-IGCC-90%-CCS/Moderate,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287 -Coal-IGCC-90%-CCS/Conservative,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal-new/Advanced,8.49,8.442,8.395,8.347,8.3,8.253,8.205,8.158,8.111,8.063,8.016,7.921,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874,7.874 +Coal-new/Moderate,8.49,8.466,8.442,8.419,8.395,8.371,8.347,8.324,8.3,8.276,8.253,8.205,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182,8.182 +Coal-new/Conservative,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49,8.49 +Coal-95%-CCS/Advanced,10.938,10.825,10.713,10.601,10.488,10.376,10.263,10.151,10.038,9.926,9.813,9.588,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476,9.476 +Coal-95%-CCS/Moderate,10.938,10.882,10.825,10.769,10.713,10.657,10.601,10.544,10.488,10.432,10.376,10.263,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207,10.207 +Coal-95%-CCS/Conservative,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938,10.938 +Coal-99%-CCS/Advanced,11.116,10.997,10.879,10.761,10.643,10.525,10.407,10.289,10.171,10.053,9.935,9.699,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581,9.581 +Coal-99%-CCS/Moderate,11.116,11.057,10.997,10.938,10.879,10.82,10.761,10.702,10.643,10.584,10.525,10.407,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348,10.348 +Coal-99%-CCS/Conservative,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116,11.116 +Coal-IGCC/Advanced,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308 +Coal-IGCC/Moderate,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308 +Coal-IGCC/Conservative,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308,8.308 +Coal-IGCC-90%-CCS/Advanced,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287 +Coal-IGCC-90%-CCS/Moderate,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287 +Coal-IGCC-90%-CCS/Conservative,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287,11.287 diff --git a/tests/data/Coal_FE/R&D/TechLife/df_occ.csv b/tests/data/Coal_FE/R&D/TechLife/df_occ.csv index 5508479..b81b813 100644 --- a/tests/data/Coal_FE/R&D/TechLife/df_occ.csv +++ b/tests/data/Coal_FE/R&D/TechLife/df_occ.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,2856.7,2856.7,2848.6,2840.5,2832.3,2824.2,2816.1,2808,2799.9,2791.7,2783.6,2775.5,2767.4,2759.3,2751.1,2723.2,2695.3,2667.4,2639.5,2611.5,2583.6,2555.7,2527.8,2499.9,2471.9,2444.0,2416.1,2388.2,2360.3,2332.3 -Coal-new/Moderate,2856.7,2856.7,2841.2,2825.6,2810,2794.5,2778.9,2763.4,2747.8,2732.3,2716.7,2701.2,2685.6,2670.1,2654.5,2629.1,2603.6,2578.1,2552.7,2527.2,2501.8,2476.3,2450.9,2425.4,2400.0,2374.5,2349.1,2323.6,2298.2,2272.7 -Coal-new/Conservative,2856.7,2856.7,2833.7,2810.7,2787.7,2764.8,2741.8,2718.8,2695.8,2672.8,2649.8,2626.8,2603.9,2580.9,2557.9,2534.9,2511.9,2488.9,2465.9,2442.9,2420.0,2397.0,2374.0,2351.0,2328.0,2305.0,2282.0,2259.1,2236.1,2213.1 -Coal-95%-CCS/Advanced,4745.4,4745.4,4677.3,4609.2,4541,4472.9,4404.8,4336.6,4268.5,4200.4,4132.2,4064.1,3996.0,3927.9,3859.7,3815.9,3772.0,3728.1,3684.3,3640.4,3596.5,3552.7,3508.8,3465.0,3421.1,3377.2,3333.4,3289.5,3245.6,3201.8 -Coal-95%-CCS/Moderate,4745.4,4745.4,4689.5,4633.5,4577.6,4521.6,4465.7,4409.7,4353.8,4297.8,4241.9,4185.9,4130.0,4074.0,4018.1,3974.2,3930.4,3886.6,3842.8,3799.0,3755.1,3711.3,3667.5,3623.7,3579.9,3536.1,3492.2,3448.4,3404.6,3360.8 -Coal-95%-CCS/Conservative,4745.4,4745.4,4701.7,4657.9,4614.1,4570.3,4526.6,4482.8,4439,4395.2,4351.5,4307.7,4263.9,4220.2,4176.4,4132.6,4088.8,4045.1,4001.3,3957.5,3913.8,3870.0,3826.2,3782.4,3738.7,3694.9,3651.1,3607.3,3563.6,3519.8 -Coal-99%-CCS/Advanced,4855.2,4855.2,4783,4710.9,4638.7,4566.5,4494.4,4422.2,4350,4277.9,4205.7,4133.5,4061.4,3989.2,3917.0,3872.5,3828.0,3783.5,3739.0,3694.5,3649.9,3605.4,3560.9,3516.4,3471.9,3427.3,3382.8,3338.3,3293.8,3249.3 -Coal-99%-CCS/Moderate,4855.2,4855.2,4796.7,4738.2,4679.8,4621.3,4562.8,4504.3,4445.8,4387.4,4328.9,4270.4,4211.9,4153.5,4095.0,4050.3,4005.7,3961.0,3916.4,3871.7,3827.1,3782.4,3737.8,3693.1,3648.5,3603.8,3559.1,3514.5,3469.8,3425.2 -Coal-99%-CCS/Conservative,4855.2,4855.2,4810.4,4765.6,4720.8,4676,4631.2,4586.5,4541.7,4496.9,4452.1,4407.3,4362.5,4317.7,4272.9,4228.1,4183.4,4138.6,4093.8,4049.0,4004.2,3959.4,3914.6,3869.8,3825.0,3780.2,3735.5,3690.7,3645.9,3601.1 -Coal-IGCC/Advanced,5002.4,5002.4,4992.5,4982.7,4972.8,4963,4953.1,4943.3,4933.4,4923.5,4913.7,4903.8,4894.0,4884.1,4874.3,4864.4,4854.6,4844.7,4834.9,4825.0,4815.2,4805.3,4795.5,4785.6,4775.8,4765.9,4756.1,4746.2,4736.4,4726.5 -Coal-IGCC/Moderate,5002.4,5002.4,4992.5,4982.7,4972.8,4963,4953.1,4943.3,4933.4,4923.5,4913.7,4903.8,4894.0,4884.1,4874.3,4864.4,4854.6,4844.7,4834.9,4825.0,4815.2,4805.3,4795.5,4785.6,4775.8,4765.9,4756.1,4746.2,4736.4,4726.5 -Coal-IGCC/Conservative,5002.4,5002.4,4992.5,4982.7,4972.8,4963,4953.1,4943.3,4933.4,4923.5,4913.7,4903.8,4894.0,4884.1,4874.3,4864.4,4854.6,4844.7,4834.9,4825.0,4815.2,4805.3,4795.5,4785.6,4775.8,4765.9,4756.1,4746.2,4736.4,4726.5 -Coal-IGCC-90%-CCS/Advanced,7162.4,7162.4,7147.7,7133.1,7118.4,7103.8,7089.1,7074.5,7059.8,7045.2,7030.5,7015.9,7001.2,6986.5,6971.9,6957.2,6942.6,6927.9,6913.3,6898.6,6884.0,6869.3,6854.7,6840.0,6825.4,6810.7,6796.1,6781.4,6766.7,6752.1 -Coal-IGCC-90%-CCS/Moderate,7162.4,7162.4,7147.7,7133.1,7118.4,7103.8,7089.1,7074.5,7059.8,7045.2,7030.5,7015.9,7001.2,6986.5,6971.9,6957.2,6942.6,6927.9,6913.3,6898.6,6884.0,6869.3,6854.7,6840.0,6825.4,6810.7,6796.1,6781.4,6766.7,6752.1 -Coal-IGCC-90%-CCS/Conservative,7162.4,7162.4,7147.7,7133.1,7118.4,7103.8,7089.1,7074.5,7059.8,7045.2,7030.5,7015.9,7001.2,6986.5,6971.9,6957.2,6942.6,6927.9,6913.3,6898.6,6884.0,6869.3,6854.7,6840.0,6825.4,6810.7,6796.1,6781.4,6766.7,6752.1 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal-new/Advanced,3201.2,3192,3182.8,3173.6,3164.4,3155.2,3146,3136.8,3127.6,3118.4,3109.2,3090.8,3081.6,3081.6,3050.3,3019.0,2987.7,2956.3,2925.0,2893.7,2862.4,2831.1,2799.7,2768.4,2737.1,2705.8,2674.5,2643.1,2611.8 +Coal-new/Moderate,3201.2,3183.7,3166.2,3148.7,3131.2,3113.7,3096.2,3078.7,3061.2,3043.7,3026.2,2991.2,2973.7,2973.7,2945.2,2916.6,2888.1,2859.5,2830.9,2802.4,2773.8,2745.3,2716.7,2688.1,2659.6,2631.0,2602.5,2573.9,2545.4 +Coal-new/Conservative,3201.2,3175.4,3149.6,3123.8,3098,3072.2,3046.4,3020.6,2994.8,2969.1,2943.3,2891.7,2865.9,2865.9,2840.1,2814.3,2788.5,2762.7,2736.9,2711.1,2685.3,2659.5,2633.7,2607.9,2582.1,2556.3,2530.5,2504.7,2478.9 +Coal-95%-CCS/Advanced,5312.5,5236.4,5160.3,5084.3,5008.2,4932.1,4856,4779.9,4703.8,4627.7,4551.6,4399.4,4323.3,4323.3,4274.2,4225.0,4175.8,4126.6,4077.4,4028.2,3979.0,3929.8,3880.6,3831.4,3782.2,3733.0,3683.8,3634.6,3585.4 +Coal-95%-CCS/Moderate,5312.5,5250,5187.4,5124.8,5062.2,4999.6,4937.1,4874.5,4811.9,4749.3,4686.8,4561.6,4499.0,4499.0,4449.9,4400.8,4351.7,4302.5,4253.4,4204.3,4155.1,4106.0,4056.9,4007.8,3958.6,3909.5,3860.4,3811.2,3762.1 +Coal-95%-CCS/Conservative,5312.5,5263.5,5214.4,5165.3,5116.3,5067.2,5018.2,4969.1,4920,4871,4821.9,4723.8,4674.7,4674.7,4625.7,4576.6,4527.5,4478.5,4429.4,4380.4,4331.3,4282.2,4233.2,4184.1,4135.1,4086.0,4036.9,3987.9,3938.8 +Coal-99%-CCS/Advanced,5435.4,5354.8,5274.2,5193.6,5113,5032.4,4951.8,4871.2,4790.6,4710,4629.3,4468.1,4387.5,4387.5,4337.6,4287.7,4237.7,4187.8,4137.9,4088.0,4038.0,3988.1,3938.2,3888.2,3838.3,3788.4,3738.5,3688.5,3638.6 +Coal-99%-CCS/Moderate,5435.4,5370,5304.6,5239.2,5173.8,5108.4,5043,4977.6,4912.2,4846.8,4781.4,4650.6,4585.2,4585.2,4535.1,4485.0,4435.0,4384.9,4334.8,4284.8,4234.7,4184.6,4134.6,4084.5,4034.5,3984.4,3934.3,3884.3,3834.2 +Coal-99%-CCS/Conservative,5435.4,5385.2,5335,5284.8,5234.6,5184.4,5134.2,5084,5033.8,4983.6,4933.4,4833.0,4782.8,4782.8,4732.6,4682.4,4632.2,4582.0,4531.8,4481.6,4431.4,4381.2,4331.0,4280.8,4230.6,4180.4,4130.2,4080.0,4029.8 +Coal-IGCC/Advanced,5603.2,5571.9,5540.6,5509.3,5478,5446.7,5415.4,5384.1,5352.7,5321.4,5290.1,5227.5,5196.2,5196.2,5164.9,5133.6,5102.3,5070.9,5039.6,5008.3,4977.0,4945.7,4914.4,4883.1,4851.8,4820.5,4789.1,4757.8,4726.5 +Coal-IGCC/Moderate,5603.2,5582.1,5560.9,5539.7,5518.6,5497.4,5476.3,5455.1,5433.9,5412.8,5391.6,5349.3,5328.1,5328.1,5306.9,5285.8,5264.6,5243.5,5222.3,5201.1,5180.0,5158.8,5137.6,5116.5,5095.3,5074.1,5053.0,5031.8,5010.7 +Coal-IGCC/Conservative,5603.2,5592.2,5581.2,5570.2,5559.2,5548.2,5537.1,5526.1,5515.1,5504.1,5493.1,5471.0,5460.0,5460.0,5449.0,5438.0,5427.0,5416.0,5404.9,5393.9,5382.9,5371.9,5360.9,5349.9,5338.8,5327.8,5316.8,5305.8,5294.8 +Coal-IGCC-90%-CCS/Advanced,8011.1,7966.1,7921.2,7876.2,7831.3,7786.3,7741.3,7696.4,7651.4,7606.4,7561.5,7471.5,7426.6,7426.6,7381.6,7336.6,7291.7,7246.7,7201.7,7156.8,7111.8,7066.8,7021.9,6976.9,6932.0,6887.0,6842.0,6797.1,6752.1 +Coal-IGCC-90%-CCS/Moderate,8011.1,7980.5,7949.8,7919.2,7888.6,7857.9,7827.3,7796.7,7766,7735.4,7704.8,7643.5,7612.8,7612.8,7582.2,7551.6,7520.9,7490.3,7459.7,7429.0,7398.4,7367.8,7337.1,7306.5,7275.9,7245.2,7214.6,7183.9,7153.3 +Coal-IGCC-90%-CCS/Conservative,8011.1,7994.8,7978.5,7962.2,7945.9,7929.6,7913.3,7897,7880.7,7864.4,7848.0,7815.4,7799.1,7799.1,7782.8,7766.5,7750.2,7733.9,7717.6,7701.3,7685.0,7668.7,7652.4,7636.1,7619.8,7603.4,7587.1,7570.8,7554.5 diff --git a/tests/data/Coal_FE/R&D/TechLife/df_vom.csv b/tests/data/Coal_FE/R&D/TechLife/df_vom.csv index 9e4fbb1..1f8d115 100644 --- a/tests/data/Coal_FE/R&D/TechLife/df_vom.csv +++ b/tests/data/Coal_FE/R&D/TechLife/df_vom.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal-new/Advanced,8.46,8.46,8.42,8.37,8.33,8.28,8.24,8.19,8.15,8.1,8.05,8.01,7.96,7.92,7.87,7.84,7.81,7.78,7.75,7.72,7.69,7.66,7.63,7.61,7.58,7.55,7.52,7.49,7.46,7.43 -Coal-new/Moderate,8.46,8.46,8.43,8.39,8.36,8.32,8.29,8.25,8.22,8.18,8.15,8.11,8.08,8.04,8.01,7.98,7.95,7.93,7.9,7.87,7.85,7.82,7.79,7.76,7.74,7.71,7.68,7.66,7.63,7.6 -Coal-new/Conservative,8.46,8.46,8.44,8.41,8.39,8.36,8.34,8.32,8.29,8.27,8.24,8.22,8.19,8.17,8.14,8.12,8.09,8.07,8.05,8.02,8.0,7.97,7.95,7.92,7.9,7.87,7.85,7.82,7.8,7.78 -Coal-95%-CCS/Advanced,14.69,14.69,14.47,14.25,14.03,13.81,13.59,13.37,13.15,12.93,12.71,12.49,12.28,12.06,11.84,11.79,11.74,11.7,11.65,11.6,11.56,11.51,11.46,11.41,11.37,11.32,11.27,11.23,11.18,11.13 -Coal-95%-CCS/Moderate,14.69,14.69,14.56,14.42,14.29,14.16,14.02,13.89,13.76,13.62,13.49,13.36,13.23,13.09,12.96,12.91,12.87,12.82,12.77,12.73,12.68,12.63,12.58,12.54,12.49,12.44,12.4,12.35,12.3,12.26 -Coal-95%-CCS/Conservative,14.69,14.69,14.64,14.6,14.55,14.5,14.46,14.41,14.36,14.32,14.27,14.22,14.18,14.13,14.08,14.04,13.99,13.94,13.89,13.85,13.8,13.75,13.71,13.66,13.61,13.57,13.52,13.47,13.43,13.38 -Coal-99%-CCS/Advanced,15.05,15.05,14.82,14.59,14.36,14.13,13.89,13.66,13.43,13.2,12.97,12.74,12.51,12.27,12.04,12.0,11.95,11.9,11.85,11.81,11.76,11.71,11.66,11.61,11.57,11.52,11.47,11.42,11.38,11.33 -Coal-99%-CCS/Moderate,15.05,15.05,14.91,14.77,14.63,14.49,14.35,14.21,14.07,13.93,13.79,13.66,13.52,13.38,13.24,13.19,13.14,13.09,13.05,13.0,12.95,12.9,12.85,12.81,12.76,12.71,12.66,12.62,12.57,12.52 -Coal-99%-CCS/Conservative,15.05,15.05,15,14.96,14.91,14.86,14.81,14.76,14.72,14.67,14.62,14.57,14.53,14.48,14.43,14.38,14.33,14.29,14.24,14.19,14.14,14.09,14.05,14.0,13.95,13.9,13.86,13.81,13.76,13.71 -Coal-IGCC/Advanced,14.77,14.77,14.75,14.73,14.7,14.68,14.66,14.64,14.61,14.59,14.57,14.55,14.52,14.5,14.48,14.45,14.43,14.41,14.39,14.36,14.34,14.32,14.3,14.27,14.25,14.23,14.21,14.18,14.16,14.14 -Coal-IGCC/Moderate,14.77,14.77,14.75,14.73,14.7,14.68,14.66,14.64,14.61,14.59,14.57,14.55,14.52,14.5,14.48,14.45,14.43,14.41,14.39,14.36,14.34,14.32,14.3,14.27,14.25,14.23,14.21,14.18,14.16,14.14 -Coal-IGCC/Conservative,14.77,14.77,14.75,14.73,14.7,14.68,14.66,14.64,14.61,14.59,14.57,14.55,14.52,14.5,14.48,14.45,14.43,14.41,14.39,14.36,14.34,14.32,14.3,14.27,14.25,14.23,14.21,14.18,14.16,14.14 -Coal-IGCC-90%-CCS/Advanced,22,22,21.96,21.93,21.89,21.86,21.83,21.79,21.76,21.73,21.69,21.66,21.63,21.59,21.56,21.52,21.49,21.46,21.42,21.39,21.36,21.32,21.29,21.25,21.22,21.19,21.15,21.12,21.09,21.05 -Coal-IGCC-90%-CCS/Moderate,22,22,21.96,21.93,21.89,21.86,21.83,21.79,21.76,21.73,21.69,21.66,21.63,21.59,21.56,21.52,21.49,21.46,21.42,21.39,21.36,21.32,21.29,21.25,21.22,21.19,21.15,21.12,21.09,21.05 -Coal-IGCC-90%-CCS/Conservative,22,22,21.96,21.93,21.89,21.86,21.83,21.79,21.76,21.73,21.69,21.66,21.63,21.59,21.56,21.52,21.49,21.46,21.42,21.39,21.36,21.32,21.29,21.25,21.22,21.19,21.15,21.12,21.09,21.05 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal-new/Advanced,9.3,9.25,9.2,9.15,9.1,9.05,9,8.95,8.9,8.85,8.8,8.7,8.65,8.65,8.62,8.58,8.55,8.52,8.48,8.45,8.42,8.38,8.35,8.32,8.28,8.25,8.22,8.18,8.15 +Coal-new/Moderate,9.3,9.26,9.22,9.18,9.14,9.1,9.06,9.03,8.99,8.95,8.91,8.83,8.79,8.79,8.76,8.73,8.7,8.67,8.64,8.61,8.58,8.55,8.52,8.49,8.46,8.43,8.4,8.37,8.34 +Coal-new/Conservative,9.3,9.27,9.24,9.21,9.19,9.16,9.13,9.1,9.07,9.05,9.02,8.96,8.94,8.94,8.91,8.88,8.85,8.83,8.8,8.77,8.74,8.72,8.69,8.66,8.63,8.61,8.58,8.55,8.52 +Coal-95%-CCS/Advanced,16.12,15.88,15.64,15.4,15.16,14.92,14.68,14.44,14.2,13.95,13.71,13.23,12.99,12.99,12.94,12.89,12.83,12.78,12.73,12.68,12.62,12.57,12.52,12.47,12.41,12.36,12.31,12.26,12.2 +Coal-95%-CCS/Moderate,16.12,15.97,15.83,15.68,15.53,15.39,15.24,15.09,14.95,14.8,14.65,14.36,14.22,14.22,14.16,14.11,14.06,14.01,13.95,13.9,13.85,13.8,13.74,13.69,13.64,13.59,13.53,13.48,13.43 +Coal-95%-CCS/Conservative,16.12,16.07,16.01,15.96,15.91,15.86,15.81,15.75,15.7,15.65,15.6,15.49,15.44,15.44,15.39,15.33,15.28,15.23,15.18,15.12,15.07,15.02,14.97,14.91,14.86,14.81,14.76,14.7,14.65 +Coal-99%-CCS/Advanced,16.52,16.26,16.01,15.76,15.5,15.25,14.99,14.74,14.49,14.23,13.98,13.47,13.22,13.22,13.17,13.11,13.06,13.01,12.95,12.9,12.85,12.79,12.74,12.69,12.63,12.58,12.53,12.47,12.42 +Coal-99%-CCS/Moderate,16.52,16.36,16.21,16.06,15.9,15.75,15.59,15.44,15.29,15.13,14.98,14.67,14.52,14.52,14.47,14.41,14.36,14.31,14.25,14.2,14.14,14.09,14.04,13.98,13.93,13.88,13.82,13.77,13.72 +Coal-99%-CCS/Conservative,16.52,16.46,16.41,16.36,16.3,16.25,16.19,16.14,16.09,16.03,15.98,15.87,15.82,15.82,15.77,15.71,15.66,15.61,15.55,15.5,15.44,15.39,15.34,15.28,15.23,15.18,15.12,15.07,15.02 +Coal-IGCC/Advanced,16.44,16.36,16.27,16.19,16.11,16.03,15.95,15.86,15.78,15.7,15.62,15.45,15.37,15.37,15.29,15.21,15.12,15.04,14.96,14.88,14.8,14.71,14.63,14.55,14.47,14.38,14.3,14.22,14.14 +Coal-IGCC/Moderate,16.44,16.39,16.33,16.28,16.22,16.17,16.12,16.06,16.01,15.96,15.9,15.79,15.74,15.74,15.69,15.63,15.58,15.53,15.47,15.42,15.36,15.31,15.26,15.2,15.15,15.1,15.04,14.99,14.93 +Coal-IGCC/Conservative,16.44,16.41,16.39,16.36,16.34,16.31,16.29,16.26,16.24,16.21,16.19,16.14,16.11,16.11,16.08,16.06,16.03,16.01,15.98,15.96,15.93,15.91,15.88,15.86,15.83,15.81,15.78,15.76,15.73 +Coal-IGCC-90%-CCS/Advanced,24.43,24.31,24.19,24.07,23.95,23.82,23.7,23.58,23.46,23.34,23.22,22.98,22.86,22.86,22.74,22.62,22.5,22.38,22.26,22.14,22.02,21.9,21.78,21.66,21.53,21.41,21.29,21.17,21.05 +Coal-IGCC-90%-CCS/Moderate,24.43,24.35,24.27,24.19,24.11,24.03,23.95,23.87,23.8,23.72,23.64,23.48,23.4,23.4,23.32,23.24,23.16,23.08,23.01,22.93,22.85,22.77,22.69,22.61,22.53,22.45,22.37,22.29,22.22 +Coal-IGCC-90%-CCS/Conservative,24.43,24.39,24.35,24.31,24.28,24.24,24.2,24.17,24.13,24.09,24.05,23.98,23.94,23.94,23.9,23.87,23.83,23.79,23.75,23.72,23.68,23.64,23.6,23.57,23.53,23.49,23.45,23.42,23.38 diff --git a/tests/data/Coal_FE/R&D/df_cff.csv b/tests/data/Coal_FE/R&D/df_cff.csv index 4bf9d19..5adc222 100644 --- a/tests/data/Coal_FE/R&D/df_cff.csv +++ b/tests/data/Coal_FE/R&D/df_cff.csv @@ -1,4 +1,4 @@ -Construction Finance Factor,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CFF/Advanced,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867 -CFF/Moderate,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867 -CFF/Conservative,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867,1.2424855513628867 +Construction Finance Factor,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CFF/Advanced,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493 +CFF/Moderate,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493 +CFF/Conservative,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493,1.2354788771120493 diff --git a/tests/data/Coal_FE/R&D/df_just_wacc.csv b/tests/data/Coal_FE/R&D/df_just_wacc.csv index 6738458..47f02c6 100644 --- a/tests/data/Coal_FE/R&D/df_just_wacc.csv +++ b/tests/data/Coal_FE/R&D/df_just_wacc.csv @@ -1,7 +1,7 @@ -WACC Type,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -WACC Nominal - Advanced,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744 -WACC Nominal - Moderate,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744 -WACC Nominal - Conservative,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744 -WACC Real - Advanced,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442 -WACC Real - Moderate,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442 -WACC Real - Conservative,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442 +WACC Type,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +WACC Nominal - Advanced,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999 +WACC Nominal - Moderate,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999 +WACC Nominal - Conservative,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999 +WACC Real - Advanced,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906 +WACC Real - Moderate,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906 +WACC Real - Conservative,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906 diff --git a/tests/data/Coal_FE/R&D/df_wacc.csv b/tests/data/Coal_FE/R&D/df_wacc.csv index c5df4ea..ba748ee 100644 --- a/tests/data/Coal_FE/R&D/df_wacc.csv +++ b/tests/data/Coal_FE/R&D/df_wacc.csv @@ -1,25 +1,25 @@ -WACC,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Inflation Rate,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 -Interest Rate Nominal - Advanced,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08 -Interest Rate Nominal - Moderate,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08 -Interest Rate Nominal - Conservative,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08 -Calculated Interest Rate Real - Advanced,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612 -Calculated Interest Rate Real - Moderate,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612 -Calculated Interest Rate Real - Conservative,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612 -Interest During Construction - Nominal,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Rate of Return on Equity Nominal - Advanced,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Rate of Return on Equity Nominal - Moderate,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Rate of Return on Equity Nominal - Conservative,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Calculated Rate of Return on Equity Real - Advanced,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Moderate,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Conservative,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Debt Fraction - Advanced,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55 -Debt Fraction - Moderate,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55 -Debt Fraction - Conservative,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55 -Tax Rate (Federal and State),0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574 -WACC Nominal - Advanced,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744 -WACC Nominal - Moderate,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744 -WACC Nominal - Conservative,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744 -WACC Real - Advanced,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442 -WACC Real - Moderate,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442 -WACC Real - Conservative,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442 +WACC,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Inflation Rate,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 +Interest Rate Nominal - Advanced,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08 +Interest Rate Nominal - Moderate,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08 +Interest Rate Nominal - Conservative,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08 +Calculated Interest Rate Real - Advanced,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612 +Calculated Interest Rate Real - Moderate,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612 +Calculated Interest Rate Real - Conservative,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612 +Interest During Construction - Nominal,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Rate of Return on Equity Nominal - Advanced,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Rate of Return on Equity Nominal - Moderate,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Rate of Return on Equity Nominal - Conservative,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Calculated Rate of Return on Equity Real - Advanced,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Calculated Rate of Return on Equity Real - Moderate,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Calculated Rate of Return on Equity Real - Conservative,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Debt Fraction - Advanced,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55 +Debt Fraction - Moderate,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55 +Debt Fraction - Conservative,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55 +Tax Rate (Federal and State),0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574 +WACC Nominal - Advanced,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999 +WACC Nominal - Moderate,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999 +WACC Nominal - Conservative,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999 +WACC Real - Advanced,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906 +WACC Real - Moderate,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906 +WACC Real - Conservative,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906 diff --git a/tests/data/Coal_Retrofits/Market/20/df_fom.csv b/tests/data/Coal_Retrofits/Market/20/df_fom.csv index e8114b2..e69ca87 100644 --- a/tests/data/Coal_Retrofits/Market/20/df_fom.csv +++ b/tests/data/Coal_Retrofits/Market/20/df_fom.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,143.6,143.6,141.9,140.1,138.3,136.5,134.8,133,131.2,129.4,127.7,125.9,124.1,122.3,120.5,119.1,117.6,116.1,114.7,113.2,111.7,110.3,108.8,107.3,105.9,104.4,102.9,101.5,100.0,98.6 -Coal integrated retrofit 90%-CCS/Moderate,143.6,143.6,142.5,141.5,140.4,139.3,138.2,137.1,136,135,133.9,132.8,131.7,130.6,129.5,128.6,127.7,126.7,125.8,124.9,123.9,123.0,122.1,121.1,120.2,119.3,118.4,117.4,116.5,115.6 -Coal integrated retrofit 90%-CCS/Conservative,143.6,143.6,143.2,142.8,142.4,142.1,141.7,141.3,140.9,140.5,140.1,139.7,139.3,138.9,138.5,138.1,137.7,137.3,136.9,136.5,136.1,135.7,135.3,134.9,134.5,134.2,133.8,133.4,133.0,132.6 -Coal integrated retrofit 95%-CCS/Advanced,147.1,147.1,145.2,143.4,141.5,139.6,137.7,135.8,133.9,132,130.2,128.3,126.4,124.5,122.6,121.1,119.6,118.1,116.7,115.2,113.7,112.2,110.7,109.2,107.7,106.2,104.7,103.2,101.7,100.2 -Coal integrated retrofit 95%-CCS/Moderate,147.1,147.1,146,144.8,143.7,142.5,141.4,140.2,139.1,137.9,136.8,135.6,134.5,133.3,132.2,131.2,130.3,129.3,128.4,127.4,126.5,125.5,124.6,123.6,122.7,121.7,120.8,119.8,118.9,117.9 -Coal integrated retrofit 95%-CCS/Conservative,147.1,147.1,146.7,146.3,145.9,145.5,145.1,144.6,144.2,143.8,143.4,143.0,142.6,142.2,141.8,141.3,140.9,140.5,140.1,139.7,139.3,138.9,138.4,138.0,137.6,137.2,136.8,136.4,136.0,135.6 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal integrated retrofit 90%-CCS/Advanced,159.7,157.7,155.7,153.8,151.8,149.8,147.8,145.8,143.9,141.9,139.9,135.9,134.0,134.0,132.3,130.7,129.0,127.4,125.7,124.1,122.4,120.8,119.1,117.5,115.8,114.2,112.6,110.9,109.3 +Coal integrated retrofit 90%-CCS/Moderate,159.7,158.5,157.3,156.1,154.9,153.7,152.4,151.2,150,148.8,147.6,145.2,144.0,144.0,142.9,141.9,140.8,139.8,138.7,137.7,136.6,135.6,134.5,133.5,132.5,131.4,130.4,129.3,128.3 +Coal integrated retrofit 90%-CCS/Conservative,159.7,159.3,158.8,158.4,157.9,157.5,157.1,156.6,156.2,155.7,155.3,154.4,153.9,153.9,153.5,153.1,152.6,152.2,151.7,151.3,150.8,150.4,150.0,149.5,149.1,148.6,148.2,147.7,147.3 +Coal integrated retrofit 95%-CCS/Advanced,163.6,161.5,159.4,157.3,155.2,153.1,151,148.9,146.8,144.7,142.6,138.4,136.3,136.3,134.6,132.9,131.2,129.6,127.9,126.2,124.5,122.9,121.2,119.5,117.9,116.2,114.5,112.8,111.2 +Coal integrated retrofit 95%-CCS/Moderate,163.6,162.3,161,159.8,158.5,157.2,155.9,154.6,153.3,152.1,150.8,148.2,146.9,146.9,145.9,144.8,143.7,142.6,141.6,140.5,139.4,138.4,137.3,136.2,135.2,134.1,133.0,132.0,130.9 +Coal integrated retrofit 95%-CCS/Conservative,163.6,163.1,162.7,162.2,161.7,161.3,160.8,160.4,159.9,159.4,159.0,158.0,157.6,157.6,157.1,156.7,156.2,155.7,155.3,154.8,154.3,153.9,153.4,152.9,152.5,152.0,151.6,151.1,150.6 diff --git a/tests/data/Coal_Retrofits/Market/20/df_hr.csv b/tests/data/Coal_Retrofits/Market/20/df_hr.csv index 93f5377..7ca48b3 100644 --- a/tests/data/Coal_Retrofits/Market/20/df_hr.csv +++ b/tests/data/Coal_Retrofits/Market/20/df_hr.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,11.612,11.612,11.555,11.498,11.441,11.384,11.327,11.27,11.213,11.156,11.099,11.042,10.985,10.928,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871 -Coal integrated retrofit 90%-CCS/Moderate,11.612,11.612,11.583,11.555,11.526,11.498,11.469,11.441,11.412,11.384,11.355,11.327,11.298,11.27,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241 -Coal integrated retrofit 90%-CCS/Conservative,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612 -Coal integrated retrofit 95%-CCS/Advanced,11.793,11.793,11.731,11.67,11.608,11.546,11.484,11.423,11.361,11.299,11.237,11.176,11.114,11.052,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99 -Coal integrated retrofit 95%-CCS/Moderate,11.793,11.793,11.762,11.731,11.7,11.67,11.639,11.608,11.577,11.546,11.515,11.484,11.453,11.423,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392 -Coal integrated retrofit 95%-CCS/Conservative,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal integrated retrofit 90%-CCS/Advanced,11.612,11.555,11.498,11.441,11.384,11.327,11.27,11.213,11.156,11.099,11.042,10.928,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871 +Coal integrated retrofit 90%-CCS/Moderate,11.612,11.583,11.555,11.526,11.498,11.469,11.441,11.412,11.384,11.355,11.327,11.27,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241 +Coal integrated retrofit 90%-CCS/Conservative,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612 +Coal integrated retrofit 95%-CCS/Advanced,11.793,11.731,11.67,11.608,11.546,11.484,11.423,11.361,11.299,11.237,11.176,11.052,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99 +Coal integrated retrofit 95%-CCS/Moderate,11.793,11.762,11.731,11.7,11.67,11.639,11.608,11.577,11.546,11.515,11.484,11.423,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392 +Coal integrated retrofit 95%-CCS/Conservative,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793 diff --git a/tests/data/Coal_Retrofits/Market/20/df_hrp.csv b/tests/data/Coal_Retrofits/Market/20/df_hrp.csv index 16451fb..eb08669 100644 --- a/tests/data/Coal_Retrofits/Market/20/df_hrp.csv +++ b/tests/data/Coal_Retrofits/Market/20/df_hrp.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,0.312,0.312,0.306,0.299,0.293,0.286,0.28,0.274,0.267,0.261,0.254,0.248,0.241,0.235,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228 -Coal integrated retrofit 90%-CCS/Moderate,0.312,0.312,0.309,0.306,0.303,0.299,0.296,0.293,0.29,0.286,0.283,0.28,0.277,0.274,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27 -Coal integrated retrofit 90%-CCS/Conservative,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312 -Coal integrated retrofit 95%-CCS/Advanced,0.333,0.333,0.326,0.319,0.312,0.305,0.298,0.291,0.284,0.277,0.27,0.263,0.256,0.249,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242 -Coal integrated retrofit 95%-CCS/Moderate,0.333,0.333,0.329,0.326,0.322,0.319,0.315,0.312,0.308,0.305,0.301,0.298,0.294,0.291,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287 -Coal integrated retrofit 95%-CCS/Conservative,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal integrated retrofit 90%-CCS/Advanced,0.312,0.306,0.299,0.293,0.286,0.28,0.274,0.267,0.261,0.254,0.248,0.235,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228 +Coal integrated retrofit 90%-CCS/Moderate,0.312,0.309,0.306,0.303,0.299,0.296,0.293,0.29,0.286,0.283,0.28,0.274,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27 +Coal integrated retrofit 90%-CCS/Conservative,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312 +Coal integrated retrofit 95%-CCS/Advanced,0.333,0.326,0.319,0.312,0.305,0.298,0.291,0.284,0.277,0.27,0.263,0.249,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242 +Coal integrated retrofit 95%-CCS/Moderate,0.333,0.329,0.326,0.322,0.319,0.315,0.312,0.308,0.305,0.301,0.298,0.291,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287 +Coal integrated retrofit 95%-CCS/Conservative,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333 diff --git a/tests/data/Coal_Retrofits/Market/20/df_nop.csv b/tests/data/Coal_Retrofits/Market/20/df_nop.csv index d73d9fa..1b7db96 100644 --- a/tests/data/Coal_Retrofits/Market/20/df_nop.csv +++ b/tests/data/Coal_Retrofits/Market/20/df_nop.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,-0.238,-0.238,-0.234,-0.23,-0.226,-0.222,-0.218,-0.214,-0.21,-0.206,-0.202,-0.198,-0.194,-0.19,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186 -Coal integrated retrofit 90%-CCS/Moderate,-0.238,-0.238,-0.236,-0.234,-0.232,-0.23,-0.228,-0.226,-0.224,-0.222,-0.22,-0.218,-0.216,-0.214,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212 -Coal integrated retrofit 90%-CCS/Conservative,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238 -Coal integrated retrofit 95%-CCS/Advanced,-0.25,-0.25,-0.245,-0.241,-0.237,-0.233,-0.229,-0.224,-0.22,-0.216,-0.212,-0.207,-0.203,-0.199,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195 -Coal integrated retrofit 95%-CCS/Moderate,-0.25,-0.25,-0.248,-0.245,-0.243,-0.241,-0.239,-0.237,-0.235,-0.233,-0.231,-0.229,-0.226,-0.224,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222 -Coal integrated retrofit 95%-CCS/Conservative,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal integrated retrofit 90%-CCS/Advanced,-0.238,-0.234,-0.23,-0.226,-0.222,-0.218,-0.214,-0.21,-0.206,-0.202,-0.198,-0.19,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186 +Coal integrated retrofit 90%-CCS/Moderate,-0.238,-0.236,-0.234,-0.232,-0.23,-0.228,-0.226,-0.224,-0.222,-0.22,-0.218,-0.214,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212 +Coal integrated retrofit 90%-CCS/Conservative,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238 +Coal integrated retrofit 95%-CCS/Advanced,-0.25,-0.245,-0.241,-0.237,-0.233,-0.229,-0.224,-0.22,-0.216,-0.212,-0.207,-0.199,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195 +Coal integrated retrofit 95%-CCS/Moderate,-0.25,-0.248,-0.245,-0.243,-0.241,-0.239,-0.237,-0.235,-0.233,-0.231,-0.229,-0.224,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222 +Coal integrated retrofit 95%-CCS/Conservative,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25 diff --git a/tests/data/Coal_Retrofits/Market/20/df_occ.csv b/tests/data/Coal_Retrofits/Market/20/df_occ.csv index acdc056..2628d24 100644 --- a/tests/data/Coal_Retrofits/Market/20/df_occ.csv +++ b/tests/data/Coal_Retrofits/Market/20/df_occ.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,2007.6,2007.6,1946.9,1886.2,1825.5,1764.7,1704,1643.3,1582.6,1521.8,1461.1,1400.4,1339.7,1279.0,1218.2,1204.2,1190.2,1176.2,1162.2,1148.2,1134.2,1120.2,1106.2,1092.2,1078.2,1064.2,1050.2,1036.2,1022.2,1008.2 -Coal integrated retrofit 90%-CCS/Moderate,2007.6,2007.6,1967.9,1928.2,1888.5,1848.7,1809,1769.3,1729.6,1689.8,1650.1,1610.4,1570.6,1530.9,1491.2,1474.8,1458.5,1442.1,1425.7,1409.4,1393.0,1376.6,1360.3,1343.9,1327.5,1311.2,1294.8,1278.4,1262.1,1245.7 -Coal integrated retrofit 90%-CCS/Conservative,2007.6,2007.6,1988.9,1970.2,1951.5,1932.7,1914,1895.3,1876.5,1857.8,1839.1,1820.3,1801.6,1782.9,1764.2,1745.4,1726.7,1708.0,1689.2,1670.5,1651.8,1633.1,1614.3,1595.6,1576.9,1558.1,1539.4,1520.7,1502.0,1483.2 -Coal integrated retrofit 95%-CCS/Advanced,2098,2098,2034.1,1970.2,1906.2,1842.3,1778.4,1714.5,1650.6,1586.6,1522.7,1458.8,1394.9,1330.9,1267.0,1252.4,1237.9,1223.3,1208.7,1194.2,1179.6,1165.0,1150.5,1135.9,1121.4,1106.8,1092.2,1077.7,1063.1,1048.5 -Coal integrated retrofit 95%-CCS/Moderate,2098,2098,2056.3,2014.5,1972.8,1931,1889.3,1847.5,1805.8,1764,1722.3,1680.5,1638.8,1597.0,1555.3,1538.2,1521.2,1504.1,1487.0,1469.9,1452.9,1435.8,1418.7,1401.7,1384.6,1367.5,1350.5,1333.4,1316.3,1299.3 -Coal integrated retrofit 95%-CCS/Conservative,2098,2098,2078.4,2058.9,2039.3,2019.7,2000.2,1980.6,1961,1941.4,1921.9,1902.3,1882.7,1863.1,1843.6,1824.0,1804.4,1784.9,1765.3,1745.7,1726.1,1706.6,1687.0,1667.4,1647.8,1628.3,1608.7,1589.1,1569.6,1550.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal integrated retrofit 90%-CCS/Advanced,2252.6,2184.7,2116.8,2048.8,1980.9,1913,1845.1,1777.1,1709.2,1641.3,1573.4,1437.5,1369.6,1369.6,1353.8,1338.1,1322.3,1306.6,1290.9,1275.1,1259.4,1243.6,1227.9,1212.1,1196.4,1180.6,1164.9,1149.1,1133.4 +Coal integrated retrofit 90%-CCS/Moderate,2252.6,2208.1,2163.6,2119.2,2074.7,2030.2,1985.7,1941.3,1896.8,1852.3,1807.8,1718.9,1674.4,1674.4,1656.0,1637.6,1619.2,1600.9,1582.5,1564.1,1545.7,1527.3,1508.9,1490.5,1472.1,1453.8,1435.4,1417.0,1398.6 +Coal integrated retrofit 90%-CCS/Conservative,2252.6,2231.6,2210.5,2189.5,2168.5,2147.5,2126.4,2105.4,2084.4,2063.3,2042.3,2000.3,1979.2,1979.2,1958.2,1937.2,1916.1,1895.1,1874.1,1853.1,1832.0,1811.0,1790.0,1768.9,1747.9,1726.9,1705.9,1684.8,1663.8 +Coal integrated retrofit 95%-CCS/Advanced,2354.2,2282.7,2211.2,2139.6,2068.1,1996.6,1925.1,1853.6,1782.1,1710.5,1639.0,1496.0,1424.5,1424.5,1408.1,1391.7,1375.4,1359.0,1342.6,1326.2,1309.8,1293.5,1277.1,1260.7,1244.3,1227.9,1211.6,1195.2,1178.8 +Coal integrated retrofit 95%-CCS/Moderate,2354.2,2307.4,2260.7,2213.9,2167.2,2120.5,2073.7,2027,1980.2,1933.5,1886.7,1793.2,1746.5,1746.5,1727.3,1708.1,1689.0,1669.8,1650.6,1631.4,1612.2,1593.1,1573.9,1554.7,1535.5,1516.3,1497.2,1478.0,1458.8 +Coal integrated retrofit 95%-CCS/Conservative,2354.2,2332.2,2310.2,2288.2,2266.3,2244.3,2222.3,2200.3,2178.4,2156.4,2134.4,2090.5,2068.5,2068.5,2046.5,2024.5,2002.5,1980.6,1958.6,1936.6,1914.6,1892.7,1870.7,1848.7,1826.7,1804.8,1782.8,1760.8,1738.8 diff --git a/tests/data/Coal_Retrofits/Market/20/df_vom.csv b/tests/data/Coal_Retrofits/Market/20/df_vom.csv index f65936e..6a595c9 100644 --- a/tests/data/Coal_Retrofits/Market/20/df_vom.csv +++ b/tests/data/Coal_Retrofits/Market/20/df_vom.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,16.01,16.01,15.83,15.66,15.48,15.31,15.13,14.96,14.78,14.61,14.43,14.26,14.08,13.91,13.73,13.66,13.6,13.53,13.46,13.39,13.33,13.26,13.19,13.12,13.06,12.99,12.92,12.85,12.79,12.72 -Coal integrated retrofit 90%-CCS/Moderate,16.01,16.01,15.91,15.81,15.72,15.62,15.52,15.43,15.33,15.23,15.14,15.04,14.94,14.85,14.75,14.71,14.66,14.62,14.58,14.54,14.49,14.45,14.41,14.36,14.32,14.28,14.24,14.19,14.15,14.11 -Coal integrated retrofit 90%-CCS/Conservative,16.01,16.01,15.99,15.97,15.95,15.93,15.91,15.9,15.88,15.86,15.84,15.82,15.81,15.79,15.77,15.75,15.73,15.71,15.7,15.68,15.66,15.64,15.62,15.61,15.59,15.57,15.55,15.53,15.51,15.5 -Coal integrated retrofit 95%-CCS/Advanced,16.38,16.38,16.2,16.01,15.83,15.64,15.46,15.27,15.09,14.9,14.72,14.53,14.34,14.16,13.97,13.9,13.84,13.77,13.7,13.63,13.56,13.49,13.42,13.36,13.29,13.22,13.15,13.08,13.01,12.94 -Coal integrated retrofit 95%-CCS/Moderate,16.38,16.38,16.28,16.18,16.08,15.98,15.87,15.77,15.67,15.57,15.46,15.36,15.26,15.16,15.06,15.01,14.97,14.92,14.88,14.84,14.79,14.75,14.7,14.66,14.62,14.57,14.53,14.49,14.44,14.4 -Coal integrated retrofit 95%-CCS/Conservative,16.38,16.38,16.37,16.35,16.33,16.31,16.29,16.27,16.25,16.23,16.21,16.19,16.18,16.16,16.14,16.12,16.1,16.08,16.06,16.04,16.02,16.0,15.99,15.97,15.95,15.93,15.91,15.89,15.87,15.85 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal integrated retrofit 90%-CCS/Advanced,17.58,17.39,17.2,17,16.81,16.62,16.43,16.23,16.04,15.85,15.66,15.27,15.08,15.08,15.0,14.93,14.85,14.77,14.7,14.62,14.55,14.47,14.4,14.32,14.24,14.17,14.09,14.02,13.94 +Coal integrated retrofit 90%-CCS/Moderate,17.58,17.47,17.37,17.26,17.15,17.05,16.94,16.84,16.73,16.62,16.52,16.3,16.2,16.2,16.15,16.1,16.05,16.0,15.96,15.91,15.86,15.81,15.76,15.72,15.67,15.62,15.57,15.52,15.47 +Coal integrated retrofit 90%-CCS/Conservative,17.58,17.56,17.54,17.52,17.5,17.48,17.46,17.44,17.42,17.4,17.38,17.34,17.32,17.32,17.29,17.27,17.25,17.23,17.21,17.19,17.17,17.15,17.13,17.11,17.09,17.07,17.05,17.03,17.01 +Coal integrated retrofit 95%-CCS/Advanced,18,17.79,17.59,17.39,17.18,16.98,16.77,16.57,16.36,16.16,15.96,15.55,15.34,15.34,15.27,15.19,15.11,15.04,14.96,14.88,14.8,14.73,14.65,14.57,14.5,14.42,14.34,14.26,14.19 +Coal integrated retrofit 95%-CCS/Moderate,18,17.89,17.77,17.66,17.55,17.43,17.32,17.21,17.1,16.98,16.87,16.65,16.53,16.53,16.48,16.43,16.38,16.34,16.29,16.24,16.19,16.14,16.09,16.04,15.99,15.94,15.89,15.84,15.79 +Coal integrated retrofit 95%-CCS/Conservative,18,17.98,17.96,17.93,17.91,17.89,17.87,17.85,17.83,17.81,17.78,17.74,17.72,17.72,17.7,17.68,17.66,17.64,17.61,17.59,17.57,17.55,17.53,17.51,17.49,17.46,17.44,17.42,17.4 diff --git a/tests/data/Coal_Retrofits/Market/30/df_fom.csv b/tests/data/Coal_Retrofits/Market/30/df_fom.csv index e8114b2..e69ca87 100644 --- a/tests/data/Coal_Retrofits/Market/30/df_fom.csv +++ b/tests/data/Coal_Retrofits/Market/30/df_fom.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,143.6,143.6,141.9,140.1,138.3,136.5,134.8,133,131.2,129.4,127.7,125.9,124.1,122.3,120.5,119.1,117.6,116.1,114.7,113.2,111.7,110.3,108.8,107.3,105.9,104.4,102.9,101.5,100.0,98.6 -Coal integrated retrofit 90%-CCS/Moderate,143.6,143.6,142.5,141.5,140.4,139.3,138.2,137.1,136,135,133.9,132.8,131.7,130.6,129.5,128.6,127.7,126.7,125.8,124.9,123.9,123.0,122.1,121.1,120.2,119.3,118.4,117.4,116.5,115.6 -Coal integrated retrofit 90%-CCS/Conservative,143.6,143.6,143.2,142.8,142.4,142.1,141.7,141.3,140.9,140.5,140.1,139.7,139.3,138.9,138.5,138.1,137.7,137.3,136.9,136.5,136.1,135.7,135.3,134.9,134.5,134.2,133.8,133.4,133.0,132.6 -Coal integrated retrofit 95%-CCS/Advanced,147.1,147.1,145.2,143.4,141.5,139.6,137.7,135.8,133.9,132,130.2,128.3,126.4,124.5,122.6,121.1,119.6,118.1,116.7,115.2,113.7,112.2,110.7,109.2,107.7,106.2,104.7,103.2,101.7,100.2 -Coal integrated retrofit 95%-CCS/Moderate,147.1,147.1,146,144.8,143.7,142.5,141.4,140.2,139.1,137.9,136.8,135.6,134.5,133.3,132.2,131.2,130.3,129.3,128.4,127.4,126.5,125.5,124.6,123.6,122.7,121.7,120.8,119.8,118.9,117.9 -Coal integrated retrofit 95%-CCS/Conservative,147.1,147.1,146.7,146.3,145.9,145.5,145.1,144.6,144.2,143.8,143.4,143.0,142.6,142.2,141.8,141.3,140.9,140.5,140.1,139.7,139.3,138.9,138.4,138.0,137.6,137.2,136.8,136.4,136.0,135.6 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal integrated retrofit 90%-CCS/Advanced,159.7,157.7,155.7,153.8,151.8,149.8,147.8,145.8,143.9,141.9,139.9,135.9,134.0,134.0,132.3,130.7,129.0,127.4,125.7,124.1,122.4,120.8,119.1,117.5,115.8,114.2,112.6,110.9,109.3 +Coal integrated retrofit 90%-CCS/Moderate,159.7,158.5,157.3,156.1,154.9,153.7,152.4,151.2,150,148.8,147.6,145.2,144.0,144.0,142.9,141.9,140.8,139.8,138.7,137.7,136.6,135.6,134.5,133.5,132.5,131.4,130.4,129.3,128.3 +Coal integrated retrofit 90%-CCS/Conservative,159.7,159.3,158.8,158.4,157.9,157.5,157.1,156.6,156.2,155.7,155.3,154.4,153.9,153.9,153.5,153.1,152.6,152.2,151.7,151.3,150.8,150.4,150.0,149.5,149.1,148.6,148.2,147.7,147.3 +Coal integrated retrofit 95%-CCS/Advanced,163.6,161.5,159.4,157.3,155.2,153.1,151,148.9,146.8,144.7,142.6,138.4,136.3,136.3,134.6,132.9,131.2,129.6,127.9,126.2,124.5,122.9,121.2,119.5,117.9,116.2,114.5,112.8,111.2 +Coal integrated retrofit 95%-CCS/Moderate,163.6,162.3,161,159.8,158.5,157.2,155.9,154.6,153.3,152.1,150.8,148.2,146.9,146.9,145.9,144.8,143.7,142.6,141.6,140.5,139.4,138.4,137.3,136.2,135.2,134.1,133.0,132.0,130.9 +Coal integrated retrofit 95%-CCS/Conservative,163.6,163.1,162.7,162.2,161.7,161.3,160.8,160.4,159.9,159.4,159.0,158.0,157.6,157.6,157.1,156.7,156.2,155.7,155.3,154.8,154.3,153.9,153.4,152.9,152.5,152.0,151.6,151.1,150.6 diff --git a/tests/data/Coal_Retrofits/Market/30/df_hr.csv b/tests/data/Coal_Retrofits/Market/30/df_hr.csv index 93f5377..7ca48b3 100644 --- a/tests/data/Coal_Retrofits/Market/30/df_hr.csv +++ b/tests/data/Coal_Retrofits/Market/30/df_hr.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,11.612,11.612,11.555,11.498,11.441,11.384,11.327,11.27,11.213,11.156,11.099,11.042,10.985,10.928,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871 -Coal integrated retrofit 90%-CCS/Moderate,11.612,11.612,11.583,11.555,11.526,11.498,11.469,11.441,11.412,11.384,11.355,11.327,11.298,11.27,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241 -Coal integrated retrofit 90%-CCS/Conservative,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612 -Coal integrated retrofit 95%-CCS/Advanced,11.793,11.793,11.731,11.67,11.608,11.546,11.484,11.423,11.361,11.299,11.237,11.176,11.114,11.052,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99 -Coal integrated retrofit 95%-CCS/Moderate,11.793,11.793,11.762,11.731,11.7,11.67,11.639,11.608,11.577,11.546,11.515,11.484,11.453,11.423,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392 -Coal integrated retrofit 95%-CCS/Conservative,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal integrated retrofit 90%-CCS/Advanced,11.612,11.555,11.498,11.441,11.384,11.327,11.27,11.213,11.156,11.099,11.042,10.928,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871 +Coal integrated retrofit 90%-CCS/Moderate,11.612,11.583,11.555,11.526,11.498,11.469,11.441,11.412,11.384,11.355,11.327,11.27,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241 +Coal integrated retrofit 90%-CCS/Conservative,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612 +Coal integrated retrofit 95%-CCS/Advanced,11.793,11.731,11.67,11.608,11.546,11.484,11.423,11.361,11.299,11.237,11.176,11.052,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99 +Coal integrated retrofit 95%-CCS/Moderate,11.793,11.762,11.731,11.7,11.67,11.639,11.608,11.577,11.546,11.515,11.484,11.423,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392 +Coal integrated retrofit 95%-CCS/Conservative,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793 diff --git a/tests/data/Coal_Retrofits/Market/30/df_hrp.csv b/tests/data/Coal_Retrofits/Market/30/df_hrp.csv index 16451fb..eb08669 100644 --- a/tests/data/Coal_Retrofits/Market/30/df_hrp.csv +++ b/tests/data/Coal_Retrofits/Market/30/df_hrp.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,0.312,0.312,0.306,0.299,0.293,0.286,0.28,0.274,0.267,0.261,0.254,0.248,0.241,0.235,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228 -Coal integrated retrofit 90%-CCS/Moderate,0.312,0.312,0.309,0.306,0.303,0.299,0.296,0.293,0.29,0.286,0.283,0.28,0.277,0.274,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27 -Coal integrated retrofit 90%-CCS/Conservative,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312 -Coal integrated retrofit 95%-CCS/Advanced,0.333,0.333,0.326,0.319,0.312,0.305,0.298,0.291,0.284,0.277,0.27,0.263,0.256,0.249,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242 -Coal integrated retrofit 95%-CCS/Moderate,0.333,0.333,0.329,0.326,0.322,0.319,0.315,0.312,0.308,0.305,0.301,0.298,0.294,0.291,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287 -Coal integrated retrofit 95%-CCS/Conservative,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal integrated retrofit 90%-CCS/Advanced,0.312,0.306,0.299,0.293,0.286,0.28,0.274,0.267,0.261,0.254,0.248,0.235,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228 +Coal integrated retrofit 90%-CCS/Moderate,0.312,0.309,0.306,0.303,0.299,0.296,0.293,0.29,0.286,0.283,0.28,0.274,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27 +Coal integrated retrofit 90%-CCS/Conservative,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312 +Coal integrated retrofit 95%-CCS/Advanced,0.333,0.326,0.319,0.312,0.305,0.298,0.291,0.284,0.277,0.27,0.263,0.249,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242 +Coal integrated retrofit 95%-CCS/Moderate,0.333,0.329,0.326,0.322,0.319,0.315,0.312,0.308,0.305,0.301,0.298,0.291,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287 +Coal integrated retrofit 95%-CCS/Conservative,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333 diff --git a/tests/data/Coal_Retrofits/Market/30/df_nop.csv b/tests/data/Coal_Retrofits/Market/30/df_nop.csv index d73d9fa..1b7db96 100644 --- a/tests/data/Coal_Retrofits/Market/30/df_nop.csv +++ b/tests/data/Coal_Retrofits/Market/30/df_nop.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,-0.238,-0.238,-0.234,-0.23,-0.226,-0.222,-0.218,-0.214,-0.21,-0.206,-0.202,-0.198,-0.194,-0.19,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186 -Coal integrated retrofit 90%-CCS/Moderate,-0.238,-0.238,-0.236,-0.234,-0.232,-0.23,-0.228,-0.226,-0.224,-0.222,-0.22,-0.218,-0.216,-0.214,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212 -Coal integrated retrofit 90%-CCS/Conservative,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238 -Coal integrated retrofit 95%-CCS/Advanced,-0.25,-0.25,-0.245,-0.241,-0.237,-0.233,-0.229,-0.224,-0.22,-0.216,-0.212,-0.207,-0.203,-0.199,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195 -Coal integrated retrofit 95%-CCS/Moderate,-0.25,-0.25,-0.248,-0.245,-0.243,-0.241,-0.239,-0.237,-0.235,-0.233,-0.231,-0.229,-0.226,-0.224,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222 -Coal integrated retrofit 95%-CCS/Conservative,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal integrated retrofit 90%-CCS/Advanced,-0.238,-0.234,-0.23,-0.226,-0.222,-0.218,-0.214,-0.21,-0.206,-0.202,-0.198,-0.19,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186 +Coal integrated retrofit 90%-CCS/Moderate,-0.238,-0.236,-0.234,-0.232,-0.23,-0.228,-0.226,-0.224,-0.222,-0.22,-0.218,-0.214,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212 +Coal integrated retrofit 90%-CCS/Conservative,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238 +Coal integrated retrofit 95%-CCS/Advanced,-0.25,-0.245,-0.241,-0.237,-0.233,-0.229,-0.224,-0.22,-0.216,-0.212,-0.207,-0.199,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195 +Coal integrated retrofit 95%-CCS/Moderate,-0.25,-0.248,-0.245,-0.243,-0.241,-0.239,-0.237,-0.235,-0.233,-0.231,-0.229,-0.224,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222 +Coal integrated retrofit 95%-CCS/Conservative,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25 diff --git a/tests/data/Coal_Retrofits/Market/30/df_occ.csv b/tests/data/Coal_Retrofits/Market/30/df_occ.csv index acdc056..2628d24 100644 --- a/tests/data/Coal_Retrofits/Market/30/df_occ.csv +++ b/tests/data/Coal_Retrofits/Market/30/df_occ.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,2007.6,2007.6,1946.9,1886.2,1825.5,1764.7,1704,1643.3,1582.6,1521.8,1461.1,1400.4,1339.7,1279.0,1218.2,1204.2,1190.2,1176.2,1162.2,1148.2,1134.2,1120.2,1106.2,1092.2,1078.2,1064.2,1050.2,1036.2,1022.2,1008.2 -Coal integrated retrofit 90%-CCS/Moderate,2007.6,2007.6,1967.9,1928.2,1888.5,1848.7,1809,1769.3,1729.6,1689.8,1650.1,1610.4,1570.6,1530.9,1491.2,1474.8,1458.5,1442.1,1425.7,1409.4,1393.0,1376.6,1360.3,1343.9,1327.5,1311.2,1294.8,1278.4,1262.1,1245.7 -Coal integrated retrofit 90%-CCS/Conservative,2007.6,2007.6,1988.9,1970.2,1951.5,1932.7,1914,1895.3,1876.5,1857.8,1839.1,1820.3,1801.6,1782.9,1764.2,1745.4,1726.7,1708.0,1689.2,1670.5,1651.8,1633.1,1614.3,1595.6,1576.9,1558.1,1539.4,1520.7,1502.0,1483.2 -Coal integrated retrofit 95%-CCS/Advanced,2098,2098,2034.1,1970.2,1906.2,1842.3,1778.4,1714.5,1650.6,1586.6,1522.7,1458.8,1394.9,1330.9,1267.0,1252.4,1237.9,1223.3,1208.7,1194.2,1179.6,1165.0,1150.5,1135.9,1121.4,1106.8,1092.2,1077.7,1063.1,1048.5 -Coal integrated retrofit 95%-CCS/Moderate,2098,2098,2056.3,2014.5,1972.8,1931,1889.3,1847.5,1805.8,1764,1722.3,1680.5,1638.8,1597.0,1555.3,1538.2,1521.2,1504.1,1487.0,1469.9,1452.9,1435.8,1418.7,1401.7,1384.6,1367.5,1350.5,1333.4,1316.3,1299.3 -Coal integrated retrofit 95%-CCS/Conservative,2098,2098,2078.4,2058.9,2039.3,2019.7,2000.2,1980.6,1961,1941.4,1921.9,1902.3,1882.7,1863.1,1843.6,1824.0,1804.4,1784.9,1765.3,1745.7,1726.1,1706.6,1687.0,1667.4,1647.8,1628.3,1608.7,1589.1,1569.6,1550.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal integrated retrofit 90%-CCS/Advanced,2252.6,2184.7,2116.8,2048.8,1980.9,1913,1845.1,1777.1,1709.2,1641.3,1573.4,1437.5,1369.6,1369.6,1353.8,1338.1,1322.3,1306.6,1290.9,1275.1,1259.4,1243.6,1227.9,1212.1,1196.4,1180.6,1164.9,1149.1,1133.4 +Coal integrated retrofit 90%-CCS/Moderate,2252.6,2208.1,2163.6,2119.2,2074.7,2030.2,1985.7,1941.3,1896.8,1852.3,1807.8,1718.9,1674.4,1674.4,1656.0,1637.6,1619.2,1600.9,1582.5,1564.1,1545.7,1527.3,1508.9,1490.5,1472.1,1453.8,1435.4,1417.0,1398.6 +Coal integrated retrofit 90%-CCS/Conservative,2252.6,2231.6,2210.5,2189.5,2168.5,2147.5,2126.4,2105.4,2084.4,2063.3,2042.3,2000.3,1979.2,1979.2,1958.2,1937.2,1916.1,1895.1,1874.1,1853.1,1832.0,1811.0,1790.0,1768.9,1747.9,1726.9,1705.9,1684.8,1663.8 +Coal integrated retrofit 95%-CCS/Advanced,2354.2,2282.7,2211.2,2139.6,2068.1,1996.6,1925.1,1853.6,1782.1,1710.5,1639.0,1496.0,1424.5,1424.5,1408.1,1391.7,1375.4,1359.0,1342.6,1326.2,1309.8,1293.5,1277.1,1260.7,1244.3,1227.9,1211.6,1195.2,1178.8 +Coal integrated retrofit 95%-CCS/Moderate,2354.2,2307.4,2260.7,2213.9,2167.2,2120.5,2073.7,2027,1980.2,1933.5,1886.7,1793.2,1746.5,1746.5,1727.3,1708.1,1689.0,1669.8,1650.6,1631.4,1612.2,1593.1,1573.9,1554.7,1535.5,1516.3,1497.2,1478.0,1458.8 +Coal integrated retrofit 95%-CCS/Conservative,2354.2,2332.2,2310.2,2288.2,2266.3,2244.3,2222.3,2200.3,2178.4,2156.4,2134.4,2090.5,2068.5,2068.5,2046.5,2024.5,2002.5,1980.6,1958.6,1936.6,1914.6,1892.7,1870.7,1848.7,1826.7,1804.8,1782.8,1760.8,1738.8 diff --git a/tests/data/Coal_Retrofits/Market/30/df_vom.csv b/tests/data/Coal_Retrofits/Market/30/df_vom.csv index f65936e..6a595c9 100644 --- a/tests/data/Coal_Retrofits/Market/30/df_vom.csv +++ b/tests/data/Coal_Retrofits/Market/30/df_vom.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,16.01,16.01,15.83,15.66,15.48,15.31,15.13,14.96,14.78,14.61,14.43,14.26,14.08,13.91,13.73,13.66,13.6,13.53,13.46,13.39,13.33,13.26,13.19,13.12,13.06,12.99,12.92,12.85,12.79,12.72 -Coal integrated retrofit 90%-CCS/Moderate,16.01,16.01,15.91,15.81,15.72,15.62,15.52,15.43,15.33,15.23,15.14,15.04,14.94,14.85,14.75,14.71,14.66,14.62,14.58,14.54,14.49,14.45,14.41,14.36,14.32,14.28,14.24,14.19,14.15,14.11 -Coal integrated retrofit 90%-CCS/Conservative,16.01,16.01,15.99,15.97,15.95,15.93,15.91,15.9,15.88,15.86,15.84,15.82,15.81,15.79,15.77,15.75,15.73,15.71,15.7,15.68,15.66,15.64,15.62,15.61,15.59,15.57,15.55,15.53,15.51,15.5 -Coal integrated retrofit 95%-CCS/Advanced,16.38,16.38,16.2,16.01,15.83,15.64,15.46,15.27,15.09,14.9,14.72,14.53,14.34,14.16,13.97,13.9,13.84,13.77,13.7,13.63,13.56,13.49,13.42,13.36,13.29,13.22,13.15,13.08,13.01,12.94 -Coal integrated retrofit 95%-CCS/Moderate,16.38,16.38,16.28,16.18,16.08,15.98,15.87,15.77,15.67,15.57,15.46,15.36,15.26,15.16,15.06,15.01,14.97,14.92,14.88,14.84,14.79,14.75,14.7,14.66,14.62,14.57,14.53,14.49,14.44,14.4 -Coal integrated retrofit 95%-CCS/Conservative,16.38,16.38,16.37,16.35,16.33,16.31,16.29,16.27,16.25,16.23,16.21,16.19,16.18,16.16,16.14,16.12,16.1,16.08,16.06,16.04,16.02,16.0,15.99,15.97,15.95,15.93,15.91,15.89,15.87,15.85 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal integrated retrofit 90%-CCS/Advanced,17.58,17.39,17.2,17,16.81,16.62,16.43,16.23,16.04,15.85,15.66,15.27,15.08,15.08,15.0,14.93,14.85,14.77,14.7,14.62,14.55,14.47,14.4,14.32,14.24,14.17,14.09,14.02,13.94 +Coal integrated retrofit 90%-CCS/Moderate,17.58,17.47,17.37,17.26,17.15,17.05,16.94,16.84,16.73,16.62,16.52,16.3,16.2,16.2,16.15,16.1,16.05,16.0,15.96,15.91,15.86,15.81,15.76,15.72,15.67,15.62,15.57,15.52,15.47 +Coal integrated retrofit 90%-CCS/Conservative,17.58,17.56,17.54,17.52,17.5,17.48,17.46,17.44,17.42,17.4,17.38,17.34,17.32,17.32,17.29,17.27,17.25,17.23,17.21,17.19,17.17,17.15,17.13,17.11,17.09,17.07,17.05,17.03,17.01 +Coal integrated retrofit 95%-CCS/Advanced,18,17.79,17.59,17.39,17.18,16.98,16.77,16.57,16.36,16.16,15.96,15.55,15.34,15.34,15.27,15.19,15.11,15.04,14.96,14.88,14.8,14.73,14.65,14.57,14.5,14.42,14.34,14.26,14.19 +Coal integrated retrofit 95%-CCS/Moderate,18,17.89,17.77,17.66,17.55,17.43,17.32,17.21,17.1,16.98,16.87,16.65,16.53,16.53,16.48,16.43,16.38,16.34,16.29,16.24,16.19,16.14,16.09,16.04,15.99,15.94,15.89,15.84,15.79 +Coal integrated retrofit 95%-CCS/Conservative,18,17.98,17.96,17.93,17.91,17.89,17.87,17.85,17.83,17.81,17.78,17.74,17.72,17.72,17.7,17.68,17.66,17.64,17.61,17.59,17.57,17.55,17.53,17.51,17.49,17.46,17.44,17.42,17.4 diff --git a/tests/data/Coal_Retrofits/Market/TechLife/df_fom.csv b/tests/data/Coal_Retrofits/Market/TechLife/df_fom.csv index e8114b2..e69ca87 100644 --- a/tests/data/Coal_Retrofits/Market/TechLife/df_fom.csv +++ b/tests/data/Coal_Retrofits/Market/TechLife/df_fom.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,143.6,143.6,141.9,140.1,138.3,136.5,134.8,133,131.2,129.4,127.7,125.9,124.1,122.3,120.5,119.1,117.6,116.1,114.7,113.2,111.7,110.3,108.8,107.3,105.9,104.4,102.9,101.5,100.0,98.6 -Coal integrated retrofit 90%-CCS/Moderate,143.6,143.6,142.5,141.5,140.4,139.3,138.2,137.1,136,135,133.9,132.8,131.7,130.6,129.5,128.6,127.7,126.7,125.8,124.9,123.9,123.0,122.1,121.1,120.2,119.3,118.4,117.4,116.5,115.6 -Coal integrated retrofit 90%-CCS/Conservative,143.6,143.6,143.2,142.8,142.4,142.1,141.7,141.3,140.9,140.5,140.1,139.7,139.3,138.9,138.5,138.1,137.7,137.3,136.9,136.5,136.1,135.7,135.3,134.9,134.5,134.2,133.8,133.4,133.0,132.6 -Coal integrated retrofit 95%-CCS/Advanced,147.1,147.1,145.2,143.4,141.5,139.6,137.7,135.8,133.9,132,130.2,128.3,126.4,124.5,122.6,121.1,119.6,118.1,116.7,115.2,113.7,112.2,110.7,109.2,107.7,106.2,104.7,103.2,101.7,100.2 -Coal integrated retrofit 95%-CCS/Moderate,147.1,147.1,146,144.8,143.7,142.5,141.4,140.2,139.1,137.9,136.8,135.6,134.5,133.3,132.2,131.2,130.3,129.3,128.4,127.4,126.5,125.5,124.6,123.6,122.7,121.7,120.8,119.8,118.9,117.9 -Coal integrated retrofit 95%-CCS/Conservative,147.1,147.1,146.7,146.3,145.9,145.5,145.1,144.6,144.2,143.8,143.4,143.0,142.6,142.2,141.8,141.3,140.9,140.5,140.1,139.7,139.3,138.9,138.4,138.0,137.6,137.2,136.8,136.4,136.0,135.6 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal integrated retrofit 90%-CCS/Advanced,159.7,157.7,155.7,153.8,151.8,149.8,147.8,145.8,143.9,141.9,139.9,135.9,134.0,134.0,132.3,130.7,129.0,127.4,125.7,124.1,122.4,120.8,119.1,117.5,115.8,114.2,112.6,110.9,109.3 +Coal integrated retrofit 90%-CCS/Moderate,159.7,158.5,157.3,156.1,154.9,153.7,152.4,151.2,150,148.8,147.6,145.2,144.0,144.0,142.9,141.9,140.8,139.8,138.7,137.7,136.6,135.6,134.5,133.5,132.5,131.4,130.4,129.3,128.3 +Coal integrated retrofit 90%-CCS/Conservative,159.7,159.3,158.8,158.4,157.9,157.5,157.1,156.6,156.2,155.7,155.3,154.4,153.9,153.9,153.5,153.1,152.6,152.2,151.7,151.3,150.8,150.4,150.0,149.5,149.1,148.6,148.2,147.7,147.3 +Coal integrated retrofit 95%-CCS/Advanced,163.6,161.5,159.4,157.3,155.2,153.1,151,148.9,146.8,144.7,142.6,138.4,136.3,136.3,134.6,132.9,131.2,129.6,127.9,126.2,124.5,122.9,121.2,119.5,117.9,116.2,114.5,112.8,111.2 +Coal integrated retrofit 95%-CCS/Moderate,163.6,162.3,161,159.8,158.5,157.2,155.9,154.6,153.3,152.1,150.8,148.2,146.9,146.9,145.9,144.8,143.7,142.6,141.6,140.5,139.4,138.4,137.3,136.2,135.2,134.1,133.0,132.0,130.9 +Coal integrated retrofit 95%-CCS/Conservative,163.6,163.1,162.7,162.2,161.7,161.3,160.8,160.4,159.9,159.4,159.0,158.0,157.6,157.6,157.1,156.7,156.2,155.7,155.3,154.8,154.3,153.9,153.4,152.9,152.5,152.0,151.6,151.1,150.6 diff --git a/tests/data/Coal_Retrofits/Market/TechLife/df_hr.csv b/tests/data/Coal_Retrofits/Market/TechLife/df_hr.csv index 93f5377..7ca48b3 100644 --- a/tests/data/Coal_Retrofits/Market/TechLife/df_hr.csv +++ b/tests/data/Coal_Retrofits/Market/TechLife/df_hr.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,11.612,11.612,11.555,11.498,11.441,11.384,11.327,11.27,11.213,11.156,11.099,11.042,10.985,10.928,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871 -Coal integrated retrofit 90%-CCS/Moderate,11.612,11.612,11.583,11.555,11.526,11.498,11.469,11.441,11.412,11.384,11.355,11.327,11.298,11.27,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241 -Coal integrated retrofit 90%-CCS/Conservative,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612 -Coal integrated retrofit 95%-CCS/Advanced,11.793,11.793,11.731,11.67,11.608,11.546,11.484,11.423,11.361,11.299,11.237,11.176,11.114,11.052,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99 -Coal integrated retrofit 95%-CCS/Moderate,11.793,11.793,11.762,11.731,11.7,11.67,11.639,11.608,11.577,11.546,11.515,11.484,11.453,11.423,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392 -Coal integrated retrofit 95%-CCS/Conservative,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal integrated retrofit 90%-CCS/Advanced,11.612,11.555,11.498,11.441,11.384,11.327,11.27,11.213,11.156,11.099,11.042,10.928,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871 +Coal integrated retrofit 90%-CCS/Moderate,11.612,11.583,11.555,11.526,11.498,11.469,11.441,11.412,11.384,11.355,11.327,11.27,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241 +Coal integrated retrofit 90%-CCS/Conservative,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612 +Coal integrated retrofit 95%-CCS/Advanced,11.793,11.731,11.67,11.608,11.546,11.484,11.423,11.361,11.299,11.237,11.176,11.052,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99 +Coal integrated retrofit 95%-CCS/Moderate,11.793,11.762,11.731,11.7,11.67,11.639,11.608,11.577,11.546,11.515,11.484,11.423,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392 +Coal integrated retrofit 95%-CCS/Conservative,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793 diff --git a/tests/data/Coal_Retrofits/Market/TechLife/df_hrp.csv b/tests/data/Coal_Retrofits/Market/TechLife/df_hrp.csv index 16451fb..eb08669 100644 --- a/tests/data/Coal_Retrofits/Market/TechLife/df_hrp.csv +++ b/tests/data/Coal_Retrofits/Market/TechLife/df_hrp.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,0.312,0.312,0.306,0.299,0.293,0.286,0.28,0.274,0.267,0.261,0.254,0.248,0.241,0.235,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228 -Coal integrated retrofit 90%-CCS/Moderate,0.312,0.312,0.309,0.306,0.303,0.299,0.296,0.293,0.29,0.286,0.283,0.28,0.277,0.274,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27 -Coal integrated retrofit 90%-CCS/Conservative,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312 -Coal integrated retrofit 95%-CCS/Advanced,0.333,0.333,0.326,0.319,0.312,0.305,0.298,0.291,0.284,0.277,0.27,0.263,0.256,0.249,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242 -Coal integrated retrofit 95%-CCS/Moderate,0.333,0.333,0.329,0.326,0.322,0.319,0.315,0.312,0.308,0.305,0.301,0.298,0.294,0.291,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287 -Coal integrated retrofit 95%-CCS/Conservative,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal integrated retrofit 90%-CCS/Advanced,0.312,0.306,0.299,0.293,0.286,0.28,0.274,0.267,0.261,0.254,0.248,0.235,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228 +Coal integrated retrofit 90%-CCS/Moderate,0.312,0.309,0.306,0.303,0.299,0.296,0.293,0.29,0.286,0.283,0.28,0.274,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27 +Coal integrated retrofit 90%-CCS/Conservative,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312 +Coal integrated retrofit 95%-CCS/Advanced,0.333,0.326,0.319,0.312,0.305,0.298,0.291,0.284,0.277,0.27,0.263,0.249,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242 +Coal integrated retrofit 95%-CCS/Moderate,0.333,0.329,0.326,0.322,0.319,0.315,0.312,0.308,0.305,0.301,0.298,0.291,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287 +Coal integrated retrofit 95%-CCS/Conservative,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333 diff --git a/tests/data/Coal_Retrofits/Market/TechLife/df_nop.csv b/tests/data/Coal_Retrofits/Market/TechLife/df_nop.csv index d73d9fa..1b7db96 100644 --- a/tests/data/Coal_Retrofits/Market/TechLife/df_nop.csv +++ b/tests/data/Coal_Retrofits/Market/TechLife/df_nop.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,-0.238,-0.238,-0.234,-0.23,-0.226,-0.222,-0.218,-0.214,-0.21,-0.206,-0.202,-0.198,-0.194,-0.19,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186 -Coal integrated retrofit 90%-CCS/Moderate,-0.238,-0.238,-0.236,-0.234,-0.232,-0.23,-0.228,-0.226,-0.224,-0.222,-0.22,-0.218,-0.216,-0.214,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212 -Coal integrated retrofit 90%-CCS/Conservative,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238 -Coal integrated retrofit 95%-CCS/Advanced,-0.25,-0.25,-0.245,-0.241,-0.237,-0.233,-0.229,-0.224,-0.22,-0.216,-0.212,-0.207,-0.203,-0.199,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195 -Coal integrated retrofit 95%-CCS/Moderate,-0.25,-0.25,-0.248,-0.245,-0.243,-0.241,-0.239,-0.237,-0.235,-0.233,-0.231,-0.229,-0.226,-0.224,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222 -Coal integrated retrofit 95%-CCS/Conservative,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal integrated retrofit 90%-CCS/Advanced,-0.238,-0.234,-0.23,-0.226,-0.222,-0.218,-0.214,-0.21,-0.206,-0.202,-0.198,-0.19,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186 +Coal integrated retrofit 90%-CCS/Moderate,-0.238,-0.236,-0.234,-0.232,-0.23,-0.228,-0.226,-0.224,-0.222,-0.22,-0.218,-0.214,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212 +Coal integrated retrofit 90%-CCS/Conservative,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238 +Coal integrated retrofit 95%-CCS/Advanced,-0.25,-0.245,-0.241,-0.237,-0.233,-0.229,-0.224,-0.22,-0.216,-0.212,-0.207,-0.199,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195 +Coal integrated retrofit 95%-CCS/Moderate,-0.25,-0.248,-0.245,-0.243,-0.241,-0.239,-0.237,-0.235,-0.233,-0.231,-0.229,-0.224,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222 +Coal integrated retrofit 95%-CCS/Conservative,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25 diff --git a/tests/data/Coal_Retrofits/Market/TechLife/df_occ.csv b/tests/data/Coal_Retrofits/Market/TechLife/df_occ.csv index acdc056..2628d24 100644 --- a/tests/data/Coal_Retrofits/Market/TechLife/df_occ.csv +++ b/tests/data/Coal_Retrofits/Market/TechLife/df_occ.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,2007.6,2007.6,1946.9,1886.2,1825.5,1764.7,1704,1643.3,1582.6,1521.8,1461.1,1400.4,1339.7,1279.0,1218.2,1204.2,1190.2,1176.2,1162.2,1148.2,1134.2,1120.2,1106.2,1092.2,1078.2,1064.2,1050.2,1036.2,1022.2,1008.2 -Coal integrated retrofit 90%-CCS/Moderate,2007.6,2007.6,1967.9,1928.2,1888.5,1848.7,1809,1769.3,1729.6,1689.8,1650.1,1610.4,1570.6,1530.9,1491.2,1474.8,1458.5,1442.1,1425.7,1409.4,1393.0,1376.6,1360.3,1343.9,1327.5,1311.2,1294.8,1278.4,1262.1,1245.7 -Coal integrated retrofit 90%-CCS/Conservative,2007.6,2007.6,1988.9,1970.2,1951.5,1932.7,1914,1895.3,1876.5,1857.8,1839.1,1820.3,1801.6,1782.9,1764.2,1745.4,1726.7,1708.0,1689.2,1670.5,1651.8,1633.1,1614.3,1595.6,1576.9,1558.1,1539.4,1520.7,1502.0,1483.2 -Coal integrated retrofit 95%-CCS/Advanced,2098,2098,2034.1,1970.2,1906.2,1842.3,1778.4,1714.5,1650.6,1586.6,1522.7,1458.8,1394.9,1330.9,1267.0,1252.4,1237.9,1223.3,1208.7,1194.2,1179.6,1165.0,1150.5,1135.9,1121.4,1106.8,1092.2,1077.7,1063.1,1048.5 -Coal integrated retrofit 95%-CCS/Moderate,2098,2098,2056.3,2014.5,1972.8,1931,1889.3,1847.5,1805.8,1764,1722.3,1680.5,1638.8,1597.0,1555.3,1538.2,1521.2,1504.1,1487.0,1469.9,1452.9,1435.8,1418.7,1401.7,1384.6,1367.5,1350.5,1333.4,1316.3,1299.3 -Coal integrated retrofit 95%-CCS/Conservative,2098,2098,2078.4,2058.9,2039.3,2019.7,2000.2,1980.6,1961,1941.4,1921.9,1902.3,1882.7,1863.1,1843.6,1824.0,1804.4,1784.9,1765.3,1745.7,1726.1,1706.6,1687.0,1667.4,1647.8,1628.3,1608.7,1589.1,1569.6,1550.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal integrated retrofit 90%-CCS/Advanced,2252.6,2184.7,2116.8,2048.8,1980.9,1913,1845.1,1777.1,1709.2,1641.3,1573.4,1437.5,1369.6,1369.6,1353.8,1338.1,1322.3,1306.6,1290.9,1275.1,1259.4,1243.6,1227.9,1212.1,1196.4,1180.6,1164.9,1149.1,1133.4 +Coal integrated retrofit 90%-CCS/Moderate,2252.6,2208.1,2163.6,2119.2,2074.7,2030.2,1985.7,1941.3,1896.8,1852.3,1807.8,1718.9,1674.4,1674.4,1656.0,1637.6,1619.2,1600.9,1582.5,1564.1,1545.7,1527.3,1508.9,1490.5,1472.1,1453.8,1435.4,1417.0,1398.6 +Coal integrated retrofit 90%-CCS/Conservative,2252.6,2231.6,2210.5,2189.5,2168.5,2147.5,2126.4,2105.4,2084.4,2063.3,2042.3,2000.3,1979.2,1979.2,1958.2,1937.2,1916.1,1895.1,1874.1,1853.1,1832.0,1811.0,1790.0,1768.9,1747.9,1726.9,1705.9,1684.8,1663.8 +Coal integrated retrofit 95%-CCS/Advanced,2354.2,2282.7,2211.2,2139.6,2068.1,1996.6,1925.1,1853.6,1782.1,1710.5,1639.0,1496.0,1424.5,1424.5,1408.1,1391.7,1375.4,1359.0,1342.6,1326.2,1309.8,1293.5,1277.1,1260.7,1244.3,1227.9,1211.6,1195.2,1178.8 +Coal integrated retrofit 95%-CCS/Moderate,2354.2,2307.4,2260.7,2213.9,2167.2,2120.5,2073.7,2027,1980.2,1933.5,1886.7,1793.2,1746.5,1746.5,1727.3,1708.1,1689.0,1669.8,1650.6,1631.4,1612.2,1593.1,1573.9,1554.7,1535.5,1516.3,1497.2,1478.0,1458.8 +Coal integrated retrofit 95%-CCS/Conservative,2354.2,2332.2,2310.2,2288.2,2266.3,2244.3,2222.3,2200.3,2178.4,2156.4,2134.4,2090.5,2068.5,2068.5,2046.5,2024.5,2002.5,1980.6,1958.6,1936.6,1914.6,1892.7,1870.7,1848.7,1826.7,1804.8,1782.8,1760.8,1738.8 diff --git a/tests/data/Coal_Retrofits/Market/TechLife/df_vom.csv b/tests/data/Coal_Retrofits/Market/TechLife/df_vom.csv index f65936e..6a595c9 100644 --- a/tests/data/Coal_Retrofits/Market/TechLife/df_vom.csv +++ b/tests/data/Coal_Retrofits/Market/TechLife/df_vom.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,16.01,16.01,15.83,15.66,15.48,15.31,15.13,14.96,14.78,14.61,14.43,14.26,14.08,13.91,13.73,13.66,13.6,13.53,13.46,13.39,13.33,13.26,13.19,13.12,13.06,12.99,12.92,12.85,12.79,12.72 -Coal integrated retrofit 90%-CCS/Moderate,16.01,16.01,15.91,15.81,15.72,15.62,15.52,15.43,15.33,15.23,15.14,15.04,14.94,14.85,14.75,14.71,14.66,14.62,14.58,14.54,14.49,14.45,14.41,14.36,14.32,14.28,14.24,14.19,14.15,14.11 -Coal integrated retrofit 90%-CCS/Conservative,16.01,16.01,15.99,15.97,15.95,15.93,15.91,15.9,15.88,15.86,15.84,15.82,15.81,15.79,15.77,15.75,15.73,15.71,15.7,15.68,15.66,15.64,15.62,15.61,15.59,15.57,15.55,15.53,15.51,15.5 -Coal integrated retrofit 95%-CCS/Advanced,16.38,16.38,16.2,16.01,15.83,15.64,15.46,15.27,15.09,14.9,14.72,14.53,14.34,14.16,13.97,13.9,13.84,13.77,13.7,13.63,13.56,13.49,13.42,13.36,13.29,13.22,13.15,13.08,13.01,12.94 -Coal integrated retrofit 95%-CCS/Moderate,16.38,16.38,16.28,16.18,16.08,15.98,15.87,15.77,15.67,15.57,15.46,15.36,15.26,15.16,15.06,15.01,14.97,14.92,14.88,14.84,14.79,14.75,14.7,14.66,14.62,14.57,14.53,14.49,14.44,14.4 -Coal integrated retrofit 95%-CCS/Conservative,16.38,16.38,16.37,16.35,16.33,16.31,16.29,16.27,16.25,16.23,16.21,16.19,16.18,16.16,16.14,16.12,16.1,16.08,16.06,16.04,16.02,16.0,15.99,15.97,15.95,15.93,15.91,15.89,15.87,15.85 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal integrated retrofit 90%-CCS/Advanced,17.58,17.39,17.2,17,16.81,16.62,16.43,16.23,16.04,15.85,15.66,15.27,15.08,15.08,15.0,14.93,14.85,14.77,14.7,14.62,14.55,14.47,14.4,14.32,14.24,14.17,14.09,14.02,13.94 +Coal integrated retrofit 90%-CCS/Moderate,17.58,17.47,17.37,17.26,17.15,17.05,16.94,16.84,16.73,16.62,16.52,16.3,16.2,16.2,16.15,16.1,16.05,16.0,15.96,15.91,15.86,15.81,15.76,15.72,15.67,15.62,15.57,15.52,15.47 +Coal integrated retrofit 90%-CCS/Conservative,17.58,17.56,17.54,17.52,17.5,17.48,17.46,17.44,17.42,17.4,17.38,17.34,17.32,17.32,17.29,17.27,17.25,17.23,17.21,17.19,17.17,17.15,17.13,17.11,17.09,17.07,17.05,17.03,17.01 +Coal integrated retrofit 95%-CCS/Advanced,18,17.79,17.59,17.39,17.18,16.98,16.77,16.57,16.36,16.16,15.96,15.55,15.34,15.34,15.27,15.19,15.11,15.04,14.96,14.88,14.8,14.73,14.65,14.57,14.5,14.42,14.34,14.26,14.19 +Coal integrated retrofit 95%-CCS/Moderate,18,17.89,17.77,17.66,17.55,17.43,17.32,17.21,17.1,16.98,16.87,16.65,16.53,16.53,16.48,16.43,16.38,16.34,16.29,16.24,16.19,16.14,16.09,16.04,15.99,15.94,15.89,15.84,15.79 +Coal integrated retrofit 95%-CCS/Conservative,18,17.98,17.96,17.93,17.91,17.89,17.87,17.85,17.83,17.81,17.78,17.74,17.72,17.72,17.7,17.68,17.66,17.64,17.61,17.59,17.57,17.55,17.53,17.51,17.49,17.46,17.44,17.42,17.4 diff --git a/tests/data/Coal_Retrofits/R&D/20/df_fom.csv b/tests/data/Coal_Retrofits/R&D/20/df_fom.csv index e8114b2..e69ca87 100644 --- a/tests/data/Coal_Retrofits/R&D/20/df_fom.csv +++ b/tests/data/Coal_Retrofits/R&D/20/df_fom.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,143.6,143.6,141.9,140.1,138.3,136.5,134.8,133,131.2,129.4,127.7,125.9,124.1,122.3,120.5,119.1,117.6,116.1,114.7,113.2,111.7,110.3,108.8,107.3,105.9,104.4,102.9,101.5,100.0,98.6 -Coal integrated retrofit 90%-CCS/Moderate,143.6,143.6,142.5,141.5,140.4,139.3,138.2,137.1,136,135,133.9,132.8,131.7,130.6,129.5,128.6,127.7,126.7,125.8,124.9,123.9,123.0,122.1,121.1,120.2,119.3,118.4,117.4,116.5,115.6 -Coal integrated retrofit 90%-CCS/Conservative,143.6,143.6,143.2,142.8,142.4,142.1,141.7,141.3,140.9,140.5,140.1,139.7,139.3,138.9,138.5,138.1,137.7,137.3,136.9,136.5,136.1,135.7,135.3,134.9,134.5,134.2,133.8,133.4,133.0,132.6 -Coal integrated retrofit 95%-CCS/Advanced,147.1,147.1,145.2,143.4,141.5,139.6,137.7,135.8,133.9,132,130.2,128.3,126.4,124.5,122.6,121.1,119.6,118.1,116.7,115.2,113.7,112.2,110.7,109.2,107.7,106.2,104.7,103.2,101.7,100.2 -Coal integrated retrofit 95%-CCS/Moderate,147.1,147.1,146,144.8,143.7,142.5,141.4,140.2,139.1,137.9,136.8,135.6,134.5,133.3,132.2,131.2,130.3,129.3,128.4,127.4,126.5,125.5,124.6,123.6,122.7,121.7,120.8,119.8,118.9,117.9 -Coal integrated retrofit 95%-CCS/Conservative,147.1,147.1,146.7,146.3,145.9,145.5,145.1,144.6,144.2,143.8,143.4,143.0,142.6,142.2,141.8,141.3,140.9,140.5,140.1,139.7,139.3,138.9,138.4,138.0,137.6,137.2,136.8,136.4,136.0,135.6 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal integrated retrofit 90%-CCS/Advanced,159.7,157.7,155.7,153.8,151.8,149.8,147.8,145.8,143.9,141.9,139.9,135.9,134.0,134.0,132.3,130.7,129.0,127.4,125.7,124.1,122.4,120.8,119.1,117.5,115.8,114.2,112.6,110.9,109.3 +Coal integrated retrofit 90%-CCS/Moderate,159.7,158.5,157.3,156.1,154.9,153.7,152.4,151.2,150,148.8,147.6,145.2,144.0,144.0,142.9,141.9,140.8,139.8,138.7,137.7,136.6,135.6,134.5,133.5,132.5,131.4,130.4,129.3,128.3 +Coal integrated retrofit 90%-CCS/Conservative,159.7,159.3,158.8,158.4,157.9,157.5,157.1,156.6,156.2,155.7,155.3,154.4,153.9,153.9,153.5,153.1,152.6,152.2,151.7,151.3,150.8,150.4,150.0,149.5,149.1,148.6,148.2,147.7,147.3 +Coal integrated retrofit 95%-CCS/Advanced,163.6,161.5,159.4,157.3,155.2,153.1,151,148.9,146.8,144.7,142.6,138.4,136.3,136.3,134.6,132.9,131.2,129.6,127.9,126.2,124.5,122.9,121.2,119.5,117.9,116.2,114.5,112.8,111.2 +Coal integrated retrofit 95%-CCS/Moderate,163.6,162.3,161,159.8,158.5,157.2,155.9,154.6,153.3,152.1,150.8,148.2,146.9,146.9,145.9,144.8,143.7,142.6,141.6,140.5,139.4,138.4,137.3,136.2,135.2,134.1,133.0,132.0,130.9 +Coal integrated retrofit 95%-CCS/Conservative,163.6,163.1,162.7,162.2,161.7,161.3,160.8,160.4,159.9,159.4,159.0,158.0,157.6,157.6,157.1,156.7,156.2,155.7,155.3,154.8,154.3,153.9,153.4,152.9,152.5,152.0,151.6,151.1,150.6 diff --git a/tests/data/Coal_Retrofits/R&D/20/df_hr.csv b/tests/data/Coal_Retrofits/R&D/20/df_hr.csv index 93f5377..7ca48b3 100644 --- a/tests/data/Coal_Retrofits/R&D/20/df_hr.csv +++ b/tests/data/Coal_Retrofits/R&D/20/df_hr.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,11.612,11.612,11.555,11.498,11.441,11.384,11.327,11.27,11.213,11.156,11.099,11.042,10.985,10.928,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871 -Coal integrated retrofit 90%-CCS/Moderate,11.612,11.612,11.583,11.555,11.526,11.498,11.469,11.441,11.412,11.384,11.355,11.327,11.298,11.27,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241 -Coal integrated retrofit 90%-CCS/Conservative,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612 -Coal integrated retrofit 95%-CCS/Advanced,11.793,11.793,11.731,11.67,11.608,11.546,11.484,11.423,11.361,11.299,11.237,11.176,11.114,11.052,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99 -Coal integrated retrofit 95%-CCS/Moderate,11.793,11.793,11.762,11.731,11.7,11.67,11.639,11.608,11.577,11.546,11.515,11.484,11.453,11.423,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392 -Coal integrated retrofit 95%-CCS/Conservative,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal integrated retrofit 90%-CCS/Advanced,11.612,11.555,11.498,11.441,11.384,11.327,11.27,11.213,11.156,11.099,11.042,10.928,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871 +Coal integrated retrofit 90%-CCS/Moderate,11.612,11.583,11.555,11.526,11.498,11.469,11.441,11.412,11.384,11.355,11.327,11.27,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241 +Coal integrated retrofit 90%-CCS/Conservative,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612 +Coal integrated retrofit 95%-CCS/Advanced,11.793,11.731,11.67,11.608,11.546,11.484,11.423,11.361,11.299,11.237,11.176,11.052,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99 +Coal integrated retrofit 95%-CCS/Moderate,11.793,11.762,11.731,11.7,11.67,11.639,11.608,11.577,11.546,11.515,11.484,11.423,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392 +Coal integrated retrofit 95%-CCS/Conservative,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793 diff --git a/tests/data/Coal_Retrofits/R&D/20/df_hrp.csv b/tests/data/Coal_Retrofits/R&D/20/df_hrp.csv index 16451fb..eb08669 100644 --- a/tests/data/Coal_Retrofits/R&D/20/df_hrp.csv +++ b/tests/data/Coal_Retrofits/R&D/20/df_hrp.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,0.312,0.312,0.306,0.299,0.293,0.286,0.28,0.274,0.267,0.261,0.254,0.248,0.241,0.235,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228 -Coal integrated retrofit 90%-CCS/Moderate,0.312,0.312,0.309,0.306,0.303,0.299,0.296,0.293,0.29,0.286,0.283,0.28,0.277,0.274,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27 -Coal integrated retrofit 90%-CCS/Conservative,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312 -Coal integrated retrofit 95%-CCS/Advanced,0.333,0.333,0.326,0.319,0.312,0.305,0.298,0.291,0.284,0.277,0.27,0.263,0.256,0.249,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242 -Coal integrated retrofit 95%-CCS/Moderate,0.333,0.333,0.329,0.326,0.322,0.319,0.315,0.312,0.308,0.305,0.301,0.298,0.294,0.291,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287 -Coal integrated retrofit 95%-CCS/Conservative,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal integrated retrofit 90%-CCS/Advanced,0.312,0.306,0.299,0.293,0.286,0.28,0.274,0.267,0.261,0.254,0.248,0.235,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228 +Coal integrated retrofit 90%-CCS/Moderate,0.312,0.309,0.306,0.303,0.299,0.296,0.293,0.29,0.286,0.283,0.28,0.274,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27 +Coal integrated retrofit 90%-CCS/Conservative,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312 +Coal integrated retrofit 95%-CCS/Advanced,0.333,0.326,0.319,0.312,0.305,0.298,0.291,0.284,0.277,0.27,0.263,0.249,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242 +Coal integrated retrofit 95%-CCS/Moderate,0.333,0.329,0.326,0.322,0.319,0.315,0.312,0.308,0.305,0.301,0.298,0.291,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287 +Coal integrated retrofit 95%-CCS/Conservative,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333 diff --git a/tests/data/Coal_Retrofits/R&D/20/df_nop.csv b/tests/data/Coal_Retrofits/R&D/20/df_nop.csv index d73d9fa..1b7db96 100644 --- a/tests/data/Coal_Retrofits/R&D/20/df_nop.csv +++ b/tests/data/Coal_Retrofits/R&D/20/df_nop.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,-0.238,-0.238,-0.234,-0.23,-0.226,-0.222,-0.218,-0.214,-0.21,-0.206,-0.202,-0.198,-0.194,-0.19,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186 -Coal integrated retrofit 90%-CCS/Moderate,-0.238,-0.238,-0.236,-0.234,-0.232,-0.23,-0.228,-0.226,-0.224,-0.222,-0.22,-0.218,-0.216,-0.214,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212 -Coal integrated retrofit 90%-CCS/Conservative,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238 -Coal integrated retrofit 95%-CCS/Advanced,-0.25,-0.25,-0.245,-0.241,-0.237,-0.233,-0.229,-0.224,-0.22,-0.216,-0.212,-0.207,-0.203,-0.199,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195 -Coal integrated retrofit 95%-CCS/Moderate,-0.25,-0.25,-0.248,-0.245,-0.243,-0.241,-0.239,-0.237,-0.235,-0.233,-0.231,-0.229,-0.226,-0.224,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222 -Coal integrated retrofit 95%-CCS/Conservative,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal integrated retrofit 90%-CCS/Advanced,-0.238,-0.234,-0.23,-0.226,-0.222,-0.218,-0.214,-0.21,-0.206,-0.202,-0.198,-0.19,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186 +Coal integrated retrofit 90%-CCS/Moderate,-0.238,-0.236,-0.234,-0.232,-0.23,-0.228,-0.226,-0.224,-0.222,-0.22,-0.218,-0.214,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212 +Coal integrated retrofit 90%-CCS/Conservative,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238 +Coal integrated retrofit 95%-CCS/Advanced,-0.25,-0.245,-0.241,-0.237,-0.233,-0.229,-0.224,-0.22,-0.216,-0.212,-0.207,-0.199,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195 +Coal integrated retrofit 95%-CCS/Moderate,-0.25,-0.248,-0.245,-0.243,-0.241,-0.239,-0.237,-0.235,-0.233,-0.231,-0.229,-0.224,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222 +Coal integrated retrofit 95%-CCS/Conservative,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25 diff --git a/tests/data/Coal_Retrofits/R&D/20/df_occ.csv b/tests/data/Coal_Retrofits/R&D/20/df_occ.csv index acdc056..2628d24 100644 --- a/tests/data/Coal_Retrofits/R&D/20/df_occ.csv +++ b/tests/data/Coal_Retrofits/R&D/20/df_occ.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,2007.6,2007.6,1946.9,1886.2,1825.5,1764.7,1704,1643.3,1582.6,1521.8,1461.1,1400.4,1339.7,1279.0,1218.2,1204.2,1190.2,1176.2,1162.2,1148.2,1134.2,1120.2,1106.2,1092.2,1078.2,1064.2,1050.2,1036.2,1022.2,1008.2 -Coal integrated retrofit 90%-CCS/Moderate,2007.6,2007.6,1967.9,1928.2,1888.5,1848.7,1809,1769.3,1729.6,1689.8,1650.1,1610.4,1570.6,1530.9,1491.2,1474.8,1458.5,1442.1,1425.7,1409.4,1393.0,1376.6,1360.3,1343.9,1327.5,1311.2,1294.8,1278.4,1262.1,1245.7 -Coal integrated retrofit 90%-CCS/Conservative,2007.6,2007.6,1988.9,1970.2,1951.5,1932.7,1914,1895.3,1876.5,1857.8,1839.1,1820.3,1801.6,1782.9,1764.2,1745.4,1726.7,1708.0,1689.2,1670.5,1651.8,1633.1,1614.3,1595.6,1576.9,1558.1,1539.4,1520.7,1502.0,1483.2 -Coal integrated retrofit 95%-CCS/Advanced,2098,2098,2034.1,1970.2,1906.2,1842.3,1778.4,1714.5,1650.6,1586.6,1522.7,1458.8,1394.9,1330.9,1267.0,1252.4,1237.9,1223.3,1208.7,1194.2,1179.6,1165.0,1150.5,1135.9,1121.4,1106.8,1092.2,1077.7,1063.1,1048.5 -Coal integrated retrofit 95%-CCS/Moderate,2098,2098,2056.3,2014.5,1972.8,1931,1889.3,1847.5,1805.8,1764,1722.3,1680.5,1638.8,1597.0,1555.3,1538.2,1521.2,1504.1,1487.0,1469.9,1452.9,1435.8,1418.7,1401.7,1384.6,1367.5,1350.5,1333.4,1316.3,1299.3 -Coal integrated retrofit 95%-CCS/Conservative,2098,2098,2078.4,2058.9,2039.3,2019.7,2000.2,1980.6,1961,1941.4,1921.9,1902.3,1882.7,1863.1,1843.6,1824.0,1804.4,1784.9,1765.3,1745.7,1726.1,1706.6,1687.0,1667.4,1647.8,1628.3,1608.7,1589.1,1569.6,1550.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal integrated retrofit 90%-CCS/Advanced,2252.6,2184.7,2116.8,2048.8,1980.9,1913,1845.1,1777.1,1709.2,1641.3,1573.4,1437.5,1369.6,1369.6,1353.8,1338.1,1322.3,1306.6,1290.9,1275.1,1259.4,1243.6,1227.9,1212.1,1196.4,1180.6,1164.9,1149.1,1133.4 +Coal integrated retrofit 90%-CCS/Moderate,2252.6,2208.1,2163.6,2119.2,2074.7,2030.2,1985.7,1941.3,1896.8,1852.3,1807.8,1718.9,1674.4,1674.4,1656.0,1637.6,1619.2,1600.9,1582.5,1564.1,1545.7,1527.3,1508.9,1490.5,1472.1,1453.8,1435.4,1417.0,1398.6 +Coal integrated retrofit 90%-CCS/Conservative,2252.6,2231.6,2210.5,2189.5,2168.5,2147.5,2126.4,2105.4,2084.4,2063.3,2042.3,2000.3,1979.2,1979.2,1958.2,1937.2,1916.1,1895.1,1874.1,1853.1,1832.0,1811.0,1790.0,1768.9,1747.9,1726.9,1705.9,1684.8,1663.8 +Coal integrated retrofit 95%-CCS/Advanced,2354.2,2282.7,2211.2,2139.6,2068.1,1996.6,1925.1,1853.6,1782.1,1710.5,1639.0,1496.0,1424.5,1424.5,1408.1,1391.7,1375.4,1359.0,1342.6,1326.2,1309.8,1293.5,1277.1,1260.7,1244.3,1227.9,1211.6,1195.2,1178.8 +Coal integrated retrofit 95%-CCS/Moderate,2354.2,2307.4,2260.7,2213.9,2167.2,2120.5,2073.7,2027,1980.2,1933.5,1886.7,1793.2,1746.5,1746.5,1727.3,1708.1,1689.0,1669.8,1650.6,1631.4,1612.2,1593.1,1573.9,1554.7,1535.5,1516.3,1497.2,1478.0,1458.8 +Coal integrated retrofit 95%-CCS/Conservative,2354.2,2332.2,2310.2,2288.2,2266.3,2244.3,2222.3,2200.3,2178.4,2156.4,2134.4,2090.5,2068.5,2068.5,2046.5,2024.5,2002.5,1980.6,1958.6,1936.6,1914.6,1892.7,1870.7,1848.7,1826.7,1804.8,1782.8,1760.8,1738.8 diff --git a/tests/data/Coal_Retrofits/R&D/20/df_vom.csv b/tests/data/Coal_Retrofits/R&D/20/df_vom.csv index f65936e..6a595c9 100644 --- a/tests/data/Coal_Retrofits/R&D/20/df_vom.csv +++ b/tests/data/Coal_Retrofits/R&D/20/df_vom.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,16.01,16.01,15.83,15.66,15.48,15.31,15.13,14.96,14.78,14.61,14.43,14.26,14.08,13.91,13.73,13.66,13.6,13.53,13.46,13.39,13.33,13.26,13.19,13.12,13.06,12.99,12.92,12.85,12.79,12.72 -Coal integrated retrofit 90%-CCS/Moderate,16.01,16.01,15.91,15.81,15.72,15.62,15.52,15.43,15.33,15.23,15.14,15.04,14.94,14.85,14.75,14.71,14.66,14.62,14.58,14.54,14.49,14.45,14.41,14.36,14.32,14.28,14.24,14.19,14.15,14.11 -Coal integrated retrofit 90%-CCS/Conservative,16.01,16.01,15.99,15.97,15.95,15.93,15.91,15.9,15.88,15.86,15.84,15.82,15.81,15.79,15.77,15.75,15.73,15.71,15.7,15.68,15.66,15.64,15.62,15.61,15.59,15.57,15.55,15.53,15.51,15.5 -Coal integrated retrofit 95%-CCS/Advanced,16.38,16.38,16.2,16.01,15.83,15.64,15.46,15.27,15.09,14.9,14.72,14.53,14.34,14.16,13.97,13.9,13.84,13.77,13.7,13.63,13.56,13.49,13.42,13.36,13.29,13.22,13.15,13.08,13.01,12.94 -Coal integrated retrofit 95%-CCS/Moderate,16.38,16.38,16.28,16.18,16.08,15.98,15.87,15.77,15.67,15.57,15.46,15.36,15.26,15.16,15.06,15.01,14.97,14.92,14.88,14.84,14.79,14.75,14.7,14.66,14.62,14.57,14.53,14.49,14.44,14.4 -Coal integrated retrofit 95%-CCS/Conservative,16.38,16.38,16.37,16.35,16.33,16.31,16.29,16.27,16.25,16.23,16.21,16.19,16.18,16.16,16.14,16.12,16.1,16.08,16.06,16.04,16.02,16.0,15.99,15.97,15.95,15.93,15.91,15.89,15.87,15.85 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal integrated retrofit 90%-CCS/Advanced,17.58,17.39,17.2,17,16.81,16.62,16.43,16.23,16.04,15.85,15.66,15.27,15.08,15.08,15.0,14.93,14.85,14.77,14.7,14.62,14.55,14.47,14.4,14.32,14.24,14.17,14.09,14.02,13.94 +Coal integrated retrofit 90%-CCS/Moderate,17.58,17.47,17.37,17.26,17.15,17.05,16.94,16.84,16.73,16.62,16.52,16.3,16.2,16.2,16.15,16.1,16.05,16.0,15.96,15.91,15.86,15.81,15.76,15.72,15.67,15.62,15.57,15.52,15.47 +Coal integrated retrofit 90%-CCS/Conservative,17.58,17.56,17.54,17.52,17.5,17.48,17.46,17.44,17.42,17.4,17.38,17.34,17.32,17.32,17.29,17.27,17.25,17.23,17.21,17.19,17.17,17.15,17.13,17.11,17.09,17.07,17.05,17.03,17.01 +Coal integrated retrofit 95%-CCS/Advanced,18,17.79,17.59,17.39,17.18,16.98,16.77,16.57,16.36,16.16,15.96,15.55,15.34,15.34,15.27,15.19,15.11,15.04,14.96,14.88,14.8,14.73,14.65,14.57,14.5,14.42,14.34,14.26,14.19 +Coal integrated retrofit 95%-CCS/Moderate,18,17.89,17.77,17.66,17.55,17.43,17.32,17.21,17.1,16.98,16.87,16.65,16.53,16.53,16.48,16.43,16.38,16.34,16.29,16.24,16.19,16.14,16.09,16.04,15.99,15.94,15.89,15.84,15.79 +Coal integrated retrofit 95%-CCS/Conservative,18,17.98,17.96,17.93,17.91,17.89,17.87,17.85,17.83,17.81,17.78,17.74,17.72,17.72,17.7,17.68,17.66,17.64,17.61,17.59,17.57,17.55,17.53,17.51,17.49,17.46,17.44,17.42,17.4 diff --git a/tests/data/Coal_Retrofits/R&D/30/df_fom.csv b/tests/data/Coal_Retrofits/R&D/30/df_fom.csv index e8114b2..e69ca87 100644 --- a/tests/data/Coal_Retrofits/R&D/30/df_fom.csv +++ b/tests/data/Coal_Retrofits/R&D/30/df_fom.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,143.6,143.6,141.9,140.1,138.3,136.5,134.8,133,131.2,129.4,127.7,125.9,124.1,122.3,120.5,119.1,117.6,116.1,114.7,113.2,111.7,110.3,108.8,107.3,105.9,104.4,102.9,101.5,100.0,98.6 -Coal integrated retrofit 90%-CCS/Moderate,143.6,143.6,142.5,141.5,140.4,139.3,138.2,137.1,136,135,133.9,132.8,131.7,130.6,129.5,128.6,127.7,126.7,125.8,124.9,123.9,123.0,122.1,121.1,120.2,119.3,118.4,117.4,116.5,115.6 -Coal integrated retrofit 90%-CCS/Conservative,143.6,143.6,143.2,142.8,142.4,142.1,141.7,141.3,140.9,140.5,140.1,139.7,139.3,138.9,138.5,138.1,137.7,137.3,136.9,136.5,136.1,135.7,135.3,134.9,134.5,134.2,133.8,133.4,133.0,132.6 -Coal integrated retrofit 95%-CCS/Advanced,147.1,147.1,145.2,143.4,141.5,139.6,137.7,135.8,133.9,132,130.2,128.3,126.4,124.5,122.6,121.1,119.6,118.1,116.7,115.2,113.7,112.2,110.7,109.2,107.7,106.2,104.7,103.2,101.7,100.2 -Coal integrated retrofit 95%-CCS/Moderate,147.1,147.1,146,144.8,143.7,142.5,141.4,140.2,139.1,137.9,136.8,135.6,134.5,133.3,132.2,131.2,130.3,129.3,128.4,127.4,126.5,125.5,124.6,123.6,122.7,121.7,120.8,119.8,118.9,117.9 -Coal integrated retrofit 95%-CCS/Conservative,147.1,147.1,146.7,146.3,145.9,145.5,145.1,144.6,144.2,143.8,143.4,143.0,142.6,142.2,141.8,141.3,140.9,140.5,140.1,139.7,139.3,138.9,138.4,138.0,137.6,137.2,136.8,136.4,136.0,135.6 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal integrated retrofit 90%-CCS/Advanced,159.7,157.7,155.7,153.8,151.8,149.8,147.8,145.8,143.9,141.9,139.9,135.9,134.0,134.0,132.3,130.7,129.0,127.4,125.7,124.1,122.4,120.8,119.1,117.5,115.8,114.2,112.6,110.9,109.3 +Coal integrated retrofit 90%-CCS/Moderate,159.7,158.5,157.3,156.1,154.9,153.7,152.4,151.2,150,148.8,147.6,145.2,144.0,144.0,142.9,141.9,140.8,139.8,138.7,137.7,136.6,135.6,134.5,133.5,132.5,131.4,130.4,129.3,128.3 +Coal integrated retrofit 90%-CCS/Conservative,159.7,159.3,158.8,158.4,157.9,157.5,157.1,156.6,156.2,155.7,155.3,154.4,153.9,153.9,153.5,153.1,152.6,152.2,151.7,151.3,150.8,150.4,150.0,149.5,149.1,148.6,148.2,147.7,147.3 +Coal integrated retrofit 95%-CCS/Advanced,163.6,161.5,159.4,157.3,155.2,153.1,151,148.9,146.8,144.7,142.6,138.4,136.3,136.3,134.6,132.9,131.2,129.6,127.9,126.2,124.5,122.9,121.2,119.5,117.9,116.2,114.5,112.8,111.2 +Coal integrated retrofit 95%-CCS/Moderate,163.6,162.3,161,159.8,158.5,157.2,155.9,154.6,153.3,152.1,150.8,148.2,146.9,146.9,145.9,144.8,143.7,142.6,141.6,140.5,139.4,138.4,137.3,136.2,135.2,134.1,133.0,132.0,130.9 +Coal integrated retrofit 95%-CCS/Conservative,163.6,163.1,162.7,162.2,161.7,161.3,160.8,160.4,159.9,159.4,159.0,158.0,157.6,157.6,157.1,156.7,156.2,155.7,155.3,154.8,154.3,153.9,153.4,152.9,152.5,152.0,151.6,151.1,150.6 diff --git a/tests/data/Coal_Retrofits/R&D/30/df_hr.csv b/tests/data/Coal_Retrofits/R&D/30/df_hr.csv index 93f5377..7ca48b3 100644 --- a/tests/data/Coal_Retrofits/R&D/30/df_hr.csv +++ b/tests/data/Coal_Retrofits/R&D/30/df_hr.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,11.612,11.612,11.555,11.498,11.441,11.384,11.327,11.27,11.213,11.156,11.099,11.042,10.985,10.928,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871 -Coal integrated retrofit 90%-CCS/Moderate,11.612,11.612,11.583,11.555,11.526,11.498,11.469,11.441,11.412,11.384,11.355,11.327,11.298,11.27,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241 -Coal integrated retrofit 90%-CCS/Conservative,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612 -Coal integrated retrofit 95%-CCS/Advanced,11.793,11.793,11.731,11.67,11.608,11.546,11.484,11.423,11.361,11.299,11.237,11.176,11.114,11.052,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99 -Coal integrated retrofit 95%-CCS/Moderate,11.793,11.793,11.762,11.731,11.7,11.67,11.639,11.608,11.577,11.546,11.515,11.484,11.453,11.423,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392 -Coal integrated retrofit 95%-CCS/Conservative,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal integrated retrofit 90%-CCS/Advanced,11.612,11.555,11.498,11.441,11.384,11.327,11.27,11.213,11.156,11.099,11.042,10.928,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871 +Coal integrated retrofit 90%-CCS/Moderate,11.612,11.583,11.555,11.526,11.498,11.469,11.441,11.412,11.384,11.355,11.327,11.27,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241 +Coal integrated retrofit 90%-CCS/Conservative,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612 +Coal integrated retrofit 95%-CCS/Advanced,11.793,11.731,11.67,11.608,11.546,11.484,11.423,11.361,11.299,11.237,11.176,11.052,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99 +Coal integrated retrofit 95%-CCS/Moderate,11.793,11.762,11.731,11.7,11.67,11.639,11.608,11.577,11.546,11.515,11.484,11.423,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392 +Coal integrated retrofit 95%-CCS/Conservative,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793 diff --git a/tests/data/Coal_Retrofits/R&D/30/df_hrp.csv b/tests/data/Coal_Retrofits/R&D/30/df_hrp.csv index 16451fb..eb08669 100644 --- a/tests/data/Coal_Retrofits/R&D/30/df_hrp.csv +++ b/tests/data/Coal_Retrofits/R&D/30/df_hrp.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,0.312,0.312,0.306,0.299,0.293,0.286,0.28,0.274,0.267,0.261,0.254,0.248,0.241,0.235,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228 -Coal integrated retrofit 90%-CCS/Moderate,0.312,0.312,0.309,0.306,0.303,0.299,0.296,0.293,0.29,0.286,0.283,0.28,0.277,0.274,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27 -Coal integrated retrofit 90%-CCS/Conservative,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312 -Coal integrated retrofit 95%-CCS/Advanced,0.333,0.333,0.326,0.319,0.312,0.305,0.298,0.291,0.284,0.277,0.27,0.263,0.256,0.249,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242 -Coal integrated retrofit 95%-CCS/Moderate,0.333,0.333,0.329,0.326,0.322,0.319,0.315,0.312,0.308,0.305,0.301,0.298,0.294,0.291,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287 -Coal integrated retrofit 95%-CCS/Conservative,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal integrated retrofit 90%-CCS/Advanced,0.312,0.306,0.299,0.293,0.286,0.28,0.274,0.267,0.261,0.254,0.248,0.235,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228 +Coal integrated retrofit 90%-CCS/Moderate,0.312,0.309,0.306,0.303,0.299,0.296,0.293,0.29,0.286,0.283,0.28,0.274,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27 +Coal integrated retrofit 90%-CCS/Conservative,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312 +Coal integrated retrofit 95%-CCS/Advanced,0.333,0.326,0.319,0.312,0.305,0.298,0.291,0.284,0.277,0.27,0.263,0.249,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242 +Coal integrated retrofit 95%-CCS/Moderate,0.333,0.329,0.326,0.322,0.319,0.315,0.312,0.308,0.305,0.301,0.298,0.291,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287 +Coal integrated retrofit 95%-CCS/Conservative,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333 diff --git a/tests/data/Coal_Retrofits/R&D/30/df_nop.csv b/tests/data/Coal_Retrofits/R&D/30/df_nop.csv index d73d9fa..1b7db96 100644 --- a/tests/data/Coal_Retrofits/R&D/30/df_nop.csv +++ b/tests/data/Coal_Retrofits/R&D/30/df_nop.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,-0.238,-0.238,-0.234,-0.23,-0.226,-0.222,-0.218,-0.214,-0.21,-0.206,-0.202,-0.198,-0.194,-0.19,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186 -Coal integrated retrofit 90%-CCS/Moderate,-0.238,-0.238,-0.236,-0.234,-0.232,-0.23,-0.228,-0.226,-0.224,-0.222,-0.22,-0.218,-0.216,-0.214,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212 -Coal integrated retrofit 90%-CCS/Conservative,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238 -Coal integrated retrofit 95%-CCS/Advanced,-0.25,-0.25,-0.245,-0.241,-0.237,-0.233,-0.229,-0.224,-0.22,-0.216,-0.212,-0.207,-0.203,-0.199,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195 -Coal integrated retrofit 95%-CCS/Moderate,-0.25,-0.25,-0.248,-0.245,-0.243,-0.241,-0.239,-0.237,-0.235,-0.233,-0.231,-0.229,-0.226,-0.224,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222 -Coal integrated retrofit 95%-CCS/Conservative,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal integrated retrofit 90%-CCS/Advanced,-0.238,-0.234,-0.23,-0.226,-0.222,-0.218,-0.214,-0.21,-0.206,-0.202,-0.198,-0.19,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186 +Coal integrated retrofit 90%-CCS/Moderate,-0.238,-0.236,-0.234,-0.232,-0.23,-0.228,-0.226,-0.224,-0.222,-0.22,-0.218,-0.214,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212 +Coal integrated retrofit 90%-CCS/Conservative,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238 +Coal integrated retrofit 95%-CCS/Advanced,-0.25,-0.245,-0.241,-0.237,-0.233,-0.229,-0.224,-0.22,-0.216,-0.212,-0.207,-0.199,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195 +Coal integrated retrofit 95%-CCS/Moderate,-0.25,-0.248,-0.245,-0.243,-0.241,-0.239,-0.237,-0.235,-0.233,-0.231,-0.229,-0.224,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222 +Coal integrated retrofit 95%-CCS/Conservative,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25 diff --git a/tests/data/Coal_Retrofits/R&D/30/df_occ.csv b/tests/data/Coal_Retrofits/R&D/30/df_occ.csv index acdc056..2628d24 100644 --- a/tests/data/Coal_Retrofits/R&D/30/df_occ.csv +++ b/tests/data/Coal_Retrofits/R&D/30/df_occ.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,2007.6,2007.6,1946.9,1886.2,1825.5,1764.7,1704,1643.3,1582.6,1521.8,1461.1,1400.4,1339.7,1279.0,1218.2,1204.2,1190.2,1176.2,1162.2,1148.2,1134.2,1120.2,1106.2,1092.2,1078.2,1064.2,1050.2,1036.2,1022.2,1008.2 -Coal integrated retrofit 90%-CCS/Moderate,2007.6,2007.6,1967.9,1928.2,1888.5,1848.7,1809,1769.3,1729.6,1689.8,1650.1,1610.4,1570.6,1530.9,1491.2,1474.8,1458.5,1442.1,1425.7,1409.4,1393.0,1376.6,1360.3,1343.9,1327.5,1311.2,1294.8,1278.4,1262.1,1245.7 -Coal integrated retrofit 90%-CCS/Conservative,2007.6,2007.6,1988.9,1970.2,1951.5,1932.7,1914,1895.3,1876.5,1857.8,1839.1,1820.3,1801.6,1782.9,1764.2,1745.4,1726.7,1708.0,1689.2,1670.5,1651.8,1633.1,1614.3,1595.6,1576.9,1558.1,1539.4,1520.7,1502.0,1483.2 -Coal integrated retrofit 95%-CCS/Advanced,2098,2098,2034.1,1970.2,1906.2,1842.3,1778.4,1714.5,1650.6,1586.6,1522.7,1458.8,1394.9,1330.9,1267.0,1252.4,1237.9,1223.3,1208.7,1194.2,1179.6,1165.0,1150.5,1135.9,1121.4,1106.8,1092.2,1077.7,1063.1,1048.5 -Coal integrated retrofit 95%-CCS/Moderate,2098,2098,2056.3,2014.5,1972.8,1931,1889.3,1847.5,1805.8,1764,1722.3,1680.5,1638.8,1597.0,1555.3,1538.2,1521.2,1504.1,1487.0,1469.9,1452.9,1435.8,1418.7,1401.7,1384.6,1367.5,1350.5,1333.4,1316.3,1299.3 -Coal integrated retrofit 95%-CCS/Conservative,2098,2098,2078.4,2058.9,2039.3,2019.7,2000.2,1980.6,1961,1941.4,1921.9,1902.3,1882.7,1863.1,1843.6,1824.0,1804.4,1784.9,1765.3,1745.7,1726.1,1706.6,1687.0,1667.4,1647.8,1628.3,1608.7,1589.1,1569.6,1550.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal integrated retrofit 90%-CCS/Advanced,2252.6,2184.7,2116.8,2048.8,1980.9,1913,1845.1,1777.1,1709.2,1641.3,1573.4,1437.5,1369.6,1369.6,1353.8,1338.1,1322.3,1306.6,1290.9,1275.1,1259.4,1243.6,1227.9,1212.1,1196.4,1180.6,1164.9,1149.1,1133.4 +Coal integrated retrofit 90%-CCS/Moderate,2252.6,2208.1,2163.6,2119.2,2074.7,2030.2,1985.7,1941.3,1896.8,1852.3,1807.8,1718.9,1674.4,1674.4,1656.0,1637.6,1619.2,1600.9,1582.5,1564.1,1545.7,1527.3,1508.9,1490.5,1472.1,1453.8,1435.4,1417.0,1398.6 +Coal integrated retrofit 90%-CCS/Conservative,2252.6,2231.6,2210.5,2189.5,2168.5,2147.5,2126.4,2105.4,2084.4,2063.3,2042.3,2000.3,1979.2,1979.2,1958.2,1937.2,1916.1,1895.1,1874.1,1853.1,1832.0,1811.0,1790.0,1768.9,1747.9,1726.9,1705.9,1684.8,1663.8 +Coal integrated retrofit 95%-CCS/Advanced,2354.2,2282.7,2211.2,2139.6,2068.1,1996.6,1925.1,1853.6,1782.1,1710.5,1639.0,1496.0,1424.5,1424.5,1408.1,1391.7,1375.4,1359.0,1342.6,1326.2,1309.8,1293.5,1277.1,1260.7,1244.3,1227.9,1211.6,1195.2,1178.8 +Coal integrated retrofit 95%-CCS/Moderate,2354.2,2307.4,2260.7,2213.9,2167.2,2120.5,2073.7,2027,1980.2,1933.5,1886.7,1793.2,1746.5,1746.5,1727.3,1708.1,1689.0,1669.8,1650.6,1631.4,1612.2,1593.1,1573.9,1554.7,1535.5,1516.3,1497.2,1478.0,1458.8 +Coal integrated retrofit 95%-CCS/Conservative,2354.2,2332.2,2310.2,2288.2,2266.3,2244.3,2222.3,2200.3,2178.4,2156.4,2134.4,2090.5,2068.5,2068.5,2046.5,2024.5,2002.5,1980.6,1958.6,1936.6,1914.6,1892.7,1870.7,1848.7,1826.7,1804.8,1782.8,1760.8,1738.8 diff --git a/tests/data/Coal_Retrofits/R&D/30/df_vom.csv b/tests/data/Coal_Retrofits/R&D/30/df_vom.csv index f65936e..6a595c9 100644 --- a/tests/data/Coal_Retrofits/R&D/30/df_vom.csv +++ b/tests/data/Coal_Retrofits/R&D/30/df_vom.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,16.01,16.01,15.83,15.66,15.48,15.31,15.13,14.96,14.78,14.61,14.43,14.26,14.08,13.91,13.73,13.66,13.6,13.53,13.46,13.39,13.33,13.26,13.19,13.12,13.06,12.99,12.92,12.85,12.79,12.72 -Coal integrated retrofit 90%-CCS/Moderate,16.01,16.01,15.91,15.81,15.72,15.62,15.52,15.43,15.33,15.23,15.14,15.04,14.94,14.85,14.75,14.71,14.66,14.62,14.58,14.54,14.49,14.45,14.41,14.36,14.32,14.28,14.24,14.19,14.15,14.11 -Coal integrated retrofit 90%-CCS/Conservative,16.01,16.01,15.99,15.97,15.95,15.93,15.91,15.9,15.88,15.86,15.84,15.82,15.81,15.79,15.77,15.75,15.73,15.71,15.7,15.68,15.66,15.64,15.62,15.61,15.59,15.57,15.55,15.53,15.51,15.5 -Coal integrated retrofit 95%-CCS/Advanced,16.38,16.38,16.2,16.01,15.83,15.64,15.46,15.27,15.09,14.9,14.72,14.53,14.34,14.16,13.97,13.9,13.84,13.77,13.7,13.63,13.56,13.49,13.42,13.36,13.29,13.22,13.15,13.08,13.01,12.94 -Coal integrated retrofit 95%-CCS/Moderate,16.38,16.38,16.28,16.18,16.08,15.98,15.87,15.77,15.67,15.57,15.46,15.36,15.26,15.16,15.06,15.01,14.97,14.92,14.88,14.84,14.79,14.75,14.7,14.66,14.62,14.57,14.53,14.49,14.44,14.4 -Coal integrated retrofit 95%-CCS/Conservative,16.38,16.38,16.37,16.35,16.33,16.31,16.29,16.27,16.25,16.23,16.21,16.19,16.18,16.16,16.14,16.12,16.1,16.08,16.06,16.04,16.02,16.0,15.99,15.97,15.95,15.93,15.91,15.89,15.87,15.85 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal integrated retrofit 90%-CCS/Advanced,17.58,17.39,17.2,17,16.81,16.62,16.43,16.23,16.04,15.85,15.66,15.27,15.08,15.08,15.0,14.93,14.85,14.77,14.7,14.62,14.55,14.47,14.4,14.32,14.24,14.17,14.09,14.02,13.94 +Coal integrated retrofit 90%-CCS/Moderate,17.58,17.47,17.37,17.26,17.15,17.05,16.94,16.84,16.73,16.62,16.52,16.3,16.2,16.2,16.15,16.1,16.05,16.0,15.96,15.91,15.86,15.81,15.76,15.72,15.67,15.62,15.57,15.52,15.47 +Coal integrated retrofit 90%-CCS/Conservative,17.58,17.56,17.54,17.52,17.5,17.48,17.46,17.44,17.42,17.4,17.38,17.34,17.32,17.32,17.29,17.27,17.25,17.23,17.21,17.19,17.17,17.15,17.13,17.11,17.09,17.07,17.05,17.03,17.01 +Coal integrated retrofit 95%-CCS/Advanced,18,17.79,17.59,17.39,17.18,16.98,16.77,16.57,16.36,16.16,15.96,15.55,15.34,15.34,15.27,15.19,15.11,15.04,14.96,14.88,14.8,14.73,14.65,14.57,14.5,14.42,14.34,14.26,14.19 +Coal integrated retrofit 95%-CCS/Moderate,18,17.89,17.77,17.66,17.55,17.43,17.32,17.21,17.1,16.98,16.87,16.65,16.53,16.53,16.48,16.43,16.38,16.34,16.29,16.24,16.19,16.14,16.09,16.04,15.99,15.94,15.89,15.84,15.79 +Coal integrated retrofit 95%-CCS/Conservative,18,17.98,17.96,17.93,17.91,17.89,17.87,17.85,17.83,17.81,17.78,17.74,17.72,17.72,17.7,17.68,17.66,17.64,17.61,17.59,17.57,17.55,17.53,17.51,17.49,17.46,17.44,17.42,17.4 diff --git a/tests/data/Coal_Retrofits/R&D/TechLife/df_fom.csv b/tests/data/Coal_Retrofits/R&D/TechLife/df_fom.csv index e8114b2..e69ca87 100644 --- a/tests/data/Coal_Retrofits/R&D/TechLife/df_fom.csv +++ b/tests/data/Coal_Retrofits/R&D/TechLife/df_fom.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,143.6,143.6,141.9,140.1,138.3,136.5,134.8,133,131.2,129.4,127.7,125.9,124.1,122.3,120.5,119.1,117.6,116.1,114.7,113.2,111.7,110.3,108.8,107.3,105.9,104.4,102.9,101.5,100.0,98.6 -Coal integrated retrofit 90%-CCS/Moderate,143.6,143.6,142.5,141.5,140.4,139.3,138.2,137.1,136,135,133.9,132.8,131.7,130.6,129.5,128.6,127.7,126.7,125.8,124.9,123.9,123.0,122.1,121.1,120.2,119.3,118.4,117.4,116.5,115.6 -Coal integrated retrofit 90%-CCS/Conservative,143.6,143.6,143.2,142.8,142.4,142.1,141.7,141.3,140.9,140.5,140.1,139.7,139.3,138.9,138.5,138.1,137.7,137.3,136.9,136.5,136.1,135.7,135.3,134.9,134.5,134.2,133.8,133.4,133.0,132.6 -Coal integrated retrofit 95%-CCS/Advanced,147.1,147.1,145.2,143.4,141.5,139.6,137.7,135.8,133.9,132,130.2,128.3,126.4,124.5,122.6,121.1,119.6,118.1,116.7,115.2,113.7,112.2,110.7,109.2,107.7,106.2,104.7,103.2,101.7,100.2 -Coal integrated retrofit 95%-CCS/Moderate,147.1,147.1,146,144.8,143.7,142.5,141.4,140.2,139.1,137.9,136.8,135.6,134.5,133.3,132.2,131.2,130.3,129.3,128.4,127.4,126.5,125.5,124.6,123.6,122.7,121.7,120.8,119.8,118.9,117.9 -Coal integrated retrofit 95%-CCS/Conservative,147.1,147.1,146.7,146.3,145.9,145.5,145.1,144.6,144.2,143.8,143.4,143.0,142.6,142.2,141.8,141.3,140.9,140.5,140.1,139.7,139.3,138.9,138.4,138.0,137.6,137.2,136.8,136.4,136.0,135.6 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal integrated retrofit 90%-CCS/Advanced,159.7,157.7,155.7,153.8,151.8,149.8,147.8,145.8,143.9,141.9,139.9,135.9,134.0,134.0,132.3,130.7,129.0,127.4,125.7,124.1,122.4,120.8,119.1,117.5,115.8,114.2,112.6,110.9,109.3 +Coal integrated retrofit 90%-CCS/Moderate,159.7,158.5,157.3,156.1,154.9,153.7,152.4,151.2,150,148.8,147.6,145.2,144.0,144.0,142.9,141.9,140.8,139.8,138.7,137.7,136.6,135.6,134.5,133.5,132.5,131.4,130.4,129.3,128.3 +Coal integrated retrofit 90%-CCS/Conservative,159.7,159.3,158.8,158.4,157.9,157.5,157.1,156.6,156.2,155.7,155.3,154.4,153.9,153.9,153.5,153.1,152.6,152.2,151.7,151.3,150.8,150.4,150.0,149.5,149.1,148.6,148.2,147.7,147.3 +Coal integrated retrofit 95%-CCS/Advanced,163.6,161.5,159.4,157.3,155.2,153.1,151,148.9,146.8,144.7,142.6,138.4,136.3,136.3,134.6,132.9,131.2,129.6,127.9,126.2,124.5,122.9,121.2,119.5,117.9,116.2,114.5,112.8,111.2 +Coal integrated retrofit 95%-CCS/Moderate,163.6,162.3,161,159.8,158.5,157.2,155.9,154.6,153.3,152.1,150.8,148.2,146.9,146.9,145.9,144.8,143.7,142.6,141.6,140.5,139.4,138.4,137.3,136.2,135.2,134.1,133.0,132.0,130.9 +Coal integrated retrofit 95%-CCS/Conservative,163.6,163.1,162.7,162.2,161.7,161.3,160.8,160.4,159.9,159.4,159.0,158.0,157.6,157.6,157.1,156.7,156.2,155.7,155.3,154.8,154.3,153.9,153.4,152.9,152.5,152.0,151.6,151.1,150.6 diff --git a/tests/data/Coal_Retrofits/R&D/TechLife/df_hr.csv b/tests/data/Coal_Retrofits/R&D/TechLife/df_hr.csv index 93f5377..7ca48b3 100644 --- a/tests/data/Coal_Retrofits/R&D/TechLife/df_hr.csv +++ b/tests/data/Coal_Retrofits/R&D/TechLife/df_hr.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,11.612,11.612,11.555,11.498,11.441,11.384,11.327,11.27,11.213,11.156,11.099,11.042,10.985,10.928,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871 -Coal integrated retrofit 90%-CCS/Moderate,11.612,11.612,11.583,11.555,11.526,11.498,11.469,11.441,11.412,11.384,11.355,11.327,11.298,11.27,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241 -Coal integrated retrofit 90%-CCS/Conservative,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612 -Coal integrated retrofit 95%-CCS/Advanced,11.793,11.793,11.731,11.67,11.608,11.546,11.484,11.423,11.361,11.299,11.237,11.176,11.114,11.052,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99 -Coal integrated retrofit 95%-CCS/Moderate,11.793,11.793,11.762,11.731,11.7,11.67,11.639,11.608,11.577,11.546,11.515,11.484,11.453,11.423,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392 -Coal integrated retrofit 95%-CCS/Conservative,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal integrated retrofit 90%-CCS/Advanced,11.612,11.555,11.498,11.441,11.384,11.327,11.27,11.213,11.156,11.099,11.042,10.928,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871,10.871 +Coal integrated retrofit 90%-CCS/Moderate,11.612,11.583,11.555,11.526,11.498,11.469,11.441,11.412,11.384,11.355,11.327,11.27,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241,11.241 +Coal integrated retrofit 90%-CCS/Conservative,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612,11.612 +Coal integrated retrofit 95%-CCS/Advanced,11.793,11.731,11.67,11.608,11.546,11.484,11.423,11.361,11.299,11.237,11.176,11.052,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99,10.99 +Coal integrated retrofit 95%-CCS/Moderate,11.793,11.762,11.731,11.7,11.67,11.639,11.608,11.577,11.546,11.515,11.484,11.423,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392,11.392 +Coal integrated retrofit 95%-CCS/Conservative,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793,11.793 diff --git a/tests/data/Coal_Retrofits/R&D/TechLife/df_hrp.csv b/tests/data/Coal_Retrofits/R&D/TechLife/df_hrp.csv index 16451fb..eb08669 100644 --- a/tests/data/Coal_Retrofits/R&D/TechLife/df_hrp.csv +++ b/tests/data/Coal_Retrofits/R&D/TechLife/df_hrp.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,0.312,0.312,0.306,0.299,0.293,0.286,0.28,0.274,0.267,0.261,0.254,0.248,0.241,0.235,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228 -Coal integrated retrofit 90%-CCS/Moderate,0.312,0.312,0.309,0.306,0.303,0.299,0.296,0.293,0.29,0.286,0.283,0.28,0.277,0.274,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27 -Coal integrated retrofit 90%-CCS/Conservative,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312 -Coal integrated retrofit 95%-CCS/Advanced,0.333,0.333,0.326,0.319,0.312,0.305,0.298,0.291,0.284,0.277,0.27,0.263,0.256,0.249,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242 -Coal integrated retrofit 95%-CCS/Moderate,0.333,0.333,0.329,0.326,0.322,0.319,0.315,0.312,0.308,0.305,0.301,0.298,0.294,0.291,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287 -Coal integrated retrofit 95%-CCS/Conservative,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal integrated retrofit 90%-CCS/Advanced,0.312,0.306,0.299,0.293,0.286,0.28,0.274,0.267,0.261,0.254,0.248,0.235,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228,0.228 +Coal integrated retrofit 90%-CCS/Moderate,0.312,0.309,0.306,0.303,0.299,0.296,0.293,0.29,0.286,0.283,0.28,0.274,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27 +Coal integrated retrofit 90%-CCS/Conservative,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312,0.312 +Coal integrated retrofit 95%-CCS/Advanced,0.333,0.326,0.319,0.312,0.305,0.298,0.291,0.284,0.277,0.27,0.263,0.249,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242,0.242 +Coal integrated retrofit 95%-CCS/Moderate,0.333,0.329,0.326,0.322,0.319,0.315,0.312,0.308,0.305,0.301,0.298,0.291,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287,0.287 +Coal integrated retrofit 95%-CCS/Conservative,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333,0.333 diff --git a/tests/data/Coal_Retrofits/R&D/TechLife/df_nop.csv b/tests/data/Coal_Retrofits/R&D/TechLife/df_nop.csv index d73d9fa..1b7db96 100644 --- a/tests/data/Coal_Retrofits/R&D/TechLife/df_nop.csv +++ b/tests/data/Coal_Retrofits/R&D/TechLife/df_nop.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,-0.238,-0.238,-0.234,-0.23,-0.226,-0.222,-0.218,-0.214,-0.21,-0.206,-0.202,-0.198,-0.194,-0.19,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186 -Coal integrated retrofit 90%-CCS/Moderate,-0.238,-0.238,-0.236,-0.234,-0.232,-0.23,-0.228,-0.226,-0.224,-0.222,-0.22,-0.218,-0.216,-0.214,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212 -Coal integrated retrofit 90%-CCS/Conservative,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238 -Coal integrated retrofit 95%-CCS/Advanced,-0.25,-0.25,-0.245,-0.241,-0.237,-0.233,-0.229,-0.224,-0.22,-0.216,-0.212,-0.207,-0.203,-0.199,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195 -Coal integrated retrofit 95%-CCS/Moderate,-0.25,-0.25,-0.248,-0.245,-0.243,-0.241,-0.239,-0.237,-0.235,-0.233,-0.231,-0.229,-0.226,-0.224,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222 -Coal integrated retrofit 95%-CCS/Conservative,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal integrated retrofit 90%-CCS/Advanced,-0.238,-0.234,-0.23,-0.226,-0.222,-0.218,-0.214,-0.21,-0.206,-0.202,-0.198,-0.19,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186,-0.186 +Coal integrated retrofit 90%-CCS/Moderate,-0.238,-0.236,-0.234,-0.232,-0.23,-0.228,-0.226,-0.224,-0.222,-0.22,-0.218,-0.214,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212,-0.212 +Coal integrated retrofit 90%-CCS/Conservative,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238,-0.238 +Coal integrated retrofit 95%-CCS/Advanced,-0.25,-0.245,-0.241,-0.237,-0.233,-0.229,-0.224,-0.22,-0.216,-0.212,-0.207,-0.199,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195,-0.195 +Coal integrated retrofit 95%-CCS/Moderate,-0.25,-0.248,-0.245,-0.243,-0.241,-0.239,-0.237,-0.235,-0.233,-0.231,-0.229,-0.224,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222,-0.222 +Coal integrated retrofit 95%-CCS/Conservative,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25 diff --git a/tests/data/Coal_Retrofits/R&D/TechLife/df_occ.csv b/tests/data/Coal_Retrofits/R&D/TechLife/df_occ.csv index acdc056..2628d24 100644 --- a/tests/data/Coal_Retrofits/R&D/TechLife/df_occ.csv +++ b/tests/data/Coal_Retrofits/R&D/TechLife/df_occ.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,2007.6,2007.6,1946.9,1886.2,1825.5,1764.7,1704,1643.3,1582.6,1521.8,1461.1,1400.4,1339.7,1279.0,1218.2,1204.2,1190.2,1176.2,1162.2,1148.2,1134.2,1120.2,1106.2,1092.2,1078.2,1064.2,1050.2,1036.2,1022.2,1008.2 -Coal integrated retrofit 90%-CCS/Moderate,2007.6,2007.6,1967.9,1928.2,1888.5,1848.7,1809,1769.3,1729.6,1689.8,1650.1,1610.4,1570.6,1530.9,1491.2,1474.8,1458.5,1442.1,1425.7,1409.4,1393.0,1376.6,1360.3,1343.9,1327.5,1311.2,1294.8,1278.4,1262.1,1245.7 -Coal integrated retrofit 90%-CCS/Conservative,2007.6,2007.6,1988.9,1970.2,1951.5,1932.7,1914,1895.3,1876.5,1857.8,1839.1,1820.3,1801.6,1782.9,1764.2,1745.4,1726.7,1708.0,1689.2,1670.5,1651.8,1633.1,1614.3,1595.6,1576.9,1558.1,1539.4,1520.7,1502.0,1483.2 -Coal integrated retrofit 95%-CCS/Advanced,2098,2098,2034.1,1970.2,1906.2,1842.3,1778.4,1714.5,1650.6,1586.6,1522.7,1458.8,1394.9,1330.9,1267.0,1252.4,1237.9,1223.3,1208.7,1194.2,1179.6,1165.0,1150.5,1135.9,1121.4,1106.8,1092.2,1077.7,1063.1,1048.5 -Coal integrated retrofit 95%-CCS/Moderate,2098,2098,2056.3,2014.5,1972.8,1931,1889.3,1847.5,1805.8,1764,1722.3,1680.5,1638.8,1597.0,1555.3,1538.2,1521.2,1504.1,1487.0,1469.9,1452.9,1435.8,1418.7,1401.7,1384.6,1367.5,1350.5,1333.4,1316.3,1299.3 -Coal integrated retrofit 95%-CCS/Conservative,2098,2098,2078.4,2058.9,2039.3,2019.7,2000.2,1980.6,1961,1941.4,1921.9,1902.3,1882.7,1863.1,1843.6,1824.0,1804.4,1784.9,1765.3,1745.7,1726.1,1706.6,1687.0,1667.4,1647.8,1628.3,1608.7,1589.1,1569.6,1550.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal integrated retrofit 90%-CCS/Advanced,2252.6,2184.7,2116.8,2048.8,1980.9,1913,1845.1,1777.1,1709.2,1641.3,1573.4,1437.5,1369.6,1369.6,1353.8,1338.1,1322.3,1306.6,1290.9,1275.1,1259.4,1243.6,1227.9,1212.1,1196.4,1180.6,1164.9,1149.1,1133.4 +Coal integrated retrofit 90%-CCS/Moderate,2252.6,2208.1,2163.6,2119.2,2074.7,2030.2,1985.7,1941.3,1896.8,1852.3,1807.8,1718.9,1674.4,1674.4,1656.0,1637.6,1619.2,1600.9,1582.5,1564.1,1545.7,1527.3,1508.9,1490.5,1472.1,1453.8,1435.4,1417.0,1398.6 +Coal integrated retrofit 90%-CCS/Conservative,2252.6,2231.6,2210.5,2189.5,2168.5,2147.5,2126.4,2105.4,2084.4,2063.3,2042.3,2000.3,1979.2,1979.2,1958.2,1937.2,1916.1,1895.1,1874.1,1853.1,1832.0,1811.0,1790.0,1768.9,1747.9,1726.9,1705.9,1684.8,1663.8 +Coal integrated retrofit 95%-CCS/Advanced,2354.2,2282.7,2211.2,2139.6,2068.1,1996.6,1925.1,1853.6,1782.1,1710.5,1639.0,1496.0,1424.5,1424.5,1408.1,1391.7,1375.4,1359.0,1342.6,1326.2,1309.8,1293.5,1277.1,1260.7,1244.3,1227.9,1211.6,1195.2,1178.8 +Coal integrated retrofit 95%-CCS/Moderate,2354.2,2307.4,2260.7,2213.9,2167.2,2120.5,2073.7,2027,1980.2,1933.5,1886.7,1793.2,1746.5,1746.5,1727.3,1708.1,1689.0,1669.8,1650.6,1631.4,1612.2,1593.1,1573.9,1554.7,1535.5,1516.3,1497.2,1478.0,1458.8 +Coal integrated retrofit 95%-CCS/Conservative,2354.2,2332.2,2310.2,2288.2,2266.3,2244.3,2222.3,2200.3,2178.4,2156.4,2134.4,2090.5,2068.5,2068.5,2046.5,2024.5,2002.5,1980.6,1958.6,1936.6,1914.6,1892.7,1870.7,1848.7,1826.7,1804.8,1782.8,1760.8,1738.8 diff --git a/tests/data/Coal_Retrofits/R&D/TechLife/df_vom.csv b/tests/data/Coal_Retrofits/R&D/TechLife/df_vom.csv index f65936e..6a595c9 100644 --- a/tests/data/Coal_Retrofits/R&D/TechLife/df_vom.csv +++ b/tests/data/Coal_Retrofits/R&D/TechLife/df_vom.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Coal integrated retrofit 90%-CCS/Advanced,16.01,16.01,15.83,15.66,15.48,15.31,15.13,14.96,14.78,14.61,14.43,14.26,14.08,13.91,13.73,13.66,13.6,13.53,13.46,13.39,13.33,13.26,13.19,13.12,13.06,12.99,12.92,12.85,12.79,12.72 -Coal integrated retrofit 90%-CCS/Moderate,16.01,16.01,15.91,15.81,15.72,15.62,15.52,15.43,15.33,15.23,15.14,15.04,14.94,14.85,14.75,14.71,14.66,14.62,14.58,14.54,14.49,14.45,14.41,14.36,14.32,14.28,14.24,14.19,14.15,14.11 -Coal integrated retrofit 90%-CCS/Conservative,16.01,16.01,15.99,15.97,15.95,15.93,15.91,15.9,15.88,15.86,15.84,15.82,15.81,15.79,15.77,15.75,15.73,15.71,15.7,15.68,15.66,15.64,15.62,15.61,15.59,15.57,15.55,15.53,15.51,15.5 -Coal integrated retrofit 95%-CCS/Advanced,16.38,16.38,16.2,16.01,15.83,15.64,15.46,15.27,15.09,14.9,14.72,14.53,14.34,14.16,13.97,13.9,13.84,13.77,13.7,13.63,13.56,13.49,13.42,13.36,13.29,13.22,13.15,13.08,13.01,12.94 -Coal integrated retrofit 95%-CCS/Moderate,16.38,16.38,16.28,16.18,16.08,15.98,15.87,15.77,15.67,15.57,15.46,15.36,15.26,15.16,15.06,15.01,14.97,14.92,14.88,14.84,14.79,14.75,14.7,14.66,14.62,14.57,14.53,14.49,14.44,14.4 -Coal integrated retrofit 95%-CCS/Conservative,16.38,16.38,16.37,16.35,16.33,16.31,16.29,16.27,16.25,16.23,16.21,16.19,16.18,16.16,16.14,16.12,16.1,16.08,16.06,16.04,16.02,16.0,15.99,15.97,15.95,15.93,15.91,15.89,15.87,15.85 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Coal integrated retrofit 90%-CCS/Advanced,17.58,17.39,17.2,17,16.81,16.62,16.43,16.23,16.04,15.85,15.66,15.27,15.08,15.08,15.0,14.93,14.85,14.77,14.7,14.62,14.55,14.47,14.4,14.32,14.24,14.17,14.09,14.02,13.94 +Coal integrated retrofit 90%-CCS/Moderate,17.58,17.47,17.37,17.26,17.15,17.05,16.94,16.84,16.73,16.62,16.52,16.3,16.2,16.2,16.15,16.1,16.05,16.0,15.96,15.91,15.86,15.81,15.76,15.72,15.67,15.62,15.57,15.52,15.47 +Coal integrated retrofit 90%-CCS/Conservative,17.58,17.56,17.54,17.52,17.5,17.48,17.46,17.44,17.42,17.4,17.38,17.34,17.32,17.32,17.29,17.27,17.25,17.23,17.21,17.19,17.17,17.15,17.13,17.11,17.09,17.07,17.05,17.03,17.01 +Coal integrated retrofit 95%-CCS/Advanced,18,17.79,17.59,17.39,17.18,16.98,16.77,16.57,16.36,16.16,15.96,15.55,15.34,15.34,15.27,15.19,15.11,15.04,14.96,14.88,14.8,14.73,14.65,14.57,14.5,14.42,14.34,14.26,14.19 +Coal integrated retrofit 95%-CCS/Moderate,18,17.89,17.77,17.66,17.55,17.43,17.32,17.21,17.1,16.98,16.87,16.65,16.53,16.53,16.48,16.43,16.38,16.34,16.29,16.24,16.19,16.14,16.09,16.04,15.99,15.94,15.89,15.84,15.79 +Coal integrated retrofit 95%-CCS/Conservative,18,17.98,17.96,17.93,17.91,17.89,17.87,17.85,17.83,17.81,17.78,17.74,17.72,17.72,17.7,17.68,17.66,17.64,17.61,17.59,17.57,17.55,17.53,17.51,17.49,17.46,17.44,17.42,17.4 diff --git a/tests/data/Commercial_Battery_Storage/Market/20/df_capex.csv b/tests/data/Commercial_Battery_Storage/Market/20/df_capex.csv new file mode 100644 index 0000000..99a1130 --- /dev/null +++ b/tests/data/Commercial_Battery_Storage/Market/20/df_capex.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial Battery Storage 1Hr/Advanced,1449.5551538746543,1678.6945173616073,1154.3527863636048,969.1872776423813,934.2673750062493,899.3474723701173,864.427569733985,829.5076670978531,794.5877644617208,779.6454699284909,764.7031753952613,749.7608808620316,734.8185863288019,719.8762917955719,704.9339972623422,689.9917027291125,675.049408195883,660.1071136626532,645.1648191294237,630.2225245961939,615.280230062964,600.3379355297344,585.3956409965047,570.453346463275,555.5110519300454,540.5687573968155,525.626462863586,510.6841683303562,495.7418737971263 +Commercial Battery Storage 1Hr/Moderate,1449.5551538746543,1678.6945173616073,1303.7378359944178,1248.67500031219,1206.5601367175132,1165.7704918962165,1127.702544108846,1093.1730727032002,1059.7934828817756,1046.5460643457536,1033.2986458097316,1020.0512272737096,1006.8038087376874,993.556390201665,980.3089716656427,967.0615531296208,953.8141345935983,940.5667160575764,927.3192975215544,914.0718789855322,900.82446044951,887.5770419134877,874.3296233774657,861.0822048414435,847.8347863054215,834.5873677693995,821.3399492333772,808.0925306973547,794.8451121613319 +Commercial Battery Storage 1Hr/Conservative,1449.5551538746543,1678.6945173616073,1570.6995327287318,1548.4201067325798,1490.4935991425843,1432.5670915525884,1374.6405839625925,1316.7140763725972,1258.7875687826013,1255.192975334533,1251.5983818864654,1248.0037884383978,1244.4091949903298,1240.8146015422617,1237.220008094194,1233.625414646126,1230.0308211980584,1226.4362277499906,1222.8416343019223,1219.247040853855,1215.6524474057867,1212.0578539577189,1208.4632605096513,1204.8686670615832,1201.2740736135156,1197.6794801654476,1194.0848867173795,1190.490293269312,1186.8956998212425 +Commercial Battery Storage 2Hr/Advanced,1735.0309848643408,2030.1238494557992,1415.7884430528595,1160.0593136115042,1118.2622747750129,1076.4652359385218,1034.6681971020303,992.871158265539,951.0741194290474,933.1890848852948,915.3040503415423,897.4190157977898,879.5339812540375,861.6489467102847,843.7639121665324,825.87887762278,807.9938430790276,790.1088085352751,772.2237739915228,754.3387394477702,736.4537049040177,718.5686703602654,700.6836358165128,682.7986012727605,664.913566729008,647.0285321852556,629.1434976415031,611.2584630977507,593.373428553998 +Commercial Battery Storage 2Hr/Moderate,1735.0309848643408,2030.1238494557992,1549.3074121099241,1482.539952387204,1427.611531539591,1375.1329725003989,1326.315535158743,1282.0730886209008,1239.767987212379,1224.270887372225,1208.7737875320697,1193.2766876919154,1177.7795878517607,1162.2824880116057,1146.785388171451,1131.2882883312964,1115.7911884911416,1100.294088650987,1084.7969888108325,1069.2998889706778,1053.802789130523,1038.3056892903683,1022.8085894502136,1007.311489610059,991.8143897699043,976.3172899297498,960.8201900895951,945.32309024944,929.8259904092845 +Commercial Battery Storage 2Hr/Conservative,1735.0309848643408,2030.1238494557992,1880.0335743774986,1853.3664314785274,1784.0318599412014,1714.697288403875,1645.3627168665491,1576.0281453292228,1506.6935737918968,1502.3910600215736,1498.0885462512513,1493.7860324809285,1489.4835187106053,1485.1810049402823,1480.87849116996,1476.5759773996365,1472.2734636293142,1467.9709498589914,1463.6684360886686,1459.365922318346,1455.0634085480228,1450.7608947777,1446.4583810073775,1442.1558672370545,1437.853353466732,1433.5508396964087,1429.2483259260862,1424.9458121557632,1420.6432983854393 +Commercial Battery Storage 4Hr/Advanced,2305.9826468437136,2732.982513644183,1938.6597564313684,1541.8033855497501,1486.2520743125408,1430.7007630753303,1375.1494518381207,1319.5981406009105,1264.0468293637007,1240.2763147989026,1216.5058002341045,1192.7352856693064,1168.9647711045084,1145.1942565397103,1121.4237419749124,1097.6532274101148,1073.882712845317,1050.112198280519,1026.3416837157208,1002.5711691509232,978.8006545861251,955.0301400213274,931.2596254565292,907.4891108917313,883.7185963269334,859.9480817621356,836.1775671973376,812.4070526325396,788.6365380677414 +Commercial Battery Storage 4Hr/Moderate,2305.9826468437136,2732.982513644183,2040.4465643409367,1950.269856537232,1869.7143211837465,1793.8579337087638,1723.5415172585374,1659.8731204563014,1599.716995873586,1579.7205334251666,1559.7240709767466,1539.7276085283268,1519.7311460799074,1499.734683631487,1479.7382211830675,1459.741758734648,1439.745296286228,1419.7488338378082,1399.7523713893884,1379.755908940969,1359.7594464925494,1339.7629840441289,1319.7665215957093,1299.7700591472899,1279.7735966988698,1259.7771342504502,1239.7806718020306,1219.7842093536105,1199.7877469051898 +Commercial Battery Storage 4Hr/Conservative,2305.9826468437136,2732.982513644183,2498.7016576750316,2463.259080970422,2371.1083815384354,2278.9576821064484,2186.806982674462,2094.6562832424743,2002.505583810488,1996.7872293956545,1991.0688749808223,1985.350520565989,1979.6321661511565,1973.9138117363236,1968.1954573214914,1962.4771029066583,1956.758748491826,1951.0403940769934,1945.3220396621607,1939.603685247328,1933.8853308324951,1928.1669764176622,1922.44862200283,1916.730267587997,1911.0119131731649,1905.2935587583313,1899.575204343499,1893.8568499286664,1888.1384955138321 +Commercial Battery Storage 6Hr/Advanced,2876.9343088230867,3435.841177832567,2461.5310698098765,1923.547457487996,1854.2418738500678,1784.9362902121393,1715.6307065742108,1646.325122936282,1577.0195392983542,1547.3635447125102,1517.7075501266665,1488.0515555408233,1458.3955609549796,1428.7395663691364,1399.0835717832927,1369.4275771974496,1339.7715826116057,1310.1155880257627,1280.459593439919,1250.8035988540762,1221.1476042682325,1191.4916096823893,1161.8356150965456,1132.1796205107023,1102.5236259248586,1072.8676313390156,1043.211636753172,1013.5556421673288,983.8996475814847 +Commercial Battery Storage 6Hr/Moderate,2876.9343088230867,3435.841177832567,2531.585716571949,2417.9997606872607,2311.8171108279016,2212.5828949171287,2120.767499358332,2037.6731522917025,1959.666004534793,1935.1701794781086,1910.6743544214232,1886.1785293647383,1861.6827043080536,1837.1868792513685,1812.6910541946838,1788.1952291379996,1763.6994040813145,1739.2035790246293,1714.7077539679447,1690.2119289112597,1665.716103854575,1641.2202787978897,1616.7244537412057,1592.2286286845206,1567.7328036278354,1543.2369785711508,1518.741153514466,1494.2453284577812,1469.7495034010947 +Commercial Battery Storage 6Hr/Conservative,2876.9343088230867,3435.841177832567,3117.369740972565,3073.151730462317,2958.184903135669,2843.218075809022,2728.251248482374,2613.2844211557253,2498.3175938290783,2491.1833987697355,2484.049203710393,2476.9150086510504,2469.780813591708,2462.6466185323648,2455.512423473023,2448.37822841368,2441.244033354338,2434.109838294996,2426.975643235653,2419.8414481763098,2412.7072531169674,2405.5730580576246,2398.4388629982827,2391.30466793894,2384.170472879597,2377.0362778202543,2369.902082760912,2362.7678877015696,2355.6336926422255 +Commercial Battery Storage 8Hr/Advanced,3447.8859708024584,4138.69984202095,2984.402383188387,2305.291529426242,2222.2316733875955,2139.171817348948,2056.111961310301,1973.0521052716535,1889.992249233007,1854.4507746261181,1818.9093000192288,1783.3678254123395,1747.8263508054508,1712.2848761985622,1676.7434015916729,1641.2019269847844,1605.660452377895,1570.1189777710063,1534.5775031641174,1499.0360285572287,1463.4945539503399,1427.953079343451,1392.411604736562,1356.870130129673,1321.328655522784,1285.7871809158955,1250.2457063090064,1214.7042317021176,1179.162757095228 +Commercial Battery Storage 8Hr/Moderate,3447.8859708024584,4138.69984202095,3022.7248688029617,2885.729664837289,2753.9199004720567,2631.307856125494,2517.9934814581266,2415.473184127103,2319.6150131959994,2290.6198255310505,2261.6246378661003,2232.6294502011506,2203.6342625362,2174.63907487125,2145.6438872063004,2116.648699541351,2087.6535118764004,2058.6583242114507,2029.6631365465005,2000.667948881551,1971.672761216601,1942.6775735516508,1913.6823858867015,1884.687198221751,1855.6920105568013,1826.696822891851,1797.701635226902,1768.7064475619518,1739.711259897 +Commercial Battery Storage 8Hr/Conservative,3447.8859708024584,4138.69984202095,3736.037824270098,3683.044379954212,3545.261424732903,3407.4784695115954,3269.6955142902866,3131.9125590689773,2994.1296038476694,2985.5795681438162,2977.0295324399644,2968.4794967361113,2959.929461032259,2951.379425328406,2942.829389624554,2934.279353920702,2925.7293182168496,2917.1792825129974,2908.6292468091447,2900.079211105292,2891.52917540144,2882.9791396975875,2874.429103993735,2865.8790682898816,2857.3290325860307,2848.7789968821776,2840.2289611783253,2831.678925474473,2823.128889770619 diff --git a/tests/data/Commercial_Battery_Storage/Market/20/df_fin_assump.csv b/tests/data/Commercial_Battery_Storage/Market/20/df_fin_assump.csv new file mode 100644 index 0000000..4f78a68 --- /dev/null +++ b/tests/data/Commercial_Battery_Storage/Market/20/df_fin_assump.csv @@ -0,0 +1,2 @@ +Financial Assumptions,Value +Equity Premium During Construction,0.02 diff --git a/tests/data/Commercial_Battery_Storage/Market/20/df_fom.csv b/tests/data/Commercial_Battery_Storage/Market/20/df_fom.csv index 02ac538..16afd60 100644 --- a/tests/data/Commercial_Battery_Storage/Market/20/df_fom.csv +++ b/tests/data/Commercial_Battery_Storage/Market/20/df_fom.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial Battery Storage 1Hr/Advanced,30.63049376118134,39.55131113183314,28.45312755779495,26.855916673499692,25.48947081535683,24.571082945796682,23.652695076236533,22.734307206676373,21.815919337116238,20.897531467556067,20.504551504647637,20.111571541739195,19.718591578830775,19.325611615922345,18.932631653013907,18.539651690105483,18.146671727197056,17.75369176428863,17.3607118013802,16.967731838471774,16.574751875563344,16.18177191265491,15.78879194974648,15.395811986838053,15.002832023929617,14.609852061021193,14.21687209811276,13.823892135204336,13.430912172295908,13.03793220938747 -Commercial Battery Storage 1Hr/Moderate,30.63049376118134,39.55131113183314,36.81920936541968,34.42776122709893,32.98952782761261,31.928442436983676,30.894812219712378,29.92890568673914,29.052401303232877,28.20127310951355,27.848757195644637,27.49624128177571,27.143725367906804,26.791209454037894,26.438693540168956,26.086177626300042,25.733661712431132,25.3811457985622,25.0286298846933,24.67611397082438,24.323598056955447,23.971082143086534,23.61856622921762,23.266050315348707,22.913534401479794,22.561018487610877,22.208502573741953,21.855986659873032,21.503470746004098,21.15095483213517 -Commercial Battery Storage 1Hr/Conservative,30.63049376118134,39.55131113183314,41.016174507086205,41.309147182136826,40.723201832035585,39.19974392177241,37.676286011509184,36.15282810124597,34.62937019098279,33.10591228071959,33.011375046377744,32.91683781203593,32.8223005776941,32.727763343352265,32.633226109010444,32.538688874668615,32.44415164032676,32.34961440598492,32.255077171643116,32.16053993730127,32.066002702959445,31.971465468617613,31.876928234275795,31.782390999933956,31.687853765592134,31.593316531250306,31.498779296908452,31.404242062566638,31.30970482822481,31.21516759388294 -Commercial Battery Storage 2Hr/Advanced,36.496067203687716,46.15940196144612,33.20697378710853,31.342906652149694,29.748159934036387,28.676331121933533,27.604502309830675,26.53267349772781,25.460844685624966,24.38901587352209,23.930378231644166,23.471740589766217,23.013102947888296,22.55446530601036,22.095827664132422,21.637190022254494,21.178552380376562,20.719914738498634,20.2612770966207,19.80263945474277,19.344001812864835,18.8853641709869,18.42672652910897,17.968088887231037,17.509451245353098,17.05081360347517,16.59217596159723,16.133538319719307,15.674900677841373,15.216263035963431 -Commercial Battery Storage 2Hr/Moderate,36.496067203687716,46.15940196144612,42.85075040033129,39.90684817858424,38.207464135493204,36.860485860830245,35.56605551358611,34.36030905873138,33.267091203838554,32.216819228361864,31.814108988007344,31.411398747652818,31.0086885072983,30.605978266943783,30.203268026589242,29.800557786234727,29.39784754588021,28.995137305525674,28.592427065171165,28.189716824816657,27.787006584462116,27.3842963441076,26.98158610375308,26.57887586339856,26.176165623044046,25.773455382689527,25.370745142334997,24.968034901980477,24.565324661625937,24.1626144212714 -Commercial Battery Storage 2Hr/Conservative,36.496067203687716,46.15940196144612,47.86900944149967,48.21093093751037,47.527087945488944,45.749096166233265,43.97110438697755,42.193112607721844,40.415120828466165,38.637129049210465,38.52679687372927,38.41646469824811,38.30613252276694,38.195800347285754,38.085468171804585,37.97513599632341,37.86480382084221,37.754471645361036,37.64413946987988,37.53380729439869,37.423475118917516,37.31314294343635,37.20281076795518,37.092478592473995,36.982146416992826,36.87181424151165,36.76148206603046,36.6511498905493,36.54081771506812,36.430485539586904 -Commercial Battery Storage 4Hr/Advanced,48.22721408870049,59.37558362067208,42.7146662457357,40.3168866094497,38.2655381713955,36.88682747420723,35.50811677701896,34.12940607983069,32.750695382642434,31.37198468545415,30.782031685637214,30.19207868582026,29.602125686003326,29.01217268618639,28.42221968636945,27.83226668655251,27.24231368673557,26.652360686918634,26.0624076871017,25.472454687284756,24.882501687467823,24.292548687650882,23.70259568783394,23.112642688017,22.522689688200057,21.93273668838312,21.342783688566183,20.752830688749246,20.16287768893231,19.572924689115354 -Commercial Battery Storage 4Hr/Moderate,48.22721408870049,59.37558362067208,54.91383247015452,50.86502208155487,48.643336751254395,46.7245727085234,44.90854210133356,43.223115802715874,41.696471005049894,40.24791146605848,39.74481257273276,39.24171367940701,38.7386147860813,38.23551589275558,37.73241699942982,37.22931810610411,36.72621921277839,36.22312031945264,35.72002142612693,35.2169225328012,34.71382363947546,34.21072474614972,33.707625852824,33.204526959498274,32.70142806617256,32.19832917284682,31.695230279521088,31.19213138619536,30.68903249286961,30.185933599543866 -Commercial Battery Storage 4Hr/Conservative,48.22721408870049,59.37558362067208,61.57467931032659,62.014498448257484,61.13486017239567,58.847800655155,56.5607411379143,54.273681620673585,51.98662210343289,49.6995625861922,49.55764052843231,49.41571847067246,49.273796412912596,49.131874355152725,48.98995229739287,48.848030239633005,48.70610818187313,48.564186124113256,48.42226406635341,48.280342008593536,48.138419950833665,47.996497893073794,47.85457583531394,47.71265377755407,47.570731719794225,47.428809662034354,47.28688760427447,47.14496554651461,47.00304348875475,46.86112143099483 -Commercial Battery Storage 6Hr/Advanced,59.958360973713255,72.59176527989806,52.22235870436287,49.29086656674971,46.7829164087546,45.09732382648093,43.41173124420725,41.72613866193357,40.04054607965989,38.35495349738621,37.633685139630266,36.91241678187429,36.19114842411836,35.469880066362414,34.74861170860647,34.02734335085053,33.306074993094576,32.584806635338644,31.863538277582695,31.14226991982675,30.421001562070803,29.699733204314857,28.97846484655891,28.257196488802965,27.53592813104702,26.814659773291073,26.093391415535123,25.372123057779184,24.650854700023242,23.929586342267275 -Commercial Battery Storage 6Hr/Moderate,59.958360973713255,72.59176527989806,66.97691453997776,61.82319598452549,59.07920936701559,56.58865955621655,54.251028689081025,52.08592254670037,50.12585080626124,48.279003703755095,47.67551615745817,47.07202861116122,46.46854106486429,45.86505351856737,45.261565972270404,44.658078425973486,44.05459087967656,43.45110333337961,42.847615787082674,42.24412824078575,41.6406406944888,41.03715314819186,40.43366560189492,39.830178055598,39.22669050930106,38.62320296300412,38.01971541670718,37.41622787041025,36.81274032411329,36.20925277781633 -Commercial Battery Storage 6Hr/Conservative,59.958360973713255,72.59176527989806,75.28034917915352,75.8180659590046,74.74263239930242,71.94650514407672,69.15037788885103,66.35425063362531,63.55812337839963,60.76199612317394,60.588484183135364,60.41497224309682,60.24146030305826,60.067948363019696,59.89443642298116,59.7209244829426,59.54741254290403,59.37390060286547,59.200388662826924,59.02687672278836,58.85336478274982,58.67985284271126,58.5063409026727,58.33282896263415,58.1593170225956,57.98580508255706,57.812293142518485,57.638781202479926,57.465269262441375,57.29175732240277 -Commercial Battery Storage 8Hr/Advanced,71.68950785872602,85.80794693912401,61.73005116299003,58.26484652404972,55.30029464611371,53.30782017875463,51.31534571139554,49.322871244036435,47.33039677667736,45.337922309318266,44.485338593623325,43.63275487792835,42.7801711622334,41.927587446538446,41.07500373084349,40.22242001514854,39.369836299453596,38.51725258375864,37.66466886806369,36.81208515236874,35.95950143667379,35.106917720978835,34.25433400528389,33.40175028958893,32.54916657389398,31.696582858199022,30.843999142504074,29.991415426809127,29.13883171111417,28.286247995419203 -Commercial Battery Storage 8Hr/Moderate,71.68950785872602,85.80794693912401,79.03999660980098,72.78136988749611,69.51508198277678,66.4527464039097,63.59351527682848,60.94872929068486,58.55523060747257,56.310095941451735,55.60621974218358,54.90234354291544,54.19846734364728,53.49459114437915,52.790714945110985,52.086838745842854,51.38296254657473,50.67908634730657,49.97521014803843,49.27133394877029,48.56745774950213,47.86358155023399,47.15970535096585,46.45582915169771,45.751952952429576,45.048076753161425,44.34420055389327,43.640324354625136,42.93644815535697,42.232571956088805 -Commercial Battery Storage 8Hr/Conservative,71.68950785872602,85.80794693912401,88.98601904798043,89.62163346975171,88.35040462620915,85.04520963299846,81.74001463978777,78.43481964657707,75.12962465336635,71.82442966015567,71.6193278378384,71.41422601552118,71.20912419320392,71.00402237088667,70.79892054856944,70.5938187262522,70.38871690393493,70.18361508161769,69.97851325930047,69.7734114369832,69.56830961466596,69.36320779234872,69.15810597003147,68.95300414771422,68.74790232539699,68.54280050307976,68.33769868076249,68.13259685844524,67.927495036128,67.72239321381069 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial Battery Storage 1Hr/Advanced,34.929480935955034,40.450981105990294,27.816081048641998,23.354205217573295,22.512751154819053,21.671297092064812,20.829843029310563,19.98838896655632,19.146934903802073,18.786875067070252,18.426815230338434,18.06675539360662,17.706695556874802,17.34663572014298,16.986575883411163,16.626516046679345,16.26645620994753,15.906396373215713,15.546336536483901,15.186276699752083,14.826216863020262,14.466157026288446,14.106097189556628,13.746037352824812,13.385977516092996,13.025917679361175,12.66585784262936,12.305798005897543,11.945738169165722 +Commercial Battery Storage 1Hr/Moderate,34.929480935955034,40.450981105990294,31.415766254995575,30.088934182341433,29.074105377022438,28.091209957443898,27.173898427106042,26.341852464613194,25.537514841997783,25.218295906472818,24.899076970947846,24.579858035422884,24.260639099897908,23.94142016437293,23.622201228847956,23.302982293322994,22.98376335779801,22.664544422273046,22.34532548674808,22.02610655122311,21.706887615698136,21.38766868017316,21.06844974464819,20.74923080912322,20.430011873598254,20.110792938073285,19.79157400254831,19.47235506702333,19.153136131498343 +Commercial Battery Storage 1Hr/Conservative,34.929480935955034,40.450981105990294,37.848659457980084,37.3117990401364,35.915961953742816,34.520124867349224,33.124287780955626,31.72845069456205,30.332613608168455,30.245995804781536,30.15937800139463,30.072760198007728,29.986142394620817,29.8995245912339,29.812906787846998,29.726288984460087,29.639671181073183,29.553053377686275,29.466435574299357,29.379817770912457,29.29319996752554,29.206582164138634,29.119964360751727,29.033346557364816,28.946728753977915,28.860110950590997,28.773493147204086,28.686875343817185,28.60025754043024 +Commercial Battery Storage 2Hr/Advanced,41.80850348958215,48.91926471900621,34.115814978666606,27.953589465747214,26.94641918504685,25.93924890434649,24.93207862364612,23.924908342945756,22.917738062245384,22.4867679322265,22.055797802207618,21.624827672188736,21.19385754216986,20.76288741215097,20.331917282132093,19.900947152113215,19.469977022094334,19.039006892075452,18.608036762056575,18.17706663203769,17.746096502018812,17.315126371999934,16.88415624198105,16.453186111962168,16.022215981943287,15.591245851924407,15.160275721905528,14.729305591886646,14.29833546186776 +Commercial Battery Storage 2Hr/Moderate,41.80850348958215,48.91926471900621,37.33318016259971,35.72430539485247,34.40071227477674,33.136152714827524,31.959814068857657,30.893717557267323,29.87430465035396,29.50087584222455,29.127447034095116,28.7540182259657,28.380589417836276,28.007160609706844,27.633731801577422,27.260302993448,26.886874185318575,26.513445377189157,26.14001656905974,25.76658776093031,25.39315895280089,25.01973014467146,24.646301336542038,24.272872528412616,23.899443720283195,23.526014912153773,23.15258610402435,22.77915729589492,22.405728487765476 +Commercial Battery Storage 2Hr/Conservative,41.80850348958215,48.91926471900621,45.30258591378353,44.659996042666045,42.989262377760554,41.31852871285506,39.64779504794958,37.97706138304408,36.30632771813859,36.20265137832118,36.09897503850379,35.99529869868639,35.89162235886898,35.787946019051574,35.684269679234184,35.580593339416765,35.476916999599375,35.37324065978198,35.26956431996457,35.165887980147176,35.062211640329764,34.95853530051237,34.85485896069497,34.751182620877564,34.64750628106017,34.543829941242755,34.440153601425365,34.33647726160796,34.23280092179053 +Commercial Battery Storage 4Hr/Advanced,55.566548596836384,65.85583194503802,46.715282838715815,37.152357962095046,35.81375524550245,34.47515252890983,33.136549812317234,31.797947095724613,30.459344379132006,29.886553662538997,29.313762945945985,28.740972229352977,28.168181512759965,27.595390796166953,27.022600079573948,26.449809362980943,25.87701864638794,25.30422792979493,24.73143721320192,24.15864649660892,23.58585578001591,23.013065063422903,22.44027434682989,21.867483630236887,21.294692913643875,20.721902197050873,20.14911148045786,19.576320763864857,19.003530047271838 +Commercial Battery Storage 4Hr/Moderate,55.566548596836384,65.85583194503802,49.16800797780799,46.99504781987456,45.05392607028535,43.22603822959478,41.53164535236091,39.99744774257557,38.547884267066316,38.066035713728,37.58418716038966,37.10233860705133,36.62049005371301,36.138641500374675,35.65679294703635,35.174944393698034,34.693095840359696,34.211247287021365,33.729398733683034,33.24755018034472,32.76570162700639,32.283853073668055,31.80200452032973,31.32015596699141,30.838307413653077,30.356458860314753,29.87461030697643,29.392761753638094,28.910913200299742 +Commercial Battery Storage 4Hr/Conservative,55.566548596836384,65.85583194503802,60.21043882539041,59.35639004772531,57.13586322579603,54.915336403866746,52.694809581937456,50.47428276000815,48.253755938078875,48.11596252540048,47.9781691127221,47.840375700043694,47.70258228736532,47.56478887468692,47.42699546200855,47.28920204933015,47.15140863665177,47.01361522397339,46.875821811295,46.73802839861661,46.60023498593822,46.46244157325983,46.324648160581454,46.18685474790306,46.049061335224685,45.91126792254628,45.7734745098679,45.63568109718952,45.49788768451109 +Commercial Battery Storage 6Hr/Advanced,69.32459370409062,82.79239917106983,59.31475069876501,46.35112645844288,44.681091305958034,43.011056153473184,41.341021000988334,39.67098584850348,38.000950696018634,37.28633939285149,36.57172808968435,35.85711678651722,35.14250548335008,34.427894180182946,33.71328287701581,32.99867157384868,32.284060270681536,31.569448967514404,30.854837664347265,30.140226361180147,29.42561505801301,28.711003754845873,27.99639245167873,27.2817811485116,26.567169845344463,25.852558542177334,25.137947239010195,24.423335935843067,23.708724632675917 +Commercial Battery Storage 6Hr/Moderate,69.32459370409062,82.79239917106983,61.00283579301626,58.26579024489666,55.70713986579395,53.31592374436204,51.10347663586416,49.101177927883825,47.22146388377867,46.631195585231445,46.0409272866842,45.45065898813697,44.86039068958974,44.270122391042506,43.679854092495276,43.08958579394806,42.49931749540082,41.90904919685358,41.31878089830636,40.72851259975912,40.1382443012119,39.547976002664655,38.95770770411744,38.367439405570195,37.77717110702296,37.18690280847573,36.596634509928506,36.00636621138127,35.416097912834 +Commercial Battery Storage 6Hr/Conservative,69.32459370409062,82.79239917106983,75.11829173699729,74.05278405278459,71.2824640738315,68.51214409487842,65.74182411592533,62.971504136972214,60.20118415801914,60.02927367247976,59.8573631869404,59.68545270140102,59.513542215861655,59.34163173032226,59.16972124478291,58.997810759243535,58.82590027370417,58.65398978816481,58.48207930262543,58.31016881708604,58.13825833154667,57.966347846007295,57.794437360467946,57.62252687492857,57.45061638938919,57.27870590384981,57.10679541831045,56.93488493277107,56.76297444723166 +Commercial Battery Storage 8Hr/Advanced,83.08263881134484,99.72896639710163,71.91421855881426,55.549894954790716,53.54842736641364,51.54695977803652,49.54549218965944,47.54402460128233,45.542557012905256,44.68612512316399,43.82969323342272,42.97326134368145,42.11682945394019,41.26039756419894,40.403965674457666,39.547533784716414,38.691101894975134,37.83467000523388,36.978238115492616,36.121806225751364,35.265374336010105,34.40894244626884,33.55251055652757,32.69607866678631,31.839646777045047,30.9832148873038,30.126782997562533,29.27035110782127,28.413919218079993 +Commercial Battery Storage 8Hr/Moderate,83.08263881134484,99.72896639710163,72.83766360822453,69.53653266991874,66.36035366130254,63.405809259129285,60.67530791936741,58.204908113192076,55.89504350049101,55.1963554567349,54.49766741297876,53.79897936922262,53.10029132546647,52.40160328171034,51.7029152379542,51.00422719419808,50.30553915044194,49.606851106685795,48.90816306292966,48.20947501917353,47.510786975417396,46.812098931661254,46.11341088790513,45.41472284414898,44.71603480039285,44.017346756636705,43.31865871288059,42.61997066912445,41.92128262536826 +Commercial Battery Storage 8Hr/Conservative,83.08263881134484,99.72896639710163,90.02614464860417,88.74917805784388,85.42906492186697,82.1089517858901,78.7888386499132,75.46872551393629,72.14861237795942,71.94258481955904,71.73655726115871,71.53052970275833,71.32450214435798,71.11847458595761,70.91244702755726,70.70641946915691,70.50039191075656,70.29436435235621,70.08833679395585,69.88230923555548,69.67628167715513,69.47025411875477,69.26422656035443,69.05819900195404,68.85217144355373,68.64614388515335,68.440116326753,68.23408876835263,68.02806120995224 diff --git a/tests/data/Commercial_Battery_Storage/Market/20/df_gcc.csv b/tests/data/Commercial_Battery_Storage/Market/20/df_gcc.csv new file mode 100644 index 0000000..0fc7974 --- /dev/null +++ b/tests/data/Commercial_Battery_Storage/Market/20/df_gcc.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial Battery Storage 1Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 1Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 1Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 2Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 2Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 2Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 4Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 4Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 4Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 6Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 6Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 6Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 8Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 8Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 8Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Commercial_Battery_Storage/Market/20/df_occ.csv b/tests/data/Commercial_Battery_Storage/Market/20/df_occ.csv index 1ec85c4..4a2c2f7 100644 --- a/tests/data/Commercial_Battery_Storage/Market/20/df_occ.csv +++ b/tests/data/Commercial_Battery_Storage/Market/20/df_occ.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial Battery Storage 1Hr/Advanced,1225.2197504472535,1582.0524452733255,1138.125102311798,1074.2366669399876,1019.5788326142732,982.8433178318672,946.1078030494613,909.3722882670548,872.6367734846494,835.9012587022427,820.1820601859055,804.4628616695677,788.743663153231,773.0244646368938,757.3052661205562,741.5860676042194,725.8668690878823,710.1476705715452,694.428472055208,678.709273538871,662.9900750225337,647.2708765061964,631.5516779898592,615.8324794735221,600.1132809571847,584.3940824408477,568.6748839245104,552.9556854081734,537.2364868918363,521.5172883754988 -Commercial Battery Storage 1Hr/Moderate,1225.2197504472535,1582.0524452733255,1472.7683746167872,1377.110449083957,1319.5811131045043,1277.137697479347,1235.7924887884951,1197.1562274695655,1162.096052129315,1128.050924380542,1113.9502878257854,1099.8496512710283,1085.749014716272,1071.6483781615157,1057.547741606758,1043.4471050520017,1029.3464684972453,1015.245831942488,1001.1451953877319,987.0445588329752,972.9439222782179,958.8432857234613,944.7426491687047,930.6420126139482,916.5413760591917,902.440739504435,888.340102949678,874.2394663949212,860.1388298401638,846.0381932854067 -Commercial Battery Storage 1Hr/Conservative,1225.2197504472535,1582.0524452733255,1640.646980283448,1652.3658872854728,1628.9280732814232,1567.9897568708961,1507.0514404603673,1446.113124049839,1385.1748076393117,1324.2364912287837,1320.4550018551097,1316.6735124814372,1312.892023107764,1309.1105337340905,1305.3290443604176,1301.5475549867444,1297.7660656130704,1293.9845762393968,1290.2030868657246,1286.421597492051,1282.6401081183776,1278.8586187447045,1275.0771293710318,1271.2956399973582,1267.5141506236853,1263.7326612500121,1259.951171876338,1256.1696825026654,1252.3881931289923,1248.6067037553175 -Commercial Battery Storage 2Hr/Advanced,1459.8426881475086,1846.3760784578446,1328.2789514843412,1253.7162660859876,1189.9263973614554,1147.0532448773413,1104.180092393227,1061.3069399091123,1018.4337874249986,975.5606349408836,957.2151292657666,938.8696235906486,920.5241179155317,902.1786122404144,883.8331065652968,865.4876008901797,847.1420952150625,828.7965895399453,810.4510838648279,792.1055781897107,773.7600725145934,755.4145668394759,737.0690611643587,718.7235554892414,700.3780498141239,682.0325441390067,663.6870384638893,645.3415327887723,626.9960271136549,608.6505214385372 -Commercial Battery Storage 2Hr/Moderate,1459.8426881475086,1846.3760784578446,1714.0300160132515,1596.2739271433695,1528.2985654197282,1474.4194344332097,1422.6422205434442,1374.4123623492553,1330.683648153542,1288.6727691344745,1272.5643595202937,1256.4559499061127,1240.3475402919319,1224.2391306777513,1208.1307210635696,1192.022311449389,1175.9139018352084,1159.805492221027,1143.6970826068466,1127.5886729926663,1111.4802633784846,1095.371853764304,1079.2634441501232,1063.1550345359424,1047.0466249217618,1030.938215307581,1014.8298056933997,998.7213960792191,982.6129864650375,966.504576850856 -Commercial Battery Storage 2Hr/Conservative,1459.8426881475086,1846.3760784578446,1914.7603776599867,1928.4372375004148,1901.0835178195578,1829.9638466493304,1758.844175479102,1687.7245043088735,1616.6048331386464,1545.4851619684184,1541.0718749491707,1536.6585879299244,1532.2453009106773,1527.83201389143,1523.4187268721832,1519.0054398529364,1514.5921528336885,1510.1788658144415,1505.765578795195,1501.3522917759476,1496.9390047567006,1492.5257177374538,1488.112430718207,1483.6991436989597,1479.285856679713,1474.872569660466,1470.4592826412184,1466.0459956219718,1461.6327086027247,1457.219421583476 -Commercial Battery Storage 4Hr/Advanced,1929.0885635480195,2375.023344826883,1708.5866498294279,1612.675464377988,1530.6215268558199,1475.4730989682892,1420.3246710807584,1365.1762431932275,1310.0278153056972,1254.879387418166,1231.2812674254885,1207.6831474328103,1184.085027440133,1160.4869074474555,1136.888787454778,1113.2906674621004,1089.6925474694228,1066.0944274767453,1042.496307484068,1018.8981874913902,995.3000674987128,971.7019475060353,948.1038275133576,924.50570752068,900.9075875280022,877.3094675353248,853.7113475426472,830.1132275499698,806.5151075572923,782.9169875646141 -Commercial Battery Storage 4Hr/Moderate,1929.0885635480195,2375.023344826883,2196.5532988061805,2034.6008832621947,1945.7334700501756,1868.9829083409359,1796.3416840533423,1728.9246321086348,1667.8588402019957,1609.9164586423392,1589.7925029093103,1569.6685471762805,1549.5445914432519,1529.420635710223,1509.296679977193,1489.1727242441643,1469.0487685111354,1448.9248127781057,1428.800857045077,1408.676901312048,1388.5529455790181,1368.4289898459888,1348.3050341129601,1328.181078379931,1308.0571226469024,1287.9331669138728,1267.8092111808435,1247.6852554478144,1227.5612997147844,1207.4373439817546 -Commercial Battery Storage 4Hr/Conservative,1929.0885635480195,2375.023344826883,2462.9871724130635,2480.5799379302994,2445.3944068958267,2353.9120262061997,2262.429645516572,2170.9472648269434,2079.4648841373155,1987.9825034476878,1982.3056211372923,1976.6287388268981,1970.9518565165038,1965.274974206109,1959.5980918957146,1953.9212095853202,1948.244327274925,1942.56744496453,1936.8905626541361,1931.2136803437413,1925.5367980333465,1919.8599157229517,1914.1830334125575,1908.5061511021627,1902.8292687917688,1897.152386481374,1891.4755041709786,1885.7986218605843,1880.12173955019,1874.444857239793 -Commercial Battery Storage 6Hr/Advanced,2398.33443894853,2903.670611195922,2088.8943481745146,1971.6346626699883,1871.3166563501838,1803.8929530592372,1736.46924976829,1669.0455464773427,1601.6218431863956,1534.1981398954483,1505.3474055852105,1476.4966712749717,1447.6459369647343,1418.7952026544965,1389.9444683442587,1361.093734034021,1332.242999723783,1303.3922654135456,1274.5415311033078,1245.69079679307,1216.840062482832,1187.9893281725942,1159.1385938623564,1130.2878595521186,1101.4371252418807,1072.5863909316429,1043.7356566214048,1014.8849223111673,986.0341880009296,957.183453690691 -Commercial Battery Storage 6Hr/Moderate,2398.33443894853,2903.670611195922,2679.07658159911,2472.9278393810196,2363.1683746806234,2263.5463822486618,2170.041147563241,2083.4369018680145,2005.0340322504496,1931.1601481502037,1907.0206462983267,1882.8811444464488,1858.7416425945714,1834.6021407426947,1810.4626388908162,1786.3231370389392,1762.1836351870622,1738.0441333351844,1713.904631483307,1689.7651296314298,1665.625627779552,1641.4861259276743,1617.3466240757969,1593.2071222239197,1569.0676203720423,1544.9281185201646,1520.788616668287,1496.64911481641,1472.5096129645317,1448.3701111126531 -Commercial Battery Storage 6Hr/Conservative,2398.33443894853,2903.670611195922,3011.2139671661407,3032.7226383601837,2989.705295972097,2877.8602057630687,2766.015115554041,2654.1700253450126,2542.324935135985,2430.4798449269574,2423.5393673254143,2416.5988897238726,2409.6584121223304,2402.717934520788,2395.777456919246,2388.836979317704,2381.896501716161,2374.9560241146187,2368.015546513077,2361.0750689115343,2354.1345913099926,2347.1941137084505,2340.253636106908,2333.313158505366,2326.372680903824,2319.4322033022822,2312.491725700739,2305.551248099197,2298.610770497655,2291.670292896111 -Commercial Battery Storage 8Hr/Advanced,2867.5803143490407,3432.3178775649603,2469.202046519601,2330.593860961989,2212.0117858445483,2132.312807150185,2052.6138284558215,1972.9148497614574,1893.2158710670944,1813.5168923727306,1779.413543744933,1745.3101951171338,1711.206846489336,1677.1034978615378,1643.0001492337396,1608.8968006059417,1574.7934519781436,1540.6901033503455,1506.5867547225475,1472.4834060947494,1438.3800574669515,1404.2767088391533,1370.1733602113554,1336.0700115835573,1301.9666629557591,1267.8633143279608,1233.7599657001629,1199.656617072365,1165.5532684445668,1131.449919816768 -Commercial Battery Storage 8Hr/Moderate,2867.5803143490407,3432.3178775649603,3161.599864392039,2911.2547954998445,2780.6032793110708,2658.1098561563877,2543.740611073139,2437.949171627394,2342.209224298903,2252.4038376580693,2224.248789687343,2196.0937417166174,2167.938693745891,2139.783645775166,2111.6285978044393,2083.473549833714,2055.3185018629893,2027.1634538922629,1999.0084059215371,1970.8533579508114,1942.6983099800852,1914.5432620093595,1886.388214038634,1858.2331660679083,1830.078118097183,1801.9230701264569,1773.7680221557307,1745.6129741850052,1717.4579262142788,1689.3028782435522 -Commercial Battery Storage 8Hr/Conservative,2867.5803143490407,3432.3178775649603,3559.440761919217,3584.865338790068,3534.016185048366,3401.808385319938,3269.6005855915105,3137.3927858630823,3005.184986134654,2872.977186406227,2864.773113513536,2856.569040620847,2848.364967728157,2840.160894835467,2831.9568219427774,2823.752749050088,2815.548676157397,2807.3446032647075,2799.1405303720185,2790.9364574793276,2782.7323845866385,2774.5283116939486,2766.3242388012586,2758.120165908569,2749.9160930158796,2741.71202012319,2733.507947230499,2725.3038743378097,2717.0998014451197,2708.8957285524275 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial Battery Storage 1Hr/Advanced,1397.1792374382012,1618.0392442396117,1112.6432419456798,934.1682087029318,900.510046192762,866.8518836825924,833.1937211724224,799.5355586622528,765.8773961520828,751.47500268281,737.0726092135374,722.6702157442647,708.267822274992,693.8654288057191,679.4630353364465,665.0606418671738,650.6582483979013,636.2558549286285,621.853461459356,607.4510679900833,593.0486745208104,578.6462810515378,564.2438875822651,549.8414941129925,535.4391006437198,521.036707174447,506.6343137051744,492.2319202359017,477.8295267666288 +Commercial Battery Storage 1Hr/Moderate,1397.1792374382012,1618.0392442396117,1256.6306501998229,1203.5573672936573,1162.9642150808975,1123.6483982977559,1086.9559370842417,1053.6740985845277,1021.5005936799113,1008.7318362589127,995.9630788379138,983.1943214169153,970.4255639959163,957.6568065749171,944.8880491539182,932.1192917329197,919.3505343119205,906.5817768909218,893.8130194699231,881.0442620489242,868.2755046279253,855.5067472069263,842.7379897859277,829.9692323649288,817.2004749439301,804.4317175229313,791.6629601019323,778.8942026809332,766.1254452599337 +Commercial Battery Storage 1Hr/Conservative,1397.1792374382012,1618.0392442396117,1513.9463783192034,1492.471961605456,1436.6384781497127,1380.8049946939689,1324.971511238225,1269.138027782482,1213.304544326738,1209.8398321912614,1206.3751200557851,1202.9104079203091,1199.4456957848327,1195.980983649356,1192.51627151388,1189.0515593784035,1185.5868472429272,1182.122135107451,1178.6574229719743,1175.1927108364982,1171.7279987010215,1168.2632865655453,1164.798574430069,1161.3338622945926,1157.8691501591165,1154.4044380236398,1150.9397258881634,1147.4750137526873,1144.0103016172095 +Commercial Battery Storage 2Hr/Advanced,1672.340139583286,1956.770588760248,1364.6325991466642,1118.1435786298885,1077.8567674018739,1037.5699561738595,997.2831449458447,956.9963337178301,916.7095224898153,899.47071728906,882.2319120883046,864.9931068875494,847.7543016867943,830.5154964860387,813.2766912852836,796.0378860845285,778.7990808837733,761.5602756830181,744.321470482263,727.0826652815076,709.8438600807524,692.6050548799973,675.366249679242,658.1274444784867,640.8886392777315,623.6498340769763,606.411028876221,589.1722236754658,571.9334184747104 +Commercial Battery Storage 2Hr/Moderate,1672.340139583286,1956.770588760248,1493.3272065039885,1428.972215794099,1376.0284909910695,1325.446108593101,1278.3925627543063,1235.7487022906928,1194.9721860141583,1180.035033688982,1165.0978813638046,1150.160729038628,1135.223576713451,1120.2864243882736,1105.3492720630968,1090.41211973792,1075.474967412743,1060.5378150875663,1045.6006627623894,1030.6635104372124,1015.7263581120354,1000.7892057868584,985.8520534616815,970.9149011365046,955.9777488113277,941.0405964861509,926.103444160974,911.1662918357968,896.229139510619 +Commercial Battery Storage 2Hr/Conservative,1672.340139583286,1956.770588760248,1812.103436551341,1786.3998417066416,1719.5704951104221,1652.7411485142025,1585.911801917983,1519.082455321763,1452.2531087255436,1448.1060551328471,1443.9590015401516,1439.8119479474556,1435.664894354759,1431.5178407620629,1427.3707871693673,1423.2237335766706,1419.076679983975,1414.929626391279,1410.7825727985828,1406.635519205887,1402.4884656131906,1398.3414120204945,1394.1943584277988,1390.0473048351025,1385.9002512424067,1381.7531976497103,1377.6061440570145,1373.4590904643183,1369.312036871621 +Commercial Battery Storage 4Hr/Advanced,2222.661943873455,2634.2332778015207,1868.6113135486326,1486.0943184838018,1432.550209820098,1379.0061011563932,1325.4619924926892,1271.9178838289845,1218.3737751652802,1195.4621465015598,1172.5505178378394,1149.638889174119,1126.7272605103985,1103.8156318466781,1080.904003182958,1057.9923745192377,1035.0807458555175,1012.1691171917971,989.2574885280768,966.3458598643567,943.4342312006363,920.5226025369161,897.6109738731956,874.6993452094754,851.787716545755,828.8760878820349,805.9644592183145,783.0528305545942,760.1412018908735 +Commercial Battery Storage 4Hr/Moderate,2222.661943873455,2634.2332778015207,1966.7203191123194,1879.8019127949822,1802.157042811414,1729.041529183791,1661.2658140944363,1599.8979097030226,1541.9153706826526,1522.6414285491198,1503.3674864155864,1484.0935442820532,1464.8196021485205,1445.5456600149869,1426.271717881454,1406.9977757479212,1387.7238336143878,1368.4498914808546,1349.1759493473214,1329.9020072137887,1310.6280650802557,1291.354122946722,1272.0801808131891,1252.8062386796564,1233.532296546123,1214.25835441259,1194.984412279057,1175.7104701455237,1156.4365280119896 +Commercial Battery Storage 4Hr/Conservative,2222.661943873455,2634.2332778015207,2408.4175530156162,2374.2556019090125,2285.434529031841,2196.6134561546696,2107.792383277498,2018.9713104003258,1930.1502375231548,1924.6385010160188,1919.1267645088838,1913.6150280017478,1908.1032914946124,1902.5915549874767,1897.0798184803418,1891.5680819732058,1886.0563454660708,1880.5446089589354,1875.0328724518,1869.5211359446644,1864.0093994375288,1858.497662930393,1852.985926423258,1847.4741899161224,1841.9624534089874,1836.4507169018511,1830.938980394716,1825.4272438875805,1819.9155073804436 +Commercial Battery Storage 6Hr/Advanced,2772.9837481636246,3311.695966842793,2372.5900279506004,1854.045058337715,1787.2436522383214,1720.4422461389272,1653.6408400395333,1586.8394339401389,1520.0380278407454,1491.4535757140595,1462.869123587374,1434.2846714606887,1405.7002193340031,1377.1157672073177,1348.531315080632,1319.9468629539472,1291.3624108272613,1262.7779587005762,1234.1935065738905,1205.6090544472058,1177.0246023205202,1148.4401501938348,1119.8556980671492,1091.271245940464,1062.6867938137784,1034.1023416870933,1005.5178895604078,976.9334374337226,948.3489853070366 +Commercial Battery Storage 6Hr/Moderate,2772.9837481636246,3311.695966842793,2440.11343172065,2330.631609795866,2228.2855946317577,2132.6369497744813,2044.1390654345664,1964.0471171153529,1888.8585553511466,1865.2478234092578,1841.637091467368,1818.0263595254787,1794.4156275835896,1770.8048956417,1747.194163699811,1723.5834317579222,1699.9726998160327,1676.3619678741431,1652.751235932254,1629.1405039903648,1605.5297720484757,1581.919040106586,1558.3083081646973,1534.6975762228078,1511.0868442809183,1487.4761123390292,1463.8653803971401,1440.2546484552508,1416.64391651336 +Commercial Battery Storage 6Hr/Conservative,2772.9837481636246,3311.695966842793,3004.7316694798915,2962.1113621113836,2851.29856295326,2740.485763795137,2629.672964637013,2518.8601654788886,2408.0473663207654,2401.1709468991903,2394.2945274776157,2387.4181080560406,2380.541688634466,2373.6652692128905,2366.7888497913164,2359.9124303697413,2353.0360109481667,2346.159591526592,2339.283172105017,2332.4067526834415,2325.530333261867,2318.653913840292,2311.7774944187177,2304.9010749971426,2298.0246555755675,2291.1482361539925,2284.271816732418,2277.395397310843,2270.5189778892664 +Commercial Battery Storage 8Hr/Advanced,3323.305552453793,3989.158655884065,2876.56874235257,2221.9957981916286,2141.9370946565455,2061.878391121461,1981.8196875863775,1901.7609840512932,1821.70228051621,1787.4450049265595,1753.1877293369087,1718.9304537472578,1684.6731781576075,1650.4159025679573,1616.1586269783065,1581.9013513886564,1547.6440757990053,1513.3868002093552,1479.1295246197046,1444.8722490300545,1410.6149734404041,1376.3576978507535,1342.100422261103,1307.8431466714526,1273.5858710818018,1239.3285954921519,1205.0713199025013,1170.8140443128507,1136.5567687231996 +Commercial Battery Storage 8Hr/Moderate,3323.305552453793,3989.158655884065,2913.5065443289814,2781.4613067967493,2654.4141464521017,2536.2323703651714,2427.0123167746965,2328.196324527683,2235.8017400196404,2207.854218269396,2179.90669651915,2151.9591747689046,2124.0116530186588,2096.0641312684133,2068.116609518168,2040.1690877679232,2012.2215660176773,1984.2740442674317,1956.3265225171863,1928.379000766941,1900.4314790166957,1872.48395726645,1844.536435516205,1816.5889137659592,1788.6413920157138,1760.6938702654681,1732.7463485152236,1704.7988267649778,1676.8513050147305 +Commercial Battery Storage 8Hr/Conservative,3323.305552453793,3989.158655884065,3601.0457859441667,3549.9671223137548,3417.1625968746785,3284.358071435604,3151.553545996528,3018.749020557452,2885.944495118377,2877.703392782362,2869.462290446348,2861.221188110333,2852.980085774319,2844.7389834383043,2836.4978811022906,2828.2567787662765,2820.0156764302624,2811.7745740942482,2803.5334717582336,2795.292369422219,2787.0512670862054,2778.810164750191,2770.569062414177,2762.3279600781616,2754.086857742149,2745.845755406134,2737.6046530701196,2729.3635507341055,2721.1224483980895 diff --git a/tests/data/Commercial_Battery_Storage/Market/20/df_vom.csv b/tests/data/Commercial_Battery_Storage/Market/20/df_vom.csv index e01ed9e..0fc7974 100644 --- a/tests/data/Commercial_Battery_Storage/Market/20/df_vom.csv +++ b/tests/data/Commercial_Battery_Storage/Market/20/df_vom.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial Battery Storage 1Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 1Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 1Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 2Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 2Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 2Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 4Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 4Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 4Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 6Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 6Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 6Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 8Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 8Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 8Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial Battery Storage 1Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 1Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 1Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 2Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 2Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 2Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 4Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 4Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 4Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 6Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 6Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 6Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 8Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 8Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 8Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Commercial_Battery_Storage/Market/30/df_capex.csv b/tests/data/Commercial_Battery_Storage/Market/30/df_capex.csv new file mode 100644 index 0000000..99a1130 --- /dev/null +++ b/tests/data/Commercial_Battery_Storage/Market/30/df_capex.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial Battery Storage 1Hr/Advanced,1449.5551538746543,1678.6945173616073,1154.3527863636048,969.1872776423813,934.2673750062493,899.3474723701173,864.427569733985,829.5076670978531,794.5877644617208,779.6454699284909,764.7031753952613,749.7608808620316,734.8185863288019,719.8762917955719,704.9339972623422,689.9917027291125,675.049408195883,660.1071136626532,645.1648191294237,630.2225245961939,615.280230062964,600.3379355297344,585.3956409965047,570.453346463275,555.5110519300454,540.5687573968155,525.626462863586,510.6841683303562,495.7418737971263 +Commercial Battery Storage 1Hr/Moderate,1449.5551538746543,1678.6945173616073,1303.7378359944178,1248.67500031219,1206.5601367175132,1165.7704918962165,1127.702544108846,1093.1730727032002,1059.7934828817756,1046.5460643457536,1033.2986458097316,1020.0512272737096,1006.8038087376874,993.556390201665,980.3089716656427,967.0615531296208,953.8141345935983,940.5667160575764,927.3192975215544,914.0718789855322,900.82446044951,887.5770419134877,874.3296233774657,861.0822048414435,847.8347863054215,834.5873677693995,821.3399492333772,808.0925306973547,794.8451121613319 +Commercial Battery Storage 1Hr/Conservative,1449.5551538746543,1678.6945173616073,1570.6995327287318,1548.4201067325798,1490.4935991425843,1432.5670915525884,1374.6405839625925,1316.7140763725972,1258.7875687826013,1255.192975334533,1251.5983818864654,1248.0037884383978,1244.4091949903298,1240.8146015422617,1237.220008094194,1233.625414646126,1230.0308211980584,1226.4362277499906,1222.8416343019223,1219.247040853855,1215.6524474057867,1212.0578539577189,1208.4632605096513,1204.8686670615832,1201.2740736135156,1197.6794801654476,1194.0848867173795,1190.490293269312,1186.8956998212425 +Commercial Battery Storage 2Hr/Advanced,1735.0309848643408,2030.1238494557992,1415.7884430528595,1160.0593136115042,1118.2622747750129,1076.4652359385218,1034.6681971020303,992.871158265539,951.0741194290474,933.1890848852948,915.3040503415423,897.4190157977898,879.5339812540375,861.6489467102847,843.7639121665324,825.87887762278,807.9938430790276,790.1088085352751,772.2237739915228,754.3387394477702,736.4537049040177,718.5686703602654,700.6836358165128,682.7986012727605,664.913566729008,647.0285321852556,629.1434976415031,611.2584630977507,593.373428553998 +Commercial Battery Storage 2Hr/Moderate,1735.0309848643408,2030.1238494557992,1549.3074121099241,1482.539952387204,1427.611531539591,1375.1329725003989,1326.315535158743,1282.0730886209008,1239.767987212379,1224.270887372225,1208.7737875320697,1193.2766876919154,1177.7795878517607,1162.2824880116057,1146.785388171451,1131.2882883312964,1115.7911884911416,1100.294088650987,1084.7969888108325,1069.2998889706778,1053.802789130523,1038.3056892903683,1022.8085894502136,1007.311489610059,991.8143897699043,976.3172899297498,960.8201900895951,945.32309024944,929.8259904092845 +Commercial Battery Storage 2Hr/Conservative,1735.0309848643408,2030.1238494557992,1880.0335743774986,1853.3664314785274,1784.0318599412014,1714.697288403875,1645.3627168665491,1576.0281453292228,1506.6935737918968,1502.3910600215736,1498.0885462512513,1493.7860324809285,1489.4835187106053,1485.1810049402823,1480.87849116996,1476.5759773996365,1472.2734636293142,1467.9709498589914,1463.6684360886686,1459.365922318346,1455.0634085480228,1450.7608947777,1446.4583810073775,1442.1558672370545,1437.853353466732,1433.5508396964087,1429.2483259260862,1424.9458121557632,1420.6432983854393 +Commercial Battery Storage 4Hr/Advanced,2305.9826468437136,2732.982513644183,1938.6597564313684,1541.8033855497501,1486.2520743125408,1430.7007630753303,1375.1494518381207,1319.5981406009105,1264.0468293637007,1240.2763147989026,1216.5058002341045,1192.7352856693064,1168.9647711045084,1145.1942565397103,1121.4237419749124,1097.6532274101148,1073.882712845317,1050.112198280519,1026.3416837157208,1002.5711691509232,978.8006545861251,955.0301400213274,931.2596254565292,907.4891108917313,883.7185963269334,859.9480817621356,836.1775671973376,812.4070526325396,788.6365380677414 +Commercial Battery Storage 4Hr/Moderate,2305.9826468437136,2732.982513644183,2040.4465643409367,1950.269856537232,1869.7143211837465,1793.8579337087638,1723.5415172585374,1659.8731204563014,1599.716995873586,1579.7205334251666,1559.7240709767466,1539.7276085283268,1519.7311460799074,1499.734683631487,1479.7382211830675,1459.741758734648,1439.745296286228,1419.7488338378082,1399.7523713893884,1379.755908940969,1359.7594464925494,1339.7629840441289,1319.7665215957093,1299.7700591472899,1279.7735966988698,1259.7771342504502,1239.7806718020306,1219.7842093536105,1199.7877469051898 +Commercial Battery Storage 4Hr/Conservative,2305.9826468437136,2732.982513644183,2498.7016576750316,2463.259080970422,2371.1083815384354,2278.9576821064484,2186.806982674462,2094.6562832424743,2002.505583810488,1996.7872293956545,1991.0688749808223,1985.350520565989,1979.6321661511565,1973.9138117363236,1968.1954573214914,1962.4771029066583,1956.758748491826,1951.0403940769934,1945.3220396621607,1939.603685247328,1933.8853308324951,1928.1669764176622,1922.44862200283,1916.730267587997,1911.0119131731649,1905.2935587583313,1899.575204343499,1893.8568499286664,1888.1384955138321 +Commercial Battery Storage 6Hr/Advanced,2876.9343088230867,3435.841177832567,2461.5310698098765,1923.547457487996,1854.2418738500678,1784.9362902121393,1715.6307065742108,1646.325122936282,1577.0195392983542,1547.3635447125102,1517.7075501266665,1488.0515555408233,1458.3955609549796,1428.7395663691364,1399.0835717832927,1369.4275771974496,1339.7715826116057,1310.1155880257627,1280.459593439919,1250.8035988540762,1221.1476042682325,1191.4916096823893,1161.8356150965456,1132.1796205107023,1102.5236259248586,1072.8676313390156,1043.211636753172,1013.5556421673288,983.8996475814847 +Commercial Battery Storage 6Hr/Moderate,2876.9343088230867,3435.841177832567,2531.585716571949,2417.9997606872607,2311.8171108279016,2212.5828949171287,2120.767499358332,2037.6731522917025,1959.666004534793,1935.1701794781086,1910.6743544214232,1886.1785293647383,1861.6827043080536,1837.1868792513685,1812.6910541946838,1788.1952291379996,1763.6994040813145,1739.2035790246293,1714.7077539679447,1690.2119289112597,1665.716103854575,1641.2202787978897,1616.7244537412057,1592.2286286845206,1567.7328036278354,1543.2369785711508,1518.741153514466,1494.2453284577812,1469.7495034010947 +Commercial Battery Storage 6Hr/Conservative,2876.9343088230867,3435.841177832567,3117.369740972565,3073.151730462317,2958.184903135669,2843.218075809022,2728.251248482374,2613.2844211557253,2498.3175938290783,2491.1833987697355,2484.049203710393,2476.9150086510504,2469.780813591708,2462.6466185323648,2455.512423473023,2448.37822841368,2441.244033354338,2434.109838294996,2426.975643235653,2419.8414481763098,2412.7072531169674,2405.5730580576246,2398.4388629982827,2391.30466793894,2384.170472879597,2377.0362778202543,2369.902082760912,2362.7678877015696,2355.6336926422255 +Commercial Battery Storage 8Hr/Advanced,3447.8859708024584,4138.69984202095,2984.402383188387,2305.291529426242,2222.2316733875955,2139.171817348948,2056.111961310301,1973.0521052716535,1889.992249233007,1854.4507746261181,1818.9093000192288,1783.3678254123395,1747.8263508054508,1712.2848761985622,1676.7434015916729,1641.2019269847844,1605.660452377895,1570.1189777710063,1534.5775031641174,1499.0360285572287,1463.4945539503399,1427.953079343451,1392.411604736562,1356.870130129673,1321.328655522784,1285.7871809158955,1250.2457063090064,1214.7042317021176,1179.162757095228 +Commercial Battery Storage 8Hr/Moderate,3447.8859708024584,4138.69984202095,3022.7248688029617,2885.729664837289,2753.9199004720567,2631.307856125494,2517.9934814581266,2415.473184127103,2319.6150131959994,2290.6198255310505,2261.6246378661003,2232.6294502011506,2203.6342625362,2174.63907487125,2145.6438872063004,2116.648699541351,2087.6535118764004,2058.6583242114507,2029.6631365465005,2000.667948881551,1971.672761216601,1942.6775735516508,1913.6823858867015,1884.687198221751,1855.6920105568013,1826.696822891851,1797.701635226902,1768.7064475619518,1739.711259897 +Commercial Battery Storage 8Hr/Conservative,3447.8859708024584,4138.69984202095,3736.037824270098,3683.044379954212,3545.261424732903,3407.4784695115954,3269.6955142902866,3131.9125590689773,2994.1296038476694,2985.5795681438162,2977.0295324399644,2968.4794967361113,2959.929461032259,2951.379425328406,2942.829389624554,2934.279353920702,2925.7293182168496,2917.1792825129974,2908.6292468091447,2900.079211105292,2891.52917540144,2882.9791396975875,2874.429103993735,2865.8790682898816,2857.3290325860307,2848.7789968821776,2840.2289611783253,2831.678925474473,2823.128889770619 diff --git a/tests/data/Commercial_Battery_Storage/Market/30/df_fin_assump.csv b/tests/data/Commercial_Battery_Storage/Market/30/df_fin_assump.csv new file mode 100644 index 0000000..4f78a68 --- /dev/null +++ b/tests/data/Commercial_Battery_Storage/Market/30/df_fin_assump.csv @@ -0,0 +1,2 @@ +Financial Assumptions,Value +Equity Premium During Construction,0.02 diff --git a/tests/data/Commercial_Battery_Storage/Market/30/df_fom.csv b/tests/data/Commercial_Battery_Storage/Market/30/df_fom.csv index 02ac538..16afd60 100644 --- a/tests/data/Commercial_Battery_Storage/Market/30/df_fom.csv +++ b/tests/data/Commercial_Battery_Storage/Market/30/df_fom.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial Battery Storage 1Hr/Advanced,30.63049376118134,39.55131113183314,28.45312755779495,26.855916673499692,25.48947081535683,24.571082945796682,23.652695076236533,22.734307206676373,21.815919337116238,20.897531467556067,20.504551504647637,20.111571541739195,19.718591578830775,19.325611615922345,18.932631653013907,18.539651690105483,18.146671727197056,17.75369176428863,17.3607118013802,16.967731838471774,16.574751875563344,16.18177191265491,15.78879194974648,15.395811986838053,15.002832023929617,14.609852061021193,14.21687209811276,13.823892135204336,13.430912172295908,13.03793220938747 -Commercial Battery Storage 1Hr/Moderate,30.63049376118134,39.55131113183314,36.81920936541968,34.42776122709893,32.98952782761261,31.928442436983676,30.894812219712378,29.92890568673914,29.052401303232877,28.20127310951355,27.848757195644637,27.49624128177571,27.143725367906804,26.791209454037894,26.438693540168956,26.086177626300042,25.733661712431132,25.3811457985622,25.0286298846933,24.67611397082438,24.323598056955447,23.971082143086534,23.61856622921762,23.266050315348707,22.913534401479794,22.561018487610877,22.208502573741953,21.855986659873032,21.503470746004098,21.15095483213517 -Commercial Battery Storage 1Hr/Conservative,30.63049376118134,39.55131113183314,41.016174507086205,41.309147182136826,40.723201832035585,39.19974392177241,37.676286011509184,36.15282810124597,34.62937019098279,33.10591228071959,33.011375046377744,32.91683781203593,32.8223005776941,32.727763343352265,32.633226109010444,32.538688874668615,32.44415164032676,32.34961440598492,32.255077171643116,32.16053993730127,32.066002702959445,31.971465468617613,31.876928234275795,31.782390999933956,31.687853765592134,31.593316531250306,31.498779296908452,31.404242062566638,31.30970482822481,31.21516759388294 -Commercial Battery Storage 2Hr/Advanced,36.496067203687716,46.15940196144612,33.20697378710853,31.342906652149694,29.748159934036387,28.676331121933533,27.604502309830675,26.53267349772781,25.460844685624966,24.38901587352209,23.930378231644166,23.471740589766217,23.013102947888296,22.55446530601036,22.095827664132422,21.637190022254494,21.178552380376562,20.719914738498634,20.2612770966207,19.80263945474277,19.344001812864835,18.8853641709869,18.42672652910897,17.968088887231037,17.509451245353098,17.05081360347517,16.59217596159723,16.133538319719307,15.674900677841373,15.216263035963431 -Commercial Battery Storage 2Hr/Moderate,36.496067203687716,46.15940196144612,42.85075040033129,39.90684817858424,38.207464135493204,36.860485860830245,35.56605551358611,34.36030905873138,33.267091203838554,32.216819228361864,31.814108988007344,31.411398747652818,31.0086885072983,30.605978266943783,30.203268026589242,29.800557786234727,29.39784754588021,28.995137305525674,28.592427065171165,28.189716824816657,27.787006584462116,27.3842963441076,26.98158610375308,26.57887586339856,26.176165623044046,25.773455382689527,25.370745142334997,24.968034901980477,24.565324661625937,24.1626144212714 -Commercial Battery Storage 2Hr/Conservative,36.496067203687716,46.15940196144612,47.86900944149967,48.21093093751037,47.527087945488944,45.749096166233265,43.97110438697755,42.193112607721844,40.415120828466165,38.637129049210465,38.52679687372927,38.41646469824811,38.30613252276694,38.195800347285754,38.085468171804585,37.97513599632341,37.86480382084221,37.754471645361036,37.64413946987988,37.53380729439869,37.423475118917516,37.31314294343635,37.20281076795518,37.092478592473995,36.982146416992826,36.87181424151165,36.76148206603046,36.6511498905493,36.54081771506812,36.430485539586904 -Commercial Battery Storage 4Hr/Advanced,48.22721408870049,59.37558362067208,42.7146662457357,40.3168866094497,38.2655381713955,36.88682747420723,35.50811677701896,34.12940607983069,32.750695382642434,31.37198468545415,30.782031685637214,30.19207868582026,29.602125686003326,29.01217268618639,28.42221968636945,27.83226668655251,27.24231368673557,26.652360686918634,26.0624076871017,25.472454687284756,24.882501687467823,24.292548687650882,23.70259568783394,23.112642688017,22.522689688200057,21.93273668838312,21.342783688566183,20.752830688749246,20.16287768893231,19.572924689115354 -Commercial Battery Storage 4Hr/Moderate,48.22721408870049,59.37558362067208,54.91383247015452,50.86502208155487,48.643336751254395,46.7245727085234,44.90854210133356,43.223115802715874,41.696471005049894,40.24791146605848,39.74481257273276,39.24171367940701,38.7386147860813,38.23551589275558,37.73241699942982,37.22931810610411,36.72621921277839,36.22312031945264,35.72002142612693,35.2169225328012,34.71382363947546,34.21072474614972,33.707625852824,33.204526959498274,32.70142806617256,32.19832917284682,31.695230279521088,31.19213138619536,30.68903249286961,30.185933599543866 -Commercial Battery Storage 4Hr/Conservative,48.22721408870049,59.37558362067208,61.57467931032659,62.014498448257484,61.13486017239567,58.847800655155,56.5607411379143,54.273681620673585,51.98662210343289,49.6995625861922,49.55764052843231,49.41571847067246,49.273796412912596,49.131874355152725,48.98995229739287,48.848030239633005,48.70610818187313,48.564186124113256,48.42226406635341,48.280342008593536,48.138419950833665,47.996497893073794,47.85457583531394,47.71265377755407,47.570731719794225,47.428809662034354,47.28688760427447,47.14496554651461,47.00304348875475,46.86112143099483 -Commercial Battery Storage 6Hr/Advanced,59.958360973713255,72.59176527989806,52.22235870436287,49.29086656674971,46.7829164087546,45.09732382648093,43.41173124420725,41.72613866193357,40.04054607965989,38.35495349738621,37.633685139630266,36.91241678187429,36.19114842411836,35.469880066362414,34.74861170860647,34.02734335085053,33.306074993094576,32.584806635338644,31.863538277582695,31.14226991982675,30.421001562070803,29.699733204314857,28.97846484655891,28.257196488802965,27.53592813104702,26.814659773291073,26.093391415535123,25.372123057779184,24.650854700023242,23.929586342267275 -Commercial Battery Storage 6Hr/Moderate,59.958360973713255,72.59176527989806,66.97691453997776,61.82319598452549,59.07920936701559,56.58865955621655,54.251028689081025,52.08592254670037,50.12585080626124,48.279003703755095,47.67551615745817,47.07202861116122,46.46854106486429,45.86505351856737,45.261565972270404,44.658078425973486,44.05459087967656,43.45110333337961,42.847615787082674,42.24412824078575,41.6406406944888,41.03715314819186,40.43366560189492,39.830178055598,39.22669050930106,38.62320296300412,38.01971541670718,37.41622787041025,36.81274032411329,36.20925277781633 -Commercial Battery Storage 6Hr/Conservative,59.958360973713255,72.59176527989806,75.28034917915352,75.8180659590046,74.74263239930242,71.94650514407672,69.15037788885103,66.35425063362531,63.55812337839963,60.76199612317394,60.588484183135364,60.41497224309682,60.24146030305826,60.067948363019696,59.89443642298116,59.7209244829426,59.54741254290403,59.37390060286547,59.200388662826924,59.02687672278836,58.85336478274982,58.67985284271126,58.5063409026727,58.33282896263415,58.1593170225956,57.98580508255706,57.812293142518485,57.638781202479926,57.465269262441375,57.29175732240277 -Commercial Battery Storage 8Hr/Advanced,71.68950785872602,85.80794693912401,61.73005116299003,58.26484652404972,55.30029464611371,53.30782017875463,51.31534571139554,49.322871244036435,47.33039677667736,45.337922309318266,44.485338593623325,43.63275487792835,42.7801711622334,41.927587446538446,41.07500373084349,40.22242001514854,39.369836299453596,38.51725258375864,37.66466886806369,36.81208515236874,35.95950143667379,35.106917720978835,34.25433400528389,33.40175028958893,32.54916657389398,31.696582858199022,30.843999142504074,29.991415426809127,29.13883171111417,28.286247995419203 -Commercial Battery Storage 8Hr/Moderate,71.68950785872602,85.80794693912401,79.03999660980098,72.78136988749611,69.51508198277678,66.4527464039097,63.59351527682848,60.94872929068486,58.55523060747257,56.310095941451735,55.60621974218358,54.90234354291544,54.19846734364728,53.49459114437915,52.790714945110985,52.086838745842854,51.38296254657473,50.67908634730657,49.97521014803843,49.27133394877029,48.56745774950213,47.86358155023399,47.15970535096585,46.45582915169771,45.751952952429576,45.048076753161425,44.34420055389327,43.640324354625136,42.93644815535697,42.232571956088805 -Commercial Battery Storage 8Hr/Conservative,71.68950785872602,85.80794693912401,88.98601904798043,89.62163346975171,88.35040462620915,85.04520963299846,81.74001463978777,78.43481964657707,75.12962465336635,71.82442966015567,71.6193278378384,71.41422601552118,71.20912419320392,71.00402237088667,70.79892054856944,70.5938187262522,70.38871690393493,70.18361508161769,69.97851325930047,69.7734114369832,69.56830961466596,69.36320779234872,69.15810597003147,68.95300414771422,68.74790232539699,68.54280050307976,68.33769868076249,68.13259685844524,67.927495036128,67.72239321381069 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial Battery Storage 1Hr/Advanced,34.929480935955034,40.450981105990294,27.816081048641998,23.354205217573295,22.512751154819053,21.671297092064812,20.829843029310563,19.98838896655632,19.146934903802073,18.786875067070252,18.426815230338434,18.06675539360662,17.706695556874802,17.34663572014298,16.986575883411163,16.626516046679345,16.26645620994753,15.906396373215713,15.546336536483901,15.186276699752083,14.826216863020262,14.466157026288446,14.106097189556628,13.746037352824812,13.385977516092996,13.025917679361175,12.66585784262936,12.305798005897543,11.945738169165722 +Commercial Battery Storage 1Hr/Moderate,34.929480935955034,40.450981105990294,31.415766254995575,30.088934182341433,29.074105377022438,28.091209957443898,27.173898427106042,26.341852464613194,25.537514841997783,25.218295906472818,24.899076970947846,24.579858035422884,24.260639099897908,23.94142016437293,23.622201228847956,23.302982293322994,22.98376335779801,22.664544422273046,22.34532548674808,22.02610655122311,21.706887615698136,21.38766868017316,21.06844974464819,20.74923080912322,20.430011873598254,20.110792938073285,19.79157400254831,19.47235506702333,19.153136131498343 +Commercial Battery Storage 1Hr/Conservative,34.929480935955034,40.450981105990294,37.848659457980084,37.3117990401364,35.915961953742816,34.520124867349224,33.124287780955626,31.72845069456205,30.332613608168455,30.245995804781536,30.15937800139463,30.072760198007728,29.986142394620817,29.8995245912339,29.812906787846998,29.726288984460087,29.639671181073183,29.553053377686275,29.466435574299357,29.379817770912457,29.29319996752554,29.206582164138634,29.119964360751727,29.033346557364816,28.946728753977915,28.860110950590997,28.773493147204086,28.686875343817185,28.60025754043024 +Commercial Battery Storage 2Hr/Advanced,41.80850348958215,48.91926471900621,34.115814978666606,27.953589465747214,26.94641918504685,25.93924890434649,24.93207862364612,23.924908342945756,22.917738062245384,22.4867679322265,22.055797802207618,21.624827672188736,21.19385754216986,20.76288741215097,20.331917282132093,19.900947152113215,19.469977022094334,19.039006892075452,18.608036762056575,18.17706663203769,17.746096502018812,17.315126371999934,16.88415624198105,16.453186111962168,16.022215981943287,15.591245851924407,15.160275721905528,14.729305591886646,14.29833546186776 +Commercial Battery Storage 2Hr/Moderate,41.80850348958215,48.91926471900621,37.33318016259971,35.72430539485247,34.40071227477674,33.136152714827524,31.959814068857657,30.893717557267323,29.87430465035396,29.50087584222455,29.127447034095116,28.7540182259657,28.380589417836276,28.007160609706844,27.633731801577422,27.260302993448,26.886874185318575,26.513445377189157,26.14001656905974,25.76658776093031,25.39315895280089,25.01973014467146,24.646301336542038,24.272872528412616,23.899443720283195,23.526014912153773,23.15258610402435,22.77915729589492,22.405728487765476 +Commercial Battery Storage 2Hr/Conservative,41.80850348958215,48.91926471900621,45.30258591378353,44.659996042666045,42.989262377760554,41.31852871285506,39.64779504794958,37.97706138304408,36.30632771813859,36.20265137832118,36.09897503850379,35.99529869868639,35.89162235886898,35.787946019051574,35.684269679234184,35.580593339416765,35.476916999599375,35.37324065978198,35.26956431996457,35.165887980147176,35.062211640329764,34.95853530051237,34.85485896069497,34.751182620877564,34.64750628106017,34.543829941242755,34.440153601425365,34.33647726160796,34.23280092179053 +Commercial Battery Storage 4Hr/Advanced,55.566548596836384,65.85583194503802,46.715282838715815,37.152357962095046,35.81375524550245,34.47515252890983,33.136549812317234,31.797947095724613,30.459344379132006,29.886553662538997,29.313762945945985,28.740972229352977,28.168181512759965,27.595390796166953,27.022600079573948,26.449809362980943,25.87701864638794,25.30422792979493,24.73143721320192,24.15864649660892,23.58585578001591,23.013065063422903,22.44027434682989,21.867483630236887,21.294692913643875,20.721902197050873,20.14911148045786,19.576320763864857,19.003530047271838 +Commercial Battery Storage 4Hr/Moderate,55.566548596836384,65.85583194503802,49.16800797780799,46.99504781987456,45.05392607028535,43.22603822959478,41.53164535236091,39.99744774257557,38.547884267066316,38.066035713728,37.58418716038966,37.10233860705133,36.62049005371301,36.138641500374675,35.65679294703635,35.174944393698034,34.693095840359696,34.211247287021365,33.729398733683034,33.24755018034472,32.76570162700639,32.283853073668055,31.80200452032973,31.32015596699141,30.838307413653077,30.356458860314753,29.87461030697643,29.392761753638094,28.910913200299742 +Commercial Battery Storage 4Hr/Conservative,55.566548596836384,65.85583194503802,60.21043882539041,59.35639004772531,57.13586322579603,54.915336403866746,52.694809581937456,50.47428276000815,48.253755938078875,48.11596252540048,47.9781691127221,47.840375700043694,47.70258228736532,47.56478887468692,47.42699546200855,47.28920204933015,47.15140863665177,47.01361522397339,46.875821811295,46.73802839861661,46.60023498593822,46.46244157325983,46.324648160581454,46.18685474790306,46.049061335224685,45.91126792254628,45.7734745098679,45.63568109718952,45.49788768451109 +Commercial Battery Storage 6Hr/Advanced,69.32459370409062,82.79239917106983,59.31475069876501,46.35112645844288,44.681091305958034,43.011056153473184,41.341021000988334,39.67098584850348,38.000950696018634,37.28633939285149,36.57172808968435,35.85711678651722,35.14250548335008,34.427894180182946,33.71328287701581,32.99867157384868,32.284060270681536,31.569448967514404,30.854837664347265,30.140226361180147,29.42561505801301,28.711003754845873,27.99639245167873,27.2817811485116,26.567169845344463,25.852558542177334,25.137947239010195,24.423335935843067,23.708724632675917 +Commercial Battery Storage 6Hr/Moderate,69.32459370409062,82.79239917106983,61.00283579301626,58.26579024489666,55.70713986579395,53.31592374436204,51.10347663586416,49.101177927883825,47.22146388377867,46.631195585231445,46.0409272866842,45.45065898813697,44.86039068958974,44.270122391042506,43.679854092495276,43.08958579394806,42.49931749540082,41.90904919685358,41.31878089830636,40.72851259975912,40.1382443012119,39.547976002664655,38.95770770411744,38.367439405570195,37.77717110702296,37.18690280847573,36.596634509928506,36.00636621138127,35.416097912834 +Commercial Battery Storage 6Hr/Conservative,69.32459370409062,82.79239917106983,75.11829173699729,74.05278405278459,71.2824640738315,68.51214409487842,65.74182411592533,62.971504136972214,60.20118415801914,60.02927367247976,59.8573631869404,59.68545270140102,59.513542215861655,59.34163173032226,59.16972124478291,58.997810759243535,58.82590027370417,58.65398978816481,58.48207930262543,58.31016881708604,58.13825833154667,57.966347846007295,57.794437360467946,57.62252687492857,57.45061638938919,57.27870590384981,57.10679541831045,56.93488493277107,56.76297444723166 +Commercial Battery Storage 8Hr/Advanced,83.08263881134484,99.72896639710163,71.91421855881426,55.549894954790716,53.54842736641364,51.54695977803652,49.54549218965944,47.54402460128233,45.542557012905256,44.68612512316399,43.82969323342272,42.97326134368145,42.11682945394019,41.26039756419894,40.403965674457666,39.547533784716414,38.691101894975134,37.83467000523388,36.978238115492616,36.121806225751364,35.265374336010105,34.40894244626884,33.55251055652757,32.69607866678631,31.839646777045047,30.9832148873038,30.126782997562533,29.27035110782127,28.413919218079993 +Commercial Battery Storage 8Hr/Moderate,83.08263881134484,99.72896639710163,72.83766360822453,69.53653266991874,66.36035366130254,63.405809259129285,60.67530791936741,58.204908113192076,55.89504350049101,55.1963554567349,54.49766741297876,53.79897936922262,53.10029132546647,52.40160328171034,51.7029152379542,51.00422719419808,50.30553915044194,49.606851106685795,48.90816306292966,48.20947501917353,47.510786975417396,46.812098931661254,46.11341088790513,45.41472284414898,44.71603480039285,44.017346756636705,43.31865871288059,42.61997066912445,41.92128262536826 +Commercial Battery Storage 8Hr/Conservative,83.08263881134484,99.72896639710163,90.02614464860417,88.74917805784388,85.42906492186697,82.1089517858901,78.7888386499132,75.46872551393629,72.14861237795942,71.94258481955904,71.73655726115871,71.53052970275833,71.32450214435798,71.11847458595761,70.91244702755726,70.70641946915691,70.50039191075656,70.29436435235621,70.08833679395585,69.88230923555548,69.67628167715513,69.47025411875477,69.26422656035443,69.05819900195404,68.85217144355373,68.64614388515335,68.440116326753,68.23408876835263,68.02806120995224 diff --git a/tests/data/Commercial_Battery_Storage/Market/30/df_gcc.csv b/tests/data/Commercial_Battery_Storage/Market/30/df_gcc.csv new file mode 100644 index 0000000..0fc7974 --- /dev/null +++ b/tests/data/Commercial_Battery_Storage/Market/30/df_gcc.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial Battery Storage 1Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 1Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 1Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 2Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 2Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 2Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 4Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 4Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 4Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 6Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 6Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 6Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 8Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 8Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 8Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Commercial_Battery_Storage/Market/30/df_occ.csv b/tests/data/Commercial_Battery_Storage/Market/30/df_occ.csv index 1ec85c4..4a2c2f7 100644 --- a/tests/data/Commercial_Battery_Storage/Market/30/df_occ.csv +++ b/tests/data/Commercial_Battery_Storage/Market/30/df_occ.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial Battery Storage 1Hr/Advanced,1225.2197504472535,1582.0524452733255,1138.125102311798,1074.2366669399876,1019.5788326142732,982.8433178318672,946.1078030494613,909.3722882670548,872.6367734846494,835.9012587022427,820.1820601859055,804.4628616695677,788.743663153231,773.0244646368938,757.3052661205562,741.5860676042194,725.8668690878823,710.1476705715452,694.428472055208,678.709273538871,662.9900750225337,647.2708765061964,631.5516779898592,615.8324794735221,600.1132809571847,584.3940824408477,568.6748839245104,552.9556854081734,537.2364868918363,521.5172883754988 -Commercial Battery Storage 1Hr/Moderate,1225.2197504472535,1582.0524452733255,1472.7683746167872,1377.110449083957,1319.5811131045043,1277.137697479347,1235.7924887884951,1197.1562274695655,1162.096052129315,1128.050924380542,1113.9502878257854,1099.8496512710283,1085.749014716272,1071.6483781615157,1057.547741606758,1043.4471050520017,1029.3464684972453,1015.245831942488,1001.1451953877319,987.0445588329752,972.9439222782179,958.8432857234613,944.7426491687047,930.6420126139482,916.5413760591917,902.440739504435,888.340102949678,874.2394663949212,860.1388298401638,846.0381932854067 -Commercial Battery Storage 1Hr/Conservative,1225.2197504472535,1582.0524452733255,1640.646980283448,1652.3658872854728,1628.9280732814232,1567.9897568708961,1507.0514404603673,1446.113124049839,1385.1748076393117,1324.2364912287837,1320.4550018551097,1316.6735124814372,1312.892023107764,1309.1105337340905,1305.3290443604176,1301.5475549867444,1297.7660656130704,1293.9845762393968,1290.2030868657246,1286.421597492051,1282.6401081183776,1278.8586187447045,1275.0771293710318,1271.2956399973582,1267.5141506236853,1263.7326612500121,1259.951171876338,1256.1696825026654,1252.3881931289923,1248.6067037553175 -Commercial Battery Storage 2Hr/Advanced,1459.8426881475086,1846.3760784578446,1328.2789514843412,1253.7162660859876,1189.9263973614554,1147.0532448773413,1104.180092393227,1061.3069399091123,1018.4337874249986,975.5606349408836,957.2151292657666,938.8696235906486,920.5241179155317,902.1786122404144,883.8331065652968,865.4876008901797,847.1420952150625,828.7965895399453,810.4510838648279,792.1055781897107,773.7600725145934,755.4145668394759,737.0690611643587,718.7235554892414,700.3780498141239,682.0325441390067,663.6870384638893,645.3415327887723,626.9960271136549,608.6505214385372 -Commercial Battery Storage 2Hr/Moderate,1459.8426881475086,1846.3760784578446,1714.0300160132515,1596.2739271433695,1528.2985654197282,1474.4194344332097,1422.6422205434442,1374.4123623492553,1330.683648153542,1288.6727691344745,1272.5643595202937,1256.4559499061127,1240.3475402919319,1224.2391306777513,1208.1307210635696,1192.022311449389,1175.9139018352084,1159.805492221027,1143.6970826068466,1127.5886729926663,1111.4802633784846,1095.371853764304,1079.2634441501232,1063.1550345359424,1047.0466249217618,1030.938215307581,1014.8298056933997,998.7213960792191,982.6129864650375,966.504576850856 -Commercial Battery Storage 2Hr/Conservative,1459.8426881475086,1846.3760784578446,1914.7603776599867,1928.4372375004148,1901.0835178195578,1829.9638466493304,1758.844175479102,1687.7245043088735,1616.6048331386464,1545.4851619684184,1541.0718749491707,1536.6585879299244,1532.2453009106773,1527.83201389143,1523.4187268721832,1519.0054398529364,1514.5921528336885,1510.1788658144415,1505.765578795195,1501.3522917759476,1496.9390047567006,1492.5257177374538,1488.112430718207,1483.6991436989597,1479.285856679713,1474.872569660466,1470.4592826412184,1466.0459956219718,1461.6327086027247,1457.219421583476 -Commercial Battery Storage 4Hr/Advanced,1929.0885635480195,2375.023344826883,1708.5866498294279,1612.675464377988,1530.6215268558199,1475.4730989682892,1420.3246710807584,1365.1762431932275,1310.0278153056972,1254.879387418166,1231.2812674254885,1207.6831474328103,1184.085027440133,1160.4869074474555,1136.888787454778,1113.2906674621004,1089.6925474694228,1066.0944274767453,1042.496307484068,1018.8981874913902,995.3000674987128,971.7019475060353,948.1038275133576,924.50570752068,900.9075875280022,877.3094675353248,853.7113475426472,830.1132275499698,806.5151075572923,782.9169875646141 -Commercial Battery Storage 4Hr/Moderate,1929.0885635480195,2375.023344826883,2196.5532988061805,2034.6008832621947,1945.7334700501756,1868.9829083409359,1796.3416840533423,1728.9246321086348,1667.8588402019957,1609.9164586423392,1589.7925029093103,1569.6685471762805,1549.5445914432519,1529.420635710223,1509.296679977193,1489.1727242441643,1469.0487685111354,1448.9248127781057,1428.800857045077,1408.676901312048,1388.5529455790181,1368.4289898459888,1348.3050341129601,1328.181078379931,1308.0571226469024,1287.9331669138728,1267.8092111808435,1247.6852554478144,1227.5612997147844,1207.4373439817546 -Commercial Battery Storage 4Hr/Conservative,1929.0885635480195,2375.023344826883,2462.9871724130635,2480.5799379302994,2445.3944068958267,2353.9120262061997,2262.429645516572,2170.9472648269434,2079.4648841373155,1987.9825034476878,1982.3056211372923,1976.6287388268981,1970.9518565165038,1965.274974206109,1959.5980918957146,1953.9212095853202,1948.244327274925,1942.56744496453,1936.8905626541361,1931.2136803437413,1925.5367980333465,1919.8599157229517,1914.1830334125575,1908.5061511021627,1902.8292687917688,1897.152386481374,1891.4755041709786,1885.7986218605843,1880.12173955019,1874.444857239793 -Commercial Battery Storage 6Hr/Advanced,2398.33443894853,2903.670611195922,2088.8943481745146,1971.6346626699883,1871.3166563501838,1803.8929530592372,1736.46924976829,1669.0455464773427,1601.6218431863956,1534.1981398954483,1505.3474055852105,1476.4966712749717,1447.6459369647343,1418.7952026544965,1389.9444683442587,1361.093734034021,1332.242999723783,1303.3922654135456,1274.5415311033078,1245.69079679307,1216.840062482832,1187.9893281725942,1159.1385938623564,1130.2878595521186,1101.4371252418807,1072.5863909316429,1043.7356566214048,1014.8849223111673,986.0341880009296,957.183453690691 -Commercial Battery Storage 6Hr/Moderate,2398.33443894853,2903.670611195922,2679.07658159911,2472.9278393810196,2363.1683746806234,2263.5463822486618,2170.041147563241,2083.4369018680145,2005.0340322504496,1931.1601481502037,1907.0206462983267,1882.8811444464488,1858.7416425945714,1834.6021407426947,1810.4626388908162,1786.3231370389392,1762.1836351870622,1738.0441333351844,1713.904631483307,1689.7651296314298,1665.625627779552,1641.4861259276743,1617.3466240757969,1593.2071222239197,1569.0676203720423,1544.9281185201646,1520.788616668287,1496.64911481641,1472.5096129645317,1448.3701111126531 -Commercial Battery Storage 6Hr/Conservative,2398.33443894853,2903.670611195922,3011.2139671661407,3032.7226383601837,2989.705295972097,2877.8602057630687,2766.015115554041,2654.1700253450126,2542.324935135985,2430.4798449269574,2423.5393673254143,2416.5988897238726,2409.6584121223304,2402.717934520788,2395.777456919246,2388.836979317704,2381.896501716161,2374.9560241146187,2368.015546513077,2361.0750689115343,2354.1345913099926,2347.1941137084505,2340.253636106908,2333.313158505366,2326.372680903824,2319.4322033022822,2312.491725700739,2305.551248099197,2298.610770497655,2291.670292896111 -Commercial Battery Storage 8Hr/Advanced,2867.5803143490407,3432.3178775649603,2469.202046519601,2330.593860961989,2212.0117858445483,2132.312807150185,2052.6138284558215,1972.9148497614574,1893.2158710670944,1813.5168923727306,1779.413543744933,1745.3101951171338,1711.206846489336,1677.1034978615378,1643.0001492337396,1608.8968006059417,1574.7934519781436,1540.6901033503455,1506.5867547225475,1472.4834060947494,1438.3800574669515,1404.2767088391533,1370.1733602113554,1336.0700115835573,1301.9666629557591,1267.8633143279608,1233.7599657001629,1199.656617072365,1165.5532684445668,1131.449919816768 -Commercial Battery Storage 8Hr/Moderate,2867.5803143490407,3432.3178775649603,3161.599864392039,2911.2547954998445,2780.6032793110708,2658.1098561563877,2543.740611073139,2437.949171627394,2342.209224298903,2252.4038376580693,2224.248789687343,2196.0937417166174,2167.938693745891,2139.783645775166,2111.6285978044393,2083.473549833714,2055.3185018629893,2027.1634538922629,1999.0084059215371,1970.8533579508114,1942.6983099800852,1914.5432620093595,1886.388214038634,1858.2331660679083,1830.078118097183,1801.9230701264569,1773.7680221557307,1745.6129741850052,1717.4579262142788,1689.3028782435522 -Commercial Battery Storage 8Hr/Conservative,2867.5803143490407,3432.3178775649603,3559.440761919217,3584.865338790068,3534.016185048366,3401.808385319938,3269.6005855915105,3137.3927858630823,3005.184986134654,2872.977186406227,2864.773113513536,2856.569040620847,2848.364967728157,2840.160894835467,2831.9568219427774,2823.752749050088,2815.548676157397,2807.3446032647075,2799.1405303720185,2790.9364574793276,2782.7323845866385,2774.5283116939486,2766.3242388012586,2758.120165908569,2749.9160930158796,2741.71202012319,2733.507947230499,2725.3038743378097,2717.0998014451197,2708.8957285524275 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial Battery Storage 1Hr/Advanced,1397.1792374382012,1618.0392442396117,1112.6432419456798,934.1682087029318,900.510046192762,866.8518836825924,833.1937211724224,799.5355586622528,765.8773961520828,751.47500268281,737.0726092135374,722.6702157442647,708.267822274992,693.8654288057191,679.4630353364465,665.0606418671738,650.6582483979013,636.2558549286285,621.853461459356,607.4510679900833,593.0486745208104,578.6462810515378,564.2438875822651,549.8414941129925,535.4391006437198,521.036707174447,506.6343137051744,492.2319202359017,477.8295267666288 +Commercial Battery Storage 1Hr/Moderate,1397.1792374382012,1618.0392442396117,1256.6306501998229,1203.5573672936573,1162.9642150808975,1123.6483982977559,1086.9559370842417,1053.6740985845277,1021.5005936799113,1008.7318362589127,995.9630788379138,983.1943214169153,970.4255639959163,957.6568065749171,944.8880491539182,932.1192917329197,919.3505343119205,906.5817768909218,893.8130194699231,881.0442620489242,868.2755046279253,855.5067472069263,842.7379897859277,829.9692323649288,817.2004749439301,804.4317175229313,791.6629601019323,778.8942026809332,766.1254452599337 +Commercial Battery Storage 1Hr/Conservative,1397.1792374382012,1618.0392442396117,1513.9463783192034,1492.471961605456,1436.6384781497127,1380.8049946939689,1324.971511238225,1269.138027782482,1213.304544326738,1209.8398321912614,1206.3751200557851,1202.9104079203091,1199.4456957848327,1195.980983649356,1192.51627151388,1189.0515593784035,1185.5868472429272,1182.122135107451,1178.6574229719743,1175.1927108364982,1171.7279987010215,1168.2632865655453,1164.798574430069,1161.3338622945926,1157.8691501591165,1154.4044380236398,1150.9397258881634,1147.4750137526873,1144.0103016172095 +Commercial Battery Storage 2Hr/Advanced,1672.340139583286,1956.770588760248,1364.6325991466642,1118.1435786298885,1077.8567674018739,1037.5699561738595,997.2831449458447,956.9963337178301,916.7095224898153,899.47071728906,882.2319120883046,864.9931068875494,847.7543016867943,830.5154964860387,813.2766912852836,796.0378860845285,778.7990808837733,761.5602756830181,744.321470482263,727.0826652815076,709.8438600807524,692.6050548799973,675.366249679242,658.1274444784867,640.8886392777315,623.6498340769763,606.411028876221,589.1722236754658,571.9334184747104 +Commercial Battery Storage 2Hr/Moderate,1672.340139583286,1956.770588760248,1493.3272065039885,1428.972215794099,1376.0284909910695,1325.446108593101,1278.3925627543063,1235.7487022906928,1194.9721860141583,1180.035033688982,1165.0978813638046,1150.160729038628,1135.223576713451,1120.2864243882736,1105.3492720630968,1090.41211973792,1075.474967412743,1060.5378150875663,1045.6006627623894,1030.6635104372124,1015.7263581120354,1000.7892057868584,985.8520534616815,970.9149011365046,955.9777488113277,941.0405964861509,926.103444160974,911.1662918357968,896.229139510619 +Commercial Battery Storage 2Hr/Conservative,1672.340139583286,1956.770588760248,1812.103436551341,1786.3998417066416,1719.5704951104221,1652.7411485142025,1585.911801917983,1519.082455321763,1452.2531087255436,1448.1060551328471,1443.9590015401516,1439.8119479474556,1435.664894354759,1431.5178407620629,1427.3707871693673,1423.2237335766706,1419.076679983975,1414.929626391279,1410.7825727985828,1406.635519205887,1402.4884656131906,1398.3414120204945,1394.1943584277988,1390.0473048351025,1385.9002512424067,1381.7531976497103,1377.6061440570145,1373.4590904643183,1369.312036871621 +Commercial Battery Storage 4Hr/Advanced,2222.661943873455,2634.2332778015207,1868.6113135486326,1486.0943184838018,1432.550209820098,1379.0061011563932,1325.4619924926892,1271.9178838289845,1218.3737751652802,1195.4621465015598,1172.5505178378394,1149.638889174119,1126.7272605103985,1103.8156318466781,1080.904003182958,1057.9923745192377,1035.0807458555175,1012.1691171917971,989.2574885280768,966.3458598643567,943.4342312006363,920.5226025369161,897.6109738731956,874.6993452094754,851.787716545755,828.8760878820349,805.9644592183145,783.0528305545942,760.1412018908735 +Commercial Battery Storage 4Hr/Moderate,2222.661943873455,2634.2332778015207,1966.7203191123194,1879.8019127949822,1802.157042811414,1729.041529183791,1661.2658140944363,1599.8979097030226,1541.9153706826526,1522.6414285491198,1503.3674864155864,1484.0935442820532,1464.8196021485205,1445.5456600149869,1426.271717881454,1406.9977757479212,1387.7238336143878,1368.4498914808546,1349.1759493473214,1329.9020072137887,1310.6280650802557,1291.354122946722,1272.0801808131891,1252.8062386796564,1233.532296546123,1214.25835441259,1194.984412279057,1175.7104701455237,1156.4365280119896 +Commercial Battery Storage 4Hr/Conservative,2222.661943873455,2634.2332778015207,2408.4175530156162,2374.2556019090125,2285.434529031841,2196.6134561546696,2107.792383277498,2018.9713104003258,1930.1502375231548,1924.6385010160188,1919.1267645088838,1913.6150280017478,1908.1032914946124,1902.5915549874767,1897.0798184803418,1891.5680819732058,1886.0563454660708,1880.5446089589354,1875.0328724518,1869.5211359446644,1864.0093994375288,1858.497662930393,1852.985926423258,1847.4741899161224,1841.9624534089874,1836.4507169018511,1830.938980394716,1825.4272438875805,1819.9155073804436 +Commercial Battery Storage 6Hr/Advanced,2772.9837481636246,3311.695966842793,2372.5900279506004,1854.045058337715,1787.2436522383214,1720.4422461389272,1653.6408400395333,1586.8394339401389,1520.0380278407454,1491.4535757140595,1462.869123587374,1434.2846714606887,1405.7002193340031,1377.1157672073177,1348.531315080632,1319.9468629539472,1291.3624108272613,1262.7779587005762,1234.1935065738905,1205.6090544472058,1177.0246023205202,1148.4401501938348,1119.8556980671492,1091.271245940464,1062.6867938137784,1034.1023416870933,1005.5178895604078,976.9334374337226,948.3489853070366 +Commercial Battery Storage 6Hr/Moderate,2772.9837481636246,3311.695966842793,2440.11343172065,2330.631609795866,2228.2855946317577,2132.6369497744813,2044.1390654345664,1964.0471171153529,1888.8585553511466,1865.2478234092578,1841.637091467368,1818.0263595254787,1794.4156275835896,1770.8048956417,1747.194163699811,1723.5834317579222,1699.9726998160327,1676.3619678741431,1652.751235932254,1629.1405039903648,1605.5297720484757,1581.919040106586,1558.3083081646973,1534.6975762228078,1511.0868442809183,1487.4761123390292,1463.8653803971401,1440.2546484552508,1416.64391651336 +Commercial Battery Storage 6Hr/Conservative,2772.9837481636246,3311.695966842793,3004.7316694798915,2962.1113621113836,2851.29856295326,2740.485763795137,2629.672964637013,2518.8601654788886,2408.0473663207654,2401.1709468991903,2394.2945274776157,2387.4181080560406,2380.541688634466,2373.6652692128905,2366.7888497913164,2359.9124303697413,2353.0360109481667,2346.159591526592,2339.283172105017,2332.4067526834415,2325.530333261867,2318.653913840292,2311.7774944187177,2304.9010749971426,2298.0246555755675,2291.1482361539925,2284.271816732418,2277.395397310843,2270.5189778892664 +Commercial Battery Storage 8Hr/Advanced,3323.305552453793,3989.158655884065,2876.56874235257,2221.9957981916286,2141.9370946565455,2061.878391121461,1981.8196875863775,1901.7609840512932,1821.70228051621,1787.4450049265595,1753.1877293369087,1718.9304537472578,1684.6731781576075,1650.4159025679573,1616.1586269783065,1581.9013513886564,1547.6440757990053,1513.3868002093552,1479.1295246197046,1444.8722490300545,1410.6149734404041,1376.3576978507535,1342.100422261103,1307.8431466714526,1273.5858710818018,1239.3285954921519,1205.0713199025013,1170.8140443128507,1136.5567687231996 +Commercial Battery Storage 8Hr/Moderate,3323.305552453793,3989.158655884065,2913.5065443289814,2781.4613067967493,2654.4141464521017,2536.2323703651714,2427.0123167746965,2328.196324527683,2235.8017400196404,2207.854218269396,2179.90669651915,2151.9591747689046,2124.0116530186588,2096.0641312684133,2068.116609518168,2040.1690877679232,2012.2215660176773,1984.2740442674317,1956.3265225171863,1928.379000766941,1900.4314790166957,1872.48395726645,1844.536435516205,1816.5889137659592,1788.6413920157138,1760.6938702654681,1732.7463485152236,1704.7988267649778,1676.8513050147305 +Commercial Battery Storage 8Hr/Conservative,3323.305552453793,3989.158655884065,3601.0457859441667,3549.9671223137548,3417.1625968746785,3284.358071435604,3151.553545996528,3018.749020557452,2885.944495118377,2877.703392782362,2869.462290446348,2861.221188110333,2852.980085774319,2844.7389834383043,2836.4978811022906,2828.2567787662765,2820.0156764302624,2811.7745740942482,2803.5334717582336,2795.292369422219,2787.0512670862054,2778.810164750191,2770.569062414177,2762.3279600781616,2754.086857742149,2745.845755406134,2737.6046530701196,2729.3635507341055,2721.1224483980895 diff --git a/tests/data/Commercial_Battery_Storage/Market/30/df_vom.csv b/tests/data/Commercial_Battery_Storage/Market/30/df_vom.csv index e01ed9e..0fc7974 100644 --- a/tests/data/Commercial_Battery_Storage/Market/30/df_vom.csv +++ b/tests/data/Commercial_Battery_Storage/Market/30/df_vom.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial Battery Storage 1Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 1Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 1Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 2Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 2Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 2Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 4Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 4Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 4Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 6Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 6Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 6Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 8Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 8Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 8Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial Battery Storage 1Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 1Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 1Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 2Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 2Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 2Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 4Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 4Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 4Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 6Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 6Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 6Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 8Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 8Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 8Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Commercial_Battery_Storage/Market/TechLife/df_capex.csv b/tests/data/Commercial_Battery_Storage/Market/TechLife/df_capex.csv new file mode 100644 index 0000000..99a1130 --- /dev/null +++ b/tests/data/Commercial_Battery_Storage/Market/TechLife/df_capex.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial Battery Storage 1Hr/Advanced,1449.5551538746543,1678.6945173616073,1154.3527863636048,969.1872776423813,934.2673750062493,899.3474723701173,864.427569733985,829.5076670978531,794.5877644617208,779.6454699284909,764.7031753952613,749.7608808620316,734.8185863288019,719.8762917955719,704.9339972623422,689.9917027291125,675.049408195883,660.1071136626532,645.1648191294237,630.2225245961939,615.280230062964,600.3379355297344,585.3956409965047,570.453346463275,555.5110519300454,540.5687573968155,525.626462863586,510.6841683303562,495.7418737971263 +Commercial Battery Storage 1Hr/Moderate,1449.5551538746543,1678.6945173616073,1303.7378359944178,1248.67500031219,1206.5601367175132,1165.7704918962165,1127.702544108846,1093.1730727032002,1059.7934828817756,1046.5460643457536,1033.2986458097316,1020.0512272737096,1006.8038087376874,993.556390201665,980.3089716656427,967.0615531296208,953.8141345935983,940.5667160575764,927.3192975215544,914.0718789855322,900.82446044951,887.5770419134877,874.3296233774657,861.0822048414435,847.8347863054215,834.5873677693995,821.3399492333772,808.0925306973547,794.8451121613319 +Commercial Battery Storage 1Hr/Conservative,1449.5551538746543,1678.6945173616073,1570.6995327287318,1548.4201067325798,1490.4935991425843,1432.5670915525884,1374.6405839625925,1316.7140763725972,1258.7875687826013,1255.192975334533,1251.5983818864654,1248.0037884383978,1244.4091949903298,1240.8146015422617,1237.220008094194,1233.625414646126,1230.0308211980584,1226.4362277499906,1222.8416343019223,1219.247040853855,1215.6524474057867,1212.0578539577189,1208.4632605096513,1204.8686670615832,1201.2740736135156,1197.6794801654476,1194.0848867173795,1190.490293269312,1186.8956998212425 +Commercial Battery Storage 2Hr/Advanced,1735.0309848643408,2030.1238494557992,1415.7884430528595,1160.0593136115042,1118.2622747750129,1076.4652359385218,1034.6681971020303,992.871158265539,951.0741194290474,933.1890848852948,915.3040503415423,897.4190157977898,879.5339812540375,861.6489467102847,843.7639121665324,825.87887762278,807.9938430790276,790.1088085352751,772.2237739915228,754.3387394477702,736.4537049040177,718.5686703602654,700.6836358165128,682.7986012727605,664.913566729008,647.0285321852556,629.1434976415031,611.2584630977507,593.373428553998 +Commercial Battery Storage 2Hr/Moderate,1735.0309848643408,2030.1238494557992,1549.3074121099241,1482.539952387204,1427.611531539591,1375.1329725003989,1326.315535158743,1282.0730886209008,1239.767987212379,1224.270887372225,1208.7737875320697,1193.2766876919154,1177.7795878517607,1162.2824880116057,1146.785388171451,1131.2882883312964,1115.7911884911416,1100.294088650987,1084.7969888108325,1069.2998889706778,1053.802789130523,1038.3056892903683,1022.8085894502136,1007.311489610059,991.8143897699043,976.3172899297498,960.8201900895951,945.32309024944,929.8259904092845 +Commercial Battery Storage 2Hr/Conservative,1735.0309848643408,2030.1238494557992,1880.0335743774986,1853.3664314785274,1784.0318599412014,1714.697288403875,1645.3627168665491,1576.0281453292228,1506.6935737918968,1502.3910600215736,1498.0885462512513,1493.7860324809285,1489.4835187106053,1485.1810049402823,1480.87849116996,1476.5759773996365,1472.2734636293142,1467.9709498589914,1463.6684360886686,1459.365922318346,1455.0634085480228,1450.7608947777,1446.4583810073775,1442.1558672370545,1437.853353466732,1433.5508396964087,1429.2483259260862,1424.9458121557632,1420.6432983854393 +Commercial Battery Storage 4Hr/Advanced,2305.9826468437136,2732.982513644183,1938.6597564313684,1541.8033855497501,1486.2520743125408,1430.7007630753303,1375.1494518381207,1319.5981406009105,1264.0468293637007,1240.2763147989026,1216.5058002341045,1192.7352856693064,1168.9647711045084,1145.1942565397103,1121.4237419749124,1097.6532274101148,1073.882712845317,1050.112198280519,1026.3416837157208,1002.5711691509232,978.8006545861251,955.0301400213274,931.2596254565292,907.4891108917313,883.7185963269334,859.9480817621356,836.1775671973376,812.4070526325396,788.6365380677414 +Commercial Battery Storage 4Hr/Moderate,2305.9826468437136,2732.982513644183,2040.4465643409367,1950.269856537232,1869.7143211837465,1793.8579337087638,1723.5415172585374,1659.8731204563014,1599.716995873586,1579.7205334251666,1559.7240709767466,1539.7276085283268,1519.7311460799074,1499.734683631487,1479.7382211830675,1459.741758734648,1439.745296286228,1419.7488338378082,1399.7523713893884,1379.755908940969,1359.7594464925494,1339.7629840441289,1319.7665215957093,1299.7700591472899,1279.7735966988698,1259.7771342504502,1239.7806718020306,1219.7842093536105,1199.7877469051898 +Commercial Battery Storage 4Hr/Conservative,2305.9826468437136,2732.982513644183,2498.7016576750316,2463.259080970422,2371.1083815384354,2278.9576821064484,2186.806982674462,2094.6562832424743,2002.505583810488,1996.7872293956545,1991.0688749808223,1985.350520565989,1979.6321661511565,1973.9138117363236,1968.1954573214914,1962.4771029066583,1956.758748491826,1951.0403940769934,1945.3220396621607,1939.603685247328,1933.8853308324951,1928.1669764176622,1922.44862200283,1916.730267587997,1911.0119131731649,1905.2935587583313,1899.575204343499,1893.8568499286664,1888.1384955138321 +Commercial Battery Storage 6Hr/Advanced,2876.9343088230867,3435.841177832567,2461.5310698098765,1923.547457487996,1854.2418738500678,1784.9362902121393,1715.6307065742108,1646.325122936282,1577.0195392983542,1547.3635447125102,1517.7075501266665,1488.0515555408233,1458.3955609549796,1428.7395663691364,1399.0835717832927,1369.4275771974496,1339.7715826116057,1310.1155880257627,1280.459593439919,1250.8035988540762,1221.1476042682325,1191.4916096823893,1161.8356150965456,1132.1796205107023,1102.5236259248586,1072.8676313390156,1043.211636753172,1013.5556421673288,983.8996475814847 +Commercial Battery Storage 6Hr/Moderate,2876.9343088230867,3435.841177832567,2531.585716571949,2417.9997606872607,2311.8171108279016,2212.5828949171287,2120.767499358332,2037.6731522917025,1959.666004534793,1935.1701794781086,1910.6743544214232,1886.1785293647383,1861.6827043080536,1837.1868792513685,1812.6910541946838,1788.1952291379996,1763.6994040813145,1739.2035790246293,1714.7077539679447,1690.2119289112597,1665.716103854575,1641.2202787978897,1616.7244537412057,1592.2286286845206,1567.7328036278354,1543.2369785711508,1518.741153514466,1494.2453284577812,1469.7495034010947 +Commercial Battery Storage 6Hr/Conservative,2876.9343088230867,3435.841177832567,3117.369740972565,3073.151730462317,2958.184903135669,2843.218075809022,2728.251248482374,2613.2844211557253,2498.3175938290783,2491.1833987697355,2484.049203710393,2476.9150086510504,2469.780813591708,2462.6466185323648,2455.512423473023,2448.37822841368,2441.244033354338,2434.109838294996,2426.975643235653,2419.8414481763098,2412.7072531169674,2405.5730580576246,2398.4388629982827,2391.30466793894,2384.170472879597,2377.0362778202543,2369.902082760912,2362.7678877015696,2355.6336926422255 +Commercial Battery Storage 8Hr/Advanced,3447.8859708024584,4138.69984202095,2984.402383188387,2305.291529426242,2222.2316733875955,2139.171817348948,2056.111961310301,1973.0521052716535,1889.992249233007,1854.4507746261181,1818.9093000192288,1783.3678254123395,1747.8263508054508,1712.2848761985622,1676.7434015916729,1641.2019269847844,1605.660452377895,1570.1189777710063,1534.5775031641174,1499.0360285572287,1463.4945539503399,1427.953079343451,1392.411604736562,1356.870130129673,1321.328655522784,1285.7871809158955,1250.2457063090064,1214.7042317021176,1179.162757095228 +Commercial Battery Storage 8Hr/Moderate,3447.8859708024584,4138.69984202095,3022.7248688029617,2885.729664837289,2753.9199004720567,2631.307856125494,2517.9934814581266,2415.473184127103,2319.6150131959994,2290.6198255310505,2261.6246378661003,2232.6294502011506,2203.6342625362,2174.63907487125,2145.6438872063004,2116.648699541351,2087.6535118764004,2058.6583242114507,2029.6631365465005,2000.667948881551,1971.672761216601,1942.6775735516508,1913.6823858867015,1884.687198221751,1855.6920105568013,1826.696822891851,1797.701635226902,1768.7064475619518,1739.711259897 +Commercial Battery Storage 8Hr/Conservative,3447.8859708024584,4138.69984202095,3736.037824270098,3683.044379954212,3545.261424732903,3407.4784695115954,3269.6955142902866,3131.9125590689773,2994.1296038476694,2985.5795681438162,2977.0295324399644,2968.4794967361113,2959.929461032259,2951.379425328406,2942.829389624554,2934.279353920702,2925.7293182168496,2917.1792825129974,2908.6292468091447,2900.079211105292,2891.52917540144,2882.9791396975875,2874.429103993735,2865.8790682898816,2857.3290325860307,2848.7789968821776,2840.2289611783253,2831.678925474473,2823.128889770619 diff --git a/tests/data/Commercial_Battery_Storage/Market/TechLife/df_fin_assump.csv b/tests/data/Commercial_Battery_Storage/Market/TechLife/df_fin_assump.csv new file mode 100644 index 0000000..4f78a68 --- /dev/null +++ b/tests/data/Commercial_Battery_Storage/Market/TechLife/df_fin_assump.csv @@ -0,0 +1,2 @@ +Financial Assumptions,Value +Equity Premium During Construction,0.02 diff --git a/tests/data/Commercial_Battery_Storage/Market/TechLife/df_fom.csv b/tests/data/Commercial_Battery_Storage/Market/TechLife/df_fom.csv index 02ac538..16afd60 100644 --- a/tests/data/Commercial_Battery_Storage/Market/TechLife/df_fom.csv +++ b/tests/data/Commercial_Battery_Storage/Market/TechLife/df_fom.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial Battery Storage 1Hr/Advanced,30.63049376118134,39.55131113183314,28.45312755779495,26.855916673499692,25.48947081535683,24.571082945796682,23.652695076236533,22.734307206676373,21.815919337116238,20.897531467556067,20.504551504647637,20.111571541739195,19.718591578830775,19.325611615922345,18.932631653013907,18.539651690105483,18.146671727197056,17.75369176428863,17.3607118013802,16.967731838471774,16.574751875563344,16.18177191265491,15.78879194974648,15.395811986838053,15.002832023929617,14.609852061021193,14.21687209811276,13.823892135204336,13.430912172295908,13.03793220938747 -Commercial Battery Storage 1Hr/Moderate,30.63049376118134,39.55131113183314,36.81920936541968,34.42776122709893,32.98952782761261,31.928442436983676,30.894812219712378,29.92890568673914,29.052401303232877,28.20127310951355,27.848757195644637,27.49624128177571,27.143725367906804,26.791209454037894,26.438693540168956,26.086177626300042,25.733661712431132,25.3811457985622,25.0286298846933,24.67611397082438,24.323598056955447,23.971082143086534,23.61856622921762,23.266050315348707,22.913534401479794,22.561018487610877,22.208502573741953,21.855986659873032,21.503470746004098,21.15095483213517 -Commercial Battery Storage 1Hr/Conservative,30.63049376118134,39.55131113183314,41.016174507086205,41.309147182136826,40.723201832035585,39.19974392177241,37.676286011509184,36.15282810124597,34.62937019098279,33.10591228071959,33.011375046377744,32.91683781203593,32.8223005776941,32.727763343352265,32.633226109010444,32.538688874668615,32.44415164032676,32.34961440598492,32.255077171643116,32.16053993730127,32.066002702959445,31.971465468617613,31.876928234275795,31.782390999933956,31.687853765592134,31.593316531250306,31.498779296908452,31.404242062566638,31.30970482822481,31.21516759388294 -Commercial Battery Storage 2Hr/Advanced,36.496067203687716,46.15940196144612,33.20697378710853,31.342906652149694,29.748159934036387,28.676331121933533,27.604502309830675,26.53267349772781,25.460844685624966,24.38901587352209,23.930378231644166,23.471740589766217,23.013102947888296,22.55446530601036,22.095827664132422,21.637190022254494,21.178552380376562,20.719914738498634,20.2612770966207,19.80263945474277,19.344001812864835,18.8853641709869,18.42672652910897,17.968088887231037,17.509451245353098,17.05081360347517,16.59217596159723,16.133538319719307,15.674900677841373,15.216263035963431 -Commercial Battery Storage 2Hr/Moderate,36.496067203687716,46.15940196144612,42.85075040033129,39.90684817858424,38.207464135493204,36.860485860830245,35.56605551358611,34.36030905873138,33.267091203838554,32.216819228361864,31.814108988007344,31.411398747652818,31.0086885072983,30.605978266943783,30.203268026589242,29.800557786234727,29.39784754588021,28.995137305525674,28.592427065171165,28.189716824816657,27.787006584462116,27.3842963441076,26.98158610375308,26.57887586339856,26.176165623044046,25.773455382689527,25.370745142334997,24.968034901980477,24.565324661625937,24.1626144212714 -Commercial Battery Storage 2Hr/Conservative,36.496067203687716,46.15940196144612,47.86900944149967,48.21093093751037,47.527087945488944,45.749096166233265,43.97110438697755,42.193112607721844,40.415120828466165,38.637129049210465,38.52679687372927,38.41646469824811,38.30613252276694,38.195800347285754,38.085468171804585,37.97513599632341,37.86480382084221,37.754471645361036,37.64413946987988,37.53380729439869,37.423475118917516,37.31314294343635,37.20281076795518,37.092478592473995,36.982146416992826,36.87181424151165,36.76148206603046,36.6511498905493,36.54081771506812,36.430485539586904 -Commercial Battery Storage 4Hr/Advanced,48.22721408870049,59.37558362067208,42.7146662457357,40.3168866094497,38.2655381713955,36.88682747420723,35.50811677701896,34.12940607983069,32.750695382642434,31.37198468545415,30.782031685637214,30.19207868582026,29.602125686003326,29.01217268618639,28.42221968636945,27.83226668655251,27.24231368673557,26.652360686918634,26.0624076871017,25.472454687284756,24.882501687467823,24.292548687650882,23.70259568783394,23.112642688017,22.522689688200057,21.93273668838312,21.342783688566183,20.752830688749246,20.16287768893231,19.572924689115354 -Commercial Battery Storage 4Hr/Moderate,48.22721408870049,59.37558362067208,54.91383247015452,50.86502208155487,48.643336751254395,46.7245727085234,44.90854210133356,43.223115802715874,41.696471005049894,40.24791146605848,39.74481257273276,39.24171367940701,38.7386147860813,38.23551589275558,37.73241699942982,37.22931810610411,36.72621921277839,36.22312031945264,35.72002142612693,35.2169225328012,34.71382363947546,34.21072474614972,33.707625852824,33.204526959498274,32.70142806617256,32.19832917284682,31.695230279521088,31.19213138619536,30.68903249286961,30.185933599543866 -Commercial Battery Storage 4Hr/Conservative,48.22721408870049,59.37558362067208,61.57467931032659,62.014498448257484,61.13486017239567,58.847800655155,56.5607411379143,54.273681620673585,51.98662210343289,49.6995625861922,49.55764052843231,49.41571847067246,49.273796412912596,49.131874355152725,48.98995229739287,48.848030239633005,48.70610818187313,48.564186124113256,48.42226406635341,48.280342008593536,48.138419950833665,47.996497893073794,47.85457583531394,47.71265377755407,47.570731719794225,47.428809662034354,47.28688760427447,47.14496554651461,47.00304348875475,46.86112143099483 -Commercial Battery Storage 6Hr/Advanced,59.958360973713255,72.59176527989806,52.22235870436287,49.29086656674971,46.7829164087546,45.09732382648093,43.41173124420725,41.72613866193357,40.04054607965989,38.35495349738621,37.633685139630266,36.91241678187429,36.19114842411836,35.469880066362414,34.74861170860647,34.02734335085053,33.306074993094576,32.584806635338644,31.863538277582695,31.14226991982675,30.421001562070803,29.699733204314857,28.97846484655891,28.257196488802965,27.53592813104702,26.814659773291073,26.093391415535123,25.372123057779184,24.650854700023242,23.929586342267275 -Commercial Battery Storage 6Hr/Moderate,59.958360973713255,72.59176527989806,66.97691453997776,61.82319598452549,59.07920936701559,56.58865955621655,54.251028689081025,52.08592254670037,50.12585080626124,48.279003703755095,47.67551615745817,47.07202861116122,46.46854106486429,45.86505351856737,45.261565972270404,44.658078425973486,44.05459087967656,43.45110333337961,42.847615787082674,42.24412824078575,41.6406406944888,41.03715314819186,40.43366560189492,39.830178055598,39.22669050930106,38.62320296300412,38.01971541670718,37.41622787041025,36.81274032411329,36.20925277781633 -Commercial Battery Storage 6Hr/Conservative,59.958360973713255,72.59176527989806,75.28034917915352,75.8180659590046,74.74263239930242,71.94650514407672,69.15037788885103,66.35425063362531,63.55812337839963,60.76199612317394,60.588484183135364,60.41497224309682,60.24146030305826,60.067948363019696,59.89443642298116,59.7209244829426,59.54741254290403,59.37390060286547,59.200388662826924,59.02687672278836,58.85336478274982,58.67985284271126,58.5063409026727,58.33282896263415,58.1593170225956,57.98580508255706,57.812293142518485,57.638781202479926,57.465269262441375,57.29175732240277 -Commercial Battery Storage 8Hr/Advanced,71.68950785872602,85.80794693912401,61.73005116299003,58.26484652404972,55.30029464611371,53.30782017875463,51.31534571139554,49.322871244036435,47.33039677667736,45.337922309318266,44.485338593623325,43.63275487792835,42.7801711622334,41.927587446538446,41.07500373084349,40.22242001514854,39.369836299453596,38.51725258375864,37.66466886806369,36.81208515236874,35.95950143667379,35.106917720978835,34.25433400528389,33.40175028958893,32.54916657389398,31.696582858199022,30.843999142504074,29.991415426809127,29.13883171111417,28.286247995419203 -Commercial Battery Storage 8Hr/Moderate,71.68950785872602,85.80794693912401,79.03999660980098,72.78136988749611,69.51508198277678,66.4527464039097,63.59351527682848,60.94872929068486,58.55523060747257,56.310095941451735,55.60621974218358,54.90234354291544,54.19846734364728,53.49459114437915,52.790714945110985,52.086838745842854,51.38296254657473,50.67908634730657,49.97521014803843,49.27133394877029,48.56745774950213,47.86358155023399,47.15970535096585,46.45582915169771,45.751952952429576,45.048076753161425,44.34420055389327,43.640324354625136,42.93644815535697,42.232571956088805 -Commercial Battery Storage 8Hr/Conservative,71.68950785872602,85.80794693912401,88.98601904798043,89.62163346975171,88.35040462620915,85.04520963299846,81.74001463978777,78.43481964657707,75.12962465336635,71.82442966015567,71.6193278378384,71.41422601552118,71.20912419320392,71.00402237088667,70.79892054856944,70.5938187262522,70.38871690393493,70.18361508161769,69.97851325930047,69.7734114369832,69.56830961466596,69.36320779234872,69.15810597003147,68.95300414771422,68.74790232539699,68.54280050307976,68.33769868076249,68.13259685844524,67.927495036128,67.72239321381069 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial Battery Storage 1Hr/Advanced,34.929480935955034,40.450981105990294,27.816081048641998,23.354205217573295,22.512751154819053,21.671297092064812,20.829843029310563,19.98838896655632,19.146934903802073,18.786875067070252,18.426815230338434,18.06675539360662,17.706695556874802,17.34663572014298,16.986575883411163,16.626516046679345,16.26645620994753,15.906396373215713,15.546336536483901,15.186276699752083,14.826216863020262,14.466157026288446,14.106097189556628,13.746037352824812,13.385977516092996,13.025917679361175,12.66585784262936,12.305798005897543,11.945738169165722 +Commercial Battery Storage 1Hr/Moderate,34.929480935955034,40.450981105990294,31.415766254995575,30.088934182341433,29.074105377022438,28.091209957443898,27.173898427106042,26.341852464613194,25.537514841997783,25.218295906472818,24.899076970947846,24.579858035422884,24.260639099897908,23.94142016437293,23.622201228847956,23.302982293322994,22.98376335779801,22.664544422273046,22.34532548674808,22.02610655122311,21.706887615698136,21.38766868017316,21.06844974464819,20.74923080912322,20.430011873598254,20.110792938073285,19.79157400254831,19.47235506702333,19.153136131498343 +Commercial Battery Storage 1Hr/Conservative,34.929480935955034,40.450981105990294,37.848659457980084,37.3117990401364,35.915961953742816,34.520124867349224,33.124287780955626,31.72845069456205,30.332613608168455,30.245995804781536,30.15937800139463,30.072760198007728,29.986142394620817,29.8995245912339,29.812906787846998,29.726288984460087,29.639671181073183,29.553053377686275,29.466435574299357,29.379817770912457,29.29319996752554,29.206582164138634,29.119964360751727,29.033346557364816,28.946728753977915,28.860110950590997,28.773493147204086,28.686875343817185,28.60025754043024 +Commercial Battery Storage 2Hr/Advanced,41.80850348958215,48.91926471900621,34.115814978666606,27.953589465747214,26.94641918504685,25.93924890434649,24.93207862364612,23.924908342945756,22.917738062245384,22.4867679322265,22.055797802207618,21.624827672188736,21.19385754216986,20.76288741215097,20.331917282132093,19.900947152113215,19.469977022094334,19.039006892075452,18.608036762056575,18.17706663203769,17.746096502018812,17.315126371999934,16.88415624198105,16.453186111962168,16.022215981943287,15.591245851924407,15.160275721905528,14.729305591886646,14.29833546186776 +Commercial Battery Storage 2Hr/Moderate,41.80850348958215,48.91926471900621,37.33318016259971,35.72430539485247,34.40071227477674,33.136152714827524,31.959814068857657,30.893717557267323,29.87430465035396,29.50087584222455,29.127447034095116,28.7540182259657,28.380589417836276,28.007160609706844,27.633731801577422,27.260302993448,26.886874185318575,26.513445377189157,26.14001656905974,25.76658776093031,25.39315895280089,25.01973014467146,24.646301336542038,24.272872528412616,23.899443720283195,23.526014912153773,23.15258610402435,22.77915729589492,22.405728487765476 +Commercial Battery Storage 2Hr/Conservative,41.80850348958215,48.91926471900621,45.30258591378353,44.659996042666045,42.989262377760554,41.31852871285506,39.64779504794958,37.97706138304408,36.30632771813859,36.20265137832118,36.09897503850379,35.99529869868639,35.89162235886898,35.787946019051574,35.684269679234184,35.580593339416765,35.476916999599375,35.37324065978198,35.26956431996457,35.165887980147176,35.062211640329764,34.95853530051237,34.85485896069497,34.751182620877564,34.64750628106017,34.543829941242755,34.440153601425365,34.33647726160796,34.23280092179053 +Commercial Battery Storage 4Hr/Advanced,55.566548596836384,65.85583194503802,46.715282838715815,37.152357962095046,35.81375524550245,34.47515252890983,33.136549812317234,31.797947095724613,30.459344379132006,29.886553662538997,29.313762945945985,28.740972229352977,28.168181512759965,27.595390796166953,27.022600079573948,26.449809362980943,25.87701864638794,25.30422792979493,24.73143721320192,24.15864649660892,23.58585578001591,23.013065063422903,22.44027434682989,21.867483630236887,21.294692913643875,20.721902197050873,20.14911148045786,19.576320763864857,19.003530047271838 +Commercial Battery Storage 4Hr/Moderate,55.566548596836384,65.85583194503802,49.16800797780799,46.99504781987456,45.05392607028535,43.22603822959478,41.53164535236091,39.99744774257557,38.547884267066316,38.066035713728,37.58418716038966,37.10233860705133,36.62049005371301,36.138641500374675,35.65679294703635,35.174944393698034,34.693095840359696,34.211247287021365,33.729398733683034,33.24755018034472,32.76570162700639,32.283853073668055,31.80200452032973,31.32015596699141,30.838307413653077,30.356458860314753,29.87461030697643,29.392761753638094,28.910913200299742 +Commercial Battery Storage 4Hr/Conservative,55.566548596836384,65.85583194503802,60.21043882539041,59.35639004772531,57.13586322579603,54.915336403866746,52.694809581937456,50.47428276000815,48.253755938078875,48.11596252540048,47.9781691127221,47.840375700043694,47.70258228736532,47.56478887468692,47.42699546200855,47.28920204933015,47.15140863665177,47.01361522397339,46.875821811295,46.73802839861661,46.60023498593822,46.46244157325983,46.324648160581454,46.18685474790306,46.049061335224685,45.91126792254628,45.7734745098679,45.63568109718952,45.49788768451109 +Commercial Battery Storage 6Hr/Advanced,69.32459370409062,82.79239917106983,59.31475069876501,46.35112645844288,44.681091305958034,43.011056153473184,41.341021000988334,39.67098584850348,38.000950696018634,37.28633939285149,36.57172808968435,35.85711678651722,35.14250548335008,34.427894180182946,33.71328287701581,32.99867157384868,32.284060270681536,31.569448967514404,30.854837664347265,30.140226361180147,29.42561505801301,28.711003754845873,27.99639245167873,27.2817811485116,26.567169845344463,25.852558542177334,25.137947239010195,24.423335935843067,23.708724632675917 +Commercial Battery Storage 6Hr/Moderate,69.32459370409062,82.79239917106983,61.00283579301626,58.26579024489666,55.70713986579395,53.31592374436204,51.10347663586416,49.101177927883825,47.22146388377867,46.631195585231445,46.0409272866842,45.45065898813697,44.86039068958974,44.270122391042506,43.679854092495276,43.08958579394806,42.49931749540082,41.90904919685358,41.31878089830636,40.72851259975912,40.1382443012119,39.547976002664655,38.95770770411744,38.367439405570195,37.77717110702296,37.18690280847573,36.596634509928506,36.00636621138127,35.416097912834 +Commercial Battery Storage 6Hr/Conservative,69.32459370409062,82.79239917106983,75.11829173699729,74.05278405278459,71.2824640738315,68.51214409487842,65.74182411592533,62.971504136972214,60.20118415801914,60.02927367247976,59.8573631869404,59.68545270140102,59.513542215861655,59.34163173032226,59.16972124478291,58.997810759243535,58.82590027370417,58.65398978816481,58.48207930262543,58.31016881708604,58.13825833154667,57.966347846007295,57.794437360467946,57.62252687492857,57.45061638938919,57.27870590384981,57.10679541831045,56.93488493277107,56.76297444723166 +Commercial Battery Storage 8Hr/Advanced,83.08263881134484,99.72896639710163,71.91421855881426,55.549894954790716,53.54842736641364,51.54695977803652,49.54549218965944,47.54402460128233,45.542557012905256,44.68612512316399,43.82969323342272,42.97326134368145,42.11682945394019,41.26039756419894,40.403965674457666,39.547533784716414,38.691101894975134,37.83467000523388,36.978238115492616,36.121806225751364,35.265374336010105,34.40894244626884,33.55251055652757,32.69607866678631,31.839646777045047,30.9832148873038,30.126782997562533,29.27035110782127,28.413919218079993 +Commercial Battery Storage 8Hr/Moderate,83.08263881134484,99.72896639710163,72.83766360822453,69.53653266991874,66.36035366130254,63.405809259129285,60.67530791936741,58.204908113192076,55.89504350049101,55.1963554567349,54.49766741297876,53.79897936922262,53.10029132546647,52.40160328171034,51.7029152379542,51.00422719419808,50.30553915044194,49.606851106685795,48.90816306292966,48.20947501917353,47.510786975417396,46.812098931661254,46.11341088790513,45.41472284414898,44.71603480039285,44.017346756636705,43.31865871288059,42.61997066912445,41.92128262536826 +Commercial Battery Storage 8Hr/Conservative,83.08263881134484,99.72896639710163,90.02614464860417,88.74917805784388,85.42906492186697,82.1089517858901,78.7888386499132,75.46872551393629,72.14861237795942,71.94258481955904,71.73655726115871,71.53052970275833,71.32450214435798,71.11847458595761,70.91244702755726,70.70641946915691,70.50039191075656,70.29436435235621,70.08833679395585,69.88230923555548,69.67628167715513,69.47025411875477,69.26422656035443,69.05819900195404,68.85217144355373,68.64614388515335,68.440116326753,68.23408876835263,68.02806120995224 diff --git a/tests/data/Commercial_Battery_Storage/Market/TechLife/df_gcc.csv b/tests/data/Commercial_Battery_Storage/Market/TechLife/df_gcc.csv new file mode 100644 index 0000000..0fc7974 --- /dev/null +++ b/tests/data/Commercial_Battery_Storage/Market/TechLife/df_gcc.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial Battery Storage 1Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 1Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 1Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 2Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 2Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 2Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 4Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 4Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 4Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 6Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 6Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 6Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 8Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 8Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 8Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Commercial_Battery_Storage/Market/TechLife/df_occ.csv b/tests/data/Commercial_Battery_Storage/Market/TechLife/df_occ.csv index 1ec85c4..4a2c2f7 100644 --- a/tests/data/Commercial_Battery_Storage/Market/TechLife/df_occ.csv +++ b/tests/data/Commercial_Battery_Storage/Market/TechLife/df_occ.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial Battery Storage 1Hr/Advanced,1225.2197504472535,1582.0524452733255,1138.125102311798,1074.2366669399876,1019.5788326142732,982.8433178318672,946.1078030494613,909.3722882670548,872.6367734846494,835.9012587022427,820.1820601859055,804.4628616695677,788.743663153231,773.0244646368938,757.3052661205562,741.5860676042194,725.8668690878823,710.1476705715452,694.428472055208,678.709273538871,662.9900750225337,647.2708765061964,631.5516779898592,615.8324794735221,600.1132809571847,584.3940824408477,568.6748839245104,552.9556854081734,537.2364868918363,521.5172883754988 -Commercial Battery Storage 1Hr/Moderate,1225.2197504472535,1582.0524452733255,1472.7683746167872,1377.110449083957,1319.5811131045043,1277.137697479347,1235.7924887884951,1197.1562274695655,1162.096052129315,1128.050924380542,1113.9502878257854,1099.8496512710283,1085.749014716272,1071.6483781615157,1057.547741606758,1043.4471050520017,1029.3464684972453,1015.245831942488,1001.1451953877319,987.0445588329752,972.9439222782179,958.8432857234613,944.7426491687047,930.6420126139482,916.5413760591917,902.440739504435,888.340102949678,874.2394663949212,860.1388298401638,846.0381932854067 -Commercial Battery Storage 1Hr/Conservative,1225.2197504472535,1582.0524452733255,1640.646980283448,1652.3658872854728,1628.9280732814232,1567.9897568708961,1507.0514404603673,1446.113124049839,1385.1748076393117,1324.2364912287837,1320.4550018551097,1316.6735124814372,1312.892023107764,1309.1105337340905,1305.3290443604176,1301.5475549867444,1297.7660656130704,1293.9845762393968,1290.2030868657246,1286.421597492051,1282.6401081183776,1278.8586187447045,1275.0771293710318,1271.2956399973582,1267.5141506236853,1263.7326612500121,1259.951171876338,1256.1696825026654,1252.3881931289923,1248.6067037553175 -Commercial Battery Storage 2Hr/Advanced,1459.8426881475086,1846.3760784578446,1328.2789514843412,1253.7162660859876,1189.9263973614554,1147.0532448773413,1104.180092393227,1061.3069399091123,1018.4337874249986,975.5606349408836,957.2151292657666,938.8696235906486,920.5241179155317,902.1786122404144,883.8331065652968,865.4876008901797,847.1420952150625,828.7965895399453,810.4510838648279,792.1055781897107,773.7600725145934,755.4145668394759,737.0690611643587,718.7235554892414,700.3780498141239,682.0325441390067,663.6870384638893,645.3415327887723,626.9960271136549,608.6505214385372 -Commercial Battery Storage 2Hr/Moderate,1459.8426881475086,1846.3760784578446,1714.0300160132515,1596.2739271433695,1528.2985654197282,1474.4194344332097,1422.6422205434442,1374.4123623492553,1330.683648153542,1288.6727691344745,1272.5643595202937,1256.4559499061127,1240.3475402919319,1224.2391306777513,1208.1307210635696,1192.022311449389,1175.9139018352084,1159.805492221027,1143.6970826068466,1127.5886729926663,1111.4802633784846,1095.371853764304,1079.2634441501232,1063.1550345359424,1047.0466249217618,1030.938215307581,1014.8298056933997,998.7213960792191,982.6129864650375,966.504576850856 -Commercial Battery Storage 2Hr/Conservative,1459.8426881475086,1846.3760784578446,1914.7603776599867,1928.4372375004148,1901.0835178195578,1829.9638466493304,1758.844175479102,1687.7245043088735,1616.6048331386464,1545.4851619684184,1541.0718749491707,1536.6585879299244,1532.2453009106773,1527.83201389143,1523.4187268721832,1519.0054398529364,1514.5921528336885,1510.1788658144415,1505.765578795195,1501.3522917759476,1496.9390047567006,1492.5257177374538,1488.112430718207,1483.6991436989597,1479.285856679713,1474.872569660466,1470.4592826412184,1466.0459956219718,1461.6327086027247,1457.219421583476 -Commercial Battery Storage 4Hr/Advanced,1929.0885635480195,2375.023344826883,1708.5866498294279,1612.675464377988,1530.6215268558199,1475.4730989682892,1420.3246710807584,1365.1762431932275,1310.0278153056972,1254.879387418166,1231.2812674254885,1207.6831474328103,1184.085027440133,1160.4869074474555,1136.888787454778,1113.2906674621004,1089.6925474694228,1066.0944274767453,1042.496307484068,1018.8981874913902,995.3000674987128,971.7019475060353,948.1038275133576,924.50570752068,900.9075875280022,877.3094675353248,853.7113475426472,830.1132275499698,806.5151075572923,782.9169875646141 -Commercial Battery Storage 4Hr/Moderate,1929.0885635480195,2375.023344826883,2196.5532988061805,2034.6008832621947,1945.7334700501756,1868.9829083409359,1796.3416840533423,1728.9246321086348,1667.8588402019957,1609.9164586423392,1589.7925029093103,1569.6685471762805,1549.5445914432519,1529.420635710223,1509.296679977193,1489.1727242441643,1469.0487685111354,1448.9248127781057,1428.800857045077,1408.676901312048,1388.5529455790181,1368.4289898459888,1348.3050341129601,1328.181078379931,1308.0571226469024,1287.9331669138728,1267.8092111808435,1247.6852554478144,1227.5612997147844,1207.4373439817546 -Commercial Battery Storage 4Hr/Conservative,1929.0885635480195,2375.023344826883,2462.9871724130635,2480.5799379302994,2445.3944068958267,2353.9120262061997,2262.429645516572,2170.9472648269434,2079.4648841373155,1987.9825034476878,1982.3056211372923,1976.6287388268981,1970.9518565165038,1965.274974206109,1959.5980918957146,1953.9212095853202,1948.244327274925,1942.56744496453,1936.8905626541361,1931.2136803437413,1925.5367980333465,1919.8599157229517,1914.1830334125575,1908.5061511021627,1902.8292687917688,1897.152386481374,1891.4755041709786,1885.7986218605843,1880.12173955019,1874.444857239793 -Commercial Battery Storage 6Hr/Advanced,2398.33443894853,2903.670611195922,2088.8943481745146,1971.6346626699883,1871.3166563501838,1803.8929530592372,1736.46924976829,1669.0455464773427,1601.6218431863956,1534.1981398954483,1505.3474055852105,1476.4966712749717,1447.6459369647343,1418.7952026544965,1389.9444683442587,1361.093734034021,1332.242999723783,1303.3922654135456,1274.5415311033078,1245.69079679307,1216.840062482832,1187.9893281725942,1159.1385938623564,1130.2878595521186,1101.4371252418807,1072.5863909316429,1043.7356566214048,1014.8849223111673,986.0341880009296,957.183453690691 -Commercial Battery Storage 6Hr/Moderate,2398.33443894853,2903.670611195922,2679.07658159911,2472.9278393810196,2363.1683746806234,2263.5463822486618,2170.041147563241,2083.4369018680145,2005.0340322504496,1931.1601481502037,1907.0206462983267,1882.8811444464488,1858.7416425945714,1834.6021407426947,1810.4626388908162,1786.3231370389392,1762.1836351870622,1738.0441333351844,1713.904631483307,1689.7651296314298,1665.625627779552,1641.4861259276743,1617.3466240757969,1593.2071222239197,1569.0676203720423,1544.9281185201646,1520.788616668287,1496.64911481641,1472.5096129645317,1448.3701111126531 -Commercial Battery Storage 6Hr/Conservative,2398.33443894853,2903.670611195922,3011.2139671661407,3032.7226383601837,2989.705295972097,2877.8602057630687,2766.015115554041,2654.1700253450126,2542.324935135985,2430.4798449269574,2423.5393673254143,2416.5988897238726,2409.6584121223304,2402.717934520788,2395.777456919246,2388.836979317704,2381.896501716161,2374.9560241146187,2368.015546513077,2361.0750689115343,2354.1345913099926,2347.1941137084505,2340.253636106908,2333.313158505366,2326.372680903824,2319.4322033022822,2312.491725700739,2305.551248099197,2298.610770497655,2291.670292896111 -Commercial Battery Storage 8Hr/Advanced,2867.5803143490407,3432.3178775649603,2469.202046519601,2330.593860961989,2212.0117858445483,2132.312807150185,2052.6138284558215,1972.9148497614574,1893.2158710670944,1813.5168923727306,1779.413543744933,1745.3101951171338,1711.206846489336,1677.1034978615378,1643.0001492337396,1608.8968006059417,1574.7934519781436,1540.6901033503455,1506.5867547225475,1472.4834060947494,1438.3800574669515,1404.2767088391533,1370.1733602113554,1336.0700115835573,1301.9666629557591,1267.8633143279608,1233.7599657001629,1199.656617072365,1165.5532684445668,1131.449919816768 -Commercial Battery Storage 8Hr/Moderate,2867.5803143490407,3432.3178775649603,3161.599864392039,2911.2547954998445,2780.6032793110708,2658.1098561563877,2543.740611073139,2437.949171627394,2342.209224298903,2252.4038376580693,2224.248789687343,2196.0937417166174,2167.938693745891,2139.783645775166,2111.6285978044393,2083.473549833714,2055.3185018629893,2027.1634538922629,1999.0084059215371,1970.8533579508114,1942.6983099800852,1914.5432620093595,1886.388214038634,1858.2331660679083,1830.078118097183,1801.9230701264569,1773.7680221557307,1745.6129741850052,1717.4579262142788,1689.3028782435522 -Commercial Battery Storage 8Hr/Conservative,2867.5803143490407,3432.3178775649603,3559.440761919217,3584.865338790068,3534.016185048366,3401.808385319938,3269.6005855915105,3137.3927858630823,3005.184986134654,2872.977186406227,2864.773113513536,2856.569040620847,2848.364967728157,2840.160894835467,2831.9568219427774,2823.752749050088,2815.548676157397,2807.3446032647075,2799.1405303720185,2790.9364574793276,2782.7323845866385,2774.5283116939486,2766.3242388012586,2758.120165908569,2749.9160930158796,2741.71202012319,2733.507947230499,2725.3038743378097,2717.0998014451197,2708.8957285524275 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial Battery Storage 1Hr/Advanced,1397.1792374382012,1618.0392442396117,1112.6432419456798,934.1682087029318,900.510046192762,866.8518836825924,833.1937211724224,799.5355586622528,765.8773961520828,751.47500268281,737.0726092135374,722.6702157442647,708.267822274992,693.8654288057191,679.4630353364465,665.0606418671738,650.6582483979013,636.2558549286285,621.853461459356,607.4510679900833,593.0486745208104,578.6462810515378,564.2438875822651,549.8414941129925,535.4391006437198,521.036707174447,506.6343137051744,492.2319202359017,477.8295267666288 +Commercial Battery Storage 1Hr/Moderate,1397.1792374382012,1618.0392442396117,1256.6306501998229,1203.5573672936573,1162.9642150808975,1123.6483982977559,1086.9559370842417,1053.6740985845277,1021.5005936799113,1008.7318362589127,995.9630788379138,983.1943214169153,970.4255639959163,957.6568065749171,944.8880491539182,932.1192917329197,919.3505343119205,906.5817768909218,893.8130194699231,881.0442620489242,868.2755046279253,855.5067472069263,842.7379897859277,829.9692323649288,817.2004749439301,804.4317175229313,791.6629601019323,778.8942026809332,766.1254452599337 +Commercial Battery Storage 1Hr/Conservative,1397.1792374382012,1618.0392442396117,1513.9463783192034,1492.471961605456,1436.6384781497127,1380.8049946939689,1324.971511238225,1269.138027782482,1213.304544326738,1209.8398321912614,1206.3751200557851,1202.9104079203091,1199.4456957848327,1195.980983649356,1192.51627151388,1189.0515593784035,1185.5868472429272,1182.122135107451,1178.6574229719743,1175.1927108364982,1171.7279987010215,1168.2632865655453,1164.798574430069,1161.3338622945926,1157.8691501591165,1154.4044380236398,1150.9397258881634,1147.4750137526873,1144.0103016172095 +Commercial Battery Storage 2Hr/Advanced,1672.340139583286,1956.770588760248,1364.6325991466642,1118.1435786298885,1077.8567674018739,1037.5699561738595,997.2831449458447,956.9963337178301,916.7095224898153,899.47071728906,882.2319120883046,864.9931068875494,847.7543016867943,830.5154964860387,813.2766912852836,796.0378860845285,778.7990808837733,761.5602756830181,744.321470482263,727.0826652815076,709.8438600807524,692.6050548799973,675.366249679242,658.1274444784867,640.8886392777315,623.6498340769763,606.411028876221,589.1722236754658,571.9334184747104 +Commercial Battery Storage 2Hr/Moderate,1672.340139583286,1956.770588760248,1493.3272065039885,1428.972215794099,1376.0284909910695,1325.446108593101,1278.3925627543063,1235.7487022906928,1194.9721860141583,1180.035033688982,1165.0978813638046,1150.160729038628,1135.223576713451,1120.2864243882736,1105.3492720630968,1090.41211973792,1075.474967412743,1060.5378150875663,1045.6006627623894,1030.6635104372124,1015.7263581120354,1000.7892057868584,985.8520534616815,970.9149011365046,955.9777488113277,941.0405964861509,926.103444160974,911.1662918357968,896.229139510619 +Commercial Battery Storage 2Hr/Conservative,1672.340139583286,1956.770588760248,1812.103436551341,1786.3998417066416,1719.5704951104221,1652.7411485142025,1585.911801917983,1519.082455321763,1452.2531087255436,1448.1060551328471,1443.9590015401516,1439.8119479474556,1435.664894354759,1431.5178407620629,1427.3707871693673,1423.2237335766706,1419.076679983975,1414.929626391279,1410.7825727985828,1406.635519205887,1402.4884656131906,1398.3414120204945,1394.1943584277988,1390.0473048351025,1385.9002512424067,1381.7531976497103,1377.6061440570145,1373.4590904643183,1369.312036871621 +Commercial Battery Storage 4Hr/Advanced,2222.661943873455,2634.2332778015207,1868.6113135486326,1486.0943184838018,1432.550209820098,1379.0061011563932,1325.4619924926892,1271.9178838289845,1218.3737751652802,1195.4621465015598,1172.5505178378394,1149.638889174119,1126.7272605103985,1103.8156318466781,1080.904003182958,1057.9923745192377,1035.0807458555175,1012.1691171917971,989.2574885280768,966.3458598643567,943.4342312006363,920.5226025369161,897.6109738731956,874.6993452094754,851.787716545755,828.8760878820349,805.9644592183145,783.0528305545942,760.1412018908735 +Commercial Battery Storage 4Hr/Moderate,2222.661943873455,2634.2332778015207,1966.7203191123194,1879.8019127949822,1802.157042811414,1729.041529183791,1661.2658140944363,1599.8979097030226,1541.9153706826526,1522.6414285491198,1503.3674864155864,1484.0935442820532,1464.8196021485205,1445.5456600149869,1426.271717881454,1406.9977757479212,1387.7238336143878,1368.4498914808546,1349.1759493473214,1329.9020072137887,1310.6280650802557,1291.354122946722,1272.0801808131891,1252.8062386796564,1233.532296546123,1214.25835441259,1194.984412279057,1175.7104701455237,1156.4365280119896 +Commercial Battery Storage 4Hr/Conservative,2222.661943873455,2634.2332778015207,2408.4175530156162,2374.2556019090125,2285.434529031841,2196.6134561546696,2107.792383277498,2018.9713104003258,1930.1502375231548,1924.6385010160188,1919.1267645088838,1913.6150280017478,1908.1032914946124,1902.5915549874767,1897.0798184803418,1891.5680819732058,1886.0563454660708,1880.5446089589354,1875.0328724518,1869.5211359446644,1864.0093994375288,1858.497662930393,1852.985926423258,1847.4741899161224,1841.9624534089874,1836.4507169018511,1830.938980394716,1825.4272438875805,1819.9155073804436 +Commercial Battery Storage 6Hr/Advanced,2772.9837481636246,3311.695966842793,2372.5900279506004,1854.045058337715,1787.2436522383214,1720.4422461389272,1653.6408400395333,1586.8394339401389,1520.0380278407454,1491.4535757140595,1462.869123587374,1434.2846714606887,1405.7002193340031,1377.1157672073177,1348.531315080632,1319.9468629539472,1291.3624108272613,1262.7779587005762,1234.1935065738905,1205.6090544472058,1177.0246023205202,1148.4401501938348,1119.8556980671492,1091.271245940464,1062.6867938137784,1034.1023416870933,1005.5178895604078,976.9334374337226,948.3489853070366 +Commercial Battery Storage 6Hr/Moderate,2772.9837481636246,3311.695966842793,2440.11343172065,2330.631609795866,2228.2855946317577,2132.6369497744813,2044.1390654345664,1964.0471171153529,1888.8585553511466,1865.2478234092578,1841.637091467368,1818.0263595254787,1794.4156275835896,1770.8048956417,1747.194163699811,1723.5834317579222,1699.9726998160327,1676.3619678741431,1652.751235932254,1629.1405039903648,1605.5297720484757,1581.919040106586,1558.3083081646973,1534.6975762228078,1511.0868442809183,1487.4761123390292,1463.8653803971401,1440.2546484552508,1416.64391651336 +Commercial Battery Storage 6Hr/Conservative,2772.9837481636246,3311.695966842793,3004.7316694798915,2962.1113621113836,2851.29856295326,2740.485763795137,2629.672964637013,2518.8601654788886,2408.0473663207654,2401.1709468991903,2394.2945274776157,2387.4181080560406,2380.541688634466,2373.6652692128905,2366.7888497913164,2359.9124303697413,2353.0360109481667,2346.159591526592,2339.283172105017,2332.4067526834415,2325.530333261867,2318.653913840292,2311.7774944187177,2304.9010749971426,2298.0246555755675,2291.1482361539925,2284.271816732418,2277.395397310843,2270.5189778892664 +Commercial Battery Storage 8Hr/Advanced,3323.305552453793,3989.158655884065,2876.56874235257,2221.9957981916286,2141.9370946565455,2061.878391121461,1981.8196875863775,1901.7609840512932,1821.70228051621,1787.4450049265595,1753.1877293369087,1718.9304537472578,1684.6731781576075,1650.4159025679573,1616.1586269783065,1581.9013513886564,1547.6440757990053,1513.3868002093552,1479.1295246197046,1444.8722490300545,1410.6149734404041,1376.3576978507535,1342.100422261103,1307.8431466714526,1273.5858710818018,1239.3285954921519,1205.0713199025013,1170.8140443128507,1136.5567687231996 +Commercial Battery Storage 8Hr/Moderate,3323.305552453793,3989.158655884065,2913.5065443289814,2781.4613067967493,2654.4141464521017,2536.2323703651714,2427.0123167746965,2328.196324527683,2235.8017400196404,2207.854218269396,2179.90669651915,2151.9591747689046,2124.0116530186588,2096.0641312684133,2068.116609518168,2040.1690877679232,2012.2215660176773,1984.2740442674317,1956.3265225171863,1928.379000766941,1900.4314790166957,1872.48395726645,1844.536435516205,1816.5889137659592,1788.6413920157138,1760.6938702654681,1732.7463485152236,1704.7988267649778,1676.8513050147305 +Commercial Battery Storage 8Hr/Conservative,3323.305552453793,3989.158655884065,3601.0457859441667,3549.9671223137548,3417.1625968746785,3284.358071435604,3151.553545996528,3018.749020557452,2885.944495118377,2877.703392782362,2869.462290446348,2861.221188110333,2852.980085774319,2844.7389834383043,2836.4978811022906,2828.2567787662765,2820.0156764302624,2811.7745740942482,2803.5334717582336,2795.292369422219,2787.0512670862054,2778.810164750191,2770.569062414177,2762.3279600781616,2754.086857742149,2745.845755406134,2737.6046530701196,2729.3635507341055,2721.1224483980895 diff --git a/tests/data/Commercial_Battery_Storage/Market/TechLife/df_vom.csv b/tests/data/Commercial_Battery_Storage/Market/TechLife/df_vom.csv index e01ed9e..0fc7974 100644 --- a/tests/data/Commercial_Battery_Storage/Market/TechLife/df_vom.csv +++ b/tests/data/Commercial_Battery_Storage/Market/TechLife/df_vom.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial Battery Storage 1Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 1Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 1Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 2Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 2Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 2Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 4Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 4Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 4Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 6Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 6Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 6Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 8Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 8Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 8Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial Battery Storage 1Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 1Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 1Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 2Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 2Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 2Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 4Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 4Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 4Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 6Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 6Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 6Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 8Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 8Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 8Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Commercial_Battery_Storage/Market/df_cff.csv b/tests/data/Commercial_Battery_Storage/Market/df_cff.csv new file mode 100644 index 0000000..68ce22d --- /dev/null +++ b/tests/data/Commercial_Battery_Storage/Market/df_cff.csv @@ -0,0 +1,4 @@ +Construction Finance Factor,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CFF/Advanced,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827 +CFF/Moderate,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827 +CFF/Conservative,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827 diff --git a/tests/data/Commercial_Battery_Storage/R&D/20/df_capex.csv b/tests/data/Commercial_Battery_Storage/R&D/20/df_capex.csv new file mode 100644 index 0000000..99a1130 --- /dev/null +++ b/tests/data/Commercial_Battery_Storage/R&D/20/df_capex.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial Battery Storage 1Hr/Advanced,1449.5551538746543,1678.6945173616073,1154.3527863636048,969.1872776423813,934.2673750062493,899.3474723701173,864.427569733985,829.5076670978531,794.5877644617208,779.6454699284909,764.7031753952613,749.7608808620316,734.8185863288019,719.8762917955719,704.9339972623422,689.9917027291125,675.049408195883,660.1071136626532,645.1648191294237,630.2225245961939,615.280230062964,600.3379355297344,585.3956409965047,570.453346463275,555.5110519300454,540.5687573968155,525.626462863586,510.6841683303562,495.7418737971263 +Commercial Battery Storage 1Hr/Moderate,1449.5551538746543,1678.6945173616073,1303.7378359944178,1248.67500031219,1206.5601367175132,1165.7704918962165,1127.702544108846,1093.1730727032002,1059.7934828817756,1046.5460643457536,1033.2986458097316,1020.0512272737096,1006.8038087376874,993.556390201665,980.3089716656427,967.0615531296208,953.8141345935983,940.5667160575764,927.3192975215544,914.0718789855322,900.82446044951,887.5770419134877,874.3296233774657,861.0822048414435,847.8347863054215,834.5873677693995,821.3399492333772,808.0925306973547,794.8451121613319 +Commercial Battery Storage 1Hr/Conservative,1449.5551538746543,1678.6945173616073,1570.6995327287318,1548.4201067325798,1490.4935991425843,1432.5670915525884,1374.6405839625925,1316.7140763725972,1258.7875687826013,1255.192975334533,1251.5983818864654,1248.0037884383978,1244.4091949903298,1240.8146015422617,1237.220008094194,1233.625414646126,1230.0308211980584,1226.4362277499906,1222.8416343019223,1219.247040853855,1215.6524474057867,1212.0578539577189,1208.4632605096513,1204.8686670615832,1201.2740736135156,1197.6794801654476,1194.0848867173795,1190.490293269312,1186.8956998212425 +Commercial Battery Storage 2Hr/Advanced,1735.0309848643408,2030.1238494557992,1415.7884430528595,1160.0593136115042,1118.2622747750129,1076.4652359385218,1034.6681971020303,992.871158265539,951.0741194290474,933.1890848852948,915.3040503415423,897.4190157977898,879.5339812540375,861.6489467102847,843.7639121665324,825.87887762278,807.9938430790276,790.1088085352751,772.2237739915228,754.3387394477702,736.4537049040177,718.5686703602654,700.6836358165128,682.7986012727605,664.913566729008,647.0285321852556,629.1434976415031,611.2584630977507,593.373428553998 +Commercial Battery Storage 2Hr/Moderate,1735.0309848643408,2030.1238494557992,1549.3074121099241,1482.539952387204,1427.611531539591,1375.1329725003989,1326.315535158743,1282.0730886209008,1239.767987212379,1224.270887372225,1208.7737875320697,1193.2766876919154,1177.7795878517607,1162.2824880116057,1146.785388171451,1131.2882883312964,1115.7911884911416,1100.294088650987,1084.7969888108325,1069.2998889706778,1053.802789130523,1038.3056892903683,1022.8085894502136,1007.311489610059,991.8143897699043,976.3172899297498,960.8201900895951,945.32309024944,929.8259904092845 +Commercial Battery Storage 2Hr/Conservative,1735.0309848643408,2030.1238494557992,1880.0335743774986,1853.3664314785274,1784.0318599412014,1714.697288403875,1645.3627168665491,1576.0281453292228,1506.6935737918968,1502.3910600215736,1498.0885462512513,1493.7860324809285,1489.4835187106053,1485.1810049402823,1480.87849116996,1476.5759773996365,1472.2734636293142,1467.9709498589914,1463.6684360886686,1459.365922318346,1455.0634085480228,1450.7608947777,1446.4583810073775,1442.1558672370545,1437.853353466732,1433.5508396964087,1429.2483259260862,1424.9458121557632,1420.6432983854393 +Commercial Battery Storage 4Hr/Advanced,2305.9826468437136,2732.982513644183,1938.6597564313684,1541.8033855497501,1486.2520743125408,1430.7007630753303,1375.1494518381207,1319.5981406009105,1264.0468293637007,1240.2763147989026,1216.5058002341045,1192.7352856693064,1168.9647711045084,1145.1942565397103,1121.4237419749124,1097.6532274101148,1073.882712845317,1050.112198280519,1026.3416837157208,1002.5711691509232,978.8006545861251,955.0301400213274,931.2596254565292,907.4891108917313,883.7185963269334,859.9480817621356,836.1775671973376,812.4070526325396,788.6365380677414 +Commercial Battery Storage 4Hr/Moderate,2305.9826468437136,2732.982513644183,2040.4465643409367,1950.269856537232,1869.7143211837465,1793.8579337087638,1723.5415172585374,1659.8731204563014,1599.716995873586,1579.7205334251666,1559.7240709767466,1539.7276085283268,1519.7311460799074,1499.734683631487,1479.7382211830675,1459.741758734648,1439.745296286228,1419.7488338378082,1399.7523713893884,1379.755908940969,1359.7594464925494,1339.7629840441289,1319.7665215957093,1299.7700591472899,1279.7735966988698,1259.7771342504502,1239.7806718020306,1219.7842093536105,1199.7877469051898 +Commercial Battery Storage 4Hr/Conservative,2305.9826468437136,2732.982513644183,2498.7016576750316,2463.259080970422,2371.1083815384354,2278.9576821064484,2186.806982674462,2094.6562832424743,2002.505583810488,1996.7872293956545,1991.0688749808223,1985.350520565989,1979.6321661511565,1973.9138117363236,1968.1954573214914,1962.4771029066583,1956.758748491826,1951.0403940769934,1945.3220396621607,1939.603685247328,1933.8853308324951,1928.1669764176622,1922.44862200283,1916.730267587997,1911.0119131731649,1905.2935587583313,1899.575204343499,1893.8568499286664,1888.1384955138321 +Commercial Battery Storage 6Hr/Advanced,2876.9343088230867,3435.841177832567,2461.5310698098765,1923.547457487996,1854.2418738500678,1784.9362902121393,1715.6307065742108,1646.325122936282,1577.0195392983542,1547.3635447125102,1517.7075501266665,1488.0515555408233,1458.3955609549796,1428.7395663691364,1399.0835717832927,1369.4275771974496,1339.7715826116057,1310.1155880257627,1280.459593439919,1250.8035988540762,1221.1476042682325,1191.4916096823893,1161.8356150965456,1132.1796205107023,1102.5236259248586,1072.8676313390156,1043.211636753172,1013.5556421673288,983.8996475814847 +Commercial Battery Storage 6Hr/Moderate,2876.9343088230867,3435.841177832567,2531.585716571949,2417.9997606872607,2311.8171108279016,2212.5828949171287,2120.767499358332,2037.6731522917025,1959.666004534793,1935.1701794781086,1910.6743544214232,1886.1785293647383,1861.6827043080536,1837.1868792513685,1812.6910541946838,1788.1952291379996,1763.6994040813145,1739.2035790246293,1714.7077539679447,1690.2119289112597,1665.716103854575,1641.2202787978897,1616.7244537412057,1592.2286286845206,1567.7328036278354,1543.2369785711508,1518.741153514466,1494.2453284577812,1469.7495034010947 +Commercial Battery Storage 6Hr/Conservative,2876.9343088230867,3435.841177832567,3117.369740972565,3073.151730462317,2958.184903135669,2843.218075809022,2728.251248482374,2613.2844211557253,2498.3175938290783,2491.1833987697355,2484.049203710393,2476.9150086510504,2469.780813591708,2462.6466185323648,2455.512423473023,2448.37822841368,2441.244033354338,2434.109838294996,2426.975643235653,2419.8414481763098,2412.7072531169674,2405.5730580576246,2398.4388629982827,2391.30466793894,2384.170472879597,2377.0362778202543,2369.902082760912,2362.7678877015696,2355.6336926422255 +Commercial Battery Storage 8Hr/Advanced,3447.8859708024584,4138.69984202095,2984.402383188387,2305.291529426242,2222.2316733875955,2139.171817348948,2056.111961310301,1973.0521052716535,1889.992249233007,1854.4507746261181,1818.9093000192288,1783.3678254123395,1747.8263508054508,1712.2848761985622,1676.7434015916729,1641.2019269847844,1605.660452377895,1570.1189777710063,1534.5775031641174,1499.0360285572287,1463.4945539503399,1427.953079343451,1392.411604736562,1356.870130129673,1321.328655522784,1285.7871809158955,1250.2457063090064,1214.7042317021176,1179.162757095228 +Commercial Battery Storage 8Hr/Moderate,3447.8859708024584,4138.69984202095,3022.7248688029617,2885.729664837289,2753.9199004720567,2631.307856125494,2517.9934814581266,2415.473184127103,2319.6150131959994,2290.6198255310505,2261.6246378661003,2232.6294502011506,2203.6342625362,2174.63907487125,2145.6438872063004,2116.648699541351,2087.6535118764004,2058.6583242114507,2029.6631365465005,2000.667948881551,1971.672761216601,1942.6775735516508,1913.6823858867015,1884.687198221751,1855.6920105568013,1826.696822891851,1797.701635226902,1768.7064475619518,1739.711259897 +Commercial Battery Storage 8Hr/Conservative,3447.8859708024584,4138.69984202095,3736.037824270098,3683.044379954212,3545.261424732903,3407.4784695115954,3269.6955142902866,3131.9125590689773,2994.1296038476694,2985.5795681438162,2977.0295324399644,2968.4794967361113,2959.929461032259,2951.379425328406,2942.829389624554,2934.279353920702,2925.7293182168496,2917.1792825129974,2908.6292468091447,2900.079211105292,2891.52917540144,2882.9791396975875,2874.429103993735,2865.8790682898816,2857.3290325860307,2848.7789968821776,2840.2289611783253,2831.678925474473,2823.128889770619 diff --git a/tests/data/Commercial_Battery_Storage/R&D/20/df_fin_assump.csv b/tests/data/Commercial_Battery_Storage/R&D/20/df_fin_assump.csv new file mode 100644 index 0000000..4f78a68 --- /dev/null +++ b/tests/data/Commercial_Battery_Storage/R&D/20/df_fin_assump.csv @@ -0,0 +1,2 @@ +Financial Assumptions,Value +Equity Premium During Construction,0.02 diff --git a/tests/data/Commercial_Battery_Storage/R&D/20/df_fom.csv b/tests/data/Commercial_Battery_Storage/R&D/20/df_fom.csv index 02ac538..16afd60 100644 --- a/tests/data/Commercial_Battery_Storage/R&D/20/df_fom.csv +++ b/tests/data/Commercial_Battery_Storage/R&D/20/df_fom.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial Battery Storage 1Hr/Advanced,30.63049376118134,39.55131113183314,28.45312755779495,26.855916673499692,25.48947081535683,24.571082945796682,23.652695076236533,22.734307206676373,21.815919337116238,20.897531467556067,20.504551504647637,20.111571541739195,19.718591578830775,19.325611615922345,18.932631653013907,18.539651690105483,18.146671727197056,17.75369176428863,17.3607118013802,16.967731838471774,16.574751875563344,16.18177191265491,15.78879194974648,15.395811986838053,15.002832023929617,14.609852061021193,14.21687209811276,13.823892135204336,13.430912172295908,13.03793220938747 -Commercial Battery Storage 1Hr/Moderate,30.63049376118134,39.55131113183314,36.81920936541968,34.42776122709893,32.98952782761261,31.928442436983676,30.894812219712378,29.92890568673914,29.052401303232877,28.20127310951355,27.848757195644637,27.49624128177571,27.143725367906804,26.791209454037894,26.438693540168956,26.086177626300042,25.733661712431132,25.3811457985622,25.0286298846933,24.67611397082438,24.323598056955447,23.971082143086534,23.61856622921762,23.266050315348707,22.913534401479794,22.561018487610877,22.208502573741953,21.855986659873032,21.503470746004098,21.15095483213517 -Commercial Battery Storage 1Hr/Conservative,30.63049376118134,39.55131113183314,41.016174507086205,41.309147182136826,40.723201832035585,39.19974392177241,37.676286011509184,36.15282810124597,34.62937019098279,33.10591228071959,33.011375046377744,32.91683781203593,32.8223005776941,32.727763343352265,32.633226109010444,32.538688874668615,32.44415164032676,32.34961440598492,32.255077171643116,32.16053993730127,32.066002702959445,31.971465468617613,31.876928234275795,31.782390999933956,31.687853765592134,31.593316531250306,31.498779296908452,31.404242062566638,31.30970482822481,31.21516759388294 -Commercial Battery Storage 2Hr/Advanced,36.496067203687716,46.15940196144612,33.20697378710853,31.342906652149694,29.748159934036387,28.676331121933533,27.604502309830675,26.53267349772781,25.460844685624966,24.38901587352209,23.930378231644166,23.471740589766217,23.013102947888296,22.55446530601036,22.095827664132422,21.637190022254494,21.178552380376562,20.719914738498634,20.2612770966207,19.80263945474277,19.344001812864835,18.8853641709869,18.42672652910897,17.968088887231037,17.509451245353098,17.05081360347517,16.59217596159723,16.133538319719307,15.674900677841373,15.216263035963431 -Commercial Battery Storage 2Hr/Moderate,36.496067203687716,46.15940196144612,42.85075040033129,39.90684817858424,38.207464135493204,36.860485860830245,35.56605551358611,34.36030905873138,33.267091203838554,32.216819228361864,31.814108988007344,31.411398747652818,31.0086885072983,30.605978266943783,30.203268026589242,29.800557786234727,29.39784754588021,28.995137305525674,28.592427065171165,28.189716824816657,27.787006584462116,27.3842963441076,26.98158610375308,26.57887586339856,26.176165623044046,25.773455382689527,25.370745142334997,24.968034901980477,24.565324661625937,24.1626144212714 -Commercial Battery Storage 2Hr/Conservative,36.496067203687716,46.15940196144612,47.86900944149967,48.21093093751037,47.527087945488944,45.749096166233265,43.97110438697755,42.193112607721844,40.415120828466165,38.637129049210465,38.52679687372927,38.41646469824811,38.30613252276694,38.195800347285754,38.085468171804585,37.97513599632341,37.86480382084221,37.754471645361036,37.64413946987988,37.53380729439869,37.423475118917516,37.31314294343635,37.20281076795518,37.092478592473995,36.982146416992826,36.87181424151165,36.76148206603046,36.6511498905493,36.54081771506812,36.430485539586904 -Commercial Battery Storage 4Hr/Advanced,48.22721408870049,59.37558362067208,42.7146662457357,40.3168866094497,38.2655381713955,36.88682747420723,35.50811677701896,34.12940607983069,32.750695382642434,31.37198468545415,30.782031685637214,30.19207868582026,29.602125686003326,29.01217268618639,28.42221968636945,27.83226668655251,27.24231368673557,26.652360686918634,26.0624076871017,25.472454687284756,24.882501687467823,24.292548687650882,23.70259568783394,23.112642688017,22.522689688200057,21.93273668838312,21.342783688566183,20.752830688749246,20.16287768893231,19.572924689115354 -Commercial Battery Storage 4Hr/Moderate,48.22721408870049,59.37558362067208,54.91383247015452,50.86502208155487,48.643336751254395,46.7245727085234,44.90854210133356,43.223115802715874,41.696471005049894,40.24791146605848,39.74481257273276,39.24171367940701,38.7386147860813,38.23551589275558,37.73241699942982,37.22931810610411,36.72621921277839,36.22312031945264,35.72002142612693,35.2169225328012,34.71382363947546,34.21072474614972,33.707625852824,33.204526959498274,32.70142806617256,32.19832917284682,31.695230279521088,31.19213138619536,30.68903249286961,30.185933599543866 -Commercial Battery Storage 4Hr/Conservative,48.22721408870049,59.37558362067208,61.57467931032659,62.014498448257484,61.13486017239567,58.847800655155,56.5607411379143,54.273681620673585,51.98662210343289,49.6995625861922,49.55764052843231,49.41571847067246,49.273796412912596,49.131874355152725,48.98995229739287,48.848030239633005,48.70610818187313,48.564186124113256,48.42226406635341,48.280342008593536,48.138419950833665,47.996497893073794,47.85457583531394,47.71265377755407,47.570731719794225,47.428809662034354,47.28688760427447,47.14496554651461,47.00304348875475,46.86112143099483 -Commercial Battery Storage 6Hr/Advanced,59.958360973713255,72.59176527989806,52.22235870436287,49.29086656674971,46.7829164087546,45.09732382648093,43.41173124420725,41.72613866193357,40.04054607965989,38.35495349738621,37.633685139630266,36.91241678187429,36.19114842411836,35.469880066362414,34.74861170860647,34.02734335085053,33.306074993094576,32.584806635338644,31.863538277582695,31.14226991982675,30.421001562070803,29.699733204314857,28.97846484655891,28.257196488802965,27.53592813104702,26.814659773291073,26.093391415535123,25.372123057779184,24.650854700023242,23.929586342267275 -Commercial Battery Storage 6Hr/Moderate,59.958360973713255,72.59176527989806,66.97691453997776,61.82319598452549,59.07920936701559,56.58865955621655,54.251028689081025,52.08592254670037,50.12585080626124,48.279003703755095,47.67551615745817,47.07202861116122,46.46854106486429,45.86505351856737,45.261565972270404,44.658078425973486,44.05459087967656,43.45110333337961,42.847615787082674,42.24412824078575,41.6406406944888,41.03715314819186,40.43366560189492,39.830178055598,39.22669050930106,38.62320296300412,38.01971541670718,37.41622787041025,36.81274032411329,36.20925277781633 -Commercial Battery Storage 6Hr/Conservative,59.958360973713255,72.59176527989806,75.28034917915352,75.8180659590046,74.74263239930242,71.94650514407672,69.15037788885103,66.35425063362531,63.55812337839963,60.76199612317394,60.588484183135364,60.41497224309682,60.24146030305826,60.067948363019696,59.89443642298116,59.7209244829426,59.54741254290403,59.37390060286547,59.200388662826924,59.02687672278836,58.85336478274982,58.67985284271126,58.5063409026727,58.33282896263415,58.1593170225956,57.98580508255706,57.812293142518485,57.638781202479926,57.465269262441375,57.29175732240277 -Commercial Battery Storage 8Hr/Advanced,71.68950785872602,85.80794693912401,61.73005116299003,58.26484652404972,55.30029464611371,53.30782017875463,51.31534571139554,49.322871244036435,47.33039677667736,45.337922309318266,44.485338593623325,43.63275487792835,42.7801711622334,41.927587446538446,41.07500373084349,40.22242001514854,39.369836299453596,38.51725258375864,37.66466886806369,36.81208515236874,35.95950143667379,35.106917720978835,34.25433400528389,33.40175028958893,32.54916657389398,31.696582858199022,30.843999142504074,29.991415426809127,29.13883171111417,28.286247995419203 -Commercial Battery Storage 8Hr/Moderate,71.68950785872602,85.80794693912401,79.03999660980098,72.78136988749611,69.51508198277678,66.4527464039097,63.59351527682848,60.94872929068486,58.55523060747257,56.310095941451735,55.60621974218358,54.90234354291544,54.19846734364728,53.49459114437915,52.790714945110985,52.086838745842854,51.38296254657473,50.67908634730657,49.97521014803843,49.27133394877029,48.56745774950213,47.86358155023399,47.15970535096585,46.45582915169771,45.751952952429576,45.048076753161425,44.34420055389327,43.640324354625136,42.93644815535697,42.232571956088805 -Commercial Battery Storage 8Hr/Conservative,71.68950785872602,85.80794693912401,88.98601904798043,89.62163346975171,88.35040462620915,85.04520963299846,81.74001463978777,78.43481964657707,75.12962465336635,71.82442966015567,71.6193278378384,71.41422601552118,71.20912419320392,71.00402237088667,70.79892054856944,70.5938187262522,70.38871690393493,70.18361508161769,69.97851325930047,69.7734114369832,69.56830961466596,69.36320779234872,69.15810597003147,68.95300414771422,68.74790232539699,68.54280050307976,68.33769868076249,68.13259685844524,67.927495036128,67.72239321381069 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial Battery Storage 1Hr/Advanced,34.929480935955034,40.450981105990294,27.816081048641998,23.354205217573295,22.512751154819053,21.671297092064812,20.829843029310563,19.98838896655632,19.146934903802073,18.786875067070252,18.426815230338434,18.06675539360662,17.706695556874802,17.34663572014298,16.986575883411163,16.626516046679345,16.26645620994753,15.906396373215713,15.546336536483901,15.186276699752083,14.826216863020262,14.466157026288446,14.106097189556628,13.746037352824812,13.385977516092996,13.025917679361175,12.66585784262936,12.305798005897543,11.945738169165722 +Commercial Battery Storage 1Hr/Moderate,34.929480935955034,40.450981105990294,31.415766254995575,30.088934182341433,29.074105377022438,28.091209957443898,27.173898427106042,26.341852464613194,25.537514841997783,25.218295906472818,24.899076970947846,24.579858035422884,24.260639099897908,23.94142016437293,23.622201228847956,23.302982293322994,22.98376335779801,22.664544422273046,22.34532548674808,22.02610655122311,21.706887615698136,21.38766868017316,21.06844974464819,20.74923080912322,20.430011873598254,20.110792938073285,19.79157400254831,19.47235506702333,19.153136131498343 +Commercial Battery Storage 1Hr/Conservative,34.929480935955034,40.450981105990294,37.848659457980084,37.3117990401364,35.915961953742816,34.520124867349224,33.124287780955626,31.72845069456205,30.332613608168455,30.245995804781536,30.15937800139463,30.072760198007728,29.986142394620817,29.8995245912339,29.812906787846998,29.726288984460087,29.639671181073183,29.553053377686275,29.466435574299357,29.379817770912457,29.29319996752554,29.206582164138634,29.119964360751727,29.033346557364816,28.946728753977915,28.860110950590997,28.773493147204086,28.686875343817185,28.60025754043024 +Commercial Battery Storage 2Hr/Advanced,41.80850348958215,48.91926471900621,34.115814978666606,27.953589465747214,26.94641918504685,25.93924890434649,24.93207862364612,23.924908342945756,22.917738062245384,22.4867679322265,22.055797802207618,21.624827672188736,21.19385754216986,20.76288741215097,20.331917282132093,19.900947152113215,19.469977022094334,19.039006892075452,18.608036762056575,18.17706663203769,17.746096502018812,17.315126371999934,16.88415624198105,16.453186111962168,16.022215981943287,15.591245851924407,15.160275721905528,14.729305591886646,14.29833546186776 +Commercial Battery Storage 2Hr/Moderate,41.80850348958215,48.91926471900621,37.33318016259971,35.72430539485247,34.40071227477674,33.136152714827524,31.959814068857657,30.893717557267323,29.87430465035396,29.50087584222455,29.127447034095116,28.7540182259657,28.380589417836276,28.007160609706844,27.633731801577422,27.260302993448,26.886874185318575,26.513445377189157,26.14001656905974,25.76658776093031,25.39315895280089,25.01973014467146,24.646301336542038,24.272872528412616,23.899443720283195,23.526014912153773,23.15258610402435,22.77915729589492,22.405728487765476 +Commercial Battery Storage 2Hr/Conservative,41.80850348958215,48.91926471900621,45.30258591378353,44.659996042666045,42.989262377760554,41.31852871285506,39.64779504794958,37.97706138304408,36.30632771813859,36.20265137832118,36.09897503850379,35.99529869868639,35.89162235886898,35.787946019051574,35.684269679234184,35.580593339416765,35.476916999599375,35.37324065978198,35.26956431996457,35.165887980147176,35.062211640329764,34.95853530051237,34.85485896069497,34.751182620877564,34.64750628106017,34.543829941242755,34.440153601425365,34.33647726160796,34.23280092179053 +Commercial Battery Storage 4Hr/Advanced,55.566548596836384,65.85583194503802,46.715282838715815,37.152357962095046,35.81375524550245,34.47515252890983,33.136549812317234,31.797947095724613,30.459344379132006,29.886553662538997,29.313762945945985,28.740972229352977,28.168181512759965,27.595390796166953,27.022600079573948,26.449809362980943,25.87701864638794,25.30422792979493,24.73143721320192,24.15864649660892,23.58585578001591,23.013065063422903,22.44027434682989,21.867483630236887,21.294692913643875,20.721902197050873,20.14911148045786,19.576320763864857,19.003530047271838 +Commercial Battery Storage 4Hr/Moderate,55.566548596836384,65.85583194503802,49.16800797780799,46.99504781987456,45.05392607028535,43.22603822959478,41.53164535236091,39.99744774257557,38.547884267066316,38.066035713728,37.58418716038966,37.10233860705133,36.62049005371301,36.138641500374675,35.65679294703635,35.174944393698034,34.693095840359696,34.211247287021365,33.729398733683034,33.24755018034472,32.76570162700639,32.283853073668055,31.80200452032973,31.32015596699141,30.838307413653077,30.356458860314753,29.87461030697643,29.392761753638094,28.910913200299742 +Commercial Battery Storage 4Hr/Conservative,55.566548596836384,65.85583194503802,60.21043882539041,59.35639004772531,57.13586322579603,54.915336403866746,52.694809581937456,50.47428276000815,48.253755938078875,48.11596252540048,47.9781691127221,47.840375700043694,47.70258228736532,47.56478887468692,47.42699546200855,47.28920204933015,47.15140863665177,47.01361522397339,46.875821811295,46.73802839861661,46.60023498593822,46.46244157325983,46.324648160581454,46.18685474790306,46.049061335224685,45.91126792254628,45.7734745098679,45.63568109718952,45.49788768451109 +Commercial Battery Storage 6Hr/Advanced,69.32459370409062,82.79239917106983,59.31475069876501,46.35112645844288,44.681091305958034,43.011056153473184,41.341021000988334,39.67098584850348,38.000950696018634,37.28633939285149,36.57172808968435,35.85711678651722,35.14250548335008,34.427894180182946,33.71328287701581,32.99867157384868,32.284060270681536,31.569448967514404,30.854837664347265,30.140226361180147,29.42561505801301,28.711003754845873,27.99639245167873,27.2817811485116,26.567169845344463,25.852558542177334,25.137947239010195,24.423335935843067,23.708724632675917 +Commercial Battery Storage 6Hr/Moderate,69.32459370409062,82.79239917106983,61.00283579301626,58.26579024489666,55.70713986579395,53.31592374436204,51.10347663586416,49.101177927883825,47.22146388377867,46.631195585231445,46.0409272866842,45.45065898813697,44.86039068958974,44.270122391042506,43.679854092495276,43.08958579394806,42.49931749540082,41.90904919685358,41.31878089830636,40.72851259975912,40.1382443012119,39.547976002664655,38.95770770411744,38.367439405570195,37.77717110702296,37.18690280847573,36.596634509928506,36.00636621138127,35.416097912834 +Commercial Battery Storage 6Hr/Conservative,69.32459370409062,82.79239917106983,75.11829173699729,74.05278405278459,71.2824640738315,68.51214409487842,65.74182411592533,62.971504136972214,60.20118415801914,60.02927367247976,59.8573631869404,59.68545270140102,59.513542215861655,59.34163173032226,59.16972124478291,58.997810759243535,58.82590027370417,58.65398978816481,58.48207930262543,58.31016881708604,58.13825833154667,57.966347846007295,57.794437360467946,57.62252687492857,57.45061638938919,57.27870590384981,57.10679541831045,56.93488493277107,56.76297444723166 +Commercial Battery Storage 8Hr/Advanced,83.08263881134484,99.72896639710163,71.91421855881426,55.549894954790716,53.54842736641364,51.54695977803652,49.54549218965944,47.54402460128233,45.542557012905256,44.68612512316399,43.82969323342272,42.97326134368145,42.11682945394019,41.26039756419894,40.403965674457666,39.547533784716414,38.691101894975134,37.83467000523388,36.978238115492616,36.121806225751364,35.265374336010105,34.40894244626884,33.55251055652757,32.69607866678631,31.839646777045047,30.9832148873038,30.126782997562533,29.27035110782127,28.413919218079993 +Commercial Battery Storage 8Hr/Moderate,83.08263881134484,99.72896639710163,72.83766360822453,69.53653266991874,66.36035366130254,63.405809259129285,60.67530791936741,58.204908113192076,55.89504350049101,55.1963554567349,54.49766741297876,53.79897936922262,53.10029132546647,52.40160328171034,51.7029152379542,51.00422719419808,50.30553915044194,49.606851106685795,48.90816306292966,48.20947501917353,47.510786975417396,46.812098931661254,46.11341088790513,45.41472284414898,44.71603480039285,44.017346756636705,43.31865871288059,42.61997066912445,41.92128262536826 +Commercial Battery Storage 8Hr/Conservative,83.08263881134484,99.72896639710163,90.02614464860417,88.74917805784388,85.42906492186697,82.1089517858901,78.7888386499132,75.46872551393629,72.14861237795942,71.94258481955904,71.73655726115871,71.53052970275833,71.32450214435798,71.11847458595761,70.91244702755726,70.70641946915691,70.50039191075656,70.29436435235621,70.08833679395585,69.88230923555548,69.67628167715513,69.47025411875477,69.26422656035443,69.05819900195404,68.85217144355373,68.64614388515335,68.440116326753,68.23408876835263,68.02806120995224 diff --git a/tests/data/Commercial_Battery_Storage/R&D/20/df_gcc.csv b/tests/data/Commercial_Battery_Storage/R&D/20/df_gcc.csv new file mode 100644 index 0000000..0fc7974 --- /dev/null +++ b/tests/data/Commercial_Battery_Storage/R&D/20/df_gcc.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial Battery Storage 1Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 1Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 1Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 2Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 2Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 2Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 4Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 4Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 4Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 6Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 6Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 6Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 8Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 8Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 8Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Commercial_Battery_Storage/R&D/20/df_occ.csv b/tests/data/Commercial_Battery_Storage/R&D/20/df_occ.csv index 1ec85c4..4a2c2f7 100644 --- a/tests/data/Commercial_Battery_Storage/R&D/20/df_occ.csv +++ b/tests/data/Commercial_Battery_Storage/R&D/20/df_occ.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial Battery Storage 1Hr/Advanced,1225.2197504472535,1582.0524452733255,1138.125102311798,1074.2366669399876,1019.5788326142732,982.8433178318672,946.1078030494613,909.3722882670548,872.6367734846494,835.9012587022427,820.1820601859055,804.4628616695677,788.743663153231,773.0244646368938,757.3052661205562,741.5860676042194,725.8668690878823,710.1476705715452,694.428472055208,678.709273538871,662.9900750225337,647.2708765061964,631.5516779898592,615.8324794735221,600.1132809571847,584.3940824408477,568.6748839245104,552.9556854081734,537.2364868918363,521.5172883754988 -Commercial Battery Storage 1Hr/Moderate,1225.2197504472535,1582.0524452733255,1472.7683746167872,1377.110449083957,1319.5811131045043,1277.137697479347,1235.7924887884951,1197.1562274695655,1162.096052129315,1128.050924380542,1113.9502878257854,1099.8496512710283,1085.749014716272,1071.6483781615157,1057.547741606758,1043.4471050520017,1029.3464684972453,1015.245831942488,1001.1451953877319,987.0445588329752,972.9439222782179,958.8432857234613,944.7426491687047,930.6420126139482,916.5413760591917,902.440739504435,888.340102949678,874.2394663949212,860.1388298401638,846.0381932854067 -Commercial Battery Storage 1Hr/Conservative,1225.2197504472535,1582.0524452733255,1640.646980283448,1652.3658872854728,1628.9280732814232,1567.9897568708961,1507.0514404603673,1446.113124049839,1385.1748076393117,1324.2364912287837,1320.4550018551097,1316.6735124814372,1312.892023107764,1309.1105337340905,1305.3290443604176,1301.5475549867444,1297.7660656130704,1293.9845762393968,1290.2030868657246,1286.421597492051,1282.6401081183776,1278.8586187447045,1275.0771293710318,1271.2956399973582,1267.5141506236853,1263.7326612500121,1259.951171876338,1256.1696825026654,1252.3881931289923,1248.6067037553175 -Commercial Battery Storage 2Hr/Advanced,1459.8426881475086,1846.3760784578446,1328.2789514843412,1253.7162660859876,1189.9263973614554,1147.0532448773413,1104.180092393227,1061.3069399091123,1018.4337874249986,975.5606349408836,957.2151292657666,938.8696235906486,920.5241179155317,902.1786122404144,883.8331065652968,865.4876008901797,847.1420952150625,828.7965895399453,810.4510838648279,792.1055781897107,773.7600725145934,755.4145668394759,737.0690611643587,718.7235554892414,700.3780498141239,682.0325441390067,663.6870384638893,645.3415327887723,626.9960271136549,608.6505214385372 -Commercial Battery Storage 2Hr/Moderate,1459.8426881475086,1846.3760784578446,1714.0300160132515,1596.2739271433695,1528.2985654197282,1474.4194344332097,1422.6422205434442,1374.4123623492553,1330.683648153542,1288.6727691344745,1272.5643595202937,1256.4559499061127,1240.3475402919319,1224.2391306777513,1208.1307210635696,1192.022311449389,1175.9139018352084,1159.805492221027,1143.6970826068466,1127.5886729926663,1111.4802633784846,1095.371853764304,1079.2634441501232,1063.1550345359424,1047.0466249217618,1030.938215307581,1014.8298056933997,998.7213960792191,982.6129864650375,966.504576850856 -Commercial Battery Storage 2Hr/Conservative,1459.8426881475086,1846.3760784578446,1914.7603776599867,1928.4372375004148,1901.0835178195578,1829.9638466493304,1758.844175479102,1687.7245043088735,1616.6048331386464,1545.4851619684184,1541.0718749491707,1536.6585879299244,1532.2453009106773,1527.83201389143,1523.4187268721832,1519.0054398529364,1514.5921528336885,1510.1788658144415,1505.765578795195,1501.3522917759476,1496.9390047567006,1492.5257177374538,1488.112430718207,1483.6991436989597,1479.285856679713,1474.872569660466,1470.4592826412184,1466.0459956219718,1461.6327086027247,1457.219421583476 -Commercial Battery Storage 4Hr/Advanced,1929.0885635480195,2375.023344826883,1708.5866498294279,1612.675464377988,1530.6215268558199,1475.4730989682892,1420.3246710807584,1365.1762431932275,1310.0278153056972,1254.879387418166,1231.2812674254885,1207.6831474328103,1184.085027440133,1160.4869074474555,1136.888787454778,1113.2906674621004,1089.6925474694228,1066.0944274767453,1042.496307484068,1018.8981874913902,995.3000674987128,971.7019475060353,948.1038275133576,924.50570752068,900.9075875280022,877.3094675353248,853.7113475426472,830.1132275499698,806.5151075572923,782.9169875646141 -Commercial Battery Storage 4Hr/Moderate,1929.0885635480195,2375.023344826883,2196.5532988061805,2034.6008832621947,1945.7334700501756,1868.9829083409359,1796.3416840533423,1728.9246321086348,1667.8588402019957,1609.9164586423392,1589.7925029093103,1569.6685471762805,1549.5445914432519,1529.420635710223,1509.296679977193,1489.1727242441643,1469.0487685111354,1448.9248127781057,1428.800857045077,1408.676901312048,1388.5529455790181,1368.4289898459888,1348.3050341129601,1328.181078379931,1308.0571226469024,1287.9331669138728,1267.8092111808435,1247.6852554478144,1227.5612997147844,1207.4373439817546 -Commercial Battery Storage 4Hr/Conservative,1929.0885635480195,2375.023344826883,2462.9871724130635,2480.5799379302994,2445.3944068958267,2353.9120262061997,2262.429645516572,2170.9472648269434,2079.4648841373155,1987.9825034476878,1982.3056211372923,1976.6287388268981,1970.9518565165038,1965.274974206109,1959.5980918957146,1953.9212095853202,1948.244327274925,1942.56744496453,1936.8905626541361,1931.2136803437413,1925.5367980333465,1919.8599157229517,1914.1830334125575,1908.5061511021627,1902.8292687917688,1897.152386481374,1891.4755041709786,1885.7986218605843,1880.12173955019,1874.444857239793 -Commercial Battery Storage 6Hr/Advanced,2398.33443894853,2903.670611195922,2088.8943481745146,1971.6346626699883,1871.3166563501838,1803.8929530592372,1736.46924976829,1669.0455464773427,1601.6218431863956,1534.1981398954483,1505.3474055852105,1476.4966712749717,1447.6459369647343,1418.7952026544965,1389.9444683442587,1361.093734034021,1332.242999723783,1303.3922654135456,1274.5415311033078,1245.69079679307,1216.840062482832,1187.9893281725942,1159.1385938623564,1130.2878595521186,1101.4371252418807,1072.5863909316429,1043.7356566214048,1014.8849223111673,986.0341880009296,957.183453690691 -Commercial Battery Storage 6Hr/Moderate,2398.33443894853,2903.670611195922,2679.07658159911,2472.9278393810196,2363.1683746806234,2263.5463822486618,2170.041147563241,2083.4369018680145,2005.0340322504496,1931.1601481502037,1907.0206462983267,1882.8811444464488,1858.7416425945714,1834.6021407426947,1810.4626388908162,1786.3231370389392,1762.1836351870622,1738.0441333351844,1713.904631483307,1689.7651296314298,1665.625627779552,1641.4861259276743,1617.3466240757969,1593.2071222239197,1569.0676203720423,1544.9281185201646,1520.788616668287,1496.64911481641,1472.5096129645317,1448.3701111126531 -Commercial Battery Storage 6Hr/Conservative,2398.33443894853,2903.670611195922,3011.2139671661407,3032.7226383601837,2989.705295972097,2877.8602057630687,2766.015115554041,2654.1700253450126,2542.324935135985,2430.4798449269574,2423.5393673254143,2416.5988897238726,2409.6584121223304,2402.717934520788,2395.777456919246,2388.836979317704,2381.896501716161,2374.9560241146187,2368.015546513077,2361.0750689115343,2354.1345913099926,2347.1941137084505,2340.253636106908,2333.313158505366,2326.372680903824,2319.4322033022822,2312.491725700739,2305.551248099197,2298.610770497655,2291.670292896111 -Commercial Battery Storage 8Hr/Advanced,2867.5803143490407,3432.3178775649603,2469.202046519601,2330.593860961989,2212.0117858445483,2132.312807150185,2052.6138284558215,1972.9148497614574,1893.2158710670944,1813.5168923727306,1779.413543744933,1745.3101951171338,1711.206846489336,1677.1034978615378,1643.0001492337396,1608.8968006059417,1574.7934519781436,1540.6901033503455,1506.5867547225475,1472.4834060947494,1438.3800574669515,1404.2767088391533,1370.1733602113554,1336.0700115835573,1301.9666629557591,1267.8633143279608,1233.7599657001629,1199.656617072365,1165.5532684445668,1131.449919816768 -Commercial Battery Storage 8Hr/Moderate,2867.5803143490407,3432.3178775649603,3161.599864392039,2911.2547954998445,2780.6032793110708,2658.1098561563877,2543.740611073139,2437.949171627394,2342.209224298903,2252.4038376580693,2224.248789687343,2196.0937417166174,2167.938693745891,2139.783645775166,2111.6285978044393,2083.473549833714,2055.3185018629893,2027.1634538922629,1999.0084059215371,1970.8533579508114,1942.6983099800852,1914.5432620093595,1886.388214038634,1858.2331660679083,1830.078118097183,1801.9230701264569,1773.7680221557307,1745.6129741850052,1717.4579262142788,1689.3028782435522 -Commercial Battery Storage 8Hr/Conservative,2867.5803143490407,3432.3178775649603,3559.440761919217,3584.865338790068,3534.016185048366,3401.808385319938,3269.6005855915105,3137.3927858630823,3005.184986134654,2872.977186406227,2864.773113513536,2856.569040620847,2848.364967728157,2840.160894835467,2831.9568219427774,2823.752749050088,2815.548676157397,2807.3446032647075,2799.1405303720185,2790.9364574793276,2782.7323845866385,2774.5283116939486,2766.3242388012586,2758.120165908569,2749.9160930158796,2741.71202012319,2733.507947230499,2725.3038743378097,2717.0998014451197,2708.8957285524275 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial Battery Storage 1Hr/Advanced,1397.1792374382012,1618.0392442396117,1112.6432419456798,934.1682087029318,900.510046192762,866.8518836825924,833.1937211724224,799.5355586622528,765.8773961520828,751.47500268281,737.0726092135374,722.6702157442647,708.267822274992,693.8654288057191,679.4630353364465,665.0606418671738,650.6582483979013,636.2558549286285,621.853461459356,607.4510679900833,593.0486745208104,578.6462810515378,564.2438875822651,549.8414941129925,535.4391006437198,521.036707174447,506.6343137051744,492.2319202359017,477.8295267666288 +Commercial Battery Storage 1Hr/Moderate,1397.1792374382012,1618.0392442396117,1256.6306501998229,1203.5573672936573,1162.9642150808975,1123.6483982977559,1086.9559370842417,1053.6740985845277,1021.5005936799113,1008.7318362589127,995.9630788379138,983.1943214169153,970.4255639959163,957.6568065749171,944.8880491539182,932.1192917329197,919.3505343119205,906.5817768909218,893.8130194699231,881.0442620489242,868.2755046279253,855.5067472069263,842.7379897859277,829.9692323649288,817.2004749439301,804.4317175229313,791.6629601019323,778.8942026809332,766.1254452599337 +Commercial Battery Storage 1Hr/Conservative,1397.1792374382012,1618.0392442396117,1513.9463783192034,1492.471961605456,1436.6384781497127,1380.8049946939689,1324.971511238225,1269.138027782482,1213.304544326738,1209.8398321912614,1206.3751200557851,1202.9104079203091,1199.4456957848327,1195.980983649356,1192.51627151388,1189.0515593784035,1185.5868472429272,1182.122135107451,1178.6574229719743,1175.1927108364982,1171.7279987010215,1168.2632865655453,1164.798574430069,1161.3338622945926,1157.8691501591165,1154.4044380236398,1150.9397258881634,1147.4750137526873,1144.0103016172095 +Commercial Battery Storage 2Hr/Advanced,1672.340139583286,1956.770588760248,1364.6325991466642,1118.1435786298885,1077.8567674018739,1037.5699561738595,997.2831449458447,956.9963337178301,916.7095224898153,899.47071728906,882.2319120883046,864.9931068875494,847.7543016867943,830.5154964860387,813.2766912852836,796.0378860845285,778.7990808837733,761.5602756830181,744.321470482263,727.0826652815076,709.8438600807524,692.6050548799973,675.366249679242,658.1274444784867,640.8886392777315,623.6498340769763,606.411028876221,589.1722236754658,571.9334184747104 +Commercial Battery Storage 2Hr/Moderate,1672.340139583286,1956.770588760248,1493.3272065039885,1428.972215794099,1376.0284909910695,1325.446108593101,1278.3925627543063,1235.7487022906928,1194.9721860141583,1180.035033688982,1165.0978813638046,1150.160729038628,1135.223576713451,1120.2864243882736,1105.3492720630968,1090.41211973792,1075.474967412743,1060.5378150875663,1045.6006627623894,1030.6635104372124,1015.7263581120354,1000.7892057868584,985.8520534616815,970.9149011365046,955.9777488113277,941.0405964861509,926.103444160974,911.1662918357968,896.229139510619 +Commercial Battery Storage 2Hr/Conservative,1672.340139583286,1956.770588760248,1812.103436551341,1786.3998417066416,1719.5704951104221,1652.7411485142025,1585.911801917983,1519.082455321763,1452.2531087255436,1448.1060551328471,1443.9590015401516,1439.8119479474556,1435.664894354759,1431.5178407620629,1427.3707871693673,1423.2237335766706,1419.076679983975,1414.929626391279,1410.7825727985828,1406.635519205887,1402.4884656131906,1398.3414120204945,1394.1943584277988,1390.0473048351025,1385.9002512424067,1381.7531976497103,1377.6061440570145,1373.4590904643183,1369.312036871621 +Commercial Battery Storage 4Hr/Advanced,2222.661943873455,2634.2332778015207,1868.6113135486326,1486.0943184838018,1432.550209820098,1379.0061011563932,1325.4619924926892,1271.9178838289845,1218.3737751652802,1195.4621465015598,1172.5505178378394,1149.638889174119,1126.7272605103985,1103.8156318466781,1080.904003182958,1057.9923745192377,1035.0807458555175,1012.1691171917971,989.2574885280768,966.3458598643567,943.4342312006363,920.5226025369161,897.6109738731956,874.6993452094754,851.787716545755,828.8760878820349,805.9644592183145,783.0528305545942,760.1412018908735 +Commercial Battery Storage 4Hr/Moderate,2222.661943873455,2634.2332778015207,1966.7203191123194,1879.8019127949822,1802.157042811414,1729.041529183791,1661.2658140944363,1599.8979097030226,1541.9153706826526,1522.6414285491198,1503.3674864155864,1484.0935442820532,1464.8196021485205,1445.5456600149869,1426.271717881454,1406.9977757479212,1387.7238336143878,1368.4498914808546,1349.1759493473214,1329.9020072137887,1310.6280650802557,1291.354122946722,1272.0801808131891,1252.8062386796564,1233.532296546123,1214.25835441259,1194.984412279057,1175.7104701455237,1156.4365280119896 +Commercial Battery Storage 4Hr/Conservative,2222.661943873455,2634.2332778015207,2408.4175530156162,2374.2556019090125,2285.434529031841,2196.6134561546696,2107.792383277498,2018.9713104003258,1930.1502375231548,1924.6385010160188,1919.1267645088838,1913.6150280017478,1908.1032914946124,1902.5915549874767,1897.0798184803418,1891.5680819732058,1886.0563454660708,1880.5446089589354,1875.0328724518,1869.5211359446644,1864.0093994375288,1858.497662930393,1852.985926423258,1847.4741899161224,1841.9624534089874,1836.4507169018511,1830.938980394716,1825.4272438875805,1819.9155073804436 +Commercial Battery Storage 6Hr/Advanced,2772.9837481636246,3311.695966842793,2372.5900279506004,1854.045058337715,1787.2436522383214,1720.4422461389272,1653.6408400395333,1586.8394339401389,1520.0380278407454,1491.4535757140595,1462.869123587374,1434.2846714606887,1405.7002193340031,1377.1157672073177,1348.531315080632,1319.9468629539472,1291.3624108272613,1262.7779587005762,1234.1935065738905,1205.6090544472058,1177.0246023205202,1148.4401501938348,1119.8556980671492,1091.271245940464,1062.6867938137784,1034.1023416870933,1005.5178895604078,976.9334374337226,948.3489853070366 +Commercial Battery Storage 6Hr/Moderate,2772.9837481636246,3311.695966842793,2440.11343172065,2330.631609795866,2228.2855946317577,2132.6369497744813,2044.1390654345664,1964.0471171153529,1888.8585553511466,1865.2478234092578,1841.637091467368,1818.0263595254787,1794.4156275835896,1770.8048956417,1747.194163699811,1723.5834317579222,1699.9726998160327,1676.3619678741431,1652.751235932254,1629.1405039903648,1605.5297720484757,1581.919040106586,1558.3083081646973,1534.6975762228078,1511.0868442809183,1487.4761123390292,1463.8653803971401,1440.2546484552508,1416.64391651336 +Commercial Battery Storage 6Hr/Conservative,2772.9837481636246,3311.695966842793,3004.7316694798915,2962.1113621113836,2851.29856295326,2740.485763795137,2629.672964637013,2518.8601654788886,2408.0473663207654,2401.1709468991903,2394.2945274776157,2387.4181080560406,2380.541688634466,2373.6652692128905,2366.7888497913164,2359.9124303697413,2353.0360109481667,2346.159591526592,2339.283172105017,2332.4067526834415,2325.530333261867,2318.653913840292,2311.7774944187177,2304.9010749971426,2298.0246555755675,2291.1482361539925,2284.271816732418,2277.395397310843,2270.5189778892664 +Commercial Battery Storage 8Hr/Advanced,3323.305552453793,3989.158655884065,2876.56874235257,2221.9957981916286,2141.9370946565455,2061.878391121461,1981.8196875863775,1901.7609840512932,1821.70228051621,1787.4450049265595,1753.1877293369087,1718.9304537472578,1684.6731781576075,1650.4159025679573,1616.1586269783065,1581.9013513886564,1547.6440757990053,1513.3868002093552,1479.1295246197046,1444.8722490300545,1410.6149734404041,1376.3576978507535,1342.100422261103,1307.8431466714526,1273.5858710818018,1239.3285954921519,1205.0713199025013,1170.8140443128507,1136.5567687231996 +Commercial Battery Storage 8Hr/Moderate,3323.305552453793,3989.158655884065,2913.5065443289814,2781.4613067967493,2654.4141464521017,2536.2323703651714,2427.0123167746965,2328.196324527683,2235.8017400196404,2207.854218269396,2179.90669651915,2151.9591747689046,2124.0116530186588,2096.0641312684133,2068.116609518168,2040.1690877679232,2012.2215660176773,1984.2740442674317,1956.3265225171863,1928.379000766941,1900.4314790166957,1872.48395726645,1844.536435516205,1816.5889137659592,1788.6413920157138,1760.6938702654681,1732.7463485152236,1704.7988267649778,1676.8513050147305 +Commercial Battery Storage 8Hr/Conservative,3323.305552453793,3989.158655884065,3601.0457859441667,3549.9671223137548,3417.1625968746785,3284.358071435604,3151.553545996528,3018.749020557452,2885.944495118377,2877.703392782362,2869.462290446348,2861.221188110333,2852.980085774319,2844.7389834383043,2836.4978811022906,2828.2567787662765,2820.0156764302624,2811.7745740942482,2803.5334717582336,2795.292369422219,2787.0512670862054,2778.810164750191,2770.569062414177,2762.3279600781616,2754.086857742149,2745.845755406134,2737.6046530701196,2729.3635507341055,2721.1224483980895 diff --git a/tests/data/Commercial_Battery_Storage/R&D/20/df_vom.csv b/tests/data/Commercial_Battery_Storage/R&D/20/df_vom.csv index e01ed9e..0fc7974 100644 --- a/tests/data/Commercial_Battery_Storage/R&D/20/df_vom.csv +++ b/tests/data/Commercial_Battery_Storage/R&D/20/df_vom.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial Battery Storage 1Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 1Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 1Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 2Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 2Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 2Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 4Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 4Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 4Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 6Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 6Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 6Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 8Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 8Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 8Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial Battery Storage 1Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 1Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 1Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 2Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 2Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 2Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 4Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 4Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 4Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 6Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 6Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 6Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 8Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 8Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 8Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Commercial_Battery_Storage/R&D/30/df_capex.csv b/tests/data/Commercial_Battery_Storage/R&D/30/df_capex.csv new file mode 100644 index 0000000..99a1130 --- /dev/null +++ b/tests/data/Commercial_Battery_Storage/R&D/30/df_capex.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial Battery Storage 1Hr/Advanced,1449.5551538746543,1678.6945173616073,1154.3527863636048,969.1872776423813,934.2673750062493,899.3474723701173,864.427569733985,829.5076670978531,794.5877644617208,779.6454699284909,764.7031753952613,749.7608808620316,734.8185863288019,719.8762917955719,704.9339972623422,689.9917027291125,675.049408195883,660.1071136626532,645.1648191294237,630.2225245961939,615.280230062964,600.3379355297344,585.3956409965047,570.453346463275,555.5110519300454,540.5687573968155,525.626462863586,510.6841683303562,495.7418737971263 +Commercial Battery Storage 1Hr/Moderate,1449.5551538746543,1678.6945173616073,1303.7378359944178,1248.67500031219,1206.5601367175132,1165.7704918962165,1127.702544108846,1093.1730727032002,1059.7934828817756,1046.5460643457536,1033.2986458097316,1020.0512272737096,1006.8038087376874,993.556390201665,980.3089716656427,967.0615531296208,953.8141345935983,940.5667160575764,927.3192975215544,914.0718789855322,900.82446044951,887.5770419134877,874.3296233774657,861.0822048414435,847.8347863054215,834.5873677693995,821.3399492333772,808.0925306973547,794.8451121613319 +Commercial Battery Storage 1Hr/Conservative,1449.5551538746543,1678.6945173616073,1570.6995327287318,1548.4201067325798,1490.4935991425843,1432.5670915525884,1374.6405839625925,1316.7140763725972,1258.7875687826013,1255.192975334533,1251.5983818864654,1248.0037884383978,1244.4091949903298,1240.8146015422617,1237.220008094194,1233.625414646126,1230.0308211980584,1226.4362277499906,1222.8416343019223,1219.247040853855,1215.6524474057867,1212.0578539577189,1208.4632605096513,1204.8686670615832,1201.2740736135156,1197.6794801654476,1194.0848867173795,1190.490293269312,1186.8956998212425 +Commercial Battery Storage 2Hr/Advanced,1735.0309848643408,2030.1238494557992,1415.7884430528595,1160.0593136115042,1118.2622747750129,1076.4652359385218,1034.6681971020303,992.871158265539,951.0741194290474,933.1890848852948,915.3040503415423,897.4190157977898,879.5339812540375,861.6489467102847,843.7639121665324,825.87887762278,807.9938430790276,790.1088085352751,772.2237739915228,754.3387394477702,736.4537049040177,718.5686703602654,700.6836358165128,682.7986012727605,664.913566729008,647.0285321852556,629.1434976415031,611.2584630977507,593.373428553998 +Commercial Battery Storage 2Hr/Moderate,1735.0309848643408,2030.1238494557992,1549.3074121099241,1482.539952387204,1427.611531539591,1375.1329725003989,1326.315535158743,1282.0730886209008,1239.767987212379,1224.270887372225,1208.7737875320697,1193.2766876919154,1177.7795878517607,1162.2824880116057,1146.785388171451,1131.2882883312964,1115.7911884911416,1100.294088650987,1084.7969888108325,1069.2998889706778,1053.802789130523,1038.3056892903683,1022.8085894502136,1007.311489610059,991.8143897699043,976.3172899297498,960.8201900895951,945.32309024944,929.8259904092845 +Commercial Battery Storage 2Hr/Conservative,1735.0309848643408,2030.1238494557992,1880.0335743774986,1853.3664314785274,1784.0318599412014,1714.697288403875,1645.3627168665491,1576.0281453292228,1506.6935737918968,1502.3910600215736,1498.0885462512513,1493.7860324809285,1489.4835187106053,1485.1810049402823,1480.87849116996,1476.5759773996365,1472.2734636293142,1467.9709498589914,1463.6684360886686,1459.365922318346,1455.0634085480228,1450.7608947777,1446.4583810073775,1442.1558672370545,1437.853353466732,1433.5508396964087,1429.2483259260862,1424.9458121557632,1420.6432983854393 +Commercial Battery Storage 4Hr/Advanced,2305.9826468437136,2732.982513644183,1938.6597564313684,1541.8033855497501,1486.2520743125408,1430.7007630753303,1375.1494518381207,1319.5981406009105,1264.0468293637007,1240.2763147989026,1216.5058002341045,1192.7352856693064,1168.9647711045084,1145.1942565397103,1121.4237419749124,1097.6532274101148,1073.882712845317,1050.112198280519,1026.3416837157208,1002.5711691509232,978.8006545861251,955.0301400213274,931.2596254565292,907.4891108917313,883.7185963269334,859.9480817621356,836.1775671973376,812.4070526325396,788.6365380677414 +Commercial Battery Storage 4Hr/Moderate,2305.9826468437136,2732.982513644183,2040.4465643409367,1950.269856537232,1869.7143211837465,1793.8579337087638,1723.5415172585374,1659.8731204563014,1599.716995873586,1579.7205334251666,1559.7240709767466,1539.7276085283268,1519.7311460799074,1499.734683631487,1479.7382211830675,1459.741758734648,1439.745296286228,1419.7488338378082,1399.7523713893884,1379.755908940969,1359.7594464925494,1339.7629840441289,1319.7665215957093,1299.7700591472899,1279.7735966988698,1259.7771342504502,1239.7806718020306,1219.7842093536105,1199.7877469051898 +Commercial Battery Storage 4Hr/Conservative,2305.9826468437136,2732.982513644183,2498.7016576750316,2463.259080970422,2371.1083815384354,2278.9576821064484,2186.806982674462,2094.6562832424743,2002.505583810488,1996.7872293956545,1991.0688749808223,1985.350520565989,1979.6321661511565,1973.9138117363236,1968.1954573214914,1962.4771029066583,1956.758748491826,1951.0403940769934,1945.3220396621607,1939.603685247328,1933.8853308324951,1928.1669764176622,1922.44862200283,1916.730267587997,1911.0119131731649,1905.2935587583313,1899.575204343499,1893.8568499286664,1888.1384955138321 +Commercial Battery Storage 6Hr/Advanced,2876.9343088230867,3435.841177832567,2461.5310698098765,1923.547457487996,1854.2418738500678,1784.9362902121393,1715.6307065742108,1646.325122936282,1577.0195392983542,1547.3635447125102,1517.7075501266665,1488.0515555408233,1458.3955609549796,1428.7395663691364,1399.0835717832927,1369.4275771974496,1339.7715826116057,1310.1155880257627,1280.459593439919,1250.8035988540762,1221.1476042682325,1191.4916096823893,1161.8356150965456,1132.1796205107023,1102.5236259248586,1072.8676313390156,1043.211636753172,1013.5556421673288,983.8996475814847 +Commercial Battery Storage 6Hr/Moderate,2876.9343088230867,3435.841177832567,2531.585716571949,2417.9997606872607,2311.8171108279016,2212.5828949171287,2120.767499358332,2037.6731522917025,1959.666004534793,1935.1701794781086,1910.6743544214232,1886.1785293647383,1861.6827043080536,1837.1868792513685,1812.6910541946838,1788.1952291379996,1763.6994040813145,1739.2035790246293,1714.7077539679447,1690.2119289112597,1665.716103854575,1641.2202787978897,1616.7244537412057,1592.2286286845206,1567.7328036278354,1543.2369785711508,1518.741153514466,1494.2453284577812,1469.7495034010947 +Commercial Battery Storage 6Hr/Conservative,2876.9343088230867,3435.841177832567,3117.369740972565,3073.151730462317,2958.184903135669,2843.218075809022,2728.251248482374,2613.2844211557253,2498.3175938290783,2491.1833987697355,2484.049203710393,2476.9150086510504,2469.780813591708,2462.6466185323648,2455.512423473023,2448.37822841368,2441.244033354338,2434.109838294996,2426.975643235653,2419.8414481763098,2412.7072531169674,2405.5730580576246,2398.4388629982827,2391.30466793894,2384.170472879597,2377.0362778202543,2369.902082760912,2362.7678877015696,2355.6336926422255 +Commercial Battery Storage 8Hr/Advanced,3447.8859708024584,4138.69984202095,2984.402383188387,2305.291529426242,2222.2316733875955,2139.171817348948,2056.111961310301,1973.0521052716535,1889.992249233007,1854.4507746261181,1818.9093000192288,1783.3678254123395,1747.8263508054508,1712.2848761985622,1676.7434015916729,1641.2019269847844,1605.660452377895,1570.1189777710063,1534.5775031641174,1499.0360285572287,1463.4945539503399,1427.953079343451,1392.411604736562,1356.870130129673,1321.328655522784,1285.7871809158955,1250.2457063090064,1214.7042317021176,1179.162757095228 +Commercial Battery Storage 8Hr/Moderate,3447.8859708024584,4138.69984202095,3022.7248688029617,2885.729664837289,2753.9199004720567,2631.307856125494,2517.9934814581266,2415.473184127103,2319.6150131959994,2290.6198255310505,2261.6246378661003,2232.6294502011506,2203.6342625362,2174.63907487125,2145.6438872063004,2116.648699541351,2087.6535118764004,2058.6583242114507,2029.6631365465005,2000.667948881551,1971.672761216601,1942.6775735516508,1913.6823858867015,1884.687198221751,1855.6920105568013,1826.696822891851,1797.701635226902,1768.7064475619518,1739.711259897 +Commercial Battery Storage 8Hr/Conservative,3447.8859708024584,4138.69984202095,3736.037824270098,3683.044379954212,3545.261424732903,3407.4784695115954,3269.6955142902866,3131.9125590689773,2994.1296038476694,2985.5795681438162,2977.0295324399644,2968.4794967361113,2959.929461032259,2951.379425328406,2942.829389624554,2934.279353920702,2925.7293182168496,2917.1792825129974,2908.6292468091447,2900.079211105292,2891.52917540144,2882.9791396975875,2874.429103993735,2865.8790682898816,2857.3290325860307,2848.7789968821776,2840.2289611783253,2831.678925474473,2823.128889770619 diff --git a/tests/data/Commercial_Battery_Storage/R&D/30/df_fin_assump.csv b/tests/data/Commercial_Battery_Storage/R&D/30/df_fin_assump.csv new file mode 100644 index 0000000..4f78a68 --- /dev/null +++ b/tests/data/Commercial_Battery_Storage/R&D/30/df_fin_assump.csv @@ -0,0 +1,2 @@ +Financial Assumptions,Value +Equity Premium During Construction,0.02 diff --git a/tests/data/Commercial_Battery_Storage/R&D/30/df_fom.csv b/tests/data/Commercial_Battery_Storage/R&D/30/df_fom.csv index 02ac538..16afd60 100644 --- a/tests/data/Commercial_Battery_Storage/R&D/30/df_fom.csv +++ b/tests/data/Commercial_Battery_Storage/R&D/30/df_fom.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial Battery Storage 1Hr/Advanced,30.63049376118134,39.55131113183314,28.45312755779495,26.855916673499692,25.48947081535683,24.571082945796682,23.652695076236533,22.734307206676373,21.815919337116238,20.897531467556067,20.504551504647637,20.111571541739195,19.718591578830775,19.325611615922345,18.932631653013907,18.539651690105483,18.146671727197056,17.75369176428863,17.3607118013802,16.967731838471774,16.574751875563344,16.18177191265491,15.78879194974648,15.395811986838053,15.002832023929617,14.609852061021193,14.21687209811276,13.823892135204336,13.430912172295908,13.03793220938747 -Commercial Battery Storage 1Hr/Moderate,30.63049376118134,39.55131113183314,36.81920936541968,34.42776122709893,32.98952782761261,31.928442436983676,30.894812219712378,29.92890568673914,29.052401303232877,28.20127310951355,27.848757195644637,27.49624128177571,27.143725367906804,26.791209454037894,26.438693540168956,26.086177626300042,25.733661712431132,25.3811457985622,25.0286298846933,24.67611397082438,24.323598056955447,23.971082143086534,23.61856622921762,23.266050315348707,22.913534401479794,22.561018487610877,22.208502573741953,21.855986659873032,21.503470746004098,21.15095483213517 -Commercial Battery Storage 1Hr/Conservative,30.63049376118134,39.55131113183314,41.016174507086205,41.309147182136826,40.723201832035585,39.19974392177241,37.676286011509184,36.15282810124597,34.62937019098279,33.10591228071959,33.011375046377744,32.91683781203593,32.8223005776941,32.727763343352265,32.633226109010444,32.538688874668615,32.44415164032676,32.34961440598492,32.255077171643116,32.16053993730127,32.066002702959445,31.971465468617613,31.876928234275795,31.782390999933956,31.687853765592134,31.593316531250306,31.498779296908452,31.404242062566638,31.30970482822481,31.21516759388294 -Commercial Battery Storage 2Hr/Advanced,36.496067203687716,46.15940196144612,33.20697378710853,31.342906652149694,29.748159934036387,28.676331121933533,27.604502309830675,26.53267349772781,25.460844685624966,24.38901587352209,23.930378231644166,23.471740589766217,23.013102947888296,22.55446530601036,22.095827664132422,21.637190022254494,21.178552380376562,20.719914738498634,20.2612770966207,19.80263945474277,19.344001812864835,18.8853641709869,18.42672652910897,17.968088887231037,17.509451245353098,17.05081360347517,16.59217596159723,16.133538319719307,15.674900677841373,15.216263035963431 -Commercial Battery Storage 2Hr/Moderate,36.496067203687716,46.15940196144612,42.85075040033129,39.90684817858424,38.207464135493204,36.860485860830245,35.56605551358611,34.36030905873138,33.267091203838554,32.216819228361864,31.814108988007344,31.411398747652818,31.0086885072983,30.605978266943783,30.203268026589242,29.800557786234727,29.39784754588021,28.995137305525674,28.592427065171165,28.189716824816657,27.787006584462116,27.3842963441076,26.98158610375308,26.57887586339856,26.176165623044046,25.773455382689527,25.370745142334997,24.968034901980477,24.565324661625937,24.1626144212714 -Commercial Battery Storage 2Hr/Conservative,36.496067203687716,46.15940196144612,47.86900944149967,48.21093093751037,47.527087945488944,45.749096166233265,43.97110438697755,42.193112607721844,40.415120828466165,38.637129049210465,38.52679687372927,38.41646469824811,38.30613252276694,38.195800347285754,38.085468171804585,37.97513599632341,37.86480382084221,37.754471645361036,37.64413946987988,37.53380729439869,37.423475118917516,37.31314294343635,37.20281076795518,37.092478592473995,36.982146416992826,36.87181424151165,36.76148206603046,36.6511498905493,36.54081771506812,36.430485539586904 -Commercial Battery Storage 4Hr/Advanced,48.22721408870049,59.37558362067208,42.7146662457357,40.3168866094497,38.2655381713955,36.88682747420723,35.50811677701896,34.12940607983069,32.750695382642434,31.37198468545415,30.782031685637214,30.19207868582026,29.602125686003326,29.01217268618639,28.42221968636945,27.83226668655251,27.24231368673557,26.652360686918634,26.0624076871017,25.472454687284756,24.882501687467823,24.292548687650882,23.70259568783394,23.112642688017,22.522689688200057,21.93273668838312,21.342783688566183,20.752830688749246,20.16287768893231,19.572924689115354 -Commercial Battery Storage 4Hr/Moderate,48.22721408870049,59.37558362067208,54.91383247015452,50.86502208155487,48.643336751254395,46.7245727085234,44.90854210133356,43.223115802715874,41.696471005049894,40.24791146605848,39.74481257273276,39.24171367940701,38.7386147860813,38.23551589275558,37.73241699942982,37.22931810610411,36.72621921277839,36.22312031945264,35.72002142612693,35.2169225328012,34.71382363947546,34.21072474614972,33.707625852824,33.204526959498274,32.70142806617256,32.19832917284682,31.695230279521088,31.19213138619536,30.68903249286961,30.185933599543866 -Commercial Battery Storage 4Hr/Conservative,48.22721408870049,59.37558362067208,61.57467931032659,62.014498448257484,61.13486017239567,58.847800655155,56.5607411379143,54.273681620673585,51.98662210343289,49.6995625861922,49.55764052843231,49.41571847067246,49.273796412912596,49.131874355152725,48.98995229739287,48.848030239633005,48.70610818187313,48.564186124113256,48.42226406635341,48.280342008593536,48.138419950833665,47.996497893073794,47.85457583531394,47.71265377755407,47.570731719794225,47.428809662034354,47.28688760427447,47.14496554651461,47.00304348875475,46.86112143099483 -Commercial Battery Storage 6Hr/Advanced,59.958360973713255,72.59176527989806,52.22235870436287,49.29086656674971,46.7829164087546,45.09732382648093,43.41173124420725,41.72613866193357,40.04054607965989,38.35495349738621,37.633685139630266,36.91241678187429,36.19114842411836,35.469880066362414,34.74861170860647,34.02734335085053,33.306074993094576,32.584806635338644,31.863538277582695,31.14226991982675,30.421001562070803,29.699733204314857,28.97846484655891,28.257196488802965,27.53592813104702,26.814659773291073,26.093391415535123,25.372123057779184,24.650854700023242,23.929586342267275 -Commercial Battery Storage 6Hr/Moderate,59.958360973713255,72.59176527989806,66.97691453997776,61.82319598452549,59.07920936701559,56.58865955621655,54.251028689081025,52.08592254670037,50.12585080626124,48.279003703755095,47.67551615745817,47.07202861116122,46.46854106486429,45.86505351856737,45.261565972270404,44.658078425973486,44.05459087967656,43.45110333337961,42.847615787082674,42.24412824078575,41.6406406944888,41.03715314819186,40.43366560189492,39.830178055598,39.22669050930106,38.62320296300412,38.01971541670718,37.41622787041025,36.81274032411329,36.20925277781633 -Commercial Battery Storage 6Hr/Conservative,59.958360973713255,72.59176527989806,75.28034917915352,75.8180659590046,74.74263239930242,71.94650514407672,69.15037788885103,66.35425063362531,63.55812337839963,60.76199612317394,60.588484183135364,60.41497224309682,60.24146030305826,60.067948363019696,59.89443642298116,59.7209244829426,59.54741254290403,59.37390060286547,59.200388662826924,59.02687672278836,58.85336478274982,58.67985284271126,58.5063409026727,58.33282896263415,58.1593170225956,57.98580508255706,57.812293142518485,57.638781202479926,57.465269262441375,57.29175732240277 -Commercial Battery Storage 8Hr/Advanced,71.68950785872602,85.80794693912401,61.73005116299003,58.26484652404972,55.30029464611371,53.30782017875463,51.31534571139554,49.322871244036435,47.33039677667736,45.337922309318266,44.485338593623325,43.63275487792835,42.7801711622334,41.927587446538446,41.07500373084349,40.22242001514854,39.369836299453596,38.51725258375864,37.66466886806369,36.81208515236874,35.95950143667379,35.106917720978835,34.25433400528389,33.40175028958893,32.54916657389398,31.696582858199022,30.843999142504074,29.991415426809127,29.13883171111417,28.286247995419203 -Commercial Battery Storage 8Hr/Moderate,71.68950785872602,85.80794693912401,79.03999660980098,72.78136988749611,69.51508198277678,66.4527464039097,63.59351527682848,60.94872929068486,58.55523060747257,56.310095941451735,55.60621974218358,54.90234354291544,54.19846734364728,53.49459114437915,52.790714945110985,52.086838745842854,51.38296254657473,50.67908634730657,49.97521014803843,49.27133394877029,48.56745774950213,47.86358155023399,47.15970535096585,46.45582915169771,45.751952952429576,45.048076753161425,44.34420055389327,43.640324354625136,42.93644815535697,42.232571956088805 -Commercial Battery Storage 8Hr/Conservative,71.68950785872602,85.80794693912401,88.98601904798043,89.62163346975171,88.35040462620915,85.04520963299846,81.74001463978777,78.43481964657707,75.12962465336635,71.82442966015567,71.6193278378384,71.41422601552118,71.20912419320392,71.00402237088667,70.79892054856944,70.5938187262522,70.38871690393493,70.18361508161769,69.97851325930047,69.7734114369832,69.56830961466596,69.36320779234872,69.15810597003147,68.95300414771422,68.74790232539699,68.54280050307976,68.33769868076249,68.13259685844524,67.927495036128,67.72239321381069 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial Battery Storage 1Hr/Advanced,34.929480935955034,40.450981105990294,27.816081048641998,23.354205217573295,22.512751154819053,21.671297092064812,20.829843029310563,19.98838896655632,19.146934903802073,18.786875067070252,18.426815230338434,18.06675539360662,17.706695556874802,17.34663572014298,16.986575883411163,16.626516046679345,16.26645620994753,15.906396373215713,15.546336536483901,15.186276699752083,14.826216863020262,14.466157026288446,14.106097189556628,13.746037352824812,13.385977516092996,13.025917679361175,12.66585784262936,12.305798005897543,11.945738169165722 +Commercial Battery Storage 1Hr/Moderate,34.929480935955034,40.450981105990294,31.415766254995575,30.088934182341433,29.074105377022438,28.091209957443898,27.173898427106042,26.341852464613194,25.537514841997783,25.218295906472818,24.899076970947846,24.579858035422884,24.260639099897908,23.94142016437293,23.622201228847956,23.302982293322994,22.98376335779801,22.664544422273046,22.34532548674808,22.02610655122311,21.706887615698136,21.38766868017316,21.06844974464819,20.74923080912322,20.430011873598254,20.110792938073285,19.79157400254831,19.47235506702333,19.153136131498343 +Commercial Battery Storage 1Hr/Conservative,34.929480935955034,40.450981105990294,37.848659457980084,37.3117990401364,35.915961953742816,34.520124867349224,33.124287780955626,31.72845069456205,30.332613608168455,30.245995804781536,30.15937800139463,30.072760198007728,29.986142394620817,29.8995245912339,29.812906787846998,29.726288984460087,29.639671181073183,29.553053377686275,29.466435574299357,29.379817770912457,29.29319996752554,29.206582164138634,29.119964360751727,29.033346557364816,28.946728753977915,28.860110950590997,28.773493147204086,28.686875343817185,28.60025754043024 +Commercial Battery Storage 2Hr/Advanced,41.80850348958215,48.91926471900621,34.115814978666606,27.953589465747214,26.94641918504685,25.93924890434649,24.93207862364612,23.924908342945756,22.917738062245384,22.4867679322265,22.055797802207618,21.624827672188736,21.19385754216986,20.76288741215097,20.331917282132093,19.900947152113215,19.469977022094334,19.039006892075452,18.608036762056575,18.17706663203769,17.746096502018812,17.315126371999934,16.88415624198105,16.453186111962168,16.022215981943287,15.591245851924407,15.160275721905528,14.729305591886646,14.29833546186776 +Commercial Battery Storage 2Hr/Moderate,41.80850348958215,48.91926471900621,37.33318016259971,35.72430539485247,34.40071227477674,33.136152714827524,31.959814068857657,30.893717557267323,29.87430465035396,29.50087584222455,29.127447034095116,28.7540182259657,28.380589417836276,28.007160609706844,27.633731801577422,27.260302993448,26.886874185318575,26.513445377189157,26.14001656905974,25.76658776093031,25.39315895280089,25.01973014467146,24.646301336542038,24.272872528412616,23.899443720283195,23.526014912153773,23.15258610402435,22.77915729589492,22.405728487765476 +Commercial Battery Storage 2Hr/Conservative,41.80850348958215,48.91926471900621,45.30258591378353,44.659996042666045,42.989262377760554,41.31852871285506,39.64779504794958,37.97706138304408,36.30632771813859,36.20265137832118,36.09897503850379,35.99529869868639,35.89162235886898,35.787946019051574,35.684269679234184,35.580593339416765,35.476916999599375,35.37324065978198,35.26956431996457,35.165887980147176,35.062211640329764,34.95853530051237,34.85485896069497,34.751182620877564,34.64750628106017,34.543829941242755,34.440153601425365,34.33647726160796,34.23280092179053 +Commercial Battery Storage 4Hr/Advanced,55.566548596836384,65.85583194503802,46.715282838715815,37.152357962095046,35.81375524550245,34.47515252890983,33.136549812317234,31.797947095724613,30.459344379132006,29.886553662538997,29.313762945945985,28.740972229352977,28.168181512759965,27.595390796166953,27.022600079573948,26.449809362980943,25.87701864638794,25.30422792979493,24.73143721320192,24.15864649660892,23.58585578001591,23.013065063422903,22.44027434682989,21.867483630236887,21.294692913643875,20.721902197050873,20.14911148045786,19.576320763864857,19.003530047271838 +Commercial Battery Storage 4Hr/Moderate,55.566548596836384,65.85583194503802,49.16800797780799,46.99504781987456,45.05392607028535,43.22603822959478,41.53164535236091,39.99744774257557,38.547884267066316,38.066035713728,37.58418716038966,37.10233860705133,36.62049005371301,36.138641500374675,35.65679294703635,35.174944393698034,34.693095840359696,34.211247287021365,33.729398733683034,33.24755018034472,32.76570162700639,32.283853073668055,31.80200452032973,31.32015596699141,30.838307413653077,30.356458860314753,29.87461030697643,29.392761753638094,28.910913200299742 +Commercial Battery Storage 4Hr/Conservative,55.566548596836384,65.85583194503802,60.21043882539041,59.35639004772531,57.13586322579603,54.915336403866746,52.694809581937456,50.47428276000815,48.253755938078875,48.11596252540048,47.9781691127221,47.840375700043694,47.70258228736532,47.56478887468692,47.42699546200855,47.28920204933015,47.15140863665177,47.01361522397339,46.875821811295,46.73802839861661,46.60023498593822,46.46244157325983,46.324648160581454,46.18685474790306,46.049061335224685,45.91126792254628,45.7734745098679,45.63568109718952,45.49788768451109 +Commercial Battery Storage 6Hr/Advanced,69.32459370409062,82.79239917106983,59.31475069876501,46.35112645844288,44.681091305958034,43.011056153473184,41.341021000988334,39.67098584850348,38.000950696018634,37.28633939285149,36.57172808968435,35.85711678651722,35.14250548335008,34.427894180182946,33.71328287701581,32.99867157384868,32.284060270681536,31.569448967514404,30.854837664347265,30.140226361180147,29.42561505801301,28.711003754845873,27.99639245167873,27.2817811485116,26.567169845344463,25.852558542177334,25.137947239010195,24.423335935843067,23.708724632675917 +Commercial Battery Storage 6Hr/Moderate,69.32459370409062,82.79239917106983,61.00283579301626,58.26579024489666,55.70713986579395,53.31592374436204,51.10347663586416,49.101177927883825,47.22146388377867,46.631195585231445,46.0409272866842,45.45065898813697,44.86039068958974,44.270122391042506,43.679854092495276,43.08958579394806,42.49931749540082,41.90904919685358,41.31878089830636,40.72851259975912,40.1382443012119,39.547976002664655,38.95770770411744,38.367439405570195,37.77717110702296,37.18690280847573,36.596634509928506,36.00636621138127,35.416097912834 +Commercial Battery Storage 6Hr/Conservative,69.32459370409062,82.79239917106983,75.11829173699729,74.05278405278459,71.2824640738315,68.51214409487842,65.74182411592533,62.971504136972214,60.20118415801914,60.02927367247976,59.8573631869404,59.68545270140102,59.513542215861655,59.34163173032226,59.16972124478291,58.997810759243535,58.82590027370417,58.65398978816481,58.48207930262543,58.31016881708604,58.13825833154667,57.966347846007295,57.794437360467946,57.62252687492857,57.45061638938919,57.27870590384981,57.10679541831045,56.93488493277107,56.76297444723166 +Commercial Battery Storage 8Hr/Advanced,83.08263881134484,99.72896639710163,71.91421855881426,55.549894954790716,53.54842736641364,51.54695977803652,49.54549218965944,47.54402460128233,45.542557012905256,44.68612512316399,43.82969323342272,42.97326134368145,42.11682945394019,41.26039756419894,40.403965674457666,39.547533784716414,38.691101894975134,37.83467000523388,36.978238115492616,36.121806225751364,35.265374336010105,34.40894244626884,33.55251055652757,32.69607866678631,31.839646777045047,30.9832148873038,30.126782997562533,29.27035110782127,28.413919218079993 +Commercial Battery Storage 8Hr/Moderate,83.08263881134484,99.72896639710163,72.83766360822453,69.53653266991874,66.36035366130254,63.405809259129285,60.67530791936741,58.204908113192076,55.89504350049101,55.1963554567349,54.49766741297876,53.79897936922262,53.10029132546647,52.40160328171034,51.7029152379542,51.00422719419808,50.30553915044194,49.606851106685795,48.90816306292966,48.20947501917353,47.510786975417396,46.812098931661254,46.11341088790513,45.41472284414898,44.71603480039285,44.017346756636705,43.31865871288059,42.61997066912445,41.92128262536826 +Commercial Battery Storage 8Hr/Conservative,83.08263881134484,99.72896639710163,90.02614464860417,88.74917805784388,85.42906492186697,82.1089517858901,78.7888386499132,75.46872551393629,72.14861237795942,71.94258481955904,71.73655726115871,71.53052970275833,71.32450214435798,71.11847458595761,70.91244702755726,70.70641946915691,70.50039191075656,70.29436435235621,70.08833679395585,69.88230923555548,69.67628167715513,69.47025411875477,69.26422656035443,69.05819900195404,68.85217144355373,68.64614388515335,68.440116326753,68.23408876835263,68.02806120995224 diff --git a/tests/data/Commercial_Battery_Storage/R&D/30/df_gcc.csv b/tests/data/Commercial_Battery_Storage/R&D/30/df_gcc.csv new file mode 100644 index 0000000..0fc7974 --- /dev/null +++ b/tests/data/Commercial_Battery_Storage/R&D/30/df_gcc.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial Battery Storage 1Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 1Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 1Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 2Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 2Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 2Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 4Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 4Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 4Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 6Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 6Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 6Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 8Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 8Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 8Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Commercial_Battery_Storage/R&D/30/df_occ.csv b/tests/data/Commercial_Battery_Storage/R&D/30/df_occ.csv index 1ec85c4..4a2c2f7 100644 --- a/tests/data/Commercial_Battery_Storage/R&D/30/df_occ.csv +++ b/tests/data/Commercial_Battery_Storage/R&D/30/df_occ.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial Battery Storage 1Hr/Advanced,1225.2197504472535,1582.0524452733255,1138.125102311798,1074.2366669399876,1019.5788326142732,982.8433178318672,946.1078030494613,909.3722882670548,872.6367734846494,835.9012587022427,820.1820601859055,804.4628616695677,788.743663153231,773.0244646368938,757.3052661205562,741.5860676042194,725.8668690878823,710.1476705715452,694.428472055208,678.709273538871,662.9900750225337,647.2708765061964,631.5516779898592,615.8324794735221,600.1132809571847,584.3940824408477,568.6748839245104,552.9556854081734,537.2364868918363,521.5172883754988 -Commercial Battery Storage 1Hr/Moderate,1225.2197504472535,1582.0524452733255,1472.7683746167872,1377.110449083957,1319.5811131045043,1277.137697479347,1235.7924887884951,1197.1562274695655,1162.096052129315,1128.050924380542,1113.9502878257854,1099.8496512710283,1085.749014716272,1071.6483781615157,1057.547741606758,1043.4471050520017,1029.3464684972453,1015.245831942488,1001.1451953877319,987.0445588329752,972.9439222782179,958.8432857234613,944.7426491687047,930.6420126139482,916.5413760591917,902.440739504435,888.340102949678,874.2394663949212,860.1388298401638,846.0381932854067 -Commercial Battery Storage 1Hr/Conservative,1225.2197504472535,1582.0524452733255,1640.646980283448,1652.3658872854728,1628.9280732814232,1567.9897568708961,1507.0514404603673,1446.113124049839,1385.1748076393117,1324.2364912287837,1320.4550018551097,1316.6735124814372,1312.892023107764,1309.1105337340905,1305.3290443604176,1301.5475549867444,1297.7660656130704,1293.9845762393968,1290.2030868657246,1286.421597492051,1282.6401081183776,1278.8586187447045,1275.0771293710318,1271.2956399973582,1267.5141506236853,1263.7326612500121,1259.951171876338,1256.1696825026654,1252.3881931289923,1248.6067037553175 -Commercial Battery Storage 2Hr/Advanced,1459.8426881475086,1846.3760784578446,1328.2789514843412,1253.7162660859876,1189.9263973614554,1147.0532448773413,1104.180092393227,1061.3069399091123,1018.4337874249986,975.5606349408836,957.2151292657666,938.8696235906486,920.5241179155317,902.1786122404144,883.8331065652968,865.4876008901797,847.1420952150625,828.7965895399453,810.4510838648279,792.1055781897107,773.7600725145934,755.4145668394759,737.0690611643587,718.7235554892414,700.3780498141239,682.0325441390067,663.6870384638893,645.3415327887723,626.9960271136549,608.6505214385372 -Commercial Battery Storage 2Hr/Moderate,1459.8426881475086,1846.3760784578446,1714.0300160132515,1596.2739271433695,1528.2985654197282,1474.4194344332097,1422.6422205434442,1374.4123623492553,1330.683648153542,1288.6727691344745,1272.5643595202937,1256.4559499061127,1240.3475402919319,1224.2391306777513,1208.1307210635696,1192.022311449389,1175.9139018352084,1159.805492221027,1143.6970826068466,1127.5886729926663,1111.4802633784846,1095.371853764304,1079.2634441501232,1063.1550345359424,1047.0466249217618,1030.938215307581,1014.8298056933997,998.7213960792191,982.6129864650375,966.504576850856 -Commercial Battery Storage 2Hr/Conservative,1459.8426881475086,1846.3760784578446,1914.7603776599867,1928.4372375004148,1901.0835178195578,1829.9638466493304,1758.844175479102,1687.7245043088735,1616.6048331386464,1545.4851619684184,1541.0718749491707,1536.6585879299244,1532.2453009106773,1527.83201389143,1523.4187268721832,1519.0054398529364,1514.5921528336885,1510.1788658144415,1505.765578795195,1501.3522917759476,1496.9390047567006,1492.5257177374538,1488.112430718207,1483.6991436989597,1479.285856679713,1474.872569660466,1470.4592826412184,1466.0459956219718,1461.6327086027247,1457.219421583476 -Commercial Battery Storage 4Hr/Advanced,1929.0885635480195,2375.023344826883,1708.5866498294279,1612.675464377988,1530.6215268558199,1475.4730989682892,1420.3246710807584,1365.1762431932275,1310.0278153056972,1254.879387418166,1231.2812674254885,1207.6831474328103,1184.085027440133,1160.4869074474555,1136.888787454778,1113.2906674621004,1089.6925474694228,1066.0944274767453,1042.496307484068,1018.8981874913902,995.3000674987128,971.7019475060353,948.1038275133576,924.50570752068,900.9075875280022,877.3094675353248,853.7113475426472,830.1132275499698,806.5151075572923,782.9169875646141 -Commercial Battery Storage 4Hr/Moderate,1929.0885635480195,2375.023344826883,2196.5532988061805,2034.6008832621947,1945.7334700501756,1868.9829083409359,1796.3416840533423,1728.9246321086348,1667.8588402019957,1609.9164586423392,1589.7925029093103,1569.6685471762805,1549.5445914432519,1529.420635710223,1509.296679977193,1489.1727242441643,1469.0487685111354,1448.9248127781057,1428.800857045077,1408.676901312048,1388.5529455790181,1368.4289898459888,1348.3050341129601,1328.181078379931,1308.0571226469024,1287.9331669138728,1267.8092111808435,1247.6852554478144,1227.5612997147844,1207.4373439817546 -Commercial Battery Storage 4Hr/Conservative,1929.0885635480195,2375.023344826883,2462.9871724130635,2480.5799379302994,2445.3944068958267,2353.9120262061997,2262.429645516572,2170.9472648269434,2079.4648841373155,1987.9825034476878,1982.3056211372923,1976.6287388268981,1970.9518565165038,1965.274974206109,1959.5980918957146,1953.9212095853202,1948.244327274925,1942.56744496453,1936.8905626541361,1931.2136803437413,1925.5367980333465,1919.8599157229517,1914.1830334125575,1908.5061511021627,1902.8292687917688,1897.152386481374,1891.4755041709786,1885.7986218605843,1880.12173955019,1874.444857239793 -Commercial Battery Storage 6Hr/Advanced,2398.33443894853,2903.670611195922,2088.8943481745146,1971.6346626699883,1871.3166563501838,1803.8929530592372,1736.46924976829,1669.0455464773427,1601.6218431863956,1534.1981398954483,1505.3474055852105,1476.4966712749717,1447.6459369647343,1418.7952026544965,1389.9444683442587,1361.093734034021,1332.242999723783,1303.3922654135456,1274.5415311033078,1245.69079679307,1216.840062482832,1187.9893281725942,1159.1385938623564,1130.2878595521186,1101.4371252418807,1072.5863909316429,1043.7356566214048,1014.8849223111673,986.0341880009296,957.183453690691 -Commercial Battery Storage 6Hr/Moderate,2398.33443894853,2903.670611195922,2679.07658159911,2472.9278393810196,2363.1683746806234,2263.5463822486618,2170.041147563241,2083.4369018680145,2005.0340322504496,1931.1601481502037,1907.0206462983267,1882.8811444464488,1858.7416425945714,1834.6021407426947,1810.4626388908162,1786.3231370389392,1762.1836351870622,1738.0441333351844,1713.904631483307,1689.7651296314298,1665.625627779552,1641.4861259276743,1617.3466240757969,1593.2071222239197,1569.0676203720423,1544.9281185201646,1520.788616668287,1496.64911481641,1472.5096129645317,1448.3701111126531 -Commercial Battery Storage 6Hr/Conservative,2398.33443894853,2903.670611195922,3011.2139671661407,3032.7226383601837,2989.705295972097,2877.8602057630687,2766.015115554041,2654.1700253450126,2542.324935135985,2430.4798449269574,2423.5393673254143,2416.5988897238726,2409.6584121223304,2402.717934520788,2395.777456919246,2388.836979317704,2381.896501716161,2374.9560241146187,2368.015546513077,2361.0750689115343,2354.1345913099926,2347.1941137084505,2340.253636106908,2333.313158505366,2326.372680903824,2319.4322033022822,2312.491725700739,2305.551248099197,2298.610770497655,2291.670292896111 -Commercial Battery Storage 8Hr/Advanced,2867.5803143490407,3432.3178775649603,2469.202046519601,2330.593860961989,2212.0117858445483,2132.312807150185,2052.6138284558215,1972.9148497614574,1893.2158710670944,1813.5168923727306,1779.413543744933,1745.3101951171338,1711.206846489336,1677.1034978615378,1643.0001492337396,1608.8968006059417,1574.7934519781436,1540.6901033503455,1506.5867547225475,1472.4834060947494,1438.3800574669515,1404.2767088391533,1370.1733602113554,1336.0700115835573,1301.9666629557591,1267.8633143279608,1233.7599657001629,1199.656617072365,1165.5532684445668,1131.449919816768 -Commercial Battery Storage 8Hr/Moderate,2867.5803143490407,3432.3178775649603,3161.599864392039,2911.2547954998445,2780.6032793110708,2658.1098561563877,2543.740611073139,2437.949171627394,2342.209224298903,2252.4038376580693,2224.248789687343,2196.0937417166174,2167.938693745891,2139.783645775166,2111.6285978044393,2083.473549833714,2055.3185018629893,2027.1634538922629,1999.0084059215371,1970.8533579508114,1942.6983099800852,1914.5432620093595,1886.388214038634,1858.2331660679083,1830.078118097183,1801.9230701264569,1773.7680221557307,1745.6129741850052,1717.4579262142788,1689.3028782435522 -Commercial Battery Storage 8Hr/Conservative,2867.5803143490407,3432.3178775649603,3559.440761919217,3584.865338790068,3534.016185048366,3401.808385319938,3269.6005855915105,3137.3927858630823,3005.184986134654,2872.977186406227,2864.773113513536,2856.569040620847,2848.364967728157,2840.160894835467,2831.9568219427774,2823.752749050088,2815.548676157397,2807.3446032647075,2799.1405303720185,2790.9364574793276,2782.7323845866385,2774.5283116939486,2766.3242388012586,2758.120165908569,2749.9160930158796,2741.71202012319,2733.507947230499,2725.3038743378097,2717.0998014451197,2708.8957285524275 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial Battery Storage 1Hr/Advanced,1397.1792374382012,1618.0392442396117,1112.6432419456798,934.1682087029318,900.510046192762,866.8518836825924,833.1937211724224,799.5355586622528,765.8773961520828,751.47500268281,737.0726092135374,722.6702157442647,708.267822274992,693.8654288057191,679.4630353364465,665.0606418671738,650.6582483979013,636.2558549286285,621.853461459356,607.4510679900833,593.0486745208104,578.6462810515378,564.2438875822651,549.8414941129925,535.4391006437198,521.036707174447,506.6343137051744,492.2319202359017,477.8295267666288 +Commercial Battery Storage 1Hr/Moderate,1397.1792374382012,1618.0392442396117,1256.6306501998229,1203.5573672936573,1162.9642150808975,1123.6483982977559,1086.9559370842417,1053.6740985845277,1021.5005936799113,1008.7318362589127,995.9630788379138,983.1943214169153,970.4255639959163,957.6568065749171,944.8880491539182,932.1192917329197,919.3505343119205,906.5817768909218,893.8130194699231,881.0442620489242,868.2755046279253,855.5067472069263,842.7379897859277,829.9692323649288,817.2004749439301,804.4317175229313,791.6629601019323,778.8942026809332,766.1254452599337 +Commercial Battery Storage 1Hr/Conservative,1397.1792374382012,1618.0392442396117,1513.9463783192034,1492.471961605456,1436.6384781497127,1380.8049946939689,1324.971511238225,1269.138027782482,1213.304544326738,1209.8398321912614,1206.3751200557851,1202.9104079203091,1199.4456957848327,1195.980983649356,1192.51627151388,1189.0515593784035,1185.5868472429272,1182.122135107451,1178.6574229719743,1175.1927108364982,1171.7279987010215,1168.2632865655453,1164.798574430069,1161.3338622945926,1157.8691501591165,1154.4044380236398,1150.9397258881634,1147.4750137526873,1144.0103016172095 +Commercial Battery Storage 2Hr/Advanced,1672.340139583286,1956.770588760248,1364.6325991466642,1118.1435786298885,1077.8567674018739,1037.5699561738595,997.2831449458447,956.9963337178301,916.7095224898153,899.47071728906,882.2319120883046,864.9931068875494,847.7543016867943,830.5154964860387,813.2766912852836,796.0378860845285,778.7990808837733,761.5602756830181,744.321470482263,727.0826652815076,709.8438600807524,692.6050548799973,675.366249679242,658.1274444784867,640.8886392777315,623.6498340769763,606.411028876221,589.1722236754658,571.9334184747104 +Commercial Battery Storage 2Hr/Moderate,1672.340139583286,1956.770588760248,1493.3272065039885,1428.972215794099,1376.0284909910695,1325.446108593101,1278.3925627543063,1235.7487022906928,1194.9721860141583,1180.035033688982,1165.0978813638046,1150.160729038628,1135.223576713451,1120.2864243882736,1105.3492720630968,1090.41211973792,1075.474967412743,1060.5378150875663,1045.6006627623894,1030.6635104372124,1015.7263581120354,1000.7892057868584,985.8520534616815,970.9149011365046,955.9777488113277,941.0405964861509,926.103444160974,911.1662918357968,896.229139510619 +Commercial Battery Storage 2Hr/Conservative,1672.340139583286,1956.770588760248,1812.103436551341,1786.3998417066416,1719.5704951104221,1652.7411485142025,1585.911801917983,1519.082455321763,1452.2531087255436,1448.1060551328471,1443.9590015401516,1439.8119479474556,1435.664894354759,1431.5178407620629,1427.3707871693673,1423.2237335766706,1419.076679983975,1414.929626391279,1410.7825727985828,1406.635519205887,1402.4884656131906,1398.3414120204945,1394.1943584277988,1390.0473048351025,1385.9002512424067,1381.7531976497103,1377.6061440570145,1373.4590904643183,1369.312036871621 +Commercial Battery Storage 4Hr/Advanced,2222.661943873455,2634.2332778015207,1868.6113135486326,1486.0943184838018,1432.550209820098,1379.0061011563932,1325.4619924926892,1271.9178838289845,1218.3737751652802,1195.4621465015598,1172.5505178378394,1149.638889174119,1126.7272605103985,1103.8156318466781,1080.904003182958,1057.9923745192377,1035.0807458555175,1012.1691171917971,989.2574885280768,966.3458598643567,943.4342312006363,920.5226025369161,897.6109738731956,874.6993452094754,851.787716545755,828.8760878820349,805.9644592183145,783.0528305545942,760.1412018908735 +Commercial Battery Storage 4Hr/Moderate,2222.661943873455,2634.2332778015207,1966.7203191123194,1879.8019127949822,1802.157042811414,1729.041529183791,1661.2658140944363,1599.8979097030226,1541.9153706826526,1522.6414285491198,1503.3674864155864,1484.0935442820532,1464.8196021485205,1445.5456600149869,1426.271717881454,1406.9977757479212,1387.7238336143878,1368.4498914808546,1349.1759493473214,1329.9020072137887,1310.6280650802557,1291.354122946722,1272.0801808131891,1252.8062386796564,1233.532296546123,1214.25835441259,1194.984412279057,1175.7104701455237,1156.4365280119896 +Commercial Battery Storage 4Hr/Conservative,2222.661943873455,2634.2332778015207,2408.4175530156162,2374.2556019090125,2285.434529031841,2196.6134561546696,2107.792383277498,2018.9713104003258,1930.1502375231548,1924.6385010160188,1919.1267645088838,1913.6150280017478,1908.1032914946124,1902.5915549874767,1897.0798184803418,1891.5680819732058,1886.0563454660708,1880.5446089589354,1875.0328724518,1869.5211359446644,1864.0093994375288,1858.497662930393,1852.985926423258,1847.4741899161224,1841.9624534089874,1836.4507169018511,1830.938980394716,1825.4272438875805,1819.9155073804436 +Commercial Battery Storage 6Hr/Advanced,2772.9837481636246,3311.695966842793,2372.5900279506004,1854.045058337715,1787.2436522383214,1720.4422461389272,1653.6408400395333,1586.8394339401389,1520.0380278407454,1491.4535757140595,1462.869123587374,1434.2846714606887,1405.7002193340031,1377.1157672073177,1348.531315080632,1319.9468629539472,1291.3624108272613,1262.7779587005762,1234.1935065738905,1205.6090544472058,1177.0246023205202,1148.4401501938348,1119.8556980671492,1091.271245940464,1062.6867938137784,1034.1023416870933,1005.5178895604078,976.9334374337226,948.3489853070366 +Commercial Battery Storage 6Hr/Moderate,2772.9837481636246,3311.695966842793,2440.11343172065,2330.631609795866,2228.2855946317577,2132.6369497744813,2044.1390654345664,1964.0471171153529,1888.8585553511466,1865.2478234092578,1841.637091467368,1818.0263595254787,1794.4156275835896,1770.8048956417,1747.194163699811,1723.5834317579222,1699.9726998160327,1676.3619678741431,1652.751235932254,1629.1405039903648,1605.5297720484757,1581.919040106586,1558.3083081646973,1534.6975762228078,1511.0868442809183,1487.4761123390292,1463.8653803971401,1440.2546484552508,1416.64391651336 +Commercial Battery Storage 6Hr/Conservative,2772.9837481636246,3311.695966842793,3004.7316694798915,2962.1113621113836,2851.29856295326,2740.485763795137,2629.672964637013,2518.8601654788886,2408.0473663207654,2401.1709468991903,2394.2945274776157,2387.4181080560406,2380.541688634466,2373.6652692128905,2366.7888497913164,2359.9124303697413,2353.0360109481667,2346.159591526592,2339.283172105017,2332.4067526834415,2325.530333261867,2318.653913840292,2311.7774944187177,2304.9010749971426,2298.0246555755675,2291.1482361539925,2284.271816732418,2277.395397310843,2270.5189778892664 +Commercial Battery Storage 8Hr/Advanced,3323.305552453793,3989.158655884065,2876.56874235257,2221.9957981916286,2141.9370946565455,2061.878391121461,1981.8196875863775,1901.7609840512932,1821.70228051621,1787.4450049265595,1753.1877293369087,1718.9304537472578,1684.6731781576075,1650.4159025679573,1616.1586269783065,1581.9013513886564,1547.6440757990053,1513.3868002093552,1479.1295246197046,1444.8722490300545,1410.6149734404041,1376.3576978507535,1342.100422261103,1307.8431466714526,1273.5858710818018,1239.3285954921519,1205.0713199025013,1170.8140443128507,1136.5567687231996 +Commercial Battery Storage 8Hr/Moderate,3323.305552453793,3989.158655884065,2913.5065443289814,2781.4613067967493,2654.4141464521017,2536.2323703651714,2427.0123167746965,2328.196324527683,2235.8017400196404,2207.854218269396,2179.90669651915,2151.9591747689046,2124.0116530186588,2096.0641312684133,2068.116609518168,2040.1690877679232,2012.2215660176773,1984.2740442674317,1956.3265225171863,1928.379000766941,1900.4314790166957,1872.48395726645,1844.536435516205,1816.5889137659592,1788.6413920157138,1760.6938702654681,1732.7463485152236,1704.7988267649778,1676.8513050147305 +Commercial Battery Storage 8Hr/Conservative,3323.305552453793,3989.158655884065,3601.0457859441667,3549.9671223137548,3417.1625968746785,3284.358071435604,3151.553545996528,3018.749020557452,2885.944495118377,2877.703392782362,2869.462290446348,2861.221188110333,2852.980085774319,2844.7389834383043,2836.4978811022906,2828.2567787662765,2820.0156764302624,2811.7745740942482,2803.5334717582336,2795.292369422219,2787.0512670862054,2778.810164750191,2770.569062414177,2762.3279600781616,2754.086857742149,2745.845755406134,2737.6046530701196,2729.3635507341055,2721.1224483980895 diff --git a/tests/data/Commercial_Battery_Storage/R&D/30/df_vom.csv b/tests/data/Commercial_Battery_Storage/R&D/30/df_vom.csv index e01ed9e..0fc7974 100644 --- a/tests/data/Commercial_Battery_Storage/R&D/30/df_vom.csv +++ b/tests/data/Commercial_Battery_Storage/R&D/30/df_vom.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial Battery Storage 1Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 1Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 1Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 2Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 2Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 2Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 4Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 4Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 4Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 6Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 6Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 6Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 8Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 8Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 8Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial Battery Storage 1Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 1Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 1Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 2Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 2Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 2Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 4Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 4Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 4Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 6Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 6Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 6Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 8Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 8Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 8Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Commercial_Battery_Storage/R&D/TechLife/df_capex.csv b/tests/data/Commercial_Battery_Storage/R&D/TechLife/df_capex.csv new file mode 100644 index 0000000..99a1130 --- /dev/null +++ b/tests/data/Commercial_Battery_Storage/R&D/TechLife/df_capex.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial Battery Storage 1Hr/Advanced,1449.5551538746543,1678.6945173616073,1154.3527863636048,969.1872776423813,934.2673750062493,899.3474723701173,864.427569733985,829.5076670978531,794.5877644617208,779.6454699284909,764.7031753952613,749.7608808620316,734.8185863288019,719.8762917955719,704.9339972623422,689.9917027291125,675.049408195883,660.1071136626532,645.1648191294237,630.2225245961939,615.280230062964,600.3379355297344,585.3956409965047,570.453346463275,555.5110519300454,540.5687573968155,525.626462863586,510.6841683303562,495.7418737971263 +Commercial Battery Storage 1Hr/Moderate,1449.5551538746543,1678.6945173616073,1303.7378359944178,1248.67500031219,1206.5601367175132,1165.7704918962165,1127.702544108846,1093.1730727032002,1059.7934828817756,1046.5460643457536,1033.2986458097316,1020.0512272737096,1006.8038087376874,993.556390201665,980.3089716656427,967.0615531296208,953.8141345935983,940.5667160575764,927.3192975215544,914.0718789855322,900.82446044951,887.5770419134877,874.3296233774657,861.0822048414435,847.8347863054215,834.5873677693995,821.3399492333772,808.0925306973547,794.8451121613319 +Commercial Battery Storage 1Hr/Conservative,1449.5551538746543,1678.6945173616073,1570.6995327287318,1548.4201067325798,1490.4935991425843,1432.5670915525884,1374.6405839625925,1316.7140763725972,1258.7875687826013,1255.192975334533,1251.5983818864654,1248.0037884383978,1244.4091949903298,1240.8146015422617,1237.220008094194,1233.625414646126,1230.0308211980584,1226.4362277499906,1222.8416343019223,1219.247040853855,1215.6524474057867,1212.0578539577189,1208.4632605096513,1204.8686670615832,1201.2740736135156,1197.6794801654476,1194.0848867173795,1190.490293269312,1186.8956998212425 +Commercial Battery Storage 2Hr/Advanced,1735.0309848643408,2030.1238494557992,1415.7884430528595,1160.0593136115042,1118.2622747750129,1076.4652359385218,1034.6681971020303,992.871158265539,951.0741194290474,933.1890848852948,915.3040503415423,897.4190157977898,879.5339812540375,861.6489467102847,843.7639121665324,825.87887762278,807.9938430790276,790.1088085352751,772.2237739915228,754.3387394477702,736.4537049040177,718.5686703602654,700.6836358165128,682.7986012727605,664.913566729008,647.0285321852556,629.1434976415031,611.2584630977507,593.373428553998 +Commercial Battery Storage 2Hr/Moderate,1735.0309848643408,2030.1238494557992,1549.3074121099241,1482.539952387204,1427.611531539591,1375.1329725003989,1326.315535158743,1282.0730886209008,1239.767987212379,1224.270887372225,1208.7737875320697,1193.2766876919154,1177.7795878517607,1162.2824880116057,1146.785388171451,1131.2882883312964,1115.7911884911416,1100.294088650987,1084.7969888108325,1069.2998889706778,1053.802789130523,1038.3056892903683,1022.8085894502136,1007.311489610059,991.8143897699043,976.3172899297498,960.8201900895951,945.32309024944,929.8259904092845 +Commercial Battery Storage 2Hr/Conservative,1735.0309848643408,2030.1238494557992,1880.0335743774986,1853.3664314785274,1784.0318599412014,1714.697288403875,1645.3627168665491,1576.0281453292228,1506.6935737918968,1502.3910600215736,1498.0885462512513,1493.7860324809285,1489.4835187106053,1485.1810049402823,1480.87849116996,1476.5759773996365,1472.2734636293142,1467.9709498589914,1463.6684360886686,1459.365922318346,1455.0634085480228,1450.7608947777,1446.4583810073775,1442.1558672370545,1437.853353466732,1433.5508396964087,1429.2483259260862,1424.9458121557632,1420.6432983854393 +Commercial Battery Storage 4Hr/Advanced,2305.9826468437136,2732.982513644183,1938.6597564313684,1541.8033855497501,1486.2520743125408,1430.7007630753303,1375.1494518381207,1319.5981406009105,1264.0468293637007,1240.2763147989026,1216.5058002341045,1192.7352856693064,1168.9647711045084,1145.1942565397103,1121.4237419749124,1097.6532274101148,1073.882712845317,1050.112198280519,1026.3416837157208,1002.5711691509232,978.8006545861251,955.0301400213274,931.2596254565292,907.4891108917313,883.7185963269334,859.9480817621356,836.1775671973376,812.4070526325396,788.6365380677414 +Commercial Battery Storage 4Hr/Moderate,2305.9826468437136,2732.982513644183,2040.4465643409367,1950.269856537232,1869.7143211837465,1793.8579337087638,1723.5415172585374,1659.8731204563014,1599.716995873586,1579.7205334251666,1559.7240709767466,1539.7276085283268,1519.7311460799074,1499.734683631487,1479.7382211830675,1459.741758734648,1439.745296286228,1419.7488338378082,1399.7523713893884,1379.755908940969,1359.7594464925494,1339.7629840441289,1319.7665215957093,1299.7700591472899,1279.7735966988698,1259.7771342504502,1239.7806718020306,1219.7842093536105,1199.7877469051898 +Commercial Battery Storage 4Hr/Conservative,2305.9826468437136,2732.982513644183,2498.7016576750316,2463.259080970422,2371.1083815384354,2278.9576821064484,2186.806982674462,2094.6562832424743,2002.505583810488,1996.7872293956545,1991.0688749808223,1985.350520565989,1979.6321661511565,1973.9138117363236,1968.1954573214914,1962.4771029066583,1956.758748491826,1951.0403940769934,1945.3220396621607,1939.603685247328,1933.8853308324951,1928.1669764176622,1922.44862200283,1916.730267587997,1911.0119131731649,1905.2935587583313,1899.575204343499,1893.8568499286664,1888.1384955138321 +Commercial Battery Storage 6Hr/Advanced,2876.9343088230867,3435.841177832567,2461.5310698098765,1923.547457487996,1854.2418738500678,1784.9362902121393,1715.6307065742108,1646.325122936282,1577.0195392983542,1547.3635447125102,1517.7075501266665,1488.0515555408233,1458.3955609549796,1428.7395663691364,1399.0835717832927,1369.4275771974496,1339.7715826116057,1310.1155880257627,1280.459593439919,1250.8035988540762,1221.1476042682325,1191.4916096823893,1161.8356150965456,1132.1796205107023,1102.5236259248586,1072.8676313390156,1043.211636753172,1013.5556421673288,983.8996475814847 +Commercial Battery Storage 6Hr/Moderate,2876.9343088230867,3435.841177832567,2531.585716571949,2417.9997606872607,2311.8171108279016,2212.5828949171287,2120.767499358332,2037.6731522917025,1959.666004534793,1935.1701794781086,1910.6743544214232,1886.1785293647383,1861.6827043080536,1837.1868792513685,1812.6910541946838,1788.1952291379996,1763.6994040813145,1739.2035790246293,1714.7077539679447,1690.2119289112597,1665.716103854575,1641.2202787978897,1616.7244537412057,1592.2286286845206,1567.7328036278354,1543.2369785711508,1518.741153514466,1494.2453284577812,1469.7495034010947 +Commercial Battery Storage 6Hr/Conservative,2876.9343088230867,3435.841177832567,3117.369740972565,3073.151730462317,2958.184903135669,2843.218075809022,2728.251248482374,2613.2844211557253,2498.3175938290783,2491.1833987697355,2484.049203710393,2476.9150086510504,2469.780813591708,2462.6466185323648,2455.512423473023,2448.37822841368,2441.244033354338,2434.109838294996,2426.975643235653,2419.8414481763098,2412.7072531169674,2405.5730580576246,2398.4388629982827,2391.30466793894,2384.170472879597,2377.0362778202543,2369.902082760912,2362.7678877015696,2355.6336926422255 +Commercial Battery Storage 8Hr/Advanced,3447.8859708024584,4138.69984202095,2984.402383188387,2305.291529426242,2222.2316733875955,2139.171817348948,2056.111961310301,1973.0521052716535,1889.992249233007,1854.4507746261181,1818.9093000192288,1783.3678254123395,1747.8263508054508,1712.2848761985622,1676.7434015916729,1641.2019269847844,1605.660452377895,1570.1189777710063,1534.5775031641174,1499.0360285572287,1463.4945539503399,1427.953079343451,1392.411604736562,1356.870130129673,1321.328655522784,1285.7871809158955,1250.2457063090064,1214.7042317021176,1179.162757095228 +Commercial Battery Storage 8Hr/Moderate,3447.8859708024584,4138.69984202095,3022.7248688029617,2885.729664837289,2753.9199004720567,2631.307856125494,2517.9934814581266,2415.473184127103,2319.6150131959994,2290.6198255310505,2261.6246378661003,2232.6294502011506,2203.6342625362,2174.63907487125,2145.6438872063004,2116.648699541351,2087.6535118764004,2058.6583242114507,2029.6631365465005,2000.667948881551,1971.672761216601,1942.6775735516508,1913.6823858867015,1884.687198221751,1855.6920105568013,1826.696822891851,1797.701635226902,1768.7064475619518,1739.711259897 +Commercial Battery Storage 8Hr/Conservative,3447.8859708024584,4138.69984202095,3736.037824270098,3683.044379954212,3545.261424732903,3407.4784695115954,3269.6955142902866,3131.9125590689773,2994.1296038476694,2985.5795681438162,2977.0295324399644,2968.4794967361113,2959.929461032259,2951.379425328406,2942.829389624554,2934.279353920702,2925.7293182168496,2917.1792825129974,2908.6292468091447,2900.079211105292,2891.52917540144,2882.9791396975875,2874.429103993735,2865.8790682898816,2857.3290325860307,2848.7789968821776,2840.2289611783253,2831.678925474473,2823.128889770619 diff --git a/tests/data/Commercial_Battery_Storage/R&D/TechLife/df_fin_assump.csv b/tests/data/Commercial_Battery_Storage/R&D/TechLife/df_fin_assump.csv new file mode 100644 index 0000000..4f78a68 --- /dev/null +++ b/tests/data/Commercial_Battery_Storage/R&D/TechLife/df_fin_assump.csv @@ -0,0 +1,2 @@ +Financial Assumptions,Value +Equity Premium During Construction,0.02 diff --git a/tests/data/Commercial_Battery_Storage/R&D/TechLife/df_fom.csv b/tests/data/Commercial_Battery_Storage/R&D/TechLife/df_fom.csv index 02ac538..16afd60 100644 --- a/tests/data/Commercial_Battery_Storage/R&D/TechLife/df_fom.csv +++ b/tests/data/Commercial_Battery_Storage/R&D/TechLife/df_fom.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial Battery Storage 1Hr/Advanced,30.63049376118134,39.55131113183314,28.45312755779495,26.855916673499692,25.48947081535683,24.571082945796682,23.652695076236533,22.734307206676373,21.815919337116238,20.897531467556067,20.504551504647637,20.111571541739195,19.718591578830775,19.325611615922345,18.932631653013907,18.539651690105483,18.146671727197056,17.75369176428863,17.3607118013802,16.967731838471774,16.574751875563344,16.18177191265491,15.78879194974648,15.395811986838053,15.002832023929617,14.609852061021193,14.21687209811276,13.823892135204336,13.430912172295908,13.03793220938747 -Commercial Battery Storage 1Hr/Moderate,30.63049376118134,39.55131113183314,36.81920936541968,34.42776122709893,32.98952782761261,31.928442436983676,30.894812219712378,29.92890568673914,29.052401303232877,28.20127310951355,27.848757195644637,27.49624128177571,27.143725367906804,26.791209454037894,26.438693540168956,26.086177626300042,25.733661712431132,25.3811457985622,25.0286298846933,24.67611397082438,24.323598056955447,23.971082143086534,23.61856622921762,23.266050315348707,22.913534401479794,22.561018487610877,22.208502573741953,21.855986659873032,21.503470746004098,21.15095483213517 -Commercial Battery Storage 1Hr/Conservative,30.63049376118134,39.55131113183314,41.016174507086205,41.309147182136826,40.723201832035585,39.19974392177241,37.676286011509184,36.15282810124597,34.62937019098279,33.10591228071959,33.011375046377744,32.91683781203593,32.8223005776941,32.727763343352265,32.633226109010444,32.538688874668615,32.44415164032676,32.34961440598492,32.255077171643116,32.16053993730127,32.066002702959445,31.971465468617613,31.876928234275795,31.782390999933956,31.687853765592134,31.593316531250306,31.498779296908452,31.404242062566638,31.30970482822481,31.21516759388294 -Commercial Battery Storage 2Hr/Advanced,36.496067203687716,46.15940196144612,33.20697378710853,31.342906652149694,29.748159934036387,28.676331121933533,27.604502309830675,26.53267349772781,25.460844685624966,24.38901587352209,23.930378231644166,23.471740589766217,23.013102947888296,22.55446530601036,22.095827664132422,21.637190022254494,21.178552380376562,20.719914738498634,20.2612770966207,19.80263945474277,19.344001812864835,18.8853641709869,18.42672652910897,17.968088887231037,17.509451245353098,17.05081360347517,16.59217596159723,16.133538319719307,15.674900677841373,15.216263035963431 -Commercial Battery Storage 2Hr/Moderate,36.496067203687716,46.15940196144612,42.85075040033129,39.90684817858424,38.207464135493204,36.860485860830245,35.56605551358611,34.36030905873138,33.267091203838554,32.216819228361864,31.814108988007344,31.411398747652818,31.0086885072983,30.605978266943783,30.203268026589242,29.800557786234727,29.39784754588021,28.995137305525674,28.592427065171165,28.189716824816657,27.787006584462116,27.3842963441076,26.98158610375308,26.57887586339856,26.176165623044046,25.773455382689527,25.370745142334997,24.968034901980477,24.565324661625937,24.1626144212714 -Commercial Battery Storage 2Hr/Conservative,36.496067203687716,46.15940196144612,47.86900944149967,48.21093093751037,47.527087945488944,45.749096166233265,43.97110438697755,42.193112607721844,40.415120828466165,38.637129049210465,38.52679687372927,38.41646469824811,38.30613252276694,38.195800347285754,38.085468171804585,37.97513599632341,37.86480382084221,37.754471645361036,37.64413946987988,37.53380729439869,37.423475118917516,37.31314294343635,37.20281076795518,37.092478592473995,36.982146416992826,36.87181424151165,36.76148206603046,36.6511498905493,36.54081771506812,36.430485539586904 -Commercial Battery Storage 4Hr/Advanced,48.22721408870049,59.37558362067208,42.7146662457357,40.3168866094497,38.2655381713955,36.88682747420723,35.50811677701896,34.12940607983069,32.750695382642434,31.37198468545415,30.782031685637214,30.19207868582026,29.602125686003326,29.01217268618639,28.42221968636945,27.83226668655251,27.24231368673557,26.652360686918634,26.0624076871017,25.472454687284756,24.882501687467823,24.292548687650882,23.70259568783394,23.112642688017,22.522689688200057,21.93273668838312,21.342783688566183,20.752830688749246,20.16287768893231,19.572924689115354 -Commercial Battery Storage 4Hr/Moderate,48.22721408870049,59.37558362067208,54.91383247015452,50.86502208155487,48.643336751254395,46.7245727085234,44.90854210133356,43.223115802715874,41.696471005049894,40.24791146605848,39.74481257273276,39.24171367940701,38.7386147860813,38.23551589275558,37.73241699942982,37.22931810610411,36.72621921277839,36.22312031945264,35.72002142612693,35.2169225328012,34.71382363947546,34.21072474614972,33.707625852824,33.204526959498274,32.70142806617256,32.19832917284682,31.695230279521088,31.19213138619536,30.68903249286961,30.185933599543866 -Commercial Battery Storage 4Hr/Conservative,48.22721408870049,59.37558362067208,61.57467931032659,62.014498448257484,61.13486017239567,58.847800655155,56.5607411379143,54.273681620673585,51.98662210343289,49.6995625861922,49.55764052843231,49.41571847067246,49.273796412912596,49.131874355152725,48.98995229739287,48.848030239633005,48.70610818187313,48.564186124113256,48.42226406635341,48.280342008593536,48.138419950833665,47.996497893073794,47.85457583531394,47.71265377755407,47.570731719794225,47.428809662034354,47.28688760427447,47.14496554651461,47.00304348875475,46.86112143099483 -Commercial Battery Storage 6Hr/Advanced,59.958360973713255,72.59176527989806,52.22235870436287,49.29086656674971,46.7829164087546,45.09732382648093,43.41173124420725,41.72613866193357,40.04054607965989,38.35495349738621,37.633685139630266,36.91241678187429,36.19114842411836,35.469880066362414,34.74861170860647,34.02734335085053,33.306074993094576,32.584806635338644,31.863538277582695,31.14226991982675,30.421001562070803,29.699733204314857,28.97846484655891,28.257196488802965,27.53592813104702,26.814659773291073,26.093391415535123,25.372123057779184,24.650854700023242,23.929586342267275 -Commercial Battery Storage 6Hr/Moderate,59.958360973713255,72.59176527989806,66.97691453997776,61.82319598452549,59.07920936701559,56.58865955621655,54.251028689081025,52.08592254670037,50.12585080626124,48.279003703755095,47.67551615745817,47.07202861116122,46.46854106486429,45.86505351856737,45.261565972270404,44.658078425973486,44.05459087967656,43.45110333337961,42.847615787082674,42.24412824078575,41.6406406944888,41.03715314819186,40.43366560189492,39.830178055598,39.22669050930106,38.62320296300412,38.01971541670718,37.41622787041025,36.81274032411329,36.20925277781633 -Commercial Battery Storage 6Hr/Conservative,59.958360973713255,72.59176527989806,75.28034917915352,75.8180659590046,74.74263239930242,71.94650514407672,69.15037788885103,66.35425063362531,63.55812337839963,60.76199612317394,60.588484183135364,60.41497224309682,60.24146030305826,60.067948363019696,59.89443642298116,59.7209244829426,59.54741254290403,59.37390060286547,59.200388662826924,59.02687672278836,58.85336478274982,58.67985284271126,58.5063409026727,58.33282896263415,58.1593170225956,57.98580508255706,57.812293142518485,57.638781202479926,57.465269262441375,57.29175732240277 -Commercial Battery Storage 8Hr/Advanced,71.68950785872602,85.80794693912401,61.73005116299003,58.26484652404972,55.30029464611371,53.30782017875463,51.31534571139554,49.322871244036435,47.33039677667736,45.337922309318266,44.485338593623325,43.63275487792835,42.7801711622334,41.927587446538446,41.07500373084349,40.22242001514854,39.369836299453596,38.51725258375864,37.66466886806369,36.81208515236874,35.95950143667379,35.106917720978835,34.25433400528389,33.40175028958893,32.54916657389398,31.696582858199022,30.843999142504074,29.991415426809127,29.13883171111417,28.286247995419203 -Commercial Battery Storage 8Hr/Moderate,71.68950785872602,85.80794693912401,79.03999660980098,72.78136988749611,69.51508198277678,66.4527464039097,63.59351527682848,60.94872929068486,58.55523060747257,56.310095941451735,55.60621974218358,54.90234354291544,54.19846734364728,53.49459114437915,52.790714945110985,52.086838745842854,51.38296254657473,50.67908634730657,49.97521014803843,49.27133394877029,48.56745774950213,47.86358155023399,47.15970535096585,46.45582915169771,45.751952952429576,45.048076753161425,44.34420055389327,43.640324354625136,42.93644815535697,42.232571956088805 -Commercial Battery Storage 8Hr/Conservative,71.68950785872602,85.80794693912401,88.98601904798043,89.62163346975171,88.35040462620915,85.04520963299846,81.74001463978777,78.43481964657707,75.12962465336635,71.82442966015567,71.6193278378384,71.41422601552118,71.20912419320392,71.00402237088667,70.79892054856944,70.5938187262522,70.38871690393493,70.18361508161769,69.97851325930047,69.7734114369832,69.56830961466596,69.36320779234872,69.15810597003147,68.95300414771422,68.74790232539699,68.54280050307976,68.33769868076249,68.13259685844524,67.927495036128,67.72239321381069 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial Battery Storage 1Hr/Advanced,34.929480935955034,40.450981105990294,27.816081048641998,23.354205217573295,22.512751154819053,21.671297092064812,20.829843029310563,19.98838896655632,19.146934903802073,18.786875067070252,18.426815230338434,18.06675539360662,17.706695556874802,17.34663572014298,16.986575883411163,16.626516046679345,16.26645620994753,15.906396373215713,15.546336536483901,15.186276699752083,14.826216863020262,14.466157026288446,14.106097189556628,13.746037352824812,13.385977516092996,13.025917679361175,12.66585784262936,12.305798005897543,11.945738169165722 +Commercial Battery Storage 1Hr/Moderate,34.929480935955034,40.450981105990294,31.415766254995575,30.088934182341433,29.074105377022438,28.091209957443898,27.173898427106042,26.341852464613194,25.537514841997783,25.218295906472818,24.899076970947846,24.579858035422884,24.260639099897908,23.94142016437293,23.622201228847956,23.302982293322994,22.98376335779801,22.664544422273046,22.34532548674808,22.02610655122311,21.706887615698136,21.38766868017316,21.06844974464819,20.74923080912322,20.430011873598254,20.110792938073285,19.79157400254831,19.47235506702333,19.153136131498343 +Commercial Battery Storage 1Hr/Conservative,34.929480935955034,40.450981105990294,37.848659457980084,37.3117990401364,35.915961953742816,34.520124867349224,33.124287780955626,31.72845069456205,30.332613608168455,30.245995804781536,30.15937800139463,30.072760198007728,29.986142394620817,29.8995245912339,29.812906787846998,29.726288984460087,29.639671181073183,29.553053377686275,29.466435574299357,29.379817770912457,29.29319996752554,29.206582164138634,29.119964360751727,29.033346557364816,28.946728753977915,28.860110950590997,28.773493147204086,28.686875343817185,28.60025754043024 +Commercial Battery Storage 2Hr/Advanced,41.80850348958215,48.91926471900621,34.115814978666606,27.953589465747214,26.94641918504685,25.93924890434649,24.93207862364612,23.924908342945756,22.917738062245384,22.4867679322265,22.055797802207618,21.624827672188736,21.19385754216986,20.76288741215097,20.331917282132093,19.900947152113215,19.469977022094334,19.039006892075452,18.608036762056575,18.17706663203769,17.746096502018812,17.315126371999934,16.88415624198105,16.453186111962168,16.022215981943287,15.591245851924407,15.160275721905528,14.729305591886646,14.29833546186776 +Commercial Battery Storage 2Hr/Moderate,41.80850348958215,48.91926471900621,37.33318016259971,35.72430539485247,34.40071227477674,33.136152714827524,31.959814068857657,30.893717557267323,29.87430465035396,29.50087584222455,29.127447034095116,28.7540182259657,28.380589417836276,28.007160609706844,27.633731801577422,27.260302993448,26.886874185318575,26.513445377189157,26.14001656905974,25.76658776093031,25.39315895280089,25.01973014467146,24.646301336542038,24.272872528412616,23.899443720283195,23.526014912153773,23.15258610402435,22.77915729589492,22.405728487765476 +Commercial Battery Storage 2Hr/Conservative,41.80850348958215,48.91926471900621,45.30258591378353,44.659996042666045,42.989262377760554,41.31852871285506,39.64779504794958,37.97706138304408,36.30632771813859,36.20265137832118,36.09897503850379,35.99529869868639,35.89162235886898,35.787946019051574,35.684269679234184,35.580593339416765,35.476916999599375,35.37324065978198,35.26956431996457,35.165887980147176,35.062211640329764,34.95853530051237,34.85485896069497,34.751182620877564,34.64750628106017,34.543829941242755,34.440153601425365,34.33647726160796,34.23280092179053 +Commercial Battery Storage 4Hr/Advanced,55.566548596836384,65.85583194503802,46.715282838715815,37.152357962095046,35.81375524550245,34.47515252890983,33.136549812317234,31.797947095724613,30.459344379132006,29.886553662538997,29.313762945945985,28.740972229352977,28.168181512759965,27.595390796166953,27.022600079573948,26.449809362980943,25.87701864638794,25.30422792979493,24.73143721320192,24.15864649660892,23.58585578001591,23.013065063422903,22.44027434682989,21.867483630236887,21.294692913643875,20.721902197050873,20.14911148045786,19.576320763864857,19.003530047271838 +Commercial Battery Storage 4Hr/Moderate,55.566548596836384,65.85583194503802,49.16800797780799,46.99504781987456,45.05392607028535,43.22603822959478,41.53164535236091,39.99744774257557,38.547884267066316,38.066035713728,37.58418716038966,37.10233860705133,36.62049005371301,36.138641500374675,35.65679294703635,35.174944393698034,34.693095840359696,34.211247287021365,33.729398733683034,33.24755018034472,32.76570162700639,32.283853073668055,31.80200452032973,31.32015596699141,30.838307413653077,30.356458860314753,29.87461030697643,29.392761753638094,28.910913200299742 +Commercial Battery Storage 4Hr/Conservative,55.566548596836384,65.85583194503802,60.21043882539041,59.35639004772531,57.13586322579603,54.915336403866746,52.694809581937456,50.47428276000815,48.253755938078875,48.11596252540048,47.9781691127221,47.840375700043694,47.70258228736532,47.56478887468692,47.42699546200855,47.28920204933015,47.15140863665177,47.01361522397339,46.875821811295,46.73802839861661,46.60023498593822,46.46244157325983,46.324648160581454,46.18685474790306,46.049061335224685,45.91126792254628,45.7734745098679,45.63568109718952,45.49788768451109 +Commercial Battery Storage 6Hr/Advanced,69.32459370409062,82.79239917106983,59.31475069876501,46.35112645844288,44.681091305958034,43.011056153473184,41.341021000988334,39.67098584850348,38.000950696018634,37.28633939285149,36.57172808968435,35.85711678651722,35.14250548335008,34.427894180182946,33.71328287701581,32.99867157384868,32.284060270681536,31.569448967514404,30.854837664347265,30.140226361180147,29.42561505801301,28.711003754845873,27.99639245167873,27.2817811485116,26.567169845344463,25.852558542177334,25.137947239010195,24.423335935843067,23.708724632675917 +Commercial Battery Storage 6Hr/Moderate,69.32459370409062,82.79239917106983,61.00283579301626,58.26579024489666,55.70713986579395,53.31592374436204,51.10347663586416,49.101177927883825,47.22146388377867,46.631195585231445,46.0409272866842,45.45065898813697,44.86039068958974,44.270122391042506,43.679854092495276,43.08958579394806,42.49931749540082,41.90904919685358,41.31878089830636,40.72851259975912,40.1382443012119,39.547976002664655,38.95770770411744,38.367439405570195,37.77717110702296,37.18690280847573,36.596634509928506,36.00636621138127,35.416097912834 +Commercial Battery Storage 6Hr/Conservative,69.32459370409062,82.79239917106983,75.11829173699729,74.05278405278459,71.2824640738315,68.51214409487842,65.74182411592533,62.971504136972214,60.20118415801914,60.02927367247976,59.8573631869404,59.68545270140102,59.513542215861655,59.34163173032226,59.16972124478291,58.997810759243535,58.82590027370417,58.65398978816481,58.48207930262543,58.31016881708604,58.13825833154667,57.966347846007295,57.794437360467946,57.62252687492857,57.45061638938919,57.27870590384981,57.10679541831045,56.93488493277107,56.76297444723166 +Commercial Battery Storage 8Hr/Advanced,83.08263881134484,99.72896639710163,71.91421855881426,55.549894954790716,53.54842736641364,51.54695977803652,49.54549218965944,47.54402460128233,45.542557012905256,44.68612512316399,43.82969323342272,42.97326134368145,42.11682945394019,41.26039756419894,40.403965674457666,39.547533784716414,38.691101894975134,37.83467000523388,36.978238115492616,36.121806225751364,35.265374336010105,34.40894244626884,33.55251055652757,32.69607866678631,31.839646777045047,30.9832148873038,30.126782997562533,29.27035110782127,28.413919218079993 +Commercial Battery Storage 8Hr/Moderate,83.08263881134484,99.72896639710163,72.83766360822453,69.53653266991874,66.36035366130254,63.405809259129285,60.67530791936741,58.204908113192076,55.89504350049101,55.1963554567349,54.49766741297876,53.79897936922262,53.10029132546647,52.40160328171034,51.7029152379542,51.00422719419808,50.30553915044194,49.606851106685795,48.90816306292966,48.20947501917353,47.510786975417396,46.812098931661254,46.11341088790513,45.41472284414898,44.71603480039285,44.017346756636705,43.31865871288059,42.61997066912445,41.92128262536826 +Commercial Battery Storage 8Hr/Conservative,83.08263881134484,99.72896639710163,90.02614464860417,88.74917805784388,85.42906492186697,82.1089517858901,78.7888386499132,75.46872551393629,72.14861237795942,71.94258481955904,71.73655726115871,71.53052970275833,71.32450214435798,71.11847458595761,70.91244702755726,70.70641946915691,70.50039191075656,70.29436435235621,70.08833679395585,69.88230923555548,69.67628167715513,69.47025411875477,69.26422656035443,69.05819900195404,68.85217144355373,68.64614388515335,68.440116326753,68.23408876835263,68.02806120995224 diff --git a/tests/data/Commercial_Battery_Storage/R&D/TechLife/df_gcc.csv b/tests/data/Commercial_Battery_Storage/R&D/TechLife/df_gcc.csv new file mode 100644 index 0000000..0fc7974 --- /dev/null +++ b/tests/data/Commercial_Battery_Storage/R&D/TechLife/df_gcc.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial Battery Storage 1Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 1Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 1Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 2Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 2Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 2Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 4Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 4Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 4Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 6Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 6Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 6Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 8Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 8Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 8Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Commercial_Battery_Storage/R&D/TechLife/df_occ.csv b/tests/data/Commercial_Battery_Storage/R&D/TechLife/df_occ.csv index 1ec85c4..4a2c2f7 100644 --- a/tests/data/Commercial_Battery_Storage/R&D/TechLife/df_occ.csv +++ b/tests/data/Commercial_Battery_Storage/R&D/TechLife/df_occ.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial Battery Storage 1Hr/Advanced,1225.2197504472535,1582.0524452733255,1138.125102311798,1074.2366669399876,1019.5788326142732,982.8433178318672,946.1078030494613,909.3722882670548,872.6367734846494,835.9012587022427,820.1820601859055,804.4628616695677,788.743663153231,773.0244646368938,757.3052661205562,741.5860676042194,725.8668690878823,710.1476705715452,694.428472055208,678.709273538871,662.9900750225337,647.2708765061964,631.5516779898592,615.8324794735221,600.1132809571847,584.3940824408477,568.6748839245104,552.9556854081734,537.2364868918363,521.5172883754988 -Commercial Battery Storage 1Hr/Moderate,1225.2197504472535,1582.0524452733255,1472.7683746167872,1377.110449083957,1319.5811131045043,1277.137697479347,1235.7924887884951,1197.1562274695655,1162.096052129315,1128.050924380542,1113.9502878257854,1099.8496512710283,1085.749014716272,1071.6483781615157,1057.547741606758,1043.4471050520017,1029.3464684972453,1015.245831942488,1001.1451953877319,987.0445588329752,972.9439222782179,958.8432857234613,944.7426491687047,930.6420126139482,916.5413760591917,902.440739504435,888.340102949678,874.2394663949212,860.1388298401638,846.0381932854067 -Commercial Battery Storage 1Hr/Conservative,1225.2197504472535,1582.0524452733255,1640.646980283448,1652.3658872854728,1628.9280732814232,1567.9897568708961,1507.0514404603673,1446.113124049839,1385.1748076393117,1324.2364912287837,1320.4550018551097,1316.6735124814372,1312.892023107764,1309.1105337340905,1305.3290443604176,1301.5475549867444,1297.7660656130704,1293.9845762393968,1290.2030868657246,1286.421597492051,1282.6401081183776,1278.8586187447045,1275.0771293710318,1271.2956399973582,1267.5141506236853,1263.7326612500121,1259.951171876338,1256.1696825026654,1252.3881931289923,1248.6067037553175 -Commercial Battery Storage 2Hr/Advanced,1459.8426881475086,1846.3760784578446,1328.2789514843412,1253.7162660859876,1189.9263973614554,1147.0532448773413,1104.180092393227,1061.3069399091123,1018.4337874249986,975.5606349408836,957.2151292657666,938.8696235906486,920.5241179155317,902.1786122404144,883.8331065652968,865.4876008901797,847.1420952150625,828.7965895399453,810.4510838648279,792.1055781897107,773.7600725145934,755.4145668394759,737.0690611643587,718.7235554892414,700.3780498141239,682.0325441390067,663.6870384638893,645.3415327887723,626.9960271136549,608.6505214385372 -Commercial Battery Storage 2Hr/Moderate,1459.8426881475086,1846.3760784578446,1714.0300160132515,1596.2739271433695,1528.2985654197282,1474.4194344332097,1422.6422205434442,1374.4123623492553,1330.683648153542,1288.6727691344745,1272.5643595202937,1256.4559499061127,1240.3475402919319,1224.2391306777513,1208.1307210635696,1192.022311449389,1175.9139018352084,1159.805492221027,1143.6970826068466,1127.5886729926663,1111.4802633784846,1095.371853764304,1079.2634441501232,1063.1550345359424,1047.0466249217618,1030.938215307581,1014.8298056933997,998.7213960792191,982.6129864650375,966.504576850856 -Commercial Battery Storage 2Hr/Conservative,1459.8426881475086,1846.3760784578446,1914.7603776599867,1928.4372375004148,1901.0835178195578,1829.9638466493304,1758.844175479102,1687.7245043088735,1616.6048331386464,1545.4851619684184,1541.0718749491707,1536.6585879299244,1532.2453009106773,1527.83201389143,1523.4187268721832,1519.0054398529364,1514.5921528336885,1510.1788658144415,1505.765578795195,1501.3522917759476,1496.9390047567006,1492.5257177374538,1488.112430718207,1483.6991436989597,1479.285856679713,1474.872569660466,1470.4592826412184,1466.0459956219718,1461.6327086027247,1457.219421583476 -Commercial Battery Storage 4Hr/Advanced,1929.0885635480195,2375.023344826883,1708.5866498294279,1612.675464377988,1530.6215268558199,1475.4730989682892,1420.3246710807584,1365.1762431932275,1310.0278153056972,1254.879387418166,1231.2812674254885,1207.6831474328103,1184.085027440133,1160.4869074474555,1136.888787454778,1113.2906674621004,1089.6925474694228,1066.0944274767453,1042.496307484068,1018.8981874913902,995.3000674987128,971.7019475060353,948.1038275133576,924.50570752068,900.9075875280022,877.3094675353248,853.7113475426472,830.1132275499698,806.5151075572923,782.9169875646141 -Commercial Battery Storage 4Hr/Moderate,1929.0885635480195,2375.023344826883,2196.5532988061805,2034.6008832621947,1945.7334700501756,1868.9829083409359,1796.3416840533423,1728.9246321086348,1667.8588402019957,1609.9164586423392,1589.7925029093103,1569.6685471762805,1549.5445914432519,1529.420635710223,1509.296679977193,1489.1727242441643,1469.0487685111354,1448.9248127781057,1428.800857045077,1408.676901312048,1388.5529455790181,1368.4289898459888,1348.3050341129601,1328.181078379931,1308.0571226469024,1287.9331669138728,1267.8092111808435,1247.6852554478144,1227.5612997147844,1207.4373439817546 -Commercial Battery Storage 4Hr/Conservative,1929.0885635480195,2375.023344826883,2462.9871724130635,2480.5799379302994,2445.3944068958267,2353.9120262061997,2262.429645516572,2170.9472648269434,2079.4648841373155,1987.9825034476878,1982.3056211372923,1976.6287388268981,1970.9518565165038,1965.274974206109,1959.5980918957146,1953.9212095853202,1948.244327274925,1942.56744496453,1936.8905626541361,1931.2136803437413,1925.5367980333465,1919.8599157229517,1914.1830334125575,1908.5061511021627,1902.8292687917688,1897.152386481374,1891.4755041709786,1885.7986218605843,1880.12173955019,1874.444857239793 -Commercial Battery Storage 6Hr/Advanced,2398.33443894853,2903.670611195922,2088.8943481745146,1971.6346626699883,1871.3166563501838,1803.8929530592372,1736.46924976829,1669.0455464773427,1601.6218431863956,1534.1981398954483,1505.3474055852105,1476.4966712749717,1447.6459369647343,1418.7952026544965,1389.9444683442587,1361.093734034021,1332.242999723783,1303.3922654135456,1274.5415311033078,1245.69079679307,1216.840062482832,1187.9893281725942,1159.1385938623564,1130.2878595521186,1101.4371252418807,1072.5863909316429,1043.7356566214048,1014.8849223111673,986.0341880009296,957.183453690691 -Commercial Battery Storage 6Hr/Moderate,2398.33443894853,2903.670611195922,2679.07658159911,2472.9278393810196,2363.1683746806234,2263.5463822486618,2170.041147563241,2083.4369018680145,2005.0340322504496,1931.1601481502037,1907.0206462983267,1882.8811444464488,1858.7416425945714,1834.6021407426947,1810.4626388908162,1786.3231370389392,1762.1836351870622,1738.0441333351844,1713.904631483307,1689.7651296314298,1665.625627779552,1641.4861259276743,1617.3466240757969,1593.2071222239197,1569.0676203720423,1544.9281185201646,1520.788616668287,1496.64911481641,1472.5096129645317,1448.3701111126531 -Commercial Battery Storage 6Hr/Conservative,2398.33443894853,2903.670611195922,3011.2139671661407,3032.7226383601837,2989.705295972097,2877.8602057630687,2766.015115554041,2654.1700253450126,2542.324935135985,2430.4798449269574,2423.5393673254143,2416.5988897238726,2409.6584121223304,2402.717934520788,2395.777456919246,2388.836979317704,2381.896501716161,2374.9560241146187,2368.015546513077,2361.0750689115343,2354.1345913099926,2347.1941137084505,2340.253636106908,2333.313158505366,2326.372680903824,2319.4322033022822,2312.491725700739,2305.551248099197,2298.610770497655,2291.670292896111 -Commercial Battery Storage 8Hr/Advanced,2867.5803143490407,3432.3178775649603,2469.202046519601,2330.593860961989,2212.0117858445483,2132.312807150185,2052.6138284558215,1972.9148497614574,1893.2158710670944,1813.5168923727306,1779.413543744933,1745.3101951171338,1711.206846489336,1677.1034978615378,1643.0001492337396,1608.8968006059417,1574.7934519781436,1540.6901033503455,1506.5867547225475,1472.4834060947494,1438.3800574669515,1404.2767088391533,1370.1733602113554,1336.0700115835573,1301.9666629557591,1267.8633143279608,1233.7599657001629,1199.656617072365,1165.5532684445668,1131.449919816768 -Commercial Battery Storage 8Hr/Moderate,2867.5803143490407,3432.3178775649603,3161.599864392039,2911.2547954998445,2780.6032793110708,2658.1098561563877,2543.740611073139,2437.949171627394,2342.209224298903,2252.4038376580693,2224.248789687343,2196.0937417166174,2167.938693745891,2139.783645775166,2111.6285978044393,2083.473549833714,2055.3185018629893,2027.1634538922629,1999.0084059215371,1970.8533579508114,1942.6983099800852,1914.5432620093595,1886.388214038634,1858.2331660679083,1830.078118097183,1801.9230701264569,1773.7680221557307,1745.6129741850052,1717.4579262142788,1689.3028782435522 -Commercial Battery Storage 8Hr/Conservative,2867.5803143490407,3432.3178775649603,3559.440761919217,3584.865338790068,3534.016185048366,3401.808385319938,3269.6005855915105,3137.3927858630823,3005.184986134654,2872.977186406227,2864.773113513536,2856.569040620847,2848.364967728157,2840.160894835467,2831.9568219427774,2823.752749050088,2815.548676157397,2807.3446032647075,2799.1405303720185,2790.9364574793276,2782.7323845866385,2774.5283116939486,2766.3242388012586,2758.120165908569,2749.9160930158796,2741.71202012319,2733.507947230499,2725.3038743378097,2717.0998014451197,2708.8957285524275 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial Battery Storage 1Hr/Advanced,1397.1792374382012,1618.0392442396117,1112.6432419456798,934.1682087029318,900.510046192762,866.8518836825924,833.1937211724224,799.5355586622528,765.8773961520828,751.47500268281,737.0726092135374,722.6702157442647,708.267822274992,693.8654288057191,679.4630353364465,665.0606418671738,650.6582483979013,636.2558549286285,621.853461459356,607.4510679900833,593.0486745208104,578.6462810515378,564.2438875822651,549.8414941129925,535.4391006437198,521.036707174447,506.6343137051744,492.2319202359017,477.8295267666288 +Commercial Battery Storage 1Hr/Moderate,1397.1792374382012,1618.0392442396117,1256.6306501998229,1203.5573672936573,1162.9642150808975,1123.6483982977559,1086.9559370842417,1053.6740985845277,1021.5005936799113,1008.7318362589127,995.9630788379138,983.1943214169153,970.4255639959163,957.6568065749171,944.8880491539182,932.1192917329197,919.3505343119205,906.5817768909218,893.8130194699231,881.0442620489242,868.2755046279253,855.5067472069263,842.7379897859277,829.9692323649288,817.2004749439301,804.4317175229313,791.6629601019323,778.8942026809332,766.1254452599337 +Commercial Battery Storage 1Hr/Conservative,1397.1792374382012,1618.0392442396117,1513.9463783192034,1492.471961605456,1436.6384781497127,1380.8049946939689,1324.971511238225,1269.138027782482,1213.304544326738,1209.8398321912614,1206.3751200557851,1202.9104079203091,1199.4456957848327,1195.980983649356,1192.51627151388,1189.0515593784035,1185.5868472429272,1182.122135107451,1178.6574229719743,1175.1927108364982,1171.7279987010215,1168.2632865655453,1164.798574430069,1161.3338622945926,1157.8691501591165,1154.4044380236398,1150.9397258881634,1147.4750137526873,1144.0103016172095 +Commercial Battery Storage 2Hr/Advanced,1672.340139583286,1956.770588760248,1364.6325991466642,1118.1435786298885,1077.8567674018739,1037.5699561738595,997.2831449458447,956.9963337178301,916.7095224898153,899.47071728906,882.2319120883046,864.9931068875494,847.7543016867943,830.5154964860387,813.2766912852836,796.0378860845285,778.7990808837733,761.5602756830181,744.321470482263,727.0826652815076,709.8438600807524,692.6050548799973,675.366249679242,658.1274444784867,640.8886392777315,623.6498340769763,606.411028876221,589.1722236754658,571.9334184747104 +Commercial Battery Storage 2Hr/Moderate,1672.340139583286,1956.770588760248,1493.3272065039885,1428.972215794099,1376.0284909910695,1325.446108593101,1278.3925627543063,1235.7487022906928,1194.9721860141583,1180.035033688982,1165.0978813638046,1150.160729038628,1135.223576713451,1120.2864243882736,1105.3492720630968,1090.41211973792,1075.474967412743,1060.5378150875663,1045.6006627623894,1030.6635104372124,1015.7263581120354,1000.7892057868584,985.8520534616815,970.9149011365046,955.9777488113277,941.0405964861509,926.103444160974,911.1662918357968,896.229139510619 +Commercial Battery Storage 2Hr/Conservative,1672.340139583286,1956.770588760248,1812.103436551341,1786.3998417066416,1719.5704951104221,1652.7411485142025,1585.911801917983,1519.082455321763,1452.2531087255436,1448.1060551328471,1443.9590015401516,1439.8119479474556,1435.664894354759,1431.5178407620629,1427.3707871693673,1423.2237335766706,1419.076679983975,1414.929626391279,1410.7825727985828,1406.635519205887,1402.4884656131906,1398.3414120204945,1394.1943584277988,1390.0473048351025,1385.9002512424067,1381.7531976497103,1377.6061440570145,1373.4590904643183,1369.312036871621 +Commercial Battery Storage 4Hr/Advanced,2222.661943873455,2634.2332778015207,1868.6113135486326,1486.0943184838018,1432.550209820098,1379.0061011563932,1325.4619924926892,1271.9178838289845,1218.3737751652802,1195.4621465015598,1172.5505178378394,1149.638889174119,1126.7272605103985,1103.8156318466781,1080.904003182958,1057.9923745192377,1035.0807458555175,1012.1691171917971,989.2574885280768,966.3458598643567,943.4342312006363,920.5226025369161,897.6109738731956,874.6993452094754,851.787716545755,828.8760878820349,805.9644592183145,783.0528305545942,760.1412018908735 +Commercial Battery Storage 4Hr/Moderate,2222.661943873455,2634.2332778015207,1966.7203191123194,1879.8019127949822,1802.157042811414,1729.041529183791,1661.2658140944363,1599.8979097030226,1541.9153706826526,1522.6414285491198,1503.3674864155864,1484.0935442820532,1464.8196021485205,1445.5456600149869,1426.271717881454,1406.9977757479212,1387.7238336143878,1368.4498914808546,1349.1759493473214,1329.9020072137887,1310.6280650802557,1291.354122946722,1272.0801808131891,1252.8062386796564,1233.532296546123,1214.25835441259,1194.984412279057,1175.7104701455237,1156.4365280119896 +Commercial Battery Storage 4Hr/Conservative,2222.661943873455,2634.2332778015207,2408.4175530156162,2374.2556019090125,2285.434529031841,2196.6134561546696,2107.792383277498,2018.9713104003258,1930.1502375231548,1924.6385010160188,1919.1267645088838,1913.6150280017478,1908.1032914946124,1902.5915549874767,1897.0798184803418,1891.5680819732058,1886.0563454660708,1880.5446089589354,1875.0328724518,1869.5211359446644,1864.0093994375288,1858.497662930393,1852.985926423258,1847.4741899161224,1841.9624534089874,1836.4507169018511,1830.938980394716,1825.4272438875805,1819.9155073804436 +Commercial Battery Storage 6Hr/Advanced,2772.9837481636246,3311.695966842793,2372.5900279506004,1854.045058337715,1787.2436522383214,1720.4422461389272,1653.6408400395333,1586.8394339401389,1520.0380278407454,1491.4535757140595,1462.869123587374,1434.2846714606887,1405.7002193340031,1377.1157672073177,1348.531315080632,1319.9468629539472,1291.3624108272613,1262.7779587005762,1234.1935065738905,1205.6090544472058,1177.0246023205202,1148.4401501938348,1119.8556980671492,1091.271245940464,1062.6867938137784,1034.1023416870933,1005.5178895604078,976.9334374337226,948.3489853070366 +Commercial Battery Storage 6Hr/Moderate,2772.9837481636246,3311.695966842793,2440.11343172065,2330.631609795866,2228.2855946317577,2132.6369497744813,2044.1390654345664,1964.0471171153529,1888.8585553511466,1865.2478234092578,1841.637091467368,1818.0263595254787,1794.4156275835896,1770.8048956417,1747.194163699811,1723.5834317579222,1699.9726998160327,1676.3619678741431,1652.751235932254,1629.1405039903648,1605.5297720484757,1581.919040106586,1558.3083081646973,1534.6975762228078,1511.0868442809183,1487.4761123390292,1463.8653803971401,1440.2546484552508,1416.64391651336 +Commercial Battery Storage 6Hr/Conservative,2772.9837481636246,3311.695966842793,3004.7316694798915,2962.1113621113836,2851.29856295326,2740.485763795137,2629.672964637013,2518.8601654788886,2408.0473663207654,2401.1709468991903,2394.2945274776157,2387.4181080560406,2380.541688634466,2373.6652692128905,2366.7888497913164,2359.9124303697413,2353.0360109481667,2346.159591526592,2339.283172105017,2332.4067526834415,2325.530333261867,2318.653913840292,2311.7774944187177,2304.9010749971426,2298.0246555755675,2291.1482361539925,2284.271816732418,2277.395397310843,2270.5189778892664 +Commercial Battery Storage 8Hr/Advanced,3323.305552453793,3989.158655884065,2876.56874235257,2221.9957981916286,2141.9370946565455,2061.878391121461,1981.8196875863775,1901.7609840512932,1821.70228051621,1787.4450049265595,1753.1877293369087,1718.9304537472578,1684.6731781576075,1650.4159025679573,1616.1586269783065,1581.9013513886564,1547.6440757990053,1513.3868002093552,1479.1295246197046,1444.8722490300545,1410.6149734404041,1376.3576978507535,1342.100422261103,1307.8431466714526,1273.5858710818018,1239.3285954921519,1205.0713199025013,1170.8140443128507,1136.5567687231996 +Commercial Battery Storage 8Hr/Moderate,3323.305552453793,3989.158655884065,2913.5065443289814,2781.4613067967493,2654.4141464521017,2536.2323703651714,2427.0123167746965,2328.196324527683,2235.8017400196404,2207.854218269396,2179.90669651915,2151.9591747689046,2124.0116530186588,2096.0641312684133,2068.116609518168,2040.1690877679232,2012.2215660176773,1984.2740442674317,1956.3265225171863,1928.379000766941,1900.4314790166957,1872.48395726645,1844.536435516205,1816.5889137659592,1788.6413920157138,1760.6938702654681,1732.7463485152236,1704.7988267649778,1676.8513050147305 +Commercial Battery Storage 8Hr/Conservative,3323.305552453793,3989.158655884065,3601.0457859441667,3549.9671223137548,3417.1625968746785,3284.358071435604,3151.553545996528,3018.749020557452,2885.944495118377,2877.703392782362,2869.462290446348,2861.221188110333,2852.980085774319,2844.7389834383043,2836.4978811022906,2828.2567787662765,2820.0156764302624,2811.7745740942482,2803.5334717582336,2795.292369422219,2787.0512670862054,2778.810164750191,2770.569062414177,2762.3279600781616,2754.086857742149,2745.845755406134,2737.6046530701196,2729.3635507341055,2721.1224483980895 diff --git a/tests/data/Commercial_Battery_Storage/R&D/TechLife/df_vom.csv b/tests/data/Commercial_Battery_Storage/R&D/TechLife/df_vom.csv index e01ed9e..0fc7974 100644 --- a/tests/data/Commercial_Battery_Storage/R&D/TechLife/df_vom.csv +++ b/tests/data/Commercial_Battery_Storage/R&D/TechLife/df_vom.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial Battery Storage 1Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 1Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 1Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 2Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 2Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 2Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 4Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 4Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 4Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 6Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 6Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 6Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 8Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 8Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial Battery Storage 8Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial Battery Storage 1Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 1Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 1Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 2Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 2Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 2Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 4Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 4Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 4Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 6Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 6Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 6Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 8Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 8Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial Battery Storage 8Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Commercial_Battery_Storage/R&D/df_cff.csv b/tests/data/Commercial_Battery_Storage/R&D/df_cff.csv new file mode 100644 index 0000000..68ce22d --- /dev/null +++ b/tests/data/Commercial_Battery_Storage/R&D/df_cff.csv @@ -0,0 +1,4 @@ +Construction Finance Factor,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CFF/Advanced,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827 +CFF/Moderate,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827 +CFF/Conservative,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827 diff --git a/tests/data/Distributed_Wind/Market/20/df_capex.csv b/tests/data/Distributed_Wind/Market/20/df_capex.csv index 0ed2bd6..dddbf40 100644 --- a/tests/data/Distributed_Wind/Market/20/df_capex.csv +++ b/tests/data/Distributed_Wind/Market/20/df_capex.csv @@ -1,121 +1,121 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 1/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 1/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 1/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 1/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 1/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 1/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 1/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 1/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 1/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 1/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 1/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 2/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 2/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 2/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 2/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 2/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 2/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 2/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 2/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 2/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 2/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 2/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 2/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 3/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 3/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 3/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 3/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 3/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 3/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 3/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 3/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 3/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 3/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 3/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 3/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 4/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 4/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 4/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 4/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 4/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4785.964912295776,4474.789671543623,4163.614430791469,3852.4391900393152,3541.2639492871617,3230.088708535008,3093.1545006325828,2982.1686647643146,2871.1828288960464,2760.1969930277783,2649.21115715951,2538.225321291242,2427.2394854229738,2316.2536495547056,2205.2678136864374,2094.2819778181693,1975.9627787761758,1939.6590006884246,1903.3552226006734,1867.051444512922,1830.7476664251708,1794.4438883374196,1758.1401102496684,1721.836332161917,1685.5325540741658,1649.2287759864146,1612.9249978986632 -Commercial DW - Class 4/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5082.528932285177,4875.078771783741,4681.112871714899,4460.17845078087,4199.115321095511,4021.1008508223576,3876.8192641936093,3732.53767756486,3588.256090936112,3443.9745043073635,3299.692917678615,3155.4113310498665,3011.1297444211173,2866.848157792369,2722.56657116362,2568.7516124090284,2521.556700894952,2474.3617893808755,2427.1668778667986,2379.971966352722,2332.7770548386457,2285.5821433245687,2238.3872318104923,2191.1923202964153,2143.997408782339,2096.8024972682624 -Midsize DW - Class 4/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 4/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 4/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 4/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 4/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 4/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 5/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 5/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 5/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 5/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 5/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 5/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 5/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 5/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 5/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 5/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 5/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 5/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 6/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 6/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 6/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 6/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 6/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 6/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 6/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 6/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 6/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 6/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 6/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 6/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 7/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 7/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 7/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 7/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 7/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 7/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 7/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 7/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 7/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 7/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 7/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 7/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 8/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 8/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 8/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 8/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 8/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 8/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 8/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 8/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 8/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 8/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 8/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 8/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 9/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 9/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 9/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 9/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 9/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 9/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 9/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 9/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 9/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 9/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 9/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 9/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 10/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 10/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 10/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 10/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 10/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 10/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 10/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 10/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 10/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 10/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 10/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 10/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential DW - Class 1/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 1/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 1/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 1/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 1/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 1/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 1/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 1/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 1/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 1/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 1/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 1/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 2/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 2/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 2/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 2/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 2/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 2/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 2/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 2/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 2/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 2/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 2/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 2/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 3/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 3/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 3/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 3/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 3/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 3/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 3/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 3/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 3/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 3/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 3/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 3/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 4/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 4/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 4/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 4/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 4/Moderate,6225.908606055643,6055.402501820942,5427.284210543411,4832.772845267113,4496.703585254787,4160.634325242461,3824.565065230135,3488.495805217809,3340.60686068319,3220.74215794546,3100.8774552077302,2981.0127524700006,2861.1480497322714,2741.2833469945417,2621.418644256812,2501.5539415190824,2381.689238781353,2261.824536043623,2134.03980107827,2094.831720743499,2055.6236404087276,2016.4155600739562,1977.2074797391845,1937.9993994044132,1898.791319069642,1859.5832387348705,1820.3751584000993,1781.1670780653278,1741.9589977305563 +Commercial DW - Class 4/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5489.131246867991,5265.08507352644,5055.601901452091,4816.992726843339,4535.044546783151,4342.788918888147,4186.964805329098,4031.140691770049,3875.3165782110013,3719.4924646519526,3563.6683510929042,3407.844237533856,3252.020123974807,3096.1960104157583,2940.3718968567105,2774.251741401751,2723.281236966548,2672.3107325313454,2621.3402280961427,2570.3697236609396,2519.399219225737,2468.4287147905343,2417.458210355332,2366.4877059201285,2315.5172014849263,2264.5466970497237 +Midsize DW - Class 4/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 4/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 4/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 4/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 4/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 4/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 5/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 5/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 5/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 5/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 5/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 5/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 5/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 5/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 5/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 5/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 5/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 5/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 6/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 6/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 6/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 6/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 6/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 6/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 6/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 6/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 6/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 6/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 6/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 6/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 7/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 7/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 7/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 7/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 7/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 7/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 7/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 7/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 7/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 7/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 7/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 7/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 8/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 8/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 8/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 8/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 8/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 8/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 8/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 8/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 8/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 8/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 8/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 8/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 9/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 9/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 9/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 9/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 9/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 9/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 9/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 9/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 9/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 9/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 9/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 9/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 10/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 10/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 10/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 10/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 10/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 10/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 10/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 10/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 10/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 10/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 10/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 10/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 diff --git a/tests/data/Distributed_Wind/Market/20/df_fom.csv b/tests/data/Distributed_Wind/Market/20/df_fom.csv index 435ce6f..164082e 100644 --- a/tests/data/Distributed_Wind/Market/20/df_fom.csv +++ b/tests/data/Distributed_Wind/Market/20/df_fom.csv @@ -1,121 +1,121 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 1/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 1/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 1/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 1/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 1/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 1/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 1/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 1/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 1/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 1/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 1/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 2/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 2/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 2/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 2/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 2/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 2/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 2/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 2/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 2/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 2/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 2/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 2/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 3/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 3/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 3/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 3/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 3/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 3/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 3/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 3/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 3/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 3/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 3/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 3/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 4/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 4/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 4/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 4/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 4/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 4/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 4/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 4/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 4/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 4/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 4/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 4/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 5/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 5/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 5/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 5/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 5/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 5/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 5/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 5/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 5/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 5/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 5/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 5/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 6/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 6/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 6/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 6/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 6/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 6/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 6/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 6/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 6/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 6/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 6/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 6/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 7/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 7/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 7/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 7/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 7/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 7/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 7/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 7/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 7/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 7/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 7/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 7/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 8/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 8/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 8/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 8/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 8/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 8/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 8/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 8/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 8/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 8/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 8/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 8/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 9/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 9/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 9/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 9/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 9/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 9/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 9/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 9/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 9/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 9/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 9/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 9/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 10/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 10/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 10/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 10/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 10/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 10/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 10/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 10/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 10/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 10/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 10/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 10/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential DW - Class 1/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 1/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 1/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 1/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 1/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 1/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 1/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 1/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 1/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 1/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 1/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 1/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 2/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 2/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 2/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 2/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 2/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 2/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 2/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 2/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 2/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 2/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 2/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 2/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 3/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 3/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 3/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 3/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 3/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 3/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 3/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 3/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 3/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 3/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 3/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 3/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 4/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 4/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 4/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 4/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 4/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 4/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 4/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 4/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 4/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 4/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 4/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 4/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 5/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 5/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 5/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 5/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 5/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 5/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 5/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 5/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 5/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 5/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 5/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 5/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 6/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 6/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 6/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 6/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 6/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 6/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 6/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 6/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 6/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 6/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 6/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 6/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 7/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 7/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 7/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 7/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 7/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 7/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 7/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 7/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 7/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 7/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 7/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 7/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 8/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 8/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 8/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 8/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 8/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 8/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 8/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 8/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 8/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 8/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 8/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 8/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 9/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 9/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 9/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 9/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 9/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 9/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 9/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 9/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 9/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 9/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 9/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 9/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 10/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 10/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 10/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 10/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 10/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 10/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 10/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 10/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 10/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 10/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 10/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 10/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 diff --git a/tests/data/Distributed_Wind/Market/20/df_gcc.csv b/tests/data/Distributed_Wind/Market/20/df_gcc.csv index 15d421f..97555a5 100644 --- a/tests/data/Distributed_Wind/Market/20/df_gcc.csv +++ b/tests/data/Distributed_Wind/Market/20/df_gcc.csv @@ -1,121 +1,121 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Distributed_Wind/Market/20/df_lcoe.csv b/tests/data/Distributed_Wind/Market/20/df_lcoe.csv index 080c88f..7db7084 100644 --- a/tests/data/Distributed_Wind/Market/20/df_lcoe.csv +++ b/tests/data/Distributed_Wind/Market/20/df_lcoe.csv @@ -1,121 +1,121 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,130.90040122116872,144.7240864940319,96.08507402062881,75.38209729147239,67.10399425667363,58.676675576421715,51.51717738327583,46.77235807259912,42.164489422258335,37.67063949171491,35.581799416751345,34.68642340604918,33.78923871571611,32.89018091890516,31.989182492701442,31.08617262993519,30.181077037104764,29.273817717200583,28.36431273609657,27.452475971041906,26.8302393663854,26.20657609822513,25.5814292679558,26.713728687416044,27.632332598318445,29.732019752883332,28.871201720627123,28.120699121344273,27.88876230466754,27.656825202128356 -Residential DW - Class 1/Moderate,130.90040122116872,160.51380211371034,113.51275047554194,104.20494242893949,95.0920170109962,86.41167751234961,78.13384189916465,70.23115554518039,62.67868942542198,55.3949297631679,52.068029685174885,50.65067211000009,49.230420647415855,47.807172214466995,46.380818774489725,44.9512470360124,43.518338129432394,42.08196725953437,40.64200333171663,39.19830854957784,38.2179740240761,37.23535683696834,36.2503659504861,38.077289063571165,39.56229936296367,42.93704285221617,41.57497804255492,40.389417925651024,40.03356306091693,39.67770773880291 -Residential DW - Class 1/Conservative,130.90040122116872,163.27031178968815,116.81483654068336,109.29111397450758,101.86729795348563,94.79586516243286,88.05230713463732,81.61433656351198,75.46164121578657,69.57436198033031,65.2570138999137,63.42207107316081,61.58336619277565,59.740765250916475,57.89412779992036,56.04330656087415,54.188147003294496,52.32848689340141,50.46415580821268,48.594974612406595,47.328161750228674,46.05838142796293,44.78551529651034,47.168137364495266,49.106272774679866,53.50106133168244,51.73799910009714,50.204392969096425,49.74940366591644,49.29441376814255 -Commercial DW - Class 1/Advanced,83.47488256669791,90.49726971661508,65.28550313189618,56.08155551832752,49.15591555977668,43.41424423019849,38.55977677747592,35.44847039023418,32.449914433854254,29.54956056636421,27.934593925442,27.229976963306775,26.523921815089615,25.816377251525825,25.10728958151712,24.396602502496382,23.684256939748252,22.970190873723862,22.254339154289653,21.536633300743826,21.043930673721302,20.550073920635473,20.05501701300505,20.87438357783012,21.528880846601545,23.057823904884792,22.376664788314585,21.900202970500253,21.694200020940908,21.48819681659455 -Commercial DW - Class 1/Moderate,83.47488256669791,100.89773126625772,76.73677557576003,70.39678599384327,64.22375139028857,58.36897593133791,52.80846957008006,47.52059521041508,42.48578743298804,37.68649948489213,37.20387296187254,36.15363770379066,35.10340479670732,34.05317435425546,33.002946497511054,31.95272135561267,30.902499066443745,30.390119793581054,29.35506076680344,28.31729470422287,27.888556968833512,27.4598193630977,27.031081894344947,28.639173779426883,30.05976934173136,32.954637265934416,32.37217810795216,31.789828644267253,31.207478404904723,30.625127389864282 -Commercial DW - Class 1/Conservative,83.47488256669791,102.71340506221226,82.08519896225147,77.30312211434821,71.93430549592196,66.84227086223055,62.00615214522413,57.407129207315464,53.02818306614353,49.43523802718865,48.49510361116579,47.554970310611424,46.614838178585806,45.67470727156843,44.734577649738334,43.79444937728197,42.8543225227321,41.914197159342685,40.9740733655019,40.033951225190464,39.093830828489295,38.1537122721431,37.213595660189114,39.300482344823436,41.04618589054705,44.87093670652411,43.583877437322364,42.296976959083736,41.01007473002447,39.7231707501438 -Midsize DW - Class 1/Advanced,56.546915877708564,58.75759561124485,48.749732071535945,44.90069277890341,40.452547584145634,36.31366618309887,32.45288258846564,28.843083195062118,25.460569131141,23.942712309171867,22.916985621484972,22.581231328861502,22.24500995513756,21.908304859899562,21.571098602900413,21.233372895429316,20.895108548090548,20.556285414679092,20.21688233180722,19.876877053903335,19.70719021961926,19.537491837873656,19.367781439704306,20.49020708498368,21.515577666387184,23.515396009944837,23.289605604899783,22.935554785891316,22.69034232728845,22.445129559037742 -Midsize DW - Class 1/Moderate,56.546915877708564,65.87975997454845,55.11832725420894,50.82415196699362,46.727443652917884,42.915555388465314,39.3597828567613,36.035153643027606,32.91983988428186,31.003047215420672,30.56786237231891,30.132677725168367,29.697493283290022,29.262309056605464,28.827125055686192,28.391941291807687,27.956757777008836,27.521574524158012,27.086391547025404,26.651208860363695,26.21602647999721,25.780844422920726,25.34566270741022,26.787492016890273,28.04880106062492,30.654860711378966,30.063362105958436,30.04188337476721,30.02040464358204,29.99892591240308 -Midsize DW - Class 1/Conservative,56.546915877708564,67.12312087187094,56.58751555950496,53.02334011933743,49.60047937607444,46.4155797047405,43.44465749295873,40.66684685278316,38.06390879393637,35.82797482411219,35.31005201812257,34.792129447274384,34.27420712275285,33.75628505646386,33.2383632610932,32.72044175017147,32.202520538145336,31.68459964045682,31.166679073630164,30.648758855368587,30.130839004661297,29.612919541901988,29.09500048902186,30.82949466613039,32.34736452434444,35.47893511098178,34.773435790209625,34.75196031851263,34.7304848468229,34.70900937514062 -Large DW - Class 1/Advanced,37.23535589308763,37.91340904951298,35.95746859012766,31.486877198615108,27.1841899324892,26.012862965971898,24.900405513511544,23.842486269584708,22.83518813821612,21.87505336493062,21.455562503539205,21.28651043364302,21.117458032011548,20.948405282610732,20.779352168356265,20.61029867102624,20.44124477116465,20.27219044797541,20.103135679204726,19.934080441011226,19.76502470782183,19.59596845217135,19.42691164452459,20.57816881500755,21.630907309851448,23.68049666260554,23.455410842512972,23.230397685377838,23.0053842455772,22.94240990336476 -Large DW - Class 1/Moderate,37.23535589308763,43.01160167442947,41.570731235844434,37.428124363947354,33.422161966432064,31.949241778927856,30.55034832937617,29.220035033124347,27.953376147078952,26.746029372144157,26.19895468844988,25.982459209529292,25.765963292718148,25.549466916851458,25.332970059377956,25.116472696244706,24.899974801769797,24.683476348502392,24.46697730706747,24.250477645994433,24.03397733152682,23.81747632741058,23.600974594659252,25.127287313039147,26.523555379575473,29.23566657855326,28.945206549373456,28.65484243529747,28.36447794810302,28.28800506972499 -Large DW - Class 1/Conservative,37.23535589308763,43.90162513267761,42.63429678976972,40.69723331323024,38.777425772994015,36.95659641970035,35.227280738296656,33.58274581139848,32.01690264597028,30.52437762762006,30.112253241001184,29.856616949635473,29.600980132801087,29.345342765100057,29.089704819470846,28.834066267049934,28.578427077019043,28.322787216437142,28.06714665005423,27.811505340105583,27.555863246083444,27.300220324482943,27.044576528520338,28.8803100739152,30.559990037097794,33.81868175921013,33.47428800753337,33.13000935398117,32.78573025268682,32.69812108197217 -Residential DW - Class 2/Advanced,143.40030382393846,158.45992671441888,103.85447114854519,81.32090493848577,72.25853891397006,63.07425311994027,55.286700961585964,50.115667975189226,45.110545253499645,40.244860284700245,38.0132794538922,37.056717979513564,36.098224229494605,35.13772937438377,34.175161277092016,33.21044429184607,32.243499048302496,31.274242219530944,30.30258627244196,29.328439199091935,28.663682094983447,27.997400836409916,27.329534636603412,28.539209666055644,29.520586317741557,31.763755462656885,30.84411348401936,30.042325336566073,29.794539132031737,29.54675262210056 -Residential DW - Class 2/Moderate,143.40030382393846,175.56104087864685,122.69134191147319,112.41449258991098,102.39644134020554,92.88788034410604,83.85091286971962,75.25131119865608,67.05808357928193,59.18033882301866,55.62609523632736,54.11188261992311,52.594578362494325,51.074072336918555,49.55024912385333,48.02298769006138,46.49216104299323,44.95763585956031,43.41927208681951,41.87692251206103,40.82959688808901,39.779832616972925,38.727532439884094,40.679298229609245,42.265786614908265,45.87114298937436,44.41600156615589,43.14942627283219,42.769254088178826,42.389081414890505 -Residential DW - Class 2/Conservative,143.40030382393846,178.54648962257144,126.2604332139227,117.90136663055623,109.69216057508943,101.9004286667811,94.49511446080832,87.44816728897125,80.7341871705693,74.3287216536734,69.71634786227548,67.75601433225073,65.79166166889412,63.82314670694639,61.850319401262375,59.87302240863361,57.891090638745816,55.904350771583815,53.91262073832154,51.915709162436315,50.562328722573476,49.20577804142335,47.845930682508644,50.39136908045212,52.46194685264163,57.157053010748335,55.2735120318651,53.63510702184509,53.1490260530965,52.66294444912246 -Commercial DW - Class 2/Advanced,93.0921327802163,100.80014361195911,71.06312155777204,60.82412597126002,53.1310395466295,46.7737943934666,41.416877235119166,37.964847397498986,34.65793207500504,31.477769718922588,29.757421021603665,29.006825410399,28.254697766587675,27.500983518021545,26.74562547007587,25.98856364624987,25.22973511700244,24.469073815798588,23.706510341237337,22.941971744018595,22.417118597776646,21.891036014827318,21.363674963174635,22.236507978238375,22.93371341592268,24.562425199771276,23.83681813819798,23.329265569105267,23.10982022767339,22.89037461482877 -Commercial DW - Class 2/Moderate,93.0921327802163,112.1645927803693,83.52780554780607,76.34993251679781,69.4173760389181,62.88577695130173,56.721332018605665,50.893934929805916,45.37668467530407,40.14567152812622,39.631551985883426,38.5127853114908,37.394021141507366,36.275259596980966,35.15650080688822,34.037744908794416,32.91899204958035,32.373178289551724,31.270578147081768,30.16509432553188,29.708379997273457,29.251665807128916,28.79495176290604,30.507977103225187,32.021271349124895,35.10503923393345,34.4845726383485,33.86422289498625,33.24387232533076,32.623520929381755 -Commercial DW - Class 2/Conservative,93.0921327802163,114.14855594027816,89.3495522300489,83.84030710271983,77.75146463125957,72.01476588017253,66.60052017523566,61.4822833225736,56.63642566804279,52.66105514920129,51.659573770622444,50.6580935803002,49.65661463475718,48.65513699415835,47.65366072260962,46.65218588848586,45.65071256479179,44.649240829561464,43.647770766298144,42.64630246446258,41.64483602001376,40.64337153600934,39.64190912327532,41.864972249404495,43.72458887843634,47.79891767081203,46.42787341451762,45.0569983108358,43.68612134208635,42.315242508268454 -Midsize DW - Class 2/Advanced,64.00687911932553,66.46815152753837,53.19633791602684,48.75462645152933,43.7246183200983,39.08530804397529,34.792881030781516,30.809838937344725,27.103901369259567,25.406695688800944,24.31825067566183,23.961966599374225,23.60518688219062,23.247893866215,22.890069044811824,22.531693011002314,22.172745402050143,21.813204839905346,21.453048867139334,21.092253877969245,20.912191498010735,20.732116864518144,20.552029479854458,21.743086133531694,22.83115326617598,24.953251023170193,24.713654605005267,24.337955256461832,24.077749218216148,23.817542851389128 -Midsize DW - Class 2/Moderate,64.00687911932553,74.28179427888905,60.145831318179596,55.18651028544443,50.50706966100924,46.191086677365895,42.19779979789574,38.492323179035935,35.04462483613802,32.89873661164018,32.436942277970246,31.97514815223301,31.5133542443194,31.051560564757658,30.589767124765675,30.127973936308383,29.666181012160784,29.20438836597809,28.742596012372474,28.28080396699868,27.819012246648608,27.35722086935619,26.89542985451489,28.425420192623776,29.763852306324733,32.52926015312941,31.901594211434382,31.878802157630684,31.856010103833416,31.83321805004274 -Midsize DW - Class 2/Conservative,64.00687911932553,75.6458708948028,61.74902859188184,57.57446000800481,53.61249559626634,49.95825047386213,46.577212223138616,43.43984286112707,40.52071359306292,38.01868567553801,37.46909434469169,36.9195032633646,36.36991244342586,35.820321897509366,35.27073163907658,34.72114168248542,34.1715520430659,33.621962737204264,33.072373782435115,32.522785197544145,31.973197002681673,31.42360921948836,30.874021871236394,32.714572146524645,34.32525255252338,37.6483038382466,36.89966657777016,36.87687798276332,36.85408938776419,36.831300792772964 -Large DW - Class 2/Advanced,41.84465835176859,42.76523031252316,38.78248827362942,33.834582954652205,29.10873435248844,27.76222641995543,26.491625313521368,25.2906861148627,24.15383008886673,23.076156777252987,22.63363274210653,22.455298454031258,22.27696381600596,22.09862881111619,21.920293421339586,21.74195762745372,21.56362140893431,21.385284743843403,21.206947608705313,21.028609978369595,20.85027182585902,20.671933122200358,20.493593836236705,21.708063602952436,22.818605284711857,24.9807323636321,24.743287654988798,24.505919599040677,24.268551244906607,24.202119142109158 -Large DW - Class 2/Moderate,41.84465835176859,48.2857193219473,44.836760202941,40.21881784722414,35.78833272511752,34.09782634740279,32.502618509575534,30.994868820822504,29.567573246167704,28.214585659026547,27.637472499154935,27.409089805417274,27.180706649745602,26.95232300981281,26.72393886182941,26.495554180421774,26.267168938497864,26.038783107099583,25.810396655239007,25.58200954971757,25.353621754925324,25.125233232617603,24.896843941667296,26.50696260025377,27.979896186697907,30.840922497394338,30.534514048506885,30.228206781177082,29.92189912024182,29.841227311070906 -Large DW - Class 2/Conservative,41.84465835176859,49.24946570833829,45.98388541060004,43.73167614798865,41.52273025249802,39.441925283532576,37.47842265567892,35.62257197458346,33.86575235560841,32.20039338474401,31.76564029871987,31.495967670310744,31.2262944875808,30.95662072373753,30.686946350233516,30.417271336620413,30.147595650387796,29.877919256785923,29.608242118629303,29.33856419607965,29.068885446405027,28.799205823711823,28.529525278647522,30.466054273027357,32.2379611808364,35.675579357748184,35.31227582315932,34.94909370643962,34.58591111739338,34.493491550464334 -Residential DW - Class 3/Advanced,148.37190415123828,163.86616645754367,106.88094887470494,83.61078609534448,74.22604184560264,64.73610699266847,56.69715301063499,51.35439374041012,46.191472678371085,41.18023422868185,38.896786835329905,37.91799289020542,36.93722175935088,35.95440301357566,34.9694628391753,33.982323832211996,32.99290477761107,32.00112041175167,31.006881167093944,30.010092897239034,29.329885460594635,28.648118444977243,27.964729650808486,29.2025200345005,30.20670591307216,32.50201095696326,31.56099459316142,30.74057122778426,30.48702595842128,30.233480376563396 -Residential DW - Class 3/Moderate,148.37190415123828,181.4834292385921,126.26675478856168,115.57992500282116,105.18455886311118,95.33525111813371,85.99008358916446,77.11132308345384,68.66491234166634,60.555812524243024,56.91896095188508,55.36955489669106,53.81698534432893,52.26113960809372,50.701899586058296,49.139141431922155,47.57273520156584,46.00254447319593,44.42842593874873,42.85022896398601,41.77856132236012,40.704398354377446,39.62764054071259,41.62476941162497,43.24813107434476,46.937283401575684,45.44832147649789,44.15230834889958,43.76330017492396,43.374291500956495 -Residential DW - Class 3/Conservative,148.37190415123828,184.55898528341925,129.9398548564503,121.22130162168088,112.67893073059385,104.58525827055831,96.90583576445376,89.60965295440872,82.66871925274586,76.05627516069198,71.33670024512922,69.33080450187956,67.32079621231138,65.30652888370817,63.2878489835647,61.264595511690274,59.23659954072965,57.20368372235136,55.16566175607255,53.12233781738361,51.73750201177253,50.349422281897624,48.95796925263588,51.56256891332455,53.681271203362854,58.48550135726562,56.55818298316706,54.881698045791836,54.38431954812611,53.886940400470976 -Commercial DW - Class 3/Advanced,96.8616991210263,104.82750388203921,73.31638590140865,62.67018637396032,54.67596991135919,48.07790307252173,42.52496236378678,38.940223475469736,35.51354184799859,32.22495313035853,30.463768756941835,29.695356362833024,28.925375570474127,28.15377051234556,27.380482636201783,26.60545054188822,25.828609806114066,25.04989279413223,24.269228457170406,23.486542114341184,22.949230602471246,22.410660470926985,21.87078152384681,22.764332853951057,23.47808775946781,25.14546004683265,24.402629352058227,23.883029078714415,23.658374793945733,23.433720231321825 -Commercial DW - Class 3/Moderate,96.8616991210263,116.56877271029478,86.17629919426197,78.66721344632073,71.43587620374666,64.63910675006555,58.23887918014638,52.2014794096924,46.49691120209782,41.098603710889485,40.572280585073614,39.426957902811374,38.281637784405135,37.13632035377605,35.99100574296221,34.84569409279429,33.70038555363957,33.14161588882898,32.01284348119358,30.881118944991776,30.413563652685177,29.94600850177084,29.478453500241898,31.23214068315933,32.781355782640915,35.93832263385727,35.30312810958771,34.66805321124567,34.03297746699681,33.39790087684081 -Commercial DW - Class 3/Conservative,96.8616991210263,118.61851964132921,92.18264140128932,86.38492683413523,80.01230122764532,74.02262268166336,68.38237942910352,63.06185896906517,58.03462447586918,53.91106324023015,52.885809838422915,51.86055765307777,50.83530674205898,49.810057166959666,48.78480899340742,47.75956229140007,46.73431713567529,45.70907360611939,44.683831788217745,43.65859177355461,42.63335366036676,41.60811755415809,40.582883568385284,42.858715232605014,44.762473321125576,48.93351388544644,47.52992534365165,46.12650996962133,44.72309268625253,43.319673493544414 -Midsize DW - Class 3/Advanced,66.93421659472779,69.48386463563425,54.93116530093824,50.25561478415715,44.997641224665465,40.16317143219063,35.70302359240566,31.575348389490035,27.744311903128782,25.97819926367308,24.865270538693586,24.5009721332007,24.136166937760898,23.770836897277725,23.40496308882347,23.038525668874676,22.671503816651338,22.30387567322111,21.935618275993278,21.56670748819151,21.382594747056295,21.19846947675342,21.01433116845191,22.232179701867835,23.3447220462289,25.514554718034752,25.269568767473135,24.88541835849273,24.61935919070662,24.353299686947995 -Midsize DW - Class 3/Moderate,66.93421659472779,77.56795486981713,62.10729406818599,56.885514340767244,51.97756063363094,47.46490754978674,43.30164669028103,39.448713677814816,35.87265865292322,33.63876773621561,33.166585703343046,32.69440388308046,32.22222228554127,31.750040921490545,31.277859802398513,30.80567894049924,30.333498348855105,29.861318041428472,29.38913803316021,28.9169583400572,28.444778979289065,27.972599969295395,27.500421329905894,29.064827593582564,30.433366681723367,33.2609801962696,32.61919540441405,32.595890661341855,32.572585918276246,32.54928117521737 -Midsize DW - Class 3/Conservative,66.93421659472779,78.9792451988355,63.7627744621704,59.34698087461996,55.17339967015465,51.33595917874128,47.795619609654665,44.51916074972509,41.47813634454646,38.87388601491498,38.3119320606821,37.7499783615812,37.18802492974837,36.626071778101704,36.064118920405456,35.50216637134053,34.94021414658177,34.378262262884014,33.81631073817629,33.254359591666876,32.69240884395933,32.13045851718112,31.568508635127916,33.45046063675411,35.09737202773727,38.495172730406956,37.7296954653945,37.70639425892207,37.68309305245753,37.65979184600106 -Large DW - Class 3/Advanced,43.66614185586465,44.67967662815548,39.896086176527966,34.75955716492328,29.866955076702574,28.45171348777713,27.11931739417332,25.86269693504449,24.675563852430788,23.55240703618979,23.10075010303269,22.918735316870453,22.736720173535854,22.554704655765363,22.372688745164666,22.19067242211462,22.008655665667362,21.826638453432178,21.644620761448877,21.46260256404797,21.280583833695456,21.09856454082015,20.916544653622132,22.15607888607418,23.28954014532665,25.49628962784423,25.253944488636773,25.011677584097882,24.76941037521902,24.701607233627534 -Large DW - Class 3/Moderate,43.66614185586465,50.366796622852945,46.12420008514966,41.3183250977238,36.72054280435566,34.94466081779906,33.2727349519404,31.695893706233047,30.20624633496655,28.796883823127754,28.207860088437393,27.974763987780236,27.741667415655584,27.508570349275537,27.275472764359634,27.042374635010578,26.809275933577204,26.57617663050377,26.34307669416282,26.10997609067063,25.87687478368232,25.64377273416393,25.41066990013956,27.054018504053268,28.55735078334353,31.477423517343745,31.164691350666903,30.85206245375258,30.5394331551095,30.457096425285748 -Large DW - Class 3/Conservative,43.66614185586465,51.359632825317064,47.30426377309904,44.92721837361712,42.60430921165692,40.42148279457708,38.36643570953595,36.42826370313611,34.597268076610526,32.86495143205577,32.42122582639627,32.14598764128081,31.870748890404354,31.595509546421436,31.32026958019548,31.045028960649738,30.769787654602826,30.494545626587833,30.219302838651824,29.944059250134323,29.668814817421488,29.393569493672544,29.118323228516427,31.094818688886004,32.90329455970746,36.411858976180845,36.04105751184177,35.67037997121771,35.29970194851914,35.20537500840376 -Residential DW - Class 4/Advanced,153.90234901626263,169.87648771063513,110.24405531754545,86.1545371387589,76.41123294693654,66.58167297106927,58.26356130541201,52.73025967738778,47.39233622440327,42.219719139543166,39.87863222192447,38.87513124062458,37.869603164827225,36.86197578754516,35.85217343184431,34.8401167399314,33.82572244667436,32.80890313620017,31.78956698007592,30.76761745542863,30.07024000069446,29.371263599585923,28.670624482462582,29.939659574951342,30.969193441168695,33.322437324011005,32.357667518069576,31.51653475837252,31.25658941658014,30.99664375440476 -Residential DW - Class 4/Moderate,153.90234901626263,188.06757243610897,130.23985327820725,119.09629613810051,108.28115887451297,98.05317013087031,88.3657863017393,79.17725814875905,70.45002949298012,62.08438210532752,58.35572793875618,56.767211270294936,55.17545125063772,53.580332348604976,51.981733481102175,50.3795276756601,48.77358170806741,47.163755712927255,45.54990276474703,43.93186842692993,42.833149400973824,41.73187206081872,40.62793437503995,42.675475424640545,44.339814512206864,48.12208962637314,46.59554283848542,45.266815324588684,44.86798767933946,44.46915952147741 -Residential DW - Class 4/Conservative,153.90234901626263,191.24330417631887,134.02853078654314,124.90930441276305,115.99616266992433,107.56688635221394,99.58311490270725,92.01043816759963,84.81790059708251,77.97611247795501,73.13740451222154,71.0808752940312,69.02012971928612,66.95501759745284,64.88538152050847,62.81105642424304,60.73186911718184,58.64763777430894,56.55817139248392,54.46326920413098,53.043476921197325,51.62035882980498,50.193782289101854,52.86412810439191,55.036311369037406,59.96181146826284,57.98584309481809,56.26703977756163,55.757106289546904,55.247172135135536 -Commercial DW - Class 4/Advanced,101.04268905447825,109.28777595290174,75.80874108033247,64.71002719234161,56.38166145124915,49.516798102077644,43.74701357836096,40.015603385868225,36.45675021893696,33.04864781131188,31.242446205606498,30.454392597459435,29.664730501592146,28.873402622468117,28.080348911201206,27.285506398201488,26.488809013469098,25.6901873934606,24.889568673342215,24.08687626332539,23.53583065438627,22.983494254482242,22.429815584706745,23.34620677666551,24.078205808614356,25.78819741892175,25.02637939809415,24.49349774061166,24.263101118882275,24.03270421219547 -Commercial DW - Class 4/Moderate,101.04268905447825,121.446369800984,89.10582092336266,81.61767335121097,74.41913295249994,67.67035580533665,61.330470518533076,55.363413047177495,49.73724032608665,46.60725006848839,45.19186129328728,43.77647576714977,42.36109364462591,40.94571509022558,39.53034027923425,38.11496939860983,36.699602647970465,35.28424024068516,33.86888240507812,32.36163490138431,31.882126649446864,31.402618472774698,30.92311037562274,32.792385226625235,34.44826550962979,37.809255736235535,37.157821806941556,36.5065145629242,35.855206451378244,35.20389747230335 -Commercial DW - Class 4/Conservative,101.04268905447825,123.56897177785257,95.31634583691626,89.19665454781516,83.26311126588722,77.70027327966235,72.65878525596264,67.55591187789794,62.227294042564246,58.23562414130002,56.40297436150026,54.570328805483165,52.73768767416381,50.90505118140507,49.072419555078014,47.23979303822794,45.40717189035843,43.5745563888492,41.74194683052172,39.78988070368144,39.17387560412443,38.55787060241229,37.94186570407642,40.37927863834132,42.53927863420893,46.915921556758065,46.07641307663755,45.23706928737667,44.39772437032859,43.55837832549291 -Midsize DW - Class 4/Advanced,70.19444790892703,72.83110283178696,56.8509930743134,51.91236946355719,46.39961044470559,41.34789764367399,36.70171904311646,32.41413159064124,28.445169531880644,26.60301367685763,25.463317357205526,25.090257032068337,24.716677727930623,24.342560955443957,23.967887336556014,23.592636550477017,23.216787275656163,22.840317127421212,22.46320259089691,22.08541894878148,21.89687802179918,21.70832426430406,21.51975715522701,22.766896761092976,23.90619740709687,26.128217788827595,25.877339560999758,25.483949762101464,25.211491474764944,24.93903284337527 -Midsize DW - Class 4/Moderate,70.19444790892703,81.21537153525432,64.27792539246349,58.76083399368401,53.596999745500995,48.865019097123266,44.51289305561881,40.49664885597388,36.77884895846392,34.4478302393563,33.96429152479879,33.48075302796485,32.99721475921113,32.513676729561624,32.030138950762435,31.546601435341874,31.063064196676486,30.57952724906446,30.095990607806,29.612454289292995,29.128918311108013,28.645382692134138,28.161847452678025,29.76388001876697,31.16533451180547,34.06095634597663,33.40373567328715,33.37987041640801,33.3560051595356,33.332139902670086 -Midsize DW - Class 4/Conservative,70.19444790892703,82.67906590213082,65.99126433034074,61.30344660873903,56.89240995596778,52.8502583304748,49.13257270396401,45.70178979646108,42.52592835268803,39.80886091568021,39.233391131247295,38.657921608082646,38.082452358614276,37.50698339607096,36.931514734548,36.35604638907941,35.78057837571704,35.20511071161869,34.62964341514463,34.054176505965096,33.47871000517922,32.90324393544665,32.3277783211354,34.25499407347821,35.941516138160495,39.42103901220198,38.637150878010694,38.61328924279181,38.589427607581,38.565565972378465 -Large DW - Class 4/Advanced,45.67462887520055,46.7864535712431,41.11941387337699,35.774128238401616,30.6975312218409,29.206158280944393,27.80551161041162,26.487554341146037,25.24517102307962,24.072142125743873,23.610518399968022,23.424487061652925,23.238455358283684,23.05242327221581,22.866390784649074,22.680357875531396,22.494324523452654,22.308290705528034,22.122256397268615,21.93622157243845,21.75018620289594,21.56415025841735,21.378113706501022,22.645000957874615,23.80347450517809,26.058920714877626,25.811227703054197,25.563614652317465,25.316001290524845,25.24670192513708 -Large DW - Class 4/Moderate,45.67462887520055,52.656944765702775,47.538499503130325,42.52433521027574,37.74171174546473,35.871276974478356,34.11462776032491,32.46168445014075,30.9035229854082,29.43234970012684,28.830327875558513,28.592088002438377,28.353847647446784,28.115606787292975,27.87736539716069,27.639123450581152,27.40088091929301,27.16263777308831,26.92439397964167,26.686149504321644,26.447904309981332,26.209658356725395,25.971411601651646,27.65102426692058,29.187530842816955,32.17204133307614,31.852408050925007,31.532880317408324,31.213352173297864,31.129198504441817 -Large DW - Class 4/Conservative,45.67462887520055,53.68179322846437,48.75474730666254,46.238565809876015,43.7891009930897,41.493326050680785,39.337213325318366,37.308391186495406,35.39590644204573,33.59018806920644,33.13667069292067,32.85535877858637,32.574046286006336,32.29273318723165,32.01141945248277,31.730105049997192,31.4487899458613,31.16747410382553,30.88615748509944,30.60484004812528,30.32352174832678,30.042202537829525,29.760882365150895,31.78099349688349,33.62937732136902,37.21536584308991,36.83638183791844,36.45752449110828,36.07866665158561,35.98225818236821 -Residential DW - Class 5/Advanced,161.31277512482558,177.93605359116097,114.75802478067871,89.5724761013676,79.35100437998672,69.06793301791983,60.37690087508195,54.58951395894962,49.01789472675296,43.62939256657299,41.2101391408535,40.17313228371723,39.134030649462524,38.092759620184395,37.049240992173,36.00339275795916,34.955128872272844,33.904359000514035,32.85098824819198,31.794916869633262,31.07425469186957,30.351940180540378,29.6279074368019,30.939314318689284,32.00322327225947,34.435039571891174,33.43805708461614,32.56883975865207,32.30021510661621,32.03159012350008 -Residential DW - Class 5/Moderate,161.31277512482558,196.8966072967512,135.5725555167761,123.82110674461784,112.4470628302562,101.71462332789876,91.5709956746706,81.96902623630623,72.86646754091352,64.15731639932844,60.30416626726223,58.66261064492915,57.017703379206594,55.36932508144655,53.71735062571327,52.0616488000561,50.40208193204295,48.73850548631381,47.070767631683495,45.3987087750745,44.263304639737555,43.12525677069581,41.98445972979922,44.10036608990401,45.82027576470125,49.72883719319695,48.151320562641864,46.7782281901843,46.366084096011896,45.95393947211105 -Residential DW - Class 5/Conservative,161.31277512482558,200.20667006230343,139.5163613404577,129.86472977425183,120.45888617547608,111.58359605576602,103.19519992599832,95.25470061117812,87.72715703918301,80.57965546553281,75.57938796838921,73.45419333389869,71.32464156300186,69.19057745045627,67.0518383325455,64.90825363373364,62.759644379859026,60.60582267495364,58.446591138476705,56.281742299427506,54.81454459803196,53.34391004282017,51.86970156419707,54.62920750687578,56.873917758654684,61.96387529024156,59.92193134506243,58.1457389354101,57.61877928752844,57.09181895099982 -Commercial DW - Class 5/Advanced,106.63498453607963,115.24229221674693,79.13068947399816,67.42515290392078,58.64948085219729,51.42817749328375,45.36921762673822,41.44238861889977,37.70776342061159,34.14096884549212,32.27506882134776,31.460968533858306,30.645206595052347,29.827723815666268,29.008458162083368,28.187344583448308,27.364314826021335,26.5392972336612,25.712216533211972,24.882993603446078,24.3137348829487,23.74314270837567,23.171163899344076,24.11784357330759,24.87403657361975,26.640546677962814,25.85354911414396,25.30305469844757,25.065043027607675,24.827031062391978 -Commercial DW - Class 5/Moderate,106.63498453607963,127.95801992984627,93.0104489974387,84.63592023634766,76.62739335696999,69.1434368494667,62.13414984962931,55.55576735559222,49.369745628362296,43.54222466082741,42.984607668540356,41.771186942838426,40.557768933433,39.34435377161328,38.13094159726803,36.91753255960135,35.704126817920994,35.11213409597869,33.91624768314707,32.717233615513116,32.22187864622546,31.726523826736916,31.231169165515844,33.08912623482553,34.73045381821738,38.07512608128079,37.40216446745973,36.72932959222687,36.056493820791665,35.38365715315378 -Commercial DW - Class 5/Conservative,106.63498453607963,130.1778842594212,99.49311987947024,92.93919864271673,85.82709984658362,79.18083640313148,72.9560917094464,67.11399763980741,61.62032216630169,57.116481227030256,56.030268803128855,54.94405766801737,53.857847883000524,52.7716395133336,51.685432628546245,50.59922730279821,49.51302361527086,48.42682165060035,47.34062149935482,46.254423258563875,45.16822703230522,44.08203293235575,42.99584107891798,45.40698804417179,47.42393886258284,51.84297914430808,50.355936712207196,48.86907774399616,47.38221675292212,45.895353738984184 -Midsize DW - Class 5/Advanced,74.52925999634206,77.27687993830317,59.39966645351001,54.11186804830377,48.261768863668976,42.922926336446714,38.031130611311454,33.53249315773368,29.381453350552615,27.43958643399152,26.264050607432118,25.879258825529607,25.493931744532215,25.108050293665467,24.72159448550432,24.334543360240446,23.946874925834035,23.558566093692324,23.169592609478578,22.77992897861738,22.58545909166708,22.390975970728718,22.196479078347355,23.482836910812885,24.657964621156523,26.949859857658655,26.691092377383402,26.285331830092076,26.0043056720846,25.723279159204683 -Midsize DW - Class 5/Moderate,74.52925999634206,86.05984347267557,67.15955381192863,61.25049825950734,55.748011431821126,50.72639081217663,46.125241373485004,41.893875727528744,37.98943907678245,35.53109534122286,35.032351006710705,34.53360689676878,34.03486302207941,33.536119394013255,33.037376024685784,32.53863292701929,32.039890114810966,31.541147602808625,31.042405406793616,30.54366354367328,30.04492203158311,29.546180889999995,29.04744013986916,30.699851088539518,32.14537647758552,35.13205560213942,34.4541676126987,34.42955187604348,34.40493613939521,34.38032040275406 -Midsize DW - Class 5/Conservative,74.52925999634206,87.59314049647277,68.94970304113713,63.90083997470098,59.17567654289039,54.8634362194281,50.91225529733512,47.27860591793498,43.92568582454982,41.06071188787141,40.467145569336836,39.873579520286505,39.28001375353926,38.68644828273986,38.09288312242687,37.49931828810707,36.90575379633707,36.31218966481425,35.71862591247622,35.1250625596118,34.5314996279836,33.93793714096385,33.34437512368683,35.33219514497124,37.07175249470642,40.660694327051104,39.852155622602226,39.827543621495956,39.80293162039801,39.77831961930861 -Large DW - Class 5/Advanced,48.365595828846885,49.60371005561878,42.75267571684571,37.12690709073945,31.80382959285948,30.210261346253223,28.718276434403293,27.318459118968033,26.002521813652862,24.763246857112247,24.28837003822449,24.096997790179767,23.90562516660029,23.714252149335007,23.522878719043938,23.331504855099315,23.14013053547633,22.948755736633164,22.75738043337781,22.566004598721108,22.374628203713517,22.18325121726358,21.991873605936537,23.2951328498383,24.4868658613608,26.807065325620233,26.552261113991488,26.297539159110755,26.0428168842438,25.971527952699017 -Large DW - Class 5/Moderate,48.365595828846885,55.719411690259506,49.42672722868381,44.13236940188002,39.101873053607754,37.104525757839085,35.23450041864833,33.479995478723424,31.830623362074302,30.27734455047266,29.65803884110618,29.412959165252495,29.16787899369296,28.922798302468138,28.677717066049293,28.43263525720775,28.187552846870773,27.942469803963153,27.697386095231447,27.452301685049957,27.207216535205298,26.96213060465675,26.717043849270418,28.4448777427861,30.025497009561157,33.09569199394896,32.76688212616438,32.43818083728718,32.10947912602816,32.02290942795442 -Large DW - Class 5/Conservative,48.365595828846885,56.787068077323894,50.691284357242615,47.9870515751528,45.36720220086878,42.91985998494802,40.62852654049267,38.47874161184803,36.45777755008585,34.55455334176586,34.08801560348357,33.7986272996875,33.509238401044406,33.21984887880297,32.930458702328714,32.6410678389472,32.35167625377119,32.06228390951039,31.772890766260694,31.483496781271256,31.19410190868602,30.904706099256106,30.615309300020858,32.69341727946802,34.59486770682645,38.28380899532017,37.89394446120703,37.50421022178273,37.114475475500264,37.0152991450401 -Residential DW - Class 6/Advanced,173.9156680280688,191.61588505899633,122.40638605396177,95.35482777717176,84.31768312807705,73.26345776967345,63.939483887527146,57.72102316218248,51.75376176144949,46.00045086447035,43.4497220600594,42.35635861464752,41.26078655054443,40.162927194702675,39.062698093397806,37.96001278242911,36.85478054035896,35.74690612331425,34.63628947972189,33.52282544318649,32.7629985662132,32.00142955888878,31.238048941068143,32.62072479981497,33.7424523477816,36.30642676094664,35.25526282716844,34.33880750791215,34.05558433243231,33.772360807879515 -Residential DW - Class 6/Moderate,173.9156680280688,211.88248999907714,144.6081579098656,131.81437895554132,119.48526532823327,107.89326804970875,96.97420897139533,86.67115200046038,76.93341018688496,67.64397363819184,63.58142238783732,61.8506557118813,60.11635524601936,58.37839511337555,56.63664338799076,54.89096172714385,53.14120497653462,51.38722074596607,49.6288489529213,47.86592133116766,46.66881316471339,45.46891758969732,44.266123437887316,46.49701964858526,48.31039856203485,52.431372459801935,50.768125002459804,49.32041132835274,48.88586908428801,48.45132628170653 -Residential DW - Class 6/Conservative,173.9156680280688,215.4205583191252,148.8148094194053,138.24814810231274,127.99855873111753,118.36173054865988,109.28430786121491,100.71895464061325,92.62352883011907,84.95879185716903,79.68678265005964,77.44609338966832,75.20081020239932,72.95076944831385,70.69579962366514,68.43572088291563,66.17034452547513,63.89947244408754,61.62289653148083,59.34039804155261,57.79346484351357,56.242908014344174,54.68858303534266,57.59805552760149,59.96475553343746,65.33132901888615,63.17841474269289,61.30569438470521,60.75009688577256,60.19449866076813 -Commercial DW - Class 6/Advanced,116.01987917236954,125.2141755870257,84.68462406251678,71.9587513520777,62.43268380934856,54.614838243245174,48.072929835072685,43.82031277231489,39.793192288753986,35.96268184727618,33.99722008106773,33.13968057294024,32.280390750171506,31.419288265243917,30.5563077745162,29.69138075611291,28.8244353143729,27.95539596968626,27.084183432429718,26.21071435958076,25.61108081236999,25.010042659891646,24.407543884134054,25.404737024144435,26.201279395523397,28.06204793873585,27.23305731663944,26.653189310550168,26.40247767922269,26.151765737811946 -Commercial DW - Class 6/Moderate,116.01987917236954,138.86292181538482,99.5385603182716,90.32675310978006,81.57026713751465,73.42779392889862,65.83694368850564,58.7435035228103,52.10014073553949,45.86557515360949,45.278204520485176,44.00003740979783,42.72187316034466,41.44371191042027,40.16555380737769,38.887399008382346,37.60924768124242,36.985667078961846,35.72596988686466,34.462978152802556,33.941191754690095,33.41940551436981,32.897619440761915,34.854714427487934,36.583620890447705,40.106760055721885,39.39789017792778,38.68915380131069,37.98041648067118,37.27167821600891 -Commercial DW - Class 6/Conservative,116.01987917236954,141.2456690383017,106.47622951103477,99.18833547952866,91.36340354825819,84.08714410862868,77.30380335503908,70.96493387534962,65.02823573774404,60.16413452996735,59.01996337313498,57.87579357386049,56.731625196719754,55.587458310449975,54.443292988290814,53.29912930835906,52.15496735406109,51.010807214549125,49.86664898522389,48.722492768292355,47.578338673385645,46.43418681824493,45.290037329486545,47.8298396294994,49.954412043140714,54.60924595957674,53.0428570817138,51.47666145711005,49.91046370170623,48.34426381550141 -Midsize DW - Class 6/Advanced,81.88795479478253,84.78792450664453,63.688489050353375,57.80095908128846,51.37667626691014,45.551852736039166,40.246328817102054,35.39362802779199,30.938157277739037,28.829697640999896,27.59460823732405,27.19032259862912,26.7854745421627,26.380044031009753,25.97401006516643,25.567350622983902,25.16004259828818,24.752061732800083,24.343382543438942,23.93397824405394,23.729656358425544,23.52532056836475,23.320970309188738,24.6724960494664,25.907156661435376,28.315161127980566,28.043284281964496,27.616967583598942,27.32170441758668,27.02644087872386 -Midsize DW - Class 6/Moderate,81.88795479478253,94.24447436177643,72.00866205074261,65.42626731063838,59.346095331635965,53.83326071468232,48.81189702347013,44.21908765232148,40.002215922667254,37.33112880564604,36.807117687667414,36.28310680563592,35.75909617077506,35.235085795031544,34.71107569113462,34.187065872661236,33.66305635410755,33.13904715096853,32.61503827982501,32.09102975844087,31.567021605870355,31.043013842577086,30.519006490567374,32.255129888179184,33.77388673966584,36.911873396961454,36.19964306444334,36.17378027505009,36.14791748566413,36.122054696285645 -Midsize DW - Class 6/Conservative,81.88795479478253,95.895363573774,73.92806507756224,68.25729677897219,62.99498854274569,58.22369024123139,53.87774001405469,49.90268345573416,46.252980080950095,43.14088011126578,42.517243252364906,41.89360667660058,41.26997039744102,40.64633442922227,40.02269878721942,39.399063487724824,38.77542854813389,38.15179398704052,37.528159824341756,36.90452608135425,36.28089278094311,35.657259947664656,35.03362760792647,37.12215216773409,38.94983687219155,42.720597343619765,41.8710974272715,41.84523856267306,41.819379698083374,41.793520833502654 -Large DW - Class 6/Advanced,52.88301400257327,54.321263235409134,45.48203643078518,39.38392486703091,33.647386980914256,31.8821182398619,30.237302609265722,28.701015479250955,27.262855300024256,25.91381867615012,25.416877711616227,25.21661375737414,25.016349410148877,24.816084650946024,24.615819459527025,24.41555381430567,24.21528769223383,24.015021068675853,23.81475391726925,23.614486209770853,23.414217915886052,23.213949003078795,23.013679436360835,24.377491860852615,25.624596222779484,28.052598841186164,27.785955691514932,27.519398620477297,27.252841214585953,27.178239993820053 -Large DW - Class 6/Moderate,52.88301400257327,60.84757473046173,52.58216405818303,46.815263024191744,41.368472638550294,39.15791604338912,37.09819612184906,35.174380234824596,33.37344297021838,31.68411724050335,31.03603680298115,30.779570019044137,30.523102716369344,30.26663486988412,30.01016645287359,29.75369743684395,29.497227791371664,29.24075748393768,28.984286479743506,28.72781474150817,28.47134222924278,28.21486889999975,27.958394707594596,29.76650874358629,31.42056813699229,34.63341322895165,34.28932590704817,33.945352208941046,33.60137806882702,33.51078609307858 -Large DW - Class 6/Conservative,52.88301400257327,61.986913855869204,53.927451398111046,50.90427891575048,47.99698112571765,45.29507491493915,42.777534173386975,40.42610726374917,38.224873765381645,36.16005747956668,35.671843053357215,35.36900893492189,35.06617419400122,34.76333880050805,34.460502722384504,34.15766592543802,33.85482837316038,33.551990026528685,33.24915084378477,32.94631078019145,32.64346978776208,32.34062781495953,32.03778480636243,34.21244767184155,36.20224496621786,40.062585098858186,39.65460633486311,39.246763919423636,38.8389209735759,38.735136624966856 -Residential DW - Class 7/Advanced,194.91480383752346,214.39688594291763,135.14042406450477,104.98286402431229,92.59046128169797,80.25589820604077,69.88185238491323,62.94963382315564,56.327207872120304,49.96941901984172,47.1986106030043,46.01091058880807,44.820811393935095,43.62822755734313,42.4330695111121,41.23524333081748,40.03465046747884,38.83118745947974,37.62474562269024,36.41521071684575,35.589825163345836,34.76254716662273,33.93330125171002,35.43527586404375,36.653787265933886,39.43898413683139,38.29712465331754,37.30159658782522,36.99393661350499,36.686276259993406 -Residential DW - Class 7/Moderate,194.91480383752346,236.83845585952858,159.651864687117,145.12375875374067,131.208489401949,118.19086078269729,105.98673846669467,94.52218589629295,83.73196537639274,73.48036811318879,69.06729559099442,67.18719651302594,65.30325874597467,63.41534555217301,61.523313622948855,59.62701267922295,57.726285042626635,55.820965174573566,53.910879180455865,51.99584427585015,50.69544833499579,49.392024484984304,48.08545196586947,50.50883229034895,52.47867147811864,56.95520741630015,55.14845318742348,53.57582922738126,53.10379421321439,52.63175859234134 -Residential DW - Class 7/Conservative,194.91480383752346,240.75622145514038,164.2961376471909,152.20714957143161,140.55705940478165,129.65845849465444,119.44090576925353,109.84249700257561,100.80860955212087,92.28912738786646,86.5622435813865,84.12822525240023,81.68921662760634,79.24503994803692,76.79550891241827,74.34042815794731,71.87959270274486,69.41278734664864,66.93978602666836,64.46035112305368,62.77994687231577,61.09560633967359,59.407172537197035,62.56767743139311,65.13857884786647,70.96818603987515,68.62951601470822,66.5952153390261,65.99168029298191,65.3881444582197 -Commercial DW - Class 7/Advanced,131.826963092856,141.95294759267458,93.98198605889124,79.5318028329713,68.7420429190821,59.92324951648551,52.5736028275192,47.77735675518374,43.263568108316136,38.99523462512404,36.86403531564279,35.93418379728953,35.00243436903086,34.06871942589538,33.13296811413995,32.195106133782666,31.2550555265615,30.312734448049216,29.36805692252586,28.420932579069408,27.770734939141445,27.11901425062112,26.46570977177851,27.546991213090546,28.4107020117647,30.428379843294824,29.529484595494342,28.900719225740175,28.628866338672943,28.357013115374667 -Commercial DW - Class 7/Moderate,131.826963092856,157.1678557609668,110.46670740662302,99.83288180919891,89.81364346935851,80.56477247903729,72.00071517862813,64.04813538053703,56.64380909198597,49.73318930792494,49.096288652187965,47.710340113003994,46.324394676327756,44.93845249211553,43.552513720145896,42.166578530837235,40.780647106148166,40.10448307597729,38.73856193107914,37.36906843199866,36.80328240121813,36.23749654153558,35.67171086262345,37.793837864028255,39.6685343467411,43.48876218598485,42.7201168630177,41.95161629871296,41.18311471078112,40.4146120992218 -Commercial DW - Class 7/Conservative,131.826963092856,159.82401769543137,118.16604995638893,109.62707096029555,100.59646045533846,92.26018202430971,84.5411225941005,77.3731803441779,70.69936700199379,65.23747455701219,63.996821179117426,62.7561692732566,61.51551890945094,60.27487016223392,59.03422311102112,57.79357784051654,56.5529344411598,55.31229300962087,54.071653649345144,52.8310164711582,51.59038159393581,50.349749145347644,49.10911926268699,51.863090365593834,54.16681732622048,59.2141700649083,57.51569546098839,55.817430406406764,54.11916304134538,52.420893365803224 -Midsize DW - Class 7/Advanced,94.19817279368036,97.29617617655724,70.80762694679167,63.91145146185389,56.529842136818914,49.89923322239526,43.91056863538784,38.47493400214497,33.519112271307144,31.138816960382126,29.804802870131134,29.36813590748046,28.930861480115464,28.49295794626113,28.054402623914893,27.615171727600377,27.17524030045083,26.73458214121627,26.293169725744523,25.85097412244367,25.630287042169382,25.409584943784928,25.188867217379116,26.648643631541027,27.98219458594368,30.583068561704625,30.289415695508044,29.828953091880855,29.51004077458609,29.191128054577238 -Midsize DW - Class 7/Moderate,94.19817279368036,107.8744591201843,80.05783392655768,72.34287759262784,65.29860715600064,58.97100271837408,53.25599172567963,48.06872236217794,43.33932220254529,40.321171636233075,39.75518976257178,39.18920814375584,38.62322679190772,38.057245719930975,37.49126494157443,36.925284471502465,36.35930432537232,35.79332451992001,35.22734507305445,34.6613660039623,34.09538733322397,33.5294090829421,32.963431276885615,34.83860976026966,36.47901168867952,39.868335897431805,39.09905936064381,39.0711250869296,39.04319081322327,39.01525653952502 -Midsize DW - Class 7/Conservative,94.19817279368036,109.72117631203781,82.19178898672773,75.47319247543172,69.31349041015531,63.78044632457089,58.78305600389119,54.24712185429729,50.111544081244624,46.59625591716415,45.92266876266535,45.24908191398096,44.575495385657945,43.90190919318059,43.228323353047465,42.55473788285584,41.881152801394414,41.20756812874638,40.53398388640243,39.86040009738659,39.18681678639534,38.513233979951835,37.839651706578785,40.095456980534365,42.06953038852093,46.142310532918415,45.22476978266755,45.19683974810524,45.16890971355238,45.14097967900921 -Large DW - Class 7/Advanced,60.47561242447036,62.2177184207562,50.035260781920556,43.13909326718156,36.70830923247527,34.65375547449517,32.75303105036199,30.98948004279557,29.348766592310955,27.818603397892264,27.285134989499888,27.070150714600967,26.8551660178328,26.6401808788048,26.425195275790777,26.210209185617845,25.995222583543725,25.78023544312193,25.565247736052214,25.3502594320154,25.13527049849009,24.92028090054868,24.705290600631123,26.16934950372796,27.508121765500196,30.11459373069394,29.828351084553343,29.54220084422136,29.256050244422386,29.175965491209414 -Large DW - Class 7/Moderate,60.47561242447036,69.43132738503374,57.846184946725764,51.27899275521078,45.13178651740387,42.56206683788699,40.18474746881027,37.97899607743244,35.92688210151886,34.013045415691295,33.31732808870562,33.04200981793131,32.76669099028961,32.491371578864914,32.21605155497868,31.94073088804268,31.665409545397107,31.39008749213261,31.11476469089285,30.83944110165653,30.56411668149539,30.288791384305,30.013465160506104,31.954483884686198,33.73012424231781,37.17912820846582,36.809748887652496,36.44049154250656,36.071233722864186,35.973982820715335 -Large DW - Class 7/Conservative,60.47561242447036,70.69065233981438,59.32614952532043,55.75788708868553,52.3632942548411,49.232752933546635,46.3366036033096,43.64946756547873,41.14950124683889,38.81798782496142,38.29388739555036,37.96879357817885,37.64369909256647,37.31860390641451,36.993507985308696,36.668411292543155,36.34331378892615,36.01821543256642,35.69311617863638,35.36801597911046,35.04291478247477,34.71781253340396,34.39270917240295,36.72721974897673,38.863276285692336,43.00736915262762,42.56940207520932,42.131581368591846,41.69376009257867,41.5823471175577 -Residential DW - Class 8/Advanced,227.7155550197785,249.90443816930858,154.95458499699183,119.94458283109901,105.43391509101423,91.10467841749869,79.09808123784848,71.057902584027,63.420185660554566,56.12672461181685,53.01449309073019,51.680442927133676,50.343697952275015,49.00416217447614,47.66173498912564,46.316310898292706,44.96777920964603,43.616023712876036,42.260922331633815,40.902346748800696,39.97525596870845,39.04603955574483,38.114612734806634,39.80166287655276,41.17032105252815,44.298713994228855,43.01615289918941,41.89795439555993,41.5523841049409,41.20681338840601 -Residential DW - Class 8/Moderate,227.7155550197785,275.7360120145538,183.05986981941,165.8061900327595,149.40874620698983,134.16758897708678,119.96458827675686,106.69717787901469,94.27587467054863,82.53472756659916,77.577869732274,75.46610206993303,73.35002270957261,71.22947806450787,69.10430716736053,66.97434122144129,64.83940311902009,62.699306923601554,60.55385731302747,58.40284897990792,56.94221633117379,55.47818266984545,54.010612355757814,56.7326051819651,58.945170862939165,63.973312169073765,61.94392701642411,60.17752201003039,59.64732214445342,59.11712159741105 -Residential DW - Class 8/Conservative,227.7155550197785,280.245591855334,188.38508168049975,173.89907609139115,160.0540796706853,147.1853462400721,135.1931316248029,123.99083167858252,113.50288742329595,103.66112993042502,97.22857104550901,94.49462938417248,91.7550825154107,89.00973077653327,86.25836490994845,83.50076547996015,80.73670224651931,77.96593349218197,75.18820529814238,72.40325076479373,70.51578462114608,68.62389716112598,66.72741205251876,70.27735902629497,73.165050711268,79.71299070894969,77.08614631021186,74.80117610160676,74.12327257606343,73.44536816461508 -Commercial DW - Class 8/Advanced,156.98537732950027,168.3589824162157,108.53480371412755,91.30423290374904,78.49056313065672,68.08126923173612,59.45754747061307,53.80452305938253,48.530016308154686,43.58238329806343,41.200483404825256,40.161250132535926,39.11989569242293,38.07634452690073,37.030517447447394,35.9823314139089,34.931699297514506,33.87852962618479,32.82272631056892,31.76418834909064,31.037505639388993,30.309120719451354,29.578965702281234,30.78744214001452,31.75275432362787,34.00777880215982,33.003143297051004,32.300414011982944,31.99658209921851,31.692749810670975 -Commercial DW - Class 8/Moderate,156.98537732950027,186.04456924069743,127.57213278947847,114.6103114411069,102.55039206536445,91.53295273531411,81.42843005635763,72.12787837239797,63.53902600238098,55.583481927729,54.87166037394271,53.32267775986735,51.773698613258766,50.22472310171317,48.67575140380442,47.126783709997866,45.57782022365654,44.82211660452037,43.295517278624104,41.76492536976874,41.13258390817178,40.50024263779968,39.86790156946267,42.23966194663465,44.3348856698042,48.60450054906905,47.74543673248069,46.886534703033014,46.027631529545324,45.16872721201721 -Commercial DW - Class 8/Conservative,156.98537732950027,189.13205304225946,136.4636945388018,125.8542528016864,114.8623534419071,104.82058871053027,95.61086818319622,87.13389246998065,79.30555854738795,72.91159160533763,71.52499574111863,70.13840152209417,68.75180902652232,67.36521833770422,65.97862954439736,64.59204274126981,63.20545802939988,61.818875516829195,60.4322953191718,59.045717560290086,57.6591423730436,56.27256990012025,54.88600029496362,57.963930851158985,60.53865343911916,66.17974430093167,64.28147206531929,62.383434029082,60.48539341057496,58.587350209797044 -Midsize DW - Class 8/Advanced,113.82706392670113,117.08489420485708,82.00357643859046,73.47884702363271,64.57306877825289,56.670731162395164,49.61129428153356,43.26673207547239,37.533698236070244,34.733346472394395,33.24533960126966,32.75826570484995,32.270514220633,31.782061008611485,31.29288076847119,30.802946969043855,30.31223177255064,29.820705953183293,29.32833880952131,28.83509807023571,28.58893583385722,28.342756845743295,28.096560425577234,29.724847075960405,31.21233734885005,34.11344489722205,33.78589402214564,33.272277619515044,32.916551452236234,32.56082483575577 -Midsize DW - Class 8/Moderate,113.82706392670113,129.43781843145726,92.71640622609395,83.17243802623999,74.5894786120806,66.97357104737958,60.16999460189915,54.05536320188811,48.53007526391505,44.97567220989819,44.34435585192659,43.713039778218594,43.081724002296006,42.45040853855193,41.819093402322295,41.18777860996427,40.5564641789425,39.92515012792494,39.293836476887805,38.662523247232606,38.03121046191546,37.39989814559044,36.76858632477025,38.86022725139323,40.68999003929666,44.470563084176476,43.612484611916706,43.58132572721647,43.55016684252503,43.5190079578426 -Midsize DW - Class 8/Conservative,113.82706392670113,131.59434588118575,95.18777766500222,86.77135376275133,79.1756108690877,72.43567272803536,66.41461454057884,61.00324140918692,56.11340653848466,51.975124910697915,51.223781786573205,50.47243900356478,49.72109657789887,48.969754526847176,48.218412868812784,47.46707162342434,46.71573081163941,45.964390455859515,45.21305058005614,44.46171120991109,43.71037237297172,42.959034098822876,42.207696419279834,44.72390203666859,46.92585388759389,51.46877804689087,50.445320385620334,50.41416622942124,50.38301207323269,50.35185791705494 -Large DW - Class 8/Advanced,72.49153591761171,74.6465055228352,57.17093381660431,49.00442559790869,41.477443790764006,38.96478937598558,36.662014654813014,34.5438738140077,32.5890130860086,30.779380066589102,30.189133796473634,29.951268415138376,29.71340256703368,29.47553622959876,29.23766937879507,28.9998019889834,28.761934032788112,28.524065480947982,28.28619630215072,28.048326462850238,27.81045592706383,27.572584656146496,27.33471260854062,28.954593548419346,30.435853397388495,33.31973617547527,33.00302828504627,32.68642263531795,32.36981658786402,32.2812082914149 -Large DW - Class 8/Moderate,72.49153591761171,82.94190039234344,66.09579643336818,58.25105246521568,50.995297184548434,47.856919027591964,44.98068585884969,42.335064875879375,39.89338452310388,37.63310605848168,36.863342468271185,36.55872165125056,36.2541002180943,35.94947813902212,35.64485538230318,35.3402319140937,35.03560769825784,34.7309826961708,34.426356866500335,34.12173016496562,33.817102544069485,33.51247395280054,33.20784433630271,35.35544866328455,37.32007315026574,41.136159903682206,40.727466974657844,40.3189090033584,39.910350507061146,39.80274904209023 -Large DW - Class 8/Conservative,72.49153591761171,84.39007949668132,67.78682303443922,63.33891193333839,59.16632063873334,55.35745901674245,51.86674899635045,48.65592122062911,45.6926062087833,42.94944586525296,42.369564622504164,42.009870571043116,41.6501757802193,41.290480214296394,40.93078383519737,40.571086602309684,40.21138847227037,39.85168939872961,39.49198933208876,39.13228821921081,38.77258600309916,38.41288262254011,38.05317801170642,40.63615413304832,42.999554446389475,47.58470947945293,47.10012889358741,46.61571025699177,46.13129099039877,46.008020161397354 -Residential DW - Class 9/Advanced,276.4408549949832,302.52835946841526,184.2677583533824,142.0497393422399,124.39187697289735,107.10902231409047,92.69019283643308,83.01569765014966,73.88276639107885,65.21274147817148,61.59668957048347,60.04667807347878,58.493535518473,56.93715037427438,55.37740574999783,53.81417906928894,52.24734172050265,50.676758680743376,49.10228811145851,47.5237809230451,46.44660900918247,45.36696735656566,44.28475746636143,46.24491397852747,47.83513597026432,51.469965573456804,49.97977839971322,48.680561485795614,48.27904890546004,47.87753583025964 -Residential DW - Class 9/Moderate,276.4408549949832,333.3840841987087,217.68979508892582,196.36339982647948,176.27377642963654,157.73678729998477,140.57914739397225,124.652436067253,109.82879271088315,95.89577672663191,90.13648307945122,87.68285408936386,85.22421540647474,82.76038858087706,80.29118658715471,77.81641330314062,75.3358629502027,72.84931949170799,70.35655598597235,67.85733388963102,66.16024823257092,64.45921099350416,62.75406457429753,65.91670439888335,68.48744899078241,74.32956576101054,71.97165568814094,69.91929803099289,69.3032673075761,68.6872357923756 -Residential DW - Class 9/Conservative,276.4408549949832,338.7707615668786,224.02239152302874,205.9477622713752,188.83323615764138,173.04137184361124,158.4245438619835,144.85630759855263,132.22773205194315,120.44220492540028,112.96831788662543,109.79179490207191,106.60875931687615,103.41897914615923,100.22221125688024,97.01820069022196,93.80667993396273,90.5873681404797,87.35997028558342,84.12417626289977,81.93115961128171,79.73300590305499,77.52951026064642,81.65413673516805,85.0092994071969,92.61724591105353,89.5651575188831,86.91028726715072,86.12264202926896,85.33499576206837 -Commercial DW - Class 9/Advanced,196.03199909785639,209.34285382821767,131.14875407911885,109.63737921643619,93.71712647669449,80.87016013591503,70.2946998944683,63.33743774061128,56.902165507953576,50.91421740231841,48.13161214263138,46.91754937797728,45.701008602908225,44.48190154883849,43.26013570541605,42.035614062699366,40.808234834305054,39.577891159869246,38.34447078499626,37.10785571668479,36.258923678911174,35.40800306925458,34.55501458013621,35.96679217053398,37.094498153051475,39.72888383504392,38.55523919593877,37.734290250805685,37.379344906159105,37.02439912251169 -Commercial DW - Class 9/Moderate,196.03199909785639,230.8630934895341,154.15263766104005,137.6231285008314,122.44437649690686,108.7271819246198,96.27015067378024,84.9072670104729,74.50045247963621,64.93425252794701,64.10268172803755,62.29311484349893,60.48355200975663,58.67399342260143,56.86443929064857,55.05488983640522,53.24534529744607,52.36251018277882,50.57909211145988,48.79100978772073,48.05228996076538,47.313570357204505,46.57485098966695,49.34561096953488,51.793312725962,56.78120195405576,55.77761842763148,54.774223905686306,53.77082804724007,52.76743085229228 -Commercial DW - Class 9/Conservative,196.03199909785639,234.62001668464524,164.89681561443433,151.12476170700236,137.14476333934704,124.51086606079281,113.03758011393207,102.5719990738238,92.98694625424827,85.17745807417022,83.55759614975042,81.93773614729513,80.31787815822767,78.69802227986288,77.0781686158899,75.45831727690266,73.8384683809839,72.21862205435096,70.59877843206758,68.9789376588334,67.35909988985887,65.73926529183618,64.11943404402261,67.71516272218172,70.72302910474113,77.31311676838014,75.09549951161463,72.87815585342261,70.6608091785474,68.44345948698766 -Midsize DW - Class 9/Advanced,144.04847118322806,147.29415991966323,98.99242948520916,87.93722405657029,76.69703684183686,66.86414293807248,58.189826843694256,50.48072263689967,43.58422899446345,40.159599270817544,38.43912699487124,37.87595947771195,37.312008515904466,36.74724619814398,36.18164327154863,35.6151690600911,35.047791377006895,34.4794764306558,33.91018872325629,33.3398909418578,33.055271756763574,32.7706332028768,32.4859744935976,34.36864190168574,36.088516873306034,39.4428529340931,39.06413008645936,38.47027343274023,38.058973578883204,37.64767320564755 -Midsize DW - Class 9/Moderate,144.04847118322806,162.356234379701,111.92465870475606,99.53821561315891,88.59408569801181,79.0201632435736,70.57428389595118,63.06817422844602,56.35325088718128,52.002042887537606,51.27209848182358,50.54215440478252,49.812210672048714,49.08226730026382,48.35232430715965,47.622381711648785,46.8924395339243,46.16249779557058,45.43255651968464,44.702615731011456,43.9726754560935,43.24273572343645,42.51279656369497,44.931206246688866,47.04682560923024,51.41802256881769,50.42588990413892,50.38986319060927,50.353836477089786,50.31780976358072 -Midsize DW - Class 9/Conservative,144.04847118322806,164.98571517526688,114.90802935178016,103.84528727121754,94.04129087707977,85.46473771837765,77.89869173893922,71.17449277558768,65.15903508496895,60.094992289996405,59.22626981306162,58.357547730534364,57.48882606117583,56.620104824955995,55.751384043152996,54.882663738461986,54.013943935114646,53.1452246590122,52.27650593787109,51.4077878013853,50.5390702814058,49.670353412139356,48.80163723037161,51.7109396598863,54.25689370485797,59.50954086628496,58.32619247859246,58.29017123227891,58.25414998597755,58.21812873968868 -Large DW - Class 9/Advanced,90.9159323727853,93.57036212995037,67.97598499550064,57.848629701028656,48.64646118931703,45.431248654847806,42.51757388069546,39.8649132914874,37.43969222077195,35.21400710205541,34.53871941585638,34.26658290077545,33.994445851673945,33.72230824274057,33.450170046473346,33.17803123353904,32.90589177261778,32.63375163023244,32.36161077055933,32.08946915521911,31.817326743044777,31.54518348982343,31.273039348009917,33.126309257864044,34.820985847475086,38.12037226816776,37.75803378445834,37.39581227207038,37.03359030465336,36.932215514982154 -Large DW - Class 9/Moderate,90.9159323727853,103.51286553724667,78.5876067904178,68.76406615608327,59.80939321719298,55.799084840875096,52.16488106872012,48.856237130592504,45.83127553596155,43.05520322855013,42.17453375197415,41.82602382127408,41.477513185666865,41.12900181108155,40.7804896612156,40.431976697349064,40.083462878139756,39.73494815939787,39.386432493836125,39.0379158307938,38.68939811593043,38.34087929088501,37.99235929289795,40.449385843112154,42.69706921060548,47.062969555126564,46.595393025836884,46.127970898691544,45.66054817090783,45.53744371774861 -Large DW - Class 9/Conservative,90.9159323727853,105.24859070835093,80.59822986734946,74.77017059973711,69.39270739986488,64.54438804281511,60.150767849696194,56.15074010000808,52.493676586856836,49.137509867201345,48.474080579271316,48.06256258068545,47.651043736211015,47.239524004962874,46.828003343377944,46.41648170499232,46.00495904019539,45.593435295959345,45.18191041553948,44.77038433814291,44.3588569985611,43.94732832676082,43.535798247430556,46.49092402594182,49.194837985188045,54.44061231686758,53.8862143999742,53.332001765654006,52.77778841056777,52.636756985030914 -Residential DW - Class 10/Advanced,297.78463875863275,340.35879417622516,213.8282081193644,170.9172989000385,154.92581353199952,137.86693235144227,123.12302279107722,113.6458174270223,104.10764899607159,94.4744912693257,89.23587291593763,86.9903524191473,84.74029592057137,82.48554184361664,80.22592084703707,77.961255352978,75.69135904018593,73.41603629935076,71.13508164723723,68.84827909592526,67.2877670508084,65.7236770651376,64.15586644245582,66.99556900820563,69.2993429374909,74.56516476660755,72.40631249411683,70.52412115836454,69.94244500266826,69.3607681300553 -Residential DW - Class 10/Moderate,297.78463875863275,374.8262948313626,252.61184716030482,236.26866234727544,219.54293867331415,203.0331947223834,186.7352849193222,170.64517184247342,154.75892362616727,138.9253773997207,130.5818186862723,127.02721654338026,123.46535679763127,119.89598092647621,116.31881798392138,112.73358384539938,109.13998039690458,105.5376946635408,101.92639787213164,98.30574444200498,95.84715582179051,93.38284249668972,90.91257615237137,95.4943309095436,99.21859984837253,107.68214542693168,104.26621244291904,101.29293695768784,100.40048576054632,99.50803341633808 -Residential DW - Class 10/Conservative,297.78463875863275,380.8435025728528,259.960326136483,247.80077320045905,235.18531471292874,222.73271280551603,210.43983325189538,198.30362151353935,186.3211001486336,174.48608630403672,163.65857530254004,159.05670784276663,154.44540549927922,149.82433219276388,145.19313569342884,140.55144663933646,135.8988774822795,131.23502135489287,126.55945085204718,121.87171671886878,118.69466683857623,115.51017484193144,112.31794392030385,118.293340430614,123.15400537707785,134.17572995519095,129.75413240196076,125.9079895971465,124.76691836684876,123.6258456453643 -Commercial DW - Class 10/Advanced,336.9408589851332,355.5921894448744,211.13885079608553,174.0416488930723,146.92458739137666,125.37878913196698,107.89702029649644,96.34253162707527,85.84570541130437,76.23857744197939,72.07192464037021,70.25399591977103,68.43235664446708,66.60687464172247,64.77741138721144,62.94382161895577,61.105952922768054,59.26364528671957,57.416730621897734,55.565032246443764,54.293847610660016,53.01968530185614,51.74242656544263,53.85641202270491,55.54503072817535,59.48974061621299,57.73233370174064,56.5030507445879,55.97155817677174,55.44006495159893 -Commercial DW - Class 10/Moderate,336.9408589851332,390.79623716009195,248.1732365013715,218.4670627963816,191.96159945937077,168.56752098090394,147.76736250086816,129.15238363171056,112.39543942632173,97.2320756866531,95.98688764170244,93.27725539943101,90.56762922279242,87.85800940496235,85.14839625831974,82.43879011604521,79.72919133388135,78.40724047826448,75.73676327801033,73.05930186023326,71.953148184331,70.84699484293799,69.74084185496459,73.88975762104842,77.55492836181955,85.02375727817495,83.5209986323098,82.01852300037184,80.51604536716694,79.01356573269437 -Commercial DW - Class 10/Conservative,336.9408589851332,396.9420285408841,265.47049107124536,239.89995842691835,215.008062283391,193.03809457330058,173.50409197464322,156.0221950450949,140.28517059026902,127.54410388723524,125.11853446731583,122.69296792533201,120.26740439818046,117.84184403157968,115.416286980793,112.99073341142305,110.56518350028595,108.13963743637872,105.71409542194475,103.28855767365627,100.86302442392424,98.43749592235237,96.01197243735916,101.39619030962871,105.9001474721214,115.76809662910674,112.44745273841052,109.12721853222087,105.80697980887182,102.4867365683614 -Midsize DW - Class 10/Advanced,252.07650318823408,253.83164389178515,158.372925161676,138.18850934044772,118.6992409713727,102.12797454912734,87.8650258950989,75.45950358830471,64.57077304311939,59.02449934166382,56.495838285209096,55.66812383214259,54.83925791270289,54.00919950429956,53.1779056125617,52.345331151452946,51.51142881453363,50.67614893660084,49.839439344853574,49.00124519864933,48.58292665941464,48.164579652931664,47.74620302309667,50.51325008549152,53.0410332549793,57.97106269268625,57.41443546341321,56.541615706669305,55.93710848065097,55.3326004912768 -Midsize DW - Class 10/Moderate,252.07650318823408,278.4479409634459,179.06253729678332,156.41882929056132,137.11156466960705,120.6950222645031,106.5652128283964,94.27545547893001,83.48829512942368,76.42990970806449,75.35707522074861,74.28424121649924,73.21140771829482,72.13857475059444,71.06574233945938,69.99291051268636,68.92007929995414,67.8472487329863,66.77441884572966,65.7015896745531,64.62876125846738,63.55593363936864,62.48310686231155,66.03756017692604,69.14698795854922,75.5715468871274,74.11336167421545,74.0604114763145,74.00746127842847,73.95451108055775 -Midsize DW - Class 10/Conservative,252.07650318823408,282.7453623166341,183.83547941637525,163.1871554281561,145.54186584935223,130.5384347277769,117.62486568694668,106.39292808121098,96.53421348154744,88.32450764606386,87.04770433629614,85.77090160620816,84.49409948337417,83.21729799714502,81.9404971787942,80.66369706167788,79.38689768141052,78.1100990760604,76.83330128636372,75.55650435596314,74.27970833167159,73.00291326376438,71.72611920630717,76.00206125885582,79.74397267181493,87.46404146112006,85.72481728063703,85.67187511816716,85.61893295571522,85.56599079328164 -Large DW - Class 10/Advanced,156.29084268706416,159.93459293602436,105.54110554563759,88.40522965385438,73.30918757345525,67.61672649872962,62.57846790904625,58.08775766237008,54.05992874168083,50.427128457158204,49.46010363664272,49.070398967018,48.68069353266564,48.29098729662338,47.90128021950788,47.511572259313375,47.121863371189214,46.73215350719553,46.3424426160321,45.95273064273899,45.563017528364256,45.17330320959419,44.783587618343226,47.43750540563604,49.86431453956918,54.58909869673378,54.070223091068314,53.55151499056169,53.03280623844479,52.887635609999926 -Large DW - Class 10/Moderate,156.29084268706416,175.65335503275304,122.01695795059901,105.0863796062101,90.13148991352764,83.04749638797927,76.77762482633736,71.18914926482856,66.17670559374423,61.655870564881596,60.39473511117168,59.89566225663755,59.39658839266298,58.8975134704577,58.398437438035785,57.89936023994956,57.400281816996184,56.90120210589504,56.402121038929835,55.90303854355345,55.40395454194932,54.90486895054336,54.40578167946263,57.92429046805965,61.143015834221906,67.39506823104969,66.7254897409418,66.05613235764359,65.3867741142198,65.21048619404313 -Large DW - Class 10/Conservative,156.29084268706416,178.39747790726668,125.1386984062759,114.26500743906283,104.57334158817999,96.0634004685937,88.53146010044951,81.81807795850592,75.79668120508413,70.36584944613162,69.41580607765806,68.82650447057368,68.23720165216076,67.64789756387103,67.0585921433213,66.46928532397439,65.87997703478693,65.29066719982212,64.70135573782046,64.11204256172537,63.522727578157,62.93341068682641,62.34409177988611,66.5758881445591,70.44794440231041,77.95999309686033,77.16608472708745,76.37244168548617,75.5787976117342,75.37683792587873 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential DW - Class 1/Advanced,172.4403971775785,112.3896793489376,84.61455926100568,72.18660346216299,63.12527452721269,55.42702004828299,50.32474634421604,45.36977469898617,40.537571776506056,38.291837234754446,37.32911745493246,36.36445450464482,35.39777919109136,34.4290189980534,33.4580978840329,32.48493606550782,31.5094497840092,30.531551055595052,29.551147401149787,28.882070538854784,28.211460895611022,27.5392573656684,26.865395553020903,26.18980754708628,25.512421679798052,24.833162262293172,24.240012264114387,24.05144515406108,23.86287769451418 +Residential DW - Class 1/Moderate,172.4403971775785,132.9534655449939,117.14571946500763,102.27531040320757,92.94185275587087,84.04120118643146,75.54394496434699,67.42328215658246,59.59177394494765,56.015062243449655,54.49117416103904,52.96417700588339,51.43396006950242,49.90040732594626,48.36339710881802,46.82280176448246,45.27848727938924,43.73031287923118,42.17813059742331,41.124071183055875,40.06755931917043,39.00849723656681,37.94678190163537,36.88230465744455,35.814950835087956,34.7445993323847,33.812022900603225,33.5267790898225,33.24153471985203 +Residential DW - Class 1/Conservative,172.4403971775785,136.84976187687826,122.88627216148068,109.5591204998077,101.95529315619848,94.7040233702864,87.78134559691317,81.16541797447557,74.83513567970093,70.19364225040582,68.22081952592431,66.24395500687423,64.26290477223128,62.27751798826055,60.28763648864613,58.29309432366217,56.29371727569328,54.28932233814008,52.279717154442146,50.917671698416754,49.55243805801796,48.183889133285525,46.811890980526954,45.43630234573116,44.056974159319864,42.67374898845793,41.46963140979428,41.10704623843164,40.7444603401223 +Commercial DW - Class 1/Advanced,108.38270278789588,76.17087499574244,62.889999607839364,52.88547441180102,46.71151041610095,41.491423993871614,38.14539286065501,34.92063676896295,31.80160434736918,30.06532532640134,29.30770345354392,28.548536467553472,27.787769350211903,27.02534444073782,26.261201275282872,25.495276414593867,24.72750325881165,23.957811848273604,23.186128649070778,22.65632911772086,22.12528964509377,21.59296080108286,21.05929049410747,20.524223789671584,19.987702713889135,19.44966604050689,19.07136451657925,18.904073841149767,18.736782854218824 +Commercial DW - Class 1/Moderate,108.38270278789588,89.68280349737705,79.04701164933478,69.0842498851425,62.78862945455324,56.80944689287237,51.12343719404406,45.70956346343574,40.54908460250842,40.03009685732508,38.90091228499613,37.771731772737986,36.64255551861595,35.51338373379144,34.384216643622565,33.25505448887757,32.70408716524477,31.59122894814325,30.475462719591164,30.014414112921425,29.55336569340849,29.09231747174802,28.63126945946614,28.170221669002366,27.709174113801172,27.24812680841624,26.78721518119474,26.326302605630186,25.86538908172183 +Commercial DW - Class 1/Conservative,108.38270278789588,95.99367547680211,86.84190926222793,77.37353151371484,71.8978648440117,66.69739341221391,61.751879032289445,57.04302032165443,53.179369707330736,52.16853106358438,51.15769432040846,50.146859569036316,49.13602690663553,48.1251964367984,47.114368270081904,46.10354252460297,45.09271932669592,44.08189881163995,43.07108112446437,42.0602664208442,41.04945486809403,40.03864664627774,39.02784194944534,38.01704098701891,37.006243985344426,35.995451189437546,34.98485480704418,33.97425628409481,32.96365562058769 +Midsize DW - Class 1/Advanced,70.76261151110073,56.622481133875645,50.257603472839406,43.52973787216527,39.078501443268195,34.92635983754123,31.044154062134282,27.406397922352316,25.773375930712177,24.67055794917798,24.309483427762657,23.94790695137768,23.58581064159398,23.223175760942805,22.859982660711694,22.49621072488841,22.131838309917708,21.76684267990149,21.40119993683508,21.218652575019416,21.036092443879173,20.85351901868773,20.670931745229694,20.488330037666714,20.305713276210415,20.123080804582823,19.84041246885193,19.64265926326574,19.44490567910514 +Midsize DW - Class 1/Moderate,70.76261151110073,64.13710478692157,56.943168304853174,50.27560593709107,46.175877762313945,42.35160635038509,38.77593372088326,35.425383949458045,33.36347102734036,32.89549524297153,32.4275197769752,31.959544644634228,31.491569862225617,31.02359544710251,30.55562141778478,30.08764779405867,29.619674597086984,29.151701849530955,28.683729575684946,28.215757801626864,27.747786555384135,27.279815867120146,26.811845769340888,26.34387629712768,25.87590748839656,25.407939384191234,25.38474467860367,25.361549973027532,25.33835526746287 +Midsize DW - Class 1/Conservative,70.76261151110073,65.87067347406207,59.42530154886251,53.36428178475731,49.93858703017373,46.743040998291754,43.75519965047161,40.95544420254905,38.55042885166441,37.993500836612895,37.43657320360836,36.87964597099029,36.32271915829103,35.765792786334366,35.208866877344164,34.65194145506391,34.09501654488896,33.5380921740128,32.981168371588666,32.42424516891003,31.867322599609842,31.31040069988413,30.7534795087401,30.196559068275324,29.63963942398906,29.082720625133742,29.059529904619744,29.036339184119445,29.013148463632923 +Large DW - Class 1/Advanced,46.18805633043826,41.609764353744595,35.15199031169615,29.26255901174994,28.00210671717129,26.804997914543115,25.66657112156412,24.582610372027023,23.549455440739546,23.09836625992431,22.91650689404589,22.73464693639996,22.552786358117917,22.370925128422346,22.189063214466618,22.00720058115805,21.82533719096251,21.64347300368851,21.461607976247446,21.27974206238829,21.097875212401462,20.91600737278991,20.734138485900953,20.552268489515203,20.370397316384825,20.18852489371549,20.006742342785625,19.82495944627039,19.76959884970839 +Large DW - Class 1/Moderate,46.18805633043826,48.23313340741368,41.85763170223864,35.968731651499944,34.38402454361866,32.878955342861126,31.44766329031898,30.084847720080035,28.7859168266468,28.197664621580465,27.96479577223073,27.731926141747877,27.499055692025365,27.26618438243699,27.033312169625212,26.80043900726768,26.567564845819355,26.33468963222744,26.101813309615025,25.868935816930712,25.636057088557873,25.403177053880412,25.170295636796766,24.937412755177355,24.704528320255033,24.47164223594129,24.23887478232365,24.00610687253332,23.940216398681258 +Large DW - Class 1/Conservative,46.18805633043826,49.48808754389835,45.547340558052305,41.72594303731459,39.76719277667442,37.90688027462109,36.13776173923043,34.453285774384845,32.84776700061796,32.40458576994679,32.12963409673323,31.85468148615992,31.57972789249901,31.304773266999064,31.02981755763105,30.754860708808117,30.47990266107624,30.20494335077206,29.929982709643266,29.655020664428214,29.38005713638692,29.10509204078007,28.830125286285814,28.555156774348628,28.280186398447956,28.005214043277576,27.730384044942518,27.45555349920024,27.380975876583875 +Residential DW - Class 2/Advanced,188.6116831125396,121.4774597439822,91.2807254946795,77.73156505984409,67.85625642014158,59.482627703047434,53.92198261220143,48.53978555754274,43.307704207816876,40.908507536648166,39.88000036089994,38.84941722825386,37.81668421762408,36.78172385740066,35.74445490979454,34.7047921392817,33.66264606376345,32.617922686920615,31.57052321008303,30.85572502226065,30.139289310999267,29.421150794891176,28.70124067743331,27.979486407378033,27.255811419226028,26.530134851920526,25.896451985723747,25.694999154001735,25.49354594890351 +Residential DW - Class 2/Moderate,188.6116831125396,143.7040247122797,126.37477940855969,110.13151420526005,99.90746559124533,90.1905149787007,80.94386127577167,72.1341835876329,63.6639740894051,59.84284801754488,58.21482513835741,56.583480728133374,54.94869651313542,53.31034853878764,51.668306824627535,50.02243499381669,48.37258987499718,46.71862107405834,45.0603705131279,43.93428201462178,42.80557347861327,41.67414045485002,40.53987286892711,39.40265463884837,38.26236325981486,37.11886935413573,36.122565370230596,35.81782944148506,35.51309291533759 +Residential DW - Class 2/Conservative,188.6116831125396,147.91537386416763,132.56758853562894,117.97482489245964,109.59642659162293,101.63353828526733,94.05599699553007,86.83648991665386,79.9489899946757,74.99032040226224,72.88268496032339,70.77073152803698,68.6543063495445,66.53324828389722,64.40738835649395,62.27654927744467,60.14054492398417,57.999179783768525,55.8522483555638,54.397127608510694,52.93860081270447,51.476532182817074,50.01077862212216,48.541189224024635,47.06760473228591,45.589856955907905,44.30345607783606,43.916093671471735,43.52873048848486 +Commercial DW - Class 2/Advanced,120.492303584756,82.91182405454624,68.20833022774528,57.16219910498251,50.32621488067282,44.56574590100482,40.85321603245764,37.29677191049808,33.87676700269602,32.027189880658064,31.220130608346217,30.411425399023504,29.601015644346298,28.78883992097145,27.974833819579235,27.158929761289787,26.341056800377032,25.52114041207284,24.69910226413104,24.134731514604262,23.569039913422177,23.00197480499585,22.43348069859212,21.8634990750526,21.291968177498326,20.718822784455167,20.31583580169555,20.137628841715017,19.9594215499065 +Commercial DW - Class 2/Moderate,120.492303584756,97.61952747304782,85.73166970448149,74.67093168538709,67.6474391396173,61.01876318774512,54.75253149546927,48.81981889114412,43.19505004361281,42.64219658600776,41.43932888656759,40.236465512131616,39.0336066736896,37.83075259618194,36.627903519672124,35.425059700639366,34.83813988851513,33.652663894411624,32.46409013123722,31.972956537646667,31.481823143425537,30.990689959967415,30.499556999550546,30.008424275426165,29.517291801916052,29.026159594523556,28.53517191875531,28.0441832327614,27.55319353654104 +Commercial DW - Class 2/Conservative,120.492303584756,104.48889725799651,94.1857475195083,83.63054814264238,77.46157988404717,71.6393606425056,66.13545346700076,60.924447973227316,56.64950413341359,55.572704836199854,54.49590756357522,53.41911241272632,52.34231948716126,51.26552889723207,50.18874076070997,49.111955203419384,48.035172359938414,46.95839237437366,45.881615401218085,44.80484160630505,43.72807116786697,42.65130427771752,41.574541142569124,40.49778198550938,39.42102704765408,38.344276590007006,37.267735362522046,36.19119185480254,35.11464606684663 +Midsize DW - Class 2/Advanced,79.79476725398517,61.78718347870094,54.571333581263524,47.05071219742693,42.06116945355277,37.4447070873679,33.160996698307834,29.175322136282052,27.3492957142465,26.179045640020632,25.795893122957462,25.41220795875729,25.027971175809853,24.643162890938985,24.257762254006582,23.871747388428982,23.485095327250107,23.097781944379452,22.709781880562623,22.516072612767285,22.322349794863698,22.128612870040683,21.934861250195212,21.741094313667688,21.547311402772618,21.35351182110374,21.05355965636827,20.843714779524955,20.633869500959193 +Midsize DW - Class 2/Moderate,79.79476725398517,69.98723796459228,61.83073640623422,54.34223087775408,49.70025327216836,45.405347188947744,41.41999190953672,37.71188725549249,35.403489152273174,34.90689886669253,34.41030891895136,33.91371932526699,33.417130102911685,32.92054127029966,32.42395284708317,31.92736485425831,31.430777314281883,30.934190251200754,30.437603690794766,29.941017660736367,29.44443219076673,28.947847312893586,28.45126306161052,27.954679474143898,27.458096590728154,26.961514454916614,26.936901503015218,26.91228855112595,26.887675599248855 +Midsize DW - Class 2/Conservative,79.79476725398517,71.87893052910617,64.52591707327856,57.68073934308106,53.75015145850649,50.11342397819953,46.73878464328609,43.59888086093058,40.907604863623185,40.31662334004863,39.7256422218814,39.134661528582384,38.54368128087822,37.95270150086597,37.36172221212839,36.770743439860766,36.17976521101126,35.5887875544361,34.99781050107112,34.40683408412323,33.815858339281874,33.22488330495631,32.63390902253883,32.04293553670109,31.451962895724396,30.860991151872753,30.836382428713282,30.811773705568353,30.787164982438043 +Large DW - Class 2/Advanced,51.85842812391023,44.878859980722964,37.77297204546298,31.334244605502153,29.885246692561385,28.517927585415293,27.225566433830828,26.00215905701482,24.842496002348046,24.366638664614506,24.174793864585354,23.98294844029624,23.79110236129347,23.599255595109714,23.40740810709482,23.215559860229256,23.023710814917987,22.83186092876271,22.64001015630894,22.44815844876612,22.25630575369524,22.06445201466187,21.87259717084776,21.68074115661722,21.48888390103,21.297025327294826,21.105261559927218,20.913497427999033,20.855097122215323 +Large DW - Class 2/Moderate,51.85842812391023,52.02259792245245,44.978595469510836,38.51519052948225,36.69634810508759,34.98003135613371,33.35780389379673,31.822128886432267,30.36647813319624,29.74592649923141,29.500271415036366,29.254615506818183,29.008958734377977,28.763301054858868,28.517642422522663,28.271982788503564,28.02632210053614,27.780660302654614,27.53499733485909,27.28933313274601,27.043667627095893,26.798000743415297,26.55233240142412,26.30666251448325,26.06099098895157,25.815317723464585,25.56976960238279,25.32422100008103,25.25471264828998 +Large DW - Class 2/Conservative,51.85842812391023,53.376148269306455,48.94341419615271,44.679992101903245,42.44153407474818,40.32925762975488,38.33278034457649,36.44282698967377,34.65135414499782,34.18383896279035,33.89379039415846,33.6037408366988,33.313690242172704,33.02363855915191,32.733585732750626,32.44353170432986,32.153476411171106,31.86341978611543,31.573361757162957,31.28330224702942,30.993241172651437,30.70317844463687,30.413113966649615,30.123047634722724,29.83297933648686,29.542908950304636,29.252988737408643,28.963067947048685,28.884395457301576 +Residential DW - Class 3/Advanced,194.97648113845594,125.01749824285216,93.85106104926749,79.84809114014189,69.64410450303865,61.00012454527857,55.25479033226603,49.702883567369085,44.3142649910594,41.85930601790175,40.806894204229884,39.7523581841203,38.69562231840793,37.636607334882086,36.575230107619184,35.511403420044985,34.445035710311416,33.37603079743008,32.30428758644501,31.57287600761159,30.83978884590135,30.104959302631404,29.36831698232539,28.629787647494354,27.889292953098124,27.146750158701416,26.498339189646412,26.29220417668682,26.086068781672974 +Residential DW - Class 3/Moderate,194.97648113845594,147.89177922242644,129.93331366600233,113.13024736982022,102.539785442763,92.49141907397096,82.94457782909393,73.86264456881634,65.14365676471527,61.233719805228596,59.56785830091918,57.8985980663094,56.22581807873516,54.54939150265939,52.86918533660429,51.18506003405114,49.49686909604299,47.804458632998426,46.10766689298786,44.95540576441995,43.800463703249136,42.64273383158278,41.48210351665872,40.318453978494624,39.151659865026225,37.981588791557044,36.9621286386346,36.65031001546481,36.33849078100822 +Residential DW - Class 3/Conservative,194.97648113845594,152.22585351329315,136.30050350045335,121.1871208691484,112.48402710941455,104.22637218263009,96.38081060291492,88.91724382692058,81.80717018363997,76.73325083509006,74.57662957827061,72.41558997206066,70.24997468699696,68.07961883688124,65.90434951979239,63.72398532525606,61.53833580462827,59.34720090145311,57.15037033822215,55.66142956986665,54.16900358912737,52.67295345474387,51.17313274412538,49.66938704329484,48.16155339456869,46.64945969784154,45.333160197825144,44.93679468648722,44.54042838047642 +Commercial DW - Class 3/Advanced,125.22590758993013,85.5407862041487,70.27850707874094,58.824346464898305,51.72936924223229,45.75807723010391,41.90279880067009,38.217527438516086,34.680895076683385,32.787414801528215,31.961198476296115,31.13329714467683,30.30365080714869,29.472196582371254,28.638868532149786,27.803597473494026,26.966310776649127,26.126932147862977,25.285381395527846,24.70761425655825,24.128494913062582,23.54796945957358,22.965981088182307,22.382469890669316,21.797372644241253,21.210622579270993,20.79806995093892,20.615632917306765,20.43319554397007 +Commercial DW - Class 3/Moderate,125.22590758993013,100.71484042406772,88.33369378902988,76.84219335667748,69.53352970895865,62.65128568996551,56.1592093327293,50.02504700656197,44.22036489714041,43.65438843443793,42.422968432874725,41.191552858977744,39.96014192874497,38.728735872456184,37.49733493587323,36.265939381563335,35.665087936055336,34.45147246430271,33.2346856921686,32.731894129249,32.22910277043123,31.726311627379328,31.223520712662975,30.72073003984795,30.21793962359599,29.715149479778443,29.21250729831207,28.709864082640447,28.20721983276277 +Commercial DW - Class 3/Conservative,125.22590758993013,107.80202369173959,97.04435956231265,86.06233517988196,79.6213002986522,73.55603122354846,67.83457630403103,62.42850635118589,57.9941854794085,56.89182634807982,55.78946928939763,54.68711440285547,53.584761794418405,52.48241157705787,51.380063871340596,50.27771880607771,49.17537651904174,48.07303715775995,46.97070088039248,45.86836785670904,44.76603826917274,43.663712314150295,42.561390203260835,41.45907216488736,40.356758445869005,39.25444931340493,38.15235437757005,37.050257107375,35.94815750281791 +Midsize DW - Class 3/Advanced,83.32737771215218,63.80217364784757,56.251398448191615,48.42057285269971,43.22109876940971,38.42421843043867,33.984923641474836,29.864676165820168,27.964496544074077,26.7679226176989,26.376151387053095,25.98383552779318,25.59095564155748,25.197491397913463,24.80342147771563,24.408723512283817,24.013374018038398,23.617348326191493,23.220620507052285,23.022553902105088,22.824473442250643,22.626378558152748,22.428268648479456,22.230143077587435,22.032001172997074,21.833842222637003,21.527142870603484,21.312577698812976,21.0980121162636 +Midsize DW - Class 3/Moderate,83.32737771215218,72.26964652450005,63.73429347759873,55.92438087129352,51.07084713641084,46.59309990667817,42.4491240442101,38.60294310466618,36.199862709122186,35.692102016853,35.18434167002271,34.676581685213456,34.16882208008602,33.661062873468815,33.15330408545619,32.64554573751652,32.137787852611744,31.63003045532965,31.122273572029975,30.614517231007643,30.10676146267283,29.59900629975325,29.091251777518398,28.583497934032014,28.075744810433584,27.56799245125612,27.542825850420122,27.517659249596527,27.49249264878538 +Midsize DW - Class 3/Conservative,83.32737771215218,74.22303055488011,66.51244954677398,59.36008853255948,55.23243017824869,51.424334679469794,47.90006891676055,44.62903449777624,41.82778916091937,41.223513974227686,40.61923920206266,40.014964864322906,39.41069098220131,38.806417578292,38.202144676708194,37.597872303211915,36.993600485357526,36.38932925265034,35.78505863672207,35.1807886715266,34.57651939355616,33.972250842084,33.36798305943352,32.763716091281196,32.15944998699441,31.555184800012793,31.530022523040937,31.504860246083947,31.479697969141906 +Large DW - Class 3/Advanced,54.09586058479661,46.167508713274586,38.80561444670586,32.150435146450754,30.627459899869976,29.193630834654385,27.841339312233572,26.563817570620937,25.355200317367142,24.86952214237287,24.673718011655705,24.47791324379498,24.282107807708485,24.086301670258834,23.89049479608075,23.694687147390685,23.49887868377644,23.303069361964678,23.107259135562824,22.911447954773365,22.71563576607505,22.519822511868743,22.324008130081012,22.12819255372157,21.93237571038608,21.73655752169844,21.540836096010818,21.34511429823874,21.285508715466317 +Large DW - Class 3/Moderate,54.09586058479661,53.51637149213774,46.20822613702265,39.51842946467192,37.607718002876275,35.80884757270594,34.112272344280576,32.50950140695818,30.99318747711044,30.359828776561166,30.10910381445767,29.85837801132468,29.607651326133684,29.35692371514331,29.106195131671416,28.855465525843698,28.604734844316066,28.354003029967703,28.10327002156043,27.852535753361508,27.6018001547229,27.351063149613747,27.10032465609711,26.849584585745813,26.598842842986137,26.348099324361623,26.09748353289713,25.846867250281157,25.775924371464733 +Large DW - Class 3/Conservative,54.09586058479661,54.908787597606555,50.28143559144323,45.84381102852349,43.495588185553174,41.28481831480839,39.19977007451757,37.23000869999805,35.366495602189396,34.8893317497665,34.593297101769295,34.297261444536694,34.00122472883448,33.705186902173,33.409147908533704,33.11310768806742,32.81706617676125,32.52102330607019,32.22497900250845,31.92893318719673,31.63288577535738,31.33683667575337,31.040785790060394,30.744733012165813,30.448678227381183,30.15262131155875,29.85671766832834,29.560813435716152,29.48051728766342 +Residential DW - Class 4/Advanced,202.05246789902247,128.9512877370044,96.7063593381436,82.19879358741612,71.62959290878345,62.68541377051061,56.73515410128052,50.99503507386746,45.432860129161675,42.91593228046995,41.83695514436089,40.75580018190201,39.67238984461976,38.586642859288446,37.49847400169277,36.40779385370929,35.31450854225587,34.218519458512226,33.11972295565051,32.369848847060595,31.618256859984083,30.864878509583935,30.10964162343821,29.35247009013103,28.593283587011147,27.83199728508221,27.167218914748556,26.955880574523224,26.7445418425997 +Residential DW - Class 4/Moderate,202.05246789902247,152.5453288099133,133.88636826155755,116.46076592769319,105.46309900357248,95.04673831559126,85.16679507245013,75.78288984642049,66.7880342072818,62.779401343123105,61.07148961909667,59.36009337291051,57.645088527006955,55.92634504422491,54.20372656581988,52.47709002279436,50.74628521821694,49.01115437797517,47.271531667144465,46.09018478714865,44.90608930157429,43.71913563468211,42.52920831059699,41.33618555105356,40.13993883980981,38.94033245047155,37.895138751685764,37.575449101073275,37.25575882374369 +Residential DW - Class 4/Conservative,202.05246789902247,157.01577869741183,140.4472716889717,124.75483122436827,115.69084171706712,107.10590043497047,98.96300590556338,91.22887128831135,83.8721734697779,78.67017659324561,76.45911719888528,74.24352792571729,72.02324747291672,69.79810679217408,67.56792861712157,65.3325269580624,63.09170655898581,60.845262313545526,58.592978636339645,57.066453539219104,55.53635525484646,54.002541334760636,52.464861660324026,50.923157919791585,49.37726304204872,47.82700058278302,46.477474621235515,46.071103922313334,45.664732408658885 +Commercial DW - Class 4/Advanced,130.46833943682856,88.44870397565234,72.5659897828562,60.65945227586788,53.27754683584394,47.073039331122644,43.05999370090215,39.23255128352879,35.56736552986935,33.62548643703938,32.778151384662586,31.929088255834458,31.078235517399232,30.225528680720863,29.370900122173442,28.514278890396067,27.65559049916129,26.794756704589783,25.931695265314424,25.33915995221363,24.74523787119512,24.14987373892627,23.553009295444145,22.954583101228945,22.354530317463908,21.752782467838696,21.32968467581947,21.142584410759053,20.955483797310986 +Commercial DW - Class 4/Moderate,130.46833943682856,104.13859285047567,91.64895481436079,80.05075400241655,72.7935711951757,65.97609240227557,59.559537664522615,53.50955879897624,50.1433143872309,48.62155396208039,47.099799151595086,45.57805022529646,44.05630747023696,42.53457119244896,41.01284171853987,39.49111939745071,37.96940460239844,36.447697733024455,34.82721097928118,34.31156438729772,33.79591788168763,33.280271467387145,32.764625149715464,32.248978934413614,31.733332827686134,31.21768683624971,30.702197538297817,30.18670717970605,29.671215760473594 +Commercial DW - Class 4/Conservative,130.46833943682856,111.46670149525109,100.20303926764583,89.55853073964123,83.57625726424783,78.15456990058364,72.66698914608482,66.93681858681283,62.644203679846505,60.673859205349466,58.70352202991716,56.73319250392755,54.76287100054881,52.792557917623,50.82225367973978,48.85195874052249,46.881673585153145,44.911398733165576,42.812710031497936,42.15031354011802,41.487917161023525,40.825520900631496,40.163124765856914,39.5007287641631,38.83833290361599,38.17593719294723,37.51374518380838,36.85155179583769,36.18935702903411 +Midsize DW - Class 4/Advanced,87.24833711175873,66.03204050575582,58.105813482254966,49.92918865807629,44.496027187044334,39.499031941520684,34.88771599363662,30.619096970852226,28.637084367457973,27.4117310546422,27.01053714195851,26.60878550153075,26.206456268437755,25.80352862326978,25.399980734124103,24.995789694320457,24.59093145546412,24.1853807554461,23.779111040927866,23.57628063891046,23.373436048754638,23.17057668743081,22.967701939144106,22.764811152963016,22.561903640233794,22.358978671758692,22.044902743168812,21.82517695918416,21.605450754561268 +Midsize DW - Class 4/Moderate,87.24833711175873,74.79544902312955,65.83539381058192,57.666789106425114,52.57732605945404,47.89641576705285,43.57676361013547,39.578103968689206,37.07052336371151,36.55055026996837,36.03057752997244,35.5106051607047,34.99063318025068,34.47066160789168,33.95069046420531,33.4307197711763,32.91074955231887,32.39077983281217,31.87081063964994,31.350842001807624,30.830873950426817,30.31090651902238,29.790939743712098,29.2709736634752,28.751008320440622,28.231043760212483,28.205271865115186,28.17949997003059,28.153728074958742 +Midsize DW - Class 4/Conservative,87.24833711175873,76.81710324026146,68.70513612514442,61.20954140956689,56.861666750529174,52.86279125632791,49.17251008338714,45.75642231697348,42.83380983518268,42.21500092956989,41.596192448453735,40.97738441221143,40.35857684254558,39.73976976259374,39.12096319704907,38.50215717229323,37.883351716543295,37.26454686001422,36.64574263509852,36.026939076566705,35.408136221788716,34.78933411098237,34.170532787489,33.55173229808369,32.93293269332118,32.31413402792638,32.2883665606886,32.26259909346605,32.236831626258805 +Large DW - Class 4/Advanced,56.55807176398781,47.5831360972132,39.938282901582234,33.04451304692238,31.439598249966977,29.93231095475357,28.514001838834275,27.177012918801097,25.914717961884737,25.41832224157175,25.218197266821235,25.018071640867205,24.817945331941548,24.617818306175625,24.417690527423762,24.21756195706862,24.017432553806227,23.817302273408323,23.61717106845858,23.417038888060592,23.216905677512045,23.016771377942757,22.816635925909505,22.61649925294372,22.41636128504331,22.216221942102624,22.016181497448017,21.816140672498104,21.755219762895074 +Large DW - Class 4/Moderate,56.55807176398781,55.1573359514463,47.55696396394405,40.61740539718307,38.60494957707871,36.714911089622824,34.936444164675464,33.259946066556,31.677119571364376,31.029784433483492,30.773526679745068,30.517268066418005,30.261008551568402,30.00474809048965,29.748486635469455,29.49222413553293,29.235960536158835,28.979695778965855,28.723429801364453,28.467162536171365,28.210893911179546,27.95462384868035,27.698352264928722,27.44207906954614,27.18580416484986,26.929527445100415,26.673381271088594,26.41723459508697,26.344726207343232 +Large DW - Class 4/Conservative,56.55807176398781,56.59244750277468,51.749063324500824,47.11869076583633,44.6489464901922,42.32943913377329,40.14685872153915,38.089420871718225,36.14693425250544,35.65924074181067,35.35667344540723,35.05410511749742,34.75153570776057,34.44896516254871,34.14639342460714,33.84382043276597,33.54124612159973,33.23867042105081,32.936093256011794,32.63351454586276,32.33093420395524,32.02835213703886,31.725768244619573,31.423182418243137,31.12059454069026,30.818004485073594,30.515571084342074,30.21313708122279,30.131069024012962 +Residential DW - Class 5/Advanced,211.5410424801534,134.23122934836772,100.54291217089254,85.3612299976136,74.30434989632057,64.95914305162901,58.73561984567949,52.74416625088804,46.949817061687945,44.348851555276966,43.23384847138463,42.116594845738476,40.997010540600385,39.875011569114434,38.75050986151557,37.62341301410025,36.49362401945974,35.36104097632566,34.22555677720812,33.450645135777144,32.67395825764632,31.89542537133966,31.11497189467154,30.332519174943418,29.547984207612522,28.761279331328694,28.07430468819592,27.85590997600981,27.6375148590471 +Residential DW - Class 5/Moderate,211.5410424801534,158.79133412973013,139.19793338442886,120.94136412695444,109.40125011586973,98.49427960125833,88.16975256505766,78.38224515862065,69.01801865493728,64.87554162169148,63.11060446447552,61.342066440453436,59.56979932924425,57.7936687518785,56.013533796732055,54.22924661787931,52.440652003466255,50.64758691146349,48.84987996988718,47.62908912060937,46.40545789261183,45.17887305153293,43.949215265875694,42.71635869132246,41.480170520604794,40.24051049556242,39.16041884356175,38.83005508107572,38.49969067094715 +Residential DW - Class 5/Conservative,211.5410424801534,163.44482766725145,146.01912220364258,129.55452722224706,120.01091216156676,110.9908524094617,102.45241395270507,94.35802421042703,86.67257992953677,81.2968936748231,79.01200925894823,76.72244371622538,74.42803036015935,72.12859449808974,69.82395294490526,67.51391350090256,65.19827439067149,62.87682365957376,60.54933852403045,58.97184430847517,57.39065760058424,55.80563119568753,54.21660996283902,52.623430304425696,51.025919570998596,49.4238954269494,48.029310167854405,47.60937116512847,47.18943132046719 +Commercial DW - Class 5/Advanced,137.4670483044739,92.3245371039505,75.61073869108942,63.0993357269976,55.33409348141102,48.818577339919216,44.59532886889754,40.57881608487078,36.74293500310375,34.73687309132629,33.86153199446641,32.98440570492257,32.10543065575049,31.224540226841324,30.34166455947897,29.456730357224316,28.569660671937587,27.680374673629572,26.788787402698624,26.176667663944777,25.563115321940565,24.94807326613346,24.331481310957294,23.713275986198607,23.093390309993698,22.471753542759174,22.03467155930263,21.841387272548104,21.64810262589105 +Commercial DW - Class 5/Moderate,137.4670483044739,108.70195884637921,95.035824127821,82.42660816478718,74.37892418504101,66.84167738343604,59.76780742317081,53.1158690310896,46.84959801748413,46.24996999933805,44.94533282146491,43.64070033451603,42.336072767332105,41.03145036388479,39.72683338454829,38.42222210750145,37.78564552664889,36.49987149172937,35.210737598780376,34.678051297702645,34.14536521286212,33.61267935661636,33.07999374228242,32.547308384232664,32.014623298000565,31.48193850040116,30.949410462627014,30.416881329156343,29.884351099988294 +Commercial DW - Class 5/Conservative,137.4670483044739,116.3511861167142,104.40739306099674,92.31681280480088,85.16965388087914,78.47577993818949,72.19339341390751,66.28568218478976,61.44237577825603,60.27447310956975,59.10657263676437,57.93867446524907,56.77077870728934,55.60288548257361,54.434994918837226,53.26710715255008,52.099222329676344,50.93134060651485,49.76346215062958,48.5955871418843,47.427715773590954,46.25984825379171,45.09198480668806,43.92412567424208,42.75627111796935,41.588421420956045,40.420798656171755,39.253173418232045,38.085545707134905 +Midsize DW - Class 5/Advanced,92.45612649298239,68.99230724359565,60.567724888735604,51.93299985650107,46.1909747787682,40.92976792241229,36.09142187179085,31.626936456710318,29.53762161171766,28.273735175857368,27.859925102397458,27.44553976258518,27.030558666816304,26.61496034098267,26.19872226664373,25.781820816783366,25.364231186768023,24.945927320082774,24.526881828378432,24.31767311183218,24.108449760979628,23.89921117445694,23.689956717104614,23.480685717521602,23.27139746539838,23.062091208606454,22.73813867848859,22.511503278655358,22.28486744495628 +Midsize DW - Class 5/Moderate,92.45612649298239,78.14858604856593,68.62480329061466,59.9811338994075,54.58010738213579,49.63132221982674,45.08026147505804,40.880832654418036,38.236263092130116,37.699938643237815,37.16361455921686,36.62729085758221,36.09096755698813,35.55464467732224,35.01832223980926,34.482000267125244,33.94567878352387,33.409357814976076,32.873037389324466,32.336717536455666,31.800398288490555,31.264079679997934,30.727761748231348,30.191444533395806,29.655128078945047,29.11881243191728,29.09223009986724,29.0656477678303,29.039065435806503 +Midsize DW - Class 5/Conservative,92.45612649298239,80.26087256614701,71.61613501102963,63.66606769856549,59.027647652938285,54.77759001931447,50.86907398117189,47.26251275414553,44.18078498723245,43.54251668207209,42.90424881475732,42.26598140630613,41.62771447910362,40.98944805701493,40.35118216550974,39.71291683179931,39.07465208498805,38.43638795624109,37.79812447896955,37.159861689037356,36.52159962498962,35.88333832830886,35.24507784369935,34.60681821940708,33.968559507576565,33.330301764653626,33.30372399970397,33.277146234770015,33.25056846985185 +Large DW - Class 5/Advanced,59.85062745349164,49.47313678689897,41.448526956948214,34.23539353469602,32.520486625329475,30.91489170791797,29.408475524761123,27.99231863412607,26.65872255034145,26.148075442297895,25.942204933303167,25.736333754409042,25.530461872935362,25.324589254041125,25.11871586054292,24.912841652714725,24.70696658806673,24.5010906211009,24.295213703039593,24.08933578152519,23.883456800284883,23.677576698758337,23.4716954116809,23.265812868618283,23.059928993443815,22.854043703752037,22.648260151689556,22.44247620841359,22.379806275867523 +Large DW - Class 5/Moderate,59.85062745349164,57.34818362437992,49.35530422546178,42.081202896114654,39.93218158868254,37.92014262170659,36.03238748970515,34.25773873054314,32.586561161461965,31.920641205735063,31.657026360752603,31.393410631502945,31.12979397484828,30.866176344798482,30.602557692271446,30.338937964828816,30.07531710638406,29.811695056879742,29.548071751929417,29.284447122420985,29.020821094074368,28.75719358694992,28.493564514898296,28.22993378494623,27.96630129660652,27.702666941103963,27.439166879272076,27.17566630103839,27.101076216968174 +Large DW - Class 5/Conservative,59.85062745349164,58.84029776200789,53.70592550230589,48.81678597948937,46.18397015206364,43.718977423949454,41.40625082307615,39.23209694958279,37.184703020896514,36.68300796057072,36.37175403839839,36.060499055105424,35.749242958926445,35.43798569467329,35.12672720344747,34.81546742232293,34.50420628399584,34.19294371639729,33.88167964226351,33.57041397866002,33.259146636450694,32.94787751970797,32.63660652505265,32.32533354091678,32.01405844671575,31.702781111919304,31.391664929527657,31.080548127453856,30.99612391837621 +Residential DW - Class 6/Advanced,227.64638897946,143.17743540389478,107.03346040608545,90.70409629467747,78.81796027281891,68.79210460123782,62.104969025865365,55.68801005574247,49.501325271641065,46.75900916455164,45.583410753547895,44.40543949412074,43.2250108934119,42.04203640026323,40.85642315872005,39.668073743359386,38.476885874862724,37.28275211409297,36.085559532757166,35.26853498143984,34.4496387174128,33.62879612309343,32.80592856309484,31.98095311030338,31.153782249258352,30.324323554615425,29.600014975981267,29.36975150825941,29.139487613763194 +Residential DW - Class 6/Moderate,227.64638897946,169.3744152938742,148.183856721672,128.5112355818632,116.04681822075038,104.30600630873641,93.22758092036905,82.75704342016111,72.7688328700681,68.40123112236428,66.54037768839751,64.67572769695333,62.80714595945841,60.9344907940598,59.057613631229934,57.17635859029212,55.2905620243367,53.40005203074435,51.50464792424629,50.217512665777804,48.9273826669738,47.63413853970205,46.337654467343526,45.03779776651645,43.734428412483645,42.4273985246942,41.288608822518796,40.94029129780305,40.59197309024835 +Residential DW - Class 6/Conservative,227.64638897946,174.33805358881767,155.44538742174564,137.6635073429311,127.30096313679643,117.53994849753121,108.32956239970495,99.62448882167666,91.38283894880973,85.71500868861436,83.30595123627721,80.89195825921938,78.47285401229563,76.04845430909704,73.61856600923785,71.18298646783829,68.7415029439159,66.29389196406545,63.83991863743761,62.17669481324819,60.509577826622596,58.83841247298893,57.163035190742484,55.4832734914869,53.79894534306387,52.10985850075721,50.639483899748804,50.196723129437984,49.75396147143648 +Commercial DW - Class 6/Advanced,149.18761559798355,98.80450642304878,80.69472757106108,67.16957795332269,58.76277776358175,51.72784909843574,47.15416568262503,42.823028597675865,38.70348517734694,36.590382686738586,35.66833464771892,34.74440616070084,33.81853026689933,32.890636791452344,31.96065214808315,31.02849912936003,30.094096681301146,29.157359660945286,28.218198575368636,27.573417007602757,26.927126394937204,26.279266579482492,25.62977416425719,24.97858229236852,24.325620407896864,23.67081399669637,23.21040994714054,23.006812288793814,22.803214251340673 +Commercial DW - Class 6/Moderate,149.18761559798355,116.3314079651691,101.42593592184481,87.74356209559573,78.98768945493184,70.82500944470222,63.19722637329875,56.05344359360944,49.34942519646815,48.71780188955817,47.343551147983945,45.96930534763496,44.5950647295625,43.220829550756214,41.84660008548351,40.47237662676642,39.801833234977174,38.44745214653877,37.089531922878024,36.52842224679482,35.96731279848693,35.40620359097129,34.84509463827554,34.283985955538924,33.72287755912377,33.16176946674234,32.60082649866501,32.03988237642637,31.478937100025508 +Commercial DW - Class 6/Conservative,149.18761559798355,124.51751047562334,111.42763958282434,98.27173745414358,90.44704861541823,83.15242933565246,76.3357804634233,69.95161361728388,64.72085259367101,63.49063231806523,62.26041435550941,61.030198817037196,59.799985820904396,58.569775493185865,57.3395679684327,56.10936339039665,54.87916191283031,53.648963700372406,52.41876892952788,51.18857778975779,49.9583904846889,48.728207233464225,47.49802827224833,46.267853855914026,45.037684259931005,43.8075197824905,42.577594346056415,41.347666304502894,40.117735657827815 +Midsize DW - Class 6/Advanced,101.25457437008653,73.97374542298812,64.6969456832545,55.2848555703374,49.0200613155755,43.313802974953866,38.09458350488532,33.30261177472894,31.034020944469876,29.7061050195682,29.271330999655476,28.835952569940815,28.39994820280039,27.96329533623069,27.525970310989116,27.087948303096177,26.649203251295916,26.209707779029696,25.769433110432843,25.54962571441398,25.329802942703264,25.109964163471275,24.890108709380836,24.670235875017188,24.45034491408596,24.230435036355235,23.89007081418294,23.651953885283273,23.413836500537762 +Midsize DW - Class 6/Moderate,101.25457437008653,83.79113325072521,73.30331755358105,63.85243166650431,57.92300819147903,52.522196463246566,47.58232555326173,43.04680286632339,40.173342499881194,39.60984742912871,39.04635274173225,38.48285845609408,37.91936459181352,37.355871169785694,36.7923782123106,36.228885743213084,35.66539378797552,35.101902373884556,34.53841153019332,33.97492128830254,33.41143168196034,32.84794274748681,32.284454524022806,31.720967053810128,31.157480382503937,30.593994559525424,30.566065545455228,30.53813653139879,30.51020751735617 +Midsize DW - Class 6/Conservative,101.25457437008653,86.0559327820738,76.49858411166629,67.77519818173772,62.642949648060764,57.96821877996004,53.69243122301478,49.766600565434594,46.41901858790722,45.748415104291595,45.07781208070316,44.40720953922472,43.73660750337539,43.06600599822934,42.39540505054657,41.7248046889169,41.05420494391917,40.38360584829735,39.71300743715523,39.04240974817361,38.37181282185033,37.70121670176944,37.03062143489997,36.36002707193211,35.689433667652025,35.018841281365155,34.990917065768265,34.962992850187874,34.93506863462408 +Large DW - Class 6/Advanced,65.36407880192212,52.63153643504801,43.96826451317094,36.21990022750079,34.32019299413283,32.55010577811573,30.89680525470378,29.349096903118546,27.8973636330298,27.36299038861252,27.14755454243131,26.932117995225248,26.71668071279576,26.50124265868303,26.285803793976,26.070364077102862,25.854923463599608,25.63948190585423,25.424039352822742,25.208595749714828,24.993151037643095,24.777705153233395,24.562258028188694,24.346809588802117,24.131359755409935,23.915908441777894,23.70056359279862,23.48521833442896,23.419636576196037 +Large DW - Class 6/Moderate,65.36407880192212,61.00933176951215,52.355710338443004,44.52050386994399,42.142056316368475,39.925892838940534,37.85594592259939,35.91819980423775,34.10062671062334,33.40376619450807,33.127903044064425,32.85203896826797,32.5761739219766,32.30030785706335,32.02444072216563,31.74857246240863,31.47270301909989,31.196832329391533,30.92096032590552,30.64508693631862,30.369212082899477,30.09333568199423,29.817457643450773,29.54157786997604,29.265696256413914,28.989812688935164,28.714069654798077,28.43832608026567,28.360270325913767 +Large DW - Class 6/Conservative,65.36407880192212,62.59670351709483,56.97081444806793,51.64652527836243,48.739823210995254,46.03145154463318,43.50177440958642,41.133663493031136,38.912411493133796,38.3874062343719,38.061690557911746,37.73597377102822,37.4102558195508,37.0845366457271,36.75881618792206,36.43309438028588,36.10737115238761,35.7816464288098,35.45592012869881,35.130192165266756,34.804462445236,34.478730868221916,34.15299732604199,33.82726170194453,33.50152386974219,33.175783692839914,32.85021215594763,32.524639970580964,32.43629316943089 +Residential DW - Class 7/Advanced,254.46659606309433,158.07230293050822,117.84069545091012,99.60347348855423,86.3405357736409,75.1854629832098,67.73069576039765,60.609123117520795,53.77235261940933,50.79342654227706,49.516396241604966,48.23678836060679,46.95451111628993,45.66946831720755,44.381559095693746,43.09067762035574,41.7967127871059,40.49954788684335,39.199060247701084,38.31154194327057,37.42199043275363,36.53032466048271,35.63645920632553,34.74030398812832,33.841763939502684,32.940738660546636,32.15393596219763,31.903805115927106,31.653673806059686 +Residential DW - Class 7/Moderate,254.46659606309433,186.99457639735516,163.14607286757433,141.12003723265772,127.12260537223304,113.99993388355847,101.67252345244022,90.07022927329997,79.04740568701231,74.30296258392582,72.28155272317561,70.25601873390366,68.22621376332181,66.19198390511515,64.15316777101818,62.10959603080251,60.0610909179279,58.007465697832956,55.94852409553045,54.55033342876676,53.1488896322648,51.74406301695646,50.335716910630104,48.92370718183969,47.50788172436381,46.08807989835926,44.85103420132599,44.47266346761828,44.09429199215554 +Residential DW - Class 7/Conservative,254.46659606309433,192.47458610686303,171.1408048372618,151.17027856632353,139.4508729188966,128.4638040664118,118.14250530735521,108.42823980366721,99.2674481410947,93.11059141724482,90.49367790843212,87.87140303254112,85.24357588094733,82.60999637544123,79.97045471127774,77.3247307591599,74.6725934225855,72.01379994662464,69.34809517379396,67.54136661716373,65.73040899187374,63.915053702135445,62.09512307407376,60.27042973680879,58.4407759522527,56.60595288860936,55.008712792628664,54.527750148971236,54.046786541032226 +Commercial DW - Class 7/Advanced,168.8617229273635,109.6520631460973,89.18716684564397,73.95764091487831,64.4743572896036,56.570702117658776,51.41226188908382,46.557637318871436,41.96715616788645,39.67586633143484,38.67606660098368,37.67422785377594,36.67027748472773,35.66413940148249,34.65573381260144,33.644977000137004,32.63178107523113,31.616053715243293,30.597697880759792,29.898545113906554,29.197756051957963,28.49526546421111,27.791004607734763,27.084900987929345,26.37687809924803,25.6668551441404,25.167627527828834,24.94686149903063,24.72609505915787 +Commercial DW - Class 7/Moderate,168.8617229273635,129.10320949789653,112.10015997106144,96.61080292283407,86.66507447770313,77.4557725018143,68.9040364924738,60.94188063678249,53.51081496990852,52.82593003412287,51.33579561286317,49.84566654949748,48.35554310540373,46.86542555924222,45.37531420840794,43.88520937063203,43.15812241420893,41.6895331543819,40.217106321791206,39.60868107802843,39.00025608124813,38.39183134556489,37.783406886189205,37.17498271953697,36.56655886335025,35.958135336834886,35.349890858728884,34.74164512913692,34.13339814805802 +Commercial DW - Class 7/Conservative,168.8617229273635,138.18804845810976,123.15445856035824,108.20294085762117,99.23825166472483,90.9373073169036,83.22902292679584,76.05211409171763,70.17843782469251,68.8444792369665,67.51052315733837,66.17656970620467,64.84261901179313,63.508671210809865,62.17472644915199,60.84078488269312,59.50684667815104,58.17291201404763,56.83898108177161,55.50505408676034,54.17113124981141,52.837212808547065,51.503299019046445,50.16939015767452,48.835486523129944,47.50158843874893,46.167949552504744,44.83430784146446,43.50066330562577 +Midsize DW - Class 7/Advanced,115.90675747858464,82.24257550884414,71.53645492197506,60.830018308538655,53.6984409028608,47.257321954373644,41.41102983392289,36.08081673978974,33.51969589719903,32.08542033041387,31.615823014695287,31.145572878873427,30.674646671065922,30.203020022161933,29.730667377927976,29.257561926103882,28.783675518053165,28.308978584487267,27.83344004473397,27.59602713959702,27.35859762724968,27.12115082525605,26.88368601282847,26.646202428051872,26.40869926485732,26.171175669719137,25.80354991983915,25.546360976808735,25.28917154142144 +Midsize DW - Class 7/Moderate,115.90675747858464,93.15735689655747,81.05265892266445,70.25693650183241,63.45106776310328,57.304096559005764,51.72475774150046,46.63789783095208,43.39103289836494,42.78240459831349,42.17377671232302,41.565149260269735,40.95652226332277,40.347895744050845,39.73926972654008,39.13064423652357,38.52201930152471,37.913394951015675,37.304771216592634,36.69614813217134,36.087525734203,35.478904061916765,34.87028315758847,34.2616630668433,33.65304383899315,33.04442552741763,33.01425953442507,32.984093541447386,32.95392754848462 +Midsize DW - Class 7/Conservative,115.90675747858464,95.6753170918168,84.58571662240871,74.57316300690447,68.62147127891214,63.2459537111116,58.36679828634895,53.918281452217336,50.136957428017155,49.41264184936174,48.68832676757947,47.964012206521865,47.23969819159182,46.51538474987182,45.79107191026522,45.06675970365172,44.3424481630594,43.618137323854874,42.893827223953544,42.16951790405429,41.44520940789861,40.72090178256144,39.9965950787738,39.272289351285906,38.54798465927205,37.82368106678774,37.793520256602996,37.76335944643608,37.73319863628707 +Large DW - Class 7/Advanced,74.59274455941284,57.90050001143536,48.16053935796529,39.51484549675939,37.30378160285354,35.258258285132165,33.36035028164698,31.59462885400621,29.947948021581773,29.3742958887693,29.143024518173494,28.91175239502429,28.68047948260936,28.449205741788926,28.21793113079179,27.986655604990418,27.755379116652495,27.524101614666318,27.292823044235924,27.06154334654367,26.830262458373657,26.598980311693452,26.367696833185875,26.136411943726255,25.905125557795216,25.673837582819885,25.442663898138402,25.21148977397446,25.141087455226383 +Large DW - Class 7/Moderate,74.59274455941284,67.11699969423626,57.34770922362631,48.57055985270183,45.805630096244315,43.2477071372935,40.87437538639169,38.66634110293007,36.60717943339933,35.85909646794651,35.562956108619694,35.26681475592239,34.97067236139434,34.674528873371024,34.37838423671446,34.082238392516295,33.7860912777699,33.48994282500779,33.19379296189933,32.897641610805195,32.601488688280426,32.30533410452221,32.00917776275186,31.713019558524813,31.416859378955493,31.120697101847707,30.824685687927804,30.52867369389105,30.444880483003246 +Large DW - Class 7/Conservative,74.59274455941284,68.8632838446617,62.4028531000947,56.344839549542506,52.9769666719381,49.86124527101844,46.97037186251001,44.28084570226798,41.77265250294224,41.2090569457677,40.85939967073781,40.50974120366334,40.16008148639196,39.810420456926245,39.46075804910065,39.11109419222514,38.76142881069174,38.41176182353949,38.06209314397162,37.71242267882096,37.36275032795351,37.01307598360594,36.6633995296438,36.31372084073362,35.96403978141272,35.61435620504566,35.264853664504066,34.91535042782224,34.820509730919156 +Residential DW - Class 8/Advanced,296.2698473160676,181.24871421466213,134.6348586290494,113.41971971186328,98.0118212104195,85.10114795175464,76.4547923314583,68.24129911717363,60.39826130459292,57.05226755782207,55.617879697953065,54.18059664450437,52.740315304847535,51.29692763468359,49.850320337283925,48.400374540555276,46.946965450000285,45.48996197545035,44.029226329229886,43.032346708897734,42.03318334782313,41.0316452025395,40.02763632731974,39.021055539954055,38.011796059833344,36.99974511563144,36.11599142706976,35.83503908860107,35.554086229410395 +Residential DW - Class 8/Moderate,296.2698473160676,214.41154401372813,186.39696899583103,160.69514955715906,144.30670319455922,129.03458800382026,114.76851934122229,101.41228153843473,88.78774373005623,83.45868334258942,81.18819237416555,78.91306909601418,76.63314855992978,74.34825789503402,72.05821582656108,69.76283215916179,67.46190722164035,65.155231269727,62.84258384314078,61.27210605797587,59.69797428762306,58.12004286253579,56.53815826955069,54.95215861713215,53.36187305630555,51.767121152949024,50.37764485861689,49.952650724433525,49.52765575709497 +Residential DW - Class 8/Conservative,296.2698473160676,220.6950275546038,195.53107673677192,172.13948493198862,158.30147336584528,145.40599688456163,133.35992798221656,122.08201611568458,111.4993296704269,104.5838159704033,101.64444251513555,98.69904705722202,95.7474151639956,92.78932210331438,89.82453221798282,86.85279825404699,83.87386063895242,80.8874467051483,77.8932698542695,75.86391353723839,73.829807039463,71.79076099053279,69.74657582333546,67.69704107887462,65.64193465348329,63.581021982803094,61.78696760385458,61.2467400330995,60.706511379242635 +Commercial DW - Class 8/Advanced,199.89835829621677,126.63134340397225,102.38879999743085,84.44580109521729,73.25197002156992,63.97802367932799,57.897975489112774,52.225070588194754,46.9039025824991,44.34308014203472,43.22567039972357,42.105981783834885,40.983933148489555,39.85943945031544,38.73241151172195,37.60275576672042,36.47037398777265,35.33516299199629,34.19701432488494,33.415617721894186,32.63239234057397,31.847265276900927,31.06015970146738,30.270994591875173,29.47968444295687,28.686138952657718,28.128185409456027,27.8814498844933,27.634713900099854 +Commercial DW - Class 8/Moderate,199.89835829621677,149.09443915068712,128.69341257158237,110.31147757485643,98.4637568241646,87.5977681329652,77.59635677085889,68.36029921869012,59.805483183520785,59.04003278750628,57.37460853407364,55.70919026880319,54.04377828381972,52.378372890563305,50.71297442141259,49.047583231474555,48.2349664404619,46.593621782723545,44.94798812483613,44.26799164739982,43.587995445999404,42.907999536409825,42.228003935630866,41.54800866200945,40.86801373537471,40.188019177191755,39.5082247295218,38.82842888314913,38.148631638072644 +Commercial DW - Class 8/Conservative,199.89835829621677,159.58603711184685,141.38398687057605,123.54753218936246,112.74866073166136,102.84456411296821,93.72845605965425,85.30989233019938,78.43377802282762,76.94290112381901,75.45202702794478,73.96115586976417,72.47028779258879,70.97942294920598,69.48856150267525,67.9977036272062,66.50684950912822,65.01599934796334,63.52515335761404,62.034311767683995,60.543474824944006,59.052642794968676,57.56181596396065,56.07099464079469,54.58017915930643,53.0893698808673,51.59885029096724,50.108327543980224,48.61780163990369 +Midsize DW - Class 8/Advanced,139.0872888337801,95.24659444262919,82.24529575833746,69.48508624016277,60.98550442013612,53.39254259955452,46.56849918686923,40.40221819303594,37.38906371195752,35.78922161579114,35.265416029660116,34.74088226471419,34.21559438497491,33.68952520826731,33.162646230488434,32.63492754428748,32.10633775167186,31.576843870003046,31.04641123079127,30.781592413119718,30.51675507117368,30.25189844373983,29.98702172682592,29.722124070564718,29.457204575838194,29.192262290593394,28.782199424075337,28.495321708762333,28.208443444256908 +Midsize DW - Class 8/Moderate,139.0872888337801,107.88719755887881,93.1860533537065,80.25329315270335,72.06159636048088,64.74364797077831,58.16673356075025,52.223721481134746,48.39990489592056,47.72101919369599,47.04213395332979,46.363249196992605,45.68436494829722,45.00548123241762,44.32659807622029,43.647715508408865,42.9688335596839,42.28995226291974,41.61107165335985,40.932191768835075,40.2533126500044,39.57443434062542,38.8955568878541,38.21668034258239,37.53780475981456,36.85893019909211,36.825281975152606,36.79163375122968,36.7579855273234 +Midsize DW - Class 8/Conservative,139.0872888337801,110.80329219789893,97.24800156967095,85.18364463502256,77.93364145463275,71.4569116089629,65.63599624154817,60.3760770588006,55.92454959463037,55.11662217783738,54.308695315274406,53.500769033546284,52.692843360988306,51.88491832780925,51.07699396624895,50.269070310751715,49.46114739815825,48.65322526791773,47.84530396232235,47.03738352676909,46.22946401004878,45.42154546467048,44.613627947221374,43.80571151877181,42.997796245326896,42.189882198336434,42.156239755485515,42.12259731265448,42.08895486984343 +Large DW - Class 8/Advanced,89.11839173194946,66.15785752631004,54.7086039362356,44.6486045601519,41.94448691579015,39.466233826270916,37.186675250081144,35.08282945834414,33.13535410769619,32.50064729767774,32.24476136004549,31.988874589764432,31.732986946214883,31.477098386091363,31.221208863176894,30.96531832809417,30.709426728030657,30.453534006434747,30.197640102678466,29.94174495168411,29.68584848350762,29.42995062287577,29.174051288668107,28.918150393338617,28.662247842265955,28.40634353302458,28.15056567816849,27.89478733705515,27.81689199143617 +Large DW - Class 8/Moderate,89.11839173194946,76.68874884478913,65.14489148981839,54.880835110599655,51.50399154423729,48.40920128633384,45.56253488680746,42.93529311455261,40.50333774238976,39.67563515841468,39.34797612598938,39.020315994467666,38.692654710231544,38.36499221611778,38.03732845111996,37.70966335006005,37.381996843225494,37.054328855968166,36.72665930825915,36.39898811419587,36.071315181452185,35.743640410667425,35.415963694762596,35.08828491817694,34.76060395601031,34.43292067306096,34.10540430990021,33.777887304879876,33.6851758539121 +Large DW - Class 8/Conservative,89.11839173194946,78.68407562092202,70.88734927507689,63.6651473244162,59.56746447495233,55.8120468918586,52.35772256826784,49.169666313296,46.218580041118464,45.59500014352265,45.208128307893105,44.82125515334784,44.4343806155453,44.04750462588956,43.660627111172985,43.273747993181885,42.88686718826122,42.49998460683322,42.11310015286321,41.72621372326809,41.33932520725646,40.95243448559553,40.56554142979054,40.17864590116855,39.79174774984939,39.404846813590986,39.018146181078876,38.63144477833528,38.526510040454745 +Residential DW - Class 9/Advanced,358.2243011166935,215.53601833348137,159.44735579735683,133.81360076138364,115.22954174716784,99.72481874156419,89.32078900848451,79.49923054283576,70.17577147835578,66.28811498842397,64.62152273077828,62.95156659412938,61.278126796805076,59.60107780386662,57.92028797766146,56.23561920261024,54.54692648198724,52.85405750422726,51.156852176039095,49.99859372758705,48.83768183738029,47.67401072347463,46.50746890806801,45.337938829173076,44.16529642011204,42.989410653689056,41.962591411676506,41.636157393961014,41.30972277122699 +Residential DW - Class 9/Moderate,358.2243011166935,254.97234935813145,220.74895118294822,189.58957614919373,169.65703804701752,151.20772409989652,134.08204231921636,118.14250980269006,103.16105595585138,96.96930612949022,94.33125907478689,91.68782981367838,89.03882669548923,86.38404886431746,83.72328569991892,81.05631621736673,78.38290842189967,75.70281861501344,73.01579064744212,71.19107768744858,69.36211922064751,67.5287459959282,65.69077964880735,63.8480320801052,62.0003047831373,60.14738811439025,58.53297788469992,58.03918401388487,57.54538917504017 +Residential DW - Class 9/Conservative,358.2243011166935,262.44449628911775,231.5664269963551,203.09170548540865,186.110267196103,170.39237463012836,155.80205800369413,142.22218026140317,129.54928353784786,121.51425904234321,118.09904814999375,114.67684038931756,111.24738661443658,107.81042571267814,104.3656838777249,100.91287382917189,97.45169397382963,93.98182750364239,90.50294142456455,88.14506485533782,85.7816691272613,83.41253421389105,81.03742824139883,78.6561066808509,76.26831147355749,73.8737700829512,71.78928706311864,71.16160530982398,70.53392229809072 +Commercial DW - Class 9/Advanced,248.06922080997353,153.0158285312702,122.94763710098736,100.82763463542054,87.01216373848357,75.63911001546688,68.15615508387339,61.234671577364935,54.79451357146493,51.80288574857043,50.497494940582506,49.189441885696205,47.87863178691748,46.5649652940867,45.24833822732908,43.92864128011459,42.605759700154444,41.27957294618158,39.94995431846323,39.03710390709364,38.12211706328506,37.20490861842083,36.285388818135345,35.36346300968862,34.439031303438234,33.511988205877394,32.86017052521772,32.57192685407857,32.283682646218985 +Commercial DW - Class 9/Moderate,248.06922080997353,180.15926012304945,154.53400163431525,131.71105268419254,116.95991969318536,103.56395586910867,91.34463306083504,80.1534669927879,69.86651812572573,68.97229654066834,67.02669912057196,65.08110869602216,63.13552560828765,61.18995022120187,59.24438292305929,57.29882412870628,56.349501378744804,54.432034448019664,52.50955698162614,51.71516516858039,50.920773678007876,50.12638252833734,49.331991739428396,48.537601332714495,47.743211331360605,46.948821760442875,46.15466596449091,45.36050853453345,44.5663494705692 +Commercial DW - Class 9/Conservative,248.06922080997353,192.83685250649626,169.77273989040324,147.51479971930084,133.9282059716514,121.58974054003241,110.33496651666256,100.02711686752544,91.62863808131564,89.88695199597502,88.14526918533812,86.40358980660102,84.66191402718451,82.92024202557924,81.17857399227614,79.43691013079194,77.69525065880208,75.9535958093941,74.21194583245509,72.47030099621482,70.72866158895816,68.98702792093717,67.24540032650212,65.5037791664896,63.76216483089616,62.0205577418865,60.27928907551785,58.5380167209477,56.79674067817305 +Midsize DW - Class 9/Advanced,174.47446399682212,114.97903132467758,98.42864026396163,82.53131406253983,71.95501806767385,62.62490938014301,54.333003171313976,46.9151619042249,43.23020866925898,41.38042959514383,40.77479194224572,40.168312350047955,39.560960830697134,38.95270595545507,38.34351476713594,37.73335268608232,37.12218340911791,36.50996880085752,35.8966687766909,35.590478366690704,35.28426653844218,34.97803241181066,34.67177505719938,34.36549349196974,34.05918667653805,33.752853510115905,33.278728150260456,32.94703266863289,32.61533655201475 +Midsize DW - Class 9/Moderate,174.47446399682212,130.23841471965582,111.5222024384355,95.32131425794317,85.02337592196386,75.9387901325325,67.86504556093443,60.64232257799402,55.96122984897794,55.176284529249095,54.391339743532924,53.606395517463696,52.82145187834314,52.03650885527805,51.251566479332176,50.46662478369339,49.6816838038585,48.89674357783765,48.111804146380265,47.32686555322736,46.5419278453899,45.75699107346155,44.97205529196528,44.18712055974368,43.402186940394124,42.617254502760034,42.57834955040656,42.53944459807226,42.5005396457572 +Midsize DW - Class 9/Conservative,174.47446399682212,133.75864280558048,116.38341712595732,101.17736781768963,91.95163067465204,83.8128771588699,76.579680561188,70.10885929138986,64.66141990972092,63.727273200762106,62.793127132618466,61.858981736051206,60.92483704382232,59.99069309085999,59.05654991444073,58.12240755438999,57.188266053303906,56.25412545679467,55.319985813761605,54.38584717669389,53.45170960200474,52.51757315040651,51.58343788732678,50.64930388337665,49.715171214872974,48.781039964427855,48.74214169631948,48.70324342823409,48.66434516017181 +Large DW - Class 9/Advanced,111.23489127136557,78.66139715277488,64.58228480291774,52.36572966862154,48.90544630906458,45.76967546111069,42.914804298585864,40.30469820266376,37.909424827698935,37.183270822408424,36.89051738794665,36.59776300086982,36.30500761470584,36.01225117990989,35.71949364360613,35.42673494930308,35.1339750365791,34.841213840734746,34.54845129240688,34.255687317141565,33.96292183491733,33.670154759615755,33.377385998428736,33.084615451196804,32.79184300966577,32.49906855665285,32.20643877730171,31.91380844163442,31.824690101761764 +Large DW - Class 9/Moderate,111.23489127136557,91.18257990187102,76.90208912211028,64.36651276565848,60.051412673759316,56.1409898385644,52.58085738682881,49.32595397642214,46.33897173470653,45.39201553846635,45.01714809572011,44.64227939552199,44.267409376528846,43.89253797334148,43.517665116163826,43.14279073042711,42.76791473637476,42.393037048603496,42.01815757555403,41.64327621894709,41.268392873154404,40.89350742449963,40.51861975047607,40.14372971887321,39.76883718679555,39.39394199956179,39.01923778156159,38.64453282922406,38.53846371133547 +Large DW - Class 9/Conservative,111.23489127136557,93.55501452801556,83.68093225597173,74.66911736540061,69.45307118657871,64.72619820541993,60.42275633479667,56.488276233139786,52.877653880415615,52.16422992921413,51.72161842963322,51.279005421110035,50.83639083003283,50.39377457792254,49.95115658102392,49.508536749854414,49.06591498870616,48.623291195095206,48.1806652591504,47.73803706293666,47.2954064797,46.85277337302883,46.41013759591512,45.96749898970624,45.524857382927614,45.08221258996167,44.639796960076,44.19738044898553,44.077326939233764 +Residential DW - Class 10/Advanced,402.7622956542155,250.11255901341906,191.85048487824915,166.66024714877872,148.31937677816515,132.46731671408781,122.27728450677557,112.02176628040667,101.66449315843138,96.03239794527212,93.61798548345014,91.19869972922675,88.77436715343745,86.34480589209055,83.90982524011868,81.46922510780317,79.02279543662497,76.57031557096818,74.1115535817358,72.43357048831635,70.75174332157306,69.0659188339176,67.37593552610305,65.68162308464929,63.98280177265215,62.279281769420294,60.79171625207179,60.31880732265658,59.84589751674366 +Residential DW - Class 10/Moderate,402.7622956542155,295.8753124823752,265.60988176334257,236.12731021415883,218.3765184485043,200.85352604014395,183.55399921914005,166.4737196892311,149.45067573179372,140.48061249486923,136.6588416600844,132.82927355745724,128.99163054032465,125.14562162629994,121.29094168727521,117.42727057970072,113.55427220994592,109.67159352902533,105.77886345038382,103.13537960504298,100.48574524238406,97.82971516626563,95.16703097789261,92.4974201756969,89.8205951806318,87.13625227959112,84.79743655596381,84.08207137302978,83.36670478769939 +Residential DW - Class 10/Conservative,402.7622956542155,304.54614998175634,278.6257011200361,252.9437488975557,239.5545311037588,226.33704368306059,213.2880014242733,200.40420175574283,187.67962179048362,176.0391841345469,171.09152660139176,166.1337326200416,161.16544124983446,156.18627421366745,151.19583484500046,146.19370695721872,141.1794536286027,136.15261589547106,131.11271134530227,127.69682689842432,124.27294677903285,120.840752232144,117.39990733932427,113.950057848535,110.4908299070155,107.02182868772776,104.0020127990774,103.09268261332836,102.183350604464 +Commercial DW - Class 10/Advanced,419.9650519259954,246.3430660592695,195.17074962473242,158.07205335239968,134.9011762923236,116.10028353204464,103.67227916038125,92.3819599880373,82.04890459778524,77.56926293598613,75.6145802700339,73.65591117501161,71.69311370259244,69.72603908657267,67.75453132876832,65.77842675437937,63.79755353416629,61.81173117051578,59.82076994417298,58.453874402398945,57.08377978228766,55.71035855297431,54.3334763169271,52.95299134182416,51.56875405364417,50.180606487180235,49.204579450717105,48.77296548185932,48.34135070932028 +Commercial DW - Class 10/Moderate,419.9650519259954,290.0417881187489,245.31188766731265,206.48938777824353,181.33132274572014,158.96279897588715,138.94425656540858,120.9238849476792,104.61761418505182,103.278613311799,100.36528993866632,97.45197704061401,94.53867512865536,91.6253847475919,88.71210647885292,85.79884094362637,84.37733198830901,81.50613100459583,78.62742728135194,77.43791077990798,76.2483947613331,75.05887925322233,73.86936428531337,72.67984988970045,71.49033610107065,70.30082295697284,69.11165986580208,67.92249432788341,66.73332634321493 +Commercial DW - Class 10/Conservative,419.9650519259954,310.45168301631963,269.50231571378947,231.26563839182165,207.6384697040433,186.63100806446434,167.83043931674624,150.90635533987643,137.20405373347427,134.59606570436213,131.98808257876743,129.38010459207445,126.77213199497784,124.16416505474822,121.55620405662529,118.94824930535351,116.34030112687854,113.7323598702239,111.12442590956873,108.51649964655833,105.90858151286837,103.30067197306796,100.69277152781083,98.08488071741101,95.47700012584652,92.86913038526366,90.26176739627283,87.65439888459598,85.04702485022865 +Midsize DW - Class 10/Advanced,299.2726183890185,183.94907184155858,154.6751926776084,127.72858951246594,109.90375305795008,94.56187761384909,81.2179626916082,69.50560653450422,63.53752202385264,60.81881253160749,59.92867767234987,59.03730537430949,58.144651562892335,57.25067004576655,56.355312384167114,55.45852775470423,54.56026280084936,53.660461473188185,52.75906485743634,52.309042048901674,51.85898776093475,51.408900699959226,50.95877949970191,50.508622715931466,50.058428820721645,49.60819619619065,48.911351294877356,48.42384245284602,47.93633267753841 +Midsize DW - Class 10/Moderate,299.2726183890185,208.3617789242481,175.25100523319963,147.5228785454153,129.8643008148835,114.6654685768411,101.44590611075115,89.84262744417723,82.24891767732159,81.09524569481142,79.94157449716546,78.78790412205957,77.63423460962045,76.48056600262775,75.32689834673737,74.17323169072712,73.01956608676835,71.86590159072644,70.71223826249276,69.55857616635558,68.4049153714092,67.25125595201358,66.09759798830373,64.94394156676346,63.790286780864875,62.63663373179049,62.57945324751599,62.522272763269676,62.46509227905164 +Midsize DW - Class 10/Conservative,299.2726183890185,213.9936118038268,182.89013665290855,156.58592897411765,140.44648423878138,126.55512176876104,114.47270122623382,103.867461833302,95.03600648888332,93.66304603088335,92.29008651472034,90.91712798560552,89.54417049169076,88.1712140843117,86.79825881825543,85.42530475205533,84.05235194831702,82.6794004740789,81.30645040121068,79.93350180685825,78.56055477393481,77.18760939167225,75.81466575623263,74.44172397139651,73.0687841493304,71.69584641145335,71.63867575133615,71.58150509125274,71.52433443120329 +Large DW - Class 10/Advanced,188.79542824480592,122.1315265945443,98.69571239767929,78.91404646595062,72.78748186080212,67.36499535668537,62.531799178818275,58.196768818043154,54.28701794666743,53.24715158898935,52.827923098374995,52.40869324359774,51.98946195810867,51.57022917095865,51.150994806428486,50.7317587836213,50.31252101601215,49.89328141095019,49.474039869106115,49.054796283860426,48.635550540620905,48.2163025160643,47.797052077287645,47.377799080860676,46.958543371761344,46.53928478218166,46.12023336803946,45.70118115724194,45.57356199820609 +Large DW - Class 10/Moderate,188.79542824480592,141.57220803764577,117.52304047368723,96.99897263694686,89.37636685868748,82.62976483213272,76.61634879858018,71.22274246692054,66.3582895711484,65.00223027313349,64.46541295964269,63.92859384545687,63.39177284273148,62.854949857813615,62.31812479075398,61.78129753476866,61.24446797564475,60.70763599108311,60.1708014499691,59.63396421156495,59.09712412460894,58.56028102631439,58.023434741249375,57.48658508008594,56.949731838194985,56.41287479406996,55.87629122152242,55.339706597389856,55.1878136015827 +Large DW - Class 10/Conservative,188.79542824480592,145.25570557423342,127.88258031298302,112.52477974875994,103.36914476196281,95.26569715943972,88.04289630845828,81.56456441727008,75.7218068654626,74.70017018755239,74.06634209518856,73.43251184199067,72.79867932254531,72.16484442446894,71.53100702782248,70.8971670044652,70.26332421734162,69.62947851969275,68.99562975418104,68.3617777519212,67.72792233139907,67.09406329727071,66.4602004390178,65.82633352944677,65.19246232300273,64.5585865538778,63.92503895064587,63.291490085511896,63.1195711743684 diff --git a/tests/data/Distributed_Wind/Market/20/df_occ.csv b/tests/data/Distributed_Wind/Market/20/df_occ.csv index 7935e5c..a7a8121 100644 --- a/tests/data/Distributed_Wind/Market/20/df_occ.csv +++ b/tests/data/Distributed_Wind/Market/20/df_occ.csv @@ -1,121 +1,121 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 1/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 1/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 1/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 1/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 1/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 1/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 1/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 1/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 1/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 1/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 1/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 2/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 2/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 2/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 2/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 2/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 2/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 2/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 2/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 2/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 2/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 2/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 2/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 3/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 3/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 3/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 3/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 3/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 3/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 3/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 3/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 3/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 3/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 3/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 3/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 4/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 4/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 4/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 4/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 4/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4614.086487788138,4314.086487788138,4014.0864877881377,3714.0864877881377,3414.0864877881377,3114.0864877881377,2982.0699999999997,2875.0699999999997,2768.0699999999997,2661.0699999999997,2554.0699999999997,2447.0699999999997,2340.0699999999997,2233.0699999999997,2126.0699999999997,2019.0699999999997,1905,1870.0,1835.0,1800.0,1765.0,1730.0,1695.0,1660.0,1625.0,1590.0,1555.0 -Commercial DW - Class 4/Conservative,4348.74910423729,5647.285586762545,5300,5100,4900,4700,4513,4300,4048.3124341245793,3876.691,3737.591,3598.4909999999995,3459.3909999999996,3320.2909999999997,3181.191,3042.091,2902.9909999999995,2763.8909999999996,2624.7909999999997,2476.5,2431.0,2385.5,2340.0,2294.5,2249.0,2203.5,2158.0,2112.5,2067.0,2021.5 -Midsize DW - Class 4/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 4/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 4/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 4/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 4/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 4/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 5/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 5/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 5/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 5/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 5/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 5/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 5/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 5/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 5/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 5/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 5/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 5/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 6/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 6/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 6/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 6/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 6/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 6/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 6/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 6/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 6/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 6/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 6/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 6/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 7/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 7/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 7/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 7/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 7/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 7/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 7/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 7/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 7/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 7/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 7/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 7/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 8/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 8/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 8/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 8/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 8/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 8/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 8/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 8/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 8/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 8/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 8/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 8/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 9/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 9/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 9/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 9/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 9/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 9/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 9/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 9/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 9/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 9/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 9/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 9/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 10/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 10/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 10/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 10/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 10/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 10/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 10/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 10/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 10/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 10/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 10/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 10/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential DW - Class 1/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 1/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 1/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 1/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 1/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 1/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 1/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 1/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 1/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 1/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 1/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 1/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 2/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 2/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 2/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 2/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 2/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 2/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 2/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 2/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 2/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 2/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 2/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 2/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 3/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 3/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 3/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 3/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 3/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 3/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 3/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 3/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 3/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 3/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 3/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 3/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 4/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 4/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 4/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 4/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 4/Moderate,6002.317463632478,5837.934747492309,5232.374077151749,4659.213406811189,4335.213406811189,4011.213406811189,3687.213406811189,3363.213406811189,3220.6356,3105.0755999999997,2989.5155999999997,2873.9556,2758.3956,2642.8356,2527.2756,2411.7156,2296.1556,2180.5955999999996,2057.4,2019.6000000000001,1981.8000000000002,1944.0000000000002,1906.2,1868.4,1830.6000000000001,1792.8000000000002,1755.0000000000002,1717.2,1679.4 +Commercial DW - Class 4/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5292,5076,4874.04,4644,4372.177428854546,4186.82628,4036.59828,3886.3702799999996,3736.14228,3585.91428,3435.68628,3285.4582800000003,3135.2302799999998,2985.0022799999997,2834.77428,2674.6200000000003,2625.48,2576.34,2527.2000000000003,2478.06,2428.92,2379.78,2330.6400000000003,2281.5,2232.36,2183.2200000000003 +Midsize DW - Class 4/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 4/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 4/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 4/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 4/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 4/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 5/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 5/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 5/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 5/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 5/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 5/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 5/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 5/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 5/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 5/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 5/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 5/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 6/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 6/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 6/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 6/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 6/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 6/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 6/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 6/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 6/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 6/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 6/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 6/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 7/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 7/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 7/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 7/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 7/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 7/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 7/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 7/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 7/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 7/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 7/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 7/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 8/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 8/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 8/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 8/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 8/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 8/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 8/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 8/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 8/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 8/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 8/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 8/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 9/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 9/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 9/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 9/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 9/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 9/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 9/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 9/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 9/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 9/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 9/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 9/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 10/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 10/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 10/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 10/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 10/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 10/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 10/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 10/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 10/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 10/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 10/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 10/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 diff --git a/tests/data/Distributed_Wind/Market/20/df_tc.csv b/tests/data/Distributed_Wind/Market/20/df_tc.csv index 72e6ae8..5c6a2bb 100644 --- a/tests/data/Distributed_Wind/Market/20/df_tc.csv +++ b/tests/data/Distributed_Wind/Market/20/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12409976865391902,0.1248386520657163,0.12920138754988134,0.12939417507509446,0.1293937849377925,0.12939335124437723,0.12939286626950333,0.12939232034608084,0.12939170121430568,0.1293914067025475,0.1293912750192072,0.12939113922507095,0.1293909991245949,0.12939085450963322,0.1293907051584056,0.12939055083436368,0.12939039128493907,0.12939022624016597,0.1293900554111551,0.1293898784884077,0.12938969513994325,0.12938950500921972,0.12938930771282128,0.12779809602430015,0.12621659178550776,0.12308315490197642,0.12308293011656822,0.12308297443558049,0.12308301875460059,0.12308306307362897 -10 year CRF/Moderate,0.12409976865391902,0.1248386520657163,0.12920138754988134,0.12939417507509446,0.1293937849377925,0.12939335124437723,0.12939286626950333,0.12939232034608084,0.12939170121430568,0.1293914067025475,0.1293912750192072,0.12939113922507095,0.1293909991245949,0.12939085450963322,0.1293907051584056,0.12939055083436368,0.12939039128493907,0.12939022624016597,0.1293900554111551,0.1293898784884077,0.12938969513994325,0.12938950500921972,0.12938930771282128,0.12779809602430015,0.12621659178550776,0.12308315490197642,0.12308293011656822,0.12308297443558049,0.12308301875460059,0.12308306307362897 -10 year CRF/Conservative,0.12409976865391902,0.1248386520657163,0.12920138754988134,0.12939417507509446,0.1293937849377925,0.12939335124437723,0.12939286626950333,0.12939232034608084,0.12939170121430568,0.1293914067025475,0.1293912750192072,0.12939113922507095,0.1293909991245949,0.12939085450963322,0.1293907051584056,0.12939055083436368,0.12939039128493907,0.12939022624016597,0.1293900554111551,0.1293898784884077,0.12938969513994325,0.12938950500921972,0.12938930771282128,0.12779809602430015,0.12621659178550776,0.12308315490197642,0.12308293011656822,0.12308297443558049,0.12308301875460059,0.12308306307362897 -ITC Schedule/*,0,0,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.22500000894069672,0.15000000596046448,0.0,0.0,0.0,0.0,0.0 -PTC/Advanced,15.509243408142716,20.660427450013774,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,15.509243408142716,20.660427450013774,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,15.509243408142716,20.660427450013774,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8307885411516569,0.8297553686512099,0.8191735941305208,0.8191744047784009,0.8191756854123884,0.8191771090263829,0.8191787009812396,0.8191804930124997,0.8191825253676208,0.8191834921332868,0.8191839243985969,0.8191843701586792,0.819184830055487,0.8191853047723506,0.8191857950373584,0.8191863016270879,0.8191868253707102,0.8191873671545142,0.8191879279269174,0.819188508704002,0.8191891105756619,0.8191897347124286,0.8191903823730681,0.8244577734659674,0.8297818629130604,0.8406026570852887,0.8406034467148813,0.8406032910302278,0.8406031353456223,0.8406029796610646 -PVD/Moderate,0.8307885411516569,0.8297553686512099,0.8191735941305208,0.8191744047784009,0.8191756854123884,0.8191771090263829,0.8191787009812396,0.8191804930124997,0.8191825253676208,0.8191834921332868,0.8191839243985969,0.8191843701586792,0.819184830055487,0.8191853047723506,0.8191857950373584,0.8191863016270879,0.8191868253707102,0.8191873671545142,0.8191879279269174,0.819188508704002,0.8191891105756619,0.8191897347124286,0.8191903823730681,0.8244577734659674,0.8297818629130604,0.8406026570852887,0.8406034467148813,0.8406032910302278,0.8406031353456223,0.8406029796610646 -PVD/Conservative,0.8307885411516569,0.8297553686512099,0.8191735941305208,0.8191744047784009,0.8191756854123884,0.8191771090263829,0.8191787009812396,0.8191804930124997,0.8191825253676208,0.8191834921332868,0.8191839243985969,0.8191843701586792,0.819184830055487,0.8191853047723506,0.8191857950373584,0.8191863016270879,0.8191868253707102,0.8191873671545142,0.8191879279269174,0.819188508704002,0.8191891105756619,0.8191897347124286,0.8191903823730681,0.8244577734659674,0.8297818629130604,0.8406026570852887,0.8406034467148813,0.8406032910302278,0.8406031353456223,0.8406029796610646 -PFF/Advanced,1.0586520731316502,1.0590101913670598,0.7012833270617423,0.7012830882230021,0.7012827109136724,0.7012822914785747,0.7012818224457164,0.7012812944649505,0.7012806956782903,0.7012804108430377,0.701280283486013,0.7012801521530644,0.7012800166550548,0.701279876790657,0.7012797323453562,0.701279583090352,0.7012794287813481,0.7012792691572198,0.7012791039385379,0.701278932825937,0.701278755498305,0.7012785716107716,0.7012783807924706,0.7900064598612725,0.8785794263746106,1.0552503044253254,1.0552500307239288,1.055250084687341,1.0552501386507362,1.0552501926141153 -PFF/Moderate,1.0586520731316502,1.0590101913670598,0.7012833270617423,0.7012830882230021,0.7012827109136724,0.7012822914785747,0.7012818224457164,0.7012812944649505,0.7012806956782903,0.7012804108430377,0.701280283486013,0.7012801521530644,0.7012800166550548,0.701279876790657,0.7012797323453562,0.701279583090352,0.7012794287813481,0.7012792691572198,0.7012791039385379,0.701278932825937,0.701278755498305,0.7012785716107716,0.7012783807924706,0.7900064598612725,0.8785794263746106,1.0552503044253254,1.0552500307239288,1.055250084687341,1.0552501386507362,1.0552501926141153 -PFF/Conservative,1.0586520731316502,1.0590101913670598,0.7012833270617423,0.7012830882230021,0.7012827109136724,0.7012822914785747,0.7012818224457164,0.7012812944649505,0.7012806956782903,0.7012804108430377,0.701280283486013,0.7012801521530644,0.7012800166550548,0.701279876790657,0.7012797323453562,0.701279583090352,0.7012794287813481,0.7012792691572198,0.7012791039385379,0.701278932825937,0.701278755498305,0.7012785716107716,0.7012783807924706,0.7900064598612725,0.8785794263746106,1.0552503044253254,1.0552500307239288,1.055250084687341,1.0552501386507362,1.0552501926141153 -Year (Advanced)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9342578026656738,0.9338200009897345,0.929307197534117,0.9293075452801424,0.9293080946368637,0.929308705327153,0.9293093882297842,0.9293101569579645,0.929311028776089,0.9293114434882699,0.9293116289164002,0.9293118201332672,0.9293120174142396,0.9293122210524345,0.9293124313601681,0.9293126486705556,0.929312873339272,0.929313105746493,0.9293133462990436,0.9293135954327734,0.9293138536151928,0.9293141213484015,0.9293143991723463,0.9315673358184221,0.9338312340073526,0.9383919085431334,0.9383922393923921,0.9383921741616371,0.9383921089308912,0.9383920437001543 -2/nan,0.8728376418416932,0.8720197942484678,0.8636118673887142,0.8636125137146039,0.863613534757598,0.8636146697968294,0.8636159390520155,0.8636173678252366,0.8636189882048728,0.8636197589982516,0.8636201036392531,0.863620459039406,0.863620825710524,0.863621204197409,0.8636215950805471,0.8636219989790835,0.8636224165540939,0.8636228485121924,0.8636232956095261,0.8636237586561882,0.86362423852112,0.8636247361375514,0.8636252525090587,0.8678177011638328,0.8720407736076949,0.8805793740192244,0.8805799949518686,0.8805798725278043,0.8805797501037655,0.8805796276797523 -3/nan,0.8154553773509087,0.8143095251281722,0.8025607242402114,0.802561625193332,0.8025630484881902,0.8025646306904284,0.802566399985919,0.8025683916452947,0.8025706503992354,0.802571724859657,0.8025722052779447,0.802572700694238,0.8025732118219986,0.8025737394206722,0.8025742842994498,0.8025748473214119,0.8025754294080907,0.8025760315444984,0.8025766547846969,0.802577300257948,0.8025779691755485,0.8025786628384136,0.8025793826455218,0.8084306238492593,0.8143389117228002,0.8263285594096176,0.8263294334270254,0.8263292611043437,0.8263290887817097,0.8263289164591237 -4/nan,0.7618455490157678,0.76041852156114,0.7458254574946221,0.745826573844457,0.7458283374165128,0.7458302978882867,0.7458324901846947,0.7458349580093899,0.7458377567880082,0.7458390881321982,0.7458396834098744,0.7458402972714342,0.7458409306009273,0.7458415843393827,0.7458422594894685,0.7458429571206281,0.745843678374733,0.7458444244723132,0.7458451967194589,0.7458459965154421,0.7458468253611843,0.7458476848686554,0.7458485767713355,0.7531075624532795,0.7604551108343071,0.775420033948089,0.7754211275094328,0.7754209119010841,0.7754206962928102,0.7754204806846112 -5/nan,0.7117601485940952,0.7100940245568362,0.6931009657539279,0.6931022625440912,0.6931043111707194,0.6931065885243286,0.6931091351754349,0.693112001892443,0.6931152530607143,0.693116799602108,0.6931174911001226,0.6931182041860536,0.6931189398868617,0.6931196992956984,0.6931204835773194,0.6931212939740506,0.6931221318123549,0.6931229985100709,0.6931238955844288,0.6931248246609052,0.6931257874830599,0.6931267859234539,0.6931278219958033,0.7015704055393075,0.710136734557599,0.7276478855791284,0.7276491683157503,0.7276489154092576,0.7276486625028702,0.7276484095965883 -6/nan,0.6649674724505129,0.6631000027144693,0.6441037160929727,0.6441051622329622,0.644107446798657,0.6441099864352636,0.6441128263863583,0.6441160232681152,0.6441196488822517,0.6441213735442048,0.6441221446847035,0.644122939899643,0.6441237603342784,0.644124607207681,0.644125481818774,0.6441263855529877,0.6441273198895813,0.6441282864097159,0.6441292868053944,0.6441303228893365,0.6441313966059476,0.6441325100434961,0.6441336654476668,0.6535600735773026,0.6631478631458746,0.6828188880959738,0.6828203325478286,0.6828200477572505,0.6828197629668107,0.6828194781765096 -Year (Moderate)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9342578026656738,0.9338200009897345,0.929307197534117,0.9293075452801424,0.9293080946368637,0.929308705327153,0.9293093882297842,0.9293101569579645,0.929311028776089,0.9293114434882699,0.9293116289164002,0.9293118201332672,0.9293120174142396,0.9293122210524345,0.9293124313601681,0.9293126486705556,0.929312873339272,0.929313105746493,0.9293133462990436,0.9293135954327734,0.9293138536151928,0.9293141213484015,0.9293143991723463,0.9315673358184221,0.9338312340073526,0.9383919085431334,0.9383922393923921,0.9383921741616371,0.9383921089308912,0.9383920437001543 -2/nan,0.8728376418416932,0.8720197942484678,0.8636118673887142,0.8636125137146039,0.863613534757598,0.8636146697968294,0.8636159390520155,0.8636173678252366,0.8636189882048728,0.8636197589982516,0.8636201036392531,0.863620459039406,0.863620825710524,0.863621204197409,0.8636215950805471,0.8636219989790835,0.8636224165540939,0.8636228485121924,0.8636232956095261,0.8636237586561882,0.86362423852112,0.8636247361375514,0.8636252525090587,0.8678177011638328,0.8720407736076949,0.8805793740192244,0.8805799949518686,0.8805798725278043,0.8805797501037655,0.8805796276797523 -3/nan,0.8154553773509087,0.8143095251281722,0.8025607242402114,0.802561625193332,0.8025630484881902,0.8025646306904284,0.802566399985919,0.8025683916452947,0.8025706503992354,0.802571724859657,0.8025722052779447,0.802572700694238,0.8025732118219986,0.8025737394206722,0.8025742842994498,0.8025748473214119,0.8025754294080907,0.8025760315444984,0.8025766547846969,0.802577300257948,0.8025779691755485,0.8025786628384136,0.8025793826455218,0.8084306238492593,0.8143389117228002,0.8263285594096176,0.8263294334270254,0.8263292611043437,0.8263290887817097,0.8263289164591237 -4/nan,0.7618455490157678,0.76041852156114,0.7458254574946221,0.745826573844457,0.7458283374165128,0.7458302978882867,0.7458324901846947,0.7458349580093899,0.7458377567880082,0.7458390881321982,0.7458396834098744,0.7458402972714342,0.7458409306009273,0.7458415843393827,0.7458422594894685,0.7458429571206281,0.745843678374733,0.7458444244723132,0.7458451967194589,0.7458459965154421,0.7458468253611843,0.7458476848686554,0.7458485767713355,0.7531075624532795,0.7604551108343071,0.775420033948089,0.7754211275094328,0.7754209119010841,0.7754206962928102,0.7754204806846112 -5/nan,0.7117601485940952,0.7100940245568362,0.6931009657539279,0.6931022625440912,0.6931043111707194,0.6931065885243286,0.6931091351754349,0.693112001892443,0.6931152530607143,0.693116799602108,0.6931174911001226,0.6931182041860536,0.6931189398868617,0.6931196992956984,0.6931204835773194,0.6931212939740506,0.6931221318123549,0.6931229985100709,0.6931238955844288,0.6931248246609052,0.6931257874830599,0.6931267859234539,0.6931278219958033,0.7015704055393075,0.710136734557599,0.7276478855791284,0.7276491683157503,0.7276489154092576,0.7276486625028702,0.7276484095965883 -6/nan,0.6649674724505129,0.6631000027144693,0.6441037160929727,0.6441051622329622,0.644107446798657,0.6441099864352636,0.6441128263863583,0.6441160232681152,0.6441196488822517,0.6441213735442048,0.6441221446847035,0.644122939899643,0.6441237603342784,0.644124607207681,0.644125481818774,0.6441263855529877,0.6441273198895813,0.6441282864097159,0.6441292868053944,0.6441303228893365,0.6441313966059476,0.6441325100434961,0.6441336654476668,0.6535600735773026,0.6631478631458746,0.6828188880959738,0.6828203325478286,0.6828200477572505,0.6828197629668107,0.6828194781765096 -Year (Conservative)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9342578026656738,0.9338200009897345,0.929307197534117,0.9293075452801424,0.9293080946368637,0.929308705327153,0.9293093882297842,0.9293101569579645,0.929311028776089,0.9293114434882699,0.9293116289164002,0.9293118201332672,0.9293120174142396,0.9293122210524345,0.9293124313601681,0.9293126486705556,0.929312873339272,0.929313105746493,0.9293133462990436,0.9293135954327734,0.9293138536151928,0.9293141213484015,0.9293143991723463,0.9315673358184221,0.9338312340073526,0.9383919085431334,0.9383922393923921,0.9383921741616371,0.9383921089308912,0.9383920437001543 -2/nan,0.8728376418416932,0.8720197942484678,0.8636118673887142,0.8636125137146039,0.863613534757598,0.8636146697968294,0.8636159390520155,0.8636173678252366,0.8636189882048728,0.8636197589982516,0.8636201036392531,0.863620459039406,0.863620825710524,0.863621204197409,0.8636215950805471,0.8636219989790835,0.8636224165540939,0.8636228485121924,0.8636232956095261,0.8636237586561882,0.86362423852112,0.8636247361375514,0.8636252525090587,0.8678177011638328,0.8720407736076949,0.8805793740192244,0.8805799949518686,0.8805798725278043,0.8805797501037655,0.8805796276797523 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12449003904186712,0.12873121085758904,0.12907638456415452,0.1290859204217378,0.12908522523104643,0.12908444722518028,0.12908357066875317,0.12908257557039948,0.12908210148966207,0.12908188922380126,0.12908167027178089,0.12908144431263502,0.12908121100452008,0.12908096998298865,0.1290807208590905,0.12908046321727776,0.12908019661309186,0.12907992057060544,0.12907963457958513,0.1290793380923467,0.1290790305202517,0.1290787112298092,0.12907837953831836,0.12907803470899767,0.12907767594551994,0.12907730238587398,0.1290773750294925,0.12907744767313103,0.12907752031678987 +10 year CRF/Moderate,0.12449003904186712,0.12873121085758904,0.12907638456415452,0.1290859204217378,0.12908522523104643,0.12908444722518028,0.12908357066875317,0.12908257557039948,0.12908210148966207,0.12908188922380126,0.12908167027178089,0.12908144431263502,0.12908121100452008,0.12908096998298865,0.1290807208590905,0.12908046321727776,0.12908019661309186,0.12907992057060544,0.12907963457958513,0.1290793380923467,0.1290790305202517,0.1290787112298092,0.12907837953831836,0.12907803470899767,0.12907767594551994,0.12907730238587398,0.1290773750294925,0.12907744767313103,0.12907752031678987 +10 year CRF/Conservative,0.12449003904186712,0.12873121085758904,0.12907638456415452,0.1290859204217378,0.12908522523104643,0.12908444722518028,0.12908357066875317,0.12908257557039948,0.12908210148966207,0.12908188922380126,0.12908167027178089,0.12908144431263502,0.12908121100452008,0.12908096998298865,0.1290807208590905,0.12908046321727776,0.12908019661309186,0.12907992057060544,0.12907963457958513,0.1290793380923467,0.1290790305202517,0.1290787112298092,0.12907837953831836,0.12907803470899767,0.12907767594551994,0.12907730238587398,0.1290773750294925,0.12907744767313103,0.12907752031678987 +ITC Schedule/*,0,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896 +PTC/Advanced,22.267769290040317,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,22.267769290040317,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,22.267769290040317,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8305427593497275,0.8201815256685574,0.820184013864654,0.8201878913286456,0.820190180697485,0.8201927428091206,0.8201956294903431,0.8201989065867888,0.8202004678598773,0.8202011669099414,0.8202018879810066,0.8202026321302598,0.8202034004836608,0.8202041942416248,0.8202050146852823,0.8202058631833796,0.8202067411998952,0.8202076503024737,0.8202085921717637,0.8202095686117876,0.8202105815614763,0.8202116331075168,0.8202127254987039,0.8202138611619911,0.8202150427204915,0.8202162730137041,0.8202160337665241,0.8202157945194599,0.8202155552725122 +PVD/Moderate,0.8305427593497275,0.8201815256685574,0.820184013864654,0.8201878913286456,0.820190180697485,0.8201927428091206,0.8201956294903431,0.8201989065867888,0.8202004678598773,0.8202011669099414,0.8202018879810066,0.8202026321302598,0.8202034004836608,0.8202041942416248,0.8202050146852823,0.8202058631833796,0.8202067411998952,0.8202076503024737,0.8202085921717637,0.8202095686117876,0.8202105815614763,0.8202116331075168,0.8202127254987039,0.8202138611619911,0.8202150427204915,0.8202162730137041,0.8202160337665241,0.8202157945194599,0.8202155552725122 +PVD/Conservative,0.8305427593497275,0.8201815256685574,0.820184013864654,0.8201878913286456,0.820190180697485,0.8201927428091206,0.8201956294903431,0.8201989065867888,0.8202004678598773,0.8202011669099414,0.8202018879810066,0.8202026321302598,0.8202034004836608,0.8202041942416248,0.8202050146852823,0.8202058631833796,0.8202067411998952,0.8202076503024737,0.8202085921717637,0.8202095686117876,0.8202105815614763,0.8202116331075168,0.8202127254987039,0.8202138611619911,0.8202150427204915,0.8202162730137041,0.8202160337665241,0.8202157945194599,0.8202155552725122 +PFF/Advanced,1.0587372660158634,0.700986363232412,0.7009856301427,0.7009844877371779,0.7009838132273409,0.7009830583601167,0.7009822078659337,0.7009812423448908,0.7009807823517094,0.7009805763926973,0.700980363945704,0.7009801446992536,0.7009799183216082,0.7009796844590932,0.7009794427342526,0.700979192743817,0.700978934056459,0.700978666210308,0.7009783887101996,0.7009781010246201,0.7009778025823081,0.7009774927684695,0.7009771709205486,0.700976836323499,0.7009764882044816,0.7009761257269025,0.7009761962155777,0.7009762667042186,0.7009763371928254 +PFF/Moderate,1.0587372660158634,0.700986363232412,0.7009856301427,0.7009844877371779,0.7009838132273409,0.7009830583601167,0.7009822078659337,0.7009812423448908,0.7009807823517094,0.7009805763926973,0.700980363945704,0.7009801446992536,0.7009799183216082,0.7009796844590932,0.7009794427342526,0.700979192743817,0.700978934056459,0.700978666210308,0.7009783887101996,0.7009781010246201,0.7009778025823081,0.7009774927684695,0.7009771709205486,0.700976836323499,0.7009764882044816,0.7009761257269025,0.7009761962155777,0.7009762667042186,0.7009763371928254 +PFF/Conservative,1.0587372660158634,0.700986363232412,0.7009856301427,0.7009844877371779,0.7009838132273409,0.7009830583601167,0.7009822078659337,0.7009812423448908,0.7009807823517094,0.7009805763926973,0.700980363945704,0.7009801446992536,0.7009799183216082,0.7009796844590932,0.7009794427342526,0.700979192743817,0.700978934056459,0.700978666210308,0.7009783887101996,0.7009781010246201,0.7009778025823081,0.7009774927684695,0.7009771709205486,0.700976836323499,0.7009764882044816,0.7009761257269025,0.7009761962155777,0.7009762667042186,0.7009763371928254 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9341536988681463,0.9297393310094528,0.929740397182464,0.9297420586402776,0.9297430396105015,0.9297441374451585,0.9297453743503177,0.9297467785384891,0.929747447519506,0.9297477470511122,0.9297480560181163,0.929748374873482,0.9297487040996391,0.9297490442109175,0.9297493957562296,0.9297497593220262,0.9297501355355604,0.9297505250685002,0.9297509286409298,0.929751347025792,0.9297517810538298,0.9297522316190915,0.9297526996850783,0.9297531862916214,0.9297536925625948,0.9297542197145792,0.9297541172027917,0.9297540146910267,0.9297539121792843 +2/nan,0.8726431331090393,0.8644152236259048,0.8644172061530059,0.8644202956046612,0.8644221197041747,0.8644241611136417,0.8644264611258125,0.8644290722026982,0.8644303161690366,0.8644308731466188,0.8644314476694662,0.8644320405798808,0.8644326527749583,0.8644332852111147,0.864433938909074,0.8644346149593657,0.8644353145283928,0.8644360388651517,0.8644367893086714,0.8644375672962747,0.8644383743727688,0.8644392122006808,0.8644400825716914,0.8644409874194225,0.8644419288337801,0.8644429090770659,0.8644427184555424,0.8644425278340818,0.8644423372126843 +3/nan,0.815182810585697,0.8036808317283353,0.8036835965800516,0.803687905165915,0.8036904490803122,0.8036932960613574,0.8036965036977389,0.8037001451554736,0.8037018800166414,0.8037026567894946,0.8037034580316121,0.8037042849177121,0.8037051386989308,0.8037060207091373,0.8037069323718891,0.8037078752080986,0.8037088508444981,0.8037098610230092,0.803710907611121,0.8037119926134102,0.8037131181843592,0.8037142866426323,0.803715500487022,0.8037167624142837,0.8037180753391387,0.8037194424167484,0.8037191765700142,0.8037189107233972,0.8037186448768971 +4/nan,0.7615060377623605,0.747213678836223,0.7472171062933682,0.7472224474532498,0.7472256010338585,0.7472291303170233,0.7472331066944958,0.7472376208692175,0.7472397715121007,0.7472407344490257,0.747241727719929,0.7472427527810968,0.7472438111835517,0.7472449045808804,0.7472460347378568,0.7472472035399468,0.7472484130038015,0.7472496652888743,0.7472509627102842,0.7472523077531015,0.7472537030882351,0.7472551515901336,0.7472566563565526,0.7472582207306664,0.7472598483258661,0.7472615430536205,0.7472612134908083,0.7472608839281774,0.7472605543657281 +5/nan,0.7113636818861353,0.6947139458823021,0.6947179291867276,0.694724136557411,0.6947278015800036,0.6947319032404967,0.694736524510625,0.6947417708059198,0.6947442702484345,0.6947453893588,0.6947465437232225,0.6947477350342118,0.6947489650943827,0.6947502358255518,0.6947515492787608,0.6947529076453227,0.6947543132690169,0.6947557686595918,0.6947572765077156,0.6947588397015778,0.6947604613453563,0.6947621447797891,0.6947638936051496,0.6947657117069449,0.6947676032847386,0.6947695728845313,0.6947691898690334,0.6947688068537882,0.6947684238387964 +6/nan,0.6645230146743966,0.6459028792875487,0.6459073234118471,0.6459142489099766,0.6459183379429139,0.6459229141339689,0.6459280700559697,0.6459339233229293,0.645936711942284,0.645937960530492,0.6459392484519714,0.6459405775950908,0.6459419499710677,0.6459433677241164,0.6459448331426323,0.6459463486715167,0.6459479169257836,0.6459495407056249,0.6459512230130918,0.6459529670706183,0.6459547763416257,0.6459566545534753,0.6459586057231044,0.645960634185698,0.6459627446268497,0.6459649421186888,0.6459645147863818,0.645964087454404,0.6459636601227561 +Year (Moderate)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9341536988681463,0.9297393310094528,0.929740397182464,0.9297420586402776,0.9297430396105015,0.9297441374451585,0.9297453743503177,0.9297467785384891,0.929747447519506,0.9297477470511122,0.9297480560181163,0.929748374873482,0.9297487040996391,0.9297490442109175,0.9297493957562296,0.9297497593220262,0.9297501355355604,0.9297505250685002,0.9297509286409298,0.929751347025792,0.9297517810538298,0.9297522316190915,0.9297526996850783,0.9297531862916214,0.9297536925625948,0.9297542197145792,0.9297541172027917,0.9297540146910267,0.9297539121792843 +2/nan,0.8726431331090393,0.8644152236259048,0.8644172061530059,0.8644202956046612,0.8644221197041747,0.8644241611136417,0.8644264611258125,0.8644290722026982,0.8644303161690366,0.8644308731466188,0.8644314476694662,0.8644320405798808,0.8644326527749583,0.8644332852111147,0.864433938909074,0.8644346149593657,0.8644353145283928,0.8644360388651517,0.8644367893086714,0.8644375672962747,0.8644383743727688,0.8644392122006808,0.8644400825716914,0.8644409874194225,0.8644419288337801,0.8644429090770659,0.8644427184555424,0.8644425278340818,0.8644423372126843 +3/nan,0.815182810585697,0.8036808317283353,0.8036835965800516,0.803687905165915,0.8036904490803122,0.8036932960613574,0.8036965036977389,0.8037001451554736,0.8037018800166414,0.8037026567894946,0.8037034580316121,0.8037042849177121,0.8037051386989308,0.8037060207091373,0.8037069323718891,0.8037078752080986,0.8037088508444981,0.8037098610230092,0.803710907611121,0.8037119926134102,0.8037131181843592,0.8037142866426323,0.803715500487022,0.8037167624142837,0.8037180753391387,0.8037194424167484,0.8037191765700142,0.8037189107233972,0.8037186448768971 +4/nan,0.7615060377623605,0.747213678836223,0.7472171062933682,0.7472224474532498,0.7472256010338585,0.7472291303170233,0.7472331066944958,0.7472376208692175,0.7472397715121007,0.7472407344490257,0.747241727719929,0.7472427527810968,0.7472438111835517,0.7472449045808804,0.7472460347378568,0.7472472035399468,0.7472484130038015,0.7472496652888743,0.7472509627102842,0.7472523077531015,0.7472537030882351,0.7472551515901336,0.7472566563565526,0.7472582207306664,0.7472598483258661,0.7472615430536205,0.7472612134908083,0.7472608839281774,0.7472605543657281 +5/nan,0.7113636818861353,0.6947139458823021,0.6947179291867276,0.694724136557411,0.6947278015800036,0.6947319032404967,0.694736524510625,0.6947417708059198,0.6947442702484345,0.6947453893588,0.6947465437232225,0.6947477350342118,0.6947489650943827,0.6947502358255518,0.6947515492787608,0.6947529076453227,0.6947543132690169,0.6947557686595918,0.6947572765077156,0.6947588397015778,0.6947604613453563,0.6947621447797891,0.6947638936051496,0.6947657117069449,0.6947676032847386,0.6947695728845313,0.6947691898690334,0.6947688068537882,0.6947684238387964 +6/nan,0.6645230146743966,0.6459028792875487,0.6459073234118471,0.6459142489099766,0.6459183379429139,0.6459229141339689,0.6459280700559697,0.6459339233229293,0.645936711942284,0.645937960530492,0.6459392484519714,0.6459405775950908,0.6459419499710677,0.6459433677241164,0.6459448331426323,0.6459463486715167,0.6459479169257836,0.6459495407056249,0.6459512230130918,0.6459529670706183,0.6459547763416257,0.6459566545534753,0.6459586057231044,0.645960634185698,0.6459627446268497,0.6459649421186888,0.6459645147863818,0.645964087454404,0.6459636601227561 +Year (Conservative)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9341536988681463,0.9297393310094528,0.929740397182464,0.9297420586402776,0.9297430396105015,0.9297441374451585,0.9297453743503177,0.9297467785384891,0.929747447519506,0.9297477470511122,0.9297480560181163,0.929748374873482,0.9297487040996391,0.9297490442109175,0.9297493957562296,0.9297497593220262,0.9297501355355604,0.9297505250685002,0.9297509286409298,0.929751347025792,0.9297517810538298,0.9297522316190915,0.9297526996850783,0.9297531862916214,0.9297536925625948,0.9297542197145792,0.9297541172027917,0.9297540146910267,0.9297539121792843 +2/nan,0.8726431331090393,0.8644152236259048,0.8644172061530059,0.8644202956046612,0.8644221197041747,0.8644241611136417,0.8644264611258125,0.8644290722026982,0.8644303161690366,0.8644308731466188,0.8644314476694662,0.8644320405798808,0.8644326527749583,0.8644332852111147,0.864433938909074,0.8644346149593657,0.8644353145283928,0.8644360388651517,0.8644367893086714,0.8644375672962747,0.8644383743727688,0.8644392122006808,0.8644400825716914,0.8644409874194225,0.8644419288337801,0.8644429090770659,0.8644427184555424,0.8644425278340818,0.8644423372126843 diff --git a/tests/data/Distributed_Wind/Market/20/df_vom.csv b/tests/data/Distributed_Wind/Market/20/df_vom.csv index 15d421f..97555a5 100644 --- a/tests/data/Distributed_Wind/Market/20/df_vom.csv +++ b/tests/data/Distributed_Wind/Market/20/df_vom.csv @@ -1,121 +1,121 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Distributed_Wind/Market/30/df_capex.csv b/tests/data/Distributed_Wind/Market/30/df_capex.csv index 0ed2bd6..dddbf40 100644 --- a/tests/data/Distributed_Wind/Market/30/df_capex.csv +++ b/tests/data/Distributed_Wind/Market/30/df_capex.csv @@ -1,121 +1,121 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 1/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 1/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 1/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 1/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 1/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 1/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 1/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 1/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 1/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 1/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 1/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 2/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 2/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 2/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 2/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 2/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 2/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 2/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 2/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 2/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 2/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 2/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 2/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 3/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 3/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 3/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 3/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 3/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 3/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 3/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 3/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 3/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 3/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 3/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 3/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 4/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 4/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 4/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 4/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 4/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4785.964912295776,4474.789671543623,4163.614430791469,3852.4391900393152,3541.2639492871617,3230.088708535008,3093.1545006325828,2982.1686647643146,2871.1828288960464,2760.1969930277783,2649.21115715951,2538.225321291242,2427.2394854229738,2316.2536495547056,2205.2678136864374,2094.2819778181693,1975.9627787761758,1939.6590006884246,1903.3552226006734,1867.051444512922,1830.7476664251708,1794.4438883374196,1758.1401102496684,1721.836332161917,1685.5325540741658,1649.2287759864146,1612.9249978986632 -Commercial DW - Class 4/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5082.528932285177,4875.078771783741,4681.112871714899,4460.17845078087,4199.115321095511,4021.1008508223576,3876.8192641936093,3732.53767756486,3588.256090936112,3443.9745043073635,3299.692917678615,3155.4113310498665,3011.1297444211173,2866.848157792369,2722.56657116362,2568.7516124090284,2521.556700894952,2474.3617893808755,2427.1668778667986,2379.971966352722,2332.7770548386457,2285.5821433245687,2238.3872318104923,2191.1923202964153,2143.997408782339,2096.8024972682624 -Midsize DW - Class 4/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 4/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 4/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 4/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 4/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 4/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 5/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 5/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 5/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 5/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 5/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 5/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 5/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 5/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 5/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 5/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 5/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 5/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 6/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 6/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 6/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 6/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 6/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 6/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 6/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 6/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 6/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 6/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 6/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 6/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 7/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 7/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 7/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 7/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 7/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 7/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 7/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 7/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 7/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 7/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 7/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 7/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 8/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 8/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 8/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 8/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 8/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 8/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 8/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 8/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 8/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 8/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 8/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 8/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 9/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 9/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 9/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 9/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 9/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 9/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 9/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 9/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 9/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 9/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 9/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 9/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 10/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 10/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 10/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 10/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 10/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 10/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 10/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 10/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 10/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 10/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 10/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 10/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential DW - Class 1/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 1/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 1/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 1/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 1/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 1/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 1/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 1/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 1/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 1/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 1/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 1/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 2/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 2/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 2/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 2/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 2/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 2/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 2/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 2/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 2/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 2/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 2/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 2/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 3/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 3/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 3/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 3/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 3/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 3/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 3/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 3/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 3/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 3/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 3/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 3/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 4/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 4/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 4/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 4/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 4/Moderate,6225.908606055643,6055.402501820942,5427.284210543411,4832.772845267113,4496.703585254787,4160.634325242461,3824.565065230135,3488.495805217809,3340.60686068319,3220.74215794546,3100.8774552077302,2981.0127524700006,2861.1480497322714,2741.2833469945417,2621.418644256812,2501.5539415190824,2381.689238781353,2261.824536043623,2134.03980107827,2094.831720743499,2055.6236404087276,2016.4155600739562,1977.2074797391845,1937.9993994044132,1898.791319069642,1859.5832387348705,1820.3751584000993,1781.1670780653278,1741.9589977305563 +Commercial DW - Class 4/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5489.131246867991,5265.08507352644,5055.601901452091,4816.992726843339,4535.044546783151,4342.788918888147,4186.964805329098,4031.140691770049,3875.3165782110013,3719.4924646519526,3563.6683510929042,3407.844237533856,3252.020123974807,3096.1960104157583,2940.3718968567105,2774.251741401751,2723.281236966548,2672.3107325313454,2621.3402280961427,2570.3697236609396,2519.399219225737,2468.4287147905343,2417.458210355332,2366.4877059201285,2315.5172014849263,2264.5466970497237 +Midsize DW - Class 4/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 4/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 4/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 4/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 4/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 4/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 5/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 5/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 5/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 5/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 5/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 5/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 5/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 5/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 5/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 5/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 5/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 5/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 6/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 6/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 6/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 6/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 6/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 6/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 6/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 6/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 6/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 6/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 6/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 6/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 7/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 7/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 7/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 7/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 7/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 7/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 7/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 7/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 7/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 7/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 7/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 7/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 8/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 8/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 8/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 8/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 8/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 8/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 8/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 8/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 8/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 8/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 8/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 8/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 9/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 9/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 9/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 9/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 9/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 9/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 9/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 9/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 9/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 9/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 9/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 9/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 10/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 10/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 10/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 10/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 10/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 10/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 10/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 10/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 10/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 10/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 10/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 10/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 diff --git a/tests/data/Distributed_Wind/Market/30/df_fom.csv b/tests/data/Distributed_Wind/Market/30/df_fom.csv index 435ce6f..164082e 100644 --- a/tests/data/Distributed_Wind/Market/30/df_fom.csv +++ b/tests/data/Distributed_Wind/Market/30/df_fom.csv @@ -1,121 +1,121 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 1/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 1/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 1/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 1/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 1/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 1/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 1/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 1/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 1/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 1/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 1/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 2/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 2/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 2/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 2/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 2/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 2/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 2/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 2/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 2/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 2/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 2/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 2/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 3/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 3/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 3/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 3/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 3/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 3/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 3/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 3/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 3/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 3/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 3/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 3/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 4/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 4/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 4/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 4/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 4/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 4/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 4/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 4/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 4/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 4/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 4/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 4/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 5/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 5/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 5/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 5/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 5/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 5/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 5/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 5/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 5/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 5/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 5/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 5/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 6/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 6/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 6/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 6/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 6/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 6/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 6/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 6/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 6/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 6/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 6/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 6/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 7/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 7/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 7/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 7/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 7/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 7/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 7/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 7/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 7/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 7/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 7/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 7/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 8/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 8/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 8/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 8/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 8/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 8/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 8/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 8/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 8/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 8/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 8/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 8/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 9/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 9/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 9/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 9/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 9/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 9/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 9/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 9/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 9/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 9/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 9/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 9/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 10/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 10/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 10/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 10/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 10/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 10/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 10/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 10/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 10/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 10/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 10/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 10/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential DW - Class 1/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 1/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 1/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 1/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 1/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 1/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 1/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 1/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 1/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 1/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 1/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 1/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 2/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 2/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 2/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 2/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 2/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 2/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 2/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 2/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 2/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 2/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 2/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 2/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 3/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 3/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 3/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 3/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 3/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 3/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 3/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 3/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 3/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 3/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 3/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 3/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 4/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 4/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 4/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 4/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 4/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 4/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 4/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 4/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 4/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 4/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 4/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 4/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 5/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 5/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 5/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 5/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 5/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 5/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 5/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 5/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 5/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 5/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 5/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 5/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 6/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 6/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 6/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 6/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 6/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 6/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 6/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 6/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 6/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 6/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 6/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 6/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 7/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 7/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 7/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 7/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 7/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 7/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 7/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 7/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 7/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 7/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 7/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 7/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 8/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 8/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 8/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 8/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 8/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 8/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 8/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 8/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 8/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 8/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 8/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 8/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 9/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 9/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 9/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 9/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 9/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 9/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 9/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 9/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 9/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 9/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 9/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 9/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 10/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 10/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 10/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 10/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 10/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 10/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 10/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 10/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 10/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 10/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 10/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 10/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 diff --git a/tests/data/Distributed_Wind/Market/30/df_gcc.csv b/tests/data/Distributed_Wind/Market/30/df_gcc.csv index 15d421f..97555a5 100644 --- a/tests/data/Distributed_Wind/Market/30/df_gcc.csv +++ b/tests/data/Distributed_Wind/Market/30/df_gcc.csv @@ -1,121 +1,121 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Distributed_Wind/Market/30/df_lcoe.csv b/tests/data/Distributed_Wind/Market/30/df_lcoe.csv index 9e51657..4c8ae20 100644 --- a/tests/data/Distributed_Wind/Market/30/df_lcoe.csv +++ b/tests/data/Distributed_Wind/Market/30/df_lcoe.csv @@ -1,121 +1,121 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,105.52889222443584,116.783381418186,79.66341678655874,62.897231845304844,56.13826701236478,49.260852729013315,43.41299594985642,39.5237935687884,35.747540974355395,32.06557605301623,30.3682418069384,29.637922102537658,28.906137376476785,28.172835452336844,27.437961646929917,26.701458617981487,25.96326620057568,25.22332123138566,24.481557359611212,23.737904843437438,23.22890210340497,22.718743762959495,22.207383743255914,23.004661820909003,23.614519024188024,25.001403168153267,24.320133540846086,23.7254920813077,23.53795207393195,23.35041176480591 -Residential DW - Class 1/Moderate,105.52889222443584,129.2944545798276,93.77182209841516,86.25148053517394,78.81604408638964,71.73356996105355,64.97951418250621,58.53155832323709,52.36936331563128,46.42682826125003,43.72633750947416,42.57307002438165,41.417458504632926,40.25941946795769,39.09886542125528,37.93570461688647,36.76984079098585,35.60117288223051,34.42959472934006,33.254994745410684,32.45583440330742,31.654825100543338,30.851893110966277,32.1427820771599,33.133797644355006,35.36805631664807,34.293268954905244,33.357086661592504,33.07226669173999,32.787446239087 -Residential DW - Class 1/Conservative,105.52889222443584,131.4785910809277,96.44499363118794,90.37264604080003,84.30583206378198,78.52698857036005,73.01608695491475,67.75491374913413,62.72686951249819,57.91583002783706,54.41281407150277,52.92118836185684,51.42651540715784,49.92868668045438,48.427588440715574,46.92310141601046,45.415100463314,43.90345420290639,42.38802462512314,40.86866666698929,39.837380243229376,38.80369017061041,37.767500605134565,39.45327828216062,40.74922054048859,43.661378835443905,42.27177728615258,41.06236232582036,40.699718385986415,40.33707381851186 -Commercial DW - Class 1/Advanced,67.82942880391438,73.55736772229507,54.49525972488879,47.02789768432962,41.36794427557422,36.66982209914095,32.692881908480366,30.130500716292524,27.661460116185125,25.273868924832392,23.9611588290359,23.386067424145484,22.809811100713706,22.23234837070196,21.653635752834493,21.0736276514858,20.492276226633155,19.909531254097047,19.325339975212085,18.739646934985785,18.336263748251707,17.931945727779272,17.526655598409373,18.100111668511442,18.529671361860405,19.534146792078097,18.994673099182755,18.615916024485617,18.44948337782143,18.283050462209285 -Commercial DW - Class 1/Moderate,67.82942880391438,81.79823402391811,63.765525522655416,58.62708058884447,53.576917555030995,48.787126348014446,44.238081071947434,39.912080907542254,35.79312003982259,31.866890717089063,31.47166392608667,30.616528050453816,29.761394675815968,28.906263923054944,28.05113592097044,27.196010806938986,26.340888727639722,25.921556748925912,25.07872196535019,24.233694610216126,23.882134401330266,23.530574330389243,23.179014405191236,24.3442450455506,25.336723390151004,27.303677418236106,26.841679008576023,26.379796390466666,25.91791295356644,25.456028697874892 -Commercial DW - Class 1/Conservative,67.82942880391438,83.23689373420143,68.09528945367906,64.22306844239722,59.82452670769097,55.65274551925248,51.69062978767993,47.92276059688202,44.33519466319222,41.38640290913835,40.620470970323524,39.85454021815898,39.08861070909045,38.322682503201065,37.556755664509524,36.79083026129761,36.024906366470645,35.258984057956326,34.493063419144185,33.727144539372944,32.961227514470714,32.19531244735451,31.42939944869902,32.917642513832035,34.10311496764673,36.65861320175907,35.64345517339418,34.6284647622375,33.61347250294547,32.598478395516956 -Midsize DW - Class 1/Advanced,46.70595960656644,48.50951057729988,41.17941483780448,38.01914725718064,34.3495171352049,30.935026507006963,27.74996428006268,24.771962596081007,21.981470809774283,20.70490136758658,19.86971138695249,19.593577291549476,19.317064811809043,19.040160468942343,18.762850136404175,18.48511900051852,18.206951518197453,17.92833137150105,17.64924141875831,17.369663641942857,17.228086800132996,17.086500476468217,16.944904283901376,17.76553781381698,18.49269282260567,19.86541398068098,19.683520166694016,19.400954355894953,19.203832322984578,19.006709963216117 -Midsize DW - Class 1/Moderate,46.70595960656644,54.1527990040703,46.33504888556398,42.81874071588198,39.43385965769748,36.28431004598774,33.34637514808755,30.59942171167003,28.025414674758625,26.425595889642814,26.06889350329681,25.712191325414466,25.35548936591192,24.998787635344158,24.642086144957652,24.285384906747773,23.92868393352201,23.57198323897029,23.215282837741952,22.858582745531532,22.501882979173608,22.145183556747916,21.78848449769719,22.829562212049613,23.705747896811605,25.470277650281755,25.00127680338124,24.97979897806637,24.958321152759723,24.936843327461418 -Midsize DW - Class 1/Conservative,46.70595960656644,55.137983254845494,47.524415933097856,44.600673997648364,41.76178629357929,39.12025925365761,36.65620096292816,34.35230525349311,32.193444601071704,30.335033233178766,29.91128937529604,29.48754576756971,29.063802421899123,28.640059350950285,28.216316568218957,27.79257408809958,27.368831925961143,26.94509009823155,26.521348622490024,26.09760751756999,25.67386680367296,25.250126502494616,24.826386637366216,26.079978900321603,27.13570072776847,29.257435437665123,28.698933427116984,28.67745904247162,28.655984657836118,28.63451027321063 -Large DW - Class 1/Advanced,31.231959760701194,31.796751899134456,30.668233655611562,27.01774448591366,23.485602913472825,22.493064736816848,21.550408642305758,20.65396425590247,19.80041212453305,18.986842210491872,18.642993921381187,18.50206564595728,18.361137017642946,18.22020801938171,18.079278632999966,17.938348839113925,17.797418617027056,17.656487944617293,17.515556798211957,17.374625152449564,17.233692980126527,17.092760252026547,16.951826936731344,17.7941077239516,18.541353256214578,19.94905029305552,19.767860495003397,19.586747398810175,19.405634004241108,19.351729874569024 -Large DW - Class 1/Moderate,31.231959760701194,35.83633452739782,35.21239562307509,31.83175098545878,28.54002710133045,27.303108116443198,26.128352459384523,25.0111859750638,23.94747180901729,22.93359064828501,22.48636416000129,22.30699208978413,22.127619553751593,21.948246529389156,21.768872992707635,21.589498918120448,21.410124278308167,21.230749044069675,21.05137318415701,20.871996665093043,20.692619450969023,20.51324150321944,20.333862780372158,21.452326672845288,22.445344028774805,24.310157370747238,24.077640090660818,23.845224057028155,23.612807629539375,23.548307431714615 -Large DW - Class 1/Conservative,31.231959760701194,36.54154979978956,36.07339473269975,34.48060757930642,32.87922175769642,31.3603951929894,29.917901221576095,28.54612335887709,27.239982144941784,25.995028448975088,25.657144606862882,25.446056405941277,25.234967646041223,25.02387830014529,24.81278833946646,24.601697733300828,24.390606448865086,24.179514451117882,23.96842170256168,23.757328163023917,23.546233789414085,23.335138535453574,23.12404235137583,24.470357305682587,25.66613641613699,27.908070709842903,27.633208257078184,27.35846730005799,27.083725870410447,27.010483916359725 -Residential DW - Class 2/Advanced,115.58369221477177,127.84233222818133,86.10496588136002,67.85244767081527,60.45048728336133,52.95275274903988,46.589534730709566,42.348972710309376,38.24524112400888,34.25677518657172,32.44345371097366,31.663227655261604,30.881436465725926,30.098024400475364,29.312933039549772,28.526101122193896,27.737464372126095,26.946955309757545,26.15450305021025,25.360033085866757,24.81624767543746,24.27122769671323,23.724923922053964,24.57668394726564,25.22821570437797,26.709872489557394,25.982048344888508,25.346772098413428,25.14641655636619,24.946060691948567 -Residential DW - Class 2/Moderate,115.58369221477177,141.39249966676368,101.35417068602719,93.0466079006003,84.87024135817626,77.10970849102688,69.73408000422786,62.71542132737223,56.02843924156827,49.599402666013034,46.714374047657685,45.48229810111996,44.24771794046445,43.01054437866511,41.77068394378573,40.52803861861789,39.28250556111098,38.033976803922876,36.78233893124877,35.52747273090074,34.67370181681544,33.81795559345824,32.96015529660498,34.339257079545234,35.397993633526525,37.78493023241517,36.636697343546516,35.636541091787954,35.33225796711395,35.027974326647325 -Residential DW - Class 2/Conservative,115.58369221477177,143.75803737214326,104.24349370164833,97.49245008807549,90.78172341804483,84.41226612067713,78.35869063300068,72.59806648765995,67.10963003527249,61.87350464956607,58.131110317004904,56.53755445780664,54.940743120255256,53.340560361216916,51.73688466717449,50.1295886157571,48.51853851229889,46.90359399925515,45.284607636079585,43.66142444692793,42.559665129917825,41.45533791085425,40.34834039624579,42.14931558536891,43.53381597684537,46.64497642670139,45.16041654247292,43.86835628648759,43.48093109571216,43.09350523440632 -Commercial DW - Class 2/Advanced,75.60909165218757,81.8925039995423,59.31796616973783,51.00484012039217,44.71327322945472,39.50746465182391,35.11527269153485,32.26937154443247,29.543652811670498,26.923074681106645,25.52470579469342,24.912087723104293,24.29822871808389,23.68308458435823,23.066609003350685,22.448753404166386,21.829466825058702,21.208695764549883,20.5863840212925,19.962472521667532,19.532767212446995,19.102066068412764,18.67032938207504,19.28120540772865,19.73879532949422,20.8088161918924,20.234140008934,19.8306677491705,19.65337480724535,19.476081578822477 -Commercial DW - Class 2/Moderate,75.60909165218757,90.89719150705753,69.40862938985006,63.584914899475905,57.9095576389218,52.56244942904703,47.515917518079306,42.745315786288984,38.22862231644198,33.94631352969805,33.525296848722995,32.61436045387859,31.703426723227604,30.79249578553981,29.88156777801952,28.97064284700754,28.059721148754335,27.613026334728627,26.715193719962304,25.815025460899324,25.44052475477911,25.0660241956051,24.691523791684332,25.932789687476223,26.99003061368851,29.085335070237598,28.59318969578684,28.10116766867863,27.609144769350667,27.117120997802466 -Commercial DW - Class 2/Conservative,75.60909165218757,92.46919627531864,74.12156757346445,69.65413082960288,64.66239633965151,59.959354873181304,55.52066549754731,51.32464879016983,47.35193272392663,44.087006212583276,43.271094614296274,42.4551842800925,41.63927527010099,40.82336764832548,40.00746148296211,39.19155684674829,38.37565381734667,37.55975247776997,36.74385291684918,35.9279552297527,35.11205951856171,34.296165892908945,33.48027447069097,35.06563044865313,36.32845900495259,39.050712175176265,37.969311638832615,36.88808965728909,35.806865707013124,34.725639788003484 -Midsize DW - Class 2/Advanced,52.808791603743295,54.808587746593744,44.93550987483567,41.28242144629996,37.12793423188879,33.296143503617124,29.750861211565063,26.461116260894244,23.400247406515092,21.970907953957934,21.08465006444651,20.791631677865507,20.49821177053823,20.20437603951177,19.91010949446965,19.61539641594977,19.320220310478046,19.02456386234987,18.7284088817623,18.431736248972037,18.281502654298357,18.131258997999275,17.981004869361538,18.851816250184307,19.623433341360915,21.080089892149342,20.8870741335349,20.587230762644918,20.378055651695057,20.168880193901284 -Midsize DW - Class 2/Moderate,52.808791603743295,60.99977310266475,50.5614044043386,46.49397547176777,42.62353214799539,39.05371129865676,35.75079841282211,32.685938883047086,29.834292833940925,28.04139583242589,27.6628827857695,27.284369960323342,26.90585736660987,26.527345015829454,26.14883291991624,25.77032109159906,25.39180954446852,25.013298293051616,24.634787352893433,24.256276740648147,23.877766474179694,23.4992565726733,23.120747056760525,24.225481739088558,25.15524202573344,27.02766441052221,26.529986384694425,26.50719529215713,26.484404199628564,26.461613107108846 -Midsize DW - Class 2/Conservative,52.808791603743295,62.08060715635173,51.85925710379459,48.428856341910766,45.13975695236385,42.106114430302924,39.29927751924479,36.69472451432716,34.27134494558197,32.18987674048086,31.740222954050793,31.290569433073,30.840916190174415,30.391263238795517,29.941610593257256,29.49195826883424,29.04230628183518,28.592654649692488,28.14300339106026,27.69335252592351,27.243702075718964,26.79405206346889,26.34440251393115,27.674646002282383,28.79492021581384,31.046388947117958,30.453737185682208,30.430949744195058,30.408162302718367,30.385374861252302 -Large DW - Class 2/Advanced,35.03107460178671,35.78656159103719,33.077701483364066,29.03222543442477,25.148300464869134,24.005721973744055,22.92755235634417,21.908492307279896,20.943807743152195,20.029361311487925,19.66663318942405,19.51796690167713,19.369300241663474,19.22063319139007,19.071965731685452,18.923297842101512,18.774629500805332,18.62596068446018,18.47729136809356,18.328621524951462,18.179951126336615,18.031280141428535,17.882608537083833,18.771136815031852,19.55941169445439,21.044401786825716,20.85326331888521,20.66220576430714,20.471147894970162,20.4142840269602 -Large DW - Class 2/Moderate,35.03107460178671,40.160753219850704,37.97887821038798,34.205171015076324,30.560559993460043,29.139240478403778,27.79804220610162,26.530372994813206,25.33034374982451,24.192815644216665,23.721033089614053,23.53181215630984,23.34259073161352,23.153368791774344,22.96414631148595,22.77492326375686,22.585699619767613,22.39647534871372,22.207250417631492,22.018024791205637,21.82879843155575,21.639571297998792,21.4503433467855,22.630219240198592,23.677760647558053,25.644966136009916,25.399681924850157,25.154504519328814,24.909326698325717,24.841284959074276 -Large DW - Class 2/Conservative,35.03107460178671,40.92438328386392,38.907522221824074,37.05153007425472,35.20695427151564,33.46937986433685,31.82975590091768,30.280023547145184,28.812983557230556,27.422349189757202,27.065913007270815,26.84323449138182,26.620555385822303,26.397875662091362,26.17519528982136,25.952514236622527,25.729832467911496,25.50714994672289,25.284466633500283,25.06178248586533,24.839097458361536,24.616411502169257,24.393724564789373,25.813962240961157,27.075398533868576,29.44043172408688,29.15047727477123,28.860650992221693,28.57082421109405,28.493560728068385 -Residential DW - Class 3/Advanced,119.58279912875778,132.19498473629085,88.61419594598523,69.76307620459355,62.096472833805905,54.347929590219,47.778108177528686,43.39572646510054,39.16166387548416,35.052973625022666,33.197506800966735,32.39914667502147,31.599185038299417,30.79756485335227,29.99422634241895,29.189106820917324,28.382140518651767,27.573258387667995,26.762387895576563,25.949452803048604,25.393028692908718,24.83534132054859,24.27634031417576,25.147897007296624,25.814571712476567,27.330665271469496,26.585924985561505,25.935883602768904,25.73087138276981,25.525858832907776 -Residential DW - Class 3/Moderate,119.58279912875778,146.15412553847656,104.30778584233481,95.66666819508887,87.18114400290567,79.14136263423295,71.51310776894928,64.26557941991447,57.37097846845239,50.752195558388344,47.800112896904,46.53940095239672,45.27612659064659,44.010198551736295,42.74152119124814,41.46999421385068,40.19551238723094,38.91796523466206,37.63723670432092,36.35320481328133,35.47959049406267,34.60395495529161,33.72621760210022,35.13737256809877,36.220716353391815,38.66313030478565,37.488210104338016,36.464808148875,36.1534528538816,35.84209703110751 -Residential DW - Class 3/Conservative,119.58279912875778,148.59106028868862,107.28130813848524,100.23769898270528,93.25358777688989,86.63632497860218,80.35774599065181,74.39249723350983,68.71769394073979,63.31157310508089,59.48219777365381,57.85160437429692,56.217679832524325,54.58030551044353,52.93935707031149,51.294704128197374,49.64620988209428,47.993730712257324,46.337115751316404,44.67620642146751,43.54883993498582,42.41884586308603,41.2861194324398,43.12895301674048,44.545632066124014,47.729102331438575,46.210038199359225,44.88794778575989,44.49151803077105,44.09508758966729 -Commercial DW - Class 3/Advanced,78.65839936121225,85.1506819632519,61.198815971679785,52.552877419552146,46.01343400379857,40.60897946814387,36.054761954274426,33.098421974322065,30.273004984814833,27.56214393430348,26.130582161471498,25.503422460512674,24.874992370259505,24.24524664638098,23.614137870842907,22.981616319829886,22.34762982192344,21.712123605688745,21.07504013573485,20.43631893622051,19.996413772254147,19.555489135482585,19.113504375884894,19.7388806802078,20.207332349862007,21.302752147617216,20.714434956585876,20.301385532297644,20.119884212639445,19.938382599682964 -Commercial DW - Class 3/Moderate,78.65839936121225,94.45394472358518,71.60943321490709,65.51476743299945,59.593436493313796,54.02795265327104,48.787179020434564,43.843509545023764,39.17238268827375,34.75209241985704,34.32108212488801,33.388522960413525,32.45596652337204,31.52341294558993,30.590862367528295,29.65831493900162,28.72577081996926,28.2684728737015,27.349328531897665,26.427793104935596,26.04440292800208,25.661012901502815,25.277623033942017,26.54835268446617,27.630689190480037,29.775729595472132,29.271902235191757,28.76820115013252,28.26449917214977,27.76079630124302 -Commercial DW - Class 3/Conservative,78.65839936121225,96.07807364615181,76.47180890323716,71.76818887409979,66.54263245800638,61.631092565079655,57.00608950530893,52.64325898017101,48.52092273524769,45.13349330477753,44.298214527148346,43.46293704360776,42.62766091571207,41.792386208984276,40.95711299323928,40.12184134294103,39.28657133759566,38.45130306218635,37.61603660765266,36.78077207142197,35.945509557998584,35.11024917961754,34.27499105697391,35.89797840775986,37.19078254864425,39.97765346112484,38.87058387169742,37.76369707540041,36.65680826363941,35.5499174364132 -Midsize DW - Class 3/Advanced,55.20358206487531,57.27225052195931,46.40093693503816,42.55336612259903,38.20889759972068,34.21435793884517,30.529110216287098,27.118576192873242,23.953148065727,22.465126194404228,21.55893263288262,21.259323028872736,20.959302872224168,20.658857538250377,20.357971699439528,20.056629282732633,19.754813423647914,19.452506416977652,19.14968966375364,18.846343614149045,18.692730633290182,18.53910736447759,18.38547338775935,19.275872983565893,20.064846992440156,21.55426988310738,21.356912387282954,21.050324276326645,20.836443936284955,20.622563241597376 -Midsize DW - Class 3/Moderate,55.20358206487531,63.67772651667097,52.210301911507045,47.925366086358736,43.864497416136146,40.130703337081854,36.68599901373719,33.49806241339401,30.5392170122389,28.672164908378573,28.285137509366038,27.898110336539677,27.51108340065865,27.124056713175268,26.737030286292125,26.350004133024377,25.962978267268337,25.575952703877785,25.188927458747468,24.80190254890619,24.414877992619726,24.02785380950485,23.64083002065722,24.770414838082278,25.721089348839584,27.63563039792397,27.126757497548947,27.103453737366088,27.080149977192157,27.05684621702727 -Midsize DW - Class 3/Conservative,55.20358206487531,64.795970631002,53.55047990049991,49.919815326161924,46.453980991697314,43.2672832028086,40.32730233500233,37.606451398609494,35.081107717885615,32.913962621510535,32.454194227909696,31.994426105732266,31.53465826788922,31.074890728123364,30.615123501077797,30.155356602370702,29.69559004867765,29.23582385782318,28.776058048881,28.316292642285664,27.856527659956107,27.396763125432464,26.9369990640295,28.29716533015377,29.44263922827674,31.74475297239219,31.138769977156368,31.115469950151148,31.09216992315662,31.068869896172963 -Large DW - Class 3/Advanced,36.53239179136948,37.36087277248378,34.027492501018415,29.825912172919843,25.803360295376596,24.60191460628892,23.470797358207633,22.404006529263338,21.39620355768736,20.442731206787727,20.072517030450427,19.920782538638246,19.76904766687641,19.617312396800575,19.465576708843596,19.313840582135363,19.162103994392368,19.01036692179624,18.858629338859107,18.7068912182748,18.55515253075379,18.40341324483951,18.251673326704555,19.15853922588344,19.963082677194365,21.47872028695072,21.28363706574267,21.088636427802925,20.893635468608228,20.835598032914298 -Large DW - Class 3/Moderate,36.53239179136948,41.867095433265526,39.06940130501585,35.1402764097331,31.356597693005366,29.862926294234622,28.45668850446569,27.13042237060193,25.87749074590522,24.69211172831703,24.210592432628797,24.017466320513734,23.824339706865114,23.63121256744202,23.438084876415815,23.24495660623796,23.05182772749421,22.858698208744336,22.665568016344324,22.47243711425005,22.279305463799325,22.086173023469485,21.893039748608352,23.09726615260149,24.166426925408917,26.174231987364312,25.92388555244669,25.673648127443244,25.423410278383248,25.35396428034427 -Large DW - Class 3/Conservative,36.53239179136948,42.65377498252065,40.02471034156272,38.06444960146457,36.1240206764602,34.300606590730986,32.583929549066525,30.964880455560476,29.435357164046327,27.98829702190016,27.624504639425957,27.397230440561007,27.16995563985579,26.942680208221212,26.715404114662896,26.4881273261226,26.26084980730323,26.033571520476507,25.806292425269625,25.579012478429632,25.351731633561894,25.12444984083921,24.897167046678984,26.346715867143885,27.63418593018592,30.048029140205525,29.752090553977503,29.456282779646504,29.16047449644764,29.081616434473997 -Residential DW - Class 4/Advanced,124.03143514957597,137.03399320055323,91.40252236384327,71.8855284164992,63.92457327519694,55.89733832836864,49.09810434989375,44.5583670398397,40.17976985529317,35.93779222420034,34.03548910107192,33.21697650829645,32.39682197888654,31.574967035636003,30.751350391854007,29.92590778065373,29.098571771646817,28.269271573947986,27.437932824281546,26.604477358860617,26.034007809753145,25.462243110748226,24.889131618552167,25.782688430138325,26.466191555784235,28.020554843144314,27.257015579906255,26.59056564039938,26.38037843504086,26.17019089149289 -Residential DW - Class 4/Moderate,124.03143514957597,151.44780516347313,107.58992536577803,98.57720400519038,89.74772919783676,81.39760900348963,73.48884586594956,65.98735656893406,58.86248139416927,52.03329904077901,49.00669894539209,47.714163698569905,46.41900135313262,45.12111834555032,43.820416617117694,42.516793340815816,41.210140628023325,39.900345213323774,38.587288115476035,37.27084427242111,36.37517789546773,35.47743927867842,34.57754579278329,36.024321592939714,37.13501149559173,39.63907765698643,38.4344997374241,37.38526473583166,37.0660501088766,36.746834940818424 -Residential DW - Class 4/Conservative,124.03143514957597,153.96411470954214,110.65701225035514,103.287302548039,95.99894378821266,89.10624572765636,82.5778405313024,76.3855906273814,70.50418328251544,64.90970449404195,60.98366682084823,59.311913450788666,57.63674485252949,55.95803939348179,54.275669597328644,52.58950178894549,50.899395713124534,49.205204124824405,47.506772348431625,45.8039378032695,44.64811396403939,43.48959621302257,42.32827713216818,44.21762812318082,45.67006744743773,48.93389590806011,47.37648706343837,46.021024012177506,45.6145874479452,45.20815018027884 -Commercial DW - Class 4/Advanced,82.04051912851949,88.7590902502872,63.27924020503102,54.26341173716401,47.44888590760209,41.824341515525816,37.0908772895563,34.01247368949775,31.077029315515194,28.26665361233211,26.798500015364098,26.15530962825661,25.510816379723625,24.864973868954102,24.217733465872282,23.56904417568365,22.91885249342801,22.26710224767036,21.613734432370745,20.95868702587873,20.507537546297165,20.055342535398417,19.602060304115653,20.243421709592354,20.723847365586185,21.847266939079525,21.24391190644123,20.82030461997766,20.63416398646278,20.448023052152692 -Commercial DW - Class 4/Moderate,82.04051912851949,98.39302292140265,74.0437613605003,67.96314787602475,62.06405759282828,56.533544347503785,51.33811493523737,46.448215797727904,41.83767058507829,39.25262278933527,38.10112157904158,36.94962382510355,35.798129691930384,34.64663935452627,33.49515299935835,32.3436708253107,31.19219304473509,30.040719884611228,28.88925158782785,27.663330681318314,27.27013874980886,26.876946898389555,26.48375513158803,27.83966019298784,28.998429311135048,31.284444073568345,30.767734968601015,30.25115959059116,29.734583296834316,29.21800608732997 -Commercial DW - Class 4/Conservative,82.04051912851949,100.07487896398719,79.07143116527769,74.10415896764837,69.23004321457184,64.66044117563195,60.51703764300672,56.327330437517,51.957853379253386,48.67460867840098,47.18501273298085,45.69542128082309,44.20583453565963,42.71625272499597,41.22667609123934,39.737104892939065,38.24753940615244,36.757979925953094,35.26842676809637,33.68208521759564,33.17829133459504,32.67449755571161,32.170703886831284,33.94073609461271,35.45449157616576,38.43366639529071,37.76930018679486,37.10510782334372,36.440914269421484,35.77671952502751 -Midsize DW - Class 4/Advanced,57.87070566026993,60.00675007432224,48.022635782140426,43.95620416866874,39.39935329714311,35.223607089591646,31.383079444084938,27.838967488929132,24.558235934299958,23.00544596398509,22.077457096613877,21.770641435054973,21.463405346454493,21.155733854380383,20.847611262671307,20.539021111687244,20.229946131330504,19.920368190556722,19.61026824306479,19.299626268825396,19.14231866681444,18.98500052940913,18.827671426557085,19.739486459796645,20.547436469561852,22.072682200756645,21.870577962993348,21.55661595099439,21.337591469982865,21.118566625795687 -Midsize DW - Class 4/Moderate,57.87070566026993,66.65007422800183,54.03503632441966,49.50530048506329,45.23116183578672,41.31447181037023,37.71219054132517,34.3879215426387,31.310677601849793,29.361773210714237,28.965437225885342,28.56910147268274,28.172765962124355,27.776430705937955,27.380095716619614,26.983761007497524,26.58742659280223,26.191092487744765,25.794758708602167,25.398425272812812,25.002092199081787,24.605759507497684,24.209427219663542,25.36618023561068,26.339719885346227,28.30030850031306,27.77919644820138,27.75533219785152,27.731467947510804,27.70760369717935 -Midsize DW - Class 4/Conservative,57.87070566026993,67.80984098703405,55.42205313269551,51.56549985298771,47.901324668525184,44.543573960787846,41.45534946740186,38.605447808687494,35.96730241087323,33.705592481309736,33.23476597255115,32.76393974174412,32.293113802110135,31.82228816772254,31.35146285357662,30.880637875666203,30.409813251067934,29.938988998035054,29.468165136100026,28.99734168618888,28.526518670747738,28.055696113882906,27.584874041518017,28.97775433369067,30.150778586409412,32.50826159740569,31.88770380790776,31.863843380524024,31.839982953151242,31.816122525789588 -Large DW - Class 4/Advanced,38.18784246133272,39.09334365517932,35.07087239163307,30.696478722061226,26.520931118070425,25.2542755400033,24.064673861941596,22.94530001622325,21.890110446462273,20.893844535381454,20.515460777998904,20.360377934590673,20.20529470284837,20.050211064002404,19.89512699805384,19.74004248367202,19.5849574980817,19.429872016938912,19.274786014193335,19.11969946193623,18.964612330231727,18.809524586929104,18.654436197454483,19.58131406520198,20.403611517710093,21.952694967954333,21.75330681114929,21.554003059991988,21.354698980490543,21.295380822542132 -Large DW - Class 4/Moderate,38.18784246133272,43.74486155440752,40.26738048784242,36.165960016408214,32.228599608487706,30.65479175643611,29.17672193234447,27.78590874124267,26.474843024273294,25.236996880848444,24.744851814559272,24.54746395471621,24.350075582272165,24.15268667245129,23.955297198854975,23.75790713332677,23.560516445803344,23.36312510415067,23.165733073982295,22.968340318458715,22.77094679806457,22.57355247036091,22.376157289710207,23.606957568592698,24.699711699359202,26.7518233471374,26.49595247361053,26.240193015538697,25.984433124052586,25.91345464901648 -Large DW - Class 4/Conservative,38.18784246133272,44.55690620461178,41.25198202186102,39.17548474239816,37.1286008140503,35.21014457184319,33.40839366348003,31.71300950529961,30.114838719625798,28.605919672391547,28.23409941972158,28.001809921319776,27.76951980779679,27.537229049421615,27.304937614515914,27.072645469291945,26.840352577673706,26.60805890110036,26.37576439830819,26.143469025089768,25.91117273402667,25.678875474192143,25.446577190821177,26.928113458890042,28.243994349219715,30.711104259963427,30.40863514514105,30.106299728864727,29.80396379249127,29.72336555585781 -Residential DW - Class 5/Advanced,129.99230978457143,143.52288220862158,95.14502071094535,74.73738458777369,66.38394511277545,57.98462921202515,50.87899388691517,46.12948266121322,41.557937122706626,37.13771850881471,35.17189942164193,34.3260575269374,33.478518873006294,32.62922303014806,31.77810666537167,30.925103365984405,30.070143450165908,29.213153763395333,28.354057459482934,27.49277376483259,26.90325681842604,26.312401478385894,25.72015437710149,26.643546140660472,27.349870739616765,28.956132634234276,28.16709957255755,27.478397548259128,27.261192406160756,27.043986914581133 -Residential DW - Class 5/Moderate,129.99230978457143,158.54638740083888,111.99522083720302,102.48797733859838,93.2005960120674,84.43711843820263,76.1544379172796,68.3140523974841,60.88146620738095,53.770637906915205,50.64298271652371,49.307291034081416,47.96888453687662,46.6276665373884,45.28353570283114,43.93638577289648,42.58610525667185,41.2325771069239,39.875678369749025,38.51527980739343,37.58970804222792,36.66199484724865,35.73205483427856,37.2271370050579,38.37491171247293,40.962586092945905,39.71778854334811,38.63352065355559,38.30364777528317,37.973774337840744 -Residential DW - Class 5/Conservative,129.99230978457143,161.16913491744629,115.18789033480972,107.38493579459816,99.69231375055261,92.43360727914192,85.57310917027048,79.07892529503697,72.92247880699519,67.0769734253956,63.019849352429134,61.29227783979664,59.56117706797288,57.826421343180684,56.087878932798716,54.34541169842615,52.5988747018766,50.848115781746756,49.0929750979619,47.333284641442106,46.13886902126942,44.94166954233885,43.741575200020215,45.69400969657585,47.19494449075786,50.567748859915206,48.95833971998055,47.55761913779278,47.1376120705811,46.71760427644842 -Commercial DW - Class 5/Advanced,86.5642834508438,93.57635823089052,66.05214432341936,56.540214742788734,49.357405473093735,43.43878726904047,38.4662619472817,35.2252129984891,32.14343742125865,29.200920589998553,27.68424170798615,27.01979264812354,26.35399766477287,25.68680882348752,25.0181758868747,24.34804617466439,23.676364413455087,23.00307257523841,22.3281097037119,21.651411727290924,21.185350894333567,20.71820997324884,20.249945897066482,20.912505523956458,21.40881016696356,22.56936090652889,21.946063835808065,21.508455518141098,21.31616258059052,21.123869332302878 -Commercial DW - Class 5/Moderate,86.5642834508438,103.65173916579674,77.2883681249344,70.48556047489622,63.924318456490965,57.79285203973885,52.050278691313814,46.66074302644711,41.59266753378843,36.81836556355611,36.36172846642527,35.373721649096275,34.38571772136668,33.39771682290092,32.409719102511566,31.421724718920704,30.43373384159847,29.94924609468142,28.975451712076957,27.99912407632659,27.59293847123339,27.186753025518883,26.780567748192926,28.126851829168576,29.27354137694472,31.546120559384704,31.012336875006465,30.478686973860537,29.94503612670008,29.411384333524577 -Commercial DW - Class 5/Conservative,86.5642834508438,105.4106616001956,82.53635104128507,77.21344691076678,71.37853895463945,65.92581133916892,60.81890581561401,56.02593416537435,51.5188117051638,47.817018773410794,46.93207639323171,46.04713538408453,45.16219581118552,44.27725774395353,43.39232125635446,42.50738642727973,41.62245334096267,40.737522087439395,39.85259276305647,38.967665471034096,38.08274032209011,37.19781743513279,36.31289693803343,38.032383087653606,39.40205415338671,42.35462549195515,41.18173229302521,40.00903275565145,38.83633108297921,37.6636272750072 -Midsize DW - Class 5/Advanced,61.41692017259388,63.63869222939415,50.17552717063046,45.81860439926676,40.98056996557657,36.56534862883887,32.519838973237675,28.799475445777915,25.366579821814607,23.728887660965754,22.7717167537401,22.455252800937206,22.138355200116585,21.821008503889203,21.50319652250374,21.184902278721438,20.866107959359766,20.546794863215737,20.226943345047964,19.906532755266447,19.74427837331804,19.58201312467357,19.419736565756995,20.36022502771478,21.193582270491472,22.766791703925097,22.558331986986854,22.234496955742646,22.008584912435158,21.782672494531404 -Midsize DW - Class 5/Moderate,61.41692017259388,70.59792455512498,56.457468214816906,51.602812879114,47.04642683488364,42.888227242601715,39.07820346046702,35.57438337080569,32.341280733162144,30.285099412309027,29.876300031730796,29.467500890062702,29.05870199866915,28.649903369646697,28.241105015884383,27.832306951129524,27.423509190060166,27.014711748365674,26.605914642834943,26.197117891454727,25.788321513518323,25.379525529746044,24.97072996242026,26.163858859372027,27.168012963501774,29.190255308499008,28.652756084937273,28.628141386463206,28.603526687998567,28.578911989543485 -Midsize DW - Class 5/Conservative,61.41692017259388,71.81284138487122,57.90666604447141,53.75030176282958,49.82375147676945,46.24033270947888,42.95694728304605,39.93742392499644,37.15118015893303,34.76551677317483,34.27988439936094,33.79425231223922,33.30862052544693,32.82298905349998,32.3373579118652,31.851727117039356,31.366096686636112,30.8804666394827,30.394836995725814,29.909207776949536,29.423579006305843,28.937950708659102,28.452322910748148,29.889004469970253,31.098916277805937,33.530533974682605,32.89046178928851,32.865851033999625,32.84124027872204,32.81662952345593 -Large DW - Class 5/Advanced,40.40581200924434,41.41006486493059,36.463886355081144,31.857249069271734,27.47671035262145,26.122513506734304,24.85463910731357,23.66508558670239,22.546809996534936,21.493701197054897,21.104454143683398,20.944918913517327,20.785383283868217,20.62584723542761,20.4663107476224,20.30677379850954,20.147236364659907,19.98769842103063,19.828159940823486,19.668620895328488,19.509081253750313,19.349540983015203,19.190000047556666,20.143488329801333,20.989393721189668,22.582950940995254,22.3778384037912,22.17281269549835,21.967786649434686,21.906765483112526 -Large DW - Class 5/Moderate,40.40581200924434,46.25587668502461,41.86679959166897,37.53355577048657,33.39007565649356,31.708698609674123,30.134499146889887,28.657542416132777,27.26908376347863,25.961544279196957,25.455269860311933,25.252215048058087,25.04915970848662,24.84610381611038,24.64304734377286,24.439990262509244,24.23693254139309,24.03387414736781,23.830815045059737,23.6277551965717,23.424694561253872,23.221633095448883,23.01857075220898,24.284706976337304,25.40883378453526,27.519861006243996,27.256644148699998,26.99354190531881,26.730439216080132,26.657422968100242 -Large DW - Class 5/Conservative,40.40581200924434,47.10184044344781,42.89050946807507,40.65688400771168,38.466666416197434,36.42066372860685,34.50508294542341,32.70783487791375,31.018278703908067,29.427187938732946,29.04469282653048,28.80573435905421,28.5667752587968,28.32781549517366,28.08885503559699,27.849893845309005,27.61093188719797,27.371969121595978,27.13300550605464,26.894040995097352,26.65507553994431,26.41610908820667,26.17714158354714,27.70121235972948,29.054871836795378,31.59281181007421,31.281658888249755,30.970643503420682,30.659627583562624,30.576715393215103 -Residential DW - Class 6/Advanced,140.12995417018897,154.53673945102588,101.4862198832217,79.56205685124075,70.53899938060994,61.5068997716087,53.88114597959793,48.775684999680415,43.877436783754916,39.15598395912873,37.08333157942973,36.19152203940242,35.29792352903106,34.402472334536746,33.50510168106954,32.60574154671007,31.704318462749185,30.8007552990518,29.89497103318861,28.9868805018873,28.365326000857554,27.74236037061061,27.1179273432498,28.091501233453243,28.83621134966855,30.529766244939637,29.69785283865694,28.97172300357706,28.74271375364628,28.51370413524154 -Residential DW - Class 6/Moderate,140.12995417018897,170.59510194790548,119.45944751312491,109.10408926613921,99.0341380464671,89.56624283638492,80.64798599467657,72.2328651561711,64.27948232678514,56.69282658964526,53.39519761882985,51.98691719148915,50.57577441159797,49.16166733711006,47.74448912826553,46.32412774999339,44.90046565235897,43.47337942714616,42.04273943846806,40.60840942508896,39.63253706014438,38.654406888452264,37.67392888137797,39.25026194240648,40.46041296505397,43.188715634190714,41.87626902084139,40.733076121416595,40.385276158230354,40.037475605485774 -Residential DW - Class 6/Conservative,140.12995417018897,173.39851099397086,122.86490116931708,114.3171709015669,105.93218052881993,98.04847760011847,90.62241280516346,83.61526138568966,76.99254764549893,70.72230069405846,66.44469045034992,64.62323331315852,62.798055117651494,60.96902333916872,59.13599908602232,57.298836712620044,55.4573834040468,53.611478729621666,51.760954162691625,49.90563256365029,48.64630590757383,47.38404410272558,46.118730111880495,48.17727050956908,49.7597742573623,53.31587514559157,51.619001966588954,50.14215861568823,49.69932608189761,49.25649278168115 -Commercial DW - Class 6/Advanced,94.1559873699407,101.64371959786313,70.68813690028432,60.34192106122499,52.54122022524301,46.13039885559247,40.75860260194099,37.246401631426615,33.92113109064717,30.759039720817775,29.16143303469421,28.461529928496454,27.76020908226879,27.05742000385147,26.353109775256662,25.64722290527089,24.939701171183437,24.230483448694837,23.519505528961993,22.806699921632653,22.31577075283916,21.823703863969023,21.33045389006038,22.02836674585915,22.551153490915066,23.77362954903431,23.117074242941058,22.656115774738222,22.453562362563375,22.25100862307098 -Commercial DW - Class 6/Moderate,94.1559873699407,112.45838318907212,82.71299596367304,75.22493760381153,68.04777644971573,61.37388917152161,55.15213896809271,49.3380913057469,43.89295112819007,38.78294060403346,38.301938008058556,37.26121256774247,36.220490171210656,35.17977096557983,34.139055107603006,33.09834276447144,32.057634114697954,31.547294798314372,30.521540147801783,29.493117073398324,29.06525798852531,28.637399071535214,28.209540331918642,29.627660195455338,30.835535448524364,33.229376188097376,32.66711057391882,32.10498588145347,31.54286019249562,30.980733507044715 -Commercial DW - Class 6/Conservative,94.1559873699407,114.34636683296114,88.32931831991513,82.40520025525409,75.98283375361399,70.01079365127451,64.44331960877382,59.2406480491376,54.36806096940452,50.368466132748885,49.43630449973906,48.50414431091742,47.571985634980095,46.63982854505,45.70767311903978,44.775519440050374,43.843367596809685,42.91121768415801,41.97906980358285,41.04692406381207,40.114780581471265,39.182639481813474,38.25050089953304,40.06173635742056,41.50449110159012,44.61460740089201,43.37913030752533,42.143857209216954,40.90858186167365,39.67330426489406 -Midsize DW - Class 6/Advanced,67.43690668175627,69.77478019394798,53.79834102778154,48.94229997160076,43.625534785150585,38.80488862588311,34.414021128440005,30.397916329353055,26.71056556536408,24.93101192572833,23.925349981352483,23.592853713760015,23.259901829197382,22.926478097698563,22.592565509326615,22.25814622676239,21.92320153439341,21.587711783598913,21.251656333894,20.915013489564085,20.74453917196631,20.574053437157033,20.403555819088297,21.391690172290637,22.267265953798308,23.920175424608523,23.701154973111734,23.360914202399208,23.12355727584046,22.8861999557081 -Midsize DW - Class 6/Moderate,67.43690668175627,77.2677325652254,60.53385584284818,55.12084840690602,50.08289372564322,45.51502840583129,41.354390489348035,37.548848110447594,34.05480382294508,31.819366563152872,31.38985708179645,30.96034785145354,30.53083888406428,30.101330192338047,29.67182178981685,29.242313690944457,28.812805911142508,28.38329846689521,27.953791375842,27.524284656880845,27.094778330282466,26.665272417816876,26.235766942895292,27.489340695860033,28.54436604315054,30.66905678888552,30.10432742844731,30.07846572983028,30.05260403122316,30.026742332626082 -Midsize DW - Class 6/Conservative,67.43690668175627,78.57582425038063,62.08768982233668,57.414742917891346,53.039472242633614,49.07244230128614,45.45905939536233,42.154048019646225,39.119543921031735,36.52676542027399,36.01653052531975,35.50629593158173,34.996061653388075,34.48582770599007,33.9755941056381,33.46536086966469,32.95512801657583,32.444895566152525,31.93466353956214,31.42443195948222,30.914200850237634,30.4039702379524,29.893740150719967,31.40320513695112,32.67441203637319,35.22921741392864,34.55671866407625,34.5308611084093,34.50500355275421,34.47914599711118 -Large DW - Class 6/Advanced,44.12919327594139,45.289461565359815,38.79176635852844,33.793913959707105,29.06943968800279,27.568151589240863,26.169301825913912,24.862748838939694,23.63964629345772,22.49236050158181,22.08502790826327,21.918080211507824,21.751132096708204,21.584183543658828,21.417234530830704,21.250285035261246,21.08333503243275,20.916384496138775,20.74943339833598,20.58248170898043,20.415529395845958,20.248576424322106,20.081622757189862,21.07941285307245,21.96462144692529,23.632219927948043,23.417577271111448,23.20302547750753,22.988473330438985,22.924616944860635 -Large DW - Class 6/Moderate,44.12919327594139,50.460622500551395,44.539605354299944,39.81529452061654,35.32558221190716,33.46348006456936,31.728435087824657,30.107868269613736,28.590807081550544,27.16779245007318,26.637995062555245,26.425505738500608,26.213015862627653,26.000525408265023,25.788034346994444,25.575542648505305,25.363050280434233,25.15055720818874,24.938063394751595,24.72556880046481,24.513073382789855,24.300577096040918,24.088079891088906,25.413044453316466,26.589401432864754,28.79851306347734,28.523066392115574,28.247739660220955,27.972412461753024,27.896003668452146 -Large DW - Class 6/Conservative,44.12919327594139,51.36338449432213,45.62866958507768,43.128496030489465,40.69644528161247,38.43620861339238,36.33019679860394,34.36314145815001,32.521724239702586,30.794459902349182,30.394192964846127,30.144131798269648,29.894069969511197,29.644007446565134,29.393944195329528,29.143880179431655,28.89381536003546,28.643749695629953,28.39368314179447,28.143615650939427,27.893547172018575,27.643477650208936,27.393407026555614,28.988290523517783,30.404844921264818,33.06070490028901,32.73509491694398,32.40962886095952,32.0841622450871,31.997397715415136 -Residential DW - Class 7/Advanced,157.02145462773515,172.8780978343173,112.043915630971,87.59548719889841,77.45989036581149,67.3772660656852,58.88871884389318,53.193989676453484,47.754857202580304,42.534404181223735,40.282921134920684,39.31416531287859,38.34346616621563,37.37075448385983,36.395957729555704,35.41899983981771,34.43980100697778,33.45827744603022,32.474341143843745,31.487899589167732,30.81271670026233,30.13600092839991,29.457691150829433,30.515266038729685,31.324230541167196,33.1639071661689,32.26021538042443,31.471434285673457,31.22266587244798,30.973897058956215 -Residential DW - Class 7/Moderate,157.02145462773515,190.65980650162848,131.8869130595711,120.12039699436865,108.75081221609543,98.11466024949091,88.14319900257962,78.77601890046645,69.95981817944096,61.58434437140002,58.002192442060625,56.47240407153876,54.93950638162352,53.40338863459972,51.86393477245861,50.32102309362332,48.77452590582493,47.224309153054335,45.670232014301476,44.11214647156533,43.05207479406219,41.98955050382781,40.924475804460535,42.63681656984643,43.95138071849195,46.91508426324015,45.48939835079449,44.24756954393844,43.869761027523175,43.491951870681845 -Residential DW - Class 7/Conservative,157.02145462773515,193.76407089609123,135.64663888814795,125.85984672373793,116.32565193757631,107.40645987896087,99.04462296810115,91.18947998318176,83.7963287735837,76.82429652354104,72.17760948777257,70.1989950784669,68.21633855394983,66.22949595519165,64.23831640678095,62.24264169666781,60.24230582490266,58.237134518673635,56.22694471066765,54.21154397748341,52.843561269102075,51.47239016417012,50.09790352736541,52.33405699473983,54.05310086035174,57.91602594089716,56.07274472709054,54.468477750550434,53.98743715158333,53.50639572006234 -Commercial DW - Class 7/Advanced,106.9427799338784,115.18556696958578,78.44885149147203,66.69239916244736,57.85096195406189,50.61414607889194,44.57449530017597,40.60981097596853,36.879402753170936,33.352795429733675,31.62047057619181,30.861548147743893,30.101088428352593,29.339036668107305,28.575335486711417,27.809924713655448,27.04274121659919,26.27371871693726,25.50278759141652,24.72987465856146,24.197547892645662,23.663987468419425,23.129144195520947,23.8859085457254,24.45277927769514,25.7783406168745,25.06642129133022,24.566592505024925,24.346958778446332,24.12732469694914 -Commercial DW - Class 7/Moderate,106.9427799338784,127.24118809831126,91.7938967032361,83.14172763166164,74.92458891466116,67.3392615069602,60.31558008102143,53.79339947166636,47.72086810301249,42.05331167261322,41.5317485376671,40.403263935272655,39.274782633329565,38.14630479136015,37.01783057933563,35.88936017854566,34.76089378255615,34.207520108553844,33.0952687076595,31.980123868057063,31.516185570241333,31.052247454465242,30.5883095310197,32.12601233750132,33.435741658894386,36.03144299427465,35.421764337948495,34.81223848655757,34.20271155464492,33.59318354220995 -Commercial DW - Class 7/Conservative,106.9427799338784,129.3458134818006,98.02682428873169,91.07765234899608,83.66155193575544,76.81564922205696,70.47661753968552,64.59017284879154,59.10951530600532,54.61578652268729,53.605020369536504,52.594255782355056,51.58349283563188,50.57273160865598,49.56197218590998,48.5512146575023,47.54045911964283,46.52970567516928,45.518954434127075,44.50820551441255,43.497459042485765,42.486715154161715,41.475973995492836,43.439941864786135,45.00435688795728,48.37673371229263,47.03707502570196,45.6976375360508,44.358197607498,43.01875524004207 -Midsize DW - Class 7/Advanced,77.5076255127531,79.9932966507489,59.81195218557781,54.116289396987774,48.001248304324804,42.50835194196281,37.54725663668277,33.04430457528166,28.938842025337934,26.92786537893893,25.84165477763845,25.482527167439446,25.122907447554983,24.762778088077276,24.40212071665571,24.040916067288162,23.679143925332134,23.316783068407393,22.953811202826035,22.590204895151693,22.406076409372016,22.22193559191743,22.037781939411783,23.105061074274264,24.050766240343613,25.836065763930858,25.599502833765413,25.232010423209932,24.97564235503149,24.719273861756093 -Midsize DW - Class 7/Moderate,77.5076255127531,88.37506076987736,67.3003669278833,60.94800992038575,55.10629106011572,49.85889444952582,45.119514135299475,40.81778369178853,36.895758931963634,34.367943900883596,33.904032787792836,33.44012194582056,32.976211387863245,32.512301127648236,32.04839117980218,31.58448155992573,31.12057228467573,30.65666337185668,30.19275484052086,29.728846711079868,29.26493900542801,28.801031747078973,28.337124961319105,29.691103907820274,30.83063168181684,33.12549987824114,32.51553842787092,32.48760533229885,32.45967223673747,32.43173914118693 -Midsize DW - Class 7/Conservative,77.5076255127531,89.83831789575913,69.02788941110445,63.48440602916436,58.35941930769415,53.75582102826515,49.59789392845203,45.823904071252635,42.383015023163004,39.45238263474479,38.901280392930616,38.35017847645862,37.799076900804565,37.24797568244129,36.69687483892077,36.14577438896377,35.594674352558506,35.04357475107037,34.492475607362124,33.941376945927665,33.390278793040174,32.83918117691607,32.28808412789896,33.91844995759511,35.29147438028572,38.05090730988962,37.32454466334009,37.296616042548344,37.26868742176942,37.240758801003516 -Large DW - Class 7/Advanced,50.387223337020615,51.78297229510724,42.67522517145998,37.01608742889158,31.71390342695198,29.964758830325025,28.346574638169002,26.84517067036781,25.44834184667598,24.1456523291873,23.70837891895879,23.5291597995279,23.349940231324673,23.17072019265831,22.99149966041736,22.812278609951367,22.633057014940466,22.45383484725192,22.27461207678108,22.095388671275636,21.916164596140653,21.73693981422165,21.557714285563844,22.628846537378543,23.57912202956071,25.369296659947974,25.138876781757556,24.90855444566484,24.67823173012623,24.609681606849264 -Large DW - Class 7/Moderate,50.387223337020615,57.49871738421275,48.99848256393805,43.61159304422232,38.539170854113124,36.3725912675824,34.36822500471551,32.5085077058278,30.778321437280688,29.16475000500074,28.59601007559137,28.367901810034873,28.13979295209888,27.91168347315156,27.683573342685765,27.455462528162922,27.2273509948408,26.999238705584197,26.771125620654953,26.543011697480036,26.314896890394138,26.086781150353318,25.858664424617285,27.28101996910496,28.54384459087769,30.91533607508115,30.61964280796206,30.324078296411955,30.02851328399326,29.946488093359932 -Large DW - Class 7/Conservative,50.387223337020615,58.496550848921004,50.196573438302295,47.24070084467476,44.398624443179514,41.77761855828794,39.352850986311324,37.10307348515087,35.00999742641349,33.05799417606395,32.62830577981325,32.35986396870312,32.09142144673759,31.822978179558483,31.5545341305572,31.28608926068746,31.01764352825858,30.749196888708322,30.480749294350897,30.212300694098673,29.94385103315326,29.675400252661944,29.406948289336377,31.119063050279262,32.6397407039642,35.490818592566015,35.14127477958077,34.79188547327832,34.442495565933555,34.34935344473123 -Residential DW - Class 8/Advanced,183.40605962435896,201.46581195698022,128.4716883805843,100.07922976387448,88.20454494703507,76.48514682130202,66.65514018504598,60.045676311698806,53.76836566898179,47.775556266910094,45.246642155304194,44.15851481049235,43.06820468173051,41.97563402965624,40.880721379989545,39.78338129658987,38.683524137770476,37.58105579441354,36.47587740827979,35.367885068745714,34.60950514735506,33.849403458906096,33.08751134901217,34.27540217611946,35.184048478991556,37.25041277402702,36.235366752133096,35.34939088624369,35.0699688618315,34.790546387831625 -Residential DW - Class 8/Moderate,183.40605962435896,221.9336099872017,151.22404729117548,137.23945370416777,123.83590860819143,111.37754071512224,99.76778916603334,88.92281554349171,78.7694761613571,69.17285821474837,65.14930823559239,63.43101708330689,61.709233476701414,59.98383303279603,58.25468539274277,56.52165385871676,54.784595004019195,53.043358254061566,51.297785435661034,49.54771029181995,48.35701501700837,47.163564914903496,45.96725013848667,47.8905880612718,49.36713474528061,52.69603021675082,51.094669181133995,49.699820395124405,49.27545775547837,48.85109439649204 -Residential DW - Class 8/Conservative,183.40605962435896,225.50680184671486,155.53502055844535,143.79686581010762,132.46147323944274,121.92538126123898,112.10692570871616,102.93520060079332,94.34834299897814,86.29069977301899,81.07144109982293,78.84901890155852,76.62205651267813,74.39039223530787,72.15385660294535,69.91227190841828,67.66545169701817,65.41320022177999,63.15531185756602,60.89157047027935,59.35502291273102,57.81489407970142,56.27104117006627,58.78273676939368,60.713603758311855,65.05252417092984,62.98211112433471,61.18016400222899,60.63984887039587,60.09953280342036 -Commercial DW - Class 8/Advanced,127.29412529901944,136.54833439076288,90.59641166649025,76.56431929282843,66.05498452772993,57.50481380659216,50.41104333259733,45.732783466649146,41.368710333033356,37.276203835019935,35.34009942406762,34.49190224079425,33.64198692955527,32.79029230001262,31.93675422202051,31.08130544699763,30.223875416121178,29.364390054196793,28.502771547939492,27.638938107275525,27.043991843328357,26.447666801439183,25.84990800480832,26.695693247389496,27.329247007449236,28.810738859584113,28.01507392202327,27.456448491055145,27.210978465064763,26.96550804240544 -Commercial DW - Class 8/Moderate,127.29412529901944,150.56161214681669,106.00789554072301,95.44850479051684,85.54987496032422,76.50690557527903,68.21325290660357,60.57949620667998,53.52990075807762,47.00019286684633,46.417276398209,45.15604412302658,43.89481553653939,42.63359081703494,41.37237015447876,40.11115375148625,38.849941824393184,38.231472829417896,36.98838332518514,35.74206001671867,35.2235470005403,34.70503418781555,34.186521590045864,35.90510986768665,37.368907325258256,40.26995027610516,39.588552942710606,38.90732638924136,38.22609862814477,37.54486965942016 -Commercial DW - Class 8/Conservative,127.29412529901944,153.0079979245684,113.20597253850248,104.55911831728244,95.52585353845072,87.27341955076574,79.70476831655681,72.73829446571993,66.30488115510188,61.04043648511301,59.91077030064685,58.78110586636059,57.65144326550556,56.52178258669783,55.392123924357996,54.26246737919427,53.132813058734044,52.003161077912196,50.873511559719184,49.74386463591992,48.61422044785041,47.48457914730204,46.35494089750793,48.549937319185425,50.29838006693505,54.067461617453404,52.57021409659971,51.073213792871265,49.57621076334447,48.07920500801767 -Midsize DW - Class 8/Advanced,93.56559000879997,96.15953204218843,69.26928926282265,62.2173719910156,54.831002370309875,48.276881817460065,42.42186007505981,37.15975373991054,32.40484876474875,30.036300966689065,28.824702940824487,28.424119202247805,28.02298654698526,27.621285421552805,27.21899533277563,26.816094790668178,26.41256124709759,26.008371029864414,25.603499271794455,25.19791983439742,24.992536357556933,24.78713912552665,24.581727576822875,25.772208770154663,26.827082024832634,28.818468755698195,28.554598030409718,28.144683895327486,27.858721813086873,27.572759256677962 -Midsize DW - Class 8/Moderate,93.56559000879997,105.94744352088526,77.9417560182184,70.07178517934051,62.94697080750622,56.62491827900843,50.97719212413439,45.90136816891599,41.3147660574697,38.3352297735641,37.81776678054557,37.30030408994226,36.782841716139366,36.265379674448845,35.74791798118581,35.230456653751745,34.71299571072631,34.19553517196928,33.67807505873224,33.160615393783026,32.64315620154331,32.12569750824112,31.608239342081724,33.118515725573964,34.389585626511305,36.949363420134524,36.26899067452033,36.237833103961826,36.20667553341526,36.17551796288078 -Midsize DW - Class 8/Conservative,93.56559000879997,107.65618060953913,79.94243063634481,72.98787388340503,66.66296339009544,61.05067122633455,56.03698125297546,51.530967668261724,47.4592311197923,44.00659398709701,43.39187490091597,42.777156177633195,42.16243783451089,41.54771988992346,40.933002363449,40.31828527596932,39.70356864977998,39.08885250871273,38.47413687826947,37.859421785771595,37.24470726052513,36.629993334003686,36.0152800400536,37.83384820568547,39.36536859225148,42.443338450040514,41.63312766074467,41.60197508151567,41.57082250230096,41.53966992310078 -Large DW - Class 8/Advanced,60.291080521781076,62.00356628452897,48.7612622730209,42.04891584299433,35.834166004393204,33.69246710894406,31.729659865687974,29.924225474969635,28.25796248881616,26.715511176671345,26.23169808605959,26.033404400597988,25.835110218600516,25.636815516067802,25.43852026742859,25.24022444540885,25.04192802088745,24.843630962737446,24.645333237650107,24.44703480994045,24.24873564133156,24.050435690714536,23.852134913882153,25.037269415734396,26.08868418747869,28.069389852178954,27.81444603259607,27.559610136666105,27.30477382090523,27.228927802764968 -Large DW - Class 8/Moderate,60.291080521781076,68.57647073809488,55.986297662890244,49.54116799130149,43.54617050653898,40.89745363509716,38.46997753720462,36.237129068349134,34.17639773480986,32.26879912379024,31.639527330524643,31.38714115205726,31.134754318162518,30.88236679716126,30.62997855529942,30.377589556575288,30.125199762548966,29.872809132132893,29.62041762135952,29.3680251831247,29.115631766902894,28.863237318430347,28.610841779353525,30.18458080814041,31.581809793184803,34.205702756931075,33.87853840142358,33.55151650513796,33.22449405467553,33.13373879707231 -Large DW - Class 8/Conservative,60.291080521781076,69.72394388846318,57.3552517367602,53.66370116770827,50.16688287293918,46.974882966206714,44.04950483362587,41.358676777181756,38.87527132296695,36.57640724915956,36.10098645720832,35.80397397201116,35.506960700301164,35.20994660406336,34.912931642792856,34.615915773287604,34.31889894941972,34.02188112188413,33.72486223791978,33.427842241001706,33.130821070499245,32.83379866129589,32.53677494336741,34.431112706875375,36.113638417892346,39.26816090335158,38.88141460570628,38.49483925912724,38.10826324753604,38.005207867375866 -Residential DW - Class 9/Advanced,222.60021667413042,243.8341962522579,152.77502134076337,118.52330606334435,104.06451182269605,89.92128000317729,78.10907294594502,70.1503074059387,62.638662415999434,55.509652867822865,52.571348106209655,51.30707038960824,50.04025653133069,48.770816207258115,47.49865475373084,46.223672903866905,44.94576650442765,43.66482621153788,42.380737163394336,41.09337862790948,40.21222915592564,39.32907919040088,38.44384896290404,39.82404027013256,40.87978184162307,43.2806573871649,42.101291687989956,41.07189053376723,40.747234563419326,40.422578070702684 -Residential DW - Class 9/Moderate,222.60021667413042,268.2829095067932,179.83150485035188,162.53196406210554,146.10271367728006,130.9432150023726,116.91175654257587,103.88696120926487,91.76426630357346,80.37083495007414,75.69593673661312,73.69948179517098,71.69896902704703,69.69425391365104,67.68518499312752,65.67160343846537,63.653342604482695,61.630227540979206,59.60207446906967,57.568690217414016,56.18524046736002,54.798589927640535,53.408610968765714,55.643306465451495,57.35888238495642,61.226672662943486,59.366076949383704,57.74542450774748,57.25236436031097,56.759303377084485 -Residential DW - Class 9/Conservative,222.60021667413042,272.55107470207645,184.95799646269495,170.29787277113059,156.27923205380225,143.34399296508246,131.37123429067933,120.2573841878895,109.91321631394176,100.25978061587516,94.19560764093589,91.61341091962119,89.02593902362011,86.43300407876539,83.83440918464488,81.22994786614414,78.61940348452674,76.00254860453228,73.37914431360994,70.74893948901766,68.96364951650752,67.17419851743226,65.38042057345505,68.29871942170664,70.54216281962312,75.58348488356634,73.1779051584987,71.0842516869317,70.45646819782428,69.82868362218991 -Commercial DW - Class 9/Advanced,158.88003041510606,169.70472908783753,109.47277838539604,91.93781100603773,78.86914162020446,68.30694482642353,59.59931603609124,53.835572937369115,48.505427801088686,43.54715374350976,41.28533983079531,40.29445102386921,39.30155504950189,38.30658042334718,37.30945222668938,36.31009189776498,35.308417007689386,34.30434101964967,33.29777302988592,32.28861748883701,31.59358382768684,30.896939437738087,30.198620093482212,31.186691200606912,31.926827270154334,33.65754946869711,32.72803037073225,32.07542777109335,31.78866249294065,31.501896751387658 -Commercial DW - Class 9/Moderate,158.88003041510606,186.7564163597248,128.095347731352,114.6137871438163,102.14589030755273,90.87853054437495,80.64628202609788,71.31277913407868,62.76460434752908,54.90700270354055,54.22602260181877,52.75261409604044,51.27920989950397,49.80581022049006,48.332415280922014,46.859025317501086,45.38564058295706,44.66312697805825,43.210913388998776,41.754921975062985,41.14917987392346,40.5434380104644,39.93769639812216,41.94540158933337,43.65545267759209,47.04453607128172,46.2485077372518,45.452678913335546,44.65684867863363,43.86101703314528 -Commercial DW - Class 9/Conservative,158.88003041510606,189.73323634108812,136.7931920883641,125.55373766266436,114.05713172110701,103.66750641289923,94.23232217473625,85.62583469044242,77.74345875995154,71.30922676441946,69.98951762151646,68.6698105232249,67.35010556680145,66.03040285576996,64.71070250043537,63.39100461844796,62.071309335424374,60.7516167856349,59.43192711276062,58.112240470733134,56.79255702466532,55.47287695188434,54.153200443083875,56.71745958986543,58.76004164797851,63.16319317270675,61.41406474022806,59.66522511404008,57.91638230349458,56.167536308589625 -Midsize DW - Class 9/Advanced,118.28905917764646,120.83875076922683,83.61995330747055,74.4598371178202,65.12584098042431,56.96048489646223,49.75723225737322,43.35550969108957,37.62859551464324,34.72875299702581,33.32787182265618,32.86470647726018,32.400906460104146,31.936449162940875,31.471310891028224,31.00546679708552,30.538890810374657,30.07155556048245,29.603432295334827,29.13449079292895,28.897021071048947,28.65953544506047,28.42203326576145,29.798498608703497,31.01817052321482,33.32066369554263,33.01556949463378,32.54161610193579,32.21097929909967,31.88034194801783 -Midsize DW - Class 9/Moderate,118.28905917764646,132.77327321881245,94.08911320306659,83.85975723568028,74.76562954882004,66.81008965306371,59.79190879092341,53.55463942012923,47.974814881710266,44.324190497585484,43.72588631593634,43.12758248394755,42.52927901825164,41.93097593655271,41.332673257714696,40.734371001857674,40.136069190463914,39.537767846495804,38.93946699452498,38.341166660876205,37.74286687378646,37.14456766358126,36.54626906287229,38.292489928674364,39.762134033005395,42.721815746829016,41.93515106882662,41.89912587474185,41.86310068067087,41.82707548661388 -Midsize DW - Class 9/Conservative,118.28905917764646,134.856757646452,96.50427178101033,87.34964250369055,79.17932128444998,72.03190648176513,65.72661090939769,60.12287874052857,55.109783853869494,50.881569422053865,50.17081521399693,49.460061425532416,48.749308076619336,48.03855518850265,47.32780278381906,46.61705088671267,45.90629952296217,45.19554872012246,44.4847985076795,43.77404891722299,43.06329998263733,42.35255174031313,41.64180422938439,43.74448007826891,45.515263813388174,49.07409267989854,48.13730587621769,48.101286453238004,48.065267030274846,48.029247607328486 -Large DW - Class 9/Advanced,75.4769787435533,77.56526619191635,57.97692308586837,49.637805815540545,42.027791649311474,39.28395034428442,36.79743653617299,34.533667541098,32.46399071905656,30.56462470248181,30.01110485991152,29.784241445735177,29.557377463483142,29.330512885698266,29.10364768312504,28.87678182455985,28.649915276685853,28.423048003891406,28.196179968068716,27.9693111283914,27.742441441067676,27.51557085906576,27.288699331809156,28.6445854696985,29.847485825693635,32.11356731248577,31.821891734420376,31.530339629416236,31.238787044092852,31.152013294404732 -Large DW - Class 9/Moderate,75.4769787435533,85.44326669140145,66.56745789905136,58.48224210605905,51.07274942438565,47.68465107093143,44.61429977395044,41.8189927400785,39.26334955369723,36.91801846111297,36.19808253812693,35.909333100620934,35.620582913255,35.33183193978573,35.04308014159582,34.75432747749653,34.465573903509615,34.17681937262771,33.88806383454851,33.59930723538121,33.31054951732066,33.02179061828489,32.73303047151293,34.53351044273363,36.13204918185396,39.13398701362634,38.75968551978677,38.38554701038807,38.01140786696797,37.907576786586404 -Large DW - Class 9/Conservative,75.4769787435533,86.81857864300649,68.1951381794439,63.348800426912796,58.83779465722222,54.77066917973379,51.084974293028026,47.72944900303638,44.66162229244566,41.84625752218112,41.30233912265466,40.96253371590167,40.62272740931678,40.28292015940788,39.943111919834216,39.60330264116929,39.26349227063922,38.92368075183515,38.583868024394334,38.24405402364781,37.90423868022937,37.56442191964067,37.22460366176855,39.39187354548761,41.31681395068623,44.92583326706731,44.48336539271404,44.04109309968984,43.598820045839936,43.480916667636286 -Residential DW - Class 10/Advanced,239.76894859152333,274.2921012542006,177.28336932413464,142.60978881659625,129.6087778903305,115.74348042127785,103.75450599702933,96.0335123786125,88.26366687287043,80.41750885415277,76.16075102960151,74.32917653370268,72.49392789852968,70.65487427043358,68.8118785090199,66.96479680515014,65.11347827076143,63.257764498052616,61.39748908533314,59.53247712656023,58.25594517573321,56.976515085596574,55.69407129465447,57.69357121827609,59.2230368659031,62.701214452440425,60.99265302833068,59.50134706337901,59.03101401279817,58.5606802054554 -Residential DW - Class 10/Moderate,239.76894859152333,301.6026262048797,208.68028562986905,195.56195182790242,181.96591551245075,168.54545933277163,155.29721564759205,142.2179052977576,129.30433568426872,116.43420553544405,109.6616236681345,106.76933512666885,103.87116796236457,100.96691280938329,98.05635024309392,95.13925016887481,92.21537116582536,89.28445978146378,86.34624977308512,83.40046129102093,81.39624082167022,79.3873833294241,77.37370391588922,80.61113444565633,83.09651013383203,88.69982492426426,86.00435729766116,83.65649840571099,82.94219617675415,82.22789273697823 -Residential DW - Class 10/Conservative,239.76894859152333,306.3703958149134,214.62917503516607,204.90606006912148,194.6404198834199,184.5073006375752,174.50415171976567,164.62848731650126,154.87788428862657,145.24756288047706,136.46232177896087,132.7214620010418,128.97296001343247,125.21654364054308,121.45192763035313,117.67881285985455,113.89688548187651,110.10581600819272,106.3052583232867,102.49484862258952,99.90847733841983,97.31607792448612,94.71741001287704,98.94518502756054,102.19528874817519,109.49871330172331,106.01372071312554,102.9806194795766,102.07114190791896,101.1616627621965 -Commercial DW - Class 10/Advanced,272.86515068541854,288.0220214476502,176.24228902550598,145.94482591126805,123.64672847008644,105.90113853178359,91.48041917324531,81.88925181377482,73.17792967439044,65.20719010209464,61.82036646143558,60.336616795869936,58.84986161243103,57.35999387098075,55.86690138878117,54.370466528021126,52.8705658602906,51.36706980599768,49.859842246515896,48.34874010663,47.30800177647612,46.264851552778296,45.21919326472888,46.698723727182355,47.80699807440278,50.39856885946504,49.006713748072,48.029511379659645,47.600111145666844,47.17071021778184 -Commercial DW - Class 10/Moderate,272.86515068541854,315.91615375248375,206.22311437290887,181.94134740315806,160.13874252636333,140.89548108469668,123.78591190616359,108.47381776440805,94.69009987540684,82.21734500293496,81.19765037007198,78.99137923005172,76.78511454265877,74.57885661977112,72.3726057936951,70.16636241886545,67.96012687371788,66.87824027641054,64.70370624995284,62.52351533610515,61.61648153604343,60.70944809188271,59.80241502374249,62.808738119928385,65.36935613535951,70.4441448672662,69.2521778512479,68.06050958021724,66.86883919668647,65.67716670065437 -Commercial DW - Class 10/Conservative,272.86515068541854,320.7858073582428,220.22593792115902,199.30775145911622,178.81253562906525,160.72314441488723,144.63945067747008,130.24539642008975,117.28801529407225,106.77791556822217,104.80179273209825,102.8256729575606,100.8495563902406,98.87344318515414,96.89733350747102,94.9212275333599,92.94512545091825,90.9690274612014,88.99293377935635,87.01684463587918,85.04076027800868,83.06468097127326,81.08860700121625,84.92830992738374,87.98685738945198,94.58010433763108,91.96097219224684,89.34227250329387,86.7235680461072,84.10485882068394 -Midsize DW - Class 10/Advanced,206.6644182724851,207.87369873513157,133.7792867197545,117.00953728565335,100.79121971739458,87.00117426465206,75.13204176575601,64.8086055074841,55.74740122662299,51.04252272505372,48.98358011965739,48.30284368003178,47.621174432719776,46.938539149290406,46.2549030044387,45.57022947891826,44.88448025530826,44.19761510599281,43.509591772662354,42.82036583658216,42.47134513674274,42.122301061868285,41.7732326577952,43.796290138534154,45.58890075772009,48.97298598769907,48.52457433051963,47.82798217762904,47.34202932686164,46.85607567031106 -Midsize DW - Class 10/Moderate,206.6644182724851,227.3785651336388,150.5283602122743,131.78099457171396,115.71012184594369,102.04541381817198,90.28412523625141,80.05445038022542,71.07550035830836,65.14539986323068,64.26604336025068,63.38668737118334,62.50733192047433,61.62797703414418,60.74862273991815,59.869269067367675,58.98991604806628,58.1105637157629,57.23121210657166,56.35186125918332,55.47251121509916,54.59316201889001,53.71381371848686,56.280318718919744,58.440325517882044,62.790312433614545,61.63411342735097,61.5811654626514,61.5282174979721,61.47526953331337 -Midsize DW - Class 10/Conservative,206.6644182724851,230.78365197947994,154.39224890262523,137.2651572585562,122.54091845131025,110.02119205667785,99.24536096427882,89.87277414178395,81.6460776703337,74.78309583226331,73.73846610369861,72.69383699182912,71.64920852598956,70.60458073740469,69.55995365934474,68.51532732729547,67.47070177914509,66.42607705539231,65.38145319937412,64.3368302575194,63.2922082796297,62.247587319190025,61.20296743371753,64.29337150924829,66.89597774301434,72.12656011690461,70.74971938439963,70.69677990177145,70.64384041916757,70.5909009365884 -Large DW - Class 10/Advanced,129.36079180117738,132.13872158368972,90.01632795790988,75.8573132209951,63.334992638561694,58.4675131075385,54.1594214165543,50.31952024208983,46.87541271958138,43.76912436150777,42.97647341087941,42.65160068350859,42.32672714264258,42.00185274896219,41.676977460573,41.35210123279083,41.02722401790533,40.70234576491995,40.37746641926359,40.05258592247211,39.72770421183484,39.40282122000138,39.077936874545195,41.019591632848325,42.74216783944503,45.98723966264532,45.56955468290722,45.152046518943095,44.73453766715268,44.610276005889574 -Large DW - Class 10/Moderate,129.36079180117738,144.59357430804903,103.35419340364976,89.37352657752804,76.96555259946815,70.97053471160699,65.66448345624796,60.93507587005863,56.69314444457294,52.867305158623026,51.83634321316409,51.422848522405154,51.00935275783253,50.595855867544955,50.18235779624173,49.76885848493979,49.35535787066145,48.941855886091275,48.528352459195396,48.11484751280116,47.701340964130495,47.28783272428084,46.874322697649205,49.452644287979865,51.741782190058025,56.040614306052944,55.50460744216915,54.96883397510705,54.43305960011422,54.28437151661744 -Large DW - Class 10/Conservative,129.36079180117738,146.76789605484396,105.88136790915833,96.81068123793136,88.6673114442696,81.51687368784836,75.18819002704622,69.54728953690855,64.4878196214962,59.92463730147826,59.14573580004897,58.659127989494806,58.17251889036424,57.68590844037572,57.19929657316843,56.712683217962685,56.22606829918525,55.7394517360576,55.25283344213913,54.76621332482264,54.27959128477441,53.7929672153114,53.306341001710024,56.40991272846339,59.16646402931376,64.33464838686423,63.701025968560245,63.0676836264423,62.4343401948075,62.26550031296793 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential DW - Class 1/Advanced,138.68216512902876,92.83110512716829,70.4341231427864,60.32547238177915,52.940592013108386,46.66107006640545,42.48426841456408,38.42880944997316,34.474785904000306,32.65252626003509,31.86833953534572,31.08258143726232,30.295196028014907,29.506124684142947,28.71530593346074,27.922675280011262,27.128165015964928,26.331704019314877,25.533217536102597,24.986619899108288,24.438782737184038,23.88965665173678,23.33918958557154,22.787326641764228,22.2340098875413,21.679178141704007,21.194043676582627,21.036245008408848,20.878445968654443 +Residential DW - Class 1/Moderate,138.68216512902876,109.44156249116483,96.75399633565846,84.67032680125543,77.06518772717679,69.81272175802854,62.88896565689388,56.27208235347595,49.89131654893847,46.99216468389868,45.753929489700255,44.51318009807141,43.269827008580094,42.023776423689526,40.77492998790256,39.52318450768798,38.26843165051841,37.0105576211829,35.7494428133478,34.891350159461474,34.03127426568726,33.169136094276205,32.304852353716385,31.438335208929267,30.56949196747715,29.698224739442036,28.9384731605524,28.70245885677893,28.466443958476443 +Residential DW - Class 1/Conservative,138.68216512902876,112.58880704434313,101.39848543720557,90.56367731207288,84.35796304107105,78.43998053081951,72.79017063575817,67.3907073679839,62.22454106488899,58.46387542298955,56.86240145318389,55.25765902671866,53.649531793032246,52.037897815326794,50.42262923145603,48.80359188982934,47.18064495816119,45.553640502677304,43.922423035143986,42.81513436774403,41.705267488489824,40.592719648307735,39.47738256823228,38.35914206266129,37.23787763142583,36.113462017632465,35.134016747728225,34.83542993547499,34.53684235033405 +Commercial DW - Class 1/Advanced,87.73567798713951,63.31944511027009,52.606763708758606,44.461578194600065,39.416364865988356,35.14545217758548,32.39316097568278,29.741150711802955,27.1767498451892,25.767408659225218,25.14988807935741,24.531118030238233,23.91105403375337,23.289649476334358,22.666855479328788,22.042620759820547,21.416891481070223,20.78961109166268,20.160720152355168,19.72753292707697,19.29334300898971,18.85811043933313,18.421793108901436,17.984346611547128,17.545724085559893,17.10587604173796,16.795286329846558,16.65541909040464,16.515551519774878 +Commercial DW - Class 1/Moderate,87.73567798713951,74.23374416696883,65.67886152024558,57.56805137887411,52.42436310358721,47.53922046505777,42.89361618082771,38.47036368237081,34.25423313350549,33.82977996353084,32.911624709247484,31.993473771724208,31.075327361545796,30.157185703220815,29.239049036351602,28.32091761692454,27.870593969742288,26.965655843491312,26.058366314386376,25.680795733408896,25.30322535147662,24.92565517996442,24.548085231130383,24.170515518203953,23.792946055483345,23.415376858446418,23.037951914981658,22.66052596323784,22.28309900321395 +Commercial DW - Class 1/Conservative,87.73567798713951,79.33136913468921,71.98545235304135,64.27493163414864,59.79464615047794,55.53952956549863,51.493022574891086,47.640150576818534,44.473248112536986,43.65083439714662,42.82842270252512,42.006013125674514,41.183605769906144,40.36120074536228,39.538798169590095,38.71639816817459,37.89400087543762,37.071606435211244,36.2492150016941,35.42682674040319,34.604441829231014,33.78206045962499,32.95968283790275,32.13730918672552,31.31493974674795,30.492574778474385,29.67041863784303,28.848260221368438,28.026099529048263 +Midsize DW - Class 1/Advanced,58.09116798214417,47.6060579198357,42.44147464981209,36.92836593123638,33.26066285958685,29.839412192179584,26.640588199061384,23.643191665896005,22.271157864997413,21.37443497137988,21.07784809333782,20.780855210909536,20.48344186612738,20.18559290652992,19.887292442974147,19.588523804336397,19.2892694888316,18.989511111652778,18.68922934860207,18.537086174475384,18.384932443390422,18.232767717955497,18.080591535924743,17.928403408373047,17.77620281770289,17.623989215465826,17.390861905892425,17.226436786235833,17.062011264079306 +Midsize DW - Class 1/Moderate,58.09116798214417,53.676016759387196,47.850541449086,42.38646608473906,39.00315057948936,35.84715779775325,32.89632318325089,30.13127327224103,28.41221444772671,28.02912827883869,27.64604244848183,27.26295697290649,26.879871869420015,26.496787156474074,26.113702853760874,25.730618982319164,25.347535564651324,24.964452624852992,24.581370188756377,24.198288284089962,23.815206940655244,23.432126190524734,23.049046068261866,22.665966611168304,22.282887859559832,21.8998098570778,21.876616410849273,21.85342296463565,21.830229518436976 +Midsize DW - Class 1/Conservative,58.09116798214417,55.076311845650515,49.85875240192196,44.88552209295238,42.04755893448458,39.40025494577246,36.92501637500032,34.60558986149308,32.60892095612804,32.153860479653495,31.69880040941633,31.243740764917,30.78868156692429,30.333622837580243,29.878564600515478,29.423506880976504,28.968449705966165,28.513393104399245,28.058337107274383,27.60328174786576,27.14822706193517,26.693173087969633,26.238119867445274,25.78306744512407,25.328015869384988,24.87296519259762,24.849775983314466,24.82658677404919,24.80339756480186 +Large DW - Class 1/Advanced,38.44061760452368,35.31016300605112,30.075904293022976,25.261964754079763,24.194895381677924,23.181448114517764,22.217676314414067,21.300010391596086,20.425386288721143,20.056115639606787,19.90467552057937,19.75323477239974,19.601793364375926,19.45035126378661,19.29890843571062,19.147464842838875,18.996020445266694,18.844575200264227,18.693129062021665,18.541681981366978,18.390233905451314,18.238784777399182,18.0873345359171,17.935883114856562,17.78443044272316,17.632976442125862,17.481617993525425,17.330259177499265,17.281184871042235 +Large DW - Class 1/Moderate,38.44061760452368,40.66020838305875,35.50121436401887,30.68794723137531,29.35850558076741,28.095869606827648,26.895122144880915,25.751815745911195,24.662145545982508,24.18189380276133,23.989178359254925,23.796462085267596,23.60374494028594,23.411026881117824,23.21830786166729,23.025587832686366,22.83286674150087,22.640144531707392,22.447421142836983,22.254696509982576,22.061970563383685,21.869243227964652,21.676514422818077,21.48378406062795,21.291052047021633,21.098318279842978,20.905710641300182,20.71310251775543,20.65550994684193 +Large DW - Class 1/Conservative,38.44061760452368,41.67390119133388,38.48643433756552,35.346122583491095,33.714027407831566,32.163949213570035,30.689851720878114,29.286275401133025,27.948540700636997,27.585660787363835,27.358893201162257,27.132124618383568,26.9053549904117,26.678584265416063,26.451812388081542,26.22503929931054,25.99826493589407,25.771489230148003,25.54471210950962,25.317933496090454,25.091153306177883,24.86437144968116,24.637587829511382,24.41080234088934,24.18401487056788,23.957225295959603,23.730587075714357,23.503948273466772,23.439328134376684 +Residential DW - Class 2/Advanced,151.66302473066077,100.33738775126741,75.9831158633482,64.95932979680863,56.908273486033785,50.07527116861095,45.521063674581534,41.11385128776167,36.83061824200226,34.88383459926752,34.046060523805345,33.20660769524657,32.36541635331719,31.522423868526154,30.677564567989823,29.830769548423973,28.981966475188713,28.13107936615931,27.278028359070152,26.694079006747067,26.108805426635502,25.52215484449262,24.93407164579828,24.344497182250528,23.753369562243357,23.16062342376463,22.642337325319268,22.473755495027746,22.305173267763653 +Residential DW - Class 2/Moderate,151.66302473066077,118.29095944444171,104.37654059965726,91.17421655445813,82.84090926570677,74.9209344765756,67.3842981632855,60.203843383316254,53.30063654410174,50.20337131773585,48.88052139900606,47.55498547532173,46.22666793024438,44.89546855658843,43.56128227773999,42.22399884844434,40.883502533277614,39.53967176084025,38.192378751507285,37.27564838980005,36.356799263631245,35.43574693421231,34.51240241831107,33.58667187864436,32.65845628864258,31.7276510690863,30.91598191358342,30.663839587126674,30.41169662551382 +Residential DW - Class 2/Conservative,151.66302473066077,121.69268881788528,109.38693524620516,97.52026051110707,90.68024834851354,84.17945173463396,77.99324587776363,72.0993327808205,66.47665118578132,62.4590006925105,60.74809009916663,59.03368769938183,57.31566919178615,55.59390430703826,53.86825644554013,52.13858228846061,50.40473137974873,48.666545676585,46.92385906545701,45.74090389624243,44.55519433322783,43.36662060598806,42.17506703632131,40.980411635759424,39.78252566976196,38.58127318534364,37.53489758419474,37.21590686080582,36.89691531171396 +Commercial DW - Class 2/Advanced,97.50004857408226,68.92307187632618,57.05548630362361,48.0570820919847,42.4665447636003,37.7495670322989,34.69265104040197,31.76485359624799,28.95012504210946,27.448819558816922,26.79100366452912,26.131856768879146,25.47133149140471,24.80937817684375,24.145944757045836,23.480976602710456,22.81441636406818,22.146203799532024,21.476275591246843,21.014821428777587,20.55229914438917,20.088666171876564,19.623877654265325,19.157886287756064,18.69064215275277,18.22209253071523,17.891235785619916,17.7422417339322,17.59324732944551 +Commercial DW - Class 2/Moderate,97.50004857408226,80.80326155667692,71.23303392415416,62.22344512561969,56.48114862978496,51.06165601572359,45.93850100456365,41.088035967618566,36.489438144204584,36.037287963800985,35.05921996188801,34.081156558418364,33.10309797771821,32.12504445894605,31.1469962573391,30.168953645587713,29.689244851504203,28.725256440102036,27.75876318882629,27.356554845526002,26.95434671425929,26.55213880714328,26.14993113723594,25.747723718629977,25.34551656655662,24.9433096975037,24.5412564950583,24.13920221854021,23.737146867948347 +Commercial DW - Class 2/Conservative,97.50004857408226,86.35201473094882,78.07294540160603,69.4726951094627,64.42177065303153,59.65475088160252,55.14835259662655,50.88177061606748,47.37527854584927,46.499199543300264,45.623122693382165,44.7470480994267,43.870975871486635,42.99490612689138,42.11883899085848,41.24277459716777,40.36671308890605,39.49065461929094,38.614599352583035,37.73854746509992,36.86249914634214,35.986454600249736,35.11041404660325,34.23437772259332,33.358345884578135,32.48231881006082,31.60651418989837,30.730707145386184,29.854897676521762 +Midsize DW - Class 2/Advanced,65.44106559890633,51.94834589526259,46.084327758431876,39.91537744735427,35.799284133388014,31.99096769295776,28.45715993877263,25.16922271714462,23.632933612808642,22.68138036432417,22.366658604383066,22.0515060148118,21.735907253606534,21.419846241804635,21.10330611871731,20.786269193860683,20.468716895298492,20.150629714079944,19.831987144424065,19.670541136292222,19.50908392569414,19.3476150484937,19.186134014180897,19.02464030393516,18.863133368510347,18.701612625922973,18.45423068629154,18.279751749871735,18.10527238634103 +Midsize DW - Class 2/Moderate,65.44106559890633,58.57196345876692,51.95766767656063,45.814964994179356,41.980067432420405,38.43189871189341,35.139461757691485,32.07607240413754,30.149486699625886,29.742976627172727,29.336466913950307,28.929957577202618,28.52344863529526,28.116940107808137,27.71043201563755,27.303924381108658,26.897417228099755,26.49091058217982,26.08440447076057,25.677898923265957,25.2713939713197,24.864889648955398,24.458385992849863,24.051883042585583,23.645380840943467,23.238879434233315,23.214267818694797,23.189656203172092,23.16504458766525 +Midsize DW - Class 2/Conservative,65.44106559890633,60.09998356114835,54.13824817057451,48.516161251161236,45.25684036321364,42.2411901061124,39.44286398159198,36.8391802084168,34.602801920446446,34.119916652624866,33.63703181588016,33.154147430905134,32.67126351973849,32.188380105876156,31.70549721439365,31.22261487208118,30.739733107592695,30.256851951610976,29.77397143703008,29.29109159915875,28.808212475945442,28.325334108230475,27.842456540026042,27.359579818831104,26.876703995982773,26.393829127052797,26.369222007528773,26.344614888023727,26.32000776853772 +Large DW - Class 2/Advanced,43.08360873541787,38.0843267453511,32.31840592890627,27.050422435784526,25.82200062607296,24.662820745686577,23.56718471035752,22.530001889001223,21.546892177649212,21.15734581860526,20.99759050872131,20.837834535139994,20.678077865484138,20.518320465235774,20.358562297556293,20.198803323088075,20.03904349973537,19.87928278242215,19.71952112282329,19.55975846906686,19.39999476540221,19.240229951830962,19.08046396369416,18.92069673121126,18.760928178962278,18.601158225306825,18.44148907016479,18.28181952742262,18.230050675907364 +Large DW - Class 2/Moderate,43.08360873541787,43.85470158631393,38.1482347332659,32.86054526545499,31.33286329732286,29.891290327691795,28.52874001881197,27.23888142465432,26.01628108459377,25.509659942499198,25.30636298529583,25.10306515201195,24.899766399909666,24.69646668342527,24.493165953931804,24.2898641594772,24.086561244495083,23.883257149485072,23.67995181065802,23.476645159542983,23.273337122549098,23.0700276204785,22.866716567981364,22.663403872947388,22.46008943582217,22.256773148840423,22.05358991589638,21.850406171320163,21.789651339163477 +Large DW - Class 2/Conservative,43.08360873541787,44.94803576670688,41.356036897822605,37.848502943384275,35.9812937026262,34.21933392637609,32.55396261985251,30.977442169214566,29.483123818901866,29.1003190947117,28.861100278469813,28.621880410931304,28.382659440810723,28.143437313431598,27.904213970441596,27.664989349498224,27.42576338392185,27.186536002311986,26.947307128121675,26.708076679185794,26.468844567195273,26.22961069711271,25.990374966518306,25.751137264879684,25.511897472731583,25.27265546075564,25.033573113624946,24.79449015253564,24.72632188634977 +Residential DW - Class 3/Advanced,156.77211437878486,103.26137230168625,78.12269246282786,66.72808507103683,58.40766872267975,51.35277131960616,46.64622306509152,42.09901094720028,37.68663812629539,35.694607197792934,34.83736151687389,33.97839806515775,33.11765569341791,32.2550703165242,31.390574735219044,30.524098444763148,29.6555674293097,28.784903940751935,27.912026260659722,27.31450471539314,26.71562816454036,26.115342607275775,25.513591136482578,24.91031374075073,24.305447089985073,23.69892430302486,23.168592161716283,22.99609214037209,22.823591712828865 +Residential DW - Class 3/Moderate,156.77211437878486,121.73813846336529,107.31563570340764,93.65676797407339,85.02356667461419,76.83228718366833,69.04985844969157,61.64643258346881,54.53945378109287,51.3702016930545,50.01660600114958,48.66026187596933,47.30107147875113,45.93893227328675,44.573736740764076,43.205372073600216,41.833719846440246,40.45865566231338,39.08004877173139,38.14201169687043,37.20180661307155,36.25934711901377,35.31454216331021,34.36729572770483,33.41750648404533,32.46506742247455,31.63453339394639,31.376530757361245,31.118527470857643 +Residential DW - Class 3/Conservative,156.77211437878486,125.23899942031503,112.46711594532901,100.17560618143145,93.06945336393196,86.32700400528643,79.92103108118191,73.82695867582507,68.02170630493085,63.91067728926374,62.16000158857014,60.40575292461858,58.64780410701772,56.886021838696806,55.12026634520011,53.35039097666985,51.576241780144684,49.797657039562544,48.01446678058875,46.804017282052264,45.59074937189649,44.37455072840416,43.155302984772334,41.932881317268105,40.707153999293546,39.4779819180343,38.40728637973047,38.08088165095257,37.75447607728067 +Commercial DW - Class 3/Advanced,101.31690963281686,71.10847967869204,58.78716550722938,49.45447325913954,43.65056223136917,38.75953535039948,35.58395929595483,32.54904115584736,29.637310105842136,28.10036834454673,27.426937966501672,26.75214499330151,26.07594091982056,25.398274912136756,24.71909366616527,24.038341255877544,23.355958970200692,22.671885137601624,21.98605493725813,21.513647301959832,21.040146190881963,20.565508027431452,20.089686889870134,19.612634351554956,19.134299307955448,18.654627789158795,18.315917543840804,18.163386841214418,18.01085577741472 +Commercial DW - Class 3/Moderate,101.31690963281686,83.3653655583592,73.39501292823756,64.03276206338248,58.05590982002514,52.42778174642421,47.118732666462506,42.10238746011164,37.355582827179944,36.89270002126659,35.891415756168165,34.890136198665665,33.888861578410065,32.88759214023674,31.886328145441425,30.88506987318729,30.393974298640625,29.407103829321144,28.417669063094806,28.00591355667786,27.594158267327504,27.182403207448484,26.770648390408716,26.35889383063544,25.94713954372141,25.53538554654584,25.123788863540526,24.71219108096741,24.300592198825388 +Commercial DW - Class 3/Conservative,101.31690963281686,89.0900581989134,80.44252113700072,71.49280382764466,66.2179257718998,61.25078000593795,56.56519969465517,52.13790269319507,48.49981889790402,47.60294453076417,46.70607236735191,45.80920251345176,44.91233508172878,44.01547019229742,43.118607973347494,42.22174856183435,41.32489210424123,40.42803875742264,39.53118868953822,38.63434208109077,37.73749912607899,36.84066003328381,35.943825027702694,35.04699435215641,34.150168269088304,33.253347062588546,32.35675359081153,31.46015763713832,30.563559201566367 +Midsize DW - Class 3/Advanced,68.31571988151052,53.64247403622998,47.50310671987407,41.077495990343785,36.78652818039112,32.82781535898301,29.164214102822044,25.763920695777358,24.164537809193355,23.191580121113468,22.86977894348265,22.54753724504905,22.224839338702544,21.901668783796932,21.578008340375522,21.253839920020965,20.929144533035938,20.603902231631196,20.2780920487644,20.11301444005268,19.947925376884083,19.78282438468211,19.61771096190313,19.4525845780561,19.28744467154002,19.122290647280153,18.869344046089033,18.690940343649864,18.512536204492267 +Midsize DW - Class 3/Moderate,68.31571988151052,60.48209957296146,53.557266702318834,47.14884741672127,43.13776018155538,39.43723387545104,36.012546169898734,32.833965313091944,30.82767561645505,30.412021420638737,29.996367592133772,29.580714148572046,29.165061108732267,28.749408492634785,28.333756321645936,27.918104618593073,27.50245340789161,27.086802715685682,26.671152570003613,26.255503000931217,25.839854040803573,25.424205724419824,25.008558089281813,24.592911175862397,24.177265027904813,23.76161969276056,23.736454458347872,23.71128922395135,23.686123989571048 +Midsize DW - Class 3/Conservative,68.31571988151052,62.05995113408899,55.80497981774916,49.9286878068479,46.504897337433476,43.34617204006654,40.42287186994846,37.70961574989697,35.38116464971881,34.887417258770576,34.39367030859595,33.89992382035321,33.4061778165768,32.91243232129116,32.41868736013588,31.92494296050378,31.431199151693356,30.93745596507758,30.44371343429043,29.949971595434896,29.45623048731305,28.96249015168389,28.468750633549615,27.975011981477653,27.48127424795989,26.987537489818124,26.96237685255423,26.93721621530974,26.912055578084715 +Large DW - Class 3/Advanced,44.91565422559717,39.177877682508566,33.201930695308036,27.75502850491805,26.463301335448477,25.247181164701896,24.100214324276337,23.016660221671703,21.991581173219053,21.59399527985605,21.430942908488543,21.267889859726157,21.104836100523503,20.941781595650234,20.778726307507455,20.615670195925272,20.452613217939156,20.28955532754279,20.12649647541371,19.96343660860944,19.800375670228743,19.63731359903497,19.474250329034735,19.31118578900734,19.14811990197627,18.985052584616227,18.82208814606913,18.659123311922535,18.606286044675105 +Large DW - Class 3/Moderate,44.91565422559717,45.11394269983391,39.191136114463106,33.71649269784875,32.1110286978399,30.599534008368646,29.17398736017704,27.82725370634519,26.553210206834958,26.036133318038956,25.82864067827702,25.621147144353845,25.413652672649512,25.206157216659964,24.99866072675466,24.791163149909348,24.58366442941085,24.376164504530813,24.16866331016359,23.961160776425128,23.753656828205777,23.54615138467317,23.338644358716024,23.131135656323035,22.92362517588518,22.7161128074131,22.508736238974105,22.301359148343764,22.239350446020325 +Large DW - Class 3/Conservative,44.91565422559717,46.23867080837976,42.4866335899933,38.83437608251306,36.87490491075405,35.03012619210422,33.29025023078474,31.646569070789564,30.09160232286397,29.70089719953986,29.45674133835251,29.21258440417168,28.968426344653466,28.724267103992982,28.480106622633606,28.235944836946203,27.991781678875,27.74761707554593,27.503450948832246,27.25928321487308,27.015113783536826,26.770942557824682,26.526769433203086,26.282594296858477,26.03841702686004,25.79423749122052,25.550220915620706,25.30620371339128,25.236628577130134 +Residential DW - Class 4/Advanced,162.45208262938286,106.51058546961447,80.49947528891023,68.69253870591592,60.07281683367893,52.7715269833999,47.89594961679297,43.19348065425023,38.637936544265294,36.59562212100055,35.71673756485637,34.836091877384064,33.95362236580831,33.06926332734115,32.182945866459434,31.294597698720217,30.40414293994454,29.511501879482548,28.616590736140836,28.00398635703776,27.389992768855294,26.774554607661376,26.157613529871174,25.539108009247066,24.918973117094957,24.29714028401802,23.75342132573376,23.576567002558384,23.399712262930564 +Residential DW - Class 4/Moderate,162.45208262938286,125.56873991400838,110.5805764250979,96.4139934823707,87.44750918995159,78.95498163234043,70.89981404792704,63.249086695579024,55.9161564714476,52.66690508797207,51.279141491889426,49.88856008568181,48.49506056090863,47.09853779310922,45.69888154944653,44.295976174811855,42.889700254518814,41.47992625152768,40.06652011592898,39.10480480311212,38.14086675576823,37.174617391606006,36.20596336088973,35.234806221639225,34.2610420879439,33.28456124876884,32.43306260926209,32.168547385929536,31.904031496273074 +Residential DW - Class 4/Conservative,162.45208262938286,129.17975865084094,115.88878385321716,103.12474421648568,95.72277659784662,88.71201503241446,82.06224269529555,75.74627620885829,69.73873241319343,65.52393146154928,63.729064633515875,61.930534652319984,60.128211116988886,58.32195736572369,56.51163009583622,54.69707895568514,52.878146106178235,51.05466574916378,49.226463619759514,47.9854595599716,46.741565945298575,45.4946676187617,44.2446432257046,42.99136479155295,41.73469726462305,40.474498020569506,39.376775636084744,39.042131692626455,38.70748688294709 +Commercial DW - Class 4/Advanced,105.54405536524924,73.52577815042675,60.70061856580221,50.99727308115611,44.95695400426527,39.873378482019106,36.56665203739256,33.41351500122201,30.39486263332585,28.818635454031757,28.127991675608918,27.435950473046834,26.742462101391357,26.04747442736613,25.350932784392768,24.652779816930234,23.952955313205305,23.251396025312882,22.548035475560507,22.06355273638656,21.57794857134791,21.091178290000126,20.603194796809955,20.11394842731197,19.623386770704442,19.131454477561917,18.78408653687586,18.627657031730593,18.47122715618015 +Commercial DW - Class 4/Moderate,105.54405536524924,86.19933095419388,76.1400070359197,66.68682791852252,60.74737079871372,55.16778437463227,49.91633075975467,44.964899370955976,42.18809124778555,40.95176506128048,39.71544484441021,38.47913088373216,37.242823484442624,36.00652297191722,34.770229693406776,33.53394401990706,32.2976663482237,31.0613971032565,29.745209264306762,29.322925472851892,28.900641773297426,28.478358170895298,28.056074671305034,27.633791280634885,27.211508005486326,26.789224853005695,26.367108297671617,25.944990614664533,25.522871803983325 +Commercial DW - Class 4/Conservative,105.54405536524924,92.11863176009898,83.06083053805484,74.37959587209886,69.47164291784173,65.02135550475975,60.52148848615094,55.828761330386484,52.30241359856755,50.70313363430958,49.10386143057681,47.504597359893964,45.905341819016165,44.30609523093174,42.70685804706677,41.107630749715746,39.50841385472598,37.90920791446723,36.20610780203117,35.665082951338455,35.12405822011625,34.583033615192086,34.042009143923345,33.500984814250764,32.959960634756236,32.418936614730015,31.87812917099432,31.33732026128373,30.79650988559676 +Midsize DW - Class 4/Advanced,71.50639229316515,55.517262435913736,49.06912068034801,42.357327186989174,37.871650759377744,33.74608464144132,29.938946737992794,26.414751050815184,24.745730961108237,23.74937219042209,23.4198312148198,23.089839123232817,22.75937985125264,22.42843656281102,22.09699160330461,21.76502644926266,21.432521654257332,21.09945679072531,20.76581038733563,20.59676241608376,20.427702714878247,20.25863079772833,20.08954615102749,19.920448231525604,19.75133646411432,19.58221023940647,19.323179895436027,19.140485318039815,18.957790293421453 +Midsize DW - Class 4/Moderate,71.50639229316515,62.59593083643603,55.32286548378901,48.617840702582164,44.41023029209078,40.54038375176596,36.969201291653384,33.663394248010285,31.56912716414079,31.14347586537632,30.717824942757588,30.292174414340547,29.86652429935557,29.440874618304523,29.015225393067638,28.589576647021293,28.163928405168136,27.7382806942811,27.312633543062642,26.886986982322178,26.461341045172492,26.035695767249706,25.61005118695763,25.184407345742557,24.758764288399814,24.333122063419776,24.307351567610304,24.281581071817392,24.255810576041085 +Midsize DW - Class 4/Conservative,71.50639229316515,64.22892783700074,57.64467796578627,51.48429120287265,47.87669067130953,44.55866388155165,41.49668506904798,38.66220999580566,36.23213439569782,35.726511644059435,35.22088934379592,34.71526751657444,34.20964618547143,33.70402537508916,33.19840511168386,32.69278542330723,32.1871663399624,31.68154789377694,31.175930119193758,30.670313053184177,30.16469673548352,29.65908120885515,29.153466519383635,28.647852716804522,28.142239854872205,27.636627991775132,27.610862203682736,27.585096415610213,27.559330627557618 +Large DW - Class 4/Advanced,46.93175212600899,40.37918306020181,34.17103735875785,28.526873660362142,27.165020053061824,25.88600512327473,24.682489152264335,23.547973499255043,22.476873245190138,22.070513754310117,21.903863277716912,21.737212108780636,21.570560213726683,21.40390755654727,21.2372540988138,21.070599799469946,20.903944614603073,20.73728849719163,20.570631396824755,20.403973259391673,20.237314026735493,20.07065363626826,19.90399202054029,19.737329106759244,19.57066481624996,19.40399906384839,19.237438460504535,19.07087745283142,19.016874216357046 +Large DW - Class 4/Moderate,46.93175212600899,46.497264747379425,40.33505727691714,34.65412140692355,32.96250635716391,31.37378739207074,29.878847418403147,28.4696140327552,27.139164545327503,26.610677230298133,26.398605814127365,26.186533484063748,25.974460195524788,25.76238590098022,25.5503105497043,25.338234087502673,25.126156456410666,24.91407759435982,24.7019974348078,24.48991590632839,24.277832932154503,24.065748429670016,23.853662309841347,23.641574476582637,23.429484826042636,23.21739324580482,23.0054404623232,22.793487145126946,22.730110085913033 +Large DW - Class 4/Conservative,46.93175212600899,47.65648022494992,43.7267445973159,39.914329037296376,37.8527047195567,35.916485890533956,34.094561531339515,32.377093924323134,30.755638979672263,30.356312097988248,30.106768406665985,29.857223618672304,29.607677680508225,29.3581305351374,29.10858212168896,28.859032375129665,28.609481225901934,28.359928599523574,28.11037441614381,27.860818590051196,27.611261029125174,27.36170163422646,27.112140298514724,26.86257690668693,26.613011334121595,26.36344344591888,26.114042113823594,25.86464014127076,25.79352967829672 +Residential DW - Class 5/Advanced,170.06866024433867,110.87168710838706,83.69306557674828,71.33534860654377,62.31602637964882,54.68565913782357,49.58474747099128,44.67501828917777,39.92801789799702,37.81751267595884,36.90928305950934,35.99923350935015,35.087299239458005,34.173412353295774,33.257501654988964,32.339492446590675,31.419306310226492,30.496860873789146,29.572069558716493,28.939010943249375,28.30451673442642,27.66852971977027,27.0309896076632,26.391832817569174,25.750992252891116,25.108397054769874,24.546523874172284,24.363764565248147,24.181004825966646 +Residential DW - Class 5/Moderate,170.06866024433867,130.71018228805127,114.96754980135016,100.1233316628263,90.71293101841849,81.81884170487413,73.39972176006513,65.41853219742178,57.78313999303183,54.42539941478249,52.99129980547505,51.55428830223212,50.11426124741643,48.67111000656863,47.22472066628949,45.77497370986401,44.32174366869307,42.86489874740507,41.404300420300565,40.410474412564945,39.41435145545999,38.4158400090219,37.414843606662345,36.41126051952367,35.404983393050536,34.3958988530683,33.51596954112392,33.242622423857064,32.96927461801842 +Residential DW - Class 5/Conservative,170.06866024433867,134.46905505893503,120.48634543054067,107.09226529154492,99.29720938706535,91.92978283569738,84.95573453507163,78.34437567223176,72.06723766905966,67.71170880584141,65.85691320224763,63.998332136537684,62.135830853783176,60.26926812918692,58.398495875329914,56.52335872048265,54.64369355546632,52.7593290462978,50.870085109567846,49.587645188017405,48.30221923228684,47.01368824042319,45.721926805861685,44.42680268108727,43.12817630517808,41.82590029170705,40.691526074685235,40.345708710744205,39.99989045165985 +Commercial DW - Class 5/Advanced,111.18734519454988,76.747686826644,63.24751612291333,53.04851815467876,46.692320560035114,41.351942404563175,37.870462419689076,34.560099601600605,31.399470990525764,29.771146487540257,29.05767561099818,28.3427611227757,27.626351633752773,26.908393287548517,26.188829610749558,25.467601352104502,24.74464630972583,24.019899145244185,23.293291183752192,22.792795363204434,22.291141051521794,21.78828208115515,21.284169799973782,20.77875290200667,20.27197724417482,19.763785647648387,19.40493653198726,19.243336732438053,19.081736550241068 +Commercial DW - Class 5/Moderate,111.18734519454988,89.97659627897886,78.96370276517717,68.68626672079274,62.10149453179396,55.9343808324265,50.14642074726899,44.70370408515828,39.57665304736973,39.0862483789169,38.025430237089964,36.96461708276093,35.90380915923524,34.84300672590557,33.78221005960365,32.721419456091006,32.201124557819725,31.155577220286713,30.107313119118587,29.6710756524674,29.234838415789046,28.798601422225822,28.362364685940474,27.92612822221804,27.489892047578387,27.053656179904323,26.61758697991055,26.181516614971404,25.74544508508571 +Commercial DW - Class 5/Conservative,111.18734519454988,96.15528157700952,86.54592560606747,76.6884581280784,70.83227474995056,65.34749976083009,60.19988533266352,55.35926854090067,51.383497729448166,50.433297438916306,49.483099483140215,48.532903974194085,47.582711031441775,46.63252078213943,45.68233336209871,44.732148916418,43.781967600290066,42.831789579895585,41.88161503339257,40.931444152016056,39.98127714129942,39.0311142224372,38.08095563380465,37.13080163266005,36.18065249705098,35.23050852795891,34.28060583413084,33.33070051083919,32.38079255808127 +Midsize DW - Class 5/Advanced,75.74421987843564,58.00614365336808,51.14815237561575,44.05725640342161,39.31426187113796,34.968437067247756,30.971908774855326,27.28420285546722,25.523898601394663,24.496207793894484,24.156303894531117,23.8159346931458,23.47508362015996,23.13373331006923,22.791865553094063,22.449461243264633,22.106500322630207,21.762961721251262,21.41882329259776,21.244459347407147,21.070083303396434,20.895694659292115,20.721292885336535,20.546877421196225,20.372447673677666,20.198003014230576,19.930827061959175,19.742387372066226,19.553947220887537 +Midsize DW - Class 5/Moderate,75.74421987843564,65.4021541571143,57.66686491192417,50.56902349287787,46.10190969899743,42.00883963186649,38.24472316627386,34.77143796280207,32.56186701206975,32.122830452337844,31.683794280580155,31.24475851542044,30.8057231766938,30.366688285546807,29.927653864547754,29.488619937808128,29.049586531116823,28.610553672088688,28.171521390328767,27.73248971761533,27.293458688102447,26.854428338546867,26.415398708560073,25.9763698408917,25.537341781745724,25.09831458113738,25.071733692377926,25.045152803635553,25.018571914910304 +Midsize DW - Class 5/Conservative,75.74421987843564,67.10835965868455,60.08705131368222,53.550513427346765,49.70041487059427,46.17267011264554,42.9284154738311,39.93479167518711,37.37150969116002,36.849986852992124,36.32846448039328,35.80694259571201,35.28542122275041,34.763900386884416,34.242380115195935,33.72086043661878,33.19934138209959,32.67782298477622,32.1563052801747,31.634788306428966,31.113272104523887,30.591756718567577,30.070242196093815,29.54872858840215,29.02721595093737,28.50570434371775,28.47912831071679,28.45255227773632,28.425976244776415 +Large DW - Class 5/Advanced,49.62774939411423,41.98304295873421,35.4631962170624,29.554944407571202,28.09894911151837,26.735758770725912,25.456769703085044,24.254408655893684,23.12217823570469,22.704152273045107,22.532717306053968,22.361281626842775,22.189845200667257,22.018407990485866,21.846969956766724,21.67553105727479,21.504091246836712,21.332650477080957,21.161208696149384,20.98976584837771,20.818321873939382,20.646876708449554,20.475430282522083,20.303982521274783,20.132533343773744,19.961082662409883,19.789740148904933,19.618397219462533,19.562843564581616 +Large DW - Class 5/Moderate,49.62774939411423,48.344134660735044,41.860305135605046,35.90301004830989,34.09575207045187,32.40368714461306,30.816135805092735,29.323697559276383,27.918322666141442,27.374662622321377,27.156502692783665,26.938341823115483,26.720179967454392,26.502017076905542,26.283853099286862,26.0656879788481,25.847521655960428,25.62935406677342,25.411185142834327,25.19301481066631,24.974842991298313,24.756669599742327,24.53849454440865,24.32031772645281,24.102139039042022,23.883958366532315,23.665920475596373,23.447882035622996,23.382685438070776 +Large DW - Class 5/Conservative,49.62774939411423,49.54939414111415,45.38024723415526,41.352788595335475,39.15407467289066,37.09550771115735,35.164095309704585,33.34840117582216,31.638625109617784,31.227833660474303,30.971125636835666,30.71441648504046,30.457706150053777,30.200994573201765,29.944281691865974,29.687567439146072,29.4308517434875,29.174134528269704,28.917415711349406,28.660695204554415,28.40397291311942,28.147248735058863,27.89052256046507,27.633794270724675,27.377063737638352,27.120330822433324,26.86376924511681,26.607207008955378,26.53405498369933 +Residential DW - Class 6/Advanced,182.99658957438407,118.26103281736023,89.09587187455821,75.8003174204873,66.10140723126509,57.91242628627096,52.42915991917961,47.16849359025222,42.09792338112249,39.87272183568642,38.915134086065734,37.955627497647065,36.99413376358256,36.03058129746829,35.06489503425899,34.09699621651541,33.12680216470965,32.154226030186486,31.179176529234198,30.511714068218044,29.842737995901302,29.172187990569668,28.500000484031258,27.82610844043817,27.15044111679961,26.472923803400935,25.880515380645452,25.687823937660973,25.495132040931168 +Residential DW - Class 6/Moderate,182.99658957438407,139.4217185675082,122.38928059624986,106.39017639205547,96.22327903032655,86.64662205350123,77.61027224013023,69.06977847584422,60.923389845238404,57.38317139617991,55.87113502042606,54.35602850259546,52.83774255173147,51.31616262958788,49.791168632092244,48.26263454734176,46.73042808809179,45.19441029649397,43.654435118609534,42.60659920462293,41.5563415125554,40.503565527664016,39.448169540841796,38.390046294732116,37.329082600549654,36.265158922751006,35.33740946998149,35.04920718484556,34.76100417371711 +Residential DW - Class 6/Conservative,182.99658957438407,143.43111165700995,128.26434210692338,113.79530430490513,105.32900853842271,97.35416663018586,89.82919182146628,82.71706029996544,75.98376301653111,71.3915310445747,69.43593576791433,67.47634930655414,65.51262958225061,63.544627695283545,61.57218751035885,59.595145212002826,57.6133288267975,55.626557709539945,53.63464199010982,52.28250731374684,50.92722432587867,49.56866755733949,48.20670478629025,46.841196578167256,45.471995787549695,44.098947018231065,42.902924741450306,42.53831378259323,42.173701879945874 +Commercial DW - Class 6/Advanced,120.63802523453133,82.13436594303607,67.50021453878813,56.47042927544453,49.585531879310665,43.816250968078485,40.04343290449626,36.47144683774186,33.074901609130926,31.35969205224912,30.60815139572883,29.855090098484826,29.100454029347524,28.344186458237008,27.58622789839977,26.82651593702285,26.064985053215455,25.301566422246808,24.536187704815223,24.008986147012124,23.480564282653134,22.950873480755103,22.419862493179572,21.88747727634269,21.353660798168633,20.818352828847413,20.440356040411178,20.270133507943733,20.099910572410977 +Commercial DW - Class 6/Moderate,120.63802523453133,96.29177100515386,84.27314152651093,73.11689566410159,65.94950946804667,59.267708498917564,53.02377384095304,47.176043639541,41.688406341477254,41.171834385133465,40.05441251274926,38.936995893988666,37.81958478513956,36.702179459435435,35.58478020847938,34.467387343814316,33.91933025797207,32.817994018039,31.71379605187004,31.25428158132186,30.794767353017523,30.335253380800594,29.875739679589522,29.416226265484926,28.95671315588815,28.497200369636207,28.037863144212302,27.578524691683217,27.11918501204771 +Commercial DW - Class 6/Conservative,120.63802523453133,102.90411882042545,92.36518529067037,81.63527091062747,75.22127783693782,69.24178849071471,63.65409649509824,58.42091437352875,54.12524727716895,53.124345665552895,52.12344651327182,51.12254993838003,50.12165606661047,49.120765032009494,48.11987697763548,47.11899205632904,46.11811043156382,45.11723227838765,44.11635778446479,43.11548715123432,42.11462059519657,41.11375834934871,40.112900664785336,39.112047812491674,38.11120008535153,37.11035780040629,36.10976966482619,35.109178759478105,34.10858508435921 +Midsize DW - Class 6/Advanced,82.90393821412523,62.19434999373561,54.635191302347714,46.90079648429131,41.72216621818536,37.005242647453926,32.69092498823383,28.729789131561287,26.816959543756063,25.737205105038917,25.380081404606482,25.0224688295827,24.664349970961013,24.30570658348683,23.946519534858737,23.586768751183325,23.226433158358166,22.865490619023902,22.503917864689715,22.32072050377359,22.137510431101536,21.95428712000515,21.771050013888825,21.587798524032156,21.40453202718997,21.221249862969128,20.940538565098073,20.742552371091605,20.544565692430297 +Midsize DW - Class 6/Moderate,82.90393821412523,70.12437320948558,61.59831880401703,53.832845548335506,48.92554121305871,44.45572734422333,40.36739825475182,36.613716946921656,34.211477014883855,33.750198514901214,33.28892042254787,32.827642757391075,32.3663655402708,31.905088793404904,31.443812540505018,30.982536806904132,30.52126161969763,30.059987007899345,29.59871300261414,29.1374396372302,28.676166947631863,28.214894972438007,27.753623753266858,27.292353335033784,26.8310837662835,26.36981509956504,26.34188760190368,26.313960104260257,26.286032606634834 +Midsize DW - Class 6/Conservative,82.90393821412523,71.95377153598054,64.18350205905146,57.00676657864344,52.74444620480127,48.86208834307997,45.31104686896406,42.05063823629557,39.26478000591042,38.716836407218594,38.16889329768192,37.620950700781115,37.073008641524105,36.52506714657239,35.97712624437987,35.42918596534616,34.881246341985694,34.3333074091151,33.785369204060196,33.23743176688682,32.68949514065615,32.14155937171087,31.59362450999284,31.045690609400495,30.4977577281875,29.9498259294127,29.921903533506402,29.89398113762164,29.866058741758476 +Large DW - Class 6/Advanced,54.14225155442233,44.663269779205514,37.61907373388326,31.268141743037976,29.65396451627844,28.14992154161172,26.74510806477619,25.430011685485553,24.19650127687455,23.759052623198816,23.579652293549223,23.40025121858778,23.2208493619559,23.04144668489097,22.862043146024355,22.68263870115865,22.50323330302161,22.323826900994234,22.1444194408089,21.965010864214996,21.785601108606254,21.606190106606334,21.4267777856052,21.24736406724143,21.067948866820696,20.888532092663336,20.70922851215536,20.529924496384282,20.47178965858663 +Large DW - Class 6/Moderate,54.14225155442233,51.430458023658936,44.40507549800379,37.98418267045309,35.98263472560067,34.11764964675523,32.37570563189498,30.745007316962198,29.215488400498405,28.646568344161984,28.418272075540074,28.18997482310652,27.96167653886799,27.733377171657832,27.505076666869446,27.27677496616226,27.048472007136926,26.82016772297634,26.59186204204724,26.36355488745884,26.13524617657086,25.90693582044651,25.67862372324056,25.45030978151594,25.22199388347611,24.993675908103945,24.76550734834897,24.5373382140467,24.469112394669345 +Large DW - Class 6/Conservative,54.14225155442233,52.71266211208168,48.139001806672226,43.749865925567256,41.32088842218183,39.057639641733644,36.943710456090024,34.96478696409472,33.108646817767706,32.6787688139566,32.41013339568252,32.141496796834474,31.872858959820462,31.60421982324048,31.335579321566644,31.066937384790236,30.79829393803207,30.529648901111575,30.26100218806887,29.99235370663502,29.723703357641647,29.45505103436465,29.186396621789733,28.917739995792402,28.64908102221683,28.38041955584245,28.1119373882087,27.84345453111819,27.766903651937586 +Residential DW - Class 7/Advanced,204.52544906271214,130.56382628761642,98.09193745273127,83.23741942246258,72.41028435630855,63.29465580467129,57.178411569294056,51.33674254867341,45.7301772866161,43.312982969214815,42.2727735232239,41.230479678968905,40.18602723601404,39.13933843140377,38.09033172340037,37.03892155928837,35.9850181258617,34.92852708107017,33.86934926514566,33.14429742831047,32.41760138417099,31.689195606390808,30.959011042046384,30.22697487136508,29.493010247575103,28.75703601492764,28.113513959138047,27.904196892129335,27.69487933222566 +Residential DW - Class 7/Moderate,204.52544906271214,153.92587575217675,134.74700235309467,116.82858378613854,105.40705997234514,94.69933261652918,84.64053391265098,75.17342966918692,66.17992515454316,62.33425286702622,60.691756373765884,59.04592484328307,57.396639554880394,55.74377608782909,54.08720397534877,52.426786333094725,50.762379459937186,49.093832408595866,47.42098652344176,46.2827422048306,45.14186715453258,43.99825653040941,42.851799847783454,41.70238059501851,40.549875817279684,39.394155665368864,38.38635899643066,38.07329030954184,37.7602208340211 +Residential DW - Class 7/Conservative,204.52544906271214,158.35236933493556,141.2152724772967,124.96026131645263,115.38186218262258,106.40200839709986,97.96629411614713,90.0267128708978,82.53972344888479,77.55126878527534,75.4269426541995,73.29828097473437,71.16512940997347,69.02732621296934,66.8847017769075,64.73707815213979,62.58426852719757,60.42607667061641,58.26229633007867,56.793498026046706,55.32127977082184,53.845505269624276,52.36603089237313,50.882705173941254,49.39536827304335,47.90385138572184,46.60463502626474,46.20856504347185,45.81249403545746 +Commercial DW - Class 7/Advanced,136.50190697216573,91.15174000555018,74.6040426357003,62.17725133786945,54.40510847945388,47.91840613188579,43.65941862443978,39.652132274881716,35.863942348021524,34.00409776285117,33.18918344817949,32.37262026477068,31.554349516844823,30.734309690558593,29.912436282938607,29.088661618212093,28.262914650439818,27.435120751246277,26.605201481318925,26.033543657562387,25.46056262491215,24.886205651577903,24.310417167922452,23.733138573137282,23.154308025917363,22.57386021757459,22.163988853831157,21.979412308059626,21.794835325234306 +Commercial DW - Class 7/Moderate,136.50190697216573,106.86345933957928,93.14217867967538,80.50598617865447,72.35961944522214,64.81645653404692,57.81190500552341,51.2902800627279,45.203780778561196,44.64364889729798,43.43200043698806,42.22035767331352,41.008720884173684,39.797090365842486,38.58546643451241,37.37384942799726,36.77957743401362,35.58537102694627,34.38806157860754,33.889798555044315,33.391535794152155,32.893273310941964,32.395011121590194,31.896749243555153,31.39848769570555,30.900226498466836,30.402155666221176,29.904083503394702,29.406010009986076 +Commercial DW - Class 7/Conservative,136.50190697216573,114.2017641035306,102.08584177935924,89.88521643224554,82.53257806415274,75.7243275928248,69.40216271337538,63.51581922879724,58.68935819857158,57.60405556882377,56.518755605794325,55.4334584374925,54.348164200253656,53.26287303942761,52.17758511013613,51.09230057810812,50.00701962060213,48.9217424274269,47.836469202071484,46.7512001629613,45.66593554485307,44.580675600391444,43.49542060184458,42.41017084304852,41.32492664158449,40.2396883412284,39.15472562138005,38.069759898203074,36.98479117169438 +Midsize DW - Class 7/Advanced,94.82712120334163,69.14647212109033,60.41101103734939,51.605024185958534,45.704048850193885,40.37439674372788,35.53693846823859,31.126515350825002,28.964868278029943,27.79863073200873,27.412903150732774,27.026647538375606,26.63984509155345,26.252476103655088,25.86451990997431,25.475954828795945,25.08675809808392,24.69690580738347,24.306372824510227,24.108502241189235,23.910617927962168,23.712719315977015,23.514805804057556,23.316876756329734,23.118931499629454,22.920969320669276,22.617774405760173,22.403930475358262,22.190086021483 +Midsize DW - Class 7/Moderate,94.82712120334163,77.96291813688894,68.1102532717175,59.23236927226357,53.59489998506278,48.503213191338375,43.881711772252295,39.66814435637959,36.95165082812991,36.45342615170139,35.95520191555131,35.45697814081415,34.95875484999907,34.46053206710347,33.96230981773817,33.464088129265214,32.96586703095017,32.46764655413077,31.96942673240322,31.471207601829924,30.97298920116939,30.474771572133676,29.976554759674436,29.478338812304536,28.980123782456882,28.481909726889445,28.451745371762737,28.42158101665541,28.39141666156752 +Midsize DW - Class 7/Conservative,94.82712120334163,79.99680771679601,70.96873203660735,62.72463984784372,57.77827386320948,53.31075272996014,49.25574559586192,45.55863012360762,42.409698943735116,41.817867713427226,41.226037011453435,40.634206863175166,40.04237729560336,39.45054833753497,38.85872001970292,38.26689237494168,37.675065438369955,37.08323924759299,36.49141384292624,35.89958926764461,35.30776556825827,34.71594279482173,34.12412100127696,33.532300245839394,32.94048059142853,32.348662106153924,32.31850326140818,32.2883444166857,32.25818557198656 +Large DW - Class 7/Advanced,61.6988307034908,49.13452708250337,41.20596755935549,34.1126226794185,32.23189963305653,30.49198092276698,28.877619093825285,27.37569008028266,25.975055280350045,25.50545214097379,25.312865062923176,25.120277184776867,24.927688467503753,24.735098869491992,24.542508346332163,24.349916850578147,24.157324331482975,23.96473073470692,23.772136001993427,23.57954007081021,23.38694287394915,23.19434433908143,23.001744388259848,22.80914293736306,22.61653989547131,22.42393516416606,22.231451946763443,22.038968262103886,21.9765602466545 +Large DW - Class 7/Moderate,61.6988307034908,56.5791811732861,48.63899928491402,41.43962573381185,39.11074589611225,36.95622101897145,34.95717021846706,33.097341921614984,31.362961014973443,30.752222720856434,30.507145627689276,30.262067478395807,30.016988221454948,29.771907801939072,29.526826161227746,29.281743236692094,29.036658961346127,28.79157326346138,28.546486066139217,28.301397286837023,28.056306836840083,27.811214620674342,27.566120535449503,27.3210244701254,27.075926304687933,26.830825909224654,26.585885912112854,26.34094529822189,26.267704567688355 +Large DW - Class 7/Conservative,61.6988307034908,57.989747211539665,52.728947044723824,47.72981652887384,44.91307486529761,42.30721570870361,39.88940317158767,37.63998158909568,35.542284461226345,35.080808449259614,34.792427093621306,34.50404447063142,34.21566051846468,33.9272751712079,33.6388883585166,33.3505000052361,33.062110030983234,32.77371834968381,32.48532486905949,32.196929490059155,31.908532106225092,31.620132602988495,31.33173085688097,31.043326734654322,30.754920092291645,30.466510773897998,30.178293933526117,29.890076353019246,29.807898632541285 +Residential DW - Class 8/Advanced,238.08135411497773,149.70697079032487,112.07159021816543,94.78348946856136,82.19851522270527,71.64214536248319,64.54331427271556,57.80129828264471,51.36511725294006,48.65007268273685,47.48168709293121,46.31096026222977,45.13780884710946,43.96214550254855,42.783878639116004,41.602912162164436,40.41914519157191,39.2324717603215,38.04278049003206,37.228386695315706,36.412146091643336,35.59398507842661,34.77382609393881,33.95158734544738,33.127182517007846,32.3005204527402,31.57770265906942,31.342593234005133,31.107483255310648 +Residential DW - Class 8/Moderate,238.08135411497773,176.49434181213124,153.95058169912534,133.03416801905453,119.655707759454,107.18856539769382,95.54271324788606,84.63960928409878,74.33471324741168,70.01517154245307,68.17028420613059,66.32165088437486,64.46913822754887,62.61260648361795,60.751909109492416,58.88689235373646,57.01739480815495,55.14324692552083,53.264270500424246,51.98577003624462,50.704314677735375,49.41978666395515,48.132061896141195,46.84100950592146,45.54649138778475,44.24836169232304,43.11638282981634,42.764737357080016,42.413090998535374 +Residential DW - Class 8/Conservative,238.08135411497773,181.5698436899472,161.34068263508954,142.2938108203818,130.97887737014662,120.43462525445318,110.58490671096892,101.3632853530408,92.71039004298898,87.10725063022605,84.7211618966901,82.3302033820909,79.9342017319004,77.53297526847348,75.12633348579355,72.71407650699405,70.29599450142138,67.87186705768028,65.44146250873801,63.79167670898776,62.138049546609004,60.48042793237798,58.81865053790313,57.15254723430072,55.48193848440627,53.80663468398931,52.34732696641387,51.902452655539925,51.45757719311516 +Commercial DW - Class 8/Advanced,161.52776988846244,105.26630287962114,85.64705742527576,70.99479829498961,61.81188216357506,54.192803119275155,49.16710248695447,44.478962556563225,40.08274593080874,38.004121186915064,37.093345591934614,36.18072716590055,35.26620030843881,34.34969626961307,33.43114295873487,32.51046473908868,31.587582207347783,30.66241195633441,29.734866319639632,29.095962345094946,28.45557950787017,27.813658873146228,27.1701383344311,26.524952397493948,25.87803194641624,25.229303990015723,24.771217994398775,24.56492905055781,24.358639618250862 +Commercial DW - Class 8/Moderate,161.52776988846244,123.41093298843529,106.92923927792687,91.92278731066598,82.21074078435699,73.30347044872434,65.10494065034332,57.533815095004776,50.52126290179025,49.89524070750524,48.541061712882325,47.18688908501034,45.83272313447892,44.47856419241373,43.124412612202136,41.770268771396154,41.106090441041594,39.77140527065721,38.43325203717798,37.87637655521348,37.31950136681899,36.76262648877118,36.205751939149415,35.648877737465675,35.09200390480827,34.535130464005356,33.97846978150929,33.42180761191144,32.8651439552103 +Commercial DW - Class 8/Conservative,161.52776988846244,131.8855513759508,117.19675830275233,102.6321150099174,93.76865762309897,85.63960924081663,78.15732216449327,71.24756181187077,65.5931969410314,64.38022628810984,63.16725861560228,61.95429406657612,60.74133279340434,59.528374958534776,58.31542073533674,57.102470309034395,55.88952387773785,54.676581653583746,53.46364386399826,52.250710753100975,51.0377825832639,49.82485963685116,48.61194221815879,47.39903065558782,46.186125304077684,44.97322654784389,43.760635789636865,42.54804167480894,41.335444203356666 +Midsize DW - Class 8/Advanced,113.69022952574328,80.07976338907115,69.45439881311094,58.94753372914375,51.906245811004965,45.61603596903141,39.96282866663548,34.85453984765432,32.30844661529921,31.00758368249713,30.57732938794695,30.146486108705563,29.715032870808404,29.28294769279882,28.850207524526848,28.416788181434487,27.98266427393527,27.5478091314556,27.11219472066112,26.891482818345537,26.670755601203265,26.45001243471651,26.229252648311878,26.00847553271278,25.78768033704798,25.566866265691246,25.228671849326474,24.990142706259856,24.751612979292407 +Midsize DW - Class 8/Moderate,113.69022952574328,90.29024686306937,78.30619969381364,67.66011915723318,60.86791264291005,54.80018268987273,49.34688818848383,44.41920024032791,41.217188584052906,40.66145101927948,40.105713945608315,39.54997738661358,38.994241367402765,38.43850591474346,37.88277105720286,37.327036825301576,36.77130325168348,36.21557037130377,35.65983822163685,35.10410684290804,34.548376278349934,33.99264657448966,33.4369177814679,32.88118995339763,32.32546314876438,31.76973743087801,31.736091033872455,31.70244463688852,31.668798239926264 +Midsize DW - Class 8/Conservative,113.69022952574328,92.64573068346196,81.59258607812237,71.64927991808253,65.61898477549417,60.2318649985472,55.39022231344117,51.01518981968981,47.305290020389194,46.645140368537575,45.98499130600865,45.32484286109145,44.664695063914934,44.00454794660026,43.34440154342803,42.68425589102297,42.024111028557726,41.363966997978565,40.70382384425474,40.04368161565665,39.38354036406341,38.723400145307565,38.063261019557935,37.403123051750086,36.74298631206668,36.08285087647952,36.049210625949335,36.01557037544509,35.98193012496687 +Large DW - Class 8/Advanced,73.59266296863944,56.141743883124995,46.80846579101505,38.54452627552178,36.24164720947176,34.13111445245636,32.189789200996586,30.398099336092024,28.73962029255328,28.220036570085735,28.006952153645088,27.793866851953332,27.580780621825216,27.367693417220085,27.15460518900196,26.941515884674953,26.728425448091023,26.515333819126973,26.302240933325926,26.089146721500178,25.876051109288554,25.662954016664166,25.449855357383775,25.236755038372866,25.02365295903496,24.81054901047668,24.59757950873225,24.38460949000001,24.31555929365321 +Large DW - Class 8/Moderate,73.59266296863944,64.64810159287521,55.252116841027615,46.82345177488791,43.976243131897,41.366843712898614,38.966645302015856,36.75144935317981,34.70096910640112,34.02522899799323,33.754067973540856,33.482905780557026,33.21174236203719,32.9405776572077,32.66941160120904,32.398244124746675,32.12707515370517,31.8559046087219,31.584732404713787,31.313558450353085,31.042382647483027,30.77120489046811,30.500025065467266,30.228843049622153,29.957658710145385,29.68647190329774,29.41546256624437,29.144452546767088,29.06341669283859 +Large DW - Class 8/Conservative,73.59266296863944,66.25983252735418,59.89814728616468,53.93086261974779,50.5003996938282,47.35646480876415,44.46458952433263,41.79561852134292,39.325104363427414,38.81451275101692,38.49543852495487,38.17636289665506,37.857285797712066,37.53820715519746,37.219126891279885,36.90004492280583,36.58096116083685,36.26187551013771,35.942787868608775,35.62369812665674,35.30460616649345,34.98551186135636,34.66641507463615,34.34731565890281,34.028213454811485,33.70910828987511,33.39021608869187,33.07132306859993,32.980399047166536 +Residential DW - Class 9/Advanced,287.8128392743028,178.02743892956767,132.72579554991856,111.8264094704005,96.63831489341824,83.95303861918262,75.40481872042737,67.33691763336859,59.68030622807291,56.52573947074073,55.16821098601646,53.807962251031164,52.44489643028159,51.078912038987326,49.70990266085687,48.337756645060054,46.96235678060055,45.583579946100315,44.20129673280395,43.25506563944199,42.306688768362896,41.35608060422307,40.40315102929572,39.44780500991625,38.489942256972626,37.52945685790931,36.68962645197554,36.416456580370905,36.14328606551222 +Residential DW - Class 9/Moderate,287.8128392743028,209.88224858534156,182.32286515799944,156.95490248211743,140.67560629195972,125.60770932858986,111.62087125048883,98.60280942158592,86.3683115553988,81.34950530119704,79.20596028316795,77.05806286472126,74.90565810905164,72.74858364051057,70.58666919303158,68.41973612528645,66.24759689968097,64.07005452201032,61.88690193826586,60.401432746416475,58.91253031021968,57.42005780512569,55.92387104277167,54.423817969294284,52.919738122114225,51.41146204114265,50.09623394917838,49.6876627121407,49.279090445896536 +Residential DW - Class 9/Conservative,287.8128392743028,215.9178967306461,191.07492287405978,167.87951196058913,153.98791524869665,141.1299549157365,129.19440127481926,118.08543059861945,107.71871581725951,101.2085179655621,98.43615972088917,95.6581433556733,92.8742674520677,90.08432092172917,87.28808241877137,84.48531970946752,81.67578899494531,78.85923418273833,76.03538610263541,74.11852643199607,72.1972035437051,70.27123956584778,68.34044705355247,66.40462833679669,64.46357481422751,62.51706618772932,60.82151994694063,60.304627617556534,59.787733950204 +Commercial DW - Class 9/Advanced,200.36952536556691,127.19923929231246,102.84428897842784,84.76724112583504,73.42308487016956,64.07036606399353,57.87837370506506,52.15224476630446,46.82583846886068,44.39752812647645,43.33353338505943,42.267385794399225,41.19900871821636,40.12832184082041,39.05524094375644,37.97967766599672,36.90153924624797,35.820728245800794,34.737142250187105,33.990755903283976,33.24264190565813,32.49273140792679,31.740951855465855,30.987226735995478,30.231475306274103,29.473612295863532,28.938462811029485,28.697470021291892,28.456476660914014 +Commercial DW - Class 9/Moderate,200.36952536556691,149.12442412302585,128.39975960805356,109.75509845869917,97.65381649236348,86.66427855879691,76.64002746565066,67.45925342476859,59.02041990750263,58.28908243381473,56.70709084647196,55.12510669695422,53.543130348101414,51.96116218674425,50.379202625720204,48.79725210609661,48.02133951604136,46.46212118546374,44.89885136194299,44.24829310401447,43.59773518904303,42.947177636627686,42.29662046788926,41.64606370562224,40.9955073744626,40.34495150107885,39.694644178184305,39.044335118013876,38.394024320565805 +Commercial DW - Class 9/Conservative,200.36952536556691,159.36478578384467,140.7289128262122,122.54195306184968,111.38285821168186,101.24888911097673,92.00498852304668,83.53882530173374,76.6278949530774,75.21086708878839,73.79384270630634,72.3768219727668,70.95980506617636,69.54279217631132,68.1257835057068,66.70877927074712,65.29177970287029,63.874785049900545,62.45779557752382,61.04081157092777,59.62383333662306,58.206861204475736,56.78989552997334,55.372936696763595,53.955985119497136,52.53904124702578,51.12245718687554,49.705869205422395,48.28927730266231 +Midsize DW - Class 9/Advanced,142.4864684081041,96.67005604836422,83.12088822213765,70.01527496989873,61.24266562469872,53.50372879349954,46.62594961383718,40.47318323556349,37.35586693796549,35.85177535470519,35.35430414019332,34.85615192625071,34.35729446223359,33.857706332609624,33.357360886195444,32.85623016017559,32.354284798449314,31.85149396380522,31.347825243372426,31.092632396972256,30.83742184317084,30.58219284832218,30.32694463709187,30.071676389395847,29.81638723705726,29.56107626015234,29.170047073038685,28.894253469114563,28.618459190069096 +Midsize DW - Class 9/Moderate,142.4864684081041,108.99586681427131,93.71445125259926,80.36369882846675,71.81627495920301,64.27595143216114,57.57464121144294,51.57969201033554,47.65638628920665,47.01382805143999,46.37127038149853,45.72871330663937,45.086156855892426,44.44360106020708,43.80104595261348,43.15849156840033,42.51593794531134,41.873385123762624,41.230833147083054,40.58828206178218,39.945731917846686,39.30318276907242,38.66063467343335,38.018087693496305,37.37554189688379,36.732997356796304,36.69409451679142,36.65519167681152,36.6162888368567 +Midsize DW - Class 9/Conservative,142.4864684081041,111.83934116161738,97.64749739471509,85.10184765167884,77.42192640689419,70.64685260676269,64.62559835865548,59.23897243785632,54.69560763799537,53.93232542739118,53.169043898177215,52.405763083062006,51.642483016881435,50.87920373677483,50.11592528237829,49.35264769603831,48.589371023047306,47.82609531190464,47.062820614604945,46.2995469869597,45.53627448895288,44.77300318513955,44.00973314508846,43.246464443879795,42.483197162660574,41.71993138927138,41.6810356559813,41.64213992272121,41.60324418949122 +Large DW - Class 9/Advanced,91.70200657925642,66.75228276072288,55.25634820487019,45.20661424994346,42.2561834005329,39.582445046354664,37.1482122207332,34.92267409989027,32.88036311656938,32.285918886259964,32.04213372432217,31.79834754958819,31.55456031265073,31.3107719608357,31.066982437927706,30.823191683867375,30.579399634416976,30.335606220790886,30.091811369245416,29.84801500062446,29.604217029853032,29.360417365374143,29.116615908518817,28.872812552802564,28.629007183135172,28.385199674934157,28.14154598435543,27.897891702302402,27.818892901829685 +Large DW - Class 9/Moderate,91.70200657925642,76.86630409014893,65.22388964540743,54.91648041300343,51.2743856344975,47.97384569108643,44.96895584406331,42.22168216076114,39.70061027601552,38.927510982750384,38.617281659735795,38.30705099983025,37.9968189378161,37.68658540416356,37.37635032466831,37.06611362005197,36.755875205520745,36.445634990277604,36.13539287698088,35.82514876114452,35.51490253046954,35.20465406410071,34.89440323179497,34.584149892992826,34.27389389577516,33.96363507569311,33.6535792948725,33.343522733305804,33.25081140742511 +Large DW - Class 9/Conservative,91.70200657925642,78.78264497361911,70.70842479751232,63.252345746584986,58.8812682527551,54.92011309779052,51.31378766241066,48.01664565557816,44.99098101868505,44.40682446235498,44.04177870645204,43.67673134627994,43.311682303577534,42.946631494909035,42.5815788312293,42.21652421740425,41.85146755168137,41.48640872510415,41.121347620862636,40.75628411357358,40.391218068478146,40.02614934055011,39.661077773497794,39.29600319864978,38.930925433703145,38.56584428131926,38.201006776049084,37.83616833388361,37.73214417454134 +Residential DW - Class 10/Advanced,323.5639512362728,206.5868093396181,159.6985293657993,139.2759550154472,124.38940935245158,111.5172120261993,103.22676920133013,94.88394287167074,86.45958507329496,81.88952586678481,79.9228578496018,77.95224897279978,75.97755894960811,73.99864075779185,72.01534023077592,70.02749561864552,68.0349371164055,66.03748635661888,64.03495586324873,62.66413937643516,61.29021427535989,59.91305667290517,58.53253601442479,57.14851462349367,55.760847210056134,54.36938033730558,53.152707819716944,52.75696330622193,52.36121786083695 +Residential DW - Class 10/Moderate,323.5639512362728,243.55180489578467,219.37478931546931,195.48194421228786,181.07264800978712,166.8482973780175,152.80537915415985,138.94047522465965,125.12282279557549,117.85201716928952,114.746637445927,111.63495234717413,108.51673741419772,105.391757411422,102.25976567232682,99.1205033970485,95.97369889759476,92.81906678606647,89.65630710080448,87.50428982603309,85.34729876844297,83.1851357086457,81.0175917592074,78.84444663784792,76.66546788047818,74.48040998820755,72.57502306419605,71.98312094673433,71.39121733824867 +Residential DW - Class 10/Conservative,323.5639512362728,250.55569879063734,229.90545323342457,209.0881703755958,198.20777966095625,187.46693823646817,176.8629759849413,166.39328981319068,156.05341297339987,146.6220102112933,142.6056611229872,138.58111504667357,134.54808018586942,130.50625073432613,126.45530602556755,122.39490961977084,118.32470832254614,114.24433112962453,110.15338809084913,107.37641018571144,104.59296636290942,101.80279893723812,99.00563635503353,96.20119224933131,93.3891644168158,90.56923370892915,88.11287525977933,87.36404705914426,86.61521692017804 +Commercial DW - Class 10/Advanced,338.9748043936393,204.78045250901238,163.2580946476862,132.89344642695374,113.83305609737737,98.34314106168723,88.03875319428253,78.67971633031485,70.11666867398995,66.48053449504076,64.887316536874,63.29087491796723,61.691094883715074,60.08785616998901,58.481032668689444,56.87049206865855,55.25609546981295,53.637696968140546,52.01514320896448,50.8975097420614,49.77728930357875,48.65437879895335,47.52866958542079,46.40004709405179,45.26839042050591,44.133571881451495,43.33224294968836,42.97138210568898,42.61052040721702 +Commercial DW - Class 10/Moderate,338.9748043936393,240.07822076578037,203.82561166064087,172.06804307166234,151.39969112649644,133.02307907534828,116.57709142337191,101.77270311372865,88.37674589438721,87.2816465003732,84.91278384672276,82.54393233041722,80.17509249477038,77.80626491901977,75.43745022134517,73.06864906219761,71.90680321435315,69.572041069128,67.23121224794752,66.2570710618877,65.28293038936928,64.30879025973974,63.3346507046252,62.360511758157976,61.38637345722779,60.412235841767895,59.438470403996,58.46470236483987,57.490931724296885 +Commercial DW - Class 10/Conservative,338.9748043936393,256.56437199141243,223.3972775548761,192.1145746633945,172.68480573264327,155.40934750138186,139.94872279064148,126.03122083739775,114.74205048529399,112.62020330623629,110.4983613408109,108.37652483928538,106.25469406820551,104.13286931174095,102.01105087316627,99.88923907649378,97.76743426827709,95.6456368196064,93.52384712831785,91.40206562144941,89.28029275796786,87.15852903181225,85.036774975287,82.91503116286343,80.79329821543635,78.67157680511322,76.55039417513294,74.4292056734223,72.3080112999753 +Midsize DW - Class 10/Advanced,244.04070237557454,154.65747867325678,130.6199025691552,108.35829306505305,93.54175678334437,80.78914770708965,69.69731866757496,59.96170608795526,54.90371875023789,52.69308283060955,51.96192540108835,51.229767073869425,50.49657220661239,49.76230344488397,49.02692161815498,48.2903856281273,47.55265232872427,46.81367639700947,46.07341019422381,45.698340963757424,45.32324570786966,44.94812334828563,44.57297274545896,44.19779269407259,43.822581918125124,43.44733906556024,42.87262461580394,42.46727745873997,42.06192930941761 +Midsize DW - Class 10/Moderate,244.04070237557454,174.37691293845631,147.26710401870093,124.37390602537052,109.69183749262385,97.05490535638123,86.06362227300042,76.41618684722992,70.0428886798524,69.09848985688906,68.15409186848582,67.2096947547037,66.26529855820942,65.32090332449076,64.37650910209369,63.43211594288377,62.48772390233471,61.54333303984804,60.598943419106284,59.65455510846679,58.710168181397364,57.76578271696439,56.821398800374986,55.87701652358664,54.93263598598741,53.9882572951636,53.93107991550967,53.87390253589247,53.816725156312124 +Midsize DW - Class 10/Conservative,244.04070237557454,178.9260421229125,153.4476696366985,131.70684471613737,118.25388290628165,106.6747895705949,96.60352143367821,87.76354045584546,80.3887716919203,79.26693902537652,78.1451073603048,77.02327674477847,75.90144722999749,74.7796188705473,73.65779172468302,72.53596585464331,71.41414132699663,70.29231821302481,69.17049658914692,68.04867653739173,66.92685814592059,65.80504150961322,64.68322673071815,63.56141391958432,62.43960319547745,61.31779468750108,61.26062775292855,61.2034608184001,61.14629388391588 +Large DW - Class 10/Advanced,155.20981495430073,103.64115681042381,84.44366233273163,68.12541102861809,62.891179099676954,58.25846916960484,54.129212154313784,50.4255553752008,47.08530584979836,46.23405039694535,45.88494540468025,45.53583896207173,45.186730998367615,44.83762143813759,44.48851020088016,44.13939720058914,43.79028234527488,43.44116553643507,43.09204666846735,42.74292562801864,42.39380229325996,42.044676533079965,41.69554820618279,41.34641716008062,40.99728322996209,40.6481462374227,40.2992295146463,39.950311944867444,39.837184158874386 +Large DW - Class 10/Moderate,155.20981495430073,119.34442308439452,99.67622349604879,82.75797385966794,76.31324721400226,70.60915026518639,65.52493392623427,60.964740722368624,56.852029603281224,55.7449366996354,55.30068240396564,54.856426193842566,54.412167975873295,53.96790765048983,53.52364511143017,53.07938024516619,52.635112930271546,52.19084303672316,51.74657042512591,51.30229494585379,50.858016438092505,50.41373472877507,49.96944963139095,49.52516094465627,49.08086845101996,48.636571914988124,48.19256613504345,47.74855923705552,47.61579485366485 +Large DW - Class 10/Conservative,155.20981495430073,122.31977879946265,108.05778053849416,95.31994651680323,87.63480488049575,80.83284678225057,74.7700826708913,69.33220570426934,64.4279412072468,63.591417899354695,63.06866542837608,62.54591066005349,62.02315348231548,61.5003937756804,60.97763141263393,60.454866256942246,59.93209816289381,59.409326974460825,58.88655252436922,58.3637746330678,57.84099310757934,57.31820774022353,56.795418307187695,56.272624566931164,55.7498262583927,55.22702309897961,54.7045688468711,54.182113253110685,54.03314867686698 diff --git a/tests/data/Distributed_Wind/Market/30/df_occ.csv b/tests/data/Distributed_Wind/Market/30/df_occ.csv index 7935e5c..a7a8121 100644 --- a/tests/data/Distributed_Wind/Market/30/df_occ.csv +++ b/tests/data/Distributed_Wind/Market/30/df_occ.csv @@ -1,121 +1,121 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 1/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 1/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 1/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 1/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 1/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 1/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 1/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 1/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 1/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 1/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 1/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 2/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 2/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 2/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 2/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 2/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 2/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 2/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 2/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 2/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 2/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 2/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 2/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 3/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 3/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 3/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 3/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 3/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 3/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 3/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 3/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 3/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 3/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 3/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 3/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 4/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 4/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 4/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 4/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 4/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4614.086487788138,4314.086487788138,4014.0864877881377,3714.0864877881377,3414.0864877881377,3114.0864877881377,2982.0699999999997,2875.0699999999997,2768.0699999999997,2661.0699999999997,2554.0699999999997,2447.0699999999997,2340.0699999999997,2233.0699999999997,2126.0699999999997,2019.0699999999997,1905,1870.0,1835.0,1800.0,1765.0,1730.0,1695.0,1660.0,1625.0,1590.0,1555.0 -Commercial DW - Class 4/Conservative,4348.74910423729,5647.285586762545,5300,5100,4900,4700,4513,4300,4048.3124341245793,3876.691,3737.591,3598.4909999999995,3459.3909999999996,3320.2909999999997,3181.191,3042.091,2902.9909999999995,2763.8909999999996,2624.7909999999997,2476.5,2431.0,2385.5,2340.0,2294.5,2249.0,2203.5,2158.0,2112.5,2067.0,2021.5 -Midsize DW - Class 4/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 4/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 4/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 4/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 4/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 4/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 5/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 5/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 5/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 5/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 5/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 5/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 5/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 5/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 5/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 5/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 5/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 5/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 6/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 6/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 6/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 6/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 6/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 6/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 6/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 6/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 6/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 6/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 6/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 6/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 7/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 7/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 7/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 7/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 7/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 7/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 7/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 7/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 7/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 7/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 7/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 7/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 8/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 8/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 8/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 8/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 8/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 8/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 8/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 8/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 8/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 8/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 8/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 8/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 9/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 9/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 9/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 9/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 9/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 9/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 9/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 9/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 9/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 9/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 9/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 9/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 10/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 10/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 10/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 10/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 10/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 10/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 10/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 10/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 10/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 10/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 10/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 10/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential DW - Class 1/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 1/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 1/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 1/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 1/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 1/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 1/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 1/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 1/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 1/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 1/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 1/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 2/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 2/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 2/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 2/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 2/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 2/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 2/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 2/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 2/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 2/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 2/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 2/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 3/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 3/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 3/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 3/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 3/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 3/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 3/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 3/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 3/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 3/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 3/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 3/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 4/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 4/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 4/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 4/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 4/Moderate,6002.317463632478,5837.934747492309,5232.374077151749,4659.213406811189,4335.213406811189,4011.213406811189,3687.213406811189,3363.213406811189,3220.6356,3105.0755999999997,2989.5155999999997,2873.9556,2758.3956,2642.8356,2527.2756,2411.7156,2296.1556,2180.5955999999996,2057.4,2019.6000000000001,1981.8000000000002,1944.0000000000002,1906.2,1868.4,1830.6000000000001,1792.8000000000002,1755.0000000000002,1717.2,1679.4 +Commercial DW - Class 4/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5292,5076,4874.04,4644,4372.177428854546,4186.82628,4036.59828,3886.3702799999996,3736.14228,3585.91428,3435.68628,3285.4582800000003,3135.2302799999998,2985.0022799999997,2834.77428,2674.6200000000003,2625.48,2576.34,2527.2000000000003,2478.06,2428.92,2379.78,2330.6400000000003,2281.5,2232.36,2183.2200000000003 +Midsize DW - Class 4/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 4/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 4/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 4/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 4/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 4/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 5/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 5/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 5/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 5/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 5/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 5/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 5/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 5/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 5/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 5/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 5/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 5/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 6/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 6/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 6/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 6/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 6/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 6/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 6/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 6/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 6/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 6/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 6/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 6/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 7/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 7/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 7/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 7/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 7/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 7/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 7/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 7/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 7/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 7/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 7/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 7/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 8/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 8/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 8/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 8/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 8/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 8/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 8/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 8/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 8/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 8/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 8/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 8/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 9/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 9/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 9/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 9/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 9/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 9/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 9/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 9/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 9/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 9/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 9/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 9/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 10/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 10/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 10/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 10/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 10/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 10/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 10/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 10/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 10/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 10/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 10/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 10/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 diff --git a/tests/data/Distributed_Wind/Market/30/df_tc.csv b/tests/data/Distributed_Wind/Market/30/df_tc.csv index dc233f5..ddfe783 100644 --- a/tests/data/Distributed_Wind/Market/30/df_tc.csv +++ b/tests/data/Distributed_Wind/Market/30/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12409976865391902,0.1248386520657163,0.12920138754988134,0.12939417507509446,0.1293937849377925,0.12939335124437723,0.12939286626950333,0.12939232034608084,0.12939170121430568,0.1293914067025475,0.1293912750192072,0.12939113922507095,0.1293909991245949,0.12939085450963322,0.1293907051584056,0.12939055083436368,0.12939039128493907,0.12939022624016597,0.1293900554111551,0.1293898784884077,0.12938969513994325,0.12938950500921972,0.12938930771282128,0.12779809602430015,0.12621659178550776,0.12308315490197642,0.12308293011656822,0.12308297443558049,0.12308301875460059,0.12308306307362897 -10 year CRF/Moderate,0.12409976865391902,0.1248386520657163,0.12920138754988134,0.12939417507509446,0.1293937849377925,0.12939335124437723,0.12939286626950333,0.12939232034608084,0.12939170121430568,0.1293914067025475,0.1293912750192072,0.12939113922507095,0.1293909991245949,0.12939085450963322,0.1293907051584056,0.12939055083436368,0.12939039128493907,0.12939022624016597,0.1293900554111551,0.1293898784884077,0.12938969513994325,0.12938950500921972,0.12938930771282128,0.12779809602430015,0.12621659178550776,0.12308315490197642,0.12308293011656822,0.12308297443558049,0.12308301875460059,0.12308306307362897 -10 year CRF/Conservative,0.12409976865391902,0.1248386520657163,0.12920138754988134,0.12939417507509446,0.1293937849377925,0.12939335124437723,0.12939286626950333,0.12939232034608084,0.12939170121430568,0.1293914067025475,0.1293912750192072,0.12939113922507095,0.1293909991245949,0.12939085450963322,0.1293907051584056,0.12939055083436368,0.12939039128493907,0.12939022624016597,0.1293900554111551,0.1293898784884077,0.12938969513994325,0.12938950500921972,0.12938930771282128,0.12779809602430015,0.12621659178550776,0.12308315490197642,0.12308293011656822,0.12308297443558049,0.12308301875460059,0.12308306307362897 -ITC Schedule/*,0,0,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.22500000894069672,0.15000000596046448,0.0,0.0,0.0,0.0,0.0 -PTC/Advanced,12.241600889462086,16.370410057022553,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,12.241600889462086,16.370410057022553,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,12.241600889462086,16.370410057022553,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8307885411516569,0.8297553686512099,0.8191735941305208,0.8191744047784009,0.8191756854123884,0.8191771090263829,0.8191787009812396,0.8191804930124997,0.8191825253676208,0.8191834921332868,0.8191839243985969,0.8191843701586792,0.819184830055487,0.8191853047723506,0.8191857950373584,0.8191863016270879,0.8191868253707102,0.8191873671545142,0.8191879279269174,0.819188508704002,0.8191891105756619,0.8191897347124286,0.8191903823730681,0.8244577734659674,0.8297818629130604,0.8406026570852887,0.8406034467148813,0.8406032910302278,0.8406031353456223,0.8406029796610646 -PVD/Moderate,0.8307885411516569,0.8297553686512099,0.8191735941305208,0.8191744047784009,0.8191756854123884,0.8191771090263829,0.8191787009812396,0.8191804930124997,0.8191825253676208,0.8191834921332868,0.8191839243985969,0.8191843701586792,0.819184830055487,0.8191853047723506,0.8191857950373584,0.8191863016270879,0.8191868253707102,0.8191873671545142,0.8191879279269174,0.819188508704002,0.8191891105756619,0.8191897347124286,0.8191903823730681,0.8244577734659674,0.8297818629130604,0.8406026570852887,0.8406034467148813,0.8406032910302278,0.8406031353456223,0.8406029796610646 -PVD/Conservative,0.8307885411516569,0.8297553686512099,0.8191735941305208,0.8191744047784009,0.8191756854123884,0.8191771090263829,0.8191787009812396,0.8191804930124997,0.8191825253676208,0.8191834921332868,0.8191839243985969,0.8191843701586792,0.819184830055487,0.8191853047723506,0.8191857950373584,0.8191863016270879,0.8191868253707102,0.8191873671545142,0.8191879279269174,0.819188508704002,0.8191891105756619,0.8191897347124286,0.8191903823730681,0.8244577734659674,0.8297818629130604,0.8406026570852887,0.8406034467148813,0.8406032910302278,0.8406031353456223,0.8406029796610646 -PFF/Advanced,1.0586520731316502,1.0590101913670598,0.7012833270617423,0.7012830882230021,0.7012827109136724,0.7012822914785747,0.7012818224457164,0.7012812944649505,0.7012806956782903,0.7012804108430377,0.701280283486013,0.7012801521530644,0.7012800166550548,0.701279876790657,0.7012797323453562,0.701279583090352,0.7012794287813481,0.7012792691572198,0.7012791039385379,0.701278932825937,0.701278755498305,0.7012785716107716,0.7012783807924706,0.7900064598612725,0.8785794263746106,1.0552503044253254,1.0552500307239288,1.055250084687341,1.0552501386507362,1.0552501926141153 -PFF/Moderate,1.0586520731316502,1.0590101913670598,0.7012833270617423,0.7012830882230021,0.7012827109136724,0.7012822914785747,0.7012818224457164,0.7012812944649505,0.7012806956782903,0.7012804108430377,0.701280283486013,0.7012801521530644,0.7012800166550548,0.701279876790657,0.7012797323453562,0.701279583090352,0.7012794287813481,0.7012792691572198,0.7012791039385379,0.701278932825937,0.701278755498305,0.7012785716107716,0.7012783807924706,0.7900064598612725,0.8785794263746106,1.0552503044253254,1.0552500307239288,1.055250084687341,1.0552501386507362,1.0552501926141153 -PFF/Conservative,1.0586520731316502,1.0590101913670598,0.7012833270617423,0.7012830882230021,0.7012827109136724,0.7012822914785747,0.7012818224457164,0.7012812944649505,0.7012806956782903,0.7012804108430377,0.701280283486013,0.7012801521530644,0.7012800166550548,0.701279876790657,0.7012797323453562,0.701279583090352,0.7012794287813481,0.7012792691572198,0.7012791039385379,0.701278932825937,0.701278755498305,0.7012785716107716,0.7012783807924706,0.7900064598612725,0.8785794263746106,1.0552503044253254,1.0552500307239288,1.055250084687341,1.0552501386507362,1.0552501926141153 -Year (Advanced)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9342578026656738,0.9338200009897345,0.929307197534117,0.9293075452801424,0.9293080946368637,0.929308705327153,0.9293093882297842,0.9293101569579645,0.929311028776089,0.9293114434882699,0.9293116289164002,0.9293118201332672,0.9293120174142396,0.9293122210524345,0.9293124313601681,0.9293126486705556,0.929312873339272,0.929313105746493,0.9293133462990436,0.9293135954327734,0.9293138536151928,0.9293141213484015,0.9293143991723463,0.9315673358184221,0.9338312340073526,0.9383919085431334,0.9383922393923921,0.9383921741616371,0.9383921089308912,0.9383920437001543 -2/nan,0.8728376418416932,0.8720197942484678,0.8636118673887142,0.8636125137146039,0.863613534757598,0.8636146697968294,0.8636159390520155,0.8636173678252366,0.8636189882048728,0.8636197589982516,0.8636201036392531,0.863620459039406,0.863620825710524,0.863621204197409,0.8636215950805471,0.8636219989790835,0.8636224165540939,0.8636228485121924,0.8636232956095261,0.8636237586561882,0.86362423852112,0.8636247361375514,0.8636252525090587,0.8678177011638328,0.8720407736076949,0.8805793740192244,0.8805799949518686,0.8805798725278043,0.8805797501037655,0.8805796276797523 -3/nan,0.8154553773509087,0.8143095251281722,0.8025607242402114,0.802561625193332,0.8025630484881902,0.8025646306904284,0.802566399985919,0.8025683916452947,0.8025706503992354,0.802571724859657,0.8025722052779447,0.802572700694238,0.8025732118219986,0.8025737394206722,0.8025742842994498,0.8025748473214119,0.8025754294080907,0.8025760315444984,0.8025766547846969,0.802577300257948,0.8025779691755485,0.8025786628384136,0.8025793826455218,0.8084306238492593,0.8143389117228002,0.8263285594096176,0.8263294334270254,0.8263292611043437,0.8263290887817097,0.8263289164591237 -4/nan,0.7618455490157678,0.76041852156114,0.7458254574946221,0.745826573844457,0.7458283374165128,0.7458302978882867,0.7458324901846947,0.7458349580093899,0.7458377567880082,0.7458390881321982,0.7458396834098744,0.7458402972714342,0.7458409306009273,0.7458415843393827,0.7458422594894685,0.7458429571206281,0.745843678374733,0.7458444244723132,0.7458451967194589,0.7458459965154421,0.7458468253611843,0.7458476848686554,0.7458485767713355,0.7531075624532795,0.7604551108343071,0.775420033948089,0.7754211275094328,0.7754209119010841,0.7754206962928102,0.7754204806846112 -5/nan,0.7117601485940952,0.7100940245568362,0.6931009657539279,0.6931022625440912,0.6931043111707194,0.6931065885243286,0.6931091351754349,0.693112001892443,0.6931152530607143,0.693116799602108,0.6931174911001226,0.6931182041860536,0.6931189398868617,0.6931196992956984,0.6931204835773194,0.6931212939740506,0.6931221318123549,0.6931229985100709,0.6931238955844288,0.6931248246609052,0.6931257874830599,0.6931267859234539,0.6931278219958033,0.7015704055393075,0.710136734557599,0.7276478855791284,0.7276491683157503,0.7276489154092576,0.7276486625028702,0.7276484095965883 -6/nan,0.6649674724505129,0.6631000027144693,0.6441037160929727,0.6441051622329622,0.644107446798657,0.6441099864352636,0.6441128263863583,0.6441160232681152,0.6441196488822517,0.6441213735442048,0.6441221446847035,0.644122939899643,0.6441237603342784,0.644124607207681,0.644125481818774,0.6441263855529877,0.6441273198895813,0.6441282864097159,0.6441292868053944,0.6441303228893365,0.6441313966059476,0.6441325100434961,0.6441336654476668,0.6535600735773026,0.6631478631458746,0.6828188880959738,0.6828203325478286,0.6828200477572505,0.6828197629668107,0.6828194781765096 -Year (Moderate)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9342578026656738,0.9338200009897345,0.929307197534117,0.9293075452801424,0.9293080946368637,0.929308705327153,0.9293093882297842,0.9293101569579645,0.929311028776089,0.9293114434882699,0.9293116289164002,0.9293118201332672,0.9293120174142396,0.9293122210524345,0.9293124313601681,0.9293126486705556,0.929312873339272,0.929313105746493,0.9293133462990436,0.9293135954327734,0.9293138536151928,0.9293141213484015,0.9293143991723463,0.9315673358184221,0.9338312340073526,0.9383919085431334,0.9383922393923921,0.9383921741616371,0.9383921089308912,0.9383920437001543 -2/nan,0.8728376418416932,0.8720197942484678,0.8636118673887142,0.8636125137146039,0.863613534757598,0.8636146697968294,0.8636159390520155,0.8636173678252366,0.8636189882048728,0.8636197589982516,0.8636201036392531,0.863620459039406,0.863620825710524,0.863621204197409,0.8636215950805471,0.8636219989790835,0.8636224165540939,0.8636228485121924,0.8636232956095261,0.8636237586561882,0.86362423852112,0.8636247361375514,0.8636252525090587,0.8678177011638328,0.8720407736076949,0.8805793740192244,0.8805799949518686,0.8805798725278043,0.8805797501037655,0.8805796276797523 -3/nan,0.8154553773509087,0.8143095251281722,0.8025607242402114,0.802561625193332,0.8025630484881902,0.8025646306904284,0.802566399985919,0.8025683916452947,0.8025706503992354,0.802571724859657,0.8025722052779447,0.802572700694238,0.8025732118219986,0.8025737394206722,0.8025742842994498,0.8025748473214119,0.8025754294080907,0.8025760315444984,0.8025766547846969,0.802577300257948,0.8025779691755485,0.8025786628384136,0.8025793826455218,0.8084306238492593,0.8143389117228002,0.8263285594096176,0.8263294334270254,0.8263292611043437,0.8263290887817097,0.8263289164591237 -4/nan,0.7618455490157678,0.76041852156114,0.7458254574946221,0.745826573844457,0.7458283374165128,0.7458302978882867,0.7458324901846947,0.7458349580093899,0.7458377567880082,0.7458390881321982,0.7458396834098744,0.7458402972714342,0.7458409306009273,0.7458415843393827,0.7458422594894685,0.7458429571206281,0.745843678374733,0.7458444244723132,0.7458451967194589,0.7458459965154421,0.7458468253611843,0.7458476848686554,0.7458485767713355,0.7531075624532795,0.7604551108343071,0.775420033948089,0.7754211275094328,0.7754209119010841,0.7754206962928102,0.7754204806846112 -5/nan,0.7117601485940952,0.7100940245568362,0.6931009657539279,0.6931022625440912,0.6931043111707194,0.6931065885243286,0.6931091351754349,0.693112001892443,0.6931152530607143,0.693116799602108,0.6931174911001226,0.6931182041860536,0.6931189398868617,0.6931196992956984,0.6931204835773194,0.6931212939740506,0.6931221318123549,0.6931229985100709,0.6931238955844288,0.6931248246609052,0.6931257874830599,0.6931267859234539,0.6931278219958033,0.7015704055393075,0.710136734557599,0.7276478855791284,0.7276491683157503,0.7276489154092576,0.7276486625028702,0.7276484095965883 -6/nan,0.6649674724505129,0.6631000027144693,0.6441037160929727,0.6441051622329622,0.644107446798657,0.6441099864352636,0.6441128263863583,0.6441160232681152,0.6441196488822517,0.6441213735442048,0.6441221446847035,0.644122939899643,0.6441237603342784,0.644124607207681,0.644125481818774,0.6441263855529877,0.6441273198895813,0.6441282864097159,0.6441292868053944,0.6441303228893365,0.6441313966059476,0.6441325100434961,0.6441336654476668,0.6535600735773026,0.6631478631458746,0.6828188880959738,0.6828203325478286,0.6828200477572505,0.6828197629668107,0.6828194781765096 -Year (Conservative)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9342578026656738,0.9338200009897345,0.929307197534117,0.9293075452801424,0.9293080946368637,0.929308705327153,0.9293093882297842,0.9293101569579645,0.929311028776089,0.9293114434882699,0.9293116289164002,0.9293118201332672,0.9293120174142396,0.9293122210524345,0.9293124313601681,0.9293126486705556,0.929312873339272,0.929313105746493,0.9293133462990436,0.9293135954327734,0.9293138536151928,0.9293141213484015,0.9293143991723463,0.9315673358184221,0.9338312340073526,0.9383919085431334,0.9383922393923921,0.9383921741616371,0.9383921089308912,0.9383920437001543 -2/nan,0.8728376418416932,0.8720197942484678,0.8636118673887142,0.8636125137146039,0.863613534757598,0.8636146697968294,0.8636159390520155,0.8636173678252366,0.8636189882048728,0.8636197589982516,0.8636201036392531,0.863620459039406,0.863620825710524,0.863621204197409,0.8636215950805471,0.8636219989790835,0.8636224165540939,0.8636228485121924,0.8636232956095261,0.8636237586561882,0.86362423852112,0.8636247361375514,0.8636252525090587,0.8678177011638328,0.8720407736076949,0.8805793740192244,0.8805799949518686,0.8805798725278043,0.8805797501037655,0.8805796276797523 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12449003904186712,0.12873121085758904,0.12907638456415452,0.1290859204217378,0.12908522523104643,0.12908444722518028,0.12908357066875317,0.12908257557039948,0.12908210148966207,0.12908188922380126,0.12908167027178089,0.12908144431263502,0.12908121100452008,0.12908096998298865,0.1290807208590905,0.12908046321727776,0.12908019661309186,0.12907992057060544,0.12907963457958513,0.1290793380923467,0.1290790305202517,0.1290787112298092,0.12907837953831836,0.12907803470899767,0.12907767594551994,0.12907730238587398,0.1290773750294925,0.12907744767313103,0.12907752031678987 +10 year CRF/Moderate,0.12449003904186712,0.12873121085758904,0.12907638456415452,0.1290859204217378,0.12908522523104643,0.12908444722518028,0.12908357066875317,0.12908257557039948,0.12908210148966207,0.12908188922380126,0.12908167027178089,0.12908144431263502,0.12908121100452008,0.12908096998298865,0.1290807208590905,0.12908046321727776,0.12908019661309186,0.12907992057060544,0.12907963457958513,0.1290793380923467,0.1290790305202517,0.1290787112298092,0.12907837953831836,0.12907803470899767,0.12907767594551994,0.12907730238587398,0.1290773750294925,0.12907744767313103,0.12907752031678987 +10 year CRF/Conservative,0.12449003904186712,0.12873121085758904,0.12907638456415452,0.1290859204217378,0.12908522523104643,0.12908444722518028,0.12908357066875317,0.12908257557039948,0.12908210148966207,0.12908188922380126,0.12908167027178089,0.12908144431263502,0.12908121100452008,0.12908096998298865,0.1290807208590905,0.12908046321727776,0.12908019661309186,0.12907992057060544,0.12907963457958513,0.1290793380923467,0.1290790305202517,0.1290787112298092,0.12907837953831836,0.12907803470899767,0.12907767594551994,0.12907730238587398,0.1290773750294925,0.12907744767313103,0.12907752031678987 +ITC Schedule/*,0,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896 +PTC/Advanced,17.612107470723558,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,17.612107470723558,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,17.612107470723558,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8305427593497275,0.8201815256685574,0.820184013864654,0.8201878913286456,0.820190180697485,0.8201927428091206,0.8201956294903431,0.8201989065867888,0.8202004678598773,0.8202011669099414,0.8202018879810066,0.8202026321302598,0.8202034004836608,0.8202041942416248,0.8202050146852823,0.8202058631833796,0.8202067411998952,0.8202076503024737,0.8202085921717637,0.8202095686117876,0.8202105815614763,0.8202116331075168,0.8202127254987039,0.8202138611619911,0.8202150427204915,0.8202162730137041,0.8202160337665241,0.8202157945194599,0.8202155552725122 +PVD/Moderate,0.8305427593497275,0.8201815256685574,0.820184013864654,0.8201878913286456,0.820190180697485,0.8201927428091206,0.8201956294903431,0.8201989065867888,0.8202004678598773,0.8202011669099414,0.8202018879810066,0.8202026321302598,0.8202034004836608,0.8202041942416248,0.8202050146852823,0.8202058631833796,0.8202067411998952,0.8202076503024737,0.8202085921717637,0.8202095686117876,0.8202105815614763,0.8202116331075168,0.8202127254987039,0.8202138611619911,0.8202150427204915,0.8202162730137041,0.8202160337665241,0.8202157945194599,0.8202155552725122 +PVD/Conservative,0.8305427593497275,0.8201815256685574,0.820184013864654,0.8201878913286456,0.820190180697485,0.8201927428091206,0.8201956294903431,0.8201989065867888,0.8202004678598773,0.8202011669099414,0.8202018879810066,0.8202026321302598,0.8202034004836608,0.8202041942416248,0.8202050146852823,0.8202058631833796,0.8202067411998952,0.8202076503024737,0.8202085921717637,0.8202095686117876,0.8202105815614763,0.8202116331075168,0.8202127254987039,0.8202138611619911,0.8202150427204915,0.8202162730137041,0.8202160337665241,0.8202157945194599,0.8202155552725122 +PFF/Advanced,1.0587372660158634,0.700986363232412,0.7009856301427,0.7009844877371779,0.7009838132273409,0.7009830583601167,0.7009822078659337,0.7009812423448908,0.7009807823517094,0.7009805763926973,0.700980363945704,0.7009801446992536,0.7009799183216082,0.7009796844590932,0.7009794427342526,0.700979192743817,0.700978934056459,0.700978666210308,0.7009783887101996,0.7009781010246201,0.7009778025823081,0.7009774927684695,0.7009771709205486,0.700976836323499,0.7009764882044816,0.7009761257269025,0.7009761962155777,0.7009762667042186,0.7009763371928254 +PFF/Moderate,1.0587372660158634,0.700986363232412,0.7009856301427,0.7009844877371779,0.7009838132273409,0.7009830583601167,0.7009822078659337,0.7009812423448908,0.7009807823517094,0.7009805763926973,0.700980363945704,0.7009801446992536,0.7009799183216082,0.7009796844590932,0.7009794427342526,0.700979192743817,0.700978934056459,0.700978666210308,0.7009783887101996,0.7009781010246201,0.7009778025823081,0.7009774927684695,0.7009771709205486,0.700976836323499,0.7009764882044816,0.7009761257269025,0.7009761962155777,0.7009762667042186,0.7009763371928254 +PFF/Conservative,1.0587372660158634,0.700986363232412,0.7009856301427,0.7009844877371779,0.7009838132273409,0.7009830583601167,0.7009822078659337,0.7009812423448908,0.7009807823517094,0.7009805763926973,0.700980363945704,0.7009801446992536,0.7009799183216082,0.7009796844590932,0.7009794427342526,0.700979192743817,0.700978934056459,0.700978666210308,0.7009783887101996,0.7009781010246201,0.7009778025823081,0.7009774927684695,0.7009771709205486,0.700976836323499,0.7009764882044816,0.7009761257269025,0.7009761962155777,0.7009762667042186,0.7009763371928254 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9341536988681463,0.9297393310094528,0.929740397182464,0.9297420586402776,0.9297430396105015,0.9297441374451585,0.9297453743503177,0.9297467785384891,0.929747447519506,0.9297477470511122,0.9297480560181163,0.929748374873482,0.9297487040996391,0.9297490442109175,0.9297493957562296,0.9297497593220262,0.9297501355355604,0.9297505250685002,0.9297509286409298,0.929751347025792,0.9297517810538298,0.9297522316190915,0.9297526996850783,0.9297531862916214,0.9297536925625948,0.9297542197145792,0.9297541172027917,0.9297540146910267,0.9297539121792843 +2/nan,0.8726431331090393,0.8644152236259048,0.8644172061530059,0.8644202956046612,0.8644221197041747,0.8644241611136417,0.8644264611258125,0.8644290722026982,0.8644303161690366,0.8644308731466188,0.8644314476694662,0.8644320405798808,0.8644326527749583,0.8644332852111147,0.864433938909074,0.8644346149593657,0.8644353145283928,0.8644360388651517,0.8644367893086714,0.8644375672962747,0.8644383743727688,0.8644392122006808,0.8644400825716914,0.8644409874194225,0.8644419288337801,0.8644429090770659,0.8644427184555424,0.8644425278340818,0.8644423372126843 +3/nan,0.815182810585697,0.8036808317283353,0.8036835965800516,0.803687905165915,0.8036904490803122,0.8036932960613574,0.8036965036977389,0.8037001451554736,0.8037018800166414,0.8037026567894946,0.8037034580316121,0.8037042849177121,0.8037051386989308,0.8037060207091373,0.8037069323718891,0.8037078752080986,0.8037088508444981,0.8037098610230092,0.803710907611121,0.8037119926134102,0.8037131181843592,0.8037142866426323,0.803715500487022,0.8037167624142837,0.8037180753391387,0.8037194424167484,0.8037191765700142,0.8037189107233972,0.8037186448768971 +4/nan,0.7615060377623605,0.747213678836223,0.7472171062933682,0.7472224474532498,0.7472256010338585,0.7472291303170233,0.7472331066944958,0.7472376208692175,0.7472397715121007,0.7472407344490257,0.747241727719929,0.7472427527810968,0.7472438111835517,0.7472449045808804,0.7472460347378568,0.7472472035399468,0.7472484130038015,0.7472496652888743,0.7472509627102842,0.7472523077531015,0.7472537030882351,0.7472551515901336,0.7472566563565526,0.7472582207306664,0.7472598483258661,0.7472615430536205,0.7472612134908083,0.7472608839281774,0.7472605543657281 +5/nan,0.7113636818861353,0.6947139458823021,0.6947179291867276,0.694724136557411,0.6947278015800036,0.6947319032404967,0.694736524510625,0.6947417708059198,0.6947442702484345,0.6947453893588,0.6947465437232225,0.6947477350342118,0.6947489650943827,0.6947502358255518,0.6947515492787608,0.6947529076453227,0.6947543132690169,0.6947557686595918,0.6947572765077156,0.6947588397015778,0.6947604613453563,0.6947621447797891,0.6947638936051496,0.6947657117069449,0.6947676032847386,0.6947695728845313,0.6947691898690334,0.6947688068537882,0.6947684238387964 +6/nan,0.6645230146743966,0.6459028792875487,0.6459073234118471,0.6459142489099766,0.6459183379429139,0.6459229141339689,0.6459280700559697,0.6459339233229293,0.645936711942284,0.645937960530492,0.6459392484519714,0.6459405775950908,0.6459419499710677,0.6459433677241164,0.6459448331426323,0.6459463486715167,0.6459479169257836,0.6459495407056249,0.6459512230130918,0.6459529670706183,0.6459547763416257,0.6459566545534753,0.6459586057231044,0.645960634185698,0.6459627446268497,0.6459649421186888,0.6459645147863818,0.645964087454404,0.6459636601227561 +Year (Moderate)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9341536988681463,0.9297393310094528,0.929740397182464,0.9297420586402776,0.9297430396105015,0.9297441374451585,0.9297453743503177,0.9297467785384891,0.929747447519506,0.9297477470511122,0.9297480560181163,0.929748374873482,0.9297487040996391,0.9297490442109175,0.9297493957562296,0.9297497593220262,0.9297501355355604,0.9297505250685002,0.9297509286409298,0.929751347025792,0.9297517810538298,0.9297522316190915,0.9297526996850783,0.9297531862916214,0.9297536925625948,0.9297542197145792,0.9297541172027917,0.9297540146910267,0.9297539121792843 +2/nan,0.8726431331090393,0.8644152236259048,0.8644172061530059,0.8644202956046612,0.8644221197041747,0.8644241611136417,0.8644264611258125,0.8644290722026982,0.8644303161690366,0.8644308731466188,0.8644314476694662,0.8644320405798808,0.8644326527749583,0.8644332852111147,0.864433938909074,0.8644346149593657,0.8644353145283928,0.8644360388651517,0.8644367893086714,0.8644375672962747,0.8644383743727688,0.8644392122006808,0.8644400825716914,0.8644409874194225,0.8644419288337801,0.8644429090770659,0.8644427184555424,0.8644425278340818,0.8644423372126843 +3/nan,0.815182810585697,0.8036808317283353,0.8036835965800516,0.803687905165915,0.8036904490803122,0.8036932960613574,0.8036965036977389,0.8037001451554736,0.8037018800166414,0.8037026567894946,0.8037034580316121,0.8037042849177121,0.8037051386989308,0.8037060207091373,0.8037069323718891,0.8037078752080986,0.8037088508444981,0.8037098610230092,0.803710907611121,0.8037119926134102,0.8037131181843592,0.8037142866426323,0.803715500487022,0.8037167624142837,0.8037180753391387,0.8037194424167484,0.8037191765700142,0.8037189107233972,0.8037186448768971 +4/nan,0.7615060377623605,0.747213678836223,0.7472171062933682,0.7472224474532498,0.7472256010338585,0.7472291303170233,0.7472331066944958,0.7472376208692175,0.7472397715121007,0.7472407344490257,0.747241727719929,0.7472427527810968,0.7472438111835517,0.7472449045808804,0.7472460347378568,0.7472472035399468,0.7472484130038015,0.7472496652888743,0.7472509627102842,0.7472523077531015,0.7472537030882351,0.7472551515901336,0.7472566563565526,0.7472582207306664,0.7472598483258661,0.7472615430536205,0.7472612134908083,0.7472608839281774,0.7472605543657281 +5/nan,0.7113636818861353,0.6947139458823021,0.6947179291867276,0.694724136557411,0.6947278015800036,0.6947319032404967,0.694736524510625,0.6947417708059198,0.6947442702484345,0.6947453893588,0.6947465437232225,0.6947477350342118,0.6947489650943827,0.6947502358255518,0.6947515492787608,0.6947529076453227,0.6947543132690169,0.6947557686595918,0.6947572765077156,0.6947588397015778,0.6947604613453563,0.6947621447797891,0.6947638936051496,0.6947657117069449,0.6947676032847386,0.6947695728845313,0.6947691898690334,0.6947688068537882,0.6947684238387964 +6/nan,0.6645230146743966,0.6459028792875487,0.6459073234118471,0.6459142489099766,0.6459183379429139,0.6459229141339689,0.6459280700559697,0.6459339233229293,0.645936711942284,0.645937960530492,0.6459392484519714,0.6459405775950908,0.6459419499710677,0.6459433677241164,0.6459448331426323,0.6459463486715167,0.6459479169257836,0.6459495407056249,0.6459512230130918,0.6459529670706183,0.6459547763416257,0.6459566545534753,0.6459586057231044,0.645960634185698,0.6459627446268497,0.6459649421186888,0.6459645147863818,0.645964087454404,0.6459636601227561 +Year (Conservative)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9341536988681463,0.9297393310094528,0.929740397182464,0.9297420586402776,0.9297430396105015,0.9297441374451585,0.9297453743503177,0.9297467785384891,0.929747447519506,0.9297477470511122,0.9297480560181163,0.929748374873482,0.9297487040996391,0.9297490442109175,0.9297493957562296,0.9297497593220262,0.9297501355355604,0.9297505250685002,0.9297509286409298,0.929751347025792,0.9297517810538298,0.9297522316190915,0.9297526996850783,0.9297531862916214,0.9297536925625948,0.9297542197145792,0.9297541172027917,0.9297540146910267,0.9297539121792843 +2/nan,0.8726431331090393,0.8644152236259048,0.8644172061530059,0.8644202956046612,0.8644221197041747,0.8644241611136417,0.8644264611258125,0.8644290722026982,0.8644303161690366,0.8644308731466188,0.8644314476694662,0.8644320405798808,0.8644326527749583,0.8644332852111147,0.864433938909074,0.8644346149593657,0.8644353145283928,0.8644360388651517,0.8644367893086714,0.8644375672962747,0.8644383743727688,0.8644392122006808,0.8644400825716914,0.8644409874194225,0.8644419288337801,0.8644429090770659,0.8644427184555424,0.8644425278340818,0.8644423372126843 diff --git a/tests/data/Distributed_Wind/Market/30/df_vom.csv b/tests/data/Distributed_Wind/Market/30/df_vom.csv index 15d421f..97555a5 100644 --- a/tests/data/Distributed_Wind/Market/30/df_vom.csv +++ b/tests/data/Distributed_Wind/Market/30/df_vom.csv @@ -1,121 +1,121 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Distributed_Wind/Market/TechLife/df_capex.csv b/tests/data/Distributed_Wind/Market/TechLife/df_capex.csv index 0ed2bd6..dddbf40 100644 --- a/tests/data/Distributed_Wind/Market/TechLife/df_capex.csv +++ b/tests/data/Distributed_Wind/Market/TechLife/df_capex.csv @@ -1,121 +1,121 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 1/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 1/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 1/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 1/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 1/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 1/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 1/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 1/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 1/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 1/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 1/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 2/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 2/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 2/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 2/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 2/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 2/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 2/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 2/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 2/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 2/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 2/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 2/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 3/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 3/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 3/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 3/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 3/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 3/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 3/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 3/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 3/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 3/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 3/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 3/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 4/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 4/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 4/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 4/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 4/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4785.964912295776,4474.789671543623,4163.614430791469,3852.4391900393152,3541.2639492871617,3230.088708535008,3093.1545006325828,2982.1686647643146,2871.1828288960464,2760.1969930277783,2649.21115715951,2538.225321291242,2427.2394854229738,2316.2536495547056,2205.2678136864374,2094.2819778181693,1975.9627787761758,1939.6590006884246,1903.3552226006734,1867.051444512922,1830.7476664251708,1794.4438883374196,1758.1401102496684,1721.836332161917,1685.5325540741658,1649.2287759864146,1612.9249978986632 -Commercial DW - Class 4/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5082.528932285177,4875.078771783741,4681.112871714899,4460.17845078087,4199.115321095511,4021.1008508223576,3876.8192641936093,3732.53767756486,3588.256090936112,3443.9745043073635,3299.692917678615,3155.4113310498665,3011.1297444211173,2866.848157792369,2722.56657116362,2568.7516124090284,2521.556700894952,2474.3617893808755,2427.1668778667986,2379.971966352722,2332.7770548386457,2285.5821433245687,2238.3872318104923,2191.1923202964153,2143.997408782339,2096.8024972682624 -Midsize DW - Class 4/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 4/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 4/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 4/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 4/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 4/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 5/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 5/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 5/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 5/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 5/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 5/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 5/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 5/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 5/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 5/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 5/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 5/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 6/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 6/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 6/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 6/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 6/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 6/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 6/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 6/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 6/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 6/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 6/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 6/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 7/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 7/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 7/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 7/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 7/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 7/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 7/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 7/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 7/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 7/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 7/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 7/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 8/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 8/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 8/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 8/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 8/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 8/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 8/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 8/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 8/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 8/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 8/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 8/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 9/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 9/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 9/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 9/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 9/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 9/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 9/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 9/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 9/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 9/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 9/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 9/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 10/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 10/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 10/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 10/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 10/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 10/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 10/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 10/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 10/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 10/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 10/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 10/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential DW - Class 1/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 1/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 1/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 1/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 1/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 1/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 1/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 1/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 1/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 1/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 1/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 1/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 2/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 2/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 2/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 2/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 2/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 2/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 2/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 2/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 2/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 2/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 2/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 2/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 3/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 3/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 3/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 3/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 3/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 3/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 3/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 3/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 3/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 3/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 3/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 3/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 4/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 4/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 4/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 4/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 4/Moderate,6225.908606055643,6055.402501820942,5427.284210543411,4832.772845267113,4496.703585254787,4160.634325242461,3824.565065230135,3488.495805217809,3340.60686068319,3220.74215794546,3100.8774552077302,2981.0127524700006,2861.1480497322714,2741.2833469945417,2621.418644256812,2501.5539415190824,2381.689238781353,2261.824536043623,2134.03980107827,2094.831720743499,2055.6236404087276,2016.4155600739562,1977.2074797391845,1937.9993994044132,1898.791319069642,1859.5832387348705,1820.3751584000993,1781.1670780653278,1741.9589977305563 +Commercial DW - Class 4/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5489.131246867991,5265.08507352644,5055.601901452091,4816.992726843339,4535.044546783151,4342.788918888147,4186.964805329098,4031.140691770049,3875.3165782110013,3719.4924646519526,3563.6683510929042,3407.844237533856,3252.020123974807,3096.1960104157583,2940.3718968567105,2774.251741401751,2723.281236966548,2672.3107325313454,2621.3402280961427,2570.3697236609396,2519.399219225737,2468.4287147905343,2417.458210355332,2366.4877059201285,2315.5172014849263,2264.5466970497237 +Midsize DW - Class 4/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 4/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 4/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 4/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 4/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 4/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 5/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 5/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 5/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 5/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 5/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 5/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 5/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 5/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 5/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 5/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 5/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 5/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 6/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 6/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 6/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 6/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 6/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 6/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 6/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 6/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 6/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 6/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 6/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 6/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 7/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 7/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 7/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 7/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 7/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 7/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 7/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 7/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 7/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 7/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 7/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 7/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 8/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 8/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 8/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 8/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 8/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 8/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 8/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 8/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 8/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 8/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 8/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 8/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 9/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 9/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 9/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 9/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 9/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 9/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 9/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 9/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 9/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 9/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 9/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 9/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 10/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 10/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 10/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 10/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 10/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 10/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 10/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 10/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 10/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 10/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 10/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 10/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 diff --git a/tests/data/Distributed_Wind/Market/TechLife/df_fom.csv b/tests/data/Distributed_Wind/Market/TechLife/df_fom.csv index 435ce6f..164082e 100644 --- a/tests/data/Distributed_Wind/Market/TechLife/df_fom.csv +++ b/tests/data/Distributed_Wind/Market/TechLife/df_fom.csv @@ -1,121 +1,121 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 1/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 1/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 1/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 1/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 1/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 1/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 1/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 1/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 1/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 1/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 1/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 2/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 2/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 2/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 2/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 2/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 2/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 2/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 2/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 2/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 2/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 2/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 2/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 3/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 3/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 3/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 3/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 3/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 3/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 3/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 3/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 3/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 3/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 3/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 3/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 4/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 4/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 4/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 4/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 4/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 4/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 4/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 4/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 4/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 4/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 4/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 4/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 5/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 5/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 5/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 5/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 5/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 5/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 5/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 5/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 5/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 5/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 5/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 5/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 6/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 6/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 6/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 6/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 6/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 6/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 6/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 6/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 6/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 6/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 6/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 6/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 7/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 7/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 7/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 7/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 7/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 7/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 7/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 7/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 7/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 7/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 7/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 7/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 8/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 8/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 8/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 8/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 8/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 8/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 8/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 8/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 8/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 8/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 8/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 8/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 9/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 9/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 9/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 9/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 9/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 9/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 9/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 9/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 9/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 9/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 9/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 9/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 10/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 10/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 10/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 10/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 10/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 10/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 10/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 10/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 10/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 10/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 10/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 10/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential DW - Class 1/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 1/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 1/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 1/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 1/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 1/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 1/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 1/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 1/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 1/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 1/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 1/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 2/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 2/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 2/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 2/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 2/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 2/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 2/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 2/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 2/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 2/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 2/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 2/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 3/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 3/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 3/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 3/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 3/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 3/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 3/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 3/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 3/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 3/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 3/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 3/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 4/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 4/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 4/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 4/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 4/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 4/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 4/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 4/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 4/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 4/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 4/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 4/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 5/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 5/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 5/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 5/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 5/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 5/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 5/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 5/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 5/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 5/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 5/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 5/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 6/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 6/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 6/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 6/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 6/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 6/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 6/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 6/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 6/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 6/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 6/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 6/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 7/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 7/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 7/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 7/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 7/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 7/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 7/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 7/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 7/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 7/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 7/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 7/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 8/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 8/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 8/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 8/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 8/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 8/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 8/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 8/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 8/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 8/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 8/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 8/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 9/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 9/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 9/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 9/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 9/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 9/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 9/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 9/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 9/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 9/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 9/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 9/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 10/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 10/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 10/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 10/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 10/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 10/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 10/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 10/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 10/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 10/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 10/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 10/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 diff --git a/tests/data/Distributed_Wind/Market/TechLife/df_gcc.csv b/tests/data/Distributed_Wind/Market/TechLife/df_gcc.csv index 15d421f..97555a5 100644 --- a/tests/data/Distributed_Wind/Market/TechLife/df_gcc.csv +++ b/tests/data/Distributed_Wind/Market/TechLife/df_gcc.csv @@ -1,121 +1,121 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Distributed_Wind/Market/TechLife/df_lcoe.csv b/tests/data/Distributed_Wind/Market/TechLife/df_lcoe.csv index 9e51657..4c8ae20 100644 --- a/tests/data/Distributed_Wind/Market/TechLife/df_lcoe.csv +++ b/tests/data/Distributed_Wind/Market/TechLife/df_lcoe.csv @@ -1,121 +1,121 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,105.52889222443584,116.783381418186,79.66341678655874,62.897231845304844,56.13826701236478,49.260852729013315,43.41299594985642,39.5237935687884,35.747540974355395,32.06557605301623,30.3682418069384,29.637922102537658,28.906137376476785,28.172835452336844,27.437961646929917,26.701458617981487,25.96326620057568,25.22332123138566,24.481557359611212,23.737904843437438,23.22890210340497,22.718743762959495,22.207383743255914,23.004661820909003,23.614519024188024,25.001403168153267,24.320133540846086,23.7254920813077,23.53795207393195,23.35041176480591 -Residential DW - Class 1/Moderate,105.52889222443584,129.2944545798276,93.77182209841516,86.25148053517394,78.81604408638964,71.73356996105355,64.97951418250621,58.53155832323709,52.36936331563128,46.42682826125003,43.72633750947416,42.57307002438165,41.417458504632926,40.25941946795769,39.09886542125528,37.93570461688647,36.76984079098585,35.60117288223051,34.42959472934006,33.254994745410684,32.45583440330742,31.654825100543338,30.851893110966277,32.1427820771599,33.133797644355006,35.36805631664807,34.293268954905244,33.357086661592504,33.07226669173999,32.787446239087 -Residential DW - Class 1/Conservative,105.52889222443584,131.4785910809277,96.44499363118794,90.37264604080003,84.30583206378198,78.52698857036005,73.01608695491475,67.75491374913413,62.72686951249819,57.91583002783706,54.41281407150277,52.92118836185684,51.42651540715784,49.92868668045438,48.427588440715574,46.92310141601046,45.415100463314,43.90345420290639,42.38802462512314,40.86866666698929,39.837380243229376,38.80369017061041,37.767500605134565,39.45327828216062,40.74922054048859,43.661378835443905,42.27177728615258,41.06236232582036,40.699718385986415,40.33707381851186 -Commercial DW - Class 1/Advanced,67.82942880391438,73.55736772229507,54.49525972488879,47.02789768432962,41.36794427557422,36.66982209914095,32.692881908480366,30.130500716292524,27.661460116185125,25.273868924832392,23.9611588290359,23.386067424145484,22.809811100713706,22.23234837070196,21.653635752834493,21.0736276514858,20.492276226633155,19.909531254097047,19.325339975212085,18.739646934985785,18.336263748251707,17.931945727779272,17.526655598409373,18.100111668511442,18.529671361860405,19.534146792078097,18.994673099182755,18.615916024485617,18.44948337782143,18.283050462209285 -Commercial DW - Class 1/Moderate,67.82942880391438,81.79823402391811,63.765525522655416,58.62708058884447,53.576917555030995,48.787126348014446,44.238081071947434,39.912080907542254,35.79312003982259,31.866890717089063,31.47166392608667,30.616528050453816,29.761394675815968,28.906263923054944,28.05113592097044,27.196010806938986,26.340888727639722,25.921556748925912,25.07872196535019,24.233694610216126,23.882134401330266,23.530574330389243,23.179014405191236,24.3442450455506,25.336723390151004,27.303677418236106,26.841679008576023,26.379796390466666,25.91791295356644,25.456028697874892 -Commercial DW - Class 1/Conservative,67.82942880391438,83.23689373420143,68.09528945367906,64.22306844239722,59.82452670769097,55.65274551925248,51.69062978767993,47.92276059688202,44.33519466319222,41.38640290913835,40.620470970323524,39.85454021815898,39.08861070909045,38.322682503201065,37.556755664509524,36.79083026129761,36.024906366470645,35.258984057956326,34.493063419144185,33.727144539372944,32.961227514470714,32.19531244735451,31.42939944869902,32.917642513832035,34.10311496764673,36.65861320175907,35.64345517339418,34.6284647622375,33.61347250294547,32.598478395516956 -Midsize DW - Class 1/Advanced,46.70595960656644,48.50951057729988,41.17941483780448,38.01914725718064,34.3495171352049,30.935026507006963,27.74996428006268,24.771962596081007,21.981470809774283,20.70490136758658,19.86971138695249,19.593577291549476,19.317064811809043,19.040160468942343,18.762850136404175,18.48511900051852,18.206951518197453,17.92833137150105,17.64924141875831,17.369663641942857,17.228086800132996,17.086500476468217,16.944904283901376,17.76553781381698,18.49269282260567,19.86541398068098,19.683520166694016,19.400954355894953,19.203832322984578,19.006709963216117 -Midsize DW - Class 1/Moderate,46.70595960656644,54.1527990040703,46.33504888556398,42.81874071588198,39.43385965769748,36.28431004598774,33.34637514808755,30.59942171167003,28.025414674758625,26.425595889642814,26.06889350329681,25.712191325414466,25.35548936591192,24.998787635344158,24.642086144957652,24.285384906747773,23.92868393352201,23.57198323897029,23.215282837741952,22.858582745531532,22.501882979173608,22.145183556747916,21.78848449769719,22.829562212049613,23.705747896811605,25.470277650281755,25.00127680338124,24.97979897806637,24.958321152759723,24.936843327461418 -Midsize DW - Class 1/Conservative,46.70595960656644,55.137983254845494,47.524415933097856,44.600673997648364,41.76178629357929,39.12025925365761,36.65620096292816,34.35230525349311,32.193444601071704,30.335033233178766,29.91128937529604,29.48754576756971,29.063802421899123,28.640059350950285,28.216316568218957,27.79257408809958,27.368831925961143,26.94509009823155,26.521348622490024,26.09760751756999,25.67386680367296,25.250126502494616,24.826386637366216,26.079978900321603,27.13570072776847,29.257435437665123,28.698933427116984,28.67745904247162,28.655984657836118,28.63451027321063 -Large DW - Class 1/Advanced,31.231959760701194,31.796751899134456,30.668233655611562,27.01774448591366,23.485602913472825,22.493064736816848,21.550408642305758,20.65396425590247,19.80041212453305,18.986842210491872,18.642993921381187,18.50206564595728,18.361137017642946,18.22020801938171,18.079278632999966,17.938348839113925,17.797418617027056,17.656487944617293,17.515556798211957,17.374625152449564,17.233692980126527,17.092760252026547,16.951826936731344,17.7941077239516,18.541353256214578,19.94905029305552,19.767860495003397,19.586747398810175,19.405634004241108,19.351729874569024 -Large DW - Class 1/Moderate,31.231959760701194,35.83633452739782,35.21239562307509,31.83175098545878,28.54002710133045,27.303108116443198,26.128352459384523,25.0111859750638,23.94747180901729,22.93359064828501,22.48636416000129,22.30699208978413,22.127619553751593,21.948246529389156,21.768872992707635,21.589498918120448,21.410124278308167,21.230749044069675,21.05137318415701,20.871996665093043,20.692619450969023,20.51324150321944,20.333862780372158,21.452326672845288,22.445344028774805,24.310157370747238,24.077640090660818,23.845224057028155,23.612807629539375,23.548307431714615 -Large DW - Class 1/Conservative,31.231959760701194,36.54154979978956,36.07339473269975,34.48060757930642,32.87922175769642,31.3603951929894,29.917901221576095,28.54612335887709,27.239982144941784,25.995028448975088,25.657144606862882,25.446056405941277,25.234967646041223,25.02387830014529,24.81278833946646,24.601697733300828,24.390606448865086,24.179514451117882,23.96842170256168,23.757328163023917,23.546233789414085,23.335138535453574,23.12404235137583,24.470357305682587,25.66613641613699,27.908070709842903,27.633208257078184,27.35846730005799,27.083725870410447,27.010483916359725 -Residential DW - Class 2/Advanced,115.58369221477177,127.84233222818133,86.10496588136002,67.85244767081527,60.45048728336133,52.95275274903988,46.589534730709566,42.348972710309376,38.24524112400888,34.25677518657172,32.44345371097366,31.663227655261604,30.881436465725926,30.098024400475364,29.312933039549772,28.526101122193896,27.737464372126095,26.946955309757545,26.15450305021025,25.360033085866757,24.81624767543746,24.27122769671323,23.724923922053964,24.57668394726564,25.22821570437797,26.709872489557394,25.982048344888508,25.346772098413428,25.14641655636619,24.946060691948567 -Residential DW - Class 2/Moderate,115.58369221477177,141.39249966676368,101.35417068602719,93.0466079006003,84.87024135817626,77.10970849102688,69.73408000422786,62.71542132737223,56.02843924156827,49.599402666013034,46.714374047657685,45.48229810111996,44.24771794046445,43.01054437866511,41.77068394378573,40.52803861861789,39.28250556111098,38.033976803922876,36.78233893124877,35.52747273090074,34.67370181681544,33.81795559345824,32.96015529660498,34.339257079545234,35.397993633526525,37.78493023241517,36.636697343546516,35.636541091787954,35.33225796711395,35.027974326647325 -Residential DW - Class 2/Conservative,115.58369221477177,143.75803737214326,104.24349370164833,97.49245008807549,90.78172341804483,84.41226612067713,78.35869063300068,72.59806648765995,67.10963003527249,61.87350464956607,58.131110317004904,56.53755445780664,54.940743120255256,53.340560361216916,51.73688466717449,50.1295886157571,48.51853851229889,46.90359399925515,45.284607636079585,43.66142444692793,42.559665129917825,41.45533791085425,40.34834039624579,42.14931558536891,43.53381597684537,46.64497642670139,45.16041654247292,43.86835628648759,43.48093109571216,43.09350523440632 -Commercial DW - Class 2/Advanced,75.60909165218757,81.8925039995423,59.31796616973783,51.00484012039217,44.71327322945472,39.50746465182391,35.11527269153485,32.26937154443247,29.543652811670498,26.923074681106645,25.52470579469342,24.912087723104293,24.29822871808389,23.68308458435823,23.066609003350685,22.448753404166386,21.829466825058702,21.208695764549883,20.5863840212925,19.962472521667532,19.532767212446995,19.102066068412764,18.67032938207504,19.28120540772865,19.73879532949422,20.8088161918924,20.234140008934,19.8306677491705,19.65337480724535,19.476081578822477 -Commercial DW - Class 2/Moderate,75.60909165218757,90.89719150705753,69.40862938985006,63.584914899475905,57.9095576389218,52.56244942904703,47.515917518079306,42.745315786288984,38.22862231644198,33.94631352969805,33.525296848722995,32.61436045387859,31.703426723227604,30.79249578553981,29.88156777801952,28.97064284700754,28.059721148754335,27.613026334728627,26.715193719962304,25.815025460899324,25.44052475477911,25.0660241956051,24.691523791684332,25.932789687476223,26.99003061368851,29.085335070237598,28.59318969578684,28.10116766867863,27.609144769350667,27.117120997802466 -Commercial DW - Class 2/Conservative,75.60909165218757,92.46919627531864,74.12156757346445,69.65413082960288,64.66239633965151,59.959354873181304,55.52066549754731,51.32464879016983,47.35193272392663,44.087006212583276,43.271094614296274,42.4551842800925,41.63927527010099,40.82336764832548,40.00746148296211,39.19155684674829,38.37565381734667,37.55975247776997,36.74385291684918,35.9279552297527,35.11205951856171,34.296165892908945,33.48027447069097,35.06563044865313,36.32845900495259,39.050712175176265,37.969311638832615,36.88808965728909,35.806865707013124,34.725639788003484 -Midsize DW - Class 2/Advanced,52.808791603743295,54.808587746593744,44.93550987483567,41.28242144629996,37.12793423188879,33.296143503617124,29.750861211565063,26.461116260894244,23.400247406515092,21.970907953957934,21.08465006444651,20.791631677865507,20.49821177053823,20.20437603951177,19.91010949446965,19.61539641594977,19.320220310478046,19.02456386234987,18.7284088817623,18.431736248972037,18.281502654298357,18.131258997999275,17.981004869361538,18.851816250184307,19.623433341360915,21.080089892149342,20.8870741335349,20.587230762644918,20.378055651695057,20.168880193901284 -Midsize DW - Class 2/Moderate,52.808791603743295,60.99977310266475,50.5614044043386,46.49397547176777,42.62353214799539,39.05371129865676,35.75079841282211,32.685938883047086,29.834292833940925,28.04139583242589,27.6628827857695,27.284369960323342,26.90585736660987,26.527345015829454,26.14883291991624,25.77032109159906,25.39180954446852,25.013298293051616,24.634787352893433,24.256276740648147,23.877766474179694,23.4992565726733,23.120747056760525,24.225481739088558,25.15524202573344,27.02766441052221,26.529986384694425,26.50719529215713,26.484404199628564,26.461613107108846 -Midsize DW - Class 2/Conservative,52.808791603743295,62.08060715635173,51.85925710379459,48.428856341910766,45.13975695236385,42.106114430302924,39.29927751924479,36.69472451432716,34.27134494558197,32.18987674048086,31.740222954050793,31.290569433073,30.840916190174415,30.391263238795517,29.941610593257256,29.49195826883424,29.04230628183518,28.592654649692488,28.14300339106026,27.69335252592351,27.243702075718964,26.79405206346889,26.34440251393115,27.674646002282383,28.79492021581384,31.046388947117958,30.453737185682208,30.430949744195058,30.408162302718367,30.385374861252302 -Large DW - Class 2/Advanced,35.03107460178671,35.78656159103719,33.077701483364066,29.03222543442477,25.148300464869134,24.005721973744055,22.92755235634417,21.908492307279896,20.943807743152195,20.029361311487925,19.66663318942405,19.51796690167713,19.369300241663474,19.22063319139007,19.071965731685452,18.923297842101512,18.774629500805332,18.62596068446018,18.47729136809356,18.328621524951462,18.179951126336615,18.031280141428535,17.882608537083833,18.771136815031852,19.55941169445439,21.044401786825716,20.85326331888521,20.66220576430714,20.471147894970162,20.4142840269602 -Large DW - Class 2/Moderate,35.03107460178671,40.160753219850704,37.97887821038798,34.205171015076324,30.560559993460043,29.139240478403778,27.79804220610162,26.530372994813206,25.33034374982451,24.192815644216665,23.721033089614053,23.53181215630984,23.34259073161352,23.153368791774344,22.96414631148595,22.77492326375686,22.585699619767613,22.39647534871372,22.207250417631492,22.018024791205637,21.82879843155575,21.639571297998792,21.4503433467855,22.630219240198592,23.677760647558053,25.644966136009916,25.399681924850157,25.154504519328814,24.909326698325717,24.841284959074276 -Large DW - Class 2/Conservative,35.03107460178671,40.92438328386392,38.907522221824074,37.05153007425472,35.20695427151564,33.46937986433685,31.82975590091768,30.280023547145184,28.812983557230556,27.422349189757202,27.065913007270815,26.84323449138182,26.620555385822303,26.397875662091362,26.17519528982136,25.952514236622527,25.729832467911496,25.50714994672289,25.284466633500283,25.06178248586533,24.839097458361536,24.616411502169257,24.393724564789373,25.813962240961157,27.075398533868576,29.44043172408688,29.15047727477123,28.860650992221693,28.57082421109405,28.493560728068385 -Residential DW - Class 3/Advanced,119.58279912875778,132.19498473629085,88.61419594598523,69.76307620459355,62.096472833805905,54.347929590219,47.778108177528686,43.39572646510054,39.16166387548416,35.052973625022666,33.197506800966735,32.39914667502147,31.599185038299417,30.79756485335227,29.99422634241895,29.189106820917324,28.382140518651767,27.573258387667995,26.762387895576563,25.949452803048604,25.393028692908718,24.83534132054859,24.27634031417576,25.147897007296624,25.814571712476567,27.330665271469496,26.585924985561505,25.935883602768904,25.73087138276981,25.525858832907776 -Residential DW - Class 3/Moderate,119.58279912875778,146.15412553847656,104.30778584233481,95.66666819508887,87.18114400290567,79.14136263423295,71.51310776894928,64.26557941991447,57.37097846845239,50.752195558388344,47.800112896904,46.53940095239672,45.27612659064659,44.010198551736295,42.74152119124814,41.46999421385068,40.19551238723094,38.91796523466206,37.63723670432092,36.35320481328133,35.47959049406267,34.60395495529161,33.72621760210022,35.13737256809877,36.220716353391815,38.66313030478565,37.488210104338016,36.464808148875,36.1534528538816,35.84209703110751 -Residential DW - Class 3/Conservative,119.58279912875778,148.59106028868862,107.28130813848524,100.23769898270528,93.25358777688989,86.63632497860218,80.35774599065181,74.39249723350983,68.71769394073979,63.31157310508089,59.48219777365381,57.85160437429692,56.217679832524325,54.58030551044353,52.93935707031149,51.294704128197374,49.64620988209428,47.993730712257324,46.337115751316404,44.67620642146751,43.54883993498582,42.41884586308603,41.2861194324398,43.12895301674048,44.545632066124014,47.729102331438575,46.210038199359225,44.88794778575989,44.49151803077105,44.09508758966729 -Commercial DW - Class 3/Advanced,78.65839936121225,85.1506819632519,61.198815971679785,52.552877419552146,46.01343400379857,40.60897946814387,36.054761954274426,33.098421974322065,30.273004984814833,27.56214393430348,26.130582161471498,25.503422460512674,24.874992370259505,24.24524664638098,23.614137870842907,22.981616319829886,22.34762982192344,21.712123605688745,21.07504013573485,20.43631893622051,19.996413772254147,19.555489135482585,19.113504375884894,19.7388806802078,20.207332349862007,21.302752147617216,20.714434956585876,20.301385532297644,20.119884212639445,19.938382599682964 -Commercial DW - Class 3/Moderate,78.65839936121225,94.45394472358518,71.60943321490709,65.51476743299945,59.593436493313796,54.02795265327104,48.787179020434564,43.843509545023764,39.17238268827375,34.75209241985704,34.32108212488801,33.388522960413525,32.45596652337204,31.52341294558993,30.590862367528295,29.65831493900162,28.72577081996926,28.2684728737015,27.349328531897665,26.427793104935596,26.04440292800208,25.661012901502815,25.277623033942017,26.54835268446617,27.630689190480037,29.775729595472132,29.271902235191757,28.76820115013252,28.26449917214977,27.76079630124302 -Commercial DW - Class 3/Conservative,78.65839936121225,96.07807364615181,76.47180890323716,71.76818887409979,66.54263245800638,61.631092565079655,57.00608950530893,52.64325898017101,48.52092273524769,45.13349330477753,44.298214527148346,43.46293704360776,42.62766091571207,41.792386208984276,40.95711299323928,40.12184134294103,39.28657133759566,38.45130306218635,37.61603660765266,36.78077207142197,35.945509557998584,35.11024917961754,34.27499105697391,35.89797840775986,37.19078254864425,39.97765346112484,38.87058387169742,37.76369707540041,36.65680826363941,35.5499174364132 -Midsize DW - Class 3/Advanced,55.20358206487531,57.27225052195931,46.40093693503816,42.55336612259903,38.20889759972068,34.21435793884517,30.529110216287098,27.118576192873242,23.953148065727,22.465126194404228,21.55893263288262,21.259323028872736,20.959302872224168,20.658857538250377,20.357971699439528,20.056629282732633,19.754813423647914,19.452506416977652,19.14968966375364,18.846343614149045,18.692730633290182,18.53910736447759,18.38547338775935,19.275872983565893,20.064846992440156,21.55426988310738,21.356912387282954,21.050324276326645,20.836443936284955,20.622563241597376 -Midsize DW - Class 3/Moderate,55.20358206487531,63.67772651667097,52.210301911507045,47.925366086358736,43.864497416136146,40.130703337081854,36.68599901373719,33.49806241339401,30.5392170122389,28.672164908378573,28.285137509366038,27.898110336539677,27.51108340065865,27.124056713175268,26.737030286292125,26.350004133024377,25.962978267268337,25.575952703877785,25.188927458747468,24.80190254890619,24.414877992619726,24.02785380950485,23.64083002065722,24.770414838082278,25.721089348839584,27.63563039792397,27.126757497548947,27.103453737366088,27.080149977192157,27.05684621702727 -Midsize DW - Class 3/Conservative,55.20358206487531,64.795970631002,53.55047990049991,49.919815326161924,46.453980991697314,43.2672832028086,40.32730233500233,37.606451398609494,35.081107717885615,32.913962621510535,32.454194227909696,31.994426105732266,31.53465826788922,31.074890728123364,30.615123501077797,30.155356602370702,29.69559004867765,29.23582385782318,28.776058048881,28.316292642285664,27.856527659956107,27.396763125432464,26.9369990640295,28.29716533015377,29.44263922827674,31.74475297239219,31.138769977156368,31.115469950151148,31.09216992315662,31.068869896172963 -Large DW - Class 3/Advanced,36.53239179136948,37.36087277248378,34.027492501018415,29.825912172919843,25.803360295376596,24.60191460628892,23.470797358207633,22.404006529263338,21.39620355768736,20.442731206787727,20.072517030450427,19.920782538638246,19.76904766687641,19.617312396800575,19.465576708843596,19.313840582135363,19.162103994392368,19.01036692179624,18.858629338859107,18.7068912182748,18.55515253075379,18.40341324483951,18.251673326704555,19.15853922588344,19.963082677194365,21.47872028695072,21.28363706574267,21.088636427802925,20.893635468608228,20.835598032914298 -Large DW - Class 3/Moderate,36.53239179136948,41.867095433265526,39.06940130501585,35.1402764097331,31.356597693005366,29.862926294234622,28.45668850446569,27.13042237060193,25.87749074590522,24.69211172831703,24.210592432628797,24.017466320513734,23.824339706865114,23.63121256744202,23.438084876415815,23.24495660623796,23.05182772749421,22.858698208744336,22.665568016344324,22.47243711425005,22.279305463799325,22.086173023469485,21.893039748608352,23.09726615260149,24.166426925408917,26.174231987364312,25.92388555244669,25.673648127443244,25.423410278383248,25.35396428034427 -Large DW - Class 3/Conservative,36.53239179136948,42.65377498252065,40.02471034156272,38.06444960146457,36.1240206764602,34.300606590730986,32.583929549066525,30.964880455560476,29.435357164046327,27.98829702190016,27.624504639425957,27.397230440561007,27.16995563985579,26.942680208221212,26.715404114662896,26.4881273261226,26.26084980730323,26.033571520476507,25.806292425269625,25.579012478429632,25.351731633561894,25.12444984083921,24.897167046678984,26.346715867143885,27.63418593018592,30.048029140205525,29.752090553977503,29.456282779646504,29.16047449644764,29.081616434473997 -Residential DW - Class 4/Advanced,124.03143514957597,137.03399320055323,91.40252236384327,71.8855284164992,63.92457327519694,55.89733832836864,49.09810434989375,44.5583670398397,40.17976985529317,35.93779222420034,34.03548910107192,33.21697650829645,32.39682197888654,31.574967035636003,30.751350391854007,29.92590778065373,29.098571771646817,28.269271573947986,27.437932824281546,26.604477358860617,26.034007809753145,25.462243110748226,24.889131618552167,25.782688430138325,26.466191555784235,28.020554843144314,27.257015579906255,26.59056564039938,26.38037843504086,26.17019089149289 -Residential DW - Class 4/Moderate,124.03143514957597,151.44780516347313,107.58992536577803,98.57720400519038,89.74772919783676,81.39760900348963,73.48884586594956,65.98735656893406,58.86248139416927,52.03329904077901,49.00669894539209,47.714163698569905,46.41900135313262,45.12111834555032,43.820416617117694,42.516793340815816,41.210140628023325,39.900345213323774,38.587288115476035,37.27084427242111,36.37517789546773,35.47743927867842,34.57754579278329,36.024321592939714,37.13501149559173,39.63907765698643,38.4344997374241,37.38526473583166,37.0660501088766,36.746834940818424 -Residential DW - Class 4/Conservative,124.03143514957597,153.96411470954214,110.65701225035514,103.287302548039,95.99894378821266,89.10624572765636,82.5778405313024,76.3855906273814,70.50418328251544,64.90970449404195,60.98366682084823,59.311913450788666,57.63674485252949,55.95803939348179,54.275669597328644,52.58950178894549,50.899395713124534,49.205204124824405,47.506772348431625,45.8039378032695,44.64811396403939,43.48959621302257,42.32827713216818,44.21762812318082,45.67006744743773,48.93389590806011,47.37648706343837,46.021024012177506,45.6145874479452,45.20815018027884 -Commercial DW - Class 4/Advanced,82.04051912851949,88.7590902502872,63.27924020503102,54.26341173716401,47.44888590760209,41.824341515525816,37.0908772895563,34.01247368949775,31.077029315515194,28.26665361233211,26.798500015364098,26.15530962825661,25.510816379723625,24.864973868954102,24.217733465872282,23.56904417568365,22.91885249342801,22.26710224767036,21.613734432370745,20.95868702587873,20.507537546297165,20.055342535398417,19.602060304115653,20.243421709592354,20.723847365586185,21.847266939079525,21.24391190644123,20.82030461997766,20.63416398646278,20.448023052152692 -Commercial DW - Class 4/Moderate,82.04051912851949,98.39302292140265,74.0437613605003,67.96314787602475,62.06405759282828,56.533544347503785,51.33811493523737,46.448215797727904,41.83767058507829,39.25262278933527,38.10112157904158,36.94962382510355,35.798129691930384,34.64663935452627,33.49515299935835,32.3436708253107,31.19219304473509,30.040719884611228,28.88925158782785,27.663330681318314,27.27013874980886,26.876946898389555,26.48375513158803,27.83966019298784,28.998429311135048,31.284444073568345,30.767734968601015,30.25115959059116,29.734583296834316,29.21800608732997 -Commercial DW - Class 4/Conservative,82.04051912851949,100.07487896398719,79.07143116527769,74.10415896764837,69.23004321457184,64.66044117563195,60.51703764300672,56.327330437517,51.957853379253386,48.67460867840098,47.18501273298085,45.69542128082309,44.20583453565963,42.71625272499597,41.22667609123934,39.737104892939065,38.24753940615244,36.757979925953094,35.26842676809637,33.68208521759564,33.17829133459504,32.67449755571161,32.170703886831284,33.94073609461271,35.45449157616576,38.43366639529071,37.76930018679486,37.10510782334372,36.440914269421484,35.77671952502751 -Midsize DW - Class 4/Advanced,57.87070566026993,60.00675007432224,48.022635782140426,43.95620416866874,39.39935329714311,35.223607089591646,31.383079444084938,27.838967488929132,24.558235934299958,23.00544596398509,22.077457096613877,21.770641435054973,21.463405346454493,21.155733854380383,20.847611262671307,20.539021111687244,20.229946131330504,19.920368190556722,19.61026824306479,19.299626268825396,19.14231866681444,18.98500052940913,18.827671426557085,19.739486459796645,20.547436469561852,22.072682200756645,21.870577962993348,21.55661595099439,21.337591469982865,21.118566625795687 -Midsize DW - Class 4/Moderate,57.87070566026993,66.65007422800183,54.03503632441966,49.50530048506329,45.23116183578672,41.31447181037023,37.71219054132517,34.3879215426387,31.310677601849793,29.361773210714237,28.965437225885342,28.56910147268274,28.172765962124355,27.776430705937955,27.380095716619614,26.983761007497524,26.58742659280223,26.191092487744765,25.794758708602167,25.398425272812812,25.002092199081787,24.605759507497684,24.209427219663542,25.36618023561068,26.339719885346227,28.30030850031306,27.77919644820138,27.75533219785152,27.731467947510804,27.70760369717935 -Midsize DW - Class 4/Conservative,57.87070566026993,67.80984098703405,55.42205313269551,51.56549985298771,47.901324668525184,44.543573960787846,41.45534946740186,38.605447808687494,35.96730241087323,33.705592481309736,33.23476597255115,32.76393974174412,32.293113802110135,31.82228816772254,31.35146285357662,30.880637875666203,30.409813251067934,29.938988998035054,29.468165136100026,28.99734168618888,28.526518670747738,28.055696113882906,27.584874041518017,28.97775433369067,30.150778586409412,32.50826159740569,31.88770380790776,31.863843380524024,31.839982953151242,31.816122525789588 -Large DW - Class 4/Advanced,38.18784246133272,39.09334365517932,35.07087239163307,30.696478722061226,26.520931118070425,25.2542755400033,24.064673861941596,22.94530001622325,21.890110446462273,20.893844535381454,20.515460777998904,20.360377934590673,20.20529470284837,20.050211064002404,19.89512699805384,19.74004248367202,19.5849574980817,19.429872016938912,19.274786014193335,19.11969946193623,18.964612330231727,18.809524586929104,18.654436197454483,19.58131406520198,20.403611517710093,21.952694967954333,21.75330681114929,21.554003059991988,21.354698980490543,21.295380822542132 -Large DW - Class 4/Moderate,38.18784246133272,43.74486155440752,40.26738048784242,36.165960016408214,32.228599608487706,30.65479175643611,29.17672193234447,27.78590874124267,26.474843024273294,25.236996880848444,24.744851814559272,24.54746395471621,24.350075582272165,24.15268667245129,23.955297198854975,23.75790713332677,23.560516445803344,23.36312510415067,23.165733073982295,22.968340318458715,22.77094679806457,22.57355247036091,22.376157289710207,23.606957568592698,24.699711699359202,26.7518233471374,26.49595247361053,26.240193015538697,25.984433124052586,25.91345464901648 -Large DW - Class 4/Conservative,38.18784246133272,44.55690620461178,41.25198202186102,39.17548474239816,37.1286008140503,35.21014457184319,33.40839366348003,31.71300950529961,30.114838719625798,28.605919672391547,28.23409941972158,28.001809921319776,27.76951980779679,27.537229049421615,27.304937614515914,27.072645469291945,26.840352577673706,26.60805890110036,26.37576439830819,26.143469025089768,25.91117273402667,25.678875474192143,25.446577190821177,26.928113458890042,28.243994349219715,30.711104259963427,30.40863514514105,30.106299728864727,29.80396379249127,29.72336555585781 -Residential DW - Class 5/Advanced,129.99230978457143,143.52288220862158,95.14502071094535,74.73738458777369,66.38394511277545,57.98462921202515,50.87899388691517,46.12948266121322,41.557937122706626,37.13771850881471,35.17189942164193,34.3260575269374,33.478518873006294,32.62922303014806,31.77810666537167,30.925103365984405,30.070143450165908,29.213153763395333,28.354057459482934,27.49277376483259,26.90325681842604,26.312401478385894,25.72015437710149,26.643546140660472,27.349870739616765,28.956132634234276,28.16709957255755,27.478397548259128,27.261192406160756,27.043986914581133 -Residential DW - Class 5/Moderate,129.99230978457143,158.54638740083888,111.99522083720302,102.48797733859838,93.2005960120674,84.43711843820263,76.1544379172796,68.3140523974841,60.88146620738095,53.770637906915205,50.64298271652371,49.307291034081416,47.96888453687662,46.6276665373884,45.28353570283114,43.93638577289648,42.58610525667185,41.2325771069239,39.875678369749025,38.51527980739343,37.58970804222792,36.66199484724865,35.73205483427856,37.2271370050579,38.37491171247293,40.962586092945905,39.71778854334811,38.63352065355559,38.30364777528317,37.973774337840744 -Residential DW - Class 5/Conservative,129.99230978457143,161.16913491744629,115.18789033480972,107.38493579459816,99.69231375055261,92.43360727914192,85.57310917027048,79.07892529503697,72.92247880699519,67.0769734253956,63.019849352429134,61.29227783979664,59.56117706797288,57.826421343180684,56.087878932798716,54.34541169842615,52.5988747018766,50.848115781746756,49.0929750979619,47.333284641442106,46.13886902126942,44.94166954233885,43.741575200020215,45.69400969657585,47.19494449075786,50.567748859915206,48.95833971998055,47.55761913779278,47.1376120705811,46.71760427644842 -Commercial DW - Class 5/Advanced,86.5642834508438,93.57635823089052,66.05214432341936,56.540214742788734,49.357405473093735,43.43878726904047,38.4662619472817,35.2252129984891,32.14343742125865,29.200920589998553,27.68424170798615,27.01979264812354,26.35399766477287,25.68680882348752,25.0181758868747,24.34804617466439,23.676364413455087,23.00307257523841,22.3281097037119,21.651411727290924,21.185350894333567,20.71820997324884,20.249945897066482,20.912505523956458,21.40881016696356,22.56936090652889,21.946063835808065,21.508455518141098,21.31616258059052,21.123869332302878 -Commercial DW - Class 5/Moderate,86.5642834508438,103.65173916579674,77.2883681249344,70.48556047489622,63.924318456490965,57.79285203973885,52.050278691313814,46.66074302644711,41.59266753378843,36.81836556355611,36.36172846642527,35.373721649096275,34.38571772136668,33.39771682290092,32.409719102511566,31.421724718920704,30.43373384159847,29.94924609468142,28.975451712076957,27.99912407632659,27.59293847123339,27.186753025518883,26.780567748192926,28.126851829168576,29.27354137694472,31.546120559384704,31.012336875006465,30.478686973860537,29.94503612670008,29.411384333524577 -Commercial DW - Class 5/Conservative,86.5642834508438,105.4106616001956,82.53635104128507,77.21344691076678,71.37853895463945,65.92581133916892,60.81890581561401,56.02593416537435,51.5188117051638,47.817018773410794,46.93207639323171,46.04713538408453,45.16219581118552,44.27725774395353,43.39232125635446,42.50738642727973,41.62245334096267,40.737522087439395,39.85259276305647,38.967665471034096,38.08274032209011,37.19781743513279,36.31289693803343,38.032383087653606,39.40205415338671,42.35462549195515,41.18173229302521,40.00903275565145,38.83633108297921,37.6636272750072 -Midsize DW - Class 5/Advanced,61.41692017259388,63.63869222939415,50.17552717063046,45.81860439926676,40.98056996557657,36.56534862883887,32.519838973237675,28.799475445777915,25.366579821814607,23.728887660965754,22.7717167537401,22.455252800937206,22.138355200116585,21.821008503889203,21.50319652250374,21.184902278721438,20.866107959359766,20.546794863215737,20.226943345047964,19.906532755266447,19.74427837331804,19.58201312467357,19.419736565756995,20.36022502771478,21.193582270491472,22.766791703925097,22.558331986986854,22.234496955742646,22.008584912435158,21.782672494531404 -Midsize DW - Class 5/Moderate,61.41692017259388,70.59792455512498,56.457468214816906,51.602812879114,47.04642683488364,42.888227242601715,39.07820346046702,35.57438337080569,32.341280733162144,30.285099412309027,29.876300031730796,29.467500890062702,29.05870199866915,28.649903369646697,28.241105015884383,27.832306951129524,27.423509190060166,27.014711748365674,26.605914642834943,26.197117891454727,25.788321513518323,25.379525529746044,24.97072996242026,26.163858859372027,27.168012963501774,29.190255308499008,28.652756084937273,28.628141386463206,28.603526687998567,28.578911989543485 -Midsize DW - Class 5/Conservative,61.41692017259388,71.81284138487122,57.90666604447141,53.75030176282958,49.82375147676945,46.24033270947888,42.95694728304605,39.93742392499644,37.15118015893303,34.76551677317483,34.27988439936094,33.79425231223922,33.30862052544693,32.82298905349998,32.3373579118652,31.851727117039356,31.366096686636112,30.8804666394827,30.394836995725814,29.909207776949536,29.423579006305843,28.937950708659102,28.452322910748148,29.889004469970253,31.098916277805937,33.530533974682605,32.89046178928851,32.865851033999625,32.84124027872204,32.81662952345593 -Large DW - Class 5/Advanced,40.40581200924434,41.41006486493059,36.463886355081144,31.857249069271734,27.47671035262145,26.122513506734304,24.85463910731357,23.66508558670239,22.546809996534936,21.493701197054897,21.104454143683398,20.944918913517327,20.785383283868217,20.62584723542761,20.4663107476224,20.30677379850954,20.147236364659907,19.98769842103063,19.828159940823486,19.668620895328488,19.509081253750313,19.349540983015203,19.190000047556666,20.143488329801333,20.989393721189668,22.582950940995254,22.3778384037912,22.17281269549835,21.967786649434686,21.906765483112526 -Large DW - Class 5/Moderate,40.40581200924434,46.25587668502461,41.86679959166897,37.53355577048657,33.39007565649356,31.708698609674123,30.134499146889887,28.657542416132777,27.26908376347863,25.961544279196957,25.455269860311933,25.252215048058087,25.04915970848662,24.84610381611038,24.64304734377286,24.439990262509244,24.23693254139309,24.03387414736781,23.830815045059737,23.6277551965717,23.424694561253872,23.221633095448883,23.01857075220898,24.284706976337304,25.40883378453526,27.519861006243996,27.256644148699998,26.99354190531881,26.730439216080132,26.657422968100242 -Large DW - Class 5/Conservative,40.40581200924434,47.10184044344781,42.89050946807507,40.65688400771168,38.466666416197434,36.42066372860685,34.50508294542341,32.70783487791375,31.018278703908067,29.427187938732946,29.04469282653048,28.80573435905421,28.5667752587968,28.32781549517366,28.08885503559699,27.849893845309005,27.61093188719797,27.371969121595978,27.13300550605464,26.894040995097352,26.65507553994431,26.41610908820667,26.17714158354714,27.70121235972948,29.054871836795378,31.59281181007421,31.281658888249755,30.970643503420682,30.659627583562624,30.576715393215103 -Residential DW - Class 6/Advanced,140.12995417018897,154.53673945102588,101.4862198832217,79.56205685124075,70.53899938060994,61.5068997716087,53.88114597959793,48.775684999680415,43.877436783754916,39.15598395912873,37.08333157942973,36.19152203940242,35.29792352903106,34.402472334536746,33.50510168106954,32.60574154671007,31.704318462749185,30.8007552990518,29.89497103318861,28.9868805018873,28.365326000857554,27.74236037061061,27.1179273432498,28.091501233453243,28.83621134966855,30.529766244939637,29.69785283865694,28.97172300357706,28.74271375364628,28.51370413524154 -Residential DW - Class 6/Moderate,140.12995417018897,170.59510194790548,119.45944751312491,109.10408926613921,99.0341380464671,89.56624283638492,80.64798599467657,72.2328651561711,64.27948232678514,56.69282658964526,53.39519761882985,51.98691719148915,50.57577441159797,49.16166733711006,47.74448912826553,46.32412774999339,44.90046565235897,43.47337942714616,42.04273943846806,40.60840942508896,39.63253706014438,38.654406888452264,37.67392888137797,39.25026194240648,40.46041296505397,43.188715634190714,41.87626902084139,40.733076121416595,40.385276158230354,40.037475605485774 -Residential DW - Class 6/Conservative,140.12995417018897,173.39851099397086,122.86490116931708,114.3171709015669,105.93218052881993,98.04847760011847,90.62241280516346,83.61526138568966,76.99254764549893,70.72230069405846,66.44469045034992,64.62323331315852,62.798055117651494,60.96902333916872,59.13599908602232,57.298836712620044,55.4573834040468,53.611478729621666,51.760954162691625,49.90563256365029,48.64630590757383,47.38404410272558,46.118730111880495,48.17727050956908,49.7597742573623,53.31587514559157,51.619001966588954,50.14215861568823,49.69932608189761,49.25649278168115 -Commercial DW - Class 6/Advanced,94.1559873699407,101.64371959786313,70.68813690028432,60.34192106122499,52.54122022524301,46.13039885559247,40.75860260194099,37.246401631426615,33.92113109064717,30.759039720817775,29.16143303469421,28.461529928496454,27.76020908226879,27.05742000385147,26.353109775256662,25.64722290527089,24.939701171183437,24.230483448694837,23.519505528961993,22.806699921632653,22.31577075283916,21.823703863969023,21.33045389006038,22.02836674585915,22.551153490915066,23.77362954903431,23.117074242941058,22.656115774738222,22.453562362563375,22.25100862307098 -Commercial DW - Class 6/Moderate,94.1559873699407,112.45838318907212,82.71299596367304,75.22493760381153,68.04777644971573,61.37388917152161,55.15213896809271,49.3380913057469,43.89295112819007,38.78294060403346,38.301938008058556,37.26121256774247,36.220490171210656,35.17977096557983,34.139055107603006,33.09834276447144,32.057634114697954,31.547294798314372,30.521540147801783,29.493117073398324,29.06525798852531,28.637399071535214,28.209540331918642,29.627660195455338,30.835535448524364,33.229376188097376,32.66711057391882,32.10498588145347,31.54286019249562,30.980733507044715 -Commercial DW - Class 6/Conservative,94.1559873699407,114.34636683296114,88.32931831991513,82.40520025525409,75.98283375361399,70.01079365127451,64.44331960877382,59.2406480491376,54.36806096940452,50.368466132748885,49.43630449973906,48.50414431091742,47.571985634980095,46.63982854505,45.70767311903978,44.775519440050374,43.843367596809685,42.91121768415801,41.97906980358285,41.04692406381207,40.114780581471265,39.182639481813474,38.25050089953304,40.06173635742056,41.50449110159012,44.61460740089201,43.37913030752533,42.143857209216954,40.90858186167365,39.67330426489406 -Midsize DW - Class 6/Advanced,67.43690668175627,69.77478019394798,53.79834102778154,48.94229997160076,43.625534785150585,38.80488862588311,34.414021128440005,30.397916329353055,26.71056556536408,24.93101192572833,23.925349981352483,23.592853713760015,23.259901829197382,22.926478097698563,22.592565509326615,22.25814622676239,21.92320153439341,21.587711783598913,21.251656333894,20.915013489564085,20.74453917196631,20.574053437157033,20.403555819088297,21.391690172290637,22.267265953798308,23.920175424608523,23.701154973111734,23.360914202399208,23.12355727584046,22.8861999557081 -Midsize DW - Class 6/Moderate,67.43690668175627,77.2677325652254,60.53385584284818,55.12084840690602,50.08289372564322,45.51502840583129,41.354390489348035,37.548848110447594,34.05480382294508,31.819366563152872,31.38985708179645,30.96034785145354,30.53083888406428,30.101330192338047,29.67182178981685,29.242313690944457,28.812805911142508,28.38329846689521,27.953791375842,27.524284656880845,27.094778330282466,26.665272417816876,26.235766942895292,27.489340695860033,28.54436604315054,30.66905678888552,30.10432742844731,30.07846572983028,30.05260403122316,30.026742332626082 -Midsize DW - Class 6/Conservative,67.43690668175627,78.57582425038063,62.08768982233668,57.414742917891346,53.039472242633614,49.07244230128614,45.45905939536233,42.154048019646225,39.119543921031735,36.52676542027399,36.01653052531975,35.50629593158173,34.996061653388075,34.48582770599007,33.9755941056381,33.46536086966469,32.95512801657583,32.444895566152525,31.93466353956214,31.42443195948222,30.914200850237634,30.4039702379524,29.893740150719967,31.40320513695112,32.67441203637319,35.22921741392864,34.55671866407625,34.5308611084093,34.50500355275421,34.47914599711118 -Large DW - Class 6/Advanced,44.12919327594139,45.289461565359815,38.79176635852844,33.793913959707105,29.06943968800279,27.568151589240863,26.169301825913912,24.862748838939694,23.63964629345772,22.49236050158181,22.08502790826327,21.918080211507824,21.751132096708204,21.584183543658828,21.417234530830704,21.250285035261246,21.08333503243275,20.916384496138775,20.74943339833598,20.58248170898043,20.415529395845958,20.248576424322106,20.081622757189862,21.07941285307245,21.96462144692529,23.632219927948043,23.417577271111448,23.20302547750753,22.988473330438985,22.924616944860635 -Large DW - Class 6/Moderate,44.12919327594139,50.460622500551395,44.539605354299944,39.81529452061654,35.32558221190716,33.46348006456936,31.728435087824657,30.107868269613736,28.590807081550544,27.16779245007318,26.637995062555245,26.425505738500608,26.213015862627653,26.000525408265023,25.788034346994444,25.575542648505305,25.363050280434233,25.15055720818874,24.938063394751595,24.72556880046481,24.513073382789855,24.300577096040918,24.088079891088906,25.413044453316466,26.589401432864754,28.79851306347734,28.523066392115574,28.247739660220955,27.972412461753024,27.896003668452146 -Large DW - Class 6/Conservative,44.12919327594139,51.36338449432213,45.62866958507768,43.128496030489465,40.69644528161247,38.43620861339238,36.33019679860394,34.36314145815001,32.521724239702586,30.794459902349182,30.394192964846127,30.144131798269648,29.894069969511197,29.644007446565134,29.393944195329528,29.143880179431655,28.89381536003546,28.643749695629953,28.39368314179447,28.143615650939427,27.893547172018575,27.643477650208936,27.393407026555614,28.988290523517783,30.404844921264818,33.06070490028901,32.73509491694398,32.40962886095952,32.0841622450871,31.997397715415136 -Residential DW - Class 7/Advanced,157.02145462773515,172.8780978343173,112.043915630971,87.59548719889841,77.45989036581149,67.3772660656852,58.88871884389318,53.193989676453484,47.754857202580304,42.534404181223735,40.282921134920684,39.31416531287859,38.34346616621563,37.37075448385983,36.395957729555704,35.41899983981771,34.43980100697778,33.45827744603022,32.474341143843745,31.487899589167732,30.81271670026233,30.13600092839991,29.457691150829433,30.515266038729685,31.324230541167196,33.1639071661689,32.26021538042443,31.471434285673457,31.22266587244798,30.973897058956215 -Residential DW - Class 7/Moderate,157.02145462773515,190.65980650162848,131.8869130595711,120.12039699436865,108.75081221609543,98.11466024949091,88.14319900257962,78.77601890046645,69.95981817944096,61.58434437140002,58.002192442060625,56.47240407153876,54.93950638162352,53.40338863459972,51.86393477245861,50.32102309362332,48.77452590582493,47.224309153054335,45.670232014301476,44.11214647156533,43.05207479406219,41.98955050382781,40.924475804460535,42.63681656984643,43.95138071849195,46.91508426324015,45.48939835079449,44.24756954393844,43.869761027523175,43.491951870681845 -Residential DW - Class 7/Conservative,157.02145462773515,193.76407089609123,135.64663888814795,125.85984672373793,116.32565193757631,107.40645987896087,99.04462296810115,91.18947998318176,83.7963287735837,76.82429652354104,72.17760948777257,70.1989950784669,68.21633855394983,66.22949595519165,64.23831640678095,62.24264169666781,60.24230582490266,58.237134518673635,56.22694471066765,54.21154397748341,52.843561269102075,51.47239016417012,50.09790352736541,52.33405699473983,54.05310086035174,57.91602594089716,56.07274472709054,54.468477750550434,53.98743715158333,53.50639572006234 -Commercial DW - Class 7/Advanced,106.9427799338784,115.18556696958578,78.44885149147203,66.69239916244736,57.85096195406189,50.61414607889194,44.57449530017597,40.60981097596853,36.879402753170936,33.352795429733675,31.62047057619181,30.861548147743893,30.101088428352593,29.339036668107305,28.575335486711417,27.809924713655448,27.04274121659919,26.27371871693726,25.50278759141652,24.72987465856146,24.197547892645662,23.663987468419425,23.129144195520947,23.8859085457254,24.45277927769514,25.7783406168745,25.06642129133022,24.566592505024925,24.346958778446332,24.12732469694914 -Commercial DW - Class 7/Moderate,106.9427799338784,127.24118809831126,91.7938967032361,83.14172763166164,74.92458891466116,67.3392615069602,60.31558008102143,53.79339947166636,47.72086810301249,42.05331167261322,41.5317485376671,40.403263935272655,39.274782633329565,38.14630479136015,37.01783057933563,35.88936017854566,34.76089378255615,34.207520108553844,33.0952687076595,31.980123868057063,31.516185570241333,31.052247454465242,30.5883095310197,32.12601233750132,33.435741658894386,36.03144299427465,35.421764337948495,34.81223848655757,34.20271155464492,33.59318354220995 -Commercial DW - Class 7/Conservative,106.9427799338784,129.3458134818006,98.02682428873169,91.07765234899608,83.66155193575544,76.81564922205696,70.47661753968552,64.59017284879154,59.10951530600532,54.61578652268729,53.605020369536504,52.594255782355056,51.58349283563188,50.57273160865598,49.56197218590998,48.5512146575023,47.54045911964283,46.52970567516928,45.518954434127075,44.50820551441255,43.497459042485765,42.486715154161715,41.475973995492836,43.439941864786135,45.00435688795728,48.37673371229263,47.03707502570196,45.6976375360508,44.358197607498,43.01875524004207 -Midsize DW - Class 7/Advanced,77.5076255127531,79.9932966507489,59.81195218557781,54.116289396987774,48.001248304324804,42.50835194196281,37.54725663668277,33.04430457528166,28.938842025337934,26.92786537893893,25.84165477763845,25.482527167439446,25.122907447554983,24.762778088077276,24.40212071665571,24.040916067288162,23.679143925332134,23.316783068407393,22.953811202826035,22.590204895151693,22.406076409372016,22.22193559191743,22.037781939411783,23.105061074274264,24.050766240343613,25.836065763930858,25.599502833765413,25.232010423209932,24.97564235503149,24.719273861756093 -Midsize DW - Class 7/Moderate,77.5076255127531,88.37506076987736,67.3003669278833,60.94800992038575,55.10629106011572,49.85889444952582,45.119514135299475,40.81778369178853,36.895758931963634,34.367943900883596,33.904032787792836,33.44012194582056,32.976211387863245,32.512301127648236,32.04839117980218,31.58448155992573,31.12057228467573,30.65666337185668,30.19275484052086,29.728846711079868,29.26493900542801,28.801031747078973,28.337124961319105,29.691103907820274,30.83063168181684,33.12549987824114,32.51553842787092,32.48760533229885,32.45967223673747,32.43173914118693 -Midsize DW - Class 7/Conservative,77.5076255127531,89.83831789575913,69.02788941110445,63.48440602916436,58.35941930769415,53.75582102826515,49.59789392845203,45.823904071252635,42.383015023163004,39.45238263474479,38.901280392930616,38.35017847645862,37.799076900804565,37.24797568244129,36.69687483892077,36.14577438896377,35.594674352558506,35.04357475107037,34.492475607362124,33.941376945927665,33.390278793040174,32.83918117691607,32.28808412789896,33.91844995759511,35.29147438028572,38.05090730988962,37.32454466334009,37.296616042548344,37.26868742176942,37.240758801003516 -Large DW - Class 7/Advanced,50.387223337020615,51.78297229510724,42.67522517145998,37.01608742889158,31.71390342695198,29.964758830325025,28.346574638169002,26.84517067036781,25.44834184667598,24.1456523291873,23.70837891895879,23.5291597995279,23.349940231324673,23.17072019265831,22.99149966041736,22.812278609951367,22.633057014940466,22.45383484725192,22.27461207678108,22.095388671275636,21.916164596140653,21.73693981422165,21.557714285563844,22.628846537378543,23.57912202956071,25.369296659947974,25.138876781757556,24.90855444566484,24.67823173012623,24.609681606849264 -Large DW - Class 7/Moderate,50.387223337020615,57.49871738421275,48.99848256393805,43.61159304422232,38.539170854113124,36.3725912675824,34.36822500471551,32.5085077058278,30.778321437280688,29.16475000500074,28.59601007559137,28.367901810034873,28.13979295209888,27.91168347315156,27.683573342685765,27.455462528162922,27.2273509948408,26.999238705584197,26.771125620654953,26.543011697480036,26.314896890394138,26.086781150353318,25.858664424617285,27.28101996910496,28.54384459087769,30.91533607508115,30.61964280796206,30.324078296411955,30.02851328399326,29.946488093359932 -Large DW - Class 7/Conservative,50.387223337020615,58.496550848921004,50.196573438302295,47.24070084467476,44.398624443179514,41.77761855828794,39.352850986311324,37.10307348515087,35.00999742641349,33.05799417606395,32.62830577981325,32.35986396870312,32.09142144673759,31.822978179558483,31.5545341305572,31.28608926068746,31.01764352825858,30.749196888708322,30.480749294350897,30.212300694098673,29.94385103315326,29.675400252661944,29.406948289336377,31.119063050279262,32.6397407039642,35.490818592566015,35.14127477958077,34.79188547327832,34.442495565933555,34.34935344473123 -Residential DW - Class 8/Advanced,183.40605962435896,201.46581195698022,128.4716883805843,100.07922976387448,88.20454494703507,76.48514682130202,66.65514018504598,60.045676311698806,53.76836566898179,47.775556266910094,45.246642155304194,44.15851481049235,43.06820468173051,41.97563402965624,40.880721379989545,39.78338129658987,38.683524137770476,37.58105579441354,36.47587740827979,35.367885068745714,34.60950514735506,33.849403458906096,33.08751134901217,34.27540217611946,35.184048478991556,37.25041277402702,36.235366752133096,35.34939088624369,35.0699688618315,34.790546387831625 -Residential DW - Class 8/Moderate,183.40605962435896,221.9336099872017,151.22404729117548,137.23945370416777,123.83590860819143,111.37754071512224,99.76778916603334,88.92281554349171,78.7694761613571,69.17285821474837,65.14930823559239,63.43101708330689,61.709233476701414,59.98383303279603,58.25468539274277,56.52165385871676,54.784595004019195,53.043358254061566,51.297785435661034,49.54771029181995,48.35701501700837,47.163564914903496,45.96725013848667,47.8905880612718,49.36713474528061,52.69603021675082,51.094669181133995,49.699820395124405,49.27545775547837,48.85109439649204 -Residential DW - Class 8/Conservative,183.40605962435896,225.50680184671486,155.53502055844535,143.79686581010762,132.46147323944274,121.92538126123898,112.10692570871616,102.93520060079332,94.34834299897814,86.29069977301899,81.07144109982293,78.84901890155852,76.62205651267813,74.39039223530787,72.15385660294535,69.91227190841828,67.66545169701817,65.41320022177999,63.15531185756602,60.89157047027935,59.35502291273102,57.81489407970142,56.27104117006627,58.78273676939368,60.713603758311855,65.05252417092984,62.98211112433471,61.18016400222899,60.63984887039587,60.09953280342036 -Commercial DW - Class 8/Advanced,127.29412529901944,136.54833439076288,90.59641166649025,76.56431929282843,66.05498452772993,57.50481380659216,50.41104333259733,45.732783466649146,41.368710333033356,37.276203835019935,35.34009942406762,34.49190224079425,33.64198692955527,32.79029230001262,31.93675422202051,31.08130544699763,30.223875416121178,29.364390054196793,28.502771547939492,27.638938107275525,27.043991843328357,26.447666801439183,25.84990800480832,26.695693247389496,27.329247007449236,28.810738859584113,28.01507392202327,27.456448491055145,27.210978465064763,26.96550804240544 -Commercial DW - Class 8/Moderate,127.29412529901944,150.56161214681669,106.00789554072301,95.44850479051684,85.54987496032422,76.50690557527903,68.21325290660357,60.57949620667998,53.52990075807762,47.00019286684633,46.417276398209,45.15604412302658,43.89481553653939,42.63359081703494,41.37237015447876,40.11115375148625,38.849941824393184,38.231472829417896,36.98838332518514,35.74206001671867,35.2235470005403,34.70503418781555,34.186521590045864,35.90510986768665,37.368907325258256,40.26995027610516,39.588552942710606,38.90732638924136,38.22609862814477,37.54486965942016 -Commercial DW - Class 8/Conservative,127.29412529901944,153.0079979245684,113.20597253850248,104.55911831728244,95.52585353845072,87.27341955076574,79.70476831655681,72.73829446571993,66.30488115510188,61.04043648511301,59.91077030064685,58.78110586636059,57.65144326550556,56.52178258669783,55.392123924357996,54.26246737919427,53.132813058734044,52.003161077912196,50.873511559719184,49.74386463591992,48.61422044785041,47.48457914730204,46.35494089750793,48.549937319185425,50.29838006693505,54.067461617453404,52.57021409659971,51.073213792871265,49.57621076334447,48.07920500801767 -Midsize DW - Class 8/Advanced,93.56559000879997,96.15953204218843,69.26928926282265,62.2173719910156,54.831002370309875,48.276881817460065,42.42186007505981,37.15975373991054,32.40484876474875,30.036300966689065,28.824702940824487,28.424119202247805,28.02298654698526,27.621285421552805,27.21899533277563,26.816094790668178,26.41256124709759,26.008371029864414,25.603499271794455,25.19791983439742,24.992536357556933,24.78713912552665,24.581727576822875,25.772208770154663,26.827082024832634,28.818468755698195,28.554598030409718,28.144683895327486,27.858721813086873,27.572759256677962 -Midsize DW - Class 8/Moderate,93.56559000879997,105.94744352088526,77.9417560182184,70.07178517934051,62.94697080750622,56.62491827900843,50.97719212413439,45.90136816891599,41.3147660574697,38.3352297735641,37.81776678054557,37.30030408994226,36.782841716139366,36.265379674448845,35.74791798118581,35.230456653751745,34.71299571072631,34.19553517196928,33.67807505873224,33.160615393783026,32.64315620154331,32.12569750824112,31.608239342081724,33.118515725573964,34.389585626511305,36.949363420134524,36.26899067452033,36.237833103961826,36.20667553341526,36.17551796288078 -Midsize DW - Class 8/Conservative,93.56559000879997,107.65618060953913,79.94243063634481,72.98787388340503,66.66296339009544,61.05067122633455,56.03698125297546,51.530967668261724,47.4592311197923,44.00659398709701,43.39187490091597,42.777156177633195,42.16243783451089,41.54771988992346,40.933002363449,40.31828527596932,39.70356864977998,39.08885250871273,38.47413687826947,37.859421785771595,37.24470726052513,36.629993334003686,36.0152800400536,37.83384820568547,39.36536859225148,42.443338450040514,41.63312766074467,41.60197508151567,41.57082250230096,41.53966992310078 -Large DW - Class 8/Advanced,60.291080521781076,62.00356628452897,48.7612622730209,42.04891584299433,35.834166004393204,33.69246710894406,31.729659865687974,29.924225474969635,28.25796248881616,26.715511176671345,26.23169808605959,26.033404400597988,25.835110218600516,25.636815516067802,25.43852026742859,25.24022444540885,25.04192802088745,24.843630962737446,24.645333237650107,24.44703480994045,24.24873564133156,24.050435690714536,23.852134913882153,25.037269415734396,26.08868418747869,28.069389852178954,27.81444603259607,27.559610136666105,27.30477382090523,27.228927802764968 -Large DW - Class 8/Moderate,60.291080521781076,68.57647073809488,55.986297662890244,49.54116799130149,43.54617050653898,40.89745363509716,38.46997753720462,36.237129068349134,34.17639773480986,32.26879912379024,31.639527330524643,31.38714115205726,31.134754318162518,30.88236679716126,30.62997855529942,30.377589556575288,30.125199762548966,29.872809132132893,29.62041762135952,29.3680251831247,29.115631766902894,28.863237318430347,28.610841779353525,30.18458080814041,31.581809793184803,34.205702756931075,33.87853840142358,33.55151650513796,33.22449405467553,33.13373879707231 -Large DW - Class 8/Conservative,60.291080521781076,69.72394388846318,57.3552517367602,53.66370116770827,50.16688287293918,46.974882966206714,44.04950483362587,41.358676777181756,38.87527132296695,36.57640724915956,36.10098645720832,35.80397397201116,35.506960700301164,35.20994660406336,34.912931642792856,34.615915773287604,34.31889894941972,34.02188112188413,33.72486223791978,33.427842241001706,33.130821070499245,32.83379866129589,32.53677494336741,34.431112706875375,36.113638417892346,39.26816090335158,38.88141460570628,38.49483925912724,38.10826324753604,38.005207867375866 -Residential DW - Class 9/Advanced,222.60021667413042,243.8341962522579,152.77502134076337,118.52330606334435,104.06451182269605,89.92128000317729,78.10907294594502,70.1503074059387,62.638662415999434,55.509652867822865,52.571348106209655,51.30707038960824,50.04025653133069,48.770816207258115,47.49865475373084,46.223672903866905,44.94576650442765,43.66482621153788,42.380737163394336,41.09337862790948,40.21222915592564,39.32907919040088,38.44384896290404,39.82404027013256,40.87978184162307,43.2806573871649,42.101291687989956,41.07189053376723,40.747234563419326,40.422578070702684 -Residential DW - Class 9/Moderate,222.60021667413042,268.2829095067932,179.83150485035188,162.53196406210554,146.10271367728006,130.9432150023726,116.91175654257587,103.88696120926487,91.76426630357346,80.37083495007414,75.69593673661312,73.69948179517098,71.69896902704703,69.69425391365104,67.68518499312752,65.67160343846537,63.653342604482695,61.630227540979206,59.60207446906967,57.568690217414016,56.18524046736002,54.798589927640535,53.408610968765714,55.643306465451495,57.35888238495642,61.226672662943486,59.366076949383704,57.74542450774748,57.25236436031097,56.759303377084485 -Residential DW - Class 9/Conservative,222.60021667413042,272.55107470207645,184.95799646269495,170.29787277113059,156.27923205380225,143.34399296508246,131.37123429067933,120.2573841878895,109.91321631394176,100.25978061587516,94.19560764093589,91.61341091962119,89.02593902362011,86.43300407876539,83.83440918464488,81.22994786614414,78.61940348452674,76.00254860453228,73.37914431360994,70.74893948901766,68.96364951650752,67.17419851743226,65.38042057345505,68.29871942170664,70.54216281962312,75.58348488356634,73.1779051584987,71.0842516869317,70.45646819782428,69.82868362218991 -Commercial DW - Class 9/Advanced,158.88003041510606,169.70472908783753,109.47277838539604,91.93781100603773,78.86914162020446,68.30694482642353,59.59931603609124,53.835572937369115,48.505427801088686,43.54715374350976,41.28533983079531,40.29445102386921,39.30155504950189,38.30658042334718,37.30945222668938,36.31009189776498,35.308417007689386,34.30434101964967,33.29777302988592,32.28861748883701,31.59358382768684,30.896939437738087,30.198620093482212,31.186691200606912,31.926827270154334,33.65754946869711,32.72803037073225,32.07542777109335,31.78866249294065,31.501896751387658 -Commercial DW - Class 9/Moderate,158.88003041510606,186.7564163597248,128.095347731352,114.6137871438163,102.14589030755273,90.87853054437495,80.64628202609788,71.31277913407868,62.76460434752908,54.90700270354055,54.22602260181877,52.75261409604044,51.27920989950397,49.80581022049006,48.332415280922014,46.859025317501086,45.38564058295706,44.66312697805825,43.210913388998776,41.754921975062985,41.14917987392346,40.5434380104644,39.93769639812216,41.94540158933337,43.65545267759209,47.04453607128172,46.2485077372518,45.452678913335546,44.65684867863363,43.86101703314528 -Commercial DW - Class 9/Conservative,158.88003041510606,189.73323634108812,136.7931920883641,125.55373766266436,114.05713172110701,103.66750641289923,94.23232217473625,85.62583469044242,77.74345875995154,71.30922676441946,69.98951762151646,68.6698105232249,67.35010556680145,66.03040285576996,64.71070250043537,63.39100461844796,62.071309335424374,60.7516167856349,59.43192711276062,58.112240470733134,56.79255702466532,55.47287695188434,54.153200443083875,56.71745958986543,58.76004164797851,63.16319317270675,61.41406474022806,59.66522511404008,57.91638230349458,56.167536308589625 -Midsize DW - Class 9/Advanced,118.28905917764646,120.83875076922683,83.61995330747055,74.4598371178202,65.12584098042431,56.96048489646223,49.75723225737322,43.35550969108957,37.62859551464324,34.72875299702581,33.32787182265618,32.86470647726018,32.400906460104146,31.936449162940875,31.471310891028224,31.00546679708552,30.538890810374657,30.07155556048245,29.603432295334827,29.13449079292895,28.897021071048947,28.65953544506047,28.42203326576145,29.798498608703497,31.01817052321482,33.32066369554263,33.01556949463378,32.54161610193579,32.21097929909967,31.88034194801783 -Midsize DW - Class 9/Moderate,118.28905917764646,132.77327321881245,94.08911320306659,83.85975723568028,74.76562954882004,66.81008965306371,59.79190879092341,53.55463942012923,47.974814881710266,44.324190497585484,43.72588631593634,43.12758248394755,42.52927901825164,41.93097593655271,41.332673257714696,40.734371001857674,40.136069190463914,39.537767846495804,38.93946699452498,38.341166660876205,37.74286687378646,37.14456766358126,36.54626906287229,38.292489928674364,39.762134033005395,42.721815746829016,41.93515106882662,41.89912587474185,41.86310068067087,41.82707548661388 -Midsize DW - Class 9/Conservative,118.28905917764646,134.856757646452,96.50427178101033,87.34964250369055,79.17932128444998,72.03190648176513,65.72661090939769,60.12287874052857,55.109783853869494,50.881569422053865,50.17081521399693,49.460061425532416,48.749308076619336,48.03855518850265,47.32780278381906,46.61705088671267,45.90629952296217,45.19554872012246,44.4847985076795,43.77404891722299,43.06329998263733,42.35255174031313,41.64180422938439,43.74448007826891,45.515263813388174,49.07409267989854,48.13730587621769,48.101286453238004,48.065267030274846,48.029247607328486 -Large DW - Class 9/Advanced,75.4769787435533,77.56526619191635,57.97692308586837,49.637805815540545,42.027791649311474,39.28395034428442,36.79743653617299,34.533667541098,32.46399071905656,30.56462470248181,30.01110485991152,29.784241445735177,29.557377463483142,29.330512885698266,29.10364768312504,28.87678182455985,28.649915276685853,28.423048003891406,28.196179968068716,27.9693111283914,27.742441441067676,27.51557085906576,27.288699331809156,28.6445854696985,29.847485825693635,32.11356731248577,31.821891734420376,31.530339629416236,31.238787044092852,31.152013294404732 -Large DW - Class 9/Moderate,75.4769787435533,85.44326669140145,66.56745789905136,58.48224210605905,51.07274942438565,47.68465107093143,44.61429977395044,41.8189927400785,39.26334955369723,36.91801846111297,36.19808253812693,35.909333100620934,35.620582913255,35.33183193978573,35.04308014159582,34.75432747749653,34.465573903509615,34.17681937262771,33.88806383454851,33.59930723538121,33.31054951732066,33.02179061828489,32.73303047151293,34.53351044273363,36.13204918185396,39.13398701362634,38.75968551978677,38.38554701038807,38.01140786696797,37.907576786586404 -Large DW - Class 9/Conservative,75.4769787435533,86.81857864300649,68.1951381794439,63.348800426912796,58.83779465722222,54.77066917973379,51.084974293028026,47.72944900303638,44.66162229244566,41.84625752218112,41.30233912265466,40.96253371590167,40.62272740931678,40.28292015940788,39.943111919834216,39.60330264116929,39.26349227063922,38.92368075183515,38.583868024394334,38.24405402364781,37.90423868022937,37.56442191964067,37.22460366176855,39.39187354548761,41.31681395068623,44.92583326706731,44.48336539271404,44.04109309968984,43.598820045839936,43.480916667636286 -Residential DW - Class 10/Advanced,239.76894859152333,274.2921012542006,177.28336932413464,142.60978881659625,129.6087778903305,115.74348042127785,103.75450599702933,96.0335123786125,88.26366687287043,80.41750885415277,76.16075102960151,74.32917653370268,72.49392789852968,70.65487427043358,68.8118785090199,66.96479680515014,65.11347827076143,63.257764498052616,61.39748908533314,59.53247712656023,58.25594517573321,56.976515085596574,55.69407129465447,57.69357121827609,59.2230368659031,62.701214452440425,60.99265302833068,59.50134706337901,59.03101401279817,58.5606802054554 -Residential DW - Class 10/Moderate,239.76894859152333,301.6026262048797,208.68028562986905,195.56195182790242,181.96591551245075,168.54545933277163,155.29721564759205,142.2179052977576,129.30433568426872,116.43420553544405,109.6616236681345,106.76933512666885,103.87116796236457,100.96691280938329,98.05635024309392,95.13925016887481,92.21537116582536,89.28445978146378,86.34624977308512,83.40046129102093,81.39624082167022,79.3873833294241,77.37370391588922,80.61113444565633,83.09651013383203,88.69982492426426,86.00435729766116,83.65649840571099,82.94219617675415,82.22789273697823 -Residential DW - Class 10/Conservative,239.76894859152333,306.3703958149134,214.62917503516607,204.90606006912148,194.6404198834199,184.5073006375752,174.50415171976567,164.62848731650126,154.87788428862657,145.24756288047706,136.46232177896087,132.7214620010418,128.97296001343247,125.21654364054308,121.45192763035313,117.67881285985455,113.89688548187651,110.10581600819272,106.3052583232867,102.49484862258952,99.90847733841983,97.31607792448612,94.71741001287704,98.94518502756054,102.19528874817519,109.49871330172331,106.01372071312554,102.9806194795766,102.07114190791896,101.1616627621965 -Commercial DW - Class 10/Advanced,272.86515068541854,288.0220214476502,176.24228902550598,145.94482591126805,123.64672847008644,105.90113853178359,91.48041917324531,81.88925181377482,73.17792967439044,65.20719010209464,61.82036646143558,60.336616795869936,58.84986161243103,57.35999387098075,55.86690138878117,54.370466528021126,52.8705658602906,51.36706980599768,49.859842246515896,48.34874010663,47.30800177647612,46.264851552778296,45.21919326472888,46.698723727182355,47.80699807440278,50.39856885946504,49.006713748072,48.029511379659645,47.600111145666844,47.17071021778184 -Commercial DW - Class 10/Moderate,272.86515068541854,315.91615375248375,206.22311437290887,181.94134740315806,160.13874252636333,140.89548108469668,123.78591190616359,108.47381776440805,94.69009987540684,82.21734500293496,81.19765037007198,78.99137923005172,76.78511454265877,74.57885661977112,72.3726057936951,70.16636241886545,67.96012687371788,66.87824027641054,64.70370624995284,62.52351533610515,61.61648153604343,60.70944809188271,59.80241502374249,62.808738119928385,65.36935613535951,70.4441448672662,69.2521778512479,68.06050958021724,66.86883919668647,65.67716670065437 -Commercial DW - Class 10/Conservative,272.86515068541854,320.7858073582428,220.22593792115902,199.30775145911622,178.81253562906525,160.72314441488723,144.63945067747008,130.24539642008975,117.28801529407225,106.77791556822217,104.80179273209825,102.8256729575606,100.8495563902406,98.87344318515414,96.89733350747102,94.9212275333599,92.94512545091825,90.9690274612014,88.99293377935635,87.01684463587918,85.04076027800868,83.06468097127326,81.08860700121625,84.92830992738374,87.98685738945198,94.58010433763108,91.96097219224684,89.34227250329387,86.7235680461072,84.10485882068394 -Midsize DW - Class 10/Advanced,206.6644182724851,207.87369873513157,133.7792867197545,117.00953728565335,100.79121971739458,87.00117426465206,75.13204176575601,64.8086055074841,55.74740122662299,51.04252272505372,48.98358011965739,48.30284368003178,47.621174432719776,46.938539149290406,46.2549030044387,45.57022947891826,44.88448025530826,44.19761510599281,43.509591772662354,42.82036583658216,42.47134513674274,42.122301061868285,41.7732326577952,43.796290138534154,45.58890075772009,48.97298598769907,48.52457433051963,47.82798217762904,47.34202932686164,46.85607567031106 -Midsize DW - Class 10/Moderate,206.6644182724851,227.3785651336388,150.5283602122743,131.78099457171396,115.71012184594369,102.04541381817198,90.28412523625141,80.05445038022542,71.07550035830836,65.14539986323068,64.26604336025068,63.38668737118334,62.50733192047433,61.62797703414418,60.74862273991815,59.869269067367675,58.98991604806628,58.1105637157629,57.23121210657166,56.35186125918332,55.47251121509916,54.59316201889001,53.71381371848686,56.280318718919744,58.440325517882044,62.790312433614545,61.63411342735097,61.5811654626514,61.5282174979721,61.47526953331337 -Midsize DW - Class 10/Conservative,206.6644182724851,230.78365197947994,154.39224890262523,137.2651572585562,122.54091845131025,110.02119205667785,99.24536096427882,89.87277414178395,81.6460776703337,74.78309583226331,73.73846610369861,72.69383699182912,71.64920852598956,70.60458073740469,69.55995365934474,68.51532732729547,67.47070177914509,66.42607705539231,65.38145319937412,64.3368302575194,63.2922082796297,62.247587319190025,61.20296743371753,64.29337150924829,66.89597774301434,72.12656011690461,70.74971938439963,70.69677990177145,70.64384041916757,70.5909009365884 -Large DW - Class 10/Advanced,129.36079180117738,132.13872158368972,90.01632795790988,75.8573132209951,63.334992638561694,58.4675131075385,54.1594214165543,50.31952024208983,46.87541271958138,43.76912436150777,42.97647341087941,42.65160068350859,42.32672714264258,42.00185274896219,41.676977460573,41.35210123279083,41.02722401790533,40.70234576491995,40.37746641926359,40.05258592247211,39.72770421183484,39.40282122000138,39.077936874545195,41.019591632848325,42.74216783944503,45.98723966264532,45.56955468290722,45.152046518943095,44.73453766715268,44.610276005889574 -Large DW - Class 10/Moderate,129.36079180117738,144.59357430804903,103.35419340364976,89.37352657752804,76.96555259946815,70.97053471160699,65.66448345624796,60.93507587005863,56.69314444457294,52.867305158623026,51.83634321316409,51.422848522405154,51.00935275783253,50.595855867544955,50.18235779624173,49.76885848493979,49.35535787066145,48.941855886091275,48.528352459195396,48.11484751280116,47.701340964130495,47.28783272428084,46.874322697649205,49.452644287979865,51.741782190058025,56.040614306052944,55.50460744216915,54.96883397510705,54.43305960011422,54.28437151661744 -Large DW - Class 10/Conservative,129.36079180117738,146.76789605484396,105.88136790915833,96.81068123793136,88.6673114442696,81.51687368784836,75.18819002704622,69.54728953690855,64.4878196214962,59.92463730147826,59.14573580004897,58.659127989494806,58.17251889036424,57.68590844037572,57.19929657316843,56.712683217962685,56.22606829918525,55.7394517360576,55.25283344213913,54.76621332482264,54.27959128477441,53.7929672153114,53.306341001710024,56.40991272846339,59.16646402931376,64.33464838686423,63.701025968560245,63.0676836264423,62.4343401948075,62.26550031296793 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential DW - Class 1/Advanced,138.68216512902876,92.83110512716829,70.4341231427864,60.32547238177915,52.940592013108386,46.66107006640545,42.48426841456408,38.42880944997316,34.474785904000306,32.65252626003509,31.86833953534572,31.08258143726232,30.295196028014907,29.506124684142947,28.71530593346074,27.922675280011262,27.128165015964928,26.331704019314877,25.533217536102597,24.986619899108288,24.438782737184038,23.88965665173678,23.33918958557154,22.787326641764228,22.2340098875413,21.679178141704007,21.194043676582627,21.036245008408848,20.878445968654443 +Residential DW - Class 1/Moderate,138.68216512902876,109.44156249116483,96.75399633565846,84.67032680125543,77.06518772717679,69.81272175802854,62.88896565689388,56.27208235347595,49.89131654893847,46.99216468389868,45.753929489700255,44.51318009807141,43.269827008580094,42.023776423689526,40.77492998790256,39.52318450768798,38.26843165051841,37.0105576211829,35.7494428133478,34.891350159461474,34.03127426568726,33.169136094276205,32.304852353716385,31.438335208929267,30.56949196747715,29.698224739442036,28.9384731605524,28.70245885677893,28.466443958476443 +Residential DW - Class 1/Conservative,138.68216512902876,112.58880704434313,101.39848543720557,90.56367731207288,84.35796304107105,78.43998053081951,72.79017063575817,67.3907073679839,62.22454106488899,58.46387542298955,56.86240145318389,55.25765902671866,53.649531793032246,52.037897815326794,50.42262923145603,48.80359188982934,47.18064495816119,45.553640502677304,43.922423035143986,42.81513436774403,41.705267488489824,40.592719648307735,39.47738256823228,38.35914206266129,37.23787763142583,36.113462017632465,35.134016747728225,34.83542993547499,34.53684235033405 +Commercial DW - Class 1/Advanced,87.73567798713951,63.31944511027009,52.606763708758606,44.461578194600065,39.416364865988356,35.14545217758548,32.39316097568278,29.741150711802955,27.1767498451892,25.767408659225218,25.14988807935741,24.531118030238233,23.91105403375337,23.289649476334358,22.666855479328788,22.042620759820547,21.416891481070223,20.78961109166268,20.160720152355168,19.72753292707697,19.29334300898971,18.85811043933313,18.421793108901436,17.984346611547128,17.545724085559893,17.10587604173796,16.795286329846558,16.65541909040464,16.515551519774878 +Commercial DW - Class 1/Moderate,87.73567798713951,74.23374416696883,65.67886152024558,57.56805137887411,52.42436310358721,47.53922046505777,42.89361618082771,38.47036368237081,34.25423313350549,33.82977996353084,32.911624709247484,31.993473771724208,31.075327361545796,30.157185703220815,29.239049036351602,28.32091761692454,27.870593969742288,26.965655843491312,26.058366314386376,25.680795733408896,25.30322535147662,24.92565517996442,24.548085231130383,24.170515518203953,23.792946055483345,23.415376858446418,23.037951914981658,22.66052596323784,22.28309900321395 +Commercial DW - Class 1/Conservative,87.73567798713951,79.33136913468921,71.98545235304135,64.27493163414864,59.79464615047794,55.53952956549863,51.493022574891086,47.640150576818534,44.473248112536986,43.65083439714662,42.82842270252512,42.006013125674514,41.183605769906144,40.36120074536228,39.538798169590095,38.71639816817459,37.89400087543762,37.071606435211244,36.2492150016941,35.42682674040319,34.604441829231014,33.78206045962499,32.95968283790275,32.13730918672552,31.31493974674795,30.492574778474385,29.67041863784303,28.848260221368438,28.026099529048263 +Midsize DW - Class 1/Advanced,58.09116798214417,47.6060579198357,42.44147464981209,36.92836593123638,33.26066285958685,29.839412192179584,26.640588199061384,23.643191665896005,22.271157864997413,21.37443497137988,21.07784809333782,20.780855210909536,20.48344186612738,20.18559290652992,19.887292442974147,19.588523804336397,19.2892694888316,18.989511111652778,18.68922934860207,18.537086174475384,18.384932443390422,18.232767717955497,18.080591535924743,17.928403408373047,17.77620281770289,17.623989215465826,17.390861905892425,17.226436786235833,17.062011264079306 +Midsize DW - Class 1/Moderate,58.09116798214417,53.676016759387196,47.850541449086,42.38646608473906,39.00315057948936,35.84715779775325,32.89632318325089,30.13127327224103,28.41221444772671,28.02912827883869,27.64604244848183,27.26295697290649,26.879871869420015,26.496787156474074,26.113702853760874,25.730618982319164,25.347535564651324,24.964452624852992,24.581370188756377,24.198288284089962,23.815206940655244,23.432126190524734,23.049046068261866,22.665966611168304,22.282887859559832,21.8998098570778,21.876616410849273,21.85342296463565,21.830229518436976 +Midsize DW - Class 1/Conservative,58.09116798214417,55.076311845650515,49.85875240192196,44.88552209295238,42.04755893448458,39.40025494577246,36.92501637500032,34.60558986149308,32.60892095612804,32.153860479653495,31.69880040941633,31.243740764917,30.78868156692429,30.333622837580243,29.878564600515478,29.423506880976504,28.968449705966165,28.513393104399245,28.058337107274383,27.60328174786576,27.14822706193517,26.693173087969633,26.238119867445274,25.78306744512407,25.328015869384988,24.87296519259762,24.849775983314466,24.82658677404919,24.80339756480186 +Large DW - Class 1/Advanced,38.44061760452368,35.31016300605112,30.075904293022976,25.261964754079763,24.194895381677924,23.181448114517764,22.217676314414067,21.300010391596086,20.425386288721143,20.056115639606787,19.90467552057937,19.75323477239974,19.601793364375926,19.45035126378661,19.29890843571062,19.147464842838875,18.996020445266694,18.844575200264227,18.693129062021665,18.541681981366978,18.390233905451314,18.238784777399182,18.0873345359171,17.935883114856562,17.78443044272316,17.632976442125862,17.481617993525425,17.330259177499265,17.281184871042235 +Large DW - Class 1/Moderate,38.44061760452368,40.66020838305875,35.50121436401887,30.68794723137531,29.35850558076741,28.095869606827648,26.895122144880915,25.751815745911195,24.662145545982508,24.18189380276133,23.989178359254925,23.796462085267596,23.60374494028594,23.411026881117824,23.21830786166729,23.025587832686366,22.83286674150087,22.640144531707392,22.447421142836983,22.254696509982576,22.061970563383685,21.869243227964652,21.676514422818077,21.48378406062795,21.291052047021633,21.098318279842978,20.905710641300182,20.71310251775543,20.65550994684193 +Large DW - Class 1/Conservative,38.44061760452368,41.67390119133388,38.48643433756552,35.346122583491095,33.714027407831566,32.163949213570035,30.689851720878114,29.286275401133025,27.948540700636997,27.585660787363835,27.358893201162257,27.132124618383568,26.9053549904117,26.678584265416063,26.451812388081542,26.22503929931054,25.99826493589407,25.771489230148003,25.54471210950962,25.317933496090454,25.091153306177883,24.86437144968116,24.637587829511382,24.41080234088934,24.18401487056788,23.957225295959603,23.730587075714357,23.503948273466772,23.439328134376684 +Residential DW - Class 2/Advanced,151.66302473066077,100.33738775126741,75.9831158633482,64.95932979680863,56.908273486033785,50.07527116861095,45.521063674581534,41.11385128776167,36.83061824200226,34.88383459926752,34.046060523805345,33.20660769524657,32.36541635331719,31.522423868526154,30.677564567989823,29.830769548423973,28.981966475188713,28.13107936615931,27.278028359070152,26.694079006747067,26.108805426635502,25.52215484449262,24.93407164579828,24.344497182250528,23.753369562243357,23.16062342376463,22.642337325319268,22.473755495027746,22.305173267763653 +Residential DW - Class 2/Moderate,151.66302473066077,118.29095944444171,104.37654059965726,91.17421655445813,82.84090926570677,74.9209344765756,67.3842981632855,60.203843383316254,53.30063654410174,50.20337131773585,48.88052139900606,47.55498547532173,46.22666793024438,44.89546855658843,43.56128227773999,42.22399884844434,40.883502533277614,39.53967176084025,38.192378751507285,37.27564838980005,36.356799263631245,35.43574693421231,34.51240241831107,33.58667187864436,32.65845628864258,31.7276510690863,30.91598191358342,30.663839587126674,30.41169662551382 +Residential DW - Class 2/Conservative,151.66302473066077,121.69268881788528,109.38693524620516,97.52026051110707,90.68024834851354,84.17945173463396,77.99324587776363,72.0993327808205,66.47665118578132,62.4590006925105,60.74809009916663,59.03368769938183,57.31566919178615,55.59390430703826,53.86825644554013,52.13858228846061,50.40473137974873,48.666545676585,46.92385906545701,45.74090389624243,44.55519433322783,43.36662060598806,42.17506703632131,40.980411635759424,39.78252566976196,38.58127318534364,37.53489758419474,37.21590686080582,36.89691531171396 +Commercial DW - Class 2/Advanced,97.50004857408226,68.92307187632618,57.05548630362361,48.0570820919847,42.4665447636003,37.7495670322989,34.69265104040197,31.76485359624799,28.95012504210946,27.448819558816922,26.79100366452912,26.131856768879146,25.47133149140471,24.80937817684375,24.145944757045836,23.480976602710456,22.81441636406818,22.146203799532024,21.476275591246843,21.014821428777587,20.55229914438917,20.088666171876564,19.623877654265325,19.157886287756064,18.69064215275277,18.22209253071523,17.891235785619916,17.7422417339322,17.59324732944551 +Commercial DW - Class 2/Moderate,97.50004857408226,80.80326155667692,71.23303392415416,62.22344512561969,56.48114862978496,51.06165601572359,45.93850100456365,41.088035967618566,36.489438144204584,36.037287963800985,35.05921996188801,34.081156558418364,33.10309797771821,32.12504445894605,31.1469962573391,30.168953645587713,29.689244851504203,28.725256440102036,27.75876318882629,27.356554845526002,26.95434671425929,26.55213880714328,26.14993113723594,25.747723718629977,25.34551656655662,24.9433096975037,24.5412564950583,24.13920221854021,23.737146867948347 +Commercial DW - Class 2/Conservative,97.50004857408226,86.35201473094882,78.07294540160603,69.4726951094627,64.42177065303153,59.65475088160252,55.14835259662655,50.88177061606748,47.37527854584927,46.499199543300264,45.623122693382165,44.7470480994267,43.870975871486635,42.99490612689138,42.11883899085848,41.24277459716777,40.36671308890605,39.49065461929094,38.614599352583035,37.73854746509992,36.86249914634214,35.986454600249736,35.11041404660325,34.23437772259332,33.358345884578135,32.48231881006082,31.60651418989837,30.730707145386184,29.854897676521762 +Midsize DW - Class 2/Advanced,65.44106559890633,51.94834589526259,46.084327758431876,39.91537744735427,35.799284133388014,31.99096769295776,28.45715993877263,25.16922271714462,23.632933612808642,22.68138036432417,22.366658604383066,22.0515060148118,21.735907253606534,21.419846241804635,21.10330611871731,20.786269193860683,20.468716895298492,20.150629714079944,19.831987144424065,19.670541136292222,19.50908392569414,19.3476150484937,19.186134014180897,19.02464030393516,18.863133368510347,18.701612625922973,18.45423068629154,18.279751749871735,18.10527238634103 +Midsize DW - Class 2/Moderate,65.44106559890633,58.57196345876692,51.95766767656063,45.814964994179356,41.980067432420405,38.43189871189341,35.139461757691485,32.07607240413754,30.149486699625886,29.742976627172727,29.336466913950307,28.929957577202618,28.52344863529526,28.116940107808137,27.71043201563755,27.303924381108658,26.897417228099755,26.49091058217982,26.08440447076057,25.677898923265957,25.2713939713197,24.864889648955398,24.458385992849863,24.051883042585583,23.645380840943467,23.238879434233315,23.214267818694797,23.189656203172092,23.16504458766525 +Midsize DW - Class 2/Conservative,65.44106559890633,60.09998356114835,54.13824817057451,48.516161251161236,45.25684036321364,42.2411901061124,39.44286398159198,36.8391802084168,34.602801920446446,34.119916652624866,33.63703181588016,33.154147430905134,32.67126351973849,32.188380105876156,31.70549721439365,31.22261487208118,30.739733107592695,30.256851951610976,29.77397143703008,29.29109159915875,28.808212475945442,28.325334108230475,27.842456540026042,27.359579818831104,26.876703995982773,26.393829127052797,26.369222007528773,26.344614888023727,26.32000776853772 +Large DW - Class 2/Advanced,43.08360873541787,38.0843267453511,32.31840592890627,27.050422435784526,25.82200062607296,24.662820745686577,23.56718471035752,22.530001889001223,21.546892177649212,21.15734581860526,20.99759050872131,20.837834535139994,20.678077865484138,20.518320465235774,20.358562297556293,20.198803323088075,20.03904349973537,19.87928278242215,19.71952112282329,19.55975846906686,19.39999476540221,19.240229951830962,19.08046396369416,18.92069673121126,18.760928178962278,18.601158225306825,18.44148907016479,18.28181952742262,18.230050675907364 +Large DW - Class 2/Moderate,43.08360873541787,43.85470158631393,38.1482347332659,32.86054526545499,31.33286329732286,29.891290327691795,28.52874001881197,27.23888142465432,26.01628108459377,25.509659942499198,25.30636298529583,25.10306515201195,24.899766399909666,24.69646668342527,24.493165953931804,24.2898641594772,24.086561244495083,23.883257149485072,23.67995181065802,23.476645159542983,23.273337122549098,23.0700276204785,22.866716567981364,22.663403872947388,22.46008943582217,22.256773148840423,22.05358991589638,21.850406171320163,21.789651339163477 +Large DW - Class 2/Conservative,43.08360873541787,44.94803576670688,41.356036897822605,37.848502943384275,35.9812937026262,34.21933392637609,32.55396261985251,30.977442169214566,29.483123818901866,29.1003190947117,28.861100278469813,28.621880410931304,28.382659440810723,28.143437313431598,27.904213970441596,27.664989349498224,27.42576338392185,27.186536002311986,26.947307128121675,26.708076679185794,26.468844567195273,26.22961069711271,25.990374966518306,25.751137264879684,25.511897472731583,25.27265546075564,25.033573113624946,24.79449015253564,24.72632188634977 +Residential DW - Class 3/Advanced,156.77211437878486,103.26137230168625,78.12269246282786,66.72808507103683,58.40766872267975,51.35277131960616,46.64622306509152,42.09901094720028,37.68663812629539,35.694607197792934,34.83736151687389,33.97839806515775,33.11765569341791,32.2550703165242,31.390574735219044,30.524098444763148,29.6555674293097,28.784903940751935,27.912026260659722,27.31450471539314,26.71562816454036,26.115342607275775,25.513591136482578,24.91031374075073,24.305447089985073,23.69892430302486,23.168592161716283,22.99609214037209,22.823591712828865 +Residential DW - Class 3/Moderate,156.77211437878486,121.73813846336529,107.31563570340764,93.65676797407339,85.02356667461419,76.83228718366833,69.04985844969157,61.64643258346881,54.53945378109287,51.3702016930545,50.01660600114958,48.66026187596933,47.30107147875113,45.93893227328675,44.573736740764076,43.205372073600216,41.833719846440246,40.45865566231338,39.08004877173139,38.14201169687043,37.20180661307155,36.25934711901377,35.31454216331021,34.36729572770483,33.41750648404533,32.46506742247455,31.63453339394639,31.376530757361245,31.118527470857643 +Residential DW - Class 3/Conservative,156.77211437878486,125.23899942031503,112.46711594532901,100.17560618143145,93.06945336393196,86.32700400528643,79.92103108118191,73.82695867582507,68.02170630493085,63.91067728926374,62.16000158857014,60.40575292461858,58.64780410701772,56.886021838696806,55.12026634520011,53.35039097666985,51.576241780144684,49.797657039562544,48.01446678058875,46.804017282052264,45.59074937189649,44.37455072840416,43.155302984772334,41.932881317268105,40.707153999293546,39.4779819180343,38.40728637973047,38.08088165095257,37.75447607728067 +Commercial DW - Class 3/Advanced,101.31690963281686,71.10847967869204,58.78716550722938,49.45447325913954,43.65056223136917,38.75953535039948,35.58395929595483,32.54904115584736,29.637310105842136,28.10036834454673,27.426937966501672,26.75214499330151,26.07594091982056,25.398274912136756,24.71909366616527,24.038341255877544,23.355958970200692,22.671885137601624,21.98605493725813,21.513647301959832,21.040146190881963,20.565508027431452,20.089686889870134,19.612634351554956,19.134299307955448,18.654627789158795,18.315917543840804,18.163386841214418,18.01085577741472 +Commercial DW - Class 3/Moderate,101.31690963281686,83.3653655583592,73.39501292823756,64.03276206338248,58.05590982002514,52.42778174642421,47.118732666462506,42.10238746011164,37.355582827179944,36.89270002126659,35.891415756168165,34.890136198665665,33.888861578410065,32.88759214023674,31.886328145441425,30.88506987318729,30.393974298640625,29.407103829321144,28.417669063094806,28.00591355667786,27.594158267327504,27.182403207448484,26.770648390408716,26.35889383063544,25.94713954372141,25.53538554654584,25.123788863540526,24.71219108096741,24.300592198825388 +Commercial DW - Class 3/Conservative,101.31690963281686,89.0900581989134,80.44252113700072,71.49280382764466,66.2179257718998,61.25078000593795,56.56519969465517,52.13790269319507,48.49981889790402,47.60294453076417,46.70607236735191,45.80920251345176,44.91233508172878,44.01547019229742,43.118607973347494,42.22174856183435,41.32489210424123,40.42803875742264,39.53118868953822,38.63434208109077,37.73749912607899,36.84066003328381,35.943825027702694,35.04699435215641,34.150168269088304,33.253347062588546,32.35675359081153,31.46015763713832,30.563559201566367 +Midsize DW - Class 3/Advanced,68.31571988151052,53.64247403622998,47.50310671987407,41.077495990343785,36.78652818039112,32.82781535898301,29.164214102822044,25.763920695777358,24.164537809193355,23.191580121113468,22.86977894348265,22.54753724504905,22.224839338702544,21.901668783796932,21.578008340375522,21.253839920020965,20.929144533035938,20.603902231631196,20.2780920487644,20.11301444005268,19.947925376884083,19.78282438468211,19.61771096190313,19.4525845780561,19.28744467154002,19.122290647280153,18.869344046089033,18.690940343649864,18.512536204492267 +Midsize DW - Class 3/Moderate,68.31571988151052,60.48209957296146,53.557266702318834,47.14884741672127,43.13776018155538,39.43723387545104,36.012546169898734,32.833965313091944,30.82767561645505,30.412021420638737,29.996367592133772,29.580714148572046,29.165061108732267,28.749408492634785,28.333756321645936,27.918104618593073,27.50245340789161,27.086802715685682,26.671152570003613,26.255503000931217,25.839854040803573,25.424205724419824,25.008558089281813,24.592911175862397,24.177265027904813,23.76161969276056,23.736454458347872,23.71128922395135,23.686123989571048 +Midsize DW - Class 3/Conservative,68.31571988151052,62.05995113408899,55.80497981774916,49.9286878068479,46.504897337433476,43.34617204006654,40.42287186994846,37.70961574989697,35.38116464971881,34.887417258770576,34.39367030859595,33.89992382035321,33.4061778165768,32.91243232129116,32.41868736013588,31.92494296050378,31.431199151693356,30.93745596507758,30.44371343429043,29.949971595434896,29.45623048731305,28.96249015168389,28.468750633549615,27.975011981477653,27.48127424795989,26.987537489818124,26.96237685255423,26.93721621530974,26.912055578084715 +Large DW - Class 3/Advanced,44.91565422559717,39.177877682508566,33.201930695308036,27.75502850491805,26.463301335448477,25.247181164701896,24.100214324276337,23.016660221671703,21.991581173219053,21.59399527985605,21.430942908488543,21.267889859726157,21.104836100523503,20.941781595650234,20.778726307507455,20.615670195925272,20.452613217939156,20.28955532754279,20.12649647541371,19.96343660860944,19.800375670228743,19.63731359903497,19.474250329034735,19.31118578900734,19.14811990197627,18.985052584616227,18.82208814606913,18.659123311922535,18.606286044675105 +Large DW - Class 3/Moderate,44.91565422559717,45.11394269983391,39.191136114463106,33.71649269784875,32.1110286978399,30.599534008368646,29.17398736017704,27.82725370634519,26.553210206834958,26.036133318038956,25.82864067827702,25.621147144353845,25.413652672649512,25.206157216659964,24.99866072675466,24.791163149909348,24.58366442941085,24.376164504530813,24.16866331016359,23.961160776425128,23.753656828205777,23.54615138467317,23.338644358716024,23.131135656323035,22.92362517588518,22.7161128074131,22.508736238974105,22.301359148343764,22.239350446020325 +Large DW - Class 3/Conservative,44.91565422559717,46.23867080837976,42.4866335899933,38.83437608251306,36.87490491075405,35.03012619210422,33.29025023078474,31.646569070789564,30.09160232286397,29.70089719953986,29.45674133835251,29.21258440417168,28.968426344653466,28.724267103992982,28.480106622633606,28.235944836946203,27.991781678875,27.74761707554593,27.503450948832246,27.25928321487308,27.015113783536826,26.770942557824682,26.526769433203086,26.282594296858477,26.03841702686004,25.79423749122052,25.550220915620706,25.30620371339128,25.236628577130134 +Residential DW - Class 4/Advanced,162.45208262938286,106.51058546961447,80.49947528891023,68.69253870591592,60.07281683367893,52.7715269833999,47.89594961679297,43.19348065425023,38.637936544265294,36.59562212100055,35.71673756485637,34.836091877384064,33.95362236580831,33.06926332734115,32.182945866459434,31.294597698720217,30.40414293994454,29.511501879482548,28.616590736140836,28.00398635703776,27.389992768855294,26.774554607661376,26.157613529871174,25.539108009247066,24.918973117094957,24.29714028401802,23.75342132573376,23.576567002558384,23.399712262930564 +Residential DW - Class 4/Moderate,162.45208262938286,125.56873991400838,110.5805764250979,96.4139934823707,87.44750918995159,78.95498163234043,70.89981404792704,63.249086695579024,55.9161564714476,52.66690508797207,51.279141491889426,49.88856008568181,48.49506056090863,47.09853779310922,45.69888154944653,44.295976174811855,42.889700254518814,41.47992625152768,40.06652011592898,39.10480480311212,38.14086675576823,37.174617391606006,36.20596336088973,35.234806221639225,34.2610420879439,33.28456124876884,32.43306260926209,32.168547385929536,31.904031496273074 +Residential DW - Class 4/Conservative,162.45208262938286,129.17975865084094,115.88878385321716,103.12474421648568,95.72277659784662,88.71201503241446,82.06224269529555,75.74627620885829,69.73873241319343,65.52393146154928,63.729064633515875,61.930534652319984,60.128211116988886,58.32195736572369,56.51163009583622,54.69707895568514,52.878146106178235,51.05466574916378,49.226463619759514,47.9854595599716,46.741565945298575,45.4946676187617,44.2446432257046,42.99136479155295,41.73469726462305,40.474498020569506,39.376775636084744,39.042131692626455,38.70748688294709 +Commercial DW - Class 4/Advanced,105.54405536524924,73.52577815042675,60.70061856580221,50.99727308115611,44.95695400426527,39.873378482019106,36.56665203739256,33.41351500122201,30.39486263332585,28.818635454031757,28.127991675608918,27.435950473046834,26.742462101391357,26.04747442736613,25.350932784392768,24.652779816930234,23.952955313205305,23.251396025312882,22.548035475560507,22.06355273638656,21.57794857134791,21.091178290000126,20.603194796809955,20.11394842731197,19.623386770704442,19.131454477561917,18.78408653687586,18.627657031730593,18.47122715618015 +Commercial DW - Class 4/Moderate,105.54405536524924,86.19933095419388,76.1400070359197,66.68682791852252,60.74737079871372,55.16778437463227,49.91633075975467,44.964899370955976,42.18809124778555,40.95176506128048,39.71544484441021,38.47913088373216,37.242823484442624,36.00652297191722,34.770229693406776,33.53394401990706,32.2976663482237,31.0613971032565,29.745209264306762,29.322925472851892,28.900641773297426,28.478358170895298,28.056074671305034,27.633791280634885,27.211508005486326,26.789224853005695,26.367108297671617,25.944990614664533,25.522871803983325 +Commercial DW - Class 4/Conservative,105.54405536524924,92.11863176009898,83.06083053805484,74.37959587209886,69.47164291784173,65.02135550475975,60.52148848615094,55.828761330386484,52.30241359856755,50.70313363430958,49.10386143057681,47.504597359893964,45.905341819016165,44.30609523093174,42.70685804706677,41.107630749715746,39.50841385472598,37.90920791446723,36.20610780203117,35.665082951338455,35.12405822011625,34.583033615192086,34.042009143923345,33.500984814250764,32.959960634756236,32.418936614730015,31.87812917099432,31.33732026128373,30.79650988559676 +Midsize DW - Class 4/Advanced,71.50639229316515,55.517262435913736,49.06912068034801,42.357327186989174,37.871650759377744,33.74608464144132,29.938946737992794,26.414751050815184,24.745730961108237,23.74937219042209,23.4198312148198,23.089839123232817,22.75937985125264,22.42843656281102,22.09699160330461,21.76502644926266,21.432521654257332,21.09945679072531,20.76581038733563,20.59676241608376,20.427702714878247,20.25863079772833,20.08954615102749,19.920448231525604,19.75133646411432,19.58221023940647,19.323179895436027,19.140485318039815,18.957790293421453 +Midsize DW - Class 4/Moderate,71.50639229316515,62.59593083643603,55.32286548378901,48.617840702582164,44.41023029209078,40.54038375176596,36.969201291653384,33.663394248010285,31.56912716414079,31.14347586537632,30.717824942757588,30.292174414340547,29.86652429935557,29.440874618304523,29.015225393067638,28.589576647021293,28.163928405168136,27.7382806942811,27.312633543062642,26.886986982322178,26.461341045172492,26.035695767249706,25.61005118695763,25.184407345742557,24.758764288399814,24.333122063419776,24.307351567610304,24.281581071817392,24.255810576041085 +Midsize DW - Class 4/Conservative,71.50639229316515,64.22892783700074,57.64467796578627,51.48429120287265,47.87669067130953,44.55866388155165,41.49668506904798,38.66220999580566,36.23213439569782,35.726511644059435,35.22088934379592,34.71526751657444,34.20964618547143,33.70402537508916,33.19840511168386,32.69278542330723,32.1871663399624,31.68154789377694,31.175930119193758,30.670313053184177,30.16469673548352,29.65908120885515,29.153466519383635,28.647852716804522,28.142239854872205,27.636627991775132,27.610862203682736,27.585096415610213,27.559330627557618 +Large DW - Class 4/Advanced,46.93175212600899,40.37918306020181,34.17103735875785,28.526873660362142,27.165020053061824,25.88600512327473,24.682489152264335,23.547973499255043,22.476873245190138,22.070513754310117,21.903863277716912,21.737212108780636,21.570560213726683,21.40390755654727,21.2372540988138,21.070599799469946,20.903944614603073,20.73728849719163,20.570631396824755,20.403973259391673,20.237314026735493,20.07065363626826,19.90399202054029,19.737329106759244,19.57066481624996,19.40399906384839,19.237438460504535,19.07087745283142,19.016874216357046 +Large DW - Class 4/Moderate,46.93175212600899,46.497264747379425,40.33505727691714,34.65412140692355,32.96250635716391,31.37378739207074,29.878847418403147,28.4696140327552,27.139164545327503,26.610677230298133,26.398605814127365,26.186533484063748,25.974460195524788,25.76238590098022,25.5503105497043,25.338234087502673,25.126156456410666,24.91407759435982,24.7019974348078,24.48991590632839,24.277832932154503,24.065748429670016,23.853662309841347,23.641574476582637,23.429484826042636,23.21739324580482,23.0054404623232,22.793487145126946,22.730110085913033 +Large DW - Class 4/Conservative,46.93175212600899,47.65648022494992,43.7267445973159,39.914329037296376,37.8527047195567,35.916485890533956,34.094561531339515,32.377093924323134,30.755638979672263,30.356312097988248,30.106768406665985,29.857223618672304,29.607677680508225,29.3581305351374,29.10858212168896,28.859032375129665,28.609481225901934,28.359928599523574,28.11037441614381,27.860818590051196,27.611261029125174,27.36170163422646,27.112140298514724,26.86257690668693,26.613011334121595,26.36344344591888,26.114042113823594,25.86464014127076,25.79352967829672 +Residential DW - Class 5/Advanced,170.06866024433867,110.87168710838706,83.69306557674828,71.33534860654377,62.31602637964882,54.68565913782357,49.58474747099128,44.67501828917777,39.92801789799702,37.81751267595884,36.90928305950934,35.99923350935015,35.087299239458005,34.173412353295774,33.257501654988964,32.339492446590675,31.419306310226492,30.496860873789146,29.572069558716493,28.939010943249375,28.30451673442642,27.66852971977027,27.0309896076632,26.391832817569174,25.750992252891116,25.108397054769874,24.546523874172284,24.363764565248147,24.181004825966646 +Residential DW - Class 5/Moderate,170.06866024433867,130.71018228805127,114.96754980135016,100.1233316628263,90.71293101841849,81.81884170487413,73.39972176006513,65.41853219742178,57.78313999303183,54.42539941478249,52.99129980547505,51.55428830223212,50.11426124741643,48.67111000656863,47.22472066628949,45.77497370986401,44.32174366869307,42.86489874740507,41.404300420300565,40.410474412564945,39.41435145545999,38.4158400090219,37.414843606662345,36.41126051952367,35.404983393050536,34.3958988530683,33.51596954112392,33.242622423857064,32.96927461801842 +Residential DW - Class 5/Conservative,170.06866024433867,134.46905505893503,120.48634543054067,107.09226529154492,99.29720938706535,91.92978283569738,84.95573453507163,78.34437567223176,72.06723766905966,67.71170880584141,65.85691320224763,63.998332136537684,62.135830853783176,60.26926812918692,58.398495875329914,56.52335872048265,54.64369355546632,52.7593290462978,50.870085109567846,49.587645188017405,48.30221923228684,47.01368824042319,45.721926805861685,44.42680268108727,43.12817630517808,41.82590029170705,40.691526074685235,40.345708710744205,39.99989045165985 +Commercial DW - Class 5/Advanced,111.18734519454988,76.747686826644,63.24751612291333,53.04851815467876,46.692320560035114,41.351942404563175,37.870462419689076,34.560099601600605,31.399470990525764,29.771146487540257,29.05767561099818,28.3427611227757,27.626351633752773,26.908393287548517,26.188829610749558,25.467601352104502,24.74464630972583,24.019899145244185,23.293291183752192,22.792795363204434,22.291141051521794,21.78828208115515,21.284169799973782,20.77875290200667,20.27197724417482,19.763785647648387,19.40493653198726,19.243336732438053,19.081736550241068 +Commercial DW - Class 5/Moderate,111.18734519454988,89.97659627897886,78.96370276517717,68.68626672079274,62.10149453179396,55.9343808324265,50.14642074726899,44.70370408515828,39.57665304736973,39.0862483789169,38.025430237089964,36.96461708276093,35.90380915923524,34.84300672590557,33.78221005960365,32.721419456091006,32.201124557819725,31.155577220286713,30.107313119118587,29.6710756524674,29.234838415789046,28.798601422225822,28.362364685940474,27.92612822221804,27.489892047578387,27.053656179904323,26.61758697991055,26.181516614971404,25.74544508508571 +Commercial DW - Class 5/Conservative,111.18734519454988,96.15528157700952,86.54592560606747,76.6884581280784,70.83227474995056,65.34749976083009,60.19988533266352,55.35926854090067,51.383497729448166,50.433297438916306,49.483099483140215,48.532903974194085,47.582711031441775,46.63252078213943,45.68233336209871,44.732148916418,43.781967600290066,42.831789579895585,41.88161503339257,40.931444152016056,39.98127714129942,39.0311142224372,38.08095563380465,37.13080163266005,36.18065249705098,35.23050852795891,34.28060583413084,33.33070051083919,32.38079255808127 +Midsize DW - Class 5/Advanced,75.74421987843564,58.00614365336808,51.14815237561575,44.05725640342161,39.31426187113796,34.968437067247756,30.971908774855326,27.28420285546722,25.523898601394663,24.496207793894484,24.156303894531117,23.8159346931458,23.47508362015996,23.13373331006923,22.791865553094063,22.449461243264633,22.106500322630207,21.762961721251262,21.41882329259776,21.244459347407147,21.070083303396434,20.895694659292115,20.721292885336535,20.546877421196225,20.372447673677666,20.198003014230576,19.930827061959175,19.742387372066226,19.553947220887537 +Midsize DW - Class 5/Moderate,75.74421987843564,65.4021541571143,57.66686491192417,50.56902349287787,46.10190969899743,42.00883963186649,38.24472316627386,34.77143796280207,32.56186701206975,32.122830452337844,31.683794280580155,31.24475851542044,30.8057231766938,30.366688285546807,29.927653864547754,29.488619937808128,29.049586531116823,28.610553672088688,28.171521390328767,27.73248971761533,27.293458688102447,26.854428338546867,26.415398708560073,25.9763698408917,25.537341781745724,25.09831458113738,25.071733692377926,25.045152803635553,25.018571914910304 +Midsize DW - Class 5/Conservative,75.74421987843564,67.10835965868455,60.08705131368222,53.550513427346765,49.70041487059427,46.17267011264554,42.9284154738311,39.93479167518711,37.37150969116002,36.849986852992124,36.32846448039328,35.80694259571201,35.28542122275041,34.763900386884416,34.242380115195935,33.72086043661878,33.19934138209959,32.67782298477622,32.1563052801747,31.634788306428966,31.113272104523887,30.591756718567577,30.070242196093815,29.54872858840215,29.02721595093737,28.50570434371775,28.47912831071679,28.45255227773632,28.425976244776415 +Large DW - Class 5/Advanced,49.62774939411423,41.98304295873421,35.4631962170624,29.554944407571202,28.09894911151837,26.735758770725912,25.456769703085044,24.254408655893684,23.12217823570469,22.704152273045107,22.532717306053968,22.361281626842775,22.189845200667257,22.018407990485866,21.846969956766724,21.67553105727479,21.504091246836712,21.332650477080957,21.161208696149384,20.98976584837771,20.818321873939382,20.646876708449554,20.475430282522083,20.303982521274783,20.132533343773744,19.961082662409883,19.789740148904933,19.618397219462533,19.562843564581616 +Large DW - Class 5/Moderate,49.62774939411423,48.344134660735044,41.860305135605046,35.90301004830989,34.09575207045187,32.40368714461306,30.816135805092735,29.323697559276383,27.918322666141442,27.374662622321377,27.156502692783665,26.938341823115483,26.720179967454392,26.502017076905542,26.283853099286862,26.0656879788481,25.847521655960428,25.62935406677342,25.411185142834327,25.19301481066631,24.974842991298313,24.756669599742327,24.53849454440865,24.32031772645281,24.102139039042022,23.883958366532315,23.665920475596373,23.447882035622996,23.382685438070776 +Large DW - Class 5/Conservative,49.62774939411423,49.54939414111415,45.38024723415526,41.352788595335475,39.15407467289066,37.09550771115735,35.164095309704585,33.34840117582216,31.638625109617784,31.227833660474303,30.971125636835666,30.71441648504046,30.457706150053777,30.200994573201765,29.944281691865974,29.687567439146072,29.4308517434875,29.174134528269704,28.917415711349406,28.660695204554415,28.40397291311942,28.147248735058863,27.89052256046507,27.633794270724675,27.377063737638352,27.120330822433324,26.86376924511681,26.607207008955378,26.53405498369933 +Residential DW - Class 6/Advanced,182.99658957438407,118.26103281736023,89.09587187455821,75.8003174204873,66.10140723126509,57.91242628627096,52.42915991917961,47.16849359025222,42.09792338112249,39.87272183568642,38.915134086065734,37.955627497647065,36.99413376358256,36.03058129746829,35.06489503425899,34.09699621651541,33.12680216470965,32.154226030186486,31.179176529234198,30.511714068218044,29.842737995901302,29.172187990569668,28.500000484031258,27.82610844043817,27.15044111679961,26.472923803400935,25.880515380645452,25.687823937660973,25.495132040931168 +Residential DW - Class 6/Moderate,182.99658957438407,139.4217185675082,122.38928059624986,106.39017639205547,96.22327903032655,86.64662205350123,77.61027224013023,69.06977847584422,60.923389845238404,57.38317139617991,55.87113502042606,54.35602850259546,52.83774255173147,51.31616262958788,49.791168632092244,48.26263454734176,46.73042808809179,45.19441029649397,43.654435118609534,42.60659920462293,41.5563415125554,40.503565527664016,39.448169540841796,38.390046294732116,37.329082600549654,36.265158922751006,35.33740946998149,35.04920718484556,34.76100417371711 +Residential DW - Class 6/Conservative,182.99658957438407,143.43111165700995,128.26434210692338,113.79530430490513,105.32900853842271,97.35416663018586,89.82919182146628,82.71706029996544,75.98376301653111,71.3915310445747,69.43593576791433,67.47634930655414,65.51262958225061,63.544627695283545,61.57218751035885,59.595145212002826,57.6133288267975,55.626557709539945,53.63464199010982,52.28250731374684,50.92722432587867,49.56866755733949,48.20670478629025,46.841196578167256,45.471995787549695,44.098947018231065,42.902924741450306,42.53831378259323,42.173701879945874 +Commercial DW - Class 6/Advanced,120.63802523453133,82.13436594303607,67.50021453878813,56.47042927544453,49.585531879310665,43.816250968078485,40.04343290449626,36.47144683774186,33.074901609130926,31.35969205224912,30.60815139572883,29.855090098484826,29.100454029347524,28.344186458237008,27.58622789839977,26.82651593702285,26.064985053215455,25.301566422246808,24.536187704815223,24.008986147012124,23.480564282653134,22.950873480755103,22.419862493179572,21.88747727634269,21.353660798168633,20.818352828847413,20.440356040411178,20.270133507943733,20.099910572410977 +Commercial DW - Class 6/Moderate,120.63802523453133,96.29177100515386,84.27314152651093,73.11689566410159,65.94950946804667,59.267708498917564,53.02377384095304,47.176043639541,41.688406341477254,41.171834385133465,40.05441251274926,38.936995893988666,37.81958478513956,36.702179459435435,35.58478020847938,34.467387343814316,33.91933025797207,32.817994018039,31.71379605187004,31.25428158132186,30.794767353017523,30.335253380800594,29.875739679589522,29.416226265484926,28.95671315588815,28.497200369636207,28.037863144212302,27.578524691683217,27.11918501204771 +Commercial DW - Class 6/Conservative,120.63802523453133,102.90411882042545,92.36518529067037,81.63527091062747,75.22127783693782,69.24178849071471,63.65409649509824,58.42091437352875,54.12524727716895,53.124345665552895,52.12344651327182,51.12254993838003,50.12165606661047,49.120765032009494,48.11987697763548,47.11899205632904,46.11811043156382,45.11723227838765,44.11635778446479,43.11548715123432,42.11462059519657,41.11375834934871,40.112900664785336,39.112047812491674,38.11120008535153,37.11035780040629,36.10976966482619,35.109178759478105,34.10858508435921 +Midsize DW - Class 6/Advanced,82.90393821412523,62.19434999373561,54.635191302347714,46.90079648429131,41.72216621818536,37.005242647453926,32.69092498823383,28.729789131561287,26.816959543756063,25.737205105038917,25.380081404606482,25.0224688295827,24.664349970961013,24.30570658348683,23.946519534858737,23.586768751183325,23.226433158358166,22.865490619023902,22.503917864689715,22.32072050377359,22.137510431101536,21.95428712000515,21.771050013888825,21.587798524032156,21.40453202718997,21.221249862969128,20.940538565098073,20.742552371091605,20.544565692430297 +Midsize DW - Class 6/Moderate,82.90393821412523,70.12437320948558,61.59831880401703,53.832845548335506,48.92554121305871,44.45572734422333,40.36739825475182,36.613716946921656,34.211477014883855,33.750198514901214,33.28892042254787,32.827642757391075,32.3663655402708,31.905088793404904,31.443812540505018,30.982536806904132,30.52126161969763,30.059987007899345,29.59871300261414,29.1374396372302,28.676166947631863,28.214894972438007,27.753623753266858,27.292353335033784,26.8310837662835,26.36981509956504,26.34188760190368,26.313960104260257,26.286032606634834 +Midsize DW - Class 6/Conservative,82.90393821412523,71.95377153598054,64.18350205905146,57.00676657864344,52.74444620480127,48.86208834307997,45.31104686896406,42.05063823629557,39.26478000591042,38.716836407218594,38.16889329768192,37.620950700781115,37.073008641524105,36.52506714657239,35.97712624437987,35.42918596534616,34.881246341985694,34.3333074091151,33.785369204060196,33.23743176688682,32.68949514065615,32.14155937171087,31.59362450999284,31.045690609400495,30.4977577281875,29.9498259294127,29.921903533506402,29.89398113762164,29.866058741758476 +Large DW - Class 6/Advanced,54.14225155442233,44.663269779205514,37.61907373388326,31.268141743037976,29.65396451627844,28.14992154161172,26.74510806477619,25.430011685485553,24.19650127687455,23.759052623198816,23.579652293549223,23.40025121858778,23.2208493619559,23.04144668489097,22.862043146024355,22.68263870115865,22.50323330302161,22.323826900994234,22.1444194408089,21.965010864214996,21.785601108606254,21.606190106606334,21.4267777856052,21.24736406724143,21.067948866820696,20.888532092663336,20.70922851215536,20.529924496384282,20.47178965858663 +Large DW - Class 6/Moderate,54.14225155442233,51.430458023658936,44.40507549800379,37.98418267045309,35.98263472560067,34.11764964675523,32.37570563189498,30.745007316962198,29.215488400498405,28.646568344161984,28.418272075540074,28.18997482310652,27.96167653886799,27.733377171657832,27.505076666869446,27.27677496616226,27.048472007136926,26.82016772297634,26.59186204204724,26.36355488745884,26.13524617657086,25.90693582044651,25.67862372324056,25.45030978151594,25.22199388347611,24.993675908103945,24.76550734834897,24.5373382140467,24.469112394669345 +Large DW - Class 6/Conservative,54.14225155442233,52.71266211208168,48.139001806672226,43.749865925567256,41.32088842218183,39.057639641733644,36.943710456090024,34.96478696409472,33.108646817767706,32.6787688139566,32.41013339568252,32.141496796834474,31.872858959820462,31.60421982324048,31.335579321566644,31.066937384790236,30.79829393803207,30.529648901111575,30.26100218806887,29.99235370663502,29.723703357641647,29.45505103436465,29.186396621789733,28.917739995792402,28.64908102221683,28.38041955584245,28.1119373882087,27.84345453111819,27.766903651937586 +Residential DW - Class 7/Advanced,204.52544906271214,130.56382628761642,98.09193745273127,83.23741942246258,72.41028435630855,63.29465580467129,57.178411569294056,51.33674254867341,45.7301772866161,43.312982969214815,42.2727735232239,41.230479678968905,40.18602723601404,39.13933843140377,38.09033172340037,37.03892155928837,35.9850181258617,34.92852708107017,33.86934926514566,33.14429742831047,32.41760138417099,31.689195606390808,30.959011042046384,30.22697487136508,29.493010247575103,28.75703601492764,28.113513959138047,27.904196892129335,27.69487933222566 +Residential DW - Class 7/Moderate,204.52544906271214,153.92587575217675,134.74700235309467,116.82858378613854,105.40705997234514,94.69933261652918,84.64053391265098,75.17342966918692,66.17992515454316,62.33425286702622,60.691756373765884,59.04592484328307,57.396639554880394,55.74377608782909,54.08720397534877,52.426786333094725,50.762379459937186,49.093832408595866,47.42098652344176,46.2827422048306,45.14186715453258,43.99825653040941,42.851799847783454,41.70238059501851,40.549875817279684,39.394155665368864,38.38635899643066,38.07329030954184,37.7602208340211 +Residential DW - Class 7/Conservative,204.52544906271214,158.35236933493556,141.2152724772967,124.96026131645263,115.38186218262258,106.40200839709986,97.96629411614713,90.0267128708978,82.53972344888479,77.55126878527534,75.4269426541995,73.29828097473437,71.16512940997347,69.02732621296934,66.8847017769075,64.73707815213979,62.58426852719757,60.42607667061641,58.26229633007867,56.793498026046706,55.32127977082184,53.845505269624276,52.36603089237313,50.882705173941254,49.39536827304335,47.90385138572184,46.60463502626474,46.20856504347185,45.81249403545746 +Commercial DW - Class 7/Advanced,136.50190697216573,91.15174000555018,74.6040426357003,62.17725133786945,54.40510847945388,47.91840613188579,43.65941862443978,39.652132274881716,35.863942348021524,34.00409776285117,33.18918344817949,32.37262026477068,31.554349516844823,30.734309690558593,29.912436282938607,29.088661618212093,28.262914650439818,27.435120751246277,26.605201481318925,26.033543657562387,25.46056262491215,24.886205651577903,24.310417167922452,23.733138573137282,23.154308025917363,22.57386021757459,22.163988853831157,21.979412308059626,21.794835325234306 +Commercial DW - Class 7/Moderate,136.50190697216573,106.86345933957928,93.14217867967538,80.50598617865447,72.35961944522214,64.81645653404692,57.81190500552341,51.2902800627279,45.203780778561196,44.64364889729798,43.43200043698806,42.22035767331352,41.008720884173684,39.797090365842486,38.58546643451241,37.37384942799726,36.77957743401362,35.58537102694627,34.38806157860754,33.889798555044315,33.391535794152155,32.893273310941964,32.395011121590194,31.896749243555153,31.39848769570555,30.900226498466836,30.402155666221176,29.904083503394702,29.406010009986076 +Commercial DW - Class 7/Conservative,136.50190697216573,114.2017641035306,102.08584177935924,89.88521643224554,82.53257806415274,75.7243275928248,69.40216271337538,63.51581922879724,58.68935819857158,57.60405556882377,56.518755605794325,55.4334584374925,54.348164200253656,53.26287303942761,52.17758511013613,51.09230057810812,50.00701962060213,48.9217424274269,47.836469202071484,46.7512001629613,45.66593554485307,44.580675600391444,43.49542060184458,42.41017084304852,41.32492664158449,40.2396883412284,39.15472562138005,38.069759898203074,36.98479117169438 +Midsize DW - Class 7/Advanced,94.82712120334163,69.14647212109033,60.41101103734939,51.605024185958534,45.704048850193885,40.37439674372788,35.53693846823859,31.126515350825002,28.964868278029943,27.79863073200873,27.412903150732774,27.026647538375606,26.63984509155345,26.252476103655088,25.86451990997431,25.475954828795945,25.08675809808392,24.69690580738347,24.306372824510227,24.108502241189235,23.910617927962168,23.712719315977015,23.514805804057556,23.316876756329734,23.118931499629454,22.920969320669276,22.617774405760173,22.403930475358262,22.190086021483 +Midsize DW - Class 7/Moderate,94.82712120334163,77.96291813688894,68.1102532717175,59.23236927226357,53.59489998506278,48.503213191338375,43.881711772252295,39.66814435637959,36.95165082812991,36.45342615170139,35.95520191555131,35.45697814081415,34.95875484999907,34.46053206710347,33.96230981773817,33.464088129265214,32.96586703095017,32.46764655413077,31.96942673240322,31.471207601829924,30.97298920116939,30.474771572133676,29.976554759674436,29.478338812304536,28.980123782456882,28.481909726889445,28.451745371762737,28.42158101665541,28.39141666156752 +Midsize DW - Class 7/Conservative,94.82712120334163,79.99680771679601,70.96873203660735,62.72463984784372,57.77827386320948,53.31075272996014,49.25574559586192,45.55863012360762,42.409698943735116,41.817867713427226,41.226037011453435,40.634206863175166,40.04237729560336,39.45054833753497,38.85872001970292,38.26689237494168,37.675065438369955,37.08323924759299,36.49141384292624,35.89958926764461,35.30776556825827,34.71594279482173,34.12412100127696,33.532300245839394,32.94048059142853,32.348662106153924,32.31850326140818,32.2883444166857,32.25818557198656 +Large DW - Class 7/Advanced,61.6988307034908,49.13452708250337,41.20596755935549,34.1126226794185,32.23189963305653,30.49198092276698,28.877619093825285,27.37569008028266,25.975055280350045,25.50545214097379,25.312865062923176,25.120277184776867,24.927688467503753,24.735098869491992,24.542508346332163,24.349916850578147,24.157324331482975,23.96473073470692,23.772136001993427,23.57954007081021,23.38694287394915,23.19434433908143,23.001744388259848,22.80914293736306,22.61653989547131,22.42393516416606,22.231451946763443,22.038968262103886,21.9765602466545 +Large DW - Class 7/Moderate,61.6988307034908,56.5791811732861,48.63899928491402,41.43962573381185,39.11074589611225,36.95622101897145,34.95717021846706,33.097341921614984,31.362961014973443,30.752222720856434,30.507145627689276,30.262067478395807,30.016988221454948,29.771907801939072,29.526826161227746,29.281743236692094,29.036658961346127,28.79157326346138,28.546486066139217,28.301397286837023,28.056306836840083,27.811214620674342,27.566120535449503,27.3210244701254,27.075926304687933,26.830825909224654,26.585885912112854,26.34094529822189,26.267704567688355 +Large DW - Class 7/Conservative,61.6988307034908,57.989747211539665,52.728947044723824,47.72981652887384,44.91307486529761,42.30721570870361,39.88940317158767,37.63998158909568,35.542284461226345,35.080808449259614,34.792427093621306,34.50404447063142,34.21566051846468,33.9272751712079,33.6388883585166,33.3505000052361,33.062110030983234,32.77371834968381,32.48532486905949,32.196929490059155,31.908532106225092,31.620132602988495,31.33173085688097,31.043326734654322,30.754920092291645,30.466510773897998,30.178293933526117,29.890076353019246,29.807898632541285 +Residential DW - Class 8/Advanced,238.08135411497773,149.70697079032487,112.07159021816543,94.78348946856136,82.19851522270527,71.64214536248319,64.54331427271556,57.80129828264471,51.36511725294006,48.65007268273685,47.48168709293121,46.31096026222977,45.13780884710946,43.96214550254855,42.783878639116004,41.602912162164436,40.41914519157191,39.2324717603215,38.04278049003206,37.228386695315706,36.412146091643336,35.59398507842661,34.77382609393881,33.95158734544738,33.127182517007846,32.3005204527402,31.57770265906942,31.342593234005133,31.107483255310648 +Residential DW - Class 8/Moderate,238.08135411497773,176.49434181213124,153.95058169912534,133.03416801905453,119.655707759454,107.18856539769382,95.54271324788606,84.63960928409878,74.33471324741168,70.01517154245307,68.17028420613059,66.32165088437486,64.46913822754887,62.61260648361795,60.751909109492416,58.88689235373646,57.01739480815495,55.14324692552083,53.264270500424246,51.98577003624462,50.704314677735375,49.41978666395515,48.132061896141195,46.84100950592146,45.54649138778475,44.24836169232304,43.11638282981634,42.764737357080016,42.413090998535374 +Residential DW - Class 8/Conservative,238.08135411497773,181.5698436899472,161.34068263508954,142.2938108203818,130.97887737014662,120.43462525445318,110.58490671096892,101.3632853530408,92.71039004298898,87.10725063022605,84.7211618966901,82.3302033820909,79.9342017319004,77.53297526847348,75.12633348579355,72.71407650699405,70.29599450142138,67.87186705768028,65.44146250873801,63.79167670898776,62.138049546609004,60.48042793237798,58.81865053790313,57.15254723430072,55.48193848440627,53.80663468398931,52.34732696641387,51.902452655539925,51.45757719311516 +Commercial DW - Class 8/Advanced,161.52776988846244,105.26630287962114,85.64705742527576,70.99479829498961,61.81188216357506,54.192803119275155,49.16710248695447,44.478962556563225,40.08274593080874,38.004121186915064,37.093345591934614,36.18072716590055,35.26620030843881,34.34969626961307,33.43114295873487,32.51046473908868,31.587582207347783,30.66241195633441,29.734866319639632,29.095962345094946,28.45557950787017,27.813658873146228,27.1701383344311,26.524952397493948,25.87803194641624,25.229303990015723,24.771217994398775,24.56492905055781,24.358639618250862 +Commercial DW - Class 8/Moderate,161.52776988846244,123.41093298843529,106.92923927792687,91.92278731066598,82.21074078435699,73.30347044872434,65.10494065034332,57.533815095004776,50.52126290179025,49.89524070750524,48.541061712882325,47.18688908501034,45.83272313447892,44.47856419241373,43.124412612202136,41.770268771396154,41.106090441041594,39.77140527065721,38.43325203717798,37.87637655521348,37.31950136681899,36.76262648877118,36.205751939149415,35.648877737465675,35.09200390480827,34.535130464005356,33.97846978150929,33.42180761191144,32.8651439552103 +Commercial DW - Class 8/Conservative,161.52776988846244,131.8855513759508,117.19675830275233,102.6321150099174,93.76865762309897,85.63960924081663,78.15732216449327,71.24756181187077,65.5931969410314,64.38022628810984,63.16725861560228,61.95429406657612,60.74133279340434,59.528374958534776,58.31542073533674,57.102470309034395,55.88952387773785,54.676581653583746,53.46364386399826,52.250710753100975,51.0377825832639,49.82485963685116,48.61194221815879,47.39903065558782,46.186125304077684,44.97322654784389,43.760635789636865,42.54804167480894,41.335444203356666 +Midsize DW - Class 8/Advanced,113.69022952574328,80.07976338907115,69.45439881311094,58.94753372914375,51.906245811004965,45.61603596903141,39.96282866663548,34.85453984765432,32.30844661529921,31.00758368249713,30.57732938794695,30.146486108705563,29.715032870808404,29.28294769279882,28.850207524526848,28.416788181434487,27.98266427393527,27.5478091314556,27.11219472066112,26.891482818345537,26.670755601203265,26.45001243471651,26.229252648311878,26.00847553271278,25.78768033704798,25.566866265691246,25.228671849326474,24.990142706259856,24.751612979292407 +Midsize DW - Class 8/Moderate,113.69022952574328,90.29024686306937,78.30619969381364,67.66011915723318,60.86791264291005,54.80018268987273,49.34688818848383,44.41920024032791,41.217188584052906,40.66145101927948,40.105713945608315,39.54997738661358,38.994241367402765,38.43850591474346,37.88277105720286,37.327036825301576,36.77130325168348,36.21557037130377,35.65983822163685,35.10410684290804,34.548376278349934,33.99264657448966,33.4369177814679,32.88118995339763,32.32546314876438,31.76973743087801,31.736091033872455,31.70244463688852,31.668798239926264 +Midsize DW - Class 8/Conservative,113.69022952574328,92.64573068346196,81.59258607812237,71.64927991808253,65.61898477549417,60.2318649985472,55.39022231344117,51.01518981968981,47.305290020389194,46.645140368537575,45.98499130600865,45.32484286109145,44.664695063914934,44.00454794660026,43.34440154342803,42.68425589102297,42.024111028557726,41.363966997978565,40.70382384425474,40.04368161565665,39.38354036406341,38.723400145307565,38.063261019557935,37.403123051750086,36.74298631206668,36.08285087647952,36.049210625949335,36.01557037544509,35.98193012496687 +Large DW - Class 8/Advanced,73.59266296863944,56.141743883124995,46.80846579101505,38.54452627552178,36.24164720947176,34.13111445245636,32.189789200996586,30.398099336092024,28.73962029255328,28.220036570085735,28.006952153645088,27.793866851953332,27.580780621825216,27.367693417220085,27.15460518900196,26.941515884674953,26.728425448091023,26.515333819126973,26.302240933325926,26.089146721500178,25.876051109288554,25.662954016664166,25.449855357383775,25.236755038372866,25.02365295903496,24.81054901047668,24.59757950873225,24.38460949000001,24.31555929365321 +Large DW - Class 8/Moderate,73.59266296863944,64.64810159287521,55.252116841027615,46.82345177488791,43.976243131897,41.366843712898614,38.966645302015856,36.75144935317981,34.70096910640112,34.02522899799323,33.754067973540856,33.482905780557026,33.21174236203719,32.9405776572077,32.66941160120904,32.398244124746675,32.12707515370517,31.8559046087219,31.584732404713787,31.313558450353085,31.042382647483027,30.77120489046811,30.500025065467266,30.228843049622153,29.957658710145385,29.68647190329774,29.41546256624437,29.144452546767088,29.06341669283859 +Large DW - Class 8/Conservative,73.59266296863944,66.25983252735418,59.89814728616468,53.93086261974779,50.5003996938282,47.35646480876415,44.46458952433263,41.79561852134292,39.325104363427414,38.81451275101692,38.49543852495487,38.17636289665506,37.857285797712066,37.53820715519746,37.219126891279885,36.90004492280583,36.58096116083685,36.26187551013771,35.942787868608775,35.62369812665674,35.30460616649345,34.98551186135636,34.66641507463615,34.34731565890281,34.028213454811485,33.70910828987511,33.39021608869187,33.07132306859993,32.980399047166536 +Residential DW - Class 9/Advanced,287.8128392743028,178.02743892956767,132.72579554991856,111.8264094704005,96.63831489341824,83.95303861918262,75.40481872042737,67.33691763336859,59.68030622807291,56.52573947074073,55.16821098601646,53.807962251031164,52.44489643028159,51.078912038987326,49.70990266085687,48.337756645060054,46.96235678060055,45.583579946100315,44.20129673280395,43.25506563944199,42.306688768362896,41.35608060422307,40.40315102929572,39.44780500991625,38.489942256972626,37.52945685790931,36.68962645197554,36.416456580370905,36.14328606551222 +Residential DW - Class 9/Moderate,287.8128392743028,209.88224858534156,182.32286515799944,156.95490248211743,140.67560629195972,125.60770932858986,111.62087125048883,98.60280942158592,86.3683115553988,81.34950530119704,79.20596028316795,77.05806286472126,74.90565810905164,72.74858364051057,70.58666919303158,68.41973612528645,66.24759689968097,64.07005452201032,61.88690193826586,60.401432746416475,58.91253031021968,57.42005780512569,55.92387104277167,54.423817969294284,52.919738122114225,51.41146204114265,50.09623394917838,49.6876627121407,49.279090445896536 +Residential DW - Class 9/Conservative,287.8128392743028,215.9178967306461,191.07492287405978,167.87951196058913,153.98791524869665,141.1299549157365,129.19440127481926,118.08543059861945,107.71871581725951,101.2085179655621,98.43615972088917,95.6581433556733,92.8742674520677,90.08432092172917,87.28808241877137,84.48531970946752,81.67578899494531,78.85923418273833,76.03538610263541,74.11852643199607,72.1972035437051,70.27123956584778,68.34044705355247,66.40462833679669,64.46357481422751,62.51706618772932,60.82151994694063,60.304627617556534,59.787733950204 +Commercial DW - Class 9/Advanced,200.36952536556691,127.19923929231246,102.84428897842784,84.76724112583504,73.42308487016956,64.07036606399353,57.87837370506506,52.15224476630446,46.82583846886068,44.39752812647645,43.33353338505943,42.267385794399225,41.19900871821636,40.12832184082041,39.05524094375644,37.97967766599672,36.90153924624797,35.820728245800794,34.737142250187105,33.990755903283976,33.24264190565813,32.49273140792679,31.740951855465855,30.987226735995478,30.231475306274103,29.473612295863532,28.938462811029485,28.697470021291892,28.456476660914014 +Commercial DW - Class 9/Moderate,200.36952536556691,149.12442412302585,128.39975960805356,109.75509845869917,97.65381649236348,86.66427855879691,76.64002746565066,67.45925342476859,59.02041990750263,58.28908243381473,56.70709084647196,55.12510669695422,53.543130348101414,51.96116218674425,50.379202625720204,48.79725210609661,48.02133951604136,46.46212118546374,44.89885136194299,44.24829310401447,43.59773518904303,42.947177636627686,42.29662046788926,41.64606370562224,40.9955073744626,40.34495150107885,39.694644178184305,39.044335118013876,38.394024320565805 +Commercial DW - Class 9/Conservative,200.36952536556691,159.36478578384467,140.7289128262122,122.54195306184968,111.38285821168186,101.24888911097673,92.00498852304668,83.53882530173374,76.6278949530774,75.21086708878839,73.79384270630634,72.3768219727668,70.95980506617636,69.54279217631132,68.1257835057068,66.70877927074712,65.29177970287029,63.874785049900545,62.45779557752382,61.04081157092777,59.62383333662306,58.206861204475736,56.78989552997334,55.372936696763595,53.955985119497136,52.53904124702578,51.12245718687554,49.705869205422395,48.28927730266231 +Midsize DW - Class 9/Advanced,142.4864684081041,96.67005604836422,83.12088822213765,70.01527496989873,61.24266562469872,53.50372879349954,46.62594961383718,40.47318323556349,37.35586693796549,35.85177535470519,35.35430414019332,34.85615192625071,34.35729446223359,33.857706332609624,33.357360886195444,32.85623016017559,32.354284798449314,31.85149396380522,31.347825243372426,31.092632396972256,30.83742184317084,30.58219284832218,30.32694463709187,30.071676389395847,29.81638723705726,29.56107626015234,29.170047073038685,28.894253469114563,28.618459190069096 +Midsize DW - Class 9/Moderate,142.4864684081041,108.99586681427131,93.71445125259926,80.36369882846675,71.81627495920301,64.27595143216114,57.57464121144294,51.57969201033554,47.65638628920665,47.01382805143999,46.37127038149853,45.72871330663937,45.086156855892426,44.44360106020708,43.80104595261348,43.15849156840033,42.51593794531134,41.873385123762624,41.230833147083054,40.58828206178218,39.945731917846686,39.30318276907242,38.66063467343335,38.018087693496305,37.37554189688379,36.732997356796304,36.69409451679142,36.65519167681152,36.6162888368567 +Midsize DW - Class 9/Conservative,142.4864684081041,111.83934116161738,97.64749739471509,85.10184765167884,77.42192640689419,70.64685260676269,64.62559835865548,59.23897243785632,54.69560763799537,53.93232542739118,53.169043898177215,52.405763083062006,51.642483016881435,50.87920373677483,50.11592528237829,49.35264769603831,48.589371023047306,47.82609531190464,47.062820614604945,46.2995469869597,45.53627448895288,44.77300318513955,44.00973314508846,43.246464443879795,42.483197162660574,41.71993138927138,41.6810356559813,41.64213992272121,41.60324418949122 +Large DW - Class 9/Advanced,91.70200657925642,66.75228276072288,55.25634820487019,45.20661424994346,42.2561834005329,39.582445046354664,37.1482122207332,34.92267409989027,32.88036311656938,32.285918886259964,32.04213372432217,31.79834754958819,31.55456031265073,31.3107719608357,31.066982437927706,30.823191683867375,30.579399634416976,30.335606220790886,30.091811369245416,29.84801500062446,29.604217029853032,29.360417365374143,29.116615908518817,28.872812552802564,28.629007183135172,28.385199674934157,28.14154598435543,27.897891702302402,27.818892901829685 +Large DW - Class 9/Moderate,91.70200657925642,76.86630409014893,65.22388964540743,54.91648041300343,51.2743856344975,47.97384569108643,44.96895584406331,42.22168216076114,39.70061027601552,38.927510982750384,38.617281659735795,38.30705099983025,37.9968189378161,37.68658540416356,37.37635032466831,37.06611362005197,36.755875205520745,36.445634990277604,36.13539287698088,35.82514876114452,35.51490253046954,35.20465406410071,34.89440323179497,34.584149892992826,34.27389389577516,33.96363507569311,33.6535792948725,33.343522733305804,33.25081140742511 +Large DW - Class 9/Conservative,91.70200657925642,78.78264497361911,70.70842479751232,63.252345746584986,58.8812682527551,54.92011309779052,51.31378766241066,48.01664565557816,44.99098101868505,44.40682446235498,44.04177870645204,43.67673134627994,43.311682303577534,42.946631494909035,42.5815788312293,42.21652421740425,41.85146755168137,41.48640872510415,41.121347620862636,40.75628411357358,40.391218068478146,40.02614934055011,39.661077773497794,39.29600319864978,38.930925433703145,38.56584428131926,38.201006776049084,37.83616833388361,37.73214417454134 +Residential DW - Class 10/Advanced,323.5639512362728,206.5868093396181,159.6985293657993,139.2759550154472,124.38940935245158,111.5172120261993,103.22676920133013,94.88394287167074,86.45958507329496,81.88952586678481,79.9228578496018,77.95224897279978,75.97755894960811,73.99864075779185,72.01534023077592,70.02749561864552,68.0349371164055,66.03748635661888,64.03495586324873,62.66413937643516,61.29021427535989,59.91305667290517,58.53253601442479,57.14851462349367,55.760847210056134,54.36938033730558,53.152707819716944,52.75696330622193,52.36121786083695 +Residential DW - Class 10/Moderate,323.5639512362728,243.55180489578467,219.37478931546931,195.48194421228786,181.07264800978712,166.8482973780175,152.80537915415985,138.94047522465965,125.12282279557549,117.85201716928952,114.746637445927,111.63495234717413,108.51673741419772,105.391757411422,102.25976567232682,99.1205033970485,95.97369889759476,92.81906678606647,89.65630710080448,87.50428982603309,85.34729876844297,83.1851357086457,81.0175917592074,78.84444663784792,76.66546788047818,74.48040998820755,72.57502306419605,71.98312094673433,71.39121733824867 +Residential DW - Class 10/Conservative,323.5639512362728,250.55569879063734,229.90545323342457,209.0881703755958,198.20777966095625,187.46693823646817,176.8629759849413,166.39328981319068,156.05341297339987,146.6220102112933,142.6056611229872,138.58111504667357,134.54808018586942,130.50625073432613,126.45530602556755,122.39490961977084,118.32470832254614,114.24433112962453,110.15338809084913,107.37641018571144,104.59296636290942,101.80279893723812,99.00563635503353,96.20119224933131,93.3891644168158,90.56923370892915,88.11287525977933,87.36404705914426,86.61521692017804 +Commercial DW - Class 10/Advanced,338.9748043936393,204.78045250901238,163.2580946476862,132.89344642695374,113.83305609737737,98.34314106168723,88.03875319428253,78.67971633031485,70.11666867398995,66.48053449504076,64.887316536874,63.29087491796723,61.691094883715074,60.08785616998901,58.481032668689444,56.87049206865855,55.25609546981295,53.637696968140546,52.01514320896448,50.8975097420614,49.77728930357875,48.65437879895335,47.52866958542079,46.40004709405179,45.26839042050591,44.133571881451495,43.33224294968836,42.97138210568898,42.61052040721702 +Commercial DW - Class 10/Moderate,338.9748043936393,240.07822076578037,203.82561166064087,172.06804307166234,151.39969112649644,133.02307907534828,116.57709142337191,101.77270311372865,88.37674589438721,87.2816465003732,84.91278384672276,82.54393233041722,80.17509249477038,77.80626491901977,75.43745022134517,73.06864906219761,71.90680321435315,69.572041069128,67.23121224794752,66.2570710618877,65.28293038936928,64.30879025973974,63.3346507046252,62.360511758157976,61.38637345722779,60.412235841767895,59.438470403996,58.46470236483987,57.490931724296885 +Commercial DW - Class 10/Conservative,338.9748043936393,256.56437199141243,223.3972775548761,192.1145746633945,172.68480573264327,155.40934750138186,139.94872279064148,126.03122083739775,114.74205048529399,112.62020330623629,110.4983613408109,108.37652483928538,106.25469406820551,104.13286931174095,102.01105087316627,99.88923907649378,97.76743426827709,95.6456368196064,93.52384712831785,91.40206562144941,89.28029275796786,87.15852903181225,85.036774975287,82.91503116286343,80.79329821543635,78.67157680511322,76.55039417513294,74.4292056734223,72.3080112999753 +Midsize DW - Class 10/Advanced,244.04070237557454,154.65747867325678,130.6199025691552,108.35829306505305,93.54175678334437,80.78914770708965,69.69731866757496,59.96170608795526,54.90371875023789,52.69308283060955,51.96192540108835,51.229767073869425,50.49657220661239,49.76230344488397,49.02692161815498,48.2903856281273,47.55265232872427,46.81367639700947,46.07341019422381,45.698340963757424,45.32324570786966,44.94812334828563,44.57297274545896,44.19779269407259,43.822581918125124,43.44733906556024,42.87262461580394,42.46727745873997,42.06192930941761 +Midsize DW - Class 10/Moderate,244.04070237557454,174.37691293845631,147.26710401870093,124.37390602537052,109.69183749262385,97.05490535638123,86.06362227300042,76.41618684722992,70.0428886798524,69.09848985688906,68.15409186848582,67.2096947547037,66.26529855820942,65.32090332449076,64.37650910209369,63.43211594288377,62.48772390233471,61.54333303984804,60.598943419106284,59.65455510846679,58.710168181397364,57.76578271696439,56.821398800374986,55.87701652358664,54.93263598598741,53.9882572951636,53.93107991550967,53.87390253589247,53.816725156312124 +Midsize DW - Class 10/Conservative,244.04070237557454,178.9260421229125,153.4476696366985,131.70684471613737,118.25388290628165,106.6747895705949,96.60352143367821,87.76354045584546,80.3887716919203,79.26693902537652,78.1451073603048,77.02327674477847,75.90144722999749,74.7796188705473,73.65779172468302,72.53596585464331,71.41414132699663,70.29231821302481,69.17049658914692,68.04867653739173,66.92685814592059,65.80504150961322,64.68322673071815,63.56141391958432,62.43960319547745,61.31779468750108,61.26062775292855,61.2034608184001,61.14629388391588 +Large DW - Class 10/Advanced,155.20981495430073,103.64115681042381,84.44366233273163,68.12541102861809,62.891179099676954,58.25846916960484,54.129212154313784,50.4255553752008,47.08530584979836,46.23405039694535,45.88494540468025,45.53583896207173,45.186730998367615,44.83762143813759,44.48851020088016,44.13939720058914,43.79028234527488,43.44116553643507,43.09204666846735,42.74292562801864,42.39380229325996,42.044676533079965,41.69554820618279,41.34641716008062,40.99728322996209,40.6481462374227,40.2992295146463,39.950311944867444,39.837184158874386 +Large DW - Class 10/Moderate,155.20981495430073,119.34442308439452,99.67622349604879,82.75797385966794,76.31324721400226,70.60915026518639,65.52493392623427,60.964740722368624,56.852029603281224,55.7449366996354,55.30068240396564,54.856426193842566,54.412167975873295,53.96790765048983,53.52364511143017,53.07938024516619,52.635112930271546,52.19084303672316,51.74657042512591,51.30229494585379,50.858016438092505,50.41373472877507,49.96944963139095,49.52516094465627,49.08086845101996,48.636571914988124,48.19256613504345,47.74855923705552,47.61579485366485 +Large DW - Class 10/Conservative,155.20981495430073,122.31977879946265,108.05778053849416,95.31994651680323,87.63480488049575,80.83284678225057,74.7700826708913,69.33220570426934,64.4279412072468,63.591417899354695,63.06866542837608,62.54591066005349,62.02315348231548,61.5003937756804,60.97763141263393,60.454866256942246,59.93209816289381,59.409326974460825,58.88655252436922,58.3637746330678,57.84099310757934,57.31820774022353,56.795418307187695,56.272624566931164,55.7498262583927,55.22702309897961,54.7045688468711,54.182113253110685,54.03314867686698 diff --git a/tests/data/Distributed_Wind/Market/TechLife/df_occ.csv b/tests/data/Distributed_Wind/Market/TechLife/df_occ.csv index 7935e5c..a7a8121 100644 --- a/tests/data/Distributed_Wind/Market/TechLife/df_occ.csv +++ b/tests/data/Distributed_Wind/Market/TechLife/df_occ.csv @@ -1,121 +1,121 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 1/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 1/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 1/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 1/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 1/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 1/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 1/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 1/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 1/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 1/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 1/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 2/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 2/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 2/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 2/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 2/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 2/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 2/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 2/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 2/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 2/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 2/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 2/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 3/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 3/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 3/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 3/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 3/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 3/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 3/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 3/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 3/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 3/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 3/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 3/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 4/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 4/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 4/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 4/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 4/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4614.086487788138,4314.086487788138,4014.0864877881377,3714.0864877881377,3414.0864877881377,3114.0864877881377,2982.0699999999997,2875.0699999999997,2768.0699999999997,2661.0699999999997,2554.0699999999997,2447.0699999999997,2340.0699999999997,2233.0699999999997,2126.0699999999997,2019.0699999999997,1905,1870.0,1835.0,1800.0,1765.0,1730.0,1695.0,1660.0,1625.0,1590.0,1555.0 -Commercial DW - Class 4/Conservative,4348.74910423729,5647.285586762545,5300,5100,4900,4700,4513,4300,4048.3124341245793,3876.691,3737.591,3598.4909999999995,3459.3909999999996,3320.2909999999997,3181.191,3042.091,2902.9909999999995,2763.8909999999996,2624.7909999999997,2476.5,2431.0,2385.5,2340.0,2294.5,2249.0,2203.5,2158.0,2112.5,2067.0,2021.5 -Midsize DW - Class 4/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 4/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 4/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 4/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 4/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 4/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 5/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 5/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 5/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 5/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 5/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 5/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 5/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 5/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 5/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 5/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 5/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 5/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 6/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 6/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 6/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 6/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 6/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 6/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 6/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 6/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 6/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 6/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 6/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 6/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 7/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 7/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 7/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 7/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 7/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 7/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 7/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 7/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 7/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 7/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 7/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 7/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 8/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 8/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 8/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 8/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 8/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 8/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 8/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 8/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 8/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 8/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 8/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 8/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 9/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 9/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 9/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 9/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 9/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 9/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 9/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 9/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 9/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 9/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 9/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 9/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 10/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 10/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 10/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 10/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 10/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 10/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 10/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 10/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 10/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 10/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 10/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 10/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential DW - Class 1/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 1/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 1/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 1/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 1/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 1/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 1/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 1/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 1/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 1/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 1/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 1/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 2/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 2/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 2/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 2/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 2/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 2/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 2/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 2/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 2/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 2/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 2/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 2/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 3/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 3/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 3/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 3/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 3/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 3/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 3/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 3/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 3/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 3/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 3/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 3/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 4/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 4/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 4/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 4/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 4/Moderate,6002.317463632478,5837.934747492309,5232.374077151749,4659.213406811189,4335.213406811189,4011.213406811189,3687.213406811189,3363.213406811189,3220.6356,3105.0755999999997,2989.5155999999997,2873.9556,2758.3956,2642.8356,2527.2756,2411.7156,2296.1556,2180.5955999999996,2057.4,2019.6000000000001,1981.8000000000002,1944.0000000000002,1906.2,1868.4,1830.6000000000001,1792.8000000000002,1755.0000000000002,1717.2,1679.4 +Commercial DW - Class 4/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5292,5076,4874.04,4644,4372.177428854546,4186.82628,4036.59828,3886.3702799999996,3736.14228,3585.91428,3435.68628,3285.4582800000003,3135.2302799999998,2985.0022799999997,2834.77428,2674.6200000000003,2625.48,2576.34,2527.2000000000003,2478.06,2428.92,2379.78,2330.6400000000003,2281.5,2232.36,2183.2200000000003 +Midsize DW - Class 4/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 4/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 4/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 4/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 4/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 4/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 5/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 5/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 5/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 5/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 5/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 5/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 5/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 5/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 5/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 5/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 5/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 5/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 6/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 6/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 6/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 6/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 6/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 6/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 6/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 6/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 6/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 6/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 6/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 6/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 7/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 7/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 7/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 7/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 7/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 7/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 7/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 7/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 7/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 7/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 7/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 7/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 8/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 8/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 8/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 8/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 8/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 8/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 8/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 8/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 8/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 8/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 8/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 8/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 9/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 9/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 9/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 9/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 9/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 9/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 9/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 9/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 9/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 9/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 9/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 9/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 10/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 10/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 10/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 10/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 10/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 10/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 10/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 10/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 10/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 10/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 10/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 10/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 diff --git a/tests/data/Distributed_Wind/Market/TechLife/df_tc.csv b/tests/data/Distributed_Wind/Market/TechLife/df_tc.csv index dc233f5..ddfe783 100644 --- a/tests/data/Distributed_Wind/Market/TechLife/df_tc.csv +++ b/tests/data/Distributed_Wind/Market/TechLife/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12409976865391902,0.1248386520657163,0.12920138754988134,0.12939417507509446,0.1293937849377925,0.12939335124437723,0.12939286626950333,0.12939232034608084,0.12939170121430568,0.1293914067025475,0.1293912750192072,0.12939113922507095,0.1293909991245949,0.12939085450963322,0.1293907051584056,0.12939055083436368,0.12939039128493907,0.12939022624016597,0.1293900554111551,0.1293898784884077,0.12938969513994325,0.12938950500921972,0.12938930771282128,0.12779809602430015,0.12621659178550776,0.12308315490197642,0.12308293011656822,0.12308297443558049,0.12308301875460059,0.12308306307362897 -10 year CRF/Moderate,0.12409976865391902,0.1248386520657163,0.12920138754988134,0.12939417507509446,0.1293937849377925,0.12939335124437723,0.12939286626950333,0.12939232034608084,0.12939170121430568,0.1293914067025475,0.1293912750192072,0.12939113922507095,0.1293909991245949,0.12939085450963322,0.1293907051584056,0.12939055083436368,0.12939039128493907,0.12939022624016597,0.1293900554111551,0.1293898784884077,0.12938969513994325,0.12938950500921972,0.12938930771282128,0.12779809602430015,0.12621659178550776,0.12308315490197642,0.12308293011656822,0.12308297443558049,0.12308301875460059,0.12308306307362897 -10 year CRF/Conservative,0.12409976865391902,0.1248386520657163,0.12920138754988134,0.12939417507509446,0.1293937849377925,0.12939335124437723,0.12939286626950333,0.12939232034608084,0.12939170121430568,0.1293914067025475,0.1293912750192072,0.12939113922507095,0.1293909991245949,0.12939085450963322,0.1293907051584056,0.12939055083436368,0.12939039128493907,0.12939022624016597,0.1293900554111551,0.1293898784884077,0.12938969513994325,0.12938950500921972,0.12938930771282128,0.12779809602430015,0.12621659178550776,0.12308315490197642,0.12308293011656822,0.12308297443558049,0.12308301875460059,0.12308306307362897 -ITC Schedule/*,0,0,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.22500000894069672,0.15000000596046448,0.0,0.0,0.0,0.0,0.0 -PTC/Advanced,12.241600889462086,16.370410057022553,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,12.241600889462086,16.370410057022553,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,12.241600889462086,16.370410057022553,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8307885411516569,0.8297553686512099,0.8191735941305208,0.8191744047784009,0.8191756854123884,0.8191771090263829,0.8191787009812396,0.8191804930124997,0.8191825253676208,0.8191834921332868,0.8191839243985969,0.8191843701586792,0.819184830055487,0.8191853047723506,0.8191857950373584,0.8191863016270879,0.8191868253707102,0.8191873671545142,0.8191879279269174,0.819188508704002,0.8191891105756619,0.8191897347124286,0.8191903823730681,0.8244577734659674,0.8297818629130604,0.8406026570852887,0.8406034467148813,0.8406032910302278,0.8406031353456223,0.8406029796610646 -PVD/Moderate,0.8307885411516569,0.8297553686512099,0.8191735941305208,0.8191744047784009,0.8191756854123884,0.8191771090263829,0.8191787009812396,0.8191804930124997,0.8191825253676208,0.8191834921332868,0.8191839243985969,0.8191843701586792,0.819184830055487,0.8191853047723506,0.8191857950373584,0.8191863016270879,0.8191868253707102,0.8191873671545142,0.8191879279269174,0.819188508704002,0.8191891105756619,0.8191897347124286,0.8191903823730681,0.8244577734659674,0.8297818629130604,0.8406026570852887,0.8406034467148813,0.8406032910302278,0.8406031353456223,0.8406029796610646 -PVD/Conservative,0.8307885411516569,0.8297553686512099,0.8191735941305208,0.8191744047784009,0.8191756854123884,0.8191771090263829,0.8191787009812396,0.8191804930124997,0.8191825253676208,0.8191834921332868,0.8191839243985969,0.8191843701586792,0.819184830055487,0.8191853047723506,0.8191857950373584,0.8191863016270879,0.8191868253707102,0.8191873671545142,0.8191879279269174,0.819188508704002,0.8191891105756619,0.8191897347124286,0.8191903823730681,0.8244577734659674,0.8297818629130604,0.8406026570852887,0.8406034467148813,0.8406032910302278,0.8406031353456223,0.8406029796610646 -PFF/Advanced,1.0586520731316502,1.0590101913670598,0.7012833270617423,0.7012830882230021,0.7012827109136724,0.7012822914785747,0.7012818224457164,0.7012812944649505,0.7012806956782903,0.7012804108430377,0.701280283486013,0.7012801521530644,0.7012800166550548,0.701279876790657,0.7012797323453562,0.701279583090352,0.7012794287813481,0.7012792691572198,0.7012791039385379,0.701278932825937,0.701278755498305,0.7012785716107716,0.7012783807924706,0.7900064598612725,0.8785794263746106,1.0552503044253254,1.0552500307239288,1.055250084687341,1.0552501386507362,1.0552501926141153 -PFF/Moderate,1.0586520731316502,1.0590101913670598,0.7012833270617423,0.7012830882230021,0.7012827109136724,0.7012822914785747,0.7012818224457164,0.7012812944649505,0.7012806956782903,0.7012804108430377,0.701280283486013,0.7012801521530644,0.7012800166550548,0.701279876790657,0.7012797323453562,0.701279583090352,0.7012794287813481,0.7012792691572198,0.7012791039385379,0.701278932825937,0.701278755498305,0.7012785716107716,0.7012783807924706,0.7900064598612725,0.8785794263746106,1.0552503044253254,1.0552500307239288,1.055250084687341,1.0552501386507362,1.0552501926141153 -PFF/Conservative,1.0586520731316502,1.0590101913670598,0.7012833270617423,0.7012830882230021,0.7012827109136724,0.7012822914785747,0.7012818224457164,0.7012812944649505,0.7012806956782903,0.7012804108430377,0.701280283486013,0.7012801521530644,0.7012800166550548,0.701279876790657,0.7012797323453562,0.701279583090352,0.7012794287813481,0.7012792691572198,0.7012791039385379,0.701278932825937,0.701278755498305,0.7012785716107716,0.7012783807924706,0.7900064598612725,0.8785794263746106,1.0552503044253254,1.0552500307239288,1.055250084687341,1.0552501386507362,1.0552501926141153 -Year (Advanced)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9342578026656738,0.9338200009897345,0.929307197534117,0.9293075452801424,0.9293080946368637,0.929308705327153,0.9293093882297842,0.9293101569579645,0.929311028776089,0.9293114434882699,0.9293116289164002,0.9293118201332672,0.9293120174142396,0.9293122210524345,0.9293124313601681,0.9293126486705556,0.929312873339272,0.929313105746493,0.9293133462990436,0.9293135954327734,0.9293138536151928,0.9293141213484015,0.9293143991723463,0.9315673358184221,0.9338312340073526,0.9383919085431334,0.9383922393923921,0.9383921741616371,0.9383921089308912,0.9383920437001543 -2/nan,0.8728376418416932,0.8720197942484678,0.8636118673887142,0.8636125137146039,0.863613534757598,0.8636146697968294,0.8636159390520155,0.8636173678252366,0.8636189882048728,0.8636197589982516,0.8636201036392531,0.863620459039406,0.863620825710524,0.863621204197409,0.8636215950805471,0.8636219989790835,0.8636224165540939,0.8636228485121924,0.8636232956095261,0.8636237586561882,0.86362423852112,0.8636247361375514,0.8636252525090587,0.8678177011638328,0.8720407736076949,0.8805793740192244,0.8805799949518686,0.8805798725278043,0.8805797501037655,0.8805796276797523 -3/nan,0.8154553773509087,0.8143095251281722,0.8025607242402114,0.802561625193332,0.8025630484881902,0.8025646306904284,0.802566399985919,0.8025683916452947,0.8025706503992354,0.802571724859657,0.8025722052779447,0.802572700694238,0.8025732118219986,0.8025737394206722,0.8025742842994498,0.8025748473214119,0.8025754294080907,0.8025760315444984,0.8025766547846969,0.802577300257948,0.8025779691755485,0.8025786628384136,0.8025793826455218,0.8084306238492593,0.8143389117228002,0.8263285594096176,0.8263294334270254,0.8263292611043437,0.8263290887817097,0.8263289164591237 -4/nan,0.7618455490157678,0.76041852156114,0.7458254574946221,0.745826573844457,0.7458283374165128,0.7458302978882867,0.7458324901846947,0.7458349580093899,0.7458377567880082,0.7458390881321982,0.7458396834098744,0.7458402972714342,0.7458409306009273,0.7458415843393827,0.7458422594894685,0.7458429571206281,0.745843678374733,0.7458444244723132,0.7458451967194589,0.7458459965154421,0.7458468253611843,0.7458476848686554,0.7458485767713355,0.7531075624532795,0.7604551108343071,0.775420033948089,0.7754211275094328,0.7754209119010841,0.7754206962928102,0.7754204806846112 -5/nan,0.7117601485940952,0.7100940245568362,0.6931009657539279,0.6931022625440912,0.6931043111707194,0.6931065885243286,0.6931091351754349,0.693112001892443,0.6931152530607143,0.693116799602108,0.6931174911001226,0.6931182041860536,0.6931189398868617,0.6931196992956984,0.6931204835773194,0.6931212939740506,0.6931221318123549,0.6931229985100709,0.6931238955844288,0.6931248246609052,0.6931257874830599,0.6931267859234539,0.6931278219958033,0.7015704055393075,0.710136734557599,0.7276478855791284,0.7276491683157503,0.7276489154092576,0.7276486625028702,0.7276484095965883 -6/nan,0.6649674724505129,0.6631000027144693,0.6441037160929727,0.6441051622329622,0.644107446798657,0.6441099864352636,0.6441128263863583,0.6441160232681152,0.6441196488822517,0.6441213735442048,0.6441221446847035,0.644122939899643,0.6441237603342784,0.644124607207681,0.644125481818774,0.6441263855529877,0.6441273198895813,0.6441282864097159,0.6441292868053944,0.6441303228893365,0.6441313966059476,0.6441325100434961,0.6441336654476668,0.6535600735773026,0.6631478631458746,0.6828188880959738,0.6828203325478286,0.6828200477572505,0.6828197629668107,0.6828194781765096 -Year (Moderate)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9342578026656738,0.9338200009897345,0.929307197534117,0.9293075452801424,0.9293080946368637,0.929308705327153,0.9293093882297842,0.9293101569579645,0.929311028776089,0.9293114434882699,0.9293116289164002,0.9293118201332672,0.9293120174142396,0.9293122210524345,0.9293124313601681,0.9293126486705556,0.929312873339272,0.929313105746493,0.9293133462990436,0.9293135954327734,0.9293138536151928,0.9293141213484015,0.9293143991723463,0.9315673358184221,0.9338312340073526,0.9383919085431334,0.9383922393923921,0.9383921741616371,0.9383921089308912,0.9383920437001543 -2/nan,0.8728376418416932,0.8720197942484678,0.8636118673887142,0.8636125137146039,0.863613534757598,0.8636146697968294,0.8636159390520155,0.8636173678252366,0.8636189882048728,0.8636197589982516,0.8636201036392531,0.863620459039406,0.863620825710524,0.863621204197409,0.8636215950805471,0.8636219989790835,0.8636224165540939,0.8636228485121924,0.8636232956095261,0.8636237586561882,0.86362423852112,0.8636247361375514,0.8636252525090587,0.8678177011638328,0.8720407736076949,0.8805793740192244,0.8805799949518686,0.8805798725278043,0.8805797501037655,0.8805796276797523 -3/nan,0.8154553773509087,0.8143095251281722,0.8025607242402114,0.802561625193332,0.8025630484881902,0.8025646306904284,0.802566399985919,0.8025683916452947,0.8025706503992354,0.802571724859657,0.8025722052779447,0.802572700694238,0.8025732118219986,0.8025737394206722,0.8025742842994498,0.8025748473214119,0.8025754294080907,0.8025760315444984,0.8025766547846969,0.802577300257948,0.8025779691755485,0.8025786628384136,0.8025793826455218,0.8084306238492593,0.8143389117228002,0.8263285594096176,0.8263294334270254,0.8263292611043437,0.8263290887817097,0.8263289164591237 -4/nan,0.7618455490157678,0.76041852156114,0.7458254574946221,0.745826573844457,0.7458283374165128,0.7458302978882867,0.7458324901846947,0.7458349580093899,0.7458377567880082,0.7458390881321982,0.7458396834098744,0.7458402972714342,0.7458409306009273,0.7458415843393827,0.7458422594894685,0.7458429571206281,0.745843678374733,0.7458444244723132,0.7458451967194589,0.7458459965154421,0.7458468253611843,0.7458476848686554,0.7458485767713355,0.7531075624532795,0.7604551108343071,0.775420033948089,0.7754211275094328,0.7754209119010841,0.7754206962928102,0.7754204806846112 -5/nan,0.7117601485940952,0.7100940245568362,0.6931009657539279,0.6931022625440912,0.6931043111707194,0.6931065885243286,0.6931091351754349,0.693112001892443,0.6931152530607143,0.693116799602108,0.6931174911001226,0.6931182041860536,0.6931189398868617,0.6931196992956984,0.6931204835773194,0.6931212939740506,0.6931221318123549,0.6931229985100709,0.6931238955844288,0.6931248246609052,0.6931257874830599,0.6931267859234539,0.6931278219958033,0.7015704055393075,0.710136734557599,0.7276478855791284,0.7276491683157503,0.7276489154092576,0.7276486625028702,0.7276484095965883 -6/nan,0.6649674724505129,0.6631000027144693,0.6441037160929727,0.6441051622329622,0.644107446798657,0.6441099864352636,0.6441128263863583,0.6441160232681152,0.6441196488822517,0.6441213735442048,0.6441221446847035,0.644122939899643,0.6441237603342784,0.644124607207681,0.644125481818774,0.6441263855529877,0.6441273198895813,0.6441282864097159,0.6441292868053944,0.6441303228893365,0.6441313966059476,0.6441325100434961,0.6441336654476668,0.6535600735773026,0.6631478631458746,0.6828188880959738,0.6828203325478286,0.6828200477572505,0.6828197629668107,0.6828194781765096 -Year (Conservative)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9342578026656738,0.9338200009897345,0.929307197534117,0.9293075452801424,0.9293080946368637,0.929308705327153,0.9293093882297842,0.9293101569579645,0.929311028776089,0.9293114434882699,0.9293116289164002,0.9293118201332672,0.9293120174142396,0.9293122210524345,0.9293124313601681,0.9293126486705556,0.929312873339272,0.929313105746493,0.9293133462990436,0.9293135954327734,0.9293138536151928,0.9293141213484015,0.9293143991723463,0.9315673358184221,0.9338312340073526,0.9383919085431334,0.9383922393923921,0.9383921741616371,0.9383921089308912,0.9383920437001543 -2/nan,0.8728376418416932,0.8720197942484678,0.8636118673887142,0.8636125137146039,0.863613534757598,0.8636146697968294,0.8636159390520155,0.8636173678252366,0.8636189882048728,0.8636197589982516,0.8636201036392531,0.863620459039406,0.863620825710524,0.863621204197409,0.8636215950805471,0.8636219989790835,0.8636224165540939,0.8636228485121924,0.8636232956095261,0.8636237586561882,0.86362423852112,0.8636247361375514,0.8636252525090587,0.8678177011638328,0.8720407736076949,0.8805793740192244,0.8805799949518686,0.8805798725278043,0.8805797501037655,0.8805796276797523 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12449003904186712,0.12873121085758904,0.12907638456415452,0.1290859204217378,0.12908522523104643,0.12908444722518028,0.12908357066875317,0.12908257557039948,0.12908210148966207,0.12908188922380126,0.12908167027178089,0.12908144431263502,0.12908121100452008,0.12908096998298865,0.1290807208590905,0.12908046321727776,0.12908019661309186,0.12907992057060544,0.12907963457958513,0.1290793380923467,0.1290790305202517,0.1290787112298092,0.12907837953831836,0.12907803470899767,0.12907767594551994,0.12907730238587398,0.1290773750294925,0.12907744767313103,0.12907752031678987 +10 year CRF/Moderate,0.12449003904186712,0.12873121085758904,0.12907638456415452,0.1290859204217378,0.12908522523104643,0.12908444722518028,0.12908357066875317,0.12908257557039948,0.12908210148966207,0.12908188922380126,0.12908167027178089,0.12908144431263502,0.12908121100452008,0.12908096998298865,0.1290807208590905,0.12908046321727776,0.12908019661309186,0.12907992057060544,0.12907963457958513,0.1290793380923467,0.1290790305202517,0.1290787112298092,0.12907837953831836,0.12907803470899767,0.12907767594551994,0.12907730238587398,0.1290773750294925,0.12907744767313103,0.12907752031678987 +10 year CRF/Conservative,0.12449003904186712,0.12873121085758904,0.12907638456415452,0.1290859204217378,0.12908522523104643,0.12908444722518028,0.12908357066875317,0.12908257557039948,0.12908210148966207,0.12908188922380126,0.12908167027178089,0.12908144431263502,0.12908121100452008,0.12908096998298865,0.1290807208590905,0.12908046321727776,0.12908019661309186,0.12907992057060544,0.12907963457958513,0.1290793380923467,0.1290790305202517,0.1290787112298092,0.12907837953831836,0.12907803470899767,0.12907767594551994,0.12907730238587398,0.1290773750294925,0.12907744767313103,0.12907752031678987 +ITC Schedule/*,0,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896 +PTC/Advanced,17.612107470723558,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,17.612107470723558,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,17.612107470723558,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8305427593497275,0.8201815256685574,0.820184013864654,0.8201878913286456,0.820190180697485,0.8201927428091206,0.8201956294903431,0.8201989065867888,0.8202004678598773,0.8202011669099414,0.8202018879810066,0.8202026321302598,0.8202034004836608,0.8202041942416248,0.8202050146852823,0.8202058631833796,0.8202067411998952,0.8202076503024737,0.8202085921717637,0.8202095686117876,0.8202105815614763,0.8202116331075168,0.8202127254987039,0.8202138611619911,0.8202150427204915,0.8202162730137041,0.8202160337665241,0.8202157945194599,0.8202155552725122 +PVD/Moderate,0.8305427593497275,0.8201815256685574,0.820184013864654,0.8201878913286456,0.820190180697485,0.8201927428091206,0.8201956294903431,0.8201989065867888,0.8202004678598773,0.8202011669099414,0.8202018879810066,0.8202026321302598,0.8202034004836608,0.8202041942416248,0.8202050146852823,0.8202058631833796,0.8202067411998952,0.8202076503024737,0.8202085921717637,0.8202095686117876,0.8202105815614763,0.8202116331075168,0.8202127254987039,0.8202138611619911,0.8202150427204915,0.8202162730137041,0.8202160337665241,0.8202157945194599,0.8202155552725122 +PVD/Conservative,0.8305427593497275,0.8201815256685574,0.820184013864654,0.8201878913286456,0.820190180697485,0.8201927428091206,0.8201956294903431,0.8201989065867888,0.8202004678598773,0.8202011669099414,0.8202018879810066,0.8202026321302598,0.8202034004836608,0.8202041942416248,0.8202050146852823,0.8202058631833796,0.8202067411998952,0.8202076503024737,0.8202085921717637,0.8202095686117876,0.8202105815614763,0.8202116331075168,0.8202127254987039,0.8202138611619911,0.8202150427204915,0.8202162730137041,0.8202160337665241,0.8202157945194599,0.8202155552725122 +PFF/Advanced,1.0587372660158634,0.700986363232412,0.7009856301427,0.7009844877371779,0.7009838132273409,0.7009830583601167,0.7009822078659337,0.7009812423448908,0.7009807823517094,0.7009805763926973,0.700980363945704,0.7009801446992536,0.7009799183216082,0.7009796844590932,0.7009794427342526,0.700979192743817,0.700978934056459,0.700978666210308,0.7009783887101996,0.7009781010246201,0.7009778025823081,0.7009774927684695,0.7009771709205486,0.700976836323499,0.7009764882044816,0.7009761257269025,0.7009761962155777,0.7009762667042186,0.7009763371928254 +PFF/Moderate,1.0587372660158634,0.700986363232412,0.7009856301427,0.7009844877371779,0.7009838132273409,0.7009830583601167,0.7009822078659337,0.7009812423448908,0.7009807823517094,0.7009805763926973,0.700980363945704,0.7009801446992536,0.7009799183216082,0.7009796844590932,0.7009794427342526,0.700979192743817,0.700978934056459,0.700978666210308,0.7009783887101996,0.7009781010246201,0.7009778025823081,0.7009774927684695,0.7009771709205486,0.700976836323499,0.7009764882044816,0.7009761257269025,0.7009761962155777,0.7009762667042186,0.7009763371928254 +PFF/Conservative,1.0587372660158634,0.700986363232412,0.7009856301427,0.7009844877371779,0.7009838132273409,0.7009830583601167,0.7009822078659337,0.7009812423448908,0.7009807823517094,0.7009805763926973,0.700980363945704,0.7009801446992536,0.7009799183216082,0.7009796844590932,0.7009794427342526,0.700979192743817,0.700978934056459,0.700978666210308,0.7009783887101996,0.7009781010246201,0.7009778025823081,0.7009774927684695,0.7009771709205486,0.700976836323499,0.7009764882044816,0.7009761257269025,0.7009761962155777,0.7009762667042186,0.7009763371928254 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9341536988681463,0.9297393310094528,0.929740397182464,0.9297420586402776,0.9297430396105015,0.9297441374451585,0.9297453743503177,0.9297467785384891,0.929747447519506,0.9297477470511122,0.9297480560181163,0.929748374873482,0.9297487040996391,0.9297490442109175,0.9297493957562296,0.9297497593220262,0.9297501355355604,0.9297505250685002,0.9297509286409298,0.929751347025792,0.9297517810538298,0.9297522316190915,0.9297526996850783,0.9297531862916214,0.9297536925625948,0.9297542197145792,0.9297541172027917,0.9297540146910267,0.9297539121792843 +2/nan,0.8726431331090393,0.8644152236259048,0.8644172061530059,0.8644202956046612,0.8644221197041747,0.8644241611136417,0.8644264611258125,0.8644290722026982,0.8644303161690366,0.8644308731466188,0.8644314476694662,0.8644320405798808,0.8644326527749583,0.8644332852111147,0.864433938909074,0.8644346149593657,0.8644353145283928,0.8644360388651517,0.8644367893086714,0.8644375672962747,0.8644383743727688,0.8644392122006808,0.8644400825716914,0.8644409874194225,0.8644419288337801,0.8644429090770659,0.8644427184555424,0.8644425278340818,0.8644423372126843 +3/nan,0.815182810585697,0.8036808317283353,0.8036835965800516,0.803687905165915,0.8036904490803122,0.8036932960613574,0.8036965036977389,0.8037001451554736,0.8037018800166414,0.8037026567894946,0.8037034580316121,0.8037042849177121,0.8037051386989308,0.8037060207091373,0.8037069323718891,0.8037078752080986,0.8037088508444981,0.8037098610230092,0.803710907611121,0.8037119926134102,0.8037131181843592,0.8037142866426323,0.803715500487022,0.8037167624142837,0.8037180753391387,0.8037194424167484,0.8037191765700142,0.8037189107233972,0.8037186448768971 +4/nan,0.7615060377623605,0.747213678836223,0.7472171062933682,0.7472224474532498,0.7472256010338585,0.7472291303170233,0.7472331066944958,0.7472376208692175,0.7472397715121007,0.7472407344490257,0.747241727719929,0.7472427527810968,0.7472438111835517,0.7472449045808804,0.7472460347378568,0.7472472035399468,0.7472484130038015,0.7472496652888743,0.7472509627102842,0.7472523077531015,0.7472537030882351,0.7472551515901336,0.7472566563565526,0.7472582207306664,0.7472598483258661,0.7472615430536205,0.7472612134908083,0.7472608839281774,0.7472605543657281 +5/nan,0.7113636818861353,0.6947139458823021,0.6947179291867276,0.694724136557411,0.6947278015800036,0.6947319032404967,0.694736524510625,0.6947417708059198,0.6947442702484345,0.6947453893588,0.6947465437232225,0.6947477350342118,0.6947489650943827,0.6947502358255518,0.6947515492787608,0.6947529076453227,0.6947543132690169,0.6947557686595918,0.6947572765077156,0.6947588397015778,0.6947604613453563,0.6947621447797891,0.6947638936051496,0.6947657117069449,0.6947676032847386,0.6947695728845313,0.6947691898690334,0.6947688068537882,0.6947684238387964 +6/nan,0.6645230146743966,0.6459028792875487,0.6459073234118471,0.6459142489099766,0.6459183379429139,0.6459229141339689,0.6459280700559697,0.6459339233229293,0.645936711942284,0.645937960530492,0.6459392484519714,0.6459405775950908,0.6459419499710677,0.6459433677241164,0.6459448331426323,0.6459463486715167,0.6459479169257836,0.6459495407056249,0.6459512230130918,0.6459529670706183,0.6459547763416257,0.6459566545534753,0.6459586057231044,0.645960634185698,0.6459627446268497,0.6459649421186888,0.6459645147863818,0.645964087454404,0.6459636601227561 +Year (Moderate)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9341536988681463,0.9297393310094528,0.929740397182464,0.9297420586402776,0.9297430396105015,0.9297441374451585,0.9297453743503177,0.9297467785384891,0.929747447519506,0.9297477470511122,0.9297480560181163,0.929748374873482,0.9297487040996391,0.9297490442109175,0.9297493957562296,0.9297497593220262,0.9297501355355604,0.9297505250685002,0.9297509286409298,0.929751347025792,0.9297517810538298,0.9297522316190915,0.9297526996850783,0.9297531862916214,0.9297536925625948,0.9297542197145792,0.9297541172027917,0.9297540146910267,0.9297539121792843 +2/nan,0.8726431331090393,0.8644152236259048,0.8644172061530059,0.8644202956046612,0.8644221197041747,0.8644241611136417,0.8644264611258125,0.8644290722026982,0.8644303161690366,0.8644308731466188,0.8644314476694662,0.8644320405798808,0.8644326527749583,0.8644332852111147,0.864433938909074,0.8644346149593657,0.8644353145283928,0.8644360388651517,0.8644367893086714,0.8644375672962747,0.8644383743727688,0.8644392122006808,0.8644400825716914,0.8644409874194225,0.8644419288337801,0.8644429090770659,0.8644427184555424,0.8644425278340818,0.8644423372126843 +3/nan,0.815182810585697,0.8036808317283353,0.8036835965800516,0.803687905165915,0.8036904490803122,0.8036932960613574,0.8036965036977389,0.8037001451554736,0.8037018800166414,0.8037026567894946,0.8037034580316121,0.8037042849177121,0.8037051386989308,0.8037060207091373,0.8037069323718891,0.8037078752080986,0.8037088508444981,0.8037098610230092,0.803710907611121,0.8037119926134102,0.8037131181843592,0.8037142866426323,0.803715500487022,0.8037167624142837,0.8037180753391387,0.8037194424167484,0.8037191765700142,0.8037189107233972,0.8037186448768971 +4/nan,0.7615060377623605,0.747213678836223,0.7472171062933682,0.7472224474532498,0.7472256010338585,0.7472291303170233,0.7472331066944958,0.7472376208692175,0.7472397715121007,0.7472407344490257,0.747241727719929,0.7472427527810968,0.7472438111835517,0.7472449045808804,0.7472460347378568,0.7472472035399468,0.7472484130038015,0.7472496652888743,0.7472509627102842,0.7472523077531015,0.7472537030882351,0.7472551515901336,0.7472566563565526,0.7472582207306664,0.7472598483258661,0.7472615430536205,0.7472612134908083,0.7472608839281774,0.7472605543657281 +5/nan,0.7113636818861353,0.6947139458823021,0.6947179291867276,0.694724136557411,0.6947278015800036,0.6947319032404967,0.694736524510625,0.6947417708059198,0.6947442702484345,0.6947453893588,0.6947465437232225,0.6947477350342118,0.6947489650943827,0.6947502358255518,0.6947515492787608,0.6947529076453227,0.6947543132690169,0.6947557686595918,0.6947572765077156,0.6947588397015778,0.6947604613453563,0.6947621447797891,0.6947638936051496,0.6947657117069449,0.6947676032847386,0.6947695728845313,0.6947691898690334,0.6947688068537882,0.6947684238387964 +6/nan,0.6645230146743966,0.6459028792875487,0.6459073234118471,0.6459142489099766,0.6459183379429139,0.6459229141339689,0.6459280700559697,0.6459339233229293,0.645936711942284,0.645937960530492,0.6459392484519714,0.6459405775950908,0.6459419499710677,0.6459433677241164,0.6459448331426323,0.6459463486715167,0.6459479169257836,0.6459495407056249,0.6459512230130918,0.6459529670706183,0.6459547763416257,0.6459566545534753,0.6459586057231044,0.645960634185698,0.6459627446268497,0.6459649421186888,0.6459645147863818,0.645964087454404,0.6459636601227561 +Year (Conservative)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9341536988681463,0.9297393310094528,0.929740397182464,0.9297420586402776,0.9297430396105015,0.9297441374451585,0.9297453743503177,0.9297467785384891,0.929747447519506,0.9297477470511122,0.9297480560181163,0.929748374873482,0.9297487040996391,0.9297490442109175,0.9297493957562296,0.9297497593220262,0.9297501355355604,0.9297505250685002,0.9297509286409298,0.929751347025792,0.9297517810538298,0.9297522316190915,0.9297526996850783,0.9297531862916214,0.9297536925625948,0.9297542197145792,0.9297541172027917,0.9297540146910267,0.9297539121792843 +2/nan,0.8726431331090393,0.8644152236259048,0.8644172061530059,0.8644202956046612,0.8644221197041747,0.8644241611136417,0.8644264611258125,0.8644290722026982,0.8644303161690366,0.8644308731466188,0.8644314476694662,0.8644320405798808,0.8644326527749583,0.8644332852111147,0.864433938909074,0.8644346149593657,0.8644353145283928,0.8644360388651517,0.8644367893086714,0.8644375672962747,0.8644383743727688,0.8644392122006808,0.8644400825716914,0.8644409874194225,0.8644419288337801,0.8644429090770659,0.8644427184555424,0.8644425278340818,0.8644423372126843 diff --git a/tests/data/Distributed_Wind/Market/TechLife/df_vom.csv b/tests/data/Distributed_Wind/Market/TechLife/df_vom.csv index 15d421f..97555a5 100644 --- a/tests/data/Distributed_Wind/Market/TechLife/df_vom.csv +++ b/tests/data/Distributed_Wind/Market/TechLife/df_vom.csv @@ -1,121 +1,121 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Distributed_Wind/Market/df_cff.csv b/tests/data/Distributed_Wind/Market/df_cff.csv index f1bbbd5..5f4a0fb 100644 --- a/tests/data/Distributed_Wind/Market/df_cff.csv +++ b/tests/data/Distributed_Wind/Market/df_cff.csv @@ -1,4 +1,4 @@ -Construction Finance Factor,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CFF/Advanced,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179 -CFF/Moderate,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179 -CFF/Conservative,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179 +Construction Finance Factor,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CFF/Advanced,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179 +CFF/Moderate,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179 +CFF/Conservative,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179 diff --git a/tests/data/Distributed_Wind/Market/df_just_wacc.csv b/tests/data/Distributed_Wind/Market/df_just_wacc.csv index e714576..c11751d 100644 --- a/tests/data/Distributed_Wind/Market/df_just_wacc.csv +++ b/tests/data/Distributed_Wind/Market/df_just_wacc.csv @@ -1,7 +1,7 @@ -WACC Type,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -WACC Nominal - Advanced,0.07036836850251271,0.07087018798068465,0.07607043467807412,0.07607003201351081,0.07606939589906397,0.07606868876576446,0.07606789801712052,0.07606700789049163,0.07606599839561681,0.07606551819311856,0.07606530348277696,0.07606508206965013,0.07606485363489196,0.07606461783910742,0.07606437432067015,0.0760641226938718,0.07606386254688362,0.07606359343950703,0.07606331490068816,0.0760630264257661,0.07606272747342106,0.07606241746228479,0.07606209576716655,0.07345970768871676,0.07085730652710898,0.06565283747226036,0.06565246175469087,0.06565253583173099,0.06565260990877109,0.06565268398581124 -WACC Nominal - Moderate,0.07036836850251271,0.07087018798068465,0.07607043467807412,0.07607003201351081,0.07606939589906397,0.07606868876576446,0.07606789801712052,0.07606700789049163,0.07606599839561681,0.07606551819311856,0.07606530348277696,0.07606508206965013,0.07606485363489196,0.07606461783910742,0.07606437432067015,0.0760641226938718,0.07606386254688362,0.07606359343950703,0.07606331490068816,0.0760630264257661,0.07606272747342106,0.07606241746228479,0.07606209576716655,0.07345970768871676,0.07085730652710898,0.06565283747226036,0.06565246175469087,0.06565253583173099,0.06565260990877109,0.06565268398581124 -WACC Nominal - Conservative,0.07036836850251271,0.07087018798068465,0.07607043467807412,0.07607003201351081,0.07606939589906397,0.07606868876576446,0.07606789801712052,0.07606700789049163,0.07606599839561681,0.07606551819311856,0.07606530348277696,0.07606508206965013,0.07606485363489196,0.07606461783910742,0.07606437432067015,0.0760641226938718,0.07606386254688362,0.07606359343950703,0.07606331490068816,0.0760630264257661,0.07606272747342106,0.07606241746228479,0.07606209576716655,0.07345970768871676,0.07085730652710898,0.06565283747226036,0.06565246175469087,0.06565253583173099,0.06565260990877109,0.06565268398581124 -WACC Real - Advanced,0.04131566154539623,0.04251381228649209,0.049517638425898625,0.04982442147659594,0.04982380087713567,0.049823110990989905,0.04982233952889814,0.049821471112674987,0.049820486239626316,0.04982001774938394,0.04981980827588006,0.04981959226307331,0.04981936939989473,0.04981913935522675,0.04981890177626358,0.049818656286704455,0.04981840248476477,0.04981813994098272,0.04981786819579348,0.04981758675684489,0.04981729509602073,0.0498169926461316,0.049816678797235614,0.047277763598748024,0.044738835636203955,0.03966130485098596,0.039660938297259474,0.039661010567542565,0.039661082837825434,0.039661155108108526 -WACC Real - Moderate,0.04131566154539623,0.04251381228649209,0.049517638425898625,0.04982442147659594,0.04982380087713567,0.049823110990989905,0.04982233952889814,0.049821471112674987,0.049820486239626316,0.04982001774938394,0.04981980827588006,0.04981959226307331,0.04981936939989473,0.04981913935522675,0.04981890177626358,0.049818656286704455,0.04981840248476477,0.04981813994098272,0.04981786819579348,0.04981758675684489,0.04981729509602073,0.0498169926461316,0.049816678797235614,0.047277763598748024,0.044738835636203955,0.03966130485098596,0.039660938297259474,0.039661010567542565,0.039661082837825434,0.039661155108108526 -WACC Real - Conservative,0.04131566154539623,0.04251381228649209,0.049517638425898625,0.04982442147659594,0.04982380087713567,0.049823110990989905,0.04982233952889814,0.049821471112674987,0.049820486239626316,0.04982001774938394,0.04981980827588006,0.04981959226307331,0.04981936939989473,0.04981913935522675,0.04981890177626358,0.049818656286704455,0.04981840248476477,0.04981813994098272,0.04981786819579348,0.04981758675684489,0.04981729509602073,0.0498169926461316,0.049816678797235614,0.047277763598748024,0.044738835636203955,0.03966130485098596,0.039660938297259474,0.039661010567542565,0.039661082837825434,0.039661155108108526 +WACC Type,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +WACC Nominal - Advanced,0.07048765231207178,0.07557028797981737,0.07556905457744384,0.07556713252541539,0.0755659976964508,0.075564727676474,0.07556329677765217,0.07556167236410882,0.0755608984654083,0.07556055195799861,0.07556019453566336,0.07555982567442251,0.07555944481621166,0.07555905136606497,0.07555864468901398,0.07555822410666752,0.07555778889343626,0.07555733827235439,0.07555687141045113,0.07555638741361156,0.0755558853208618,0.07555536409799994,0.07555482263048609,0.07555425971548678,0.07555367405295463,0.07555306423560539,0.07555318282272988,0.07555330140985436,0.07555341999697887 +WACC Nominal - Moderate,0.07048765231207178,0.07557028797981737,0.07556905457744384,0.07556713252541539,0.0755659976964508,0.075564727676474,0.07556329677765217,0.07556167236410882,0.0755608984654083,0.07556055195799861,0.07556019453566336,0.07555982567442251,0.07555944481621166,0.07555905136606497,0.07555864468901398,0.07555822410666752,0.07555778889343626,0.07555733827235439,0.07555687141045113,0.07555638741361156,0.0755558853208618,0.07555536409799994,0.07555482263048609,0.07555425971548678,0.07555367405295463,0.07555306423560539,0.07555318282272988,0.07555330140985436,0.07555341999697887 +WACC Nominal - Conservative,0.07048765231207178,0.07557028797981737,0.07556905457744384,0.07556713252541539,0.0755659976964508,0.075564727676474,0.07556329677765217,0.07556167236410882,0.0755608984654083,0.07556055195799861,0.07556019453566336,0.07555982567442251,0.07555944481621166,0.07555905136606497,0.07555864468901398,0.07555822410666752,0.07555778889343626,0.07555733827235439,0.07555687141045113,0.07555638741361156,0.0755558853208618,0.07555536409799994,0.07555482263048609,0.07555425971548678,0.07555367405295463,0.07555306423560539,0.07555318282272988,0.07555330140985436,0.07555341999697887 +WACC Real - Advanced,0.04194895453779002,0.04876850162742952,0.04931860091130913,0.04933378782967379,0.04933268067946428,0.04933144163558434,0.04933004563673382,0.049328460843033106,0.04932770581991064,0.04932736776390123,0.04932701905918391,0.0493266591945587,0.04932628762557245,0.04932590377177082,0.04932550701367222,0.04932509668943186,0.04932467209115732,0.04932423246083362,0.04932377698580592,0.049323304793767564,0.04932281494718227,0.04932230643707336,0.049321778176083964,0.049321228990719,0.049320657612638596,0.049320062668883446,0.049320178363639,0.049320294058394554,0.04932040975315033 +WACC Real - Moderate,0.04194895453779002,0.04876850162742952,0.04931860091130913,0.04933378782967379,0.04933268067946428,0.04933144163558434,0.04933004563673382,0.049328460843033106,0.04932770581991064,0.04932736776390123,0.04932701905918391,0.0493266591945587,0.04932628762557245,0.04932590377177082,0.04932550701367222,0.04932509668943186,0.04932467209115732,0.04932423246083362,0.04932377698580592,0.049323304793767564,0.04932281494718227,0.04932230643707336,0.049321778176083964,0.049321228990719,0.049320657612638596,0.049320062668883446,0.049320178363639,0.049320294058394554,0.04932040975315033 +WACC Real - Conservative,0.04194895453779002,0.04876850162742952,0.04931860091130913,0.04933378782967379,0.04933268067946428,0.04933144163558434,0.04933004563673382,0.049328460843033106,0.04932770581991064,0.04932736776390123,0.04932701905918391,0.0493266591945587,0.04932628762557245,0.04932590377177082,0.04932550701367222,0.04932509668943186,0.04932467209115732,0.04932423246083362,0.04932377698580592,0.049323304793767564,0.04932281494718227,0.04932230643707336,0.049321778176083964,0.049321228990719,0.049320657612638596,0.049320062668883446,0.049320178363639,0.049320294058394554,0.04932040975315033 diff --git a/tests/data/Distributed_Wind/Market/df_wacc.csv b/tests/data/Distributed_Wind/Market/df_wacc.csv index 554c835..f96e24b 100644 --- a/tests/data/Distributed_Wind/Market/df_wacc.csv +++ b/tests/data/Distributed_Wind/Market/df_wacc.csv @@ -1,25 +1,25 @@ -WACC,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Inflation Rate,0.0279,0.0272,0.0253,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 -Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Calculated Interest Rate Real - Advanced,0.04095729156532735,0.04166666666666674,0.043596996001170396,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Calculated Interest Rate Real - Moderate,0.04095729156532735,0.04166666666666674,0.043596996001170396,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Calculated Interest Rate Real - Conservative,0.04095729156532735,0.04166666666666674,0.043596996001170396,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Interest During Construction - Nominal,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065 -Rate of Return on Equity Nominal - Advanced,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1 -Rate of Return on Equity Nominal - Moderate,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1 -Rate of Return on Equity Nominal - Conservative,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1 -Calculated Rate of Return on Equity Real - Advanced,0.07014301002043011,0.07087227414330233,0.07285672486101635,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736 -Calculated Rate of Return on Equity Real - Moderate,0.07014301002043011,0.07087227414330233,0.07285672486101635,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736 -Calculated Rate of Return on Equity Real - Conservative,0.07014301002043011,0.07087227414330233,0.07285672486101635,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736 -Debt Fraction - Advanced,0.617094245855456,0.606643592388591,0.498345731224247,0.498354116924678,0.498367364341206,0.498382090762538,0.498398558517212,0.498417095870473,0.498438119129976,0.498448119598514,0.498452591053835,0.498457202098169,0.498461959371653,0.498466869942367,0.498471941341369,0.498477181601237,0.498482599298521,0.498488203600587,0.498494004317378,0.498500011958722,0.498506237797887,0.498512693942172,0.498519393411501,0.552715488177001,0.606911855406119,0.71529764937606,0.715305473891231,0.715303931198072,0.715302388504913,0.715300845811753 -Debt Fraction - Moderate,0.617094245855456,0.606643592388591,0.498345731224247,0.498354116924678,0.498367364341206,0.498382090762538,0.498398558517212,0.498417095870473,0.498438119129976,0.498448119598514,0.498452591053835,0.498457202098169,0.498461959371653,0.498466869942367,0.498471941341369,0.498477181601237,0.498482599298521,0.498488203600587,0.498494004317378,0.498500011958722,0.498506237797887,0.498512693942172,0.498519393411501,0.552715488177001,0.606911855406119,0.71529764937606,0.715305473891231,0.715303931198072,0.715302388504913,0.715300845811753 -Debt Fraction - Conservative,0.617094245855456,0.606643592388591,0.498345731224247,0.498354116924678,0.498367364341206,0.498382090762538,0.498398558517212,0.498417095870473,0.498438119129976,0.498448119598514,0.498452591053835,0.498457202098169,0.498461959371653,0.498466869942367,0.498471941341369,0.498477181601237,0.498482599298521,0.498488203600587,0.498494004317378,0.498500011958722,0.498506237797887,0.498512693942172,0.498519393411501,0.552715488177001,0.606911855406119,0.71529764937606,0.715305473891231,0.715303931198072,0.715302388504913,0.715300845811753 -Tax Rate (Federal and State),0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996 -WACC Nominal - Advanced,0.07036836850251271,0.07087018798068465,0.07607043467807412,0.07607003201351081,0.07606939589906397,0.07606868876576446,0.07606789801712052,0.07606700789049163,0.07606599839561681,0.07606551819311856,0.07606530348277696,0.07606508206965013,0.07606485363489196,0.07606461783910742,0.07606437432067015,0.0760641226938718,0.07606386254688362,0.07606359343950703,0.07606331490068816,0.0760630264257661,0.07606272747342106,0.07606241746228479,0.07606209576716655,0.07345970768871676,0.07085730652710898,0.06565283747226036,0.06565246175469087,0.06565253583173099,0.06565260990877109,0.06565268398581124 -WACC Nominal - Moderate,0.07036836850251271,0.07087018798068465,0.07607043467807412,0.07607003201351081,0.07606939589906397,0.07606868876576446,0.07606789801712052,0.07606700789049163,0.07606599839561681,0.07606551819311856,0.07606530348277696,0.07606508206965013,0.07606485363489196,0.07606461783910742,0.07606437432067015,0.0760641226938718,0.07606386254688362,0.07606359343950703,0.07606331490068816,0.0760630264257661,0.07606272747342106,0.07606241746228479,0.07606209576716655,0.07345970768871676,0.07085730652710898,0.06565283747226036,0.06565246175469087,0.06565253583173099,0.06565260990877109,0.06565268398581124 -WACC Nominal - Conservative,0.07036836850251271,0.07087018798068465,0.07607043467807412,0.07607003201351081,0.07606939589906397,0.07606868876576446,0.07606789801712052,0.07606700789049163,0.07606599839561681,0.07606551819311856,0.07606530348277696,0.07606508206965013,0.07606485363489196,0.07606461783910742,0.07606437432067015,0.0760641226938718,0.07606386254688362,0.07606359343950703,0.07606331490068816,0.0760630264257661,0.07606272747342106,0.07606241746228479,0.07606209576716655,0.07345970768871676,0.07085730652710898,0.06565283747226036,0.06565246175469087,0.06565253583173099,0.06565260990877109,0.06565268398581124 -WACC Real - Advanced,0.04131566154539623,0.04251381228649209,0.049517638425898625,0.04982442147659594,0.04982380087713567,0.049823110990989905,0.04982233952889814,0.049821471112674987,0.049820486239626316,0.04982001774938394,0.04981980827588006,0.04981959226307331,0.04981936939989473,0.04981913935522675,0.04981890177626358,0.049818656286704455,0.04981840248476477,0.04981813994098272,0.04981786819579348,0.04981758675684489,0.04981729509602073,0.0498169926461316,0.049816678797235614,0.047277763598748024,0.044738835636203955,0.03966130485098596,0.039660938297259474,0.039661010567542565,0.039661082837825434,0.039661155108108526 -WACC Real - Moderate,0.04131566154539623,0.04251381228649209,0.049517638425898625,0.04982442147659594,0.04982380087713567,0.049823110990989905,0.04982233952889814,0.049821471112674987,0.049820486239626316,0.04982001774938394,0.04981980827588006,0.04981959226307331,0.04981936939989473,0.04981913935522675,0.04981890177626358,0.049818656286704455,0.04981840248476477,0.04981813994098272,0.04981786819579348,0.04981758675684489,0.04981729509602073,0.0498169926461316,0.049816678797235614,0.047277763598748024,0.044738835636203955,0.03966130485098596,0.039660938297259474,0.039661010567542565,0.039661082837825434,0.039661155108108526 -WACC Real - Conservative,0.04131566154539623,0.04251381228649209,0.049517638425898625,0.04982442147659594,0.04982380087713567,0.049823110990989905,0.04982233952889814,0.049821471112674987,0.049820486239626316,0.04982001774938394,0.04981980827588006,0.04981959226307331,0.04981936939989473,0.04981913935522675,0.04981890177626358,0.049818656286704455,0.04981840248476477,0.04981813994098272,0.04981786819579348,0.04981758675684489,0.04981729509602073,0.0498169926461316,0.049816678797235614,0.047277763598748024,0.044738835636203955,0.03966130485098596,0.039660938297259474,0.039661010567542565,0.039661082837825434,0.039661155108108526 +WACC,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Inflation Rate,0.027389727347,0.02555548370379,0.02501666666667,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 +Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Calculated Interest Rate Real - Advanced,0.04147430280720377,0.04333701784295374,0.043885465276984004,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Moderate,0.04147430280720377,0.04333701784295374,0.043885465276984004,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Conservative,0.04147430280720377,0.04333701784295374,0.043885465276984004,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Interest During Construction - Nominal,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065 +Rate of Return on Equity Nominal - Advanced,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1 +Rate of Return on Equity Nominal - Moderate,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1 +Rate of Return on Equity Nominal - Conservative,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1 +Calculated Rate of Return on Equity Real - Advanced,0.07067451690460191,0.0725894575955599,0.0731532820604508,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736 +Calculated Rate of Return on Equity Real - Moderate,0.07067451690460191,0.0725894575955599,0.0731532820604508,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736 +Calculated Rate of Return on Equity Real - Conservative,0.07067451690460191,0.0725894575955599,0.0731532820604508,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736 +Debt Fraction - Advanced,0.614610098045071,0.50876154817324,0.508787234423678,0.508827262163868,0.508850895571436,0.508877344402641,0.508907143620056,0.508940972882902,0.508957089728679,0.508964305926973,0.508971749434309,0.508979431162845,0.508987362734565,0.508995556539944,0.509004025802533,0.509012784650183,0.509021848193672,0.50903123261372,0.50904095525738,0.509051034745063,0.509061491089554,0.509072345828649,0.509083622173225,0.509095345172919,0.509107541901899,0.509120241667596,0.509117772028617,0.509115302389638,0.509112832750659 +Debt Fraction - Moderate,0.614610098045071,0.50876154817324,0.508787234423678,0.508827262163868,0.508850895571436,0.508877344402641,0.508907143620056,0.508940972882902,0.508957089728679,0.508964305926973,0.508971749434309,0.508979431162845,0.508987362734565,0.508995556539944,0.509004025802533,0.509012784650183,0.509021848193672,0.50903123261372,0.50904095525738,0.509051034745063,0.509061491089554,0.509072345828649,0.509083622173225,0.509095345172919,0.509107541901899,0.509120241667596,0.509117772028617,0.509115302389638,0.509112832750659 +Debt Fraction - Conservative,0.614610098045071,0.50876154817324,0.508787234423678,0.508827262163868,0.508850895571436,0.508877344402641,0.508907143620056,0.508940972882902,0.508957089728679,0.508964305926973,0.508971749434309,0.508979431162845,0.508987362734565,0.508995556539944,0.509004025802533,0.509012784650183,0.509021848193672,0.50903123261372,0.50904095525738,0.509051034745063,0.509061491089554,0.509072345828649,0.509083622173225,0.509095345172919,0.509107541901899,0.509120241667596,0.509117772028617,0.509115302389638,0.509112832750659 +Tax Rate (Federal and State),0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996 +WACC Nominal - Advanced,0.07048765231207178,0.07557028797981737,0.07556905457744384,0.07556713252541539,0.0755659976964508,0.075564727676474,0.07556329677765217,0.07556167236410882,0.0755608984654083,0.07556055195799861,0.07556019453566336,0.07555982567442251,0.07555944481621166,0.07555905136606497,0.07555864468901398,0.07555822410666752,0.07555778889343626,0.07555733827235439,0.07555687141045113,0.07555638741361156,0.0755558853208618,0.07555536409799994,0.07555482263048609,0.07555425971548678,0.07555367405295463,0.07555306423560539,0.07555318282272988,0.07555330140985436,0.07555341999697887 +WACC Nominal - Moderate,0.07048765231207178,0.07557028797981737,0.07556905457744384,0.07556713252541539,0.0755659976964508,0.075564727676474,0.07556329677765217,0.07556167236410882,0.0755608984654083,0.07556055195799861,0.07556019453566336,0.07555982567442251,0.07555944481621166,0.07555905136606497,0.07555864468901398,0.07555822410666752,0.07555778889343626,0.07555733827235439,0.07555687141045113,0.07555638741361156,0.0755558853208618,0.07555536409799994,0.07555482263048609,0.07555425971548678,0.07555367405295463,0.07555306423560539,0.07555318282272988,0.07555330140985436,0.07555341999697887 +WACC Nominal - Conservative,0.07048765231207178,0.07557028797981737,0.07556905457744384,0.07556713252541539,0.0755659976964508,0.075564727676474,0.07556329677765217,0.07556167236410882,0.0755608984654083,0.07556055195799861,0.07556019453566336,0.07555982567442251,0.07555944481621166,0.07555905136606497,0.07555864468901398,0.07555822410666752,0.07555778889343626,0.07555733827235439,0.07555687141045113,0.07555638741361156,0.0755558853208618,0.07555536409799994,0.07555482263048609,0.07555425971548678,0.07555367405295463,0.07555306423560539,0.07555318282272988,0.07555330140985436,0.07555341999697887 +WACC Real - Advanced,0.04194895453779002,0.04876850162742952,0.04931860091130913,0.04933378782967379,0.04933268067946428,0.04933144163558434,0.04933004563673382,0.049328460843033106,0.04932770581991064,0.04932736776390123,0.04932701905918391,0.0493266591945587,0.04932628762557245,0.04932590377177082,0.04932550701367222,0.04932509668943186,0.04932467209115732,0.04932423246083362,0.04932377698580592,0.049323304793767564,0.04932281494718227,0.04932230643707336,0.049321778176083964,0.049321228990719,0.049320657612638596,0.049320062668883446,0.049320178363639,0.049320294058394554,0.04932040975315033 +WACC Real - Moderate,0.04194895453779002,0.04876850162742952,0.04931860091130913,0.04933378782967379,0.04933268067946428,0.04933144163558434,0.04933004563673382,0.049328460843033106,0.04932770581991064,0.04932736776390123,0.04932701905918391,0.0493266591945587,0.04932628762557245,0.04932590377177082,0.04932550701367222,0.04932509668943186,0.04932467209115732,0.04932423246083362,0.04932377698580592,0.049323304793767564,0.04932281494718227,0.04932230643707336,0.049321778176083964,0.049321228990719,0.049320657612638596,0.049320062668883446,0.049320178363639,0.049320294058394554,0.04932040975315033 +WACC Real - Conservative,0.04194895453779002,0.04876850162742952,0.04931860091130913,0.04933378782967379,0.04933268067946428,0.04933144163558434,0.04933004563673382,0.049328460843033106,0.04932770581991064,0.04932736776390123,0.04932701905918391,0.0493266591945587,0.04932628762557245,0.04932590377177082,0.04932550701367222,0.04932509668943186,0.04932467209115732,0.04932423246083362,0.04932377698580592,0.049323304793767564,0.04932281494718227,0.04932230643707336,0.049321778176083964,0.049321228990719,0.049320657612638596,0.049320062668883446,0.049320178363639,0.049320294058394554,0.04932040975315033 diff --git a/tests/data/Distributed_Wind/R&D/20/df_capex.csv b/tests/data/Distributed_Wind/R&D/20/df_capex.csv index 0ed2bd6..dddbf40 100644 --- a/tests/data/Distributed_Wind/R&D/20/df_capex.csv +++ b/tests/data/Distributed_Wind/R&D/20/df_capex.csv @@ -1,121 +1,121 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 1/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 1/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 1/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 1/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 1/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 1/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 1/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 1/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 1/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 1/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 1/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 2/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 2/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 2/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 2/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 2/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 2/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 2/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 2/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 2/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 2/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 2/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 2/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 3/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 3/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 3/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 3/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 3/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 3/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 3/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 3/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 3/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 3/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 3/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 3/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 4/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 4/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 4/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 4/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 4/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4785.964912295776,4474.789671543623,4163.614430791469,3852.4391900393152,3541.2639492871617,3230.088708535008,3093.1545006325828,2982.1686647643146,2871.1828288960464,2760.1969930277783,2649.21115715951,2538.225321291242,2427.2394854229738,2316.2536495547056,2205.2678136864374,2094.2819778181693,1975.9627787761758,1939.6590006884246,1903.3552226006734,1867.051444512922,1830.7476664251708,1794.4438883374196,1758.1401102496684,1721.836332161917,1685.5325540741658,1649.2287759864146,1612.9249978986632 -Commercial DW - Class 4/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5082.528932285177,4875.078771783741,4681.112871714899,4460.17845078087,4199.115321095511,4021.1008508223576,3876.8192641936093,3732.53767756486,3588.256090936112,3443.9745043073635,3299.692917678615,3155.4113310498665,3011.1297444211173,2866.848157792369,2722.56657116362,2568.7516124090284,2521.556700894952,2474.3617893808755,2427.1668778667986,2379.971966352722,2332.7770548386457,2285.5821433245687,2238.3872318104923,2191.1923202964153,2143.997408782339,2096.8024972682624 -Midsize DW - Class 4/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 4/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 4/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 4/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 4/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 4/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 5/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 5/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 5/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 5/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 5/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 5/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 5/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 5/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 5/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 5/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 5/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 5/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 6/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 6/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 6/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 6/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 6/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 6/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 6/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 6/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 6/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 6/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 6/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 6/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 7/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 7/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 7/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 7/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 7/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 7/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 7/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 7/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 7/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 7/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 7/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 7/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 8/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 8/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 8/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 8/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 8/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 8/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 8/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 8/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 8/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 8/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 8/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 8/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 9/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 9/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 9/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 9/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 9/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 9/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 9/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 9/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 9/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 9/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 9/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 9/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 10/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 10/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 10/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 10/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 10/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 10/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 10/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 10/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 10/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 10/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 10/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 10/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential DW - Class 1/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 1/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 1/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 1/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 1/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 1/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 1/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 1/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 1/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 1/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 1/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 1/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 2/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 2/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 2/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 2/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 2/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 2/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 2/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 2/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 2/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 2/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 2/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 2/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 3/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 3/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 3/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 3/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 3/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 3/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 3/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 3/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 3/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 3/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 3/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 3/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 4/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 4/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 4/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 4/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 4/Moderate,6225.908606055643,6055.402501820942,5427.284210543411,4832.772845267113,4496.703585254787,4160.634325242461,3824.565065230135,3488.495805217809,3340.60686068319,3220.74215794546,3100.8774552077302,2981.0127524700006,2861.1480497322714,2741.2833469945417,2621.418644256812,2501.5539415190824,2381.689238781353,2261.824536043623,2134.03980107827,2094.831720743499,2055.6236404087276,2016.4155600739562,1977.2074797391845,1937.9993994044132,1898.791319069642,1859.5832387348705,1820.3751584000993,1781.1670780653278,1741.9589977305563 +Commercial DW - Class 4/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5489.131246867991,5265.08507352644,5055.601901452091,4816.992726843339,4535.044546783151,4342.788918888147,4186.964805329098,4031.140691770049,3875.3165782110013,3719.4924646519526,3563.6683510929042,3407.844237533856,3252.020123974807,3096.1960104157583,2940.3718968567105,2774.251741401751,2723.281236966548,2672.3107325313454,2621.3402280961427,2570.3697236609396,2519.399219225737,2468.4287147905343,2417.458210355332,2366.4877059201285,2315.5172014849263,2264.5466970497237 +Midsize DW - Class 4/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 4/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 4/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 4/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 4/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 4/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 5/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 5/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 5/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 5/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 5/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 5/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 5/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 5/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 5/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 5/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 5/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 5/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 6/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 6/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 6/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 6/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 6/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 6/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 6/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 6/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 6/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 6/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 6/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 6/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 7/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 7/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 7/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 7/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 7/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 7/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 7/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 7/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 7/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 7/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 7/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 7/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 8/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 8/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 8/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 8/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 8/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 8/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 8/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 8/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 8/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 8/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 8/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 8/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 9/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 9/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 9/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 9/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 9/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 9/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 9/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 9/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 9/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 9/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 9/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 9/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 10/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 10/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 10/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 10/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 10/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 10/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 10/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 10/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 10/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 10/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 10/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 10/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 diff --git a/tests/data/Distributed_Wind/R&D/20/df_fom.csv b/tests/data/Distributed_Wind/R&D/20/df_fom.csv index 435ce6f..164082e 100644 --- a/tests/data/Distributed_Wind/R&D/20/df_fom.csv +++ b/tests/data/Distributed_Wind/R&D/20/df_fom.csv @@ -1,121 +1,121 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 1/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 1/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 1/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 1/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 1/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 1/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 1/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 1/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 1/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 1/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 1/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 2/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 2/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 2/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 2/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 2/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 2/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 2/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 2/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 2/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 2/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 2/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 2/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 3/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 3/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 3/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 3/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 3/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 3/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 3/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 3/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 3/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 3/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 3/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 3/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 4/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 4/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 4/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 4/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 4/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 4/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 4/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 4/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 4/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 4/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 4/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 4/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 5/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 5/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 5/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 5/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 5/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 5/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 5/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 5/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 5/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 5/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 5/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 5/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 6/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 6/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 6/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 6/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 6/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 6/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 6/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 6/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 6/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 6/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 6/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 6/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 7/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 7/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 7/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 7/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 7/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 7/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 7/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 7/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 7/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 7/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 7/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 7/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 8/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 8/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 8/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 8/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 8/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 8/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 8/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 8/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 8/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 8/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 8/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 8/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 9/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 9/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 9/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 9/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 9/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 9/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 9/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 9/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 9/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 9/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 9/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 9/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 10/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 10/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 10/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 10/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 10/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 10/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 10/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 10/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 10/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 10/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 10/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 10/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential DW - Class 1/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 1/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 1/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 1/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 1/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 1/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 1/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 1/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 1/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 1/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 1/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 1/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 2/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 2/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 2/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 2/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 2/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 2/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 2/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 2/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 2/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 2/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 2/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 2/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 3/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 3/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 3/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 3/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 3/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 3/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 3/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 3/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 3/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 3/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 3/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 3/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 4/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 4/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 4/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 4/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 4/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 4/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 4/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 4/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 4/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 4/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 4/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 4/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 5/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 5/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 5/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 5/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 5/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 5/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 5/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 5/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 5/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 5/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 5/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 5/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 6/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 6/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 6/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 6/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 6/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 6/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 6/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 6/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 6/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 6/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 6/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 6/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 7/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 7/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 7/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 7/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 7/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 7/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 7/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 7/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 7/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 7/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 7/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 7/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 8/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 8/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 8/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 8/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 8/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 8/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 8/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 8/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 8/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 8/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 8/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 8/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 9/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 9/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 9/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 9/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 9/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 9/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 9/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 9/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 9/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 9/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 9/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 9/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 10/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 10/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 10/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 10/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 10/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 10/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 10/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 10/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 10/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 10/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 10/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 10/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 diff --git a/tests/data/Distributed_Wind/R&D/20/df_gcc.csv b/tests/data/Distributed_Wind/R&D/20/df_gcc.csv index 15d421f..97555a5 100644 --- a/tests/data/Distributed_Wind/R&D/20/df_gcc.csv +++ b/tests/data/Distributed_Wind/R&D/20/df_gcc.csv @@ -1,121 +1,121 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Distributed_Wind/R&D/20/df_lcoe.csv b/tests/data/Distributed_Wind/R&D/20/df_lcoe.csv index f7ff3d2..d2fdfb9 100644 --- a/tests/data/Distributed_Wind/R&D/20/df_lcoe.csv +++ b/tests/data/Distributed_Wind/R&D/20/df_lcoe.csv @@ -1,121 +1,121 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,144.01651353606218,161.0046743317189,128.97383549619443,100.24592202709333,88.94272190977387,77.42898003184993,67.65752041303524,61.208919445812654,54.945039445921495,48.83428203766985,45.96572416159486,44.74164983186691,43.515080718104734,42.285927904803174,41.05409820032433,39.81949387670922,38.58201239025722,37.341546081194544,36.09798185058291,34.85120081242991,34.00346890835291,33.15376920442626,32.30202317059101,31.448148041864016,30.592056528963447,29.73365650487777,28.872850665012205,28.122277443911933,27.890310677064015,27.658343910216107 -Residential DW - Class 1/Moderate,144.01651353606218,176.3488545425572,153.04924033446653,139.9595712512521,127.50633227441762,115.64420939958487,104.33209071886762,93.53259036688442,83.21163575125631,73.25675783669581,68.6823092769245,66.73903439130845,64.79176785123764,62.840367391903825,60.88468390668637,58.92456103085084,56.95983469447633,54.99033264192472,53.01587391489478,51.03626829579864,49.69514129122412,48.350865806890155,47.003316194702435,45.65236003068791,44.29785765199568,42.939661655407264,41.577616353571045,40.391943241759286,40.03604045675129,39.6801376717433 -Residential DW - Class 1/Conservative,144.01651353606218,179.02758430817815,157.6108959880339,146.96756895901547,136.84172894286593,127.19653071725568,117.99854582210386,109.21737547582268,100.82531494874236,92.79473847591659,86.85557736918823,84.3369420388617,81.81311755774398,79.28391898158435,76.74915247177599,74.20861475416413,71.6620925378516,69.10936189050886,66.55018756634429,63.98432228249363,62.24847919752109,60.50854308886127,58.76435061399157,57.01572962174704,55.26249855042146,53.504465775830866,51.74142890441811,50.207675880037165,49.75262428050112,49.29757268096507 -Commercial DW - Class 1/Advanced,97.40371886129789,108.27275898415552,86.89585199121194,74.1120711511497,64.6660025842495,56.84625747292101,50.24432462269478,46.03997378906377,41.98701457418591,38.06548436362824,35.84854714271188,34.885987817407816,33.92144471659587,32.95484713740198,31.986120976702875,31.015188524232332,30.04196824039456,29.066374517449777,28.0883174226019,27.107702421367506,26.437126301145764,25.76495823392518,25.091134689010968,24.41558870966129,23.738249678983735,23.059043066370155,22.37789015255566,21.901382360722003,21.695354755212957,21.48932714970391 -Commercial DW - Class 1/Moderate,97.40371886129789,118.3797526842017,102.71517367259707,93.83635718038032,85.4273888067377,77.45193485532135,69.87731377040045,62.674048509292525,55.81548317614825,49.277453405681705,48.62080391460216,47.182037611334806,45.74327130806744,44.30450500480006,42.8657387015327,41.426972398265335,39.98820609499798,39.29054791342088,37.87266903853932,36.45105562033345,35.86864509172027,35.286234563107094,34.703824034493906,34.12141350588073,33.53900297726755,32.95659244865437,32.37418192004119,31.791771391428004,31.209360862814822,30.62695033420164 -Commercial DW - Class 1/Conservative,97.40371886129789,120.14419395726061,110.10373511447321,103.35227446077873,96.05146206962038,89.12703442923076,82.55061684530253,76.2966168374138,70.34189129382159,65.46615706172933,64.179133376539,62.89210969134867,61.60508600615834,60.318062320968004,59.03103863577768,57.744014950587335,56.456991265397015,55.16996758020667,53.882943895016346,52.59592020982601,51.30889652463568,50.021872839445344,48.73484915425501,47.44782546906468,46.16080178387435,44.873778098684014,43.58675441349368,42.299730728303345,41.01270704311302,39.72568335792268 -Midsize DW - Class 1/Advanced,70.96078481793205,77.44243728408208,63.91131742468789,58.60540930148595,52.60700089704994,47.02562310886902,41.81924677492637,36.95130687908209,32.389842522452255,30.39148213641077,28.986289673813502,28.53181666520385,28.07669966979546,27.620915735536904,27.164440806564507,26.707249656039203,26.249315814018633,25.790611489931713,25.331107489177946,24.870773123325527,24.645127598895538,24.419466844856775,24.19379025343294,23.968097184071972,23.742386961206353,23.51665887182743,23.290912162855097,22.936824063896992,22.691583111318185,22.446342158739384 -Midsize DW - Class 1/Moderate,70.96078481793205,84.36363688729357,72.70919175237528,66.76706646154337,61.2529366674643,56.12216872391122,51.336126672998105,46.86119755753304,42.66800082639328,40.119987805187776,39.52852947560146,38.93707114601514,38.345612816428826,37.75415448684251,37.16269615725619,36.571237827669876,35.979779498083566,35.38832116849724,34.796862838910926,34.205404509324616,33.61394617973829,33.02248785015199,32.431029520565666,31.83957119097935,31.248112861393036,30.65665453180672,30.065196202220402,30.043701173558013,30.022206144895634,30.00071111623325 -Midsize DW - Class 1/Conservative,70.96078481793205,85.5719141061593,74.73879697973676,69.79722488079591,65.21158109061847,60.94474751255161,56.964593829215396,53.24316693573696,49.756033467861315,46.76830353183272,46.06285254206162,45.35740155229052,44.65195056251941,43.94649957274831,43.24104858297721,42.53559759320611,41.830146603435,41.1246956136639,40.4192446238928,39.71379363412169,39.00834264435059,38.3028916545795,37.59744066480839,36.89198967503728,36.18653868526619,35.481087695495084,34.77563670572398,34.7541416770616,34.73264664839921,34.711151619736825 -Large DW - Class 1/Advanced,51.96989719978564,57.159671320892826,46.55057643971917,40.3872320296677,34.55008850082272,33.02280029003269,31.57228213598101,30.192887609900623,28.879510757975513,27.627522944985877,27.05739961412748,26.83235882054818,26.607318026968876,26.382277233389573,26.157236439810262,25.93219564623096,25.707154852651655,25.482114059072348,25.257073265493048,25.032032471913734,24.80699167833443,24.581950884755127,24.356910091175823,24.13186929759652,23.906828504017216,23.68178771043791,23.456746916858606,23.231706123279295,23.006665329699995,22.943676199525036 -Large DW - Class 1/Moderate,51.96989719978564,62.114009212120706,54.3049991826938,48.57339841097752,43.14514807663232,41.20235904668811,39.35722547103586,37.60256480234136,35.93188200516134,34.33928921781709,33.59337967442641,33.302979080244114,33.01257848606181,32.722177891879525,32.43177729769723,32.141376703514936,31.85097610933264,31.560575515150344,31.270174920968053,30.97977432678575,30.68937373260346,30.39897313842117,30.10857254423887,29.81817195005658,29.527771355874286,29.237370761691988,28.946970167509694,28.656569573327403,28.36616897914511,28.289676580656547 -Large DW - Class 1/Conservative,51.96989719978564,62.97891904736894,55.77425822873109,53.077750617297845,50.5239582430003,48.10184319184074,45.80147720453872,43.61390565157156,41.53103103863466,39.54551284744667,38.98556322417301,38.64124079449326,38.29691836481349,37.952595935133736,37.60827350545397,37.263951075774216,36.91962864609446,36.575306216414695,36.23098378673493,35.88666135705517,35.5423389273754,35.19801649769565,34.85369406801589,34.509371638336134,34.16504920865637,33.820726778976606,33.476404349296836,33.13208191961709,32.78775948993733,32.700126895090044 -Residential DW - Class 2/Advanced,156.31209964276354,174.37675149067317,139.40260351551615,108.14356974064079,95.77479259504207,83.23196632002394,72.60803655932024,65.58416146787165,58.7840792653386,52.171369645633824,49.10678904655468,47.79906767408304,46.48868103666628,45.17553414276375,43.859527432492804,42.54055649966048,41.218511793248815,39.893278296560105,38.5647351820472,37.23275543965082,36.32709382894296,35.41932994890583,34.50937990313381,33.59715527090382,32.6825627980264,31.76550406199647,30.845875108915834,30.04401151370765,29.796193312359062,29.548375111010476 -Residential DW - Class 2/Moderate,156.31209964276354,190.99532676222563,165.42473507602335,150.98596878972543,137.3006387248298,124.31127128231235,111.96609351007713,100.21834341579269,89.0256780435058,78.26275380051239,73.37571058458731,71.29964213123425,69.219309253969,67.13455996632652,65.0452349724946,62.95116722256443,60.85218143490735,58.74809358280698,56.6387103421879,54.52382849695525,53.09105566242423,51.6549191969664,50.21528486633274,48.772011197366304,47.32494898336402,45.87394074831768,44.41882016599025,43.15212415625872,42.771900776702545,42.39167739714637 -Residential DW - Class 2/Conservative,156.31209964276354,193.89653566556447,170.35524421380364,158.54607571005414,147.35312711865345,136.72939197090926,126.6325262394224,117.02428425721115,107.87003459580824,99.13586112441523,92.79084781501342,90.10010169695525,87.4038118278112,84.70178062517675,81.993801004496,79.2796558008876,76.55911714823417,73.83194581180449,71.09789047030046,68.35668694279879,66.50222512920926,64.64339059541486,62.78000883689187,60.91189593853631,59.038857931634105,57.16069009737466,55.27717621164977,53.638614270299584,53.15246674817733,52.66631922605509 -Commercial DW - Class 2/Advanced,106.8674174775225,118.30823660333047,94.58593710217932,80.37940299668328,69.89539105314988,61.24522506894082,53.967195833851044,49.30820878432584,44.8439733827533,40.54938645691566,38.18778655546916,37.162416966142274,36.13493415322037,35.10526280022681,34.07332396855794,33.039034877088824,32.00230866548821,30.963054139820628,29.921175498869726,28.876572039456075,28.162238550673987,27.446209234946462,26.728416415985183,26.008788767893574,25.287251065787242,24.56372391568281,23.838123461616096,23.33052191854321,23.1110503122772,22.891578706011188 -Commercial DW - Class 2/Moderate,106.8674174775225,129.35201726646494,111.80523274480629,101.77168513020969,92.33570204864873,83.44544378314995,75.05489833745925,67.12308489604821,59.613384454239615,52.492974545436354,51.793476445631185,50.26082575622812,48.72817506682507,47.19552437742199,45.662873688018934,44.130222998615864,42.597572309212815,41.85438956262389,40.343989277225056,38.8296107568706,38.209195963886174,37.588781170901754,36.96836637791732,36.3479515849329,35.72753679194847,35.10712199896404,34.486707205979606,33.86629241299518,33.24587762001075,32.625462827026325 -Commercial DW - Class 2/Conservative,106.8674174775225,131.27999931443586,119.84766505662205,112.09232167542625,103.8189192819862,96.02400449925325,88.66723433841045,81.71267711387226,75.12822554457178,69.73804607834431,68.36703972803888,66.99603337773345,65.62502702742802,64.25402067712258,62.883014326817154,61.51200797651171,60.14100162620628,58.76999527590083,57.39898892559541,56.027982575289975,54.65697622498453,53.285969874679104,51.91496352437367,50.54395717406824,49.172950823762804,47.801944473457354,46.430938123151925,45.05993177284649,43.68892542254106,42.31791907223562 -Midsize DW - Class 2/Advanced,78.30734410702823,84.96118705845484,69.74085587574457,63.63565151661591,56.86220454728769,50.614855462472605,44.83460209953877,39.47094718583415,34.480419215006506,32.24977722660217,30.758663904920184,30.276402025839086,29.793456783218737,29.30980382159853,28.82541761421274,28.340271391720666,27.85433706566843,27.367585146223234,26.879984653673137,26.391503023134174,26.152060344347255,25.912601504733164,25.673125859352975,25.43363272848789,25.194121395262645,24.95459110307149,24.715041052787033,24.339302144801728,24.079065870308522,23.81882959581533 -Midsize DW - Class 2/Moderate,78.30734410702823,92.55435373527664,79.3412100888021,72.49784319867858,66.20748102944468,60.4056952445895,55.037691738039236,50.05657472172941,45.42197309358507,42.573134908125496,41.94551170494105,41.317888501756606,40.69026529857216,40.062642095387716,39.435018892203274,38.807395689018826,38.17977248583439,37.552149282649935,36.924526079465494,36.29690287628105,35.669279673096604,35.04165646991217,34.41403326672772,33.78641006354327,33.15878686035884,32.53116365717439,31.903540453989947,31.880731106201967,31.857921758414005,31.83511241062603 -Midsize DW - Class 2/Conservative,78.30734410702823,93.87994046021332,81.55594155342683,75.78808735030172,70.48632690700914,65.59635753051641,61.07199662969565,56.87371862121347,52.96749717935529,49.62796363132039,48.87937765705665,48.13079168279291,47.38220570852917,46.63361973426544,45.8850337600017,45.136447785737964,44.38786181147422,43.639275837210484,42.89068986294674,42.142103888683,41.39351791441926,40.64493194015553,39.89634596589178,39.14775999162804,38.39917401736432,37.65058804310057,36.902002068836836,36.87919272104886,36.85638337326089,36.83357402547291 -Large DW - Class 2/Advanced,56.511499147926344,61.89435365134974,50.207849876277656,43.39856073363416,36.99611246548274,35.24358160315262,33.589857329244786,32.02681275809011,30.547188474017616,29.144479796685985,28.543052447194363,28.30565523735538,28.068258027516396,27.83086081767741,27.593463607838416,27.356066397999435,27.11866918816045,26.88127197832146,26.643874768482476,26.40647755864348,26.169080348804496,25.93168313896551,25.694285929126526,25.45688871928754,25.219491509448552,24.982094299609564,24.74469708977058,24.507299879931587,24.269902670092605,24.20345496736332 -Large DW - Class 2/Moderate,56.511499147926344,67.25907207015311,58.57150340612451,52.195099169690764,46.199671834270006,43.97321518922309,41.87228477033044,39.88655598988269,38.00680631456687,36.2247720446781,35.43790650987088,35.13156075940513,34.825215008939374,34.51886925847363,34.21252350800788,33.90617775754212,33.599832007076365,33.29348625661061,32.98714050614486,32.6807947556791,32.37444900521336,32.068103254747605,31.761757504281853,31.455411753816104,31.14906600335035,30.842720252884597,30.53637450241884,30.230028751953093,29.923683001487344,29.842990600406395 -Large DW - Class 2/Conservative,56.511499147926344,68.195624607673,60.156195653884964,57.03530219841217,54.10087564073485,51.33668922394141,48.72834589983022,46.26302750498953,43.929284096583594,41.71685614113911,41.126161111578995,40.762932815096164,40.39970451861333,40.0364762221305,39.673247925647665,39.310019629164834,38.94679133268201,38.583563036199166,38.220334739716336,37.85710644323349,37.49387814675065,37.13064985026783,36.767421553785,36.40419325730217,36.04096496081933,35.67773666433649,35.314508367853655,34.95128007137084,34.588051774888,34.49560749766693 -Residential DW - Class 3/Advanced,161.20243694018174,179.639819044238,143.46500804988554,111.18873903347946,98.38261151913626,85.42492713559936,74.46038354623262,67.20522717213163,60.19264843839225,53.38394037996211,50.24813257767411,48.910017050790096,47.56917431268097,46.22550716400583,44.87891373090409,43.529287180566506,42.17651541578246,40.82048074662787,39.46105953727302,38.098121825681694,37.17141076252878,36.2425485689513,35.31144939861731,34.378022775722926,33.44217327865809,32.50380019737475,31.562797161870737,30.742296595176526,30.48871858532702,30.235140575477523 -Residential DW - Class 3/Moderate,161.20243694018174,196.75997886505226,170.24546422255537,155.23751917696205,141.03915064696753,127.58657233441416,114.82252739505482,102.69547380540173,91.1588887234972,80.08174236629145,75.0811141396358,72.95679355362653,70.82810942965705,68.694906248782,66.55702101282438,64.41428278928937,62.26651222264006,60.113521008997864,57.95511133103527,55.79107524949428,54.32500180545476,52.85548655273593,51.382392137206715,49.905573797580836,48.42487885928226,46.94014618623405,45.45120558643279,44.155068936727204,43.766008377973144,43.37694781921909 -Residential DW - Class 3/Conservative,161.20243694018174,199.74875252868597,175.31965591842965,163.01050796811833,151.36535479372932,140.33188044002426,129.8631242495071,119.91681272031987,110.45478896003074,101.43998395535493,94.94749938920516,92.19421475589569,89.43525752323795,86.67042551660293,83.89950683836058,81.12227927626766,78.33850966812614,75.54795321889388,72.75035276604505,69.94543798854434,68.04787463979555,66.14583693976365,64.23914632807823,62.327614615067176,60.411043323781584,58.48922297732151,56.56193232608243,54.88528680996775,54.38784021209005,53.89039361421236 -Commercial DW - Class 3/Advanced,110.57679791073049,122.23107252904317,97.5850611880602,82.8189815470595,71.9277908125767,62.95281434192583,55.411057639266836,50.57501348901134,45.951048721325435,41.51190156440434,39.0942446968333,38.04453605316499,36.99266402460913,35.93855150691243,34.882117687716665,33.82327782093292,32.76194298443842,31.69801981964004,30.63141025130136,29.562011185865686,28.830721663100977,28.097696059784123,27.36286509320423,26.626155744411903,25.887491002920207,25.146789590181896,24.40396565975551,23.88431524994302,23.659634076895514,23.43495290384801 -Commercial DW - Class 3/Moderate,110.57679791073049,133.64104020319945,115.35034501757713,104.86053638840511,95.02061525683835,85.77200139679553,77.06294969800165,68.847581523197,61.085076251369486,53.73899293071291,53.022890942475605,51.453859938302045,49.884828934128485,48.315797929954904,46.74676692578134,45.17773592160777,43.60870491743422,42.84788134607038,41.30162890062478,39.751303789417555,39.11616229737958,38.48102080534161,37.84587931330363,37.21073782126567,36.57559632922768,35.940454837189705,35.30531334515173,34.67017185311376,34.035030361075776,33.3998888690378 -Commercial DW - Class 3/Conservative,110.57679791073049,135.63294981411147,123.64778619428765,115.49441242786098,106.83773845437214,98.70126725479733,91.03947605071339,83.8120030953345,76.98293643339477,71.39340831146882,69.98985857543215,68.5863088393955,67.18275910335883,65.77920936732218,64.37565963128553,62.972109895248856,61.568560159212204,60.16501042317553,58.761460687138886,57.35791095110222,55.95436121506556,54.5508114790289,53.14726174299224,51.74371200695559,50.340162270918924,48.93661253488226,47.533062798845606,46.12951306280894,44.72596332677229,43.32241359073562 -Midsize DW - Class 3/Advanced,81.19018114331024,87.90188193146062,72.01522947663769,65.59477575604723,58.51772245856942,52.010671494968214,46.007424768870806,40.45165283695199,35.29512199069477,32.97521052180857,31.45055578237125,30.957445802801395,30.46363708796861,29.969104734555422,29.473822641591656,28.9777634375814,28.480898402243174,27.98319738239365,27.48462870145672,26.985159062027034,26.740330309089433,26.495485031799607,26.25062257071123,26.005742230815766,25.760843279112418,25.515924941976174,25.270986402303908,24.8867955440232,24.620705459849038,24.354615375674886 -Midsize DW - Class 3/Moderate,81.19018114331024,95.757864925821,81.92866835014595,74.72980403402786,68.1350825281509,62.07151523174635,56.47741573502648,51.30029368986253,46.49520272359131,43.530783989750546,42.88904289777465,42.24730180579876,41.60556071382287,40.96381962184699,40.32207852987109,39.680337437895204,39.038596345919316,38.39685525394342,37.755114161967526,37.113373069991646,36.47163197801574,35.82989088603986,35.18814979406397,34.54640870208808,33.90466761011219,33.262926518136304,32.62118542616041,32.59786300008941,32.57454057401842,32.551218147947424 -Midsize DW - Class 3/Conservative,81.19018114331024,97.12933314348051,84.21562615488305,78.12134355888074,72.5385051091042,67.40532145381151,62.66957124292978,58.286818159699536,54.21901232782831,50.7443055191569,49.97888069400003,49.21345586884316,48.44803104368629,47.68260621852942,46.91718139337255,46.15175656821569,45.38633174305881,44.62090691790195,43.85548209274508,43.09005726758821,42.32463244243134,41.559207617274474,40.7937827921176,40.028357966960726,39.26293314180387,38.49750831664699,37.73208349149013,37.708761065419125,37.68543863934813,37.66211621327714 -Large DW - Class 3/Advanced,58.3062290674457,63.76257893251125,51.64951488592804,44.58499620692776,37.959782642516316,36.11887140777816,34.38573478811231,32.75117758355832,31.20702169923336,29.745969298760798,29.132129573426358,28.889832913312873,28.64753625319939,28.40523959308591,28.162942932972413,27.92064627285893,27.67834961274545,27.43605295263196,27.193756292518476,26.951459632404983,26.7091629722915,26.466866312178016,26.22456965206453,25.982272991951046,25.73997633183756,25.49767967172407,25.25538301161059,25.013086351497098,24.77078969138362,24.702970627905835 -Large DW - Class 3/Moderate,58.3062290674457,69.28922654170213,60.25332183155612,53.622015549869374,47.40307519122981,45.065309272200416,42.864405911939855,40.788688162271306,38.827770692745936,36.972386009721475,36.169280989357034,35.85661281508424,35.543944640811446,35.23127646653866,34.918608292265866,34.60594011799307,34.29327194372028,33.980603769447484,33.66793559517469,33.35526742090189,33.0425992466291,32.729931072356315,32.41726289808352,32.10459472381073,31.791926549537937,31.47925837526514,31.166590200992346,30.85392202671956,30.54125385244677,30.458896105733093 -Large DW - Class 3/Conservative,58.3062290674457,70.25404807347611,61.88351683178039,58.594540675778845,55.51008858047333,52.6116584137052,49.88291442715198,47.30937920090774,44.87817670028497,42.57781681717469,41.97493090749983,41.60420623404561,41.23348156059139,40.86275688713718,40.49203221368295,40.12130754022873,39.75058286677452,39.37985819332029,39.009133519866076,38.63840884641184,38.267684172957615,37.8969594995034,37.52623482604918,37.15551015259497,36.784785479140744,36.41406080568652,36.04333613223229,35.672611458778086,35.301886785323866,35.207534624940585 -Residential DW - Class 4/Advanced,166.6424842115264,185.49097035765786,147.9792652488963,114.57151396170245,101.27896436070091,87.86031206300447,76.51754790503595,69.00576216277688,61.75750777405578,54.731475223963585,51.51651233781331,50.144619662128704,48.76993093406327,47.39234650073862,46.01176191676092,44.62806765261231,43.241148781487794,41.850884642695824,40.457148479550725,39.05980704947213,38.109703643246895,37.15739480706094,36.202792527621185,35.24580404530398,34.28633152983585,33.32427172901285,32.35951558780649,31.51830367805154,31.258324769326595,30.998345860601656 -Residential DW - Class 4/Moderate,166.6424842115264,203.16876069799986,175.60239287653323,159.96042180501723,145.19129845480197,131.22394640801784,117.99480236457822,105.44684898480436,93.52879338375953,82.1031918404002,76.97633612417832,74.79839274470152,72.61597568141536,70.4289254897145,68.23707505696878,66.04024913594955,63.83826384376891,61.630926123320315,59.41803316390672,57.19937177739953,55.69629122905773,54.18968199277875,52.67940324729373,51.165306577204746,49.64723545407432,48.12502467437607,46.59849975006448,45.26964559607513,44.87076424373378,44.47188289139243 -Residential DW - Class 4/Conservative,166.6424842115264,206.25488341843248,180.83624863755918,167.9698938212613,155.82150277254146,144.33261134981544,133.4509353512732,123.12957497639513,113.3263390937611,104.00056513354949,97.34419515327032,94.52141121075978,91.69281147929708,88.85818868089522,86.01732556913504,83.16999432261933,80.31595589359378,77.45495930781992,74.58674091139152,71.71102355974145,69.7655612977064,67.815511741353,65.86069182303174,63.90090860272538,61.935958593465095,59.96562703066667,57.98968707987086,56.270719130494,55.76071582325953,55.25071251602507 -Commercial DW - Class 4/Advanced,114.69103303711209,126.57558465228678,100.9024182788028,85.51464193792525,74.17167646235825,64.83689176344976,57.00342001949956,51.97170176196068,47.171468075521545,42.572977817224285,40.09352377359117,39.01698376657401,37.93822507688136,36.857168629415675,35.77373154619247,34.68782691494738,33.599363540639516,32.50824567835802,31.414372745987734,30.317639014821047,29.567657167269967,28.81589486360751,28.062281050203197,27.306740841686914,26.54919525912422,25.789560946425464,25.02774986284786,24.49481678736984,24.26439259007647,24.033968392783095 -Commercial DW - Class 4/Moderate,114.69103303711209,138.39110176539126,119.27162436407698,108.8108961958607,99.02480842682229,89.85013578892719,81.23131406636504,73.11931384357943,65.47070726290883,61.25551068162012,59.314599179489,57.3736876773579,55.432776175226785,53.491864673095684,51.55095317096457,49.61004166883346,47.66913016670235,45.728218664571244,43.78730716244013,41.71977045761959,41.06839425869072,40.41701805976183,39.76564186083295,39.11426566190408,38.4628894629752,37.81151326404632,37.16013706511743,36.50876086618856,35.85738466725968,35.20600846833081 -Commercial DW - Class 4/Conservative,114.69103303711209,140.4538106851366,127.85113305181294,119.25361964258857,111.21058291845382,103.6700589930532,96.84037263328084,89.91925085528659,82.6808010604331,77.27836293837129,74.7625336135625,72.24670428875373,69.73087496394496,67.21504563913619,64.69921631432743,62.18338698951866,59.66755766470986,57.15172833990111,54.635899015092335,51.95545692678729,51.11602349614143,50.27659006549556,49.43715663484969,48.59772320420382,47.75828977355795,46.91885634291208,46.07942291226621,45.239989481620334,44.400556050974465,43.5611226203286 -Midsize DW - Class 4/Advanced,84.40085147373684,91.16585494524988,74.53214017565162,67.75720978744398,60.34093015303841,53.544873192684555,47.294357952461574,41.52623058792083,36.18672296430249,33.76831348490085,32.20698852645945,31.702018516893162,31.1963329664394,30.689906372818783,30.182712007293894,29.674721840043556,29.165906460020704,28.65623498881301,28.145674987975497,27.634192359250584,27.383475109883932,27.132740938729746,26.881989170481045,26.6312190934133,26.38042995689595,26.129620968697147,25.87879129206122,25.48536007099666,25.212870123686873,24.940380176377094 -Midsize DW - Class 4/Moderate,84.40085147373684,99.31354632999913,84.79205076835156,77.19338851221544,70.25793354677273,63.902489939649975,58.057218577676245,52.66306011227522,47.66973239450084,44.57776422798642,43.92058830622384,43.26341238446127,42.60623646269869,41.949060540936124,41.29188461917355,40.63470869741097,39.977532775648406,39.320356853885826,38.663180932123254,38.00600501036068,37.3488290885981,36.69165316683554,36.034477245072964,35.377301323310384,34.72012540154782,34.062949479785246,33.40577355802267,33.381890192842235,33.35800682766182,33.33412346248139 -Midsize DW - Class 4/Conservative,84.40085147373684,100.73593991072653,87.15893706333674,80.69673542420908,74.79855138403964,69.39363184545023,64.42258287614125,59.83517808016153,55.58865553779613,51.96478170203636,51.180947268957354,50.39711283587835,49.61327840279934,48.829443969720344,48.045609536641344,47.26177510356234,46.477940670483335,45.694106237404334,44.91027180432533,44.126437371246325,43.342602938167325,42.558768505088324,41.774934072009316,40.991099638930315,40.20726520585132,39.42343077277231,38.63959633969331,38.61571297451288,38.59182960933246,38.567946244152026 -Large DW - Class 4/Advanced,60.28521583205944,65.81849134682437,53.233236201577924,45.88635477280552,39.01541385288042,37.076623723131064,35.255789590368366,33.54246458363537,31.927400104394945,30.402378811113785,29.774993377091125,29.52734991415833,29.279706451225533,29.032062988292736,28.784419525359926,28.53677606242713,28.289132599494334,28.04148913656153,27.793845673628734,27.546202210695924,27.298558747763128,27.050915284830328,26.803271821897532,26.555628358964732,26.307984896031932,26.06034143309913,25.81269797016633,25.565054507233526,25.31741104430073,25.24809540567562 -Large DW - Class 4/Moderate,60.28521583205944,71.5233360054366,62.10086038703143,55.1871490071334,48.72131681843691,46.260291358164764,43.94899469386781,41.774165970226676,39.72406537274442,37.78826212481512,36.96743484536102,36.64786696774552,36.32829909013002,36.008731212514526,35.68916333489902,35.36959545728352,35.05002757966802,34.73045970205252,34.41089182443702,34.09132394682152,33.77175606920602,33.45218819159053,33.132620313975025,32.81305243635953,32.49348455874403,32.173916681128524,31.854348803513027,31.534780925897532,31.215213048282035,31.131037898752677 -Large DW - Class 4/Conservative,60.28521583205944,72.51926651363499,63.781041811643675,60.30481350092823,57.053779769315696,54.006744574936455,51.14509101041569,48.452400597554785,45.914138083254926,43.517388955278825,42.901199056683666,42.52229353695494,42.14338801722622,41.7644824974975,41.385576977768764,41.00667145804004,40.62776593831133,40.24886041858259,39.86995489885387,39.49104937912513,39.1121438593964,38.73323833966768,38.35433281993896,37.975427300210235,37.59652178048151,37.217616260752784,36.838710741024045,36.45980522129533,36.08089970156661,35.984465455541255 -Residential DW - Class 5/Advanced,173.9317835925467,193.33709662972296,154.03831199374247,119.11681656072945,105.17547269741702,91.14114857309018,79.29299722771248,71.43888613255316,63.87579207577692,56.55890344513099,53.23659622221442,51.81889744717474,50.398309262412624,48.97472868774158,47.54804779044242,46.118153383918234,44.68492670407503,43.24824306148366,41.8079714671818,40.36397422975501,39.38214783834696,38.39804237991773,37.41156690250003,36.422625549320806,35.43111722365341,34.436935225807936,33.439966859519565,32.57066774075777,32.30200840102364,32.03334906128953 -Residential DW - Class 5/Moderate,173.9317835925467,211.76264399001033,182.79247525162933,166.30640167235876,150.77724720950008,136.1240463992884,122.27471727649564,109.16487553448727,96.73683370022722,84.84453380502124,79.5464975974397,77.29583490646117,75.04054915992673,72.78047558953803,70.51544150294436,68.2452658015906,65.96975846292646,63.688719983865234,61.401940782067214,59.109200551269296,57.55593367410139,55.99902028969958,54.43831487491622,52.87366405891442,51.30490608693156,49.73187023946376,48.154376202487335,46.78115296155343,46.36895336706379,45.95675377257415 -Residential DW - Class 5/Conservative,173.9317835925467,214.9793073427385,188.24063250049207,174.63362696525445,161.8164276656364,149.7222086525534,138.2914760935212,127.47108952349537,117.21343580032037,107.47303809293345,100.59441869761991,97.67738487389032,94.75434107793805,91.8250731109752,88.88935647294589,85.9469557357285,82.9976238700076,80.0411015217705,77.07711623397554,74.10538160848073,72.09496234270495,70.07980261752506,68.05971325284916,66.03449486658934,64.00393717755408,61.967818250388426,59.925903676861545,58.14954113818996,57.62250933989591,57.095477541601866 -Commercial DW - Class 5/Advanced,120.19404042859685,132.37556000924383,105.32397470542989,89.1026948737093,77.15505727364611,67.33963635632598,59.117191250108114,53.82479031580397,48.79015676692877,43.98009617870609,41.41869143558879,40.306569721855055,39.192155993738936,38.07536856255964,36.95612181105675,35.83432595434927,34.70988678322576,33.58270538822292,32.452677862794225,31.319694983696035,30.544924801323795,29.76831531535958,28.989793123714488,28.209280865913673,27.426696952617817,26.641955272659033,25.85496487537956,25.304417342224525,25.0663771843955,24.828337026566476 -Commercial DW - Class 5/Moderate,120.19404042859685,144.73249044683715,124.4981216692662,112.81660560870888,101.92612520829097,91.74896220275642,82.21725644099261,73.27149087249286,64.85924759843321,56.93418004407127,56.175500409326595,54.513178716742495,52.8508570241584,51.18853533157428,49.526213638990185,47.86389194640608,46.20157025382199,45.39551000163879,43.757321224337154,42.114817630678054,41.44191220225341,40.76900677382878,40.09610134540413,39.4231959169795,38.75029048855485,38.07738506013021,37.40447963170557,36.73157420328093,36.05866877485629,35.385763346431645 -Commercial DW - Class 5/Conservative,120.19404042859685,146.8897172859424,133.45358548694506,124.25730427909873,114.60204374847268,105.57919474014842,97.12859393583796,89.19747482685406,81.7393648563393,75.63828313652651,74.15128181747778,72.66428049842908,71.17727917938035,69.69027786033163,68.20327654128293,66.71627522223419,65.22927390318549,63.74227258413675,62.25527126508804,60.768269946039325,59.2812686269906,57.79426730794189,56.307265988893164,54.820264669844455,53.33326335079573,51.846262031747,50.35926071269829,48.87225939364957,47.385258074600856,45.898256755552126 -Midsize DW - Class 5/Advanced,88.66976714742621,95.50103985012747,77.87347286463257,70.62804555498647,62.762596413070206,55.58451042783811,49.00745663589095,42.95898038058096,37.377823025220344,34.830210135369434,33.219786907794656,32.698937338179114,32.177349726390325,31.654997768190444,31.131853894315718,30.60788919350405,30.08307332983268,29.55737445387003,29.030759107094227,28.50319211897545,28.24459067937714,27.985971785859615,27.727334741879822,27.468678813331962,27.210003225980728,26.951307162681335,26.69258976036503,26.2867864883236,26.00572767474621,25.72466886116883 -Midsize DW - Class 5/Moderate,88.66976714742621,104.03617616940818,88.59334307433288,80.46402999013145,73.07759951377487,66.33667065814578,60.16017015614908,54.48005595775555,49.23880017704196,45.97958071314323,45.30173888189126,44.6238970506393,43.94605521938733,43.26821338813538,42.59037155688341,41.91252972563145,41.23468789437949,40.55684606312752,39.87900423187556,39.2011624006236,38.523320569371634,37.84547873811968,37.16763690686771,36.489795075615746,35.81195324436379,35.134111413111825,34.456269581859864,34.43163516745992,34.40700075305999,34.382366338660056 -Midsize DW - Class 5/Conservative,88.66976714742621,105.52620844209616,91.0663386871224,84.11581178680544,77.80044624589506,72.03698174909432,66.75610100993575,61.89962837517748,57.418377755603125,53.598894334175874,52.7904110195535,51.98192770493114,51.17344439030876,50.364961075686395,49.55647776106403,48.747994446441666,47.939511131819295,47.13102781719693,46.32254450257456,45.514061187952194,44.70557787332982,43.89709455870746,43.08861124408509,42.280127929462715,41.47164461484036,40.663161300217986,39.85467798559562,39.83004357119568,39.80540915679574,39.780774742395806 -Large DW - Class 5/Advanced,62.936658402517246,68.56772998812234,55.34765869213504,47.621521872723534,40.42147769814976,38.35131213553989,36.41312289288132,34.59467928505736,32.88521661860694,31.27522293655387,30.62982543532175,30.375072195118975,30.1203189549162,29.865565714713423,29.610812474510634,29.35605923430786,29.101305994105086,28.846552753902305,28.591799513699527,28.337046273496743,28.082293033293965,27.827539793091187,27.572786552888413,27.318033312685632,27.063280072482854,26.808526832280073,26.5537735920773,26.299020351874514,26.04426711167174,25.97296143968934 -Large DW - Class 5/Moderate,62.936658402517246,74.51086603046463,64.56750463514864,57.27402049146849,50.47716855259094,47.8507127996975,45.39169774383932,43.08460609796134,40.91578050461367,38.87315297533559,38.02875996527457,37.70001737977226,37.37127479426995,37.04253220876765,36.71378962326534,36.38504703776303,36.056304452260726,35.727561866758414,35.39881928125611,35.0700766957538,34.74133411025149,34.41259152474919,34.083848939246884,33.75510635374458,33.42636376824227,33.097621182739964,32.76887859723765,32.44013601173535,32.11139342623304,32.02480163078163 -Large DW - Class 5/Conservative,62.936658402517246,75.54839655989045,66.31442281382489,62.58520663460806,59.10992243313808,55.86348784303091,52.82401857874282,49.972334474232646,47.29155433224971,44.76676149747678,44.13288095248563,43.743097157111215,43.3533133617368,42.96352956636239,42.57374577098796,42.18396197561355,41.794178180239136,41.40439438486471,41.014610589490296,40.62482679411587,40.23504299874144,39.845259203367036,39.45547540799262,39.06569161261821,38.67590781724379,38.28612402186937,37.89634022649494,37.506556431120536,37.116772635746116,37.01756978843277 -Residential DW - Class 6/Advanced,186.32867657721897,206.65464830289113,164.30461504580745,126.80640329356596,111.75853726160501,96.67750861795274,83.97173828323255,75.53695393291905,67.44093241543067,59.632621630157914,56.12976217752509,54.63501794650415,53.13722727953384,51.63628159992468,50.13206710930695,48.62446446990895,47.113348463350405,45.59858762390093,44.080043843946136,42.55757194917184,41.52238777587649,40.484800678672336,39.4447147627679,38.40202896201217,37.356636685532926,36.30842543499926,35.257276389618866,34.34073483249972,34.05747508420359,33.77421533590746 -Residential DW - Class 6/Moderate,186.32867657721897,226.34939429786675,194.9751778681482,177.0423123255247,160.21458395479098,144.39288811819284,129.48962602979609,115.4270820942138,102.13606832335205,89.45544686329193,83.8694865757824,81.4965106428519,79.11866041240239,76.73576216173075,74.34763381344541,71.9540844271116,69.55491365332094,67.14991114690478,64.7388559356801,62.321515740744225,60.68383590017467,59.04231138135102,57.39678875260694,55.747106308100754,54.09309350243698,52.4345703382861,50.771346702380484,49.32349504769286,48.88889428712204,48.45429352655123 -Residential DW - Class 6/Conservative,186.32867657721897,229.78762961563373,200.78644240290748,185.90710169192758,171.94472054180716,158.81706939098078,146.45146536683748,134.7834259236531,123.75554408173936,113.31370704979915,106.06126609438826,102.98570479993013,99.90380691869728,96.81534661117561,93.72008717675617,90.61778039287371,87.50816580529734,84.39096996530787,81.26590560906729,78.13267077400214,76.01299439961322,73.88831994349397,71.75844794447816,69.62316818497165,67.4822589559602,65.33548626091559,63.182602952589775,61.30970321984737,60.75402964945681,60.198356079066265 -Commercial DW - Class 6/Advanced,129.42909331908186,142.08863748645913,112.71633372574351,95.09386911370953,82.13196817883271,71.51222396399307,62.64019385113074,56.91320469561807,51.48849769656685,46.326810866008856,43.62873324918123,42.45727032006946,41.28339307798385,40.10701547545308,38.92804732680282,37.746394056359954,36.561956428044994,35.374630254727904,34.18430608555827,32.99086886929722,32.17475806413804,31.356709812792197,30.536646796540882,29.714487527065547,28.890146061537063,28.063531694019456,27.234548620858657,26.65462466303953,26.403883024698153,26.153141386356776 -Commercial DW - Class 6/Moderate,129.42909331908186,155.35225963294886,133.23625384959738,120.4022789974337,108.5009015353099,97.43403274097255,87.11687366172842,77.47573811086215,68.44629002784002,59.972106018040634,59.1729443289917,57.42192354136338,55.670902753735064,53.91988196610672,52.1688611784784,50.417840390850074,48.66681960322176,47.81774913512263,46.09214896043234,44.3620037369886,43.65319304256287,42.94438234813715,42.23557165371141,41.526760959285696,40.81795026485996,40.10913957043422,39.400328876008494,38.691518181582765,37.982707487157036,37.27389679273131 -Commercial DW - Class 6/Conservative,129.42909331908186,157.66777332970892,142.82027354848813,132.612238566821,121.99448413336582,112.12123243796306,102.91683051869492,94.31553961228207,86.25996262379682,79.67423315440739,78.10788758332995,76.54154201225253,74.9751964411751,73.40885087009767,71.84250529902026,70.27615972794281,68.70981415686539,67.14346858578794,65.57712301471052,64.01077744363309,62.44443187255566,60.878086301478234,59.31174073040081,57.74539515932338,56.179049588245945,54.61270401716851,53.046358446091084,51.48001287501365,49.91366730393622,48.34732173285879 -Midsize DW - Class 6/Advanced,95.91659744352145,102.82524127822208,83.49615612292835,75.44313139348586,66.81341512147605,58.98892851729362,51.86199259801397,45.3433082023257,39.35819490127478,36.594736199496076,34.902727654224776,34.355491432404044,33.80747977860834,33.25866505600626,32.7090182986533,32.15850913061989,31.60710567914138,31.054774481268726,30.50148038344481,29.94718643337288,29.67548403978611,29.40376330805074,29.132023506336285,28.860263863346574,28.588483565622923,28.31668175462334,28.04485752355533,27.618495935969946,27.323198460030707,27.027900984091477 -Midsize DW - Class 6/Moderate,95.91659744352145,112.01495746089235,94.99003104234491,85.949686690237,77.79416836518944,70.39963280073827,63.66431791215404,57.5038314756914,51.8475967090252,48.30894273165048,47.59676089573156,46.88457905981266,46.17239722389374,45.46021538797483,44.748033552055915,44.035851716137,43.3236698802181,42.61148804429918,41.89930620838027,41.187124372461355,40.474942536542436,39.76276070062354,39.05057886470462,38.33839702878571,37.6262151928668,36.91403335694788,36.20185152102897,36.17596910766163,36.1500866942943,36.12420428092697 -Midsize DW - Class 6/Conservative,95.91659744352145,113.61926384532461,97.64158387774656,89.85042968463755,82.82183671070327,76.44907428870171,70.64444176672626,65.33520819534732,60.46054905592581,56.31425682247112,55.46481510204189,54.61537338161266,53.76593166118343,52.916489940754204,52.06704822032498,51.21760649989576,50.36816477946652,49.5187230590373,48.669281338608066,47.81983961817884,46.97039789774961,46.12095617732039,45.271514456891154,44.42207273646193,43.57263101603271,42.723189295603476,41.87374757517425,41.84786516180691,41.821982748439574,41.79610033507224 -Large DW - Class 6/Advanced,67.38772564366181,73.1713859087624,58.8810919266617,50.51652794306757,42.7645701747629,40.473700447175354,38.339160721408774,36.345476929580975,34.479152007183195,32.72835993238327,32.052975403146306,31.786385593180395,31.519795783214484,31.253205973248576,30.986616163282655,30.720026353316747,30.453436543350836,30.18684673338492,29.920256923419014,29.653667113453093,29.38707730348718,29.12048749352127,28.853897683555363,28.587307873589452,28.320718063623538,28.054128253657623,27.787538443691716,27.520948633725798,27.25435882375989,27.17974008474739 -Large DW - Class 6/Moderate,67.38772564366181,79.51354571101677,68.6895392819495,60.755820956370926,53.40315445443052,50.49880455704289,47.79264882987787,45.26506934926024,42.89895462366817,40.6793116987311,39.795685755800854,39.4516688423084,39.10765192881593,38.76363501532349,38.41961810183103,38.07560118833857,37.73158427484611,37.387567361353646,37.04355044786119,36.699533534368726,36.35551662087627,36.01149970738382,35.66748279389136,35.323465880398906,34.979448966906446,34.635432053413986,34.291415139921526,33.94739822642907,33.60338131293662,33.51276621310266 -Large DW - Class 6/Conservative,67.38772564366181,80.62073632056286,70.54798193874085,66.38988456164223,62.536319052789906,58.95501214932358,55.61809527292786,52.50137787908431,49.583760064241105,46.84675425875692,46.18342179674085,45.775527522839,45.367633248937146,44.959738975035286,44.55184470113342,44.143950427231566,43.73605615332972,43.32816187942785,42.920267605526,42.51237333162413,42.104479057722266,41.69658478382041,41.28869050991856,40.88079623601671,40.47290196211485,40.06500768821299,39.65711341431112,39.24921914040928,38.84132486650742,38.73751276899576 -Residential DW - Class 7/Advanced,206.98457212429744,228.83234523954198,181.39736061856374,139.61012467548701,122.72365811453518,105.90464232317146,91.77585214068536,82.37940579870413,73.40064354671146,64.777788075781,60.972698158903334,59.34898579513895,57.72196414566953,56.09151526569256,54.45751553819314,52.819835328808836,51.178338615183456,49.53288258858264,47.88331722531912,46.229484825283464,45.104983853097195,43.977872630154344,42.84804698775816,41.71539713966188,40.579807298218725,39.44115525862133,38.299311948092196,37.303690204041885,36.9959905013636,36.68829079868533 -Residential DW - Class 7/Moderate,206.98457212429744,250.64068563710126,215.25860756593255,194.9183846763764,175.93394033249612,158.1740922865204,141.52405339257106,125.88294789387352,111.16176594482597,97.17375860269163,91.10583568043285,88.52811684315535,85.94510314874974,83.35660588553209,80.76242726627854,78.16235987600913,75.55618607895403,72.9436773811382,70.32459374466207,67.6986828493505,65.91970223859796,64.1365452266349,62.3490451435465,60.557026331337944,58.7603035297744,56.95868121116404,55.15195285906294,53.57917901332793,53.10708043378817,52.63498185424841 -Residential DW - Class 7/Conservative,206.98457212429744,254.44790438447183,221.67442277701295,204.67825733675198,188.81497213029095,173.97495207631772,160.0622817400627,146.99266995813207,134.6917406496993,123.09053502422016,115.21234569765647,111.87142168156846,108.52361435121395,105.16867838140374,101.80635664874684,98.43637951376937,95.05846404997047,91.67231321518267,88.27761496013643,84.87404126860413,82.57147694699859,80.26348330381934,77.94984366817717,75.63032968467881,73.30470051501892,70.97270197319823,68.63406558783952,66.59957006075678,65.99595237972783,65.3923346986989 -Commercial DW - Class 7/Advanced,144.98379709652747,158.39297873546482,125.09124321083198,105.10169655351527,90.43210922693977,78.46301440988256,68.50467994912003,62.05255765634961,55.97882448651493,50.23331871704079,47.30772573285244,46.037479204260784,44.76461477577855,43.489039143982254,42.21065451829152,40.92935834794057,39.64504302876853,38.35759558806667,37.06689734554276,35.772823548263396,34.88789420783126,34.00086404608263,33.111649224398555,32.22016138295884,31.32630733180619,30.429988716227495,29.531101653926548,28.90227561431348,28.630390189891205,28.35850476546893 -Commercial DW - Class 7/Moderate,144.98379709652747,173.17857072767742,147.8640058977858,133.07360305645176,119.46584985639429,106.90435132904267,95.2729099553529,84.47192056402803,74.4155107962498,65.02925324278718,64.16270225250742,62.2640266549252,60.365351057343,58.46667545976077,56.56799986217857,54.66932426459635,52.77064866701415,51.84998034040277,49.97886894868381,48.102829247021894,47.33424809806006,46.56566694909824,45.797085800136394,45.02850465117457,44.25992350221273,43.4913423532509,42.722761204289064,41.95418005532723,41.18559890636539,40.417017757403556 -Commercial DW - Class 7/Conservative,144.98379709652747,175.759784244962,158.5002366858489,146.56855785798507,134.32307491050682,123.01910622809366,112.55208680893567,102.8323829413785,93.78271893632721,86.3927620478135,84.69433440252334,82.9959067572332,81.29747911194305,79.59905146665288,77.90062382136274,76.20219617607258,74.50376853078242,72.80534088549226,71.10691324020212,69.40848559491195,67.7100579496218,66.01163030433165,64.3132026590415,62.61477501375134,60.91634736846118,59.217919723171015,57.51949207788087,55.82106443259071,54.12263678730056,52.4242091420104 -Midsize DW - Class 7/Advanced,108.03967948313203,115.02234035148348,92.82940704668174,83.41868555163695,73.51491150998005,64.61871745767286,56.58378422270827,49.29081554322463,42.64157499260824,39.52579754457864,37.69826729980503,37.10720010383371,36.51529536753732,35.92252324050795,35.32885243676907,34.73425014742608,34.13868194686008,33.542111691901674,32.94450141336387,32.345811199249695,32.0523467582781,31.75886251036091,31.465357665051563,31.171831389276793,30.878282804423808,30.58471098318556,30.291114946139857,29.83060385788348,29.511654482602555,29.192705107321643 -Midsize DW - Class 7/Moderate,108.03967948313203,125.30213789298955,105.60807426900638,95.0359529733634,85.59705252248217,77.11843722913474,69.46065600196735,62.51001223046182,56.17288061101598,52.17825535329735,51.40903119745154,50.63980704160574,49.87058288575993,49.10135872991413,48.33213457406833,47.56291041822252,46.793686262376724,46.02446210653091,45.25523795068511,44.48601379483931,43.7167896389935,42.947565483147706,42.178341327301894,41.40911717145609,40.6398930156103,39.87066885976449,39.10144470391869,39.073489234445,39.045533764971324,39.01757829549765 -Midsize DW - Class 7/Conservative,108.03967948313203,127.09674661633721,108.55601928698897,99.3490673319191,91.12900434458223,83.7452256810191,77.07628745477848,71.02317460528529,65.50435158750194,60.82475637764129,59.907278484521065,58.98980059140083,58.072322698280594,57.15484480516037,56.237366912040144,55.31988901891992,54.40241112579968,53.48493323267946,52.56745533955923,51.649977446439,50.732499553318775,49.81502166019855,48.89754376707831,47.98006587395808,47.06258798083787,46.14511008771763,45.22763219459741,45.19967672512372,45.17172125565004,45.14376578617636 -Large DW - Class 7/Advanced,74.86880550193733,80.87719467883068,64.77570093322875,55.33316493538355,46.654887853833316,43.99223752613672,41.528959701859264,39.24346972215673,37.11719016308351,35.13404474271409,34.4090163478366,34.12283096211471,33.836645576392826,33.55046019067093,33.26427480494903,32.978089419227146,32.69190403350526,32.40571864778337,32.11953326206147,31.833347876339573,31.547162490617687,31.260977104895797,30.974791719173908,30.688606333452018,30.402420947730125,30.11623556200823,29.830050176286342,29.543864790564445,29.257679404842563,29.177575845711385 -Large DW - Class 7/Moderate,74.86880550193733,87.88725860806612,75.56607576691539,66.54875144135572,58.261270297596504,54.88886314605384,51.76897328878667,48.87426245418918,46.18120121493862,43.669427990856086,42.720851481710085,42.351547744649466,41.98224400758883,41.61294027052821,41.24363653346759,40.87433279640696,40.50502905934633,40.1357253222857,39.766421585225075,39.39711784816444,39.02781411110382,38.658510374043196,38.28920663698257,37.91990289992195,37.55059916286132,37.18129542580069,36.81199168874006,36.44268795167944,36.07338421461882,35.97610848865793 -Large DW - Class 7/Conservative,74.86880550193733,89.11104942961057,77.61056784066653,72.72001030297551,68.22528416107549,64.08020193790615,60.24549295868672,56.68755529501612,53.37746853291873,50.29020591250391,49.578115467155705,49.14023909024063,48.70236271332555,48.26448633641047,47.82660995949538,47.388733582580294,46.95085720566522,46.51298082875013,46.07510445183505,45.63722807491996,45.19935169800487,44.7614753210898,44.32359894417472,43.88572256725964,43.44784619034455,43.009969813429464,42.57209343651437,42.13421705959931,41.69634068268422,41.584897919088824 -Residential DW - Class 8/Advanced,239.24918036504798,263.3995592198108,207.9936697607418,159.50677588030973,139.7469628101336,120.22055197740634,103.87952752471551,92.99033904818516,82.64358588313243,72.75980276753495,68.48584405284605,66.66205545419096,64.83454979476008,63.00319459641816,61.167851009879215,59.32837342704327,57.484609064678544,55.636397516947575,53.783570274022864,51.92595020375463,50.66288656143856,49.39689102941363,48.127846603162446,46.855629968414846,45.580111069999234,44.30115264485144,43.01860971565577,41.90030599025805,41.55469107589404,41.20907616153004 -Residential DW - Class 8/Moderate,239.24918036504798,288.502248448554,246.81962065242857,222.69733783129945,200.33817598347525,179.55564804405302,160.18867116882438,142.09738333922851,125.15976028105933,109.14765261574813,102.33203127165933,99.43668211322468,96.5353856575487,93.6279299396151,90.71409280056628,87.7936412674422,84.86633088707212,81.93190501011603,78.99009402084995,76.04061450783422,74.04242527954197,72.03954502771553,70.03178654512712,68.01895252894441,66.0008348908929,63.977214010069886,61.94785792277028,60.18128456154739,59.65101329797844,59.12074203440949 -Residential DW - Class 8/Conservative,239.24918036504798,292.8845823308601,254.17611661085343,233.8481467334294,215.0059678278367,197.49242630019765,181.17177682204897,165.92615696215307,151.65273624676198,138.25793249431868,129.40898104670998,125.65638344045166,121.89605434777963,118.12771821417266,114.35108623311591,110.56585553976133,106.77170834498695,102.9683110046508,99.15531301831163,95.33234595109789,92.74605625402472,90.15366822635707,87.55493849869885,84.94961057736808,82.33741394760783,79.71806310224466,77.09125648846188,74.80606741857888,74.12807107564596,73.45007473271306 -Commercial DW - Class 8/Advanced,169.7405253412668,184.1136828976847,144.46123238698465,120.65902492937117,103.2565643513223,89.1450589191296,77.4746268273994,69.88055631504739,62.7930932196899,56.14244334484219,52.87270241273166,51.4530322498434,50.030436234153775,48.60481008662451,47.176044513220106,45.74402489976206,44.30863098422788,42.86973650452579,41.42720881957703,39.98090850131525,38.99188176312074,38.00050707649776,37.006690740591274,36.01033400149998,35.01133270699917,34.00957693255969,33.00495057583994,32.30215348410088,31.998285206496156,31.694416928891435 -Commercial DW - Class 8/Moderate,169.7405253412668,201.30023887536615,170.76028640684925,152.7713796746759,136.40766890138391,121.45843197095571,107.74786702213045,95.12814660606891,83.47406629707645,72.67887647451151,71.71038999741369,69.58836641048049,67.4663428235473,65.34431923661408,63.22229564968088,61.10027206274768,58.97824847581449,57.949278646898215,55.85806174177595,53.76133679201668,52.90234469845098,52.0433526048853,51.1843605113196,50.32536841775393,49.466376324188225,48.607384230622536,47.74839213705684,46.88940004349115,46.03040794992546,45.171415856359765 -Commercial DW - Class 8/Conservative,169.7405253412668,204.3006037324868,183.04350438563526,168.26388018811772,153.37184266661373,139.76706803021852,127.28956518947088,115.80480158355249,105.19883306916145,96.555451094025,94.65723134095363,92.75901158788228,90.86079183481091,88.96257208173955,87.0643523286682,85.16613257559682,83.26791282252546,81.36969306945409,79.47147331638273,77.57325356331137,75.67503381024,73.77681405716865,71.87859430409728,69.98037455102592,68.08215479795456,66.18393504488319,64.28571529181183,62.38749553874045,60.48927578566909,58.59105603259772 -Midsize DW - Class 8/Advanced,127.37017855093903,134.31879845718225,107.50739298496592,95.90626866328803,83.97482210673388,73.38770014323613,63.929820493675805,55.42965999035464,47.74875883134188,44.08848359461624,42.04999121190106,41.39069379118471,40.73046214813318,40.069262986537396,39.40706140890384,38.743820819021934,38.079502817329114,37.414067088445826,36.74747128018738,36.07967087328957,35.75233017442608,35.424967382189394,35.09758161488724,34.77017194328,34.44273738733164,34.11527691269083,33.78778942687515,33.274118942760786,32.91835143968317,32.56258393660556 -Midsize DW - Class 8/Moderate,127.37017855093903,146.32316256539684,122.30659555020158,109.26261398464504,97.77604448942834,87.58367497147998,78.47844273018113,70.295220027125,62.9007096858432,58.201486068560776,57.3434660238712,56.485445979181634,55.62742593449206,54.76940588980249,53.911385845112925,53.05336580042335,52.19534575573379,51.33732571104421,50.47930566635464,49.62128562166508,48.7632655769755,47.905245532285946,47.047225487596364,46.1892054429068,45.33118539821724,44.47316535352766,43.615145308838095,43.583962781632145,43.552780254426224,43.52159772722029 -Midsize DW - Class 8/Conservative,127.37017855093903,148.41883968937327,125.72066328616106,114.2213915260518,104.09509814292842,95.1097414573725,87.08277979268566,79.8686403627114,73.349811466796,67.84610154109303,66.82271399290673,65.79932644472044,64.77593889653413,63.752551348347836,62.72916380016154,61.70577625197525,60.682388703788945,59.65900115560265,58.63561360741636,57.61222605923006,56.58883851104376,55.56545096285747,54.54206341467117,53.51867586648487,52.495288318298584,51.47190077011228,50.44851322192599,50.41733069472005,50.386148167514115,50.35496564030818 -Large DW - Class 8/Advanced,86.70824151950279,93.00590995733096,74.0135507061432,62.85644316580163,52.716279474125,49.465007353844896,46.48532610150218,43.74456958406337,41.215108380653476,38.87341506491582,38.07122078485739,37.75457624916137,37.43793171346534,37.12128717776932,36.80464264207328,36.48799810637726,36.17135357068124,35.854709034985206,35.538064499289185,35.22141996359315,34.90477542789713,34.5881308922011,34.27148635650508,33.95484182080905,33.63819728511302,33.321552749416995,33.004908213720974,32.68826367802494,32.37161914232892,32.282990038418845 -Large DW - Class 8/Moderate,86.70824151950279,101.06723524422617,86.34277205589895,75.59693752586611,65.83056028658497,61.71720675836627,57.94745696847938,54.47998329235287,51.279830312035116,48.31723225627294,47.26769729293775,46.859087992160916,46.45047869138408,46.04186939060726,45.63326008983043,45.2246507890536,44.81604148827676,44.40743218749993,43.998822886723104,43.590213585946266,43.18160428516944,42.77299498439262,42.36438568361578,41.955776382838955,41.547167082062124,41.13855778128529,40.72994848050846,40.32133917973163,39.912729878954806,39.805100948135426 -Large DW - Class 8/Conservative,86.70824151950279,102.47455135363327,88.67883504848425,82.6072609431121,77.0890963944594,72.05197640177295,67.43562580029966,63.18943571274487,59.270600522375446,55.64266973680153,54.85479041210402,54.37031018013554,53.88582994816705,53.40134971619856,52.916869484230055,52.432389252261565,51.94790902029309,51.463428788324585,50.978948556356094,50.49446832438759,50.009988092419086,49.5255078604506,49.04102762848211,48.55654739651363,48.07206716454513,47.587586932576635,47.10310670060813,46.618626468639654,46.13414623667116,46.01084244865161 -Residential DW - Class 9/Advanced,287.1780435297285,314.6298534521186,247.3403886645215,188.90303673843263,164.87471787620004,141.33967660092227,121.73005068315288,108.63897737032748,96.27749723416913,84.5384483184865,79.5726042098726,77.45357347687504,75.33022395055562,73.20240170669297,71.0699454185278,68.93268590634317,66.79044565375159,64.6430382877822,62.49026801956806,60.331929042104186,58.86439564608817,57.39345573442476,55.91897336144109,54.440805250263665,52.95880029187372,51.47279900251767,49.98263293537672,48.683293765973566,48.281729338024114,47.880164910074676 -Residential DW - Class 9/Moderate,287.1780435297285,344.61492805394255,293.5111485480611,263.7392872981404,236.3607736504797,211.09815924971755,187.71528447324158,166.0098734017303,145.80766729228264,126.81690767113594,118.89794650247381,115.53388673479786,112.16291689780691,108.78479071274681,105.39925005680269,102.00602424242739,98.60482924340103,95.19536686297013,91.77732383894764,88.35037088012555,86.02870685162006,83.70159239807873,81.36881000642501,79.03013043366124,76.68531190535748,74.33409924750791,71.97622294520254,69.92366967927762,69.30755599967863,68.69144232007964 -Residential DW - Class 9/Conservative,287.1780435297285,349.84961056917626,302.2592925259949,276.9451317024114,253.66596578901368,232.1858883965808,212.30409976265707,193.84861046711666,176.67125329240852,160.6396751532555,150.3582203365548,145.99813734113616,141.62907125560798,137.2507019175899,132.86269376742257,128.46469491129477,124.05633611512054,119.63722972312048,115.20696849445129,110.76512435054265,107.76015581604558,104.74810172900192,101.72867932241212,98.70159058037933,95.66652119614447,92.62313944350012,89.57109495306318,86.91597040992087,86.12821732900225,85.34046424808365 -Commercial DW - Class 9/Advanced,208.1637182699501,224.03387686299737,174.56069382305407,144.8863743919994,123.28754075510288,105.89072841131801,91.59569935103157,82.26177156144813,73.62583520382533,65.58724763644705,61.76744045591288,60.10894016650605,58.447021810111075,56.781563564899415,55.112437750375804,53.439510470898036,51.76264123284699,50.08168253314679,48.39647941660205,46.70686899925953,45.55145897909712,44.39330601677117,43.23230064819678,42.06832750617236,40.90126491701671,39.73098446367341,38.55735051198447,37.73632235311115,37.38133452599243,37.02634669887371 -Commercial DW - Class 9/Moderate,208.1637182699501,244.94688400621237,206.3393311830047,183.44662842157064,162.86970368070925,144.27408528349866,127.38675405899043,111.98264979306326,97.87458355459069,84.90559343834576,83.77417915315327,81.29516901047562,78.81615886779797,76.33714872512029,73.85813858244263,71.37912843976497,68.90011829708733,67.69804558776403,65.25502471360431,62.80556918027987,61.80206944279259,60.79856970530533,59.79506996781805,58.791570230330805,57.788070492843524,56.78457075535625,55.78107101786898,54.77757128038171,53.77407154289444,52.77057180540717 -Commercial DW - Class 9/Conservative,208.1637182699501,248.5977988125702,221.1818395662426,202.04989685484946,183.12479620287908,166.02195142481582,150.49026011565076,136.32272889524378,123.34719552812406,112.79890764024726,110.58135169512424,108.36379575000124,106.14623980487823,103.92868385975521,101.71112791463221,99.49357196950918,97.27601602438618,95.05846007926314,92.84090413414013,90.62334818901712,88.4057922438941,86.18823629877109,83.97068035364808,81.75312440852507,79.53556846340204,77.31801251827902,75.10045657315601,72.88290062803298,70.66534468290997,68.44778873778695 -Midsize DW - Class 9/Advanced,157.13216973226184,163.77658493107248,129.77992523500038,114.77767245259956,99.74158185085291,86.58800710038959,74.98423974921661,64.67161159640682,55.44598419312338,50.97625231778435,48.619294364668,47.85699752588525,47.093620514921554,46.32912483383331,45.563470133230155,44.796614099620854,44.02851233443166,43.25911822397136,42.48838279954163,41.716254586810386,41.33777475038474,40.95926936902593,40.58073742329841,40.20217783879113,39.823589482360944,39.44497115806391,39.06632160274339,38.47240241860503,38.0610547712215,37.649707123837985 -Midsize DW - Class 9/Moderate,157.13216973226184,178.4136556947694,147.64510965745677,130.76213571892353,116.1340637566283,103.33742378500853,92.04853571280088,82.01575054707638,73.04046933023689,67.29407312759699,66.30200801839568,65.3099429091944,64.31787779999311,63.32581269079183,62.33374758159054,61.34168247238925,60.349617363187974,59.357552253986675,58.36548714478539,57.37342203558411,56.381356926382814,55.389291817181544,54.397226707980245,53.40516159877896,52.413096489577676,51.42103138037639,50.4289662711751,50.392912221564956,50.35685817195483,50.3208041223447 -Midsize DW - Class 9/Conservative,157.13216973226184,180.9689409297877,151.76647697200053,136.6966481584713,123.63955637201506,112.21721013948697,102.14069095734335,93.18537564850983,85.17399376854667,78.44542857806766,77.26216125694815,76.07889393582863,74.8956266147091,73.71235929358959,72.52909197247007,71.34582465135055,70.16255733023104,68.97929000911152,67.79602268799201,66.61275536687249,65.42948804575296,64.24622072463346,63.06295340351393,61.87968608239441,60.69641876127491,59.51315144015538,58.329884119035874,58.29383006942573,58.257776019815594,58.22172197020546 -Large DW - Class 9/Advanced,104.86202413286567,111.47288238784861,88.00178126185,74.20062699760301,61.82783240982303,57.67404584487274,53.90983843898963,50.48285791082801,47.349730062243395,44.47421329525142,43.556440584622024,43.19417458365957,42.83190858269711,42.469642581734654,42.10737658077218,41.745110579809726,41.38284457884727,41.020578577884805,40.65831257692235,40.29604657595988,39.93378057499742,39.57151457403496,39.2092485730725,38.84698257211004,38.48471657114758,38.122450570185116,37.76018456922266,37.397918568260195,37.03565256729774,36.93425397227126 -Large DW - Class 9/Moderate,104.86202413286567,121.13484006353318,102.66117038719945,89.24049597782154,77.20880322826092,71.95957713170802,67.20267028566842,62.87192402812212,58.912525486703856,55.27867540356884,54.07792569474481,53.61044484268113,53.14296399061743,52.67548313855376,52.208002286490064,51.74052143442638,51.27304058236268,50.80555973029899,50.33807887823531,49.870598026171606,49.403117174107926,48.93563632204424,48.46815546998055,48.000674617916864,47.53319376585317,47.06571291378948,46.59823206172579,46.13075120966211,45.66327035759842,45.54013448137022 -Large DW - Class 9/Conservative,104.86202413286567,122.82158860691536,105.43873885305513,97.5160261672014,90.41327992125795,84.00946876411481,78.2062641442637,72.92295557787466,68.09267391563858,63.65954619781233,62.7581509105961,62.20386780637391,61.64958470215171,61.09530159792951,60.5410184937073,59.9867353894851,59.43245228526291,58.8781691810407,58.3238860768185,57.76960297259629,57.215319868374074,56.66103676415188,56.10675365992969,55.552470555707494,54.998187451485286,54.44390434726308,53.889621243040864,53.335338138818685,52.78105503459648,52.63998590137686 -Residential DW - Class 10/Advanced,308.1729536061171,351.45843355738174,287.0190237092607,227.29219316312287,205.34580247064372,181.92741574442172,161.69749297068762,148.72326243305847,135.6638953557837,122.47187768145852,115.27779895926413,112.20793337860884,109.13181110957132,106.04920916026103,102.95989381464081,99.86361997999828,96.76013048618508,93.6491553324129,90.53041087697027,87.4035989647474,85.27756549541738,83.14659696546127,81.01049642873029,78.86905631827624,76.72205772062682,74.56926958972961,72.4104478946307,70.52807944587042,69.9463281779057,69.364576909941 -Residential DW - Class 10/Moderate,308.1729536061171,384.95337128827333,340.5965510077333,317.33677800150053,294.37923147370645,271.7180589647317,249.3475581523223,227.26217206779222,205.45648449397882,183.7211956591332,172.24890035559469,167.37534607851873,162.49178110003115,157.59784863310722,152.69317473208739,147.7773672486318,142.85001471050325,137.91068511644022,132.95892463970452,127.99425623212042,124.63083333316487,121.25951433720759,117.87998413041055,114.49191060565654,111.09494350138999,107.68871314392695,104.27282908374121,101.29927021769727,100.4066988409262,99.51412746415515 -Residential DW - Class 10/Conservative,308.1729536061171,390.8007926209545,350.74808249586494,333.22633377065364,315.93225435295835,298.861435544257,282.0095817455488,265.37250685368645,248.94613079462346,232.720650041273,217.82578147265914,211.50927623844666,205.1797570923991,198.8367602113842,192.47979946604462,186.10836506353863,179.72192208995773,173.3199089436621,166.90173564989192,160.46678204601884,156.1134476033629,151.74984823460466,147.37557429175473,142.99019403556085,138.59325212600052,134.18426798728484,129.7627340350296,125.91622283515875,124.77499537134263,123.63376790752652 -Commercial DW - Class 10/Advanced,346.82278949329856,366.48752128384444,281.0285507228862,229.9969561616656,193.2834662877291,164.16996437499148,140.5924350880934,125.12832238043688,111.07594417800111,98.20986579496864,92.49011440911464,90.00668818354075,87.51814376941222,85.02429875161232,82.5249619422996,80.01993284711688,77.50900109194457,74.9919458067537,72.46853496276591,69.9385246587388,68.20842212955057,66.47421233879132,64.73573137573949,62.99280649038966,61.24525548945984,59.492886082187255,57.735495170973934,56.50609359974486,55.97453741898506,55.44298123822526 -Commercial DW - Class 10/Moderate,346.82278949329856,400.6982230662144,332.1895779027382,291.20865458975265,255.33821737262477,223.67842583180175,195.52898310743484,170.33672917990967,147.6589263708614,127.1370157662835,125.44284427545975,121.7307925856821,118.01874089590446,114.30668920612676,110.59463751634911,106.88258582657146,103.17053413679382,101.37055923751429,97.71239761567787,94.044600782184,92.54196760126143,91.03933442033888,89.53670123941629,88.03406805849374,86.53143487757114,85.02880169664857,83.526168515726,82.02353533480343,80.52090215388084,79.01826897295827 -Commercial DW - Class 10/Conservative,346.82278949329856,406.6705998180518,356.0848118679618,320.74003828451094,287.09304408654486,257.3956970529761,230.99110849751523,207.36040623976905,186.08829586877198,168.90426081870962,165.58370873561927,162.26315665252895,158.9426045694386,155.62205248634825,152.30150040325793,148.98094832016756,145.66039623707726,142.3398441539869,139.01929207089657,135.69873998780622,132.37818790471587,129.05763582162555,125.7370837385352,122.41653165544487,119.09597957235452,115.77542748926416,112.45487540617384,109.13432332308349,105.81377123999316,102.4932191569028 -Midsize DW - Class 10/Advanced,263.51799447489606,267.66386520939113,207.62826504628435,180.36679724603886,154.3638521967277,132.25411105019944,113.224123951886,96.67230285949458,82.14416416409134,74.92225584925013,71.45812110492919,70.33773668686104,69.2157646876581,68.09214852503648,66.96682889555173,65.83974360902562,64.71082741073364,63.58001179028636,62.4472247760268,61.31239071364729,60.75612064966355,60.199813041059905,59.643466389522764,59.087079115938415,58.53064955487173,57.97417594858622,57.417656440559725,56.54474477984377,55.940167309375155,55.33558983890656 -Midsize DW - Class 10/Moderate,263.51799447489606,291.5855688986173,236.20985992430448,205.48550181146254,179.73347845575827,157.83709059222068,138.99073794696514,122.59863764669575,108.2106917317446,98.9053438564569,97.44725793308739,95.9891720097179,94.53108608634838,93.0730001629789,91.6149142396094,90.1568283162399,88.69874239287041,87.2406564695009,85.7825705461314,84.32448462276191,82.8663986993924,81.40831277602292,79.95022685265342,78.49214092928392,77.03405500591444,75.57596908254493,74.11788315917543,74.06489278411895,74.01190240906251,73.95891203400605 -Midsize DW - Class 10/Conservative,263.51799447489606,295.76173072910933,242.80342471167583,214.81126159614584,191.3492632793603,171.40003412163648,154.22961267812744,139.29519667744026,126.18671358173002,115.29502862413477,113.55592359110267,111.81681855807057,110.07771352503845,108.33860849200634,106.59950345897424,104.86039842594215,103.12129339291002,101.38218835987793,99.64308332684583,97.90397829381372,96.1648732607816,94.42576822774951,92.6866631947174,90.94755816168528,89.2084531286532,87.46934809562109,85.730243062589,85.67725268753252,85.62426231247606,85.5712719374196 -Large DW - Class 10/Advanced,169.2767208693906,176.23486225866873,136.6336256102179,113.39462151627141,93.1732350633398,85.83805859255922,79.34589833847309,73.55932257989436,68.36923279199763,63.68791999078661,62.37365199966437,61.85488019067224,61.33610838168012,60.817336572688,60.29856476369585,59.77979295470372,59.2610211457116,58.74224933671947,58.22347752772734,57.70470571873519,57.18593390974307,56.66716210075094,56.148390291758815,55.62961848276669,55.11084667377456,54.592074864782425,54.0733030557903,53.554531246798156,53.03575943780604,52.89055471963929 -Large DW - Class 10/Moderate,169.2767208693906,191.51009102864776,159.39413632610507,136.3787972527013,116.3520326001753,107.09965475183435,98.91063299318077,91.61161495596062,85.0649869401624,79.16011538927107,77.44061895036026,76.77117747186118,76.10173599336207,75.432294514863,74.76285303636391,74.09341155786481,73.42397007936572,72.75452860086664,72.08508712236755,71.41564564386844,70.74620416536936,70.07676268687028,69.40732120837119,68.7378797298721,68.06843825137301,67.39899677287391,66.72955529437482,66.06011381587574,65.39067233737666,65.21433941876707 -Large DW - Class 10/Conservative,169.2767208693906,194.17678350883048,163.70665414595737,149.02559892597452,136.25089954815417,125.03387956343524,115.10600780681584,106.25712241385676,98.32038890714021,91.16168189374008,89.87086668468434,89.07712272884203,88.2833787729997,87.48963481715738,86.69589086131504,85.9021469054727,85.1084029496304,84.31465899378804,83.52091503794573,82.72717108210338,81.93342712626102,81.13968317041872,80.34593921457639,79.55219525873407,78.75845130289173,77.9647073470494,77.17096339120705,76.37721943536475,75.58347547952242,75.38146179554748 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential DW - Class 1/Advanced,189.26365742890295,151.2149639233633,112.47812114082313,95.48641514909629,83.13238297234413,72.64759303449796,65.72771445951106,59.00608307750898,52.448794639795935,49.37116416605448,48.05776956744172,46.74169851304825,45.4228556124858,44.101140887842604,42.776449494548075,41.44867142160468,40.117691169386006,38.78338740301776,37.44563257915462,36.53598589893316,35.6242281224362,34.71027500099636,33.79403774263227,32.87542270160152,31.954331042145515,31.030658373887547,30.22524553320104,29.976204395775223,29.727163258349414 +Residential DW - Class 1/Moderate,189.26365742890295,179.62641402276097,157.21402445322374,136.85825193695538,124.13046943942624,111.9928286753201,100.40521547889473,89.33107074943065,78.64973052621147,73.7419853335297,71.65701754105385,69.56776741932889,67.47408234373353,65.37580234960899,63.272759685642285,61.164778334237454,59.05167349599213,56.93325103510752,54.80930688223105,53.37033575918129,51.92798688209072,50.482125453091555,49.03260940501356,47.579288904668914,46.122005814843895,44.66059311093571,43.38839613114185,43.00639387656513,42.624391621988394 +Residential DW - Class 1/Conservative,189.26365742890295,185.00963614685733,165.10826519898006,146.87345807727746,136.5240380798192,126.65448365662019,117.23217652957928,108.2273891724641,99.61047923534389,93.23864226750987,90.53641591994355,87.8286225443534,85.11506372873171,82.3955315190221,79.66980783851767,76.93766386434365,74.19885935727704,71.45314194077933,68.7002463246922,66.8378156473798,64.97099388981434,63.0996058147677,61.22346673491859,59.342381867122846,57.45614563300259,55.56454090057424,53.91891660949451,53.43054546119706,52.94217431289959 +Commercial DW - Class 1/Advanced,127.06425125688004,101.68195861738924,83.0958365376825,69.43323821281452,61.04232219565267,53.95798735058064,49.44590860867185,45.096320781750094,40.887802317113376,38.50926893805816,37.47645804392751,36.4415189145056,35.4043756982905,34.36494889592281,33.323155138225694,32.27890694783857,31.232112483012084,30.182675261987235,29.130493866219915,28.41092857827701,27.68965541675101,26.966606224601865,26.241709169255554,25.51488849145308,24.78606423322037,24.055151942906054,23.543787161395137,23.322599103929523,23.10141104646391 +Commercial DW - Class 1/Moderate,127.06425125688004,120.35038274467587,105.31448856155693,91.70648167121193,83.1485179980441,75.02066314769388,67.29128713872002,59.93178718691186,52.91623401456785,52.21160950168279,50.66791393717904,49.12421837267529,47.58052280817152,46.036827243667766,44.493131679163994,42.94943611466026,42.2008166325774,40.67952953216516,39.15423593662891,38.529256514268724,37.90427709190855,37.27929766954836,36.654318247188186,36.029338824828,35.40435940246783,34.77937998010765,34.15440055774747,33.52942113538729,32.904441713027104 +Commercial DW - Class 1/Conservative,127.06425125688004,129.06964400413733,116.03380455747251,103.10420664815601,95.67380568471336,88.6168441437199,81.90585948226821,75.51601750340764,70.28380927871045,68.9029063254141,67.52200337211775,66.14110041882141,64.76019746552507,63.37929451222872,61.99839155893237,60.61748860563601,59.23658565233967,57.855682699043335,56.474779745746964,55.09387679245063,53.71297383915429,52.33207088585793,50.95116793256158,49.57026497926523,48.18936202596889,46.808459072672534,45.42755611937619,44.04665316607984,42.6657502127835 +Midsize DW - Class 1/Advanced,90.57456150805005,74.52077950467026,65.6157481240629,56.49736482583949,50.507245274878834,44.919589708246235,39.69515533923684,34.799640672317324,32.65399166971526,31.146317885189077,30.658595544770414,30.170182322028264,29.681053593528336,29.191183551643796,28.70054513250125,28.209109938600438,27.716848155643383,27.223728463060365,26.72971793766861,26.487486443115795,26.24523860992449,26.00297378605976,25.76069128432411,25.51839037995479,25.27607030802141,25.03373026060407,24.653702922255953,24.39044904812054,24.127195173985132 +Midsize DW - Class 1/Moderate,90.57456150805005,84.90317469681696,74.80954201392733,65.77290309079,60.2662070774771,55.12949480140799,50.32669050561975,45.826260944891345,43.090933255646625,42.45625023680105,41.82156721795548,41.186884199109905,40.55220118026434,39.91751816141877,39.282835142573205,38.648152123727634,38.01346910488206,37.37878608603649,36.74410306719093,36.10942004834535,35.47473702949979,34.840054010654214,34.20537099180865,33.57068797296307,32.93600495411751,32.30132193527193,32.27810730431655,32.254892673361184,32.231678042405804 +Midsize DW - Class 1/Conservative,90.57456150805005,87.2983172925913,78.22289930325132,70.01981849697974,65.43996909440554,61.16783048499688,57.17339891812464,53.430448592702696,50.223383525631924,49.46640682920832,48.70943013278471,47.952453436361104,47.19547673993749,46.43850004351388,45.68152334709028,44.924546650666656,44.167569954243056,43.41059325781944,42.65361656139584,41.89663986497223,41.139663168548616,40.38268647212501,39.62570977570141,38.868733079277796,38.11175638285419,37.35477968643058,37.331565055475195,37.30835042451983,37.28513579356445 +Large DW - Class 1/Advanced,66.69789935403719,54.11496091134466,45.12614313107625,37.121260868076206,35.481111581315396,33.923405380878705,32.442078587331196,31.0316479353334,29.687142750260307,29.07535340969317,28.833775734363172,28.592198059033166,28.350620383703166,28.10904270837316,27.867465033043157,27.62588735771315,27.38430968238314,27.142732007053144,26.901154331723134,26.65957665639313,26.417998981063125,26.176421305733125,25.93484363040312,25.693265955073116,25.451688279743117,25.210110604413106,24.968532929083096,24.7269552537531,24.659229946138968 +Large DW - Class 1/Moderate,66.69789935403719,63.26597607772017,54.34754571904902,46.34221810185062,44.256310964288865,42.2752531984241,40.391333145131526,38.59757730364444,36.88766407521421,36.08728765927537,35.77559064144954,35.46389362362372,35.15219660579789,34.84049958797207,34.528802570146226,34.21710555232041,33.90540853449458,33.59371151666876,33.28201449884293,32.9703174810171,32.65862046319128,32.34692344536545,32.035226427539634,31.7235294097138,31.411832391887973,31.10013537406214,30.788438356236323,30.476741338410495,30.394529445969617 +Large DW - Class 1/Conservative,66.69789935403719,64.99985263555972,59.421525791984834,54.25835787727624,51.658219895393,49.18877940661323,46.840423625481286,44.60445990030447,42.47300819236169,41.87213341518066,41.5025879397958,41.13304246441091,40.763496989026045,40.393951513641156,40.02440603825627,39.654860562871406,39.28531508748652,38.91576961210164,38.54622413671675,38.17667866133188,37.807133185947,37.43758771056211,37.06804223517725,36.69849675979236,36.32895128440748,35.9594058090226,35.58986033363772,35.22031485825285,35.1261515333299 +Residential DW - Class 2/Advanced,204.98275528137188,163.4421398752903,121.33945493165658,102.8211348852797,89.36281605170672,77.96323392867316,70.4259620502357,63.12887022638973,56.03287974030173,52.744939580674185,51.34179424433139,49.93578955676955,48.526823609104184,47.11478959143918,45.69957549465676,44.28106379016478,42.85913108567707,41.4336477549083,40.00447753884662,39.03267020963986,38.05860752252569,37.08219947170931,36.10335119761484,35.12196265522397,34.13792825484267,33.15113647258439,32.29068579581632,32.02462644784457,31.758567099872817 +Residential DW - Class 2/Moderate,204.98275528137188,194.1509274233203,169.59977497208303,147.37091931455197,133.43354190409374,120.18736940398807,107.58222696634716,95.57268129656235,84.02425494138089,78.7811392879865,76.55369535184772,74.3216764537585,72.08491953950359,69.84325371324927,67.59649976040707,65.34446963522963,63.08696591005897,60.823781182838644,58.554697439149635,57.01739431442852,55.476482617055545,53.93181833775903,52.38324970121757,50.83061663540184,49.27375019680147,47.712471947197926,46.3533394663787,45.94523311163359,45.537126756888476 +Residential DW - Class 2/Conservative,204.98275528137188,199.96943453768384,178.11594557907662,158.15543625185668,146.7559579715374,135.92182101267093,125.61198701690103,115.78929577539917,106.41735510224422,99.61009905383636,96.7232162378608,93.83038597134964,90.93139628382312,88.02602501069735,85.11403917300734,82.1951943112815,79.26923376956452,76.33588792518293,73.39487335939207,71.40517359825947,69.41078269267942,67.4115134305988,65.40716850409976,63.39753981954415,61.382407750368515,59.36154032688875,57.603462402828605,57.08171844266482,56.55997448250102 +Commercial DW - Class 2/Advanced,138.84145599101126,110.68058050899191,90.12288590325392,75.04814188333988,65.76599635225638,57.956023730368614,52.95592035689265,48.16484880637923,43.555870239097914,41.02212948154854,39.92192417001353,38.819451748608806,37.71463141626441,36.6073784860178,35.497604148570325,34.385215218366625,33.270113860671366,32.15219729796321,31.03135749379372,30.264838127770403,29.49649944361419,28.726268836806753,27.954069787454735,27.179821592750276,26.40343907719003,25.624832278365638,25.080099208693856,24.84447787950889,24.608856550323924 +Commercial DW - Class 2/Moderate,138.84145599101126,131.00111767892398,114.22047159112023,99.12257047537233,89.58284899168429,80.57934602723742,72.06808698032275,64.00977770501132,56.3691979433091,55.618594288642534,53.97416734745538,52.32974040626821,50.685313465081016,49.040886523893846,47.396459582706655,45.7520326415195,44.95456319654485,43.334006947811574,41.709182766544735,41.04342131496794,40.377659863391145,39.71189841181435,39.04613696023756,38.38037550866076,37.71461405708398,37.04885260550718,36.383091153930394,35.717329702353595,35.0515682507768 +Commercial DW - Class 2/Conservative,138.84145599101126,140.49201371327436,125.84627298759253,111.44200282843688,103.07738843060355,95.182940919099,87.72010250298324,80.65441930649588,74.87006645920265,73.39905489981176,71.92804334042088,70.45703178103001,68.98602022163915,67.51500866224828,66.0439971028574,64.57298554346652,63.10197398407564,61.630962424684775,60.15995086529388,58.68893930590302,57.217927746512146,55.74691618712126,54.275904627730384,52.8048930683395,51.333881508948636,49.862869949557755,48.39185839016688,46.92084683077601,45.44983527138513 +Midsize DW - Class 2/Advanced,99.36828608317444,81.31803806591189,71.24770445923735,61.067246950581705,54.36221256393103,48.15849366878758,42.401893525867656,37.045755874896,34.65062849455388,33.05076760382406,32.533223353881255,32.01494597743536,31.49590934544579,30.97608607227164,30.455447439211937,29.933963312393864,29.411602054516433,28.88833042990553,28.364113502281796,28.107070699909354,27.85001055986811,27.59293239025429,27.33583546185153,27.078719005581274,26.821582209741255,26.564424217011116,26.161160008087844,25.88180940725829,25.60245880642874 +Midsize DW - Class 2/Moderate,99.36828608317444,92.64744193235181,81.23062363110587,71.09305235887645,64.86602747264074,59.1045787283688,53.758373133742964,48.78408060615981,45.725739591886416,45.0522487145608,44.37875783723519,43.70526695990957,43.03177608258397,42.35828520525835,41.68479432793274,41.01130345060713,40.33781257328151,39.664321695955906,38.99083081863029,38.317339941304674,37.64384906397907,36.970358186653456,36.296867309327844,35.623376432002225,34.94988555467661,34.276394677351,34.25176058173998,34.22712648612898,34.20249239051797 +Midsize DW - Class 2/Conservative,99.36828608317444,95.2610524993784,84.93695752679996,75.68348649129113,70.43467705922485,65.57830550719433,61.0719457505689,56.87907451372076,53.29430539115908,52.491043157490545,51.68778092382201,50.88451869015348,50.08125645648495,49.27799422281642,48.474731989147884,47.671469755479336,46.86820752181081,46.064945288142276,45.26168305447375,44.458420820805216,43.655158587136675,42.85189635346814,42.048634119799615,41.24537188613108,40.44210965246255,39.638847418794015,39.614213323183,39.589579227571996,39.56494513196098 +Large DW - Class 2/Advanced,72.2226576014613,58.36653466613478,48.49081169786703,39.74931473484267,37.8672141794131,36.09122527025856,34.41262027746542,32.82360307569282,31.317188074702973,30.671806941132225,30.4169648515245,30.16212276191677,29.907280672309046,29.65243858270132,29.397596493093587,29.14275440348586,28.88791231387812,28.633070224270405,28.37822813466267,28.12338604505494,27.86854395544721,27.613701865839484,27.358859776231757,27.104017686624026,26.849175597016302,26.594333507408567,26.339491417800833,26.084649328193112,26.01320539659581 +Large DW - Class 2/Moderate,72.2226576014613,68.23650472512838,58.39977500511848,49.62308310021174,47.23254518773183,44.976784300126816,42.84471496739441,40.82643499108723,38.913071668704745,38.0687486242348,37.739937117796046,37.41112561135729,37.082314104918545,36.75350259847979,36.424691092041016,36.09587958560227,35.76706807916352,35.43825657272477,35.10944506628601,34.780633559847246,34.451822053408506,34.12301054696974,33.794199040531,33.46538753409224,33.13657602765348,32.80776452121472,32.478953014775975,32.150141508337214,32.06341557047222 +Large DW - Class 2/Conservative,72.2226576014613,70.10660431525346,63.852078153667925,58.09965755000377,55.1322320447308,52.33210812419766,49.68552515894478,47.180191339636025,44.80509279212894,44.171225512794415,43.78138923747007,43.39155296214571,43.001716686821375,42.61188041149702,42.222044136172656,41.83220786084832,41.442371585523965,41.052535310199616,40.66269903487525,40.27286275955091,39.88302648422656,39.4931902089022,39.103353933577864,38.71351765825351,38.32368138292915,37.9338451076048,37.54400883228045,37.154172556956105,37.05483896392027 +Residential DW - Class 3/Advanced,211.16957823305083,168.20509317309237,124.75620160511878,105.62081624282048,91.71730991548704,79.95220055414771,72.16670416256841,64.64154817664263,57.335199970625844,53.970841268781236,52.53508392737867,51.0964007775099,49.6546875417168,48.209834927619944,46.761728322777586,45.31024746698955,43.85526610007727,42.39665158297194,40.93426448971994,39.93987034451035,38.94316842220226,37.944066625079735,36.942467888833775,35.93826984319252,34.931364444338705,33.92163757633955,33.0411882429123,32.76894512439482,32.49670200587734 +Residential DW - Class 3/Moderate,211.16957823305083,199.80878163856627,174.37546369824543,151.38363144721745,136.9491927028989,123.25354116857666,110.24137293421157,97.86276960521425,85.9771527320216,80.61217620663577,78.33296185795723,76.04906621573278,73.76032243602936,71.46655565103995,69.16758248085773,66.86321050916247,64.55323771966836,62.23745188986541,59.91562993822775,58.34259670345797,56.76587102533061,55.18530554750012,53.60074496707214,52.01202549161167,50.41897425101115,48.82140865977805,47.43068712386001,47.0130955317976,46.595503939735195 +Residential DW - Class 3/Conservative,211.16957823305083,205.79684892676127,183.1314375712787,162.46179629118205,150.62262218137224,139.38940376988774,128.7167806079085,118.56380946409082,108.89071494113819,101.9252441569194,98.97126420242007,96.01119856631107,93.04483035147942,90.07193222977597,87.09226580732185,84.10558094290077,81.11161501534126,78.1100921353802,75.10072229703401,73.06477779061609,71.02403310783328,68.97829668543642,66.92736662966283,64.87103001034701,62.809062096349095,60.74122552652885,58.94228622861818,58.40841585771985,57.87454548682149 +Commercial DW - Class 3/Advanced,143.44512744430097,114.19003238961558,92.85818687776667,77.2303719733489,67.59963007263003,59.506604370424064,54.31644045492523,49.35390749759916,44.589749831073796,41.99586602400646,40.86954529307253,39.74090363819939,38.609858340353426,37.476322702369536,36.340205806895156,35.201412256442474,34.05984189398673,32.915389502390966,31.767944480760683,30.983230351895173,30.196653719997034,29.40814025714466,28.6176116271027,27.824985211432043,27.030173812830352,26.23308533346418,25.67542201120609,25.43420777152843,25.192993531850775 +Commercial DW - Class 3/Moderate,143.44512744430097,135.15489168957578,117.6871533792277,102.00483045492841,92.08052471757875,82.73520086157612,73.91962841521215,65.59000445521174,57.707225700525676,56.93880507202843,55.255344598836146,53.571884125643855,51.88842365245155,50.20496317925925,48.52150270606694,46.83804223287466,46.021643367368235,44.362620201913586,42.69922779660853,42.017663258693865,41.336098720779205,40.654534182864545,39.972969644949885,39.29140510703522,38.609840569120564,37.9282760312059,37.246711493291244,36.565146955376576,35.88358241746191 +Commercial DW - Class 3/Conservative,143.44512744430097,144.9467243722829,129.66580705701065,114.682484015048,105.95130786796831,97.72950667625533,89.97376860211759,82.64555684016098,76.6472467413811,75.1413179866164,73.63538923185172,72.12946047708704,70.62353172232235,69.11760296755767,67.61167421279299,66.1057454580283,64.59981670326361,63.09388794849894,61.58795919373423,60.08203043896956,58.57610168420488,57.07017292944018,55.5642441746755,54.05831541991081,52.55238666514614,51.04645791038144,49.54052915561677,48.03460040085208,46.528671646087396 +Midsize DW - Class 3/Advanced,102.80764256513034,83.96996421065334,73.44117779506836,62.84519280977325,55.861370215678726,49.418265596064664,43.45542224923813,37.92107238281166,35.43006704487795,33.79421854562361,33.26503254609558,32.73509692896219,32.20438497743068,31.67286868984176,31.140518701489942,30.607304200664714,30.07319283840896,29.538150631438302,29.002141857609338,28.7393170801918,28.476474575108277,28.21361363489117,27.950733513920966,27.68783342581929,27.42491254062528,27.161969981733826,26.749634662586676,26.464000290385503,26.17836591818433 +Midsize DW - Class 3/Moderate,102.80764256513034,95.66884012821914,83.73143693225151,73.16289510389228,66.65485093728034,60.65068790627681,55.094067969718026,49.93675005694018,46.75430402862088,46.06566350536137,45.37702298210188,44.68838245884237,43.999741935582875,43.31110141232337,42.62246088906388,41.93382036580438,41.24517984254487,40.55653931928538,39.86789879602588,39.179258272766376,38.49061774950688,37.801977226247374,37.11333670298788,36.42469617972837,35.73605565646888,35.04741513320937,35.02222691305269,34.99703869289602,34.97185047273934 +Midsize DW - Class 3/Conservative,102.80764256513034,98.36768519376196,87.5518761824352,77.88697769378899,72.37706829169237,67.29376008275776,62.58935555683371,58.223012346841415,54.4931187443178,53.67178776043773,52.85045677655767,52.029125792677604,51.207794808797544,50.38646382491748,49.56513284103741,48.74380185715734,47.92247087327728,47.10113988939721,46.27980890551715,45.45847792163709,44.63714693775702,43.81581595387696,42.9944849699969,42.17315398611682,41.35182300223676,40.530492018356696,40.50530379820002,40.480115578043346,40.45492735788667 +Large DW - Class 3/Advanced,74.40263342871964,60.04246763219613,49.81645978744902,40.784699985204526,38.80766304962233,36.946370094898825,35.19094598441212,33.53260789618742,31.9635183572417,31.30481772099367,31.044716150254178,30.78461457951468,30.52451300877519,30.264411438035694,30.004309867296193,29.744208296556696,29.484106725817195,29.22400515507771,28.963903584338205,28.703802013598708,28.44370044285921,28.183598872119717,27.92349730138022,27.663395730640723,27.403294159901233,27.14319258916173,26.883091018422224,26.622989447682738,26.550071042183607 +Large DW - Class 3/Moderate,74.40263342871964,70.19584338403281,59.99631561676921,50.9156590518269,48.40558616054937,46.0424633962286,43.81375315155627,41.70830463670594,39.71616728974486,38.85441894034062,38.51882135740766,38.1832237744747,37.847626191541735,37.512028608608766,37.17643102567579,36.84083344274283,36.505235859809865,36.1696382768769,35.834040693943926,35.49844311101095,35.162845528078,34.827247945145025,34.49165036221207,34.1560527792791,33.82045519634613,33.48485761341316,33.14926003048021,32.81366244754723,32.725146642731545 +Large DW - Class 3/Conservative,74.40263342871964,72.11964089490712,65.59767453484734,59.61303026798974,56.501465204923726,53.572064127071314,50.809285023277944,48.19930502482531,45.72978910312701,45.08283994630185,44.68495815330928,44.287076360316696,43.88919456732413,43.49131277433155,43.093430981338955,42.69554918834639,42.297667395353805,41.899785602361234,41.50190380936864,41.10402201637607,40.70614022338349,40.30825843039091,39.91037663739834,39.51249484440576,39.11461305141318,38.716731258420594,38.318849465428016,37.920967672435445,37.819584013183594 +Residential DW - Class 4/Advanced,218.04770337037547,173.49781969287812,128.5517491992241,108.73025953294668,94.33208480192924,82.16109083317461,74.10016501779977,66.32206785404969,58.78247379864043,55.33319085654328,53.86119165979433,52.38619280036708,50.908087368597776,49.4267633133131,47.94210312898664,46.453983519771,44.962275038386984,43.466841697647126,41.96754055216239,40.94804558543599,39.92618458794849,38.90186313722331,37.87498171882251,36.845435378410436,35.81311334489249,34.77789862178431,33.8752246989632,33.59610953080624,33.31699436264928 +Residential DW - Class 4/Moderate,218.04770337037547,206.09594701218703,179.6806137685063,155.84031748490452,140.85348634308568,126.6587451161344,113.1949147603023,100.40695851538243,88.14741607844783,82.64701506484045,80.31026804379016,77.96872156245463,75.62220456537179,73.27053777066435,70.91353316949005,68.5509934884931,66.18271161202672,63.80846996059102,61.42803982156347,59.8152995685493,58.19877366631735,56.57831103890511,54.953752463211885,53.324930012300584,51.69166645241996,50.05377458919491,48.62794800642918,48.199815431126105,47.77168285582302 +Residential DW - Class 4/Conservative,218.04770337037547,212.27243429374025,188.70297692832654,167.2446199839861,154.91673253167397,143.2404034528563,132.16530800852493,121.64617398741984,111.63936990229375,104.49807443147816,101.46952915098682,98.43474457212466,95.393498322791,92.34555733654537,89.29067720189279,86.22860146347078,83.15906087093853,80.08177257094614,76.99643923708436,74.90910275503997,72.81684492901243,70.71946936025056,68.61676905872338,66.50852571941273,64.39450893844192,62.274475363123386,60.43012665240197,59.88278015138201,59.33543365036203 +Commercial DW - Class 4/Advanced,148.5436599394152,118.07186746793562,95.88061158836,79.63967888296675,69.6227792845373,61.216661572214534,55.8164526186042,50.66470378171795,45.72949826181069,43.06931278205358,41.91420242367271,40.75671181674492,39.59675612787421,38.43424644384899,37.269089523399,36.10118753060298,34.93043774834529,33.75673227005772,32.579957667801516,31.775185639971788,30.968503502093988,30.159835026367453,29.349099874222176,28.536213315427965,27.721085923852105,26.903623247569428,26.331705620256226,26.084325758385447,25.836945896514674 +Commercial DW - Class 4/Moderate,148.5436599394152,139.749417048646,122.1229488800466,106.30263158833979,96.45750351216614,87.20884614058284,78.50404714673054,70.29650510540027,65.7725049497489,63.690079018946435,61.607653088144,59.525227157341575,57.442801226539125,55.36037529573669,53.277949364934244,51.1955234341318,49.113097503329364,47.030671572526906,44.81239951193109,44.11341365823248,43.41442780453389,42.71544195083528,42.01645609713667,41.31747024343806,40.618484389739464,39.91949853604086,39.22051268234226,38.52152682864365,37.822540974945035 +Commercial DW - Class 4/Conservative,148.5436599394152,149.87411836089413,133.88627649051378,119.37578186224809,111.28380223823275,103.95456619470515,96.52736616490779,88.75984878516407,82.9621514111199,80.26294177927534,77.56373214743073,74.86452251558617,72.16531288374162,69.46610325189705,66.76689362005249,64.06768398820792,61.36847435636332,58.66926472451877,55.7934551239428,54.89271759233321,53.99198006072364,53.091242529114055,52.19050499750447,51.2897674658949,50.38902993428531,49.48829240267573,48.587554871066146,47.68681733945657,46.78607980784699 +Midsize DW - Class 4/Advanced,106.62509633939108,86.90468930774092,75.86228070058861,64.80322935455314,57.50915915126181,50.80060781996825,44.609793619332834,38.879008300009446,36.282212966350286,34.60701987243231,34.06510616085601,33.522424802253624,32.978948437253706,32.434648390715324,31.889494591668054,31.343455487333816,30.79649795071487,30.24858718117818,29.699686597409567,29.430540492350886,29.16137623324943,28.892193095621955,28.622990315915676,28.35376708883866,28.08452256446823,27.815255845115633,27.393003246951057,27.100498942356158,26.807994637761258 +Midsize DW - Class 4/Moderate,106.62509633939108,99.01243743438454,86.49177427060059,75.44239518863131,68.62102408078414,62.34722674248237,56.557614092029816,51.198217717579276,47.878814728496245,47.173611374223384,46.46840801995054,45.76320466567768,45.05800131140482,44.35279795713196,43.647594602859115,42.94239124858626,42.2371878943134,41.53198454004055,40.82678118576769,40.12157783149483,39.416374477221986,38.711171122949125,38.00596776867627,37.30076441440341,36.595561060130564,35.8903577058577,35.86456367146283,35.838769637067976,35.81297560267311 +Midsize DW - Class 4/Conservative,106.62509633939108,101.80560632656528,90.43816025593595,80.31366367991548,74.5120344026296,69.17612088287133,64.2520102127496,59.693801837482766,55.80375947292436,54.9626742546759,54.12158903642745,53.280503818179,52.43941859993055,51.598333381682096,50.75724816343364,49.91616294518518,49.075077726936726,48.23399250868827,47.39290729043982,46.55182207219137,45.71073685394291,44.86965163569445,44.02856641744601,43.18748119919755,42.3463959809491,41.505310762700645,41.479516728305775,41.45372269391092,41.427928659516056 +Large DW - Class 4/Advanced,76.80161572028595,61.88354079703305,51.27051568475619,41.91888988863924,39.836713174682636,37.88121609790207,36.04117917089328,34.30666979898534,32.668862912910186,31.995626614398688,31.729785336759868,31.46394405912104,31.19810278148222,30.932261503843392,30.666420226204565,30.400578948565737,30.134737670926903,29.868896393288086,29.60305511564925,29.337213838010424,29.071372560371596,28.805531282732776,28.53969000509395,28.27384872745512,28.0080074498163,27.742166172177466,27.47632489453863,27.210483616899815,27.135956108180192 +Large DW - Class 4/Moderate,76.80161572028595,72.3482479842085,61.747503816642954,52.331582828249324,49.689141277703364,47.20746587857883,44.87231824299336,42.67109314839919,40.59259090671797,39.711826205615054,39.36882293206407,39.02581965851308,38.68281638496209,38.339813111411104,37.9968098378601,37.653806564309114,37.31080329075812,36.96780001720714,36.62479674365614,36.28179347010514,35.938790196554166,35.59578692300317,35.25278364945219,34.90978037590119,34.5667771023502,34.2237738287992,33.880770555248226,33.53776728169723,33.447298183119585 +Large DW - Class 4/Conservative,76.80161572028595,74.33103460914698,67.51235666830281,61.27082098528397,57.9996961022821,54.927586466429375,52.03686612687506,49.31193085686789,46.73891636550333,46.07769086836854,45.671028948190035,45.2643670280115,44.857705107832984,44.451043187654456,44.04438126747592,43.637719347297406,43.23105742711888,42.82439550694035,42.41773358676181,42.0110716665833,41.60440974640478,41.197747826226234,40.79108590604773,40.3844239858692,39.97776206569067,39.57110014551214,39.16443822533362,38.7577763051551,38.65415539494458 +Residential DW - Class 5/Advanced,227.27095456518563,180.60172981082542,133.651678313716,112.91344175047564,97.85458706289022,85.14124310081269,76.71291621448813,68.59691669845103,60.745160736825426,57.18070974991702,55.659561999019516,54.13531442976164,52.60785656287484,51.0770726059112,49.542841129954475,48.00503472243447,46.46351961395917,44.9181552768674,43.368793992969145,42.31525912752067,41.25927923195345,40.200756731120585,39.13958878789839,38.07566694363282,37.00887672869525,35.93909724020782,35.006283954354295,34.717849414973394,34.4294148755925 +Residential DW - Class 5/Moderate,227.27095456518563,214.53459532396118,186.80893679153763,161.83596623693737,146.11316787296542,131.25291910586958,117.1861359529673,103.85092009467483,91.09056853515727,85.40651473311559,82.99174610869133,80.57201777489053,78.14715296488336,75.71696641075332,73.2812638262343,70.83984135121409,68.39248495466533,65.93896979233028,63.47905951510482,61.81247150739903,60.14197145150324,58.467403227182416,56.788602295038665,55.10539512122548,53.417598554337154,51.72501914976903,50.25158566941513,49.80915818341746,49.36673069741978 +Residential DW - Class 5/Conservative,227.27095456518563,220.9639803685553,196.18923683550696,173.67902677469561,160.70155687589698,148.43602839939194,136.8254199877224,125.81864127131242,115.36689477382275,107.98715871967443,104.8574933964288,101.72138045099359,98.5785900864902,95.42888145462702,92.27200198325816,89.10768665423775,85.93565722723031,82.7556214047006,79.56727193281338,77.41024141130174,75.24812522714306,73.08072042403187,70.90781310075087,68.72917766329962,66.54457601485066,64.35375667741799,62.4478270414638,61.88220519817273,61.31658335488162 +Commercial DW - Class 5/Advanced,155.3502614609295,123.24579127781111,99.90360346551843,82.84299719972542,72.31026213043182,63.48666603898132,57.80662854044359,52.40326283893585,47.24094566259624,44.49283596364112,43.299546998121386,42.103799112286694,40.905504668835015,39.70457181580304,38.50090423011814,37.29440084219466,36.08495553991984,34.872456850206916,33.65678759610679,32.82541631318084,31.992071787415576,31.15667527153569,30.319143771627758,29.479389756965368,28.637320845711052,27.792839464122824,27.2020188651147,26.946462625556798,26.6909063859989 +Commercial DW - Class 5/Moderate,155.3502614609295,145.8732537575095,126.6164147665381,109.417909920882,98.49709047641205,88.26889254291845,78.6694500938771,69.64251499722965,61.13835408329449,60.324245071820314,58.540690218059204,56.757135364298094,54.973580510536955,53.19002565677584,51.4064708030147,49.622915949253596,48.75797603390297,47.0003114695323,45.2380178811563,44.51592920779171,43.79384053442712,43.07175186106253,42.34966318769794,41.62757451433335,40.905485840968765,40.18339716760416,39.46130849423958,38.739219820874986,38.01713114751039 +Commercial DW - Class 5/Conservative,155.3502614609295,156.44162073127976,139.5039232061686,123.01689684201848,113.33444926789372,104.26608303655088,95.75517424199732,87.75185303769203,81.20450175690061,79.60903421682477,78.01356667674895,76.41809913667313,74.8226315965973,73.22716405652149,71.63169651644567,70.03622897636983,68.44076143629401,66.84529389621821,65.24982635614235,63.65435881606655,62.058891275990725,60.463423735914894,58.86795619583907,57.27248865576325,55.67702111568743,54.08155357561159,52.486086035535784,50.890618495459954,49.29515095538413 +Midsize DW - Class 5/Advanced,111.69541031175768,90.80069281073104,79.07652387154864,67.40398134281398,59.699804405853826,52.6407100677094,46.148933378800955,40.15872597989579,37.42316305963175,35.69529093760314,35.136335914342055,34.576589104211294,34.01602228748181,33.4546058872787,32.89230888700353,32.329098741652494,31.76494128249836,31.19980061454857,30.63363900613314,30.356029187078903,30.078400643100046,29.800752626930823,29.523084351007366,29.24539498471409,28.9676836514012,28.68994942515072,28.254418443396062,27.952715890228994,27.65101333706193 +Midsize DW - Class 5/Moderate,111.69541031175768,103.45124052034863,90.15638324657799,78.47012947348462,71.23494372395659,64.6055712189076,58.50898094417262,52.883426966906775,49.38443783316595,48.65705827278387,47.92967871240182,47.20229915201975,46.47491959163768,45.74754003125561,45.020160470873556,44.292780910491494,43.565401350109425,42.838021789727364,42.110642229345295,41.383262668963226,40.65588310858117,39.9285035481991,39.20112398781704,38.47374442743497,37.74636486705291,37.01898530667084,36.9923801391189,36.96577497156697,36.939169804015044 +Midsize DW - Class 5/Conservative,111.69541031175768,106.36962930428739,94.26997543882138,83.53689688265057,77.35035506290542,71.68182191656155,66.46885130347674,61.65864654240906,57.558594676475444,56.69106023752735,55.82352579857927,54.95599135963118,54.088456920683086,53.220922481734995,52.353388042786904,51.4858536038388,50.61831916489072,49.75078472594262,48.88325028699454,48.01571584804645,47.14818140909835,46.28064697015026,45.41311253120218,44.54557809225408,43.67804365330599,42.8105092143579,42.78390404680596,42.75729887925404,42.7306937117021 +Large DW - Class 5/Advanced,80.00961950967263,64.34155311777708,53.209281848520924,43.42959116502442,41.20629302238981,39.124733643223735,37.171777624254986,35.335863994993886,33.60677718782598,32.91421245610735,32.640738946828755,32.36726543755015,32.09379192827156,31.820318418992958,31.54684490971436,31.273371400435757,30.99989789115715,30.726424381878562,30.452950872599956,30.179477363321357,29.906003854042755,29.632530344764163,29.35905683548556,29.08558332620696,28.812109816928366,28.53863630764976,28.265162798371154,27.991689289092566,27.91502211562586 +Large DW - Class 5/Moderate,80.00961950967263,75.22191814979725,64.08245148583978,54.21754376814813,51.397446032802165,48.75713397631019,46.27994626103706,43.951218606888645,41.757993282941555,40.85194206396354,40.499091258606384,40.14624045324922,39.79338964789206,39.440538842534906,39.08768803717773,38.73483723182057,38.38198642646341,38.029135621106256,37.67628481574909,37.32343401039192,36.97058320503477,36.6177323996776,36.26488159432045,35.912030788963285,35.55917998360612,35.20632917824896,34.8534783728918,34.500627567534636,34.40756112544917 +Large DW - Class 5/Conservative,80.00961950967263,77.28346099796947,70.06529905626944,63.47894022969941,59.9937164072833,56.73068110089547,53.66924336075725,50.79128030492666,48.08077809390703,47.40056899044489,46.98223191582293,46.56389484120094,46.14555776657898,45.727220691957,45.30888361733501,44.890546542713054,44.47220946809107,44.0538723934691,43.63553531884711,43.217198244225145,42.79886116960317,42.38052409498118,41.96218702035923,41.54384994573724,41.12551287111527,40.70717579649329,40.288838721871315,39.87050164724935,39.7639058085534 +Residential DW - Class 6/Advanced,242.92595680735133,192.63842422773394,142.27956312508113,119.98083548919011,103.79875426402056,90.16506416372196,81.11352698587453,72.42556017902648,64.04638289348019,60.2882202687794,58.68440508235457,57.07732161659357,55.466853388183985,53.85287831188702,52.235268359679175,50.61388919469879,48.9885997777981,47.359251944279116,45.72568994814261,44.61490027262465,43.50153269076368,42.38548432464903,41.26664674842885,40.14490560921639,39.02014021648133,37.892223096826385,36.908715667605236,36.60460602784433,36.300496388083445 +Residential DW - Class 6/Moderate,242.92595680735133,228.8328380289149,198.86838870943825,171.9654820567571,154.98879778662027,138.99759319750382,123.90847943277865,109.6472177609403,96.04092506501071,90.04796888912868,87.5019686144882,84.95073909290988,82.39409395109375,79.83183785265784,77.26376595276452,74.68966331243519,72.1093042690333,69.52245175904218,66.928856588863,65.17169713167353,63.41041302433521,61.64483966219101,59.87480356387795,58.10012176477723,56.320601160040404,54.53603779223173,52.98252992911712,52.51605852913894,52.04958712916075 +Residential DW - Class 6/Conservative,242.92595680735133,235.69072695966491,208.8542340731262,184.54981458653145,170.46335703492647,157.19460437043443,144.67436442510936,132.84103737631327,121.63655880223513,113.85576778540812,110.55601944019512,107.24947307396289,103.93588640142158,100.61500548527451,97.28656402723281,93.95028260662427,90.60586786202148,87.25301161085265,83.89138990143933,81.61713461891263,79.33751729119243,77.05232393222458,74.76132901623723,72.46429468922592,70.16096991488766,67.851089548556,65.84158133832663,65.24522053017463,64.6488597220226 +Commercial DW - Class 6/Advanced,166.74911126047175,131.89602632084208,106.62101977278232,88.18681043440868,76.79084622619453,67.27006110319078,61.12351694419569,55.30142669687059,49.76165458915293,46.86690970853171,45.60994855979976,44.350397286300854,43.08816357453255,41.82315067144286,40.55525711429851,39.28437644058613,38.01039687620317,36.733201000019285,35.45266538269186,34.57693332364763,33.69912273236377,32.81915065972359,31.93692968337781,31.05236760208632,30.165367104649654,29.27582541093127,28.653479474379097,28.384287121376477,28.11509476837386 +Commercial DW - Class 6/Moderate,166.74911126047175,156.1116393316653,135.12997323506315,116.47594614495684,104.60029746342947,93.52914817147928,83.18342700853792,73.49409615852109,64.40060873825931,63.54306004064781,61.66433726469926,59.7856144887507,57.90689171280212,56.02816893685356,54.14944616090498,52.27072338495644,51.359631519534126,49.508180501586814,47.65185346156994,46.89123517498135,46.130616888392765,45.36999860180418,44.609380315215596,43.84876202862701,43.088143742038426,42.32752545544984,41.566907168861256,40.80628888227267,40.04567059568408 +Commercial DW - Class 6/Conservative,166.74911126047175,167.42176679393816,148.88402458555322,130.95213993624375,120.35702830343618,110.47966784950559,101.24951347370553,92.60497162540867,85.53745719596323,83.85685780228259,82.17625840860197,80.49565901492134,78.81505962124072,77.1344602275601,75.45386083387947,73.77326144019884,72.09266204651821,70.4120626528376,68.73146325915695,67.05086386547634,65.37026447179572,63.689665078115084,62.009065684434454,60.32846629075382,58.64786689707321,56.96726750339257,55.286668109711954,53.606068716031324,51.9254693223507 +Midsize DW - Class 6/Advanced,120.26159644963457,97.35675762366205,84.46758697204486,71.75436396318068,63.356274391680216,55.70687204131243,48.710311345040104,42.286437148497036,39.31905017498753,37.503642681138096,36.91637055317436,36.328266525790276,35.73930094962296,35.14944274940956,34.558659337226175,33.9669165193133,33.37417839592889,32.7804072536116,32.18556344917512,31.893889696556467,31.60219627039366,31.31048238556388,31.018747214604655,30.726989884820746,30.435209475150593,30.143405012768486,29.685809686123175,29.368822642377157,29.051835598631143 +Midsize DW - Class 6/Moderate,120.26159644963457,110.92071037608267,96.30281871438305,83.53474258206572,75.59791335611739,68.36865012683874,61.7563715910462,55.68532507113762,51.88629261326025,51.12206342757248,50.35783424188472,49.59360505619695,48.82937587050919,48.06514668482142,47.30091749913367,46.5366883134459,45.77245912775813,45.00822994207037,44.24400075638261,43.479771570694844,42.71554238500709,41.951313199319316,41.187084013631555,40.42285482794379,39.65862564225603,38.89439645656826,38.86644345013153,38.83849044369481,38.81053743725809 +Midsize DW - Class 6/Conservative,120.26159644963457,114.04981501938954,100.6968561512115,88.92852890671932,82.08787898773751,75.85707100185012,70.15803410153809,64.92547803887628,60.47455872396208,59.56307430242411,58.651589880886135,57.740105459348165,56.828621037810194,55.917136616272224,55.00565219473425,54.09416777319627,53.182683351658305,52.27119893012033,51.359714508582364,50.448230087044394,49.536745665506416,48.62526124396844,47.713776822430475,46.8022924008925,45.89080797935453,44.979323557816556,44.951370551379824,44.92341754494311,44.89546453850639 +Large DW - Class 6/Advanced,85.3814869847614,68.4491628617051,56.44397884879353,45.947053517119755,43.48667796378277,41.194199567626534,39.0529993049373,37.04858143762949,35.168244913932824,34.44350162874045,34.15732175204385,33.87114187534724,33.584961998650634,33.29878212195403,33.01260224525741,32.726422368560804,32.44024249186418,32.15406261516759,31.86788273847097,31.58170286177436,31.295522985077753,31.00934310838115,30.723163231684538,30.436983354987927,30.150803478291323,29.864623601594705,29.57844372489809,29.29226384820149,29.212034496893363 +Large DW - Class 6/Moderate,85.3814869847614,80.02413800581273,67.97814987510723,57.36034621224103,54.24181647630637,51.33609664109479,48.62212206890765,46.08151938979219,43.69819000141534,42.750041031476954,42.38079576075298,42.01155049002901,41.64230521930504,41.273059948581064,40.90381467785707,40.534569407133105,40.16532413640913,39.79607886568516,39.42683359496118,39.057588324237194,38.688343053513236,38.31909778278925,37.94985251206529,37.58060724134131,37.21136197061733,36.84211669989335,36.47287142916939,36.10362615844541,36.00623558123423 +Large DW - Class 6/Conservative,85.3814869847614,82.21729119101204,74.32470652817874,67.15859361561192,63.313810437557564,59.73139702849895,56.38538314876114,53.25311657768247,50.31474961757152,49.60293603873455,49.165161817938014,48.72738759714145,48.28961337634492,47.85183915554836,47.4140649347518,46.97629071395526,46.5385164931587,46.100742272362154,45.66296805156559,45.22519383076905,44.7874196099725,44.34964538917594,43.911871168379406,43.47409694758285,43.036322726786295,42.59854850598974,42.16077428519319,41.72300006439665,41.61145147581544 +Residential DW - Class 7/Advanced,268.9962063389414,212.67875950342506,156.64561907556498,131.75268212758095,113.70555676359805,98.54476953941419,88.46112806279628,78.82575960879343,69.57237338691861,65.48995246692218,63.74775838893441,62.00201404096984,60.25259288941114,58.499362315374405,56.74218324444117,54.980909749021514,53.215388620958976,51.4454589117468,49.67095143745416,48.46432163935924,47.254891510401755,46.04254929625474,44.82717721596776,43.60865105016455,42.38683969500661,41.16160467855543,40.09323917525473,39.762890630151176,39.43254208504763 +Residential DW - Class 7/Moderate,268.9962063389414,252.63850823501053,218.94825356304864,188.83777064864213,169.78130103202028,151.9156661754194,135.1326255246946,119.33667075038814,104.32743891502717,97.81740406335801,95.05173215890271,92.28037982248456,89.50314460031576,86.7198143021821,83.93016640901403,81.13396743666776,78.33097225209282,75.52092333767848,72.70354999913536,70.79478094250865,68.88153135650181,66.96362243419172,65.04086572605767,63.11306248109764,61.18000293317009,59.24146552717333,57.553919342217334,57.04720029037679,56.54048123853624 +Residential DW - Class 7/Conservative,268.9962063389414,260.20982904731085,229.94237594176724,202.65680730414633,186.7327893950155,171.80386000054062,157.7795708605048,144.58011305020418,132.13149133751403,123.67936534050666,120.09491117487734,116.50307244769631,112.90358596903945,109.29617589162828,105.68055294067236,102.05641358678473,98.42343915699992,94.78129487842384,91.12962884848035,88.65914838502819,86.18284323338183,83.7004809445413,81.2118165341296,78.71659162584413,76.21453352370087,73.70535420606765,71.52246347578742,70.8746480185573,70.22683256132714 +Commercial DW - Class 7/Advanced,185.88318461815484,146.3766373663953,117.84198256762022,97.09884531459697,84.25470416116175,73.56800358861992,66.64306780163778,60.124280128771474,53.95780560190259,50.818961388918765,49.45600700421455,48.09024408249897,46.72157252593445,45.34988742276887,43.975078754425034,42.5970310809392,41.21562320285879,39.83072779751783,38.44221102739567,37.49263287145624,36.54080091106739,35.58662520242905,34.630010951303184,33.67085818158108,32.70906137629738,31.744509088381562,31.069683837113974,30.777791841705923,30.485899846297876 +Commercial DW - Class 7/Moderate,185.88318461815484,173.2508359542122,149.35126285852962,128.24684124404715,114.76715716859097,102.28551298273729,90.6950228528858,79.90353756091866,69.83118940945843,68.90132792671803,66.86418187196053,64.827035817203,62.78988976244547,60.75274370768795,58.715597652930406,56.678451598172906,55.690531920545304,53.68295731450273,51.67009551587959,50.84533810007723,50.020580684274876,49.19582326847252,48.37106585267017,47.54630843686781,46.721551021065466,45.896793605263106,45.07203618946076,44.2472787736584,43.42252135785604 +Commercial DW - Class 7/Conservative,185.88318461815484,185.80268055706372,164.5528120739908,144.18597879489175,132.0553986806237,120.82297039026241,110.39250567782895,100.68107800983869,92.75040239652557,90.92808647621327,89.10577055590097,87.28345463558868,85.4611387152764,83.63882279496411,81.81650687465182,79.99419095433952,78.17187503402724,76.34955911371496,74.52724319340264,72.70492727309036,70.88261135277807,69.06029543246578,67.23797951215349,65.41566359184118,63.5933476715289,61.771031751216604,59.94871583090432,58.12639991059203,56.304083990279736 +Midsize DW - Class 7/Advanced,134.52699070857753,108.2393549816398,93.39717144263392,78.95144571816033,69.40287435271097,60.778721938816346,52.95094395953812,45.814100096837734,42.46831589082714,40.507503038628144,39.87319325410268,39.23798493903755,38.60184606929934,37.96474308064697,37.32664077502145,36.68750221990858,36.04728864017061,35.40595930168041,34.7634713860242,34.44843597677233,34.13337931822059,33.81830056236162,33.50319881545721,33.18807313491345,32.8729225258962,32.557745937661124,32.063499438937164,31.72112326638992,31.37874709384268 +Midsize DW - Class 7/Moderate,134.52699070857753,123.31949459145173,106.48357781136677,91.91341585764243,82.81283159968652,74.59329564061186,67.13277088496523,60.330763922604945,56.04213365524224,55.21669340868653,54.391253162130845,53.56581291557514,52.74037266901944,51.91493242246374,51.089492175908056,50.264051929352355,49.438611682796655,48.61317143624096,47.78773118968527,46.96229094312956,46.13685069657387,45.31141045001817,44.48597020346248,43.66052995690677,42.83508971035108,42.00964946379538,41.97945755676379,41.949265649732226,41.919073742700654 +Midsize DW - Class 7/Conservative,134.52699070857753,126.79837244778733,111.34213578045663,97.84820789962554,89.92218696518907,82.76350217788813,76.26586711193706,70.3417584996006,65.31827833626991,64.33378842180939,63.34929850734887,62.364808592888345,61.38031867842783,60.39582876396731,59.411338849506784,58.42684893504625,57.442359020585734,56.45786910612521,55.47337919166469,54.48888927720417,53.50439936274365,52.51990944828312,51.53541953382261,50.55092961936208,49.56643970490156,48.58194979044104,48.55175788340946,48.52156597637789,48.491374069346314 +Large DW - Class 7/Advanced,94.37316321225588,75.30163516977863,61.82578491478046,50.12688354623886,47.26714496249774,44.62153635092535,42.1668753653189,39.88320948863506,37.75327247932972,36.975257233178155,36.66804182082337,36.36082640846858,36.0536109961138,35.74639558375901,35.43918017140422,35.131964759049424,34.82474934669463,34.51753393433985,34.21031852198506,33.903103109630266,33.59588769727548,33.28867228492069,32.98145687256591,32.674241460211114,32.367026047856335,32.059810635501535,31.752595223146738,31.445379810791962,31.359253233586067 +Large DW - Class 7/Moderate,94.37316321225588,88.03538557607449,74.45971313152606,62.57845007801473,58.95726973097464,55.6072341841405,52.498988496838635,49.607267540640144,46.910207717626626,45.8923654425662,45.49597894811753,45.09959245366887,44.7032059592202,44.30681946477153,43.910432970322844,43.51404647587418,43.11765998142552,42.72127348697685,42.32488699252818,41.928500498079494,41.532114003630845,41.13572750918216,40.739341014733505,40.342954520284835,39.94656802583616,39.55018153138749,39.153795036938824,38.757408542490154,38.65285931043802 +Large DW - Class 7/Conservative,94.37316321225588,90.44809617937263,81.4113996459266,73.26804971388707,68.8179276092906,64.70101936131115,60.88125024904233,57.327571582355034,54.01311486229083,53.24897971531132,52.77902707813522,52.30907444095909,51.83912180378298,51.36916916660685,50.899216529430724,50.42926389225462,49.95931125507849,49.48935861790237,49.01940598072623,48.54945334355013,48.079500706374006,47.60954806919787,47.13959543202177,46.66964279484564,46.19969015766952,45.729737520493394,45.25978488331727,44.78983224614116,44.67008432384088 +Residential DW - Class 8/Advanced,309.63053805749763,243.8615177113698,178.97009771029596,150.02842526283624,129.07597341488014,111.54115010661101,99.85542152664755,88.75185719436836,78.14518395996441,73.55972110647043,71.60285130182592,69.64199375769606,67.67700634880435,65.70774011477221,63.734038844226,61.75573862816268,59.772667379890564,57.784644318590225,55.79147941323709,54.43616690981988,53.07770901463649,51.7159802028268,50.350848180297746,48.98217342117811,47.60980866682084,46.23359838257071,45.03358730450088,44.66253272390671,44.29147814331255 +Residential DW - Class 8/Moderate,309.63053805749763,289.6801269406214,250.15184315352445,215.03192878552895,192.73188859111787,171.9507610968735,152.53847174763746,134.36408622072173,117.18281997865066,109.87060902042681,106.76414694036211,103.6513044771209,100.53185423026069,97.40555786317582,94.27216543766838,91.13141469933366,87.98303030946478,84.8267230187508,81.6621887775523,79.51821837945131,77.36921535452444,75.21497886299547,73.0552972343155,70.8899472270906,68.71869322748553,66.54128638005186,64.64579826250666,64.07664054092254,63.50748281933841 +Residential DW - Class 8/Conservative,309.63053805749763,298.3615476366901,262.7128018829802,230.7678384808405,211.97483434999305,194.46186973475977,178.10247169112617,162.78629740151473,148.41292879359963,138.9193193515919,134.89318345119108,130.85875305266077,126.81573253542578,122.7638120618987,118.70266671242231,114.63195555627041,110.5513206531242,106.46038597887927,102.35875626900449,99.58385955515648,96.80242042643478,94.0141777911304,91.21885647752971,88.41616627182063,85.6058008760173,82.78743677803678,80.33556702891129,79.60792679453523,78.88028656015913 +Commercial DW - Class 8/Advanced,216.0678963299017,169.04260349361647,135.28514932309574,110.8687307569621,95.72523593631635,83.20093793151605,75.05016438340687,67.44317269116954,60.305054919438945,56.7969772551227,55.273693680014155,53.747271189658335,52.21759791135164,50.68455659219801,49.14802427174218,47.60787193040534,46.063964111610574,44.51615851527216,42.964305560084036,41.903025135399616,40.83922578320167,39.77280697927979,38.70366277841131,37.631681443940884,36.55674504656579,35.47872902929873,34.72452167440805,34.3982933814434,34.07206508847876 +Commercial DW - Class 8/Moderate,216.0678963299017,200.07818798185517,171.45848582286914,146.43391964394073,130.3916891891225,115.67869456615834,102.13630011940482,89.63014726853416,78.04568153673479,77.00643712791187,74.72965430954726,72.45287149118263,70.17608867281798,67.89930585445335,65.6225230360887,63.34574021772409,62.241608021265264,59.99787524670633,57.74823332822681,56.82645675298702,55.904680177747245,54.98290360250747,54.061127027267695,53.139350452027905,52.21757387678814,51.295797301548355,50.374020726308586,49.4522441510688,48.530467575829014 +Commercial DW - Class 8/Conservative,216.0678963299017,214.57364660482006,188.91019370105224,164.6334352395924,150.03357167081555,136.6434315161522,124.31864215010869,112.936925255614,103.66096337552526,101.6242819273248,99.58760047912436,97.55091903092394,95.5142375827235,93.47755613452307,91.44087468632263,89.40419323812218,87.36751178992175,85.33083034172132,83.29414889352086,81.25746744532044,79.22078599712,77.18410454891955,75.14742310071912,73.11074165251868,71.07406020431826,69.0373787561178,67.00069730791738,64.96401585971692,62.9273344115165 +Midsize DW - Class 8/Advanced,157.09560157461712,125.35392870277238,107.37851067221291,90.18488185695388,78.82108361887123,68.66936944496905,59.54563314684219,51.30125744600353,47.370673452749244,45.18351289846094,44.47598115296194,43.76744715446825,43.05787518211983,42.3472277971657,41.63546573843614,40.922547810088204,40.20843076095104,39.49306915472711,38.77641523023133,38.42501350438736,38.07358807631682,37.72213800012207,37.37066227889566,37.019159861234726,36.66762963746582,36.31607043555124,35.76477027200333,35.38287168413772,35.00097309627211 +Midsize DW - Class 8/Moderate,157.09560157461712,142.81850751328793,122.42392162225428,104.9911179559804,94.05081828544502,84.27743152643743,75.49371263903747,67.55658291586198,62.51139366586507,61.59066818960965,60.66994271335426,59.74921723709885,58.82849176084345,57.907766284588035,56.987040808332644,56.066315332077245,55.14558985582183,54.224864379566434,53.30413890331103,52.38341342705562,51.46268795080022,50.54196247454482,49.62123699828941,48.700511522034006,47.7797860457786,46.859060569523194,46.82538344014077,46.79170631075837,46.75802918137596 +Midsize DW - Class 8/Conservative,157.09560157461712,146.8474580446609,128.00979441344387,111.77032908103676,102.12493767843611,93.50834183933783,85.76427548002552,78.76659487723298,72.85833611856378,71.76020097293379,70.66206582730378,69.56393068167378,68.46579553604377,67.36766039041377,66.26952524478378,65.17139009915375,64.07325495352376,62.975119807893755,61.87698466226376,60.778849516633755,59.680714371003745,58.58257922537374,57.48444407974375,56.38630893411374,55.28817378848374,54.190038642853736,54.15636151347132,54.12268438408891,54.08900725470651 +Large DW - Class 8/Advanced,108.52579586820148,86.04061882153844,70.23182101033088,56.639355997794546,53.14732336076578,49.94699321423006,47.00328045966031,44.28650968513516,41.771411230760464,40.91059062749774,40.57067780714752,40.2307649867973,39.890852166447075,39.55093934609685,39.21102652574662,38.8711137053964,38.53120088504616,38.19128806469595,37.85137524434571,37.51146242399548,37.17154960364526,36.83163678329504,36.49172396294481,36.15181114259458,35.81189832224437,35.47198550189413,35.132072681543896,34.79215986119368,34.69686670014824 +Large DW - Class 8/Moderate,108.52579586820148,100.59036614649992,84.58349946291968,70.70862700828795,66.2917356516051,62.24380367843991,58.520453763451975,55.084151013916745,51.90293314483461,50.77676035377709,50.33818583616407,49.89961131855106,49.46103680093804,49.02246228332502,48.583887765711985,48.14531324809897,47.70673873048596,47.26816421287294,46.82958969525991,46.391015177646885,45.95244066003388,45.51386614242085,45.075291624807846,44.63671710719482,44.1981425895818,43.75956807196877,43.320993554355766,42.88241903674274,42.76674246941203 +Large DW - Class 8/Conservative,108.52579586820148,103.34716037649258,92.48036003124528,82.78701681465957,77.37908973708123,72.42290694740186,67.8641340008822,63.65681414959097,59.761813601783615,58.916350377957535,58.39637996010273,57.87640954224789,57.356439124393084,56.836468706538255,56.31649828868342,55.79652787082861,55.276557452973776,54.756587035118955,54.23661661726412,53.716646199409304,53.19667578155448,52.67670536369965,52.156734945844846,51.63676452799,51.11679411013518,50.59682369228035,50.07685327442553,49.55688285657072,49.42438997905465 +Residential DW - Class 9/Advanced,369.8525961922113,289.9934533605451,211.9533465350567,177.00487932770295,151.75072846809923,130.7082365435711,116.65933247019053,103.39346477101702,90.79563638517388,85.46786061185352,83.19420495923318,80.915916016038,78.63282864918784,76.34476978400703,74.05155792100494,71.75300261693887,69.44890392704066,67.13905180497461,64.82322545673992,63.24850958798474,61.670139138964736,60.08796826435741,58.50184325377702,56.91160199435075,55.31707338861748,53.71807672335493,52.32380309085022,51.892680722567846,51.461558354285486 +Residential DW - Class 9/Moderate,369.8525961922113,344.4796914651336,296.2535137245551,253.69659475932713,226.58906780991202,201.49855666554686,178.20801332608264,156.53045304423904,136.15283980676037,127.65689912697752,124.0475506403147,120.4307888887322,116.80634965930167,113.1739560325421,109.53331760926848,105.88412968029256,102.22607233398514,98.55880949620922,94.88198789656343,92.3909430640849,89.89405090318265,87.39107806134066,84.88177860194176,82.36589314438943,79.84314793274599,77.31325382585565,75.11091657137783,74.4496213396558,73.78832610793376 +Residential DW - Class 9/Conservative,369.8525961922113,354.8033997375819,311.12939116139086,272.26196190125773,249.2124186902145,227.87794498892825,208.07398477841411,189.64154483807022,172.43860254402955,161.4081299390767,156.73022718517993,152.04268718688752,147.34516646739274,142.63730503137015,137.91872535987935,133.18903133097547,128.44780705954076,123.69461564919692,118.92899784842226,115.70488984496505,112.47318031455696,109.23356589892725,105.98572688047356,102.72932606442042,99.4640075680488,96.18939550785622,93.34060735579993,92.49517383332619,91.6497403108524 +Commercial DW - Class 9/Advanced,262.91651830853044,204.26375757652525,162.44930543717885,132.37640868195757,113.70697471676296,98.36572834970818,88.34731438489635,79.0781225064119,70.45013246816856,66.35189333233059,64.57234881825389,62.789137331395665,61.002128178785036,59.21118438215256,57.416162295490935,55.61691119434709,53.813272834378175,52.00508097645377,50.19216087530847,48.95234198110842,47.70958040196692,46.46375870255537,45.2147531145598,43.96243310394487,42.70666090224308,41.44729099833157,40.56620386340571,40.18509441105671,39.80398495870771 +Commercial DW - Class 9/Moderate,262.91651830853044,241.76581312426032,205.88595328164658,174.8409696705216,154.8854318391781,136.76311022971487,120.23248570997426,105.0926800022399,91.17525239263338,89.96117661795438,87.3013722057154,84.64156779347641,81.9817633812374,79.32195896899842,76.66215455675939,74.00235014452043,72.71247055471144,70.09127617221706,67.46317855462019,66.38633214566741,65.30948573671465,64.23263932776187,63.15579291880911,62.078946509856344,61.00210010090359,59.925253691950815,58.84840728299806,57.771560874045285,56.69471446509251 +Commercial DW - Class 9/Conservative,262.91651830853044,259.28149724724926,226.84182196116166,196.5710508020976,178.21699130612302,161.54902816544322,146.34502472012443,132.4202236415586,121.09977532297499,118.72046436781771,116.34115341266043,113.96184245750317,111.58253150234589,109.20322054718862,106.82390959203134,104.44459863687406,102.06528768171678,99.68597672655953,97.30666577140222,94.92735481624497,92.54804386108769,90.16873290593041,87.78942195077313,85.41011099561585,83.03080004045859,80.6514890853013,78.27217813014404,75.89286717498675,73.51355621982948 +Midsize DW - Class 9/Advanced,191.54862483217406,151.32376521523855,128.50729882582718,107.11761632566228,92.99869780263518,80.54332738817028,69.47385316461992,59.571154917044524,54.77120566436514,52.24235370157002,51.42428708097517,50.60506162938005,49.78463604539654,48.96296704136621,48.140009222502734,47.31571495710019,46.490034237029036,45.66291452765941,44.834300606265934,44.428000784157405,44.02167355691758,43.61531783087497,43.20893245337922,42.80251620877101,42.39606781401698,41.989585913976654,41.3521583150087,40.910597227223406,40.46903613943811 +Midsize DW - Class 9/Moderate,191.54862483217406,172.40651747401986,146.51318388430442,124.70380910017111,110.9678175716498,98.85025614379315,88.08100325010388,78.44688155612621,72.27730047482532,71.2127337134786,70.14816695213192,69.0836001907852,68.01903342943852,66.95446666809181,65.88989990674513,64.82533314539843,63.76076638405172,62.69619962270503,61.631632861358334,60.56706610001163,59.50249933866494,58.437932577318236,57.37336581597154,56.308799054624835,55.24423229327814,54.179665531931434,54.140727158352476,54.10178878477354,54.062850411194596 +Midsize DW - Class 9/Conservative,191.54862483217406,177.2701541432694,153.19818463060568,132.7558564204333,120.49423556765156,109.67732849689811,100.06400749448221,91.46397689488339,84.24070466073776,82.97101222183751,81.70131978293726,80.43162734403703,79.16193490513677,77.89224246623652,76.62255002733627,75.35285758843601,74.08316514953577,72.81347271063552,71.54378027173527,70.27408783283504,69.00439539393477,67.73470295503452,66.46501051613429,65.19531807723403,63.925625638333784,62.65593319943354,62.61699482585458,62.578056452275646,62.539118078696696 +Large DW - Class 9/Advanced,130.0743499462974,102.30191154089272,82.90709578338449,66.42897877781371,61.96746605361261,57.92439379284985,54.24353128513326,50.87829102917987,47.789746530326475,46.80490074164232,46.416014011500366,46.0271272813584,45.63824055121645,45.24935382107448,44.86046709093252,44.471580360790554,44.08269363064858,43.69380690050664,43.30492017036466,42.9160334402227,42.527146710080736,42.13825997993878,41.74937324979681,41.36048651965485,40.971599789512894,40.582713059370924,40.19382632922895,39.804939599087,39.69591680387242 +Large DW - Class 9/Moderate,130.0743499462974,119.6014961343957,99.84893159234197,82.93000158979217,77.2932787365627,72.18521803646009,67.53477700907139,63.2830965074234,59.38099638217489,58.092567031855104,57.59080363881102,57.08904024576693,56.58727685272284,56.08551345967875,55.583750066634636,55.08198667359056,54.58022328054647,54.07845988750238,53.57669649445829,53.07493310141418,52.573169708370116,52.07140631532601,51.569642922281936,51.06787952923784,50.56611613619374,50.06435274314965,49.56258935010557,49.060825957061475,48.92848295812152 +Large DW - Class 9/Conservative,130.0743499462974,122.87931216263834,109.17099908408332,97.09603660171679,90.220651075756,83.99010053820503,78.31773101400108,73.13174913353798,68.37216747225183,67.40489172128063,66.81000508134231,66.21511844140394,65.62023180146562,65.02534516152727,64.4304585215889,63.83557188165057,63.24068524171222,62.645798601773876,62.05091196183552,61.45602532189718,60.861138681958835,60.266252042020476,59.67136540208216,59.07647876214379,58.48159212220545,57.8867054822671,57.29181884232875,56.69693220239042,56.54535003537703 +Residential DW - Class 10/Advanced,413.14520118996717,336.5145430353232,255.026821241223,220.45350224076654,195.32815223205765,173.62347293132376,159.70287035275751,145.69095155278953,131.53674209257454,123.81832856827943,120.52445598703189,117.22387110140886,113.9163346811099,110.60159599074854,107.27939208980654,103.9494470808432,100.61147130144255,97.26516045492481,93.91019467433718,91.62888465389926,89.34228019860865,87.05017002057382,84.75233143769051,82.44852959506936,80.13851662173866,77.82203071625662,75.80212955683045,75.17755734141551,74.55298512600058 +Residential DW - Class 10/Moderate,413.14520118996717,399.74152731721745,356.4585939397755,315.9704016842707,291.6574067095739,267.656271127637,243.96103291016348,220.56588104006627,197.2462740264228,184.93810149168092,179.70919446581513,174.46954775294867,169.21877858460059,163.9564857841527,158.68224864677575,153.3956257365648,148.096153593654,142.78334534335596,137.45668919854603,133.84788226997568,130.23060424564102,126.60451706491557,122.96926443643257,119.32447059236897,115.6697389391702,112.00465059452924,108.81409784357764,107.85607140304406,106.89804496251044 +Residential DW - Class 10/Conservative,413.14520118996717,411.72137697062885,374.35756934124566,339.09292927994755,320.7773810870012,302.6967638741116,284.84658630581345,267.2224708069204,249.81389957350143,233.83391983040212,227.05698524884176,220.26608907418046,213.46073370739316,206.64039761887605,199.80453389235117,192.95256866114204,186.08389942742323,179.1978932541009,172.29388481791312,167.62308036283684,162.94126348326688,158.24799470038894,153.54281083542622,148.8252233902087,144.09471679311542,139.35074649714733,135.2236724729754,133.99888265234694,132.77409283171838 +Commercial DW - Class 10/Advanced,430.0939860019287,328.8480728378073,257.8768772282221,207.53249653664443,176.28804965745994,150.98391492049484,134.38503725319617,119.301561699187,105.4915140407835,99.35484067773369,96.69016371381538,94.01999585162456,91.3441413924607,88.66239522606318,85.97454225794932,83.28035679442347,80.57960188156187,77.87202859410426,75.15737526976595,73.30087950881578,71.43997739291717,69.57449307526642,67.70424122609376,65.82902638468761,63.94864225755051,62.06287095738939,60.74353751387627,60.17286700219603,59.602196490515794 +Commercial DW - Class 10/Moderate,430.0939860019287,389.2233388206082,326.82950877840744,274.10611372445106,240.12995480088932,209.9209770070979,182.88554874217553,158.54853972289922,136.52515731315702,134.7072091114415,130.72443740230068,126.74166569315983,122.75889398401895,118.77612227487809,114.7933505657372,110.81057885659638,108.87912257550656,104.95416524303502,101.01887105671767,99.40640910540571,97.79394715409377,96.18148520278183,94.56902325146989,92.95656130015793,91.344099348846,89.73163739753406,88.11917544622213,86.50671349491017,84.89425154359822 +Commercial DW - Class 10/Conservative,430.0939860019287,417.4221687874112,360.09548033879594,308.17334694283085,276.30253897297007,247.96547672889025,222.60531331098375,199.77636013946335,181.3339194868294,177.77115663259667,174.20839377836398,170.6456309241313,167.0828680698986,163.52010521566592,159.95734236143323,156.39457950720052,152.8318166529678,149.26905379873514,145.7062909445024,142.14352809026974,138.58076523603705,135.01800238180434,131.45523952757165,127.89247667333895,124.32971381910626,120.76695096487354,117.20418811064087,113.64142525640817,110.07866240217548 +Midsize DW - Class 10/Advanced,313.05235311690734,242.09515281364818,201.94214969402037,165.7792826956145,142.04576960009874,121.6181922253976,103.85078101748354,88.25567442190201,80.49988175623152,76.78310609802342,75.58075414268842,74.37669899755933,73.17087995999468,71.9632334080358,70.75369262277647,69.54218759760197,68.32864483315316,67.11298711675158,65.89513328489518,65.29797484661391,64.70077612968983,64.10353552670124,63.50625134354233,62.90892179349997,62.31154499083819,61.714118943841676,60.77726086809434,60.12827724752752,59.47929362696071 +Midsize DW - Class 10/Moderate,313.05235311690734,275.8243699168713,230.2374073881425,192.99634113576224,169.4917178438354,149.2611472988555,131.6650878518584,116.2203829634007,106.22943335476957,104.66478825757791,103.1001431603863,101.53549806319465,99.97085296600302,98.40620786881138,96.84156277161976,95.27691767442813,93.71227257723649,92.14762748004486,90.58298238285323,89.01833728566159,87.45369218846997,85.88904709127833,84.3244019940867,82.75975689689506,81.19511179970343,79.63046670251178,79.57323709745079,79.51600749238982,79.45877788732885 +Midsize DW - Class 10/Conservative,313.05235311690734,283.6054534829407,240.74251825537743,205.45799473460562,184.04232347323978,165.60972649688358,149.57750083931384,135.50543005936538,123.81262530182089,121.94649710620313,120.08036891058536,118.2142407149676,116.34811251934984,114.48198432373208,112.61585612811432,110.74972793249653,108.88359973687878,107.017471541261,105.15134334564326,103.28521515002548,101.4190869544077,99.55295875878994,97.6868305631722,95.82070236755442,93.95457417193666,92.0884459763189,92.0312163712579,91.97398676619694,91.91675716113596 +Large DW - Class 10/Advanced,205.64315423739723,158.8363426314823,126.69999065740839,100.1070652721038,92.22808811175679,85.25462502371552,79.03905564783553,73.4641933303599,68.43582669349605,67.02550877788548,66.46861557799151,65.91172237809752,65.35482917820356,64.79793597830958,64.24104277841559,63.68414957852161,63.12725637862762,62.570363178733665,62.013469978839666,61.45657677894569,60.899683579051704,60.342790379157734,59.78589717926375,59.22900397936977,58.6721107794758,58.11521757958181,57.55832437968781,57.001431179793855,56.84530846183361 +Large DW - Class 10/Moderate,205.64315423739723,185.6960826352415,152.5907834590596,124.97375746106907,115.03796710994762,106.2440759926125,98.40592733768297,91.37574282317864,85.0347171169622,83.18966176247639,82.4711270327365,81.75259230299662,81.03405757325673,80.31552284351685,79.59698811377693,78.87845338403706,78.15991865429717,77.44138392455729,76.72284919481739,76.00431446507747,75.28577973533761,74.56724500559771,73.84871027585784,73.13017554611795,72.41164081637805,71.69310608663815,70.97457135689828,70.25603662715838,70.06651893357102 +Large DW - Class 10/Conservative,205.64315423739723,190.78529653069057,166.8369206919606,146.3216724475219,134.27817348083727,123.61880821224457,114.1179298834552,105.59641151964647,97.91024526192963,96.52508797476386,95.67319898290113,94.82130999103833,93.9694209991756,93.11753200731283,92.26564301545004,91.4137540235873,90.56186503172452,89.70997603986177,88.85808704799898,88.00619805613623,87.15430906427348,86.30242007241068,85.45053108054796,84.59864208868517,83.74675309682242,82.89486410495964,82.04297511309687,81.19108612123412,80.97401757275438 diff --git a/tests/data/Distributed_Wind/R&D/20/df_occ.csv b/tests/data/Distributed_Wind/R&D/20/df_occ.csv index 7935e5c..a7a8121 100644 --- a/tests/data/Distributed_Wind/R&D/20/df_occ.csv +++ b/tests/data/Distributed_Wind/R&D/20/df_occ.csv @@ -1,121 +1,121 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 1/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 1/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 1/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 1/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 1/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 1/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 1/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 1/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 1/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 1/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 1/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 2/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 2/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 2/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 2/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 2/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 2/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 2/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 2/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 2/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 2/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 2/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 2/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 3/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 3/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 3/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 3/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 3/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 3/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 3/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 3/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 3/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 3/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 3/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 3/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 4/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 4/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 4/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 4/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 4/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4614.086487788138,4314.086487788138,4014.0864877881377,3714.0864877881377,3414.0864877881377,3114.0864877881377,2982.0699999999997,2875.0699999999997,2768.0699999999997,2661.0699999999997,2554.0699999999997,2447.0699999999997,2340.0699999999997,2233.0699999999997,2126.0699999999997,2019.0699999999997,1905,1870.0,1835.0,1800.0,1765.0,1730.0,1695.0,1660.0,1625.0,1590.0,1555.0 -Commercial DW - Class 4/Conservative,4348.74910423729,5647.285586762545,5300,5100,4900,4700,4513,4300,4048.3124341245793,3876.691,3737.591,3598.4909999999995,3459.3909999999996,3320.2909999999997,3181.191,3042.091,2902.9909999999995,2763.8909999999996,2624.7909999999997,2476.5,2431.0,2385.5,2340.0,2294.5,2249.0,2203.5,2158.0,2112.5,2067.0,2021.5 -Midsize DW - Class 4/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 4/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 4/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 4/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 4/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 4/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 5/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 5/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 5/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 5/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 5/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 5/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 5/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 5/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 5/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 5/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 5/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 5/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 6/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 6/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 6/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 6/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 6/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 6/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 6/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 6/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 6/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 6/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 6/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 6/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 7/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 7/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 7/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 7/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 7/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 7/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 7/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 7/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 7/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 7/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 7/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 7/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 8/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 8/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 8/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 8/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 8/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 8/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 8/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 8/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 8/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 8/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 8/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 8/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 9/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 9/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 9/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 9/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 9/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 9/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 9/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 9/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 9/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 9/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 9/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 9/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 10/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 10/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 10/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 10/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 10/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 10/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 10/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 10/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 10/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 10/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 10/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 10/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential DW - Class 1/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 1/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 1/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 1/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 1/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 1/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 1/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 1/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 1/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 1/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 1/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 1/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 2/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 2/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 2/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 2/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 2/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 2/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 2/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 2/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 2/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 2/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 2/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 2/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 3/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 3/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 3/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 3/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 3/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 3/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 3/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 3/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 3/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 3/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 3/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 3/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 4/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 4/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 4/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 4/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 4/Moderate,6002.317463632478,5837.934747492309,5232.374077151749,4659.213406811189,4335.213406811189,4011.213406811189,3687.213406811189,3363.213406811189,3220.6356,3105.0755999999997,2989.5155999999997,2873.9556,2758.3956,2642.8356,2527.2756,2411.7156,2296.1556,2180.5955999999996,2057.4,2019.6000000000001,1981.8000000000002,1944.0000000000002,1906.2,1868.4,1830.6000000000001,1792.8000000000002,1755.0000000000002,1717.2,1679.4 +Commercial DW - Class 4/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5292,5076,4874.04,4644,4372.177428854546,4186.82628,4036.59828,3886.3702799999996,3736.14228,3585.91428,3435.68628,3285.4582800000003,3135.2302799999998,2985.0022799999997,2834.77428,2674.6200000000003,2625.48,2576.34,2527.2000000000003,2478.06,2428.92,2379.78,2330.6400000000003,2281.5,2232.36,2183.2200000000003 +Midsize DW - Class 4/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 4/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 4/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 4/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 4/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 4/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 5/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 5/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 5/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 5/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 5/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 5/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 5/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 5/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 5/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 5/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 5/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 5/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 6/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 6/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 6/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 6/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 6/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 6/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 6/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 6/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 6/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 6/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 6/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 6/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 7/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 7/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 7/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 7/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 7/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 7/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 7/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 7/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 7/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 7/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 7/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 7/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 8/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 8/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 8/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 8/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 8/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 8/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 8/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 8/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 8/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 8/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 8/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 8/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 9/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 9/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 9/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 9/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 9/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 9/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 9/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 9/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 9/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 9/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 9/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 9/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 10/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 10/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 10/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 10/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 10/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 10/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 10/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 10/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 10/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 10/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 10/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 10/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 diff --git a/tests/data/Distributed_Wind/R&D/20/df_tc.csv b/tests/data/Distributed_Wind/R&D/20/df_tc.csv index 68db8ee..b4d685e 100644 --- a/tests/data/Distributed_Wind/R&D/20/df_tc.csv +++ b/tests/data/Distributed_Wind/R&D/20/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353 -10 year CRF/Moderate,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353 -10 year CRF/Conservative,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353 -ITC Schedule/*,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252 -PVD/Moderate,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252 -PVD/Conservative,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252 -PFF/Advanced,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748 -PFF/Moderate,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748 -PFF/Conservative,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748 -Year (Advanced)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994 -2/nan,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439 -3/nan,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782 -4/nan,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458 -5/nan,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575 -6/nan,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279 -Year (Moderate)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994 -2/nan,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439 -3/nan,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782 -4/nan,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458 -5/nan,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575 -6/nan,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279 -Year (Conservative)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994 -2/nan,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785 +10 year CRF/Moderate,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785 +10 year CRF/Conservative,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785 +ITC Schedule/*,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623 +PVD/Moderate,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623 +PVD/Conservative,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623 +PFF/Advanced,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957 +PFF/Moderate,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957 +PFF/Conservative,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981 +2/nan,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806 +3/nan,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487 +4/nan,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807 +5/nan,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966 +6/nan,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985 +Year (Moderate)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981 +2/nan,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806 +3/nan,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487 +4/nan,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807 +5/nan,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966 +6/nan,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985 +Year (Conservative)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981 +2/nan,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806 diff --git a/tests/data/Distributed_Wind/R&D/20/df_vom.csv b/tests/data/Distributed_Wind/R&D/20/df_vom.csv index 15d421f..97555a5 100644 --- a/tests/data/Distributed_Wind/R&D/20/df_vom.csv +++ b/tests/data/Distributed_Wind/R&D/20/df_vom.csv @@ -1,121 +1,121 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Distributed_Wind/R&D/30/df_capex.csv b/tests/data/Distributed_Wind/R&D/30/df_capex.csv index 0ed2bd6..dddbf40 100644 --- a/tests/data/Distributed_Wind/R&D/30/df_capex.csv +++ b/tests/data/Distributed_Wind/R&D/30/df_capex.csv @@ -1,121 +1,121 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 1/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 1/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 1/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 1/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 1/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 1/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 1/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 1/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 1/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 1/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 1/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 2/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 2/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 2/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 2/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 2/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 2/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 2/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 2/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 2/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 2/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 2/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 2/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 3/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 3/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 3/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 3/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 3/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 3/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 3/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 3/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 3/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 3/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 3/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 3/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 4/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 4/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 4/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 4/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 4/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4785.964912295776,4474.789671543623,4163.614430791469,3852.4391900393152,3541.2639492871617,3230.088708535008,3093.1545006325828,2982.1686647643146,2871.1828288960464,2760.1969930277783,2649.21115715951,2538.225321291242,2427.2394854229738,2316.2536495547056,2205.2678136864374,2094.2819778181693,1975.9627787761758,1939.6590006884246,1903.3552226006734,1867.051444512922,1830.7476664251708,1794.4438883374196,1758.1401102496684,1721.836332161917,1685.5325540741658,1649.2287759864146,1612.9249978986632 -Commercial DW - Class 4/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5082.528932285177,4875.078771783741,4681.112871714899,4460.17845078087,4199.115321095511,4021.1008508223576,3876.8192641936093,3732.53767756486,3588.256090936112,3443.9745043073635,3299.692917678615,3155.4113310498665,3011.1297444211173,2866.848157792369,2722.56657116362,2568.7516124090284,2521.556700894952,2474.3617893808755,2427.1668778667986,2379.971966352722,2332.7770548386457,2285.5821433245687,2238.3872318104923,2191.1923202964153,2143.997408782339,2096.8024972682624 -Midsize DW - Class 4/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 4/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 4/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 4/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 4/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 4/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 5/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 5/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 5/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 5/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 5/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 5/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 5/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 5/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 5/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 5/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 5/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 5/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 6/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 6/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 6/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 6/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 6/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 6/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 6/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 6/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 6/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 6/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 6/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 6/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 7/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 7/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 7/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 7/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 7/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 7/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 7/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 7/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 7/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 7/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 7/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 7/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 8/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 8/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 8/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 8/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 8/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 8/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 8/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 8/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 8/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 8/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 8/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 8/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 9/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 9/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 9/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 9/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 9/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 9/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 9/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 9/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 9/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 9/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 9/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 9/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 10/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 10/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 10/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 10/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 10/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 10/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 10/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 10/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 10/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 10/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 10/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 10/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential DW - Class 1/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 1/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 1/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 1/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 1/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 1/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 1/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 1/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 1/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 1/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 1/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 1/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 2/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 2/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 2/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 2/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 2/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 2/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 2/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 2/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 2/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 2/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 2/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 2/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 3/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 3/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 3/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 3/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 3/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 3/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 3/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 3/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 3/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 3/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 3/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 3/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 4/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 4/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 4/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 4/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 4/Moderate,6225.908606055643,6055.402501820942,5427.284210543411,4832.772845267113,4496.703585254787,4160.634325242461,3824.565065230135,3488.495805217809,3340.60686068319,3220.74215794546,3100.8774552077302,2981.0127524700006,2861.1480497322714,2741.2833469945417,2621.418644256812,2501.5539415190824,2381.689238781353,2261.824536043623,2134.03980107827,2094.831720743499,2055.6236404087276,2016.4155600739562,1977.2074797391845,1937.9993994044132,1898.791319069642,1859.5832387348705,1820.3751584000993,1781.1670780653278,1741.9589977305563 +Commercial DW - Class 4/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5489.131246867991,5265.08507352644,5055.601901452091,4816.992726843339,4535.044546783151,4342.788918888147,4186.964805329098,4031.140691770049,3875.3165782110013,3719.4924646519526,3563.6683510929042,3407.844237533856,3252.020123974807,3096.1960104157583,2940.3718968567105,2774.251741401751,2723.281236966548,2672.3107325313454,2621.3402280961427,2570.3697236609396,2519.399219225737,2468.4287147905343,2417.458210355332,2366.4877059201285,2315.5172014849263,2264.5466970497237 +Midsize DW - Class 4/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 4/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 4/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 4/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 4/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 4/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 5/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 5/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 5/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 5/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 5/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 5/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 5/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 5/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 5/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 5/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 5/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 5/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 6/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 6/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 6/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 6/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 6/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 6/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 6/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 6/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 6/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 6/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 6/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 6/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 7/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 7/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 7/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 7/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 7/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 7/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 7/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 7/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 7/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 7/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 7/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 7/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 8/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 8/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 8/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 8/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 8/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 8/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 8/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 8/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 8/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 8/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 8/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 8/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 9/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 9/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 9/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 9/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 9/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 9/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 9/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 9/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 9/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 9/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 9/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 9/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 10/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 10/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 10/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 10/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 10/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 10/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 10/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 10/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 10/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 10/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 10/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 10/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 diff --git a/tests/data/Distributed_Wind/R&D/30/df_fom.csv b/tests/data/Distributed_Wind/R&D/30/df_fom.csv index 435ce6f..164082e 100644 --- a/tests/data/Distributed_Wind/R&D/30/df_fom.csv +++ b/tests/data/Distributed_Wind/R&D/30/df_fom.csv @@ -1,121 +1,121 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 1/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 1/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 1/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 1/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 1/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 1/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 1/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 1/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 1/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 1/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 1/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 2/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 2/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 2/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 2/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 2/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 2/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 2/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 2/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 2/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 2/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 2/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 2/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 3/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 3/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 3/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 3/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 3/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 3/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 3/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 3/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 3/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 3/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 3/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 3/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 4/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 4/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 4/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 4/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 4/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 4/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 4/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 4/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 4/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 4/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 4/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 4/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 5/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 5/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 5/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 5/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 5/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 5/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 5/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 5/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 5/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 5/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 5/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 5/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 6/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 6/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 6/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 6/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 6/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 6/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 6/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 6/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 6/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 6/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 6/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 6/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 7/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 7/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 7/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 7/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 7/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 7/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 7/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 7/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 7/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 7/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 7/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 7/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 8/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 8/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 8/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 8/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 8/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 8/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 8/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 8/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 8/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 8/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 8/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 8/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 9/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 9/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 9/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 9/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 9/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 9/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 9/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 9/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 9/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 9/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 9/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 9/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 10/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 10/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 10/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 10/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 10/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 10/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 10/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 10/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 10/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 10/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 10/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 10/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential DW - Class 1/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 1/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 1/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 1/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 1/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 1/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 1/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 1/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 1/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 1/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 1/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 1/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 2/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 2/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 2/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 2/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 2/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 2/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 2/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 2/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 2/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 2/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 2/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 2/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 3/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 3/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 3/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 3/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 3/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 3/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 3/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 3/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 3/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 3/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 3/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 3/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 4/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 4/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 4/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 4/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 4/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 4/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 4/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 4/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 4/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 4/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 4/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 4/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 5/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 5/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 5/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 5/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 5/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 5/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 5/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 5/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 5/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 5/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 5/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 5/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 6/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 6/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 6/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 6/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 6/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 6/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 6/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 6/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 6/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 6/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 6/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 6/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 7/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 7/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 7/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 7/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 7/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 7/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 7/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 7/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 7/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 7/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 7/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 7/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 8/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 8/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 8/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 8/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 8/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 8/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 8/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 8/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 8/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 8/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 8/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 8/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 9/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 9/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 9/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 9/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 9/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 9/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 9/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 9/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 9/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 9/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 9/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 9/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 10/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 10/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 10/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 10/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 10/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 10/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 10/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 10/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 10/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 10/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 10/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 10/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 diff --git a/tests/data/Distributed_Wind/R&D/30/df_gcc.csv b/tests/data/Distributed_Wind/R&D/30/df_gcc.csv index 15d421f..97555a5 100644 --- a/tests/data/Distributed_Wind/R&D/30/df_gcc.csv +++ b/tests/data/Distributed_Wind/R&D/30/df_gcc.csv @@ -1,121 +1,121 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Distributed_Wind/R&D/30/df_lcoe.csv b/tests/data/Distributed_Wind/R&D/30/df_lcoe.csv index 5274f87..d9743d6 100644 --- a/tests/data/Distributed_Wind/R&D/30/df_lcoe.csv +++ b/tests/data/Distributed_Wind/R&D/30/df_lcoe.csv @@ -1,121 +1,121 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,115.31589253490775,128.58498436960136,103.37400815352578,80.75928164212421,71.82721776283792,62.732626405633226,55.00842652314627,49.89531259503352,44.92945538910679,40.085902372847734,37.82841192050436,36.86196255762399,35.893554604945216,34.92311825722683,33.95058035214742,32.97586416603838,31.998889194518107,31.019570916709558,30.03782054158965,29.053544734870233,28.382551982852814,27.71001436255904,27.035870222090303,26.360054584819597,25.682498922211167,25.00313090775398,24.32187415015163,23.727158143012378,23.539586520618,23.35201489822361 -Residential DW - Class 1/Moderate,115.31589253490775,140.63129956705185,122.27497980551381,111.93743059642829,102.1025012397639,92.73440505923851,83.80067397883344,75.27178255977348,67.12082201634674,59.25935037298042,55.66260969117969,54.131534752519784,52.59732607018244,51.05987195578167,49.51905534960329,47.97475349377749,46.42683758129375,44.875172378748736,43.31961582050556,41.76001857170317,40.70167421042397,39.64085805990261,38.577471477101305,37.51141049941685,36.44256548119203,35.37082070000921,34.29605392979413,33.359752360319995,33.07488180643765,32.79001125255532 -Residential DW - Class 1/Conservative,115.31589253490775,142.73430035575933,125.85621653957469,117.43922659535028,109.43147738681958,101.80383085733962,94.5298510051241,87.58549776842882,80.94886160426954,74.59810877308658,69.92996790771996,67.94719250843643,65.96034324237219,63.96927491462555,61.973835347568006,59.97386495596879,57.96919629071426,55.95965354838008,53.94505204363829,51.92519764116952,50.55697199248091,49.185533017777466,47.8107524811101,46.43249523109465,45.050618728376726,43.66497253381339,42.27539775350811,41.06582773416609,40.70311803509339,40.34040833602068 -Commercial DW - Class 1/Advanced,78.4500285593871,86.91836939134254,70.07487197272354,59.98093172154275,52.51039704699117,46.3194650460876,41.08721176068415,37.739651966210225,34.51318692694877,31.391987405222483,29.64681610433095,28.886424133428456,28.124474752177505,27.360912453597944,26.595679061262782,25.828713566871265,25.05995195581599,24.289327019695964,23.516768154621413,22.742201144038,22.211037562821573,21.678624185587246,21.14491113604551,20.60984584820681,20.07337288259296,19.535433727169725,18.995966581497864,18.617160977148394,18.450702303971557,18.28424363079473 -Commercial DW - Class 1/Moderate,78.4500285593871,94.85310621901638,82.49420833122272,75.46595361831048,68.80961922345148,62.49644427825538,56.50055885982293,50.79862965967354,45.3695565203938,40.194211519433026,39.6739813710869,38.53973173708688,37.40548210308687,36.27123246908684,35.13698283508681,34.00273320108679,32.86848356708678,32.31605856670032,31.198207107287804,30.077423755432363,29.61547667789962,29.153529600366873,28.69158252283413,28.229635445301383,27.76768836776864,27.305741290235886,26.84379421270315,26.381847135170396,25.91990005763765,25.457952980104906 -Commercial DW - Class 1/Conservative,78.4500285593871,96.2383229872374,88.29477498004903,82.93665178383223,77.15030171329164,71.66226007919278,66.45003816307393,61.49335232484676,56.77386020216973,52.90354002048395,51.888419553446596,50.873299086409254,49.858178619371905,48.84305815233456,47.8279376852972,46.81281721825985,45.797696751222496,44.78257628418515,43.7674558171478,42.75233535011045,41.7372148830731,40.72209441603575,39.7069739489984,38.69185348196105,37.6767330149237,36.66161254788635,35.646492080848994,34.631371613811645,33.61625114677429,32.60113067973695 -Midsize DW - Class 1/Advanced,57.82405045901044,62.81909851857704,52.109901078554465,47.86454842054067,43.08128129537612,38.63056385713267,34.478881097258274,30.59707524125001,26.959659942294753,25.33790875411206,24.23010900287419,23.868694268607975,23.506773957122654,23.14433004936199,22.781343659695597,22.417794983190873,22.05366323898728,21.68892660943317,21.323562174610068,20.95754584183152,20.775777589970467,20.593997381741254,20.41220473999459,20.230399161849768,20.048580116936385,19.866747045489955,19.68489935628696,19.402294193214132,19.205142082413325,19.00798997161252 -Midsize DW - Class 1/Moderate,57.82405045901044,68.25275159219404,59.01688247232224,54.272052329686225,49.86897969543506,45.77202427933125,41.950334988778316,38.377071633665594,35.028773630826066,32.97550451198077,32.506546179344724,32.037587846708675,31.56862951407263,31.099671181436587,30.630712848800535,30.16175451616449,29.692796183528444,29.223837850892394,28.75487951825635,28.2859211856203,27.816962852984254,27.348004520348212,26.87904618771216,26.410087855076107,25.94112952244007,25.47217118980402,25.00321285716797,24.981717828505587,24.9602227998432,24.938727771180815 -Midsize DW - Class 1/Conservative,57.82405045901044,69.20133848470685,60.61027253677939,56.65095057742326,52.97680805906842,49.55810495319263,46.36909757567751,43.387389138671054,40.593402966229114,38.19492357998432,37.636472586553545,37.07802159312276,36.51957059969198,35.96111960626121,35.402668612830425,34.844217619399636,34.28576662596886,33.72731563253807,33.1688646391073,32.610413645676516,32.05196265224574,31.49351165881496,30.93506066538418,30.3766096719534,29.818158678522625,29.259707685091843,28.701256691661058,28.679761662998676,28.658266634336293,28.636771605673907 -Large DW - Class 1/Advanced,42.6789597057707,46.691982842643185,38.30515399736656,33.41171576314294,28.777267414594068,27.529047879128782,26.34357084627866,25.216221612255065,24.14282719172667,23.119604701500187,22.66754714382512,22.486404874948843,22.305262606072564,22.124120337196285,21.942978068320002,21.76183579944372,21.58069353056744,21.39955126169116,21.21840899281488,21.037266723938593,20.85612445506231,20.674982186186032,20.49383991730975,20.31269764843347,20.131555379557188,19.950413110680906,19.769270841804627,19.588128572928344,19.40698630405206,19.353066564422477 -Large DW - Class 1/Moderate,42.6789597057707,50.58150414729049,44.392948799865664,39.83846122187887,35.52502424281049,33.95060586429495,32.455326568628756,31.03336568544923,29.67945969771287,28.38883713641599,27.79877441362729,27.56631987205299,27.33386533047869,27.101410788904385,26.868956247330082,26.636501705755784,26.404047164181478,26.171592622607175,25.939138081032873,25.706683539458567,25.47422899788426,25.241774456309958,25.00931991473566,24.77686537316136,24.54441083158705,24.31195629001275,24.079501748438442,23.847047206864147,23.61459266528984,23.550071862321172 -Large DW - Class 1/Conservative,42.6789597057707,51.260522273356024,45.54642570981285,43.37471051588412,41.31793541987262,39.36721069885067,37.51454032438607,35.75271241066475,34.075205392036594,32.47610735673272,32.03203691121408,31.757249744663905,31.482462578113733,31.20767541156357,30.932888245013398,30.65810107846322,30.383313911913056,30.10852674536289,29.833739578812715,29.55895241226254,29.28416524571237,29.0093780791622,28.734590912612024,28.45980374606186,28.185016579511686,27.910229412961513,27.635442246411344,27.36065507986117,27.085867913311006,27.012601233087597 -Residential DW - Class 2/Advanced,125.16112799659695,139.26447761791943,111.73278531257522,87.12171856834928,77.34457340863962,67.43418092311865,59.033405594535665,53.461852738955216,48.068700897762234,42.82517000371607,40.413414082540754,39.38092246290918,38.34633841336785,37.30958735853878,36.27059113655788,35.229267780849476,34.18553128577007,33.13929135471378,32.090453129128505,31.038916896733365,30.322071896984244,29.60357646048175,28.883364722348645,28.161367265784175,27.437510879359383,26.711718294135633,25.98390789862205,25.348552010340466,25.148162692864275,24.94777337538808 -Residential DW - Class 2/Moderate,125.16112799659695,152.3112870989676,132.162081278871,120.75616730844466,109.94543083124177,99.68447053574842,89.93238834065407,80.65224457597296,71.81059039273272,63.308834373443965,59.466310642165034,57.83060979335608,56.19156105669155,54.54904511156656,52.90293689899872,51.25310527246682,49.599412622941365,47.94171447585285,46.27985905751798,44.61368682828732,43.48302057129029,42.34971361548788,41.213660577076475,40.07475038917489,38.932865913496784,37.787883519740355,36.6396726295202,35.63938895087123,35.33505178551088,35.03071462015054 -Residential DW - Class 2/Conservative,125.16112799659695,154.58895044904892,136.03289525143228,126.69140983279786,117.83737696630976,109.43361281114709,101.44662168855902,93.84614987320306,86.6048026349633,79.69576586922629,74.70862788986446,72.59035965771362,70.46773917135047,68.34061131398882,66.2088135089514,64.0721752657607,61.930517692678386,59.78365297276411,57.631383800229564,55.47350277353049,54.011779510735145,52.54662333949278,51.07789726085873,49.60545688788746,48.12914994080671,46.64881570022413,45.1642844142387,43.87205850329583,43.48456305962817,43.097067615960505 -Commercial DW - Class 2/Advanced,86.07219571480613,94.97457262201523,76.2763386395661,65.05325526700837,56.75679011044301,49.90383163169392,44.13158341776561,40.41867284989017,36.86159760588524,33.440421164357566,31.581371510940155,30.771361382280855,29.9596922169602,29.146304885979124,28.331137416701257,27.51412481982709,26.695198903578742,25.87428807397887,25.051317119994188,24.22620698218821,23.660383173909963,23.093228016180383,22.52468837811274,21.95470826360818,21.383228615574346,20.81018710386811,20.23551789536175,19.83199393922134,19.654673272465228,19.477352605709125 -Commercial DW - Class 2/Moderate,86.07219571480613,103.64475643187798,89.79475799719681,81.8477773484959,74.37409228404833,67.33264362484319,60.68698798536172,54.404666881278985,48.456676561108154,42.81702028701444,42.26284335522208,41.05458008164008,39.846316808058084,38.63805353447607,37.42979026089406,36.22152698731206,35.01326371373006,34.424791106494936,33.233996044066764,32.04007777325951,31.547987080531687,31.05589638780386,30.563805695076034,30.071715002348206,29.57962430962038,29.08753361689255,28.59544292416473,28.103352231436897,27.61126153870907,27.119170845981245 -Commercial DW - Class 2/Conservative,86.07219571480613,105.15836479190486,96.1086615913335,89.95023959500863,83.38926627007004,77.20774317623007,71.37367751767283,65.8585747501424,60.636973158542794,56.355675623013035,55.27431509900107,54.192954574989116,53.11159405097715,52.03023352696519,50.94887300295322,49.86751247894126,48.786151954929295,47.70479143091733,46.62343090690537,45.5420703828934,44.46070985888144,43.37934933486948,42.29798881085752,41.21662828684555,40.135267762833585,39.05390723882162,37.97254671480966,36.8911861907977,35.80982566678573,34.72846514277377 -Midsize DW - Class 2/Advanced,63.8105656324652,68.9180941000337,56.86299777971634,51.97287689982033,46.565981474041585,41.579043015249766,36.96496312218922,32.68343241121038,28.69974980767402,26.887201783722926,25.71166532818743,25.328151795869996,24.944101772682725,24.559496137789495,24.174314850793127,23.78853689578326,23.402140221248228,23.015101675490392,22.627396937146887,22.239000440377673,22.04611792141803,21.85322271501498,21.66031431484382,21.46739218727507,21.274455769508684,21.081504467553238,20.88853765403469,20.588652524665918,20.379445496705177,20.17023846874444 -Midsize DW - Class 2/Moderate,63.8105656324652,74.87929097591267,64.39998517614787,58.93035216897441,53.902714004846096,49.26557565775669,44.97514236176834,40.99393216473477,37.289678038453275,34.99180032329244,34.494167411274894,33.99653449925735,33.4989015872398,33.00126867522226,32.50363576320471,32.00600285118716,31.50836993916962,31.01073702715207,30.513104115134524,30.01547120311698,29.517838291099434,29.020205379081894,28.522572467064343,28.02493955504679,27.527306643029256,27.029673731011705,26.532040818994158,26.509231471206185,26.486422123418215,26.46361277563024 -Midsize DW - Class 2/Conservative,63.8105656324652,75.91997449831187,66.13871301523673,61.513436933517525,57.26192416884334,53.34062907348938,49.71251755702741,46.34589382258571,43.2134719601995,40.530362129520725,39.93776450465727,39.34516687979381,38.75256925493034,38.159971630066885,37.567374005203426,36.97477638033996,36.3821787554765,35.78958113061303,35.19698350574958,34.60438588088611,34.011788256022655,33.41919063115919,32.82659300629574,32.23399538143227,31.641397756568814,31.048800131705352,30.456202506841887,30.433393159053917,30.410583811265944,30.387774463477975 -Large DW - Class 2/Advanced,46.40863509456763,50.559599661115946,41.31462096668033,35.902940184079036,30.814596081114004,29.38037467640242,28.027013772973742,26.747862558776177,25.53698013452813,24.38904325487234,23.912164369174363,23.721076040115577,23.529987711056794,23.33889938199801,23.14781105293922,22.956722723880432,22.765634394821646,22.574546065762863,22.383457736704077,22.192369407645284,22.001281078586498,21.810192749527715,21.619104420468926,21.428016091410143,21.236927762351353,21.045839433292567,20.85475110423378,20.66366277517499,20.472574446116205,20.415694111045767 -Large DW - Class 2/Moderate,46.40863509456763,54.77130000160242,47.880706950970286,42.80887280421195,38.04007020690327,36.23378204591282,34.52933127605266,32.9183417267883,31.393331306440743,29.947595809484095,29.325134246884474,29.079916219048588,28.834698191212702,28.589480163376813,28.344262135540927,28.09904410770504,27.85382607986915,27.608608052033265,27.363390024197376,27.118171996361486,26.872953968525593,26.62773594068971,26.382517912853825,26.137299885017942,25.89208185718205,25.64686382934616,25.40164580151027,25.156427773674388,24.911209745838494,24.843146270067223 -Large DW - Class 2/Conservative,46.40863509456763,55.5065629423992,49.1248074532568,46.60878980873514,44.24309898942113,42.01465322649272,39.91184583493443,37.9243430030432,36.04291395808852,34.259287617570585,33.79083439599532,33.50095936666832,33.21108433734132,32.92120930801433,32.63133427868733,32.34145924936033,32.05158422003334,31.76170919070635,31.47183416137935,31.181959132052345,30.892084102725352,30.60220907339836,30.312334044071353,30.022459014744367,29.732583985417367,29.442708956090367,29.152833926763375,28.86295889743638,28.573083868109386,28.495794301259927 -Residential DW - Class 3/Advanced,129.07688457479878,143.46778079480094,114.98884913236614,89.5749423962656,79.45056222621795,69.21090833847522,60.53944206325186,54.7832872746971,49.22051089665163,43.820515692201084,41.35270556604277,40.29621670175559,39.237586775151854,38.176739477567246,37.11359483049402,36.04806896228343,34.98007386834262,33.90951715338547,32.83630175415059,31.760325640837067,31.026819677926554,30.291624918692666,29.554673967421934,28.815895793923332,28.07521548518258,27.332553976370807,26.587827759176978,25.937704883537265,25.732658103098263,25.527611322659258 -Residential DW - Class 3/Moderate,129.07688457479878,156.9083712074828,136.01348594936715,124.15648943106804,112.93909719553983,102.31091500740433,92.22670721309109,82.64575314156994,73.53129751598995,64.78026286587381,60.84843092102566,59.17471299517132,57.4975693696105,55.816877950480254,54.13251077216826,52.44433364003645,50.75220574673632,49.055979259810016,47.35549887803936,45.65060135374287,44.4936560700912,43.33400871232214,42.17155144729412,41.0061706267015,39.83774638972144,38.66615223262775,37.49125454212278,36.46772219810439,36.15631160640712,35.84490101470987 -Residential DW - Class 3/Conservative,129.07688457479878,159.25477936427305,139.99710134627261,130.25885995317512,121.0459304206377,112.3169235799804,104.03468704498438,96.16577661891998,88.68000491344714,81.548060604812,76.44501120501197,74.27751002990391,72.1055554451774,69.92898872881067,67.74764352550767,65.56134538223887,63.36991124945128,61.173148944949666,58.970856577150386,56.762821924067524,55.267125183822934,53.76791574722571,52.26505343119185,50.75839049292403,49.247771113352535,47.73303083763331,46.213995968479416,44.89173604975809,44.49523440905422,44.09873276835036 -Commercial DW - Class 3/Advanced,89.05977159306579,98.12371655490995,78.69490329521467,67.02767309377539,58.40714909446511,51.29520944897205,45.3122989751499,41.45709152673453,37.7716098677679,34.23419175828942,32.33101410360405,31.501776877960637,30.67084123533498,29.838146643191248,29.003629657857278,28.167223747391656,27.32885910135783,26.48846242636223,25.64595672609782,24.801261064505326,24.222006375732175,23.641388735452217,23.0593537516183,22.47584409896002,21.89079931855509,21.3041556007385,20.715845549710796,20.30274320193599,20.1212134993464,19.939683796756817 -Commercial DW - Class 3/Moderate,89.05977159306579,107.08138422480097,92.64196372085858,84.33192222356543,76.53672253746153,69.20995732311243,62.31063402966533,55.80240753463567,49.65293968329173,43.83336190115178,43.26603054914055,42.029086899447755,40.79214324975496,39.555199600062146,38.31825595036934,37.081312300676544,35.844368650983746,35.241927551884785,34.02286675382759,32.80060861223143,32.29683723164638,31.793065851061332,31.289294470476282,30.785523089891235,30.281751709306185,29.77798032872113,29.27420894813609,28.770437567551035,28.266666186965985,27.762894806380938 -Commercial DW - Class 3/Conservative,89.05977159306579,108.64518044513787,99.15606811571949,92.68030061731106,85.81403737661115,79.36038632336043,73.2832398969579,67.55058414156613,62.1339345677497,57.693382402806506,56.586353775477875,55.47932514814926,54.37229652082063,53.26526789349201,52.15823926616338,51.05121063883475,49.94418201150612,48.8371533841775,47.73012475684887,46.62309612952024,45.51606750219162,44.409038874863,43.30201024753437,42.19498162020574,41.08795299287711,39.98092436554849,38.87389573821986,37.76686711089123,36.65983848356261,35.552809856233985 -Midsize DW - Class 3/Advanced,66.15971262511445,71.30350199031966,58.71740147743193,53.57294416558615,47.921729408903644,42.72567663350716,37.93192490372741,33.49549366509145,29.377867022086964,27.49200817515301,26.290028954491348,25.89788858783796,25.505199662375887,25.111942627160875,24.71809699100283,24.323641265255063,23.928552902374552,23.532808229884488,23.13638237933213,22.739249209794043,22.54202795074533,22.34479371885918,22.147545996421517,21.950284237799284,21.753007867532695,21.555716278268957,21.358408828521743,21.051778019762605,20.837865044762058,20.62395206976152 -Midsize DW - Class 3/Moderate,66.15971262511445,77.47102909411569,66.50018346513215,60.74461632155114,55.472067659214325,50.62418233014376,46.15164140599338,42.01247830567778,38.17075793522053,35.778913264736,35.27008649297079,34.761259721205576,34.25243294944036,33.74360617767516,33.23477940590994,32.72595263414473,32.21712586237952,31.708299090614307,31.199472318849097,30.690645547083882,30.18181877531867,29.672992003553468,29.16416523178825,28.65533846002303,28.14651168825783,27.637684916492613,27.128858144727403,27.10553571865641,27.08221329258541,27.058890866514414 -Midsize DW - Class 3/Conservative,66.15971262511445,78.54773297833772,68.29561431778035,63.40722543846773,58.92907973994225,54.811614312188325,51.01294099807872,47.49741622623934,44.23451916190461,41.44206064913945,40.8361330082354,40.230205367331344,39.62427772642729,39.01835008552324,38.41242244461918,37.80649480371512,37.20056716281107,36.594639521907006,35.988711881002956,35.3827842400989,34.77685659919485,34.17092895829079,33.56500131738674,32.95907367648268,32.35314603557863,31.747218394674572,31.141290753770516,31.117968327699522,31.094645901628525,31.07132347555753 -Large DW - Class 3/Advanced,47.882511512360956,52.08569560880733,42.500926366760275,36.884459412133005,31.617250881355808,30.11004916578612,28.691085319412217,27.352830993830374,26.088590570911435,24.892389122967824,24.405668317101448,24.210636269551213,24.015604222000977,23.820572174450746,23.625540126900507,23.43050807935027,23.235476031800033,23.040443984249798,22.845411936699563,22.65037988914932,22.45534784159908,22.26031579404885,22.06528374649861,21.87025169894838,21.67521965139814,21.480187603847902,21.28515555629767,21.09012350874743,20.895091461197193,20.837037218592357 -Large DW - Class 3/Moderate,47.882511512360956,56.42452232817314,49.25555052659914,43.979187312528545,39.030933266497925,37.133663912770935,35.347468613255735,33.66287066383042,32.071441603360995,30.565660177674758,29.93035213100815,29.680073245318848,29.429794359629547,29.179515473940242,28.92923658825094,28.67895770256164,28.42867881687233,28.178399931183034,27.928121045493725,27.67784215980442,27.427563274115112,27.17728438842581,26.92700550273651,26.676726617047212,26.426447731357904,26.1761688456686,25.925889959979294,25.675611074289996,25.425332188600688,25.35586400543931 -Large DW - Class 3/Conservative,47.882511512360956,57.18197851816411,50.535374051621226,47.88298694019697,45.39553777810274,43.05810556422949,40.85751637263463,38.78209492197108,36.821457364247394,34.966337528712714,34.48821627748118,34.192358750327145,33.896501223173104,33.600643696019084,33.30478616886504,33.008928641711,32.713071114556975,32.41721358740295,32.121356060248914,31.82549853309487,31.52964100594084,31.23378347878681,30.937925951632764,30.64206842447874,30.346210897324703,30.05035337017067,29.754495843016638,29.4586383158626,29.16278078870857,29.08389610458805 -Residential DW - Class 4/Advanced,133.43280106745928,148.14075195730365,118.60707804447303,92.30014525375881,81.7895615485022,71.18404672596232,62.21200372064695,56.25101872641915,50.5001219119667,44.92664744937498,42.39654405468481,41.31338695371833,40.22803474504159,39.14040919378209,38.050428302588486,36.958006082696485,35.8630523080726,34.765472251158734,33.66516639859099,32.56203014509891,31.81000878530556,31.05625600004093,30.300702692366958,29.54327603912536,28.783899236323094,28.02249122335109,27.258966383954267,26.59243289453124,26.38221025634691,26.17198761816257 -Residential DW - Class 4/Moderate,133.43280106745928,162.01912352933377,140.2932742158968,127.93379155063914,116.26398835298204,105.22770368575513,94.77471309182471,84.85996439597862,75.44292859331532,66.41546740105844,62.384386871172715,60.66842041124491,58.948941778980725,57.22582579858406,55.49894127429287,53.76815062408423,52.033309486304596,50.29426629686096,48.55086183437113,46.80292873040238,45.61677945635158,44.42785990154675,43.23605951088697,42.041261767318964,40.84334378445391,39.64217586531727,38.43762102390093,37.38825234244265,37.06898102296627,36.749709703489906 -Residential DW - Class 4/Conservative,133.43280106745928,164.44195788851871,144.40223770100863,134.22181887742224,124.60948417388867,115.51897422200203,106.90891949015192,98.74221081891835,90.98546475240954,83.6065233624052,78.37466112436304,76.15244717726618,73.925667406132,71.69415908242564,69.4577516516564,67.21626625719443,64.96951522889017,62.717301533422756,60.45941818299526,58.19564759864517,56.66219599318842,55.1251430227514,53.58434496570296,52.03965034987385,50.49089942295857,48.93792357889021,47.380544735858244,46.02490790077177,45.618397636261776,45.21188737175177 -Commercial DW - Class 4/Advanced,92.37342190270417,101.61137044953836,81.37009857893321,69.20934497714816,60.2292398637927,52.830393331780364,46.61445062725544,42.60197769821441,38.77479053511958,35.109244129784564,33.15741978491683,32.30698661558196,31.454811616415533,30.600832707623372,29.744984823864066,28.88719973258842,28.027405838951225,27.16552797612319,26.301487179712215,25.435200444870883,24.841139559045104,24.24568088361975,23.648768636244956,23.050344026372148,22.450345049702303,21.848706265546113,21.245358555415454,20.821696992700137,20.63552725076423,20.449357508828328 -Commercial DW - Class 4/Moderate,92.37342190270417,110.88742439374258,95.7912825972125,87.49862585465075,79.74078477358812,72.46763803963464,65.63513757492461,59.20441571107411,53.14104536892942,49.77641282037858,48.247384161759804,46.718355503141034,45.18932684452226,43.6602981859035,42.13126952728473,40.602240868665966,39.073212210047195,37.54418355142842,36.01515489280965,34.38671609415221,33.87006792814793,33.35341976214365,32.83677159613938,32.3201234301351,31.803475264130814,31.286827098126533,30.770178932122253,30.253530766117972,29.736882600113685,29.220234434109408 -Commercial DW - Class 4/Conservative,92.37342190270417,112.50680330264602,102.5268308292862,95.6969353394569,89.3075181170585,83.31729886438626,77.88940185290261,72.39360755837725,66.65224059825984,62.355535718757274,60.37515409051455,58.39477246227182,56.41439083402909,54.43400920578636,52.453627577543635,50.47324594930091,48.49286432105817,46.512482692815446,44.53210106457272,42.42248625427972,41.758199266435824,41.09391227859194,40.429625290748035,39.765338302904155,39.10105131506025,38.43676432721635,37.772477339372465,37.10819035152857,36.443903363684676,35.77961637584078 -Midsize DW - Class 4/Advanced,68.77600222323795,73.9511438970827,60.76955707105935,55.33905977907084,49.41480299618197,43.98599117556317,38.992967835848,34.38528455683335,30.11999039104193,28.1532319490134,26.92234333652688,26.520771409564418,26.11863773013628,25.715922277068877,25.31260406632844,24.9086610924343,24.504070265541422,24.098807343814634,23.692846860677854,23.28616204647947,23.084197322189407,22.882219313045834,22.680227488882874,22.478221290944187,22.276200129929315,22.07416338387773,21.872110395874397,21.558104659126812,21.33904675823703,21.119988857347245 -Midsize DW - Class 4/Moderate,68.77600222323795,80.34768364072528,68.82434495800192,62.74715728680098,57.20038339563056,52.11748561279648,47.442608659668956,43.12851859783372,39.13500123624552,36.63944945775641,36.11838464371636,35.59731982967631,35.07625501563626,34.55519020159621,34.03412538755615,33.5130605735161,32.99199575947605,32.470930945435995,31.94986613139594,31.428801317355887,30.907736503315835,30.38667168927579,29.86560687523573,29.34454206119567,28.823477247155633,28.302412433115574,27.78134761907552,27.757464253895094,27.73358088871467,27.70969752353424 -Midsize DW - Class 4/Conservative,68.77600222323795,81.46436769766629,70.68252558115297,65.49754346370997,60.765103889479285,56.42843773159886,52.43988995018363,48.75916112726842,45.3519410073999,42.43880397776036,41.81830287394838,41.1978017701364,40.57730066632442,39.956799562512444,39.33629845870047,38.71579735488849,38.09529625107651,37.47479514726453,36.854294043452555,36.23379293964057,35.6132918358286,34.99279073201662,34.37228962820465,33.751788524392666,33.13128742058069,32.510786316768716,31.890285212956734,31.866401847776306,31.842518482595878,31.818635117415454 -Large DW - Class 4/Advanced,49.50770418997033,53.76510742061034,43.80412588703772,37.961052689857475,32.49650135364088,30.908467504453018,29.417049639148754,28.013690882776423,26.69081584730968,25.441693831830978,24.944232472727894,24.74489661883873,24.545560764949563,24.3462249110604,24.14688905717123,23.94755320328206,23.748217349392895,23.54888149550373,23.34954564161456,23.150209787725387,22.95087393383622,22.751538079947057,22.552202226057886,22.352866372168723,22.153530518279553,21.954194664390386,21.75485881050122,21.555522956612048,21.35618710272288,21.29685176698252 -Large DW - Class 4/Moderate,49.50770418997033,58.243831990176645,50.76586607274375,45.262863369466466,40.11635231944071,38.11832514950975,36.24185795825792,34.47618468509287,32.811774153391866,31.24015795216182,30.590830451601544,30.335028617923644,30.079226784245744,29.823424950567837,29.567623116889933,29.311821283212034,29.056019449534126,28.800217615856226,28.54441578217832,28.28861394850041,28.0328121148225,27.7770102811446,27.5212084474667,27.2654066137888,27.00960478011089,26.753802946432987,26.49800111275508,26.242199279077184,25.986397445399273,25.91539629567779 -Large DW - Class 4/Conservative,49.50770418997033,59.02571102520262,52.08493263424594,49.28060812480426,46.657951394669524,44.19986328509698,41.89132526307474,39.71909230074368,37.67143859563269,35.73794582076284,35.24927378417231,34.9468875171687,34.64450125016508,34.34211498316148,34.03972871615786,33.73734244915424,33.43495618215064,33.13256991514703,32.83018364814342,32.5277973811398,32.225411114136186,31.92302484713258,31.62063858012896,31.31825231312536,31.015866046121744,30.713479779118128,30.41109351211452,30.108707245110907,29.806320978107298,29.72569553185139 -Residential DW - Class 5/Advanced,139.26943773805905,154.40699253847325,123.46347349239164,95.9618939346108,84.93625356339169,73.84216634733028,64.46856144258429,58.23441399223383,52.23227755322887,46.42670245603191,43.812121485559096,42.692798872039475,41.57120785839857,40.44726759758116,39.32089335442783,38.19199626909703,37.060483102999896,35.92625596572163,34.78921202124845,33.649243171646454,32.87211258448104,32.09319276131108,31.312412298122116,30.52969594026477,29.744964319338894,28.958133668204216,28.169115511966098,27.480327148104905,27.263085390114753,27.045843632124594 -Residential DW - Class 5/Moderate,139.26943773805905,168.8724086205128,146.03761620213314,133.0092049333485,120.73701592328612,109.15706478200458,98.21238746142188,87.85210312432376,78.03062322470754,68.63301222246272,64.46733801879117,62.69407718624475,60.91718691350429,59.13653784528136,57.35199440532101,55.563414417876686,53.77064870120625,51.97354063064597,50.17192566857384,48.36563085829562,47.13987726791591,45.91126089992895,44.679667507911574,43.44497668442477,42.20706144002833,40.96578774729782,39.72101404640179,38.636608013308845,38.306676549609556,37.97674508591027 -Residential DW - Class 5/Conservative,139.26943773805905,171.39772702127567,150.31482218924202,139.546692060067,129.40358823076087,119.83262687512958,110.78672655939141,102.22383369275151,94.10626882330823,86.39806003560737,80.99151124537684,78.69509983760896,76.39397015758883,74.08795404344153,71.77687524603557,69.46054893690042,67.13878117977131,64.81136836258545,62.47809658643417,60.138741007614954,58.55408901466382,56.965715410823236,55.373471675743126,53.77720127975278,52.17673913657989,50.571911010572684,48.96253287395034,47.561632705472,47.14154947720541,46.72146624893881 -Commercial DW - Class 5/Advanced,96.8056046989201,106.26742988005911,84.93574634480588,72.11325462117388,62.65181903495762,54.86967957229034,48.34298348778924,44.12098197491159,40.10534727866625,36.26967181433286,34.253335940911924,33.37479432840162,32.49445331525161,31.612248769811746,30.728113476206616,29.841976946670734,28.953765220012297,28.06340064499451,27.170801647301047,26.27588247861549,25.662186744039587,25.047047020243788,24.430405681164853,23.812201993114105,23.192371902431816,22.570847805488714,21.947558299298414,21.509893911445747,21.31757090338514,21.125247895324538 -Commercial DW - Class 5/Moderate,96.8056046989201,115.96853328726984,99.98886842723947,90.73042669246065,82.09893761789876,74.03280388802798,66.47824145188,59.38807876583957,52.72077087464531,46.43958478408357,45.83852131827393,44.52803206986579,43.217542821457656,41.907053573049495,40.59656432464135,39.2860750762332,37.975585827825064,37.337325076525325,36.04578194971711,34.75085137326046,34.21712699699126,33.68340262072206,33.14967824445287,32.615953868183674,32.082229491914475,31.548505115645273,31.014780739376082,30.48105636310688,29.947331986837685,29.413607610568487 -Commercial DW - Class 5/Conservative,96.8056046989201,117.66211574649475,107.01956921442927,99.71222046500911,92.05047025464252,84.89055830111681,78.184743135925,71.89115288955598,65.97291013947417,61.123687697458735,59.9508378961323,58.77798809480588,57.60513829347945,56.43228849215302,55.259438690826585,54.086588889500156,52.91373908817372,51.74088928684729,50.56803948552087,49.395189684194435,48.222339882868006,47.049490081541585,45.87664028021515,44.70379047888871,43.530940677562285,42.358090876235856,41.18524107490942,40.01239127358299,38.839541472256556,37.666691670930135 -Midsize DW - Class 5/Advanced,72.25462771975721,77.46772236731805,63.49390266287905,57.683745350603445,51.39797032320976,45.661510419094995,40.40537313649165,35.571655402967714,31.1114015897019,29.03855370841634,27.768957906857917,27.354757931877767,26.939978539260068,26.52459907823457,26.108597904892232,25.691952321756137,25.274638512885495,24.856631474123272,24.437904938057663,24.018431293224108,23.810115476975238,23.60178595811017,23.393442189791145,23.185083595690863,22.97670956797741,22.768319465131746,22.559912609581144,22.23603247859621,22.0100859644709,21.784139450345588 -Midsize DW - Class 5/Moderate,72.25462771975721,84.16843501162329,71.90979283409818,65.40571988133011,59.496009899543616,54.10275064229631,49.16107728789363,44.61655098613238,40.423145023194564,37.791633402968884,37.25418290295273,36.71673240293657,36.179281902920415,35.641831402904266,35.10438090288811,34.566930402871954,34.0294799028558,33.49202940283964,32.95457890282349,32.417128402807336,31.87967790279118,31.34222740277503,30.80477690275887,30.26732640274271,29.72987590272657,29.192425402710406,28.654974902694253,28.630340488294316,28.60570607389438,28.581071659494437 -Midsize DW - Class 5/Conservative,72.25462771975721,85.33822043935795,73.85127711180058,68.27263841008764,63.20379354015695,58.57791602627596,54.33937036015428,50.441463542063005,46.84471778494745,43.77335756196666,43.133343844827266,42.49333012768786,41.853316410548466,41.21330269340907,40.573288976269666,39.93327525913027,39.29326154199087,38.65324782485147,38.01323410771207,37.37322039057267,36.73320667343328,36.093192956293876,35.45317923915448,34.81316552201508,34.17315180487569,33.53313808773628,32.89312437059689,32.868489956196946,32.84385554179701,32.81922112739707 -Large DW - Class 5/Advanced,51.68513413930647,56.01087616811004,45.54402440840551,39.39652887949658,33.66763222574689,31.97109568946387,30.382716033367434,28.892469999154457,27.491535734076322,26.172118024632667,25.660374683595727,25.45531595091021,25.250257218224696,25.04519848553918,24.84013975285366,24.63508102016814,24.430022287482625,24.224963554797107,24.01990482211159,23.814846089426066,23.609787356740547,23.404728624055032,23.19966989136951,22.994611158684,22.78955242599848,22.584493693312957,22.379434960627442,22.17437622794192,21.969317495256405,21.908278657972502 -Large DW - Class 5/Moderate,51.68513413930647,60.67667708048554,52.78228469832485,46.974453487174586,41.56209252901913,39.42882709087716,37.43156068928099,35.55768984056951,33.79612173703326,32.13705449159961,31.469084972996214,31.205939137416692,30.942793301837174,30.67964746625765,30.416501630678127,30.153355795098605,29.89020995951908,29.62706412393956,29.363918288360033,29.100772452780507,28.837626617200982,28.57448078162146,28.311334946041942,28.048189110462424,27.785043274882895,27.52189743930337,27.258751603723844,26.995605768144326,26.7324599325648,26.65942035891541 -Large DW - Class 5/Conservative,51.68513413930647,61.49121520586634,54.15374454273061,51.14412703593795,48.33944217156502,45.71944753797538,43.26648169487407,40.96506552795756,38.801575277073695,36.76397264118868,36.26127096175161,35.95020326628454,35.63913557081746,35.32806787535039,35.01700017988331,34.70593248441622,34.39486478894916,34.08379709348208,33.772729398015,33.461661702547914,33.15059400708084,32.83952631161377,32.52845861614668,32.21739092067961,31.906323225212535,31.595255529745454,31.28418783427838,30.9731201388113,30.662052443344226,30.57911226219331 -Residential DW - Class 6/Advanced,149.19579093247415,165.0429394812778,131.69203311712303,102.1567145129566,90.2525200531717,78.32770142991271,68.27257586702981,61.575011666334504,55.14755098758561,48.949781775424626,46.19311026596242,45.01295757861676,43.83041321395951,42.64539193126709,41.45780439041104,40.2675569024231,39.07455116162277,37.878683957698144,36.67984686596756,35.47792591386795,34.65856182724601,33.83731126781137,33.01409895106737,32.188845532618,31.361467330752912,30.53187602597021,29.699978335168655,28.97375746836495,28.74470961263584,28.515661756906724 -Residential DW - Class 6/Moderate,149.19579093247415,180.50477026853758,155.7706910815382,141.5956148721934,128.29409696818934,115.78779987295992,104.00748091786906,92.8917096257493,82.38579618689495,72.36290309571868,67.97084351728213,66.10121405423209,64.22775790748351,62.35033869187861,60.468813463211944,58.58303231913423,56.69283797055674,54.79806528098031,52.89854077091439,50.994082084258,49.70171438236591,48.40632832397349,47.10780345388609,45.806012821070084,44.500822534788945,43.19209128383964,41.87966981526016,40.736331265077226,40.38846953261364,40.04060780015006 -Residential DW - Class 6/Conservative,149.19579093247415,183.20403903309312,160.33296311690106,148.55512951548906,137.5031208909228,127.11184792828924,117.32377805299978,108.08786970961948,99.35868205050178,91.09340015195392,85.39303011833792,82.97181923472435,80.54563366230268,78.11429610036784,75.67762072145268,73.23541265250316,70.7874674177039,68.33357033960606,65.87349589487185,63.40700702057005,61.73623642646184,60.061541968903185,58.38276705614105,56.69974665183175,55.01230669801779,53.32026349013516,51.62342299933334,50.14639030244705,49.70347746859589,49.26056463474473 -Commercial DW - Class 6/Advanced,104.24361806715369,114.06481921429483,90.89711964461856,76.96207624280179,66.69319405822993,58.26958722561545,51.22391292586304,46.65260122290754,42.323374586435165,38.20496934539092,36.08104468932009,35.155625359737336,34.228310616084336,33.29903290473831,32.3677214232814,31.434301922822325,30.498696495706426,29.560823347338587,28.62059655071427,27.6779257821102,27.031484125651538,26.383521430784707,25.733976996602596,25.08278684875425,24.429883515768765,23.775195786784423,23.118648448854167,22.657630918641146,22.455045831437097,22.25246074423306 -Commercial DW - Class 6/Moderate,104.24361806715369,124.47774260551269,107.00677309250035,96.83104795823216,87.39475505842731,78.62012239431532,70.43991508003896,62.79570925308919,55.63649452301763,48.91753424654555,48.28439889854891,46.9039838283714,45.523568758193896,44.143153688016376,42.762738617838856,41.38232354766135,40.00190847748385,39.329591050334244,37.969133039560106,36.60510682969554,36.04290368822145,35.48070054674735,34.91849740527325,34.35629426379915,33.79409112232505,33.23188798085094,32.66968483937685,32.10748169790274,31.545278556428645,30.983075414954545 -Commercial DW - Class 6/Conservative,104.24361806715369,126.29559194330156,114.53093668840647,106.41676837469815,97.98821439516003,90.15065934622595,82.84404862056518,76.0161976702753,69.62154370560657,64.38515977516609,63.14972839503661,61.914297014907156,60.67886563477769,59.443434254648224,58.20800287451875,56.972571494389285,55.737140114259816,54.50170873413035,53.266277354000884,52.03084597387141,50.795414593741945,49.55998321361248,48.324551833483014,47.08912045335354,45.853689073224075,44.618257693094606,43.382826312965136,42.14739493283567,40.9119635527062,39.676532172576735 -Midsize DW - Class 6/Advanced,78.1598763973818,83.40890587363764,68.0783406027025,61.61635007110439,54.715294201735425,48.4581685324095,42.75886378053878,37.54596873376437,32.75976256276629,30.509669865450647,29.175755333857325,28.74057165970417,28.3047792141565,27.868356300259663,27.431280177607032,26.993526998849507,26.55507174151185,26.11588813470661,25.67594858029406,25.235224067990966,25.01635480730658,24.797471149820595,24.578572520992015,24.359658315296343,24.14072789410842,23.921780583409344,23.70281567130001,23.362527516058133,23.125134372362595,22.88774122866706 -Midsize DW - Class 6/Moderate,78.1598763973818,90.62351207549672,77.10188165975826,69.86477227450816,63.33599683046003,57.41641449501755,52.0245611878565,47.09287800516508,42.56486578343224,39.70618751809726,39.14150934957808,38.57683118105891,38.01215301253973,37.44747484402056,36.88279667550138,36.3181185069822,35.75344033846303,35.18876216994385,34.62408400142468,34.0594058329055,33.494727664386325,32.93004949586716,32.36537132734797,31.800693158828793,31.23601499030963,30.671336821790447,30.10665865327127,30.080776239903937,30.054893826536603,30.029011413169265 -Midsize DW - Class 6/Conservative,78.1598763973818,91.88301112429586,79.18354655022797,72.92714373842024,67.28308795987238,62.16567303677188,57.50447415251439,53.24108736523991,49.32666975899423,45.99095056620726,45.318513246657716,44.64607592710817,43.97363860755863,43.30120128800908,42.62876396845954,41.95632664890999,41.28388932936045,40.6114520098109,39.93901469026136,39.26657737071181,38.59414005116227,37.921702731612726,37.24926541206319,36.57682809251364,35.9043907729641,35.231953453414555,34.559516133865,34.53363372049767,34.507751307130334,34.481868893763 -Large DW - Class 6/Advanced,55.34046019666239,59.77146153000293,48.45158677475402,41.79152143268405,35.619227770140775,33.74039838142095,31.989781172653068,30.354685272265492,28.824041224341485,27.388150058615594,26.85262964706061,26.638043294655557,26.423456942250503,26.208870589845453,25.994284237440393,25.779697885035336,25.565111532630286,25.350525180225233,25.13593882782018,24.921352475415116,24.70676612301006,24.49217977060501,24.277593418199952,24.063007065794903,23.848420713389846,23.63383436098479,23.419248008579736,23.20466165617468,22.990075303769625,22.92620042618572 -Large DW - Class 6/Moderate,55.34046019666239,64.75052557648694,56.15194266316685,49.830122996433936,43.97130248032929,41.61084583024708,39.41146782552034,37.3572243616038,35.43420839031712,33.630234665357776,32.931229357767734,32.655857008255616,32.38048465874349,32.10511230923136,31.829739959719237,31.554367610207116,31.278995260694984,31.003622911182863,30.72825056167073,30.452878212158602,30.177505862646473,29.90213351313435,29.626761163622227,29.351388814110106,29.076016464597974,28.80064411508585,28.525271765573716,28.2498994160616,27.974527066549467,27.898093863801257 -Large DW - Class 6/Conservative,55.34046019666239,65.61975201172058,57.61095746307664,54.2532792093441,51.14151151009033,48.24959359206849,45.55502148029053,43.03826122499305,40.68227457986129,38.47213276739936,37.94607411910112,37.620553321975656,37.29503252485019,36.96951172772474,36.64399093059928,36.31847013347381,35.99294933634836,35.667428539222904,35.34190774209744,35.01638694497197,34.69086614784651,34.36534535072106,34.03982455359559,33.71430375647014,33.388782959344674,33.06326216221921,32.737741365093754,32.41222056796829,32.086699770842834,31.999905949834076 -Residential DW - Class 7/Advanced,165.73523472704105,182.7549644630966,145.39206470419936,112.47154149285495,99.10759111899998,85.80348544884475,74.61765060647078,67.15273265619871,60.0209040346498,53.17322135977652,50.17870128078375,48.896723755930495,47.612148197286324,46.32488200946677,45.0348281439814,43.74188482827749,42.44594527475514,41.14689736800623,39.84462332835148,38.538999349553016,37.64893965220677,36.756830715153605,35.86259075826988,34.96613359124015,34.0673683122065,33.166198981365824,32.26252426705104,31.473644286261642,31.224833936288217,30.97602358631479 -Residential DW - Class 7/Moderate,165.73523472704105,199.87612302305195,171.97564545611155,155.89261214234108,140.8815941960815,126.83886569099768,113.67366432319673,101.30622753719604,89.66617516460504,78.60645185708447,73.83544067544152,71.80449758042181,69.76939763133666,67.72999267557081,65.68612743553975,63.637639075158965,61.58435673426873,59.52610102821595,57.46268350951384,55.393906088181794,53.99003151717329,52.58287816263373,51.172315176365274,49.75820465386318,48.340401152154826,46.91875116755524,45.493092569397085,44.25110554487954,43.873229929667545,43.495354314455554 -Residential DW - Class 7/Conservative,165.73523472704105,202.8650710428408,177.0125344406844,163.55483330622044,150.99415589520808,139.24370810051087,128.22754330582606,117.87891908685691,108.13894386180318,98.95303625493082,92.76083219116774,90.13071664001487,87.49519717857689,84.85408120845408,82.20716686878644,79.55424247266416,76.89508590187958,74.22946395638373,71.55713165444372,68.87783147908482,67.06290500914653,65.24371612061783,63.42009471084156,61.5918615039616,59.75882742411349,57.92079291650677,56.07754721127392,54.47307455177387,53.99194672437102,53.51081889696817 -Commercial DW - Class 7/Advanced,116.7715479022667,127.1534923825011,100.87653958205487,85.06168545657907,73.43311433417858,63.93322999496441,56.01958654641834,50.86540536041973,46.01440833666147,41.42660299351477,39.12357841260908,38.12012310755269,37.11461255765402,36.10697351283175,35.09712920025486,34.08499910999507,33.07049876483555,32.053539472852776,31.034028061248446,30.011866589752238,29.31091374724423,28.608311604779885,27.90399434284873,27.197892592463315,26.489933192621645,25.780038927606824,25.068128242140798,24.568235413421924,24.348567340817617,24.128899268213313 -Commercial DW - Class 7/Moderate,116.7715479022667,138.76127455605015,118.75484089723463,107.02169881525815,96.22674593767015,86.26178091507707,77.03462491941437,68.46626173729939,60.48856931703834,53.04250482006426,52.35598034034283,50.859161783533615,49.3623432267244,47.86552466991517,46.36870611310594,44.87188755629672,43.37506899948751,42.64605841219049,41.170879793614105,39.6918320875956,39.08222117198407,38.47261025637253,37.862999340761,37.25338842514947,36.64377750953793,36.034166593926386,35.42455567831486,34.81494476270332,34.20533384709179,33.59572293148025 -Commercial DW - Class 7/Conservative,116.7715479022667,140.78771788465278,127.10506794262172,117.61623543310829,107.89076535754634,98.9130541780507,90.60005545207474,82.88058129881419,75.69325868748827,69.81443771271086,68.47482859412567,67.13521947554048,65.79561035695528,64.45600123837009,63.1163921197849,61.7767830011997,60.4371738826145,59.09756476402931,57.75795564544412,56.41834652685892,55.078737408273724,53.739128289688544,52.39951917110334,51.05991005251814,49.720300933932954,48.38069181534776,47.04108269676256,45.70147357817737,44.36186445959217,43.02225534100698 -Midsize DW - Class 7/Advanced,88.03865253233822,93.30284510379593,75.68817876557918,68.13019073416736,60.20332898969229,53.082922162148904,46.65185814435588,40.81465364171942,35.492681398734405,32.953346833262316,31.512592200407354,31.04255241912536,30.57185510680504,30.10047682867063,29.62839302291894,29.15557793214356,28.68200452969004,28.207644440499923,27.732467855956,27.25644344219167,27.020043812491327,26.78362863287522,26.5471972827844,26.310749108194784,26.074283419330428,25.83779948818678,25.601296545845056,25.23375295548864,24.97734576935595,24.720938583223262 -Midsize DW - Class 7/Moderate,88.03865253233822,101.37324571493376,85.72037670957356,77.25060402261009,69.68870239490285,62.896125746689385,56.76115392156152,51.19269976497024,46.1157560936755,42.88646106236992,42.276554904143815,41.66664874591771,41.0567425876916,40.446836429465506,39.836930271239396,39.22702411301329,38.61711795478719,38.00721179656109,37.39730563833498,36.787399480108874,36.17749332188277,35.567587163656675,34.957681005430565,34.347774847204455,33.73786868897837,33.12796253075225,32.518056372526146,32.490100903052465,32.46214543357879,32.43418996410511 -Midsize DW - Class 7/Conservative,88.03865253233822,102.78214616060698,88.03473136283087,80.63671747617289,74.03169331331357,68.09864431342504,62.73998730644188,57.876161239292756,53.44165028248404,49.674603228528376,48.948306932551795,48.2220106365752,47.49571434059861,46.76941804462203,46.04312174864543,45.316825452668844,44.590529156692256,43.86423286071566,43.13793656473907,42.41164026876248,41.685343972785894,40.959047676809305,40.23275138083272,39.50645508485613,38.78015878887954,38.05386249290295,37.327566196926355,37.29961072745268,37.271655257979,37.24369978850532 -Large DW - Class 7/Advanced,61.484107250640214,66.06610043477922,53.30209396542667,45.77624873470077,38.85952951859118,36.67358317678954,34.6513149529787,32.77500456840149,31.029400582982753,29.40130491010206,28.826421288097126,28.596061852972635,28.36570241784814,28.13534298272365,27.904983547599148,27.67462411247465,27.444264677350155,27.21390524222566,26.983545807101166,26.753186371976664,26.522826936852166,26.292467501727675,26.062108066603173,25.831748631478682,25.601389196354184,25.371029761229686,25.14067032610519,24.910310890980693,24.679951455856198,24.611381481326315 -Large DW - Class 7/Moderate,61.484107250640214,71.5695185702232,61.773335475834166,54.58131282537024,47.97139729507686,45.22823940491557,42.69048222026432,40.33588845123227,38.145318969205626,36.10221141180823,35.35182600285398,35.05621252058192,34.76059903830986,34.46498555603779,34.16937207376573,33.87375859149367,33.5781451092216,33.282531626949535,32.98691814467747,32.6913046624054,32.39569118013333,32.100077697861266,31.804464215589206,31.50885073331715,31.213237251045076,30.917623768773012,30.62201028650094,30.326396804228885,30.030783321956815,29.94873192766964 -Large DW - Class 7/Conservative,61.484107250640214,72.53028478708883,63.37841281464821,59.4262070061373,55.79388438672688,52.444119474871925,49.34517646381077,46.46990063026692,43.79492052278149,41.30001126820951,40.73528489252839,40.385836821359575,40.03638875019077,39.686940679021966,39.33749260785316,38.988044536684335,38.63859646551554,38.28914839434673,37.93970032317792,37.5902522520091,37.24080418084029,36.89135610967149,36.54190803850267,36.192459967333875,35.84301189616506,35.49356382499625,35.14411575382744,34.794667682658634,34.445219611489826,34.35204604590288 -Residential DW - Class 8/Advanced,191.56992552199375,210.36176959346088,166.70931147397795,128.5005152994015,112.85505226207438,97.40217384208586,84.45845077115077,75.80238431156884,67.57900881637524,59.72530420652481,56.361794941959516,54.92185025364112,53.47898739797208,52.0331023698279,50.584086162259915,49.13182446215114,47.67619732337597,46.21707881550015,44.75433664585841,43.28783175262545,42.2880975851901,41.28606166770542,40.281632142980186,39.274712200201016,38.26519973644885,37.2529869900764,36.23796014317894,35.351873206367436,35.0724040776993,34.79293494903116 -Residential DW - Class 8/Moderate,191.56992552199375,230.06923539469614,197.19055164812738,178.10977537756224,160.4236314922913,143.9846083331091,128.66528903262554,114.35504244101553,100.95734710162544,88.29245491813191,82.93355269424089,80.65235379234491,78.36648582268793,76.07578237707068,73.78006904437538,71.4791629236148,69.17287210098802,66.86099508780013,64.5433202157868,62.21962498602754,60.64276291754444,59.062218048982416,57.47784340883551,55.88948409980229,54.296976757212285,52.700148962429836,51.098818606807356,49.703792107322414,49.27935410086684,48.85491609441128 -Residential DW - Class 8/Conservative,191.56992552199375,233.5096912888101,202.96594452322935,186.86398426300752,171.93893184590456,158.06630455482534,145.1385773443469,133.06239036617137,121.75629071517274,111.1461754874176,104.190958896066,101.23675662330797,98.27648456246058,95.30992638286492,92.33685535006776,89.35703369278572,86.37021192307763,83.37612810564013,80.37450707172954,77.36505957274922,75.32649518342794,73.28314315400402,71.23481242151975,69.1813016194833,67.12239837382305,65.05787854031257,62.98750537771008,61.1853272280864,60.64491411940089,60.10450101071538 -Commercial DW - Class 8/Advanced,136.710889649602,147.80136065843948,116.4969573641282,97.65265797411553,83.84688978929957,72.6371730382248,63.3547454850158,57.28213240558997,51.615714667765154,46.29976220829878,43.72582462349384,42.604329288285214,41.4805369424457,40.3543657192254,39.225729814731075,38.09453924836413,36.96069960555112,35.82411176122092,34.68467158232628,33.54226960753323,32.75886117956165,31.973609438591417,31.186440822528024,30.397277802262373,29.606038610602592,28.81263694867133,28.016981667551995,27.45828466063253,27.2127762483708,26.96726783610908 -Commercial DW - Class 8/Moderate,136.710889649602,161.2940769600598,137.1436579219261,122.86322912740829,109.87295628919632,98.0055584147306,87.12147582987103,77.10335624698538,67.85180658385296,59.28208403875102,58.51480123339394,56.841906565682834,55.169011897971735,53.49611723026061,51.823222562549496,50.15032789483839,48.47743322712729,47.66266652167312,46.01395737538985,44.36092400709492,43.679602382997096,42.99828075889927,42.316959134801444,41.63563751070362,40.9543158866058,40.272994262507964,39.591672638410145,38.91035101431231,38.229029390214485,37.54770776611666 -Commercial DW - Class 8/Conservative,136.710889649602,163.64958506017317,146.78689160259745,135.02598672131091,123.19108612293829,112.37919048726724,102.46315276422727,93.33605813559888,84.9073536728256,78.02695927809052,76.52976715610376,75.03257503411702,73.53538291213026,72.0381907901435,70.54099866815675,69.04380654616999,67.54661442418323,66.04942230219649,64.55223018020973,63.05503805822297,61.55784593623622,60.06065381424948,58.56346169226271,57.066269570275956,55.5690774482892,54.07188532630245,52.57469320431569,51.077501082328936,49.58030896034218,48.08311683835544 -Midsize DW - Class 8/Advanced,103.79056052437416,108.95558209546398,87.65583060091666,78.32912174799775,68.76922978348772,60.28645766475141,52.708473953005445,45.89784829185225,39.743641849054555,36.75733777686314,35.15026869943713,34.62596957144368,34.10093700989045,33.57514487479315,33.04856576904094,32.521170961904495,31.992930306889996,31.463812153445733,30.933783251977456,30.40280865157337,30.139120077444993,29.87541415838625,29.61169020220356,29.347947479375165,29.084185220500373,28.820402613536956,28.556598800805496,28.146627577948852,27.860621862147593,27.574616146346337 -Midsize DW - Class 8/Moderate,103.79056052437416,118.37989488412445,99.27429807993006,88.81483968250248,79.60420908167225,71.4313467996761,64.13021735939401,57.5684112889598,51.63904279857392,47.83708748310347,47.15677641231787,46.47646534153227,45.796154270746676,45.115843199961084,44.43553212917548,43.755221058389886,43.074909987604286,42.39459891681869,41.714287846033095,41.033976775247496,40.353665704461896,39.67335463367631,38.993043562890705,38.3127324921051,37.63242142131952,36.952110350533914,36.271799279748315,36.24061675254238,36.209434225336445,36.17825169813051 -Midsize DW - Class 8/Conservative,103.79056052437416,120.0251562692635,101.95459350710216,92.70784644057163,84.56513309414544,77.33986506785908,70.88525770014948,65.08425360151926,59.84235974702118,55.40882323854426,54.59868645904274,53.788549679541205,52.97841290003967,52.168276120538145,51.35813934103661,50.54800256153508,49.73786578203356,48.92772900253202,48.11759222303049,47.30745544352896,46.49731866402743,45.687181884525906,44.87704510502438,44.066908325522846,43.25677154602132,42.446634766519786,41.63649798701826,41.60531545981232,41.57413293260638,41.54295040540045 -Large DW - Class 8/Advanced,71.20694373789058,75.97367604884755,60.90365951455052,52.000137355171745,43.90815009036077,41.23588986475094,38.78685348727766,36.53419226462934,34.45519723867221,32.530530930617076,31.894461562120746,31.63958461865209,31.38470767518343,31.12983073171478,30.874953788246113,30.620076844777454,30.365199901308795,30.11032295784014,29.85544601437148,29.600569070902814,29.345692127434152,29.0908151839655,28.835938240496834,28.58106129702818,28.32618435355952,28.071307410090856,27.8164304666222,27.561553523153535,27.30667657968488,27.230808597492377 -Large DW - Class 8/Moderate,71.20694373789058,82.30241202436255,70.58300924047371,62.002366781822374,54.20382950001616,50.85477167276225,47.78547311770301,44.96228523069995,42.356747604619855,39.94462519899861,39.11437511892537,38.78729903988867,38.46022296085197,38.133146881815264,37.80607080277856,37.478994723741856,37.15191864470515,36.82484256566845,36.49776648663173,36.170690407595025,35.84361432855832,35.51653824952161,35.18946217048491,34.86238609144821,34.5353100124115,34.20823393337479,33.88115785433808,33.554081775301384,33.22700569626467,33.13622144611249 -Large DW - Class 8/Conservative,71.20694373789058,83.40725915229143,72.41699129380652,67.50598863452738,63.04261220158632,58.96832944560324,55.234386700847665,51.79984889403157,48.63009263195242,45.69563487414136,45.070803803289195,44.68416343740885,44.2975230715285,43.91088270564817,43.524242339767824,43.13760197388746,42.75096160800713,42.36432124212679,41.977680876246446,41.59104051036609,41.20440014448575,40.817759778605414,40.43111941272505,40.04447904684472,39.657838680964375,39.27119831508403,38.88455794920369,38.49791758332334,38.111277217443,38.00818704622409 -Residential DW - Class 9/Advanced,229.94718864491074,251.2763990006744,198.24615788259564,152.18248521758807,133.1474010486621,114.51279772575398,98.97168131176394,88.55859219498258,78.72768061646273,69.39387341525419,65.48586592601347,63.81281727848197,62.13637805909108,60.45642742595413,58.7728387256451,57.08547913958609,55.394209304296794,53.6988829032246,51.99934622764273,50.29543770384586,49.13386260287996,47.9696131354344,46.80258257411142,45.63265843597904,44.459722089292576,43.28364832752172,42.104304907467736,41.074774701721374,40.75006400169367,40.425353301665965 -Residential DW - Class 9/Moderate,229.94718864491074,274.81689806347214,234.49361579957576,210.9344713159297,189.26923670536493,169.27836083415016,150.77496527289787,133.59898452993957,117.61252373645652,102.58558782596425,96.35916524829923,93.70867681736895,91.05276347146369,88.39123186356466,85.72387934819037,83.05049341561607,80.37085108427335,77.68471824767795,74.99184897186709,72.29198473891223,70.45985398248692,68.62344423969418,66.78258474669754,64.93709553080585,63.08678678122763,61.2314581675144,59.37089810054817,57.75003917647412,57.25689146154991,56.763743746625714 -Residential DW - Class 9/Conservative,229.94718864491074,278.9265106117233,241.361555194372,221.302034910495,202.85509115889744,185.83378631867006,170.07900206327434,155.4544500406819,141.8427191572925,129.13895935453232,121.05780470612784,117.62536444847855,114.18587180136174,110.73907541365311,107.2847118462266,103.82250483644006,100.35216450825459,96.87338652324065,93.38585116724659,89.88922236696534,87.52064708617252,85.14650912310199,82.7665864847664,80.3806452066673,77.9884385347757,75.58970603950853,73.18417265501249,71.09025075627632,70.46235342943491,69.83445610259352 -Commercial DW - Class 9/Advanced,167.65735265775862,179.84818571218042,140.76987555582514,117.26051633430272,100.11253915940028,86.28187872683134,74.90222873657464,67.43119887679835,60.52019270273678,54.088739081272706,51.08178976240468,49.77162604506076,48.45877889258122,47.143152665829625,45.82464712618329,44.50315715566997,43.17857245641802,41.850777227614365,40.519649817981495,39.185062351581145,38.26986166731004,37.35250757077342,36.432914124576676,35.51099075694246,34.58664194504097,33.659766871994556,32.730259054967654,32.07757283820479,31.790762716084934,31.503952593965096 -Commercial DW - Class 9/Moderate,167.65735265775862,196.26644151419165,165.71845390431466,147.533164840208,131.1874616542426,116.41564989382509,103.00085116781574,90.76428426836523,79.55725181982457,69.25506790597193,68.3587056466196,66.40438106963377,64.45005649264793,62.49573191566208,60.54140733867623,58.58708276169039,56.632758184704564,55.680923841686706,53.754853499618314,51.82373147466942,51.027791586458704,50.231851698247986,49.43591181003727,48.63997192182655,47.844032033615825,47.0480921454051,46.25215225719439,45.45621236898366,44.66027248077294,43.86433259256222 -Commercial DW - Class 9/Conservative,167.65735265775862,199.1326793914919,177.37091965018695,162.13810509578224,147.08920586754587,133.4893316943828,121.13881046577497,109.87304477344829,99.5551343081175,91.15338050140711,89.40431678750831,87.65525307360952,85.90618935971071,84.15712564581192,82.4080619319131,80.6589982180143,78.90993450411548,77.16087079021669,75.41180707631788,73.66274336241908,71.91367964852027,70.16461593462148,68.41555222072267,66.66648850682385,64.91742479292506,63.168361079026255,61.41929736512744,59.67023365122864,57.92116993732983,56.17210622343104 -Midsize DW - Class 9/Advanced,128.04281314876368,132.850899127575,105.81567300575936,93.74188366201058,81.68105140552386,71.13023318818293,61.82255506408745,53.55053266352323,46.15042132348359,42.49979069981465,40.64165560185494,40.03544730300903,39.42839098919064,38.82045643666956,38.21161196819307,37.60182436454413,36.99105876956189,36.37927858805461,35.76644537597598,35.15251872217202,34.84763512917572,34.54273148151945,34.237806978871,33.93286077773829,33.62789198852024,33.322899672312474,33.017882837443736,32.54386343837502,32.21317618528034,31.882488932185662 -Midsize DW - Class 9/Moderate,128.04281314876368,144.34208116298512,119.84116277819301,106.29086836646538,94.5503608891281,84.27976284593792,75.21928822124372,67.16696324223638,59.963392155826796,55.310485706620774,54.52389233866054,53.73729897070031,52.95070560274007,52.16411223477985,51.37751886681961,50.59092549885938,49.80433213089914,49.01773876293891,48.23114539497868,47.444552027018446,46.65795865905822,45.871365291097995,45.08477192313775,44.29817855517751,43.51158518721729,42.724991819257056,41.93839845129682,41.90234440168668,41.86629035207655,41.83023630246641 -Midsize DW - Class 9/Conservative,128.04281314876368,146.34816887425166,123.07674063463635,110.949899113477,100.44272714882723,91.25105123295195,83.14237576498154,75.93594423440312,69.48910534685186,64.06512367289622,63.128422441265975,62.191721209635716,61.255019978005464,60.31831874637521,59.38161751474496,58.4449162831147,57.508215051484456,56.57151381985419,55.634812588223944,54.69811135659369,53.76141012496345,52.82470889333319,51.88800766170294,50.951306430072684,50.01460519844244,49.07790396681219,48.14120273518193,48.10514868557179,48.06909463596166,48.033040586351525 -Large DW - Class 9/Advanced,86.11527718493521,91.05877958348115,72.41417918085112,61.38500050881798,51.49729404831527,48.07925298587688,44.98178630585814,42.161814701088566,39.58364669151979,37.21746002505917,36.489747146788986,36.19814808020486,35.906549013620726,35.61494994703661,35.32335088045247,35.03175181386834,34.74015274728421,34.44855368070009,34.15695461411596,33.86535554753182,33.57375648094769,33.28215741436356,32.99055834777943,32.6989592811953,32.407360214611174,32.11576114802704,31.824162081442914,31.532563014858777,31.24096394827465,31.15416507000077 -Large DW - Class 9/Moderate,86.11527718493521,98.6441302497559,83.92288277919018,73.1924089056575,63.57249259107065,59.29445055783348,55.417641469934836,51.888146991266055,48.66129543734869,45.69976108691509,44.749890356805196,44.37568985812091,44.00148935943662,43.62728886075232,43.253088362068034,42.878887863383746,42.50468736469945,42.13048686601516,41.756286367330866,41.38208586864657,41.007885369962274,40.633684871277985,40.2594843725937,39.885283873909415,39.51108337522511,39.136882876540824,38.76268237785652,38.38848187917224,38.014281380487944,37.910417130373176 -Large DW - Class 9/Conservative,86.11527718493521,99.96835248471572,86.10347925045441,79.68931155653172,73.93898243123009,68.75450581686665,64.05627566896106,59.77894939609675,55.86839024559494,52.27936389588449,51.564508505068574,51.122161824901646,50.67981514473472,50.237468464567804,49.79512178440088,49.352775104233935,48.91042842406702,48.4680817439001,48.02573506373317,47.58338838356623,47.14104170339931,46.69869502323239,46.256348343065454,45.81400166289854,45.37165498273161,44.92930830256468,44.48696162239776,44.04461494223083,43.60226826206391,43.48432508018041 -Residential DW - Class 10/Advanced,246.7580857754169,280.68922454034214,230.0490388844301,183.10923648101814,165.83051827113943,147.39680931019038,131.46690281811345,121.23386160770245,110.93458109715822,100.53174793009713,94.87016997686362,92.44640406453375,90.01772618953727,87.5839612867641,85.14492587185639,82.7004275289259,80.25026436040466,77.79422439572438,75.33208495518417,72.86361196499314,71.18082399676148,69.49416164130261,67.8034702813381,66.10858696147709,64.40933981846904,62.70554746409155,60.99701831601516,59.505525392552514,59.03511305441929,58.56470071628607 -Residential DW - Class 10/Moderate,246.7580857754169,306.98522549191426,272.11135648426676,253.80088868284068,235.72833843119923,217.88909857890334,200.2786801660651,182.8927086574658,165.7269203197517,148.616988056955,139.59669398375388,135.75689917599857,131.90924522797675,128.0534520355121,124.18922602363232,120.316259326916,116.43422890925457,112.54279561773859,108.64160316484676,104.7302770325136,102.07604693531543,99.41561781855378,96.74874229458305,94.07515963477792,91.39459485793753,88.70675774290608,86.01134175795636,83.66318373238862,82.94875464334794,82.23432555430729 -Residential DW - Class 10/Conservative,246.7580857754169,311.5758832851548,280.0810587663411,266.27536398960774,252.64905387469608,239.1986547303032,225.92078197823326,212.81213731400408,199.86950597533166,187.0851801584413,175.37791318926608,170.40529526517045,165.4224604587283,160.42904463451055,155.4246661450531,150.40892476530811,145.38140054833445,140.34165259534998,135.28921773257684,130.22360908653,126.79222528615864,123.35278276035471,119.90495990517898,116.44841777341858,112.98279888951237,109.50772596595768,106.02280051150929,102.9893104042575,102.07966791449088,101.17002542472427 -Commercial DW - Class 10/Advanced,279.33489664331927,294.2060223747346,226.6280755792338,186.14284433584496,156.95096575923876,133.76896324454066,114.96922678915924,102.56954878795274,91.30405825184842,80.99208302863659,76.48949907062041,74.52766948504285,72.56182174328347,70.59181263599758,68.61749206660338,66.63870263221659,64.65527917360949,62.66704829148995,60.673827826123116,58.675426297012606,57.305011473753865,55.931372146689604,54.554379633792514,53.17389831354441,51.78978515075729,50.4018891829746,49.01005096357572,48.03272338749237,47.603256004470545,47.173788621448736 -Commercial DW - Class 10/Moderate,279.33489664331927,321.0639509922123,266.7932620385604,234.19855033668944,205.66853038611734,180.48750237625134,158.09847606853185,138.06148842877764,120.02440227170256,103.70203308984887,102.3598267865347,99.43343543238782,96.50704407824098,93.58065272409408,90.6542613699472,87.72787001580033,84.80147866165349,83.37620886522923,80.49212519617937,77.60047717406377,76.40864259616941,75.21680801827506,74.02497344038072,72.83313886248636,71.64130428459201,70.44946970669764,69.25763512880332,68.06580055090895,66.87396597301459,65.68213139512025 -Commercial DW - Class 10/Conservative,279.33489664331927,325.7527080220432,285.55278624296113,257.38286851568404,230.59841561818106,206.95805154519923,185.9388646817129,167.1278104807471,150.19429674961867,136.49240650290926,133.87337126665403,131.25433603039883,128.63530079414363,126.01626555788843,123.39723032163322,120.77819508537802,118.15915984912279,115.54012461286759,112.92108937661239,110.30205414035716,107.68301890410196,105.06398366784677,102.44494843159154,99.82591319533633,97.20687795908113,94.58784272282591,91.9688074865707,89.3497722503155,86.73073701406027,84.11170177780508 -Midsize DW - Class 10/Advanced,214.7337835745442,217.12130077688022,169.2890835089307,147.31021254077265,126.41269080020896,108.64398054790432,93.35034483258417,80.0483115256556,68.37263041871282,62.46399151708948,59.73300077371465,58.842027208593876,57.94980727498106,57.05629655160264,56.16144848087302,55.26521423890722,54.367542595925045,53.46837976620879,52.56766924668998,51.665351643147226,51.21724952657131,50.7691179346947,50.32095569123055,49.8727615564579,49.42453422288713,48.976272310565236,48.52797436198514,47.831285196349,47.34525819640413,46.85923119645928 -Midsize DW - Class 10/Moderate,214.7337835745442,235.9016056703854,191.72774728995623,167.03025156462354,146.32972189333518,128.72850973216356,113.57904063065082,100.40239994679179,88.83678053089587,81.29248763569855,80.13639343724215,78.98029923878576,77.82420504032936,76.66811084187299,75.51201664341657,74.35592244496017,73.19982824650378,72.04373404804738,70.88763984959098,69.7315456511346,68.5754514526782,67.41935725422182,66.2632630557654,65.10716885730899,63.951074658852626,62.79498046039622,61.638886261939824,61.585895886883364,61.532905511826904,61.47991513677044 -Midsize DW - Class 10/Conservative,214.7337835745442,239.18020127043806,196.90418282525988,174.35166204588543,155.4489712327059,139.37642252486913,125.54268324587369,113.51043244077397,102.9492858733596,94.15960115922478,92.7828861960884,91.406171232952,90.02945626981563,88.65274130667925,87.27602634354285,85.89931138040647,84.5225964172701,83.14588145413369,81.76916649099732,80.39245152786093,79.01573656472455,77.63902160158817,76.26230663845179,74.8855916753154,73.50887671217903,72.13216174904264,70.75544678590624,70.70245641084979,70.64946603579332,70.59647566073687 -Large DW - Class 10/Advanced,139.01421281124863,143.96085517464473,112.43194973096445,93.80956982612025,77.60533236367007,71.5578328939979,66.20535966448413,61.43460684475019,57.15562795925432,53.29611117796542,52.25401248450781,51.83643707066725,51.418861656826685,51.00128624298613,50.58371082914556,50.16613541530499,49.74856000146443,49.330984587623874,48.913409173783315,48.495833759942734,48.07825834610217,47.660682932261615,47.24310751842104,46.82553210458049,46.40795669073992,45.990381276899356,45.5728058630588,45.15523044921822,44.737655035377664,44.61335738950144 -Large DW - Class 10/Moderate,139.01421281124863,155.9530383964213,130.3006323435983,111.85384600576647,95.8024010366112,88.24975682973341,81.56512194351535,75.60699018557033,70.26302856094122,65.44292775634713,64.0826947903536,63.54683255345458,63.010970316555564,62.475108079656536,61.93924584275752,61.4033836058585,60.86752136895947,60.33165913206046,59.79579689516143,59.2599346582624,58.724072421363374,58.18821018446436,57.65234794756534,57.11648571066633,56.5806234737673,56.044761236868275,55.50889899996925,54.97303676307023,54.437174526171205,54.2884389429851 -Large DW - Class 10/Conservative,139.01421281124863,158.0465890266636,133.68627747020258,121.78251975063579,111.42448185381681,102.32944840881703,94.27968779618271,87.10479564928693,80.66949850387968,74.86504421936142,73.84135769267637,73.20790882675412,72.57445996083186,71.94101109490963,71.30756222898738,70.6741133630651,70.04066449714288,69.40721563122064,68.77376676529838,68.14031789937611,67.50686903345387,66.87342016753162,66.23997130160936,65.60652243568713,64.97307356976488,64.33962470384262,63.70617583792038,63.07272697199812,62.439278106075875,62.27038122460913 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential DW - Class 1/Advanced,150.62300767734123,120.75057858120934,90.34263989665786,76.97019248165161,67.23329207753969,58.96330789770708,53.4882115022782,48.170832012252475,42.98445491234533,40.56790110835899,39.533215288049846,38.49643308788288,37.45747979170171,36.41627709009358,35.37274286175183,34.32679093867732,33.278330853808306,32.227267569525125,31.173501185316773,30.455057841292486,29.73496094493162,29.01314450702166,28.28953897972151,27.564071013398614,26.836663193251244,26.10723375372785,25.470433350820247,25.26942061927707,25.068407887733894 +Residential DW - Class 1/Moderate,150.62300767734123,143.00433377102271,125.38280282485805,109.37539265302371,99.34574590504029,89.78113798991127,80.64995845922876,71.92339829887648,63.50678696229049,59.65676444121691,58.01773069402686,56.37534273906428,54.729481030478965,53.08002027321055,51.4268290731683,49.76976956155367,48.10869699106781,46.44345930151929,44.77389665209049,43.640850866956185,42.50515939808338,41.36671666273202,40.22541138435635,39.08112620354429,37.93373725661306,36.783113718680184,35.7806966393326,35.47553983416808,35.17038302900357 +Residential DW - Class 1/Conservative,150.62300767734123,147.22083475435574,131.56610217603176,117.21997449740367,109.05322093664033,101.2651305172155,93.82996407317651,86.72426353819986,79.92465260224662,74.92785510750326,72.80534301880847,70.67847046000941,68.5470820215008,66.41101481970414,64.2700980423015,62.124152459854756,59.97298990087541,57.81641268711463,55.654213025509485,54.189485287487166,52.72131816060479,51.24957438730029,49.77410930806422,48.29477035566081,46.811396507302504,45.323817690642066,44.02890727014247,43.6404352060809,43.251963142019314 +Commercial DW - Class 1/Advanced,101.61220375493087,81.66460419321353,67.04383549372498,56.28282810200323,49.65402589565078,44.051464043508524,40.46629540160656,37.010841341220654,33.66815195849527,31.799993427127816,30.985895094312955,30.170129784733728,29.35263808640134,28.533357730080105,27.712223415433552,26.889166624319863,26.06411542011493,25.236994231827552,24.40772362164501,23.838980278103815,23.26889921331009,22.697427042094162,22.12450750036142,21.550081248373925,20.974085657678216,20.39645458007107,19.990787851215963,19.812407014354918,19.634026177493872 +Commercial DW - Class 1/Moderate,101.61220375493087,96.28696731986891,84.44697546219267,73.72872774711834,66.96908260143037,60.549165821894775,54.44399395933216,48.63097464494701,43.08962722202706,42.53258649659653,41.318328990457665,40.104071484318794,38.88981397817992,37.675556472041045,36.461298965902174,35.24704145976332,34.655540920747555,33.45883522813202,32.25899137954955,31.76433403618541,31.269676692821278,30.77501934945715,30.280362006093025,29.78570466272889,29.291047319364758,28.796389976000622,28.30173263263649,27.80707528927236,27.31241794590823 +Commercial DW - Class 1/Conservative,101.61220375493087,103.11647812713998,92.84306341760514,82.65619116311316,76.77972883335327,71.19860759073889,65.89110820374142,60.837590114120715,56.69307818340833,55.606330779845926,54.519583376283514,53.43283597272111,52.346088569158695,51.25934116559628,50.17259376203387,49.08584635847146,47.99909895490904,46.91235155134664,45.825604147784226,44.738856744221806,43.65210934065941,42.56536193709699,41.478614533534575,40.39186712997217,39.30511972640976,38.21837232284734,37.131624919284924,36.04487751572252,34.958130112160106 +Midsize DW - Class 1/Advanced,73.14517485763533,60.47682169435461,53.414869990152106,46.19206831233826,41.42514140711927,36.97849465306477,32.820898707556864,28.92505649905032,27.186838075547477,26.00089537273129,25.613847117866793,25.22625771758248,24.838107885151445,24.449377406307704,24.060045082808607,23.670088671825425,23.279484820798316,22.8882089973543,22.49623541384626,22.301472071090306,22.10669593081575,21.911906482305053,21.717103187299013,21.522285478114775,21.327452755607492,21.132604386960086,20.82991008808375,20.61868060625,20.407451124416255 +Midsize DW - Class 1/Moderate,73.14517485763533,68.60901065625578,60.616066612459775,53.45729261732122,49.069015482605685,44.97557778889764,41.148230823899375,37.56184579556347,35.36175143516592,34.85959371039406,34.3574359856222,33.85527826085033,33.353120536078485,32.850962811306616,32.34880508653475,31.846647361762898,31.34448963699103,30.84233191221918,30.340174187447314,29.838016462675455,29.33585873790359,28.83370101313173,28.33154328835987,27.82938556358801,27.32722783881615,26.825070114044284,26.801855483088907,26.77864085213353,26.75542622117816 +Midsize DW - Class 1/Conservative,73.14517485763533,70.48504714100342,63.28963720552117,56.783761890468135,53.12145324738986,49.705207694671095,46.511032523033684,43.51795608700487,40.948365341055094,40.350418997519924,39.752472653984775,39.15452631044961,38.556579966914455,37.9586336233793,37.36068727984414,36.76274093630898,36.16479459277382,35.56684824923866,34.96890190570351,34.370955562168355,33.77300921863319,33.175062875098035,32.57711653156287,31.979170188027716,31.381223844492563,30.783277500957404,30.760062870002027,30.73684823904665,30.713633608091275 +Large DW - Class 1/Advanced,54.22158373630192,44.30271791336167,37.202437123491244,30.87599694045387,29.53775507561068,28.266780739690862,27.058126413745782,25.907318154279835,24.810300254331846,24.32623909091325,24.132152558771054,23.938066026628846,23.743979494486645,23.54989296234444,23.35580643020223,23.161719898060028,22.967633365917823,22.77354683377562,22.57946030163341,22.385373769491206,22.191287237349,21.9972007052068,21.80311417306459,21.609027640922392,21.414941108780184,21.22085457663798,21.026768044495775,20.832681512353567,20.774767826608965 +Large DW - Class 1/Moderate,54.22158373630192,51.47040736737889,44.4252587317346,38.09846971738913,36.411080376758655,34.80850867205615,33.28451627599878,31.83346199265375,30.450231980588637,29.818456758485873,29.569448049667947,29.32043934085001,29.071430632032087,28.822421923214154,28.57341321439622,28.324404505578293,28.075395796760365,27.82638708794243,27.577378379124497,27.328369670306557,27.079360961488632,26.830352252670703,26.58134354385277,26.332334835034843,26.083326126216907,25.834317417398978,25.585308708581046,25.336299999763117,25.26703944819002 +Large DW - Class 1/Conservative,54.22158373630192,52.82849589550847,48.39954057887968,44.29892185884461,42.2087523968002,40.223646554745955,38.335876915619984,36.53845572906484,34.82504847883204,34.349536334233285,34.05521682965788,33.76089732508247,33.46657782050708,33.17225831593167,32.87793881135625,32.58361930678086,32.28929980220545,31.994980297630047,31.700660793054634,31.40634128847923,31.112021783903828,30.817702279328422,30.523382774753017,30.229063270177615,29.9347437656022,29.640424261026798,29.346104756451393,29.05178525187599,28.973163535994384 +Residential DW - Class 2/Advanced,163.13284622044728,130.51441763722832,97.46007997788976,82.88260200096897,72.27215313284835,63.27766653816554,57.31157373066592,51.53655427024635,45.921794949666335,43.34010609266457,42.2347150815547,41.127084434600576,40.017134329921944,38.904781106837234,37.789937032285415,36.67251004998252,35.5524035108058,34.42951588274581,33.303740438596364,32.53620231360411,31.76689764087979,30.995755921842203,30.22270285610287,29.44766008168669,28.670544893656288,27.891269939016286,27.21095382041432,26.996204896436527,26.781455972458737 +Residential DW - Class 2/Moderate,163.13284622044728,154.56760175416068,135.26080270778877,117.77698412435811,106.7913044160555,96.35044426270315,86.41485498939073,76.9487252947547,67.84651927636425,63.73340570717111,61.98236869140503,60.22774825828812,58.46941669281199,56.70724013788616,54.94107822061292,53.170783650938006,51.396201790264946,49.617170187378655,47.833518078749236,46.6230456807713,45.4097468064221,44.193508657971655,42.97421235479842,41.75173251774222,40.52593681890327,39.296685493488944,38.2257683057355,37.89975862938073,37.573748953025955 +Residential DW - Class 2/Conservative,163.13284622044728,159.12504716578994,141.93123928106095,126.22414183449068,117.22631511295806,108.67472313339046,100.53697353287924,92.78373504627766,85.38629873772258,80.04804539877637,77.7804915792853,75.50827931723816,73.23124258312406,70.94920736272532,68.66199117127495,66.36940253170239,64.07124041383227,61.76729363108493,59.45734019087155,57.89252037450507,56.32402613885595,54.751710846875206,53.175419953754854,51.59499046658663,50.01025035910086,48.421017937067084,47.03761989399244,46.6226016157361,46.20758333747974 +Commercial DW - Class 2/Advanced,111.03033446652455,88.89173578129885,72.71343774218431,60.834288846623394,53.49643277759802,47.31547303414361,43.33887224897997,39.52920208333685,35.86511318268327,33.875050964439566,33.00782995141122,32.13883318572496,31.26799737855803,30.395256197395696,29.520540080832824,28.643776039686212,27.764887443222793,26.883793789187614,26.00041045618097,25.394554678496807,24.7872738887066,24.17851121807712,23.568206731090534,22.956297215889546,22.34271595730147,21.72739249072824,21.29525463051028,21.10523383841186,20.915213046313443 +Commercial DW - Class 2/Moderate,111.03033446652455,104.80814476159087,91.58828470308252,79.69099761535641,72.15139076726166,65.03557792894578,58.30880429034917,51.940014184674574,45.901371694613786,45.30798217060431,44.014490239586564,42.72099830856881,41.42750637755105,40.134014446533286,38.84052251551553,37.54703058449778,36.916932627069926,35.64213782499919,34.364000091630125,33.83706467716869,33.310129262707264,32.78319384824584,32.25625843378442,31.729323019322987,31.20238760486156,30.67545219040013,30.148516775938702,29.621581361477276,29.094645947015852 +Commercial DW - Class 2/Conservative,111.03033446652455,112.24205173013668,100.69439288331826,89.34040412940047,82.72122004462604,76.47409389619611,70.56851368391615,64.97721496554824,60.392494017171636,59.23483265584116,58.077171294510684,56.91950993318021,55.76184857184973,54.60418721051925,53.446525849188774,52.28886448785829,51.13120312652781,49.97354176519734,48.81588040386686,47.65821904253637,46.50055768120591,45.34289631987542,44.185234958544946,43.02757359721446,41.86991223588399,40.712250874553504,39.55458951322302,38.396928151892546,37.23926679056207 +Midsize DW - Class 2/Advanced,80.2467109952427,65.99308973061252,57.99959582250508,49.92838960690032,44.586916795970936,39.64481003048865,35.05889422847309,30.792001326145794,28.849184370040675,27.590726891801562,27.180012470593038,26.76872381548707,26.356840460464813,25.94434095525373,25.531202805439094,25.117402408148624,24.702914982924128,24.28771449735429,23.87177358699959,23.66510138892792,23.458415610830045,23.251715710760458,23.045001117547965,22.838271228798597,22.631525408732635,22.424762985839234,22.103560365226368,21.879415201714654,21.65527003820295 +Midsize DW - Class 2/Moderate,80.2467109952427,74.86703946595613,65.81888834552791,57.7812735095642,52.81420983169295,48.21851874125798,43.95405150230483,39.986245336718646,37.52395493605442,36.99109264642268,36.45823035679095,35.9253680671592,35.392505777527475,34.85964348789573,34.326781198263994,33.79391890863226,33.26105661900051,32.72819432936878,32.19533203973704,31.662469750105302,31.12960746047356,30.596745170841825,30.063882881210088,29.531020591578343,28.998158301946606,28.465296012314866,28.440661916703856,28.416027821092847,28.391393725481837 +Midsize DW - Class 2/Conservative,80.2467109952427,76.91419473316837,68.72193788639706,61.37680971205762,57.17595005277111,53.28917618386337,49.68253259032989,46.326788042270685,43.45216380416069,42.8176558757248,42.18314794728892,41.548640018853035,40.91413209041715,40.27962416198127,39.64511623354539,39.01060830510949,38.37610037667361,37.741592448237725,37.10708451980185,36.472576591365964,35.83806866293008,35.20356073449419,34.56905280605831,33.93454487762242,33.30003694918654,32.665529020750654,32.64089492513965,32.616260829528635,32.59162673391763 +Large DW - Class 2/Advanced,58.71289672871625,47.78338702176034,39.976303049365605,33.061908228273616,31.524167309803577,30.073123257732426,28.701645216392098,27.403363483107775,26.172570590275093,25.661930862431742,25.457187533611027,25.2524442047903,25.04770087596958,24.842957547148853,24.638214218328127,24.433470889507404,24.228727560686682,24.02398423186596,23.81924090304523,23.614497574224504,23.409754245403786,23.205010916583063,23.000267587762334,22.795524258941615,22.59078093012089,22.386037601300167,22.18129427247944,21.97655094365872,21.915457365074197 +Large DW - Class 2/Moderate,58.71289672871625,55.514210216465464,47.73766837401307,40.79570651154058,38.859723319847284,37.03288964359232,35.30622788677762,33.67171872887498,32.12217658925994,31.45571220035016,31.19303105815026,30.930349915950348,30.667668773750446,30.404987631550533,30.14230648935062,29.87962534715072,29.616944204950812,29.3542630627509,29.091581920550993,28.828900778351077,28.566219636151175,28.30353849395127,28.04085735175136,27.778176209551454,27.51549506735154,27.252813925151635,26.99013278295173,26.72745164075182,26.654388168863697 +Large DW - Class 2/Conservative,58.71289672871625,56.97899776914644,52.00827825362072,47.43512871610795,45.04728843098421,42.79407308020066,40.6644097032689,38.64840727598031,36.73720310832772,36.235581804132856,35.925101965895124,35.614622127657384,35.30414228941966,34.993662451181926,34.68318261294417,34.372702774706454,34.06222293646871,33.75174309823098,33.441263259993235,33.1307834217555,32.82030358351777,32.50982374528004,32.1993439070423,31.888864068804573,31.578384230566822,31.267904392329093,30.957424554091357,30.64694471585363,30.564006081990033 +Residential DW - Class 3/Advanced,168.05654839131518,134.31780687558674,100.2044173762024,85.13938389649545,74.17634940364428,64.89198088276369,58.728163110671375,52.77146009062685,46.989112618380254,44.34741996285057,43.21633737417306,42.08296309587354,40.94721545084587,39.809008833960874,38.668253473059416,37.524855172278734,36.3787150361702,35.22972917291007,34.077788374730765,33.29241107330575,32.50522616591894,31.71616151545602,30.925141094633517,30.132084720181663,29.33690776492897,28.539520845615435,27.84339277074106,27.623652636790965,27.40391250284087 +Residential DW - Class 3/Moderate,168.05654839131518,159.0719374724159,139.0695547576638,120.98389316274053,109.60499675546446,98.80849799304849,88.55079992833039,78.7925511011729,69.42341296842864,65.2147021171467,63.42296737282825,61.62756592511458,59.82836709063585,58.02523390118545,56.21802272130866,54.406582837625145,52.59075601741704,50.770376033766404,48.94526815424507,47.70666186953059,46.465163415277274,45.22065737210216,43.97302209635173,42.72212929479432,41.467843563955576,40.21002189061946,39.11421436838603,38.78062755163144,38.44704073487685 +Residential DW - Class 3/Conservative,168.05654839131518,163.76219379602557,145.9278213486751,129.6610556281372,120.3149447220265,111.4471889028678,103.02197960990415,95.00699533342186,87.37085324846736,81.90852784058363,79.58827137175241,77.26324818850742,74.93328840246787,72.59821395496512,70.25783811990807,67.91196496990227,65.56038880241452,63.20289352245148,60.83925197785653,59.23806250651049,57.63311321476395,56.02425405741907,54.41132689772629,52.79416495448444,51.172592203176855,49.546422726622694,48.13087164650201,47.70620748350384,47.28154332050565 +Commercial DW - Class 3/Advanced,114.7118514715453,91.71030854153331,74.92034817478941,62.60321226423132,54.987976561642604,48.581371757685005,44.45231539798813,40.505070220764814,36.716438351482125,34.67913830506716,33.79133218830467,32.90170816809212,32.010201453328825,31.11674413697444,30.221265006454498,29.323689340051775,28.423938688060232,27.521930637354156,26.61757855788754,25.99734166645706,25.375645937607747,24.752433152721203,24.127641953598623,23.501207627931688,22.873061876939012,22.24313256341423,21.80073710732809,21.606205818299564,21.41167452927104 +Commercial DW - Class 3/Moderate,114.7118514715453,108.1313938722003,94.36806169192892,82.00823144067078,74.163056832109,66.77556803800842,59.806848316298066,53.222271407917304,46.990926126157696,46.38345139811951,45.05925603028547,43.735060662451424,42.41086529461737,41.086669926783316,39.76247455894927,38.438279191115235,37.79322468671554,36.48817025895984,35.17969354921375,34.64025034261522,34.1008071360167,33.56136392941818,33.02192072281966,32.48247751622113,31.943034309622604,31.40359110302408,30.864147896425553,30.324704689827026,29.785261483228506 +Commercial DW - Class 3/Conservative,114.7118514715453,115.80101462785464,103.75054746848525,91.93822085413439,85.0275854443357,78.52011503133981,72.38152874452133,66.58132510189768,61.826022189841034,60.6408815829042,59.45574097596737,58.27060036903055,57.08545976209371,55.90031915515688,54.71517854822005,53.53003794128322,52.34489733434638,51.15975672740956,49.97461612047273,48.78947551353588,47.60433490659907,46.41919429966223,45.234053692725396,44.04891308578857,42.86377247885174,41.678631871914895,40.49349126497807,39.30835065804124,38.12321005110441 +Midsize DW - Class 3/Advanced,83.02422740914271,68.14524199831759,59.785205167974254,51.382032565940655,45.816499153457016,40.68187358737918,35.92997683842236,31.519554224878814,29.498124011841124,28.21135852549078,27.791405407410874,27.37086513849505,26.949716792357506,26.527938436218747,26.10550706966994,25.682398558910815,25.258587566066318,24.83404747314658,24.408750300170603,24.197429174057625,23.986094162446463,23.77474471120098,23.56338023630194,23.35200012180498,23.140603717629038,22.929190337158147,22.60076251700784,22.371575384882565,22.1423882527573 +Midsize DW - Class 3/Moderate,83.02422740914271,77.30858704950987,67.84522698584934,59.463549706791156,54.27067790125648,49.47986085679201,45.04614555555586,40.931039681069265,38.36802669776521,37.82317809133063,37.27832948489607,36.73348087846149,36.188632272026936,35.64378366559236,35.09893505915779,34.55408645272322,34.00923784628865,33.464389239854086,32.919540633419516,32.374692026984945,31.82984342055037,31.2849948141158,30.740146207681235,30.19529760124666,29.650448994812095,29.10560038837752,29.080412168220846,29.055223948064167,29.030035727907492 +Midsize DW - Class 3/Conservative,83.02422740914271,79.42250369838585,70.83765150109588,63.163768353999494,58.752702708243916,54.68316098425723,50.91695800818937,47.421396624939355,44.429585947291,43.78080526360085,43.1320245799107,42.48324389622055,41.8344632125304,41.18568252884026,40.53690184515011,39.88812116145996,39.23934047776981,38.59055979407965,37.94177911038952,37.29299842669937,36.64421774300922,35.995437059319066,35.34665637562892,34.69787569193877,34.04909500824863,33.40031432455848,33.3751261044018,33.34993788424512,33.32474966408845 +Large DW - Class 3/Advanced,60.485092600034164,49.15543615912844,41.069180398916615,33.92310073830111,32.307083829363904,30.785675284493653,29.350803232360153,27.995288652397836,26.712725246051537,26.191546835144266,25.982577973263272,25.773609111382264,25.564640249501263,25.355671387620262,25.146702525739254,24.937733663858253,24.728764801977256,24.51979594009625,24.310827078215244,24.101858216334243,23.892889354453242,23.68392049257224,23.474951630691237,23.26598276881024,23.05701390692923,22.84804504504823,22.63907618316723,22.430107321286226,22.367752881419598 +Large DW - Class 3/Moderate,60.485092600034164,57.108241719600365,49.042726933878185,41.858348045914376,39.824821589808266,37.91034624649377,36.10476471884768,34.39904323490369,32.78512038297384,32.10490137101941,31.83679896377966,31.5686965565399,31.300594149300153,31.032491742060397,30.76438933482064,30.49628692758089,30.228184520341138,29.96008211310138,29.691979705861627,29.423877298621864,29.155774891382116,28.887672484142364,28.619570076902612,28.35146766966286,28.0833652624231,27.81526285518335,27.547160447943597,27.279058040703845,27.20448667052306 +Large DW - Class 3/Conservative,60.485092600034164,58.615089088952935,53.43008729940317,48.67071310163254,46.16605759393838,43.80803505699084,41.58413494286632,39.48323052801388,37.49539272637545,36.9834188631164,36.66653128095568,36.34964369879495,36.03275611663423,35.71586853447351,35.398980952312776,35.08209337015206,34.765205787991334,34.44831820583061,34.131430623669885,33.81454304150916,33.49765545934844,33.18076787718771,32.86388029502699,32.54699271286627,32.23010513070554,31.913217548544818,31.596329966384094,31.279442384223373,31.194792046533415 +Residential DW - Class 4/Advanced,173.5304143698068,138.5442390550114,103.2530083912992,87.64586032225807,76.29104788059843,66.68479289750817,60.30158406416729,54.14338696412096,48.17522713318186,45.46685200957035,44.307218265080095,43.145234983390544,41.98081842567538,40.813880825932834,39.64433014594562,38.47206981212826,37.29699843268096,36.11900949330865,34.93799102958564,34.13278897802369,33.32573369232037,32.51675121445279,31.705763598031982,30.89268863577591,30.077439564326415,29.25992474418206,28.546224777272286,28.320937891152614,28.095651005032938 +Residential DW - Class 4/Moderate,173.5304143698068,164.07728092624086,143.30056778292806,124.54562055881904,112.72973289533651,101.53834319042089,90.92321678382612,80.84096170230495,71.1758214137141,66.86087290968374,65.02391061224739,63.18318905529216,61.33857425669593,59.48992579085593,57.63709639662441,55.77993155626472,53.91826904289708,52.05193843364945,50.18076058544068,48.910888996689586,47.63805223331235,46.362131962472276,45.08300346994704,43.80053522408538,42.51458840351423,41.2250163850313,40.10154813172373,39.7595408076803,39.41753348363687 +Residential DW - Class 4/Conservative,173.5304143698068,168.91512043868428,150.3674883480451,133.47823593174988,123.74501148055575,114.52621124979741,105.78210239943165,97.47694120651325,89.5762968381399,83.97608962977446,81.59726448998123,79.21355231281345,76.8247789215124,74.43076176279442,72.03130939716746,69.62622095157388,67.21528553106998,64.79828158592208,62.37497623012472,60.73336901162233,59.087907066105934,57.43843656088785,55.784795367479084,54.12681249473294,52.46430747486448,50.79708969771072,49.345806815284874,48.910423140902466,48.47503946652003 +Commercial DW - Class 4/Advanced,118.78910465345967,94.82795624939449,77.35891734422422,64.55620495374646,56.633679079918736,49.977467628488554,45.67991818716593,41.58084918590413,37.654938862292056,35.56556385381432,34.65506472728586,33.742701230291665,32.82840691562049,31.912112140475617,30.993743872034194,30.07322547863422,29.1504765053346,28.225412432466502,27.29794441565306,26.661853790430147,26.02426703877769,25.385124453964472,24.744363109428743,24.101916638765626,23.457714997424155,22.811684204315274,22.357980778824743,22.15847711986278,21.95897346090082 +Commercial DW - Class 4/Moderate,118.78910465345967,111.80726845614446,97.91367775436197,85.44041959492462,77.65243670962752,70.3362916311105,63.450365408561936,56.95779401145326,53.35396733640098,51.717132395960334,50.08029745551969,48.443462515079055,46.80662757463842,45.16979263419778,43.532957693757155,41.89612275331651,40.259287812875876,38.62245287243523,36.87921412277933,36.325982331348605,35.77275053991788,35.219518748487154,34.66628695705643,34.11305516562572,33.559823374194984,33.00659158276426,32.45335979133353,31.90012799990281,31.346896208472078 +Commercial DW - Class 4/Conservative,118.78910465345967,119.73761427040222,107.12750569855615,95.68018858726353,89.26538927159207,83.45266384223835,77.56743890305869,71.41952436303296,66.8180525137676,64.69811116939337,62.578169825019145,60.45822848064491,58.33828713627071,56.218345791896475,54.098404447522256,51.97846310314803,49.858521758773804,47.73858041439959,45.48031411804551,44.769056867384165,44.05779961672284,43.34654236606149,42.63528511540016,41.92402786473882,41.21277061407749,40.50151336341615,39.79025611275482,39.07899886209348,38.36774161143214 +Midsize DW - Class 4/Advanced,86.10708333668066,70.52689779416698,61.75611764902418,52.982917104774245,47.167986238015295,41.8198388908766,36.88443854754009,32.31577941548709,30.207597861719417,28.88988374747921,28.459830130963102,28.029175241758313,27.597897650168274,27.16597489589745,26.733383425342897,26.300098524250473,25.866094245331464,25.43134333039367,24.995817126495844,24.779413412322562,24.56299547868417,24.346562758116725,24.130114652554457,23.913650531238638,23.69716972845277,23.48067154106676,23.144344542315277,22.909645118055554,22.674945693795838 +Midsize DW - Class 4/Moderate,86.10708333668066,80.01049901014153,70.08185065002145,61.31622607235917,55.871544872958225,50.86392604139988,46.242773687810725,41.96501131148434,39.29083492796214,38.73288190043784,38.17492887291356,37.616975845389256,37.059022817864985,36.50106979034068,35.943116762816395,35.38516373529211,34.82721070776781,34.269257680243534,33.711304652719235,33.15335162519495,32.59539859767065,32.03744557014637,31.47949254262208,30.921539515097784,30.363586487573496,29.805633460049204,29.77983942565434,29.75404539125948,29.728251356864618 +Midsize DW - Class 4/Conservative,86.10708333668066,82.1982964127004,73.17292510397989,65.13173059921849,60.48577966436689,56.2127744066084,52.26954131159976,48.61932316594354,45.498183712283435,44.83379888613325,44.16941405998308,43.50502923383291,42.840644407682724,42.176259581532555,41.51187475538238,40.8474899292322,40.18310510308203,39.518720276931845,38.854335450781676,38.1899506246315,37.525565798481324,36.86118097233115,36.19679614618097,35.532411320030796,34.86802649388062,34.203641667730444,34.17784763333559,34.152053598940725,34.12625956454586 +Large DW - Class 4/Advanced,62.43532822160318,50.66268191346347,42.26791841063824,34.8664750518191,33.16376021857163,31.564638560602834,30.059935262203428,28.6415278733597,27.3021996308419,26.769520284694746,26.555940070352968,26.342359856011175,26.128779641669393,25.915199427327604,25.70161921298581,25.48803899864403,25.274458784302244,25.060878569960455,24.847298355618666,24.633718141276876,24.42013792693509,24.206557712593305,23.992977498251516,23.779397283909734,23.56581706956794,23.352236855226156,23.13865664088437,22.92507642654258,22.861346000334585 +Large DW - Class 4/Moderate,62.43532822160318,58.85934315608759,50.474198913671444,43.022395243646734,40.880843375636864,38.86958352934384,36.977076283522756,35.19310580657336,33.50859537438783,32.813365850405845,32.539347180406956,32.265328510408054,31.991309840409162,31.71729117041026,31.443272500411357,31.169253830412465,30.89523516041357,30.621216490414668,30.34719782041577,30.07317915041686,29.79916048041797,29.525141810419072,29.251123140420177,28.977104470421278,28.703085800422375,28.42906713042348,28.155048460424585,27.881029790425686,27.804812840763386 +Large DW - Class 4/Conservative,62.43532822160318,60.412394759953216,54.989618704541435,50.024206725782406,47.390227863604906,44.9165002828645,42.58883119556714,40.39465574867493,38.32281012225198,37.7995384421175,37.475658046201495,37.151777650285474,36.82789725436947,36.504016858453454,36.180136462537426,35.85625606662142,35.5323756707054,35.20849527478939,34.88461487887337,34.56073448295736,34.236854087041344,33.91297369112533,33.58909329520932,33.2652128992933,32.941332503377275,32.61745210746127,32.293571711545255,31.969691315629245,31.883172984117145 +Residential DW - Class 5/Advanced,180.87061826525252,144.21696637428502,107.34928111363756,91.01786187835664,79.13987062436327,69.10358791051502,62.42780113653158,56.00050670197883,49.78374890724469,46.98494389636736,45.78659116207776,44.58581044193447,43.38251520115703,42.17661474332625,40.9680139571625,39.756613044586636,38.542307228429905,37.32498643799342,36.10453497047331,35.27244804239844,34.438446002581486,33.60245242361649,32.76438675656394,31.924164049324357,31.081694641599416,30.23688383413806,29.499354152139478,29.26654516631631,29.03373618049314 +Residential DW - Class 5/Moderate,180.87061826525252,170.79546480982225,148.98561479560445,129.33726758910035,116.93923107228372,105.22134837745723,94.129144103983,83.61380902536307,73.5523096078281,69.09328936743611,67.19499276958453,65.29281139436702,63.38660678613486,61.476233830617396,59.56154034976713,57.64236666665754,55.71854513781852,53.7898996501319,51.85624507911149,50.54397377120343,49.22863828450809,47.91011633517586,46.58827904490354,45.262990490331966,43.93410721498382,42.601477700057394,41.44049798587143,41.08707138556612,40.73364478526081 +Residential DW - Class 5/Conservative,180.87061826525252,175.83139082918714,156.33289555935238,138.6135477150133,128.36583676643966,118.68031320607611,109.51194989121437,100.82040310742069,92.56715816829482,86.77996574429113,84.32171405558995,81.85841215631307,79.38988005411716,76.91592910045033,74.43636146385086,71.95096956431425,69.45953546532942,66.9618302198427,64.45761316602204,62.76119435424745,61.06079211004938,59.35624746442334,57.647392875575214,55.93405164313805,54.21603727369134,52.49315279279288,50.993413052856994,50.543492360965985,50.093571669074954 +Commercial DW - Class 5/Advanced,124.23228614503822,98.98332899992553,80.60476956550237,67.15282609397799,58.81977453016141,51.83070613971529,47.308668654503755,43.007695818037234,38.89950662781419,36.741073778208396,35.80048091370953,34.85796205773439,33.913448566864275,32.9668684964748,32.01814639986862,31.067203112560694,30.1139555204202,29.15831631024157,28.20019370117132,27.54307906390583,26.884418850370125,26.224151380411293,25.562211647624334,24.89853109206774,24.23303735408412,23.565654007367904,23.096954815703445,22.8908571791505,22.684759542597554 +Commercial DW - Class 5/Moderate,124.23228614503822,116.70667676388112,101.52803680616934,87.96808190873884,79.33105660729352,71.24180975279037,63.64983117153817,56.51063550763319,49.7848899392991,49.14129627197932,47.738367534870434,46.33543879776155,44.932510060652646,43.529581323543745,42.126652586434844,40.723723849325964,40.040316005433496,38.65766628118289,37.27139079455051,36.69987363404788,36.12835647354526,35.556839313042644,34.98532215254003,34.413804992037406,33.84228783153478,33.27077067103216,32.69925351052954,32.12773635002691,31.556219189524295 +Commercial DW - Class 5/Conservative,124.23228614503822,124.98453131081881,111.62239865038475,98.6197214665121,90.95267215503557,83.77188335778575,77.03251741608894,70.6950848754804,65.5020439870096,64.24643786167935,62.99083173634912,61.73522561101889,60.47961948568866,59.22401336035841,57.96840723502818,56.712801109697935,55.457194984367696,54.201588859037464,52.94598273370723,51.69037660837698,50.43477048304676,49.179164357716516,47.92355823238628,46.667952107056045,45.41234598172581,44.15673985639556,42.90113373106532,41.64552760573509,40.38992148040485 +Midsize DW - Class 5/Advanced,90.20170986224109,73.6886724124283,64.37269043836348,55.10928377471582,48.964714389598825,43.33463926129711,38.157035913907976,33.37946586392194,31.15752232277978,29.7983706577773,29.35479334262861,28.910595846845055,28.465756066840235,28.020250836020015,27.57405586010211,27.127145647654576,26.67949343543623,26.231071108079007,25.78184911160578,25.558640249188052,25.335416720152224,25.11217793918958,24.888923289427243,24.665652120271304,24.442363745070786,24.219057438584585,23.872154119117646,23.63007420981831,23.38799430051898 +Midsize DW - Class 5/Moderate,90.20170986224109,83.59743070396132,73.05118017425659,63.777033943489364,57.99980994323591,52.706321805037376,47.83825498903223,43.346305980770545,40.526395774753404,39.950897054539666,39.375398334325936,38.79989961411219,38.224400893898476,37.64890217368473,37.073403453471,36.49790473325727,35.922406013043535,35.34690729282981,34.771408572616075,34.19590985240234,33.6204111321886,33.04491241197487,32.46941369176114,31.893914971547403,31.318416251333673,30.742917531119936,30.716312363568004,30.68970719601607,30.663102028464138 +Midsize DW - Class 5/Conservative,90.20170986224109,85.88330873268777,76.27322175526172,67.74566634813013,62.78981067694927,58.248916432781336,54.07295985974071,50.21964709806274,46.9289442063804,46.2436667756343,45.55838934488821,44.87311191414212,44.187834483396024,43.502557052649934,42.81727962190384,42.13200219115774,41.446724760411655,40.76144732966555,40.076169898919474,39.39089246817338,38.70561503742728,38.02033760668119,37.33506017593509,36.649782745189,35.96450531444291,35.27922788369682,35.252622716144884,35.22601754859295,35.19941238104102 +Large DW - Class 5/Advanced,65.04325212591239,52.675002067438875,43.86625634293406,36.12301663733734,34.303925007528534,32.600803338428435,31.002904307540515,29.5007687855438,28.08603844514749,27.5380660181228,27.318353973224056,27.0986419283253,26.878929883426547,26.659217838527795,26.439505793629035,26.219793748730286,26.000081703831533,25.780369658932777,25.56065761403402,25.340945569135265,25.121233524236516,24.901521479337763,24.681809434439007,24.462097389540258,24.242385344641498,24.02267329974275,23.802961254843993,23.58324920994524,23.517689100327498 +Large DW - Class 5/Moderate,65.04325212591239,61.19723444034811,52.382852799632886,44.57286539160118,42.286320253185295,40.145545973980404,38.13703348297396,36.24889293041454,34.470618142605936,33.75542876582394,33.473543093448185,33.191657421072414,32.909771748696656,32.627886076320884,32.34600040394511,32.064114731569354,31.782229059193593,31.500343386817825,31.21845771444206,30.936572042066285,30.654686369690527,30.372800697314762,30.090915024938997,29.809029352563233,29.527143680187464,29.2452580078117,28.96337233543594,28.681486663060173,28.603081545255343 +Large DW - Class 5/Conservative,65.04325212591239,62.81197320574144,57.069020689850255,51.82701288671742,49.01949634204688,46.39096340548006,43.92482706994956,41.60648847653501,39.42304770212635,38.884753032677374,38.55157411763308,38.21839520258877,37.88521628754449,37.55203737250019,37.21885845745587,36.88567954241159,36.55250062736728,36.21932171232299,35.88614279727868,35.55296388223438,35.21978496719009,34.88660605214579,34.55342713710149,34.220248222057194,33.88706930701288,33.55389039196859,33.220711476924286,32.887532561879986,32.79853031232081 +Residential DW - Class 6/Advanced,193.32944715476768,153.82869908470335,114.27921453248538,96.71478384954052,83.94721422865138,73.18109544768339,66.00895106110588,59.12609871416754,52.48926837481113,49.538361089415275,48.274883355044366,47.008845684873485,45.740156841351926,44.46872119912418,43.1944384780468,41.91720345647066,40.63690566306625,39.35342904529471,38.06665161243303,37.189344558673994,36.31001831559307,35.428592302303684,34.5449815923992,33.65909661702141,32.7708428432441,31.880120425344245,31.10250937228875,30.8570482809654,30.61158718964205 +Residential DW - Class 6/Moderate,193.32944715476768,182.1785939739952,158.60338195891418,137.4326491572368,124.04269308391667,111.43001067782409,99.52883096098111,88.2805998990448,77.5495418351402,72.84819420214606,70.84673385079188,68.84117760215771,66.83137947616244,64.81718647223731,62.79843814215271,60.77496613127017,58.74659368546235,56.713135120667125,54.674395251727674,53.290807989352444,51.90399002406222,50.51381242643844,49.12013931423053,47.722827377265304,46.32172536286083,44.916673517860296,43.69259985661076,43.31996613413264,42.94733241165452 +Residential DW - Class 6/Conservative,193.32944715476768,187.5501530056504,166.42496647182702,147.28954327439905,136.1634068094498,125.68313152916991,115.79406625528748,106.44755659542768,97.59776060340347,91.49606069233073,88.9042142473899,86.3070431359851,83.70435758401088,81.09595869072783,78.48163787343748,75.86117627110977,73.23434410337923,70.60089998096507,67.9605901631634,66.17197873389523,64.37916739083754,62.58198852574624,60.78026549169559,58.9738119854604,57.16243137855422,55.34591599187315,53.764672244068365,53.290300416666454,52.81592858926451 +Commercial DW - Class 6/Advanced,133.34784962529147,105.93065801062558,86.02455198315496,71.48453997393614,62.464443191447806,54.919481311230605,50.023194279316634,45.386237589681954,40.97512836273256,38.70152464016767,37.71074309302194,36.7179327862644,35.72302141376223,34.72593319202937,33.726588648641176,32.72490439500953,31.72079288215312,30.714162137959285,29.704915484280175,29.012738154922186,28.31893277956679,27.623434386896815,26.926174501858974,26.22708090625186,25.52607737941084,24.823083417032567,24.329375110505406,24.112280400441026,23.895185690376646 +Commercial DW - Class 6/Moderate,133.34784962529147,124.89795189491569,108.35467835290437,93.64249032252783,84.24667245575411,75.48736127094003,67.30199688755025,59.635957721261825,52.44134007418696,51.76340517428739,50.28561817722303,48.80783118015866,47.33004418309428,45.852257186029895,44.374470188965525,42.89668319190116,42.176809688221056,40.72038376297922,39.26013860988888,38.658126115561885,38.05611362123491,37.45410112690793,36.85208863258095,36.25007613825397,35.64806364392699,35.046051149600004,34.44403865527302,33.842026160946034,33.24001366661906 +Commercial DW - Class 6/Conservative,133.34784962529147,133.7568030563473,119.12777478237585,104.98121719442467,96.58840191618474,88.76414629723153,81.45256871782667,74.60487844214195,68.9971388601102,67.67453539753434,66.35193193495849,65.02932847238262,63.70672500980676,62.3841215472309,61.061518084655034,59.73891462207917,58.4163111595033,57.093707696927446,55.77110423435159,54.44850077177571,53.12589730919987,51.803293846623994,50.48069038404814,49.158086921472275,47.83548345889642,46.51287999632054,45.19027653374469,43.867673071168824,42.54506960859297 +Midsize DW - Class 6/Advanced,97.11949309503508,79.00920133528281,68.76131577381261,58.66614296282578,51.96368583200064,45.85875078775426,40.27484414675816,35.147994635381615,32.73598711005717,31.307979743964253,30.841930450294814,30.375229557147772,29.90785384115152,29.439778962073888,28.97097939486499,28.501428356676723,28.03109772842088,27.559957970382566,27.08797803135673,26.85346123097511,26.618929020952887,26.38438078632914,26.149815878979723,25.915233615351124,25.680633274006087,25.446014092962216,25.08153637625356,24.827192506791484,24.57284863732941 +Midsize DW - Class 6/Moderate,97.11949309503508,89.63339978001345,78.0314638615474,67.89332640157386,61.552159341222925,55.77630546367767,50.49339441048901,45.642903223398804,42.57949512017042,41.97484117844806,41.370187236725705,40.76553329500334,40.160879353281,39.55622541155863,38.95157146983627,38.34691752811391,37.74226358639155,37.137609644669205,36.532955702946836,35.92830176122448,35.32364781950212,34.718993877779766,34.114339936057405,33.509685994335044,32.90503205261269,32.30037811089033,32.2724251044536,32.24447209801688,32.21651909158016 +Midsize DW - Class 6/Conservative,97.11949309503508,92.0843246167199,81.47316898648671,72.11810197603666,66.63553614357198,61.64173944637763,57.07414055480085,52.88041138792725,49.306401732254294,48.586407603474804,47.86641347469532,47.14641934591584,46.42642521713635,45.706431088356865,44.98643695957738,44.266442830797885,43.54644870201841,42.82645457323891,42.106460444459444,41.386466315679954,40.666472186900464,39.94647805812098,39.22648392934149,38.50648980056201,37.786495671782525,37.06650154300304,37.03854853656632,37.01059553012959,36.982642523692874 +Large DW - Class 6/Advanced,69.41027365045478,56.0378110341043,46.532972428477734,38.21694227626544,36.202328097933595,34.325192115928004,32.571926277299845,30.93066112600897,29.39099673797006,28.817563932676627,28.587643432940666,28.35772293320469,28.127802433468723,27.897881933732748,27.667961433996773,27.438040934260805,27.208120434524837,26.978199934788865,26.74827943505289,26.51835893531692,26.28843843558095,26.058517935844982,25.828597436109007,25.598676936373042,25.368756436637067,25.1388359369011,24.908915437165124,24.678994937429152,24.61038871616804 +Large DW - Class 6/Moderate,69.41027365045478,65.10410868114366,55.56730955097699,47.15659937431333,44.626474653385486,42.26900680485274,40.067105672426216,38.00586457845312,36.07222240914448,35.3238032726727,35.028820379536775,34.73383748640084,34.438854593264914,34.143871700128976,33.84888880699304,33.553905913857115,33.258923020721184,32.963940127585246,32.66895723444932,32.37397434131338,32.078991448177455,31.78400855504152,31.489025661905593,31.194042768769663,30.899059875633725,30.604076982497794,30.309094089361864,30.014111196225933,29.932063150676807 +Large DW - Class 6/Conservative,69.41027365045478,66.82193349847742,60.53835881321538,54.831244569859436,51.73226939426811,48.8447697072256,46.14781295562569,43.62314097866922,41.25475611937797,40.69145072816946,40.342791360478564,39.99413199278766,39.645472625096765,39.296813257405866,38.94815388971495,38.59949452202407,38.25083515433316,37.90217578664227,37.55351641895136,37.20485705126046,36.85619768356957,36.50753831587867,36.15887894818777,35.81021958049688,35.46156021280596,35.112900845115064,34.764241477424164,34.41558210973327,34.32244455914654 +Residential DW - Class 7/Advanced,214.07711444964704,169.83162641884957,125.81805787647104,106.20389599399202,91.95933805084682,79.98235516628661,71.9883167467765,64.35103342422512,57.01809865284814,53.81258392719704,52.44009198104126,51.064819225083646,49.68666654969993,48.30553007887653,46.92130088019185,45.533864653360226,44.143101395467525,42.748885040837585,41.3510830732572,40.398081027527084,39.44288557465834,38.485409181159234,37.52555959308184,36.563239513470926,35.59834625299819,34.63077135114474,33.78606718380793,33.51942744669879,33.25278770958966 +Residential DW - Class 7/Moderate,214.07711444964704,201.13078442057403,174.61766404631865,150.91676987026955,135.88162574367047,121.78602459686147,108.54456696369517,96.08189882910088,84.24059934051441,79.13361439979778,76.95946590627369,74.78086811706663,72.5976624567778,70.40968272378551,68.21675462621513,66.01869528360969,63.815312691306495,61.60640514422373,59.391760616420235,57.88879596357717,56.38232185931233,54.87219825003889,53.358277529440194,51.84040402238786,50.31841342595662,48.792132203316214,47.46244415590247,47.05765919685298,46.652874237803495 +Residential DW - Class 7/Conservative,214.07711444964704,207.06115119984807,183.2289988105389,161.74076715357492,149.15916950906464,137.36379324307316,126.28317500858657,115.85425761835515,106.01859989064742,99.39043877787839,96.57496504645964,93.75370723065303,90.92645918244013,88.09300483971272,85.25311762303379,82.40655978780926,79.55308172797768,76.69242122693265,73.82430265095068,71.88136791241726,69.93387088703552,67.9816295051426,66.02445187852688,64.0621356295214,62.09446716432336,60.12122088505342,58.40354573357809,57.88824459697635,57.37294346037457 +Commercial DW - Class 7/Advanced,148.64920576166122,117.56058121028299,95.07791031064671,78.70866692108059,68.53581436236166,60.06114060149285,54.54036833408303,49.344384509114924,44.43035564157603,41.96503030842965,40.8907011174848,39.814172091794696,38.7353648280126,37.654197152210756,36.57058289045314,35.4844316224098,34.39564841653247,33.30413354516102,32.20978217776379,31.459237002208397,30.706926495693573,29.95278020819648,29.196723890505677,28.438679234620658,27.678563592570022,26.916289671525874,26.380949417115524,26.145548197852033,25.910146978588546 +Commercial DW - Class 7/Moderate,148.64920576166122,138.6102578090985,119.758094086834,103.10586852966662,92.43521608569746,82.55462197896755,73.37947431685775,64.83682685863904,56.86345553797252,56.12835378459353,54.52595241416161,52.92355104372969,51.321149673297754,49.71874830286581,48.116346932433885,46.51394556200198,45.73336873250887,44.15412970606178,42.570749395417046,41.91797220368169,41.26519501194634,40.61241782021099,39.95964062847565,39.3068634367403,38.65408624500495,38.001309053269594,37.34853186153424,36.69575466979889,36.04297747806355 +Commercial DW - Class 7/Conservative,148.64920576166122,148.44170520073868,131.66496802544876,115.59047117234475,105.97652752616143,97.07440317793571,88.80786530388205,81.11119148906364,74.81532188668083,73.38118990069121,71.94705791470159,70.51292592871197,69.07879394272234,67.64466195673272,66.2105299707431,64.77639798475346,63.342265998763835,61.90813401277422,60.474002026784596,59.03987004079496,57.60573805480535,56.17160606881571,54.7374740828261,53.303342096836474,51.86921011084685,50.43507812485721,49.00094613886759,47.56681415287797,46.132682166888344 +Midsize DW - Class 7/Advanced,108.63977804160643,87.84089773411917,76.03049439630978,64.5504544364727,56.92299923455844,50.033975350893265,43.78110006909807,38.080147040378456,35.35798131950663,33.81559747127622,33.31221988366498,32.80813850661005,32.30332825666009,31.797762844048087,31.29141469929113,30.78425489436455,30.276253057977193,29.767377284425898,29.257594035454296,29.004293573820856,28.750976468309148,28.497642054702844,28.244289632966204,27.990918464796376,27.737527770972473,27.484116728481,27.090446109799643,26.815730526764472,26.54101494372931 +Midsize DW - Class 7/Moderate,108.63977804160643,99.65267551845957,86.28064645209555,74.70313968317967,67.42657806056086,60.85447694922274,54.88925904861629,49.450572760334644,45.98990670394299,45.336822906460156,44.68373910897733,44.030655311494485,43.37757151401167,42.72448771652883,42.071403919046,41.41832012156316,40.76523632408033,40.112152526597505,39.45906872911467,38.80598493163184,38.152901134149,37.49981733666617,36.84673353918334,36.193649741700504,35.54056594421767,34.88748214673483,34.85729023970326,34.82709833267168,34.79690642564011 +Midsize DW - Class 7/Conservative,108.63977804160643,102.37756621848749,90.08619524462037,79.35166725719266,72.9951024867264,67.2539312359511,62.04291318626089,57.29185582556379,53.25560599471083,52.477943819137735,51.70028164356466,50.92261946799157,50.14495729241848,49.367295116845405,48.58963294127232,47.81197076569923,47.034308590126145,46.25664641455305,45.47898423897998,44.7013220634069,43.923659887833814,43.14599771226073,42.36833553668764,41.590673361114554,40.81301118554148,40.03534900996839,40.00515710293681,39.97496519590524,39.94477328887367 +Large DW - Class 7/Advanced,76.71999300024862,61.6477780850102,50.96978638794114,41.69355961556724,39.34953807255784,37.181030917689114,35.169036442474166,33.29720030947366,31.551370021541082,30.935787270686983,30.688966557957116,30.442145845227238,30.195325132497363,29.948504419767485,29.701683707037603,29.454862994307728,29.208042281577853,28.961221568847975,28.714400856118093,28.467580143388215,28.220759430658344,27.97393871792847,27.727118005198587,27.480297292468716,27.233476579738834,26.98665586700896,26.73983515427908,26.493014441549203,26.41936534784587 +Large DW - Class 7/Moderate,76.71999300024862,71.62170631459752,60.865527176866664,51.44646248952817,48.506028636254,45.78576701226867,43.26184111868359,40.913735424147106,38.72369647334561,37.920265092077855,37.60359960113408,37.28693411019029,36.97026861924651,36.65360312830272,36.33693763735893,36.02027214641515,35.70360665547137,35.38694116452758,35.07027567358379,34.75361018263999,34.43694469169621,34.12027920075243,33.803613709808644,33.48694821886486,33.17028272792107,32.853617236977286,32.5369517460335,32.22028625508972,32.13220730126096 +Large DW - Class 7/Conservative,76.71999300024862,73.51150324230879,66.31055477336642,59.81927459667451,56.22955790585647,52.90863009646582,49.8273912865869,46.96079587105094,44.287170220033545,43.68245929472532,43.30817186175506,42.9338844287848,42.55959699581455,42.18530956284429,41.81102212987401,41.43673469690377,41.0624472639335,40.688159830963244,40.313872397992974,39.93958496502272,39.56529753205246,39.1910100990822,38.816722666111936,38.44243523314169,38.06814780017141,37.693860367201154,37.31957293423089,36.94528550126064,36.84530191282841 +Residential DW - Class 8/Advanced,246.41541616880767,194.73217857105308,143.74912139106357,120.93570328479214,104.39015832954512,90.53066870195335,81.26081897396008,72.45440776113664,64.04395295664875,60.44344997352816,58.9018375432689,57.35710164771811,55.809130964817314,54.25780881879715,52.7030128544222,51.14461468715682,49.58247952715063,48.01646577472871,46.44642458483439,45.3759922199123,44.30309617298537,43.22763812455577,42.14951445300789,41.06861587231204,39.984827039609236,38.898026129715326,37.949236267665064,37.64974078845309,37.3502453092411 +Residential DW - Class 8/Moderate,246.41541616880767,230.6203894634322,199.50344338221043,171.85081141244245,154.24974479062303,137.84753177602994,122.52572091204901,108.18096782276777,94.62085037334556,88.88457520771915,86.4425249266709,83.99547710115618,81.54325361588141,79.08566778961573,76.6225238539823,74.15361639372428,71.6787297450809,69.19763734857237,66.71010105210799,65.02193887559916,63.32983480788262,61.6336315377618,59.93316327065174,58.22825514890491,56.51872262394697,54.80437077548323,53.31083660356937,52.85617344419674,52.401510284824106 +Residential DW - Class 8/Conservative,246.41541616880767,237.4202610009355,209.34202956970614,184.17623235446953,169.3221118310489,155.47974339937946,142.54916196924663,130.44315181400137,119.08236830670303,111.63747539507199,108.4750748333925,105.30617746390664,102.13055173673273,98.94795496627059,95.75813265363043,92.56081775897823,89.35572991942512,86.1425746076473,82.92104222592688,80.73869620014867,78.55122571580043,76.35842626832661,74.16008232476682,71.9559665701792,69.74583909141715,67.52944649209758,65.60011687229282,65.02131956879168,64.44252226529052 +Commercial DW - Class 8/Advanced,172.78766363945712,135.7644708442475,109.1515011326536,89.8705846896498,77.86635850474973,67.92549732930178,61.420696015796196,55.35104684264115,49.656857004595636,46.901526650604474,45.700820281270566,44.49765530277627,43.29194408890929,42.08359479932933,40.87251112315263,39.658592003582974,38.44173134193516,37.221817679228344,35.998733853341136,35.1598993691272,34.31909189177034,33.47623268396002,32.63123876228495,31.78402260709495,30.93449184824267,30.082548924333203,29.484234684480867,29.221142379346666,28.95805007421247 +Commercial DW - Class 8/Moderate,172.78766363945712,160.0736242650606,137.484886864407,117.72762838158975,105.01945210919801,93.36425679892098,82.6363760179842,72.72937490825976,63.552506831478574,62.73093243432902,60.94003486966835,59.14913730500768,57.358239740346995,55.567342175686306,53.77644461102563,51.98554704636497,51.11314817753915,49.34813762608235,47.578498636382186,46.848932932984305,46.11936722958644,45.38980152618858,44.66023582279072,43.93067011939285,43.20110441599498,42.47153871259711,41.74197300919924,41.012407305801375,40.282841602403515 +Commercial DW - Class 8/Conservative,172.78766363945712,171.42744064651905,151.1542361375529,131.98271086495126,120.40429317452424,109.78524629688005,100.01107556204077,90.98480818509913,83.61611531201156,82.01328126025429,80.41044720849703,78.80761315673976,77.2047791049825,75.60194505322524,73.99911100146798,72.39627694971071,70.79344289795344,69.19060884619618,67.58777479443891,65.98494074268164,64.3821066909244,62.77927263916712,61.176438587409855,59.57360453565259,57.970770483895336,56.36793643213805,54.76510238038079,53.16226832862353,51.55943427686627 +Midsize DW - Class 8/Advanced,126.86548027637437,101.73011132243055,87.41208248434226,73.73487659678061,64.64764643179099,56.529677304331216,49.23374596441172,42.64100839634231,39.43955280309408,37.71912287596578,37.15763757036846,36.595367232936994,36.032283884695595,35.46835820110096,34.903559430169054,34.33785530454993,33.77121194702277,33.20359376882889,32.63496336020157,32.35242299565511,32.06986406593351,31.787285830146207,31.50468750744837,31.222068274310686,30.939427261562397,30.65676355118491,30.217649309559796,29.911221755196816,29.604794200833844 +Midsize DW - Class 8/Moderate,126.86548027637437,115.40954197390066,99.1966584507572,85.332114762294,76.57659710801616,68.7549594118351,61.725352535894686,55.373270645238804,51.29878138316861,50.57030843436201,49.84183548555543,49.113362536748824,48.384889587942254,47.65641663913565,46.92794369032906,46.19947074152247,45.47099779271587,44.742524843909294,44.014051895102696,43.285578946296106,42.55710599748951,41.82863304868292,41.10016009987633,40.371687151069736,39.643214202263145,38.91474125345655,38.881064124074136,38.847386994691725,38.81370986530931 +Midsize DW - Class 8/Conservative,126.86548027637437,118.56528652348787,103.57188904200419,90.64204805430366,82.90078949229564,75.98522810856608,69.76994689223089,64.15370462486584,59.403201379328046,58.535769266636606,57.66833715394518,56.800905041253756,55.933472928562324,55.066040815870906,54.198608703179474,53.331176590488035,52.46374447779662,51.59631236510518,50.72888025241377,49.861448139722334,48.9940160270309,48.12658391433948,47.259151801648045,46.39171968895661,45.524287576265195,44.65685546357376,44.62317833419135,44.58950120480894,44.55582407542653 +Large DW - Class 8/Advanced,88.22527523665276,70.43954574755281,57.899805388105875,47.11037668446019,44.24474179048203,41.61848405081607,39.20281190105027,36.97337307855304,34.90943077279639,34.22833060468334,33.95524038456127,33.682150164439186,33.40905994431711,33.13596972419502,32.862879504072936,32.58978928395086,32.31669906382878,32.04360884370669,31.77051862358461,31.497428403462525,31.224338183340446,30.951247963218368,30.678157743096282,30.405067522974207,30.13197730285212,29.858887082730043,29.58579686260796,29.312706642485875,29.23121896266847 +Large DW - Class 8/Moderate,88.22527523665276,81.83588468521928,69.1410034870935,58.13037431468659,54.540327978830575,51.250171582733444,48.22383526608672,45.43081069322835,42.845118940322024,41.95617712366208,41.605808438350216,41.255439753038345,40.90507106772648,40.55470238241461,40.20433369710273,39.853965011790876,39.503596326479006,39.153227641167135,38.802858955855264,38.45249027054338,38.10212158523152,37.75175289991965,37.40138421460779,37.05101552929592,36.700646843984046,36.350278158672175,35.99990947336031,35.64954078804844,35.55208745593875 +Large DW - Class 8/Conservative,88.22527523665276,83.99519101025082,75.32635485919165,67.59098012318171,63.22468807512124,59.22312866189747,55.542432938793254,52.145496007726834,49.00072173930268,48.33165050181954,47.917527082726096,47.503403663632646,47.08928024453922,46.675156825445775,46.26103340635231,45.84690998725888,45.43278656816543,45.01866314907199,44.60453972997854,44.1904163108851,43.77629289179166,43.36216947269821,42.94804605360477,42.533922634511335,42.11979921541787,41.705675796324435,41.29155237723099,40.87742895813756,40.76680396288671 +Residential DW - Class 9/Advanced,294.34235390210034,231.57018571122063,170.24132930647238,142.6810254712317,122.72836030057374,106.08734128913419,94.93558539486388,84.40738586404855,74.41164215954979,70.22827546830706,68.43710070139635,66.64229683024017,64.84373451152355,63.041278181540676,61.234785677705155,59.42410783208334,57.609088034509085,55.78956176259029,53.96535607564196,52.72163787248076,51.47505715669698,50.22549969244237,48.97284508342308,47.71696635195332,46.45772948301448,45.194992929878225,44.09260920057779,43.74463020492444,43.3966512092711 +Residential DW - Class 9/Moderate,294.34235390210034,274.24746546115847,236.2708799465224,202.75112588255772,181.3467721274374,161.5350726893827,143.1446444619339,126.02784256088344,109.93844904576179,103.27356289730315,100.43618382777578,97.59299819145565,94.74379903903876,91.88836946859594,89.0264820199888,86.15789802452369,83.28236690593462,80.39962542839429,77.5093968868067,75.5479483192785,73.58191973155421,71.61112834627659,69.63538152937548,67.6544761165536,65.66819768378119,63.676319756292905,61.94100634694196,61.41274051142635,60.88447467591074 +Residential DW - Class 9/Conservative,294.34235390210034,282.3336868874624,247.92266588334894,217.29276785930028,199.06689941070385,182.19718066879895,166.53767842820193,151.96267264767926,138.3598945547314,129.70979284050006,126.03545032887932,122.35355928042803,118.66385066105099,114.96604249824017,111.25983909381577,107.54493017847597,103.82099000307505,100.08767636103751,96.34462953573852,93.80899667671673,91.26740979144,88.71963126934395,86.16541068613738,83.60448392823379,81.03657224439456,78.46138121742467,76.2197240640333,75.5472287566279,74.87473344922246 +Commercial DW - Class 9/Advanced,210.25210918603563,164.05190399875636,131.06823354333912,107.30478437101162,92.49335320182749,80.30607808547308,72.30302005636155,64.89992520256416,58.0105956059581,54.79173793819612,53.389037569413595,51.98346498135745,50.574917806518464,49.163288754319645,47.748465311564054,46.33032942074079,44.908757134256426,43.483618242463116,42.05477587313708,41.074824845637224,40.09256890972689,39.10791608217242,38.12076941932084,37.13102667815191,36.1385799491525,35.14331525824193,34.4443470289368,34.136994887846456,33.829642746756114 +Commercial DW - Class 9/Moderate,210.25210918603563,193.42603169566584,165.09073236037105,140.56587949907887,124.74708543620855,110.38148547573364,97.27762692687054,85.27627318403356,74.24390096224968,73.28411367428579,71.19193465486839,69.09975563545098,67.00757661603356,64.91539759661613,62.82321857719871,60.731039557781315,59.71187763253369,57.649940580590716,55.582596451449966,54.73029641595086,53.87799638045177,53.02569634495269,52.17339630945361,51.321096273954524,50.46879623845543,49.61649620295634,48.76419616745725,47.91189613195816,47.05959609645908 +Commercial DW - Class 9/Conservative,210.25210918603563,207.1454914589449,181.50477563349818,157.58633794330055,143.02192923184333,129.7954804660209,117.73072060858487,106.68104006361048,97.68279637709146,95.81031866487248,93.93784095265352,92.06536324043455,90.19288552821557,88.32040781599659,86.44793010377762,84.57545239155864,82.70297467933966,80.8304969671207,78.95801925490173,77.08554154268273,75.21306383046378,73.3405861182448,71.46810840602582,69.59563069380685,67.72315298158789,65.85067526936889,63.97819755714992,62.10571984493095,60.23324213271198 +Midsize DW - Class 9/Advanced,154.6886611848925,122.80575200460468,104.61209169769283,87.57902719927982,76.27587262353137,66.30450145489057,57.44263444878881,49.51485096970831,45.601037528916244,43.61183166584435,42.96262774052829,42.31251614097189,41.66146451715507,41.00943896327756,40.35640392309497,39.70232208825742,39.047154289040385,38.39085937679474,37.73339409737444,37.40671357360071,37.08001158428824,36.75328727280008,36.42653973630312,36.09976802261133,35.77297112676685,35.44614798733269,34.93843267139591,34.58413315699309,34.229833642590286 +Midsize DW - Class 9/Moderate,154.6886611848925,139.3191790156515,118.7155097444812,101.35371407219945,90.35049362728523,80.64371713658583,72.01700363212215,64.29958734136108,59.31298629882087,58.47070691388008,57.628427528939305,56.78614814399851,55.94386875905774,55.10158937411694,54.25930998917616,53.41703060423538,52.57475121929459,51.73247183435382,50.89019244941303,50.04791306447225,49.20563367953146,48.36335429459068,47.5210749096499,46.6787955247091,45.83651613976832,44.99423675482753,44.95529838124858,44.91636000766964,44.87742163409069 +Midsize DW - Class 9/Conservative,154.6886611848925,143.12870578711238,123.9516511428064,107.66061812725528,97.81222378104987,89.12420710543479,81.40289706452191,74.4954503451049,68.68352764953244,67.68058006231928,66.67763247510614,65.67468488789298,64.67173730067982,63.66878971346668,62.66584212625353,61.662894539040366,60.65994695182722,59.65699936461406,58.65405177740092,57.651104190187766,56.648156602974616,55.64520901576146,54.64226142854831,53.63931384133515,52.63636625412201,51.63341866690886,51.59448029332991,51.555541919750965,51.516603546172014 +Large DW - Class 9/Advanced,105.74301928342963,83.75230532678269,68.34942682811693,55.2529978114277,51.58744338527768,48.26567735280785,45.24150087023911,42.47663790159724,39.93910665200062,39.15987503312929,38.84743856007247,38.535002087015634,38.2225656139588,37.91012914090197,37.59769266784513,37.2852561947883,36.972819721731476,36.66038324867464,36.3479467756178,36.03551030256097,35.72307382950414,35.41063735644731,35.098200883390476,34.78576441033365,34.473327937276814,34.16089146421998,33.84845499116315,33.53601851810632,33.442790268232145 +Large DW - Class 9/Moderate,105.74301928342963,97.30250143019958,81.61941006514101,68.17770671416261,63.591648814360624,59.43571233560464,55.65209686141112,52.19291437901435,49.01815174278475,48.0011330966179,47.60028404292619,47.19943498923446,46.79858593554276,46.39773688185103,45.99688782815931,45.5960387744676,45.195189720775886,44.79434066708416,44.39349161339244,43.992642559700705,43.591793506009,43.19094445231728,42.79009539862557,42.38924634493385,41.98839729124213,41.58754823755041,41.18669918385869,40.78585013016698,40.67435593107636 +Large DW - Class 9/Conservative,105.74301928342963,99.86990700768908,88.92107918439962,79.27349640679708,73.71723474107371,68.68208886053648,64.09803037797633,59.90704032909081,56.06064058472322,55.295170998996,54.82138156628051,54.347592133564994,53.87380270084952,53.40001326813402,52.9262238354185,52.45243440270301,51.978644969987506,51.504855537272014,51.0310661045565,50.557276671841,50.08348723912551,49.60969780641001,49.13590837369451,48.66211894097902,48.1883295082635,47.71454007554801,47.24075064283251,46.76696121011702,46.640397602922846 +Residential DW - Class 10/Advanced,328.79620766110133,268.718946314733,204.83802575737562,177.70432028714202,157.97158989599646,140.9188366069808,129.96375999368277,118.93781093274552,107.80105050317063,101.74055632688315,99.14565966953306,96.5455054847492,93.93990639129892,91.32866599639377,88.7115783473668,86.08842734281933,83.45898609970001,80.82301627241955,78.18026731970542,76.37847764083746,74.57254100513805,72.76229191774524,70.94755595908468,69.12814917503947,67.30387741642315,65.4745356227698,63.87749891416737,63.37337751332479,62.86925611248221 +Residential DW - Class 10/Moderate,328.79620766110133,318.24256530203985,284.2862000042169,252.51956869119394,233.4231293021222,214.57163727547749,195.96040978579464,177.5848826181052,159.26916748337652,149.61366590544685,145.50312035781704,141.38416276629317,137.25649332090296,133.11979779318509,128.97374665887216,124.81799415572658,120.65217727086596,116.47591465134752,112.28880543113523,109.44723104907676,106.59902153608802,103.74391210038985,100.88162367066325,98.0118619203212,95.13431621066538,92.24865844495031,89.73468881531673,88.96938367809891,88.20407854088107 +Residential DW - Class 10/Conservative,328.79620766110133,327.62598784700316,298.3058792299968,270.6306846913872,256.23184827499307,242.01770372342017,227.98472015656748,214.1294561274008,200.44366106754126,187.91215356829787,182.58908890844424,177.25508859152836,171.9097628645863,166.55270323061816,161.18348130807652,155.8016476060524,150.40673020779874,144.99823335448994,139.5756359202791,135.90223377566824,132.220205960848,128.5292082465055,124.8288778399261,121.11883211654656,117.39866724605916,113.66795670269475,110.4204407362362,109.44618860991822,108.47193648360019 +Commercial DW - Class 10/Advanced,343.9425118166903,264.1102519381242,208.0616268503916,168.2265746032251,143.3990560635763,123.26372472076199,109.980072528994,97.91156119315467,86.86464235741741,82.04474838479187,79.94435509290852,77.83966096085334,75.73051270426531,73.61674966701774,71.49820337267093,69.37469704276991,67.24604507909316,65.1120525066646,62.97251437401553,61.505142859512134,60.03431999198175,58.55990803640179,57.08176183005402,55.5997282749864,54.11364578828171,52.6233437059836,51.57671378219859,51.11648692993615,50.65626007767372 +Commercial DW - Class 10/Moderate,343.9425118166903,311.40021369652106,262.0699571835117,220.37150116680118,193.40432235384856,169.427188630332,147.96892932723813,128.6524293228737,111.17227528763661,109.73509680951018,106.60228321966454,103.4694696298189,100.33665603997324,97.20384245012757,94.07102886028191,90.93821527043629,89.41212964390223,86.3246001553731,83.22897414892206,81.95274629793204,80.67651844694203,79.40029059595203,78.12406274496203,76.84783489397202,75.571607042982,74.29537919199198,73.01915134100197,71.74292349001196,70.46669563902196 +Commercial DW - Class 10/Conservative,343.9425118166903,333.4874305237154,288.1260995017059,247.055245410189,221.7371188120437,199.22619502267517,179.08011562075362,160.94482620335737,146.2695061675421,143.4656717111789,140.6618372548157,137.85800279845253,135.05416834208935,132.25033388572615,129.44649942936297,126.64266497299977,123.83883051663656,121.0349960602734,118.23116160391021,115.42732714754699,112.62349269118384,109.81965823482062,107.01582377845745,104.21198932209425,101.40815486573108,98.60432040936786,95.80048595300468,92.99665149664149,90.19281704027831 +Midsize DW - Class 10/Advanced,252.81126098849782,196.47064197524887,164.39214639514535,135.5406216670828,116.5034057973832,100.11795967265198,85.86629615998439,73.35708989219611,67.02204350830192,64.09841174187044,63.14424543149423,62.18874506852351,61.23186310657402,60.27354971265635,59.313752628043765,58.35241701885561,57.389485315459204,56.424897039700944,55.45858861887691,54.978450502199316,54.498280836584485,54.01807836299178,53.53784175448384,53.05756961158696,52.57726045726612,52.09691273147619,51.35069905217188,50.8299679733183,50.309236894464725 +Midsize DW - Class 10/Moderate,252.81126098849782,222.88962930370997,186.5548918922866,156.85884912097583,138.00091511252205,121.76977796336224,107.65232865396304,95.26092710077941,87.17515573644812,85.93721711393648,84.69927849142489,83.46133986891326,82.22340124640166,80.98546262389003,79.74752400137842,78.50958537886682,77.27164675635518,76.03370813384359,74.79576951133197,73.55783088882036,72.31989226630873,71.08195364379712,69.84401502128551,68.60607639877388,67.36813777626227,66.13019915375065,66.07296954868967,66.01573994362869,65.95851033856772 +Midsize DW - Class 10/Conservative,252.81126098849782,228.98429635466982,194.78320000973284,166.61965286308384,149.39792633185255,134.57508279297758,121.68253309925174,110.36627073498964,100.94749215983516,99.4734117338334,97.99933130783168,96.52525088182993,95.05117045582818,93.57709002982645,92.10300960382472,90.62892917782295,89.15484875182122,87.68076832581946,86.20668789981774,84.732607473816,83.25852704781425,81.7844466218125,80.31036619581076,78.83628576980902,77.36220534380729,75.88812491780554,75.83089531274456,75.77366570768359,75.71643610262261 +Large DW - Class 10/Advanced,167.17614220642412,130.03578979796345,104.45272094909359,83.26509845783364,76.77918070558707,71.0386756734122,65.92206333466484,61.33287647254008,57.19356095339177,56.07768644275108,55.63027146620846,55.18285648966582,54.735441513123185,54.28802653658055,53.84061156003791,53.393196583495275,52.94578160695264,52.49836663041001,52.050951653867365,51.603536677324726,51.156121700782094,50.70870672423946,50.26129174769682,49.8138767711542,49.36646179461155,48.91904681806892,48.47163184152629,48.02421686498365,47.89071223659484 +Large DW - Class 10/Moderate,167.17614220642412,151.07414146303262,124.73212811283928,102.74236126623245,94.64540933380361,87.4790228502121,81.09149748429768,75.36240457085648,70.19492634002452,68.73853628009897,68.16451280518288,67.59048933026675,67.01646585535065,66.44244238043453,65.8684189055184,65.29439543060231,64.72037195568619,64.14634848077007,63.572325005853955,62.998301530937816,62.42427805602172,61.85025458110561,61.2762311061895,60.70220763127339,60.128184156357264,59.55416068144115,58.980137206525036,58.406113731608926,58.24645191625585 +Large DW - Class 10/Conservative,167.17614220642412,155.06035546272994,135.89065924280024,119.4634815279378,109.71563070164372,101.0880796196324,93.3981927417408,86.5009870331908,80.27990441313355,79.18373739591098,78.50526190983676,77.82678642376251,77.14831093768831,76.46983545161406,75.7913599655398,75.11288447946559,74.43440899339134,73.75593350731712,73.07745802124288,72.39898253516864,71.72050704909441,71.04203156302017,70.36355607694594,69.68508059087172,69.00660510479746,68.32812961872322,67.64965413264899,66.97117864657477,66.78993715197618 diff --git a/tests/data/Distributed_Wind/R&D/30/df_occ.csv b/tests/data/Distributed_Wind/R&D/30/df_occ.csv index 7935e5c..a7a8121 100644 --- a/tests/data/Distributed_Wind/R&D/30/df_occ.csv +++ b/tests/data/Distributed_Wind/R&D/30/df_occ.csv @@ -1,121 +1,121 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 1/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 1/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 1/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 1/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 1/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 1/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 1/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 1/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 1/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 1/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 1/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 2/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 2/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 2/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 2/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 2/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 2/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 2/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 2/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 2/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 2/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 2/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 2/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 3/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 3/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 3/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 3/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 3/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 3/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 3/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 3/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 3/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 3/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 3/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 3/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 4/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 4/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 4/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 4/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 4/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4614.086487788138,4314.086487788138,4014.0864877881377,3714.0864877881377,3414.0864877881377,3114.0864877881377,2982.0699999999997,2875.0699999999997,2768.0699999999997,2661.0699999999997,2554.0699999999997,2447.0699999999997,2340.0699999999997,2233.0699999999997,2126.0699999999997,2019.0699999999997,1905,1870.0,1835.0,1800.0,1765.0,1730.0,1695.0,1660.0,1625.0,1590.0,1555.0 -Commercial DW - Class 4/Conservative,4348.74910423729,5647.285586762545,5300,5100,4900,4700,4513,4300,4048.3124341245793,3876.691,3737.591,3598.4909999999995,3459.3909999999996,3320.2909999999997,3181.191,3042.091,2902.9909999999995,2763.8909999999996,2624.7909999999997,2476.5,2431.0,2385.5,2340.0,2294.5,2249.0,2203.5,2158.0,2112.5,2067.0,2021.5 -Midsize DW - Class 4/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 4/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 4/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 4/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 4/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 4/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 5/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 5/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 5/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 5/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 5/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 5/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 5/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 5/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 5/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 5/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 5/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 5/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 6/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 6/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 6/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 6/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 6/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 6/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 6/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 6/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 6/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 6/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 6/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 6/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 7/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 7/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 7/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 7/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 7/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 7/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 7/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 7/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 7/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 7/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 7/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 7/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 8/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 8/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 8/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 8/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 8/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 8/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 8/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 8/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 8/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 8/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 8/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 8/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 9/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 9/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 9/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 9/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 9/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 9/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 9/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 9/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 9/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 9/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 9/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 9/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 10/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 10/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 10/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 10/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 10/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 10/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 10/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 10/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 10/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 10/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 10/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 10/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential DW - Class 1/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 1/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 1/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 1/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 1/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 1/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 1/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 1/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 1/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 1/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 1/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 1/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 2/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 2/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 2/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 2/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 2/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 2/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 2/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 2/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 2/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 2/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 2/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 2/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 3/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 3/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 3/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 3/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 3/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 3/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 3/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 3/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 3/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 3/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 3/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 3/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 4/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 4/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 4/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 4/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 4/Moderate,6002.317463632478,5837.934747492309,5232.374077151749,4659.213406811189,4335.213406811189,4011.213406811189,3687.213406811189,3363.213406811189,3220.6356,3105.0755999999997,2989.5155999999997,2873.9556,2758.3956,2642.8356,2527.2756,2411.7156,2296.1556,2180.5955999999996,2057.4,2019.6000000000001,1981.8000000000002,1944.0000000000002,1906.2,1868.4,1830.6000000000001,1792.8000000000002,1755.0000000000002,1717.2,1679.4 +Commercial DW - Class 4/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5292,5076,4874.04,4644,4372.177428854546,4186.82628,4036.59828,3886.3702799999996,3736.14228,3585.91428,3435.68628,3285.4582800000003,3135.2302799999998,2985.0022799999997,2834.77428,2674.6200000000003,2625.48,2576.34,2527.2000000000003,2478.06,2428.92,2379.78,2330.6400000000003,2281.5,2232.36,2183.2200000000003 +Midsize DW - Class 4/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 4/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 4/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 4/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 4/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 4/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 5/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 5/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 5/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 5/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 5/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 5/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 5/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 5/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 5/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 5/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 5/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 5/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 6/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 6/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 6/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 6/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 6/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 6/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 6/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 6/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 6/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 6/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 6/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 6/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 7/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 7/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 7/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 7/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 7/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 7/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 7/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 7/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 7/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 7/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 7/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 7/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 8/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 8/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 8/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 8/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 8/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 8/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 8/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 8/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 8/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 8/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 8/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 8/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 9/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 9/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 9/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 9/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 9/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 9/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 9/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 9/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 9/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 9/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 9/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 9/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 10/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 10/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 10/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 10/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 10/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 10/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 10/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 10/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 10/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 10/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 10/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 10/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 diff --git a/tests/data/Distributed_Wind/R&D/30/df_tc.csv b/tests/data/Distributed_Wind/R&D/30/df_tc.csv index 68db8ee..b4d685e 100644 --- a/tests/data/Distributed_Wind/R&D/30/df_tc.csv +++ b/tests/data/Distributed_Wind/R&D/30/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353 -10 year CRF/Moderate,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353 -10 year CRF/Conservative,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353 -ITC Schedule/*,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252 -PVD/Moderate,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252 -PVD/Conservative,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252 -PFF/Advanced,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748 -PFF/Moderate,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748 -PFF/Conservative,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748 -Year (Advanced)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994 -2/nan,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439 -3/nan,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782 -4/nan,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458 -5/nan,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575 -6/nan,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279 -Year (Moderate)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994 -2/nan,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439 -3/nan,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782 -4/nan,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458 -5/nan,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575 -6/nan,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279 -Year (Conservative)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994 -2/nan,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785 +10 year CRF/Moderate,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785 +10 year CRF/Conservative,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785 +ITC Schedule/*,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623 +PVD/Moderate,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623 +PVD/Conservative,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623 +PFF/Advanced,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957 +PFF/Moderate,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957 +PFF/Conservative,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981 +2/nan,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806 +3/nan,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487 +4/nan,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807 +5/nan,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966 +6/nan,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985 +Year (Moderate)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981 +2/nan,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806 +3/nan,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487 +4/nan,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807 +5/nan,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966 +6/nan,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985 +Year (Conservative)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981 +2/nan,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806 diff --git a/tests/data/Distributed_Wind/R&D/30/df_vom.csv b/tests/data/Distributed_Wind/R&D/30/df_vom.csv index 15d421f..97555a5 100644 --- a/tests/data/Distributed_Wind/R&D/30/df_vom.csv +++ b/tests/data/Distributed_Wind/R&D/30/df_vom.csv @@ -1,121 +1,121 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Distributed_Wind/R&D/TechLife/df_capex.csv b/tests/data/Distributed_Wind/R&D/TechLife/df_capex.csv index 0ed2bd6..dddbf40 100644 --- a/tests/data/Distributed_Wind/R&D/TechLife/df_capex.csv +++ b/tests/data/Distributed_Wind/R&D/TechLife/df_capex.csv @@ -1,121 +1,121 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 1/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 1/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 1/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 1/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 1/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 1/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 1/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 1/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 1/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 1/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 1/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 2/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 2/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 2/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 2/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 2/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 2/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 2/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 2/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 2/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 2/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 2/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 2/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 3/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 3/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 3/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 3/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 3/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 3/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 3/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 3/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 3/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 3/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 3/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 3/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 4/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 4/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 4/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 4/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 4/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4785.964912295776,4474.789671543623,4163.614430791469,3852.4391900393152,3541.2639492871617,3230.088708535008,3093.1545006325828,2982.1686647643146,2871.1828288960464,2760.1969930277783,2649.21115715951,2538.225321291242,2427.2394854229738,2316.2536495547056,2205.2678136864374,2094.2819778181693,1975.9627787761758,1939.6590006884246,1903.3552226006734,1867.051444512922,1830.7476664251708,1794.4438883374196,1758.1401102496684,1721.836332161917,1685.5325540741658,1649.2287759864146,1612.9249978986632 -Commercial DW - Class 4/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5082.528932285177,4875.078771783741,4681.112871714899,4460.17845078087,4199.115321095511,4021.1008508223576,3876.8192641936093,3732.53767756486,3588.256090936112,3443.9745043073635,3299.692917678615,3155.4113310498665,3011.1297444211173,2866.848157792369,2722.56657116362,2568.7516124090284,2521.556700894952,2474.3617893808755,2427.1668778667986,2379.971966352722,2332.7770548386457,2285.5821433245687,2238.3872318104923,2191.1923202964153,2143.997408782339,2096.8024972682624 -Midsize DW - Class 4/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 4/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 4/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 4/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 4/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 4/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 5/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 5/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 5/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 5/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 5/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 5/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 5/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 5/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 5/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 5/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 5/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 5/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 6/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 6/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 6/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 6/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 6/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 6/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 6/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 6/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 6/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 6/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 6/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 6/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 7/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 7/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 7/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 7/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 7/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 7/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 7/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 7/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 7/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 7/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 7/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 7/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 8/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 8/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 8/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 8/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 8/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 8/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 8/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 8/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 8/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 8/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 8/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 8/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 9/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 9/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 9/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 9/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 9/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 9/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 9/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 9/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 9/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 9/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 9/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 9/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 -Residential DW - Class 10/Advanced,6007.404829936881,6968.589602726781,5646.960540140667,4408.31591065551,3968.3846212533504,3490.319923779696,3075.4023623088174,2814.472539461193,2548.0186485134423,2274.946002508631,2116.042817445533,2049.0495100067815,1981.9167695552796,1914.639626620087,1847.212872738002,1779.631045911687,1711.8884149929077,1643.978962897056,1575.896368545639,1507.6339874227913,1461.6743877175495,1415.6048080470039,1369.4208593808562,1323.11791599969,1276.6910993218808,1230.1352603859955,1183.4449608564444,1142.9155417585853,1131.3709403266803,1119.8263388947755 -Residential DW - Class 10/Moderate,6007.404829936881,7677.463372659333,6788.367457828675,6339.237860343066,5890.108262857458,5440.978665371849,4991.849067886241,4542.719470400632,4093.5898729150235,3639.9136040138096,3385.6685079128524,3278.47921601085,3171.0668312884477,3063.423402592139,2955.5405963808034,2847.409673458699,2739.0214639886526,2630.36634063529,2521.4341896730225,2412.214379876466,2338.6790203480796,2264.967692875206,2191.0733750093705,2116.988665599504,2042.705758915009,1968.2164166175928,1893.5119373703112,1828.6648668137366,1810.1935045226887,1791.7221422316409 -Residential DW - Class 10/Conservative,6007.404829936881,7801.215912156033,7004.634031706402,6679.974530521655,6355.315029336908,6030.655528152161,5705.996026967414,5381.336525782667,5056.67702459792,4731.887685217952,4401.369060286708,4262.022980814105,4122.386880674982,3982.450423369781,3842.202775295045,3701.6325754963086,3560.727903185248,3419.4762428258773,3277.86444657493,3135.8786938394064,3040.2827264525035,2944.4580007377676,2848.395387512181,2752.085265279356,2655.517486589512,2558.681341602871,2461.5655185814044,2377.2643268578577,2353.2515558794958,2329.2387849011334 -Commercial DW - Class 10/Advanced,4510.743498272505,5232.4624579961055,4240.098888376155,3661.5798265259677,3235.29323596061,2875.906032285166,2566.197737808734,2384.5425044257263,2199.736987573486,2011.1755928814976,1869.0006417545433,1808.0739564823314,1747.0187785761016,1685.8305284861597,1624.5044064226813,1563.035378954838,1501.41816461938,1439.647218452206,1377.7167153476996,1315.6205321408495,1273.6061133830815,1231.4885814140234,1189.2638212386657,1146.9274959508962,1104.4750315702047,1061.901600617817,1019.202104308284,989.7578330268187,977.833039857821,965.9082466888232 -Commercial DW - Class 10/Moderate,4510.743498272505,5764.730190792262,5097.14015304793,4760.033642233097,4422.927131418264,4085.8206206034306,3748.7141097885974,3411.607598973764,3074.5010881589315,2737.3945773440983,2696.282210887287,2604.5107608254666,2512.739310763646,2420.967860701824,2329.1964106400033,2237.424960578182,2145.6535105163616,2101.8849389402208,2011.4664044076412,1920.8059769256402,1884.502198837889,1848.1984207501375,1811.8946426623863,1775.5908645746351,1739.287086486884,1702.9833083991325,1666.6795303113813,1630.3757522236301,1594.0719741358787,1557.7681960481275 -Commercial DW - Class 10/Conservative,4510.743498272505,5857.651506856674,5497.429253288048,5289.9790927866125,5030.666392159817,4771.353691533023,4512.040990906228,4252.728290279434,3993.415589652639,3785.965429151203,3704.022615753136,3622.0798023550688,3540.136988957002,3458.1941755589346,3376.2513621608673,3294.3085487628005,3212.365735364733,3130.422921966666,3048.480108568599,2966.5372951705317,2884.5944817724644,2802.6516683743976,2720.7088549763303,2638.7660415782634,2556.823228180196,2474.880414782129,2392.937601384062,2310.9947879859947,2229.0519745879274,2147.1091611898605 -Midsize DW - Class 10/Advanced,2928.738511179682,3397.336672968431,2852.439706894742,2696.852086518665,2481.103919597172,2265.355752675679,2049.6075857541855,1833.8594188326924,1618.1112519111991,1553.2912760691704,1461.8831833838753,1433.2803325357938,1404.6349394356691,1375.945487853728,1347.2103886415337,1318.4279752951318,1289.5964991902313,1260.7141244608151,1231.7789224896276,1202.7888659757928,1189.3025307545101,1175.815189453823,1162.3268019235725,1148.8373258484073,1135.3467165998297,1121.8549270759524,1108.3619075277365,1086.3905592759565,1071.609735340229,1056.828911404502 -Midsize DW - Class 10/Moderate,2928.738511179682,3742.927817287634,3309.4745176330407,3137.2908844168487,2965.107251200657,2792.9236179844656,2620.7399847682736,2448.556351552082,2276.37271833589,2195.963673987948,2158.311469856937,2120.6592657259266,2083.007061594916,2045.3548574639055,2007.702653332895,1970.0504492018845,1932.3982450708738,1894.7460409398634,1857.0938368088528,1819.4416326778423,1781.7894285468317,1744.137224415821,1706.4850202848106,1668.8328161538,1631.1806120227895,1593.528407891779,1555.8762037607685,1555.8762037607685,1555.8762037607685,1555.8762037607685 -Midsize DW - Class 10/Conservative,2928.738511179682,3803.259830617935,3414.9091040355092,3300.81151575972,3186.71392748393,3072.6163392081403,2958.5187509323505,2844.421162656561,2730.3235743807713,2635.156408785537,2589.9737638283245,2544.791118871112,2499.608473913899,2454.4258289566865,2409.243183999474,2364.060539042261,2318.877894085049,2273.695249127836,2228.5126041706235,2183.329959213411,2138.147314256198,2092.9646692989854,2047.7820243417727,2002.59937938456,1957.4167344273474,1912.2340894701347,1867.051444512922,1867.051444512922,1867.051444512922,1867.051444512922 -Large DW - Class 10/Advanced,2331.363802766263,2704.382011208865,2191.481974600287,1905.767359883257,1620.0527451662272,1582.5353836395423,1545.0180221128576,1507.500660586173,1469.9832990594882,1432.4659375328033,1394.9485760061186,1380.9990902460577,1367.0496044859963,1353.100118725935,1339.150632965874,1325.2011472058125,1311.2516614457516,1297.3021756856901,1283.3526899256292,1269.4032041655676,1255.4537184055062,1241.5042326454452,1227.5547468853838,1213.6052611253228,1199.6557753652614,1185.7062896052003,1171.756803845139,1157.8073180850777,1143.8578323250167,1140.975882757897 -Large DW - Class 10/Moderate,2331.363802766263,2979.482939935284,2634.4410971258767,2386.4553603726486,2138.46962361942,2088.946706404196,2039.423789188972,1989.9008719737483,1940.3779547585245,1890.8550375433006,1841.3321203280766,1822.9187991247961,1804.5054779215152,1786.0921567182347,1767.6788355149536,1749.2655143116726,1730.8521931083922,1712.4388719051112,1694.0255507018305,1675.6122294985491,1657.1989082952682,1638.7855870919877,1620.3722658887068,1601.9589446854263,1583.5456234821452,1565.1323022788642,1546.7189810755835,1528.3056598723028,1509.8923386690221,1506.088165240424 -Large DW - Class 10/Conservative,2331.363802766263,3027.5090342722688,2718.3701940254623,2650.9488918624957,2583.527589699529,2516.1062875365624,2448.6849853735957,2381.263683210629,2313.8423810476625,2246.421078884696,2209.598544393692,2187.502558949755,2165.406573505818,2143.3105880618814,2121.2146026179444,2099.118617174007,2077.0226317300703,2054.9266462861333,2032.8306608421963,2010.7346753982588,1988.6386899543218,1966.5427045103852,1944.446719066448,1922.3507336225114,1900.2547481785741,1878.158762734637,1856.0627772907,1833.9667918467633,1811.8708064028265,1807.3057982885084 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential DW - Class 1/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 1/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 1/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 1/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 1/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 1/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 1/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 1/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 1/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 1/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 1/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 1/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 2/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 2/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 2/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 2/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 2/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 2/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 2/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 2/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 2/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 2/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 2/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 2/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 3/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 3/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 3/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 3/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 3/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 3/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 3/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 3/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 3/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 3/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 3/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 3/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 4/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 4/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 4/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 4/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 4/Moderate,6225.908606055643,6055.402501820942,5427.284210543411,4832.772845267113,4496.703585254787,4160.634325242461,3824.565065230135,3488.495805217809,3340.60686068319,3220.74215794546,3100.8774552077302,2981.0127524700006,2861.1480497322714,2741.2833469945417,2621.418644256812,2501.5539415190824,2381.689238781353,2261.824536043623,2134.03980107827,2094.831720743499,2055.6236404087276,2016.4155600739562,1977.2074797391845,1937.9993994044132,1898.791319069642,1859.5832387348705,1820.3751584000993,1781.1670780653278,1741.9589977305563 +Commercial DW - Class 4/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5489.131246867991,5265.08507352644,5055.601901452091,4816.992726843339,4535.044546783151,4342.788918888147,4186.964805329098,4031.140691770049,3875.3165782110013,3719.4924646519526,3563.6683510929042,3407.844237533856,3252.020123974807,3096.1960104157583,2940.3718968567105,2774.251741401751,2723.281236966548,2672.3107325313454,2621.3402280961427,2570.3697236609396,2519.399219225737,2468.4287147905343,2417.458210355332,2366.4877059201285,2315.5172014849263,2264.5466970497237 +Midsize DW - Class 4/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 4/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 4/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 4/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 4/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 4/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 5/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 5/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 5/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 5/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 5/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 5/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 5/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 5/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 5/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 5/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 5/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 5/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 6/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 6/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 6/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 6/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 6/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 6/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 6/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 6/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 6/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 6/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 6/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 6/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 7/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 7/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 7/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 7/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 7/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 7/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 7/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 7/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 7/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 7/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 7/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 7/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 8/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 8/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 8/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 8/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 8/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 8/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 8/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 8/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 8/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 8/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 8/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 8/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 9/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 9/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 9/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 9/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 9/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 9/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 9/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 9/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 9/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 9/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 9/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 9/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 +Residential DW - Class 10/Advanced,8291.660442472079,6708.589121687112,4999.030242683349,4285.855390953619,3769.5455176820724,3321.434551293523,3039.6303426180884,2751.8601403945177,2456.9416827093214,2285.326242841176,2212.973470807324,2140.4701111197023,2067.810796749694,1994.9899025570421,1922.0015295846222,1848.8394881923402,1775.4972799288207,1701.9680780292904,1628.2447064166147,1578.6083387349536,1528.853192690764,1478.9745281313249,1428.9673492796653,1378.8263872676312,1328.546081216875,1278.1205577249602,1234.3487850992724,1221.880615552815,1209.4124460063579 +Residential DW - Class 10/Moderate,8291.660442472079,8064.580539900466,7188.695733629037,6361.316923886055,5876.256958601597,5391.1969933171395,4906.137028032684,4421.077062748226,3931.1066923349144,3656.521988545881,3540.7575532917185,3424.752177791524,3308.4972747995107,3191.983844091268,3075.202447335395,2958.143181107745,2840.7956478861133,2723.1489248468647,2605.1915302665834,2525.7733419759256,2446.1651083052225,2366.35924501012,2286.347758847465,2206.1222196282097,2125.6737299470005,2044.9928923599361,1974.9580561588357,1955.008984884504,1935.0599136101723 +Residential DW - Class 10/Conservative,8291.660442472079,8321.505229667207,7575.091117611559,6863.740231683862,6513.107970404335,6162.475709124808,5811.84344784528,5461.211186565753,5110.438700035389,4753.478585109645,4602.984819279234,4452.177831128981,4301.046457239364,4149.578997318648,3997.7631815360137,3845.586135440068,3693.0343422519477,3540.0936023009244,3386.748989346559,3283.505344568704,3180.0146407967895,3076.2670185131556,2972.2520865017045,2867.958885516673,2763.375848931101,2658.490760067917,2567.4454730064867,2541.5116803498554,2515.577887693224 +Commercial DW - Class 10/Advanced,6225.908606055643,5037.237479390873,4152.231523280448,3494.11669483746,3105.9785148679794,2771.493556833433,2575.3059047797847,2375.715946579365,2172.0696403120173,2018.5206930949066,1952.719873000918,1886.7802808621898,1820.6969707650526,1754.4647589364959,1688.0782092712254,1621.5316177889304,1554.8189959283825,1487.9340525755158,1420.8701747121177,1375.494602453728,1330.0076679271453,1284.404926937759,1238.681695626968,1192.8330340958212,1146.8537286672424,1100.7382726529468,1068.9384596689645,1056.0596830464467,1043.1809064239292 +Commercial DW - Class 10/Moderate,6225.908606055643,6055.402501820942,5397.878150292332,4776.761301931725,4412.6862702517055,4048.6112385716856,3684.536206891666,3320.461175211646,2956.386143531626,2911.98478775827,2812.871621691504,2713.758455624738,2614.64528955797,2515.5321234912035,2416.4189574244365,2317.305791357671,2270.0357340554388,2172.383716760253,2074.4704550796914,2035.26237474492,1996.0542944101487,1956.8462140753775,1917.638133740606,1878.4300534058348,1839.2219730710633,1800.0138927362918,1760.8058124015206,1721.5977320667494,1682.389651731978 +Commercial DW - Class 10/Conservative,6225.908606055643,6530.945952906202,5998.836291220019,5433.119703532603,5153.061986855665,4873.004270178727,4592.946553501788,4312.88883682485,4088.8426634833,4000.344425013387,3911.8461865434747,3823.3479480735623,3734.8497096036494,3646.351471133737,3557.8532326638247,3469.3549941939123,3380.8567557239994,3292.358517254087,3203.8602787841746,3115.362040314262,3026.8638018443494,2938.365563374437,2849.867324904524,2761.369086434612,2672.8708479646994,2584.3726094947865,2495.8743710248746,2407.3761325549617,2318.87789408505 +Midsize DW - Class 10/Advanced,4042.362042670645,3388.698371790954,3058.2302661121666,2679.592233164946,2446.5842128897334,2213.5761926145206,1980.5681723393077,1747.5601520640953,1677.5545781547041,1578.8338380545854,1547.9427591386575,1517.0057345905227,1486.0211268820265,1454.9872197328566,1423.9022133187425,1392.7642191254497,1361.5712544176802,1330.3212362887978,1299.0119752538562,1284.446733214871,1269.8804046101288,1255.3129460774583,1240.7443119162801,1226.1744539278163,1211.6033212420286,1197.0308601299555,1173.301804018033,1157.3385141674473,1141.3752243168622 +Midsize DW - Class 10/Moderate,4042.362042670645,3931.6557269480527,3557.6878629287066,3202.31583129671,3016.3575074232226,2830.399183549736,2644.4408596762487,2458.4825358027615,2371.640767906984,2330.976387445492,2290.312006984001,2249.647626522509,2208.9832460610182,2168.3188655995264,2127.6544851380354,2086.990104676544,2046.3257242150526,2005.6613437535611,1964.99696329207,1924.3325828305785,1883.668202369087,1843.0038219075957,1802.3394414461043,1761.6750609846126,1721.0106805231212,1680.3463000616298,1680.3463000616298,1680.3463000616298,1680.3463000616298 +Midsize DW - Class 10/Conservative,4042.362042670645,4056.912015594186,3743.1202588715223,3441.651041682645,3318.425646344792,3195.200251006939,3071.974855669086,2948.749460331233,2845.9689214883806,2797.171664934591,2748.374408380801,2699.5771518270117,2650.779895273222,2601.982638719432,2553.1853821656423,2504.3881256118525,2455.590869058063,2406.7936125042734,2357.996355950484,2309.1990993966942,2260.401842842904,2211.6045862891146,2162.807329735325,2114.0100731815355,2065.2128166277457,2016.4155600739562,2016.4155600739562,2016.4155600739562,2016.4155600739562 +Large DW - Class 10/Advanced,3217.841575130107,2603.4805858251416,2161.1401861076138,1749.6569647795254,1709.1382143307058,1668.6194638818863,1628.1007134330669,1587.5819629842472,1547.0632125354277,1506.5444620866083,1491.4790174657423,1476.4135728448762,1461.3481282240102,1446.282683603144,1431.2172389822776,1416.1517943614117,1401.0863497405455,1386.0209051196796,1370.9554604988132,1355.8900158779468,1340.8245712570808,1325.7591266362147,1310.6936820153487,1295.6282373944825,1280.5627927736164,1265.4973481527502,1250.431903531884,1235.366458911018,1232.2539533785286 +Large DW - Class 10/Moderate,3217.841575130107,3129.7160233855425,2706.2403786625837,2309.5471935089736,2256.0624429165323,2202.57769232409,2149.0929417316484,2095.6081911392066,2042.1234405467649,1988.6386899543227,1968.7523030547798,1948.8659161552364,1928.9795292556935,1909.09314235615,1889.2067554566065,1869.3203685570636,1849.4339816575202,1829.547594757977,1809.6612078584333,1789.7748209588897,1769.8884340593468,1750.0020471598034,1730.1156602602605,1710.2292733607171,1690.3428864611735,1670.4564995616302,1650.570112662087,1630.6837257625439,1626.575218459658 +Large DW - Class 10/Conservative,3217.841575130107,3229.4237905022496,3006.17604337207,2790.2097968754915,2717.3947905394875,2644.5797842034835,2571.7647778674796,2498.949771531475,2426.1347651954716,2386.3664279451873,2362.5027636657355,2338.6390993862833,2314.775435106832,2290.9117708273798,2267.048106547928,2243.1844422684762,2219.3207779890245,2195.4571137095722,2171.5934494301196,2147.729785150668,2123.866120871216,2100.002456591764,2076.1387923123125,2052.2751280328603,2028.4114637534083,2004.5477994739563,1980.6841351945045,1956.8204709150527,1951.8902621515892 diff --git a/tests/data/Distributed_Wind/R&D/TechLife/df_fom.csv b/tests/data/Distributed_Wind/R&D/TechLife/df_fom.csv index 435ce6f..164082e 100644 --- a/tests/data/Distributed_Wind/R&D/TechLife/df_fom.csv +++ b/tests/data/Distributed_Wind/R&D/TechLife/df_fom.csv @@ -1,121 +1,121 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 1/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 1/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 1/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 1/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 1/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 1/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 1/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 1/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 1/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 1/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 1/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 2/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 2/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 2/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 2/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 2/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 2/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 2/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 2/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 2/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 2/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 2/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 2/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 3/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 3/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 3/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 3/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 3/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 3/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 3/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 3/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 3/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 3/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 3/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 3/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 4/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 4/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 4/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 4/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 4/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 4/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 4/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 4/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 4/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 4/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 4/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 4/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 5/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 5/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 5/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 5/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 5/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 5/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 5/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 5/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 5/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 5/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 5/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 5/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 6/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 6/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 6/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 6/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 6/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 6/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 6/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 6/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 6/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 6/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 6/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 6/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 7/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 7/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 7/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 7/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 7/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 7/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 7/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 7/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 7/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 7/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 7/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 7/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 8/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 8/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 8/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 8/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 8/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 8/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 8/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 8/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 8/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 8/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 8/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 8/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 9/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 9/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 9/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 9/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 9/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 9/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 9/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 9/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 9/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 9/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 9/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 9/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 10/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 10/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Residential DW - Class 10/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 10/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 10/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Commercial DW - Class 10/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 10/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 10/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Midsize DW - Class 10/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 10/Advanced,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 10/Moderate,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 -Large DW - Class 10/Conservative,36.498419999999996,36.351839999999996,36.205259999999996,36.058679999999995,35.912099999999995,35.765519999999995,35.618939999999995,35.472359999999995,35.325779999999995,35.179199999999994,35.069264999999994,34.95933,34.849395,34.73946000000001,34.62952500000001,34.51959000000001,34.409655000000015,34.299720000000015,34.18978500000002,34.07985000000002,33.96991500000003,33.85998000000003,33.750045000000036,33.640110000000035,33.53017500000004,33.42024000000004,33.31030500000004,33.20037000000004,33.09043500000004,32.98050000000004 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential DW - Class 1/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 1/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 1/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 1/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 1/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 1/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 1/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 1/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 1/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 1/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 1/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 1/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 2/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 2/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 2/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 2/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 2/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 2/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 2/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 2/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 2/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 2/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 2/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 2/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 3/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 3/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 3/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 3/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 3/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 3/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 3/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 3/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 3/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 3/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 3/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 3/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 4/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 4/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 4/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 4/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 4/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 4/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 4/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 4/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 4/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 4/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 4/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 4/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 5/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 5/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 5/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 5/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 5/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 5/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 5/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 5/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 5/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 5/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 5/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 5/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 6/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 6/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 6/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 6/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 6/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 6/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 6/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 6/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 6/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 6/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 6/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 6/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 7/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 7/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 7/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 7/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 7/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 7/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 7/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 7/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 7/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 7/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 7/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 7/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 8/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 8/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 8/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 8/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 8/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 8/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 8/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 8/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 8/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 8/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 8/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 8/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 9/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 9/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 9/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 9/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 9/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 9/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 9/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 9/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 9/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 9/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 9/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 9/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 10/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 10/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Residential DW - Class 10/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 10/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 10/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Commercial DW - Class 10/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 10/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 10/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Midsize DW - Class 10/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 10/Advanced,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 10/Moderate,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 +Large DW - Class 10/Conservative,39.2599872,39.1016808,38.943374399999996,38.785067999999995,38.626761599999995,38.468455199999994,38.3101488,38.1518424,37.993536,37.874806199999995,37.756076400000005,37.6373466,37.51861680000001,37.399887000000014,37.28115720000001,37.16242740000002,37.043697600000016,36.924967800000026,36.80623800000003,36.68750820000003,36.568778400000035,36.45004860000004,36.33131880000004,36.21258900000005,36.09385920000005,35.97512940000005,35.856399600000046,35.73766980000005,35.618940000000045 diff --git a/tests/data/Distributed_Wind/R&D/TechLife/df_gcc.csv b/tests/data/Distributed_Wind/R&D/TechLife/df_gcc.csv index 15d421f..97555a5 100644 --- a/tests/data/Distributed_Wind/R&D/TechLife/df_gcc.csv +++ b/tests/data/Distributed_Wind/R&D/TechLife/df_gcc.csv @@ -1,121 +1,121 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Distributed_Wind/R&D/TechLife/df_lcoe.csv b/tests/data/Distributed_Wind/R&D/TechLife/df_lcoe.csv index 5274f87..d9743d6 100644 --- a/tests/data/Distributed_Wind/R&D/TechLife/df_lcoe.csv +++ b/tests/data/Distributed_Wind/R&D/TechLife/df_lcoe.csv @@ -1,121 +1,121 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,115.31589253490775,128.58498436960136,103.37400815352578,80.75928164212421,71.82721776283792,62.732626405633226,55.00842652314627,49.89531259503352,44.92945538910679,40.085902372847734,37.82841192050436,36.86196255762399,35.893554604945216,34.92311825722683,33.95058035214742,32.97586416603838,31.998889194518107,31.019570916709558,30.03782054158965,29.053544734870233,28.382551982852814,27.71001436255904,27.035870222090303,26.360054584819597,25.682498922211167,25.00313090775398,24.32187415015163,23.727158143012378,23.539586520618,23.35201489822361 -Residential DW - Class 1/Moderate,115.31589253490775,140.63129956705185,122.27497980551381,111.93743059642829,102.1025012397639,92.73440505923851,83.80067397883344,75.27178255977348,67.12082201634674,59.25935037298042,55.66260969117969,54.131534752519784,52.59732607018244,51.05987195578167,49.51905534960329,47.97475349377749,46.42683758129375,44.875172378748736,43.31961582050556,41.76001857170317,40.70167421042397,39.64085805990261,38.577471477101305,37.51141049941685,36.44256548119203,35.37082070000921,34.29605392979413,33.359752360319995,33.07488180643765,32.79001125255532 -Residential DW - Class 1/Conservative,115.31589253490775,142.73430035575933,125.85621653957469,117.43922659535028,109.43147738681958,101.80383085733962,94.5298510051241,87.58549776842882,80.94886160426954,74.59810877308658,69.92996790771996,67.94719250843643,65.96034324237219,63.96927491462555,61.973835347568006,59.97386495596879,57.96919629071426,55.95965354838008,53.94505204363829,51.92519764116952,50.55697199248091,49.185533017777466,47.8107524811101,46.43249523109465,45.050618728376726,43.66497253381339,42.27539775350811,41.06582773416609,40.70311803509339,40.34040833602068 -Commercial DW - Class 1/Advanced,78.4500285593871,86.91836939134254,70.07487197272354,59.98093172154275,52.51039704699117,46.3194650460876,41.08721176068415,37.739651966210225,34.51318692694877,31.391987405222483,29.64681610433095,28.886424133428456,28.124474752177505,27.360912453597944,26.595679061262782,25.828713566871265,25.05995195581599,24.289327019695964,23.516768154621413,22.742201144038,22.211037562821573,21.678624185587246,21.14491113604551,20.60984584820681,20.07337288259296,19.535433727169725,18.995966581497864,18.617160977148394,18.450702303971557,18.28424363079473 -Commercial DW - Class 1/Moderate,78.4500285593871,94.85310621901638,82.49420833122272,75.46595361831048,68.80961922345148,62.49644427825538,56.50055885982293,50.79862965967354,45.3695565203938,40.194211519433026,39.6739813710869,38.53973173708688,37.40548210308687,36.27123246908684,35.13698283508681,34.00273320108679,32.86848356708678,32.31605856670032,31.198207107287804,30.077423755432363,29.61547667789962,29.153529600366873,28.69158252283413,28.229635445301383,27.76768836776864,27.305741290235886,26.84379421270315,26.381847135170396,25.91990005763765,25.457952980104906 -Commercial DW - Class 1/Conservative,78.4500285593871,96.2383229872374,88.29477498004903,82.93665178383223,77.15030171329164,71.66226007919278,66.45003816307393,61.49335232484676,56.77386020216973,52.90354002048395,51.888419553446596,50.873299086409254,49.858178619371905,48.84305815233456,47.8279376852972,46.81281721825985,45.797696751222496,44.78257628418515,43.7674558171478,42.75233535011045,41.7372148830731,40.72209441603575,39.7069739489984,38.69185348196105,37.6767330149237,36.66161254788635,35.646492080848994,34.631371613811645,33.61625114677429,32.60113067973695 -Midsize DW - Class 1/Advanced,57.82405045901044,62.81909851857704,52.109901078554465,47.86454842054067,43.08128129537612,38.63056385713267,34.478881097258274,30.59707524125001,26.959659942294753,25.33790875411206,24.23010900287419,23.868694268607975,23.506773957122654,23.14433004936199,22.781343659695597,22.417794983190873,22.05366323898728,21.68892660943317,21.323562174610068,20.95754584183152,20.775777589970467,20.593997381741254,20.41220473999459,20.230399161849768,20.048580116936385,19.866747045489955,19.68489935628696,19.402294193214132,19.205142082413325,19.00798997161252 -Midsize DW - Class 1/Moderate,57.82405045901044,68.25275159219404,59.01688247232224,54.272052329686225,49.86897969543506,45.77202427933125,41.950334988778316,38.377071633665594,35.028773630826066,32.97550451198077,32.506546179344724,32.037587846708675,31.56862951407263,31.099671181436587,30.630712848800535,30.16175451616449,29.692796183528444,29.223837850892394,28.75487951825635,28.2859211856203,27.816962852984254,27.348004520348212,26.87904618771216,26.410087855076107,25.94112952244007,25.47217118980402,25.00321285716797,24.981717828505587,24.9602227998432,24.938727771180815 -Midsize DW - Class 1/Conservative,57.82405045901044,69.20133848470685,60.61027253677939,56.65095057742326,52.97680805906842,49.55810495319263,46.36909757567751,43.387389138671054,40.593402966229114,38.19492357998432,37.636472586553545,37.07802159312276,36.51957059969198,35.96111960626121,35.402668612830425,34.844217619399636,34.28576662596886,33.72731563253807,33.1688646391073,32.610413645676516,32.05196265224574,31.49351165881496,30.93506066538418,30.3766096719534,29.818158678522625,29.259707685091843,28.701256691661058,28.679761662998676,28.658266634336293,28.636771605673907 -Large DW - Class 1/Advanced,42.6789597057707,46.691982842643185,38.30515399736656,33.41171576314294,28.777267414594068,27.529047879128782,26.34357084627866,25.216221612255065,24.14282719172667,23.119604701500187,22.66754714382512,22.486404874948843,22.305262606072564,22.124120337196285,21.942978068320002,21.76183579944372,21.58069353056744,21.39955126169116,21.21840899281488,21.037266723938593,20.85612445506231,20.674982186186032,20.49383991730975,20.31269764843347,20.131555379557188,19.950413110680906,19.769270841804627,19.588128572928344,19.40698630405206,19.353066564422477 -Large DW - Class 1/Moderate,42.6789597057707,50.58150414729049,44.392948799865664,39.83846122187887,35.52502424281049,33.95060586429495,32.455326568628756,31.03336568544923,29.67945969771287,28.38883713641599,27.79877441362729,27.56631987205299,27.33386533047869,27.101410788904385,26.868956247330082,26.636501705755784,26.404047164181478,26.171592622607175,25.939138081032873,25.706683539458567,25.47422899788426,25.241774456309958,25.00931991473566,24.77686537316136,24.54441083158705,24.31195629001275,24.079501748438442,23.847047206864147,23.61459266528984,23.550071862321172 -Large DW - Class 1/Conservative,42.6789597057707,51.260522273356024,45.54642570981285,43.37471051588412,41.31793541987262,39.36721069885067,37.51454032438607,35.75271241066475,34.075205392036594,32.47610735673272,32.03203691121408,31.757249744663905,31.482462578113733,31.20767541156357,30.932888245013398,30.65810107846322,30.383313911913056,30.10852674536289,29.833739578812715,29.55895241226254,29.28416524571237,29.0093780791622,28.734590912612024,28.45980374606186,28.185016579511686,27.910229412961513,27.635442246411344,27.36065507986117,27.085867913311006,27.012601233087597 -Residential DW - Class 2/Advanced,125.16112799659695,139.26447761791943,111.73278531257522,87.12171856834928,77.34457340863962,67.43418092311865,59.033405594535665,53.461852738955216,48.068700897762234,42.82517000371607,40.413414082540754,39.38092246290918,38.34633841336785,37.30958735853878,36.27059113655788,35.229267780849476,34.18553128577007,33.13929135471378,32.090453129128505,31.038916896733365,30.322071896984244,29.60357646048175,28.883364722348645,28.161367265784175,27.437510879359383,26.711718294135633,25.98390789862205,25.348552010340466,25.148162692864275,24.94777337538808 -Residential DW - Class 2/Moderate,125.16112799659695,152.3112870989676,132.162081278871,120.75616730844466,109.94543083124177,99.68447053574842,89.93238834065407,80.65224457597296,71.81059039273272,63.308834373443965,59.466310642165034,57.83060979335608,56.19156105669155,54.54904511156656,52.90293689899872,51.25310527246682,49.599412622941365,47.94171447585285,46.27985905751798,44.61368682828732,43.48302057129029,42.34971361548788,41.213660577076475,40.07475038917489,38.932865913496784,37.787883519740355,36.6396726295202,35.63938895087123,35.33505178551088,35.03071462015054 -Residential DW - Class 2/Conservative,125.16112799659695,154.58895044904892,136.03289525143228,126.69140983279786,117.83737696630976,109.43361281114709,101.44662168855902,93.84614987320306,86.6048026349633,79.69576586922629,74.70862788986446,72.59035965771362,70.46773917135047,68.34061131398882,66.2088135089514,64.0721752657607,61.930517692678386,59.78365297276411,57.631383800229564,55.47350277353049,54.011779510735145,52.54662333949278,51.07789726085873,49.60545688788746,48.12914994080671,46.64881570022413,45.1642844142387,43.87205850329583,43.48456305962817,43.097067615960505 -Commercial DW - Class 2/Advanced,86.07219571480613,94.97457262201523,76.2763386395661,65.05325526700837,56.75679011044301,49.90383163169392,44.13158341776561,40.41867284989017,36.86159760588524,33.440421164357566,31.581371510940155,30.771361382280855,29.9596922169602,29.146304885979124,28.331137416701257,27.51412481982709,26.695198903578742,25.87428807397887,25.051317119994188,24.22620698218821,23.660383173909963,23.093228016180383,22.52468837811274,21.95470826360818,21.383228615574346,20.81018710386811,20.23551789536175,19.83199393922134,19.654673272465228,19.477352605709125 -Commercial DW - Class 2/Moderate,86.07219571480613,103.64475643187798,89.79475799719681,81.8477773484959,74.37409228404833,67.33264362484319,60.68698798536172,54.404666881278985,48.456676561108154,42.81702028701444,42.26284335522208,41.05458008164008,39.846316808058084,38.63805353447607,37.42979026089406,36.22152698731206,35.01326371373006,34.424791106494936,33.233996044066764,32.04007777325951,31.547987080531687,31.05589638780386,30.563805695076034,30.071715002348206,29.57962430962038,29.08753361689255,28.59544292416473,28.103352231436897,27.61126153870907,27.119170845981245 -Commercial DW - Class 2/Conservative,86.07219571480613,105.15836479190486,96.1086615913335,89.95023959500863,83.38926627007004,77.20774317623007,71.37367751767283,65.8585747501424,60.636973158542794,56.355675623013035,55.27431509900107,54.192954574989116,53.11159405097715,52.03023352696519,50.94887300295322,49.86751247894126,48.786151954929295,47.70479143091733,46.62343090690537,45.5420703828934,44.46070985888144,43.37934933486948,42.29798881085752,41.21662828684555,40.135267762833585,39.05390723882162,37.97254671480966,36.8911861907977,35.80982566678573,34.72846514277377 -Midsize DW - Class 2/Advanced,63.8105656324652,68.9180941000337,56.86299777971634,51.97287689982033,46.565981474041585,41.579043015249766,36.96496312218922,32.68343241121038,28.69974980767402,26.887201783722926,25.71166532818743,25.328151795869996,24.944101772682725,24.559496137789495,24.174314850793127,23.78853689578326,23.402140221248228,23.015101675490392,22.627396937146887,22.239000440377673,22.04611792141803,21.85322271501498,21.66031431484382,21.46739218727507,21.274455769508684,21.081504467553238,20.88853765403469,20.588652524665918,20.379445496705177,20.17023846874444 -Midsize DW - Class 2/Moderate,63.8105656324652,74.87929097591267,64.39998517614787,58.93035216897441,53.902714004846096,49.26557565775669,44.97514236176834,40.99393216473477,37.289678038453275,34.99180032329244,34.494167411274894,33.99653449925735,33.4989015872398,33.00126867522226,32.50363576320471,32.00600285118716,31.50836993916962,31.01073702715207,30.513104115134524,30.01547120311698,29.517838291099434,29.020205379081894,28.522572467064343,28.02493955504679,27.527306643029256,27.029673731011705,26.532040818994158,26.509231471206185,26.486422123418215,26.46361277563024 -Midsize DW - Class 2/Conservative,63.8105656324652,75.91997449831187,66.13871301523673,61.513436933517525,57.26192416884334,53.34062907348938,49.71251755702741,46.34589382258571,43.2134719601995,40.530362129520725,39.93776450465727,39.34516687979381,38.75256925493034,38.159971630066885,37.567374005203426,36.97477638033996,36.3821787554765,35.78958113061303,35.19698350574958,34.60438588088611,34.011788256022655,33.41919063115919,32.82659300629574,32.23399538143227,31.641397756568814,31.048800131705352,30.456202506841887,30.433393159053917,30.410583811265944,30.387774463477975 -Large DW - Class 2/Advanced,46.40863509456763,50.559599661115946,41.31462096668033,35.902940184079036,30.814596081114004,29.38037467640242,28.027013772973742,26.747862558776177,25.53698013452813,24.38904325487234,23.912164369174363,23.721076040115577,23.529987711056794,23.33889938199801,23.14781105293922,22.956722723880432,22.765634394821646,22.574546065762863,22.383457736704077,22.192369407645284,22.001281078586498,21.810192749527715,21.619104420468926,21.428016091410143,21.236927762351353,21.045839433292567,20.85475110423378,20.66366277517499,20.472574446116205,20.415694111045767 -Large DW - Class 2/Moderate,46.40863509456763,54.77130000160242,47.880706950970286,42.80887280421195,38.04007020690327,36.23378204591282,34.52933127605266,32.9183417267883,31.393331306440743,29.947595809484095,29.325134246884474,29.079916219048588,28.834698191212702,28.589480163376813,28.344262135540927,28.09904410770504,27.85382607986915,27.608608052033265,27.363390024197376,27.118171996361486,26.872953968525593,26.62773594068971,26.382517912853825,26.137299885017942,25.89208185718205,25.64686382934616,25.40164580151027,25.156427773674388,24.911209745838494,24.843146270067223 -Large DW - Class 2/Conservative,46.40863509456763,55.5065629423992,49.1248074532568,46.60878980873514,44.24309898942113,42.01465322649272,39.91184583493443,37.9243430030432,36.04291395808852,34.259287617570585,33.79083439599532,33.50095936666832,33.21108433734132,32.92120930801433,32.63133427868733,32.34145924936033,32.05158422003334,31.76170919070635,31.47183416137935,31.181959132052345,30.892084102725352,30.60220907339836,30.312334044071353,30.022459014744367,29.732583985417367,29.442708956090367,29.152833926763375,28.86295889743638,28.573083868109386,28.495794301259927 -Residential DW - Class 3/Advanced,129.07688457479878,143.46778079480094,114.98884913236614,89.5749423962656,79.45056222621795,69.21090833847522,60.53944206325186,54.7832872746971,49.22051089665163,43.820515692201084,41.35270556604277,40.29621670175559,39.237586775151854,38.176739477567246,37.11359483049402,36.04806896228343,34.98007386834262,33.90951715338547,32.83630175415059,31.760325640837067,31.026819677926554,30.291624918692666,29.554673967421934,28.815895793923332,28.07521548518258,27.332553976370807,26.587827759176978,25.937704883537265,25.732658103098263,25.527611322659258 -Residential DW - Class 3/Moderate,129.07688457479878,156.9083712074828,136.01348594936715,124.15648943106804,112.93909719553983,102.31091500740433,92.22670721309109,82.64575314156994,73.53129751598995,64.78026286587381,60.84843092102566,59.17471299517132,57.4975693696105,55.816877950480254,54.13251077216826,52.44433364003645,50.75220574673632,49.055979259810016,47.35549887803936,45.65060135374287,44.4936560700912,43.33400871232214,42.17155144729412,41.0061706267015,39.83774638972144,38.66615223262775,37.49125454212278,36.46772219810439,36.15631160640712,35.84490101470987 -Residential DW - Class 3/Conservative,129.07688457479878,159.25477936427305,139.99710134627261,130.25885995317512,121.0459304206377,112.3169235799804,104.03468704498438,96.16577661891998,88.68000491344714,81.548060604812,76.44501120501197,74.27751002990391,72.1055554451774,69.92898872881067,67.74764352550767,65.56134538223887,63.36991124945128,61.173148944949666,58.970856577150386,56.762821924067524,55.267125183822934,53.76791574722571,52.26505343119185,50.75839049292403,49.247771113352535,47.73303083763331,46.213995968479416,44.89173604975809,44.49523440905422,44.09873276835036 -Commercial DW - Class 3/Advanced,89.05977159306579,98.12371655490995,78.69490329521467,67.02767309377539,58.40714909446511,51.29520944897205,45.3122989751499,41.45709152673453,37.7716098677679,34.23419175828942,32.33101410360405,31.501776877960637,30.67084123533498,29.838146643191248,29.003629657857278,28.167223747391656,27.32885910135783,26.48846242636223,25.64595672609782,24.801261064505326,24.222006375732175,23.641388735452217,23.0593537516183,22.47584409896002,21.89079931855509,21.3041556007385,20.715845549710796,20.30274320193599,20.1212134993464,19.939683796756817 -Commercial DW - Class 3/Moderate,89.05977159306579,107.08138422480097,92.64196372085858,84.33192222356543,76.53672253746153,69.20995732311243,62.31063402966533,55.80240753463567,49.65293968329173,43.83336190115178,43.26603054914055,42.029086899447755,40.79214324975496,39.555199600062146,38.31825595036934,37.081312300676544,35.844368650983746,35.241927551884785,34.02286675382759,32.80060861223143,32.29683723164638,31.793065851061332,31.289294470476282,30.785523089891235,30.281751709306185,29.77798032872113,29.27420894813609,28.770437567551035,28.266666186965985,27.762894806380938 -Commercial DW - Class 3/Conservative,89.05977159306579,108.64518044513787,99.15606811571949,92.68030061731106,85.81403737661115,79.36038632336043,73.2832398969579,67.55058414156613,62.1339345677497,57.693382402806506,56.586353775477875,55.47932514814926,54.37229652082063,53.26526789349201,52.15823926616338,51.05121063883475,49.94418201150612,48.8371533841775,47.73012475684887,46.62309612952024,45.51606750219162,44.409038874863,43.30201024753437,42.19498162020574,41.08795299287711,39.98092436554849,38.87389573821986,37.76686711089123,36.65983848356261,35.552809856233985 -Midsize DW - Class 3/Advanced,66.15971262511445,71.30350199031966,58.71740147743193,53.57294416558615,47.921729408903644,42.72567663350716,37.93192490372741,33.49549366509145,29.377867022086964,27.49200817515301,26.290028954491348,25.89788858783796,25.505199662375887,25.111942627160875,24.71809699100283,24.323641265255063,23.928552902374552,23.532808229884488,23.13638237933213,22.739249209794043,22.54202795074533,22.34479371885918,22.147545996421517,21.950284237799284,21.753007867532695,21.555716278268957,21.358408828521743,21.051778019762605,20.837865044762058,20.62395206976152 -Midsize DW - Class 3/Moderate,66.15971262511445,77.47102909411569,66.50018346513215,60.74461632155114,55.472067659214325,50.62418233014376,46.15164140599338,42.01247830567778,38.17075793522053,35.778913264736,35.27008649297079,34.761259721205576,34.25243294944036,33.74360617767516,33.23477940590994,32.72595263414473,32.21712586237952,31.708299090614307,31.199472318849097,30.690645547083882,30.18181877531867,29.672992003553468,29.16416523178825,28.65533846002303,28.14651168825783,27.637684916492613,27.128858144727403,27.10553571865641,27.08221329258541,27.058890866514414 -Midsize DW - Class 3/Conservative,66.15971262511445,78.54773297833772,68.29561431778035,63.40722543846773,58.92907973994225,54.811614312188325,51.01294099807872,47.49741622623934,44.23451916190461,41.44206064913945,40.8361330082354,40.230205367331344,39.62427772642729,39.01835008552324,38.41242244461918,37.80649480371512,37.20056716281107,36.594639521907006,35.988711881002956,35.3827842400989,34.77685659919485,34.17092895829079,33.56500131738674,32.95907367648268,32.35314603557863,31.747218394674572,31.141290753770516,31.117968327699522,31.094645901628525,31.07132347555753 -Large DW - Class 3/Advanced,47.882511512360956,52.08569560880733,42.500926366760275,36.884459412133005,31.617250881355808,30.11004916578612,28.691085319412217,27.352830993830374,26.088590570911435,24.892389122967824,24.405668317101448,24.210636269551213,24.015604222000977,23.820572174450746,23.625540126900507,23.43050807935027,23.235476031800033,23.040443984249798,22.845411936699563,22.65037988914932,22.45534784159908,22.26031579404885,22.06528374649861,21.87025169894838,21.67521965139814,21.480187603847902,21.28515555629767,21.09012350874743,20.895091461197193,20.837037218592357 -Large DW - Class 3/Moderate,47.882511512360956,56.42452232817314,49.25555052659914,43.979187312528545,39.030933266497925,37.133663912770935,35.347468613255735,33.66287066383042,32.071441603360995,30.565660177674758,29.93035213100815,29.680073245318848,29.429794359629547,29.179515473940242,28.92923658825094,28.67895770256164,28.42867881687233,28.178399931183034,27.928121045493725,27.67784215980442,27.427563274115112,27.17728438842581,26.92700550273651,26.676726617047212,26.426447731357904,26.1761688456686,25.925889959979294,25.675611074289996,25.425332188600688,25.35586400543931 -Large DW - Class 3/Conservative,47.882511512360956,57.18197851816411,50.535374051621226,47.88298694019697,45.39553777810274,43.05810556422949,40.85751637263463,38.78209492197108,36.821457364247394,34.966337528712714,34.48821627748118,34.192358750327145,33.896501223173104,33.600643696019084,33.30478616886504,33.008928641711,32.713071114556975,32.41721358740295,32.121356060248914,31.82549853309487,31.52964100594084,31.23378347878681,30.937925951632764,30.64206842447874,30.346210897324703,30.05035337017067,29.754495843016638,29.4586383158626,29.16278078870857,29.08389610458805 -Residential DW - Class 4/Advanced,133.43280106745928,148.14075195730365,118.60707804447303,92.30014525375881,81.7895615485022,71.18404672596232,62.21200372064695,56.25101872641915,50.5001219119667,44.92664744937498,42.39654405468481,41.31338695371833,40.22803474504159,39.14040919378209,38.050428302588486,36.958006082696485,35.8630523080726,34.765472251158734,33.66516639859099,32.56203014509891,31.81000878530556,31.05625600004093,30.300702692366958,29.54327603912536,28.783899236323094,28.02249122335109,27.258966383954267,26.59243289453124,26.38221025634691,26.17198761816257 -Residential DW - Class 4/Moderate,133.43280106745928,162.01912352933377,140.2932742158968,127.93379155063914,116.26398835298204,105.22770368575513,94.77471309182471,84.85996439597862,75.44292859331532,66.41546740105844,62.384386871172715,60.66842041124491,58.948941778980725,57.22582579858406,55.49894127429287,53.76815062408423,52.033309486304596,50.29426629686096,48.55086183437113,46.80292873040238,45.61677945635158,44.42785990154675,43.23605951088697,42.041261767318964,40.84334378445391,39.64217586531727,38.43762102390093,37.38825234244265,37.06898102296627,36.749709703489906 -Residential DW - Class 4/Conservative,133.43280106745928,164.44195788851871,144.40223770100863,134.22181887742224,124.60948417388867,115.51897422200203,106.90891949015192,98.74221081891835,90.98546475240954,83.6065233624052,78.37466112436304,76.15244717726618,73.925667406132,71.69415908242564,69.4577516516564,67.21626625719443,64.96951522889017,62.717301533422756,60.45941818299526,58.19564759864517,56.66219599318842,55.1251430227514,53.58434496570296,52.03965034987385,50.49089942295857,48.93792357889021,47.380544735858244,46.02490790077177,45.618397636261776,45.21188737175177 -Commercial DW - Class 4/Advanced,92.37342190270417,101.61137044953836,81.37009857893321,69.20934497714816,60.2292398637927,52.830393331780364,46.61445062725544,42.60197769821441,38.77479053511958,35.109244129784564,33.15741978491683,32.30698661558196,31.454811616415533,30.600832707623372,29.744984823864066,28.88719973258842,28.027405838951225,27.16552797612319,26.301487179712215,25.435200444870883,24.841139559045104,24.24568088361975,23.648768636244956,23.050344026372148,22.450345049702303,21.848706265546113,21.245358555415454,20.821696992700137,20.63552725076423,20.449357508828328 -Commercial DW - Class 4/Moderate,92.37342190270417,110.88742439374258,95.7912825972125,87.49862585465075,79.74078477358812,72.46763803963464,65.63513757492461,59.20441571107411,53.14104536892942,49.77641282037858,48.247384161759804,46.718355503141034,45.18932684452226,43.6602981859035,42.13126952728473,40.602240868665966,39.073212210047195,37.54418355142842,36.01515489280965,34.38671609415221,33.87006792814793,33.35341976214365,32.83677159613938,32.3201234301351,31.803475264130814,31.286827098126533,30.770178932122253,30.253530766117972,29.736882600113685,29.220234434109408 -Commercial DW - Class 4/Conservative,92.37342190270417,112.50680330264602,102.5268308292862,95.6969353394569,89.3075181170585,83.31729886438626,77.88940185290261,72.39360755837725,66.65224059825984,62.355535718757274,60.37515409051455,58.39477246227182,56.41439083402909,54.43400920578636,52.453627577543635,50.47324594930091,48.49286432105817,46.512482692815446,44.53210106457272,42.42248625427972,41.758199266435824,41.09391227859194,40.429625290748035,39.765338302904155,39.10105131506025,38.43676432721635,37.772477339372465,37.10819035152857,36.443903363684676,35.77961637584078 -Midsize DW - Class 4/Advanced,68.77600222323795,73.9511438970827,60.76955707105935,55.33905977907084,49.41480299618197,43.98599117556317,38.992967835848,34.38528455683335,30.11999039104193,28.1532319490134,26.92234333652688,26.520771409564418,26.11863773013628,25.715922277068877,25.31260406632844,24.9086610924343,24.504070265541422,24.098807343814634,23.692846860677854,23.28616204647947,23.084197322189407,22.882219313045834,22.680227488882874,22.478221290944187,22.276200129929315,22.07416338387773,21.872110395874397,21.558104659126812,21.33904675823703,21.119988857347245 -Midsize DW - Class 4/Moderate,68.77600222323795,80.34768364072528,68.82434495800192,62.74715728680098,57.20038339563056,52.11748561279648,47.442608659668956,43.12851859783372,39.13500123624552,36.63944945775641,36.11838464371636,35.59731982967631,35.07625501563626,34.55519020159621,34.03412538755615,33.5130605735161,32.99199575947605,32.470930945435995,31.94986613139594,31.428801317355887,30.907736503315835,30.38667168927579,29.86560687523573,29.34454206119567,28.823477247155633,28.302412433115574,27.78134761907552,27.757464253895094,27.73358088871467,27.70969752353424 -Midsize DW - Class 4/Conservative,68.77600222323795,81.46436769766629,70.68252558115297,65.49754346370997,60.765103889479285,56.42843773159886,52.43988995018363,48.75916112726842,45.3519410073999,42.43880397776036,41.81830287394838,41.1978017701364,40.57730066632442,39.956799562512444,39.33629845870047,38.71579735488849,38.09529625107651,37.47479514726453,36.854294043452555,36.23379293964057,35.6132918358286,34.99279073201662,34.37228962820465,33.751788524392666,33.13128742058069,32.510786316768716,31.890285212956734,31.866401847776306,31.842518482595878,31.818635117415454 -Large DW - Class 4/Advanced,49.50770418997033,53.76510742061034,43.80412588703772,37.961052689857475,32.49650135364088,30.908467504453018,29.417049639148754,28.013690882776423,26.69081584730968,25.441693831830978,24.944232472727894,24.74489661883873,24.545560764949563,24.3462249110604,24.14688905717123,23.94755320328206,23.748217349392895,23.54888149550373,23.34954564161456,23.150209787725387,22.95087393383622,22.751538079947057,22.552202226057886,22.352866372168723,22.153530518279553,21.954194664390386,21.75485881050122,21.555522956612048,21.35618710272288,21.29685176698252 -Large DW - Class 4/Moderate,49.50770418997033,58.243831990176645,50.76586607274375,45.262863369466466,40.11635231944071,38.11832514950975,36.24185795825792,34.47618468509287,32.811774153391866,31.24015795216182,30.590830451601544,30.335028617923644,30.079226784245744,29.823424950567837,29.567623116889933,29.311821283212034,29.056019449534126,28.800217615856226,28.54441578217832,28.28861394850041,28.0328121148225,27.7770102811446,27.5212084474667,27.2654066137888,27.00960478011089,26.753802946432987,26.49800111275508,26.242199279077184,25.986397445399273,25.91539629567779 -Large DW - Class 4/Conservative,49.50770418997033,59.02571102520262,52.08493263424594,49.28060812480426,46.657951394669524,44.19986328509698,41.89132526307474,39.71909230074368,37.67143859563269,35.73794582076284,35.24927378417231,34.9468875171687,34.64450125016508,34.34211498316148,34.03972871615786,33.73734244915424,33.43495618215064,33.13256991514703,32.83018364814342,32.5277973811398,32.225411114136186,31.92302484713258,31.62063858012896,31.31825231312536,31.015866046121744,30.713479779118128,30.41109351211452,30.108707245110907,29.806320978107298,29.72569553185139 -Residential DW - Class 5/Advanced,139.26943773805905,154.40699253847325,123.46347349239164,95.9618939346108,84.93625356339169,73.84216634733028,64.46856144258429,58.23441399223383,52.23227755322887,46.42670245603191,43.812121485559096,42.692798872039475,41.57120785839857,40.44726759758116,39.32089335442783,38.19199626909703,37.060483102999896,35.92625596572163,34.78921202124845,33.649243171646454,32.87211258448104,32.09319276131108,31.312412298122116,30.52969594026477,29.744964319338894,28.958133668204216,28.169115511966098,27.480327148104905,27.263085390114753,27.045843632124594 -Residential DW - Class 5/Moderate,139.26943773805905,168.8724086205128,146.03761620213314,133.0092049333485,120.73701592328612,109.15706478200458,98.21238746142188,87.85210312432376,78.03062322470754,68.63301222246272,64.46733801879117,62.69407718624475,60.91718691350429,59.13653784528136,57.35199440532101,55.563414417876686,53.77064870120625,51.97354063064597,50.17192566857384,48.36563085829562,47.13987726791591,45.91126089992895,44.679667507911574,43.44497668442477,42.20706144002833,40.96578774729782,39.72101404640179,38.636608013308845,38.306676549609556,37.97674508591027 -Residential DW - Class 5/Conservative,139.26943773805905,171.39772702127567,150.31482218924202,139.546692060067,129.40358823076087,119.83262687512958,110.78672655939141,102.22383369275151,94.10626882330823,86.39806003560737,80.99151124537684,78.69509983760896,76.39397015758883,74.08795404344153,71.77687524603557,69.46054893690042,67.13878117977131,64.81136836258545,62.47809658643417,60.138741007614954,58.55408901466382,56.965715410823236,55.373471675743126,53.77720127975278,52.17673913657989,50.571911010572684,48.96253287395034,47.561632705472,47.14154947720541,46.72146624893881 -Commercial DW - Class 5/Advanced,96.8056046989201,106.26742988005911,84.93574634480588,72.11325462117388,62.65181903495762,54.86967957229034,48.34298348778924,44.12098197491159,40.10534727866625,36.26967181433286,34.253335940911924,33.37479432840162,32.49445331525161,31.612248769811746,30.728113476206616,29.841976946670734,28.953765220012297,28.06340064499451,27.170801647301047,26.27588247861549,25.662186744039587,25.047047020243788,24.430405681164853,23.812201993114105,23.192371902431816,22.570847805488714,21.947558299298414,21.509893911445747,21.31757090338514,21.125247895324538 -Commercial DW - Class 5/Moderate,96.8056046989201,115.96853328726984,99.98886842723947,90.73042669246065,82.09893761789876,74.03280388802798,66.47824145188,59.38807876583957,52.72077087464531,46.43958478408357,45.83852131827393,44.52803206986579,43.217542821457656,41.907053573049495,40.59656432464135,39.2860750762332,37.975585827825064,37.337325076525325,36.04578194971711,34.75085137326046,34.21712699699126,33.68340262072206,33.14967824445287,32.615953868183674,32.082229491914475,31.548505115645273,31.014780739376082,30.48105636310688,29.947331986837685,29.413607610568487 -Commercial DW - Class 5/Conservative,96.8056046989201,117.66211574649475,107.01956921442927,99.71222046500911,92.05047025464252,84.89055830111681,78.184743135925,71.89115288955598,65.97291013947417,61.123687697458735,59.9508378961323,58.77798809480588,57.60513829347945,56.43228849215302,55.259438690826585,54.086588889500156,52.91373908817372,51.74088928684729,50.56803948552087,49.395189684194435,48.222339882868006,47.049490081541585,45.87664028021515,44.70379047888871,43.530940677562285,42.358090876235856,41.18524107490942,40.01239127358299,38.839541472256556,37.666691670930135 -Midsize DW - Class 5/Advanced,72.25462771975721,77.46772236731805,63.49390266287905,57.683745350603445,51.39797032320976,45.661510419094995,40.40537313649165,35.571655402967714,31.1114015897019,29.03855370841634,27.768957906857917,27.354757931877767,26.939978539260068,26.52459907823457,26.108597904892232,25.691952321756137,25.274638512885495,24.856631474123272,24.437904938057663,24.018431293224108,23.810115476975238,23.60178595811017,23.393442189791145,23.185083595690863,22.97670956797741,22.768319465131746,22.559912609581144,22.23603247859621,22.0100859644709,21.784139450345588 -Midsize DW - Class 5/Moderate,72.25462771975721,84.16843501162329,71.90979283409818,65.40571988133011,59.496009899543616,54.10275064229631,49.16107728789363,44.61655098613238,40.423145023194564,37.791633402968884,37.25418290295273,36.71673240293657,36.179281902920415,35.641831402904266,35.10438090288811,34.566930402871954,34.0294799028558,33.49202940283964,32.95457890282349,32.417128402807336,31.87967790279118,31.34222740277503,30.80477690275887,30.26732640274271,29.72987590272657,29.192425402710406,28.654974902694253,28.630340488294316,28.60570607389438,28.581071659494437 -Midsize DW - Class 5/Conservative,72.25462771975721,85.33822043935795,73.85127711180058,68.27263841008764,63.20379354015695,58.57791602627596,54.33937036015428,50.441463542063005,46.84471778494745,43.77335756196666,43.133343844827266,42.49333012768786,41.853316410548466,41.21330269340907,40.573288976269666,39.93327525913027,39.29326154199087,38.65324782485147,38.01323410771207,37.37322039057267,36.73320667343328,36.093192956293876,35.45317923915448,34.81316552201508,34.17315180487569,33.53313808773628,32.89312437059689,32.868489956196946,32.84385554179701,32.81922112739707 -Large DW - Class 5/Advanced,51.68513413930647,56.01087616811004,45.54402440840551,39.39652887949658,33.66763222574689,31.97109568946387,30.382716033367434,28.892469999154457,27.491535734076322,26.172118024632667,25.660374683595727,25.45531595091021,25.250257218224696,25.04519848553918,24.84013975285366,24.63508102016814,24.430022287482625,24.224963554797107,24.01990482211159,23.814846089426066,23.609787356740547,23.404728624055032,23.19966989136951,22.994611158684,22.78955242599848,22.584493693312957,22.379434960627442,22.17437622794192,21.969317495256405,21.908278657972502 -Large DW - Class 5/Moderate,51.68513413930647,60.67667708048554,52.78228469832485,46.974453487174586,41.56209252901913,39.42882709087716,37.43156068928099,35.55768984056951,33.79612173703326,32.13705449159961,31.469084972996214,31.205939137416692,30.942793301837174,30.67964746625765,30.416501630678127,30.153355795098605,29.89020995951908,29.62706412393956,29.363918288360033,29.100772452780507,28.837626617200982,28.57448078162146,28.311334946041942,28.048189110462424,27.785043274882895,27.52189743930337,27.258751603723844,26.995605768144326,26.7324599325648,26.65942035891541 -Large DW - Class 5/Conservative,51.68513413930647,61.49121520586634,54.15374454273061,51.14412703593795,48.33944217156502,45.71944753797538,43.26648169487407,40.96506552795756,38.801575277073695,36.76397264118868,36.26127096175161,35.95020326628454,35.63913557081746,35.32806787535039,35.01700017988331,34.70593248441622,34.39486478894916,34.08379709348208,33.772729398015,33.461661702547914,33.15059400708084,32.83952631161377,32.52845861614668,32.21739092067961,31.906323225212535,31.595255529745454,31.28418783427838,30.9731201388113,30.662052443344226,30.57911226219331 -Residential DW - Class 6/Advanced,149.19579093247415,165.0429394812778,131.69203311712303,102.1567145129566,90.2525200531717,78.32770142991271,68.27257586702981,61.575011666334504,55.14755098758561,48.949781775424626,46.19311026596242,45.01295757861676,43.83041321395951,42.64539193126709,41.45780439041104,40.2675569024231,39.07455116162277,37.878683957698144,36.67984686596756,35.47792591386795,34.65856182724601,33.83731126781137,33.01409895106737,32.188845532618,31.361467330752912,30.53187602597021,29.699978335168655,28.97375746836495,28.74470961263584,28.515661756906724 -Residential DW - Class 6/Moderate,149.19579093247415,180.50477026853758,155.7706910815382,141.5956148721934,128.29409696818934,115.78779987295992,104.00748091786906,92.8917096257493,82.38579618689495,72.36290309571868,67.97084351728213,66.10121405423209,64.22775790748351,62.35033869187861,60.468813463211944,58.58303231913423,56.69283797055674,54.79806528098031,52.89854077091439,50.994082084258,49.70171438236591,48.40632832397349,47.10780345388609,45.806012821070084,44.500822534788945,43.19209128383964,41.87966981526016,40.736331265077226,40.38846953261364,40.04060780015006 -Residential DW - Class 6/Conservative,149.19579093247415,183.20403903309312,160.33296311690106,148.55512951548906,137.5031208909228,127.11184792828924,117.32377805299978,108.08786970961948,99.35868205050178,91.09340015195392,85.39303011833792,82.97181923472435,80.54563366230268,78.11429610036784,75.67762072145268,73.23541265250316,70.7874674177039,68.33357033960606,65.87349589487185,63.40700702057005,61.73623642646184,60.061541968903185,58.38276705614105,56.69974665183175,55.01230669801779,53.32026349013516,51.62342299933334,50.14639030244705,49.70347746859589,49.26056463474473 -Commercial DW - Class 6/Advanced,104.24361806715369,114.06481921429483,90.89711964461856,76.96207624280179,66.69319405822993,58.26958722561545,51.22391292586304,46.65260122290754,42.323374586435165,38.20496934539092,36.08104468932009,35.155625359737336,34.228310616084336,33.29903290473831,32.3677214232814,31.434301922822325,30.498696495706426,29.560823347338587,28.62059655071427,27.6779257821102,27.031484125651538,26.383521430784707,25.733976996602596,25.08278684875425,24.429883515768765,23.775195786784423,23.118648448854167,22.657630918641146,22.455045831437097,22.25246074423306 -Commercial DW - Class 6/Moderate,104.24361806715369,124.47774260551269,107.00677309250035,96.83104795823216,87.39475505842731,78.62012239431532,70.43991508003896,62.79570925308919,55.63649452301763,48.91753424654555,48.28439889854891,46.9039838283714,45.523568758193896,44.143153688016376,42.762738617838856,41.38232354766135,40.00190847748385,39.329591050334244,37.969133039560106,36.60510682969554,36.04290368822145,35.48070054674735,34.91849740527325,34.35629426379915,33.79409112232505,33.23188798085094,32.66968483937685,32.10748169790274,31.545278556428645,30.983075414954545 -Commercial DW - Class 6/Conservative,104.24361806715369,126.29559194330156,114.53093668840647,106.41676837469815,97.98821439516003,90.15065934622595,82.84404862056518,76.0161976702753,69.62154370560657,64.38515977516609,63.14972839503661,61.914297014907156,60.67886563477769,59.443434254648224,58.20800287451875,56.972571494389285,55.737140114259816,54.50170873413035,53.266277354000884,52.03084597387141,50.795414593741945,49.55998321361248,48.324551833483014,47.08912045335354,45.853689073224075,44.618257693094606,43.382826312965136,42.14739493283567,40.9119635527062,39.676532172576735 -Midsize DW - Class 6/Advanced,78.1598763973818,83.40890587363764,68.0783406027025,61.61635007110439,54.715294201735425,48.4581685324095,42.75886378053878,37.54596873376437,32.75976256276629,30.509669865450647,29.175755333857325,28.74057165970417,28.3047792141565,27.868356300259663,27.431280177607032,26.993526998849507,26.55507174151185,26.11588813470661,25.67594858029406,25.235224067990966,25.01635480730658,24.797471149820595,24.578572520992015,24.359658315296343,24.14072789410842,23.921780583409344,23.70281567130001,23.362527516058133,23.125134372362595,22.88774122866706 -Midsize DW - Class 6/Moderate,78.1598763973818,90.62351207549672,77.10188165975826,69.86477227450816,63.33599683046003,57.41641449501755,52.0245611878565,47.09287800516508,42.56486578343224,39.70618751809726,39.14150934957808,38.57683118105891,38.01215301253973,37.44747484402056,36.88279667550138,36.3181185069822,35.75344033846303,35.18876216994385,34.62408400142468,34.0594058329055,33.494727664386325,32.93004949586716,32.36537132734797,31.800693158828793,31.23601499030963,30.671336821790447,30.10665865327127,30.080776239903937,30.054893826536603,30.029011413169265 -Midsize DW - Class 6/Conservative,78.1598763973818,91.88301112429586,79.18354655022797,72.92714373842024,67.28308795987238,62.16567303677188,57.50447415251439,53.24108736523991,49.32666975899423,45.99095056620726,45.318513246657716,44.64607592710817,43.97363860755863,43.30120128800908,42.62876396845954,41.95632664890999,41.28388932936045,40.6114520098109,39.93901469026136,39.26657737071181,38.59414005116227,37.921702731612726,37.24926541206319,36.57682809251364,35.9043907729641,35.231953453414555,34.559516133865,34.53363372049767,34.507751307130334,34.481868893763 -Large DW - Class 6/Advanced,55.34046019666239,59.77146153000293,48.45158677475402,41.79152143268405,35.619227770140775,33.74039838142095,31.989781172653068,30.354685272265492,28.824041224341485,27.388150058615594,26.85262964706061,26.638043294655557,26.423456942250503,26.208870589845453,25.994284237440393,25.779697885035336,25.565111532630286,25.350525180225233,25.13593882782018,24.921352475415116,24.70676612301006,24.49217977060501,24.277593418199952,24.063007065794903,23.848420713389846,23.63383436098479,23.419248008579736,23.20466165617468,22.990075303769625,22.92620042618572 -Large DW - Class 6/Moderate,55.34046019666239,64.75052557648694,56.15194266316685,49.830122996433936,43.97130248032929,41.61084583024708,39.41146782552034,37.3572243616038,35.43420839031712,33.630234665357776,32.931229357767734,32.655857008255616,32.38048465874349,32.10511230923136,31.829739959719237,31.554367610207116,31.278995260694984,31.003622911182863,30.72825056167073,30.452878212158602,30.177505862646473,29.90213351313435,29.626761163622227,29.351388814110106,29.076016464597974,28.80064411508585,28.525271765573716,28.2498994160616,27.974527066549467,27.898093863801257 -Large DW - Class 6/Conservative,55.34046019666239,65.61975201172058,57.61095746307664,54.2532792093441,51.14151151009033,48.24959359206849,45.55502148029053,43.03826122499305,40.68227457986129,38.47213276739936,37.94607411910112,37.620553321975656,37.29503252485019,36.96951172772474,36.64399093059928,36.31847013347381,35.99294933634836,35.667428539222904,35.34190774209744,35.01638694497197,34.69086614784651,34.36534535072106,34.03982455359559,33.71430375647014,33.388782959344674,33.06326216221921,32.737741365093754,32.41222056796829,32.086699770842834,31.999905949834076 -Residential DW - Class 7/Advanced,165.73523472704105,182.7549644630966,145.39206470419936,112.47154149285495,99.10759111899998,85.80348544884475,74.61765060647078,67.15273265619871,60.0209040346498,53.17322135977652,50.17870128078375,48.896723755930495,47.612148197286324,46.32488200946677,45.0348281439814,43.74188482827749,42.44594527475514,41.14689736800623,39.84462332835148,38.538999349553016,37.64893965220677,36.756830715153605,35.86259075826988,34.96613359124015,34.0673683122065,33.166198981365824,32.26252426705104,31.473644286261642,31.224833936288217,30.97602358631479 -Residential DW - Class 7/Moderate,165.73523472704105,199.87612302305195,171.97564545611155,155.89261214234108,140.8815941960815,126.83886569099768,113.67366432319673,101.30622753719604,89.66617516460504,78.60645185708447,73.83544067544152,71.80449758042181,69.76939763133666,67.72999267557081,65.68612743553975,63.637639075158965,61.58435673426873,59.52610102821595,57.46268350951384,55.393906088181794,53.99003151717329,52.58287816263373,51.172315176365274,49.75820465386318,48.340401152154826,46.91875116755524,45.493092569397085,44.25110554487954,43.873229929667545,43.495354314455554 -Residential DW - Class 7/Conservative,165.73523472704105,202.8650710428408,177.0125344406844,163.55483330622044,150.99415589520808,139.24370810051087,128.22754330582606,117.87891908685691,108.13894386180318,98.95303625493082,92.76083219116774,90.13071664001487,87.49519717857689,84.85408120845408,82.20716686878644,79.55424247266416,76.89508590187958,74.22946395638373,71.55713165444372,68.87783147908482,67.06290500914653,65.24371612061783,63.42009471084156,61.5918615039616,59.75882742411349,57.92079291650677,56.07754721127392,54.47307455177387,53.99194672437102,53.51081889696817 -Commercial DW - Class 7/Advanced,116.7715479022667,127.1534923825011,100.87653958205487,85.06168545657907,73.43311433417858,63.93322999496441,56.01958654641834,50.86540536041973,46.01440833666147,41.42660299351477,39.12357841260908,38.12012310755269,37.11461255765402,36.10697351283175,35.09712920025486,34.08499910999507,33.07049876483555,32.053539472852776,31.034028061248446,30.011866589752238,29.31091374724423,28.608311604779885,27.90399434284873,27.197892592463315,26.489933192621645,25.780038927606824,25.068128242140798,24.568235413421924,24.348567340817617,24.128899268213313 -Commercial DW - Class 7/Moderate,116.7715479022667,138.76127455605015,118.75484089723463,107.02169881525815,96.22674593767015,86.26178091507707,77.03462491941437,68.46626173729939,60.48856931703834,53.04250482006426,52.35598034034283,50.859161783533615,49.3623432267244,47.86552466991517,46.36870611310594,44.87188755629672,43.37506899948751,42.64605841219049,41.170879793614105,39.6918320875956,39.08222117198407,38.47261025637253,37.862999340761,37.25338842514947,36.64377750953793,36.034166593926386,35.42455567831486,34.81494476270332,34.20533384709179,33.59572293148025 -Commercial DW - Class 7/Conservative,116.7715479022667,140.78771788465278,127.10506794262172,117.61623543310829,107.89076535754634,98.9130541780507,90.60005545207474,82.88058129881419,75.69325868748827,69.81443771271086,68.47482859412567,67.13521947554048,65.79561035695528,64.45600123837009,63.1163921197849,61.7767830011997,60.4371738826145,59.09756476402931,57.75795564544412,56.41834652685892,55.078737408273724,53.739128289688544,52.39951917110334,51.05991005251814,49.720300933932954,48.38069181534776,47.04108269676256,45.70147357817737,44.36186445959217,43.02225534100698 -Midsize DW - Class 7/Advanced,88.03865253233822,93.30284510379593,75.68817876557918,68.13019073416736,60.20332898969229,53.082922162148904,46.65185814435588,40.81465364171942,35.492681398734405,32.953346833262316,31.512592200407354,31.04255241912536,30.57185510680504,30.10047682867063,29.62839302291894,29.15557793214356,28.68200452969004,28.207644440499923,27.732467855956,27.25644344219167,27.020043812491327,26.78362863287522,26.5471972827844,26.310749108194784,26.074283419330428,25.83779948818678,25.601296545845056,25.23375295548864,24.97734576935595,24.720938583223262 -Midsize DW - Class 7/Moderate,88.03865253233822,101.37324571493376,85.72037670957356,77.25060402261009,69.68870239490285,62.896125746689385,56.76115392156152,51.19269976497024,46.1157560936755,42.88646106236992,42.276554904143815,41.66664874591771,41.0567425876916,40.446836429465506,39.836930271239396,39.22702411301329,38.61711795478719,38.00721179656109,37.39730563833498,36.787399480108874,36.17749332188277,35.567587163656675,34.957681005430565,34.347774847204455,33.73786868897837,33.12796253075225,32.518056372526146,32.490100903052465,32.46214543357879,32.43418996410511 -Midsize DW - Class 7/Conservative,88.03865253233822,102.78214616060698,88.03473136283087,80.63671747617289,74.03169331331357,68.09864431342504,62.73998730644188,57.876161239292756,53.44165028248404,49.674603228528376,48.948306932551795,48.2220106365752,47.49571434059861,46.76941804462203,46.04312174864543,45.316825452668844,44.590529156692256,43.86423286071566,43.13793656473907,42.41164026876248,41.685343972785894,40.959047676809305,40.23275138083272,39.50645508485613,38.78015878887954,38.05386249290295,37.327566196926355,37.29961072745268,37.271655257979,37.24369978850532 -Large DW - Class 7/Advanced,61.484107250640214,66.06610043477922,53.30209396542667,45.77624873470077,38.85952951859118,36.67358317678954,34.6513149529787,32.77500456840149,31.029400582982753,29.40130491010206,28.826421288097126,28.596061852972635,28.36570241784814,28.13534298272365,27.904983547599148,27.67462411247465,27.444264677350155,27.21390524222566,26.983545807101166,26.753186371976664,26.522826936852166,26.292467501727675,26.062108066603173,25.831748631478682,25.601389196354184,25.371029761229686,25.14067032610519,24.910310890980693,24.679951455856198,24.611381481326315 -Large DW - Class 7/Moderate,61.484107250640214,71.5695185702232,61.773335475834166,54.58131282537024,47.97139729507686,45.22823940491557,42.69048222026432,40.33588845123227,38.145318969205626,36.10221141180823,35.35182600285398,35.05621252058192,34.76059903830986,34.46498555603779,34.16937207376573,33.87375859149367,33.5781451092216,33.282531626949535,32.98691814467747,32.6913046624054,32.39569118013333,32.100077697861266,31.804464215589206,31.50885073331715,31.213237251045076,30.917623768773012,30.62201028650094,30.326396804228885,30.030783321956815,29.94873192766964 -Large DW - Class 7/Conservative,61.484107250640214,72.53028478708883,63.37841281464821,59.4262070061373,55.79388438672688,52.444119474871925,49.34517646381077,46.46990063026692,43.79492052278149,41.30001126820951,40.73528489252839,40.385836821359575,40.03638875019077,39.686940679021966,39.33749260785316,38.988044536684335,38.63859646551554,38.28914839434673,37.93970032317792,37.5902522520091,37.24080418084029,36.89135610967149,36.54190803850267,36.192459967333875,35.84301189616506,35.49356382499625,35.14411575382744,34.794667682658634,34.445219611489826,34.35204604590288 -Residential DW - Class 8/Advanced,191.56992552199375,210.36176959346088,166.70931147397795,128.5005152994015,112.85505226207438,97.40217384208586,84.45845077115077,75.80238431156884,67.57900881637524,59.72530420652481,56.361794941959516,54.92185025364112,53.47898739797208,52.0331023698279,50.584086162259915,49.13182446215114,47.67619732337597,46.21707881550015,44.75433664585841,43.28783175262545,42.2880975851901,41.28606166770542,40.281632142980186,39.274712200201016,38.26519973644885,37.2529869900764,36.23796014317894,35.351873206367436,35.0724040776993,34.79293494903116 -Residential DW - Class 8/Moderate,191.56992552199375,230.06923539469614,197.19055164812738,178.10977537756224,160.4236314922913,143.9846083331091,128.66528903262554,114.35504244101553,100.95734710162544,88.29245491813191,82.93355269424089,80.65235379234491,78.36648582268793,76.07578237707068,73.78006904437538,71.4791629236148,69.17287210098802,66.86099508780013,64.5433202157868,62.21962498602754,60.64276291754444,59.062218048982416,57.47784340883551,55.88948409980229,54.296976757212285,52.700148962429836,51.098818606807356,49.703792107322414,49.27935410086684,48.85491609441128 -Residential DW - Class 8/Conservative,191.56992552199375,233.5096912888101,202.96594452322935,186.86398426300752,171.93893184590456,158.06630455482534,145.1385773443469,133.06239036617137,121.75629071517274,111.1461754874176,104.190958896066,101.23675662330797,98.27648456246058,95.30992638286492,92.33685535006776,89.35703369278572,86.37021192307763,83.37612810564013,80.37450707172954,77.36505957274922,75.32649518342794,73.28314315400402,71.23481242151975,69.1813016194833,67.12239837382305,65.05787854031257,62.98750537771008,61.1853272280864,60.64491411940089,60.10450101071538 -Commercial DW - Class 8/Advanced,136.710889649602,147.80136065843948,116.4969573641282,97.65265797411553,83.84688978929957,72.6371730382248,63.3547454850158,57.28213240558997,51.615714667765154,46.29976220829878,43.72582462349384,42.604329288285214,41.4805369424457,40.3543657192254,39.225729814731075,38.09453924836413,36.96069960555112,35.82411176122092,34.68467158232628,33.54226960753323,32.75886117956165,31.973609438591417,31.186440822528024,30.397277802262373,29.606038610602592,28.81263694867133,28.016981667551995,27.45828466063253,27.2127762483708,26.96726783610908 -Commercial DW - Class 8/Moderate,136.710889649602,161.2940769600598,137.1436579219261,122.86322912740829,109.87295628919632,98.0055584147306,87.12147582987103,77.10335624698538,67.85180658385296,59.28208403875102,58.51480123339394,56.841906565682834,55.169011897971735,53.49611723026061,51.823222562549496,50.15032789483839,48.47743322712729,47.66266652167312,46.01395737538985,44.36092400709492,43.679602382997096,42.99828075889927,42.316959134801444,41.63563751070362,40.9543158866058,40.272994262507964,39.591672638410145,38.91035101431231,38.229029390214485,37.54770776611666 -Commercial DW - Class 8/Conservative,136.710889649602,163.64958506017317,146.78689160259745,135.02598672131091,123.19108612293829,112.37919048726724,102.46315276422727,93.33605813559888,84.9073536728256,78.02695927809052,76.52976715610376,75.03257503411702,73.53538291213026,72.0381907901435,70.54099866815675,69.04380654616999,67.54661442418323,66.04942230219649,64.55223018020973,63.05503805822297,61.55784593623622,60.06065381424948,58.56346169226271,57.066269570275956,55.5690774482892,54.07188532630245,52.57469320431569,51.077501082328936,49.58030896034218,48.08311683835544 -Midsize DW - Class 8/Advanced,103.79056052437416,108.95558209546398,87.65583060091666,78.32912174799775,68.76922978348772,60.28645766475141,52.708473953005445,45.89784829185225,39.743641849054555,36.75733777686314,35.15026869943713,34.62596957144368,34.10093700989045,33.57514487479315,33.04856576904094,32.521170961904495,31.992930306889996,31.463812153445733,30.933783251977456,30.40280865157337,30.139120077444993,29.87541415838625,29.61169020220356,29.347947479375165,29.084185220500373,28.820402613536956,28.556598800805496,28.146627577948852,27.860621862147593,27.574616146346337 -Midsize DW - Class 8/Moderate,103.79056052437416,118.37989488412445,99.27429807993006,88.81483968250248,79.60420908167225,71.4313467996761,64.13021735939401,57.5684112889598,51.63904279857392,47.83708748310347,47.15677641231787,46.47646534153227,45.796154270746676,45.115843199961084,44.43553212917548,43.755221058389886,43.074909987604286,42.39459891681869,41.714287846033095,41.033976775247496,40.353665704461896,39.67335463367631,38.993043562890705,38.3127324921051,37.63242142131952,36.952110350533914,36.271799279748315,36.24061675254238,36.209434225336445,36.17825169813051 -Midsize DW - Class 8/Conservative,103.79056052437416,120.0251562692635,101.95459350710216,92.70784644057163,84.56513309414544,77.33986506785908,70.88525770014948,65.08425360151926,59.84235974702118,55.40882323854426,54.59868645904274,53.788549679541205,52.97841290003967,52.168276120538145,51.35813934103661,50.54800256153508,49.73786578203356,48.92772900253202,48.11759222303049,47.30745544352896,46.49731866402743,45.687181884525906,44.87704510502438,44.066908325522846,43.25677154602132,42.446634766519786,41.63649798701826,41.60531545981232,41.57413293260638,41.54295040540045 -Large DW - Class 8/Advanced,71.20694373789058,75.97367604884755,60.90365951455052,52.000137355171745,43.90815009036077,41.23588986475094,38.78685348727766,36.53419226462934,34.45519723867221,32.530530930617076,31.894461562120746,31.63958461865209,31.38470767518343,31.12983073171478,30.874953788246113,30.620076844777454,30.365199901308795,30.11032295784014,29.85544601437148,29.600569070902814,29.345692127434152,29.0908151839655,28.835938240496834,28.58106129702818,28.32618435355952,28.071307410090856,27.8164304666222,27.561553523153535,27.30667657968488,27.230808597492377 -Large DW - Class 8/Moderate,71.20694373789058,82.30241202436255,70.58300924047371,62.002366781822374,54.20382950001616,50.85477167276225,47.78547311770301,44.96228523069995,42.356747604619855,39.94462519899861,39.11437511892537,38.78729903988867,38.46022296085197,38.133146881815264,37.80607080277856,37.478994723741856,37.15191864470515,36.82484256566845,36.49776648663173,36.170690407595025,35.84361432855832,35.51653824952161,35.18946217048491,34.86238609144821,34.5353100124115,34.20823393337479,33.88115785433808,33.554081775301384,33.22700569626467,33.13622144611249 -Large DW - Class 8/Conservative,71.20694373789058,83.40725915229143,72.41699129380652,67.50598863452738,63.04261220158632,58.96832944560324,55.234386700847665,51.79984889403157,48.63009263195242,45.69563487414136,45.070803803289195,44.68416343740885,44.2975230715285,43.91088270564817,43.524242339767824,43.13760197388746,42.75096160800713,42.36432124212679,41.977680876246446,41.59104051036609,41.20440014448575,40.817759778605414,40.43111941272505,40.04447904684472,39.657838680964375,39.27119831508403,38.88455794920369,38.49791758332334,38.111277217443,38.00818704622409 -Residential DW - Class 9/Advanced,229.94718864491074,251.2763990006744,198.24615788259564,152.18248521758807,133.1474010486621,114.51279772575398,98.97168131176394,88.55859219498258,78.72768061646273,69.39387341525419,65.48586592601347,63.81281727848197,62.13637805909108,60.45642742595413,58.7728387256451,57.08547913958609,55.394209304296794,53.6988829032246,51.99934622764273,50.29543770384586,49.13386260287996,47.9696131354344,46.80258257411142,45.63265843597904,44.459722089292576,43.28364832752172,42.104304907467736,41.074774701721374,40.75006400169367,40.425353301665965 -Residential DW - Class 9/Moderate,229.94718864491074,274.81689806347214,234.49361579957576,210.9344713159297,189.26923670536493,169.27836083415016,150.77496527289787,133.59898452993957,117.61252373645652,102.58558782596425,96.35916524829923,93.70867681736895,91.05276347146369,88.39123186356466,85.72387934819037,83.05049341561607,80.37085108427335,77.68471824767795,74.99184897186709,72.29198473891223,70.45985398248692,68.62344423969418,66.78258474669754,64.93709553080585,63.08678678122763,61.2314581675144,59.37089810054817,57.75003917647412,57.25689146154991,56.763743746625714 -Residential DW - Class 9/Conservative,229.94718864491074,278.9265106117233,241.361555194372,221.302034910495,202.85509115889744,185.83378631867006,170.07900206327434,155.4544500406819,141.8427191572925,129.13895935453232,121.05780470612784,117.62536444847855,114.18587180136174,110.73907541365311,107.2847118462266,103.82250483644006,100.35216450825459,96.87338652324065,93.38585116724659,89.88922236696534,87.52064708617252,85.14650912310199,82.7665864847664,80.3806452066673,77.9884385347757,75.58970603950853,73.18417265501249,71.09025075627632,70.46235342943491,69.83445610259352 -Commercial DW - Class 9/Advanced,167.65735265775862,179.84818571218042,140.76987555582514,117.26051633430272,100.11253915940028,86.28187872683134,74.90222873657464,67.43119887679835,60.52019270273678,54.088739081272706,51.08178976240468,49.77162604506076,48.45877889258122,47.143152665829625,45.82464712618329,44.50315715566997,43.17857245641802,41.850777227614365,40.519649817981495,39.185062351581145,38.26986166731004,37.35250757077342,36.432914124576676,35.51099075694246,34.58664194504097,33.659766871994556,32.730259054967654,32.07757283820479,31.790762716084934,31.503952593965096 -Commercial DW - Class 9/Moderate,167.65735265775862,196.26644151419165,165.71845390431466,147.533164840208,131.1874616542426,116.41564989382509,103.00085116781574,90.76428426836523,79.55725181982457,69.25506790597193,68.3587056466196,66.40438106963377,64.45005649264793,62.49573191566208,60.54140733867623,58.58708276169039,56.632758184704564,55.680923841686706,53.754853499618314,51.82373147466942,51.027791586458704,50.231851698247986,49.43591181003727,48.63997192182655,47.844032033615825,47.0480921454051,46.25215225719439,45.45621236898366,44.66027248077294,43.86433259256222 -Commercial DW - Class 9/Conservative,167.65735265775862,199.1326793914919,177.37091965018695,162.13810509578224,147.08920586754587,133.4893316943828,121.13881046577497,109.87304477344829,99.5551343081175,91.15338050140711,89.40431678750831,87.65525307360952,85.90618935971071,84.15712564581192,82.4080619319131,80.6589982180143,78.90993450411548,77.16087079021669,75.41180707631788,73.66274336241908,71.91367964852027,70.16461593462148,68.41555222072267,66.66648850682385,64.91742479292506,63.168361079026255,61.41929736512744,59.67023365122864,57.92116993732983,56.17210622343104 -Midsize DW - Class 9/Advanced,128.04281314876368,132.850899127575,105.81567300575936,93.74188366201058,81.68105140552386,71.13023318818293,61.82255506408745,53.55053266352323,46.15042132348359,42.49979069981465,40.64165560185494,40.03544730300903,39.42839098919064,38.82045643666956,38.21161196819307,37.60182436454413,36.99105876956189,36.37927858805461,35.76644537597598,35.15251872217202,34.84763512917572,34.54273148151945,34.237806978871,33.93286077773829,33.62789198852024,33.322899672312474,33.017882837443736,32.54386343837502,32.21317618528034,31.882488932185662 -Midsize DW - Class 9/Moderate,128.04281314876368,144.34208116298512,119.84116277819301,106.29086836646538,94.5503608891281,84.27976284593792,75.21928822124372,67.16696324223638,59.963392155826796,55.310485706620774,54.52389233866054,53.73729897070031,52.95070560274007,52.16411223477985,51.37751886681961,50.59092549885938,49.80433213089914,49.01773876293891,48.23114539497868,47.444552027018446,46.65795865905822,45.871365291097995,45.08477192313775,44.29817855517751,43.51158518721729,42.724991819257056,41.93839845129682,41.90234440168668,41.86629035207655,41.83023630246641 -Midsize DW - Class 9/Conservative,128.04281314876368,146.34816887425166,123.07674063463635,110.949899113477,100.44272714882723,91.25105123295195,83.14237576498154,75.93594423440312,69.48910534685186,64.06512367289622,63.128422441265975,62.191721209635716,61.255019978005464,60.31831874637521,59.38161751474496,58.4449162831147,57.508215051484456,56.57151381985419,55.634812588223944,54.69811135659369,53.76141012496345,52.82470889333319,51.88800766170294,50.951306430072684,50.01460519844244,49.07790396681219,48.14120273518193,48.10514868557179,48.06909463596166,48.033040586351525 -Large DW - Class 9/Advanced,86.11527718493521,91.05877958348115,72.41417918085112,61.38500050881798,51.49729404831527,48.07925298587688,44.98178630585814,42.161814701088566,39.58364669151979,37.21746002505917,36.489747146788986,36.19814808020486,35.906549013620726,35.61494994703661,35.32335088045247,35.03175181386834,34.74015274728421,34.44855368070009,34.15695461411596,33.86535554753182,33.57375648094769,33.28215741436356,32.99055834777943,32.6989592811953,32.407360214611174,32.11576114802704,31.824162081442914,31.532563014858777,31.24096394827465,31.15416507000077 -Large DW - Class 9/Moderate,86.11527718493521,98.6441302497559,83.92288277919018,73.1924089056575,63.57249259107065,59.29445055783348,55.417641469934836,51.888146991266055,48.66129543734869,45.69976108691509,44.749890356805196,44.37568985812091,44.00148935943662,43.62728886075232,43.253088362068034,42.878887863383746,42.50468736469945,42.13048686601516,41.756286367330866,41.38208586864657,41.007885369962274,40.633684871277985,40.2594843725937,39.885283873909415,39.51108337522511,39.136882876540824,38.76268237785652,38.38848187917224,38.014281380487944,37.910417130373176 -Large DW - Class 9/Conservative,86.11527718493521,99.96835248471572,86.10347925045441,79.68931155653172,73.93898243123009,68.75450581686665,64.05627566896106,59.77894939609675,55.86839024559494,52.27936389588449,51.564508505068574,51.122161824901646,50.67981514473472,50.237468464567804,49.79512178440088,49.352775104233935,48.91042842406702,48.4680817439001,48.02573506373317,47.58338838356623,47.14104170339931,46.69869502323239,46.256348343065454,45.81400166289854,45.37165498273161,44.92930830256468,44.48696162239776,44.04461494223083,43.60226826206391,43.48432508018041 -Residential DW - Class 10/Advanced,246.7580857754169,280.68922454034214,230.0490388844301,183.10923648101814,165.83051827113943,147.39680931019038,131.46690281811345,121.23386160770245,110.93458109715822,100.53174793009713,94.87016997686362,92.44640406453375,90.01772618953727,87.5839612867641,85.14492587185639,82.7004275289259,80.25026436040466,77.79422439572438,75.33208495518417,72.86361196499314,71.18082399676148,69.49416164130261,67.8034702813381,66.10858696147709,64.40933981846904,62.70554746409155,60.99701831601516,59.505525392552514,59.03511305441929,58.56470071628607 -Residential DW - Class 10/Moderate,246.7580857754169,306.98522549191426,272.11135648426676,253.80088868284068,235.72833843119923,217.88909857890334,200.2786801660651,182.8927086574658,165.7269203197517,148.616988056955,139.59669398375388,135.75689917599857,131.90924522797675,128.0534520355121,124.18922602363232,120.316259326916,116.43422890925457,112.54279561773859,108.64160316484676,104.7302770325136,102.07604693531543,99.41561781855378,96.74874229458305,94.07515963477792,91.39459485793753,88.70675774290608,86.01134175795636,83.66318373238862,82.94875464334794,82.23432555430729 -Residential DW - Class 10/Conservative,246.7580857754169,311.5758832851548,280.0810587663411,266.27536398960774,252.64905387469608,239.1986547303032,225.92078197823326,212.81213731400408,199.86950597533166,187.0851801584413,175.37791318926608,170.40529526517045,165.4224604587283,160.42904463451055,155.4246661450531,150.40892476530811,145.38140054833445,140.34165259534998,135.28921773257684,130.22360908653,126.79222528615864,123.35278276035471,119.90495990517898,116.44841777341858,112.98279888951237,109.50772596595768,106.02280051150929,102.9893104042575,102.07966791449088,101.17002542472427 -Commercial DW - Class 10/Advanced,279.33489664331927,294.2060223747346,226.6280755792338,186.14284433584496,156.95096575923876,133.76896324454066,114.96922678915924,102.56954878795274,91.30405825184842,80.99208302863659,76.48949907062041,74.52766948504285,72.56182174328347,70.59181263599758,68.61749206660338,66.63870263221659,64.65527917360949,62.66704829148995,60.673827826123116,58.675426297012606,57.305011473753865,55.931372146689604,54.554379633792514,53.17389831354441,51.78978515075729,50.4018891829746,49.01005096357572,48.03272338749237,47.603256004470545,47.173788621448736 -Commercial DW - Class 10/Moderate,279.33489664331927,321.0639509922123,266.7932620385604,234.19855033668944,205.66853038611734,180.48750237625134,158.09847606853185,138.06148842877764,120.02440227170256,103.70203308984887,102.3598267865347,99.43343543238782,96.50704407824098,93.58065272409408,90.6542613699472,87.72787001580033,84.80147866165349,83.37620886522923,80.49212519617937,77.60047717406377,76.40864259616941,75.21680801827506,74.02497344038072,72.83313886248636,71.64130428459201,70.44946970669764,69.25763512880332,68.06580055090895,66.87396597301459,65.68213139512025 -Commercial DW - Class 10/Conservative,279.33489664331927,325.7527080220432,285.55278624296113,257.38286851568404,230.59841561818106,206.95805154519923,185.9388646817129,167.1278104807471,150.19429674961867,136.49240650290926,133.87337126665403,131.25433603039883,128.63530079414363,126.01626555788843,123.39723032163322,120.77819508537802,118.15915984912279,115.54012461286759,112.92108937661239,110.30205414035716,107.68301890410196,105.06398366784677,102.44494843159154,99.82591319533633,97.20687795908113,94.58784272282591,91.9688074865707,89.3497722503155,86.73073701406027,84.11170177780508 -Midsize DW - Class 10/Advanced,214.7337835745442,217.12130077688022,169.2890835089307,147.31021254077265,126.41269080020896,108.64398054790432,93.35034483258417,80.0483115256556,68.37263041871282,62.46399151708948,59.73300077371465,58.842027208593876,57.94980727498106,57.05629655160264,56.16144848087302,55.26521423890722,54.367542595925045,53.46837976620879,52.56766924668998,51.665351643147226,51.21724952657131,50.7691179346947,50.32095569123055,49.8727615564579,49.42453422288713,48.976272310565236,48.52797436198514,47.831285196349,47.34525819640413,46.85923119645928 -Midsize DW - Class 10/Moderate,214.7337835745442,235.9016056703854,191.72774728995623,167.03025156462354,146.32972189333518,128.72850973216356,113.57904063065082,100.40239994679179,88.83678053089587,81.29248763569855,80.13639343724215,78.98029923878576,77.82420504032936,76.66811084187299,75.51201664341657,74.35592244496017,73.19982824650378,72.04373404804738,70.88763984959098,69.7315456511346,68.5754514526782,67.41935725422182,66.2632630557654,65.10716885730899,63.951074658852626,62.79498046039622,61.638886261939824,61.585895886883364,61.532905511826904,61.47991513677044 -Midsize DW - Class 10/Conservative,214.7337835745442,239.18020127043806,196.90418282525988,174.35166204588543,155.4489712327059,139.37642252486913,125.54268324587369,113.51043244077397,102.9492858733596,94.15960115922478,92.7828861960884,91.406171232952,90.02945626981563,88.65274130667925,87.27602634354285,85.89931138040647,84.5225964172701,83.14588145413369,81.76916649099732,80.39245152786093,79.01573656472455,77.63902160158817,76.26230663845179,74.8855916753154,73.50887671217903,72.13216174904264,70.75544678590624,70.70245641084979,70.64946603579332,70.59647566073687 -Large DW - Class 10/Advanced,139.01421281124863,143.96085517464473,112.43194973096445,93.80956982612025,77.60533236367007,71.5578328939979,66.20535966448413,61.43460684475019,57.15562795925432,53.29611117796542,52.25401248450781,51.83643707066725,51.418861656826685,51.00128624298613,50.58371082914556,50.16613541530499,49.74856000146443,49.330984587623874,48.913409173783315,48.495833759942734,48.07825834610217,47.660682932261615,47.24310751842104,46.82553210458049,46.40795669073992,45.990381276899356,45.5728058630588,45.15523044921822,44.737655035377664,44.61335738950144 -Large DW - Class 10/Moderate,139.01421281124863,155.9530383964213,130.3006323435983,111.85384600576647,95.8024010366112,88.24975682973341,81.56512194351535,75.60699018557033,70.26302856094122,65.44292775634713,64.0826947903536,63.54683255345458,63.010970316555564,62.475108079656536,61.93924584275752,61.4033836058585,60.86752136895947,60.33165913206046,59.79579689516143,59.2599346582624,58.724072421363374,58.18821018446436,57.65234794756534,57.11648571066633,56.5806234737673,56.044761236868275,55.50889899996925,54.97303676307023,54.437174526171205,54.2884389429851 -Large DW - Class 10/Conservative,139.01421281124863,158.0465890266636,133.68627747020258,121.78251975063579,111.42448185381681,102.32944840881703,94.27968779618271,87.10479564928693,80.66949850387968,74.86504421936142,73.84135769267637,73.20790882675412,72.57445996083186,71.94101109490963,71.30756222898738,70.6741133630651,70.04066449714288,69.40721563122064,68.77376676529838,68.14031789937611,67.50686903345387,66.87342016753162,66.23997130160936,65.60652243568713,64.97307356976488,64.33962470384262,63.70617583792038,63.07272697199812,62.439278106075875,62.27038122460913 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential DW - Class 1/Advanced,150.62300767734123,120.75057858120934,90.34263989665786,76.97019248165161,67.23329207753969,58.96330789770708,53.4882115022782,48.170832012252475,42.98445491234533,40.56790110835899,39.533215288049846,38.49643308788288,37.45747979170171,36.41627709009358,35.37274286175183,34.32679093867732,33.278330853808306,32.227267569525125,31.173501185316773,30.455057841292486,29.73496094493162,29.01314450702166,28.28953897972151,27.564071013398614,26.836663193251244,26.10723375372785,25.470433350820247,25.26942061927707,25.068407887733894 +Residential DW - Class 1/Moderate,150.62300767734123,143.00433377102271,125.38280282485805,109.37539265302371,99.34574590504029,89.78113798991127,80.64995845922876,71.92339829887648,63.50678696229049,59.65676444121691,58.01773069402686,56.37534273906428,54.729481030478965,53.08002027321055,51.4268290731683,49.76976956155367,48.10869699106781,46.44345930151929,44.77389665209049,43.640850866956185,42.50515939808338,41.36671666273202,40.22541138435635,39.08112620354429,37.93373725661306,36.783113718680184,35.7806966393326,35.47553983416808,35.17038302900357 +Residential DW - Class 1/Conservative,150.62300767734123,147.22083475435574,131.56610217603176,117.21997449740367,109.05322093664033,101.2651305172155,93.82996407317651,86.72426353819986,79.92465260224662,74.92785510750326,72.80534301880847,70.67847046000941,68.5470820215008,66.41101481970414,64.2700980423015,62.124152459854756,59.97298990087541,57.81641268711463,55.654213025509485,54.189485287487166,52.72131816060479,51.24957438730029,49.77410930806422,48.29477035566081,46.811396507302504,45.323817690642066,44.02890727014247,43.6404352060809,43.251963142019314 +Commercial DW - Class 1/Advanced,101.61220375493087,81.66460419321353,67.04383549372498,56.28282810200323,49.65402589565078,44.051464043508524,40.46629540160656,37.010841341220654,33.66815195849527,31.799993427127816,30.985895094312955,30.170129784733728,29.35263808640134,28.533357730080105,27.712223415433552,26.889166624319863,26.06411542011493,25.236994231827552,24.40772362164501,23.838980278103815,23.26889921331009,22.697427042094162,22.12450750036142,21.550081248373925,20.974085657678216,20.39645458007107,19.990787851215963,19.812407014354918,19.634026177493872 +Commercial DW - Class 1/Moderate,101.61220375493087,96.28696731986891,84.44697546219267,73.72872774711834,66.96908260143037,60.549165821894775,54.44399395933216,48.63097464494701,43.08962722202706,42.53258649659653,41.318328990457665,40.104071484318794,38.88981397817992,37.675556472041045,36.461298965902174,35.24704145976332,34.655540920747555,33.45883522813202,32.25899137954955,31.76433403618541,31.269676692821278,30.77501934945715,30.280362006093025,29.78570466272889,29.291047319364758,28.796389976000622,28.30173263263649,27.80707528927236,27.31241794590823 +Commercial DW - Class 1/Conservative,101.61220375493087,103.11647812713998,92.84306341760514,82.65619116311316,76.77972883335327,71.19860759073889,65.89110820374142,60.837590114120715,56.69307818340833,55.606330779845926,54.519583376283514,53.43283597272111,52.346088569158695,51.25934116559628,50.17259376203387,49.08584635847146,47.99909895490904,46.91235155134664,45.825604147784226,44.738856744221806,43.65210934065941,42.56536193709699,41.478614533534575,40.39186712997217,39.30511972640976,38.21837232284734,37.131624919284924,36.04487751572252,34.958130112160106 +Midsize DW - Class 1/Advanced,73.14517485763533,60.47682169435461,53.414869990152106,46.19206831233826,41.42514140711927,36.97849465306477,32.820898707556864,28.92505649905032,27.186838075547477,26.00089537273129,25.613847117866793,25.22625771758248,24.838107885151445,24.449377406307704,24.060045082808607,23.670088671825425,23.279484820798316,22.8882089973543,22.49623541384626,22.301472071090306,22.10669593081575,21.911906482305053,21.717103187299013,21.522285478114775,21.327452755607492,21.132604386960086,20.82991008808375,20.61868060625,20.407451124416255 +Midsize DW - Class 1/Moderate,73.14517485763533,68.60901065625578,60.616066612459775,53.45729261732122,49.069015482605685,44.97557778889764,41.148230823899375,37.56184579556347,35.36175143516592,34.85959371039406,34.3574359856222,33.85527826085033,33.353120536078485,32.850962811306616,32.34880508653475,31.846647361762898,31.34448963699103,30.84233191221918,30.340174187447314,29.838016462675455,29.33585873790359,28.83370101313173,28.33154328835987,27.82938556358801,27.32722783881615,26.825070114044284,26.801855483088907,26.77864085213353,26.75542622117816 +Midsize DW - Class 1/Conservative,73.14517485763533,70.48504714100342,63.28963720552117,56.783761890468135,53.12145324738986,49.705207694671095,46.511032523033684,43.51795608700487,40.948365341055094,40.350418997519924,39.752472653984775,39.15452631044961,38.556579966914455,37.9586336233793,37.36068727984414,36.76274093630898,36.16479459277382,35.56684824923866,34.96890190570351,34.370955562168355,33.77300921863319,33.175062875098035,32.57711653156287,31.979170188027716,31.381223844492563,30.783277500957404,30.760062870002027,30.73684823904665,30.713633608091275 +Large DW - Class 1/Advanced,54.22158373630192,44.30271791336167,37.202437123491244,30.87599694045387,29.53775507561068,28.266780739690862,27.058126413745782,25.907318154279835,24.810300254331846,24.32623909091325,24.132152558771054,23.938066026628846,23.743979494486645,23.54989296234444,23.35580643020223,23.161719898060028,22.967633365917823,22.77354683377562,22.57946030163341,22.385373769491206,22.191287237349,21.9972007052068,21.80311417306459,21.609027640922392,21.414941108780184,21.22085457663798,21.026768044495775,20.832681512353567,20.774767826608965 +Large DW - Class 1/Moderate,54.22158373630192,51.47040736737889,44.4252587317346,38.09846971738913,36.411080376758655,34.80850867205615,33.28451627599878,31.83346199265375,30.450231980588637,29.818456758485873,29.569448049667947,29.32043934085001,29.071430632032087,28.822421923214154,28.57341321439622,28.324404505578293,28.075395796760365,27.82638708794243,27.577378379124497,27.328369670306557,27.079360961488632,26.830352252670703,26.58134354385277,26.332334835034843,26.083326126216907,25.834317417398978,25.585308708581046,25.336299999763117,25.26703944819002 +Large DW - Class 1/Conservative,54.22158373630192,52.82849589550847,48.39954057887968,44.29892185884461,42.2087523968002,40.223646554745955,38.335876915619984,36.53845572906484,34.82504847883204,34.349536334233285,34.05521682965788,33.76089732508247,33.46657782050708,33.17225831593167,32.87793881135625,32.58361930678086,32.28929980220545,31.994980297630047,31.700660793054634,31.40634128847923,31.112021783903828,30.817702279328422,30.523382774753017,30.229063270177615,29.9347437656022,29.640424261026798,29.346104756451393,29.05178525187599,28.973163535994384 +Residential DW - Class 2/Advanced,163.13284622044728,130.51441763722832,97.46007997788976,82.88260200096897,72.27215313284835,63.27766653816554,57.31157373066592,51.53655427024635,45.921794949666335,43.34010609266457,42.2347150815547,41.127084434600576,40.017134329921944,38.904781106837234,37.789937032285415,36.67251004998252,35.5524035108058,34.42951588274581,33.303740438596364,32.53620231360411,31.76689764087979,30.995755921842203,30.22270285610287,29.44766008168669,28.670544893656288,27.891269939016286,27.21095382041432,26.996204896436527,26.781455972458737 +Residential DW - Class 2/Moderate,163.13284622044728,154.56760175416068,135.26080270778877,117.77698412435811,106.7913044160555,96.35044426270315,86.41485498939073,76.9487252947547,67.84651927636425,63.73340570717111,61.98236869140503,60.22774825828812,58.46941669281199,56.70724013788616,54.94107822061292,53.170783650938006,51.396201790264946,49.617170187378655,47.833518078749236,46.6230456807713,45.4097468064221,44.193508657971655,42.97421235479842,41.75173251774222,40.52593681890327,39.296685493488944,38.2257683057355,37.89975862938073,37.573748953025955 +Residential DW - Class 2/Conservative,163.13284622044728,159.12504716578994,141.93123928106095,126.22414183449068,117.22631511295806,108.67472313339046,100.53697353287924,92.78373504627766,85.38629873772258,80.04804539877637,77.7804915792853,75.50827931723816,73.23124258312406,70.94920736272532,68.66199117127495,66.36940253170239,64.07124041383227,61.76729363108493,59.45734019087155,57.89252037450507,56.32402613885595,54.751710846875206,53.175419953754854,51.59499046658663,50.01025035910086,48.421017937067084,47.03761989399244,46.6226016157361,46.20758333747974 +Commercial DW - Class 2/Advanced,111.03033446652455,88.89173578129885,72.71343774218431,60.834288846623394,53.49643277759802,47.31547303414361,43.33887224897997,39.52920208333685,35.86511318268327,33.875050964439566,33.00782995141122,32.13883318572496,31.26799737855803,30.395256197395696,29.520540080832824,28.643776039686212,27.764887443222793,26.883793789187614,26.00041045618097,25.394554678496807,24.7872738887066,24.17851121807712,23.568206731090534,22.956297215889546,22.34271595730147,21.72739249072824,21.29525463051028,21.10523383841186,20.915213046313443 +Commercial DW - Class 2/Moderate,111.03033446652455,104.80814476159087,91.58828470308252,79.69099761535641,72.15139076726166,65.03557792894578,58.30880429034917,51.940014184674574,45.901371694613786,45.30798217060431,44.014490239586564,42.72099830856881,41.42750637755105,40.134014446533286,38.84052251551553,37.54703058449778,36.916932627069926,35.64213782499919,34.364000091630125,33.83706467716869,33.310129262707264,32.78319384824584,32.25625843378442,31.729323019322987,31.20238760486156,30.67545219040013,30.148516775938702,29.621581361477276,29.094645947015852 +Commercial DW - Class 2/Conservative,111.03033446652455,112.24205173013668,100.69439288331826,89.34040412940047,82.72122004462604,76.47409389619611,70.56851368391615,64.97721496554824,60.392494017171636,59.23483265584116,58.077171294510684,56.91950993318021,55.76184857184973,54.60418721051925,53.446525849188774,52.28886448785829,51.13120312652781,49.97354176519734,48.81588040386686,47.65821904253637,46.50055768120591,45.34289631987542,44.185234958544946,43.02757359721446,41.86991223588399,40.712250874553504,39.55458951322302,38.396928151892546,37.23926679056207 +Midsize DW - Class 2/Advanced,80.2467109952427,65.99308973061252,57.99959582250508,49.92838960690032,44.586916795970936,39.64481003048865,35.05889422847309,30.792001326145794,28.849184370040675,27.590726891801562,27.180012470593038,26.76872381548707,26.356840460464813,25.94434095525373,25.531202805439094,25.117402408148624,24.702914982924128,24.28771449735429,23.87177358699959,23.66510138892792,23.458415610830045,23.251715710760458,23.045001117547965,22.838271228798597,22.631525408732635,22.424762985839234,22.103560365226368,21.879415201714654,21.65527003820295 +Midsize DW - Class 2/Moderate,80.2467109952427,74.86703946595613,65.81888834552791,57.7812735095642,52.81420983169295,48.21851874125798,43.95405150230483,39.986245336718646,37.52395493605442,36.99109264642268,36.45823035679095,35.9253680671592,35.392505777527475,34.85964348789573,34.326781198263994,33.79391890863226,33.26105661900051,32.72819432936878,32.19533203973704,31.662469750105302,31.12960746047356,30.596745170841825,30.063882881210088,29.531020591578343,28.998158301946606,28.465296012314866,28.440661916703856,28.416027821092847,28.391393725481837 +Midsize DW - Class 2/Conservative,80.2467109952427,76.91419473316837,68.72193788639706,61.37680971205762,57.17595005277111,53.28917618386337,49.68253259032989,46.326788042270685,43.45216380416069,42.8176558757248,42.18314794728892,41.548640018853035,40.91413209041715,40.27962416198127,39.64511623354539,39.01060830510949,38.37610037667361,37.741592448237725,37.10708451980185,36.472576591365964,35.83806866293008,35.20356073449419,34.56905280605831,33.93454487762242,33.30003694918654,32.665529020750654,32.64089492513965,32.616260829528635,32.59162673391763 +Large DW - Class 2/Advanced,58.71289672871625,47.78338702176034,39.976303049365605,33.061908228273616,31.524167309803577,30.073123257732426,28.701645216392098,27.403363483107775,26.172570590275093,25.661930862431742,25.457187533611027,25.2524442047903,25.04770087596958,24.842957547148853,24.638214218328127,24.433470889507404,24.228727560686682,24.02398423186596,23.81924090304523,23.614497574224504,23.409754245403786,23.205010916583063,23.000267587762334,22.795524258941615,22.59078093012089,22.386037601300167,22.18129427247944,21.97655094365872,21.915457365074197 +Large DW - Class 2/Moderate,58.71289672871625,55.514210216465464,47.73766837401307,40.79570651154058,38.859723319847284,37.03288964359232,35.30622788677762,33.67171872887498,32.12217658925994,31.45571220035016,31.19303105815026,30.930349915950348,30.667668773750446,30.404987631550533,30.14230648935062,29.87962534715072,29.616944204950812,29.3542630627509,29.091581920550993,28.828900778351077,28.566219636151175,28.30353849395127,28.04085735175136,27.778176209551454,27.51549506735154,27.252813925151635,26.99013278295173,26.72745164075182,26.654388168863697 +Large DW - Class 2/Conservative,58.71289672871625,56.97899776914644,52.00827825362072,47.43512871610795,45.04728843098421,42.79407308020066,40.6644097032689,38.64840727598031,36.73720310832772,36.235581804132856,35.925101965895124,35.614622127657384,35.30414228941966,34.993662451181926,34.68318261294417,34.372702774706454,34.06222293646871,33.75174309823098,33.441263259993235,33.1307834217555,32.82030358351777,32.50982374528004,32.1993439070423,31.888864068804573,31.578384230566822,31.267904392329093,30.957424554091357,30.64694471585363,30.564006081990033 +Residential DW - Class 3/Advanced,168.05654839131518,134.31780687558674,100.2044173762024,85.13938389649545,74.17634940364428,64.89198088276369,58.728163110671375,52.77146009062685,46.989112618380254,44.34741996285057,43.21633737417306,42.08296309587354,40.94721545084587,39.809008833960874,38.668253473059416,37.524855172278734,36.3787150361702,35.22972917291007,34.077788374730765,33.29241107330575,32.50522616591894,31.71616151545602,30.925141094633517,30.132084720181663,29.33690776492897,28.539520845615435,27.84339277074106,27.623652636790965,27.40391250284087 +Residential DW - Class 3/Moderate,168.05654839131518,159.0719374724159,139.0695547576638,120.98389316274053,109.60499675546446,98.80849799304849,88.55079992833039,78.7925511011729,69.42341296842864,65.2147021171467,63.42296737282825,61.62756592511458,59.82836709063585,58.02523390118545,56.21802272130866,54.406582837625145,52.59075601741704,50.770376033766404,48.94526815424507,47.70666186953059,46.465163415277274,45.22065737210216,43.97302209635173,42.72212929479432,41.467843563955576,40.21002189061946,39.11421436838603,38.78062755163144,38.44704073487685 +Residential DW - Class 3/Conservative,168.05654839131518,163.76219379602557,145.9278213486751,129.6610556281372,120.3149447220265,111.4471889028678,103.02197960990415,95.00699533342186,87.37085324846736,81.90852784058363,79.58827137175241,77.26324818850742,74.93328840246787,72.59821395496512,70.25783811990807,67.91196496990227,65.56038880241452,63.20289352245148,60.83925197785653,59.23806250651049,57.63311321476395,56.02425405741907,54.41132689772629,52.79416495448444,51.172592203176855,49.546422726622694,48.13087164650201,47.70620748350384,47.28154332050565 +Commercial DW - Class 3/Advanced,114.7118514715453,91.71030854153331,74.92034817478941,62.60321226423132,54.987976561642604,48.581371757685005,44.45231539798813,40.505070220764814,36.716438351482125,34.67913830506716,33.79133218830467,32.90170816809212,32.010201453328825,31.11674413697444,30.221265006454498,29.323689340051775,28.423938688060232,27.521930637354156,26.61757855788754,25.99734166645706,25.375645937607747,24.752433152721203,24.127641953598623,23.501207627931688,22.873061876939012,22.24313256341423,21.80073710732809,21.606205818299564,21.41167452927104 +Commercial DW - Class 3/Moderate,114.7118514715453,108.1313938722003,94.36806169192892,82.00823144067078,74.163056832109,66.77556803800842,59.806848316298066,53.222271407917304,46.990926126157696,46.38345139811951,45.05925603028547,43.735060662451424,42.41086529461737,41.086669926783316,39.76247455894927,38.438279191115235,37.79322468671554,36.48817025895984,35.17969354921375,34.64025034261522,34.1008071360167,33.56136392941818,33.02192072281966,32.48247751622113,31.943034309622604,31.40359110302408,30.864147896425553,30.324704689827026,29.785261483228506 +Commercial DW - Class 3/Conservative,114.7118514715453,115.80101462785464,103.75054746848525,91.93822085413439,85.0275854443357,78.52011503133981,72.38152874452133,66.58132510189768,61.826022189841034,60.6408815829042,59.45574097596737,58.27060036903055,57.08545976209371,55.90031915515688,54.71517854822005,53.53003794128322,52.34489733434638,51.15975672740956,49.97461612047273,48.78947551353588,47.60433490659907,46.41919429966223,45.234053692725396,44.04891308578857,42.86377247885174,41.678631871914895,40.49349126497807,39.30835065804124,38.12321005110441 +Midsize DW - Class 3/Advanced,83.02422740914271,68.14524199831759,59.785205167974254,51.382032565940655,45.816499153457016,40.68187358737918,35.92997683842236,31.519554224878814,29.498124011841124,28.21135852549078,27.791405407410874,27.37086513849505,26.949716792357506,26.527938436218747,26.10550706966994,25.682398558910815,25.258587566066318,24.83404747314658,24.408750300170603,24.197429174057625,23.986094162446463,23.77474471120098,23.56338023630194,23.35200012180498,23.140603717629038,22.929190337158147,22.60076251700784,22.371575384882565,22.1423882527573 +Midsize DW - Class 3/Moderate,83.02422740914271,77.30858704950987,67.84522698584934,59.463549706791156,54.27067790125648,49.47986085679201,45.04614555555586,40.931039681069265,38.36802669776521,37.82317809133063,37.27832948489607,36.73348087846149,36.188632272026936,35.64378366559236,35.09893505915779,34.55408645272322,34.00923784628865,33.464389239854086,32.919540633419516,32.374692026984945,31.82984342055037,31.2849948141158,30.740146207681235,30.19529760124666,29.650448994812095,29.10560038837752,29.080412168220846,29.055223948064167,29.030035727907492 +Midsize DW - Class 3/Conservative,83.02422740914271,79.42250369838585,70.83765150109588,63.163768353999494,58.752702708243916,54.68316098425723,50.91695800818937,47.421396624939355,44.429585947291,43.78080526360085,43.1320245799107,42.48324389622055,41.8344632125304,41.18568252884026,40.53690184515011,39.88812116145996,39.23934047776981,38.59055979407965,37.94177911038952,37.29299842669937,36.64421774300922,35.995437059319066,35.34665637562892,34.69787569193877,34.04909500824863,33.40031432455848,33.3751261044018,33.34993788424512,33.32474966408845 +Large DW - Class 3/Advanced,60.485092600034164,49.15543615912844,41.069180398916615,33.92310073830111,32.307083829363904,30.785675284493653,29.350803232360153,27.995288652397836,26.712725246051537,26.191546835144266,25.982577973263272,25.773609111382264,25.564640249501263,25.355671387620262,25.146702525739254,24.937733663858253,24.728764801977256,24.51979594009625,24.310827078215244,24.101858216334243,23.892889354453242,23.68392049257224,23.474951630691237,23.26598276881024,23.05701390692923,22.84804504504823,22.63907618316723,22.430107321286226,22.367752881419598 +Large DW - Class 3/Moderate,60.485092600034164,57.108241719600365,49.042726933878185,41.858348045914376,39.824821589808266,37.91034624649377,36.10476471884768,34.39904323490369,32.78512038297384,32.10490137101941,31.83679896377966,31.5686965565399,31.300594149300153,31.032491742060397,30.76438933482064,30.49628692758089,30.228184520341138,29.96008211310138,29.691979705861627,29.423877298621864,29.155774891382116,28.887672484142364,28.619570076902612,28.35146766966286,28.0833652624231,27.81526285518335,27.547160447943597,27.279058040703845,27.20448667052306 +Large DW - Class 3/Conservative,60.485092600034164,58.615089088952935,53.43008729940317,48.67071310163254,46.16605759393838,43.80803505699084,41.58413494286632,39.48323052801388,37.49539272637545,36.9834188631164,36.66653128095568,36.34964369879495,36.03275611663423,35.71586853447351,35.398980952312776,35.08209337015206,34.765205787991334,34.44831820583061,34.131430623669885,33.81454304150916,33.49765545934844,33.18076787718771,32.86388029502699,32.54699271286627,32.23010513070554,31.913217548544818,31.596329966384094,31.279442384223373,31.194792046533415 +Residential DW - Class 4/Advanced,173.5304143698068,138.5442390550114,103.2530083912992,87.64586032225807,76.29104788059843,66.68479289750817,60.30158406416729,54.14338696412096,48.17522713318186,45.46685200957035,44.307218265080095,43.145234983390544,41.98081842567538,40.813880825932834,39.64433014594562,38.47206981212826,37.29699843268096,36.11900949330865,34.93799102958564,34.13278897802369,33.32573369232037,32.51675121445279,31.705763598031982,30.89268863577591,30.077439564326415,29.25992474418206,28.546224777272286,28.320937891152614,28.095651005032938 +Residential DW - Class 4/Moderate,173.5304143698068,164.07728092624086,143.30056778292806,124.54562055881904,112.72973289533651,101.53834319042089,90.92321678382612,80.84096170230495,71.1758214137141,66.86087290968374,65.02391061224739,63.18318905529216,61.33857425669593,59.48992579085593,57.63709639662441,55.77993155626472,53.91826904289708,52.05193843364945,50.18076058544068,48.910888996689586,47.63805223331235,46.362131962472276,45.08300346994704,43.80053522408538,42.51458840351423,41.2250163850313,40.10154813172373,39.7595408076803,39.41753348363687 +Residential DW - Class 4/Conservative,173.5304143698068,168.91512043868428,150.3674883480451,133.47823593174988,123.74501148055575,114.52621124979741,105.78210239943165,97.47694120651325,89.5762968381399,83.97608962977446,81.59726448998123,79.21355231281345,76.8247789215124,74.43076176279442,72.03130939716746,69.62622095157388,67.21528553106998,64.79828158592208,62.37497623012472,60.73336901162233,59.087907066105934,57.43843656088785,55.784795367479084,54.12681249473294,52.46430747486448,50.79708969771072,49.345806815284874,48.910423140902466,48.47503946652003 +Commercial DW - Class 4/Advanced,118.78910465345967,94.82795624939449,77.35891734422422,64.55620495374646,56.633679079918736,49.977467628488554,45.67991818716593,41.58084918590413,37.654938862292056,35.56556385381432,34.65506472728586,33.742701230291665,32.82840691562049,31.912112140475617,30.993743872034194,30.07322547863422,29.1504765053346,28.225412432466502,27.29794441565306,26.661853790430147,26.02426703877769,25.385124453964472,24.744363109428743,24.101916638765626,23.457714997424155,22.811684204315274,22.357980778824743,22.15847711986278,21.95897346090082 +Commercial DW - Class 4/Moderate,118.78910465345967,111.80726845614446,97.91367775436197,85.44041959492462,77.65243670962752,70.3362916311105,63.450365408561936,56.95779401145326,53.35396733640098,51.717132395960334,50.08029745551969,48.443462515079055,46.80662757463842,45.16979263419778,43.532957693757155,41.89612275331651,40.259287812875876,38.62245287243523,36.87921412277933,36.325982331348605,35.77275053991788,35.219518748487154,34.66628695705643,34.11305516562572,33.559823374194984,33.00659158276426,32.45335979133353,31.90012799990281,31.346896208472078 +Commercial DW - Class 4/Conservative,118.78910465345967,119.73761427040222,107.12750569855615,95.68018858726353,89.26538927159207,83.45266384223835,77.56743890305869,71.41952436303296,66.8180525137676,64.69811116939337,62.578169825019145,60.45822848064491,58.33828713627071,56.218345791896475,54.098404447522256,51.97846310314803,49.858521758773804,47.73858041439959,45.48031411804551,44.769056867384165,44.05779961672284,43.34654236606149,42.63528511540016,41.92402786473882,41.21277061407749,40.50151336341615,39.79025611275482,39.07899886209348,38.36774161143214 +Midsize DW - Class 4/Advanced,86.10708333668066,70.52689779416698,61.75611764902418,52.982917104774245,47.167986238015295,41.8198388908766,36.88443854754009,32.31577941548709,30.207597861719417,28.88988374747921,28.459830130963102,28.029175241758313,27.597897650168274,27.16597489589745,26.733383425342897,26.300098524250473,25.866094245331464,25.43134333039367,24.995817126495844,24.779413412322562,24.56299547868417,24.346562758116725,24.130114652554457,23.913650531238638,23.69716972845277,23.48067154106676,23.144344542315277,22.909645118055554,22.674945693795838 +Midsize DW - Class 4/Moderate,86.10708333668066,80.01049901014153,70.08185065002145,61.31622607235917,55.871544872958225,50.86392604139988,46.242773687810725,41.96501131148434,39.29083492796214,38.73288190043784,38.17492887291356,37.616975845389256,37.059022817864985,36.50106979034068,35.943116762816395,35.38516373529211,34.82721070776781,34.269257680243534,33.711304652719235,33.15335162519495,32.59539859767065,32.03744557014637,31.47949254262208,30.921539515097784,30.363586487573496,29.805633460049204,29.77983942565434,29.75404539125948,29.728251356864618 +Midsize DW - Class 4/Conservative,86.10708333668066,82.1982964127004,73.17292510397989,65.13173059921849,60.48577966436689,56.2127744066084,52.26954131159976,48.61932316594354,45.498183712283435,44.83379888613325,44.16941405998308,43.50502923383291,42.840644407682724,42.176259581532555,41.51187475538238,40.8474899292322,40.18310510308203,39.518720276931845,38.854335450781676,38.1899506246315,37.525565798481324,36.86118097233115,36.19679614618097,35.532411320030796,34.86802649388062,34.203641667730444,34.17784763333559,34.152053598940725,34.12625956454586 +Large DW - Class 4/Advanced,62.43532822160318,50.66268191346347,42.26791841063824,34.8664750518191,33.16376021857163,31.564638560602834,30.059935262203428,28.6415278733597,27.3021996308419,26.769520284694746,26.555940070352968,26.342359856011175,26.128779641669393,25.915199427327604,25.70161921298581,25.48803899864403,25.274458784302244,25.060878569960455,24.847298355618666,24.633718141276876,24.42013792693509,24.206557712593305,23.992977498251516,23.779397283909734,23.56581706956794,23.352236855226156,23.13865664088437,22.92507642654258,22.861346000334585 +Large DW - Class 4/Moderate,62.43532822160318,58.85934315608759,50.474198913671444,43.022395243646734,40.880843375636864,38.86958352934384,36.977076283522756,35.19310580657336,33.50859537438783,32.813365850405845,32.539347180406956,32.265328510408054,31.991309840409162,31.71729117041026,31.443272500411357,31.169253830412465,30.89523516041357,30.621216490414668,30.34719782041577,30.07317915041686,29.79916048041797,29.525141810419072,29.251123140420177,28.977104470421278,28.703085800422375,28.42906713042348,28.155048460424585,27.881029790425686,27.804812840763386 +Large DW - Class 4/Conservative,62.43532822160318,60.412394759953216,54.989618704541435,50.024206725782406,47.390227863604906,44.9165002828645,42.58883119556714,40.39465574867493,38.32281012225198,37.7995384421175,37.475658046201495,37.151777650285474,36.82789725436947,36.504016858453454,36.180136462537426,35.85625606662142,35.5323756707054,35.20849527478939,34.88461487887337,34.56073448295736,34.236854087041344,33.91297369112533,33.58909329520932,33.2652128992933,32.941332503377275,32.61745210746127,32.293571711545255,31.969691315629245,31.883172984117145 +Residential DW - Class 5/Advanced,180.87061826525252,144.21696637428502,107.34928111363756,91.01786187835664,79.13987062436327,69.10358791051502,62.42780113653158,56.00050670197883,49.78374890724469,46.98494389636736,45.78659116207776,44.58581044193447,43.38251520115703,42.17661474332625,40.9680139571625,39.756613044586636,38.542307228429905,37.32498643799342,36.10453497047331,35.27244804239844,34.438446002581486,33.60245242361649,32.76438675656394,31.924164049324357,31.081694641599416,30.23688383413806,29.499354152139478,29.26654516631631,29.03373618049314 +Residential DW - Class 5/Moderate,180.87061826525252,170.79546480982225,148.98561479560445,129.33726758910035,116.93923107228372,105.22134837745723,94.129144103983,83.61380902536307,73.5523096078281,69.09328936743611,67.19499276958453,65.29281139436702,63.38660678613486,61.476233830617396,59.56154034976713,57.64236666665754,55.71854513781852,53.7898996501319,51.85624507911149,50.54397377120343,49.22863828450809,47.91011633517586,46.58827904490354,45.262990490331966,43.93410721498382,42.601477700057394,41.44049798587143,41.08707138556612,40.73364478526081 +Residential DW - Class 5/Conservative,180.87061826525252,175.83139082918714,156.33289555935238,138.6135477150133,128.36583676643966,118.68031320607611,109.51194989121437,100.82040310742069,92.56715816829482,86.77996574429113,84.32171405558995,81.85841215631307,79.38988005411716,76.91592910045033,74.43636146385086,71.95096956431425,69.45953546532942,66.9618302198427,64.45761316602204,62.76119435424745,61.06079211004938,59.35624746442334,57.647392875575214,55.93405164313805,54.21603727369134,52.49315279279288,50.993413052856994,50.543492360965985,50.093571669074954 +Commercial DW - Class 5/Advanced,124.23228614503822,98.98332899992553,80.60476956550237,67.15282609397799,58.81977453016141,51.83070613971529,47.308668654503755,43.007695818037234,38.89950662781419,36.741073778208396,35.80048091370953,34.85796205773439,33.913448566864275,32.9668684964748,32.01814639986862,31.067203112560694,30.1139555204202,29.15831631024157,28.20019370117132,27.54307906390583,26.884418850370125,26.224151380411293,25.562211647624334,24.89853109206774,24.23303735408412,23.565654007367904,23.096954815703445,22.8908571791505,22.684759542597554 +Commercial DW - Class 5/Moderate,124.23228614503822,116.70667676388112,101.52803680616934,87.96808190873884,79.33105660729352,71.24180975279037,63.64983117153817,56.51063550763319,49.7848899392991,49.14129627197932,47.738367534870434,46.33543879776155,44.932510060652646,43.529581323543745,42.126652586434844,40.723723849325964,40.040316005433496,38.65766628118289,37.27139079455051,36.69987363404788,36.12835647354526,35.556839313042644,34.98532215254003,34.413804992037406,33.84228783153478,33.27077067103216,32.69925351052954,32.12773635002691,31.556219189524295 +Commercial DW - Class 5/Conservative,124.23228614503822,124.98453131081881,111.62239865038475,98.6197214665121,90.95267215503557,83.77188335778575,77.03251741608894,70.6950848754804,65.5020439870096,64.24643786167935,62.99083173634912,61.73522561101889,60.47961948568866,59.22401336035841,57.96840723502818,56.712801109697935,55.457194984367696,54.201588859037464,52.94598273370723,51.69037660837698,50.43477048304676,49.179164357716516,47.92355823238628,46.667952107056045,45.41234598172581,44.15673985639556,42.90113373106532,41.64552760573509,40.38992148040485 +Midsize DW - Class 5/Advanced,90.20170986224109,73.6886724124283,64.37269043836348,55.10928377471582,48.964714389598825,43.33463926129711,38.157035913907976,33.37946586392194,31.15752232277978,29.7983706577773,29.35479334262861,28.910595846845055,28.465756066840235,28.020250836020015,27.57405586010211,27.127145647654576,26.67949343543623,26.231071108079007,25.78184911160578,25.558640249188052,25.335416720152224,25.11217793918958,24.888923289427243,24.665652120271304,24.442363745070786,24.219057438584585,23.872154119117646,23.63007420981831,23.38799430051898 +Midsize DW - Class 5/Moderate,90.20170986224109,83.59743070396132,73.05118017425659,63.777033943489364,57.99980994323591,52.706321805037376,47.83825498903223,43.346305980770545,40.526395774753404,39.950897054539666,39.375398334325936,38.79989961411219,38.224400893898476,37.64890217368473,37.073403453471,36.49790473325727,35.922406013043535,35.34690729282981,34.771408572616075,34.19590985240234,33.6204111321886,33.04491241197487,32.46941369176114,31.893914971547403,31.318416251333673,30.742917531119936,30.716312363568004,30.68970719601607,30.663102028464138 +Midsize DW - Class 5/Conservative,90.20170986224109,85.88330873268777,76.27322175526172,67.74566634813013,62.78981067694927,58.248916432781336,54.07295985974071,50.21964709806274,46.9289442063804,46.2436667756343,45.55838934488821,44.87311191414212,44.187834483396024,43.502557052649934,42.81727962190384,42.13200219115774,41.446724760411655,40.76144732966555,40.076169898919474,39.39089246817338,38.70561503742728,38.02033760668119,37.33506017593509,36.649782745189,35.96450531444291,35.27922788369682,35.252622716144884,35.22601754859295,35.19941238104102 +Large DW - Class 5/Advanced,65.04325212591239,52.675002067438875,43.86625634293406,36.12301663733734,34.303925007528534,32.600803338428435,31.002904307540515,29.5007687855438,28.08603844514749,27.5380660181228,27.318353973224056,27.0986419283253,26.878929883426547,26.659217838527795,26.439505793629035,26.219793748730286,26.000081703831533,25.780369658932777,25.56065761403402,25.340945569135265,25.121233524236516,24.901521479337763,24.681809434439007,24.462097389540258,24.242385344641498,24.02267329974275,23.802961254843993,23.58324920994524,23.517689100327498 +Large DW - Class 5/Moderate,65.04325212591239,61.19723444034811,52.382852799632886,44.57286539160118,42.286320253185295,40.145545973980404,38.13703348297396,36.24889293041454,34.470618142605936,33.75542876582394,33.473543093448185,33.191657421072414,32.909771748696656,32.627886076320884,32.34600040394511,32.064114731569354,31.782229059193593,31.500343386817825,31.21845771444206,30.936572042066285,30.654686369690527,30.372800697314762,30.090915024938997,29.809029352563233,29.527143680187464,29.2452580078117,28.96337233543594,28.681486663060173,28.603081545255343 +Large DW - Class 5/Conservative,65.04325212591239,62.81197320574144,57.069020689850255,51.82701288671742,49.01949634204688,46.39096340548006,43.92482706994956,41.60648847653501,39.42304770212635,38.884753032677374,38.55157411763308,38.21839520258877,37.88521628754449,37.55203737250019,37.21885845745587,36.88567954241159,36.55250062736728,36.21932171232299,35.88614279727868,35.55296388223438,35.21978496719009,34.88660605214579,34.55342713710149,34.220248222057194,33.88706930701288,33.55389039196859,33.220711476924286,32.887532561879986,32.79853031232081 +Residential DW - Class 6/Advanced,193.32944715476768,153.82869908470335,114.27921453248538,96.71478384954052,83.94721422865138,73.18109544768339,66.00895106110588,59.12609871416754,52.48926837481113,49.538361089415275,48.274883355044366,47.008845684873485,45.740156841351926,44.46872119912418,43.1944384780468,41.91720345647066,40.63690566306625,39.35342904529471,38.06665161243303,37.189344558673994,36.31001831559307,35.428592302303684,34.5449815923992,33.65909661702141,32.7708428432441,31.880120425344245,31.10250937228875,30.8570482809654,30.61158718964205 +Residential DW - Class 6/Moderate,193.32944715476768,182.1785939739952,158.60338195891418,137.4326491572368,124.04269308391667,111.43001067782409,99.52883096098111,88.2805998990448,77.5495418351402,72.84819420214606,70.84673385079188,68.84117760215771,66.83137947616244,64.81718647223731,62.79843814215271,60.77496613127017,58.74659368546235,56.713135120667125,54.674395251727674,53.290807989352444,51.90399002406222,50.51381242643844,49.12013931423053,47.722827377265304,46.32172536286083,44.916673517860296,43.69259985661076,43.31996613413264,42.94733241165452 +Residential DW - Class 6/Conservative,193.32944715476768,187.5501530056504,166.42496647182702,147.28954327439905,136.1634068094498,125.68313152916991,115.79406625528748,106.44755659542768,97.59776060340347,91.49606069233073,88.9042142473899,86.3070431359851,83.70435758401088,81.09595869072783,78.48163787343748,75.86117627110977,73.23434410337923,70.60089998096507,67.9605901631634,66.17197873389523,64.37916739083754,62.58198852574624,60.78026549169559,58.9738119854604,57.16243137855422,55.34591599187315,53.764672244068365,53.290300416666454,52.81592858926451 +Commercial DW - Class 6/Advanced,133.34784962529147,105.93065801062558,86.02455198315496,71.48453997393614,62.464443191447806,54.919481311230605,50.023194279316634,45.386237589681954,40.97512836273256,38.70152464016767,37.71074309302194,36.7179327862644,35.72302141376223,34.72593319202937,33.726588648641176,32.72490439500953,31.72079288215312,30.714162137959285,29.704915484280175,29.012738154922186,28.31893277956679,27.623434386896815,26.926174501858974,26.22708090625186,25.52607737941084,24.823083417032567,24.329375110505406,24.112280400441026,23.895185690376646 +Commercial DW - Class 6/Moderate,133.34784962529147,124.89795189491569,108.35467835290437,93.64249032252783,84.24667245575411,75.48736127094003,67.30199688755025,59.635957721261825,52.44134007418696,51.76340517428739,50.28561817722303,48.80783118015866,47.33004418309428,45.852257186029895,44.374470188965525,42.89668319190116,42.176809688221056,40.72038376297922,39.26013860988888,38.658126115561885,38.05611362123491,37.45410112690793,36.85208863258095,36.25007613825397,35.64806364392699,35.046051149600004,34.44403865527302,33.842026160946034,33.24001366661906 +Commercial DW - Class 6/Conservative,133.34784962529147,133.7568030563473,119.12777478237585,104.98121719442467,96.58840191618474,88.76414629723153,81.45256871782667,74.60487844214195,68.9971388601102,67.67453539753434,66.35193193495849,65.02932847238262,63.70672500980676,62.3841215472309,61.061518084655034,59.73891462207917,58.4163111595033,57.093707696927446,55.77110423435159,54.44850077177571,53.12589730919987,51.803293846623994,50.48069038404814,49.158086921472275,47.83548345889642,46.51287999632054,45.19027653374469,43.867673071168824,42.54506960859297 +Midsize DW - Class 6/Advanced,97.11949309503508,79.00920133528281,68.76131577381261,58.66614296282578,51.96368583200064,45.85875078775426,40.27484414675816,35.147994635381615,32.73598711005717,31.307979743964253,30.841930450294814,30.375229557147772,29.90785384115152,29.439778962073888,28.97097939486499,28.501428356676723,28.03109772842088,27.559957970382566,27.08797803135673,26.85346123097511,26.618929020952887,26.38438078632914,26.149815878979723,25.915233615351124,25.680633274006087,25.446014092962216,25.08153637625356,24.827192506791484,24.57284863732941 +Midsize DW - Class 6/Moderate,97.11949309503508,89.63339978001345,78.0314638615474,67.89332640157386,61.552159341222925,55.77630546367767,50.49339441048901,45.642903223398804,42.57949512017042,41.97484117844806,41.370187236725705,40.76553329500334,40.160879353281,39.55622541155863,38.95157146983627,38.34691752811391,37.74226358639155,37.137609644669205,36.532955702946836,35.92830176122448,35.32364781950212,34.718993877779766,34.114339936057405,33.509685994335044,32.90503205261269,32.30037811089033,32.2724251044536,32.24447209801688,32.21651909158016 +Midsize DW - Class 6/Conservative,97.11949309503508,92.0843246167199,81.47316898648671,72.11810197603666,66.63553614357198,61.64173944637763,57.07414055480085,52.88041138792725,49.306401732254294,48.586407603474804,47.86641347469532,47.14641934591584,46.42642521713635,45.706431088356865,44.98643695957738,44.266442830797885,43.54644870201841,42.82645457323891,42.106460444459444,41.386466315679954,40.666472186900464,39.94647805812098,39.22648392934149,38.50648980056201,37.786495671782525,37.06650154300304,37.03854853656632,37.01059553012959,36.982642523692874 +Large DW - Class 6/Advanced,69.41027365045478,56.0378110341043,46.532972428477734,38.21694227626544,36.202328097933595,34.325192115928004,32.571926277299845,30.93066112600897,29.39099673797006,28.817563932676627,28.587643432940666,28.35772293320469,28.127802433468723,27.897881933732748,27.667961433996773,27.438040934260805,27.208120434524837,26.978199934788865,26.74827943505289,26.51835893531692,26.28843843558095,26.058517935844982,25.828597436109007,25.598676936373042,25.368756436637067,25.1388359369011,24.908915437165124,24.678994937429152,24.61038871616804 +Large DW - Class 6/Moderate,69.41027365045478,65.10410868114366,55.56730955097699,47.15659937431333,44.626474653385486,42.26900680485274,40.067105672426216,38.00586457845312,36.07222240914448,35.3238032726727,35.028820379536775,34.73383748640084,34.438854593264914,34.143871700128976,33.84888880699304,33.553905913857115,33.258923020721184,32.963940127585246,32.66895723444932,32.37397434131338,32.078991448177455,31.78400855504152,31.489025661905593,31.194042768769663,30.899059875633725,30.604076982497794,30.309094089361864,30.014111196225933,29.932063150676807 +Large DW - Class 6/Conservative,69.41027365045478,66.82193349847742,60.53835881321538,54.831244569859436,51.73226939426811,48.8447697072256,46.14781295562569,43.62314097866922,41.25475611937797,40.69145072816946,40.342791360478564,39.99413199278766,39.645472625096765,39.296813257405866,38.94815388971495,38.59949452202407,38.25083515433316,37.90217578664227,37.55351641895136,37.20485705126046,36.85619768356957,36.50753831587867,36.15887894818777,35.81021958049688,35.46156021280596,35.112900845115064,34.764241477424164,34.41558210973327,34.32244455914654 +Residential DW - Class 7/Advanced,214.07711444964704,169.83162641884957,125.81805787647104,106.20389599399202,91.95933805084682,79.98235516628661,71.9883167467765,64.35103342422512,57.01809865284814,53.81258392719704,52.44009198104126,51.064819225083646,49.68666654969993,48.30553007887653,46.92130088019185,45.533864653360226,44.143101395467525,42.748885040837585,41.3510830732572,40.398081027527084,39.44288557465834,38.485409181159234,37.52555959308184,36.563239513470926,35.59834625299819,34.63077135114474,33.78606718380793,33.51942744669879,33.25278770958966 +Residential DW - Class 7/Moderate,214.07711444964704,201.13078442057403,174.61766404631865,150.91676987026955,135.88162574367047,121.78602459686147,108.54456696369517,96.08189882910088,84.24059934051441,79.13361439979778,76.95946590627369,74.78086811706663,72.5976624567778,70.40968272378551,68.21675462621513,66.01869528360969,63.815312691306495,61.60640514422373,59.391760616420235,57.88879596357717,56.38232185931233,54.87219825003889,53.358277529440194,51.84040402238786,50.31841342595662,48.792132203316214,47.46244415590247,47.05765919685298,46.652874237803495 +Residential DW - Class 7/Conservative,214.07711444964704,207.06115119984807,183.2289988105389,161.74076715357492,149.15916950906464,137.36379324307316,126.28317500858657,115.85425761835515,106.01859989064742,99.39043877787839,96.57496504645964,93.75370723065303,90.92645918244013,88.09300483971272,85.25311762303379,82.40655978780926,79.55308172797768,76.69242122693265,73.82430265095068,71.88136791241726,69.93387088703552,67.9816295051426,66.02445187852688,64.0621356295214,62.09446716432336,60.12122088505342,58.40354573357809,57.88824459697635,57.37294346037457 +Commercial DW - Class 7/Advanced,148.64920576166122,117.56058121028299,95.07791031064671,78.70866692108059,68.53581436236166,60.06114060149285,54.54036833408303,49.344384509114924,44.43035564157603,41.96503030842965,40.8907011174848,39.814172091794696,38.7353648280126,37.654197152210756,36.57058289045314,35.4844316224098,34.39564841653247,33.30413354516102,32.20978217776379,31.459237002208397,30.706926495693573,29.95278020819648,29.196723890505677,28.438679234620658,27.678563592570022,26.916289671525874,26.380949417115524,26.145548197852033,25.910146978588546 +Commercial DW - Class 7/Moderate,148.64920576166122,138.6102578090985,119.758094086834,103.10586852966662,92.43521608569746,82.55462197896755,73.37947431685775,64.83682685863904,56.86345553797252,56.12835378459353,54.52595241416161,52.92355104372969,51.321149673297754,49.71874830286581,48.116346932433885,46.51394556200198,45.73336873250887,44.15412970606178,42.570749395417046,41.91797220368169,41.26519501194634,40.61241782021099,39.95964062847565,39.3068634367403,38.65408624500495,38.001309053269594,37.34853186153424,36.69575466979889,36.04297747806355 +Commercial DW - Class 7/Conservative,148.64920576166122,148.44170520073868,131.66496802544876,115.59047117234475,105.97652752616143,97.07440317793571,88.80786530388205,81.11119148906364,74.81532188668083,73.38118990069121,71.94705791470159,70.51292592871197,69.07879394272234,67.64466195673272,66.2105299707431,64.77639798475346,63.342265998763835,61.90813401277422,60.474002026784596,59.03987004079496,57.60573805480535,56.17160606881571,54.7374740828261,53.303342096836474,51.86921011084685,50.43507812485721,49.00094613886759,47.56681415287797,46.132682166888344 +Midsize DW - Class 7/Advanced,108.63977804160643,87.84089773411917,76.03049439630978,64.5504544364727,56.92299923455844,50.033975350893265,43.78110006909807,38.080147040378456,35.35798131950663,33.81559747127622,33.31221988366498,32.80813850661005,32.30332825666009,31.797762844048087,31.29141469929113,30.78425489436455,30.276253057977193,29.767377284425898,29.257594035454296,29.004293573820856,28.750976468309148,28.497642054702844,28.244289632966204,27.990918464796376,27.737527770972473,27.484116728481,27.090446109799643,26.815730526764472,26.54101494372931 +Midsize DW - Class 7/Moderate,108.63977804160643,99.65267551845957,86.28064645209555,74.70313968317967,67.42657806056086,60.85447694922274,54.88925904861629,49.450572760334644,45.98990670394299,45.336822906460156,44.68373910897733,44.030655311494485,43.37757151401167,42.72448771652883,42.071403919046,41.41832012156316,40.76523632408033,40.112152526597505,39.45906872911467,38.80598493163184,38.152901134149,37.49981733666617,36.84673353918334,36.193649741700504,35.54056594421767,34.88748214673483,34.85729023970326,34.82709833267168,34.79690642564011 +Midsize DW - Class 7/Conservative,108.63977804160643,102.37756621848749,90.08619524462037,79.35166725719266,72.9951024867264,67.2539312359511,62.04291318626089,57.29185582556379,53.25560599471083,52.477943819137735,51.70028164356466,50.92261946799157,50.14495729241848,49.367295116845405,48.58963294127232,47.81197076569923,47.034308590126145,46.25664641455305,45.47898423897998,44.7013220634069,43.923659887833814,43.14599771226073,42.36833553668764,41.590673361114554,40.81301118554148,40.03534900996839,40.00515710293681,39.97496519590524,39.94477328887367 +Large DW - Class 7/Advanced,76.71999300024862,61.6477780850102,50.96978638794114,41.69355961556724,39.34953807255784,37.181030917689114,35.169036442474166,33.29720030947366,31.551370021541082,30.935787270686983,30.688966557957116,30.442145845227238,30.195325132497363,29.948504419767485,29.701683707037603,29.454862994307728,29.208042281577853,28.961221568847975,28.714400856118093,28.467580143388215,28.220759430658344,27.97393871792847,27.727118005198587,27.480297292468716,27.233476579738834,26.98665586700896,26.73983515427908,26.493014441549203,26.41936534784587 +Large DW - Class 7/Moderate,76.71999300024862,71.62170631459752,60.865527176866664,51.44646248952817,48.506028636254,45.78576701226867,43.26184111868359,40.913735424147106,38.72369647334561,37.920265092077855,37.60359960113408,37.28693411019029,36.97026861924651,36.65360312830272,36.33693763735893,36.02027214641515,35.70360665547137,35.38694116452758,35.07027567358379,34.75361018263999,34.43694469169621,34.12027920075243,33.803613709808644,33.48694821886486,33.17028272792107,32.853617236977286,32.5369517460335,32.22028625508972,32.13220730126096 +Large DW - Class 7/Conservative,76.71999300024862,73.51150324230879,66.31055477336642,59.81927459667451,56.22955790585647,52.90863009646582,49.8273912865869,46.96079587105094,44.287170220033545,43.68245929472532,43.30817186175506,42.9338844287848,42.55959699581455,42.18530956284429,41.81102212987401,41.43673469690377,41.0624472639335,40.688159830963244,40.313872397992974,39.93958496502272,39.56529753205246,39.1910100990822,38.816722666111936,38.44243523314169,38.06814780017141,37.693860367201154,37.31957293423089,36.94528550126064,36.84530191282841 +Residential DW - Class 8/Advanced,246.41541616880767,194.73217857105308,143.74912139106357,120.93570328479214,104.39015832954512,90.53066870195335,81.26081897396008,72.45440776113664,64.04395295664875,60.44344997352816,58.9018375432689,57.35710164771811,55.809130964817314,54.25780881879715,52.7030128544222,51.14461468715682,49.58247952715063,48.01646577472871,46.44642458483439,45.3759922199123,44.30309617298537,43.22763812455577,42.14951445300789,41.06861587231204,39.984827039609236,38.898026129715326,37.949236267665064,37.64974078845309,37.3502453092411 +Residential DW - Class 8/Moderate,246.41541616880767,230.6203894634322,199.50344338221043,171.85081141244245,154.24974479062303,137.84753177602994,122.52572091204901,108.18096782276777,94.62085037334556,88.88457520771915,86.4425249266709,83.99547710115618,81.54325361588141,79.08566778961573,76.6225238539823,74.15361639372428,71.6787297450809,69.19763734857237,66.71010105210799,65.02193887559916,63.32983480788262,61.6336315377618,59.93316327065174,58.22825514890491,56.51872262394697,54.80437077548323,53.31083660356937,52.85617344419674,52.401510284824106 +Residential DW - Class 8/Conservative,246.41541616880767,237.4202610009355,209.34202956970614,184.17623235446953,169.3221118310489,155.47974339937946,142.54916196924663,130.44315181400137,119.08236830670303,111.63747539507199,108.4750748333925,105.30617746390664,102.13055173673273,98.94795496627059,95.75813265363043,92.56081775897823,89.35572991942512,86.1425746076473,82.92104222592688,80.73869620014867,78.55122571580043,76.35842626832661,74.16008232476682,71.9559665701792,69.74583909141715,67.52944649209758,65.60011687229282,65.02131956879168,64.44252226529052 +Commercial DW - Class 8/Advanced,172.78766363945712,135.7644708442475,109.1515011326536,89.8705846896498,77.86635850474973,67.92549732930178,61.420696015796196,55.35104684264115,49.656857004595636,46.901526650604474,45.700820281270566,44.49765530277627,43.29194408890929,42.08359479932933,40.87251112315263,39.658592003582974,38.44173134193516,37.221817679228344,35.998733853341136,35.1598993691272,34.31909189177034,33.47623268396002,32.63123876228495,31.78402260709495,30.93449184824267,30.082548924333203,29.484234684480867,29.221142379346666,28.95805007421247 +Commercial DW - Class 8/Moderate,172.78766363945712,160.0736242650606,137.484886864407,117.72762838158975,105.01945210919801,93.36425679892098,82.6363760179842,72.72937490825976,63.552506831478574,62.73093243432902,60.94003486966835,59.14913730500768,57.358239740346995,55.567342175686306,53.77644461102563,51.98554704636497,51.11314817753915,49.34813762608235,47.578498636382186,46.848932932984305,46.11936722958644,45.38980152618858,44.66023582279072,43.93067011939285,43.20110441599498,42.47153871259711,41.74197300919924,41.012407305801375,40.282841602403515 +Commercial DW - Class 8/Conservative,172.78766363945712,171.42744064651905,151.1542361375529,131.98271086495126,120.40429317452424,109.78524629688005,100.01107556204077,90.98480818509913,83.61611531201156,82.01328126025429,80.41044720849703,78.80761315673976,77.2047791049825,75.60194505322524,73.99911100146798,72.39627694971071,70.79344289795344,69.19060884619618,67.58777479443891,65.98494074268164,64.3821066909244,62.77927263916712,61.176438587409855,59.57360453565259,57.970770483895336,56.36793643213805,54.76510238038079,53.16226832862353,51.55943427686627 +Midsize DW - Class 8/Advanced,126.86548027637437,101.73011132243055,87.41208248434226,73.73487659678061,64.64764643179099,56.529677304331216,49.23374596441172,42.64100839634231,39.43955280309408,37.71912287596578,37.15763757036846,36.595367232936994,36.032283884695595,35.46835820110096,34.903559430169054,34.33785530454993,33.77121194702277,33.20359376882889,32.63496336020157,32.35242299565511,32.06986406593351,31.787285830146207,31.50468750744837,31.222068274310686,30.939427261562397,30.65676355118491,30.217649309559796,29.911221755196816,29.604794200833844 +Midsize DW - Class 8/Moderate,126.86548027637437,115.40954197390066,99.1966584507572,85.332114762294,76.57659710801616,68.7549594118351,61.725352535894686,55.373270645238804,51.29878138316861,50.57030843436201,49.84183548555543,49.113362536748824,48.384889587942254,47.65641663913565,46.92794369032906,46.19947074152247,45.47099779271587,44.742524843909294,44.014051895102696,43.285578946296106,42.55710599748951,41.82863304868292,41.10016009987633,40.371687151069736,39.643214202263145,38.91474125345655,38.881064124074136,38.847386994691725,38.81370986530931 +Midsize DW - Class 8/Conservative,126.86548027637437,118.56528652348787,103.57188904200419,90.64204805430366,82.90078949229564,75.98522810856608,69.76994689223089,64.15370462486584,59.403201379328046,58.535769266636606,57.66833715394518,56.800905041253756,55.933472928562324,55.066040815870906,54.198608703179474,53.331176590488035,52.46374447779662,51.59631236510518,50.72888025241377,49.861448139722334,48.9940160270309,48.12658391433948,47.259151801648045,46.39171968895661,45.524287576265195,44.65685546357376,44.62317833419135,44.58950120480894,44.55582407542653 +Large DW - Class 8/Advanced,88.22527523665276,70.43954574755281,57.899805388105875,47.11037668446019,44.24474179048203,41.61848405081607,39.20281190105027,36.97337307855304,34.90943077279639,34.22833060468334,33.95524038456127,33.682150164439186,33.40905994431711,33.13596972419502,32.862879504072936,32.58978928395086,32.31669906382878,32.04360884370669,31.77051862358461,31.497428403462525,31.224338183340446,30.951247963218368,30.678157743096282,30.405067522974207,30.13197730285212,29.858887082730043,29.58579686260796,29.312706642485875,29.23121896266847 +Large DW - Class 8/Moderate,88.22527523665276,81.83588468521928,69.1410034870935,58.13037431468659,54.540327978830575,51.250171582733444,48.22383526608672,45.43081069322835,42.845118940322024,41.95617712366208,41.605808438350216,41.255439753038345,40.90507106772648,40.55470238241461,40.20433369710273,39.853965011790876,39.503596326479006,39.153227641167135,38.802858955855264,38.45249027054338,38.10212158523152,37.75175289991965,37.40138421460779,37.05101552929592,36.700646843984046,36.350278158672175,35.99990947336031,35.64954078804844,35.55208745593875 +Large DW - Class 8/Conservative,88.22527523665276,83.99519101025082,75.32635485919165,67.59098012318171,63.22468807512124,59.22312866189747,55.542432938793254,52.145496007726834,49.00072173930268,48.33165050181954,47.917527082726096,47.503403663632646,47.08928024453922,46.675156825445775,46.26103340635231,45.84690998725888,45.43278656816543,45.01866314907199,44.60453972997854,44.1904163108851,43.77629289179166,43.36216947269821,42.94804605360477,42.533922634511335,42.11979921541787,41.705675796324435,41.29155237723099,40.87742895813756,40.76680396288671 +Residential DW - Class 9/Advanced,294.34235390210034,231.57018571122063,170.24132930647238,142.6810254712317,122.72836030057374,106.08734128913419,94.93558539486388,84.40738586404855,74.41164215954979,70.22827546830706,68.43710070139635,66.64229683024017,64.84373451152355,63.041278181540676,61.234785677705155,59.42410783208334,57.609088034509085,55.78956176259029,53.96535607564196,52.72163787248076,51.47505715669698,50.22549969244237,48.97284508342308,47.71696635195332,46.45772948301448,45.194992929878225,44.09260920057779,43.74463020492444,43.3966512092711 +Residential DW - Class 9/Moderate,294.34235390210034,274.24746546115847,236.2708799465224,202.75112588255772,181.3467721274374,161.5350726893827,143.1446444619339,126.02784256088344,109.93844904576179,103.27356289730315,100.43618382777578,97.59299819145565,94.74379903903876,91.88836946859594,89.0264820199888,86.15789802452369,83.28236690593462,80.39962542839429,77.5093968868067,75.5479483192785,73.58191973155421,71.61112834627659,69.63538152937548,67.6544761165536,65.66819768378119,63.676319756292905,61.94100634694196,61.41274051142635,60.88447467591074 +Residential DW - Class 9/Conservative,294.34235390210034,282.3336868874624,247.92266588334894,217.29276785930028,199.06689941070385,182.19718066879895,166.53767842820193,151.96267264767926,138.3598945547314,129.70979284050006,126.03545032887932,122.35355928042803,118.66385066105099,114.96604249824017,111.25983909381577,107.54493017847597,103.82099000307505,100.08767636103751,96.34462953573852,93.80899667671673,91.26740979144,88.71963126934395,86.16541068613738,83.60448392823379,81.03657224439456,78.46138121742467,76.2197240640333,75.5472287566279,74.87473344922246 +Commercial DW - Class 9/Advanced,210.25210918603563,164.05190399875636,131.06823354333912,107.30478437101162,92.49335320182749,80.30607808547308,72.30302005636155,64.89992520256416,58.0105956059581,54.79173793819612,53.389037569413595,51.98346498135745,50.574917806518464,49.163288754319645,47.748465311564054,46.33032942074079,44.908757134256426,43.483618242463116,42.05477587313708,41.074824845637224,40.09256890972689,39.10791608217242,38.12076941932084,37.13102667815191,36.1385799491525,35.14331525824193,34.4443470289368,34.136994887846456,33.829642746756114 +Commercial DW - Class 9/Moderate,210.25210918603563,193.42603169566584,165.09073236037105,140.56587949907887,124.74708543620855,110.38148547573364,97.27762692687054,85.27627318403356,74.24390096224968,73.28411367428579,71.19193465486839,69.09975563545098,67.00757661603356,64.91539759661613,62.82321857719871,60.731039557781315,59.71187763253369,57.649940580590716,55.582596451449966,54.73029641595086,53.87799638045177,53.02569634495269,52.17339630945361,51.321096273954524,50.46879623845543,49.61649620295634,48.76419616745725,47.91189613195816,47.05959609645908 +Commercial DW - Class 9/Conservative,210.25210918603563,207.1454914589449,181.50477563349818,157.58633794330055,143.02192923184333,129.7954804660209,117.73072060858487,106.68104006361048,97.68279637709146,95.81031866487248,93.93784095265352,92.06536324043455,90.19288552821557,88.32040781599659,86.44793010377762,84.57545239155864,82.70297467933966,80.8304969671207,78.95801925490173,77.08554154268273,75.21306383046378,73.3405861182448,71.46810840602582,69.59563069380685,67.72315298158789,65.85067526936889,63.97819755714992,62.10571984493095,60.23324213271198 +Midsize DW - Class 9/Advanced,154.6886611848925,122.80575200460468,104.61209169769283,87.57902719927982,76.27587262353137,66.30450145489057,57.44263444878881,49.51485096970831,45.601037528916244,43.61183166584435,42.96262774052829,42.31251614097189,41.66146451715507,41.00943896327756,40.35640392309497,39.70232208825742,39.047154289040385,38.39085937679474,37.73339409737444,37.40671357360071,37.08001158428824,36.75328727280008,36.42653973630312,36.09976802261133,35.77297112676685,35.44614798733269,34.93843267139591,34.58413315699309,34.229833642590286 +Midsize DW - Class 9/Moderate,154.6886611848925,139.3191790156515,118.7155097444812,101.35371407219945,90.35049362728523,80.64371713658583,72.01700363212215,64.29958734136108,59.31298629882087,58.47070691388008,57.628427528939305,56.78614814399851,55.94386875905774,55.10158937411694,54.25930998917616,53.41703060423538,52.57475121929459,51.73247183435382,50.89019244941303,50.04791306447225,49.20563367953146,48.36335429459068,47.5210749096499,46.6787955247091,45.83651613976832,44.99423675482753,44.95529838124858,44.91636000766964,44.87742163409069 +Midsize DW - Class 9/Conservative,154.6886611848925,143.12870578711238,123.9516511428064,107.66061812725528,97.81222378104987,89.12420710543479,81.40289706452191,74.4954503451049,68.68352764953244,67.68058006231928,66.67763247510614,65.67468488789298,64.67173730067982,63.66878971346668,62.66584212625353,61.662894539040366,60.65994695182722,59.65699936461406,58.65405177740092,57.651104190187766,56.648156602974616,55.64520901576146,54.64226142854831,53.63931384133515,52.63636625412201,51.63341866690886,51.59448029332991,51.555541919750965,51.516603546172014 +Large DW - Class 9/Advanced,105.74301928342963,83.75230532678269,68.34942682811693,55.2529978114277,51.58744338527768,48.26567735280785,45.24150087023911,42.47663790159724,39.93910665200062,39.15987503312929,38.84743856007247,38.535002087015634,38.2225656139588,37.91012914090197,37.59769266784513,37.2852561947883,36.972819721731476,36.66038324867464,36.3479467756178,36.03551030256097,35.72307382950414,35.41063735644731,35.098200883390476,34.78576441033365,34.473327937276814,34.16089146421998,33.84845499116315,33.53601851810632,33.442790268232145 +Large DW - Class 9/Moderate,105.74301928342963,97.30250143019958,81.61941006514101,68.17770671416261,63.591648814360624,59.43571233560464,55.65209686141112,52.19291437901435,49.01815174278475,48.0011330966179,47.60028404292619,47.19943498923446,46.79858593554276,46.39773688185103,45.99688782815931,45.5960387744676,45.195189720775886,44.79434066708416,44.39349161339244,43.992642559700705,43.591793506009,43.19094445231728,42.79009539862557,42.38924634493385,41.98839729124213,41.58754823755041,41.18669918385869,40.78585013016698,40.67435593107636 +Large DW - Class 9/Conservative,105.74301928342963,99.86990700768908,88.92107918439962,79.27349640679708,73.71723474107371,68.68208886053648,64.09803037797633,59.90704032909081,56.06064058472322,55.295170998996,54.82138156628051,54.347592133564994,53.87380270084952,53.40001326813402,52.9262238354185,52.45243440270301,51.978644969987506,51.504855537272014,51.0310661045565,50.557276671841,50.08348723912551,49.60969780641001,49.13590837369451,48.66211894097902,48.1883295082635,47.71454007554801,47.24075064283251,46.76696121011702,46.640397602922846 +Residential DW - Class 10/Advanced,328.79620766110133,268.718946314733,204.83802575737562,177.70432028714202,157.97158989599646,140.9188366069808,129.96375999368277,118.93781093274552,107.80105050317063,101.74055632688315,99.14565966953306,96.5455054847492,93.93990639129892,91.32866599639377,88.7115783473668,86.08842734281933,83.45898609970001,80.82301627241955,78.18026731970542,76.37847764083746,74.57254100513805,72.76229191774524,70.94755595908468,69.12814917503947,67.30387741642315,65.4745356227698,63.87749891416737,63.37337751332479,62.86925611248221 +Residential DW - Class 10/Moderate,328.79620766110133,318.24256530203985,284.2862000042169,252.51956869119394,233.4231293021222,214.57163727547749,195.96040978579464,177.5848826181052,159.26916748337652,149.61366590544685,145.50312035781704,141.38416276629317,137.25649332090296,133.11979779318509,128.97374665887216,124.81799415572658,120.65217727086596,116.47591465134752,112.28880543113523,109.44723104907676,106.59902153608802,103.74391210038985,100.88162367066325,98.0118619203212,95.13431621066538,92.24865844495031,89.73468881531673,88.96938367809891,88.20407854088107 +Residential DW - Class 10/Conservative,328.79620766110133,327.62598784700316,298.3058792299968,270.6306846913872,256.23184827499307,242.01770372342017,227.98472015656748,214.1294561274008,200.44366106754126,187.91215356829787,182.58908890844424,177.25508859152836,171.9097628645863,166.55270323061816,161.18348130807652,155.8016476060524,150.40673020779874,144.99823335448994,139.5756359202791,135.90223377566824,132.220205960848,128.5292082465055,124.8288778399261,121.11883211654656,117.39866724605916,113.66795670269475,110.4204407362362,109.44618860991822,108.47193648360019 +Commercial DW - Class 10/Advanced,343.9425118166903,264.1102519381242,208.0616268503916,168.2265746032251,143.3990560635763,123.26372472076199,109.980072528994,97.91156119315467,86.86464235741741,82.04474838479187,79.94435509290852,77.83966096085334,75.73051270426531,73.61674966701774,71.49820337267093,69.37469704276991,67.24604507909316,65.1120525066646,62.97251437401553,61.505142859512134,60.03431999198175,58.55990803640179,57.08176183005402,55.5997282749864,54.11364578828171,52.6233437059836,51.57671378219859,51.11648692993615,50.65626007767372 +Commercial DW - Class 10/Moderate,343.9425118166903,311.40021369652106,262.0699571835117,220.37150116680118,193.40432235384856,169.427188630332,147.96892932723813,128.6524293228737,111.17227528763661,109.73509680951018,106.60228321966454,103.4694696298189,100.33665603997324,97.20384245012757,94.07102886028191,90.93821527043629,89.41212964390223,86.3246001553731,83.22897414892206,81.95274629793204,80.67651844694203,79.40029059595203,78.12406274496203,76.84783489397202,75.571607042982,74.29537919199198,73.01915134100197,71.74292349001196,70.46669563902196 +Commercial DW - Class 10/Conservative,343.9425118166903,333.4874305237154,288.1260995017059,247.055245410189,221.7371188120437,199.22619502267517,179.08011562075362,160.94482620335737,146.2695061675421,143.4656717111789,140.6618372548157,137.85800279845253,135.05416834208935,132.25033388572615,129.44649942936297,126.64266497299977,123.83883051663656,121.0349960602734,118.23116160391021,115.42732714754699,112.62349269118384,109.81965823482062,107.01582377845745,104.21198932209425,101.40815486573108,98.60432040936786,95.80048595300468,92.99665149664149,90.19281704027831 +Midsize DW - Class 10/Advanced,252.81126098849782,196.47064197524887,164.39214639514535,135.5406216670828,116.5034057973832,100.11795967265198,85.86629615998439,73.35708989219611,67.02204350830192,64.09841174187044,63.14424543149423,62.18874506852351,61.23186310657402,60.27354971265635,59.313752628043765,58.35241701885561,57.389485315459204,56.424897039700944,55.45858861887691,54.978450502199316,54.498280836584485,54.01807836299178,53.53784175448384,53.05756961158696,52.57726045726612,52.09691273147619,51.35069905217188,50.8299679733183,50.309236894464725 +Midsize DW - Class 10/Moderate,252.81126098849782,222.88962930370997,186.5548918922866,156.85884912097583,138.00091511252205,121.76977796336224,107.65232865396304,95.26092710077941,87.17515573644812,85.93721711393648,84.69927849142489,83.46133986891326,82.22340124640166,80.98546262389003,79.74752400137842,78.50958537886682,77.27164675635518,76.03370813384359,74.79576951133197,73.55783088882036,72.31989226630873,71.08195364379712,69.84401502128551,68.60607639877388,67.36813777626227,66.13019915375065,66.07296954868967,66.01573994362869,65.95851033856772 +Midsize DW - Class 10/Conservative,252.81126098849782,228.98429635466982,194.78320000973284,166.61965286308384,149.39792633185255,134.57508279297758,121.68253309925174,110.36627073498964,100.94749215983516,99.4734117338334,97.99933130783168,96.52525088182993,95.05117045582818,93.57709002982645,92.10300960382472,90.62892917782295,89.15484875182122,87.68076832581946,86.20668789981774,84.732607473816,83.25852704781425,81.7844466218125,80.31036619581076,78.83628576980902,77.36220534380729,75.88812491780554,75.83089531274456,75.77366570768359,75.71643610262261 +Large DW - Class 10/Advanced,167.17614220642412,130.03578979796345,104.45272094909359,83.26509845783364,76.77918070558707,71.0386756734122,65.92206333466484,61.33287647254008,57.19356095339177,56.07768644275108,55.63027146620846,55.18285648966582,54.735441513123185,54.28802653658055,53.84061156003791,53.393196583495275,52.94578160695264,52.49836663041001,52.050951653867365,51.603536677324726,51.156121700782094,50.70870672423946,50.26129174769682,49.8138767711542,49.36646179461155,48.91904681806892,48.47163184152629,48.02421686498365,47.89071223659484 +Large DW - Class 10/Moderate,167.17614220642412,151.07414146303262,124.73212811283928,102.74236126623245,94.64540933380361,87.4790228502121,81.09149748429768,75.36240457085648,70.19492634002452,68.73853628009897,68.16451280518288,67.59048933026675,67.01646585535065,66.44244238043453,65.8684189055184,65.29439543060231,64.72037195568619,64.14634848077007,63.572325005853955,62.998301530937816,62.42427805602172,61.85025458110561,61.2762311061895,60.70220763127339,60.128184156357264,59.55416068144115,58.980137206525036,58.406113731608926,58.24645191625585 +Large DW - Class 10/Conservative,167.17614220642412,155.06035546272994,135.89065924280024,119.4634815279378,109.71563070164372,101.0880796196324,93.3981927417408,86.5009870331908,80.27990441313355,79.18373739591098,78.50526190983676,77.82678642376251,77.14831093768831,76.46983545161406,75.7913599655398,75.11288447946559,74.43440899339134,73.75593350731712,73.07745802124288,72.39898253516864,71.72050704909441,71.04203156302017,70.36355607694594,69.68508059087172,69.00660510479746,68.32812961872322,67.64965413264899,66.97117864657477,66.78993715197618 diff --git a/tests/data/Distributed_Wind/R&D/TechLife/df_occ.csv b/tests/data/Distributed_Wind/R&D/TechLife/df_occ.csv index 7935e5c..a7a8121 100644 --- a/tests/data/Distributed_Wind/R&D/TechLife/df_occ.csv +++ b/tests/data/Distributed_Wind/R&D/TechLife/df_occ.csv @@ -1,121 +1,121 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 1/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 1/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 1/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 1/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 1/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 1/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 1/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 1/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 1/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 1/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 1/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 2/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 2/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 2/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 2/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 2/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 2/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 2/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 2/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 2/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 2/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 2/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 2/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 3/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 3/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 3/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 3/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 3/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 3/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 3/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 3/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 3/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 3/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 3/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 3/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 4/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 4/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 4/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 4/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 4/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4614.086487788138,4314.086487788138,4014.0864877881377,3714.0864877881377,3414.0864877881377,3114.0864877881377,2982.0699999999997,2875.0699999999997,2768.0699999999997,2661.0699999999997,2554.0699999999997,2447.0699999999997,2340.0699999999997,2233.0699999999997,2126.0699999999997,2019.0699999999997,1905,1870.0,1835.0,1800.0,1765.0,1730.0,1695.0,1660.0,1625.0,1590.0,1555.0 -Commercial DW - Class 4/Conservative,4348.74910423729,5647.285586762545,5300,5100,4900,4700,4513,4300,4048.3124341245793,3876.691,3737.591,3598.4909999999995,3459.3909999999996,3320.2909999999997,3181.191,3042.091,2902.9909999999995,2763.8909999999996,2624.7909999999997,2476.5,2431.0,2385.5,2340.0,2294.5,2249.0,2203.5,2158.0,2112.5,2067.0,2021.5 -Midsize DW - Class 4/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 4/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 4/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 4/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 4/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 4/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 5/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 5/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 5/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 5/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 5/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 5/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 5/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 5/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 5/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 5/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 5/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 5/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 6/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 6/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 6/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 6/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 6/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 6/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 6/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 6/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 6/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 6/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 6/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 6/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 7/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 7/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 7/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 7/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 7/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 7/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 7/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 7/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 7/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 7/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 7/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 7/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 8/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 8/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 8/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 8/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 8/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 8/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 8/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 8/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 8/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 8/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 8/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 8/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 9/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 9/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 9/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 9/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 9/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 9/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 9/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 9/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 9/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 9/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 9/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 9/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 -Residential DW - Class 10/Advanced,5791.660816666664,6718.3265473333295,5444.1611676666635,4250,3825.867969117223,3364.9720157777747,2964.9553944669346,2713.396347978929,2456.511619325363,2193.2458350572215,2040.0493422909522,1975.4619664346797,1910.7401650253846,1845.879147060805,1780.8738911293513,1715.7191313904718,1650.409342518739,1584.938723521188,1519.3011803283055,1453.490307048817,1409.1812550874677,1364.7661728728392,1320.2408289979398,1275.6007638668784,1230.8412741026002,1185.9573956583963,1140.9438855056983,1101.8700000000001,1090.74,1079.6100000000001 -Residential DW - Class 10/Moderate,5791.660816666664,7401.742523699996,6544.57672283333,6111.57672283333,5678.57672283333,5245.57672283333,4812.57672283333,4379.57672283333,3946.5767228333298,3509.1933360915546,3264.0789476655236,3160.7391462954874,3057.1842640406157,2953.406635297288,2849.3982258069623,2745.150610224755,2640.6549480299827,2535.901957633901,2430.881888525289,2325.584491278107,2254.6900081399485,2183.6258765965426,2112.385326396704,2040.9612221870057,1969.3460385641604,1897.5318330534342,1825.5102168091173,1762.9920000000002,1745.1840000000002,1727.3760000000002 -Residential DW - Class 10/Conservative,5791.660816666664,7521.05073652333,6753.07651223333,6440.07651223333,6127.07651223333,5814.07651223333,5501.07651223333,5188.07651223333,4875.07651223333,4561.951336919021,4243.302631965181,4108.960890184134,3974.3395432528005,3839.428625886475,3704.217693549051,3568.6957932921814,3432.8514324389776,3296.6725449240716,3160.146455082876,3023.2598386615396,2931.0970105819333,2838.7136395755056,2746.100924315715,2653.2495888431076,2560.1498501334086,2466.7913829694644,2373.1632818518524,2291.8896000000004,2268.7392000000004,2245.5888000000004 -Commercial DW - Class 10/Advanced,4348.74910423729,5044.548960915256,4087.824157983053,3530.0814592530774,3119.1041049478663,2772.623578920067,2474.0378427337714,2298.9063962755745,2120.7378025222224,1938.9482158222556,1801.8791956939533,1743.1405713179165,1684.2780688656158,1625.2872732527887,1566.1635570645296,1506.9020676356818,1447.497713176258,1387.9451478585306,1328.238755773982,1268.372633658911,1227.8670793067588,1187.2621148495089,1146.5537730740243,1105.737872825563,1064.8100043890402,1023.7655136549942,982.5994849507287,954.2126461936081,942.716108287661,931.2195703817139 -Commercial DW - Class 10/Moderate,4348.74910423729,5557.7013552152575,4914.086487788138,4589.086487788138,4264.086487788138,3939.0864877881377,3614.0864877881377,3289.0864877881377,2964.0864877881377,2639.0864877881377,2599.450590320103,2510.974929621653,2422.499268923202,2334.0236082247507,2245.5479475263,2157.072286827849,2068.596626129399,2026.3999158734546,1939.2285834300135,1851.82404514201,1816.82404514201,1781.82404514201,1746.82404514201,1711.82404514201,1676.82404514201,1641.82404514201,1606.82404514201,1571.82404514201,1536.82404514201,1501.82404514201 -Commercial DW - Class 10/Conservative,4348.74910423729,5647.285586762545,5300,5100,4850,4600,4350,4100,3850,3650.0,3571.0,3492.0,3413.0,3334.0,3255.0,3176.0,3097.0,3018.0,2939.0,2860,2781.0,2702.0,2623.0,2544.0,2465.0,2386.0,2307.0,2228.0,2149.0,2070.0 -Midsize DW - Class 10/Advanced,2823.5586842647076,3275.3280737470604,2750,2600,2392,2184,1976,1768,1560,1497.5079048525681,1409.3825522721227,1381.8069160046507,1354.190265305625,1326.5311383976539,1298.82800320341,1271.0792530681188,1243.2832021658578,1215.438080562092,1187.5420289020237,1159.5930926912617,1146.5910924144875,1133.5881221896525,1120.5841433085109,1107.5791149753834,1094.5729941645159,1081.5657354655918,1068.5572909162106,1047.375,1033.1249999999998,1018.8749999999999 -Midsize DW - Class 10/Moderate,2823.5586842647076,3608.5079984902964,3190.621313219119,3024.621313219119,2858.621313219119,2692.621313219119,2526.621313219119,2360.621313219119,2194.621313219119,2117.0999999999995,2080.7999999999993,2044.4999999999993,2008.1999999999994,1971.8999999999994,1935.5999999999995,1899.2999999999995,1862.9999999999995,1826.6999999999996,1790.3999999999996,1754.0999999999997,1717.7999999999997,1681.4999999999998,1645.1999999999998,1608.8999999999999,1572.6,1536.3,1500.0,1500.0,1500.0,1500.0 -Midsize DW - Class 10/Conservative,2823.5586842647076,3666.673307386149,3292.269425852649,3182.269425852649,3072.269425852649,2962.269425852649,2852.269425852649,2742.269425852649,2632.269425852649,2540.519999999999,2496.959999999999,2453.399999999999,2409.8399999999992,2366.2799999999993,2322.7199999999993,2279.1599999999994,2235.5999999999995,2192.0399999999995,2148.4799999999996,2104.9199999999996,2061.3599999999997,2017.7999999999997,1974.2399999999998,1930.6799999999998,1887.12,1843.56,1800.0,1800.0,1800.0,1800.0 -Large DW - Class 10/Advanced,2247.637502068963,2607.259502399997,2112.779251944825,1837.3255101627815,1561.8717683807379,1525.7017683807378,1489.5317683807377,1453.3617683807377,1417.1917683807376,1381.0217683807375,1344.8517683807374,1331.4032506969302,1317.9547330131227,1304.5062153293154,1291.057697645508,1277.6091799617004,1264.1606622778932,1250.7121445940857,1237.2636269102784,1223.8151092264707,1210.3665915426632,1196.918073858856,1183.4695561750484,1170.0210384912411,1156.5725208074336,1143.1240031236262,1129.6754854398189,1116.2269677560114,1102.7784500722041,1100.0 -Large DW - Class 10/Moderate,2247.637502068963,2872.4807276441347,2539.830377337928,2300.7505558002513,2061.670734262574,2013.926334262574,1966.1819342625738,1918.4375342625738,1870.6931342625737,1822.9487342625737,1775.2043342625734,1757.452290919948,1739.700247577322,1721.9482042346965,1704.1961608920706,1686.4441175494446,1668.6920742068191,1650.9400308641932,1633.1879875215675,1615.4359441789413,1597.6839008363154,1579.93185749369,1562.179814151064,1544.4277708084385,1526.6757274658125,1508.9236841231866,1491.171640780561,1473.4195974379352,1455.6675540953095,1452.0 -Large DW - Class 10/Conservative,2247.637502068963,2918.782060186755,2620.7453274124105,2555.7453274124105,2490.7453274124105,2425.7453274124105,2360.7453274124105,2295.7453274124105,2230.7453274124105,2165.7453274124105,2130.245201115088,2108.9427491039373,2087.640297092786,2066.337845081636,2045.0353930704846,2023.7329410593334,2002.4304890481828,1981.1280370370318,1959.8255850258809,1938.5231330147294,1917.2206810035784,1895.9182289924279,1874.6157769812767,1853.3133249701261,1832.010872958975,1810.708420947824,1789.405968936673,1768.1035169255222,1746.8010649143714,1742.3999999999999 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential DW - Class 1/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 1/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 1/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 1/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 1/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 1/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 1/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 1/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 1/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 1/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 1/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 1/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 2/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 2/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 2/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 2/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 2/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 2/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 2/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 2/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 2/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 2/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 2/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 2/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 3/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 3/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 3/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 3/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 3/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 3/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 3/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 3/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 3/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 3/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 3/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 3/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 4/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 4/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 4/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 4/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 4/Moderate,6002.317463632478,5837.934747492309,5232.374077151749,4659.213406811189,4335.213406811189,4011.213406811189,3687.213406811189,3363.213406811189,3220.6356,3105.0755999999997,2989.5155999999997,2873.9556,2758.3956,2642.8356,2527.2756,2411.7156,2296.1556,2180.5955999999996,2057.4,2019.6000000000001,1981.8000000000002,1944.0000000000002,1906.2,1868.4,1830.6000000000001,1792.8000000000002,1755.0000000000002,1717.2,1679.4 +Commercial DW - Class 4/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5292,5076,4874.04,4644,4372.177428854546,4186.82628,4036.59828,3886.3702799999996,3736.14228,3585.91428,3435.68628,3285.4582800000003,3135.2302799999998,2985.0022799999997,2834.77428,2674.6200000000003,2625.48,2576.34,2527.2000000000003,2478.06,2428.92,2379.78,2330.6400000000003,2281.5,2232.36,2183.2200000000003 +Midsize DW - Class 4/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 4/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 4/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 4/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 4/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 4/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 5/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 5/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 5/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 5/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 5/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 5/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 5/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 5/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 5/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 5/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 5/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 5/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 6/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 6/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 6/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 6/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 6/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 6/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 6/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 6/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 6/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 6/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 6/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 6/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 7/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 7/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 7/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 7/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 7/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 7/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 7/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 7/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 7/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 7/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 7/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 7/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 8/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 8/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 8/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 8/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 8/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 8/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 8/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 8/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 8/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 8/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 8/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 8/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 9/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 9/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 9/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 9/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 9/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 9/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 9/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 9/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 9/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 9/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 9/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 9/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 +Residential DW - Class 10/Advanced,7993.881925595996,6467.6634671879965,4819.5,4131.937406646601,3634.169777039997,3202.1518260242897,2930.4680558172436,2653.032548871392,2368.7055018617993,2203.2532896742287,2133.498923749454,2063.5993782274154,1993.5494788256697,1923.3438024196994,1852.9766619017098,1782.4420899202382,1711.7338214028832,1640.84527475457,1569.7695316127224,1521.9157554944652,1473.9474667026664,1425.8600953177752,1377.6488249762288,1329.3085760308084,1280.833987311068,1232.2193963461543,1190.0196000000003,1177.9992000000002,1165.9788000000003 +Residential DW - Class 10/Moderate,7993.881925595996,7774.957146725997,6930.528003692996,6132.862860659997,5665.2228606599965,5197.582860659996,4729.942860659997,4262.302860659996,3789.928802978879,3525.2052634787656,3413.598277999127,3301.7590051638654,3189.6791661210714,3077.3500838715195,2964.7626590427353,2851.9073438723817,2738.7741142446134,2625.352439607312,2511.6312505803558,2435.0652087911444,2358.3159467242663,2281.3761525084406,2204.2381199619663,2126.893721649293,2049.334379697709,1971.5510341538468,1904.0313600000004,1884.7987200000002,1865.5660800000003 +Residential DW - Class 10/Conservative,7993.881925595996,8022.654896533197,7303.046764872597,6617.242633211997,6279.202633211997,5941.162633211997,5603.122633211996,5265.082633211996,4926.907443872543,4582.766842522396,4437.677761398865,4292.286706713025,4146.582915957393,4000.5551090329755,3854.1914567555564,3707.479547034096,3560.4063485179977,3412.958171489506,3265.120625754463,3165.5847714284882,3065.810730741546,2965.788998260972,2865.509555950556,2764.9618381440814,2664.1346936070217,2563.016344400001,2475.2407680000006,2450.238336000001,2425.2359040000006 +Commercial DW - Class 10/Advanced,6002.317463632478,4856.335099683868,4003.11237479299,3368.632433343696,2994.4334652336725,2671.9608701524735,2482.8189079776207,2290.396826724,2094.0640730880364,1946.0295313494696,1882.59181702335,1819.0203143748652,1755.3102551130119,1691.456641629692,1627.4542330465365,1563.2975302303587,1498.980759687213,1434.4978562359006,1369.842444351624,1326.0964456512995,1282.2430840374695,1238.2780749199464,1194.196902651608,1149.9948047401635,1105.6667547473937,1061.207443746787,1030.5496578890968,1018.133396950674,1005.7171360122511 +Commercial DW - Class 10/Moderate,6002.317463632478,5837.934747492309,5204.024077151748,4605.213406811189,4254.213406811189,3903.213406811189,3552.213406811189,3201.213406811189,2850.213406811189,2807.4066375457114,2711.852923991385,2616.2992104370587,2520.745496882731,2425.191783328404,2329.638069774077,2234.084356219751,2188.511909143331,2094.366870104415,1999.969968753371,1962.1699687533708,1924.3699687533708,1886.5699687533709,1848.769968753371,1810.969968753371,1773.1699687533708,1735.3699687533708,1697.5699687533709,1659.769968753371,1621.969968753371 +Commercial DW - Class 10/Conservative,6002.317463632478,6296.400000000001,5783.400000000001,5238,4968,4698,4428,4158,3942.0000000000005,3856.6800000000003,3771.36,3686.0400000000004,3600.7200000000003,3515.4,3430.0800000000004,3344.76,3259.44,3174.1200000000003,3088.8,3003.48,2918.1600000000003,2832.84,2747.52,2662.2000000000003,2576.88,2491.56,2406.2400000000002,2320.92,2235.6000000000004 +Midsize DW - Class 10/Advanced,3897.1886383695205,3267.0000000000005,2948.4,2583.36,2358.7200000000003,2134.08,1909.44,1684.8000000000002,1617.3085372407736,1522.1331564538925,1492.3514692850229,1462.525486530075,1432.6536294694663,1402.7342434596828,1372.7655933135684,1342.7458583391265,1312.6731270070593,1282.5453912141857,1252.3605401065627,1238.3183798076466,1224.2751719648247,1210.2308747731918,1196.1854441734142,1182.1388336976772,1168.0909943028394,1154.0418741895076,1131.165,1115.7749999999999,1100.385 +Midsize DW - Class 10/Moderate,3897.1886383695205,3790.4581201043143,3429.9205691904813,3087.311018276649,2908.031018276649,2728.751018276649,2549.471018276649,2370.1910182766487,2286.4679999999994,2247.263999999999,2208.0599999999995,2168.8559999999993,2129.6519999999996,2090.4479999999994,2051.2439999999997,2012.0399999999997,1972.8359999999998,1933.6319999999998,1894.4279999999999,1855.224,1816.02,1776.816,1737.612,1698.408,1659.204,1620.0,1620.0,1620.0,1620.0 +Midsize DW - Class 10/Conservative,3897.1886383695205,3911.2160779129476,3608.693528916904,3318.050979920861,3199.250979920861,3080.4509799208613,2961.650979920861,2842.850979920861,2743.7615999999994,2696.7167999999992,2649.671999999999,2602.6271999999994,2555.5823999999993,2508.5375999999997,2461.4927999999995,2414.4479999999994,2367.4031999999997,2320.3583999999996,2273.3136,2226.2688,2179.2239999999997,2132.1792,2085.1344,2038.0896,1991.0448000000001,1944.0000000000002,1944.0000000000002,1944.0000000000002,1944.0000000000002 +Large DW - Class 10/Advanced,3102.2791858556657,2509.9817513104526,2083.5271285245944,1686.821509851197,1647.757909851197,1608.6943098511967,1569.6307098511968,1530.5671098511966,1491.5035098511967,1452.4399098511965,1437.9155107526847,1423.3911116541726,1408.8667125556608,1394.3423134571487,1379.8179143586365,1365.2935152601247,1350.7691161616126,1336.2447170631008,1321.7203179645885,1307.1959188660762,1292.6715197675644,1278.1471206690524,1263.6227215705405,1249.0983224720285,1234.5739233735164,1220.0495242750044,1205.5251251764923,1191.0007260779805,1188.0 +Large DW - Class 10/Moderate,3102.2791858556657,3017.318488277459,2609.0511302774853,2226.6043930035803,2175.0404410035803,2123.47648900358,2071.91253700358,2020.3485850035797,1968.7846330035798,1917.2206810035793,1898.0484741935438,1878.8762673835079,1859.7040605734724,1840.5318537634364,1821.3596469534002,1802.1874401433647,1783.0152333333288,1763.843026523293,1744.6708197132568,1725.4986129032206,1706.3264060931851,1687.1541992831492,1667.9819924731137,1648.8097856630777,1629.6375788530415,1610.4653720430058,1591.29316523297,1572.1209584229343,1568.16 +Large DW - Class 10/Conservative,3102.2791858556657,3113.4454489659443,2898.2152012856736,2690.0049536054034,2619.8049536054036,2549.6049536054034,2479.4049536054035,2409.2049536054033,2339.0049536054034,2300.664817204295,2277.6581690322523,2254.651520860209,2231.6448726881667,2208.6382245161235,2185.6315763440803,2162.6249281720375,2139.6182799999947,2116.6116318279514,2093.6049836559077,2070.598335483865,2047.5916873118222,2024.585039139779,2001.5783909677364,1978.5717427956931,1955.5650946236499,1932.5584464516069,1909.551798279564,1886.5451501075213,1881.792 diff --git a/tests/data/Distributed_Wind/R&D/TechLife/df_tc.csv b/tests/data/Distributed_Wind/R&D/TechLife/df_tc.csv index 68db8ee..b4d685e 100644 --- a/tests/data/Distributed_Wind/R&D/TechLife/df_tc.csv +++ b/tests/data/Distributed_Wind/R&D/TechLife/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353 -10 year CRF/Moderate,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353 -10 year CRF/Conservative,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353,0.12308791766644353 -ITC Schedule/*,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252 -PVD/Moderate,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252 -PVD/Conservative,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252,0.8405859268340252 -PFF/Advanced,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748 -PFF/Moderate,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748 -PFF/Conservative,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748,1.055256103464748 -Year (Advanced)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994 -2/nan,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439 -3/nan,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782 -4/nan,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458 -5/nan,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575 -6/nan,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279 -Year (Moderate)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994 -2/nan,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439 -3/nan,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782,0.8263100411630782 -4/nan,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458,0.7753968642043458 -5/nan,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575,0.727620707805575 -6/nan,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279,0.6827882841269279 -Year (Conservative)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994,0.9383848986185994 -2/nan,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439,0.880566217955439 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785 +10 year CRF/Moderate,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785 +10 year CRF/Conservative,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785,0.12266176708407785 +ITC Schedule/*,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623 +PVD/Moderate,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623 +PVD/Conservative,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623,0.8420863611104623 +PFF/Advanced,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957 +PFF/Moderate,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957 +PFF/Conservative,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957,1.0547360229600957 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981 +2/nan,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806 +3/nan,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487 +4/nan,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807 +5/nan,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966 +6/nan,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985 +Year (Moderate)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981 +2/nan,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806 +3/nan,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487,0.8279705928403487 +4/nan,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807,0.7774752085903807 +5/nan,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966,0.7300593827843966 +6/nan,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985,0.6855353026083985 +Year (Conservative)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981,0.9390130704077981 +2/nan,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806,0.8817455463966806 diff --git a/tests/data/Distributed_Wind/R&D/TechLife/df_vom.csv b/tests/data/Distributed_Wind/R&D/TechLife/df_vom.csv index 15d421f..97555a5 100644 --- a/tests/data/Distributed_Wind/R&D/TechLife/df_vom.csv +++ b/tests/data/Distributed_Wind/R&D/TechLife/df_vom.csv @@ -1,121 +1,121 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Midsize DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Large DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Midsize DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Large DW - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Distributed_Wind/R&D/df_cff.csv b/tests/data/Distributed_Wind/R&D/df_cff.csv index f1bbbd5..5f4a0fb 100644 --- a/tests/data/Distributed_Wind/R&D/df_cff.csv +++ b/tests/data/Distributed_Wind/R&D/df_cff.csv @@ -1,4 +1,4 @@ -Construction Finance Factor,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CFF/Advanced,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179 -CFF/Moderate,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179 -CFF/Conservative,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179 +Construction Finance Factor,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CFF/Advanced,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179 +CFF/Moderate,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179 +CFF/Conservative,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179,1.037250802507179 diff --git a/tests/data/Distributed_Wind/R&D/df_just_wacc.csv b/tests/data/Distributed_Wind/R&D/df_just_wacc.csv index baaad6c..f965a19 100644 --- a/tests/data/Distributed_Wind/R&D/df_just_wacc.csv +++ b/tests/data/Distributed_Wind/R&D/df_just_wacc.csv @@ -1,7 +1,7 @@ -WACC Type,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -WACC Nominal - Advanced,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699 -WACC Nominal - Moderate,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699 -WACC Nominal - Conservative,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699 -WACC Real - Advanced,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293 -WACC Real - Moderate,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293 -WACC Real - Conservative,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293 +WACC Type,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +WACC Nominal - Advanced,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098 +WACC Nominal - Moderate,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098 +WACC Nominal - Conservative,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098 +WACC Real - Advanced,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265 +WACC Real - Moderate,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265 +WACC Real - Conservative,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265 diff --git a/tests/data/Distributed_Wind/R&D/df_wacc.csv b/tests/data/Distributed_Wind/R&D/df_wacc.csv index 4f29e70..90c3342 100644 --- a/tests/data/Distributed_Wind/R&D/df_wacc.csv +++ b/tests/data/Distributed_Wind/R&D/df_wacc.csv @@ -1,25 +1,25 @@ -WACC,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Inflation Rate,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 -Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Calculated Interest Rate Real - Advanced,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Calculated Interest Rate Real - Moderate,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Calculated Interest Rate Real - Conservative,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Interest During Construction - Nominal,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065 -Rate of Return on Equity Nominal - Advanced,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1 -Rate of Return on Equity Nominal - Moderate,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1 -Rate of Return on Equity Nominal - Conservative,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1 -Calculated Rate of Return on Equity Real - Advanced,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736 -Calculated Rate of Return on Equity Real - Moderate,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736 -Calculated Rate of Return on Equity Real - Conservative,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736 -Debt Fraction - Advanced,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283 -Debt Fraction - Moderate,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283 -Debt Fraction - Conservative,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283,0.71513186484283 -Tax Rate (Federal and State),0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574 -WACC Nominal - Advanced,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699 -WACC Nominal - Moderate,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699 -WACC Nominal - Conservative,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699,0.06566079811397699 -WACC Real - Advanced,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293 -WACC Real - Moderate,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293 -WACC Real - Conservative,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293,0.039669071330709293 +WACC,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Inflation Rate,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 +Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Calculated Interest Rate Real - Advanced,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Moderate,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Conservative,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Interest During Construction - Nominal,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065 +Rate of Return on Equity Nominal - Advanced,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1 +Rate of Return on Equity Nominal - Moderate,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1 +Rate of Return on Equity Nominal - Conservative,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1 +Calculated Rate of Return on Equity Real - Advanced,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736 +Calculated Rate of Return on Equity Real - Moderate,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736 +Calculated Rate of Return on Equity Real - Conservative,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736 +Debt Fraction - Advanced,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238 +Debt Fraction - Moderate,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238 +Debt Fraction - Conservative,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238,0.729978283866238 +Tax Rate (Federal and State),0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574 +WACC Nominal - Advanced,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098 +WACC Nominal - Moderate,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098 +WACC Nominal - Conservative,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098,0.06494790276531098 +WACC Real - Advanced,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265 +WACC Real - Moderate,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265 +WACC Real - Conservative,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265,0.038973563673474265 diff --git a/tests/data/Distributed_Wind/df_ncf.csv b/tests/data/Distributed_Wind/df_ncf.csv index 3d08c53..312748a 100644 --- a/tests/data/Distributed_Wind/df_ncf.csv +++ b/tests/data/Distributed_Wind/df_ncf.csv @@ -1,121 +1,121 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential DW - Class 1/Advanced,0.39758970000000005,0.4082964,0.4190031,0.4297098,0.4404165,0.4511232,0.4618299,0.4725366,0.4832433,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006 -Residential DW - Class 1/Moderate,0.39758970000000005,0.4082964,0.4190031,0.4297098,0.4404165,0.4511232,0.4618299,0.4725366,0.4832433,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006 -Residential DW - Class 1/Conservative,0.39758970000000005,0.4082964,0.4190031,0.4297098,0.4404165,0.4511232,0.4618299,0.4725366,0.4832433,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006 -Commercial DW - Class 1/Advanced,0.4520577,0.46543439999999997,0.4788111,0.49218779999999995,0.5055645,0.5189412,0.5323178999999999,0.5456945999999999,0.5590712999999999,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448 -Commercial DW - Class 1/Moderate,0.4520577,0.46543439999999997,0.4788111,0.49218779999999995,0.5055645,0.5189412,0.5323178999999999,0.5456945999999999,0.5590712999999999,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448 -Commercial DW - Class 1/Conservative,0.4520577,0.46543439999999997,0.4788111,0.49218779999999995,0.5055645,0.5189412,0.5323178999999999,0.5456945999999999,0.5590712999999999,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448 -Midsize DW - Class 1/Advanced,0.42347979999999996,0.44129759999999996,0.4591154,0.4769332,0.49475100000000005,0.5125688,0.5303866000000002,0.5482044000000001,0.5660222000000001,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384 -Midsize DW - Class 1/Moderate,0.42347979999999996,0.44129759999999996,0.4591154,0.4769332,0.49475100000000005,0.5125688,0.5303866000000002,0.5482044000000001,0.5660222000000001,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384 -Midsize DW - Class 1/Conservative,0.42347979999999996,0.44129759999999996,0.4591154,0.4769332,0.49475100000000005,0.5125688,0.5303866000000002,0.5482044000000001,0.5660222000000001,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384 -Large DW - Class 1/Advanced,0.4766395000000001,0.4907460000000001,0.5048525000000001,0.5189590000000002,0.5330655000000002,0.5471720000000002,0.5612785000000002,0.5753850000000003,0.5894915000000003,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001 -Large DW - Class 1/Moderate,0.4766395000000001,0.4907460000000001,0.5048525000000001,0.5189590000000002,0.5330655000000002,0.5471720000000002,0.5612785000000002,0.5753850000000003,0.5894915000000003,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001 -Large DW - Class 1/Conservative,0.4766395000000001,0.4907460000000001,0.5048525000000001,0.5189590000000002,0.5330655000000002,0.5471720000000002,0.5612785000000002,0.5753850000000003,0.5894915000000003,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001 -Residential DW - Class 2/Advanced,0.36631510000000006,0.37698620000000005,0.3876573000000001,0.3983284000000001,0.40899950000000007,0.41967060000000006,0.43034170000000005,0.4410128000000001,0.4516839,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996 -Residential DW - Class 2/Moderate,0.36631510000000006,0.37698620000000005,0.3876573000000001,0.3983284000000001,0.40899950000000007,0.41967060000000006,0.43034170000000005,0.4410128000000001,0.4516839,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996 -Residential DW - Class 2/Conservative,0.36631510000000006,0.37698620000000005,0.3876573000000001,0.3983284000000001,0.40899950000000007,0.41967060000000006,0.43034170000000005,0.4410128000000001,0.4516839,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996 -Commercial DW - Class 2/Advanced,0.4120255,0.425954,0.43988249999999995,0.453811,0.4677395000000001,0.4816680000000001,0.49559650000000016,0.5095250000000002,0.5234535000000002,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382 -Commercial DW - Class 2/Moderate,0.4120255,0.425954,0.43988249999999995,0.453811,0.4677395000000001,0.4816680000000001,0.49559650000000016,0.5095250000000002,0.5234535000000002,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382 -Commercial DW - Class 2/Conservative,0.4120255,0.425954,0.43988249999999995,0.453811,0.4677395000000001,0.4816680000000001,0.49559650000000016,0.5095250000000002,0.5234535000000002,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382 -Midsize DW - Class 2/Advanced,0.3837502,0.40224440000000006,0.4207386000000001,0.4392328000000001,0.4577270000000001,0.4762212000000001,0.49471540000000014,0.5132096000000002,0.5317038000000002,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198 -Midsize DW - Class 2/Moderate,0.3837502,0.40224440000000006,0.4207386000000001,0.4392328000000001,0.4577270000000001,0.4762212000000001,0.49471540000000014,0.5132096000000002,0.5317038000000002,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198 -Midsize DW - Class 2/Conservative,0.3837502,0.40224440000000006,0.4207386000000001,0.4392328000000001,0.4577270000000001,0.4762212000000001,0.49471540000000014,0.5132096000000002,0.5317038000000002,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198 -Large DW - Class 2/Advanced,0.4383339,0.4532058,0.46807770000000004,0.48294960000000003,0.49782150000000003,0.5126934000000001,0.5275653,0.5424372000000001,0.5573091,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181 -Large DW - Class 2/Moderate,0.4383339,0.4532058,0.46807770000000004,0.48294960000000003,0.49782150000000003,0.5126934000000001,0.5275653,0.5424372000000001,0.5573091,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181 -Large DW - Class 2/Conservative,0.4383339,0.4532058,0.46807770000000004,0.48294960000000003,0.49782150000000003,0.5126934000000001,0.5275653,0.5424372000000001,0.5573091,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181 -Residential DW - Class 3/Advanced,0.3552023375,0.3659413,0.37668026250000003,0.38741922500000003,0.39815818750000004,0.40889715000000004,0.41963611250000005,0.43037507500000005,0.44111403750000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006 -Residential DW - Class 3/Moderate,0.3552023375,0.3659413,0.37668026250000003,0.38741922500000003,0.39815818750000004,0.40889715000000004,0.41963611250000005,0.43037507500000005,0.44111403750000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006 -Residential DW - Class 3/Conservative,0.3552023375,0.3659413,0.37668026250000003,0.38741922500000003,0.39815818750000004,0.40889715000000004,0.41963611250000005,0.43037507500000005,0.44111403750000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006 -Commercial DW - Class 3/Advanced,0.3982038,0.4122836,0.4263634,0.4404432,0.45452299999999995,0.4686027999999999,0.48268259999999985,0.4967623999999998,0.5108421999999998,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922 -Commercial DW - Class 3/Moderate,0.3982038,0.4122836,0.4263634,0.4404432,0.45452299999999995,0.4686027999999999,0.48268259999999985,0.4967623999999998,0.5108421999999998,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922 -Commercial DW - Class 3/Conservative,0.3982038,0.4122836,0.4263634,0.4404432,0.45452299999999995,0.4686027999999999,0.48268259999999985,0.4967623999999998,0.5108421999999998,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922 -Midsize DW - Class 3/Advanced,0.37012429999999996,0.38878759999999996,0.40745089999999995,0.42611419999999994,0.44477749999999994,0.4634408,0.48210410000000004,0.5007674000000001,0.5194307000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001 -Midsize DW - Class 3/Moderate,0.37012429999999996,0.38878759999999996,0.40745089999999995,0.42611419999999994,0.44477749999999994,0.4634408,0.48210410000000004,0.5007674000000001,0.5194307000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001 -Midsize DW - Class 3/Conservative,0.37012429999999996,0.38878759999999996,0.40745089999999995,0.42611419999999994,0.44477749999999994,0.4634408,0.48210410000000004,0.5007674000000001,0.5194307000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001 -Large DW - Class 3/Advanced,0.4248415,0.439927,0.4550125,0.470098,0.48518350000000005,0.5002690000000001,0.5153545,0.5304400000000001,0.5455255000000001,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611 -Large DW - Class 3/Moderate,0.4248415,0.439927,0.4550125,0.470098,0.48518350000000005,0.5002690000000001,0.5153545,0.5304400000000001,0.5455255000000001,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611 -Large DW - Class 3/Conservative,0.4248415,0.439927,0.4550125,0.470098,0.48518350000000005,0.5002690000000001,0.5153545,0.5304400000000001,0.5455255000000001,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611 -Residential DW - Class 4/Advanced,0.34360675,0.354398,0.36518925,0.3759805,0.38677174999999997,0.397563,0.40835425,0.4191455,0.42993675,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728 -Residential DW - Class 4/Moderate,0.34360675,0.354398,0.36518925,0.3759805,0.38677174999999997,0.397563,0.40835425,0.4191455,0.42993675,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728 -Residential DW - Class 4/Conservative,0.34360675,0.354398,0.36518925,0.3759805,0.38677174999999997,0.397563,0.40835425,0.4191455,0.42993675,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728 -Commercial DW - Class 4/Advanced,0.38391929999999996,0.39813259999999995,0.41234589999999993,0.4265591999999999,0.44077249999999996,0.45498579999999994,0.4691990999999999,0.48341239999999996,0.4976257,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999 -Commercial DW - Class 4/Moderate,0.38391929999999996,0.39813259999999995,0.41234589999999993,0.4265591999999999,0.44077249999999996,0.45498579999999994,0.4691990999999999,0.48341239999999996,0.4976257,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999 -Commercial DW - Class 4/Conservative,0.38391929999999996,0.39813259999999995,0.41234589999999993,0.4265591999999999,0.44077249999999996,0.45498579999999994,0.4691990999999999,0.48341239999999996,0.4976257,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999 -Midsize DW - Class 4/Advanced,0.35604450000000004,0.37486800000000003,0.3936915,0.412515,0.4313385,0.450162,0.46898550000000006,0.48780900000000005,0.5066325,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456 -Midsize DW - Class 4/Moderate,0.35604450000000004,0.37486800000000003,0.3936915,0.412515,0.4313385,0.450162,0.46898550000000006,0.48780900000000005,0.5066325,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456 -Midsize DW - Class 4/Conservative,0.35604450000000004,0.37486800000000003,0.3936915,0.412515,0.4313385,0.450162,0.46898550000000006,0.48780900000000005,0.5066325,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456 -Large DW - Class 4/Advanced,0.41089519999999996,0.42618539999999994,0.4414755999999999,0.45676579999999994,0.4720559999999999,0.4873461999999999,0.5026363999999999,0.5179265999999998,0.5332167999999998,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507 -Large DW - Class 4/Moderate,0.41089519999999996,0.42618539999999994,0.4414755999999999,0.45676579999999994,0.4720559999999999,0.4873461999999999,0.5026363999999999,0.5179265999999998,0.5332167999999998,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507 -Large DW - Class 4/Conservative,0.41089519999999996,0.42618539999999994,0.4414755999999999,0.45676579999999994,0.4720559999999999,0.4873461999999999,0.5026363999999999,0.5179265999999998,0.5332167999999998,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507 -Residential DW - Class 5/Advanced,0.32920655,0.3400156,0.35082465,0.3616337,0.37244275000000004,0.38325180000000003,0.3940608500000001,0.40486990000000006,0.4156789500000001,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003 -Residential DW - Class 5/Moderate,0.32920655,0.3400156,0.35082465,0.3616337,0.37244275000000004,0.38325180000000003,0.3940608500000001,0.40486990000000006,0.4156789500000001,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003 -Residential DW - Class 5/Conservative,0.32920655,0.3400156,0.35082465,0.3616337,0.37244275000000004,0.38325180000000003,0.3940608500000001,0.40486990000000006,0.4156789500000001,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003 -Commercial DW - Class 5/Advanced,0.3663418,0.3806886,0.39503540000000004,0.40938220000000003,0.4237290000000001,0.43807580000000007,0.4524226000000001,0.4667694000000001,0.48111620000000016,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463 -Commercial DW - Class 5/Moderate,0.3663418,0.3806886,0.39503540000000004,0.40938220000000003,0.4237290000000001,0.43807580000000007,0.4524226000000001,0.4667694000000001,0.48111620000000016,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463 -Commercial DW - Class 5/Conservative,0.3663418,0.3806886,0.39503540000000004,0.40938220000000003,0.4237290000000001,0.43807580000000007,0.4524226000000001,0.4667694000000001,0.48111620000000016,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463 -Midsize DW - Class 5/Advanced,0.33890309999999996,0.3578512,0.3767993,0.3957474000000001,0.4146955000000001,0.43364360000000013,0.45259170000000015,0.4715398000000002,0.4904879000000002,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436 -Midsize DW - Class 5/Moderate,0.33890309999999996,0.3578512,0.3767993,0.3957474000000001,0.4146955000000001,0.43364360000000013,0.45259170000000015,0.4715398000000002,0.4904879000000002,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436 -Midsize DW - Class 5/Conservative,0.33890309999999996,0.3578512,0.3767993,0.3957474000000001,0.4146955000000001,0.43364360000000013,0.45259170000000015,0.4715398000000002,0.4904879000000002,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436 -Large DW - Class 5/Advanced,0.3935847,0.4090974,0.42461010000000005,0.44012280000000004,0.4556355,0.47114819999999996,0.48666089999999995,0.5021735999999999,0.5176862999999998,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199 -Large DW - Class 5/Moderate,0.3935847,0.4090974,0.42461010000000005,0.44012280000000004,0.4556355,0.47114819999999996,0.48666089999999995,0.5021735999999999,0.5176862999999998,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199 -Large DW - Class 5/Conservative,0.3935847,0.4090974,0.42461010000000005,0.44012280000000004,0.4556355,0.47114819999999996,0.48666089999999995,0.5021735999999999,0.5176862999999998,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199 -Residential DW - Class 6/Advanced,0.30730365000000004,0.3181038,0.32890395,0.3397041,0.35050425,0.3613044,0.37210455000000003,0.38290470000000004,0.39370485000000005,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505 -Residential DW - Class 6/Moderate,0.30730365000000004,0.3181038,0.32890395,0.3397041,0.35050425,0.3613044,0.37210455000000003,0.38290470000000004,0.39370485000000005,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505 -Residential DW - Class 6/Conservative,0.30730365000000004,0.3181038,0.32890395,0.3397041,0.35050425,0.3613044,0.37210455000000003,0.38290470000000004,0.39370485000000005,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505 -Commercial DW - Class 6/Advanced,0.34020249999999996,0.35466499999999995,0.36912749999999994,0.38358999999999993,0.3980524999999999,0.4125149999999999,0.4269774999999999,0.4414399999999999,0.4559024999999999,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365 -Commercial DW - Class 6/Moderate,0.34020249999999996,0.35466499999999995,0.36912749999999994,0.38358999999999993,0.3980524999999999,0.4125149999999999,0.4269774999999999,0.4414399999999999,0.4559024999999999,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365 -Commercial DW - Class 6/Conservative,0.34020249999999996,0.35466499999999995,0.36912749999999994,0.38358999999999993,0.3980524999999999,0.4125149999999999,0.4269774999999999,0.4414399999999999,0.4559024999999999,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365 -Midsize DW - Class 6/Advanced,0.3132978,0.3323616,0.3514254,0.37048919999999996,0.389553,0.4086168,0.42768059999999997,0.4467444,0.46580819999999995,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997 -Midsize DW - Class 6/Moderate,0.3132978,0.3323616,0.3514254,0.37048919999999996,0.389553,0.4086168,0.42768059999999997,0.4467444,0.46580819999999995,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997 -Midsize DW - Class 6/Conservative,0.3132978,0.3323616,0.3514254,0.37048919999999996,0.389553,0.4086168,0.42768059999999997,0.4467444,0.46580819999999995,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997 -Large DW - Class 6/Advanced,0.3675878,0.3833586,0.3991294,0.41490020000000005,0.430671,0.44644180000000006,0.46221260000000003,0.4779834,0.4937542,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525 -Large DW - Class 6/Moderate,0.3675878,0.3833586,0.3991294,0.41490020000000005,0.430671,0.44644180000000006,0.46221260000000003,0.4779834,0.4937542,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525 -Large DW - Class 6/Conservative,0.3675878,0.3833586,0.3991294,0.41490020000000005,0.430671,0.44644180000000006,0.46221260000000003,0.4779834,0.4937542,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525 -Residential DW - Class 7/Advanced,0.276636475,0.2872742,0.29791192499999997,0.3085496499999999,0.3191873749999999,0.32982509999999987,0.34046282499999986,0.35110054999999984,0.36173827499999983,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376 -Residential DW - Class 7/Moderate,0.276636475,0.2872742,0.29791192499999997,0.3085496499999999,0.3191873749999999,0.32982509999999987,0.34046282499999986,0.35110054999999984,0.36173827499999983,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376 -Residential DW - Class 7/Conservative,0.276636475,0.2872742,0.29791192499999997,0.3085496499999999,0.3191873749999999,0.32982509999999987,0.34046282499999986,0.35110054999999984,0.36173827499999983,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376 -Commercial DW - Class 7/Advanced,0.3037036,0.3181572,0.33261079999999993,0.34706439999999994,0.3615179999999999,0.3759715999999999,0.39042519999999986,0.40487879999999987,0.4193323999999998,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786 -Commercial DW - Class 7/Moderate,0.3037036,0.3181572,0.33261079999999993,0.34706439999999994,0.3615179999999999,0.3759715999999999,0.39042519999999986,0.40487879999999987,0.4193323999999998,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786 -Commercial DW - Class 7/Conservative,0.3037036,0.3181572,0.33261079999999993,0.34706439999999994,0.3615179999999999,0.3759715999999999,0.39042519999999986,0.40487879999999987,0.4193323999999998,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786 -Midsize DW - Class 7/Advanced,0.2781428,0.29711760000000004,0.31609240000000005,0.33506720000000006,0.354042,0.37301680000000004,0.39199160000000005,0.41096640000000006,0.4299412000000001,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916 -Midsize DW - Class 7/Moderate,0.2781428,0.29711760000000004,0.31609240000000005,0.33506720000000006,0.354042,0.37301680000000004,0.39199160000000005,0.41096640000000006,0.4299412000000001,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916 -Midsize DW - Class 7/Conservative,0.2781428,0.29711760000000004,0.31609240000000005,0.33506720000000006,0.354042,0.37301680000000004,0.39199160000000005,0.41096640000000006,0.4299412000000001,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916 -Large DW - Class 7/Advanced,0.3308575,0.34683300000000006,0.3628085000000001,0.37878400000000007,0.3947595000000001,0.41073500000000013,0.42671050000000016,0.44268600000000013,0.45866150000000017,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003 -Large DW - Class 7/Moderate,0.3308575,0.34683300000000006,0.3628085000000001,0.37878400000000007,0.3947595000000001,0.41073500000000013,0.42671050000000016,0.44268600000000013,0.45866150000000017,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003 -Large DW - Class 7/Conservative,0.3308575,0.34683300000000006,0.3628085000000001,0.37878400000000007,0.3947595000000001,0.41073500000000013,0.42671050000000016,0.44268600000000013,0.45866150000000017,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003 -Residential DW - Class 8/Advanced,0.23932990000000004,0.24957380000000007,0.2598177000000001,0.27006160000000007,0.2803055000000001,0.2905494000000001,0.30079330000000015,0.3110372000000002,0.3212811000000002,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525 -Residential DW - Class 8/Moderate,0.23932990000000004,0.24957380000000007,0.2598177000000001,0.27006160000000007,0.2803055000000001,0.2905494000000001,0.30079330000000015,0.3110372000000002,0.3212811000000002,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525 -Residential DW - Class 8/Conservative,0.23932990000000004,0.24957380000000007,0.2598177000000001,0.27006160000000007,0.2803055000000001,0.2905494000000001,0.30079330000000015,0.3110372000000002,0.3212811000000002,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525 -Commercial DW - Class 8/Advanced,0.25940830000000004,0.2737106,0.28801290000000007,0.30231520000000006,0.3166175000000001,0.33091980000000015,0.34522210000000014,0.3595244000000002,0.37382670000000023,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129 -Commercial DW - Class 8/Moderate,0.25940830000000004,0.2737106,0.28801290000000007,0.30231520000000006,0.3166175000000001,0.33091980000000015,0.34522210000000014,0.3595244000000002,0.37382670000000023,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129 -Commercial DW - Class 8/Conservative,0.25940830000000004,0.2737106,0.28801290000000007,0.30231520000000006,0.3166175000000001,0.33091980000000015,0.34522210000000014,0.3595244000000002,0.37382670000000023,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129 -Midsize DW - Class 8/Advanced,0.2359301,0.25443319999999997,0.27293629999999997,0.2914393999999999,0.3099424999999999,0.3284455999999999,0.3469486999999999,0.3654517999999998,0.3839548999999998,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458 -Midsize DW - Class 8/Moderate,0.2359301,0.25443319999999997,0.27293629999999997,0.2914393999999999,0.3099424999999999,0.3284455999999999,0.3469486999999999,0.3654517999999998,0.3839548999999998,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458 -Midsize DW - Class 8/Conservative,0.2359301,0.25443319999999997,0.27293629999999997,0.2914393999999999,0.3099424999999999,0.3284455999999999,0.3469486999999999,0.3654517999999998,0.3839548999999998,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458 -Large DW - Class 8/Advanced,0.2856811,0.3016032,0.3175253,0.33344740000000006,0.34936950000000006,0.3652916000000001,0.3812137000000001,0.3971358000000001,0.41305790000000014,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898 -Large DW - Class 8/Moderate,0.2856811,0.3016032,0.3175253,0.33344740000000006,0.34936950000000006,0.3652916000000001,0.3812137000000001,0.3971358000000001,0.41305790000000014,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898 -Large DW - Class 8/Conservative,0.2856811,0.3016032,0.3175253,0.33344740000000006,0.34936950000000006,0.3652916000000001,0.3812137000000001,0.3971358000000001,0.41305790000000014,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898 -Residential DW - Class 9/Advanced,0.19938669999999997,0.20893639999999997,0.21848609999999996,0.22803579999999996,0.23758549999999998,0.2471352,0.2566849,0.26623460000000004,0.27578430000000004,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334 -Residential DW - Class 9/Moderate,0.19938669999999997,0.20893639999999997,0.21848609999999996,0.22803579999999996,0.23758549999999998,0.2471352,0.2566849,0.26623460000000004,0.27578430000000004,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334 -Residential DW - Class 9/Conservative,0.19938669999999997,0.20893639999999997,0.21848609999999996,0.22803579999999996,0.23758549999999998,0.2471352,0.2566849,0.26623460000000004,0.27578430000000004,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334 -Commercial DW - Class 9/Advanced,0.2115263,0.22493860000000002,0.23835090000000006,0.2517632000000001,0.2651755000000001,0.2785878000000001,0.29200010000000015,0.3054124000000002,0.3188247000000002,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237 -Commercial DW - Class 9/Moderate,0.2115263,0.22493860000000002,0.23835090000000006,0.2517632000000001,0.2651755000000001,0.2785878000000001,0.29200010000000015,0.3054124000000002,0.3188247000000002,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237 -Commercial DW - Class 9/Conservative,0.2115263,0.22493860000000002,0.23835090000000006,0.2517632000000001,0.2651755000000001,0.2785878000000001,0.29200010000000015,0.3054124000000002,0.3188247000000002,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237 -Midsize DW - Class 9/Advanced,0.19124320000000003,0.2086694,0.22609559999999998,0.24352179999999998,0.26094799999999996,0.27837419999999996,0.29580039999999996,0.3132265999999999,0.3306527999999999,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079 -Midsize DW - Class 9/Moderate,0.19124320000000003,0.2086694,0.22609559999999998,0.24352179999999998,0.26094799999999996,0.27837419999999996,0.29580039999999996,0.3132265999999999,0.3306527999999999,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079 -Midsize DW - Class 9/Conservative,0.19124320000000003,0.2086694,0.22609559999999998,0.24352179999999998,0.26094799999999996,0.27837419999999996,0.29580039999999996,0.3132265999999999,0.3306527999999999,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079 -Large DW - Class 9/Advanced,0.23622379999999998,0.2516386,0.2670534,0.2824682,0.297883,0.3132978,0.3287126,0.3441274,0.35954220000000003,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004 -Large DW - Class 9/Moderate,0.23622379999999998,0.2516386,0.2670534,0.2824682,0.297883,0.3132978,0.3287126,0.3441274,0.35954220000000003,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004 -Large DW - Class 9/Conservative,0.23622379999999998,0.2516386,0.2670534,0.2824682,0.297883,0.3132978,0.3287126,0.3441274,0.35954220000000003,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004 -Residential DW - Class 10/Advanced,0.185803075,0.18704240000000003,0.188281725,0.18952105,0.19076037499999998,0.1919997,0.19323902499999998,0.19447834999999997,0.19571767499999995,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957 -Residential DW - Class 10/Moderate,0.185803075,0.18704240000000003,0.188281725,0.18952105,0.19076037499999998,0.1919997,0.19323902499999998,0.19447834999999997,0.19571767499999995,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957 -Residential DW - Class 10/Conservative,0.185803075,0.18704240000000003,0.188281725,0.18952105,0.19076037499999998,0.1919997,0.19323902499999998,0.19447834999999997,0.19571767499999995,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957 -Commercial DW - Class 10/Advanced,0.1269585,0.137505,0.1480515,0.158598,0.1691445,0.179691,0.1902375,0.200784,0.2113305,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877 -Commercial DW - Class 10/Moderate,0.1269585,0.137505,0.1480515,0.158598,0.1691445,0.179691,0.1902375,0.200784,0.2113305,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877 -Commercial DW - Class 10/Conservative,0.1269585,0.137505,0.1480515,0.158598,0.1691445,0.179691,0.1902375,0.200784,0.2113305,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877 -Midsize DW - Class 10/Advanced,0.11403569999999999,0.1276794,0.1413231,0.15496680000000002,0.16861050000000002,0.18225420000000003,0.19589790000000004,0.20954160000000005,0.22318530000000006,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829 -Midsize DW - Class 10/Moderate,0.11403569999999999,0.1276794,0.1413231,0.15496680000000002,0.16861050000000002,0.18225420000000003,0.19589790000000004,0.20954160000000005,0.22318530000000006,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829 -Midsize DW - Class 10/Conservative,0.11403569999999999,0.1276794,0.1413231,0.15496680000000002,0.16861050000000002,0.18225420000000003,0.19589790000000004,0.20954160000000005,0.22318530000000006,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829 -Large DW - Class 10/Advanced,0.1463338,0.1591676,0.1720014,0.18483519999999998,0.19766899999999998,0.21050279999999996,0.22333659999999994,0.23617039999999995,0.24900419999999993,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838 -Large DW - Class 10/Moderate,0.1463338,0.1591676,0.1720014,0.18483519999999998,0.19766899999999998,0.21050279999999996,0.22333659999999994,0.23617039999999995,0.24900419999999993,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838 -Large DW - Class 10/Conservative,0.1463338,0.1591676,0.1720014,0.18483519999999998,0.19766899999999998,0.21050279999999996,0.22333659999999994,0.23617039999999995,0.24900419999999993,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential DW - Class 1/Advanced,0.4082964,0.4190031,0.4297098,0.4404165,0.4511232,0.4618299,0.4725366,0.4832433,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006 +Residential DW - Class 1/Moderate,0.4082964,0.4190031,0.4297098,0.4404165,0.4511232,0.4618299,0.4725366,0.4832433,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006 +Residential DW - Class 1/Conservative,0.4082964,0.4190031,0.4297098,0.4404165,0.4511232,0.4618299,0.4725366,0.4832433,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006,0.49395000000000006 +Commercial DW - Class 1/Advanced,0.46543439999999997,0.4788111,0.49218779999999995,0.5055645,0.5189412,0.5323178999999999,0.5456945999999999,0.5590712999999999,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448 +Commercial DW - Class 1/Moderate,0.46543439999999997,0.4788111,0.49218779999999995,0.5055645,0.5189412,0.5323178999999999,0.5456945999999999,0.5590712999999999,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448 +Commercial DW - Class 1/Conservative,0.46543439999999997,0.4788111,0.49218779999999995,0.5055645,0.5189412,0.5323178999999999,0.5456945999999999,0.5590712999999999,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448,0.572448 +Midsize DW - Class 1/Advanced,0.44129759999999996,0.4591154,0.4769332,0.49475100000000005,0.5125688,0.5303866000000002,0.5482044000000001,0.5660222000000001,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384 +Midsize DW - Class 1/Moderate,0.44129759999999996,0.4591154,0.4769332,0.49475100000000005,0.5125688,0.5303866000000002,0.5482044000000001,0.5660222000000001,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384 +Midsize DW - Class 1/Conservative,0.44129759999999996,0.4591154,0.4769332,0.49475100000000005,0.5125688,0.5303866000000002,0.5482044000000001,0.5660222000000001,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384,0.58384 +Large DW - Class 1/Advanced,0.4907460000000001,0.5048525000000001,0.5189590000000002,0.5330655000000002,0.5471720000000002,0.5612785000000002,0.5753850000000003,0.5894915000000003,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001 +Large DW - Class 1/Moderate,0.4907460000000001,0.5048525000000001,0.5189590000000002,0.5330655000000002,0.5471720000000002,0.5612785000000002,0.5753850000000003,0.5894915000000003,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001 +Large DW - Class 1/Conservative,0.4907460000000001,0.5048525000000001,0.5189590000000002,0.5330655000000002,0.5471720000000002,0.5612785000000002,0.5753850000000003,0.5894915000000003,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001,0.6035980000000001 +Residential DW - Class 2/Advanced,0.37698620000000005,0.3876573000000001,0.3983284000000001,0.40899950000000007,0.41967060000000006,0.43034170000000005,0.4410128000000001,0.4516839,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996 +Residential DW - Class 2/Moderate,0.37698620000000005,0.3876573000000001,0.3983284000000001,0.40899950000000007,0.41967060000000006,0.43034170000000005,0.4410128000000001,0.4516839,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996 +Residential DW - Class 2/Conservative,0.37698620000000005,0.3876573000000001,0.3983284000000001,0.40899950000000007,0.41967060000000006,0.43034170000000005,0.4410128000000001,0.4516839,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996,0.46235499999999996 +Commercial DW - Class 2/Advanced,0.425954,0.43988249999999995,0.453811,0.4677395000000001,0.4816680000000001,0.49559650000000016,0.5095250000000002,0.5234535000000002,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382 +Commercial DW - Class 2/Moderate,0.425954,0.43988249999999995,0.453811,0.4677395000000001,0.4816680000000001,0.49559650000000016,0.5095250000000002,0.5234535000000002,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382 +Commercial DW - Class 2/Conservative,0.425954,0.43988249999999995,0.453811,0.4677395000000001,0.4816680000000001,0.49559650000000016,0.5095250000000002,0.5234535000000002,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382,0.537382 +Midsize DW - Class 2/Advanced,0.40224440000000006,0.4207386000000001,0.4392328000000001,0.4577270000000001,0.4762212000000001,0.49471540000000014,0.5132096000000002,0.5317038000000002,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198 +Midsize DW - Class 2/Moderate,0.40224440000000006,0.4207386000000001,0.4392328000000001,0.4577270000000001,0.4762212000000001,0.49471540000000014,0.5132096000000002,0.5317038000000002,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198 +Midsize DW - Class 2/Conservative,0.40224440000000006,0.4207386000000001,0.4392328000000001,0.4577270000000001,0.4762212000000001,0.49471540000000014,0.5132096000000002,0.5317038000000002,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198,0.550198 +Large DW - Class 2/Advanced,0.4532058,0.46807770000000004,0.48294960000000003,0.49782150000000003,0.5126934000000001,0.5275653,0.5424372000000001,0.5573091,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181 +Large DW - Class 2/Moderate,0.4532058,0.46807770000000004,0.48294960000000003,0.49782150000000003,0.5126934000000001,0.5275653,0.5424372000000001,0.5573091,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181 +Large DW - Class 2/Conservative,0.4532058,0.46807770000000004,0.48294960000000003,0.49782150000000003,0.5126934000000001,0.5275653,0.5424372000000001,0.5573091,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181,0.572181 +Residential DW - Class 3/Advanced,0.3659413,0.37668026250000003,0.38741922500000003,0.39815818750000004,0.40889715000000004,0.41963611250000005,0.43037507500000005,0.44111403750000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006 +Residential DW - Class 3/Moderate,0.3659413,0.37668026250000003,0.38741922500000003,0.39815818750000004,0.40889715000000004,0.41963611250000005,0.43037507500000005,0.44111403750000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006 +Residential DW - Class 3/Conservative,0.3659413,0.37668026250000003,0.38741922500000003,0.39815818750000004,0.40889715000000004,0.41963611250000005,0.43037507500000005,0.44111403750000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006,0.45185300000000006 +Commercial DW - Class 3/Advanced,0.4122836,0.4263634,0.4404432,0.45452299999999995,0.4686027999999999,0.48268259999999985,0.4967623999999998,0.5108421999999998,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922 +Commercial DW - Class 3/Moderate,0.4122836,0.4263634,0.4404432,0.45452299999999995,0.4686027999999999,0.48268259999999985,0.4967623999999998,0.5108421999999998,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922 +Commercial DW - Class 3/Conservative,0.4122836,0.4263634,0.4404432,0.45452299999999995,0.4686027999999999,0.48268259999999985,0.4967623999999998,0.5108421999999998,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922,0.524922 +Midsize DW - Class 3/Advanced,0.38878759999999996,0.40745089999999995,0.42611419999999994,0.44477749999999994,0.4634408,0.48210410000000004,0.5007674000000001,0.5194307000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001 +Midsize DW - Class 3/Moderate,0.38878759999999996,0.40745089999999995,0.42611419999999994,0.44477749999999994,0.4634408,0.48210410000000004,0.5007674000000001,0.5194307000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001 +Midsize DW - Class 3/Conservative,0.38878759999999996,0.40745089999999995,0.42611419999999994,0.44477749999999994,0.4634408,0.48210410000000004,0.5007674000000001,0.5194307000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001,0.5380940000000001 +Large DW - Class 3/Advanced,0.439927,0.4550125,0.470098,0.48518350000000005,0.5002690000000001,0.5153545,0.5304400000000001,0.5455255000000001,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611 +Large DW - Class 3/Moderate,0.439927,0.4550125,0.470098,0.48518350000000005,0.5002690000000001,0.5153545,0.5304400000000001,0.5455255000000001,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611 +Large DW - Class 3/Conservative,0.439927,0.4550125,0.470098,0.48518350000000005,0.5002690000000001,0.5153545,0.5304400000000001,0.5455255000000001,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611,0.560611 +Residential DW - Class 4/Advanced,0.354398,0.36518925,0.3759805,0.38677174999999997,0.397563,0.40835425,0.4191455,0.42993675,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728 +Residential DW - Class 4/Moderate,0.354398,0.36518925,0.3759805,0.38677174999999997,0.397563,0.40835425,0.4191455,0.42993675,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728 +Residential DW - Class 4/Conservative,0.354398,0.36518925,0.3759805,0.38677174999999997,0.397563,0.40835425,0.4191455,0.42993675,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728,0.440728 +Commercial DW - Class 4/Advanced,0.39813259999999995,0.41234589999999993,0.4265591999999999,0.44077249999999996,0.45498579999999994,0.4691990999999999,0.48341239999999996,0.4976257,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999 +Commercial DW - Class 4/Moderate,0.39813259999999995,0.41234589999999993,0.4265591999999999,0.44077249999999996,0.45498579999999994,0.4691990999999999,0.48341239999999996,0.4976257,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999 +Commercial DW - Class 4/Conservative,0.39813259999999995,0.41234589999999993,0.4265591999999999,0.44077249999999996,0.45498579999999994,0.4691990999999999,0.48341239999999996,0.4976257,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999,0.5118389999999999 +Midsize DW - Class 4/Advanced,0.37486800000000003,0.3936915,0.412515,0.4313385,0.450162,0.46898550000000006,0.48780900000000005,0.5066325,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456 +Midsize DW - Class 4/Moderate,0.37486800000000003,0.3936915,0.412515,0.4313385,0.450162,0.46898550000000006,0.48780900000000005,0.5066325,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456 +Midsize DW - Class 4/Conservative,0.37486800000000003,0.3936915,0.412515,0.4313385,0.450162,0.46898550000000006,0.48780900000000005,0.5066325,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456,0.525456 +Large DW - Class 4/Advanced,0.42618539999999994,0.4414755999999999,0.45676579999999994,0.4720559999999999,0.4873461999999999,0.5026363999999999,0.5179265999999998,0.5332167999999998,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507 +Large DW - Class 4/Moderate,0.42618539999999994,0.4414755999999999,0.45676579999999994,0.4720559999999999,0.4873461999999999,0.5026363999999999,0.5179265999999998,0.5332167999999998,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507 +Large DW - Class 4/Conservative,0.42618539999999994,0.4414755999999999,0.45676579999999994,0.4720559999999999,0.4873461999999999,0.5026363999999999,0.5179265999999998,0.5332167999999998,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507,0.548507 +Residential DW - Class 5/Advanced,0.3400156,0.35082465,0.3616337,0.37244275000000004,0.38325180000000003,0.3940608500000001,0.40486990000000006,0.4156789500000001,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003 +Residential DW - Class 5/Moderate,0.3400156,0.35082465,0.3616337,0.37244275000000004,0.38325180000000003,0.3940608500000001,0.40486990000000006,0.4156789500000001,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003 +Residential DW - Class 5/Conservative,0.3400156,0.35082465,0.3616337,0.37244275000000004,0.38325180000000003,0.3940608500000001,0.40486990000000006,0.4156789500000001,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003,0.42648800000000003 +Commercial DW - Class 5/Advanced,0.3806886,0.39503540000000004,0.40938220000000003,0.4237290000000001,0.43807580000000007,0.4524226000000001,0.4667694000000001,0.48111620000000016,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463 +Commercial DW - Class 5/Moderate,0.3806886,0.39503540000000004,0.40938220000000003,0.4237290000000001,0.43807580000000007,0.4524226000000001,0.4667694000000001,0.48111620000000016,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463 +Commercial DW - Class 5/Conservative,0.3806886,0.39503540000000004,0.40938220000000003,0.4237290000000001,0.43807580000000007,0.4524226000000001,0.4667694000000001,0.48111620000000016,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463,0.495463 +Midsize DW - Class 5/Advanced,0.3578512,0.3767993,0.3957474000000001,0.4146955000000001,0.43364360000000013,0.45259170000000015,0.4715398000000002,0.4904879000000002,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436 +Midsize DW - Class 5/Moderate,0.3578512,0.3767993,0.3957474000000001,0.4146955000000001,0.43364360000000013,0.45259170000000015,0.4715398000000002,0.4904879000000002,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436 +Midsize DW - Class 5/Conservative,0.3578512,0.3767993,0.3957474000000001,0.4146955000000001,0.43364360000000013,0.45259170000000015,0.4715398000000002,0.4904879000000002,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436,0.509436 +Large DW - Class 5/Advanced,0.4090974,0.42461010000000005,0.44012280000000004,0.4556355,0.47114819999999996,0.48666089999999995,0.5021735999999999,0.5176862999999998,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199 +Large DW - Class 5/Moderate,0.4090974,0.42461010000000005,0.44012280000000004,0.4556355,0.47114819999999996,0.48666089999999995,0.5021735999999999,0.5176862999999998,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199 +Large DW - Class 5/Conservative,0.4090974,0.42461010000000005,0.44012280000000004,0.4556355,0.47114819999999996,0.48666089999999995,0.5021735999999999,0.5176862999999998,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199,0.533199 +Residential DW - Class 6/Advanced,0.3181038,0.32890395,0.3397041,0.35050425,0.3613044,0.37210455000000003,0.38290470000000004,0.39370485000000005,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505 +Residential DW - Class 6/Moderate,0.3181038,0.32890395,0.3397041,0.35050425,0.3613044,0.37210455000000003,0.38290470000000004,0.39370485000000005,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505 +Residential DW - Class 6/Conservative,0.3181038,0.32890395,0.3397041,0.35050425,0.3613044,0.37210455000000003,0.38290470000000004,0.39370485000000005,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505,0.404505 +Commercial DW - Class 6/Advanced,0.35466499999999995,0.36912749999999994,0.38358999999999993,0.3980524999999999,0.4125149999999999,0.4269774999999999,0.4414399999999999,0.4559024999999999,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365 +Commercial DW - Class 6/Moderate,0.35466499999999995,0.36912749999999994,0.38358999999999993,0.3980524999999999,0.4125149999999999,0.4269774999999999,0.4414399999999999,0.4559024999999999,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365 +Commercial DW - Class 6/Conservative,0.35466499999999995,0.36912749999999994,0.38358999999999993,0.3980524999999999,0.4125149999999999,0.4269774999999999,0.4414399999999999,0.4559024999999999,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365,0.470365 +Midsize DW - Class 6/Advanced,0.3323616,0.3514254,0.37048919999999996,0.389553,0.4086168,0.42768059999999997,0.4467444,0.46580819999999995,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997 +Midsize DW - Class 6/Moderate,0.3323616,0.3514254,0.37048919999999996,0.389553,0.4086168,0.42768059999999997,0.4467444,0.46580819999999995,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997 +Midsize DW - Class 6/Conservative,0.3323616,0.3514254,0.37048919999999996,0.389553,0.4086168,0.42768059999999997,0.4467444,0.46580819999999995,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997,0.48487199999999997 +Large DW - Class 6/Advanced,0.3833586,0.3991294,0.41490020000000005,0.430671,0.44644180000000006,0.46221260000000003,0.4779834,0.4937542,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525 +Large DW - Class 6/Moderate,0.3833586,0.3991294,0.41490020000000005,0.430671,0.44644180000000006,0.46221260000000003,0.4779834,0.4937542,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525 +Large DW - Class 6/Conservative,0.3833586,0.3991294,0.41490020000000005,0.430671,0.44644180000000006,0.46221260000000003,0.4779834,0.4937542,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525,0.509525 +Residential DW - Class 7/Advanced,0.2872742,0.29791192499999997,0.3085496499999999,0.3191873749999999,0.32982509999999987,0.34046282499999986,0.35110054999999984,0.36173827499999983,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376 +Residential DW - Class 7/Moderate,0.2872742,0.29791192499999997,0.3085496499999999,0.3191873749999999,0.32982509999999987,0.34046282499999986,0.35110054999999984,0.36173827499999983,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376 +Residential DW - Class 7/Conservative,0.2872742,0.29791192499999997,0.3085496499999999,0.3191873749999999,0.32982509999999987,0.34046282499999986,0.35110054999999984,0.36173827499999983,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376,0.372376 +Commercial DW - Class 7/Advanced,0.3181572,0.33261079999999993,0.34706439999999994,0.3615179999999999,0.3759715999999999,0.39042519999999986,0.40487879999999987,0.4193323999999998,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786 +Commercial DW - Class 7/Moderate,0.3181572,0.33261079999999993,0.34706439999999994,0.3615179999999999,0.3759715999999999,0.39042519999999986,0.40487879999999987,0.4193323999999998,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786 +Commercial DW - Class 7/Conservative,0.3181572,0.33261079999999993,0.34706439999999994,0.3615179999999999,0.3759715999999999,0.39042519999999986,0.40487879999999987,0.4193323999999998,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786,0.433786 +Midsize DW - Class 7/Advanced,0.29711760000000004,0.31609240000000005,0.33506720000000006,0.354042,0.37301680000000004,0.39199160000000005,0.41096640000000006,0.4299412000000001,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916 +Midsize DW - Class 7/Moderate,0.29711760000000004,0.31609240000000005,0.33506720000000006,0.354042,0.37301680000000004,0.39199160000000005,0.41096640000000006,0.4299412000000001,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916 +Midsize DW - Class 7/Conservative,0.29711760000000004,0.31609240000000005,0.33506720000000006,0.354042,0.37301680000000004,0.39199160000000005,0.41096640000000006,0.4299412000000001,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916,0.448916 +Large DW - Class 7/Advanced,0.34683300000000006,0.3628085000000001,0.37878400000000007,0.3947595000000001,0.41073500000000013,0.42671050000000016,0.44268600000000013,0.45866150000000017,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003 +Large DW - Class 7/Moderate,0.34683300000000006,0.3628085000000001,0.37878400000000007,0.3947595000000001,0.41073500000000013,0.42671050000000016,0.44268600000000013,0.45866150000000017,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003 +Large DW - Class 7/Conservative,0.34683300000000006,0.3628085000000001,0.37878400000000007,0.3947595000000001,0.41073500000000013,0.42671050000000016,0.44268600000000013,0.45866150000000017,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003,0.47463700000000003 +Residential DW - Class 8/Advanced,0.24957380000000007,0.2598177000000001,0.27006160000000007,0.2803055000000001,0.2905494000000001,0.30079330000000015,0.3110372000000002,0.3212811000000002,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525 +Residential DW - Class 8/Moderate,0.24957380000000007,0.2598177000000001,0.27006160000000007,0.2803055000000001,0.2905494000000001,0.30079330000000015,0.3110372000000002,0.3212811000000002,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525 +Residential DW - Class 8/Conservative,0.24957380000000007,0.2598177000000001,0.27006160000000007,0.2803055000000001,0.2905494000000001,0.30079330000000015,0.3110372000000002,0.3212811000000002,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525,0.331525 +Commercial DW - Class 8/Advanced,0.2737106,0.28801290000000007,0.30231520000000006,0.3166175000000001,0.33091980000000015,0.34522210000000014,0.3595244000000002,0.37382670000000023,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129 +Commercial DW - Class 8/Moderate,0.2737106,0.28801290000000007,0.30231520000000006,0.3166175000000001,0.33091980000000015,0.34522210000000014,0.3595244000000002,0.37382670000000023,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129 +Commercial DW - Class 8/Conservative,0.2737106,0.28801290000000007,0.30231520000000006,0.3166175000000001,0.33091980000000015,0.34522210000000014,0.3595244000000002,0.37382670000000023,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129,0.388129 +Midsize DW - Class 8/Advanced,0.25443319999999997,0.27293629999999997,0.2914393999999999,0.3099424999999999,0.3284455999999999,0.3469486999999999,0.3654517999999998,0.3839548999999998,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458 +Midsize DW - Class 8/Moderate,0.25443319999999997,0.27293629999999997,0.2914393999999999,0.3099424999999999,0.3284455999999999,0.3469486999999999,0.3654517999999998,0.3839548999999998,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458 +Midsize DW - Class 8/Conservative,0.25443319999999997,0.27293629999999997,0.2914393999999999,0.3099424999999999,0.3284455999999999,0.3469486999999999,0.3654517999999998,0.3839548999999998,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458,0.402458 +Large DW - Class 8/Advanced,0.3016032,0.3175253,0.33344740000000006,0.34936950000000006,0.3652916000000001,0.3812137000000001,0.3971358000000001,0.41305790000000014,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898 +Large DW - Class 8/Moderate,0.3016032,0.3175253,0.33344740000000006,0.34936950000000006,0.3652916000000001,0.3812137000000001,0.3971358000000001,0.41305790000000014,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898 +Large DW - Class 8/Conservative,0.3016032,0.3175253,0.33344740000000006,0.34936950000000006,0.3652916000000001,0.3812137000000001,0.3971358000000001,0.41305790000000014,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898,0.42898 +Residential DW - Class 9/Advanced,0.20893639999999997,0.21848609999999996,0.22803579999999996,0.23758549999999998,0.2471352,0.2566849,0.26623460000000004,0.27578430000000004,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334 +Residential DW - Class 9/Moderate,0.20893639999999997,0.21848609999999996,0.22803579999999996,0.23758549999999998,0.2471352,0.2566849,0.26623460000000004,0.27578430000000004,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334 +Residential DW - Class 9/Conservative,0.20893639999999997,0.21848609999999996,0.22803579999999996,0.23758549999999998,0.2471352,0.2566849,0.26623460000000004,0.27578430000000004,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334,0.285334 +Commercial DW - Class 9/Advanced,0.22493860000000002,0.23835090000000006,0.2517632000000001,0.2651755000000001,0.2785878000000001,0.29200010000000015,0.3054124000000002,0.3188247000000002,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237 +Commercial DW - Class 9/Moderate,0.22493860000000002,0.23835090000000006,0.2517632000000001,0.2651755000000001,0.2785878000000001,0.29200010000000015,0.3054124000000002,0.3188247000000002,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237 +Commercial DW - Class 9/Conservative,0.22493860000000002,0.23835090000000006,0.2517632000000001,0.2651755000000001,0.2785878000000001,0.29200010000000015,0.3054124000000002,0.3188247000000002,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237,0.332237 +Midsize DW - Class 9/Advanced,0.2086694,0.22609559999999998,0.24352179999999998,0.26094799999999996,0.27837419999999996,0.29580039999999996,0.3132265999999999,0.3306527999999999,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079 +Midsize DW - Class 9/Moderate,0.2086694,0.22609559999999998,0.24352179999999998,0.26094799999999996,0.27837419999999996,0.29580039999999996,0.3132265999999999,0.3306527999999999,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079 +Midsize DW - Class 9/Conservative,0.2086694,0.22609559999999998,0.24352179999999998,0.26094799999999996,0.27837419999999996,0.29580039999999996,0.3132265999999999,0.3306527999999999,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079,0.348079 +Large DW - Class 9/Advanced,0.2516386,0.2670534,0.2824682,0.297883,0.3132978,0.3287126,0.3441274,0.35954220000000003,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004 +Large DW - Class 9/Moderate,0.2516386,0.2670534,0.2824682,0.297883,0.3132978,0.3287126,0.3441274,0.35954220000000003,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004 +Large DW - Class 9/Conservative,0.2516386,0.2670534,0.2824682,0.297883,0.3132978,0.3287126,0.3441274,0.35954220000000003,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004,0.37495700000000004 +Residential DW - Class 10/Advanced,0.18704240000000003,0.188281725,0.18952105,0.19076037499999998,0.1919997,0.19323902499999998,0.19447834999999997,0.19571767499999995,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957 +Residential DW - Class 10/Moderate,0.18704240000000003,0.188281725,0.18952105,0.19076037499999998,0.1919997,0.19323902499999998,0.19447834999999997,0.19571767499999995,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957 +Residential DW - Class 10/Conservative,0.18704240000000003,0.188281725,0.18952105,0.19076037499999998,0.1919997,0.19323902499999998,0.19447834999999997,0.19571767499999995,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957,0.196957 +Commercial DW - Class 10/Advanced,0.137505,0.1480515,0.158598,0.1691445,0.179691,0.1902375,0.200784,0.2113305,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877 +Commercial DW - Class 10/Moderate,0.137505,0.1480515,0.158598,0.1691445,0.179691,0.1902375,0.200784,0.2113305,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877 +Commercial DW - Class 10/Conservative,0.137505,0.1480515,0.158598,0.1691445,0.179691,0.1902375,0.200784,0.2113305,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877,0.221877 +Midsize DW - Class 10/Advanced,0.1276794,0.1413231,0.15496680000000002,0.16861050000000002,0.18225420000000003,0.19589790000000004,0.20954160000000005,0.22318530000000006,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829 +Midsize DW - Class 10/Moderate,0.1276794,0.1413231,0.15496680000000002,0.16861050000000002,0.18225420000000003,0.19589790000000004,0.20954160000000005,0.22318530000000006,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829 +Midsize DW - Class 10/Conservative,0.1276794,0.1413231,0.15496680000000002,0.16861050000000002,0.18225420000000003,0.19589790000000004,0.20954160000000005,0.22318530000000006,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829,0.236829 +Large DW - Class 10/Advanced,0.1591676,0.1720014,0.18483519999999998,0.19766899999999998,0.21050279999999996,0.22333659999999994,0.23617039999999995,0.24900419999999993,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838 +Large DW - Class 10/Moderate,0.1591676,0.1720014,0.18483519999999998,0.19766899999999998,0.21050279999999996,0.22333659999999994,0.23617039999999995,0.24900419999999993,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838 +Large DW - Class 10/Conservative,0.1591676,0.1720014,0.18483519999999998,0.19766899999999998,0.21050279999999996,0.22333659999999994,0.23617039999999995,0.24900419999999993,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838,0.261838 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/Market/20/df_capex.csv b/tests/data/Fixed-Bottom_Offshore_Wind/Market/20/df_capex.csv new file mode 100644 index 0000000..b019daf --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/Market/20/df_capex.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,5462.550832369848,5094.404759063653,4875.5549262092645,4722.020175198692,4263.651146110876,3829.295613124674,3410.728337949633,3343.7774992451323,3285.5174365197136,3207.2812724221576,3141.08145831941,3083.8665548677945,3033.5990170228683,2988.8537384617885,2958.8949081013798,2931.03615273454,2905.0183721997228,2880.626813817036,2857.6815376796812,2836.0305427943017,2815.5436693022525,2796.109383287182,2777.6312289765,2760.02494615507,2743.21658539724,2727.1416211172086,2711.7421798514206,2696.967261995978,2682.7713005134847 +Offshore Wind - Class 1/Moderate,6217.537549003377,6050.594891259246,5931.2557072685795,5838.925802633735,5763.930885101322,5700.97021105834,5291.544282275952,4888.852075107402,4491.460278945741,4072.51283498425,3663.0000960065295,3615.862270810396,3574.2345093406543,3537.008235424742,3511.991599288189,3488.66149787881,3466.8138219123107,3446.2791640087826,3426.9151687521285,3408.6011001235547,3391.233850228222,3374.724391496717,3358.9956701796727,3343.980167236275,3329.6190113846337,3315.8598725964,3302.656518621953,3289.967817172063,3277.756959836958 +Offshore Wind - Class 1/Conservative,7549.867055466588,7524.346964544596,7501.037928189001,7479.5964751544225,7459.752640146307,7441.2903400603145,7424.034734950038,7407.84169550011,6874.463003342234,6313.370793819921,5758.409845373221,5208.082210940681,4661.376657071959,4117.577748019326,4100.26493465772,4084.0740017131716,4068.8719067407287,4054.548002773674,4041.008827494427,4028.175109779539,4015.978997982083,4004.3617316888726,3993.272200427305,3982.66605671573,3972.5038312954784,3962.750933130862,3953.3765407221345,3944.3531586306726,3935.6561740041584 +Offshore Wind - Class 2/Advanced,5358.739142998236,4997.589328397251,4782.898624109471,4632.281715654107,4182.623529780819,3756.522615291665,3345.909947900305,3280.231438444361,3223.078621467056,3146.329206691839,3081.3876415122254,3025.26002744198,2975.9477343518092,2932.0528187513814,2902.663410055368,2875.334052750732,2849.810635767615,2825.882619436882,2803.3735007815626,2782.133828788493,2762.0364370540406,2742.9714546924165,2724.8444215677036,2707.5726296266243,2691.083792474087,2675.3142714739247,2660.2075235870307,2645.713436159141,2631.787107365084 +Offshore Wind - Class 2/Moderate,6099.377897155915,5935.607747380369,5818.536715338725,5727.961307946685,5654.391607605821,5592.627539486479,5190.982487228406,4795.942992362201,4406.103572325649,3995.1177208761983,3593.3875214533555,3547.1455153865654,3506.308802120767,3469.790092274592,3445.2488611413337,3422.362012811054,3400.929540141509,3380.7851400765067,3361.7891180488486,3343.823177151232,3326.785983388085,3310.5901722205545,3295.16046379854,3280.4303368995647,3266.3420289287787,3252.8444294135797,3239.891971316572,3227.4444092981566,3215.4657110294934 +Offshore Wind - Class 2/Conservative,7406.3874307080805,7381.352390366644,7358.4863853527395,7337.4523748058255,7317.985493391741,7299.874203623014,7282.946548139545,7267.061169343569,6743.818981066585,6193.3899017697695,5648.975449671825,5109.10650357437,4572.7905668380645,4039.326284040601,4022.3425289928423,4006.4591458335417,3991.546085572757,3977.494364274333,3964.21240438866,3951.6227086915546,3939.658312485724,3928.26178578243,3917.383126796111,3906.9784315199345,3897.0093393822713,3887.441702822251,3878.245587289759,3869.393608214876,3860.8620396949195 +Offshore Wind - Class 3/Advanced,5563.666194857099,5188.705465783053,4965.804712217284,4809.427731107721,4342.574030961793,3900.178299552324,3473.8631867267977,3405.6729467788646,3346.3344641684057,3266.6501330575466,3199.2249980367915,3140.950965854653,3089.752906975992,3044.179439195086,3013.6660435766357,2985.291526998198,2958.792132812655,2933.9490061980596,2910.5791029239003,2888.527317673103,2867.6611623442363,2847.867218252979,2829.0469231213624,2811.114797178504,2793.9954497055987,2777.6226920862823,2761.9383182508886,2746.889887302366,2732.431056122389 +Offshore Wind - Class 3/Moderate,6332.62824425191,6162.59523224895,6041.0472110659675,5947.008043619602,5870.624939042819,5806.498813182058,5389.494232391682,4979.34787876988,4574.600276695524,4147.897677749075,3730.8046237328062,3682.7941509664915,3640.395852003069,3602.4805290910094,3577.0010161147275,3553.2388593653677,3530.9867343662136,3510.0719076762357,3490.3494738991394,3471.696590510754,3454.00771050475,3437.1928084933766,3421.172724221887,3405.879495174652,3391.252365301811,3377.238561100198,3363.790852501856,3350.8673311366247,3338.4304125138055 +Offshore Wind - Class 3/Conservative,7689.620050473284,7663.627437134304,7639.887121519657,7618.048758524303,7597.837393762009,7579.033507198603,7561.458489351737,7544.965660925851,7001.713778059379,6430.2353883344795,5865.001678369514,5304.48731653311,4747.661667351704,4193.796766914002,4176.163542997469,4159.672821076962,4144.189452202149,4129.6002394261195,4115.8105008755465,4102.73930239642,4090.317351048657,4078.4849994694414,4067.19036110524,4056.387758049952,4046.037499307501,4036.103996023863,4026.5560940931773,4017.3657437332995,4008.5077777483943 +Offshore Wind - Class 4/Advanced,5975.833019742907,5573.094469456032,5333.680820228931,5165.719279093875,4664.280086695629,4189.110790265383,3731.213396644922,3657.97153506216,3594.2372192017824,3508.6496839396987,3436.2295811919234,3373.638432539796,3318.6475552929614,3269.697913733989,3236.9240161071007,3206.4475397671245,3177.98499343761,3151.3015572032164,3126.2003282454148,3102.5147817706065,3080.1028949688057,3058.8426013967687,3038.628132310759,3019.367466686351,3000.9797812382362,2983.394230864478,2966.5477312724283,2950.3845155039116,2934.854692642071 +Offshore Wind - Class 4/Moderate,6801.761183217273,6619.1318233949605,6488.579378668923,6387.573443592643,6305.531822094643,6236.6551939994615,5788.758157491227,5348.227348553873,4913.495194579753,4455.1817107127035,4007.1895488563277,3955.6225189303327,3910.0833095790017,3869.359017179189,3841.99196451515,3816.4694344816667,3792.568802720853,3770.1046967594084,3748.921124330627,3728.886373414007,3709.887136193929,3691.8264025542844,3674.6196905425268,3658.1932724704134,3642.4826227521417,3627.430754873791,3612.986669231462,3599.105907474802,3585.7475590519857 +Offshore Wind - Class 4/Conservative,8259.281523874955,8231.363342882703,8205.864317014495,8182.408047019821,8160.699511276999,8140.502559446241,8121.625610406816,8103.9108979927505,7520.413786396996,6906.599295051689,6299.492027699934,5697.453566632146,5099.377331312438,4504.481143033195,4485.541553175938,4467.829169004659,4451.198641648249,4435.528791613096,4420.717508822699,4406.677872213025,4393.335821489715,4380.626831066969,4368.49535572402,4356.89261323105,4345.775475662155,4335.106247657932,4324.850892526213,4314.979697454295,4305.465499609663 +Offshore Wind - Class 5/Advanced,6282.856400383134,5859.426312976391,5607.712002763843,5431.121106911791,4903.919131998218,4404.336990394094,3922.9139229701746,3845.90906670065,3778.9002436638907,3688.91532299003,3612.774466531764,3546.9676819851466,3489.1514266823465,3437.686839438965,3403.2291788025045,3371.186903754147,3341.2619992172013,3313.2076714562813,3286.816817732078,3261.9142654920715,3238.350896329211,3215.9983242841176,3194.745237177849,3174.494957500406,3155.162670693132,3136.673651249446,3118.961710552984,3101.9679773218536,3085.640232396413 +Offshore Wind - Class 5/Moderate,7151.218784281058,6959.206384291097,6821.946382965393,6715.751127323762,6629.494388563569,6557.079053170072,6086.1701084333035,5623.006007892007,5165.9382447845255,4684.077800322827,4213.068962883639,4158.852503535129,4110.973631920612,4068.157136205224,4039.3838248980423,4012.5501615695575,3987.42165891054,3963.8032988704326,3941.531439241944,3920.467161538803,3900.4918362475946,3881.503242423113,3863.4124633646497,3846.142223585428,3829.624449701114,3813.7990508740713,3798.613031863727,3784.018940864715,3769.9743151633556 +Offshore Wind - Class 5/Conservative,8683.622841160915,8654.270351743377,8627.461190398502,8602.799777589971,8579.97601355234,8558.741330650955,8538.894502187832,8520.269668581588,7906.793991996092,7261.443230368062,6623.144272666011,5990.174662702622,5361.370722559387,4735.910139057796,4715.997565453123,4697.375170958373,4679.8902893679615,4663.415310803441,4647.842914359215,4633.082076829197,4619.054414039568,4605.692628686925,4592.937849489374,4580.738965974315,4569.05063284176,4557.833048226926,4547.050955881901,4536.672536488602,4526.66962939618 +Offshore Wind - Class 6/Advanced,6054.327951395894,5646.2993008916155,5403.740750003257,5233.573032524783,4725.547130414371,4244.13636941661,3780.224348597275,3706.0204792688073,3641.448993823569,3554.7372499016396,3481.3657828037544,3417.9525427105277,3362.2392449876024,3312.6466758134006,3279.4423858770924,3248.565562646515,3219.729167046685,3192.6951639698427,3167.264211485968,3143.2674565586763,3120.561324216123,3099.0217523783913,3078.5416418772934,3059.0279738700683,3040.3988163843655,3022.5823264999117,3005.514532974426,2989.1391145062103,2973.405182360072 +Offshore Wind - Class 6/Moderate,6891.104950175169,6706.076724201667,6573.809362360196,6471.476883239043,6388.357507068228,6318.576079478668,5864.795684317246,5418.478415974113,4978.035969393947,4513.70231489282,4059.8255748275124,4007.5811371193035,3961.443680240505,3920.184668080688,3892.4579573404626,3866.600271214404,3842.385770152208,3819.626420831674,3798.1647896929426,3777.866725604021,3758.618033799659,3740.320041133183,3722.8872678337116,3706.2450992633676,3690.3282337554206,3675.0784652402026,3660.4447941138183,3646.3815424701647,3632.8477997574205 +Offshore Wind - Class 6/Conservative,8367.770320398857,8339.48560747076,8313.651536378682,8289.887273123944,8267.893472205405,8247.43121156567,8228.306249235115,8210.358934279791,7619.19746916776,6997.320273052247,6382.238330681363,5772.292048423035,5166.359656728911,4563.649220445412,4544.460841216094,4526.515965372261,4509.6670266687215,4493.791293450005,4478.785325215162,4464.561424819229,4451.0439798059915,4438.168131983535,4425.877338312755,4414.122151351611,4402.8589996993815,4392.049522784438,4381.65957304591,4371.658772458867,4362.019625584684 +Offshore Wind - Class 7/Advanced,6421.601266263206,5988.820290613011,5731.547467050367,5551.056875399363,5012.212688734152,4501.598224119789,4009.5438457884584,3930.838485335038,3862.3498977043,3770.377877246376,3692.5556968900287,3625.295534501015,3566.202626070197,3513.6015237408124,3478.382860319226,3445.6330212011326,3415.0473391875917,3386.373366239308,3359.3996757375103,3333.9474364624434,3309.863649602413,3287.0173792178434,3265.2949848870057,3244.5975717258207,3224.838329538955,3205.9409806579697,3187.8378951733484,3170.469093116158,3153.780581427489 +Offshore Wind - Class 7/Moderate,7309.139612095586,7112.887038516299,6972.595886819772,6864.055647217157,6775.89396238266,6701.87945680084,6220.5713602231,5747.179178251301,5280.018150057534,4787.51663824246,4306.1064315882195,4250.69281197255,4201.756474658073,4157.994601502596,4128.585901652064,4101.1595342313185,4075.476022839443,4051.3361364151237,4028.5724632151287,4007.0432021668807,3986.6267303019517,3967.2187201697593,3948.7284811703275,3931.0768530489104,3914.194321128019,3898.019464145569,3882.498067305242,3867.5817918520374,3853.2269555165312 +Offshore Wind - Class 7/Conservative,8875.383790929918,8845.383273936757,8817.98185197444,8792.775962959942,8769.448078924646,8747.744532273511,8727.459439822973,8708.423394193125,8081.400338044277,7421.798180581692,6769.403486705676,6122.456104869517,5479.766192140526,4840.493585478835,4820.141306593594,4801.107589206534,4783.23655191965,4766.397813136889,4750.481612841166,4735.394710452311,4721.057391372057,4707.4003626603235,4694.364087822995,4681.8955716195005,4669.949247012442,4658.484092581294,4647.463854259805,4636.856269255077,4626.632400835331 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/Market/20/df_fin_assump.csv b/tests/data/Fixed-Bottom_Offshore_Wind/Market/20/df_fin_assump.csv new file mode 100644 index 0000000..e9d9b87 --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/Market/20/df_fin_assump.csv @@ -0,0 +1,5 @@ +Financial Assumptions,Value +Capital Recovery Period (Years),20 +Depreciation Period,5 +Equity Premium During Construction,0.02 +Construction Duration yrs,3 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/Market/20/df_fom.csv b/tests/data/Fixed-Bottom_Offshore_Wind/Market/20/df_fom.csv new file mode 100644 index 0000000..c78b3e0 --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/Market/20/df_fom.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,90.662,84.9785,81.599875,79.229625,77.420125,75.96575,74.755,73.721375,72.822,71.614125,70.592125,69.708875,68.932875,68.242125,67.779625,67.3495,66.94787500000001,66.57124999999999,66.217,65.88275,65.5665,65.26650000000001,64.98125,64.709375,64.44987499999999,64.20175,63.964,63.735875,63.51675 +Offshore Wind - Class 1/Moderate,90.662,87.639125,85.47825,83.806375,82.4485,81.30850000000001,80.32825000000001,79.469875,78.7075,77.55475,76.57300000000001,75.719375,74.96562499999999,74.29162500000001,73.83862500000001,73.41624999999999,73.020625,72.64875,72.298125,71.9665,71.652125,71.353125,71.068375,70.7965,70.53637499999999,70.28725,70.04825,69.8185,69.597375 +Offshore Wind - Class 1/Conservative,90.662,90.167625,89.716125,89.30075000000001,88.916375,88.55874999999999,88.2245,87.910875,87.615375,86.78312500000001,86.06975,85.44600000000001,84.892375,84.395125,84.05975,83.74612499999999,83.45174999999999,83.17425,82.912,82.663375,82.42712499999999,82.20212500000001,81.98724999999999,81.781875,81.58500000000001,81.396125,81.21449999999999,81.03975,80.87125 +Offshore Wind - Class 2/Advanced,90.45362499999999,84.78325,81.41237500000001,79.0475,77.242375,75.79125,74.58325,73.55199999999999,72.65475,71.449625,70.43,69.54875,68.77449999999999,68.08525,67.623875,67.19475,66.794,66.418375,66.064875,65.731375,65.415875,65.1165,64.831875,64.56075,64.301875,64.05425,63.817125,63.5895,63.370875 +Offshore Wind - Class 2/Moderate,90.45362499999999,87.43775,85.281875,83.613875,82.259125,81.12175,80.14362500000001,79.28725,78.526625,77.376625,76.397,75.5455,74.7935,74.121,73.669,73.2475,72.852875,72.481875,72.132125,71.80125000000001,71.4875,71.18925,70.905125,70.633875,70.374375,70.12587500000001,69.88725,69.658125,69.4375 +Offshore Wind - Class 2/Conservative,90.45362499999999,89.9605,89.51,89.095625,88.712125,88.35525000000001,88.02187500000001,87.708875,87.41412499999998,86.583875,85.87199999999999,85.24974999999999,84.69737500000001,84.20125,83.86675,83.55375000000001,83.26,82.983125,82.72149999999999,82.4735,82.23775,82.01325,81.799,81.594,81.397625,81.209125,81.027875,80.8535,80.6855 +Offshore Wind - Class 3/Advanced,90.520875,84.84625,81.47287499999999,79.10624999999999,77.29974999999999,75.8475,74.638625,73.60674999999999,72.708625,71.50274999999999,70.482375,69.600375,68.825625,68.135875,67.674125,67.244625,66.843625,66.467625,66.114,65.78025,65.4645,65.164875,64.88012499999999,64.60875,64.349625,64.101875,63.8645,63.63675,63.417874999999995 +Offshore Wind - Class 3/Moderate,90.520875,87.50275,85.34525000000001,83.67599999999999,82.32025,81.182,80.20325,79.346125,78.58500000000001,77.434125,76.45375,75.601625,74.84899999999999,74.176,73.72375,73.30199999999999,72.907,72.53575,72.185625,71.854625,71.540625,71.242125,70.95775,70.68625,70.426625,70.177875,69.93925,69.709875,69.489 +Offshore Wind - Class 3/Conservative,90.520875,90.02725,89.5765,89.16175000000001,88.778,88.421,88.08725000000001,87.774,87.479125,86.648125,85.93575,85.313,84.76037500000001,84.26387500000001,83.92899999999999,83.615875,83.321875,83.04475,82.783,82.53475,82.29887500000001,82.07412500000001,81.85974999999999,81.65462500000001,81.458,81.269375,81.088125,80.91362500000001,80.745375 +Offshore Wind - Class 4/Advanced,90.50575,84.832,81.45925,79.093,77.28675,75.83487500000001,74.62625,73.594375,72.6965,71.49074999999999,70.4705,69.58875,68.81412499999999,68.1245,67.66275,67.23349999999999,66.8325,66.4565,66.102875,65.76925,65.4535,65.154,64.86925000000001,64.597875,64.338875,64.091125,63.85375,63.626125,63.40725 +Offshore Wind - Class 4/Moderate,90.50575,87.488125,85.33099999999999,83.66199999999999,82.3065,81.16837500000001,80.18974999999999,79.332875,78.571875,77.421125,76.441,75.589,74.8365,74.163625,73.711375,73.28975,72.89475,72.52362500000001,72.173625,71.8425,71.528625,71.23025,70.945875,70.6745,70.414875,70.166125,69.9275,69.698125,69.4775 +Offshore Wind - Class 4/Conservative,90.50575,90.01225,89.5615,89.146875,88.76312499999999,88.406125,88.07249999999999,87.75937499999999,87.46449999999999,86.633625,85.921375,85.29875000000001,84.74612499999999,84.24975,83.915,83.601875,83.307875,83.03087500000001,82.769125,82.521,82.28512500000001,82.06049999999999,81.846,81.64087500000001,81.44437500000001,81.255875,81.0745,80.9,80.731875 +Offshore Wind - Class 5/Advanced,91.497125,85.76124999999999,82.35150000000002,79.959375,78.133375,76.6655,75.443625,74.40050000000001,73.49275,72.273875,71.2425,70.351,69.567875,68.870625,68.403875,67.969875,67.5645,67.1845,66.827,66.48962499999999,66.1705,65.867625,65.57975,65.3055,65.043625,64.793125,64.55325,64.323,64.101875 +Offshore Wind - Class 5/Moderate,91.497125,88.44637499999999,86.265625,84.578375,83.208,82.0575,81.06812500000001,80.201875,79.4325,78.269125,77.27825,76.416875,75.65625,74.976,74.51875,74.0925,73.69325,73.318,72.964125,72.62950000000001,72.312125,72.010375,71.723,71.448625,71.186125,70.93475,70.6935,70.461625,70.2385 +Offshore Wind - Class 5/Conservative,91.497125,90.998125,90.54249999999999,90.123375,89.735375,89.3745,89.03712499999999,88.720625,88.4225,87.58262500000001,86.8625,86.233125,85.674375,85.172625,84.834125,84.517625,84.220375,83.94037499999999,83.67575000000001,83.42487500000001,83.186375,82.95925,82.7425,82.535125,82.3365,82.145875,81.962625,81.78625,81.61612500000001 +Offshore Wind - Class 6/Advanced,90.82724999999999,85.133375,81.748625,79.374,77.56125,76.104125,74.89125,73.85575,72.95474999999999,71.74475,70.720875,69.836,69.0585,68.3665,67.903125,67.47225,67.069875,66.692625,66.33775,66.002875,65.686,65.3855,65.099625,64.827375,64.567375,64.31875,64.080625,63.852125,63.6325 +Offshore Wind - Class 6/Moderate,90.82724999999999,87.798875,85.634,83.95925,82.59875,81.456625,80.474625,79.61475,78.851,77.696125,76.71249999999999,75.8575,75.102375,74.427,73.97325000000001,73.55000000000001,73.15375,72.78125,72.43,72.09774999999999,71.782625,71.48325,71.197875,70.9255,70.66499999999999,70.415375,70.175875,69.94575,69.72425 +Offshore Wind - Class 6/Conservative,90.82724999999999,90.33200000000001,89.879625,89.46350000000001,89.07849999999999,88.720125,88.38525000000001,88.07112500000001,87.775125,86.941375,86.22662500000001,85.60175,85.047125,84.549,84.21300000000001,83.898875,83.60374999999999,83.32587500000001,83.06312500000001,82.814,82.57737499999999,82.351875,82.13675,81.93087500000001,81.73375,81.544375,81.36250000000001,81.187375,81.01862499999999 +Offshore Wind - Class 7/Advanced,91.0155,85.309875,81.91812499999999,79.538625,77.722125,76.262,75.046625,74.009,73.106,71.8935,70.8675,69.98075,69.20175,68.50825,68.043875,67.612125,67.209,66.830875,66.47525,66.13974999999999,65.82225,65.521,65.234625,64.96175,64.70125,64.452125,64.21350000000001,63.984500000000004,63.7645 +Offshore Wind - Class 7/Moderate,91.0155,87.981,85.81162499999999,84.13325,82.770125,81.625625,80.6415,79.779875,79.0145,77.85725000000001,76.87162500000001,76.01474999999999,75.25812499999999,74.58137500000001,74.12662499999999,73.7025,73.305375,72.932125,72.58012500000001,72.24725000000001,71.9315,71.6315,71.3455,71.072625,70.8115,70.561375,70.321375,70.09075,69.868875 +Offshore Wind - Class 7/Conservative,91.0155,90.51925,90.066,89.649125,89.263125,88.904125,88.568625,88.25375,87.957125,87.121625,86.405375,85.77925,85.2235,84.724375,84.38762499999999,84.07287500000001,83.77725,83.498625,83.235375,82.98575,82.74862499999999,82.52274999999999,82.30712499999998,82.100875,81.90325,81.71350000000001,81.53125,81.35575,81.18662499999999 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/Market/20/df_gcc.csv b/tests/data/Fixed-Bottom_Offshore_Wind/Market/20/df_gcc.csv new file mode 100644 index 0000000..d9068d0 --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/Market/20/df_gcc.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,1084.6748,1011.5737,968.1176,937.6309,846.6146,760.3665,677.2534,663.9593,652.3908,636.8558,623.7108,612.3499,602.3685,593.4836,587.5348,582.003,576.8368,571.9935,567.4373,563.1382,559.0702,555.2112,551.5421,548.0461,544.7085,541.5166,538.4588,535.525,532.7062 +Offshore Wind - Class 1/Moderate,1234.5893,1201.4402,1177.7435,1159.41,1144.5186,1132.0167,1050.7188,970.758,891.8496,808.6611,727.3459,717.986,709.7201,702.3283,697.3608,692.7283,688.3901,684.3126,680.4676,676.831,673.3825,670.1043,666.9811,663.9995,661.1479,658.4158,655.7941,653.2745,650.8499 +Offshore Wind - Class 1/Conservative,1499.1441,1494.0767,1489.4483,1485.1908,1481.2505,1477.5845,1474.1581,1470.9427,1365.0321,1253.6184,1143.4223,1034.1461,925.5892,817.6094,814.1717,810.9567,807.9381,805.0939,802.4055,799.8571,797.4354,795.1286,792.9266,790.8206,788.8027,786.8661,785.0047,783.213,781.486 +Offshore Wind - Class 2/Advanced,998.0205,930.7594,890.775,862.7239,778.9788,699.621,623.1478,610.9158,600.2715,585.9776,573.8828,563.4295,554.2455,546.0704,540.5969,535.507,530.7535,526.2971,522.105,518.1492,514.4063,510.8556,507.4796,504.2628,501.1919,498.255,495.4415,492.7421,490.1484 +Offshore Wind - Class 2/Moderate,1135.9583,1105.4575,1083.654,1066.7851,1053.0833,1041.5803,966.7772,893.2044,820.6001,744.0574,669.2385,660.6263,653.0208,646.2195,641.6489,637.3864,633.3948,629.6431,626.1052,622.7592,619.5862,616.5698,613.6962,610.9528,608.329,605.8152,603.4029,601.0846,598.8537 +Offshore Wind - Class 2/Conservative,1379.3779,1374.7154,1370.4568,1366.5394,1362.9138,1359.5407,1356.3881,1353.4296,1255.9801,1153.4673,1052.0746,951.5285,851.6441,752.2909,749.1278,746.1696,743.3922,740.7752,738.3015,735.9568,733.7285,731.606,729.58,727.6422,725.7855,724.0036,722.2909,720.6423,719.0534 +Offshore Wind - Class 3/Advanced,1099.023,1024.9548,980.924,950.0339,857.8136,770.4247,686.2122,672.7422,661.0207,645.2802,631.9613,620.4501,610.3367,601.3343,595.3068,589.7018,584.4672,579.5598,574.9434,570.5874,566.4656,562.5556,558.8379,555.2957,551.914,548.6798,545.5816,542.609,539.7528 +Offshore Wind - Class 3/Moderate,1250.9205,1217.3329,1193.3228,1174.7467,1159.6583,1146.9911,1064.6178,983.5992,903.6471,819.3581,736.9673,727.4835,719.1083,711.6187,706.5856,701.8917,697.4961,693.3647,689.4688,685.7842,682.29,678.9685,675.8039,672.783,669.8936,667.1254,664.469,661.9161,659.4594 +Offshore Wind - Class 3/Conservative,1518.9749,1513.8404,1509.1509,1504.837,1500.8445,1497.1301,1493.6584,1490.4005,1383.0888,1270.2014,1158.5475,1047.8259,937.8329,828.4248,824.9416,821.6841,818.6256,815.7437,813.0197,810.4377,807.9839,805.6466,803.4155,801.2816,799.2371,797.2748,795.3888,793.5734,791.8236 +Offshore Wind - Class 4/Advanced,1214.6721,1132.8098,1084.1456,1050.0051,948.0805,851.4957,758.4216,743.5341,730.5792,713.1824,698.462,685.7394,674.5618,664.6121,657.9503,651.7555,645.9701,640.5463,635.4442,630.6297,626.0742,621.7528,617.6439,613.7289,609.9913,606.4168,602.9925,599.7071,596.5505 +Offshore Wind - Class 4/Moderate,1382.5536,1345.4316,1318.895,1298.3641,1281.688,1267.6878,1176.6465,1087.1024,998.737,905.5783,814.5176,804.0359,794.7794,786.5016,780.9389,775.7511,770.8929,766.3268,762.0209,757.9486,754.0867,750.4156,746.9181,743.5792,740.3858,737.3263,734.3903,731.5689,728.8536 +Offshore Wind - Class 4/Conservative,1678.8151,1673.1403,1667.9573,1663.1895,1658.7769,1654.6716,1650.8346,1647.2338,1528.6298,1403.8634,1280.4603,1158.0875,1036.5201,915.5991,911.7494,908.1491,904.7687,901.5836,898.573,895.7192,893.0073,890.424,887.9581,885.5997,883.34,881.1713,879.0867,877.0803,875.1464 +Offshore Wind - Class 5/Advanced,1403.7543,1309.149,1252.9094,1213.4544,1095.6637,984.044,876.4815,859.2766,844.3051,824.2001,807.1882,792.4853,779.5676,768.0691,760.3703,753.2113,746.5253,740.2572,734.3608,728.7969,723.5322,718.5381,713.7896,709.2651,704.9458,700.8149,696.8576,693.0607,689.4127 +Offshore Wind - Class 5/Moderate,1597.7692,1554.8686,1524.2011,1500.4743,1481.2023,1465.0228,1359.8095,1256.3265,1154.2056,1046.5454,941.3097,929.1963,918.499,908.9326,902.5039,896.5086,890.8942,885.6173,880.6411,875.9348,871.4718,867.2293,863.1873,859.3287,855.6382,852.1024,848.7094,845.4487,842.3108 +Offshore Wind - Class 5/Conservative,1940.1483,1933.5902,1927.6003,1922.0903,1916.9909,1912.2465,1907.8122,1903.6509,1766.5844,1622.3962,1479.7835,1338.3616,1197.8703,1058.1261,1053.6771,1049.5164,1045.6098,1041.9289,1038.4496,1035.1516,1032.0175,1029.0321,1026.1824,1023.4568,1020.8453,1018.339,1015.93,1013.6112,1011.3763 +Offshore Wind - Class 6/Advanced,1342.4978,1252.0208,1198.2354,1160.5021,1047.8515,941.1026,838.2339,821.7798,807.4616,788.234,771.9645,757.9031,745.5491,734.5524,727.1896,720.3429,713.9487,707.9541,702.315,696.9939,691.959,687.1828,682.6415,678.3145,674.1836,670.233,666.4483,662.8172,659.3283 +Offshore Wind - Class 6/Moderate,1528.0463,1487.0178,1457.6886,1434.9972,1416.5662,1401.0927,1300.4706,1201.5034,1103.8389,1000.8767,900.2332,888.6484,878.4178,869.269,863.1208,857.3871,852.0177,846.971,842.2121,837.7111,833.4429,829.3855,825.5199,821.8296,818.3002,814.9187,811.6738,808.5554,805.5544 +Offshore Wind - Class 6/Conservative,1855.4848,1849.2129,1843.4844,1838.2149,1833.3379,1828.8006,1824.5598,1820.5801,1689.4949,1551.5987,1415.2093,1279.9587,1145.5981,1011.952,1007.6971,1003.718,999.9819,996.4616,993.1341,989.9801,986.9827,984.1276,981.4022,978.7956,976.2981,973.9012,971.5973,969.3797,967.2423 +Offshore Wind - Class 7/Advanced,1477.7456,1378.1536,1318.9497,1277.415,1153.4156,1035.9125,922.6804,904.5687,888.808,867.6433,849.7348,834.2568,820.6583,808.5537,800.4491,792.9127,785.8743,779.2758,773.0686,767.2115,761.6693,756.4119,751.4131,746.6502,742.1032,737.7545,733.5886,729.5917,725.7513 +Offshore Wind - Class 7/Moderate,1681.9869,1636.825,1604.5411,1579.5637,1559.2758,1542.2435,1431.4844,1322.5469,1215.0433,1101.7083,990.9257,978.1739,966.9126,956.8421,950.0745,943.7631,937.8528,932.2977,927.0593,922.105,917.4067,912.9405,908.6855,904.6235,900.7385,897.0163,893.4445,890.012,886.7086 +Offshore Wind - Class 7/Conservative,2042.4126,2035.5089,2029.2032,2023.4028,2018.0346,2013.0401,2008.3721,2003.9915,1859.7003,1707.912,1557.7822,1408.906,1261.0095,1113.8995,1109.216,1104.8359,1100.7234,1096.8485,1093.1858,1089.714,1086.4147,1083.2719,1080.272,1077.4027,1074.6536,1072.0152,1069.4793,1067.0382,1064.6855 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/Market/20/df_lcoe.csv b/tests/data/Fixed-Bottom_Offshore_Wind/Market/20/df_lcoe.csv new file mode 100644 index 0000000..d82b793 --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/Market/20/df_lcoe.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,96.47448684002595,88.63776577054529,83.79358136210021,80.29333743939435,73.21827447254525,66.76021301180648,60.732085709395115,59.344050121050344,58.155651864718486,56.56641325738564,55.24107838843273,54.10382870673899,53.1066331058712,52.234224246129365,51.6502528398843,51.10188856434309,50.60411827785484,50.133623349246584,49.687469937277626,49.28181760929901,48.88623507599278,48.51748302688417,48.16464357371294,47.83533988645317,47.5102853721531,47.21527163810956,46.922492514254195,46.640073136436015,46.37598253690053 +Offshore Wind - Class 1/Moderate,106.75646100812075,103.98298918390489,101.43679324907673,99.22630001764014,97.43828480559368,95.93922339348784,89.91548669744007,84.06479990142155,78.35689966655774,72.21282712023664,66.32130707594126,65.31246146505755,64.43105308895363,63.64301536692487,63.12038008188745,62.62837629892692,62.175809776284424,61.73456229887382,61.33930489679162,60.95068104435532,60.591397875368855,60.247516709726206,59.92970127986604,59.61270482829897,59.31934114881788,59.036763181141126,58.76414651064316,58.50073550385327,58.257469349223705 +Offshore Wind - Class 1/Conservative,124.90112139357592,125.91771907896955,125.8098687548868,125.29340764842762,124.81918263912826,124.34494578500943,123.91867285116497,123.51253719215863,116.00285566353493,107.83134125141501,99.82811942831175,91.9621139467172,84.22437086494932,76.55940323360707,76.17818643426637,75.81813601797921,75.47678551833519,75.16774068110226,74.87342061841197,74.59233005130602,74.3232224438583,74.06500775596231,73.81670270245216,73.5928820147776,73.36200774203832,73.15411727474721,72.95325985917972,72.75896467471577,72.57074137342144 +Offshore Wind - Class 2/Advanced,98.93615578660794,90.88951297447821,85.93637156958678,82.34325472180565,75.09458664137405,68.49895198949586,62.3330284340936,60.90972791295629,59.6809403475057,58.06152412520321,56.70297722078445,55.5274340040988,54.518597678980235,53.617053479480084,53.013634684368256,52.45724407374141,51.94311025199255,51.46725126127002,51.016166026881486,50.58733644509506,50.18846397195761,49.80755386275924,49.44301370642973,49.10307566884895,48.776683317238,48.472246372135835,48.169775998773694,47.88729479776184,47.61459602571331 +Offshore Wind - Class 2/Moderate,109.43954771558255,106.59101231191588,103.99115592729987,101.72218030454988,99.86937453326946,98.35852082875984,92.16716509554405,86.19512748153691,80.36893495609232,74.09016831295091,68.0713478780315,67.02840852299535,66.11754948509544,65.31692867984945,64.7769642634361,64.2684779620968,63.80109071459175,63.35806328958136,62.949981905500785,62.56125188285767,62.1900201612747,61.834660553321314,61.49377679461076,61.17883783412219,60.8758913599321,60.58403891935303,60.31487423152995,60.042667248342674,59.779243904446055 +Offshore Wind - Class 2/Conservative,127.97494477486475,129.00406536295017,128.91326773954285,128.37782226750807,127.85862457656916,127.39492727451615,126.95333335226195,126.56029806955019,118.8570044941885,110.52082055766272,102.33326539839642,94.309180928281,86.39672771384753,78.55970074040385,78.16589995182024,77.79379242252477,77.45780348073586,77.12187690271755,76.81797186452823,76.54432406447842,76.26622883470003,75.99933268504296,75.75911647935808,75.51170956492442,75.28926038155407,75.07463069017842,74.86723251454016,74.66657684728442,74.47219625498072 +Offshore Wind - Class 3/Advanced,101.36394437308094,93.11910712168084,88.05233470900545,84.35647607936392,76.90982693605667,70.11431593513902,63.745817235617714,62.2890703472235,61.03127993807673,59.3735788370192,57.971190658100326,56.779426081478256,55.73548511730471,54.81272574885912,54.2058346558302,53.63617743566142,53.10977713304174,52.61212812591654,52.15039852676686,51.71144358988635,51.303103118608,50.91317097808159,50.540036339493206,50.192011085873716,49.85786357805661,49.5461661230575,49.236529273195714,48.94733008947132,48.66812770813047 +Offshore Wind - Class 3/Moderate,112.215961491044,109.29155051841211,106.63594470988296,104.31479335598239,102.44125784384978,100.87337345930447,94.49001758141816,88.3310482455386,82.32146659976303,75.84896652862598,69.62782728300749,68.5756134264684,67.64377149142322,66.82465135864508,66.25840319233097,65.75205707641211,65.2738383736544,64.82058709025416,64.38962482636386,63.9920148160312,63.612281283704725,63.24879859197772,62.91314400978173,62.59088076638531,62.28092157018469,61.9822901594822,61.69414686678093,61.415696915603846,61.15883264454034 +Offshore Wind - Class 3/Conservative,131.36657929024452,132.43647969972452,132.34859880645374,131.80090917939168,131.26972280049492,130.7953163364079,130.34344677537055,129.94125440853352,121.98603931260406,113.35847091123509,104.93283348039029,96.64968601535816,88.46159459332368,80.37181159319331,79.9691124799782,79.60595873427577,79.24506445932094,78.91871841504539,78.60789177451228,78.31094833926804,78.02660579958827,77.77051268782373,77.50801809482476,77.27177008360847,77.02754998170539,76.80805755476818,76.59599374083139,76.39080079534104,76.19199318766235 +Offshore Wind - Class 4/Advanced,106.44727832424898,97.82072124420657,92.47076309080971,88.61232344284859,80.69839834047467,73.4717358679315,66.70997464719204,65.18224071805825,63.87600604943124,62.124343557991345,60.65337556198106,59.4032237238793,58.30810723368559,57.34007038789466,56.692126054338765,56.09466406128175,55.54246457953566,55.020476555983166,54.53610097986462,54.07568311874943,53.647283752003005,53.23825595386535,52.84684926169239,52.481704933994074,52.13117194295015,51.794057164519685,51.47927939939813,51.175862311385146,50.88292519556309 +Offshore Wind - Class 4/Moderate,118.0238882636173,114.98570715883156,112.20951071406445,109.75275234354318,107.78897572792849,106.14548416659994,99.36077779458888,92.81151717384763,86.41910342699751,79.52516929757907,72.92848698584713,71.8109989233771,70.8496433647666,69.9767570300308,69.39803611167589,68.85313693209393,68.35210681357803,67.87729613092655,67.42586151076854,67.00923089384334,66.61141301369803,66.23063800600691,65.8789111684481,65.54125595106619,65.20309852443249,64.8902823705219,64.60169639887343,64.30997487050952,64.04084041199523 +Offshore Wind - Class 4/Conservative,138.45320065261527,139.60721572807267,139.52470801295743,138.95101584194023,138.3942962490445,137.89705869872066,137.4234458908863,136.9720029322858,128.52269354471107,119.33917347271289,110.36753250712442,101.52350526072507,92.82335150812686,84.20441056909539,83.78274939845458,83.38439044944936,83.02451035446985,82.66495390930577,82.33952108790172,82.02866983003737,81.74856995290871,81.46282917111724,81.18801944045381,80.94062301093976,80.70234038190141,80.45522609406298,80.23314264938733,80.01829357553962,79.81016835694797 +Offshore Wind - Class 5/Advanced,113.90046061685987,104.6695730579165,98.96704822534443,94.80817494548842,86.31287249419455,78.53743051975191,71.26196055982255,69.61803875605472,68.21300051559584,66.34268035304875,64.77382417065081,63.42935474387183,62.25175877966866,61.22337206640281,60.52663320345593,59.89633962707962,59.30265038833629,58.74139357573838,58.22069897939707,57.73723158102905,57.276723874813804,56.83695402515625,56.416105026968864,56.02368264088416,55.64690054078788,55.29549122507218,54.957235287763076,54.6202780043519,54.30552695450597 +Offshore Wind - Class 5/Moderate,126.38998371846328,123.1469500461009,120.18421603329676,117.56386973326701,115.44907959725406,113.67943052520599,106.38727323816045,99.32549000853584,92.43324932309183,85.03938250444413,77.9103817998884,76.72617332366215,75.69364516238389,74.75584085662993,74.1342502264554,73.56452973722564,73.0263958170462,72.51630704385178,72.04652129888258,71.58388300441703,71.17164545736954,70.76250631880916,70.38487756779989,70.00752766583958,69.65881385533271,69.33743950613123,69.01314978184043,68.69975679994218,68.41086251612388 +Offshore Wind - Class 5/Conservative,148.43031644623548,149.67652700529388,149.5889535066959,148.97113293552766,148.4045957284669,147.86920377298017,147.35904910401302,146.8726627171265,137.7580033793179,127.85337282108793,118.17810746784268,108.6646364390098,99.25888573225856,89.98491698427499,89.53211657554073,89.10428515781122,88.71808149566824,88.35128950778406,88.00185297526639,87.66801848962399,87.34828207844458,87.04139727946917,86.76535744061935,86.49989705226783,86.22521048793735,85.97855626583372,85.7402116818537,85.50958453746924,85.28610469053802 +Offshore Wind - Class 6/Advanced,141.20954491689685,129.76250456383084,122.706923329596,117.55907401045701,107.0465160400425,97.46956657188169,88.4678660218802,86.44758499226305,84.69739641632412,82.38102673530253,80.43557443409108,78.76127651177495,77.32294153629027,76.04236332066577,75.1706435844064,74.38989376813811,73.6545208666901,72.95930874636738,72.31844144220517,71.70930643940356,71.12878341479087,70.5922175592432,70.07887338311342,69.58682847353795,69.13182238803151,68.67704600769106,68.25615535138513,67.8503399629842,67.45849752373954 +Offshore Wind - Class 6/Moderate,156.59772540444771,152.597057389956,148.91104920620188,145.67529515788007,143.02937350895078,140.877432665116,131.86775612853586,123.12565822113572,114.6363195472131,105.49083340845392,96.70947597409062,95.24479558218096,93.95362290778004,92.80553597237966,92.0462726776717,91.30682862795993,90.65641679298831,90.01607323746455,89.43114706132711,88.87386989618767,88.34156249554692,87.85570337692745,87.36658223501584,86.91981935433125,86.49015846069256,86.07623025849375,85.67687282945346,85.29102124372375,84.91769738294661 +Offshore Wind - Class 6/Conservative,183.75333946872976,185.31980362277528,185.2017316800758,184.43063814817188,183.73484381670812,183.02508272005886,182.39933165080984,181.8550414381373,170.5863569644079,158.363740811641,146.44475907813646,134.69444073128244,123.11605543400778,111.67994092492788,111.12215174349205,110.59531358320959,110.09570007470576,109.65140131975278,109.22849259292606,108.79412528805135,108.40807140239944,108.03782048277598,107.68206635915617,107.33951548927193,107.03931223476525,106.72005204802686,106.41124650007859,106.1419129198833,105.85164945321661 +Offshore Wind - Class 7/Advanced,192.93904535514824,177.3632741452648,167.6766216849722,160.65139843636325,146.15260503423318,132.96848332224744,120.55757069740199,117.78929313601567,115.4089157114977,112.24796353577109,109.5823626549916,107.30465016662794,105.33814380849388,103.56043018891067,102.40079764509156,101.31236558601572,100.32014048722937,99.38247830191274,98.49354893022308,97.68089917599877,96.87469633747165,96.13613195278361,95.42950256992168,94.78346988644739,94.13246522929961,93.53703617323949,92.96387488570129,92.41129345847695,91.87783366747416 +Offshore Wind - Class 7/Moderate,214.21299419812217,208.75138194140106,203.72198086400473,199.32757338311015,195.71592989474888,192.77422879044613,180.36271363864608,168.329757348717,156.60867360901662,143.9845805365934,131.88295589015766,129.86789979453445,128.10092648725754,126.53986605967687,125.4959868687307,124.51322980063941,123.584349063428,122.746641514706,121.90789412119659,121.15026437707246,120.4266635728636,119.77618453938352,119.1113816772782,118.51406477985277,117.89849678846313,117.34594105420956,116.81313647245506,116.2579176012289,115.76064416814789 +Offshore Wind - Class 7/Conservative,251.7552578001278,253.94249387795867,253.79976075359446,252.75322790980078,251.73694567676353,250.8676224281188,249.94744261654193,249.16080497862495,233.6209622965839,216.84262728732878,200.35139028297465,184.09602926730705,168.09526786119173,152.30420399318967,151.56001452225502,150.85789655263497,150.19280135412583,149.560622723719,148.95797154150287,148.3818120830603,147.829704150239,147.35354588125293,146.84295011669718,146.40433464718777,145.9821416370105,145.52167551132123,145.12882565018975,144.74894077969677,144.38115918235388 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/Market/20/df_occ.csv b/tests/data/Fixed-Bottom_Offshore_Wind/Market/20/df_occ.csv new file mode 100644 index 0000000..045f8f4 --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/Market/20/df_occ.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,3842.3701,3583.4153,3429.4759,3321.4792,2999.0614,2693.5348,2399.1137,2352.0203,2311.0401,2256.0086,2209.4435,2169.1984,2133.8401,2102.3662,2081.2931,2061.6972,2043.3962,2026.2391,2010.0994,1994.87,1980.4595,1966.7894,1953.7918,1941.4075,1929.5845,1918.2773,1907.4453,1897.0526,1887.0671 +Offshore Wind - Class 1/Moderate,4373.4293,4256.0015,4172.0581,4107.113,4054.3614,4010.0748,3722.0837,3438.8291,3159.3029,2864.6143,2576.5622,2543.4053,2514.1243,2487.9392,2470.3425,2453.932,2438.5643,2424.1202,2410.4995,2397.6174,2385.4012,2373.7884,2362.7248,2352.1629,2342.0612,2332.383,2323.0957,2314.1705,2305.5813 +Offshore Wind - Class 1/Conservative,5310.5928,5292.6419,5276.2463,5261.1643,5247.2061,5234.2197,5222.0821,5210.6919,4835.5121,4440.8387,4050.4779,3663.3763,3278.8224,2896.3131,2884.1352,2872.7465,2862.0533,2851.9778,2842.4543,2833.4271,2824.8483,2816.6767,2808.8763,2801.4159,2794.2678,2787.4076,2780.8136,2774.4665,2768.3491 +Offshore Wind - Class 2/Advanced,3835.3896,3576.9052,3423.2455,3315.445,2993.6129,2688.6414,2394.7552,2347.7473,2306.8416,2251.91,2205.4296,2165.2576,2129.9635,2098.5468,2077.512,2057.9517,2039.6839,2022.558,2006.4476,1991.2459,1976.8616,1963.2163,1950.2423,1937.8805,1926.079,1914.7923,1903.98,1893.6062,1883.6388 +Offshore Wind - Class 2/Moderate,4365.4841,4248.2695,4164.4787,4099.6515,4046.9958,4002.7896,3715.3218,3432.5817,3153.5634,2859.4101,2571.8813,2538.7847,2509.5568,2483.4194,2465.8546,2449.4739,2434.1341,2419.7162,2406.1203,2393.2616,2381.0676,2369.4759,2358.4324,2347.8897,2337.8063,2328.1457,2318.8753,2309.9663,2301.3928 +Offshore Wind - Class 2/Conservative,5300.945,5283.0267,5266.6609,5251.6063,5237.6734,5224.7107,5212.5951,5201.2255,4826.7274,4432.7709,4043.1193,3656.721,3272.8657,2891.0513,2878.8956,2867.5275,2856.8538,2846.7966,2837.2904,2828.2796,2819.7164,2811.5596,2803.7734,2796.3265,2789.1914,2782.3436,2775.7617,2769.4261,2763.3198 +Offshore Wind - Class 3/Advanced,3919.2247,3655.0904,3498.0719,3387.915,3059.0483,2747.4105,2447.1005,2399.0651,2357.2652,2301.133,2253.6366,2212.5865,2176.5209,2144.4175,2122.9229,2102.935,2084.268,2066.7677,2050.3052,2034.7712,2020.0724,2006.1289,1992.8713,1980.2393,1968.1799,1956.6464,1945.5978,1934.9972,1924.812 +Offshore Wind - Class 3/Moderate,4460.9062,4341.1295,4255.5072,4189.263,4135.4563,4090.2838,3796.5324,3507.6122,3222.495,2921.912,2628.0983,2594.2782,2564.4115,2537.7027,2519.7541,2503.0153,2487.3402,2472.6071,2458.714,2445.5743,2433.1137,2421.2687,2409.9837,2399.2106,2388.9068,2379.035,2369.562,2360.4583,2351.6973 +Offshore Wind - Class 3/Conservative,5416.8147,5398.5047,5381.7812,5366.3976,5352.1601,5338.914,5326.5336,5314.9155,4932.2315,4529.6638,4131.4951,3736.6508,3344.405,2954.2448,2941.8234,2930.2068,2919.2998,2909.0227,2899.3088,2890.101,2881.3506,2873.0155,2865.0592,2857.4495,2850.1584,2843.161,2836.4351,2829.9611,2823.7213 +Offshore Wind - Class 4/Advanced,4175.3368,3893.9419,3726.6627,3609.3073,3258.9499,2926.9473,2607.0127,2555.8384,2511.307,2451.5066,2400.9064,2357.1738,2318.7514,2284.5501,2261.6509,2240.3569,2220.47,2201.8262,2184.2878,2167.7387,2152.0794,2137.2247,2123.1008,2109.6433,2096.7958,2084.5087,2072.738,2061.4447,2050.5939 +Offshore Wind - Class 4/Moderate,4752.4159,4624.8121,4533.5946,4463.0214,4405.6986,4357.5743,4044.6269,3736.8264,3433.0774,3112.8521,2799.8383,2763.8082,2731.9898,2703.5356,2684.4141,2666.5814,2649.882,2634.1862,2619.3852,2605.3868,2592.112,2579.4929,2567.4705,2555.9933,2545.0162,2534.4994,2524.4073,2514.7087,2505.3752 +Offshore Wind - Class 4/Conservative,5770.7908,5751.2843,5733.468,5717.079,5701.9112,5687.7995,5674.6101,5662.2328,5254.5412,4825.6667,4401.4786,3980.8321,3562.954,3147.2978,3134.0646,3121.6889,3110.0691,3099.1205,3088.7718,3078.9623,3069.6401,3060.7603,3052.284,3044.1771,3036.4095,3028.9549,3021.7895,3014.8924,3008.2448 +Offshore Wind - Class 5/Advanced,4263.1798,3975.8648,3805.0662,3685.2419,3327.5134,2988.5261,2661.8605,2609.6095,2564.1412,2503.0827,2451.418,2406.7653,2367.5346,2332.6137,2309.2328,2287.4907,2267.1854,2248.1494,2230.2421,2213.3447,2197.356,2182.1888,2167.7677,2154.0271,2140.9093,2128.3637,2116.3454,2104.8145,2093.7354 +Offshore Wind - Class 5/Moderate,4852.3998,4722.1114,4628.9748,4556.9169,4498.3881,4449.2513,4129.7199,3815.4438,3505.3043,3178.3419,2858.7428,2821.9547,2789.4668,2760.4141,2740.8902,2722.6824,2705.6317,2689.6056,2674.4933,2660.2003,2646.6462,2633.7616,2621.4863,2609.7677,2598.5597,2587.8215,2577.5172,2567.6145,2558.0846 +Offshore Wind - Class 5/Conservative,5892.1998,5872.2829,5854.0918,5837.358,5821.8711,5807.4625,5793.9956,5781.3579,5365.0891,4927.1917,4494.0793,4064.583,3637.9134,3213.5123,3200.0008,3187.3647,3175.5005,3164.3215,3153.755,3143.7392,3134.2208,3125.1543,3116.4996,3108.2222,3100.2912,3092.6796,3085.3635,3078.3213,3071.5339 +Offshore Wind - Class 6/Advanced,4118.311,3840.7593,3675.7647,3560.0122,3214.4398,2886.9717,2571.4067,2520.9313,2477.0081,2418.0245,2368.1153,2324.98,2287.0824,2253.3482,2230.7618,2209.7586,2190.1433,2171.7541,2154.4553,2138.1321,2122.6868,2108.035,2094.1039,2080.8302,2068.1582,2056.0389,2044.429,2033.29,2022.5874 +Offshore Wind - Class 6/Moderate,4687.5084,4561.6474,4471.6757,4402.0665,4345.5265,4298.0594,3989.3862,3685.7896,3386.1892,3070.3374,2761.5987,2726.0607,2694.6768,2666.6113,2647.7509,2630.1618,2613.6905,2598.209,2583.6102,2569.803,2556.7095,2544.2627,2532.4045,2521.0841,2510.257,2499.8837,2489.9295,2480.3633,2471.1573 +Offshore Wind - Class 6/Conservative,5691.9745,5672.7345,5655.1615,5638.9964,5624.0357,5610.1167,5597.1074,5584.8992,5182.7758,4759.7588,4341.3641,3926.4628,3514.2919,3104.3126,3091.2602,3079.0536,3067.5925,3056.7934,3046.586,3036.9105,3027.7156,3018.9571,3010.5966,3002.6004,2994.9389,2987.586,2980.5185,2973.7157,2967.1589 +Offshore Wind - Class 7/Advanced,4314.3319,4023.5694,3850.7215,3729.4595,3367.4388,3024.3841,2693.799,2640.921,2594.9072,2533.1161,2480.8315,2435.643,2395.9416,2360.6017,2336.9402,2314.9373,2294.3884,2275.1239,2257.0017,2239.9017,2223.7211,2208.3719,2193.7778,2179.8723,2166.5971,2153.901,2141.7385,2130.0693,2118.8572 +Offshore Wind - Class 7/Moderate,4910.6216,4778.77,4684.5158,4611.5934,4552.3623,4502.6359,4179.2706,3861.2236,3547.363,3216.4775,2893.0436,2855.8141,2822.9364,2793.5351,2773.777,2755.3507,2738.0953,2721.877,2706.5833,2692.1189,2678.4022,2665.363,2652.9404,2641.0812,2629.7387,2618.8717,2608.4437,2598.4222,2588.778 +Offshore Wind - Class 7/Conservative,5962.8977,5942.7419,5924.3324,5907.3979,5891.7251,5877.1437,5863.5152,5850.7259,5429.4625,4986.3109,4548.0017,4113.3522,3681.5631,3252.0698,3238.3962,3225.6085,3213.6019,3202.2888,3191.5956,3181.4595,3171.827,3162.6516,3153.8932,3145.5163,3137.4902,3129.7874,3122.3834,3115.2568,3108.3879 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/Market/20/df_tc.csv b/tests/data/Fixed-Bottom_Offshore_Wind/Market/20/df_tc.csv new file mode 100644 index 0000000..9af6a81 --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/Market/20/df_tc.csv @@ -0,0 +1,31 @@ +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.1289257935074173,0.1301075434952705,0.13045655173884727,0.1304674427433303,0.13046751432090797,0.13046757579216822,0.13046655668773655,0.1304653735022892,0.1304639909307722,0.13046236525434168,0.13046040284202187,0.13046038862851897,0.13046037582857625,0.13046036413469903,0.13046035614551693,0.1304603485955869,0.130460341458937,0.13046033467231982,0.13046032821917583,0.1304603220080445,0.13046031609832356,0.13046031043400655,0.13046030498619188,0.13046029975090487,0.13046029468712364,0.13046028980207539,0.13046028505328955,0.13046028047563135,0.13046027608749747 +10 year CRF/Moderate,0.1289257935074173,0.1301075434952705,0.13045655173884727,0.1304674427433303,0.13046751432090797,0.13046757579216822,0.13046655668773655,0.1304653735022892,0.1304639909307722,0.13046236525434168,0.13046040284202187,0.13046038862851897,0.13046037582857625,0.13046036413469903,0.13046035614551693,0.1304603485955869,0.130460341458937,0.13046033467231982,0.13046032821917583,0.1304603220080445,0.13046031609832356,0.13046031043400655,0.13046030498619188,0.13046029975090487,0.13046029468712364,0.13046028980207539,0.13046028505328955,0.13046028047563135,0.13046027608749747 +10 year CRF/Conservative,0.1289257935074173,0.1301075434952705,0.13045655173884727,0.1304674427433303,0.13046751432090797,0.13046757579216822,0.13046655668773655,0.1304653735022892,0.1304639909307722,0.13046236525434168,0.13046040284202187,0.13046038862851897,0.13046037582857625,0.13046036413469903,0.13046035614551693,0.1304603485955869,0.130460341458937,0.13046033467231982,0.13046032821917583,0.1304603220080445,0.13046031609832356,0.13046031043400655,0.13046030498619188,0.13046029975090487,0.13046029468712364,0.13046028980207539,0.13046028505328955,0.13046028047563135,0.13046027608749747 +ITC Schedule/*,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896 +PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8156785835927624,0.8156731490891987,0.8156713774348975,0.8156710553166417,0.8156708229769672,0.8156706234423747,0.8156739314532538,0.815677772114679,0.815682260050052,0.8156875372054168,0.8156939075675728,0.8156939537077692,0.8156939952592402,0.815694033220181,0.8156940591548553,0.815694083663621,0.8156941068307884,0.8156941288616727,0.8156941498100293,0.8156941699727599,0.8156941891570466,0.8156942075446967,0.8156942252295324,0.8156942422244571,0.8156942586626358,0.8156942745206073,0.8156942899362415,0.815694304796357,0.8156943190412346 +PVD/Moderate,0.8156785835927624,0.8156731490891987,0.8156713774348975,0.8156710553166417,0.8156708229769672,0.8156706234423747,0.8156739314532538,0.815677772114679,0.815682260050052,0.8156875372054168,0.8156939075675728,0.8156939537077692,0.8156939952592402,0.815694033220181,0.8156940591548553,0.815694083663621,0.8156941068307884,0.8156941288616727,0.8156941498100293,0.8156941699727599,0.8156941891570466,0.8156942075446967,0.8156942252295324,0.8156942422244571,0.8156942586626358,0.8156942745206073,0.8156942899362415,0.815694304796357,0.8156943190412346 +PVD/Conservative,0.8156785835927624,0.8156731490891987,0.8156713774348975,0.8156710553166417,0.8156708229769672,0.8156706234423747,0.8156739314532538,0.815677772114679,0.815682260050052,0.8156875372054168,0.8156939075675728,0.8156939537077692,0.8156939952592402,0.815694033220181,0.8156940591548553,0.815694083663621,0.8156941068307884,0.8156941288616727,0.8156941498100293,0.8156941699727599,0.8156941891570466,0.8156942075446967,0.8156942252295324,0.8156942422244571,0.8156942586626358,0.8156942745206073,0.8156942899362415,0.815694304796357,0.8156943190412346 +PFF/Advanced,0.7023130514762239,0.7023146526276195,0.7023151746047832,0.7023152695095135,0.702315337963051,0.7023153967513264,0.7023144221220573,0.7023132905595644,0.7023119682927002,0.7023104135003299,0.7023085366197396,0.7023085230255927,0.702308510783408,0.7023084995990906,0.7023084919580357,0.7023084847370921,0.7023084779114194,0.7023084714205263,0.7023084652485753,0.7023084593080906,0.7023084536558821,0.7023084482383842,0.7023084430279545,0.7023084380207909,0.7023084331776599,0.7023084285054736,0.7023084239636118,0.7023084195854209,0.7023084153884955 +PFF/Moderate,0.7023130514762239,0.7023146526276195,0.7023151746047832,0.7023152695095135,0.702315337963051,0.7023153967513264,0.7023144221220573,0.7023132905595644,0.7023119682927002,0.7023104135003299,0.7023085366197396,0.7023085230255927,0.702308510783408,0.7023084995990906,0.7023084919580357,0.7023084847370921,0.7023084779114194,0.7023084714205263,0.7023084652485753,0.7023084593080906,0.7023084536558821,0.7023084482383842,0.7023084430279545,0.7023084380207909,0.7023084331776599,0.7023084285054736,0.7023084239636118,0.7023084195854209,0.7023084153884955 +PFF/Conservative,0.7023130514762239,0.7023146526276195,0.7023151746047832,0.7023152695095135,0.702315337963051,0.7023153967513264,0.7023144221220573,0.7023132905595644,0.7023119682927002,0.7023104135003299,0.7023085366197396,0.7023085230255927,0.702308510783408,0.7023084995990906,0.7023084919580357,0.7023084847370921,0.7023084779114194,0.7023084714205263,0.7023084652485753,0.7023084593080906,0.7023084536558821,0.7023084482383842,0.7023084430279545,0.7023084380207909,0.7023084331776599,0.7023084285054736,0.7023084239636118,0.7023084195854209,0.7023084153884955 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9278050110194725,0.9278026706609483,0.9278019076983567,0.9278017689780282,0.9278016689208433,0.9278015829911608,0.9278030075854014,0.927804661558896,0.927806594270693,0.9278088668446027,0.9278116101833356,0.9278116300531218,0.9278116479468214,0.9278116642942964,0.9278116754627875,0.9278116860172259,0.9278116959939189,0.9278117054812837,0.9278117145024692,0.9278117231853331,0.9278117314468405,0.9278117393652846,0.9278117469810692,0.9278117542997507,0.9278117613786755,0.9278117682077403,0.927811774846317,0.9278117812456655,0.9278117873800684 +2/nan,0.8608221384728436,0.8608177956855882,0.86081637992871,0.8608161225187586,0.8608159368523021,0.8608157774009039,0.8608184208845163,0.8608214900104174,0.8608250763721824,0.8608292933954658,0.8608343839909939,0.860834420861831,0.8608344540657964,0.8608344844005521,0.860834505125065,0.8608345247101272,0.8608345432231123,0.8608345608280883,0.8608345775680115,0.8608345936801372,0.860834609010384,0.8608346237040347,0.8608346378360634,0.860834651416781,0.8608346645526003,0.8608346772247736,0.8608346895434729,0.8608347014182547,0.8608347128013973 +3/nan,0.7986750936716025,0.7986690497895593,0.7986670794758505,0.7986667212377113,0.7986664628452251,0.7986662409363253,0.79866991988157,0.7986741912017398,0.7986791823716837,0.798685051251887,0.7986921359118638,0.7986921872256505,0.7986922334361889,0.7986922756535988,0.798692304496266,0.7986923317531405,0.7986923575179862,0.7986923820191404,0.7986924053163856,0.7986924277399142,0.7986924490752884,0.7986924695247009,0.798692489192494,0.7986925080930181,0.7986925263743693,0.7986925440104564,0.798692561154608,0.7986925776809515,0.7986925935230723 +4/nan,0.7410147540849595,0.7410072773689951,0.7410048399535692,0.7410043967882304,0.7410040771389065,0.7410038026223225,0.7410083537341122,0.7410136376637552,0.7410198121111736,0.7410270723677368,0.7410358366611538,0.7410359001405241,0.7410359573067578,0.7410360095331644,0.7410360452139154,0.7410360789329108,0.7410361108061444,0.7410361411160876,0.7410361699366967,0.7410361976764468,0.7410362240700606,0.7410362493676672,0.7410362736983466,0.7410362970798509,0.7410363196953879,0.74103634151268,0.7410363627214074,0.7410363831658556,0.7410364027638642 +5/nan,0.6875172020793876,0.6875085309221517,0.6875057041226371,0.687505190160617,0.6875048194466268,0.6875045010754605,0.6875097792404162,0.6875159073031466,0.6875230681619768,0.6875314883146834,0.6875416528161404,0.6875417264372621,0.6875417927366333,0.6875418533069693,0.6875418946882408,0.687541933794338,0.6875419707597864,0.6875420059121864,0.6875420393373098,0.6875420715088912,0.6875421021192718,0.6875421314585421,0.6875421596764046,0.6875421867934477,0.6875422130221491,0.6875422383250747,0.6875422629222081,0.687542286632958,0.6875423093620371 +6/nan,0.6378819052513431,0.6378722510917576,0.6378691038384846,0.6378685316125962,0.6378681188737033,0.6378677644113605,0.6378736409236335,0.6378804636917533,0.6378884363539014,0.6378978110932295,0.6379091279674551,0.6379092099352938,0.6379092837512876,0.6379093511887243,0.6379093972615562,0.6379094408012687,0.6379094819576389,0.6379095210954085,0.6379095583100736,0.6379095941290779,0.6379096282098818,0.6379096608754651,0.6379096922925022,0.6379097224839156,0.6379097516862726,0.6379097798578951,0.637909807243707,0.6379098336426426,0.6379098589486115 +Year (Moderate)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9278050110194725,0.9278026706609483,0.9278019076983567,0.9278017689780282,0.9278016689208433,0.9278015829911608,0.9278030075854014,0.927804661558896,0.927806594270693,0.9278088668446027,0.9278116101833356,0.9278116300531218,0.9278116479468214,0.9278116642942964,0.9278116754627875,0.9278116860172259,0.9278116959939189,0.9278117054812837,0.9278117145024692,0.9278117231853331,0.9278117314468405,0.9278117393652846,0.9278117469810692,0.9278117542997507,0.9278117613786755,0.9278117682077403,0.927811774846317,0.9278117812456655,0.9278117873800684 +2/nan,0.8608221384728436,0.8608177956855882,0.86081637992871,0.8608161225187586,0.8608159368523021,0.8608157774009039,0.8608184208845163,0.8608214900104174,0.8608250763721824,0.8608292933954658,0.8608343839909939,0.860834420861831,0.8608344540657964,0.8608344844005521,0.860834505125065,0.8608345247101272,0.8608345432231123,0.8608345608280883,0.8608345775680115,0.8608345936801372,0.860834609010384,0.8608346237040347,0.8608346378360634,0.860834651416781,0.8608346645526003,0.8608346772247736,0.8608346895434729,0.8608347014182547,0.8608347128013973 +3/nan,0.7986750936716025,0.7986690497895593,0.7986670794758505,0.7986667212377113,0.7986664628452251,0.7986662409363253,0.79866991988157,0.7986741912017398,0.7986791823716837,0.798685051251887,0.7986921359118638,0.7986921872256505,0.7986922334361889,0.7986922756535988,0.798692304496266,0.7986923317531405,0.7986923575179862,0.7986923820191404,0.7986924053163856,0.7986924277399142,0.7986924490752884,0.7986924695247009,0.798692489192494,0.7986925080930181,0.7986925263743693,0.7986925440104564,0.798692561154608,0.7986925776809515,0.7986925935230723 +4/nan,0.7410147540849595,0.7410072773689951,0.7410048399535692,0.7410043967882304,0.7410040771389065,0.7410038026223225,0.7410083537341122,0.7410136376637552,0.7410198121111736,0.7410270723677368,0.7410358366611538,0.7410359001405241,0.7410359573067578,0.7410360095331644,0.7410360452139154,0.7410360789329108,0.7410361108061444,0.7410361411160876,0.7410361699366967,0.7410361976764468,0.7410362240700606,0.7410362493676672,0.7410362736983466,0.7410362970798509,0.7410363196953879,0.74103634151268,0.7410363627214074,0.7410363831658556,0.7410364027638642 +5/nan,0.6875172020793876,0.6875085309221517,0.6875057041226371,0.687505190160617,0.6875048194466268,0.6875045010754605,0.6875097792404162,0.6875159073031466,0.6875230681619768,0.6875314883146834,0.6875416528161404,0.6875417264372621,0.6875417927366333,0.6875418533069693,0.6875418946882408,0.687541933794338,0.6875419707597864,0.6875420059121864,0.6875420393373098,0.6875420715088912,0.6875421021192718,0.6875421314585421,0.6875421596764046,0.6875421867934477,0.6875422130221491,0.6875422383250747,0.6875422629222081,0.687542286632958,0.6875423093620371 +6/nan,0.6378819052513431,0.6378722510917576,0.6378691038384846,0.6378685316125962,0.6378681188737033,0.6378677644113605,0.6378736409236335,0.6378804636917533,0.6378884363539014,0.6378978110932295,0.6379091279674551,0.6379092099352938,0.6379092837512876,0.6379093511887243,0.6379093972615562,0.6379094408012687,0.6379094819576389,0.6379095210954085,0.6379095583100736,0.6379095941290779,0.6379096282098818,0.6379096608754651,0.6379096922925022,0.6379097224839156,0.6379097516862726,0.6379097798578951,0.637909807243707,0.6379098336426426,0.6379098589486115 +Year (Conservative)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9278050110194725,0.9278026706609483,0.9278019076983567,0.9278017689780282,0.9278016689208433,0.9278015829911608,0.9278030075854014,0.927804661558896,0.927806594270693,0.9278088668446027,0.9278116101833356,0.9278116300531218,0.9278116479468214,0.9278116642942964,0.9278116754627875,0.9278116860172259,0.9278116959939189,0.9278117054812837,0.9278117145024692,0.9278117231853331,0.9278117314468405,0.9278117393652846,0.9278117469810692,0.9278117542997507,0.9278117613786755,0.9278117682077403,0.927811774846317,0.9278117812456655,0.9278117873800684 +2/nan,0.8608221384728436,0.8608177956855882,0.86081637992871,0.8608161225187586,0.8608159368523021,0.8608157774009039,0.8608184208845163,0.8608214900104174,0.8608250763721824,0.8608292933954658,0.8608343839909939,0.860834420861831,0.8608344540657964,0.8608344844005521,0.860834505125065,0.8608345247101272,0.8608345432231123,0.8608345608280883,0.8608345775680115,0.8608345936801372,0.860834609010384,0.8608346237040347,0.8608346378360634,0.860834651416781,0.8608346645526003,0.8608346772247736,0.8608346895434729,0.8608347014182547,0.8608347128013973 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/Market/20/df_vom.csv b/tests/data/Fixed-Bottom_Offshore_Wind/Market/20/df_vom.csv new file mode 100644 index 0000000..90cc094 --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/Market/20/df_vom.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/Market/30/df_capex.csv b/tests/data/Fixed-Bottom_Offshore_Wind/Market/30/df_capex.csv new file mode 100644 index 0000000..b019daf --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/Market/30/df_capex.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,5462.550832369848,5094.404759063653,4875.5549262092645,4722.020175198692,4263.651146110876,3829.295613124674,3410.728337949633,3343.7774992451323,3285.5174365197136,3207.2812724221576,3141.08145831941,3083.8665548677945,3033.5990170228683,2988.8537384617885,2958.8949081013798,2931.03615273454,2905.0183721997228,2880.626813817036,2857.6815376796812,2836.0305427943017,2815.5436693022525,2796.109383287182,2777.6312289765,2760.02494615507,2743.21658539724,2727.1416211172086,2711.7421798514206,2696.967261995978,2682.7713005134847 +Offshore Wind - Class 1/Moderate,6217.537549003377,6050.594891259246,5931.2557072685795,5838.925802633735,5763.930885101322,5700.97021105834,5291.544282275952,4888.852075107402,4491.460278945741,4072.51283498425,3663.0000960065295,3615.862270810396,3574.2345093406543,3537.008235424742,3511.991599288189,3488.66149787881,3466.8138219123107,3446.2791640087826,3426.9151687521285,3408.6011001235547,3391.233850228222,3374.724391496717,3358.9956701796727,3343.980167236275,3329.6190113846337,3315.8598725964,3302.656518621953,3289.967817172063,3277.756959836958 +Offshore Wind - Class 1/Conservative,7549.867055466588,7524.346964544596,7501.037928189001,7479.5964751544225,7459.752640146307,7441.2903400603145,7424.034734950038,7407.84169550011,6874.463003342234,6313.370793819921,5758.409845373221,5208.082210940681,4661.376657071959,4117.577748019326,4100.26493465772,4084.0740017131716,4068.8719067407287,4054.548002773674,4041.008827494427,4028.175109779539,4015.978997982083,4004.3617316888726,3993.272200427305,3982.66605671573,3972.5038312954784,3962.750933130862,3953.3765407221345,3944.3531586306726,3935.6561740041584 +Offshore Wind - Class 2/Advanced,5358.739142998236,4997.589328397251,4782.898624109471,4632.281715654107,4182.623529780819,3756.522615291665,3345.909947900305,3280.231438444361,3223.078621467056,3146.329206691839,3081.3876415122254,3025.26002744198,2975.9477343518092,2932.0528187513814,2902.663410055368,2875.334052750732,2849.810635767615,2825.882619436882,2803.3735007815626,2782.133828788493,2762.0364370540406,2742.9714546924165,2724.8444215677036,2707.5726296266243,2691.083792474087,2675.3142714739247,2660.2075235870307,2645.713436159141,2631.787107365084 +Offshore Wind - Class 2/Moderate,6099.377897155915,5935.607747380369,5818.536715338725,5727.961307946685,5654.391607605821,5592.627539486479,5190.982487228406,4795.942992362201,4406.103572325649,3995.1177208761983,3593.3875214533555,3547.1455153865654,3506.308802120767,3469.790092274592,3445.2488611413337,3422.362012811054,3400.929540141509,3380.7851400765067,3361.7891180488486,3343.823177151232,3326.785983388085,3310.5901722205545,3295.16046379854,3280.4303368995647,3266.3420289287787,3252.8444294135797,3239.891971316572,3227.4444092981566,3215.4657110294934 +Offshore Wind - Class 2/Conservative,7406.3874307080805,7381.352390366644,7358.4863853527395,7337.4523748058255,7317.985493391741,7299.874203623014,7282.946548139545,7267.061169343569,6743.818981066585,6193.3899017697695,5648.975449671825,5109.10650357437,4572.7905668380645,4039.326284040601,4022.3425289928423,4006.4591458335417,3991.546085572757,3977.494364274333,3964.21240438866,3951.6227086915546,3939.658312485724,3928.26178578243,3917.383126796111,3906.9784315199345,3897.0093393822713,3887.441702822251,3878.245587289759,3869.393608214876,3860.8620396949195 +Offshore Wind - Class 3/Advanced,5563.666194857099,5188.705465783053,4965.804712217284,4809.427731107721,4342.574030961793,3900.178299552324,3473.8631867267977,3405.6729467788646,3346.3344641684057,3266.6501330575466,3199.2249980367915,3140.950965854653,3089.752906975992,3044.179439195086,3013.6660435766357,2985.291526998198,2958.792132812655,2933.9490061980596,2910.5791029239003,2888.527317673103,2867.6611623442363,2847.867218252979,2829.0469231213624,2811.114797178504,2793.9954497055987,2777.6226920862823,2761.9383182508886,2746.889887302366,2732.431056122389 +Offshore Wind - Class 3/Moderate,6332.62824425191,6162.59523224895,6041.0472110659675,5947.008043619602,5870.624939042819,5806.498813182058,5389.494232391682,4979.34787876988,4574.600276695524,4147.897677749075,3730.8046237328062,3682.7941509664915,3640.395852003069,3602.4805290910094,3577.0010161147275,3553.2388593653677,3530.9867343662136,3510.0719076762357,3490.3494738991394,3471.696590510754,3454.00771050475,3437.1928084933766,3421.172724221887,3405.879495174652,3391.252365301811,3377.238561100198,3363.790852501856,3350.8673311366247,3338.4304125138055 +Offshore Wind - Class 3/Conservative,7689.620050473284,7663.627437134304,7639.887121519657,7618.048758524303,7597.837393762009,7579.033507198603,7561.458489351737,7544.965660925851,7001.713778059379,6430.2353883344795,5865.001678369514,5304.48731653311,4747.661667351704,4193.796766914002,4176.163542997469,4159.672821076962,4144.189452202149,4129.6002394261195,4115.8105008755465,4102.73930239642,4090.317351048657,4078.4849994694414,4067.19036110524,4056.387758049952,4046.037499307501,4036.103996023863,4026.5560940931773,4017.3657437332995,4008.5077777483943 +Offshore Wind - Class 4/Advanced,5975.833019742907,5573.094469456032,5333.680820228931,5165.719279093875,4664.280086695629,4189.110790265383,3731.213396644922,3657.97153506216,3594.2372192017824,3508.6496839396987,3436.2295811919234,3373.638432539796,3318.6475552929614,3269.697913733989,3236.9240161071007,3206.4475397671245,3177.98499343761,3151.3015572032164,3126.2003282454148,3102.5147817706065,3080.1028949688057,3058.8426013967687,3038.628132310759,3019.367466686351,3000.9797812382362,2983.394230864478,2966.5477312724283,2950.3845155039116,2934.854692642071 +Offshore Wind - Class 4/Moderate,6801.761183217273,6619.1318233949605,6488.579378668923,6387.573443592643,6305.531822094643,6236.6551939994615,5788.758157491227,5348.227348553873,4913.495194579753,4455.1817107127035,4007.1895488563277,3955.6225189303327,3910.0833095790017,3869.359017179189,3841.99196451515,3816.4694344816667,3792.568802720853,3770.1046967594084,3748.921124330627,3728.886373414007,3709.887136193929,3691.8264025542844,3674.6196905425268,3658.1932724704134,3642.4826227521417,3627.430754873791,3612.986669231462,3599.105907474802,3585.7475590519857 +Offshore Wind - Class 4/Conservative,8259.281523874955,8231.363342882703,8205.864317014495,8182.408047019821,8160.699511276999,8140.502559446241,8121.625610406816,8103.9108979927505,7520.413786396996,6906.599295051689,6299.492027699934,5697.453566632146,5099.377331312438,4504.481143033195,4485.541553175938,4467.829169004659,4451.198641648249,4435.528791613096,4420.717508822699,4406.677872213025,4393.335821489715,4380.626831066969,4368.49535572402,4356.89261323105,4345.775475662155,4335.106247657932,4324.850892526213,4314.979697454295,4305.465499609663 +Offshore Wind - Class 5/Advanced,6282.856400383134,5859.426312976391,5607.712002763843,5431.121106911791,4903.919131998218,4404.336990394094,3922.9139229701746,3845.90906670065,3778.9002436638907,3688.91532299003,3612.774466531764,3546.9676819851466,3489.1514266823465,3437.686839438965,3403.2291788025045,3371.186903754147,3341.2619992172013,3313.2076714562813,3286.816817732078,3261.9142654920715,3238.350896329211,3215.9983242841176,3194.745237177849,3174.494957500406,3155.162670693132,3136.673651249446,3118.961710552984,3101.9679773218536,3085.640232396413 +Offshore Wind - Class 5/Moderate,7151.218784281058,6959.206384291097,6821.946382965393,6715.751127323762,6629.494388563569,6557.079053170072,6086.1701084333035,5623.006007892007,5165.9382447845255,4684.077800322827,4213.068962883639,4158.852503535129,4110.973631920612,4068.157136205224,4039.3838248980423,4012.5501615695575,3987.42165891054,3963.8032988704326,3941.531439241944,3920.467161538803,3900.4918362475946,3881.503242423113,3863.4124633646497,3846.142223585428,3829.624449701114,3813.7990508740713,3798.613031863727,3784.018940864715,3769.9743151633556 +Offshore Wind - Class 5/Conservative,8683.622841160915,8654.270351743377,8627.461190398502,8602.799777589971,8579.97601355234,8558.741330650955,8538.894502187832,8520.269668581588,7906.793991996092,7261.443230368062,6623.144272666011,5990.174662702622,5361.370722559387,4735.910139057796,4715.997565453123,4697.375170958373,4679.8902893679615,4663.415310803441,4647.842914359215,4633.082076829197,4619.054414039568,4605.692628686925,4592.937849489374,4580.738965974315,4569.05063284176,4557.833048226926,4547.050955881901,4536.672536488602,4526.66962939618 +Offshore Wind - Class 6/Advanced,6054.327951395894,5646.2993008916155,5403.740750003257,5233.573032524783,4725.547130414371,4244.13636941661,3780.224348597275,3706.0204792688073,3641.448993823569,3554.7372499016396,3481.3657828037544,3417.9525427105277,3362.2392449876024,3312.6466758134006,3279.4423858770924,3248.565562646515,3219.729167046685,3192.6951639698427,3167.264211485968,3143.2674565586763,3120.561324216123,3099.0217523783913,3078.5416418772934,3059.0279738700683,3040.3988163843655,3022.5823264999117,3005.514532974426,2989.1391145062103,2973.405182360072 +Offshore Wind - Class 6/Moderate,6891.104950175169,6706.076724201667,6573.809362360196,6471.476883239043,6388.357507068228,6318.576079478668,5864.795684317246,5418.478415974113,4978.035969393947,4513.70231489282,4059.8255748275124,4007.5811371193035,3961.443680240505,3920.184668080688,3892.4579573404626,3866.600271214404,3842.385770152208,3819.626420831674,3798.1647896929426,3777.866725604021,3758.618033799659,3740.320041133183,3722.8872678337116,3706.2450992633676,3690.3282337554206,3675.0784652402026,3660.4447941138183,3646.3815424701647,3632.8477997574205 +Offshore Wind - Class 6/Conservative,8367.770320398857,8339.48560747076,8313.651536378682,8289.887273123944,8267.893472205405,8247.43121156567,8228.306249235115,8210.358934279791,7619.19746916776,6997.320273052247,6382.238330681363,5772.292048423035,5166.359656728911,4563.649220445412,4544.460841216094,4526.515965372261,4509.6670266687215,4493.791293450005,4478.785325215162,4464.561424819229,4451.0439798059915,4438.168131983535,4425.877338312755,4414.122151351611,4402.8589996993815,4392.049522784438,4381.65957304591,4371.658772458867,4362.019625584684 +Offshore Wind - Class 7/Advanced,6421.601266263206,5988.820290613011,5731.547467050367,5551.056875399363,5012.212688734152,4501.598224119789,4009.5438457884584,3930.838485335038,3862.3498977043,3770.377877246376,3692.5556968900287,3625.295534501015,3566.202626070197,3513.6015237408124,3478.382860319226,3445.6330212011326,3415.0473391875917,3386.373366239308,3359.3996757375103,3333.9474364624434,3309.863649602413,3287.0173792178434,3265.2949848870057,3244.5975717258207,3224.838329538955,3205.9409806579697,3187.8378951733484,3170.469093116158,3153.780581427489 +Offshore Wind - Class 7/Moderate,7309.139612095586,7112.887038516299,6972.595886819772,6864.055647217157,6775.89396238266,6701.87945680084,6220.5713602231,5747.179178251301,5280.018150057534,4787.51663824246,4306.1064315882195,4250.69281197255,4201.756474658073,4157.994601502596,4128.585901652064,4101.1595342313185,4075.476022839443,4051.3361364151237,4028.5724632151287,4007.0432021668807,3986.6267303019517,3967.2187201697593,3948.7284811703275,3931.0768530489104,3914.194321128019,3898.019464145569,3882.498067305242,3867.5817918520374,3853.2269555165312 +Offshore Wind - Class 7/Conservative,8875.383790929918,8845.383273936757,8817.98185197444,8792.775962959942,8769.448078924646,8747.744532273511,8727.459439822973,8708.423394193125,8081.400338044277,7421.798180581692,6769.403486705676,6122.456104869517,5479.766192140526,4840.493585478835,4820.141306593594,4801.107589206534,4783.23655191965,4766.397813136889,4750.481612841166,4735.394710452311,4721.057391372057,4707.4003626603235,4694.364087822995,4681.8955716195005,4669.949247012442,4658.484092581294,4647.463854259805,4636.856269255077,4626.632400835331 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/Market/30/df_fin_assump.csv b/tests/data/Fixed-Bottom_Offshore_Wind/Market/30/df_fin_assump.csv new file mode 100644 index 0000000..ca9ad50 --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/Market/30/df_fin_assump.csv @@ -0,0 +1,5 @@ +Financial Assumptions,Value +Capital Recovery Period (Years),30 +Depreciation Period,5 +Equity Premium During Construction,0.02 +Construction Duration yrs,3 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/Market/30/df_fom.csv b/tests/data/Fixed-Bottom_Offshore_Wind/Market/30/df_fom.csv new file mode 100644 index 0000000..c78b3e0 --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/Market/30/df_fom.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,90.662,84.9785,81.599875,79.229625,77.420125,75.96575,74.755,73.721375,72.822,71.614125,70.592125,69.708875,68.932875,68.242125,67.779625,67.3495,66.94787500000001,66.57124999999999,66.217,65.88275,65.5665,65.26650000000001,64.98125,64.709375,64.44987499999999,64.20175,63.964,63.735875,63.51675 +Offshore Wind - Class 1/Moderate,90.662,87.639125,85.47825,83.806375,82.4485,81.30850000000001,80.32825000000001,79.469875,78.7075,77.55475,76.57300000000001,75.719375,74.96562499999999,74.29162500000001,73.83862500000001,73.41624999999999,73.020625,72.64875,72.298125,71.9665,71.652125,71.353125,71.068375,70.7965,70.53637499999999,70.28725,70.04825,69.8185,69.597375 +Offshore Wind - Class 1/Conservative,90.662,90.167625,89.716125,89.30075000000001,88.916375,88.55874999999999,88.2245,87.910875,87.615375,86.78312500000001,86.06975,85.44600000000001,84.892375,84.395125,84.05975,83.74612499999999,83.45174999999999,83.17425,82.912,82.663375,82.42712499999999,82.20212500000001,81.98724999999999,81.781875,81.58500000000001,81.396125,81.21449999999999,81.03975,80.87125 +Offshore Wind - Class 2/Advanced,90.45362499999999,84.78325,81.41237500000001,79.0475,77.242375,75.79125,74.58325,73.55199999999999,72.65475,71.449625,70.43,69.54875,68.77449999999999,68.08525,67.623875,67.19475,66.794,66.418375,66.064875,65.731375,65.415875,65.1165,64.831875,64.56075,64.301875,64.05425,63.817125,63.5895,63.370875 +Offshore Wind - Class 2/Moderate,90.45362499999999,87.43775,85.281875,83.613875,82.259125,81.12175,80.14362500000001,79.28725,78.526625,77.376625,76.397,75.5455,74.7935,74.121,73.669,73.2475,72.852875,72.481875,72.132125,71.80125000000001,71.4875,71.18925,70.905125,70.633875,70.374375,70.12587500000001,69.88725,69.658125,69.4375 +Offshore Wind - Class 2/Conservative,90.45362499999999,89.9605,89.51,89.095625,88.712125,88.35525000000001,88.02187500000001,87.708875,87.41412499999998,86.583875,85.87199999999999,85.24974999999999,84.69737500000001,84.20125,83.86675,83.55375000000001,83.26,82.983125,82.72149999999999,82.4735,82.23775,82.01325,81.799,81.594,81.397625,81.209125,81.027875,80.8535,80.6855 +Offshore Wind - Class 3/Advanced,90.520875,84.84625,81.47287499999999,79.10624999999999,77.29974999999999,75.8475,74.638625,73.60674999999999,72.708625,71.50274999999999,70.482375,69.600375,68.825625,68.135875,67.674125,67.244625,66.843625,66.467625,66.114,65.78025,65.4645,65.164875,64.88012499999999,64.60875,64.349625,64.101875,63.8645,63.63675,63.417874999999995 +Offshore Wind - Class 3/Moderate,90.520875,87.50275,85.34525000000001,83.67599999999999,82.32025,81.182,80.20325,79.346125,78.58500000000001,77.434125,76.45375,75.601625,74.84899999999999,74.176,73.72375,73.30199999999999,72.907,72.53575,72.185625,71.854625,71.540625,71.242125,70.95775,70.68625,70.426625,70.177875,69.93925,69.709875,69.489 +Offshore Wind - Class 3/Conservative,90.520875,90.02725,89.5765,89.16175000000001,88.778,88.421,88.08725000000001,87.774,87.479125,86.648125,85.93575,85.313,84.76037500000001,84.26387500000001,83.92899999999999,83.615875,83.321875,83.04475,82.783,82.53475,82.29887500000001,82.07412500000001,81.85974999999999,81.65462500000001,81.458,81.269375,81.088125,80.91362500000001,80.745375 +Offshore Wind - Class 4/Advanced,90.50575,84.832,81.45925,79.093,77.28675,75.83487500000001,74.62625,73.594375,72.6965,71.49074999999999,70.4705,69.58875,68.81412499999999,68.1245,67.66275,67.23349999999999,66.8325,66.4565,66.102875,65.76925,65.4535,65.154,64.86925000000001,64.597875,64.338875,64.091125,63.85375,63.626125,63.40725 +Offshore Wind - Class 4/Moderate,90.50575,87.488125,85.33099999999999,83.66199999999999,82.3065,81.16837500000001,80.18974999999999,79.332875,78.571875,77.421125,76.441,75.589,74.8365,74.163625,73.711375,73.28975,72.89475,72.52362500000001,72.173625,71.8425,71.528625,71.23025,70.945875,70.6745,70.414875,70.166125,69.9275,69.698125,69.4775 +Offshore Wind - Class 4/Conservative,90.50575,90.01225,89.5615,89.146875,88.76312499999999,88.406125,88.07249999999999,87.75937499999999,87.46449999999999,86.633625,85.921375,85.29875000000001,84.74612499999999,84.24975,83.915,83.601875,83.307875,83.03087500000001,82.769125,82.521,82.28512500000001,82.06049999999999,81.846,81.64087500000001,81.44437500000001,81.255875,81.0745,80.9,80.731875 +Offshore Wind - Class 5/Advanced,91.497125,85.76124999999999,82.35150000000002,79.959375,78.133375,76.6655,75.443625,74.40050000000001,73.49275,72.273875,71.2425,70.351,69.567875,68.870625,68.403875,67.969875,67.5645,67.1845,66.827,66.48962499999999,66.1705,65.867625,65.57975,65.3055,65.043625,64.793125,64.55325,64.323,64.101875 +Offshore Wind - Class 5/Moderate,91.497125,88.44637499999999,86.265625,84.578375,83.208,82.0575,81.06812500000001,80.201875,79.4325,78.269125,77.27825,76.416875,75.65625,74.976,74.51875,74.0925,73.69325,73.318,72.964125,72.62950000000001,72.312125,72.010375,71.723,71.448625,71.186125,70.93475,70.6935,70.461625,70.2385 +Offshore Wind - Class 5/Conservative,91.497125,90.998125,90.54249999999999,90.123375,89.735375,89.3745,89.03712499999999,88.720625,88.4225,87.58262500000001,86.8625,86.233125,85.674375,85.172625,84.834125,84.517625,84.220375,83.94037499999999,83.67575000000001,83.42487500000001,83.186375,82.95925,82.7425,82.535125,82.3365,82.145875,81.962625,81.78625,81.61612500000001 +Offshore Wind - Class 6/Advanced,90.82724999999999,85.133375,81.748625,79.374,77.56125,76.104125,74.89125,73.85575,72.95474999999999,71.74475,70.720875,69.836,69.0585,68.3665,67.903125,67.47225,67.069875,66.692625,66.33775,66.002875,65.686,65.3855,65.099625,64.827375,64.567375,64.31875,64.080625,63.852125,63.6325 +Offshore Wind - Class 6/Moderate,90.82724999999999,87.798875,85.634,83.95925,82.59875,81.456625,80.474625,79.61475,78.851,77.696125,76.71249999999999,75.8575,75.102375,74.427,73.97325000000001,73.55000000000001,73.15375,72.78125,72.43,72.09774999999999,71.782625,71.48325,71.197875,70.9255,70.66499999999999,70.415375,70.175875,69.94575,69.72425 +Offshore Wind - Class 6/Conservative,90.82724999999999,90.33200000000001,89.879625,89.46350000000001,89.07849999999999,88.720125,88.38525000000001,88.07112500000001,87.775125,86.941375,86.22662500000001,85.60175,85.047125,84.549,84.21300000000001,83.898875,83.60374999999999,83.32587500000001,83.06312500000001,82.814,82.57737499999999,82.351875,82.13675,81.93087500000001,81.73375,81.544375,81.36250000000001,81.187375,81.01862499999999 +Offshore Wind - Class 7/Advanced,91.0155,85.309875,81.91812499999999,79.538625,77.722125,76.262,75.046625,74.009,73.106,71.8935,70.8675,69.98075,69.20175,68.50825,68.043875,67.612125,67.209,66.830875,66.47525,66.13974999999999,65.82225,65.521,65.234625,64.96175,64.70125,64.452125,64.21350000000001,63.984500000000004,63.7645 +Offshore Wind - Class 7/Moderate,91.0155,87.981,85.81162499999999,84.13325,82.770125,81.625625,80.6415,79.779875,79.0145,77.85725000000001,76.87162500000001,76.01474999999999,75.25812499999999,74.58137500000001,74.12662499999999,73.7025,73.305375,72.932125,72.58012500000001,72.24725000000001,71.9315,71.6315,71.3455,71.072625,70.8115,70.561375,70.321375,70.09075,69.868875 +Offshore Wind - Class 7/Conservative,91.0155,90.51925,90.066,89.649125,89.263125,88.904125,88.568625,88.25375,87.957125,87.121625,86.405375,85.77925,85.2235,84.724375,84.38762499999999,84.07287500000001,83.77725,83.498625,83.235375,82.98575,82.74862499999999,82.52274999999999,82.30712499999998,82.100875,81.90325,81.71350000000001,81.53125,81.35575,81.18662499999999 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/Market/30/df_gcc.csv b/tests/data/Fixed-Bottom_Offshore_Wind/Market/30/df_gcc.csv new file mode 100644 index 0000000..d9068d0 --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/Market/30/df_gcc.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,1084.6748,1011.5737,968.1176,937.6309,846.6146,760.3665,677.2534,663.9593,652.3908,636.8558,623.7108,612.3499,602.3685,593.4836,587.5348,582.003,576.8368,571.9935,567.4373,563.1382,559.0702,555.2112,551.5421,548.0461,544.7085,541.5166,538.4588,535.525,532.7062 +Offshore Wind - Class 1/Moderate,1234.5893,1201.4402,1177.7435,1159.41,1144.5186,1132.0167,1050.7188,970.758,891.8496,808.6611,727.3459,717.986,709.7201,702.3283,697.3608,692.7283,688.3901,684.3126,680.4676,676.831,673.3825,670.1043,666.9811,663.9995,661.1479,658.4158,655.7941,653.2745,650.8499 +Offshore Wind - Class 1/Conservative,1499.1441,1494.0767,1489.4483,1485.1908,1481.2505,1477.5845,1474.1581,1470.9427,1365.0321,1253.6184,1143.4223,1034.1461,925.5892,817.6094,814.1717,810.9567,807.9381,805.0939,802.4055,799.8571,797.4354,795.1286,792.9266,790.8206,788.8027,786.8661,785.0047,783.213,781.486 +Offshore Wind - Class 2/Advanced,998.0205,930.7594,890.775,862.7239,778.9788,699.621,623.1478,610.9158,600.2715,585.9776,573.8828,563.4295,554.2455,546.0704,540.5969,535.507,530.7535,526.2971,522.105,518.1492,514.4063,510.8556,507.4796,504.2628,501.1919,498.255,495.4415,492.7421,490.1484 +Offshore Wind - Class 2/Moderate,1135.9583,1105.4575,1083.654,1066.7851,1053.0833,1041.5803,966.7772,893.2044,820.6001,744.0574,669.2385,660.6263,653.0208,646.2195,641.6489,637.3864,633.3948,629.6431,626.1052,622.7592,619.5862,616.5698,613.6962,610.9528,608.329,605.8152,603.4029,601.0846,598.8537 +Offshore Wind - Class 2/Conservative,1379.3779,1374.7154,1370.4568,1366.5394,1362.9138,1359.5407,1356.3881,1353.4296,1255.9801,1153.4673,1052.0746,951.5285,851.6441,752.2909,749.1278,746.1696,743.3922,740.7752,738.3015,735.9568,733.7285,731.606,729.58,727.6422,725.7855,724.0036,722.2909,720.6423,719.0534 +Offshore Wind - Class 3/Advanced,1099.023,1024.9548,980.924,950.0339,857.8136,770.4247,686.2122,672.7422,661.0207,645.2802,631.9613,620.4501,610.3367,601.3343,595.3068,589.7018,584.4672,579.5598,574.9434,570.5874,566.4656,562.5556,558.8379,555.2957,551.914,548.6798,545.5816,542.609,539.7528 +Offshore Wind - Class 3/Moderate,1250.9205,1217.3329,1193.3228,1174.7467,1159.6583,1146.9911,1064.6178,983.5992,903.6471,819.3581,736.9673,727.4835,719.1083,711.6187,706.5856,701.8917,697.4961,693.3647,689.4688,685.7842,682.29,678.9685,675.8039,672.783,669.8936,667.1254,664.469,661.9161,659.4594 +Offshore Wind - Class 3/Conservative,1518.9749,1513.8404,1509.1509,1504.837,1500.8445,1497.1301,1493.6584,1490.4005,1383.0888,1270.2014,1158.5475,1047.8259,937.8329,828.4248,824.9416,821.6841,818.6256,815.7437,813.0197,810.4377,807.9839,805.6466,803.4155,801.2816,799.2371,797.2748,795.3888,793.5734,791.8236 +Offshore Wind - Class 4/Advanced,1214.6721,1132.8098,1084.1456,1050.0051,948.0805,851.4957,758.4216,743.5341,730.5792,713.1824,698.462,685.7394,674.5618,664.6121,657.9503,651.7555,645.9701,640.5463,635.4442,630.6297,626.0742,621.7528,617.6439,613.7289,609.9913,606.4168,602.9925,599.7071,596.5505 +Offshore Wind - Class 4/Moderate,1382.5536,1345.4316,1318.895,1298.3641,1281.688,1267.6878,1176.6465,1087.1024,998.737,905.5783,814.5176,804.0359,794.7794,786.5016,780.9389,775.7511,770.8929,766.3268,762.0209,757.9486,754.0867,750.4156,746.9181,743.5792,740.3858,737.3263,734.3903,731.5689,728.8536 +Offshore Wind - Class 4/Conservative,1678.8151,1673.1403,1667.9573,1663.1895,1658.7769,1654.6716,1650.8346,1647.2338,1528.6298,1403.8634,1280.4603,1158.0875,1036.5201,915.5991,911.7494,908.1491,904.7687,901.5836,898.573,895.7192,893.0073,890.424,887.9581,885.5997,883.34,881.1713,879.0867,877.0803,875.1464 +Offshore Wind - Class 5/Advanced,1403.7543,1309.149,1252.9094,1213.4544,1095.6637,984.044,876.4815,859.2766,844.3051,824.2001,807.1882,792.4853,779.5676,768.0691,760.3703,753.2113,746.5253,740.2572,734.3608,728.7969,723.5322,718.5381,713.7896,709.2651,704.9458,700.8149,696.8576,693.0607,689.4127 +Offshore Wind - Class 5/Moderate,1597.7692,1554.8686,1524.2011,1500.4743,1481.2023,1465.0228,1359.8095,1256.3265,1154.2056,1046.5454,941.3097,929.1963,918.499,908.9326,902.5039,896.5086,890.8942,885.6173,880.6411,875.9348,871.4718,867.2293,863.1873,859.3287,855.6382,852.1024,848.7094,845.4487,842.3108 +Offshore Wind - Class 5/Conservative,1940.1483,1933.5902,1927.6003,1922.0903,1916.9909,1912.2465,1907.8122,1903.6509,1766.5844,1622.3962,1479.7835,1338.3616,1197.8703,1058.1261,1053.6771,1049.5164,1045.6098,1041.9289,1038.4496,1035.1516,1032.0175,1029.0321,1026.1824,1023.4568,1020.8453,1018.339,1015.93,1013.6112,1011.3763 +Offshore Wind - Class 6/Advanced,1342.4978,1252.0208,1198.2354,1160.5021,1047.8515,941.1026,838.2339,821.7798,807.4616,788.234,771.9645,757.9031,745.5491,734.5524,727.1896,720.3429,713.9487,707.9541,702.315,696.9939,691.959,687.1828,682.6415,678.3145,674.1836,670.233,666.4483,662.8172,659.3283 +Offshore Wind - Class 6/Moderate,1528.0463,1487.0178,1457.6886,1434.9972,1416.5662,1401.0927,1300.4706,1201.5034,1103.8389,1000.8767,900.2332,888.6484,878.4178,869.269,863.1208,857.3871,852.0177,846.971,842.2121,837.7111,833.4429,829.3855,825.5199,821.8296,818.3002,814.9187,811.6738,808.5554,805.5544 +Offshore Wind - Class 6/Conservative,1855.4848,1849.2129,1843.4844,1838.2149,1833.3379,1828.8006,1824.5598,1820.5801,1689.4949,1551.5987,1415.2093,1279.9587,1145.5981,1011.952,1007.6971,1003.718,999.9819,996.4616,993.1341,989.9801,986.9827,984.1276,981.4022,978.7956,976.2981,973.9012,971.5973,969.3797,967.2423 +Offshore Wind - Class 7/Advanced,1477.7456,1378.1536,1318.9497,1277.415,1153.4156,1035.9125,922.6804,904.5687,888.808,867.6433,849.7348,834.2568,820.6583,808.5537,800.4491,792.9127,785.8743,779.2758,773.0686,767.2115,761.6693,756.4119,751.4131,746.6502,742.1032,737.7545,733.5886,729.5917,725.7513 +Offshore Wind - Class 7/Moderate,1681.9869,1636.825,1604.5411,1579.5637,1559.2758,1542.2435,1431.4844,1322.5469,1215.0433,1101.7083,990.9257,978.1739,966.9126,956.8421,950.0745,943.7631,937.8528,932.2977,927.0593,922.105,917.4067,912.9405,908.6855,904.6235,900.7385,897.0163,893.4445,890.012,886.7086 +Offshore Wind - Class 7/Conservative,2042.4126,2035.5089,2029.2032,2023.4028,2018.0346,2013.0401,2008.3721,2003.9915,1859.7003,1707.912,1557.7822,1408.906,1261.0095,1113.8995,1109.216,1104.8359,1100.7234,1096.8485,1093.1858,1089.714,1086.4147,1083.2719,1080.272,1077.4027,1074.6536,1072.0152,1069.4793,1067.0382,1064.6855 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/Market/30/df_lcoe.csv b/tests/data/Fixed-Bottom_Offshore_Wind/Market/30/df_lcoe.csv new file mode 100644 index 0000000..5090108 --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/Market/30/df_lcoe.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,82.22779319752487,75.82052317395632,71.75708226758825,68.76834216784437,62.90147854688552,57.55881814331176,52.58172726490057,51.39287547455876,50.37505838141601,49.013883691940144,47.878737770499605,46.90486823465521,46.050871664510225,45.30384201139406,44.80376459916592,44.33409314978956,43.90789472103861,43.50498462817298,43.122862813673606,42.775590182238275,42.43678633572738,42.121025141197094,41.81885213998757,41.53690468623583,41.25845794454658,41.00592485354712,40.75516896382581,40.51325942436239,40.28713225824105 +Offshore Wind - Class 1/Moderate,90.54071210442237,88.48359420715096,86.39206872513464,84.5001495899666,82.96761955461233,81.68281475969397,76.72374224168902,71.91193062736899,67.22153054436991,62.155183014368184,57.304357058234864,56.4368179673022,55.67888933438444,55.00123753887593,54.55183102556518,54.128740671656146,53.73959131062508,53.360098544179664,53.02024619286009,52.68602609479439,52.37707960813356,52.081358821709195,51.80809820490792,51.535474563654965,51.28321417257612,51.04022215949066,50.80578913783252,50.57926185979906,50.37010341748184 +Offshore Wind - Class 1/Conservative,105.21056907075561,106.46650908568148,106.4877857363127,106.04840917091926,105.6415569975356,105.23508447288943,104.86919184397634,104.52059425972377,98.38943450304623,91.68955664263193,85.13302477569218,78.69379895021201,72.3638422071149,66.09572792690474,65.76724955634592,65.45700299859946,65.16286640073263,64.89658301763197,64.64298410355993,64.40077877391694,64.16889550890797,63.946395867407716,63.732428466649566,63.53958636037599,63.34063384047416,63.16151192530633,62.98844505109032,62.821032896075685,62.658848233239844 +Offshore Wind - Class 2/Advanced,84.38266580470031,77.79726725684749,73.63955346252078,70.56956467941446,64.55672137324368,59.099194579573975,54.00715679519252,52.78731631073299,51.734132772304626,50.34631832145192,49.18198449403083,48.17457329207658,47.31019645488957,46.53764269700602,46.02052896531542,45.54374100868923,45.10320455415248,44.695517975898234,44.308994798739775,43.941491018073926,43.59972841391453,43.27331144510443,42.96088321053573,42.669619474136105,42.38992871569051,42.12913618068822,41.86988778617825,41.627854749059466,41.394183226558255 +Offshore Wind - Class 2/Moderate,92.87459973932,90.75765181216003,88.6203470833567,86.67709580972632,85.08810432199616,83.79219737424286,78.69326951364401,73.78114255355383,68.99313547121398,63.81482922306965,58.858519192194024,57.96102481438751,57.17721161415759,56.48830349926693,56.023662692726596,55.58608189377554,55.183904610920294,54.80266397522121,54.45153756171355,54.117042413874124,53.797589611012384,53.491780796635325,53.1984161683903,52.92742389424631,52.66673805941117,52.41559275600826,52.18401439569745,51.94975765469478,51.72304700198421 +Offshore Wind - Class 2/Conservative,107.86036513241766,109.13503175815455,109.17280053513247,108.71697494361973,108.27162787153799,107.87368049933534,107.4944484314838,107.15658692390274,100.86614321978415,94.03094056829813,87.32245129659799,80.75377124432097,74.28019895097138,67.87073209050408,67.53117386084394,67.21030746436594,66.92061163261774,66.63093190926797,66.36888965665223,66.13296067633006,65.89316167102024,65.66301759171735,65.4559054334186,65.24255826011088,65.05075838333812,64.8656971347232,64.68686652003983,64.51385068860016,64.34624564030116 +Offshore Wind - Class 3/Advanced,86.3274005126468,79.59336811524875,75.34733335817785,72.19383937110666,66.02110779044796,60.40128174723836,55.14399343434879,53.89724792084369,52.820714618481155,51.40208983896624,50.20175111671124,49.181993966301356,48.2886790698678,47.49905991526717,46.97982022393908,46.4923494869584,46.04193842189372,45.6160597965717,45.22097710570115,44.84532646608233,44.49594310957237,44.16226475193265,43.842924989297636,43.54514965130037,43.25921484978185,42.99257892156887,42.72756081352056,42.4801215722819,42.24121120100128 +Offshore Wind - Class 3/Moderate,95.10119597284354,92.935411793574,90.75703707172599,88.77193923977168,87.1673033222637,85.82449321825803,80.56952009029249,75.50541762305967,70.568300403636,65.23256770695973,60.11106480660063,59.20698575098178,58.40629739781592,57.70251050915372,57.21591463422232,56.78087984494776,56.36998646880633,55.98052446367767,55.61019314243246,55.268565544878626,54.94227857181429,54.62994020431595,54.34155922700815,54.064671786725405,53.798347265773614,53.54174561059704,53.294149067093834,53.054871095199815,52.83418647856886 +Offshore Wind - Class 3/Conservative,110.58436391113064,111.90782801530548,111.95267158908132,111.48713636294265,111.03214478166363,110.62558580108444,110.2380638949433,109.89281416974615,103.39731481470422,96.32417380397024,89.42289165487381,82.64343907372992,75.94473239134382,69.32960406977084,68.98289199795056,68.67025034690607,68.35951864617807,68.07855111643663,67.81094675315353,67.55528573097206,67.31047106121311,67.09000055700403,66.86399215393178,66.66060337965287,66.45031634147533,66.26134782701959,66.07877440972341,65.90211291781884,65.73094474120708 +Offshore Wind - Class 4/Advanced,90.40673867952141,83.38909832791518,78.91907811373294,75.63542123688138,69.08243543757956,63.11162014736213,57.534733067798484,56.23069748077276,55.11578930514931,53.62060351375994,52.364903922835204,51.29803101551627,50.363415170829285,49.537253533724105,48.98423724185801,48.47433850183968,48.00310482174354,47.55758419456216,47.144223088363525,46.751255945249106,46.38568082932122,46.03659492935502,45.70250821968557,45.39091318551059,45.09175720910511,44.80402072406832,44.53543453517311,44.27652196141242,44.026523737738486 +Offshore Wind - Class 4/Moderate,99.76636340425307,97.53621551827034,95.26830866723485,93.17301992914581,91.49557648107853,90.09175861624138,84.51043431975805,79.1289176266208,73.88041124907754,68.20130814516482,62.77517841069993,61.817636397490325,60.993957407587956,60.24600974283029,59.750143515902245,59.28323355567969,58.853940880575635,58.447096568805044,58.06026095746583,57.70328475848569,57.36241683715112,57.03613727697184,56.73478955517995,56.44549054371806,56.1556887204774,55.88764884870432,55.64042265781691,55.39044039830906,55.15986639409777 +Offshore Wind - Class 4/Conservative,116.28334880384627,117.70766058839537,117.76657751618357,117.28036477919427,116.80476801348564,116.37978229467248,115.97468847189951,115.58856052342033,108.69172703781794,101.16624434258175,93.82065694791608,86.5839397514537,79.46938725015704,72.42361957960958,72.0616221815562,71.71962004547605,71.41067452709545,71.10197286616986,70.82259267289363,70.55572561610434,70.31528049733903,70.0699621217748,69.83402173405361,69.62164232389738,69.41708563978467,69.20491840642109,69.01425984505047,68.82981263410446,68.65113797473046 +Offshore Wind - Class 5/Advanced,96.59499123193771,89.10104502785242,84.34465049607466,80.81009644357945,73.78035065280928,67.35953763641506,61.361882165147215,59.96056187076295,58.76293334429101,57.16874142270191,55.83140687393227,54.68558500981498,53.68193048650573,52.80556962275926,52.21171004622835,51.67463975438057,51.16868180298122,50.690293755922816,50.24653603568262,49.834572706000415,49.44212908599901,49.067307928600165,48.708573815299715,48.374154670006156,48.0530279819968,47.75361638901337,47.46538842317387,47.17811193860597,46.909863544020006 +Offshore Wind - Class 5/Moderate,106.69270116896725,104.32235545604225,101.90741842958636,99.67580751302711,97.87200930510788,96.3626446273923,90.36647507854559,84.56553174606292,78.90815986152235,72.8206931370035,66.95800095582743,65.94483643409463,65.06147693168417,64.25907971637675,63.72725978313574,63.239858661682604,62.77945245523933,62.34301778596567,61.94110745300059,61.54523233983788,61.19258711227948,60.84251232936051,60.51945035742595,60.19654978753546,59.89819840740686,59.62329475955903,59.3458226543251,59.07766344826315,58.830519984744754 +Offshore Wind - Class 5/Conservative,124.51218754888284,126.05082233444237,126.1164919770919,125.59371030298982,125.11012359021339,124.65322168206069,124.21752499740305,123.80213538490086,116.36280315613499,108.24810803458989,100.3278657714126,92.54545412268307,84.85419147490035,77.27478853718557,76.88664401327839,76.51989760507364,76.18885545891885,75.87444988689731,75.57491712948126,75.28875191177407,75.01466399964647,74.75159051214436,74.51498651180059,74.28744518978183,74.05196391094324,73.84053981937888,73.6362351297953,73.43854387947147,73.24697227885065 +Offshore Wind - Class 6/Advanced,119.88769529358116,110.58012816533143,104.68812156272475,100.30853608399339,91.60506940040622,83.69418391779698,76.27012129952917,74.54631297719509,73.05283389618332,71.07637400079682,69.41625650680851,67.98775267969431,66.76078485380677,65.66830591991432,64.92442927700014,64.25845657307427,63.631095410869335,63.037905829589,62.49120393263245,61.971502007364094,61.47614561335368,61.018439786356865,60.580485821526025,60.16066118628074,59.77259000426402,59.38447432498659,59.02543478262036,58.67922078338695,58.344892821451886 +Offshore Wind - Class 6/Moderate,132.32895359927244,129.39849273139478,126.38881369605029,123.63003529385907,121.37089920582919,119.5332693178234,112.12248864655572,104.93856346770937,97.96904618561356,90.43639879238155,83.21333404675605,81.95881958355227,80.85289574158828,79.86952942036798,79.21924451699483,78.58579055516624,78.02877290875816,77.48024390012782,76.97925864360161,76.5019302227274,76.04596590801181,75.62987762696586,75.21086857356522,74.82822969787745,74.46022481956997,74.10568021067947,73.76360543234526,73.43308918010477,73.11329097424452 +Offshore Wind - Class 6/Conservative,154.28411647877715,156.20507022626725,156.2765952628781,155.6233632867727,155.02873323034336,154.4228457769135,153.88777751984867,153.42178069391468,144.2227848704965,134.20699968366176,124.44887352857545,114.83461498367822,105.36619286575385,96.01856825678034,95.53988242513444,95.08775315165411,94.65897037277786,94.27770972720111,93.91479404211746,93.54198562451623,93.21068931142753,92.89294483921283,92.58764268064445,92.29366130939636,92.03607399942649,91.76207023002335,91.49704222662949,91.26593216144157,91.01680987453283 +Offshore Wind - Class 7/Advanced,163.46188006162265,150.8369170353339,142.76599110357023,136.80098806347877,124.80681259965272,113.92459622527039,103.69541067136244,101.33805401692688,99.3109932036698,96.61934713326661,94.34920678966702,92.40988548609174,90.73573215509465,89.22190815172218,88.23465458006869,87.30787259333925,86.46322544843143,85.66490336765449,84.9079725536947,84.21624731958975,83.52957422645343,82.90075930716463,82.29906837626488,81.74925487721687,81.1948026022254,80.68796377606775,80.2000367342503,79.72958346865133,79.27537074053367 +Offshore Wind - Class 7/Moderate,180.6617493347719,176.6842161682088,172.59026879158586,168.85129232478394,165.7738866839355,163.2669882279096,153.06382016431294,143.18113115909264,133.5624179396332,123.17038788302324,113.22187631997926,111.49957354653377,109.98932823710237,108.65511678848274,107.76293915789215,106.92295122709562,106.12897081371135,105.413055298138,104.69603770164727,104.04849988047714,103.43001407774304,102.87418598141187,102.3059047515806,101.7954684352512,101.26922933305674,100.79700864657154,100.34165419337207,99.86695267389237,99.44194289515985 +Offshore Wind - Class 7/Conservative,211.01446057511436,213.69073394978926,213.8090931556099,212.92448679496127,212.05843717941528,211.31689775236154,210.5323933032967,209.86081257792046,197.17755794948147,183.43567606748866,169.9372356312198,156.63949176188697,143.55727789423077,130.65285877045693,130.01562679912536,129.41441934386046,128.8448967576855,128.30354610330502,127.787477884486,127.29408095723609,126.82127828195263,126.41359087744783,125.97632132471558,125.60076826546678,125.23927194450869,124.84490655372161,124.50853124786423,124.183249337647,123.86832945908374 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/Market/30/df_occ.csv b/tests/data/Fixed-Bottom_Offshore_Wind/Market/30/df_occ.csv new file mode 100644 index 0000000..045f8f4 --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/Market/30/df_occ.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,3842.3701,3583.4153,3429.4759,3321.4792,2999.0614,2693.5348,2399.1137,2352.0203,2311.0401,2256.0086,2209.4435,2169.1984,2133.8401,2102.3662,2081.2931,2061.6972,2043.3962,2026.2391,2010.0994,1994.87,1980.4595,1966.7894,1953.7918,1941.4075,1929.5845,1918.2773,1907.4453,1897.0526,1887.0671 +Offshore Wind - Class 1/Moderate,4373.4293,4256.0015,4172.0581,4107.113,4054.3614,4010.0748,3722.0837,3438.8291,3159.3029,2864.6143,2576.5622,2543.4053,2514.1243,2487.9392,2470.3425,2453.932,2438.5643,2424.1202,2410.4995,2397.6174,2385.4012,2373.7884,2362.7248,2352.1629,2342.0612,2332.383,2323.0957,2314.1705,2305.5813 +Offshore Wind - Class 1/Conservative,5310.5928,5292.6419,5276.2463,5261.1643,5247.2061,5234.2197,5222.0821,5210.6919,4835.5121,4440.8387,4050.4779,3663.3763,3278.8224,2896.3131,2884.1352,2872.7465,2862.0533,2851.9778,2842.4543,2833.4271,2824.8483,2816.6767,2808.8763,2801.4159,2794.2678,2787.4076,2780.8136,2774.4665,2768.3491 +Offshore Wind - Class 2/Advanced,3835.3896,3576.9052,3423.2455,3315.445,2993.6129,2688.6414,2394.7552,2347.7473,2306.8416,2251.91,2205.4296,2165.2576,2129.9635,2098.5468,2077.512,2057.9517,2039.6839,2022.558,2006.4476,1991.2459,1976.8616,1963.2163,1950.2423,1937.8805,1926.079,1914.7923,1903.98,1893.6062,1883.6388 +Offshore Wind - Class 2/Moderate,4365.4841,4248.2695,4164.4787,4099.6515,4046.9958,4002.7896,3715.3218,3432.5817,3153.5634,2859.4101,2571.8813,2538.7847,2509.5568,2483.4194,2465.8546,2449.4739,2434.1341,2419.7162,2406.1203,2393.2616,2381.0676,2369.4759,2358.4324,2347.8897,2337.8063,2328.1457,2318.8753,2309.9663,2301.3928 +Offshore Wind - Class 2/Conservative,5300.945,5283.0267,5266.6609,5251.6063,5237.6734,5224.7107,5212.5951,5201.2255,4826.7274,4432.7709,4043.1193,3656.721,3272.8657,2891.0513,2878.8956,2867.5275,2856.8538,2846.7966,2837.2904,2828.2796,2819.7164,2811.5596,2803.7734,2796.3265,2789.1914,2782.3436,2775.7617,2769.4261,2763.3198 +Offshore Wind - Class 3/Advanced,3919.2247,3655.0904,3498.0719,3387.915,3059.0483,2747.4105,2447.1005,2399.0651,2357.2652,2301.133,2253.6366,2212.5865,2176.5209,2144.4175,2122.9229,2102.935,2084.268,2066.7677,2050.3052,2034.7712,2020.0724,2006.1289,1992.8713,1980.2393,1968.1799,1956.6464,1945.5978,1934.9972,1924.812 +Offshore Wind - Class 3/Moderate,4460.9062,4341.1295,4255.5072,4189.263,4135.4563,4090.2838,3796.5324,3507.6122,3222.495,2921.912,2628.0983,2594.2782,2564.4115,2537.7027,2519.7541,2503.0153,2487.3402,2472.6071,2458.714,2445.5743,2433.1137,2421.2687,2409.9837,2399.2106,2388.9068,2379.035,2369.562,2360.4583,2351.6973 +Offshore Wind - Class 3/Conservative,5416.8147,5398.5047,5381.7812,5366.3976,5352.1601,5338.914,5326.5336,5314.9155,4932.2315,4529.6638,4131.4951,3736.6508,3344.405,2954.2448,2941.8234,2930.2068,2919.2998,2909.0227,2899.3088,2890.101,2881.3506,2873.0155,2865.0592,2857.4495,2850.1584,2843.161,2836.4351,2829.9611,2823.7213 +Offshore Wind - Class 4/Advanced,4175.3368,3893.9419,3726.6627,3609.3073,3258.9499,2926.9473,2607.0127,2555.8384,2511.307,2451.5066,2400.9064,2357.1738,2318.7514,2284.5501,2261.6509,2240.3569,2220.47,2201.8262,2184.2878,2167.7387,2152.0794,2137.2247,2123.1008,2109.6433,2096.7958,2084.5087,2072.738,2061.4447,2050.5939 +Offshore Wind - Class 4/Moderate,4752.4159,4624.8121,4533.5946,4463.0214,4405.6986,4357.5743,4044.6269,3736.8264,3433.0774,3112.8521,2799.8383,2763.8082,2731.9898,2703.5356,2684.4141,2666.5814,2649.882,2634.1862,2619.3852,2605.3868,2592.112,2579.4929,2567.4705,2555.9933,2545.0162,2534.4994,2524.4073,2514.7087,2505.3752 +Offshore Wind - Class 4/Conservative,5770.7908,5751.2843,5733.468,5717.079,5701.9112,5687.7995,5674.6101,5662.2328,5254.5412,4825.6667,4401.4786,3980.8321,3562.954,3147.2978,3134.0646,3121.6889,3110.0691,3099.1205,3088.7718,3078.9623,3069.6401,3060.7603,3052.284,3044.1771,3036.4095,3028.9549,3021.7895,3014.8924,3008.2448 +Offshore Wind - Class 5/Advanced,4263.1798,3975.8648,3805.0662,3685.2419,3327.5134,2988.5261,2661.8605,2609.6095,2564.1412,2503.0827,2451.418,2406.7653,2367.5346,2332.6137,2309.2328,2287.4907,2267.1854,2248.1494,2230.2421,2213.3447,2197.356,2182.1888,2167.7677,2154.0271,2140.9093,2128.3637,2116.3454,2104.8145,2093.7354 +Offshore Wind - Class 5/Moderate,4852.3998,4722.1114,4628.9748,4556.9169,4498.3881,4449.2513,4129.7199,3815.4438,3505.3043,3178.3419,2858.7428,2821.9547,2789.4668,2760.4141,2740.8902,2722.6824,2705.6317,2689.6056,2674.4933,2660.2003,2646.6462,2633.7616,2621.4863,2609.7677,2598.5597,2587.8215,2577.5172,2567.6145,2558.0846 +Offshore Wind - Class 5/Conservative,5892.1998,5872.2829,5854.0918,5837.358,5821.8711,5807.4625,5793.9956,5781.3579,5365.0891,4927.1917,4494.0793,4064.583,3637.9134,3213.5123,3200.0008,3187.3647,3175.5005,3164.3215,3153.755,3143.7392,3134.2208,3125.1543,3116.4996,3108.2222,3100.2912,3092.6796,3085.3635,3078.3213,3071.5339 +Offshore Wind - Class 6/Advanced,4118.311,3840.7593,3675.7647,3560.0122,3214.4398,2886.9717,2571.4067,2520.9313,2477.0081,2418.0245,2368.1153,2324.98,2287.0824,2253.3482,2230.7618,2209.7586,2190.1433,2171.7541,2154.4553,2138.1321,2122.6868,2108.035,2094.1039,2080.8302,2068.1582,2056.0389,2044.429,2033.29,2022.5874 +Offshore Wind - Class 6/Moderate,4687.5084,4561.6474,4471.6757,4402.0665,4345.5265,4298.0594,3989.3862,3685.7896,3386.1892,3070.3374,2761.5987,2726.0607,2694.6768,2666.6113,2647.7509,2630.1618,2613.6905,2598.209,2583.6102,2569.803,2556.7095,2544.2627,2532.4045,2521.0841,2510.257,2499.8837,2489.9295,2480.3633,2471.1573 +Offshore Wind - Class 6/Conservative,5691.9745,5672.7345,5655.1615,5638.9964,5624.0357,5610.1167,5597.1074,5584.8992,5182.7758,4759.7588,4341.3641,3926.4628,3514.2919,3104.3126,3091.2602,3079.0536,3067.5925,3056.7934,3046.586,3036.9105,3027.7156,3018.9571,3010.5966,3002.6004,2994.9389,2987.586,2980.5185,2973.7157,2967.1589 +Offshore Wind - Class 7/Advanced,4314.3319,4023.5694,3850.7215,3729.4595,3367.4388,3024.3841,2693.799,2640.921,2594.9072,2533.1161,2480.8315,2435.643,2395.9416,2360.6017,2336.9402,2314.9373,2294.3884,2275.1239,2257.0017,2239.9017,2223.7211,2208.3719,2193.7778,2179.8723,2166.5971,2153.901,2141.7385,2130.0693,2118.8572 +Offshore Wind - Class 7/Moderate,4910.6216,4778.77,4684.5158,4611.5934,4552.3623,4502.6359,4179.2706,3861.2236,3547.363,3216.4775,2893.0436,2855.8141,2822.9364,2793.5351,2773.777,2755.3507,2738.0953,2721.877,2706.5833,2692.1189,2678.4022,2665.363,2652.9404,2641.0812,2629.7387,2618.8717,2608.4437,2598.4222,2588.778 +Offshore Wind - Class 7/Conservative,5962.8977,5942.7419,5924.3324,5907.3979,5891.7251,5877.1437,5863.5152,5850.7259,5429.4625,4986.3109,4548.0017,4113.3522,3681.5631,3252.0698,3238.3962,3225.6085,3213.6019,3202.2888,3191.5956,3181.4595,3171.827,3162.6516,3153.8932,3145.5163,3137.4902,3129.7874,3122.3834,3115.2568,3108.3879 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/Market/30/df_tc.csv b/tests/data/Fixed-Bottom_Offshore_Wind/Market/30/df_tc.csv new file mode 100644 index 0000000..9af6a81 --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/Market/30/df_tc.csv @@ -0,0 +1,31 @@ +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.1289257935074173,0.1301075434952705,0.13045655173884727,0.1304674427433303,0.13046751432090797,0.13046757579216822,0.13046655668773655,0.1304653735022892,0.1304639909307722,0.13046236525434168,0.13046040284202187,0.13046038862851897,0.13046037582857625,0.13046036413469903,0.13046035614551693,0.1304603485955869,0.130460341458937,0.13046033467231982,0.13046032821917583,0.1304603220080445,0.13046031609832356,0.13046031043400655,0.13046030498619188,0.13046029975090487,0.13046029468712364,0.13046028980207539,0.13046028505328955,0.13046028047563135,0.13046027608749747 +10 year CRF/Moderate,0.1289257935074173,0.1301075434952705,0.13045655173884727,0.1304674427433303,0.13046751432090797,0.13046757579216822,0.13046655668773655,0.1304653735022892,0.1304639909307722,0.13046236525434168,0.13046040284202187,0.13046038862851897,0.13046037582857625,0.13046036413469903,0.13046035614551693,0.1304603485955869,0.130460341458937,0.13046033467231982,0.13046032821917583,0.1304603220080445,0.13046031609832356,0.13046031043400655,0.13046030498619188,0.13046029975090487,0.13046029468712364,0.13046028980207539,0.13046028505328955,0.13046028047563135,0.13046027608749747 +10 year CRF/Conservative,0.1289257935074173,0.1301075434952705,0.13045655173884727,0.1304674427433303,0.13046751432090797,0.13046757579216822,0.13046655668773655,0.1304653735022892,0.1304639909307722,0.13046236525434168,0.13046040284202187,0.13046038862851897,0.13046037582857625,0.13046036413469903,0.13046035614551693,0.1304603485955869,0.130460341458937,0.13046033467231982,0.13046032821917583,0.1304603220080445,0.13046031609832356,0.13046031043400655,0.13046030498619188,0.13046029975090487,0.13046029468712364,0.13046028980207539,0.13046028505328955,0.13046028047563135,0.13046027608749747 +ITC Schedule/*,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896 +PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8156785835927624,0.8156731490891987,0.8156713774348975,0.8156710553166417,0.8156708229769672,0.8156706234423747,0.8156739314532538,0.815677772114679,0.815682260050052,0.8156875372054168,0.8156939075675728,0.8156939537077692,0.8156939952592402,0.815694033220181,0.8156940591548553,0.815694083663621,0.8156941068307884,0.8156941288616727,0.8156941498100293,0.8156941699727599,0.8156941891570466,0.8156942075446967,0.8156942252295324,0.8156942422244571,0.8156942586626358,0.8156942745206073,0.8156942899362415,0.815694304796357,0.8156943190412346 +PVD/Moderate,0.8156785835927624,0.8156731490891987,0.8156713774348975,0.8156710553166417,0.8156708229769672,0.8156706234423747,0.8156739314532538,0.815677772114679,0.815682260050052,0.8156875372054168,0.8156939075675728,0.8156939537077692,0.8156939952592402,0.815694033220181,0.8156940591548553,0.815694083663621,0.8156941068307884,0.8156941288616727,0.8156941498100293,0.8156941699727599,0.8156941891570466,0.8156942075446967,0.8156942252295324,0.8156942422244571,0.8156942586626358,0.8156942745206073,0.8156942899362415,0.815694304796357,0.8156943190412346 +PVD/Conservative,0.8156785835927624,0.8156731490891987,0.8156713774348975,0.8156710553166417,0.8156708229769672,0.8156706234423747,0.8156739314532538,0.815677772114679,0.815682260050052,0.8156875372054168,0.8156939075675728,0.8156939537077692,0.8156939952592402,0.815694033220181,0.8156940591548553,0.815694083663621,0.8156941068307884,0.8156941288616727,0.8156941498100293,0.8156941699727599,0.8156941891570466,0.8156942075446967,0.8156942252295324,0.8156942422244571,0.8156942586626358,0.8156942745206073,0.8156942899362415,0.815694304796357,0.8156943190412346 +PFF/Advanced,0.7023130514762239,0.7023146526276195,0.7023151746047832,0.7023152695095135,0.702315337963051,0.7023153967513264,0.7023144221220573,0.7023132905595644,0.7023119682927002,0.7023104135003299,0.7023085366197396,0.7023085230255927,0.702308510783408,0.7023084995990906,0.7023084919580357,0.7023084847370921,0.7023084779114194,0.7023084714205263,0.7023084652485753,0.7023084593080906,0.7023084536558821,0.7023084482383842,0.7023084430279545,0.7023084380207909,0.7023084331776599,0.7023084285054736,0.7023084239636118,0.7023084195854209,0.7023084153884955 +PFF/Moderate,0.7023130514762239,0.7023146526276195,0.7023151746047832,0.7023152695095135,0.702315337963051,0.7023153967513264,0.7023144221220573,0.7023132905595644,0.7023119682927002,0.7023104135003299,0.7023085366197396,0.7023085230255927,0.702308510783408,0.7023084995990906,0.7023084919580357,0.7023084847370921,0.7023084779114194,0.7023084714205263,0.7023084652485753,0.7023084593080906,0.7023084536558821,0.7023084482383842,0.7023084430279545,0.7023084380207909,0.7023084331776599,0.7023084285054736,0.7023084239636118,0.7023084195854209,0.7023084153884955 +PFF/Conservative,0.7023130514762239,0.7023146526276195,0.7023151746047832,0.7023152695095135,0.702315337963051,0.7023153967513264,0.7023144221220573,0.7023132905595644,0.7023119682927002,0.7023104135003299,0.7023085366197396,0.7023085230255927,0.702308510783408,0.7023084995990906,0.7023084919580357,0.7023084847370921,0.7023084779114194,0.7023084714205263,0.7023084652485753,0.7023084593080906,0.7023084536558821,0.7023084482383842,0.7023084430279545,0.7023084380207909,0.7023084331776599,0.7023084285054736,0.7023084239636118,0.7023084195854209,0.7023084153884955 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9278050110194725,0.9278026706609483,0.9278019076983567,0.9278017689780282,0.9278016689208433,0.9278015829911608,0.9278030075854014,0.927804661558896,0.927806594270693,0.9278088668446027,0.9278116101833356,0.9278116300531218,0.9278116479468214,0.9278116642942964,0.9278116754627875,0.9278116860172259,0.9278116959939189,0.9278117054812837,0.9278117145024692,0.9278117231853331,0.9278117314468405,0.9278117393652846,0.9278117469810692,0.9278117542997507,0.9278117613786755,0.9278117682077403,0.927811774846317,0.9278117812456655,0.9278117873800684 +2/nan,0.8608221384728436,0.8608177956855882,0.86081637992871,0.8608161225187586,0.8608159368523021,0.8608157774009039,0.8608184208845163,0.8608214900104174,0.8608250763721824,0.8608292933954658,0.8608343839909939,0.860834420861831,0.8608344540657964,0.8608344844005521,0.860834505125065,0.8608345247101272,0.8608345432231123,0.8608345608280883,0.8608345775680115,0.8608345936801372,0.860834609010384,0.8608346237040347,0.8608346378360634,0.860834651416781,0.8608346645526003,0.8608346772247736,0.8608346895434729,0.8608347014182547,0.8608347128013973 +3/nan,0.7986750936716025,0.7986690497895593,0.7986670794758505,0.7986667212377113,0.7986664628452251,0.7986662409363253,0.79866991988157,0.7986741912017398,0.7986791823716837,0.798685051251887,0.7986921359118638,0.7986921872256505,0.7986922334361889,0.7986922756535988,0.798692304496266,0.7986923317531405,0.7986923575179862,0.7986923820191404,0.7986924053163856,0.7986924277399142,0.7986924490752884,0.7986924695247009,0.798692489192494,0.7986925080930181,0.7986925263743693,0.7986925440104564,0.798692561154608,0.7986925776809515,0.7986925935230723 +4/nan,0.7410147540849595,0.7410072773689951,0.7410048399535692,0.7410043967882304,0.7410040771389065,0.7410038026223225,0.7410083537341122,0.7410136376637552,0.7410198121111736,0.7410270723677368,0.7410358366611538,0.7410359001405241,0.7410359573067578,0.7410360095331644,0.7410360452139154,0.7410360789329108,0.7410361108061444,0.7410361411160876,0.7410361699366967,0.7410361976764468,0.7410362240700606,0.7410362493676672,0.7410362736983466,0.7410362970798509,0.7410363196953879,0.74103634151268,0.7410363627214074,0.7410363831658556,0.7410364027638642 +5/nan,0.6875172020793876,0.6875085309221517,0.6875057041226371,0.687505190160617,0.6875048194466268,0.6875045010754605,0.6875097792404162,0.6875159073031466,0.6875230681619768,0.6875314883146834,0.6875416528161404,0.6875417264372621,0.6875417927366333,0.6875418533069693,0.6875418946882408,0.687541933794338,0.6875419707597864,0.6875420059121864,0.6875420393373098,0.6875420715088912,0.6875421021192718,0.6875421314585421,0.6875421596764046,0.6875421867934477,0.6875422130221491,0.6875422383250747,0.6875422629222081,0.687542286632958,0.6875423093620371 +6/nan,0.6378819052513431,0.6378722510917576,0.6378691038384846,0.6378685316125962,0.6378681188737033,0.6378677644113605,0.6378736409236335,0.6378804636917533,0.6378884363539014,0.6378978110932295,0.6379091279674551,0.6379092099352938,0.6379092837512876,0.6379093511887243,0.6379093972615562,0.6379094408012687,0.6379094819576389,0.6379095210954085,0.6379095583100736,0.6379095941290779,0.6379096282098818,0.6379096608754651,0.6379096922925022,0.6379097224839156,0.6379097516862726,0.6379097798578951,0.637909807243707,0.6379098336426426,0.6379098589486115 +Year (Moderate)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9278050110194725,0.9278026706609483,0.9278019076983567,0.9278017689780282,0.9278016689208433,0.9278015829911608,0.9278030075854014,0.927804661558896,0.927806594270693,0.9278088668446027,0.9278116101833356,0.9278116300531218,0.9278116479468214,0.9278116642942964,0.9278116754627875,0.9278116860172259,0.9278116959939189,0.9278117054812837,0.9278117145024692,0.9278117231853331,0.9278117314468405,0.9278117393652846,0.9278117469810692,0.9278117542997507,0.9278117613786755,0.9278117682077403,0.927811774846317,0.9278117812456655,0.9278117873800684 +2/nan,0.8608221384728436,0.8608177956855882,0.86081637992871,0.8608161225187586,0.8608159368523021,0.8608157774009039,0.8608184208845163,0.8608214900104174,0.8608250763721824,0.8608292933954658,0.8608343839909939,0.860834420861831,0.8608344540657964,0.8608344844005521,0.860834505125065,0.8608345247101272,0.8608345432231123,0.8608345608280883,0.8608345775680115,0.8608345936801372,0.860834609010384,0.8608346237040347,0.8608346378360634,0.860834651416781,0.8608346645526003,0.8608346772247736,0.8608346895434729,0.8608347014182547,0.8608347128013973 +3/nan,0.7986750936716025,0.7986690497895593,0.7986670794758505,0.7986667212377113,0.7986664628452251,0.7986662409363253,0.79866991988157,0.7986741912017398,0.7986791823716837,0.798685051251887,0.7986921359118638,0.7986921872256505,0.7986922334361889,0.7986922756535988,0.798692304496266,0.7986923317531405,0.7986923575179862,0.7986923820191404,0.7986924053163856,0.7986924277399142,0.7986924490752884,0.7986924695247009,0.798692489192494,0.7986925080930181,0.7986925263743693,0.7986925440104564,0.798692561154608,0.7986925776809515,0.7986925935230723 +4/nan,0.7410147540849595,0.7410072773689951,0.7410048399535692,0.7410043967882304,0.7410040771389065,0.7410038026223225,0.7410083537341122,0.7410136376637552,0.7410198121111736,0.7410270723677368,0.7410358366611538,0.7410359001405241,0.7410359573067578,0.7410360095331644,0.7410360452139154,0.7410360789329108,0.7410361108061444,0.7410361411160876,0.7410361699366967,0.7410361976764468,0.7410362240700606,0.7410362493676672,0.7410362736983466,0.7410362970798509,0.7410363196953879,0.74103634151268,0.7410363627214074,0.7410363831658556,0.7410364027638642 +5/nan,0.6875172020793876,0.6875085309221517,0.6875057041226371,0.687505190160617,0.6875048194466268,0.6875045010754605,0.6875097792404162,0.6875159073031466,0.6875230681619768,0.6875314883146834,0.6875416528161404,0.6875417264372621,0.6875417927366333,0.6875418533069693,0.6875418946882408,0.687541933794338,0.6875419707597864,0.6875420059121864,0.6875420393373098,0.6875420715088912,0.6875421021192718,0.6875421314585421,0.6875421596764046,0.6875421867934477,0.6875422130221491,0.6875422383250747,0.6875422629222081,0.687542286632958,0.6875423093620371 +6/nan,0.6378819052513431,0.6378722510917576,0.6378691038384846,0.6378685316125962,0.6378681188737033,0.6378677644113605,0.6378736409236335,0.6378804636917533,0.6378884363539014,0.6378978110932295,0.6379091279674551,0.6379092099352938,0.6379092837512876,0.6379093511887243,0.6379093972615562,0.6379094408012687,0.6379094819576389,0.6379095210954085,0.6379095583100736,0.6379095941290779,0.6379096282098818,0.6379096608754651,0.6379096922925022,0.6379097224839156,0.6379097516862726,0.6379097798578951,0.637909807243707,0.6379098336426426,0.6379098589486115 +Year (Conservative)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9278050110194725,0.9278026706609483,0.9278019076983567,0.9278017689780282,0.9278016689208433,0.9278015829911608,0.9278030075854014,0.927804661558896,0.927806594270693,0.9278088668446027,0.9278116101833356,0.9278116300531218,0.9278116479468214,0.9278116642942964,0.9278116754627875,0.9278116860172259,0.9278116959939189,0.9278117054812837,0.9278117145024692,0.9278117231853331,0.9278117314468405,0.9278117393652846,0.9278117469810692,0.9278117542997507,0.9278117613786755,0.9278117682077403,0.927811774846317,0.9278117812456655,0.9278117873800684 +2/nan,0.8608221384728436,0.8608177956855882,0.86081637992871,0.8608161225187586,0.8608159368523021,0.8608157774009039,0.8608184208845163,0.8608214900104174,0.8608250763721824,0.8608292933954658,0.8608343839909939,0.860834420861831,0.8608344540657964,0.8608344844005521,0.860834505125065,0.8608345247101272,0.8608345432231123,0.8608345608280883,0.8608345775680115,0.8608345936801372,0.860834609010384,0.8608346237040347,0.8608346378360634,0.860834651416781,0.8608346645526003,0.8608346772247736,0.8608346895434729,0.8608347014182547,0.8608347128013973 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/Market/30/df_vom.csv b/tests/data/Fixed-Bottom_Offshore_Wind/Market/30/df_vom.csv new file mode 100644 index 0000000..90cc094 --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/Market/30/df_vom.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/Market/TechLife/df_capex.csv b/tests/data/Fixed-Bottom_Offshore_Wind/Market/TechLife/df_capex.csv new file mode 100644 index 0000000..b019daf --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/Market/TechLife/df_capex.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,5462.550832369848,5094.404759063653,4875.5549262092645,4722.020175198692,4263.651146110876,3829.295613124674,3410.728337949633,3343.7774992451323,3285.5174365197136,3207.2812724221576,3141.08145831941,3083.8665548677945,3033.5990170228683,2988.8537384617885,2958.8949081013798,2931.03615273454,2905.0183721997228,2880.626813817036,2857.6815376796812,2836.0305427943017,2815.5436693022525,2796.109383287182,2777.6312289765,2760.02494615507,2743.21658539724,2727.1416211172086,2711.7421798514206,2696.967261995978,2682.7713005134847 +Offshore Wind - Class 1/Moderate,6217.537549003377,6050.594891259246,5931.2557072685795,5838.925802633735,5763.930885101322,5700.97021105834,5291.544282275952,4888.852075107402,4491.460278945741,4072.51283498425,3663.0000960065295,3615.862270810396,3574.2345093406543,3537.008235424742,3511.991599288189,3488.66149787881,3466.8138219123107,3446.2791640087826,3426.9151687521285,3408.6011001235547,3391.233850228222,3374.724391496717,3358.9956701796727,3343.980167236275,3329.6190113846337,3315.8598725964,3302.656518621953,3289.967817172063,3277.756959836958 +Offshore Wind - Class 1/Conservative,7549.867055466588,7524.346964544596,7501.037928189001,7479.5964751544225,7459.752640146307,7441.2903400603145,7424.034734950038,7407.84169550011,6874.463003342234,6313.370793819921,5758.409845373221,5208.082210940681,4661.376657071959,4117.577748019326,4100.26493465772,4084.0740017131716,4068.8719067407287,4054.548002773674,4041.008827494427,4028.175109779539,4015.978997982083,4004.3617316888726,3993.272200427305,3982.66605671573,3972.5038312954784,3962.750933130862,3953.3765407221345,3944.3531586306726,3935.6561740041584 +Offshore Wind - Class 2/Advanced,5358.739142998236,4997.589328397251,4782.898624109471,4632.281715654107,4182.623529780819,3756.522615291665,3345.909947900305,3280.231438444361,3223.078621467056,3146.329206691839,3081.3876415122254,3025.26002744198,2975.9477343518092,2932.0528187513814,2902.663410055368,2875.334052750732,2849.810635767615,2825.882619436882,2803.3735007815626,2782.133828788493,2762.0364370540406,2742.9714546924165,2724.8444215677036,2707.5726296266243,2691.083792474087,2675.3142714739247,2660.2075235870307,2645.713436159141,2631.787107365084 +Offshore Wind - Class 2/Moderate,6099.377897155915,5935.607747380369,5818.536715338725,5727.961307946685,5654.391607605821,5592.627539486479,5190.982487228406,4795.942992362201,4406.103572325649,3995.1177208761983,3593.3875214533555,3547.1455153865654,3506.308802120767,3469.790092274592,3445.2488611413337,3422.362012811054,3400.929540141509,3380.7851400765067,3361.7891180488486,3343.823177151232,3326.785983388085,3310.5901722205545,3295.16046379854,3280.4303368995647,3266.3420289287787,3252.8444294135797,3239.891971316572,3227.4444092981566,3215.4657110294934 +Offshore Wind - Class 2/Conservative,7406.3874307080805,7381.352390366644,7358.4863853527395,7337.4523748058255,7317.985493391741,7299.874203623014,7282.946548139545,7267.061169343569,6743.818981066585,6193.3899017697695,5648.975449671825,5109.10650357437,4572.7905668380645,4039.326284040601,4022.3425289928423,4006.4591458335417,3991.546085572757,3977.494364274333,3964.21240438866,3951.6227086915546,3939.658312485724,3928.26178578243,3917.383126796111,3906.9784315199345,3897.0093393822713,3887.441702822251,3878.245587289759,3869.393608214876,3860.8620396949195 +Offshore Wind - Class 3/Advanced,5563.666194857099,5188.705465783053,4965.804712217284,4809.427731107721,4342.574030961793,3900.178299552324,3473.8631867267977,3405.6729467788646,3346.3344641684057,3266.6501330575466,3199.2249980367915,3140.950965854653,3089.752906975992,3044.179439195086,3013.6660435766357,2985.291526998198,2958.792132812655,2933.9490061980596,2910.5791029239003,2888.527317673103,2867.6611623442363,2847.867218252979,2829.0469231213624,2811.114797178504,2793.9954497055987,2777.6226920862823,2761.9383182508886,2746.889887302366,2732.431056122389 +Offshore Wind - Class 3/Moderate,6332.62824425191,6162.59523224895,6041.0472110659675,5947.008043619602,5870.624939042819,5806.498813182058,5389.494232391682,4979.34787876988,4574.600276695524,4147.897677749075,3730.8046237328062,3682.7941509664915,3640.395852003069,3602.4805290910094,3577.0010161147275,3553.2388593653677,3530.9867343662136,3510.0719076762357,3490.3494738991394,3471.696590510754,3454.00771050475,3437.1928084933766,3421.172724221887,3405.879495174652,3391.252365301811,3377.238561100198,3363.790852501856,3350.8673311366247,3338.4304125138055 +Offshore Wind - Class 3/Conservative,7689.620050473284,7663.627437134304,7639.887121519657,7618.048758524303,7597.837393762009,7579.033507198603,7561.458489351737,7544.965660925851,7001.713778059379,6430.2353883344795,5865.001678369514,5304.48731653311,4747.661667351704,4193.796766914002,4176.163542997469,4159.672821076962,4144.189452202149,4129.6002394261195,4115.8105008755465,4102.73930239642,4090.317351048657,4078.4849994694414,4067.19036110524,4056.387758049952,4046.037499307501,4036.103996023863,4026.5560940931773,4017.3657437332995,4008.5077777483943 +Offshore Wind - Class 4/Advanced,5975.833019742907,5573.094469456032,5333.680820228931,5165.719279093875,4664.280086695629,4189.110790265383,3731.213396644922,3657.97153506216,3594.2372192017824,3508.6496839396987,3436.2295811919234,3373.638432539796,3318.6475552929614,3269.697913733989,3236.9240161071007,3206.4475397671245,3177.98499343761,3151.3015572032164,3126.2003282454148,3102.5147817706065,3080.1028949688057,3058.8426013967687,3038.628132310759,3019.367466686351,3000.9797812382362,2983.394230864478,2966.5477312724283,2950.3845155039116,2934.854692642071 +Offshore Wind - Class 4/Moderate,6801.761183217273,6619.1318233949605,6488.579378668923,6387.573443592643,6305.531822094643,6236.6551939994615,5788.758157491227,5348.227348553873,4913.495194579753,4455.1817107127035,4007.1895488563277,3955.6225189303327,3910.0833095790017,3869.359017179189,3841.99196451515,3816.4694344816667,3792.568802720853,3770.1046967594084,3748.921124330627,3728.886373414007,3709.887136193929,3691.8264025542844,3674.6196905425268,3658.1932724704134,3642.4826227521417,3627.430754873791,3612.986669231462,3599.105907474802,3585.7475590519857 +Offshore Wind - Class 4/Conservative,8259.281523874955,8231.363342882703,8205.864317014495,8182.408047019821,8160.699511276999,8140.502559446241,8121.625610406816,8103.9108979927505,7520.413786396996,6906.599295051689,6299.492027699934,5697.453566632146,5099.377331312438,4504.481143033195,4485.541553175938,4467.829169004659,4451.198641648249,4435.528791613096,4420.717508822699,4406.677872213025,4393.335821489715,4380.626831066969,4368.49535572402,4356.89261323105,4345.775475662155,4335.106247657932,4324.850892526213,4314.979697454295,4305.465499609663 +Offshore Wind - Class 5/Advanced,6282.856400383134,5859.426312976391,5607.712002763843,5431.121106911791,4903.919131998218,4404.336990394094,3922.9139229701746,3845.90906670065,3778.9002436638907,3688.91532299003,3612.774466531764,3546.9676819851466,3489.1514266823465,3437.686839438965,3403.2291788025045,3371.186903754147,3341.2619992172013,3313.2076714562813,3286.816817732078,3261.9142654920715,3238.350896329211,3215.9983242841176,3194.745237177849,3174.494957500406,3155.162670693132,3136.673651249446,3118.961710552984,3101.9679773218536,3085.640232396413 +Offshore Wind - Class 5/Moderate,7151.218784281058,6959.206384291097,6821.946382965393,6715.751127323762,6629.494388563569,6557.079053170072,6086.1701084333035,5623.006007892007,5165.9382447845255,4684.077800322827,4213.068962883639,4158.852503535129,4110.973631920612,4068.157136205224,4039.3838248980423,4012.5501615695575,3987.42165891054,3963.8032988704326,3941.531439241944,3920.467161538803,3900.4918362475946,3881.503242423113,3863.4124633646497,3846.142223585428,3829.624449701114,3813.7990508740713,3798.613031863727,3784.018940864715,3769.9743151633556 +Offshore Wind - Class 5/Conservative,8683.622841160915,8654.270351743377,8627.461190398502,8602.799777589971,8579.97601355234,8558.741330650955,8538.894502187832,8520.269668581588,7906.793991996092,7261.443230368062,6623.144272666011,5990.174662702622,5361.370722559387,4735.910139057796,4715.997565453123,4697.375170958373,4679.8902893679615,4663.415310803441,4647.842914359215,4633.082076829197,4619.054414039568,4605.692628686925,4592.937849489374,4580.738965974315,4569.05063284176,4557.833048226926,4547.050955881901,4536.672536488602,4526.66962939618 +Offshore Wind - Class 6/Advanced,6054.327951395894,5646.2993008916155,5403.740750003257,5233.573032524783,4725.547130414371,4244.13636941661,3780.224348597275,3706.0204792688073,3641.448993823569,3554.7372499016396,3481.3657828037544,3417.9525427105277,3362.2392449876024,3312.6466758134006,3279.4423858770924,3248.565562646515,3219.729167046685,3192.6951639698427,3167.264211485968,3143.2674565586763,3120.561324216123,3099.0217523783913,3078.5416418772934,3059.0279738700683,3040.3988163843655,3022.5823264999117,3005.514532974426,2989.1391145062103,2973.405182360072 +Offshore Wind - Class 6/Moderate,6891.104950175169,6706.076724201667,6573.809362360196,6471.476883239043,6388.357507068228,6318.576079478668,5864.795684317246,5418.478415974113,4978.035969393947,4513.70231489282,4059.8255748275124,4007.5811371193035,3961.443680240505,3920.184668080688,3892.4579573404626,3866.600271214404,3842.385770152208,3819.626420831674,3798.1647896929426,3777.866725604021,3758.618033799659,3740.320041133183,3722.8872678337116,3706.2450992633676,3690.3282337554206,3675.0784652402026,3660.4447941138183,3646.3815424701647,3632.8477997574205 +Offshore Wind - Class 6/Conservative,8367.770320398857,8339.48560747076,8313.651536378682,8289.887273123944,8267.893472205405,8247.43121156567,8228.306249235115,8210.358934279791,7619.19746916776,6997.320273052247,6382.238330681363,5772.292048423035,5166.359656728911,4563.649220445412,4544.460841216094,4526.515965372261,4509.6670266687215,4493.791293450005,4478.785325215162,4464.561424819229,4451.0439798059915,4438.168131983535,4425.877338312755,4414.122151351611,4402.8589996993815,4392.049522784438,4381.65957304591,4371.658772458867,4362.019625584684 +Offshore Wind - Class 7/Advanced,6421.601266263206,5988.820290613011,5731.547467050367,5551.056875399363,5012.212688734152,4501.598224119789,4009.5438457884584,3930.838485335038,3862.3498977043,3770.377877246376,3692.5556968900287,3625.295534501015,3566.202626070197,3513.6015237408124,3478.382860319226,3445.6330212011326,3415.0473391875917,3386.373366239308,3359.3996757375103,3333.9474364624434,3309.863649602413,3287.0173792178434,3265.2949848870057,3244.5975717258207,3224.838329538955,3205.9409806579697,3187.8378951733484,3170.469093116158,3153.780581427489 +Offshore Wind - Class 7/Moderate,7309.139612095586,7112.887038516299,6972.595886819772,6864.055647217157,6775.89396238266,6701.87945680084,6220.5713602231,5747.179178251301,5280.018150057534,4787.51663824246,4306.1064315882195,4250.69281197255,4201.756474658073,4157.994601502596,4128.585901652064,4101.1595342313185,4075.476022839443,4051.3361364151237,4028.5724632151287,4007.0432021668807,3986.6267303019517,3967.2187201697593,3948.7284811703275,3931.0768530489104,3914.194321128019,3898.019464145569,3882.498067305242,3867.5817918520374,3853.2269555165312 +Offshore Wind - Class 7/Conservative,8875.383790929918,8845.383273936757,8817.98185197444,8792.775962959942,8769.448078924646,8747.744532273511,8727.459439822973,8708.423394193125,8081.400338044277,7421.798180581692,6769.403486705676,6122.456104869517,5479.766192140526,4840.493585478835,4820.141306593594,4801.107589206534,4783.23655191965,4766.397813136889,4750.481612841166,4735.394710452311,4721.057391372057,4707.4003626603235,4694.364087822995,4681.8955716195005,4669.949247012442,4658.484092581294,4647.463854259805,4636.856269255077,4626.632400835331 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/Market/TechLife/df_fin_assump.csv b/tests/data/Fixed-Bottom_Offshore_Wind/Market/TechLife/df_fin_assump.csv new file mode 100644 index 0000000..ca9ad50 --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/Market/TechLife/df_fin_assump.csv @@ -0,0 +1,5 @@ +Financial Assumptions,Value +Capital Recovery Period (Years),30 +Depreciation Period,5 +Equity Premium During Construction,0.02 +Construction Duration yrs,3 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/Market/TechLife/df_fom.csv b/tests/data/Fixed-Bottom_Offshore_Wind/Market/TechLife/df_fom.csv new file mode 100644 index 0000000..c78b3e0 --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/Market/TechLife/df_fom.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,90.662,84.9785,81.599875,79.229625,77.420125,75.96575,74.755,73.721375,72.822,71.614125,70.592125,69.708875,68.932875,68.242125,67.779625,67.3495,66.94787500000001,66.57124999999999,66.217,65.88275,65.5665,65.26650000000001,64.98125,64.709375,64.44987499999999,64.20175,63.964,63.735875,63.51675 +Offshore Wind - Class 1/Moderate,90.662,87.639125,85.47825,83.806375,82.4485,81.30850000000001,80.32825000000001,79.469875,78.7075,77.55475,76.57300000000001,75.719375,74.96562499999999,74.29162500000001,73.83862500000001,73.41624999999999,73.020625,72.64875,72.298125,71.9665,71.652125,71.353125,71.068375,70.7965,70.53637499999999,70.28725,70.04825,69.8185,69.597375 +Offshore Wind - Class 1/Conservative,90.662,90.167625,89.716125,89.30075000000001,88.916375,88.55874999999999,88.2245,87.910875,87.615375,86.78312500000001,86.06975,85.44600000000001,84.892375,84.395125,84.05975,83.74612499999999,83.45174999999999,83.17425,82.912,82.663375,82.42712499999999,82.20212500000001,81.98724999999999,81.781875,81.58500000000001,81.396125,81.21449999999999,81.03975,80.87125 +Offshore Wind - Class 2/Advanced,90.45362499999999,84.78325,81.41237500000001,79.0475,77.242375,75.79125,74.58325,73.55199999999999,72.65475,71.449625,70.43,69.54875,68.77449999999999,68.08525,67.623875,67.19475,66.794,66.418375,66.064875,65.731375,65.415875,65.1165,64.831875,64.56075,64.301875,64.05425,63.817125,63.5895,63.370875 +Offshore Wind - Class 2/Moderate,90.45362499999999,87.43775,85.281875,83.613875,82.259125,81.12175,80.14362500000001,79.28725,78.526625,77.376625,76.397,75.5455,74.7935,74.121,73.669,73.2475,72.852875,72.481875,72.132125,71.80125000000001,71.4875,71.18925,70.905125,70.633875,70.374375,70.12587500000001,69.88725,69.658125,69.4375 +Offshore Wind - Class 2/Conservative,90.45362499999999,89.9605,89.51,89.095625,88.712125,88.35525000000001,88.02187500000001,87.708875,87.41412499999998,86.583875,85.87199999999999,85.24974999999999,84.69737500000001,84.20125,83.86675,83.55375000000001,83.26,82.983125,82.72149999999999,82.4735,82.23775,82.01325,81.799,81.594,81.397625,81.209125,81.027875,80.8535,80.6855 +Offshore Wind - Class 3/Advanced,90.520875,84.84625,81.47287499999999,79.10624999999999,77.29974999999999,75.8475,74.638625,73.60674999999999,72.708625,71.50274999999999,70.482375,69.600375,68.825625,68.135875,67.674125,67.244625,66.843625,66.467625,66.114,65.78025,65.4645,65.164875,64.88012499999999,64.60875,64.349625,64.101875,63.8645,63.63675,63.417874999999995 +Offshore Wind - Class 3/Moderate,90.520875,87.50275,85.34525000000001,83.67599999999999,82.32025,81.182,80.20325,79.346125,78.58500000000001,77.434125,76.45375,75.601625,74.84899999999999,74.176,73.72375,73.30199999999999,72.907,72.53575,72.185625,71.854625,71.540625,71.242125,70.95775,70.68625,70.426625,70.177875,69.93925,69.709875,69.489 +Offshore Wind - Class 3/Conservative,90.520875,90.02725,89.5765,89.16175000000001,88.778,88.421,88.08725000000001,87.774,87.479125,86.648125,85.93575,85.313,84.76037500000001,84.26387500000001,83.92899999999999,83.615875,83.321875,83.04475,82.783,82.53475,82.29887500000001,82.07412500000001,81.85974999999999,81.65462500000001,81.458,81.269375,81.088125,80.91362500000001,80.745375 +Offshore Wind - Class 4/Advanced,90.50575,84.832,81.45925,79.093,77.28675,75.83487500000001,74.62625,73.594375,72.6965,71.49074999999999,70.4705,69.58875,68.81412499999999,68.1245,67.66275,67.23349999999999,66.8325,66.4565,66.102875,65.76925,65.4535,65.154,64.86925000000001,64.597875,64.338875,64.091125,63.85375,63.626125,63.40725 +Offshore Wind - Class 4/Moderate,90.50575,87.488125,85.33099999999999,83.66199999999999,82.3065,81.16837500000001,80.18974999999999,79.332875,78.571875,77.421125,76.441,75.589,74.8365,74.163625,73.711375,73.28975,72.89475,72.52362500000001,72.173625,71.8425,71.528625,71.23025,70.945875,70.6745,70.414875,70.166125,69.9275,69.698125,69.4775 +Offshore Wind - Class 4/Conservative,90.50575,90.01225,89.5615,89.146875,88.76312499999999,88.406125,88.07249999999999,87.75937499999999,87.46449999999999,86.633625,85.921375,85.29875000000001,84.74612499999999,84.24975,83.915,83.601875,83.307875,83.03087500000001,82.769125,82.521,82.28512500000001,82.06049999999999,81.846,81.64087500000001,81.44437500000001,81.255875,81.0745,80.9,80.731875 +Offshore Wind - Class 5/Advanced,91.497125,85.76124999999999,82.35150000000002,79.959375,78.133375,76.6655,75.443625,74.40050000000001,73.49275,72.273875,71.2425,70.351,69.567875,68.870625,68.403875,67.969875,67.5645,67.1845,66.827,66.48962499999999,66.1705,65.867625,65.57975,65.3055,65.043625,64.793125,64.55325,64.323,64.101875 +Offshore Wind - Class 5/Moderate,91.497125,88.44637499999999,86.265625,84.578375,83.208,82.0575,81.06812500000001,80.201875,79.4325,78.269125,77.27825,76.416875,75.65625,74.976,74.51875,74.0925,73.69325,73.318,72.964125,72.62950000000001,72.312125,72.010375,71.723,71.448625,71.186125,70.93475,70.6935,70.461625,70.2385 +Offshore Wind - Class 5/Conservative,91.497125,90.998125,90.54249999999999,90.123375,89.735375,89.3745,89.03712499999999,88.720625,88.4225,87.58262500000001,86.8625,86.233125,85.674375,85.172625,84.834125,84.517625,84.220375,83.94037499999999,83.67575000000001,83.42487500000001,83.186375,82.95925,82.7425,82.535125,82.3365,82.145875,81.962625,81.78625,81.61612500000001 +Offshore Wind - Class 6/Advanced,90.82724999999999,85.133375,81.748625,79.374,77.56125,76.104125,74.89125,73.85575,72.95474999999999,71.74475,70.720875,69.836,69.0585,68.3665,67.903125,67.47225,67.069875,66.692625,66.33775,66.002875,65.686,65.3855,65.099625,64.827375,64.567375,64.31875,64.080625,63.852125,63.6325 +Offshore Wind - Class 6/Moderate,90.82724999999999,87.798875,85.634,83.95925,82.59875,81.456625,80.474625,79.61475,78.851,77.696125,76.71249999999999,75.8575,75.102375,74.427,73.97325000000001,73.55000000000001,73.15375,72.78125,72.43,72.09774999999999,71.782625,71.48325,71.197875,70.9255,70.66499999999999,70.415375,70.175875,69.94575,69.72425 +Offshore Wind - Class 6/Conservative,90.82724999999999,90.33200000000001,89.879625,89.46350000000001,89.07849999999999,88.720125,88.38525000000001,88.07112500000001,87.775125,86.941375,86.22662500000001,85.60175,85.047125,84.549,84.21300000000001,83.898875,83.60374999999999,83.32587500000001,83.06312500000001,82.814,82.57737499999999,82.351875,82.13675,81.93087500000001,81.73375,81.544375,81.36250000000001,81.187375,81.01862499999999 +Offshore Wind - Class 7/Advanced,91.0155,85.309875,81.91812499999999,79.538625,77.722125,76.262,75.046625,74.009,73.106,71.8935,70.8675,69.98075,69.20175,68.50825,68.043875,67.612125,67.209,66.830875,66.47525,66.13974999999999,65.82225,65.521,65.234625,64.96175,64.70125,64.452125,64.21350000000001,63.984500000000004,63.7645 +Offshore Wind - Class 7/Moderate,91.0155,87.981,85.81162499999999,84.13325,82.770125,81.625625,80.6415,79.779875,79.0145,77.85725000000001,76.87162500000001,76.01474999999999,75.25812499999999,74.58137500000001,74.12662499999999,73.7025,73.305375,72.932125,72.58012500000001,72.24725000000001,71.9315,71.6315,71.3455,71.072625,70.8115,70.561375,70.321375,70.09075,69.868875 +Offshore Wind - Class 7/Conservative,91.0155,90.51925,90.066,89.649125,89.263125,88.904125,88.568625,88.25375,87.957125,87.121625,86.405375,85.77925,85.2235,84.724375,84.38762499999999,84.07287500000001,83.77725,83.498625,83.235375,82.98575,82.74862499999999,82.52274999999999,82.30712499999998,82.100875,81.90325,81.71350000000001,81.53125,81.35575,81.18662499999999 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/Market/TechLife/df_gcc.csv b/tests/data/Fixed-Bottom_Offshore_Wind/Market/TechLife/df_gcc.csv new file mode 100644 index 0000000..d9068d0 --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/Market/TechLife/df_gcc.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,1084.6748,1011.5737,968.1176,937.6309,846.6146,760.3665,677.2534,663.9593,652.3908,636.8558,623.7108,612.3499,602.3685,593.4836,587.5348,582.003,576.8368,571.9935,567.4373,563.1382,559.0702,555.2112,551.5421,548.0461,544.7085,541.5166,538.4588,535.525,532.7062 +Offshore Wind - Class 1/Moderate,1234.5893,1201.4402,1177.7435,1159.41,1144.5186,1132.0167,1050.7188,970.758,891.8496,808.6611,727.3459,717.986,709.7201,702.3283,697.3608,692.7283,688.3901,684.3126,680.4676,676.831,673.3825,670.1043,666.9811,663.9995,661.1479,658.4158,655.7941,653.2745,650.8499 +Offshore Wind - Class 1/Conservative,1499.1441,1494.0767,1489.4483,1485.1908,1481.2505,1477.5845,1474.1581,1470.9427,1365.0321,1253.6184,1143.4223,1034.1461,925.5892,817.6094,814.1717,810.9567,807.9381,805.0939,802.4055,799.8571,797.4354,795.1286,792.9266,790.8206,788.8027,786.8661,785.0047,783.213,781.486 +Offshore Wind - Class 2/Advanced,998.0205,930.7594,890.775,862.7239,778.9788,699.621,623.1478,610.9158,600.2715,585.9776,573.8828,563.4295,554.2455,546.0704,540.5969,535.507,530.7535,526.2971,522.105,518.1492,514.4063,510.8556,507.4796,504.2628,501.1919,498.255,495.4415,492.7421,490.1484 +Offshore Wind - Class 2/Moderate,1135.9583,1105.4575,1083.654,1066.7851,1053.0833,1041.5803,966.7772,893.2044,820.6001,744.0574,669.2385,660.6263,653.0208,646.2195,641.6489,637.3864,633.3948,629.6431,626.1052,622.7592,619.5862,616.5698,613.6962,610.9528,608.329,605.8152,603.4029,601.0846,598.8537 +Offshore Wind - Class 2/Conservative,1379.3779,1374.7154,1370.4568,1366.5394,1362.9138,1359.5407,1356.3881,1353.4296,1255.9801,1153.4673,1052.0746,951.5285,851.6441,752.2909,749.1278,746.1696,743.3922,740.7752,738.3015,735.9568,733.7285,731.606,729.58,727.6422,725.7855,724.0036,722.2909,720.6423,719.0534 +Offshore Wind - Class 3/Advanced,1099.023,1024.9548,980.924,950.0339,857.8136,770.4247,686.2122,672.7422,661.0207,645.2802,631.9613,620.4501,610.3367,601.3343,595.3068,589.7018,584.4672,579.5598,574.9434,570.5874,566.4656,562.5556,558.8379,555.2957,551.914,548.6798,545.5816,542.609,539.7528 +Offshore Wind - Class 3/Moderate,1250.9205,1217.3329,1193.3228,1174.7467,1159.6583,1146.9911,1064.6178,983.5992,903.6471,819.3581,736.9673,727.4835,719.1083,711.6187,706.5856,701.8917,697.4961,693.3647,689.4688,685.7842,682.29,678.9685,675.8039,672.783,669.8936,667.1254,664.469,661.9161,659.4594 +Offshore Wind - Class 3/Conservative,1518.9749,1513.8404,1509.1509,1504.837,1500.8445,1497.1301,1493.6584,1490.4005,1383.0888,1270.2014,1158.5475,1047.8259,937.8329,828.4248,824.9416,821.6841,818.6256,815.7437,813.0197,810.4377,807.9839,805.6466,803.4155,801.2816,799.2371,797.2748,795.3888,793.5734,791.8236 +Offshore Wind - Class 4/Advanced,1214.6721,1132.8098,1084.1456,1050.0051,948.0805,851.4957,758.4216,743.5341,730.5792,713.1824,698.462,685.7394,674.5618,664.6121,657.9503,651.7555,645.9701,640.5463,635.4442,630.6297,626.0742,621.7528,617.6439,613.7289,609.9913,606.4168,602.9925,599.7071,596.5505 +Offshore Wind - Class 4/Moderate,1382.5536,1345.4316,1318.895,1298.3641,1281.688,1267.6878,1176.6465,1087.1024,998.737,905.5783,814.5176,804.0359,794.7794,786.5016,780.9389,775.7511,770.8929,766.3268,762.0209,757.9486,754.0867,750.4156,746.9181,743.5792,740.3858,737.3263,734.3903,731.5689,728.8536 +Offshore Wind - Class 4/Conservative,1678.8151,1673.1403,1667.9573,1663.1895,1658.7769,1654.6716,1650.8346,1647.2338,1528.6298,1403.8634,1280.4603,1158.0875,1036.5201,915.5991,911.7494,908.1491,904.7687,901.5836,898.573,895.7192,893.0073,890.424,887.9581,885.5997,883.34,881.1713,879.0867,877.0803,875.1464 +Offshore Wind - Class 5/Advanced,1403.7543,1309.149,1252.9094,1213.4544,1095.6637,984.044,876.4815,859.2766,844.3051,824.2001,807.1882,792.4853,779.5676,768.0691,760.3703,753.2113,746.5253,740.2572,734.3608,728.7969,723.5322,718.5381,713.7896,709.2651,704.9458,700.8149,696.8576,693.0607,689.4127 +Offshore Wind - Class 5/Moderate,1597.7692,1554.8686,1524.2011,1500.4743,1481.2023,1465.0228,1359.8095,1256.3265,1154.2056,1046.5454,941.3097,929.1963,918.499,908.9326,902.5039,896.5086,890.8942,885.6173,880.6411,875.9348,871.4718,867.2293,863.1873,859.3287,855.6382,852.1024,848.7094,845.4487,842.3108 +Offshore Wind - Class 5/Conservative,1940.1483,1933.5902,1927.6003,1922.0903,1916.9909,1912.2465,1907.8122,1903.6509,1766.5844,1622.3962,1479.7835,1338.3616,1197.8703,1058.1261,1053.6771,1049.5164,1045.6098,1041.9289,1038.4496,1035.1516,1032.0175,1029.0321,1026.1824,1023.4568,1020.8453,1018.339,1015.93,1013.6112,1011.3763 +Offshore Wind - Class 6/Advanced,1342.4978,1252.0208,1198.2354,1160.5021,1047.8515,941.1026,838.2339,821.7798,807.4616,788.234,771.9645,757.9031,745.5491,734.5524,727.1896,720.3429,713.9487,707.9541,702.315,696.9939,691.959,687.1828,682.6415,678.3145,674.1836,670.233,666.4483,662.8172,659.3283 +Offshore Wind - Class 6/Moderate,1528.0463,1487.0178,1457.6886,1434.9972,1416.5662,1401.0927,1300.4706,1201.5034,1103.8389,1000.8767,900.2332,888.6484,878.4178,869.269,863.1208,857.3871,852.0177,846.971,842.2121,837.7111,833.4429,829.3855,825.5199,821.8296,818.3002,814.9187,811.6738,808.5554,805.5544 +Offshore Wind - Class 6/Conservative,1855.4848,1849.2129,1843.4844,1838.2149,1833.3379,1828.8006,1824.5598,1820.5801,1689.4949,1551.5987,1415.2093,1279.9587,1145.5981,1011.952,1007.6971,1003.718,999.9819,996.4616,993.1341,989.9801,986.9827,984.1276,981.4022,978.7956,976.2981,973.9012,971.5973,969.3797,967.2423 +Offshore Wind - Class 7/Advanced,1477.7456,1378.1536,1318.9497,1277.415,1153.4156,1035.9125,922.6804,904.5687,888.808,867.6433,849.7348,834.2568,820.6583,808.5537,800.4491,792.9127,785.8743,779.2758,773.0686,767.2115,761.6693,756.4119,751.4131,746.6502,742.1032,737.7545,733.5886,729.5917,725.7513 +Offshore Wind - Class 7/Moderate,1681.9869,1636.825,1604.5411,1579.5637,1559.2758,1542.2435,1431.4844,1322.5469,1215.0433,1101.7083,990.9257,978.1739,966.9126,956.8421,950.0745,943.7631,937.8528,932.2977,927.0593,922.105,917.4067,912.9405,908.6855,904.6235,900.7385,897.0163,893.4445,890.012,886.7086 +Offshore Wind - Class 7/Conservative,2042.4126,2035.5089,2029.2032,2023.4028,2018.0346,2013.0401,2008.3721,2003.9915,1859.7003,1707.912,1557.7822,1408.906,1261.0095,1113.8995,1109.216,1104.8359,1100.7234,1096.8485,1093.1858,1089.714,1086.4147,1083.2719,1080.272,1077.4027,1074.6536,1072.0152,1069.4793,1067.0382,1064.6855 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/Market/TechLife/df_lcoe.csv b/tests/data/Fixed-Bottom_Offshore_Wind/Market/TechLife/df_lcoe.csv new file mode 100644 index 0000000..5090108 --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/Market/TechLife/df_lcoe.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,82.22779319752487,75.82052317395632,71.75708226758825,68.76834216784437,62.90147854688552,57.55881814331176,52.58172726490057,51.39287547455876,50.37505838141601,49.013883691940144,47.878737770499605,46.90486823465521,46.050871664510225,45.30384201139406,44.80376459916592,44.33409314978956,43.90789472103861,43.50498462817298,43.122862813673606,42.775590182238275,42.43678633572738,42.121025141197094,41.81885213998757,41.53690468623583,41.25845794454658,41.00592485354712,40.75516896382581,40.51325942436239,40.28713225824105 +Offshore Wind - Class 1/Moderate,90.54071210442237,88.48359420715096,86.39206872513464,84.5001495899666,82.96761955461233,81.68281475969397,76.72374224168902,71.91193062736899,67.22153054436991,62.155183014368184,57.304357058234864,56.4368179673022,55.67888933438444,55.00123753887593,54.55183102556518,54.128740671656146,53.73959131062508,53.360098544179664,53.02024619286009,52.68602609479439,52.37707960813356,52.081358821709195,51.80809820490792,51.535474563654965,51.28321417257612,51.04022215949066,50.80578913783252,50.57926185979906,50.37010341748184 +Offshore Wind - Class 1/Conservative,105.21056907075561,106.46650908568148,106.4877857363127,106.04840917091926,105.6415569975356,105.23508447288943,104.86919184397634,104.52059425972377,98.38943450304623,91.68955664263193,85.13302477569218,78.69379895021201,72.3638422071149,66.09572792690474,65.76724955634592,65.45700299859946,65.16286640073263,64.89658301763197,64.64298410355993,64.40077877391694,64.16889550890797,63.946395867407716,63.732428466649566,63.53958636037599,63.34063384047416,63.16151192530633,62.98844505109032,62.821032896075685,62.658848233239844 +Offshore Wind - Class 2/Advanced,84.38266580470031,77.79726725684749,73.63955346252078,70.56956467941446,64.55672137324368,59.099194579573975,54.00715679519252,52.78731631073299,51.734132772304626,50.34631832145192,49.18198449403083,48.17457329207658,47.31019645488957,46.53764269700602,46.02052896531542,45.54374100868923,45.10320455415248,44.695517975898234,44.308994798739775,43.941491018073926,43.59972841391453,43.27331144510443,42.96088321053573,42.669619474136105,42.38992871569051,42.12913618068822,41.86988778617825,41.627854749059466,41.394183226558255 +Offshore Wind - Class 2/Moderate,92.87459973932,90.75765181216003,88.6203470833567,86.67709580972632,85.08810432199616,83.79219737424286,78.69326951364401,73.78114255355383,68.99313547121398,63.81482922306965,58.858519192194024,57.96102481438751,57.17721161415759,56.48830349926693,56.023662692726596,55.58608189377554,55.183904610920294,54.80266397522121,54.45153756171355,54.117042413874124,53.797589611012384,53.491780796635325,53.1984161683903,52.92742389424631,52.66673805941117,52.41559275600826,52.18401439569745,51.94975765469478,51.72304700198421 +Offshore Wind - Class 2/Conservative,107.86036513241766,109.13503175815455,109.17280053513247,108.71697494361973,108.27162787153799,107.87368049933534,107.4944484314838,107.15658692390274,100.86614321978415,94.03094056829813,87.32245129659799,80.75377124432097,74.28019895097138,67.87073209050408,67.53117386084394,67.21030746436594,66.92061163261774,66.63093190926797,66.36888965665223,66.13296067633006,65.89316167102024,65.66301759171735,65.4559054334186,65.24255826011088,65.05075838333812,64.8656971347232,64.68686652003983,64.51385068860016,64.34624564030116 +Offshore Wind - Class 3/Advanced,86.3274005126468,79.59336811524875,75.34733335817785,72.19383937110666,66.02110779044796,60.40128174723836,55.14399343434879,53.89724792084369,52.820714618481155,51.40208983896624,50.20175111671124,49.181993966301356,48.2886790698678,47.49905991526717,46.97982022393908,46.4923494869584,46.04193842189372,45.6160597965717,45.22097710570115,44.84532646608233,44.49594310957237,44.16226475193265,43.842924989297636,43.54514965130037,43.25921484978185,42.99257892156887,42.72756081352056,42.4801215722819,42.24121120100128 +Offshore Wind - Class 3/Moderate,95.10119597284354,92.935411793574,90.75703707172599,88.77193923977168,87.1673033222637,85.82449321825803,80.56952009029249,75.50541762305967,70.568300403636,65.23256770695973,60.11106480660063,59.20698575098178,58.40629739781592,57.70251050915372,57.21591463422232,56.78087984494776,56.36998646880633,55.98052446367767,55.61019314243246,55.268565544878626,54.94227857181429,54.62994020431595,54.34155922700815,54.064671786725405,53.798347265773614,53.54174561059704,53.294149067093834,53.054871095199815,52.83418647856886 +Offshore Wind - Class 3/Conservative,110.58436391113064,111.90782801530548,111.95267158908132,111.48713636294265,111.03214478166363,110.62558580108444,110.2380638949433,109.89281416974615,103.39731481470422,96.32417380397024,89.42289165487381,82.64343907372992,75.94473239134382,69.32960406977084,68.98289199795056,68.67025034690607,68.35951864617807,68.07855111643663,67.81094675315353,67.55528573097206,67.31047106121311,67.09000055700403,66.86399215393178,66.66060337965287,66.45031634147533,66.26134782701959,66.07877440972341,65.90211291781884,65.73094474120708 +Offshore Wind - Class 4/Advanced,90.40673867952141,83.38909832791518,78.91907811373294,75.63542123688138,69.08243543757956,63.11162014736213,57.534733067798484,56.23069748077276,55.11578930514931,53.62060351375994,52.364903922835204,51.29803101551627,50.363415170829285,49.537253533724105,48.98423724185801,48.47433850183968,48.00310482174354,47.55758419456216,47.144223088363525,46.751255945249106,46.38568082932122,46.03659492935502,45.70250821968557,45.39091318551059,45.09175720910511,44.80402072406832,44.53543453517311,44.27652196141242,44.026523737738486 +Offshore Wind - Class 4/Moderate,99.76636340425307,97.53621551827034,95.26830866723485,93.17301992914581,91.49557648107853,90.09175861624138,84.51043431975805,79.1289176266208,73.88041124907754,68.20130814516482,62.77517841069993,61.817636397490325,60.993957407587956,60.24600974283029,59.750143515902245,59.28323355567969,58.853940880575635,58.447096568805044,58.06026095746583,57.70328475848569,57.36241683715112,57.03613727697184,56.73478955517995,56.44549054371806,56.1556887204774,55.88764884870432,55.64042265781691,55.39044039830906,55.15986639409777 +Offshore Wind - Class 4/Conservative,116.28334880384627,117.70766058839537,117.76657751618357,117.28036477919427,116.80476801348564,116.37978229467248,115.97468847189951,115.58856052342033,108.69172703781794,101.16624434258175,93.82065694791608,86.5839397514537,79.46938725015704,72.42361957960958,72.0616221815562,71.71962004547605,71.41067452709545,71.10197286616986,70.82259267289363,70.55572561610434,70.31528049733903,70.0699621217748,69.83402173405361,69.62164232389738,69.41708563978467,69.20491840642109,69.01425984505047,68.82981263410446,68.65113797473046 +Offshore Wind - Class 5/Advanced,96.59499123193771,89.10104502785242,84.34465049607466,80.81009644357945,73.78035065280928,67.35953763641506,61.361882165147215,59.96056187076295,58.76293334429101,57.16874142270191,55.83140687393227,54.68558500981498,53.68193048650573,52.80556962275926,52.21171004622835,51.67463975438057,51.16868180298122,50.690293755922816,50.24653603568262,49.834572706000415,49.44212908599901,49.067307928600165,48.708573815299715,48.374154670006156,48.0530279819968,47.75361638901337,47.46538842317387,47.17811193860597,46.909863544020006 +Offshore Wind - Class 5/Moderate,106.69270116896725,104.32235545604225,101.90741842958636,99.67580751302711,97.87200930510788,96.3626446273923,90.36647507854559,84.56553174606292,78.90815986152235,72.8206931370035,66.95800095582743,65.94483643409463,65.06147693168417,64.25907971637675,63.72725978313574,63.239858661682604,62.77945245523933,62.34301778596567,61.94110745300059,61.54523233983788,61.19258711227948,60.84251232936051,60.51945035742595,60.19654978753546,59.89819840740686,59.62329475955903,59.3458226543251,59.07766344826315,58.830519984744754 +Offshore Wind - Class 5/Conservative,124.51218754888284,126.05082233444237,126.1164919770919,125.59371030298982,125.11012359021339,124.65322168206069,124.21752499740305,123.80213538490086,116.36280315613499,108.24810803458989,100.3278657714126,92.54545412268307,84.85419147490035,77.27478853718557,76.88664401327839,76.51989760507364,76.18885545891885,75.87444988689731,75.57491712948126,75.28875191177407,75.01466399964647,74.75159051214436,74.51498651180059,74.28744518978183,74.05196391094324,73.84053981937888,73.6362351297953,73.43854387947147,73.24697227885065 +Offshore Wind - Class 6/Advanced,119.88769529358116,110.58012816533143,104.68812156272475,100.30853608399339,91.60506940040622,83.69418391779698,76.27012129952917,74.54631297719509,73.05283389618332,71.07637400079682,69.41625650680851,67.98775267969431,66.76078485380677,65.66830591991432,64.92442927700014,64.25845657307427,63.631095410869335,63.037905829589,62.49120393263245,61.971502007364094,61.47614561335368,61.018439786356865,60.580485821526025,60.16066118628074,59.77259000426402,59.38447432498659,59.02543478262036,58.67922078338695,58.344892821451886 +Offshore Wind - Class 6/Moderate,132.32895359927244,129.39849273139478,126.38881369605029,123.63003529385907,121.37089920582919,119.5332693178234,112.12248864655572,104.93856346770937,97.96904618561356,90.43639879238155,83.21333404675605,81.95881958355227,80.85289574158828,79.86952942036798,79.21924451699483,78.58579055516624,78.02877290875816,77.48024390012782,76.97925864360161,76.5019302227274,76.04596590801181,75.62987762696586,75.21086857356522,74.82822969787745,74.46022481956997,74.10568021067947,73.76360543234526,73.43308918010477,73.11329097424452 +Offshore Wind - Class 6/Conservative,154.28411647877715,156.20507022626725,156.2765952628781,155.6233632867727,155.02873323034336,154.4228457769135,153.88777751984867,153.42178069391468,144.2227848704965,134.20699968366176,124.44887352857545,114.83461498367822,105.36619286575385,96.01856825678034,95.53988242513444,95.08775315165411,94.65897037277786,94.27770972720111,93.91479404211746,93.54198562451623,93.21068931142753,92.89294483921283,92.58764268064445,92.29366130939636,92.03607399942649,91.76207023002335,91.49704222662949,91.26593216144157,91.01680987453283 +Offshore Wind - Class 7/Advanced,163.46188006162265,150.8369170353339,142.76599110357023,136.80098806347877,124.80681259965272,113.92459622527039,103.69541067136244,101.33805401692688,99.3109932036698,96.61934713326661,94.34920678966702,92.40988548609174,90.73573215509465,89.22190815172218,88.23465458006869,87.30787259333925,86.46322544843143,85.66490336765449,84.9079725536947,84.21624731958975,83.52957422645343,82.90075930716463,82.29906837626488,81.74925487721687,81.1948026022254,80.68796377606775,80.2000367342503,79.72958346865133,79.27537074053367 +Offshore Wind - Class 7/Moderate,180.6617493347719,176.6842161682088,172.59026879158586,168.85129232478394,165.7738866839355,163.2669882279096,153.06382016431294,143.18113115909264,133.5624179396332,123.17038788302324,113.22187631997926,111.49957354653377,109.98932823710237,108.65511678848274,107.76293915789215,106.92295122709562,106.12897081371135,105.413055298138,104.69603770164727,104.04849988047714,103.43001407774304,102.87418598141187,102.3059047515806,101.7954684352512,101.26922933305674,100.79700864657154,100.34165419337207,99.86695267389237,99.44194289515985 +Offshore Wind - Class 7/Conservative,211.01446057511436,213.69073394978926,213.8090931556099,212.92448679496127,212.05843717941528,211.31689775236154,210.5323933032967,209.86081257792046,197.17755794948147,183.43567606748866,169.9372356312198,156.63949176188697,143.55727789423077,130.65285877045693,130.01562679912536,129.41441934386046,128.8448967576855,128.30354610330502,127.787477884486,127.29408095723609,126.82127828195263,126.41359087744783,125.97632132471558,125.60076826546678,125.23927194450869,124.84490655372161,124.50853124786423,124.183249337647,123.86832945908374 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/Market/TechLife/df_occ.csv b/tests/data/Fixed-Bottom_Offshore_Wind/Market/TechLife/df_occ.csv new file mode 100644 index 0000000..045f8f4 --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/Market/TechLife/df_occ.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,3842.3701,3583.4153,3429.4759,3321.4792,2999.0614,2693.5348,2399.1137,2352.0203,2311.0401,2256.0086,2209.4435,2169.1984,2133.8401,2102.3662,2081.2931,2061.6972,2043.3962,2026.2391,2010.0994,1994.87,1980.4595,1966.7894,1953.7918,1941.4075,1929.5845,1918.2773,1907.4453,1897.0526,1887.0671 +Offshore Wind - Class 1/Moderate,4373.4293,4256.0015,4172.0581,4107.113,4054.3614,4010.0748,3722.0837,3438.8291,3159.3029,2864.6143,2576.5622,2543.4053,2514.1243,2487.9392,2470.3425,2453.932,2438.5643,2424.1202,2410.4995,2397.6174,2385.4012,2373.7884,2362.7248,2352.1629,2342.0612,2332.383,2323.0957,2314.1705,2305.5813 +Offshore Wind - Class 1/Conservative,5310.5928,5292.6419,5276.2463,5261.1643,5247.2061,5234.2197,5222.0821,5210.6919,4835.5121,4440.8387,4050.4779,3663.3763,3278.8224,2896.3131,2884.1352,2872.7465,2862.0533,2851.9778,2842.4543,2833.4271,2824.8483,2816.6767,2808.8763,2801.4159,2794.2678,2787.4076,2780.8136,2774.4665,2768.3491 +Offshore Wind - Class 2/Advanced,3835.3896,3576.9052,3423.2455,3315.445,2993.6129,2688.6414,2394.7552,2347.7473,2306.8416,2251.91,2205.4296,2165.2576,2129.9635,2098.5468,2077.512,2057.9517,2039.6839,2022.558,2006.4476,1991.2459,1976.8616,1963.2163,1950.2423,1937.8805,1926.079,1914.7923,1903.98,1893.6062,1883.6388 +Offshore Wind - Class 2/Moderate,4365.4841,4248.2695,4164.4787,4099.6515,4046.9958,4002.7896,3715.3218,3432.5817,3153.5634,2859.4101,2571.8813,2538.7847,2509.5568,2483.4194,2465.8546,2449.4739,2434.1341,2419.7162,2406.1203,2393.2616,2381.0676,2369.4759,2358.4324,2347.8897,2337.8063,2328.1457,2318.8753,2309.9663,2301.3928 +Offshore Wind - Class 2/Conservative,5300.945,5283.0267,5266.6609,5251.6063,5237.6734,5224.7107,5212.5951,5201.2255,4826.7274,4432.7709,4043.1193,3656.721,3272.8657,2891.0513,2878.8956,2867.5275,2856.8538,2846.7966,2837.2904,2828.2796,2819.7164,2811.5596,2803.7734,2796.3265,2789.1914,2782.3436,2775.7617,2769.4261,2763.3198 +Offshore Wind - Class 3/Advanced,3919.2247,3655.0904,3498.0719,3387.915,3059.0483,2747.4105,2447.1005,2399.0651,2357.2652,2301.133,2253.6366,2212.5865,2176.5209,2144.4175,2122.9229,2102.935,2084.268,2066.7677,2050.3052,2034.7712,2020.0724,2006.1289,1992.8713,1980.2393,1968.1799,1956.6464,1945.5978,1934.9972,1924.812 +Offshore Wind - Class 3/Moderate,4460.9062,4341.1295,4255.5072,4189.263,4135.4563,4090.2838,3796.5324,3507.6122,3222.495,2921.912,2628.0983,2594.2782,2564.4115,2537.7027,2519.7541,2503.0153,2487.3402,2472.6071,2458.714,2445.5743,2433.1137,2421.2687,2409.9837,2399.2106,2388.9068,2379.035,2369.562,2360.4583,2351.6973 +Offshore Wind - Class 3/Conservative,5416.8147,5398.5047,5381.7812,5366.3976,5352.1601,5338.914,5326.5336,5314.9155,4932.2315,4529.6638,4131.4951,3736.6508,3344.405,2954.2448,2941.8234,2930.2068,2919.2998,2909.0227,2899.3088,2890.101,2881.3506,2873.0155,2865.0592,2857.4495,2850.1584,2843.161,2836.4351,2829.9611,2823.7213 +Offshore Wind - Class 4/Advanced,4175.3368,3893.9419,3726.6627,3609.3073,3258.9499,2926.9473,2607.0127,2555.8384,2511.307,2451.5066,2400.9064,2357.1738,2318.7514,2284.5501,2261.6509,2240.3569,2220.47,2201.8262,2184.2878,2167.7387,2152.0794,2137.2247,2123.1008,2109.6433,2096.7958,2084.5087,2072.738,2061.4447,2050.5939 +Offshore Wind - Class 4/Moderate,4752.4159,4624.8121,4533.5946,4463.0214,4405.6986,4357.5743,4044.6269,3736.8264,3433.0774,3112.8521,2799.8383,2763.8082,2731.9898,2703.5356,2684.4141,2666.5814,2649.882,2634.1862,2619.3852,2605.3868,2592.112,2579.4929,2567.4705,2555.9933,2545.0162,2534.4994,2524.4073,2514.7087,2505.3752 +Offshore Wind - Class 4/Conservative,5770.7908,5751.2843,5733.468,5717.079,5701.9112,5687.7995,5674.6101,5662.2328,5254.5412,4825.6667,4401.4786,3980.8321,3562.954,3147.2978,3134.0646,3121.6889,3110.0691,3099.1205,3088.7718,3078.9623,3069.6401,3060.7603,3052.284,3044.1771,3036.4095,3028.9549,3021.7895,3014.8924,3008.2448 +Offshore Wind - Class 5/Advanced,4263.1798,3975.8648,3805.0662,3685.2419,3327.5134,2988.5261,2661.8605,2609.6095,2564.1412,2503.0827,2451.418,2406.7653,2367.5346,2332.6137,2309.2328,2287.4907,2267.1854,2248.1494,2230.2421,2213.3447,2197.356,2182.1888,2167.7677,2154.0271,2140.9093,2128.3637,2116.3454,2104.8145,2093.7354 +Offshore Wind - Class 5/Moderate,4852.3998,4722.1114,4628.9748,4556.9169,4498.3881,4449.2513,4129.7199,3815.4438,3505.3043,3178.3419,2858.7428,2821.9547,2789.4668,2760.4141,2740.8902,2722.6824,2705.6317,2689.6056,2674.4933,2660.2003,2646.6462,2633.7616,2621.4863,2609.7677,2598.5597,2587.8215,2577.5172,2567.6145,2558.0846 +Offshore Wind - Class 5/Conservative,5892.1998,5872.2829,5854.0918,5837.358,5821.8711,5807.4625,5793.9956,5781.3579,5365.0891,4927.1917,4494.0793,4064.583,3637.9134,3213.5123,3200.0008,3187.3647,3175.5005,3164.3215,3153.755,3143.7392,3134.2208,3125.1543,3116.4996,3108.2222,3100.2912,3092.6796,3085.3635,3078.3213,3071.5339 +Offshore Wind - Class 6/Advanced,4118.311,3840.7593,3675.7647,3560.0122,3214.4398,2886.9717,2571.4067,2520.9313,2477.0081,2418.0245,2368.1153,2324.98,2287.0824,2253.3482,2230.7618,2209.7586,2190.1433,2171.7541,2154.4553,2138.1321,2122.6868,2108.035,2094.1039,2080.8302,2068.1582,2056.0389,2044.429,2033.29,2022.5874 +Offshore Wind - Class 6/Moderate,4687.5084,4561.6474,4471.6757,4402.0665,4345.5265,4298.0594,3989.3862,3685.7896,3386.1892,3070.3374,2761.5987,2726.0607,2694.6768,2666.6113,2647.7509,2630.1618,2613.6905,2598.209,2583.6102,2569.803,2556.7095,2544.2627,2532.4045,2521.0841,2510.257,2499.8837,2489.9295,2480.3633,2471.1573 +Offshore Wind - Class 6/Conservative,5691.9745,5672.7345,5655.1615,5638.9964,5624.0357,5610.1167,5597.1074,5584.8992,5182.7758,4759.7588,4341.3641,3926.4628,3514.2919,3104.3126,3091.2602,3079.0536,3067.5925,3056.7934,3046.586,3036.9105,3027.7156,3018.9571,3010.5966,3002.6004,2994.9389,2987.586,2980.5185,2973.7157,2967.1589 +Offshore Wind - Class 7/Advanced,4314.3319,4023.5694,3850.7215,3729.4595,3367.4388,3024.3841,2693.799,2640.921,2594.9072,2533.1161,2480.8315,2435.643,2395.9416,2360.6017,2336.9402,2314.9373,2294.3884,2275.1239,2257.0017,2239.9017,2223.7211,2208.3719,2193.7778,2179.8723,2166.5971,2153.901,2141.7385,2130.0693,2118.8572 +Offshore Wind - Class 7/Moderate,4910.6216,4778.77,4684.5158,4611.5934,4552.3623,4502.6359,4179.2706,3861.2236,3547.363,3216.4775,2893.0436,2855.8141,2822.9364,2793.5351,2773.777,2755.3507,2738.0953,2721.877,2706.5833,2692.1189,2678.4022,2665.363,2652.9404,2641.0812,2629.7387,2618.8717,2608.4437,2598.4222,2588.778 +Offshore Wind - Class 7/Conservative,5962.8977,5942.7419,5924.3324,5907.3979,5891.7251,5877.1437,5863.5152,5850.7259,5429.4625,4986.3109,4548.0017,4113.3522,3681.5631,3252.0698,3238.3962,3225.6085,3213.6019,3202.2888,3191.5956,3181.4595,3171.827,3162.6516,3153.8932,3145.5163,3137.4902,3129.7874,3122.3834,3115.2568,3108.3879 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/Market/TechLife/df_tc.csv b/tests/data/Fixed-Bottom_Offshore_Wind/Market/TechLife/df_tc.csv new file mode 100644 index 0000000..9af6a81 --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/Market/TechLife/df_tc.csv @@ -0,0 +1,31 @@ +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.1289257935074173,0.1301075434952705,0.13045655173884727,0.1304674427433303,0.13046751432090797,0.13046757579216822,0.13046655668773655,0.1304653735022892,0.1304639909307722,0.13046236525434168,0.13046040284202187,0.13046038862851897,0.13046037582857625,0.13046036413469903,0.13046035614551693,0.1304603485955869,0.130460341458937,0.13046033467231982,0.13046032821917583,0.1304603220080445,0.13046031609832356,0.13046031043400655,0.13046030498619188,0.13046029975090487,0.13046029468712364,0.13046028980207539,0.13046028505328955,0.13046028047563135,0.13046027608749747 +10 year CRF/Moderate,0.1289257935074173,0.1301075434952705,0.13045655173884727,0.1304674427433303,0.13046751432090797,0.13046757579216822,0.13046655668773655,0.1304653735022892,0.1304639909307722,0.13046236525434168,0.13046040284202187,0.13046038862851897,0.13046037582857625,0.13046036413469903,0.13046035614551693,0.1304603485955869,0.130460341458937,0.13046033467231982,0.13046032821917583,0.1304603220080445,0.13046031609832356,0.13046031043400655,0.13046030498619188,0.13046029975090487,0.13046029468712364,0.13046028980207539,0.13046028505328955,0.13046028047563135,0.13046027608749747 +10 year CRF/Conservative,0.1289257935074173,0.1301075434952705,0.13045655173884727,0.1304674427433303,0.13046751432090797,0.13046757579216822,0.13046655668773655,0.1304653735022892,0.1304639909307722,0.13046236525434168,0.13046040284202187,0.13046038862851897,0.13046037582857625,0.13046036413469903,0.13046035614551693,0.1304603485955869,0.130460341458937,0.13046033467231982,0.13046032821917583,0.1304603220080445,0.13046031609832356,0.13046031043400655,0.13046030498619188,0.13046029975090487,0.13046029468712364,0.13046028980207539,0.13046028505328955,0.13046028047563135,0.13046027608749747 +ITC Schedule/*,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896 +PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8156785835927624,0.8156731490891987,0.8156713774348975,0.8156710553166417,0.8156708229769672,0.8156706234423747,0.8156739314532538,0.815677772114679,0.815682260050052,0.8156875372054168,0.8156939075675728,0.8156939537077692,0.8156939952592402,0.815694033220181,0.8156940591548553,0.815694083663621,0.8156941068307884,0.8156941288616727,0.8156941498100293,0.8156941699727599,0.8156941891570466,0.8156942075446967,0.8156942252295324,0.8156942422244571,0.8156942586626358,0.8156942745206073,0.8156942899362415,0.815694304796357,0.8156943190412346 +PVD/Moderate,0.8156785835927624,0.8156731490891987,0.8156713774348975,0.8156710553166417,0.8156708229769672,0.8156706234423747,0.8156739314532538,0.815677772114679,0.815682260050052,0.8156875372054168,0.8156939075675728,0.8156939537077692,0.8156939952592402,0.815694033220181,0.8156940591548553,0.815694083663621,0.8156941068307884,0.8156941288616727,0.8156941498100293,0.8156941699727599,0.8156941891570466,0.8156942075446967,0.8156942252295324,0.8156942422244571,0.8156942586626358,0.8156942745206073,0.8156942899362415,0.815694304796357,0.8156943190412346 +PVD/Conservative,0.8156785835927624,0.8156731490891987,0.8156713774348975,0.8156710553166417,0.8156708229769672,0.8156706234423747,0.8156739314532538,0.815677772114679,0.815682260050052,0.8156875372054168,0.8156939075675728,0.8156939537077692,0.8156939952592402,0.815694033220181,0.8156940591548553,0.815694083663621,0.8156941068307884,0.8156941288616727,0.8156941498100293,0.8156941699727599,0.8156941891570466,0.8156942075446967,0.8156942252295324,0.8156942422244571,0.8156942586626358,0.8156942745206073,0.8156942899362415,0.815694304796357,0.8156943190412346 +PFF/Advanced,0.7023130514762239,0.7023146526276195,0.7023151746047832,0.7023152695095135,0.702315337963051,0.7023153967513264,0.7023144221220573,0.7023132905595644,0.7023119682927002,0.7023104135003299,0.7023085366197396,0.7023085230255927,0.702308510783408,0.7023084995990906,0.7023084919580357,0.7023084847370921,0.7023084779114194,0.7023084714205263,0.7023084652485753,0.7023084593080906,0.7023084536558821,0.7023084482383842,0.7023084430279545,0.7023084380207909,0.7023084331776599,0.7023084285054736,0.7023084239636118,0.7023084195854209,0.7023084153884955 +PFF/Moderate,0.7023130514762239,0.7023146526276195,0.7023151746047832,0.7023152695095135,0.702315337963051,0.7023153967513264,0.7023144221220573,0.7023132905595644,0.7023119682927002,0.7023104135003299,0.7023085366197396,0.7023085230255927,0.702308510783408,0.7023084995990906,0.7023084919580357,0.7023084847370921,0.7023084779114194,0.7023084714205263,0.7023084652485753,0.7023084593080906,0.7023084536558821,0.7023084482383842,0.7023084430279545,0.7023084380207909,0.7023084331776599,0.7023084285054736,0.7023084239636118,0.7023084195854209,0.7023084153884955 +PFF/Conservative,0.7023130514762239,0.7023146526276195,0.7023151746047832,0.7023152695095135,0.702315337963051,0.7023153967513264,0.7023144221220573,0.7023132905595644,0.7023119682927002,0.7023104135003299,0.7023085366197396,0.7023085230255927,0.702308510783408,0.7023084995990906,0.7023084919580357,0.7023084847370921,0.7023084779114194,0.7023084714205263,0.7023084652485753,0.7023084593080906,0.7023084536558821,0.7023084482383842,0.7023084430279545,0.7023084380207909,0.7023084331776599,0.7023084285054736,0.7023084239636118,0.7023084195854209,0.7023084153884955 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9278050110194725,0.9278026706609483,0.9278019076983567,0.9278017689780282,0.9278016689208433,0.9278015829911608,0.9278030075854014,0.927804661558896,0.927806594270693,0.9278088668446027,0.9278116101833356,0.9278116300531218,0.9278116479468214,0.9278116642942964,0.9278116754627875,0.9278116860172259,0.9278116959939189,0.9278117054812837,0.9278117145024692,0.9278117231853331,0.9278117314468405,0.9278117393652846,0.9278117469810692,0.9278117542997507,0.9278117613786755,0.9278117682077403,0.927811774846317,0.9278117812456655,0.9278117873800684 +2/nan,0.8608221384728436,0.8608177956855882,0.86081637992871,0.8608161225187586,0.8608159368523021,0.8608157774009039,0.8608184208845163,0.8608214900104174,0.8608250763721824,0.8608292933954658,0.8608343839909939,0.860834420861831,0.8608344540657964,0.8608344844005521,0.860834505125065,0.8608345247101272,0.8608345432231123,0.8608345608280883,0.8608345775680115,0.8608345936801372,0.860834609010384,0.8608346237040347,0.8608346378360634,0.860834651416781,0.8608346645526003,0.8608346772247736,0.8608346895434729,0.8608347014182547,0.8608347128013973 +3/nan,0.7986750936716025,0.7986690497895593,0.7986670794758505,0.7986667212377113,0.7986664628452251,0.7986662409363253,0.79866991988157,0.7986741912017398,0.7986791823716837,0.798685051251887,0.7986921359118638,0.7986921872256505,0.7986922334361889,0.7986922756535988,0.798692304496266,0.7986923317531405,0.7986923575179862,0.7986923820191404,0.7986924053163856,0.7986924277399142,0.7986924490752884,0.7986924695247009,0.798692489192494,0.7986925080930181,0.7986925263743693,0.7986925440104564,0.798692561154608,0.7986925776809515,0.7986925935230723 +4/nan,0.7410147540849595,0.7410072773689951,0.7410048399535692,0.7410043967882304,0.7410040771389065,0.7410038026223225,0.7410083537341122,0.7410136376637552,0.7410198121111736,0.7410270723677368,0.7410358366611538,0.7410359001405241,0.7410359573067578,0.7410360095331644,0.7410360452139154,0.7410360789329108,0.7410361108061444,0.7410361411160876,0.7410361699366967,0.7410361976764468,0.7410362240700606,0.7410362493676672,0.7410362736983466,0.7410362970798509,0.7410363196953879,0.74103634151268,0.7410363627214074,0.7410363831658556,0.7410364027638642 +5/nan,0.6875172020793876,0.6875085309221517,0.6875057041226371,0.687505190160617,0.6875048194466268,0.6875045010754605,0.6875097792404162,0.6875159073031466,0.6875230681619768,0.6875314883146834,0.6875416528161404,0.6875417264372621,0.6875417927366333,0.6875418533069693,0.6875418946882408,0.687541933794338,0.6875419707597864,0.6875420059121864,0.6875420393373098,0.6875420715088912,0.6875421021192718,0.6875421314585421,0.6875421596764046,0.6875421867934477,0.6875422130221491,0.6875422383250747,0.6875422629222081,0.687542286632958,0.6875423093620371 +6/nan,0.6378819052513431,0.6378722510917576,0.6378691038384846,0.6378685316125962,0.6378681188737033,0.6378677644113605,0.6378736409236335,0.6378804636917533,0.6378884363539014,0.6378978110932295,0.6379091279674551,0.6379092099352938,0.6379092837512876,0.6379093511887243,0.6379093972615562,0.6379094408012687,0.6379094819576389,0.6379095210954085,0.6379095583100736,0.6379095941290779,0.6379096282098818,0.6379096608754651,0.6379096922925022,0.6379097224839156,0.6379097516862726,0.6379097798578951,0.637909807243707,0.6379098336426426,0.6379098589486115 +Year (Moderate)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9278050110194725,0.9278026706609483,0.9278019076983567,0.9278017689780282,0.9278016689208433,0.9278015829911608,0.9278030075854014,0.927804661558896,0.927806594270693,0.9278088668446027,0.9278116101833356,0.9278116300531218,0.9278116479468214,0.9278116642942964,0.9278116754627875,0.9278116860172259,0.9278116959939189,0.9278117054812837,0.9278117145024692,0.9278117231853331,0.9278117314468405,0.9278117393652846,0.9278117469810692,0.9278117542997507,0.9278117613786755,0.9278117682077403,0.927811774846317,0.9278117812456655,0.9278117873800684 +2/nan,0.8608221384728436,0.8608177956855882,0.86081637992871,0.8608161225187586,0.8608159368523021,0.8608157774009039,0.8608184208845163,0.8608214900104174,0.8608250763721824,0.8608292933954658,0.8608343839909939,0.860834420861831,0.8608344540657964,0.8608344844005521,0.860834505125065,0.8608345247101272,0.8608345432231123,0.8608345608280883,0.8608345775680115,0.8608345936801372,0.860834609010384,0.8608346237040347,0.8608346378360634,0.860834651416781,0.8608346645526003,0.8608346772247736,0.8608346895434729,0.8608347014182547,0.8608347128013973 +3/nan,0.7986750936716025,0.7986690497895593,0.7986670794758505,0.7986667212377113,0.7986664628452251,0.7986662409363253,0.79866991988157,0.7986741912017398,0.7986791823716837,0.798685051251887,0.7986921359118638,0.7986921872256505,0.7986922334361889,0.7986922756535988,0.798692304496266,0.7986923317531405,0.7986923575179862,0.7986923820191404,0.7986924053163856,0.7986924277399142,0.7986924490752884,0.7986924695247009,0.798692489192494,0.7986925080930181,0.7986925263743693,0.7986925440104564,0.798692561154608,0.7986925776809515,0.7986925935230723 +4/nan,0.7410147540849595,0.7410072773689951,0.7410048399535692,0.7410043967882304,0.7410040771389065,0.7410038026223225,0.7410083537341122,0.7410136376637552,0.7410198121111736,0.7410270723677368,0.7410358366611538,0.7410359001405241,0.7410359573067578,0.7410360095331644,0.7410360452139154,0.7410360789329108,0.7410361108061444,0.7410361411160876,0.7410361699366967,0.7410361976764468,0.7410362240700606,0.7410362493676672,0.7410362736983466,0.7410362970798509,0.7410363196953879,0.74103634151268,0.7410363627214074,0.7410363831658556,0.7410364027638642 +5/nan,0.6875172020793876,0.6875085309221517,0.6875057041226371,0.687505190160617,0.6875048194466268,0.6875045010754605,0.6875097792404162,0.6875159073031466,0.6875230681619768,0.6875314883146834,0.6875416528161404,0.6875417264372621,0.6875417927366333,0.6875418533069693,0.6875418946882408,0.687541933794338,0.6875419707597864,0.6875420059121864,0.6875420393373098,0.6875420715088912,0.6875421021192718,0.6875421314585421,0.6875421596764046,0.6875421867934477,0.6875422130221491,0.6875422383250747,0.6875422629222081,0.687542286632958,0.6875423093620371 +6/nan,0.6378819052513431,0.6378722510917576,0.6378691038384846,0.6378685316125962,0.6378681188737033,0.6378677644113605,0.6378736409236335,0.6378804636917533,0.6378884363539014,0.6378978110932295,0.6379091279674551,0.6379092099352938,0.6379092837512876,0.6379093511887243,0.6379093972615562,0.6379094408012687,0.6379094819576389,0.6379095210954085,0.6379095583100736,0.6379095941290779,0.6379096282098818,0.6379096608754651,0.6379096922925022,0.6379097224839156,0.6379097516862726,0.6379097798578951,0.637909807243707,0.6379098336426426,0.6379098589486115 +Year (Conservative)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9278050110194725,0.9278026706609483,0.9278019076983567,0.9278017689780282,0.9278016689208433,0.9278015829911608,0.9278030075854014,0.927804661558896,0.927806594270693,0.9278088668446027,0.9278116101833356,0.9278116300531218,0.9278116479468214,0.9278116642942964,0.9278116754627875,0.9278116860172259,0.9278116959939189,0.9278117054812837,0.9278117145024692,0.9278117231853331,0.9278117314468405,0.9278117393652846,0.9278117469810692,0.9278117542997507,0.9278117613786755,0.9278117682077403,0.927811774846317,0.9278117812456655,0.9278117873800684 +2/nan,0.8608221384728436,0.8608177956855882,0.86081637992871,0.8608161225187586,0.8608159368523021,0.8608157774009039,0.8608184208845163,0.8608214900104174,0.8608250763721824,0.8608292933954658,0.8608343839909939,0.860834420861831,0.8608344540657964,0.8608344844005521,0.860834505125065,0.8608345247101272,0.8608345432231123,0.8608345608280883,0.8608345775680115,0.8608345936801372,0.860834609010384,0.8608346237040347,0.8608346378360634,0.860834651416781,0.8608346645526003,0.8608346772247736,0.8608346895434729,0.8608347014182547,0.8608347128013973 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/Market/TechLife/df_vom.csv b/tests/data/Fixed-Bottom_Offshore_Wind/Market/TechLife/df_vom.csv new file mode 100644 index 0000000..90cc094 --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/Market/TechLife/df_vom.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/Market/df_cff.csv b/tests/data/Fixed-Bottom_Offshore_Wind/Market/df_cff.csv new file mode 100644 index 0000000..131c998 --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/Market/df_cff.csv @@ -0,0 +1,4 @@ +Construction Finance Factor,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CFF/Advanced,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348 +CFF/Moderate,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348 +CFF/Conservative,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/Market/df_just_wacc.csv b/tests/data/Fixed-Bottom_Offshore_Wind/Market/df_just_wacc.csv new file mode 100644 index 0000000..e98f041 --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/Market/df_just_wacc.csv @@ -0,0 +1,7 @@ +WACC Type,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +WACC Nominal - Advanced,0.07781267413203512,0.07781539288695907,0.07781627921066543,0.07781644036042085,0.07781655659569249,0.07781665641922816,0.07781500148667397,0.07781308009360681,0.07781083490364182,0.07780819491509386,0.07780500806882554,0.07780498498681791,0.07780496420035901,0.07780494521009364,0.07780493223606554,0.07780491997536,0.07780490838580054,0.07780489736467604,0.07780488688509507,0.0778048767985303,0.07780486720144003,0.07780485800287387,0.0778048491558964,0.07780484065405283,0.07780483243072583,0.07780482449765247,0.07780481678586192,0.07780480935197401,0.07780480222586386 +WACC Nominal - Moderate,0.07781267413203512,0.07781539288695907,0.07781627921066543,0.07781644036042085,0.07781655659569249,0.07781665641922816,0.07781500148667397,0.07781308009360681,0.07781083490364182,0.07780819491509386,0.07780500806882554,0.07780498498681791,0.07780496420035901,0.07780494521009364,0.07780493223606554,0.07780491997536,0.07780490838580054,0.07780489736467604,0.07780488688509507,0.0778048767985303,0.07780486720144003,0.07780485800287387,0.0778048491558964,0.07780484065405283,0.07780483243072583,0.07780482449765247,0.07780481678586192,0.07780480935197401,0.07780480222586386 +WACC Nominal - Conservative,0.07781267413203512,0.07781539288695907,0.07781627921066543,0.07781644036042085,0.07781655659569249,0.07781665641922816,0.07781500148667397,0.07781308009360681,0.07781083490364182,0.07780819491509386,0.07780500806882554,0.07780498498681791,0.07780496420035901,0.07780494521009364,0.07780493223606554,0.07780491997536,0.07780490838580054,0.07780489736467604,0.07780488688509507,0.0778048767985303,0.07780486720144003,0.07780485800287387,0.0778048491558964,0.07780484065405283,0.07780483243072583,0.07780482449765247,0.07780481678586192,0.07780480935197401,0.07780480222586386 +WACC Real - Advanced,0.04907869471815807,0.05095766149524428,0.051510979539189705,0.051528234497971726,0.05152834789823668,0.051528445287051916,0.05152683071870645,0.05152495618888464,0.051522765759650646,0.05152019016106735,0.05151708104275676,0.05151705852372479,0.05151703824425291,0.0515170197171646,0.05151700705957607,0.05151699509791241,0.051516983791024984,0.05151697303870839,0.05151696281472695,0.05151695297417591,0.0515169436111611,0.051516934636950173,0.05151692600575264,0.05151691771127109,0.05151690968851308,0.05151690194892922,0.05151689442523111,0.05151688717265768,0.051516880220355166 +WACC Real - Moderate,0.04907869471815807,0.05095766149524428,0.051510979539189705,0.051528234497971726,0.05152834789823668,0.051528445287051916,0.05152683071870645,0.05152495618888464,0.051522765759650646,0.05152019016106735,0.05151708104275676,0.05151705852372479,0.05151703824425291,0.0515170197171646,0.05151700705957607,0.05151699509791241,0.051516983791024984,0.05151697303870839,0.05151696281472695,0.05151695297417591,0.0515169436111611,0.051516934636950173,0.05151692600575264,0.05151691771127109,0.05151690968851308,0.05151690194892922,0.05151689442523111,0.05151688717265768,0.051516880220355166 +WACC Real - Conservative,0.04907869471815807,0.05095766149524428,0.051510979539189705,0.051528234497971726,0.05152834789823668,0.051528445287051916,0.05152683071870645,0.05152495618888464,0.051522765759650646,0.05152019016106735,0.05151708104275676,0.05151705852372479,0.05151703824425291,0.0515170197171646,0.05151700705957607,0.05151699509791241,0.051516983791024984,0.05151697303870839,0.05151696281472695,0.05151695297417591,0.0515169436111611,0.051516934636950173,0.05151692600575264,0.05151691771127109,0.05151690968851308,0.05151690194892922,0.05151689442523111,0.05151688717265768,0.051516880220355166 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/Market/df_wacc.csv b/tests/data/Fixed-Bottom_Offshore_Wind/Market/df_wacc.csv new file mode 100644 index 0000000..2ffab98 --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/Market/df_wacc.csv @@ -0,0 +1,25 @@ +WACC,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Inflation Rate,0.027389727347,0.02555548370379,0.02501666666667,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 +Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Calculated Interest Rate Real - Advanced,0.04147430280720377,0.04333701784295374,0.043885465276984004,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Moderate,0.04147430280720377,0.04333701784295374,0.043885465276984004,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Conservative,0.04147430280720377,0.04333701784295374,0.043885465276984004,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Interest During Construction - Nominal,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Rate of Return on Equity Nominal - Advanced,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Rate of Return on Equity Nominal - Moderate,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Rate of Return on Equity Nominal - Conservative,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Calculated Rate of Return on Equity Real - Advanced,0.07554121925416823,0.07746486422099408,0.07803125152436197,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Calculated Rate of Return on Equity Real - Moderate,0.07554121925416823,0.07746486422099408,0.07803125152436197,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Calculated Rate of Return on Equity Real - Conservative,0.07554121925416823,0.07746486422099408,0.07803125152436197,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Debt Fraction - Advanced,0.512794256063316,0.512742976216397,0.512726258805209,0.512723219276079,0.512721026902326,0.512719144078838,0.512750358620205,0.512786599011528,0.512828946704104,0.512878740897547,0.512938849658125,0.512939285019844,0.512939677084028,0.512940035269274,0.512940279979148,0.512940511234675,0.512940729831368,0.512940937706514,0.512941135367327,0.512941325615257,0.512941506630955,0.512941680129883,0.512941846997314,0.512942007354996,0.512942162459432,0.512942312089244,0.512942457545326,0.512942597759742,0.512942732169002 +Debt Fraction - Moderate,0.512794256063316,0.512742976216397,0.512726258805209,0.512723219276079,0.512721026902326,0.512719144078838,0.512750358620205,0.512786599011528,0.512828946704104,0.512878740897547,0.512938849658125,0.512939285019844,0.512939677084028,0.512940035269274,0.512940279979148,0.512940511234675,0.512940729831368,0.512940937706514,0.512941135367327,0.512941325615257,0.512941506630955,0.512941680129883,0.512941846997314,0.512942007354996,0.512942162459432,0.512942312089244,0.512942457545326,0.512942597759742,0.512942732169002 +Debt Fraction - Conservative,0.512794256063316,0.512742976216397,0.512726258805209,0.512723219276079,0.512721026902326,0.512719144078838,0.512750358620205,0.512786599011528,0.512828946704104,0.512878740897547,0.512938849658125,0.512939285019844,0.512939677084028,0.512940035269274,0.512940279979148,0.512940511234675,0.512940729831368,0.512940937706514,0.512941135367327,0.512941325615257,0.512941506630955,0.512941680129883,0.512941846997314,0.512942007354996,0.512942162459432,0.512942312089244,0.512942457545326,0.512942597759742,0.512942732169002 +Tax Rate (Federal and State),0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996 +WACC Nominal - Advanced,0.07781267413203512,0.07781539288695907,0.07781627921066543,0.07781644036042085,0.07781655659569249,0.07781665641922816,0.07781500148667397,0.07781308009360681,0.07781083490364182,0.07780819491509386,0.07780500806882554,0.07780498498681791,0.07780496420035901,0.07780494521009364,0.07780493223606554,0.07780491997536,0.07780490838580054,0.07780489736467604,0.07780488688509507,0.0778048767985303,0.07780486720144003,0.07780485800287387,0.0778048491558964,0.07780484065405283,0.07780483243072583,0.07780482449765247,0.07780481678586192,0.07780480935197401,0.07780480222586386 +WACC Nominal - Moderate,0.07781267413203512,0.07781539288695907,0.07781627921066543,0.07781644036042085,0.07781655659569249,0.07781665641922816,0.07781500148667397,0.07781308009360681,0.07781083490364182,0.07780819491509386,0.07780500806882554,0.07780498498681791,0.07780496420035901,0.07780494521009364,0.07780493223606554,0.07780491997536,0.07780490838580054,0.07780489736467604,0.07780488688509507,0.0778048767985303,0.07780486720144003,0.07780485800287387,0.0778048491558964,0.07780484065405283,0.07780483243072583,0.07780482449765247,0.07780481678586192,0.07780480935197401,0.07780480222586386 +WACC Nominal - Conservative,0.07781267413203512,0.07781539288695907,0.07781627921066543,0.07781644036042085,0.07781655659569249,0.07781665641922816,0.07781500148667397,0.07781308009360681,0.07781083490364182,0.07780819491509386,0.07780500806882554,0.07780498498681791,0.07780496420035901,0.07780494521009364,0.07780493223606554,0.07780491997536,0.07780490838580054,0.07780489736467604,0.07780488688509507,0.0778048767985303,0.07780486720144003,0.07780485800287387,0.0778048491558964,0.07780484065405283,0.07780483243072583,0.07780482449765247,0.07780481678586192,0.07780480935197401,0.07780480222586386 +WACC Real - Advanced,0.04907869471815807,0.05095766149524428,0.051510979539189705,0.051528234497971726,0.05152834789823668,0.051528445287051916,0.05152683071870645,0.05152495618888464,0.051522765759650646,0.05152019016106735,0.05151708104275676,0.05151705852372479,0.05151703824425291,0.0515170197171646,0.05151700705957607,0.05151699509791241,0.051516983791024984,0.05151697303870839,0.05151696281472695,0.05151695297417591,0.0515169436111611,0.051516934636950173,0.05151692600575264,0.05151691771127109,0.05151690968851308,0.05151690194892922,0.05151689442523111,0.05151688717265768,0.051516880220355166 +WACC Real - Moderate,0.04907869471815807,0.05095766149524428,0.051510979539189705,0.051528234497971726,0.05152834789823668,0.051528445287051916,0.05152683071870645,0.05152495618888464,0.051522765759650646,0.05152019016106735,0.05151708104275676,0.05151705852372479,0.05151703824425291,0.0515170197171646,0.05151700705957607,0.05151699509791241,0.051516983791024984,0.05151697303870839,0.05151696281472695,0.05151695297417591,0.0515169436111611,0.051516934636950173,0.05151692600575264,0.05151691771127109,0.05151690968851308,0.05151690194892922,0.05151689442523111,0.05151688717265768,0.051516880220355166 +WACC Real - Conservative,0.04907869471815807,0.05095766149524428,0.051510979539189705,0.051528234497971726,0.05152834789823668,0.051528445287051916,0.05152683071870645,0.05152495618888464,0.051522765759650646,0.05152019016106735,0.05151708104275676,0.05151705852372479,0.05151703824425291,0.0515170197171646,0.05151700705957607,0.05151699509791241,0.051516983791024984,0.05151697303870839,0.05151696281472695,0.05151695297417591,0.0515169436111611,0.051516934636950173,0.05151692600575264,0.05151691771127109,0.05151690968851308,0.05151690194892922,0.05151689442523111,0.05151688717265768,0.051516880220355166 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/R&D/20/df_capex.csv b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/20/df_capex.csv new file mode 100644 index 0000000..b019daf --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/20/df_capex.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,5462.550832369848,5094.404759063653,4875.5549262092645,4722.020175198692,4263.651146110876,3829.295613124674,3410.728337949633,3343.7774992451323,3285.5174365197136,3207.2812724221576,3141.08145831941,3083.8665548677945,3033.5990170228683,2988.8537384617885,2958.8949081013798,2931.03615273454,2905.0183721997228,2880.626813817036,2857.6815376796812,2836.0305427943017,2815.5436693022525,2796.109383287182,2777.6312289765,2760.02494615507,2743.21658539724,2727.1416211172086,2711.7421798514206,2696.967261995978,2682.7713005134847 +Offshore Wind - Class 1/Moderate,6217.537549003377,6050.594891259246,5931.2557072685795,5838.925802633735,5763.930885101322,5700.97021105834,5291.544282275952,4888.852075107402,4491.460278945741,4072.51283498425,3663.0000960065295,3615.862270810396,3574.2345093406543,3537.008235424742,3511.991599288189,3488.66149787881,3466.8138219123107,3446.2791640087826,3426.9151687521285,3408.6011001235547,3391.233850228222,3374.724391496717,3358.9956701796727,3343.980167236275,3329.6190113846337,3315.8598725964,3302.656518621953,3289.967817172063,3277.756959836958 +Offshore Wind - Class 1/Conservative,7549.867055466588,7524.346964544596,7501.037928189001,7479.5964751544225,7459.752640146307,7441.2903400603145,7424.034734950038,7407.84169550011,6874.463003342234,6313.370793819921,5758.409845373221,5208.082210940681,4661.376657071959,4117.577748019326,4100.26493465772,4084.0740017131716,4068.8719067407287,4054.548002773674,4041.008827494427,4028.175109779539,4015.978997982083,4004.3617316888726,3993.272200427305,3982.66605671573,3972.5038312954784,3962.750933130862,3953.3765407221345,3944.3531586306726,3935.6561740041584 +Offshore Wind - Class 2/Advanced,5358.739142998236,4997.589328397251,4782.898624109471,4632.281715654107,4182.623529780819,3756.522615291665,3345.909947900305,3280.231438444361,3223.078621467056,3146.329206691839,3081.3876415122254,3025.26002744198,2975.9477343518092,2932.0528187513814,2902.663410055368,2875.334052750732,2849.810635767615,2825.882619436882,2803.3735007815626,2782.133828788493,2762.0364370540406,2742.9714546924165,2724.8444215677036,2707.5726296266243,2691.083792474087,2675.3142714739247,2660.2075235870307,2645.713436159141,2631.787107365084 +Offshore Wind - Class 2/Moderate,6099.377897155915,5935.607747380369,5818.536715338725,5727.961307946685,5654.391607605821,5592.627539486479,5190.982487228406,4795.942992362201,4406.103572325649,3995.1177208761983,3593.3875214533555,3547.1455153865654,3506.308802120767,3469.790092274592,3445.2488611413337,3422.362012811054,3400.929540141509,3380.7851400765067,3361.7891180488486,3343.823177151232,3326.785983388085,3310.5901722205545,3295.16046379854,3280.4303368995647,3266.3420289287787,3252.8444294135797,3239.891971316572,3227.4444092981566,3215.4657110294934 +Offshore Wind - Class 2/Conservative,7406.3874307080805,7381.352390366644,7358.4863853527395,7337.4523748058255,7317.985493391741,7299.874203623014,7282.946548139545,7267.061169343569,6743.818981066585,6193.3899017697695,5648.975449671825,5109.10650357437,4572.7905668380645,4039.326284040601,4022.3425289928423,4006.4591458335417,3991.546085572757,3977.494364274333,3964.21240438866,3951.6227086915546,3939.658312485724,3928.26178578243,3917.383126796111,3906.9784315199345,3897.0093393822713,3887.441702822251,3878.245587289759,3869.393608214876,3860.8620396949195 +Offshore Wind - Class 3/Advanced,5563.666194857099,5188.705465783053,4965.804712217284,4809.427731107721,4342.574030961793,3900.178299552324,3473.8631867267977,3405.6729467788646,3346.3344641684057,3266.6501330575466,3199.2249980367915,3140.950965854653,3089.752906975992,3044.179439195086,3013.6660435766357,2985.291526998198,2958.792132812655,2933.9490061980596,2910.5791029239003,2888.527317673103,2867.6611623442363,2847.867218252979,2829.0469231213624,2811.114797178504,2793.9954497055987,2777.6226920862823,2761.9383182508886,2746.889887302366,2732.431056122389 +Offshore Wind - Class 3/Moderate,6332.62824425191,6162.59523224895,6041.0472110659675,5947.008043619602,5870.624939042819,5806.498813182058,5389.494232391682,4979.34787876988,4574.600276695524,4147.897677749075,3730.8046237328062,3682.7941509664915,3640.395852003069,3602.4805290910094,3577.0010161147275,3553.2388593653677,3530.9867343662136,3510.0719076762357,3490.3494738991394,3471.696590510754,3454.00771050475,3437.1928084933766,3421.172724221887,3405.879495174652,3391.252365301811,3377.238561100198,3363.790852501856,3350.8673311366247,3338.4304125138055 +Offshore Wind - Class 3/Conservative,7689.620050473284,7663.627437134304,7639.887121519657,7618.048758524303,7597.837393762009,7579.033507198603,7561.458489351737,7544.965660925851,7001.713778059379,6430.2353883344795,5865.001678369514,5304.48731653311,4747.661667351704,4193.796766914002,4176.163542997469,4159.672821076962,4144.189452202149,4129.6002394261195,4115.8105008755465,4102.73930239642,4090.317351048657,4078.4849994694414,4067.19036110524,4056.387758049952,4046.037499307501,4036.103996023863,4026.5560940931773,4017.3657437332995,4008.5077777483943 +Offshore Wind - Class 4/Advanced,5975.833019742907,5573.094469456032,5333.680820228931,5165.719279093875,4664.280086695629,4189.110790265383,3731.213396644922,3657.97153506216,3594.2372192017824,3508.6496839396987,3436.2295811919234,3373.638432539796,3318.6475552929614,3269.697913733989,3236.9240161071007,3206.4475397671245,3177.98499343761,3151.3015572032164,3126.2003282454148,3102.5147817706065,3080.1028949688057,3058.8426013967687,3038.628132310759,3019.367466686351,3000.9797812382362,2983.394230864478,2966.5477312724283,2950.3845155039116,2934.854692642071 +Offshore Wind - Class 4/Moderate,6801.761183217273,6619.1318233949605,6488.579378668923,6387.573443592643,6305.531822094643,6236.6551939994615,5788.758157491227,5348.227348553873,4913.495194579753,4455.1817107127035,4007.1895488563277,3955.6225189303327,3910.0833095790017,3869.359017179189,3841.99196451515,3816.4694344816667,3792.568802720853,3770.1046967594084,3748.921124330627,3728.886373414007,3709.887136193929,3691.8264025542844,3674.6196905425268,3658.1932724704134,3642.4826227521417,3627.430754873791,3612.986669231462,3599.105907474802,3585.7475590519857 +Offshore Wind - Class 4/Conservative,8259.281523874955,8231.363342882703,8205.864317014495,8182.408047019821,8160.699511276999,8140.502559446241,8121.625610406816,8103.9108979927505,7520.413786396996,6906.599295051689,6299.492027699934,5697.453566632146,5099.377331312438,4504.481143033195,4485.541553175938,4467.829169004659,4451.198641648249,4435.528791613096,4420.717508822699,4406.677872213025,4393.335821489715,4380.626831066969,4368.49535572402,4356.89261323105,4345.775475662155,4335.106247657932,4324.850892526213,4314.979697454295,4305.465499609663 +Offshore Wind - Class 5/Advanced,6282.856400383134,5859.426312976391,5607.712002763843,5431.121106911791,4903.919131998218,4404.336990394094,3922.9139229701746,3845.90906670065,3778.9002436638907,3688.91532299003,3612.774466531764,3546.9676819851466,3489.1514266823465,3437.686839438965,3403.2291788025045,3371.186903754147,3341.2619992172013,3313.2076714562813,3286.816817732078,3261.9142654920715,3238.350896329211,3215.9983242841176,3194.745237177849,3174.494957500406,3155.162670693132,3136.673651249446,3118.961710552984,3101.9679773218536,3085.640232396413 +Offshore Wind - Class 5/Moderate,7151.218784281058,6959.206384291097,6821.946382965393,6715.751127323762,6629.494388563569,6557.079053170072,6086.1701084333035,5623.006007892007,5165.9382447845255,4684.077800322827,4213.068962883639,4158.852503535129,4110.973631920612,4068.157136205224,4039.3838248980423,4012.5501615695575,3987.42165891054,3963.8032988704326,3941.531439241944,3920.467161538803,3900.4918362475946,3881.503242423113,3863.4124633646497,3846.142223585428,3829.624449701114,3813.7990508740713,3798.613031863727,3784.018940864715,3769.9743151633556 +Offshore Wind - Class 5/Conservative,8683.622841160915,8654.270351743377,8627.461190398502,8602.799777589971,8579.97601355234,8558.741330650955,8538.894502187832,8520.269668581588,7906.793991996092,7261.443230368062,6623.144272666011,5990.174662702622,5361.370722559387,4735.910139057796,4715.997565453123,4697.375170958373,4679.8902893679615,4663.415310803441,4647.842914359215,4633.082076829197,4619.054414039568,4605.692628686925,4592.937849489374,4580.738965974315,4569.05063284176,4557.833048226926,4547.050955881901,4536.672536488602,4526.66962939618 +Offshore Wind - Class 6/Advanced,6054.327951395894,5646.2993008916155,5403.740750003257,5233.573032524783,4725.547130414371,4244.13636941661,3780.224348597275,3706.0204792688073,3641.448993823569,3554.7372499016396,3481.3657828037544,3417.9525427105277,3362.2392449876024,3312.6466758134006,3279.4423858770924,3248.565562646515,3219.729167046685,3192.6951639698427,3167.264211485968,3143.2674565586763,3120.561324216123,3099.0217523783913,3078.5416418772934,3059.0279738700683,3040.3988163843655,3022.5823264999117,3005.514532974426,2989.1391145062103,2973.405182360072 +Offshore Wind - Class 6/Moderate,6891.104950175169,6706.076724201667,6573.809362360196,6471.476883239043,6388.357507068228,6318.576079478668,5864.795684317246,5418.478415974113,4978.035969393947,4513.70231489282,4059.8255748275124,4007.5811371193035,3961.443680240505,3920.184668080688,3892.4579573404626,3866.600271214404,3842.385770152208,3819.626420831674,3798.1647896929426,3777.866725604021,3758.618033799659,3740.320041133183,3722.8872678337116,3706.2450992633676,3690.3282337554206,3675.0784652402026,3660.4447941138183,3646.3815424701647,3632.8477997574205 +Offshore Wind - Class 6/Conservative,8367.770320398857,8339.48560747076,8313.651536378682,8289.887273123944,8267.893472205405,8247.43121156567,8228.306249235115,8210.358934279791,7619.19746916776,6997.320273052247,6382.238330681363,5772.292048423035,5166.359656728911,4563.649220445412,4544.460841216094,4526.515965372261,4509.6670266687215,4493.791293450005,4478.785325215162,4464.561424819229,4451.0439798059915,4438.168131983535,4425.877338312755,4414.122151351611,4402.8589996993815,4392.049522784438,4381.65957304591,4371.658772458867,4362.019625584684 +Offshore Wind - Class 7/Advanced,6421.601266263206,5988.820290613011,5731.547467050367,5551.056875399363,5012.212688734152,4501.598224119789,4009.5438457884584,3930.838485335038,3862.3498977043,3770.377877246376,3692.5556968900287,3625.295534501015,3566.202626070197,3513.6015237408124,3478.382860319226,3445.6330212011326,3415.0473391875917,3386.373366239308,3359.3996757375103,3333.9474364624434,3309.863649602413,3287.0173792178434,3265.2949848870057,3244.5975717258207,3224.838329538955,3205.9409806579697,3187.8378951733484,3170.469093116158,3153.780581427489 +Offshore Wind - Class 7/Moderate,7309.139612095586,7112.887038516299,6972.595886819772,6864.055647217157,6775.89396238266,6701.87945680084,6220.5713602231,5747.179178251301,5280.018150057534,4787.51663824246,4306.1064315882195,4250.69281197255,4201.756474658073,4157.994601502596,4128.585901652064,4101.1595342313185,4075.476022839443,4051.3361364151237,4028.5724632151287,4007.0432021668807,3986.6267303019517,3967.2187201697593,3948.7284811703275,3931.0768530489104,3914.194321128019,3898.019464145569,3882.498067305242,3867.5817918520374,3853.2269555165312 +Offshore Wind - Class 7/Conservative,8875.383790929918,8845.383273936757,8817.98185197444,8792.775962959942,8769.448078924646,8747.744532273511,8727.459439822973,8708.423394193125,8081.400338044277,7421.798180581692,6769.403486705676,6122.456104869517,5479.766192140526,4840.493585478835,4820.141306593594,4801.107589206534,4783.23655191965,4766.397813136889,4750.481612841166,4735.394710452311,4721.057391372057,4707.4003626603235,4694.364087822995,4681.8955716195005,4669.949247012442,4658.484092581294,4647.463854259805,4636.856269255077,4626.632400835331 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/R&D/20/df_fin_assump.csv b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/20/df_fin_assump.csv new file mode 100644 index 0000000..e9d9b87 --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/20/df_fin_assump.csv @@ -0,0 +1,5 @@ +Financial Assumptions,Value +Capital Recovery Period (Years),20 +Depreciation Period,5 +Equity Premium During Construction,0.02 +Construction Duration yrs,3 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/R&D/20/df_fom.csv b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/20/df_fom.csv new file mode 100644 index 0000000..c78b3e0 --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/20/df_fom.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,90.662,84.9785,81.599875,79.229625,77.420125,75.96575,74.755,73.721375,72.822,71.614125,70.592125,69.708875,68.932875,68.242125,67.779625,67.3495,66.94787500000001,66.57124999999999,66.217,65.88275,65.5665,65.26650000000001,64.98125,64.709375,64.44987499999999,64.20175,63.964,63.735875,63.51675 +Offshore Wind - Class 1/Moderate,90.662,87.639125,85.47825,83.806375,82.4485,81.30850000000001,80.32825000000001,79.469875,78.7075,77.55475,76.57300000000001,75.719375,74.96562499999999,74.29162500000001,73.83862500000001,73.41624999999999,73.020625,72.64875,72.298125,71.9665,71.652125,71.353125,71.068375,70.7965,70.53637499999999,70.28725,70.04825,69.8185,69.597375 +Offshore Wind - Class 1/Conservative,90.662,90.167625,89.716125,89.30075000000001,88.916375,88.55874999999999,88.2245,87.910875,87.615375,86.78312500000001,86.06975,85.44600000000001,84.892375,84.395125,84.05975,83.74612499999999,83.45174999999999,83.17425,82.912,82.663375,82.42712499999999,82.20212500000001,81.98724999999999,81.781875,81.58500000000001,81.396125,81.21449999999999,81.03975,80.87125 +Offshore Wind - Class 2/Advanced,90.45362499999999,84.78325,81.41237500000001,79.0475,77.242375,75.79125,74.58325,73.55199999999999,72.65475,71.449625,70.43,69.54875,68.77449999999999,68.08525,67.623875,67.19475,66.794,66.418375,66.064875,65.731375,65.415875,65.1165,64.831875,64.56075,64.301875,64.05425,63.817125,63.5895,63.370875 +Offshore Wind - Class 2/Moderate,90.45362499999999,87.43775,85.281875,83.613875,82.259125,81.12175,80.14362500000001,79.28725,78.526625,77.376625,76.397,75.5455,74.7935,74.121,73.669,73.2475,72.852875,72.481875,72.132125,71.80125000000001,71.4875,71.18925,70.905125,70.633875,70.374375,70.12587500000001,69.88725,69.658125,69.4375 +Offshore Wind - Class 2/Conservative,90.45362499999999,89.9605,89.51,89.095625,88.712125,88.35525000000001,88.02187500000001,87.708875,87.41412499999998,86.583875,85.87199999999999,85.24974999999999,84.69737500000001,84.20125,83.86675,83.55375000000001,83.26,82.983125,82.72149999999999,82.4735,82.23775,82.01325,81.799,81.594,81.397625,81.209125,81.027875,80.8535,80.6855 +Offshore Wind - Class 3/Advanced,90.520875,84.84625,81.47287499999999,79.10624999999999,77.29974999999999,75.8475,74.638625,73.60674999999999,72.708625,71.50274999999999,70.482375,69.600375,68.825625,68.135875,67.674125,67.244625,66.843625,66.467625,66.114,65.78025,65.4645,65.164875,64.88012499999999,64.60875,64.349625,64.101875,63.8645,63.63675,63.417874999999995 +Offshore Wind - Class 3/Moderate,90.520875,87.50275,85.34525000000001,83.67599999999999,82.32025,81.182,80.20325,79.346125,78.58500000000001,77.434125,76.45375,75.601625,74.84899999999999,74.176,73.72375,73.30199999999999,72.907,72.53575,72.185625,71.854625,71.540625,71.242125,70.95775,70.68625,70.426625,70.177875,69.93925,69.709875,69.489 +Offshore Wind - Class 3/Conservative,90.520875,90.02725,89.5765,89.16175000000001,88.778,88.421,88.08725000000001,87.774,87.479125,86.648125,85.93575,85.313,84.76037500000001,84.26387500000001,83.92899999999999,83.615875,83.321875,83.04475,82.783,82.53475,82.29887500000001,82.07412500000001,81.85974999999999,81.65462500000001,81.458,81.269375,81.088125,80.91362500000001,80.745375 +Offshore Wind - Class 4/Advanced,90.50575,84.832,81.45925,79.093,77.28675,75.83487500000001,74.62625,73.594375,72.6965,71.49074999999999,70.4705,69.58875,68.81412499999999,68.1245,67.66275,67.23349999999999,66.8325,66.4565,66.102875,65.76925,65.4535,65.154,64.86925000000001,64.597875,64.338875,64.091125,63.85375,63.626125,63.40725 +Offshore Wind - Class 4/Moderate,90.50575,87.488125,85.33099999999999,83.66199999999999,82.3065,81.16837500000001,80.18974999999999,79.332875,78.571875,77.421125,76.441,75.589,74.8365,74.163625,73.711375,73.28975,72.89475,72.52362500000001,72.173625,71.8425,71.528625,71.23025,70.945875,70.6745,70.414875,70.166125,69.9275,69.698125,69.4775 +Offshore Wind - Class 4/Conservative,90.50575,90.01225,89.5615,89.146875,88.76312499999999,88.406125,88.07249999999999,87.75937499999999,87.46449999999999,86.633625,85.921375,85.29875000000001,84.74612499999999,84.24975,83.915,83.601875,83.307875,83.03087500000001,82.769125,82.521,82.28512500000001,82.06049999999999,81.846,81.64087500000001,81.44437500000001,81.255875,81.0745,80.9,80.731875 +Offshore Wind - Class 5/Advanced,91.497125,85.76124999999999,82.35150000000002,79.959375,78.133375,76.6655,75.443625,74.40050000000001,73.49275,72.273875,71.2425,70.351,69.567875,68.870625,68.403875,67.969875,67.5645,67.1845,66.827,66.48962499999999,66.1705,65.867625,65.57975,65.3055,65.043625,64.793125,64.55325,64.323,64.101875 +Offshore Wind - Class 5/Moderate,91.497125,88.44637499999999,86.265625,84.578375,83.208,82.0575,81.06812500000001,80.201875,79.4325,78.269125,77.27825,76.416875,75.65625,74.976,74.51875,74.0925,73.69325,73.318,72.964125,72.62950000000001,72.312125,72.010375,71.723,71.448625,71.186125,70.93475,70.6935,70.461625,70.2385 +Offshore Wind - Class 5/Conservative,91.497125,90.998125,90.54249999999999,90.123375,89.735375,89.3745,89.03712499999999,88.720625,88.4225,87.58262500000001,86.8625,86.233125,85.674375,85.172625,84.834125,84.517625,84.220375,83.94037499999999,83.67575000000001,83.42487500000001,83.186375,82.95925,82.7425,82.535125,82.3365,82.145875,81.962625,81.78625,81.61612500000001 +Offshore Wind - Class 6/Advanced,90.82724999999999,85.133375,81.748625,79.374,77.56125,76.104125,74.89125,73.85575,72.95474999999999,71.74475,70.720875,69.836,69.0585,68.3665,67.903125,67.47225,67.069875,66.692625,66.33775,66.002875,65.686,65.3855,65.099625,64.827375,64.567375,64.31875,64.080625,63.852125,63.6325 +Offshore Wind - Class 6/Moderate,90.82724999999999,87.798875,85.634,83.95925,82.59875,81.456625,80.474625,79.61475,78.851,77.696125,76.71249999999999,75.8575,75.102375,74.427,73.97325000000001,73.55000000000001,73.15375,72.78125,72.43,72.09774999999999,71.782625,71.48325,71.197875,70.9255,70.66499999999999,70.415375,70.175875,69.94575,69.72425 +Offshore Wind - Class 6/Conservative,90.82724999999999,90.33200000000001,89.879625,89.46350000000001,89.07849999999999,88.720125,88.38525000000001,88.07112500000001,87.775125,86.941375,86.22662500000001,85.60175,85.047125,84.549,84.21300000000001,83.898875,83.60374999999999,83.32587500000001,83.06312500000001,82.814,82.57737499999999,82.351875,82.13675,81.93087500000001,81.73375,81.544375,81.36250000000001,81.187375,81.01862499999999 +Offshore Wind - Class 7/Advanced,91.0155,85.309875,81.91812499999999,79.538625,77.722125,76.262,75.046625,74.009,73.106,71.8935,70.8675,69.98075,69.20175,68.50825,68.043875,67.612125,67.209,66.830875,66.47525,66.13974999999999,65.82225,65.521,65.234625,64.96175,64.70125,64.452125,64.21350000000001,63.984500000000004,63.7645 +Offshore Wind - Class 7/Moderate,91.0155,87.981,85.81162499999999,84.13325,82.770125,81.625625,80.6415,79.779875,79.0145,77.85725000000001,76.87162500000001,76.01474999999999,75.25812499999999,74.58137500000001,74.12662499999999,73.7025,73.305375,72.932125,72.58012500000001,72.24725000000001,71.9315,71.6315,71.3455,71.072625,70.8115,70.561375,70.321375,70.09075,69.868875 +Offshore Wind - Class 7/Conservative,91.0155,90.51925,90.066,89.649125,89.263125,88.904125,88.568625,88.25375,87.957125,87.121625,86.405375,85.77925,85.2235,84.724375,84.38762499999999,84.07287500000001,83.77725,83.498625,83.235375,82.98575,82.74862499999999,82.52274999999999,82.30712499999998,82.100875,81.90325,81.71350000000001,81.53125,81.35575,81.18662499999999 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/R&D/20/df_gcc.csv b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/20/df_gcc.csv new file mode 100644 index 0000000..d9068d0 --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/20/df_gcc.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,1084.6748,1011.5737,968.1176,937.6309,846.6146,760.3665,677.2534,663.9593,652.3908,636.8558,623.7108,612.3499,602.3685,593.4836,587.5348,582.003,576.8368,571.9935,567.4373,563.1382,559.0702,555.2112,551.5421,548.0461,544.7085,541.5166,538.4588,535.525,532.7062 +Offshore Wind - Class 1/Moderate,1234.5893,1201.4402,1177.7435,1159.41,1144.5186,1132.0167,1050.7188,970.758,891.8496,808.6611,727.3459,717.986,709.7201,702.3283,697.3608,692.7283,688.3901,684.3126,680.4676,676.831,673.3825,670.1043,666.9811,663.9995,661.1479,658.4158,655.7941,653.2745,650.8499 +Offshore Wind - Class 1/Conservative,1499.1441,1494.0767,1489.4483,1485.1908,1481.2505,1477.5845,1474.1581,1470.9427,1365.0321,1253.6184,1143.4223,1034.1461,925.5892,817.6094,814.1717,810.9567,807.9381,805.0939,802.4055,799.8571,797.4354,795.1286,792.9266,790.8206,788.8027,786.8661,785.0047,783.213,781.486 +Offshore Wind - Class 2/Advanced,998.0205,930.7594,890.775,862.7239,778.9788,699.621,623.1478,610.9158,600.2715,585.9776,573.8828,563.4295,554.2455,546.0704,540.5969,535.507,530.7535,526.2971,522.105,518.1492,514.4063,510.8556,507.4796,504.2628,501.1919,498.255,495.4415,492.7421,490.1484 +Offshore Wind - Class 2/Moderate,1135.9583,1105.4575,1083.654,1066.7851,1053.0833,1041.5803,966.7772,893.2044,820.6001,744.0574,669.2385,660.6263,653.0208,646.2195,641.6489,637.3864,633.3948,629.6431,626.1052,622.7592,619.5862,616.5698,613.6962,610.9528,608.329,605.8152,603.4029,601.0846,598.8537 +Offshore Wind - Class 2/Conservative,1379.3779,1374.7154,1370.4568,1366.5394,1362.9138,1359.5407,1356.3881,1353.4296,1255.9801,1153.4673,1052.0746,951.5285,851.6441,752.2909,749.1278,746.1696,743.3922,740.7752,738.3015,735.9568,733.7285,731.606,729.58,727.6422,725.7855,724.0036,722.2909,720.6423,719.0534 +Offshore Wind - Class 3/Advanced,1099.023,1024.9548,980.924,950.0339,857.8136,770.4247,686.2122,672.7422,661.0207,645.2802,631.9613,620.4501,610.3367,601.3343,595.3068,589.7018,584.4672,579.5598,574.9434,570.5874,566.4656,562.5556,558.8379,555.2957,551.914,548.6798,545.5816,542.609,539.7528 +Offshore Wind - Class 3/Moderate,1250.9205,1217.3329,1193.3228,1174.7467,1159.6583,1146.9911,1064.6178,983.5992,903.6471,819.3581,736.9673,727.4835,719.1083,711.6187,706.5856,701.8917,697.4961,693.3647,689.4688,685.7842,682.29,678.9685,675.8039,672.783,669.8936,667.1254,664.469,661.9161,659.4594 +Offshore Wind - Class 3/Conservative,1518.9749,1513.8404,1509.1509,1504.837,1500.8445,1497.1301,1493.6584,1490.4005,1383.0888,1270.2014,1158.5475,1047.8259,937.8329,828.4248,824.9416,821.6841,818.6256,815.7437,813.0197,810.4377,807.9839,805.6466,803.4155,801.2816,799.2371,797.2748,795.3888,793.5734,791.8236 +Offshore Wind - Class 4/Advanced,1214.6721,1132.8098,1084.1456,1050.0051,948.0805,851.4957,758.4216,743.5341,730.5792,713.1824,698.462,685.7394,674.5618,664.6121,657.9503,651.7555,645.9701,640.5463,635.4442,630.6297,626.0742,621.7528,617.6439,613.7289,609.9913,606.4168,602.9925,599.7071,596.5505 +Offshore Wind - Class 4/Moderate,1382.5536,1345.4316,1318.895,1298.3641,1281.688,1267.6878,1176.6465,1087.1024,998.737,905.5783,814.5176,804.0359,794.7794,786.5016,780.9389,775.7511,770.8929,766.3268,762.0209,757.9486,754.0867,750.4156,746.9181,743.5792,740.3858,737.3263,734.3903,731.5689,728.8536 +Offshore Wind - Class 4/Conservative,1678.8151,1673.1403,1667.9573,1663.1895,1658.7769,1654.6716,1650.8346,1647.2338,1528.6298,1403.8634,1280.4603,1158.0875,1036.5201,915.5991,911.7494,908.1491,904.7687,901.5836,898.573,895.7192,893.0073,890.424,887.9581,885.5997,883.34,881.1713,879.0867,877.0803,875.1464 +Offshore Wind - Class 5/Advanced,1403.7543,1309.149,1252.9094,1213.4544,1095.6637,984.044,876.4815,859.2766,844.3051,824.2001,807.1882,792.4853,779.5676,768.0691,760.3703,753.2113,746.5253,740.2572,734.3608,728.7969,723.5322,718.5381,713.7896,709.2651,704.9458,700.8149,696.8576,693.0607,689.4127 +Offshore Wind - Class 5/Moderate,1597.7692,1554.8686,1524.2011,1500.4743,1481.2023,1465.0228,1359.8095,1256.3265,1154.2056,1046.5454,941.3097,929.1963,918.499,908.9326,902.5039,896.5086,890.8942,885.6173,880.6411,875.9348,871.4718,867.2293,863.1873,859.3287,855.6382,852.1024,848.7094,845.4487,842.3108 +Offshore Wind - Class 5/Conservative,1940.1483,1933.5902,1927.6003,1922.0903,1916.9909,1912.2465,1907.8122,1903.6509,1766.5844,1622.3962,1479.7835,1338.3616,1197.8703,1058.1261,1053.6771,1049.5164,1045.6098,1041.9289,1038.4496,1035.1516,1032.0175,1029.0321,1026.1824,1023.4568,1020.8453,1018.339,1015.93,1013.6112,1011.3763 +Offshore Wind - Class 6/Advanced,1342.4978,1252.0208,1198.2354,1160.5021,1047.8515,941.1026,838.2339,821.7798,807.4616,788.234,771.9645,757.9031,745.5491,734.5524,727.1896,720.3429,713.9487,707.9541,702.315,696.9939,691.959,687.1828,682.6415,678.3145,674.1836,670.233,666.4483,662.8172,659.3283 +Offshore Wind - Class 6/Moderate,1528.0463,1487.0178,1457.6886,1434.9972,1416.5662,1401.0927,1300.4706,1201.5034,1103.8389,1000.8767,900.2332,888.6484,878.4178,869.269,863.1208,857.3871,852.0177,846.971,842.2121,837.7111,833.4429,829.3855,825.5199,821.8296,818.3002,814.9187,811.6738,808.5554,805.5544 +Offshore Wind - Class 6/Conservative,1855.4848,1849.2129,1843.4844,1838.2149,1833.3379,1828.8006,1824.5598,1820.5801,1689.4949,1551.5987,1415.2093,1279.9587,1145.5981,1011.952,1007.6971,1003.718,999.9819,996.4616,993.1341,989.9801,986.9827,984.1276,981.4022,978.7956,976.2981,973.9012,971.5973,969.3797,967.2423 +Offshore Wind - Class 7/Advanced,1477.7456,1378.1536,1318.9497,1277.415,1153.4156,1035.9125,922.6804,904.5687,888.808,867.6433,849.7348,834.2568,820.6583,808.5537,800.4491,792.9127,785.8743,779.2758,773.0686,767.2115,761.6693,756.4119,751.4131,746.6502,742.1032,737.7545,733.5886,729.5917,725.7513 +Offshore Wind - Class 7/Moderate,1681.9869,1636.825,1604.5411,1579.5637,1559.2758,1542.2435,1431.4844,1322.5469,1215.0433,1101.7083,990.9257,978.1739,966.9126,956.8421,950.0745,943.7631,937.8528,932.2977,927.0593,922.105,917.4067,912.9405,908.6855,904.6235,900.7385,897.0163,893.4445,890.012,886.7086 +Offshore Wind - Class 7/Conservative,2042.4126,2035.5089,2029.2032,2023.4028,2018.0346,2013.0401,2008.3721,2003.9915,1859.7003,1707.912,1557.7822,1408.906,1261.0095,1113.8995,1109.216,1104.8359,1100.7234,1096.8485,1093.1858,1089.714,1086.4147,1083.2719,1080.272,1077.4027,1074.6536,1072.0152,1069.4793,1067.0382,1064.6855 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/R&D/20/df_lcoe.csv b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/20/df_lcoe.csv new file mode 100644 index 0000000..2cd8458 --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/20/df_lcoe.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,125.51707372031491,113.88167398542491,107.25220541605562,102.74763889057168,93.31857409879848,84.68732839648472,76.61203596473993,74.83656525000306,73.31653973547718,71.28375445024555,69.58880268223221,68.13316494936372,66.85690927093337,65.74016686119869,64.99270644943994,64.29098892256042,63.65374248036965,63.0515410899169,62.48060556831923,61.96118541720119,61.45495493279951,60.982936526928874,60.53136039065275,60.10977086480369,59.69388900933748,59.31609080442288,58.94141852491957,58.580055208967565,58.24198302052843 +Offshore Wind - Class 1/Moderate,139.81306404755654,134.50946952714733,130.7583205329859,127.91745460185327,125.6316027147426,123.71504284280094,115.61794471387876,107.74413276219836,100.05474097176133,91.81179440924338,83.89353302130121,82.60931807130488,81.48728006988757,80.48412910129093,79.81879016681968,79.19249214901416,78.61634222462362,78.05475087114266,77.55152358986767,77.05688100211219,76.5995048118513,76.16177163742285,75.75713058896825,75.35366305490668,74.98019983219623,74.62047918482335,74.27345255695887,73.9381647685382,73.62843162901954 +Offshore Wind - Class 1/Conservative,165.0412823955915,164.22740667664277,163.46778555552146,162.78869394222443,162.18311077086355,161.57676700600408,161.03419517382184,160.51750517368598,150.32351562446047,139.28625307804643,128.46590970298442,117.8194100356274,107.33818301183513,96.9510343801158,96.46704656836201,96.0099436668299,95.57658765275492,95.18421395431677,94.81054091136393,94.45367499010243,94.11202854491515,93.78421614221874,93.46899746835825,93.18480916688131,92.89172908039997,92.62777763376353,92.37276508038543,92.12608318872783,91.88711858954129 +Offshore Wind - Class 2/Advanced,128.6041621196736,116.67504732259735,109.90234629101212,105.28209150008938,95.62559751304282,86.81253792771362,78.55494411529223,76.73589074118071,75.1657049527606,73.09586661972915,71.35988263430039,69.85669107866723,68.56633843149362,67.41342322332719,66.64181680673913,65.93029994592922,65.27274272022085,64.66403226308994,64.08713122047389,63.53879249367857,63.02862671681524,62.54152264219201,62.075428914269345,61.640636428626195,61.22323394491724,60.83374461693314,60.447045009151445,60.08574010356783,59.73698660934076 +Offshore Wind - Class 2/Moderate,143.20801026838677,137.77524684417853,133.9482076616934,131.03471837032632,128.66784667947567,126.73814859517367,118.41935916080185,110.38323274372361,102.53526722889366,94.1133499433816,86.02530203609271,84.69892850740855,83.5404904045162,82.52217090462516,81.83542051594954,81.18875791746169,80.59429353733485,80.03085980663035,79.51178813332567,79.01736856560655,78.54523325807848,78.09331206358023,77.65982587300543,77.2592463259506,76.87394491604601,76.50276488552822,76.16035436094093,75.8141922209977,75.47922534032723 +Offshore Wind - Class 2/Conservative,168.97950635843975,168.13666793780527,167.38659749776488,166.68331239520936,166.02013376861856,165.4282524815122,164.8665278050981,164.36757835793057,153.91312599249963,142.65405326199257,131.5863295168213,120.72596722683943,110.00943316542673,99.39038400001704,98.8908810706506,98.41892020825424,97.99272030378208,97.56667260661274,97.18118985888587,96.83403991901568,96.4813170518004,96.14280231469107,95.83807662814735,95.52429759517393,95.24212242537095,94.96987299531196,94.7068054911994,94.4522883147519,94.20573040215848 +Offshore Wind - Class 3/Advanced,132.01667983607706,119.7584183029842,112.81384118641235,108.05310281573516,98.12440934613375,89.0382603055761,80.50539106290881,78.64016835228873,77.02999011784225,74.90733112264222,73.11226905179319,71.58530397699617,70.24782946892469,69.06561219994224,68.28790986719002,67.55809114402629,66.88360626552087,66.24609416169832,65.65448588724085,65.09216619769964,64.5689325901833,64.06937541953121,63.591407539501425,63.145457347973085,62.71735491515025,62.317843461653375,61.92125542432429,61.55067619780767,61.19295438175021 +Offshore Wind - Class 3/Moderate,147.10525419087983,141.50541099644764,137.58325935229797,134.5971425903114,132.19963094475162,130.19316859331965,121.6123594016174,113.32122709223131,105.22311738106576,96.53675892242133,88.17408740149067,86.83319774034872,85.64577182977483,84.60189749989138,83.880427777718,83.23511464382874,82.62569652582714,82.04813661251774,81.49902043545495,80.99231538998264,80.50842847891776,80.04527882758978,79.61750039905587,79.20681159698539,78.81181983067557,78.43128339419782,78.0641250621325,77.70933910852045,77.38197016816432 +Offshore Wind - Class 3/Conservative,173.73214921534,172.86821803903175,172.0993922113509,171.37850272142649,170.6987649972536,170.09208511465775,169.51626134299372,169.00476106265648,158.2071281508639,146.55258956191471,135.15859736087924,123.94506409158467,112.85447032015013,101.8908874686276,101.3790867575975,100.9175006137864,100.4588547241598,100.04407994868049,99.64902637074526,99.27163619673105,98.91026592290132,98.58475546136076,98.25116037706472,97.95087992075977,97.64053454385167,97.3615604662788,97.09202900555265,96.83123706569864,96.578568689437 +Offshore Wind - Class 4/Advanced,139.14670865726043,126.2441954466506,118.88241989223192,113.89539446974435,103.32987583388095,93.65639184408018,84.58678102985623,82.62393017866044,80.94574039149956,78.69527420604064,76.80594334807004,75.198625609727,73.79073243559158,72.54621531596703,71.71327927804553,70.94517776765684,70.2351955990371,69.564191138862,68.94142557180372,68.3495625913209,67.7987339801043,67.27289390950554,66.76978439639963,66.30028544358073,65.84963105719326,65.41628988344856,65.01149592253842,64.62135028642054,64.24473560164941 +Offshore Wind - Class 4/Moderate,155.24275218059523,149.3529559684831,145.22719191173744,142.05526534602063,139.5335414973546,137.42302354061837,128.2948077837108,119.47146239116809,110.85139211594682,101.59156794673446,92.71524770040082,91.28606669375611,90.05641570728389,88.94005660158624,88.19987361772826,87.50299383801473,86.86216625038415,86.25490688142773,85.67758562594767,85.14470420360904,84.63590573877873,84.14893330978386,83.6990308039526,83.26714200668687,82.83475203230385,82.43467859251221,82.0654933238127,81.69243281655929,81.34815413603361 +Offshore Wind - Class 4/Conservative,183.6475358856129,182.73898574230594,181.9303775878792,181.17223330372673,180.4573543390916,179.81925662331534,179.21365710331995,178.63670277315947,167.16435503557267,154.75210316258514,142.61407212919107,130.63773483054234,118.84757270260606,107.16283936493481,106.62491178077943,106.11673061190925,105.65759478049182,105.19893776896127,104.78376253175308,104.38719958615405,104.02982498664115,103.66531326056185,103.31475900346607,102.99912528521735,102.69512126313012,102.37990571286,102.09658491005554,101.82249199540358,101.55697667908714 +Offshore Wind - Class 5/Advanced,149.1785125443912,135.33221283164676,127.46547857497583,122.08081732088405,110.73008941886664,100.31536509826597,90.551020483028,88.43520897365418,86.62694401010658,84.21960332970315,82.20080080100409,80.46921572141957,78.95265019974828,77.62800212836676,76.73077649439485,75.91881343043758,75.15415719860358,74.431409214041,73.76078327723062,73.13797181954499,72.54482368579997,71.97848451895393,71.4365885786132,70.93113188990776,70.44589081986263,69.99315053329644,69.5574021855219,69.1236289436339,68.71825539901228 +Offshore Wind - Class 5/Moderate,166.54386461913455,160.22250154890438,155.80491608312795,152.41541908376524,149.69463238027666,147.4177955577524,137.60178724489768,128.08462143888008,118.78758401605414,108.84950053071972,99.25437399830872,97.73684576106407,96.41362706944263,95.21194974104324,94.41541953881399,93.68528023865075,92.99567536117344,92.3420539755133,91.73999685712717,91.14725448169445,90.6188872024066,90.09464701387952,89.61068192380658,89.12722437927282,88.68036735301706,88.26843386223821,87.85290879828347,87.45136693832008,87.0811112343587 +Offshore Wind - Class 5/Conservative,197.18860057491474,196.20799551175324,195.33578124458614,194.5176761292052,193.7894102569525,193.10099695876954,192.44740370197084,191.82457355021734,179.4476549788034,166.05744319763775,152.96464611483637,140.07770358236368,127.33077078082053,114.75444045675717,114.17564550610238,113.62877802632178,113.13508160635175,112.66620463111826,112.21952095752042,111.79279369803358,111.38410230063639,110.99184259161964,110.63895457367795,110.29960169276967,109.94851587171836,109.6332090260012,109.32853122184497,109.03372217678917,108.74806293908178 +Offshore Wind - Class 6/Advanced,184.67518583488962,167.54271707817165,157.82480048247248,151.16852630689064,137.13121543276046,124.30820113080382,112.23364034180243,109.63669162678767,107.38742733115878,104.40999463523866,101.91001357390337,99.75672286049483,97.9064848561437,96.25934691469342,95.1384919562293,94.13406949356342,93.18820792336484,92.29417856564633,91.46980571599003,90.68638730837449,89.93989507586197,89.24965012277472,88.58938864641392,87.95660383517568,87.37115785154718,86.78647577926964,86.24505225844044,85.72308813772504,85.21916379992645 +Offshore Wind - Class 6/Moderate,206.070812375803,198.28726201427355,192.80592690599647,188.62636792562577,185.2267597979901,182.46235371078038,170.338931050189,158.56241481954362,147.11336170200246,134.82686563321076,123.01074800865528,121.1365094371191,119.48433536105186,118.01525114277287,117.04361761787673,116.09762644699357,115.2652139536877,114.44594775694499,113.69744272703055,112.9843663975138,112.3032862342301,111.68146211862287,111.05571071157465,110.48398695131755,109.93417462432822,109.40452331019374,108.89353694968916,108.39985120176544,107.9222197055808 +Offshore Wind - Class 6/Conservative,243.82780239022318,242.66206363100324,241.5755905232835,240.55623460039374,239.6631987098379,238.75093833955108,237.9505156123041,237.25600316140867,221.9571375155597,205.43710851014814,189.31032559299678,173.3972748715049,157.70700840680476,142.2008549762571,141.48891762432768,140.81649467906246,140.1788536338344,139.61171319067216,139.07189660547633,138.51756960650792,138.0248100960102,137.55224025582473,137.0981707326778,136.66097276723787,136.2777245310558,135.87027337608524,135.47615872737413,135.13233957788646,134.76190435505976 +Offshore Wind - Class 7/Advanced,253.02969905376776,229.60765659429663,216.22637964761074,207.11946993041875,187.7407906285354,170.0717667091219,153.41137267859546,149.84381115052844,146.77654834994655,142.702883039872,139.26872624808357,136.33157186849522,133.79534075015133,131.50337031255464,130.007813099713,128.60436426983617,127.32454563114372,126.11534338307513,124.96918074463453,123.92087851989469,122.88174097387308,121.92930142536046,121.01817232881572,120.18463182620341,119.34546978918921,118.57739982624157,117.83813761896447,117.12550822710489,116.43761496314784 +Offshore Wind - Class 7/Moderate,282.6088598169912,271.90853788890774,264.39636167261074,258.7049167893802,254.05226263761875,250.2633066757197,233.55118054480948,217.33075267801047,201.51549193774574,184.54444492137327,168.24965482356552,165.66409928010268,163.39683038083564,161.39370083533927,160.05419512369355,158.79321836775443,157.6014520676556,156.5264038940586,155.45043665136106,154.4782666099139,153.5498241113433,152.71489543962528,151.8619969920508,151.09537273387193,150.30572584260347,149.59661820405753,148.91288366093082,148.20075715553511,147.56266069598513 +Offshore Wind - Class 7/Conservative,334.8073801150125,333.2194308210493,331.7398685442023,330.3520935354723,329.04291501709764,327.9244616294922,326.74271814569266,325.7351168137064,304.63281609936416,281.9415448162419,259.6224737899564,237.60333747041457,215.91493146310594,194.4983884137337,193.54577183832626,192.64701037949413,191.7956735000401,190.9864989472401,190.21512396978582,189.47768556365634,188.77103572831072,188.16144926431778,187.5079628089197,186.94645845075667,186.40598659396576,185.81670988137932,185.31380876534885,184.82751973883765,184.3567270280603 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/R&D/20/df_occ.csv b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/20/df_occ.csv new file mode 100644 index 0000000..045f8f4 --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/20/df_occ.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,3842.3701,3583.4153,3429.4759,3321.4792,2999.0614,2693.5348,2399.1137,2352.0203,2311.0401,2256.0086,2209.4435,2169.1984,2133.8401,2102.3662,2081.2931,2061.6972,2043.3962,2026.2391,2010.0994,1994.87,1980.4595,1966.7894,1953.7918,1941.4075,1929.5845,1918.2773,1907.4453,1897.0526,1887.0671 +Offshore Wind - Class 1/Moderate,4373.4293,4256.0015,4172.0581,4107.113,4054.3614,4010.0748,3722.0837,3438.8291,3159.3029,2864.6143,2576.5622,2543.4053,2514.1243,2487.9392,2470.3425,2453.932,2438.5643,2424.1202,2410.4995,2397.6174,2385.4012,2373.7884,2362.7248,2352.1629,2342.0612,2332.383,2323.0957,2314.1705,2305.5813 +Offshore Wind - Class 1/Conservative,5310.5928,5292.6419,5276.2463,5261.1643,5247.2061,5234.2197,5222.0821,5210.6919,4835.5121,4440.8387,4050.4779,3663.3763,3278.8224,2896.3131,2884.1352,2872.7465,2862.0533,2851.9778,2842.4543,2833.4271,2824.8483,2816.6767,2808.8763,2801.4159,2794.2678,2787.4076,2780.8136,2774.4665,2768.3491 +Offshore Wind - Class 2/Advanced,3835.3896,3576.9052,3423.2455,3315.445,2993.6129,2688.6414,2394.7552,2347.7473,2306.8416,2251.91,2205.4296,2165.2576,2129.9635,2098.5468,2077.512,2057.9517,2039.6839,2022.558,2006.4476,1991.2459,1976.8616,1963.2163,1950.2423,1937.8805,1926.079,1914.7923,1903.98,1893.6062,1883.6388 +Offshore Wind - Class 2/Moderate,4365.4841,4248.2695,4164.4787,4099.6515,4046.9958,4002.7896,3715.3218,3432.5817,3153.5634,2859.4101,2571.8813,2538.7847,2509.5568,2483.4194,2465.8546,2449.4739,2434.1341,2419.7162,2406.1203,2393.2616,2381.0676,2369.4759,2358.4324,2347.8897,2337.8063,2328.1457,2318.8753,2309.9663,2301.3928 +Offshore Wind - Class 2/Conservative,5300.945,5283.0267,5266.6609,5251.6063,5237.6734,5224.7107,5212.5951,5201.2255,4826.7274,4432.7709,4043.1193,3656.721,3272.8657,2891.0513,2878.8956,2867.5275,2856.8538,2846.7966,2837.2904,2828.2796,2819.7164,2811.5596,2803.7734,2796.3265,2789.1914,2782.3436,2775.7617,2769.4261,2763.3198 +Offshore Wind - Class 3/Advanced,3919.2247,3655.0904,3498.0719,3387.915,3059.0483,2747.4105,2447.1005,2399.0651,2357.2652,2301.133,2253.6366,2212.5865,2176.5209,2144.4175,2122.9229,2102.935,2084.268,2066.7677,2050.3052,2034.7712,2020.0724,2006.1289,1992.8713,1980.2393,1968.1799,1956.6464,1945.5978,1934.9972,1924.812 +Offshore Wind - Class 3/Moderate,4460.9062,4341.1295,4255.5072,4189.263,4135.4563,4090.2838,3796.5324,3507.6122,3222.495,2921.912,2628.0983,2594.2782,2564.4115,2537.7027,2519.7541,2503.0153,2487.3402,2472.6071,2458.714,2445.5743,2433.1137,2421.2687,2409.9837,2399.2106,2388.9068,2379.035,2369.562,2360.4583,2351.6973 +Offshore Wind - Class 3/Conservative,5416.8147,5398.5047,5381.7812,5366.3976,5352.1601,5338.914,5326.5336,5314.9155,4932.2315,4529.6638,4131.4951,3736.6508,3344.405,2954.2448,2941.8234,2930.2068,2919.2998,2909.0227,2899.3088,2890.101,2881.3506,2873.0155,2865.0592,2857.4495,2850.1584,2843.161,2836.4351,2829.9611,2823.7213 +Offshore Wind - Class 4/Advanced,4175.3368,3893.9419,3726.6627,3609.3073,3258.9499,2926.9473,2607.0127,2555.8384,2511.307,2451.5066,2400.9064,2357.1738,2318.7514,2284.5501,2261.6509,2240.3569,2220.47,2201.8262,2184.2878,2167.7387,2152.0794,2137.2247,2123.1008,2109.6433,2096.7958,2084.5087,2072.738,2061.4447,2050.5939 +Offshore Wind - Class 4/Moderate,4752.4159,4624.8121,4533.5946,4463.0214,4405.6986,4357.5743,4044.6269,3736.8264,3433.0774,3112.8521,2799.8383,2763.8082,2731.9898,2703.5356,2684.4141,2666.5814,2649.882,2634.1862,2619.3852,2605.3868,2592.112,2579.4929,2567.4705,2555.9933,2545.0162,2534.4994,2524.4073,2514.7087,2505.3752 +Offshore Wind - Class 4/Conservative,5770.7908,5751.2843,5733.468,5717.079,5701.9112,5687.7995,5674.6101,5662.2328,5254.5412,4825.6667,4401.4786,3980.8321,3562.954,3147.2978,3134.0646,3121.6889,3110.0691,3099.1205,3088.7718,3078.9623,3069.6401,3060.7603,3052.284,3044.1771,3036.4095,3028.9549,3021.7895,3014.8924,3008.2448 +Offshore Wind - Class 5/Advanced,4263.1798,3975.8648,3805.0662,3685.2419,3327.5134,2988.5261,2661.8605,2609.6095,2564.1412,2503.0827,2451.418,2406.7653,2367.5346,2332.6137,2309.2328,2287.4907,2267.1854,2248.1494,2230.2421,2213.3447,2197.356,2182.1888,2167.7677,2154.0271,2140.9093,2128.3637,2116.3454,2104.8145,2093.7354 +Offshore Wind - Class 5/Moderate,4852.3998,4722.1114,4628.9748,4556.9169,4498.3881,4449.2513,4129.7199,3815.4438,3505.3043,3178.3419,2858.7428,2821.9547,2789.4668,2760.4141,2740.8902,2722.6824,2705.6317,2689.6056,2674.4933,2660.2003,2646.6462,2633.7616,2621.4863,2609.7677,2598.5597,2587.8215,2577.5172,2567.6145,2558.0846 +Offshore Wind - Class 5/Conservative,5892.1998,5872.2829,5854.0918,5837.358,5821.8711,5807.4625,5793.9956,5781.3579,5365.0891,4927.1917,4494.0793,4064.583,3637.9134,3213.5123,3200.0008,3187.3647,3175.5005,3164.3215,3153.755,3143.7392,3134.2208,3125.1543,3116.4996,3108.2222,3100.2912,3092.6796,3085.3635,3078.3213,3071.5339 +Offshore Wind - Class 6/Advanced,4118.311,3840.7593,3675.7647,3560.0122,3214.4398,2886.9717,2571.4067,2520.9313,2477.0081,2418.0245,2368.1153,2324.98,2287.0824,2253.3482,2230.7618,2209.7586,2190.1433,2171.7541,2154.4553,2138.1321,2122.6868,2108.035,2094.1039,2080.8302,2068.1582,2056.0389,2044.429,2033.29,2022.5874 +Offshore Wind - Class 6/Moderate,4687.5084,4561.6474,4471.6757,4402.0665,4345.5265,4298.0594,3989.3862,3685.7896,3386.1892,3070.3374,2761.5987,2726.0607,2694.6768,2666.6113,2647.7509,2630.1618,2613.6905,2598.209,2583.6102,2569.803,2556.7095,2544.2627,2532.4045,2521.0841,2510.257,2499.8837,2489.9295,2480.3633,2471.1573 +Offshore Wind - Class 6/Conservative,5691.9745,5672.7345,5655.1615,5638.9964,5624.0357,5610.1167,5597.1074,5584.8992,5182.7758,4759.7588,4341.3641,3926.4628,3514.2919,3104.3126,3091.2602,3079.0536,3067.5925,3056.7934,3046.586,3036.9105,3027.7156,3018.9571,3010.5966,3002.6004,2994.9389,2987.586,2980.5185,2973.7157,2967.1589 +Offshore Wind - Class 7/Advanced,4314.3319,4023.5694,3850.7215,3729.4595,3367.4388,3024.3841,2693.799,2640.921,2594.9072,2533.1161,2480.8315,2435.643,2395.9416,2360.6017,2336.9402,2314.9373,2294.3884,2275.1239,2257.0017,2239.9017,2223.7211,2208.3719,2193.7778,2179.8723,2166.5971,2153.901,2141.7385,2130.0693,2118.8572 +Offshore Wind - Class 7/Moderate,4910.6216,4778.77,4684.5158,4611.5934,4552.3623,4502.6359,4179.2706,3861.2236,3547.363,3216.4775,2893.0436,2855.8141,2822.9364,2793.5351,2773.777,2755.3507,2738.0953,2721.877,2706.5833,2692.1189,2678.4022,2665.363,2652.9404,2641.0812,2629.7387,2618.8717,2608.4437,2598.4222,2588.778 +Offshore Wind - Class 7/Conservative,5962.8977,5942.7419,5924.3324,5907.3979,5891.7251,5877.1437,5863.5152,5850.7259,5429.4625,4986.3109,4548.0017,4113.3522,3681.5631,3252.0698,3238.3962,3225.6085,3213.6019,3202.2888,3191.5956,3181.4595,3171.827,3162.6516,3153.8932,3145.5163,3137.4902,3129.7874,3122.3834,3115.2568,3108.3879 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/R&D/20/df_tc.csv b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/20/df_tc.csv new file mode 100644 index 0000000..055bed5 --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/20/df_tc.csv @@ -0,0 +1,31 @@ +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799 +10 year CRF/Moderate,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799 +10 year CRF/Conservative,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799 +ITC Schedule/*,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541 +PVD/Moderate,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541 +PVD/Conservative,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541 +PFF/Advanced,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125 +PFF/Moderate,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125 +PFF/Conservative,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087 +2/nan,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022 +3/nan,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777 +4/nan,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383 +5/nan,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675 +6/nan,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523 +Year (Moderate)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087 +2/nan,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022 +3/nan,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777 +4/nan,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383 +5/nan,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675 +6/nan,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523 +Year (Conservative)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087 +2/nan,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/R&D/20/df_vom.csv b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/20/df_vom.csv new file mode 100644 index 0000000..90cc094 --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/20/df_vom.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/R&D/30/df_capex.csv b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/30/df_capex.csv new file mode 100644 index 0000000..b019daf --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/30/df_capex.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,5462.550832369848,5094.404759063653,4875.5549262092645,4722.020175198692,4263.651146110876,3829.295613124674,3410.728337949633,3343.7774992451323,3285.5174365197136,3207.2812724221576,3141.08145831941,3083.8665548677945,3033.5990170228683,2988.8537384617885,2958.8949081013798,2931.03615273454,2905.0183721997228,2880.626813817036,2857.6815376796812,2836.0305427943017,2815.5436693022525,2796.109383287182,2777.6312289765,2760.02494615507,2743.21658539724,2727.1416211172086,2711.7421798514206,2696.967261995978,2682.7713005134847 +Offshore Wind - Class 1/Moderate,6217.537549003377,6050.594891259246,5931.2557072685795,5838.925802633735,5763.930885101322,5700.97021105834,5291.544282275952,4888.852075107402,4491.460278945741,4072.51283498425,3663.0000960065295,3615.862270810396,3574.2345093406543,3537.008235424742,3511.991599288189,3488.66149787881,3466.8138219123107,3446.2791640087826,3426.9151687521285,3408.6011001235547,3391.233850228222,3374.724391496717,3358.9956701796727,3343.980167236275,3329.6190113846337,3315.8598725964,3302.656518621953,3289.967817172063,3277.756959836958 +Offshore Wind - Class 1/Conservative,7549.867055466588,7524.346964544596,7501.037928189001,7479.5964751544225,7459.752640146307,7441.2903400603145,7424.034734950038,7407.84169550011,6874.463003342234,6313.370793819921,5758.409845373221,5208.082210940681,4661.376657071959,4117.577748019326,4100.26493465772,4084.0740017131716,4068.8719067407287,4054.548002773674,4041.008827494427,4028.175109779539,4015.978997982083,4004.3617316888726,3993.272200427305,3982.66605671573,3972.5038312954784,3962.750933130862,3953.3765407221345,3944.3531586306726,3935.6561740041584 +Offshore Wind - Class 2/Advanced,5358.739142998236,4997.589328397251,4782.898624109471,4632.281715654107,4182.623529780819,3756.522615291665,3345.909947900305,3280.231438444361,3223.078621467056,3146.329206691839,3081.3876415122254,3025.26002744198,2975.9477343518092,2932.0528187513814,2902.663410055368,2875.334052750732,2849.810635767615,2825.882619436882,2803.3735007815626,2782.133828788493,2762.0364370540406,2742.9714546924165,2724.8444215677036,2707.5726296266243,2691.083792474087,2675.3142714739247,2660.2075235870307,2645.713436159141,2631.787107365084 +Offshore Wind - Class 2/Moderate,6099.377897155915,5935.607747380369,5818.536715338725,5727.961307946685,5654.391607605821,5592.627539486479,5190.982487228406,4795.942992362201,4406.103572325649,3995.1177208761983,3593.3875214533555,3547.1455153865654,3506.308802120767,3469.790092274592,3445.2488611413337,3422.362012811054,3400.929540141509,3380.7851400765067,3361.7891180488486,3343.823177151232,3326.785983388085,3310.5901722205545,3295.16046379854,3280.4303368995647,3266.3420289287787,3252.8444294135797,3239.891971316572,3227.4444092981566,3215.4657110294934 +Offshore Wind - Class 2/Conservative,7406.3874307080805,7381.352390366644,7358.4863853527395,7337.4523748058255,7317.985493391741,7299.874203623014,7282.946548139545,7267.061169343569,6743.818981066585,6193.3899017697695,5648.975449671825,5109.10650357437,4572.7905668380645,4039.326284040601,4022.3425289928423,4006.4591458335417,3991.546085572757,3977.494364274333,3964.21240438866,3951.6227086915546,3939.658312485724,3928.26178578243,3917.383126796111,3906.9784315199345,3897.0093393822713,3887.441702822251,3878.245587289759,3869.393608214876,3860.8620396949195 +Offshore Wind - Class 3/Advanced,5563.666194857099,5188.705465783053,4965.804712217284,4809.427731107721,4342.574030961793,3900.178299552324,3473.8631867267977,3405.6729467788646,3346.3344641684057,3266.6501330575466,3199.2249980367915,3140.950965854653,3089.752906975992,3044.179439195086,3013.6660435766357,2985.291526998198,2958.792132812655,2933.9490061980596,2910.5791029239003,2888.527317673103,2867.6611623442363,2847.867218252979,2829.0469231213624,2811.114797178504,2793.9954497055987,2777.6226920862823,2761.9383182508886,2746.889887302366,2732.431056122389 +Offshore Wind - Class 3/Moderate,6332.62824425191,6162.59523224895,6041.0472110659675,5947.008043619602,5870.624939042819,5806.498813182058,5389.494232391682,4979.34787876988,4574.600276695524,4147.897677749075,3730.8046237328062,3682.7941509664915,3640.395852003069,3602.4805290910094,3577.0010161147275,3553.2388593653677,3530.9867343662136,3510.0719076762357,3490.3494738991394,3471.696590510754,3454.00771050475,3437.1928084933766,3421.172724221887,3405.879495174652,3391.252365301811,3377.238561100198,3363.790852501856,3350.8673311366247,3338.4304125138055 +Offshore Wind - Class 3/Conservative,7689.620050473284,7663.627437134304,7639.887121519657,7618.048758524303,7597.837393762009,7579.033507198603,7561.458489351737,7544.965660925851,7001.713778059379,6430.2353883344795,5865.001678369514,5304.48731653311,4747.661667351704,4193.796766914002,4176.163542997469,4159.672821076962,4144.189452202149,4129.6002394261195,4115.8105008755465,4102.73930239642,4090.317351048657,4078.4849994694414,4067.19036110524,4056.387758049952,4046.037499307501,4036.103996023863,4026.5560940931773,4017.3657437332995,4008.5077777483943 +Offshore Wind - Class 4/Advanced,5975.833019742907,5573.094469456032,5333.680820228931,5165.719279093875,4664.280086695629,4189.110790265383,3731.213396644922,3657.97153506216,3594.2372192017824,3508.6496839396987,3436.2295811919234,3373.638432539796,3318.6475552929614,3269.697913733989,3236.9240161071007,3206.4475397671245,3177.98499343761,3151.3015572032164,3126.2003282454148,3102.5147817706065,3080.1028949688057,3058.8426013967687,3038.628132310759,3019.367466686351,3000.9797812382362,2983.394230864478,2966.5477312724283,2950.3845155039116,2934.854692642071 +Offshore Wind - Class 4/Moderate,6801.761183217273,6619.1318233949605,6488.579378668923,6387.573443592643,6305.531822094643,6236.6551939994615,5788.758157491227,5348.227348553873,4913.495194579753,4455.1817107127035,4007.1895488563277,3955.6225189303327,3910.0833095790017,3869.359017179189,3841.99196451515,3816.4694344816667,3792.568802720853,3770.1046967594084,3748.921124330627,3728.886373414007,3709.887136193929,3691.8264025542844,3674.6196905425268,3658.1932724704134,3642.4826227521417,3627.430754873791,3612.986669231462,3599.105907474802,3585.7475590519857 +Offshore Wind - Class 4/Conservative,8259.281523874955,8231.363342882703,8205.864317014495,8182.408047019821,8160.699511276999,8140.502559446241,8121.625610406816,8103.9108979927505,7520.413786396996,6906.599295051689,6299.492027699934,5697.453566632146,5099.377331312438,4504.481143033195,4485.541553175938,4467.829169004659,4451.198641648249,4435.528791613096,4420.717508822699,4406.677872213025,4393.335821489715,4380.626831066969,4368.49535572402,4356.89261323105,4345.775475662155,4335.106247657932,4324.850892526213,4314.979697454295,4305.465499609663 +Offshore Wind - Class 5/Advanced,6282.856400383134,5859.426312976391,5607.712002763843,5431.121106911791,4903.919131998218,4404.336990394094,3922.9139229701746,3845.90906670065,3778.9002436638907,3688.91532299003,3612.774466531764,3546.9676819851466,3489.1514266823465,3437.686839438965,3403.2291788025045,3371.186903754147,3341.2619992172013,3313.2076714562813,3286.816817732078,3261.9142654920715,3238.350896329211,3215.9983242841176,3194.745237177849,3174.494957500406,3155.162670693132,3136.673651249446,3118.961710552984,3101.9679773218536,3085.640232396413 +Offshore Wind - Class 5/Moderate,7151.218784281058,6959.206384291097,6821.946382965393,6715.751127323762,6629.494388563569,6557.079053170072,6086.1701084333035,5623.006007892007,5165.9382447845255,4684.077800322827,4213.068962883639,4158.852503535129,4110.973631920612,4068.157136205224,4039.3838248980423,4012.5501615695575,3987.42165891054,3963.8032988704326,3941.531439241944,3920.467161538803,3900.4918362475946,3881.503242423113,3863.4124633646497,3846.142223585428,3829.624449701114,3813.7990508740713,3798.613031863727,3784.018940864715,3769.9743151633556 +Offshore Wind - Class 5/Conservative,8683.622841160915,8654.270351743377,8627.461190398502,8602.799777589971,8579.97601355234,8558.741330650955,8538.894502187832,8520.269668581588,7906.793991996092,7261.443230368062,6623.144272666011,5990.174662702622,5361.370722559387,4735.910139057796,4715.997565453123,4697.375170958373,4679.8902893679615,4663.415310803441,4647.842914359215,4633.082076829197,4619.054414039568,4605.692628686925,4592.937849489374,4580.738965974315,4569.05063284176,4557.833048226926,4547.050955881901,4536.672536488602,4526.66962939618 +Offshore Wind - Class 6/Advanced,6054.327951395894,5646.2993008916155,5403.740750003257,5233.573032524783,4725.547130414371,4244.13636941661,3780.224348597275,3706.0204792688073,3641.448993823569,3554.7372499016396,3481.3657828037544,3417.9525427105277,3362.2392449876024,3312.6466758134006,3279.4423858770924,3248.565562646515,3219.729167046685,3192.6951639698427,3167.264211485968,3143.2674565586763,3120.561324216123,3099.0217523783913,3078.5416418772934,3059.0279738700683,3040.3988163843655,3022.5823264999117,3005.514532974426,2989.1391145062103,2973.405182360072 +Offshore Wind - Class 6/Moderate,6891.104950175169,6706.076724201667,6573.809362360196,6471.476883239043,6388.357507068228,6318.576079478668,5864.795684317246,5418.478415974113,4978.035969393947,4513.70231489282,4059.8255748275124,4007.5811371193035,3961.443680240505,3920.184668080688,3892.4579573404626,3866.600271214404,3842.385770152208,3819.626420831674,3798.1647896929426,3777.866725604021,3758.618033799659,3740.320041133183,3722.8872678337116,3706.2450992633676,3690.3282337554206,3675.0784652402026,3660.4447941138183,3646.3815424701647,3632.8477997574205 +Offshore Wind - Class 6/Conservative,8367.770320398857,8339.48560747076,8313.651536378682,8289.887273123944,8267.893472205405,8247.43121156567,8228.306249235115,8210.358934279791,7619.19746916776,6997.320273052247,6382.238330681363,5772.292048423035,5166.359656728911,4563.649220445412,4544.460841216094,4526.515965372261,4509.6670266687215,4493.791293450005,4478.785325215162,4464.561424819229,4451.0439798059915,4438.168131983535,4425.877338312755,4414.122151351611,4402.8589996993815,4392.049522784438,4381.65957304591,4371.658772458867,4362.019625584684 +Offshore Wind - Class 7/Advanced,6421.601266263206,5988.820290613011,5731.547467050367,5551.056875399363,5012.212688734152,4501.598224119789,4009.5438457884584,3930.838485335038,3862.3498977043,3770.377877246376,3692.5556968900287,3625.295534501015,3566.202626070197,3513.6015237408124,3478.382860319226,3445.6330212011326,3415.0473391875917,3386.373366239308,3359.3996757375103,3333.9474364624434,3309.863649602413,3287.0173792178434,3265.2949848870057,3244.5975717258207,3224.838329538955,3205.9409806579697,3187.8378951733484,3170.469093116158,3153.780581427489 +Offshore Wind - Class 7/Moderate,7309.139612095586,7112.887038516299,6972.595886819772,6864.055647217157,6775.89396238266,6701.87945680084,6220.5713602231,5747.179178251301,5280.018150057534,4787.51663824246,4306.1064315882195,4250.69281197255,4201.756474658073,4157.994601502596,4128.585901652064,4101.1595342313185,4075.476022839443,4051.3361364151237,4028.5724632151287,4007.0432021668807,3986.6267303019517,3967.2187201697593,3948.7284811703275,3931.0768530489104,3914.194321128019,3898.019464145569,3882.498067305242,3867.5817918520374,3853.2269555165312 +Offshore Wind - Class 7/Conservative,8875.383790929918,8845.383273936757,8817.98185197444,8792.775962959942,8769.448078924646,8747.744532273511,8727.459439822973,8708.423394193125,8081.400338044277,7421.798180581692,6769.403486705676,6122.456104869517,5479.766192140526,4840.493585478835,4820.141306593594,4801.107589206534,4783.23655191965,4766.397813136889,4750.481612841166,4735.394710452311,4721.057391372057,4707.4003626603235,4694.364087822995,4681.8955716195005,4669.949247012442,4658.484092581294,4647.463854259805,4636.856269255077,4626.632400835331 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/R&D/30/df_fin_assump.csv b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/30/df_fin_assump.csv new file mode 100644 index 0000000..ca9ad50 --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/30/df_fin_assump.csv @@ -0,0 +1,5 @@ +Financial Assumptions,Value +Capital Recovery Period (Years),30 +Depreciation Period,5 +Equity Premium During Construction,0.02 +Construction Duration yrs,3 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/R&D/30/df_fom.csv b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/30/df_fom.csv new file mode 100644 index 0000000..c78b3e0 --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/30/df_fom.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,90.662,84.9785,81.599875,79.229625,77.420125,75.96575,74.755,73.721375,72.822,71.614125,70.592125,69.708875,68.932875,68.242125,67.779625,67.3495,66.94787500000001,66.57124999999999,66.217,65.88275,65.5665,65.26650000000001,64.98125,64.709375,64.44987499999999,64.20175,63.964,63.735875,63.51675 +Offshore Wind - Class 1/Moderate,90.662,87.639125,85.47825,83.806375,82.4485,81.30850000000001,80.32825000000001,79.469875,78.7075,77.55475,76.57300000000001,75.719375,74.96562499999999,74.29162500000001,73.83862500000001,73.41624999999999,73.020625,72.64875,72.298125,71.9665,71.652125,71.353125,71.068375,70.7965,70.53637499999999,70.28725,70.04825,69.8185,69.597375 +Offshore Wind - Class 1/Conservative,90.662,90.167625,89.716125,89.30075000000001,88.916375,88.55874999999999,88.2245,87.910875,87.615375,86.78312500000001,86.06975,85.44600000000001,84.892375,84.395125,84.05975,83.74612499999999,83.45174999999999,83.17425,82.912,82.663375,82.42712499999999,82.20212500000001,81.98724999999999,81.781875,81.58500000000001,81.396125,81.21449999999999,81.03975,80.87125 +Offshore Wind - Class 2/Advanced,90.45362499999999,84.78325,81.41237500000001,79.0475,77.242375,75.79125,74.58325,73.55199999999999,72.65475,71.449625,70.43,69.54875,68.77449999999999,68.08525,67.623875,67.19475,66.794,66.418375,66.064875,65.731375,65.415875,65.1165,64.831875,64.56075,64.301875,64.05425,63.817125,63.5895,63.370875 +Offshore Wind - Class 2/Moderate,90.45362499999999,87.43775,85.281875,83.613875,82.259125,81.12175,80.14362500000001,79.28725,78.526625,77.376625,76.397,75.5455,74.7935,74.121,73.669,73.2475,72.852875,72.481875,72.132125,71.80125000000001,71.4875,71.18925,70.905125,70.633875,70.374375,70.12587500000001,69.88725,69.658125,69.4375 +Offshore Wind - Class 2/Conservative,90.45362499999999,89.9605,89.51,89.095625,88.712125,88.35525000000001,88.02187500000001,87.708875,87.41412499999998,86.583875,85.87199999999999,85.24974999999999,84.69737500000001,84.20125,83.86675,83.55375000000001,83.26,82.983125,82.72149999999999,82.4735,82.23775,82.01325,81.799,81.594,81.397625,81.209125,81.027875,80.8535,80.6855 +Offshore Wind - Class 3/Advanced,90.520875,84.84625,81.47287499999999,79.10624999999999,77.29974999999999,75.8475,74.638625,73.60674999999999,72.708625,71.50274999999999,70.482375,69.600375,68.825625,68.135875,67.674125,67.244625,66.843625,66.467625,66.114,65.78025,65.4645,65.164875,64.88012499999999,64.60875,64.349625,64.101875,63.8645,63.63675,63.417874999999995 +Offshore Wind - Class 3/Moderate,90.520875,87.50275,85.34525000000001,83.67599999999999,82.32025,81.182,80.20325,79.346125,78.58500000000001,77.434125,76.45375,75.601625,74.84899999999999,74.176,73.72375,73.30199999999999,72.907,72.53575,72.185625,71.854625,71.540625,71.242125,70.95775,70.68625,70.426625,70.177875,69.93925,69.709875,69.489 +Offshore Wind - Class 3/Conservative,90.520875,90.02725,89.5765,89.16175000000001,88.778,88.421,88.08725000000001,87.774,87.479125,86.648125,85.93575,85.313,84.76037500000001,84.26387500000001,83.92899999999999,83.615875,83.321875,83.04475,82.783,82.53475,82.29887500000001,82.07412500000001,81.85974999999999,81.65462500000001,81.458,81.269375,81.088125,80.91362500000001,80.745375 +Offshore Wind - Class 4/Advanced,90.50575,84.832,81.45925,79.093,77.28675,75.83487500000001,74.62625,73.594375,72.6965,71.49074999999999,70.4705,69.58875,68.81412499999999,68.1245,67.66275,67.23349999999999,66.8325,66.4565,66.102875,65.76925,65.4535,65.154,64.86925000000001,64.597875,64.338875,64.091125,63.85375,63.626125,63.40725 +Offshore Wind - Class 4/Moderate,90.50575,87.488125,85.33099999999999,83.66199999999999,82.3065,81.16837500000001,80.18974999999999,79.332875,78.571875,77.421125,76.441,75.589,74.8365,74.163625,73.711375,73.28975,72.89475,72.52362500000001,72.173625,71.8425,71.528625,71.23025,70.945875,70.6745,70.414875,70.166125,69.9275,69.698125,69.4775 +Offshore Wind - Class 4/Conservative,90.50575,90.01225,89.5615,89.146875,88.76312499999999,88.406125,88.07249999999999,87.75937499999999,87.46449999999999,86.633625,85.921375,85.29875000000001,84.74612499999999,84.24975,83.915,83.601875,83.307875,83.03087500000001,82.769125,82.521,82.28512500000001,82.06049999999999,81.846,81.64087500000001,81.44437500000001,81.255875,81.0745,80.9,80.731875 +Offshore Wind - Class 5/Advanced,91.497125,85.76124999999999,82.35150000000002,79.959375,78.133375,76.6655,75.443625,74.40050000000001,73.49275,72.273875,71.2425,70.351,69.567875,68.870625,68.403875,67.969875,67.5645,67.1845,66.827,66.48962499999999,66.1705,65.867625,65.57975,65.3055,65.043625,64.793125,64.55325,64.323,64.101875 +Offshore Wind - Class 5/Moderate,91.497125,88.44637499999999,86.265625,84.578375,83.208,82.0575,81.06812500000001,80.201875,79.4325,78.269125,77.27825,76.416875,75.65625,74.976,74.51875,74.0925,73.69325,73.318,72.964125,72.62950000000001,72.312125,72.010375,71.723,71.448625,71.186125,70.93475,70.6935,70.461625,70.2385 +Offshore Wind - Class 5/Conservative,91.497125,90.998125,90.54249999999999,90.123375,89.735375,89.3745,89.03712499999999,88.720625,88.4225,87.58262500000001,86.8625,86.233125,85.674375,85.172625,84.834125,84.517625,84.220375,83.94037499999999,83.67575000000001,83.42487500000001,83.186375,82.95925,82.7425,82.535125,82.3365,82.145875,81.962625,81.78625,81.61612500000001 +Offshore Wind - Class 6/Advanced,90.82724999999999,85.133375,81.748625,79.374,77.56125,76.104125,74.89125,73.85575,72.95474999999999,71.74475,70.720875,69.836,69.0585,68.3665,67.903125,67.47225,67.069875,66.692625,66.33775,66.002875,65.686,65.3855,65.099625,64.827375,64.567375,64.31875,64.080625,63.852125,63.6325 +Offshore Wind - Class 6/Moderate,90.82724999999999,87.798875,85.634,83.95925,82.59875,81.456625,80.474625,79.61475,78.851,77.696125,76.71249999999999,75.8575,75.102375,74.427,73.97325000000001,73.55000000000001,73.15375,72.78125,72.43,72.09774999999999,71.782625,71.48325,71.197875,70.9255,70.66499999999999,70.415375,70.175875,69.94575,69.72425 +Offshore Wind - Class 6/Conservative,90.82724999999999,90.33200000000001,89.879625,89.46350000000001,89.07849999999999,88.720125,88.38525000000001,88.07112500000001,87.775125,86.941375,86.22662500000001,85.60175,85.047125,84.549,84.21300000000001,83.898875,83.60374999999999,83.32587500000001,83.06312500000001,82.814,82.57737499999999,82.351875,82.13675,81.93087500000001,81.73375,81.544375,81.36250000000001,81.187375,81.01862499999999 +Offshore Wind - Class 7/Advanced,91.0155,85.309875,81.91812499999999,79.538625,77.722125,76.262,75.046625,74.009,73.106,71.8935,70.8675,69.98075,69.20175,68.50825,68.043875,67.612125,67.209,66.830875,66.47525,66.13974999999999,65.82225,65.521,65.234625,64.96175,64.70125,64.452125,64.21350000000001,63.984500000000004,63.7645 +Offshore Wind - Class 7/Moderate,91.0155,87.981,85.81162499999999,84.13325,82.770125,81.625625,80.6415,79.779875,79.0145,77.85725000000001,76.87162500000001,76.01474999999999,75.25812499999999,74.58137500000001,74.12662499999999,73.7025,73.305375,72.932125,72.58012500000001,72.24725000000001,71.9315,71.6315,71.3455,71.072625,70.8115,70.561375,70.321375,70.09075,69.868875 +Offshore Wind - Class 7/Conservative,91.0155,90.51925,90.066,89.649125,89.263125,88.904125,88.568625,88.25375,87.957125,87.121625,86.405375,85.77925,85.2235,84.724375,84.38762499999999,84.07287500000001,83.77725,83.498625,83.235375,82.98575,82.74862499999999,82.52274999999999,82.30712499999998,82.100875,81.90325,81.71350000000001,81.53125,81.35575,81.18662499999999 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/R&D/30/df_gcc.csv b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/30/df_gcc.csv new file mode 100644 index 0000000..d9068d0 --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/30/df_gcc.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,1084.6748,1011.5737,968.1176,937.6309,846.6146,760.3665,677.2534,663.9593,652.3908,636.8558,623.7108,612.3499,602.3685,593.4836,587.5348,582.003,576.8368,571.9935,567.4373,563.1382,559.0702,555.2112,551.5421,548.0461,544.7085,541.5166,538.4588,535.525,532.7062 +Offshore Wind - Class 1/Moderate,1234.5893,1201.4402,1177.7435,1159.41,1144.5186,1132.0167,1050.7188,970.758,891.8496,808.6611,727.3459,717.986,709.7201,702.3283,697.3608,692.7283,688.3901,684.3126,680.4676,676.831,673.3825,670.1043,666.9811,663.9995,661.1479,658.4158,655.7941,653.2745,650.8499 +Offshore Wind - Class 1/Conservative,1499.1441,1494.0767,1489.4483,1485.1908,1481.2505,1477.5845,1474.1581,1470.9427,1365.0321,1253.6184,1143.4223,1034.1461,925.5892,817.6094,814.1717,810.9567,807.9381,805.0939,802.4055,799.8571,797.4354,795.1286,792.9266,790.8206,788.8027,786.8661,785.0047,783.213,781.486 +Offshore Wind - Class 2/Advanced,998.0205,930.7594,890.775,862.7239,778.9788,699.621,623.1478,610.9158,600.2715,585.9776,573.8828,563.4295,554.2455,546.0704,540.5969,535.507,530.7535,526.2971,522.105,518.1492,514.4063,510.8556,507.4796,504.2628,501.1919,498.255,495.4415,492.7421,490.1484 +Offshore Wind - Class 2/Moderate,1135.9583,1105.4575,1083.654,1066.7851,1053.0833,1041.5803,966.7772,893.2044,820.6001,744.0574,669.2385,660.6263,653.0208,646.2195,641.6489,637.3864,633.3948,629.6431,626.1052,622.7592,619.5862,616.5698,613.6962,610.9528,608.329,605.8152,603.4029,601.0846,598.8537 +Offshore Wind - Class 2/Conservative,1379.3779,1374.7154,1370.4568,1366.5394,1362.9138,1359.5407,1356.3881,1353.4296,1255.9801,1153.4673,1052.0746,951.5285,851.6441,752.2909,749.1278,746.1696,743.3922,740.7752,738.3015,735.9568,733.7285,731.606,729.58,727.6422,725.7855,724.0036,722.2909,720.6423,719.0534 +Offshore Wind - Class 3/Advanced,1099.023,1024.9548,980.924,950.0339,857.8136,770.4247,686.2122,672.7422,661.0207,645.2802,631.9613,620.4501,610.3367,601.3343,595.3068,589.7018,584.4672,579.5598,574.9434,570.5874,566.4656,562.5556,558.8379,555.2957,551.914,548.6798,545.5816,542.609,539.7528 +Offshore Wind - Class 3/Moderate,1250.9205,1217.3329,1193.3228,1174.7467,1159.6583,1146.9911,1064.6178,983.5992,903.6471,819.3581,736.9673,727.4835,719.1083,711.6187,706.5856,701.8917,697.4961,693.3647,689.4688,685.7842,682.29,678.9685,675.8039,672.783,669.8936,667.1254,664.469,661.9161,659.4594 +Offshore Wind - Class 3/Conservative,1518.9749,1513.8404,1509.1509,1504.837,1500.8445,1497.1301,1493.6584,1490.4005,1383.0888,1270.2014,1158.5475,1047.8259,937.8329,828.4248,824.9416,821.6841,818.6256,815.7437,813.0197,810.4377,807.9839,805.6466,803.4155,801.2816,799.2371,797.2748,795.3888,793.5734,791.8236 +Offshore Wind - Class 4/Advanced,1214.6721,1132.8098,1084.1456,1050.0051,948.0805,851.4957,758.4216,743.5341,730.5792,713.1824,698.462,685.7394,674.5618,664.6121,657.9503,651.7555,645.9701,640.5463,635.4442,630.6297,626.0742,621.7528,617.6439,613.7289,609.9913,606.4168,602.9925,599.7071,596.5505 +Offshore Wind - Class 4/Moderate,1382.5536,1345.4316,1318.895,1298.3641,1281.688,1267.6878,1176.6465,1087.1024,998.737,905.5783,814.5176,804.0359,794.7794,786.5016,780.9389,775.7511,770.8929,766.3268,762.0209,757.9486,754.0867,750.4156,746.9181,743.5792,740.3858,737.3263,734.3903,731.5689,728.8536 +Offshore Wind - Class 4/Conservative,1678.8151,1673.1403,1667.9573,1663.1895,1658.7769,1654.6716,1650.8346,1647.2338,1528.6298,1403.8634,1280.4603,1158.0875,1036.5201,915.5991,911.7494,908.1491,904.7687,901.5836,898.573,895.7192,893.0073,890.424,887.9581,885.5997,883.34,881.1713,879.0867,877.0803,875.1464 +Offshore Wind - Class 5/Advanced,1403.7543,1309.149,1252.9094,1213.4544,1095.6637,984.044,876.4815,859.2766,844.3051,824.2001,807.1882,792.4853,779.5676,768.0691,760.3703,753.2113,746.5253,740.2572,734.3608,728.7969,723.5322,718.5381,713.7896,709.2651,704.9458,700.8149,696.8576,693.0607,689.4127 +Offshore Wind - Class 5/Moderate,1597.7692,1554.8686,1524.2011,1500.4743,1481.2023,1465.0228,1359.8095,1256.3265,1154.2056,1046.5454,941.3097,929.1963,918.499,908.9326,902.5039,896.5086,890.8942,885.6173,880.6411,875.9348,871.4718,867.2293,863.1873,859.3287,855.6382,852.1024,848.7094,845.4487,842.3108 +Offshore Wind - Class 5/Conservative,1940.1483,1933.5902,1927.6003,1922.0903,1916.9909,1912.2465,1907.8122,1903.6509,1766.5844,1622.3962,1479.7835,1338.3616,1197.8703,1058.1261,1053.6771,1049.5164,1045.6098,1041.9289,1038.4496,1035.1516,1032.0175,1029.0321,1026.1824,1023.4568,1020.8453,1018.339,1015.93,1013.6112,1011.3763 +Offshore Wind - Class 6/Advanced,1342.4978,1252.0208,1198.2354,1160.5021,1047.8515,941.1026,838.2339,821.7798,807.4616,788.234,771.9645,757.9031,745.5491,734.5524,727.1896,720.3429,713.9487,707.9541,702.315,696.9939,691.959,687.1828,682.6415,678.3145,674.1836,670.233,666.4483,662.8172,659.3283 +Offshore Wind - Class 6/Moderate,1528.0463,1487.0178,1457.6886,1434.9972,1416.5662,1401.0927,1300.4706,1201.5034,1103.8389,1000.8767,900.2332,888.6484,878.4178,869.269,863.1208,857.3871,852.0177,846.971,842.2121,837.7111,833.4429,829.3855,825.5199,821.8296,818.3002,814.9187,811.6738,808.5554,805.5544 +Offshore Wind - Class 6/Conservative,1855.4848,1849.2129,1843.4844,1838.2149,1833.3379,1828.8006,1824.5598,1820.5801,1689.4949,1551.5987,1415.2093,1279.9587,1145.5981,1011.952,1007.6971,1003.718,999.9819,996.4616,993.1341,989.9801,986.9827,984.1276,981.4022,978.7956,976.2981,973.9012,971.5973,969.3797,967.2423 +Offshore Wind - Class 7/Advanced,1477.7456,1378.1536,1318.9497,1277.415,1153.4156,1035.9125,922.6804,904.5687,888.808,867.6433,849.7348,834.2568,820.6583,808.5537,800.4491,792.9127,785.8743,779.2758,773.0686,767.2115,761.6693,756.4119,751.4131,746.6502,742.1032,737.7545,733.5886,729.5917,725.7513 +Offshore Wind - Class 7/Moderate,1681.9869,1636.825,1604.5411,1579.5637,1559.2758,1542.2435,1431.4844,1322.5469,1215.0433,1101.7083,990.9257,978.1739,966.9126,956.8421,950.0745,943.7631,937.8528,932.2977,927.0593,922.105,917.4067,912.9405,908.6855,904.6235,900.7385,897.0163,893.4445,890.012,886.7086 +Offshore Wind - Class 7/Conservative,2042.4126,2035.5089,2029.2032,2023.4028,2018.0346,2013.0401,2008.3721,2003.9915,1859.7003,1707.912,1557.7822,1408.906,1261.0095,1113.8995,1109.216,1104.8359,1100.7234,1096.8485,1093.1858,1089.714,1086.4147,1083.2719,1080.272,1077.4027,1074.6536,1072.0152,1069.4793,1067.0382,1064.6855 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/R&D/30/df_lcoe.csv b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/30/df_lcoe.csv new file mode 100644 index 0000000..bedff3f --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/30/df_lcoe.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,103.40317651354756,93.83552332547741,88.38416017922718,84.68012161423933,77.14512207651676,70.26246556690451,63.83493200218667,62.371793297517186,61.119269551259265,59.444109522265805,58.047423377340834,56.847905060619134,55.7961322903013,54.875937924242514,54.25999214175378,53.68163573751737,53.15658739073624,52.660333920666694,52.18977615591292,51.76187369220304,51.344651093817355,50.955702663160864,50.58355269932716,50.23620015653551,49.89338196698751,49.5821776329635,49.27338216952091,48.97552322430973,48.696963592188766 +Offshore Wind - Class 1/Moderate,114.64277447823692,110.26843605207448,107.17467377121368,104.83154688589475,102.94620582856926,101.36552497904235,94.93759163414131,88.69251450397302,82.59834692215561,76.04503255897754,69.75834888242713,68.69565040491996,67.76718306947242,66.93707649058867,66.38653324626279,65.86826604726527,65.39153082866716,64.92674805364868,64.5103754477146,64.10101785789969,63.722551004411216,63.36031552296506,63.02551998078098,62.69161262336864,62.38258418527363,62.084919700486424,61.79775093688678,61.52028321453995,61.26401837997586 +Offshore Wind - Class 1/Conservative,134.47735921889574,133.80573968350197,133.17908336715539,132.61867354024565,132.11869828751352,131.61857783367836,131.17082156649968,130.74451588437614,122.71178430551302,113.98175123984052,105.42953172095388,97.01968713091945,88.74534034744399,80.54793276124373,80.14661961991082,79.76759104437512,79.40824923920212,79.08290995507494,78.77307286392417,78.4771648535127,78.19387263311494,77.92204842432068,77.66065868949272,77.42503354968763,77.18199514522918,76.96314233429182,76.7516952513619,76.54715617790619,76.34901069317019 +Offshore Wind - Class 2/Advanced,106.01405177298092,96.19879214096234,90.62623298835253,86.82470013159153,79.10557913141753,72.07670567539827,65.50269270407097,64.00267674108171,62.7078687600933,61.00120396781065,59.56979653079143,58.33017355121486,57.266279750484244,56.315573656810216,55.67926152771845,55.09253206581743,54.550348179553495,54.04850674960882,53.572815032316036,53.12061238143435,52.69997366610814,52.29829459077495,51.91389299291383,51.555403729105606,51.21121199213105,50.89014088810694,50.571197280992386,50.273300068817235,49.985726797890855 +Offshore Wind - Class 2/Moderate,117.49568950297652,113.01189172785763,109.85340116381433,107.4488237448314,105.49552008573006,103.90278278752436,97.29668513327927,90.92227281911892,84.70196181635406,78.00532080101459,71.58305386365147,70.48468437321498,69.52540724959758,68.68221202332577,68.1135412540072,67.57803230611043,67.08579308197058,66.61921822650528,66.18943092808139,65.78003162790098,65.38906654867124,65.01482270077555,64.65582895604554,64.3241415914059,64.00508926302182,63.69772299329296,63.4142339651626,63.12756378834895,62.850148842578676 +Offshore Wind - Class 2/Conservative,137.7574026386379,137.06152536265486,136.44204914659454,135.8613736158877,135.3139577666779,134.82514164681385,134.36134238026716,133.9490747763089,125.70969957244307,116.80386329751826,108.0550222580837,99.47618793229994,91.01527873724973,82.63410727830549,82.21963694346161,81.82800352536498,81.47437438829604,81.120824912188,80.80096778423605,80.51294726303242,80.22025893807148,79.9393580674789,79.68652750167739,79.42614173600404,79.19201354144016,78.96611668248077,78.74783273076154,78.5366447673733,78.33206116672389 +Offshore Wind - Class 3/Advanced,108.6767671785382,98.60418018454327,92.89787240353918,88.9859671098618,81.05436376661515,73.81130962886736,67.02053665744171,65.48460864429816,64.15867332392469,62.410908769520724,60.93271184478549,59.67539056111541,58.57404180004419,57.60053894809555,56.9602414693302,56.35926063003215,55.803898655712395,55.278895851533356,54.79176517476174,54.32868310844318,53.897872357973945,53.48650022020648,53.092862717326504,52.725685725958755,52.37316290404589,52.0442911872859,51.71764875609438,51.41253360463674,51.11797468650783 +Offshore Wind - Class 3/Moderate,120.53949971586692,115.92443141973561,112.69197283487777,110.23090393671558,108.25493218115861,106.60130710728096,99.7895592308201,93.21494494352262,86.79823193732322,79.89407101591772,73.25538542956205,72.14671647284591,71.16489096909069,70.30181660575016,69.70521226394418,69.17168897798348,68.66781212318085,68.19025024893195,67.73618100027308,67.31723571729322,66.91713327956954,66.53415904281538,66.18048818088617,65.84093188907978,65.51434318560045,65.19969388740037,64.89609788655122,64.60271912887605,64.33206653253986 +Offshore Wind - Class 3/Conservative,141.47373290100256,140.76143364993342,140.12736493309464,139.53298498705576,138.97268458495537,138.4723578407175,137.9975779599724,137.5755387540014,129.06645969575803,119.8489497283867,110.84484567584255,101.98854169989326,93.23274381139527,84.5808652446624,84.15683184250244,83.77443030750169,83.39442106743772,83.05078330225669,82.72348653296551,82.41081216610297,82.11140720680183,81.84174005588427,81.56534203157848,81.31657291937768,81.0594222242907,80.82829854737228,80.60499731028987,80.3889323162925,80.17959251290318 +Offshore Wind - Class 4/Advanced,114.24838110521867,103.67315607781485,97.6392159360819,93.55175013191412,85.11974353541112,77.41502297516234,70.20299455717144,68.59091618558783,67.2127609302768,65.36447400048014,63.81273914719288,62.492734736046714,61.33644698144766,60.31433750813546,59.63021338628464,58.99937853866747,58.416320679079476,57.86518869318631,57.353747438673736,56.86762212934644,56.41527860848558,55.9834051657535,55.57015208743075,55.184598533943195,54.81448421861797,54.45854986064112,54.12616713369733,53.805788041763016,53.49648558262602 +Offshore Wind - Class 4/Moderate,126.90319227137397,122.06197386135848,118.67068539967575,116.0635321803197,113.99067790892346,112.25588396262387,105.01431236136433,98.021740726631,91.19507456394497,83.83983402811059,76.79868100693021,75.6202363694469,74.6064114420499,73.68591005163782,73.07561264465832,72.50099116979244,71.97262141666842,71.47190822653859,70.99585436251398,70.5564890521087,70.13696709822983,69.7354234081679,69.36449676436098,69.00841264924702,68.6518263956897,68.32194563423903,68.01759724526241,67.70996849620815,67.42613837543686 +Offshore Wind - Class 4/Conservative,149.23521277575261,148.48811014191514,147.82300240690753,147.1995631862773,146.61184633276952,146.08700569500212,145.58900055890757,145.11464533687464,136.07628225322705,126.26349860464973,116.67479859510756,107.21812028329768,97.91358539417944,88.69499646202566,88.25059996427139,87.83076576550378,87.4514768348935,87.07254160086875,86.7295601336246,86.4019484166787,86.10673807951369,85.80559397151623,85.5159726912103,85.2552329363402,85.00409894117016,84.74366763771036,84.5096096310058,84.28317578443647,84.0638282315039 +Offshore Wind - Class 5/Advanced,122.31674512690603,110.98305535160215,104.54385828818047,100.13629420311594,91.08308445914793,82.7919815384588,75.03092627519108,73.29552806315105,71.81251850454879,69.83817276593287,68.18245591858212,66.76227647111853,65.51838654149418,64.43205855754218,63.696109436013444,63.03028586896406,62.40315971319786,61.81031917001058,61.26030167713064,60.749582045848925,60.263133116542974,59.798609369113656,59.35408648737088,58.939557331399484,58.541563268768826,58.17033609704586,57.81301302486293,57.457120808624865,57.12464614473925 +Offshore Wind - Class 5/Moderate,135.96949469987382,130.78086022698892,127.15477111461311,124.37264200756894,122.139381204353,120.2705787721266,112.48640059748553,104.94596307082189,97.58493787054958,89.69499840766248,82.08516271446285,80.83576827651711,79.74639099610286,78.75698199731805,78.10117911309025,77.5000862057043,76.93232969313868,76.3941707494562,75.89851722678983,75.41043486168665,74.97548635391192,74.54383726307165,74.14541274398472,73.74731163596985,73.37940430777032,73.04031973383955,72.69818740834477,72.36755540126478,72.06274957211477 +Offshore Wind - Class 5/Conservative,160.06257982323848,159.25742430189297,158.54107354073116,157.86933247806755,157.27109292013563,156.70571538443482,156.16904105378356,155.65773345361944,145.90740662530177,135.32345244927194,124.98218499361708,114.80889396197291,104.7496345024802,94.82974646582429,94.35230841347854,93.90119999147954,93.4939767739193,93.10722264799024,92.7387699392199,92.38677075004979,92.04963958414056,91.72606006028552,91.43499311039473,91.15508354619635,90.86545732802337,90.60537852098241,90.35406289805076,90.1108853587907,89.87524664194508 +Offshore Wind - Class 6/Advanced,151.57914245388108,137.5415054757264,129.57908184109573,124.12518401747624,112.92394234329005,102.71277912685092,93.11155467065741,90.97949338781032,89.13279475846593,86.68837259445581,84.63587013503847,82.86789330877194,81.34900052644272,79.9967324167511,79.07628794298193,78.25179337697593,77.47525410000767,76.74115818604872,76.06440172119738,75.42118116043825,74.80819856188074,74.24157684157879,73.69949920911166,73.17992895321659,72.69941203798436,72.21922916906414,71.77476521810102,71.34623393013428,70.93247091630786 +Offshore Wind - Class 6/Moderate,168.40051928877315,162.00473722506405,157.5007642417297,154.0664306701488,151.27316630428544,149.0014890378553,139.38479116740885,130.05115721816006,120.98486175377504,111.22693677477008,101.85387667936533,100.30910072976889,98.94732845207037,97.73646536287318,96.93566974374956,96.15583188499721,95.46982702481276,94.7944921317495,94.1775754819088,93.58982927333297,93.02842687990695,92.51597769530541,92.00013614411034,91.52893515619213,91.0757767024326,90.63921693856,90.21802862504043,89.81108824452156,89.41736520029232 +Offshore Wind - Class 6/Conservative,198.085303511816,197.12665867222313,196.23343761688244,195.39561422884316,194.6611548911612,193.9117209795076,193.25369721515344,192.682197805657,180.6282064332926,167.5680429084793,154.829055104627,142.2645445591211,129.88190789342104,117.6497216663292,117.06178958739874,116.50648298707574,115.97987873656687,115.51155914448958,115.0657898435431,114.60796474784725,114.20104520001867,113.81078637155835,113.43580717512317,113.07474850852553,112.75830661907018,112.4218010506707,112.09631365381182,111.81241510947115,111.50647426325375 +Offshore Wind - Class 7/Advanced,207.27487203177816,188.12046876290154,177.1772424361006,169.72963233773453,154.277382773427,140.21700413866765,126.9770050181829,124.05379230774798,121.54059293678205,118.20284403733176,115.38887078146716,112.98218815491998,110.90425804845528,109.02596852526973,107.80063753568298,106.65059598404252,105.60212477826313,104.61135606386507,103.67211812875085,102.81338065086754,101.96162132576174,101.18122816926895,100.43460357678974,99.75189902362303,99.06409523807945,98.43490184902826,97.82925527743708,97.2453723291569,96.681709007605 +Offshore Wind - Class 7/Moderate,230.53019520292176,221.75553255389153,215.5952487352002,210.92782694545394,207.11266987949128,204.00533126251526,190.75541857193193,177.90615136953608,165.38696167366115,151.91529089484433,138.9961050715232,136.8694786909532,135.00466453556695,133.35715047186085,132.255456822636,131.21828937260364,130.237996967807,129.35387376509036,128.46873387016404,127.66914733092793,126.90548634530958,126.21893543571655,125.51734725626426,124.88691969688244,124.23730749724523,123.65413556855917,123.09181424575192,122.50590918035053,121.98109544681712 +Offshore Wind - Class 7/Conservative,271.56900182434714,270.2657309306486,269.0517297951389,267.91332881308534,266.8396439509868,265.9214950780064,264.95277526229955,264.1259251170608,247.502206434658,229.57148295261567,211.94452552734612,194.56182299130535,177.4486033661073,160.55723432934795,159.77228823089519,159.0317177638089,158.33020397290286,157.66341463535724,157.02777022588305,156.42007333961024,155.83774526256357,155.33549626464767,154.79695858559782,154.33431319172703,153.88899170664206,153.403336835444,152.98896731498272,152.58827589623044,152.20035114785992 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/R&D/30/df_occ.csv b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/30/df_occ.csv new file mode 100644 index 0000000..045f8f4 --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/30/df_occ.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,3842.3701,3583.4153,3429.4759,3321.4792,2999.0614,2693.5348,2399.1137,2352.0203,2311.0401,2256.0086,2209.4435,2169.1984,2133.8401,2102.3662,2081.2931,2061.6972,2043.3962,2026.2391,2010.0994,1994.87,1980.4595,1966.7894,1953.7918,1941.4075,1929.5845,1918.2773,1907.4453,1897.0526,1887.0671 +Offshore Wind - Class 1/Moderate,4373.4293,4256.0015,4172.0581,4107.113,4054.3614,4010.0748,3722.0837,3438.8291,3159.3029,2864.6143,2576.5622,2543.4053,2514.1243,2487.9392,2470.3425,2453.932,2438.5643,2424.1202,2410.4995,2397.6174,2385.4012,2373.7884,2362.7248,2352.1629,2342.0612,2332.383,2323.0957,2314.1705,2305.5813 +Offshore Wind - Class 1/Conservative,5310.5928,5292.6419,5276.2463,5261.1643,5247.2061,5234.2197,5222.0821,5210.6919,4835.5121,4440.8387,4050.4779,3663.3763,3278.8224,2896.3131,2884.1352,2872.7465,2862.0533,2851.9778,2842.4543,2833.4271,2824.8483,2816.6767,2808.8763,2801.4159,2794.2678,2787.4076,2780.8136,2774.4665,2768.3491 +Offshore Wind - Class 2/Advanced,3835.3896,3576.9052,3423.2455,3315.445,2993.6129,2688.6414,2394.7552,2347.7473,2306.8416,2251.91,2205.4296,2165.2576,2129.9635,2098.5468,2077.512,2057.9517,2039.6839,2022.558,2006.4476,1991.2459,1976.8616,1963.2163,1950.2423,1937.8805,1926.079,1914.7923,1903.98,1893.6062,1883.6388 +Offshore Wind - Class 2/Moderate,4365.4841,4248.2695,4164.4787,4099.6515,4046.9958,4002.7896,3715.3218,3432.5817,3153.5634,2859.4101,2571.8813,2538.7847,2509.5568,2483.4194,2465.8546,2449.4739,2434.1341,2419.7162,2406.1203,2393.2616,2381.0676,2369.4759,2358.4324,2347.8897,2337.8063,2328.1457,2318.8753,2309.9663,2301.3928 +Offshore Wind - Class 2/Conservative,5300.945,5283.0267,5266.6609,5251.6063,5237.6734,5224.7107,5212.5951,5201.2255,4826.7274,4432.7709,4043.1193,3656.721,3272.8657,2891.0513,2878.8956,2867.5275,2856.8538,2846.7966,2837.2904,2828.2796,2819.7164,2811.5596,2803.7734,2796.3265,2789.1914,2782.3436,2775.7617,2769.4261,2763.3198 +Offshore Wind - Class 3/Advanced,3919.2247,3655.0904,3498.0719,3387.915,3059.0483,2747.4105,2447.1005,2399.0651,2357.2652,2301.133,2253.6366,2212.5865,2176.5209,2144.4175,2122.9229,2102.935,2084.268,2066.7677,2050.3052,2034.7712,2020.0724,2006.1289,1992.8713,1980.2393,1968.1799,1956.6464,1945.5978,1934.9972,1924.812 +Offshore Wind - Class 3/Moderate,4460.9062,4341.1295,4255.5072,4189.263,4135.4563,4090.2838,3796.5324,3507.6122,3222.495,2921.912,2628.0983,2594.2782,2564.4115,2537.7027,2519.7541,2503.0153,2487.3402,2472.6071,2458.714,2445.5743,2433.1137,2421.2687,2409.9837,2399.2106,2388.9068,2379.035,2369.562,2360.4583,2351.6973 +Offshore Wind - Class 3/Conservative,5416.8147,5398.5047,5381.7812,5366.3976,5352.1601,5338.914,5326.5336,5314.9155,4932.2315,4529.6638,4131.4951,3736.6508,3344.405,2954.2448,2941.8234,2930.2068,2919.2998,2909.0227,2899.3088,2890.101,2881.3506,2873.0155,2865.0592,2857.4495,2850.1584,2843.161,2836.4351,2829.9611,2823.7213 +Offshore Wind - Class 4/Advanced,4175.3368,3893.9419,3726.6627,3609.3073,3258.9499,2926.9473,2607.0127,2555.8384,2511.307,2451.5066,2400.9064,2357.1738,2318.7514,2284.5501,2261.6509,2240.3569,2220.47,2201.8262,2184.2878,2167.7387,2152.0794,2137.2247,2123.1008,2109.6433,2096.7958,2084.5087,2072.738,2061.4447,2050.5939 +Offshore Wind - Class 4/Moderate,4752.4159,4624.8121,4533.5946,4463.0214,4405.6986,4357.5743,4044.6269,3736.8264,3433.0774,3112.8521,2799.8383,2763.8082,2731.9898,2703.5356,2684.4141,2666.5814,2649.882,2634.1862,2619.3852,2605.3868,2592.112,2579.4929,2567.4705,2555.9933,2545.0162,2534.4994,2524.4073,2514.7087,2505.3752 +Offshore Wind - Class 4/Conservative,5770.7908,5751.2843,5733.468,5717.079,5701.9112,5687.7995,5674.6101,5662.2328,5254.5412,4825.6667,4401.4786,3980.8321,3562.954,3147.2978,3134.0646,3121.6889,3110.0691,3099.1205,3088.7718,3078.9623,3069.6401,3060.7603,3052.284,3044.1771,3036.4095,3028.9549,3021.7895,3014.8924,3008.2448 +Offshore Wind - Class 5/Advanced,4263.1798,3975.8648,3805.0662,3685.2419,3327.5134,2988.5261,2661.8605,2609.6095,2564.1412,2503.0827,2451.418,2406.7653,2367.5346,2332.6137,2309.2328,2287.4907,2267.1854,2248.1494,2230.2421,2213.3447,2197.356,2182.1888,2167.7677,2154.0271,2140.9093,2128.3637,2116.3454,2104.8145,2093.7354 +Offshore Wind - Class 5/Moderate,4852.3998,4722.1114,4628.9748,4556.9169,4498.3881,4449.2513,4129.7199,3815.4438,3505.3043,3178.3419,2858.7428,2821.9547,2789.4668,2760.4141,2740.8902,2722.6824,2705.6317,2689.6056,2674.4933,2660.2003,2646.6462,2633.7616,2621.4863,2609.7677,2598.5597,2587.8215,2577.5172,2567.6145,2558.0846 +Offshore Wind - Class 5/Conservative,5892.1998,5872.2829,5854.0918,5837.358,5821.8711,5807.4625,5793.9956,5781.3579,5365.0891,4927.1917,4494.0793,4064.583,3637.9134,3213.5123,3200.0008,3187.3647,3175.5005,3164.3215,3153.755,3143.7392,3134.2208,3125.1543,3116.4996,3108.2222,3100.2912,3092.6796,3085.3635,3078.3213,3071.5339 +Offshore Wind - Class 6/Advanced,4118.311,3840.7593,3675.7647,3560.0122,3214.4398,2886.9717,2571.4067,2520.9313,2477.0081,2418.0245,2368.1153,2324.98,2287.0824,2253.3482,2230.7618,2209.7586,2190.1433,2171.7541,2154.4553,2138.1321,2122.6868,2108.035,2094.1039,2080.8302,2068.1582,2056.0389,2044.429,2033.29,2022.5874 +Offshore Wind - Class 6/Moderate,4687.5084,4561.6474,4471.6757,4402.0665,4345.5265,4298.0594,3989.3862,3685.7896,3386.1892,3070.3374,2761.5987,2726.0607,2694.6768,2666.6113,2647.7509,2630.1618,2613.6905,2598.209,2583.6102,2569.803,2556.7095,2544.2627,2532.4045,2521.0841,2510.257,2499.8837,2489.9295,2480.3633,2471.1573 +Offshore Wind - Class 6/Conservative,5691.9745,5672.7345,5655.1615,5638.9964,5624.0357,5610.1167,5597.1074,5584.8992,5182.7758,4759.7588,4341.3641,3926.4628,3514.2919,3104.3126,3091.2602,3079.0536,3067.5925,3056.7934,3046.586,3036.9105,3027.7156,3018.9571,3010.5966,3002.6004,2994.9389,2987.586,2980.5185,2973.7157,2967.1589 +Offshore Wind - Class 7/Advanced,4314.3319,4023.5694,3850.7215,3729.4595,3367.4388,3024.3841,2693.799,2640.921,2594.9072,2533.1161,2480.8315,2435.643,2395.9416,2360.6017,2336.9402,2314.9373,2294.3884,2275.1239,2257.0017,2239.9017,2223.7211,2208.3719,2193.7778,2179.8723,2166.5971,2153.901,2141.7385,2130.0693,2118.8572 +Offshore Wind - Class 7/Moderate,4910.6216,4778.77,4684.5158,4611.5934,4552.3623,4502.6359,4179.2706,3861.2236,3547.363,3216.4775,2893.0436,2855.8141,2822.9364,2793.5351,2773.777,2755.3507,2738.0953,2721.877,2706.5833,2692.1189,2678.4022,2665.363,2652.9404,2641.0812,2629.7387,2618.8717,2608.4437,2598.4222,2588.778 +Offshore Wind - Class 7/Conservative,5962.8977,5942.7419,5924.3324,5907.3979,5891.7251,5877.1437,5863.5152,5850.7259,5429.4625,4986.3109,4548.0017,4113.3522,3681.5631,3252.0698,3238.3962,3225.6085,3213.6019,3202.2888,3191.5956,3181.4595,3171.827,3162.6516,3153.8932,3145.5163,3137.4902,3129.7874,3122.3834,3115.2568,3108.3879 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/R&D/30/df_tc.csv b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/30/df_tc.csv new file mode 100644 index 0000000..055bed5 --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/30/df_tc.csv @@ -0,0 +1,31 @@ +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799 +10 year CRF/Moderate,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799 +10 year CRF/Conservative,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799 +ITC Schedule/*,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541 +PVD/Moderate,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541 +PVD/Conservative,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541 +PFF/Advanced,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125 +PFF/Moderate,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125 +PFF/Conservative,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087 +2/nan,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022 +3/nan,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777 +4/nan,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383 +5/nan,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675 +6/nan,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523 +Year (Moderate)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087 +2/nan,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022 +3/nan,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777 +4/nan,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383 +5/nan,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675 +6/nan,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523 +Year (Conservative)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087 +2/nan,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/R&D/30/df_vom.csv b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/30/df_vom.csv new file mode 100644 index 0000000..90cc094 --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/30/df_vom.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/R&D/TechLife/df_capex.csv b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/TechLife/df_capex.csv new file mode 100644 index 0000000..b019daf --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/TechLife/df_capex.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,5462.550832369848,5094.404759063653,4875.5549262092645,4722.020175198692,4263.651146110876,3829.295613124674,3410.728337949633,3343.7774992451323,3285.5174365197136,3207.2812724221576,3141.08145831941,3083.8665548677945,3033.5990170228683,2988.8537384617885,2958.8949081013798,2931.03615273454,2905.0183721997228,2880.626813817036,2857.6815376796812,2836.0305427943017,2815.5436693022525,2796.109383287182,2777.6312289765,2760.02494615507,2743.21658539724,2727.1416211172086,2711.7421798514206,2696.967261995978,2682.7713005134847 +Offshore Wind - Class 1/Moderate,6217.537549003377,6050.594891259246,5931.2557072685795,5838.925802633735,5763.930885101322,5700.97021105834,5291.544282275952,4888.852075107402,4491.460278945741,4072.51283498425,3663.0000960065295,3615.862270810396,3574.2345093406543,3537.008235424742,3511.991599288189,3488.66149787881,3466.8138219123107,3446.2791640087826,3426.9151687521285,3408.6011001235547,3391.233850228222,3374.724391496717,3358.9956701796727,3343.980167236275,3329.6190113846337,3315.8598725964,3302.656518621953,3289.967817172063,3277.756959836958 +Offshore Wind - Class 1/Conservative,7549.867055466588,7524.346964544596,7501.037928189001,7479.5964751544225,7459.752640146307,7441.2903400603145,7424.034734950038,7407.84169550011,6874.463003342234,6313.370793819921,5758.409845373221,5208.082210940681,4661.376657071959,4117.577748019326,4100.26493465772,4084.0740017131716,4068.8719067407287,4054.548002773674,4041.008827494427,4028.175109779539,4015.978997982083,4004.3617316888726,3993.272200427305,3982.66605671573,3972.5038312954784,3962.750933130862,3953.3765407221345,3944.3531586306726,3935.6561740041584 +Offshore Wind - Class 2/Advanced,5358.739142998236,4997.589328397251,4782.898624109471,4632.281715654107,4182.623529780819,3756.522615291665,3345.909947900305,3280.231438444361,3223.078621467056,3146.329206691839,3081.3876415122254,3025.26002744198,2975.9477343518092,2932.0528187513814,2902.663410055368,2875.334052750732,2849.810635767615,2825.882619436882,2803.3735007815626,2782.133828788493,2762.0364370540406,2742.9714546924165,2724.8444215677036,2707.5726296266243,2691.083792474087,2675.3142714739247,2660.2075235870307,2645.713436159141,2631.787107365084 +Offshore Wind - Class 2/Moderate,6099.377897155915,5935.607747380369,5818.536715338725,5727.961307946685,5654.391607605821,5592.627539486479,5190.982487228406,4795.942992362201,4406.103572325649,3995.1177208761983,3593.3875214533555,3547.1455153865654,3506.308802120767,3469.790092274592,3445.2488611413337,3422.362012811054,3400.929540141509,3380.7851400765067,3361.7891180488486,3343.823177151232,3326.785983388085,3310.5901722205545,3295.16046379854,3280.4303368995647,3266.3420289287787,3252.8444294135797,3239.891971316572,3227.4444092981566,3215.4657110294934 +Offshore Wind - Class 2/Conservative,7406.3874307080805,7381.352390366644,7358.4863853527395,7337.4523748058255,7317.985493391741,7299.874203623014,7282.946548139545,7267.061169343569,6743.818981066585,6193.3899017697695,5648.975449671825,5109.10650357437,4572.7905668380645,4039.326284040601,4022.3425289928423,4006.4591458335417,3991.546085572757,3977.494364274333,3964.21240438866,3951.6227086915546,3939.658312485724,3928.26178578243,3917.383126796111,3906.9784315199345,3897.0093393822713,3887.441702822251,3878.245587289759,3869.393608214876,3860.8620396949195 +Offshore Wind - Class 3/Advanced,5563.666194857099,5188.705465783053,4965.804712217284,4809.427731107721,4342.574030961793,3900.178299552324,3473.8631867267977,3405.6729467788646,3346.3344641684057,3266.6501330575466,3199.2249980367915,3140.950965854653,3089.752906975992,3044.179439195086,3013.6660435766357,2985.291526998198,2958.792132812655,2933.9490061980596,2910.5791029239003,2888.527317673103,2867.6611623442363,2847.867218252979,2829.0469231213624,2811.114797178504,2793.9954497055987,2777.6226920862823,2761.9383182508886,2746.889887302366,2732.431056122389 +Offshore Wind - Class 3/Moderate,6332.62824425191,6162.59523224895,6041.0472110659675,5947.008043619602,5870.624939042819,5806.498813182058,5389.494232391682,4979.34787876988,4574.600276695524,4147.897677749075,3730.8046237328062,3682.7941509664915,3640.395852003069,3602.4805290910094,3577.0010161147275,3553.2388593653677,3530.9867343662136,3510.0719076762357,3490.3494738991394,3471.696590510754,3454.00771050475,3437.1928084933766,3421.172724221887,3405.879495174652,3391.252365301811,3377.238561100198,3363.790852501856,3350.8673311366247,3338.4304125138055 +Offshore Wind - Class 3/Conservative,7689.620050473284,7663.627437134304,7639.887121519657,7618.048758524303,7597.837393762009,7579.033507198603,7561.458489351737,7544.965660925851,7001.713778059379,6430.2353883344795,5865.001678369514,5304.48731653311,4747.661667351704,4193.796766914002,4176.163542997469,4159.672821076962,4144.189452202149,4129.6002394261195,4115.8105008755465,4102.73930239642,4090.317351048657,4078.4849994694414,4067.19036110524,4056.387758049952,4046.037499307501,4036.103996023863,4026.5560940931773,4017.3657437332995,4008.5077777483943 +Offshore Wind - Class 4/Advanced,5975.833019742907,5573.094469456032,5333.680820228931,5165.719279093875,4664.280086695629,4189.110790265383,3731.213396644922,3657.97153506216,3594.2372192017824,3508.6496839396987,3436.2295811919234,3373.638432539796,3318.6475552929614,3269.697913733989,3236.9240161071007,3206.4475397671245,3177.98499343761,3151.3015572032164,3126.2003282454148,3102.5147817706065,3080.1028949688057,3058.8426013967687,3038.628132310759,3019.367466686351,3000.9797812382362,2983.394230864478,2966.5477312724283,2950.3845155039116,2934.854692642071 +Offshore Wind - Class 4/Moderate,6801.761183217273,6619.1318233949605,6488.579378668923,6387.573443592643,6305.531822094643,6236.6551939994615,5788.758157491227,5348.227348553873,4913.495194579753,4455.1817107127035,4007.1895488563277,3955.6225189303327,3910.0833095790017,3869.359017179189,3841.99196451515,3816.4694344816667,3792.568802720853,3770.1046967594084,3748.921124330627,3728.886373414007,3709.887136193929,3691.8264025542844,3674.6196905425268,3658.1932724704134,3642.4826227521417,3627.430754873791,3612.986669231462,3599.105907474802,3585.7475590519857 +Offshore Wind - Class 4/Conservative,8259.281523874955,8231.363342882703,8205.864317014495,8182.408047019821,8160.699511276999,8140.502559446241,8121.625610406816,8103.9108979927505,7520.413786396996,6906.599295051689,6299.492027699934,5697.453566632146,5099.377331312438,4504.481143033195,4485.541553175938,4467.829169004659,4451.198641648249,4435.528791613096,4420.717508822699,4406.677872213025,4393.335821489715,4380.626831066969,4368.49535572402,4356.89261323105,4345.775475662155,4335.106247657932,4324.850892526213,4314.979697454295,4305.465499609663 +Offshore Wind - Class 5/Advanced,6282.856400383134,5859.426312976391,5607.712002763843,5431.121106911791,4903.919131998218,4404.336990394094,3922.9139229701746,3845.90906670065,3778.9002436638907,3688.91532299003,3612.774466531764,3546.9676819851466,3489.1514266823465,3437.686839438965,3403.2291788025045,3371.186903754147,3341.2619992172013,3313.2076714562813,3286.816817732078,3261.9142654920715,3238.350896329211,3215.9983242841176,3194.745237177849,3174.494957500406,3155.162670693132,3136.673651249446,3118.961710552984,3101.9679773218536,3085.640232396413 +Offshore Wind - Class 5/Moderate,7151.218784281058,6959.206384291097,6821.946382965393,6715.751127323762,6629.494388563569,6557.079053170072,6086.1701084333035,5623.006007892007,5165.9382447845255,4684.077800322827,4213.068962883639,4158.852503535129,4110.973631920612,4068.157136205224,4039.3838248980423,4012.5501615695575,3987.42165891054,3963.8032988704326,3941.531439241944,3920.467161538803,3900.4918362475946,3881.503242423113,3863.4124633646497,3846.142223585428,3829.624449701114,3813.7990508740713,3798.613031863727,3784.018940864715,3769.9743151633556 +Offshore Wind - Class 5/Conservative,8683.622841160915,8654.270351743377,8627.461190398502,8602.799777589971,8579.97601355234,8558.741330650955,8538.894502187832,8520.269668581588,7906.793991996092,7261.443230368062,6623.144272666011,5990.174662702622,5361.370722559387,4735.910139057796,4715.997565453123,4697.375170958373,4679.8902893679615,4663.415310803441,4647.842914359215,4633.082076829197,4619.054414039568,4605.692628686925,4592.937849489374,4580.738965974315,4569.05063284176,4557.833048226926,4547.050955881901,4536.672536488602,4526.66962939618 +Offshore Wind - Class 6/Advanced,6054.327951395894,5646.2993008916155,5403.740750003257,5233.573032524783,4725.547130414371,4244.13636941661,3780.224348597275,3706.0204792688073,3641.448993823569,3554.7372499016396,3481.3657828037544,3417.9525427105277,3362.2392449876024,3312.6466758134006,3279.4423858770924,3248.565562646515,3219.729167046685,3192.6951639698427,3167.264211485968,3143.2674565586763,3120.561324216123,3099.0217523783913,3078.5416418772934,3059.0279738700683,3040.3988163843655,3022.5823264999117,3005.514532974426,2989.1391145062103,2973.405182360072 +Offshore Wind - Class 6/Moderate,6891.104950175169,6706.076724201667,6573.809362360196,6471.476883239043,6388.357507068228,6318.576079478668,5864.795684317246,5418.478415974113,4978.035969393947,4513.70231489282,4059.8255748275124,4007.5811371193035,3961.443680240505,3920.184668080688,3892.4579573404626,3866.600271214404,3842.385770152208,3819.626420831674,3798.1647896929426,3777.866725604021,3758.618033799659,3740.320041133183,3722.8872678337116,3706.2450992633676,3690.3282337554206,3675.0784652402026,3660.4447941138183,3646.3815424701647,3632.8477997574205 +Offshore Wind - Class 6/Conservative,8367.770320398857,8339.48560747076,8313.651536378682,8289.887273123944,8267.893472205405,8247.43121156567,8228.306249235115,8210.358934279791,7619.19746916776,6997.320273052247,6382.238330681363,5772.292048423035,5166.359656728911,4563.649220445412,4544.460841216094,4526.515965372261,4509.6670266687215,4493.791293450005,4478.785325215162,4464.561424819229,4451.0439798059915,4438.168131983535,4425.877338312755,4414.122151351611,4402.8589996993815,4392.049522784438,4381.65957304591,4371.658772458867,4362.019625584684 +Offshore Wind - Class 7/Advanced,6421.601266263206,5988.820290613011,5731.547467050367,5551.056875399363,5012.212688734152,4501.598224119789,4009.5438457884584,3930.838485335038,3862.3498977043,3770.377877246376,3692.5556968900287,3625.295534501015,3566.202626070197,3513.6015237408124,3478.382860319226,3445.6330212011326,3415.0473391875917,3386.373366239308,3359.3996757375103,3333.9474364624434,3309.863649602413,3287.0173792178434,3265.2949848870057,3244.5975717258207,3224.838329538955,3205.9409806579697,3187.8378951733484,3170.469093116158,3153.780581427489 +Offshore Wind - Class 7/Moderate,7309.139612095586,7112.887038516299,6972.595886819772,6864.055647217157,6775.89396238266,6701.87945680084,6220.5713602231,5747.179178251301,5280.018150057534,4787.51663824246,4306.1064315882195,4250.69281197255,4201.756474658073,4157.994601502596,4128.585901652064,4101.1595342313185,4075.476022839443,4051.3361364151237,4028.5724632151287,4007.0432021668807,3986.6267303019517,3967.2187201697593,3948.7284811703275,3931.0768530489104,3914.194321128019,3898.019464145569,3882.498067305242,3867.5817918520374,3853.2269555165312 +Offshore Wind - Class 7/Conservative,8875.383790929918,8845.383273936757,8817.98185197444,8792.775962959942,8769.448078924646,8747.744532273511,8727.459439822973,8708.423394193125,8081.400338044277,7421.798180581692,6769.403486705676,6122.456104869517,5479.766192140526,4840.493585478835,4820.141306593594,4801.107589206534,4783.23655191965,4766.397813136889,4750.481612841166,4735.394710452311,4721.057391372057,4707.4003626603235,4694.364087822995,4681.8955716195005,4669.949247012442,4658.484092581294,4647.463854259805,4636.856269255077,4626.632400835331 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/R&D/TechLife/df_fin_assump.csv b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/TechLife/df_fin_assump.csv new file mode 100644 index 0000000..ca9ad50 --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/TechLife/df_fin_assump.csv @@ -0,0 +1,5 @@ +Financial Assumptions,Value +Capital Recovery Period (Years),30 +Depreciation Period,5 +Equity Premium During Construction,0.02 +Construction Duration yrs,3 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/R&D/TechLife/df_fom.csv b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/TechLife/df_fom.csv new file mode 100644 index 0000000..c78b3e0 --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/TechLife/df_fom.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,90.662,84.9785,81.599875,79.229625,77.420125,75.96575,74.755,73.721375,72.822,71.614125,70.592125,69.708875,68.932875,68.242125,67.779625,67.3495,66.94787500000001,66.57124999999999,66.217,65.88275,65.5665,65.26650000000001,64.98125,64.709375,64.44987499999999,64.20175,63.964,63.735875,63.51675 +Offshore Wind - Class 1/Moderate,90.662,87.639125,85.47825,83.806375,82.4485,81.30850000000001,80.32825000000001,79.469875,78.7075,77.55475,76.57300000000001,75.719375,74.96562499999999,74.29162500000001,73.83862500000001,73.41624999999999,73.020625,72.64875,72.298125,71.9665,71.652125,71.353125,71.068375,70.7965,70.53637499999999,70.28725,70.04825,69.8185,69.597375 +Offshore Wind - Class 1/Conservative,90.662,90.167625,89.716125,89.30075000000001,88.916375,88.55874999999999,88.2245,87.910875,87.615375,86.78312500000001,86.06975,85.44600000000001,84.892375,84.395125,84.05975,83.74612499999999,83.45174999999999,83.17425,82.912,82.663375,82.42712499999999,82.20212500000001,81.98724999999999,81.781875,81.58500000000001,81.396125,81.21449999999999,81.03975,80.87125 +Offshore Wind - Class 2/Advanced,90.45362499999999,84.78325,81.41237500000001,79.0475,77.242375,75.79125,74.58325,73.55199999999999,72.65475,71.449625,70.43,69.54875,68.77449999999999,68.08525,67.623875,67.19475,66.794,66.418375,66.064875,65.731375,65.415875,65.1165,64.831875,64.56075,64.301875,64.05425,63.817125,63.5895,63.370875 +Offshore Wind - Class 2/Moderate,90.45362499999999,87.43775,85.281875,83.613875,82.259125,81.12175,80.14362500000001,79.28725,78.526625,77.376625,76.397,75.5455,74.7935,74.121,73.669,73.2475,72.852875,72.481875,72.132125,71.80125000000001,71.4875,71.18925,70.905125,70.633875,70.374375,70.12587500000001,69.88725,69.658125,69.4375 +Offshore Wind - Class 2/Conservative,90.45362499999999,89.9605,89.51,89.095625,88.712125,88.35525000000001,88.02187500000001,87.708875,87.41412499999998,86.583875,85.87199999999999,85.24974999999999,84.69737500000001,84.20125,83.86675,83.55375000000001,83.26,82.983125,82.72149999999999,82.4735,82.23775,82.01325,81.799,81.594,81.397625,81.209125,81.027875,80.8535,80.6855 +Offshore Wind - Class 3/Advanced,90.520875,84.84625,81.47287499999999,79.10624999999999,77.29974999999999,75.8475,74.638625,73.60674999999999,72.708625,71.50274999999999,70.482375,69.600375,68.825625,68.135875,67.674125,67.244625,66.843625,66.467625,66.114,65.78025,65.4645,65.164875,64.88012499999999,64.60875,64.349625,64.101875,63.8645,63.63675,63.417874999999995 +Offshore Wind - Class 3/Moderate,90.520875,87.50275,85.34525000000001,83.67599999999999,82.32025,81.182,80.20325,79.346125,78.58500000000001,77.434125,76.45375,75.601625,74.84899999999999,74.176,73.72375,73.30199999999999,72.907,72.53575,72.185625,71.854625,71.540625,71.242125,70.95775,70.68625,70.426625,70.177875,69.93925,69.709875,69.489 +Offshore Wind - Class 3/Conservative,90.520875,90.02725,89.5765,89.16175000000001,88.778,88.421,88.08725000000001,87.774,87.479125,86.648125,85.93575,85.313,84.76037500000001,84.26387500000001,83.92899999999999,83.615875,83.321875,83.04475,82.783,82.53475,82.29887500000001,82.07412500000001,81.85974999999999,81.65462500000001,81.458,81.269375,81.088125,80.91362500000001,80.745375 +Offshore Wind - Class 4/Advanced,90.50575,84.832,81.45925,79.093,77.28675,75.83487500000001,74.62625,73.594375,72.6965,71.49074999999999,70.4705,69.58875,68.81412499999999,68.1245,67.66275,67.23349999999999,66.8325,66.4565,66.102875,65.76925,65.4535,65.154,64.86925000000001,64.597875,64.338875,64.091125,63.85375,63.626125,63.40725 +Offshore Wind - Class 4/Moderate,90.50575,87.488125,85.33099999999999,83.66199999999999,82.3065,81.16837500000001,80.18974999999999,79.332875,78.571875,77.421125,76.441,75.589,74.8365,74.163625,73.711375,73.28975,72.89475,72.52362500000001,72.173625,71.8425,71.528625,71.23025,70.945875,70.6745,70.414875,70.166125,69.9275,69.698125,69.4775 +Offshore Wind - Class 4/Conservative,90.50575,90.01225,89.5615,89.146875,88.76312499999999,88.406125,88.07249999999999,87.75937499999999,87.46449999999999,86.633625,85.921375,85.29875000000001,84.74612499999999,84.24975,83.915,83.601875,83.307875,83.03087500000001,82.769125,82.521,82.28512500000001,82.06049999999999,81.846,81.64087500000001,81.44437500000001,81.255875,81.0745,80.9,80.731875 +Offshore Wind - Class 5/Advanced,91.497125,85.76124999999999,82.35150000000002,79.959375,78.133375,76.6655,75.443625,74.40050000000001,73.49275,72.273875,71.2425,70.351,69.567875,68.870625,68.403875,67.969875,67.5645,67.1845,66.827,66.48962499999999,66.1705,65.867625,65.57975,65.3055,65.043625,64.793125,64.55325,64.323,64.101875 +Offshore Wind - Class 5/Moderate,91.497125,88.44637499999999,86.265625,84.578375,83.208,82.0575,81.06812500000001,80.201875,79.4325,78.269125,77.27825,76.416875,75.65625,74.976,74.51875,74.0925,73.69325,73.318,72.964125,72.62950000000001,72.312125,72.010375,71.723,71.448625,71.186125,70.93475,70.6935,70.461625,70.2385 +Offshore Wind - Class 5/Conservative,91.497125,90.998125,90.54249999999999,90.123375,89.735375,89.3745,89.03712499999999,88.720625,88.4225,87.58262500000001,86.8625,86.233125,85.674375,85.172625,84.834125,84.517625,84.220375,83.94037499999999,83.67575000000001,83.42487500000001,83.186375,82.95925,82.7425,82.535125,82.3365,82.145875,81.962625,81.78625,81.61612500000001 +Offshore Wind - Class 6/Advanced,90.82724999999999,85.133375,81.748625,79.374,77.56125,76.104125,74.89125,73.85575,72.95474999999999,71.74475,70.720875,69.836,69.0585,68.3665,67.903125,67.47225,67.069875,66.692625,66.33775,66.002875,65.686,65.3855,65.099625,64.827375,64.567375,64.31875,64.080625,63.852125,63.6325 +Offshore Wind - Class 6/Moderate,90.82724999999999,87.798875,85.634,83.95925,82.59875,81.456625,80.474625,79.61475,78.851,77.696125,76.71249999999999,75.8575,75.102375,74.427,73.97325000000001,73.55000000000001,73.15375,72.78125,72.43,72.09774999999999,71.782625,71.48325,71.197875,70.9255,70.66499999999999,70.415375,70.175875,69.94575,69.72425 +Offshore Wind - Class 6/Conservative,90.82724999999999,90.33200000000001,89.879625,89.46350000000001,89.07849999999999,88.720125,88.38525000000001,88.07112500000001,87.775125,86.941375,86.22662500000001,85.60175,85.047125,84.549,84.21300000000001,83.898875,83.60374999999999,83.32587500000001,83.06312500000001,82.814,82.57737499999999,82.351875,82.13675,81.93087500000001,81.73375,81.544375,81.36250000000001,81.187375,81.01862499999999 +Offshore Wind - Class 7/Advanced,91.0155,85.309875,81.91812499999999,79.538625,77.722125,76.262,75.046625,74.009,73.106,71.8935,70.8675,69.98075,69.20175,68.50825,68.043875,67.612125,67.209,66.830875,66.47525,66.13974999999999,65.82225,65.521,65.234625,64.96175,64.70125,64.452125,64.21350000000001,63.984500000000004,63.7645 +Offshore Wind - Class 7/Moderate,91.0155,87.981,85.81162499999999,84.13325,82.770125,81.625625,80.6415,79.779875,79.0145,77.85725000000001,76.87162500000001,76.01474999999999,75.25812499999999,74.58137500000001,74.12662499999999,73.7025,73.305375,72.932125,72.58012500000001,72.24725000000001,71.9315,71.6315,71.3455,71.072625,70.8115,70.561375,70.321375,70.09075,69.868875 +Offshore Wind - Class 7/Conservative,91.0155,90.51925,90.066,89.649125,89.263125,88.904125,88.568625,88.25375,87.957125,87.121625,86.405375,85.77925,85.2235,84.724375,84.38762499999999,84.07287500000001,83.77725,83.498625,83.235375,82.98575,82.74862499999999,82.52274999999999,82.30712499999998,82.100875,81.90325,81.71350000000001,81.53125,81.35575,81.18662499999999 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/R&D/TechLife/df_gcc.csv b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/TechLife/df_gcc.csv new file mode 100644 index 0000000..d9068d0 --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/TechLife/df_gcc.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,1084.6748,1011.5737,968.1176,937.6309,846.6146,760.3665,677.2534,663.9593,652.3908,636.8558,623.7108,612.3499,602.3685,593.4836,587.5348,582.003,576.8368,571.9935,567.4373,563.1382,559.0702,555.2112,551.5421,548.0461,544.7085,541.5166,538.4588,535.525,532.7062 +Offshore Wind - Class 1/Moderate,1234.5893,1201.4402,1177.7435,1159.41,1144.5186,1132.0167,1050.7188,970.758,891.8496,808.6611,727.3459,717.986,709.7201,702.3283,697.3608,692.7283,688.3901,684.3126,680.4676,676.831,673.3825,670.1043,666.9811,663.9995,661.1479,658.4158,655.7941,653.2745,650.8499 +Offshore Wind - Class 1/Conservative,1499.1441,1494.0767,1489.4483,1485.1908,1481.2505,1477.5845,1474.1581,1470.9427,1365.0321,1253.6184,1143.4223,1034.1461,925.5892,817.6094,814.1717,810.9567,807.9381,805.0939,802.4055,799.8571,797.4354,795.1286,792.9266,790.8206,788.8027,786.8661,785.0047,783.213,781.486 +Offshore Wind - Class 2/Advanced,998.0205,930.7594,890.775,862.7239,778.9788,699.621,623.1478,610.9158,600.2715,585.9776,573.8828,563.4295,554.2455,546.0704,540.5969,535.507,530.7535,526.2971,522.105,518.1492,514.4063,510.8556,507.4796,504.2628,501.1919,498.255,495.4415,492.7421,490.1484 +Offshore Wind - Class 2/Moderate,1135.9583,1105.4575,1083.654,1066.7851,1053.0833,1041.5803,966.7772,893.2044,820.6001,744.0574,669.2385,660.6263,653.0208,646.2195,641.6489,637.3864,633.3948,629.6431,626.1052,622.7592,619.5862,616.5698,613.6962,610.9528,608.329,605.8152,603.4029,601.0846,598.8537 +Offshore Wind - Class 2/Conservative,1379.3779,1374.7154,1370.4568,1366.5394,1362.9138,1359.5407,1356.3881,1353.4296,1255.9801,1153.4673,1052.0746,951.5285,851.6441,752.2909,749.1278,746.1696,743.3922,740.7752,738.3015,735.9568,733.7285,731.606,729.58,727.6422,725.7855,724.0036,722.2909,720.6423,719.0534 +Offshore Wind - Class 3/Advanced,1099.023,1024.9548,980.924,950.0339,857.8136,770.4247,686.2122,672.7422,661.0207,645.2802,631.9613,620.4501,610.3367,601.3343,595.3068,589.7018,584.4672,579.5598,574.9434,570.5874,566.4656,562.5556,558.8379,555.2957,551.914,548.6798,545.5816,542.609,539.7528 +Offshore Wind - Class 3/Moderate,1250.9205,1217.3329,1193.3228,1174.7467,1159.6583,1146.9911,1064.6178,983.5992,903.6471,819.3581,736.9673,727.4835,719.1083,711.6187,706.5856,701.8917,697.4961,693.3647,689.4688,685.7842,682.29,678.9685,675.8039,672.783,669.8936,667.1254,664.469,661.9161,659.4594 +Offshore Wind - Class 3/Conservative,1518.9749,1513.8404,1509.1509,1504.837,1500.8445,1497.1301,1493.6584,1490.4005,1383.0888,1270.2014,1158.5475,1047.8259,937.8329,828.4248,824.9416,821.6841,818.6256,815.7437,813.0197,810.4377,807.9839,805.6466,803.4155,801.2816,799.2371,797.2748,795.3888,793.5734,791.8236 +Offshore Wind - Class 4/Advanced,1214.6721,1132.8098,1084.1456,1050.0051,948.0805,851.4957,758.4216,743.5341,730.5792,713.1824,698.462,685.7394,674.5618,664.6121,657.9503,651.7555,645.9701,640.5463,635.4442,630.6297,626.0742,621.7528,617.6439,613.7289,609.9913,606.4168,602.9925,599.7071,596.5505 +Offshore Wind - Class 4/Moderate,1382.5536,1345.4316,1318.895,1298.3641,1281.688,1267.6878,1176.6465,1087.1024,998.737,905.5783,814.5176,804.0359,794.7794,786.5016,780.9389,775.7511,770.8929,766.3268,762.0209,757.9486,754.0867,750.4156,746.9181,743.5792,740.3858,737.3263,734.3903,731.5689,728.8536 +Offshore Wind - Class 4/Conservative,1678.8151,1673.1403,1667.9573,1663.1895,1658.7769,1654.6716,1650.8346,1647.2338,1528.6298,1403.8634,1280.4603,1158.0875,1036.5201,915.5991,911.7494,908.1491,904.7687,901.5836,898.573,895.7192,893.0073,890.424,887.9581,885.5997,883.34,881.1713,879.0867,877.0803,875.1464 +Offshore Wind - Class 5/Advanced,1403.7543,1309.149,1252.9094,1213.4544,1095.6637,984.044,876.4815,859.2766,844.3051,824.2001,807.1882,792.4853,779.5676,768.0691,760.3703,753.2113,746.5253,740.2572,734.3608,728.7969,723.5322,718.5381,713.7896,709.2651,704.9458,700.8149,696.8576,693.0607,689.4127 +Offshore Wind - Class 5/Moderate,1597.7692,1554.8686,1524.2011,1500.4743,1481.2023,1465.0228,1359.8095,1256.3265,1154.2056,1046.5454,941.3097,929.1963,918.499,908.9326,902.5039,896.5086,890.8942,885.6173,880.6411,875.9348,871.4718,867.2293,863.1873,859.3287,855.6382,852.1024,848.7094,845.4487,842.3108 +Offshore Wind - Class 5/Conservative,1940.1483,1933.5902,1927.6003,1922.0903,1916.9909,1912.2465,1907.8122,1903.6509,1766.5844,1622.3962,1479.7835,1338.3616,1197.8703,1058.1261,1053.6771,1049.5164,1045.6098,1041.9289,1038.4496,1035.1516,1032.0175,1029.0321,1026.1824,1023.4568,1020.8453,1018.339,1015.93,1013.6112,1011.3763 +Offshore Wind - Class 6/Advanced,1342.4978,1252.0208,1198.2354,1160.5021,1047.8515,941.1026,838.2339,821.7798,807.4616,788.234,771.9645,757.9031,745.5491,734.5524,727.1896,720.3429,713.9487,707.9541,702.315,696.9939,691.959,687.1828,682.6415,678.3145,674.1836,670.233,666.4483,662.8172,659.3283 +Offshore Wind - Class 6/Moderate,1528.0463,1487.0178,1457.6886,1434.9972,1416.5662,1401.0927,1300.4706,1201.5034,1103.8389,1000.8767,900.2332,888.6484,878.4178,869.269,863.1208,857.3871,852.0177,846.971,842.2121,837.7111,833.4429,829.3855,825.5199,821.8296,818.3002,814.9187,811.6738,808.5554,805.5544 +Offshore Wind - Class 6/Conservative,1855.4848,1849.2129,1843.4844,1838.2149,1833.3379,1828.8006,1824.5598,1820.5801,1689.4949,1551.5987,1415.2093,1279.9587,1145.5981,1011.952,1007.6971,1003.718,999.9819,996.4616,993.1341,989.9801,986.9827,984.1276,981.4022,978.7956,976.2981,973.9012,971.5973,969.3797,967.2423 +Offshore Wind - Class 7/Advanced,1477.7456,1378.1536,1318.9497,1277.415,1153.4156,1035.9125,922.6804,904.5687,888.808,867.6433,849.7348,834.2568,820.6583,808.5537,800.4491,792.9127,785.8743,779.2758,773.0686,767.2115,761.6693,756.4119,751.4131,746.6502,742.1032,737.7545,733.5886,729.5917,725.7513 +Offshore Wind - Class 7/Moderate,1681.9869,1636.825,1604.5411,1579.5637,1559.2758,1542.2435,1431.4844,1322.5469,1215.0433,1101.7083,990.9257,978.1739,966.9126,956.8421,950.0745,943.7631,937.8528,932.2977,927.0593,922.105,917.4067,912.9405,908.6855,904.6235,900.7385,897.0163,893.4445,890.012,886.7086 +Offshore Wind - Class 7/Conservative,2042.4126,2035.5089,2029.2032,2023.4028,2018.0346,2013.0401,2008.3721,2003.9915,1859.7003,1707.912,1557.7822,1408.906,1261.0095,1113.8995,1109.216,1104.8359,1100.7234,1096.8485,1093.1858,1089.714,1086.4147,1083.2719,1080.272,1077.4027,1074.6536,1072.0152,1069.4793,1067.0382,1064.6855 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/R&D/TechLife/df_lcoe.csv b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/TechLife/df_lcoe.csv new file mode 100644 index 0000000..bedff3f --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/TechLife/df_lcoe.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,103.40317651354756,93.83552332547741,88.38416017922718,84.68012161423933,77.14512207651676,70.26246556690451,63.83493200218667,62.371793297517186,61.119269551259265,59.444109522265805,58.047423377340834,56.847905060619134,55.7961322903013,54.875937924242514,54.25999214175378,53.68163573751737,53.15658739073624,52.660333920666694,52.18977615591292,51.76187369220304,51.344651093817355,50.955702663160864,50.58355269932716,50.23620015653551,49.89338196698751,49.5821776329635,49.27338216952091,48.97552322430973,48.696963592188766 +Offshore Wind - Class 1/Moderate,114.64277447823692,110.26843605207448,107.17467377121368,104.83154688589475,102.94620582856926,101.36552497904235,94.93759163414131,88.69251450397302,82.59834692215561,76.04503255897754,69.75834888242713,68.69565040491996,67.76718306947242,66.93707649058867,66.38653324626279,65.86826604726527,65.39153082866716,64.92674805364868,64.5103754477146,64.10101785789969,63.722551004411216,63.36031552296506,63.02551998078098,62.69161262336864,62.38258418527363,62.084919700486424,61.79775093688678,61.52028321453995,61.26401837997586 +Offshore Wind - Class 1/Conservative,134.47735921889574,133.80573968350197,133.17908336715539,132.61867354024565,132.11869828751352,131.61857783367836,131.17082156649968,130.74451588437614,122.71178430551302,113.98175123984052,105.42953172095388,97.01968713091945,88.74534034744399,80.54793276124373,80.14661961991082,79.76759104437512,79.40824923920212,79.08290995507494,78.77307286392417,78.4771648535127,78.19387263311494,77.92204842432068,77.66065868949272,77.42503354968763,77.18199514522918,76.96314233429182,76.7516952513619,76.54715617790619,76.34901069317019 +Offshore Wind - Class 2/Advanced,106.01405177298092,96.19879214096234,90.62623298835253,86.82470013159153,79.10557913141753,72.07670567539827,65.50269270407097,64.00267674108171,62.7078687600933,61.00120396781065,59.56979653079143,58.33017355121486,57.266279750484244,56.315573656810216,55.67926152771845,55.09253206581743,54.550348179553495,54.04850674960882,53.572815032316036,53.12061238143435,52.69997366610814,52.29829459077495,51.91389299291383,51.555403729105606,51.21121199213105,50.89014088810694,50.571197280992386,50.273300068817235,49.985726797890855 +Offshore Wind - Class 2/Moderate,117.49568950297652,113.01189172785763,109.85340116381433,107.4488237448314,105.49552008573006,103.90278278752436,97.29668513327927,90.92227281911892,84.70196181635406,78.00532080101459,71.58305386365147,70.48468437321498,69.52540724959758,68.68221202332577,68.1135412540072,67.57803230611043,67.08579308197058,66.61921822650528,66.18943092808139,65.78003162790098,65.38906654867124,65.01482270077555,64.65582895604554,64.3241415914059,64.00508926302182,63.69772299329296,63.4142339651626,63.12756378834895,62.850148842578676 +Offshore Wind - Class 2/Conservative,137.7574026386379,137.06152536265486,136.44204914659454,135.8613736158877,135.3139577666779,134.82514164681385,134.36134238026716,133.9490747763089,125.70969957244307,116.80386329751826,108.0550222580837,99.47618793229994,91.01527873724973,82.63410727830549,82.21963694346161,81.82800352536498,81.47437438829604,81.120824912188,80.80096778423605,80.51294726303242,80.22025893807148,79.9393580674789,79.68652750167739,79.42614173600404,79.19201354144016,78.96611668248077,78.74783273076154,78.5366447673733,78.33206116672389 +Offshore Wind - Class 3/Advanced,108.6767671785382,98.60418018454327,92.89787240353918,88.9859671098618,81.05436376661515,73.81130962886736,67.02053665744171,65.48460864429816,64.15867332392469,62.410908769520724,60.93271184478549,59.67539056111541,58.57404180004419,57.60053894809555,56.9602414693302,56.35926063003215,55.803898655712395,55.278895851533356,54.79176517476174,54.32868310844318,53.897872357973945,53.48650022020648,53.092862717326504,52.725685725958755,52.37316290404589,52.0442911872859,51.71764875609438,51.41253360463674,51.11797468650783 +Offshore Wind - Class 3/Moderate,120.53949971586692,115.92443141973561,112.69197283487777,110.23090393671558,108.25493218115861,106.60130710728096,99.7895592308201,93.21494494352262,86.79823193732322,79.89407101591772,73.25538542956205,72.14671647284591,71.16489096909069,70.30181660575016,69.70521226394418,69.17168897798348,68.66781212318085,68.19025024893195,67.73618100027308,67.31723571729322,66.91713327956954,66.53415904281538,66.18048818088617,65.84093188907978,65.51434318560045,65.19969388740037,64.89609788655122,64.60271912887605,64.33206653253986 +Offshore Wind - Class 3/Conservative,141.47373290100256,140.76143364993342,140.12736493309464,139.53298498705576,138.97268458495537,138.4723578407175,137.9975779599724,137.5755387540014,129.06645969575803,119.8489497283867,110.84484567584255,101.98854169989326,93.23274381139527,84.5808652446624,84.15683184250244,83.77443030750169,83.39442106743772,83.05078330225669,82.72348653296551,82.41081216610297,82.11140720680183,81.84174005588427,81.56534203157848,81.31657291937768,81.0594222242907,80.82829854737228,80.60499731028987,80.3889323162925,80.17959251290318 +Offshore Wind - Class 4/Advanced,114.24838110521867,103.67315607781485,97.6392159360819,93.55175013191412,85.11974353541112,77.41502297516234,70.20299455717144,68.59091618558783,67.2127609302768,65.36447400048014,63.81273914719288,62.492734736046714,61.33644698144766,60.31433750813546,59.63021338628464,58.99937853866747,58.416320679079476,57.86518869318631,57.353747438673736,56.86762212934644,56.41527860848558,55.9834051657535,55.57015208743075,55.184598533943195,54.81448421861797,54.45854986064112,54.12616713369733,53.805788041763016,53.49648558262602 +Offshore Wind - Class 4/Moderate,126.90319227137397,122.06197386135848,118.67068539967575,116.0635321803197,113.99067790892346,112.25588396262387,105.01431236136433,98.021740726631,91.19507456394497,83.83983402811059,76.79868100693021,75.6202363694469,74.6064114420499,73.68591005163782,73.07561264465832,72.50099116979244,71.97262141666842,71.47190822653859,70.99585436251398,70.5564890521087,70.13696709822983,69.7354234081679,69.36449676436098,69.00841264924702,68.6518263956897,68.32194563423903,68.01759724526241,67.70996849620815,67.42613837543686 +Offshore Wind - Class 4/Conservative,149.23521277575261,148.48811014191514,147.82300240690753,147.1995631862773,146.61184633276952,146.08700569500212,145.58900055890757,145.11464533687464,136.07628225322705,126.26349860464973,116.67479859510756,107.21812028329768,97.91358539417944,88.69499646202566,88.25059996427139,87.83076576550378,87.4514768348935,87.07254160086875,86.7295601336246,86.4019484166787,86.10673807951369,85.80559397151623,85.5159726912103,85.2552329363402,85.00409894117016,84.74366763771036,84.5096096310058,84.28317578443647,84.0638282315039 +Offshore Wind - Class 5/Advanced,122.31674512690603,110.98305535160215,104.54385828818047,100.13629420311594,91.08308445914793,82.7919815384588,75.03092627519108,73.29552806315105,71.81251850454879,69.83817276593287,68.18245591858212,66.76227647111853,65.51838654149418,64.43205855754218,63.696109436013444,63.03028586896406,62.40315971319786,61.81031917001058,61.26030167713064,60.749582045848925,60.263133116542974,59.798609369113656,59.35408648737088,58.939557331399484,58.541563268768826,58.17033609704586,57.81301302486293,57.457120808624865,57.12464614473925 +Offshore Wind - Class 5/Moderate,135.96949469987382,130.78086022698892,127.15477111461311,124.37264200756894,122.139381204353,120.2705787721266,112.48640059748553,104.94596307082189,97.58493787054958,89.69499840766248,82.08516271446285,80.83576827651711,79.74639099610286,78.75698199731805,78.10117911309025,77.5000862057043,76.93232969313868,76.3941707494562,75.89851722678983,75.41043486168665,74.97548635391192,74.54383726307165,74.14541274398472,73.74731163596985,73.37940430777032,73.04031973383955,72.69818740834477,72.36755540126478,72.06274957211477 +Offshore Wind - Class 5/Conservative,160.06257982323848,159.25742430189297,158.54107354073116,157.86933247806755,157.27109292013563,156.70571538443482,156.16904105378356,155.65773345361944,145.90740662530177,135.32345244927194,124.98218499361708,114.80889396197291,104.7496345024802,94.82974646582429,94.35230841347854,93.90119999147954,93.4939767739193,93.10722264799024,92.7387699392199,92.38677075004979,92.04963958414056,91.72606006028552,91.43499311039473,91.15508354619635,90.86545732802337,90.60537852098241,90.35406289805076,90.1108853587907,89.87524664194508 +Offshore Wind - Class 6/Advanced,151.57914245388108,137.5415054757264,129.57908184109573,124.12518401747624,112.92394234329005,102.71277912685092,93.11155467065741,90.97949338781032,89.13279475846593,86.68837259445581,84.63587013503847,82.86789330877194,81.34900052644272,79.9967324167511,79.07628794298193,78.25179337697593,77.47525410000767,76.74115818604872,76.06440172119738,75.42118116043825,74.80819856188074,74.24157684157879,73.69949920911166,73.17992895321659,72.69941203798436,72.21922916906414,71.77476521810102,71.34623393013428,70.93247091630786 +Offshore Wind - Class 6/Moderate,168.40051928877315,162.00473722506405,157.5007642417297,154.0664306701488,151.27316630428544,149.0014890378553,139.38479116740885,130.05115721816006,120.98486175377504,111.22693677477008,101.85387667936533,100.30910072976889,98.94732845207037,97.73646536287318,96.93566974374956,96.15583188499721,95.46982702481276,94.7944921317495,94.1775754819088,93.58982927333297,93.02842687990695,92.51597769530541,92.00013614411034,91.52893515619213,91.0757767024326,90.63921693856,90.21802862504043,89.81108824452156,89.41736520029232 +Offshore Wind - Class 6/Conservative,198.085303511816,197.12665867222313,196.23343761688244,195.39561422884316,194.6611548911612,193.9117209795076,193.25369721515344,192.682197805657,180.6282064332926,167.5680429084793,154.829055104627,142.2645445591211,129.88190789342104,117.6497216663292,117.06178958739874,116.50648298707574,115.97987873656687,115.51155914448958,115.0657898435431,114.60796474784725,114.20104520001867,113.81078637155835,113.43580717512317,113.07474850852553,112.75830661907018,112.4218010506707,112.09631365381182,111.81241510947115,111.50647426325375 +Offshore Wind - Class 7/Advanced,207.27487203177816,188.12046876290154,177.1772424361006,169.72963233773453,154.277382773427,140.21700413866765,126.9770050181829,124.05379230774798,121.54059293678205,118.20284403733176,115.38887078146716,112.98218815491998,110.90425804845528,109.02596852526973,107.80063753568298,106.65059598404252,105.60212477826313,104.61135606386507,103.67211812875085,102.81338065086754,101.96162132576174,101.18122816926895,100.43460357678974,99.75189902362303,99.06409523807945,98.43490184902826,97.82925527743708,97.2453723291569,96.681709007605 +Offshore Wind - Class 7/Moderate,230.53019520292176,221.75553255389153,215.5952487352002,210.92782694545394,207.11266987949128,204.00533126251526,190.75541857193193,177.90615136953608,165.38696167366115,151.91529089484433,138.9961050715232,136.8694786909532,135.00466453556695,133.35715047186085,132.255456822636,131.21828937260364,130.237996967807,129.35387376509036,128.46873387016404,127.66914733092793,126.90548634530958,126.21893543571655,125.51734725626426,124.88691969688244,124.23730749724523,123.65413556855917,123.09181424575192,122.50590918035053,121.98109544681712 +Offshore Wind - Class 7/Conservative,271.56900182434714,270.2657309306486,269.0517297951389,267.91332881308534,266.8396439509868,265.9214950780064,264.95277526229955,264.1259251170608,247.502206434658,229.57148295261567,211.94452552734612,194.56182299130535,177.4486033661073,160.55723432934795,159.77228823089519,159.0317177638089,158.33020397290286,157.66341463535724,157.02777022588305,156.42007333961024,155.83774526256357,155.33549626464767,154.79695858559782,154.33431319172703,153.88899170664206,153.403336835444,152.98896731498272,152.58827589623044,152.20035114785992 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/R&D/TechLife/df_occ.csv b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/TechLife/df_occ.csv new file mode 100644 index 0000000..045f8f4 --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/TechLife/df_occ.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,3842.3701,3583.4153,3429.4759,3321.4792,2999.0614,2693.5348,2399.1137,2352.0203,2311.0401,2256.0086,2209.4435,2169.1984,2133.8401,2102.3662,2081.2931,2061.6972,2043.3962,2026.2391,2010.0994,1994.87,1980.4595,1966.7894,1953.7918,1941.4075,1929.5845,1918.2773,1907.4453,1897.0526,1887.0671 +Offshore Wind - Class 1/Moderate,4373.4293,4256.0015,4172.0581,4107.113,4054.3614,4010.0748,3722.0837,3438.8291,3159.3029,2864.6143,2576.5622,2543.4053,2514.1243,2487.9392,2470.3425,2453.932,2438.5643,2424.1202,2410.4995,2397.6174,2385.4012,2373.7884,2362.7248,2352.1629,2342.0612,2332.383,2323.0957,2314.1705,2305.5813 +Offshore Wind - Class 1/Conservative,5310.5928,5292.6419,5276.2463,5261.1643,5247.2061,5234.2197,5222.0821,5210.6919,4835.5121,4440.8387,4050.4779,3663.3763,3278.8224,2896.3131,2884.1352,2872.7465,2862.0533,2851.9778,2842.4543,2833.4271,2824.8483,2816.6767,2808.8763,2801.4159,2794.2678,2787.4076,2780.8136,2774.4665,2768.3491 +Offshore Wind - Class 2/Advanced,3835.3896,3576.9052,3423.2455,3315.445,2993.6129,2688.6414,2394.7552,2347.7473,2306.8416,2251.91,2205.4296,2165.2576,2129.9635,2098.5468,2077.512,2057.9517,2039.6839,2022.558,2006.4476,1991.2459,1976.8616,1963.2163,1950.2423,1937.8805,1926.079,1914.7923,1903.98,1893.6062,1883.6388 +Offshore Wind - Class 2/Moderate,4365.4841,4248.2695,4164.4787,4099.6515,4046.9958,4002.7896,3715.3218,3432.5817,3153.5634,2859.4101,2571.8813,2538.7847,2509.5568,2483.4194,2465.8546,2449.4739,2434.1341,2419.7162,2406.1203,2393.2616,2381.0676,2369.4759,2358.4324,2347.8897,2337.8063,2328.1457,2318.8753,2309.9663,2301.3928 +Offshore Wind - Class 2/Conservative,5300.945,5283.0267,5266.6609,5251.6063,5237.6734,5224.7107,5212.5951,5201.2255,4826.7274,4432.7709,4043.1193,3656.721,3272.8657,2891.0513,2878.8956,2867.5275,2856.8538,2846.7966,2837.2904,2828.2796,2819.7164,2811.5596,2803.7734,2796.3265,2789.1914,2782.3436,2775.7617,2769.4261,2763.3198 +Offshore Wind - Class 3/Advanced,3919.2247,3655.0904,3498.0719,3387.915,3059.0483,2747.4105,2447.1005,2399.0651,2357.2652,2301.133,2253.6366,2212.5865,2176.5209,2144.4175,2122.9229,2102.935,2084.268,2066.7677,2050.3052,2034.7712,2020.0724,2006.1289,1992.8713,1980.2393,1968.1799,1956.6464,1945.5978,1934.9972,1924.812 +Offshore Wind - Class 3/Moderate,4460.9062,4341.1295,4255.5072,4189.263,4135.4563,4090.2838,3796.5324,3507.6122,3222.495,2921.912,2628.0983,2594.2782,2564.4115,2537.7027,2519.7541,2503.0153,2487.3402,2472.6071,2458.714,2445.5743,2433.1137,2421.2687,2409.9837,2399.2106,2388.9068,2379.035,2369.562,2360.4583,2351.6973 +Offshore Wind - Class 3/Conservative,5416.8147,5398.5047,5381.7812,5366.3976,5352.1601,5338.914,5326.5336,5314.9155,4932.2315,4529.6638,4131.4951,3736.6508,3344.405,2954.2448,2941.8234,2930.2068,2919.2998,2909.0227,2899.3088,2890.101,2881.3506,2873.0155,2865.0592,2857.4495,2850.1584,2843.161,2836.4351,2829.9611,2823.7213 +Offshore Wind - Class 4/Advanced,4175.3368,3893.9419,3726.6627,3609.3073,3258.9499,2926.9473,2607.0127,2555.8384,2511.307,2451.5066,2400.9064,2357.1738,2318.7514,2284.5501,2261.6509,2240.3569,2220.47,2201.8262,2184.2878,2167.7387,2152.0794,2137.2247,2123.1008,2109.6433,2096.7958,2084.5087,2072.738,2061.4447,2050.5939 +Offshore Wind - Class 4/Moderate,4752.4159,4624.8121,4533.5946,4463.0214,4405.6986,4357.5743,4044.6269,3736.8264,3433.0774,3112.8521,2799.8383,2763.8082,2731.9898,2703.5356,2684.4141,2666.5814,2649.882,2634.1862,2619.3852,2605.3868,2592.112,2579.4929,2567.4705,2555.9933,2545.0162,2534.4994,2524.4073,2514.7087,2505.3752 +Offshore Wind - Class 4/Conservative,5770.7908,5751.2843,5733.468,5717.079,5701.9112,5687.7995,5674.6101,5662.2328,5254.5412,4825.6667,4401.4786,3980.8321,3562.954,3147.2978,3134.0646,3121.6889,3110.0691,3099.1205,3088.7718,3078.9623,3069.6401,3060.7603,3052.284,3044.1771,3036.4095,3028.9549,3021.7895,3014.8924,3008.2448 +Offshore Wind - Class 5/Advanced,4263.1798,3975.8648,3805.0662,3685.2419,3327.5134,2988.5261,2661.8605,2609.6095,2564.1412,2503.0827,2451.418,2406.7653,2367.5346,2332.6137,2309.2328,2287.4907,2267.1854,2248.1494,2230.2421,2213.3447,2197.356,2182.1888,2167.7677,2154.0271,2140.9093,2128.3637,2116.3454,2104.8145,2093.7354 +Offshore Wind - Class 5/Moderate,4852.3998,4722.1114,4628.9748,4556.9169,4498.3881,4449.2513,4129.7199,3815.4438,3505.3043,3178.3419,2858.7428,2821.9547,2789.4668,2760.4141,2740.8902,2722.6824,2705.6317,2689.6056,2674.4933,2660.2003,2646.6462,2633.7616,2621.4863,2609.7677,2598.5597,2587.8215,2577.5172,2567.6145,2558.0846 +Offshore Wind - Class 5/Conservative,5892.1998,5872.2829,5854.0918,5837.358,5821.8711,5807.4625,5793.9956,5781.3579,5365.0891,4927.1917,4494.0793,4064.583,3637.9134,3213.5123,3200.0008,3187.3647,3175.5005,3164.3215,3153.755,3143.7392,3134.2208,3125.1543,3116.4996,3108.2222,3100.2912,3092.6796,3085.3635,3078.3213,3071.5339 +Offshore Wind - Class 6/Advanced,4118.311,3840.7593,3675.7647,3560.0122,3214.4398,2886.9717,2571.4067,2520.9313,2477.0081,2418.0245,2368.1153,2324.98,2287.0824,2253.3482,2230.7618,2209.7586,2190.1433,2171.7541,2154.4553,2138.1321,2122.6868,2108.035,2094.1039,2080.8302,2068.1582,2056.0389,2044.429,2033.29,2022.5874 +Offshore Wind - Class 6/Moderate,4687.5084,4561.6474,4471.6757,4402.0665,4345.5265,4298.0594,3989.3862,3685.7896,3386.1892,3070.3374,2761.5987,2726.0607,2694.6768,2666.6113,2647.7509,2630.1618,2613.6905,2598.209,2583.6102,2569.803,2556.7095,2544.2627,2532.4045,2521.0841,2510.257,2499.8837,2489.9295,2480.3633,2471.1573 +Offshore Wind - Class 6/Conservative,5691.9745,5672.7345,5655.1615,5638.9964,5624.0357,5610.1167,5597.1074,5584.8992,5182.7758,4759.7588,4341.3641,3926.4628,3514.2919,3104.3126,3091.2602,3079.0536,3067.5925,3056.7934,3046.586,3036.9105,3027.7156,3018.9571,3010.5966,3002.6004,2994.9389,2987.586,2980.5185,2973.7157,2967.1589 +Offshore Wind - Class 7/Advanced,4314.3319,4023.5694,3850.7215,3729.4595,3367.4388,3024.3841,2693.799,2640.921,2594.9072,2533.1161,2480.8315,2435.643,2395.9416,2360.6017,2336.9402,2314.9373,2294.3884,2275.1239,2257.0017,2239.9017,2223.7211,2208.3719,2193.7778,2179.8723,2166.5971,2153.901,2141.7385,2130.0693,2118.8572 +Offshore Wind - Class 7/Moderate,4910.6216,4778.77,4684.5158,4611.5934,4552.3623,4502.6359,4179.2706,3861.2236,3547.363,3216.4775,2893.0436,2855.8141,2822.9364,2793.5351,2773.777,2755.3507,2738.0953,2721.877,2706.5833,2692.1189,2678.4022,2665.363,2652.9404,2641.0812,2629.7387,2618.8717,2608.4437,2598.4222,2588.778 +Offshore Wind - Class 7/Conservative,5962.8977,5942.7419,5924.3324,5907.3979,5891.7251,5877.1437,5863.5152,5850.7259,5429.4625,4986.3109,4548.0017,4113.3522,3681.5631,3252.0698,3238.3962,3225.6085,3213.6019,3202.2888,3191.5956,3181.4595,3171.827,3162.6516,3153.8932,3145.5163,3137.4902,3129.7874,3122.3834,3115.2568,3108.3879 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/R&D/TechLife/df_tc.csv b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/TechLife/df_tc.csv new file mode 100644 index 0000000..055bed5 --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/TechLife/df_tc.csv @@ -0,0 +1,31 @@ +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799 +10 year CRF/Moderate,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799 +10 year CRF/Conservative,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799 +ITC Schedule/*,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541 +PVD/Moderate,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541 +PVD/Conservative,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541 +PFF/Advanced,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125 +PFF/Moderate,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125 +PFF/Conservative,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087 +2/nan,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022 +3/nan,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777 +4/nan,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383 +5/nan,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675 +6/nan,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523 +Year (Moderate)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087 +2/nan,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022 +3/nan,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777 +4/nan,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383 +5/nan,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675 +6/nan,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523 +Year (Conservative)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087 +2/nan,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/R&D/TechLife/df_vom.csv b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/TechLife/df_vom.csv new file mode 100644 index 0000000..90cc094 --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/TechLife/df_vom.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/R&D/df_cff.csv b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/df_cff.csv new file mode 100644 index 0000000..131c998 --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/df_cff.csv @@ -0,0 +1,4 @@ +Construction Finance Factor,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CFF/Advanced,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348 +CFF/Moderate,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348 +CFF/Conservative,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/R&D/df_just_wacc.csv b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/df_just_wacc.csv new file mode 100644 index 0000000..55043ed --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/df_just_wacc.csv @@ -0,0 +1,7 @@ +WACC Type,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +WACC Nominal - Advanced,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509 +WACC Nominal - Moderate,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509 +WACC Nominal - Conservative,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509 +WACC Real - Advanced,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936 +WACC Real - Moderate,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936 +WACC Real - Conservative,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/R&D/df_wacc.csv b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/df_wacc.csv new file mode 100644 index 0000000..f1eeab4 --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/R&D/df_wacc.csv @@ -0,0 +1,25 @@ +WACC,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Inflation Rate,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 +Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Calculated Interest Rate Real - Advanced,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Moderate,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Conservative,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Interest During Construction - Nominal,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Rate of Return on Equity Nominal - Advanced,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Rate of Return on Equity Nominal - Moderate,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Rate of Return on Equity Nominal - Conservative,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Calculated Rate of Return on Equity Real - Advanced,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Calculated Rate of Return on Equity Real - Moderate,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Calculated Rate of Return on Equity Real - Conservative,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Debt Fraction - Advanced,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569 +Debt Fraction - Moderate,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569 +Debt Fraction - Conservative,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569 +Tax Rate (Federal and State),0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574 +WACC Nominal - Advanced,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509 +WACC Nominal - Moderate,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509 +WACC Nominal - Conservative,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509 +WACC Real - Advanced,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936 +WACC Real - Moderate,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936 +WACC Real - Conservative,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936 diff --git a/tests/data/Fixed-Bottom_Offshore_Wind/df_ncf.csv b/tests/data/Fixed-Bottom_Offshore_Wind/df_ncf.csv new file mode 100644 index 0000000..6b75c07 --- /dev/null +++ b/tests/data/Fixed-Bottom_Offshore_Wind/df_ncf.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,0.4687,0.4822,0.4903,0.4959,0.5002,0.5037,0.5065,0.509,0.5111,0.514,0.5164,0.5185,0.5204,0.522,0.5231,0.5242,0.5251,0.526,0.5269,0.5276,0.5284,0.5291,0.5298,0.5304,0.5311,0.5316,0.5322,0.5328,0.5333 +Offshore Wind - Class 1/Moderate,0.4687,0.4736,0.4772,0.4799,0.4821,0.484,0.4855,0.4869,0.4882,0.4901,0.4917,0.4931,0.4943,0.4954,0.4961,0.4968,0.4974,0.4981,0.4986,0.4992,0.4997,0.5002,0.5006,0.5011,0.5015,0.5019,0.5023,0.5027,0.503 +Offshore Wind - Class 1/Conservative,0.4687,0.4693,0.4699,0.4704,0.4708,0.4713,0.4717,0.4721,0.4724,0.4734,0.4743,0.4751,0.4757,0.4763,0.4767,0.4771,0.4775,0.4778,0.4781,0.4784,0.4787,0.479,0.4793,0.4795,0.4798,0.48,0.4802,0.4804,0.4806 +Offshore Wind - Class 2/Advanced,0.4501,0.4631,0.4708,0.4762,0.4804,0.4837,0.4864,0.4888,0.4909,0.4936,0.4959,0.498,0.4997,0.5013,0.5024,0.5034,0.5043,0.5051,0.5059,0.5067,0.5074,0.5081,0.5088,0.5094,0.51,0.5105,0.5111,0.5116,0.5121 +Offshore Wind - Class 2/Moderate,0.4501,0.4548,0.4582,0.4608,0.463,0.4647,0.4663,0.4676,0.4688,0.4706,0.4721,0.4735,0.4747,0.4757,0.4764,0.4771,0.4777,0.4783,0.4788,0.4793,0.4798,0.4803,0.4808,0.4812,0.4816,0.482,0.4823,0.4827,0.4831 +Offshore Wind - Class 2/Conservative,0.4501,0.4507,0.4512,0.4517,0.4522,0.4526,0.453,0.4533,0.4537,0.4546,0.4555,0.4562,0.4568,0.4574,0.4578,0.4582,0.4585,0.4589,0.4592,0.4594,0.4597,0.46,0.4602,0.4605,0.4607,0.4609,0.4611,0.4613,0.4615 +Offshore Wind - Class 3/Advanced,0.4523,0.4654,0.4731,0.4786,0.4827,0.486,0.4888,0.4912,0.4933,0.496,0.4984,0.5004,0.5022,0.5038,0.5048,0.5058,0.5067,0.5076,0.5084,0.5092,0.5099,0.5106,0.5113,0.5119,0.5125,0.513,0.5136,0.5141,0.5146 +Offshore Wind - Class 3/Moderate,0.4523,0.4571,0.4605,0.4631,0.4652,0.467,0.4686,0.4699,0.4711,0.4729,0.4745,0.4758,0.477,0.478,0.4788,0.4794,0.48,0.4806,0.4812,0.4817,0.4822,0.4827,0.4831,0.4835,0.4839,0.4843,0.4847,0.4851,0.4854 +Offshore Wind - Class 3/Conservative,0.4523,0.4529,0.4534,0.4539,0.4544,0.4548,0.4552,0.4555,0.4559,0.4569,0.4577,0.4584,0.4591,0.4597,0.4601,0.4604,0.4608,0.4611,0.4614,0.4617,0.462,0.4622,0.4625,0.4627,0.463,0.4632,0.4634,0.4636,0.4638 +Offshore Wind - Class 4/Advanced,0.4554,0.4685,0.4764,0.4818,0.486,0.4894,0.4922,0.4946,0.4966,0.4994,0.5018,0.5038,0.5056,0.5072,0.5083,0.5093,0.5102,0.5111,0.5119,0.5127,0.5134,0.5141,0.5148,0.5154,0.516,0.5166,0.5171,0.5176,0.5181 +Offshore Wind - Class 4/Moderate,0.4554,0.4602,0.4636,0.4663,0.4684,0.4702,0.4718,0.4731,0.4743,0.4762,0.4777,0.4791,0.4802,0.4813,0.482,0.4827,0.4833,0.4839,0.4845,0.485,0.4855,0.486,0.4864,0.4868,0.4873,0.4877,0.488,0.4884,0.4887 +Offshore Wind - Class 4/Conservative,0.4554,0.456,0.4565,0.457,0.4575,0.4579,0.4583,0.4587,0.459,0.46,0.4608,0.4616,0.4622,0.4628,0.4632,0.4636,0.4639,0.4643,0.4646,0.4649,0.4651,0.4654,0.4657,0.4659,0.4661,0.4664,0.4666,0.4668,0.467 +Offshore Wind - Class 5/Advanced,0.4438,0.4566,0.4642,0.4696,0.4736,0.4769,0.4796,0.482,0.484,0.4867,0.489,0.491,0.4928,0.4943,0.4954,0.4963,0.4972,0.4981,0.4989,0.4996,0.5003,0.501,0.5017,0.5023,0.5029,0.5034,0.5039,0.5045,0.505 +Offshore Wind - Class 5/Moderate,0.4438,0.4485,0.4518,0.4544,0.4565,0.4583,0.4598,0.4611,0.4623,0.464,0.4656,0.4669,0.468,0.4691,0.4698,0.4704,0.471,0.4716,0.4721,0.4727,0.4731,0.4736,0.474,0.4745,0.4749,0.4752,0.4756,0.476,0.4763 +Offshore Wind - Class 5/Conservative,0.4438,0.4444,0.4449,0.4454,0.4458,0.4462,0.4466,0.447,0.4473,0.4483,0.4491,0.4498,0.4505,0.451,0.4514,0.4518,0.4521,0.4524,0.4527,0.453,0.4533,0.4536,0.4538,0.454,0.4543,0.4545,0.4547,0.4549,0.4551 +Offshore Wind - Class 6/Advanced,0.3471,0.3571,0.363,0.3672,0.3704,0.3729,0.3751,0.3769,0.3785,0.3806,0.3824,0.384,0.3853,0.3865,0.3874,0.3881,0.3888,0.3895,0.3901,0.3907,0.3913,0.3918,0.3923,0.3928,0.3932,0.3937,0.3941,0.3945,0.3949 +Offshore Wind - Class 6/Moderate,0.3471,0.3507,0.3533,0.3553,0.357,0.3583,0.3595,0.3606,0.3615,0.3629,0.3641,0.3651,0.366,0.3668,0.3673,0.3679,0.3683,0.3688,0.3692,0.3696,0.37,0.3703,0.3707,0.371,0.3713,0.3716,0.3719,0.3722,0.3725 +Offshore Wind - Class 6/Conservative,0.3471,0.3475,0.3479,0.3483,0.3486,0.349,0.3493,0.3495,0.3498,0.3506,0.3512,0.3518,0.3523,0.3527,0.353,0.3533,0.3536,0.3538,0.354,0.3543,0.3545,0.3547,0.3549,0.3551,0.3552,0.3554,0.3556,0.3557,0.3559 +Offshore Wind - Class 7/Advanced,0.2663,0.2739,0.2785,0.2817,0.2842,0.2861,0.2878,0.2892,0.2904,0.292,0.2934,0.2946,0.2956,0.2966,0.2972,0.2978,0.2983,0.2988,0.2993,0.2997,0.3002,0.3006,0.301,0.3013,0.3017,0.302,0.3023,0.3026,0.3029 +Offshore Wind - Class 7/Moderate,0.2663,0.2691,0.2711,0.2726,0.2739,0.2749,0.2758,0.2766,0.2773,0.2784,0.2793,0.2801,0.2808,0.2814,0.2818,0.2822,0.2826,0.2829,0.2833,0.2836,0.2839,0.2841,0.2844,0.2846,0.2849,0.2851,0.2853,0.2856,0.2858 +Offshore Wind - Class 7/Conservative,0.2663,0.2666,0.2669,0.2672,0.2675,0.2677,0.268,0.2682,0.2684,0.2689,0.2694,0.2699,0.2703,0.2706,0.2708,0.271,0.2712,0.2714,0.2716,0.2718,0.272,0.2721,0.2723,0.2724,0.2725,0.2727,0.2728,0.2729,0.273 diff --git a/tests/data/Fixed_Offshore_Wind/Market/20/df_capex.csv b/tests/data/Fixed_Offshore_Wind/Market/20/df_capex.csv new file mode 100644 index 0000000..b019daf --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/Market/20/df_capex.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,5462.550832369848,5094.404759063653,4875.5549262092645,4722.020175198692,4263.651146110876,3829.295613124674,3410.728337949633,3343.7774992451323,3285.5174365197136,3207.2812724221576,3141.08145831941,3083.8665548677945,3033.5990170228683,2988.8537384617885,2958.8949081013798,2931.03615273454,2905.0183721997228,2880.626813817036,2857.6815376796812,2836.0305427943017,2815.5436693022525,2796.109383287182,2777.6312289765,2760.02494615507,2743.21658539724,2727.1416211172086,2711.7421798514206,2696.967261995978,2682.7713005134847 +Offshore Wind - Class 1/Moderate,6217.537549003377,6050.594891259246,5931.2557072685795,5838.925802633735,5763.930885101322,5700.97021105834,5291.544282275952,4888.852075107402,4491.460278945741,4072.51283498425,3663.0000960065295,3615.862270810396,3574.2345093406543,3537.008235424742,3511.991599288189,3488.66149787881,3466.8138219123107,3446.2791640087826,3426.9151687521285,3408.6011001235547,3391.233850228222,3374.724391496717,3358.9956701796727,3343.980167236275,3329.6190113846337,3315.8598725964,3302.656518621953,3289.967817172063,3277.756959836958 +Offshore Wind - Class 1/Conservative,7549.867055466588,7524.346964544596,7501.037928189001,7479.5964751544225,7459.752640146307,7441.2903400603145,7424.034734950038,7407.84169550011,6874.463003342234,6313.370793819921,5758.409845373221,5208.082210940681,4661.376657071959,4117.577748019326,4100.26493465772,4084.0740017131716,4068.8719067407287,4054.548002773674,4041.008827494427,4028.175109779539,4015.978997982083,4004.3617316888726,3993.272200427305,3982.66605671573,3972.5038312954784,3962.750933130862,3953.3765407221345,3944.3531586306726,3935.6561740041584 +Offshore Wind - Class 2/Advanced,5358.739142998236,4997.589328397251,4782.898624109471,4632.281715654107,4182.623529780819,3756.522615291665,3345.909947900305,3280.231438444361,3223.078621467056,3146.329206691839,3081.3876415122254,3025.26002744198,2975.9477343518092,2932.0528187513814,2902.663410055368,2875.334052750732,2849.810635767615,2825.882619436882,2803.3735007815626,2782.133828788493,2762.0364370540406,2742.9714546924165,2724.8444215677036,2707.5726296266243,2691.083792474087,2675.3142714739247,2660.2075235870307,2645.713436159141,2631.787107365084 +Offshore Wind - Class 2/Moderate,6099.377897155915,5935.607747380369,5818.536715338725,5727.961307946685,5654.391607605821,5592.627539486479,5190.982487228406,4795.942992362201,4406.103572325649,3995.1177208761983,3593.3875214533555,3547.1455153865654,3506.308802120767,3469.790092274592,3445.2488611413337,3422.362012811054,3400.929540141509,3380.7851400765067,3361.7891180488486,3343.823177151232,3326.785983388085,3310.5901722205545,3295.16046379854,3280.4303368995647,3266.3420289287787,3252.8444294135797,3239.891971316572,3227.4444092981566,3215.4657110294934 +Offshore Wind - Class 2/Conservative,7406.3874307080805,7381.352390366644,7358.4863853527395,7337.4523748058255,7317.985493391741,7299.874203623014,7282.946548139545,7267.061169343569,6743.818981066585,6193.3899017697695,5648.975449671825,5109.10650357437,4572.7905668380645,4039.326284040601,4022.3425289928423,4006.4591458335417,3991.546085572757,3977.494364274333,3964.21240438866,3951.6227086915546,3939.658312485724,3928.26178578243,3917.383126796111,3906.9784315199345,3897.0093393822713,3887.441702822251,3878.245587289759,3869.393608214876,3860.8620396949195 +Offshore Wind - Class 3/Advanced,5563.666194857099,5188.705465783053,4965.804712217284,4809.427731107721,4342.574030961793,3900.178299552324,3473.8631867267977,3405.6729467788646,3346.3344641684057,3266.6501330575466,3199.2249980367915,3140.950965854653,3089.752906975992,3044.179439195086,3013.6660435766357,2985.291526998198,2958.792132812655,2933.9490061980596,2910.5791029239003,2888.527317673103,2867.6611623442363,2847.867218252979,2829.0469231213624,2811.114797178504,2793.9954497055987,2777.6226920862823,2761.9383182508886,2746.889887302366,2732.431056122389 +Offshore Wind - Class 3/Moderate,6332.62824425191,6162.59523224895,6041.0472110659675,5947.008043619602,5870.624939042819,5806.498813182058,5389.494232391682,4979.34787876988,4574.600276695524,4147.897677749075,3730.8046237328062,3682.7941509664915,3640.395852003069,3602.4805290910094,3577.0010161147275,3553.2388593653677,3530.9867343662136,3510.0719076762357,3490.3494738991394,3471.696590510754,3454.00771050475,3437.1928084933766,3421.172724221887,3405.879495174652,3391.252365301811,3377.238561100198,3363.790852501856,3350.8673311366247,3338.4304125138055 +Offshore Wind - Class 3/Conservative,7689.620050473284,7663.627437134304,7639.887121519657,7618.048758524303,7597.837393762009,7579.033507198603,7561.458489351737,7544.965660925851,7001.713778059379,6430.2353883344795,5865.001678369514,5304.48731653311,4747.661667351704,4193.796766914002,4176.163542997469,4159.672821076962,4144.189452202149,4129.6002394261195,4115.8105008755465,4102.73930239642,4090.317351048657,4078.4849994694414,4067.19036110524,4056.387758049952,4046.037499307501,4036.103996023863,4026.5560940931773,4017.3657437332995,4008.5077777483943 +Offshore Wind - Class 4/Advanced,5975.833019742907,5573.094469456032,5333.680820228931,5165.719279093875,4664.280086695629,4189.110790265383,3731.213396644922,3657.97153506216,3594.2372192017824,3508.6496839396987,3436.2295811919234,3373.638432539796,3318.6475552929614,3269.697913733989,3236.9240161071007,3206.4475397671245,3177.98499343761,3151.3015572032164,3126.2003282454148,3102.5147817706065,3080.1028949688057,3058.8426013967687,3038.628132310759,3019.367466686351,3000.9797812382362,2983.394230864478,2966.5477312724283,2950.3845155039116,2934.854692642071 +Offshore Wind - Class 4/Moderate,6801.761183217273,6619.1318233949605,6488.579378668923,6387.573443592643,6305.531822094643,6236.6551939994615,5788.758157491227,5348.227348553873,4913.495194579753,4455.1817107127035,4007.1895488563277,3955.6225189303327,3910.0833095790017,3869.359017179189,3841.99196451515,3816.4694344816667,3792.568802720853,3770.1046967594084,3748.921124330627,3728.886373414007,3709.887136193929,3691.8264025542844,3674.6196905425268,3658.1932724704134,3642.4826227521417,3627.430754873791,3612.986669231462,3599.105907474802,3585.7475590519857 +Offshore Wind - Class 4/Conservative,8259.281523874955,8231.363342882703,8205.864317014495,8182.408047019821,8160.699511276999,8140.502559446241,8121.625610406816,8103.9108979927505,7520.413786396996,6906.599295051689,6299.492027699934,5697.453566632146,5099.377331312438,4504.481143033195,4485.541553175938,4467.829169004659,4451.198641648249,4435.528791613096,4420.717508822699,4406.677872213025,4393.335821489715,4380.626831066969,4368.49535572402,4356.89261323105,4345.775475662155,4335.106247657932,4324.850892526213,4314.979697454295,4305.465499609663 +Offshore Wind - Class 5/Advanced,6282.856400383134,5859.426312976391,5607.712002763843,5431.121106911791,4903.919131998218,4404.336990394094,3922.9139229701746,3845.90906670065,3778.9002436638907,3688.91532299003,3612.774466531764,3546.9676819851466,3489.1514266823465,3437.686839438965,3403.2291788025045,3371.186903754147,3341.2619992172013,3313.2076714562813,3286.816817732078,3261.9142654920715,3238.350896329211,3215.9983242841176,3194.745237177849,3174.494957500406,3155.162670693132,3136.673651249446,3118.961710552984,3101.9679773218536,3085.640232396413 +Offshore Wind - Class 5/Moderate,7151.218784281058,6959.206384291097,6821.946382965393,6715.751127323762,6629.494388563569,6557.079053170072,6086.1701084333035,5623.006007892007,5165.9382447845255,4684.077800322827,4213.068962883639,4158.852503535129,4110.973631920612,4068.157136205224,4039.3838248980423,4012.5501615695575,3987.42165891054,3963.8032988704326,3941.531439241944,3920.467161538803,3900.4918362475946,3881.503242423113,3863.4124633646497,3846.142223585428,3829.624449701114,3813.7990508740713,3798.613031863727,3784.018940864715,3769.9743151633556 +Offshore Wind - Class 5/Conservative,8683.622841160915,8654.270351743377,8627.461190398502,8602.799777589971,8579.97601355234,8558.741330650955,8538.894502187832,8520.269668581588,7906.793991996092,7261.443230368062,6623.144272666011,5990.174662702622,5361.370722559387,4735.910139057796,4715.997565453123,4697.375170958373,4679.8902893679615,4663.415310803441,4647.842914359215,4633.082076829197,4619.054414039568,4605.692628686925,4592.937849489374,4580.738965974315,4569.05063284176,4557.833048226926,4547.050955881901,4536.672536488602,4526.66962939618 +Offshore Wind - Class 6/Advanced,6054.327951395894,5646.2993008916155,5403.740750003257,5233.573032524783,4725.547130414371,4244.13636941661,3780.224348597275,3706.0204792688073,3641.448993823569,3554.7372499016396,3481.3657828037544,3417.9525427105277,3362.2392449876024,3312.6466758134006,3279.4423858770924,3248.565562646515,3219.729167046685,3192.6951639698427,3167.264211485968,3143.2674565586763,3120.561324216123,3099.0217523783913,3078.5416418772934,3059.0279738700683,3040.3988163843655,3022.5823264999117,3005.514532974426,2989.1391145062103,2973.405182360072 +Offshore Wind - Class 6/Moderate,6891.104950175169,6706.076724201667,6573.809362360196,6471.476883239043,6388.357507068228,6318.576079478668,5864.795684317246,5418.478415974113,4978.035969393947,4513.70231489282,4059.8255748275124,4007.5811371193035,3961.443680240505,3920.184668080688,3892.4579573404626,3866.600271214404,3842.385770152208,3819.626420831674,3798.1647896929426,3777.866725604021,3758.618033799659,3740.320041133183,3722.8872678337116,3706.2450992633676,3690.3282337554206,3675.0784652402026,3660.4447941138183,3646.3815424701647,3632.8477997574205 +Offshore Wind - Class 6/Conservative,8367.770320398857,8339.48560747076,8313.651536378682,8289.887273123944,8267.893472205405,8247.43121156567,8228.306249235115,8210.358934279791,7619.19746916776,6997.320273052247,6382.238330681363,5772.292048423035,5166.359656728911,4563.649220445412,4544.460841216094,4526.515965372261,4509.6670266687215,4493.791293450005,4478.785325215162,4464.561424819229,4451.0439798059915,4438.168131983535,4425.877338312755,4414.122151351611,4402.8589996993815,4392.049522784438,4381.65957304591,4371.658772458867,4362.019625584684 +Offshore Wind - Class 7/Advanced,6421.601266263206,5988.820290613011,5731.547467050367,5551.056875399363,5012.212688734152,4501.598224119789,4009.5438457884584,3930.838485335038,3862.3498977043,3770.377877246376,3692.5556968900287,3625.295534501015,3566.202626070197,3513.6015237408124,3478.382860319226,3445.6330212011326,3415.0473391875917,3386.373366239308,3359.3996757375103,3333.9474364624434,3309.863649602413,3287.0173792178434,3265.2949848870057,3244.5975717258207,3224.838329538955,3205.9409806579697,3187.8378951733484,3170.469093116158,3153.780581427489 +Offshore Wind - Class 7/Moderate,7309.139612095586,7112.887038516299,6972.595886819772,6864.055647217157,6775.89396238266,6701.87945680084,6220.5713602231,5747.179178251301,5280.018150057534,4787.51663824246,4306.1064315882195,4250.69281197255,4201.756474658073,4157.994601502596,4128.585901652064,4101.1595342313185,4075.476022839443,4051.3361364151237,4028.5724632151287,4007.0432021668807,3986.6267303019517,3967.2187201697593,3948.7284811703275,3931.0768530489104,3914.194321128019,3898.019464145569,3882.498067305242,3867.5817918520374,3853.2269555165312 +Offshore Wind - Class 7/Conservative,8875.383790929918,8845.383273936757,8817.98185197444,8792.775962959942,8769.448078924646,8747.744532273511,8727.459439822973,8708.423394193125,8081.400338044277,7421.798180581692,6769.403486705676,6122.456104869517,5479.766192140526,4840.493585478835,4820.141306593594,4801.107589206534,4783.23655191965,4766.397813136889,4750.481612841166,4735.394710452311,4721.057391372057,4707.4003626603235,4694.364087822995,4681.8955716195005,4669.949247012442,4658.484092581294,4647.463854259805,4636.856269255077,4626.632400835331 diff --git a/tests/data/Fixed_Offshore_Wind/Market/20/df_fin_assump.csv b/tests/data/Fixed_Offshore_Wind/Market/20/df_fin_assump.csv new file mode 100644 index 0000000..e9d9b87 --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/Market/20/df_fin_assump.csv @@ -0,0 +1,5 @@ +Financial Assumptions,Value +Capital Recovery Period (Years),20 +Depreciation Period,5 +Equity Premium During Construction,0.02 +Construction Duration yrs,3 diff --git a/tests/data/Fixed_Offshore_Wind/Market/20/df_fom.csv b/tests/data/Fixed_Offshore_Wind/Market/20/df_fom.csv new file mode 100644 index 0000000..c78b3e0 --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/Market/20/df_fom.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,90.662,84.9785,81.599875,79.229625,77.420125,75.96575,74.755,73.721375,72.822,71.614125,70.592125,69.708875,68.932875,68.242125,67.779625,67.3495,66.94787500000001,66.57124999999999,66.217,65.88275,65.5665,65.26650000000001,64.98125,64.709375,64.44987499999999,64.20175,63.964,63.735875,63.51675 +Offshore Wind - Class 1/Moderate,90.662,87.639125,85.47825,83.806375,82.4485,81.30850000000001,80.32825000000001,79.469875,78.7075,77.55475,76.57300000000001,75.719375,74.96562499999999,74.29162500000001,73.83862500000001,73.41624999999999,73.020625,72.64875,72.298125,71.9665,71.652125,71.353125,71.068375,70.7965,70.53637499999999,70.28725,70.04825,69.8185,69.597375 +Offshore Wind - Class 1/Conservative,90.662,90.167625,89.716125,89.30075000000001,88.916375,88.55874999999999,88.2245,87.910875,87.615375,86.78312500000001,86.06975,85.44600000000001,84.892375,84.395125,84.05975,83.74612499999999,83.45174999999999,83.17425,82.912,82.663375,82.42712499999999,82.20212500000001,81.98724999999999,81.781875,81.58500000000001,81.396125,81.21449999999999,81.03975,80.87125 +Offshore Wind - Class 2/Advanced,90.45362499999999,84.78325,81.41237500000001,79.0475,77.242375,75.79125,74.58325,73.55199999999999,72.65475,71.449625,70.43,69.54875,68.77449999999999,68.08525,67.623875,67.19475,66.794,66.418375,66.064875,65.731375,65.415875,65.1165,64.831875,64.56075,64.301875,64.05425,63.817125,63.5895,63.370875 +Offshore Wind - Class 2/Moderate,90.45362499999999,87.43775,85.281875,83.613875,82.259125,81.12175,80.14362500000001,79.28725,78.526625,77.376625,76.397,75.5455,74.7935,74.121,73.669,73.2475,72.852875,72.481875,72.132125,71.80125000000001,71.4875,71.18925,70.905125,70.633875,70.374375,70.12587500000001,69.88725,69.658125,69.4375 +Offshore Wind - Class 2/Conservative,90.45362499999999,89.9605,89.51,89.095625,88.712125,88.35525000000001,88.02187500000001,87.708875,87.41412499999998,86.583875,85.87199999999999,85.24974999999999,84.69737500000001,84.20125,83.86675,83.55375000000001,83.26,82.983125,82.72149999999999,82.4735,82.23775,82.01325,81.799,81.594,81.397625,81.209125,81.027875,80.8535,80.6855 +Offshore Wind - Class 3/Advanced,90.520875,84.84625,81.47287499999999,79.10624999999999,77.29974999999999,75.8475,74.638625,73.60674999999999,72.708625,71.50274999999999,70.482375,69.600375,68.825625,68.135875,67.674125,67.244625,66.843625,66.467625,66.114,65.78025,65.4645,65.164875,64.88012499999999,64.60875,64.349625,64.101875,63.8645,63.63675,63.417874999999995 +Offshore Wind - Class 3/Moderate,90.520875,87.50275,85.34525000000001,83.67599999999999,82.32025,81.182,80.20325,79.346125,78.58500000000001,77.434125,76.45375,75.601625,74.84899999999999,74.176,73.72375,73.30199999999999,72.907,72.53575,72.185625,71.854625,71.540625,71.242125,70.95775,70.68625,70.426625,70.177875,69.93925,69.709875,69.489 +Offshore Wind - Class 3/Conservative,90.520875,90.02725,89.5765,89.16175000000001,88.778,88.421,88.08725000000001,87.774,87.479125,86.648125,85.93575,85.313,84.76037500000001,84.26387500000001,83.92899999999999,83.615875,83.321875,83.04475,82.783,82.53475,82.29887500000001,82.07412500000001,81.85974999999999,81.65462500000001,81.458,81.269375,81.088125,80.91362500000001,80.745375 +Offshore Wind - Class 4/Advanced,90.50575,84.832,81.45925,79.093,77.28675,75.83487500000001,74.62625,73.594375,72.6965,71.49074999999999,70.4705,69.58875,68.81412499999999,68.1245,67.66275,67.23349999999999,66.8325,66.4565,66.102875,65.76925,65.4535,65.154,64.86925000000001,64.597875,64.338875,64.091125,63.85375,63.626125,63.40725 +Offshore Wind - Class 4/Moderate,90.50575,87.488125,85.33099999999999,83.66199999999999,82.3065,81.16837500000001,80.18974999999999,79.332875,78.571875,77.421125,76.441,75.589,74.8365,74.163625,73.711375,73.28975,72.89475,72.52362500000001,72.173625,71.8425,71.528625,71.23025,70.945875,70.6745,70.414875,70.166125,69.9275,69.698125,69.4775 +Offshore Wind - Class 4/Conservative,90.50575,90.01225,89.5615,89.146875,88.76312499999999,88.406125,88.07249999999999,87.75937499999999,87.46449999999999,86.633625,85.921375,85.29875000000001,84.74612499999999,84.24975,83.915,83.601875,83.307875,83.03087500000001,82.769125,82.521,82.28512500000001,82.06049999999999,81.846,81.64087500000001,81.44437500000001,81.255875,81.0745,80.9,80.731875 +Offshore Wind - Class 5/Advanced,91.497125,85.76124999999999,82.35150000000002,79.959375,78.133375,76.6655,75.443625,74.40050000000001,73.49275,72.273875,71.2425,70.351,69.567875,68.870625,68.403875,67.969875,67.5645,67.1845,66.827,66.48962499999999,66.1705,65.867625,65.57975,65.3055,65.043625,64.793125,64.55325,64.323,64.101875 +Offshore Wind - Class 5/Moderate,91.497125,88.44637499999999,86.265625,84.578375,83.208,82.0575,81.06812500000001,80.201875,79.4325,78.269125,77.27825,76.416875,75.65625,74.976,74.51875,74.0925,73.69325,73.318,72.964125,72.62950000000001,72.312125,72.010375,71.723,71.448625,71.186125,70.93475,70.6935,70.461625,70.2385 +Offshore Wind - Class 5/Conservative,91.497125,90.998125,90.54249999999999,90.123375,89.735375,89.3745,89.03712499999999,88.720625,88.4225,87.58262500000001,86.8625,86.233125,85.674375,85.172625,84.834125,84.517625,84.220375,83.94037499999999,83.67575000000001,83.42487500000001,83.186375,82.95925,82.7425,82.535125,82.3365,82.145875,81.962625,81.78625,81.61612500000001 +Offshore Wind - Class 6/Advanced,90.82724999999999,85.133375,81.748625,79.374,77.56125,76.104125,74.89125,73.85575,72.95474999999999,71.74475,70.720875,69.836,69.0585,68.3665,67.903125,67.47225,67.069875,66.692625,66.33775,66.002875,65.686,65.3855,65.099625,64.827375,64.567375,64.31875,64.080625,63.852125,63.6325 +Offshore Wind - Class 6/Moderate,90.82724999999999,87.798875,85.634,83.95925,82.59875,81.456625,80.474625,79.61475,78.851,77.696125,76.71249999999999,75.8575,75.102375,74.427,73.97325000000001,73.55000000000001,73.15375,72.78125,72.43,72.09774999999999,71.782625,71.48325,71.197875,70.9255,70.66499999999999,70.415375,70.175875,69.94575,69.72425 +Offshore Wind - Class 6/Conservative,90.82724999999999,90.33200000000001,89.879625,89.46350000000001,89.07849999999999,88.720125,88.38525000000001,88.07112500000001,87.775125,86.941375,86.22662500000001,85.60175,85.047125,84.549,84.21300000000001,83.898875,83.60374999999999,83.32587500000001,83.06312500000001,82.814,82.57737499999999,82.351875,82.13675,81.93087500000001,81.73375,81.544375,81.36250000000001,81.187375,81.01862499999999 +Offshore Wind - Class 7/Advanced,91.0155,85.309875,81.91812499999999,79.538625,77.722125,76.262,75.046625,74.009,73.106,71.8935,70.8675,69.98075,69.20175,68.50825,68.043875,67.612125,67.209,66.830875,66.47525,66.13974999999999,65.82225,65.521,65.234625,64.96175,64.70125,64.452125,64.21350000000001,63.984500000000004,63.7645 +Offshore Wind - Class 7/Moderate,91.0155,87.981,85.81162499999999,84.13325,82.770125,81.625625,80.6415,79.779875,79.0145,77.85725000000001,76.87162500000001,76.01474999999999,75.25812499999999,74.58137500000001,74.12662499999999,73.7025,73.305375,72.932125,72.58012500000001,72.24725000000001,71.9315,71.6315,71.3455,71.072625,70.8115,70.561375,70.321375,70.09075,69.868875 +Offshore Wind - Class 7/Conservative,91.0155,90.51925,90.066,89.649125,89.263125,88.904125,88.568625,88.25375,87.957125,87.121625,86.405375,85.77925,85.2235,84.724375,84.38762499999999,84.07287500000001,83.77725,83.498625,83.235375,82.98575,82.74862499999999,82.52274999999999,82.30712499999998,82.100875,81.90325,81.71350000000001,81.53125,81.35575,81.18662499999999 diff --git a/tests/data/Fixed_Offshore_Wind/Market/20/df_gcc.csv b/tests/data/Fixed_Offshore_Wind/Market/20/df_gcc.csv new file mode 100644 index 0000000..d9068d0 --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/Market/20/df_gcc.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,1084.6748,1011.5737,968.1176,937.6309,846.6146,760.3665,677.2534,663.9593,652.3908,636.8558,623.7108,612.3499,602.3685,593.4836,587.5348,582.003,576.8368,571.9935,567.4373,563.1382,559.0702,555.2112,551.5421,548.0461,544.7085,541.5166,538.4588,535.525,532.7062 +Offshore Wind - Class 1/Moderate,1234.5893,1201.4402,1177.7435,1159.41,1144.5186,1132.0167,1050.7188,970.758,891.8496,808.6611,727.3459,717.986,709.7201,702.3283,697.3608,692.7283,688.3901,684.3126,680.4676,676.831,673.3825,670.1043,666.9811,663.9995,661.1479,658.4158,655.7941,653.2745,650.8499 +Offshore Wind - Class 1/Conservative,1499.1441,1494.0767,1489.4483,1485.1908,1481.2505,1477.5845,1474.1581,1470.9427,1365.0321,1253.6184,1143.4223,1034.1461,925.5892,817.6094,814.1717,810.9567,807.9381,805.0939,802.4055,799.8571,797.4354,795.1286,792.9266,790.8206,788.8027,786.8661,785.0047,783.213,781.486 +Offshore Wind - Class 2/Advanced,998.0205,930.7594,890.775,862.7239,778.9788,699.621,623.1478,610.9158,600.2715,585.9776,573.8828,563.4295,554.2455,546.0704,540.5969,535.507,530.7535,526.2971,522.105,518.1492,514.4063,510.8556,507.4796,504.2628,501.1919,498.255,495.4415,492.7421,490.1484 +Offshore Wind - Class 2/Moderate,1135.9583,1105.4575,1083.654,1066.7851,1053.0833,1041.5803,966.7772,893.2044,820.6001,744.0574,669.2385,660.6263,653.0208,646.2195,641.6489,637.3864,633.3948,629.6431,626.1052,622.7592,619.5862,616.5698,613.6962,610.9528,608.329,605.8152,603.4029,601.0846,598.8537 +Offshore Wind - Class 2/Conservative,1379.3779,1374.7154,1370.4568,1366.5394,1362.9138,1359.5407,1356.3881,1353.4296,1255.9801,1153.4673,1052.0746,951.5285,851.6441,752.2909,749.1278,746.1696,743.3922,740.7752,738.3015,735.9568,733.7285,731.606,729.58,727.6422,725.7855,724.0036,722.2909,720.6423,719.0534 +Offshore Wind - Class 3/Advanced,1099.023,1024.9548,980.924,950.0339,857.8136,770.4247,686.2122,672.7422,661.0207,645.2802,631.9613,620.4501,610.3367,601.3343,595.3068,589.7018,584.4672,579.5598,574.9434,570.5874,566.4656,562.5556,558.8379,555.2957,551.914,548.6798,545.5816,542.609,539.7528 +Offshore Wind - Class 3/Moderate,1250.9205,1217.3329,1193.3228,1174.7467,1159.6583,1146.9911,1064.6178,983.5992,903.6471,819.3581,736.9673,727.4835,719.1083,711.6187,706.5856,701.8917,697.4961,693.3647,689.4688,685.7842,682.29,678.9685,675.8039,672.783,669.8936,667.1254,664.469,661.9161,659.4594 +Offshore Wind - Class 3/Conservative,1518.9749,1513.8404,1509.1509,1504.837,1500.8445,1497.1301,1493.6584,1490.4005,1383.0888,1270.2014,1158.5475,1047.8259,937.8329,828.4248,824.9416,821.6841,818.6256,815.7437,813.0197,810.4377,807.9839,805.6466,803.4155,801.2816,799.2371,797.2748,795.3888,793.5734,791.8236 +Offshore Wind - Class 4/Advanced,1214.6721,1132.8098,1084.1456,1050.0051,948.0805,851.4957,758.4216,743.5341,730.5792,713.1824,698.462,685.7394,674.5618,664.6121,657.9503,651.7555,645.9701,640.5463,635.4442,630.6297,626.0742,621.7528,617.6439,613.7289,609.9913,606.4168,602.9925,599.7071,596.5505 +Offshore Wind - Class 4/Moderate,1382.5536,1345.4316,1318.895,1298.3641,1281.688,1267.6878,1176.6465,1087.1024,998.737,905.5783,814.5176,804.0359,794.7794,786.5016,780.9389,775.7511,770.8929,766.3268,762.0209,757.9486,754.0867,750.4156,746.9181,743.5792,740.3858,737.3263,734.3903,731.5689,728.8536 +Offshore Wind - Class 4/Conservative,1678.8151,1673.1403,1667.9573,1663.1895,1658.7769,1654.6716,1650.8346,1647.2338,1528.6298,1403.8634,1280.4603,1158.0875,1036.5201,915.5991,911.7494,908.1491,904.7687,901.5836,898.573,895.7192,893.0073,890.424,887.9581,885.5997,883.34,881.1713,879.0867,877.0803,875.1464 +Offshore Wind - Class 5/Advanced,1403.7543,1309.149,1252.9094,1213.4544,1095.6637,984.044,876.4815,859.2766,844.3051,824.2001,807.1882,792.4853,779.5676,768.0691,760.3703,753.2113,746.5253,740.2572,734.3608,728.7969,723.5322,718.5381,713.7896,709.2651,704.9458,700.8149,696.8576,693.0607,689.4127 +Offshore Wind - Class 5/Moderate,1597.7692,1554.8686,1524.2011,1500.4743,1481.2023,1465.0228,1359.8095,1256.3265,1154.2056,1046.5454,941.3097,929.1963,918.499,908.9326,902.5039,896.5086,890.8942,885.6173,880.6411,875.9348,871.4718,867.2293,863.1873,859.3287,855.6382,852.1024,848.7094,845.4487,842.3108 +Offshore Wind - Class 5/Conservative,1940.1483,1933.5902,1927.6003,1922.0903,1916.9909,1912.2465,1907.8122,1903.6509,1766.5844,1622.3962,1479.7835,1338.3616,1197.8703,1058.1261,1053.6771,1049.5164,1045.6098,1041.9289,1038.4496,1035.1516,1032.0175,1029.0321,1026.1824,1023.4568,1020.8453,1018.339,1015.93,1013.6112,1011.3763 +Offshore Wind - Class 6/Advanced,1342.4978,1252.0208,1198.2354,1160.5021,1047.8515,941.1026,838.2339,821.7798,807.4616,788.234,771.9645,757.9031,745.5491,734.5524,727.1896,720.3429,713.9487,707.9541,702.315,696.9939,691.959,687.1828,682.6415,678.3145,674.1836,670.233,666.4483,662.8172,659.3283 +Offshore Wind - Class 6/Moderate,1528.0463,1487.0178,1457.6886,1434.9972,1416.5662,1401.0927,1300.4706,1201.5034,1103.8389,1000.8767,900.2332,888.6484,878.4178,869.269,863.1208,857.3871,852.0177,846.971,842.2121,837.7111,833.4429,829.3855,825.5199,821.8296,818.3002,814.9187,811.6738,808.5554,805.5544 +Offshore Wind - Class 6/Conservative,1855.4848,1849.2129,1843.4844,1838.2149,1833.3379,1828.8006,1824.5598,1820.5801,1689.4949,1551.5987,1415.2093,1279.9587,1145.5981,1011.952,1007.6971,1003.718,999.9819,996.4616,993.1341,989.9801,986.9827,984.1276,981.4022,978.7956,976.2981,973.9012,971.5973,969.3797,967.2423 +Offshore Wind - Class 7/Advanced,1477.7456,1378.1536,1318.9497,1277.415,1153.4156,1035.9125,922.6804,904.5687,888.808,867.6433,849.7348,834.2568,820.6583,808.5537,800.4491,792.9127,785.8743,779.2758,773.0686,767.2115,761.6693,756.4119,751.4131,746.6502,742.1032,737.7545,733.5886,729.5917,725.7513 +Offshore Wind - Class 7/Moderate,1681.9869,1636.825,1604.5411,1579.5637,1559.2758,1542.2435,1431.4844,1322.5469,1215.0433,1101.7083,990.9257,978.1739,966.9126,956.8421,950.0745,943.7631,937.8528,932.2977,927.0593,922.105,917.4067,912.9405,908.6855,904.6235,900.7385,897.0163,893.4445,890.012,886.7086 +Offshore Wind - Class 7/Conservative,2042.4126,2035.5089,2029.2032,2023.4028,2018.0346,2013.0401,2008.3721,2003.9915,1859.7003,1707.912,1557.7822,1408.906,1261.0095,1113.8995,1109.216,1104.8359,1100.7234,1096.8485,1093.1858,1089.714,1086.4147,1083.2719,1080.272,1077.4027,1074.6536,1072.0152,1069.4793,1067.0382,1064.6855 diff --git a/tests/data/Fixed_Offshore_Wind/Market/20/df_lcoe.csv b/tests/data/Fixed_Offshore_Wind/Market/20/df_lcoe.csv new file mode 100644 index 0000000..d82b793 --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/Market/20/df_lcoe.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,96.47448684002595,88.63776577054529,83.79358136210021,80.29333743939435,73.21827447254525,66.76021301180648,60.732085709395115,59.344050121050344,58.155651864718486,56.56641325738564,55.24107838843273,54.10382870673899,53.1066331058712,52.234224246129365,51.6502528398843,51.10188856434309,50.60411827785484,50.133623349246584,49.687469937277626,49.28181760929901,48.88623507599278,48.51748302688417,48.16464357371294,47.83533988645317,47.5102853721531,47.21527163810956,46.922492514254195,46.640073136436015,46.37598253690053 +Offshore Wind - Class 1/Moderate,106.75646100812075,103.98298918390489,101.43679324907673,99.22630001764014,97.43828480559368,95.93922339348784,89.91548669744007,84.06479990142155,78.35689966655774,72.21282712023664,66.32130707594126,65.31246146505755,64.43105308895363,63.64301536692487,63.12038008188745,62.62837629892692,62.175809776284424,61.73456229887382,61.33930489679162,60.95068104435532,60.591397875368855,60.247516709726206,59.92970127986604,59.61270482829897,59.31934114881788,59.036763181141126,58.76414651064316,58.50073550385327,58.257469349223705 +Offshore Wind - Class 1/Conservative,124.90112139357592,125.91771907896955,125.8098687548868,125.29340764842762,124.81918263912826,124.34494578500943,123.91867285116497,123.51253719215863,116.00285566353493,107.83134125141501,99.82811942831175,91.9621139467172,84.22437086494932,76.55940323360707,76.17818643426637,75.81813601797921,75.47678551833519,75.16774068110226,74.87342061841197,74.59233005130602,74.3232224438583,74.06500775596231,73.81670270245216,73.5928820147776,73.36200774203832,73.15411727474721,72.95325985917972,72.75896467471577,72.57074137342144 +Offshore Wind - Class 2/Advanced,98.93615578660794,90.88951297447821,85.93637156958678,82.34325472180565,75.09458664137405,68.49895198949586,62.3330284340936,60.90972791295629,59.6809403475057,58.06152412520321,56.70297722078445,55.5274340040988,54.518597678980235,53.617053479480084,53.013634684368256,52.45724407374141,51.94311025199255,51.46725126127002,51.016166026881486,50.58733644509506,50.18846397195761,49.80755386275924,49.44301370642973,49.10307566884895,48.776683317238,48.472246372135835,48.169775998773694,47.88729479776184,47.61459602571331 +Offshore Wind - Class 2/Moderate,109.43954771558255,106.59101231191588,103.99115592729987,101.72218030454988,99.86937453326946,98.35852082875984,92.16716509554405,86.19512748153691,80.36893495609232,74.09016831295091,68.0713478780315,67.02840852299535,66.11754948509544,65.31692867984945,64.7769642634361,64.2684779620968,63.80109071459175,63.35806328958136,62.949981905500785,62.56125188285767,62.1900201612747,61.834660553321314,61.49377679461076,61.17883783412219,60.8758913599321,60.58403891935303,60.31487423152995,60.042667248342674,59.779243904446055 +Offshore Wind - Class 2/Conservative,127.97494477486475,129.00406536295017,128.91326773954285,128.37782226750807,127.85862457656916,127.39492727451615,126.95333335226195,126.56029806955019,118.8570044941885,110.52082055766272,102.33326539839642,94.309180928281,86.39672771384753,78.55970074040385,78.16589995182024,77.79379242252477,77.45780348073586,77.12187690271755,76.81797186452823,76.54432406447842,76.26622883470003,75.99933268504296,75.75911647935808,75.51170956492442,75.28926038155407,75.07463069017842,74.86723251454016,74.66657684728442,74.47219625498072 +Offshore Wind - Class 3/Advanced,101.36394437308094,93.11910712168084,88.05233470900545,84.35647607936392,76.90982693605667,70.11431593513902,63.745817235617714,62.2890703472235,61.03127993807673,59.3735788370192,57.971190658100326,56.779426081478256,55.73548511730471,54.81272574885912,54.2058346558302,53.63617743566142,53.10977713304174,52.61212812591654,52.15039852676686,51.71144358988635,51.303103118608,50.91317097808159,50.540036339493206,50.192011085873716,49.85786357805661,49.5461661230575,49.236529273195714,48.94733008947132,48.66812770813047 +Offshore Wind - Class 3/Moderate,112.215961491044,109.29155051841211,106.63594470988296,104.31479335598239,102.44125784384978,100.87337345930447,94.49001758141816,88.3310482455386,82.32146659976303,75.84896652862598,69.62782728300749,68.5756134264684,67.64377149142322,66.82465135864508,66.25840319233097,65.75205707641211,65.2738383736544,64.82058709025416,64.38962482636386,63.9920148160312,63.612281283704725,63.24879859197772,62.91314400978173,62.59088076638531,62.28092157018469,61.9822901594822,61.69414686678093,61.415696915603846,61.15883264454034 +Offshore Wind - Class 3/Conservative,131.36657929024452,132.43647969972452,132.34859880645374,131.80090917939168,131.26972280049492,130.7953163364079,130.34344677537055,129.94125440853352,121.98603931260406,113.35847091123509,104.93283348039029,96.64968601535816,88.46159459332368,80.37181159319331,79.9691124799782,79.60595873427577,79.24506445932094,78.91871841504539,78.60789177451228,78.31094833926804,78.02660579958827,77.77051268782373,77.50801809482476,77.27177008360847,77.02754998170539,76.80805755476818,76.59599374083139,76.39080079534104,76.19199318766235 +Offshore Wind - Class 4/Advanced,106.44727832424898,97.82072124420657,92.47076309080971,88.61232344284859,80.69839834047467,73.4717358679315,66.70997464719204,65.18224071805825,63.87600604943124,62.124343557991345,60.65337556198106,59.4032237238793,58.30810723368559,57.34007038789466,56.692126054338765,56.09466406128175,55.54246457953566,55.020476555983166,54.53610097986462,54.07568311874943,53.647283752003005,53.23825595386535,52.84684926169239,52.481704933994074,52.13117194295015,51.794057164519685,51.47927939939813,51.175862311385146,50.88292519556309 +Offshore Wind - Class 4/Moderate,118.0238882636173,114.98570715883156,112.20951071406445,109.75275234354318,107.78897572792849,106.14548416659994,99.36077779458888,92.81151717384763,86.41910342699751,79.52516929757907,72.92848698584713,71.8109989233771,70.8496433647666,69.9767570300308,69.39803611167589,68.85313693209393,68.35210681357803,67.87729613092655,67.42586151076854,67.00923089384334,66.61141301369803,66.23063800600691,65.8789111684481,65.54125595106619,65.20309852443249,64.8902823705219,64.60169639887343,64.30997487050952,64.04084041199523 +Offshore Wind - Class 4/Conservative,138.45320065261527,139.60721572807267,139.52470801295743,138.95101584194023,138.3942962490445,137.89705869872066,137.4234458908863,136.9720029322858,128.52269354471107,119.33917347271289,110.36753250712442,101.52350526072507,92.82335150812686,84.20441056909539,83.78274939845458,83.38439044944936,83.02451035446985,82.66495390930577,82.33952108790172,82.02866983003737,81.74856995290871,81.46282917111724,81.18801944045381,80.94062301093976,80.70234038190141,80.45522609406298,80.23314264938733,80.01829357553962,79.81016835694797 +Offshore Wind - Class 5/Advanced,113.90046061685987,104.6695730579165,98.96704822534443,94.80817494548842,86.31287249419455,78.53743051975191,71.26196055982255,69.61803875605472,68.21300051559584,66.34268035304875,64.77382417065081,63.42935474387183,62.25175877966866,61.22337206640281,60.52663320345593,59.89633962707962,59.30265038833629,58.74139357573838,58.22069897939707,57.73723158102905,57.276723874813804,56.83695402515625,56.416105026968864,56.02368264088416,55.64690054078788,55.29549122507218,54.957235287763076,54.6202780043519,54.30552695450597 +Offshore Wind - Class 5/Moderate,126.38998371846328,123.1469500461009,120.18421603329676,117.56386973326701,115.44907959725406,113.67943052520599,106.38727323816045,99.32549000853584,92.43324932309183,85.03938250444413,77.9103817998884,76.72617332366215,75.69364516238389,74.75584085662993,74.1342502264554,73.56452973722564,73.0263958170462,72.51630704385178,72.04652129888258,71.58388300441703,71.17164545736954,70.76250631880916,70.38487756779989,70.00752766583958,69.65881385533271,69.33743950613123,69.01314978184043,68.69975679994218,68.41086251612388 +Offshore Wind - Class 5/Conservative,148.43031644623548,149.67652700529388,149.5889535066959,148.97113293552766,148.4045957284669,147.86920377298017,147.35904910401302,146.8726627171265,137.7580033793179,127.85337282108793,118.17810746784268,108.6646364390098,99.25888573225856,89.98491698427499,89.53211657554073,89.10428515781122,88.71808149566824,88.35128950778406,88.00185297526639,87.66801848962399,87.34828207844458,87.04139727946917,86.76535744061935,86.49989705226783,86.22521048793735,85.97855626583372,85.7402116818537,85.50958453746924,85.28610469053802 +Offshore Wind - Class 6/Advanced,141.20954491689685,129.76250456383084,122.706923329596,117.55907401045701,107.0465160400425,97.46956657188169,88.4678660218802,86.44758499226305,84.69739641632412,82.38102673530253,80.43557443409108,78.76127651177495,77.32294153629027,76.04236332066577,75.1706435844064,74.38989376813811,73.6545208666901,72.95930874636738,72.31844144220517,71.70930643940356,71.12878341479087,70.5922175592432,70.07887338311342,69.58682847353795,69.13182238803151,68.67704600769106,68.25615535138513,67.8503399629842,67.45849752373954 +Offshore Wind - Class 6/Moderate,156.59772540444771,152.597057389956,148.91104920620188,145.67529515788007,143.02937350895078,140.877432665116,131.86775612853586,123.12565822113572,114.6363195472131,105.49083340845392,96.70947597409062,95.24479558218096,93.95362290778004,92.80553597237966,92.0462726776717,91.30682862795993,90.65641679298831,90.01607323746455,89.43114706132711,88.87386989618767,88.34156249554692,87.85570337692745,87.36658223501584,86.91981935433125,86.49015846069256,86.07623025849375,85.67687282945346,85.29102124372375,84.91769738294661 +Offshore Wind - Class 6/Conservative,183.75333946872976,185.31980362277528,185.2017316800758,184.43063814817188,183.73484381670812,183.02508272005886,182.39933165080984,181.8550414381373,170.5863569644079,158.363740811641,146.44475907813646,134.69444073128244,123.11605543400778,111.67994092492788,111.12215174349205,110.59531358320959,110.09570007470576,109.65140131975278,109.22849259292606,108.79412528805135,108.40807140239944,108.03782048277598,107.68206635915617,107.33951548927193,107.03931223476525,106.72005204802686,106.41124650007859,106.1419129198833,105.85164945321661 +Offshore Wind - Class 7/Advanced,192.93904535514824,177.3632741452648,167.6766216849722,160.65139843636325,146.15260503423318,132.96848332224744,120.55757069740199,117.78929313601567,115.4089157114977,112.24796353577109,109.5823626549916,107.30465016662794,105.33814380849388,103.56043018891067,102.40079764509156,101.31236558601572,100.32014048722937,99.38247830191274,98.49354893022308,97.68089917599877,96.87469633747165,96.13613195278361,95.42950256992168,94.78346988644739,94.13246522929961,93.53703617323949,92.96387488570129,92.41129345847695,91.87783366747416 +Offshore Wind - Class 7/Moderate,214.21299419812217,208.75138194140106,203.72198086400473,199.32757338311015,195.71592989474888,192.77422879044613,180.36271363864608,168.329757348717,156.60867360901662,143.9845805365934,131.88295589015766,129.86789979453445,128.10092648725754,126.53986605967687,125.4959868687307,124.51322980063941,123.584349063428,122.746641514706,121.90789412119659,121.15026437707246,120.4266635728636,119.77618453938352,119.1113816772782,118.51406477985277,117.89849678846313,117.34594105420956,116.81313647245506,116.2579176012289,115.76064416814789 +Offshore Wind - Class 7/Conservative,251.7552578001278,253.94249387795867,253.79976075359446,252.75322790980078,251.73694567676353,250.8676224281188,249.94744261654193,249.16080497862495,233.6209622965839,216.84262728732878,200.35139028297465,184.09602926730705,168.09526786119173,152.30420399318967,151.56001452225502,150.85789655263497,150.19280135412583,149.560622723719,148.95797154150287,148.3818120830603,147.829704150239,147.35354588125293,146.84295011669718,146.40433464718777,145.9821416370105,145.52167551132123,145.12882565018975,144.74894077969677,144.38115918235388 diff --git a/tests/data/Fixed_Offshore_Wind/Market/20/df_occ.csv b/tests/data/Fixed_Offshore_Wind/Market/20/df_occ.csv new file mode 100644 index 0000000..045f8f4 --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/Market/20/df_occ.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,3842.3701,3583.4153,3429.4759,3321.4792,2999.0614,2693.5348,2399.1137,2352.0203,2311.0401,2256.0086,2209.4435,2169.1984,2133.8401,2102.3662,2081.2931,2061.6972,2043.3962,2026.2391,2010.0994,1994.87,1980.4595,1966.7894,1953.7918,1941.4075,1929.5845,1918.2773,1907.4453,1897.0526,1887.0671 +Offshore Wind - Class 1/Moderate,4373.4293,4256.0015,4172.0581,4107.113,4054.3614,4010.0748,3722.0837,3438.8291,3159.3029,2864.6143,2576.5622,2543.4053,2514.1243,2487.9392,2470.3425,2453.932,2438.5643,2424.1202,2410.4995,2397.6174,2385.4012,2373.7884,2362.7248,2352.1629,2342.0612,2332.383,2323.0957,2314.1705,2305.5813 +Offshore Wind - Class 1/Conservative,5310.5928,5292.6419,5276.2463,5261.1643,5247.2061,5234.2197,5222.0821,5210.6919,4835.5121,4440.8387,4050.4779,3663.3763,3278.8224,2896.3131,2884.1352,2872.7465,2862.0533,2851.9778,2842.4543,2833.4271,2824.8483,2816.6767,2808.8763,2801.4159,2794.2678,2787.4076,2780.8136,2774.4665,2768.3491 +Offshore Wind - Class 2/Advanced,3835.3896,3576.9052,3423.2455,3315.445,2993.6129,2688.6414,2394.7552,2347.7473,2306.8416,2251.91,2205.4296,2165.2576,2129.9635,2098.5468,2077.512,2057.9517,2039.6839,2022.558,2006.4476,1991.2459,1976.8616,1963.2163,1950.2423,1937.8805,1926.079,1914.7923,1903.98,1893.6062,1883.6388 +Offshore Wind - Class 2/Moderate,4365.4841,4248.2695,4164.4787,4099.6515,4046.9958,4002.7896,3715.3218,3432.5817,3153.5634,2859.4101,2571.8813,2538.7847,2509.5568,2483.4194,2465.8546,2449.4739,2434.1341,2419.7162,2406.1203,2393.2616,2381.0676,2369.4759,2358.4324,2347.8897,2337.8063,2328.1457,2318.8753,2309.9663,2301.3928 +Offshore Wind - Class 2/Conservative,5300.945,5283.0267,5266.6609,5251.6063,5237.6734,5224.7107,5212.5951,5201.2255,4826.7274,4432.7709,4043.1193,3656.721,3272.8657,2891.0513,2878.8956,2867.5275,2856.8538,2846.7966,2837.2904,2828.2796,2819.7164,2811.5596,2803.7734,2796.3265,2789.1914,2782.3436,2775.7617,2769.4261,2763.3198 +Offshore Wind - Class 3/Advanced,3919.2247,3655.0904,3498.0719,3387.915,3059.0483,2747.4105,2447.1005,2399.0651,2357.2652,2301.133,2253.6366,2212.5865,2176.5209,2144.4175,2122.9229,2102.935,2084.268,2066.7677,2050.3052,2034.7712,2020.0724,2006.1289,1992.8713,1980.2393,1968.1799,1956.6464,1945.5978,1934.9972,1924.812 +Offshore Wind - Class 3/Moderate,4460.9062,4341.1295,4255.5072,4189.263,4135.4563,4090.2838,3796.5324,3507.6122,3222.495,2921.912,2628.0983,2594.2782,2564.4115,2537.7027,2519.7541,2503.0153,2487.3402,2472.6071,2458.714,2445.5743,2433.1137,2421.2687,2409.9837,2399.2106,2388.9068,2379.035,2369.562,2360.4583,2351.6973 +Offshore Wind - Class 3/Conservative,5416.8147,5398.5047,5381.7812,5366.3976,5352.1601,5338.914,5326.5336,5314.9155,4932.2315,4529.6638,4131.4951,3736.6508,3344.405,2954.2448,2941.8234,2930.2068,2919.2998,2909.0227,2899.3088,2890.101,2881.3506,2873.0155,2865.0592,2857.4495,2850.1584,2843.161,2836.4351,2829.9611,2823.7213 +Offshore Wind - Class 4/Advanced,4175.3368,3893.9419,3726.6627,3609.3073,3258.9499,2926.9473,2607.0127,2555.8384,2511.307,2451.5066,2400.9064,2357.1738,2318.7514,2284.5501,2261.6509,2240.3569,2220.47,2201.8262,2184.2878,2167.7387,2152.0794,2137.2247,2123.1008,2109.6433,2096.7958,2084.5087,2072.738,2061.4447,2050.5939 +Offshore Wind - Class 4/Moderate,4752.4159,4624.8121,4533.5946,4463.0214,4405.6986,4357.5743,4044.6269,3736.8264,3433.0774,3112.8521,2799.8383,2763.8082,2731.9898,2703.5356,2684.4141,2666.5814,2649.882,2634.1862,2619.3852,2605.3868,2592.112,2579.4929,2567.4705,2555.9933,2545.0162,2534.4994,2524.4073,2514.7087,2505.3752 +Offshore Wind - Class 4/Conservative,5770.7908,5751.2843,5733.468,5717.079,5701.9112,5687.7995,5674.6101,5662.2328,5254.5412,4825.6667,4401.4786,3980.8321,3562.954,3147.2978,3134.0646,3121.6889,3110.0691,3099.1205,3088.7718,3078.9623,3069.6401,3060.7603,3052.284,3044.1771,3036.4095,3028.9549,3021.7895,3014.8924,3008.2448 +Offshore Wind - Class 5/Advanced,4263.1798,3975.8648,3805.0662,3685.2419,3327.5134,2988.5261,2661.8605,2609.6095,2564.1412,2503.0827,2451.418,2406.7653,2367.5346,2332.6137,2309.2328,2287.4907,2267.1854,2248.1494,2230.2421,2213.3447,2197.356,2182.1888,2167.7677,2154.0271,2140.9093,2128.3637,2116.3454,2104.8145,2093.7354 +Offshore Wind - Class 5/Moderate,4852.3998,4722.1114,4628.9748,4556.9169,4498.3881,4449.2513,4129.7199,3815.4438,3505.3043,3178.3419,2858.7428,2821.9547,2789.4668,2760.4141,2740.8902,2722.6824,2705.6317,2689.6056,2674.4933,2660.2003,2646.6462,2633.7616,2621.4863,2609.7677,2598.5597,2587.8215,2577.5172,2567.6145,2558.0846 +Offshore Wind - Class 5/Conservative,5892.1998,5872.2829,5854.0918,5837.358,5821.8711,5807.4625,5793.9956,5781.3579,5365.0891,4927.1917,4494.0793,4064.583,3637.9134,3213.5123,3200.0008,3187.3647,3175.5005,3164.3215,3153.755,3143.7392,3134.2208,3125.1543,3116.4996,3108.2222,3100.2912,3092.6796,3085.3635,3078.3213,3071.5339 +Offshore Wind - Class 6/Advanced,4118.311,3840.7593,3675.7647,3560.0122,3214.4398,2886.9717,2571.4067,2520.9313,2477.0081,2418.0245,2368.1153,2324.98,2287.0824,2253.3482,2230.7618,2209.7586,2190.1433,2171.7541,2154.4553,2138.1321,2122.6868,2108.035,2094.1039,2080.8302,2068.1582,2056.0389,2044.429,2033.29,2022.5874 +Offshore Wind - Class 6/Moderate,4687.5084,4561.6474,4471.6757,4402.0665,4345.5265,4298.0594,3989.3862,3685.7896,3386.1892,3070.3374,2761.5987,2726.0607,2694.6768,2666.6113,2647.7509,2630.1618,2613.6905,2598.209,2583.6102,2569.803,2556.7095,2544.2627,2532.4045,2521.0841,2510.257,2499.8837,2489.9295,2480.3633,2471.1573 +Offshore Wind - Class 6/Conservative,5691.9745,5672.7345,5655.1615,5638.9964,5624.0357,5610.1167,5597.1074,5584.8992,5182.7758,4759.7588,4341.3641,3926.4628,3514.2919,3104.3126,3091.2602,3079.0536,3067.5925,3056.7934,3046.586,3036.9105,3027.7156,3018.9571,3010.5966,3002.6004,2994.9389,2987.586,2980.5185,2973.7157,2967.1589 +Offshore Wind - Class 7/Advanced,4314.3319,4023.5694,3850.7215,3729.4595,3367.4388,3024.3841,2693.799,2640.921,2594.9072,2533.1161,2480.8315,2435.643,2395.9416,2360.6017,2336.9402,2314.9373,2294.3884,2275.1239,2257.0017,2239.9017,2223.7211,2208.3719,2193.7778,2179.8723,2166.5971,2153.901,2141.7385,2130.0693,2118.8572 +Offshore Wind - Class 7/Moderate,4910.6216,4778.77,4684.5158,4611.5934,4552.3623,4502.6359,4179.2706,3861.2236,3547.363,3216.4775,2893.0436,2855.8141,2822.9364,2793.5351,2773.777,2755.3507,2738.0953,2721.877,2706.5833,2692.1189,2678.4022,2665.363,2652.9404,2641.0812,2629.7387,2618.8717,2608.4437,2598.4222,2588.778 +Offshore Wind - Class 7/Conservative,5962.8977,5942.7419,5924.3324,5907.3979,5891.7251,5877.1437,5863.5152,5850.7259,5429.4625,4986.3109,4548.0017,4113.3522,3681.5631,3252.0698,3238.3962,3225.6085,3213.6019,3202.2888,3191.5956,3181.4595,3171.827,3162.6516,3153.8932,3145.5163,3137.4902,3129.7874,3122.3834,3115.2568,3108.3879 diff --git a/tests/data/Fixed_Offshore_Wind/Market/20/df_tc.csv b/tests/data/Fixed_Offshore_Wind/Market/20/df_tc.csv new file mode 100644 index 0000000..9af6a81 --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/Market/20/df_tc.csv @@ -0,0 +1,31 @@ +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.1289257935074173,0.1301075434952705,0.13045655173884727,0.1304674427433303,0.13046751432090797,0.13046757579216822,0.13046655668773655,0.1304653735022892,0.1304639909307722,0.13046236525434168,0.13046040284202187,0.13046038862851897,0.13046037582857625,0.13046036413469903,0.13046035614551693,0.1304603485955869,0.130460341458937,0.13046033467231982,0.13046032821917583,0.1304603220080445,0.13046031609832356,0.13046031043400655,0.13046030498619188,0.13046029975090487,0.13046029468712364,0.13046028980207539,0.13046028505328955,0.13046028047563135,0.13046027608749747 +10 year CRF/Moderate,0.1289257935074173,0.1301075434952705,0.13045655173884727,0.1304674427433303,0.13046751432090797,0.13046757579216822,0.13046655668773655,0.1304653735022892,0.1304639909307722,0.13046236525434168,0.13046040284202187,0.13046038862851897,0.13046037582857625,0.13046036413469903,0.13046035614551693,0.1304603485955869,0.130460341458937,0.13046033467231982,0.13046032821917583,0.1304603220080445,0.13046031609832356,0.13046031043400655,0.13046030498619188,0.13046029975090487,0.13046029468712364,0.13046028980207539,0.13046028505328955,0.13046028047563135,0.13046027608749747 +10 year CRF/Conservative,0.1289257935074173,0.1301075434952705,0.13045655173884727,0.1304674427433303,0.13046751432090797,0.13046757579216822,0.13046655668773655,0.1304653735022892,0.1304639909307722,0.13046236525434168,0.13046040284202187,0.13046038862851897,0.13046037582857625,0.13046036413469903,0.13046035614551693,0.1304603485955869,0.130460341458937,0.13046033467231982,0.13046032821917583,0.1304603220080445,0.13046031609832356,0.13046031043400655,0.13046030498619188,0.13046029975090487,0.13046029468712364,0.13046028980207539,0.13046028505328955,0.13046028047563135,0.13046027608749747 +ITC Schedule/*,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896 +PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8156785835927624,0.8156731490891987,0.8156713774348975,0.8156710553166417,0.8156708229769672,0.8156706234423747,0.8156739314532538,0.815677772114679,0.815682260050052,0.8156875372054168,0.8156939075675728,0.8156939537077692,0.8156939952592402,0.815694033220181,0.8156940591548553,0.815694083663621,0.8156941068307884,0.8156941288616727,0.8156941498100293,0.8156941699727599,0.8156941891570466,0.8156942075446967,0.8156942252295324,0.8156942422244571,0.8156942586626358,0.8156942745206073,0.8156942899362415,0.815694304796357,0.8156943190412346 +PVD/Moderate,0.8156785835927624,0.8156731490891987,0.8156713774348975,0.8156710553166417,0.8156708229769672,0.8156706234423747,0.8156739314532538,0.815677772114679,0.815682260050052,0.8156875372054168,0.8156939075675728,0.8156939537077692,0.8156939952592402,0.815694033220181,0.8156940591548553,0.815694083663621,0.8156941068307884,0.8156941288616727,0.8156941498100293,0.8156941699727599,0.8156941891570466,0.8156942075446967,0.8156942252295324,0.8156942422244571,0.8156942586626358,0.8156942745206073,0.8156942899362415,0.815694304796357,0.8156943190412346 +PVD/Conservative,0.8156785835927624,0.8156731490891987,0.8156713774348975,0.8156710553166417,0.8156708229769672,0.8156706234423747,0.8156739314532538,0.815677772114679,0.815682260050052,0.8156875372054168,0.8156939075675728,0.8156939537077692,0.8156939952592402,0.815694033220181,0.8156940591548553,0.815694083663621,0.8156941068307884,0.8156941288616727,0.8156941498100293,0.8156941699727599,0.8156941891570466,0.8156942075446967,0.8156942252295324,0.8156942422244571,0.8156942586626358,0.8156942745206073,0.8156942899362415,0.815694304796357,0.8156943190412346 +PFF/Advanced,0.7023130514762239,0.7023146526276195,0.7023151746047832,0.7023152695095135,0.702315337963051,0.7023153967513264,0.7023144221220573,0.7023132905595644,0.7023119682927002,0.7023104135003299,0.7023085366197396,0.7023085230255927,0.702308510783408,0.7023084995990906,0.7023084919580357,0.7023084847370921,0.7023084779114194,0.7023084714205263,0.7023084652485753,0.7023084593080906,0.7023084536558821,0.7023084482383842,0.7023084430279545,0.7023084380207909,0.7023084331776599,0.7023084285054736,0.7023084239636118,0.7023084195854209,0.7023084153884955 +PFF/Moderate,0.7023130514762239,0.7023146526276195,0.7023151746047832,0.7023152695095135,0.702315337963051,0.7023153967513264,0.7023144221220573,0.7023132905595644,0.7023119682927002,0.7023104135003299,0.7023085366197396,0.7023085230255927,0.702308510783408,0.7023084995990906,0.7023084919580357,0.7023084847370921,0.7023084779114194,0.7023084714205263,0.7023084652485753,0.7023084593080906,0.7023084536558821,0.7023084482383842,0.7023084430279545,0.7023084380207909,0.7023084331776599,0.7023084285054736,0.7023084239636118,0.7023084195854209,0.7023084153884955 +PFF/Conservative,0.7023130514762239,0.7023146526276195,0.7023151746047832,0.7023152695095135,0.702315337963051,0.7023153967513264,0.7023144221220573,0.7023132905595644,0.7023119682927002,0.7023104135003299,0.7023085366197396,0.7023085230255927,0.702308510783408,0.7023084995990906,0.7023084919580357,0.7023084847370921,0.7023084779114194,0.7023084714205263,0.7023084652485753,0.7023084593080906,0.7023084536558821,0.7023084482383842,0.7023084430279545,0.7023084380207909,0.7023084331776599,0.7023084285054736,0.7023084239636118,0.7023084195854209,0.7023084153884955 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9278050110194725,0.9278026706609483,0.9278019076983567,0.9278017689780282,0.9278016689208433,0.9278015829911608,0.9278030075854014,0.927804661558896,0.927806594270693,0.9278088668446027,0.9278116101833356,0.9278116300531218,0.9278116479468214,0.9278116642942964,0.9278116754627875,0.9278116860172259,0.9278116959939189,0.9278117054812837,0.9278117145024692,0.9278117231853331,0.9278117314468405,0.9278117393652846,0.9278117469810692,0.9278117542997507,0.9278117613786755,0.9278117682077403,0.927811774846317,0.9278117812456655,0.9278117873800684 +2/nan,0.8608221384728436,0.8608177956855882,0.86081637992871,0.8608161225187586,0.8608159368523021,0.8608157774009039,0.8608184208845163,0.8608214900104174,0.8608250763721824,0.8608292933954658,0.8608343839909939,0.860834420861831,0.8608344540657964,0.8608344844005521,0.860834505125065,0.8608345247101272,0.8608345432231123,0.8608345608280883,0.8608345775680115,0.8608345936801372,0.860834609010384,0.8608346237040347,0.8608346378360634,0.860834651416781,0.8608346645526003,0.8608346772247736,0.8608346895434729,0.8608347014182547,0.8608347128013973 +3/nan,0.7986750936716025,0.7986690497895593,0.7986670794758505,0.7986667212377113,0.7986664628452251,0.7986662409363253,0.79866991988157,0.7986741912017398,0.7986791823716837,0.798685051251887,0.7986921359118638,0.7986921872256505,0.7986922334361889,0.7986922756535988,0.798692304496266,0.7986923317531405,0.7986923575179862,0.7986923820191404,0.7986924053163856,0.7986924277399142,0.7986924490752884,0.7986924695247009,0.798692489192494,0.7986925080930181,0.7986925263743693,0.7986925440104564,0.798692561154608,0.7986925776809515,0.7986925935230723 +4/nan,0.7410147540849595,0.7410072773689951,0.7410048399535692,0.7410043967882304,0.7410040771389065,0.7410038026223225,0.7410083537341122,0.7410136376637552,0.7410198121111736,0.7410270723677368,0.7410358366611538,0.7410359001405241,0.7410359573067578,0.7410360095331644,0.7410360452139154,0.7410360789329108,0.7410361108061444,0.7410361411160876,0.7410361699366967,0.7410361976764468,0.7410362240700606,0.7410362493676672,0.7410362736983466,0.7410362970798509,0.7410363196953879,0.74103634151268,0.7410363627214074,0.7410363831658556,0.7410364027638642 +5/nan,0.6875172020793876,0.6875085309221517,0.6875057041226371,0.687505190160617,0.6875048194466268,0.6875045010754605,0.6875097792404162,0.6875159073031466,0.6875230681619768,0.6875314883146834,0.6875416528161404,0.6875417264372621,0.6875417927366333,0.6875418533069693,0.6875418946882408,0.687541933794338,0.6875419707597864,0.6875420059121864,0.6875420393373098,0.6875420715088912,0.6875421021192718,0.6875421314585421,0.6875421596764046,0.6875421867934477,0.6875422130221491,0.6875422383250747,0.6875422629222081,0.687542286632958,0.6875423093620371 +6/nan,0.6378819052513431,0.6378722510917576,0.6378691038384846,0.6378685316125962,0.6378681188737033,0.6378677644113605,0.6378736409236335,0.6378804636917533,0.6378884363539014,0.6378978110932295,0.6379091279674551,0.6379092099352938,0.6379092837512876,0.6379093511887243,0.6379093972615562,0.6379094408012687,0.6379094819576389,0.6379095210954085,0.6379095583100736,0.6379095941290779,0.6379096282098818,0.6379096608754651,0.6379096922925022,0.6379097224839156,0.6379097516862726,0.6379097798578951,0.637909807243707,0.6379098336426426,0.6379098589486115 +Year (Moderate)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9278050110194725,0.9278026706609483,0.9278019076983567,0.9278017689780282,0.9278016689208433,0.9278015829911608,0.9278030075854014,0.927804661558896,0.927806594270693,0.9278088668446027,0.9278116101833356,0.9278116300531218,0.9278116479468214,0.9278116642942964,0.9278116754627875,0.9278116860172259,0.9278116959939189,0.9278117054812837,0.9278117145024692,0.9278117231853331,0.9278117314468405,0.9278117393652846,0.9278117469810692,0.9278117542997507,0.9278117613786755,0.9278117682077403,0.927811774846317,0.9278117812456655,0.9278117873800684 +2/nan,0.8608221384728436,0.8608177956855882,0.86081637992871,0.8608161225187586,0.8608159368523021,0.8608157774009039,0.8608184208845163,0.8608214900104174,0.8608250763721824,0.8608292933954658,0.8608343839909939,0.860834420861831,0.8608344540657964,0.8608344844005521,0.860834505125065,0.8608345247101272,0.8608345432231123,0.8608345608280883,0.8608345775680115,0.8608345936801372,0.860834609010384,0.8608346237040347,0.8608346378360634,0.860834651416781,0.8608346645526003,0.8608346772247736,0.8608346895434729,0.8608347014182547,0.8608347128013973 +3/nan,0.7986750936716025,0.7986690497895593,0.7986670794758505,0.7986667212377113,0.7986664628452251,0.7986662409363253,0.79866991988157,0.7986741912017398,0.7986791823716837,0.798685051251887,0.7986921359118638,0.7986921872256505,0.7986922334361889,0.7986922756535988,0.798692304496266,0.7986923317531405,0.7986923575179862,0.7986923820191404,0.7986924053163856,0.7986924277399142,0.7986924490752884,0.7986924695247009,0.798692489192494,0.7986925080930181,0.7986925263743693,0.7986925440104564,0.798692561154608,0.7986925776809515,0.7986925935230723 +4/nan,0.7410147540849595,0.7410072773689951,0.7410048399535692,0.7410043967882304,0.7410040771389065,0.7410038026223225,0.7410083537341122,0.7410136376637552,0.7410198121111736,0.7410270723677368,0.7410358366611538,0.7410359001405241,0.7410359573067578,0.7410360095331644,0.7410360452139154,0.7410360789329108,0.7410361108061444,0.7410361411160876,0.7410361699366967,0.7410361976764468,0.7410362240700606,0.7410362493676672,0.7410362736983466,0.7410362970798509,0.7410363196953879,0.74103634151268,0.7410363627214074,0.7410363831658556,0.7410364027638642 +5/nan,0.6875172020793876,0.6875085309221517,0.6875057041226371,0.687505190160617,0.6875048194466268,0.6875045010754605,0.6875097792404162,0.6875159073031466,0.6875230681619768,0.6875314883146834,0.6875416528161404,0.6875417264372621,0.6875417927366333,0.6875418533069693,0.6875418946882408,0.687541933794338,0.6875419707597864,0.6875420059121864,0.6875420393373098,0.6875420715088912,0.6875421021192718,0.6875421314585421,0.6875421596764046,0.6875421867934477,0.6875422130221491,0.6875422383250747,0.6875422629222081,0.687542286632958,0.6875423093620371 +6/nan,0.6378819052513431,0.6378722510917576,0.6378691038384846,0.6378685316125962,0.6378681188737033,0.6378677644113605,0.6378736409236335,0.6378804636917533,0.6378884363539014,0.6378978110932295,0.6379091279674551,0.6379092099352938,0.6379092837512876,0.6379093511887243,0.6379093972615562,0.6379094408012687,0.6379094819576389,0.6379095210954085,0.6379095583100736,0.6379095941290779,0.6379096282098818,0.6379096608754651,0.6379096922925022,0.6379097224839156,0.6379097516862726,0.6379097798578951,0.637909807243707,0.6379098336426426,0.6379098589486115 +Year (Conservative)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9278050110194725,0.9278026706609483,0.9278019076983567,0.9278017689780282,0.9278016689208433,0.9278015829911608,0.9278030075854014,0.927804661558896,0.927806594270693,0.9278088668446027,0.9278116101833356,0.9278116300531218,0.9278116479468214,0.9278116642942964,0.9278116754627875,0.9278116860172259,0.9278116959939189,0.9278117054812837,0.9278117145024692,0.9278117231853331,0.9278117314468405,0.9278117393652846,0.9278117469810692,0.9278117542997507,0.9278117613786755,0.9278117682077403,0.927811774846317,0.9278117812456655,0.9278117873800684 +2/nan,0.8608221384728436,0.8608177956855882,0.86081637992871,0.8608161225187586,0.8608159368523021,0.8608157774009039,0.8608184208845163,0.8608214900104174,0.8608250763721824,0.8608292933954658,0.8608343839909939,0.860834420861831,0.8608344540657964,0.8608344844005521,0.860834505125065,0.8608345247101272,0.8608345432231123,0.8608345608280883,0.8608345775680115,0.8608345936801372,0.860834609010384,0.8608346237040347,0.8608346378360634,0.860834651416781,0.8608346645526003,0.8608346772247736,0.8608346895434729,0.8608347014182547,0.8608347128013973 diff --git a/tests/data/Fixed_Offshore_Wind/Market/20/df_vom.csv b/tests/data/Fixed_Offshore_Wind/Market/20/df_vom.csv new file mode 100644 index 0000000..90cc094 --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/Market/20/df_vom.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Fixed_Offshore_Wind/Market/30/df_capex.csv b/tests/data/Fixed_Offshore_Wind/Market/30/df_capex.csv new file mode 100644 index 0000000..b019daf --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/Market/30/df_capex.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,5462.550832369848,5094.404759063653,4875.5549262092645,4722.020175198692,4263.651146110876,3829.295613124674,3410.728337949633,3343.7774992451323,3285.5174365197136,3207.2812724221576,3141.08145831941,3083.8665548677945,3033.5990170228683,2988.8537384617885,2958.8949081013798,2931.03615273454,2905.0183721997228,2880.626813817036,2857.6815376796812,2836.0305427943017,2815.5436693022525,2796.109383287182,2777.6312289765,2760.02494615507,2743.21658539724,2727.1416211172086,2711.7421798514206,2696.967261995978,2682.7713005134847 +Offshore Wind - Class 1/Moderate,6217.537549003377,6050.594891259246,5931.2557072685795,5838.925802633735,5763.930885101322,5700.97021105834,5291.544282275952,4888.852075107402,4491.460278945741,4072.51283498425,3663.0000960065295,3615.862270810396,3574.2345093406543,3537.008235424742,3511.991599288189,3488.66149787881,3466.8138219123107,3446.2791640087826,3426.9151687521285,3408.6011001235547,3391.233850228222,3374.724391496717,3358.9956701796727,3343.980167236275,3329.6190113846337,3315.8598725964,3302.656518621953,3289.967817172063,3277.756959836958 +Offshore Wind - Class 1/Conservative,7549.867055466588,7524.346964544596,7501.037928189001,7479.5964751544225,7459.752640146307,7441.2903400603145,7424.034734950038,7407.84169550011,6874.463003342234,6313.370793819921,5758.409845373221,5208.082210940681,4661.376657071959,4117.577748019326,4100.26493465772,4084.0740017131716,4068.8719067407287,4054.548002773674,4041.008827494427,4028.175109779539,4015.978997982083,4004.3617316888726,3993.272200427305,3982.66605671573,3972.5038312954784,3962.750933130862,3953.3765407221345,3944.3531586306726,3935.6561740041584 +Offshore Wind - Class 2/Advanced,5358.739142998236,4997.589328397251,4782.898624109471,4632.281715654107,4182.623529780819,3756.522615291665,3345.909947900305,3280.231438444361,3223.078621467056,3146.329206691839,3081.3876415122254,3025.26002744198,2975.9477343518092,2932.0528187513814,2902.663410055368,2875.334052750732,2849.810635767615,2825.882619436882,2803.3735007815626,2782.133828788493,2762.0364370540406,2742.9714546924165,2724.8444215677036,2707.5726296266243,2691.083792474087,2675.3142714739247,2660.2075235870307,2645.713436159141,2631.787107365084 +Offshore Wind - Class 2/Moderate,6099.377897155915,5935.607747380369,5818.536715338725,5727.961307946685,5654.391607605821,5592.627539486479,5190.982487228406,4795.942992362201,4406.103572325649,3995.1177208761983,3593.3875214533555,3547.1455153865654,3506.308802120767,3469.790092274592,3445.2488611413337,3422.362012811054,3400.929540141509,3380.7851400765067,3361.7891180488486,3343.823177151232,3326.785983388085,3310.5901722205545,3295.16046379854,3280.4303368995647,3266.3420289287787,3252.8444294135797,3239.891971316572,3227.4444092981566,3215.4657110294934 +Offshore Wind - Class 2/Conservative,7406.3874307080805,7381.352390366644,7358.4863853527395,7337.4523748058255,7317.985493391741,7299.874203623014,7282.946548139545,7267.061169343569,6743.818981066585,6193.3899017697695,5648.975449671825,5109.10650357437,4572.7905668380645,4039.326284040601,4022.3425289928423,4006.4591458335417,3991.546085572757,3977.494364274333,3964.21240438866,3951.6227086915546,3939.658312485724,3928.26178578243,3917.383126796111,3906.9784315199345,3897.0093393822713,3887.441702822251,3878.245587289759,3869.393608214876,3860.8620396949195 +Offshore Wind - Class 3/Advanced,5563.666194857099,5188.705465783053,4965.804712217284,4809.427731107721,4342.574030961793,3900.178299552324,3473.8631867267977,3405.6729467788646,3346.3344641684057,3266.6501330575466,3199.2249980367915,3140.950965854653,3089.752906975992,3044.179439195086,3013.6660435766357,2985.291526998198,2958.792132812655,2933.9490061980596,2910.5791029239003,2888.527317673103,2867.6611623442363,2847.867218252979,2829.0469231213624,2811.114797178504,2793.9954497055987,2777.6226920862823,2761.9383182508886,2746.889887302366,2732.431056122389 +Offshore Wind - Class 3/Moderate,6332.62824425191,6162.59523224895,6041.0472110659675,5947.008043619602,5870.624939042819,5806.498813182058,5389.494232391682,4979.34787876988,4574.600276695524,4147.897677749075,3730.8046237328062,3682.7941509664915,3640.395852003069,3602.4805290910094,3577.0010161147275,3553.2388593653677,3530.9867343662136,3510.0719076762357,3490.3494738991394,3471.696590510754,3454.00771050475,3437.1928084933766,3421.172724221887,3405.879495174652,3391.252365301811,3377.238561100198,3363.790852501856,3350.8673311366247,3338.4304125138055 +Offshore Wind - Class 3/Conservative,7689.620050473284,7663.627437134304,7639.887121519657,7618.048758524303,7597.837393762009,7579.033507198603,7561.458489351737,7544.965660925851,7001.713778059379,6430.2353883344795,5865.001678369514,5304.48731653311,4747.661667351704,4193.796766914002,4176.163542997469,4159.672821076962,4144.189452202149,4129.6002394261195,4115.8105008755465,4102.73930239642,4090.317351048657,4078.4849994694414,4067.19036110524,4056.387758049952,4046.037499307501,4036.103996023863,4026.5560940931773,4017.3657437332995,4008.5077777483943 +Offshore Wind - Class 4/Advanced,5975.833019742907,5573.094469456032,5333.680820228931,5165.719279093875,4664.280086695629,4189.110790265383,3731.213396644922,3657.97153506216,3594.2372192017824,3508.6496839396987,3436.2295811919234,3373.638432539796,3318.6475552929614,3269.697913733989,3236.9240161071007,3206.4475397671245,3177.98499343761,3151.3015572032164,3126.2003282454148,3102.5147817706065,3080.1028949688057,3058.8426013967687,3038.628132310759,3019.367466686351,3000.9797812382362,2983.394230864478,2966.5477312724283,2950.3845155039116,2934.854692642071 +Offshore Wind - Class 4/Moderate,6801.761183217273,6619.1318233949605,6488.579378668923,6387.573443592643,6305.531822094643,6236.6551939994615,5788.758157491227,5348.227348553873,4913.495194579753,4455.1817107127035,4007.1895488563277,3955.6225189303327,3910.0833095790017,3869.359017179189,3841.99196451515,3816.4694344816667,3792.568802720853,3770.1046967594084,3748.921124330627,3728.886373414007,3709.887136193929,3691.8264025542844,3674.6196905425268,3658.1932724704134,3642.4826227521417,3627.430754873791,3612.986669231462,3599.105907474802,3585.7475590519857 +Offshore Wind - Class 4/Conservative,8259.281523874955,8231.363342882703,8205.864317014495,8182.408047019821,8160.699511276999,8140.502559446241,8121.625610406816,8103.9108979927505,7520.413786396996,6906.599295051689,6299.492027699934,5697.453566632146,5099.377331312438,4504.481143033195,4485.541553175938,4467.829169004659,4451.198641648249,4435.528791613096,4420.717508822699,4406.677872213025,4393.335821489715,4380.626831066969,4368.49535572402,4356.89261323105,4345.775475662155,4335.106247657932,4324.850892526213,4314.979697454295,4305.465499609663 +Offshore Wind - Class 5/Advanced,6282.856400383134,5859.426312976391,5607.712002763843,5431.121106911791,4903.919131998218,4404.336990394094,3922.9139229701746,3845.90906670065,3778.9002436638907,3688.91532299003,3612.774466531764,3546.9676819851466,3489.1514266823465,3437.686839438965,3403.2291788025045,3371.186903754147,3341.2619992172013,3313.2076714562813,3286.816817732078,3261.9142654920715,3238.350896329211,3215.9983242841176,3194.745237177849,3174.494957500406,3155.162670693132,3136.673651249446,3118.961710552984,3101.9679773218536,3085.640232396413 +Offshore Wind - Class 5/Moderate,7151.218784281058,6959.206384291097,6821.946382965393,6715.751127323762,6629.494388563569,6557.079053170072,6086.1701084333035,5623.006007892007,5165.9382447845255,4684.077800322827,4213.068962883639,4158.852503535129,4110.973631920612,4068.157136205224,4039.3838248980423,4012.5501615695575,3987.42165891054,3963.8032988704326,3941.531439241944,3920.467161538803,3900.4918362475946,3881.503242423113,3863.4124633646497,3846.142223585428,3829.624449701114,3813.7990508740713,3798.613031863727,3784.018940864715,3769.9743151633556 +Offshore Wind - Class 5/Conservative,8683.622841160915,8654.270351743377,8627.461190398502,8602.799777589971,8579.97601355234,8558.741330650955,8538.894502187832,8520.269668581588,7906.793991996092,7261.443230368062,6623.144272666011,5990.174662702622,5361.370722559387,4735.910139057796,4715.997565453123,4697.375170958373,4679.8902893679615,4663.415310803441,4647.842914359215,4633.082076829197,4619.054414039568,4605.692628686925,4592.937849489374,4580.738965974315,4569.05063284176,4557.833048226926,4547.050955881901,4536.672536488602,4526.66962939618 +Offshore Wind - Class 6/Advanced,6054.327951395894,5646.2993008916155,5403.740750003257,5233.573032524783,4725.547130414371,4244.13636941661,3780.224348597275,3706.0204792688073,3641.448993823569,3554.7372499016396,3481.3657828037544,3417.9525427105277,3362.2392449876024,3312.6466758134006,3279.4423858770924,3248.565562646515,3219.729167046685,3192.6951639698427,3167.264211485968,3143.2674565586763,3120.561324216123,3099.0217523783913,3078.5416418772934,3059.0279738700683,3040.3988163843655,3022.5823264999117,3005.514532974426,2989.1391145062103,2973.405182360072 +Offshore Wind - Class 6/Moderate,6891.104950175169,6706.076724201667,6573.809362360196,6471.476883239043,6388.357507068228,6318.576079478668,5864.795684317246,5418.478415974113,4978.035969393947,4513.70231489282,4059.8255748275124,4007.5811371193035,3961.443680240505,3920.184668080688,3892.4579573404626,3866.600271214404,3842.385770152208,3819.626420831674,3798.1647896929426,3777.866725604021,3758.618033799659,3740.320041133183,3722.8872678337116,3706.2450992633676,3690.3282337554206,3675.0784652402026,3660.4447941138183,3646.3815424701647,3632.8477997574205 +Offshore Wind - Class 6/Conservative,8367.770320398857,8339.48560747076,8313.651536378682,8289.887273123944,8267.893472205405,8247.43121156567,8228.306249235115,8210.358934279791,7619.19746916776,6997.320273052247,6382.238330681363,5772.292048423035,5166.359656728911,4563.649220445412,4544.460841216094,4526.515965372261,4509.6670266687215,4493.791293450005,4478.785325215162,4464.561424819229,4451.0439798059915,4438.168131983535,4425.877338312755,4414.122151351611,4402.8589996993815,4392.049522784438,4381.65957304591,4371.658772458867,4362.019625584684 +Offshore Wind - Class 7/Advanced,6421.601266263206,5988.820290613011,5731.547467050367,5551.056875399363,5012.212688734152,4501.598224119789,4009.5438457884584,3930.838485335038,3862.3498977043,3770.377877246376,3692.5556968900287,3625.295534501015,3566.202626070197,3513.6015237408124,3478.382860319226,3445.6330212011326,3415.0473391875917,3386.373366239308,3359.3996757375103,3333.9474364624434,3309.863649602413,3287.0173792178434,3265.2949848870057,3244.5975717258207,3224.838329538955,3205.9409806579697,3187.8378951733484,3170.469093116158,3153.780581427489 +Offshore Wind - Class 7/Moderate,7309.139612095586,7112.887038516299,6972.595886819772,6864.055647217157,6775.89396238266,6701.87945680084,6220.5713602231,5747.179178251301,5280.018150057534,4787.51663824246,4306.1064315882195,4250.69281197255,4201.756474658073,4157.994601502596,4128.585901652064,4101.1595342313185,4075.476022839443,4051.3361364151237,4028.5724632151287,4007.0432021668807,3986.6267303019517,3967.2187201697593,3948.7284811703275,3931.0768530489104,3914.194321128019,3898.019464145569,3882.498067305242,3867.5817918520374,3853.2269555165312 +Offshore Wind - Class 7/Conservative,8875.383790929918,8845.383273936757,8817.98185197444,8792.775962959942,8769.448078924646,8747.744532273511,8727.459439822973,8708.423394193125,8081.400338044277,7421.798180581692,6769.403486705676,6122.456104869517,5479.766192140526,4840.493585478835,4820.141306593594,4801.107589206534,4783.23655191965,4766.397813136889,4750.481612841166,4735.394710452311,4721.057391372057,4707.4003626603235,4694.364087822995,4681.8955716195005,4669.949247012442,4658.484092581294,4647.463854259805,4636.856269255077,4626.632400835331 diff --git a/tests/data/Fixed_Offshore_Wind/Market/30/df_fin_assump.csv b/tests/data/Fixed_Offshore_Wind/Market/30/df_fin_assump.csv new file mode 100644 index 0000000..ca9ad50 --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/Market/30/df_fin_assump.csv @@ -0,0 +1,5 @@ +Financial Assumptions,Value +Capital Recovery Period (Years),30 +Depreciation Period,5 +Equity Premium During Construction,0.02 +Construction Duration yrs,3 diff --git a/tests/data/Fixed_Offshore_Wind/Market/30/df_fom.csv b/tests/data/Fixed_Offshore_Wind/Market/30/df_fom.csv new file mode 100644 index 0000000..c78b3e0 --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/Market/30/df_fom.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,90.662,84.9785,81.599875,79.229625,77.420125,75.96575,74.755,73.721375,72.822,71.614125,70.592125,69.708875,68.932875,68.242125,67.779625,67.3495,66.94787500000001,66.57124999999999,66.217,65.88275,65.5665,65.26650000000001,64.98125,64.709375,64.44987499999999,64.20175,63.964,63.735875,63.51675 +Offshore Wind - Class 1/Moderate,90.662,87.639125,85.47825,83.806375,82.4485,81.30850000000001,80.32825000000001,79.469875,78.7075,77.55475,76.57300000000001,75.719375,74.96562499999999,74.29162500000001,73.83862500000001,73.41624999999999,73.020625,72.64875,72.298125,71.9665,71.652125,71.353125,71.068375,70.7965,70.53637499999999,70.28725,70.04825,69.8185,69.597375 +Offshore Wind - Class 1/Conservative,90.662,90.167625,89.716125,89.30075000000001,88.916375,88.55874999999999,88.2245,87.910875,87.615375,86.78312500000001,86.06975,85.44600000000001,84.892375,84.395125,84.05975,83.74612499999999,83.45174999999999,83.17425,82.912,82.663375,82.42712499999999,82.20212500000001,81.98724999999999,81.781875,81.58500000000001,81.396125,81.21449999999999,81.03975,80.87125 +Offshore Wind - Class 2/Advanced,90.45362499999999,84.78325,81.41237500000001,79.0475,77.242375,75.79125,74.58325,73.55199999999999,72.65475,71.449625,70.43,69.54875,68.77449999999999,68.08525,67.623875,67.19475,66.794,66.418375,66.064875,65.731375,65.415875,65.1165,64.831875,64.56075,64.301875,64.05425,63.817125,63.5895,63.370875 +Offshore Wind - Class 2/Moderate,90.45362499999999,87.43775,85.281875,83.613875,82.259125,81.12175,80.14362500000001,79.28725,78.526625,77.376625,76.397,75.5455,74.7935,74.121,73.669,73.2475,72.852875,72.481875,72.132125,71.80125000000001,71.4875,71.18925,70.905125,70.633875,70.374375,70.12587500000001,69.88725,69.658125,69.4375 +Offshore Wind - Class 2/Conservative,90.45362499999999,89.9605,89.51,89.095625,88.712125,88.35525000000001,88.02187500000001,87.708875,87.41412499999998,86.583875,85.87199999999999,85.24974999999999,84.69737500000001,84.20125,83.86675,83.55375000000001,83.26,82.983125,82.72149999999999,82.4735,82.23775,82.01325,81.799,81.594,81.397625,81.209125,81.027875,80.8535,80.6855 +Offshore Wind - Class 3/Advanced,90.520875,84.84625,81.47287499999999,79.10624999999999,77.29974999999999,75.8475,74.638625,73.60674999999999,72.708625,71.50274999999999,70.482375,69.600375,68.825625,68.135875,67.674125,67.244625,66.843625,66.467625,66.114,65.78025,65.4645,65.164875,64.88012499999999,64.60875,64.349625,64.101875,63.8645,63.63675,63.417874999999995 +Offshore Wind - Class 3/Moderate,90.520875,87.50275,85.34525000000001,83.67599999999999,82.32025,81.182,80.20325,79.346125,78.58500000000001,77.434125,76.45375,75.601625,74.84899999999999,74.176,73.72375,73.30199999999999,72.907,72.53575,72.185625,71.854625,71.540625,71.242125,70.95775,70.68625,70.426625,70.177875,69.93925,69.709875,69.489 +Offshore Wind - Class 3/Conservative,90.520875,90.02725,89.5765,89.16175000000001,88.778,88.421,88.08725000000001,87.774,87.479125,86.648125,85.93575,85.313,84.76037500000001,84.26387500000001,83.92899999999999,83.615875,83.321875,83.04475,82.783,82.53475,82.29887500000001,82.07412500000001,81.85974999999999,81.65462500000001,81.458,81.269375,81.088125,80.91362500000001,80.745375 +Offshore Wind - Class 4/Advanced,90.50575,84.832,81.45925,79.093,77.28675,75.83487500000001,74.62625,73.594375,72.6965,71.49074999999999,70.4705,69.58875,68.81412499999999,68.1245,67.66275,67.23349999999999,66.8325,66.4565,66.102875,65.76925,65.4535,65.154,64.86925000000001,64.597875,64.338875,64.091125,63.85375,63.626125,63.40725 +Offshore Wind - Class 4/Moderate,90.50575,87.488125,85.33099999999999,83.66199999999999,82.3065,81.16837500000001,80.18974999999999,79.332875,78.571875,77.421125,76.441,75.589,74.8365,74.163625,73.711375,73.28975,72.89475,72.52362500000001,72.173625,71.8425,71.528625,71.23025,70.945875,70.6745,70.414875,70.166125,69.9275,69.698125,69.4775 +Offshore Wind - Class 4/Conservative,90.50575,90.01225,89.5615,89.146875,88.76312499999999,88.406125,88.07249999999999,87.75937499999999,87.46449999999999,86.633625,85.921375,85.29875000000001,84.74612499999999,84.24975,83.915,83.601875,83.307875,83.03087500000001,82.769125,82.521,82.28512500000001,82.06049999999999,81.846,81.64087500000001,81.44437500000001,81.255875,81.0745,80.9,80.731875 +Offshore Wind - Class 5/Advanced,91.497125,85.76124999999999,82.35150000000002,79.959375,78.133375,76.6655,75.443625,74.40050000000001,73.49275,72.273875,71.2425,70.351,69.567875,68.870625,68.403875,67.969875,67.5645,67.1845,66.827,66.48962499999999,66.1705,65.867625,65.57975,65.3055,65.043625,64.793125,64.55325,64.323,64.101875 +Offshore Wind - Class 5/Moderate,91.497125,88.44637499999999,86.265625,84.578375,83.208,82.0575,81.06812500000001,80.201875,79.4325,78.269125,77.27825,76.416875,75.65625,74.976,74.51875,74.0925,73.69325,73.318,72.964125,72.62950000000001,72.312125,72.010375,71.723,71.448625,71.186125,70.93475,70.6935,70.461625,70.2385 +Offshore Wind - Class 5/Conservative,91.497125,90.998125,90.54249999999999,90.123375,89.735375,89.3745,89.03712499999999,88.720625,88.4225,87.58262500000001,86.8625,86.233125,85.674375,85.172625,84.834125,84.517625,84.220375,83.94037499999999,83.67575000000001,83.42487500000001,83.186375,82.95925,82.7425,82.535125,82.3365,82.145875,81.962625,81.78625,81.61612500000001 +Offshore Wind - Class 6/Advanced,90.82724999999999,85.133375,81.748625,79.374,77.56125,76.104125,74.89125,73.85575,72.95474999999999,71.74475,70.720875,69.836,69.0585,68.3665,67.903125,67.47225,67.069875,66.692625,66.33775,66.002875,65.686,65.3855,65.099625,64.827375,64.567375,64.31875,64.080625,63.852125,63.6325 +Offshore Wind - Class 6/Moderate,90.82724999999999,87.798875,85.634,83.95925,82.59875,81.456625,80.474625,79.61475,78.851,77.696125,76.71249999999999,75.8575,75.102375,74.427,73.97325000000001,73.55000000000001,73.15375,72.78125,72.43,72.09774999999999,71.782625,71.48325,71.197875,70.9255,70.66499999999999,70.415375,70.175875,69.94575,69.72425 +Offshore Wind - Class 6/Conservative,90.82724999999999,90.33200000000001,89.879625,89.46350000000001,89.07849999999999,88.720125,88.38525000000001,88.07112500000001,87.775125,86.941375,86.22662500000001,85.60175,85.047125,84.549,84.21300000000001,83.898875,83.60374999999999,83.32587500000001,83.06312500000001,82.814,82.57737499999999,82.351875,82.13675,81.93087500000001,81.73375,81.544375,81.36250000000001,81.187375,81.01862499999999 +Offshore Wind - Class 7/Advanced,91.0155,85.309875,81.91812499999999,79.538625,77.722125,76.262,75.046625,74.009,73.106,71.8935,70.8675,69.98075,69.20175,68.50825,68.043875,67.612125,67.209,66.830875,66.47525,66.13974999999999,65.82225,65.521,65.234625,64.96175,64.70125,64.452125,64.21350000000001,63.984500000000004,63.7645 +Offshore Wind - Class 7/Moderate,91.0155,87.981,85.81162499999999,84.13325,82.770125,81.625625,80.6415,79.779875,79.0145,77.85725000000001,76.87162500000001,76.01474999999999,75.25812499999999,74.58137500000001,74.12662499999999,73.7025,73.305375,72.932125,72.58012500000001,72.24725000000001,71.9315,71.6315,71.3455,71.072625,70.8115,70.561375,70.321375,70.09075,69.868875 +Offshore Wind - Class 7/Conservative,91.0155,90.51925,90.066,89.649125,89.263125,88.904125,88.568625,88.25375,87.957125,87.121625,86.405375,85.77925,85.2235,84.724375,84.38762499999999,84.07287500000001,83.77725,83.498625,83.235375,82.98575,82.74862499999999,82.52274999999999,82.30712499999998,82.100875,81.90325,81.71350000000001,81.53125,81.35575,81.18662499999999 diff --git a/tests/data/Fixed_Offshore_Wind/Market/30/df_gcc.csv b/tests/data/Fixed_Offshore_Wind/Market/30/df_gcc.csv new file mode 100644 index 0000000..d9068d0 --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/Market/30/df_gcc.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,1084.6748,1011.5737,968.1176,937.6309,846.6146,760.3665,677.2534,663.9593,652.3908,636.8558,623.7108,612.3499,602.3685,593.4836,587.5348,582.003,576.8368,571.9935,567.4373,563.1382,559.0702,555.2112,551.5421,548.0461,544.7085,541.5166,538.4588,535.525,532.7062 +Offshore Wind - Class 1/Moderate,1234.5893,1201.4402,1177.7435,1159.41,1144.5186,1132.0167,1050.7188,970.758,891.8496,808.6611,727.3459,717.986,709.7201,702.3283,697.3608,692.7283,688.3901,684.3126,680.4676,676.831,673.3825,670.1043,666.9811,663.9995,661.1479,658.4158,655.7941,653.2745,650.8499 +Offshore Wind - Class 1/Conservative,1499.1441,1494.0767,1489.4483,1485.1908,1481.2505,1477.5845,1474.1581,1470.9427,1365.0321,1253.6184,1143.4223,1034.1461,925.5892,817.6094,814.1717,810.9567,807.9381,805.0939,802.4055,799.8571,797.4354,795.1286,792.9266,790.8206,788.8027,786.8661,785.0047,783.213,781.486 +Offshore Wind - Class 2/Advanced,998.0205,930.7594,890.775,862.7239,778.9788,699.621,623.1478,610.9158,600.2715,585.9776,573.8828,563.4295,554.2455,546.0704,540.5969,535.507,530.7535,526.2971,522.105,518.1492,514.4063,510.8556,507.4796,504.2628,501.1919,498.255,495.4415,492.7421,490.1484 +Offshore Wind - Class 2/Moderate,1135.9583,1105.4575,1083.654,1066.7851,1053.0833,1041.5803,966.7772,893.2044,820.6001,744.0574,669.2385,660.6263,653.0208,646.2195,641.6489,637.3864,633.3948,629.6431,626.1052,622.7592,619.5862,616.5698,613.6962,610.9528,608.329,605.8152,603.4029,601.0846,598.8537 +Offshore Wind - Class 2/Conservative,1379.3779,1374.7154,1370.4568,1366.5394,1362.9138,1359.5407,1356.3881,1353.4296,1255.9801,1153.4673,1052.0746,951.5285,851.6441,752.2909,749.1278,746.1696,743.3922,740.7752,738.3015,735.9568,733.7285,731.606,729.58,727.6422,725.7855,724.0036,722.2909,720.6423,719.0534 +Offshore Wind - Class 3/Advanced,1099.023,1024.9548,980.924,950.0339,857.8136,770.4247,686.2122,672.7422,661.0207,645.2802,631.9613,620.4501,610.3367,601.3343,595.3068,589.7018,584.4672,579.5598,574.9434,570.5874,566.4656,562.5556,558.8379,555.2957,551.914,548.6798,545.5816,542.609,539.7528 +Offshore Wind - Class 3/Moderate,1250.9205,1217.3329,1193.3228,1174.7467,1159.6583,1146.9911,1064.6178,983.5992,903.6471,819.3581,736.9673,727.4835,719.1083,711.6187,706.5856,701.8917,697.4961,693.3647,689.4688,685.7842,682.29,678.9685,675.8039,672.783,669.8936,667.1254,664.469,661.9161,659.4594 +Offshore Wind - Class 3/Conservative,1518.9749,1513.8404,1509.1509,1504.837,1500.8445,1497.1301,1493.6584,1490.4005,1383.0888,1270.2014,1158.5475,1047.8259,937.8329,828.4248,824.9416,821.6841,818.6256,815.7437,813.0197,810.4377,807.9839,805.6466,803.4155,801.2816,799.2371,797.2748,795.3888,793.5734,791.8236 +Offshore Wind - Class 4/Advanced,1214.6721,1132.8098,1084.1456,1050.0051,948.0805,851.4957,758.4216,743.5341,730.5792,713.1824,698.462,685.7394,674.5618,664.6121,657.9503,651.7555,645.9701,640.5463,635.4442,630.6297,626.0742,621.7528,617.6439,613.7289,609.9913,606.4168,602.9925,599.7071,596.5505 +Offshore Wind - Class 4/Moderate,1382.5536,1345.4316,1318.895,1298.3641,1281.688,1267.6878,1176.6465,1087.1024,998.737,905.5783,814.5176,804.0359,794.7794,786.5016,780.9389,775.7511,770.8929,766.3268,762.0209,757.9486,754.0867,750.4156,746.9181,743.5792,740.3858,737.3263,734.3903,731.5689,728.8536 +Offshore Wind - Class 4/Conservative,1678.8151,1673.1403,1667.9573,1663.1895,1658.7769,1654.6716,1650.8346,1647.2338,1528.6298,1403.8634,1280.4603,1158.0875,1036.5201,915.5991,911.7494,908.1491,904.7687,901.5836,898.573,895.7192,893.0073,890.424,887.9581,885.5997,883.34,881.1713,879.0867,877.0803,875.1464 +Offshore Wind - Class 5/Advanced,1403.7543,1309.149,1252.9094,1213.4544,1095.6637,984.044,876.4815,859.2766,844.3051,824.2001,807.1882,792.4853,779.5676,768.0691,760.3703,753.2113,746.5253,740.2572,734.3608,728.7969,723.5322,718.5381,713.7896,709.2651,704.9458,700.8149,696.8576,693.0607,689.4127 +Offshore Wind - Class 5/Moderate,1597.7692,1554.8686,1524.2011,1500.4743,1481.2023,1465.0228,1359.8095,1256.3265,1154.2056,1046.5454,941.3097,929.1963,918.499,908.9326,902.5039,896.5086,890.8942,885.6173,880.6411,875.9348,871.4718,867.2293,863.1873,859.3287,855.6382,852.1024,848.7094,845.4487,842.3108 +Offshore Wind - Class 5/Conservative,1940.1483,1933.5902,1927.6003,1922.0903,1916.9909,1912.2465,1907.8122,1903.6509,1766.5844,1622.3962,1479.7835,1338.3616,1197.8703,1058.1261,1053.6771,1049.5164,1045.6098,1041.9289,1038.4496,1035.1516,1032.0175,1029.0321,1026.1824,1023.4568,1020.8453,1018.339,1015.93,1013.6112,1011.3763 +Offshore Wind - Class 6/Advanced,1342.4978,1252.0208,1198.2354,1160.5021,1047.8515,941.1026,838.2339,821.7798,807.4616,788.234,771.9645,757.9031,745.5491,734.5524,727.1896,720.3429,713.9487,707.9541,702.315,696.9939,691.959,687.1828,682.6415,678.3145,674.1836,670.233,666.4483,662.8172,659.3283 +Offshore Wind - Class 6/Moderate,1528.0463,1487.0178,1457.6886,1434.9972,1416.5662,1401.0927,1300.4706,1201.5034,1103.8389,1000.8767,900.2332,888.6484,878.4178,869.269,863.1208,857.3871,852.0177,846.971,842.2121,837.7111,833.4429,829.3855,825.5199,821.8296,818.3002,814.9187,811.6738,808.5554,805.5544 +Offshore Wind - Class 6/Conservative,1855.4848,1849.2129,1843.4844,1838.2149,1833.3379,1828.8006,1824.5598,1820.5801,1689.4949,1551.5987,1415.2093,1279.9587,1145.5981,1011.952,1007.6971,1003.718,999.9819,996.4616,993.1341,989.9801,986.9827,984.1276,981.4022,978.7956,976.2981,973.9012,971.5973,969.3797,967.2423 +Offshore Wind - Class 7/Advanced,1477.7456,1378.1536,1318.9497,1277.415,1153.4156,1035.9125,922.6804,904.5687,888.808,867.6433,849.7348,834.2568,820.6583,808.5537,800.4491,792.9127,785.8743,779.2758,773.0686,767.2115,761.6693,756.4119,751.4131,746.6502,742.1032,737.7545,733.5886,729.5917,725.7513 +Offshore Wind - Class 7/Moderate,1681.9869,1636.825,1604.5411,1579.5637,1559.2758,1542.2435,1431.4844,1322.5469,1215.0433,1101.7083,990.9257,978.1739,966.9126,956.8421,950.0745,943.7631,937.8528,932.2977,927.0593,922.105,917.4067,912.9405,908.6855,904.6235,900.7385,897.0163,893.4445,890.012,886.7086 +Offshore Wind - Class 7/Conservative,2042.4126,2035.5089,2029.2032,2023.4028,2018.0346,2013.0401,2008.3721,2003.9915,1859.7003,1707.912,1557.7822,1408.906,1261.0095,1113.8995,1109.216,1104.8359,1100.7234,1096.8485,1093.1858,1089.714,1086.4147,1083.2719,1080.272,1077.4027,1074.6536,1072.0152,1069.4793,1067.0382,1064.6855 diff --git a/tests/data/Fixed_Offshore_Wind/Market/30/df_lcoe.csv b/tests/data/Fixed_Offshore_Wind/Market/30/df_lcoe.csv new file mode 100644 index 0000000..5090108 --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/Market/30/df_lcoe.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,82.22779319752487,75.82052317395632,71.75708226758825,68.76834216784437,62.90147854688552,57.55881814331176,52.58172726490057,51.39287547455876,50.37505838141601,49.013883691940144,47.878737770499605,46.90486823465521,46.050871664510225,45.30384201139406,44.80376459916592,44.33409314978956,43.90789472103861,43.50498462817298,43.122862813673606,42.775590182238275,42.43678633572738,42.121025141197094,41.81885213998757,41.53690468623583,41.25845794454658,41.00592485354712,40.75516896382581,40.51325942436239,40.28713225824105 +Offshore Wind - Class 1/Moderate,90.54071210442237,88.48359420715096,86.39206872513464,84.5001495899666,82.96761955461233,81.68281475969397,76.72374224168902,71.91193062736899,67.22153054436991,62.155183014368184,57.304357058234864,56.4368179673022,55.67888933438444,55.00123753887593,54.55183102556518,54.128740671656146,53.73959131062508,53.360098544179664,53.02024619286009,52.68602609479439,52.37707960813356,52.081358821709195,51.80809820490792,51.535474563654965,51.28321417257612,51.04022215949066,50.80578913783252,50.57926185979906,50.37010341748184 +Offshore Wind - Class 1/Conservative,105.21056907075561,106.46650908568148,106.4877857363127,106.04840917091926,105.6415569975356,105.23508447288943,104.86919184397634,104.52059425972377,98.38943450304623,91.68955664263193,85.13302477569218,78.69379895021201,72.3638422071149,66.09572792690474,65.76724955634592,65.45700299859946,65.16286640073263,64.89658301763197,64.64298410355993,64.40077877391694,64.16889550890797,63.946395867407716,63.732428466649566,63.53958636037599,63.34063384047416,63.16151192530633,62.98844505109032,62.821032896075685,62.658848233239844 +Offshore Wind - Class 2/Advanced,84.38266580470031,77.79726725684749,73.63955346252078,70.56956467941446,64.55672137324368,59.099194579573975,54.00715679519252,52.78731631073299,51.734132772304626,50.34631832145192,49.18198449403083,48.17457329207658,47.31019645488957,46.53764269700602,46.02052896531542,45.54374100868923,45.10320455415248,44.695517975898234,44.308994798739775,43.941491018073926,43.59972841391453,43.27331144510443,42.96088321053573,42.669619474136105,42.38992871569051,42.12913618068822,41.86988778617825,41.627854749059466,41.394183226558255 +Offshore Wind - Class 2/Moderate,92.87459973932,90.75765181216003,88.6203470833567,86.67709580972632,85.08810432199616,83.79219737424286,78.69326951364401,73.78114255355383,68.99313547121398,63.81482922306965,58.858519192194024,57.96102481438751,57.17721161415759,56.48830349926693,56.023662692726596,55.58608189377554,55.183904610920294,54.80266397522121,54.45153756171355,54.117042413874124,53.797589611012384,53.491780796635325,53.1984161683903,52.92742389424631,52.66673805941117,52.41559275600826,52.18401439569745,51.94975765469478,51.72304700198421 +Offshore Wind - Class 2/Conservative,107.86036513241766,109.13503175815455,109.17280053513247,108.71697494361973,108.27162787153799,107.87368049933534,107.4944484314838,107.15658692390274,100.86614321978415,94.03094056829813,87.32245129659799,80.75377124432097,74.28019895097138,67.87073209050408,67.53117386084394,67.21030746436594,66.92061163261774,66.63093190926797,66.36888965665223,66.13296067633006,65.89316167102024,65.66301759171735,65.4559054334186,65.24255826011088,65.05075838333812,64.8656971347232,64.68686652003983,64.51385068860016,64.34624564030116 +Offshore Wind - Class 3/Advanced,86.3274005126468,79.59336811524875,75.34733335817785,72.19383937110666,66.02110779044796,60.40128174723836,55.14399343434879,53.89724792084369,52.820714618481155,51.40208983896624,50.20175111671124,49.181993966301356,48.2886790698678,47.49905991526717,46.97982022393908,46.4923494869584,46.04193842189372,45.6160597965717,45.22097710570115,44.84532646608233,44.49594310957237,44.16226475193265,43.842924989297636,43.54514965130037,43.25921484978185,42.99257892156887,42.72756081352056,42.4801215722819,42.24121120100128 +Offshore Wind - Class 3/Moderate,95.10119597284354,92.935411793574,90.75703707172599,88.77193923977168,87.1673033222637,85.82449321825803,80.56952009029249,75.50541762305967,70.568300403636,65.23256770695973,60.11106480660063,59.20698575098178,58.40629739781592,57.70251050915372,57.21591463422232,56.78087984494776,56.36998646880633,55.98052446367767,55.61019314243246,55.268565544878626,54.94227857181429,54.62994020431595,54.34155922700815,54.064671786725405,53.798347265773614,53.54174561059704,53.294149067093834,53.054871095199815,52.83418647856886 +Offshore Wind - Class 3/Conservative,110.58436391113064,111.90782801530548,111.95267158908132,111.48713636294265,111.03214478166363,110.62558580108444,110.2380638949433,109.89281416974615,103.39731481470422,96.32417380397024,89.42289165487381,82.64343907372992,75.94473239134382,69.32960406977084,68.98289199795056,68.67025034690607,68.35951864617807,68.07855111643663,67.81094675315353,67.55528573097206,67.31047106121311,67.09000055700403,66.86399215393178,66.66060337965287,66.45031634147533,66.26134782701959,66.07877440972341,65.90211291781884,65.73094474120708 +Offshore Wind - Class 4/Advanced,90.40673867952141,83.38909832791518,78.91907811373294,75.63542123688138,69.08243543757956,63.11162014736213,57.534733067798484,56.23069748077276,55.11578930514931,53.62060351375994,52.364903922835204,51.29803101551627,50.363415170829285,49.537253533724105,48.98423724185801,48.47433850183968,48.00310482174354,47.55758419456216,47.144223088363525,46.751255945249106,46.38568082932122,46.03659492935502,45.70250821968557,45.39091318551059,45.09175720910511,44.80402072406832,44.53543453517311,44.27652196141242,44.026523737738486 +Offshore Wind - Class 4/Moderate,99.76636340425307,97.53621551827034,95.26830866723485,93.17301992914581,91.49557648107853,90.09175861624138,84.51043431975805,79.1289176266208,73.88041124907754,68.20130814516482,62.77517841069993,61.817636397490325,60.993957407587956,60.24600974283029,59.750143515902245,59.28323355567969,58.853940880575635,58.447096568805044,58.06026095746583,57.70328475848569,57.36241683715112,57.03613727697184,56.73478955517995,56.44549054371806,56.1556887204774,55.88764884870432,55.64042265781691,55.39044039830906,55.15986639409777 +Offshore Wind - Class 4/Conservative,116.28334880384627,117.70766058839537,117.76657751618357,117.28036477919427,116.80476801348564,116.37978229467248,115.97468847189951,115.58856052342033,108.69172703781794,101.16624434258175,93.82065694791608,86.5839397514537,79.46938725015704,72.42361957960958,72.0616221815562,71.71962004547605,71.41067452709545,71.10197286616986,70.82259267289363,70.55572561610434,70.31528049733903,70.0699621217748,69.83402173405361,69.62164232389738,69.41708563978467,69.20491840642109,69.01425984505047,68.82981263410446,68.65113797473046 +Offshore Wind - Class 5/Advanced,96.59499123193771,89.10104502785242,84.34465049607466,80.81009644357945,73.78035065280928,67.35953763641506,61.361882165147215,59.96056187076295,58.76293334429101,57.16874142270191,55.83140687393227,54.68558500981498,53.68193048650573,52.80556962275926,52.21171004622835,51.67463975438057,51.16868180298122,50.690293755922816,50.24653603568262,49.834572706000415,49.44212908599901,49.067307928600165,48.708573815299715,48.374154670006156,48.0530279819968,47.75361638901337,47.46538842317387,47.17811193860597,46.909863544020006 +Offshore Wind - Class 5/Moderate,106.69270116896725,104.32235545604225,101.90741842958636,99.67580751302711,97.87200930510788,96.3626446273923,90.36647507854559,84.56553174606292,78.90815986152235,72.8206931370035,66.95800095582743,65.94483643409463,65.06147693168417,64.25907971637675,63.72725978313574,63.239858661682604,62.77945245523933,62.34301778596567,61.94110745300059,61.54523233983788,61.19258711227948,60.84251232936051,60.51945035742595,60.19654978753546,59.89819840740686,59.62329475955903,59.3458226543251,59.07766344826315,58.830519984744754 +Offshore Wind - Class 5/Conservative,124.51218754888284,126.05082233444237,126.1164919770919,125.59371030298982,125.11012359021339,124.65322168206069,124.21752499740305,123.80213538490086,116.36280315613499,108.24810803458989,100.3278657714126,92.54545412268307,84.85419147490035,77.27478853718557,76.88664401327839,76.51989760507364,76.18885545891885,75.87444988689731,75.57491712948126,75.28875191177407,75.01466399964647,74.75159051214436,74.51498651180059,74.28744518978183,74.05196391094324,73.84053981937888,73.6362351297953,73.43854387947147,73.24697227885065 +Offshore Wind - Class 6/Advanced,119.88769529358116,110.58012816533143,104.68812156272475,100.30853608399339,91.60506940040622,83.69418391779698,76.27012129952917,74.54631297719509,73.05283389618332,71.07637400079682,69.41625650680851,67.98775267969431,66.76078485380677,65.66830591991432,64.92442927700014,64.25845657307427,63.631095410869335,63.037905829589,62.49120393263245,61.971502007364094,61.47614561335368,61.018439786356865,60.580485821526025,60.16066118628074,59.77259000426402,59.38447432498659,59.02543478262036,58.67922078338695,58.344892821451886 +Offshore Wind - Class 6/Moderate,132.32895359927244,129.39849273139478,126.38881369605029,123.63003529385907,121.37089920582919,119.5332693178234,112.12248864655572,104.93856346770937,97.96904618561356,90.43639879238155,83.21333404675605,81.95881958355227,80.85289574158828,79.86952942036798,79.21924451699483,78.58579055516624,78.02877290875816,77.48024390012782,76.97925864360161,76.5019302227274,76.04596590801181,75.62987762696586,75.21086857356522,74.82822969787745,74.46022481956997,74.10568021067947,73.76360543234526,73.43308918010477,73.11329097424452 +Offshore Wind - Class 6/Conservative,154.28411647877715,156.20507022626725,156.2765952628781,155.6233632867727,155.02873323034336,154.4228457769135,153.88777751984867,153.42178069391468,144.2227848704965,134.20699968366176,124.44887352857545,114.83461498367822,105.36619286575385,96.01856825678034,95.53988242513444,95.08775315165411,94.65897037277786,94.27770972720111,93.91479404211746,93.54198562451623,93.21068931142753,92.89294483921283,92.58764268064445,92.29366130939636,92.03607399942649,91.76207023002335,91.49704222662949,91.26593216144157,91.01680987453283 +Offshore Wind - Class 7/Advanced,163.46188006162265,150.8369170353339,142.76599110357023,136.80098806347877,124.80681259965272,113.92459622527039,103.69541067136244,101.33805401692688,99.3109932036698,96.61934713326661,94.34920678966702,92.40988548609174,90.73573215509465,89.22190815172218,88.23465458006869,87.30787259333925,86.46322544843143,85.66490336765449,84.9079725536947,84.21624731958975,83.52957422645343,82.90075930716463,82.29906837626488,81.74925487721687,81.1948026022254,80.68796377606775,80.2000367342503,79.72958346865133,79.27537074053367 +Offshore Wind - Class 7/Moderate,180.6617493347719,176.6842161682088,172.59026879158586,168.85129232478394,165.7738866839355,163.2669882279096,153.06382016431294,143.18113115909264,133.5624179396332,123.17038788302324,113.22187631997926,111.49957354653377,109.98932823710237,108.65511678848274,107.76293915789215,106.92295122709562,106.12897081371135,105.413055298138,104.69603770164727,104.04849988047714,103.43001407774304,102.87418598141187,102.3059047515806,101.7954684352512,101.26922933305674,100.79700864657154,100.34165419337207,99.86695267389237,99.44194289515985 +Offshore Wind - Class 7/Conservative,211.01446057511436,213.69073394978926,213.8090931556099,212.92448679496127,212.05843717941528,211.31689775236154,210.5323933032967,209.86081257792046,197.17755794948147,183.43567606748866,169.9372356312198,156.63949176188697,143.55727789423077,130.65285877045693,130.01562679912536,129.41441934386046,128.8448967576855,128.30354610330502,127.787477884486,127.29408095723609,126.82127828195263,126.41359087744783,125.97632132471558,125.60076826546678,125.23927194450869,124.84490655372161,124.50853124786423,124.183249337647,123.86832945908374 diff --git a/tests/data/Fixed_Offshore_Wind/Market/30/df_occ.csv b/tests/data/Fixed_Offshore_Wind/Market/30/df_occ.csv new file mode 100644 index 0000000..045f8f4 --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/Market/30/df_occ.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,3842.3701,3583.4153,3429.4759,3321.4792,2999.0614,2693.5348,2399.1137,2352.0203,2311.0401,2256.0086,2209.4435,2169.1984,2133.8401,2102.3662,2081.2931,2061.6972,2043.3962,2026.2391,2010.0994,1994.87,1980.4595,1966.7894,1953.7918,1941.4075,1929.5845,1918.2773,1907.4453,1897.0526,1887.0671 +Offshore Wind - Class 1/Moderate,4373.4293,4256.0015,4172.0581,4107.113,4054.3614,4010.0748,3722.0837,3438.8291,3159.3029,2864.6143,2576.5622,2543.4053,2514.1243,2487.9392,2470.3425,2453.932,2438.5643,2424.1202,2410.4995,2397.6174,2385.4012,2373.7884,2362.7248,2352.1629,2342.0612,2332.383,2323.0957,2314.1705,2305.5813 +Offshore Wind - Class 1/Conservative,5310.5928,5292.6419,5276.2463,5261.1643,5247.2061,5234.2197,5222.0821,5210.6919,4835.5121,4440.8387,4050.4779,3663.3763,3278.8224,2896.3131,2884.1352,2872.7465,2862.0533,2851.9778,2842.4543,2833.4271,2824.8483,2816.6767,2808.8763,2801.4159,2794.2678,2787.4076,2780.8136,2774.4665,2768.3491 +Offshore Wind - Class 2/Advanced,3835.3896,3576.9052,3423.2455,3315.445,2993.6129,2688.6414,2394.7552,2347.7473,2306.8416,2251.91,2205.4296,2165.2576,2129.9635,2098.5468,2077.512,2057.9517,2039.6839,2022.558,2006.4476,1991.2459,1976.8616,1963.2163,1950.2423,1937.8805,1926.079,1914.7923,1903.98,1893.6062,1883.6388 +Offshore Wind - Class 2/Moderate,4365.4841,4248.2695,4164.4787,4099.6515,4046.9958,4002.7896,3715.3218,3432.5817,3153.5634,2859.4101,2571.8813,2538.7847,2509.5568,2483.4194,2465.8546,2449.4739,2434.1341,2419.7162,2406.1203,2393.2616,2381.0676,2369.4759,2358.4324,2347.8897,2337.8063,2328.1457,2318.8753,2309.9663,2301.3928 +Offshore Wind - Class 2/Conservative,5300.945,5283.0267,5266.6609,5251.6063,5237.6734,5224.7107,5212.5951,5201.2255,4826.7274,4432.7709,4043.1193,3656.721,3272.8657,2891.0513,2878.8956,2867.5275,2856.8538,2846.7966,2837.2904,2828.2796,2819.7164,2811.5596,2803.7734,2796.3265,2789.1914,2782.3436,2775.7617,2769.4261,2763.3198 +Offshore Wind - Class 3/Advanced,3919.2247,3655.0904,3498.0719,3387.915,3059.0483,2747.4105,2447.1005,2399.0651,2357.2652,2301.133,2253.6366,2212.5865,2176.5209,2144.4175,2122.9229,2102.935,2084.268,2066.7677,2050.3052,2034.7712,2020.0724,2006.1289,1992.8713,1980.2393,1968.1799,1956.6464,1945.5978,1934.9972,1924.812 +Offshore Wind - Class 3/Moderate,4460.9062,4341.1295,4255.5072,4189.263,4135.4563,4090.2838,3796.5324,3507.6122,3222.495,2921.912,2628.0983,2594.2782,2564.4115,2537.7027,2519.7541,2503.0153,2487.3402,2472.6071,2458.714,2445.5743,2433.1137,2421.2687,2409.9837,2399.2106,2388.9068,2379.035,2369.562,2360.4583,2351.6973 +Offshore Wind - Class 3/Conservative,5416.8147,5398.5047,5381.7812,5366.3976,5352.1601,5338.914,5326.5336,5314.9155,4932.2315,4529.6638,4131.4951,3736.6508,3344.405,2954.2448,2941.8234,2930.2068,2919.2998,2909.0227,2899.3088,2890.101,2881.3506,2873.0155,2865.0592,2857.4495,2850.1584,2843.161,2836.4351,2829.9611,2823.7213 +Offshore Wind - Class 4/Advanced,4175.3368,3893.9419,3726.6627,3609.3073,3258.9499,2926.9473,2607.0127,2555.8384,2511.307,2451.5066,2400.9064,2357.1738,2318.7514,2284.5501,2261.6509,2240.3569,2220.47,2201.8262,2184.2878,2167.7387,2152.0794,2137.2247,2123.1008,2109.6433,2096.7958,2084.5087,2072.738,2061.4447,2050.5939 +Offshore Wind - Class 4/Moderate,4752.4159,4624.8121,4533.5946,4463.0214,4405.6986,4357.5743,4044.6269,3736.8264,3433.0774,3112.8521,2799.8383,2763.8082,2731.9898,2703.5356,2684.4141,2666.5814,2649.882,2634.1862,2619.3852,2605.3868,2592.112,2579.4929,2567.4705,2555.9933,2545.0162,2534.4994,2524.4073,2514.7087,2505.3752 +Offshore Wind - Class 4/Conservative,5770.7908,5751.2843,5733.468,5717.079,5701.9112,5687.7995,5674.6101,5662.2328,5254.5412,4825.6667,4401.4786,3980.8321,3562.954,3147.2978,3134.0646,3121.6889,3110.0691,3099.1205,3088.7718,3078.9623,3069.6401,3060.7603,3052.284,3044.1771,3036.4095,3028.9549,3021.7895,3014.8924,3008.2448 +Offshore Wind - Class 5/Advanced,4263.1798,3975.8648,3805.0662,3685.2419,3327.5134,2988.5261,2661.8605,2609.6095,2564.1412,2503.0827,2451.418,2406.7653,2367.5346,2332.6137,2309.2328,2287.4907,2267.1854,2248.1494,2230.2421,2213.3447,2197.356,2182.1888,2167.7677,2154.0271,2140.9093,2128.3637,2116.3454,2104.8145,2093.7354 +Offshore Wind - Class 5/Moderate,4852.3998,4722.1114,4628.9748,4556.9169,4498.3881,4449.2513,4129.7199,3815.4438,3505.3043,3178.3419,2858.7428,2821.9547,2789.4668,2760.4141,2740.8902,2722.6824,2705.6317,2689.6056,2674.4933,2660.2003,2646.6462,2633.7616,2621.4863,2609.7677,2598.5597,2587.8215,2577.5172,2567.6145,2558.0846 +Offshore Wind - Class 5/Conservative,5892.1998,5872.2829,5854.0918,5837.358,5821.8711,5807.4625,5793.9956,5781.3579,5365.0891,4927.1917,4494.0793,4064.583,3637.9134,3213.5123,3200.0008,3187.3647,3175.5005,3164.3215,3153.755,3143.7392,3134.2208,3125.1543,3116.4996,3108.2222,3100.2912,3092.6796,3085.3635,3078.3213,3071.5339 +Offshore Wind - Class 6/Advanced,4118.311,3840.7593,3675.7647,3560.0122,3214.4398,2886.9717,2571.4067,2520.9313,2477.0081,2418.0245,2368.1153,2324.98,2287.0824,2253.3482,2230.7618,2209.7586,2190.1433,2171.7541,2154.4553,2138.1321,2122.6868,2108.035,2094.1039,2080.8302,2068.1582,2056.0389,2044.429,2033.29,2022.5874 +Offshore Wind - Class 6/Moderate,4687.5084,4561.6474,4471.6757,4402.0665,4345.5265,4298.0594,3989.3862,3685.7896,3386.1892,3070.3374,2761.5987,2726.0607,2694.6768,2666.6113,2647.7509,2630.1618,2613.6905,2598.209,2583.6102,2569.803,2556.7095,2544.2627,2532.4045,2521.0841,2510.257,2499.8837,2489.9295,2480.3633,2471.1573 +Offshore Wind - Class 6/Conservative,5691.9745,5672.7345,5655.1615,5638.9964,5624.0357,5610.1167,5597.1074,5584.8992,5182.7758,4759.7588,4341.3641,3926.4628,3514.2919,3104.3126,3091.2602,3079.0536,3067.5925,3056.7934,3046.586,3036.9105,3027.7156,3018.9571,3010.5966,3002.6004,2994.9389,2987.586,2980.5185,2973.7157,2967.1589 +Offshore Wind - Class 7/Advanced,4314.3319,4023.5694,3850.7215,3729.4595,3367.4388,3024.3841,2693.799,2640.921,2594.9072,2533.1161,2480.8315,2435.643,2395.9416,2360.6017,2336.9402,2314.9373,2294.3884,2275.1239,2257.0017,2239.9017,2223.7211,2208.3719,2193.7778,2179.8723,2166.5971,2153.901,2141.7385,2130.0693,2118.8572 +Offshore Wind - Class 7/Moderate,4910.6216,4778.77,4684.5158,4611.5934,4552.3623,4502.6359,4179.2706,3861.2236,3547.363,3216.4775,2893.0436,2855.8141,2822.9364,2793.5351,2773.777,2755.3507,2738.0953,2721.877,2706.5833,2692.1189,2678.4022,2665.363,2652.9404,2641.0812,2629.7387,2618.8717,2608.4437,2598.4222,2588.778 +Offshore Wind - Class 7/Conservative,5962.8977,5942.7419,5924.3324,5907.3979,5891.7251,5877.1437,5863.5152,5850.7259,5429.4625,4986.3109,4548.0017,4113.3522,3681.5631,3252.0698,3238.3962,3225.6085,3213.6019,3202.2888,3191.5956,3181.4595,3171.827,3162.6516,3153.8932,3145.5163,3137.4902,3129.7874,3122.3834,3115.2568,3108.3879 diff --git a/tests/data/Fixed_Offshore_Wind/Market/30/df_tc.csv b/tests/data/Fixed_Offshore_Wind/Market/30/df_tc.csv new file mode 100644 index 0000000..9af6a81 --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/Market/30/df_tc.csv @@ -0,0 +1,31 @@ +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.1289257935074173,0.1301075434952705,0.13045655173884727,0.1304674427433303,0.13046751432090797,0.13046757579216822,0.13046655668773655,0.1304653735022892,0.1304639909307722,0.13046236525434168,0.13046040284202187,0.13046038862851897,0.13046037582857625,0.13046036413469903,0.13046035614551693,0.1304603485955869,0.130460341458937,0.13046033467231982,0.13046032821917583,0.1304603220080445,0.13046031609832356,0.13046031043400655,0.13046030498619188,0.13046029975090487,0.13046029468712364,0.13046028980207539,0.13046028505328955,0.13046028047563135,0.13046027608749747 +10 year CRF/Moderate,0.1289257935074173,0.1301075434952705,0.13045655173884727,0.1304674427433303,0.13046751432090797,0.13046757579216822,0.13046655668773655,0.1304653735022892,0.1304639909307722,0.13046236525434168,0.13046040284202187,0.13046038862851897,0.13046037582857625,0.13046036413469903,0.13046035614551693,0.1304603485955869,0.130460341458937,0.13046033467231982,0.13046032821917583,0.1304603220080445,0.13046031609832356,0.13046031043400655,0.13046030498619188,0.13046029975090487,0.13046029468712364,0.13046028980207539,0.13046028505328955,0.13046028047563135,0.13046027608749747 +10 year CRF/Conservative,0.1289257935074173,0.1301075434952705,0.13045655173884727,0.1304674427433303,0.13046751432090797,0.13046757579216822,0.13046655668773655,0.1304653735022892,0.1304639909307722,0.13046236525434168,0.13046040284202187,0.13046038862851897,0.13046037582857625,0.13046036413469903,0.13046035614551693,0.1304603485955869,0.130460341458937,0.13046033467231982,0.13046032821917583,0.1304603220080445,0.13046031609832356,0.13046031043400655,0.13046030498619188,0.13046029975090487,0.13046029468712364,0.13046028980207539,0.13046028505328955,0.13046028047563135,0.13046027608749747 +ITC Schedule/*,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896 +PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8156785835927624,0.8156731490891987,0.8156713774348975,0.8156710553166417,0.8156708229769672,0.8156706234423747,0.8156739314532538,0.815677772114679,0.815682260050052,0.8156875372054168,0.8156939075675728,0.8156939537077692,0.8156939952592402,0.815694033220181,0.8156940591548553,0.815694083663621,0.8156941068307884,0.8156941288616727,0.8156941498100293,0.8156941699727599,0.8156941891570466,0.8156942075446967,0.8156942252295324,0.8156942422244571,0.8156942586626358,0.8156942745206073,0.8156942899362415,0.815694304796357,0.8156943190412346 +PVD/Moderate,0.8156785835927624,0.8156731490891987,0.8156713774348975,0.8156710553166417,0.8156708229769672,0.8156706234423747,0.8156739314532538,0.815677772114679,0.815682260050052,0.8156875372054168,0.8156939075675728,0.8156939537077692,0.8156939952592402,0.815694033220181,0.8156940591548553,0.815694083663621,0.8156941068307884,0.8156941288616727,0.8156941498100293,0.8156941699727599,0.8156941891570466,0.8156942075446967,0.8156942252295324,0.8156942422244571,0.8156942586626358,0.8156942745206073,0.8156942899362415,0.815694304796357,0.8156943190412346 +PVD/Conservative,0.8156785835927624,0.8156731490891987,0.8156713774348975,0.8156710553166417,0.8156708229769672,0.8156706234423747,0.8156739314532538,0.815677772114679,0.815682260050052,0.8156875372054168,0.8156939075675728,0.8156939537077692,0.8156939952592402,0.815694033220181,0.8156940591548553,0.815694083663621,0.8156941068307884,0.8156941288616727,0.8156941498100293,0.8156941699727599,0.8156941891570466,0.8156942075446967,0.8156942252295324,0.8156942422244571,0.8156942586626358,0.8156942745206073,0.8156942899362415,0.815694304796357,0.8156943190412346 +PFF/Advanced,0.7023130514762239,0.7023146526276195,0.7023151746047832,0.7023152695095135,0.702315337963051,0.7023153967513264,0.7023144221220573,0.7023132905595644,0.7023119682927002,0.7023104135003299,0.7023085366197396,0.7023085230255927,0.702308510783408,0.7023084995990906,0.7023084919580357,0.7023084847370921,0.7023084779114194,0.7023084714205263,0.7023084652485753,0.7023084593080906,0.7023084536558821,0.7023084482383842,0.7023084430279545,0.7023084380207909,0.7023084331776599,0.7023084285054736,0.7023084239636118,0.7023084195854209,0.7023084153884955 +PFF/Moderate,0.7023130514762239,0.7023146526276195,0.7023151746047832,0.7023152695095135,0.702315337963051,0.7023153967513264,0.7023144221220573,0.7023132905595644,0.7023119682927002,0.7023104135003299,0.7023085366197396,0.7023085230255927,0.702308510783408,0.7023084995990906,0.7023084919580357,0.7023084847370921,0.7023084779114194,0.7023084714205263,0.7023084652485753,0.7023084593080906,0.7023084536558821,0.7023084482383842,0.7023084430279545,0.7023084380207909,0.7023084331776599,0.7023084285054736,0.7023084239636118,0.7023084195854209,0.7023084153884955 +PFF/Conservative,0.7023130514762239,0.7023146526276195,0.7023151746047832,0.7023152695095135,0.702315337963051,0.7023153967513264,0.7023144221220573,0.7023132905595644,0.7023119682927002,0.7023104135003299,0.7023085366197396,0.7023085230255927,0.702308510783408,0.7023084995990906,0.7023084919580357,0.7023084847370921,0.7023084779114194,0.7023084714205263,0.7023084652485753,0.7023084593080906,0.7023084536558821,0.7023084482383842,0.7023084430279545,0.7023084380207909,0.7023084331776599,0.7023084285054736,0.7023084239636118,0.7023084195854209,0.7023084153884955 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9278050110194725,0.9278026706609483,0.9278019076983567,0.9278017689780282,0.9278016689208433,0.9278015829911608,0.9278030075854014,0.927804661558896,0.927806594270693,0.9278088668446027,0.9278116101833356,0.9278116300531218,0.9278116479468214,0.9278116642942964,0.9278116754627875,0.9278116860172259,0.9278116959939189,0.9278117054812837,0.9278117145024692,0.9278117231853331,0.9278117314468405,0.9278117393652846,0.9278117469810692,0.9278117542997507,0.9278117613786755,0.9278117682077403,0.927811774846317,0.9278117812456655,0.9278117873800684 +2/nan,0.8608221384728436,0.8608177956855882,0.86081637992871,0.8608161225187586,0.8608159368523021,0.8608157774009039,0.8608184208845163,0.8608214900104174,0.8608250763721824,0.8608292933954658,0.8608343839909939,0.860834420861831,0.8608344540657964,0.8608344844005521,0.860834505125065,0.8608345247101272,0.8608345432231123,0.8608345608280883,0.8608345775680115,0.8608345936801372,0.860834609010384,0.8608346237040347,0.8608346378360634,0.860834651416781,0.8608346645526003,0.8608346772247736,0.8608346895434729,0.8608347014182547,0.8608347128013973 +3/nan,0.7986750936716025,0.7986690497895593,0.7986670794758505,0.7986667212377113,0.7986664628452251,0.7986662409363253,0.79866991988157,0.7986741912017398,0.7986791823716837,0.798685051251887,0.7986921359118638,0.7986921872256505,0.7986922334361889,0.7986922756535988,0.798692304496266,0.7986923317531405,0.7986923575179862,0.7986923820191404,0.7986924053163856,0.7986924277399142,0.7986924490752884,0.7986924695247009,0.798692489192494,0.7986925080930181,0.7986925263743693,0.7986925440104564,0.798692561154608,0.7986925776809515,0.7986925935230723 +4/nan,0.7410147540849595,0.7410072773689951,0.7410048399535692,0.7410043967882304,0.7410040771389065,0.7410038026223225,0.7410083537341122,0.7410136376637552,0.7410198121111736,0.7410270723677368,0.7410358366611538,0.7410359001405241,0.7410359573067578,0.7410360095331644,0.7410360452139154,0.7410360789329108,0.7410361108061444,0.7410361411160876,0.7410361699366967,0.7410361976764468,0.7410362240700606,0.7410362493676672,0.7410362736983466,0.7410362970798509,0.7410363196953879,0.74103634151268,0.7410363627214074,0.7410363831658556,0.7410364027638642 +5/nan,0.6875172020793876,0.6875085309221517,0.6875057041226371,0.687505190160617,0.6875048194466268,0.6875045010754605,0.6875097792404162,0.6875159073031466,0.6875230681619768,0.6875314883146834,0.6875416528161404,0.6875417264372621,0.6875417927366333,0.6875418533069693,0.6875418946882408,0.687541933794338,0.6875419707597864,0.6875420059121864,0.6875420393373098,0.6875420715088912,0.6875421021192718,0.6875421314585421,0.6875421596764046,0.6875421867934477,0.6875422130221491,0.6875422383250747,0.6875422629222081,0.687542286632958,0.6875423093620371 +6/nan,0.6378819052513431,0.6378722510917576,0.6378691038384846,0.6378685316125962,0.6378681188737033,0.6378677644113605,0.6378736409236335,0.6378804636917533,0.6378884363539014,0.6378978110932295,0.6379091279674551,0.6379092099352938,0.6379092837512876,0.6379093511887243,0.6379093972615562,0.6379094408012687,0.6379094819576389,0.6379095210954085,0.6379095583100736,0.6379095941290779,0.6379096282098818,0.6379096608754651,0.6379096922925022,0.6379097224839156,0.6379097516862726,0.6379097798578951,0.637909807243707,0.6379098336426426,0.6379098589486115 +Year (Moderate)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9278050110194725,0.9278026706609483,0.9278019076983567,0.9278017689780282,0.9278016689208433,0.9278015829911608,0.9278030075854014,0.927804661558896,0.927806594270693,0.9278088668446027,0.9278116101833356,0.9278116300531218,0.9278116479468214,0.9278116642942964,0.9278116754627875,0.9278116860172259,0.9278116959939189,0.9278117054812837,0.9278117145024692,0.9278117231853331,0.9278117314468405,0.9278117393652846,0.9278117469810692,0.9278117542997507,0.9278117613786755,0.9278117682077403,0.927811774846317,0.9278117812456655,0.9278117873800684 +2/nan,0.8608221384728436,0.8608177956855882,0.86081637992871,0.8608161225187586,0.8608159368523021,0.8608157774009039,0.8608184208845163,0.8608214900104174,0.8608250763721824,0.8608292933954658,0.8608343839909939,0.860834420861831,0.8608344540657964,0.8608344844005521,0.860834505125065,0.8608345247101272,0.8608345432231123,0.8608345608280883,0.8608345775680115,0.8608345936801372,0.860834609010384,0.8608346237040347,0.8608346378360634,0.860834651416781,0.8608346645526003,0.8608346772247736,0.8608346895434729,0.8608347014182547,0.8608347128013973 +3/nan,0.7986750936716025,0.7986690497895593,0.7986670794758505,0.7986667212377113,0.7986664628452251,0.7986662409363253,0.79866991988157,0.7986741912017398,0.7986791823716837,0.798685051251887,0.7986921359118638,0.7986921872256505,0.7986922334361889,0.7986922756535988,0.798692304496266,0.7986923317531405,0.7986923575179862,0.7986923820191404,0.7986924053163856,0.7986924277399142,0.7986924490752884,0.7986924695247009,0.798692489192494,0.7986925080930181,0.7986925263743693,0.7986925440104564,0.798692561154608,0.7986925776809515,0.7986925935230723 +4/nan,0.7410147540849595,0.7410072773689951,0.7410048399535692,0.7410043967882304,0.7410040771389065,0.7410038026223225,0.7410083537341122,0.7410136376637552,0.7410198121111736,0.7410270723677368,0.7410358366611538,0.7410359001405241,0.7410359573067578,0.7410360095331644,0.7410360452139154,0.7410360789329108,0.7410361108061444,0.7410361411160876,0.7410361699366967,0.7410361976764468,0.7410362240700606,0.7410362493676672,0.7410362736983466,0.7410362970798509,0.7410363196953879,0.74103634151268,0.7410363627214074,0.7410363831658556,0.7410364027638642 +5/nan,0.6875172020793876,0.6875085309221517,0.6875057041226371,0.687505190160617,0.6875048194466268,0.6875045010754605,0.6875097792404162,0.6875159073031466,0.6875230681619768,0.6875314883146834,0.6875416528161404,0.6875417264372621,0.6875417927366333,0.6875418533069693,0.6875418946882408,0.687541933794338,0.6875419707597864,0.6875420059121864,0.6875420393373098,0.6875420715088912,0.6875421021192718,0.6875421314585421,0.6875421596764046,0.6875421867934477,0.6875422130221491,0.6875422383250747,0.6875422629222081,0.687542286632958,0.6875423093620371 +6/nan,0.6378819052513431,0.6378722510917576,0.6378691038384846,0.6378685316125962,0.6378681188737033,0.6378677644113605,0.6378736409236335,0.6378804636917533,0.6378884363539014,0.6378978110932295,0.6379091279674551,0.6379092099352938,0.6379092837512876,0.6379093511887243,0.6379093972615562,0.6379094408012687,0.6379094819576389,0.6379095210954085,0.6379095583100736,0.6379095941290779,0.6379096282098818,0.6379096608754651,0.6379096922925022,0.6379097224839156,0.6379097516862726,0.6379097798578951,0.637909807243707,0.6379098336426426,0.6379098589486115 +Year (Conservative)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9278050110194725,0.9278026706609483,0.9278019076983567,0.9278017689780282,0.9278016689208433,0.9278015829911608,0.9278030075854014,0.927804661558896,0.927806594270693,0.9278088668446027,0.9278116101833356,0.9278116300531218,0.9278116479468214,0.9278116642942964,0.9278116754627875,0.9278116860172259,0.9278116959939189,0.9278117054812837,0.9278117145024692,0.9278117231853331,0.9278117314468405,0.9278117393652846,0.9278117469810692,0.9278117542997507,0.9278117613786755,0.9278117682077403,0.927811774846317,0.9278117812456655,0.9278117873800684 +2/nan,0.8608221384728436,0.8608177956855882,0.86081637992871,0.8608161225187586,0.8608159368523021,0.8608157774009039,0.8608184208845163,0.8608214900104174,0.8608250763721824,0.8608292933954658,0.8608343839909939,0.860834420861831,0.8608344540657964,0.8608344844005521,0.860834505125065,0.8608345247101272,0.8608345432231123,0.8608345608280883,0.8608345775680115,0.8608345936801372,0.860834609010384,0.8608346237040347,0.8608346378360634,0.860834651416781,0.8608346645526003,0.8608346772247736,0.8608346895434729,0.8608347014182547,0.8608347128013973 diff --git a/tests/data/Fixed_Offshore_Wind/Market/30/df_vom.csv b/tests/data/Fixed_Offshore_Wind/Market/30/df_vom.csv new file mode 100644 index 0000000..90cc094 --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/Market/30/df_vom.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Fixed_Offshore_Wind/Market/TechLife/df_capex.csv b/tests/data/Fixed_Offshore_Wind/Market/TechLife/df_capex.csv new file mode 100644 index 0000000..b019daf --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/Market/TechLife/df_capex.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,5462.550832369848,5094.404759063653,4875.5549262092645,4722.020175198692,4263.651146110876,3829.295613124674,3410.728337949633,3343.7774992451323,3285.5174365197136,3207.2812724221576,3141.08145831941,3083.8665548677945,3033.5990170228683,2988.8537384617885,2958.8949081013798,2931.03615273454,2905.0183721997228,2880.626813817036,2857.6815376796812,2836.0305427943017,2815.5436693022525,2796.109383287182,2777.6312289765,2760.02494615507,2743.21658539724,2727.1416211172086,2711.7421798514206,2696.967261995978,2682.7713005134847 +Offshore Wind - Class 1/Moderate,6217.537549003377,6050.594891259246,5931.2557072685795,5838.925802633735,5763.930885101322,5700.97021105834,5291.544282275952,4888.852075107402,4491.460278945741,4072.51283498425,3663.0000960065295,3615.862270810396,3574.2345093406543,3537.008235424742,3511.991599288189,3488.66149787881,3466.8138219123107,3446.2791640087826,3426.9151687521285,3408.6011001235547,3391.233850228222,3374.724391496717,3358.9956701796727,3343.980167236275,3329.6190113846337,3315.8598725964,3302.656518621953,3289.967817172063,3277.756959836958 +Offshore Wind - Class 1/Conservative,7549.867055466588,7524.346964544596,7501.037928189001,7479.5964751544225,7459.752640146307,7441.2903400603145,7424.034734950038,7407.84169550011,6874.463003342234,6313.370793819921,5758.409845373221,5208.082210940681,4661.376657071959,4117.577748019326,4100.26493465772,4084.0740017131716,4068.8719067407287,4054.548002773674,4041.008827494427,4028.175109779539,4015.978997982083,4004.3617316888726,3993.272200427305,3982.66605671573,3972.5038312954784,3962.750933130862,3953.3765407221345,3944.3531586306726,3935.6561740041584 +Offshore Wind - Class 2/Advanced,5358.739142998236,4997.589328397251,4782.898624109471,4632.281715654107,4182.623529780819,3756.522615291665,3345.909947900305,3280.231438444361,3223.078621467056,3146.329206691839,3081.3876415122254,3025.26002744198,2975.9477343518092,2932.0528187513814,2902.663410055368,2875.334052750732,2849.810635767615,2825.882619436882,2803.3735007815626,2782.133828788493,2762.0364370540406,2742.9714546924165,2724.8444215677036,2707.5726296266243,2691.083792474087,2675.3142714739247,2660.2075235870307,2645.713436159141,2631.787107365084 +Offshore Wind - Class 2/Moderate,6099.377897155915,5935.607747380369,5818.536715338725,5727.961307946685,5654.391607605821,5592.627539486479,5190.982487228406,4795.942992362201,4406.103572325649,3995.1177208761983,3593.3875214533555,3547.1455153865654,3506.308802120767,3469.790092274592,3445.2488611413337,3422.362012811054,3400.929540141509,3380.7851400765067,3361.7891180488486,3343.823177151232,3326.785983388085,3310.5901722205545,3295.16046379854,3280.4303368995647,3266.3420289287787,3252.8444294135797,3239.891971316572,3227.4444092981566,3215.4657110294934 +Offshore Wind - Class 2/Conservative,7406.3874307080805,7381.352390366644,7358.4863853527395,7337.4523748058255,7317.985493391741,7299.874203623014,7282.946548139545,7267.061169343569,6743.818981066585,6193.3899017697695,5648.975449671825,5109.10650357437,4572.7905668380645,4039.326284040601,4022.3425289928423,4006.4591458335417,3991.546085572757,3977.494364274333,3964.21240438866,3951.6227086915546,3939.658312485724,3928.26178578243,3917.383126796111,3906.9784315199345,3897.0093393822713,3887.441702822251,3878.245587289759,3869.393608214876,3860.8620396949195 +Offshore Wind - Class 3/Advanced,5563.666194857099,5188.705465783053,4965.804712217284,4809.427731107721,4342.574030961793,3900.178299552324,3473.8631867267977,3405.6729467788646,3346.3344641684057,3266.6501330575466,3199.2249980367915,3140.950965854653,3089.752906975992,3044.179439195086,3013.6660435766357,2985.291526998198,2958.792132812655,2933.9490061980596,2910.5791029239003,2888.527317673103,2867.6611623442363,2847.867218252979,2829.0469231213624,2811.114797178504,2793.9954497055987,2777.6226920862823,2761.9383182508886,2746.889887302366,2732.431056122389 +Offshore Wind - Class 3/Moderate,6332.62824425191,6162.59523224895,6041.0472110659675,5947.008043619602,5870.624939042819,5806.498813182058,5389.494232391682,4979.34787876988,4574.600276695524,4147.897677749075,3730.8046237328062,3682.7941509664915,3640.395852003069,3602.4805290910094,3577.0010161147275,3553.2388593653677,3530.9867343662136,3510.0719076762357,3490.3494738991394,3471.696590510754,3454.00771050475,3437.1928084933766,3421.172724221887,3405.879495174652,3391.252365301811,3377.238561100198,3363.790852501856,3350.8673311366247,3338.4304125138055 +Offshore Wind - Class 3/Conservative,7689.620050473284,7663.627437134304,7639.887121519657,7618.048758524303,7597.837393762009,7579.033507198603,7561.458489351737,7544.965660925851,7001.713778059379,6430.2353883344795,5865.001678369514,5304.48731653311,4747.661667351704,4193.796766914002,4176.163542997469,4159.672821076962,4144.189452202149,4129.6002394261195,4115.8105008755465,4102.73930239642,4090.317351048657,4078.4849994694414,4067.19036110524,4056.387758049952,4046.037499307501,4036.103996023863,4026.5560940931773,4017.3657437332995,4008.5077777483943 +Offshore Wind - Class 4/Advanced,5975.833019742907,5573.094469456032,5333.680820228931,5165.719279093875,4664.280086695629,4189.110790265383,3731.213396644922,3657.97153506216,3594.2372192017824,3508.6496839396987,3436.2295811919234,3373.638432539796,3318.6475552929614,3269.697913733989,3236.9240161071007,3206.4475397671245,3177.98499343761,3151.3015572032164,3126.2003282454148,3102.5147817706065,3080.1028949688057,3058.8426013967687,3038.628132310759,3019.367466686351,3000.9797812382362,2983.394230864478,2966.5477312724283,2950.3845155039116,2934.854692642071 +Offshore Wind - Class 4/Moderate,6801.761183217273,6619.1318233949605,6488.579378668923,6387.573443592643,6305.531822094643,6236.6551939994615,5788.758157491227,5348.227348553873,4913.495194579753,4455.1817107127035,4007.1895488563277,3955.6225189303327,3910.0833095790017,3869.359017179189,3841.99196451515,3816.4694344816667,3792.568802720853,3770.1046967594084,3748.921124330627,3728.886373414007,3709.887136193929,3691.8264025542844,3674.6196905425268,3658.1932724704134,3642.4826227521417,3627.430754873791,3612.986669231462,3599.105907474802,3585.7475590519857 +Offshore Wind - Class 4/Conservative,8259.281523874955,8231.363342882703,8205.864317014495,8182.408047019821,8160.699511276999,8140.502559446241,8121.625610406816,8103.9108979927505,7520.413786396996,6906.599295051689,6299.492027699934,5697.453566632146,5099.377331312438,4504.481143033195,4485.541553175938,4467.829169004659,4451.198641648249,4435.528791613096,4420.717508822699,4406.677872213025,4393.335821489715,4380.626831066969,4368.49535572402,4356.89261323105,4345.775475662155,4335.106247657932,4324.850892526213,4314.979697454295,4305.465499609663 +Offshore Wind - Class 5/Advanced,6282.856400383134,5859.426312976391,5607.712002763843,5431.121106911791,4903.919131998218,4404.336990394094,3922.9139229701746,3845.90906670065,3778.9002436638907,3688.91532299003,3612.774466531764,3546.9676819851466,3489.1514266823465,3437.686839438965,3403.2291788025045,3371.186903754147,3341.2619992172013,3313.2076714562813,3286.816817732078,3261.9142654920715,3238.350896329211,3215.9983242841176,3194.745237177849,3174.494957500406,3155.162670693132,3136.673651249446,3118.961710552984,3101.9679773218536,3085.640232396413 +Offshore Wind - Class 5/Moderate,7151.218784281058,6959.206384291097,6821.946382965393,6715.751127323762,6629.494388563569,6557.079053170072,6086.1701084333035,5623.006007892007,5165.9382447845255,4684.077800322827,4213.068962883639,4158.852503535129,4110.973631920612,4068.157136205224,4039.3838248980423,4012.5501615695575,3987.42165891054,3963.8032988704326,3941.531439241944,3920.467161538803,3900.4918362475946,3881.503242423113,3863.4124633646497,3846.142223585428,3829.624449701114,3813.7990508740713,3798.613031863727,3784.018940864715,3769.9743151633556 +Offshore Wind - Class 5/Conservative,8683.622841160915,8654.270351743377,8627.461190398502,8602.799777589971,8579.97601355234,8558.741330650955,8538.894502187832,8520.269668581588,7906.793991996092,7261.443230368062,6623.144272666011,5990.174662702622,5361.370722559387,4735.910139057796,4715.997565453123,4697.375170958373,4679.8902893679615,4663.415310803441,4647.842914359215,4633.082076829197,4619.054414039568,4605.692628686925,4592.937849489374,4580.738965974315,4569.05063284176,4557.833048226926,4547.050955881901,4536.672536488602,4526.66962939618 +Offshore Wind - Class 6/Advanced,6054.327951395894,5646.2993008916155,5403.740750003257,5233.573032524783,4725.547130414371,4244.13636941661,3780.224348597275,3706.0204792688073,3641.448993823569,3554.7372499016396,3481.3657828037544,3417.9525427105277,3362.2392449876024,3312.6466758134006,3279.4423858770924,3248.565562646515,3219.729167046685,3192.6951639698427,3167.264211485968,3143.2674565586763,3120.561324216123,3099.0217523783913,3078.5416418772934,3059.0279738700683,3040.3988163843655,3022.5823264999117,3005.514532974426,2989.1391145062103,2973.405182360072 +Offshore Wind - Class 6/Moderate,6891.104950175169,6706.076724201667,6573.809362360196,6471.476883239043,6388.357507068228,6318.576079478668,5864.795684317246,5418.478415974113,4978.035969393947,4513.70231489282,4059.8255748275124,4007.5811371193035,3961.443680240505,3920.184668080688,3892.4579573404626,3866.600271214404,3842.385770152208,3819.626420831674,3798.1647896929426,3777.866725604021,3758.618033799659,3740.320041133183,3722.8872678337116,3706.2450992633676,3690.3282337554206,3675.0784652402026,3660.4447941138183,3646.3815424701647,3632.8477997574205 +Offshore Wind - Class 6/Conservative,8367.770320398857,8339.48560747076,8313.651536378682,8289.887273123944,8267.893472205405,8247.43121156567,8228.306249235115,8210.358934279791,7619.19746916776,6997.320273052247,6382.238330681363,5772.292048423035,5166.359656728911,4563.649220445412,4544.460841216094,4526.515965372261,4509.6670266687215,4493.791293450005,4478.785325215162,4464.561424819229,4451.0439798059915,4438.168131983535,4425.877338312755,4414.122151351611,4402.8589996993815,4392.049522784438,4381.65957304591,4371.658772458867,4362.019625584684 +Offshore Wind - Class 7/Advanced,6421.601266263206,5988.820290613011,5731.547467050367,5551.056875399363,5012.212688734152,4501.598224119789,4009.5438457884584,3930.838485335038,3862.3498977043,3770.377877246376,3692.5556968900287,3625.295534501015,3566.202626070197,3513.6015237408124,3478.382860319226,3445.6330212011326,3415.0473391875917,3386.373366239308,3359.3996757375103,3333.9474364624434,3309.863649602413,3287.0173792178434,3265.2949848870057,3244.5975717258207,3224.838329538955,3205.9409806579697,3187.8378951733484,3170.469093116158,3153.780581427489 +Offshore Wind - Class 7/Moderate,7309.139612095586,7112.887038516299,6972.595886819772,6864.055647217157,6775.89396238266,6701.87945680084,6220.5713602231,5747.179178251301,5280.018150057534,4787.51663824246,4306.1064315882195,4250.69281197255,4201.756474658073,4157.994601502596,4128.585901652064,4101.1595342313185,4075.476022839443,4051.3361364151237,4028.5724632151287,4007.0432021668807,3986.6267303019517,3967.2187201697593,3948.7284811703275,3931.0768530489104,3914.194321128019,3898.019464145569,3882.498067305242,3867.5817918520374,3853.2269555165312 +Offshore Wind - Class 7/Conservative,8875.383790929918,8845.383273936757,8817.98185197444,8792.775962959942,8769.448078924646,8747.744532273511,8727.459439822973,8708.423394193125,8081.400338044277,7421.798180581692,6769.403486705676,6122.456104869517,5479.766192140526,4840.493585478835,4820.141306593594,4801.107589206534,4783.23655191965,4766.397813136889,4750.481612841166,4735.394710452311,4721.057391372057,4707.4003626603235,4694.364087822995,4681.8955716195005,4669.949247012442,4658.484092581294,4647.463854259805,4636.856269255077,4626.632400835331 diff --git a/tests/data/Fixed_Offshore_Wind/Market/TechLife/df_fin_assump.csv b/tests/data/Fixed_Offshore_Wind/Market/TechLife/df_fin_assump.csv new file mode 100644 index 0000000..ca9ad50 --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/Market/TechLife/df_fin_assump.csv @@ -0,0 +1,5 @@ +Financial Assumptions,Value +Capital Recovery Period (Years),30 +Depreciation Period,5 +Equity Premium During Construction,0.02 +Construction Duration yrs,3 diff --git a/tests/data/Fixed_Offshore_Wind/Market/TechLife/df_fom.csv b/tests/data/Fixed_Offshore_Wind/Market/TechLife/df_fom.csv new file mode 100644 index 0000000..c78b3e0 --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/Market/TechLife/df_fom.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,90.662,84.9785,81.599875,79.229625,77.420125,75.96575,74.755,73.721375,72.822,71.614125,70.592125,69.708875,68.932875,68.242125,67.779625,67.3495,66.94787500000001,66.57124999999999,66.217,65.88275,65.5665,65.26650000000001,64.98125,64.709375,64.44987499999999,64.20175,63.964,63.735875,63.51675 +Offshore Wind - Class 1/Moderate,90.662,87.639125,85.47825,83.806375,82.4485,81.30850000000001,80.32825000000001,79.469875,78.7075,77.55475,76.57300000000001,75.719375,74.96562499999999,74.29162500000001,73.83862500000001,73.41624999999999,73.020625,72.64875,72.298125,71.9665,71.652125,71.353125,71.068375,70.7965,70.53637499999999,70.28725,70.04825,69.8185,69.597375 +Offshore Wind - Class 1/Conservative,90.662,90.167625,89.716125,89.30075000000001,88.916375,88.55874999999999,88.2245,87.910875,87.615375,86.78312500000001,86.06975,85.44600000000001,84.892375,84.395125,84.05975,83.74612499999999,83.45174999999999,83.17425,82.912,82.663375,82.42712499999999,82.20212500000001,81.98724999999999,81.781875,81.58500000000001,81.396125,81.21449999999999,81.03975,80.87125 +Offshore Wind - Class 2/Advanced,90.45362499999999,84.78325,81.41237500000001,79.0475,77.242375,75.79125,74.58325,73.55199999999999,72.65475,71.449625,70.43,69.54875,68.77449999999999,68.08525,67.623875,67.19475,66.794,66.418375,66.064875,65.731375,65.415875,65.1165,64.831875,64.56075,64.301875,64.05425,63.817125,63.5895,63.370875 +Offshore Wind - Class 2/Moderate,90.45362499999999,87.43775,85.281875,83.613875,82.259125,81.12175,80.14362500000001,79.28725,78.526625,77.376625,76.397,75.5455,74.7935,74.121,73.669,73.2475,72.852875,72.481875,72.132125,71.80125000000001,71.4875,71.18925,70.905125,70.633875,70.374375,70.12587500000001,69.88725,69.658125,69.4375 +Offshore Wind - Class 2/Conservative,90.45362499999999,89.9605,89.51,89.095625,88.712125,88.35525000000001,88.02187500000001,87.708875,87.41412499999998,86.583875,85.87199999999999,85.24974999999999,84.69737500000001,84.20125,83.86675,83.55375000000001,83.26,82.983125,82.72149999999999,82.4735,82.23775,82.01325,81.799,81.594,81.397625,81.209125,81.027875,80.8535,80.6855 +Offshore Wind - Class 3/Advanced,90.520875,84.84625,81.47287499999999,79.10624999999999,77.29974999999999,75.8475,74.638625,73.60674999999999,72.708625,71.50274999999999,70.482375,69.600375,68.825625,68.135875,67.674125,67.244625,66.843625,66.467625,66.114,65.78025,65.4645,65.164875,64.88012499999999,64.60875,64.349625,64.101875,63.8645,63.63675,63.417874999999995 +Offshore Wind - Class 3/Moderate,90.520875,87.50275,85.34525000000001,83.67599999999999,82.32025,81.182,80.20325,79.346125,78.58500000000001,77.434125,76.45375,75.601625,74.84899999999999,74.176,73.72375,73.30199999999999,72.907,72.53575,72.185625,71.854625,71.540625,71.242125,70.95775,70.68625,70.426625,70.177875,69.93925,69.709875,69.489 +Offshore Wind - Class 3/Conservative,90.520875,90.02725,89.5765,89.16175000000001,88.778,88.421,88.08725000000001,87.774,87.479125,86.648125,85.93575,85.313,84.76037500000001,84.26387500000001,83.92899999999999,83.615875,83.321875,83.04475,82.783,82.53475,82.29887500000001,82.07412500000001,81.85974999999999,81.65462500000001,81.458,81.269375,81.088125,80.91362500000001,80.745375 +Offshore Wind - Class 4/Advanced,90.50575,84.832,81.45925,79.093,77.28675,75.83487500000001,74.62625,73.594375,72.6965,71.49074999999999,70.4705,69.58875,68.81412499999999,68.1245,67.66275,67.23349999999999,66.8325,66.4565,66.102875,65.76925,65.4535,65.154,64.86925000000001,64.597875,64.338875,64.091125,63.85375,63.626125,63.40725 +Offshore Wind - Class 4/Moderate,90.50575,87.488125,85.33099999999999,83.66199999999999,82.3065,81.16837500000001,80.18974999999999,79.332875,78.571875,77.421125,76.441,75.589,74.8365,74.163625,73.711375,73.28975,72.89475,72.52362500000001,72.173625,71.8425,71.528625,71.23025,70.945875,70.6745,70.414875,70.166125,69.9275,69.698125,69.4775 +Offshore Wind - Class 4/Conservative,90.50575,90.01225,89.5615,89.146875,88.76312499999999,88.406125,88.07249999999999,87.75937499999999,87.46449999999999,86.633625,85.921375,85.29875000000001,84.74612499999999,84.24975,83.915,83.601875,83.307875,83.03087500000001,82.769125,82.521,82.28512500000001,82.06049999999999,81.846,81.64087500000001,81.44437500000001,81.255875,81.0745,80.9,80.731875 +Offshore Wind - Class 5/Advanced,91.497125,85.76124999999999,82.35150000000002,79.959375,78.133375,76.6655,75.443625,74.40050000000001,73.49275,72.273875,71.2425,70.351,69.567875,68.870625,68.403875,67.969875,67.5645,67.1845,66.827,66.48962499999999,66.1705,65.867625,65.57975,65.3055,65.043625,64.793125,64.55325,64.323,64.101875 +Offshore Wind - Class 5/Moderate,91.497125,88.44637499999999,86.265625,84.578375,83.208,82.0575,81.06812500000001,80.201875,79.4325,78.269125,77.27825,76.416875,75.65625,74.976,74.51875,74.0925,73.69325,73.318,72.964125,72.62950000000001,72.312125,72.010375,71.723,71.448625,71.186125,70.93475,70.6935,70.461625,70.2385 +Offshore Wind - Class 5/Conservative,91.497125,90.998125,90.54249999999999,90.123375,89.735375,89.3745,89.03712499999999,88.720625,88.4225,87.58262500000001,86.8625,86.233125,85.674375,85.172625,84.834125,84.517625,84.220375,83.94037499999999,83.67575000000001,83.42487500000001,83.186375,82.95925,82.7425,82.535125,82.3365,82.145875,81.962625,81.78625,81.61612500000001 +Offshore Wind - Class 6/Advanced,90.82724999999999,85.133375,81.748625,79.374,77.56125,76.104125,74.89125,73.85575,72.95474999999999,71.74475,70.720875,69.836,69.0585,68.3665,67.903125,67.47225,67.069875,66.692625,66.33775,66.002875,65.686,65.3855,65.099625,64.827375,64.567375,64.31875,64.080625,63.852125,63.6325 +Offshore Wind - Class 6/Moderate,90.82724999999999,87.798875,85.634,83.95925,82.59875,81.456625,80.474625,79.61475,78.851,77.696125,76.71249999999999,75.8575,75.102375,74.427,73.97325000000001,73.55000000000001,73.15375,72.78125,72.43,72.09774999999999,71.782625,71.48325,71.197875,70.9255,70.66499999999999,70.415375,70.175875,69.94575,69.72425 +Offshore Wind - Class 6/Conservative,90.82724999999999,90.33200000000001,89.879625,89.46350000000001,89.07849999999999,88.720125,88.38525000000001,88.07112500000001,87.775125,86.941375,86.22662500000001,85.60175,85.047125,84.549,84.21300000000001,83.898875,83.60374999999999,83.32587500000001,83.06312500000001,82.814,82.57737499999999,82.351875,82.13675,81.93087500000001,81.73375,81.544375,81.36250000000001,81.187375,81.01862499999999 +Offshore Wind - Class 7/Advanced,91.0155,85.309875,81.91812499999999,79.538625,77.722125,76.262,75.046625,74.009,73.106,71.8935,70.8675,69.98075,69.20175,68.50825,68.043875,67.612125,67.209,66.830875,66.47525,66.13974999999999,65.82225,65.521,65.234625,64.96175,64.70125,64.452125,64.21350000000001,63.984500000000004,63.7645 +Offshore Wind - Class 7/Moderate,91.0155,87.981,85.81162499999999,84.13325,82.770125,81.625625,80.6415,79.779875,79.0145,77.85725000000001,76.87162500000001,76.01474999999999,75.25812499999999,74.58137500000001,74.12662499999999,73.7025,73.305375,72.932125,72.58012500000001,72.24725000000001,71.9315,71.6315,71.3455,71.072625,70.8115,70.561375,70.321375,70.09075,69.868875 +Offshore Wind - Class 7/Conservative,91.0155,90.51925,90.066,89.649125,89.263125,88.904125,88.568625,88.25375,87.957125,87.121625,86.405375,85.77925,85.2235,84.724375,84.38762499999999,84.07287500000001,83.77725,83.498625,83.235375,82.98575,82.74862499999999,82.52274999999999,82.30712499999998,82.100875,81.90325,81.71350000000001,81.53125,81.35575,81.18662499999999 diff --git a/tests/data/Fixed_Offshore_Wind/Market/TechLife/df_gcc.csv b/tests/data/Fixed_Offshore_Wind/Market/TechLife/df_gcc.csv new file mode 100644 index 0000000..d9068d0 --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/Market/TechLife/df_gcc.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,1084.6748,1011.5737,968.1176,937.6309,846.6146,760.3665,677.2534,663.9593,652.3908,636.8558,623.7108,612.3499,602.3685,593.4836,587.5348,582.003,576.8368,571.9935,567.4373,563.1382,559.0702,555.2112,551.5421,548.0461,544.7085,541.5166,538.4588,535.525,532.7062 +Offshore Wind - Class 1/Moderate,1234.5893,1201.4402,1177.7435,1159.41,1144.5186,1132.0167,1050.7188,970.758,891.8496,808.6611,727.3459,717.986,709.7201,702.3283,697.3608,692.7283,688.3901,684.3126,680.4676,676.831,673.3825,670.1043,666.9811,663.9995,661.1479,658.4158,655.7941,653.2745,650.8499 +Offshore Wind - Class 1/Conservative,1499.1441,1494.0767,1489.4483,1485.1908,1481.2505,1477.5845,1474.1581,1470.9427,1365.0321,1253.6184,1143.4223,1034.1461,925.5892,817.6094,814.1717,810.9567,807.9381,805.0939,802.4055,799.8571,797.4354,795.1286,792.9266,790.8206,788.8027,786.8661,785.0047,783.213,781.486 +Offshore Wind - Class 2/Advanced,998.0205,930.7594,890.775,862.7239,778.9788,699.621,623.1478,610.9158,600.2715,585.9776,573.8828,563.4295,554.2455,546.0704,540.5969,535.507,530.7535,526.2971,522.105,518.1492,514.4063,510.8556,507.4796,504.2628,501.1919,498.255,495.4415,492.7421,490.1484 +Offshore Wind - Class 2/Moderate,1135.9583,1105.4575,1083.654,1066.7851,1053.0833,1041.5803,966.7772,893.2044,820.6001,744.0574,669.2385,660.6263,653.0208,646.2195,641.6489,637.3864,633.3948,629.6431,626.1052,622.7592,619.5862,616.5698,613.6962,610.9528,608.329,605.8152,603.4029,601.0846,598.8537 +Offshore Wind - Class 2/Conservative,1379.3779,1374.7154,1370.4568,1366.5394,1362.9138,1359.5407,1356.3881,1353.4296,1255.9801,1153.4673,1052.0746,951.5285,851.6441,752.2909,749.1278,746.1696,743.3922,740.7752,738.3015,735.9568,733.7285,731.606,729.58,727.6422,725.7855,724.0036,722.2909,720.6423,719.0534 +Offshore Wind - Class 3/Advanced,1099.023,1024.9548,980.924,950.0339,857.8136,770.4247,686.2122,672.7422,661.0207,645.2802,631.9613,620.4501,610.3367,601.3343,595.3068,589.7018,584.4672,579.5598,574.9434,570.5874,566.4656,562.5556,558.8379,555.2957,551.914,548.6798,545.5816,542.609,539.7528 +Offshore Wind - Class 3/Moderate,1250.9205,1217.3329,1193.3228,1174.7467,1159.6583,1146.9911,1064.6178,983.5992,903.6471,819.3581,736.9673,727.4835,719.1083,711.6187,706.5856,701.8917,697.4961,693.3647,689.4688,685.7842,682.29,678.9685,675.8039,672.783,669.8936,667.1254,664.469,661.9161,659.4594 +Offshore Wind - Class 3/Conservative,1518.9749,1513.8404,1509.1509,1504.837,1500.8445,1497.1301,1493.6584,1490.4005,1383.0888,1270.2014,1158.5475,1047.8259,937.8329,828.4248,824.9416,821.6841,818.6256,815.7437,813.0197,810.4377,807.9839,805.6466,803.4155,801.2816,799.2371,797.2748,795.3888,793.5734,791.8236 +Offshore Wind - Class 4/Advanced,1214.6721,1132.8098,1084.1456,1050.0051,948.0805,851.4957,758.4216,743.5341,730.5792,713.1824,698.462,685.7394,674.5618,664.6121,657.9503,651.7555,645.9701,640.5463,635.4442,630.6297,626.0742,621.7528,617.6439,613.7289,609.9913,606.4168,602.9925,599.7071,596.5505 +Offshore Wind - Class 4/Moderate,1382.5536,1345.4316,1318.895,1298.3641,1281.688,1267.6878,1176.6465,1087.1024,998.737,905.5783,814.5176,804.0359,794.7794,786.5016,780.9389,775.7511,770.8929,766.3268,762.0209,757.9486,754.0867,750.4156,746.9181,743.5792,740.3858,737.3263,734.3903,731.5689,728.8536 +Offshore Wind - Class 4/Conservative,1678.8151,1673.1403,1667.9573,1663.1895,1658.7769,1654.6716,1650.8346,1647.2338,1528.6298,1403.8634,1280.4603,1158.0875,1036.5201,915.5991,911.7494,908.1491,904.7687,901.5836,898.573,895.7192,893.0073,890.424,887.9581,885.5997,883.34,881.1713,879.0867,877.0803,875.1464 +Offshore Wind - Class 5/Advanced,1403.7543,1309.149,1252.9094,1213.4544,1095.6637,984.044,876.4815,859.2766,844.3051,824.2001,807.1882,792.4853,779.5676,768.0691,760.3703,753.2113,746.5253,740.2572,734.3608,728.7969,723.5322,718.5381,713.7896,709.2651,704.9458,700.8149,696.8576,693.0607,689.4127 +Offshore Wind - Class 5/Moderate,1597.7692,1554.8686,1524.2011,1500.4743,1481.2023,1465.0228,1359.8095,1256.3265,1154.2056,1046.5454,941.3097,929.1963,918.499,908.9326,902.5039,896.5086,890.8942,885.6173,880.6411,875.9348,871.4718,867.2293,863.1873,859.3287,855.6382,852.1024,848.7094,845.4487,842.3108 +Offshore Wind - Class 5/Conservative,1940.1483,1933.5902,1927.6003,1922.0903,1916.9909,1912.2465,1907.8122,1903.6509,1766.5844,1622.3962,1479.7835,1338.3616,1197.8703,1058.1261,1053.6771,1049.5164,1045.6098,1041.9289,1038.4496,1035.1516,1032.0175,1029.0321,1026.1824,1023.4568,1020.8453,1018.339,1015.93,1013.6112,1011.3763 +Offshore Wind - Class 6/Advanced,1342.4978,1252.0208,1198.2354,1160.5021,1047.8515,941.1026,838.2339,821.7798,807.4616,788.234,771.9645,757.9031,745.5491,734.5524,727.1896,720.3429,713.9487,707.9541,702.315,696.9939,691.959,687.1828,682.6415,678.3145,674.1836,670.233,666.4483,662.8172,659.3283 +Offshore Wind - Class 6/Moderate,1528.0463,1487.0178,1457.6886,1434.9972,1416.5662,1401.0927,1300.4706,1201.5034,1103.8389,1000.8767,900.2332,888.6484,878.4178,869.269,863.1208,857.3871,852.0177,846.971,842.2121,837.7111,833.4429,829.3855,825.5199,821.8296,818.3002,814.9187,811.6738,808.5554,805.5544 +Offshore Wind - Class 6/Conservative,1855.4848,1849.2129,1843.4844,1838.2149,1833.3379,1828.8006,1824.5598,1820.5801,1689.4949,1551.5987,1415.2093,1279.9587,1145.5981,1011.952,1007.6971,1003.718,999.9819,996.4616,993.1341,989.9801,986.9827,984.1276,981.4022,978.7956,976.2981,973.9012,971.5973,969.3797,967.2423 +Offshore Wind - Class 7/Advanced,1477.7456,1378.1536,1318.9497,1277.415,1153.4156,1035.9125,922.6804,904.5687,888.808,867.6433,849.7348,834.2568,820.6583,808.5537,800.4491,792.9127,785.8743,779.2758,773.0686,767.2115,761.6693,756.4119,751.4131,746.6502,742.1032,737.7545,733.5886,729.5917,725.7513 +Offshore Wind - Class 7/Moderate,1681.9869,1636.825,1604.5411,1579.5637,1559.2758,1542.2435,1431.4844,1322.5469,1215.0433,1101.7083,990.9257,978.1739,966.9126,956.8421,950.0745,943.7631,937.8528,932.2977,927.0593,922.105,917.4067,912.9405,908.6855,904.6235,900.7385,897.0163,893.4445,890.012,886.7086 +Offshore Wind - Class 7/Conservative,2042.4126,2035.5089,2029.2032,2023.4028,2018.0346,2013.0401,2008.3721,2003.9915,1859.7003,1707.912,1557.7822,1408.906,1261.0095,1113.8995,1109.216,1104.8359,1100.7234,1096.8485,1093.1858,1089.714,1086.4147,1083.2719,1080.272,1077.4027,1074.6536,1072.0152,1069.4793,1067.0382,1064.6855 diff --git a/tests/data/Fixed_Offshore_Wind/Market/TechLife/df_lcoe.csv b/tests/data/Fixed_Offshore_Wind/Market/TechLife/df_lcoe.csv new file mode 100644 index 0000000..5090108 --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/Market/TechLife/df_lcoe.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,82.22779319752487,75.82052317395632,71.75708226758825,68.76834216784437,62.90147854688552,57.55881814331176,52.58172726490057,51.39287547455876,50.37505838141601,49.013883691940144,47.878737770499605,46.90486823465521,46.050871664510225,45.30384201139406,44.80376459916592,44.33409314978956,43.90789472103861,43.50498462817298,43.122862813673606,42.775590182238275,42.43678633572738,42.121025141197094,41.81885213998757,41.53690468623583,41.25845794454658,41.00592485354712,40.75516896382581,40.51325942436239,40.28713225824105 +Offshore Wind - Class 1/Moderate,90.54071210442237,88.48359420715096,86.39206872513464,84.5001495899666,82.96761955461233,81.68281475969397,76.72374224168902,71.91193062736899,67.22153054436991,62.155183014368184,57.304357058234864,56.4368179673022,55.67888933438444,55.00123753887593,54.55183102556518,54.128740671656146,53.73959131062508,53.360098544179664,53.02024619286009,52.68602609479439,52.37707960813356,52.081358821709195,51.80809820490792,51.535474563654965,51.28321417257612,51.04022215949066,50.80578913783252,50.57926185979906,50.37010341748184 +Offshore Wind - Class 1/Conservative,105.21056907075561,106.46650908568148,106.4877857363127,106.04840917091926,105.6415569975356,105.23508447288943,104.86919184397634,104.52059425972377,98.38943450304623,91.68955664263193,85.13302477569218,78.69379895021201,72.3638422071149,66.09572792690474,65.76724955634592,65.45700299859946,65.16286640073263,64.89658301763197,64.64298410355993,64.40077877391694,64.16889550890797,63.946395867407716,63.732428466649566,63.53958636037599,63.34063384047416,63.16151192530633,62.98844505109032,62.821032896075685,62.658848233239844 +Offshore Wind - Class 2/Advanced,84.38266580470031,77.79726725684749,73.63955346252078,70.56956467941446,64.55672137324368,59.099194579573975,54.00715679519252,52.78731631073299,51.734132772304626,50.34631832145192,49.18198449403083,48.17457329207658,47.31019645488957,46.53764269700602,46.02052896531542,45.54374100868923,45.10320455415248,44.695517975898234,44.308994798739775,43.941491018073926,43.59972841391453,43.27331144510443,42.96088321053573,42.669619474136105,42.38992871569051,42.12913618068822,41.86988778617825,41.627854749059466,41.394183226558255 +Offshore Wind - Class 2/Moderate,92.87459973932,90.75765181216003,88.6203470833567,86.67709580972632,85.08810432199616,83.79219737424286,78.69326951364401,73.78114255355383,68.99313547121398,63.81482922306965,58.858519192194024,57.96102481438751,57.17721161415759,56.48830349926693,56.023662692726596,55.58608189377554,55.183904610920294,54.80266397522121,54.45153756171355,54.117042413874124,53.797589611012384,53.491780796635325,53.1984161683903,52.92742389424631,52.66673805941117,52.41559275600826,52.18401439569745,51.94975765469478,51.72304700198421 +Offshore Wind - Class 2/Conservative,107.86036513241766,109.13503175815455,109.17280053513247,108.71697494361973,108.27162787153799,107.87368049933534,107.4944484314838,107.15658692390274,100.86614321978415,94.03094056829813,87.32245129659799,80.75377124432097,74.28019895097138,67.87073209050408,67.53117386084394,67.21030746436594,66.92061163261774,66.63093190926797,66.36888965665223,66.13296067633006,65.89316167102024,65.66301759171735,65.4559054334186,65.24255826011088,65.05075838333812,64.8656971347232,64.68686652003983,64.51385068860016,64.34624564030116 +Offshore Wind - Class 3/Advanced,86.3274005126468,79.59336811524875,75.34733335817785,72.19383937110666,66.02110779044796,60.40128174723836,55.14399343434879,53.89724792084369,52.820714618481155,51.40208983896624,50.20175111671124,49.181993966301356,48.2886790698678,47.49905991526717,46.97982022393908,46.4923494869584,46.04193842189372,45.6160597965717,45.22097710570115,44.84532646608233,44.49594310957237,44.16226475193265,43.842924989297636,43.54514965130037,43.25921484978185,42.99257892156887,42.72756081352056,42.4801215722819,42.24121120100128 +Offshore Wind - Class 3/Moderate,95.10119597284354,92.935411793574,90.75703707172599,88.77193923977168,87.1673033222637,85.82449321825803,80.56952009029249,75.50541762305967,70.568300403636,65.23256770695973,60.11106480660063,59.20698575098178,58.40629739781592,57.70251050915372,57.21591463422232,56.78087984494776,56.36998646880633,55.98052446367767,55.61019314243246,55.268565544878626,54.94227857181429,54.62994020431595,54.34155922700815,54.064671786725405,53.798347265773614,53.54174561059704,53.294149067093834,53.054871095199815,52.83418647856886 +Offshore Wind - Class 3/Conservative,110.58436391113064,111.90782801530548,111.95267158908132,111.48713636294265,111.03214478166363,110.62558580108444,110.2380638949433,109.89281416974615,103.39731481470422,96.32417380397024,89.42289165487381,82.64343907372992,75.94473239134382,69.32960406977084,68.98289199795056,68.67025034690607,68.35951864617807,68.07855111643663,67.81094675315353,67.55528573097206,67.31047106121311,67.09000055700403,66.86399215393178,66.66060337965287,66.45031634147533,66.26134782701959,66.07877440972341,65.90211291781884,65.73094474120708 +Offshore Wind - Class 4/Advanced,90.40673867952141,83.38909832791518,78.91907811373294,75.63542123688138,69.08243543757956,63.11162014736213,57.534733067798484,56.23069748077276,55.11578930514931,53.62060351375994,52.364903922835204,51.29803101551627,50.363415170829285,49.537253533724105,48.98423724185801,48.47433850183968,48.00310482174354,47.55758419456216,47.144223088363525,46.751255945249106,46.38568082932122,46.03659492935502,45.70250821968557,45.39091318551059,45.09175720910511,44.80402072406832,44.53543453517311,44.27652196141242,44.026523737738486 +Offshore Wind - Class 4/Moderate,99.76636340425307,97.53621551827034,95.26830866723485,93.17301992914581,91.49557648107853,90.09175861624138,84.51043431975805,79.1289176266208,73.88041124907754,68.20130814516482,62.77517841069993,61.817636397490325,60.993957407587956,60.24600974283029,59.750143515902245,59.28323355567969,58.853940880575635,58.447096568805044,58.06026095746583,57.70328475848569,57.36241683715112,57.03613727697184,56.73478955517995,56.44549054371806,56.1556887204774,55.88764884870432,55.64042265781691,55.39044039830906,55.15986639409777 +Offshore Wind - Class 4/Conservative,116.28334880384627,117.70766058839537,117.76657751618357,117.28036477919427,116.80476801348564,116.37978229467248,115.97468847189951,115.58856052342033,108.69172703781794,101.16624434258175,93.82065694791608,86.5839397514537,79.46938725015704,72.42361957960958,72.0616221815562,71.71962004547605,71.41067452709545,71.10197286616986,70.82259267289363,70.55572561610434,70.31528049733903,70.0699621217748,69.83402173405361,69.62164232389738,69.41708563978467,69.20491840642109,69.01425984505047,68.82981263410446,68.65113797473046 +Offshore Wind - Class 5/Advanced,96.59499123193771,89.10104502785242,84.34465049607466,80.81009644357945,73.78035065280928,67.35953763641506,61.361882165147215,59.96056187076295,58.76293334429101,57.16874142270191,55.83140687393227,54.68558500981498,53.68193048650573,52.80556962275926,52.21171004622835,51.67463975438057,51.16868180298122,50.690293755922816,50.24653603568262,49.834572706000415,49.44212908599901,49.067307928600165,48.708573815299715,48.374154670006156,48.0530279819968,47.75361638901337,47.46538842317387,47.17811193860597,46.909863544020006 +Offshore Wind - Class 5/Moderate,106.69270116896725,104.32235545604225,101.90741842958636,99.67580751302711,97.87200930510788,96.3626446273923,90.36647507854559,84.56553174606292,78.90815986152235,72.8206931370035,66.95800095582743,65.94483643409463,65.06147693168417,64.25907971637675,63.72725978313574,63.239858661682604,62.77945245523933,62.34301778596567,61.94110745300059,61.54523233983788,61.19258711227948,60.84251232936051,60.51945035742595,60.19654978753546,59.89819840740686,59.62329475955903,59.3458226543251,59.07766344826315,58.830519984744754 +Offshore Wind - Class 5/Conservative,124.51218754888284,126.05082233444237,126.1164919770919,125.59371030298982,125.11012359021339,124.65322168206069,124.21752499740305,123.80213538490086,116.36280315613499,108.24810803458989,100.3278657714126,92.54545412268307,84.85419147490035,77.27478853718557,76.88664401327839,76.51989760507364,76.18885545891885,75.87444988689731,75.57491712948126,75.28875191177407,75.01466399964647,74.75159051214436,74.51498651180059,74.28744518978183,74.05196391094324,73.84053981937888,73.6362351297953,73.43854387947147,73.24697227885065 +Offshore Wind - Class 6/Advanced,119.88769529358116,110.58012816533143,104.68812156272475,100.30853608399339,91.60506940040622,83.69418391779698,76.27012129952917,74.54631297719509,73.05283389618332,71.07637400079682,69.41625650680851,67.98775267969431,66.76078485380677,65.66830591991432,64.92442927700014,64.25845657307427,63.631095410869335,63.037905829589,62.49120393263245,61.971502007364094,61.47614561335368,61.018439786356865,60.580485821526025,60.16066118628074,59.77259000426402,59.38447432498659,59.02543478262036,58.67922078338695,58.344892821451886 +Offshore Wind - Class 6/Moderate,132.32895359927244,129.39849273139478,126.38881369605029,123.63003529385907,121.37089920582919,119.5332693178234,112.12248864655572,104.93856346770937,97.96904618561356,90.43639879238155,83.21333404675605,81.95881958355227,80.85289574158828,79.86952942036798,79.21924451699483,78.58579055516624,78.02877290875816,77.48024390012782,76.97925864360161,76.5019302227274,76.04596590801181,75.62987762696586,75.21086857356522,74.82822969787745,74.46022481956997,74.10568021067947,73.76360543234526,73.43308918010477,73.11329097424452 +Offshore Wind - Class 6/Conservative,154.28411647877715,156.20507022626725,156.2765952628781,155.6233632867727,155.02873323034336,154.4228457769135,153.88777751984867,153.42178069391468,144.2227848704965,134.20699968366176,124.44887352857545,114.83461498367822,105.36619286575385,96.01856825678034,95.53988242513444,95.08775315165411,94.65897037277786,94.27770972720111,93.91479404211746,93.54198562451623,93.21068931142753,92.89294483921283,92.58764268064445,92.29366130939636,92.03607399942649,91.76207023002335,91.49704222662949,91.26593216144157,91.01680987453283 +Offshore Wind - Class 7/Advanced,163.46188006162265,150.8369170353339,142.76599110357023,136.80098806347877,124.80681259965272,113.92459622527039,103.69541067136244,101.33805401692688,99.3109932036698,96.61934713326661,94.34920678966702,92.40988548609174,90.73573215509465,89.22190815172218,88.23465458006869,87.30787259333925,86.46322544843143,85.66490336765449,84.9079725536947,84.21624731958975,83.52957422645343,82.90075930716463,82.29906837626488,81.74925487721687,81.1948026022254,80.68796377606775,80.2000367342503,79.72958346865133,79.27537074053367 +Offshore Wind - Class 7/Moderate,180.6617493347719,176.6842161682088,172.59026879158586,168.85129232478394,165.7738866839355,163.2669882279096,153.06382016431294,143.18113115909264,133.5624179396332,123.17038788302324,113.22187631997926,111.49957354653377,109.98932823710237,108.65511678848274,107.76293915789215,106.92295122709562,106.12897081371135,105.413055298138,104.69603770164727,104.04849988047714,103.43001407774304,102.87418598141187,102.3059047515806,101.7954684352512,101.26922933305674,100.79700864657154,100.34165419337207,99.86695267389237,99.44194289515985 +Offshore Wind - Class 7/Conservative,211.01446057511436,213.69073394978926,213.8090931556099,212.92448679496127,212.05843717941528,211.31689775236154,210.5323933032967,209.86081257792046,197.17755794948147,183.43567606748866,169.9372356312198,156.63949176188697,143.55727789423077,130.65285877045693,130.01562679912536,129.41441934386046,128.8448967576855,128.30354610330502,127.787477884486,127.29408095723609,126.82127828195263,126.41359087744783,125.97632132471558,125.60076826546678,125.23927194450869,124.84490655372161,124.50853124786423,124.183249337647,123.86832945908374 diff --git a/tests/data/Fixed_Offshore_Wind/Market/TechLife/df_occ.csv b/tests/data/Fixed_Offshore_Wind/Market/TechLife/df_occ.csv new file mode 100644 index 0000000..045f8f4 --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/Market/TechLife/df_occ.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,3842.3701,3583.4153,3429.4759,3321.4792,2999.0614,2693.5348,2399.1137,2352.0203,2311.0401,2256.0086,2209.4435,2169.1984,2133.8401,2102.3662,2081.2931,2061.6972,2043.3962,2026.2391,2010.0994,1994.87,1980.4595,1966.7894,1953.7918,1941.4075,1929.5845,1918.2773,1907.4453,1897.0526,1887.0671 +Offshore Wind - Class 1/Moderate,4373.4293,4256.0015,4172.0581,4107.113,4054.3614,4010.0748,3722.0837,3438.8291,3159.3029,2864.6143,2576.5622,2543.4053,2514.1243,2487.9392,2470.3425,2453.932,2438.5643,2424.1202,2410.4995,2397.6174,2385.4012,2373.7884,2362.7248,2352.1629,2342.0612,2332.383,2323.0957,2314.1705,2305.5813 +Offshore Wind - Class 1/Conservative,5310.5928,5292.6419,5276.2463,5261.1643,5247.2061,5234.2197,5222.0821,5210.6919,4835.5121,4440.8387,4050.4779,3663.3763,3278.8224,2896.3131,2884.1352,2872.7465,2862.0533,2851.9778,2842.4543,2833.4271,2824.8483,2816.6767,2808.8763,2801.4159,2794.2678,2787.4076,2780.8136,2774.4665,2768.3491 +Offshore Wind - Class 2/Advanced,3835.3896,3576.9052,3423.2455,3315.445,2993.6129,2688.6414,2394.7552,2347.7473,2306.8416,2251.91,2205.4296,2165.2576,2129.9635,2098.5468,2077.512,2057.9517,2039.6839,2022.558,2006.4476,1991.2459,1976.8616,1963.2163,1950.2423,1937.8805,1926.079,1914.7923,1903.98,1893.6062,1883.6388 +Offshore Wind - Class 2/Moderate,4365.4841,4248.2695,4164.4787,4099.6515,4046.9958,4002.7896,3715.3218,3432.5817,3153.5634,2859.4101,2571.8813,2538.7847,2509.5568,2483.4194,2465.8546,2449.4739,2434.1341,2419.7162,2406.1203,2393.2616,2381.0676,2369.4759,2358.4324,2347.8897,2337.8063,2328.1457,2318.8753,2309.9663,2301.3928 +Offshore Wind - Class 2/Conservative,5300.945,5283.0267,5266.6609,5251.6063,5237.6734,5224.7107,5212.5951,5201.2255,4826.7274,4432.7709,4043.1193,3656.721,3272.8657,2891.0513,2878.8956,2867.5275,2856.8538,2846.7966,2837.2904,2828.2796,2819.7164,2811.5596,2803.7734,2796.3265,2789.1914,2782.3436,2775.7617,2769.4261,2763.3198 +Offshore Wind - Class 3/Advanced,3919.2247,3655.0904,3498.0719,3387.915,3059.0483,2747.4105,2447.1005,2399.0651,2357.2652,2301.133,2253.6366,2212.5865,2176.5209,2144.4175,2122.9229,2102.935,2084.268,2066.7677,2050.3052,2034.7712,2020.0724,2006.1289,1992.8713,1980.2393,1968.1799,1956.6464,1945.5978,1934.9972,1924.812 +Offshore Wind - Class 3/Moderate,4460.9062,4341.1295,4255.5072,4189.263,4135.4563,4090.2838,3796.5324,3507.6122,3222.495,2921.912,2628.0983,2594.2782,2564.4115,2537.7027,2519.7541,2503.0153,2487.3402,2472.6071,2458.714,2445.5743,2433.1137,2421.2687,2409.9837,2399.2106,2388.9068,2379.035,2369.562,2360.4583,2351.6973 +Offshore Wind - Class 3/Conservative,5416.8147,5398.5047,5381.7812,5366.3976,5352.1601,5338.914,5326.5336,5314.9155,4932.2315,4529.6638,4131.4951,3736.6508,3344.405,2954.2448,2941.8234,2930.2068,2919.2998,2909.0227,2899.3088,2890.101,2881.3506,2873.0155,2865.0592,2857.4495,2850.1584,2843.161,2836.4351,2829.9611,2823.7213 +Offshore Wind - Class 4/Advanced,4175.3368,3893.9419,3726.6627,3609.3073,3258.9499,2926.9473,2607.0127,2555.8384,2511.307,2451.5066,2400.9064,2357.1738,2318.7514,2284.5501,2261.6509,2240.3569,2220.47,2201.8262,2184.2878,2167.7387,2152.0794,2137.2247,2123.1008,2109.6433,2096.7958,2084.5087,2072.738,2061.4447,2050.5939 +Offshore Wind - Class 4/Moderate,4752.4159,4624.8121,4533.5946,4463.0214,4405.6986,4357.5743,4044.6269,3736.8264,3433.0774,3112.8521,2799.8383,2763.8082,2731.9898,2703.5356,2684.4141,2666.5814,2649.882,2634.1862,2619.3852,2605.3868,2592.112,2579.4929,2567.4705,2555.9933,2545.0162,2534.4994,2524.4073,2514.7087,2505.3752 +Offshore Wind - Class 4/Conservative,5770.7908,5751.2843,5733.468,5717.079,5701.9112,5687.7995,5674.6101,5662.2328,5254.5412,4825.6667,4401.4786,3980.8321,3562.954,3147.2978,3134.0646,3121.6889,3110.0691,3099.1205,3088.7718,3078.9623,3069.6401,3060.7603,3052.284,3044.1771,3036.4095,3028.9549,3021.7895,3014.8924,3008.2448 +Offshore Wind - Class 5/Advanced,4263.1798,3975.8648,3805.0662,3685.2419,3327.5134,2988.5261,2661.8605,2609.6095,2564.1412,2503.0827,2451.418,2406.7653,2367.5346,2332.6137,2309.2328,2287.4907,2267.1854,2248.1494,2230.2421,2213.3447,2197.356,2182.1888,2167.7677,2154.0271,2140.9093,2128.3637,2116.3454,2104.8145,2093.7354 +Offshore Wind - Class 5/Moderate,4852.3998,4722.1114,4628.9748,4556.9169,4498.3881,4449.2513,4129.7199,3815.4438,3505.3043,3178.3419,2858.7428,2821.9547,2789.4668,2760.4141,2740.8902,2722.6824,2705.6317,2689.6056,2674.4933,2660.2003,2646.6462,2633.7616,2621.4863,2609.7677,2598.5597,2587.8215,2577.5172,2567.6145,2558.0846 +Offshore Wind - Class 5/Conservative,5892.1998,5872.2829,5854.0918,5837.358,5821.8711,5807.4625,5793.9956,5781.3579,5365.0891,4927.1917,4494.0793,4064.583,3637.9134,3213.5123,3200.0008,3187.3647,3175.5005,3164.3215,3153.755,3143.7392,3134.2208,3125.1543,3116.4996,3108.2222,3100.2912,3092.6796,3085.3635,3078.3213,3071.5339 +Offshore Wind - Class 6/Advanced,4118.311,3840.7593,3675.7647,3560.0122,3214.4398,2886.9717,2571.4067,2520.9313,2477.0081,2418.0245,2368.1153,2324.98,2287.0824,2253.3482,2230.7618,2209.7586,2190.1433,2171.7541,2154.4553,2138.1321,2122.6868,2108.035,2094.1039,2080.8302,2068.1582,2056.0389,2044.429,2033.29,2022.5874 +Offshore Wind - Class 6/Moderate,4687.5084,4561.6474,4471.6757,4402.0665,4345.5265,4298.0594,3989.3862,3685.7896,3386.1892,3070.3374,2761.5987,2726.0607,2694.6768,2666.6113,2647.7509,2630.1618,2613.6905,2598.209,2583.6102,2569.803,2556.7095,2544.2627,2532.4045,2521.0841,2510.257,2499.8837,2489.9295,2480.3633,2471.1573 +Offshore Wind - Class 6/Conservative,5691.9745,5672.7345,5655.1615,5638.9964,5624.0357,5610.1167,5597.1074,5584.8992,5182.7758,4759.7588,4341.3641,3926.4628,3514.2919,3104.3126,3091.2602,3079.0536,3067.5925,3056.7934,3046.586,3036.9105,3027.7156,3018.9571,3010.5966,3002.6004,2994.9389,2987.586,2980.5185,2973.7157,2967.1589 +Offshore Wind - Class 7/Advanced,4314.3319,4023.5694,3850.7215,3729.4595,3367.4388,3024.3841,2693.799,2640.921,2594.9072,2533.1161,2480.8315,2435.643,2395.9416,2360.6017,2336.9402,2314.9373,2294.3884,2275.1239,2257.0017,2239.9017,2223.7211,2208.3719,2193.7778,2179.8723,2166.5971,2153.901,2141.7385,2130.0693,2118.8572 +Offshore Wind - Class 7/Moderate,4910.6216,4778.77,4684.5158,4611.5934,4552.3623,4502.6359,4179.2706,3861.2236,3547.363,3216.4775,2893.0436,2855.8141,2822.9364,2793.5351,2773.777,2755.3507,2738.0953,2721.877,2706.5833,2692.1189,2678.4022,2665.363,2652.9404,2641.0812,2629.7387,2618.8717,2608.4437,2598.4222,2588.778 +Offshore Wind - Class 7/Conservative,5962.8977,5942.7419,5924.3324,5907.3979,5891.7251,5877.1437,5863.5152,5850.7259,5429.4625,4986.3109,4548.0017,4113.3522,3681.5631,3252.0698,3238.3962,3225.6085,3213.6019,3202.2888,3191.5956,3181.4595,3171.827,3162.6516,3153.8932,3145.5163,3137.4902,3129.7874,3122.3834,3115.2568,3108.3879 diff --git a/tests/data/Fixed_Offshore_Wind/Market/TechLife/df_tc.csv b/tests/data/Fixed_Offshore_Wind/Market/TechLife/df_tc.csv new file mode 100644 index 0000000..9af6a81 --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/Market/TechLife/df_tc.csv @@ -0,0 +1,31 @@ +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.1289257935074173,0.1301075434952705,0.13045655173884727,0.1304674427433303,0.13046751432090797,0.13046757579216822,0.13046655668773655,0.1304653735022892,0.1304639909307722,0.13046236525434168,0.13046040284202187,0.13046038862851897,0.13046037582857625,0.13046036413469903,0.13046035614551693,0.1304603485955869,0.130460341458937,0.13046033467231982,0.13046032821917583,0.1304603220080445,0.13046031609832356,0.13046031043400655,0.13046030498619188,0.13046029975090487,0.13046029468712364,0.13046028980207539,0.13046028505328955,0.13046028047563135,0.13046027608749747 +10 year CRF/Moderate,0.1289257935074173,0.1301075434952705,0.13045655173884727,0.1304674427433303,0.13046751432090797,0.13046757579216822,0.13046655668773655,0.1304653735022892,0.1304639909307722,0.13046236525434168,0.13046040284202187,0.13046038862851897,0.13046037582857625,0.13046036413469903,0.13046035614551693,0.1304603485955869,0.130460341458937,0.13046033467231982,0.13046032821917583,0.1304603220080445,0.13046031609832356,0.13046031043400655,0.13046030498619188,0.13046029975090487,0.13046029468712364,0.13046028980207539,0.13046028505328955,0.13046028047563135,0.13046027608749747 +10 year CRF/Conservative,0.1289257935074173,0.1301075434952705,0.13045655173884727,0.1304674427433303,0.13046751432090797,0.13046757579216822,0.13046655668773655,0.1304653735022892,0.1304639909307722,0.13046236525434168,0.13046040284202187,0.13046038862851897,0.13046037582857625,0.13046036413469903,0.13046035614551693,0.1304603485955869,0.130460341458937,0.13046033467231982,0.13046032821917583,0.1304603220080445,0.13046031609832356,0.13046031043400655,0.13046030498619188,0.13046029975090487,0.13046029468712364,0.13046028980207539,0.13046028505328955,0.13046028047563135,0.13046027608749747 +ITC Schedule/*,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896 +PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8156785835927624,0.8156731490891987,0.8156713774348975,0.8156710553166417,0.8156708229769672,0.8156706234423747,0.8156739314532538,0.815677772114679,0.815682260050052,0.8156875372054168,0.8156939075675728,0.8156939537077692,0.8156939952592402,0.815694033220181,0.8156940591548553,0.815694083663621,0.8156941068307884,0.8156941288616727,0.8156941498100293,0.8156941699727599,0.8156941891570466,0.8156942075446967,0.8156942252295324,0.8156942422244571,0.8156942586626358,0.8156942745206073,0.8156942899362415,0.815694304796357,0.8156943190412346 +PVD/Moderate,0.8156785835927624,0.8156731490891987,0.8156713774348975,0.8156710553166417,0.8156708229769672,0.8156706234423747,0.8156739314532538,0.815677772114679,0.815682260050052,0.8156875372054168,0.8156939075675728,0.8156939537077692,0.8156939952592402,0.815694033220181,0.8156940591548553,0.815694083663621,0.8156941068307884,0.8156941288616727,0.8156941498100293,0.8156941699727599,0.8156941891570466,0.8156942075446967,0.8156942252295324,0.8156942422244571,0.8156942586626358,0.8156942745206073,0.8156942899362415,0.815694304796357,0.8156943190412346 +PVD/Conservative,0.8156785835927624,0.8156731490891987,0.8156713774348975,0.8156710553166417,0.8156708229769672,0.8156706234423747,0.8156739314532538,0.815677772114679,0.815682260050052,0.8156875372054168,0.8156939075675728,0.8156939537077692,0.8156939952592402,0.815694033220181,0.8156940591548553,0.815694083663621,0.8156941068307884,0.8156941288616727,0.8156941498100293,0.8156941699727599,0.8156941891570466,0.8156942075446967,0.8156942252295324,0.8156942422244571,0.8156942586626358,0.8156942745206073,0.8156942899362415,0.815694304796357,0.8156943190412346 +PFF/Advanced,0.7023130514762239,0.7023146526276195,0.7023151746047832,0.7023152695095135,0.702315337963051,0.7023153967513264,0.7023144221220573,0.7023132905595644,0.7023119682927002,0.7023104135003299,0.7023085366197396,0.7023085230255927,0.702308510783408,0.7023084995990906,0.7023084919580357,0.7023084847370921,0.7023084779114194,0.7023084714205263,0.7023084652485753,0.7023084593080906,0.7023084536558821,0.7023084482383842,0.7023084430279545,0.7023084380207909,0.7023084331776599,0.7023084285054736,0.7023084239636118,0.7023084195854209,0.7023084153884955 +PFF/Moderate,0.7023130514762239,0.7023146526276195,0.7023151746047832,0.7023152695095135,0.702315337963051,0.7023153967513264,0.7023144221220573,0.7023132905595644,0.7023119682927002,0.7023104135003299,0.7023085366197396,0.7023085230255927,0.702308510783408,0.7023084995990906,0.7023084919580357,0.7023084847370921,0.7023084779114194,0.7023084714205263,0.7023084652485753,0.7023084593080906,0.7023084536558821,0.7023084482383842,0.7023084430279545,0.7023084380207909,0.7023084331776599,0.7023084285054736,0.7023084239636118,0.7023084195854209,0.7023084153884955 +PFF/Conservative,0.7023130514762239,0.7023146526276195,0.7023151746047832,0.7023152695095135,0.702315337963051,0.7023153967513264,0.7023144221220573,0.7023132905595644,0.7023119682927002,0.7023104135003299,0.7023085366197396,0.7023085230255927,0.702308510783408,0.7023084995990906,0.7023084919580357,0.7023084847370921,0.7023084779114194,0.7023084714205263,0.7023084652485753,0.7023084593080906,0.7023084536558821,0.7023084482383842,0.7023084430279545,0.7023084380207909,0.7023084331776599,0.7023084285054736,0.7023084239636118,0.7023084195854209,0.7023084153884955 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9278050110194725,0.9278026706609483,0.9278019076983567,0.9278017689780282,0.9278016689208433,0.9278015829911608,0.9278030075854014,0.927804661558896,0.927806594270693,0.9278088668446027,0.9278116101833356,0.9278116300531218,0.9278116479468214,0.9278116642942964,0.9278116754627875,0.9278116860172259,0.9278116959939189,0.9278117054812837,0.9278117145024692,0.9278117231853331,0.9278117314468405,0.9278117393652846,0.9278117469810692,0.9278117542997507,0.9278117613786755,0.9278117682077403,0.927811774846317,0.9278117812456655,0.9278117873800684 +2/nan,0.8608221384728436,0.8608177956855882,0.86081637992871,0.8608161225187586,0.8608159368523021,0.8608157774009039,0.8608184208845163,0.8608214900104174,0.8608250763721824,0.8608292933954658,0.8608343839909939,0.860834420861831,0.8608344540657964,0.8608344844005521,0.860834505125065,0.8608345247101272,0.8608345432231123,0.8608345608280883,0.8608345775680115,0.8608345936801372,0.860834609010384,0.8608346237040347,0.8608346378360634,0.860834651416781,0.8608346645526003,0.8608346772247736,0.8608346895434729,0.8608347014182547,0.8608347128013973 +3/nan,0.7986750936716025,0.7986690497895593,0.7986670794758505,0.7986667212377113,0.7986664628452251,0.7986662409363253,0.79866991988157,0.7986741912017398,0.7986791823716837,0.798685051251887,0.7986921359118638,0.7986921872256505,0.7986922334361889,0.7986922756535988,0.798692304496266,0.7986923317531405,0.7986923575179862,0.7986923820191404,0.7986924053163856,0.7986924277399142,0.7986924490752884,0.7986924695247009,0.798692489192494,0.7986925080930181,0.7986925263743693,0.7986925440104564,0.798692561154608,0.7986925776809515,0.7986925935230723 +4/nan,0.7410147540849595,0.7410072773689951,0.7410048399535692,0.7410043967882304,0.7410040771389065,0.7410038026223225,0.7410083537341122,0.7410136376637552,0.7410198121111736,0.7410270723677368,0.7410358366611538,0.7410359001405241,0.7410359573067578,0.7410360095331644,0.7410360452139154,0.7410360789329108,0.7410361108061444,0.7410361411160876,0.7410361699366967,0.7410361976764468,0.7410362240700606,0.7410362493676672,0.7410362736983466,0.7410362970798509,0.7410363196953879,0.74103634151268,0.7410363627214074,0.7410363831658556,0.7410364027638642 +5/nan,0.6875172020793876,0.6875085309221517,0.6875057041226371,0.687505190160617,0.6875048194466268,0.6875045010754605,0.6875097792404162,0.6875159073031466,0.6875230681619768,0.6875314883146834,0.6875416528161404,0.6875417264372621,0.6875417927366333,0.6875418533069693,0.6875418946882408,0.687541933794338,0.6875419707597864,0.6875420059121864,0.6875420393373098,0.6875420715088912,0.6875421021192718,0.6875421314585421,0.6875421596764046,0.6875421867934477,0.6875422130221491,0.6875422383250747,0.6875422629222081,0.687542286632958,0.6875423093620371 +6/nan,0.6378819052513431,0.6378722510917576,0.6378691038384846,0.6378685316125962,0.6378681188737033,0.6378677644113605,0.6378736409236335,0.6378804636917533,0.6378884363539014,0.6378978110932295,0.6379091279674551,0.6379092099352938,0.6379092837512876,0.6379093511887243,0.6379093972615562,0.6379094408012687,0.6379094819576389,0.6379095210954085,0.6379095583100736,0.6379095941290779,0.6379096282098818,0.6379096608754651,0.6379096922925022,0.6379097224839156,0.6379097516862726,0.6379097798578951,0.637909807243707,0.6379098336426426,0.6379098589486115 +Year (Moderate)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9278050110194725,0.9278026706609483,0.9278019076983567,0.9278017689780282,0.9278016689208433,0.9278015829911608,0.9278030075854014,0.927804661558896,0.927806594270693,0.9278088668446027,0.9278116101833356,0.9278116300531218,0.9278116479468214,0.9278116642942964,0.9278116754627875,0.9278116860172259,0.9278116959939189,0.9278117054812837,0.9278117145024692,0.9278117231853331,0.9278117314468405,0.9278117393652846,0.9278117469810692,0.9278117542997507,0.9278117613786755,0.9278117682077403,0.927811774846317,0.9278117812456655,0.9278117873800684 +2/nan,0.8608221384728436,0.8608177956855882,0.86081637992871,0.8608161225187586,0.8608159368523021,0.8608157774009039,0.8608184208845163,0.8608214900104174,0.8608250763721824,0.8608292933954658,0.8608343839909939,0.860834420861831,0.8608344540657964,0.8608344844005521,0.860834505125065,0.8608345247101272,0.8608345432231123,0.8608345608280883,0.8608345775680115,0.8608345936801372,0.860834609010384,0.8608346237040347,0.8608346378360634,0.860834651416781,0.8608346645526003,0.8608346772247736,0.8608346895434729,0.8608347014182547,0.8608347128013973 +3/nan,0.7986750936716025,0.7986690497895593,0.7986670794758505,0.7986667212377113,0.7986664628452251,0.7986662409363253,0.79866991988157,0.7986741912017398,0.7986791823716837,0.798685051251887,0.7986921359118638,0.7986921872256505,0.7986922334361889,0.7986922756535988,0.798692304496266,0.7986923317531405,0.7986923575179862,0.7986923820191404,0.7986924053163856,0.7986924277399142,0.7986924490752884,0.7986924695247009,0.798692489192494,0.7986925080930181,0.7986925263743693,0.7986925440104564,0.798692561154608,0.7986925776809515,0.7986925935230723 +4/nan,0.7410147540849595,0.7410072773689951,0.7410048399535692,0.7410043967882304,0.7410040771389065,0.7410038026223225,0.7410083537341122,0.7410136376637552,0.7410198121111736,0.7410270723677368,0.7410358366611538,0.7410359001405241,0.7410359573067578,0.7410360095331644,0.7410360452139154,0.7410360789329108,0.7410361108061444,0.7410361411160876,0.7410361699366967,0.7410361976764468,0.7410362240700606,0.7410362493676672,0.7410362736983466,0.7410362970798509,0.7410363196953879,0.74103634151268,0.7410363627214074,0.7410363831658556,0.7410364027638642 +5/nan,0.6875172020793876,0.6875085309221517,0.6875057041226371,0.687505190160617,0.6875048194466268,0.6875045010754605,0.6875097792404162,0.6875159073031466,0.6875230681619768,0.6875314883146834,0.6875416528161404,0.6875417264372621,0.6875417927366333,0.6875418533069693,0.6875418946882408,0.687541933794338,0.6875419707597864,0.6875420059121864,0.6875420393373098,0.6875420715088912,0.6875421021192718,0.6875421314585421,0.6875421596764046,0.6875421867934477,0.6875422130221491,0.6875422383250747,0.6875422629222081,0.687542286632958,0.6875423093620371 +6/nan,0.6378819052513431,0.6378722510917576,0.6378691038384846,0.6378685316125962,0.6378681188737033,0.6378677644113605,0.6378736409236335,0.6378804636917533,0.6378884363539014,0.6378978110932295,0.6379091279674551,0.6379092099352938,0.6379092837512876,0.6379093511887243,0.6379093972615562,0.6379094408012687,0.6379094819576389,0.6379095210954085,0.6379095583100736,0.6379095941290779,0.6379096282098818,0.6379096608754651,0.6379096922925022,0.6379097224839156,0.6379097516862726,0.6379097798578951,0.637909807243707,0.6379098336426426,0.6379098589486115 +Year (Conservative)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9278050110194725,0.9278026706609483,0.9278019076983567,0.9278017689780282,0.9278016689208433,0.9278015829911608,0.9278030075854014,0.927804661558896,0.927806594270693,0.9278088668446027,0.9278116101833356,0.9278116300531218,0.9278116479468214,0.9278116642942964,0.9278116754627875,0.9278116860172259,0.9278116959939189,0.9278117054812837,0.9278117145024692,0.9278117231853331,0.9278117314468405,0.9278117393652846,0.9278117469810692,0.9278117542997507,0.9278117613786755,0.9278117682077403,0.927811774846317,0.9278117812456655,0.9278117873800684 +2/nan,0.8608221384728436,0.8608177956855882,0.86081637992871,0.8608161225187586,0.8608159368523021,0.8608157774009039,0.8608184208845163,0.8608214900104174,0.8608250763721824,0.8608292933954658,0.8608343839909939,0.860834420861831,0.8608344540657964,0.8608344844005521,0.860834505125065,0.8608345247101272,0.8608345432231123,0.8608345608280883,0.8608345775680115,0.8608345936801372,0.860834609010384,0.8608346237040347,0.8608346378360634,0.860834651416781,0.8608346645526003,0.8608346772247736,0.8608346895434729,0.8608347014182547,0.8608347128013973 diff --git a/tests/data/Fixed_Offshore_Wind/Market/TechLife/df_vom.csv b/tests/data/Fixed_Offshore_Wind/Market/TechLife/df_vom.csv new file mode 100644 index 0000000..90cc094 --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/Market/TechLife/df_vom.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Fixed_Offshore_Wind/Market/df_cff.csv b/tests/data/Fixed_Offshore_Wind/Market/df_cff.csv new file mode 100644 index 0000000..131c998 --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/Market/df_cff.csv @@ -0,0 +1,4 @@ +Construction Finance Factor,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CFF/Advanced,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348 +CFF/Moderate,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348 +CFF/Conservative,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348 diff --git a/tests/data/Fixed_Offshore_Wind/Market/df_just_wacc.csv b/tests/data/Fixed_Offshore_Wind/Market/df_just_wacc.csv new file mode 100644 index 0000000..e98f041 --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/Market/df_just_wacc.csv @@ -0,0 +1,7 @@ +WACC Type,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +WACC Nominal - Advanced,0.07781267413203512,0.07781539288695907,0.07781627921066543,0.07781644036042085,0.07781655659569249,0.07781665641922816,0.07781500148667397,0.07781308009360681,0.07781083490364182,0.07780819491509386,0.07780500806882554,0.07780498498681791,0.07780496420035901,0.07780494521009364,0.07780493223606554,0.07780491997536,0.07780490838580054,0.07780489736467604,0.07780488688509507,0.0778048767985303,0.07780486720144003,0.07780485800287387,0.0778048491558964,0.07780484065405283,0.07780483243072583,0.07780482449765247,0.07780481678586192,0.07780480935197401,0.07780480222586386 +WACC Nominal - Moderate,0.07781267413203512,0.07781539288695907,0.07781627921066543,0.07781644036042085,0.07781655659569249,0.07781665641922816,0.07781500148667397,0.07781308009360681,0.07781083490364182,0.07780819491509386,0.07780500806882554,0.07780498498681791,0.07780496420035901,0.07780494521009364,0.07780493223606554,0.07780491997536,0.07780490838580054,0.07780489736467604,0.07780488688509507,0.0778048767985303,0.07780486720144003,0.07780485800287387,0.0778048491558964,0.07780484065405283,0.07780483243072583,0.07780482449765247,0.07780481678586192,0.07780480935197401,0.07780480222586386 +WACC Nominal - Conservative,0.07781267413203512,0.07781539288695907,0.07781627921066543,0.07781644036042085,0.07781655659569249,0.07781665641922816,0.07781500148667397,0.07781308009360681,0.07781083490364182,0.07780819491509386,0.07780500806882554,0.07780498498681791,0.07780496420035901,0.07780494521009364,0.07780493223606554,0.07780491997536,0.07780490838580054,0.07780489736467604,0.07780488688509507,0.0778048767985303,0.07780486720144003,0.07780485800287387,0.0778048491558964,0.07780484065405283,0.07780483243072583,0.07780482449765247,0.07780481678586192,0.07780480935197401,0.07780480222586386 +WACC Real - Advanced,0.04907869471815807,0.05095766149524428,0.051510979539189705,0.051528234497971726,0.05152834789823668,0.051528445287051916,0.05152683071870645,0.05152495618888464,0.051522765759650646,0.05152019016106735,0.05151708104275676,0.05151705852372479,0.05151703824425291,0.0515170197171646,0.05151700705957607,0.05151699509791241,0.051516983791024984,0.05151697303870839,0.05151696281472695,0.05151695297417591,0.0515169436111611,0.051516934636950173,0.05151692600575264,0.05151691771127109,0.05151690968851308,0.05151690194892922,0.05151689442523111,0.05151688717265768,0.051516880220355166 +WACC Real - Moderate,0.04907869471815807,0.05095766149524428,0.051510979539189705,0.051528234497971726,0.05152834789823668,0.051528445287051916,0.05152683071870645,0.05152495618888464,0.051522765759650646,0.05152019016106735,0.05151708104275676,0.05151705852372479,0.05151703824425291,0.0515170197171646,0.05151700705957607,0.05151699509791241,0.051516983791024984,0.05151697303870839,0.05151696281472695,0.05151695297417591,0.0515169436111611,0.051516934636950173,0.05151692600575264,0.05151691771127109,0.05151690968851308,0.05151690194892922,0.05151689442523111,0.05151688717265768,0.051516880220355166 +WACC Real - Conservative,0.04907869471815807,0.05095766149524428,0.051510979539189705,0.051528234497971726,0.05152834789823668,0.051528445287051916,0.05152683071870645,0.05152495618888464,0.051522765759650646,0.05152019016106735,0.05151708104275676,0.05151705852372479,0.05151703824425291,0.0515170197171646,0.05151700705957607,0.05151699509791241,0.051516983791024984,0.05151697303870839,0.05151696281472695,0.05151695297417591,0.0515169436111611,0.051516934636950173,0.05151692600575264,0.05151691771127109,0.05151690968851308,0.05151690194892922,0.05151689442523111,0.05151688717265768,0.051516880220355166 diff --git a/tests/data/Fixed_Offshore_Wind/Market/df_wacc.csv b/tests/data/Fixed_Offshore_Wind/Market/df_wacc.csv new file mode 100644 index 0000000..2ffab98 --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/Market/df_wacc.csv @@ -0,0 +1,25 @@ +WACC,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Inflation Rate,0.027389727347,0.02555548370379,0.02501666666667,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 +Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Calculated Interest Rate Real - Advanced,0.04147430280720377,0.04333701784295374,0.043885465276984004,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Moderate,0.04147430280720377,0.04333701784295374,0.043885465276984004,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Conservative,0.04147430280720377,0.04333701784295374,0.043885465276984004,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Interest During Construction - Nominal,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Rate of Return on Equity Nominal - Advanced,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Rate of Return on Equity Nominal - Moderate,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Rate of Return on Equity Nominal - Conservative,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Calculated Rate of Return on Equity Real - Advanced,0.07554121925416823,0.07746486422099408,0.07803125152436197,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Calculated Rate of Return on Equity Real - Moderate,0.07554121925416823,0.07746486422099408,0.07803125152436197,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Calculated Rate of Return on Equity Real - Conservative,0.07554121925416823,0.07746486422099408,0.07803125152436197,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Debt Fraction - Advanced,0.512794256063316,0.512742976216397,0.512726258805209,0.512723219276079,0.512721026902326,0.512719144078838,0.512750358620205,0.512786599011528,0.512828946704104,0.512878740897547,0.512938849658125,0.512939285019844,0.512939677084028,0.512940035269274,0.512940279979148,0.512940511234675,0.512940729831368,0.512940937706514,0.512941135367327,0.512941325615257,0.512941506630955,0.512941680129883,0.512941846997314,0.512942007354996,0.512942162459432,0.512942312089244,0.512942457545326,0.512942597759742,0.512942732169002 +Debt Fraction - Moderate,0.512794256063316,0.512742976216397,0.512726258805209,0.512723219276079,0.512721026902326,0.512719144078838,0.512750358620205,0.512786599011528,0.512828946704104,0.512878740897547,0.512938849658125,0.512939285019844,0.512939677084028,0.512940035269274,0.512940279979148,0.512940511234675,0.512940729831368,0.512940937706514,0.512941135367327,0.512941325615257,0.512941506630955,0.512941680129883,0.512941846997314,0.512942007354996,0.512942162459432,0.512942312089244,0.512942457545326,0.512942597759742,0.512942732169002 +Debt Fraction - Conservative,0.512794256063316,0.512742976216397,0.512726258805209,0.512723219276079,0.512721026902326,0.512719144078838,0.512750358620205,0.512786599011528,0.512828946704104,0.512878740897547,0.512938849658125,0.512939285019844,0.512939677084028,0.512940035269274,0.512940279979148,0.512940511234675,0.512940729831368,0.512940937706514,0.512941135367327,0.512941325615257,0.512941506630955,0.512941680129883,0.512941846997314,0.512942007354996,0.512942162459432,0.512942312089244,0.512942457545326,0.512942597759742,0.512942732169002 +Tax Rate (Federal and State),0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996 +WACC Nominal - Advanced,0.07781267413203512,0.07781539288695907,0.07781627921066543,0.07781644036042085,0.07781655659569249,0.07781665641922816,0.07781500148667397,0.07781308009360681,0.07781083490364182,0.07780819491509386,0.07780500806882554,0.07780498498681791,0.07780496420035901,0.07780494521009364,0.07780493223606554,0.07780491997536,0.07780490838580054,0.07780489736467604,0.07780488688509507,0.0778048767985303,0.07780486720144003,0.07780485800287387,0.0778048491558964,0.07780484065405283,0.07780483243072583,0.07780482449765247,0.07780481678586192,0.07780480935197401,0.07780480222586386 +WACC Nominal - Moderate,0.07781267413203512,0.07781539288695907,0.07781627921066543,0.07781644036042085,0.07781655659569249,0.07781665641922816,0.07781500148667397,0.07781308009360681,0.07781083490364182,0.07780819491509386,0.07780500806882554,0.07780498498681791,0.07780496420035901,0.07780494521009364,0.07780493223606554,0.07780491997536,0.07780490838580054,0.07780489736467604,0.07780488688509507,0.0778048767985303,0.07780486720144003,0.07780485800287387,0.0778048491558964,0.07780484065405283,0.07780483243072583,0.07780482449765247,0.07780481678586192,0.07780480935197401,0.07780480222586386 +WACC Nominal - Conservative,0.07781267413203512,0.07781539288695907,0.07781627921066543,0.07781644036042085,0.07781655659569249,0.07781665641922816,0.07781500148667397,0.07781308009360681,0.07781083490364182,0.07780819491509386,0.07780500806882554,0.07780498498681791,0.07780496420035901,0.07780494521009364,0.07780493223606554,0.07780491997536,0.07780490838580054,0.07780489736467604,0.07780488688509507,0.0778048767985303,0.07780486720144003,0.07780485800287387,0.0778048491558964,0.07780484065405283,0.07780483243072583,0.07780482449765247,0.07780481678586192,0.07780480935197401,0.07780480222586386 +WACC Real - Advanced,0.04907869471815807,0.05095766149524428,0.051510979539189705,0.051528234497971726,0.05152834789823668,0.051528445287051916,0.05152683071870645,0.05152495618888464,0.051522765759650646,0.05152019016106735,0.05151708104275676,0.05151705852372479,0.05151703824425291,0.0515170197171646,0.05151700705957607,0.05151699509791241,0.051516983791024984,0.05151697303870839,0.05151696281472695,0.05151695297417591,0.0515169436111611,0.051516934636950173,0.05151692600575264,0.05151691771127109,0.05151690968851308,0.05151690194892922,0.05151689442523111,0.05151688717265768,0.051516880220355166 +WACC Real - Moderate,0.04907869471815807,0.05095766149524428,0.051510979539189705,0.051528234497971726,0.05152834789823668,0.051528445287051916,0.05152683071870645,0.05152495618888464,0.051522765759650646,0.05152019016106735,0.05151708104275676,0.05151705852372479,0.05151703824425291,0.0515170197171646,0.05151700705957607,0.05151699509791241,0.051516983791024984,0.05151697303870839,0.05151696281472695,0.05151695297417591,0.0515169436111611,0.051516934636950173,0.05151692600575264,0.05151691771127109,0.05151690968851308,0.05151690194892922,0.05151689442523111,0.05151688717265768,0.051516880220355166 +WACC Real - Conservative,0.04907869471815807,0.05095766149524428,0.051510979539189705,0.051528234497971726,0.05152834789823668,0.051528445287051916,0.05152683071870645,0.05152495618888464,0.051522765759650646,0.05152019016106735,0.05151708104275676,0.05151705852372479,0.05151703824425291,0.0515170197171646,0.05151700705957607,0.05151699509791241,0.051516983791024984,0.05151697303870839,0.05151696281472695,0.05151695297417591,0.0515169436111611,0.051516934636950173,0.05151692600575264,0.05151691771127109,0.05151690968851308,0.05151690194892922,0.05151689442523111,0.05151688717265768,0.051516880220355166 diff --git a/tests/data/Fixed_Offshore_Wind/R&D/20/df_capex.csv b/tests/data/Fixed_Offshore_Wind/R&D/20/df_capex.csv new file mode 100644 index 0000000..b019daf --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/R&D/20/df_capex.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,5462.550832369848,5094.404759063653,4875.5549262092645,4722.020175198692,4263.651146110876,3829.295613124674,3410.728337949633,3343.7774992451323,3285.5174365197136,3207.2812724221576,3141.08145831941,3083.8665548677945,3033.5990170228683,2988.8537384617885,2958.8949081013798,2931.03615273454,2905.0183721997228,2880.626813817036,2857.6815376796812,2836.0305427943017,2815.5436693022525,2796.109383287182,2777.6312289765,2760.02494615507,2743.21658539724,2727.1416211172086,2711.7421798514206,2696.967261995978,2682.7713005134847 +Offshore Wind - Class 1/Moderate,6217.537549003377,6050.594891259246,5931.2557072685795,5838.925802633735,5763.930885101322,5700.97021105834,5291.544282275952,4888.852075107402,4491.460278945741,4072.51283498425,3663.0000960065295,3615.862270810396,3574.2345093406543,3537.008235424742,3511.991599288189,3488.66149787881,3466.8138219123107,3446.2791640087826,3426.9151687521285,3408.6011001235547,3391.233850228222,3374.724391496717,3358.9956701796727,3343.980167236275,3329.6190113846337,3315.8598725964,3302.656518621953,3289.967817172063,3277.756959836958 +Offshore Wind - Class 1/Conservative,7549.867055466588,7524.346964544596,7501.037928189001,7479.5964751544225,7459.752640146307,7441.2903400603145,7424.034734950038,7407.84169550011,6874.463003342234,6313.370793819921,5758.409845373221,5208.082210940681,4661.376657071959,4117.577748019326,4100.26493465772,4084.0740017131716,4068.8719067407287,4054.548002773674,4041.008827494427,4028.175109779539,4015.978997982083,4004.3617316888726,3993.272200427305,3982.66605671573,3972.5038312954784,3962.750933130862,3953.3765407221345,3944.3531586306726,3935.6561740041584 +Offshore Wind - Class 2/Advanced,5358.739142998236,4997.589328397251,4782.898624109471,4632.281715654107,4182.623529780819,3756.522615291665,3345.909947900305,3280.231438444361,3223.078621467056,3146.329206691839,3081.3876415122254,3025.26002744198,2975.9477343518092,2932.0528187513814,2902.663410055368,2875.334052750732,2849.810635767615,2825.882619436882,2803.3735007815626,2782.133828788493,2762.0364370540406,2742.9714546924165,2724.8444215677036,2707.5726296266243,2691.083792474087,2675.3142714739247,2660.2075235870307,2645.713436159141,2631.787107365084 +Offshore Wind - Class 2/Moderate,6099.377897155915,5935.607747380369,5818.536715338725,5727.961307946685,5654.391607605821,5592.627539486479,5190.982487228406,4795.942992362201,4406.103572325649,3995.1177208761983,3593.3875214533555,3547.1455153865654,3506.308802120767,3469.790092274592,3445.2488611413337,3422.362012811054,3400.929540141509,3380.7851400765067,3361.7891180488486,3343.823177151232,3326.785983388085,3310.5901722205545,3295.16046379854,3280.4303368995647,3266.3420289287787,3252.8444294135797,3239.891971316572,3227.4444092981566,3215.4657110294934 +Offshore Wind - Class 2/Conservative,7406.3874307080805,7381.352390366644,7358.4863853527395,7337.4523748058255,7317.985493391741,7299.874203623014,7282.946548139545,7267.061169343569,6743.818981066585,6193.3899017697695,5648.975449671825,5109.10650357437,4572.7905668380645,4039.326284040601,4022.3425289928423,4006.4591458335417,3991.546085572757,3977.494364274333,3964.21240438866,3951.6227086915546,3939.658312485724,3928.26178578243,3917.383126796111,3906.9784315199345,3897.0093393822713,3887.441702822251,3878.245587289759,3869.393608214876,3860.8620396949195 +Offshore Wind - Class 3/Advanced,5563.666194857099,5188.705465783053,4965.804712217284,4809.427731107721,4342.574030961793,3900.178299552324,3473.8631867267977,3405.6729467788646,3346.3344641684057,3266.6501330575466,3199.2249980367915,3140.950965854653,3089.752906975992,3044.179439195086,3013.6660435766357,2985.291526998198,2958.792132812655,2933.9490061980596,2910.5791029239003,2888.527317673103,2867.6611623442363,2847.867218252979,2829.0469231213624,2811.114797178504,2793.9954497055987,2777.6226920862823,2761.9383182508886,2746.889887302366,2732.431056122389 +Offshore Wind - Class 3/Moderate,6332.62824425191,6162.59523224895,6041.0472110659675,5947.008043619602,5870.624939042819,5806.498813182058,5389.494232391682,4979.34787876988,4574.600276695524,4147.897677749075,3730.8046237328062,3682.7941509664915,3640.395852003069,3602.4805290910094,3577.0010161147275,3553.2388593653677,3530.9867343662136,3510.0719076762357,3490.3494738991394,3471.696590510754,3454.00771050475,3437.1928084933766,3421.172724221887,3405.879495174652,3391.252365301811,3377.238561100198,3363.790852501856,3350.8673311366247,3338.4304125138055 +Offshore Wind - Class 3/Conservative,7689.620050473284,7663.627437134304,7639.887121519657,7618.048758524303,7597.837393762009,7579.033507198603,7561.458489351737,7544.965660925851,7001.713778059379,6430.2353883344795,5865.001678369514,5304.48731653311,4747.661667351704,4193.796766914002,4176.163542997469,4159.672821076962,4144.189452202149,4129.6002394261195,4115.8105008755465,4102.73930239642,4090.317351048657,4078.4849994694414,4067.19036110524,4056.387758049952,4046.037499307501,4036.103996023863,4026.5560940931773,4017.3657437332995,4008.5077777483943 +Offshore Wind - Class 4/Advanced,5975.833019742907,5573.094469456032,5333.680820228931,5165.719279093875,4664.280086695629,4189.110790265383,3731.213396644922,3657.97153506216,3594.2372192017824,3508.6496839396987,3436.2295811919234,3373.638432539796,3318.6475552929614,3269.697913733989,3236.9240161071007,3206.4475397671245,3177.98499343761,3151.3015572032164,3126.2003282454148,3102.5147817706065,3080.1028949688057,3058.8426013967687,3038.628132310759,3019.367466686351,3000.9797812382362,2983.394230864478,2966.5477312724283,2950.3845155039116,2934.854692642071 +Offshore Wind - Class 4/Moderate,6801.761183217273,6619.1318233949605,6488.579378668923,6387.573443592643,6305.531822094643,6236.6551939994615,5788.758157491227,5348.227348553873,4913.495194579753,4455.1817107127035,4007.1895488563277,3955.6225189303327,3910.0833095790017,3869.359017179189,3841.99196451515,3816.4694344816667,3792.568802720853,3770.1046967594084,3748.921124330627,3728.886373414007,3709.887136193929,3691.8264025542844,3674.6196905425268,3658.1932724704134,3642.4826227521417,3627.430754873791,3612.986669231462,3599.105907474802,3585.7475590519857 +Offshore Wind - Class 4/Conservative,8259.281523874955,8231.363342882703,8205.864317014495,8182.408047019821,8160.699511276999,8140.502559446241,8121.625610406816,8103.9108979927505,7520.413786396996,6906.599295051689,6299.492027699934,5697.453566632146,5099.377331312438,4504.481143033195,4485.541553175938,4467.829169004659,4451.198641648249,4435.528791613096,4420.717508822699,4406.677872213025,4393.335821489715,4380.626831066969,4368.49535572402,4356.89261323105,4345.775475662155,4335.106247657932,4324.850892526213,4314.979697454295,4305.465499609663 +Offshore Wind - Class 5/Advanced,6282.856400383134,5859.426312976391,5607.712002763843,5431.121106911791,4903.919131998218,4404.336990394094,3922.9139229701746,3845.90906670065,3778.9002436638907,3688.91532299003,3612.774466531764,3546.9676819851466,3489.1514266823465,3437.686839438965,3403.2291788025045,3371.186903754147,3341.2619992172013,3313.2076714562813,3286.816817732078,3261.9142654920715,3238.350896329211,3215.9983242841176,3194.745237177849,3174.494957500406,3155.162670693132,3136.673651249446,3118.961710552984,3101.9679773218536,3085.640232396413 +Offshore Wind - Class 5/Moderate,7151.218784281058,6959.206384291097,6821.946382965393,6715.751127323762,6629.494388563569,6557.079053170072,6086.1701084333035,5623.006007892007,5165.9382447845255,4684.077800322827,4213.068962883639,4158.852503535129,4110.973631920612,4068.157136205224,4039.3838248980423,4012.5501615695575,3987.42165891054,3963.8032988704326,3941.531439241944,3920.467161538803,3900.4918362475946,3881.503242423113,3863.4124633646497,3846.142223585428,3829.624449701114,3813.7990508740713,3798.613031863727,3784.018940864715,3769.9743151633556 +Offshore Wind - Class 5/Conservative,8683.622841160915,8654.270351743377,8627.461190398502,8602.799777589971,8579.97601355234,8558.741330650955,8538.894502187832,8520.269668581588,7906.793991996092,7261.443230368062,6623.144272666011,5990.174662702622,5361.370722559387,4735.910139057796,4715.997565453123,4697.375170958373,4679.8902893679615,4663.415310803441,4647.842914359215,4633.082076829197,4619.054414039568,4605.692628686925,4592.937849489374,4580.738965974315,4569.05063284176,4557.833048226926,4547.050955881901,4536.672536488602,4526.66962939618 +Offshore Wind - Class 6/Advanced,6054.327951395894,5646.2993008916155,5403.740750003257,5233.573032524783,4725.547130414371,4244.13636941661,3780.224348597275,3706.0204792688073,3641.448993823569,3554.7372499016396,3481.3657828037544,3417.9525427105277,3362.2392449876024,3312.6466758134006,3279.4423858770924,3248.565562646515,3219.729167046685,3192.6951639698427,3167.264211485968,3143.2674565586763,3120.561324216123,3099.0217523783913,3078.5416418772934,3059.0279738700683,3040.3988163843655,3022.5823264999117,3005.514532974426,2989.1391145062103,2973.405182360072 +Offshore Wind - Class 6/Moderate,6891.104950175169,6706.076724201667,6573.809362360196,6471.476883239043,6388.357507068228,6318.576079478668,5864.795684317246,5418.478415974113,4978.035969393947,4513.70231489282,4059.8255748275124,4007.5811371193035,3961.443680240505,3920.184668080688,3892.4579573404626,3866.600271214404,3842.385770152208,3819.626420831674,3798.1647896929426,3777.866725604021,3758.618033799659,3740.320041133183,3722.8872678337116,3706.2450992633676,3690.3282337554206,3675.0784652402026,3660.4447941138183,3646.3815424701647,3632.8477997574205 +Offshore Wind - Class 6/Conservative,8367.770320398857,8339.48560747076,8313.651536378682,8289.887273123944,8267.893472205405,8247.43121156567,8228.306249235115,8210.358934279791,7619.19746916776,6997.320273052247,6382.238330681363,5772.292048423035,5166.359656728911,4563.649220445412,4544.460841216094,4526.515965372261,4509.6670266687215,4493.791293450005,4478.785325215162,4464.561424819229,4451.0439798059915,4438.168131983535,4425.877338312755,4414.122151351611,4402.8589996993815,4392.049522784438,4381.65957304591,4371.658772458867,4362.019625584684 +Offshore Wind - Class 7/Advanced,6421.601266263206,5988.820290613011,5731.547467050367,5551.056875399363,5012.212688734152,4501.598224119789,4009.5438457884584,3930.838485335038,3862.3498977043,3770.377877246376,3692.5556968900287,3625.295534501015,3566.202626070197,3513.6015237408124,3478.382860319226,3445.6330212011326,3415.0473391875917,3386.373366239308,3359.3996757375103,3333.9474364624434,3309.863649602413,3287.0173792178434,3265.2949848870057,3244.5975717258207,3224.838329538955,3205.9409806579697,3187.8378951733484,3170.469093116158,3153.780581427489 +Offshore Wind - Class 7/Moderate,7309.139612095586,7112.887038516299,6972.595886819772,6864.055647217157,6775.89396238266,6701.87945680084,6220.5713602231,5747.179178251301,5280.018150057534,4787.51663824246,4306.1064315882195,4250.69281197255,4201.756474658073,4157.994601502596,4128.585901652064,4101.1595342313185,4075.476022839443,4051.3361364151237,4028.5724632151287,4007.0432021668807,3986.6267303019517,3967.2187201697593,3948.7284811703275,3931.0768530489104,3914.194321128019,3898.019464145569,3882.498067305242,3867.5817918520374,3853.2269555165312 +Offshore Wind - Class 7/Conservative,8875.383790929918,8845.383273936757,8817.98185197444,8792.775962959942,8769.448078924646,8747.744532273511,8727.459439822973,8708.423394193125,8081.400338044277,7421.798180581692,6769.403486705676,6122.456104869517,5479.766192140526,4840.493585478835,4820.141306593594,4801.107589206534,4783.23655191965,4766.397813136889,4750.481612841166,4735.394710452311,4721.057391372057,4707.4003626603235,4694.364087822995,4681.8955716195005,4669.949247012442,4658.484092581294,4647.463854259805,4636.856269255077,4626.632400835331 diff --git a/tests/data/Fixed_Offshore_Wind/R&D/20/df_fin_assump.csv b/tests/data/Fixed_Offshore_Wind/R&D/20/df_fin_assump.csv new file mode 100644 index 0000000..e9d9b87 --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/R&D/20/df_fin_assump.csv @@ -0,0 +1,5 @@ +Financial Assumptions,Value +Capital Recovery Period (Years),20 +Depreciation Period,5 +Equity Premium During Construction,0.02 +Construction Duration yrs,3 diff --git a/tests/data/Fixed_Offshore_Wind/R&D/20/df_fom.csv b/tests/data/Fixed_Offshore_Wind/R&D/20/df_fom.csv new file mode 100644 index 0000000..c78b3e0 --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/R&D/20/df_fom.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,90.662,84.9785,81.599875,79.229625,77.420125,75.96575,74.755,73.721375,72.822,71.614125,70.592125,69.708875,68.932875,68.242125,67.779625,67.3495,66.94787500000001,66.57124999999999,66.217,65.88275,65.5665,65.26650000000001,64.98125,64.709375,64.44987499999999,64.20175,63.964,63.735875,63.51675 +Offshore Wind - Class 1/Moderate,90.662,87.639125,85.47825,83.806375,82.4485,81.30850000000001,80.32825000000001,79.469875,78.7075,77.55475,76.57300000000001,75.719375,74.96562499999999,74.29162500000001,73.83862500000001,73.41624999999999,73.020625,72.64875,72.298125,71.9665,71.652125,71.353125,71.068375,70.7965,70.53637499999999,70.28725,70.04825,69.8185,69.597375 +Offshore Wind - Class 1/Conservative,90.662,90.167625,89.716125,89.30075000000001,88.916375,88.55874999999999,88.2245,87.910875,87.615375,86.78312500000001,86.06975,85.44600000000001,84.892375,84.395125,84.05975,83.74612499999999,83.45174999999999,83.17425,82.912,82.663375,82.42712499999999,82.20212500000001,81.98724999999999,81.781875,81.58500000000001,81.396125,81.21449999999999,81.03975,80.87125 +Offshore Wind - Class 2/Advanced,90.45362499999999,84.78325,81.41237500000001,79.0475,77.242375,75.79125,74.58325,73.55199999999999,72.65475,71.449625,70.43,69.54875,68.77449999999999,68.08525,67.623875,67.19475,66.794,66.418375,66.064875,65.731375,65.415875,65.1165,64.831875,64.56075,64.301875,64.05425,63.817125,63.5895,63.370875 +Offshore Wind - Class 2/Moderate,90.45362499999999,87.43775,85.281875,83.613875,82.259125,81.12175,80.14362500000001,79.28725,78.526625,77.376625,76.397,75.5455,74.7935,74.121,73.669,73.2475,72.852875,72.481875,72.132125,71.80125000000001,71.4875,71.18925,70.905125,70.633875,70.374375,70.12587500000001,69.88725,69.658125,69.4375 +Offshore Wind - Class 2/Conservative,90.45362499999999,89.9605,89.51,89.095625,88.712125,88.35525000000001,88.02187500000001,87.708875,87.41412499999998,86.583875,85.87199999999999,85.24974999999999,84.69737500000001,84.20125,83.86675,83.55375000000001,83.26,82.983125,82.72149999999999,82.4735,82.23775,82.01325,81.799,81.594,81.397625,81.209125,81.027875,80.8535,80.6855 +Offshore Wind - Class 3/Advanced,90.520875,84.84625,81.47287499999999,79.10624999999999,77.29974999999999,75.8475,74.638625,73.60674999999999,72.708625,71.50274999999999,70.482375,69.600375,68.825625,68.135875,67.674125,67.244625,66.843625,66.467625,66.114,65.78025,65.4645,65.164875,64.88012499999999,64.60875,64.349625,64.101875,63.8645,63.63675,63.417874999999995 +Offshore Wind - Class 3/Moderate,90.520875,87.50275,85.34525000000001,83.67599999999999,82.32025,81.182,80.20325,79.346125,78.58500000000001,77.434125,76.45375,75.601625,74.84899999999999,74.176,73.72375,73.30199999999999,72.907,72.53575,72.185625,71.854625,71.540625,71.242125,70.95775,70.68625,70.426625,70.177875,69.93925,69.709875,69.489 +Offshore Wind - Class 3/Conservative,90.520875,90.02725,89.5765,89.16175000000001,88.778,88.421,88.08725000000001,87.774,87.479125,86.648125,85.93575,85.313,84.76037500000001,84.26387500000001,83.92899999999999,83.615875,83.321875,83.04475,82.783,82.53475,82.29887500000001,82.07412500000001,81.85974999999999,81.65462500000001,81.458,81.269375,81.088125,80.91362500000001,80.745375 +Offshore Wind - Class 4/Advanced,90.50575,84.832,81.45925,79.093,77.28675,75.83487500000001,74.62625,73.594375,72.6965,71.49074999999999,70.4705,69.58875,68.81412499999999,68.1245,67.66275,67.23349999999999,66.8325,66.4565,66.102875,65.76925,65.4535,65.154,64.86925000000001,64.597875,64.338875,64.091125,63.85375,63.626125,63.40725 +Offshore Wind - Class 4/Moderate,90.50575,87.488125,85.33099999999999,83.66199999999999,82.3065,81.16837500000001,80.18974999999999,79.332875,78.571875,77.421125,76.441,75.589,74.8365,74.163625,73.711375,73.28975,72.89475,72.52362500000001,72.173625,71.8425,71.528625,71.23025,70.945875,70.6745,70.414875,70.166125,69.9275,69.698125,69.4775 +Offshore Wind - Class 4/Conservative,90.50575,90.01225,89.5615,89.146875,88.76312499999999,88.406125,88.07249999999999,87.75937499999999,87.46449999999999,86.633625,85.921375,85.29875000000001,84.74612499999999,84.24975,83.915,83.601875,83.307875,83.03087500000001,82.769125,82.521,82.28512500000001,82.06049999999999,81.846,81.64087500000001,81.44437500000001,81.255875,81.0745,80.9,80.731875 +Offshore Wind - Class 5/Advanced,91.497125,85.76124999999999,82.35150000000002,79.959375,78.133375,76.6655,75.443625,74.40050000000001,73.49275,72.273875,71.2425,70.351,69.567875,68.870625,68.403875,67.969875,67.5645,67.1845,66.827,66.48962499999999,66.1705,65.867625,65.57975,65.3055,65.043625,64.793125,64.55325,64.323,64.101875 +Offshore Wind - Class 5/Moderate,91.497125,88.44637499999999,86.265625,84.578375,83.208,82.0575,81.06812500000001,80.201875,79.4325,78.269125,77.27825,76.416875,75.65625,74.976,74.51875,74.0925,73.69325,73.318,72.964125,72.62950000000001,72.312125,72.010375,71.723,71.448625,71.186125,70.93475,70.6935,70.461625,70.2385 +Offshore Wind - Class 5/Conservative,91.497125,90.998125,90.54249999999999,90.123375,89.735375,89.3745,89.03712499999999,88.720625,88.4225,87.58262500000001,86.8625,86.233125,85.674375,85.172625,84.834125,84.517625,84.220375,83.94037499999999,83.67575000000001,83.42487500000001,83.186375,82.95925,82.7425,82.535125,82.3365,82.145875,81.962625,81.78625,81.61612500000001 +Offshore Wind - Class 6/Advanced,90.82724999999999,85.133375,81.748625,79.374,77.56125,76.104125,74.89125,73.85575,72.95474999999999,71.74475,70.720875,69.836,69.0585,68.3665,67.903125,67.47225,67.069875,66.692625,66.33775,66.002875,65.686,65.3855,65.099625,64.827375,64.567375,64.31875,64.080625,63.852125,63.6325 +Offshore Wind - Class 6/Moderate,90.82724999999999,87.798875,85.634,83.95925,82.59875,81.456625,80.474625,79.61475,78.851,77.696125,76.71249999999999,75.8575,75.102375,74.427,73.97325000000001,73.55000000000001,73.15375,72.78125,72.43,72.09774999999999,71.782625,71.48325,71.197875,70.9255,70.66499999999999,70.415375,70.175875,69.94575,69.72425 +Offshore Wind - Class 6/Conservative,90.82724999999999,90.33200000000001,89.879625,89.46350000000001,89.07849999999999,88.720125,88.38525000000001,88.07112500000001,87.775125,86.941375,86.22662500000001,85.60175,85.047125,84.549,84.21300000000001,83.898875,83.60374999999999,83.32587500000001,83.06312500000001,82.814,82.57737499999999,82.351875,82.13675,81.93087500000001,81.73375,81.544375,81.36250000000001,81.187375,81.01862499999999 +Offshore Wind - Class 7/Advanced,91.0155,85.309875,81.91812499999999,79.538625,77.722125,76.262,75.046625,74.009,73.106,71.8935,70.8675,69.98075,69.20175,68.50825,68.043875,67.612125,67.209,66.830875,66.47525,66.13974999999999,65.82225,65.521,65.234625,64.96175,64.70125,64.452125,64.21350000000001,63.984500000000004,63.7645 +Offshore Wind - Class 7/Moderate,91.0155,87.981,85.81162499999999,84.13325,82.770125,81.625625,80.6415,79.779875,79.0145,77.85725000000001,76.87162500000001,76.01474999999999,75.25812499999999,74.58137500000001,74.12662499999999,73.7025,73.305375,72.932125,72.58012500000001,72.24725000000001,71.9315,71.6315,71.3455,71.072625,70.8115,70.561375,70.321375,70.09075,69.868875 +Offshore Wind - Class 7/Conservative,91.0155,90.51925,90.066,89.649125,89.263125,88.904125,88.568625,88.25375,87.957125,87.121625,86.405375,85.77925,85.2235,84.724375,84.38762499999999,84.07287500000001,83.77725,83.498625,83.235375,82.98575,82.74862499999999,82.52274999999999,82.30712499999998,82.100875,81.90325,81.71350000000001,81.53125,81.35575,81.18662499999999 diff --git a/tests/data/Fixed_Offshore_Wind/R&D/20/df_gcc.csv b/tests/data/Fixed_Offshore_Wind/R&D/20/df_gcc.csv new file mode 100644 index 0000000..d9068d0 --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/R&D/20/df_gcc.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,1084.6748,1011.5737,968.1176,937.6309,846.6146,760.3665,677.2534,663.9593,652.3908,636.8558,623.7108,612.3499,602.3685,593.4836,587.5348,582.003,576.8368,571.9935,567.4373,563.1382,559.0702,555.2112,551.5421,548.0461,544.7085,541.5166,538.4588,535.525,532.7062 +Offshore Wind - Class 1/Moderate,1234.5893,1201.4402,1177.7435,1159.41,1144.5186,1132.0167,1050.7188,970.758,891.8496,808.6611,727.3459,717.986,709.7201,702.3283,697.3608,692.7283,688.3901,684.3126,680.4676,676.831,673.3825,670.1043,666.9811,663.9995,661.1479,658.4158,655.7941,653.2745,650.8499 +Offshore Wind - Class 1/Conservative,1499.1441,1494.0767,1489.4483,1485.1908,1481.2505,1477.5845,1474.1581,1470.9427,1365.0321,1253.6184,1143.4223,1034.1461,925.5892,817.6094,814.1717,810.9567,807.9381,805.0939,802.4055,799.8571,797.4354,795.1286,792.9266,790.8206,788.8027,786.8661,785.0047,783.213,781.486 +Offshore Wind - Class 2/Advanced,998.0205,930.7594,890.775,862.7239,778.9788,699.621,623.1478,610.9158,600.2715,585.9776,573.8828,563.4295,554.2455,546.0704,540.5969,535.507,530.7535,526.2971,522.105,518.1492,514.4063,510.8556,507.4796,504.2628,501.1919,498.255,495.4415,492.7421,490.1484 +Offshore Wind - Class 2/Moderate,1135.9583,1105.4575,1083.654,1066.7851,1053.0833,1041.5803,966.7772,893.2044,820.6001,744.0574,669.2385,660.6263,653.0208,646.2195,641.6489,637.3864,633.3948,629.6431,626.1052,622.7592,619.5862,616.5698,613.6962,610.9528,608.329,605.8152,603.4029,601.0846,598.8537 +Offshore Wind - Class 2/Conservative,1379.3779,1374.7154,1370.4568,1366.5394,1362.9138,1359.5407,1356.3881,1353.4296,1255.9801,1153.4673,1052.0746,951.5285,851.6441,752.2909,749.1278,746.1696,743.3922,740.7752,738.3015,735.9568,733.7285,731.606,729.58,727.6422,725.7855,724.0036,722.2909,720.6423,719.0534 +Offshore Wind - Class 3/Advanced,1099.023,1024.9548,980.924,950.0339,857.8136,770.4247,686.2122,672.7422,661.0207,645.2802,631.9613,620.4501,610.3367,601.3343,595.3068,589.7018,584.4672,579.5598,574.9434,570.5874,566.4656,562.5556,558.8379,555.2957,551.914,548.6798,545.5816,542.609,539.7528 +Offshore Wind - Class 3/Moderate,1250.9205,1217.3329,1193.3228,1174.7467,1159.6583,1146.9911,1064.6178,983.5992,903.6471,819.3581,736.9673,727.4835,719.1083,711.6187,706.5856,701.8917,697.4961,693.3647,689.4688,685.7842,682.29,678.9685,675.8039,672.783,669.8936,667.1254,664.469,661.9161,659.4594 +Offshore Wind - Class 3/Conservative,1518.9749,1513.8404,1509.1509,1504.837,1500.8445,1497.1301,1493.6584,1490.4005,1383.0888,1270.2014,1158.5475,1047.8259,937.8329,828.4248,824.9416,821.6841,818.6256,815.7437,813.0197,810.4377,807.9839,805.6466,803.4155,801.2816,799.2371,797.2748,795.3888,793.5734,791.8236 +Offshore Wind - Class 4/Advanced,1214.6721,1132.8098,1084.1456,1050.0051,948.0805,851.4957,758.4216,743.5341,730.5792,713.1824,698.462,685.7394,674.5618,664.6121,657.9503,651.7555,645.9701,640.5463,635.4442,630.6297,626.0742,621.7528,617.6439,613.7289,609.9913,606.4168,602.9925,599.7071,596.5505 +Offshore Wind - Class 4/Moderate,1382.5536,1345.4316,1318.895,1298.3641,1281.688,1267.6878,1176.6465,1087.1024,998.737,905.5783,814.5176,804.0359,794.7794,786.5016,780.9389,775.7511,770.8929,766.3268,762.0209,757.9486,754.0867,750.4156,746.9181,743.5792,740.3858,737.3263,734.3903,731.5689,728.8536 +Offshore Wind - Class 4/Conservative,1678.8151,1673.1403,1667.9573,1663.1895,1658.7769,1654.6716,1650.8346,1647.2338,1528.6298,1403.8634,1280.4603,1158.0875,1036.5201,915.5991,911.7494,908.1491,904.7687,901.5836,898.573,895.7192,893.0073,890.424,887.9581,885.5997,883.34,881.1713,879.0867,877.0803,875.1464 +Offshore Wind - Class 5/Advanced,1403.7543,1309.149,1252.9094,1213.4544,1095.6637,984.044,876.4815,859.2766,844.3051,824.2001,807.1882,792.4853,779.5676,768.0691,760.3703,753.2113,746.5253,740.2572,734.3608,728.7969,723.5322,718.5381,713.7896,709.2651,704.9458,700.8149,696.8576,693.0607,689.4127 +Offshore Wind - Class 5/Moderate,1597.7692,1554.8686,1524.2011,1500.4743,1481.2023,1465.0228,1359.8095,1256.3265,1154.2056,1046.5454,941.3097,929.1963,918.499,908.9326,902.5039,896.5086,890.8942,885.6173,880.6411,875.9348,871.4718,867.2293,863.1873,859.3287,855.6382,852.1024,848.7094,845.4487,842.3108 +Offshore Wind - Class 5/Conservative,1940.1483,1933.5902,1927.6003,1922.0903,1916.9909,1912.2465,1907.8122,1903.6509,1766.5844,1622.3962,1479.7835,1338.3616,1197.8703,1058.1261,1053.6771,1049.5164,1045.6098,1041.9289,1038.4496,1035.1516,1032.0175,1029.0321,1026.1824,1023.4568,1020.8453,1018.339,1015.93,1013.6112,1011.3763 +Offshore Wind - Class 6/Advanced,1342.4978,1252.0208,1198.2354,1160.5021,1047.8515,941.1026,838.2339,821.7798,807.4616,788.234,771.9645,757.9031,745.5491,734.5524,727.1896,720.3429,713.9487,707.9541,702.315,696.9939,691.959,687.1828,682.6415,678.3145,674.1836,670.233,666.4483,662.8172,659.3283 +Offshore Wind - Class 6/Moderate,1528.0463,1487.0178,1457.6886,1434.9972,1416.5662,1401.0927,1300.4706,1201.5034,1103.8389,1000.8767,900.2332,888.6484,878.4178,869.269,863.1208,857.3871,852.0177,846.971,842.2121,837.7111,833.4429,829.3855,825.5199,821.8296,818.3002,814.9187,811.6738,808.5554,805.5544 +Offshore Wind - Class 6/Conservative,1855.4848,1849.2129,1843.4844,1838.2149,1833.3379,1828.8006,1824.5598,1820.5801,1689.4949,1551.5987,1415.2093,1279.9587,1145.5981,1011.952,1007.6971,1003.718,999.9819,996.4616,993.1341,989.9801,986.9827,984.1276,981.4022,978.7956,976.2981,973.9012,971.5973,969.3797,967.2423 +Offshore Wind - Class 7/Advanced,1477.7456,1378.1536,1318.9497,1277.415,1153.4156,1035.9125,922.6804,904.5687,888.808,867.6433,849.7348,834.2568,820.6583,808.5537,800.4491,792.9127,785.8743,779.2758,773.0686,767.2115,761.6693,756.4119,751.4131,746.6502,742.1032,737.7545,733.5886,729.5917,725.7513 +Offshore Wind - Class 7/Moderate,1681.9869,1636.825,1604.5411,1579.5637,1559.2758,1542.2435,1431.4844,1322.5469,1215.0433,1101.7083,990.9257,978.1739,966.9126,956.8421,950.0745,943.7631,937.8528,932.2977,927.0593,922.105,917.4067,912.9405,908.6855,904.6235,900.7385,897.0163,893.4445,890.012,886.7086 +Offshore Wind - Class 7/Conservative,2042.4126,2035.5089,2029.2032,2023.4028,2018.0346,2013.0401,2008.3721,2003.9915,1859.7003,1707.912,1557.7822,1408.906,1261.0095,1113.8995,1109.216,1104.8359,1100.7234,1096.8485,1093.1858,1089.714,1086.4147,1083.2719,1080.272,1077.4027,1074.6536,1072.0152,1069.4793,1067.0382,1064.6855 diff --git a/tests/data/Fixed_Offshore_Wind/R&D/20/df_lcoe.csv b/tests/data/Fixed_Offshore_Wind/R&D/20/df_lcoe.csv new file mode 100644 index 0000000..2cd8458 --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/R&D/20/df_lcoe.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,125.51707372031491,113.88167398542491,107.25220541605562,102.74763889057168,93.31857409879848,84.68732839648472,76.61203596473993,74.83656525000306,73.31653973547718,71.28375445024555,69.58880268223221,68.13316494936372,66.85690927093337,65.74016686119869,64.99270644943994,64.29098892256042,63.65374248036965,63.0515410899169,62.48060556831923,61.96118541720119,61.45495493279951,60.982936526928874,60.53136039065275,60.10977086480369,59.69388900933748,59.31609080442288,58.94141852491957,58.580055208967565,58.24198302052843 +Offshore Wind - Class 1/Moderate,139.81306404755654,134.50946952714733,130.7583205329859,127.91745460185327,125.6316027147426,123.71504284280094,115.61794471387876,107.74413276219836,100.05474097176133,91.81179440924338,83.89353302130121,82.60931807130488,81.48728006988757,80.48412910129093,79.81879016681968,79.19249214901416,78.61634222462362,78.05475087114266,77.55152358986767,77.05688100211219,76.5995048118513,76.16177163742285,75.75713058896825,75.35366305490668,74.98019983219623,74.62047918482335,74.27345255695887,73.9381647685382,73.62843162901954 +Offshore Wind - Class 1/Conservative,165.0412823955915,164.22740667664277,163.46778555552146,162.78869394222443,162.18311077086355,161.57676700600408,161.03419517382184,160.51750517368598,150.32351562446047,139.28625307804643,128.46590970298442,117.8194100356274,107.33818301183513,96.9510343801158,96.46704656836201,96.0099436668299,95.57658765275492,95.18421395431677,94.81054091136393,94.45367499010243,94.11202854491515,93.78421614221874,93.46899746835825,93.18480916688131,92.89172908039997,92.62777763376353,92.37276508038543,92.12608318872783,91.88711858954129 +Offshore Wind - Class 2/Advanced,128.6041621196736,116.67504732259735,109.90234629101212,105.28209150008938,95.62559751304282,86.81253792771362,78.55494411529223,76.73589074118071,75.1657049527606,73.09586661972915,71.35988263430039,69.85669107866723,68.56633843149362,67.41342322332719,66.64181680673913,65.93029994592922,65.27274272022085,64.66403226308994,64.08713122047389,63.53879249367857,63.02862671681524,62.54152264219201,62.075428914269345,61.640636428626195,61.22323394491724,60.83374461693314,60.447045009151445,60.08574010356783,59.73698660934076 +Offshore Wind - Class 2/Moderate,143.20801026838677,137.77524684417853,133.9482076616934,131.03471837032632,128.66784667947567,126.73814859517367,118.41935916080185,110.38323274372361,102.53526722889366,94.1133499433816,86.02530203609271,84.69892850740855,83.5404904045162,82.52217090462516,81.83542051594954,81.18875791746169,80.59429353733485,80.03085980663035,79.51178813332567,79.01736856560655,78.54523325807848,78.09331206358023,77.65982587300543,77.2592463259506,76.87394491604601,76.50276488552822,76.16035436094093,75.8141922209977,75.47922534032723 +Offshore Wind - Class 2/Conservative,168.97950635843975,168.13666793780527,167.38659749776488,166.68331239520936,166.02013376861856,165.4282524815122,164.8665278050981,164.36757835793057,153.91312599249963,142.65405326199257,131.5863295168213,120.72596722683943,110.00943316542673,99.39038400001704,98.8908810706506,98.41892020825424,97.99272030378208,97.56667260661274,97.18118985888587,96.83403991901568,96.4813170518004,96.14280231469107,95.83807662814735,95.52429759517393,95.24212242537095,94.96987299531196,94.7068054911994,94.4522883147519,94.20573040215848 +Offshore Wind - Class 3/Advanced,132.01667983607706,119.7584183029842,112.81384118641235,108.05310281573516,98.12440934613375,89.0382603055761,80.50539106290881,78.64016835228873,77.02999011784225,74.90733112264222,73.11226905179319,71.58530397699617,70.24782946892469,69.06561219994224,68.28790986719002,67.55809114402629,66.88360626552087,66.24609416169832,65.65448588724085,65.09216619769964,64.5689325901833,64.06937541953121,63.591407539501425,63.145457347973085,62.71735491515025,62.317843461653375,61.92125542432429,61.55067619780767,61.19295438175021 +Offshore Wind - Class 3/Moderate,147.10525419087983,141.50541099644764,137.58325935229797,134.5971425903114,132.19963094475162,130.19316859331965,121.6123594016174,113.32122709223131,105.22311738106576,96.53675892242133,88.17408740149067,86.83319774034872,85.64577182977483,84.60189749989138,83.880427777718,83.23511464382874,82.62569652582714,82.04813661251774,81.49902043545495,80.99231538998264,80.50842847891776,80.04527882758978,79.61750039905587,79.20681159698539,78.81181983067557,78.43128339419782,78.0641250621325,77.70933910852045,77.38197016816432 +Offshore Wind - Class 3/Conservative,173.73214921534,172.86821803903175,172.0993922113509,171.37850272142649,170.6987649972536,170.09208511465775,169.51626134299372,169.00476106265648,158.2071281508639,146.55258956191471,135.15859736087924,123.94506409158467,112.85447032015013,101.8908874686276,101.3790867575975,100.9175006137864,100.4588547241598,100.04407994868049,99.64902637074526,99.27163619673105,98.91026592290132,98.58475546136076,98.25116037706472,97.95087992075977,97.64053454385167,97.3615604662788,97.09202900555265,96.83123706569864,96.578568689437 +Offshore Wind - Class 4/Advanced,139.14670865726043,126.2441954466506,118.88241989223192,113.89539446974435,103.32987583388095,93.65639184408018,84.58678102985623,82.62393017866044,80.94574039149956,78.69527420604064,76.80594334807004,75.198625609727,73.79073243559158,72.54621531596703,71.71327927804553,70.94517776765684,70.2351955990371,69.564191138862,68.94142557180372,68.3495625913209,67.7987339801043,67.27289390950554,66.76978439639963,66.30028544358073,65.84963105719326,65.41628988344856,65.01149592253842,64.62135028642054,64.24473560164941 +Offshore Wind - Class 4/Moderate,155.24275218059523,149.3529559684831,145.22719191173744,142.05526534602063,139.5335414973546,137.42302354061837,128.2948077837108,119.47146239116809,110.85139211594682,101.59156794673446,92.71524770040082,91.28606669375611,90.05641570728389,88.94005660158624,88.19987361772826,87.50299383801473,86.86216625038415,86.25490688142773,85.67758562594767,85.14470420360904,84.63590573877873,84.14893330978386,83.6990308039526,83.26714200668687,82.83475203230385,82.43467859251221,82.0654933238127,81.69243281655929,81.34815413603361 +Offshore Wind - Class 4/Conservative,183.6475358856129,182.73898574230594,181.9303775878792,181.17223330372673,180.4573543390916,179.81925662331534,179.21365710331995,178.63670277315947,167.16435503557267,154.75210316258514,142.61407212919107,130.63773483054234,118.84757270260606,107.16283936493481,106.62491178077943,106.11673061190925,105.65759478049182,105.19893776896127,104.78376253175308,104.38719958615405,104.02982498664115,103.66531326056185,103.31475900346607,102.99912528521735,102.69512126313012,102.37990571286,102.09658491005554,101.82249199540358,101.55697667908714 +Offshore Wind - Class 5/Advanced,149.1785125443912,135.33221283164676,127.46547857497583,122.08081732088405,110.73008941886664,100.31536509826597,90.551020483028,88.43520897365418,86.62694401010658,84.21960332970315,82.20080080100409,80.46921572141957,78.95265019974828,77.62800212836676,76.73077649439485,75.91881343043758,75.15415719860358,74.431409214041,73.76078327723062,73.13797181954499,72.54482368579997,71.97848451895393,71.4365885786132,70.93113188990776,70.44589081986263,69.99315053329644,69.5574021855219,69.1236289436339,68.71825539901228 +Offshore Wind - Class 5/Moderate,166.54386461913455,160.22250154890438,155.80491608312795,152.41541908376524,149.69463238027666,147.4177955577524,137.60178724489768,128.08462143888008,118.78758401605414,108.84950053071972,99.25437399830872,97.73684576106407,96.41362706944263,95.21194974104324,94.41541953881399,93.68528023865075,92.99567536117344,92.3420539755133,91.73999685712717,91.14725448169445,90.6188872024066,90.09464701387952,89.61068192380658,89.12722437927282,88.68036735301706,88.26843386223821,87.85290879828347,87.45136693832008,87.0811112343587 +Offshore Wind - Class 5/Conservative,197.18860057491474,196.20799551175324,195.33578124458614,194.5176761292052,193.7894102569525,193.10099695876954,192.44740370197084,191.82457355021734,179.4476549788034,166.05744319763775,152.96464611483637,140.07770358236368,127.33077078082053,114.75444045675717,114.17564550610238,113.62877802632178,113.13508160635175,112.66620463111826,112.21952095752042,111.79279369803358,111.38410230063639,110.99184259161964,110.63895457367795,110.29960169276967,109.94851587171836,109.6332090260012,109.32853122184497,109.03372217678917,108.74806293908178 +Offshore Wind - Class 6/Advanced,184.67518583488962,167.54271707817165,157.82480048247248,151.16852630689064,137.13121543276046,124.30820113080382,112.23364034180243,109.63669162678767,107.38742733115878,104.40999463523866,101.91001357390337,99.75672286049483,97.9064848561437,96.25934691469342,95.1384919562293,94.13406949356342,93.18820792336484,92.29417856564633,91.46980571599003,90.68638730837449,89.93989507586197,89.24965012277472,88.58938864641392,87.95660383517568,87.37115785154718,86.78647577926964,86.24505225844044,85.72308813772504,85.21916379992645 +Offshore Wind - Class 6/Moderate,206.070812375803,198.28726201427355,192.80592690599647,188.62636792562577,185.2267597979901,182.46235371078038,170.338931050189,158.56241481954362,147.11336170200246,134.82686563321076,123.01074800865528,121.1365094371191,119.48433536105186,118.01525114277287,117.04361761787673,116.09762644699357,115.2652139536877,114.44594775694499,113.69744272703055,112.9843663975138,112.3032862342301,111.68146211862287,111.05571071157465,110.48398695131755,109.93417462432822,109.40452331019374,108.89353694968916,108.39985120176544,107.9222197055808 +Offshore Wind - Class 6/Conservative,243.82780239022318,242.66206363100324,241.5755905232835,240.55623460039374,239.6631987098379,238.75093833955108,237.9505156123041,237.25600316140867,221.9571375155597,205.43710851014814,189.31032559299678,173.3972748715049,157.70700840680476,142.2008549762571,141.48891762432768,140.81649467906246,140.1788536338344,139.61171319067216,139.07189660547633,138.51756960650792,138.0248100960102,137.55224025582473,137.0981707326778,136.66097276723787,136.2777245310558,135.87027337608524,135.47615872737413,135.13233957788646,134.76190435505976 +Offshore Wind - Class 7/Advanced,253.02969905376776,229.60765659429663,216.22637964761074,207.11946993041875,187.7407906285354,170.0717667091219,153.41137267859546,149.84381115052844,146.77654834994655,142.702883039872,139.26872624808357,136.33157186849522,133.79534075015133,131.50337031255464,130.007813099713,128.60436426983617,127.32454563114372,126.11534338307513,124.96918074463453,123.92087851989469,122.88174097387308,121.92930142536046,121.01817232881572,120.18463182620341,119.34546978918921,118.57739982624157,117.83813761896447,117.12550822710489,116.43761496314784 +Offshore Wind - Class 7/Moderate,282.6088598169912,271.90853788890774,264.39636167261074,258.7049167893802,254.05226263761875,250.2633066757197,233.55118054480948,217.33075267801047,201.51549193774574,184.54444492137327,168.24965482356552,165.66409928010268,163.39683038083564,161.39370083533927,160.05419512369355,158.79321836775443,157.6014520676556,156.5264038940586,155.45043665136106,154.4782666099139,153.5498241113433,152.71489543962528,151.8619969920508,151.09537273387193,150.30572584260347,149.59661820405753,148.91288366093082,148.20075715553511,147.56266069598513 +Offshore Wind - Class 7/Conservative,334.8073801150125,333.2194308210493,331.7398685442023,330.3520935354723,329.04291501709764,327.9244616294922,326.74271814569266,325.7351168137064,304.63281609936416,281.9415448162419,259.6224737899564,237.60333747041457,215.91493146310594,194.4983884137337,193.54577183832626,192.64701037949413,191.7956735000401,190.9864989472401,190.21512396978582,189.47768556365634,188.77103572831072,188.16144926431778,187.5079628089197,186.94645845075667,186.40598659396576,185.81670988137932,185.31380876534885,184.82751973883765,184.3567270280603 diff --git a/tests/data/Fixed_Offshore_Wind/R&D/20/df_occ.csv b/tests/data/Fixed_Offshore_Wind/R&D/20/df_occ.csv new file mode 100644 index 0000000..045f8f4 --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/R&D/20/df_occ.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,3842.3701,3583.4153,3429.4759,3321.4792,2999.0614,2693.5348,2399.1137,2352.0203,2311.0401,2256.0086,2209.4435,2169.1984,2133.8401,2102.3662,2081.2931,2061.6972,2043.3962,2026.2391,2010.0994,1994.87,1980.4595,1966.7894,1953.7918,1941.4075,1929.5845,1918.2773,1907.4453,1897.0526,1887.0671 +Offshore Wind - Class 1/Moderate,4373.4293,4256.0015,4172.0581,4107.113,4054.3614,4010.0748,3722.0837,3438.8291,3159.3029,2864.6143,2576.5622,2543.4053,2514.1243,2487.9392,2470.3425,2453.932,2438.5643,2424.1202,2410.4995,2397.6174,2385.4012,2373.7884,2362.7248,2352.1629,2342.0612,2332.383,2323.0957,2314.1705,2305.5813 +Offshore Wind - Class 1/Conservative,5310.5928,5292.6419,5276.2463,5261.1643,5247.2061,5234.2197,5222.0821,5210.6919,4835.5121,4440.8387,4050.4779,3663.3763,3278.8224,2896.3131,2884.1352,2872.7465,2862.0533,2851.9778,2842.4543,2833.4271,2824.8483,2816.6767,2808.8763,2801.4159,2794.2678,2787.4076,2780.8136,2774.4665,2768.3491 +Offshore Wind - Class 2/Advanced,3835.3896,3576.9052,3423.2455,3315.445,2993.6129,2688.6414,2394.7552,2347.7473,2306.8416,2251.91,2205.4296,2165.2576,2129.9635,2098.5468,2077.512,2057.9517,2039.6839,2022.558,2006.4476,1991.2459,1976.8616,1963.2163,1950.2423,1937.8805,1926.079,1914.7923,1903.98,1893.6062,1883.6388 +Offshore Wind - Class 2/Moderate,4365.4841,4248.2695,4164.4787,4099.6515,4046.9958,4002.7896,3715.3218,3432.5817,3153.5634,2859.4101,2571.8813,2538.7847,2509.5568,2483.4194,2465.8546,2449.4739,2434.1341,2419.7162,2406.1203,2393.2616,2381.0676,2369.4759,2358.4324,2347.8897,2337.8063,2328.1457,2318.8753,2309.9663,2301.3928 +Offshore Wind - Class 2/Conservative,5300.945,5283.0267,5266.6609,5251.6063,5237.6734,5224.7107,5212.5951,5201.2255,4826.7274,4432.7709,4043.1193,3656.721,3272.8657,2891.0513,2878.8956,2867.5275,2856.8538,2846.7966,2837.2904,2828.2796,2819.7164,2811.5596,2803.7734,2796.3265,2789.1914,2782.3436,2775.7617,2769.4261,2763.3198 +Offshore Wind - Class 3/Advanced,3919.2247,3655.0904,3498.0719,3387.915,3059.0483,2747.4105,2447.1005,2399.0651,2357.2652,2301.133,2253.6366,2212.5865,2176.5209,2144.4175,2122.9229,2102.935,2084.268,2066.7677,2050.3052,2034.7712,2020.0724,2006.1289,1992.8713,1980.2393,1968.1799,1956.6464,1945.5978,1934.9972,1924.812 +Offshore Wind - Class 3/Moderate,4460.9062,4341.1295,4255.5072,4189.263,4135.4563,4090.2838,3796.5324,3507.6122,3222.495,2921.912,2628.0983,2594.2782,2564.4115,2537.7027,2519.7541,2503.0153,2487.3402,2472.6071,2458.714,2445.5743,2433.1137,2421.2687,2409.9837,2399.2106,2388.9068,2379.035,2369.562,2360.4583,2351.6973 +Offshore Wind - Class 3/Conservative,5416.8147,5398.5047,5381.7812,5366.3976,5352.1601,5338.914,5326.5336,5314.9155,4932.2315,4529.6638,4131.4951,3736.6508,3344.405,2954.2448,2941.8234,2930.2068,2919.2998,2909.0227,2899.3088,2890.101,2881.3506,2873.0155,2865.0592,2857.4495,2850.1584,2843.161,2836.4351,2829.9611,2823.7213 +Offshore Wind - Class 4/Advanced,4175.3368,3893.9419,3726.6627,3609.3073,3258.9499,2926.9473,2607.0127,2555.8384,2511.307,2451.5066,2400.9064,2357.1738,2318.7514,2284.5501,2261.6509,2240.3569,2220.47,2201.8262,2184.2878,2167.7387,2152.0794,2137.2247,2123.1008,2109.6433,2096.7958,2084.5087,2072.738,2061.4447,2050.5939 +Offshore Wind - Class 4/Moderate,4752.4159,4624.8121,4533.5946,4463.0214,4405.6986,4357.5743,4044.6269,3736.8264,3433.0774,3112.8521,2799.8383,2763.8082,2731.9898,2703.5356,2684.4141,2666.5814,2649.882,2634.1862,2619.3852,2605.3868,2592.112,2579.4929,2567.4705,2555.9933,2545.0162,2534.4994,2524.4073,2514.7087,2505.3752 +Offshore Wind - Class 4/Conservative,5770.7908,5751.2843,5733.468,5717.079,5701.9112,5687.7995,5674.6101,5662.2328,5254.5412,4825.6667,4401.4786,3980.8321,3562.954,3147.2978,3134.0646,3121.6889,3110.0691,3099.1205,3088.7718,3078.9623,3069.6401,3060.7603,3052.284,3044.1771,3036.4095,3028.9549,3021.7895,3014.8924,3008.2448 +Offshore Wind - Class 5/Advanced,4263.1798,3975.8648,3805.0662,3685.2419,3327.5134,2988.5261,2661.8605,2609.6095,2564.1412,2503.0827,2451.418,2406.7653,2367.5346,2332.6137,2309.2328,2287.4907,2267.1854,2248.1494,2230.2421,2213.3447,2197.356,2182.1888,2167.7677,2154.0271,2140.9093,2128.3637,2116.3454,2104.8145,2093.7354 +Offshore Wind - Class 5/Moderate,4852.3998,4722.1114,4628.9748,4556.9169,4498.3881,4449.2513,4129.7199,3815.4438,3505.3043,3178.3419,2858.7428,2821.9547,2789.4668,2760.4141,2740.8902,2722.6824,2705.6317,2689.6056,2674.4933,2660.2003,2646.6462,2633.7616,2621.4863,2609.7677,2598.5597,2587.8215,2577.5172,2567.6145,2558.0846 +Offshore Wind - Class 5/Conservative,5892.1998,5872.2829,5854.0918,5837.358,5821.8711,5807.4625,5793.9956,5781.3579,5365.0891,4927.1917,4494.0793,4064.583,3637.9134,3213.5123,3200.0008,3187.3647,3175.5005,3164.3215,3153.755,3143.7392,3134.2208,3125.1543,3116.4996,3108.2222,3100.2912,3092.6796,3085.3635,3078.3213,3071.5339 +Offshore Wind - Class 6/Advanced,4118.311,3840.7593,3675.7647,3560.0122,3214.4398,2886.9717,2571.4067,2520.9313,2477.0081,2418.0245,2368.1153,2324.98,2287.0824,2253.3482,2230.7618,2209.7586,2190.1433,2171.7541,2154.4553,2138.1321,2122.6868,2108.035,2094.1039,2080.8302,2068.1582,2056.0389,2044.429,2033.29,2022.5874 +Offshore Wind - Class 6/Moderate,4687.5084,4561.6474,4471.6757,4402.0665,4345.5265,4298.0594,3989.3862,3685.7896,3386.1892,3070.3374,2761.5987,2726.0607,2694.6768,2666.6113,2647.7509,2630.1618,2613.6905,2598.209,2583.6102,2569.803,2556.7095,2544.2627,2532.4045,2521.0841,2510.257,2499.8837,2489.9295,2480.3633,2471.1573 +Offshore Wind - Class 6/Conservative,5691.9745,5672.7345,5655.1615,5638.9964,5624.0357,5610.1167,5597.1074,5584.8992,5182.7758,4759.7588,4341.3641,3926.4628,3514.2919,3104.3126,3091.2602,3079.0536,3067.5925,3056.7934,3046.586,3036.9105,3027.7156,3018.9571,3010.5966,3002.6004,2994.9389,2987.586,2980.5185,2973.7157,2967.1589 +Offshore Wind - Class 7/Advanced,4314.3319,4023.5694,3850.7215,3729.4595,3367.4388,3024.3841,2693.799,2640.921,2594.9072,2533.1161,2480.8315,2435.643,2395.9416,2360.6017,2336.9402,2314.9373,2294.3884,2275.1239,2257.0017,2239.9017,2223.7211,2208.3719,2193.7778,2179.8723,2166.5971,2153.901,2141.7385,2130.0693,2118.8572 +Offshore Wind - Class 7/Moderate,4910.6216,4778.77,4684.5158,4611.5934,4552.3623,4502.6359,4179.2706,3861.2236,3547.363,3216.4775,2893.0436,2855.8141,2822.9364,2793.5351,2773.777,2755.3507,2738.0953,2721.877,2706.5833,2692.1189,2678.4022,2665.363,2652.9404,2641.0812,2629.7387,2618.8717,2608.4437,2598.4222,2588.778 +Offshore Wind - Class 7/Conservative,5962.8977,5942.7419,5924.3324,5907.3979,5891.7251,5877.1437,5863.5152,5850.7259,5429.4625,4986.3109,4548.0017,4113.3522,3681.5631,3252.0698,3238.3962,3225.6085,3213.6019,3202.2888,3191.5956,3181.4595,3171.827,3162.6516,3153.8932,3145.5163,3137.4902,3129.7874,3122.3834,3115.2568,3108.3879 diff --git a/tests/data/Fixed_Offshore_Wind/R&D/20/df_tc.csv b/tests/data/Fixed_Offshore_Wind/R&D/20/df_tc.csv new file mode 100644 index 0000000..055bed5 --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/R&D/20/df_tc.csv @@ -0,0 +1,31 @@ +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799 +10 year CRF/Moderate,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799 +10 year CRF/Conservative,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799 +ITC Schedule/*,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541 +PVD/Moderate,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541 +PVD/Conservative,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541 +PFF/Advanced,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125 +PFF/Moderate,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125 +PFF/Conservative,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087 +2/nan,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022 +3/nan,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777 +4/nan,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383 +5/nan,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675 +6/nan,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523 +Year (Moderate)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087 +2/nan,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022 +3/nan,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777 +4/nan,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383 +5/nan,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675 +6/nan,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523 +Year (Conservative)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087 +2/nan,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022 diff --git a/tests/data/Fixed_Offshore_Wind/R&D/20/df_vom.csv b/tests/data/Fixed_Offshore_Wind/R&D/20/df_vom.csv new file mode 100644 index 0000000..90cc094 --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/R&D/20/df_vom.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Fixed_Offshore_Wind/R&D/30/df_capex.csv b/tests/data/Fixed_Offshore_Wind/R&D/30/df_capex.csv new file mode 100644 index 0000000..b019daf --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/R&D/30/df_capex.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,5462.550832369848,5094.404759063653,4875.5549262092645,4722.020175198692,4263.651146110876,3829.295613124674,3410.728337949633,3343.7774992451323,3285.5174365197136,3207.2812724221576,3141.08145831941,3083.8665548677945,3033.5990170228683,2988.8537384617885,2958.8949081013798,2931.03615273454,2905.0183721997228,2880.626813817036,2857.6815376796812,2836.0305427943017,2815.5436693022525,2796.109383287182,2777.6312289765,2760.02494615507,2743.21658539724,2727.1416211172086,2711.7421798514206,2696.967261995978,2682.7713005134847 +Offshore Wind - Class 1/Moderate,6217.537549003377,6050.594891259246,5931.2557072685795,5838.925802633735,5763.930885101322,5700.97021105834,5291.544282275952,4888.852075107402,4491.460278945741,4072.51283498425,3663.0000960065295,3615.862270810396,3574.2345093406543,3537.008235424742,3511.991599288189,3488.66149787881,3466.8138219123107,3446.2791640087826,3426.9151687521285,3408.6011001235547,3391.233850228222,3374.724391496717,3358.9956701796727,3343.980167236275,3329.6190113846337,3315.8598725964,3302.656518621953,3289.967817172063,3277.756959836958 +Offshore Wind - Class 1/Conservative,7549.867055466588,7524.346964544596,7501.037928189001,7479.5964751544225,7459.752640146307,7441.2903400603145,7424.034734950038,7407.84169550011,6874.463003342234,6313.370793819921,5758.409845373221,5208.082210940681,4661.376657071959,4117.577748019326,4100.26493465772,4084.0740017131716,4068.8719067407287,4054.548002773674,4041.008827494427,4028.175109779539,4015.978997982083,4004.3617316888726,3993.272200427305,3982.66605671573,3972.5038312954784,3962.750933130862,3953.3765407221345,3944.3531586306726,3935.6561740041584 +Offshore Wind - Class 2/Advanced,5358.739142998236,4997.589328397251,4782.898624109471,4632.281715654107,4182.623529780819,3756.522615291665,3345.909947900305,3280.231438444361,3223.078621467056,3146.329206691839,3081.3876415122254,3025.26002744198,2975.9477343518092,2932.0528187513814,2902.663410055368,2875.334052750732,2849.810635767615,2825.882619436882,2803.3735007815626,2782.133828788493,2762.0364370540406,2742.9714546924165,2724.8444215677036,2707.5726296266243,2691.083792474087,2675.3142714739247,2660.2075235870307,2645.713436159141,2631.787107365084 +Offshore Wind - Class 2/Moderate,6099.377897155915,5935.607747380369,5818.536715338725,5727.961307946685,5654.391607605821,5592.627539486479,5190.982487228406,4795.942992362201,4406.103572325649,3995.1177208761983,3593.3875214533555,3547.1455153865654,3506.308802120767,3469.790092274592,3445.2488611413337,3422.362012811054,3400.929540141509,3380.7851400765067,3361.7891180488486,3343.823177151232,3326.785983388085,3310.5901722205545,3295.16046379854,3280.4303368995647,3266.3420289287787,3252.8444294135797,3239.891971316572,3227.4444092981566,3215.4657110294934 +Offshore Wind - Class 2/Conservative,7406.3874307080805,7381.352390366644,7358.4863853527395,7337.4523748058255,7317.985493391741,7299.874203623014,7282.946548139545,7267.061169343569,6743.818981066585,6193.3899017697695,5648.975449671825,5109.10650357437,4572.7905668380645,4039.326284040601,4022.3425289928423,4006.4591458335417,3991.546085572757,3977.494364274333,3964.21240438866,3951.6227086915546,3939.658312485724,3928.26178578243,3917.383126796111,3906.9784315199345,3897.0093393822713,3887.441702822251,3878.245587289759,3869.393608214876,3860.8620396949195 +Offshore Wind - Class 3/Advanced,5563.666194857099,5188.705465783053,4965.804712217284,4809.427731107721,4342.574030961793,3900.178299552324,3473.8631867267977,3405.6729467788646,3346.3344641684057,3266.6501330575466,3199.2249980367915,3140.950965854653,3089.752906975992,3044.179439195086,3013.6660435766357,2985.291526998198,2958.792132812655,2933.9490061980596,2910.5791029239003,2888.527317673103,2867.6611623442363,2847.867218252979,2829.0469231213624,2811.114797178504,2793.9954497055987,2777.6226920862823,2761.9383182508886,2746.889887302366,2732.431056122389 +Offshore Wind - Class 3/Moderate,6332.62824425191,6162.59523224895,6041.0472110659675,5947.008043619602,5870.624939042819,5806.498813182058,5389.494232391682,4979.34787876988,4574.600276695524,4147.897677749075,3730.8046237328062,3682.7941509664915,3640.395852003069,3602.4805290910094,3577.0010161147275,3553.2388593653677,3530.9867343662136,3510.0719076762357,3490.3494738991394,3471.696590510754,3454.00771050475,3437.1928084933766,3421.172724221887,3405.879495174652,3391.252365301811,3377.238561100198,3363.790852501856,3350.8673311366247,3338.4304125138055 +Offshore Wind - Class 3/Conservative,7689.620050473284,7663.627437134304,7639.887121519657,7618.048758524303,7597.837393762009,7579.033507198603,7561.458489351737,7544.965660925851,7001.713778059379,6430.2353883344795,5865.001678369514,5304.48731653311,4747.661667351704,4193.796766914002,4176.163542997469,4159.672821076962,4144.189452202149,4129.6002394261195,4115.8105008755465,4102.73930239642,4090.317351048657,4078.4849994694414,4067.19036110524,4056.387758049952,4046.037499307501,4036.103996023863,4026.5560940931773,4017.3657437332995,4008.5077777483943 +Offshore Wind - Class 4/Advanced,5975.833019742907,5573.094469456032,5333.680820228931,5165.719279093875,4664.280086695629,4189.110790265383,3731.213396644922,3657.97153506216,3594.2372192017824,3508.6496839396987,3436.2295811919234,3373.638432539796,3318.6475552929614,3269.697913733989,3236.9240161071007,3206.4475397671245,3177.98499343761,3151.3015572032164,3126.2003282454148,3102.5147817706065,3080.1028949688057,3058.8426013967687,3038.628132310759,3019.367466686351,3000.9797812382362,2983.394230864478,2966.5477312724283,2950.3845155039116,2934.854692642071 +Offshore Wind - Class 4/Moderate,6801.761183217273,6619.1318233949605,6488.579378668923,6387.573443592643,6305.531822094643,6236.6551939994615,5788.758157491227,5348.227348553873,4913.495194579753,4455.1817107127035,4007.1895488563277,3955.6225189303327,3910.0833095790017,3869.359017179189,3841.99196451515,3816.4694344816667,3792.568802720853,3770.1046967594084,3748.921124330627,3728.886373414007,3709.887136193929,3691.8264025542844,3674.6196905425268,3658.1932724704134,3642.4826227521417,3627.430754873791,3612.986669231462,3599.105907474802,3585.7475590519857 +Offshore Wind - Class 4/Conservative,8259.281523874955,8231.363342882703,8205.864317014495,8182.408047019821,8160.699511276999,8140.502559446241,8121.625610406816,8103.9108979927505,7520.413786396996,6906.599295051689,6299.492027699934,5697.453566632146,5099.377331312438,4504.481143033195,4485.541553175938,4467.829169004659,4451.198641648249,4435.528791613096,4420.717508822699,4406.677872213025,4393.335821489715,4380.626831066969,4368.49535572402,4356.89261323105,4345.775475662155,4335.106247657932,4324.850892526213,4314.979697454295,4305.465499609663 +Offshore Wind - Class 5/Advanced,6282.856400383134,5859.426312976391,5607.712002763843,5431.121106911791,4903.919131998218,4404.336990394094,3922.9139229701746,3845.90906670065,3778.9002436638907,3688.91532299003,3612.774466531764,3546.9676819851466,3489.1514266823465,3437.686839438965,3403.2291788025045,3371.186903754147,3341.2619992172013,3313.2076714562813,3286.816817732078,3261.9142654920715,3238.350896329211,3215.9983242841176,3194.745237177849,3174.494957500406,3155.162670693132,3136.673651249446,3118.961710552984,3101.9679773218536,3085.640232396413 +Offshore Wind - Class 5/Moderate,7151.218784281058,6959.206384291097,6821.946382965393,6715.751127323762,6629.494388563569,6557.079053170072,6086.1701084333035,5623.006007892007,5165.9382447845255,4684.077800322827,4213.068962883639,4158.852503535129,4110.973631920612,4068.157136205224,4039.3838248980423,4012.5501615695575,3987.42165891054,3963.8032988704326,3941.531439241944,3920.467161538803,3900.4918362475946,3881.503242423113,3863.4124633646497,3846.142223585428,3829.624449701114,3813.7990508740713,3798.613031863727,3784.018940864715,3769.9743151633556 +Offshore Wind - Class 5/Conservative,8683.622841160915,8654.270351743377,8627.461190398502,8602.799777589971,8579.97601355234,8558.741330650955,8538.894502187832,8520.269668581588,7906.793991996092,7261.443230368062,6623.144272666011,5990.174662702622,5361.370722559387,4735.910139057796,4715.997565453123,4697.375170958373,4679.8902893679615,4663.415310803441,4647.842914359215,4633.082076829197,4619.054414039568,4605.692628686925,4592.937849489374,4580.738965974315,4569.05063284176,4557.833048226926,4547.050955881901,4536.672536488602,4526.66962939618 +Offshore Wind - Class 6/Advanced,6054.327951395894,5646.2993008916155,5403.740750003257,5233.573032524783,4725.547130414371,4244.13636941661,3780.224348597275,3706.0204792688073,3641.448993823569,3554.7372499016396,3481.3657828037544,3417.9525427105277,3362.2392449876024,3312.6466758134006,3279.4423858770924,3248.565562646515,3219.729167046685,3192.6951639698427,3167.264211485968,3143.2674565586763,3120.561324216123,3099.0217523783913,3078.5416418772934,3059.0279738700683,3040.3988163843655,3022.5823264999117,3005.514532974426,2989.1391145062103,2973.405182360072 +Offshore Wind - Class 6/Moderate,6891.104950175169,6706.076724201667,6573.809362360196,6471.476883239043,6388.357507068228,6318.576079478668,5864.795684317246,5418.478415974113,4978.035969393947,4513.70231489282,4059.8255748275124,4007.5811371193035,3961.443680240505,3920.184668080688,3892.4579573404626,3866.600271214404,3842.385770152208,3819.626420831674,3798.1647896929426,3777.866725604021,3758.618033799659,3740.320041133183,3722.8872678337116,3706.2450992633676,3690.3282337554206,3675.0784652402026,3660.4447941138183,3646.3815424701647,3632.8477997574205 +Offshore Wind - Class 6/Conservative,8367.770320398857,8339.48560747076,8313.651536378682,8289.887273123944,8267.893472205405,8247.43121156567,8228.306249235115,8210.358934279791,7619.19746916776,6997.320273052247,6382.238330681363,5772.292048423035,5166.359656728911,4563.649220445412,4544.460841216094,4526.515965372261,4509.6670266687215,4493.791293450005,4478.785325215162,4464.561424819229,4451.0439798059915,4438.168131983535,4425.877338312755,4414.122151351611,4402.8589996993815,4392.049522784438,4381.65957304591,4371.658772458867,4362.019625584684 +Offshore Wind - Class 7/Advanced,6421.601266263206,5988.820290613011,5731.547467050367,5551.056875399363,5012.212688734152,4501.598224119789,4009.5438457884584,3930.838485335038,3862.3498977043,3770.377877246376,3692.5556968900287,3625.295534501015,3566.202626070197,3513.6015237408124,3478.382860319226,3445.6330212011326,3415.0473391875917,3386.373366239308,3359.3996757375103,3333.9474364624434,3309.863649602413,3287.0173792178434,3265.2949848870057,3244.5975717258207,3224.838329538955,3205.9409806579697,3187.8378951733484,3170.469093116158,3153.780581427489 +Offshore Wind - Class 7/Moderate,7309.139612095586,7112.887038516299,6972.595886819772,6864.055647217157,6775.89396238266,6701.87945680084,6220.5713602231,5747.179178251301,5280.018150057534,4787.51663824246,4306.1064315882195,4250.69281197255,4201.756474658073,4157.994601502596,4128.585901652064,4101.1595342313185,4075.476022839443,4051.3361364151237,4028.5724632151287,4007.0432021668807,3986.6267303019517,3967.2187201697593,3948.7284811703275,3931.0768530489104,3914.194321128019,3898.019464145569,3882.498067305242,3867.5817918520374,3853.2269555165312 +Offshore Wind - Class 7/Conservative,8875.383790929918,8845.383273936757,8817.98185197444,8792.775962959942,8769.448078924646,8747.744532273511,8727.459439822973,8708.423394193125,8081.400338044277,7421.798180581692,6769.403486705676,6122.456104869517,5479.766192140526,4840.493585478835,4820.141306593594,4801.107589206534,4783.23655191965,4766.397813136889,4750.481612841166,4735.394710452311,4721.057391372057,4707.4003626603235,4694.364087822995,4681.8955716195005,4669.949247012442,4658.484092581294,4647.463854259805,4636.856269255077,4626.632400835331 diff --git a/tests/data/Fixed_Offshore_Wind/R&D/30/df_fin_assump.csv b/tests/data/Fixed_Offshore_Wind/R&D/30/df_fin_assump.csv new file mode 100644 index 0000000..ca9ad50 --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/R&D/30/df_fin_assump.csv @@ -0,0 +1,5 @@ +Financial Assumptions,Value +Capital Recovery Period (Years),30 +Depreciation Period,5 +Equity Premium During Construction,0.02 +Construction Duration yrs,3 diff --git a/tests/data/Fixed_Offshore_Wind/R&D/30/df_fom.csv b/tests/data/Fixed_Offshore_Wind/R&D/30/df_fom.csv new file mode 100644 index 0000000..c78b3e0 --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/R&D/30/df_fom.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,90.662,84.9785,81.599875,79.229625,77.420125,75.96575,74.755,73.721375,72.822,71.614125,70.592125,69.708875,68.932875,68.242125,67.779625,67.3495,66.94787500000001,66.57124999999999,66.217,65.88275,65.5665,65.26650000000001,64.98125,64.709375,64.44987499999999,64.20175,63.964,63.735875,63.51675 +Offshore Wind - Class 1/Moderate,90.662,87.639125,85.47825,83.806375,82.4485,81.30850000000001,80.32825000000001,79.469875,78.7075,77.55475,76.57300000000001,75.719375,74.96562499999999,74.29162500000001,73.83862500000001,73.41624999999999,73.020625,72.64875,72.298125,71.9665,71.652125,71.353125,71.068375,70.7965,70.53637499999999,70.28725,70.04825,69.8185,69.597375 +Offshore Wind - Class 1/Conservative,90.662,90.167625,89.716125,89.30075000000001,88.916375,88.55874999999999,88.2245,87.910875,87.615375,86.78312500000001,86.06975,85.44600000000001,84.892375,84.395125,84.05975,83.74612499999999,83.45174999999999,83.17425,82.912,82.663375,82.42712499999999,82.20212500000001,81.98724999999999,81.781875,81.58500000000001,81.396125,81.21449999999999,81.03975,80.87125 +Offshore Wind - Class 2/Advanced,90.45362499999999,84.78325,81.41237500000001,79.0475,77.242375,75.79125,74.58325,73.55199999999999,72.65475,71.449625,70.43,69.54875,68.77449999999999,68.08525,67.623875,67.19475,66.794,66.418375,66.064875,65.731375,65.415875,65.1165,64.831875,64.56075,64.301875,64.05425,63.817125,63.5895,63.370875 +Offshore Wind - Class 2/Moderate,90.45362499999999,87.43775,85.281875,83.613875,82.259125,81.12175,80.14362500000001,79.28725,78.526625,77.376625,76.397,75.5455,74.7935,74.121,73.669,73.2475,72.852875,72.481875,72.132125,71.80125000000001,71.4875,71.18925,70.905125,70.633875,70.374375,70.12587500000001,69.88725,69.658125,69.4375 +Offshore Wind - Class 2/Conservative,90.45362499999999,89.9605,89.51,89.095625,88.712125,88.35525000000001,88.02187500000001,87.708875,87.41412499999998,86.583875,85.87199999999999,85.24974999999999,84.69737500000001,84.20125,83.86675,83.55375000000001,83.26,82.983125,82.72149999999999,82.4735,82.23775,82.01325,81.799,81.594,81.397625,81.209125,81.027875,80.8535,80.6855 +Offshore Wind - Class 3/Advanced,90.520875,84.84625,81.47287499999999,79.10624999999999,77.29974999999999,75.8475,74.638625,73.60674999999999,72.708625,71.50274999999999,70.482375,69.600375,68.825625,68.135875,67.674125,67.244625,66.843625,66.467625,66.114,65.78025,65.4645,65.164875,64.88012499999999,64.60875,64.349625,64.101875,63.8645,63.63675,63.417874999999995 +Offshore Wind - Class 3/Moderate,90.520875,87.50275,85.34525000000001,83.67599999999999,82.32025,81.182,80.20325,79.346125,78.58500000000001,77.434125,76.45375,75.601625,74.84899999999999,74.176,73.72375,73.30199999999999,72.907,72.53575,72.185625,71.854625,71.540625,71.242125,70.95775,70.68625,70.426625,70.177875,69.93925,69.709875,69.489 +Offshore Wind - Class 3/Conservative,90.520875,90.02725,89.5765,89.16175000000001,88.778,88.421,88.08725000000001,87.774,87.479125,86.648125,85.93575,85.313,84.76037500000001,84.26387500000001,83.92899999999999,83.615875,83.321875,83.04475,82.783,82.53475,82.29887500000001,82.07412500000001,81.85974999999999,81.65462500000001,81.458,81.269375,81.088125,80.91362500000001,80.745375 +Offshore Wind - Class 4/Advanced,90.50575,84.832,81.45925,79.093,77.28675,75.83487500000001,74.62625,73.594375,72.6965,71.49074999999999,70.4705,69.58875,68.81412499999999,68.1245,67.66275,67.23349999999999,66.8325,66.4565,66.102875,65.76925,65.4535,65.154,64.86925000000001,64.597875,64.338875,64.091125,63.85375,63.626125,63.40725 +Offshore Wind - Class 4/Moderate,90.50575,87.488125,85.33099999999999,83.66199999999999,82.3065,81.16837500000001,80.18974999999999,79.332875,78.571875,77.421125,76.441,75.589,74.8365,74.163625,73.711375,73.28975,72.89475,72.52362500000001,72.173625,71.8425,71.528625,71.23025,70.945875,70.6745,70.414875,70.166125,69.9275,69.698125,69.4775 +Offshore Wind - Class 4/Conservative,90.50575,90.01225,89.5615,89.146875,88.76312499999999,88.406125,88.07249999999999,87.75937499999999,87.46449999999999,86.633625,85.921375,85.29875000000001,84.74612499999999,84.24975,83.915,83.601875,83.307875,83.03087500000001,82.769125,82.521,82.28512500000001,82.06049999999999,81.846,81.64087500000001,81.44437500000001,81.255875,81.0745,80.9,80.731875 +Offshore Wind - Class 5/Advanced,91.497125,85.76124999999999,82.35150000000002,79.959375,78.133375,76.6655,75.443625,74.40050000000001,73.49275,72.273875,71.2425,70.351,69.567875,68.870625,68.403875,67.969875,67.5645,67.1845,66.827,66.48962499999999,66.1705,65.867625,65.57975,65.3055,65.043625,64.793125,64.55325,64.323,64.101875 +Offshore Wind - Class 5/Moderate,91.497125,88.44637499999999,86.265625,84.578375,83.208,82.0575,81.06812500000001,80.201875,79.4325,78.269125,77.27825,76.416875,75.65625,74.976,74.51875,74.0925,73.69325,73.318,72.964125,72.62950000000001,72.312125,72.010375,71.723,71.448625,71.186125,70.93475,70.6935,70.461625,70.2385 +Offshore Wind - Class 5/Conservative,91.497125,90.998125,90.54249999999999,90.123375,89.735375,89.3745,89.03712499999999,88.720625,88.4225,87.58262500000001,86.8625,86.233125,85.674375,85.172625,84.834125,84.517625,84.220375,83.94037499999999,83.67575000000001,83.42487500000001,83.186375,82.95925,82.7425,82.535125,82.3365,82.145875,81.962625,81.78625,81.61612500000001 +Offshore Wind - Class 6/Advanced,90.82724999999999,85.133375,81.748625,79.374,77.56125,76.104125,74.89125,73.85575,72.95474999999999,71.74475,70.720875,69.836,69.0585,68.3665,67.903125,67.47225,67.069875,66.692625,66.33775,66.002875,65.686,65.3855,65.099625,64.827375,64.567375,64.31875,64.080625,63.852125,63.6325 +Offshore Wind - Class 6/Moderate,90.82724999999999,87.798875,85.634,83.95925,82.59875,81.456625,80.474625,79.61475,78.851,77.696125,76.71249999999999,75.8575,75.102375,74.427,73.97325000000001,73.55000000000001,73.15375,72.78125,72.43,72.09774999999999,71.782625,71.48325,71.197875,70.9255,70.66499999999999,70.415375,70.175875,69.94575,69.72425 +Offshore Wind - Class 6/Conservative,90.82724999999999,90.33200000000001,89.879625,89.46350000000001,89.07849999999999,88.720125,88.38525000000001,88.07112500000001,87.775125,86.941375,86.22662500000001,85.60175,85.047125,84.549,84.21300000000001,83.898875,83.60374999999999,83.32587500000001,83.06312500000001,82.814,82.57737499999999,82.351875,82.13675,81.93087500000001,81.73375,81.544375,81.36250000000001,81.187375,81.01862499999999 +Offshore Wind - Class 7/Advanced,91.0155,85.309875,81.91812499999999,79.538625,77.722125,76.262,75.046625,74.009,73.106,71.8935,70.8675,69.98075,69.20175,68.50825,68.043875,67.612125,67.209,66.830875,66.47525,66.13974999999999,65.82225,65.521,65.234625,64.96175,64.70125,64.452125,64.21350000000001,63.984500000000004,63.7645 +Offshore Wind - Class 7/Moderate,91.0155,87.981,85.81162499999999,84.13325,82.770125,81.625625,80.6415,79.779875,79.0145,77.85725000000001,76.87162500000001,76.01474999999999,75.25812499999999,74.58137500000001,74.12662499999999,73.7025,73.305375,72.932125,72.58012500000001,72.24725000000001,71.9315,71.6315,71.3455,71.072625,70.8115,70.561375,70.321375,70.09075,69.868875 +Offshore Wind - Class 7/Conservative,91.0155,90.51925,90.066,89.649125,89.263125,88.904125,88.568625,88.25375,87.957125,87.121625,86.405375,85.77925,85.2235,84.724375,84.38762499999999,84.07287500000001,83.77725,83.498625,83.235375,82.98575,82.74862499999999,82.52274999999999,82.30712499999998,82.100875,81.90325,81.71350000000001,81.53125,81.35575,81.18662499999999 diff --git a/tests/data/Fixed_Offshore_Wind/R&D/30/df_gcc.csv b/tests/data/Fixed_Offshore_Wind/R&D/30/df_gcc.csv new file mode 100644 index 0000000..d9068d0 --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/R&D/30/df_gcc.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,1084.6748,1011.5737,968.1176,937.6309,846.6146,760.3665,677.2534,663.9593,652.3908,636.8558,623.7108,612.3499,602.3685,593.4836,587.5348,582.003,576.8368,571.9935,567.4373,563.1382,559.0702,555.2112,551.5421,548.0461,544.7085,541.5166,538.4588,535.525,532.7062 +Offshore Wind - Class 1/Moderate,1234.5893,1201.4402,1177.7435,1159.41,1144.5186,1132.0167,1050.7188,970.758,891.8496,808.6611,727.3459,717.986,709.7201,702.3283,697.3608,692.7283,688.3901,684.3126,680.4676,676.831,673.3825,670.1043,666.9811,663.9995,661.1479,658.4158,655.7941,653.2745,650.8499 +Offshore Wind - Class 1/Conservative,1499.1441,1494.0767,1489.4483,1485.1908,1481.2505,1477.5845,1474.1581,1470.9427,1365.0321,1253.6184,1143.4223,1034.1461,925.5892,817.6094,814.1717,810.9567,807.9381,805.0939,802.4055,799.8571,797.4354,795.1286,792.9266,790.8206,788.8027,786.8661,785.0047,783.213,781.486 +Offshore Wind - Class 2/Advanced,998.0205,930.7594,890.775,862.7239,778.9788,699.621,623.1478,610.9158,600.2715,585.9776,573.8828,563.4295,554.2455,546.0704,540.5969,535.507,530.7535,526.2971,522.105,518.1492,514.4063,510.8556,507.4796,504.2628,501.1919,498.255,495.4415,492.7421,490.1484 +Offshore Wind - Class 2/Moderate,1135.9583,1105.4575,1083.654,1066.7851,1053.0833,1041.5803,966.7772,893.2044,820.6001,744.0574,669.2385,660.6263,653.0208,646.2195,641.6489,637.3864,633.3948,629.6431,626.1052,622.7592,619.5862,616.5698,613.6962,610.9528,608.329,605.8152,603.4029,601.0846,598.8537 +Offshore Wind - Class 2/Conservative,1379.3779,1374.7154,1370.4568,1366.5394,1362.9138,1359.5407,1356.3881,1353.4296,1255.9801,1153.4673,1052.0746,951.5285,851.6441,752.2909,749.1278,746.1696,743.3922,740.7752,738.3015,735.9568,733.7285,731.606,729.58,727.6422,725.7855,724.0036,722.2909,720.6423,719.0534 +Offshore Wind - Class 3/Advanced,1099.023,1024.9548,980.924,950.0339,857.8136,770.4247,686.2122,672.7422,661.0207,645.2802,631.9613,620.4501,610.3367,601.3343,595.3068,589.7018,584.4672,579.5598,574.9434,570.5874,566.4656,562.5556,558.8379,555.2957,551.914,548.6798,545.5816,542.609,539.7528 +Offshore Wind - Class 3/Moderate,1250.9205,1217.3329,1193.3228,1174.7467,1159.6583,1146.9911,1064.6178,983.5992,903.6471,819.3581,736.9673,727.4835,719.1083,711.6187,706.5856,701.8917,697.4961,693.3647,689.4688,685.7842,682.29,678.9685,675.8039,672.783,669.8936,667.1254,664.469,661.9161,659.4594 +Offshore Wind - Class 3/Conservative,1518.9749,1513.8404,1509.1509,1504.837,1500.8445,1497.1301,1493.6584,1490.4005,1383.0888,1270.2014,1158.5475,1047.8259,937.8329,828.4248,824.9416,821.6841,818.6256,815.7437,813.0197,810.4377,807.9839,805.6466,803.4155,801.2816,799.2371,797.2748,795.3888,793.5734,791.8236 +Offshore Wind - Class 4/Advanced,1214.6721,1132.8098,1084.1456,1050.0051,948.0805,851.4957,758.4216,743.5341,730.5792,713.1824,698.462,685.7394,674.5618,664.6121,657.9503,651.7555,645.9701,640.5463,635.4442,630.6297,626.0742,621.7528,617.6439,613.7289,609.9913,606.4168,602.9925,599.7071,596.5505 +Offshore Wind - Class 4/Moderate,1382.5536,1345.4316,1318.895,1298.3641,1281.688,1267.6878,1176.6465,1087.1024,998.737,905.5783,814.5176,804.0359,794.7794,786.5016,780.9389,775.7511,770.8929,766.3268,762.0209,757.9486,754.0867,750.4156,746.9181,743.5792,740.3858,737.3263,734.3903,731.5689,728.8536 +Offshore Wind - Class 4/Conservative,1678.8151,1673.1403,1667.9573,1663.1895,1658.7769,1654.6716,1650.8346,1647.2338,1528.6298,1403.8634,1280.4603,1158.0875,1036.5201,915.5991,911.7494,908.1491,904.7687,901.5836,898.573,895.7192,893.0073,890.424,887.9581,885.5997,883.34,881.1713,879.0867,877.0803,875.1464 +Offshore Wind - Class 5/Advanced,1403.7543,1309.149,1252.9094,1213.4544,1095.6637,984.044,876.4815,859.2766,844.3051,824.2001,807.1882,792.4853,779.5676,768.0691,760.3703,753.2113,746.5253,740.2572,734.3608,728.7969,723.5322,718.5381,713.7896,709.2651,704.9458,700.8149,696.8576,693.0607,689.4127 +Offshore Wind - Class 5/Moderate,1597.7692,1554.8686,1524.2011,1500.4743,1481.2023,1465.0228,1359.8095,1256.3265,1154.2056,1046.5454,941.3097,929.1963,918.499,908.9326,902.5039,896.5086,890.8942,885.6173,880.6411,875.9348,871.4718,867.2293,863.1873,859.3287,855.6382,852.1024,848.7094,845.4487,842.3108 +Offshore Wind - Class 5/Conservative,1940.1483,1933.5902,1927.6003,1922.0903,1916.9909,1912.2465,1907.8122,1903.6509,1766.5844,1622.3962,1479.7835,1338.3616,1197.8703,1058.1261,1053.6771,1049.5164,1045.6098,1041.9289,1038.4496,1035.1516,1032.0175,1029.0321,1026.1824,1023.4568,1020.8453,1018.339,1015.93,1013.6112,1011.3763 +Offshore Wind - Class 6/Advanced,1342.4978,1252.0208,1198.2354,1160.5021,1047.8515,941.1026,838.2339,821.7798,807.4616,788.234,771.9645,757.9031,745.5491,734.5524,727.1896,720.3429,713.9487,707.9541,702.315,696.9939,691.959,687.1828,682.6415,678.3145,674.1836,670.233,666.4483,662.8172,659.3283 +Offshore Wind - Class 6/Moderate,1528.0463,1487.0178,1457.6886,1434.9972,1416.5662,1401.0927,1300.4706,1201.5034,1103.8389,1000.8767,900.2332,888.6484,878.4178,869.269,863.1208,857.3871,852.0177,846.971,842.2121,837.7111,833.4429,829.3855,825.5199,821.8296,818.3002,814.9187,811.6738,808.5554,805.5544 +Offshore Wind - Class 6/Conservative,1855.4848,1849.2129,1843.4844,1838.2149,1833.3379,1828.8006,1824.5598,1820.5801,1689.4949,1551.5987,1415.2093,1279.9587,1145.5981,1011.952,1007.6971,1003.718,999.9819,996.4616,993.1341,989.9801,986.9827,984.1276,981.4022,978.7956,976.2981,973.9012,971.5973,969.3797,967.2423 +Offshore Wind - Class 7/Advanced,1477.7456,1378.1536,1318.9497,1277.415,1153.4156,1035.9125,922.6804,904.5687,888.808,867.6433,849.7348,834.2568,820.6583,808.5537,800.4491,792.9127,785.8743,779.2758,773.0686,767.2115,761.6693,756.4119,751.4131,746.6502,742.1032,737.7545,733.5886,729.5917,725.7513 +Offshore Wind - Class 7/Moderate,1681.9869,1636.825,1604.5411,1579.5637,1559.2758,1542.2435,1431.4844,1322.5469,1215.0433,1101.7083,990.9257,978.1739,966.9126,956.8421,950.0745,943.7631,937.8528,932.2977,927.0593,922.105,917.4067,912.9405,908.6855,904.6235,900.7385,897.0163,893.4445,890.012,886.7086 +Offshore Wind - Class 7/Conservative,2042.4126,2035.5089,2029.2032,2023.4028,2018.0346,2013.0401,2008.3721,2003.9915,1859.7003,1707.912,1557.7822,1408.906,1261.0095,1113.8995,1109.216,1104.8359,1100.7234,1096.8485,1093.1858,1089.714,1086.4147,1083.2719,1080.272,1077.4027,1074.6536,1072.0152,1069.4793,1067.0382,1064.6855 diff --git a/tests/data/Fixed_Offshore_Wind/R&D/30/df_lcoe.csv b/tests/data/Fixed_Offshore_Wind/R&D/30/df_lcoe.csv new file mode 100644 index 0000000..bedff3f --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/R&D/30/df_lcoe.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,103.40317651354756,93.83552332547741,88.38416017922718,84.68012161423933,77.14512207651676,70.26246556690451,63.83493200218667,62.371793297517186,61.119269551259265,59.444109522265805,58.047423377340834,56.847905060619134,55.7961322903013,54.875937924242514,54.25999214175378,53.68163573751737,53.15658739073624,52.660333920666694,52.18977615591292,51.76187369220304,51.344651093817355,50.955702663160864,50.58355269932716,50.23620015653551,49.89338196698751,49.5821776329635,49.27338216952091,48.97552322430973,48.696963592188766 +Offshore Wind - Class 1/Moderate,114.64277447823692,110.26843605207448,107.17467377121368,104.83154688589475,102.94620582856926,101.36552497904235,94.93759163414131,88.69251450397302,82.59834692215561,76.04503255897754,69.75834888242713,68.69565040491996,67.76718306947242,66.93707649058867,66.38653324626279,65.86826604726527,65.39153082866716,64.92674805364868,64.5103754477146,64.10101785789969,63.722551004411216,63.36031552296506,63.02551998078098,62.69161262336864,62.38258418527363,62.084919700486424,61.79775093688678,61.52028321453995,61.26401837997586 +Offshore Wind - Class 1/Conservative,134.47735921889574,133.80573968350197,133.17908336715539,132.61867354024565,132.11869828751352,131.61857783367836,131.17082156649968,130.74451588437614,122.71178430551302,113.98175123984052,105.42953172095388,97.01968713091945,88.74534034744399,80.54793276124373,80.14661961991082,79.76759104437512,79.40824923920212,79.08290995507494,78.77307286392417,78.4771648535127,78.19387263311494,77.92204842432068,77.66065868949272,77.42503354968763,77.18199514522918,76.96314233429182,76.7516952513619,76.54715617790619,76.34901069317019 +Offshore Wind - Class 2/Advanced,106.01405177298092,96.19879214096234,90.62623298835253,86.82470013159153,79.10557913141753,72.07670567539827,65.50269270407097,64.00267674108171,62.7078687600933,61.00120396781065,59.56979653079143,58.33017355121486,57.266279750484244,56.315573656810216,55.67926152771845,55.09253206581743,54.550348179553495,54.04850674960882,53.572815032316036,53.12061238143435,52.69997366610814,52.29829459077495,51.91389299291383,51.555403729105606,51.21121199213105,50.89014088810694,50.571197280992386,50.273300068817235,49.985726797890855 +Offshore Wind - Class 2/Moderate,117.49568950297652,113.01189172785763,109.85340116381433,107.4488237448314,105.49552008573006,103.90278278752436,97.29668513327927,90.92227281911892,84.70196181635406,78.00532080101459,71.58305386365147,70.48468437321498,69.52540724959758,68.68221202332577,68.1135412540072,67.57803230611043,67.08579308197058,66.61921822650528,66.18943092808139,65.78003162790098,65.38906654867124,65.01482270077555,64.65582895604554,64.3241415914059,64.00508926302182,63.69772299329296,63.4142339651626,63.12756378834895,62.850148842578676 +Offshore Wind - Class 2/Conservative,137.7574026386379,137.06152536265486,136.44204914659454,135.8613736158877,135.3139577666779,134.82514164681385,134.36134238026716,133.9490747763089,125.70969957244307,116.80386329751826,108.0550222580837,99.47618793229994,91.01527873724973,82.63410727830549,82.21963694346161,81.82800352536498,81.47437438829604,81.120824912188,80.80096778423605,80.51294726303242,80.22025893807148,79.9393580674789,79.68652750167739,79.42614173600404,79.19201354144016,78.96611668248077,78.74783273076154,78.5366447673733,78.33206116672389 +Offshore Wind - Class 3/Advanced,108.6767671785382,98.60418018454327,92.89787240353918,88.9859671098618,81.05436376661515,73.81130962886736,67.02053665744171,65.48460864429816,64.15867332392469,62.410908769520724,60.93271184478549,59.67539056111541,58.57404180004419,57.60053894809555,56.9602414693302,56.35926063003215,55.803898655712395,55.278895851533356,54.79176517476174,54.32868310844318,53.897872357973945,53.48650022020648,53.092862717326504,52.725685725958755,52.37316290404589,52.0442911872859,51.71764875609438,51.41253360463674,51.11797468650783 +Offshore Wind - Class 3/Moderate,120.53949971586692,115.92443141973561,112.69197283487777,110.23090393671558,108.25493218115861,106.60130710728096,99.7895592308201,93.21494494352262,86.79823193732322,79.89407101591772,73.25538542956205,72.14671647284591,71.16489096909069,70.30181660575016,69.70521226394418,69.17168897798348,68.66781212318085,68.19025024893195,67.73618100027308,67.31723571729322,66.91713327956954,66.53415904281538,66.18048818088617,65.84093188907978,65.51434318560045,65.19969388740037,64.89609788655122,64.60271912887605,64.33206653253986 +Offshore Wind - Class 3/Conservative,141.47373290100256,140.76143364993342,140.12736493309464,139.53298498705576,138.97268458495537,138.4723578407175,137.9975779599724,137.5755387540014,129.06645969575803,119.8489497283867,110.84484567584255,101.98854169989326,93.23274381139527,84.5808652446624,84.15683184250244,83.77443030750169,83.39442106743772,83.05078330225669,82.72348653296551,82.41081216610297,82.11140720680183,81.84174005588427,81.56534203157848,81.31657291937768,81.0594222242907,80.82829854737228,80.60499731028987,80.3889323162925,80.17959251290318 +Offshore Wind - Class 4/Advanced,114.24838110521867,103.67315607781485,97.6392159360819,93.55175013191412,85.11974353541112,77.41502297516234,70.20299455717144,68.59091618558783,67.2127609302768,65.36447400048014,63.81273914719288,62.492734736046714,61.33644698144766,60.31433750813546,59.63021338628464,58.99937853866747,58.416320679079476,57.86518869318631,57.353747438673736,56.86762212934644,56.41527860848558,55.9834051657535,55.57015208743075,55.184598533943195,54.81448421861797,54.45854986064112,54.12616713369733,53.805788041763016,53.49648558262602 +Offshore Wind - Class 4/Moderate,126.90319227137397,122.06197386135848,118.67068539967575,116.0635321803197,113.99067790892346,112.25588396262387,105.01431236136433,98.021740726631,91.19507456394497,83.83983402811059,76.79868100693021,75.6202363694469,74.6064114420499,73.68591005163782,73.07561264465832,72.50099116979244,71.97262141666842,71.47190822653859,70.99585436251398,70.5564890521087,70.13696709822983,69.7354234081679,69.36449676436098,69.00841264924702,68.6518263956897,68.32194563423903,68.01759724526241,67.70996849620815,67.42613837543686 +Offshore Wind - Class 4/Conservative,149.23521277575261,148.48811014191514,147.82300240690753,147.1995631862773,146.61184633276952,146.08700569500212,145.58900055890757,145.11464533687464,136.07628225322705,126.26349860464973,116.67479859510756,107.21812028329768,97.91358539417944,88.69499646202566,88.25059996427139,87.83076576550378,87.4514768348935,87.07254160086875,86.7295601336246,86.4019484166787,86.10673807951369,85.80559397151623,85.5159726912103,85.2552329363402,85.00409894117016,84.74366763771036,84.5096096310058,84.28317578443647,84.0638282315039 +Offshore Wind - Class 5/Advanced,122.31674512690603,110.98305535160215,104.54385828818047,100.13629420311594,91.08308445914793,82.7919815384588,75.03092627519108,73.29552806315105,71.81251850454879,69.83817276593287,68.18245591858212,66.76227647111853,65.51838654149418,64.43205855754218,63.696109436013444,63.03028586896406,62.40315971319786,61.81031917001058,61.26030167713064,60.749582045848925,60.263133116542974,59.798609369113656,59.35408648737088,58.939557331399484,58.541563268768826,58.17033609704586,57.81301302486293,57.457120808624865,57.12464614473925 +Offshore Wind - Class 5/Moderate,135.96949469987382,130.78086022698892,127.15477111461311,124.37264200756894,122.139381204353,120.2705787721266,112.48640059748553,104.94596307082189,97.58493787054958,89.69499840766248,82.08516271446285,80.83576827651711,79.74639099610286,78.75698199731805,78.10117911309025,77.5000862057043,76.93232969313868,76.3941707494562,75.89851722678983,75.41043486168665,74.97548635391192,74.54383726307165,74.14541274398472,73.74731163596985,73.37940430777032,73.04031973383955,72.69818740834477,72.36755540126478,72.06274957211477 +Offshore Wind - Class 5/Conservative,160.06257982323848,159.25742430189297,158.54107354073116,157.86933247806755,157.27109292013563,156.70571538443482,156.16904105378356,155.65773345361944,145.90740662530177,135.32345244927194,124.98218499361708,114.80889396197291,104.7496345024802,94.82974646582429,94.35230841347854,93.90119999147954,93.4939767739193,93.10722264799024,92.7387699392199,92.38677075004979,92.04963958414056,91.72606006028552,91.43499311039473,91.15508354619635,90.86545732802337,90.60537852098241,90.35406289805076,90.1108853587907,89.87524664194508 +Offshore Wind - Class 6/Advanced,151.57914245388108,137.5415054757264,129.57908184109573,124.12518401747624,112.92394234329005,102.71277912685092,93.11155467065741,90.97949338781032,89.13279475846593,86.68837259445581,84.63587013503847,82.86789330877194,81.34900052644272,79.9967324167511,79.07628794298193,78.25179337697593,77.47525410000767,76.74115818604872,76.06440172119738,75.42118116043825,74.80819856188074,74.24157684157879,73.69949920911166,73.17992895321659,72.69941203798436,72.21922916906414,71.77476521810102,71.34623393013428,70.93247091630786 +Offshore Wind - Class 6/Moderate,168.40051928877315,162.00473722506405,157.5007642417297,154.0664306701488,151.27316630428544,149.0014890378553,139.38479116740885,130.05115721816006,120.98486175377504,111.22693677477008,101.85387667936533,100.30910072976889,98.94732845207037,97.73646536287318,96.93566974374956,96.15583188499721,95.46982702481276,94.7944921317495,94.1775754819088,93.58982927333297,93.02842687990695,92.51597769530541,92.00013614411034,91.52893515619213,91.0757767024326,90.63921693856,90.21802862504043,89.81108824452156,89.41736520029232 +Offshore Wind - Class 6/Conservative,198.085303511816,197.12665867222313,196.23343761688244,195.39561422884316,194.6611548911612,193.9117209795076,193.25369721515344,192.682197805657,180.6282064332926,167.5680429084793,154.829055104627,142.2645445591211,129.88190789342104,117.6497216663292,117.06178958739874,116.50648298707574,115.97987873656687,115.51155914448958,115.0657898435431,114.60796474784725,114.20104520001867,113.81078637155835,113.43580717512317,113.07474850852553,112.75830661907018,112.4218010506707,112.09631365381182,111.81241510947115,111.50647426325375 +Offshore Wind - Class 7/Advanced,207.27487203177816,188.12046876290154,177.1772424361006,169.72963233773453,154.277382773427,140.21700413866765,126.9770050181829,124.05379230774798,121.54059293678205,118.20284403733176,115.38887078146716,112.98218815491998,110.90425804845528,109.02596852526973,107.80063753568298,106.65059598404252,105.60212477826313,104.61135606386507,103.67211812875085,102.81338065086754,101.96162132576174,101.18122816926895,100.43460357678974,99.75189902362303,99.06409523807945,98.43490184902826,97.82925527743708,97.2453723291569,96.681709007605 +Offshore Wind - Class 7/Moderate,230.53019520292176,221.75553255389153,215.5952487352002,210.92782694545394,207.11266987949128,204.00533126251526,190.75541857193193,177.90615136953608,165.38696167366115,151.91529089484433,138.9961050715232,136.8694786909532,135.00466453556695,133.35715047186085,132.255456822636,131.21828937260364,130.237996967807,129.35387376509036,128.46873387016404,127.66914733092793,126.90548634530958,126.21893543571655,125.51734725626426,124.88691969688244,124.23730749724523,123.65413556855917,123.09181424575192,122.50590918035053,121.98109544681712 +Offshore Wind - Class 7/Conservative,271.56900182434714,270.2657309306486,269.0517297951389,267.91332881308534,266.8396439509868,265.9214950780064,264.95277526229955,264.1259251170608,247.502206434658,229.57148295261567,211.94452552734612,194.56182299130535,177.4486033661073,160.55723432934795,159.77228823089519,159.0317177638089,158.33020397290286,157.66341463535724,157.02777022588305,156.42007333961024,155.83774526256357,155.33549626464767,154.79695858559782,154.33431319172703,153.88899170664206,153.403336835444,152.98896731498272,152.58827589623044,152.20035114785992 diff --git a/tests/data/Fixed_Offshore_Wind/R&D/30/df_occ.csv b/tests/data/Fixed_Offshore_Wind/R&D/30/df_occ.csv new file mode 100644 index 0000000..045f8f4 --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/R&D/30/df_occ.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,3842.3701,3583.4153,3429.4759,3321.4792,2999.0614,2693.5348,2399.1137,2352.0203,2311.0401,2256.0086,2209.4435,2169.1984,2133.8401,2102.3662,2081.2931,2061.6972,2043.3962,2026.2391,2010.0994,1994.87,1980.4595,1966.7894,1953.7918,1941.4075,1929.5845,1918.2773,1907.4453,1897.0526,1887.0671 +Offshore Wind - Class 1/Moderate,4373.4293,4256.0015,4172.0581,4107.113,4054.3614,4010.0748,3722.0837,3438.8291,3159.3029,2864.6143,2576.5622,2543.4053,2514.1243,2487.9392,2470.3425,2453.932,2438.5643,2424.1202,2410.4995,2397.6174,2385.4012,2373.7884,2362.7248,2352.1629,2342.0612,2332.383,2323.0957,2314.1705,2305.5813 +Offshore Wind - Class 1/Conservative,5310.5928,5292.6419,5276.2463,5261.1643,5247.2061,5234.2197,5222.0821,5210.6919,4835.5121,4440.8387,4050.4779,3663.3763,3278.8224,2896.3131,2884.1352,2872.7465,2862.0533,2851.9778,2842.4543,2833.4271,2824.8483,2816.6767,2808.8763,2801.4159,2794.2678,2787.4076,2780.8136,2774.4665,2768.3491 +Offshore Wind - Class 2/Advanced,3835.3896,3576.9052,3423.2455,3315.445,2993.6129,2688.6414,2394.7552,2347.7473,2306.8416,2251.91,2205.4296,2165.2576,2129.9635,2098.5468,2077.512,2057.9517,2039.6839,2022.558,2006.4476,1991.2459,1976.8616,1963.2163,1950.2423,1937.8805,1926.079,1914.7923,1903.98,1893.6062,1883.6388 +Offshore Wind - Class 2/Moderate,4365.4841,4248.2695,4164.4787,4099.6515,4046.9958,4002.7896,3715.3218,3432.5817,3153.5634,2859.4101,2571.8813,2538.7847,2509.5568,2483.4194,2465.8546,2449.4739,2434.1341,2419.7162,2406.1203,2393.2616,2381.0676,2369.4759,2358.4324,2347.8897,2337.8063,2328.1457,2318.8753,2309.9663,2301.3928 +Offshore Wind - Class 2/Conservative,5300.945,5283.0267,5266.6609,5251.6063,5237.6734,5224.7107,5212.5951,5201.2255,4826.7274,4432.7709,4043.1193,3656.721,3272.8657,2891.0513,2878.8956,2867.5275,2856.8538,2846.7966,2837.2904,2828.2796,2819.7164,2811.5596,2803.7734,2796.3265,2789.1914,2782.3436,2775.7617,2769.4261,2763.3198 +Offshore Wind - Class 3/Advanced,3919.2247,3655.0904,3498.0719,3387.915,3059.0483,2747.4105,2447.1005,2399.0651,2357.2652,2301.133,2253.6366,2212.5865,2176.5209,2144.4175,2122.9229,2102.935,2084.268,2066.7677,2050.3052,2034.7712,2020.0724,2006.1289,1992.8713,1980.2393,1968.1799,1956.6464,1945.5978,1934.9972,1924.812 +Offshore Wind - Class 3/Moderate,4460.9062,4341.1295,4255.5072,4189.263,4135.4563,4090.2838,3796.5324,3507.6122,3222.495,2921.912,2628.0983,2594.2782,2564.4115,2537.7027,2519.7541,2503.0153,2487.3402,2472.6071,2458.714,2445.5743,2433.1137,2421.2687,2409.9837,2399.2106,2388.9068,2379.035,2369.562,2360.4583,2351.6973 +Offshore Wind - Class 3/Conservative,5416.8147,5398.5047,5381.7812,5366.3976,5352.1601,5338.914,5326.5336,5314.9155,4932.2315,4529.6638,4131.4951,3736.6508,3344.405,2954.2448,2941.8234,2930.2068,2919.2998,2909.0227,2899.3088,2890.101,2881.3506,2873.0155,2865.0592,2857.4495,2850.1584,2843.161,2836.4351,2829.9611,2823.7213 +Offshore Wind - Class 4/Advanced,4175.3368,3893.9419,3726.6627,3609.3073,3258.9499,2926.9473,2607.0127,2555.8384,2511.307,2451.5066,2400.9064,2357.1738,2318.7514,2284.5501,2261.6509,2240.3569,2220.47,2201.8262,2184.2878,2167.7387,2152.0794,2137.2247,2123.1008,2109.6433,2096.7958,2084.5087,2072.738,2061.4447,2050.5939 +Offshore Wind - Class 4/Moderate,4752.4159,4624.8121,4533.5946,4463.0214,4405.6986,4357.5743,4044.6269,3736.8264,3433.0774,3112.8521,2799.8383,2763.8082,2731.9898,2703.5356,2684.4141,2666.5814,2649.882,2634.1862,2619.3852,2605.3868,2592.112,2579.4929,2567.4705,2555.9933,2545.0162,2534.4994,2524.4073,2514.7087,2505.3752 +Offshore Wind - Class 4/Conservative,5770.7908,5751.2843,5733.468,5717.079,5701.9112,5687.7995,5674.6101,5662.2328,5254.5412,4825.6667,4401.4786,3980.8321,3562.954,3147.2978,3134.0646,3121.6889,3110.0691,3099.1205,3088.7718,3078.9623,3069.6401,3060.7603,3052.284,3044.1771,3036.4095,3028.9549,3021.7895,3014.8924,3008.2448 +Offshore Wind - Class 5/Advanced,4263.1798,3975.8648,3805.0662,3685.2419,3327.5134,2988.5261,2661.8605,2609.6095,2564.1412,2503.0827,2451.418,2406.7653,2367.5346,2332.6137,2309.2328,2287.4907,2267.1854,2248.1494,2230.2421,2213.3447,2197.356,2182.1888,2167.7677,2154.0271,2140.9093,2128.3637,2116.3454,2104.8145,2093.7354 +Offshore Wind - Class 5/Moderate,4852.3998,4722.1114,4628.9748,4556.9169,4498.3881,4449.2513,4129.7199,3815.4438,3505.3043,3178.3419,2858.7428,2821.9547,2789.4668,2760.4141,2740.8902,2722.6824,2705.6317,2689.6056,2674.4933,2660.2003,2646.6462,2633.7616,2621.4863,2609.7677,2598.5597,2587.8215,2577.5172,2567.6145,2558.0846 +Offshore Wind - Class 5/Conservative,5892.1998,5872.2829,5854.0918,5837.358,5821.8711,5807.4625,5793.9956,5781.3579,5365.0891,4927.1917,4494.0793,4064.583,3637.9134,3213.5123,3200.0008,3187.3647,3175.5005,3164.3215,3153.755,3143.7392,3134.2208,3125.1543,3116.4996,3108.2222,3100.2912,3092.6796,3085.3635,3078.3213,3071.5339 +Offshore Wind - Class 6/Advanced,4118.311,3840.7593,3675.7647,3560.0122,3214.4398,2886.9717,2571.4067,2520.9313,2477.0081,2418.0245,2368.1153,2324.98,2287.0824,2253.3482,2230.7618,2209.7586,2190.1433,2171.7541,2154.4553,2138.1321,2122.6868,2108.035,2094.1039,2080.8302,2068.1582,2056.0389,2044.429,2033.29,2022.5874 +Offshore Wind - Class 6/Moderate,4687.5084,4561.6474,4471.6757,4402.0665,4345.5265,4298.0594,3989.3862,3685.7896,3386.1892,3070.3374,2761.5987,2726.0607,2694.6768,2666.6113,2647.7509,2630.1618,2613.6905,2598.209,2583.6102,2569.803,2556.7095,2544.2627,2532.4045,2521.0841,2510.257,2499.8837,2489.9295,2480.3633,2471.1573 +Offshore Wind - Class 6/Conservative,5691.9745,5672.7345,5655.1615,5638.9964,5624.0357,5610.1167,5597.1074,5584.8992,5182.7758,4759.7588,4341.3641,3926.4628,3514.2919,3104.3126,3091.2602,3079.0536,3067.5925,3056.7934,3046.586,3036.9105,3027.7156,3018.9571,3010.5966,3002.6004,2994.9389,2987.586,2980.5185,2973.7157,2967.1589 +Offshore Wind - Class 7/Advanced,4314.3319,4023.5694,3850.7215,3729.4595,3367.4388,3024.3841,2693.799,2640.921,2594.9072,2533.1161,2480.8315,2435.643,2395.9416,2360.6017,2336.9402,2314.9373,2294.3884,2275.1239,2257.0017,2239.9017,2223.7211,2208.3719,2193.7778,2179.8723,2166.5971,2153.901,2141.7385,2130.0693,2118.8572 +Offshore Wind - Class 7/Moderate,4910.6216,4778.77,4684.5158,4611.5934,4552.3623,4502.6359,4179.2706,3861.2236,3547.363,3216.4775,2893.0436,2855.8141,2822.9364,2793.5351,2773.777,2755.3507,2738.0953,2721.877,2706.5833,2692.1189,2678.4022,2665.363,2652.9404,2641.0812,2629.7387,2618.8717,2608.4437,2598.4222,2588.778 +Offshore Wind - Class 7/Conservative,5962.8977,5942.7419,5924.3324,5907.3979,5891.7251,5877.1437,5863.5152,5850.7259,5429.4625,4986.3109,4548.0017,4113.3522,3681.5631,3252.0698,3238.3962,3225.6085,3213.6019,3202.2888,3191.5956,3181.4595,3171.827,3162.6516,3153.8932,3145.5163,3137.4902,3129.7874,3122.3834,3115.2568,3108.3879 diff --git a/tests/data/Fixed_Offshore_Wind/R&D/30/df_tc.csv b/tests/data/Fixed_Offshore_Wind/R&D/30/df_tc.csv new file mode 100644 index 0000000..055bed5 --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/R&D/30/df_tc.csv @@ -0,0 +1,31 @@ +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799 +10 year CRF/Moderate,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799 +10 year CRF/Conservative,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799 +ITC Schedule/*,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541 +PVD/Moderate,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541 +PVD/Conservative,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541 +PFF/Advanced,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125 +PFF/Moderate,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125 +PFF/Conservative,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087 +2/nan,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022 +3/nan,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777 +4/nan,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383 +5/nan,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675 +6/nan,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523 +Year (Moderate)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087 +2/nan,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022 +3/nan,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777 +4/nan,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383 +5/nan,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675 +6/nan,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523 +Year (Conservative)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087 +2/nan,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022 diff --git a/tests/data/Fixed_Offshore_Wind/R&D/30/df_vom.csv b/tests/data/Fixed_Offshore_Wind/R&D/30/df_vom.csv new file mode 100644 index 0000000..90cc094 --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/R&D/30/df_vom.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Fixed_Offshore_Wind/R&D/TechLife/df_capex.csv b/tests/data/Fixed_Offshore_Wind/R&D/TechLife/df_capex.csv new file mode 100644 index 0000000..b019daf --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/R&D/TechLife/df_capex.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,5462.550832369848,5094.404759063653,4875.5549262092645,4722.020175198692,4263.651146110876,3829.295613124674,3410.728337949633,3343.7774992451323,3285.5174365197136,3207.2812724221576,3141.08145831941,3083.8665548677945,3033.5990170228683,2988.8537384617885,2958.8949081013798,2931.03615273454,2905.0183721997228,2880.626813817036,2857.6815376796812,2836.0305427943017,2815.5436693022525,2796.109383287182,2777.6312289765,2760.02494615507,2743.21658539724,2727.1416211172086,2711.7421798514206,2696.967261995978,2682.7713005134847 +Offshore Wind - Class 1/Moderate,6217.537549003377,6050.594891259246,5931.2557072685795,5838.925802633735,5763.930885101322,5700.97021105834,5291.544282275952,4888.852075107402,4491.460278945741,4072.51283498425,3663.0000960065295,3615.862270810396,3574.2345093406543,3537.008235424742,3511.991599288189,3488.66149787881,3466.8138219123107,3446.2791640087826,3426.9151687521285,3408.6011001235547,3391.233850228222,3374.724391496717,3358.9956701796727,3343.980167236275,3329.6190113846337,3315.8598725964,3302.656518621953,3289.967817172063,3277.756959836958 +Offshore Wind - Class 1/Conservative,7549.867055466588,7524.346964544596,7501.037928189001,7479.5964751544225,7459.752640146307,7441.2903400603145,7424.034734950038,7407.84169550011,6874.463003342234,6313.370793819921,5758.409845373221,5208.082210940681,4661.376657071959,4117.577748019326,4100.26493465772,4084.0740017131716,4068.8719067407287,4054.548002773674,4041.008827494427,4028.175109779539,4015.978997982083,4004.3617316888726,3993.272200427305,3982.66605671573,3972.5038312954784,3962.750933130862,3953.3765407221345,3944.3531586306726,3935.6561740041584 +Offshore Wind - Class 2/Advanced,5358.739142998236,4997.589328397251,4782.898624109471,4632.281715654107,4182.623529780819,3756.522615291665,3345.909947900305,3280.231438444361,3223.078621467056,3146.329206691839,3081.3876415122254,3025.26002744198,2975.9477343518092,2932.0528187513814,2902.663410055368,2875.334052750732,2849.810635767615,2825.882619436882,2803.3735007815626,2782.133828788493,2762.0364370540406,2742.9714546924165,2724.8444215677036,2707.5726296266243,2691.083792474087,2675.3142714739247,2660.2075235870307,2645.713436159141,2631.787107365084 +Offshore Wind - Class 2/Moderate,6099.377897155915,5935.607747380369,5818.536715338725,5727.961307946685,5654.391607605821,5592.627539486479,5190.982487228406,4795.942992362201,4406.103572325649,3995.1177208761983,3593.3875214533555,3547.1455153865654,3506.308802120767,3469.790092274592,3445.2488611413337,3422.362012811054,3400.929540141509,3380.7851400765067,3361.7891180488486,3343.823177151232,3326.785983388085,3310.5901722205545,3295.16046379854,3280.4303368995647,3266.3420289287787,3252.8444294135797,3239.891971316572,3227.4444092981566,3215.4657110294934 +Offshore Wind - Class 2/Conservative,7406.3874307080805,7381.352390366644,7358.4863853527395,7337.4523748058255,7317.985493391741,7299.874203623014,7282.946548139545,7267.061169343569,6743.818981066585,6193.3899017697695,5648.975449671825,5109.10650357437,4572.7905668380645,4039.326284040601,4022.3425289928423,4006.4591458335417,3991.546085572757,3977.494364274333,3964.21240438866,3951.6227086915546,3939.658312485724,3928.26178578243,3917.383126796111,3906.9784315199345,3897.0093393822713,3887.441702822251,3878.245587289759,3869.393608214876,3860.8620396949195 +Offshore Wind - Class 3/Advanced,5563.666194857099,5188.705465783053,4965.804712217284,4809.427731107721,4342.574030961793,3900.178299552324,3473.8631867267977,3405.6729467788646,3346.3344641684057,3266.6501330575466,3199.2249980367915,3140.950965854653,3089.752906975992,3044.179439195086,3013.6660435766357,2985.291526998198,2958.792132812655,2933.9490061980596,2910.5791029239003,2888.527317673103,2867.6611623442363,2847.867218252979,2829.0469231213624,2811.114797178504,2793.9954497055987,2777.6226920862823,2761.9383182508886,2746.889887302366,2732.431056122389 +Offshore Wind - Class 3/Moderate,6332.62824425191,6162.59523224895,6041.0472110659675,5947.008043619602,5870.624939042819,5806.498813182058,5389.494232391682,4979.34787876988,4574.600276695524,4147.897677749075,3730.8046237328062,3682.7941509664915,3640.395852003069,3602.4805290910094,3577.0010161147275,3553.2388593653677,3530.9867343662136,3510.0719076762357,3490.3494738991394,3471.696590510754,3454.00771050475,3437.1928084933766,3421.172724221887,3405.879495174652,3391.252365301811,3377.238561100198,3363.790852501856,3350.8673311366247,3338.4304125138055 +Offshore Wind - Class 3/Conservative,7689.620050473284,7663.627437134304,7639.887121519657,7618.048758524303,7597.837393762009,7579.033507198603,7561.458489351737,7544.965660925851,7001.713778059379,6430.2353883344795,5865.001678369514,5304.48731653311,4747.661667351704,4193.796766914002,4176.163542997469,4159.672821076962,4144.189452202149,4129.6002394261195,4115.8105008755465,4102.73930239642,4090.317351048657,4078.4849994694414,4067.19036110524,4056.387758049952,4046.037499307501,4036.103996023863,4026.5560940931773,4017.3657437332995,4008.5077777483943 +Offshore Wind - Class 4/Advanced,5975.833019742907,5573.094469456032,5333.680820228931,5165.719279093875,4664.280086695629,4189.110790265383,3731.213396644922,3657.97153506216,3594.2372192017824,3508.6496839396987,3436.2295811919234,3373.638432539796,3318.6475552929614,3269.697913733989,3236.9240161071007,3206.4475397671245,3177.98499343761,3151.3015572032164,3126.2003282454148,3102.5147817706065,3080.1028949688057,3058.8426013967687,3038.628132310759,3019.367466686351,3000.9797812382362,2983.394230864478,2966.5477312724283,2950.3845155039116,2934.854692642071 +Offshore Wind - Class 4/Moderate,6801.761183217273,6619.1318233949605,6488.579378668923,6387.573443592643,6305.531822094643,6236.6551939994615,5788.758157491227,5348.227348553873,4913.495194579753,4455.1817107127035,4007.1895488563277,3955.6225189303327,3910.0833095790017,3869.359017179189,3841.99196451515,3816.4694344816667,3792.568802720853,3770.1046967594084,3748.921124330627,3728.886373414007,3709.887136193929,3691.8264025542844,3674.6196905425268,3658.1932724704134,3642.4826227521417,3627.430754873791,3612.986669231462,3599.105907474802,3585.7475590519857 +Offshore Wind - Class 4/Conservative,8259.281523874955,8231.363342882703,8205.864317014495,8182.408047019821,8160.699511276999,8140.502559446241,8121.625610406816,8103.9108979927505,7520.413786396996,6906.599295051689,6299.492027699934,5697.453566632146,5099.377331312438,4504.481143033195,4485.541553175938,4467.829169004659,4451.198641648249,4435.528791613096,4420.717508822699,4406.677872213025,4393.335821489715,4380.626831066969,4368.49535572402,4356.89261323105,4345.775475662155,4335.106247657932,4324.850892526213,4314.979697454295,4305.465499609663 +Offshore Wind - Class 5/Advanced,6282.856400383134,5859.426312976391,5607.712002763843,5431.121106911791,4903.919131998218,4404.336990394094,3922.9139229701746,3845.90906670065,3778.9002436638907,3688.91532299003,3612.774466531764,3546.9676819851466,3489.1514266823465,3437.686839438965,3403.2291788025045,3371.186903754147,3341.2619992172013,3313.2076714562813,3286.816817732078,3261.9142654920715,3238.350896329211,3215.9983242841176,3194.745237177849,3174.494957500406,3155.162670693132,3136.673651249446,3118.961710552984,3101.9679773218536,3085.640232396413 +Offshore Wind - Class 5/Moderate,7151.218784281058,6959.206384291097,6821.946382965393,6715.751127323762,6629.494388563569,6557.079053170072,6086.1701084333035,5623.006007892007,5165.9382447845255,4684.077800322827,4213.068962883639,4158.852503535129,4110.973631920612,4068.157136205224,4039.3838248980423,4012.5501615695575,3987.42165891054,3963.8032988704326,3941.531439241944,3920.467161538803,3900.4918362475946,3881.503242423113,3863.4124633646497,3846.142223585428,3829.624449701114,3813.7990508740713,3798.613031863727,3784.018940864715,3769.9743151633556 +Offshore Wind - Class 5/Conservative,8683.622841160915,8654.270351743377,8627.461190398502,8602.799777589971,8579.97601355234,8558.741330650955,8538.894502187832,8520.269668581588,7906.793991996092,7261.443230368062,6623.144272666011,5990.174662702622,5361.370722559387,4735.910139057796,4715.997565453123,4697.375170958373,4679.8902893679615,4663.415310803441,4647.842914359215,4633.082076829197,4619.054414039568,4605.692628686925,4592.937849489374,4580.738965974315,4569.05063284176,4557.833048226926,4547.050955881901,4536.672536488602,4526.66962939618 +Offshore Wind - Class 6/Advanced,6054.327951395894,5646.2993008916155,5403.740750003257,5233.573032524783,4725.547130414371,4244.13636941661,3780.224348597275,3706.0204792688073,3641.448993823569,3554.7372499016396,3481.3657828037544,3417.9525427105277,3362.2392449876024,3312.6466758134006,3279.4423858770924,3248.565562646515,3219.729167046685,3192.6951639698427,3167.264211485968,3143.2674565586763,3120.561324216123,3099.0217523783913,3078.5416418772934,3059.0279738700683,3040.3988163843655,3022.5823264999117,3005.514532974426,2989.1391145062103,2973.405182360072 +Offshore Wind - Class 6/Moderate,6891.104950175169,6706.076724201667,6573.809362360196,6471.476883239043,6388.357507068228,6318.576079478668,5864.795684317246,5418.478415974113,4978.035969393947,4513.70231489282,4059.8255748275124,4007.5811371193035,3961.443680240505,3920.184668080688,3892.4579573404626,3866.600271214404,3842.385770152208,3819.626420831674,3798.1647896929426,3777.866725604021,3758.618033799659,3740.320041133183,3722.8872678337116,3706.2450992633676,3690.3282337554206,3675.0784652402026,3660.4447941138183,3646.3815424701647,3632.8477997574205 +Offshore Wind - Class 6/Conservative,8367.770320398857,8339.48560747076,8313.651536378682,8289.887273123944,8267.893472205405,8247.43121156567,8228.306249235115,8210.358934279791,7619.19746916776,6997.320273052247,6382.238330681363,5772.292048423035,5166.359656728911,4563.649220445412,4544.460841216094,4526.515965372261,4509.6670266687215,4493.791293450005,4478.785325215162,4464.561424819229,4451.0439798059915,4438.168131983535,4425.877338312755,4414.122151351611,4402.8589996993815,4392.049522784438,4381.65957304591,4371.658772458867,4362.019625584684 +Offshore Wind - Class 7/Advanced,6421.601266263206,5988.820290613011,5731.547467050367,5551.056875399363,5012.212688734152,4501.598224119789,4009.5438457884584,3930.838485335038,3862.3498977043,3770.377877246376,3692.5556968900287,3625.295534501015,3566.202626070197,3513.6015237408124,3478.382860319226,3445.6330212011326,3415.0473391875917,3386.373366239308,3359.3996757375103,3333.9474364624434,3309.863649602413,3287.0173792178434,3265.2949848870057,3244.5975717258207,3224.838329538955,3205.9409806579697,3187.8378951733484,3170.469093116158,3153.780581427489 +Offshore Wind - Class 7/Moderate,7309.139612095586,7112.887038516299,6972.595886819772,6864.055647217157,6775.89396238266,6701.87945680084,6220.5713602231,5747.179178251301,5280.018150057534,4787.51663824246,4306.1064315882195,4250.69281197255,4201.756474658073,4157.994601502596,4128.585901652064,4101.1595342313185,4075.476022839443,4051.3361364151237,4028.5724632151287,4007.0432021668807,3986.6267303019517,3967.2187201697593,3948.7284811703275,3931.0768530489104,3914.194321128019,3898.019464145569,3882.498067305242,3867.5817918520374,3853.2269555165312 +Offshore Wind - Class 7/Conservative,8875.383790929918,8845.383273936757,8817.98185197444,8792.775962959942,8769.448078924646,8747.744532273511,8727.459439822973,8708.423394193125,8081.400338044277,7421.798180581692,6769.403486705676,6122.456104869517,5479.766192140526,4840.493585478835,4820.141306593594,4801.107589206534,4783.23655191965,4766.397813136889,4750.481612841166,4735.394710452311,4721.057391372057,4707.4003626603235,4694.364087822995,4681.8955716195005,4669.949247012442,4658.484092581294,4647.463854259805,4636.856269255077,4626.632400835331 diff --git a/tests/data/Fixed_Offshore_Wind/R&D/TechLife/df_fin_assump.csv b/tests/data/Fixed_Offshore_Wind/R&D/TechLife/df_fin_assump.csv new file mode 100644 index 0000000..ca9ad50 --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/R&D/TechLife/df_fin_assump.csv @@ -0,0 +1,5 @@ +Financial Assumptions,Value +Capital Recovery Period (Years),30 +Depreciation Period,5 +Equity Premium During Construction,0.02 +Construction Duration yrs,3 diff --git a/tests/data/Fixed_Offshore_Wind/R&D/TechLife/df_fom.csv b/tests/data/Fixed_Offshore_Wind/R&D/TechLife/df_fom.csv new file mode 100644 index 0000000..c78b3e0 --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/R&D/TechLife/df_fom.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,90.662,84.9785,81.599875,79.229625,77.420125,75.96575,74.755,73.721375,72.822,71.614125,70.592125,69.708875,68.932875,68.242125,67.779625,67.3495,66.94787500000001,66.57124999999999,66.217,65.88275,65.5665,65.26650000000001,64.98125,64.709375,64.44987499999999,64.20175,63.964,63.735875,63.51675 +Offshore Wind - Class 1/Moderate,90.662,87.639125,85.47825,83.806375,82.4485,81.30850000000001,80.32825000000001,79.469875,78.7075,77.55475,76.57300000000001,75.719375,74.96562499999999,74.29162500000001,73.83862500000001,73.41624999999999,73.020625,72.64875,72.298125,71.9665,71.652125,71.353125,71.068375,70.7965,70.53637499999999,70.28725,70.04825,69.8185,69.597375 +Offshore Wind - Class 1/Conservative,90.662,90.167625,89.716125,89.30075000000001,88.916375,88.55874999999999,88.2245,87.910875,87.615375,86.78312500000001,86.06975,85.44600000000001,84.892375,84.395125,84.05975,83.74612499999999,83.45174999999999,83.17425,82.912,82.663375,82.42712499999999,82.20212500000001,81.98724999999999,81.781875,81.58500000000001,81.396125,81.21449999999999,81.03975,80.87125 +Offshore Wind - Class 2/Advanced,90.45362499999999,84.78325,81.41237500000001,79.0475,77.242375,75.79125,74.58325,73.55199999999999,72.65475,71.449625,70.43,69.54875,68.77449999999999,68.08525,67.623875,67.19475,66.794,66.418375,66.064875,65.731375,65.415875,65.1165,64.831875,64.56075,64.301875,64.05425,63.817125,63.5895,63.370875 +Offshore Wind - Class 2/Moderate,90.45362499999999,87.43775,85.281875,83.613875,82.259125,81.12175,80.14362500000001,79.28725,78.526625,77.376625,76.397,75.5455,74.7935,74.121,73.669,73.2475,72.852875,72.481875,72.132125,71.80125000000001,71.4875,71.18925,70.905125,70.633875,70.374375,70.12587500000001,69.88725,69.658125,69.4375 +Offshore Wind - Class 2/Conservative,90.45362499999999,89.9605,89.51,89.095625,88.712125,88.35525000000001,88.02187500000001,87.708875,87.41412499999998,86.583875,85.87199999999999,85.24974999999999,84.69737500000001,84.20125,83.86675,83.55375000000001,83.26,82.983125,82.72149999999999,82.4735,82.23775,82.01325,81.799,81.594,81.397625,81.209125,81.027875,80.8535,80.6855 +Offshore Wind - Class 3/Advanced,90.520875,84.84625,81.47287499999999,79.10624999999999,77.29974999999999,75.8475,74.638625,73.60674999999999,72.708625,71.50274999999999,70.482375,69.600375,68.825625,68.135875,67.674125,67.244625,66.843625,66.467625,66.114,65.78025,65.4645,65.164875,64.88012499999999,64.60875,64.349625,64.101875,63.8645,63.63675,63.417874999999995 +Offshore Wind - Class 3/Moderate,90.520875,87.50275,85.34525000000001,83.67599999999999,82.32025,81.182,80.20325,79.346125,78.58500000000001,77.434125,76.45375,75.601625,74.84899999999999,74.176,73.72375,73.30199999999999,72.907,72.53575,72.185625,71.854625,71.540625,71.242125,70.95775,70.68625,70.426625,70.177875,69.93925,69.709875,69.489 +Offshore Wind - Class 3/Conservative,90.520875,90.02725,89.5765,89.16175000000001,88.778,88.421,88.08725000000001,87.774,87.479125,86.648125,85.93575,85.313,84.76037500000001,84.26387500000001,83.92899999999999,83.615875,83.321875,83.04475,82.783,82.53475,82.29887500000001,82.07412500000001,81.85974999999999,81.65462500000001,81.458,81.269375,81.088125,80.91362500000001,80.745375 +Offshore Wind - Class 4/Advanced,90.50575,84.832,81.45925,79.093,77.28675,75.83487500000001,74.62625,73.594375,72.6965,71.49074999999999,70.4705,69.58875,68.81412499999999,68.1245,67.66275,67.23349999999999,66.8325,66.4565,66.102875,65.76925,65.4535,65.154,64.86925000000001,64.597875,64.338875,64.091125,63.85375,63.626125,63.40725 +Offshore Wind - Class 4/Moderate,90.50575,87.488125,85.33099999999999,83.66199999999999,82.3065,81.16837500000001,80.18974999999999,79.332875,78.571875,77.421125,76.441,75.589,74.8365,74.163625,73.711375,73.28975,72.89475,72.52362500000001,72.173625,71.8425,71.528625,71.23025,70.945875,70.6745,70.414875,70.166125,69.9275,69.698125,69.4775 +Offshore Wind - Class 4/Conservative,90.50575,90.01225,89.5615,89.146875,88.76312499999999,88.406125,88.07249999999999,87.75937499999999,87.46449999999999,86.633625,85.921375,85.29875000000001,84.74612499999999,84.24975,83.915,83.601875,83.307875,83.03087500000001,82.769125,82.521,82.28512500000001,82.06049999999999,81.846,81.64087500000001,81.44437500000001,81.255875,81.0745,80.9,80.731875 +Offshore Wind - Class 5/Advanced,91.497125,85.76124999999999,82.35150000000002,79.959375,78.133375,76.6655,75.443625,74.40050000000001,73.49275,72.273875,71.2425,70.351,69.567875,68.870625,68.403875,67.969875,67.5645,67.1845,66.827,66.48962499999999,66.1705,65.867625,65.57975,65.3055,65.043625,64.793125,64.55325,64.323,64.101875 +Offshore Wind - Class 5/Moderate,91.497125,88.44637499999999,86.265625,84.578375,83.208,82.0575,81.06812500000001,80.201875,79.4325,78.269125,77.27825,76.416875,75.65625,74.976,74.51875,74.0925,73.69325,73.318,72.964125,72.62950000000001,72.312125,72.010375,71.723,71.448625,71.186125,70.93475,70.6935,70.461625,70.2385 +Offshore Wind - Class 5/Conservative,91.497125,90.998125,90.54249999999999,90.123375,89.735375,89.3745,89.03712499999999,88.720625,88.4225,87.58262500000001,86.8625,86.233125,85.674375,85.172625,84.834125,84.517625,84.220375,83.94037499999999,83.67575000000001,83.42487500000001,83.186375,82.95925,82.7425,82.535125,82.3365,82.145875,81.962625,81.78625,81.61612500000001 +Offshore Wind - Class 6/Advanced,90.82724999999999,85.133375,81.748625,79.374,77.56125,76.104125,74.89125,73.85575,72.95474999999999,71.74475,70.720875,69.836,69.0585,68.3665,67.903125,67.47225,67.069875,66.692625,66.33775,66.002875,65.686,65.3855,65.099625,64.827375,64.567375,64.31875,64.080625,63.852125,63.6325 +Offshore Wind - Class 6/Moderate,90.82724999999999,87.798875,85.634,83.95925,82.59875,81.456625,80.474625,79.61475,78.851,77.696125,76.71249999999999,75.8575,75.102375,74.427,73.97325000000001,73.55000000000001,73.15375,72.78125,72.43,72.09774999999999,71.782625,71.48325,71.197875,70.9255,70.66499999999999,70.415375,70.175875,69.94575,69.72425 +Offshore Wind - Class 6/Conservative,90.82724999999999,90.33200000000001,89.879625,89.46350000000001,89.07849999999999,88.720125,88.38525000000001,88.07112500000001,87.775125,86.941375,86.22662500000001,85.60175,85.047125,84.549,84.21300000000001,83.898875,83.60374999999999,83.32587500000001,83.06312500000001,82.814,82.57737499999999,82.351875,82.13675,81.93087500000001,81.73375,81.544375,81.36250000000001,81.187375,81.01862499999999 +Offshore Wind - Class 7/Advanced,91.0155,85.309875,81.91812499999999,79.538625,77.722125,76.262,75.046625,74.009,73.106,71.8935,70.8675,69.98075,69.20175,68.50825,68.043875,67.612125,67.209,66.830875,66.47525,66.13974999999999,65.82225,65.521,65.234625,64.96175,64.70125,64.452125,64.21350000000001,63.984500000000004,63.7645 +Offshore Wind - Class 7/Moderate,91.0155,87.981,85.81162499999999,84.13325,82.770125,81.625625,80.6415,79.779875,79.0145,77.85725000000001,76.87162500000001,76.01474999999999,75.25812499999999,74.58137500000001,74.12662499999999,73.7025,73.305375,72.932125,72.58012500000001,72.24725000000001,71.9315,71.6315,71.3455,71.072625,70.8115,70.561375,70.321375,70.09075,69.868875 +Offshore Wind - Class 7/Conservative,91.0155,90.51925,90.066,89.649125,89.263125,88.904125,88.568625,88.25375,87.957125,87.121625,86.405375,85.77925,85.2235,84.724375,84.38762499999999,84.07287500000001,83.77725,83.498625,83.235375,82.98575,82.74862499999999,82.52274999999999,82.30712499999998,82.100875,81.90325,81.71350000000001,81.53125,81.35575,81.18662499999999 diff --git a/tests/data/Fixed_Offshore_Wind/R&D/TechLife/df_gcc.csv b/tests/data/Fixed_Offshore_Wind/R&D/TechLife/df_gcc.csv new file mode 100644 index 0000000..d9068d0 --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/R&D/TechLife/df_gcc.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,1084.6748,1011.5737,968.1176,937.6309,846.6146,760.3665,677.2534,663.9593,652.3908,636.8558,623.7108,612.3499,602.3685,593.4836,587.5348,582.003,576.8368,571.9935,567.4373,563.1382,559.0702,555.2112,551.5421,548.0461,544.7085,541.5166,538.4588,535.525,532.7062 +Offshore Wind - Class 1/Moderate,1234.5893,1201.4402,1177.7435,1159.41,1144.5186,1132.0167,1050.7188,970.758,891.8496,808.6611,727.3459,717.986,709.7201,702.3283,697.3608,692.7283,688.3901,684.3126,680.4676,676.831,673.3825,670.1043,666.9811,663.9995,661.1479,658.4158,655.7941,653.2745,650.8499 +Offshore Wind - Class 1/Conservative,1499.1441,1494.0767,1489.4483,1485.1908,1481.2505,1477.5845,1474.1581,1470.9427,1365.0321,1253.6184,1143.4223,1034.1461,925.5892,817.6094,814.1717,810.9567,807.9381,805.0939,802.4055,799.8571,797.4354,795.1286,792.9266,790.8206,788.8027,786.8661,785.0047,783.213,781.486 +Offshore Wind - Class 2/Advanced,998.0205,930.7594,890.775,862.7239,778.9788,699.621,623.1478,610.9158,600.2715,585.9776,573.8828,563.4295,554.2455,546.0704,540.5969,535.507,530.7535,526.2971,522.105,518.1492,514.4063,510.8556,507.4796,504.2628,501.1919,498.255,495.4415,492.7421,490.1484 +Offshore Wind - Class 2/Moderate,1135.9583,1105.4575,1083.654,1066.7851,1053.0833,1041.5803,966.7772,893.2044,820.6001,744.0574,669.2385,660.6263,653.0208,646.2195,641.6489,637.3864,633.3948,629.6431,626.1052,622.7592,619.5862,616.5698,613.6962,610.9528,608.329,605.8152,603.4029,601.0846,598.8537 +Offshore Wind - Class 2/Conservative,1379.3779,1374.7154,1370.4568,1366.5394,1362.9138,1359.5407,1356.3881,1353.4296,1255.9801,1153.4673,1052.0746,951.5285,851.6441,752.2909,749.1278,746.1696,743.3922,740.7752,738.3015,735.9568,733.7285,731.606,729.58,727.6422,725.7855,724.0036,722.2909,720.6423,719.0534 +Offshore Wind - Class 3/Advanced,1099.023,1024.9548,980.924,950.0339,857.8136,770.4247,686.2122,672.7422,661.0207,645.2802,631.9613,620.4501,610.3367,601.3343,595.3068,589.7018,584.4672,579.5598,574.9434,570.5874,566.4656,562.5556,558.8379,555.2957,551.914,548.6798,545.5816,542.609,539.7528 +Offshore Wind - Class 3/Moderate,1250.9205,1217.3329,1193.3228,1174.7467,1159.6583,1146.9911,1064.6178,983.5992,903.6471,819.3581,736.9673,727.4835,719.1083,711.6187,706.5856,701.8917,697.4961,693.3647,689.4688,685.7842,682.29,678.9685,675.8039,672.783,669.8936,667.1254,664.469,661.9161,659.4594 +Offshore Wind - Class 3/Conservative,1518.9749,1513.8404,1509.1509,1504.837,1500.8445,1497.1301,1493.6584,1490.4005,1383.0888,1270.2014,1158.5475,1047.8259,937.8329,828.4248,824.9416,821.6841,818.6256,815.7437,813.0197,810.4377,807.9839,805.6466,803.4155,801.2816,799.2371,797.2748,795.3888,793.5734,791.8236 +Offshore Wind - Class 4/Advanced,1214.6721,1132.8098,1084.1456,1050.0051,948.0805,851.4957,758.4216,743.5341,730.5792,713.1824,698.462,685.7394,674.5618,664.6121,657.9503,651.7555,645.9701,640.5463,635.4442,630.6297,626.0742,621.7528,617.6439,613.7289,609.9913,606.4168,602.9925,599.7071,596.5505 +Offshore Wind - Class 4/Moderate,1382.5536,1345.4316,1318.895,1298.3641,1281.688,1267.6878,1176.6465,1087.1024,998.737,905.5783,814.5176,804.0359,794.7794,786.5016,780.9389,775.7511,770.8929,766.3268,762.0209,757.9486,754.0867,750.4156,746.9181,743.5792,740.3858,737.3263,734.3903,731.5689,728.8536 +Offshore Wind - Class 4/Conservative,1678.8151,1673.1403,1667.9573,1663.1895,1658.7769,1654.6716,1650.8346,1647.2338,1528.6298,1403.8634,1280.4603,1158.0875,1036.5201,915.5991,911.7494,908.1491,904.7687,901.5836,898.573,895.7192,893.0073,890.424,887.9581,885.5997,883.34,881.1713,879.0867,877.0803,875.1464 +Offshore Wind - Class 5/Advanced,1403.7543,1309.149,1252.9094,1213.4544,1095.6637,984.044,876.4815,859.2766,844.3051,824.2001,807.1882,792.4853,779.5676,768.0691,760.3703,753.2113,746.5253,740.2572,734.3608,728.7969,723.5322,718.5381,713.7896,709.2651,704.9458,700.8149,696.8576,693.0607,689.4127 +Offshore Wind - Class 5/Moderate,1597.7692,1554.8686,1524.2011,1500.4743,1481.2023,1465.0228,1359.8095,1256.3265,1154.2056,1046.5454,941.3097,929.1963,918.499,908.9326,902.5039,896.5086,890.8942,885.6173,880.6411,875.9348,871.4718,867.2293,863.1873,859.3287,855.6382,852.1024,848.7094,845.4487,842.3108 +Offshore Wind - Class 5/Conservative,1940.1483,1933.5902,1927.6003,1922.0903,1916.9909,1912.2465,1907.8122,1903.6509,1766.5844,1622.3962,1479.7835,1338.3616,1197.8703,1058.1261,1053.6771,1049.5164,1045.6098,1041.9289,1038.4496,1035.1516,1032.0175,1029.0321,1026.1824,1023.4568,1020.8453,1018.339,1015.93,1013.6112,1011.3763 +Offshore Wind - Class 6/Advanced,1342.4978,1252.0208,1198.2354,1160.5021,1047.8515,941.1026,838.2339,821.7798,807.4616,788.234,771.9645,757.9031,745.5491,734.5524,727.1896,720.3429,713.9487,707.9541,702.315,696.9939,691.959,687.1828,682.6415,678.3145,674.1836,670.233,666.4483,662.8172,659.3283 +Offshore Wind - Class 6/Moderate,1528.0463,1487.0178,1457.6886,1434.9972,1416.5662,1401.0927,1300.4706,1201.5034,1103.8389,1000.8767,900.2332,888.6484,878.4178,869.269,863.1208,857.3871,852.0177,846.971,842.2121,837.7111,833.4429,829.3855,825.5199,821.8296,818.3002,814.9187,811.6738,808.5554,805.5544 +Offshore Wind - Class 6/Conservative,1855.4848,1849.2129,1843.4844,1838.2149,1833.3379,1828.8006,1824.5598,1820.5801,1689.4949,1551.5987,1415.2093,1279.9587,1145.5981,1011.952,1007.6971,1003.718,999.9819,996.4616,993.1341,989.9801,986.9827,984.1276,981.4022,978.7956,976.2981,973.9012,971.5973,969.3797,967.2423 +Offshore Wind - Class 7/Advanced,1477.7456,1378.1536,1318.9497,1277.415,1153.4156,1035.9125,922.6804,904.5687,888.808,867.6433,849.7348,834.2568,820.6583,808.5537,800.4491,792.9127,785.8743,779.2758,773.0686,767.2115,761.6693,756.4119,751.4131,746.6502,742.1032,737.7545,733.5886,729.5917,725.7513 +Offshore Wind - Class 7/Moderate,1681.9869,1636.825,1604.5411,1579.5637,1559.2758,1542.2435,1431.4844,1322.5469,1215.0433,1101.7083,990.9257,978.1739,966.9126,956.8421,950.0745,943.7631,937.8528,932.2977,927.0593,922.105,917.4067,912.9405,908.6855,904.6235,900.7385,897.0163,893.4445,890.012,886.7086 +Offshore Wind - Class 7/Conservative,2042.4126,2035.5089,2029.2032,2023.4028,2018.0346,2013.0401,2008.3721,2003.9915,1859.7003,1707.912,1557.7822,1408.906,1261.0095,1113.8995,1109.216,1104.8359,1100.7234,1096.8485,1093.1858,1089.714,1086.4147,1083.2719,1080.272,1077.4027,1074.6536,1072.0152,1069.4793,1067.0382,1064.6855 diff --git a/tests/data/Fixed_Offshore_Wind/R&D/TechLife/df_lcoe.csv b/tests/data/Fixed_Offshore_Wind/R&D/TechLife/df_lcoe.csv new file mode 100644 index 0000000..bedff3f --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/R&D/TechLife/df_lcoe.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,103.40317651354756,93.83552332547741,88.38416017922718,84.68012161423933,77.14512207651676,70.26246556690451,63.83493200218667,62.371793297517186,61.119269551259265,59.444109522265805,58.047423377340834,56.847905060619134,55.7961322903013,54.875937924242514,54.25999214175378,53.68163573751737,53.15658739073624,52.660333920666694,52.18977615591292,51.76187369220304,51.344651093817355,50.955702663160864,50.58355269932716,50.23620015653551,49.89338196698751,49.5821776329635,49.27338216952091,48.97552322430973,48.696963592188766 +Offshore Wind - Class 1/Moderate,114.64277447823692,110.26843605207448,107.17467377121368,104.83154688589475,102.94620582856926,101.36552497904235,94.93759163414131,88.69251450397302,82.59834692215561,76.04503255897754,69.75834888242713,68.69565040491996,67.76718306947242,66.93707649058867,66.38653324626279,65.86826604726527,65.39153082866716,64.92674805364868,64.5103754477146,64.10101785789969,63.722551004411216,63.36031552296506,63.02551998078098,62.69161262336864,62.38258418527363,62.084919700486424,61.79775093688678,61.52028321453995,61.26401837997586 +Offshore Wind - Class 1/Conservative,134.47735921889574,133.80573968350197,133.17908336715539,132.61867354024565,132.11869828751352,131.61857783367836,131.17082156649968,130.74451588437614,122.71178430551302,113.98175123984052,105.42953172095388,97.01968713091945,88.74534034744399,80.54793276124373,80.14661961991082,79.76759104437512,79.40824923920212,79.08290995507494,78.77307286392417,78.4771648535127,78.19387263311494,77.92204842432068,77.66065868949272,77.42503354968763,77.18199514522918,76.96314233429182,76.7516952513619,76.54715617790619,76.34901069317019 +Offshore Wind - Class 2/Advanced,106.01405177298092,96.19879214096234,90.62623298835253,86.82470013159153,79.10557913141753,72.07670567539827,65.50269270407097,64.00267674108171,62.7078687600933,61.00120396781065,59.56979653079143,58.33017355121486,57.266279750484244,56.315573656810216,55.67926152771845,55.09253206581743,54.550348179553495,54.04850674960882,53.572815032316036,53.12061238143435,52.69997366610814,52.29829459077495,51.91389299291383,51.555403729105606,51.21121199213105,50.89014088810694,50.571197280992386,50.273300068817235,49.985726797890855 +Offshore Wind - Class 2/Moderate,117.49568950297652,113.01189172785763,109.85340116381433,107.4488237448314,105.49552008573006,103.90278278752436,97.29668513327927,90.92227281911892,84.70196181635406,78.00532080101459,71.58305386365147,70.48468437321498,69.52540724959758,68.68221202332577,68.1135412540072,67.57803230611043,67.08579308197058,66.61921822650528,66.18943092808139,65.78003162790098,65.38906654867124,65.01482270077555,64.65582895604554,64.3241415914059,64.00508926302182,63.69772299329296,63.4142339651626,63.12756378834895,62.850148842578676 +Offshore Wind - Class 2/Conservative,137.7574026386379,137.06152536265486,136.44204914659454,135.8613736158877,135.3139577666779,134.82514164681385,134.36134238026716,133.9490747763089,125.70969957244307,116.80386329751826,108.0550222580837,99.47618793229994,91.01527873724973,82.63410727830549,82.21963694346161,81.82800352536498,81.47437438829604,81.120824912188,80.80096778423605,80.51294726303242,80.22025893807148,79.9393580674789,79.68652750167739,79.42614173600404,79.19201354144016,78.96611668248077,78.74783273076154,78.5366447673733,78.33206116672389 +Offshore Wind - Class 3/Advanced,108.6767671785382,98.60418018454327,92.89787240353918,88.9859671098618,81.05436376661515,73.81130962886736,67.02053665744171,65.48460864429816,64.15867332392469,62.410908769520724,60.93271184478549,59.67539056111541,58.57404180004419,57.60053894809555,56.9602414693302,56.35926063003215,55.803898655712395,55.278895851533356,54.79176517476174,54.32868310844318,53.897872357973945,53.48650022020648,53.092862717326504,52.725685725958755,52.37316290404589,52.0442911872859,51.71764875609438,51.41253360463674,51.11797468650783 +Offshore Wind - Class 3/Moderate,120.53949971586692,115.92443141973561,112.69197283487777,110.23090393671558,108.25493218115861,106.60130710728096,99.7895592308201,93.21494494352262,86.79823193732322,79.89407101591772,73.25538542956205,72.14671647284591,71.16489096909069,70.30181660575016,69.70521226394418,69.17168897798348,68.66781212318085,68.19025024893195,67.73618100027308,67.31723571729322,66.91713327956954,66.53415904281538,66.18048818088617,65.84093188907978,65.51434318560045,65.19969388740037,64.89609788655122,64.60271912887605,64.33206653253986 +Offshore Wind - Class 3/Conservative,141.47373290100256,140.76143364993342,140.12736493309464,139.53298498705576,138.97268458495537,138.4723578407175,137.9975779599724,137.5755387540014,129.06645969575803,119.8489497283867,110.84484567584255,101.98854169989326,93.23274381139527,84.5808652446624,84.15683184250244,83.77443030750169,83.39442106743772,83.05078330225669,82.72348653296551,82.41081216610297,82.11140720680183,81.84174005588427,81.56534203157848,81.31657291937768,81.0594222242907,80.82829854737228,80.60499731028987,80.3889323162925,80.17959251290318 +Offshore Wind - Class 4/Advanced,114.24838110521867,103.67315607781485,97.6392159360819,93.55175013191412,85.11974353541112,77.41502297516234,70.20299455717144,68.59091618558783,67.2127609302768,65.36447400048014,63.81273914719288,62.492734736046714,61.33644698144766,60.31433750813546,59.63021338628464,58.99937853866747,58.416320679079476,57.86518869318631,57.353747438673736,56.86762212934644,56.41527860848558,55.9834051657535,55.57015208743075,55.184598533943195,54.81448421861797,54.45854986064112,54.12616713369733,53.805788041763016,53.49648558262602 +Offshore Wind - Class 4/Moderate,126.90319227137397,122.06197386135848,118.67068539967575,116.0635321803197,113.99067790892346,112.25588396262387,105.01431236136433,98.021740726631,91.19507456394497,83.83983402811059,76.79868100693021,75.6202363694469,74.6064114420499,73.68591005163782,73.07561264465832,72.50099116979244,71.97262141666842,71.47190822653859,70.99585436251398,70.5564890521087,70.13696709822983,69.7354234081679,69.36449676436098,69.00841264924702,68.6518263956897,68.32194563423903,68.01759724526241,67.70996849620815,67.42613837543686 +Offshore Wind - Class 4/Conservative,149.23521277575261,148.48811014191514,147.82300240690753,147.1995631862773,146.61184633276952,146.08700569500212,145.58900055890757,145.11464533687464,136.07628225322705,126.26349860464973,116.67479859510756,107.21812028329768,97.91358539417944,88.69499646202566,88.25059996427139,87.83076576550378,87.4514768348935,87.07254160086875,86.7295601336246,86.4019484166787,86.10673807951369,85.80559397151623,85.5159726912103,85.2552329363402,85.00409894117016,84.74366763771036,84.5096096310058,84.28317578443647,84.0638282315039 +Offshore Wind - Class 5/Advanced,122.31674512690603,110.98305535160215,104.54385828818047,100.13629420311594,91.08308445914793,82.7919815384588,75.03092627519108,73.29552806315105,71.81251850454879,69.83817276593287,68.18245591858212,66.76227647111853,65.51838654149418,64.43205855754218,63.696109436013444,63.03028586896406,62.40315971319786,61.81031917001058,61.26030167713064,60.749582045848925,60.263133116542974,59.798609369113656,59.35408648737088,58.939557331399484,58.541563268768826,58.17033609704586,57.81301302486293,57.457120808624865,57.12464614473925 +Offshore Wind - Class 5/Moderate,135.96949469987382,130.78086022698892,127.15477111461311,124.37264200756894,122.139381204353,120.2705787721266,112.48640059748553,104.94596307082189,97.58493787054958,89.69499840766248,82.08516271446285,80.83576827651711,79.74639099610286,78.75698199731805,78.10117911309025,77.5000862057043,76.93232969313868,76.3941707494562,75.89851722678983,75.41043486168665,74.97548635391192,74.54383726307165,74.14541274398472,73.74731163596985,73.37940430777032,73.04031973383955,72.69818740834477,72.36755540126478,72.06274957211477 +Offshore Wind - Class 5/Conservative,160.06257982323848,159.25742430189297,158.54107354073116,157.86933247806755,157.27109292013563,156.70571538443482,156.16904105378356,155.65773345361944,145.90740662530177,135.32345244927194,124.98218499361708,114.80889396197291,104.7496345024802,94.82974646582429,94.35230841347854,93.90119999147954,93.4939767739193,93.10722264799024,92.7387699392199,92.38677075004979,92.04963958414056,91.72606006028552,91.43499311039473,91.15508354619635,90.86545732802337,90.60537852098241,90.35406289805076,90.1108853587907,89.87524664194508 +Offshore Wind - Class 6/Advanced,151.57914245388108,137.5415054757264,129.57908184109573,124.12518401747624,112.92394234329005,102.71277912685092,93.11155467065741,90.97949338781032,89.13279475846593,86.68837259445581,84.63587013503847,82.86789330877194,81.34900052644272,79.9967324167511,79.07628794298193,78.25179337697593,77.47525410000767,76.74115818604872,76.06440172119738,75.42118116043825,74.80819856188074,74.24157684157879,73.69949920911166,73.17992895321659,72.69941203798436,72.21922916906414,71.77476521810102,71.34623393013428,70.93247091630786 +Offshore Wind - Class 6/Moderate,168.40051928877315,162.00473722506405,157.5007642417297,154.0664306701488,151.27316630428544,149.0014890378553,139.38479116740885,130.05115721816006,120.98486175377504,111.22693677477008,101.85387667936533,100.30910072976889,98.94732845207037,97.73646536287318,96.93566974374956,96.15583188499721,95.46982702481276,94.7944921317495,94.1775754819088,93.58982927333297,93.02842687990695,92.51597769530541,92.00013614411034,91.52893515619213,91.0757767024326,90.63921693856,90.21802862504043,89.81108824452156,89.41736520029232 +Offshore Wind - Class 6/Conservative,198.085303511816,197.12665867222313,196.23343761688244,195.39561422884316,194.6611548911612,193.9117209795076,193.25369721515344,192.682197805657,180.6282064332926,167.5680429084793,154.829055104627,142.2645445591211,129.88190789342104,117.6497216663292,117.06178958739874,116.50648298707574,115.97987873656687,115.51155914448958,115.0657898435431,114.60796474784725,114.20104520001867,113.81078637155835,113.43580717512317,113.07474850852553,112.75830661907018,112.4218010506707,112.09631365381182,111.81241510947115,111.50647426325375 +Offshore Wind - Class 7/Advanced,207.27487203177816,188.12046876290154,177.1772424361006,169.72963233773453,154.277382773427,140.21700413866765,126.9770050181829,124.05379230774798,121.54059293678205,118.20284403733176,115.38887078146716,112.98218815491998,110.90425804845528,109.02596852526973,107.80063753568298,106.65059598404252,105.60212477826313,104.61135606386507,103.67211812875085,102.81338065086754,101.96162132576174,101.18122816926895,100.43460357678974,99.75189902362303,99.06409523807945,98.43490184902826,97.82925527743708,97.2453723291569,96.681709007605 +Offshore Wind - Class 7/Moderate,230.53019520292176,221.75553255389153,215.5952487352002,210.92782694545394,207.11266987949128,204.00533126251526,190.75541857193193,177.90615136953608,165.38696167366115,151.91529089484433,138.9961050715232,136.8694786909532,135.00466453556695,133.35715047186085,132.255456822636,131.21828937260364,130.237996967807,129.35387376509036,128.46873387016404,127.66914733092793,126.90548634530958,126.21893543571655,125.51734725626426,124.88691969688244,124.23730749724523,123.65413556855917,123.09181424575192,122.50590918035053,121.98109544681712 +Offshore Wind - Class 7/Conservative,271.56900182434714,270.2657309306486,269.0517297951389,267.91332881308534,266.8396439509868,265.9214950780064,264.95277526229955,264.1259251170608,247.502206434658,229.57148295261567,211.94452552734612,194.56182299130535,177.4486033661073,160.55723432934795,159.77228823089519,159.0317177638089,158.33020397290286,157.66341463535724,157.02777022588305,156.42007333961024,155.83774526256357,155.33549626464767,154.79695858559782,154.33431319172703,153.88899170664206,153.403336835444,152.98896731498272,152.58827589623044,152.20035114785992 diff --git a/tests/data/Fixed_Offshore_Wind/R&D/TechLife/df_occ.csv b/tests/data/Fixed_Offshore_Wind/R&D/TechLife/df_occ.csv new file mode 100644 index 0000000..045f8f4 --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/R&D/TechLife/df_occ.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,3842.3701,3583.4153,3429.4759,3321.4792,2999.0614,2693.5348,2399.1137,2352.0203,2311.0401,2256.0086,2209.4435,2169.1984,2133.8401,2102.3662,2081.2931,2061.6972,2043.3962,2026.2391,2010.0994,1994.87,1980.4595,1966.7894,1953.7918,1941.4075,1929.5845,1918.2773,1907.4453,1897.0526,1887.0671 +Offshore Wind - Class 1/Moderate,4373.4293,4256.0015,4172.0581,4107.113,4054.3614,4010.0748,3722.0837,3438.8291,3159.3029,2864.6143,2576.5622,2543.4053,2514.1243,2487.9392,2470.3425,2453.932,2438.5643,2424.1202,2410.4995,2397.6174,2385.4012,2373.7884,2362.7248,2352.1629,2342.0612,2332.383,2323.0957,2314.1705,2305.5813 +Offshore Wind - Class 1/Conservative,5310.5928,5292.6419,5276.2463,5261.1643,5247.2061,5234.2197,5222.0821,5210.6919,4835.5121,4440.8387,4050.4779,3663.3763,3278.8224,2896.3131,2884.1352,2872.7465,2862.0533,2851.9778,2842.4543,2833.4271,2824.8483,2816.6767,2808.8763,2801.4159,2794.2678,2787.4076,2780.8136,2774.4665,2768.3491 +Offshore Wind - Class 2/Advanced,3835.3896,3576.9052,3423.2455,3315.445,2993.6129,2688.6414,2394.7552,2347.7473,2306.8416,2251.91,2205.4296,2165.2576,2129.9635,2098.5468,2077.512,2057.9517,2039.6839,2022.558,2006.4476,1991.2459,1976.8616,1963.2163,1950.2423,1937.8805,1926.079,1914.7923,1903.98,1893.6062,1883.6388 +Offshore Wind - Class 2/Moderate,4365.4841,4248.2695,4164.4787,4099.6515,4046.9958,4002.7896,3715.3218,3432.5817,3153.5634,2859.4101,2571.8813,2538.7847,2509.5568,2483.4194,2465.8546,2449.4739,2434.1341,2419.7162,2406.1203,2393.2616,2381.0676,2369.4759,2358.4324,2347.8897,2337.8063,2328.1457,2318.8753,2309.9663,2301.3928 +Offshore Wind - Class 2/Conservative,5300.945,5283.0267,5266.6609,5251.6063,5237.6734,5224.7107,5212.5951,5201.2255,4826.7274,4432.7709,4043.1193,3656.721,3272.8657,2891.0513,2878.8956,2867.5275,2856.8538,2846.7966,2837.2904,2828.2796,2819.7164,2811.5596,2803.7734,2796.3265,2789.1914,2782.3436,2775.7617,2769.4261,2763.3198 +Offshore Wind - Class 3/Advanced,3919.2247,3655.0904,3498.0719,3387.915,3059.0483,2747.4105,2447.1005,2399.0651,2357.2652,2301.133,2253.6366,2212.5865,2176.5209,2144.4175,2122.9229,2102.935,2084.268,2066.7677,2050.3052,2034.7712,2020.0724,2006.1289,1992.8713,1980.2393,1968.1799,1956.6464,1945.5978,1934.9972,1924.812 +Offshore Wind - Class 3/Moderate,4460.9062,4341.1295,4255.5072,4189.263,4135.4563,4090.2838,3796.5324,3507.6122,3222.495,2921.912,2628.0983,2594.2782,2564.4115,2537.7027,2519.7541,2503.0153,2487.3402,2472.6071,2458.714,2445.5743,2433.1137,2421.2687,2409.9837,2399.2106,2388.9068,2379.035,2369.562,2360.4583,2351.6973 +Offshore Wind - Class 3/Conservative,5416.8147,5398.5047,5381.7812,5366.3976,5352.1601,5338.914,5326.5336,5314.9155,4932.2315,4529.6638,4131.4951,3736.6508,3344.405,2954.2448,2941.8234,2930.2068,2919.2998,2909.0227,2899.3088,2890.101,2881.3506,2873.0155,2865.0592,2857.4495,2850.1584,2843.161,2836.4351,2829.9611,2823.7213 +Offshore Wind - Class 4/Advanced,4175.3368,3893.9419,3726.6627,3609.3073,3258.9499,2926.9473,2607.0127,2555.8384,2511.307,2451.5066,2400.9064,2357.1738,2318.7514,2284.5501,2261.6509,2240.3569,2220.47,2201.8262,2184.2878,2167.7387,2152.0794,2137.2247,2123.1008,2109.6433,2096.7958,2084.5087,2072.738,2061.4447,2050.5939 +Offshore Wind - Class 4/Moderate,4752.4159,4624.8121,4533.5946,4463.0214,4405.6986,4357.5743,4044.6269,3736.8264,3433.0774,3112.8521,2799.8383,2763.8082,2731.9898,2703.5356,2684.4141,2666.5814,2649.882,2634.1862,2619.3852,2605.3868,2592.112,2579.4929,2567.4705,2555.9933,2545.0162,2534.4994,2524.4073,2514.7087,2505.3752 +Offshore Wind - Class 4/Conservative,5770.7908,5751.2843,5733.468,5717.079,5701.9112,5687.7995,5674.6101,5662.2328,5254.5412,4825.6667,4401.4786,3980.8321,3562.954,3147.2978,3134.0646,3121.6889,3110.0691,3099.1205,3088.7718,3078.9623,3069.6401,3060.7603,3052.284,3044.1771,3036.4095,3028.9549,3021.7895,3014.8924,3008.2448 +Offshore Wind - Class 5/Advanced,4263.1798,3975.8648,3805.0662,3685.2419,3327.5134,2988.5261,2661.8605,2609.6095,2564.1412,2503.0827,2451.418,2406.7653,2367.5346,2332.6137,2309.2328,2287.4907,2267.1854,2248.1494,2230.2421,2213.3447,2197.356,2182.1888,2167.7677,2154.0271,2140.9093,2128.3637,2116.3454,2104.8145,2093.7354 +Offshore Wind - Class 5/Moderate,4852.3998,4722.1114,4628.9748,4556.9169,4498.3881,4449.2513,4129.7199,3815.4438,3505.3043,3178.3419,2858.7428,2821.9547,2789.4668,2760.4141,2740.8902,2722.6824,2705.6317,2689.6056,2674.4933,2660.2003,2646.6462,2633.7616,2621.4863,2609.7677,2598.5597,2587.8215,2577.5172,2567.6145,2558.0846 +Offshore Wind - Class 5/Conservative,5892.1998,5872.2829,5854.0918,5837.358,5821.8711,5807.4625,5793.9956,5781.3579,5365.0891,4927.1917,4494.0793,4064.583,3637.9134,3213.5123,3200.0008,3187.3647,3175.5005,3164.3215,3153.755,3143.7392,3134.2208,3125.1543,3116.4996,3108.2222,3100.2912,3092.6796,3085.3635,3078.3213,3071.5339 +Offshore Wind - Class 6/Advanced,4118.311,3840.7593,3675.7647,3560.0122,3214.4398,2886.9717,2571.4067,2520.9313,2477.0081,2418.0245,2368.1153,2324.98,2287.0824,2253.3482,2230.7618,2209.7586,2190.1433,2171.7541,2154.4553,2138.1321,2122.6868,2108.035,2094.1039,2080.8302,2068.1582,2056.0389,2044.429,2033.29,2022.5874 +Offshore Wind - Class 6/Moderate,4687.5084,4561.6474,4471.6757,4402.0665,4345.5265,4298.0594,3989.3862,3685.7896,3386.1892,3070.3374,2761.5987,2726.0607,2694.6768,2666.6113,2647.7509,2630.1618,2613.6905,2598.209,2583.6102,2569.803,2556.7095,2544.2627,2532.4045,2521.0841,2510.257,2499.8837,2489.9295,2480.3633,2471.1573 +Offshore Wind - Class 6/Conservative,5691.9745,5672.7345,5655.1615,5638.9964,5624.0357,5610.1167,5597.1074,5584.8992,5182.7758,4759.7588,4341.3641,3926.4628,3514.2919,3104.3126,3091.2602,3079.0536,3067.5925,3056.7934,3046.586,3036.9105,3027.7156,3018.9571,3010.5966,3002.6004,2994.9389,2987.586,2980.5185,2973.7157,2967.1589 +Offshore Wind - Class 7/Advanced,4314.3319,4023.5694,3850.7215,3729.4595,3367.4388,3024.3841,2693.799,2640.921,2594.9072,2533.1161,2480.8315,2435.643,2395.9416,2360.6017,2336.9402,2314.9373,2294.3884,2275.1239,2257.0017,2239.9017,2223.7211,2208.3719,2193.7778,2179.8723,2166.5971,2153.901,2141.7385,2130.0693,2118.8572 +Offshore Wind - Class 7/Moderate,4910.6216,4778.77,4684.5158,4611.5934,4552.3623,4502.6359,4179.2706,3861.2236,3547.363,3216.4775,2893.0436,2855.8141,2822.9364,2793.5351,2773.777,2755.3507,2738.0953,2721.877,2706.5833,2692.1189,2678.4022,2665.363,2652.9404,2641.0812,2629.7387,2618.8717,2608.4437,2598.4222,2588.778 +Offshore Wind - Class 7/Conservative,5962.8977,5942.7419,5924.3324,5907.3979,5891.7251,5877.1437,5863.5152,5850.7259,5429.4625,4986.3109,4548.0017,4113.3522,3681.5631,3252.0698,3238.3962,3225.6085,3213.6019,3202.2888,3191.5956,3181.4595,3171.827,3162.6516,3153.8932,3145.5163,3137.4902,3129.7874,3122.3834,3115.2568,3108.3879 diff --git a/tests/data/Fixed_Offshore_Wind/R&D/TechLife/df_tc.csv b/tests/data/Fixed_Offshore_Wind/R&D/TechLife/df_tc.csv new file mode 100644 index 0000000..055bed5 --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/R&D/TechLife/df_tc.csv @@ -0,0 +1,31 @@ +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799 +10 year CRF/Moderate,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799 +10 year CRF/Conservative,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799 +ITC Schedule/*,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541 +PVD/Moderate,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541 +PVD/Conservative,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541 +PFF/Advanced,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125 +PFF/Moderate,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125 +PFF/Conservative,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087 +2/nan,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022 +3/nan,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777 +4/nan,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383 +5/nan,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675 +6/nan,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523 +Year (Moderate)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087 +2/nan,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022 +3/nan,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777 +4/nan,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383 +5/nan,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675 +6/nan,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523 +Year (Conservative)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087 +2/nan,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022 diff --git a/tests/data/Fixed_Offshore_Wind/R&D/TechLife/df_vom.csv b/tests/data/Fixed_Offshore_Wind/R&D/TechLife/df_vom.csv new file mode 100644 index 0000000..90cc094 --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/R&D/TechLife/df_vom.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Fixed_Offshore_Wind/R&D/df_cff.csv b/tests/data/Fixed_Offshore_Wind/R&D/df_cff.csv new file mode 100644 index 0000000..131c998 --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/R&D/df_cff.csv @@ -0,0 +1,4 @@ +Construction Finance Factor,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CFF/Advanced,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348 +CFF/Moderate,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348 +CFF/Conservative,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348 diff --git a/tests/data/Fixed_Offshore_Wind/R&D/df_just_wacc.csv b/tests/data/Fixed_Offshore_Wind/R&D/df_just_wacc.csv new file mode 100644 index 0000000..55043ed --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/R&D/df_just_wacc.csv @@ -0,0 +1,7 @@ +WACC Type,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +WACC Nominal - Advanced,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509 +WACC Nominal - Moderate,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509 +WACC Nominal - Conservative,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509 +WACC Real - Advanced,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936 +WACC Real - Moderate,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936 +WACC Real - Conservative,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936 diff --git a/tests/data/Fixed_Offshore_Wind/R&D/df_wacc.csv b/tests/data/Fixed_Offshore_Wind/R&D/df_wacc.csv new file mode 100644 index 0000000..f1eeab4 --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/R&D/df_wacc.csv @@ -0,0 +1,25 @@ +WACC,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Inflation Rate,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 +Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Calculated Interest Rate Real - Advanced,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Moderate,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Conservative,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Interest During Construction - Nominal,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Rate of Return on Equity Nominal - Advanced,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Rate of Return on Equity Nominal - Moderate,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Rate of Return on Equity Nominal - Conservative,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Calculated Rate of Return on Equity Real - Advanced,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Calculated Rate of Return on Equity Real - Moderate,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Calculated Rate of Return on Equity Real - Conservative,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Debt Fraction - Advanced,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569 +Debt Fraction - Moderate,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569 +Debt Fraction - Conservative,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569 +Tax Rate (Federal and State),0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574 +WACC Nominal - Advanced,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509 +WACC Nominal - Moderate,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509 +WACC Nominal - Conservative,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509 +WACC Real - Advanced,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936 +WACC Real - Moderate,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936 +WACC Real - Conservative,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936 diff --git a/tests/data/Fixed_Offshore_Wind/df_ncf.csv b/tests/data/Fixed_Offshore_Wind/df_ncf.csv new file mode 100644 index 0000000..6b75c07 --- /dev/null +++ b/tests/data/Fixed_Offshore_Wind/df_ncf.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,0.4687,0.4822,0.4903,0.4959,0.5002,0.5037,0.5065,0.509,0.5111,0.514,0.5164,0.5185,0.5204,0.522,0.5231,0.5242,0.5251,0.526,0.5269,0.5276,0.5284,0.5291,0.5298,0.5304,0.5311,0.5316,0.5322,0.5328,0.5333 +Offshore Wind - Class 1/Moderate,0.4687,0.4736,0.4772,0.4799,0.4821,0.484,0.4855,0.4869,0.4882,0.4901,0.4917,0.4931,0.4943,0.4954,0.4961,0.4968,0.4974,0.4981,0.4986,0.4992,0.4997,0.5002,0.5006,0.5011,0.5015,0.5019,0.5023,0.5027,0.503 +Offshore Wind - Class 1/Conservative,0.4687,0.4693,0.4699,0.4704,0.4708,0.4713,0.4717,0.4721,0.4724,0.4734,0.4743,0.4751,0.4757,0.4763,0.4767,0.4771,0.4775,0.4778,0.4781,0.4784,0.4787,0.479,0.4793,0.4795,0.4798,0.48,0.4802,0.4804,0.4806 +Offshore Wind - Class 2/Advanced,0.4501,0.4631,0.4708,0.4762,0.4804,0.4837,0.4864,0.4888,0.4909,0.4936,0.4959,0.498,0.4997,0.5013,0.5024,0.5034,0.5043,0.5051,0.5059,0.5067,0.5074,0.5081,0.5088,0.5094,0.51,0.5105,0.5111,0.5116,0.5121 +Offshore Wind - Class 2/Moderate,0.4501,0.4548,0.4582,0.4608,0.463,0.4647,0.4663,0.4676,0.4688,0.4706,0.4721,0.4735,0.4747,0.4757,0.4764,0.4771,0.4777,0.4783,0.4788,0.4793,0.4798,0.4803,0.4808,0.4812,0.4816,0.482,0.4823,0.4827,0.4831 +Offshore Wind - Class 2/Conservative,0.4501,0.4507,0.4512,0.4517,0.4522,0.4526,0.453,0.4533,0.4537,0.4546,0.4555,0.4562,0.4568,0.4574,0.4578,0.4582,0.4585,0.4589,0.4592,0.4594,0.4597,0.46,0.4602,0.4605,0.4607,0.4609,0.4611,0.4613,0.4615 +Offshore Wind - Class 3/Advanced,0.4523,0.4654,0.4731,0.4786,0.4827,0.486,0.4888,0.4912,0.4933,0.496,0.4984,0.5004,0.5022,0.5038,0.5048,0.5058,0.5067,0.5076,0.5084,0.5092,0.5099,0.5106,0.5113,0.5119,0.5125,0.513,0.5136,0.5141,0.5146 +Offshore Wind - Class 3/Moderate,0.4523,0.4571,0.4605,0.4631,0.4652,0.467,0.4686,0.4699,0.4711,0.4729,0.4745,0.4758,0.477,0.478,0.4788,0.4794,0.48,0.4806,0.4812,0.4817,0.4822,0.4827,0.4831,0.4835,0.4839,0.4843,0.4847,0.4851,0.4854 +Offshore Wind - Class 3/Conservative,0.4523,0.4529,0.4534,0.4539,0.4544,0.4548,0.4552,0.4555,0.4559,0.4569,0.4577,0.4584,0.4591,0.4597,0.4601,0.4604,0.4608,0.4611,0.4614,0.4617,0.462,0.4622,0.4625,0.4627,0.463,0.4632,0.4634,0.4636,0.4638 +Offshore Wind - Class 4/Advanced,0.4554,0.4685,0.4764,0.4818,0.486,0.4894,0.4922,0.4946,0.4966,0.4994,0.5018,0.5038,0.5056,0.5072,0.5083,0.5093,0.5102,0.5111,0.5119,0.5127,0.5134,0.5141,0.5148,0.5154,0.516,0.5166,0.5171,0.5176,0.5181 +Offshore Wind - Class 4/Moderate,0.4554,0.4602,0.4636,0.4663,0.4684,0.4702,0.4718,0.4731,0.4743,0.4762,0.4777,0.4791,0.4802,0.4813,0.482,0.4827,0.4833,0.4839,0.4845,0.485,0.4855,0.486,0.4864,0.4868,0.4873,0.4877,0.488,0.4884,0.4887 +Offshore Wind - Class 4/Conservative,0.4554,0.456,0.4565,0.457,0.4575,0.4579,0.4583,0.4587,0.459,0.46,0.4608,0.4616,0.4622,0.4628,0.4632,0.4636,0.4639,0.4643,0.4646,0.4649,0.4651,0.4654,0.4657,0.4659,0.4661,0.4664,0.4666,0.4668,0.467 +Offshore Wind - Class 5/Advanced,0.4438,0.4566,0.4642,0.4696,0.4736,0.4769,0.4796,0.482,0.484,0.4867,0.489,0.491,0.4928,0.4943,0.4954,0.4963,0.4972,0.4981,0.4989,0.4996,0.5003,0.501,0.5017,0.5023,0.5029,0.5034,0.5039,0.5045,0.505 +Offshore Wind - Class 5/Moderate,0.4438,0.4485,0.4518,0.4544,0.4565,0.4583,0.4598,0.4611,0.4623,0.464,0.4656,0.4669,0.468,0.4691,0.4698,0.4704,0.471,0.4716,0.4721,0.4727,0.4731,0.4736,0.474,0.4745,0.4749,0.4752,0.4756,0.476,0.4763 +Offshore Wind - Class 5/Conservative,0.4438,0.4444,0.4449,0.4454,0.4458,0.4462,0.4466,0.447,0.4473,0.4483,0.4491,0.4498,0.4505,0.451,0.4514,0.4518,0.4521,0.4524,0.4527,0.453,0.4533,0.4536,0.4538,0.454,0.4543,0.4545,0.4547,0.4549,0.4551 +Offshore Wind - Class 6/Advanced,0.3471,0.3571,0.363,0.3672,0.3704,0.3729,0.3751,0.3769,0.3785,0.3806,0.3824,0.384,0.3853,0.3865,0.3874,0.3881,0.3888,0.3895,0.3901,0.3907,0.3913,0.3918,0.3923,0.3928,0.3932,0.3937,0.3941,0.3945,0.3949 +Offshore Wind - Class 6/Moderate,0.3471,0.3507,0.3533,0.3553,0.357,0.3583,0.3595,0.3606,0.3615,0.3629,0.3641,0.3651,0.366,0.3668,0.3673,0.3679,0.3683,0.3688,0.3692,0.3696,0.37,0.3703,0.3707,0.371,0.3713,0.3716,0.3719,0.3722,0.3725 +Offshore Wind - Class 6/Conservative,0.3471,0.3475,0.3479,0.3483,0.3486,0.349,0.3493,0.3495,0.3498,0.3506,0.3512,0.3518,0.3523,0.3527,0.353,0.3533,0.3536,0.3538,0.354,0.3543,0.3545,0.3547,0.3549,0.3551,0.3552,0.3554,0.3556,0.3557,0.3559 +Offshore Wind - Class 7/Advanced,0.2663,0.2739,0.2785,0.2817,0.2842,0.2861,0.2878,0.2892,0.2904,0.292,0.2934,0.2946,0.2956,0.2966,0.2972,0.2978,0.2983,0.2988,0.2993,0.2997,0.3002,0.3006,0.301,0.3013,0.3017,0.302,0.3023,0.3026,0.3029 +Offshore Wind - Class 7/Moderate,0.2663,0.2691,0.2711,0.2726,0.2739,0.2749,0.2758,0.2766,0.2773,0.2784,0.2793,0.2801,0.2808,0.2814,0.2818,0.2822,0.2826,0.2829,0.2833,0.2836,0.2839,0.2841,0.2844,0.2846,0.2849,0.2851,0.2853,0.2856,0.2858 +Offshore Wind - Class 7/Conservative,0.2663,0.2666,0.2669,0.2672,0.2675,0.2677,0.268,0.2682,0.2684,0.2689,0.2694,0.2699,0.2703,0.2706,0.2708,0.271,0.2712,0.2714,0.2716,0.2718,0.272,0.2721,0.2723,0.2724,0.2725,0.2727,0.2728,0.2729,0.273 diff --git a/tests/data/Floating_Offshore_Wind/Market/20/df_capex.csv b/tests/data/Floating_Offshore_Wind/Market/20/df_capex.csv new file mode 100644 index 0000000..48aaa3e --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/Market/20/df_capex.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 8/Advanced,6164.393079155067,5504.442350486707,5127.996867726996,4869.7148063506875,4675.460752031988,4521.027964517991,4181.32647681124,3955.8994689532415,3789.4485139119115,3658.6606949270113,3551.6090894147055,3461.4120769098504,3383.755867003581,3315.7674080971583,3255.442083151268,3201.3281773540753,3152.3428360723738,3107.6579809550435,3066.6269148509114,3028.735539578943,2993.56854097348 +Offshore Wind - Class 8/Moderate,8972.557992722874,7911.509016245191,7115.361849729815,6854.491558455669,6655.757965015436,6496.126765702345,6139.546404741941,5898.483029197435,5718.0374502403065,5574.708052575891,5456.331430674453,5355.822630867479,5268.705440094559,5191.977977322759,5123.532628486631,5061.834970721061,5005.734962958142,4954.348981625986,4906.983875586392,4863.086964349291,4822.209784006486 +Offshore Wind - Class 8/Conservative,13617.880972305991,12472.287069859833,11538.619138826649,10697.274903780875,9907.486722659387,9150.512241029572,8830.724213877127,8610.631986324295,8443.699750238353,8309.711484371428,8198.086212207783,8102.60464292073,8019.307544217199,7945.521539034585,7879.359087685128,7819.438544378004,7764.719517193688,7714.399094976894,7667.845104376691,7624.550986283925,7584.105196068877 +Offshore Wind - Class 9/Advanced,6558.840756878646,5856.661025758063,5456.127543127564,5181.318394895795,4974.634406682637,4810.319780701124,4448.881485732,4209.0299051236,4031.9280154142275,3892.7712722983247,3778.8697547702554,3682.9011392659736,3600.2759049094507,3527.937068921801,3463.7515174356276,3406.17496027115,3354.0551389863795,3306.510979989622,3262.8544321030654,3222.538469140551,3185.121279316132 +Offshore Wind - Class 9/Moderate,9546.694570497915,8417.75115177491,7570.660148319435,7293.097243214567,7081.6471202797065,6911.8013655180175,6532.404114379638,6275.91568689869,6083.923686750289,5931.422897274402,5805.471614638324,5698.531432173666,5605.839762957256,5524.20259049191,5451.377484367961,5385.732013785848,5326.042299120715,5271.36817376157,5220.972471694673,5174.266480101112,5130.773796159257 +Offshore Wind - Class 9/Conservative,14489.262976229513,13270.364682251466,12276.953265231648,11381.772850492516,10541.447609706373,9736.035810799354,9395.785190401062,9161.609643969132,8983.995873452806,8841.433908958357,8722.665920531352,8621.074709565988,8532.447487042864,8453.94002722631,8383.544054409776,8319.789338707838,8261.568966978499,8208.028584987751,8158.4957740450745,8112.431268773591,8069.39735952941 +Offshore Wind - Class 10/Advanced,6748.110486865921,6025.667947904331,5613.576070262512,5330.836816230673,5118.1884243416125,4949.132165622009,4577.263675574761,4330.490672636434,4148.278179141638,4005.105771562267,3887.9173295629544,3789.179324698292,3704.169637122116,3629.743365173169,3563.705641115856,3504.4674946826312,3450.8437394263824,3401.9276910847607,3357.0113421132132,3315.5319229695933,3277.034871966981 +Offshore Wind - Class 10/Moderate,9822.185561260063,8660.663928172953,7789.128260225514,7503.555645591015,7286.003641787134,7111.256603353412,6720.911067682522,6457.021045514077,6259.488603614352,6102.587213534271,5973.001211302103,5862.975109326782,5767.608732623316,5683.615711063982,5608.688977784607,5541.1492045237865,5479.736922802638,5423.48513578377,5371.635058056139,5323.581346495215,5278.833517953941 +Offshore Wind - Class 10/Conservative,14907.38256357729,13653.310286265418,12631.231770156972,11710.218947356327,10845.644392734888,10016.990633038271,9666.92136933382,9425.988153647959,9243.248922939856,9096.573064310081,8974.377680763704,8869.854879523824,8778.6700268652,8697.897186817227,8625.469544997572,8559.87518488806,8499.974708816384,8444.889371433632,8393.927019419943,8346.533420123389,8302.257670524286 +Offshore Wind - Class 11/Advanced,6956.321691478424,6211.58833433994,5786.781590234056,5495.318410480601,5276.108919550027,5101.836399169968,4718.494106932648,4464.10686313231,4276.27221765125,4128.682246555951,4007.8780435089548,3906.0934775235946,3818.4609690138946,3741.7381627276673,3673.6627827572092,3612.5970766051614,3557.318716808526,3506.893191060219,3460.5909832870884,3417.8318066917336,3378.147019261812 +Offshore Wind - Class 11/Moderate,10125.246605283506,8927.886441850036,8029.459791454079,7735.075997427815,7510.811447932585,7330.672642679775,6928.282996204787,6656.250665536574,6452.623549233597,6290.880966319118,6157.296706010031,6043.875693445647,5945.566750465955,5858.98217294766,5781.7437163185405,5712.119944026248,5648.812916151575,5590.8253687009,5537.375455572721,5487.839096831512,5441.710620317747 +Offshore Wind - Class 11/Conservative,15367.34588463045,14074.579653497436,13020.965088843674,12071.534843276095,11180.283948017326,10326.06231298724,9965.191665783244,9716.824592616986,9528.446912223111,9377.245393090887,9251.279808391977,9143.531947417756,9049.533690523212,8966.26852200647,8891.606321455141,8823.987942283095,8762.239284913625,8705.454330296612,8652.919527452297,8604.063569948312,8558.421696176958 +Offshore Wind - Class 12/Advanced,7245.576477514379,6469.875939151453,6027.405038760588,5723.822357484229,5495.497796043878,5313.9787862933945,4914.696456988965,4649.731451865308,4454.086438784636,4300.359441441109,4174.531888278836,4068.515020382145,3977.238479305209,3897.3256477951445,3826.41945720222,3762.8145251195583,3705.237635348968,3652.715360668218,3604.487806979223,3559.950628975789,3518.6156717536455 +Offshore Wind - Class 12/Moderate,10546.270287467178,9299.122093334134,8363.337346133056,8056.712538484164,7823.122822284838,7635.493616512525,7216.371886948146,6933.028176741409,6720.933795766869,6552.465695522657,6413.326802268119,6295.189545898889,6192.792762929343,6102.607945981941,6022.157733862976,5949.6388470998245,5883.699352714367,5823.300632686345,5767.628245515243,5716.032057120063,5667.985552024907 +Offshore Wind - Class 12/Conservative,16006.34442385554,14659.82283631448,13562.397394538018,12573.488355592783,11645.177822080408,10755.436182490917,10379.5601213956,10120.865517571236,9924.65485236211,9767.166079887564,9635.962614130893,9523.734437954206,9425.827504895678,9339.100239355173,9261.33327161348,9190.90326210478,9126.586996416443,9067.440760138938,9012.721511217214,8961.834106447515,8914.294382198923 +Offshore Wind - Class 13/Advanced,8067.847304177014,7204.115684313053,6711.430463055241,6373.395553708924,6119.159313083605,5917.0404546315685,5472.445199000929,5177.410383944034,4959.562360700135,4788.389618418754,4648.282397902372,4530.234058233854,4428.599054130361,4339.61705175403,4260.664232352999,4189.840860682058,4125.729812965057,4067.2471258817523,4013.546427744839,3963.954856388974,3917.928933426527 +Offshore Wind - Class 13/Moderate,11743.123337447973,10354.441375182545,9312.458268016122,8971.035876283919,8710.936898584381,8502.014471234905,8035.328404569617,7719.829111498906,7483.665023989759,7296.078280931126,7141.148912491345,7009.604747206893,6895.5874827517155,6795.167932251564,6705.587682347766,6624.839011677291,6551.416323238098,6484.163256446148,6422.172794432979,6364.721186298052,6311.2219365965375 +Offshore Wind - Class 13/Conservative,17822.838891664425,16323.506082275928,15101.538388224133,14000.401949183142,12966.741312160691,11976.026665500049,11557.493870491991,11269.441012077474,11050.963254594135,10875.60167093344,10729.508427343852,10604.543987043204,10495.526125063212,10398.956379445155,10312.364151986274,10233.941174122267,10162.325978166451,10096.46752880371,10035.538412895146,9978.875857327488,9925.941151067387 +Offshore Wind - Class 14/Advanced,8772.617149963404,7833.433833506027,7297.709935649757,6930.145923040228,6653.700685341661,6433.92576402004,5950.492757859008,5629.684960366007,5392.806656664875,5206.681052257928,5054.334813755595,4925.974354178844,4815.460873380183,4718.705866157529,4632.856126410186,4555.845948442863,4486.134368136903,4422.542962036146,4364.1512981589285,4310.227532189312,4260.181066540415 +Offshore Wind - Class 14/Moderate,12768.948217937565,11258.957378283958,10125.951508504344,9754.703994068908,9471.884027620466,9244.71105940988,8737.257461550169,8394.197649926717,8137.403335691084,7933.4297546877115,7764.966532666483,7621.931491411524,7497.954115183718,7388.762300206951,7291.356826297187,7203.554245195355,7123.717691353731,7050.589691930108,6983.184069801279,6920.7137680366495,6862.541069850083 +Offshore Wind - Class 14/Conservative,19379.759455956522,17749.451902947963,16420.738711875958,15223.412141659841,14099.455708117157,13022.196729277817,12567.102983447312,12253.887253075498,12016.32422425768,11825.644022616503,11666.788682494893,11530.90777697982,11412.366736790163,11307.360991475107,11213.20441407107,11127.930858979074,11050.059785524207,10978.44802649822,10912.196436710647,10850.584258715955,10793.025329675436 diff --git a/tests/data/Floating_Offshore_Wind/Market/20/df_fin_assump.csv b/tests/data/Floating_Offshore_Wind/Market/20/df_fin_assump.csv new file mode 100644 index 0000000..e9d9b87 --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/Market/20/df_fin_assump.csv @@ -0,0 +1,5 @@ +Financial Assumptions,Value +Capital Recovery Period (Years),20 +Depreciation Period,5 +Equity Premium During Construction,0.02 +Construction Duration yrs,3 diff --git a/tests/data/Floating_Offshore_Wind/Market/20/df_fom.csv b/tests/data/Floating_Offshore_Wind/Market/20/df_fom.csv new file mode 100644 index 0000000..93154eb --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/Market/20/df_fom.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 8/Advanced,61.229875,59.1585,57.97687500000001,57.16625,56.5565,56.071875000000006,55.005625,54.298125,53.775625,53.365125000000006,53.02912499999999,52.746,52.502375,52.288875,52.099624999999996,51.92975,51.775999999999996,51.63575,51.507,51.388,51.277625 +Offshore Wind - Class 8/Moderate,66.816625,64.739375,63.523624999999996,62.67525,62.028875,61.50975,60.350125,59.566125,58.97925,58.513124999999995,58.128125,57.801249999999996,57.517875,57.268375000000006,57.04575,56.845125,56.662625000000006,56.49549999999999,56.341499999999996,56.198750000000004,56.06575 +Offshore Wind - Class 8/Conservative,73.84925,71.96600000000001,70.83624999999999,70.034875,69.41675000000001,68.91525,67.77825,66.99575,66.402125,65.92575,65.528875,65.189375,64.89325,64.630875,64.39574999999999,64.182625,63.988125,63.809125,63.643625,63.48975,63.34587499999999 +Offshore Wind - Class 9/Advanced,63.01412499999999,60.882374999999996,59.666375,58.832125,58.20462499999999,57.70575,56.6085,55.880375,55.342625,54.920249999999996,54.574375,54.283125,54.03225,53.812625,53.61775,53.443,53.28475,53.140375000000006,53.007875,52.8855,52.771875 +Offshore Wind - Class 9/Moderate,68.763625,66.625875,65.37474999999999,64.501625,63.8365,63.302125000000004,62.108625,61.301874999999995,60.697875,60.218125,59.821999999999996,59.4855,59.194,58.937125,58.708,58.5015,58.313750000000006,58.141749999999995,57.98325,57.836375000000004,57.6995 +Offshore Wind - Class 9/Conservative,76.00125,74.063125,72.9005,72.075625,71.43950000000001,70.92337500000001,69.75325,68.94800000000001,68.337125,67.84687500000001,67.438375,67.089,66.78425,66.51425,66.27225,66.053,65.85275,65.668625,65.49825,65.339875,65.191875 +Offshore Wind - Class 10/Advanced,62.7405,60.617999999999995,59.40725,58.576625,57.951875,57.45525,56.362625,55.63775,55.102374999999995,54.681749999999994,54.3375,54.047375,53.797625,53.579,53.385,53.210875,53.053375,52.909625,52.77775,52.655874999999995,52.54275 +Offshore Wind - Class 10/Moderate,68.465,66.3365,65.090875,64.2215,63.55925,63.027249999999995,61.839000000000006,61.035624999999996,60.43425,59.956625,59.562125,59.22725,58.936875,58.68125,58.453125,58.2475,58.060625,57.889375,57.731500000000004,57.585249999999995,57.449000000000005 +Offshore Wind - Class 10/Conservative,75.671125,73.7415,72.583875,71.76275000000001,71.12925,70.615375,69.450375,68.6485,68.040375,67.55225,67.14562500000001,66.79775000000001,66.49425,66.22550000000001,65.984375,65.766125,65.56675,65.383375,65.213875,65.056125,64.90875 +Offshore Wind - Class 11/Advanced,63.692,61.53725,60.30825,59.465,58.830749999999995,58.32662499999999,57.2175,56.481500000000004,55.938,55.510999999999996,55.1615,54.867,54.6135,54.39149999999999,54.194625,54.017875000000004,53.858,53.712125,53.578125,53.454375,53.339625 +Offshore Wind - Class 11/Moderate,69.503375,67.342625,66.078,65.1955,64.52325,63.983125,62.776875,61.96125000000001,61.350875,60.866,60.4655,60.1255,59.83075,59.571125,59.339625,59.130874999999996,58.941125,58.767250000000004,58.607,58.4585,58.32025 +Offshore Wind - Class 11/Conservative,76.81875,74.859875,73.68475000000001,72.851,72.208,71.686375,70.503625,69.689625,69.07225,68.57675,68.163875,67.81075,67.50275,67.229875,66.985125,66.76350000000001,66.561125,66.375,66.202875,66.04275,65.893125 +Offshore Wind - Class 12/Advanced,66.758375,64.5,63.211875,62.328,61.66325,61.134750000000004,59.97225,59.200875,58.63125,58.183625,57.81725,57.508625,57.242875,57.01025,56.803749999999994,56.618624999999994,56.451,56.298125,56.157624999999996,56.028000000000006,55.907625 +Offshore Wind - Class 12/Moderate,72.849625,70.584875,69.259375,68.334375,67.62975,67.063625,65.79925,64.94449999999999,64.304625,63.796375000000005,63.376625000000004,63.020250000000004,62.711375000000004,62.43925,62.1965,61.97775,61.778875,61.596624999999996,61.42875,61.272999999999996,61.128125000000004 +Offshore Wind - Class 12/Conservative,80.51724999999999,78.464,77.23237499999999,76.35849999999999,75.6845,75.13775,73.898125,73.04487499999999,72.39775,71.87837499999999,71.44575,71.075625,70.752625,70.466625,70.210125,69.977875,69.76575,69.57075,69.39025,69.222375,69.065625 +Offshore Wind - Class 13/Advanced,63.717,61.5615,60.332,59.488375,58.853875,58.3495,57.24,56.503625,55.96,55.532875,55.18325,54.888625,54.635,54.412875,54.215875000000004,54.039125,53.879124999999995,53.733125,53.599125,53.475375,53.3605 +Offshore Wind - Class 13/Moderate,69.530625,67.369125,66.104,65.221125,64.5485,64.00825,62.8015,61.985625000000006,61.375,60.889875,60.48925,60.149125000000005,59.85425,59.594625,59.363,59.15412500000001,58.96425,58.790375,58.630125,58.481500000000004,58.343125 +Offshore Wind - Class 13/Conservative,76.849,74.88925,73.71362500000001,72.879625,72.236375,71.7145,70.531375,69.717,69.099375,68.60375,68.19075,67.837375,67.52925,67.25625,67.0115,66.78975,66.58725,66.401125,66.228875,66.06875,65.919 +Offshore Wind - Class 14/Advanced,64.952,62.75475,61.501374999999996,60.64149999999999,59.99475,59.480500000000006,58.3495,57.59887499999999,57.04475000000001,56.609249999999996,56.252874999999996,55.9525,55.694,55.467625,55.26675,55.086625,54.923500000000004,54.77475,54.638125,54.512,54.394875 +Offshore Wind - Class 14/Moderate,70.878375,68.674875,67.385375,66.485375,65.79975,65.249,64.018875,63.187125,62.56462499999999,62.070125000000004,61.66175,61.315,61.0145,60.749750000000006,60.513625,60.30075,60.10725,59.93000000000001,59.7665,59.615125000000006,59.474125 +Offshore Wind - Class 14/Conservative,78.33862500000001,76.340875,75.1425,74.292375,73.63662500000001,73.104625,71.8985,71.068375,70.438875,69.93350000000001,69.5125,69.152375,68.83825,68.559875,68.310375,68.084375,67.878,67.68825,67.512625,67.349375,67.19675 diff --git a/tests/data/Floating_Offshore_Wind/Market/20/df_gcc.csv b/tests/data/Floating_Offshore_Wind/Market/20/df_gcc.csv new file mode 100644 index 0000000..a559485 --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/Market/20/df_gcc.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 8/Advanced,1124.5467,1004.1544,935.4809,888.3635,852.9265,824.7539,762.7834,721.6596,691.2946,667.4355,647.9065,631.4522,617.2857,604.8828,593.8779,584.0061,575.0699,566.9182,559.433,552.5207,546.1053 +Offshore Wind - Class 8/Moderate,1636.8295,1443.2664,1298.0283,1250.4387,1214.1845,1185.0636,1120.014,1076.0377,1043.1197,1016.9727,995.3777,977.0423,961.1498,947.1527,934.6665,923.4112,913.1771,903.803,895.1623,887.1544,879.6973 +Offshore Wind - Class 8/Conservative,2484.258,2275.2717,2104.9462,1951.463,1807.385,1669.293,1610.9553,1570.8047,1540.3519,1515.9089,1495.5456,1478.1272,1462.9317,1449.4712,1437.4014,1426.4703,1416.4881,1407.3084,1398.8157,1390.9177,1383.5394 +Offshore Wind - Class 9/Advanced,1301.6071,1162.259,1082.7728,1028.2367,987.2201,954.6117,882.884,835.2853,800.1393,772.5235,749.9197,730.8746,714.4776,700.1219,687.3842,675.9581,665.6149,656.1797,647.516,639.5153,632.0898 +Offshore Wind - Class 9/Moderate,1894.549,1670.5093,1502.4034,1447.3209,1405.3584,1371.6524,1296.3607,1245.4604,1207.3594,1177.0955,1152.1004,1130.878,1112.4833,1096.2823,1081.8301,1068.8027,1056.9573,1046.1071,1036.1061,1026.8372,1018.2061 +Offshore Wind - Class 9/Conservative,2875.4056,2633.5143,2436.371,2258.7217,2091.9585,1932.1239,1864.6009,1818.1286,1782.881,1754.5895,1731.0199,1710.859,1693.2709,1677.691,1663.7209,1651.0687,1639.5148,1628.8897,1619.0599,1609.9183,1601.3782 +Offshore Wind - Class 10/Advanced,1437.5413,1283.6403,1195.8529,1135.6213,1090.3211,1054.3073,975.0886,922.5189,883.7024,853.2025,828.238,807.204,789.0945,773.2396,759.1716,746.5522,735.1288,724.7083,715.1398,706.3035,698.1025 +Offshore Wind - Class 10/Moderate,2092.4076,1844.9701,1659.308,1598.4728,1552.128,1514.9019,1431.7471,1375.5309,1333.4508,1300.0263,1272.4208,1248.9821,1228.6663,1210.7734,1194.8118,1180.4239,1167.3413,1155.3581,1144.3125,1134.0757,1124.5431 +Offshore Wind - Class 10/Conservative,3175.7006,2908.5472,2690.8151,2494.6129,2310.4337,2133.9067,2059.3319,2008.0062,1969.0775,1937.8313,1911.8002,1889.5338,1870.1088,1852.9019,1837.4727,1823.4992,1810.7387,1799.004,1788.1475,1778.0513,1768.6193 +Offshore Wind - Class 11/Advanced,1568.3903,1400.4808,1304.7028,1238.9887,1189.5652,1150.2733,1063.8439,1006.4891,964.1394,930.8634,903.6266,880.678,860.9201,843.622,828.2735,814.5055,802.0423,790.6732,780.2338,770.5932,761.6458 +Offshore Wind - Class 11/Moderate,2282.8643,2012.9044,1810.3428,1743.9703,1693.407,1652.7924,1562.0686,1500.7355,1454.8252,1418.3583,1388.2401,1362.6679,1340.5029,1320.9813,1303.5669,1287.8694,1273.596,1260.522,1248.471,1237.3024,1226.9022 +Offshore Wind - Class 11/Conservative,3464.7616,3173.2912,2935.7405,2721.6795,2520.7358,2328.1408,2246.7779,2190.7804,2148.3083,2114.218,2085.8175,2061.5244,2040.3313,2021.5581,2004.7246,1989.4792,1975.5572,1962.7543,1950.9097,1939.8945,1929.6039 +Offshore Wind - Class 12/Advanced,1725.4782,1540.7511,1435.3801,1363.0842,1308.7105,1265.4831,1170.3971,1107.2977,1060.7064,1024.0975,994.1326,968.8855,947.1487,928.1181,911.2323,896.0853,882.3738,869.866,858.381,847.7748,837.9312 +Offshore Wind - Class 12/Moderate,2511.513,2214.5143,1991.6644,1918.644,1863.0164,1818.334,1718.5234,1651.0473,1600.5386,1560.4192,1527.2844,1499.1509,1474.7659,1453.2891,1434.1305,1416.8607,1401.1577,1386.7742,1373.5162,1361.229,1349.7871 +Offshore Wind - Class 12/Conservative,3811.7876,3491.1239,3229.7805,2994.2794,2773.2094,2561.3243,2471.8123,2410.2062,2363.4801,2325.9754,2294.7303,2268.004,2244.6882,2224.0348,2205.5152,2188.7428,2173.4264,2159.3412,2146.3102,2134.1918,2122.8705 +Offshore Wind - Class 13/Advanced,2017.4966,1801.5064,1678.3025,1593.7713,1530.1954,1479.6523,1368.474,1294.6958,1240.2193,1197.4148,1162.3787,1132.8588,1107.4433,1085.1919,1065.4485,1047.7379,1031.7059,1017.0814,1003.6526,991.2515,979.7419 +Offshore Wind - Class 13/Moderate,2936.5592,2589.2967,2328.7318,2243.3536,2178.3116,2126.0672,2009.3647,1930.469,1871.4123,1824.5032,1785.7606,1752.8658,1724.3539,1699.2424,1676.8414,1656.6489,1638.2883,1621.4706,1605.9689,1591.6022,1578.2238 +Offshore Wind - Class 13/Conservative,4456.8911,4081.9585,3776.3856,3501.0285,3242.5448,2994.8005,2890.1395,2818.1072,2763.4733,2719.6213,2683.0883,2651.8389,2624.5772,2600.4284,2578.7746,2559.1636,2541.2551,2524.7861,2509.5498,2495.3804,2482.1432 +Offshore Wind - Class 14/Advanced,2383.5514,2128.3719,1982.8138,1882.9454,1807.8342,1748.1206,1616.7701,1529.6055,1465.2448,1414.6738,1373.2808,1338.4048,1308.3779,1282.0892,1258.7635,1237.8396,1218.8987,1201.6207,1185.7555,1171.1042,1157.5064 +Offshore Wind - Class 14/Moderate,3469.3688,3059.0989,2751.2572,2650.3879,2573.5447,2511.821,2373.944,2280.7335,2210.9615,2155.5412,2109.7691,2070.906,2037.2209,2007.5531,1981.0877,1957.2314,1935.5395,1915.6704,1897.356,1880.3826,1864.5769 +Offshore Wind - Class 14/Conservative,5265.5498,4822.5894,4461.5733,4136.2554,3830.8724,3538.1773,3414.5267,3329.4249,3264.8782,3213.0697,3169.9081,3132.9888,3100.7808,3072.2503,3046.6677,3023.4985,3002.3407,2982.8835,2964.8827,2948.1425,2932.5035 diff --git a/tests/data/Floating_Offshore_Wind/Market/20/df_lcoe.csv b/tests/data/Floating_Offshore_Wind/Market/20/df_lcoe.csv new file mode 100644 index 0000000..929cd7f --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/Market/20/df_lcoe.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 8/Advanced,94.43427628139298,84.87164353092875,79.35303764750867,75.51921958662082,72.62513681610872,70.31563090709236,65.59514066157922,62.44087853160255,60.100764491393655,58.245933882277676,56.72557631861677,55.4346991328289,54.32535596512248,53.34754586754379,52.4742026654936,51.695551995686316,50.98666641607639,50.33633840217468,49.74538868348691,49.18757544729781,48.67634508936664 +Offshore Wind - Class 8/Moderate,138.5990104627304,123.1100565140365,111.6321867569182,107.57772652087664,104.47587633511179,101.96681456241689,96.75262111938243,93.19255968477086,90.52025613729282,88.37990703624638,86.6153567464186,85.08936671558638,83.7731602511759,82.62300161567882,81.57468124180745,80.63990945580247,79.78534297969325,78.99840161399075,78.26919182306911,77.58980340403676,76.96948079165315 +Offshore Wind - Class 8/Conservative,210.55753386211725,193.49193633524172,179.7037257530821,167.42256489987386,155.9461965021826,145.02344193959772,140.14661918927877,136.7877931329461,134.19346206430424,132.12032013141754,130.3812438580948,128.8834801593546,127.56798561514654,126.394838875288,125.36268710150553,124.3970564402083,123.53584888096712,122.74027659415263,122.00098738222562,121.31041967330727,120.66240425426673 +Offshore Wind - Class 9/Advanced,99.35258507756983,89.26500862567502,83.42782597031776,79.38554112673059,76.33427268851113,73.89943527746198,68.91933054696413,65.59187549938602,63.12342810022078,61.16711055047619,59.552085035673024,58.20225866219524,57.0213358153216,55.99046017968311,55.08032429154433,54.2488662461014,53.50156519807766,52.816040781084276,52.19305011714285,51.60516138672588,51.066271898941864 +Offshore Wind - Class 9/Moderate,145.96153288482915,129.61057868393868,117.4665698942618,113.21522100322302,109.94432947283775,107.2986654053955,101.7972317317377,98.04145777576281,95.22231408643209,92.96453664499766,91.08460671932524,89.49372297221888,88.10551524630448,86.87463710651754,85.76933344925185,84.78365388452669,83.882618738944,83.05291416192351,82.28412100543044,81.56789755258,80.91382223534562 +Offshore Wind - Class 9/Conservative,221.9513353005104,203.93132400060742,189.3685926698297,176.3950430144938,164.27049464814138,152.72962436380493,147.58494141566902,144.0109720499551,141.30529256218114,139.11855638745837,137.25508378407304,135.6757929747833,134.31729690270146,133.08015410990964,131.9635188221357,130.97334776306437,130.06506828190172,129.19870501855672,128.41924789844842,127.69119231283763,127.00804534963446 +Offshore Wind - Class 10/Advanced,101.54242459297767,91.20394254359499,85.22217268382354,81.08009006626736,77.95363023265921,75.45891136880688,70.35429551432533,66.9438850245951,64.41400479963892,62.4091104446799,60.76584545331824,59.3708209140168,58.16077166513065,57.104469519801995,56.171862631404274,55.31995182110391,54.55428350221876,53.851931391352245,53.213619729477806,52.611349670705636,52.05924399649378 +Offshore Wind - Class 10/Moderate,149.31955402133465,132.5791779004178,120.12029461052725,115.76314172944488,112.3879457324535,109.69979169855905,104.03900504010349,100.2104266028706,97.30087984197962,94.98721851245787,93.0797596329608,91.43064525347413,90.00814760786588,88.74697506489555,87.6322486440147,86.62205134431659,85.68130489367803,84.83120673619034,84.06050968975784,83.32656264987028,82.63957026114461 +Offshore Wind - Class 10/Conservative,227.29570226830103,208.8095035636275,193.8667449304164,180.55265046843763,168.10867989263957,156.26286680540247,150.99006204689462,147.3271861993299,144.55423483736493,142.31317257169283,140.40359397786662,138.78515377846549,137.39289439995494,136.12517643301013,134.98090964571097,133.96621311867986,133.03544253972268,132.14773616109235,131.34903632483494,130.60297917584845,129.9029612781829 +Offshore Wind - Class 11/Advanced,105.01539008324959,94.30643236064087,88.11014336160142,83.83592109276549,80.59659026644847,77.9965726240601,72.72431272796217,69.19161757282332,66.55809249360095,64.4817013811407,62.77983594493822,61.335054395615785,60.093438772499006,58.999218419632584,58.02200272098498,57.150686841601726,56.357548765556494,55.6300003572744,54.9687749781847,54.34487549274899,53.77298841461043 +Offshore Wind - Class 11/Moderate,154.50703017425747,137.16246776633827,124.25282984695978,119.71437564773228,116.24251773156391,113.45773092857823,107.59484310723832,103.62956884424851,100.61602195724906,98.21963437489842,96.24399248788481,94.55514406578928,93.08142714032104,91.77478287109761,90.60148333340308,89.55513361051973,88.59866490143648,87.7179190147728,86.90183858494687,86.14157611901629,85.44729681734165 +Offshore Wind - Class 11/Conservative,235.28151959359013,216.12759451115042,200.64370746002098,186.84702336766102,173.95167957526385,161.67610716845473,156.21546395419222,152.45458344759953,149.55016460960323,147.2291498412084,145.28224035872708,143.60559570793703,142.13307213131066,140.81997076743468,139.6644680750413,138.5837696855799,137.6197376732527,136.7292447938298,135.8728904815867,135.10013366923988,134.37504484694605 +Offshore Wind - Class 12/Advanced,111.6392587477059,100.24994993025071,93.6771448868306,89.12872475828695,85.68113470382845,82.92999411566183,77.32534714792965,73.56922486390005,70.78264285118746,68.57388605845614,66.76348382204722,65.23922681891274,63.90541575888541,62.741164913985564,61.713349811649586,60.78608455360913,59.94188935144763,59.16744157053478,58.463714899045364,57.799473750251245,57.19071170814782 +Offshore Wind - Class 12/Moderate,164.2331914391804,145.79457672326134,132.0715541742486,127.26923777596139,123.57387998263766,120.6099210331697,114.40085354923326,110.16123623417745,106.97880407216695,104.42972755223235,102.30694048937167,100.51071616669668,98.9431204188842,97.57335357084018,96.32468813319223,95.211388252962,94.19361121261221,93.25631759547495,92.38778055587282,91.59748877529526,90.83981092998458 +Offshore Wind - Class 12/Conservative,249.995824344457,229.6411301504562,213.23448103752423,198.57291625637478,184.8698407566517,171.86432094256114,166.0586901426164,162.02477967258108,158.9710719371035,156.4686385750454,154.39837745808114,152.61525113681415,151.08180645630054,149.68464654668253,148.42338221181004,147.3054572638114,146.2799039104365,145.3325258138676,144.42077742330505,143.59849950770126,142.82691077534298 +Offshore Wind - Class 13/Advanced,154.88718758418898,138.9257357009399,129.66312989517527,123.2690240627931,118.43506653714178,114.59127631881911,106.71211887328627,101.43208363097578,97.52023755087745,94.42057209136625,91.88531924791732,89.7338724327398,87.86839311132796,86.22362511005332,84.77524258098401,83.4683401554019,82.29889241180406,81.20681861621289,80.21823484691373,79.3010120605146,78.44576294630141 +Offshore Wind - Class 13/Moderate,228.89511782350638,202.92786291075467,183.6068448900021,176.82510682238666,171.65700409921882,167.4445589453109,158.74450414420454,152.81006739688513,148.32864151285844,144.73791854113406,141.7843804744152,139.25928905753173,137.05560417219016,135.10157021279804,133.38195994624306,131.78909563346,130.36558192278403,129.05509779643867,127.84109542660505,126.71033466508652,125.68520548238735 +Offshore Wind - Class 13/Conservative,349.80870146588495,321.09501227947044,297.96373810525165,277.2194641836995,257.89901854395384,239.44784791359677,231.30644820795746,225.65248461741683,221.3873283508769,217.88318086706803,214.99799373138435,212.4568205648319,210.27926661865212,208.33920468663948,206.58963960348544,204.99609764036794,203.58881176146357,202.23512318626462,200.975776818876,199.85320159234456,198.74666695833392 +Offshore Wind - Class 14/Advanced,218.40406050008576,195.79471449015944,182.70610037312056,173.60336429142328,166.79664091513968,161.30785585724354,150.15101153446483,142.6766030251821,137.10576741941628,132.7314383644556,129.1232555601225,126.10108035679923,123.44261266646669,121.13715937592275,119.07906898029512,117.25995533114865,115.56794939826462,114.05240773611129,112.61780982545238,111.32136435653564,110.11266848163167 +Offshore Wind - Class 14/Moderate,323.303902180753,286.44708773121977,259.05588598408906,249.4866906806795,242.15601025978535,236.18007558456623,223.8400408797483,215.41990096327612,209.13201619254838,204.03223581277993,199.8520076633741,196.2787736025727,193.16093092614767,190.3966940554038,187.91467053629677,185.72685497746312,183.66534629245552,181.82763012407807,180.1262071833858,178.4811186893221,177.00049530637227 +Offshore Wind - Class 14/Conservative,494.8135182029108,454.0988848516299,421.20749130428305,391.8493631125935,364.3944965436272,338.2974528746833,326.67786852757126,318.7028899487906,312.60721549934226,307.67690941382335,303.53829784456696,299.971621936745,296.94416352536007,294.14584383742647,291.723593077651,289.417135683894,287.39936464126885,285.5368124641175,283.70502273928935,282.09116896564797,280.57784685301976 diff --git a/tests/data/Floating_Offshore_Wind/Market/20/df_occ.csv b/tests/data/Floating_Offshore_Wind/Market/20/df_occ.csv new file mode 100644 index 0000000..ea3d820 --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/Market/20/df_occ.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 8/Advanced,4435.5373,3960.6753,3689.8071,3503.9624,3364.1885,3253.0677,3008.6384,2846.4343,2726.6659,2632.5586,2555.5305,2490.63,2434.7531,2385.8326,2342.426,2303.4888,2268.2418,2236.0892,2206.5657,2179.3012,2153.9971 +Offshore Wind - Class 8/Moderate,6456.1288,5692.6599,5119.7989,4932.0919,4789.0948,4674.2335,4417.6591,4244.204,4114.3659,4011.2344,3926.0575,3853.7372,3791.0528,3735.8442,3686.5949,3642.2009,3601.8346,3564.8602,3530.7791,3499.1934,3469.7806 +Offshore Wind - Class 8/Conservative,9798.632,8974.3295,8302.5166,7697.1344,7128.8489,6584.1743,6354.0735,6195.708,6075.5933,5979.1832,5898.8641,5830.1612,5770.2254,5717.1333,5669.5267,5626.4114,5587.0388,5550.8311,5517.3336,5486.1817,5457.0792 +Offshore Wind - Class 9/Advanced,4614.256,4120.2606,3838.4785,3645.1456,3499.7399,3384.1418,3129.8638,2961.1241,2836.5299,2738.6308,2658.4991,2590.9836,2532.8553,2481.9637,2436.8081,2396.302,2359.6348,2326.1867,2295.4736,2267.1106,2240.787 +Offshore Wind - Class 9/Moderate,6716.262,5922.0311,5326.0882,5130.8179,4982.0592,4862.5698,4595.6574,4415.2134,4280.1438,4172.8569,4084.248,4009.0138,3943.8036,3886.3705,3835.1368,3788.9541,3746.9613,3708.4972,3673.0429,3640.1845,3609.5866 +Offshore Wind - Class 9/Conservative,10193.4429,9335.9272,8637.0454,8007.2708,7416.0877,6849.4668,6610.0947,6445.3482,6320.3939,6220.0991,6136.5438,6065.0727,6002.7219,5947.4906,5897.9658,5853.1133,5812.1543,5774.4877,5739.6405,5707.2334,5676.9583 +Offshore Wind - Class 10/Advanced,4649.037,4151.3181,3867.4119,3672.6218,3526.12,3409.6505,3153.4558,2983.4442,2857.9109,2759.2739,2678.5382,2610.5137,2551.9472,2500.672,2455.1761,2414.3646,2377.4211,2343.7209,2312.7763,2284.1995,2257.6774 +Offshore Wind - Class 10/Moderate,6766.8874,5966.6698,5366.2348,5169.4927,5019.6126,4899.2225,4630.2982,4448.4941,4312.4063,4204.3108,4115.0339,4039.2326,3973.531,3915.6649,3864.045,3817.5142,3775.2049,3736.4508,3700.7293,3667.6232,3636.7947 +Offshore Wind - Class 10/Conservative,10270.2783,9406.2989,8702.1491,8067.6274,7471.9882,6901.0962,6659.9198,6493.9315,6368.0353,6266.9846,6182.7994,6110.7896,6047.9688,5992.3212,5942.423,5897.2325,5855.9647,5818.0142,5782.9043,5750.253,5719.7497 +Offshore Wind - Class 11/Advanced,4705.9878,4202.1718,3914.7878,3717.6115,3569.3151,3451.4188,3192.0858,3019.9915,2892.9204,2793.075,2711.3503,2642.4925,2583.2087,2531.3053,2485.252,2443.9407,2406.5446,2372.4315,2341.1078,2312.181,2285.334 +Offshore Wind - Class 11/Moderate,6849.782,6039.7616,5431.9713,5232.8191,5081.103,4959.2382,4687.0195,4502.9882,4365.2334,4255.8137,4165.4432,4088.7133,4022.2068,3963.6319,3911.3797,3864.2788,3821.4513,3782.2224,3746.0633,3712.5517,3681.3455 +Offshore Wind - Class 11/Conservative,10396.0894,9521.5263,8808.7506,8166.4561,7563.5202,6985.6348,6741.504,6573.4824,6446.0439,6343.7553,6258.5389,6185.6469,6122.0566,6065.7273,6015.2179,5969.4737,5927.7004,5889.2851,5853.745,5820.6937,5789.8168 +Offshore Wind - Class 12/Advanced,4809.7984,4294.8686,4001.1451,3799.6192,3648.0515,3527.5546,3262.5008,3086.6103,2956.7361,2854.6882,2771.1607,2700.784,2640.1923,2587.1441,2540.0748,2497.8522,2459.6312,2424.7656,2392.7509,2363.186,2335.7468 +Offshore Wind - Class 12/Moderate,7000.8831,6172.9943,5551.7965,5348.2512,5193.1884,5068.6353,4790.4116,4602.3208,4461.5272,4349.6938,4257.3298,4178.9073,4110.9337,4051.0667,3997.6618,3949.5219,3905.7496,3865.6554,3828.6987,3794.4478,3762.5533 +Offshore Wind - Class 12/Conservative,10625.4195,9731.5641,9003.0651,8346.6021,7730.3659,7139.7327,6890.2166,6718.4885,6588.2389,6483.6938,6396.5976,6322.0977,6257.1046,6199.5328,6147.9091,6101.1559,6058.4611,6019.1983,5982.8743,5949.0939,5917.5359 +Offshore Wind - Class 13/Advanced,5259.4418,4696.3739,4375.1916,4154.8262,3989.0892,3857.3276,3567.4953,3375.1616,3233.1462,3121.5584,3030.2223,2953.2664,2887.0104,2829.0029,2777.5334,2731.3636,2689.5695,2651.4445,2616.437,2584.1081,2554.1038 +Offshore Wind - Class 13/Moderate,7655.3598,6750.0759,6070.8056,5848.2318,5678.6729,5542.476,5238.2427,5032.5682,4878.6125,4756.3244,4655.3257,4569.5719,4495.2439,4429.7802,4371.3827,4318.7425,4270.8782,4227.0358,4186.6241,4149.1713,4114.2951 +Offshore Wind - Class 13/Conservative,11618.7355,10641.3182,9844.7156,9126.8831,8453.0382,7807.1898,7534.3477,7346.5656,7204.1396,7089.8211,6994.5827,6913.1182,6842.0493,6779.0953,6722.6457,6671.5217,6624.8356,6581.9024,6542.1826,6505.2442,6470.736 +Offshore Wind - Class 14/Advanced,5529.0667,4937.1331,4599.4855,4367.823,4193.5895,4055.0732,3750.3827,3548.189,3398.8931,3281.5848,3185.5664,3104.6654,3035.0127,2974.0315,2919.9235,2871.3867,2827.45,2787.3706,2750.5684,2716.5822,2685.0397 +Offshore Wind - Class 14/Moderate,8047.8112,7096.118,6382.0249,6148.0409,5969.7896,5826.6106,5506.7808,5290.5624,5128.7142,5000.1569,4893.9806,4803.8307,4725.6922,4656.8725,4595.4813,4540.1425,4489.8244,4443.7344,4401.2511,4361.8783,4325.2141 +Offshore Wind - Class 14/Conservative,12214.369,11186.8445,10349.4041,9594.772,8886.3825,8207.4247,7920.5954,7723.1867,7573.4592,7453.2803,7353.1595,7267.5186,7192.8064,7126.6251,7067.2815,7013.5367,6964.4573,6919.323,6877.567,6838.735,6802.4577 diff --git a/tests/data/Floating_Offshore_Wind/Market/20/df_tc.csv b/tests/data/Floating_Offshore_Wind/Market/20/df_tc.csv new file mode 100644 index 0000000..af34ddc --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/Market/20/df_tc.csv @@ -0,0 +1,31 @@ +Tax Credit,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.1304639909307722,0.13046236525434168,0.13046040284202187,0.13046038862851897,0.13046037582857625,0.13046036413469903,0.13046035614551693,0.1304603485955869,0.130460341458937,0.13046033467231982,0.13046032821917583,0.1304603220080445,0.13046031609832356,0.13046031043400655,0.13046030498619188,0.13046029975090487,0.13046029468712364,0.13046028980207539,0.13046028505328955,0.13046028047563135,0.13046027608749747 +10 year CRF/Moderate,0.1304639909307722,0.13046236525434168,0.13046040284202187,0.13046038862851897,0.13046037582857625,0.13046036413469903,0.13046035614551693,0.1304603485955869,0.130460341458937,0.13046033467231982,0.13046032821917583,0.1304603220080445,0.13046031609832356,0.13046031043400655,0.13046030498619188,0.13046029975090487,0.13046029468712364,0.13046028980207539,0.13046028505328955,0.13046028047563135,0.13046027608749747 +10 year CRF/Conservative,0.1304639909307722,0.13046236525434168,0.13046040284202187,0.13046038862851897,0.13046037582857625,0.13046036413469903,0.13046035614551693,0.1304603485955869,0.130460341458937,0.13046033467231982,0.13046032821917583,0.1304603220080445,0.13046031609832356,0.13046031043400655,0.13046030498619188,0.13046029975090487,0.13046029468712364,0.13046028980207539,0.13046028505328955,0.13046028047563135,0.13046027608749747 +ITC Schedule/*,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896 +PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.815682260050052,0.8156875372054168,0.8156939075675728,0.8156939537077692,0.8156939952592402,0.815694033220181,0.8156940591548553,0.815694083663621,0.8156941068307884,0.8156941288616727,0.8156941498100293,0.8156941699727599,0.8156941891570466,0.8156942075446967,0.8156942252295324,0.8156942422244571,0.8156942586626358,0.8156942745206073,0.8156942899362415,0.815694304796357,0.8156943190412346 +PVD/Moderate,0.815682260050052,0.8156875372054168,0.8156939075675728,0.8156939537077692,0.8156939952592402,0.815694033220181,0.8156940591548553,0.815694083663621,0.8156941068307884,0.8156941288616727,0.8156941498100293,0.8156941699727599,0.8156941891570466,0.8156942075446967,0.8156942252295324,0.8156942422244571,0.8156942586626358,0.8156942745206073,0.8156942899362415,0.815694304796357,0.8156943190412346 +PVD/Conservative,0.815682260050052,0.8156875372054168,0.8156939075675728,0.8156939537077692,0.8156939952592402,0.815694033220181,0.8156940591548553,0.815694083663621,0.8156941068307884,0.8156941288616727,0.8156941498100293,0.8156941699727599,0.8156941891570466,0.8156942075446967,0.8156942252295324,0.8156942422244571,0.8156942586626358,0.8156942745206073,0.8156942899362415,0.815694304796357,0.8156943190412346 +PFF/Advanced,0.7023119682927002,0.7023104135003299,0.7023085366197396,0.7023085230255927,0.702308510783408,0.7023084995990906,0.7023084919580357,0.7023084847370921,0.7023084779114194,0.7023084714205263,0.7023084652485753,0.7023084593080906,0.7023084536558821,0.7023084482383842,0.7023084430279545,0.7023084380207909,0.7023084331776599,0.7023084285054736,0.7023084239636118,0.7023084195854209,0.7023084153884955 +PFF/Moderate,0.7023119682927002,0.7023104135003299,0.7023085366197396,0.7023085230255927,0.702308510783408,0.7023084995990906,0.7023084919580357,0.7023084847370921,0.7023084779114194,0.7023084714205263,0.7023084652485753,0.7023084593080906,0.7023084536558821,0.7023084482383842,0.7023084430279545,0.7023084380207909,0.7023084331776599,0.7023084285054736,0.7023084239636118,0.7023084195854209,0.7023084153884955 +PFF/Conservative,0.7023119682927002,0.7023104135003299,0.7023085366197396,0.7023085230255927,0.702308510783408,0.7023084995990906,0.7023084919580357,0.7023084847370921,0.7023084779114194,0.7023084714205263,0.7023084652485753,0.7023084593080906,0.7023084536558821,0.7023084482383842,0.7023084430279545,0.7023084380207909,0.7023084331776599,0.7023084285054736,0.7023084239636118,0.7023084195854209,0.7023084153884955 +Year (Advanced)/nan,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.927806594270693,0.9278088668446027,0.9278116101833356,0.9278116300531218,0.9278116479468214,0.9278116642942964,0.9278116754627875,0.9278116860172259,0.9278116959939189,0.9278117054812837,0.9278117145024692,0.9278117231853331,0.9278117314468405,0.9278117393652846,0.9278117469810692,0.9278117542997507,0.9278117613786755,0.9278117682077403,0.927811774846317,0.9278117812456655,0.9278117873800684 +2/nan,0.8608250763721824,0.8608292933954658,0.8608343839909939,0.860834420861831,0.8608344540657964,0.8608344844005521,0.860834505125065,0.8608345247101272,0.8608345432231123,0.8608345608280883,0.8608345775680115,0.8608345936801372,0.860834609010384,0.8608346237040347,0.8608346378360634,0.860834651416781,0.8608346645526003,0.8608346772247736,0.8608346895434729,0.8608347014182547,0.8608347128013973 +3/nan,0.7986791823716837,0.798685051251887,0.7986921359118638,0.7986921872256505,0.7986922334361889,0.7986922756535988,0.798692304496266,0.7986923317531405,0.7986923575179862,0.7986923820191404,0.7986924053163856,0.7986924277399142,0.7986924490752884,0.7986924695247009,0.798692489192494,0.7986925080930181,0.7986925263743693,0.7986925440104564,0.798692561154608,0.7986925776809515,0.7986925935230723 +4/nan,0.7410198121111736,0.7410270723677368,0.7410358366611538,0.7410359001405241,0.7410359573067578,0.7410360095331644,0.7410360452139154,0.7410360789329108,0.7410361108061444,0.7410361411160876,0.7410361699366967,0.7410361976764468,0.7410362240700606,0.7410362493676672,0.7410362736983466,0.7410362970798509,0.7410363196953879,0.74103634151268,0.7410363627214074,0.7410363831658556,0.7410364027638642 +5/nan,0.6875230681619768,0.6875314883146834,0.6875416528161404,0.6875417264372621,0.6875417927366333,0.6875418533069693,0.6875418946882408,0.687541933794338,0.6875419707597864,0.6875420059121864,0.6875420393373098,0.6875420715088912,0.6875421021192718,0.6875421314585421,0.6875421596764046,0.6875421867934477,0.6875422130221491,0.6875422383250747,0.6875422629222081,0.687542286632958,0.6875423093620371 +6/nan,0.6378884363539014,0.6378978110932295,0.6379091279674551,0.6379092099352938,0.6379092837512876,0.6379093511887243,0.6379093972615562,0.6379094408012687,0.6379094819576389,0.6379095210954085,0.6379095583100736,0.6379095941290779,0.6379096282098818,0.6379096608754651,0.6379096922925022,0.6379097224839156,0.6379097516862726,0.6379097798578951,0.637909807243707,0.6379098336426426,0.6379098589486115 +Year (Moderate)/nan,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.927806594270693,0.9278088668446027,0.9278116101833356,0.9278116300531218,0.9278116479468214,0.9278116642942964,0.9278116754627875,0.9278116860172259,0.9278116959939189,0.9278117054812837,0.9278117145024692,0.9278117231853331,0.9278117314468405,0.9278117393652846,0.9278117469810692,0.9278117542997507,0.9278117613786755,0.9278117682077403,0.927811774846317,0.9278117812456655,0.9278117873800684 +2/nan,0.8608250763721824,0.8608292933954658,0.8608343839909939,0.860834420861831,0.8608344540657964,0.8608344844005521,0.860834505125065,0.8608345247101272,0.8608345432231123,0.8608345608280883,0.8608345775680115,0.8608345936801372,0.860834609010384,0.8608346237040347,0.8608346378360634,0.860834651416781,0.8608346645526003,0.8608346772247736,0.8608346895434729,0.8608347014182547,0.8608347128013973 +3/nan,0.7986791823716837,0.798685051251887,0.7986921359118638,0.7986921872256505,0.7986922334361889,0.7986922756535988,0.798692304496266,0.7986923317531405,0.7986923575179862,0.7986923820191404,0.7986924053163856,0.7986924277399142,0.7986924490752884,0.7986924695247009,0.798692489192494,0.7986925080930181,0.7986925263743693,0.7986925440104564,0.798692561154608,0.7986925776809515,0.7986925935230723 +4/nan,0.7410198121111736,0.7410270723677368,0.7410358366611538,0.7410359001405241,0.7410359573067578,0.7410360095331644,0.7410360452139154,0.7410360789329108,0.7410361108061444,0.7410361411160876,0.7410361699366967,0.7410361976764468,0.7410362240700606,0.7410362493676672,0.7410362736983466,0.7410362970798509,0.7410363196953879,0.74103634151268,0.7410363627214074,0.7410363831658556,0.7410364027638642 +5/nan,0.6875230681619768,0.6875314883146834,0.6875416528161404,0.6875417264372621,0.6875417927366333,0.6875418533069693,0.6875418946882408,0.687541933794338,0.6875419707597864,0.6875420059121864,0.6875420393373098,0.6875420715088912,0.6875421021192718,0.6875421314585421,0.6875421596764046,0.6875421867934477,0.6875422130221491,0.6875422383250747,0.6875422629222081,0.687542286632958,0.6875423093620371 +6/nan,0.6378884363539014,0.6378978110932295,0.6379091279674551,0.6379092099352938,0.6379092837512876,0.6379093511887243,0.6379093972615562,0.6379094408012687,0.6379094819576389,0.6379095210954085,0.6379095583100736,0.6379095941290779,0.6379096282098818,0.6379096608754651,0.6379096922925022,0.6379097224839156,0.6379097516862726,0.6379097798578951,0.637909807243707,0.6379098336426426,0.6379098589486115 +Year (Conservative)/nan,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.927806594270693,0.9278088668446027,0.9278116101833356,0.9278116300531218,0.9278116479468214,0.9278116642942964,0.9278116754627875,0.9278116860172259,0.9278116959939189,0.9278117054812837,0.9278117145024692,0.9278117231853331,0.9278117314468405,0.9278117393652846,0.9278117469810692,0.9278117542997507,0.9278117613786755,0.9278117682077403,0.927811774846317,0.9278117812456655,0.9278117873800684 +2/nan,0.8608250763721824,0.8608292933954658,0.8608343839909939,0.860834420861831,0.8608344540657964,0.8608344844005521,0.860834505125065,0.8608345247101272,0.8608345432231123,0.8608345608280883,0.8608345775680115,0.8608345936801372,0.860834609010384,0.8608346237040347,0.8608346378360634,0.860834651416781,0.8608346645526003,0.8608346772247736,0.8608346895434729,0.8608347014182547,0.8608347128013973 diff --git a/tests/data/Floating_Offshore_Wind/Market/20/df_vom.csv b/tests/data/Floating_Offshore_Wind/Market/20/df_vom.csv new file mode 100644 index 0000000..b02e3a0 --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/Market/20/df_vom.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 11/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 11/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 11/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 12/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 12/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 12/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 13/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 13/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 13/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 14/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 14/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 14/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Floating_Offshore_Wind/Market/30/df_capex.csv b/tests/data/Floating_Offshore_Wind/Market/30/df_capex.csv new file mode 100644 index 0000000..48aaa3e --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/Market/30/df_capex.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 8/Advanced,6164.393079155067,5504.442350486707,5127.996867726996,4869.7148063506875,4675.460752031988,4521.027964517991,4181.32647681124,3955.8994689532415,3789.4485139119115,3658.6606949270113,3551.6090894147055,3461.4120769098504,3383.755867003581,3315.7674080971583,3255.442083151268,3201.3281773540753,3152.3428360723738,3107.6579809550435,3066.6269148509114,3028.735539578943,2993.56854097348 +Offshore Wind - Class 8/Moderate,8972.557992722874,7911.509016245191,7115.361849729815,6854.491558455669,6655.757965015436,6496.126765702345,6139.546404741941,5898.483029197435,5718.0374502403065,5574.708052575891,5456.331430674453,5355.822630867479,5268.705440094559,5191.977977322759,5123.532628486631,5061.834970721061,5005.734962958142,4954.348981625986,4906.983875586392,4863.086964349291,4822.209784006486 +Offshore Wind - Class 8/Conservative,13617.880972305991,12472.287069859833,11538.619138826649,10697.274903780875,9907.486722659387,9150.512241029572,8830.724213877127,8610.631986324295,8443.699750238353,8309.711484371428,8198.086212207783,8102.60464292073,8019.307544217199,7945.521539034585,7879.359087685128,7819.438544378004,7764.719517193688,7714.399094976894,7667.845104376691,7624.550986283925,7584.105196068877 +Offshore Wind - Class 9/Advanced,6558.840756878646,5856.661025758063,5456.127543127564,5181.318394895795,4974.634406682637,4810.319780701124,4448.881485732,4209.0299051236,4031.9280154142275,3892.7712722983247,3778.8697547702554,3682.9011392659736,3600.2759049094507,3527.937068921801,3463.7515174356276,3406.17496027115,3354.0551389863795,3306.510979989622,3262.8544321030654,3222.538469140551,3185.121279316132 +Offshore Wind - Class 9/Moderate,9546.694570497915,8417.75115177491,7570.660148319435,7293.097243214567,7081.6471202797065,6911.8013655180175,6532.404114379638,6275.91568689869,6083.923686750289,5931.422897274402,5805.471614638324,5698.531432173666,5605.839762957256,5524.20259049191,5451.377484367961,5385.732013785848,5326.042299120715,5271.36817376157,5220.972471694673,5174.266480101112,5130.773796159257 +Offshore Wind - Class 9/Conservative,14489.262976229513,13270.364682251466,12276.953265231648,11381.772850492516,10541.447609706373,9736.035810799354,9395.785190401062,9161.609643969132,8983.995873452806,8841.433908958357,8722.665920531352,8621.074709565988,8532.447487042864,8453.94002722631,8383.544054409776,8319.789338707838,8261.568966978499,8208.028584987751,8158.4957740450745,8112.431268773591,8069.39735952941 +Offshore Wind - Class 10/Advanced,6748.110486865921,6025.667947904331,5613.576070262512,5330.836816230673,5118.1884243416125,4949.132165622009,4577.263675574761,4330.490672636434,4148.278179141638,4005.105771562267,3887.9173295629544,3789.179324698292,3704.169637122116,3629.743365173169,3563.705641115856,3504.4674946826312,3450.8437394263824,3401.9276910847607,3357.0113421132132,3315.5319229695933,3277.034871966981 +Offshore Wind - Class 10/Moderate,9822.185561260063,8660.663928172953,7789.128260225514,7503.555645591015,7286.003641787134,7111.256603353412,6720.911067682522,6457.021045514077,6259.488603614352,6102.587213534271,5973.001211302103,5862.975109326782,5767.608732623316,5683.615711063982,5608.688977784607,5541.1492045237865,5479.736922802638,5423.48513578377,5371.635058056139,5323.581346495215,5278.833517953941 +Offshore Wind - Class 10/Conservative,14907.38256357729,13653.310286265418,12631.231770156972,11710.218947356327,10845.644392734888,10016.990633038271,9666.92136933382,9425.988153647959,9243.248922939856,9096.573064310081,8974.377680763704,8869.854879523824,8778.6700268652,8697.897186817227,8625.469544997572,8559.87518488806,8499.974708816384,8444.889371433632,8393.927019419943,8346.533420123389,8302.257670524286 +Offshore Wind - Class 11/Advanced,6956.321691478424,6211.58833433994,5786.781590234056,5495.318410480601,5276.108919550027,5101.836399169968,4718.494106932648,4464.10686313231,4276.27221765125,4128.682246555951,4007.8780435089548,3906.0934775235946,3818.4609690138946,3741.7381627276673,3673.6627827572092,3612.5970766051614,3557.318716808526,3506.893191060219,3460.5909832870884,3417.8318066917336,3378.147019261812 +Offshore Wind - Class 11/Moderate,10125.246605283506,8927.886441850036,8029.459791454079,7735.075997427815,7510.811447932585,7330.672642679775,6928.282996204787,6656.250665536574,6452.623549233597,6290.880966319118,6157.296706010031,6043.875693445647,5945.566750465955,5858.98217294766,5781.7437163185405,5712.119944026248,5648.812916151575,5590.8253687009,5537.375455572721,5487.839096831512,5441.710620317747 +Offshore Wind - Class 11/Conservative,15367.34588463045,14074.579653497436,13020.965088843674,12071.534843276095,11180.283948017326,10326.06231298724,9965.191665783244,9716.824592616986,9528.446912223111,9377.245393090887,9251.279808391977,9143.531947417756,9049.533690523212,8966.26852200647,8891.606321455141,8823.987942283095,8762.239284913625,8705.454330296612,8652.919527452297,8604.063569948312,8558.421696176958 +Offshore Wind - Class 12/Advanced,7245.576477514379,6469.875939151453,6027.405038760588,5723.822357484229,5495.497796043878,5313.9787862933945,4914.696456988965,4649.731451865308,4454.086438784636,4300.359441441109,4174.531888278836,4068.515020382145,3977.238479305209,3897.3256477951445,3826.41945720222,3762.8145251195583,3705.237635348968,3652.715360668218,3604.487806979223,3559.950628975789,3518.6156717536455 +Offshore Wind - Class 12/Moderate,10546.270287467178,9299.122093334134,8363.337346133056,8056.712538484164,7823.122822284838,7635.493616512525,7216.371886948146,6933.028176741409,6720.933795766869,6552.465695522657,6413.326802268119,6295.189545898889,6192.792762929343,6102.607945981941,6022.157733862976,5949.6388470998245,5883.699352714367,5823.300632686345,5767.628245515243,5716.032057120063,5667.985552024907 +Offshore Wind - Class 12/Conservative,16006.34442385554,14659.82283631448,13562.397394538018,12573.488355592783,11645.177822080408,10755.436182490917,10379.5601213956,10120.865517571236,9924.65485236211,9767.166079887564,9635.962614130893,9523.734437954206,9425.827504895678,9339.100239355173,9261.33327161348,9190.90326210478,9126.586996416443,9067.440760138938,9012.721511217214,8961.834106447515,8914.294382198923 +Offshore Wind - Class 13/Advanced,8067.847304177014,7204.115684313053,6711.430463055241,6373.395553708924,6119.159313083605,5917.0404546315685,5472.445199000929,5177.410383944034,4959.562360700135,4788.389618418754,4648.282397902372,4530.234058233854,4428.599054130361,4339.61705175403,4260.664232352999,4189.840860682058,4125.729812965057,4067.2471258817523,4013.546427744839,3963.954856388974,3917.928933426527 +Offshore Wind - Class 13/Moderate,11743.123337447973,10354.441375182545,9312.458268016122,8971.035876283919,8710.936898584381,8502.014471234905,8035.328404569617,7719.829111498906,7483.665023989759,7296.078280931126,7141.148912491345,7009.604747206893,6895.5874827517155,6795.167932251564,6705.587682347766,6624.839011677291,6551.416323238098,6484.163256446148,6422.172794432979,6364.721186298052,6311.2219365965375 +Offshore Wind - Class 13/Conservative,17822.838891664425,16323.506082275928,15101.538388224133,14000.401949183142,12966.741312160691,11976.026665500049,11557.493870491991,11269.441012077474,11050.963254594135,10875.60167093344,10729.508427343852,10604.543987043204,10495.526125063212,10398.956379445155,10312.364151986274,10233.941174122267,10162.325978166451,10096.46752880371,10035.538412895146,9978.875857327488,9925.941151067387 +Offshore Wind - Class 14/Advanced,8772.617149963404,7833.433833506027,7297.709935649757,6930.145923040228,6653.700685341661,6433.92576402004,5950.492757859008,5629.684960366007,5392.806656664875,5206.681052257928,5054.334813755595,4925.974354178844,4815.460873380183,4718.705866157529,4632.856126410186,4555.845948442863,4486.134368136903,4422.542962036146,4364.1512981589285,4310.227532189312,4260.181066540415 +Offshore Wind - Class 14/Moderate,12768.948217937565,11258.957378283958,10125.951508504344,9754.703994068908,9471.884027620466,9244.71105940988,8737.257461550169,8394.197649926717,8137.403335691084,7933.4297546877115,7764.966532666483,7621.931491411524,7497.954115183718,7388.762300206951,7291.356826297187,7203.554245195355,7123.717691353731,7050.589691930108,6983.184069801279,6920.7137680366495,6862.541069850083 +Offshore Wind - Class 14/Conservative,19379.759455956522,17749.451902947963,16420.738711875958,15223.412141659841,14099.455708117157,13022.196729277817,12567.102983447312,12253.887253075498,12016.32422425768,11825.644022616503,11666.788682494893,11530.90777697982,11412.366736790163,11307.360991475107,11213.20441407107,11127.930858979074,11050.059785524207,10978.44802649822,10912.196436710647,10850.584258715955,10793.025329675436 diff --git a/tests/data/Floating_Offshore_Wind/Market/30/df_fin_assump.csv b/tests/data/Floating_Offshore_Wind/Market/30/df_fin_assump.csv new file mode 100644 index 0000000..ca9ad50 --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/Market/30/df_fin_assump.csv @@ -0,0 +1,5 @@ +Financial Assumptions,Value +Capital Recovery Period (Years),30 +Depreciation Period,5 +Equity Premium During Construction,0.02 +Construction Duration yrs,3 diff --git a/tests/data/Floating_Offshore_Wind/Market/30/df_fom.csv b/tests/data/Floating_Offshore_Wind/Market/30/df_fom.csv new file mode 100644 index 0000000..93154eb --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/Market/30/df_fom.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 8/Advanced,61.229875,59.1585,57.97687500000001,57.16625,56.5565,56.071875000000006,55.005625,54.298125,53.775625,53.365125000000006,53.02912499999999,52.746,52.502375,52.288875,52.099624999999996,51.92975,51.775999999999996,51.63575,51.507,51.388,51.277625 +Offshore Wind - Class 8/Moderate,66.816625,64.739375,63.523624999999996,62.67525,62.028875,61.50975,60.350125,59.566125,58.97925,58.513124999999995,58.128125,57.801249999999996,57.517875,57.268375000000006,57.04575,56.845125,56.662625000000006,56.49549999999999,56.341499999999996,56.198750000000004,56.06575 +Offshore Wind - Class 8/Conservative,73.84925,71.96600000000001,70.83624999999999,70.034875,69.41675000000001,68.91525,67.77825,66.99575,66.402125,65.92575,65.528875,65.189375,64.89325,64.630875,64.39574999999999,64.182625,63.988125,63.809125,63.643625,63.48975,63.34587499999999 +Offshore Wind - Class 9/Advanced,63.01412499999999,60.882374999999996,59.666375,58.832125,58.20462499999999,57.70575,56.6085,55.880375,55.342625,54.920249999999996,54.574375,54.283125,54.03225,53.812625,53.61775,53.443,53.28475,53.140375000000006,53.007875,52.8855,52.771875 +Offshore Wind - Class 9/Moderate,68.763625,66.625875,65.37474999999999,64.501625,63.8365,63.302125000000004,62.108625,61.301874999999995,60.697875,60.218125,59.821999999999996,59.4855,59.194,58.937125,58.708,58.5015,58.313750000000006,58.141749999999995,57.98325,57.836375000000004,57.6995 +Offshore Wind - Class 9/Conservative,76.00125,74.063125,72.9005,72.075625,71.43950000000001,70.92337500000001,69.75325,68.94800000000001,68.337125,67.84687500000001,67.438375,67.089,66.78425,66.51425,66.27225,66.053,65.85275,65.668625,65.49825,65.339875,65.191875 +Offshore Wind - Class 10/Advanced,62.7405,60.617999999999995,59.40725,58.576625,57.951875,57.45525,56.362625,55.63775,55.102374999999995,54.681749999999994,54.3375,54.047375,53.797625,53.579,53.385,53.210875,53.053375,52.909625,52.77775,52.655874999999995,52.54275 +Offshore Wind - Class 10/Moderate,68.465,66.3365,65.090875,64.2215,63.55925,63.027249999999995,61.839000000000006,61.035624999999996,60.43425,59.956625,59.562125,59.22725,58.936875,58.68125,58.453125,58.2475,58.060625,57.889375,57.731500000000004,57.585249999999995,57.449000000000005 +Offshore Wind - Class 10/Conservative,75.671125,73.7415,72.583875,71.76275000000001,71.12925,70.615375,69.450375,68.6485,68.040375,67.55225,67.14562500000001,66.79775000000001,66.49425,66.22550000000001,65.984375,65.766125,65.56675,65.383375,65.213875,65.056125,64.90875 +Offshore Wind - Class 11/Advanced,63.692,61.53725,60.30825,59.465,58.830749999999995,58.32662499999999,57.2175,56.481500000000004,55.938,55.510999999999996,55.1615,54.867,54.6135,54.39149999999999,54.194625,54.017875000000004,53.858,53.712125,53.578125,53.454375,53.339625 +Offshore Wind - Class 11/Moderate,69.503375,67.342625,66.078,65.1955,64.52325,63.983125,62.776875,61.96125000000001,61.350875,60.866,60.4655,60.1255,59.83075,59.571125,59.339625,59.130874999999996,58.941125,58.767250000000004,58.607,58.4585,58.32025 +Offshore Wind - Class 11/Conservative,76.81875,74.859875,73.68475000000001,72.851,72.208,71.686375,70.503625,69.689625,69.07225,68.57675,68.163875,67.81075,67.50275,67.229875,66.985125,66.76350000000001,66.561125,66.375,66.202875,66.04275,65.893125 +Offshore Wind - Class 12/Advanced,66.758375,64.5,63.211875,62.328,61.66325,61.134750000000004,59.97225,59.200875,58.63125,58.183625,57.81725,57.508625,57.242875,57.01025,56.803749999999994,56.618624999999994,56.451,56.298125,56.157624999999996,56.028000000000006,55.907625 +Offshore Wind - Class 12/Moderate,72.849625,70.584875,69.259375,68.334375,67.62975,67.063625,65.79925,64.94449999999999,64.304625,63.796375000000005,63.376625000000004,63.020250000000004,62.711375000000004,62.43925,62.1965,61.97775,61.778875,61.596624999999996,61.42875,61.272999999999996,61.128125000000004 +Offshore Wind - Class 12/Conservative,80.51724999999999,78.464,77.23237499999999,76.35849999999999,75.6845,75.13775,73.898125,73.04487499999999,72.39775,71.87837499999999,71.44575,71.075625,70.752625,70.466625,70.210125,69.977875,69.76575,69.57075,69.39025,69.222375,69.065625 +Offshore Wind - Class 13/Advanced,63.717,61.5615,60.332,59.488375,58.853875,58.3495,57.24,56.503625,55.96,55.532875,55.18325,54.888625,54.635,54.412875,54.215875000000004,54.039125,53.879124999999995,53.733125,53.599125,53.475375,53.3605 +Offshore Wind - Class 13/Moderate,69.530625,67.369125,66.104,65.221125,64.5485,64.00825,62.8015,61.985625000000006,61.375,60.889875,60.48925,60.149125000000005,59.85425,59.594625,59.363,59.15412500000001,58.96425,58.790375,58.630125,58.481500000000004,58.343125 +Offshore Wind - Class 13/Conservative,76.849,74.88925,73.71362500000001,72.879625,72.236375,71.7145,70.531375,69.717,69.099375,68.60375,68.19075,67.837375,67.52925,67.25625,67.0115,66.78975,66.58725,66.401125,66.228875,66.06875,65.919 +Offshore Wind - Class 14/Advanced,64.952,62.75475,61.501374999999996,60.64149999999999,59.99475,59.480500000000006,58.3495,57.59887499999999,57.04475000000001,56.609249999999996,56.252874999999996,55.9525,55.694,55.467625,55.26675,55.086625,54.923500000000004,54.77475,54.638125,54.512,54.394875 +Offshore Wind - Class 14/Moderate,70.878375,68.674875,67.385375,66.485375,65.79975,65.249,64.018875,63.187125,62.56462499999999,62.070125000000004,61.66175,61.315,61.0145,60.749750000000006,60.513625,60.30075,60.10725,59.93000000000001,59.7665,59.615125000000006,59.474125 +Offshore Wind - Class 14/Conservative,78.33862500000001,76.340875,75.1425,74.292375,73.63662500000001,73.104625,71.8985,71.068375,70.438875,69.93350000000001,69.5125,69.152375,68.83825,68.559875,68.310375,68.084375,67.878,67.68825,67.512625,67.349375,67.19675 diff --git a/tests/data/Floating_Offshore_Wind/Market/30/df_gcc.csv b/tests/data/Floating_Offshore_Wind/Market/30/df_gcc.csv new file mode 100644 index 0000000..a559485 --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/Market/30/df_gcc.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 8/Advanced,1124.5467,1004.1544,935.4809,888.3635,852.9265,824.7539,762.7834,721.6596,691.2946,667.4355,647.9065,631.4522,617.2857,604.8828,593.8779,584.0061,575.0699,566.9182,559.433,552.5207,546.1053 +Offshore Wind - Class 8/Moderate,1636.8295,1443.2664,1298.0283,1250.4387,1214.1845,1185.0636,1120.014,1076.0377,1043.1197,1016.9727,995.3777,977.0423,961.1498,947.1527,934.6665,923.4112,913.1771,903.803,895.1623,887.1544,879.6973 +Offshore Wind - Class 8/Conservative,2484.258,2275.2717,2104.9462,1951.463,1807.385,1669.293,1610.9553,1570.8047,1540.3519,1515.9089,1495.5456,1478.1272,1462.9317,1449.4712,1437.4014,1426.4703,1416.4881,1407.3084,1398.8157,1390.9177,1383.5394 +Offshore Wind - Class 9/Advanced,1301.6071,1162.259,1082.7728,1028.2367,987.2201,954.6117,882.884,835.2853,800.1393,772.5235,749.9197,730.8746,714.4776,700.1219,687.3842,675.9581,665.6149,656.1797,647.516,639.5153,632.0898 +Offshore Wind - Class 9/Moderate,1894.549,1670.5093,1502.4034,1447.3209,1405.3584,1371.6524,1296.3607,1245.4604,1207.3594,1177.0955,1152.1004,1130.878,1112.4833,1096.2823,1081.8301,1068.8027,1056.9573,1046.1071,1036.1061,1026.8372,1018.2061 +Offshore Wind - Class 9/Conservative,2875.4056,2633.5143,2436.371,2258.7217,2091.9585,1932.1239,1864.6009,1818.1286,1782.881,1754.5895,1731.0199,1710.859,1693.2709,1677.691,1663.7209,1651.0687,1639.5148,1628.8897,1619.0599,1609.9183,1601.3782 +Offshore Wind - Class 10/Advanced,1437.5413,1283.6403,1195.8529,1135.6213,1090.3211,1054.3073,975.0886,922.5189,883.7024,853.2025,828.238,807.204,789.0945,773.2396,759.1716,746.5522,735.1288,724.7083,715.1398,706.3035,698.1025 +Offshore Wind - Class 10/Moderate,2092.4076,1844.9701,1659.308,1598.4728,1552.128,1514.9019,1431.7471,1375.5309,1333.4508,1300.0263,1272.4208,1248.9821,1228.6663,1210.7734,1194.8118,1180.4239,1167.3413,1155.3581,1144.3125,1134.0757,1124.5431 +Offshore Wind - Class 10/Conservative,3175.7006,2908.5472,2690.8151,2494.6129,2310.4337,2133.9067,2059.3319,2008.0062,1969.0775,1937.8313,1911.8002,1889.5338,1870.1088,1852.9019,1837.4727,1823.4992,1810.7387,1799.004,1788.1475,1778.0513,1768.6193 +Offshore Wind - Class 11/Advanced,1568.3903,1400.4808,1304.7028,1238.9887,1189.5652,1150.2733,1063.8439,1006.4891,964.1394,930.8634,903.6266,880.678,860.9201,843.622,828.2735,814.5055,802.0423,790.6732,780.2338,770.5932,761.6458 +Offshore Wind - Class 11/Moderate,2282.8643,2012.9044,1810.3428,1743.9703,1693.407,1652.7924,1562.0686,1500.7355,1454.8252,1418.3583,1388.2401,1362.6679,1340.5029,1320.9813,1303.5669,1287.8694,1273.596,1260.522,1248.471,1237.3024,1226.9022 +Offshore Wind - Class 11/Conservative,3464.7616,3173.2912,2935.7405,2721.6795,2520.7358,2328.1408,2246.7779,2190.7804,2148.3083,2114.218,2085.8175,2061.5244,2040.3313,2021.5581,2004.7246,1989.4792,1975.5572,1962.7543,1950.9097,1939.8945,1929.6039 +Offshore Wind - Class 12/Advanced,1725.4782,1540.7511,1435.3801,1363.0842,1308.7105,1265.4831,1170.3971,1107.2977,1060.7064,1024.0975,994.1326,968.8855,947.1487,928.1181,911.2323,896.0853,882.3738,869.866,858.381,847.7748,837.9312 +Offshore Wind - Class 12/Moderate,2511.513,2214.5143,1991.6644,1918.644,1863.0164,1818.334,1718.5234,1651.0473,1600.5386,1560.4192,1527.2844,1499.1509,1474.7659,1453.2891,1434.1305,1416.8607,1401.1577,1386.7742,1373.5162,1361.229,1349.7871 +Offshore Wind - Class 12/Conservative,3811.7876,3491.1239,3229.7805,2994.2794,2773.2094,2561.3243,2471.8123,2410.2062,2363.4801,2325.9754,2294.7303,2268.004,2244.6882,2224.0348,2205.5152,2188.7428,2173.4264,2159.3412,2146.3102,2134.1918,2122.8705 +Offshore Wind - Class 13/Advanced,2017.4966,1801.5064,1678.3025,1593.7713,1530.1954,1479.6523,1368.474,1294.6958,1240.2193,1197.4148,1162.3787,1132.8588,1107.4433,1085.1919,1065.4485,1047.7379,1031.7059,1017.0814,1003.6526,991.2515,979.7419 +Offshore Wind - Class 13/Moderate,2936.5592,2589.2967,2328.7318,2243.3536,2178.3116,2126.0672,2009.3647,1930.469,1871.4123,1824.5032,1785.7606,1752.8658,1724.3539,1699.2424,1676.8414,1656.6489,1638.2883,1621.4706,1605.9689,1591.6022,1578.2238 +Offshore Wind - Class 13/Conservative,4456.8911,4081.9585,3776.3856,3501.0285,3242.5448,2994.8005,2890.1395,2818.1072,2763.4733,2719.6213,2683.0883,2651.8389,2624.5772,2600.4284,2578.7746,2559.1636,2541.2551,2524.7861,2509.5498,2495.3804,2482.1432 +Offshore Wind - Class 14/Advanced,2383.5514,2128.3719,1982.8138,1882.9454,1807.8342,1748.1206,1616.7701,1529.6055,1465.2448,1414.6738,1373.2808,1338.4048,1308.3779,1282.0892,1258.7635,1237.8396,1218.8987,1201.6207,1185.7555,1171.1042,1157.5064 +Offshore Wind - Class 14/Moderate,3469.3688,3059.0989,2751.2572,2650.3879,2573.5447,2511.821,2373.944,2280.7335,2210.9615,2155.5412,2109.7691,2070.906,2037.2209,2007.5531,1981.0877,1957.2314,1935.5395,1915.6704,1897.356,1880.3826,1864.5769 +Offshore Wind - Class 14/Conservative,5265.5498,4822.5894,4461.5733,4136.2554,3830.8724,3538.1773,3414.5267,3329.4249,3264.8782,3213.0697,3169.9081,3132.9888,3100.7808,3072.2503,3046.6677,3023.4985,3002.3407,2982.8835,2964.8827,2948.1425,2932.5035 diff --git a/tests/data/Floating_Offshore_Wind/Market/30/df_lcoe.csv b/tests/data/Floating_Offshore_Wind/Market/30/df_lcoe.csv new file mode 100644 index 0000000..6bfb223 --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/Market/30/df_lcoe.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 8/Advanced,79.49406924416465,71.60518133240926,67.05008021920094,63.884355488374524,61.49393965058081,59.5858699832229,55.69295092489356,53.090837134371185,51.159854455146174,49.62872517224789,48.37350681464589,47.307371674707376,46.39113743030717,45.58327504098316,44.86150000317473,44.218059908248556,43.632106996217495,43.094406003976076,42.60594565417351,42.144475734591374,41.72170419385769 +Offshore Wind - Class 8/Moderate,115.82687381182741,103.11034688555459,93.70106973579541,90.3542200600494,87.79329246955106,85.72134916070104,81.42106233048274,78.48422087391872,76.27947521132516,74.51320708439128,73.05704166638307,71.79717631148458,70.71057070848642,69.76117862196986,68.89538919484959,68.12353754274748,67.41779519562988,66.76779781899128,66.16539068575783,65.60405053230001,65.09173093683037 +Offshore Wind - Class 8/Conservative,174.842369079658,160.85173222585493,149.56528709004954,139.52382673702283,130.14615638630485,121.22535452462685,117.19993789665259,114.42742299045298,112.28538736546481,110.5737477567562,109.13776087999851,107.90089164926532,106.81442413459,105.84541238898146,104.99308031371322,104.19529914861889,103.48401934418948,102.82689270454405,102.21621286289059,101.64573730570216,101.11036867902548 +Offshore Wind - Class 9/Advanced,83.55759228186464,75.23902409573128,70.42269416962363,67.08630210899004,64.56719139102397,62.55649325713471,58.45110857792348,55.70723997144906,53.671210216317334,52.05700381941664,50.72389973213255,49.60988377684907,48.6346614993043,47.783352091286865,47.031813450435486,46.344764122078246,45.72735076453037,45.16082236454676,44.64612274078229,44.160020350661895,43.714593210026074 +Offshore Wind - Class 9/Moderate,121.88873216748893,108.46801432838554,98.51434448640154,95.00679666519537,92.30747975427857,90.12368907605553,85.58830370625394,82.49127150753175,80.16632905307183,78.3039320745728,76.75287328109887,75.4403194244123,74.29477197386602,73.27885417027433,72.36640861298723,71.55287684065263,70.80909096787703,70.12407927251151,69.48925965782738,68.89775800248475,68.35780268930826 +Offshore Wind - Class 9/Conservative,184.19625431494586,169.42635216957575,157.50791554917913,146.90176671431212,136.99560269567684,127.57091811910526,123.32618563601538,120.37699316205104,118.14430749930355,116.33965434006929,114.80129031349402,113.4976640284035,112.37649166075919,111.35507308229366,110.43305564070725,109.61568098430165,108.865850254758,108.1502580425915,107.50668226555409,106.9055064926603,106.34137026678978 +Offshore Wind - Class 10/Advanced,85.32390189569811,76.8017038854947,71.86804728294675,68.45069762921322,65.87059743177286,63.811335299917495,59.60488712562015,56.79370051033503,54.70782185109147,53.05419910354482,51.69865426678933,50.54750138602613,49.5486562695975,48.676725335135046,47.906960991779066,47.20332078644857,46.571014860222355,45.990841176686686,45.46371867666687,44.965955903201994,44.5098129725973 +Offshore Wind - Class 10/Moderate,124.6035710173781,110.86704795082328,100.65738967731946,97.06398693467362,94.27940624807027,92.06178285140727,87.39645016338778,84.24092728859011,81.84202817955939,79.93428888133539,78.36146969446489,77.00109984135179,75.82772769029141,74.78724063388479,73.8677165959382,73.0342913559199,72.25773464075162,71.55618153055714,70.92036899204068,70.31449010794873,69.74728533858786 +Offshore Wind - Class 10/Conservative,188.52623374085792,173.37731952476256,161.14979091296993,150.26663534894584,140.10059534359723,130.427790921759,126.07909013809721,123.05774920611937,120.77048024221935,118.92174602239398,117.34598087759998,116.010590411383,114.86201903038666,113.81579946782854,112.87135854012615,112.03408790136083,111.26601036436935,110.53310411778747,109.87392382051877,109.25814184671577,108.68031909619522 +Offshore Wind - Class 11/Advanced,88.20632899540604,79.3802336353244,74.27053837977967,70.74510748575734,68.0723398609581,65.92624605823028,61.58270506589311,58.671208419859724,56.499930150489796,54.787637331267376,53.383998771008855,52.19200180611495,51.16759160674038,50.26452266881063,49.45778367850844,48.73854814512075,48.08367911576881,47.48280722372012,46.93685882895569,46.42131804535022,45.94892488578471 +Offshore Wind - Class 11/Moderate,128.88997119502682,114.65923012145811,104.08113114772341,100.33853151822932,97.47504788754667,95.17811434138434,90.3470429960058,87.0794101605978,84.59520022036858,82.61959283842886,80.99083591293237,79.59826493954068,78.38286046489019,77.30504633746821,76.33705225557132,75.47395524479178,74.6848819461274,73.95816725613906,73.2847090489253,72.6572210736731,72.08442347524985 +Offshore Wind - Class 11/Conservative,195.09998535247078,179.40532062628705,166.7358775722116,155.45886901226692,144.92458512926544,134.90126483206683,130.39845840274194,127.29718021141512,124.90157053128402,122.98723247559943,121.38128115638162,119.99812242168248,118.78323235162198,117.69975913222335,116.74654277924137,115.85464900457669,115.05927287701577,114.3245176699123,113.61756507313568,112.97986622739536,112.38146109112769 +Offshore Wind - Class 12/Advanced,93.78551009752209,84.39782417945285,78.9774255703225,75.22541392781902,72.38047491145723,70.1096777197964,65.49191129584575,62.39598858085606,60.09862821978648,58.276981390735436,56.783657928299284,55.526278282936815,54.42533422314001,53.464350088778886,52.616047206615015,51.85053326774854,51.15341107878453,50.51371588559402,49.93259503597653,49.383638381271744,48.88070852694523 +Offshore Wind - Class 12/Moderate,137.02195385033406,121.89271310325452,110.64754514548497,106.68732256720295,103.6391874924934,101.19421473713042,96.07784432912575,92.58347286439596,89.96016609045003,87.85848186298126,86.10788583945053,84.62663067365196,83.33367304628648,82.20402648796319,81.17373581829257,80.25531835226403,79.41557482331108,78.64211425930763,77.92528734788122,77.27327670336808,76.64775495017396 +Offshore Wind - Class 12/Conservative,207.323024900298,190.64371427457496,177.21934286443548,165.23503658347957,154.0405946628847,143.42166529588945,138.6340016585089,135.30693766847645,132.78833258236563,130.723822841664,129.01597652258206,127.54484131948074,126.27991555730328,125.1269735914868,124.08606286533256,123.16369893067792,122.31748492515531,121.53572231991977,120.78295568051726,120.10432214672042,119.46748101415466 +Offshore Wind - Class 13/Advanced,129.61543378862604,116.48132745040316,108.85523112298453,103.58980869118015,99.60809758962577,96.44153307337321,89.9600749754856,85.61519042270469,82.39558746851277,79.84363768705813,77.756223815581,75.9843183249046,74.44749933397088,73.09211824289613,71.89873903750865,70.82166600604553,69.85814134249514,68.9576743169166,68.1428365251204,67.38666388532637,66.68143877811352 +Offshore Wind - Class 13/Moderate,190.37637662806992,169.09223813062374,153.27410962047767,147.69070045940933,143.4354450550789,139.96605741699815,132.80895729447658,127.9260321051624,124.23793292607934,121.2822617078699,118.85115921238372,116.77237562321164,114.95788630344292,113.34869511419737,111.9328695395901,110.62067131415489,109.44833134528214,108.36894108732979,107.36889163309684,106.43728874023006,105.59314082261604 +Offshore Wind - Class 13/Conservative,289.3996716607543,265.8910498468873,246.97726499545257,230.0296712217655,214.25405196428778,199.19351249639868,192.4912386151395,187.83616189758519,184.32468998173746,181.43896203081354,179.06323062222714,176.9700390716734,175.17670846332936,173.57883544446727,172.13774830946966,170.82506691372492,169.66626053324217,168.55099041149177,167.5133634851272,166.58888632905968,165.67702253598748 +Offshore Wind - Class 14/Advanced,182.49593935841702,163.9031536620753,153.1345349490479,145.6429181176591,140.04072845245614,135.5213718091179,126.34936215209574,120.20272815656313,115.6200351379133,112.02134212604955,109.05211030086161,106.56530104986062,104.37635067603762,102.47840159643187,100.78368637079184,99.28628181265118,97.89234589151982,96.6443572939712,95.46191732056941,94.39394398635366,93.39806352675856 +Offshore Wind - Class 14/Moderate,268.57644585351574,238.37825053459008,215.96065708468083,208.0879103069599,202.05593218051595,197.13734499432547,186.99184046892773,180.06777872069043,174.8971164757232,170.70181344989842,167.26327726390707,164.32358535895554,161.7581526905122,159.48331984390862,157.44042540787618,155.640358115931,153.94306387103146,152.43072559512737,151.03038996134117,149.67533449688574,148.4564715167879 +Offshore Wind - Class 14/Conservative,408.98658781081787,375.6636106500271,348.7753166845753,324.79635752741154,302.38232787036736,281.08564429288754,271.525526636344,264.9641027039318,259.9484052017173,255.89120863597702,252.48518055435736,249.54956758599758,247.05848310798348,244.7548368075098,242.76153382615757,240.86245130122225,239.20182987011384,237.66887835988874,236.16021004859903,234.83181352010217,233.58609590695542 diff --git a/tests/data/Floating_Offshore_Wind/Market/30/df_occ.csv b/tests/data/Floating_Offshore_Wind/Market/30/df_occ.csv new file mode 100644 index 0000000..ea3d820 --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/Market/30/df_occ.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 8/Advanced,4435.5373,3960.6753,3689.8071,3503.9624,3364.1885,3253.0677,3008.6384,2846.4343,2726.6659,2632.5586,2555.5305,2490.63,2434.7531,2385.8326,2342.426,2303.4888,2268.2418,2236.0892,2206.5657,2179.3012,2153.9971 +Offshore Wind - Class 8/Moderate,6456.1288,5692.6599,5119.7989,4932.0919,4789.0948,4674.2335,4417.6591,4244.204,4114.3659,4011.2344,3926.0575,3853.7372,3791.0528,3735.8442,3686.5949,3642.2009,3601.8346,3564.8602,3530.7791,3499.1934,3469.7806 +Offshore Wind - Class 8/Conservative,9798.632,8974.3295,8302.5166,7697.1344,7128.8489,6584.1743,6354.0735,6195.708,6075.5933,5979.1832,5898.8641,5830.1612,5770.2254,5717.1333,5669.5267,5626.4114,5587.0388,5550.8311,5517.3336,5486.1817,5457.0792 +Offshore Wind - Class 9/Advanced,4614.256,4120.2606,3838.4785,3645.1456,3499.7399,3384.1418,3129.8638,2961.1241,2836.5299,2738.6308,2658.4991,2590.9836,2532.8553,2481.9637,2436.8081,2396.302,2359.6348,2326.1867,2295.4736,2267.1106,2240.787 +Offshore Wind - Class 9/Moderate,6716.262,5922.0311,5326.0882,5130.8179,4982.0592,4862.5698,4595.6574,4415.2134,4280.1438,4172.8569,4084.248,4009.0138,3943.8036,3886.3705,3835.1368,3788.9541,3746.9613,3708.4972,3673.0429,3640.1845,3609.5866 +Offshore Wind - Class 9/Conservative,10193.4429,9335.9272,8637.0454,8007.2708,7416.0877,6849.4668,6610.0947,6445.3482,6320.3939,6220.0991,6136.5438,6065.0727,6002.7219,5947.4906,5897.9658,5853.1133,5812.1543,5774.4877,5739.6405,5707.2334,5676.9583 +Offshore Wind - Class 10/Advanced,4649.037,4151.3181,3867.4119,3672.6218,3526.12,3409.6505,3153.4558,2983.4442,2857.9109,2759.2739,2678.5382,2610.5137,2551.9472,2500.672,2455.1761,2414.3646,2377.4211,2343.7209,2312.7763,2284.1995,2257.6774 +Offshore Wind - Class 10/Moderate,6766.8874,5966.6698,5366.2348,5169.4927,5019.6126,4899.2225,4630.2982,4448.4941,4312.4063,4204.3108,4115.0339,4039.2326,3973.531,3915.6649,3864.045,3817.5142,3775.2049,3736.4508,3700.7293,3667.6232,3636.7947 +Offshore Wind - Class 10/Conservative,10270.2783,9406.2989,8702.1491,8067.6274,7471.9882,6901.0962,6659.9198,6493.9315,6368.0353,6266.9846,6182.7994,6110.7896,6047.9688,5992.3212,5942.423,5897.2325,5855.9647,5818.0142,5782.9043,5750.253,5719.7497 +Offshore Wind - Class 11/Advanced,4705.9878,4202.1718,3914.7878,3717.6115,3569.3151,3451.4188,3192.0858,3019.9915,2892.9204,2793.075,2711.3503,2642.4925,2583.2087,2531.3053,2485.252,2443.9407,2406.5446,2372.4315,2341.1078,2312.181,2285.334 +Offshore Wind - Class 11/Moderate,6849.782,6039.7616,5431.9713,5232.8191,5081.103,4959.2382,4687.0195,4502.9882,4365.2334,4255.8137,4165.4432,4088.7133,4022.2068,3963.6319,3911.3797,3864.2788,3821.4513,3782.2224,3746.0633,3712.5517,3681.3455 +Offshore Wind - Class 11/Conservative,10396.0894,9521.5263,8808.7506,8166.4561,7563.5202,6985.6348,6741.504,6573.4824,6446.0439,6343.7553,6258.5389,6185.6469,6122.0566,6065.7273,6015.2179,5969.4737,5927.7004,5889.2851,5853.745,5820.6937,5789.8168 +Offshore Wind - Class 12/Advanced,4809.7984,4294.8686,4001.1451,3799.6192,3648.0515,3527.5546,3262.5008,3086.6103,2956.7361,2854.6882,2771.1607,2700.784,2640.1923,2587.1441,2540.0748,2497.8522,2459.6312,2424.7656,2392.7509,2363.186,2335.7468 +Offshore Wind - Class 12/Moderate,7000.8831,6172.9943,5551.7965,5348.2512,5193.1884,5068.6353,4790.4116,4602.3208,4461.5272,4349.6938,4257.3298,4178.9073,4110.9337,4051.0667,3997.6618,3949.5219,3905.7496,3865.6554,3828.6987,3794.4478,3762.5533 +Offshore Wind - Class 12/Conservative,10625.4195,9731.5641,9003.0651,8346.6021,7730.3659,7139.7327,6890.2166,6718.4885,6588.2389,6483.6938,6396.5976,6322.0977,6257.1046,6199.5328,6147.9091,6101.1559,6058.4611,6019.1983,5982.8743,5949.0939,5917.5359 +Offshore Wind - Class 13/Advanced,5259.4418,4696.3739,4375.1916,4154.8262,3989.0892,3857.3276,3567.4953,3375.1616,3233.1462,3121.5584,3030.2223,2953.2664,2887.0104,2829.0029,2777.5334,2731.3636,2689.5695,2651.4445,2616.437,2584.1081,2554.1038 +Offshore Wind - Class 13/Moderate,7655.3598,6750.0759,6070.8056,5848.2318,5678.6729,5542.476,5238.2427,5032.5682,4878.6125,4756.3244,4655.3257,4569.5719,4495.2439,4429.7802,4371.3827,4318.7425,4270.8782,4227.0358,4186.6241,4149.1713,4114.2951 +Offshore Wind - Class 13/Conservative,11618.7355,10641.3182,9844.7156,9126.8831,8453.0382,7807.1898,7534.3477,7346.5656,7204.1396,7089.8211,6994.5827,6913.1182,6842.0493,6779.0953,6722.6457,6671.5217,6624.8356,6581.9024,6542.1826,6505.2442,6470.736 +Offshore Wind - Class 14/Advanced,5529.0667,4937.1331,4599.4855,4367.823,4193.5895,4055.0732,3750.3827,3548.189,3398.8931,3281.5848,3185.5664,3104.6654,3035.0127,2974.0315,2919.9235,2871.3867,2827.45,2787.3706,2750.5684,2716.5822,2685.0397 +Offshore Wind - Class 14/Moderate,8047.8112,7096.118,6382.0249,6148.0409,5969.7896,5826.6106,5506.7808,5290.5624,5128.7142,5000.1569,4893.9806,4803.8307,4725.6922,4656.8725,4595.4813,4540.1425,4489.8244,4443.7344,4401.2511,4361.8783,4325.2141 +Offshore Wind - Class 14/Conservative,12214.369,11186.8445,10349.4041,9594.772,8886.3825,8207.4247,7920.5954,7723.1867,7573.4592,7453.2803,7353.1595,7267.5186,7192.8064,7126.6251,7067.2815,7013.5367,6964.4573,6919.323,6877.567,6838.735,6802.4577 diff --git a/tests/data/Floating_Offshore_Wind/Market/30/df_tc.csv b/tests/data/Floating_Offshore_Wind/Market/30/df_tc.csv new file mode 100644 index 0000000..af34ddc --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/Market/30/df_tc.csv @@ -0,0 +1,31 @@ +Tax Credit,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.1304639909307722,0.13046236525434168,0.13046040284202187,0.13046038862851897,0.13046037582857625,0.13046036413469903,0.13046035614551693,0.1304603485955869,0.130460341458937,0.13046033467231982,0.13046032821917583,0.1304603220080445,0.13046031609832356,0.13046031043400655,0.13046030498619188,0.13046029975090487,0.13046029468712364,0.13046028980207539,0.13046028505328955,0.13046028047563135,0.13046027608749747 +10 year CRF/Moderate,0.1304639909307722,0.13046236525434168,0.13046040284202187,0.13046038862851897,0.13046037582857625,0.13046036413469903,0.13046035614551693,0.1304603485955869,0.130460341458937,0.13046033467231982,0.13046032821917583,0.1304603220080445,0.13046031609832356,0.13046031043400655,0.13046030498619188,0.13046029975090487,0.13046029468712364,0.13046028980207539,0.13046028505328955,0.13046028047563135,0.13046027608749747 +10 year CRF/Conservative,0.1304639909307722,0.13046236525434168,0.13046040284202187,0.13046038862851897,0.13046037582857625,0.13046036413469903,0.13046035614551693,0.1304603485955869,0.130460341458937,0.13046033467231982,0.13046032821917583,0.1304603220080445,0.13046031609832356,0.13046031043400655,0.13046030498619188,0.13046029975090487,0.13046029468712364,0.13046028980207539,0.13046028505328955,0.13046028047563135,0.13046027608749747 +ITC Schedule/*,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896 +PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.815682260050052,0.8156875372054168,0.8156939075675728,0.8156939537077692,0.8156939952592402,0.815694033220181,0.8156940591548553,0.815694083663621,0.8156941068307884,0.8156941288616727,0.8156941498100293,0.8156941699727599,0.8156941891570466,0.8156942075446967,0.8156942252295324,0.8156942422244571,0.8156942586626358,0.8156942745206073,0.8156942899362415,0.815694304796357,0.8156943190412346 +PVD/Moderate,0.815682260050052,0.8156875372054168,0.8156939075675728,0.8156939537077692,0.8156939952592402,0.815694033220181,0.8156940591548553,0.815694083663621,0.8156941068307884,0.8156941288616727,0.8156941498100293,0.8156941699727599,0.8156941891570466,0.8156942075446967,0.8156942252295324,0.8156942422244571,0.8156942586626358,0.8156942745206073,0.8156942899362415,0.815694304796357,0.8156943190412346 +PVD/Conservative,0.815682260050052,0.8156875372054168,0.8156939075675728,0.8156939537077692,0.8156939952592402,0.815694033220181,0.8156940591548553,0.815694083663621,0.8156941068307884,0.8156941288616727,0.8156941498100293,0.8156941699727599,0.8156941891570466,0.8156942075446967,0.8156942252295324,0.8156942422244571,0.8156942586626358,0.8156942745206073,0.8156942899362415,0.815694304796357,0.8156943190412346 +PFF/Advanced,0.7023119682927002,0.7023104135003299,0.7023085366197396,0.7023085230255927,0.702308510783408,0.7023084995990906,0.7023084919580357,0.7023084847370921,0.7023084779114194,0.7023084714205263,0.7023084652485753,0.7023084593080906,0.7023084536558821,0.7023084482383842,0.7023084430279545,0.7023084380207909,0.7023084331776599,0.7023084285054736,0.7023084239636118,0.7023084195854209,0.7023084153884955 +PFF/Moderate,0.7023119682927002,0.7023104135003299,0.7023085366197396,0.7023085230255927,0.702308510783408,0.7023084995990906,0.7023084919580357,0.7023084847370921,0.7023084779114194,0.7023084714205263,0.7023084652485753,0.7023084593080906,0.7023084536558821,0.7023084482383842,0.7023084430279545,0.7023084380207909,0.7023084331776599,0.7023084285054736,0.7023084239636118,0.7023084195854209,0.7023084153884955 +PFF/Conservative,0.7023119682927002,0.7023104135003299,0.7023085366197396,0.7023085230255927,0.702308510783408,0.7023084995990906,0.7023084919580357,0.7023084847370921,0.7023084779114194,0.7023084714205263,0.7023084652485753,0.7023084593080906,0.7023084536558821,0.7023084482383842,0.7023084430279545,0.7023084380207909,0.7023084331776599,0.7023084285054736,0.7023084239636118,0.7023084195854209,0.7023084153884955 +Year (Advanced)/nan,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.927806594270693,0.9278088668446027,0.9278116101833356,0.9278116300531218,0.9278116479468214,0.9278116642942964,0.9278116754627875,0.9278116860172259,0.9278116959939189,0.9278117054812837,0.9278117145024692,0.9278117231853331,0.9278117314468405,0.9278117393652846,0.9278117469810692,0.9278117542997507,0.9278117613786755,0.9278117682077403,0.927811774846317,0.9278117812456655,0.9278117873800684 +2/nan,0.8608250763721824,0.8608292933954658,0.8608343839909939,0.860834420861831,0.8608344540657964,0.8608344844005521,0.860834505125065,0.8608345247101272,0.8608345432231123,0.8608345608280883,0.8608345775680115,0.8608345936801372,0.860834609010384,0.8608346237040347,0.8608346378360634,0.860834651416781,0.8608346645526003,0.8608346772247736,0.8608346895434729,0.8608347014182547,0.8608347128013973 +3/nan,0.7986791823716837,0.798685051251887,0.7986921359118638,0.7986921872256505,0.7986922334361889,0.7986922756535988,0.798692304496266,0.7986923317531405,0.7986923575179862,0.7986923820191404,0.7986924053163856,0.7986924277399142,0.7986924490752884,0.7986924695247009,0.798692489192494,0.7986925080930181,0.7986925263743693,0.7986925440104564,0.798692561154608,0.7986925776809515,0.7986925935230723 +4/nan,0.7410198121111736,0.7410270723677368,0.7410358366611538,0.7410359001405241,0.7410359573067578,0.7410360095331644,0.7410360452139154,0.7410360789329108,0.7410361108061444,0.7410361411160876,0.7410361699366967,0.7410361976764468,0.7410362240700606,0.7410362493676672,0.7410362736983466,0.7410362970798509,0.7410363196953879,0.74103634151268,0.7410363627214074,0.7410363831658556,0.7410364027638642 +5/nan,0.6875230681619768,0.6875314883146834,0.6875416528161404,0.6875417264372621,0.6875417927366333,0.6875418533069693,0.6875418946882408,0.687541933794338,0.6875419707597864,0.6875420059121864,0.6875420393373098,0.6875420715088912,0.6875421021192718,0.6875421314585421,0.6875421596764046,0.6875421867934477,0.6875422130221491,0.6875422383250747,0.6875422629222081,0.687542286632958,0.6875423093620371 +6/nan,0.6378884363539014,0.6378978110932295,0.6379091279674551,0.6379092099352938,0.6379092837512876,0.6379093511887243,0.6379093972615562,0.6379094408012687,0.6379094819576389,0.6379095210954085,0.6379095583100736,0.6379095941290779,0.6379096282098818,0.6379096608754651,0.6379096922925022,0.6379097224839156,0.6379097516862726,0.6379097798578951,0.637909807243707,0.6379098336426426,0.6379098589486115 +Year (Moderate)/nan,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.927806594270693,0.9278088668446027,0.9278116101833356,0.9278116300531218,0.9278116479468214,0.9278116642942964,0.9278116754627875,0.9278116860172259,0.9278116959939189,0.9278117054812837,0.9278117145024692,0.9278117231853331,0.9278117314468405,0.9278117393652846,0.9278117469810692,0.9278117542997507,0.9278117613786755,0.9278117682077403,0.927811774846317,0.9278117812456655,0.9278117873800684 +2/nan,0.8608250763721824,0.8608292933954658,0.8608343839909939,0.860834420861831,0.8608344540657964,0.8608344844005521,0.860834505125065,0.8608345247101272,0.8608345432231123,0.8608345608280883,0.8608345775680115,0.8608345936801372,0.860834609010384,0.8608346237040347,0.8608346378360634,0.860834651416781,0.8608346645526003,0.8608346772247736,0.8608346895434729,0.8608347014182547,0.8608347128013973 +3/nan,0.7986791823716837,0.798685051251887,0.7986921359118638,0.7986921872256505,0.7986922334361889,0.7986922756535988,0.798692304496266,0.7986923317531405,0.7986923575179862,0.7986923820191404,0.7986924053163856,0.7986924277399142,0.7986924490752884,0.7986924695247009,0.798692489192494,0.7986925080930181,0.7986925263743693,0.7986925440104564,0.798692561154608,0.7986925776809515,0.7986925935230723 +4/nan,0.7410198121111736,0.7410270723677368,0.7410358366611538,0.7410359001405241,0.7410359573067578,0.7410360095331644,0.7410360452139154,0.7410360789329108,0.7410361108061444,0.7410361411160876,0.7410361699366967,0.7410361976764468,0.7410362240700606,0.7410362493676672,0.7410362736983466,0.7410362970798509,0.7410363196953879,0.74103634151268,0.7410363627214074,0.7410363831658556,0.7410364027638642 +5/nan,0.6875230681619768,0.6875314883146834,0.6875416528161404,0.6875417264372621,0.6875417927366333,0.6875418533069693,0.6875418946882408,0.687541933794338,0.6875419707597864,0.6875420059121864,0.6875420393373098,0.6875420715088912,0.6875421021192718,0.6875421314585421,0.6875421596764046,0.6875421867934477,0.6875422130221491,0.6875422383250747,0.6875422629222081,0.687542286632958,0.6875423093620371 +6/nan,0.6378884363539014,0.6378978110932295,0.6379091279674551,0.6379092099352938,0.6379092837512876,0.6379093511887243,0.6379093972615562,0.6379094408012687,0.6379094819576389,0.6379095210954085,0.6379095583100736,0.6379095941290779,0.6379096282098818,0.6379096608754651,0.6379096922925022,0.6379097224839156,0.6379097516862726,0.6379097798578951,0.637909807243707,0.6379098336426426,0.6379098589486115 +Year (Conservative)/nan,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.927806594270693,0.9278088668446027,0.9278116101833356,0.9278116300531218,0.9278116479468214,0.9278116642942964,0.9278116754627875,0.9278116860172259,0.9278116959939189,0.9278117054812837,0.9278117145024692,0.9278117231853331,0.9278117314468405,0.9278117393652846,0.9278117469810692,0.9278117542997507,0.9278117613786755,0.9278117682077403,0.927811774846317,0.9278117812456655,0.9278117873800684 +2/nan,0.8608250763721824,0.8608292933954658,0.8608343839909939,0.860834420861831,0.8608344540657964,0.8608344844005521,0.860834505125065,0.8608345247101272,0.8608345432231123,0.8608345608280883,0.8608345775680115,0.8608345936801372,0.860834609010384,0.8608346237040347,0.8608346378360634,0.860834651416781,0.8608346645526003,0.8608346772247736,0.8608346895434729,0.8608347014182547,0.8608347128013973 diff --git a/tests/data/Floating_Offshore_Wind/Market/30/df_vom.csv b/tests/data/Floating_Offshore_Wind/Market/30/df_vom.csv new file mode 100644 index 0000000..b02e3a0 --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/Market/30/df_vom.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 11/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 11/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 11/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 12/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 12/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 12/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 13/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 13/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 13/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 14/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 14/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 14/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Floating_Offshore_Wind/Market/TechLife/df_capex.csv b/tests/data/Floating_Offshore_Wind/Market/TechLife/df_capex.csv new file mode 100644 index 0000000..48aaa3e --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/Market/TechLife/df_capex.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 8/Advanced,6164.393079155067,5504.442350486707,5127.996867726996,4869.7148063506875,4675.460752031988,4521.027964517991,4181.32647681124,3955.8994689532415,3789.4485139119115,3658.6606949270113,3551.6090894147055,3461.4120769098504,3383.755867003581,3315.7674080971583,3255.442083151268,3201.3281773540753,3152.3428360723738,3107.6579809550435,3066.6269148509114,3028.735539578943,2993.56854097348 +Offshore Wind - Class 8/Moderate,8972.557992722874,7911.509016245191,7115.361849729815,6854.491558455669,6655.757965015436,6496.126765702345,6139.546404741941,5898.483029197435,5718.0374502403065,5574.708052575891,5456.331430674453,5355.822630867479,5268.705440094559,5191.977977322759,5123.532628486631,5061.834970721061,5005.734962958142,4954.348981625986,4906.983875586392,4863.086964349291,4822.209784006486 +Offshore Wind - Class 8/Conservative,13617.880972305991,12472.287069859833,11538.619138826649,10697.274903780875,9907.486722659387,9150.512241029572,8830.724213877127,8610.631986324295,8443.699750238353,8309.711484371428,8198.086212207783,8102.60464292073,8019.307544217199,7945.521539034585,7879.359087685128,7819.438544378004,7764.719517193688,7714.399094976894,7667.845104376691,7624.550986283925,7584.105196068877 +Offshore Wind - Class 9/Advanced,6558.840756878646,5856.661025758063,5456.127543127564,5181.318394895795,4974.634406682637,4810.319780701124,4448.881485732,4209.0299051236,4031.9280154142275,3892.7712722983247,3778.8697547702554,3682.9011392659736,3600.2759049094507,3527.937068921801,3463.7515174356276,3406.17496027115,3354.0551389863795,3306.510979989622,3262.8544321030654,3222.538469140551,3185.121279316132 +Offshore Wind - Class 9/Moderate,9546.694570497915,8417.75115177491,7570.660148319435,7293.097243214567,7081.6471202797065,6911.8013655180175,6532.404114379638,6275.91568689869,6083.923686750289,5931.422897274402,5805.471614638324,5698.531432173666,5605.839762957256,5524.20259049191,5451.377484367961,5385.732013785848,5326.042299120715,5271.36817376157,5220.972471694673,5174.266480101112,5130.773796159257 +Offshore Wind - Class 9/Conservative,14489.262976229513,13270.364682251466,12276.953265231648,11381.772850492516,10541.447609706373,9736.035810799354,9395.785190401062,9161.609643969132,8983.995873452806,8841.433908958357,8722.665920531352,8621.074709565988,8532.447487042864,8453.94002722631,8383.544054409776,8319.789338707838,8261.568966978499,8208.028584987751,8158.4957740450745,8112.431268773591,8069.39735952941 +Offshore Wind - Class 10/Advanced,6748.110486865921,6025.667947904331,5613.576070262512,5330.836816230673,5118.1884243416125,4949.132165622009,4577.263675574761,4330.490672636434,4148.278179141638,4005.105771562267,3887.9173295629544,3789.179324698292,3704.169637122116,3629.743365173169,3563.705641115856,3504.4674946826312,3450.8437394263824,3401.9276910847607,3357.0113421132132,3315.5319229695933,3277.034871966981 +Offshore Wind - Class 10/Moderate,9822.185561260063,8660.663928172953,7789.128260225514,7503.555645591015,7286.003641787134,7111.256603353412,6720.911067682522,6457.021045514077,6259.488603614352,6102.587213534271,5973.001211302103,5862.975109326782,5767.608732623316,5683.615711063982,5608.688977784607,5541.1492045237865,5479.736922802638,5423.48513578377,5371.635058056139,5323.581346495215,5278.833517953941 +Offshore Wind - Class 10/Conservative,14907.38256357729,13653.310286265418,12631.231770156972,11710.218947356327,10845.644392734888,10016.990633038271,9666.92136933382,9425.988153647959,9243.248922939856,9096.573064310081,8974.377680763704,8869.854879523824,8778.6700268652,8697.897186817227,8625.469544997572,8559.87518488806,8499.974708816384,8444.889371433632,8393.927019419943,8346.533420123389,8302.257670524286 +Offshore Wind - Class 11/Advanced,6956.321691478424,6211.58833433994,5786.781590234056,5495.318410480601,5276.108919550027,5101.836399169968,4718.494106932648,4464.10686313231,4276.27221765125,4128.682246555951,4007.8780435089548,3906.0934775235946,3818.4609690138946,3741.7381627276673,3673.6627827572092,3612.5970766051614,3557.318716808526,3506.893191060219,3460.5909832870884,3417.8318066917336,3378.147019261812 +Offshore Wind - Class 11/Moderate,10125.246605283506,8927.886441850036,8029.459791454079,7735.075997427815,7510.811447932585,7330.672642679775,6928.282996204787,6656.250665536574,6452.623549233597,6290.880966319118,6157.296706010031,6043.875693445647,5945.566750465955,5858.98217294766,5781.7437163185405,5712.119944026248,5648.812916151575,5590.8253687009,5537.375455572721,5487.839096831512,5441.710620317747 +Offshore Wind - Class 11/Conservative,15367.34588463045,14074.579653497436,13020.965088843674,12071.534843276095,11180.283948017326,10326.06231298724,9965.191665783244,9716.824592616986,9528.446912223111,9377.245393090887,9251.279808391977,9143.531947417756,9049.533690523212,8966.26852200647,8891.606321455141,8823.987942283095,8762.239284913625,8705.454330296612,8652.919527452297,8604.063569948312,8558.421696176958 +Offshore Wind - Class 12/Advanced,7245.576477514379,6469.875939151453,6027.405038760588,5723.822357484229,5495.497796043878,5313.9787862933945,4914.696456988965,4649.731451865308,4454.086438784636,4300.359441441109,4174.531888278836,4068.515020382145,3977.238479305209,3897.3256477951445,3826.41945720222,3762.8145251195583,3705.237635348968,3652.715360668218,3604.487806979223,3559.950628975789,3518.6156717536455 +Offshore Wind - Class 12/Moderate,10546.270287467178,9299.122093334134,8363.337346133056,8056.712538484164,7823.122822284838,7635.493616512525,7216.371886948146,6933.028176741409,6720.933795766869,6552.465695522657,6413.326802268119,6295.189545898889,6192.792762929343,6102.607945981941,6022.157733862976,5949.6388470998245,5883.699352714367,5823.300632686345,5767.628245515243,5716.032057120063,5667.985552024907 +Offshore Wind - Class 12/Conservative,16006.34442385554,14659.82283631448,13562.397394538018,12573.488355592783,11645.177822080408,10755.436182490917,10379.5601213956,10120.865517571236,9924.65485236211,9767.166079887564,9635.962614130893,9523.734437954206,9425.827504895678,9339.100239355173,9261.33327161348,9190.90326210478,9126.586996416443,9067.440760138938,9012.721511217214,8961.834106447515,8914.294382198923 +Offshore Wind - Class 13/Advanced,8067.847304177014,7204.115684313053,6711.430463055241,6373.395553708924,6119.159313083605,5917.0404546315685,5472.445199000929,5177.410383944034,4959.562360700135,4788.389618418754,4648.282397902372,4530.234058233854,4428.599054130361,4339.61705175403,4260.664232352999,4189.840860682058,4125.729812965057,4067.2471258817523,4013.546427744839,3963.954856388974,3917.928933426527 +Offshore Wind - Class 13/Moderate,11743.123337447973,10354.441375182545,9312.458268016122,8971.035876283919,8710.936898584381,8502.014471234905,8035.328404569617,7719.829111498906,7483.665023989759,7296.078280931126,7141.148912491345,7009.604747206893,6895.5874827517155,6795.167932251564,6705.587682347766,6624.839011677291,6551.416323238098,6484.163256446148,6422.172794432979,6364.721186298052,6311.2219365965375 +Offshore Wind - Class 13/Conservative,17822.838891664425,16323.506082275928,15101.538388224133,14000.401949183142,12966.741312160691,11976.026665500049,11557.493870491991,11269.441012077474,11050.963254594135,10875.60167093344,10729.508427343852,10604.543987043204,10495.526125063212,10398.956379445155,10312.364151986274,10233.941174122267,10162.325978166451,10096.46752880371,10035.538412895146,9978.875857327488,9925.941151067387 +Offshore Wind - Class 14/Advanced,8772.617149963404,7833.433833506027,7297.709935649757,6930.145923040228,6653.700685341661,6433.92576402004,5950.492757859008,5629.684960366007,5392.806656664875,5206.681052257928,5054.334813755595,4925.974354178844,4815.460873380183,4718.705866157529,4632.856126410186,4555.845948442863,4486.134368136903,4422.542962036146,4364.1512981589285,4310.227532189312,4260.181066540415 +Offshore Wind - Class 14/Moderate,12768.948217937565,11258.957378283958,10125.951508504344,9754.703994068908,9471.884027620466,9244.71105940988,8737.257461550169,8394.197649926717,8137.403335691084,7933.4297546877115,7764.966532666483,7621.931491411524,7497.954115183718,7388.762300206951,7291.356826297187,7203.554245195355,7123.717691353731,7050.589691930108,6983.184069801279,6920.7137680366495,6862.541069850083 +Offshore Wind - Class 14/Conservative,19379.759455956522,17749.451902947963,16420.738711875958,15223.412141659841,14099.455708117157,13022.196729277817,12567.102983447312,12253.887253075498,12016.32422425768,11825.644022616503,11666.788682494893,11530.90777697982,11412.366736790163,11307.360991475107,11213.20441407107,11127.930858979074,11050.059785524207,10978.44802649822,10912.196436710647,10850.584258715955,10793.025329675436 diff --git a/tests/data/Floating_Offshore_Wind/Market/TechLife/df_fin_assump.csv b/tests/data/Floating_Offshore_Wind/Market/TechLife/df_fin_assump.csv new file mode 100644 index 0000000..ca9ad50 --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/Market/TechLife/df_fin_assump.csv @@ -0,0 +1,5 @@ +Financial Assumptions,Value +Capital Recovery Period (Years),30 +Depreciation Period,5 +Equity Premium During Construction,0.02 +Construction Duration yrs,3 diff --git a/tests/data/Floating_Offshore_Wind/Market/TechLife/df_fom.csv b/tests/data/Floating_Offshore_Wind/Market/TechLife/df_fom.csv new file mode 100644 index 0000000..93154eb --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/Market/TechLife/df_fom.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 8/Advanced,61.229875,59.1585,57.97687500000001,57.16625,56.5565,56.071875000000006,55.005625,54.298125,53.775625,53.365125000000006,53.02912499999999,52.746,52.502375,52.288875,52.099624999999996,51.92975,51.775999999999996,51.63575,51.507,51.388,51.277625 +Offshore Wind - Class 8/Moderate,66.816625,64.739375,63.523624999999996,62.67525,62.028875,61.50975,60.350125,59.566125,58.97925,58.513124999999995,58.128125,57.801249999999996,57.517875,57.268375000000006,57.04575,56.845125,56.662625000000006,56.49549999999999,56.341499999999996,56.198750000000004,56.06575 +Offshore Wind - Class 8/Conservative,73.84925,71.96600000000001,70.83624999999999,70.034875,69.41675000000001,68.91525,67.77825,66.99575,66.402125,65.92575,65.528875,65.189375,64.89325,64.630875,64.39574999999999,64.182625,63.988125,63.809125,63.643625,63.48975,63.34587499999999 +Offshore Wind - Class 9/Advanced,63.01412499999999,60.882374999999996,59.666375,58.832125,58.20462499999999,57.70575,56.6085,55.880375,55.342625,54.920249999999996,54.574375,54.283125,54.03225,53.812625,53.61775,53.443,53.28475,53.140375000000006,53.007875,52.8855,52.771875 +Offshore Wind - Class 9/Moderate,68.763625,66.625875,65.37474999999999,64.501625,63.8365,63.302125000000004,62.108625,61.301874999999995,60.697875,60.218125,59.821999999999996,59.4855,59.194,58.937125,58.708,58.5015,58.313750000000006,58.141749999999995,57.98325,57.836375000000004,57.6995 +Offshore Wind - Class 9/Conservative,76.00125,74.063125,72.9005,72.075625,71.43950000000001,70.92337500000001,69.75325,68.94800000000001,68.337125,67.84687500000001,67.438375,67.089,66.78425,66.51425,66.27225,66.053,65.85275,65.668625,65.49825,65.339875,65.191875 +Offshore Wind - Class 10/Advanced,62.7405,60.617999999999995,59.40725,58.576625,57.951875,57.45525,56.362625,55.63775,55.102374999999995,54.681749999999994,54.3375,54.047375,53.797625,53.579,53.385,53.210875,53.053375,52.909625,52.77775,52.655874999999995,52.54275 +Offshore Wind - Class 10/Moderate,68.465,66.3365,65.090875,64.2215,63.55925,63.027249999999995,61.839000000000006,61.035624999999996,60.43425,59.956625,59.562125,59.22725,58.936875,58.68125,58.453125,58.2475,58.060625,57.889375,57.731500000000004,57.585249999999995,57.449000000000005 +Offshore Wind - Class 10/Conservative,75.671125,73.7415,72.583875,71.76275000000001,71.12925,70.615375,69.450375,68.6485,68.040375,67.55225,67.14562500000001,66.79775000000001,66.49425,66.22550000000001,65.984375,65.766125,65.56675,65.383375,65.213875,65.056125,64.90875 +Offshore Wind - Class 11/Advanced,63.692,61.53725,60.30825,59.465,58.830749999999995,58.32662499999999,57.2175,56.481500000000004,55.938,55.510999999999996,55.1615,54.867,54.6135,54.39149999999999,54.194625,54.017875000000004,53.858,53.712125,53.578125,53.454375,53.339625 +Offshore Wind - Class 11/Moderate,69.503375,67.342625,66.078,65.1955,64.52325,63.983125,62.776875,61.96125000000001,61.350875,60.866,60.4655,60.1255,59.83075,59.571125,59.339625,59.130874999999996,58.941125,58.767250000000004,58.607,58.4585,58.32025 +Offshore Wind - Class 11/Conservative,76.81875,74.859875,73.68475000000001,72.851,72.208,71.686375,70.503625,69.689625,69.07225,68.57675,68.163875,67.81075,67.50275,67.229875,66.985125,66.76350000000001,66.561125,66.375,66.202875,66.04275,65.893125 +Offshore Wind - Class 12/Advanced,66.758375,64.5,63.211875,62.328,61.66325,61.134750000000004,59.97225,59.200875,58.63125,58.183625,57.81725,57.508625,57.242875,57.01025,56.803749999999994,56.618624999999994,56.451,56.298125,56.157624999999996,56.028000000000006,55.907625 +Offshore Wind - Class 12/Moderate,72.849625,70.584875,69.259375,68.334375,67.62975,67.063625,65.79925,64.94449999999999,64.304625,63.796375000000005,63.376625000000004,63.020250000000004,62.711375000000004,62.43925,62.1965,61.97775,61.778875,61.596624999999996,61.42875,61.272999999999996,61.128125000000004 +Offshore Wind - Class 12/Conservative,80.51724999999999,78.464,77.23237499999999,76.35849999999999,75.6845,75.13775,73.898125,73.04487499999999,72.39775,71.87837499999999,71.44575,71.075625,70.752625,70.466625,70.210125,69.977875,69.76575,69.57075,69.39025,69.222375,69.065625 +Offshore Wind - Class 13/Advanced,63.717,61.5615,60.332,59.488375,58.853875,58.3495,57.24,56.503625,55.96,55.532875,55.18325,54.888625,54.635,54.412875,54.215875000000004,54.039125,53.879124999999995,53.733125,53.599125,53.475375,53.3605 +Offshore Wind - Class 13/Moderate,69.530625,67.369125,66.104,65.221125,64.5485,64.00825,62.8015,61.985625000000006,61.375,60.889875,60.48925,60.149125000000005,59.85425,59.594625,59.363,59.15412500000001,58.96425,58.790375,58.630125,58.481500000000004,58.343125 +Offshore Wind - Class 13/Conservative,76.849,74.88925,73.71362500000001,72.879625,72.236375,71.7145,70.531375,69.717,69.099375,68.60375,68.19075,67.837375,67.52925,67.25625,67.0115,66.78975,66.58725,66.401125,66.228875,66.06875,65.919 +Offshore Wind - Class 14/Advanced,64.952,62.75475,61.501374999999996,60.64149999999999,59.99475,59.480500000000006,58.3495,57.59887499999999,57.04475000000001,56.609249999999996,56.252874999999996,55.9525,55.694,55.467625,55.26675,55.086625,54.923500000000004,54.77475,54.638125,54.512,54.394875 +Offshore Wind - Class 14/Moderate,70.878375,68.674875,67.385375,66.485375,65.79975,65.249,64.018875,63.187125,62.56462499999999,62.070125000000004,61.66175,61.315,61.0145,60.749750000000006,60.513625,60.30075,60.10725,59.93000000000001,59.7665,59.615125000000006,59.474125 +Offshore Wind - Class 14/Conservative,78.33862500000001,76.340875,75.1425,74.292375,73.63662500000001,73.104625,71.8985,71.068375,70.438875,69.93350000000001,69.5125,69.152375,68.83825,68.559875,68.310375,68.084375,67.878,67.68825,67.512625,67.349375,67.19675 diff --git a/tests/data/Floating_Offshore_Wind/Market/TechLife/df_gcc.csv b/tests/data/Floating_Offshore_Wind/Market/TechLife/df_gcc.csv new file mode 100644 index 0000000..a559485 --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/Market/TechLife/df_gcc.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 8/Advanced,1124.5467,1004.1544,935.4809,888.3635,852.9265,824.7539,762.7834,721.6596,691.2946,667.4355,647.9065,631.4522,617.2857,604.8828,593.8779,584.0061,575.0699,566.9182,559.433,552.5207,546.1053 +Offshore Wind - Class 8/Moderate,1636.8295,1443.2664,1298.0283,1250.4387,1214.1845,1185.0636,1120.014,1076.0377,1043.1197,1016.9727,995.3777,977.0423,961.1498,947.1527,934.6665,923.4112,913.1771,903.803,895.1623,887.1544,879.6973 +Offshore Wind - Class 8/Conservative,2484.258,2275.2717,2104.9462,1951.463,1807.385,1669.293,1610.9553,1570.8047,1540.3519,1515.9089,1495.5456,1478.1272,1462.9317,1449.4712,1437.4014,1426.4703,1416.4881,1407.3084,1398.8157,1390.9177,1383.5394 +Offshore Wind - Class 9/Advanced,1301.6071,1162.259,1082.7728,1028.2367,987.2201,954.6117,882.884,835.2853,800.1393,772.5235,749.9197,730.8746,714.4776,700.1219,687.3842,675.9581,665.6149,656.1797,647.516,639.5153,632.0898 +Offshore Wind - Class 9/Moderate,1894.549,1670.5093,1502.4034,1447.3209,1405.3584,1371.6524,1296.3607,1245.4604,1207.3594,1177.0955,1152.1004,1130.878,1112.4833,1096.2823,1081.8301,1068.8027,1056.9573,1046.1071,1036.1061,1026.8372,1018.2061 +Offshore Wind - Class 9/Conservative,2875.4056,2633.5143,2436.371,2258.7217,2091.9585,1932.1239,1864.6009,1818.1286,1782.881,1754.5895,1731.0199,1710.859,1693.2709,1677.691,1663.7209,1651.0687,1639.5148,1628.8897,1619.0599,1609.9183,1601.3782 +Offshore Wind - Class 10/Advanced,1437.5413,1283.6403,1195.8529,1135.6213,1090.3211,1054.3073,975.0886,922.5189,883.7024,853.2025,828.238,807.204,789.0945,773.2396,759.1716,746.5522,735.1288,724.7083,715.1398,706.3035,698.1025 +Offshore Wind - Class 10/Moderate,2092.4076,1844.9701,1659.308,1598.4728,1552.128,1514.9019,1431.7471,1375.5309,1333.4508,1300.0263,1272.4208,1248.9821,1228.6663,1210.7734,1194.8118,1180.4239,1167.3413,1155.3581,1144.3125,1134.0757,1124.5431 +Offshore Wind - Class 10/Conservative,3175.7006,2908.5472,2690.8151,2494.6129,2310.4337,2133.9067,2059.3319,2008.0062,1969.0775,1937.8313,1911.8002,1889.5338,1870.1088,1852.9019,1837.4727,1823.4992,1810.7387,1799.004,1788.1475,1778.0513,1768.6193 +Offshore Wind - Class 11/Advanced,1568.3903,1400.4808,1304.7028,1238.9887,1189.5652,1150.2733,1063.8439,1006.4891,964.1394,930.8634,903.6266,880.678,860.9201,843.622,828.2735,814.5055,802.0423,790.6732,780.2338,770.5932,761.6458 +Offshore Wind - Class 11/Moderate,2282.8643,2012.9044,1810.3428,1743.9703,1693.407,1652.7924,1562.0686,1500.7355,1454.8252,1418.3583,1388.2401,1362.6679,1340.5029,1320.9813,1303.5669,1287.8694,1273.596,1260.522,1248.471,1237.3024,1226.9022 +Offshore Wind - Class 11/Conservative,3464.7616,3173.2912,2935.7405,2721.6795,2520.7358,2328.1408,2246.7779,2190.7804,2148.3083,2114.218,2085.8175,2061.5244,2040.3313,2021.5581,2004.7246,1989.4792,1975.5572,1962.7543,1950.9097,1939.8945,1929.6039 +Offshore Wind - Class 12/Advanced,1725.4782,1540.7511,1435.3801,1363.0842,1308.7105,1265.4831,1170.3971,1107.2977,1060.7064,1024.0975,994.1326,968.8855,947.1487,928.1181,911.2323,896.0853,882.3738,869.866,858.381,847.7748,837.9312 +Offshore Wind - Class 12/Moderate,2511.513,2214.5143,1991.6644,1918.644,1863.0164,1818.334,1718.5234,1651.0473,1600.5386,1560.4192,1527.2844,1499.1509,1474.7659,1453.2891,1434.1305,1416.8607,1401.1577,1386.7742,1373.5162,1361.229,1349.7871 +Offshore Wind - Class 12/Conservative,3811.7876,3491.1239,3229.7805,2994.2794,2773.2094,2561.3243,2471.8123,2410.2062,2363.4801,2325.9754,2294.7303,2268.004,2244.6882,2224.0348,2205.5152,2188.7428,2173.4264,2159.3412,2146.3102,2134.1918,2122.8705 +Offshore Wind - Class 13/Advanced,2017.4966,1801.5064,1678.3025,1593.7713,1530.1954,1479.6523,1368.474,1294.6958,1240.2193,1197.4148,1162.3787,1132.8588,1107.4433,1085.1919,1065.4485,1047.7379,1031.7059,1017.0814,1003.6526,991.2515,979.7419 +Offshore Wind - Class 13/Moderate,2936.5592,2589.2967,2328.7318,2243.3536,2178.3116,2126.0672,2009.3647,1930.469,1871.4123,1824.5032,1785.7606,1752.8658,1724.3539,1699.2424,1676.8414,1656.6489,1638.2883,1621.4706,1605.9689,1591.6022,1578.2238 +Offshore Wind - Class 13/Conservative,4456.8911,4081.9585,3776.3856,3501.0285,3242.5448,2994.8005,2890.1395,2818.1072,2763.4733,2719.6213,2683.0883,2651.8389,2624.5772,2600.4284,2578.7746,2559.1636,2541.2551,2524.7861,2509.5498,2495.3804,2482.1432 +Offshore Wind - Class 14/Advanced,2383.5514,2128.3719,1982.8138,1882.9454,1807.8342,1748.1206,1616.7701,1529.6055,1465.2448,1414.6738,1373.2808,1338.4048,1308.3779,1282.0892,1258.7635,1237.8396,1218.8987,1201.6207,1185.7555,1171.1042,1157.5064 +Offshore Wind - Class 14/Moderate,3469.3688,3059.0989,2751.2572,2650.3879,2573.5447,2511.821,2373.944,2280.7335,2210.9615,2155.5412,2109.7691,2070.906,2037.2209,2007.5531,1981.0877,1957.2314,1935.5395,1915.6704,1897.356,1880.3826,1864.5769 +Offshore Wind - Class 14/Conservative,5265.5498,4822.5894,4461.5733,4136.2554,3830.8724,3538.1773,3414.5267,3329.4249,3264.8782,3213.0697,3169.9081,3132.9888,3100.7808,3072.2503,3046.6677,3023.4985,3002.3407,2982.8835,2964.8827,2948.1425,2932.5035 diff --git a/tests/data/Floating_Offshore_Wind/Market/TechLife/df_lcoe.csv b/tests/data/Floating_Offshore_Wind/Market/TechLife/df_lcoe.csv new file mode 100644 index 0000000..6bfb223 --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/Market/TechLife/df_lcoe.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 8/Advanced,79.49406924416465,71.60518133240926,67.05008021920094,63.884355488374524,61.49393965058081,59.5858699832229,55.69295092489356,53.090837134371185,51.159854455146174,49.62872517224789,48.37350681464589,47.307371674707376,46.39113743030717,45.58327504098316,44.86150000317473,44.218059908248556,43.632106996217495,43.094406003976076,42.60594565417351,42.144475734591374,41.72170419385769 +Offshore Wind - Class 8/Moderate,115.82687381182741,103.11034688555459,93.70106973579541,90.3542200600494,87.79329246955106,85.72134916070104,81.42106233048274,78.48422087391872,76.27947521132516,74.51320708439128,73.05704166638307,71.79717631148458,70.71057070848642,69.76117862196986,68.89538919484959,68.12353754274748,67.41779519562988,66.76779781899128,66.16539068575783,65.60405053230001,65.09173093683037 +Offshore Wind - Class 8/Conservative,174.842369079658,160.85173222585493,149.56528709004954,139.52382673702283,130.14615638630485,121.22535452462685,117.19993789665259,114.42742299045298,112.28538736546481,110.5737477567562,109.13776087999851,107.90089164926532,106.81442413459,105.84541238898146,104.99308031371322,104.19529914861889,103.48401934418948,102.82689270454405,102.21621286289059,101.64573730570216,101.11036867902548 +Offshore Wind - Class 9/Advanced,83.55759228186464,75.23902409573128,70.42269416962363,67.08630210899004,64.56719139102397,62.55649325713471,58.45110857792348,55.70723997144906,53.671210216317334,52.05700381941664,50.72389973213255,49.60988377684907,48.6346614993043,47.783352091286865,47.031813450435486,46.344764122078246,45.72735076453037,45.16082236454676,44.64612274078229,44.160020350661895,43.714593210026074 +Offshore Wind - Class 9/Moderate,121.88873216748893,108.46801432838554,98.51434448640154,95.00679666519537,92.30747975427857,90.12368907605553,85.58830370625394,82.49127150753175,80.16632905307183,78.3039320745728,76.75287328109887,75.4403194244123,74.29477197386602,73.27885417027433,72.36640861298723,71.55287684065263,70.80909096787703,70.12407927251151,69.48925965782738,68.89775800248475,68.35780268930826 +Offshore Wind - Class 9/Conservative,184.19625431494586,169.42635216957575,157.50791554917913,146.90176671431212,136.99560269567684,127.57091811910526,123.32618563601538,120.37699316205104,118.14430749930355,116.33965434006929,114.80129031349402,113.4976640284035,112.37649166075919,111.35507308229366,110.43305564070725,109.61568098430165,108.865850254758,108.1502580425915,107.50668226555409,106.9055064926603,106.34137026678978 +Offshore Wind - Class 10/Advanced,85.32390189569811,76.8017038854947,71.86804728294675,68.45069762921322,65.87059743177286,63.811335299917495,59.60488712562015,56.79370051033503,54.70782185109147,53.05419910354482,51.69865426678933,50.54750138602613,49.5486562695975,48.676725335135046,47.906960991779066,47.20332078644857,46.571014860222355,45.990841176686686,45.46371867666687,44.965955903201994,44.5098129725973 +Offshore Wind - Class 10/Moderate,124.6035710173781,110.86704795082328,100.65738967731946,97.06398693467362,94.27940624807027,92.06178285140727,87.39645016338778,84.24092728859011,81.84202817955939,79.93428888133539,78.36146969446489,77.00109984135179,75.82772769029141,74.78724063388479,73.8677165959382,73.0342913559199,72.25773464075162,71.55618153055714,70.92036899204068,70.31449010794873,69.74728533858786 +Offshore Wind - Class 10/Conservative,188.52623374085792,173.37731952476256,161.14979091296993,150.26663534894584,140.10059534359723,130.427790921759,126.07909013809721,123.05774920611937,120.77048024221935,118.92174602239398,117.34598087759998,116.010590411383,114.86201903038666,113.81579946782854,112.87135854012615,112.03408790136083,111.26601036436935,110.53310411778747,109.87392382051877,109.25814184671577,108.68031909619522 +Offshore Wind - Class 11/Advanced,88.20632899540604,79.3802336353244,74.27053837977967,70.74510748575734,68.0723398609581,65.92624605823028,61.58270506589311,58.671208419859724,56.499930150489796,54.787637331267376,53.383998771008855,52.19200180611495,51.16759160674038,50.26452266881063,49.45778367850844,48.73854814512075,48.08367911576881,47.48280722372012,46.93685882895569,46.42131804535022,45.94892488578471 +Offshore Wind - Class 11/Moderate,128.88997119502682,114.65923012145811,104.08113114772341,100.33853151822932,97.47504788754667,95.17811434138434,90.3470429960058,87.0794101605978,84.59520022036858,82.61959283842886,80.99083591293237,79.59826493954068,78.38286046489019,77.30504633746821,76.33705225557132,75.47395524479178,74.6848819461274,73.95816725613906,73.2847090489253,72.6572210736731,72.08442347524985 +Offshore Wind - Class 11/Conservative,195.09998535247078,179.40532062628705,166.7358775722116,155.45886901226692,144.92458512926544,134.90126483206683,130.39845840274194,127.29718021141512,124.90157053128402,122.98723247559943,121.38128115638162,119.99812242168248,118.78323235162198,117.69975913222335,116.74654277924137,115.85464900457669,115.05927287701577,114.3245176699123,113.61756507313568,112.97986622739536,112.38146109112769 +Offshore Wind - Class 12/Advanced,93.78551009752209,84.39782417945285,78.9774255703225,75.22541392781902,72.38047491145723,70.1096777197964,65.49191129584575,62.39598858085606,60.09862821978648,58.276981390735436,56.783657928299284,55.526278282936815,54.42533422314001,53.464350088778886,52.616047206615015,51.85053326774854,51.15341107878453,50.51371588559402,49.93259503597653,49.383638381271744,48.88070852694523 +Offshore Wind - Class 12/Moderate,137.02195385033406,121.89271310325452,110.64754514548497,106.68732256720295,103.6391874924934,101.19421473713042,96.07784432912575,92.58347286439596,89.96016609045003,87.85848186298126,86.10788583945053,84.62663067365196,83.33367304628648,82.20402648796319,81.17373581829257,80.25531835226403,79.41557482331108,78.64211425930763,77.92528734788122,77.27327670336808,76.64775495017396 +Offshore Wind - Class 12/Conservative,207.323024900298,190.64371427457496,177.21934286443548,165.23503658347957,154.0405946628847,143.42166529588945,138.6340016585089,135.30693766847645,132.78833258236563,130.723822841664,129.01597652258206,127.54484131948074,126.27991555730328,125.1269735914868,124.08606286533256,123.16369893067792,122.31748492515531,121.53572231991977,120.78295568051726,120.10432214672042,119.46748101415466 +Offshore Wind - Class 13/Advanced,129.61543378862604,116.48132745040316,108.85523112298453,103.58980869118015,99.60809758962577,96.44153307337321,89.9600749754856,85.61519042270469,82.39558746851277,79.84363768705813,77.756223815581,75.9843183249046,74.44749933397088,73.09211824289613,71.89873903750865,70.82166600604553,69.85814134249514,68.9576743169166,68.1428365251204,67.38666388532637,66.68143877811352 +Offshore Wind - Class 13/Moderate,190.37637662806992,169.09223813062374,153.27410962047767,147.69070045940933,143.4354450550789,139.96605741699815,132.80895729447658,127.9260321051624,124.23793292607934,121.2822617078699,118.85115921238372,116.77237562321164,114.95788630344292,113.34869511419737,111.9328695395901,110.62067131415489,109.44833134528214,108.36894108732979,107.36889163309684,106.43728874023006,105.59314082261604 +Offshore Wind - Class 13/Conservative,289.3996716607543,265.8910498468873,246.97726499545257,230.0296712217655,214.25405196428778,199.19351249639868,192.4912386151395,187.83616189758519,184.32468998173746,181.43896203081354,179.06323062222714,176.9700390716734,175.17670846332936,173.57883544446727,172.13774830946966,170.82506691372492,169.66626053324217,168.55099041149177,167.5133634851272,166.58888632905968,165.67702253598748 +Offshore Wind - Class 14/Advanced,182.49593935841702,163.9031536620753,153.1345349490479,145.6429181176591,140.04072845245614,135.5213718091179,126.34936215209574,120.20272815656313,115.6200351379133,112.02134212604955,109.05211030086161,106.56530104986062,104.37635067603762,102.47840159643187,100.78368637079184,99.28628181265118,97.89234589151982,96.6443572939712,95.46191732056941,94.39394398635366,93.39806352675856 +Offshore Wind - Class 14/Moderate,268.57644585351574,238.37825053459008,215.96065708468083,208.0879103069599,202.05593218051595,197.13734499432547,186.99184046892773,180.06777872069043,174.8971164757232,170.70181344989842,167.26327726390707,164.32358535895554,161.7581526905122,159.48331984390862,157.44042540787618,155.640358115931,153.94306387103146,152.43072559512737,151.03038996134117,149.67533449688574,148.4564715167879 +Offshore Wind - Class 14/Conservative,408.98658781081787,375.6636106500271,348.7753166845753,324.79635752741154,302.38232787036736,281.08564429288754,271.525526636344,264.9641027039318,259.9484052017173,255.89120863597702,252.48518055435736,249.54956758599758,247.05848310798348,244.7548368075098,242.76153382615757,240.86245130122225,239.20182987011384,237.66887835988874,236.16021004859903,234.83181352010217,233.58609590695542 diff --git a/tests/data/Floating_Offshore_Wind/Market/TechLife/df_occ.csv b/tests/data/Floating_Offshore_Wind/Market/TechLife/df_occ.csv new file mode 100644 index 0000000..ea3d820 --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/Market/TechLife/df_occ.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 8/Advanced,4435.5373,3960.6753,3689.8071,3503.9624,3364.1885,3253.0677,3008.6384,2846.4343,2726.6659,2632.5586,2555.5305,2490.63,2434.7531,2385.8326,2342.426,2303.4888,2268.2418,2236.0892,2206.5657,2179.3012,2153.9971 +Offshore Wind - Class 8/Moderate,6456.1288,5692.6599,5119.7989,4932.0919,4789.0948,4674.2335,4417.6591,4244.204,4114.3659,4011.2344,3926.0575,3853.7372,3791.0528,3735.8442,3686.5949,3642.2009,3601.8346,3564.8602,3530.7791,3499.1934,3469.7806 +Offshore Wind - Class 8/Conservative,9798.632,8974.3295,8302.5166,7697.1344,7128.8489,6584.1743,6354.0735,6195.708,6075.5933,5979.1832,5898.8641,5830.1612,5770.2254,5717.1333,5669.5267,5626.4114,5587.0388,5550.8311,5517.3336,5486.1817,5457.0792 +Offshore Wind - Class 9/Advanced,4614.256,4120.2606,3838.4785,3645.1456,3499.7399,3384.1418,3129.8638,2961.1241,2836.5299,2738.6308,2658.4991,2590.9836,2532.8553,2481.9637,2436.8081,2396.302,2359.6348,2326.1867,2295.4736,2267.1106,2240.787 +Offshore Wind - Class 9/Moderate,6716.262,5922.0311,5326.0882,5130.8179,4982.0592,4862.5698,4595.6574,4415.2134,4280.1438,4172.8569,4084.248,4009.0138,3943.8036,3886.3705,3835.1368,3788.9541,3746.9613,3708.4972,3673.0429,3640.1845,3609.5866 +Offshore Wind - Class 9/Conservative,10193.4429,9335.9272,8637.0454,8007.2708,7416.0877,6849.4668,6610.0947,6445.3482,6320.3939,6220.0991,6136.5438,6065.0727,6002.7219,5947.4906,5897.9658,5853.1133,5812.1543,5774.4877,5739.6405,5707.2334,5676.9583 +Offshore Wind - Class 10/Advanced,4649.037,4151.3181,3867.4119,3672.6218,3526.12,3409.6505,3153.4558,2983.4442,2857.9109,2759.2739,2678.5382,2610.5137,2551.9472,2500.672,2455.1761,2414.3646,2377.4211,2343.7209,2312.7763,2284.1995,2257.6774 +Offshore Wind - Class 10/Moderate,6766.8874,5966.6698,5366.2348,5169.4927,5019.6126,4899.2225,4630.2982,4448.4941,4312.4063,4204.3108,4115.0339,4039.2326,3973.531,3915.6649,3864.045,3817.5142,3775.2049,3736.4508,3700.7293,3667.6232,3636.7947 +Offshore Wind - Class 10/Conservative,10270.2783,9406.2989,8702.1491,8067.6274,7471.9882,6901.0962,6659.9198,6493.9315,6368.0353,6266.9846,6182.7994,6110.7896,6047.9688,5992.3212,5942.423,5897.2325,5855.9647,5818.0142,5782.9043,5750.253,5719.7497 +Offshore Wind - Class 11/Advanced,4705.9878,4202.1718,3914.7878,3717.6115,3569.3151,3451.4188,3192.0858,3019.9915,2892.9204,2793.075,2711.3503,2642.4925,2583.2087,2531.3053,2485.252,2443.9407,2406.5446,2372.4315,2341.1078,2312.181,2285.334 +Offshore Wind - Class 11/Moderate,6849.782,6039.7616,5431.9713,5232.8191,5081.103,4959.2382,4687.0195,4502.9882,4365.2334,4255.8137,4165.4432,4088.7133,4022.2068,3963.6319,3911.3797,3864.2788,3821.4513,3782.2224,3746.0633,3712.5517,3681.3455 +Offshore Wind - Class 11/Conservative,10396.0894,9521.5263,8808.7506,8166.4561,7563.5202,6985.6348,6741.504,6573.4824,6446.0439,6343.7553,6258.5389,6185.6469,6122.0566,6065.7273,6015.2179,5969.4737,5927.7004,5889.2851,5853.745,5820.6937,5789.8168 +Offshore Wind - Class 12/Advanced,4809.7984,4294.8686,4001.1451,3799.6192,3648.0515,3527.5546,3262.5008,3086.6103,2956.7361,2854.6882,2771.1607,2700.784,2640.1923,2587.1441,2540.0748,2497.8522,2459.6312,2424.7656,2392.7509,2363.186,2335.7468 +Offshore Wind - Class 12/Moderate,7000.8831,6172.9943,5551.7965,5348.2512,5193.1884,5068.6353,4790.4116,4602.3208,4461.5272,4349.6938,4257.3298,4178.9073,4110.9337,4051.0667,3997.6618,3949.5219,3905.7496,3865.6554,3828.6987,3794.4478,3762.5533 +Offshore Wind - Class 12/Conservative,10625.4195,9731.5641,9003.0651,8346.6021,7730.3659,7139.7327,6890.2166,6718.4885,6588.2389,6483.6938,6396.5976,6322.0977,6257.1046,6199.5328,6147.9091,6101.1559,6058.4611,6019.1983,5982.8743,5949.0939,5917.5359 +Offshore Wind - Class 13/Advanced,5259.4418,4696.3739,4375.1916,4154.8262,3989.0892,3857.3276,3567.4953,3375.1616,3233.1462,3121.5584,3030.2223,2953.2664,2887.0104,2829.0029,2777.5334,2731.3636,2689.5695,2651.4445,2616.437,2584.1081,2554.1038 +Offshore Wind - Class 13/Moderate,7655.3598,6750.0759,6070.8056,5848.2318,5678.6729,5542.476,5238.2427,5032.5682,4878.6125,4756.3244,4655.3257,4569.5719,4495.2439,4429.7802,4371.3827,4318.7425,4270.8782,4227.0358,4186.6241,4149.1713,4114.2951 +Offshore Wind - Class 13/Conservative,11618.7355,10641.3182,9844.7156,9126.8831,8453.0382,7807.1898,7534.3477,7346.5656,7204.1396,7089.8211,6994.5827,6913.1182,6842.0493,6779.0953,6722.6457,6671.5217,6624.8356,6581.9024,6542.1826,6505.2442,6470.736 +Offshore Wind - Class 14/Advanced,5529.0667,4937.1331,4599.4855,4367.823,4193.5895,4055.0732,3750.3827,3548.189,3398.8931,3281.5848,3185.5664,3104.6654,3035.0127,2974.0315,2919.9235,2871.3867,2827.45,2787.3706,2750.5684,2716.5822,2685.0397 +Offshore Wind - Class 14/Moderate,8047.8112,7096.118,6382.0249,6148.0409,5969.7896,5826.6106,5506.7808,5290.5624,5128.7142,5000.1569,4893.9806,4803.8307,4725.6922,4656.8725,4595.4813,4540.1425,4489.8244,4443.7344,4401.2511,4361.8783,4325.2141 +Offshore Wind - Class 14/Conservative,12214.369,11186.8445,10349.4041,9594.772,8886.3825,8207.4247,7920.5954,7723.1867,7573.4592,7453.2803,7353.1595,7267.5186,7192.8064,7126.6251,7067.2815,7013.5367,6964.4573,6919.323,6877.567,6838.735,6802.4577 diff --git a/tests/data/Floating_Offshore_Wind/Market/TechLife/df_tc.csv b/tests/data/Floating_Offshore_Wind/Market/TechLife/df_tc.csv new file mode 100644 index 0000000..af34ddc --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/Market/TechLife/df_tc.csv @@ -0,0 +1,31 @@ +Tax Credit,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.1304639909307722,0.13046236525434168,0.13046040284202187,0.13046038862851897,0.13046037582857625,0.13046036413469903,0.13046035614551693,0.1304603485955869,0.130460341458937,0.13046033467231982,0.13046032821917583,0.1304603220080445,0.13046031609832356,0.13046031043400655,0.13046030498619188,0.13046029975090487,0.13046029468712364,0.13046028980207539,0.13046028505328955,0.13046028047563135,0.13046027608749747 +10 year CRF/Moderate,0.1304639909307722,0.13046236525434168,0.13046040284202187,0.13046038862851897,0.13046037582857625,0.13046036413469903,0.13046035614551693,0.1304603485955869,0.130460341458937,0.13046033467231982,0.13046032821917583,0.1304603220080445,0.13046031609832356,0.13046031043400655,0.13046030498619188,0.13046029975090487,0.13046029468712364,0.13046028980207539,0.13046028505328955,0.13046028047563135,0.13046027608749747 +10 year CRF/Conservative,0.1304639909307722,0.13046236525434168,0.13046040284202187,0.13046038862851897,0.13046037582857625,0.13046036413469903,0.13046035614551693,0.1304603485955869,0.130460341458937,0.13046033467231982,0.13046032821917583,0.1304603220080445,0.13046031609832356,0.13046031043400655,0.13046030498619188,0.13046029975090487,0.13046029468712364,0.13046028980207539,0.13046028505328955,0.13046028047563135,0.13046027608749747 +ITC Schedule/*,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896 +PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.815682260050052,0.8156875372054168,0.8156939075675728,0.8156939537077692,0.8156939952592402,0.815694033220181,0.8156940591548553,0.815694083663621,0.8156941068307884,0.8156941288616727,0.8156941498100293,0.8156941699727599,0.8156941891570466,0.8156942075446967,0.8156942252295324,0.8156942422244571,0.8156942586626358,0.8156942745206073,0.8156942899362415,0.815694304796357,0.8156943190412346 +PVD/Moderate,0.815682260050052,0.8156875372054168,0.8156939075675728,0.8156939537077692,0.8156939952592402,0.815694033220181,0.8156940591548553,0.815694083663621,0.8156941068307884,0.8156941288616727,0.8156941498100293,0.8156941699727599,0.8156941891570466,0.8156942075446967,0.8156942252295324,0.8156942422244571,0.8156942586626358,0.8156942745206073,0.8156942899362415,0.815694304796357,0.8156943190412346 +PVD/Conservative,0.815682260050052,0.8156875372054168,0.8156939075675728,0.8156939537077692,0.8156939952592402,0.815694033220181,0.8156940591548553,0.815694083663621,0.8156941068307884,0.8156941288616727,0.8156941498100293,0.8156941699727599,0.8156941891570466,0.8156942075446967,0.8156942252295324,0.8156942422244571,0.8156942586626358,0.8156942745206073,0.8156942899362415,0.815694304796357,0.8156943190412346 +PFF/Advanced,0.7023119682927002,0.7023104135003299,0.7023085366197396,0.7023085230255927,0.702308510783408,0.7023084995990906,0.7023084919580357,0.7023084847370921,0.7023084779114194,0.7023084714205263,0.7023084652485753,0.7023084593080906,0.7023084536558821,0.7023084482383842,0.7023084430279545,0.7023084380207909,0.7023084331776599,0.7023084285054736,0.7023084239636118,0.7023084195854209,0.7023084153884955 +PFF/Moderate,0.7023119682927002,0.7023104135003299,0.7023085366197396,0.7023085230255927,0.702308510783408,0.7023084995990906,0.7023084919580357,0.7023084847370921,0.7023084779114194,0.7023084714205263,0.7023084652485753,0.7023084593080906,0.7023084536558821,0.7023084482383842,0.7023084430279545,0.7023084380207909,0.7023084331776599,0.7023084285054736,0.7023084239636118,0.7023084195854209,0.7023084153884955 +PFF/Conservative,0.7023119682927002,0.7023104135003299,0.7023085366197396,0.7023085230255927,0.702308510783408,0.7023084995990906,0.7023084919580357,0.7023084847370921,0.7023084779114194,0.7023084714205263,0.7023084652485753,0.7023084593080906,0.7023084536558821,0.7023084482383842,0.7023084430279545,0.7023084380207909,0.7023084331776599,0.7023084285054736,0.7023084239636118,0.7023084195854209,0.7023084153884955 +Year (Advanced)/nan,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.927806594270693,0.9278088668446027,0.9278116101833356,0.9278116300531218,0.9278116479468214,0.9278116642942964,0.9278116754627875,0.9278116860172259,0.9278116959939189,0.9278117054812837,0.9278117145024692,0.9278117231853331,0.9278117314468405,0.9278117393652846,0.9278117469810692,0.9278117542997507,0.9278117613786755,0.9278117682077403,0.927811774846317,0.9278117812456655,0.9278117873800684 +2/nan,0.8608250763721824,0.8608292933954658,0.8608343839909939,0.860834420861831,0.8608344540657964,0.8608344844005521,0.860834505125065,0.8608345247101272,0.8608345432231123,0.8608345608280883,0.8608345775680115,0.8608345936801372,0.860834609010384,0.8608346237040347,0.8608346378360634,0.860834651416781,0.8608346645526003,0.8608346772247736,0.8608346895434729,0.8608347014182547,0.8608347128013973 +3/nan,0.7986791823716837,0.798685051251887,0.7986921359118638,0.7986921872256505,0.7986922334361889,0.7986922756535988,0.798692304496266,0.7986923317531405,0.7986923575179862,0.7986923820191404,0.7986924053163856,0.7986924277399142,0.7986924490752884,0.7986924695247009,0.798692489192494,0.7986925080930181,0.7986925263743693,0.7986925440104564,0.798692561154608,0.7986925776809515,0.7986925935230723 +4/nan,0.7410198121111736,0.7410270723677368,0.7410358366611538,0.7410359001405241,0.7410359573067578,0.7410360095331644,0.7410360452139154,0.7410360789329108,0.7410361108061444,0.7410361411160876,0.7410361699366967,0.7410361976764468,0.7410362240700606,0.7410362493676672,0.7410362736983466,0.7410362970798509,0.7410363196953879,0.74103634151268,0.7410363627214074,0.7410363831658556,0.7410364027638642 +5/nan,0.6875230681619768,0.6875314883146834,0.6875416528161404,0.6875417264372621,0.6875417927366333,0.6875418533069693,0.6875418946882408,0.687541933794338,0.6875419707597864,0.6875420059121864,0.6875420393373098,0.6875420715088912,0.6875421021192718,0.6875421314585421,0.6875421596764046,0.6875421867934477,0.6875422130221491,0.6875422383250747,0.6875422629222081,0.687542286632958,0.6875423093620371 +6/nan,0.6378884363539014,0.6378978110932295,0.6379091279674551,0.6379092099352938,0.6379092837512876,0.6379093511887243,0.6379093972615562,0.6379094408012687,0.6379094819576389,0.6379095210954085,0.6379095583100736,0.6379095941290779,0.6379096282098818,0.6379096608754651,0.6379096922925022,0.6379097224839156,0.6379097516862726,0.6379097798578951,0.637909807243707,0.6379098336426426,0.6379098589486115 +Year (Moderate)/nan,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.927806594270693,0.9278088668446027,0.9278116101833356,0.9278116300531218,0.9278116479468214,0.9278116642942964,0.9278116754627875,0.9278116860172259,0.9278116959939189,0.9278117054812837,0.9278117145024692,0.9278117231853331,0.9278117314468405,0.9278117393652846,0.9278117469810692,0.9278117542997507,0.9278117613786755,0.9278117682077403,0.927811774846317,0.9278117812456655,0.9278117873800684 +2/nan,0.8608250763721824,0.8608292933954658,0.8608343839909939,0.860834420861831,0.8608344540657964,0.8608344844005521,0.860834505125065,0.8608345247101272,0.8608345432231123,0.8608345608280883,0.8608345775680115,0.8608345936801372,0.860834609010384,0.8608346237040347,0.8608346378360634,0.860834651416781,0.8608346645526003,0.8608346772247736,0.8608346895434729,0.8608347014182547,0.8608347128013973 +3/nan,0.7986791823716837,0.798685051251887,0.7986921359118638,0.7986921872256505,0.7986922334361889,0.7986922756535988,0.798692304496266,0.7986923317531405,0.7986923575179862,0.7986923820191404,0.7986924053163856,0.7986924277399142,0.7986924490752884,0.7986924695247009,0.798692489192494,0.7986925080930181,0.7986925263743693,0.7986925440104564,0.798692561154608,0.7986925776809515,0.7986925935230723 +4/nan,0.7410198121111736,0.7410270723677368,0.7410358366611538,0.7410359001405241,0.7410359573067578,0.7410360095331644,0.7410360452139154,0.7410360789329108,0.7410361108061444,0.7410361411160876,0.7410361699366967,0.7410361976764468,0.7410362240700606,0.7410362493676672,0.7410362736983466,0.7410362970798509,0.7410363196953879,0.74103634151268,0.7410363627214074,0.7410363831658556,0.7410364027638642 +5/nan,0.6875230681619768,0.6875314883146834,0.6875416528161404,0.6875417264372621,0.6875417927366333,0.6875418533069693,0.6875418946882408,0.687541933794338,0.6875419707597864,0.6875420059121864,0.6875420393373098,0.6875420715088912,0.6875421021192718,0.6875421314585421,0.6875421596764046,0.6875421867934477,0.6875422130221491,0.6875422383250747,0.6875422629222081,0.687542286632958,0.6875423093620371 +6/nan,0.6378884363539014,0.6378978110932295,0.6379091279674551,0.6379092099352938,0.6379092837512876,0.6379093511887243,0.6379093972615562,0.6379094408012687,0.6379094819576389,0.6379095210954085,0.6379095583100736,0.6379095941290779,0.6379096282098818,0.6379096608754651,0.6379096922925022,0.6379097224839156,0.6379097516862726,0.6379097798578951,0.637909807243707,0.6379098336426426,0.6379098589486115 +Year (Conservative)/nan,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.927806594270693,0.9278088668446027,0.9278116101833356,0.9278116300531218,0.9278116479468214,0.9278116642942964,0.9278116754627875,0.9278116860172259,0.9278116959939189,0.9278117054812837,0.9278117145024692,0.9278117231853331,0.9278117314468405,0.9278117393652846,0.9278117469810692,0.9278117542997507,0.9278117613786755,0.9278117682077403,0.927811774846317,0.9278117812456655,0.9278117873800684 +2/nan,0.8608250763721824,0.8608292933954658,0.8608343839909939,0.860834420861831,0.8608344540657964,0.8608344844005521,0.860834505125065,0.8608345247101272,0.8608345432231123,0.8608345608280883,0.8608345775680115,0.8608345936801372,0.860834609010384,0.8608346237040347,0.8608346378360634,0.860834651416781,0.8608346645526003,0.8608346772247736,0.8608346895434729,0.8608347014182547,0.8608347128013973 diff --git a/tests/data/Floating_Offshore_Wind/Market/TechLife/df_vom.csv b/tests/data/Floating_Offshore_Wind/Market/TechLife/df_vom.csv new file mode 100644 index 0000000..b02e3a0 --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/Market/TechLife/df_vom.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 11/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 11/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 11/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 12/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 12/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 12/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 13/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 13/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 13/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 14/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 14/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 14/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Floating_Offshore_Wind/Market/df_cff.csv b/tests/data/Floating_Offshore_Wind/Market/df_cff.csv new file mode 100644 index 0000000..c1069c4 --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/Market/df_cff.csv @@ -0,0 +1,4 @@ +Construction Finance Factor,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CFF/Advanced,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348 +CFF/Moderate,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348 +CFF/Conservative,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348 diff --git a/tests/data/Floating_Offshore_Wind/Market/df_just_wacc.csv b/tests/data/Floating_Offshore_Wind/Market/df_just_wacc.csv new file mode 100644 index 0000000..cc3b490 --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/Market/df_just_wacc.csv @@ -0,0 +1,7 @@ +WACC Type,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +WACC Nominal - Advanced,0.07781083490364182,0.07780819491509386,0.07780500806882554,0.07780498498681791,0.07780496420035901,0.07780494521009364,0.07780493223606554,0.07780491997536,0.07780490838580054,0.07780489736467604,0.07780488688509507,0.0778048767985303,0.07780486720144003,0.07780485800287387,0.0778048491558964,0.07780484065405283,0.07780483243072583,0.07780482449765247,0.07780481678586192,0.07780480935197401,0.07780480222586386 +WACC Nominal - Moderate,0.07781083490364182,0.07780819491509386,0.07780500806882554,0.07780498498681791,0.07780496420035901,0.07780494521009364,0.07780493223606554,0.07780491997536,0.07780490838580054,0.07780489736467604,0.07780488688509507,0.0778048767985303,0.07780486720144003,0.07780485800287387,0.0778048491558964,0.07780484065405283,0.07780483243072583,0.07780482449765247,0.07780481678586192,0.07780480935197401,0.07780480222586386 +WACC Nominal - Conservative,0.07781083490364182,0.07780819491509386,0.07780500806882554,0.07780498498681791,0.07780496420035901,0.07780494521009364,0.07780493223606554,0.07780491997536,0.07780490838580054,0.07780489736467604,0.07780488688509507,0.0778048767985303,0.07780486720144003,0.07780485800287387,0.0778048491558964,0.07780484065405283,0.07780483243072583,0.07780482449765247,0.07780481678586192,0.07780480935197401,0.07780480222586386 +WACC Real - Advanced,0.051522765759650646,0.05152019016106735,0.05151708104275676,0.05151705852372479,0.05151703824425291,0.0515170197171646,0.05151700705957607,0.05151699509791241,0.051516983791024984,0.05151697303870839,0.05151696281472695,0.05151695297417591,0.0515169436111611,0.051516934636950173,0.05151692600575264,0.05151691771127109,0.05151690968851308,0.05151690194892922,0.05151689442523111,0.05151688717265768,0.051516880220355166 +WACC Real - Moderate,0.051522765759650646,0.05152019016106735,0.05151708104275676,0.05151705852372479,0.05151703824425291,0.0515170197171646,0.05151700705957607,0.05151699509791241,0.051516983791024984,0.05151697303870839,0.05151696281472695,0.05151695297417591,0.0515169436111611,0.051516934636950173,0.05151692600575264,0.05151691771127109,0.05151690968851308,0.05151690194892922,0.05151689442523111,0.05151688717265768,0.051516880220355166 +WACC Real - Conservative,0.051522765759650646,0.05152019016106735,0.05151708104275676,0.05151705852372479,0.05151703824425291,0.0515170197171646,0.05151700705957607,0.05151699509791241,0.051516983791024984,0.05151697303870839,0.05151696281472695,0.05151695297417591,0.0515169436111611,0.051516934636950173,0.05151692600575264,0.05151691771127109,0.05151690968851308,0.05151690194892922,0.05151689442523111,0.05151688717265768,0.051516880220355166 diff --git a/tests/data/Floating_Offshore_Wind/Market/df_wacc.csv b/tests/data/Floating_Offshore_Wind/Market/df_wacc.csv new file mode 100644 index 0000000..303ad3a --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/Market/df_wacc.csv @@ -0,0 +1,25 @@ +WACC,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Inflation Rate,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 +Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Calculated Interest Rate Real - Advanced,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Moderate,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Conservative,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Interest During Construction - Nominal,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Rate of Return on Equity Nominal - Advanced,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Rate of Return on Equity Nominal - Moderate,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Rate of Return on Equity Nominal - Conservative,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Calculated Rate of Return on Equity Real - Advanced,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Calculated Rate of Return on Equity Real - Moderate,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Calculated Rate of Return on Equity Real - Conservative,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Debt Fraction - Advanced,0.512828946704104,0.512878740897547,0.512938849658125,0.512939285019844,0.512939677084028,0.512940035269274,0.512940279979148,0.512940511234675,0.512940729831368,0.512940937706514,0.512941135367327,0.512941325615257,0.512941506630955,0.512941680129883,0.512941846997314,0.512942007354996,0.512942162459432,0.512942312089244,0.512942457545326,0.512942597759742,0.512942732169002 +Debt Fraction - Moderate,0.512828946704104,0.512878740897547,0.512938849658125,0.512939285019844,0.512939677084028,0.512940035269274,0.512940279979148,0.512940511234675,0.512940729831368,0.512940937706514,0.512941135367327,0.512941325615257,0.512941506630955,0.512941680129883,0.512941846997314,0.512942007354996,0.512942162459432,0.512942312089244,0.512942457545326,0.512942597759742,0.512942732169002 +Debt Fraction - Conservative,0.512828946704104,0.512878740897547,0.512938849658125,0.512939285019844,0.512939677084028,0.512940035269274,0.512940279979148,0.512940511234675,0.512940729831368,0.512940937706514,0.512941135367327,0.512941325615257,0.512941506630955,0.512941680129883,0.512941846997314,0.512942007354996,0.512942162459432,0.512942312089244,0.512942457545326,0.512942597759742,0.512942732169002 +Tax Rate (Federal and State),0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996 +WACC Nominal - Advanced,0.07781083490364182,0.07780819491509386,0.07780500806882554,0.07780498498681791,0.07780496420035901,0.07780494521009364,0.07780493223606554,0.07780491997536,0.07780490838580054,0.07780489736467604,0.07780488688509507,0.0778048767985303,0.07780486720144003,0.07780485800287387,0.0778048491558964,0.07780484065405283,0.07780483243072583,0.07780482449765247,0.07780481678586192,0.07780480935197401,0.07780480222586386 +WACC Nominal - Moderate,0.07781083490364182,0.07780819491509386,0.07780500806882554,0.07780498498681791,0.07780496420035901,0.07780494521009364,0.07780493223606554,0.07780491997536,0.07780490838580054,0.07780489736467604,0.07780488688509507,0.0778048767985303,0.07780486720144003,0.07780485800287387,0.0778048491558964,0.07780484065405283,0.07780483243072583,0.07780482449765247,0.07780481678586192,0.07780480935197401,0.07780480222586386 +WACC Nominal - Conservative,0.07781083490364182,0.07780819491509386,0.07780500806882554,0.07780498498681791,0.07780496420035901,0.07780494521009364,0.07780493223606554,0.07780491997536,0.07780490838580054,0.07780489736467604,0.07780488688509507,0.0778048767985303,0.07780486720144003,0.07780485800287387,0.0778048491558964,0.07780484065405283,0.07780483243072583,0.07780482449765247,0.07780481678586192,0.07780480935197401,0.07780480222586386 +WACC Real - Advanced,0.051522765759650646,0.05152019016106735,0.05151708104275676,0.05151705852372479,0.05151703824425291,0.0515170197171646,0.05151700705957607,0.05151699509791241,0.051516983791024984,0.05151697303870839,0.05151696281472695,0.05151695297417591,0.0515169436111611,0.051516934636950173,0.05151692600575264,0.05151691771127109,0.05151690968851308,0.05151690194892922,0.05151689442523111,0.05151688717265768,0.051516880220355166 +WACC Real - Moderate,0.051522765759650646,0.05152019016106735,0.05151708104275676,0.05151705852372479,0.05151703824425291,0.0515170197171646,0.05151700705957607,0.05151699509791241,0.051516983791024984,0.05151697303870839,0.05151696281472695,0.05151695297417591,0.0515169436111611,0.051516934636950173,0.05151692600575264,0.05151691771127109,0.05151690968851308,0.05151690194892922,0.05151689442523111,0.05151688717265768,0.051516880220355166 +WACC Real - Conservative,0.051522765759650646,0.05152019016106735,0.05151708104275676,0.05151705852372479,0.05151703824425291,0.0515170197171646,0.05151700705957607,0.05151699509791241,0.051516983791024984,0.05151697303870839,0.05151696281472695,0.05151695297417591,0.0515169436111611,0.051516934636950173,0.05151692600575264,0.05151691771127109,0.05151690968851308,0.05151690194892922,0.05151689442523111,0.05151688717265768,0.051516880220355166 diff --git a/tests/data/Floating_Offshore_Wind/R&D/20/df_capex.csv b/tests/data/Floating_Offshore_Wind/R&D/20/df_capex.csv new file mode 100644 index 0000000..48aaa3e --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/R&D/20/df_capex.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 8/Advanced,6164.393079155067,5504.442350486707,5127.996867726996,4869.7148063506875,4675.460752031988,4521.027964517991,4181.32647681124,3955.8994689532415,3789.4485139119115,3658.6606949270113,3551.6090894147055,3461.4120769098504,3383.755867003581,3315.7674080971583,3255.442083151268,3201.3281773540753,3152.3428360723738,3107.6579809550435,3066.6269148509114,3028.735539578943,2993.56854097348 +Offshore Wind - Class 8/Moderate,8972.557992722874,7911.509016245191,7115.361849729815,6854.491558455669,6655.757965015436,6496.126765702345,6139.546404741941,5898.483029197435,5718.0374502403065,5574.708052575891,5456.331430674453,5355.822630867479,5268.705440094559,5191.977977322759,5123.532628486631,5061.834970721061,5005.734962958142,4954.348981625986,4906.983875586392,4863.086964349291,4822.209784006486 +Offshore Wind - Class 8/Conservative,13617.880972305991,12472.287069859833,11538.619138826649,10697.274903780875,9907.486722659387,9150.512241029572,8830.724213877127,8610.631986324295,8443.699750238353,8309.711484371428,8198.086212207783,8102.60464292073,8019.307544217199,7945.521539034585,7879.359087685128,7819.438544378004,7764.719517193688,7714.399094976894,7667.845104376691,7624.550986283925,7584.105196068877 +Offshore Wind - Class 9/Advanced,6558.840756878646,5856.661025758063,5456.127543127564,5181.318394895795,4974.634406682637,4810.319780701124,4448.881485732,4209.0299051236,4031.9280154142275,3892.7712722983247,3778.8697547702554,3682.9011392659736,3600.2759049094507,3527.937068921801,3463.7515174356276,3406.17496027115,3354.0551389863795,3306.510979989622,3262.8544321030654,3222.538469140551,3185.121279316132 +Offshore Wind - Class 9/Moderate,9546.694570497915,8417.75115177491,7570.660148319435,7293.097243214567,7081.6471202797065,6911.8013655180175,6532.404114379638,6275.91568689869,6083.923686750289,5931.422897274402,5805.471614638324,5698.531432173666,5605.839762957256,5524.20259049191,5451.377484367961,5385.732013785848,5326.042299120715,5271.36817376157,5220.972471694673,5174.266480101112,5130.773796159257 +Offshore Wind - Class 9/Conservative,14489.262976229513,13270.364682251466,12276.953265231648,11381.772850492516,10541.447609706373,9736.035810799354,9395.785190401062,9161.609643969132,8983.995873452806,8841.433908958357,8722.665920531352,8621.074709565988,8532.447487042864,8453.94002722631,8383.544054409776,8319.789338707838,8261.568966978499,8208.028584987751,8158.4957740450745,8112.431268773591,8069.39735952941 +Offshore Wind - Class 10/Advanced,6748.110486865921,6025.667947904331,5613.576070262512,5330.836816230673,5118.1884243416125,4949.132165622009,4577.263675574761,4330.490672636434,4148.278179141638,4005.105771562267,3887.9173295629544,3789.179324698292,3704.169637122116,3629.743365173169,3563.705641115856,3504.4674946826312,3450.8437394263824,3401.9276910847607,3357.0113421132132,3315.5319229695933,3277.034871966981 +Offshore Wind - Class 10/Moderate,9822.185561260063,8660.663928172953,7789.128260225514,7503.555645591015,7286.003641787134,7111.256603353412,6720.911067682522,6457.021045514077,6259.488603614352,6102.587213534271,5973.001211302103,5862.975109326782,5767.608732623316,5683.615711063982,5608.688977784607,5541.1492045237865,5479.736922802638,5423.48513578377,5371.635058056139,5323.581346495215,5278.833517953941 +Offshore Wind - Class 10/Conservative,14907.38256357729,13653.310286265418,12631.231770156972,11710.218947356327,10845.644392734888,10016.990633038271,9666.92136933382,9425.988153647959,9243.248922939856,9096.573064310081,8974.377680763704,8869.854879523824,8778.6700268652,8697.897186817227,8625.469544997572,8559.87518488806,8499.974708816384,8444.889371433632,8393.927019419943,8346.533420123389,8302.257670524286 +Offshore Wind - Class 11/Advanced,6956.321691478424,6211.58833433994,5786.781590234056,5495.318410480601,5276.108919550027,5101.836399169968,4718.494106932648,4464.10686313231,4276.27221765125,4128.682246555951,4007.8780435089548,3906.0934775235946,3818.4609690138946,3741.7381627276673,3673.6627827572092,3612.5970766051614,3557.318716808526,3506.893191060219,3460.5909832870884,3417.8318066917336,3378.147019261812 +Offshore Wind - Class 11/Moderate,10125.246605283506,8927.886441850036,8029.459791454079,7735.075997427815,7510.811447932585,7330.672642679775,6928.282996204787,6656.250665536574,6452.623549233597,6290.880966319118,6157.296706010031,6043.875693445647,5945.566750465955,5858.98217294766,5781.7437163185405,5712.119944026248,5648.812916151575,5590.8253687009,5537.375455572721,5487.839096831512,5441.710620317747 +Offshore Wind - Class 11/Conservative,15367.34588463045,14074.579653497436,13020.965088843674,12071.534843276095,11180.283948017326,10326.06231298724,9965.191665783244,9716.824592616986,9528.446912223111,9377.245393090887,9251.279808391977,9143.531947417756,9049.533690523212,8966.26852200647,8891.606321455141,8823.987942283095,8762.239284913625,8705.454330296612,8652.919527452297,8604.063569948312,8558.421696176958 +Offshore Wind - Class 12/Advanced,7245.576477514379,6469.875939151453,6027.405038760588,5723.822357484229,5495.497796043878,5313.9787862933945,4914.696456988965,4649.731451865308,4454.086438784636,4300.359441441109,4174.531888278836,4068.515020382145,3977.238479305209,3897.3256477951445,3826.41945720222,3762.8145251195583,3705.237635348968,3652.715360668218,3604.487806979223,3559.950628975789,3518.6156717536455 +Offshore Wind - Class 12/Moderate,10546.270287467178,9299.122093334134,8363.337346133056,8056.712538484164,7823.122822284838,7635.493616512525,7216.371886948146,6933.028176741409,6720.933795766869,6552.465695522657,6413.326802268119,6295.189545898889,6192.792762929343,6102.607945981941,6022.157733862976,5949.6388470998245,5883.699352714367,5823.300632686345,5767.628245515243,5716.032057120063,5667.985552024907 +Offshore Wind - Class 12/Conservative,16006.34442385554,14659.82283631448,13562.397394538018,12573.488355592783,11645.177822080408,10755.436182490917,10379.5601213956,10120.865517571236,9924.65485236211,9767.166079887564,9635.962614130893,9523.734437954206,9425.827504895678,9339.100239355173,9261.33327161348,9190.90326210478,9126.586996416443,9067.440760138938,9012.721511217214,8961.834106447515,8914.294382198923 +Offshore Wind - Class 13/Advanced,8067.847304177014,7204.115684313053,6711.430463055241,6373.395553708924,6119.159313083605,5917.0404546315685,5472.445199000929,5177.410383944034,4959.562360700135,4788.389618418754,4648.282397902372,4530.234058233854,4428.599054130361,4339.61705175403,4260.664232352999,4189.840860682058,4125.729812965057,4067.2471258817523,4013.546427744839,3963.954856388974,3917.928933426527 +Offshore Wind - Class 13/Moderate,11743.123337447973,10354.441375182545,9312.458268016122,8971.035876283919,8710.936898584381,8502.014471234905,8035.328404569617,7719.829111498906,7483.665023989759,7296.078280931126,7141.148912491345,7009.604747206893,6895.5874827517155,6795.167932251564,6705.587682347766,6624.839011677291,6551.416323238098,6484.163256446148,6422.172794432979,6364.721186298052,6311.2219365965375 +Offshore Wind - Class 13/Conservative,17822.838891664425,16323.506082275928,15101.538388224133,14000.401949183142,12966.741312160691,11976.026665500049,11557.493870491991,11269.441012077474,11050.963254594135,10875.60167093344,10729.508427343852,10604.543987043204,10495.526125063212,10398.956379445155,10312.364151986274,10233.941174122267,10162.325978166451,10096.46752880371,10035.538412895146,9978.875857327488,9925.941151067387 +Offshore Wind - Class 14/Advanced,8772.617149963404,7833.433833506027,7297.709935649757,6930.145923040228,6653.700685341661,6433.92576402004,5950.492757859008,5629.684960366007,5392.806656664875,5206.681052257928,5054.334813755595,4925.974354178844,4815.460873380183,4718.705866157529,4632.856126410186,4555.845948442863,4486.134368136903,4422.542962036146,4364.1512981589285,4310.227532189312,4260.181066540415 +Offshore Wind - Class 14/Moderate,12768.948217937565,11258.957378283958,10125.951508504344,9754.703994068908,9471.884027620466,9244.71105940988,8737.257461550169,8394.197649926717,8137.403335691084,7933.4297546877115,7764.966532666483,7621.931491411524,7497.954115183718,7388.762300206951,7291.356826297187,7203.554245195355,7123.717691353731,7050.589691930108,6983.184069801279,6920.7137680366495,6862.541069850083 +Offshore Wind - Class 14/Conservative,19379.759455956522,17749.451902947963,16420.738711875958,15223.412141659841,14099.455708117157,13022.196729277817,12567.102983447312,12253.887253075498,12016.32422425768,11825.644022616503,11666.788682494893,11530.90777697982,11412.366736790163,11307.360991475107,11213.20441407107,11127.930858979074,11050.059785524207,10978.44802649822,10912.196436710647,10850.584258715955,10793.025329675436 diff --git a/tests/data/Floating_Offshore_Wind/R&D/20/df_fin_assump.csv b/tests/data/Floating_Offshore_Wind/R&D/20/df_fin_assump.csv new file mode 100644 index 0000000..e9d9b87 --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/R&D/20/df_fin_assump.csv @@ -0,0 +1,5 @@ +Financial Assumptions,Value +Capital Recovery Period (Years),20 +Depreciation Period,5 +Equity Premium During Construction,0.02 +Construction Duration yrs,3 diff --git a/tests/data/Floating_Offshore_Wind/R&D/20/df_fom.csv b/tests/data/Floating_Offshore_Wind/R&D/20/df_fom.csv new file mode 100644 index 0000000..93154eb --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/R&D/20/df_fom.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 8/Advanced,61.229875,59.1585,57.97687500000001,57.16625,56.5565,56.071875000000006,55.005625,54.298125,53.775625,53.365125000000006,53.02912499999999,52.746,52.502375,52.288875,52.099624999999996,51.92975,51.775999999999996,51.63575,51.507,51.388,51.277625 +Offshore Wind - Class 8/Moderate,66.816625,64.739375,63.523624999999996,62.67525,62.028875,61.50975,60.350125,59.566125,58.97925,58.513124999999995,58.128125,57.801249999999996,57.517875,57.268375000000006,57.04575,56.845125,56.662625000000006,56.49549999999999,56.341499999999996,56.198750000000004,56.06575 +Offshore Wind - Class 8/Conservative,73.84925,71.96600000000001,70.83624999999999,70.034875,69.41675000000001,68.91525,67.77825,66.99575,66.402125,65.92575,65.528875,65.189375,64.89325,64.630875,64.39574999999999,64.182625,63.988125,63.809125,63.643625,63.48975,63.34587499999999 +Offshore Wind - Class 9/Advanced,63.01412499999999,60.882374999999996,59.666375,58.832125,58.20462499999999,57.70575,56.6085,55.880375,55.342625,54.920249999999996,54.574375,54.283125,54.03225,53.812625,53.61775,53.443,53.28475,53.140375000000006,53.007875,52.8855,52.771875 +Offshore Wind - Class 9/Moderate,68.763625,66.625875,65.37474999999999,64.501625,63.8365,63.302125000000004,62.108625,61.301874999999995,60.697875,60.218125,59.821999999999996,59.4855,59.194,58.937125,58.708,58.5015,58.313750000000006,58.141749999999995,57.98325,57.836375000000004,57.6995 +Offshore Wind - Class 9/Conservative,76.00125,74.063125,72.9005,72.075625,71.43950000000001,70.92337500000001,69.75325,68.94800000000001,68.337125,67.84687500000001,67.438375,67.089,66.78425,66.51425,66.27225,66.053,65.85275,65.668625,65.49825,65.339875,65.191875 +Offshore Wind - Class 10/Advanced,62.7405,60.617999999999995,59.40725,58.576625,57.951875,57.45525,56.362625,55.63775,55.102374999999995,54.681749999999994,54.3375,54.047375,53.797625,53.579,53.385,53.210875,53.053375,52.909625,52.77775,52.655874999999995,52.54275 +Offshore Wind - Class 10/Moderate,68.465,66.3365,65.090875,64.2215,63.55925,63.027249999999995,61.839000000000006,61.035624999999996,60.43425,59.956625,59.562125,59.22725,58.936875,58.68125,58.453125,58.2475,58.060625,57.889375,57.731500000000004,57.585249999999995,57.449000000000005 +Offshore Wind - Class 10/Conservative,75.671125,73.7415,72.583875,71.76275000000001,71.12925,70.615375,69.450375,68.6485,68.040375,67.55225,67.14562500000001,66.79775000000001,66.49425,66.22550000000001,65.984375,65.766125,65.56675,65.383375,65.213875,65.056125,64.90875 +Offshore Wind - Class 11/Advanced,63.692,61.53725,60.30825,59.465,58.830749999999995,58.32662499999999,57.2175,56.481500000000004,55.938,55.510999999999996,55.1615,54.867,54.6135,54.39149999999999,54.194625,54.017875000000004,53.858,53.712125,53.578125,53.454375,53.339625 +Offshore Wind - Class 11/Moderate,69.503375,67.342625,66.078,65.1955,64.52325,63.983125,62.776875,61.96125000000001,61.350875,60.866,60.4655,60.1255,59.83075,59.571125,59.339625,59.130874999999996,58.941125,58.767250000000004,58.607,58.4585,58.32025 +Offshore Wind - Class 11/Conservative,76.81875,74.859875,73.68475000000001,72.851,72.208,71.686375,70.503625,69.689625,69.07225,68.57675,68.163875,67.81075,67.50275,67.229875,66.985125,66.76350000000001,66.561125,66.375,66.202875,66.04275,65.893125 +Offshore Wind - Class 12/Advanced,66.758375,64.5,63.211875,62.328,61.66325,61.134750000000004,59.97225,59.200875,58.63125,58.183625,57.81725,57.508625,57.242875,57.01025,56.803749999999994,56.618624999999994,56.451,56.298125,56.157624999999996,56.028000000000006,55.907625 +Offshore Wind - Class 12/Moderate,72.849625,70.584875,69.259375,68.334375,67.62975,67.063625,65.79925,64.94449999999999,64.304625,63.796375000000005,63.376625000000004,63.020250000000004,62.711375000000004,62.43925,62.1965,61.97775,61.778875,61.596624999999996,61.42875,61.272999999999996,61.128125000000004 +Offshore Wind - Class 12/Conservative,80.51724999999999,78.464,77.23237499999999,76.35849999999999,75.6845,75.13775,73.898125,73.04487499999999,72.39775,71.87837499999999,71.44575,71.075625,70.752625,70.466625,70.210125,69.977875,69.76575,69.57075,69.39025,69.222375,69.065625 +Offshore Wind - Class 13/Advanced,63.717,61.5615,60.332,59.488375,58.853875,58.3495,57.24,56.503625,55.96,55.532875,55.18325,54.888625,54.635,54.412875,54.215875000000004,54.039125,53.879124999999995,53.733125,53.599125,53.475375,53.3605 +Offshore Wind - Class 13/Moderate,69.530625,67.369125,66.104,65.221125,64.5485,64.00825,62.8015,61.985625000000006,61.375,60.889875,60.48925,60.149125000000005,59.85425,59.594625,59.363,59.15412500000001,58.96425,58.790375,58.630125,58.481500000000004,58.343125 +Offshore Wind - Class 13/Conservative,76.849,74.88925,73.71362500000001,72.879625,72.236375,71.7145,70.531375,69.717,69.099375,68.60375,68.19075,67.837375,67.52925,67.25625,67.0115,66.78975,66.58725,66.401125,66.228875,66.06875,65.919 +Offshore Wind - Class 14/Advanced,64.952,62.75475,61.501374999999996,60.64149999999999,59.99475,59.480500000000006,58.3495,57.59887499999999,57.04475000000001,56.609249999999996,56.252874999999996,55.9525,55.694,55.467625,55.26675,55.086625,54.923500000000004,54.77475,54.638125,54.512,54.394875 +Offshore Wind - Class 14/Moderate,70.878375,68.674875,67.385375,66.485375,65.79975,65.249,64.018875,63.187125,62.56462499999999,62.070125000000004,61.66175,61.315,61.0145,60.749750000000006,60.513625,60.30075,60.10725,59.93000000000001,59.7665,59.615125000000006,59.474125 +Offshore Wind - Class 14/Conservative,78.33862500000001,76.340875,75.1425,74.292375,73.63662500000001,73.104625,71.8985,71.068375,70.438875,69.93350000000001,69.5125,69.152375,68.83825,68.559875,68.310375,68.084375,67.878,67.68825,67.512625,67.349375,67.19675 diff --git a/tests/data/Floating_Offshore_Wind/R&D/20/df_gcc.csv b/tests/data/Floating_Offshore_Wind/R&D/20/df_gcc.csv new file mode 100644 index 0000000..a559485 --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/R&D/20/df_gcc.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 8/Advanced,1124.5467,1004.1544,935.4809,888.3635,852.9265,824.7539,762.7834,721.6596,691.2946,667.4355,647.9065,631.4522,617.2857,604.8828,593.8779,584.0061,575.0699,566.9182,559.433,552.5207,546.1053 +Offshore Wind - Class 8/Moderate,1636.8295,1443.2664,1298.0283,1250.4387,1214.1845,1185.0636,1120.014,1076.0377,1043.1197,1016.9727,995.3777,977.0423,961.1498,947.1527,934.6665,923.4112,913.1771,903.803,895.1623,887.1544,879.6973 +Offshore Wind - Class 8/Conservative,2484.258,2275.2717,2104.9462,1951.463,1807.385,1669.293,1610.9553,1570.8047,1540.3519,1515.9089,1495.5456,1478.1272,1462.9317,1449.4712,1437.4014,1426.4703,1416.4881,1407.3084,1398.8157,1390.9177,1383.5394 +Offshore Wind - Class 9/Advanced,1301.6071,1162.259,1082.7728,1028.2367,987.2201,954.6117,882.884,835.2853,800.1393,772.5235,749.9197,730.8746,714.4776,700.1219,687.3842,675.9581,665.6149,656.1797,647.516,639.5153,632.0898 +Offshore Wind - Class 9/Moderate,1894.549,1670.5093,1502.4034,1447.3209,1405.3584,1371.6524,1296.3607,1245.4604,1207.3594,1177.0955,1152.1004,1130.878,1112.4833,1096.2823,1081.8301,1068.8027,1056.9573,1046.1071,1036.1061,1026.8372,1018.2061 +Offshore Wind - Class 9/Conservative,2875.4056,2633.5143,2436.371,2258.7217,2091.9585,1932.1239,1864.6009,1818.1286,1782.881,1754.5895,1731.0199,1710.859,1693.2709,1677.691,1663.7209,1651.0687,1639.5148,1628.8897,1619.0599,1609.9183,1601.3782 +Offshore Wind - Class 10/Advanced,1437.5413,1283.6403,1195.8529,1135.6213,1090.3211,1054.3073,975.0886,922.5189,883.7024,853.2025,828.238,807.204,789.0945,773.2396,759.1716,746.5522,735.1288,724.7083,715.1398,706.3035,698.1025 +Offshore Wind - Class 10/Moderate,2092.4076,1844.9701,1659.308,1598.4728,1552.128,1514.9019,1431.7471,1375.5309,1333.4508,1300.0263,1272.4208,1248.9821,1228.6663,1210.7734,1194.8118,1180.4239,1167.3413,1155.3581,1144.3125,1134.0757,1124.5431 +Offshore Wind - Class 10/Conservative,3175.7006,2908.5472,2690.8151,2494.6129,2310.4337,2133.9067,2059.3319,2008.0062,1969.0775,1937.8313,1911.8002,1889.5338,1870.1088,1852.9019,1837.4727,1823.4992,1810.7387,1799.004,1788.1475,1778.0513,1768.6193 +Offshore Wind - Class 11/Advanced,1568.3903,1400.4808,1304.7028,1238.9887,1189.5652,1150.2733,1063.8439,1006.4891,964.1394,930.8634,903.6266,880.678,860.9201,843.622,828.2735,814.5055,802.0423,790.6732,780.2338,770.5932,761.6458 +Offshore Wind - Class 11/Moderate,2282.8643,2012.9044,1810.3428,1743.9703,1693.407,1652.7924,1562.0686,1500.7355,1454.8252,1418.3583,1388.2401,1362.6679,1340.5029,1320.9813,1303.5669,1287.8694,1273.596,1260.522,1248.471,1237.3024,1226.9022 +Offshore Wind - Class 11/Conservative,3464.7616,3173.2912,2935.7405,2721.6795,2520.7358,2328.1408,2246.7779,2190.7804,2148.3083,2114.218,2085.8175,2061.5244,2040.3313,2021.5581,2004.7246,1989.4792,1975.5572,1962.7543,1950.9097,1939.8945,1929.6039 +Offshore Wind - Class 12/Advanced,1725.4782,1540.7511,1435.3801,1363.0842,1308.7105,1265.4831,1170.3971,1107.2977,1060.7064,1024.0975,994.1326,968.8855,947.1487,928.1181,911.2323,896.0853,882.3738,869.866,858.381,847.7748,837.9312 +Offshore Wind - Class 12/Moderate,2511.513,2214.5143,1991.6644,1918.644,1863.0164,1818.334,1718.5234,1651.0473,1600.5386,1560.4192,1527.2844,1499.1509,1474.7659,1453.2891,1434.1305,1416.8607,1401.1577,1386.7742,1373.5162,1361.229,1349.7871 +Offshore Wind - Class 12/Conservative,3811.7876,3491.1239,3229.7805,2994.2794,2773.2094,2561.3243,2471.8123,2410.2062,2363.4801,2325.9754,2294.7303,2268.004,2244.6882,2224.0348,2205.5152,2188.7428,2173.4264,2159.3412,2146.3102,2134.1918,2122.8705 +Offshore Wind - Class 13/Advanced,2017.4966,1801.5064,1678.3025,1593.7713,1530.1954,1479.6523,1368.474,1294.6958,1240.2193,1197.4148,1162.3787,1132.8588,1107.4433,1085.1919,1065.4485,1047.7379,1031.7059,1017.0814,1003.6526,991.2515,979.7419 +Offshore Wind - Class 13/Moderate,2936.5592,2589.2967,2328.7318,2243.3536,2178.3116,2126.0672,2009.3647,1930.469,1871.4123,1824.5032,1785.7606,1752.8658,1724.3539,1699.2424,1676.8414,1656.6489,1638.2883,1621.4706,1605.9689,1591.6022,1578.2238 +Offshore Wind - Class 13/Conservative,4456.8911,4081.9585,3776.3856,3501.0285,3242.5448,2994.8005,2890.1395,2818.1072,2763.4733,2719.6213,2683.0883,2651.8389,2624.5772,2600.4284,2578.7746,2559.1636,2541.2551,2524.7861,2509.5498,2495.3804,2482.1432 +Offshore Wind - Class 14/Advanced,2383.5514,2128.3719,1982.8138,1882.9454,1807.8342,1748.1206,1616.7701,1529.6055,1465.2448,1414.6738,1373.2808,1338.4048,1308.3779,1282.0892,1258.7635,1237.8396,1218.8987,1201.6207,1185.7555,1171.1042,1157.5064 +Offshore Wind - Class 14/Moderate,3469.3688,3059.0989,2751.2572,2650.3879,2573.5447,2511.821,2373.944,2280.7335,2210.9615,2155.5412,2109.7691,2070.906,2037.2209,2007.5531,1981.0877,1957.2314,1935.5395,1915.6704,1897.356,1880.3826,1864.5769 +Offshore Wind - Class 14/Conservative,5265.5498,4822.5894,4461.5733,4136.2554,3830.8724,3538.1773,3414.5267,3329.4249,3264.8782,3213.0697,3169.9081,3132.9888,3100.7808,3072.2503,3046.6677,3023.4985,3002.3407,2982.8835,2964.8827,2948.1425,2932.5035 diff --git a/tests/data/Floating_Offshore_Wind/R&D/20/df_lcoe.csv b/tests/data/Floating_Offshore_Wind/R&D/20/df_lcoe.csv new file mode 100644 index 0000000..34830ea --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/R&D/20/df_lcoe.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 8/Advanced,123.54604058876015,110.72351857569367,103.32903255729963,98.19324609426914,94.31762689613662,91.22581023095024,84.89255307937714,80.66226774150469,77.52484166139138,75.03918479765161,73.00212660598947,71.27327460410457,69.78760305985227,68.47860100460878,67.30988376527294,66.26773660992983,65.31928162903122,64.44946775470805,63.658788365706926,62.91322278321216,62.229605303171084 +Offshore Wind - Class 8/Moderate,182.9716937397643,162.08276728728208,146.57633518062298,141.14290087528207,136.9869153214334,133.62600968891024,126.63080168595059,121.856215247088,118.27274048274917,115.40338755014726,113.03786162467921,110.9932523383508,109.22960392232308,107.68819540248397,106.28416245019835,105.0318954431882,103.88730387189497,102.83348925735919,101.85716951349639,100.94773154412617,100.1169354130481 +Offshore Wind - Class 8/Conservative,280.1503752969721,257.0967215028848,238.43749413232518,221.79163387161796,206.22534491321142,191.40120179302312,184.86516976229458,180.36375070726103,176.88799569131572,174.11036684257596,171.7806382007231,169.77445119654024,168.01263612482657,166.44167806277468,165.05910029880457,163.76637082300084,162.61299010174065,161.54762071553768,160.55770313440436,159.6331051612859,158.7655687227484 +Offshore Wind - Class 9/Advanced,130.12994354116688,116.59693736613285,108.77221781037734,103.35430166895179,99.265974510048,96.00458313565214,89.31982801160312,84.85508338271143,81.54394381607842,78.9209231072561,76.75649191602821,74.94712083248413,73.36533113234768,71.98451909073538,70.76531101220476,69.65243124011896,68.65200694420889,67.73458486489316,66.90055832595769,66.11430997123318,65.39328256364774 +Offshore Wind - Class 9/Moderate,192.86862720789674,170.810329127328,154.40065363436705,148.69980360055453,144.31504287171802,140.7692932672509,133.3852316868725,128.34570823221696,124.56347108589375,121.53518166554424,119.01435274234464,116.88106448973107,115.01996486768628,113.37017620287737,111.88903462441459,110.5678771800799,109.3603982117186,108.24871952696745,107.21884197412061,106.25956375853835,105.38309429610031 +Offshore Wind - Class 9/Conservative,295.51905871414925,271.1699145796776,251.45865816169126,233.871548367789,217.423836046583,201.75896088542567,194.8604660694011,190.06894223419707,186.44150234761346,183.51017211022628,181.01313661066925,178.8966390572063,177.075654341384,175.41811555266855,173.9222159969596,172.5953059798428,171.37824796444696,170.21806815368197,169.17381136179736,168.19849802202225,167.28342827168024 +Offshore Wind - Class 10/Advanced,133.1450529233866,119.26906409466251,111.24668301005109,105.69225368719188,101.50105871426113,98.1577306637405,91.30276978519007,86.72459558288418,83.3294485336626,80.63999920798756,78.43602806405853,76.56574913259269,74.94410775169578,73.52850530987793,72.27855305206677,71.13769452141412,70.11213150578796,69.1716798992376,68.31668454877729,67.51075233110444,66.77163600498858 +Offshore Wind - Class 10/Moderate,197.47992221724692,174.88882021600475,158.04959025570622,152.20405998229919,147.67788869971088,144.07277824752032,136.47205810027558,131.3318356031488,127.42714475612776,124.32242818571102,121.76282868718303,119.5510138744922,117.64302503283811,115.95178490380933,114.45665214577362,113.10196529535841,111.84124952608573,110.70167025112808,109.66811362430818,108.6845905218227,107.76415899710005 +Offshore Wind - Class 10/Conservative,302.8400121483734,277.8549190352875,257.6255222453159,239.5740454612593,222.6908678824675,206.6103138180098,199.5366271436308,194.62353907851963,190.90410009470887,187.89847850187243,185.33837319095184,183.16833417492248,181.30118362795454,179.60181712140079,178.06813687780894,176.7076796307485,175.4598594165998,174.27048478139915,173.19989531571147,172.19996368163157,171.26181736271286 +Offshore Wind - Class 11/Advanced,137.76871293868837,123.39257594331154,115.08075595871554,109.34730242267081,105.00386413293391,101.5192489241027,94.43710593527632,89.69382303688998,86.15947491935331,83.37353230427334,81.09048532120572,79.15307996710203,77.48817699418396,76.02144316726157,74.71200471091399,73.54431677157295,72.4817219814726,71.50730826787081,70.62143291515095,69.78636568955068,69.02058646154764 +Offshore Wind - Class 11/Moderate,204.42319140234417,181.01371303374756,163.5634222921498,157.474026271123,152.81658495582906,149.08108391114848,141.2073996120987,135.88256859564405,131.8374561444274,128.62105792487804,125.96941202795773,123.70318320614778,121.72607171074726,119.97348770763867,118.40009309495026,116.99662446494753,115.71393936866494,114.53302108292398,113.4390019156629,112.41999179595652,111.48897205702735 +Offshore Wind - Class 11/Conservative,313.5773123775219,287.68696140378484,266.723262845754,248.01626762102833,230.519715246384,213.8549729040754,206.52770970658136,201.48140765104156,197.5854321172088,194.47189568727308,191.86053621563573,189.6119550255778,187.6373635384165,185.87677067145867,184.32705982973988,182.87842607705093,181.5857242797054,180.39173632533243,179.24423418364918,178.20828239175694,177.23631808237658 +Offshore Wind - Class 12/Advanced,146.42820922288948,131.14041401714647,122.32394770328416,116.22350091141968,111.6014760932854,107.91425208079323,100.38637688271751,95.34366183140165,91.60368843471365,88.6405351968778,86.21221301923413,84.16786839615618,82.38024885563887,80.81987439644746,79.44222828007173,78.19974430008433,77.06893533728463,76.03188371905429,75.08922474686575,74.20031897800385,73.38531286506914 +Offshore Wind - Class 12/Moderate,217.2556919456544,192.37127384077817,173.82264812171462,167.37928006617597,162.42263206745915,158.44728788878902,150.1087802864437,144.41683513400596,140.14478609407593,136.723837652641,133.87573041526784,131.465699606226,129.36289411533744,127.52518558513034,125.85095585600746,124.35787335090635,122.99314862595753,121.73658097363888,120.57239489875536,119.51262433832262,118.49740397515018 +Offshore Wind - Class 12/Conservative,333.1459759225685,305.63398395020715,283.4207573491516,263.54178577036873,244.94991167075483,227.29342455805548,219.50399246264573,214.09259170918003,209.9960871972236,206.64023879142744,203.86371356962638,201.4725883160674,199.41586277376393,197.5427792449822,195.8520976974415,194.35307098631824,192.97802833652594,191.70790567386805,190.48634026541163,189.38413453463033,188.34995571126765 +Offshore Wind - Class 13/Advanced,204.13050384459905,182.66234225542274,170.21354860162393,161.61988465023458,155.125085684028,149.96153187595667,139.35854441482675,132.25609338613106,126.9952092412246,122.82816035641217,119.42016342158867,116.52907067662478,114.02310197232443,111.81438036294794,109.86905074936853,108.11425997793312,106.54351236212898,105.07803812619017,103.75086091918548,102.51978617426175,101.37217267566103 +Offshore Wind - Class 13/Moderate,303.95087255995804,268.86212110169214,242.7192583613204,233.60224633863731,226.6552114352482,220.9947171067764,209.28776347866352,201.3041513158807,195.2766997971066,190.44839670646434,186.47674431854176,183.08189585918277,180.11975376889,177.49369689913826,175.18207736426805,173.04225692958337,171.12926152958275,169.36842708339125,167.73747846173003,166.21860377099833,164.84078298205586 +Offshore Wind - Class 13/Conservative,467.5188130688586,428.66897717135396,397.3261415657409,369.18294630727695,342.9543805587956,317.8955764425549,306.9496268900278,299.3490497437869,293.6151293744336,288.9058207875425,285.0278202950814,281.61363377412385,278.6873178303845,276.08040992497234,273.7296942193311,271.58882182983024,269.69730936677274,267.8790006541804,266.1875768335993,264.67895712592264,263.19305646544404 +Offshore Wind - Class 14/Advanced,288.3728873571584,257.94064557359167,240.33514657714704,228.0926898526183,218.93859447574144,211.5606070046247,196.53572608439384,186.4737589561711,178.97723864651556,173.09135702446133,168.23799292936997,164.17250254785847,160.59904499502625,157.4994526365868,154.73322152411228,152.28716574407645,150.01428523652874,147.97734022049363,146.05134075294748,144.3096524378086,142.68622529469872 +Offshore Wind - Class 14/Moderate,429.94317470022077,380.1170921498129,343.03983819635084,330.16464580346553,320.3030894110548,312.2666262288458,295.6499070901365,284.31422467920487,275.8491101074596,268.9866966701316,263.3610707640068,258.5532006271155,254.35883143894216,250.64085350264156,247.30306419044211,244.35961333218793,241.5883315968853,239.1165267015103,236.82835221472706,234.61805429830378,232.62731885941642 +Offshore Wind - Class 14/Conservative,662.0517206303214,606.9428667225461,562.3632630044599,522.5222797206238,485.2438835216638,449.7919386675835,434.15889197629326,423.4292025345986,415.22889165829156,408.5970909081676,403.03084044208254,398.2343678844349,394.161641682477,390.39931919125866,387.1411509758599,384.04081651657646,381.32704686553313,378.8221828190751,376.3607073726437,374.19056733110483,372.1557497301592 diff --git a/tests/data/Floating_Offshore_Wind/R&D/20/df_occ.csv b/tests/data/Floating_Offshore_Wind/R&D/20/df_occ.csv new file mode 100644 index 0000000..ea3d820 --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/R&D/20/df_occ.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 8/Advanced,4435.5373,3960.6753,3689.8071,3503.9624,3364.1885,3253.0677,3008.6384,2846.4343,2726.6659,2632.5586,2555.5305,2490.63,2434.7531,2385.8326,2342.426,2303.4888,2268.2418,2236.0892,2206.5657,2179.3012,2153.9971 +Offshore Wind - Class 8/Moderate,6456.1288,5692.6599,5119.7989,4932.0919,4789.0948,4674.2335,4417.6591,4244.204,4114.3659,4011.2344,3926.0575,3853.7372,3791.0528,3735.8442,3686.5949,3642.2009,3601.8346,3564.8602,3530.7791,3499.1934,3469.7806 +Offshore Wind - Class 8/Conservative,9798.632,8974.3295,8302.5166,7697.1344,7128.8489,6584.1743,6354.0735,6195.708,6075.5933,5979.1832,5898.8641,5830.1612,5770.2254,5717.1333,5669.5267,5626.4114,5587.0388,5550.8311,5517.3336,5486.1817,5457.0792 +Offshore Wind - Class 9/Advanced,4614.256,4120.2606,3838.4785,3645.1456,3499.7399,3384.1418,3129.8638,2961.1241,2836.5299,2738.6308,2658.4991,2590.9836,2532.8553,2481.9637,2436.8081,2396.302,2359.6348,2326.1867,2295.4736,2267.1106,2240.787 +Offshore Wind - Class 9/Moderate,6716.262,5922.0311,5326.0882,5130.8179,4982.0592,4862.5698,4595.6574,4415.2134,4280.1438,4172.8569,4084.248,4009.0138,3943.8036,3886.3705,3835.1368,3788.9541,3746.9613,3708.4972,3673.0429,3640.1845,3609.5866 +Offshore Wind - Class 9/Conservative,10193.4429,9335.9272,8637.0454,8007.2708,7416.0877,6849.4668,6610.0947,6445.3482,6320.3939,6220.0991,6136.5438,6065.0727,6002.7219,5947.4906,5897.9658,5853.1133,5812.1543,5774.4877,5739.6405,5707.2334,5676.9583 +Offshore Wind - Class 10/Advanced,4649.037,4151.3181,3867.4119,3672.6218,3526.12,3409.6505,3153.4558,2983.4442,2857.9109,2759.2739,2678.5382,2610.5137,2551.9472,2500.672,2455.1761,2414.3646,2377.4211,2343.7209,2312.7763,2284.1995,2257.6774 +Offshore Wind - Class 10/Moderate,6766.8874,5966.6698,5366.2348,5169.4927,5019.6126,4899.2225,4630.2982,4448.4941,4312.4063,4204.3108,4115.0339,4039.2326,3973.531,3915.6649,3864.045,3817.5142,3775.2049,3736.4508,3700.7293,3667.6232,3636.7947 +Offshore Wind - Class 10/Conservative,10270.2783,9406.2989,8702.1491,8067.6274,7471.9882,6901.0962,6659.9198,6493.9315,6368.0353,6266.9846,6182.7994,6110.7896,6047.9688,5992.3212,5942.423,5897.2325,5855.9647,5818.0142,5782.9043,5750.253,5719.7497 +Offshore Wind - Class 11/Advanced,4705.9878,4202.1718,3914.7878,3717.6115,3569.3151,3451.4188,3192.0858,3019.9915,2892.9204,2793.075,2711.3503,2642.4925,2583.2087,2531.3053,2485.252,2443.9407,2406.5446,2372.4315,2341.1078,2312.181,2285.334 +Offshore Wind - Class 11/Moderate,6849.782,6039.7616,5431.9713,5232.8191,5081.103,4959.2382,4687.0195,4502.9882,4365.2334,4255.8137,4165.4432,4088.7133,4022.2068,3963.6319,3911.3797,3864.2788,3821.4513,3782.2224,3746.0633,3712.5517,3681.3455 +Offshore Wind - Class 11/Conservative,10396.0894,9521.5263,8808.7506,8166.4561,7563.5202,6985.6348,6741.504,6573.4824,6446.0439,6343.7553,6258.5389,6185.6469,6122.0566,6065.7273,6015.2179,5969.4737,5927.7004,5889.2851,5853.745,5820.6937,5789.8168 +Offshore Wind - Class 12/Advanced,4809.7984,4294.8686,4001.1451,3799.6192,3648.0515,3527.5546,3262.5008,3086.6103,2956.7361,2854.6882,2771.1607,2700.784,2640.1923,2587.1441,2540.0748,2497.8522,2459.6312,2424.7656,2392.7509,2363.186,2335.7468 +Offshore Wind - Class 12/Moderate,7000.8831,6172.9943,5551.7965,5348.2512,5193.1884,5068.6353,4790.4116,4602.3208,4461.5272,4349.6938,4257.3298,4178.9073,4110.9337,4051.0667,3997.6618,3949.5219,3905.7496,3865.6554,3828.6987,3794.4478,3762.5533 +Offshore Wind - Class 12/Conservative,10625.4195,9731.5641,9003.0651,8346.6021,7730.3659,7139.7327,6890.2166,6718.4885,6588.2389,6483.6938,6396.5976,6322.0977,6257.1046,6199.5328,6147.9091,6101.1559,6058.4611,6019.1983,5982.8743,5949.0939,5917.5359 +Offshore Wind - Class 13/Advanced,5259.4418,4696.3739,4375.1916,4154.8262,3989.0892,3857.3276,3567.4953,3375.1616,3233.1462,3121.5584,3030.2223,2953.2664,2887.0104,2829.0029,2777.5334,2731.3636,2689.5695,2651.4445,2616.437,2584.1081,2554.1038 +Offshore Wind - Class 13/Moderate,7655.3598,6750.0759,6070.8056,5848.2318,5678.6729,5542.476,5238.2427,5032.5682,4878.6125,4756.3244,4655.3257,4569.5719,4495.2439,4429.7802,4371.3827,4318.7425,4270.8782,4227.0358,4186.6241,4149.1713,4114.2951 +Offshore Wind - Class 13/Conservative,11618.7355,10641.3182,9844.7156,9126.8831,8453.0382,7807.1898,7534.3477,7346.5656,7204.1396,7089.8211,6994.5827,6913.1182,6842.0493,6779.0953,6722.6457,6671.5217,6624.8356,6581.9024,6542.1826,6505.2442,6470.736 +Offshore Wind - Class 14/Advanced,5529.0667,4937.1331,4599.4855,4367.823,4193.5895,4055.0732,3750.3827,3548.189,3398.8931,3281.5848,3185.5664,3104.6654,3035.0127,2974.0315,2919.9235,2871.3867,2827.45,2787.3706,2750.5684,2716.5822,2685.0397 +Offshore Wind - Class 14/Moderate,8047.8112,7096.118,6382.0249,6148.0409,5969.7896,5826.6106,5506.7808,5290.5624,5128.7142,5000.1569,4893.9806,4803.8307,4725.6922,4656.8725,4595.4813,4540.1425,4489.8244,4443.7344,4401.2511,4361.8783,4325.2141 +Offshore Wind - Class 14/Conservative,12214.369,11186.8445,10349.4041,9594.772,8886.3825,8207.4247,7920.5954,7723.1867,7573.4592,7453.2803,7353.1595,7267.5186,7192.8064,7126.6251,7067.2815,7013.5367,6964.4573,6919.323,6877.567,6838.735,6802.4577 diff --git a/tests/data/Floating_Offshore_Wind/R&D/20/df_tc.csv b/tests/data/Floating_Offshore_Wind/R&D/20/df_tc.csv new file mode 100644 index 0000000..b183205 --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/R&D/20/df_tc.csv @@ -0,0 +1,31 @@ +Tax Credit,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799 +10 year CRF/Moderate,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799 +10 year CRF/Conservative,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799 +ITC Schedule/*,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541 +PVD/Moderate,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541 +PVD/Conservative,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541 +PFF/Advanced,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125 +PFF/Moderate,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125 +PFF/Conservative,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125 +Year (Advanced)/nan,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087 +2/nan,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022 +3/nan,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777 +4/nan,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383 +5/nan,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675 +6/nan,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523 +Year (Moderate)/nan,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087 +2/nan,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022 +3/nan,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777 +4/nan,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383 +5/nan,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675 +6/nan,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523 +Year (Conservative)/nan,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087 +2/nan,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022 diff --git a/tests/data/Floating_Offshore_Wind/R&D/20/df_vom.csv b/tests/data/Floating_Offshore_Wind/R&D/20/df_vom.csv new file mode 100644 index 0000000..b02e3a0 --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/R&D/20/df_vom.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 11/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 11/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 11/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 12/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 12/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 12/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 13/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 13/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 13/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 14/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 14/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 14/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Floating_Offshore_Wind/R&D/30/df_capex.csv b/tests/data/Floating_Offshore_Wind/R&D/30/df_capex.csv new file mode 100644 index 0000000..48aaa3e --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/R&D/30/df_capex.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 8/Advanced,6164.393079155067,5504.442350486707,5127.996867726996,4869.7148063506875,4675.460752031988,4521.027964517991,4181.32647681124,3955.8994689532415,3789.4485139119115,3658.6606949270113,3551.6090894147055,3461.4120769098504,3383.755867003581,3315.7674080971583,3255.442083151268,3201.3281773540753,3152.3428360723738,3107.6579809550435,3066.6269148509114,3028.735539578943,2993.56854097348 +Offshore Wind - Class 8/Moderate,8972.557992722874,7911.509016245191,7115.361849729815,6854.491558455669,6655.757965015436,6496.126765702345,6139.546404741941,5898.483029197435,5718.0374502403065,5574.708052575891,5456.331430674453,5355.822630867479,5268.705440094559,5191.977977322759,5123.532628486631,5061.834970721061,5005.734962958142,4954.348981625986,4906.983875586392,4863.086964349291,4822.209784006486 +Offshore Wind - Class 8/Conservative,13617.880972305991,12472.287069859833,11538.619138826649,10697.274903780875,9907.486722659387,9150.512241029572,8830.724213877127,8610.631986324295,8443.699750238353,8309.711484371428,8198.086212207783,8102.60464292073,8019.307544217199,7945.521539034585,7879.359087685128,7819.438544378004,7764.719517193688,7714.399094976894,7667.845104376691,7624.550986283925,7584.105196068877 +Offshore Wind - Class 9/Advanced,6558.840756878646,5856.661025758063,5456.127543127564,5181.318394895795,4974.634406682637,4810.319780701124,4448.881485732,4209.0299051236,4031.9280154142275,3892.7712722983247,3778.8697547702554,3682.9011392659736,3600.2759049094507,3527.937068921801,3463.7515174356276,3406.17496027115,3354.0551389863795,3306.510979989622,3262.8544321030654,3222.538469140551,3185.121279316132 +Offshore Wind - Class 9/Moderate,9546.694570497915,8417.75115177491,7570.660148319435,7293.097243214567,7081.6471202797065,6911.8013655180175,6532.404114379638,6275.91568689869,6083.923686750289,5931.422897274402,5805.471614638324,5698.531432173666,5605.839762957256,5524.20259049191,5451.377484367961,5385.732013785848,5326.042299120715,5271.36817376157,5220.972471694673,5174.266480101112,5130.773796159257 +Offshore Wind - Class 9/Conservative,14489.262976229513,13270.364682251466,12276.953265231648,11381.772850492516,10541.447609706373,9736.035810799354,9395.785190401062,9161.609643969132,8983.995873452806,8841.433908958357,8722.665920531352,8621.074709565988,8532.447487042864,8453.94002722631,8383.544054409776,8319.789338707838,8261.568966978499,8208.028584987751,8158.4957740450745,8112.431268773591,8069.39735952941 +Offshore Wind - Class 10/Advanced,6748.110486865921,6025.667947904331,5613.576070262512,5330.836816230673,5118.1884243416125,4949.132165622009,4577.263675574761,4330.490672636434,4148.278179141638,4005.105771562267,3887.9173295629544,3789.179324698292,3704.169637122116,3629.743365173169,3563.705641115856,3504.4674946826312,3450.8437394263824,3401.9276910847607,3357.0113421132132,3315.5319229695933,3277.034871966981 +Offshore Wind - Class 10/Moderate,9822.185561260063,8660.663928172953,7789.128260225514,7503.555645591015,7286.003641787134,7111.256603353412,6720.911067682522,6457.021045514077,6259.488603614352,6102.587213534271,5973.001211302103,5862.975109326782,5767.608732623316,5683.615711063982,5608.688977784607,5541.1492045237865,5479.736922802638,5423.48513578377,5371.635058056139,5323.581346495215,5278.833517953941 +Offshore Wind - Class 10/Conservative,14907.38256357729,13653.310286265418,12631.231770156972,11710.218947356327,10845.644392734888,10016.990633038271,9666.92136933382,9425.988153647959,9243.248922939856,9096.573064310081,8974.377680763704,8869.854879523824,8778.6700268652,8697.897186817227,8625.469544997572,8559.87518488806,8499.974708816384,8444.889371433632,8393.927019419943,8346.533420123389,8302.257670524286 +Offshore Wind - Class 11/Advanced,6956.321691478424,6211.58833433994,5786.781590234056,5495.318410480601,5276.108919550027,5101.836399169968,4718.494106932648,4464.10686313231,4276.27221765125,4128.682246555951,4007.8780435089548,3906.0934775235946,3818.4609690138946,3741.7381627276673,3673.6627827572092,3612.5970766051614,3557.318716808526,3506.893191060219,3460.5909832870884,3417.8318066917336,3378.147019261812 +Offshore Wind - Class 11/Moderate,10125.246605283506,8927.886441850036,8029.459791454079,7735.075997427815,7510.811447932585,7330.672642679775,6928.282996204787,6656.250665536574,6452.623549233597,6290.880966319118,6157.296706010031,6043.875693445647,5945.566750465955,5858.98217294766,5781.7437163185405,5712.119944026248,5648.812916151575,5590.8253687009,5537.375455572721,5487.839096831512,5441.710620317747 +Offshore Wind - Class 11/Conservative,15367.34588463045,14074.579653497436,13020.965088843674,12071.534843276095,11180.283948017326,10326.06231298724,9965.191665783244,9716.824592616986,9528.446912223111,9377.245393090887,9251.279808391977,9143.531947417756,9049.533690523212,8966.26852200647,8891.606321455141,8823.987942283095,8762.239284913625,8705.454330296612,8652.919527452297,8604.063569948312,8558.421696176958 +Offshore Wind - Class 12/Advanced,7245.576477514379,6469.875939151453,6027.405038760588,5723.822357484229,5495.497796043878,5313.9787862933945,4914.696456988965,4649.731451865308,4454.086438784636,4300.359441441109,4174.531888278836,4068.515020382145,3977.238479305209,3897.3256477951445,3826.41945720222,3762.8145251195583,3705.237635348968,3652.715360668218,3604.487806979223,3559.950628975789,3518.6156717536455 +Offshore Wind - Class 12/Moderate,10546.270287467178,9299.122093334134,8363.337346133056,8056.712538484164,7823.122822284838,7635.493616512525,7216.371886948146,6933.028176741409,6720.933795766869,6552.465695522657,6413.326802268119,6295.189545898889,6192.792762929343,6102.607945981941,6022.157733862976,5949.6388470998245,5883.699352714367,5823.300632686345,5767.628245515243,5716.032057120063,5667.985552024907 +Offshore Wind - Class 12/Conservative,16006.34442385554,14659.82283631448,13562.397394538018,12573.488355592783,11645.177822080408,10755.436182490917,10379.5601213956,10120.865517571236,9924.65485236211,9767.166079887564,9635.962614130893,9523.734437954206,9425.827504895678,9339.100239355173,9261.33327161348,9190.90326210478,9126.586996416443,9067.440760138938,9012.721511217214,8961.834106447515,8914.294382198923 +Offshore Wind - Class 13/Advanced,8067.847304177014,7204.115684313053,6711.430463055241,6373.395553708924,6119.159313083605,5917.0404546315685,5472.445199000929,5177.410383944034,4959.562360700135,4788.389618418754,4648.282397902372,4530.234058233854,4428.599054130361,4339.61705175403,4260.664232352999,4189.840860682058,4125.729812965057,4067.2471258817523,4013.546427744839,3963.954856388974,3917.928933426527 +Offshore Wind - Class 13/Moderate,11743.123337447973,10354.441375182545,9312.458268016122,8971.035876283919,8710.936898584381,8502.014471234905,8035.328404569617,7719.829111498906,7483.665023989759,7296.078280931126,7141.148912491345,7009.604747206893,6895.5874827517155,6795.167932251564,6705.587682347766,6624.839011677291,6551.416323238098,6484.163256446148,6422.172794432979,6364.721186298052,6311.2219365965375 +Offshore Wind - Class 13/Conservative,17822.838891664425,16323.506082275928,15101.538388224133,14000.401949183142,12966.741312160691,11976.026665500049,11557.493870491991,11269.441012077474,11050.963254594135,10875.60167093344,10729.508427343852,10604.543987043204,10495.526125063212,10398.956379445155,10312.364151986274,10233.941174122267,10162.325978166451,10096.46752880371,10035.538412895146,9978.875857327488,9925.941151067387 +Offshore Wind - Class 14/Advanced,8772.617149963404,7833.433833506027,7297.709935649757,6930.145923040228,6653.700685341661,6433.92576402004,5950.492757859008,5629.684960366007,5392.806656664875,5206.681052257928,5054.334813755595,4925.974354178844,4815.460873380183,4718.705866157529,4632.856126410186,4555.845948442863,4486.134368136903,4422.542962036146,4364.1512981589285,4310.227532189312,4260.181066540415 +Offshore Wind - Class 14/Moderate,12768.948217937565,11258.957378283958,10125.951508504344,9754.703994068908,9471.884027620466,9244.71105940988,8737.257461550169,8394.197649926717,8137.403335691084,7933.4297546877115,7764.966532666483,7621.931491411524,7497.954115183718,7388.762300206951,7291.356826297187,7203.554245195355,7123.717691353731,7050.589691930108,6983.184069801279,6920.7137680366495,6862.541069850083 +Offshore Wind - Class 14/Conservative,19379.759455956522,17749.451902947963,16420.738711875958,15223.412141659841,14099.455708117157,13022.196729277817,12567.102983447312,12253.887253075498,12016.32422425768,11825.644022616503,11666.788682494893,11530.90777697982,11412.366736790163,11307.360991475107,11213.20441407107,11127.930858979074,11050.059785524207,10978.44802649822,10912.196436710647,10850.584258715955,10793.025329675436 diff --git a/tests/data/Floating_Offshore_Wind/R&D/30/df_fin_assump.csv b/tests/data/Floating_Offshore_Wind/R&D/30/df_fin_assump.csv new file mode 100644 index 0000000..ca9ad50 --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/R&D/30/df_fin_assump.csv @@ -0,0 +1,5 @@ +Financial Assumptions,Value +Capital Recovery Period (Years),30 +Depreciation Period,5 +Equity Premium During Construction,0.02 +Construction Duration yrs,3 diff --git a/tests/data/Floating_Offshore_Wind/R&D/30/df_fom.csv b/tests/data/Floating_Offshore_Wind/R&D/30/df_fom.csv new file mode 100644 index 0000000..93154eb --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/R&D/30/df_fom.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 8/Advanced,61.229875,59.1585,57.97687500000001,57.16625,56.5565,56.071875000000006,55.005625,54.298125,53.775625,53.365125000000006,53.02912499999999,52.746,52.502375,52.288875,52.099624999999996,51.92975,51.775999999999996,51.63575,51.507,51.388,51.277625 +Offshore Wind - Class 8/Moderate,66.816625,64.739375,63.523624999999996,62.67525,62.028875,61.50975,60.350125,59.566125,58.97925,58.513124999999995,58.128125,57.801249999999996,57.517875,57.268375000000006,57.04575,56.845125,56.662625000000006,56.49549999999999,56.341499999999996,56.198750000000004,56.06575 +Offshore Wind - Class 8/Conservative,73.84925,71.96600000000001,70.83624999999999,70.034875,69.41675000000001,68.91525,67.77825,66.99575,66.402125,65.92575,65.528875,65.189375,64.89325,64.630875,64.39574999999999,64.182625,63.988125,63.809125,63.643625,63.48975,63.34587499999999 +Offshore Wind - Class 9/Advanced,63.01412499999999,60.882374999999996,59.666375,58.832125,58.20462499999999,57.70575,56.6085,55.880375,55.342625,54.920249999999996,54.574375,54.283125,54.03225,53.812625,53.61775,53.443,53.28475,53.140375000000006,53.007875,52.8855,52.771875 +Offshore Wind - Class 9/Moderate,68.763625,66.625875,65.37474999999999,64.501625,63.8365,63.302125000000004,62.108625,61.301874999999995,60.697875,60.218125,59.821999999999996,59.4855,59.194,58.937125,58.708,58.5015,58.313750000000006,58.141749999999995,57.98325,57.836375000000004,57.6995 +Offshore Wind - Class 9/Conservative,76.00125,74.063125,72.9005,72.075625,71.43950000000001,70.92337500000001,69.75325,68.94800000000001,68.337125,67.84687500000001,67.438375,67.089,66.78425,66.51425,66.27225,66.053,65.85275,65.668625,65.49825,65.339875,65.191875 +Offshore Wind - Class 10/Advanced,62.7405,60.617999999999995,59.40725,58.576625,57.951875,57.45525,56.362625,55.63775,55.102374999999995,54.681749999999994,54.3375,54.047375,53.797625,53.579,53.385,53.210875,53.053375,52.909625,52.77775,52.655874999999995,52.54275 +Offshore Wind - Class 10/Moderate,68.465,66.3365,65.090875,64.2215,63.55925,63.027249999999995,61.839000000000006,61.035624999999996,60.43425,59.956625,59.562125,59.22725,58.936875,58.68125,58.453125,58.2475,58.060625,57.889375,57.731500000000004,57.585249999999995,57.449000000000005 +Offshore Wind - Class 10/Conservative,75.671125,73.7415,72.583875,71.76275000000001,71.12925,70.615375,69.450375,68.6485,68.040375,67.55225,67.14562500000001,66.79775000000001,66.49425,66.22550000000001,65.984375,65.766125,65.56675,65.383375,65.213875,65.056125,64.90875 +Offshore Wind - Class 11/Advanced,63.692,61.53725,60.30825,59.465,58.830749999999995,58.32662499999999,57.2175,56.481500000000004,55.938,55.510999999999996,55.1615,54.867,54.6135,54.39149999999999,54.194625,54.017875000000004,53.858,53.712125,53.578125,53.454375,53.339625 +Offshore Wind - Class 11/Moderate,69.503375,67.342625,66.078,65.1955,64.52325,63.983125,62.776875,61.96125000000001,61.350875,60.866,60.4655,60.1255,59.83075,59.571125,59.339625,59.130874999999996,58.941125,58.767250000000004,58.607,58.4585,58.32025 +Offshore Wind - Class 11/Conservative,76.81875,74.859875,73.68475000000001,72.851,72.208,71.686375,70.503625,69.689625,69.07225,68.57675,68.163875,67.81075,67.50275,67.229875,66.985125,66.76350000000001,66.561125,66.375,66.202875,66.04275,65.893125 +Offshore Wind - Class 12/Advanced,66.758375,64.5,63.211875,62.328,61.66325,61.134750000000004,59.97225,59.200875,58.63125,58.183625,57.81725,57.508625,57.242875,57.01025,56.803749999999994,56.618624999999994,56.451,56.298125,56.157624999999996,56.028000000000006,55.907625 +Offshore Wind - Class 12/Moderate,72.849625,70.584875,69.259375,68.334375,67.62975,67.063625,65.79925,64.94449999999999,64.304625,63.796375000000005,63.376625000000004,63.020250000000004,62.711375000000004,62.43925,62.1965,61.97775,61.778875,61.596624999999996,61.42875,61.272999999999996,61.128125000000004 +Offshore Wind - Class 12/Conservative,80.51724999999999,78.464,77.23237499999999,76.35849999999999,75.6845,75.13775,73.898125,73.04487499999999,72.39775,71.87837499999999,71.44575,71.075625,70.752625,70.466625,70.210125,69.977875,69.76575,69.57075,69.39025,69.222375,69.065625 +Offshore Wind - Class 13/Advanced,63.717,61.5615,60.332,59.488375,58.853875,58.3495,57.24,56.503625,55.96,55.532875,55.18325,54.888625,54.635,54.412875,54.215875000000004,54.039125,53.879124999999995,53.733125,53.599125,53.475375,53.3605 +Offshore Wind - Class 13/Moderate,69.530625,67.369125,66.104,65.221125,64.5485,64.00825,62.8015,61.985625000000006,61.375,60.889875,60.48925,60.149125000000005,59.85425,59.594625,59.363,59.15412500000001,58.96425,58.790375,58.630125,58.481500000000004,58.343125 +Offshore Wind - Class 13/Conservative,76.849,74.88925,73.71362500000001,72.879625,72.236375,71.7145,70.531375,69.717,69.099375,68.60375,68.19075,67.837375,67.52925,67.25625,67.0115,66.78975,66.58725,66.401125,66.228875,66.06875,65.919 +Offshore Wind - Class 14/Advanced,64.952,62.75475,61.501374999999996,60.64149999999999,59.99475,59.480500000000006,58.3495,57.59887499999999,57.04475000000001,56.609249999999996,56.252874999999996,55.9525,55.694,55.467625,55.26675,55.086625,54.923500000000004,54.77475,54.638125,54.512,54.394875 +Offshore Wind - Class 14/Moderate,70.878375,68.674875,67.385375,66.485375,65.79975,65.249,64.018875,63.187125,62.56462499999999,62.070125000000004,61.66175,61.315,61.0145,60.749750000000006,60.513625,60.30075,60.10725,59.93000000000001,59.7665,59.615125000000006,59.474125 +Offshore Wind - Class 14/Conservative,78.33862500000001,76.340875,75.1425,74.292375,73.63662500000001,73.104625,71.8985,71.068375,70.438875,69.93350000000001,69.5125,69.152375,68.83825,68.559875,68.310375,68.084375,67.878,67.68825,67.512625,67.349375,67.19675 diff --git a/tests/data/Floating_Offshore_Wind/R&D/30/df_gcc.csv b/tests/data/Floating_Offshore_Wind/R&D/30/df_gcc.csv new file mode 100644 index 0000000..a559485 --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/R&D/30/df_gcc.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 8/Advanced,1124.5467,1004.1544,935.4809,888.3635,852.9265,824.7539,762.7834,721.6596,691.2946,667.4355,647.9065,631.4522,617.2857,604.8828,593.8779,584.0061,575.0699,566.9182,559.433,552.5207,546.1053 +Offshore Wind - Class 8/Moderate,1636.8295,1443.2664,1298.0283,1250.4387,1214.1845,1185.0636,1120.014,1076.0377,1043.1197,1016.9727,995.3777,977.0423,961.1498,947.1527,934.6665,923.4112,913.1771,903.803,895.1623,887.1544,879.6973 +Offshore Wind - Class 8/Conservative,2484.258,2275.2717,2104.9462,1951.463,1807.385,1669.293,1610.9553,1570.8047,1540.3519,1515.9089,1495.5456,1478.1272,1462.9317,1449.4712,1437.4014,1426.4703,1416.4881,1407.3084,1398.8157,1390.9177,1383.5394 +Offshore Wind - Class 9/Advanced,1301.6071,1162.259,1082.7728,1028.2367,987.2201,954.6117,882.884,835.2853,800.1393,772.5235,749.9197,730.8746,714.4776,700.1219,687.3842,675.9581,665.6149,656.1797,647.516,639.5153,632.0898 +Offshore Wind - Class 9/Moderate,1894.549,1670.5093,1502.4034,1447.3209,1405.3584,1371.6524,1296.3607,1245.4604,1207.3594,1177.0955,1152.1004,1130.878,1112.4833,1096.2823,1081.8301,1068.8027,1056.9573,1046.1071,1036.1061,1026.8372,1018.2061 +Offshore Wind - Class 9/Conservative,2875.4056,2633.5143,2436.371,2258.7217,2091.9585,1932.1239,1864.6009,1818.1286,1782.881,1754.5895,1731.0199,1710.859,1693.2709,1677.691,1663.7209,1651.0687,1639.5148,1628.8897,1619.0599,1609.9183,1601.3782 +Offshore Wind - Class 10/Advanced,1437.5413,1283.6403,1195.8529,1135.6213,1090.3211,1054.3073,975.0886,922.5189,883.7024,853.2025,828.238,807.204,789.0945,773.2396,759.1716,746.5522,735.1288,724.7083,715.1398,706.3035,698.1025 +Offshore Wind - Class 10/Moderate,2092.4076,1844.9701,1659.308,1598.4728,1552.128,1514.9019,1431.7471,1375.5309,1333.4508,1300.0263,1272.4208,1248.9821,1228.6663,1210.7734,1194.8118,1180.4239,1167.3413,1155.3581,1144.3125,1134.0757,1124.5431 +Offshore Wind - Class 10/Conservative,3175.7006,2908.5472,2690.8151,2494.6129,2310.4337,2133.9067,2059.3319,2008.0062,1969.0775,1937.8313,1911.8002,1889.5338,1870.1088,1852.9019,1837.4727,1823.4992,1810.7387,1799.004,1788.1475,1778.0513,1768.6193 +Offshore Wind - Class 11/Advanced,1568.3903,1400.4808,1304.7028,1238.9887,1189.5652,1150.2733,1063.8439,1006.4891,964.1394,930.8634,903.6266,880.678,860.9201,843.622,828.2735,814.5055,802.0423,790.6732,780.2338,770.5932,761.6458 +Offshore Wind - Class 11/Moderate,2282.8643,2012.9044,1810.3428,1743.9703,1693.407,1652.7924,1562.0686,1500.7355,1454.8252,1418.3583,1388.2401,1362.6679,1340.5029,1320.9813,1303.5669,1287.8694,1273.596,1260.522,1248.471,1237.3024,1226.9022 +Offshore Wind - Class 11/Conservative,3464.7616,3173.2912,2935.7405,2721.6795,2520.7358,2328.1408,2246.7779,2190.7804,2148.3083,2114.218,2085.8175,2061.5244,2040.3313,2021.5581,2004.7246,1989.4792,1975.5572,1962.7543,1950.9097,1939.8945,1929.6039 +Offshore Wind - Class 12/Advanced,1725.4782,1540.7511,1435.3801,1363.0842,1308.7105,1265.4831,1170.3971,1107.2977,1060.7064,1024.0975,994.1326,968.8855,947.1487,928.1181,911.2323,896.0853,882.3738,869.866,858.381,847.7748,837.9312 +Offshore Wind - Class 12/Moderate,2511.513,2214.5143,1991.6644,1918.644,1863.0164,1818.334,1718.5234,1651.0473,1600.5386,1560.4192,1527.2844,1499.1509,1474.7659,1453.2891,1434.1305,1416.8607,1401.1577,1386.7742,1373.5162,1361.229,1349.7871 +Offshore Wind - Class 12/Conservative,3811.7876,3491.1239,3229.7805,2994.2794,2773.2094,2561.3243,2471.8123,2410.2062,2363.4801,2325.9754,2294.7303,2268.004,2244.6882,2224.0348,2205.5152,2188.7428,2173.4264,2159.3412,2146.3102,2134.1918,2122.8705 +Offshore Wind - Class 13/Advanced,2017.4966,1801.5064,1678.3025,1593.7713,1530.1954,1479.6523,1368.474,1294.6958,1240.2193,1197.4148,1162.3787,1132.8588,1107.4433,1085.1919,1065.4485,1047.7379,1031.7059,1017.0814,1003.6526,991.2515,979.7419 +Offshore Wind - Class 13/Moderate,2936.5592,2589.2967,2328.7318,2243.3536,2178.3116,2126.0672,2009.3647,1930.469,1871.4123,1824.5032,1785.7606,1752.8658,1724.3539,1699.2424,1676.8414,1656.6489,1638.2883,1621.4706,1605.9689,1591.6022,1578.2238 +Offshore Wind - Class 13/Conservative,4456.8911,4081.9585,3776.3856,3501.0285,3242.5448,2994.8005,2890.1395,2818.1072,2763.4733,2719.6213,2683.0883,2651.8389,2624.5772,2600.4284,2578.7746,2559.1636,2541.2551,2524.7861,2509.5498,2495.3804,2482.1432 +Offshore Wind - Class 14/Advanced,2383.5514,2128.3719,1982.8138,1882.9454,1807.8342,1748.1206,1616.7701,1529.6055,1465.2448,1414.6738,1373.2808,1338.4048,1308.3779,1282.0892,1258.7635,1237.8396,1218.8987,1201.6207,1185.7555,1171.1042,1157.5064 +Offshore Wind - Class 14/Moderate,3469.3688,3059.0989,2751.2572,2650.3879,2573.5447,2511.821,2373.944,2280.7335,2210.9615,2155.5412,2109.7691,2070.906,2037.2209,2007.5531,1981.0877,1957.2314,1935.5395,1915.6704,1897.356,1880.3826,1864.5769 +Offshore Wind - Class 14/Conservative,5265.5498,4822.5894,4461.5733,4136.2554,3830.8724,3538.1773,3414.5267,3329.4249,3264.8782,3213.0697,3169.9081,3132.9888,3100.7808,3072.2503,3046.6677,3023.4985,3002.3407,2982.8835,2964.8827,2948.1425,2932.5035 diff --git a/tests/data/Floating_Offshore_Wind/R&D/30/df_lcoe.csv b/tests/data/Floating_Offshore_Wind/R&D/30/df_lcoe.csv new file mode 100644 index 0000000..bd8ff02 --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/R&D/30/df_lcoe.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 8/Advanced,100.12498122711872,89.92648620132637,84.04262547282364,79.95415926665008,76.86810137028495,74.4055865885271,69.36964998983676,66.00492581525724,63.50886407393264,61.53064938118469,59.90922997294035,58.532689193310546,57.34974002032594,56.30715225110978,55.37603707539957,54.54584942701734,53.790106804174734,53.09684990239218,52.46683545447933,51.87230010450898,51.327352919429885 +Offshore Wind - Class 8/Moderate,147.27288695862651,130.7304291584401,118.46709198735287,114.14292673184228,110.83490591306732,108.15923897790309,102.59669330990381,98.79908191914437,95.94856257724769,93.66562840882229,91.78353444543123,90.15610900770199,88.75238881152168,87.52570713520522,86.40781443867161,85.41094529190843,84.49965433136424,83.66051672004976,82.8829761738405,82.1585937921578,81.49710606257138 +Offshore Wind - Class 8/Conservative,224.1613925207357,205.92864282365494,191.1917647755499,178.05691523318143,165.78059742780874,154.09476454601412,148.89341811908398,145.3111154458787,142.54439054167926,140.33346229948359,138.47886471501207,136.88166295466885,135.4788769215883,134.22792651043864,133.1272391292167,132.097635222943,131.17928549892085,130.33094745559072,129.54264161342908,128.80630355711617,128.11535548243316 +Offshore Wind - Class 9/Advanced,105.36887677930098,94.60924765755566,88.38506557019018,84.0737250791468,80.81962211758851,78.22312249560103,72.90959962108909,69.35969928824026,66.72642820799493,64.63970936793073,62.91722518318976,61.477516381033006,60.21818802782966,59.11886850438257,58.148281460400405,57.26178043145108,56.464971363495756,55.73409045533767,55.06982370508002,54.44313820535237,53.86862475385495 +Offshore Wind - Class 9/Moderate,155.13083058989312,137.6664065954677,124.690696780276,120.15584900932936,116.66710394986595,113.84539953256731,107.97573887613031,103.9688752892322,100.96136034669891,98.55287930632507,96.54759712089073,94.85062593095671,93.36992680245068,92.05711552162292,90.8783033129729,89.82700924775381,88.86603836695996,87.98118405374308,87.16132696628237,86.39756594405252,85.69999403502358 +Offshore Wind - Class 9/Conservative,236.3321953217573,217.07855205149133,201.51310706012666,187.63719421224243,174.66707626037677,162.3195858059233,156.83187592380054,153.01976834066764,150.13380590187177,147.80143910748075,145.81405250458587,144.12969413602002,142.68074457443848,141.36138101828408,140.1705698120993,139.11454029752426,138.14587103575823,137.2220441971057,136.39079889775385,135.61438600805099,134.88588092578533 +Offshore Wind - Class 10/Advanced,107.72003826966848,96.69154349016384,90.31244014696108,85.89412082595584,82.55941334104583,79.89871857941506,74.45174701902634,70.8129307335643,68.11381141002676,65.97502410734447,64.22209020100851,62.73411054877287,61.44355803779372,60.31698052633141,59.322304338666136,58.413878543942765,57.59737778732022,56.8484561790221,56.16776378652637,55.525659846475975,54.9369771616664 +Offshore Wind - Class 10/Moderate,158.7338390020321,140.85202406634411,127.53908009783008,122.8908247760256,119.2905178473456,116.42302393135975,110.3828017455408,106.29767779613697,103.19349096138848,100.72510799931162,98.69009818747215,96.93092667985528,95.41347337581813,94.06818552468147,92.87905710417795,91.80148275522168,90.79815511558452,89.89143896853527,89.06933087165716,88.2865708024871,87.55392152537377 +Offshore Wind - Class 10/Conservative,242.06294115210764,222.31002187098926,206.33765122556326,192.09697527268227,178.7847382001848,166.11064590694278,160.48560781465218,156.57820630894068,153.62013571080053,151.22953794167603,149.19272751797217,147.46640494086645,145.98126638876414,144.6291268946119,143.4086992273702,142.32637979482752,141.33360180424106,140.38689624264114,139.53502160990706,138.73931309403793,137.9927234160686 +Offshore Wind - Class 11/Advanced,111.41793904573994,99.99367475386792,93.38546382077713,88.8258348742542,85.37055570322033,82.59752329434635,76.97126246034948,73.20178545033221,70.39206674719424,68.17689358357096,66.36135443445605,64.8202204838149,63.495814158159035,62.32873407926223,61.28653919558576,60.357256241903976,59.51141550561486,58.73558310826278,58.030418887864215,57.365217518218664,56.75540749123354 +Offshore Wind - Class 11/Moderate,164.26453379283518,145.73674508061222,131.94179026051071,127.09999693547442,123.39625943028621,120.42553032743757,114.1693467415788,109.93815568301753,106.72284504930981,104.16607247831737,102.05821226260409,100.25643555523706,98.68426130633921,97.29039735313619,96.03884490858586,94.92264801998012,93.90237636276781,92.96292143695705,92.09248063557129,91.28161132418471,90.54102953399493 +Offshore Wind - Class 11/Conservative,250.58661242550355,230.11966822376016,213.5685466420903,198.81145802355033,185.01616177009132,171.88210516880326,166.05637095283373,162.0440783876196,158.945725335293,156.46970607856144,154.39284175760304,152.60433704951038,151.03361889736834,149.63299744740158,148.40039632246734,147.24773797012216,146.21942591742692,145.26957677762374,144.35628102361323,143.5320499912658,142.7586786856792 +Offshore Wind - Class 12/Advanced,118.439727810161,106.28999289442423,99.280319988748,94.42834359054446,90.75105011427134,87.8168248897208,81.83600743588106,77.82823728239121,74.85517972467112,72.49886959906175,70.5676079569144,68.9416269224491,67.51905550335765,66.2773270326379,65.1810887878853,64.19217025450918,63.29191666552175,62.46610661730445,61.71564764911743,61.00746478371154,60.35836390359685 +Offshore Wind - Class 12/Moderate,174.59791556517848,154.90176433066415,140.23786479477937,135.11458531758663,131.1725409690792,128.01077356268877,121.38520459300486,116.86152526277418,113.46597515047192,110.74637014304307,108.48171902878512,106.56544193366692,104.89316622831953,103.43187648454253,102.09997671602888,100.91239697651304,99.82676225612488,98.82702361118452,97.9006623422793,97.05766496380573,96.24961599288432 +Offshore Wind - Class 12/Conservative,266.24983677144195,244.50008793851256,226.96257483023638,211.2805408715733,196.62126303968572,182.70605375306673,176.51241252730466,172.20908241246417,168.95141875894225,166.28207098704164,164.07367690995812,162.17163739373652,160.53584947826639,159.0456087371164,157.70035963456502,156.50789986891263,155.41399466215154,154.40349556357137,153.4311544780808,152.55412981748137,151.73118522072983 +Offshore Wind - Class 13/Advanced,164.513164918587,147.47759759440675,137.59459428665,130.7702834145515,125.61148796953482,121.50957077383879,113.09765052244981,107.46116445317269,103.28545758136435,99.97702128223382,97.27106780808654,94.97495348695058,92.98420092134849,91.22912947975273,89.68354948842224,88.28904506839673,87.04110768465958,85.87600107287899,84.82119247769297,83.84258404235372,82.93015199727425 +Offshore Wind - Class 13/Moderate,243.56685500076208,215.82005356104392,195.16894504822642,187.93046514391108,182.41443413187588,177.91877679978532,168.63059662686837,162.2953599875781,157.51154722881049,153.67876726951548,150.52609815786664,147.83089327421922,145.47886416753374,143.3933917425798,141.55799300100713,139.85815204396505,138.33890319592527,136.94033758478594,135.64478721043037,134.43811767134497,133.34400793322084 +Offshore Wind - Class 13/Conservative,372.8184203956118,342.12905592302667,317.3985402611388,295.20711608337155,274.5355081696362,254.7919407605952,246.10200096772525,240.0673044606032,235.51487933188096,231.7750215413774,228.69565750625225,225.98373908888243,223.65974217726753,221.58925907066651,219.72212199218583,218.02153450705651,216.51954557588363,215.07498840272856,213.73113831456152,212.53306288004873,211.35233382427663 +Offshore Wind - Class 14/Advanced,232.08141597872324,207.94616979806895,193.97806111884765,184.2612362837605,176.9953990995137,171.1371127889836,159.22370656562845,151.24319105145696,145.29570724906114,140.62573179371537,136.7740030689555,133.5477656821432,130.71033519051323,128.24955664633774,126.05296158501172,124.11122509677276,122.30560666989106,120.68808462448536,119.15737433618659,117.7738447564394,116.48403247835456 +Offshore Wind - Class 14/Moderate,344.14951734608184,304.7624762456525,275.48273797910775,265.2669432245746,257.44126730625595,251.06233055084883,237.88581054066157,228.89541726285364,222.1816886487254,216.73715669894187,212.27422596228817,208.4595127286454,205.13111568576824,202.18034015658353,199.53094100582067,197.1953344782631,194.99500483620065,193.03327090624694,191.21708885345552,189.4614543719501,187.8810614929837 +Offshore Wind - Class 14/Conservative,527.5048815850713,483.9846196440484,448.81687272635554,417.4084098383537,388.032154712425,360.1053722882211,347.7007972412523,339.18703227180197,332.6797213924512,327.416630208652,322.99879722718237,319.19159603186847,315.9597043470877,312.97284549177834,310.3871078132391,307.9253855832851,305.7714938023141,303.78332117486514,301.82838004367034,300.1057310227011,298.4904179804297 diff --git a/tests/data/Floating_Offshore_Wind/R&D/30/df_occ.csv b/tests/data/Floating_Offshore_Wind/R&D/30/df_occ.csv new file mode 100644 index 0000000..ea3d820 --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/R&D/30/df_occ.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 8/Advanced,4435.5373,3960.6753,3689.8071,3503.9624,3364.1885,3253.0677,3008.6384,2846.4343,2726.6659,2632.5586,2555.5305,2490.63,2434.7531,2385.8326,2342.426,2303.4888,2268.2418,2236.0892,2206.5657,2179.3012,2153.9971 +Offshore Wind - Class 8/Moderate,6456.1288,5692.6599,5119.7989,4932.0919,4789.0948,4674.2335,4417.6591,4244.204,4114.3659,4011.2344,3926.0575,3853.7372,3791.0528,3735.8442,3686.5949,3642.2009,3601.8346,3564.8602,3530.7791,3499.1934,3469.7806 +Offshore Wind - Class 8/Conservative,9798.632,8974.3295,8302.5166,7697.1344,7128.8489,6584.1743,6354.0735,6195.708,6075.5933,5979.1832,5898.8641,5830.1612,5770.2254,5717.1333,5669.5267,5626.4114,5587.0388,5550.8311,5517.3336,5486.1817,5457.0792 +Offshore Wind - Class 9/Advanced,4614.256,4120.2606,3838.4785,3645.1456,3499.7399,3384.1418,3129.8638,2961.1241,2836.5299,2738.6308,2658.4991,2590.9836,2532.8553,2481.9637,2436.8081,2396.302,2359.6348,2326.1867,2295.4736,2267.1106,2240.787 +Offshore Wind - Class 9/Moderate,6716.262,5922.0311,5326.0882,5130.8179,4982.0592,4862.5698,4595.6574,4415.2134,4280.1438,4172.8569,4084.248,4009.0138,3943.8036,3886.3705,3835.1368,3788.9541,3746.9613,3708.4972,3673.0429,3640.1845,3609.5866 +Offshore Wind - Class 9/Conservative,10193.4429,9335.9272,8637.0454,8007.2708,7416.0877,6849.4668,6610.0947,6445.3482,6320.3939,6220.0991,6136.5438,6065.0727,6002.7219,5947.4906,5897.9658,5853.1133,5812.1543,5774.4877,5739.6405,5707.2334,5676.9583 +Offshore Wind - Class 10/Advanced,4649.037,4151.3181,3867.4119,3672.6218,3526.12,3409.6505,3153.4558,2983.4442,2857.9109,2759.2739,2678.5382,2610.5137,2551.9472,2500.672,2455.1761,2414.3646,2377.4211,2343.7209,2312.7763,2284.1995,2257.6774 +Offshore Wind - Class 10/Moderate,6766.8874,5966.6698,5366.2348,5169.4927,5019.6126,4899.2225,4630.2982,4448.4941,4312.4063,4204.3108,4115.0339,4039.2326,3973.531,3915.6649,3864.045,3817.5142,3775.2049,3736.4508,3700.7293,3667.6232,3636.7947 +Offshore Wind - Class 10/Conservative,10270.2783,9406.2989,8702.1491,8067.6274,7471.9882,6901.0962,6659.9198,6493.9315,6368.0353,6266.9846,6182.7994,6110.7896,6047.9688,5992.3212,5942.423,5897.2325,5855.9647,5818.0142,5782.9043,5750.253,5719.7497 +Offshore Wind - Class 11/Advanced,4705.9878,4202.1718,3914.7878,3717.6115,3569.3151,3451.4188,3192.0858,3019.9915,2892.9204,2793.075,2711.3503,2642.4925,2583.2087,2531.3053,2485.252,2443.9407,2406.5446,2372.4315,2341.1078,2312.181,2285.334 +Offshore Wind - Class 11/Moderate,6849.782,6039.7616,5431.9713,5232.8191,5081.103,4959.2382,4687.0195,4502.9882,4365.2334,4255.8137,4165.4432,4088.7133,4022.2068,3963.6319,3911.3797,3864.2788,3821.4513,3782.2224,3746.0633,3712.5517,3681.3455 +Offshore Wind - Class 11/Conservative,10396.0894,9521.5263,8808.7506,8166.4561,7563.5202,6985.6348,6741.504,6573.4824,6446.0439,6343.7553,6258.5389,6185.6469,6122.0566,6065.7273,6015.2179,5969.4737,5927.7004,5889.2851,5853.745,5820.6937,5789.8168 +Offshore Wind - Class 12/Advanced,4809.7984,4294.8686,4001.1451,3799.6192,3648.0515,3527.5546,3262.5008,3086.6103,2956.7361,2854.6882,2771.1607,2700.784,2640.1923,2587.1441,2540.0748,2497.8522,2459.6312,2424.7656,2392.7509,2363.186,2335.7468 +Offshore Wind - Class 12/Moderate,7000.8831,6172.9943,5551.7965,5348.2512,5193.1884,5068.6353,4790.4116,4602.3208,4461.5272,4349.6938,4257.3298,4178.9073,4110.9337,4051.0667,3997.6618,3949.5219,3905.7496,3865.6554,3828.6987,3794.4478,3762.5533 +Offshore Wind - Class 12/Conservative,10625.4195,9731.5641,9003.0651,8346.6021,7730.3659,7139.7327,6890.2166,6718.4885,6588.2389,6483.6938,6396.5976,6322.0977,6257.1046,6199.5328,6147.9091,6101.1559,6058.4611,6019.1983,5982.8743,5949.0939,5917.5359 +Offshore Wind - Class 13/Advanced,5259.4418,4696.3739,4375.1916,4154.8262,3989.0892,3857.3276,3567.4953,3375.1616,3233.1462,3121.5584,3030.2223,2953.2664,2887.0104,2829.0029,2777.5334,2731.3636,2689.5695,2651.4445,2616.437,2584.1081,2554.1038 +Offshore Wind - Class 13/Moderate,7655.3598,6750.0759,6070.8056,5848.2318,5678.6729,5542.476,5238.2427,5032.5682,4878.6125,4756.3244,4655.3257,4569.5719,4495.2439,4429.7802,4371.3827,4318.7425,4270.8782,4227.0358,4186.6241,4149.1713,4114.2951 +Offshore Wind - Class 13/Conservative,11618.7355,10641.3182,9844.7156,9126.8831,8453.0382,7807.1898,7534.3477,7346.5656,7204.1396,7089.8211,6994.5827,6913.1182,6842.0493,6779.0953,6722.6457,6671.5217,6624.8356,6581.9024,6542.1826,6505.2442,6470.736 +Offshore Wind - Class 14/Advanced,5529.0667,4937.1331,4599.4855,4367.823,4193.5895,4055.0732,3750.3827,3548.189,3398.8931,3281.5848,3185.5664,3104.6654,3035.0127,2974.0315,2919.9235,2871.3867,2827.45,2787.3706,2750.5684,2716.5822,2685.0397 +Offshore Wind - Class 14/Moderate,8047.8112,7096.118,6382.0249,6148.0409,5969.7896,5826.6106,5506.7808,5290.5624,5128.7142,5000.1569,4893.9806,4803.8307,4725.6922,4656.8725,4595.4813,4540.1425,4489.8244,4443.7344,4401.2511,4361.8783,4325.2141 +Offshore Wind - Class 14/Conservative,12214.369,11186.8445,10349.4041,9594.772,8886.3825,8207.4247,7920.5954,7723.1867,7573.4592,7453.2803,7353.1595,7267.5186,7192.8064,7126.6251,7067.2815,7013.5367,6964.4573,6919.323,6877.567,6838.735,6802.4577 diff --git a/tests/data/Floating_Offshore_Wind/R&D/30/df_tc.csv b/tests/data/Floating_Offshore_Wind/R&D/30/df_tc.csv new file mode 100644 index 0000000..b183205 --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/R&D/30/df_tc.csv @@ -0,0 +1,31 @@ +Tax Credit,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799 +10 year CRF/Moderate,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799 +10 year CRF/Conservative,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799 +ITC Schedule/*,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541 +PVD/Moderate,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541 +PVD/Conservative,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541 +PFF/Advanced,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125 +PFF/Moderate,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125 +PFF/Conservative,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125 +Year (Advanced)/nan,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087 +2/nan,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022 +3/nan,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777 +4/nan,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383 +5/nan,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675 +6/nan,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523 +Year (Moderate)/nan,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087 +2/nan,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022 +3/nan,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777 +4/nan,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383 +5/nan,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675 +6/nan,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523 +Year (Conservative)/nan,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087 +2/nan,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022 diff --git a/tests/data/Floating_Offshore_Wind/R&D/30/df_vom.csv b/tests/data/Floating_Offshore_Wind/R&D/30/df_vom.csv new file mode 100644 index 0000000..b02e3a0 --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/R&D/30/df_vom.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 11/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 11/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 11/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 12/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 12/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 12/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 13/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 13/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 13/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 14/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 14/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 14/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Floating_Offshore_Wind/R&D/TechLife/df_capex.csv b/tests/data/Floating_Offshore_Wind/R&D/TechLife/df_capex.csv new file mode 100644 index 0000000..48aaa3e --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/R&D/TechLife/df_capex.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 8/Advanced,6164.393079155067,5504.442350486707,5127.996867726996,4869.7148063506875,4675.460752031988,4521.027964517991,4181.32647681124,3955.8994689532415,3789.4485139119115,3658.6606949270113,3551.6090894147055,3461.4120769098504,3383.755867003581,3315.7674080971583,3255.442083151268,3201.3281773540753,3152.3428360723738,3107.6579809550435,3066.6269148509114,3028.735539578943,2993.56854097348 +Offshore Wind - Class 8/Moderate,8972.557992722874,7911.509016245191,7115.361849729815,6854.491558455669,6655.757965015436,6496.126765702345,6139.546404741941,5898.483029197435,5718.0374502403065,5574.708052575891,5456.331430674453,5355.822630867479,5268.705440094559,5191.977977322759,5123.532628486631,5061.834970721061,5005.734962958142,4954.348981625986,4906.983875586392,4863.086964349291,4822.209784006486 +Offshore Wind - Class 8/Conservative,13617.880972305991,12472.287069859833,11538.619138826649,10697.274903780875,9907.486722659387,9150.512241029572,8830.724213877127,8610.631986324295,8443.699750238353,8309.711484371428,8198.086212207783,8102.60464292073,8019.307544217199,7945.521539034585,7879.359087685128,7819.438544378004,7764.719517193688,7714.399094976894,7667.845104376691,7624.550986283925,7584.105196068877 +Offshore Wind - Class 9/Advanced,6558.840756878646,5856.661025758063,5456.127543127564,5181.318394895795,4974.634406682637,4810.319780701124,4448.881485732,4209.0299051236,4031.9280154142275,3892.7712722983247,3778.8697547702554,3682.9011392659736,3600.2759049094507,3527.937068921801,3463.7515174356276,3406.17496027115,3354.0551389863795,3306.510979989622,3262.8544321030654,3222.538469140551,3185.121279316132 +Offshore Wind - Class 9/Moderate,9546.694570497915,8417.75115177491,7570.660148319435,7293.097243214567,7081.6471202797065,6911.8013655180175,6532.404114379638,6275.91568689869,6083.923686750289,5931.422897274402,5805.471614638324,5698.531432173666,5605.839762957256,5524.20259049191,5451.377484367961,5385.732013785848,5326.042299120715,5271.36817376157,5220.972471694673,5174.266480101112,5130.773796159257 +Offshore Wind - Class 9/Conservative,14489.262976229513,13270.364682251466,12276.953265231648,11381.772850492516,10541.447609706373,9736.035810799354,9395.785190401062,9161.609643969132,8983.995873452806,8841.433908958357,8722.665920531352,8621.074709565988,8532.447487042864,8453.94002722631,8383.544054409776,8319.789338707838,8261.568966978499,8208.028584987751,8158.4957740450745,8112.431268773591,8069.39735952941 +Offshore Wind - Class 10/Advanced,6748.110486865921,6025.667947904331,5613.576070262512,5330.836816230673,5118.1884243416125,4949.132165622009,4577.263675574761,4330.490672636434,4148.278179141638,4005.105771562267,3887.9173295629544,3789.179324698292,3704.169637122116,3629.743365173169,3563.705641115856,3504.4674946826312,3450.8437394263824,3401.9276910847607,3357.0113421132132,3315.5319229695933,3277.034871966981 +Offshore Wind - Class 10/Moderate,9822.185561260063,8660.663928172953,7789.128260225514,7503.555645591015,7286.003641787134,7111.256603353412,6720.911067682522,6457.021045514077,6259.488603614352,6102.587213534271,5973.001211302103,5862.975109326782,5767.608732623316,5683.615711063982,5608.688977784607,5541.1492045237865,5479.736922802638,5423.48513578377,5371.635058056139,5323.581346495215,5278.833517953941 +Offshore Wind - Class 10/Conservative,14907.38256357729,13653.310286265418,12631.231770156972,11710.218947356327,10845.644392734888,10016.990633038271,9666.92136933382,9425.988153647959,9243.248922939856,9096.573064310081,8974.377680763704,8869.854879523824,8778.6700268652,8697.897186817227,8625.469544997572,8559.87518488806,8499.974708816384,8444.889371433632,8393.927019419943,8346.533420123389,8302.257670524286 +Offshore Wind - Class 11/Advanced,6956.321691478424,6211.58833433994,5786.781590234056,5495.318410480601,5276.108919550027,5101.836399169968,4718.494106932648,4464.10686313231,4276.27221765125,4128.682246555951,4007.8780435089548,3906.0934775235946,3818.4609690138946,3741.7381627276673,3673.6627827572092,3612.5970766051614,3557.318716808526,3506.893191060219,3460.5909832870884,3417.8318066917336,3378.147019261812 +Offshore Wind - Class 11/Moderate,10125.246605283506,8927.886441850036,8029.459791454079,7735.075997427815,7510.811447932585,7330.672642679775,6928.282996204787,6656.250665536574,6452.623549233597,6290.880966319118,6157.296706010031,6043.875693445647,5945.566750465955,5858.98217294766,5781.7437163185405,5712.119944026248,5648.812916151575,5590.8253687009,5537.375455572721,5487.839096831512,5441.710620317747 +Offshore Wind - Class 11/Conservative,15367.34588463045,14074.579653497436,13020.965088843674,12071.534843276095,11180.283948017326,10326.06231298724,9965.191665783244,9716.824592616986,9528.446912223111,9377.245393090887,9251.279808391977,9143.531947417756,9049.533690523212,8966.26852200647,8891.606321455141,8823.987942283095,8762.239284913625,8705.454330296612,8652.919527452297,8604.063569948312,8558.421696176958 +Offshore Wind - Class 12/Advanced,7245.576477514379,6469.875939151453,6027.405038760588,5723.822357484229,5495.497796043878,5313.9787862933945,4914.696456988965,4649.731451865308,4454.086438784636,4300.359441441109,4174.531888278836,4068.515020382145,3977.238479305209,3897.3256477951445,3826.41945720222,3762.8145251195583,3705.237635348968,3652.715360668218,3604.487806979223,3559.950628975789,3518.6156717536455 +Offshore Wind - Class 12/Moderate,10546.270287467178,9299.122093334134,8363.337346133056,8056.712538484164,7823.122822284838,7635.493616512525,7216.371886948146,6933.028176741409,6720.933795766869,6552.465695522657,6413.326802268119,6295.189545898889,6192.792762929343,6102.607945981941,6022.157733862976,5949.6388470998245,5883.699352714367,5823.300632686345,5767.628245515243,5716.032057120063,5667.985552024907 +Offshore Wind - Class 12/Conservative,16006.34442385554,14659.82283631448,13562.397394538018,12573.488355592783,11645.177822080408,10755.436182490917,10379.5601213956,10120.865517571236,9924.65485236211,9767.166079887564,9635.962614130893,9523.734437954206,9425.827504895678,9339.100239355173,9261.33327161348,9190.90326210478,9126.586996416443,9067.440760138938,9012.721511217214,8961.834106447515,8914.294382198923 +Offshore Wind - Class 13/Advanced,8067.847304177014,7204.115684313053,6711.430463055241,6373.395553708924,6119.159313083605,5917.0404546315685,5472.445199000929,5177.410383944034,4959.562360700135,4788.389618418754,4648.282397902372,4530.234058233854,4428.599054130361,4339.61705175403,4260.664232352999,4189.840860682058,4125.729812965057,4067.2471258817523,4013.546427744839,3963.954856388974,3917.928933426527 +Offshore Wind - Class 13/Moderate,11743.123337447973,10354.441375182545,9312.458268016122,8971.035876283919,8710.936898584381,8502.014471234905,8035.328404569617,7719.829111498906,7483.665023989759,7296.078280931126,7141.148912491345,7009.604747206893,6895.5874827517155,6795.167932251564,6705.587682347766,6624.839011677291,6551.416323238098,6484.163256446148,6422.172794432979,6364.721186298052,6311.2219365965375 +Offshore Wind - Class 13/Conservative,17822.838891664425,16323.506082275928,15101.538388224133,14000.401949183142,12966.741312160691,11976.026665500049,11557.493870491991,11269.441012077474,11050.963254594135,10875.60167093344,10729.508427343852,10604.543987043204,10495.526125063212,10398.956379445155,10312.364151986274,10233.941174122267,10162.325978166451,10096.46752880371,10035.538412895146,9978.875857327488,9925.941151067387 +Offshore Wind - Class 14/Advanced,8772.617149963404,7833.433833506027,7297.709935649757,6930.145923040228,6653.700685341661,6433.92576402004,5950.492757859008,5629.684960366007,5392.806656664875,5206.681052257928,5054.334813755595,4925.974354178844,4815.460873380183,4718.705866157529,4632.856126410186,4555.845948442863,4486.134368136903,4422.542962036146,4364.1512981589285,4310.227532189312,4260.181066540415 +Offshore Wind - Class 14/Moderate,12768.948217937565,11258.957378283958,10125.951508504344,9754.703994068908,9471.884027620466,9244.71105940988,8737.257461550169,8394.197649926717,8137.403335691084,7933.4297546877115,7764.966532666483,7621.931491411524,7497.954115183718,7388.762300206951,7291.356826297187,7203.554245195355,7123.717691353731,7050.589691930108,6983.184069801279,6920.7137680366495,6862.541069850083 +Offshore Wind - Class 14/Conservative,19379.759455956522,17749.451902947963,16420.738711875958,15223.412141659841,14099.455708117157,13022.196729277817,12567.102983447312,12253.887253075498,12016.32422425768,11825.644022616503,11666.788682494893,11530.90777697982,11412.366736790163,11307.360991475107,11213.20441407107,11127.930858979074,11050.059785524207,10978.44802649822,10912.196436710647,10850.584258715955,10793.025329675436 diff --git a/tests/data/Floating_Offshore_Wind/R&D/TechLife/df_fin_assump.csv b/tests/data/Floating_Offshore_Wind/R&D/TechLife/df_fin_assump.csv new file mode 100644 index 0000000..ca9ad50 --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/R&D/TechLife/df_fin_assump.csv @@ -0,0 +1,5 @@ +Financial Assumptions,Value +Capital Recovery Period (Years),30 +Depreciation Period,5 +Equity Premium During Construction,0.02 +Construction Duration yrs,3 diff --git a/tests/data/Floating_Offshore_Wind/R&D/TechLife/df_fom.csv b/tests/data/Floating_Offshore_Wind/R&D/TechLife/df_fom.csv new file mode 100644 index 0000000..93154eb --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/R&D/TechLife/df_fom.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 8/Advanced,61.229875,59.1585,57.97687500000001,57.16625,56.5565,56.071875000000006,55.005625,54.298125,53.775625,53.365125000000006,53.02912499999999,52.746,52.502375,52.288875,52.099624999999996,51.92975,51.775999999999996,51.63575,51.507,51.388,51.277625 +Offshore Wind - Class 8/Moderate,66.816625,64.739375,63.523624999999996,62.67525,62.028875,61.50975,60.350125,59.566125,58.97925,58.513124999999995,58.128125,57.801249999999996,57.517875,57.268375000000006,57.04575,56.845125,56.662625000000006,56.49549999999999,56.341499999999996,56.198750000000004,56.06575 +Offshore Wind - Class 8/Conservative,73.84925,71.96600000000001,70.83624999999999,70.034875,69.41675000000001,68.91525,67.77825,66.99575,66.402125,65.92575,65.528875,65.189375,64.89325,64.630875,64.39574999999999,64.182625,63.988125,63.809125,63.643625,63.48975,63.34587499999999 +Offshore Wind - Class 9/Advanced,63.01412499999999,60.882374999999996,59.666375,58.832125,58.20462499999999,57.70575,56.6085,55.880375,55.342625,54.920249999999996,54.574375,54.283125,54.03225,53.812625,53.61775,53.443,53.28475,53.140375000000006,53.007875,52.8855,52.771875 +Offshore Wind - Class 9/Moderate,68.763625,66.625875,65.37474999999999,64.501625,63.8365,63.302125000000004,62.108625,61.301874999999995,60.697875,60.218125,59.821999999999996,59.4855,59.194,58.937125,58.708,58.5015,58.313750000000006,58.141749999999995,57.98325,57.836375000000004,57.6995 +Offshore Wind - Class 9/Conservative,76.00125,74.063125,72.9005,72.075625,71.43950000000001,70.92337500000001,69.75325,68.94800000000001,68.337125,67.84687500000001,67.438375,67.089,66.78425,66.51425,66.27225,66.053,65.85275,65.668625,65.49825,65.339875,65.191875 +Offshore Wind - Class 10/Advanced,62.7405,60.617999999999995,59.40725,58.576625,57.951875,57.45525,56.362625,55.63775,55.102374999999995,54.681749999999994,54.3375,54.047375,53.797625,53.579,53.385,53.210875,53.053375,52.909625,52.77775,52.655874999999995,52.54275 +Offshore Wind - Class 10/Moderate,68.465,66.3365,65.090875,64.2215,63.55925,63.027249999999995,61.839000000000006,61.035624999999996,60.43425,59.956625,59.562125,59.22725,58.936875,58.68125,58.453125,58.2475,58.060625,57.889375,57.731500000000004,57.585249999999995,57.449000000000005 +Offshore Wind - Class 10/Conservative,75.671125,73.7415,72.583875,71.76275000000001,71.12925,70.615375,69.450375,68.6485,68.040375,67.55225,67.14562500000001,66.79775000000001,66.49425,66.22550000000001,65.984375,65.766125,65.56675,65.383375,65.213875,65.056125,64.90875 +Offshore Wind - Class 11/Advanced,63.692,61.53725,60.30825,59.465,58.830749999999995,58.32662499999999,57.2175,56.481500000000004,55.938,55.510999999999996,55.1615,54.867,54.6135,54.39149999999999,54.194625,54.017875000000004,53.858,53.712125,53.578125,53.454375,53.339625 +Offshore Wind - Class 11/Moderate,69.503375,67.342625,66.078,65.1955,64.52325,63.983125,62.776875,61.96125000000001,61.350875,60.866,60.4655,60.1255,59.83075,59.571125,59.339625,59.130874999999996,58.941125,58.767250000000004,58.607,58.4585,58.32025 +Offshore Wind - Class 11/Conservative,76.81875,74.859875,73.68475000000001,72.851,72.208,71.686375,70.503625,69.689625,69.07225,68.57675,68.163875,67.81075,67.50275,67.229875,66.985125,66.76350000000001,66.561125,66.375,66.202875,66.04275,65.893125 +Offshore Wind - Class 12/Advanced,66.758375,64.5,63.211875,62.328,61.66325,61.134750000000004,59.97225,59.200875,58.63125,58.183625,57.81725,57.508625,57.242875,57.01025,56.803749999999994,56.618624999999994,56.451,56.298125,56.157624999999996,56.028000000000006,55.907625 +Offshore Wind - Class 12/Moderate,72.849625,70.584875,69.259375,68.334375,67.62975,67.063625,65.79925,64.94449999999999,64.304625,63.796375000000005,63.376625000000004,63.020250000000004,62.711375000000004,62.43925,62.1965,61.97775,61.778875,61.596624999999996,61.42875,61.272999999999996,61.128125000000004 +Offshore Wind - Class 12/Conservative,80.51724999999999,78.464,77.23237499999999,76.35849999999999,75.6845,75.13775,73.898125,73.04487499999999,72.39775,71.87837499999999,71.44575,71.075625,70.752625,70.466625,70.210125,69.977875,69.76575,69.57075,69.39025,69.222375,69.065625 +Offshore Wind - Class 13/Advanced,63.717,61.5615,60.332,59.488375,58.853875,58.3495,57.24,56.503625,55.96,55.532875,55.18325,54.888625,54.635,54.412875,54.215875000000004,54.039125,53.879124999999995,53.733125,53.599125,53.475375,53.3605 +Offshore Wind - Class 13/Moderate,69.530625,67.369125,66.104,65.221125,64.5485,64.00825,62.8015,61.985625000000006,61.375,60.889875,60.48925,60.149125000000005,59.85425,59.594625,59.363,59.15412500000001,58.96425,58.790375,58.630125,58.481500000000004,58.343125 +Offshore Wind - Class 13/Conservative,76.849,74.88925,73.71362500000001,72.879625,72.236375,71.7145,70.531375,69.717,69.099375,68.60375,68.19075,67.837375,67.52925,67.25625,67.0115,66.78975,66.58725,66.401125,66.228875,66.06875,65.919 +Offshore Wind - Class 14/Advanced,64.952,62.75475,61.501374999999996,60.64149999999999,59.99475,59.480500000000006,58.3495,57.59887499999999,57.04475000000001,56.609249999999996,56.252874999999996,55.9525,55.694,55.467625,55.26675,55.086625,54.923500000000004,54.77475,54.638125,54.512,54.394875 +Offshore Wind - Class 14/Moderate,70.878375,68.674875,67.385375,66.485375,65.79975,65.249,64.018875,63.187125,62.56462499999999,62.070125000000004,61.66175,61.315,61.0145,60.749750000000006,60.513625,60.30075,60.10725,59.93000000000001,59.7665,59.615125000000006,59.474125 +Offshore Wind - Class 14/Conservative,78.33862500000001,76.340875,75.1425,74.292375,73.63662500000001,73.104625,71.8985,71.068375,70.438875,69.93350000000001,69.5125,69.152375,68.83825,68.559875,68.310375,68.084375,67.878,67.68825,67.512625,67.349375,67.19675 diff --git a/tests/data/Floating_Offshore_Wind/R&D/TechLife/df_gcc.csv b/tests/data/Floating_Offshore_Wind/R&D/TechLife/df_gcc.csv new file mode 100644 index 0000000..a559485 --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/R&D/TechLife/df_gcc.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 8/Advanced,1124.5467,1004.1544,935.4809,888.3635,852.9265,824.7539,762.7834,721.6596,691.2946,667.4355,647.9065,631.4522,617.2857,604.8828,593.8779,584.0061,575.0699,566.9182,559.433,552.5207,546.1053 +Offshore Wind - Class 8/Moderate,1636.8295,1443.2664,1298.0283,1250.4387,1214.1845,1185.0636,1120.014,1076.0377,1043.1197,1016.9727,995.3777,977.0423,961.1498,947.1527,934.6665,923.4112,913.1771,903.803,895.1623,887.1544,879.6973 +Offshore Wind - Class 8/Conservative,2484.258,2275.2717,2104.9462,1951.463,1807.385,1669.293,1610.9553,1570.8047,1540.3519,1515.9089,1495.5456,1478.1272,1462.9317,1449.4712,1437.4014,1426.4703,1416.4881,1407.3084,1398.8157,1390.9177,1383.5394 +Offshore Wind - Class 9/Advanced,1301.6071,1162.259,1082.7728,1028.2367,987.2201,954.6117,882.884,835.2853,800.1393,772.5235,749.9197,730.8746,714.4776,700.1219,687.3842,675.9581,665.6149,656.1797,647.516,639.5153,632.0898 +Offshore Wind - Class 9/Moderate,1894.549,1670.5093,1502.4034,1447.3209,1405.3584,1371.6524,1296.3607,1245.4604,1207.3594,1177.0955,1152.1004,1130.878,1112.4833,1096.2823,1081.8301,1068.8027,1056.9573,1046.1071,1036.1061,1026.8372,1018.2061 +Offshore Wind - Class 9/Conservative,2875.4056,2633.5143,2436.371,2258.7217,2091.9585,1932.1239,1864.6009,1818.1286,1782.881,1754.5895,1731.0199,1710.859,1693.2709,1677.691,1663.7209,1651.0687,1639.5148,1628.8897,1619.0599,1609.9183,1601.3782 +Offshore Wind - Class 10/Advanced,1437.5413,1283.6403,1195.8529,1135.6213,1090.3211,1054.3073,975.0886,922.5189,883.7024,853.2025,828.238,807.204,789.0945,773.2396,759.1716,746.5522,735.1288,724.7083,715.1398,706.3035,698.1025 +Offshore Wind - Class 10/Moderate,2092.4076,1844.9701,1659.308,1598.4728,1552.128,1514.9019,1431.7471,1375.5309,1333.4508,1300.0263,1272.4208,1248.9821,1228.6663,1210.7734,1194.8118,1180.4239,1167.3413,1155.3581,1144.3125,1134.0757,1124.5431 +Offshore Wind - Class 10/Conservative,3175.7006,2908.5472,2690.8151,2494.6129,2310.4337,2133.9067,2059.3319,2008.0062,1969.0775,1937.8313,1911.8002,1889.5338,1870.1088,1852.9019,1837.4727,1823.4992,1810.7387,1799.004,1788.1475,1778.0513,1768.6193 +Offshore Wind - Class 11/Advanced,1568.3903,1400.4808,1304.7028,1238.9887,1189.5652,1150.2733,1063.8439,1006.4891,964.1394,930.8634,903.6266,880.678,860.9201,843.622,828.2735,814.5055,802.0423,790.6732,780.2338,770.5932,761.6458 +Offshore Wind - Class 11/Moderate,2282.8643,2012.9044,1810.3428,1743.9703,1693.407,1652.7924,1562.0686,1500.7355,1454.8252,1418.3583,1388.2401,1362.6679,1340.5029,1320.9813,1303.5669,1287.8694,1273.596,1260.522,1248.471,1237.3024,1226.9022 +Offshore Wind - Class 11/Conservative,3464.7616,3173.2912,2935.7405,2721.6795,2520.7358,2328.1408,2246.7779,2190.7804,2148.3083,2114.218,2085.8175,2061.5244,2040.3313,2021.5581,2004.7246,1989.4792,1975.5572,1962.7543,1950.9097,1939.8945,1929.6039 +Offshore Wind - Class 12/Advanced,1725.4782,1540.7511,1435.3801,1363.0842,1308.7105,1265.4831,1170.3971,1107.2977,1060.7064,1024.0975,994.1326,968.8855,947.1487,928.1181,911.2323,896.0853,882.3738,869.866,858.381,847.7748,837.9312 +Offshore Wind - Class 12/Moderate,2511.513,2214.5143,1991.6644,1918.644,1863.0164,1818.334,1718.5234,1651.0473,1600.5386,1560.4192,1527.2844,1499.1509,1474.7659,1453.2891,1434.1305,1416.8607,1401.1577,1386.7742,1373.5162,1361.229,1349.7871 +Offshore Wind - Class 12/Conservative,3811.7876,3491.1239,3229.7805,2994.2794,2773.2094,2561.3243,2471.8123,2410.2062,2363.4801,2325.9754,2294.7303,2268.004,2244.6882,2224.0348,2205.5152,2188.7428,2173.4264,2159.3412,2146.3102,2134.1918,2122.8705 +Offshore Wind - Class 13/Advanced,2017.4966,1801.5064,1678.3025,1593.7713,1530.1954,1479.6523,1368.474,1294.6958,1240.2193,1197.4148,1162.3787,1132.8588,1107.4433,1085.1919,1065.4485,1047.7379,1031.7059,1017.0814,1003.6526,991.2515,979.7419 +Offshore Wind - Class 13/Moderate,2936.5592,2589.2967,2328.7318,2243.3536,2178.3116,2126.0672,2009.3647,1930.469,1871.4123,1824.5032,1785.7606,1752.8658,1724.3539,1699.2424,1676.8414,1656.6489,1638.2883,1621.4706,1605.9689,1591.6022,1578.2238 +Offshore Wind - Class 13/Conservative,4456.8911,4081.9585,3776.3856,3501.0285,3242.5448,2994.8005,2890.1395,2818.1072,2763.4733,2719.6213,2683.0883,2651.8389,2624.5772,2600.4284,2578.7746,2559.1636,2541.2551,2524.7861,2509.5498,2495.3804,2482.1432 +Offshore Wind - Class 14/Advanced,2383.5514,2128.3719,1982.8138,1882.9454,1807.8342,1748.1206,1616.7701,1529.6055,1465.2448,1414.6738,1373.2808,1338.4048,1308.3779,1282.0892,1258.7635,1237.8396,1218.8987,1201.6207,1185.7555,1171.1042,1157.5064 +Offshore Wind - Class 14/Moderate,3469.3688,3059.0989,2751.2572,2650.3879,2573.5447,2511.821,2373.944,2280.7335,2210.9615,2155.5412,2109.7691,2070.906,2037.2209,2007.5531,1981.0877,1957.2314,1935.5395,1915.6704,1897.356,1880.3826,1864.5769 +Offshore Wind - Class 14/Conservative,5265.5498,4822.5894,4461.5733,4136.2554,3830.8724,3538.1773,3414.5267,3329.4249,3264.8782,3213.0697,3169.9081,3132.9888,3100.7808,3072.2503,3046.6677,3023.4985,3002.3407,2982.8835,2964.8827,2948.1425,2932.5035 diff --git a/tests/data/Floating_Offshore_Wind/R&D/TechLife/df_lcoe.csv b/tests/data/Floating_Offshore_Wind/R&D/TechLife/df_lcoe.csv new file mode 100644 index 0000000..bd8ff02 --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/R&D/TechLife/df_lcoe.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 8/Advanced,100.12498122711872,89.92648620132637,84.04262547282364,79.95415926665008,76.86810137028495,74.4055865885271,69.36964998983676,66.00492581525724,63.50886407393264,61.53064938118469,59.90922997294035,58.532689193310546,57.34974002032594,56.30715225110978,55.37603707539957,54.54584942701734,53.790106804174734,53.09684990239218,52.46683545447933,51.87230010450898,51.327352919429885 +Offshore Wind - Class 8/Moderate,147.27288695862651,130.7304291584401,118.46709198735287,114.14292673184228,110.83490591306732,108.15923897790309,102.59669330990381,98.79908191914437,95.94856257724769,93.66562840882229,91.78353444543123,90.15610900770199,88.75238881152168,87.52570713520522,86.40781443867161,85.41094529190843,84.49965433136424,83.66051672004976,82.8829761738405,82.1585937921578,81.49710606257138 +Offshore Wind - Class 8/Conservative,224.1613925207357,205.92864282365494,191.1917647755499,178.05691523318143,165.78059742780874,154.09476454601412,148.89341811908398,145.3111154458787,142.54439054167926,140.33346229948359,138.47886471501207,136.88166295466885,135.4788769215883,134.22792651043864,133.1272391292167,132.097635222943,131.17928549892085,130.33094745559072,129.54264161342908,128.80630355711617,128.11535548243316 +Offshore Wind - Class 9/Advanced,105.36887677930098,94.60924765755566,88.38506557019018,84.0737250791468,80.81962211758851,78.22312249560103,72.90959962108909,69.35969928824026,66.72642820799493,64.63970936793073,62.91722518318976,61.477516381033006,60.21818802782966,59.11886850438257,58.148281460400405,57.26178043145108,56.464971363495756,55.73409045533767,55.06982370508002,54.44313820535237,53.86862475385495 +Offshore Wind - Class 9/Moderate,155.13083058989312,137.6664065954677,124.690696780276,120.15584900932936,116.66710394986595,113.84539953256731,107.97573887613031,103.9688752892322,100.96136034669891,98.55287930632507,96.54759712089073,94.85062593095671,93.36992680245068,92.05711552162292,90.8783033129729,89.82700924775381,88.86603836695996,87.98118405374308,87.16132696628237,86.39756594405252,85.69999403502358 +Offshore Wind - Class 9/Conservative,236.3321953217573,217.07855205149133,201.51310706012666,187.63719421224243,174.66707626037677,162.3195858059233,156.83187592380054,153.01976834066764,150.13380590187177,147.80143910748075,145.81405250458587,144.12969413602002,142.68074457443848,141.36138101828408,140.1705698120993,139.11454029752426,138.14587103575823,137.2220441971057,136.39079889775385,135.61438600805099,134.88588092578533 +Offshore Wind - Class 10/Advanced,107.72003826966848,96.69154349016384,90.31244014696108,85.89412082595584,82.55941334104583,79.89871857941506,74.45174701902634,70.8129307335643,68.11381141002676,65.97502410734447,64.22209020100851,62.73411054877287,61.44355803779372,60.31698052633141,59.322304338666136,58.413878543942765,57.59737778732022,56.8484561790221,56.16776378652637,55.525659846475975,54.9369771616664 +Offshore Wind - Class 10/Moderate,158.7338390020321,140.85202406634411,127.53908009783008,122.8908247760256,119.2905178473456,116.42302393135975,110.3828017455408,106.29767779613697,103.19349096138848,100.72510799931162,98.69009818747215,96.93092667985528,95.41347337581813,94.06818552468147,92.87905710417795,91.80148275522168,90.79815511558452,89.89143896853527,89.06933087165716,88.2865708024871,87.55392152537377 +Offshore Wind - Class 10/Conservative,242.06294115210764,222.31002187098926,206.33765122556326,192.09697527268227,178.7847382001848,166.11064590694278,160.48560781465218,156.57820630894068,153.62013571080053,151.22953794167603,149.19272751797217,147.46640494086645,145.98126638876414,144.6291268946119,143.4086992273702,142.32637979482752,141.33360180424106,140.38689624264114,139.53502160990706,138.73931309403793,137.9927234160686 +Offshore Wind - Class 11/Advanced,111.41793904573994,99.99367475386792,93.38546382077713,88.8258348742542,85.37055570322033,82.59752329434635,76.97126246034948,73.20178545033221,70.39206674719424,68.17689358357096,66.36135443445605,64.8202204838149,63.495814158159035,62.32873407926223,61.28653919558576,60.357256241903976,59.51141550561486,58.73558310826278,58.030418887864215,57.365217518218664,56.75540749123354 +Offshore Wind - Class 11/Moderate,164.26453379283518,145.73674508061222,131.94179026051071,127.09999693547442,123.39625943028621,120.42553032743757,114.1693467415788,109.93815568301753,106.72284504930981,104.16607247831737,102.05821226260409,100.25643555523706,98.68426130633921,97.29039735313619,96.03884490858586,94.92264801998012,93.90237636276781,92.96292143695705,92.09248063557129,91.28161132418471,90.54102953399493 +Offshore Wind - Class 11/Conservative,250.58661242550355,230.11966822376016,213.5685466420903,198.81145802355033,185.01616177009132,171.88210516880326,166.05637095283373,162.0440783876196,158.945725335293,156.46970607856144,154.39284175760304,152.60433704951038,151.03361889736834,149.63299744740158,148.40039632246734,147.24773797012216,146.21942591742692,145.26957677762374,144.35628102361323,143.5320499912658,142.7586786856792 +Offshore Wind - Class 12/Advanced,118.439727810161,106.28999289442423,99.280319988748,94.42834359054446,90.75105011427134,87.8168248897208,81.83600743588106,77.82823728239121,74.85517972467112,72.49886959906175,70.5676079569144,68.9416269224491,67.51905550335765,66.2773270326379,65.1810887878853,64.19217025450918,63.29191666552175,62.46610661730445,61.71564764911743,61.00746478371154,60.35836390359685 +Offshore Wind - Class 12/Moderate,174.59791556517848,154.90176433066415,140.23786479477937,135.11458531758663,131.1725409690792,128.01077356268877,121.38520459300486,116.86152526277418,113.46597515047192,110.74637014304307,108.48171902878512,106.56544193366692,104.89316622831953,103.43187648454253,102.09997671602888,100.91239697651304,99.82676225612488,98.82702361118452,97.9006623422793,97.05766496380573,96.24961599288432 +Offshore Wind - Class 12/Conservative,266.24983677144195,244.50008793851256,226.96257483023638,211.2805408715733,196.62126303968572,182.70605375306673,176.51241252730466,172.20908241246417,168.95141875894225,166.28207098704164,164.07367690995812,162.17163739373652,160.53584947826639,159.0456087371164,157.70035963456502,156.50789986891263,155.41399466215154,154.40349556357137,153.4311544780808,152.55412981748137,151.73118522072983 +Offshore Wind - Class 13/Advanced,164.513164918587,147.47759759440675,137.59459428665,130.7702834145515,125.61148796953482,121.50957077383879,113.09765052244981,107.46116445317269,103.28545758136435,99.97702128223382,97.27106780808654,94.97495348695058,92.98420092134849,91.22912947975273,89.68354948842224,88.28904506839673,87.04110768465958,85.87600107287899,84.82119247769297,83.84258404235372,82.93015199727425 +Offshore Wind - Class 13/Moderate,243.56685500076208,215.82005356104392,195.16894504822642,187.93046514391108,182.41443413187588,177.91877679978532,168.63059662686837,162.2953599875781,157.51154722881049,153.67876726951548,150.52609815786664,147.83089327421922,145.47886416753374,143.3933917425798,141.55799300100713,139.85815204396505,138.33890319592527,136.94033758478594,135.64478721043037,134.43811767134497,133.34400793322084 +Offshore Wind - Class 13/Conservative,372.8184203956118,342.12905592302667,317.3985402611388,295.20711608337155,274.5355081696362,254.7919407605952,246.10200096772525,240.0673044606032,235.51487933188096,231.7750215413774,228.69565750625225,225.98373908888243,223.65974217726753,221.58925907066651,219.72212199218583,218.02153450705651,216.51954557588363,215.07498840272856,213.73113831456152,212.53306288004873,211.35233382427663 +Offshore Wind - Class 14/Advanced,232.08141597872324,207.94616979806895,193.97806111884765,184.2612362837605,176.9953990995137,171.1371127889836,159.22370656562845,151.24319105145696,145.29570724906114,140.62573179371537,136.7740030689555,133.5477656821432,130.71033519051323,128.24955664633774,126.05296158501172,124.11122509677276,122.30560666989106,120.68808462448536,119.15737433618659,117.7738447564394,116.48403247835456 +Offshore Wind - Class 14/Moderate,344.14951734608184,304.7624762456525,275.48273797910775,265.2669432245746,257.44126730625595,251.06233055084883,237.88581054066157,228.89541726285364,222.1816886487254,216.73715669894187,212.27422596228817,208.4595127286454,205.13111568576824,202.18034015658353,199.53094100582067,197.1953344782631,194.99500483620065,193.03327090624694,191.21708885345552,189.4614543719501,187.8810614929837 +Offshore Wind - Class 14/Conservative,527.5048815850713,483.9846196440484,448.81687272635554,417.4084098383537,388.032154712425,360.1053722882211,347.7007972412523,339.18703227180197,332.6797213924512,327.416630208652,322.99879722718237,319.19159603186847,315.9597043470877,312.97284549177834,310.3871078132391,307.9253855832851,305.7714938023141,303.78332117486514,301.82838004367034,300.1057310227011,298.4904179804297 diff --git a/tests/data/Floating_Offshore_Wind/R&D/TechLife/df_occ.csv b/tests/data/Floating_Offshore_Wind/R&D/TechLife/df_occ.csv new file mode 100644 index 0000000..ea3d820 --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/R&D/TechLife/df_occ.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 8/Advanced,4435.5373,3960.6753,3689.8071,3503.9624,3364.1885,3253.0677,3008.6384,2846.4343,2726.6659,2632.5586,2555.5305,2490.63,2434.7531,2385.8326,2342.426,2303.4888,2268.2418,2236.0892,2206.5657,2179.3012,2153.9971 +Offshore Wind - Class 8/Moderate,6456.1288,5692.6599,5119.7989,4932.0919,4789.0948,4674.2335,4417.6591,4244.204,4114.3659,4011.2344,3926.0575,3853.7372,3791.0528,3735.8442,3686.5949,3642.2009,3601.8346,3564.8602,3530.7791,3499.1934,3469.7806 +Offshore Wind - Class 8/Conservative,9798.632,8974.3295,8302.5166,7697.1344,7128.8489,6584.1743,6354.0735,6195.708,6075.5933,5979.1832,5898.8641,5830.1612,5770.2254,5717.1333,5669.5267,5626.4114,5587.0388,5550.8311,5517.3336,5486.1817,5457.0792 +Offshore Wind - Class 9/Advanced,4614.256,4120.2606,3838.4785,3645.1456,3499.7399,3384.1418,3129.8638,2961.1241,2836.5299,2738.6308,2658.4991,2590.9836,2532.8553,2481.9637,2436.8081,2396.302,2359.6348,2326.1867,2295.4736,2267.1106,2240.787 +Offshore Wind - Class 9/Moderate,6716.262,5922.0311,5326.0882,5130.8179,4982.0592,4862.5698,4595.6574,4415.2134,4280.1438,4172.8569,4084.248,4009.0138,3943.8036,3886.3705,3835.1368,3788.9541,3746.9613,3708.4972,3673.0429,3640.1845,3609.5866 +Offshore Wind - Class 9/Conservative,10193.4429,9335.9272,8637.0454,8007.2708,7416.0877,6849.4668,6610.0947,6445.3482,6320.3939,6220.0991,6136.5438,6065.0727,6002.7219,5947.4906,5897.9658,5853.1133,5812.1543,5774.4877,5739.6405,5707.2334,5676.9583 +Offshore Wind - Class 10/Advanced,4649.037,4151.3181,3867.4119,3672.6218,3526.12,3409.6505,3153.4558,2983.4442,2857.9109,2759.2739,2678.5382,2610.5137,2551.9472,2500.672,2455.1761,2414.3646,2377.4211,2343.7209,2312.7763,2284.1995,2257.6774 +Offshore Wind - Class 10/Moderate,6766.8874,5966.6698,5366.2348,5169.4927,5019.6126,4899.2225,4630.2982,4448.4941,4312.4063,4204.3108,4115.0339,4039.2326,3973.531,3915.6649,3864.045,3817.5142,3775.2049,3736.4508,3700.7293,3667.6232,3636.7947 +Offshore Wind - Class 10/Conservative,10270.2783,9406.2989,8702.1491,8067.6274,7471.9882,6901.0962,6659.9198,6493.9315,6368.0353,6266.9846,6182.7994,6110.7896,6047.9688,5992.3212,5942.423,5897.2325,5855.9647,5818.0142,5782.9043,5750.253,5719.7497 +Offshore Wind - Class 11/Advanced,4705.9878,4202.1718,3914.7878,3717.6115,3569.3151,3451.4188,3192.0858,3019.9915,2892.9204,2793.075,2711.3503,2642.4925,2583.2087,2531.3053,2485.252,2443.9407,2406.5446,2372.4315,2341.1078,2312.181,2285.334 +Offshore Wind - Class 11/Moderate,6849.782,6039.7616,5431.9713,5232.8191,5081.103,4959.2382,4687.0195,4502.9882,4365.2334,4255.8137,4165.4432,4088.7133,4022.2068,3963.6319,3911.3797,3864.2788,3821.4513,3782.2224,3746.0633,3712.5517,3681.3455 +Offshore Wind - Class 11/Conservative,10396.0894,9521.5263,8808.7506,8166.4561,7563.5202,6985.6348,6741.504,6573.4824,6446.0439,6343.7553,6258.5389,6185.6469,6122.0566,6065.7273,6015.2179,5969.4737,5927.7004,5889.2851,5853.745,5820.6937,5789.8168 +Offshore Wind - Class 12/Advanced,4809.7984,4294.8686,4001.1451,3799.6192,3648.0515,3527.5546,3262.5008,3086.6103,2956.7361,2854.6882,2771.1607,2700.784,2640.1923,2587.1441,2540.0748,2497.8522,2459.6312,2424.7656,2392.7509,2363.186,2335.7468 +Offshore Wind - Class 12/Moderate,7000.8831,6172.9943,5551.7965,5348.2512,5193.1884,5068.6353,4790.4116,4602.3208,4461.5272,4349.6938,4257.3298,4178.9073,4110.9337,4051.0667,3997.6618,3949.5219,3905.7496,3865.6554,3828.6987,3794.4478,3762.5533 +Offshore Wind - Class 12/Conservative,10625.4195,9731.5641,9003.0651,8346.6021,7730.3659,7139.7327,6890.2166,6718.4885,6588.2389,6483.6938,6396.5976,6322.0977,6257.1046,6199.5328,6147.9091,6101.1559,6058.4611,6019.1983,5982.8743,5949.0939,5917.5359 +Offshore Wind - Class 13/Advanced,5259.4418,4696.3739,4375.1916,4154.8262,3989.0892,3857.3276,3567.4953,3375.1616,3233.1462,3121.5584,3030.2223,2953.2664,2887.0104,2829.0029,2777.5334,2731.3636,2689.5695,2651.4445,2616.437,2584.1081,2554.1038 +Offshore Wind - Class 13/Moderate,7655.3598,6750.0759,6070.8056,5848.2318,5678.6729,5542.476,5238.2427,5032.5682,4878.6125,4756.3244,4655.3257,4569.5719,4495.2439,4429.7802,4371.3827,4318.7425,4270.8782,4227.0358,4186.6241,4149.1713,4114.2951 +Offshore Wind - Class 13/Conservative,11618.7355,10641.3182,9844.7156,9126.8831,8453.0382,7807.1898,7534.3477,7346.5656,7204.1396,7089.8211,6994.5827,6913.1182,6842.0493,6779.0953,6722.6457,6671.5217,6624.8356,6581.9024,6542.1826,6505.2442,6470.736 +Offshore Wind - Class 14/Advanced,5529.0667,4937.1331,4599.4855,4367.823,4193.5895,4055.0732,3750.3827,3548.189,3398.8931,3281.5848,3185.5664,3104.6654,3035.0127,2974.0315,2919.9235,2871.3867,2827.45,2787.3706,2750.5684,2716.5822,2685.0397 +Offshore Wind - Class 14/Moderate,8047.8112,7096.118,6382.0249,6148.0409,5969.7896,5826.6106,5506.7808,5290.5624,5128.7142,5000.1569,4893.9806,4803.8307,4725.6922,4656.8725,4595.4813,4540.1425,4489.8244,4443.7344,4401.2511,4361.8783,4325.2141 +Offshore Wind - Class 14/Conservative,12214.369,11186.8445,10349.4041,9594.772,8886.3825,8207.4247,7920.5954,7723.1867,7573.4592,7453.2803,7353.1595,7267.5186,7192.8064,7126.6251,7067.2815,7013.5367,6964.4573,6919.323,6877.567,6838.735,6802.4577 diff --git a/tests/data/Floating_Offshore_Wind/R&D/TechLife/df_tc.csv b/tests/data/Floating_Offshore_Wind/R&D/TechLife/df_tc.csv new file mode 100644 index 0000000..b183205 --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/R&D/TechLife/df_tc.csv @@ -0,0 +1,31 @@ +Tax Credit,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799 +10 year CRF/Moderate,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799 +10 year CRF/Conservative,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799 +ITC Schedule/*,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541 +PVD/Moderate,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541 +PVD/Conservative,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541 +PFF/Advanced,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125 +PFF/Moderate,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125 +PFF/Conservative,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125 +Year (Advanced)/nan,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087 +2/nan,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022 +3/nan,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777 +4/nan,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383 +5/nan,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675 +6/nan,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523 +Year (Moderate)/nan,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087 +2/nan,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022 +3/nan,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777 +4/nan,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383 +5/nan,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675 +6/nan,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523 +Year (Conservative)/nan,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087 +2/nan,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022 diff --git a/tests/data/Floating_Offshore_Wind/R&D/TechLife/df_vom.csv b/tests/data/Floating_Offshore_Wind/R&D/TechLife/df_vom.csv new file mode 100644 index 0000000..b02e3a0 --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/R&D/TechLife/df_vom.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 11/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 11/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 11/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 12/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 12/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 12/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 13/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 13/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 13/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 14/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 14/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 14/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Floating_Offshore_Wind/R&D/df_cff.csv b/tests/data/Floating_Offshore_Wind/R&D/df_cff.csv new file mode 100644 index 0000000..c1069c4 --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/R&D/df_cff.csv @@ -0,0 +1,4 @@ +Construction Finance Factor,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CFF/Advanced,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348 +CFF/Moderate,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348 +CFF/Conservative,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348 diff --git a/tests/data/Floating_Offshore_Wind/R&D/df_just_wacc.csv b/tests/data/Floating_Offshore_Wind/R&D/df_just_wacc.csv new file mode 100644 index 0000000..9f56242 --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/R&D/df_just_wacc.csv @@ -0,0 +1,7 @@ +WACC Type,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +WACC Nominal - Advanced,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509 +WACC Nominal - Moderate,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509 +WACC Nominal - Conservative,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509 +WACC Real - Advanced,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936 +WACC Real - Moderate,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936 +WACC Real - Conservative,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936 diff --git a/tests/data/Floating_Offshore_Wind/R&D/df_wacc.csv b/tests/data/Floating_Offshore_Wind/R&D/df_wacc.csv new file mode 100644 index 0000000..eb95dac --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/R&D/df_wacc.csv @@ -0,0 +1,25 @@ +WACC,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Inflation Rate,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 +Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Calculated Interest Rate Real - Advanced,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Moderate,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Conservative,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Interest During Construction - Nominal,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Rate of Return on Equity Nominal - Advanced,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Rate of Return on Equity Nominal - Moderate,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Rate of Return on Equity Nominal - Conservative,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Calculated Rate of Return on Equity Real - Advanced,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Calculated Rate of Return on Equity Real - Moderate,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Calculated Rate of Return on Equity Real - Conservative,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Debt Fraction - Advanced,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569 +Debt Fraction - Moderate,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569 +Debt Fraction - Conservative,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569 +Tax Rate (Federal and State),0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574 +WACC Nominal - Advanced,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509 +WACC Nominal - Moderate,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509 +WACC Nominal - Conservative,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509 +WACC Real - Advanced,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936 +WACC Real - Moderate,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936 +WACC Real - Conservative,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936 diff --git a/tests/data/Floating_Offshore_Wind/df_ncf.csv b/tests/data/Floating_Offshore_Wind/df_ncf.csv new file mode 100644 index 0000000..15ad0a7 --- /dev/null +++ b/tests/data/Floating_Offshore_Wind/df_ncf.csv @@ -0,0 +1,22 @@ +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 8/Advanced,0.4994,0.5022,0.5045,0.5066,0.5084,0.51,0.5111,0.5121,0.513,0.5139,0.5147,0.5155,0.5162,0.5169,0.5176,0.5182,0.5188,0.5194,0.5199,0.5205,0.521 +Offshore Wind - Class 8/Moderate,0.4769,0.4788,0.4803,0.4817,0.4829,0.484,0.4847,0.4854,0.486,0.4866,0.4871,0.4877,0.4882,0.4886,0.4891,0.4895,0.4899,0.4903,0.4907,0.4911,0.4914 +Offshore Wind - Class 8/Conservative,0.4615,0.4625,0.4634,0.4641,0.4648,0.4654,0.4658,0.4661,0.4665,0.4668,0.4671,0.4674,0.4677,0.468,0.4682,0.4685,0.4687,0.4689,0.4691,0.4693,0.4695 +Offshore Wind - Class 9/Advanced,0.5026,0.5054,0.5078,0.5099,0.5117,0.5133,0.5144,0.5154,0.5163,0.5172,0.5181,0.5188,0.5196,0.5203,0.5209,0.5216,0.5222,0.5228,0.5233,0.5239,0.5244 +Offshore Wind - Class 9/Moderate,0.48,0.4819,0.4835,0.4848,0.486,0.4871,0.4878,0.4885,0.4891,0.4897,0.4903,0.4908,0.4913,0.4918,0.4923,0.4927,0.4931,0.4935,0.4939,0.4943,0.4946 +Offshore Wind - Class 9/Conservative,0.4645,0.4655,0.4664,0.4671,0.4678,0.4684,0.4688,0.4692,0.4695,0.4698,0.4702,0.4705,0.4707,0.471,0.4713,0.4715,0.4717,0.472,0.4722,0.4724,0.4726 +Offshore Wind - Class 10/Advanced,0.5036,0.5064,0.5088,0.5109,0.5127,0.5143,0.5154,0.5164,0.5173,0.5182,0.519,0.5198,0.5206,0.5213,0.5219,0.5226,0.5232,0.5238,0.5243,0.5249,0.5254 +Offshore Wind - Class 10/Moderate,0.481,0.4828,0.4844,0.4857,0.487,0.488,0.4888,0.4894,0.4901,0.4907,0.4912,0.4918,0.4923,0.4928,0.4932,0.4936,0.4941,0.4945,0.4948,0.4952,0.4956 +Offshore Wind - Class 10/Conservative,0.4654,0.4664,0.4673,0.468,0.4687,0.4693,0.4697,0.4701,0.4704,0.4707,0.4711,0.4714,0.4716,0.4719,0.4722,0.4724,0.4726,0.4729,0.4731,0.4733,0.4735 +Offshore Wind - Class 11/Advanced,0.5009,0.5037,0.5061,0.5081,0.5099,0.5116,0.5126,0.5136,0.5146,0.5155,0.5163,0.5171,0.5178,0.5185,0.5192,0.5198,0.5204,0.521,0.5215,0.5221,0.5226 +Offshore Wind - Class 11/Moderate,0.4784,0.4802,0.4818,0.4832,0.4844,0.4854,0.4862,0.4868,0.4875,0.4881,0.4886,0.4891,0.4896,0.4901,0.4906,0.491,0.4914,0.4918,0.4922,0.4926,0.4929 +Offshore Wind - Class 11/Conservative,0.4629,0.4639,0.4648,0.4655,0.4662,0.4668,0.4672,0.4675,0.4679,0.4682,0.4685,0.4688,0.4691,0.4694,0.4696,0.4699,0.4701,0.4703,0.4706,0.4708,0.471 +Offshore Wind - Class 12/Advanced,0.4912,0.494,0.4963,0.4983,0.5001,0.5017,0.5027,0.5037,0.5046,0.5055,0.5063,0.507,0.5078,0.5085,0.5091,0.5097,0.5103,0.5109,0.5114,0.512,0.5125 +Offshore Wind - Class 12/Moderate,0.4691,0.4709,0.4725,0.4738,0.475,0.476,0.4767,0.4774,0.478,0.4786,0.4792,0.4797,0.4802,0.4806,0.4811,0.4815,0.4819,0.4823,0.4827,0.483,0.4834 +Offshore Wind - Class 12/Conservative,0.454,0.455,0.4558,0.4565,0.4572,0.4577,0.4581,0.4585,0.4588,0.4592,0.4595,0.4598,0.46,0.4603,0.4606,0.4608,0.461,0.4612,0.4615,0.4617,0.4619 +Offshore Wind - Class 13/Advanced,0.3864,0.3885,0.3904,0.392,0.3934,0.3946,0.3954,0.3962,0.3969,0.3976,0.3982,0.3988,0.3994,0.4,0.4005,0.401,0.4014,0.4019,0.4023,0.4027,0.4031 +Offshore Wind - Class 13/Moderate,0.369,0.3704,0.3716,0.3727,0.3736,0.3745,0.375,0.3755,0.376,0.3765,0.3769,0.3773,0.3777,0.3781,0.3784,0.3788,0.3791,0.3794,0.3797,0.38,0.3802 +Offshore Wind - Class 13/Conservative,0.3571,0.3579,0.3585,0.3591,0.3596,0.3601,0.3604,0.3607,0.3609,0.3612,0.3614,0.3617,0.3619,0.3621,0.3623,0.3625,0.3626,0.3628,0.363,0.3631,0.3633 +Offshore Wind - Class 14/Advanced,0.2957,0.2973,0.2987,0.3,0.301,0.302,0.3026,0.3032,0.3038,0.3043,0.3048,0.3052,0.3057,0.3061,0.3065,0.3068,0.3072,0.3075,0.3079,0.3082,0.3085 +Offshore Wind - Class 14/Moderate,0.2824,0.2835,0.2844,0.2852,0.2859,0.2866,0.287,0.2874,0.2877,0.2881,0.2884,0.2887,0.289,0.2893,0.2896,0.2898,0.2901,0.2903,0.2905,0.2908,0.291 +Offshore Wind - Class 14/Conservative,0.2733,0.2739,0.2744,0.2748,0.2752,0.2755,0.2758,0.276,0.2762,0.2764,0.2766,0.2768,0.2769,0.2771,0.2772,0.2774,0.2775,0.2776,0.2778,0.2779,0.278 diff --git a/tests/data/Geothermal/Market/20/df_capex.csv b/tests/data/Geothermal/Market/20/df_capex.csv index b2b33ce..c0b53f0 100644 --- a/tests/data/Geothermal/Market/20/df_capex.csv +++ b/tests/data/Geothermal/Market/20/df_capex.csv @@ -1,19 +1,19 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Geothermal - Hydro / Flash/Advanced,6750.072840071452,6941.798682925164,6679.663110877925,6439.257180047704,6217.629947455914,6012.365081733833,5821.462307956243,5643.249492613881,5476.316427837485,5319.464255429946,5171.666343531843,5032.037671260448,4899.810617170791,4774.315625937219,4654.965633048715,4631.690804883472,4608.5323508590545,4585.489689104759,4562.562240659235,4539.749429455938,4517.050682308659,4494.465428897116,4471.99310175263,4449.633136243867,4427.384970562647,4405.2480457098345,4383.221805481286,4361.305696453879,4339.4991679716095,4317.801672131752 -Geothermal - Hydro / Flash/Moderate,6750.072840071452,6978.120391481049,6784.023052228696,6616.51817033181,6469.472671439074,6338.619173019819,6220.875181206848,6113.945435015474,6016.077333779751,5925.904001376733,5842.3399469063315,5764.509570307466,5691.69688524989,5623.309354892105,5558.851357883422,5531.057101094005,5503.401815588535,5475.884806510592,5448.50538247804,5421.262855565649,5394.156541287821,5367.185758581381,5340.349829788474,5313.648080639532,5287.079840236334,5260.644441035152,5234.341218829977,5208.169512735827,5182.1286651721475,5156.218021846287 -Geothermal - Hydro / Flash/Conservative,6750.072840071452,6986.325389473952,6951.393762526582,6916.6367937139485,6882.053609745379,6847.643341696651,6813.405124988169,6779.338099363227,6745.441408866412,6711.714201822079,6678.155630812969,6644.7648526589055,6611.541028395611,6578.483323253633,6545.590906637365,6512.8629521041785,6480.298637343658,6447.897144156939,6415.657658436155,6383.579370143973,6351.661473293253,6319.903165926788,6288.303650097153,6256.862131846668,6225.577821187434,6194.4499320814975,6163.477682421089,6132.660294008984,6101.9969925389405,6071.487007576246 -Geothermal - Hydro / Binary/Advanced,8971.086957328818,9225.897423668854,8803.628553499306,8425.107649216776,8083.061630797742,7771.810287995445,7486.84374638035,7224.529351167398,6981.903584357024,6756.521316301821,6546.344608088428,6349.659356713036,6165.011900477868,5991.160169917183,5827.0355977193385,5797.900419730742,5768.910917632089,5740.0663630439285,5711.366031228708,5682.809201072565,5654.395155067202,5626.123179291865,5597.992563395405,5570.002600578429,5542.152587575536,5514.441824637659,5486.869615514471,5459.435267436898,5432.138091099714,5404.977400644216 -Geothermal - Hydro / Binary/Moderate,8971.086957328818,9274.17026658682,8965.925621571118,8707.575028035584,8485.823521941606,8291.980569172625,8120.069813162221,7965.814580346717,7826.054738667461,7698.3926736156445,7580.968550282183,7472.312242688132,7371.242656180623,7276.797399741394,7188.182494077632,7152.241581607245,7116.480373699208,7080.897971830712,7045.493481971558,7010.266014561701,6975.214684488893,6940.338611066448,6905.636918011116,6871.10873342106,6836.753189753955,6802.569423805186,6768.556576686159,6734.713793802728,6701.040224833714,6667.535023709545 -Geothermal - Hydro / Binary/Conservative,8971.086957328818,9285.075000835326,9238.649625831149,9192.456377701994,9146.494095813483,9100.761625334415,9055.257817207743,9009.981528121705,8964.931620481095,8920.10696237869,8875.506427566796,8831.128895428961,8786.973250951816,8743.038384697058,8699.323192773572,8655.826576809704,8612.547443925656,8569.484706706027,8526.637283172497,8484.004096756633,8441.584076272851,8399.376155891487,8357.379275112029,8315.592378736468,8274.014416842785,8232.644344758572,8191.481123034779,8150.523717419605,8109.771098832508,8069.222243338345 -Geothermal - NF EGS / Flash/Advanced,14010.770607605218,14417.017022279717,11078.057758779356,9283.26744602389,8119.264779489766,7285.098364060534,6648.80290907074,6142.201567058381,5726.054877192588,5375.970242824545,5075.880831150723,4814.71480155904,4584.560582868293,4379.593875641726,4195.41880378795,4174.441709769011,4153.569501220166,4132.801653714065,4112.137645445495,4091.5769572182676,4071.119072432176,4050.763477070015,4030.509659684665,4010.3571113862417,3990.3053258293107,3970.353799200164,3950.502030204163,3930.749520053142,3911.095772452876,3891.5402935906122 -Geothermal - NF EGS / Flash/Moderate,14010.770607605218,14447.256117397614,12930.566158774249,11917.893821031725,11169.218654999813,10580.85622375129,10099.209248041545,9693.216400408313,9343.38090061023,9036.719581967935,8764.183032590723,8519.230231583124,8296.99095501476,8093.748443968645,7906.60646728269,7867.073434946277,7827.7380677715455,7788.599377432687,7749.656380545524,7710.908098642797,7672.3535581495835,7633.991790358836,7595.821831407042,7557.842722250007,7520.053508638757,7482.453241095563,7445.040974890085,7407.815770015635,7370.776691165557,7333.92280770973 -Geothermal - NF EGS / Flash/Conservative,14010.770607605218,14501.1475788714,14428.641840977043,14356.498631772156,14284.716138613298,14213.292557920231,14142.22609513063,14071.514964654978,14001.157389831704,13931.151602882544,13861.495844868134,13792.188365643791,13723.227423815573,13654.611286696496,13586.338230263013,13518.406539111696,13450.814506416138,13383.560433884057,13316.642631714638,13250.059418556064,13183.809121463282,13117.890075855967,13052.300625476686,12987.039122349302,12922.103926737555,12857.493407103868,12793.205940068348,12729.239910368007,12665.593710816167,12602.265742262087 -Geothermal - NF EGS / Binary/Advanced,28237.047720077808,29055.789223921118,17972.43578312598,14018.065384019512,11824.98703547545,10380.889582144408,9336.577181501985,8535.161568270842,7894.335874854992,7366.220333531459,6920.816254088115,6538.244231802497,6204.739093435736,5910.426099110725,5648.012023904859,5619.771963785335,5591.673103966408,5563.714738446576,5535.896164754344,5508.216683930571,5480.675600510918,5453.2722225083635,5426.005861395821,5398.875832088842,5371.881452928398,5345.022045663755,5318.296935435436,5291.70545075826,5265.246923504468,5238.920688886946 -Geothermal - NF EGS / Binary/Moderate,28237.047720077808,29116.732536446165,20159.624702777943,17197.300007241567,15501.108001156685,14340.985215498486,13471.451937603808,12782.003561546839,12214.065897259525,11733.109864774991,11317.19188920987,10951.560968679232,10625.858782717785,10332.553052963316,10066.007561394314,10015.677523587343,9965.599135969407,9915.77114028956,9866.19228458811,9816.86132316517,9767.777016549346,9718.938131466599,9670.343440809265,9621.991723605219,9573.881764987193,9526.012356162257,9478.382294381447,9430.990382909538,9383.835430994992,9336.916253840016 -Geothermal - NF EGS / Binary/Conservative,28237.047720077808,29225.344390280527,29079.217668329125,28933.821579987478,28789.152472087542,28645.206709727106,28501.98067617847,28359.47077279758,28217.67341893359,28076.585051838923,27936.20212657973,27796.52111594683,27657.538510367096,27519.25081781526,27381.654563726188,27244.74629090756,27108.522559453017,26972.979946655752,26838.115046922478,26703.924471687864,26570.404849329425,26437.552825082777,26305.36506095736,26173.838235652573,26042.96904447431,25912.75419925194,25783.19042825568,25654.2744761144,25526.003103733827,25398.373088215158 -Geothermal - Deep EGS / Flash/Advanced,17055.68321734702,17550.21776872353,11437.954499662725,9045.586243699901,7679.416247889648,6766.49897505979,6100.412067916434,5586.184090476773,5173.227005460643,4831.797284255064,4543.111402506724,4294.645658441988,4077.6858674841374,3885.955813881851,3714.8046829393415,3696.2306595246446,3677.749506227022,3659.3607586958865,3641.063954902407,3622.8586351278955,3604.744341952256,3586.720620242495,3568.787017141283,3550.943082055576,3533.188366645298,3515.5224248120717,3497.9448126880116,3480.455088624571,3463.052813181448,3445.737549115541 -Geothermal - Deep EGS / Flash/Moderate,17055.68321734702,17587.028622427046,14438.385081873881,13058.211428117138,12190.257826912446,11563.075859194121,11074.387040123336,10675.049391546698,10337.834811075403,10046.154811686383,9789.190284775257,9559.512414052933,9351.810610508635,9162.163392949053,8987.59671518824,8942.658731612299,8897.945437954237,8853.455710764465,8809.188432210643,8765.14249004959,8721.316777599342,8677.710193711346,8634.321642742789,8591.150034529075,8548.194284356428,8505.453312934647,8462.926046369974,8420.611416138123,8378.508359057432,8336.615817262145 -Geothermal - Deep EGS / Flash/Conservative,17055.68321734702,17652.632129954163,17564.368969304393,17476.54712445787,17389.16438883558,17302.218566891403,17215.707474056948,17129.628936686662,17043.98079200323,16958.760888043213,16873.967083602995,16789.59724818498,16705.649261944054,16622.121015634333,16539.010410556162,16456.31535850338,16374.033781710865,16292.163612802311,16210.7027947383,16129.649280764606,16049.001034360783,15968.756029188979,15888.912249043033,15809.467687797818,15730.42034935883,15651.768247612035,15573.509406373974,15495.641859342106,15418.163650045393,15341.072831795165 -Geothermal - Deep EGS / Binary/Advanced,40393.96779078039,41565.202767718365,21083.787919466828,15810.910276196848,13114.014217254891,11404.824619313016,10196.283621765955,9282.493749095127,8559.468340911839,7968.282086069192,7472.720051829621,7049.135439035407,6681.344981385575,6357.849190988273,6070.22157455761,6039.870466684822,6009.671114351398,5979.622758779641,5949.724644985743,5919.976021760814,5890.37614165201,5860.92426094375,5831.61963963903,5802.4615414408345,5773.4492337336305,5744.581987564962,5715.859077627138,5687.279782239002,5658.843383327806,5630.549166411168 -Geothermal - Deep EGS / Binary/Moderate,40393.96779078039,41652.38405620164,22693.984789176928,19769.322965821575,18185.291390056445,17113.970350027244,16310.138971277092,15669.153173700772,15137.087879124423,14682.672473998588,14286.232243203394,13934.62300431084,13618.649395877017,13331.639109153972,13068.604544389911,13003.261521667962,12938.245214059622,12873.553987989324,12809.186218049379,12745.140286959133,12681.414585524337,12618.007512596714,12554.917475033732,12492.142887658563,12429.682173220272,12367.53376235417,12305.696093542401,12244.16761307469,12182.946775009315,12122.032041134271 -Geothermal - Deep EGS / Binary/Conservative,40393.96779078039,41807.7566634577,41598.71788014041,41390.72429073971,41183.77066928601,40977.851815939575,40772.96255685988,40569.097744075574,40366.2522553552,40164.42099407843,39963.598889108034,39763.78089466249,39564.96199018918,39367.137180238235,39170.30149433704,38974.44998686536,38779.57773693103,38585.67984824638,38392.75144900514,38200.78769176012,38009.783753301315,37819.73483453481,37630.636160362126,37442.482979560315,37255.27056466251,37068.9942118392,36883.64924078,36699.2309945761,36515.73483960322,36333.156165405206 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Geothermal - Hydro / Flash/Advanced,7213.472139143207,7011.356575088485,6820.659163547733,6640.279542920247,6469.261375685166,6306.7689323851355,6152.068170567338,6004.511322895277,5863.524250014293,5728.595990252216,5599.270068754541,5475.1372261820325,5355.829300688869,5241.014052442069,5215.485008035156,5190.083608850278,5164.809216661325,5139.661196433316,5114.638916306447,5089.741747580212,5064.969064697609,5040.320245229418,5015.794669858569,4991.391722364574,4967.110789608048,4942.951261515306,4918.912531063027,4894.99399426301,4871.195050146992 +Geothermal - Hydro / Flash/Moderate,7213.472139143207,7096.799185929678,6989.497616165266,6890.214586821563,6797.864594829243,6711.564109663961,6630.584914859766,6554.320105119375,6482.25884787322,6413.967342159384,6349.074241690446,6287.2593476620805,6228.244732717668,6171.787697859847,6141.658810751171,6111.68056807804,6081.852216618273,6052.173006915805,6022.64219326185,5993.259033676165,5964.022789888408,5934.9327273195895,5905.988115063616,5877.188225868921,5848.5323361202,5820.019725820223,5791.649678571746,5763.421481559511,5735.334425532337 +Geothermal - Hydro / Flash/Conservative,7213.472139143207,7178.1470340812875,7142.998554544677,7108.02581740575,7073.227943952517,7038.60405986655,7004.153295201013,6969.874784358804,6935.767666070807,6901.831083374249,6868.064183591174,6834.466118307014,6801.036043349275,6767.773118766325,6734.676508806289,6701.745381896055,6668.978910620372,6636.376271701065,6603.936645976356,6571.65921838027,6539.543177922164,6507.587717666351,6475.792034711815,6444.155330172052,6412.676809154988,6381.355680743009,6350.1911579730895,6319.182457817021,6288.328801161732 +Geothermal - Hydro / Binary/Advanced,9572.967811596063,9223.214819902778,8901.18448007126,8603.24454903916,8326.39918042001,8068.152191939042,7826.404623509918,7599.376863070536,7385.548665839998,7183.612401264129,6992.436211800749,6811.034691349149,6638.545333592948,6474.209453868171,6442.514432454129,6410.977886147156,6379.599022571718,6348.377053314157,6317.311193902883,6286.400663788667,6255.644686325021,6225.042488748694,6194.593302160249,6164.296361504746,6134.150905552519,6104.156176880055,6074.311421850953,6044.615890596995,6015.068836999308 +Geothermal - Hydro / Binary/Moderate,9572.967811596063,9362.445711783123,9175.037187711046,9006.341474974928,8853.081996976125,8712.757015172678,8583.415493805687,8463.508101041009,8351.785123897109,8247.224685032314,8148.981113014579,8056.347063316559,7968.725234911028,7885.60691828464,7846.90893507384,7808.404441779096,7770.092470950824,7731.972059976693,7694.0422510574335,7656.30209118277,7618.75063210748,7581.386930327566,7544.210047056552,7507.219048201893,7470.413004341507,7433.790990700423,7397.352087127545,7361.095378072531,7325.019952562791 +Geothermal - Hydro / Binary/Conservative,9572.967811596063,9525.84522817188,9478.958257664815,9432.305722010287,9385.886449034033,9339.699272422658,9293.743031694341,9248.016572169665,9202.518744942614,9157.248406851697,9112.204420451235,9067.385653982774,9022.790981346656,8978.419282073719,8934.269441297147,8890.340349724458,8846.63090360963,8803.14000472538,8759.866560335548,8716.809483167666,8673.967691385624,8631.340108562492,8588.925663653476,8546.723290969005,8504.731930147957,8462.950526131013,8421.378029134154,8380.01339462228,8338.855583282964 +Geothermal - NF EGS / Flash/Advanced,9633.384834082148,8812.155281508716,8141.504352299589,7580.8611514878985,7103.375559251148,6690.4980276031365,6328.959859409921,6008.992831795806,5723.229627543215,5465.9978663512775,5232.85166492064,5020.251877056701,4825.3423813235195,4645.790145550401,4623.228156782679,4600.778977958796,4578.442045029032,4556.216796763916,4534.1026747401265,4512.099123326456,4490.205589669854,4468.421523681535,4446.746378023157,4425.179608093072,4403.720672012637,4382.369030612603,4361.12414741957,4339.985488642502,4318.95252315932 +Geothermal - NF EGS / Flash/Moderate,9633.384834082148,9367.280329515448,9125.6281670634,8904.443398149877,8700.617640778088,8511.68291554962,8335.649380087492,8170.890986461995,8016.06311237957,7870.04206220988,7731.879858976902,7600.7699384217085,7476.020753169138,7357.035207141998,7320.938185724801,7285.021649414689,7249.2846957861275,7213.72642692571,7178.345949409594,7143.142374281058,7108.114817028166,7073.262397561537,7038.584240192242,7004.079473609793,6969.747230860256,6935.5866493244675,6901.596870696359,6867.7770409613895,6834.126310375094 +Geothermal - NF EGS / Flash/Conservative,9633.384834082148,9585.943833627956,9538.740038176038,9491.772261701379,9445.039324109095,9398.54005120477,9352.273274664967,9306.237832007864,9260.432566564046,9214.856327447447,9169.507969526432,9124.386353395023,9079.490345344268,9034.818817333768,8990.370646963322,8946.144717444726,8902.139917573724,8858.355141702077,8814.78928970979,8771.441266977463,8728.309984358797,8685.394358153224,8642.69331007868,8600.205767244508,8557.930662124507,8515.866932530105,8474.013521583676,8432.36937769198,8390.933454519742 +Geothermal - NF EGS / Binary/Advanced,13414.909349196269,12160.872036074832,11157.263100853019,10331.354401059625,9636.734468478615,9042.251681898615,8526.13952754802,8072.682522045299,7670.220661208504,7309.901434891509,6984.870050718978,6689.7272248385925,6420.156150578059,6172.659717932562,6142.463381302929,6112.418026356444,6082.522898184692,6052.777245653799,6023.180321385559,5993.731381738662,5964.429686789999,5935.274500316079,5906.265089774529,5877.400726285687,5848.680684614289,5820.104243151247,5791.670683895521,5763.379292436073,5735.229357933924 +Geothermal - NF EGS / Binary/Moderate,13414.909349196269,12867.592826985556,12397.279188409966,11985.855220543835,11620.783230564093,11293.051302132486,10995.980177945437,10724.492026697348,10474.642867858909,10243.312767254738,10027.994263823188,9826.644065641862,9637.576708526198,9459.38676755924,9412.777988339954,9366.402253016768,9320.258396370196,9274.345259006857,9228.661687330336,9183.206533512197,9137.978655463148,9092.976916804346,9048.200186838836,9003.647340523155,8959.317258439052,8915.208826765369,8871.320937250055,8827.652487182319,8784.202379364919 +Geothermal - NF EGS / Binary/Conservative,13414.909349196269,13348.560726166508,13282.543846251896,13216.857050736859,13151.498689199394,13086.467119469618,13021.760707588493,12957.377827766772,12893.31686234416,12829.57620174866,12766.154244456138,12703.049396950077,12640.26007368155,12577.784697029363,12515.621697260438,12453.769512490357,12392.226588644126,12330.991379417126,12270.062346236262,12209.437958221302,12149.116692146417,12089.097032401905,12029.377470956118,11969.956507317558,11910.832648497193,11852.004408970928,11793.470310642295,11735.228882805304,11677.2786621075 +Geothermal - Deep EGS / Flash/Advanced,11222.814937496349,9623.287919540488,8493.697890081297,7643.832754038631,6975.744822724385,6433.349126629223,5981.986205132395,5598.966566713351,5268.750642014443,4980.301414703356,4725.541465480948,4498.409072991202,4294.257029939339,4109.4564523426925,4089.5761320410093,4069.795213340834,4050.11319923416,4030.5295951980193,4011.043909182059,3991.655651596179,3972.3643352982276,3953.169475581766,3934.0705901638876,3915.0671991730983,3896.1588251372627,3877.344992971606,3858.625229966778,3839.9990657769745,3821.466032408119 +Geothermal - Deep EGS / Flash/Moderate,11222.814937496349,10466.033532881316,9883.032605701696,9412.146857349375,9019.017244278877,8682.67397370867,8389.44445224566,8129.954245121557,7897.516262797579,7687.205154425028,7495.2959394775,7318.908156048714,7155.771803911962,7004.068501412051,6969.736313523503,6935.575786574398,6901.586062260039,6867.766286567252,6834.115609752928,6800.633186322676,6767.3181750095755,6734.16973875304,6701.1870446777875,6668.369264072911,6635.715572371059,6603.225149127717,6570.89717800059,6538.7308467290995,6506.725347113967 +Geothermal - Deep EGS / Flash/Conservative,11222.814937496349,11167.426786525088,11112.315576308683,11057.47992214336,11002.918446248865,10948.629777733842,10894.612552561393,10840.86541351481,10787.387010163457,10734.175998828861,10681.231042550939,10628.550811054407,10576.133980715354,10523.979234528,10472.085262071581,10420.450759477446,10369.07442939628,10317.95498096552,10267.091129776914,10216.481597844251,10166.125113571252,10116.020411719617,10066.16623337724,10016.561325926576,9967.204443013165,9918.094344514318,9869.229796507969,9820.60957124165,9772.232447101664 +Geothermal - Deep EGS / Binary/Advanced,19757.4027234484,16486.865872362592,14303.072745769601,12718.842967932736,11504.996480498821,10538.128242601697,9745.311413350684,9080.404675413927,8512.644694876248,8020.651928322915,7589.058631941437,7206.505083562512,6864.393929096929,6556.085999289953,6523.972531253534,6492.019630557296,6460.2264943645405,6428.592323852747,6397.116324193513,6365.797704532575,6334.635677969943,6303.629461540123,6272.778276192453,6242.081346771521,6211.537901997693,6181.147174447734,6150.908400535524,6120.820820492877,6090.883678350443 +Geothermal - Deep EGS / Binary/Moderate,19757.4027234484,17883.28882242618,16584.31334517438,15602.85175387943,14820.357943899182,14173.13035022212,13623.261978640388,13146.495302885201,12726.436931790544,12351.526553243126,12013.328874493473,11705.513890460217,11423.218820646913,11162.632987477913,11107.507977159035,11052.658591891754,10998.083453550807,10943.781190901565,10889.750439565569,10835.989841986253,10782.498047394834,10729.273711776374,10676.315497836003,10623.622074965337,10571.192119209021,10519.02431323149,10467.117346283843,10415.469914170937,10364.080719218595 +Geothermal - Deep EGS / Binary/Conservative,19757.4027234484,19659.34163354738,19561.770849095865,19464.687918566608,19368.09040269,19271.975874392767,19176.341918737024,19081.186132859562,18986.506125911485,18892.29951899815,18798.56394511938,18705.297049110002,18612.496487580673,18520.159928858993,18428.28505293092,18336.869551382486,18245.911127341795,18155.40749542131,18065.356381660422,17975.755523468342,17886.60266956722,17797.895579935608,17709.63202575215,17621.80978933961,17534.42666410913,17447.48045450481,17360.968975948505,17274.890054784984,17189.24152822728 diff --git a/tests/data/Geothermal/Market/20/df_fom.csv b/tests/data/Geothermal/Market/20/df_fom.csv index 6060d16..0d9f1da 100644 --- a/tests/data/Geothermal/Market/20/df_fom.csv +++ b/tests/data/Geothermal/Market/20/df_fom.csv @@ -1,19 +1,19 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Geothermal - Hydro / Flash/Advanced,113.621797592322,112.80381861895066,111.98583964557932,111.16786067220798,110.34988169883664,109.5319027254653,108.71392375209396,107.89594477872262,107.07796580535128,106.25998683197994,105.4420078586086,104.62402888523727,103.80604991186593,102.98807093849459,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332 -Geothermal - Hydro / Flash/Moderate,113.621797592322,112.90338218252722,112.18496677273245,111.46655136293768,110.7481359531429,110.02972054334813,109.31130513355336,108.59288972375859,107.87447431396382,107.15605890416904,106.43764349437427,105.7192280845795,105.00081267478473,104.28239726498995,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517 -Geothermal - Hydro / Flash/Conservative,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322 -Geothermal - Hydro / Binary/Advanced,151.05679189499708,148.57540133559837,146.09401077619964,143.6126202168009,141.13122965740217,138.64983909800344,136.1684485386047,133.68705797920597,131.20566741980724,128.7242768604085,126.24288630100979,123.76149574161107,121.28010518221235,118.79871462281363,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501 -Geothermal - Hydro / Binary/Moderate,151.05679189499708,149.13109816138387,147.20540442777067,145.27971069415747,143.35401696054427,141.42832322693107,139.50262949331787,137.57693575970467,135.65124202609147,133.72554829247827,131.79985455886506,129.87416082525186,127.94846709163866,126.02277335802546,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236 -Geothermal - Hydro / Binary/Conservative,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708 -Geothermal - NF EGS / Flash/Advanced,202.54571405569698,195.5205808052594,188.49544755482185,181.4703143043843,174.44518105394673,167.42004780350916,160.3949145530716,153.36978130263404,146.34464805219648,139.3195148017589,132.29438155132135,125.26924830088379,118.24411505044623,111.21898180000866,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111 -Geothermal - NF EGS / Flash/Moderate,202.54571405569698,198.07681632159293,193.60791858748888,189.13902085338484,184.6701231192808,180.20122538517674,175.7323276510727,171.26342991696865,166.7945321828646,162.32563444876055,157.8567367146565,153.38783898055246,148.9189412464484,144.45004351234437,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035 -Geothermal - NF EGS / Flash/Conservative,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698 -Geothermal - NF EGS / Binary/Advanced,452.51835590229337,428.20165137653095,403.88494685076853,379.5682423250061,355.2515377992437,330.9348332734813,306.61812874771886,282.30142422195644,257.984719696194,233.66801517043163,209.35131064466924,185.03460611890685,160.71790159314446,136.40119706738207,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987 -Geothermal - NF EGS / Binary/Moderate,452.51835590229337,432.9573404946391,413.3963250869848,393.8353096793305,374.27429427167624,354.71327886402196,335.1522634563677,315.5912480487134,296.0302326410591,276.46921723340483,256.90820182575055,237.34718641809624,217.78617101044193,198.22515560278762,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331 -Geothermal - NF EGS / Binary/Conservative,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337 -Geothermal - Deep EGS / Flash/Advanced,200.61740828076145,192.87872060387326,185.14003292698507,177.40134525009688,169.6626575732087,161.9239698963205,154.1852822194323,146.44659454254412,138.70790686565593,130.96921918876774,123.23053151187955,115.49184383499136,107.75315615810317,100.01446848121498,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687 -Geothermal - Deep EGS / Flash/Moderate,200.61740828076145,196.21653287649545,191.81565747222945,187.41478206796344,183.01390666369744,178.61303125943144,174.21215585516543,169.81128045089943,165.41040504663343,161.00952964236743,156.60865423810142,152.20777883383542,147.80690342956942,143.4060280253034,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373 -Geothermal - Deep EGS / Flash/Conservative,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145 -Geothermal - Deep EGS / Binary/Advanced,510.8876608578497,482.333621184938,453.7795815120263,425.2255418391146,396.6715021662029,368.1174624932912,339.5634228203795,311.0093831474678,282.4553434745561,253.9013038016444,225.34726412873266,196.79322445582093,168.2391847829092,139.68514510999748,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558 -Geothermal - Deep EGS / Binary/Moderate,510.8876608578497,488.1983045653025,465.50894827275533,442.81959198020814,420.13023568766096,397.44087939511377,374.7515231025666,352.0621668100194,329.3728105174722,306.683454224925,283.9940979323778,261.30474163983064,238.61538534728342,215.9260290547362,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887 -Geothermal - Deep EGS / Binary/Conservative,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Geothermal - Hydro / Flash/Advanced,121.11564948696193,120.37379367750981,119.63193786805769,118.89008205860557,118.14822624915345,117.40637043970133,116.66451463024922,115.9226588207971,115.18080301134498,114.43894720189286,113.69709139244074,112.95523558298862,112.2133797735365,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444 +Geothermal - Hydro / Flash/Moderate,121.11564948696193,120.43984538801548,119.76404128906904,119.0882371901226,118.41243309117615,117.73662899222971,117.06082489328327,116.38502079433682,115.70921669539038,115.03341259644394,114.3576084974975,113.68180439855105,113.00600029960461,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808 +Geothermal - Hydro / Flash/Conservative,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193 +Geothermal - Hydro / Binary/Advanced,161.16810720595237,158.43497851225757,155.70184981856278,152.96872112486798,150.2355924311732,147.5024637374784,144.7693350437836,142.0362063500888,139.303077656394,136.56994896269921,133.83682026900442,131.10369157530963,128.37056288161483,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996 +Geothermal - Hydro / Binary/Moderate,161.16810720595237,159.02845794013967,156.88880867432698,154.7491594085143,152.6095101427016,150.4698608768889,148.3302116110762,146.19056234526352,144.05091307945082,141.91126381363813,139.77161454782544,137.63196528201274,135.49231601620005,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753 +Geothermal - Hydro / Binary/Conservative,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237 +Geothermal - NF EGS / Flash/Advanced,154.27087742463428,151.02494260534434,147.7790077860544,144.53307296676445,141.2871381474745,138.04120332818457,134.79526850889462,131.54933368960468,128.30339887031474,125.0574640510248,121.81152923173485,118.56559441244491,115.31965959315497,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502 +Geothermal - NF EGS / Flash/Moderate,154.27087742463428,153.14562645137252,152.02037547811076,150.895124504849,149.76987353158725,148.6446225583255,147.51937158506374,146.39412061180198,145.26886963854022,144.14361866527847,143.0183676920167,141.89311671875495,140.7678657454932,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315 +Geothermal - NF EGS / Flash/Conservative,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428 +Geothermal - NF EGS / Binary/Advanced,199.96073410596523,193.869383597524,187.77803308908278,181.68668258064156,175.59533207220034,169.5039815637591,163.4126310553179,157.32128054687666,151.22993003843544,145.13857952999422,139.047229021553,132.95587851311177,126.86452800467056,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948 +Geothermal - NF EGS / Binary/Moderate,199.96073410596523,197.01729920078273,194.07386429560023,191.13042939041773,188.18699448523523,185.24355958005273,182.30012467487023,179.35668976968773,176.41325486450523,173.46981995932273,170.52638505414023,167.58295014895774,164.63951524377524,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285 +Geothermal - NF EGS / Binary/Conservative,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523 +Geothermal - Deep EGS / Flash/Advanced,146.96894687966105,143.27951725997903,139.590087640297,135.900658020615,132.21122840093298,128.52179878125096,124.83236916156895,121.14293954188693,117.45350992220492,113.7640803025229,110.07465068284088,106.38522106315887,102.69579144347685,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492 +Geothermal - Deep EGS / Flash/Moderate,146.96894687966105,145.356067175099,143.74318747053698,142.13030776597495,140.51742806141291,138.90454835685088,137.29166865228885,135.67878894772682,134.06590924316478,132.45302953860275,130.84014983404072,129.22727012947868,127.61439042491665,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455 +Geothermal - Deep EGS / Flash/Conservative,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105 +Geothermal - Deep EGS / Binary/Advanced,226.31128048778422,218.06870620889606,209.82613193000788,201.5835576511197,193.3409833722315,185.09840909334332,176.85583481445514,168.61326053556695,160.37068625667877,152.12811197779058,143.8855376989024,135.6429634200142,127.40038914112604,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238 +Geothermal - Deep EGS / Binary/Moderate,226.31128048778422,221.6256414562647,216.9400024247452,212.25436339322567,207.56872436170616,202.88308533018665,198.19744629866713,193.51180726714762,188.8261682356281,184.1405292041086,179.45489017258907,174.76925114106956,170.08361210955005,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304 +Geothermal - Deep EGS / Binary/Conservative,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422 diff --git a/tests/data/Geothermal/Market/20/df_gcc.csv b/tests/data/Geothermal/Market/20/df_gcc.csv index 7b14d1d..6e07c78 100644 --- a/tests/data/Geothermal/Market/20/df_gcc.csv +++ b/tests/data/Geothermal/Market/20/df_gcc.csv @@ -1,19 +1,19 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Geothermal - Hydro / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Geothermal - Hydro / Flash/Advanced,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Hydro / Flash/Moderate,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Hydro / Flash/Conservative,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Hydro / Binary/Advanced,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Hydro / Binary/Moderate,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Hydro / Binary/Conservative,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - NF EGS / Flash/Advanced,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - NF EGS / Flash/Moderate,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - NF EGS / Flash/Conservative,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - NF EGS / Binary/Advanced,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - NF EGS / Binary/Moderate,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - NF EGS / Binary/Conservative,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Deep EGS / Flash/Advanced,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Deep EGS / Flash/Moderate,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Deep EGS / Flash/Conservative,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Deep EGS / Binary/Advanced,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Deep EGS / Binary/Moderate,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Deep EGS / Binary/Conservative,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 diff --git a/tests/data/Geothermal/Market/20/df_lcoe.csv b/tests/data/Geothermal/Market/20/df_lcoe.csv index 2bc66f4..a2d0ec8 100644 --- a/tests/data/Geothermal/Market/20/df_lcoe.csv +++ b/tests/data/Geothermal/Market/20/df_lcoe.csv @@ -1,19 +1,19 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Geothermal - Hydro / Flash/Advanced,66.11532951392118,68.29593512370475,63.937562132834564,62.166950640503565,60.408775088037515,58.77274991189693,57.24394157137444,55.809866517456726,54.4599967616272,53.185382241550535,51.978358708721075,50.83231914593923,49.74153300095706,48.701001843832245,47.70634308318928,47.532590723629845,47.35970713421352,47.18768797112495,47.016528912268484,46.846225657158584,46.676773926812395,46.50816946364229,46.34040803134841,49.426408666829765,52.27908925087275,57.538023158295594,57.31510594202513,57.09330332407188,56.872609731496006,56.65301961922239 -Geothermal - Hydro / Flash/Moderate,66.11532951392118,68.69508337335378,64.73983025349088,63.528019603179565,62.33919320351126,61.27124433926604,60.301161370204184,59.411809561529694,58.59010528351892,57.82584444356792,57.1109235650417,56.438806062459136,55.80414690937569,55.20252266261732,54.63023337888168,54.422742364766535,54.21628881568773,54.01086754436235,53.80647338944456,53.603101215394894,53.40074591235183,53.19940239600357,52.999065607459634,56.68429556945604,60.09090016941937,66.37099634988256,66.1047938109072,65.8399222992385,65.57637515980169,65.3141457707975 -Geothermal - Hydro / Flash/Conservative,66.11532951392118,68.87352057571675,66.1682337922035,66.04165623457901,65.7834355639948,65.52651494186682,65.27088647381363,65.01654261895028,64.76347609877047,64.51167983642523,64.26114691490469,64.01187054741088,63.76384405585336,63.517060854900386,63.27151443992574,63.02719214962472,62.784091482509986,62.54220633051532,62.30153061611573,62.06205829217335,61.82378334178632,61.58669977813778,61.35080164434465,65.69018871824113,69.70149225137236,77.09635457186796,76.78289900231582,76.47101072781695,76.1606819119688,75.85190475755098 -Geothermal - Hydro / Binary/Advanced,108.68892019276612,111.7674415203397,94.58750217850044,91.24403219337648,88.01746561743806,85.04952107392764,82.30232234241085,79.7453607516023,77.35374748679769,75.10694746836239,72.98784542430093,70.98204581562094,69.07734040635165,67.26329799929906,65.53094453422698,65.28625554569902,65.04279001386607,64.8005418214945,64.55950488193764,64.31967313898161,64.08104056669394,63.84360116927222,63.607348980892866,67.95324895029324,71.97057296518854,79.3765340802233,79.06260805174809,78.75025167064658,78.43945708875474,78.13021649714946 -Geothermal - Hydro / Binary/Moderate,108.68892019276612,112.42464688083442,96.1055204804114,93.85398696006105,91.71690525989506,89.81420687288751,88.09570102323956,86.52547119938436,85.07697783459759,83.73008514999898,82.46917376199997,81.28189715471935,80.15833616802276,79.09040836997488,78.07144569383617,77.76959939920935,77.46926235055327,77.1704270016996,76.87308584421177,76.57723140719489,76.28285625710889,75.98995299758201,75.69851426922406,81.05958021041774,86.01531759568621,95.15124943378044,94.76399290437051,94.37867267886405,93.9952790758314,93.6138024622502 -Geothermal - Hydro / Binary/Conservative,108.68892019276612,112.82998076893915,98.93947523646443,98.75022089934842,98.36413838394671,97.97999965552765,97.59779291068816,97.21750687456083,96.8391306645776,96.46265369968143,96.08806563780104,95.7153563315535,95.3445157960916,94.9755341852575,94.60840177356174,94.24309963026425,93.87962401522866,93.51796579588806,93.1581158853396,92.8000652421142,92.4438048699507,92.08932581756987,91.73661917844852,98.22471896147985,104.22227970906535,115.27881921570871,114.81015141120814,114.34382697145516,113.87983417973474,113.41816137791564 -Geothermal - NF EGS / Flash/Advanced,154.35979809462836,158.33565500828797,106.39018479688833,92.31346876871145,82.73350292520895,75.6156607462998,69.97486367447588,65.3021931266683,61.304738804864066,57.800417529229875,54.66929532511835,51.82872427606609,49.21964689910185,46.798586553880455,44.5327293446573,44.37613013985914,44.22031393860641,44.06527682591329,43.91101490636936,43.75752430404103,43.60480116237452,43.452841644099166,43.301641931130455,46.08298686796096,48.654045540988434,53.393807752429225,53.1928973366381,52.992991483953865,52.794085171607584,52.59617340194428 -Geothermal - NF EGS / Flash/Moderate,154.35979809462836,158.98167698021956,120.83148094303552,112.9526064814361,106.79709577957775,101.83828171848442,97.67607473096463,94.07860980960467,90.90034816603219,88.04437343979613,85.44313376123068,83.04780179087416,80.82202229696318,78.7380504025633,76.7742662903348,76.47914240799187,76.18549415923542,75.8933141659576,75.60259508694215,75.31332961767824,75.02551049017805,74.73913047279426,74.45418237003743,79.69585212787732,84.54122039327392,93.47368609145978,93.095054143821,92.71831537670347,92.3434603242924,91.97047956810219 -Geothermal - NF EGS / Flash/Conservative,154.35979809462836,160.1219975441432,133.11905245591166,132.85632208751926,132.32034704437305,131.78707044332236,131.25647589841537,130.72854775743446,130.20327091276764,129.68063067537216,129.1606126879751,128.64320286357741,128.12838734081862,127.6161524508724,127.1064846924289,126.59935778508489,126.09476653663481,125.59269826888749,125.0931403670444,124.59608027938003,124.10150551692816,123.60940365316839,123.11976232371237,132.12679947878507,140.45285091137714,155.80197707668688,155.15135386346762,154.50398380202702,153.85985062675715,153.21893815337836 -Geothermal - NF EGS / Binary/Advanced,381.45835772474226,389.06708403972146,208.17229391073028,171.88137196567016,149.99461391023743,134.39760635957865,122.15789380271364,111.95796878968407,103.10663897367553,95.2018219332687,87.99159599862992,81.3090187256666,75.03849347437836,69.0970945132831,63.42357504931251,63.186403622066734,62.950418063348486,62.71561244386346,62.48198086396456,62.249517453502484,62.01821637167905,61.78807180690043,61.5590779766306,65.7714591900675,69.66535926319064,76.84378759519872,76.53950629234573,76.23674641270897,75.9355003492429,75.6357605329374 -Geothermal - NF EGS / Binary/Moderate,381.45835772474226,390.4752911460441,227.84979340825248,200.6153949785276,183.579895788964,171.0461818553599,160.9527762499805,152.37168775520274,144.81102366225974,137.98081622749444,131.69678781638402,125.83506239174937,120.30865269657649,115.0543039823893,110.02468423287691,109.60199225384105,109.18141375500221,108.76293816904548,108.34655498149395,107.93225373044228,107.52002400629524,107.10985545150638,106.70173776031646,114.20913345396373,121.14892526274116,133.94247342855465,133.40017679704155,132.8605916784526,132.32370451534894,131.78950181807912 -Geothermal - NF EGS / Binary/Conservative,381.45835772474226,394.5668065987731,308.144367521165,307.5486778601691,306.33345940747313,305.1243591438048,303.9213399172269,302.7243662394013,301.5334038567761,300.3484194648236,299.1693805112387,297.9962550565099,296.8290116727165,295.66761936847166,294.5120475321991,293.362236578231,292.2181747342579,291.0798332549641,289.9471835387642,288.8201971270786,287.698845703622,286.58310109369285,285.4729352634618,305.8946282040719,324.7723193733997,359.5734572012928,358.09829647400375,356.63051163132235,355.17006579416795,353.7169222678556 -Geothermal - Deep EGS / Flash/Advanced,186.3921411748941,191.34271163697923,108.64419473378929,90.02316781534718,78.8436005830807,71.04741320623899,65.09373301213837,60.27363012966894,56.209481653914054,52.67926191379306,49.54275801222252,46.706484557202415,44.1053929530971,41.692633248072895,39.433488583904555,39.29482889662768,39.15686251444699,39.01958597086525,38.88299581671817,38.74708862008701,38.61186096621282,38.477309457410676,38.343430712983995,40.80615343017231,43.08267962346937,47.27946942742932,47.10157468358199,46.924569423218486,46.748449198962696,46.573209585675386 -Geothermal - Deep EGS / Flash/Moderate,186.3921411748941,192.15780192654998,131.83060421913848,121.24592604185786,114.20866631258312,108.9686991576535,104.76254784146785,101.223382130206,98.14795189367298,95.41242846770243,92.9360498987109,90.6633618080189,88.5547218111886,86.5808568548515,84.71956625431748,84.3840930716702,84.05029727104889,83.71817046561172,83.38770431045224,83.05889050238785,82.73172077975234,82.40618692218845,82.08228075044036,88.04059094237961,93.54841735136517,103.70212864327645,103.27173018308432,102.84348373881764,102.41737855049664,101.99340391194157 -Geothermal - Deep EGS / Flash/Conservative,186.3921411748941,193.41412905141618,156.22149579160765,155.90166713547046,155.24921047877922,154.60003870732737,153.95413187406055,153.3114709251185,152.67203746960374,152.0358136261545,151.40278191728103,150.7729251945052,150.1462265840247,149.52266944641426,148.90223734617066,148.28489829146105,147.67064596167566,147.05946492331563,146.45133982005157,145.84625537233478,145.2441963770148,144.64514770695823,144.04909431066685,155.01359988614232,165.14912345317197,183.83402244056327,183.042001521136,182.25394074977973,181.46982032593786,180.68962054805684 -Geothermal - Deep EGS / Binary/Advanced,534.7624192541473,546.551047998433,241.3531993831501,193.45213650533032,166.7298206901899,148.30200403945162,134.07850544967877,122.33025223005956,112.18399137409989,103.14488316330684,94.90880370833587,87.27717306665727,80.1140881445846,73.32297904071766,66.83308209719264,66.5781812385467,66.32455489643684,66.07219669833229,65.82110030356581,65.57125940317295,65.3226677197345,65.07531900721875,64.82920705082397,69.35647916246998,73.54146250404257,81.25650460167692,80.92947715883595,80.60408487115964,80.28031956294808,79.95817309937989 -Geothermal - Deep EGS / Binary/Moderate,534.7624192541473,548.4316166627506,256.5142049385787,229.20418881184486,212.66415033523492,200.42974019577932,190.44165557491974,181.82112022950068,174.1152831703803,167.06154009409866,160.49466637491574,154.30427937506596,148.41315784364363,142.7652686396575,137.318726504502,136.7699494164248,136.22391624014566,135.68061325621736,135.14002681379174,134.60214333027386,134.06694929098245,133.53443124881068,133.00457582388674,142.75135823788105,151.76122577634197,168.3709710679958,167.66691236549892,166.96637399516018,166.26933835548206,165.5757879329749 -Geothermal - Deep EGS / Binary/Conservative,534.7624192541473,553.5293361445147,421.33887492982217,420.4867224945497,418.74831501216767,417.018659787917,415.297703674806,413.5853959056719,411.88168747975215,410.18653075389267,408.4998791610167,406.8216870106678,405.1519093442361,403.4905018275866,401.83742066991533,400.1925806320862,398.55596487344764,396.92753227293866,395.30724191510905,393.69505308908293,392.0909252875407,390.4948182057026,388.90669174031115,418.12055343909145,445.1256729762845,494.9097741485492,492.79951122393163,490.699799729769,488.61058690939865,486.53182026994193 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Geothermal - Hydro / Flash/Advanced,70.18455205115589,65.7904411485826,64.55200217240423,63.15886007917232,61.82639370555939,60.555673737820605,59.34138324464142,58.17883030807103,57.06385638572165,55.99276059432031,54.962236743655424,53.96932065727136,53.01134584987344,52.08590603411095,51.90100479095563,51.717028070989414,51.53397125166798,51.35182973355969,51.170598940230434,50.990274318128655,50.81085133647074,50.63232548712694,50.45469228450887,50.27794726545582,50.10208598912356,49.92710403687201,49.75299701215467,49.579760540408124,49.4073902689416 +Geothermal - Hydro / Flash/Moderate,70.18455205115589,66.41450019172943,65.7910596987652,64.99364848229388,64.23915119783602,63.5284692642073,62.856328348465205,62.218332751912996,61.610782612682726,61.030535994396345,60.474903308122876,59.94156541648167,59.42850934616405,58.933977276155446,58.71576054492611,58.49863491889277,58.282594942620285,58.06763518795077,57.85375025386749,57.640934766359315,57.429183378285394,57.218490769240574,57.00885164542251,56.80026073949767,56.592712810469926,56.38620264354817,56.18072505001558,55.97627486709948,55.77284695784082 +Geothermal - Hydro / Flash/Conservative,70.18455205115589,67.08639374015841,67.07376265618566,66.82786588656582,66.57578830821666,66.32498312364068,66.0754427914005,65.82715997948924,65.58012753178814,65.33433844211359,65.08978583385581,64.8464629438055,64.60436310915833,64.36347975696691,64.12376861881182,63.88525606133764,63.647936091746345,63.41180274720395,63.17685009469118,62.94307223085435,62.71046328185684,62.47901740323125,62.24872877973336,62.019591625194984,61.7916001823796,61.5647487228369,61.3390315467593,61.11444298283879,60.89097738812371 +Geothermal - Hydro / Binary/Advanced,114.52997227941495,97.37579872092478,94.71261301704408,91.90599022371951,89.26076419822611,86.76705730266268,84.4077686915415,82.1683994355588,80.03656380699316,78.00160834591118,76.05431168836978,74.18664566433726,72.3915834081946,70.66294391871361,70.40468928674197,70.14772595572452,69.89204746927376,69.63764740328413,69.38451936577114,69.13265699671084,68.88205396787971,68.63270398269536,68.38460077605929,68.13773811419827,67.89210979450885,67.64770964540064,67.40453152614172,67.16256932670439,66.92181696761097 +Geothermal - Hydro / Binary/Moderate,114.52997227941495,98.58916109719652,97.11235334330117,95.44349919445644,93.88962533984164,92.44113163732654,91.08212297907346,89.7999768808652,88.58451182185257,87.42740244281643,86.32175892844361,85.26181841287018,84.24271455818221,83.26030278699534,82.9449874790672,82.6312487840008,82.31907881888512,82.00846974022365,81.6994137437381,81.39190306417234,81.08592997509693,80.78148678871464,80.47856585566848,80.17715956484791,79.87726034319921,79.57886065553394,79.28195300434028,78.98652992959474,78.69258400857369 +Geothermal - Hydro / Binary/Conservative,114.52997227941495,100.21907588707093,100.19824121314781,99.82916311974468,99.45086755333871,99.0744813965953,98.69999334045625,98.32739238891563,97.95666780891821,97.58780909159299,97.2208059218391,96.85564815416643,96.49232579328331,96.13082897833965,95.77109159084475,95.41315293399578,95.05700401432381,94.70263588332753,94.35003963724878,93.9992064168492,93.65012740718714,93.30279383739568,92.9571969804637,92.61332815301493,92.27117871509127,91.93074006993453,91.59200366377115,91.25496098559732,90.919603566964 +Geothermal - NF EGS / Flash/Advanced,99.37076314685477,82.65437601006236,77.68437789715598,73.2216764162075,69.35260641394272,65.95135632274396,62.92184873391514,60.19335283691917,57.712522556124746,55.43828470099684,53.338447037436005,51.387382935978344,49.56441149084208,47.85263944107409,47.68922776504814,47.52663316085635,47.36485154319633,47.20387884719215,47.043711028292556,46.88434406216939,46.72577394461626,46.56799669144774,46.411008338399924,46.25480494103,46.099382574617934,45.944737334067206,45.790865333807076,45.63776270769497,45.48542560891885 +Geothermal - NF EGS / Flash/Moderate,99.37076314685477,86.9234736298555,85.34688850985361,83.61203039158194,81.9933521642078,80.48251285344772,79.06510220528776,77.72934452498843,76.4655021731147,75.26543743950585,74.12228515215955,73.0302042374152,71.98418656408018,70.97990800949589,70.71846586562519,70.4583309624306,70.19949676383509,69.9419567664421,69.68570449937259,69.43073352410258,69.17703743430104,68.92460985566866,68.67344444577863,68.42353489391606,68.17487492092056,67.92745827902766,67.68127875171226,67.43633015353245,67.19260632997347 +Geothermal - NF EGS / Flash/Conservative,99.37076314685477,88.64184176488912,88.6230530775986,88.29276245114835,87.95422760335859,87.6174014703681,87.28227393240361,86.94883514974582,86.61707551791153,86.28698563297591,85.95855626436563,85.63177833324761,85.30664289516389,84.98314112593636,84.66121388061106,84.34089631110191,84.02218036919678,83.70505804692475,83.38952137635549,83.07556242939918,82.76317331760679,82.45234619197177,82.1430732427338,81.83534669918119,81.52915882945697,81.22450194036365,80.92136837717037,80.61975052342078,80.3196408007406 +Geothermal - NF EGS / Binary/Advanced,164.68348416010755,126.24622067956722,117.6641200530746,110.08029876934717,103.55284006108718,97.84109455035907,92.76775284398647,88.20479702636094,84.05724498798664,80.25298438783706,76.73617624455211,73.46283811699747,70.39780540141317,67.51259072792963,67.26654748924537,67.02173449266132,66.77814558707628,66.53577465214458,66.29461559812275,66.05466236571665,65.81590892592888,65.57834927990702,65.34197745879386,65.10678752357624,64.87277356493696,64.63992970310535,64.4082500877102,64.17772889763262,63.94836034085915 +Geothermal - NF EGS / Binary/Moderate,164.68348416010755,132.42444752854374,128.6616954640673,124.9047043609027,121.51074871569152,118.42098234303835,115.58099362200295,112.94941658047844,110.49412193068264,108.18969333094373,106.01570385652893,103.95550787468895,101.99537475612705,100.12385518553334,99.74408236970883,99.36620846649545,98.99022398153483,98.61611946794048,98.24388552606142,97.87351280324576,97.50499199360553,97.13831383778226,96.77346912271587,96.41044868141134,96.04924339271001,95.68984418105933,95.33224201628528,94.97642791336564,94.62239293220327 +Geothermal - NF EGS / Binary/Conservative,164.68348416010755,136.7434284983413,136.7116739213699,136.1919381388779,135.6592990309302,135.12934825636944,134.60206990296447,134.07744849766132,133.5554689363438,133.03611642948442,132.51937645950406,132.00523474690075,131.4936772230329,130.9846900080273,130.47818041359693,129.97420343667008,129.47274641445247,128.97379674746412,128.4773418992236,127.98336939593342,127.49186682616579,127.0028218405503,126.5162221514656,126.03205553272815,125.55030981928736,125.07097290691819,124.5940327519179,124.11947737080365,123.64729484000995 +Geothermal - Deep EGS / Flash/Advanced,114.8523258262585,87.51680024804872,79.19539814452372,72.58269394665092,67.2773175140679,62.88204504022295,59.14591683828778,55.90464438595324,53.04570976171454,50.489196800520716,48.176618983436974,46.064084926079985,44.11794537054892,42.31192447513139,42.16793536629199,42.02466621308775,41.88211341578306,41.74027339264099,41.59914257983346,41.45871743135185,41.31899441891766,41.1799700318937,41.041640777196456,40.904003179207635,40.76705377968744,40.63078913768725,40.495205829463394,40.36030044839116,40.226069604878795 +Geothermal - Deep EGS / Flash/Moderate,114.8523258262585,93.85283196460757,89.78022683738133,86.17633499357387,83.12514629956635,80.48514492632309,78.15732950438834,76.07382080248735,74.18619819021049,72.45879751566413,70.86464634666541,69.38288731256534,67.9970833364339,66.69406747579335,66.44540752264359,66.19799089700308,65.95181138235127,65.7068627932503,65.46313897518999,65.2206338044334,64.97934118786249,64.7392550628249,64.50036939698245,64.26267818815849,64.0261754641881,63.79085528276729,63.55671173130406,63.32373892676994,63.09193101555151 +Geothermal - Deep EGS / Flash/Conservative,114.8523258262585,99.11149739845973,99.08874194834387,98.70309725622262,98.30785265939082,97.91460297584797,97.5233363942931,97.13404142985061,96.74670687184789,96.36132174340742,95.97787526974456,95.5963568529849,95.2167560519296,94.83906256563044,94.46320747907347,94.0892317168766,93.71712588262432,93.34688062688348,92.97848664696889,92.61193468670993,92.24721553621725,91.88432003165119,91.52323905499276,91.16396353381293,90.80648444104621,90.45079279476263,90.09687965794275,89.74473613825319,89.3943533878221 +Geothermal - Deep EGS / Binary/Advanced,242.10151352315174,164.76802543755517,146.43101196068088,132.3669008443183,121.30304646168001,112.25102595659567,104.61679295454152,98.02448993461111,92.22352505355184,87.03974481339426,82.34796657536903,78.0556562226849,74.09278133367263,70.40526047423722,70.14359633916756,69.88324055338484,69.62418657526334,69.36642789588551,69.10995803887887,68.8547705602535,68.60085904823976,68.34821712312677,68.09683843710334,67.84671667409701,67.59784554961668,67.35021881059373,67.1038302352254,66.85867363281858,66.6147428436334 +Geothermal - Deep EGS / Binary/Moderate,242.10151352315174,176.5956932603103,166.02547457645886,157.38143381439096,150.3386777782347,144.39779239321084,139.2499928050726,134.69768011036547,130.60731528694885,126.8847288272374,123.46120720744244,120.28518633174087,117.31705397278584,114.52576825105905,114.07660469700453,113.6296870212675,113.18500399471176,112.74254444434693,112.30229725304879,111.8642513592799,111.42839575681127,110.99471949444516,110.56321167574178,110.13386145874334,109.70665805570347,109.28159073281492,108.85864880994043,108.4378216603447,108.0190987104259 +Geothermal - Deep EGS / Binary/Conservative,242.10151352315174,191.66189304405455,191.61233078699502,190.84409829914156,190.05687652182723,189.27362788653863,188.49432888740048,187.7189566658869,186.94748890734016,186.17990376089872,185.4161797766754,184.65629585585415,183.90023121059073,183.14796533146298,182.39936167021233,181.6545011387187,180.91336502180326,180.1759346978637,179.44219163840765,178.71211740758736,177.98569366173572,177.26290214890435,176.54372470840795,175.82814327036436,175.11613985524403,174.40769657341545,173.7027956246973,173.00141929791124,172.30354997043483 diff --git a/tests/data/Geothermal/Market/20/df_occ.csv b/tests/data/Geothermal/Market/20/df_occ.csv index 16a1692..5cef5e2 100644 --- a/tests/data/Geothermal/Market/20/df_occ.csv +++ b/tests/data/Geothermal/Market/20/df_occ.csv @@ -1,19 +1,19 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Geothermal - Hydro / Flash/Advanced,4547.00007162555,4706.145074132443,4557.666241637408,4422.180785324289,4297.903816987045,4183.375427597786,4077.3884184253207,3978.934743214644,3887.165194684078,3801.358632018459,3720.898191416393,3645.2526815828824,3573.961879859249,3506.624798214726,3442.8902360537604,3425.6757848734915,3408.547405949124,3391.504668919378,3374.547145574781,3357.674409846907,3340.8860377976725,3324.1816076086843,3307.5606995706407,3291.0228960727877,3274.5677815924237,3258.1949426844617,3241.9039679710395,3225.6944481311843,3209.5659758905285,3193.5181460110757 -Geothermal - Hydro / Flash/Moderate,4547.00007162555,4706.145074132443,4580.629013068853,4472.793699571832,4378.550846579277,4295.05704317925,4220.259257848637,4152.629427921137,4091.0012594043333,4034.465529254843,3982.3004923195363,3933.9242061170103,3888.8610116051623,3846.717428227928,3807.1644718574425,3788.1286494981555,3769.188006250665,3750.3420662194117,3731.5903558883147,3712.932404108873,3694.3677420883287,3675.895903377887,3657.5164238609973,3639.228841741692,3621.0326975329835,3602.9275340453187,3584.9128963750923,3566.9883318932166,3549.1533902337505,3531.407623282582 -Geothermal - Hydro / Flash/Conservative,4547.00007162555,4706.145074132443,4682.614348761781,4659.201277017972,4635.905270632882,4612.725744279717,4589.662115558319,4566.713804980527,4543.880235955625,4521.1608347758465,4498.555030601968,4476.062255448958,4453.681944171713,4431.413534450855,4409.256466778601,4387.210184444708,4365.274133522485,4343.447762854872,4321.730524040598,4300.121871420394,4278.621262063292,4257.228155752976,4235.942014974211,4214.76230489934,4193.688493374843,4172.720050907969,4151.856450653429,4131.097168400162,4110.441682558162,4089.8894741453714 -Geothermal - Hydro / Binary/Advanced,6043.1248675386705,6254.634237902524,6006.889867972003,5785.970045752871,5587.37360208481,5407.589150819824,5243.831938983797,5093.861413775481,4955.851796253807,4828.298376462112,4709.948437236167,4599.749506922568,4496.8100285290075,4400.369072328316,4309.772734323353,4288.223870651736,4266.782751298478,4245.448837541985,4224.221593354275,4203.100485387504,4182.084982960566,4161.174558045763,4140.368685255534,4119.666841829257,4099.06850762011,4078.5731650820094,4058.1802992565995,4037.8893977603166,4017.699950771515,3997.6114510176576 -Geothermal - Hydro / Binary/Moderate,6043.1248675386705,6254.634237902524,6053.8678472936235,5886.356799953203,5743.220762018435,5618.6574036696775,5508.678249468909,5410.430366987291,5321.806555292522,5241.208744717195,5167.397834498465,5099.394779148131,5036.413349240251,4977.813172401213,4923.066160038508,4898.450829238316,4873.958575092124,4849.588782216663,4825.34083830558,4801.214134114052,4777.208063443482,4753.322023126265,4729.555413010634,4705.90763594558,4682.3780977658525,4658.966207277023,4635.671376240638,4612.493019359435,4589.430554262637,4566.483401491324 -Geothermal - Hydro / Binary/Conservative,6043.1248675386705,6254.634237902524,6223.361066713011,6192.244261379446,6161.283040072548,6130.476624872185,6099.824241747824,6069.325120539085,6038.978494936389,6008.783602461707,5978.739684449399,5948.845986027151,5919.101756097016,5889.506247316531,5860.058716079948,5830.758422499548,5801.60463038705,5772.596607235115,5743.733624198939,5715.014956077944,5686.439881297554,5658.007681891067,5629.717643481611,5601.569055264203,5573.561209987882,5545.693403937942,5517.9649369182525,5490.375112233662,5462.923236672494,5435.608620489131 -Geothermal - NF EGS / Flash/Advanced,9650.30504894537,9988.065725658458,7719.894333371968,6507.367098664301,5725.230865158589,5167.719056239703,4744.709362891509,4409.6954055752085,4135.940550951038,3906.843079961727,3711.4800675632,3542.3327935960815,3394.0346031448444,3262.6390821468553,3145.1709806651124,3129.445125761787,3113.797900132978,3098.2289106323133,3082.7377660791517,3067.324077248756,3051.9874568625123,3036.7275195782,3021.543881980309,3006.4361625704073,2991.4039817575554,2976.4469618487674,2961.5647270395234,2946.756903404326,2932.023118887304,2917.3630032928677 -Geothermal - NF EGS / Flash/Moderate,9650.30504894537,9988.065725658458,8972.978018079868,8301.330542739583,7809.194761237526,7425.842284397405,7114.755054590351,6854.794506296062,6632.707687334174,6439.6794997151665,6269.57281017185,6117.9567289742245,5981.535949642589,5857.798505645024,5744.789219298109,5716.065273201619,5687.484946835611,5659.047522101432,5630.752284490925,5602.598523068471,5574.585530453129,5546.712602800863,5518.979039786859,5491.384144587925,5463.9272238649855,5436.607587745661,5409.424549806932,5382.377427057898,5355.4655399226085,5328.688212222995 -Geothermal - NF EGS / Flash/Conservative,9650.30504894537,9988.065725658458,9938.125397030166,9888.434770045014,9838.99259619479,9789.797633213817,9740.848645047749,9692.14440182251,9643.683679813397,9595.46526141433,9547.48793510726,9499.750495431723,9452.251742954564,9404.990484239792,9357.965531818592,9311.1757041595,9264.619825638702,9218.296726510507,9172.205242877955,9126.344216663565,9080.712495580246,9035.308933102346,8990.132388436834,8945.18172649465,8900.455817862176,8855.953538772865,8811.673771079,8767.615402223606,8723.777325212488,8680.158438586426 -Geothermal - NF EGS / Binary/Advanced,19449.04615256951,20129.76276790944,12524.33487712142,9826.35672162652,8338.28956122043,7363.733230976881,6662.75505173955,6127.682776693915,5702.094123772776,5353.204284183385,5060.495396321631,4810.386058039164,4593.482582671207,4403.053737550923,4234.133550623004,4212.96288286989,4191.89806845554,4170.938578113262,4150.083885222696,4129.3334657965825,4108.686798467599,4088.143364475261,4067.7026476528845,4047.36413441462,4027.127313742547,4006.991677173834,3986.9567187879647,3967.021935194025,3947.186825518055,3927.4508913904647 -Geothermal - NF EGS / Binary/Moderate,19449.04615256951,20129.76276790944,13989.477884386308,11978.666192749432,10837.926549304528,10064.770956259228,9490.453996120965,9039.105718248195,8670.558294917464,8361.160969835371,8095.901043170404,7864.698370600531,7660.482776136617,7478.1189769061375,7313.768803260684,7277.199959244381,7240.813959448159,7204.609889650918,7168.586840202664,7132.74390600165,7097.080186471642,7061.594785539284,7026.286811611588,6991.155377553529,6956.199600665762,6921.418602662433,6886.811509649121,6852.377452100875,6818.115564840371,6784.024987016169 -Geothermal - NF EGS / Binary/Conservative,19449.04615256951,20129.76276790944,20029.113954069893,19928.968384299544,19829.323542378046,19730.176924666157,19631.526040042827,19533.368409842613,19435.7015677934,19338.523059954434,19241.83044465466,19145.621292431388,19049.89318596923,18954.643720039385,18859.87050143919,18765.571148931995,18671.743293187334,18578.384576721397,18485.49265383779,18393.065190568603,18301.09986461576,18209.59436529268,18118.546393466215,18027.953661498883,17937.81389319139,17848.124823725433,17758.884199606804,17670.08977860877,17581.739329715725,17493.830633067148 -Geothermal - Deep EGS / Flash/Advanced,11747.57266928872,12158.737712713824,7970.693243347203,6340.757783036262,5415.0753944966345,4799.848121467635,4353.367463585241,4010.511548592852,3736.6319062680636,3511.3798870009587,3321.9194807810704,3159.702034240531,3018.7859195738015,2894.8965748585506,2784.8699817693364,2770.94563186049,2757.0909037011875,2743.3054491826815,2729.588921936768,2715.9409773270845,2702.3612724404493,2688.849466078247,2675.405218747856,2662.0281926541165,2648.718051690846,2635.4744614323918,2622.29708912523,2609.1856036796034,2596.1396756612053,2583.1589772828993 -Geothermal - Deep EGS / Flash/Moderate,11747.57266928872,12158.737712713824,10019.306994405248,9095.6112707166,8523.075830147316,8115.1823479230825,7801.754497312428,7549.121664149684,7338.653657728157,7159.0156809638665,7002.825136672551,6865.019691855375,6741.985337129598,6631.056969862557,6530.216083279673,6497.5650028632745,6465.077177848958,6432.751791959713,6400.5880329999145,6368.585092834915,6336.74216737074,6305.058456533887,6273.533164251217,6242.165498429961,6210.954670937811,6179.899897583122,6149.000398095206,6118.25539610473,6087.664119124206,6057.225798528585 -Geothermal - Deep EGS / Flash/Conservative,11747.57266928872,12158.737712713824,12097.944024150254,12037.454304029503,11977.267032509355,11917.380697346809,11857.793793860075,11798.504824890775,11739.51230076632,11680.814739262489,11622.410665566176,11564.298612238345,11506.477119177152,11448.944733581267,11391.70000991336,11334.741509863794,11278.067802314476,11221.677463302904,11165.569075986388,11109.741230606456,11054.192524453423,10998.921561831155,10943.926954022,10889.20731925189,10834.76128265563,10780.587476242352,10726.68453886114,10673.051116166835,10619.685860586,10566.58743128307 -Geothermal - Deep EGS / Binary/Advanced,27822.460465287244,28796.246581572294,14692.522681290178,11083.101712783713,9247.236172469611,8090.066403090486,7276.257550195876,6664.217966599386,6182.520594897924,5790.736615161438,5464.047018723621,5186.264329532009,4946.322696031052,4736.367763295097,4550.650515573855,4527.897262995985,4505.257776681005,4482.7314877976005,4460.317830358613,4438.016241206819,4415.826160000785,4393.747029200781,4371.778294054777,4349.919402584503,4328.169805571581,4306.528956543722,4284.996311761004,4263.571330202199,4242.253473551187,4221.0422061834315 -Geothermal - Deep EGS / Binary/Moderate,27822.460465287244,28796.246581572294,15748.160146703643,13770.19186526455,12714.629970220514,12010.903653891572,11490.270261453188,11080.824017182893,10745.56204094861,10463.05620908182,10219.842842021479,10006.939389769292,9818.070356914326,9648.688267498055,9495.398412523164,9447.921420460549,9400.681813358246,9353.678404291455,9306.910012269998,9260.375462208649,9214.073584897606,9168.003216973117,9122.163200888252,9076.552384883811,9031.169622959393,8986.013774844596,8941.083705970374,8896.378287440522,8851.89639600332,8807.636914023304 -Geothermal - Deep EGS / Binary/Conservative,27822.460465287244,28796.246581572294,28652.26534866443,28509.004021921108,28366.4590018115,28224.626706802443,28083.50357326843,27943.086055402087,27803.370625125077,27664.353771999453,27526.032003139455,27388.401843123756,27251.45983390814,27115.202534738597,26979.626522064904,26844.72838945458,26710.504747507308,26576.95222376977,26444.06746265092,26311.847125337667,26180.287889710977,26049.38645026242,25919.139518011107,25789.54382042105,25660.596101318944,25532.29312081235,25404.631655208286,25277.608496932244,25151.220454447583,25025.464352175346 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Geothermal - Hydro / Flash/Advanced,4759.156206232268,4655.647842134646,4558.497383467481,4467.081686592011,4380.859773326972,4299.359416828913,4222.166309279791,4148.915244124373,4079.2828846810476,4012.981792612015,3949.755464887987,3889.3741840157063,3831.6315286357762,3776.341423460841,3757.4597163435365,3738.672417761819,3719.97905567301,3701.3791603946447,3682.8722645926714,3664.457903269708,3646.1356137533594,3627.9049356845926,3609.7654110061694,3591.7165839511385,3573.7580010313827,3555.889211026226,3538.1097649710946,3520.4192161462393,3502.817120065508 +Geothermal - Hydro / Flash/Moderate,4759.156206232268,4686.616703052331,4620.2220243343545,4559.0807981055395,4502.478121797631,4449.8323721381375,4400.664383901424,4354.57499392211,4311.228377232203,4270.33947800691,4231.664389603711,4194.992894215693,4160.142607958059,4126.954336135645,4106.319564454966,4085.787966632691,4065.359026799528,4045.03223166553,4024.8070705072023,4004.6830351546664,3984.6596199788933,3964.7363218789988,3944.912640269604,3925.1880770682556,3905.562136682914,3886.0343259994997,3866.6041543695023,3847.2711335976546,3828.0347779296662 +Geothermal - Hydro / Flash/Conservative,4759.156206232268,4735.360425201107,4711.683623075101,4688.125204959726,4664.684578934927,4641.361156040252,4618.154350260051,4595.063578508751,4572.088260616207,4549.227819313126,4526.481680216561,4503.849271815478,4481.3300254564,4458.923375329118,4436.6287584524725,4414.445614660211,4392.37338658691,4370.411519653975,4348.559462055705,4326.816664745426,4305.182581421699,4283.656668514591,4262.238385172018,4240.927193246158,4219.722557279927,4198.623944493527,4177.630824771059,4156.742670647204,4135.9589572939685 +Geothermal - Hydro / Binary/Advanced,6348.565275709769,6155.902290244222,5979.492262534476,5817.178692737635,5667.184996487363,5528.03262693695,5398.479771137948,5277.474779042832,5164.120316897949,5057.645444338692,4957.383625705252,4862.755240940567,4773.253547209749,4688.433314445569,4664.991147873341,4641.666192133975,4618.457861173305,4595.365571867438,4572.388744008101,4549.52680028806,4526.77916628662,4504.1452704551875,4481.624544102911,4459.216421382397,4436.920339275485,4414.735737579108,4392.662058891213,4370.698748596757,4348.8452548537725 +Geothermal - Hydro / Binary/Moderate,6348.565275709769,6214.73962434955,6096.183901308938,5989.98052215872,5893.958195718754,5806.459846092583,5726.193752322368,5652.134613978824,5583.455783498704,5519.481625370298,5459.653258897816,5403.503430814705,5350.637757701284,5300.720502402062,5274.2168998900515,5247.845815390601,5221.606586313648,5195.49855338208,5169.5210606151695,5143.673455312093,5117.955088035533,5092.365312595355,5066.903486032378,5041.568968602216,5016.361123759205,4991.279318140409,4966.322921549707,4941.491306941958,4916.783850407248 +Geothermal - Hydro / Binary/Conservative,6348.565275709769,6316.82244933122,6285.238337084564,6253.812145399141,6222.543084672145,6191.430369248784,6160.47321740254,6129.670851315527,6099.02249705895,6068.527384573655,6038.184747650786,6007.993823912532,5977.95385479297,5948.064085519005,5918.32376509141,5888.732146265953,5859.288485534623,5829.9920431069495,5800.842082891415,5771.837872476958,5742.978683114573,5714.263789699,5685.692470750505,5657.264008396753,5628.977688354769,5600.832799912995,5572.82863591343,5544.964492733863,5517.2396702701935 +Geothermal - NF EGS / Flash/Advanced,6535.259751688041,6007.776176603113,5578.645428623832,5221.268114856429,4918.055840930649,4656.868085965572,4429.028096692066,4228.153674683425,4049.4354235203605,3889.173582643655,3744.4708487598655,3613.022797100657,3492.971326722542,3382.7999376015564,3365.885937913549,3349.056508223981,3332.311225682861,3315.6496695544465,3299.071421206674,3282.576064100641,3266.163183780138,3249.8323678612373,3233.5832060219313,3217.4152899918217,3201.3282135418626,3185.321572474153,3169.394964611782,3153.547989788723,3137.7802498397796 +Geothermal - NF EGS / Flash/Moderate,6535.259751688041,6377.898983198974,6236.246588870186,6107.715367294924,5990.289607118318,5882.370770706062,5782.671532889749,5690.1411615760435,5603.911798480313,5523.259027993049,5447.572430860012,5376.333253104545,5309.09723481932,5245.481240134532,5219.253833933859,5193.157564764189,5167.191776940368,5141.3558180556665,5115.649038965388,5090.070793770561,5064.620439801708,5039.297337602699,5014.100850914686,4989.030346660113,4964.085194926812,4939.264768952177,4914.568445107417,4889.99560288188,4865.54562486747 +Geothermal - NF EGS / Flash/Conservative,6535.259751688041,6502.583452929601,6470.070535664952,6437.720182986627,6405.531582071694,6373.503924161336,6341.636404540529,6309.928222517826,6278.378581405236,6246.98668849821,6215.7517550557195,6184.672996280441,6153.749631299039,6122.9808831425435,6092.365978726831,6061.904148833197,6031.594628089031,6001.436654948586,5971.429471673843,5941.572324315474,5911.864462693897,5882.3051403804275,5852.893614678525,5823.6291466051325,5794.511000872107,5765.538445867746,5736.710753638407,5708.027199870216,5679.487063870864 +Geothermal - NF EGS / Binary/Advanced,9139.889157375957,8328.798873360318,7682.117206105367,7151.934266973097,6707.703081961893,6328.938215575759,6001.338345378932,5714.5868201845,5461.035881675535,5234.884207568062,5031.643511391641,4847.781565647939,4680.476728737596,4527.445107704971,4504.807882166446,4482.2838427556135,4459.872423541836,4437.5730614241265,4415.385196117006,4393.308270136421,4371.341728785739,4349.48502014181,4327.7375950411015,4306.098907065896,4284.568412530567,4263.145570467914,4241.829842615574,4220.620693402497,4199.5175899354845 +Geothermal - NF EGS / Binary/Moderate,9139.889157375957,8798.523750538801,8507.869675464968,8255.915616039689,8034.3576120361595,7837.234116010178,7660.132008856235,7499.700304857717,7353.339401305231,7218.995316633362,7095.019261741229,6980.069269176089,6873.0397019496795,6773.009722731476,6739.144674117819,6705.44895074723,6671.921705993494,6638.562097463526,6605.369286976208,6572.342440541327,6539.480728338621,6506.783324696928,6474.249408073443,6441.878161033076,6409.6687702279105,6377.620426376771,6345.732324244887,6314.003662623663,6282.433644310545 +Geothermal - NF EGS / Binary/Conservative,9139.889157375957,9094.189711589077,9048.718763031131,9003.475169215975,8958.457793369895,8913.665504403045,8869.09717688103,8824.751690996625,8780.627932541642,8736.724792878933,8693.041168914539,8649.575963069965,8606.328083254615,8563.296442838342,8520.47996062415,8477.877560821029,8435.488173016924,8393.310732151838,8351.34417849108,8309.587457598624,8268.03952031063,8226.699322709077,8185.5658260955315,8144.637996965053,8103.914806980228,8063.395232945327,8023.0782567806,7982.962865496697,7943.048051169214 +Geothermal - Deep EGS / Flash/Advanced,7630.023614540661,6569.978775668921,5824.298091420733,5265.470056311175,4827.8933319138905,4474.038138876843,4180.7324108380335,3932.8202077265373,3719.930698998551,3534.7044625539675,3371.7602508082937,3227.063232630732,3097.5228199075004,2980.7277615635408,2965.8241227557232,2950.9950021419445,2936.240027131235,2921.558826995579,2906.9510328606007,2892.4162776962976,2877.954196307816,2863.5644253262767,2849.2466031996455,2835.000370183647,2820.825368332729,2806.721241491065,2792.68763528361,2778.7241971071917,2764.8305761216557 +Geothermal - Deep EGS / Flash/Moderate,7630.023614540661,7137.736631747125,6762.139294869117,6461.659844762922,6213.1641059381545,6002.550518769052,5820.636030334972,5661.132145123763,5519.558573646151,5392.619409522852,5277.825040401548,5173.2526357336865,5077.388714595314,4989.022374470835,4964.07726259848,4939.256876285488,4914.560591904061,4889.987788944541,4865.537849999818,4841.210160749819,4817.00410994607,4792.91908939634,4768.954493949358,4745.109721479611,4721.384172872213,4697.7772520078515,4674.288365747812,4650.916923919073,4627.662339299478 +Geothermal - Deep EGS / Flash/Conservative,7630.023614540661,7591.873496467957,7553.914128985617,7516.1445583406885,7478.563835548985,7441.17101637124,7403.965161289383,7366.945335482937,7330.110608805522,7293.460055761495,7256.992755482687,7220.707791705274,7184.604252746747,7148.681231483013,7112.937825325598,7077.37313619897,7041.986270517976,7006.776339165386,6971.742457469559,6936.883745182211,6902.1993264563,6867.688329824018,6833.349888174898,6799.1831387340235,6765.187223040353,6731.361286925151,6697.704480490525,6664.2159580880725,6630.894878297632 +Geothermal - Deep EGS / Binary/Advanced,13508.456565026183,11327.180228356889,9876.298623496687,8827.794902277392,8027.504213636139,7392.4894553781,6873.782451227967,6440.428315298889,6071.807133994897,5753.601404605713,5475.528707533266,5229.995051638156,5011.258147822603,4814.887498977277,4790.81306148239,4766.8589961749785,4743.024701194104,4719.309577688133,4695.713029799692,4672.234464650694,4648.87329232744,4625.628925865803,4602.500781236474,4579.488277330292,4556.59083594364,4533.807881763922,4511.138842355102,4488.583148143326,4466.140232402609 +Geothermal - Deep EGS / Binary/Moderate,13508.456565026183,12267.10490173199,11415.075668038166,10777.497702585948,10274.007419481395,9861.475489374567,9514.268999640424,9216.00528140956,8955.62652765931,8725.344598033485,8519.483655015445,8333.789666355226,8164.998637049572,8010.555889027755,7970.503109582616,7930.650594034703,7890.99734106453,7851.542354359207,7812.28464258741,7773.223219374473,7734.357103277601,7695.685317761213,7657.206891172406,7618.920856716544,7580.826252432961,7542.922121170796,7505.207510564942,7467.681473012117,7430.343065647056 +Geothermal - Deep EGS / Binary/Conservative,13508.456565026183,13440.914282201053,13373.709710790048,13306.841162236098,13240.306956424918,13174.105421642793,13108.234894534578,13042.693720061905,12977.480251461595,12912.592850204286,12848.029885953265,12783.789736523499,12719.87078784088,12656.271433901677,12592.990076732169,12530.025126348508,12467.375000716765,12405.038125713181,12343.012935084615,12281.297870409191,12219.891381057145,12158.79192415186,12097.9979645311,12037.507974708444,11977.3204348349,11917.433832660727,11857.846663497423,11798.557430179935,11739.564643029036 diff --git a/tests/data/Geothermal/Market/20/df_tc.csv b/tests/data/Geothermal/Market/20/df_tc.csv index 3246294..c8f54a5 100644 --- a/tests/data/Geothermal/Market/20/df_tc.csv +++ b/tests/data/Geothermal/Market/20/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.1279879287280219,0.12828385258298894,0.13236236212031322,0.13255858944837356,0.1325584935370379,0.1325584093119124,0.13255833498687242,0.13255826917944485,0.13255821079581184,0.13255815895437562,0.13255811293327172,0.1325580721333041,0.13255803605114416,0.13255800425953737,0.1325579763924196,0.1325579432257848,0.1325579099093472,0.1325578764425107,0.1325578428246784,0.13255780905525108,0.13255777513362815,0.13255774105920734,0.13255770683138499,0.13065642823399323,0.12876856536383896,0.12503350006502742,0.12503346620453937,0.12503343219203858,0.12503339802692942,0.12503336370861468 -10 year CRF/Moderate,0.1279879287280219,0.12828385258298894,0.13236236212031322,0.13255858944837356,0.1325584935370379,0.1325584093119124,0.13255833498687242,0.13255826917944485,0.13255821079581184,0.13255815895437562,0.13255811293327172,0.1325580721333041,0.13255803605114416,0.13255800425953737,0.1325579763924196,0.1325579432257848,0.1325579099093472,0.1325578764425107,0.1325578428246784,0.13255780905525108,0.13255777513362815,0.13255774105920734,0.13255770683138499,0.13065642823399323,0.12876856536383896,0.12503350006502742,0.12503346620453937,0.12503343219203858,0.12503339802692942,0.12503336370861468 -10 year CRF/Conservative,0.1279879287280219,0.12828385258298894,0.13236236212031322,0.13255858944837356,0.1325584935370379,0.1325584093119124,0.13255833498687242,0.13255826917944485,0.13255821079581184,0.13255815895437562,0.13255811293327172,0.1325580721333041,0.13255803605114416,0.13255800425953737,0.1325579763924196,0.1325579432257848,0.1325579099093472,0.1325578764425107,0.1325578428246784,0.13255780905525108,0.13255777513362815,0.13255774105920734,0.13255770683138499,0.13065642823399323,0.12876856536383896,0.12503350006502742,0.12503346620453937,0.12503343219203858,0.12503339802692942,0.12503336370861468 -ITC Schedule/*,0,0,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.22500000894069672,0.15000000596046448,0,0,0,0,0 -PTC/Advanced,19.849030294356144,19.883583962958337,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -PTC/Moderate,19.849030294356144,19.883583962958337,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -PTC/Conservative,19.849030294356144,19.883583962958337,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -PVD/Advanced,0.8176889645572868,0.8181858646360887,0.8089558956403565,0.808955983987495,0.8089562886820238,0.8089565562516321,0.8089567923704604,0.8089570014303381,0.8089571869061033,0.8089573515984136,0.8089574978004925,0.8089576274158692,0.808957742043524,0.8089578430407641,0.8089579315705089,0.8089580369360757,0.8089581427775795,0.8089582490969152,0.8089583558959794,0.8089584631766762,0.8089585709409151,0.8089586791906076,0.8089587879276745,0.8150582123459287,0.8212347302675712,0.8338242143058453,0.8338243307409818,0.8338244476988831,0.8338245651815983,0.833824683191182 -PVD/Moderate,0.8176889645572868,0.8181858646360887,0.8089558956403565,0.808955983987495,0.8089562886820238,0.8089565562516321,0.8089567923704604,0.8089570014303381,0.8089571869061033,0.8089573515984136,0.8089574978004925,0.8089576274158692,0.808957742043524,0.8089578430407641,0.8089579315705089,0.8089580369360757,0.8089581427775795,0.8089582490969152,0.8089583558959794,0.8089584631766762,0.8089585709409151,0.8089586791906076,0.8089587879276745,0.8150582123459287,0.8212347302675712,0.8338242143058453,0.8338243307409818,0.8338244476988831,0.8338245651815983,0.833824683191182 -PVD/Conservative,0.8176889645572868,0.8181858646360887,0.8089558956403565,0.808955983987495,0.8089562886820238,0.8089565562516321,0.8089567923704604,0.8089570014303381,0.8089571869061033,0.8089573515984136,0.8089574978004925,0.8089576274158692,0.808957742043524,0.8089578430407641,0.8089579315705089,0.8089580369360757,0.8089581427775795,0.8089582490969152,0.8089583558959794,0.8089584631766762,0.8089585709409151,0.8089586791906076,0.8089587879276745,0.8150582123459287,0.8212347302675712,0.8338242143058453,0.8338243307409818,0.8338244476988831,0.8338245651815983,0.833824683191182 -PFF/Advanced,1.063192648159109,1.0630204126618243,0.7042937367533485,0.7042937107238976,0.7042936209526673,0.7042935421194406,0.7042934725524624,0.7042934109577812,0.7042933563116158,0.704293307788817,0.7042932647137393,0.7042932265255519,0.7042931927531517,0.7042931629966395,0.7042931369133878,0.7042931058698485,0.7042930746860854,0.7042930433615403,0.7042930118956541,0.7042929802878659,0.7042929485376132,0.7042929166443327,0.7042928846074586,0.7928980020513461,0.8813198378217842,1.0575998481520004,1.0575998077932551,1.0575997672533093,1.0575997265314525,1.0575996856269725 -PFF/Moderate,1.063192648159109,1.0630204126618243,0.7042937367533485,0.7042937107238976,0.7042936209526673,0.7042935421194406,0.7042934725524624,0.7042934109577812,0.7042933563116158,0.704293307788817,0.7042932647137393,0.7042932265255519,0.7042931927531517,0.7042931629966395,0.7042931369133878,0.7042931058698485,0.7042930746860854,0.7042930433615403,0.7042930118956541,0.7042929802878659,0.7042929485376132,0.7042929166443327,0.7042928846074586,0.7928980020513461,0.8813198378217842,1.0575998481520004,1.0575998077932551,1.0575997672533093,1.0575997265314525,1.0575996856269725 -PFF/Conservative,1.063192648159109,1.0630204126618243,0.7042937367533485,0.7042937107238976,0.7042936209526673,0.7042935421194406,0.7042934725524624,0.7042934109577812,0.7042933563116158,0.704293307788817,0.7042932647137393,0.7042932265255519,0.7042931927531517,0.7042931629966395,0.7042931369133878,0.7042931058698485,0.7042930746860854,0.7042930433615403,0.7042930118956541,0.7042929802878659,0.7042929485376132,0.7042929166443327,0.7042928846074586,0.7928980020513461,0.8813198378217842,1.0575998481520004,1.0575998077932551,1.0575997672533093,1.0575997265314525,1.0575996856269725 -Year (Advanced)/nan,2021,2022,2023,2024.0,2025,2026,2027,2028.0,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -1/nan,0.9286698050555674,0.9288832552502746,0.9248989880839055,0.9248990264180345,0.9248991586260152,0.9248992747253307,0.9248993771780224,0.9248994678897288,0.9248995483682003,0.9248996198286566,0.9248996832661384,0.924899739506596,0.9248997892438342,0.9248998330667947,0.924899871480073,0.9248999171984518,0.9248999631233352,0.9249000092555457,0.9249000555959059,0.924900102145242,0.9249001489043824,0.9249001958741567,0.9249002430553978,0.927537757589264,0.9301903580246011,0.9355412881590318,0.9355413373061531,0.9355413866739264,0.9355414362632166,0.9355414860748908 -2/nan,0.8624276068219455,0.8628241018843468,0.8554381381586325,0.855438209069028,0.8554384536271109,0.8554386683874426,0.8554388579042936,0.8554390257027035,0.8554391745717009,0.8554393067591936,0.855439424105803,0.8554395281393691,0.8554396201432889,0.8554397012069848,0.8554397722638556,0.8554398568337029,0.8554399417855469,0.8554400271209086,0.8554401128413099,0.8554401989482792,0.8554402854433487,0.8554403723280534,0.8554404596039339,0.8603262917537203,0.8652541021619357,0.8752375018502605,0.8752375938085853,0.875237686179773,0.8752377789654422,0.8752378721672153 -3/nan,0.8009104775018757,0.8014628604667267,0.7911938683512992,0.791193966728731,0.7911943060160543,0.7911946039635485,0.7911948668895599,0.7911950996845384,0.7911953062178323,0.7911954896080676,0.791195652408825,0.7911957967397477,0.7911959243813536,0.7911960368450489,0.791196135425783,0.7911962527537473,0.7911963706116805,0.7911964890016926,0.7911966079258956,0.7911967273864096,0.7911968473853607,0.791196967924878,0.7911970890070995,0.7979851194483326,0.8048510230722657,0.8188208199260857,0.8188209489723036,0.8188210785979037,0.8188212088051576,0.8188213395963421 -4/nan,0.7437813770086282,0.7444654307925297,0.7317744082163075,0.731774529535226,0.7317749479439427,0.7317753153724812,0.7317756396126023,0.7317759266951905,0.731776181391913,0.7317764075486496,0.731776608314468,0.7317767863033062,0.7317769437108944,0.7317770824010953,0.7317772039708372,0.7317773486596663,0.7317774940020599,0.7317776400006208,0.731777786657953,0.7317779339766713,0.731778081959398,0.7317782306087585,0.7317783799273896,0.7401613282827074,0.7486646613080574,0.7660406846450848,0.7660408456158423,0.7660410073093228,0.7660411697283603,0.7660413328757947 -5/nan,0.6907273063905642,0.6915214727758631,0.6768174096649615,0.6768175499246457,0.6768180336569487,0.676818458449908,0.6768188333117449,0.6768191652148949,0.6768194596759866,0.6768197211413262,0.6768199532516204,0.6768201590289019,0.6768203410117034,0.6768205013548791,0.6768206419046745,0.6768208091830279,0.676820977216992,0.6768211460095757,0.6768213155637898,0.6768214858826576,0.6768216569692106,0.6768218288264845,0.6768220014575278,0.6865275786896335,0.6964006493425088,0.7166626888950893,0.7166628771385816,0.7166630662272552,0.7166632561644247,0.7166634469534111 -6/nan,0.6414575929722826,0.6423427167075078,0.6259877373166931,0.6259878929879443,0.6259884298722259,0.6259889013410362,0.6259893173923885,0.6259896857648268,0.6259900125811294,0.62599030277615,0.6259905603906263,0.6259907887786441,0.6259909907576645,0.6259911687193119,0.6259913247126939,0.6259915103715716,0.6259916968690956,0.6259918842086056,0.6259920723934433,0.6259922614269644,0.6259924513125337,0.6259926420535205,0.6259928336533083,0.6367802508609697,0.6477851693404729,0.6704675351444273,0.6704677464759038,0.6704679587562343,0.6704681719891394,0.6704683861783479 -Year (Moderate)/nan,2021,2022,2023,2024.0,2025,2026,2027,2028.0,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -1/nan,0.9286698050555674,0.9288832552502746,0.9248989880839055,0.9248990264180345,0.9248991586260152,0.9248992747253307,0.9248993771780224,0.9248994678897288,0.9248995483682003,0.9248996198286566,0.9248996832661384,0.924899739506596,0.9248997892438342,0.9248998330667947,0.924899871480073,0.9248999171984518,0.9248999631233352,0.9249000092555457,0.9249000555959059,0.924900102145242,0.9249001489043824,0.9249001958741567,0.9249002430553978,0.927537757589264,0.9301903580246011,0.9355412881590318,0.9355413373061531,0.9355413866739264,0.9355414362632166,0.9355414860748908 -2/nan,0.8624276068219455,0.8628241018843468,0.8554381381586325,0.855438209069028,0.8554384536271109,0.8554386683874426,0.8554388579042936,0.8554390257027035,0.8554391745717009,0.8554393067591936,0.855439424105803,0.8554395281393691,0.8554396201432889,0.8554397012069848,0.8554397722638556,0.8554398568337029,0.8554399417855469,0.8554400271209086,0.8554401128413099,0.8554401989482792,0.8554402854433487,0.8554403723280534,0.8554404596039339,0.8603262917537203,0.8652541021619357,0.8752375018502605,0.8752375938085853,0.875237686179773,0.8752377789654422,0.8752378721672153 -3/nan,0.8009104775018757,0.8014628604667267,0.7911938683512992,0.791193966728731,0.7911943060160543,0.7911946039635485,0.7911948668895599,0.7911950996845384,0.7911953062178323,0.7911954896080676,0.791195652408825,0.7911957967397477,0.7911959243813536,0.7911960368450489,0.791196135425783,0.7911962527537473,0.7911963706116805,0.7911964890016926,0.7911966079258956,0.7911967273864096,0.7911968473853607,0.791196967924878,0.7911970890070995,0.7979851194483326,0.8048510230722657,0.8188208199260857,0.8188209489723036,0.8188210785979037,0.8188212088051576,0.8188213395963421 -4/nan,0.7437813770086282,0.7444654307925297,0.7317744082163075,0.731774529535226,0.7317749479439427,0.7317753153724812,0.7317756396126023,0.7317759266951905,0.731776181391913,0.7317764075486496,0.731776608314468,0.7317767863033062,0.7317769437108944,0.7317770824010953,0.7317772039708372,0.7317773486596663,0.7317774940020599,0.7317776400006208,0.731777786657953,0.7317779339766713,0.731778081959398,0.7317782306087585,0.7317783799273896,0.7401613282827074,0.7486646613080574,0.7660406846450848,0.7660408456158423,0.7660410073093228,0.7660411697283603,0.7660413328757947 -5/nan,0.6907273063905642,0.6915214727758631,0.6768174096649615,0.6768175499246457,0.6768180336569487,0.676818458449908,0.6768188333117449,0.6768191652148949,0.6768194596759866,0.6768197211413262,0.6768199532516204,0.6768201590289019,0.6768203410117034,0.6768205013548791,0.6768206419046745,0.6768208091830279,0.676820977216992,0.6768211460095757,0.6768213155637898,0.6768214858826576,0.6768216569692106,0.6768218288264845,0.6768220014575278,0.6865275786896335,0.6964006493425088,0.7166626888950893,0.7166628771385816,0.7166630662272552,0.7166632561644247,0.7166634469534111 -6/nan,0.6414575929722826,0.6423427167075078,0.6259877373166931,0.6259878929879443,0.6259884298722259,0.6259889013410362,0.6259893173923885,0.6259896857648268,0.6259900125811294,0.62599030277615,0.6259905603906263,0.6259907887786441,0.6259909907576645,0.6259911687193119,0.6259913247126939,0.6259915103715716,0.6259916968690956,0.6259918842086056,0.6259920723934433,0.6259922614269644,0.6259924513125337,0.6259926420535205,0.6259928336533083,0.6367802508609697,0.6477851693404729,0.6704675351444273,0.6704677464759038,0.6704679587562343,0.6704681719891394,0.6704683861783479 -Year (Conservative)/nan,2021,2022,2023,2024.0,2025,2026,2027,2028.0,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -1/nan,0.9286698050555674,0.9288832552502746,0.9248989880839055,0.9248990264180345,0.9248991586260152,0.9248992747253307,0.9248993771780224,0.9248994678897288,0.9248995483682003,0.9248996198286566,0.9248996832661384,0.924899739506596,0.9248997892438342,0.9248998330667947,0.924899871480073,0.9248999171984518,0.9248999631233352,0.9249000092555457,0.9249000555959059,0.924900102145242,0.9249001489043824,0.9249001958741567,0.9249002430553978,0.927537757589264,0.9301903580246011,0.9355412881590318,0.9355413373061531,0.9355413866739264,0.9355414362632166,0.9355414860748908 -2/nan,0.8624276068219455,0.8628241018843468,0.8554381381586325,0.855438209069028,0.8554384536271109,0.8554386683874426,0.8554388579042936,0.8554390257027035,0.8554391745717009,0.8554393067591936,0.855439424105803,0.8554395281393691,0.8554396201432889,0.8554397012069848,0.8554397722638556,0.8554398568337029,0.8554399417855469,0.8554400271209086,0.8554401128413099,0.8554401989482792,0.8554402854433487,0.8554403723280534,0.8554404596039339,0.8603262917537203,0.8652541021619357,0.8752375018502605,0.8752375938085853,0.875237686179773,0.8752377789654422,0.8752378721672153 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12623547491391635,0.13010319432353712,0.1304519939552862,0.1304626214196247,0.1304624573291452,0.1304623084671211,0.1304621734044211,0.13046205092120042,0.13046193996721817,0.13046183963122554,0.1304617491170331,0.13046166772456716,0.13046159483471295,0.13046152989706533,0.13046141974290243,0.1304613090946324,0.1304611979503229,0.13046108630803607,0.1304609741658298,0.13046086152175693,0.13046074837386595,0.13046063472019961,0.13046052055879703,0.1304604058876915,0.1304602907049125,0.13046017500848406,0.13046005879642605,0.1304599420667536,0.1304598248174766 +10 year CRF/Moderate,0.12623547491391635,0.13010319432353712,0.1304519939552862,0.1304626214196247,0.1304624573291452,0.1304623084671211,0.1304621734044211,0.13046205092120042,0.13046193996721817,0.13046183963122554,0.1304617491170331,0.13046166772456716,0.13046159483471295,0.13046152989706533,0.13046141974290243,0.1304613090946324,0.1304611979503229,0.13046108630803607,0.1304609741658298,0.13046086152175693,0.13046074837386595,0.13046063472019961,0.13046052055879703,0.1304604058876915,0.1304602907049125,0.13046017500848406,0.13046005879642605,0.1304599420667536,0.1304598248174766 +10 year CRF/Conservative,0.12623547491391635,0.13010319432353712,0.1304519939552862,0.1304626214196247,0.1304624573291452,0.1304623084671211,0.1304621734044211,0.13046205092120042,0.13046193996721817,0.13046183963122554,0.1304617491170331,0.13046166772456716,0.13046159483471295,0.13046152989706533,0.13046141974290243,0.1304613090946324,0.1304611979503229,0.13046108630803607,0.1304609741658298,0.13046086152175693,0.13046074837386595,0.13046063472019961,0.13046052055879703,0.1304604058876915,0.1304602907049125,0.13046017500848406,0.13046005879642605,0.1304599420667536,0.1304598248174766 +ITC Schedule/*,0,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896 +PTC/Advanced,19.642540156631615,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +PTC/Moderate,19.642540156631615,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +PTC/Conservative,19.642540156631615,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +PVD/Advanced,0.824609437129753,0.8156872935602799,0.8156861731370633,0.8156867056539571,0.8156872383163493,0.8156877215456694,0.8156881599808794,0.8156885575816109,0.8156889177569707,0.8156892434649,0.8156895372898645,0.815689801504338,0.815690038118006,0.8156902489175217,0.8156906064984656,0.8156909656837851,0.8156913264797582,0.8156916888926814,0.8156920529288652,0.815692418594635,0.8156927858963327,0.8156931548403171,0.8156935254329603,0.8156938976806514,0.815694271589794,0.8156946471668076,0.8156950244181271,0.8156954033502017,0.8156957839694972 +PVD/Moderate,0.824609437129753,0.8156872935602799,0.8156861731370633,0.8156867056539571,0.8156872383163493,0.8156877215456694,0.8156881599808794,0.8156885575816109,0.8156889177569707,0.8156892434649,0.8156895372898645,0.815689801504338,0.815690038118006,0.8156902489175217,0.8156906064984656,0.8156909656837851,0.8156913264797582,0.8156916888926814,0.8156920529288652,0.815692418594635,0.8156927858963327,0.8156931548403171,0.8156935254329603,0.8156938976806514,0.815694271589794,0.8156946471668076,0.8156950244181271,0.8156954033502017,0.8156957839694972 +PVD/Conservative,0.824609437129753,0.8156872935602799,0.8156861731370633,0.8156867056539571,0.8156872383163493,0.8156877215456694,0.8156881599808794,0.8156885575816109,0.8156889177569707,0.8156892434649,0.8156895372898645,0.815689801504338,0.815690038118006,0.8156902489175217,0.8156906064984656,0.8156909656837851,0.8156913264797582,0.8156916888926814,0.8156920529288652,0.815692418594635,0.8156927858963327,0.8156931548403171,0.8156935254329603,0.8156938976806514,0.815694271589794,0.8156946471668076,0.8156950244181271,0.8156954033502017,0.8156957839694972 +PFF/Advanced,1.0607938740678717,0.7023104852847618,0.7023108153916751,0.7023106584978287,0.7023105015611144,0.7023103591887172,0.7023102300138734,0.7023101128699691,0.7023100067525889,0.7023099107902441,0.7023098242214809,0.7023097463767674,0.7023096766639959,0.7023096145567703,0.7023095092037752,0.7023094033780878,0.7023092970778583,0.7023091903012318,0.7023090830463488,0.7023089753113457,0.7023088670943542,0.7023087583935008,0.702308649206908,0.7023085395326933,0.7023084293689703,0.7023083187138475,0.702308207565429,0.7023080959218145,0.7023079837810995 +PFF/Moderate,1.0607938740678717,0.7023104852847618,0.7023108153916751,0.7023106584978287,0.7023105015611144,0.7023103591887172,0.7023102300138734,0.7023101128699691,0.7023100067525889,0.7023099107902441,0.7023098242214809,0.7023097463767674,0.7023096766639959,0.7023096145567703,0.7023095092037752,0.7023094033780878,0.7023092970778583,0.7023091903012318,0.7023090830463488,0.7023089753113457,0.7023088670943542,0.7023087583935008,0.702308649206908,0.7023085395326933,0.7023084293689703,0.7023083187138475,0.702308207565429,0.7023080959218145,0.7023079837810995 +PFF/Conservative,1.0607938740678717,0.7023104852847618,0.7023108153916751,0.7023106584978287,0.7023105015611144,0.7023103591887172,0.7023102300138734,0.7023101128699691,0.7023100067525889,0.7023099107902441,0.7023098242214809,0.7023097463767674,0.7023096766639959,0.7023096145567703,0.7023095092037752,0.7023094033780878,0.7023092970778583,0.7023091903012318,0.7023090830463488,0.7023089753113457,0.7023088670943542,0.7023087583935008,0.702308649206908,0.7023085395326933,0.7023084293689703,0.7023083187138475,0.702308207565429,0.7023080959218145,0.7023079837810995 +Year (Advanced)/nan,2022,2023,2024,2025.0,2026,2027,2028,2029.0,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +1/nan,0.9316320100480692,0.9278087619206452,0.9278082794183918,0.9278085087430628,0.9278087381302553,0.9278089462293361,0.9278091350380724,0.927809306261676,0.9278094613682745,0.9278096016316996,0.9278097281649459,0.9278098419466484,0.9278099438422716,0.9278100346212315,0.927810188610275,0.9278103432901668,0.9278104986636095,0.9278106547333139,0.9278108115019964,0.9278109689723804,0.927811127147196,0.9278112860291807,0.9278114456210778,0.9278116059256376,0.9278117669456171,0.9278119286837798,0.9278120911428958,0.9278122543257414,0.9278124182351005 +2/nan,0.8679382021462058,0.8608290986967205,0.8608282033573167,0.8608286288960261,0.8608290545508567,0.860829440703191,0.8608297910600959,0.8608301087857726,0.8608303966044876,0.8608306568799731,0.8608308916775109,0.8608311028130646,0.8608312918925992,0.8608314603438506,0.8608317460890341,0.8608320331162171,0.8608323214304158,0.8608326110366605,0.8608329019399931,0.8608331941454674,0.8608334876581503,0.8608337824831223,0.8608340786254741,0.8608343760903107,0.860834674882748,0.8608349750079152,0.860835276470953,0.8608355792770143,0.860835883431265 +3/nan,0.8085990118629771,0.7986847802870692,0.7986835342317774,0.7986841264593574,0.7986847188486911,0.7986852562620165,0.7986857438584721,0.7986861860416907,0.7986865866030478,0.7986869488321622,0.7986872756032994,0.7986875694437485,0.7986878325885425,0.7986880670246732,0.798688464700579,0.7986888641607297,0.7986892654121066,0.7986896684617121,0.7986900733165634,0.7986904799836954,0.7986908884701602,0.7986912987830298,0.7986917109293896,0.7986921249163453,0.7986925407510183,0.7986929584405472,0.7986933779920877,0.798693799412812,0.7986942227099111 +4/nan,0.7533167227447879,0.7410267371630083,0.7410251956953857,0.7410259283270121,0.7410266611589219,0.7410273259813686,0.7410279291765683,0.741028476192125,0.7410289717182393,0.741029419824406,0.7410298240662986,0.741030187570357,0.7410305131014813,0.7410308031177264,0.7410312950746952,0.7410317892389999,0.7410322856192787,0.7410327842241945,0.7410332850624297,0.741033788142688,0.7410342934736949,0.7410348010641995,0.7410353109229689,0.7410358230587943,0.7410363374804865,0.741036854196878,0.7410373732168221,0.7410378945491928,0.7410384182028866 +5/nan,0.7018139726135508,0.6875310995573062,0.6875293118238129,0.6875301615010287,0.6875310114107357,0.6875317824459164,0.6875324820083658,0.6875331164159625,0.6875336911081861,0.6875342108046516,0.6875346796290702,0.6875351012073482,0.6875354787460951,0.6875358150960565,0.6875363856493694,0.687536958762763,0.6875375344462573,0.6875381127099003,0.6875386935637632,0.687539277017941,0.6875398630825549,0.6875404517677531,0.6875410430837047,0.6875416370406067,0.6875422336486788,0.6875428329181662,0.6875434348593382,0.6875440394824875,0.6875446467979339 +6/nan,0.653832361985783,0.637897378262204,0.6378953878529628,0.6378963338581466,0.6378972801224129,0.6378981385703227,0.637898917442761,0.6378996237738223,0.6379002636196276,0.6379008422348288,0.6379013642106208,0.6379018335839626,0.6379022539249838,0.6379026284076088,0.6379032636457682,0.6379039017343564,0.6379045426845306,0.6379051865074796,0.6379058332144174,0.6379064828165858,0.637907135325254,0.6379077907517229,0.6379084491073157,0.637909110403387,0.6379097746513169,0.6379104418625136,0.6379111120484119,0.6379117852204733,0.6379124613901892 +Year (Moderate)/nan,2022,2023,2024,2025.0,2026,2027,2028,2029.0,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +1/nan,0.9316320100480692,0.9278087619206452,0.9278082794183918,0.9278085087430628,0.9278087381302553,0.9278089462293361,0.9278091350380724,0.927809306261676,0.9278094613682745,0.9278096016316996,0.9278097281649459,0.9278098419466484,0.9278099438422716,0.9278100346212315,0.927810188610275,0.9278103432901668,0.9278104986636095,0.9278106547333139,0.9278108115019964,0.9278109689723804,0.927811127147196,0.9278112860291807,0.9278114456210778,0.9278116059256376,0.9278117669456171,0.9278119286837798,0.9278120911428958,0.9278122543257414,0.9278124182351005 +2/nan,0.8679382021462058,0.8608290986967205,0.8608282033573167,0.8608286288960261,0.8608290545508567,0.860829440703191,0.8608297910600959,0.8608301087857726,0.8608303966044876,0.8608306568799731,0.8608308916775109,0.8608311028130646,0.8608312918925992,0.8608314603438506,0.8608317460890341,0.8608320331162171,0.8608323214304158,0.8608326110366605,0.8608329019399931,0.8608331941454674,0.8608334876581503,0.8608337824831223,0.8608340786254741,0.8608343760903107,0.860834674882748,0.8608349750079152,0.860835276470953,0.8608355792770143,0.860835883431265 +3/nan,0.8085990118629771,0.7986847802870692,0.7986835342317774,0.7986841264593574,0.7986847188486911,0.7986852562620165,0.7986857438584721,0.7986861860416907,0.7986865866030478,0.7986869488321622,0.7986872756032994,0.7986875694437485,0.7986878325885425,0.7986880670246732,0.798688464700579,0.7986888641607297,0.7986892654121066,0.7986896684617121,0.7986900733165634,0.7986904799836954,0.7986908884701602,0.7986912987830298,0.7986917109293896,0.7986921249163453,0.7986925407510183,0.7986929584405472,0.7986933779920877,0.798693799412812,0.7986942227099111 +4/nan,0.7533167227447879,0.7410267371630083,0.7410251956953857,0.7410259283270121,0.7410266611589219,0.7410273259813686,0.7410279291765683,0.741028476192125,0.7410289717182393,0.741029419824406,0.7410298240662986,0.741030187570357,0.7410305131014813,0.7410308031177264,0.7410312950746952,0.7410317892389999,0.7410322856192787,0.7410327842241945,0.7410332850624297,0.741033788142688,0.7410342934736949,0.7410348010641995,0.7410353109229689,0.7410358230587943,0.7410363374804865,0.741036854196878,0.7410373732168221,0.7410378945491928,0.7410384182028866 +5/nan,0.7018139726135508,0.6875310995573062,0.6875293118238129,0.6875301615010287,0.6875310114107357,0.6875317824459164,0.6875324820083658,0.6875331164159625,0.6875336911081861,0.6875342108046516,0.6875346796290702,0.6875351012073482,0.6875354787460951,0.6875358150960565,0.6875363856493694,0.687536958762763,0.6875375344462573,0.6875381127099003,0.6875386935637632,0.687539277017941,0.6875398630825549,0.6875404517677531,0.6875410430837047,0.6875416370406067,0.6875422336486788,0.6875428329181662,0.6875434348593382,0.6875440394824875,0.6875446467979339 +6/nan,0.653832361985783,0.637897378262204,0.6378953878529628,0.6378963338581466,0.6378972801224129,0.6378981385703227,0.637898917442761,0.6378996237738223,0.6379002636196276,0.6379008422348288,0.6379013642106208,0.6379018335839626,0.6379022539249838,0.6379026284076088,0.6379032636457682,0.6379039017343564,0.6379045426845306,0.6379051865074796,0.6379058332144174,0.6379064828165858,0.637907135325254,0.6379077907517229,0.6379084491073157,0.637909110403387,0.6379097746513169,0.6379104418625136,0.6379111120484119,0.6379117852204733,0.6379124613901892 +Year (Conservative)/nan,2022,2023,2024,2025.0,2026,2027,2028,2029.0,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +1/nan,0.9316320100480692,0.9278087619206452,0.9278082794183918,0.9278085087430628,0.9278087381302553,0.9278089462293361,0.9278091350380724,0.927809306261676,0.9278094613682745,0.9278096016316996,0.9278097281649459,0.9278098419466484,0.9278099438422716,0.9278100346212315,0.927810188610275,0.9278103432901668,0.9278104986636095,0.9278106547333139,0.9278108115019964,0.9278109689723804,0.927811127147196,0.9278112860291807,0.9278114456210778,0.9278116059256376,0.9278117669456171,0.9278119286837798,0.9278120911428958,0.9278122543257414,0.9278124182351005 +2/nan,0.8679382021462058,0.8608290986967205,0.8608282033573167,0.8608286288960261,0.8608290545508567,0.860829440703191,0.8608297910600959,0.8608301087857726,0.8608303966044876,0.8608306568799731,0.8608308916775109,0.8608311028130646,0.8608312918925992,0.8608314603438506,0.8608317460890341,0.8608320331162171,0.8608323214304158,0.8608326110366605,0.8608329019399931,0.8608331941454674,0.8608334876581503,0.8608337824831223,0.8608340786254741,0.8608343760903107,0.860834674882748,0.8608349750079152,0.860835276470953,0.8608355792770143,0.860835883431265 diff --git a/tests/data/Geothermal/Market/20/df_vom.csv b/tests/data/Geothermal/Market/20/df_vom.csv index 7b14d1d..80e367d 100644 --- a/tests/data/Geothermal/Market/20/df_vom.csv +++ b/tests/data/Geothermal/Market/20/df_vom.csv @@ -1,19 +1,19 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Geothermal - Hydro / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Geothermal - Hydro / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Hydro / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Hydro / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Hydro / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Hydro / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Hydro / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - NF EGS / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - NF EGS / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - NF EGS / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - NF EGS / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - NF EGS / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - NF EGS / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Deep EGS / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Deep EGS / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Deep EGS / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Deep EGS / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Deep EGS / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Deep EGS / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 diff --git a/tests/data/Geothermal/Market/30/df_capex.csv b/tests/data/Geothermal/Market/30/df_capex.csv index b2b33ce..c0b53f0 100644 --- a/tests/data/Geothermal/Market/30/df_capex.csv +++ b/tests/data/Geothermal/Market/30/df_capex.csv @@ -1,19 +1,19 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Geothermal - Hydro / Flash/Advanced,6750.072840071452,6941.798682925164,6679.663110877925,6439.257180047704,6217.629947455914,6012.365081733833,5821.462307956243,5643.249492613881,5476.316427837485,5319.464255429946,5171.666343531843,5032.037671260448,4899.810617170791,4774.315625937219,4654.965633048715,4631.690804883472,4608.5323508590545,4585.489689104759,4562.562240659235,4539.749429455938,4517.050682308659,4494.465428897116,4471.99310175263,4449.633136243867,4427.384970562647,4405.2480457098345,4383.221805481286,4361.305696453879,4339.4991679716095,4317.801672131752 -Geothermal - Hydro / Flash/Moderate,6750.072840071452,6978.120391481049,6784.023052228696,6616.51817033181,6469.472671439074,6338.619173019819,6220.875181206848,6113.945435015474,6016.077333779751,5925.904001376733,5842.3399469063315,5764.509570307466,5691.69688524989,5623.309354892105,5558.851357883422,5531.057101094005,5503.401815588535,5475.884806510592,5448.50538247804,5421.262855565649,5394.156541287821,5367.185758581381,5340.349829788474,5313.648080639532,5287.079840236334,5260.644441035152,5234.341218829977,5208.169512735827,5182.1286651721475,5156.218021846287 -Geothermal - Hydro / Flash/Conservative,6750.072840071452,6986.325389473952,6951.393762526582,6916.6367937139485,6882.053609745379,6847.643341696651,6813.405124988169,6779.338099363227,6745.441408866412,6711.714201822079,6678.155630812969,6644.7648526589055,6611.541028395611,6578.483323253633,6545.590906637365,6512.8629521041785,6480.298637343658,6447.897144156939,6415.657658436155,6383.579370143973,6351.661473293253,6319.903165926788,6288.303650097153,6256.862131846668,6225.577821187434,6194.4499320814975,6163.477682421089,6132.660294008984,6101.9969925389405,6071.487007576246 -Geothermal - Hydro / Binary/Advanced,8971.086957328818,9225.897423668854,8803.628553499306,8425.107649216776,8083.061630797742,7771.810287995445,7486.84374638035,7224.529351167398,6981.903584357024,6756.521316301821,6546.344608088428,6349.659356713036,6165.011900477868,5991.160169917183,5827.0355977193385,5797.900419730742,5768.910917632089,5740.0663630439285,5711.366031228708,5682.809201072565,5654.395155067202,5626.123179291865,5597.992563395405,5570.002600578429,5542.152587575536,5514.441824637659,5486.869615514471,5459.435267436898,5432.138091099714,5404.977400644216 -Geothermal - Hydro / Binary/Moderate,8971.086957328818,9274.17026658682,8965.925621571118,8707.575028035584,8485.823521941606,8291.980569172625,8120.069813162221,7965.814580346717,7826.054738667461,7698.3926736156445,7580.968550282183,7472.312242688132,7371.242656180623,7276.797399741394,7188.182494077632,7152.241581607245,7116.480373699208,7080.897971830712,7045.493481971558,7010.266014561701,6975.214684488893,6940.338611066448,6905.636918011116,6871.10873342106,6836.753189753955,6802.569423805186,6768.556576686159,6734.713793802728,6701.040224833714,6667.535023709545 -Geothermal - Hydro / Binary/Conservative,8971.086957328818,9285.075000835326,9238.649625831149,9192.456377701994,9146.494095813483,9100.761625334415,9055.257817207743,9009.981528121705,8964.931620481095,8920.10696237869,8875.506427566796,8831.128895428961,8786.973250951816,8743.038384697058,8699.323192773572,8655.826576809704,8612.547443925656,8569.484706706027,8526.637283172497,8484.004096756633,8441.584076272851,8399.376155891487,8357.379275112029,8315.592378736468,8274.014416842785,8232.644344758572,8191.481123034779,8150.523717419605,8109.771098832508,8069.222243338345 -Geothermal - NF EGS / Flash/Advanced,14010.770607605218,14417.017022279717,11078.057758779356,9283.26744602389,8119.264779489766,7285.098364060534,6648.80290907074,6142.201567058381,5726.054877192588,5375.970242824545,5075.880831150723,4814.71480155904,4584.560582868293,4379.593875641726,4195.41880378795,4174.441709769011,4153.569501220166,4132.801653714065,4112.137645445495,4091.5769572182676,4071.119072432176,4050.763477070015,4030.509659684665,4010.3571113862417,3990.3053258293107,3970.353799200164,3950.502030204163,3930.749520053142,3911.095772452876,3891.5402935906122 -Geothermal - NF EGS / Flash/Moderate,14010.770607605218,14447.256117397614,12930.566158774249,11917.893821031725,11169.218654999813,10580.85622375129,10099.209248041545,9693.216400408313,9343.38090061023,9036.719581967935,8764.183032590723,8519.230231583124,8296.99095501476,8093.748443968645,7906.60646728269,7867.073434946277,7827.7380677715455,7788.599377432687,7749.656380545524,7710.908098642797,7672.3535581495835,7633.991790358836,7595.821831407042,7557.842722250007,7520.053508638757,7482.453241095563,7445.040974890085,7407.815770015635,7370.776691165557,7333.92280770973 -Geothermal - NF EGS / Flash/Conservative,14010.770607605218,14501.1475788714,14428.641840977043,14356.498631772156,14284.716138613298,14213.292557920231,14142.22609513063,14071.514964654978,14001.157389831704,13931.151602882544,13861.495844868134,13792.188365643791,13723.227423815573,13654.611286696496,13586.338230263013,13518.406539111696,13450.814506416138,13383.560433884057,13316.642631714638,13250.059418556064,13183.809121463282,13117.890075855967,13052.300625476686,12987.039122349302,12922.103926737555,12857.493407103868,12793.205940068348,12729.239910368007,12665.593710816167,12602.265742262087 -Geothermal - NF EGS / Binary/Advanced,28237.047720077808,29055.789223921118,17972.43578312598,14018.065384019512,11824.98703547545,10380.889582144408,9336.577181501985,8535.161568270842,7894.335874854992,7366.220333531459,6920.816254088115,6538.244231802497,6204.739093435736,5910.426099110725,5648.012023904859,5619.771963785335,5591.673103966408,5563.714738446576,5535.896164754344,5508.216683930571,5480.675600510918,5453.2722225083635,5426.005861395821,5398.875832088842,5371.881452928398,5345.022045663755,5318.296935435436,5291.70545075826,5265.246923504468,5238.920688886946 -Geothermal - NF EGS / Binary/Moderate,28237.047720077808,29116.732536446165,20159.624702777943,17197.300007241567,15501.108001156685,14340.985215498486,13471.451937603808,12782.003561546839,12214.065897259525,11733.109864774991,11317.19188920987,10951.560968679232,10625.858782717785,10332.553052963316,10066.007561394314,10015.677523587343,9965.599135969407,9915.77114028956,9866.19228458811,9816.86132316517,9767.777016549346,9718.938131466599,9670.343440809265,9621.991723605219,9573.881764987193,9526.012356162257,9478.382294381447,9430.990382909538,9383.835430994992,9336.916253840016 -Geothermal - NF EGS / Binary/Conservative,28237.047720077808,29225.344390280527,29079.217668329125,28933.821579987478,28789.152472087542,28645.206709727106,28501.98067617847,28359.47077279758,28217.67341893359,28076.585051838923,27936.20212657973,27796.52111594683,27657.538510367096,27519.25081781526,27381.654563726188,27244.74629090756,27108.522559453017,26972.979946655752,26838.115046922478,26703.924471687864,26570.404849329425,26437.552825082777,26305.36506095736,26173.838235652573,26042.96904447431,25912.75419925194,25783.19042825568,25654.2744761144,25526.003103733827,25398.373088215158 -Geothermal - Deep EGS / Flash/Advanced,17055.68321734702,17550.21776872353,11437.954499662725,9045.586243699901,7679.416247889648,6766.49897505979,6100.412067916434,5586.184090476773,5173.227005460643,4831.797284255064,4543.111402506724,4294.645658441988,4077.6858674841374,3885.955813881851,3714.8046829393415,3696.2306595246446,3677.749506227022,3659.3607586958865,3641.063954902407,3622.8586351278955,3604.744341952256,3586.720620242495,3568.787017141283,3550.943082055576,3533.188366645298,3515.5224248120717,3497.9448126880116,3480.455088624571,3463.052813181448,3445.737549115541 -Geothermal - Deep EGS / Flash/Moderate,17055.68321734702,17587.028622427046,14438.385081873881,13058.211428117138,12190.257826912446,11563.075859194121,11074.387040123336,10675.049391546698,10337.834811075403,10046.154811686383,9789.190284775257,9559.512414052933,9351.810610508635,9162.163392949053,8987.59671518824,8942.658731612299,8897.945437954237,8853.455710764465,8809.188432210643,8765.14249004959,8721.316777599342,8677.710193711346,8634.321642742789,8591.150034529075,8548.194284356428,8505.453312934647,8462.926046369974,8420.611416138123,8378.508359057432,8336.615817262145 -Geothermal - Deep EGS / Flash/Conservative,17055.68321734702,17652.632129954163,17564.368969304393,17476.54712445787,17389.16438883558,17302.218566891403,17215.707474056948,17129.628936686662,17043.98079200323,16958.760888043213,16873.967083602995,16789.59724818498,16705.649261944054,16622.121015634333,16539.010410556162,16456.31535850338,16374.033781710865,16292.163612802311,16210.7027947383,16129.649280764606,16049.001034360783,15968.756029188979,15888.912249043033,15809.467687797818,15730.42034935883,15651.768247612035,15573.509406373974,15495.641859342106,15418.163650045393,15341.072831795165 -Geothermal - Deep EGS / Binary/Advanced,40393.96779078039,41565.202767718365,21083.787919466828,15810.910276196848,13114.014217254891,11404.824619313016,10196.283621765955,9282.493749095127,8559.468340911839,7968.282086069192,7472.720051829621,7049.135439035407,6681.344981385575,6357.849190988273,6070.22157455761,6039.870466684822,6009.671114351398,5979.622758779641,5949.724644985743,5919.976021760814,5890.37614165201,5860.92426094375,5831.61963963903,5802.4615414408345,5773.4492337336305,5744.581987564962,5715.859077627138,5687.279782239002,5658.843383327806,5630.549166411168 -Geothermal - Deep EGS / Binary/Moderate,40393.96779078039,41652.38405620164,22693.984789176928,19769.322965821575,18185.291390056445,17113.970350027244,16310.138971277092,15669.153173700772,15137.087879124423,14682.672473998588,14286.232243203394,13934.62300431084,13618.649395877017,13331.639109153972,13068.604544389911,13003.261521667962,12938.245214059622,12873.553987989324,12809.186218049379,12745.140286959133,12681.414585524337,12618.007512596714,12554.917475033732,12492.142887658563,12429.682173220272,12367.53376235417,12305.696093542401,12244.16761307469,12182.946775009315,12122.032041134271 -Geothermal - Deep EGS / Binary/Conservative,40393.96779078039,41807.7566634577,41598.71788014041,41390.72429073971,41183.77066928601,40977.851815939575,40772.96255685988,40569.097744075574,40366.2522553552,40164.42099407843,39963.598889108034,39763.78089466249,39564.96199018918,39367.137180238235,39170.30149433704,38974.44998686536,38779.57773693103,38585.67984824638,38392.75144900514,38200.78769176012,38009.783753301315,37819.73483453481,37630.636160362126,37442.482979560315,37255.27056466251,37068.9942118392,36883.64924078,36699.2309945761,36515.73483960322,36333.156165405206 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Geothermal - Hydro / Flash/Advanced,7213.472139143207,7011.356575088485,6820.659163547733,6640.279542920247,6469.261375685166,6306.7689323851355,6152.068170567338,6004.511322895277,5863.524250014293,5728.595990252216,5599.270068754541,5475.1372261820325,5355.829300688869,5241.014052442069,5215.485008035156,5190.083608850278,5164.809216661325,5139.661196433316,5114.638916306447,5089.741747580212,5064.969064697609,5040.320245229418,5015.794669858569,4991.391722364574,4967.110789608048,4942.951261515306,4918.912531063027,4894.99399426301,4871.195050146992 +Geothermal - Hydro / Flash/Moderate,7213.472139143207,7096.799185929678,6989.497616165266,6890.214586821563,6797.864594829243,6711.564109663961,6630.584914859766,6554.320105119375,6482.25884787322,6413.967342159384,6349.074241690446,6287.2593476620805,6228.244732717668,6171.787697859847,6141.658810751171,6111.68056807804,6081.852216618273,6052.173006915805,6022.64219326185,5993.259033676165,5964.022789888408,5934.9327273195895,5905.988115063616,5877.188225868921,5848.5323361202,5820.019725820223,5791.649678571746,5763.421481559511,5735.334425532337 +Geothermal - Hydro / Flash/Conservative,7213.472139143207,7178.1470340812875,7142.998554544677,7108.02581740575,7073.227943952517,7038.60405986655,7004.153295201013,6969.874784358804,6935.767666070807,6901.831083374249,6868.064183591174,6834.466118307014,6801.036043349275,6767.773118766325,6734.676508806289,6701.745381896055,6668.978910620372,6636.376271701065,6603.936645976356,6571.65921838027,6539.543177922164,6507.587717666351,6475.792034711815,6444.155330172052,6412.676809154988,6381.355680743009,6350.1911579730895,6319.182457817021,6288.328801161732 +Geothermal - Hydro / Binary/Advanced,9572.967811596063,9223.214819902778,8901.18448007126,8603.24454903916,8326.39918042001,8068.152191939042,7826.404623509918,7599.376863070536,7385.548665839998,7183.612401264129,6992.436211800749,6811.034691349149,6638.545333592948,6474.209453868171,6442.514432454129,6410.977886147156,6379.599022571718,6348.377053314157,6317.311193902883,6286.400663788667,6255.644686325021,6225.042488748694,6194.593302160249,6164.296361504746,6134.150905552519,6104.156176880055,6074.311421850953,6044.615890596995,6015.068836999308 +Geothermal - Hydro / Binary/Moderate,9572.967811596063,9362.445711783123,9175.037187711046,9006.341474974928,8853.081996976125,8712.757015172678,8583.415493805687,8463.508101041009,8351.785123897109,8247.224685032314,8148.981113014579,8056.347063316559,7968.725234911028,7885.60691828464,7846.90893507384,7808.404441779096,7770.092470950824,7731.972059976693,7694.0422510574335,7656.30209118277,7618.75063210748,7581.386930327566,7544.210047056552,7507.219048201893,7470.413004341507,7433.790990700423,7397.352087127545,7361.095378072531,7325.019952562791 +Geothermal - Hydro / Binary/Conservative,9572.967811596063,9525.84522817188,9478.958257664815,9432.305722010287,9385.886449034033,9339.699272422658,9293.743031694341,9248.016572169665,9202.518744942614,9157.248406851697,9112.204420451235,9067.385653982774,9022.790981346656,8978.419282073719,8934.269441297147,8890.340349724458,8846.63090360963,8803.14000472538,8759.866560335548,8716.809483167666,8673.967691385624,8631.340108562492,8588.925663653476,8546.723290969005,8504.731930147957,8462.950526131013,8421.378029134154,8380.01339462228,8338.855583282964 +Geothermal - NF EGS / Flash/Advanced,9633.384834082148,8812.155281508716,8141.504352299589,7580.8611514878985,7103.375559251148,6690.4980276031365,6328.959859409921,6008.992831795806,5723.229627543215,5465.9978663512775,5232.85166492064,5020.251877056701,4825.3423813235195,4645.790145550401,4623.228156782679,4600.778977958796,4578.442045029032,4556.216796763916,4534.1026747401265,4512.099123326456,4490.205589669854,4468.421523681535,4446.746378023157,4425.179608093072,4403.720672012637,4382.369030612603,4361.12414741957,4339.985488642502,4318.95252315932 +Geothermal - NF EGS / Flash/Moderate,9633.384834082148,9367.280329515448,9125.6281670634,8904.443398149877,8700.617640778088,8511.68291554962,8335.649380087492,8170.890986461995,8016.06311237957,7870.04206220988,7731.879858976902,7600.7699384217085,7476.020753169138,7357.035207141998,7320.938185724801,7285.021649414689,7249.2846957861275,7213.72642692571,7178.345949409594,7143.142374281058,7108.114817028166,7073.262397561537,7038.584240192242,7004.079473609793,6969.747230860256,6935.5866493244675,6901.596870696359,6867.7770409613895,6834.126310375094 +Geothermal - NF EGS / Flash/Conservative,9633.384834082148,9585.943833627956,9538.740038176038,9491.772261701379,9445.039324109095,9398.54005120477,9352.273274664967,9306.237832007864,9260.432566564046,9214.856327447447,9169.507969526432,9124.386353395023,9079.490345344268,9034.818817333768,8990.370646963322,8946.144717444726,8902.139917573724,8858.355141702077,8814.78928970979,8771.441266977463,8728.309984358797,8685.394358153224,8642.69331007868,8600.205767244508,8557.930662124507,8515.866932530105,8474.013521583676,8432.36937769198,8390.933454519742 +Geothermal - NF EGS / Binary/Advanced,13414.909349196269,12160.872036074832,11157.263100853019,10331.354401059625,9636.734468478615,9042.251681898615,8526.13952754802,8072.682522045299,7670.220661208504,7309.901434891509,6984.870050718978,6689.7272248385925,6420.156150578059,6172.659717932562,6142.463381302929,6112.418026356444,6082.522898184692,6052.777245653799,6023.180321385559,5993.731381738662,5964.429686789999,5935.274500316079,5906.265089774529,5877.400726285687,5848.680684614289,5820.104243151247,5791.670683895521,5763.379292436073,5735.229357933924 +Geothermal - NF EGS / Binary/Moderate,13414.909349196269,12867.592826985556,12397.279188409966,11985.855220543835,11620.783230564093,11293.051302132486,10995.980177945437,10724.492026697348,10474.642867858909,10243.312767254738,10027.994263823188,9826.644065641862,9637.576708526198,9459.38676755924,9412.777988339954,9366.402253016768,9320.258396370196,9274.345259006857,9228.661687330336,9183.206533512197,9137.978655463148,9092.976916804346,9048.200186838836,9003.647340523155,8959.317258439052,8915.208826765369,8871.320937250055,8827.652487182319,8784.202379364919 +Geothermal - NF EGS / Binary/Conservative,13414.909349196269,13348.560726166508,13282.543846251896,13216.857050736859,13151.498689199394,13086.467119469618,13021.760707588493,12957.377827766772,12893.31686234416,12829.57620174866,12766.154244456138,12703.049396950077,12640.26007368155,12577.784697029363,12515.621697260438,12453.769512490357,12392.226588644126,12330.991379417126,12270.062346236262,12209.437958221302,12149.116692146417,12089.097032401905,12029.377470956118,11969.956507317558,11910.832648497193,11852.004408970928,11793.470310642295,11735.228882805304,11677.2786621075 +Geothermal - Deep EGS / Flash/Advanced,11222.814937496349,9623.287919540488,8493.697890081297,7643.832754038631,6975.744822724385,6433.349126629223,5981.986205132395,5598.966566713351,5268.750642014443,4980.301414703356,4725.541465480948,4498.409072991202,4294.257029939339,4109.4564523426925,4089.5761320410093,4069.795213340834,4050.11319923416,4030.5295951980193,4011.043909182059,3991.655651596179,3972.3643352982276,3953.169475581766,3934.0705901638876,3915.0671991730983,3896.1588251372627,3877.344992971606,3858.625229966778,3839.9990657769745,3821.466032408119 +Geothermal - Deep EGS / Flash/Moderate,11222.814937496349,10466.033532881316,9883.032605701696,9412.146857349375,9019.017244278877,8682.67397370867,8389.44445224566,8129.954245121557,7897.516262797579,7687.205154425028,7495.2959394775,7318.908156048714,7155.771803911962,7004.068501412051,6969.736313523503,6935.575786574398,6901.586062260039,6867.766286567252,6834.115609752928,6800.633186322676,6767.3181750095755,6734.16973875304,6701.1870446777875,6668.369264072911,6635.715572371059,6603.225149127717,6570.89717800059,6538.7308467290995,6506.725347113967 +Geothermal - Deep EGS / Flash/Conservative,11222.814937496349,11167.426786525088,11112.315576308683,11057.47992214336,11002.918446248865,10948.629777733842,10894.612552561393,10840.86541351481,10787.387010163457,10734.175998828861,10681.231042550939,10628.550811054407,10576.133980715354,10523.979234528,10472.085262071581,10420.450759477446,10369.07442939628,10317.95498096552,10267.091129776914,10216.481597844251,10166.125113571252,10116.020411719617,10066.16623337724,10016.561325926576,9967.204443013165,9918.094344514318,9869.229796507969,9820.60957124165,9772.232447101664 +Geothermal - Deep EGS / Binary/Advanced,19757.4027234484,16486.865872362592,14303.072745769601,12718.842967932736,11504.996480498821,10538.128242601697,9745.311413350684,9080.404675413927,8512.644694876248,8020.651928322915,7589.058631941437,7206.505083562512,6864.393929096929,6556.085999289953,6523.972531253534,6492.019630557296,6460.2264943645405,6428.592323852747,6397.116324193513,6365.797704532575,6334.635677969943,6303.629461540123,6272.778276192453,6242.081346771521,6211.537901997693,6181.147174447734,6150.908400535524,6120.820820492877,6090.883678350443 +Geothermal - Deep EGS / Binary/Moderate,19757.4027234484,17883.28882242618,16584.31334517438,15602.85175387943,14820.357943899182,14173.13035022212,13623.261978640388,13146.495302885201,12726.436931790544,12351.526553243126,12013.328874493473,11705.513890460217,11423.218820646913,11162.632987477913,11107.507977159035,11052.658591891754,10998.083453550807,10943.781190901565,10889.750439565569,10835.989841986253,10782.498047394834,10729.273711776374,10676.315497836003,10623.622074965337,10571.192119209021,10519.02431323149,10467.117346283843,10415.469914170937,10364.080719218595 +Geothermal - Deep EGS / Binary/Conservative,19757.4027234484,19659.34163354738,19561.770849095865,19464.687918566608,19368.09040269,19271.975874392767,19176.341918737024,19081.186132859562,18986.506125911485,18892.29951899815,18798.56394511938,18705.297049110002,18612.496487580673,18520.159928858993,18428.28505293092,18336.869551382486,18245.911127341795,18155.40749542131,18065.356381660422,17975.755523468342,17886.60266956722,17797.895579935608,17709.63202575215,17621.80978933961,17534.42666410913,17447.48045450481,17360.968975948505,17274.890054784984,17189.24152822728 diff --git a/tests/data/Geothermal/Market/30/df_fom.csv b/tests/data/Geothermal/Market/30/df_fom.csv index 6060d16..0d9f1da 100644 --- a/tests/data/Geothermal/Market/30/df_fom.csv +++ b/tests/data/Geothermal/Market/30/df_fom.csv @@ -1,19 +1,19 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Geothermal - Hydro / Flash/Advanced,113.621797592322,112.80381861895066,111.98583964557932,111.16786067220798,110.34988169883664,109.5319027254653,108.71392375209396,107.89594477872262,107.07796580535128,106.25998683197994,105.4420078586086,104.62402888523727,103.80604991186593,102.98807093849459,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332 -Geothermal - Hydro / Flash/Moderate,113.621797592322,112.90338218252722,112.18496677273245,111.46655136293768,110.7481359531429,110.02972054334813,109.31130513355336,108.59288972375859,107.87447431396382,107.15605890416904,106.43764349437427,105.7192280845795,105.00081267478473,104.28239726498995,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517 -Geothermal - Hydro / Flash/Conservative,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322 -Geothermal - Hydro / Binary/Advanced,151.05679189499708,148.57540133559837,146.09401077619964,143.6126202168009,141.13122965740217,138.64983909800344,136.1684485386047,133.68705797920597,131.20566741980724,128.7242768604085,126.24288630100979,123.76149574161107,121.28010518221235,118.79871462281363,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501 -Geothermal - Hydro / Binary/Moderate,151.05679189499708,149.13109816138387,147.20540442777067,145.27971069415747,143.35401696054427,141.42832322693107,139.50262949331787,137.57693575970467,135.65124202609147,133.72554829247827,131.79985455886506,129.87416082525186,127.94846709163866,126.02277335802546,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236 -Geothermal - Hydro / Binary/Conservative,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708 -Geothermal - NF EGS / Flash/Advanced,202.54571405569698,195.5205808052594,188.49544755482185,181.4703143043843,174.44518105394673,167.42004780350916,160.3949145530716,153.36978130263404,146.34464805219648,139.3195148017589,132.29438155132135,125.26924830088379,118.24411505044623,111.21898180000866,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111 -Geothermal - NF EGS / Flash/Moderate,202.54571405569698,198.07681632159293,193.60791858748888,189.13902085338484,184.6701231192808,180.20122538517674,175.7323276510727,171.26342991696865,166.7945321828646,162.32563444876055,157.8567367146565,153.38783898055246,148.9189412464484,144.45004351234437,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035 -Geothermal - NF EGS / Flash/Conservative,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698 -Geothermal - NF EGS / Binary/Advanced,452.51835590229337,428.20165137653095,403.88494685076853,379.5682423250061,355.2515377992437,330.9348332734813,306.61812874771886,282.30142422195644,257.984719696194,233.66801517043163,209.35131064466924,185.03460611890685,160.71790159314446,136.40119706738207,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987 -Geothermal - NF EGS / Binary/Moderate,452.51835590229337,432.9573404946391,413.3963250869848,393.8353096793305,374.27429427167624,354.71327886402196,335.1522634563677,315.5912480487134,296.0302326410591,276.46921723340483,256.90820182575055,237.34718641809624,217.78617101044193,198.22515560278762,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331 -Geothermal - NF EGS / Binary/Conservative,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337 -Geothermal - Deep EGS / Flash/Advanced,200.61740828076145,192.87872060387326,185.14003292698507,177.40134525009688,169.6626575732087,161.9239698963205,154.1852822194323,146.44659454254412,138.70790686565593,130.96921918876774,123.23053151187955,115.49184383499136,107.75315615810317,100.01446848121498,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687 -Geothermal - Deep EGS / Flash/Moderate,200.61740828076145,196.21653287649545,191.81565747222945,187.41478206796344,183.01390666369744,178.61303125943144,174.21215585516543,169.81128045089943,165.41040504663343,161.00952964236743,156.60865423810142,152.20777883383542,147.80690342956942,143.4060280253034,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373 -Geothermal - Deep EGS / Flash/Conservative,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145 -Geothermal - Deep EGS / Binary/Advanced,510.8876608578497,482.333621184938,453.7795815120263,425.2255418391146,396.6715021662029,368.1174624932912,339.5634228203795,311.0093831474678,282.4553434745561,253.9013038016444,225.34726412873266,196.79322445582093,168.2391847829092,139.68514510999748,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558 -Geothermal - Deep EGS / Binary/Moderate,510.8876608578497,488.1983045653025,465.50894827275533,442.81959198020814,420.13023568766096,397.44087939511377,374.7515231025666,352.0621668100194,329.3728105174722,306.683454224925,283.9940979323778,261.30474163983064,238.61538534728342,215.9260290547362,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887 -Geothermal - Deep EGS / Binary/Conservative,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Geothermal - Hydro / Flash/Advanced,121.11564948696193,120.37379367750981,119.63193786805769,118.89008205860557,118.14822624915345,117.40637043970133,116.66451463024922,115.9226588207971,115.18080301134498,114.43894720189286,113.69709139244074,112.95523558298862,112.2133797735365,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444 +Geothermal - Hydro / Flash/Moderate,121.11564948696193,120.43984538801548,119.76404128906904,119.0882371901226,118.41243309117615,117.73662899222971,117.06082489328327,116.38502079433682,115.70921669539038,115.03341259644394,114.3576084974975,113.68180439855105,113.00600029960461,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808 +Geothermal - Hydro / Flash/Conservative,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193 +Geothermal - Hydro / Binary/Advanced,161.16810720595237,158.43497851225757,155.70184981856278,152.96872112486798,150.2355924311732,147.5024637374784,144.7693350437836,142.0362063500888,139.303077656394,136.56994896269921,133.83682026900442,131.10369157530963,128.37056288161483,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996 +Geothermal - Hydro / Binary/Moderate,161.16810720595237,159.02845794013967,156.88880867432698,154.7491594085143,152.6095101427016,150.4698608768889,148.3302116110762,146.19056234526352,144.05091307945082,141.91126381363813,139.77161454782544,137.63196528201274,135.49231601620005,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753 +Geothermal - Hydro / Binary/Conservative,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237 +Geothermal - NF EGS / Flash/Advanced,154.27087742463428,151.02494260534434,147.7790077860544,144.53307296676445,141.2871381474745,138.04120332818457,134.79526850889462,131.54933368960468,128.30339887031474,125.0574640510248,121.81152923173485,118.56559441244491,115.31965959315497,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502 +Geothermal - NF EGS / Flash/Moderate,154.27087742463428,153.14562645137252,152.02037547811076,150.895124504849,149.76987353158725,148.6446225583255,147.51937158506374,146.39412061180198,145.26886963854022,144.14361866527847,143.0183676920167,141.89311671875495,140.7678657454932,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315 +Geothermal - NF EGS / Flash/Conservative,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428 +Geothermal - NF EGS / Binary/Advanced,199.96073410596523,193.869383597524,187.77803308908278,181.68668258064156,175.59533207220034,169.5039815637591,163.4126310553179,157.32128054687666,151.22993003843544,145.13857952999422,139.047229021553,132.95587851311177,126.86452800467056,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948 +Geothermal - NF EGS / Binary/Moderate,199.96073410596523,197.01729920078273,194.07386429560023,191.13042939041773,188.18699448523523,185.24355958005273,182.30012467487023,179.35668976968773,176.41325486450523,173.46981995932273,170.52638505414023,167.58295014895774,164.63951524377524,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285 +Geothermal - NF EGS / Binary/Conservative,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523 +Geothermal - Deep EGS / Flash/Advanced,146.96894687966105,143.27951725997903,139.590087640297,135.900658020615,132.21122840093298,128.52179878125096,124.83236916156895,121.14293954188693,117.45350992220492,113.7640803025229,110.07465068284088,106.38522106315887,102.69579144347685,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492 +Geothermal - Deep EGS / Flash/Moderate,146.96894687966105,145.356067175099,143.74318747053698,142.13030776597495,140.51742806141291,138.90454835685088,137.29166865228885,135.67878894772682,134.06590924316478,132.45302953860275,130.84014983404072,129.22727012947868,127.61439042491665,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455 +Geothermal - Deep EGS / Flash/Conservative,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105 +Geothermal - Deep EGS / Binary/Advanced,226.31128048778422,218.06870620889606,209.82613193000788,201.5835576511197,193.3409833722315,185.09840909334332,176.85583481445514,168.61326053556695,160.37068625667877,152.12811197779058,143.8855376989024,135.6429634200142,127.40038914112604,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238 +Geothermal - Deep EGS / Binary/Moderate,226.31128048778422,221.6256414562647,216.9400024247452,212.25436339322567,207.56872436170616,202.88308533018665,198.19744629866713,193.51180726714762,188.8261682356281,184.1405292041086,179.45489017258907,174.76925114106956,170.08361210955005,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304 +Geothermal - Deep EGS / Binary/Conservative,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422 diff --git a/tests/data/Geothermal/Market/30/df_gcc.csv b/tests/data/Geothermal/Market/30/df_gcc.csv index 7b14d1d..6e07c78 100644 --- a/tests/data/Geothermal/Market/30/df_gcc.csv +++ b/tests/data/Geothermal/Market/30/df_gcc.csv @@ -1,19 +1,19 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Geothermal - Hydro / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Geothermal - Hydro / Flash/Advanced,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Hydro / Flash/Moderate,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Hydro / Flash/Conservative,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Hydro / Binary/Advanced,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Hydro / Binary/Moderate,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Hydro / Binary/Conservative,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - NF EGS / Flash/Advanced,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - NF EGS / Flash/Moderate,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - NF EGS / Flash/Conservative,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - NF EGS / Binary/Advanced,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - NF EGS / Binary/Moderate,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - NF EGS / Binary/Conservative,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Deep EGS / Flash/Advanced,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Deep EGS / Flash/Moderate,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Deep EGS / Flash/Conservative,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Deep EGS / Binary/Advanced,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Deep EGS / Binary/Moderate,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Deep EGS / Binary/Conservative,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 diff --git a/tests/data/Geothermal/Market/30/df_lcoe.csv b/tests/data/Geothermal/Market/30/df_lcoe.csv index 3c0abee..d263171 100644 --- a/tests/data/Geothermal/Market/30/df_lcoe.csv +++ b/tests/data/Geothermal/Market/30/df_lcoe.csv @@ -1,19 +1,19 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Geothermal - Hydro / Flash/Advanced,56.02773569191814,57.82431359117234,55.04341449452706,53.60451324964167,52.141036404782895,50.777953312474224,49.50299008867459,48.305886541157456,47.17798977620775,46.11194380915827,45.10144947029893,44.14107652881938,43.22611511858278,42.352457101592016,41.51650049371249,41.37369620561482,41.23160594788145,41.09022615039837,40.9495532609028,40.809583744892905,40.6703140855396,40.53174078359832,40.39386035732051,42.679053622088546,44.72555322041393,48.31699392159427,48.14018046879325,47.96425109623121,47.78920138356171,47.61502693254025 -Geothermal - Hydro / Flash/Moderate,56.02773569191814,58.14849169075109,55.70672460031174,54.729873948350104,53.73657292569924,52.84261927731612,52.02910008899666,51.281932585402615,50.590363532528244,49.9460063438536,49.34220089693449,48.77357487312765,48.23573527786171,47.72504655168624,47.23846776856023,47.06793421936119,46.89825334856476,46.72942089282409,46.56143261010981,46.39428427960231,46.227971701586334,46.06249069734569,45.897837109057434,48.626761591913834,51.0706436670664,55.35945836352178,55.14831186327334,54.938221111020546,54.72918082808883,54.5211857621972 -Geothermal - Hydro / Flash/Conservative,56.02773569191814,58.30999329301952,56.91226962310704,56.844435523312335,56.632196051452624,56.421027341225546,56.210922548181316,56.00187519785402,55.79387908837645,55.58692822559517,55.381016778397196,55.17613904707131,54.97228944035414,54.7694624584164,54.56765268001402,54.36684809340985,54.16704754228696,53.96824600652106,53.77043849108954,53.57362002594423,53.377785665887636,53.18293049044879,52.98904960375872,56.20237950410817,59.08006974227699,64.13018255696109,63.881555903176846,63.63417240090632,63.38802583446895,63.143110019262835 -Geothermal - Hydro / Binary/Advanced,91.68871268868871,94.20095578915591,81.39995556740794,78.64057707686564,75.92568432377165,73.42334787597628,71.10243775583771,68.93787933192732,66.90921688659988,64.99957299232842,63.194880920556784,61.48330925482362,59.854824290985114,58.3008528451147,56.81401932983397,56.612913359816204,56.4128129322156,56.21371301937333,56.01560861876977,55.81849475289737,55.622366469136495,55.42721883963112,55.233046961164156,58.45119968130455,61.333208984699546,66.39090140832027,66.14190159597977,65.89414680097315,65.64763079829085,65.40234739404865 -Geothermal - Hydro / Binary/Moderate,91.68871268868871,94.74606840334306,82.67485818843411,80.82797760696994,79.0226160399524,77.40988938714594,75.94854691890795,74.60906960628098,73.36964512665634,72.21372429311064,71.12846984837071,70.10373443670268,69.13136569589219,68.2047208330658,67.3183194934529,67.07023684681486,66.82339462891267,66.57778663766831,66.33340670201534,66.09024868174197,65.84830646733793,65.60757397984113,65.36804517068394,69.33793151482011,72.8931541447524,79.13228131846128,78.8251172275477,78.51948897962906,78.21538889558555,77.91280933469328 -Geothermal - Hydro / Binary/Conservative,91.68871268868871,95.12608077450821,85.10028133774264,84.99885816422405,84.68152512896494,84.36579305904914,84.05165172089461,83.7390914341065,83.42810292586977,83.11867723393588,82.81080563982866,82.50447962153918,82.19969081920608,81.8964310096769,81.59469208729719,81.2944560925376,80.99572129651348,80.6984801933107,80.40272531454602,80.1084492291773,79.81564454331824,79.52430390005266,79.23441997924856,84.03887846018898,88.34150025721837,95.89225231027596,95.5205144332433,95.15063527287478,94.78260553570219,94.4164159747251 -Geothermal - NF EGS / Flash/Advanced,129.2559288640502,132.43474165576623,91.63945865744809,79.9692815330314,71.93711265041601,65.92847794291366,61.13377564289862,57.134743215065804,53.69064780700749,50.651841525889694,47.91975475885049,45.42646201688872,43.12342597583364,40.97491467066792,38.95395948049176,38.82525309621838,38.697190251909205,38.56976772989851,38.442982328609446,38.31683086247275,38.19131016184723,38.066417072940226,37.94214845772784,40.001743210743925,41.846208578178995,45.08309560124236,44.923737499997216,44.76517620095235,44.607407720146114,44.45042809353688 -Geothermal - NF EGS / Flash/Moderate,129.2559288640502,133.0183483507433,103.61409100075663,97.1050922697475,91.94510524362505,87.76864486066522,84.24689067597603,81.18928037807738,78.47620031368726,76.02799800713944,73.78915470292861,71.719540733491,69.78927685803544,67.97556041345932,66.26062273044327,66.01806512705035,65.77672032683176,65.53658226583586,65.2976449104319,65.05990225715661,64.8233483325645,64.58797719307792,64.35378292483672,68.23525601626578,71.71130036008051,77.81147606776173,77.51115282165789,77.21233121382292,76.91500373615858,76.61916291810732 -Geothermal - NF EGS / Flash/Conservative,129.2559288640502,134.04743375765386,113.90693522429217,113.76613555677524,113.32560126558171,112.88728949790249,112.45118604707363,112.01727747438744,111.58555090695474,111.1559939030271,110.72859435927045,110.30334044509439,109.88022055500822,109.45922327330591,109.04033734739681,108.6235378451508,108.20882236646176,107.79618049132223,107.38560185182682,106.9770761319084,106.57059306708109,106.16614244418241,105.76371410111506,112.43345370052931,118.40652373428934,128.88877686925213,128.3727156213752,127.85923471760741,127.34832125638805,126.83996240066479 -Geothermal - NF EGS / Binary/Advanced,319.6324523541881,325.4542729522753,181.25017501798897,150.91118793434455,132.3051339131267,118.86840328352812,108.19091513870583,99.18985676753476,91.2971615701351,84.18237214564775,77.63844290774625,71.52816970068932,65.7565476801747,60.25542307590072,54.97445927848033,54.77953187196441,54.58557911466204,54.392596133378774,54.20057807928705,54.00952012780286,53.81941747846555,53.63026535481723,53.44205900428201,56.561340661876315,59.35480621148642,64.25711153342453,64.01576172348007,63.77561868029611,63.53667637011363,63.298928789342646 -Geothermal - NF EGS / Binary/Moderate,319.6324523541881,326.72096564061303,197.651337304111,174.88926686352477,160.39115663035997,149.59290755166487,140.80026445384814,133.25054376326713,126.53947587082634,120.42874621691092,114.76690326430023,109.45213746192375,104.41295688200267,99.59737453742609,94.96648979626299,94.6190860124878,94.27341926934068,93.92948088171052,93.58726220791326,93.24675464947242,92.90794965090457,92.57083869950449,92.23541332513,97.79466366287178,102.77323757982833,111.5102307430929,111.08009196124193,110.65210390486477,110.22625582046729,109.80253700832326 -Geothermal - NF EGS / Binary/Conservative,319.6324523541881,330.5602771575071,264.58465392298444,264.26541824907014,263.26659301168377,262.272806911139,261.2840277366075,260.30022501845116,259.32136956991457,258.34743318176965,257.37838841207645,256.4142084372881,255.45486694422695,254.50033805001516,253.55059624160694,252.60558499027965,251.66529885426257,250.7297142082293,249.79880754498473,248.87255547486672,247.95093472516368,247.0339221395296,246.12149467739886,261.24382311326576,274.7865897347523,298.5530460246987,297.3829782031448,296.2187608065609,295.0603645831846,293.9077604275135 -Geothermal - Deep EGS / Flash/Advanced,154.99090937575156,158.9746870305989,93.41425658996677,77.9950310738437,68.63208794658642,62.04982535846228,56.981854699763545,52.84553154680032,49.33050092164092,46.254287712097636,43.50165584132276,40.99577292654054,38.68317779102384,36.52536608693823,34.49380523269019,34.37984305122901,34.266450687796606,34.15362529333302,34.04136403302412,33.9296640862295,33.81852264641222,33.707936921068274,33.59790413165604,35.42155811979985,37.05472727523217,39.92080659502851,39.77970406189515,39.63930705178189,39.499612037117316,39.360615507968056 -Geothermal - Deep EGS / Flash/Moderate,154.99090937575156,159.71379754564666,112.60551360524299,103.88210368415824,97.99897434858157,93.59297956956536,90.03664423799148,87.02848307691815,84.40145161372288,82.05377915067615,79.91909005747154,77.9518081507159,76.11935260104805,74.39766479275691,72.76849866109049,72.49277861248062,72.21843718134349,71.94546747466475,71.6738626338964,71.40361583478241,71.13472028718859,70.86716923493205,70.60095595561047,75.0131035629276,78.96439225493388,85.8985832228662,85.55719982009448,85.21752335938811,84.87954530614249,84.54325716842645 -Geothermal - Deep EGS / Flash/Conservative,154.99090937575156,160.83471515923185,132.8340751697063,132.66267599449085,132.1264019002667,131.59283334295165,131.06195302839626,130.5337445973047,130.00819237916704,129.48528122831243,128.96499641103082,128.44732352563034,127.93224844443877,127.41975727081402,126.90983630667856,126.40245520148818,125.8976110335299,125.39529111825192,124.89548283452753,124.39817362433426,123.90335099244079,123.41100250609313,122.92111579470034,131.04036697193794,138.31154378183734,151.07186895459571,150.44365388983977,149.81857994650738,149.19663141918616,148.5777926809912 -Geothermal - Deep EGS / Binary/Advanced,444.6512685855817,453.8905481058268,209.7703771142756,169.79996417543109,147.11203240154262,131.24105409305338,118.82545574753219,108.44417414175004,99.37951363705723,91.22478298094595,83.73003347928838,76.73205926523923,70.11916635726809,63.811987336819435,57.75236402843373,57.54286508553177,57.3344136504359,57.127004485662525,56.920632379916476,56.71529214795851,56.51097863047593,56.30768669395318,56.10541123054193,59.45787059764503,62.4601579113507,67.72892848130489,67.46953689057536,67.21144227683419,66.95463815527683,66.69911807352297 -Geothermal - Deep EGS / Binary/Moderate,444.6512685855817,455.5686760299267,222.51936061047078,199.6304688004807,185.46003185959052,174.8282424724811,166.0426324007566,158.38096606091827,151.47106076868153,145.09709092621108,139.12326391665297,133.4588598720435,128.04041314330217,122.82187187802107,117.76881189889635,117.31778077859448,116.869004842079,116.42247281355037,115.97817347359019,115.53609565887588,115.09622826190238,114.65856023070327,114.22308056857128,121.44060387998334,127.90424036335465,139.24739780301854,138.68895259970128,138.13329966338057,137.5804250328944,137.0303148168872 -Geothermal - Deep EGS / Binary/Conservative,444.6512685855817,460.3056100017531,359.02536094268504,358.5686844636992,357.1398341508913,355.71819247877744,354.30371336877397,352.89635323312376,351.496070319273,350.1028242730504,348.71657583791466,347.33728664195445,345.9649190433575,344.59943601586855,343.2408010622887,341.8889333165365,340.543824993991,339.205442297894,337.8737516004778,336.54871944210925,335.23031253045644,333.9184977396523,332.61324210945673,354.246199414893,373.61954482017086,407.61819366597297,405.94437555419955,404.2789266558137,402.6218051252666,400.97296932623965 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Geothermal - Hydro / Flash/Advanced,59.11073778377453,56.339009045946256,55.378563415545074,54.22864787649729,53.12616868505104,52.07397108385067,51.06772518426156,50.10361010575303,49.17823934230344,48.28859909673089,47.43199699997152,46.606019208553214,45.80849430820437,45.03746277958215,44.88689056942627,44.73707123842216,44.5880010222504,44.439676175413176,44.29209297114057,44.14524770129689,43.99913667628731,43.853756224964954,43.70910269453939,43.56517245048395,43.42196187644522,43.279467374151565,43.13768536332301,42.996612281581456,42.856244584360454 +Geothermal - Hydro / Flash/Moderate,59.11073778377453,56.84788994540733,56.39054183301766,55.7273099216098,55.097002164215105,54.50237496274734,53.93913321913952,53.403697342116125,52.89305438796992,52.40464575386559,51.936281201436096,51.486072165696115,51.05237940319187,50.63377145108341,50.45606919466763,50.279255472503685,50.10332584201723,49.9282758828468,49.75410119673315,49.58079740740892,49.40836016048824,49.23678512335723,49.06606798506586,48.89620445621875,48.727190268868156,48.55902117640616,48.39169295345829,48.22520139577745,48.059542320137574 +Geothermal - Hydro / Flash/Conservative,59.11073778377453,57.41012516234705,57.46679385606662,57.26860283427412,57.06331522048076,56.85906683990643,56.65585123937256,56.45366218098028,56.25249360640212,56.05233960926228,55.85319441347556,55.65505235604975,55.45790787327457,55.261755489518535,55.06654954809422,54.872319663025195,54.67906095414214,54.48676856567651,54.295437666139215,54.10506344819915,53.91564112856214,53.727165947850544,53.539633170484464,53.353038084561845,53.16737600174084,52.98264225712148,52.79883220912871,52.61594123939601,52.43396475264836 +Geothermal - Hydro / Binary/Advanced,96.04095931346284,83.38861076837149,81.244518903969,78.88961059277715,76.66323025152765,74.56023203813486,72.56669051432809,70.67079903922576,68.86247179424575,67.13303357806274,65.47497536893731,63.88175978101399,62.34766480442117,60.867657227239576,60.65735063316541,60.44809560169953,60.23988687515395,60.03271922212911,59.826587437383054,59.62148634170067,59.41741078176323,59.21435563001861,59.01231578455351,58.81128616896402,58.6112617322291,58.41223744858301,58.214208317389215,58.017169363015135,57.82111563470607 +Geothermal - Hydro / Binary/Moderate,96.04095931346284,84.39082673945167,83.22990156267399,81.81724934697677,80.49523977494177,79.25904236504407,78.09571366612423,76.99497512213169,75.94853585479053,74.9496164613866,73.99260650660368,73.07281323435173,72.18627393552495,71.32961363471294,71.07284041973887,70.81735110956956,70.56313928484438,70.31019855829955,70.05852257460832,69.80810501022148,69.55893957320788,69.31102000309617,69.06434007071859,68.81889357805312,68.5746743580689,68.33167627457044,68.08989322204383,67.84931912550361,67.609947940339 +Geothermal - Hydro / Binary/Conservative,96.04095931346284,85.77294292637539,85.85593629923842,85.55844567437023,85.25036856217709,84.9438509462169,84.63888315115558,84.33545582340759,84.03355987779932,83.73318645631345,83.43432689573343,83.13697270195456,82.84111552935359,82.54674716405347,82.25379942492712,81.96231647110095,81.67229097884506,81.38371566104821,81.09658326703575,80.81088658238731,80.52661842875504,80.24377166368308,79.96233918042924,79.68231390778502,79.40368880989911,79.12645688609979,78.85061117071943,78.57614473291979,78.30305067651646 +Geothermal - NF EGS / Flash/Advanced,83.25095763739624,70.77543554695849,66.73446971765459,63.02651846777722,59.79958912468243,56.95359289023444,54.41029647167833,52.11210563768763,50.01558208653584,48.08728100314393,46.30098910164604,44.63583929566692,43.07499167196793,41.60469049728081,41.471618029059094,41.33921093752744,41.20746589586298,41.07637959387688,40.94594873793157,40.816170050858005,40.68704027187313,40.55855615649776,40.43071447647568,40.30351201969183,40.17694559009218,40.05101200760297,39.925708108051126,39.80103074308476,39.676976780093504 +Geothermal - NF EGS / Flash/Moderate,83.25095763739624,74.29621482870701,73.07338398468659,71.6368464285862,70.29227426732709,69.03551608718676,67.85483749918302,66.74064945612801,65.68502251534873,64.68133006952232,63.72398174965774,62.808221118650316,61.92997001154959,61.08570725745849,60.872804999125115,60.660967284026064,60.45018878957991,60.24046421981817,60.03178830525283,59.824155802744016,59.617561495367845,59.412000192285184,59.20746672861206,59.0039559652889,58.80146278895225,58.59998211180568,58.39950887149221,58.20003803096739,58.0015645783718 +Geothermal - NF EGS / Flash/Conservative,83.25095763739624,75.71982071048613,75.79393415234009,75.52770641268211,75.25200973407426,74.97770863392878,74.70479445452727,74.433258825981,74.16309361851981,73.8942909055872,73.62684293489716,73.36074210545462,73.09598094910056,72.83255211554179,72.57039461556978,72.30954794531007,72.05000555079214,71.79176091081538,71.53480753678613,71.27913897255442,71.02474879425154,70.77163061012827,70.51977806039542,70.26918481706271,70.01984458378092,69.77175109568277,69.52489811922605,69.27927945203716,69.03488892275413 +Geothermal - NF EGS / Binary/Advanced,137.18187176615567,107.80401737443796,100.78242640622804,94.44935509228782,88.97281729596979,84.16049164984636,79.86800007727501,75.99110116190337,72.4524536171248,69.19333836952737,66.16828728914365,63.34148669735476,60.68430303612597,58.17353983424289,57.97317742814865,57.77381686171043,57.5754531258465,57.37808123652051,57.181696234616915,56.9862931858163,56.79186718047115,56.598413333482185,56.40592678417665,56.21440269618492,56.023836257320085,55.83422267945626,55.64555719840865,55.45783507381405,55.27105158901079 +Geothermal - NF EGS / Binary/Moderate,137.18187176615567,112.91048814644284,109.9037736133974,106.77056428586147,103.92893356821368,101.33500024093955,98.94445779416989,96.72362254520222,94.64633207757606,92.69189021147507,90.843663567154,89.08809781126777,87.41401225367807,85.81208384510842,85.50282056343441,85.19510364991517,84.8889253729282,84.58427803950917,84.28115399515966,83.97954562365479,83.67944534685124,83.38084562449673,83.0837389540418,82.78811787044958,82.49397494600981,82.20130279015112,81.91009404925572,81.62034140647512,81.3320375815448 +Geothermal - NF EGS / Binary/Conservative,137.18187176615567,116.50007177091658,116.61428677217846,116.19533942316411,115.7615680193367,115.32999226294181,114.9005985427512,114.47337369885298,114.04830494787727,113.6253798251575,113.20458613936887,112.785911936513,112.3693454709935,111.95487518215278,111.5424055042379,111.13199824884674,110.72364310417936,110.31732980999502,109.91304815735563,109.51078798836926,109.11053919593417,108.71229172348455,108.31603556473956,107.92176076344974,107.52945741314876,107.13911565690309,106.75072568706506,106.3642777450268,105.97976212097322 +Geothermal - Deep EGS / Flash/Advanced,95.41824769924001,74.54443870836913,67.771807616743,62.3028483326057,57.89594518747514,54.230110119783404,51.10099486880144,48.37482463871929,45.959979731675276,43.791386993224734,41.82142273163232,40.014347599737086,38.342762082977835,36.785270602146966,36.66801463723552,36.551344962912225,36.43525864776959,36.31975277505707,36.204824442608135,36.09047076276739,35.97668886231774,35.86347588240819,35.75082897848244,35.63874532020682,35.52722209139975,35.4162564899605,35.3058457277991,35.19598703076627,35.086677638583275 +Geothermal - Deep EGS / Flash/Moderate,95.41824769924001,79.74443450106898,76.48805196592953,73.51836356698142,70.9958667833618,68.80818963021247,66.87471806544025,65.14017987257556,63.56514740450983,62.12058024993849,60.78451542226433,59.53996926281109,58.37355744045174,57.27455840959796,57.07206515435408,56.8705843949695,56.67011106908973,56.47064013967204,56.272166594859556,56.074685447855316,55.87819173679657,55.68268052463004,55.48814689898864,55.29458597206701,55.10199288049967,54.91036278523809,54.719690871429485,54.52997234829598,54.34120244901336 +Geothermal - Deep EGS / Flash/Conservative,95.41824769924001,84.05760948053249,84.14324416845817,83.83239166419078,83.51051169486246,83.19026104438926,82.87162960868659,82.55460761913812,82.23918558700184,81.92535426040732,81.61310459063027,81.30242770531581,80.99331488697379,80.68575755553479,80.37968465183864,80.07514216482839,79.77212244264062,79.4706178716714,79.1706208763858,78.87212391912763,78.57511949992951,78.27960015632416,77.98555846315816,77.69298703240382,77.40187851297495,77.11222559054106,76.82402098734421,76.5372574620164,76.25192780939608 +Geothermal - Deep EGS / Binary/Advanced,199.72139462475616,139.765366797571,124.78949556727588,113.1237783696185,103.89641238382411,96.30721540216081,89.87247549871537,84.2861445049676,79.34417385079938,74.90475613353101,70.86595927729681,67.15243580625938,63.70716062559334,60.486097000365504,60.27301392984951,60.060996305195225,59.85003879930206,59.64013611170492,59.43128296844166,59.22347412192062,59.01670435078838,58.81096845979836,58.60626127968121,58.402577667013865,58.199912504091145,57.99826069879661,57.797617184474866,57.597976919804545,57.39933488867055 +Geothermal - Deep EGS / Binary/Moderate,199.72139462475616,149.47533155852057,140.93228687389959,133.77491645966904,127.916024449347,122.95435385602111,118.63847092781559,114.80747696234448,111.35263514002975,108.19726598230926,105.28541802187537,102.5751040442354,100.03406888159667,97.63703594742266,97.27126526225375,96.90732349506652,96.54520150154327,96.18489018308819,95.82638048659958,95.46966340424265,95.1147299732224,94.76157127555811,94.41017843786088,94.06054263110867,93.71265507042627,93.3665070148632,93.0220897671748,92.67939467360398,92.33841312366219 +Geothermal - Deep EGS / Binary/Conservative,199.72139462475616,161.84811207708566,162.01404851300236,161.39477067609076,160.75367221421143,160.11581871234532,159.4811900662049,158.84976683667938,158.22153013967193,157.59646156088724,156.974543089001,156.35575706259775,155.7400861275562,155.12751320247983,154.51789751536433,153.91133002550862,153.30779549242763,152.70727875183897,152.10976471528403,151.51523836974872,150.92368477728536,150.33508907463658,149.7494364728647,149.16671225697684,148.5869017855579,148.00999049040072,147.43596387614116,146.8648075198942,146.29650707088902 diff --git a/tests/data/Geothermal/Market/30/df_occ.csv b/tests/data/Geothermal/Market/30/df_occ.csv index 16a1692..5cef5e2 100644 --- a/tests/data/Geothermal/Market/30/df_occ.csv +++ b/tests/data/Geothermal/Market/30/df_occ.csv @@ -1,19 +1,19 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Geothermal - Hydro / Flash/Advanced,4547.00007162555,4706.145074132443,4557.666241637408,4422.180785324289,4297.903816987045,4183.375427597786,4077.3884184253207,3978.934743214644,3887.165194684078,3801.358632018459,3720.898191416393,3645.2526815828824,3573.961879859249,3506.624798214726,3442.8902360537604,3425.6757848734915,3408.547405949124,3391.504668919378,3374.547145574781,3357.674409846907,3340.8860377976725,3324.1816076086843,3307.5606995706407,3291.0228960727877,3274.5677815924237,3258.1949426844617,3241.9039679710395,3225.6944481311843,3209.5659758905285,3193.5181460110757 -Geothermal - Hydro / Flash/Moderate,4547.00007162555,4706.145074132443,4580.629013068853,4472.793699571832,4378.550846579277,4295.05704317925,4220.259257848637,4152.629427921137,4091.0012594043333,4034.465529254843,3982.3004923195363,3933.9242061170103,3888.8610116051623,3846.717428227928,3807.1644718574425,3788.1286494981555,3769.188006250665,3750.3420662194117,3731.5903558883147,3712.932404108873,3694.3677420883287,3675.895903377887,3657.5164238609973,3639.228841741692,3621.0326975329835,3602.9275340453187,3584.9128963750923,3566.9883318932166,3549.1533902337505,3531.407623282582 -Geothermal - Hydro / Flash/Conservative,4547.00007162555,4706.145074132443,4682.614348761781,4659.201277017972,4635.905270632882,4612.725744279717,4589.662115558319,4566.713804980527,4543.880235955625,4521.1608347758465,4498.555030601968,4476.062255448958,4453.681944171713,4431.413534450855,4409.256466778601,4387.210184444708,4365.274133522485,4343.447762854872,4321.730524040598,4300.121871420394,4278.621262063292,4257.228155752976,4235.942014974211,4214.76230489934,4193.688493374843,4172.720050907969,4151.856450653429,4131.097168400162,4110.441682558162,4089.8894741453714 -Geothermal - Hydro / Binary/Advanced,6043.1248675386705,6254.634237902524,6006.889867972003,5785.970045752871,5587.37360208481,5407.589150819824,5243.831938983797,5093.861413775481,4955.851796253807,4828.298376462112,4709.948437236167,4599.749506922568,4496.8100285290075,4400.369072328316,4309.772734323353,4288.223870651736,4266.782751298478,4245.448837541985,4224.221593354275,4203.100485387504,4182.084982960566,4161.174558045763,4140.368685255534,4119.666841829257,4099.06850762011,4078.5731650820094,4058.1802992565995,4037.8893977603166,4017.699950771515,3997.6114510176576 -Geothermal - Hydro / Binary/Moderate,6043.1248675386705,6254.634237902524,6053.8678472936235,5886.356799953203,5743.220762018435,5618.6574036696775,5508.678249468909,5410.430366987291,5321.806555292522,5241.208744717195,5167.397834498465,5099.394779148131,5036.413349240251,4977.813172401213,4923.066160038508,4898.450829238316,4873.958575092124,4849.588782216663,4825.34083830558,4801.214134114052,4777.208063443482,4753.322023126265,4729.555413010634,4705.90763594558,4682.3780977658525,4658.966207277023,4635.671376240638,4612.493019359435,4589.430554262637,4566.483401491324 -Geothermal - Hydro / Binary/Conservative,6043.1248675386705,6254.634237902524,6223.361066713011,6192.244261379446,6161.283040072548,6130.476624872185,6099.824241747824,6069.325120539085,6038.978494936389,6008.783602461707,5978.739684449399,5948.845986027151,5919.101756097016,5889.506247316531,5860.058716079948,5830.758422499548,5801.60463038705,5772.596607235115,5743.733624198939,5715.014956077944,5686.439881297554,5658.007681891067,5629.717643481611,5601.569055264203,5573.561209987882,5545.693403937942,5517.9649369182525,5490.375112233662,5462.923236672494,5435.608620489131 -Geothermal - NF EGS / Flash/Advanced,9650.30504894537,9988.065725658458,7719.894333371968,6507.367098664301,5725.230865158589,5167.719056239703,4744.709362891509,4409.6954055752085,4135.940550951038,3906.843079961727,3711.4800675632,3542.3327935960815,3394.0346031448444,3262.6390821468553,3145.1709806651124,3129.445125761787,3113.797900132978,3098.2289106323133,3082.7377660791517,3067.324077248756,3051.9874568625123,3036.7275195782,3021.543881980309,3006.4361625704073,2991.4039817575554,2976.4469618487674,2961.5647270395234,2946.756903404326,2932.023118887304,2917.3630032928677 -Geothermal - NF EGS / Flash/Moderate,9650.30504894537,9988.065725658458,8972.978018079868,8301.330542739583,7809.194761237526,7425.842284397405,7114.755054590351,6854.794506296062,6632.707687334174,6439.6794997151665,6269.57281017185,6117.9567289742245,5981.535949642589,5857.798505645024,5744.789219298109,5716.065273201619,5687.484946835611,5659.047522101432,5630.752284490925,5602.598523068471,5574.585530453129,5546.712602800863,5518.979039786859,5491.384144587925,5463.9272238649855,5436.607587745661,5409.424549806932,5382.377427057898,5355.4655399226085,5328.688212222995 -Geothermal - NF EGS / Flash/Conservative,9650.30504894537,9988.065725658458,9938.125397030166,9888.434770045014,9838.99259619479,9789.797633213817,9740.848645047749,9692.14440182251,9643.683679813397,9595.46526141433,9547.48793510726,9499.750495431723,9452.251742954564,9404.990484239792,9357.965531818592,9311.1757041595,9264.619825638702,9218.296726510507,9172.205242877955,9126.344216663565,9080.712495580246,9035.308933102346,8990.132388436834,8945.18172649465,8900.455817862176,8855.953538772865,8811.673771079,8767.615402223606,8723.777325212488,8680.158438586426 -Geothermal - NF EGS / Binary/Advanced,19449.04615256951,20129.76276790944,12524.33487712142,9826.35672162652,8338.28956122043,7363.733230976881,6662.75505173955,6127.682776693915,5702.094123772776,5353.204284183385,5060.495396321631,4810.386058039164,4593.482582671207,4403.053737550923,4234.133550623004,4212.96288286989,4191.89806845554,4170.938578113262,4150.083885222696,4129.3334657965825,4108.686798467599,4088.143364475261,4067.7026476528845,4047.36413441462,4027.127313742547,4006.991677173834,3986.9567187879647,3967.021935194025,3947.186825518055,3927.4508913904647 -Geothermal - NF EGS / Binary/Moderate,19449.04615256951,20129.76276790944,13989.477884386308,11978.666192749432,10837.926549304528,10064.770956259228,9490.453996120965,9039.105718248195,8670.558294917464,8361.160969835371,8095.901043170404,7864.698370600531,7660.482776136617,7478.1189769061375,7313.768803260684,7277.199959244381,7240.813959448159,7204.609889650918,7168.586840202664,7132.74390600165,7097.080186471642,7061.594785539284,7026.286811611588,6991.155377553529,6956.199600665762,6921.418602662433,6886.811509649121,6852.377452100875,6818.115564840371,6784.024987016169 -Geothermal - NF EGS / Binary/Conservative,19449.04615256951,20129.76276790944,20029.113954069893,19928.968384299544,19829.323542378046,19730.176924666157,19631.526040042827,19533.368409842613,19435.7015677934,19338.523059954434,19241.83044465466,19145.621292431388,19049.89318596923,18954.643720039385,18859.87050143919,18765.571148931995,18671.743293187334,18578.384576721397,18485.49265383779,18393.065190568603,18301.09986461576,18209.59436529268,18118.546393466215,18027.953661498883,17937.81389319139,17848.124823725433,17758.884199606804,17670.08977860877,17581.739329715725,17493.830633067148 -Geothermal - Deep EGS / Flash/Advanced,11747.57266928872,12158.737712713824,7970.693243347203,6340.757783036262,5415.0753944966345,4799.848121467635,4353.367463585241,4010.511548592852,3736.6319062680636,3511.3798870009587,3321.9194807810704,3159.702034240531,3018.7859195738015,2894.8965748585506,2784.8699817693364,2770.94563186049,2757.0909037011875,2743.3054491826815,2729.588921936768,2715.9409773270845,2702.3612724404493,2688.849466078247,2675.405218747856,2662.0281926541165,2648.718051690846,2635.4744614323918,2622.29708912523,2609.1856036796034,2596.1396756612053,2583.1589772828993 -Geothermal - Deep EGS / Flash/Moderate,11747.57266928872,12158.737712713824,10019.306994405248,9095.6112707166,8523.075830147316,8115.1823479230825,7801.754497312428,7549.121664149684,7338.653657728157,7159.0156809638665,7002.825136672551,6865.019691855375,6741.985337129598,6631.056969862557,6530.216083279673,6497.5650028632745,6465.077177848958,6432.751791959713,6400.5880329999145,6368.585092834915,6336.74216737074,6305.058456533887,6273.533164251217,6242.165498429961,6210.954670937811,6179.899897583122,6149.000398095206,6118.25539610473,6087.664119124206,6057.225798528585 -Geothermal - Deep EGS / Flash/Conservative,11747.57266928872,12158.737712713824,12097.944024150254,12037.454304029503,11977.267032509355,11917.380697346809,11857.793793860075,11798.504824890775,11739.51230076632,11680.814739262489,11622.410665566176,11564.298612238345,11506.477119177152,11448.944733581267,11391.70000991336,11334.741509863794,11278.067802314476,11221.677463302904,11165.569075986388,11109.741230606456,11054.192524453423,10998.921561831155,10943.926954022,10889.20731925189,10834.76128265563,10780.587476242352,10726.68453886114,10673.051116166835,10619.685860586,10566.58743128307 -Geothermal - Deep EGS / Binary/Advanced,27822.460465287244,28796.246581572294,14692.522681290178,11083.101712783713,9247.236172469611,8090.066403090486,7276.257550195876,6664.217966599386,6182.520594897924,5790.736615161438,5464.047018723621,5186.264329532009,4946.322696031052,4736.367763295097,4550.650515573855,4527.897262995985,4505.257776681005,4482.7314877976005,4460.317830358613,4438.016241206819,4415.826160000785,4393.747029200781,4371.778294054777,4349.919402584503,4328.169805571581,4306.528956543722,4284.996311761004,4263.571330202199,4242.253473551187,4221.0422061834315 -Geothermal - Deep EGS / Binary/Moderate,27822.460465287244,28796.246581572294,15748.160146703643,13770.19186526455,12714.629970220514,12010.903653891572,11490.270261453188,11080.824017182893,10745.56204094861,10463.05620908182,10219.842842021479,10006.939389769292,9818.070356914326,9648.688267498055,9495.398412523164,9447.921420460549,9400.681813358246,9353.678404291455,9306.910012269998,9260.375462208649,9214.073584897606,9168.003216973117,9122.163200888252,9076.552384883811,9031.169622959393,8986.013774844596,8941.083705970374,8896.378287440522,8851.89639600332,8807.636914023304 -Geothermal - Deep EGS / Binary/Conservative,27822.460465287244,28796.246581572294,28652.26534866443,28509.004021921108,28366.4590018115,28224.626706802443,28083.50357326843,27943.086055402087,27803.370625125077,27664.353771999453,27526.032003139455,27388.401843123756,27251.45983390814,27115.202534738597,26979.626522064904,26844.72838945458,26710.504747507308,26576.95222376977,26444.06746265092,26311.847125337667,26180.287889710977,26049.38645026242,25919.139518011107,25789.54382042105,25660.596101318944,25532.29312081235,25404.631655208286,25277.608496932244,25151.220454447583,25025.464352175346 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Geothermal - Hydro / Flash/Advanced,4759.156206232268,4655.647842134646,4558.497383467481,4467.081686592011,4380.859773326972,4299.359416828913,4222.166309279791,4148.915244124373,4079.2828846810476,4012.981792612015,3949.755464887987,3889.3741840157063,3831.6315286357762,3776.341423460841,3757.4597163435365,3738.672417761819,3719.97905567301,3701.3791603946447,3682.8722645926714,3664.457903269708,3646.1356137533594,3627.9049356845926,3609.7654110061694,3591.7165839511385,3573.7580010313827,3555.889211026226,3538.1097649710946,3520.4192161462393,3502.817120065508 +Geothermal - Hydro / Flash/Moderate,4759.156206232268,4686.616703052331,4620.2220243343545,4559.0807981055395,4502.478121797631,4449.8323721381375,4400.664383901424,4354.57499392211,4311.228377232203,4270.33947800691,4231.664389603711,4194.992894215693,4160.142607958059,4126.954336135645,4106.319564454966,4085.787966632691,4065.359026799528,4045.03223166553,4024.8070705072023,4004.6830351546664,3984.6596199788933,3964.7363218789988,3944.912640269604,3925.1880770682556,3905.562136682914,3886.0343259994997,3866.6041543695023,3847.2711335976546,3828.0347779296662 +Geothermal - Hydro / Flash/Conservative,4759.156206232268,4735.360425201107,4711.683623075101,4688.125204959726,4664.684578934927,4641.361156040252,4618.154350260051,4595.063578508751,4572.088260616207,4549.227819313126,4526.481680216561,4503.849271815478,4481.3300254564,4458.923375329118,4436.6287584524725,4414.445614660211,4392.37338658691,4370.411519653975,4348.559462055705,4326.816664745426,4305.182581421699,4283.656668514591,4262.238385172018,4240.927193246158,4219.722557279927,4198.623944493527,4177.630824771059,4156.742670647204,4135.9589572939685 +Geothermal - Hydro / Binary/Advanced,6348.565275709769,6155.902290244222,5979.492262534476,5817.178692737635,5667.184996487363,5528.03262693695,5398.479771137948,5277.474779042832,5164.120316897949,5057.645444338692,4957.383625705252,4862.755240940567,4773.253547209749,4688.433314445569,4664.991147873341,4641.666192133975,4618.457861173305,4595.365571867438,4572.388744008101,4549.52680028806,4526.77916628662,4504.1452704551875,4481.624544102911,4459.216421382397,4436.920339275485,4414.735737579108,4392.662058891213,4370.698748596757,4348.8452548537725 +Geothermal - Hydro / Binary/Moderate,6348.565275709769,6214.73962434955,6096.183901308938,5989.98052215872,5893.958195718754,5806.459846092583,5726.193752322368,5652.134613978824,5583.455783498704,5519.481625370298,5459.653258897816,5403.503430814705,5350.637757701284,5300.720502402062,5274.2168998900515,5247.845815390601,5221.606586313648,5195.49855338208,5169.5210606151695,5143.673455312093,5117.955088035533,5092.365312595355,5066.903486032378,5041.568968602216,5016.361123759205,4991.279318140409,4966.322921549707,4941.491306941958,4916.783850407248 +Geothermal - Hydro / Binary/Conservative,6348.565275709769,6316.82244933122,6285.238337084564,6253.812145399141,6222.543084672145,6191.430369248784,6160.47321740254,6129.670851315527,6099.02249705895,6068.527384573655,6038.184747650786,6007.993823912532,5977.95385479297,5948.064085519005,5918.32376509141,5888.732146265953,5859.288485534623,5829.9920431069495,5800.842082891415,5771.837872476958,5742.978683114573,5714.263789699,5685.692470750505,5657.264008396753,5628.977688354769,5600.832799912995,5572.82863591343,5544.964492733863,5517.2396702701935 +Geothermal - NF EGS / Flash/Advanced,6535.259751688041,6007.776176603113,5578.645428623832,5221.268114856429,4918.055840930649,4656.868085965572,4429.028096692066,4228.153674683425,4049.4354235203605,3889.173582643655,3744.4708487598655,3613.022797100657,3492.971326722542,3382.7999376015564,3365.885937913549,3349.056508223981,3332.311225682861,3315.6496695544465,3299.071421206674,3282.576064100641,3266.163183780138,3249.8323678612373,3233.5832060219313,3217.4152899918217,3201.3282135418626,3185.321572474153,3169.394964611782,3153.547989788723,3137.7802498397796 +Geothermal - NF EGS / Flash/Moderate,6535.259751688041,6377.898983198974,6236.246588870186,6107.715367294924,5990.289607118318,5882.370770706062,5782.671532889749,5690.1411615760435,5603.911798480313,5523.259027993049,5447.572430860012,5376.333253104545,5309.09723481932,5245.481240134532,5219.253833933859,5193.157564764189,5167.191776940368,5141.3558180556665,5115.649038965388,5090.070793770561,5064.620439801708,5039.297337602699,5014.100850914686,4989.030346660113,4964.085194926812,4939.264768952177,4914.568445107417,4889.99560288188,4865.54562486747 +Geothermal - NF EGS / Flash/Conservative,6535.259751688041,6502.583452929601,6470.070535664952,6437.720182986627,6405.531582071694,6373.503924161336,6341.636404540529,6309.928222517826,6278.378581405236,6246.98668849821,6215.7517550557195,6184.672996280441,6153.749631299039,6122.9808831425435,6092.365978726831,6061.904148833197,6031.594628089031,6001.436654948586,5971.429471673843,5941.572324315474,5911.864462693897,5882.3051403804275,5852.893614678525,5823.6291466051325,5794.511000872107,5765.538445867746,5736.710753638407,5708.027199870216,5679.487063870864 +Geothermal - NF EGS / Binary/Advanced,9139.889157375957,8328.798873360318,7682.117206105367,7151.934266973097,6707.703081961893,6328.938215575759,6001.338345378932,5714.5868201845,5461.035881675535,5234.884207568062,5031.643511391641,4847.781565647939,4680.476728737596,4527.445107704971,4504.807882166446,4482.2838427556135,4459.872423541836,4437.5730614241265,4415.385196117006,4393.308270136421,4371.341728785739,4349.48502014181,4327.7375950411015,4306.098907065896,4284.568412530567,4263.145570467914,4241.829842615574,4220.620693402497,4199.5175899354845 +Geothermal - NF EGS / Binary/Moderate,9139.889157375957,8798.523750538801,8507.869675464968,8255.915616039689,8034.3576120361595,7837.234116010178,7660.132008856235,7499.700304857717,7353.339401305231,7218.995316633362,7095.019261741229,6980.069269176089,6873.0397019496795,6773.009722731476,6739.144674117819,6705.44895074723,6671.921705993494,6638.562097463526,6605.369286976208,6572.342440541327,6539.480728338621,6506.783324696928,6474.249408073443,6441.878161033076,6409.6687702279105,6377.620426376771,6345.732324244887,6314.003662623663,6282.433644310545 +Geothermal - NF EGS / Binary/Conservative,9139.889157375957,9094.189711589077,9048.718763031131,9003.475169215975,8958.457793369895,8913.665504403045,8869.09717688103,8824.751690996625,8780.627932541642,8736.724792878933,8693.041168914539,8649.575963069965,8606.328083254615,8563.296442838342,8520.47996062415,8477.877560821029,8435.488173016924,8393.310732151838,8351.34417849108,8309.587457598624,8268.03952031063,8226.699322709077,8185.5658260955315,8144.637996965053,8103.914806980228,8063.395232945327,8023.0782567806,7982.962865496697,7943.048051169214 +Geothermal - Deep EGS / Flash/Advanced,7630.023614540661,6569.978775668921,5824.298091420733,5265.470056311175,4827.8933319138905,4474.038138876843,4180.7324108380335,3932.8202077265373,3719.930698998551,3534.7044625539675,3371.7602508082937,3227.063232630732,3097.5228199075004,2980.7277615635408,2965.8241227557232,2950.9950021419445,2936.240027131235,2921.558826995579,2906.9510328606007,2892.4162776962976,2877.954196307816,2863.5644253262767,2849.2466031996455,2835.000370183647,2820.825368332729,2806.721241491065,2792.68763528361,2778.7241971071917,2764.8305761216557 +Geothermal - Deep EGS / Flash/Moderate,7630.023614540661,7137.736631747125,6762.139294869117,6461.659844762922,6213.1641059381545,6002.550518769052,5820.636030334972,5661.132145123763,5519.558573646151,5392.619409522852,5277.825040401548,5173.2526357336865,5077.388714595314,4989.022374470835,4964.07726259848,4939.256876285488,4914.560591904061,4889.987788944541,4865.537849999818,4841.210160749819,4817.00410994607,4792.91908939634,4768.954493949358,4745.109721479611,4721.384172872213,4697.7772520078515,4674.288365747812,4650.916923919073,4627.662339299478 +Geothermal - Deep EGS / Flash/Conservative,7630.023614540661,7591.873496467957,7553.914128985617,7516.1445583406885,7478.563835548985,7441.17101637124,7403.965161289383,7366.945335482937,7330.110608805522,7293.460055761495,7256.992755482687,7220.707791705274,7184.604252746747,7148.681231483013,7112.937825325598,7077.37313619897,7041.986270517976,7006.776339165386,6971.742457469559,6936.883745182211,6902.1993264563,6867.688329824018,6833.349888174898,6799.1831387340235,6765.187223040353,6731.361286925151,6697.704480490525,6664.2159580880725,6630.894878297632 +Geothermal - Deep EGS / Binary/Advanced,13508.456565026183,11327.180228356889,9876.298623496687,8827.794902277392,8027.504213636139,7392.4894553781,6873.782451227967,6440.428315298889,6071.807133994897,5753.601404605713,5475.528707533266,5229.995051638156,5011.258147822603,4814.887498977277,4790.81306148239,4766.8589961749785,4743.024701194104,4719.309577688133,4695.713029799692,4672.234464650694,4648.87329232744,4625.628925865803,4602.500781236474,4579.488277330292,4556.59083594364,4533.807881763922,4511.138842355102,4488.583148143326,4466.140232402609 +Geothermal - Deep EGS / Binary/Moderate,13508.456565026183,12267.10490173199,11415.075668038166,10777.497702585948,10274.007419481395,9861.475489374567,9514.268999640424,9216.00528140956,8955.62652765931,8725.344598033485,8519.483655015445,8333.789666355226,8164.998637049572,8010.555889027755,7970.503109582616,7930.650594034703,7890.99734106453,7851.542354359207,7812.28464258741,7773.223219374473,7734.357103277601,7695.685317761213,7657.206891172406,7618.920856716544,7580.826252432961,7542.922121170796,7505.207510564942,7467.681473012117,7430.343065647056 +Geothermal - Deep EGS / Binary/Conservative,13508.456565026183,13440.914282201053,13373.709710790048,13306.841162236098,13240.306956424918,13174.105421642793,13108.234894534578,13042.693720061905,12977.480251461595,12912.592850204286,12848.029885953265,12783.789736523499,12719.87078784088,12656.271433901677,12592.990076732169,12530.025126348508,12467.375000716765,12405.038125713181,12343.012935084615,12281.297870409191,12219.891381057145,12158.79192415186,12097.9979645311,12037.507974708444,11977.3204348349,11917.433832660727,11857.846663497423,11798.557430179935,11739.564643029036 diff --git a/tests/data/Geothermal/Market/30/df_tc.csv b/tests/data/Geothermal/Market/30/df_tc.csv index 3d45f83..af30a67 100644 --- a/tests/data/Geothermal/Market/30/df_tc.csv +++ b/tests/data/Geothermal/Market/30/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.1279879287280219,0.12828385258298894,0.13236236212031322,0.13255858944837356,0.1325584935370379,0.1325584093119124,0.13255833498687242,0.13255826917944485,0.13255821079581184,0.13255815895437562,0.13255811293327172,0.1325580721333041,0.13255803605114416,0.13255800425953737,0.1325579763924196,0.1325579432257848,0.1325579099093472,0.1325578764425107,0.1325578428246784,0.13255780905525108,0.13255777513362815,0.13255774105920734,0.13255770683138499,0.13065642823399323,0.12876856536383896,0.12503350006502742,0.12503346620453937,0.12503343219203858,0.12503339802692942,0.12503336370861468 -10 year CRF/Moderate,0.1279879287280219,0.12828385258298894,0.13236236212031322,0.13255858944837356,0.1325584935370379,0.1325584093119124,0.13255833498687242,0.13255826917944485,0.13255821079581184,0.13255815895437562,0.13255811293327172,0.1325580721333041,0.13255803605114416,0.13255800425953737,0.1325579763924196,0.1325579432257848,0.1325579099093472,0.1325578764425107,0.1325578428246784,0.13255780905525108,0.13255777513362815,0.13255774105920734,0.13255770683138499,0.13065642823399323,0.12876856536383896,0.12503350006502742,0.12503346620453937,0.12503343219203858,0.12503339802692942,0.12503336370861468 -10 year CRF/Conservative,0.1279879287280219,0.12828385258298894,0.13236236212031322,0.13255858944837356,0.1325584935370379,0.1325584093119124,0.13255833498687242,0.13255826917944485,0.13255821079581184,0.13255815895437562,0.13255811293327172,0.1325580721333041,0.13255803605114416,0.13255800425953737,0.1325579763924196,0.1325579432257848,0.1325579099093472,0.1325578764425107,0.1325578428246784,0.13255780905525108,0.13255777513362815,0.13255774105920734,0.13255770683138499,0.13065642823399323,0.12876856536383896,0.12503350006502742,0.12503346620453937,0.12503343219203858,0.12503339802692942,0.12503336370861468 -ITC Schedule/*,0,0,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.22500000894069672,0.15000000596046448,0,0,0,0,0 -PTC/Advanced,15.976402104682666,16.026923327385134,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -PTC/Moderate,15.976402104682666,16.026923327385134,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -PTC/Conservative,15.976402104682666,16.026923327385134,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -PVD/Advanced,0.8176889645572868,0.8181858646360887,0.8089558956403565,0.808955983987495,0.8089562886820238,0.8089565562516321,0.8089567923704604,0.8089570014303381,0.8089571869061033,0.8089573515984136,0.8089574978004925,0.8089576274158692,0.808957742043524,0.8089578430407641,0.8089579315705089,0.8089580369360757,0.8089581427775795,0.8089582490969152,0.8089583558959794,0.8089584631766762,0.8089585709409151,0.8089586791906076,0.8089587879276745,0.8150582123459287,0.8212347302675712,0.8338242143058453,0.8338243307409818,0.8338244476988831,0.8338245651815983,0.833824683191182 -PVD/Moderate,0.8176889645572868,0.8181858646360887,0.8089558956403565,0.808955983987495,0.8089562886820238,0.8089565562516321,0.8089567923704604,0.8089570014303381,0.8089571869061033,0.8089573515984136,0.8089574978004925,0.8089576274158692,0.808957742043524,0.8089578430407641,0.8089579315705089,0.8089580369360757,0.8089581427775795,0.8089582490969152,0.8089583558959794,0.8089584631766762,0.8089585709409151,0.8089586791906076,0.8089587879276745,0.8150582123459287,0.8212347302675712,0.8338242143058453,0.8338243307409818,0.8338244476988831,0.8338245651815983,0.833824683191182 -PVD/Conservative,0.8176889645572868,0.8181858646360887,0.8089558956403565,0.808955983987495,0.8089562886820238,0.8089565562516321,0.8089567923704604,0.8089570014303381,0.8089571869061033,0.8089573515984136,0.8089574978004925,0.8089576274158692,0.808957742043524,0.8089578430407641,0.8089579315705089,0.8089580369360757,0.8089581427775795,0.8089582490969152,0.8089583558959794,0.8089584631766762,0.8089585709409151,0.8089586791906076,0.8089587879276745,0.8150582123459287,0.8212347302675712,0.8338242143058453,0.8338243307409818,0.8338244476988831,0.8338245651815983,0.833824683191182 -PFF/Advanced,1.063192648159109,1.0630204126618243,0.7042937367533485,0.7042937107238976,0.7042936209526673,0.7042935421194406,0.7042934725524624,0.7042934109577812,0.7042933563116158,0.704293307788817,0.7042932647137393,0.7042932265255519,0.7042931927531517,0.7042931629966395,0.7042931369133878,0.7042931058698485,0.7042930746860854,0.7042930433615403,0.7042930118956541,0.7042929802878659,0.7042929485376132,0.7042929166443327,0.7042928846074586,0.7928980020513461,0.8813198378217842,1.0575998481520004,1.0575998077932551,1.0575997672533093,1.0575997265314525,1.0575996856269725 -PFF/Moderate,1.063192648159109,1.0630204126618243,0.7042937367533485,0.7042937107238976,0.7042936209526673,0.7042935421194406,0.7042934725524624,0.7042934109577812,0.7042933563116158,0.704293307788817,0.7042932647137393,0.7042932265255519,0.7042931927531517,0.7042931629966395,0.7042931369133878,0.7042931058698485,0.7042930746860854,0.7042930433615403,0.7042930118956541,0.7042929802878659,0.7042929485376132,0.7042929166443327,0.7042928846074586,0.7928980020513461,0.8813198378217842,1.0575998481520004,1.0575998077932551,1.0575997672533093,1.0575997265314525,1.0575996856269725 -PFF/Conservative,1.063192648159109,1.0630204126618243,0.7042937367533485,0.7042937107238976,0.7042936209526673,0.7042935421194406,0.7042934725524624,0.7042934109577812,0.7042933563116158,0.704293307788817,0.7042932647137393,0.7042932265255519,0.7042931927531517,0.7042931629966395,0.7042931369133878,0.7042931058698485,0.7042930746860854,0.7042930433615403,0.7042930118956541,0.7042929802878659,0.7042929485376132,0.7042929166443327,0.7042928846074586,0.7928980020513461,0.8813198378217842,1.0575998481520004,1.0575998077932551,1.0575997672533093,1.0575997265314525,1.0575996856269725 -Year (Advanced)/nan,2021,2022,2023,2024.0,2025,2026,2027,2028.0,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -1/nan,0.9286698050555674,0.9288832552502746,0.9248989880839055,0.9248990264180345,0.9248991586260152,0.9248992747253307,0.9248993771780224,0.9248994678897288,0.9248995483682003,0.9248996198286566,0.9248996832661384,0.924899739506596,0.9248997892438342,0.9248998330667947,0.924899871480073,0.9248999171984518,0.9248999631233352,0.9249000092555457,0.9249000555959059,0.924900102145242,0.9249001489043824,0.9249001958741567,0.9249002430553978,0.927537757589264,0.9301903580246011,0.9355412881590318,0.9355413373061531,0.9355413866739264,0.9355414362632166,0.9355414860748908 -2/nan,0.8624276068219455,0.8628241018843468,0.8554381381586325,0.855438209069028,0.8554384536271109,0.8554386683874426,0.8554388579042936,0.8554390257027035,0.8554391745717009,0.8554393067591936,0.855439424105803,0.8554395281393691,0.8554396201432889,0.8554397012069848,0.8554397722638556,0.8554398568337029,0.8554399417855469,0.8554400271209086,0.8554401128413099,0.8554401989482792,0.8554402854433487,0.8554403723280534,0.8554404596039339,0.8603262917537203,0.8652541021619357,0.8752375018502605,0.8752375938085853,0.875237686179773,0.8752377789654422,0.8752378721672153 -3/nan,0.8009104775018757,0.8014628604667267,0.7911938683512992,0.791193966728731,0.7911943060160543,0.7911946039635485,0.7911948668895599,0.7911950996845384,0.7911953062178323,0.7911954896080676,0.791195652408825,0.7911957967397477,0.7911959243813536,0.7911960368450489,0.791196135425783,0.7911962527537473,0.7911963706116805,0.7911964890016926,0.7911966079258956,0.7911967273864096,0.7911968473853607,0.791196967924878,0.7911970890070995,0.7979851194483326,0.8048510230722657,0.8188208199260857,0.8188209489723036,0.8188210785979037,0.8188212088051576,0.8188213395963421 -4/nan,0.7437813770086282,0.7444654307925297,0.7317744082163075,0.731774529535226,0.7317749479439427,0.7317753153724812,0.7317756396126023,0.7317759266951905,0.731776181391913,0.7317764075486496,0.731776608314468,0.7317767863033062,0.7317769437108944,0.7317770824010953,0.7317772039708372,0.7317773486596663,0.7317774940020599,0.7317776400006208,0.731777786657953,0.7317779339766713,0.731778081959398,0.7317782306087585,0.7317783799273896,0.7401613282827074,0.7486646613080574,0.7660406846450848,0.7660408456158423,0.7660410073093228,0.7660411697283603,0.7660413328757947 -5/nan,0.6907273063905642,0.6915214727758631,0.6768174096649615,0.6768175499246457,0.6768180336569487,0.676818458449908,0.6768188333117449,0.6768191652148949,0.6768194596759866,0.6768197211413262,0.6768199532516204,0.6768201590289019,0.6768203410117034,0.6768205013548791,0.6768206419046745,0.6768208091830279,0.676820977216992,0.6768211460095757,0.6768213155637898,0.6768214858826576,0.6768216569692106,0.6768218288264845,0.6768220014575278,0.6865275786896335,0.6964006493425088,0.7166626888950893,0.7166628771385816,0.7166630662272552,0.7166632561644247,0.7166634469534111 -6/nan,0.6414575929722826,0.6423427167075078,0.6259877373166931,0.6259878929879443,0.6259884298722259,0.6259889013410362,0.6259893173923885,0.6259896857648268,0.6259900125811294,0.62599030277615,0.6259905603906263,0.6259907887786441,0.6259909907576645,0.6259911687193119,0.6259913247126939,0.6259915103715716,0.6259916968690956,0.6259918842086056,0.6259920723934433,0.6259922614269644,0.6259924513125337,0.6259926420535205,0.6259928336533083,0.6367802508609697,0.6477851693404729,0.6704675351444273,0.6704677464759038,0.6704679587562343,0.6704681719891394,0.6704683861783479 -Year (Moderate)/nan,2021,2022,2023,2024.0,2025,2026,2027,2028.0,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -1/nan,0.9286698050555674,0.9288832552502746,0.9248989880839055,0.9248990264180345,0.9248991586260152,0.9248992747253307,0.9248993771780224,0.9248994678897288,0.9248995483682003,0.9248996198286566,0.9248996832661384,0.924899739506596,0.9248997892438342,0.9248998330667947,0.924899871480073,0.9248999171984518,0.9248999631233352,0.9249000092555457,0.9249000555959059,0.924900102145242,0.9249001489043824,0.9249001958741567,0.9249002430553978,0.927537757589264,0.9301903580246011,0.9355412881590318,0.9355413373061531,0.9355413866739264,0.9355414362632166,0.9355414860748908 -2/nan,0.8624276068219455,0.8628241018843468,0.8554381381586325,0.855438209069028,0.8554384536271109,0.8554386683874426,0.8554388579042936,0.8554390257027035,0.8554391745717009,0.8554393067591936,0.855439424105803,0.8554395281393691,0.8554396201432889,0.8554397012069848,0.8554397722638556,0.8554398568337029,0.8554399417855469,0.8554400271209086,0.8554401128413099,0.8554401989482792,0.8554402854433487,0.8554403723280534,0.8554404596039339,0.8603262917537203,0.8652541021619357,0.8752375018502605,0.8752375938085853,0.875237686179773,0.8752377789654422,0.8752378721672153 -3/nan,0.8009104775018757,0.8014628604667267,0.7911938683512992,0.791193966728731,0.7911943060160543,0.7911946039635485,0.7911948668895599,0.7911950996845384,0.7911953062178323,0.7911954896080676,0.791195652408825,0.7911957967397477,0.7911959243813536,0.7911960368450489,0.791196135425783,0.7911962527537473,0.7911963706116805,0.7911964890016926,0.7911966079258956,0.7911967273864096,0.7911968473853607,0.791196967924878,0.7911970890070995,0.7979851194483326,0.8048510230722657,0.8188208199260857,0.8188209489723036,0.8188210785979037,0.8188212088051576,0.8188213395963421 -4/nan,0.7437813770086282,0.7444654307925297,0.7317744082163075,0.731774529535226,0.7317749479439427,0.7317753153724812,0.7317756396126023,0.7317759266951905,0.731776181391913,0.7317764075486496,0.731776608314468,0.7317767863033062,0.7317769437108944,0.7317770824010953,0.7317772039708372,0.7317773486596663,0.7317774940020599,0.7317776400006208,0.731777786657953,0.7317779339766713,0.731778081959398,0.7317782306087585,0.7317783799273896,0.7401613282827074,0.7486646613080574,0.7660406846450848,0.7660408456158423,0.7660410073093228,0.7660411697283603,0.7660413328757947 -5/nan,0.6907273063905642,0.6915214727758631,0.6768174096649615,0.6768175499246457,0.6768180336569487,0.676818458449908,0.6768188333117449,0.6768191652148949,0.6768194596759866,0.6768197211413262,0.6768199532516204,0.6768201590289019,0.6768203410117034,0.6768205013548791,0.6768206419046745,0.6768208091830279,0.676820977216992,0.6768211460095757,0.6768213155637898,0.6768214858826576,0.6768216569692106,0.6768218288264845,0.6768220014575278,0.6865275786896335,0.6964006493425088,0.7166626888950893,0.7166628771385816,0.7166630662272552,0.7166632561644247,0.7166634469534111 -6/nan,0.6414575929722826,0.6423427167075078,0.6259877373166931,0.6259878929879443,0.6259884298722259,0.6259889013410362,0.6259893173923885,0.6259896857648268,0.6259900125811294,0.62599030277615,0.6259905603906263,0.6259907887786441,0.6259909907576645,0.6259911687193119,0.6259913247126939,0.6259915103715716,0.6259916968690956,0.6259918842086056,0.6259920723934433,0.6259922614269644,0.6259924513125337,0.6259926420535205,0.6259928336533083,0.6367802508609697,0.6477851693404729,0.6704675351444273,0.6704677464759038,0.6704679587562343,0.6704681719891394,0.6704683861783479 -Year (Conservative)/nan,2021,2022,2023,2024.0,2025,2026,2027,2028.0,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -1/nan,0.9286698050555674,0.9288832552502746,0.9248989880839055,0.9248990264180345,0.9248991586260152,0.9248992747253307,0.9248993771780224,0.9248994678897288,0.9248995483682003,0.9248996198286566,0.9248996832661384,0.924899739506596,0.9248997892438342,0.9248998330667947,0.924899871480073,0.9248999171984518,0.9248999631233352,0.9249000092555457,0.9249000555959059,0.924900102145242,0.9249001489043824,0.9249001958741567,0.9249002430553978,0.927537757589264,0.9301903580246011,0.9355412881590318,0.9355413373061531,0.9355413866739264,0.9355414362632166,0.9355414860748908 -2/nan,0.8624276068219455,0.8628241018843468,0.8554381381586325,0.855438209069028,0.8554384536271109,0.8554386683874426,0.8554388579042936,0.8554390257027035,0.8554391745717009,0.8554393067591936,0.855439424105803,0.8554395281393691,0.8554396201432889,0.8554397012069848,0.8554397722638556,0.8554398568337029,0.8554399417855469,0.8554400271209086,0.8554401128413099,0.8554401989482792,0.8554402854433487,0.8554403723280534,0.8554404596039339,0.8603262917537203,0.8652541021619357,0.8752375018502605,0.8752375938085853,0.875237686179773,0.8752377789654422,0.8752378721672153 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12623547491391635,0.13010319432353712,0.1304519939552862,0.1304626214196247,0.1304624573291452,0.1304623084671211,0.1304621734044211,0.13046205092120042,0.13046193996721817,0.13046183963122554,0.1304617491170331,0.13046166772456716,0.13046159483471295,0.13046152989706533,0.13046141974290243,0.1304613090946324,0.1304611979503229,0.13046108630803607,0.1304609741658298,0.13046086152175693,0.13046074837386595,0.13046063472019961,0.13046052055879703,0.1304604058876915,0.1304602907049125,0.13046017500848406,0.13046005879642605,0.1304599420667536,0.1304598248174766 +10 year CRF/Moderate,0.12623547491391635,0.13010319432353712,0.1304519939552862,0.1304626214196247,0.1304624573291452,0.1304623084671211,0.1304621734044211,0.13046205092120042,0.13046193996721817,0.13046183963122554,0.1304617491170331,0.13046166772456716,0.13046159483471295,0.13046152989706533,0.13046141974290243,0.1304613090946324,0.1304611979503229,0.13046108630803607,0.1304609741658298,0.13046086152175693,0.13046074837386595,0.13046063472019961,0.13046052055879703,0.1304604058876915,0.1304602907049125,0.13046017500848406,0.13046005879642605,0.1304599420667536,0.1304598248174766 +10 year CRF/Conservative,0.12623547491391635,0.13010319432353712,0.1304519939552862,0.1304626214196247,0.1304624573291452,0.1304623084671211,0.1304621734044211,0.13046205092120042,0.13046193996721817,0.13046183963122554,0.1304617491170331,0.13046166772456716,0.13046159483471295,0.13046152989706533,0.13046141974290243,0.1304613090946324,0.1304611979503229,0.13046108630803607,0.1304609741658298,0.13046086152175693,0.13046074837386595,0.13046063472019961,0.13046052055879703,0.1304604058876915,0.1304602907049125,0.13046017500848406,0.13046005879642605,0.1304599420667536,0.1304598248174766 +ITC Schedule/*,0,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896 +PTC/Advanced,15.674854242948493,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +PTC/Moderate,15.674854242948493,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +PTC/Conservative,15.674854242948493,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +PVD/Advanced,0.824609437129753,0.8156872935602799,0.8156861731370633,0.8156867056539571,0.8156872383163493,0.8156877215456694,0.8156881599808794,0.8156885575816109,0.8156889177569707,0.8156892434649,0.8156895372898645,0.815689801504338,0.815690038118006,0.8156902489175217,0.8156906064984656,0.8156909656837851,0.8156913264797582,0.8156916888926814,0.8156920529288652,0.815692418594635,0.8156927858963327,0.8156931548403171,0.8156935254329603,0.8156938976806514,0.815694271589794,0.8156946471668076,0.8156950244181271,0.8156954033502017,0.8156957839694972 +PVD/Moderate,0.824609437129753,0.8156872935602799,0.8156861731370633,0.8156867056539571,0.8156872383163493,0.8156877215456694,0.8156881599808794,0.8156885575816109,0.8156889177569707,0.8156892434649,0.8156895372898645,0.815689801504338,0.815690038118006,0.8156902489175217,0.8156906064984656,0.8156909656837851,0.8156913264797582,0.8156916888926814,0.8156920529288652,0.815692418594635,0.8156927858963327,0.8156931548403171,0.8156935254329603,0.8156938976806514,0.815694271589794,0.8156946471668076,0.8156950244181271,0.8156954033502017,0.8156957839694972 +PVD/Conservative,0.824609437129753,0.8156872935602799,0.8156861731370633,0.8156867056539571,0.8156872383163493,0.8156877215456694,0.8156881599808794,0.8156885575816109,0.8156889177569707,0.8156892434649,0.8156895372898645,0.815689801504338,0.815690038118006,0.8156902489175217,0.8156906064984656,0.8156909656837851,0.8156913264797582,0.8156916888926814,0.8156920529288652,0.815692418594635,0.8156927858963327,0.8156931548403171,0.8156935254329603,0.8156938976806514,0.815694271589794,0.8156946471668076,0.8156950244181271,0.8156954033502017,0.8156957839694972 +PFF/Advanced,1.0607938740678717,0.7023104852847618,0.7023108153916751,0.7023106584978287,0.7023105015611144,0.7023103591887172,0.7023102300138734,0.7023101128699691,0.7023100067525889,0.7023099107902441,0.7023098242214809,0.7023097463767674,0.7023096766639959,0.7023096145567703,0.7023095092037752,0.7023094033780878,0.7023092970778583,0.7023091903012318,0.7023090830463488,0.7023089753113457,0.7023088670943542,0.7023087583935008,0.702308649206908,0.7023085395326933,0.7023084293689703,0.7023083187138475,0.702308207565429,0.7023080959218145,0.7023079837810995 +PFF/Moderate,1.0607938740678717,0.7023104852847618,0.7023108153916751,0.7023106584978287,0.7023105015611144,0.7023103591887172,0.7023102300138734,0.7023101128699691,0.7023100067525889,0.7023099107902441,0.7023098242214809,0.7023097463767674,0.7023096766639959,0.7023096145567703,0.7023095092037752,0.7023094033780878,0.7023092970778583,0.7023091903012318,0.7023090830463488,0.7023089753113457,0.7023088670943542,0.7023087583935008,0.702308649206908,0.7023085395326933,0.7023084293689703,0.7023083187138475,0.702308207565429,0.7023080959218145,0.7023079837810995 +PFF/Conservative,1.0607938740678717,0.7023104852847618,0.7023108153916751,0.7023106584978287,0.7023105015611144,0.7023103591887172,0.7023102300138734,0.7023101128699691,0.7023100067525889,0.7023099107902441,0.7023098242214809,0.7023097463767674,0.7023096766639959,0.7023096145567703,0.7023095092037752,0.7023094033780878,0.7023092970778583,0.7023091903012318,0.7023090830463488,0.7023089753113457,0.7023088670943542,0.7023087583935008,0.702308649206908,0.7023085395326933,0.7023084293689703,0.7023083187138475,0.702308207565429,0.7023080959218145,0.7023079837810995 +Year (Advanced)/nan,2022,2023,2024,2025.0,2026,2027,2028,2029.0,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +1/nan,0.9316320100480692,0.9278087619206452,0.9278082794183918,0.9278085087430628,0.9278087381302553,0.9278089462293361,0.9278091350380724,0.927809306261676,0.9278094613682745,0.9278096016316996,0.9278097281649459,0.9278098419466484,0.9278099438422716,0.9278100346212315,0.927810188610275,0.9278103432901668,0.9278104986636095,0.9278106547333139,0.9278108115019964,0.9278109689723804,0.927811127147196,0.9278112860291807,0.9278114456210778,0.9278116059256376,0.9278117669456171,0.9278119286837798,0.9278120911428958,0.9278122543257414,0.9278124182351005 +2/nan,0.8679382021462058,0.8608290986967205,0.8608282033573167,0.8608286288960261,0.8608290545508567,0.860829440703191,0.8608297910600959,0.8608301087857726,0.8608303966044876,0.8608306568799731,0.8608308916775109,0.8608311028130646,0.8608312918925992,0.8608314603438506,0.8608317460890341,0.8608320331162171,0.8608323214304158,0.8608326110366605,0.8608329019399931,0.8608331941454674,0.8608334876581503,0.8608337824831223,0.8608340786254741,0.8608343760903107,0.860834674882748,0.8608349750079152,0.860835276470953,0.8608355792770143,0.860835883431265 +3/nan,0.8085990118629771,0.7986847802870692,0.7986835342317774,0.7986841264593574,0.7986847188486911,0.7986852562620165,0.7986857438584721,0.7986861860416907,0.7986865866030478,0.7986869488321622,0.7986872756032994,0.7986875694437485,0.7986878325885425,0.7986880670246732,0.798688464700579,0.7986888641607297,0.7986892654121066,0.7986896684617121,0.7986900733165634,0.7986904799836954,0.7986908884701602,0.7986912987830298,0.7986917109293896,0.7986921249163453,0.7986925407510183,0.7986929584405472,0.7986933779920877,0.798693799412812,0.7986942227099111 +4/nan,0.7533167227447879,0.7410267371630083,0.7410251956953857,0.7410259283270121,0.7410266611589219,0.7410273259813686,0.7410279291765683,0.741028476192125,0.7410289717182393,0.741029419824406,0.7410298240662986,0.741030187570357,0.7410305131014813,0.7410308031177264,0.7410312950746952,0.7410317892389999,0.7410322856192787,0.7410327842241945,0.7410332850624297,0.741033788142688,0.7410342934736949,0.7410348010641995,0.7410353109229689,0.7410358230587943,0.7410363374804865,0.741036854196878,0.7410373732168221,0.7410378945491928,0.7410384182028866 +5/nan,0.7018139726135508,0.6875310995573062,0.6875293118238129,0.6875301615010287,0.6875310114107357,0.6875317824459164,0.6875324820083658,0.6875331164159625,0.6875336911081861,0.6875342108046516,0.6875346796290702,0.6875351012073482,0.6875354787460951,0.6875358150960565,0.6875363856493694,0.687536958762763,0.6875375344462573,0.6875381127099003,0.6875386935637632,0.687539277017941,0.6875398630825549,0.6875404517677531,0.6875410430837047,0.6875416370406067,0.6875422336486788,0.6875428329181662,0.6875434348593382,0.6875440394824875,0.6875446467979339 +6/nan,0.653832361985783,0.637897378262204,0.6378953878529628,0.6378963338581466,0.6378972801224129,0.6378981385703227,0.637898917442761,0.6378996237738223,0.6379002636196276,0.6379008422348288,0.6379013642106208,0.6379018335839626,0.6379022539249838,0.6379026284076088,0.6379032636457682,0.6379039017343564,0.6379045426845306,0.6379051865074796,0.6379058332144174,0.6379064828165858,0.637907135325254,0.6379077907517229,0.6379084491073157,0.637909110403387,0.6379097746513169,0.6379104418625136,0.6379111120484119,0.6379117852204733,0.6379124613901892 +Year (Moderate)/nan,2022,2023,2024,2025.0,2026,2027,2028,2029.0,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +1/nan,0.9316320100480692,0.9278087619206452,0.9278082794183918,0.9278085087430628,0.9278087381302553,0.9278089462293361,0.9278091350380724,0.927809306261676,0.9278094613682745,0.9278096016316996,0.9278097281649459,0.9278098419466484,0.9278099438422716,0.9278100346212315,0.927810188610275,0.9278103432901668,0.9278104986636095,0.9278106547333139,0.9278108115019964,0.9278109689723804,0.927811127147196,0.9278112860291807,0.9278114456210778,0.9278116059256376,0.9278117669456171,0.9278119286837798,0.9278120911428958,0.9278122543257414,0.9278124182351005 +2/nan,0.8679382021462058,0.8608290986967205,0.8608282033573167,0.8608286288960261,0.8608290545508567,0.860829440703191,0.8608297910600959,0.8608301087857726,0.8608303966044876,0.8608306568799731,0.8608308916775109,0.8608311028130646,0.8608312918925992,0.8608314603438506,0.8608317460890341,0.8608320331162171,0.8608323214304158,0.8608326110366605,0.8608329019399931,0.8608331941454674,0.8608334876581503,0.8608337824831223,0.8608340786254741,0.8608343760903107,0.860834674882748,0.8608349750079152,0.860835276470953,0.8608355792770143,0.860835883431265 +3/nan,0.8085990118629771,0.7986847802870692,0.7986835342317774,0.7986841264593574,0.7986847188486911,0.7986852562620165,0.7986857438584721,0.7986861860416907,0.7986865866030478,0.7986869488321622,0.7986872756032994,0.7986875694437485,0.7986878325885425,0.7986880670246732,0.798688464700579,0.7986888641607297,0.7986892654121066,0.7986896684617121,0.7986900733165634,0.7986904799836954,0.7986908884701602,0.7986912987830298,0.7986917109293896,0.7986921249163453,0.7986925407510183,0.7986929584405472,0.7986933779920877,0.798693799412812,0.7986942227099111 +4/nan,0.7533167227447879,0.7410267371630083,0.7410251956953857,0.7410259283270121,0.7410266611589219,0.7410273259813686,0.7410279291765683,0.741028476192125,0.7410289717182393,0.741029419824406,0.7410298240662986,0.741030187570357,0.7410305131014813,0.7410308031177264,0.7410312950746952,0.7410317892389999,0.7410322856192787,0.7410327842241945,0.7410332850624297,0.741033788142688,0.7410342934736949,0.7410348010641995,0.7410353109229689,0.7410358230587943,0.7410363374804865,0.741036854196878,0.7410373732168221,0.7410378945491928,0.7410384182028866 +5/nan,0.7018139726135508,0.6875310995573062,0.6875293118238129,0.6875301615010287,0.6875310114107357,0.6875317824459164,0.6875324820083658,0.6875331164159625,0.6875336911081861,0.6875342108046516,0.6875346796290702,0.6875351012073482,0.6875354787460951,0.6875358150960565,0.6875363856493694,0.687536958762763,0.6875375344462573,0.6875381127099003,0.6875386935637632,0.687539277017941,0.6875398630825549,0.6875404517677531,0.6875410430837047,0.6875416370406067,0.6875422336486788,0.6875428329181662,0.6875434348593382,0.6875440394824875,0.6875446467979339 +6/nan,0.653832361985783,0.637897378262204,0.6378953878529628,0.6378963338581466,0.6378972801224129,0.6378981385703227,0.637898917442761,0.6378996237738223,0.6379002636196276,0.6379008422348288,0.6379013642106208,0.6379018335839626,0.6379022539249838,0.6379026284076088,0.6379032636457682,0.6379039017343564,0.6379045426845306,0.6379051865074796,0.6379058332144174,0.6379064828165858,0.637907135325254,0.6379077907517229,0.6379084491073157,0.637909110403387,0.6379097746513169,0.6379104418625136,0.6379111120484119,0.6379117852204733,0.6379124613901892 +Year (Conservative)/nan,2022,2023,2024,2025.0,2026,2027,2028,2029.0,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +1/nan,0.9316320100480692,0.9278087619206452,0.9278082794183918,0.9278085087430628,0.9278087381302553,0.9278089462293361,0.9278091350380724,0.927809306261676,0.9278094613682745,0.9278096016316996,0.9278097281649459,0.9278098419466484,0.9278099438422716,0.9278100346212315,0.927810188610275,0.9278103432901668,0.9278104986636095,0.9278106547333139,0.9278108115019964,0.9278109689723804,0.927811127147196,0.9278112860291807,0.9278114456210778,0.9278116059256376,0.9278117669456171,0.9278119286837798,0.9278120911428958,0.9278122543257414,0.9278124182351005 +2/nan,0.8679382021462058,0.8608290986967205,0.8608282033573167,0.8608286288960261,0.8608290545508567,0.860829440703191,0.8608297910600959,0.8608301087857726,0.8608303966044876,0.8608306568799731,0.8608308916775109,0.8608311028130646,0.8608312918925992,0.8608314603438506,0.8608317460890341,0.8608320331162171,0.8608323214304158,0.8608326110366605,0.8608329019399931,0.8608331941454674,0.8608334876581503,0.8608337824831223,0.8608340786254741,0.8608343760903107,0.860834674882748,0.8608349750079152,0.860835276470953,0.8608355792770143,0.860835883431265 diff --git a/tests/data/Geothermal/Market/30/df_vom.csv b/tests/data/Geothermal/Market/30/df_vom.csv index 7b14d1d..80e367d 100644 --- a/tests/data/Geothermal/Market/30/df_vom.csv +++ b/tests/data/Geothermal/Market/30/df_vom.csv @@ -1,19 +1,19 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Geothermal - Hydro / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Geothermal - Hydro / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Hydro / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Hydro / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Hydro / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Hydro / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Hydro / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - NF EGS / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - NF EGS / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - NF EGS / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - NF EGS / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - NF EGS / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - NF EGS / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Deep EGS / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Deep EGS / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Deep EGS / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Deep EGS / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Deep EGS / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Deep EGS / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 diff --git a/tests/data/Geothermal/Market/TechLife/df_capex.csv b/tests/data/Geothermal/Market/TechLife/df_capex.csv index b2b33ce..c0b53f0 100644 --- a/tests/data/Geothermal/Market/TechLife/df_capex.csv +++ b/tests/data/Geothermal/Market/TechLife/df_capex.csv @@ -1,19 +1,19 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Geothermal - Hydro / Flash/Advanced,6750.072840071452,6941.798682925164,6679.663110877925,6439.257180047704,6217.629947455914,6012.365081733833,5821.462307956243,5643.249492613881,5476.316427837485,5319.464255429946,5171.666343531843,5032.037671260448,4899.810617170791,4774.315625937219,4654.965633048715,4631.690804883472,4608.5323508590545,4585.489689104759,4562.562240659235,4539.749429455938,4517.050682308659,4494.465428897116,4471.99310175263,4449.633136243867,4427.384970562647,4405.2480457098345,4383.221805481286,4361.305696453879,4339.4991679716095,4317.801672131752 -Geothermal - Hydro / Flash/Moderate,6750.072840071452,6978.120391481049,6784.023052228696,6616.51817033181,6469.472671439074,6338.619173019819,6220.875181206848,6113.945435015474,6016.077333779751,5925.904001376733,5842.3399469063315,5764.509570307466,5691.69688524989,5623.309354892105,5558.851357883422,5531.057101094005,5503.401815588535,5475.884806510592,5448.50538247804,5421.262855565649,5394.156541287821,5367.185758581381,5340.349829788474,5313.648080639532,5287.079840236334,5260.644441035152,5234.341218829977,5208.169512735827,5182.1286651721475,5156.218021846287 -Geothermal - Hydro / Flash/Conservative,6750.072840071452,6986.325389473952,6951.393762526582,6916.6367937139485,6882.053609745379,6847.643341696651,6813.405124988169,6779.338099363227,6745.441408866412,6711.714201822079,6678.155630812969,6644.7648526589055,6611.541028395611,6578.483323253633,6545.590906637365,6512.8629521041785,6480.298637343658,6447.897144156939,6415.657658436155,6383.579370143973,6351.661473293253,6319.903165926788,6288.303650097153,6256.862131846668,6225.577821187434,6194.4499320814975,6163.477682421089,6132.660294008984,6101.9969925389405,6071.487007576246 -Geothermal - Hydro / Binary/Advanced,8971.086957328818,9225.897423668854,8803.628553499306,8425.107649216776,8083.061630797742,7771.810287995445,7486.84374638035,7224.529351167398,6981.903584357024,6756.521316301821,6546.344608088428,6349.659356713036,6165.011900477868,5991.160169917183,5827.0355977193385,5797.900419730742,5768.910917632089,5740.0663630439285,5711.366031228708,5682.809201072565,5654.395155067202,5626.123179291865,5597.992563395405,5570.002600578429,5542.152587575536,5514.441824637659,5486.869615514471,5459.435267436898,5432.138091099714,5404.977400644216 -Geothermal - Hydro / Binary/Moderate,8971.086957328818,9274.17026658682,8965.925621571118,8707.575028035584,8485.823521941606,8291.980569172625,8120.069813162221,7965.814580346717,7826.054738667461,7698.3926736156445,7580.968550282183,7472.312242688132,7371.242656180623,7276.797399741394,7188.182494077632,7152.241581607245,7116.480373699208,7080.897971830712,7045.493481971558,7010.266014561701,6975.214684488893,6940.338611066448,6905.636918011116,6871.10873342106,6836.753189753955,6802.569423805186,6768.556576686159,6734.713793802728,6701.040224833714,6667.535023709545 -Geothermal - Hydro / Binary/Conservative,8971.086957328818,9285.075000835326,9238.649625831149,9192.456377701994,9146.494095813483,9100.761625334415,9055.257817207743,9009.981528121705,8964.931620481095,8920.10696237869,8875.506427566796,8831.128895428961,8786.973250951816,8743.038384697058,8699.323192773572,8655.826576809704,8612.547443925656,8569.484706706027,8526.637283172497,8484.004096756633,8441.584076272851,8399.376155891487,8357.379275112029,8315.592378736468,8274.014416842785,8232.644344758572,8191.481123034779,8150.523717419605,8109.771098832508,8069.222243338345 -Geothermal - NF EGS / Flash/Advanced,14010.770607605218,14417.017022279717,11078.057758779356,9283.26744602389,8119.264779489766,7285.098364060534,6648.80290907074,6142.201567058381,5726.054877192588,5375.970242824545,5075.880831150723,4814.71480155904,4584.560582868293,4379.593875641726,4195.41880378795,4174.441709769011,4153.569501220166,4132.801653714065,4112.137645445495,4091.5769572182676,4071.119072432176,4050.763477070015,4030.509659684665,4010.3571113862417,3990.3053258293107,3970.353799200164,3950.502030204163,3930.749520053142,3911.095772452876,3891.5402935906122 -Geothermal - NF EGS / Flash/Moderate,14010.770607605218,14447.256117397614,12930.566158774249,11917.893821031725,11169.218654999813,10580.85622375129,10099.209248041545,9693.216400408313,9343.38090061023,9036.719581967935,8764.183032590723,8519.230231583124,8296.99095501476,8093.748443968645,7906.60646728269,7867.073434946277,7827.7380677715455,7788.599377432687,7749.656380545524,7710.908098642797,7672.3535581495835,7633.991790358836,7595.821831407042,7557.842722250007,7520.053508638757,7482.453241095563,7445.040974890085,7407.815770015635,7370.776691165557,7333.92280770973 -Geothermal - NF EGS / Flash/Conservative,14010.770607605218,14501.1475788714,14428.641840977043,14356.498631772156,14284.716138613298,14213.292557920231,14142.22609513063,14071.514964654978,14001.157389831704,13931.151602882544,13861.495844868134,13792.188365643791,13723.227423815573,13654.611286696496,13586.338230263013,13518.406539111696,13450.814506416138,13383.560433884057,13316.642631714638,13250.059418556064,13183.809121463282,13117.890075855967,13052.300625476686,12987.039122349302,12922.103926737555,12857.493407103868,12793.205940068348,12729.239910368007,12665.593710816167,12602.265742262087 -Geothermal - NF EGS / Binary/Advanced,28237.047720077808,29055.789223921118,17972.43578312598,14018.065384019512,11824.98703547545,10380.889582144408,9336.577181501985,8535.161568270842,7894.335874854992,7366.220333531459,6920.816254088115,6538.244231802497,6204.739093435736,5910.426099110725,5648.012023904859,5619.771963785335,5591.673103966408,5563.714738446576,5535.896164754344,5508.216683930571,5480.675600510918,5453.2722225083635,5426.005861395821,5398.875832088842,5371.881452928398,5345.022045663755,5318.296935435436,5291.70545075826,5265.246923504468,5238.920688886946 -Geothermal - NF EGS / Binary/Moderate,28237.047720077808,29116.732536446165,20159.624702777943,17197.300007241567,15501.108001156685,14340.985215498486,13471.451937603808,12782.003561546839,12214.065897259525,11733.109864774991,11317.19188920987,10951.560968679232,10625.858782717785,10332.553052963316,10066.007561394314,10015.677523587343,9965.599135969407,9915.77114028956,9866.19228458811,9816.86132316517,9767.777016549346,9718.938131466599,9670.343440809265,9621.991723605219,9573.881764987193,9526.012356162257,9478.382294381447,9430.990382909538,9383.835430994992,9336.916253840016 -Geothermal - NF EGS / Binary/Conservative,28237.047720077808,29225.344390280527,29079.217668329125,28933.821579987478,28789.152472087542,28645.206709727106,28501.98067617847,28359.47077279758,28217.67341893359,28076.585051838923,27936.20212657973,27796.52111594683,27657.538510367096,27519.25081781526,27381.654563726188,27244.74629090756,27108.522559453017,26972.979946655752,26838.115046922478,26703.924471687864,26570.404849329425,26437.552825082777,26305.36506095736,26173.838235652573,26042.96904447431,25912.75419925194,25783.19042825568,25654.2744761144,25526.003103733827,25398.373088215158 -Geothermal - Deep EGS / Flash/Advanced,17055.68321734702,17550.21776872353,11437.954499662725,9045.586243699901,7679.416247889648,6766.49897505979,6100.412067916434,5586.184090476773,5173.227005460643,4831.797284255064,4543.111402506724,4294.645658441988,4077.6858674841374,3885.955813881851,3714.8046829393415,3696.2306595246446,3677.749506227022,3659.3607586958865,3641.063954902407,3622.8586351278955,3604.744341952256,3586.720620242495,3568.787017141283,3550.943082055576,3533.188366645298,3515.5224248120717,3497.9448126880116,3480.455088624571,3463.052813181448,3445.737549115541 -Geothermal - Deep EGS / Flash/Moderate,17055.68321734702,17587.028622427046,14438.385081873881,13058.211428117138,12190.257826912446,11563.075859194121,11074.387040123336,10675.049391546698,10337.834811075403,10046.154811686383,9789.190284775257,9559.512414052933,9351.810610508635,9162.163392949053,8987.59671518824,8942.658731612299,8897.945437954237,8853.455710764465,8809.188432210643,8765.14249004959,8721.316777599342,8677.710193711346,8634.321642742789,8591.150034529075,8548.194284356428,8505.453312934647,8462.926046369974,8420.611416138123,8378.508359057432,8336.615817262145 -Geothermal - Deep EGS / Flash/Conservative,17055.68321734702,17652.632129954163,17564.368969304393,17476.54712445787,17389.16438883558,17302.218566891403,17215.707474056948,17129.628936686662,17043.98079200323,16958.760888043213,16873.967083602995,16789.59724818498,16705.649261944054,16622.121015634333,16539.010410556162,16456.31535850338,16374.033781710865,16292.163612802311,16210.7027947383,16129.649280764606,16049.001034360783,15968.756029188979,15888.912249043033,15809.467687797818,15730.42034935883,15651.768247612035,15573.509406373974,15495.641859342106,15418.163650045393,15341.072831795165 -Geothermal - Deep EGS / Binary/Advanced,40393.96779078039,41565.202767718365,21083.787919466828,15810.910276196848,13114.014217254891,11404.824619313016,10196.283621765955,9282.493749095127,8559.468340911839,7968.282086069192,7472.720051829621,7049.135439035407,6681.344981385575,6357.849190988273,6070.22157455761,6039.870466684822,6009.671114351398,5979.622758779641,5949.724644985743,5919.976021760814,5890.37614165201,5860.92426094375,5831.61963963903,5802.4615414408345,5773.4492337336305,5744.581987564962,5715.859077627138,5687.279782239002,5658.843383327806,5630.549166411168 -Geothermal - Deep EGS / Binary/Moderate,40393.96779078039,41652.38405620164,22693.984789176928,19769.322965821575,18185.291390056445,17113.970350027244,16310.138971277092,15669.153173700772,15137.087879124423,14682.672473998588,14286.232243203394,13934.62300431084,13618.649395877017,13331.639109153972,13068.604544389911,13003.261521667962,12938.245214059622,12873.553987989324,12809.186218049379,12745.140286959133,12681.414585524337,12618.007512596714,12554.917475033732,12492.142887658563,12429.682173220272,12367.53376235417,12305.696093542401,12244.16761307469,12182.946775009315,12122.032041134271 -Geothermal - Deep EGS / Binary/Conservative,40393.96779078039,41807.7566634577,41598.71788014041,41390.72429073971,41183.77066928601,40977.851815939575,40772.96255685988,40569.097744075574,40366.2522553552,40164.42099407843,39963.598889108034,39763.78089466249,39564.96199018918,39367.137180238235,39170.30149433704,38974.44998686536,38779.57773693103,38585.67984824638,38392.75144900514,38200.78769176012,38009.783753301315,37819.73483453481,37630.636160362126,37442.482979560315,37255.27056466251,37068.9942118392,36883.64924078,36699.2309945761,36515.73483960322,36333.156165405206 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Geothermal - Hydro / Flash/Advanced,7213.472139143207,7011.356575088485,6820.659163547733,6640.279542920247,6469.261375685166,6306.7689323851355,6152.068170567338,6004.511322895277,5863.524250014293,5728.595990252216,5599.270068754541,5475.1372261820325,5355.829300688869,5241.014052442069,5215.485008035156,5190.083608850278,5164.809216661325,5139.661196433316,5114.638916306447,5089.741747580212,5064.969064697609,5040.320245229418,5015.794669858569,4991.391722364574,4967.110789608048,4942.951261515306,4918.912531063027,4894.99399426301,4871.195050146992 +Geothermal - Hydro / Flash/Moderate,7213.472139143207,7096.799185929678,6989.497616165266,6890.214586821563,6797.864594829243,6711.564109663961,6630.584914859766,6554.320105119375,6482.25884787322,6413.967342159384,6349.074241690446,6287.2593476620805,6228.244732717668,6171.787697859847,6141.658810751171,6111.68056807804,6081.852216618273,6052.173006915805,6022.64219326185,5993.259033676165,5964.022789888408,5934.9327273195895,5905.988115063616,5877.188225868921,5848.5323361202,5820.019725820223,5791.649678571746,5763.421481559511,5735.334425532337 +Geothermal - Hydro / Flash/Conservative,7213.472139143207,7178.1470340812875,7142.998554544677,7108.02581740575,7073.227943952517,7038.60405986655,7004.153295201013,6969.874784358804,6935.767666070807,6901.831083374249,6868.064183591174,6834.466118307014,6801.036043349275,6767.773118766325,6734.676508806289,6701.745381896055,6668.978910620372,6636.376271701065,6603.936645976356,6571.65921838027,6539.543177922164,6507.587717666351,6475.792034711815,6444.155330172052,6412.676809154988,6381.355680743009,6350.1911579730895,6319.182457817021,6288.328801161732 +Geothermal - Hydro / Binary/Advanced,9572.967811596063,9223.214819902778,8901.18448007126,8603.24454903916,8326.39918042001,8068.152191939042,7826.404623509918,7599.376863070536,7385.548665839998,7183.612401264129,6992.436211800749,6811.034691349149,6638.545333592948,6474.209453868171,6442.514432454129,6410.977886147156,6379.599022571718,6348.377053314157,6317.311193902883,6286.400663788667,6255.644686325021,6225.042488748694,6194.593302160249,6164.296361504746,6134.150905552519,6104.156176880055,6074.311421850953,6044.615890596995,6015.068836999308 +Geothermal - Hydro / Binary/Moderate,9572.967811596063,9362.445711783123,9175.037187711046,9006.341474974928,8853.081996976125,8712.757015172678,8583.415493805687,8463.508101041009,8351.785123897109,8247.224685032314,8148.981113014579,8056.347063316559,7968.725234911028,7885.60691828464,7846.90893507384,7808.404441779096,7770.092470950824,7731.972059976693,7694.0422510574335,7656.30209118277,7618.75063210748,7581.386930327566,7544.210047056552,7507.219048201893,7470.413004341507,7433.790990700423,7397.352087127545,7361.095378072531,7325.019952562791 +Geothermal - Hydro / Binary/Conservative,9572.967811596063,9525.84522817188,9478.958257664815,9432.305722010287,9385.886449034033,9339.699272422658,9293.743031694341,9248.016572169665,9202.518744942614,9157.248406851697,9112.204420451235,9067.385653982774,9022.790981346656,8978.419282073719,8934.269441297147,8890.340349724458,8846.63090360963,8803.14000472538,8759.866560335548,8716.809483167666,8673.967691385624,8631.340108562492,8588.925663653476,8546.723290969005,8504.731930147957,8462.950526131013,8421.378029134154,8380.01339462228,8338.855583282964 +Geothermal - NF EGS / Flash/Advanced,9633.384834082148,8812.155281508716,8141.504352299589,7580.8611514878985,7103.375559251148,6690.4980276031365,6328.959859409921,6008.992831795806,5723.229627543215,5465.9978663512775,5232.85166492064,5020.251877056701,4825.3423813235195,4645.790145550401,4623.228156782679,4600.778977958796,4578.442045029032,4556.216796763916,4534.1026747401265,4512.099123326456,4490.205589669854,4468.421523681535,4446.746378023157,4425.179608093072,4403.720672012637,4382.369030612603,4361.12414741957,4339.985488642502,4318.95252315932 +Geothermal - NF EGS / Flash/Moderate,9633.384834082148,9367.280329515448,9125.6281670634,8904.443398149877,8700.617640778088,8511.68291554962,8335.649380087492,8170.890986461995,8016.06311237957,7870.04206220988,7731.879858976902,7600.7699384217085,7476.020753169138,7357.035207141998,7320.938185724801,7285.021649414689,7249.2846957861275,7213.72642692571,7178.345949409594,7143.142374281058,7108.114817028166,7073.262397561537,7038.584240192242,7004.079473609793,6969.747230860256,6935.5866493244675,6901.596870696359,6867.7770409613895,6834.126310375094 +Geothermal - NF EGS / Flash/Conservative,9633.384834082148,9585.943833627956,9538.740038176038,9491.772261701379,9445.039324109095,9398.54005120477,9352.273274664967,9306.237832007864,9260.432566564046,9214.856327447447,9169.507969526432,9124.386353395023,9079.490345344268,9034.818817333768,8990.370646963322,8946.144717444726,8902.139917573724,8858.355141702077,8814.78928970979,8771.441266977463,8728.309984358797,8685.394358153224,8642.69331007868,8600.205767244508,8557.930662124507,8515.866932530105,8474.013521583676,8432.36937769198,8390.933454519742 +Geothermal - NF EGS / Binary/Advanced,13414.909349196269,12160.872036074832,11157.263100853019,10331.354401059625,9636.734468478615,9042.251681898615,8526.13952754802,8072.682522045299,7670.220661208504,7309.901434891509,6984.870050718978,6689.7272248385925,6420.156150578059,6172.659717932562,6142.463381302929,6112.418026356444,6082.522898184692,6052.777245653799,6023.180321385559,5993.731381738662,5964.429686789999,5935.274500316079,5906.265089774529,5877.400726285687,5848.680684614289,5820.104243151247,5791.670683895521,5763.379292436073,5735.229357933924 +Geothermal - NF EGS / Binary/Moderate,13414.909349196269,12867.592826985556,12397.279188409966,11985.855220543835,11620.783230564093,11293.051302132486,10995.980177945437,10724.492026697348,10474.642867858909,10243.312767254738,10027.994263823188,9826.644065641862,9637.576708526198,9459.38676755924,9412.777988339954,9366.402253016768,9320.258396370196,9274.345259006857,9228.661687330336,9183.206533512197,9137.978655463148,9092.976916804346,9048.200186838836,9003.647340523155,8959.317258439052,8915.208826765369,8871.320937250055,8827.652487182319,8784.202379364919 +Geothermal - NF EGS / Binary/Conservative,13414.909349196269,13348.560726166508,13282.543846251896,13216.857050736859,13151.498689199394,13086.467119469618,13021.760707588493,12957.377827766772,12893.31686234416,12829.57620174866,12766.154244456138,12703.049396950077,12640.26007368155,12577.784697029363,12515.621697260438,12453.769512490357,12392.226588644126,12330.991379417126,12270.062346236262,12209.437958221302,12149.116692146417,12089.097032401905,12029.377470956118,11969.956507317558,11910.832648497193,11852.004408970928,11793.470310642295,11735.228882805304,11677.2786621075 +Geothermal - Deep EGS / Flash/Advanced,11222.814937496349,9623.287919540488,8493.697890081297,7643.832754038631,6975.744822724385,6433.349126629223,5981.986205132395,5598.966566713351,5268.750642014443,4980.301414703356,4725.541465480948,4498.409072991202,4294.257029939339,4109.4564523426925,4089.5761320410093,4069.795213340834,4050.11319923416,4030.5295951980193,4011.043909182059,3991.655651596179,3972.3643352982276,3953.169475581766,3934.0705901638876,3915.0671991730983,3896.1588251372627,3877.344992971606,3858.625229966778,3839.9990657769745,3821.466032408119 +Geothermal - Deep EGS / Flash/Moderate,11222.814937496349,10466.033532881316,9883.032605701696,9412.146857349375,9019.017244278877,8682.67397370867,8389.44445224566,8129.954245121557,7897.516262797579,7687.205154425028,7495.2959394775,7318.908156048714,7155.771803911962,7004.068501412051,6969.736313523503,6935.575786574398,6901.586062260039,6867.766286567252,6834.115609752928,6800.633186322676,6767.3181750095755,6734.16973875304,6701.1870446777875,6668.369264072911,6635.715572371059,6603.225149127717,6570.89717800059,6538.7308467290995,6506.725347113967 +Geothermal - Deep EGS / Flash/Conservative,11222.814937496349,11167.426786525088,11112.315576308683,11057.47992214336,11002.918446248865,10948.629777733842,10894.612552561393,10840.86541351481,10787.387010163457,10734.175998828861,10681.231042550939,10628.550811054407,10576.133980715354,10523.979234528,10472.085262071581,10420.450759477446,10369.07442939628,10317.95498096552,10267.091129776914,10216.481597844251,10166.125113571252,10116.020411719617,10066.16623337724,10016.561325926576,9967.204443013165,9918.094344514318,9869.229796507969,9820.60957124165,9772.232447101664 +Geothermal - Deep EGS / Binary/Advanced,19757.4027234484,16486.865872362592,14303.072745769601,12718.842967932736,11504.996480498821,10538.128242601697,9745.311413350684,9080.404675413927,8512.644694876248,8020.651928322915,7589.058631941437,7206.505083562512,6864.393929096929,6556.085999289953,6523.972531253534,6492.019630557296,6460.2264943645405,6428.592323852747,6397.116324193513,6365.797704532575,6334.635677969943,6303.629461540123,6272.778276192453,6242.081346771521,6211.537901997693,6181.147174447734,6150.908400535524,6120.820820492877,6090.883678350443 +Geothermal - Deep EGS / Binary/Moderate,19757.4027234484,17883.28882242618,16584.31334517438,15602.85175387943,14820.357943899182,14173.13035022212,13623.261978640388,13146.495302885201,12726.436931790544,12351.526553243126,12013.328874493473,11705.513890460217,11423.218820646913,11162.632987477913,11107.507977159035,11052.658591891754,10998.083453550807,10943.781190901565,10889.750439565569,10835.989841986253,10782.498047394834,10729.273711776374,10676.315497836003,10623.622074965337,10571.192119209021,10519.02431323149,10467.117346283843,10415.469914170937,10364.080719218595 +Geothermal - Deep EGS / Binary/Conservative,19757.4027234484,19659.34163354738,19561.770849095865,19464.687918566608,19368.09040269,19271.975874392767,19176.341918737024,19081.186132859562,18986.506125911485,18892.29951899815,18798.56394511938,18705.297049110002,18612.496487580673,18520.159928858993,18428.28505293092,18336.869551382486,18245.911127341795,18155.40749542131,18065.356381660422,17975.755523468342,17886.60266956722,17797.895579935608,17709.63202575215,17621.80978933961,17534.42666410913,17447.48045450481,17360.968975948505,17274.890054784984,17189.24152822728 diff --git a/tests/data/Geothermal/Market/TechLife/df_fom.csv b/tests/data/Geothermal/Market/TechLife/df_fom.csv index 6060d16..0d9f1da 100644 --- a/tests/data/Geothermal/Market/TechLife/df_fom.csv +++ b/tests/data/Geothermal/Market/TechLife/df_fom.csv @@ -1,19 +1,19 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Geothermal - Hydro / Flash/Advanced,113.621797592322,112.80381861895066,111.98583964557932,111.16786067220798,110.34988169883664,109.5319027254653,108.71392375209396,107.89594477872262,107.07796580535128,106.25998683197994,105.4420078586086,104.62402888523727,103.80604991186593,102.98807093849459,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332 -Geothermal - Hydro / Flash/Moderate,113.621797592322,112.90338218252722,112.18496677273245,111.46655136293768,110.7481359531429,110.02972054334813,109.31130513355336,108.59288972375859,107.87447431396382,107.15605890416904,106.43764349437427,105.7192280845795,105.00081267478473,104.28239726498995,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517 -Geothermal - Hydro / Flash/Conservative,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322 -Geothermal - Hydro / Binary/Advanced,151.05679189499708,148.57540133559837,146.09401077619964,143.6126202168009,141.13122965740217,138.64983909800344,136.1684485386047,133.68705797920597,131.20566741980724,128.7242768604085,126.24288630100979,123.76149574161107,121.28010518221235,118.79871462281363,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501 -Geothermal - Hydro / Binary/Moderate,151.05679189499708,149.13109816138387,147.20540442777067,145.27971069415747,143.35401696054427,141.42832322693107,139.50262949331787,137.57693575970467,135.65124202609147,133.72554829247827,131.79985455886506,129.87416082525186,127.94846709163866,126.02277335802546,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236 -Geothermal - Hydro / Binary/Conservative,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708 -Geothermal - NF EGS / Flash/Advanced,202.54571405569698,195.5205808052594,188.49544755482185,181.4703143043843,174.44518105394673,167.42004780350916,160.3949145530716,153.36978130263404,146.34464805219648,139.3195148017589,132.29438155132135,125.26924830088379,118.24411505044623,111.21898180000866,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111 -Geothermal - NF EGS / Flash/Moderate,202.54571405569698,198.07681632159293,193.60791858748888,189.13902085338484,184.6701231192808,180.20122538517674,175.7323276510727,171.26342991696865,166.7945321828646,162.32563444876055,157.8567367146565,153.38783898055246,148.9189412464484,144.45004351234437,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035 -Geothermal - NF EGS / Flash/Conservative,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698 -Geothermal - NF EGS / Binary/Advanced,452.51835590229337,428.20165137653095,403.88494685076853,379.5682423250061,355.2515377992437,330.9348332734813,306.61812874771886,282.30142422195644,257.984719696194,233.66801517043163,209.35131064466924,185.03460611890685,160.71790159314446,136.40119706738207,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987 -Geothermal - NF EGS / Binary/Moderate,452.51835590229337,432.9573404946391,413.3963250869848,393.8353096793305,374.27429427167624,354.71327886402196,335.1522634563677,315.5912480487134,296.0302326410591,276.46921723340483,256.90820182575055,237.34718641809624,217.78617101044193,198.22515560278762,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331 -Geothermal - NF EGS / Binary/Conservative,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337 -Geothermal - Deep EGS / Flash/Advanced,200.61740828076145,192.87872060387326,185.14003292698507,177.40134525009688,169.6626575732087,161.9239698963205,154.1852822194323,146.44659454254412,138.70790686565593,130.96921918876774,123.23053151187955,115.49184383499136,107.75315615810317,100.01446848121498,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687 -Geothermal - Deep EGS / Flash/Moderate,200.61740828076145,196.21653287649545,191.81565747222945,187.41478206796344,183.01390666369744,178.61303125943144,174.21215585516543,169.81128045089943,165.41040504663343,161.00952964236743,156.60865423810142,152.20777883383542,147.80690342956942,143.4060280253034,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373 -Geothermal - Deep EGS / Flash/Conservative,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145 -Geothermal - Deep EGS / Binary/Advanced,510.8876608578497,482.333621184938,453.7795815120263,425.2255418391146,396.6715021662029,368.1174624932912,339.5634228203795,311.0093831474678,282.4553434745561,253.9013038016444,225.34726412873266,196.79322445582093,168.2391847829092,139.68514510999748,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558 -Geothermal - Deep EGS / Binary/Moderate,510.8876608578497,488.1983045653025,465.50894827275533,442.81959198020814,420.13023568766096,397.44087939511377,374.7515231025666,352.0621668100194,329.3728105174722,306.683454224925,283.9940979323778,261.30474163983064,238.61538534728342,215.9260290547362,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887 -Geothermal - Deep EGS / Binary/Conservative,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Geothermal - Hydro / Flash/Advanced,121.11564948696193,120.37379367750981,119.63193786805769,118.89008205860557,118.14822624915345,117.40637043970133,116.66451463024922,115.9226588207971,115.18080301134498,114.43894720189286,113.69709139244074,112.95523558298862,112.2133797735365,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444 +Geothermal - Hydro / Flash/Moderate,121.11564948696193,120.43984538801548,119.76404128906904,119.0882371901226,118.41243309117615,117.73662899222971,117.06082489328327,116.38502079433682,115.70921669539038,115.03341259644394,114.3576084974975,113.68180439855105,113.00600029960461,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808 +Geothermal - Hydro / Flash/Conservative,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193 +Geothermal - Hydro / Binary/Advanced,161.16810720595237,158.43497851225757,155.70184981856278,152.96872112486798,150.2355924311732,147.5024637374784,144.7693350437836,142.0362063500888,139.303077656394,136.56994896269921,133.83682026900442,131.10369157530963,128.37056288161483,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996 +Geothermal - Hydro / Binary/Moderate,161.16810720595237,159.02845794013967,156.88880867432698,154.7491594085143,152.6095101427016,150.4698608768889,148.3302116110762,146.19056234526352,144.05091307945082,141.91126381363813,139.77161454782544,137.63196528201274,135.49231601620005,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753 +Geothermal - Hydro / Binary/Conservative,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237 +Geothermal - NF EGS / Flash/Advanced,154.27087742463428,151.02494260534434,147.7790077860544,144.53307296676445,141.2871381474745,138.04120332818457,134.79526850889462,131.54933368960468,128.30339887031474,125.0574640510248,121.81152923173485,118.56559441244491,115.31965959315497,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502 +Geothermal - NF EGS / Flash/Moderate,154.27087742463428,153.14562645137252,152.02037547811076,150.895124504849,149.76987353158725,148.6446225583255,147.51937158506374,146.39412061180198,145.26886963854022,144.14361866527847,143.0183676920167,141.89311671875495,140.7678657454932,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315 +Geothermal - NF EGS / Flash/Conservative,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428 +Geothermal - NF EGS / Binary/Advanced,199.96073410596523,193.869383597524,187.77803308908278,181.68668258064156,175.59533207220034,169.5039815637591,163.4126310553179,157.32128054687666,151.22993003843544,145.13857952999422,139.047229021553,132.95587851311177,126.86452800467056,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948 +Geothermal - NF EGS / Binary/Moderate,199.96073410596523,197.01729920078273,194.07386429560023,191.13042939041773,188.18699448523523,185.24355958005273,182.30012467487023,179.35668976968773,176.41325486450523,173.46981995932273,170.52638505414023,167.58295014895774,164.63951524377524,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285 +Geothermal - NF EGS / Binary/Conservative,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523 +Geothermal - Deep EGS / Flash/Advanced,146.96894687966105,143.27951725997903,139.590087640297,135.900658020615,132.21122840093298,128.52179878125096,124.83236916156895,121.14293954188693,117.45350992220492,113.7640803025229,110.07465068284088,106.38522106315887,102.69579144347685,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492 +Geothermal - Deep EGS / Flash/Moderate,146.96894687966105,145.356067175099,143.74318747053698,142.13030776597495,140.51742806141291,138.90454835685088,137.29166865228885,135.67878894772682,134.06590924316478,132.45302953860275,130.84014983404072,129.22727012947868,127.61439042491665,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455 +Geothermal - Deep EGS / Flash/Conservative,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105 +Geothermal - Deep EGS / Binary/Advanced,226.31128048778422,218.06870620889606,209.82613193000788,201.5835576511197,193.3409833722315,185.09840909334332,176.85583481445514,168.61326053556695,160.37068625667877,152.12811197779058,143.8855376989024,135.6429634200142,127.40038914112604,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238 +Geothermal - Deep EGS / Binary/Moderate,226.31128048778422,221.6256414562647,216.9400024247452,212.25436339322567,207.56872436170616,202.88308533018665,198.19744629866713,193.51180726714762,188.8261682356281,184.1405292041086,179.45489017258907,174.76925114106956,170.08361210955005,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304 +Geothermal - Deep EGS / Binary/Conservative,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422 diff --git a/tests/data/Geothermal/Market/TechLife/df_gcc.csv b/tests/data/Geothermal/Market/TechLife/df_gcc.csv index 7b14d1d..6e07c78 100644 --- a/tests/data/Geothermal/Market/TechLife/df_gcc.csv +++ b/tests/data/Geothermal/Market/TechLife/df_gcc.csv @@ -1,19 +1,19 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Geothermal - Hydro / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Geothermal - Hydro / Flash/Advanced,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Hydro / Flash/Moderate,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Hydro / Flash/Conservative,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Hydro / Binary/Advanced,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Hydro / Binary/Moderate,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Hydro / Binary/Conservative,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - NF EGS / Flash/Advanced,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - NF EGS / Flash/Moderate,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - NF EGS / Flash/Conservative,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - NF EGS / Binary/Advanced,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - NF EGS / Binary/Moderate,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - NF EGS / Binary/Conservative,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Deep EGS / Flash/Advanced,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Deep EGS / Flash/Moderate,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Deep EGS / Flash/Conservative,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Deep EGS / Binary/Advanced,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Deep EGS / Binary/Moderate,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Deep EGS / Binary/Conservative,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 diff --git a/tests/data/Geothermal/Market/TechLife/df_lcoe.csv b/tests/data/Geothermal/Market/TechLife/df_lcoe.csv index 3c0abee..d263171 100644 --- a/tests/data/Geothermal/Market/TechLife/df_lcoe.csv +++ b/tests/data/Geothermal/Market/TechLife/df_lcoe.csv @@ -1,19 +1,19 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Geothermal - Hydro / Flash/Advanced,56.02773569191814,57.82431359117234,55.04341449452706,53.60451324964167,52.141036404782895,50.777953312474224,49.50299008867459,48.305886541157456,47.17798977620775,46.11194380915827,45.10144947029893,44.14107652881938,43.22611511858278,42.352457101592016,41.51650049371249,41.37369620561482,41.23160594788145,41.09022615039837,40.9495532609028,40.809583744892905,40.6703140855396,40.53174078359832,40.39386035732051,42.679053622088546,44.72555322041393,48.31699392159427,48.14018046879325,47.96425109623121,47.78920138356171,47.61502693254025 -Geothermal - Hydro / Flash/Moderate,56.02773569191814,58.14849169075109,55.70672460031174,54.729873948350104,53.73657292569924,52.84261927731612,52.02910008899666,51.281932585402615,50.590363532528244,49.9460063438536,49.34220089693449,48.77357487312765,48.23573527786171,47.72504655168624,47.23846776856023,47.06793421936119,46.89825334856476,46.72942089282409,46.56143261010981,46.39428427960231,46.227971701586334,46.06249069734569,45.897837109057434,48.626761591913834,51.0706436670664,55.35945836352178,55.14831186327334,54.938221111020546,54.72918082808883,54.5211857621972 -Geothermal - Hydro / Flash/Conservative,56.02773569191814,58.30999329301952,56.91226962310704,56.844435523312335,56.632196051452624,56.421027341225546,56.210922548181316,56.00187519785402,55.79387908837645,55.58692822559517,55.381016778397196,55.17613904707131,54.97228944035414,54.7694624584164,54.56765268001402,54.36684809340985,54.16704754228696,53.96824600652106,53.77043849108954,53.57362002594423,53.377785665887636,53.18293049044879,52.98904960375872,56.20237950410817,59.08006974227699,64.13018255696109,63.881555903176846,63.63417240090632,63.38802583446895,63.143110019262835 -Geothermal - Hydro / Binary/Advanced,91.68871268868871,94.20095578915591,81.39995556740794,78.64057707686564,75.92568432377165,73.42334787597628,71.10243775583771,68.93787933192732,66.90921688659988,64.99957299232842,63.194880920556784,61.48330925482362,59.854824290985114,58.3008528451147,56.81401932983397,56.612913359816204,56.4128129322156,56.21371301937333,56.01560861876977,55.81849475289737,55.622366469136495,55.42721883963112,55.233046961164156,58.45119968130455,61.333208984699546,66.39090140832027,66.14190159597977,65.89414680097315,65.64763079829085,65.40234739404865 -Geothermal - Hydro / Binary/Moderate,91.68871268868871,94.74606840334306,82.67485818843411,80.82797760696994,79.0226160399524,77.40988938714594,75.94854691890795,74.60906960628098,73.36964512665634,72.21372429311064,71.12846984837071,70.10373443670268,69.13136569589219,68.2047208330658,67.3183194934529,67.07023684681486,66.82339462891267,66.57778663766831,66.33340670201534,66.09024868174197,65.84830646733793,65.60757397984113,65.36804517068394,69.33793151482011,72.8931541447524,79.13228131846128,78.8251172275477,78.51948897962906,78.21538889558555,77.91280933469328 -Geothermal - Hydro / Binary/Conservative,91.68871268868871,95.12608077450821,85.10028133774264,84.99885816422405,84.68152512896494,84.36579305904914,84.05165172089461,83.7390914341065,83.42810292586977,83.11867723393588,82.81080563982866,82.50447962153918,82.19969081920608,81.8964310096769,81.59469208729719,81.2944560925376,80.99572129651348,80.6984801933107,80.40272531454602,80.1084492291773,79.81564454331824,79.52430390005266,79.23441997924856,84.03887846018898,88.34150025721837,95.89225231027596,95.5205144332433,95.15063527287478,94.78260553570219,94.4164159747251 -Geothermal - NF EGS / Flash/Advanced,129.2559288640502,132.43474165576623,91.63945865744809,79.9692815330314,71.93711265041601,65.92847794291366,61.13377564289862,57.134743215065804,53.69064780700749,50.651841525889694,47.91975475885049,45.42646201688872,43.12342597583364,40.97491467066792,38.95395948049176,38.82525309621838,38.697190251909205,38.56976772989851,38.442982328609446,38.31683086247275,38.19131016184723,38.066417072940226,37.94214845772784,40.001743210743925,41.846208578178995,45.08309560124236,44.923737499997216,44.76517620095235,44.607407720146114,44.45042809353688 -Geothermal - NF EGS / Flash/Moderate,129.2559288640502,133.0183483507433,103.61409100075663,97.1050922697475,91.94510524362505,87.76864486066522,84.24689067597603,81.18928037807738,78.47620031368726,76.02799800713944,73.78915470292861,71.719540733491,69.78927685803544,67.97556041345932,66.26062273044327,66.01806512705035,65.77672032683176,65.53658226583586,65.2976449104319,65.05990225715661,64.8233483325645,64.58797719307792,64.35378292483672,68.23525601626578,71.71130036008051,77.81147606776173,77.51115282165789,77.21233121382292,76.91500373615858,76.61916291810732 -Geothermal - NF EGS / Flash/Conservative,129.2559288640502,134.04743375765386,113.90693522429217,113.76613555677524,113.32560126558171,112.88728949790249,112.45118604707363,112.01727747438744,111.58555090695474,111.1559939030271,110.72859435927045,110.30334044509439,109.88022055500822,109.45922327330591,109.04033734739681,108.6235378451508,108.20882236646176,107.79618049132223,107.38560185182682,106.9770761319084,106.57059306708109,106.16614244418241,105.76371410111506,112.43345370052931,118.40652373428934,128.88877686925213,128.3727156213752,127.85923471760741,127.34832125638805,126.83996240066479 -Geothermal - NF EGS / Binary/Advanced,319.6324523541881,325.4542729522753,181.25017501798897,150.91118793434455,132.3051339131267,118.86840328352812,108.19091513870583,99.18985676753476,91.2971615701351,84.18237214564775,77.63844290774625,71.52816970068932,65.7565476801747,60.25542307590072,54.97445927848033,54.77953187196441,54.58557911466204,54.392596133378774,54.20057807928705,54.00952012780286,53.81941747846555,53.63026535481723,53.44205900428201,56.561340661876315,59.35480621148642,64.25711153342453,64.01576172348007,63.77561868029611,63.53667637011363,63.298928789342646 -Geothermal - NF EGS / Binary/Moderate,319.6324523541881,326.72096564061303,197.651337304111,174.88926686352477,160.39115663035997,149.59290755166487,140.80026445384814,133.25054376326713,126.53947587082634,120.42874621691092,114.76690326430023,109.45213746192375,104.41295688200267,99.59737453742609,94.96648979626299,94.6190860124878,94.27341926934068,93.92948088171052,93.58726220791326,93.24675464947242,92.90794965090457,92.57083869950449,92.23541332513,97.79466366287178,102.77323757982833,111.5102307430929,111.08009196124193,110.65210390486477,110.22625582046729,109.80253700832326 -Geothermal - NF EGS / Binary/Conservative,319.6324523541881,330.5602771575071,264.58465392298444,264.26541824907014,263.26659301168377,262.272806911139,261.2840277366075,260.30022501845116,259.32136956991457,258.34743318176965,257.37838841207645,256.4142084372881,255.45486694422695,254.50033805001516,253.55059624160694,252.60558499027965,251.66529885426257,250.7297142082293,249.79880754498473,248.87255547486672,247.95093472516368,247.0339221395296,246.12149467739886,261.24382311326576,274.7865897347523,298.5530460246987,297.3829782031448,296.2187608065609,295.0603645831846,293.9077604275135 -Geothermal - Deep EGS / Flash/Advanced,154.99090937575156,158.9746870305989,93.41425658996677,77.9950310738437,68.63208794658642,62.04982535846228,56.981854699763545,52.84553154680032,49.33050092164092,46.254287712097636,43.50165584132276,40.99577292654054,38.68317779102384,36.52536608693823,34.49380523269019,34.37984305122901,34.266450687796606,34.15362529333302,34.04136403302412,33.9296640862295,33.81852264641222,33.707936921068274,33.59790413165604,35.42155811979985,37.05472727523217,39.92080659502851,39.77970406189515,39.63930705178189,39.499612037117316,39.360615507968056 -Geothermal - Deep EGS / Flash/Moderate,154.99090937575156,159.71379754564666,112.60551360524299,103.88210368415824,97.99897434858157,93.59297956956536,90.03664423799148,87.02848307691815,84.40145161372288,82.05377915067615,79.91909005747154,77.9518081507159,76.11935260104805,74.39766479275691,72.76849866109049,72.49277861248062,72.21843718134349,71.94546747466475,71.6738626338964,71.40361583478241,71.13472028718859,70.86716923493205,70.60095595561047,75.0131035629276,78.96439225493388,85.8985832228662,85.55719982009448,85.21752335938811,84.87954530614249,84.54325716842645 -Geothermal - Deep EGS / Flash/Conservative,154.99090937575156,160.83471515923185,132.8340751697063,132.66267599449085,132.1264019002667,131.59283334295165,131.06195302839626,130.5337445973047,130.00819237916704,129.48528122831243,128.96499641103082,128.44732352563034,127.93224844443877,127.41975727081402,126.90983630667856,126.40245520148818,125.8976110335299,125.39529111825192,124.89548283452753,124.39817362433426,123.90335099244079,123.41100250609313,122.92111579470034,131.04036697193794,138.31154378183734,151.07186895459571,150.44365388983977,149.81857994650738,149.19663141918616,148.5777926809912 -Geothermal - Deep EGS / Binary/Advanced,444.6512685855817,453.8905481058268,209.7703771142756,169.79996417543109,147.11203240154262,131.24105409305338,118.82545574753219,108.44417414175004,99.37951363705723,91.22478298094595,83.73003347928838,76.73205926523923,70.11916635726809,63.811987336819435,57.75236402843373,57.54286508553177,57.3344136504359,57.127004485662525,56.920632379916476,56.71529214795851,56.51097863047593,56.30768669395318,56.10541123054193,59.45787059764503,62.4601579113507,67.72892848130489,67.46953689057536,67.21144227683419,66.95463815527683,66.69911807352297 -Geothermal - Deep EGS / Binary/Moderate,444.6512685855817,455.5686760299267,222.51936061047078,199.6304688004807,185.46003185959052,174.8282424724811,166.0426324007566,158.38096606091827,151.47106076868153,145.09709092621108,139.12326391665297,133.4588598720435,128.04041314330217,122.82187187802107,117.76881189889635,117.31778077859448,116.869004842079,116.42247281355037,115.97817347359019,115.53609565887588,115.09622826190238,114.65856023070327,114.22308056857128,121.44060387998334,127.90424036335465,139.24739780301854,138.68895259970128,138.13329966338057,137.5804250328944,137.0303148168872 -Geothermal - Deep EGS / Binary/Conservative,444.6512685855817,460.3056100017531,359.02536094268504,358.5686844636992,357.1398341508913,355.71819247877744,354.30371336877397,352.89635323312376,351.496070319273,350.1028242730504,348.71657583791466,347.33728664195445,345.9649190433575,344.59943601586855,343.2408010622887,341.8889333165365,340.543824993991,339.205442297894,337.8737516004778,336.54871944210925,335.23031253045644,333.9184977396523,332.61324210945673,354.246199414893,373.61954482017086,407.61819366597297,405.94437555419955,404.2789266558137,402.6218051252666,400.97296932623965 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Geothermal - Hydro / Flash/Advanced,59.11073778377453,56.339009045946256,55.378563415545074,54.22864787649729,53.12616868505104,52.07397108385067,51.06772518426156,50.10361010575303,49.17823934230344,48.28859909673089,47.43199699997152,46.606019208553214,45.80849430820437,45.03746277958215,44.88689056942627,44.73707123842216,44.5880010222504,44.439676175413176,44.29209297114057,44.14524770129689,43.99913667628731,43.853756224964954,43.70910269453939,43.56517245048395,43.42196187644522,43.279467374151565,43.13768536332301,42.996612281581456,42.856244584360454 +Geothermal - Hydro / Flash/Moderate,59.11073778377453,56.84788994540733,56.39054183301766,55.7273099216098,55.097002164215105,54.50237496274734,53.93913321913952,53.403697342116125,52.89305438796992,52.40464575386559,51.936281201436096,51.486072165696115,51.05237940319187,50.63377145108341,50.45606919466763,50.279255472503685,50.10332584201723,49.9282758828468,49.75410119673315,49.58079740740892,49.40836016048824,49.23678512335723,49.06606798506586,48.89620445621875,48.727190268868156,48.55902117640616,48.39169295345829,48.22520139577745,48.059542320137574 +Geothermal - Hydro / Flash/Conservative,59.11073778377453,57.41012516234705,57.46679385606662,57.26860283427412,57.06331522048076,56.85906683990643,56.65585123937256,56.45366218098028,56.25249360640212,56.05233960926228,55.85319441347556,55.65505235604975,55.45790787327457,55.261755489518535,55.06654954809422,54.872319663025195,54.67906095414214,54.48676856567651,54.295437666139215,54.10506344819915,53.91564112856214,53.727165947850544,53.539633170484464,53.353038084561845,53.16737600174084,52.98264225712148,52.79883220912871,52.61594123939601,52.43396475264836 +Geothermal - Hydro / Binary/Advanced,96.04095931346284,83.38861076837149,81.244518903969,78.88961059277715,76.66323025152765,74.56023203813486,72.56669051432809,70.67079903922576,68.86247179424575,67.13303357806274,65.47497536893731,63.88175978101399,62.34766480442117,60.867657227239576,60.65735063316541,60.44809560169953,60.23988687515395,60.03271922212911,59.826587437383054,59.62148634170067,59.41741078176323,59.21435563001861,59.01231578455351,58.81128616896402,58.6112617322291,58.41223744858301,58.214208317389215,58.017169363015135,57.82111563470607 +Geothermal - Hydro / Binary/Moderate,96.04095931346284,84.39082673945167,83.22990156267399,81.81724934697677,80.49523977494177,79.25904236504407,78.09571366612423,76.99497512213169,75.94853585479053,74.9496164613866,73.99260650660368,73.07281323435173,72.18627393552495,71.32961363471294,71.07284041973887,70.81735110956956,70.56313928484438,70.31019855829955,70.05852257460832,69.80810501022148,69.55893957320788,69.31102000309617,69.06434007071859,68.81889357805312,68.5746743580689,68.33167627457044,68.08989322204383,67.84931912550361,67.609947940339 +Geothermal - Hydro / Binary/Conservative,96.04095931346284,85.77294292637539,85.85593629923842,85.55844567437023,85.25036856217709,84.9438509462169,84.63888315115558,84.33545582340759,84.03355987779932,83.73318645631345,83.43432689573343,83.13697270195456,82.84111552935359,82.54674716405347,82.25379942492712,81.96231647110095,81.67229097884506,81.38371566104821,81.09658326703575,80.81088658238731,80.52661842875504,80.24377166368308,79.96233918042924,79.68231390778502,79.40368880989911,79.12645688609979,78.85061117071943,78.57614473291979,78.30305067651646 +Geothermal - NF EGS / Flash/Advanced,83.25095763739624,70.77543554695849,66.73446971765459,63.02651846777722,59.79958912468243,56.95359289023444,54.41029647167833,52.11210563768763,50.01558208653584,48.08728100314393,46.30098910164604,44.63583929566692,43.07499167196793,41.60469049728081,41.471618029059094,41.33921093752744,41.20746589586298,41.07637959387688,40.94594873793157,40.816170050858005,40.68704027187313,40.55855615649776,40.43071447647568,40.30351201969183,40.17694559009218,40.05101200760297,39.925708108051126,39.80103074308476,39.676976780093504 +Geothermal - NF EGS / Flash/Moderate,83.25095763739624,74.29621482870701,73.07338398468659,71.6368464285862,70.29227426732709,69.03551608718676,67.85483749918302,66.74064945612801,65.68502251534873,64.68133006952232,63.72398174965774,62.808221118650316,61.92997001154959,61.08570725745849,60.872804999125115,60.660967284026064,60.45018878957991,60.24046421981817,60.03178830525283,59.824155802744016,59.617561495367845,59.412000192285184,59.20746672861206,59.0039559652889,58.80146278895225,58.59998211180568,58.39950887149221,58.20003803096739,58.0015645783718 +Geothermal - NF EGS / Flash/Conservative,83.25095763739624,75.71982071048613,75.79393415234009,75.52770641268211,75.25200973407426,74.97770863392878,74.70479445452727,74.433258825981,74.16309361851981,73.8942909055872,73.62684293489716,73.36074210545462,73.09598094910056,72.83255211554179,72.57039461556978,72.30954794531007,72.05000555079214,71.79176091081538,71.53480753678613,71.27913897255442,71.02474879425154,70.77163061012827,70.51977806039542,70.26918481706271,70.01984458378092,69.77175109568277,69.52489811922605,69.27927945203716,69.03488892275413 +Geothermal - NF EGS / Binary/Advanced,137.18187176615567,107.80401737443796,100.78242640622804,94.44935509228782,88.97281729596979,84.16049164984636,79.86800007727501,75.99110116190337,72.4524536171248,69.19333836952737,66.16828728914365,63.34148669735476,60.68430303612597,58.17353983424289,57.97317742814865,57.77381686171043,57.5754531258465,57.37808123652051,57.181696234616915,56.9862931858163,56.79186718047115,56.598413333482185,56.40592678417665,56.21440269618492,56.023836257320085,55.83422267945626,55.64555719840865,55.45783507381405,55.27105158901079 +Geothermal - NF EGS / Binary/Moderate,137.18187176615567,112.91048814644284,109.9037736133974,106.77056428586147,103.92893356821368,101.33500024093955,98.94445779416989,96.72362254520222,94.64633207757606,92.69189021147507,90.843663567154,89.08809781126777,87.41401225367807,85.81208384510842,85.50282056343441,85.19510364991517,84.8889253729282,84.58427803950917,84.28115399515966,83.97954562365479,83.67944534685124,83.38084562449673,83.0837389540418,82.78811787044958,82.49397494600981,82.20130279015112,81.91009404925572,81.62034140647512,81.3320375815448 +Geothermal - NF EGS / Binary/Conservative,137.18187176615567,116.50007177091658,116.61428677217846,116.19533942316411,115.7615680193367,115.32999226294181,114.9005985427512,114.47337369885298,114.04830494787727,113.6253798251575,113.20458613936887,112.785911936513,112.3693454709935,111.95487518215278,111.5424055042379,111.13199824884674,110.72364310417936,110.31732980999502,109.91304815735563,109.51078798836926,109.11053919593417,108.71229172348455,108.31603556473956,107.92176076344974,107.52945741314876,107.13911565690309,106.75072568706506,106.3642777450268,105.97976212097322 +Geothermal - Deep EGS / Flash/Advanced,95.41824769924001,74.54443870836913,67.771807616743,62.3028483326057,57.89594518747514,54.230110119783404,51.10099486880144,48.37482463871929,45.959979731675276,43.791386993224734,41.82142273163232,40.014347599737086,38.342762082977835,36.785270602146966,36.66801463723552,36.551344962912225,36.43525864776959,36.31975277505707,36.204824442608135,36.09047076276739,35.97668886231774,35.86347588240819,35.75082897848244,35.63874532020682,35.52722209139975,35.4162564899605,35.3058457277991,35.19598703076627,35.086677638583275 +Geothermal - Deep EGS / Flash/Moderate,95.41824769924001,79.74443450106898,76.48805196592953,73.51836356698142,70.9958667833618,68.80818963021247,66.87471806544025,65.14017987257556,63.56514740450983,62.12058024993849,60.78451542226433,59.53996926281109,58.37355744045174,57.27455840959796,57.07206515435408,56.8705843949695,56.67011106908973,56.47064013967204,56.272166594859556,56.074685447855316,55.87819173679657,55.68268052463004,55.48814689898864,55.29458597206701,55.10199288049967,54.91036278523809,54.719690871429485,54.52997234829598,54.34120244901336 +Geothermal - Deep EGS / Flash/Conservative,95.41824769924001,84.05760948053249,84.14324416845817,83.83239166419078,83.51051169486246,83.19026104438926,82.87162960868659,82.55460761913812,82.23918558700184,81.92535426040732,81.61310459063027,81.30242770531581,80.99331488697379,80.68575755553479,80.37968465183864,80.07514216482839,79.77212244264062,79.4706178716714,79.1706208763858,78.87212391912763,78.57511949992951,78.27960015632416,77.98555846315816,77.69298703240382,77.40187851297495,77.11222559054106,76.82402098734421,76.5372574620164,76.25192780939608 +Geothermal - Deep EGS / Binary/Advanced,199.72139462475616,139.765366797571,124.78949556727588,113.1237783696185,103.89641238382411,96.30721540216081,89.87247549871537,84.2861445049676,79.34417385079938,74.90475613353101,70.86595927729681,67.15243580625938,63.70716062559334,60.486097000365504,60.27301392984951,60.060996305195225,59.85003879930206,59.64013611170492,59.43128296844166,59.22347412192062,59.01670435078838,58.81096845979836,58.60626127968121,58.402577667013865,58.199912504091145,57.99826069879661,57.797617184474866,57.597976919804545,57.39933488867055 +Geothermal - Deep EGS / Binary/Moderate,199.72139462475616,149.47533155852057,140.93228687389959,133.77491645966904,127.916024449347,122.95435385602111,118.63847092781559,114.80747696234448,111.35263514002975,108.19726598230926,105.28541802187537,102.5751040442354,100.03406888159667,97.63703594742266,97.27126526225375,96.90732349506652,96.54520150154327,96.18489018308819,95.82638048659958,95.46966340424265,95.1147299732224,94.76157127555811,94.41017843786088,94.06054263110867,93.71265507042627,93.3665070148632,93.0220897671748,92.67939467360398,92.33841312366219 +Geothermal - Deep EGS / Binary/Conservative,199.72139462475616,161.84811207708566,162.01404851300236,161.39477067609076,160.75367221421143,160.11581871234532,159.4811900662049,158.84976683667938,158.22153013967193,157.59646156088724,156.974543089001,156.35575706259775,155.7400861275562,155.12751320247983,154.51789751536433,153.91133002550862,153.30779549242763,152.70727875183897,152.10976471528403,151.51523836974872,150.92368477728536,150.33508907463658,149.7494364728647,149.16671225697684,148.5869017855579,148.00999049040072,147.43596387614116,146.8648075198942,146.29650707088902 diff --git a/tests/data/Geothermal/Market/TechLife/df_occ.csv b/tests/data/Geothermal/Market/TechLife/df_occ.csv index 16a1692..5cef5e2 100644 --- a/tests/data/Geothermal/Market/TechLife/df_occ.csv +++ b/tests/data/Geothermal/Market/TechLife/df_occ.csv @@ -1,19 +1,19 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Geothermal - Hydro / Flash/Advanced,4547.00007162555,4706.145074132443,4557.666241637408,4422.180785324289,4297.903816987045,4183.375427597786,4077.3884184253207,3978.934743214644,3887.165194684078,3801.358632018459,3720.898191416393,3645.2526815828824,3573.961879859249,3506.624798214726,3442.8902360537604,3425.6757848734915,3408.547405949124,3391.504668919378,3374.547145574781,3357.674409846907,3340.8860377976725,3324.1816076086843,3307.5606995706407,3291.0228960727877,3274.5677815924237,3258.1949426844617,3241.9039679710395,3225.6944481311843,3209.5659758905285,3193.5181460110757 -Geothermal - Hydro / Flash/Moderate,4547.00007162555,4706.145074132443,4580.629013068853,4472.793699571832,4378.550846579277,4295.05704317925,4220.259257848637,4152.629427921137,4091.0012594043333,4034.465529254843,3982.3004923195363,3933.9242061170103,3888.8610116051623,3846.717428227928,3807.1644718574425,3788.1286494981555,3769.188006250665,3750.3420662194117,3731.5903558883147,3712.932404108873,3694.3677420883287,3675.895903377887,3657.5164238609973,3639.228841741692,3621.0326975329835,3602.9275340453187,3584.9128963750923,3566.9883318932166,3549.1533902337505,3531.407623282582 -Geothermal - Hydro / Flash/Conservative,4547.00007162555,4706.145074132443,4682.614348761781,4659.201277017972,4635.905270632882,4612.725744279717,4589.662115558319,4566.713804980527,4543.880235955625,4521.1608347758465,4498.555030601968,4476.062255448958,4453.681944171713,4431.413534450855,4409.256466778601,4387.210184444708,4365.274133522485,4343.447762854872,4321.730524040598,4300.121871420394,4278.621262063292,4257.228155752976,4235.942014974211,4214.76230489934,4193.688493374843,4172.720050907969,4151.856450653429,4131.097168400162,4110.441682558162,4089.8894741453714 -Geothermal - Hydro / Binary/Advanced,6043.1248675386705,6254.634237902524,6006.889867972003,5785.970045752871,5587.37360208481,5407.589150819824,5243.831938983797,5093.861413775481,4955.851796253807,4828.298376462112,4709.948437236167,4599.749506922568,4496.8100285290075,4400.369072328316,4309.772734323353,4288.223870651736,4266.782751298478,4245.448837541985,4224.221593354275,4203.100485387504,4182.084982960566,4161.174558045763,4140.368685255534,4119.666841829257,4099.06850762011,4078.5731650820094,4058.1802992565995,4037.8893977603166,4017.699950771515,3997.6114510176576 -Geothermal - Hydro / Binary/Moderate,6043.1248675386705,6254.634237902524,6053.8678472936235,5886.356799953203,5743.220762018435,5618.6574036696775,5508.678249468909,5410.430366987291,5321.806555292522,5241.208744717195,5167.397834498465,5099.394779148131,5036.413349240251,4977.813172401213,4923.066160038508,4898.450829238316,4873.958575092124,4849.588782216663,4825.34083830558,4801.214134114052,4777.208063443482,4753.322023126265,4729.555413010634,4705.90763594558,4682.3780977658525,4658.966207277023,4635.671376240638,4612.493019359435,4589.430554262637,4566.483401491324 -Geothermal - Hydro / Binary/Conservative,6043.1248675386705,6254.634237902524,6223.361066713011,6192.244261379446,6161.283040072548,6130.476624872185,6099.824241747824,6069.325120539085,6038.978494936389,6008.783602461707,5978.739684449399,5948.845986027151,5919.101756097016,5889.506247316531,5860.058716079948,5830.758422499548,5801.60463038705,5772.596607235115,5743.733624198939,5715.014956077944,5686.439881297554,5658.007681891067,5629.717643481611,5601.569055264203,5573.561209987882,5545.693403937942,5517.9649369182525,5490.375112233662,5462.923236672494,5435.608620489131 -Geothermal - NF EGS / Flash/Advanced,9650.30504894537,9988.065725658458,7719.894333371968,6507.367098664301,5725.230865158589,5167.719056239703,4744.709362891509,4409.6954055752085,4135.940550951038,3906.843079961727,3711.4800675632,3542.3327935960815,3394.0346031448444,3262.6390821468553,3145.1709806651124,3129.445125761787,3113.797900132978,3098.2289106323133,3082.7377660791517,3067.324077248756,3051.9874568625123,3036.7275195782,3021.543881980309,3006.4361625704073,2991.4039817575554,2976.4469618487674,2961.5647270395234,2946.756903404326,2932.023118887304,2917.3630032928677 -Geothermal - NF EGS / Flash/Moderate,9650.30504894537,9988.065725658458,8972.978018079868,8301.330542739583,7809.194761237526,7425.842284397405,7114.755054590351,6854.794506296062,6632.707687334174,6439.6794997151665,6269.57281017185,6117.9567289742245,5981.535949642589,5857.798505645024,5744.789219298109,5716.065273201619,5687.484946835611,5659.047522101432,5630.752284490925,5602.598523068471,5574.585530453129,5546.712602800863,5518.979039786859,5491.384144587925,5463.9272238649855,5436.607587745661,5409.424549806932,5382.377427057898,5355.4655399226085,5328.688212222995 -Geothermal - NF EGS / Flash/Conservative,9650.30504894537,9988.065725658458,9938.125397030166,9888.434770045014,9838.99259619479,9789.797633213817,9740.848645047749,9692.14440182251,9643.683679813397,9595.46526141433,9547.48793510726,9499.750495431723,9452.251742954564,9404.990484239792,9357.965531818592,9311.1757041595,9264.619825638702,9218.296726510507,9172.205242877955,9126.344216663565,9080.712495580246,9035.308933102346,8990.132388436834,8945.18172649465,8900.455817862176,8855.953538772865,8811.673771079,8767.615402223606,8723.777325212488,8680.158438586426 -Geothermal - NF EGS / Binary/Advanced,19449.04615256951,20129.76276790944,12524.33487712142,9826.35672162652,8338.28956122043,7363.733230976881,6662.75505173955,6127.682776693915,5702.094123772776,5353.204284183385,5060.495396321631,4810.386058039164,4593.482582671207,4403.053737550923,4234.133550623004,4212.96288286989,4191.89806845554,4170.938578113262,4150.083885222696,4129.3334657965825,4108.686798467599,4088.143364475261,4067.7026476528845,4047.36413441462,4027.127313742547,4006.991677173834,3986.9567187879647,3967.021935194025,3947.186825518055,3927.4508913904647 -Geothermal - NF EGS / Binary/Moderate,19449.04615256951,20129.76276790944,13989.477884386308,11978.666192749432,10837.926549304528,10064.770956259228,9490.453996120965,9039.105718248195,8670.558294917464,8361.160969835371,8095.901043170404,7864.698370600531,7660.482776136617,7478.1189769061375,7313.768803260684,7277.199959244381,7240.813959448159,7204.609889650918,7168.586840202664,7132.74390600165,7097.080186471642,7061.594785539284,7026.286811611588,6991.155377553529,6956.199600665762,6921.418602662433,6886.811509649121,6852.377452100875,6818.115564840371,6784.024987016169 -Geothermal - NF EGS / Binary/Conservative,19449.04615256951,20129.76276790944,20029.113954069893,19928.968384299544,19829.323542378046,19730.176924666157,19631.526040042827,19533.368409842613,19435.7015677934,19338.523059954434,19241.83044465466,19145.621292431388,19049.89318596923,18954.643720039385,18859.87050143919,18765.571148931995,18671.743293187334,18578.384576721397,18485.49265383779,18393.065190568603,18301.09986461576,18209.59436529268,18118.546393466215,18027.953661498883,17937.81389319139,17848.124823725433,17758.884199606804,17670.08977860877,17581.739329715725,17493.830633067148 -Geothermal - Deep EGS / Flash/Advanced,11747.57266928872,12158.737712713824,7970.693243347203,6340.757783036262,5415.0753944966345,4799.848121467635,4353.367463585241,4010.511548592852,3736.6319062680636,3511.3798870009587,3321.9194807810704,3159.702034240531,3018.7859195738015,2894.8965748585506,2784.8699817693364,2770.94563186049,2757.0909037011875,2743.3054491826815,2729.588921936768,2715.9409773270845,2702.3612724404493,2688.849466078247,2675.405218747856,2662.0281926541165,2648.718051690846,2635.4744614323918,2622.29708912523,2609.1856036796034,2596.1396756612053,2583.1589772828993 -Geothermal - Deep EGS / Flash/Moderate,11747.57266928872,12158.737712713824,10019.306994405248,9095.6112707166,8523.075830147316,8115.1823479230825,7801.754497312428,7549.121664149684,7338.653657728157,7159.0156809638665,7002.825136672551,6865.019691855375,6741.985337129598,6631.056969862557,6530.216083279673,6497.5650028632745,6465.077177848958,6432.751791959713,6400.5880329999145,6368.585092834915,6336.74216737074,6305.058456533887,6273.533164251217,6242.165498429961,6210.954670937811,6179.899897583122,6149.000398095206,6118.25539610473,6087.664119124206,6057.225798528585 -Geothermal - Deep EGS / Flash/Conservative,11747.57266928872,12158.737712713824,12097.944024150254,12037.454304029503,11977.267032509355,11917.380697346809,11857.793793860075,11798.504824890775,11739.51230076632,11680.814739262489,11622.410665566176,11564.298612238345,11506.477119177152,11448.944733581267,11391.70000991336,11334.741509863794,11278.067802314476,11221.677463302904,11165.569075986388,11109.741230606456,11054.192524453423,10998.921561831155,10943.926954022,10889.20731925189,10834.76128265563,10780.587476242352,10726.68453886114,10673.051116166835,10619.685860586,10566.58743128307 -Geothermal - Deep EGS / Binary/Advanced,27822.460465287244,28796.246581572294,14692.522681290178,11083.101712783713,9247.236172469611,8090.066403090486,7276.257550195876,6664.217966599386,6182.520594897924,5790.736615161438,5464.047018723621,5186.264329532009,4946.322696031052,4736.367763295097,4550.650515573855,4527.897262995985,4505.257776681005,4482.7314877976005,4460.317830358613,4438.016241206819,4415.826160000785,4393.747029200781,4371.778294054777,4349.919402584503,4328.169805571581,4306.528956543722,4284.996311761004,4263.571330202199,4242.253473551187,4221.0422061834315 -Geothermal - Deep EGS / Binary/Moderate,27822.460465287244,28796.246581572294,15748.160146703643,13770.19186526455,12714.629970220514,12010.903653891572,11490.270261453188,11080.824017182893,10745.56204094861,10463.05620908182,10219.842842021479,10006.939389769292,9818.070356914326,9648.688267498055,9495.398412523164,9447.921420460549,9400.681813358246,9353.678404291455,9306.910012269998,9260.375462208649,9214.073584897606,9168.003216973117,9122.163200888252,9076.552384883811,9031.169622959393,8986.013774844596,8941.083705970374,8896.378287440522,8851.89639600332,8807.636914023304 -Geothermal - Deep EGS / Binary/Conservative,27822.460465287244,28796.246581572294,28652.26534866443,28509.004021921108,28366.4590018115,28224.626706802443,28083.50357326843,27943.086055402087,27803.370625125077,27664.353771999453,27526.032003139455,27388.401843123756,27251.45983390814,27115.202534738597,26979.626522064904,26844.72838945458,26710.504747507308,26576.95222376977,26444.06746265092,26311.847125337667,26180.287889710977,26049.38645026242,25919.139518011107,25789.54382042105,25660.596101318944,25532.29312081235,25404.631655208286,25277.608496932244,25151.220454447583,25025.464352175346 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Geothermal - Hydro / Flash/Advanced,4759.156206232268,4655.647842134646,4558.497383467481,4467.081686592011,4380.859773326972,4299.359416828913,4222.166309279791,4148.915244124373,4079.2828846810476,4012.981792612015,3949.755464887987,3889.3741840157063,3831.6315286357762,3776.341423460841,3757.4597163435365,3738.672417761819,3719.97905567301,3701.3791603946447,3682.8722645926714,3664.457903269708,3646.1356137533594,3627.9049356845926,3609.7654110061694,3591.7165839511385,3573.7580010313827,3555.889211026226,3538.1097649710946,3520.4192161462393,3502.817120065508 +Geothermal - Hydro / Flash/Moderate,4759.156206232268,4686.616703052331,4620.2220243343545,4559.0807981055395,4502.478121797631,4449.8323721381375,4400.664383901424,4354.57499392211,4311.228377232203,4270.33947800691,4231.664389603711,4194.992894215693,4160.142607958059,4126.954336135645,4106.319564454966,4085.787966632691,4065.359026799528,4045.03223166553,4024.8070705072023,4004.6830351546664,3984.6596199788933,3964.7363218789988,3944.912640269604,3925.1880770682556,3905.562136682914,3886.0343259994997,3866.6041543695023,3847.2711335976546,3828.0347779296662 +Geothermal - Hydro / Flash/Conservative,4759.156206232268,4735.360425201107,4711.683623075101,4688.125204959726,4664.684578934927,4641.361156040252,4618.154350260051,4595.063578508751,4572.088260616207,4549.227819313126,4526.481680216561,4503.849271815478,4481.3300254564,4458.923375329118,4436.6287584524725,4414.445614660211,4392.37338658691,4370.411519653975,4348.559462055705,4326.816664745426,4305.182581421699,4283.656668514591,4262.238385172018,4240.927193246158,4219.722557279927,4198.623944493527,4177.630824771059,4156.742670647204,4135.9589572939685 +Geothermal - Hydro / Binary/Advanced,6348.565275709769,6155.902290244222,5979.492262534476,5817.178692737635,5667.184996487363,5528.03262693695,5398.479771137948,5277.474779042832,5164.120316897949,5057.645444338692,4957.383625705252,4862.755240940567,4773.253547209749,4688.433314445569,4664.991147873341,4641.666192133975,4618.457861173305,4595.365571867438,4572.388744008101,4549.52680028806,4526.77916628662,4504.1452704551875,4481.624544102911,4459.216421382397,4436.920339275485,4414.735737579108,4392.662058891213,4370.698748596757,4348.8452548537725 +Geothermal - Hydro / Binary/Moderate,6348.565275709769,6214.73962434955,6096.183901308938,5989.98052215872,5893.958195718754,5806.459846092583,5726.193752322368,5652.134613978824,5583.455783498704,5519.481625370298,5459.653258897816,5403.503430814705,5350.637757701284,5300.720502402062,5274.2168998900515,5247.845815390601,5221.606586313648,5195.49855338208,5169.5210606151695,5143.673455312093,5117.955088035533,5092.365312595355,5066.903486032378,5041.568968602216,5016.361123759205,4991.279318140409,4966.322921549707,4941.491306941958,4916.783850407248 +Geothermal - Hydro / Binary/Conservative,6348.565275709769,6316.82244933122,6285.238337084564,6253.812145399141,6222.543084672145,6191.430369248784,6160.47321740254,6129.670851315527,6099.02249705895,6068.527384573655,6038.184747650786,6007.993823912532,5977.95385479297,5948.064085519005,5918.32376509141,5888.732146265953,5859.288485534623,5829.9920431069495,5800.842082891415,5771.837872476958,5742.978683114573,5714.263789699,5685.692470750505,5657.264008396753,5628.977688354769,5600.832799912995,5572.82863591343,5544.964492733863,5517.2396702701935 +Geothermal - NF EGS / Flash/Advanced,6535.259751688041,6007.776176603113,5578.645428623832,5221.268114856429,4918.055840930649,4656.868085965572,4429.028096692066,4228.153674683425,4049.4354235203605,3889.173582643655,3744.4708487598655,3613.022797100657,3492.971326722542,3382.7999376015564,3365.885937913549,3349.056508223981,3332.311225682861,3315.6496695544465,3299.071421206674,3282.576064100641,3266.163183780138,3249.8323678612373,3233.5832060219313,3217.4152899918217,3201.3282135418626,3185.321572474153,3169.394964611782,3153.547989788723,3137.7802498397796 +Geothermal - NF EGS / Flash/Moderate,6535.259751688041,6377.898983198974,6236.246588870186,6107.715367294924,5990.289607118318,5882.370770706062,5782.671532889749,5690.1411615760435,5603.911798480313,5523.259027993049,5447.572430860012,5376.333253104545,5309.09723481932,5245.481240134532,5219.253833933859,5193.157564764189,5167.191776940368,5141.3558180556665,5115.649038965388,5090.070793770561,5064.620439801708,5039.297337602699,5014.100850914686,4989.030346660113,4964.085194926812,4939.264768952177,4914.568445107417,4889.99560288188,4865.54562486747 +Geothermal - NF EGS / Flash/Conservative,6535.259751688041,6502.583452929601,6470.070535664952,6437.720182986627,6405.531582071694,6373.503924161336,6341.636404540529,6309.928222517826,6278.378581405236,6246.98668849821,6215.7517550557195,6184.672996280441,6153.749631299039,6122.9808831425435,6092.365978726831,6061.904148833197,6031.594628089031,6001.436654948586,5971.429471673843,5941.572324315474,5911.864462693897,5882.3051403804275,5852.893614678525,5823.6291466051325,5794.511000872107,5765.538445867746,5736.710753638407,5708.027199870216,5679.487063870864 +Geothermal - NF EGS / Binary/Advanced,9139.889157375957,8328.798873360318,7682.117206105367,7151.934266973097,6707.703081961893,6328.938215575759,6001.338345378932,5714.5868201845,5461.035881675535,5234.884207568062,5031.643511391641,4847.781565647939,4680.476728737596,4527.445107704971,4504.807882166446,4482.2838427556135,4459.872423541836,4437.5730614241265,4415.385196117006,4393.308270136421,4371.341728785739,4349.48502014181,4327.7375950411015,4306.098907065896,4284.568412530567,4263.145570467914,4241.829842615574,4220.620693402497,4199.5175899354845 +Geothermal - NF EGS / Binary/Moderate,9139.889157375957,8798.523750538801,8507.869675464968,8255.915616039689,8034.3576120361595,7837.234116010178,7660.132008856235,7499.700304857717,7353.339401305231,7218.995316633362,7095.019261741229,6980.069269176089,6873.0397019496795,6773.009722731476,6739.144674117819,6705.44895074723,6671.921705993494,6638.562097463526,6605.369286976208,6572.342440541327,6539.480728338621,6506.783324696928,6474.249408073443,6441.878161033076,6409.6687702279105,6377.620426376771,6345.732324244887,6314.003662623663,6282.433644310545 +Geothermal - NF EGS / Binary/Conservative,9139.889157375957,9094.189711589077,9048.718763031131,9003.475169215975,8958.457793369895,8913.665504403045,8869.09717688103,8824.751690996625,8780.627932541642,8736.724792878933,8693.041168914539,8649.575963069965,8606.328083254615,8563.296442838342,8520.47996062415,8477.877560821029,8435.488173016924,8393.310732151838,8351.34417849108,8309.587457598624,8268.03952031063,8226.699322709077,8185.5658260955315,8144.637996965053,8103.914806980228,8063.395232945327,8023.0782567806,7982.962865496697,7943.048051169214 +Geothermal - Deep EGS / Flash/Advanced,7630.023614540661,6569.978775668921,5824.298091420733,5265.470056311175,4827.8933319138905,4474.038138876843,4180.7324108380335,3932.8202077265373,3719.930698998551,3534.7044625539675,3371.7602508082937,3227.063232630732,3097.5228199075004,2980.7277615635408,2965.8241227557232,2950.9950021419445,2936.240027131235,2921.558826995579,2906.9510328606007,2892.4162776962976,2877.954196307816,2863.5644253262767,2849.2466031996455,2835.000370183647,2820.825368332729,2806.721241491065,2792.68763528361,2778.7241971071917,2764.8305761216557 +Geothermal - Deep EGS / Flash/Moderate,7630.023614540661,7137.736631747125,6762.139294869117,6461.659844762922,6213.1641059381545,6002.550518769052,5820.636030334972,5661.132145123763,5519.558573646151,5392.619409522852,5277.825040401548,5173.2526357336865,5077.388714595314,4989.022374470835,4964.07726259848,4939.256876285488,4914.560591904061,4889.987788944541,4865.537849999818,4841.210160749819,4817.00410994607,4792.91908939634,4768.954493949358,4745.109721479611,4721.384172872213,4697.7772520078515,4674.288365747812,4650.916923919073,4627.662339299478 +Geothermal - Deep EGS / Flash/Conservative,7630.023614540661,7591.873496467957,7553.914128985617,7516.1445583406885,7478.563835548985,7441.17101637124,7403.965161289383,7366.945335482937,7330.110608805522,7293.460055761495,7256.992755482687,7220.707791705274,7184.604252746747,7148.681231483013,7112.937825325598,7077.37313619897,7041.986270517976,7006.776339165386,6971.742457469559,6936.883745182211,6902.1993264563,6867.688329824018,6833.349888174898,6799.1831387340235,6765.187223040353,6731.361286925151,6697.704480490525,6664.2159580880725,6630.894878297632 +Geothermal - Deep EGS / Binary/Advanced,13508.456565026183,11327.180228356889,9876.298623496687,8827.794902277392,8027.504213636139,7392.4894553781,6873.782451227967,6440.428315298889,6071.807133994897,5753.601404605713,5475.528707533266,5229.995051638156,5011.258147822603,4814.887498977277,4790.81306148239,4766.8589961749785,4743.024701194104,4719.309577688133,4695.713029799692,4672.234464650694,4648.87329232744,4625.628925865803,4602.500781236474,4579.488277330292,4556.59083594364,4533.807881763922,4511.138842355102,4488.583148143326,4466.140232402609 +Geothermal - Deep EGS / Binary/Moderate,13508.456565026183,12267.10490173199,11415.075668038166,10777.497702585948,10274.007419481395,9861.475489374567,9514.268999640424,9216.00528140956,8955.62652765931,8725.344598033485,8519.483655015445,8333.789666355226,8164.998637049572,8010.555889027755,7970.503109582616,7930.650594034703,7890.99734106453,7851.542354359207,7812.28464258741,7773.223219374473,7734.357103277601,7695.685317761213,7657.206891172406,7618.920856716544,7580.826252432961,7542.922121170796,7505.207510564942,7467.681473012117,7430.343065647056 +Geothermal - Deep EGS / Binary/Conservative,13508.456565026183,13440.914282201053,13373.709710790048,13306.841162236098,13240.306956424918,13174.105421642793,13108.234894534578,13042.693720061905,12977.480251461595,12912.592850204286,12848.029885953265,12783.789736523499,12719.87078784088,12656.271433901677,12592.990076732169,12530.025126348508,12467.375000716765,12405.038125713181,12343.012935084615,12281.297870409191,12219.891381057145,12158.79192415186,12097.9979645311,12037.507974708444,11977.3204348349,11917.433832660727,11857.846663497423,11798.557430179935,11739.564643029036 diff --git a/tests/data/Geothermal/Market/TechLife/df_tc.csv b/tests/data/Geothermal/Market/TechLife/df_tc.csv index 3d45f83..af30a67 100644 --- a/tests/data/Geothermal/Market/TechLife/df_tc.csv +++ b/tests/data/Geothermal/Market/TechLife/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.1279879287280219,0.12828385258298894,0.13236236212031322,0.13255858944837356,0.1325584935370379,0.1325584093119124,0.13255833498687242,0.13255826917944485,0.13255821079581184,0.13255815895437562,0.13255811293327172,0.1325580721333041,0.13255803605114416,0.13255800425953737,0.1325579763924196,0.1325579432257848,0.1325579099093472,0.1325578764425107,0.1325578428246784,0.13255780905525108,0.13255777513362815,0.13255774105920734,0.13255770683138499,0.13065642823399323,0.12876856536383896,0.12503350006502742,0.12503346620453937,0.12503343219203858,0.12503339802692942,0.12503336370861468 -10 year CRF/Moderate,0.1279879287280219,0.12828385258298894,0.13236236212031322,0.13255858944837356,0.1325584935370379,0.1325584093119124,0.13255833498687242,0.13255826917944485,0.13255821079581184,0.13255815895437562,0.13255811293327172,0.1325580721333041,0.13255803605114416,0.13255800425953737,0.1325579763924196,0.1325579432257848,0.1325579099093472,0.1325578764425107,0.1325578428246784,0.13255780905525108,0.13255777513362815,0.13255774105920734,0.13255770683138499,0.13065642823399323,0.12876856536383896,0.12503350006502742,0.12503346620453937,0.12503343219203858,0.12503339802692942,0.12503336370861468 -10 year CRF/Conservative,0.1279879287280219,0.12828385258298894,0.13236236212031322,0.13255858944837356,0.1325584935370379,0.1325584093119124,0.13255833498687242,0.13255826917944485,0.13255821079581184,0.13255815895437562,0.13255811293327172,0.1325580721333041,0.13255803605114416,0.13255800425953737,0.1325579763924196,0.1325579432257848,0.1325579099093472,0.1325578764425107,0.1325578428246784,0.13255780905525108,0.13255777513362815,0.13255774105920734,0.13255770683138499,0.13065642823399323,0.12876856536383896,0.12503350006502742,0.12503346620453937,0.12503343219203858,0.12503339802692942,0.12503336370861468 -ITC Schedule/*,0,0,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.22500000894069672,0.15000000596046448,0,0,0,0,0 -PTC/Advanced,15.976402104682666,16.026923327385134,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -PTC/Moderate,15.976402104682666,16.026923327385134,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -PTC/Conservative,15.976402104682666,16.026923327385134,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -PVD/Advanced,0.8176889645572868,0.8181858646360887,0.8089558956403565,0.808955983987495,0.8089562886820238,0.8089565562516321,0.8089567923704604,0.8089570014303381,0.8089571869061033,0.8089573515984136,0.8089574978004925,0.8089576274158692,0.808957742043524,0.8089578430407641,0.8089579315705089,0.8089580369360757,0.8089581427775795,0.8089582490969152,0.8089583558959794,0.8089584631766762,0.8089585709409151,0.8089586791906076,0.8089587879276745,0.8150582123459287,0.8212347302675712,0.8338242143058453,0.8338243307409818,0.8338244476988831,0.8338245651815983,0.833824683191182 -PVD/Moderate,0.8176889645572868,0.8181858646360887,0.8089558956403565,0.808955983987495,0.8089562886820238,0.8089565562516321,0.8089567923704604,0.8089570014303381,0.8089571869061033,0.8089573515984136,0.8089574978004925,0.8089576274158692,0.808957742043524,0.8089578430407641,0.8089579315705089,0.8089580369360757,0.8089581427775795,0.8089582490969152,0.8089583558959794,0.8089584631766762,0.8089585709409151,0.8089586791906076,0.8089587879276745,0.8150582123459287,0.8212347302675712,0.8338242143058453,0.8338243307409818,0.8338244476988831,0.8338245651815983,0.833824683191182 -PVD/Conservative,0.8176889645572868,0.8181858646360887,0.8089558956403565,0.808955983987495,0.8089562886820238,0.8089565562516321,0.8089567923704604,0.8089570014303381,0.8089571869061033,0.8089573515984136,0.8089574978004925,0.8089576274158692,0.808957742043524,0.8089578430407641,0.8089579315705089,0.8089580369360757,0.8089581427775795,0.8089582490969152,0.8089583558959794,0.8089584631766762,0.8089585709409151,0.8089586791906076,0.8089587879276745,0.8150582123459287,0.8212347302675712,0.8338242143058453,0.8338243307409818,0.8338244476988831,0.8338245651815983,0.833824683191182 -PFF/Advanced,1.063192648159109,1.0630204126618243,0.7042937367533485,0.7042937107238976,0.7042936209526673,0.7042935421194406,0.7042934725524624,0.7042934109577812,0.7042933563116158,0.704293307788817,0.7042932647137393,0.7042932265255519,0.7042931927531517,0.7042931629966395,0.7042931369133878,0.7042931058698485,0.7042930746860854,0.7042930433615403,0.7042930118956541,0.7042929802878659,0.7042929485376132,0.7042929166443327,0.7042928846074586,0.7928980020513461,0.8813198378217842,1.0575998481520004,1.0575998077932551,1.0575997672533093,1.0575997265314525,1.0575996856269725 -PFF/Moderate,1.063192648159109,1.0630204126618243,0.7042937367533485,0.7042937107238976,0.7042936209526673,0.7042935421194406,0.7042934725524624,0.7042934109577812,0.7042933563116158,0.704293307788817,0.7042932647137393,0.7042932265255519,0.7042931927531517,0.7042931629966395,0.7042931369133878,0.7042931058698485,0.7042930746860854,0.7042930433615403,0.7042930118956541,0.7042929802878659,0.7042929485376132,0.7042929166443327,0.7042928846074586,0.7928980020513461,0.8813198378217842,1.0575998481520004,1.0575998077932551,1.0575997672533093,1.0575997265314525,1.0575996856269725 -PFF/Conservative,1.063192648159109,1.0630204126618243,0.7042937367533485,0.7042937107238976,0.7042936209526673,0.7042935421194406,0.7042934725524624,0.7042934109577812,0.7042933563116158,0.704293307788817,0.7042932647137393,0.7042932265255519,0.7042931927531517,0.7042931629966395,0.7042931369133878,0.7042931058698485,0.7042930746860854,0.7042930433615403,0.7042930118956541,0.7042929802878659,0.7042929485376132,0.7042929166443327,0.7042928846074586,0.7928980020513461,0.8813198378217842,1.0575998481520004,1.0575998077932551,1.0575997672533093,1.0575997265314525,1.0575996856269725 -Year (Advanced)/nan,2021,2022,2023,2024.0,2025,2026,2027,2028.0,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -1/nan,0.9286698050555674,0.9288832552502746,0.9248989880839055,0.9248990264180345,0.9248991586260152,0.9248992747253307,0.9248993771780224,0.9248994678897288,0.9248995483682003,0.9248996198286566,0.9248996832661384,0.924899739506596,0.9248997892438342,0.9248998330667947,0.924899871480073,0.9248999171984518,0.9248999631233352,0.9249000092555457,0.9249000555959059,0.924900102145242,0.9249001489043824,0.9249001958741567,0.9249002430553978,0.927537757589264,0.9301903580246011,0.9355412881590318,0.9355413373061531,0.9355413866739264,0.9355414362632166,0.9355414860748908 -2/nan,0.8624276068219455,0.8628241018843468,0.8554381381586325,0.855438209069028,0.8554384536271109,0.8554386683874426,0.8554388579042936,0.8554390257027035,0.8554391745717009,0.8554393067591936,0.855439424105803,0.8554395281393691,0.8554396201432889,0.8554397012069848,0.8554397722638556,0.8554398568337029,0.8554399417855469,0.8554400271209086,0.8554401128413099,0.8554401989482792,0.8554402854433487,0.8554403723280534,0.8554404596039339,0.8603262917537203,0.8652541021619357,0.8752375018502605,0.8752375938085853,0.875237686179773,0.8752377789654422,0.8752378721672153 -3/nan,0.8009104775018757,0.8014628604667267,0.7911938683512992,0.791193966728731,0.7911943060160543,0.7911946039635485,0.7911948668895599,0.7911950996845384,0.7911953062178323,0.7911954896080676,0.791195652408825,0.7911957967397477,0.7911959243813536,0.7911960368450489,0.791196135425783,0.7911962527537473,0.7911963706116805,0.7911964890016926,0.7911966079258956,0.7911967273864096,0.7911968473853607,0.791196967924878,0.7911970890070995,0.7979851194483326,0.8048510230722657,0.8188208199260857,0.8188209489723036,0.8188210785979037,0.8188212088051576,0.8188213395963421 -4/nan,0.7437813770086282,0.7444654307925297,0.7317744082163075,0.731774529535226,0.7317749479439427,0.7317753153724812,0.7317756396126023,0.7317759266951905,0.731776181391913,0.7317764075486496,0.731776608314468,0.7317767863033062,0.7317769437108944,0.7317770824010953,0.7317772039708372,0.7317773486596663,0.7317774940020599,0.7317776400006208,0.731777786657953,0.7317779339766713,0.731778081959398,0.7317782306087585,0.7317783799273896,0.7401613282827074,0.7486646613080574,0.7660406846450848,0.7660408456158423,0.7660410073093228,0.7660411697283603,0.7660413328757947 -5/nan,0.6907273063905642,0.6915214727758631,0.6768174096649615,0.6768175499246457,0.6768180336569487,0.676818458449908,0.6768188333117449,0.6768191652148949,0.6768194596759866,0.6768197211413262,0.6768199532516204,0.6768201590289019,0.6768203410117034,0.6768205013548791,0.6768206419046745,0.6768208091830279,0.676820977216992,0.6768211460095757,0.6768213155637898,0.6768214858826576,0.6768216569692106,0.6768218288264845,0.6768220014575278,0.6865275786896335,0.6964006493425088,0.7166626888950893,0.7166628771385816,0.7166630662272552,0.7166632561644247,0.7166634469534111 -6/nan,0.6414575929722826,0.6423427167075078,0.6259877373166931,0.6259878929879443,0.6259884298722259,0.6259889013410362,0.6259893173923885,0.6259896857648268,0.6259900125811294,0.62599030277615,0.6259905603906263,0.6259907887786441,0.6259909907576645,0.6259911687193119,0.6259913247126939,0.6259915103715716,0.6259916968690956,0.6259918842086056,0.6259920723934433,0.6259922614269644,0.6259924513125337,0.6259926420535205,0.6259928336533083,0.6367802508609697,0.6477851693404729,0.6704675351444273,0.6704677464759038,0.6704679587562343,0.6704681719891394,0.6704683861783479 -Year (Moderate)/nan,2021,2022,2023,2024.0,2025,2026,2027,2028.0,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -1/nan,0.9286698050555674,0.9288832552502746,0.9248989880839055,0.9248990264180345,0.9248991586260152,0.9248992747253307,0.9248993771780224,0.9248994678897288,0.9248995483682003,0.9248996198286566,0.9248996832661384,0.924899739506596,0.9248997892438342,0.9248998330667947,0.924899871480073,0.9248999171984518,0.9248999631233352,0.9249000092555457,0.9249000555959059,0.924900102145242,0.9249001489043824,0.9249001958741567,0.9249002430553978,0.927537757589264,0.9301903580246011,0.9355412881590318,0.9355413373061531,0.9355413866739264,0.9355414362632166,0.9355414860748908 -2/nan,0.8624276068219455,0.8628241018843468,0.8554381381586325,0.855438209069028,0.8554384536271109,0.8554386683874426,0.8554388579042936,0.8554390257027035,0.8554391745717009,0.8554393067591936,0.855439424105803,0.8554395281393691,0.8554396201432889,0.8554397012069848,0.8554397722638556,0.8554398568337029,0.8554399417855469,0.8554400271209086,0.8554401128413099,0.8554401989482792,0.8554402854433487,0.8554403723280534,0.8554404596039339,0.8603262917537203,0.8652541021619357,0.8752375018502605,0.8752375938085853,0.875237686179773,0.8752377789654422,0.8752378721672153 -3/nan,0.8009104775018757,0.8014628604667267,0.7911938683512992,0.791193966728731,0.7911943060160543,0.7911946039635485,0.7911948668895599,0.7911950996845384,0.7911953062178323,0.7911954896080676,0.791195652408825,0.7911957967397477,0.7911959243813536,0.7911960368450489,0.791196135425783,0.7911962527537473,0.7911963706116805,0.7911964890016926,0.7911966079258956,0.7911967273864096,0.7911968473853607,0.791196967924878,0.7911970890070995,0.7979851194483326,0.8048510230722657,0.8188208199260857,0.8188209489723036,0.8188210785979037,0.8188212088051576,0.8188213395963421 -4/nan,0.7437813770086282,0.7444654307925297,0.7317744082163075,0.731774529535226,0.7317749479439427,0.7317753153724812,0.7317756396126023,0.7317759266951905,0.731776181391913,0.7317764075486496,0.731776608314468,0.7317767863033062,0.7317769437108944,0.7317770824010953,0.7317772039708372,0.7317773486596663,0.7317774940020599,0.7317776400006208,0.731777786657953,0.7317779339766713,0.731778081959398,0.7317782306087585,0.7317783799273896,0.7401613282827074,0.7486646613080574,0.7660406846450848,0.7660408456158423,0.7660410073093228,0.7660411697283603,0.7660413328757947 -5/nan,0.6907273063905642,0.6915214727758631,0.6768174096649615,0.6768175499246457,0.6768180336569487,0.676818458449908,0.6768188333117449,0.6768191652148949,0.6768194596759866,0.6768197211413262,0.6768199532516204,0.6768201590289019,0.6768203410117034,0.6768205013548791,0.6768206419046745,0.6768208091830279,0.676820977216992,0.6768211460095757,0.6768213155637898,0.6768214858826576,0.6768216569692106,0.6768218288264845,0.6768220014575278,0.6865275786896335,0.6964006493425088,0.7166626888950893,0.7166628771385816,0.7166630662272552,0.7166632561644247,0.7166634469534111 -6/nan,0.6414575929722826,0.6423427167075078,0.6259877373166931,0.6259878929879443,0.6259884298722259,0.6259889013410362,0.6259893173923885,0.6259896857648268,0.6259900125811294,0.62599030277615,0.6259905603906263,0.6259907887786441,0.6259909907576645,0.6259911687193119,0.6259913247126939,0.6259915103715716,0.6259916968690956,0.6259918842086056,0.6259920723934433,0.6259922614269644,0.6259924513125337,0.6259926420535205,0.6259928336533083,0.6367802508609697,0.6477851693404729,0.6704675351444273,0.6704677464759038,0.6704679587562343,0.6704681719891394,0.6704683861783479 -Year (Conservative)/nan,2021,2022,2023,2024.0,2025,2026,2027,2028.0,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -1/nan,0.9286698050555674,0.9288832552502746,0.9248989880839055,0.9248990264180345,0.9248991586260152,0.9248992747253307,0.9248993771780224,0.9248994678897288,0.9248995483682003,0.9248996198286566,0.9248996832661384,0.924899739506596,0.9248997892438342,0.9248998330667947,0.924899871480073,0.9248999171984518,0.9248999631233352,0.9249000092555457,0.9249000555959059,0.924900102145242,0.9249001489043824,0.9249001958741567,0.9249002430553978,0.927537757589264,0.9301903580246011,0.9355412881590318,0.9355413373061531,0.9355413866739264,0.9355414362632166,0.9355414860748908 -2/nan,0.8624276068219455,0.8628241018843468,0.8554381381586325,0.855438209069028,0.8554384536271109,0.8554386683874426,0.8554388579042936,0.8554390257027035,0.8554391745717009,0.8554393067591936,0.855439424105803,0.8554395281393691,0.8554396201432889,0.8554397012069848,0.8554397722638556,0.8554398568337029,0.8554399417855469,0.8554400271209086,0.8554401128413099,0.8554401989482792,0.8554402854433487,0.8554403723280534,0.8554404596039339,0.8603262917537203,0.8652541021619357,0.8752375018502605,0.8752375938085853,0.875237686179773,0.8752377789654422,0.8752378721672153 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12623547491391635,0.13010319432353712,0.1304519939552862,0.1304626214196247,0.1304624573291452,0.1304623084671211,0.1304621734044211,0.13046205092120042,0.13046193996721817,0.13046183963122554,0.1304617491170331,0.13046166772456716,0.13046159483471295,0.13046152989706533,0.13046141974290243,0.1304613090946324,0.1304611979503229,0.13046108630803607,0.1304609741658298,0.13046086152175693,0.13046074837386595,0.13046063472019961,0.13046052055879703,0.1304604058876915,0.1304602907049125,0.13046017500848406,0.13046005879642605,0.1304599420667536,0.1304598248174766 +10 year CRF/Moderate,0.12623547491391635,0.13010319432353712,0.1304519939552862,0.1304626214196247,0.1304624573291452,0.1304623084671211,0.1304621734044211,0.13046205092120042,0.13046193996721817,0.13046183963122554,0.1304617491170331,0.13046166772456716,0.13046159483471295,0.13046152989706533,0.13046141974290243,0.1304613090946324,0.1304611979503229,0.13046108630803607,0.1304609741658298,0.13046086152175693,0.13046074837386595,0.13046063472019961,0.13046052055879703,0.1304604058876915,0.1304602907049125,0.13046017500848406,0.13046005879642605,0.1304599420667536,0.1304598248174766 +10 year CRF/Conservative,0.12623547491391635,0.13010319432353712,0.1304519939552862,0.1304626214196247,0.1304624573291452,0.1304623084671211,0.1304621734044211,0.13046205092120042,0.13046193996721817,0.13046183963122554,0.1304617491170331,0.13046166772456716,0.13046159483471295,0.13046152989706533,0.13046141974290243,0.1304613090946324,0.1304611979503229,0.13046108630803607,0.1304609741658298,0.13046086152175693,0.13046074837386595,0.13046063472019961,0.13046052055879703,0.1304604058876915,0.1304602907049125,0.13046017500848406,0.13046005879642605,0.1304599420667536,0.1304598248174766 +ITC Schedule/*,0,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896 +PTC/Advanced,15.674854242948493,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +PTC/Moderate,15.674854242948493,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +PTC/Conservative,15.674854242948493,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +PVD/Advanced,0.824609437129753,0.8156872935602799,0.8156861731370633,0.8156867056539571,0.8156872383163493,0.8156877215456694,0.8156881599808794,0.8156885575816109,0.8156889177569707,0.8156892434649,0.8156895372898645,0.815689801504338,0.815690038118006,0.8156902489175217,0.8156906064984656,0.8156909656837851,0.8156913264797582,0.8156916888926814,0.8156920529288652,0.815692418594635,0.8156927858963327,0.8156931548403171,0.8156935254329603,0.8156938976806514,0.815694271589794,0.8156946471668076,0.8156950244181271,0.8156954033502017,0.8156957839694972 +PVD/Moderate,0.824609437129753,0.8156872935602799,0.8156861731370633,0.8156867056539571,0.8156872383163493,0.8156877215456694,0.8156881599808794,0.8156885575816109,0.8156889177569707,0.8156892434649,0.8156895372898645,0.815689801504338,0.815690038118006,0.8156902489175217,0.8156906064984656,0.8156909656837851,0.8156913264797582,0.8156916888926814,0.8156920529288652,0.815692418594635,0.8156927858963327,0.8156931548403171,0.8156935254329603,0.8156938976806514,0.815694271589794,0.8156946471668076,0.8156950244181271,0.8156954033502017,0.8156957839694972 +PVD/Conservative,0.824609437129753,0.8156872935602799,0.8156861731370633,0.8156867056539571,0.8156872383163493,0.8156877215456694,0.8156881599808794,0.8156885575816109,0.8156889177569707,0.8156892434649,0.8156895372898645,0.815689801504338,0.815690038118006,0.8156902489175217,0.8156906064984656,0.8156909656837851,0.8156913264797582,0.8156916888926814,0.8156920529288652,0.815692418594635,0.8156927858963327,0.8156931548403171,0.8156935254329603,0.8156938976806514,0.815694271589794,0.8156946471668076,0.8156950244181271,0.8156954033502017,0.8156957839694972 +PFF/Advanced,1.0607938740678717,0.7023104852847618,0.7023108153916751,0.7023106584978287,0.7023105015611144,0.7023103591887172,0.7023102300138734,0.7023101128699691,0.7023100067525889,0.7023099107902441,0.7023098242214809,0.7023097463767674,0.7023096766639959,0.7023096145567703,0.7023095092037752,0.7023094033780878,0.7023092970778583,0.7023091903012318,0.7023090830463488,0.7023089753113457,0.7023088670943542,0.7023087583935008,0.702308649206908,0.7023085395326933,0.7023084293689703,0.7023083187138475,0.702308207565429,0.7023080959218145,0.7023079837810995 +PFF/Moderate,1.0607938740678717,0.7023104852847618,0.7023108153916751,0.7023106584978287,0.7023105015611144,0.7023103591887172,0.7023102300138734,0.7023101128699691,0.7023100067525889,0.7023099107902441,0.7023098242214809,0.7023097463767674,0.7023096766639959,0.7023096145567703,0.7023095092037752,0.7023094033780878,0.7023092970778583,0.7023091903012318,0.7023090830463488,0.7023089753113457,0.7023088670943542,0.7023087583935008,0.702308649206908,0.7023085395326933,0.7023084293689703,0.7023083187138475,0.702308207565429,0.7023080959218145,0.7023079837810995 +PFF/Conservative,1.0607938740678717,0.7023104852847618,0.7023108153916751,0.7023106584978287,0.7023105015611144,0.7023103591887172,0.7023102300138734,0.7023101128699691,0.7023100067525889,0.7023099107902441,0.7023098242214809,0.7023097463767674,0.7023096766639959,0.7023096145567703,0.7023095092037752,0.7023094033780878,0.7023092970778583,0.7023091903012318,0.7023090830463488,0.7023089753113457,0.7023088670943542,0.7023087583935008,0.702308649206908,0.7023085395326933,0.7023084293689703,0.7023083187138475,0.702308207565429,0.7023080959218145,0.7023079837810995 +Year (Advanced)/nan,2022,2023,2024,2025.0,2026,2027,2028,2029.0,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +1/nan,0.9316320100480692,0.9278087619206452,0.9278082794183918,0.9278085087430628,0.9278087381302553,0.9278089462293361,0.9278091350380724,0.927809306261676,0.9278094613682745,0.9278096016316996,0.9278097281649459,0.9278098419466484,0.9278099438422716,0.9278100346212315,0.927810188610275,0.9278103432901668,0.9278104986636095,0.9278106547333139,0.9278108115019964,0.9278109689723804,0.927811127147196,0.9278112860291807,0.9278114456210778,0.9278116059256376,0.9278117669456171,0.9278119286837798,0.9278120911428958,0.9278122543257414,0.9278124182351005 +2/nan,0.8679382021462058,0.8608290986967205,0.8608282033573167,0.8608286288960261,0.8608290545508567,0.860829440703191,0.8608297910600959,0.8608301087857726,0.8608303966044876,0.8608306568799731,0.8608308916775109,0.8608311028130646,0.8608312918925992,0.8608314603438506,0.8608317460890341,0.8608320331162171,0.8608323214304158,0.8608326110366605,0.8608329019399931,0.8608331941454674,0.8608334876581503,0.8608337824831223,0.8608340786254741,0.8608343760903107,0.860834674882748,0.8608349750079152,0.860835276470953,0.8608355792770143,0.860835883431265 +3/nan,0.8085990118629771,0.7986847802870692,0.7986835342317774,0.7986841264593574,0.7986847188486911,0.7986852562620165,0.7986857438584721,0.7986861860416907,0.7986865866030478,0.7986869488321622,0.7986872756032994,0.7986875694437485,0.7986878325885425,0.7986880670246732,0.798688464700579,0.7986888641607297,0.7986892654121066,0.7986896684617121,0.7986900733165634,0.7986904799836954,0.7986908884701602,0.7986912987830298,0.7986917109293896,0.7986921249163453,0.7986925407510183,0.7986929584405472,0.7986933779920877,0.798693799412812,0.7986942227099111 +4/nan,0.7533167227447879,0.7410267371630083,0.7410251956953857,0.7410259283270121,0.7410266611589219,0.7410273259813686,0.7410279291765683,0.741028476192125,0.7410289717182393,0.741029419824406,0.7410298240662986,0.741030187570357,0.7410305131014813,0.7410308031177264,0.7410312950746952,0.7410317892389999,0.7410322856192787,0.7410327842241945,0.7410332850624297,0.741033788142688,0.7410342934736949,0.7410348010641995,0.7410353109229689,0.7410358230587943,0.7410363374804865,0.741036854196878,0.7410373732168221,0.7410378945491928,0.7410384182028866 +5/nan,0.7018139726135508,0.6875310995573062,0.6875293118238129,0.6875301615010287,0.6875310114107357,0.6875317824459164,0.6875324820083658,0.6875331164159625,0.6875336911081861,0.6875342108046516,0.6875346796290702,0.6875351012073482,0.6875354787460951,0.6875358150960565,0.6875363856493694,0.687536958762763,0.6875375344462573,0.6875381127099003,0.6875386935637632,0.687539277017941,0.6875398630825549,0.6875404517677531,0.6875410430837047,0.6875416370406067,0.6875422336486788,0.6875428329181662,0.6875434348593382,0.6875440394824875,0.6875446467979339 +6/nan,0.653832361985783,0.637897378262204,0.6378953878529628,0.6378963338581466,0.6378972801224129,0.6378981385703227,0.637898917442761,0.6378996237738223,0.6379002636196276,0.6379008422348288,0.6379013642106208,0.6379018335839626,0.6379022539249838,0.6379026284076088,0.6379032636457682,0.6379039017343564,0.6379045426845306,0.6379051865074796,0.6379058332144174,0.6379064828165858,0.637907135325254,0.6379077907517229,0.6379084491073157,0.637909110403387,0.6379097746513169,0.6379104418625136,0.6379111120484119,0.6379117852204733,0.6379124613901892 +Year (Moderate)/nan,2022,2023,2024,2025.0,2026,2027,2028,2029.0,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +1/nan,0.9316320100480692,0.9278087619206452,0.9278082794183918,0.9278085087430628,0.9278087381302553,0.9278089462293361,0.9278091350380724,0.927809306261676,0.9278094613682745,0.9278096016316996,0.9278097281649459,0.9278098419466484,0.9278099438422716,0.9278100346212315,0.927810188610275,0.9278103432901668,0.9278104986636095,0.9278106547333139,0.9278108115019964,0.9278109689723804,0.927811127147196,0.9278112860291807,0.9278114456210778,0.9278116059256376,0.9278117669456171,0.9278119286837798,0.9278120911428958,0.9278122543257414,0.9278124182351005 +2/nan,0.8679382021462058,0.8608290986967205,0.8608282033573167,0.8608286288960261,0.8608290545508567,0.860829440703191,0.8608297910600959,0.8608301087857726,0.8608303966044876,0.8608306568799731,0.8608308916775109,0.8608311028130646,0.8608312918925992,0.8608314603438506,0.8608317460890341,0.8608320331162171,0.8608323214304158,0.8608326110366605,0.8608329019399931,0.8608331941454674,0.8608334876581503,0.8608337824831223,0.8608340786254741,0.8608343760903107,0.860834674882748,0.8608349750079152,0.860835276470953,0.8608355792770143,0.860835883431265 +3/nan,0.8085990118629771,0.7986847802870692,0.7986835342317774,0.7986841264593574,0.7986847188486911,0.7986852562620165,0.7986857438584721,0.7986861860416907,0.7986865866030478,0.7986869488321622,0.7986872756032994,0.7986875694437485,0.7986878325885425,0.7986880670246732,0.798688464700579,0.7986888641607297,0.7986892654121066,0.7986896684617121,0.7986900733165634,0.7986904799836954,0.7986908884701602,0.7986912987830298,0.7986917109293896,0.7986921249163453,0.7986925407510183,0.7986929584405472,0.7986933779920877,0.798693799412812,0.7986942227099111 +4/nan,0.7533167227447879,0.7410267371630083,0.7410251956953857,0.7410259283270121,0.7410266611589219,0.7410273259813686,0.7410279291765683,0.741028476192125,0.7410289717182393,0.741029419824406,0.7410298240662986,0.741030187570357,0.7410305131014813,0.7410308031177264,0.7410312950746952,0.7410317892389999,0.7410322856192787,0.7410327842241945,0.7410332850624297,0.741033788142688,0.7410342934736949,0.7410348010641995,0.7410353109229689,0.7410358230587943,0.7410363374804865,0.741036854196878,0.7410373732168221,0.7410378945491928,0.7410384182028866 +5/nan,0.7018139726135508,0.6875310995573062,0.6875293118238129,0.6875301615010287,0.6875310114107357,0.6875317824459164,0.6875324820083658,0.6875331164159625,0.6875336911081861,0.6875342108046516,0.6875346796290702,0.6875351012073482,0.6875354787460951,0.6875358150960565,0.6875363856493694,0.687536958762763,0.6875375344462573,0.6875381127099003,0.6875386935637632,0.687539277017941,0.6875398630825549,0.6875404517677531,0.6875410430837047,0.6875416370406067,0.6875422336486788,0.6875428329181662,0.6875434348593382,0.6875440394824875,0.6875446467979339 +6/nan,0.653832361985783,0.637897378262204,0.6378953878529628,0.6378963338581466,0.6378972801224129,0.6378981385703227,0.637898917442761,0.6378996237738223,0.6379002636196276,0.6379008422348288,0.6379013642106208,0.6379018335839626,0.6379022539249838,0.6379026284076088,0.6379032636457682,0.6379039017343564,0.6379045426845306,0.6379051865074796,0.6379058332144174,0.6379064828165858,0.637907135325254,0.6379077907517229,0.6379084491073157,0.637909110403387,0.6379097746513169,0.6379104418625136,0.6379111120484119,0.6379117852204733,0.6379124613901892 +Year (Conservative)/nan,2022,2023,2024,2025.0,2026,2027,2028,2029.0,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +1/nan,0.9316320100480692,0.9278087619206452,0.9278082794183918,0.9278085087430628,0.9278087381302553,0.9278089462293361,0.9278091350380724,0.927809306261676,0.9278094613682745,0.9278096016316996,0.9278097281649459,0.9278098419466484,0.9278099438422716,0.9278100346212315,0.927810188610275,0.9278103432901668,0.9278104986636095,0.9278106547333139,0.9278108115019964,0.9278109689723804,0.927811127147196,0.9278112860291807,0.9278114456210778,0.9278116059256376,0.9278117669456171,0.9278119286837798,0.9278120911428958,0.9278122543257414,0.9278124182351005 +2/nan,0.8679382021462058,0.8608290986967205,0.8608282033573167,0.8608286288960261,0.8608290545508567,0.860829440703191,0.8608297910600959,0.8608301087857726,0.8608303966044876,0.8608306568799731,0.8608308916775109,0.8608311028130646,0.8608312918925992,0.8608314603438506,0.8608317460890341,0.8608320331162171,0.8608323214304158,0.8608326110366605,0.8608329019399931,0.8608331941454674,0.8608334876581503,0.8608337824831223,0.8608340786254741,0.8608343760903107,0.860834674882748,0.8608349750079152,0.860835276470953,0.8608355792770143,0.860835883431265 diff --git a/tests/data/Geothermal/Market/TechLife/df_vom.csv b/tests/data/Geothermal/Market/TechLife/df_vom.csv index 7b14d1d..80e367d 100644 --- a/tests/data/Geothermal/Market/TechLife/df_vom.csv +++ b/tests/data/Geothermal/Market/TechLife/df_vom.csv @@ -1,19 +1,19 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Geothermal - Hydro / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Geothermal - Hydro / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Hydro / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Hydro / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Hydro / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Hydro / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Hydro / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - NF EGS / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - NF EGS / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - NF EGS / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - NF EGS / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - NF EGS / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - NF EGS / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Deep EGS / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Deep EGS / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Deep EGS / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Deep EGS / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Deep EGS / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Deep EGS / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 diff --git a/tests/data/Geothermal/Market/df_cff.csv b/tests/data/Geothermal/Market/df_cff.csv index 9c9cdc4..e97a0c9 100644 --- a/tests/data/Geothermal/Market/df_cff.csv +++ b/tests/data/Geothermal/Market/df_cff.csv @@ -1,7 +1,7 @@ -Construction Finance Factor,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CFF - Hydro/Advanced,1.4845112675923722,1.4750498706640176,1.465588473735663,1.4561270768073085,1.446665679878954,1.4372042829505993,1.4277428860222448,1.4182814890938902,1.4088200921655356,1.399358695237181,1.3898972983088265,1.380435901380472,1.3709745044521173,1.3615131075237628,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082 -CFF - Hydro/Moderate,1.4845112675923722,1.4827678028534712,1.4810243381145702,1.4792808733756693,1.4775374086367683,1.4757939438978673,1.4740504791589664,1.4723070144200654,1.4705635496811644,1.4688200849422635,1.4670766202033625,1.4653331554644615,1.4635896907255606,1.4618462259866596,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776 -CFF - Hydro/Conservative,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722 -CFF - EGS/Advanced,1.451847432443224,1.443424324415855,1.4350012163884862,1.4265781083611173,1.4181550003337484,1.4097318923063795,1.4013087842790106,1.3928856762516417,1.3844625682242728,1.376039460196904,1.367616352169535,1.3591932441421661,1.3507701361147972,1.3423470280874283,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006 -CFF - EGS/Moderate,1.451847432443224,1.4464518470562213,1.4410562616692186,1.435660676282216,1.4302650908952133,1.4248695055082106,1.4194739201212079,1.4140783347342052,1.4086827493472025,1.4032871639601998,1.3978915785731971,1.3924959931861944,1.3871004077991917,1.381704822412189,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853 -CFF - EGS/Conservative,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224 +Construction Finance Factor,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CFF - Hydro/Advanced,1.4845112675923722,1.474322070900298,1.4641328742082238,1.4539436775161496,1.4437544808240754,1.4335652841320012,1.423376087439927,1.4131868907478529,1.4029976940557787,1.3928084973637045,1.3826193006716303,1.3724301039795561,1.362240907287482,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082 +CFF - Hydro/Moderate,1.4845112675923722,1.4826336901812482,1.4807561127701243,1.4788785353590004,1.4770009579478764,1.4751233805367525,1.4732458031256286,1.4713682257145047,1.4694906483033807,1.4676130708922568,1.4657354934811329,1.463857916070009,1.461980338658885,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776 +CFF - Hydro/Conservative,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722 +CFF - EGS/Advanced,1.451847432443224,1.4427763930291344,1.4337053536150448,1.4246343142009552,1.4155632747868656,1.406492235372776,1.3974211959586864,1.3883501565445968,1.3792791171305072,1.3702080777164176,1.361137038302328,1.3520659988882384,1.3429949594741488,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006 +CFF - EGS/Moderate,1.451847432443224,1.4460368020264518,1.4402261716096796,1.4344155411929074,1.4286049107761352,1.422794280359363,1.4169836499425907,1.4111730195258185,1.4053623891090463,1.399551758692274,1.393741128275502,1.3879304978587297,1.3821198674419575,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853 +CFF - EGS/Conservative,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224 diff --git a/tests/data/Geothermal/Market/df_just_wacc.csv b/tests/data/Geothermal/Market/df_just_wacc.csv index 7ece1dd..3d2faf5 100644 --- a/tests/data/Geothermal/Market/df_just_wacc.csv +++ b/tests/data/Geothermal/Market/df_just_wacc.csv @@ -1,7 +1,7 @@ -WACC Type,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -WACC Nominal - Advanced,0.07680899557207467,0.07656155318524284,0.08119915026794403,0.08119910545567117,0.08119895090568673,0.08119881518662908,0.08119869542038033,0.08119858937925684,0.08119849530070512,0.0811984117641396,0.08119833760636247,0.08119827186184266,0.08119821371952643,0.08119816249094475,0.0811981175862288,0.08119806414193279,0.08119801045623995,0.08119795652819001,0.08119790235682031,0.0811978479411656,0.08119779328025777,0.08119773837312654,0.08119768321879887,0.07812322659410686,0.07504876972026472,0.06889991137409957,0.06889985522120554,0.06889979881621211,0.06889974215813123,0.06889968524597218 -WACC Nominal - Moderate,0.07680899557207467,0.07656155318524284,0.08119915026794403,0.08119910545567117,0.08119895090568673,0.08119881518662908,0.08119869542038033,0.08119858937925684,0.08119849530070512,0.0811984117641396,0.08119833760636247,0.08119827186184266,0.08119821371952643,0.08119816249094475,0.0811981175862288,0.08119806414193279,0.08119801045623995,0.08119795652819001,0.08119790235682031,0.0811978479411656,0.08119779328025777,0.08119773837312654,0.08119768321879887,0.07812322659410686,0.07504876972026472,0.06889991137409957,0.06889985522120554,0.06889979881621211,0.06889974215813123,0.06889968524597218 -WACC Nominal - Conservative,0.07680899557207467,0.07656155318524284,0.08119915026794403,0.08119910545567117,0.08119895090568673,0.08119881518662908,0.08119869542038033,0.08119858937925684,0.08119849530070512,0.0811984117641396,0.08119833760636247,0.08119827186184266,0.08119821371952643,0.08119816249094475,0.0811981175862288,0.08119806414193279,0.08119801045623995,0.08119795652819001,0.08119790235682031,0.0811978479411656,0.08119779328025777,0.08119773837312654,0.08119768321879887,0.07812322659410686,0.07504876972026472,0.06889991137409957,0.06889985522120554,0.06889979881621211,0.06889974215813123,0.06889968524597218 -WACC Real - Advanced,0.04758147248961442,0.04805447155884246,0.05451979934452744,0.054828395566508537,0.054828244786035985,0.05482811237719898,0.05482799553207851,0.05482789207732375,0.05482780029337109,0.0548277187942825,0.05482764644523175,0.05482758230423679,0.054827525580025904,0.05482747560092194,0.05482743179144278,0.0548273796506662,0.054827327274380666,0.05482727466164872,0.05482722181153221,0.05482716872308857,0.05482711539537344,0.05482706182744068,0.054827008018340395,0.051827538140592155,0.048828068019770576,0.042829181828389906,0.042829127045078685,0.04282907201581687,0.042829016739640347,0.04282896121558277 -WACC Real - Moderate,0.04758147248961442,0.04805447155884246,0.05451979934452744,0.054828395566508537,0.054828244786035985,0.05482811237719898,0.05482799553207851,0.05482789207732375,0.05482780029337109,0.0548277187942825,0.05482764644523175,0.05482758230423679,0.054827525580025904,0.05482747560092194,0.05482743179144278,0.0548273796506662,0.054827327274380666,0.05482727466164872,0.05482722181153221,0.05482716872308857,0.05482711539537344,0.05482706182744068,0.054827008018340395,0.051827538140592155,0.048828068019770576,0.042829181828389906,0.042829127045078685,0.04282907201581687,0.042829016739640347,0.04282896121558277 -WACC Real - Conservative,0.04758147248961442,0.04805447155884246,0.05451979934452744,0.054828395566508537,0.054828244786035985,0.05482811237719898,0.05482799553207851,0.05482789207732375,0.05482780029337109,0.0548277187942825,0.05482764644523175,0.05482758230423679,0.054827525580025904,0.05482747560092194,0.05482743179144278,0.0548273796506662,0.054827327274380666,0.05482727466164872,0.05482722181153221,0.05482716872308857,0.05482711539537344,0.05482706182744068,0.054827008018340395,0.051827538140592155,0.048828068019770576,0.042829181828389906,0.042829127045078685,0.04282907201581687,0.042829016739640347,0.04282896121558277 +WACC Type,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +WACC Nominal - Advanced,0.07338518772922292,0.07780831680217437,0.07780887731122905,0.07780861091125113,0.07780834443877556,0.07780810269619855,0.07780788336274067,0.07780768445748204,0.07780750427492242,0.0778073413352719,0.07780719434558475,0.07780706216899852,0.07780694380012028,0.07780683834513526,0.07780665946108528,0.07780647977455932,0.07780629928241804,0.07780611798151407,0.07780593586869229,0.07780575294078969,0.07780556919463544,0.07780538462705097,0.07780519923485,0.07780501301483839,0.07780482596381441,0.07780463807856869,0.0778044493558841,0.07780425979253605,0.07780406938529226 +WACC Nominal - Moderate,0.07338518772922292,0.07780831680217437,0.07780887731122905,0.07780861091125113,0.07780834443877556,0.07780810269619855,0.07780788336274067,0.07780768445748204,0.07780750427492242,0.0778073413352719,0.07780719434558475,0.07780706216899852,0.07780694380012028,0.07780683834513526,0.07780665946108528,0.07780647977455932,0.07780629928241804,0.07780611798151407,0.07780593586869229,0.07780575294078969,0.07780556919463544,0.07780538462705097,0.07780519923485,0.07780501301483839,0.07780482596381441,0.07780463807856869,0.0778044493558841,0.07780425979253605,0.07780406938529226 +WACC Nominal - Conservative,0.07338518772922292,0.07780831680217437,0.07780887731122905,0.07780861091125113,0.07780834443877556,0.07780810269619855,0.07780788336274067,0.07780768445748204,0.07780750427492242,0.0778073413352719,0.07780719434558475,0.07780706216899852,0.07780694380012028,0.07780683834513526,0.07780665946108528,0.07780647977455932,0.07780629928241804,0.07780611798151407,0.07780593586869229,0.07780575294078969,0.07780556919463544,0.07780538462705097,0.07780519923485,0.07780501301483839,0.07780482596381441,0.07780463807856869,0.0778044493558841,0.07780425979253605,0.07780406938529226 +WACC Real - Advanced,0.04476924302231011,0.05095076173711588,0.05150375829130471,0.051520596010976805,0.05152033603783002,0.0515201001914134,0.05151988620755188,0.05151969215364116,0.051519516365778006,0.051519357400265475,0.05151921399569237,0.05151908504292546,0.05151896956109314,0.05151886667818095,0.05151869215715643,0.05151851685322861,0.051518340763334836,0.05151816388440422,0.05151798621335835,0.0515178077471119,0.051517628482571354,0.05151744841663519,0.05151726754619523,0.05151708586813508,0.051516903379331236,0.05151672007665242,0.05151653595696004,0.05151635101710861,0.05151616525394376 +WACC Real - Moderate,0.04476924302231011,0.05095076173711588,0.05150375829130471,0.051520596010976805,0.05152033603783002,0.0515201001914134,0.05151988620755188,0.05151969215364116,0.051519516365778006,0.051519357400265475,0.05151921399569237,0.05151908504292546,0.05151896956109314,0.05151886667818095,0.05151869215715643,0.05151851685322861,0.051518340763334836,0.05151816388440422,0.05151798621335835,0.0515178077471119,0.051517628482571354,0.05151744841663519,0.05151726754619523,0.05151708586813508,0.051516903379331236,0.05151672007665242,0.05151653595696004,0.05151635101710861,0.05151616525394376 +WACC Real - Conservative,0.04476924302231011,0.05095076173711588,0.05150375829130471,0.051520596010976805,0.05152033603783002,0.0515201001914134,0.05151988620755188,0.05151969215364116,0.051519516365778006,0.051519357400265475,0.05151921399569237,0.05151908504292546,0.05151896956109314,0.05151886667818095,0.05151869215715643,0.05151851685322861,0.051518340763334836,0.05151816388440422,0.05151798621335835,0.0515178077471119,0.051517628482571354,0.05151744841663519,0.05151726754619523,0.05151708586813508,0.051516903379331236,0.05151672007665242,0.05151653595696004,0.05151635101710861,0.05151616525394376 diff --git a/tests/data/Geothermal/Market/df_wacc.csv b/tests/data/Geothermal/Market/df_wacc.csv index 5650b4f..96392fc 100644 --- a/tests/data/Geothermal/Market/df_wacc.csv +++ b/tests/data/Geothermal/Market/df_wacc.csv @@ -1,25 +1,25 @@ -WACC,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Inflation Rate,0.0279,0.0272,0.0253,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 -Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Calculated Interest Rate Real - Advanced,0.04095729156532735,0.04166666666666674,0.043596996001170396,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Calculated Interest Rate Real - Moderate,0.04095729156532735,0.04166666666666674,0.043596996001170396,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Calculated Interest Rate Real - Conservative,0.04095729156532735,0.04166666666666674,0.043596996001170396,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Interest During Construction - Nominal,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Rate of Return on Equity Nominal - Advanced,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Rate of Return on Equity Nominal - Moderate,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Rate of Return on Equity Nominal - Conservative,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Calculated Rate of Return on Equity Real - Advanced,0.0798715828387977,0.08060747663551426,0.08260996781429819,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Moderate,0.0798715828387977,0.08060747663551426,0.08260996781429819,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Conservative,0.0798715828387977,0.08060747663551426,0.08260996781429819,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Debt Fraction - Advanced,0.572081154605904,0.576346079057485,0.496412315696094,0.496413088081782,0.496415751909981,0.496418091167757,0.496420155462437,0.496421983190444,0.496423604731202,0.496425044569968,0.496426322755654,0.496427455930183,0.496428458072901,0.496429341050282,0.496430115029322,0.496431036196822,0.496431961525045,0.496432891030542,0.496433824729906,0.496434762639774,0.496435704776832,0.496436651157804,0.496437601799461,0.549429029023633,0.602420460542164,0.70840236867697,0.708403336529947,0.708404308728117,0.70840528528851,0.708406266228202 -Debt Fraction - Moderate,0.572081154605904,0.576346079057485,0.496412315696094,0.496413088081782,0.496415751909981,0.496418091167757,0.496420155462437,0.496421983190444,0.496423604731202,0.496425044569968,0.496426322755654,0.496427455930183,0.496428458072901,0.496429341050282,0.496430115029322,0.496431036196822,0.496431961525045,0.496432891030542,0.496433824729906,0.496434762639774,0.496435704776832,0.496436651157804,0.496437601799461,0.549429029023633,0.602420460542164,0.70840236867697,0.708403336529947,0.708404308728117,0.70840528528851,0.708406266228202 -Debt Fraction - Conservative,0.572081154605904,0.576346079057485,0.496412315696094,0.496413088081782,0.496415751909981,0.496418091167757,0.496420155462437,0.496421983190444,0.496423604731202,0.496425044569968,0.496426322755654,0.496427455930183,0.496428458072901,0.496429341050282,0.496430115029322,0.496431036196822,0.496431961525045,0.496432891030542,0.496433824729906,0.496434762639774,0.496435704776832,0.496436651157804,0.496437601799461,0.549429029023633,0.602420460542164,0.70840236867697,0.708403336529947,0.708404308728117,0.70840528528851,0.708406266228202 -Tax Rate (Federal and State),0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996 -WACC Nominal - Advanced,0.07680899557207467,0.07656155318524284,0.08119915026794403,0.08119910545567117,0.08119895090568673,0.08119881518662908,0.08119869542038033,0.08119858937925684,0.08119849530070512,0.0811984117641396,0.08119833760636247,0.08119827186184266,0.08119821371952643,0.08119816249094475,0.0811981175862288,0.08119806414193279,0.08119801045623995,0.08119795652819001,0.08119790235682031,0.0811978479411656,0.08119779328025777,0.08119773837312654,0.08119768321879887,0.07812322659410686,0.07504876972026472,0.06889991137409957,0.06889985522120554,0.06889979881621211,0.06889974215813123,0.06889968524597218 -WACC Nominal - Moderate,0.07680899557207467,0.07656155318524284,0.08119915026794403,0.08119910545567117,0.08119895090568673,0.08119881518662908,0.08119869542038033,0.08119858937925684,0.08119849530070512,0.0811984117641396,0.08119833760636247,0.08119827186184266,0.08119821371952643,0.08119816249094475,0.0811981175862288,0.08119806414193279,0.08119801045623995,0.08119795652819001,0.08119790235682031,0.0811978479411656,0.08119779328025777,0.08119773837312654,0.08119768321879887,0.07812322659410686,0.07504876972026472,0.06889991137409957,0.06889985522120554,0.06889979881621211,0.06889974215813123,0.06889968524597218 -WACC Nominal - Conservative,0.07680899557207467,0.07656155318524284,0.08119915026794403,0.08119910545567117,0.08119895090568673,0.08119881518662908,0.08119869542038033,0.08119858937925684,0.08119849530070512,0.0811984117641396,0.08119833760636247,0.08119827186184266,0.08119821371952643,0.08119816249094475,0.0811981175862288,0.08119806414193279,0.08119801045623995,0.08119795652819001,0.08119790235682031,0.0811978479411656,0.08119779328025777,0.08119773837312654,0.08119768321879887,0.07812322659410686,0.07504876972026472,0.06889991137409957,0.06889985522120554,0.06889979881621211,0.06889974215813123,0.06889968524597218 -WACC Real - Advanced,0.04758147248961442,0.04805447155884246,0.05451979934452744,0.054828395566508537,0.054828244786035985,0.05482811237719898,0.05482799553207851,0.05482789207732375,0.05482780029337109,0.0548277187942825,0.05482764644523175,0.05482758230423679,0.054827525580025904,0.05482747560092194,0.05482743179144278,0.0548273796506662,0.054827327274380666,0.05482727466164872,0.05482722181153221,0.05482716872308857,0.05482711539537344,0.05482706182744068,0.054827008018340395,0.051827538140592155,0.048828068019770576,0.042829181828389906,0.042829127045078685,0.04282907201581687,0.042829016739640347,0.04282896121558277 -WACC Real - Moderate,0.04758147248961442,0.04805447155884246,0.05451979934452744,0.054828395566508537,0.054828244786035985,0.05482811237719898,0.05482799553207851,0.05482789207732375,0.05482780029337109,0.0548277187942825,0.05482764644523175,0.05482758230423679,0.054827525580025904,0.05482747560092194,0.05482743179144278,0.0548273796506662,0.054827327274380666,0.05482727466164872,0.05482722181153221,0.05482716872308857,0.05482711539537344,0.05482706182744068,0.054827008018340395,0.051827538140592155,0.048828068019770576,0.042829181828389906,0.042829127045078685,0.04282907201581687,0.042829016739640347,0.04282896121558277 -WACC Real - Conservative,0.04758147248961442,0.04805447155884246,0.05451979934452744,0.054828395566508537,0.054828244786035985,0.05482811237719898,0.05482799553207851,0.05482789207732375,0.05482780029337109,0.0548277187942825,0.05482764644523175,0.05482758230423679,0.054827525580025904,0.05482747560092194,0.05482743179144278,0.0548273796506662,0.054827327274380666,0.05482727466164872,0.05482722181153221,0.05482716872308857,0.05482711539537344,0.05482706182744068,0.054827008018340395,0.051827538140592155,0.048828068019770576,0.042829181828389906,0.042829127045078685,0.04282907201581687,0.042829016739640347,0.04282896121558277 +WACC,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Inflation Rate,0.027389727347,0.02555548370379,0.02501666666667,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 +Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Calculated Interest Rate Real - Advanced,0.04147430280720377,0.04333701784295374,0.043885465276984004,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Moderate,0.04147430280720377,0.04333701784295374,0.043885465276984004,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Conservative,0.04147430280720377,0.04333701784295374,0.043885465276984004,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Interest During Construction - Nominal,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Rate of Return on Equity Nominal - Advanced,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Rate of Return on Equity Nominal - Moderate,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Rate of Return on Equity Nominal - Conservative,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Calculated Rate of Return on Equity Real - Advanced,0.07554121925416823,0.07746486422099408,0.07803125152436197,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Calculated Rate of Return on Equity Real - Moderate,0.07554121925416823,0.07746486422099408,0.07803125152436197,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Calculated Rate of Return on Equity Real - Conservative,0.07554121925416823,0.07746486422099408,0.07803125152436197,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Debt Fraction - Advanced,0.596303373774512,0.512876441922095,0.512865869870062,0.512870894578235,0.512875920653824,0.512880480285968,0.512884617248092,0.512888368903353,0.512891767420076,0.512894840709346,0.512897613158083,0.51290010620924,0.512902338826054,0.512904327867229,0.512907701892088,0.512911091052863,0.512914495408766,0.512917915019162,0.512921349943561,0.512924800241622,0.512928265973152,0.512931747198103,0.512935243976574,0.512938756368811,0.512942284435203,0.512945828236284,0.512949387832734,0.512952963285374,0.512956554655169 +Debt Fraction - Moderate,0.596303373774512,0.512876441922095,0.512865869870062,0.512870894578235,0.512875920653824,0.512880480285968,0.512884617248092,0.512888368903353,0.512891767420076,0.512894840709346,0.512897613158083,0.51290010620924,0.512902338826054,0.512904327867229,0.512907701892088,0.512911091052863,0.512914495408766,0.512917915019162,0.512921349943561,0.512924800241622,0.512928265973152,0.512931747198103,0.512935243976574,0.512938756368811,0.512942284435203,0.512945828236284,0.512949387832734,0.512952963285374,0.512956554655169 +Debt Fraction - Conservative,0.596303373774512,0.512876441922095,0.512865869870062,0.512870894578235,0.512875920653824,0.512880480285968,0.512884617248092,0.512888368903353,0.512891767420076,0.512894840709346,0.512897613158083,0.51290010620924,0.512902338826054,0.512904327867229,0.512907701892088,0.512911091052863,0.512914495408766,0.512917915019162,0.512921349943561,0.512924800241622,0.512928265973152,0.512931747198103,0.512935243976574,0.512938756368811,0.512942284435203,0.512945828236284,0.512949387832734,0.512952963285374,0.512956554655169 +Tax Rate (Federal and State),0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996 +WACC Nominal - Advanced,0.07338518772922292,0.07780831680217437,0.07780887731122905,0.07780861091125113,0.07780834443877556,0.07780810269619855,0.07780788336274067,0.07780768445748204,0.07780750427492242,0.0778073413352719,0.07780719434558475,0.07780706216899852,0.07780694380012028,0.07780683834513526,0.07780665946108528,0.07780647977455932,0.07780629928241804,0.07780611798151407,0.07780593586869229,0.07780575294078969,0.07780556919463544,0.07780538462705097,0.07780519923485,0.07780501301483839,0.07780482596381441,0.07780463807856869,0.0778044493558841,0.07780425979253605,0.07780406938529226 +WACC Nominal - Moderate,0.07338518772922292,0.07780831680217437,0.07780887731122905,0.07780861091125113,0.07780834443877556,0.07780810269619855,0.07780788336274067,0.07780768445748204,0.07780750427492242,0.0778073413352719,0.07780719434558475,0.07780706216899852,0.07780694380012028,0.07780683834513526,0.07780665946108528,0.07780647977455932,0.07780629928241804,0.07780611798151407,0.07780593586869229,0.07780575294078969,0.07780556919463544,0.07780538462705097,0.07780519923485,0.07780501301483839,0.07780482596381441,0.07780463807856869,0.0778044493558841,0.07780425979253605,0.07780406938529226 +WACC Nominal - Conservative,0.07338518772922292,0.07780831680217437,0.07780887731122905,0.07780861091125113,0.07780834443877556,0.07780810269619855,0.07780788336274067,0.07780768445748204,0.07780750427492242,0.0778073413352719,0.07780719434558475,0.07780706216899852,0.07780694380012028,0.07780683834513526,0.07780665946108528,0.07780647977455932,0.07780629928241804,0.07780611798151407,0.07780593586869229,0.07780575294078969,0.07780556919463544,0.07780538462705097,0.07780519923485,0.07780501301483839,0.07780482596381441,0.07780463807856869,0.0778044493558841,0.07780425979253605,0.07780406938529226 +WACC Real - Advanced,0.04476924302231011,0.05095076173711588,0.05150375829130471,0.051520596010976805,0.05152033603783002,0.0515201001914134,0.05151988620755188,0.05151969215364116,0.051519516365778006,0.051519357400265475,0.05151921399569237,0.05151908504292546,0.05151896956109314,0.05151886667818095,0.05151869215715643,0.05151851685322861,0.051518340763334836,0.05151816388440422,0.05151798621335835,0.0515178077471119,0.051517628482571354,0.05151744841663519,0.05151726754619523,0.05151708586813508,0.051516903379331236,0.05151672007665242,0.05151653595696004,0.05151635101710861,0.05151616525394376 +WACC Real - Moderate,0.04476924302231011,0.05095076173711588,0.05150375829130471,0.051520596010976805,0.05152033603783002,0.0515201001914134,0.05151988620755188,0.05151969215364116,0.051519516365778006,0.051519357400265475,0.05151921399569237,0.05151908504292546,0.05151896956109314,0.05151886667818095,0.05151869215715643,0.05151851685322861,0.051518340763334836,0.05151816388440422,0.05151798621335835,0.0515178077471119,0.051517628482571354,0.05151744841663519,0.05151726754619523,0.05151708586813508,0.051516903379331236,0.05151672007665242,0.05151653595696004,0.05151635101710861,0.05151616525394376 +WACC Real - Conservative,0.04476924302231011,0.05095076173711588,0.05150375829130471,0.051520596010976805,0.05152033603783002,0.0515201001914134,0.05151988620755188,0.05151969215364116,0.051519516365778006,0.051519357400265475,0.05151921399569237,0.05151908504292546,0.05151896956109314,0.05151886667818095,0.05151869215715643,0.05151851685322861,0.051518340763334836,0.05151816388440422,0.05151798621335835,0.0515178077471119,0.051517628482571354,0.05151744841663519,0.05151726754619523,0.05151708586813508,0.051516903379331236,0.05151672007665242,0.05151653595696004,0.05151635101710861,0.05151616525394376 diff --git a/tests/data/Geothermal/R&D/20/df_capex.csv b/tests/data/Geothermal/R&D/20/df_capex.csv index b2b33ce..c0b53f0 100644 --- a/tests/data/Geothermal/R&D/20/df_capex.csv +++ b/tests/data/Geothermal/R&D/20/df_capex.csv @@ -1,19 +1,19 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Geothermal - Hydro / Flash/Advanced,6750.072840071452,6941.798682925164,6679.663110877925,6439.257180047704,6217.629947455914,6012.365081733833,5821.462307956243,5643.249492613881,5476.316427837485,5319.464255429946,5171.666343531843,5032.037671260448,4899.810617170791,4774.315625937219,4654.965633048715,4631.690804883472,4608.5323508590545,4585.489689104759,4562.562240659235,4539.749429455938,4517.050682308659,4494.465428897116,4471.99310175263,4449.633136243867,4427.384970562647,4405.2480457098345,4383.221805481286,4361.305696453879,4339.4991679716095,4317.801672131752 -Geothermal - Hydro / Flash/Moderate,6750.072840071452,6978.120391481049,6784.023052228696,6616.51817033181,6469.472671439074,6338.619173019819,6220.875181206848,6113.945435015474,6016.077333779751,5925.904001376733,5842.3399469063315,5764.509570307466,5691.69688524989,5623.309354892105,5558.851357883422,5531.057101094005,5503.401815588535,5475.884806510592,5448.50538247804,5421.262855565649,5394.156541287821,5367.185758581381,5340.349829788474,5313.648080639532,5287.079840236334,5260.644441035152,5234.341218829977,5208.169512735827,5182.1286651721475,5156.218021846287 -Geothermal - Hydro / Flash/Conservative,6750.072840071452,6986.325389473952,6951.393762526582,6916.6367937139485,6882.053609745379,6847.643341696651,6813.405124988169,6779.338099363227,6745.441408866412,6711.714201822079,6678.155630812969,6644.7648526589055,6611.541028395611,6578.483323253633,6545.590906637365,6512.8629521041785,6480.298637343658,6447.897144156939,6415.657658436155,6383.579370143973,6351.661473293253,6319.903165926788,6288.303650097153,6256.862131846668,6225.577821187434,6194.4499320814975,6163.477682421089,6132.660294008984,6101.9969925389405,6071.487007576246 -Geothermal - Hydro / Binary/Advanced,8971.086957328818,9225.897423668854,8803.628553499306,8425.107649216776,8083.061630797742,7771.810287995445,7486.84374638035,7224.529351167398,6981.903584357024,6756.521316301821,6546.344608088428,6349.659356713036,6165.011900477868,5991.160169917183,5827.0355977193385,5797.900419730742,5768.910917632089,5740.0663630439285,5711.366031228708,5682.809201072565,5654.395155067202,5626.123179291865,5597.992563395405,5570.002600578429,5542.152587575536,5514.441824637659,5486.869615514471,5459.435267436898,5432.138091099714,5404.977400644216 -Geothermal - Hydro / Binary/Moderate,8971.086957328818,9274.17026658682,8965.925621571118,8707.575028035584,8485.823521941606,8291.980569172625,8120.069813162221,7965.814580346717,7826.054738667461,7698.3926736156445,7580.968550282183,7472.312242688132,7371.242656180623,7276.797399741394,7188.182494077632,7152.241581607245,7116.480373699208,7080.897971830712,7045.493481971558,7010.266014561701,6975.214684488893,6940.338611066448,6905.636918011116,6871.10873342106,6836.753189753955,6802.569423805186,6768.556576686159,6734.713793802728,6701.040224833714,6667.535023709545 -Geothermal - Hydro / Binary/Conservative,8971.086957328818,9285.075000835326,9238.649625831149,9192.456377701994,9146.494095813483,9100.761625334415,9055.257817207743,9009.981528121705,8964.931620481095,8920.10696237869,8875.506427566796,8831.128895428961,8786.973250951816,8743.038384697058,8699.323192773572,8655.826576809704,8612.547443925656,8569.484706706027,8526.637283172497,8484.004096756633,8441.584076272851,8399.376155891487,8357.379275112029,8315.592378736468,8274.014416842785,8232.644344758572,8191.481123034779,8150.523717419605,8109.771098832508,8069.222243338345 -Geothermal - NF EGS / Flash/Advanced,14010.770607605218,14417.017022279717,11078.057758779356,9283.26744602389,8119.264779489766,7285.098364060534,6648.80290907074,6142.201567058381,5726.054877192588,5375.970242824545,5075.880831150723,4814.71480155904,4584.560582868293,4379.593875641726,4195.41880378795,4174.441709769011,4153.569501220166,4132.801653714065,4112.137645445495,4091.5769572182676,4071.119072432176,4050.763477070015,4030.509659684665,4010.3571113862417,3990.3053258293107,3970.353799200164,3950.502030204163,3930.749520053142,3911.095772452876,3891.5402935906122 -Geothermal - NF EGS / Flash/Moderate,14010.770607605218,14447.256117397614,12930.566158774249,11917.893821031725,11169.218654999813,10580.85622375129,10099.209248041545,9693.216400408313,9343.38090061023,9036.719581967935,8764.183032590723,8519.230231583124,8296.99095501476,8093.748443968645,7906.60646728269,7867.073434946277,7827.7380677715455,7788.599377432687,7749.656380545524,7710.908098642797,7672.3535581495835,7633.991790358836,7595.821831407042,7557.842722250007,7520.053508638757,7482.453241095563,7445.040974890085,7407.815770015635,7370.776691165557,7333.92280770973 -Geothermal - NF EGS / Flash/Conservative,14010.770607605218,14501.1475788714,14428.641840977043,14356.498631772156,14284.716138613298,14213.292557920231,14142.22609513063,14071.514964654978,14001.157389831704,13931.151602882544,13861.495844868134,13792.188365643791,13723.227423815573,13654.611286696496,13586.338230263013,13518.406539111696,13450.814506416138,13383.560433884057,13316.642631714638,13250.059418556064,13183.809121463282,13117.890075855967,13052.300625476686,12987.039122349302,12922.103926737555,12857.493407103868,12793.205940068348,12729.239910368007,12665.593710816167,12602.265742262087 -Geothermal - NF EGS / Binary/Advanced,28237.047720077808,29055.789223921118,17972.43578312598,14018.065384019512,11824.98703547545,10380.889582144408,9336.577181501985,8535.161568270842,7894.335874854992,7366.220333531459,6920.816254088115,6538.244231802497,6204.739093435736,5910.426099110725,5648.012023904859,5619.771963785335,5591.673103966408,5563.714738446576,5535.896164754344,5508.216683930571,5480.675600510918,5453.2722225083635,5426.005861395821,5398.875832088842,5371.881452928398,5345.022045663755,5318.296935435436,5291.70545075826,5265.246923504468,5238.920688886946 -Geothermal - NF EGS / Binary/Moderate,28237.047720077808,29116.732536446165,20159.624702777943,17197.300007241567,15501.108001156685,14340.985215498486,13471.451937603808,12782.003561546839,12214.065897259525,11733.109864774991,11317.19188920987,10951.560968679232,10625.858782717785,10332.553052963316,10066.007561394314,10015.677523587343,9965.599135969407,9915.77114028956,9866.19228458811,9816.86132316517,9767.777016549346,9718.938131466599,9670.343440809265,9621.991723605219,9573.881764987193,9526.012356162257,9478.382294381447,9430.990382909538,9383.835430994992,9336.916253840016 -Geothermal - NF EGS / Binary/Conservative,28237.047720077808,29225.344390280527,29079.217668329125,28933.821579987478,28789.152472087542,28645.206709727106,28501.98067617847,28359.47077279758,28217.67341893359,28076.585051838923,27936.20212657973,27796.52111594683,27657.538510367096,27519.25081781526,27381.654563726188,27244.74629090756,27108.522559453017,26972.979946655752,26838.115046922478,26703.924471687864,26570.404849329425,26437.552825082777,26305.36506095736,26173.838235652573,26042.96904447431,25912.75419925194,25783.19042825568,25654.2744761144,25526.003103733827,25398.373088215158 -Geothermal - Deep EGS / Flash/Advanced,17055.68321734702,17550.21776872353,11437.954499662725,9045.586243699901,7679.416247889648,6766.49897505979,6100.412067916434,5586.184090476773,5173.227005460643,4831.797284255064,4543.111402506724,4294.645658441988,4077.6858674841374,3885.955813881851,3714.8046829393415,3696.2306595246446,3677.749506227022,3659.3607586958865,3641.063954902407,3622.8586351278955,3604.744341952256,3586.720620242495,3568.787017141283,3550.943082055576,3533.188366645298,3515.5224248120717,3497.9448126880116,3480.455088624571,3463.052813181448,3445.737549115541 -Geothermal - Deep EGS / Flash/Moderate,17055.68321734702,17587.028622427046,14438.385081873881,13058.211428117138,12190.257826912446,11563.075859194121,11074.387040123336,10675.049391546698,10337.834811075403,10046.154811686383,9789.190284775257,9559.512414052933,9351.810610508635,9162.163392949053,8987.59671518824,8942.658731612299,8897.945437954237,8853.455710764465,8809.188432210643,8765.14249004959,8721.316777599342,8677.710193711346,8634.321642742789,8591.150034529075,8548.194284356428,8505.453312934647,8462.926046369974,8420.611416138123,8378.508359057432,8336.615817262145 -Geothermal - Deep EGS / Flash/Conservative,17055.68321734702,17652.632129954163,17564.368969304393,17476.54712445787,17389.16438883558,17302.218566891403,17215.707474056948,17129.628936686662,17043.98079200323,16958.760888043213,16873.967083602995,16789.59724818498,16705.649261944054,16622.121015634333,16539.010410556162,16456.31535850338,16374.033781710865,16292.163612802311,16210.7027947383,16129.649280764606,16049.001034360783,15968.756029188979,15888.912249043033,15809.467687797818,15730.42034935883,15651.768247612035,15573.509406373974,15495.641859342106,15418.163650045393,15341.072831795165 -Geothermal - Deep EGS / Binary/Advanced,40393.96779078039,41565.202767718365,21083.787919466828,15810.910276196848,13114.014217254891,11404.824619313016,10196.283621765955,9282.493749095127,8559.468340911839,7968.282086069192,7472.720051829621,7049.135439035407,6681.344981385575,6357.849190988273,6070.22157455761,6039.870466684822,6009.671114351398,5979.622758779641,5949.724644985743,5919.976021760814,5890.37614165201,5860.92426094375,5831.61963963903,5802.4615414408345,5773.4492337336305,5744.581987564962,5715.859077627138,5687.279782239002,5658.843383327806,5630.549166411168 -Geothermal - Deep EGS / Binary/Moderate,40393.96779078039,41652.38405620164,22693.984789176928,19769.322965821575,18185.291390056445,17113.970350027244,16310.138971277092,15669.153173700772,15137.087879124423,14682.672473998588,14286.232243203394,13934.62300431084,13618.649395877017,13331.639109153972,13068.604544389911,13003.261521667962,12938.245214059622,12873.553987989324,12809.186218049379,12745.140286959133,12681.414585524337,12618.007512596714,12554.917475033732,12492.142887658563,12429.682173220272,12367.53376235417,12305.696093542401,12244.16761307469,12182.946775009315,12122.032041134271 -Geothermal - Deep EGS / Binary/Conservative,40393.96779078039,41807.7566634577,41598.71788014041,41390.72429073971,41183.77066928601,40977.851815939575,40772.96255685988,40569.097744075574,40366.2522553552,40164.42099407843,39963.598889108034,39763.78089466249,39564.96199018918,39367.137180238235,39170.30149433704,38974.44998686536,38779.57773693103,38585.67984824638,38392.75144900514,38200.78769176012,38009.783753301315,37819.73483453481,37630.636160362126,37442.482979560315,37255.27056466251,37068.9942118392,36883.64924078,36699.2309945761,36515.73483960322,36333.156165405206 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Geothermal - Hydro / Flash/Advanced,7213.472139143207,7011.356575088485,6820.659163547733,6640.279542920247,6469.261375685166,6306.7689323851355,6152.068170567338,6004.511322895277,5863.524250014293,5728.595990252216,5599.270068754541,5475.1372261820325,5355.829300688869,5241.014052442069,5215.485008035156,5190.083608850278,5164.809216661325,5139.661196433316,5114.638916306447,5089.741747580212,5064.969064697609,5040.320245229418,5015.794669858569,4991.391722364574,4967.110789608048,4942.951261515306,4918.912531063027,4894.99399426301,4871.195050146992 +Geothermal - Hydro / Flash/Moderate,7213.472139143207,7096.799185929678,6989.497616165266,6890.214586821563,6797.864594829243,6711.564109663961,6630.584914859766,6554.320105119375,6482.25884787322,6413.967342159384,6349.074241690446,6287.2593476620805,6228.244732717668,6171.787697859847,6141.658810751171,6111.68056807804,6081.852216618273,6052.173006915805,6022.64219326185,5993.259033676165,5964.022789888408,5934.9327273195895,5905.988115063616,5877.188225868921,5848.5323361202,5820.019725820223,5791.649678571746,5763.421481559511,5735.334425532337 +Geothermal - Hydro / Flash/Conservative,7213.472139143207,7178.1470340812875,7142.998554544677,7108.02581740575,7073.227943952517,7038.60405986655,7004.153295201013,6969.874784358804,6935.767666070807,6901.831083374249,6868.064183591174,6834.466118307014,6801.036043349275,6767.773118766325,6734.676508806289,6701.745381896055,6668.978910620372,6636.376271701065,6603.936645976356,6571.65921838027,6539.543177922164,6507.587717666351,6475.792034711815,6444.155330172052,6412.676809154988,6381.355680743009,6350.1911579730895,6319.182457817021,6288.328801161732 +Geothermal - Hydro / Binary/Advanced,9572.967811596063,9223.214819902778,8901.18448007126,8603.24454903916,8326.39918042001,8068.152191939042,7826.404623509918,7599.376863070536,7385.548665839998,7183.612401264129,6992.436211800749,6811.034691349149,6638.545333592948,6474.209453868171,6442.514432454129,6410.977886147156,6379.599022571718,6348.377053314157,6317.311193902883,6286.400663788667,6255.644686325021,6225.042488748694,6194.593302160249,6164.296361504746,6134.150905552519,6104.156176880055,6074.311421850953,6044.615890596995,6015.068836999308 +Geothermal - Hydro / Binary/Moderate,9572.967811596063,9362.445711783123,9175.037187711046,9006.341474974928,8853.081996976125,8712.757015172678,8583.415493805687,8463.508101041009,8351.785123897109,8247.224685032314,8148.981113014579,8056.347063316559,7968.725234911028,7885.60691828464,7846.90893507384,7808.404441779096,7770.092470950824,7731.972059976693,7694.0422510574335,7656.30209118277,7618.75063210748,7581.386930327566,7544.210047056552,7507.219048201893,7470.413004341507,7433.790990700423,7397.352087127545,7361.095378072531,7325.019952562791 +Geothermal - Hydro / Binary/Conservative,9572.967811596063,9525.84522817188,9478.958257664815,9432.305722010287,9385.886449034033,9339.699272422658,9293.743031694341,9248.016572169665,9202.518744942614,9157.248406851697,9112.204420451235,9067.385653982774,9022.790981346656,8978.419282073719,8934.269441297147,8890.340349724458,8846.63090360963,8803.14000472538,8759.866560335548,8716.809483167666,8673.967691385624,8631.340108562492,8588.925663653476,8546.723290969005,8504.731930147957,8462.950526131013,8421.378029134154,8380.01339462228,8338.855583282964 +Geothermal - NF EGS / Flash/Advanced,9633.384834082148,8812.155281508716,8141.504352299589,7580.8611514878985,7103.375559251148,6690.4980276031365,6328.959859409921,6008.992831795806,5723.229627543215,5465.9978663512775,5232.85166492064,5020.251877056701,4825.3423813235195,4645.790145550401,4623.228156782679,4600.778977958796,4578.442045029032,4556.216796763916,4534.1026747401265,4512.099123326456,4490.205589669854,4468.421523681535,4446.746378023157,4425.179608093072,4403.720672012637,4382.369030612603,4361.12414741957,4339.985488642502,4318.95252315932 +Geothermal - NF EGS / Flash/Moderate,9633.384834082148,9367.280329515448,9125.6281670634,8904.443398149877,8700.617640778088,8511.68291554962,8335.649380087492,8170.890986461995,8016.06311237957,7870.04206220988,7731.879858976902,7600.7699384217085,7476.020753169138,7357.035207141998,7320.938185724801,7285.021649414689,7249.2846957861275,7213.72642692571,7178.345949409594,7143.142374281058,7108.114817028166,7073.262397561537,7038.584240192242,7004.079473609793,6969.747230860256,6935.5866493244675,6901.596870696359,6867.7770409613895,6834.126310375094 +Geothermal - NF EGS / Flash/Conservative,9633.384834082148,9585.943833627956,9538.740038176038,9491.772261701379,9445.039324109095,9398.54005120477,9352.273274664967,9306.237832007864,9260.432566564046,9214.856327447447,9169.507969526432,9124.386353395023,9079.490345344268,9034.818817333768,8990.370646963322,8946.144717444726,8902.139917573724,8858.355141702077,8814.78928970979,8771.441266977463,8728.309984358797,8685.394358153224,8642.69331007868,8600.205767244508,8557.930662124507,8515.866932530105,8474.013521583676,8432.36937769198,8390.933454519742 +Geothermal - NF EGS / Binary/Advanced,13414.909349196269,12160.872036074832,11157.263100853019,10331.354401059625,9636.734468478615,9042.251681898615,8526.13952754802,8072.682522045299,7670.220661208504,7309.901434891509,6984.870050718978,6689.7272248385925,6420.156150578059,6172.659717932562,6142.463381302929,6112.418026356444,6082.522898184692,6052.777245653799,6023.180321385559,5993.731381738662,5964.429686789999,5935.274500316079,5906.265089774529,5877.400726285687,5848.680684614289,5820.104243151247,5791.670683895521,5763.379292436073,5735.229357933924 +Geothermal - NF EGS / Binary/Moderate,13414.909349196269,12867.592826985556,12397.279188409966,11985.855220543835,11620.783230564093,11293.051302132486,10995.980177945437,10724.492026697348,10474.642867858909,10243.312767254738,10027.994263823188,9826.644065641862,9637.576708526198,9459.38676755924,9412.777988339954,9366.402253016768,9320.258396370196,9274.345259006857,9228.661687330336,9183.206533512197,9137.978655463148,9092.976916804346,9048.200186838836,9003.647340523155,8959.317258439052,8915.208826765369,8871.320937250055,8827.652487182319,8784.202379364919 +Geothermal - NF EGS / Binary/Conservative,13414.909349196269,13348.560726166508,13282.543846251896,13216.857050736859,13151.498689199394,13086.467119469618,13021.760707588493,12957.377827766772,12893.31686234416,12829.57620174866,12766.154244456138,12703.049396950077,12640.26007368155,12577.784697029363,12515.621697260438,12453.769512490357,12392.226588644126,12330.991379417126,12270.062346236262,12209.437958221302,12149.116692146417,12089.097032401905,12029.377470956118,11969.956507317558,11910.832648497193,11852.004408970928,11793.470310642295,11735.228882805304,11677.2786621075 +Geothermal - Deep EGS / Flash/Advanced,11222.814937496349,9623.287919540488,8493.697890081297,7643.832754038631,6975.744822724385,6433.349126629223,5981.986205132395,5598.966566713351,5268.750642014443,4980.301414703356,4725.541465480948,4498.409072991202,4294.257029939339,4109.4564523426925,4089.5761320410093,4069.795213340834,4050.11319923416,4030.5295951980193,4011.043909182059,3991.655651596179,3972.3643352982276,3953.169475581766,3934.0705901638876,3915.0671991730983,3896.1588251372627,3877.344992971606,3858.625229966778,3839.9990657769745,3821.466032408119 +Geothermal - Deep EGS / Flash/Moderate,11222.814937496349,10466.033532881316,9883.032605701696,9412.146857349375,9019.017244278877,8682.67397370867,8389.44445224566,8129.954245121557,7897.516262797579,7687.205154425028,7495.2959394775,7318.908156048714,7155.771803911962,7004.068501412051,6969.736313523503,6935.575786574398,6901.586062260039,6867.766286567252,6834.115609752928,6800.633186322676,6767.3181750095755,6734.16973875304,6701.1870446777875,6668.369264072911,6635.715572371059,6603.225149127717,6570.89717800059,6538.7308467290995,6506.725347113967 +Geothermal - Deep EGS / Flash/Conservative,11222.814937496349,11167.426786525088,11112.315576308683,11057.47992214336,11002.918446248865,10948.629777733842,10894.612552561393,10840.86541351481,10787.387010163457,10734.175998828861,10681.231042550939,10628.550811054407,10576.133980715354,10523.979234528,10472.085262071581,10420.450759477446,10369.07442939628,10317.95498096552,10267.091129776914,10216.481597844251,10166.125113571252,10116.020411719617,10066.16623337724,10016.561325926576,9967.204443013165,9918.094344514318,9869.229796507969,9820.60957124165,9772.232447101664 +Geothermal - Deep EGS / Binary/Advanced,19757.4027234484,16486.865872362592,14303.072745769601,12718.842967932736,11504.996480498821,10538.128242601697,9745.311413350684,9080.404675413927,8512.644694876248,8020.651928322915,7589.058631941437,7206.505083562512,6864.393929096929,6556.085999289953,6523.972531253534,6492.019630557296,6460.2264943645405,6428.592323852747,6397.116324193513,6365.797704532575,6334.635677969943,6303.629461540123,6272.778276192453,6242.081346771521,6211.537901997693,6181.147174447734,6150.908400535524,6120.820820492877,6090.883678350443 +Geothermal - Deep EGS / Binary/Moderate,19757.4027234484,17883.28882242618,16584.31334517438,15602.85175387943,14820.357943899182,14173.13035022212,13623.261978640388,13146.495302885201,12726.436931790544,12351.526553243126,12013.328874493473,11705.513890460217,11423.218820646913,11162.632987477913,11107.507977159035,11052.658591891754,10998.083453550807,10943.781190901565,10889.750439565569,10835.989841986253,10782.498047394834,10729.273711776374,10676.315497836003,10623.622074965337,10571.192119209021,10519.02431323149,10467.117346283843,10415.469914170937,10364.080719218595 +Geothermal - Deep EGS / Binary/Conservative,19757.4027234484,19659.34163354738,19561.770849095865,19464.687918566608,19368.09040269,19271.975874392767,19176.341918737024,19081.186132859562,18986.506125911485,18892.29951899815,18798.56394511938,18705.297049110002,18612.496487580673,18520.159928858993,18428.28505293092,18336.869551382486,18245.911127341795,18155.40749542131,18065.356381660422,17975.755523468342,17886.60266956722,17797.895579935608,17709.63202575215,17621.80978933961,17534.42666410913,17447.48045450481,17360.968975948505,17274.890054784984,17189.24152822728 diff --git a/tests/data/Geothermal/R&D/20/df_fom.csv b/tests/data/Geothermal/R&D/20/df_fom.csv index 6060d16..0d9f1da 100644 --- a/tests/data/Geothermal/R&D/20/df_fom.csv +++ b/tests/data/Geothermal/R&D/20/df_fom.csv @@ -1,19 +1,19 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Geothermal - Hydro / Flash/Advanced,113.621797592322,112.80381861895066,111.98583964557932,111.16786067220798,110.34988169883664,109.5319027254653,108.71392375209396,107.89594477872262,107.07796580535128,106.25998683197994,105.4420078586086,104.62402888523727,103.80604991186593,102.98807093849459,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332 -Geothermal - Hydro / Flash/Moderate,113.621797592322,112.90338218252722,112.18496677273245,111.46655136293768,110.7481359531429,110.02972054334813,109.31130513355336,108.59288972375859,107.87447431396382,107.15605890416904,106.43764349437427,105.7192280845795,105.00081267478473,104.28239726498995,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517 -Geothermal - Hydro / Flash/Conservative,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322 -Geothermal - Hydro / Binary/Advanced,151.05679189499708,148.57540133559837,146.09401077619964,143.6126202168009,141.13122965740217,138.64983909800344,136.1684485386047,133.68705797920597,131.20566741980724,128.7242768604085,126.24288630100979,123.76149574161107,121.28010518221235,118.79871462281363,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501 -Geothermal - Hydro / Binary/Moderate,151.05679189499708,149.13109816138387,147.20540442777067,145.27971069415747,143.35401696054427,141.42832322693107,139.50262949331787,137.57693575970467,135.65124202609147,133.72554829247827,131.79985455886506,129.87416082525186,127.94846709163866,126.02277335802546,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236 -Geothermal - Hydro / Binary/Conservative,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708 -Geothermal - NF EGS / Flash/Advanced,202.54571405569698,195.5205808052594,188.49544755482185,181.4703143043843,174.44518105394673,167.42004780350916,160.3949145530716,153.36978130263404,146.34464805219648,139.3195148017589,132.29438155132135,125.26924830088379,118.24411505044623,111.21898180000866,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111 -Geothermal - NF EGS / Flash/Moderate,202.54571405569698,198.07681632159293,193.60791858748888,189.13902085338484,184.6701231192808,180.20122538517674,175.7323276510727,171.26342991696865,166.7945321828646,162.32563444876055,157.8567367146565,153.38783898055246,148.9189412464484,144.45004351234437,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035 -Geothermal - NF EGS / Flash/Conservative,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698 -Geothermal - NF EGS / Binary/Advanced,452.51835590229337,428.20165137653095,403.88494685076853,379.5682423250061,355.2515377992437,330.9348332734813,306.61812874771886,282.30142422195644,257.984719696194,233.66801517043163,209.35131064466924,185.03460611890685,160.71790159314446,136.40119706738207,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987 -Geothermal - NF EGS / Binary/Moderate,452.51835590229337,432.9573404946391,413.3963250869848,393.8353096793305,374.27429427167624,354.71327886402196,335.1522634563677,315.5912480487134,296.0302326410591,276.46921723340483,256.90820182575055,237.34718641809624,217.78617101044193,198.22515560278762,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331 -Geothermal - NF EGS / Binary/Conservative,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337 -Geothermal - Deep EGS / Flash/Advanced,200.61740828076145,192.87872060387326,185.14003292698507,177.40134525009688,169.6626575732087,161.9239698963205,154.1852822194323,146.44659454254412,138.70790686565593,130.96921918876774,123.23053151187955,115.49184383499136,107.75315615810317,100.01446848121498,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687 -Geothermal - Deep EGS / Flash/Moderate,200.61740828076145,196.21653287649545,191.81565747222945,187.41478206796344,183.01390666369744,178.61303125943144,174.21215585516543,169.81128045089943,165.41040504663343,161.00952964236743,156.60865423810142,152.20777883383542,147.80690342956942,143.4060280253034,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373 -Geothermal - Deep EGS / Flash/Conservative,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145 -Geothermal - Deep EGS / Binary/Advanced,510.8876608578497,482.333621184938,453.7795815120263,425.2255418391146,396.6715021662029,368.1174624932912,339.5634228203795,311.0093831474678,282.4553434745561,253.9013038016444,225.34726412873266,196.79322445582093,168.2391847829092,139.68514510999748,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558 -Geothermal - Deep EGS / Binary/Moderate,510.8876608578497,488.1983045653025,465.50894827275533,442.81959198020814,420.13023568766096,397.44087939511377,374.7515231025666,352.0621668100194,329.3728105174722,306.683454224925,283.9940979323778,261.30474163983064,238.61538534728342,215.9260290547362,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887 -Geothermal - Deep EGS / Binary/Conservative,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Geothermal - Hydro / Flash/Advanced,121.11564948696193,120.37379367750981,119.63193786805769,118.89008205860557,118.14822624915345,117.40637043970133,116.66451463024922,115.9226588207971,115.18080301134498,114.43894720189286,113.69709139244074,112.95523558298862,112.2133797735365,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444 +Geothermal - Hydro / Flash/Moderate,121.11564948696193,120.43984538801548,119.76404128906904,119.0882371901226,118.41243309117615,117.73662899222971,117.06082489328327,116.38502079433682,115.70921669539038,115.03341259644394,114.3576084974975,113.68180439855105,113.00600029960461,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808 +Geothermal - Hydro / Flash/Conservative,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193 +Geothermal - Hydro / Binary/Advanced,161.16810720595237,158.43497851225757,155.70184981856278,152.96872112486798,150.2355924311732,147.5024637374784,144.7693350437836,142.0362063500888,139.303077656394,136.56994896269921,133.83682026900442,131.10369157530963,128.37056288161483,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996 +Geothermal - Hydro / Binary/Moderate,161.16810720595237,159.02845794013967,156.88880867432698,154.7491594085143,152.6095101427016,150.4698608768889,148.3302116110762,146.19056234526352,144.05091307945082,141.91126381363813,139.77161454782544,137.63196528201274,135.49231601620005,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753 +Geothermal - Hydro / Binary/Conservative,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237 +Geothermal - NF EGS / Flash/Advanced,154.27087742463428,151.02494260534434,147.7790077860544,144.53307296676445,141.2871381474745,138.04120332818457,134.79526850889462,131.54933368960468,128.30339887031474,125.0574640510248,121.81152923173485,118.56559441244491,115.31965959315497,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502 +Geothermal - NF EGS / Flash/Moderate,154.27087742463428,153.14562645137252,152.02037547811076,150.895124504849,149.76987353158725,148.6446225583255,147.51937158506374,146.39412061180198,145.26886963854022,144.14361866527847,143.0183676920167,141.89311671875495,140.7678657454932,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315 +Geothermal - NF EGS / Flash/Conservative,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428 +Geothermal - NF EGS / Binary/Advanced,199.96073410596523,193.869383597524,187.77803308908278,181.68668258064156,175.59533207220034,169.5039815637591,163.4126310553179,157.32128054687666,151.22993003843544,145.13857952999422,139.047229021553,132.95587851311177,126.86452800467056,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948 +Geothermal - NF EGS / Binary/Moderate,199.96073410596523,197.01729920078273,194.07386429560023,191.13042939041773,188.18699448523523,185.24355958005273,182.30012467487023,179.35668976968773,176.41325486450523,173.46981995932273,170.52638505414023,167.58295014895774,164.63951524377524,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285 +Geothermal - NF EGS / Binary/Conservative,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523 +Geothermal - Deep EGS / Flash/Advanced,146.96894687966105,143.27951725997903,139.590087640297,135.900658020615,132.21122840093298,128.52179878125096,124.83236916156895,121.14293954188693,117.45350992220492,113.7640803025229,110.07465068284088,106.38522106315887,102.69579144347685,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492 +Geothermal - Deep EGS / Flash/Moderate,146.96894687966105,145.356067175099,143.74318747053698,142.13030776597495,140.51742806141291,138.90454835685088,137.29166865228885,135.67878894772682,134.06590924316478,132.45302953860275,130.84014983404072,129.22727012947868,127.61439042491665,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455 +Geothermal - Deep EGS / Flash/Conservative,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105 +Geothermal - Deep EGS / Binary/Advanced,226.31128048778422,218.06870620889606,209.82613193000788,201.5835576511197,193.3409833722315,185.09840909334332,176.85583481445514,168.61326053556695,160.37068625667877,152.12811197779058,143.8855376989024,135.6429634200142,127.40038914112604,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238 +Geothermal - Deep EGS / Binary/Moderate,226.31128048778422,221.6256414562647,216.9400024247452,212.25436339322567,207.56872436170616,202.88308533018665,198.19744629866713,193.51180726714762,188.8261682356281,184.1405292041086,179.45489017258907,174.76925114106956,170.08361210955005,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304 +Geothermal - Deep EGS / Binary/Conservative,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422 diff --git a/tests/data/Geothermal/R&D/20/df_gcc.csv b/tests/data/Geothermal/R&D/20/df_gcc.csv index 7b14d1d..6e07c78 100644 --- a/tests/data/Geothermal/R&D/20/df_gcc.csv +++ b/tests/data/Geothermal/R&D/20/df_gcc.csv @@ -1,19 +1,19 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Geothermal - Hydro / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Geothermal - Hydro / Flash/Advanced,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Hydro / Flash/Moderate,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Hydro / Flash/Conservative,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Hydro / Binary/Advanced,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Hydro / Binary/Moderate,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Hydro / Binary/Conservative,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - NF EGS / Flash/Advanced,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - NF EGS / Flash/Moderate,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - NF EGS / Flash/Conservative,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - NF EGS / Binary/Advanced,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - NF EGS / Binary/Moderate,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - NF EGS / Binary/Conservative,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Deep EGS / Flash/Advanced,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Deep EGS / Flash/Moderate,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Deep EGS / Flash/Conservative,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Deep EGS / Binary/Advanced,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Deep EGS / Binary/Moderate,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Deep EGS / Binary/Conservative,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 diff --git a/tests/data/Geothermal/R&D/20/df_lcoe.csv b/tests/data/Geothermal/R&D/20/df_lcoe.csv index 13c47e6..63d2d2d 100644 --- a/tests/data/Geothermal/R&D/20/df_lcoe.csv +++ b/tests/data/Geothermal/R&D/20/df_lcoe.csv @@ -1,19 +1,19 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Geothermal - Hydro / Flash/Advanced,82.71997344355844,84.55641738603649,81.79994907829722,79.26337682706733,76.91683816395644,74.73588069539336,72.70026236751266,70.79306179808941,69.00000819699818,67.30896955583506,65.70955673401929,64.1928136424882,62.750972231739425,61.37725684568851,60.06572660525697,59.830193819494205,59.59583869766026,59.36265535143548,59.13063792194181,58.899780579595635,58.67007752396118,58.4415229836049,58.21411121595039,57.98783650713417,57.76269317186202,57.53867555326624,57.31577802276342,57.093994979913134,56.87332085227709,56.653750095279236 -Geothermal - Hydro / Flash/Moderate,82.71997344355844,84.93660841003704,82.88129080237786,81.09507917980882,79.51590906318523,78.10059609521663,76.81794656042278,75.64473325343236,74.56322049369602,73.55957599258228,72.62281497745165,71.744076694526,70.91611562286171,70.13293550538849,69.38952083451237,69.10825307677258,68.82839165782148,68.54992954596516,68.27285974466812,67.99717529237755,67.72286926234842,67.44993476246945,67.17836493508987,66.90815295684719,66.63929203849573,66.37177542473603,66.10559639404512,65.84074825850766,65.5772243636479,65.31501808826243 -Geothermal - Hydro / Flash/Conservative,82.71997344355844,85.11076321477664,84.75726787003224,84.40554000201153,84.05557077333097,83.70735139079378,83.36087310516929,83.01612721097293,82.67310504624756,82.33179799234578,81.99219747371353,81.65429495767447,81.31808195421556,80.98355001577396,80.65069073702458,80.31949575466895,79.98995674722507,79.66206543481842,79.33581357897381,79.01119298240842,78.68819548882585,78.36681298271121,78.04703738912713,77.72886067351098,77.4122748414729,77.09727193859503,76.78384405023152,76.47198330130983,76.16168185613277,75.85293191818161 -Geothermal - Hydro / Binary/Advanced,123.68705746685501,126.2338905383326,121.07245273341212,116.40906759848883,112.16093409695748,108.26338536209221,104.66507832101084,101.32465668712514,98.20838202203366,95.28841752636323,92.54156210043959,89.94830138375735,87.4920860333889,85.15877559728821,82.93620487435751,82.60451280836433,82.27447920270107,81.94609576506615,81.61935424461939,81.29424643177487,80.97076415799457,80.64889929558315,80.32864375748383,80.009989497075,79.69292850796819,79.37745282380693,79.06355451806647,78.7512257038547,78.44045853371404,78.13124519942404 -Geothermal - Hydro / Binary/Moderate,123.68705746685501,126.86275171806582,123.07872764417107,119.86272690696943,117.06339178724593,114.58178411421503,112.3498655166196,110.3189478179032,108.45305420914579,106.7248888313623,105.11327822600576,103.60148561105214,102.17606470772128,100.82605908851976,99.54242962445744,99.13325705940053,98.72613035716888,98.3210392884484,97.91797367507152,97.51692338976153,97.1178783558781,96.72082854716406,96.3257639874936,95.9326747506215,95.54155095993376,95.15238278819943,94.76516045732382,94.37987423810254,93.9965144499774,93.61507146079288 -Geothermal - Hydro / Binary/Conservative,123.68705746685501,127.26168271502073,126.73314883904193,126.20725763244305,125.68399588187712,125.16335044006406,124.64530822546006,124.12985622192906,123.61698147841574,123.10667110861998,122.59891229067318,122.09369226681615,121.59099834307837,121.09081788895931,120.59313833711082,120.09794718302157,119.60523198470277,119.11498036237558,118.62717999816002,118.1418186357655,117.65888408018301,117.17836419737843,116.70024691398784,116.22452021701422,115.75117215352546,115.28019083035414,114.81156441379869,114.34528112932603,113.88132926127571,113.41969715256565 -Geothermal - NF EGS / Flash/Advanced,167.4746265224996,170.69463025277886,136.01451629487215,116.96082982657524,104.29048464374094,94.95796221589016,87.6278218551796,81.61013869113364,76.50782366875657,72.07403259225487,68.14617496421504,64.6122077893303,61.39206884815742,58.42681835125021,55.671971633273145,55.45969108037667,55.24847193024469,55.038308875863365,54.82919663675394,54.621129958840065,54.41410361431576,54.20811240151408,54.0031511447764,53.799214694322416,53.596297926120705,53.39439574175999,53.19350306832108,52.99361485824937,52.79472608922802,52.596831764051785 -Geothermal - NF EGS / Flash/Moderate,167.4746265224996,171.32486967008,155.40968830439053,144.59498172961085,136.45183040091226,129.9309855721243,124.49006229414397,119.81473124368964,115.70769210425412,112.03755995671786,108.71275804798955,105.66709362844686,102.85128180535226,100.22771033188215,97.7670704033066,97.36701051157561,96.96895091930328,96.5728816249923,96.17879267715288,95.78667417405266,95.39651626346794,95.00830914243615,94.6220430570095,94.23770830201,93.8552952207855,93.47479420496711,93.0961956942278,92.71949017604221,92.34466818544756,91.97172030480586 -Geothermal - NF EGS / Flash/Conservative,167.4746265224996,172.43706290639977,171.70333124106594,170.9732682340588,170.2468555420867,169.52407491357448,168.8049081882048,168.08933729646193,167.3773442591778,166.66891118708014,165.96402028034288,165.26265382813938,164.56479420819684,163.87042388635405,163.17952541612047,162.49208143823805,161.80807468024503,161.12748795604196,160.45030416545993,159.77650629383086,159.10607741155988,158.43900067370024,157.7752593195299,157.11483667213042,156.45771613796802,155.80388120647632,155.15331544964215,154.50600252159214,153.86192615818237,153.22107017658965 -Geothermal - NF EGS / Binary/Advanced,386.0389040160113,391.8900912446238,262.24080329578544,213.75206684430762,185.31491886423427,165.4046115514767,150.04569328914445,137.4520554473092,126.68666805591107,117.20443957366884,108.66384720166747,100.83857206086363,93.57190329292163,86.75142102958928,80.29409489283768,79.97259337709328,79.65269936892757,79.33440483080268,79.01770176536844,78.70258221526134,78.38903826290482,78.07706203031005,77.76664567887826,77.45778140920362,77.15046146087737,76.84467811229274,76.54042368045104,76.23769052076857,75.93647102688448,75.63675763046982 -Geothermal - NF EGS / Binary/Moderate,386.0389040160113,393.26251449895017,288.49827036454366,251.98217645755167,229.88048454082994,213.88172109457392,201.19120015240551,190.5508720447587,181.29389361299027,173.0271654267297,165.50086887525197,158.54706984493677,152.04784310063727,145.9174367388443,140.09168472629474,139.51869786387556,138.94857593576847,138.3813046173019,137.8168696554277,137.2552568683628,136.69645214523328,136.1404414457194,135.5872107997031,135.03674630691685,134.48903413659454,133.94406052712387,133.40181178570052,132.8622742879843,132.32543447775666,131.79127886658017 -Geothermal - NF EGS / Binary/Conservative,386.0389040160113,397.2902567443884,395.62666387669265,393.9713889733353,392.32439044449484,390.6856269082986,389.05505718978327,387.4326403198605,385.81833553428737,384.2121022726422,382.61390017730514,381.0236890924448,379.44142906300874,377.86708033371985,376.3006033480775,374.7419587473633,373.1911073696526,371.64801024883064,370.1126286136127,368.5849238865708,367.0648576831641,365.5523918107744,364.04748826774664,362.5501092424341,361.06021711224815,359.57777444271306,358.10274398652564,356.6350886826192,355.17477165523223,353.7217562129823 -Geothermal - Deep EGS / Flash/Advanced,198.04344866204872,202.06638953688315,139.2309422607493,114.03947795882031,99.23276637096596,89.01280729274129,81.29068163473487,75.10531304759161,69.94476901510667,65.50805585849146,61.605091151101675,58.10913959135473,54.93201680450744,52.01020977257056,49.29665394436509,49.10869159093217,48.9216690492664,48.735581620308956,48.55042462849631,48.36619342164272,48.182883370823404,48.00048987025817,47.81900833719578,47.638434211798696,47.4587629570286,47.27999005853234,47.10211102452858,46.92512138569482,46.749016695055246,46.573792527868854 -Geothermal - Deep EGS / Flash/Moderate,198.04344866204872,202.86226730348307,170.44093784210617,155.91587966649226,146.57430190347677,139.669245397034,134.16568912416642,129.56633416046583,125.59564202456787,122.08574326831183,118.92715245227936,116.04469266074554,113.38462266671326,110.9072585084698,108.58250392157923,108.12774789145703,107.67526564148544,107.2250458027637,106.77707706323557,106.33134816740508,105.88784791605376,105.44656516595917,105.00748882961508,104.57060787495267,104.1359113250636,103.70338825792398,103.27302780612004,102.84481915657514,102.41875155027795,101.99481428201224 -Geothermal - Deep EGS / Flash/Conservative,198.04344866204872,204.08435428533372,203.19116323960515,202.30243814910523,201.41815668405778,200.5382966263356,199.66283586890202,198.79175241525562,197.92502437887742,197.06262998268113,196.20454755846583,195.35075554637157,194.50123249433778,193.65595705756422,192.81490799797447,191.97806418368273,191.1454045884624,190.31690829121823,189.49255447546022,188.672322428781,187.85619154233518,187.0441413103216,186.23615132946807,185.43220129851886,184.63227101772435,183.8363403883338,183.04438941209025,182.2563981907279,181.47234692547235,180.6922159165431 -Geothermal - Deep EGS / Binary/Advanced,532.7694121957031,542.0289506419864,304.781940971227,240.67789710727777,205.90034831401738,182.36743295914494,164.53419682595288,150.05658150284424,137.7507414600763,126.94583616936202,117.22957345715672,108.3327442021082,100.07110854695567,92.31374953288709,84.964734985808,84.6192000561965,84.27539280123308,83.93330458254448,83.5929268049493,83.25425091624211,82.91726840697847,82.58197081026111,82.24834970152736,81.91639669833728,81.58610346016314,81.25746168817989,80.93046312505653,80.60509955474882,80.28136280229263,79.95924473359872 -Geothermal - Deep EGS / Binary/Moderate,532.7694121957031,543.8583294022002,324.787083716087,288.2533705058318,266.98218346686804,251.54799584219626,239.15906843238227,228.62407125352664,219.32908938136393,210.91811969083483,203.1671736101692,195.92661000702026,189.09174345828626,182.58661246222448,176.354435238862,175.6105316933485,174.87034766556252,174.13386455791553,173.40106386580678,172.6719271771585,171.94643617195354,171.2245726217745,170.50631838934643,169.7916554280805,169.08056578162086,168.37303158339358,167.66903505615738,166.96855851155738,166.2715843496804,165.57809505861277 -Geothermal - Deep EGS / Binary/Conservative,532.7694121957031,548.864819343725,546.484998429696,544.1170766202371,541.7609944198256,539.416692630416,537.0841123499537,534.7631949708937,532.4538821787288,530.1561159505248,527.8698385534619,525.5949925433843,523.331520763357,521.07936634223,518.8384726932085,516.6087835124322,514.3902427775596,512.1827947463614,509.9863839553193,507.8009552182324,505.6264536248309,503.46282453939637,501.3100135993891,499.1679667140818,497.036630063201,494.9159500955747,492.8058735277865,490.70634734283726,488.6173187888127,486.53873537755834 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Geothermal - Hydro / Flash/Advanced,86.49047035638131,84.40341850341227,82.42895505858205,80.55622993376574,78.77581318668632,77.0794641278694,75.45994475001324,73.91086775944915,72.42657186938733,71.00201875500082,69.63270735736948,68.31460218498417,67.04407298714473,65.81784372126282,65.56611521548545,65.31564535223697,65.06642783830473,64.81845641194214,64.57172484271138,64.32622693132676,64.08195650949908,63.83890743978052,63.59707361541056,63.356448960162446,63.117027428190575,62.878803003878566,62.64176970168812,62.40592156600862,62.17125267100753 +Geothermal - Hydro / Flash/Moderate,86.49047035638131,85.25430118100026,84.11053829843269,83.0458420337317,82.0495088109505,81.1128265993857,80.2286148387337,79.39088915444455,78.59461249470426,77.83550737594518,77.10991214736018,76.41466949662369,75.74703892796623,75.1046273139763,74.80754217394073,74.51194245960534,74.21782074384161,73.92516963665673,73.63398178500775,73.34424987261703,73.05596661978824,72.76912478322362,72.48371715584183,72.19973656659691,71.91717588029825,71.63602799743106,71.35628585397822,71.07794242124264,70.80099070567074 +Geothermal - Hydro / Flash/Conservative,86.49047035638131,86.14214803879165,85.79556733278991,85.45071953031818,85.10759596685882,84.76618802121673,84.42648711530288,84.08848471391859,83.75217232454122,83.41754149711075,83.08458382381741,82.75329093889054,82.42365451838832,82.0956662799886,81.76931798278089,81.44460142705923,81.12150845411615,80.80003094603781,80.48016082549984,80.16189005556456,79.84521063947896,79.53011462047378,79.21659408156363,78.90464114534805,78.59424797381352,78.28540676813668,77.97810976848822,77.67234925383801,77.36811754176105 +Geothermal - Hydro / Binary/Advanced,129.1909938846878,124.92117065942726,120.95887576622574,117.26381660767346,113.80276015660799,110.54801617706993,107.47630083251902,104.56787282504848,101.80586802693622,99.17578084740117,96.66505555173897,94.26276099613048,91.95932936829742,89.74634455312808,89.39475058879033,89.04491459427427,88.69682777973078,88.35048139926,88.00586675069157,87.662975175366,87.32179805791705,86.98232682605534,86.64455295035295,86.30846794402905,85.9740633627368,85.64133080435099,85.31026190875711,84.98084835764121,84.65308187428089 +Geothermal - Hydro / Binary/Moderate,129.1909938846878,126.5503497305349,124.166105268264,121.98944266673915,119.98401474888406,118.122069642876,116.38196444183451,114.74651235435391,113.20185027128146,111.73664247206558,110.34150789437996,109.00859994101693,107.73129273110648,106.50394313249359,106.0746650717148,105.64753340123997,105.2225373891175,104.79966635705566,104.3789096801541,103.96025678663703,103.54369715758757,103.12922032668338,102.71681587993366,102.30647345541772,101.89818274302435,101.49193348419297,101.08771547165573,100.68551854918118,100.285332611319 +Geothermal - Hydro / Binary/Conservative,129.1909938846878,128.6682614435415,128.14814266460098,127.63062447955517,127.11569388543452,126.60333794428455,126.0935437828403,125.58629859220328,125.08158962751943,124.57940420765901,124.07972971489791,123.5825535946006,123.08786335490474,122.59564656640742,122.10589086185253,121.61858393582047,121.13371354441854,120.6512675049736,120.17123369572592,119.69360005552447,119.21835458352402,118.74548533888358,118.27498044046632,117.80682806654119,117.34101645448565,116.8775339004904,116.4163687592651,115.95750944374598,115.50094442480444 +Geothermal - NF EGS / Flash/Advanced,114.557340665746,106.04791546927812,99.02326703363745,93.08334706068658,87.9634006134553,83.48052033658071,79.50387057284424,75.93713200416231,72.70765938282378,69.75952034431947,67.04887636723947,64.54082978878472,62.20721789475688,60.02503587961378,59.80256395197961,59.58120438398359,59.36095161382756,59.1418001075223,58.92374435874858,58.70677888871872,58.490898246039016,58.27609700657271,58.062369773303736,57.84971117620112,57.63811587208399,57.42757854448745,57.2180939035289,57.00965668577515,56.80226165411016 +Geothermal - NF EGS / Flash/Moderate,114.557340665746,111.79069793693075,109.2651669177889,106.94145412225494,104.7889094271607,102.78319738319016,100.90469719920414,99.13737527013919,97.46797298139943,95.88541016024257,94.3803393033355,92.94480730391572,91.57199517633495,90.25601526961339,89.90008149005114,89.5459273793867,89.19354403927558,88.84292261586504,88.49405429957152,88.14693032485948,87.80154197002099,87.45788055695671,87.11593745095774,86.77570406048879,86.43717183697215,86.10033227457312,85.76517690998607,85.43169732222196,85.09988513239666 +Geothermal - NF EGS / Flash/Conservative,114.557340665746,114.08954986376506,113.62409801579402,113.16097342706284,112.70016446127532,112.24165954031675,111.78544714396295,111.33151580959093,110.87985413189075,110.43045076257908,109.983294410114,109.53837383941124,109.09567787156197,108.65519538355194,108.21691530798198,107.78082663278987,107.34691840097372,106.91517971031665,106.48559971311286,106.0581676158951,105.63287267916341,105.2097042171154,104.78865159737761,104.36970424073851,103.95285162088261,103.538083264126,103.12538874915316,102.7147577067552,102.30617981956921 +Geothermal - NF EGS / Binary/Advanced,177.34526128660883,162.56498261573844,150.56271456736258,140.53168135179712,131.95703895339537,124.49322136498614,117.8987718995145,111.99935815848119,106.66563531384605,101.79940216561758,97.32461826585059,93.18138917278328,89.32182840129981,85.70714238965249,85.37217338725306,85.03887922986564,84.70725154326517,84.37728199509769,84.04896229467104,83.72228419274653,83.39723948133165,83.07381999347383,82.75201760305532,82.43182422458888,82.11323181301479,81.79623236349856,81.48081791122993,81.16698053122262,80.85471233811535 +Geothermal - NF EGS / Binary/Moderate,177.34526128660883,170.85384956390257,165.216633481863,160.23268254556362,155.76291569663488,151.70736343670487,147.99193253442607,144.5602944322105,141.368698418189,138.3825349550824,135.5739886909598,132.92039331814124,130.40305192436853,128.00637408262548,127.48934128922308,126.97489365978771,126.4630182684995,125.95370225416774,125.44693281990762,124.94269723281882,124.44098282366545,123.94177698655787,123.44506717863582,122.95084091975338,122.45908579216534,121.96978944021524,121.48293957002491,120.99852394918551,120.51653040645033 +Geothermal - NF EGS / Binary/Conservative,177.34526128660883,176.6092537258425,175.8769262028801,175.14826031753242,174.42323776161152,173.7018403184702,172.98404986254462,172.26984835889866,171.55921786277094,170.85214051912382,170.14859856219496,169.44857431505076,168.75205018914227,168.05900868386328,167.36943238611076,166.68330396984697,166.00060619566446,165.32132191035294,164.64543404646793,163.97292562190233,163.3037797394596,162.63797958642905,161.97550843416366,161.3163496376596,160.66048663513806,160.0079029476291,159.35858217855773,158.71250801333173,158.0696642189318 +Geothermal - Deep EGS / Flash/Advanced,129.30370577149355,113.06364531392708,101.45738681299602,92.60934864832673,85.55372007805191,79.73747665886991,74.81885964360464,70.57413986690707,66.85008979262368,63.53787919643076,60.55786088674918,57.85026341130412,55.36926309844907,53.07907742816342,52.883048025568044,52.68799876998563,52.493924760681125,52.30082112142315,52.10868300036145,51.917505569905074,51.72728402660097,51.538013591013396,51.34968950760375,51.16230704461116,50.97586149393353,50.790348171009285,50.60576241469966,50.422099587171594,50.239355073781155 +Geothermal - Deep EGS / Flash/Moderate,129.30370577149355,121.63690528282267,115.68366285848138,110.8359293592418,106.7549082930072,103.23382754096194,100.1378688368957,97.3745958005385,94.87807055224363,92.59972679278694,90.50283444457466,88.55899078480766,86.7458125328556,85.04536958175093,84.70683789918971,84.3699988750413,84.03484404601366,83.70136499113113,83.36955333152301,83.03940073021295,82.71089889190941,82.38403956279741,82.05881453033096,81.73521562302686,81.41323471025927,81.0928637020555,80.77409454889278,80.45691924149585,80.14132981063592 +Geothermal - Deep EGS / Flash/Conservative,129.30370577149355,128.75755229001066,128.21412957593517,127.67342397543007,127.13542190292748,126.60010984078743,126.06747433895805,125.53750201463784,125.01017955193923,124.48549370155412,123.96343128042092,123.4439791713934,122.92712432291098,122.412853748671,121.90115452730224,121.3920138020403,120.88541878040466,120.38135673387723,119.8798149975824,119.38078096996907,118.88424211249381,118.39018594930592,117.89860006693394,117.40947211397383,116.92278980077856,116.43854089914925,115.95671324202806,115.47729472319249,115.00027329695111 +Geothermal - Deep EGS / Binary/Advanced,251.46282531564913,214.00648094598037,188.60542214694445,169.85534022869365,155.21393290939864,143.31226381982336,133.34135300187197,124.78935323296179,117.31500579027363,110.68114666225124,104.71730093741311,99.2974548264293,94.32623758423694,89.7300006775951,89.37376487046116,89.0193102423629,88.66662788740513,88.31570894422214,87.96654459575507,87.61912606903033,87.27344463493924,86.92949160801858,86.58725834623256,86.24673625075543,85.9079167657557,85.57079137818096,85.2353516175441,84.90158905571042,84.5694953066859 +Geothermal - Deep EGS / Binary/Moderate,251.46282531564913,230.0046023788974,214.92640978870406,203.3704096727645,194.02156600875063,186.17323514167506,179.40491347901573,173.44751144627915,168.11917659056095,163.29166997137273,158.87141859567583,154.78820349905425,150.98808168995376,147.42878119076204,146.81727755241502,146.20883143225976,145.60342754270525,145.00105067259852,144.4016856868423,143.80531752601487,143.21193120599162,142.62151181756843,142.03404452608737,141.44951457106373,140.8679072658152,140.28920799709292,139.71340222471423,139.14047548119746,138.57041337139827 +Geothermal - Deep EGS / Binary/Conservative,251.46282531564913,250.37503026748726,249.29267419456616,248.2157299020097,247.144170330916,246.07796855767776,245.01709779330574,243.96153138275554,242.9112428042581,241.86620566865312,240.82639371872622,239.79178082854892,238.76234100282252,237.73804837622478,236.71887721276,235.70480190511253,234.69579697400334,233.69183706754967,232.69289696062825,231.69895155424143,230.7099758748866,229.7259450739285,228.74683442697517,227.77261933325667,226.80327531500672,225.83877801684804,224.87910320518014,223.92422676757056,222.97412471214906 diff --git a/tests/data/Geothermal/R&D/20/df_occ.csv b/tests/data/Geothermal/R&D/20/df_occ.csv index 16a1692..5cef5e2 100644 --- a/tests/data/Geothermal/R&D/20/df_occ.csv +++ b/tests/data/Geothermal/R&D/20/df_occ.csv @@ -1,19 +1,19 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Geothermal - Hydro / Flash/Advanced,4547.00007162555,4706.145074132443,4557.666241637408,4422.180785324289,4297.903816987045,4183.375427597786,4077.3884184253207,3978.934743214644,3887.165194684078,3801.358632018459,3720.898191416393,3645.2526815828824,3573.961879859249,3506.624798214726,3442.8902360537604,3425.6757848734915,3408.547405949124,3391.504668919378,3374.547145574781,3357.674409846907,3340.8860377976725,3324.1816076086843,3307.5606995706407,3291.0228960727877,3274.5677815924237,3258.1949426844617,3241.9039679710395,3225.6944481311843,3209.5659758905285,3193.5181460110757 -Geothermal - Hydro / Flash/Moderate,4547.00007162555,4706.145074132443,4580.629013068853,4472.793699571832,4378.550846579277,4295.05704317925,4220.259257848637,4152.629427921137,4091.0012594043333,4034.465529254843,3982.3004923195363,3933.9242061170103,3888.8610116051623,3846.717428227928,3807.1644718574425,3788.1286494981555,3769.188006250665,3750.3420662194117,3731.5903558883147,3712.932404108873,3694.3677420883287,3675.895903377887,3657.5164238609973,3639.228841741692,3621.0326975329835,3602.9275340453187,3584.9128963750923,3566.9883318932166,3549.1533902337505,3531.407623282582 -Geothermal - Hydro / Flash/Conservative,4547.00007162555,4706.145074132443,4682.614348761781,4659.201277017972,4635.905270632882,4612.725744279717,4589.662115558319,4566.713804980527,4543.880235955625,4521.1608347758465,4498.555030601968,4476.062255448958,4453.681944171713,4431.413534450855,4409.256466778601,4387.210184444708,4365.274133522485,4343.447762854872,4321.730524040598,4300.121871420394,4278.621262063292,4257.228155752976,4235.942014974211,4214.76230489934,4193.688493374843,4172.720050907969,4151.856450653429,4131.097168400162,4110.441682558162,4089.8894741453714 -Geothermal - Hydro / Binary/Advanced,6043.1248675386705,6254.634237902524,6006.889867972003,5785.970045752871,5587.37360208481,5407.589150819824,5243.831938983797,5093.861413775481,4955.851796253807,4828.298376462112,4709.948437236167,4599.749506922568,4496.8100285290075,4400.369072328316,4309.772734323353,4288.223870651736,4266.782751298478,4245.448837541985,4224.221593354275,4203.100485387504,4182.084982960566,4161.174558045763,4140.368685255534,4119.666841829257,4099.06850762011,4078.5731650820094,4058.1802992565995,4037.8893977603166,4017.699950771515,3997.6114510176576 -Geothermal - Hydro / Binary/Moderate,6043.1248675386705,6254.634237902524,6053.8678472936235,5886.356799953203,5743.220762018435,5618.6574036696775,5508.678249468909,5410.430366987291,5321.806555292522,5241.208744717195,5167.397834498465,5099.394779148131,5036.413349240251,4977.813172401213,4923.066160038508,4898.450829238316,4873.958575092124,4849.588782216663,4825.34083830558,4801.214134114052,4777.208063443482,4753.322023126265,4729.555413010634,4705.90763594558,4682.3780977658525,4658.966207277023,4635.671376240638,4612.493019359435,4589.430554262637,4566.483401491324 -Geothermal - Hydro / Binary/Conservative,6043.1248675386705,6254.634237902524,6223.361066713011,6192.244261379446,6161.283040072548,6130.476624872185,6099.824241747824,6069.325120539085,6038.978494936389,6008.783602461707,5978.739684449399,5948.845986027151,5919.101756097016,5889.506247316531,5860.058716079948,5830.758422499548,5801.60463038705,5772.596607235115,5743.733624198939,5715.014956077944,5686.439881297554,5658.007681891067,5629.717643481611,5601.569055264203,5573.561209987882,5545.693403937942,5517.9649369182525,5490.375112233662,5462.923236672494,5435.608620489131 -Geothermal - NF EGS / Flash/Advanced,9650.30504894537,9988.065725658458,7719.894333371968,6507.367098664301,5725.230865158589,5167.719056239703,4744.709362891509,4409.6954055752085,4135.940550951038,3906.843079961727,3711.4800675632,3542.3327935960815,3394.0346031448444,3262.6390821468553,3145.1709806651124,3129.445125761787,3113.797900132978,3098.2289106323133,3082.7377660791517,3067.324077248756,3051.9874568625123,3036.7275195782,3021.543881980309,3006.4361625704073,2991.4039817575554,2976.4469618487674,2961.5647270395234,2946.756903404326,2932.023118887304,2917.3630032928677 -Geothermal - NF EGS / Flash/Moderate,9650.30504894537,9988.065725658458,8972.978018079868,8301.330542739583,7809.194761237526,7425.842284397405,7114.755054590351,6854.794506296062,6632.707687334174,6439.6794997151665,6269.57281017185,6117.9567289742245,5981.535949642589,5857.798505645024,5744.789219298109,5716.065273201619,5687.484946835611,5659.047522101432,5630.752284490925,5602.598523068471,5574.585530453129,5546.712602800863,5518.979039786859,5491.384144587925,5463.9272238649855,5436.607587745661,5409.424549806932,5382.377427057898,5355.4655399226085,5328.688212222995 -Geothermal - NF EGS / Flash/Conservative,9650.30504894537,9988.065725658458,9938.125397030166,9888.434770045014,9838.99259619479,9789.797633213817,9740.848645047749,9692.14440182251,9643.683679813397,9595.46526141433,9547.48793510726,9499.750495431723,9452.251742954564,9404.990484239792,9357.965531818592,9311.1757041595,9264.619825638702,9218.296726510507,9172.205242877955,9126.344216663565,9080.712495580246,9035.308933102346,8990.132388436834,8945.18172649465,8900.455817862176,8855.953538772865,8811.673771079,8767.615402223606,8723.777325212488,8680.158438586426 -Geothermal - NF EGS / Binary/Advanced,19449.04615256951,20129.76276790944,12524.33487712142,9826.35672162652,8338.28956122043,7363.733230976881,6662.75505173955,6127.682776693915,5702.094123772776,5353.204284183385,5060.495396321631,4810.386058039164,4593.482582671207,4403.053737550923,4234.133550623004,4212.96288286989,4191.89806845554,4170.938578113262,4150.083885222696,4129.3334657965825,4108.686798467599,4088.143364475261,4067.7026476528845,4047.36413441462,4027.127313742547,4006.991677173834,3986.9567187879647,3967.021935194025,3947.186825518055,3927.4508913904647 -Geothermal - NF EGS / Binary/Moderate,19449.04615256951,20129.76276790944,13989.477884386308,11978.666192749432,10837.926549304528,10064.770956259228,9490.453996120965,9039.105718248195,8670.558294917464,8361.160969835371,8095.901043170404,7864.698370600531,7660.482776136617,7478.1189769061375,7313.768803260684,7277.199959244381,7240.813959448159,7204.609889650918,7168.586840202664,7132.74390600165,7097.080186471642,7061.594785539284,7026.286811611588,6991.155377553529,6956.199600665762,6921.418602662433,6886.811509649121,6852.377452100875,6818.115564840371,6784.024987016169 -Geothermal - NF EGS / Binary/Conservative,19449.04615256951,20129.76276790944,20029.113954069893,19928.968384299544,19829.323542378046,19730.176924666157,19631.526040042827,19533.368409842613,19435.7015677934,19338.523059954434,19241.83044465466,19145.621292431388,19049.89318596923,18954.643720039385,18859.87050143919,18765.571148931995,18671.743293187334,18578.384576721397,18485.49265383779,18393.065190568603,18301.09986461576,18209.59436529268,18118.546393466215,18027.953661498883,17937.81389319139,17848.124823725433,17758.884199606804,17670.08977860877,17581.739329715725,17493.830633067148 -Geothermal - Deep EGS / Flash/Advanced,11747.57266928872,12158.737712713824,7970.693243347203,6340.757783036262,5415.0753944966345,4799.848121467635,4353.367463585241,4010.511548592852,3736.6319062680636,3511.3798870009587,3321.9194807810704,3159.702034240531,3018.7859195738015,2894.8965748585506,2784.8699817693364,2770.94563186049,2757.0909037011875,2743.3054491826815,2729.588921936768,2715.9409773270845,2702.3612724404493,2688.849466078247,2675.405218747856,2662.0281926541165,2648.718051690846,2635.4744614323918,2622.29708912523,2609.1856036796034,2596.1396756612053,2583.1589772828993 -Geothermal - Deep EGS / Flash/Moderate,11747.57266928872,12158.737712713824,10019.306994405248,9095.6112707166,8523.075830147316,8115.1823479230825,7801.754497312428,7549.121664149684,7338.653657728157,7159.0156809638665,7002.825136672551,6865.019691855375,6741.985337129598,6631.056969862557,6530.216083279673,6497.5650028632745,6465.077177848958,6432.751791959713,6400.5880329999145,6368.585092834915,6336.74216737074,6305.058456533887,6273.533164251217,6242.165498429961,6210.954670937811,6179.899897583122,6149.000398095206,6118.25539610473,6087.664119124206,6057.225798528585 -Geothermal - Deep EGS / Flash/Conservative,11747.57266928872,12158.737712713824,12097.944024150254,12037.454304029503,11977.267032509355,11917.380697346809,11857.793793860075,11798.504824890775,11739.51230076632,11680.814739262489,11622.410665566176,11564.298612238345,11506.477119177152,11448.944733581267,11391.70000991336,11334.741509863794,11278.067802314476,11221.677463302904,11165.569075986388,11109.741230606456,11054.192524453423,10998.921561831155,10943.926954022,10889.20731925189,10834.76128265563,10780.587476242352,10726.68453886114,10673.051116166835,10619.685860586,10566.58743128307 -Geothermal - Deep EGS / Binary/Advanced,27822.460465287244,28796.246581572294,14692.522681290178,11083.101712783713,9247.236172469611,8090.066403090486,7276.257550195876,6664.217966599386,6182.520594897924,5790.736615161438,5464.047018723621,5186.264329532009,4946.322696031052,4736.367763295097,4550.650515573855,4527.897262995985,4505.257776681005,4482.7314877976005,4460.317830358613,4438.016241206819,4415.826160000785,4393.747029200781,4371.778294054777,4349.919402584503,4328.169805571581,4306.528956543722,4284.996311761004,4263.571330202199,4242.253473551187,4221.0422061834315 -Geothermal - Deep EGS / Binary/Moderate,27822.460465287244,28796.246581572294,15748.160146703643,13770.19186526455,12714.629970220514,12010.903653891572,11490.270261453188,11080.824017182893,10745.56204094861,10463.05620908182,10219.842842021479,10006.939389769292,9818.070356914326,9648.688267498055,9495.398412523164,9447.921420460549,9400.681813358246,9353.678404291455,9306.910012269998,9260.375462208649,9214.073584897606,9168.003216973117,9122.163200888252,9076.552384883811,9031.169622959393,8986.013774844596,8941.083705970374,8896.378287440522,8851.89639600332,8807.636914023304 -Geothermal - Deep EGS / Binary/Conservative,27822.460465287244,28796.246581572294,28652.26534866443,28509.004021921108,28366.4590018115,28224.626706802443,28083.50357326843,27943.086055402087,27803.370625125077,27664.353771999453,27526.032003139455,27388.401843123756,27251.45983390814,27115.202534738597,26979.626522064904,26844.72838945458,26710.504747507308,26576.95222376977,26444.06746265092,26311.847125337667,26180.287889710977,26049.38645026242,25919.139518011107,25789.54382042105,25660.596101318944,25532.29312081235,25404.631655208286,25277.608496932244,25151.220454447583,25025.464352175346 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Geothermal - Hydro / Flash/Advanced,4759.156206232268,4655.647842134646,4558.497383467481,4467.081686592011,4380.859773326972,4299.359416828913,4222.166309279791,4148.915244124373,4079.2828846810476,4012.981792612015,3949.755464887987,3889.3741840157063,3831.6315286357762,3776.341423460841,3757.4597163435365,3738.672417761819,3719.97905567301,3701.3791603946447,3682.8722645926714,3664.457903269708,3646.1356137533594,3627.9049356845926,3609.7654110061694,3591.7165839511385,3573.7580010313827,3555.889211026226,3538.1097649710946,3520.4192161462393,3502.817120065508 +Geothermal - Hydro / Flash/Moderate,4759.156206232268,4686.616703052331,4620.2220243343545,4559.0807981055395,4502.478121797631,4449.8323721381375,4400.664383901424,4354.57499392211,4311.228377232203,4270.33947800691,4231.664389603711,4194.992894215693,4160.142607958059,4126.954336135645,4106.319564454966,4085.787966632691,4065.359026799528,4045.03223166553,4024.8070705072023,4004.6830351546664,3984.6596199788933,3964.7363218789988,3944.912640269604,3925.1880770682556,3905.562136682914,3886.0343259994997,3866.6041543695023,3847.2711335976546,3828.0347779296662 +Geothermal - Hydro / Flash/Conservative,4759.156206232268,4735.360425201107,4711.683623075101,4688.125204959726,4664.684578934927,4641.361156040252,4618.154350260051,4595.063578508751,4572.088260616207,4549.227819313126,4526.481680216561,4503.849271815478,4481.3300254564,4458.923375329118,4436.6287584524725,4414.445614660211,4392.37338658691,4370.411519653975,4348.559462055705,4326.816664745426,4305.182581421699,4283.656668514591,4262.238385172018,4240.927193246158,4219.722557279927,4198.623944493527,4177.630824771059,4156.742670647204,4135.9589572939685 +Geothermal - Hydro / Binary/Advanced,6348.565275709769,6155.902290244222,5979.492262534476,5817.178692737635,5667.184996487363,5528.03262693695,5398.479771137948,5277.474779042832,5164.120316897949,5057.645444338692,4957.383625705252,4862.755240940567,4773.253547209749,4688.433314445569,4664.991147873341,4641.666192133975,4618.457861173305,4595.365571867438,4572.388744008101,4549.52680028806,4526.77916628662,4504.1452704551875,4481.624544102911,4459.216421382397,4436.920339275485,4414.735737579108,4392.662058891213,4370.698748596757,4348.8452548537725 +Geothermal - Hydro / Binary/Moderate,6348.565275709769,6214.73962434955,6096.183901308938,5989.98052215872,5893.958195718754,5806.459846092583,5726.193752322368,5652.134613978824,5583.455783498704,5519.481625370298,5459.653258897816,5403.503430814705,5350.637757701284,5300.720502402062,5274.2168998900515,5247.845815390601,5221.606586313648,5195.49855338208,5169.5210606151695,5143.673455312093,5117.955088035533,5092.365312595355,5066.903486032378,5041.568968602216,5016.361123759205,4991.279318140409,4966.322921549707,4941.491306941958,4916.783850407248 +Geothermal - Hydro / Binary/Conservative,6348.565275709769,6316.82244933122,6285.238337084564,6253.812145399141,6222.543084672145,6191.430369248784,6160.47321740254,6129.670851315527,6099.02249705895,6068.527384573655,6038.184747650786,6007.993823912532,5977.95385479297,5948.064085519005,5918.32376509141,5888.732146265953,5859.288485534623,5829.9920431069495,5800.842082891415,5771.837872476958,5742.978683114573,5714.263789699,5685.692470750505,5657.264008396753,5628.977688354769,5600.832799912995,5572.82863591343,5544.964492733863,5517.2396702701935 +Geothermal - NF EGS / Flash/Advanced,6535.259751688041,6007.776176603113,5578.645428623832,5221.268114856429,4918.055840930649,4656.868085965572,4429.028096692066,4228.153674683425,4049.4354235203605,3889.173582643655,3744.4708487598655,3613.022797100657,3492.971326722542,3382.7999376015564,3365.885937913549,3349.056508223981,3332.311225682861,3315.6496695544465,3299.071421206674,3282.576064100641,3266.163183780138,3249.8323678612373,3233.5832060219313,3217.4152899918217,3201.3282135418626,3185.321572474153,3169.394964611782,3153.547989788723,3137.7802498397796 +Geothermal - NF EGS / Flash/Moderate,6535.259751688041,6377.898983198974,6236.246588870186,6107.715367294924,5990.289607118318,5882.370770706062,5782.671532889749,5690.1411615760435,5603.911798480313,5523.259027993049,5447.572430860012,5376.333253104545,5309.09723481932,5245.481240134532,5219.253833933859,5193.157564764189,5167.191776940368,5141.3558180556665,5115.649038965388,5090.070793770561,5064.620439801708,5039.297337602699,5014.100850914686,4989.030346660113,4964.085194926812,4939.264768952177,4914.568445107417,4889.99560288188,4865.54562486747 +Geothermal - NF EGS / Flash/Conservative,6535.259751688041,6502.583452929601,6470.070535664952,6437.720182986627,6405.531582071694,6373.503924161336,6341.636404540529,6309.928222517826,6278.378581405236,6246.98668849821,6215.7517550557195,6184.672996280441,6153.749631299039,6122.9808831425435,6092.365978726831,6061.904148833197,6031.594628089031,6001.436654948586,5971.429471673843,5941.572324315474,5911.864462693897,5882.3051403804275,5852.893614678525,5823.6291466051325,5794.511000872107,5765.538445867746,5736.710753638407,5708.027199870216,5679.487063870864 +Geothermal - NF EGS / Binary/Advanced,9139.889157375957,8328.798873360318,7682.117206105367,7151.934266973097,6707.703081961893,6328.938215575759,6001.338345378932,5714.5868201845,5461.035881675535,5234.884207568062,5031.643511391641,4847.781565647939,4680.476728737596,4527.445107704971,4504.807882166446,4482.2838427556135,4459.872423541836,4437.5730614241265,4415.385196117006,4393.308270136421,4371.341728785739,4349.48502014181,4327.7375950411015,4306.098907065896,4284.568412530567,4263.145570467914,4241.829842615574,4220.620693402497,4199.5175899354845 +Geothermal - NF EGS / Binary/Moderate,9139.889157375957,8798.523750538801,8507.869675464968,8255.915616039689,8034.3576120361595,7837.234116010178,7660.132008856235,7499.700304857717,7353.339401305231,7218.995316633362,7095.019261741229,6980.069269176089,6873.0397019496795,6773.009722731476,6739.144674117819,6705.44895074723,6671.921705993494,6638.562097463526,6605.369286976208,6572.342440541327,6539.480728338621,6506.783324696928,6474.249408073443,6441.878161033076,6409.6687702279105,6377.620426376771,6345.732324244887,6314.003662623663,6282.433644310545 +Geothermal - NF EGS / Binary/Conservative,9139.889157375957,9094.189711589077,9048.718763031131,9003.475169215975,8958.457793369895,8913.665504403045,8869.09717688103,8824.751690996625,8780.627932541642,8736.724792878933,8693.041168914539,8649.575963069965,8606.328083254615,8563.296442838342,8520.47996062415,8477.877560821029,8435.488173016924,8393.310732151838,8351.34417849108,8309.587457598624,8268.03952031063,8226.699322709077,8185.5658260955315,8144.637996965053,8103.914806980228,8063.395232945327,8023.0782567806,7982.962865496697,7943.048051169214 +Geothermal - Deep EGS / Flash/Advanced,7630.023614540661,6569.978775668921,5824.298091420733,5265.470056311175,4827.8933319138905,4474.038138876843,4180.7324108380335,3932.8202077265373,3719.930698998551,3534.7044625539675,3371.7602508082937,3227.063232630732,3097.5228199075004,2980.7277615635408,2965.8241227557232,2950.9950021419445,2936.240027131235,2921.558826995579,2906.9510328606007,2892.4162776962976,2877.954196307816,2863.5644253262767,2849.2466031996455,2835.000370183647,2820.825368332729,2806.721241491065,2792.68763528361,2778.7241971071917,2764.8305761216557 +Geothermal - Deep EGS / Flash/Moderate,7630.023614540661,7137.736631747125,6762.139294869117,6461.659844762922,6213.1641059381545,6002.550518769052,5820.636030334972,5661.132145123763,5519.558573646151,5392.619409522852,5277.825040401548,5173.2526357336865,5077.388714595314,4989.022374470835,4964.07726259848,4939.256876285488,4914.560591904061,4889.987788944541,4865.537849999818,4841.210160749819,4817.00410994607,4792.91908939634,4768.954493949358,4745.109721479611,4721.384172872213,4697.7772520078515,4674.288365747812,4650.916923919073,4627.662339299478 +Geothermal - Deep EGS / Flash/Conservative,7630.023614540661,7591.873496467957,7553.914128985617,7516.1445583406885,7478.563835548985,7441.17101637124,7403.965161289383,7366.945335482937,7330.110608805522,7293.460055761495,7256.992755482687,7220.707791705274,7184.604252746747,7148.681231483013,7112.937825325598,7077.37313619897,7041.986270517976,7006.776339165386,6971.742457469559,6936.883745182211,6902.1993264563,6867.688329824018,6833.349888174898,6799.1831387340235,6765.187223040353,6731.361286925151,6697.704480490525,6664.2159580880725,6630.894878297632 +Geothermal - Deep EGS / Binary/Advanced,13508.456565026183,11327.180228356889,9876.298623496687,8827.794902277392,8027.504213636139,7392.4894553781,6873.782451227967,6440.428315298889,6071.807133994897,5753.601404605713,5475.528707533266,5229.995051638156,5011.258147822603,4814.887498977277,4790.81306148239,4766.8589961749785,4743.024701194104,4719.309577688133,4695.713029799692,4672.234464650694,4648.87329232744,4625.628925865803,4602.500781236474,4579.488277330292,4556.59083594364,4533.807881763922,4511.138842355102,4488.583148143326,4466.140232402609 +Geothermal - Deep EGS / Binary/Moderate,13508.456565026183,12267.10490173199,11415.075668038166,10777.497702585948,10274.007419481395,9861.475489374567,9514.268999640424,9216.00528140956,8955.62652765931,8725.344598033485,8519.483655015445,8333.789666355226,8164.998637049572,8010.555889027755,7970.503109582616,7930.650594034703,7890.99734106453,7851.542354359207,7812.28464258741,7773.223219374473,7734.357103277601,7695.685317761213,7657.206891172406,7618.920856716544,7580.826252432961,7542.922121170796,7505.207510564942,7467.681473012117,7430.343065647056 +Geothermal - Deep EGS / Binary/Conservative,13508.456565026183,13440.914282201053,13373.709710790048,13306.841162236098,13240.306956424918,13174.105421642793,13108.234894534578,13042.693720061905,12977.480251461595,12912.592850204286,12848.029885953265,12783.789736523499,12719.87078784088,12656.271433901677,12592.990076732169,12530.025126348508,12467.375000716765,12405.038125713181,12343.012935084615,12281.297870409191,12219.891381057145,12158.79192415186,12097.9979645311,12037.507974708444,11977.3204348349,11917.433832660727,11857.846663497423,11798.557430179935,11739.564643029036 diff --git a/tests/data/Geothermal/R&D/20/df_tc.csv b/tests/data/Geothermal/R&D/20/df_tc.csv index 3674762..eef386c 100644 --- a/tests/data/Geothermal/R&D/20/df_tc.csv +++ b/tests/data/Geothermal/R&D/20/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002 -10 year CRF/Moderate,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002 -10 year CRF/Conservative,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002 -ITC Schedule/*,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -PTC/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -PTC/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -PTC/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -PVD/Advanced,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649 -PVD/Moderate,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649 -PVD/Conservative,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649 -PFF/Advanced,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243 -PFF/Moderate,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243 -PFF/Conservative,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243 -Year (Advanced)/nan,2021,2022,2023,2024.0,2025,2026,2027,2028.0,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -1/nan,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499 -2/nan,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187 -3/nan,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174 -4/nan,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248 -5/nan,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565 -6/nan,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838 -Year (Moderate)/nan,2021,2022,2023,2024.0,2025,2026,2027,2028.0,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -1/nan,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499 -2/nan,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187 -3/nan,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174 -4/nan,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248 -5/nan,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565 -6/nan,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838 -Year (Conservative)/nan,2021,2022,2023,2024.0,2025,2026,2027,2028.0,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -1/nan,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499 -2/nan,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557 +10 year CRF/Moderate,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557 +10 year CRF/Conservative,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557 +ITC Schedule/*,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +PTC/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +PTC/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +PTC/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +PVD/Advanced,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092 +PVD/Moderate,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092 +PVD/Conservative,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092 +PFF/Advanced,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467 +PFF/Moderate,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467 +PFF/Conservative,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467 +Year (Advanced)/nan,2022,2023,2024,2025.0,2026,2027,2028,2029.0,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +1/nan,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157 +2/nan,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713 +3/nan,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758 +4/nan,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461 +5/nan,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944 +6/nan,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733 +Year (Moderate)/nan,2022,2023,2024,2025.0,2026,2027,2028,2029.0,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +1/nan,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157 +2/nan,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713 +3/nan,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758 +4/nan,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461 +5/nan,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944 +6/nan,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733 +Year (Conservative)/nan,2022,2023,2024,2025.0,2026,2027,2028,2029.0,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +1/nan,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157 +2/nan,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713 diff --git a/tests/data/Geothermal/R&D/20/df_vom.csv b/tests/data/Geothermal/R&D/20/df_vom.csv index 7b14d1d..80e367d 100644 --- a/tests/data/Geothermal/R&D/20/df_vom.csv +++ b/tests/data/Geothermal/R&D/20/df_vom.csv @@ -1,19 +1,19 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Geothermal - Hydro / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Geothermal - Hydro / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Hydro / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Hydro / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Hydro / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Hydro / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Hydro / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - NF EGS / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - NF EGS / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - NF EGS / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - NF EGS / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - NF EGS / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - NF EGS / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Deep EGS / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Deep EGS / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Deep EGS / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Deep EGS / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Deep EGS / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Deep EGS / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 diff --git a/tests/data/Geothermal/R&D/30/df_capex.csv b/tests/data/Geothermal/R&D/30/df_capex.csv index b2b33ce..c0b53f0 100644 --- a/tests/data/Geothermal/R&D/30/df_capex.csv +++ b/tests/data/Geothermal/R&D/30/df_capex.csv @@ -1,19 +1,19 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Geothermal - Hydro / Flash/Advanced,6750.072840071452,6941.798682925164,6679.663110877925,6439.257180047704,6217.629947455914,6012.365081733833,5821.462307956243,5643.249492613881,5476.316427837485,5319.464255429946,5171.666343531843,5032.037671260448,4899.810617170791,4774.315625937219,4654.965633048715,4631.690804883472,4608.5323508590545,4585.489689104759,4562.562240659235,4539.749429455938,4517.050682308659,4494.465428897116,4471.99310175263,4449.633136243867,4427.384970562647,4405.2480457098345,4383.221805481286,4361.305696453879,4339.4991679716095,4317.801672131752 -Geothermal - Hydro / Flash/Moderate,6750.072840071452,6978.120391481049,6784.023052228696,6616.51817033181,6469.472671439074,6338.619173019819,6220.875181206848,6113.945435015474,6016.077333779751,5925.904001376733,5842.3399469063315,5764.509570307466,5691.69688524989,5623.309354892105,5558.851357883422,5531.057101094005,5503.401815588535,5475.884806510592,5448.50538247804,5421.262855565649,5394.156541287821,5367.185758581381,5340.349829788474,5313.648080639532,5287.079840236334,5260.644441035152,5234.341218829977,5208.169512735827,5182.1286651721475,5156.218021846287 -Geothermal - Hydro / Flash/Conservative,6750.072840071452,6986.325389473952,6951.393762526582,6916.6367937139485,6882.053609745379,6847.643341696651,6813.405124988169,6779.338099363227,6745.441408866412,6711.714201822079,6678.155630812969,6644.7648526589055,6611.541028395611,6578.483323253633,6545.590906637365,6512.8629521041785,6480.298637343658,6447.897144156939,6415.657658436155,6383.579370143973,6351.661473293253,6319.903165926788,6288.303650097153,6256.862131846668,6225.577821187434,6194.4499320814975,6163.477682421089,6132.660294008984,6101.9969925389405,6071.487007576246 -Geothermal - Hydro / Binary/Advanced,8971.086957328818,9225.897423668854,8803.628553499306,8425.107649216776,8083.061630797742,7771.810287995445,7486.84374638035,7224.529351167398,6981.903584357024,6756.521316301821,6546.344608088428,6349.659356713036,6165.011900477868,5991.160169917183,5827.0355977193385,5797.900419730742,5768.910917632089,5740.0663630439285,5711.366031228708,5682.809201072565,5654.395155067202,5626.123179291865,5597.992563395405,5570.002600578429,5542.152587575536,5514.441824637659,5486.869615514471,5459.435267436898,5432.138091099714,5404.977400644216 -Geothermal - Hydro / Binary/Moderate,8971.086957328818,9274.17026658682,8965.925621571118,8707.575028035584,8485.823521941606,8291.980569172625,8120.069813162221,7965.814580346717,7826.054738667461,7698.3926736156445,7580.968550282183,7472.312242688132,7371.242656180623,7276.797399741394,7188.182494077632,7152.241581607245,7116.480373699208,7080.897971830712,7045.493481971558,7010.266014561701,6975.214684488893,6940.338611066448,6905.636918011116,6871.10873342106,6836.753189753955,6802.569423805186,6768.556576686159,6734.713793802728,6701.040224833714,6667.535023709545 -Geothermal - Hydro / Binary/Conservative,8971.086957328818,9285.075000835326,9238.649625831149,9192.456377701994,9146.494095813483,9100.761625334415,9055.257817207743,9009.981528121705,8964.931620481095,8920.10696237869,8875.506427566796,8831.128895428961,8786.973250951816,8743.038384697058,8699.323192773572,8655.826576809704,8612.547443925656,8569.484706706027,8526.637283172497,8484.004096756633,8441.584076272851,8399.376155891487,8357.379275112029,8315.592378736468,8274.014416842785,8232.644344758572,8191.481123034779,8150.523717419605,8109.771098832508,8069.222243338345 -Geothermal - NF EGS / Flash/Advanced,14010.770607605218,14417.017022279717,11078.057758779356,9283.26744602389,8119.264779489766,7285.098364060534,6648.80290907074,6142.201567058381,5726.054877192588,5375.970242824545,5075.880831150723,4814.71480155904,4584.560582868293,4379.593875641726,4195.41880378795,4174.441709769011,4153.569501220166,4132.801653714065,4112.137645445495,4091.5769572182676,4071.119072432176,4050.763477070015,4030.509659684665,4010.3571113862417,3990.3053258293107,3970.353799200164,3950.502030204163,3930.749520053142,3911.095772452876,3891.5402935906122 -Geothermal - NF EGS / Flash/Moderate,14010.770607605218,14447.256117397614,12930.566158774249,11917.893821031725,11169.218654999813,10580.85622375129,10099.209248041545,9693.216400408313,9343.38090061023,9036.719581967935,8764.183032590723,8519.230231583124,8296.99095501476,8093.748443968645,7906.60646728269,7867.073434946277,7827.7380677715455,7788.599377432687,7749.656380545524,7710.908098642797,7672.3535581495835,7633.991790358836,7595.821831407042,7557.842722250007,7520.053508638757,7482.453241095563,7445.040974890085,7407.815770015635,7370.776691165557,7333.92280770973 -Geothermal - NF EGS / Flash/Conservative,14010.770607605218,14501.1475788714,14428.641840977043,14356.498631772156,14284.716138613298,14213.292557920231,14142.22609513063,14071.514964654978,14001.157389831704,13931.151602882544,13861.495844868134,13792.188365643791,13723.227423815573,13654.611286696496,13586.338230263013,13518.406539111696,13450.814506416138,13383.560433884057,13316.642631714638,13250.059418556064,13183.809121463282,13117.890075855967,13052.300625476686,12987.039122349302,12922.103926737555,12857.493407103868,12793.205940068348,12729.239910368007,12665.593710816167,12602.265742262087 -Geothermal - NF EGS / Binary/Advanced,28237.047720077808,29055.789223921118,17972.43578312598,14018.065384019512,11824.98703547545,10380.889582144408,9336.577181501985,8535.161568270842,7894.335874854992,7366.220333531459,6920.816254088115,6538.244231802497,6204.739093435736,5910.426099110725,5648.012023904859,5619.771963785335,5591.673103966408,5563.714738446576,5535.896164754344,5508.216683930571,5480.675600510918,5453.2722225083635,5426.005861395821,5398.875832088842,5371.881452928398,5345.022045663755,5318.296935435436,5291.70545075826,5265.246923504468,5238.920688886946 -Geothermal - NF EGS / Binary/Moderate,28237.047720077808,29116.732536446165,20159.624702777943,17197.300007241567,15501.108001156685,14340.985215498486,13471.451937603808,12782.003561546839,12214.065897259525,11733.109864774991,11317.19188920987,10951.560968679232,10625.858782717785,10332.553052963316,10066.007561394314,10015.677523587343,9965.599135969407,9915.77114028956,9866.19228458811,9816.86132316517,9767.777016549346,9718.938131466599,9670.343440809265,9621.991723605219,9573.881764987193,9526.012356162257,9478.382294381447,9430.990382909538,9383.835430994992,9336.916253840016 -Geothermal - NF EGS / Binary/Conservative,28237.047720077808,29225.344390280527,29079.217668329125,28933.821579987478,28789.152472087542,28645.206709727106,28501.98067617847,28359.47077279758,28217.67341893359,28076.585051838923,27936.20212657973,27796.52111594683,27657.538510367096,27519.25081781526,27381.654563726188,27244.74629090756,27108.522559453017,26972.979946655752,26838.115046922478,26703.924471687864,26570.404849329425,26437.552825082777,26305.36506095736,26173.838235652573,26042.96904447431,25912.75419925194,25783.19042825568,25654.2744761144,25526.003103733827,25398.373088215158 -Geothermal - Deep EGS / Flash/Advanced,17055.68321734702,17550.21776872353,11437.954499662725,9045.586243699901,7679.416247889648,6766.49897505979,6100.412067916434,5586.184090476773,5173.227005460643,4831.797284255064,4543.111402506724,4294.645658441988,4077.6858674841374,3885.955813881851,3714.8046829393415,3696.2306595246446,3677.749506227022,3659.3607586958865,3641.063954902407,3622.8586351278955,3604.744341952256,3586.720620242495,3568.787017141283,3550.943082055576,3533.188366645298,3515.5224248120717,3497.9448126880116,3480.455088624571,3463.052813181448,3445.737549115541 -Geothermal - Deep EGS / Flash/Moderate,17055.68321734702,17587.028622427046,14438.385081873881,13058.211428117138,12190.257826912446,11563.075859194121,11074.387040123336,10675.049391546698,10337.834811075403,10046.154811686383,9789.190284775257,9559.512414052933,9351.810610508635,9162.163392949053,8987.59671518824,8942.658731612299,8897.945437954237,8853.455710764465,8809.188432210643,8765.14249004959,8721.316777599342,8677.710193711346,8634.321642742789,8591.150034529075,8548.194284356428,8505.453312934647,8462.926046369974,8420.611416138123,8378.508359057432,8336.615817262145 -Geothermal - Deep EGS / Flash/Conservative,17055.68321734702,17652.632129954163,17564.368969304393,17476.54712445787,17389.16438883558,17302.218566891403,17215.707474056948,17129.628936686662,17043.98079200323,16958.760888043213,16873.967083602995,16789.59724818498,16705.649261944054,16622.121015634333,16539.010410556162,16456.31535850338,16374.033781710865,16292.163612802311,16210.7027947383,16129.649280764606,16049.001034360783,15968.756029188979,15888.912249043033,15809.467687797818,15730.42034935883,15651.768247612035,15573.509406373974,15495.641859342106,15418.163650045393,15341.072831795165 -Geothermal - Deep EGS / Binary/Advanced,40393.96779078039,41565.202767718365,21083.787919466828,15810.910276196848,13114.014217254891,11404.824619313016,10196.283621765955,9282.493749095127,8559.468340911839,7968.282086069192,7472.720051829621,7049.135439035407,6681.344981385575,6357.849190988273,6070.22157455761,6039.870466684822,6009.671114351398,5979.622758779641,5949.724644985743,5919.976021760814,5890.37614165201,5860.92426094375,5831.61963963903,5802.4615414408345,5773.4492337336305,5744.581987564962,5715.859077627138,5687.279782239002,5658.843383327806,5630.549166411168 -Geothermal - Deep EGS / Binary/Moderate,40393.96779078039,41652.38405620164,22693.984789176928,19769.322965821575,18185.291390056445,17113.970350027244,16310.138971277092,15669.153173700772,15137.087879124423,14682.672473998588,14286.232243203394,13934.62300431084,13618.649395877017,13331.639109153972,13068.604544389911,13003.261521667962,12938.245214059622,12873.553987989324,12809.186218049379,12745.140286959133,12681.414585524337,12618.007512596714,12554.917475033732,12492.142887658563,12429.682173220272,12367.53376235417,12305.696093542401,12244.16761307469,12182.946775009315,12122.032041134271 -Geothermal - Deep EGS / Binary/Conservative,40393.96779078039,41807.7566634577,41598.71788014041,41390.72429073971,41183.77066928601,40977.851815939575,40772.96255685988,40569.097744075574,40366.2522553552,40164.42099407843,39963.598889108034,39763.78089466249,39564.96199018918,39367.137180238235,39170.30149433704,38974.44998686536,38779.57773693103,38585.67984824638,38392.75144900514,38200.78769176012,38009.783753301315,37819.73483453481,37630.636160362126,37442.482979560315,37255.27056466251,37068.9942118392,36883.64924078,36699.2309945761,36515.73483960322,36333.156165405206 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Geothermal - Hydro / Flash/Advanced,7213.472139143207,7011.356575088485,6820.659163547733,6640.279542920247,6469.261375685166,6306.7689323851355,6152.068170567338,6004.511322895277,5863.524250014293,5728.595990252216,5599.270068754541,5475.1372261820325,5355.829300688869,5241.014052442069,5215.485008035156,5190.083608850278,5164.809216661325,5139.661196433316,5114.638916306447,5089.741747580212,5064.969064697609,5040.320245229418,5015.794669858569,4991.391722364574,4967.110789608048,4942.951261515306,4918.912531063027,4894.99399426301,4871.195050146992 +Geothermal - Hydro / Flash/Moderate,7213.472139143207,7096.799185929678,6989.497616165266,6890.214586821563,6797.864594829243,6711.564109663961,6630.584914859766,6554.320105119375,6482.25884787322,6413.967342159384,6349.074241690446,6287.2593476620805,6228.244732717668,6171.787697859847,6141.658810751171,6111.68056807804,6081.852216618273,6052.173006915805,6022.64219326185,5993.259033676165,5964.022789888408,5934.9327273195895,5905.988115063616,5877.188225868921,5848.5323361202,5820.019725820223,5791.649678571746,5763.421481559511,5735.334425532337 +Geothermal - Hydro / Flash/Conservative,7213.472139143207,7178.1470340812875,7142.998554544677,7108.02581740575,7073.227943952517,7038.60405986655,7004.153295201013,6969.874784358804,6935.767666070807,6901.831083374249,6868.064183591174,6834.466118307014,6801.036043349275,6767.773118766325,6734.676508806289,6701.745381896055,6668.978910620372,6636.376271701065,6603.936645976356,6571.65921838027,6539.543177922164,6507.587717666351,6475.792034711815,6444.155330172052,6412.676809154988,6381.355680743009,6350.1911579730895,6319.182457817021,6288.328801161732 +Geothermal - Hydro / Binary/Advanced,9572.967811596063,9223.214819902778,8901.18448007126,8603.24454903916,8326.39918042001,8068.152191939042,7826.404623509918,7599.376863070536,7385.548665839998,7183.612401264129,6992.436211800749,6811.034691349149,6638.545333592948,6474.209453868171,6442.514432454129,6410.977886147156,6379.599022571718,6348.377053314157,6317.311193902883,6286.400663788667,6255.644686325021,6225.042488748694,6194.593302160249,6164.296361504746,6134.150905552519,6104.156176880055,6074.311421850953,6044.615890596995,6015.068836999308 +Geothermal - Hydro / Binary/Moderate,9572.967811596063,9362.445711783123,9175.037187711046,9006.341474974928,8853.081996976125,8712.757015172678,8583.415493805687,8463.508101041009,8351.785123897109,8247.224685032314,8148.981113014579,8056.347063316559,7968.725234911028,7885.60691828464,7846.90893507384,7808.404441779096,7770.092470950824,7731.972059976693,7694.0422510574335,7656.30209118277,7618.75063210748,7581.386930327566,7544.210047056552,7507.219048201893,7470.413004341507,7433.790990700423,7397.352087127545,7361.095378072531,7325.019952562791 +Geothermal - Hydro / Binary/Conservative,9572.967811596063,9525.84522817188,9478.958257664815,9432.305722010287,9385.886449034033,9339.699272422658,9293.743031694341,9248.016572169665,9202.518744942614,9157.248406851697,9112.204420451235,9067.385653982774,9022.790981346656,8978.419282073719,8934.269441297147,8890.340349724458,8846.63090360963,8803.14000472538,8759.866560335548,8716.809483167666,8673.967691385624,8631.340108562492,8588.925663653476,8546.723290969005,8504.731930147957,8462.950526131013,8421.378029134154,8380.01339462228,8338.855583282964 +Geothermal - NF EGS / Flash/Advanced,9633.384834082148,8812.155281508716,8141.504352299589,7580.8611514878985,7103.375559251148,6690.4980276031365,6328.959859409921,6008.992831795806,5723.229627543215,5465.9978663512775,5232.85166492064,5020.251877056701,4825.3423813235195,4645.790145550401,4623.228156782679,4600.778977958796,4578.442045029032,4556.216796763916,4534.1026747401265,4512.099123326456,4490.205589669854,4468.421523681535,4446.746378023157,4425.179608093072,4403.720672012637,4382.369030612603,4361.12414741957,4339.985488642502,4318.95252315932 +Geothermal - NF EGS / Flash/Moderate,9633.384834082148,9367.280329515448,9125.6281670634,8904.443398149877,8700.617640778088,8511.68291554962,8335.649380087492,8170.890986461995,8016.06311237957,7870.04206220988,7731.879858976902,7600.7699384217085,7476.020753169138,7357.035207141998,7320.938185724801,7285.021649414689,7249.2846957861275,7213.72642692571,7178.345949409594,7143.142374281058,7108.114817028166,7073.262397561537,7038.584240192242,7004.079473609793,6969.747230860256,6935.5866493244675,6901.596870696359,6867.7770409613895,6834.126310375094 +Geothermal - NF EGS / Flash/Conservative,9633.384834082148,9585.943833627956,9538.740038176038,9491.772261701379,9445.039324109095,9398.54005120477,9352.273274664967,9306.237832007864,9260.432566564046,9214.856327447447,9169.507969526432,9124.386353395023,9079.490345344268,9034.818817333768,8990.370646963322,8946.144717444726,8902.139917573724,8858.355141702077,8814.78928970979,8771.441266977463,8728.309984358797,8685.394358153224,8642.69331007868,8600.205767244508,8557.930662124507,8515.866932530105,8474.013521583676,8432.36937769198,8390.933454519742 +Geothermal - NF EGS / Binary/Advanced,13414.909349196269,12160.872036074832,11157.263100853019,10331.354401059625,9636.734468478615,9042.251681898615,8526.13952754802,8072.682522045299,7670.220661208504,7309.901434891509,6984.870050718978,6689.7272248385925,6420.156150578059,6172.659717932562,6142.463381302929,6112.418026356444,6082.522898184692,6052.777245653799,6023.180321385559,5993.731381738662,5964.429686789999,5935.274500316079,5906.265089774529,5877.400726285687,5848.680684614289,5820.104243151247,5791.670683895521,5763.379292436073,5735.229357933924 +Geothermal - NF EGS / Binary/Moderate,13414.909349196269,12867.592826985556,12397.279188409966,11985.855220543835,11620.783230564093,11293.051302132486,10995.980177945437,10724.492026697348,10474.642867858909,10243.312767254738,10027.994263823188,9826.644065641862,9637.576708526198,9459.38676755924,9412.777988339954,9366.402253016768,9320.258396370196,9274.345259006857,9228.661687330336,9183.206533512197,9137.978655463148,9092.976916804346,9048.200186838836,9003.647340523155,8959.317258439052,8915.208826765369,8871.320937250055,8827.652487182319,8784.202379364919 +Geothermal - NF EGS / Binary/Conservative,13414.909349196269,13348.560726166508,13282.543846251896,13216.857050736859,13151.498689199394,13086.467119469618,13021.760707588493,12957.377827766772,12893.31686234416,12829.57620174866,12766.154244456138,12703.049396950077,12640.26007368155,12577.784697029363,12515.621697260438,12453.769512490357,12392.226588644126,12330.991379417126,12270.062346236262,12209.437958221302,12149.116692146417,12089.097032401905,12029.377470956118,11969.956507317558,11910.832648497193,11852.004408970928,11793.470310642295,11735.228882805304,11677.2786621075 +Geothermal - Deep EGS / Flash/Advanced,11222.814937496349,9623.287919540488,8493.697890081297,7643.832754038631,6975.744822724385,6433.349126629223,5981.986205132395,5598.966566713351,5268.750642014443,4980.301414703356,4725.541465480948,4498.409072991202,4294.257029939339,4109.4564523426925,4089.5761320410093,4069.795213340834,4050.11319923416,4030.5295951980193,4011.043909182059,3991.655651596179,3972.3643352982276,3953.169475581766,3934.0705901638876,3915.0671991730983,3896.1588251372627,3877.344992971606,3858.625229966778,3839.9990657769745,3821.466032408119 +Geothermal - Deep EGS / Flash/Moderate,11222.814937496349,10466.033532881316,9883.032605701696,9412.146857349375,9019.017244278877,8682.67397370867,8389.44445224566,8129.954245121557,7897.516262797579,7687.205154425028,7495.2959394775,7318.908156048714,7155.771803911962,7004.068501412051,6969.736313523503,6935.575786574398,6901.586062260039,6867.766286567252,6834.115609752928,6800.633186322676,6767.3181750095755,6734.16973875304,6701.1870446777875,6668.369264072911,6635.715572371059,6603.225149127717,6570.89717800059,6538.7308467290995,6506.725347113967 +Geothermal - Deep EGS / Flash/Conservative,11222.814937496349,11167.426786525088,11112.315576308683,11057.47992214336,11002.918446248865,10948.629777733842,10894.612552561393,10840.86541351481,10787.387010163457,10734.175998828861,10681.231042550939,10628.550811054407,10576.133980715354,10523.979234528,10472.085262071581,10420.450759477446,10369.07442939628,10317.95498096552,10267.091129776914,10216.481597844251,10166.125113571252,10116.020411719617,10066.16623337724,10016.561325926576,9967.204443013165,9918.094344514318,9869.229796507969,9820.60957124165,9772.232447101664 +Geothermal - Deep EGS / Binary/Advanced,19757.4027234484,16486.865872362592,14303.072745769601,12718.842967932736,11504.996480498821,10538.128242601697,9745.311413350684,9080.404675413927,8512.644694876248,8020.651928322915,7589.058631941437,7206.505083562512,6864.393929096929,6556.085999289953,6523.972531253534,6492.019630557296,6460.2264943645405,6428.592323852747,6397.116324193513,6365.797704532575,6334.635677969943,6303.629461540123,6272.778276192453,6242.081346771521,6211.537901997693,6181.147174447734,6150.908400535524,6120.820820492877,6090.883678350443 +Geothermal - Deep EGS / Binary/Moderate,19757.4027234484,17883.28882242618,16584.31334517438,15602.85175387943,14820.357943899182,14173.13035022212,13623.261978640388,13146.495302885201,12726.436931790544,12351.526553243126,12013.328874493473,11705.513890460217,11423.218820646913,11162.632987477913,11107.507977159035,11052.658591891754,10998.083453550807,10943.781190901565,10889.750439565569,10835.989841986253,10782.498047394834,10729.273711776374,10676.315497836003,10623.622074965337,10571.192119209021,10519.02431323149,10467.117346283843,10415.469914170937,10364.080719218595 +Geothermal - Deep EGS / Binary/Conservative,19757.4027234484,19659.34163354738,19561.770849095865,19464.687918566608,19368.09040269,19271.975874392767,19176.341918737024,19081.186132859562,18986.506125911485,18892.29951899815,18798.56394511938,18705.297049110002,18612.496487580673,18520.159928858993,18428.28505293092,18336.869551382486,18245.911127341795,18155.40749542131,18065.356381660422,17975.755523468342,17886.60266956722,17797.895579935608,17709.63202575215,17621.80978933961,17534.42666410913,17447.48045450481,17360.968975948505,17274.890054784984,17189.24152822728 diff --git a/tests/data/Geothermal/R&D/30/df_fom.csv b/tests/data/Geothermal/R&D/30/df_fom.csv index 6060d16..0d9f1da 100644 --- a/tests/data/Geothermal/R&D/30/df_fom.csv +++ b/tests/data/Geothermal/R&D/30/df_fom.csv @@ -1,19 +1,19 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Geothermal - Hydro / Flash/Advanced,113.621797592322,112.80381861895066,111.98583964557932,111.16786067220798,110.34988169883664,109.5319027254653,108.71392375209396,107.89594477872262,107.07796580535128,106.25998683197994,105.4420078586086,104.62402888523727,103.80604991186593,102.98807093849459,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332 -Geothermal - Hydro / Flash/Moderate,113.621797592322,112.90338218252722,112.18496677273245,111.46655136293768,110.7481359531429,110.02972054334813,109.31130513355336,108.59288972375859,107.87447431396382,107.15605890416904,106.43764349437427,105.7192280845795,105.00081267478473,104.28239726498995,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517 -Geothermal - Hydro / Flash/Conservative,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322 -Geothermal - Hydro / Binary/Advanced,151.05679189499708,148.57540133559837,146.09401077619964,143.6126202168009,141.13122965740217,138.64983909800344,136.1684485386047,133.68705797920597,131.20566741980724,128.7242768604085,126.24288630100979,123.76149574161107,121.28010518221235,118.79871462281363,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501 -Geothermal - Hydro / Binary/Moderate,151.05679189499708,149.13109816138387,147.20540442777067,145.27971069415747,143.35401696054427,141.42832322693107,139.50262949331787,137.57693575970467,135.65124202609147,133.72554829247827,131.79985455886506,129.87416082525186,127.94846709163866,126.02277335802546,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236 -Geothermal - Hydro / Binary/Conservative,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708 -Geothermal - NF EGS / Flash/Advanced,202.54571405569698,195.5205808052594,188.49544755482185,181.4703143043843,174.44518105394673,167.42004780350916,160.3949145530716,153.36978130263404,146.34464805219648,139.3195148017589,132.29438155132135,125.26924830088379,118.24411505044623,111.21898180000866,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111 -Geothermal - NF EGS / Flash/Moderate,202.54571405569698,198.07681632159293,193.60791858748888,189.13902085338484,184.6701231192808,180.20122538517674,175.7323276510727,171.26342991696865,166.7945321828646,162.32563444876055,157.8567367146565,153.38783898055246,148.9189412464484,144.45004351234437,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035 -Geothermal - NF EGS / Flash/Conservative,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698 -Geothermal - NF EGS / Binary/Advanced,452.51835590229337,428.20165137653095,403.88494685076853,379.5682423250061,355.2515377992437,330.9348332734813,306.61812874771886,282.30142422195644,257.984719696194,233.66801517043163,209.35131064466924,185.03460611890685,160.71790159314446,136.40119706738207,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987 -Geothermal - NF EGS / Binary/Moderate,452.51835590229337,432.9573404946391,413.3963250869848,393.8353096793305,374.27429427167624,354.71327886402196,335.1522634563677,315.5912480487134,296.0302326410591,276.46921723340483,256.90820182575055,237.34718641809624,217.78617101044193,198.22515560278762,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331 -Geothermal - NF EGS / Binary/Conservative,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337 -Geothermal - Deep EGS / Flash/Advanced,200.61740828076145,192.87872060387326,185.14003292698507,177.40134525009688,169.6626575732087,161.9239698963205,154.1852822194323,146.44659454254412,138.70790686565593,130.96921918876774,123.23053151187955,115.49184383499136,107.75315615810317,100.01446848121498,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687 -Geothermal - Deep EGS / Flash/Moderate,200.61740828076145,196.21653287649545,191.81565747222945,187.41478206796344,183.01390666369744,178.61303125943144,174.21215585516543,169.81128045089943,165.41040504663343,161.00952964236743,156.60865423810142,152.20777883383542,147.80690342956942,143.4060280253034,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373 -Geothermal - Deep EGS / Flash/Conservative,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145 -Geothermal - Deep EGS / Binary/Advanced,510.8876608578497,482.333621184938,453.7795815120263,425.2255418391146,396.6715021662029,368.1174624932912,339.5634228203795,311.0093831474678,282.4553434745561,253.9013038016444,225.34726412873266,196.79322445582093,168.2391847829092,139.68514510999748,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558 -Geothermal - Deep EGS / Binary/Moderate,510.8876608578497,488.1983045653025,465.50894827275533,442.81959198020814,420.13023568766096,397.44087939511377,374.7515231025666,352.0621668100194,329.3728105174722,306.683454224925,283.9940979323778,261.30474163983064,238.61538534728342,215.9260290547362,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887 -Geothermal - Deep EGS / Binary/Conservative,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Geothermal - Hydro / Flash/Advanced,121.11564948696193,120.37379367750981,119.63193786805769,118.89008205860557,118.14822624915345,117.40637043970133,116.66451463024922,115.9226588207971,115.18080301134498,114.43894720189286,113.69709139244074,112.95523558298862,112.2133797735365,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444 +Geothermal - Hydro / Flash/Moderate,121.11564948696193,120.43984538801548,119.76404128906904,119.0882371901226,118.41243309117615,117.73662899222971,117.06082489328327,116.38502079433682,115.70921669539038,115.03341259644394,114.3576084974975,113.68180439855105,113.00600029960461,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808 +Geothermal - Hydro / Flash/Conservative,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193 +Geothermal - Hydro / Binary/Advanced,161.16810720595237,158.43497851225757,155.70184981856278,152.96872112486798,150.2355924311732,147.5024637374784,144.7693350437836,142.0362063500888,139.303077656394,136.56994896269921,133.83682026900442,131.10369157530963,128.37056288161483,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996 +Geothermal - Hydro / Binary/Moderate,161.16810720595237,159.02845794013967,156.88880867432698,154.7491594085143,152.6095101427016,150.4698608768889,148.3302116110762,146.19056234526352,144.05091307945082,141.91126381363813,139.77161454782544,137.63196528201274,135.49231601620005,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753 +Geothermal - Hydro / Binary/Conservative,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237 +Geothermal - NF EGS / Flash/Advanced,154.27087742463428,151.02494260534434,147.7790077860544,144.53307296676445,141.2871381474745,138.04120332818457,134.79526850889462,131.54933368960468,128.30339887031474,125.0574640510248,121.81152923173485,118.56559441244491,115.31965959315497,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502 +Geothermal - NF EGS / Flash/Moderate,154.27087742463428,153.14562645137252,152.02037547811076,150.895124504849,149.76987353158725,148.6446225583255,147.51937158506374,146.39412061180198,145.26886963854022,144.14361866527847,143.0183676920167,141.89311671875495,140.7678657454932,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315 +Geothermal - NF EGS / Flash/Conservative,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428 +Geothermal - NF EGS / Binary/Advanced,199.96073410596523,193.869383597524,187.77803308908278,181.68668258064156,175.59533207220034,169.5039815637591,163.4126310553179,157.32128054687666,151.22993003843544,145.13857952999422,139.047229021553,132.95587851311177,126.86452800467056,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948 +Geothermal - NF EGS / Binary/Moderate,199.96073410596523,197.01729920078273,194.07386429560023,191.13042939041773,188.18699448523523,185.24355958005273,182.30012467487023,179.35668976968773,176.41325486450523,173.46981995932273,170.52638505414023,167.58295014895774,164.63951524377524,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285 +Geothermal - NF EGS / Binary/Conservative,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523 +Geothermal - Deep EGS / Flash/Advanced,146.96894687966105,143.27951725997903,139.590087640297,135.900658020615,132.21122840093298,128.52179878125096,124.83236916156895,121.14293954188693,117.45350992220492,113.7640803025229,110.07465068284088,106.38522106315887,102.69579144347685,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492 +Geothermal - Deep EGS / Flash/Moderate,146.96894687966105,145.356067175099,143.74318747053698,142.13030776597495,140.51742806141291,138.90454835685088,137.29166865228885,135.67878894772682,134.06590924316478,132.45302953860275,130.84014983404072,129.22727012947868,127.61439042491665,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455 +Geothermal - Deep EGS / Flash/Conservative,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105 +Geothermal - Deep EGS / Binary/Advanced,226.31128048778422,218.06870620889606,209.82613193000788,201.5835576511197,193.3409833722315,185.09840909334332,176.85583481445514,168.61326053556695,160.37068625667877,152.12811197779058,143.8855376989024,135.6429634200142,127.40038914112604,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238 +Geothermal - Deep EGS / Binary/Moderate,226.31128048778422,221.6256414562647,216.9400024247452,212.25436339322567,207.56872436170616,202.88308533018665,198.19744629866713,193.51180726714762,188.8261682356281,184.1405292041086,179.45489017258907,174.76925114106956,170.08361210955005,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304 +Geothermal - Deep EGS / Binary/Conservative,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422 diff --git a/tests/data/Geothermal/R&D/30/df_gcc.csv b/tests/data/Geothermal/R&D/30/df_gcc.csv index 7b14d1d..6e07c78 100644 --- a/tests/data/Geothermal/R&D/30/df_gcc.csv +++ b/tests/data/Geothermal/R&D/30/df_gcc.csv @@ -1,19 +1,19 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Geothermal - Hydro / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Geothermal - Hydro / Flash/Advanced,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Hydro / Flash/Moderate,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Hydro / Flash/Conservative,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Hydro / Binary/Advanced,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Hydro / Binary/Moderate,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Hydro / Binary/Conservative,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - NF EGS / Flash/Advanced,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - NF EGS / Flash/Moderate,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - NF EGS / Flash/Conservative,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - NF EGS / Binary/Advanced,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - NF EGS / Binary/Moderate,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - NF EGS / Binary/Conservative,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Deep EGS / Flash/Advanced,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Deep EGS / Flash/Moderate,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Deep EGS / Flash/Conservative,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Deep EGS / Binary/Advanced,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Deep EGS / Binary/Moderate,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Deep EGS / Binary/Conservative,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 diff --git a/tests/data/Geothermal/R&D/30/df_lcoe.csv b/tests/data/Geothermal/R&D/30/df_lcoe.csv index ccb7727..b371a1c 100644 --- a/tests/data/Geothermal/R&D/30/df_lcoe.csv +++ b/tests/data/Geothermal/R&D/30/df_lcoe.csv @@ -1,19 +1,19 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Geothermal - Hydro / Flash/Advanced,68.59083632982527,70.02596301453313,67.81819240644761,65.78483374122382,63.902201413884214,62.15090085438472,60.51487695014984,58.98070840024033,57.53707623754299,56.17435788314431,54.88431312472705,53.659838383815725,52.49477238299839,51.38374096795586,50.32203209301153,50.13521777981,49.94933753817447,49.76438669774712,49.580360611521904,49.397254655727814,49.2150642297127,49.03378475582766,48.853411679312046,48.67394046817901,48.49536661310164,48.31768562729965,48.140893046426676,47.96498442845807,47.7899553535793,47.61580142407493 -Geothermal - Hydro / Flash/Moderate,68.59083632982527,70.33012605890292,68.68108968474792,67.24549641839735,65.97411942712779,64.83270676583466,63.79651694252239,62.84712715288805,61.970470230145274,61.155575007403904,60.39372884302609,59.67790377431803,59.002352970686744,58.362320463052434,57.75382816996248,57.53073887554544,57.30876502760049,57.087901048895255,56.86814139008355,56.649480529565906,56.43191297335085,56.21543325491687,56.000035935075054,55.78571560183244,55.57246687025606,55.360284382337554,55.149162806858634,54.93909683925711,54.7300812014936,54.52211064191891 -Geothermal - Hydro / Flash/Conservative,68.59083632982527,70.48710630206278,70.20672924188194,69.927754067002,69.65017376799646,69.37398137048596,69.09916993496303,68.8257325566177,68.55366236516409,68.28295252466772,68.01359623337389,67.74558672353649,67.4789172612483,67.21358114627154,66.94957171186964,66.68688232463978,66.42550638434605,66.1654373237538,65.90666860846451,65.64919373675167,65.3930062393974,65.13809967952989,64.88446765246171,64.6321037855289,64.38100173793072,64.13115520057055,63.882557895897165,63.63520357774716,63.38908603118791,63.14419907236146 -Geothermal - Hydro / Binary/Advanced,102.56166582030674,104.50846336401865,100.34139728962623,96.5693648288448,93.12669181773279,89.9620873234582,87.03482826423408,84.31211264075263,81.76718059799813,79.37795320313839,77.12602835776867,74.9959281238873,72.97452628586808,71.05060725506686,69.2145221255758,68.9514384733265,68.68967023933845,68.42921084652033,68.1700537506663,67.91219244029155,67.65562043646867,67.4003312926649,67.14631859458015,66.89357595998584,66.64209703856449,66.39187551175024,66.14290509257007,65.89517952548579,65.64869258623695,65.40343808168434 -Geothermal - Hydro / Binary/Moderate,102.56166582030674,105.0236501676829,101.96549006990183,99.35786126093096,97.08071341201754,95.05557308955919,93.22847523066002,91.56080250128313,90.02401966873124,88.59647685044973,87.26138018437068,86.0054547863675,84.81803565569604,83.6904326328496,82.61547627571106,82.29093847739787,81.96802336807625,81.64672283430123,81.32702880319509,81.00893324224447,80.69242815909861,80.3775056013685,80.064157656427,79.75237645121024,79.44215415201954,79.1334829643248,78.82635513256854,78.52076293997106,78.21669870833658,77.91415479786025 -Geothermal - Hydro / Binary/Conservative,102.56166582030674,105.39690236084327,104.97769238663535,104.5605784622985,104.14555010758332,103.73259689464172,103.32170844776483,102.91287444312232,102.50608460850303,102.10132872305682,101.69859661703785,101.29787817154899,100.89916331828755,100.50244203929243,100.10770436669229,99.71494038245513,99.32414021813916,98.93529405464479,98.54839212196788,98.16342469895434,97.7803821130559,97.39925474008693,97.02003300398282,96.64270737655923,96.26726837727274,95.89370657298268,95.5220125777141,95.15217705242183,94.78419070475604,94.4180442888286 -Geothermal - NF EGS / Flash/Advanced,138.14752092317366,140.51717660078845,112.82611511222765,97.52925305459199,87.29537836116913,79.70891881864065,73.71066123036857,68.75338733787919,64.5221434550067,60.82114355240658,57.5214279525162,54.53412904758618,51.7957449837653,49.259527295654266,46.89019269062888,46.721821032445625,46.5542912325533,46.38759908166042,46.22174039152202,46.056710994834305,45.892506745130035,45.72912351667428,45.5665572043608,45.404803723608886,45.24385901026075,45.083719020479336,44.924379730646834,44.765837137263496,44.60808725684707,44.45112612583274 -Geothermal - NF EGS / Flash/Moderate,138.14752092317366,141.0841200609586,128.34364819724613,119.64865005380506,113.07261278818963,107.78331814569447,103.3505700861827,99.52505632619547,96.15028687643726,93.12205296040652,90.36771989933192,87.8347864967471,85.48416212941602,83.28601440676273,81.21709686563078,80.89978684158817,80.58406336766576,80.26991851111296,79.95734437884295,79.64633311723428,79.33687691193366,79.02896798765953,78.72259860800678,78.41776107525227,78.11444773016157,77.81265095179629,77.51236315732284,77.21357680182177,76.91628437809821,76.62047841649327 -Geothermal - NF EGS / Flash/Conservative,138.14752092317366,142.08350861109741,141.50154471724014,140.9224906428521,140.34633183883602,139.77305382884006,139.20264220889405,138.63508264704777,138.07036088301072,137.50846272779384,136.94937406335305,136.39308084223447,135.83956908722146,135.2888248909836,134.74083441572682,134.1955838928464,133.65305962258032,133.1132479736656,132.5761353829955,132.04170835527867,131.50995346270045,130.98085734458513,130.45440670706037,129.93058832272325,129.40938903030784,128.89079573435447,128.3747954048809,127.86137507705467,127.3505218508676,126.84222289081144 -Geothermal - NF EGS / Binary/Advanced,319.5454350677922,323.4686246069114,219.9187584235301,180.74189508107358,157.46907548672723,140.95937329824378,128.05963401498667,117.35319432223807,108.0968429946941,99.85823724157656,92.36649610287243,85.44211333355466,78.96079272884481,72.83336776184207,66.99398236500964,66.73898141190436,66.4852554635646,66.23279814496654,65.98160311296147,65.73166405611643,65.4829746945556,65.23552877980258,64.98932009462332,64.74434245286997,64.50058969932539,64.25805570954851,64.01673438972054,63.776619676491705,63.53770553682901,63.29998596786462 -Geothermal - NF EGS / Binary/Moderate,319.5454350677922,324.6975366734126,241.02576571495987,211.48544516465387,193.37799838307865,180.11112777452303,169.46821055446833,160.45141670009073,152.53183535810234,145.39767723824892,138.85079713524007,132.7579970486468,127.02574383512457,121.58602283205258,116.38794034581576,115.93347220529897,115.48127640548476,115.03134158466962,114.58365643795855,114.13820971698105,113.69499022960842,113.25398683967266,112.81518846668658,112.37858408556542,111.94416272634989,111.5119134739304,111.08182546777304,110.65388790164644,110.2280900233505,109.80442113444603 -Geothermal - NF EGS / Binary/Conservative,319.5454350677922,328.4695163829817,327.15002721709294,325.8371354970336,324.53080823557474,323.23101261042297,321.93771596339707,320.65088579960627,319.37048978663444,318.0964957537275,316.828871690985,315.5675857485562,314.3126062358396,313.0639016206866,311.8214405286094,310.58519174199245,309.3551241993087,308.13120699433836,306.91340937539286,305.7017007445421,304.49605065684557,303.29642881958745,302.1028050915157,300.9151494820843,299.7334321507,298.5576234059728,297.3876937049691,296.2236136524704,295.0653540002342,293.9128856462592 -Geothermal - Deep EGS / Flash/Advanced,162.34278402392556,165.33057362714743,115.28921137052892,95.1054114176981,83.15834351796533,74.84928727396428,68.52140334692434,63.41240797427896,59.116258654935926,55.39422035589845,52.09552800269827,49.11966069228206,46.39667443214193,43.87619347184214,41.52088826604501,41.371804741003686,41.223466633587556,41.07587021670851,40.929011781913864,40.782887639293186,40.63749411738562,40.49282756308759,40.348884341561046,40.20566083614213,40.06315344825031,39.92135859729796,39.78027272060036,39.63989227328625,39.5002137282087,39.36123357585655 -Geothermal - Deep EGS / Flash/Moderate,162.34278402392556,166.04939954385281,140.21875693294183,128.58265466294816,121.05786254511536,115.46561261529904,110.98497142708207,107.22150320491708,103.9566628660463,101.0573036998575,98.4365866401702,96.03488464256144,93.80957251419623,91.72917467077986,89.76982007052784,89.4091274596609,89.05023831184829,88.69314360977472,88.33783438121155,87.98430169879117,87.63253667978292,87.28253048586969,86.93427432292603,86.58775944079711,86.24297713307881,85.8999187368991,85.5585756327003,85.21893924402248,84.88100103728806,84.54475252158731 -Geothermal - Deep EGS / Flash/Conservative,162.34278402392556,167.13416638487627,166.42572627864996,165.72082837295483,165.01945495678814,164.3215884077023,163.62721119136188,162.93630586110316,162.24885505749577,161.56484150790635,160.88424802606494,160.2070575116327,159.53325294977265,158.86281741072187,158.19573404936637,157.53198610481763,156.87155689999167,156.2144298411898,155.56058841768194,154.91001620129163,154.2626968459832,153.61861408745142,152.97775174271226,152.3400937096968,151.70562396684645,151.07432657271028,150.44618566554482,149.8211854629152,149.1993102612987,148.5805444356903 -Geothermal - Deep EGS / Binary/Advanced,437.6484537435985,444.1499320221852,255.1331883384557,203.44587901829624,175.01906405987376,155.51100096944526,140.5236743693488,128.19787955970097,117.59464199876489,108.18188029433077,99.63258231095566,91.73322313765894,84.33767177069497,77.34209059922881,70.67039041487553,70.39632720811869,70.12363431739566,69.85230489112624,69.58233211198817,69.31370919674578,69.0464293960796,68.78048599441675,68.51587230976222,68.25258169353096,67.99060753038087,67.72994323804652,67.47058226717384,67.21251810115552,66.9557442559673,66.70025428000501 -Geothermal - Deep EGS / Binary/Moderate,437.6484537435985,445.7740136013305,271.3465899417494,241.6999603977177,224.15889966091842,211.24749179052336,200.7514512487838,191.72586715198653,183.6838090094593,176.34291069926235,169.5255142742663,163.11293092740974,157.02212875570027,151.19285841537084,145.5800830798343,144.99005129511593,144.40296966932112,143.8188234516553,143.23759796507784,142.65927860593325,142.08385084358437,141.51130022004722,140.94161234962777,140.3747729185604,139.8107676846484,139.24958247690594,138.6912031952022,138.135615809907,137.58280636153825,137.03276096041134 -Geothermal - Deep EGS / Binary/Conservative,437.6484537435985,450.4146273457967,448.52705739175735,446.64892528748817,444.7801838437405,442.92078610721137,441.07068535936503,439.22983511525786,437.39818912237126,435.57570135944906,433.76232603534146,431.95801758785444,430.16273068260483,428.3764202118815,426.59904129351173,424.83054926973387,423.07089970607484,421.32004839023415,419.5779513309727,417.8445647570075,416.1198451159121,414.4037490730222,412.6962335103468,410.9972555254847,409.3067724305469,407.6247417510839,405.9511212250181,404.28586880158275,402.6289426402644,400.9803011097529 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Geothermal - Hydro / Flash/Advanced,71.28239095918833,69.62145699872117,68.04903868827411,66.55660581928457,65.13674468474575,63.782976553876296,62.48961099253862,61.25162638740414,60.06457190300561,58.924486469065485,57.82783140728928,56.77143406287185,55.752440376449776,54.76827476280972,54.570368844378045,54.37345245553852,54.17752064864321,53.982568500782364,53.788591113660836,53.5955836134749,53.403541150789906,53.21245890041833,53.02233206129862,52.833155856374496,52.644925532475,52.457636360195,52.271283633776406,52.0858626709899,51.90136881301732 +Geothermal - Hydro / Flash/Moderate,71.28239095918833,70.29220201381995,69.37466178255583,68.51928277366838,67.71764996470428,66.9629140620866,66.24942979581557,65.57249232271947,64.92814157334823,64.31301464165583,63.72423278189306,63.15931375314869,62.6161030106661,62.09271910650661,61.85915434867524,61.62675741463305,61.39552246526105,61.16544369063591,60.93651530988391,60.70873157103567,60.482086750881656,60.256575154828425,60.03219111675546,59.80892899887285,59.586783191579656,59.36574811332293,59.14581821045749,58.92698795710638,58.70925185502202 +Geothermal - Hydro / Flash/Conservative,71.28239095918833,71.00854414966649,70.73606657419225,70.4649513865954,70.1951917749365,69.92678096133592,69.65971220180333,69.39397878606842,69.12957403741216,68.8664913124992,68.60472400121081,68.34426552647884,68.08510934412054,67.82724894267403,67.57067784323476,67.31538959929269,67.06137779657033,66.80863605286156,66.55715801787134,66.30693737305607,66.0579678314649,65.81024313758166,65.56375706716786,65.31850342710612,65.07447605524467,64.83166882024254,64.59007562141541,64.34969038858245,64.11050708191362 +Geothermal - Hydro / Binary/Advanced,106.48559512464347,103.04532458358764,99.846829112113,96.85843115557893,94.05400330841987,91.4117758407349,88.9134432807584,86.54348525791814,84.28864339817696,82.1375135808253,80.08022463850945,78.1081826376565,76.21386547952575,74.39065651581328,74.1142375770347,73.83920073295002,73.56553907308576,73.29324572152082,73.02231383671369,72.75273661133062,72.48450727207447,72.21761907951458,71.9520653279175,71.6878393450784,71.4249344921535,71.16334416349322,70.90306178647624,70.64408082134436,70.38639476103812 +Geothermal - Hydro / Binary/Moderate,106.48559512464347,104.34427242629498,102.40452807661542,100.62798208492016,98.98605873850049,97.45693985008228,96.02361002702867,94.672557221002,93.39288242260827,92.17567362492194,91.01355554976455,89.90035929694686,88.83087567875701,87.80066813268289,87.4631748932159,87.12736911994628,86.793242375543,86.46078626486174,86.12999243473386,85.80085257375664,85.47335841208432,85.14750172122032,84.82327431381066,84.50066804343807,84.17967480441733,83.86028653159167,83.54249520013018,83.22629282532596,82.91167146239577 +Geothermal - Hydro / Binary/Conservative,106.48559512464347,106.07462917726454,105.6657180596225,105.25885149756867,104.85401926832508,104.45121120022773,104.05041717247087,103.65162711485281,103.25483100752281,102.86001888072948,102.46718081457011,102.07630693874152,101.68738743229214,101.30041252337492,100.91537248900235,100.5322576548016,100.15105839477188,99.77176513104229,99.39436833363135,99.01885852020752,98.64522625585073,98.27346215281577,97.90355687029597,97.53550111418876,97.16928563686211,96.80490123692206,96.44233875898173,96.08158909343113,95.72264317620824 +Geothermal - NF EGS / Flash/Advanced,94.24738748447018,87.46935100039309,81.85862811717372,77.1007056825752,72.98743655490378,69.37502117503034,66.16059812555011,63.268442319035366,60.64144093696137,58.235620628220865,56.016516075445374,53.95669115658729,52.03400468504666,50.23037055986677,50.05546581068971,49.88143558525854,49.708275510954515,49.53598123702201,49.364548434459174,49.193972795909154,49.02425003555187,48.8553758889964,48.68734611317369,48.5201564862301,48.35380280742122,48.188280897006386,48.02358659614362,47.85971576678518,47.696664291573526 +Geothermal - NF EGS / Flash/Moderate,94.24738748447018,92.04176978705983,90.02571121089473,88.16831969063587,86.44549846871934,84.83811530808494,83.33074457912925,81.9107808547233,80.56780037181085,79.29309203207518,78.079306941014,76.92019246190917,75.81038759039879,74.7452635262166,74.46543267699438,74.18700098201826,73.90996144551703,73.63430710669832,73.36003103957368,73.08712635278467,72.8155861894296,72.54540372689131,72.27657217666571,72.00908478419123,71.74293482867915,71.4781156229446,71.21462051323874,70.95244287908142,70.69157613309486 +Geothermal - NF EGS / Flash/Conservative,94.24738748447018,93.87961599186931,93.51368335673146,93.14958038476931,92.78729792766694,92.42682688285012,92.06815819325737,91.71128284711257,91.35619187769852,91.0028763631315,90.65132742613736,90.30153623382817,89.95349399748055,89.60719197231462,89.26262145727455,88.91977379480967,88.57864037065715,88.23921261362534,87.90148199537872,87.56544003022333,87.23107827489372,86.89838832834074,86.56736183152054,86.23799046718443,85.91026595967001,85.58418007469317,85.25972461914118,84.93689144086697,84.61567242848415 +Geothermal - NF EGS / Binary/Advanced,145.52745179451102,133.72152943766753,124.09964556291774,116.02752276440005,109.10039687982402,103.04658807771104,97.6762660197546,92.85237267460134,88.47321869678508,84.4615994859949,80.75773295818719,77.31453082485362,74.09434530832972,71.06667737775203,70.8033287837528,70.54129693272355,70.28057524094947,70.02115715763425,69.76303616473561,69.50620577680147,69.25065954080699,68.99639103599249,68.74339387370205,68.49166169722308,68.24118818162648,67.99196703360789,67.74399199132938,67.49725682426227,67.25175533303049 +Geothermal - NF EGS / Binary/Moderate,145.52745179451102,140.3341787608017,135.81246404848474,131.80433852324802,128.20045833264192,124.92222866147316,121.91139830392729,119.1236824266719,116.52468474714148,114.08719566410083,111.78934708297967,109.61331902576231,107.54441220529075,105.57036961567744,105.1638846626857,104.75943213445892,104.35700186887327,103.95658375461556,103.55816773092914,103.16174378736115,102.76730196351099,102.37483234878009,101.98432508212284,101.5957703517989,101.20915839512655,100.82447949823757,100.44172399583303,100.06088227094052,99.68194475467247 +Geothermal - NF EGS / Binary/Conservative,145.52745179451102,144.94881151761314,144.37306444209975,143.8001961019639,143.2301921035288,142.6630381250858,142.0987199165351,141.53722329902706,140.9785341646066,140.42263847585824,139.86952226555363,139.31917163630052,138.77157276019372,138.22671187846743,137.68457530114978,137.14514940671867,136.60842064175978,136.07437552062564,135.54300062509722,135.0142826040464,134.48820817310084,133.96476411431,133.4439372758131,132.92571457150873,132.4100829807259,131.89702954789692,131.3865413822321,130.87860565739564,130.37320961118334 +Geothermal - Deep EGS / Flash/Advanced,105.64277559290684,92.77497934012283,83.55022235786727,76.49394497310143,70.84683841660127,66.1741215338496,62.20710771530618,58.76990378664969,55.74204410503272,53.03796765927227,50.59505678693353,48.366319892361076,46.31573095698736,44.41515819467793,44.26104224010835,44.10769686531162,43.95511821738887,43.803302462705744,43.65224578679602,43.501944394265855,43.35239450869833,43.20359237255865,43.05553424709967,42.90821641226798,42.76163516661045,42.61578682718121,42.47066772944912,42.32627422720568,42.18260269247347 +Geothermal - Deep EGS / Flash/Moderate,105.64277559290684,99.57148853600638,94.84738018443326,90.99240963066747,87.74021915442303,84.92824700706575,82.45050069198366,80.2343078406767,78.22782888658243,76.39288159037477,74.70058920757133,73.1286218597018,71.6593820812071,70.27877343801023,70.01262390779078,69.74780512522241,69.48431043656687,69.22213322135462,68.96126689221843,68.70170489472792,68.44344070722487,68.18646784065932,67.93077983842662,67.67637027620506,67.42323276179461,67.17136093495623,66.92074846725203,66.67138906188636,66.42327645354749 +Geothermal - Deep EGS / Flash/Conservative,105.64277559290684,105.2133963057906,104.78616391510992,104.36106768638264,103.93809693879899,103.51724104495327,103.09848943057679,102.6818315742722,102.2672570072491,101.85475531306115,101.44431612734411,101.03592913755567,100.62958408271618,100.22527075315087,99.8229789902334,99.42269868613052,99.02441978354813,98.62813227547869,98.23382620494955,97.84149166477309,97.4511187972975,97.06269779415929,96.67621889603679,96.29167239240486,95.90904862129112,95.52833796903295,95.14953087003605,94.77261780653414,94.39758930834978 +Geothermal - Deep EGS / Binary/Advanced,204.6017351994495,174.9025299766784,154.68104502815464,139.6884779727189,127.926101385908,118.31767398709484,110.22718547976821,103.25222774423945,97.12450728409348,91.65756861078307,86.71738640277336,82.20489013709997,78.0451004830157,74.18011585099985,73.9000475513396,73.62137959317762,73.34410497480647,73.06821672952717,72.79370792547425,72.52057166544162,72.24880108670915,71.97838936087031,71.7093296936607,71.44161532478714,71.17523952775792,70.91019560971385,70.64647691126002,70.38407680629845,70.12298870186169 +Geothermal - Deep EGS / Binary/Moderate,204.6017351994495,187.588581365814,175.59133052440558,166.36318497108414,158.87027922857314,152.55705856892354,147.09292813389752,142.2663329420039,137.93430278571714,133.99601775504055,130.37791189020922,127.02477988739325,123.89421241653481,120.95297575812542,120.47221896501749,119.99386595587511,119.51790471177846,119.04432327390228,118.57310974321545,118.10425228018211,117.6377391044639,117.1735584946243,116.71169878783388,116.25214837957743,115.79489572336225,115.33992933042815,114.88723776945872,114.43680966629412,113.98863370364536 +Geothermal - Deep EGS / Binary/Conservative,204.6017351994495,203.74652383827652,202.8955885339094,202.04890790606416,201.2064606813581,200.36822569277552,199.53418187913596,198.70430828456452,197.87858405796595,197.05698845250038,196.23950082506212,195.4261006357611,194.61676744740654,193.81148092499376,193.01022083519308,192.21296704584137,191.41969952543644,190.6303983426335,189.84504366574458,189.06361576224012,188.2860949982532,187.51246183808618,186.74269684372,185.97678067432568,185.21469408577832,184.4564179301737,183.70193315534712,182.9512208043946,182.20426201519695 diff --git a/tests/data/Geothermal/R&D/30/df_occ.csv b/tests/data/Geothermal/R&D/30/df_occ.csv index 16a1692..5cef5e2 100644 --- a/tests/data/Geothermal/R&D/30/df_occ.csv +++ b/tests/data/Geothermal/R&D/30/df_occ.csv @@ -1,19 +1,19 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Geothermal - Hydro / Flash/Advanced,4547.00007162555,4706.145074132443,4557.666241637408,4422.180785324289,4297.903816987045,4183.375427597786,4077.3884184253207,3978.934743214644,3887.165194684078,3801.358632018459,3720.898191416393,3645.2526815828824,3573.961879859249,3506.624798214726,3442.8902360537604,3425.6757848734915,3408.547405949124,3391.504668919378,3374.547145574781,3357.674409846907,3340.8860377976725,3324.1816076086843,3307.5606995706407,3291.0228960727877,3274.5677815924237,3258.1949426844617,3241.9039679710395,3225.6944481311843,3209.5659758905285,3193.5181460110757 -Geothermal - Hydro / Flash/Moderate,4547.00007162555,4706.145074132443,4580.629013068853,4472.793699571832,4378.550846579277,4295.05704317925,4220.259257848637,4152.629427921137,4091.0012594043333,4034.465529254843,3982.3004923195363,3933.9242061170103,3888.8610116051623,3846.717428227928,3807.1644718574425,3788.1286494981555,3769.188006250665,3750.3420662194117,3731.5903558883147,3712.932404108873,3694.3677420883287,3675.895903377887,3657.5164238609973,3639.228841741692,3621.0326975329835,3602.9275340453187,3584.9128963750923,3566.9883318932166,3549.1533902337505,3531.407623282582 -Geothermal - Hydro / Flash/Conservative,4547.00007162555,4706.145074132443,4682.614348761781,4659.201277017972,4635.905270632882,4612.725744279717,4589.662115558319,4566.713804980527,4543.880235955625,4521.1608347758465,4498.555030601968,4476.062255448958,4453.681944171713,4431.413534450855,4409.256466778601,4387.210184444708,4365.274133522485,4343.447762854872,4321.730524040598,4300.121871420394,4278.621262063292,4257.228155752976,4235.942014974211,4214.76230489934,4193.688493374843,4172.720050907969,4151.856450653429,4131.097168400162,4110.441682558162,4089.8894741453714 -Geothermal - Hydro / Binary/Advanced,6043.1248675386705,6254.634237902524,6006.889867972003,5785.970045752871,5587.37360208481,5407.589150819824,5243.831938983797,5093.861413775481,4955.851796253807,4828.298376462112,4709.948437236167,4599.749506922568,4496.8100285290075,4400.369072328316,4309.772734323353,4288.223870651736,4266.782751298478,4245.448837541985,4224.221593354275,4203.100485387504,4182.084982960566,4161.174558045763,4140.368685255534,4119.666841829257,4099.06850762011,4078.5731650820094,4058.1802992565995,4037.8893977603166,4017.699950771515,3997.6114510176576 -Geothermal - Hydro / Binary/Moderate,6043.1248675386705,6254.634237902524,6053.8678472936235,5886.356799953203,5743.220762018435,5618.6574036696775,5508.678249468909,5410.430366987291,5321.806555292522,5241.208744717195,5167.397834498465,5099.394779148131,5036.413349240251,4977.813172401213,4923.066160038508,4898.450829238316,4873.958575092124,4849.588782216663,4825.34083830558,4801.214134114052,4777.208063443482,4753.322023126265,4729.555413010634,4705.90763594558,4682.3780977658525,4658.966207277023,4635.671376240638,4612.493019359435,4589.430554262637,4566.483401491324 -Geothermal - Hydro / Binary/Conservative,6043.1248675386705,6254.634237902524,6223.361066713011,6192.244261379446,6161.283040072548,6130.476624872185,6099.824241747824,6069.325120539085,6038.978494936389,6008.783602461707,5978.739684449399,5948.845986027151,5919.101756097016,5889.506247316531,5860.058716079948,5830.758422499548,5801.60463038705,5772.596607235115,5743.733624198939,5715.014956077944,5686.439881297554,5658.007681891067,5629.717643481611,5601.569055264203,5573.561209987882,5545.693403937942,5517.9649369182525,5490.375112233662,5462.923236672494,5435.608620489131 -Geothermal - NF EGS / Flash/Advanced,9650.30504894537,9988.065725658458,7719.894333371968,6507.367098664301,5725.230865158589,5167.719056239703,4744.709362891509,4409.6954055752085,4135.940550951038,3906.843079961727,3711.4800675632,3542.3327935960815,3394.0346031448444,3262.6390821468553,3145.1709806651124,3129.445125761787,3113.797900132978,3098.2289106323133,3082.7377660791517,3067.324077248756,3051.9874568625123,3036.7275195782,3021.543881980309,3006.4361625704073,2991.4039817575554,2976.4469618487674,2961.5647270395234,2946.756903404326,2932.023118887304,2917.3630032928677 -Geothermal - NF EGS / Flash/Moderate,9650.30504894537,9988.065725658458,8972.978018079868,8301.330542739583,7809.194761237526,7425.842284397405,7114.755054590351,6854.794506296062,6632.707687334174,6439.6794997151665,6269.57281017185,6117.9567289742245,5981.535949642589,5857.798505645024,5744.789219298109,5716.065273201619,5687.484946835611,5659.047522101432,5630.752284490925,5602.598523068471,5574.585530453129,5546.712602800863,5518.979039786859,5491.384144587925,5463.9272238649855,5436.607587745661,5409.424549806932,5382.377427057898,5355.4655399226085,5328.688212222995 -Geothermal - NF EGS / Flash/Conservative,9650.30504894537,9988.065725658458,9938.125397030166,9888.434770045014,9838.99259619479,9789.797633213817,9740.848645047749,9692.14440182251,9643.683679813397,9595.46526141433,9547.48793510726,9499.750495431723,9452.251742954564,9404.990484239792,9357.965531818592,9311.1757041595,9264.619825638702,9218.296726510507,9172.205242877955,9126.344216663565,9080.712495580246,9035.308933102346,8990.132388436834,8945.18172649465,8900.455817862176,8855.953538772865,8811.673771079,8767.615402223606,8723.777325212488,8680.158438586426 -Geothermal - NF EGS / Binary/Advanced,19449.04615256951,20129.76276790944,12524.33487712142,9826.35672162652,8338.28956122043,7363.733230976881,6662.75505173955,6127.682776693915,5702.094123772776,5353.204284183385,5060.495396321631,4810.386058039164,4593.482582671207,4403.053737550923,4234.133550623004,4212.96288286989,4191.89806845554,4170.938578113262,4150.083885222696,4129.3334657965825,4108.686798467599,4088.143364475261,4067.7026476528845,4047.36413441462,4027.127313742547,4006.991677173834,3986.9567187879647,3967.021935194025,3947.186825518055,3927.4508913904647 -Geothermal - NF EGS / Binary/Moderate,19449.04615256951,20129.76276790944,13989.477884386308,11978.666192749432,10837.926549304528,10064.770956259228,9490.453996120965,9039.105718248195,8670.558294917464,8361.160969835371,8095.901043170404,7864.698370600531,7660.482776136617,7478.1189769061375,7313.768803260684,7277.199959244381,7240.813959448159,7204.609889650918,7168.586840202664,7132.74390600165,7097.080186471642,7061.594785539284,7026.286811611588,6991.155377553529,6956.199600665762,6921.418602662433,6886.811509649121,6852.377452100875,6818.115564840371,6784.024987016169 -Geothermal - NF EGS / Binary/Conservative,19449.04615256951,20129.76276790944,20029.113954069893,19928.968384299544,19829.323542378046,19730.176924666157,19631.526040042827,19533.368409842613,19435.7015677934,19338.523059954434,19241.83044465466,19145.621292431388,19049.89318596923,18954.643720039385,18859.87050143919,18765.571148931995,18671.743293187334,18578.384576721397,18485.49265383779,18393.065190568603,18301.09986461576,18209.59436529268,18118.546393466215,18027.953661498883,17937.81389319139,17848.124823725433,17758.884199606804,17670.08977860877,17581.739329715725,17493.830633067148 -Geothermal - Deep EGS / Flash/Advanced,11747.57266928872,12158.737712713824,7970.693243347203,6340.757783036262,5415.0753944966345,4799.848121467635,4353.367463585241,4010.511548592852,3736.6319062680636,3511.3798870009587,3321.9194807810704,3159.702034240531,3018.7859195738015,2894.8965748585506,2784.8699817693364,2770.94563186049,2757.0909037011875,2743.3054491826815,2729.588921936768,2715.9409773270845,2702.3612724404493,2688.849466078247,2675.405218747856,2662.0281926541165,2648.718051690846,2635.4744614323918,2622.29708912523,2609.1856036796034,2596.1396756612053,2583.1589772828993 -Geothermal - Deep EGS / Flash/Moderate,11747.57266928872,12158.737712713824,10019.306994405248,9095.6112707166,8523.075830147316,8115.1823479230825,7801.754497312428,7549.121664149684,7338.653657728157,7159.0156809638665,7002.825136672551,6865.019691855375,6741.985337129598,6631.056969862557,6530.216083279673,6497.5650028632745,6465.077177848958,6432.751791959713,6400.5880329999145,6368.585092834915,6336.74216737074,6305.058456533887,6273.533164251217,6242.165498429961,6210.954670937811,6179.899897583122,6149.000398095206,6118.25539610473,6087.664119124206,6057.225798528585 -Geothermal - Deep EGS / Flash/Conservative,11747.57266928872,12158.737712713824,12097.944024150254,12037.454304029503,11977.267032509355,11917.380697346809,11857.793793860075,11798.504824890775,11739.51230076632,11680.814739262489,11622.410665566176,11564.298612238345,11506.477119177152,11448.944733581267,11391.70000991336,11334.741509863794,11278.067802314476,11221.677463302904,11165.569075986388,11109.741230606456,11054.192524453423,10998.921561831155,10943.926954022,10889.20731925189,10834.76128265563,10780.587476242352,10726.68453886114,10673.051116166835,10619.685860586,10566.58743128307 -Geothermal - Deep EGS / Binary/Advanced,27822.460465287244,28796.246581572294,14692.522681290178,11083.101712783713,9247.236172469611,8090.066403090486,7276.257550195876,6664.217966599386,6182.520594897924,5790.736615161438,5464.047018723621,5186.264329532009,4946.322696031052,4736.367763295097,4550.650515573855,4527.897262995985,4505.257776681005,4482.7314877976005,4460.317830358613,4438.016241206819,4415.826160000785,4393.747029200781,4371.778294054777,4349.919402584503,4328.169805571581,4306.528956543722,4284.996311761004,4263.571330202199,4242.253473551187,4221.0422061834315 -Geothermal - Deep EGS / Binary/Moderate,27822.460465287244,28796.246581572294,15748.160146703643,13770.19186526455,12714.629970220514,12010.903653891572,11490.270261453188,11080.824017182893,10745.56204094861,10463.05620908182,10219.842842021479,10006.939389769292,9818.070356914326,9648.688267498055,9495.398412523164,9447.921420460549,9400.681813358246,9353.678404291455,9306.910012269998,9260.375462208649,9214.073584897606,9168.003216973117,9122.163200888252,9076.552384883811,9031.169622959393,8986.013774844596,8941.083705970374,8896.378287440522,8851.89639600332,8807.636914023304 -Geothermal - Deep EGS / Binary/Conservative,27822.460465287244,28796.246581572294,28652.26534866443,28509.004021921108,28366.4590018115,28224.626706802443,28083.50357326843,27943.086055402087,27803.370625125077,27664.353771999453,27526.032003139455,27388.401843123756,27251.45983390814,27115.202534738597,26979.626522064904,26844.72838945458,26710.504747507308,26576.95222376977,26444.06746265092,26311.847125337667,26180.287889710977,26049.38645026242,25919.139518011107,25789.54382042105,25660.596101318944,25532.29312081235,25404.631655208286,25277.608496932244,25151.220454447583,25025.464352175346 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Geothermal - Hydro / Flash/Advanced,4759.156206232268,4655.647842134646,4558.497383467481,4467.081686592011,4380.859773326972,4299.359416828913,4222.166309279791,4148.915244124373,4079.2828846810476,4012.981792612015,3949.755464887987,3889.3741840157063,3831.6315286357762,3776.341423460841,3757.4597163435365,3738.672417761819,3719.97905567301,3701.3791603946447,3682.8722645926714,3664.457903269708,3646.1356137533594,3627.9049356845926,3609.7654110061694,3591.7165839511385,3573.7580010313827,3555.889211026226,3538.1097649710946,3520.4192161462393,3502.817120065508 +Geothermal - Hydro / Flash/Moderate,4759.156206232268,4686.616703052331,4620.2220243343545,4559.0807981055395,4502.478121797631,4449.8323721381375,4400.664383901424,4354.57499392211,4311.228377232203,4270.33947800691,4231.664389603711,4194.992894215693,4160.142607958059,4126.954336135645,4106.319564454966,4085.787966632691,4065.359026799528,4045.03223166553,4024.8070705072023,4004.6830351546664,3984.6596199788933,3964.7363218789988,3944.912640269604,3925.1880770682556,3905.562136682914,3886.0343259994997,3866.6041543695023,3847.2711335976546,3828.0347779296662 +Geothermal - Hydro / Flash/Conservative,4759.156206232268,4735.360425201107,4711.683623075101,4688.125204959726,4664.684578934927,4641.361156040252,4618.154350260051,4595.063578508751,4572.088260616207,4549.227819313126,4526.481680216561,4503.849271815478,4481.3300254564,4458.923375329118,4436.6287584524725,4414.445614660211,4392.37338658691,4370.411519653975,4348.559462055705,4326.816664745426,4305.182581421699,4283.656668514591,4262.238385172018,4240.927193246158,4219.722557279927,4198.623944493527,4177.630824771059,4156.742670647204,4135.9589572939685 +Geothermal - Hydro / Binary/Advanced,6348.565275709769,6155.902290244222,5979.492262534476,5817.178692737635,5667.184996487363,5528.03262693695,5398.479771137948,5277.474779042832,5164.120316897949,5057.645444338692,4957.383625705252,4862.755240940567,4773.253547209749,4688.433314445569,4664.991147873341,4641.666192133975,4618.457861173305,4595.365571867438,4572.388744008101,4549.52680028806,4526.77916628662,4504.1452704551875,4481.624544102911,4459.216421382397,4436.920339275485,4414.735737579108,4392.662058891213,4370.698748596757,4348.8452548537725 +Geothermal - Hydro / Binary/Moderate,6348.565275709769,6214.73962434955,6096.183901308938,5989.98052215872,5893.958195718754,5806.459846092583,5726.193752322368,5652.134613978824,5583.455783498704,5519.481625370298,5459.653258897816,5403.503430814705,5350.637757701284,5300.720502402062,5274.2168998900515,5247.845815390601,5221.606586313648,5195.49855338208,5169.5210606151695,5143.673455312093,5117.955088035533,5092.365312595355,5066.903486032378,5041.568968602216,5016.361123759205,4991.279318140409,4966.322921549707,4941.491306941958,4916.783850407248 +Geothermal - Hydro / Binary/Conservative,6348.565275709769,6316.82244933122,6285.238337084564,6253.812145399141,6222.543084672145,6191.430369248784,6160.47321740254,6129.670851315527,6099.02249705895,6068.527384573655,6038.184747650786,6007.993823912532,5977.95385479297,5948.064085519005,5918.32376509141,5888.732146265953,5859.288485534623,5829.9920431069495,5800.842082891415,5771.837872476958,5742.978683114573,5714.263789699,5685.692470750505,5657.264008396753,5628.977688354769,5600.832799912995,5572.82863591343,5544.964492733863,5517.2396702701935 +Geothermal - NF EGS / Flash/Advanced,6535.259751688041,6007.776176603113,5578.645428623832,5221.268114856429,4918.055840930649,4656.868085965572,4429.028096692066,4228.153674683425,4049.4354235203605,3889.173582643655,3744.4708487598655,3613.022797100657,3492.971326722542,3382.7999376015564,3365.885937913549,3349.056508223981,3332.311225682861,3315.6496695544465,3299.071421206674,3282.576064100641,3266.163183780138,3249.8323678612373,3233.5832060219313,3217.4152899918217,3201.3282135418626,3185.321572474153,3169.394964611782,3153.547989788723,3137.7802498397796 +Geothermal - NF EGS / Flash/Moderate,6535.259751688041,6377.898983198974,6236.246588870186,6107.715367294924,5990.289607118318,5882.370770706062,5782.671532889749,5690.1411615760435,5603.911798480313,5523.259027993049,5447.572430860012,5376.333253104545,5309.09723481932,5245.481240134532,5219.253833933859,5193.157564764189,5167.191776940368,5141.3558180556665,5115.649038965388,5090.070793770561,5064.620439801708,5039.297337602699,5014.100850914686,4989.030346660113,4964.085194926812,4939.264768952177,4914.568445107417,4889.99560288188,4865.54562486747 +Geothermal - NF EGS / Flash/Conservative,6535.259751688041,6502.583452929601,6470.070535664952,6437.720182986627,6405.531582071694,6373.503924161336,6341.636404540529,6309.928222517826,6278.378581405236,6246.98668849821,6215.7517550557195,6184.672996280441,6153.749631299039,6122.9808831425435,6092.365978726831,6061.904148833197,6031.594628089031,6001.436654948586,5971.429471673843,5941.572324315474,5911.864462693897,5882.3051403804275,5852.893614678525,5823.6291466051325,5794.511000872107,5765.538445867746,5736.710753638407,5708.027199870216,5679.487063870864 +Geothermal - NF EGS / Binary/Advanced,9139.889157375957,8328.798873360318,7682.117206105367,7151.934266973097,6707.703081961893,6328.938215575759,6001.338345378932,5714.5868201845,5461.035881675535,5234.884207568062,5031.643511391641,4847.781565647939,4680.476728737596,4527.445107704971,4504.807882166446,4482.2838427556135,4459.872423541836,4437.5730614241265,4415.385196117006,4393.308270136421,4371.341728785739,4349.48502014181,4327.7375950411015,4306.098907065896,4284.568412530567,4263.145570467914,4241.829842615574,4220.620693402497,4199.5175899354845 +Geothermal - NF EGS / Binary/Moderate,9139.889157375957,8798.523750538801,8507.869675464968,8255.915616039689,8034.3576120361595,7837.234116010178,7660.132008856235,7499.700304857717,7353.339401305231,7218.995316633362,7095.019261741229,6980.069269176089,6873.0397019496795,6773.009722731476,6739.144674117819,6705.44895074723,6671.921705993494,6638.562097463526,6605.369286976208,6572.342440541327,6539.480728338621,6506.783324696928,6474.249408073443,6441.878161033076,6409.6687702279105,6377.620426376771,6345.732324244887,6314.003662623663,6282.433644310545 +Geothermal - NF EGS / Binary/Conservative,9139.889157375957,9094.189711589077,9048.718763031131,9003.475169215975,8958.457793369895,8913.665504403045,8869.09717688103,8824.751690996625,8780.627932541642,8736.724792878933,8693.041168914539,8649.575963069965,8606.328083254615,8563.296442838342,8520.47996062415,8477.877560821029,8435.488173016924,8393.310732151838,8351.34417849108,8309.587457598624,8268.03952031063,8226.699322709077,8185.5658260955315,8144.637996965053,8103.914806980228,8063.395232945327,8023.0782567806,7982.962865496697,7943.048051169214 +Geothermal - Deep EGS / Flash/Advanced,7630.023614540661,6569.978775668921,5824.298091420733,5265.470056311175,4827.8933319138905,4474.038138876843,4180.7324108380335,3932.8202077265373,3719.930698998551,3534.7044625539675,3371.7602508082937,3227.063232630732,3097.5228199075004,2980.7277615635408,2965.8241227557232,2950.9950021419445,2936.240027131235,2921.558826995579,2906.9510328606007,2892.4162776962976,2877.954196307816,2863.5644253262767,2849.2466031996455,2835.000370183647,2820.825368332729,2806.721241491065,2792.68763528361,2778.7241971071917,2764.8305761216557 +Geothermal - Deep EGS / Flash/Moderate,7630.023614540661,7137.736631747125,6762.139294869117,6461.659844762922,6213.1641059381545,6002.550518769052,5820.636030334972,5661.132145123763,5519.558573646151,5392.619409522852,5277.825040401548,5173.2526357336865,5077.388714595314,4989.022374470835,4964.07726259848,4939.256876285488,4914.560591904061,4889.987788944541,4865.537849999818,4841.210160749819,4817.00410994607,4792.91908939634,4768.954493949358,4745.109721479611,4721.384172872213,4697.7772520078515,4674.288365747812,4650.916923919073,4627.662339299478 +Geothermal - Deep EGS / Flash/Conservative,7630.023614540661,7591.873496467957,7553.914128985617,7516.1445583406885,7478.563835548985,7441.17101637124,7403.965161289383,7366.945335482937,7330.110608805522,7293.460055761495,7256.992755482687,7220.707791705274,7184.604252746747,7148.681231483013,7112.937825325598,7077.37313619897,7041.986270517976,7006.776339165386,6971.742457469559,6936.883745182211,6902.1993264563,6867.688329824018,6833.349888174898,6799.1831387340235,6765.187223040353,6731.361286925151,6697.704480490525,6664.2159580880725,6630.894878297632 +Geothermal - Deep EGS / Binary/Advanced,13508.456565026183,11327.180228356889,9876.298623496687,8827.794902277392,8027.504213636139,7392.4894553781,6873.782451227967,6440.428315298889,6071.807133994897,5753.601404605713,5475.528707533266,5229.995051638156,5011.258147822603,4814.887498977277,4790.81306148239,4766.8589961749785,4743.024701194104,4719.309577688133,4695.713029799692,4672.234464650694,4648.87329232744,4625.628925865803,4602.500781236474,4579.488277330292,4556.59083594364,4533.807881763922,4511.138842355102,4488.583148143326,4466.140232402609 +Geothermal - Deep EGS / Binary/Moderate,13508.456565026183,12267.10490173199,11415.075668038166,10777.497702585948,10274.007419481395,9861.475489374567,9514.268999640424,9216.00528140956,8955.62652765931,8725.344598033485,8519.483655015445,8333.789666355226,8164.998637049572,8010.555889027755,7970.503109582616,7930.650594034703,7890.99734106453,7851.542354359207,7812.28464258741,7773.223219374473,7734.357103277601,7695.685317761213,7657.206891172406,7618.920856716544,7580.826252432961,7542.922121170796,7505.207510564942,7467.681473012117,7430.343065647056 +Geothermal - Deep EGS / Binary/Conservative,13508.456565026183,13440.914282201053,13373.709710790048,13306.841162236098,13240.306956424918,13174.105421642793,13108.234894534578,13042.693720061905,12977.480251461595,12912.592850204286,12848.029885953265,12783.789736523499,12719.87078784088,12656.271433901677,12592.990076732169,12530.025126348508,12467.375000716765,12405.038125713181,12343.012935084615,12281.297870409191,12219.891381057145,12158.79192415186,12097.9979645311,12037.507974708444,11977.3204348349,11917.433832660727,11857.846663497423,11798.557430179935,11739.564643029036 diff --git a/tests/data/Geothermal/R&D/30/df_tc.csv b/tests/data/Geothermal/R&D/30/df_tc.csv index 3674762..eef386c 100644 --- a/tests/data/Geothermal/R&D/30/df_tc.csv +++ b/tests/data/Geothermal/R&D/30/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002 -10 year CRF/Moderate,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002 -10 year CRF/Conservative,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002 -ITC Schedule/*,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -PTC/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -PTC/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -PTC/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -PVD/Advanced,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649 -PVD/Moderate,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649 -PVD/Conservative,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649 -PFF/Advanced,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243 -PFF/Moderate,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243 -PFF/Conservative,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243 -Year (Advanced)/nan,2021,2022,2023,2024.0,2025,2026,2027,2028.0,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -1/nan,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499 -2/nan,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187 -3/nan,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174 -4/nan,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248 -5/nan,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565 -6/nan,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838 -Year (Moderate)/nan,2021,2022,2023,2024.0,2025,2026,2027,2028.0,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -1/nan,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499 -2/nan,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187 -3/nan,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174 -4/nan,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248 -5/nan,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565 -6/nan,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838 -Year (Conservative)/nan,2021,2022,2023,2024.0,2025,2026,2027,2028.0,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -1/nan,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499 -2/nan,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557 +10 year CRF/Moderate,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557 +10 year CRF/Conservative,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557 +ITC Schedule/*,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +PTC/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +PTC/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +PTC/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +PVD/Advanced,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092 +PVD/Moderate,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092 +PVD/Conservative,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092 +PFF/Advanced,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467 +PFF/Moderate,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467 +PFF/Conservative,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467 +Year (Advanced)/nan,2022,2023,2024,2025.0,2026,2027,2028,2029.0,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +1/nan,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157 +2/nan,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713 +3/nan,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758 +4/nan,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461 +5/nan,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944 +6/nan,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733 +Year (Moderate)/nan,2022,2023,2024,2025.0,2026,2027,2028,2029.0,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +1/nan,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157 +2/nan,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713 +3/nan,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758 +4/nan,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461 +5/nan,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944 +6/nan,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733 +Year (Conservative)/nan,2022,2023,2024,2025.0,2026,2027,2028,2029.0,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +1/nan,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157 +2/nan,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713 diff --git a/tests/data/Geothermal/R&D/30/df_vom.csv b/tests/data/Geothermal/R&D/30/df_vom.csv index 7b14d1d..80e367d 100644 --- a/tests/data/Geothermal/R&D/30/df_vom.csv +++ b/tests/data/Geothermal/R&D/30/df_vom.csv @@ -1,19 +1,19 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Geothermal - Hydro / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Geothermal - Hydro / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Hydro / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Hydro / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Hydro / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Hydro / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Hydro / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - NF EGS / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - NF EGS / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - NF EGS / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - NF EGS / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - NF EGS / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - NF EGS / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Deep EGS / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Deep EGS / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Deep EGS / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Deep EGS / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Deep EGS / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Deep EGS / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 diff --git a/tests/data/Geothermal/R&D/TechLife/df_capex.csv b/tests/data/Geothermal/R&D/TechLife/df_capex.csv index b2b33ce..c0b53f0 100644 --- a/tests/data/Geothermal/R&D/TechLife/df_capex.csv +++ b/tests/data/Geothermal/R&D/TechLife/df_capex.csv @@ -1,19 +1,19 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Geothermal - Hydro / Flash/Advanced,6750.072840071452,6941.798682925164,6679.663110877925,6439.257180047704,6217.629947455914,6012.365081733833,5821.462307956243,5643.249492613881,5476.316427837485,5319.464255429946,5171.666343531843,5032.037671260448,4899.810617170791,4774.315625937219,4654.965633048715,4631.690804883472,4608.5323508590545,4585.489689104759,4562.562240659235,4539.749429455938,4517.050682308659,4494.465428897116,4471.99310175263,4449.633136243867,4427.384970562647,4405.2480457098345,4383.221805481286,4361.305696453879,4339.4991679716095,4317.801672131752 -Geothermal - Hydro / Flash/Moderate,6750.072840071452,6978.120391481049,6784.023052228696,6616.51817033181,6469.472671439074,6338.619173019819,6220.875181206848,6113.945435015474,6016.077333779751,5925.904001376733,5842.3399469063315,5764.509570307466,5691.69688524989,5623.309354892105,5558.851357883422,5531.057101094005,5503.401815588535,5475.884806510592,5448.50538247804,5421.262855565649,5394.156541287821,5367.185758581381,5340.349829788474,5313.648080639532,5287.079840236334,5260.644441035152,5234.341218829977,5208.169512735827,5182.1286651721475,5156.218021846287 -Geothermal - Hydro / Flash/Conservative,6750.072840071452,6986.325389473952,6951.393762526582,6916.6367937139485,6882.053609745379,6847.643341696651,6813.405124988169,6779.338099363227,6745.441408866412,6711.714201822079,6678.155630812969,6644.7648526589055,6611.541028395611,6578.483323253633,6545.590906637365,6512.8629521041785,6480.298637343658,6447.897144156939,6415.657658436155,6383.579370143973,6351.661473293253,6319.903165926788,6288.303650097153,6256.862131846668,6225.577821187434,6194.4499320814975,6163.477682421089,6132.660294008984,6101.9969925389405,6071.487007576246 -Geothermal - Hydro / Binary/Advanced,8971.086957328818,9225.897423668854,8803.628553499306,8425.107649216776,8083.061630797742,7771.810287995445,7486.84374638035,7224.529351167398,6981.903584357024,6756.521316301821,6546.344608088428,6349.659356713036,6165.011900477868,5991.160169917183,5827.0355977193385,5797.900419730742,5768.910917632089,5740.0663630439285,5711.366031228708,5682.809201072565,5654.395155067202,5626.123179291865,5597.992563395405,5570.002600578429,5542.152587575536,5514.441824637659,5486.869615514471,5459.435267436898,5432.138091099714,5404.977400644216 -Geothermal - Hydro / Binary/Moderate,8971.086957328818,9274.17026658682,8965.925621571118,8707.575028035584,8485.823521941606,8291.980569172625,8120.069813162221,7965.814580346717,7826.054738667461,7698.3926736156445,7580.968550282183,7472.312242688132,7371.242656180623,7276.797399741394,7188.182494077632,7152.241581607245,7116.480373699208,7080.897971830712,7045.493481971558,7010.266014561701,6975.214684488893,6940.338611066448,6905.636918011116,6871.10873342106,6836.753189753955,6802.569423805186,6768.556576686159,6734.713793802728,6701.040224833714,6667.535023709545 -Geothermal - Hydro / Binary/Conservative,8971.086957328818,9285.075000835326,9238.649625831149,9192.456377701994,9146.494095813483,9100.761625334415,9055.257817207743,9009.981528121705,8964.931620481095,8920.10696237869,8875.506427566796,8831.128895428961,8786.973250951816,8743.038384697058,8699.323192773572,8655.826576809704,8612.547443925656,8569.484706706027,8526.637283172497,8484.004096756633,8441.584076272851,8399.376155891487,8357.379275112029,8315.592378736468,8274.014416842785,8232.644344758572,8191.481123034779,8150.523717419605,8109.771098832508,8069.222243338345 -Geothermal - NF EGS / Flash/Advanced,14010.770607605218,14417.017022279717,11078.057758779356,9283.26744602389,8119.264779489766,7285.098364060534,6648.80290907074,6142.201567058381,5726.054877192588,5375.970242824545,5075.880831150723,4814.71480155904,4584.560582868293,4379.593875641726,4195.41880378795,4174.441709769011,4153.569501220166,4132.801653714065,4112.137645445495,4091.5769572182676,4071.119072432176,4050.763477070015,4030.509659684665,4010.3571113862417,3990.3053258293107,3970.353799200164,3950.502030204163,3930.749520053142,3911.095772452876,3891.5402935906122 -Geothermal - NF EGS / Flash/Moderate,14010.770607605218,14447.256117397614,12930.566158774249,11917.893821031725,11169.218654999813,10580.85622375129,10099.209248041545,9693.216400408313,9343.38090061023,9036.719581967935,8764.183032590723,8519.230231583124,8296.99095501476,8093.748443968645,7906.60646728269,7867.073434946277,7827.7380677715455,7788.599377432687,7749.656380545524,7710.908098642797,7672.3535581495835,7633.991790358836,7595.821831407042,7557.842722250007,7520.053508638757,7482.453241095563,7445.040974890085,7407.815770015635,7370.776691165557,7333.92280770973 -Geothermal - NF EGS / Flash/Conservative,14010.770607605218,14501.1475788714,14428.641840977043,14356.498631772156,14284.716138613298,14213.292557920231,14142.22609513063,14071.514964654978,14001.157389831704,13931.151602882544,13861.495844868134,13792.188365643791,13723.227423815573,13654.611286696496,13586.338230263013,13518.406539111696,13450.814506416138,13383.560433884057,13316.642631714638,13250.059418556064,13183.809121463282,13117.890075855967,13052.300625476686,12987.039122349302,12922.103926737555,12857.493407103868,12793.205940068348,12729.239910368007,12665.593710816167,12602.265742262087 -Geothermal - NF EGS / Binary/Advanced,28237.047720077808,29055.789223921118,17972.43578312598,14018.065384019512,11824.98703547545,10380.889582144408,9336.577181501985,8535.161568270842,7894.335874854992,7366.220333531459,6920.816254088115,6538.244231802497,6204.739093435736,5910.426099110725,5648.012023904859,5619.771963785335,5591.673103966408,5563.714738446576,5535.896164754344,5508.216683930571,5480.675600510918,5453.2722225083635,5426.005861395821,5398.875832088842,5371.881452928398,5345.022045663755,5318.296935435436,5291.70545075826,5265.246923504468,5238.920688886946 -Geothermal - NF EGS / Binary/Moderate,28237.047720077808,29116.732536446165,20159.624702777943,17197.300007241567,15501.108001156685,14340.985215498486,13471.451937603808,12782.003561546839,12214.065897259525,11733.109864774991,11317.19188920987,10951.560968679232,10625.858782717785,10332.553052963316,10066.007561394314,10015.677523587343,9965.599135969407,9915.77114028956,9866.19228458811,9816.86132316517,9767.777016549346,9718.938131466599,9670.343440809265,9621.991723605219,9573.881764987193,9526.012356162257,9478.382294381447,9430.990382909538,9383.835430994992,9336.916253840016 -Geothermal - NF EGS / Binary/Conservative,28237.047720077808,29225.344390280527,29079.217668329125,28933.821579987478,28789.152472087542,28645.206709727106,28501.98067617847,28359.47077279758,28217.67341893359,28076.585051838923,27936.20212657973,27796.52111594683,27657.538510367096,27519.25081781526,27381.654563726188,27244.74629090756,27108.522559453017,26972.979946655752,26838.115046922478,26703.924471687864,26570.404849329425,26437.552825082777,26305.36506095736,26173.838235652573,26042.96904447431,25912.75419925194,25783.19042825568,25654.2744761144,25526.003103733827,25398.373088215158 -Geothermal - Deep EGS / Flash/Advanced,17055.68321734702,17550.21776872353,11437.954499662725,9045.586243699901,7679.416247889648,6766.49897505979,6100.412067916434,5586.184090476773,5173.227005460643,4831.797284255064,4543.111402506724,4294.645658441988,4077.6858674841374,3885.955813881851,3714.8046829393415,3696.2306595246446,3677.749506227022,3659.3607586958865,3641.063954902407,3622.8586351278955,3604.744341952256,3586.720620242495,3568.787017141283,3550.943082055576,3533.188366645298,3515.5224248120717,3497.9448126880116,3480.455088624571,3463.052813181448,3445.737549115541 -Geothermal - Deep EGS / Flash/Moderate,17055.68321734702,17587.028622427046,14438.385081873881,13058.211428117138,12190.257826912446,11563.075859194121,11074.387040123336,10675.049391546698,10337.834811075403,10046.154811686383,9789.190284775257,9559.512414052933,9351.810610508635,9162.163392949053,8987.59671518824,8942.658731612299,8897.945437954237,8853.455710764465,8809.188432210643,8765.14249004959,8721.316777599342,8677.710193711346,8634.321642742789,8591.150034529075,8548.194284356428,8505.453312934647,8462.926046369974,8420.611416138123,8378.508359057432,8336.615817262145 -Geothermal - Deep EGS / Flash/Conservative,17055.68321734702,17652.632129954163,17564.368969304393,17476.54712445787,17389.16438883558,17302.218566891403,17215.707474056948,17129.628936686662,17043.98079200323,16958.760888043213,16873.967083602995,16789.59724818498,16705.649261944054,16622.121015634333,16539.010410556162,16456.31535850338,16374.033781710865,16292.163612802311,16210.7027947383,16129.649280764606,16049.001034360783,15968.756029188979,15888.912249043033,15809.467687797818,15730.42034935883,15651.768247612035,15573.509406373974,15495.641859342106,15418.163650045393,15341.072831795165 -Geothermal - Deep EGS / Binary/Advanced,40393.96779078039,41565.202767718365,21083.787919466828,15810.910276196848,13114.014217254891,11404.824619313016,10196.283621765955,9282.493749095127,8559.468340911839,7968.282086069192,7472.720051829621,7049.135439035407,6681.344981385575,6357.849190988273,6070.22157455761,6039.870466684822,6009.671114351398,5979.622758779641,5949.724644985743,5919.976021760814,5890.37614165201,5860.92426094375,5831.61963963903,5802.4615414408345,5773.4492337336305,5744.581987564962,5715.859077627138,5687.279782239002,5658.843383327806,5630.549166411168 -Geothermal - Deep EGS / Binary/Moderate,40393.96779078039,41652.38405620164,22693.984789176928,19769.322965821575,18185.291390056445,17113.970350027244,16310.138971277092,15669.153173700772,15137.087879124423,14682.672473998588,14286.232243203394,13934.62300431084,13618.649395877017,13331.639109153972,13068.604544389911,13003.261521667962,12938.245214059622,12873.553987989324,12809.186218049379,12745.140286959133,12681.414585524337,12618.007512596714,12554.917475033732,12492.142887658563,12429.682173220272,12367.53376235417,12305.696093542401,12244.16761307469,12182.946775009315,12122.032041134271 -Geothermal - Deep EGS / Binary/Conservative,40393.96779078039,41807.7566634577,41598.71788014041,41390.72429073971,41183.77066928601,40977.851815939575,40772.96255685988,40569.097744075574,40366.2522553552,40164.42099407843,39963.598889108034,39763.78089466249,39564.96199018918,39367.137180238235,39170.30149433704,38974.44998686536,38779.57773693103,38585.67984824638,38392.75144900514,38200.78769176012,38009.783753301315,37819.73483453481,37630.636160362126,37442.482979560315,37255.27056466251,37068.9942118392,36883.64924078,36699.2309945761,36515.73483960322,36333.156165405206 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Geothermal - Hydro / Flash/Advanced,7213.472139143207,7011.356575088485,6820.659163547733,6640.279542920247,6469.261375685166,6306.7689323851355,6152.068170567338,6004.511322895277,5863.524250014293,5728.595990252216,5599.270068754541,5475.1372261820325,5355.829300688869,5241.014052442069,5215.485008035156,5190.083608850278,5164.809216661325,5139.661196433316,5114.638916306447,5089.741747580212,5064.969064697609,5040.320245229418,5015.794669858569,4991.391722364574,4967.110789608048,4942.951261515306,4918.912531063027,4894.99399426301,4871.195050146992 +Geothermal - Hydro / Flash/Moderate,7213.472139143207,7096.799185929678,6989.497616165266,6890.214586821563,6797.864594829243,6711.564109663961,6630.584914859766,6554.320105119375,6482.25884787322,6413.967342159384,6349.074241690446,6287.2593476620805,6228.244732717668,6171.787697859847,6141.658810751171,6111.68056807804,6081.852216618273,6052.173006915805,6022.64219326185,5993.259033676165,5964.022789888408,5934.9327273195895,5905.988115063616,5877.188225868921,5848.5323361202,5820.019725820223,5791.649678571746,5763.421481559511,5735.334425532337 +Geothermal - Hydro / Flash/Conservative,7213.472139143207,7178.1470340812875,7142.998554544677,7108.02581740575,7073.227943952517,7038.60405986655,7004.153295201013,6969.874784358804,6935.767666070807,6901.831083374249,6868.064183591174,6834.466118307014,6801.036043349275,6767.773118766325,6734.676508806289,6701.745381896055,6668.978910620372,6636.376271701065,6603.936645976356,6571.65921838027,6539.543177922164,6507.587717666351,6475.792034711815,6444.155330172052,6412.676809154988,6381.355680743009,6350.1911579730895,6319.182457817021,6288.328801161732 +Geothermal - Hydro / Binary/Advanced,9572.967811596063,9223.214819902778,8901.18448007126,8603.24454903916,8326.39918042001,8068.152191939042,7826.404623509918,7599.376863070536,7385.548665839998,7183.612401264129,6992.436211800749,6811.034691349149,6638.545333592948,6474.209453868171,6442.514432454129,6410.977886147156,6379.599022571718,6348.377053314157,6317.311193902883,6286.400663788667,6255.644686325021,6225.042488748694,6194.593302160249,6164.296361504746,6134.150905552519,6104.156176880055,6074.311421850953,6044.615890596995,6015.068836999308 +Geothermal - Hydro / Binary/Moderate,9572.967811596063,9362.445711783123,9175.037187711046,9006.341474974928,8853.081996976125,8712.757015172678,8583.415493805687,8463.508101041009,8351.785123897109,8247.224685032314,8148.981113014579,8056.347063316559,7968.725234911028,7885.60691828464,7846.90893507384,7808.404441779096,7770.092470950824,7731.972059976693,7694.0422510574335,7656.30209118277,7618.75063210748,7581.386930327566,7544.210047056552,7507.219048201893,7470.413004341507,7433.790990700423,7397.352087127545,7361.095378072531,7325.019952562791 +Geothermal - Hydro / Binary/Conservative,9572.967811596063,9525.84522817188,9478.958257664815,9432.305722010287,9385.886449034033,9339.699272422658,9293.743031694341,9248.016572169665,9202.518744942614,9157.248406851697,9112.204420451235,9067.385653982774,9022.790981346656,8978.419282073719,8934.269441297147,8890.340349724458,8846.63090360963,8803.14000472538,8759.866560335548,8716.809483167666,8673.967691385624,8631.340108562492,8588.925663653476,8546.723290969005,8504.731930147957,8462.950526131013,8421.378029134154,8380.01339462228,8338.855583282964 +Geothermal - NF EGS / Flash/Advanced,9633.384834082148,8812.155281508716,8141.504352299589,7580.8611514878985,7103.375559251148,6690.4980276031365,6328.959859409921,6008.992831795806,5723.229627543215,5465.9978663512775,5232.85166492064,5020.251877056701,4825.3423813235195,4645.790145550401,4623.228156782679,4600.778977958796,4578.442045029032,4556.216796763916,4534.1026747401265,4512.099123326456,4490.205589669854,4468.421523681535,4446.746378023157,4425.179608093072,4403.720672012637,4382.369030612603,4361.12414741957,4339.985488642502,4318.95252315932 +Geothermal - NF EGS / Flash/Moderate,9633.384834082148,9367.280329515448,9125.6281670634,8904.443398149877,8700.617640778088,8511.68291554962,8335.649380087492,8170.890986461995,8016.06311237957,7870.04206220988,7731.879858976902,7600.7699384217085,7476.020753169138,7357.035207141998,7320.938185724801,7285.021649414689,7249.2846957861275,7213.72642692571,7178.345949409594,7143.142374281058,7108.114817028166,7073.262397561537,7038.584240192242,7004.079473609793,6969.747230860256,6935.5866493244675,6901.596870696359,6867.7770409613895,6834.126310375094 +Geothermal - NF EGS / Flash/Conservative,9633.384834082148,9585.943833627956,9538.740038176038,9491.772261701379,9445.039324109095,9398.54005120477,9352.273274664967,9306.237832007864,9260.432566564046,9214.856327447447,9169.507969526432,9124.386353395023,9079.490345344268,9034.818817333768,8990.370646963322,8946.144717444726,8902.139917573724,8858.355141702077,8814.78928970979,8771.441266977463,8728.309984358797,8685.394358153224,8642.69331007868,8600.205767244508,8557.930662124507,8515.866932530105,8474.013521583676,8432.36937769198,8390.933454519742 +Geothermal - NF EGS / Binary/Advanced,13414.909349196269,12160.872036074832,11157.263100853019,10331.354401059625,9636.734468478615,9042.251681898615,8526.13952754802,8072.682522045299,7670.220661208504,7309.901434891509,6984.870050718978,6689.7272248385925,6420.156150578059,6172.659717932562,6142.463381302929,6112.418026356444,6082.522898184692,6052.777245653799,6023.180321385559,5993.731381738662,5964.429686789999,5935.274500316079,5906.265089774529,5877.400726285687,5848.680684614289,5820.104243151247,5791.670683895521,5763.379292436073,5735.229357933924 +Geothermal - NF EGS / Binary/Moderate,13414.909349196269,12867.592826985556,12397.279188409966,11985.855220543835,11620.783230564093,11293.051302132486,10995.980177945437,10724.492026697348,10474.642867858909,10243.312767254738,10027.994263823188,9826.644065641862,9637.576708526198,9459.38676755924,9412.777988339954,9366.402253016768,9320.258396370196,9274.345259006857,9228.661687330336,9183.206533512197,9137.978655463148,9092.976916804346,9048.200186838836,9003.647340523155,8959.317258439052,8915.208826765369,8871.320937250055,8827.652487182319,8784.202379364919 +Geothermal - NF EGS / Binary/Conservative,13414.909349196269,13348.560726166508,13282.543846251896,13216.857050736859,13151.498689199394,13086.467119469618,13021.760707588493,12957.377827766772,12893.31686234416,12829.57620174866,12766.154244456138,12703.049396950077,12640.26007368155,12577.784697029363,12515.621697260438,12453.769512490357,12392.226588644126,12330.991379417126,12270.062346236262,12209.437958221302,12149.116692146417,12089.097032401905,12029.377470956118,11969.956507317558,11910.832648497193,11852.004408970928,11793.470310642295,11735.228882805304,11677.2786621075 +Geothermal - Deep EGS / Flash/Advanced,11222.814937496349,9623.287919540488,8493.697890081297,7643.832754038631,6975.744822724385,6433.349126629223,5981.986205132395,5598.966566713351,5268.750642014443,4980.301414703356,4725.541465480948,4498.409072991202,4294.257029939339,4109.4564523426925,4089.5761320410093,4069.795213340834,4050.11319923416,4030.5295951980193,4011.043909182059,3991.655651596179,3972.3643352982276,3953.169475581766,3934.0705901638876,3915.0671991730983,3896.1588251372627,3877.344992971606,3858.625229966778,3839.9990657769745,3821.466032408119 +Geothermal - Deep EGS / Flash/Moderate,11222.814937496349,10466.033532881316,9883.032605701696,9412.146857349375,9019.017244278877,8682.67397370867,8389.44445224566,8129.954245121557,7897.516262797579,7687.205154425028,7495.2959394775,7318.908156048714,7155.771803911962,7004.068501412051,6969.736313523503,6935.575786574398,6901.586062260039,6867.766286567252,6834.115609752928,6800.633186322676,6767.3181750095755,6734.16973875304,6701.1870446777875,6668.369264072911,6635.715572371059,6603.225149127717,6570.89717800059,6538.7308467290995,6506.725347113967 +Geothermal - Deep EGS / Flash/Conservative,11222.814937496349,11167.426786525088,11112.315576308683,11057.47992214336,11002.918446248865,10948.629777733842,10894.612552561393,10840.86541351481,10787.387010163457,10734.175998828861,10681.231042550939,10628.550811054407,10576.133980715354,10523.979234528,10472.085262071581,10420.450759477446,10369.07442939628,10317.95498096552,10267.091129776914,10216.481597844251,10166.125113571252,10116.020411719617,10066.16623337724,10016.561325926576,9967.204443013165,9918.094344514318,9869.229796507969,9820.60957124165,9772.232447101664 +Geothermal - Deep EGS / Binary/Advanced,19757.4027234484,16486.865872362592,14303.072745769601,12718.842967932736,11504.996480498821,10538.128242601697,9745.311413350684,9080.404675413927,8512.644694876248,8020.651928322915,7589.058631941437,7206.505083562512,6864.393929096929,6556.085999289953,6523.972531253534,6492.019630557296,6460.2264943645405,6428.592323852747,6397.116324193513,6365.797704532575,6334.635677969943,6303.629461540123,6272.778276192453,6242.081346771521,6211.537901997693,6181.147174447734,6150.908400535524,6120.820820492877,6090.883678350443 +Geothermal - Deep EGS / Binary/Moderate,19757.4027234484,17883.28882242618,16584.31334517438,15602.85175387943,14820.357943899182,14173.13035022212,13623.261978640388,13146.495302885201,12726.436931790544,12351.526553243126,12013.328874493473,11705.513890460217,11423.218820646913,11162.632987477913,11107.507977159035,11052.658591891754,10998.083453550807,10943.781190901565,10889.750439565569,10835.989841986253,10782.498047394834,10729.273711776374,10676.315497836003,10623.622074965337,10571.192119209021,10519.02431323149,10467.117346283843,10415.469914170937,10364.080719218595 +Geothermal - Deep EGS / Binary/Conservative,19757.4027234484,19659.34163354738,19561.770849095865,19464.687918566608,19368.09040269,19271.975874392767,19176.341918737024,19081.186132859562,18986.506125911485,18892.29951899815,18798.56394511938,18705.297049110002,18612.496487580673,18520.159928858993,18428.28505293092,18336.869551382486,18245.911127341795,18155.40749542131,18065.356381660422,17975.755523468342,17886.60266956722,17797.895579935608,17709.63202575215,17621.80978933961,17534.42666410913,17447.48045450481,17360.968975948505,17274.890054784984,17189.24152822728 diff --git a/tests/data/Geothermal/R&D/TechLife/df_fom.csv b/tests/data/Geothermal/R&D/TechLife/df_fom.csv index 6060d16..0d9f1da 100644 --- a/tests/data/Geothermal/R&D/TechLife/df_fom.csv +++ b/tests/data/Geothermal/R&D/TechLife/df_fom.csv @@ -1,19 +1,19 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Geothermal - Hydro / Flash/Advanced,113.621797592322,112.80381861895066,111.98583964557932,111.16786067220798,110.34988169883664,109.5319027254653,108.71392375209396,107.89594477872262,107.07796580535128,106.25998683197994,105.4420078586086,104.62402888523727,103.80604991186593,102.98807093849459,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332,102.17009196512332 -Geothermal - Hydro / Flash/Moderate,113.621797592322,112.90338218252722,112.18496677273245,111.46655136293768,110.7481359531429,110.02972054334813,109.31130513355336,108.59288972375859,107.87447431396382,107.15605890416904,106.43764349437427,105.7192280845795,105.00081267478473,104.28239726498995,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517,103.56398185519517 -Geothermal - Hydro / Flash/Conservative,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322,113.621797592322 -Geothermal - Hydro / Binary/Advanced,151.05679189499708,148.57540133559837,146.09401077619964,143.6126202168009,141.13122965740217,138.64983909800344,136.1684485386047,133.68705797920597,131.20566741980724,128.7242768604085,126.24288630100979,123.76149574161107,121.28010518221235,118.79871462281363,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501,116.31732406341501 -Geothermal - Hydro / Binary/Moderate,151.05679189499708,149.13109816138387,147.20540442777067,145.27971069415747,143.35401696054427,141.42832322693107,139.50262949331787,137.57693575970467,135.65124202609147,133.72554829247827,131.79985455886506,129.87416082525186,127.94846709163866,126.02277335802546,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236,124.09707962441236 -Geothermal - Hydro / Binary/Conservative,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708,151.05679189499708 -Geothermal - NF EGS / Flash/Advanced,202.54571405569698,195.5205808052594,188.49544755482185,181.4703143043843,174.44518105394673,167.42004780350916,160.3949145530716,153.36978130263404,146.34464805219648,139.3195148017589,132.29438155132135,125.26924830088379,118.24411505044623,111.21898180000866,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111,104.19384854957111 -Geothermal - NF EGS / Flash/Moderate,202.54571405569698,198.07681632159293,193.60791858748888,189.13902085338484,184.6701231192808,180.20122538517674,175.7323276510727,171.26342991696865,166.7945321828646,162.32563444876055,157.8567367146565,153.38783898055246,148.9189412464484,144.45004351234437,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035,139.98114577824035 -Geothermal - NF EGS / Flash/Conservative,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698,202.54571405569698 -Geothermal - NF EGS / Binary/Advanced,452.51835590229337,428.20165137653095,403.88494685076853,379.5682423250061,355.2515377992437,330.9348332734813,306.61812874771886,282.30142422195644,257.984719696194,233.66801517043163,209.35131064466924,185.03460611890685,160.71790159314446,136.40119706738207,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987,112.08449254161987 -Geothermal - NF EGS / Binary/Moderate,452.51835590229337,432.9573404946391,413.3963250869848,393.8353096793305,374.27429427167624,354.71327886402196,335.1522634563677,315.5912480487134,296.0302326410591,276.46921723340483,256.90820182575055,237.34718641809624,217.78617101044193,198.22515560278762,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331,178.6641401951331 -Geothermal - NF EGS / Binary/Conservative,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337,452.51835590229337 -Geothermal - Deep EGS / Flash/Advanced,200.61740828076145,192.87872060387326,185.14003292698507,177.40134525009688,169.6626575732087,161.9239698963205,154.1852822194323,146.44659454254412,138.70790686565593,130.96921918876774,123.23053151187955,115.49184383499136,107.75315615810317,100.01446848121498,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687,92.27578080432687 -Geothermal - Deep EGS / Flash/Moderate,200.61740828076145,196.21653287649545,191.81565747222945,187.41478206796344,183.01390666369744,178.61303125943144,174.21215585516543,169.81128045089943,165.41040504663343,161.00952964236743,156.60865423810142,152.20777883383542,147.80690342956942,143.4060280253034,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373,139.0051526210373 -Geothermal - Deep EGS / Flash/Conservative,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145,200.61740828076145 -Geothermal - Deep EGS / Binary/Advanced,510.8876608578497,482.333621184938,453.7795815120263,425.2255418391146,396.6715021662029,368.1174624932912,339.5634228203795,311.0093831474678,282.4553434745561,253.9013038016444,225.34726412873266,196.79322445582093,168.2391847829092,139.68514510999748,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558,111.13110543708558 -Geothermal - Deep EGS / Binary/Moderate,510.8876608578497,488.1983045653025,465.50894827275533,442.81959198020814,420.13023568766096,397.44087939511377,374.7515231025666,352.0621668100194,329.3728105174722,306.683454224925,283.9940979323778,261.30474163983064,238.61538534728342,215.9260290547362,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887,193.23667276218887 -Geothermal - Deep EGS / Binary/Conservative,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497,510.8876608578497 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Geothermal - Hydro / Flash/Advanced,121.11564948696193,120.37379367750981,119.63193786805769,118.89008205860557,118.14822624915345,117.40637043970133,116.66451463024922,115.9226588207971,115.18080301134498,114.43894720189286,113.69709139244074,112.95523558298862,112.2133797735365,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444,111.47152396408444 +Geothermal - Hydro / Flash/Moderate,121.11564948696193,120.43984538801548,119.76404128906904,119.0882371901226,118.41243309117615,117.73662899222971,117.06082489328327,116.38502079433682,115.70921669539038,115.03341259644394,114.3576084974975,113.68180439855105,113.00600029960461,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808,112.33019620065808 +Geothermal - Hydro / Flash/Conservative,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193,121.11564948696193 +Geothermal - Hydro / Binary/Advanced,161.16810720595237,158.43497851225757,155.70184981856278,152.96872112486798,150.2355924311732,147.5024637374784,144.7693350437836,142.0362063500888,139.303077656394,136.56994896269921,133.83682026900442,131.10369157530963,128.37056288161483,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996,125.63743418791996 +Geothermal - Hydro / Binary/Moderate,161.16810720595237,159.02845794013967,156.88880867432698,154.7491594085143,152.6095101427016,150.4698608768889,148.3302116110762,146.19056234526352,144.05091307945082,141.91126381363813,139.77161454782544,137.63196528201274,135.49231601620005,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753,133.35266675038753 +Geothermal - Hydro / Binary/Conservative,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237,161.16810720595237 +Geothermal - NF EGS / Flash/Advanced,154.27087742463428,151.02494260534434,147.7790077860544,144.53307296676445,141.2871381474745,138.04120332818457,134.79526850889462,131.54933368960468,128.30339887031474,125.0574640510248,121.81152923173485,118.56559441244491,115.31965959315497,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502,112.07372477386502 +Geothermal - NF EGS / Flash/Moderate,154.27087742463428,153.14562645137252,152.02037547811076,150.895124504849,149.76987353158725,148.6446225583255,147.51937158506374,146.39412061180198,145.26886963854022,144.14361866527847,143.0183676920167,141.89311671875495,140.7678657454932,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315,139.6426147722315 +Geothermal - NF EGS / Flash/Conservative,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428,154.27087742463428 +Geothermal - NF EGS / Binary/Advanced,199.96073410596523,193.869383597524,187.77803308908278,181.68668258064156,175.59533207220034,169.5039815637591,163.4126310553179,157.32128054687666,151.22993003843544,145.13857952999422,139.047229021553,132.95587851311177,126.86452800467056,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948,120.77317749622948 +Geothermal - NF EGS / Binary/Moderate,199.96073410596523,197.01729920078273,194.07386429560023,191.13042939041773,188.18699448523523,185.24355958005273,182.30012467487023,179.35668976968773,176.41325486450523,173.46981995932273,170.52638505414023,167.58295014895774,164.63951524377524,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285,161.69608033859285 +Geothermal - NF EGS / Binary/Conservative,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523,199.96073410596523 +Geothermal - Deep EGS / Flash/Advanced,146.96894687966105,143.27951725997903,139.590087640297,135.900658020615,132.21122840093298,128.52179878125096,124.83236916156895,121.14293954188693,117.45350992220492,113.7640803025229,110.07465068284088,106.38522106315887,102.69579144347685,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492,99.00636182379492 +Geothermal - Deep EGS / Flash/Moderate,146.96894687966105,145.356067175099,143.74318747053698,142.13030776597495,140.51742806141291,138.90454835685088,137.29166865228885,135.67878894772682,134.06590924316478,132.45302953860275,130.84014983404072,129.22727012947868,127.61439042491665,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455,126.00151072035455 +Geothermal - Deep EGS / Flash/Conservative,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105,146.96894687966105 +Geothermal - Deep EGS / Binary/Advanced,226.31128048778422,218.06870620889606,209.82613193000788,201.5835576511197,193.3409833722315,185.09840909334332,176.85583481445514,168.61326053556695,160.37068625667877,152.12811197779058,143.8855376989024,135.6429634200142,127.40038914112604,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238,119.157814862238 +Geothermal - Deep EGS / Binary/Moderate,226.31128048778422,221.6256414562647,216.9400024247452,212.25436339322567,207.56872436170616,202.88308533018665,198.19744629866713,193.51180726714762,188.8261682356281,184.1405292041086,179.45489017258907,174.76925114106956,170.08361210955005,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304,165.3979730780304 +Geothermal - Deep EGS / Binary/Conservative,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422,226.31128048778422 diff --git a/tests/data/Geothermal/R&D/TechLife/df_gcc.csv b/tests/data/Geothermal/R&D/TechLife/df_gcc.csv index 7b14d1d..6e07c78 100644 --- a/tests/data/Geothermal/R&D/TechLife/df_gcc.csv +++ b/tests/data/Geothermal/R&D/TechLife/df_gcc.csv @@ -1,19 +1,19 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Geothermal - Hydro / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Geothermal - Hydro / Flash/Advanced,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Hydro / Flash/Moderate,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Hydro / Flash/Conservative,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Hydro / Binary/Advanced,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Hydro / Binary/Moderate,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Hydro / Binary/Conservative,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - NF EGS / Flash/Advanced,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - NF EGS / Flash/Moderate,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - NF EGS / Flash/Conservative,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - NF EGS / Binary/Advanced,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - NF EGS / Binary/Moderate,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - NF EGS / Binary/Conservative,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Deep EGS / Flash/Advanced,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Deep EGS / Flash/Moderate,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Deep EGS / Flash/Conservative,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Deep EGS / Binary/Advanced,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Deep EGS / Binary/Moderate,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 +Geothermal - Deep EGS / Binary/Conservative,100,100,100,100.0,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100 diff --git a/tests/data/Geothermal/R&D/TechLife/df_lcoe.csv b/tests/data/Geothermal/R&D/TechLife/df_lcoe.csv index ccb7727..b371a1c 100644 --- a/tests/data/Geothermal/R&D/TechLife/df_lcoe.csv +++ b/tests/data/Geothermal/R&D/TechLife/df_lcoe.csv @@ -1,19 +1,19 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Geothermal - Hydro / Flash/Advanced,68.59083632982527,70.02596301453313,67.81819240644761,65.78483374122382,63.902201413884214,62.15090085438472,60.51487695014984,58.98070840024033,57.53707623754299,56.17435788314431,54.88431312472705,53.659838383815725,52.49477238299839,51.38374096795586,50.32203209301153,50.13521777981,49.94933753817447,49.76438669774712,49.580360611521904,49.397254655727814,49.2150642297127,49.03378475582766,48.853411679312046,48.67394046817901,48.49536661310164,48.31768562729965,48.140893046426676,47.96498442845807,47.7899553535793,47.61580142407493 -Geothermal - Hydro / Flash/Moderate,68.59083632982527,70.33012605890292,68.68108968474792,67.24549641839735,65.97411942712779,64.83270676583466,63.79651694252239,62.84712715288805,61.970470230145274,61.155575007403904,60.39372884302609,59.67790377431803,59.002352970686744,58.362320463052434,57.75382816996248,57.53073887554544,57.30876502760049,57.087901048895255,56.86814139008355,56.649480529565906,56.43191297335085,56.21543325491687,56.000035935075054,55.78571560183244,55.57246687025606,55.360284382337554,55.149162806858634,54.93909683925711,54.7300812014936,54.52211064191891 -Geothermal - Hydro / Flash/Conservative,68.59083632982527,70.48710630206278,70.20672924188194,69.927754067002,69.65017376799646,69.37398137048596,69.09916993496303,68.8257325566177,68.55366236516409,68.28295252466772,68.01359623337389,67.74558672353649,67.4789172612483,67.21358114627154,66.94957171186964,66.68688232463978,66.42550638434605,66.1654373237538,65.90666860846451,65.64919373675167,65.3930062393974,65.13809967952989,64.88446765246171,64.6321037855289,64.38100173793072,64.13115520057055,63.882557895897165,63.63520357774716,63.38908603118791,63.14419907236146 -Geothermal - Hydro / Binary/Advanced,102.56166582030674,104.50846336401865,100.34139728962623,96.5693648288448,93.12669181773279,89.9620873234582,87.03482826423408,84.31211264075263,81.76718059799813,79.37795320313839,77.12602835776867,74.9959281238873,72.97452628586808,71.05060725506686,69.2145221255758,68.9514384733265,68.68967023933845,68.42921084652033,68.1700537506663,67.91219244029155,67.65562043646867,67.4003312926649,67.14631859458015,66.89357595998584,66.64209703856449,66.39187551175024,66.14290509257007,65.89517952548579,65.64869258623695,65.40343808168434 -Geothermal - Hydro / Binary/Moderate,102.56166582030674,105.0236501676829,101.96549006990183,99.35786126093096,97.08071341201754,95.05557308955919,93.22847523066002,91.56080250128313,90.02401966873124,88.59647685044973,87.26138018437068,86.0054547863675,84.81803565569604,83.6904326328496,82.61547627571106,82.29093847739787,81.96802336807625,81.64672283430123,81.32702880319509,81.00893324224447,80.69242815909861,80.3775056013685,80.064157656427,79.75237645121024,79.44215415201954,79.1334829643248,78.82635513256854,78.52076293997106,78.21669870833658,77.91415479786025 -Geothermal - Hydro / Binary/Conservative,102.56166582030674,105.39690236084327,104.97769238663535,104.5605784622985,104.14555010758332,103.73259689464172,103.32170844776483,102.91287444312232,102.50608460850303,102.10132872305682,101.69859661703785,101.29787817154899,100.89916331828755,100.50244203929243,100.10770436669229,99.71494038245513,99.32414021813916,98.93529405464479,98.54839212196788,98.16342469895434,97.7803821130559,97.39925474008693,97.02003300398282,96.64270737655923,96.26726837727274,95.89370657298268,95.5220125777141,95.15217705242183,94.78419070475604,94.4180442888286 -Geothermal - NF EGS / Flash/Advanced,138.14752092317366,140.51717660078845,112.82611511222765,97.52925305459199,87.29537836116913,79.70891881864065,73.71066123036857,68.75338733787919,64.5221434550067,60.82114355240658,57.5214279525162,54.53412904758618,51.7957449837653,49.259527295654266,46.89019269062888,46.721821032445625,46.5542912325533,46.38759908166042,46.22174039152202,46.056710994834305,45.892506745130035,45.72912351667428,45.5665572043608,45.404803723608886,45.24385901026075,45.083719020479336,44.924379730646834,44.765837137263496,44.60808725684707,44.45112612583274 -Geothermal - NF EGS / Flash/Moderate,138.14752092317366,141.0841200609586,128.34364819724613,119.64865005380506,113.07261278818963,107.78331814569447,103.3505700861827,99.52505632619547,96.15028687643726,93.12205296040652,90.36771989933192,87.8347864967471,85.48416212941602,83.28601440676273,81.21709686563078,80.89978684158817,80.58406336766576,80.26991851111296,79.95734437884295,79.64633311723428,79.33687691193366,79.02896798765953,78.72259860800678,78.41776107525227,78.11444773016157,77.81265095179629,77.51236315732284,77.21357680182177,76.91628437809821,76.62047841649327 -Geothermal - NF EGS / Flash/Conservative,138.14752092317366,142.08350861109741,141.50154471724014,140.9224906428521,140.34633183883602,139.77305382884006,139.20264220889405,138.63508264704777,138.07036088301072,137.50846272779384,136.94937406335305,136.39308084223447,135.83956908722146,135.2888248909836,134.74083441572682,134.1955838928464,133.65305962258032,133.1132479736656,132.5761353829955,132.04170835527867,131.50995346270045,130.98085734458513,130.45440670706037,129.93058832272325,129.40938903030784,128.89079573435447,128.3747954048809,127.86137507705467,127.3505218508676,126.84222289081144 -Geothermal - NF EGS / Binary/Advanced,319.5454350677922,323.4686246069114,219.9187584235301,180.74189508107358,157.46907548672723,140.95937329824378,128.05963401498667,117.35319432223807,108.0968429946941,99.85823724157656,92.36649610287243,85.44211333355466,78.96079272884481,72.83336776184207,66.99398236500964,66.73898141190436,66.4852554635646,66.23279814496654,65.98160311296147,65.73166405611643,65.4829746945556,65.23552877980258,64.98932009462332,64.74434245286997,64.50058969932539,64.25805570954851,64.01673438972054,63.776619676491705,63.53770553682901,63.29998596786462 -Geothermal - NF EGS / Binary/Moderate,319.5454350677922,324.6975366734126,241.02576571495987,211.48544516465387,193.37799838307865,180.11112777452303,169.46821055446833,160.45141670009073,152.53183535810234,145.39767723824892,138.85079713524007,132.7579970486468,127.02574383512457,121.58602283205258,116.38794034581576,115.93347220529897,115.48127640548476,115.03134158466962,114.58365643795855,114.13820971698105,113.69499022960842,113.25398683967266,112.81518846668658,112.37858408556542,111.94416272634989,111.5119134739304,111.08182546777304,110.65388790164644,110.2280900233505,109.80442113444603 -Geothermal - NF EGS / Binary/Conservative,319.5454350677922,328.4695163829817,327.15002721709294,325.8371354970336,324.53080823557474,323.23101261042297,321.93771596339707,320.65088579960627,319.37048978663444,318.0964957537275,316.828871690985,315.5675857485562,314.3126062358396,313.0639016206866,311.8214405286094,310.58519174199245,309.3551241993087,308.13120699433836,306.91340937539286,305.7017007445421,304.49605065684557,303.29642881958745,302.1028050915157,300.9151494820843,299.7334321507,298.5576234059728,297.3876937049691,296.2236136524704,295.0653540002342,293.9128856462592 -Geothermal - Deep EGS / Flash/Advanced,162.34278402392556,165.33057362714743,115.28921137052892,95.1054114176981,83.15834351796533,74.84928727396428,68.52140334692434,63.41240797427896,59.116258654935926,55.39422035589845,52.09552800269827,49.11966069228206,46.39667443214193,43.87619347184214,41.52088826604501,41.371804741003686,41.223466633587556,41.07587021670851,40.929011781913864,40.782887639293186,40.63749411738562,40.49282756308759,40.348884341561046,40.20566083614213,40.06315344825031,39.92135859729796,39.78027272060036,39.63989227328625,39.5002137282087,39.36123357585655 -Geothermal - Deep EGS / Flash/Moderate,162.34278402392556,166.04939954385281,140.21875693294183,128.58265466294816,121.05786254511536,115.46561261529904,110.98497142708207,107.22150320491708,103.9566628660463,101.0573036998575,98.4365866401702,96.03488464256144,93.80957251419623,91.72917467077986,89.76982007052784,89.4091274596609,89.05023831184829,88.69314360977472,88.33783438121155,87.98430169879117,87.63253667978292,87.28253048586969,86.93427432292603,86.58775944079711,86.24297713307881,85.8999187368991,85.5585756327003,85.21893924402248,84.88100103728806,84.54475252158731 -Geothermal - Deep EGS / Flash/Conservative,162.34278402392556,167.13416638487627,166.42572627864996,165.72082837295483,165.01945495678814,164.3215884077023,163.62721119136188,162.93630586110316,162.24885505749577,161.56484150790635,160.88424802606494,160.2070575116327,159.53325294977265,158.86281741072187,158.19573404936637,157.53198610481763,156.87155689999167,156.2144298411898,155.56058841768194,154.91001620129163,154.2626968459832,153.61861408745142,152.97775174271226,152.3400937096968,151.70562396684645,151.07432657271028,150.44618566554482,149.8211854629152,149.1993102612987,148.5805444356903 -Geothermal - Deep EGS / Binary/Advanced,437.6484537435985,444.1499320221852,255.1331883384557,203.44587901829624,175.01906405987376,155.51100096944526,140.5236743693488,128.19787955970097,117.59464199876489,108.18188029433077,99.63258231095566,91.73322313765894,84.33767177069497,77.34209059922881,70.67039041487553,70.39632720811869,70.12363431739566,69.85230489112624,69.58233211198817,69.31370919674578,69.0464293960796,68.78048599441675,68.51587230976222,68.25258169353096,67.99060753038087,67.72994323804652,67.47058226717384,67.21251810115552,66.9557442559673,66.70025428000501 -Geothermal - Deep EGS / Binary/Moderate,437.6484537435985,445.7740136013305,271.3465899417494,241.6999603977177,224.15889966091842,211.24749179052336,200.7514512487838,191.72586715198653,183.6838090094593,176.34291069926235,169.5255142742663,163.11293092740974,157.02212875570027,151.19285841537084,145.5800830798343,144.99005129511593,144.40296966932112,143.8188234516553,143.23759796507784,142.65927860593325,142.08385084358437,141.51130022004722,140.94161234962777,140.3747729185604,139.8107676846484,139.24958247690594,138.6912031952022,138.135615809907,137.58280636153825,137.03276096041134 -Geothermal - Deep EGS / Binary/Conservative,437.6484537435985,450.4146273457967,448.52705739175735,446.64892528748817,444.7801838437405,442.92078610721137,441.07068535936503,439.22983511525786,437.39818912237126,435.57570135944906,433.76232603534146,431.95801758785444,430.16273068260483,428.3764202118815,426.59904129351173,424.83054926973387,423.07089970607484,421.32004839023415,419.5779513309727,417.8445647570075,416.1198451159121,414.4037490730222,412.6962335103468,410.9972555254847,409.3067724305469,407.6247417510839,405.9511212250181,404.28586880158275,402.6289426402644,400.9803011097529 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Geothermal - Hydro / Flash/Advanced,71.28239095918833,69.62145699872117,68.04903868827411,66.55660581928457,65.13674468474575,63.782976553876296,62.48961099253862,61.25162638740414,60.06457190300561,58.924486469065485,57.82783140728928,56.77143406287185,55.752440376449776,54.76827476280972,54.570368844378045,54.37345245553852,54.17752064864321,53.982568500782364,53.788591113660836,53.5955836134749,53.403541150789906,53.21245890041833,53.02233206129862,52.833155856374496,52.644925532475,52.457636360195,52.271283633776406,52.0858626709899,51.90136881301732 +Geothermal - Hydro / Flash/Moderate,71.28239095918833,70.29220201381995,69.37466178255583,68.51928277366838,67.71764996470428,66.9629140620866,66.24942979581557,65.57249232271947,64.92814157334823,64.31301464165583,63.72423278189306,63.15931375314869,62.6161030106661,62.09271910650661,61.85915434867524,61.62675741463305,61.39552246526105,61.16544369063591,60.93651530988391,60.70873157103567,60.482086750881656,60.256575154828425,60.03219111675546,59.80892899887285,59.586783191579656,59.36574811332293,59.14581821045749,58.92698795710638,58.70925185502202 +Geothermal - Hydro / Flash/Conservative,71.28239095918833,71.00854414966649,70.73606657419225,70.4649513865954,70.1951917749365,69.92678096133592,69.65971220180333,69.39397878606842,69.12957403741216,68.8664913124992,68.60472400121081,68.34426552647884,68.08510934412054,67.82724894267403,67.57067784323476,67.31538959929269,67.06137779657033,66.80863605286156,66.55715801787134,66.30693737305607,66.0579678314649,65.81024313758166,65.56375706716786,65.31850342710612,65.07447605524467,64.83166882024254,64.59007562141541,64.34969038858245,64.11050708191362 +Geothermal - Hydro / Binary/Advanced,106.48559512464347,103.04532458358764,99.846829112113,96.85843115557893,94.05400330841987,91.4117758407349,88.9134432807584,86.54348525791814,84.28864339817696,82.1375135808253,80.08022463850945,78.1081826376565,76.21386547952575,74.39065651581328,74.1142375770347,73.83920073295002,73.56553907308576,73.29324572152082,73.02231383671369,72.75273661133062,72.48450727207447,72.21761907951458,71.9520653279175,71.6878393450784,71.4249344921535,71.16334416349322,70.90306178647624,70.64408082134436,70.38639476103812 +Geothermal - Hydro / Binary/Moderate,106.48559512464347,104.34427242629498,102.40452807661542,100.62798208492016,98.98605873850049,97.45693985008228,96.02361002702867,94.672557221002,93.39288242260827,92.17567362492194,91.01355554976455,89.90035929694686,88.83087567875701,87.80066813268289,87.4631748932159,87.12736911994628,86.793242375543,86.46078626486174,86.12999243473386,85.80085257375664,85.47335841208432,85.14750172122032,84.82327431381066,84.50066804343807,84.17967480441733,83.86028653159167,83.54249520013018,83.22629282532596,82.91167146239577 +Geothermal - Hydro / Binary/Conservative,106.48559512464347,106.07462917726454,105.6657180596225,105.25885149756867,104.85401926832508,104.45121120022773,104.05041717247087,103.65162711485281,103.25483100752281,102.86001888072948,102.46718081457011,102.07630693874152,101.68738743229214,101.30041252337492,100.91537248900235,100.5322576548016,100.15105839477188,99.77176513104229,99.39436833363135,99.01885852020752,98.64522625585073,98.27346215281577,97.90355687029597,97.53550111418876,97.16928563686211,96.80490123692206,96.44233875898173,96.08158909343113,95.72264317620824 +Geothermal - NF EGS / Flash/Advanced,94.24738748447018,87.46935100039309,81.85862811717372,77.1007056825752,72.98743655490378,69.37502117503034,66.16059812555011,63.268442319035366,60.64144093696137,58.235620628220865,56.016516075445374,53.95669115658729,52.03400468504666,50.23037055986677,50.05546581068971,49.88143558525854,49.708275510954515,49.53598123702201,49.364548434459174,49.193972795909154,49.02425003555187,48.8553758889964,48.68734611317369,48.5201564862301,48.35380280742122,48.188280897006386,48.02358659614362,47.85971576678518,47.696664291573526 +Geothermal - NF EGS / Flash/Moderate,94.24738748447018,92.04176978705983,90.02571121089473,88.16831969063587,86.44549846871934,84.83811530808494,83.33074457912925,81.9107808547233,80.56780037181085,79.29309203207518,78.079306941014,76.92019246190917,75.81038759039879,74.7452635262166,74.46543267699438,74.18700098201826,73.90996144551703,73.63430710669832,73.36003103957368,73.08712635278467,72.8155861894296,72.54540372689131,72.27657217666571,72.00908478419123,71.74293482867915,71.4781156229446,71.21462051323874,70.95244287908142,70.69157613309486 +Geothermal - NF EGS / Flash/Conservative,94.24738748447018,93.87961599186931,93.51368335673146,93.14958038476931,92.78729792766694,92.42682688285012,92.06815819325737,91.71128284711257,91.35619187769852,91.0028763631315,90.65132742613736,90.30153623382817,89.95349399748055,89.60719197231462,89.26262145727455,88.91977379480967,88.57864037065715,88.23921261362534,87.90148199537872,87.56544003022333,87.23107827489372,86.89838832834074,86.56736183152054,86.23799046718443,85.91026595967001,85.58418007469317,85.25972461914118,84.93689144086697,84.61567242848415 +Geothermal - NF EGS / Binary/Advanced,145.52745179451102,133.72152943766753,124.09964556291774,116.02752276440005,109.10039687982402,103.04658807771104,97.6762660197546,92.85237267460134,88.47321869678508,84.4615994859949,80.75773295818719,77.31453082485362,74.09434530832972,71.06667737775203,70.8033287837528,70.54129693272355,70.28057524094947,70.02115715763425,69.76303616473561,69.50620577680147,69.25065954080699,68.99639103599249,68.74339387370205,68.49166169722308,68.24118818162648,67.99196703360789,67.74399199132938,67.49725682426227,67.25175533303049 +Geothermal - NF EGS / Binary/Moderate,145.52745179451102,140.3341787608017,135.81246404848474,131.80433852324802,128.20045833264192,124.92222866147316,121.91139830392729,119.1236824266719,116.52468474714148,114.08719566410083,111.78934708297967,109.61331902576231,107.54441220529075,105.57036961567744,105.1638846626857,104.75943213445892,104.35700186887327,103.95658375461556,103.55816773092914,103.16174378736115,102.76730196351099,102.37483234878009,101.98432508212284,101.5957703517989,101.20915839512655,100.82447949823757,100.44172399583303,100.06088227094052,99.68194475467247 +Geothermal - NF EGS / Binary/Conservative,145.52745179451102,144.94881151761314,144.37306444209975,143.8001961019639,143.2301921035288,142.6630381250858,142.0987199165351,141.53722329902706,140.9785341646066,140.42263847585824,139.86952226555363,139.31917163630052,138.77157276019372,138.22671187846743,137.68457530114978,137.14514940671867,136.60842064175978,136.07437552062564,135.54300062509722,135.0142826040464,134.48820817310084,133.96476411431,133.4439372758131,132.92571457150873,132.4100829807259,131.89702954789692,131.3865413822321,130.87860565739564,130.37320961118334 +Geothermal - Deep EGS / Flash/Advanced,105.64277559290684,92.77497934012283,83.55022235786727,76.49394497310143,70.84683841660127,66.1741215338496,62.20710771530618,58.76990378664969,55.74204410503272,53.03796765927227,50.59505678693353,48.366319892361076,46.31573095698736,44.41515819467793,44.26104224010835,44.10769686531162,43.95511821738887,43.803302462705744,43.65224578679602,43.501944394265855,43.35239450869833,43.20359237255865,43.05553424709967,42.90821641226798,42.76163516661045,42.61578682718121,42.47066772944912,42.32627422720568,42.18260269247347 +Geothermal - Deep EGS / Flash/Moderate,105.64277559290684,99.57148853600638,94.84738018443326,90.99240963066747,87.74021915442303,84.92824700706575,82.45050069198366,80.2343078406767,78.22782888658243,76.39288159037477,74.70058920757133,73.1286218597018,71.6593820812071,70.27877343801023,70.01262390779078,69.74780512522241,69.48431043656687,69.22213322135462,68.96126689221843,68.70170489472792,68.44344070722487,68.18646784065932,67.93077983842662,67.67637027620506,67.42323276179461,67.17136093495623,66.92074846725203,66.67138906188636,66.42327645354749 +Geothermal - Deep EGS / Flash/Conservative,105.64277559290684,105.2133963057906,104.78616391510992,104.36106768638264,103.93809693879899,103.51724104495327,103.09848943057679,102.6818315742722,102.2672570072491,101.85475531306115,101.44431612734411,101.03592913755567,100.62958408271618,100.22527075315087,99.8229789902334,99.42269868613052,99.02441978354813,98.62813227547869,98.23382620494955,97.84149166477309,97.4511187972975,97.06269779415929,96.67621889603679,96.29167239240486,95.90904862129112,95.52833796903295,95.14953087003605,94.77261780653414,94.39758930834978 +Geothermal - Deep EGS / Binary/Advanced,204.6017351994495,174.9025299766784,154.68104502815464,139.6884779727189,127.926101385908,118.31767398709484,110.22718547976821,103.25222774423945,97.12450728409348,91.65756861078307,86.71738640277336,82.20489013709997,78.0451004830157,74.18011585099985,73.9000475513396,73.62137959317762,73.34410497480647,73.06821672952717,72.79370792547425,72.52057166544162,72.24880108670915,71.97838936087031,71.7093296936607,71.44161532478714,71.17523952775792,70.91019560971385,70.64647691126002,70.38407680629845,70.12298870186169 +Geothermal - Deep EGS / Binary/Moderate,204.6017351994495,187.588581365814,175.59133052440558,166.36318497108414,158.87027922857314,152.55705856892354,147.09292813389752,142.2663329420039,137.93430278571714,133.99601775504055,130.37791189020922,127.02477988739325,123.89421241653481,120.95297575812542,120.47221896501749,119.99386595587511,119.51790471177846,119.04432327390228,118.57310974321545,118.10425228018211,117.6377391044639,117.1735584946243,116.71169878783388,116.25214837957743,115.79489572336225,115.33992933042815,114.88723776945872,114.43680966629412,113.98863370364536 +Geothermal - Deep EGS / Binary/Conservative,204.6017351994495,203.74652383827652,202.8955885339094,202.04890790606416,201.2064606813581,200.36822569277552,199.53418187913596,198.70430828456452,197.87858405796595,197.05698845250038,196.23950082506212,195.4261006357611,194.61676744740654,193.81148092499376,193.01022083519308,192.21296704584137,191.41969952543644,190.6303983426335,189.84504366574458,189.06361576224012,188.2860949982532,187.51246183808618,186.74269684372,185.97678067432568,185.21469408577832,184.4564179301737,183.70193315534712,182.9512208043946,182.20426201519695 diff --git a/tests/data/Geothermal/R&D/TechLife/df_occ.csv b/tests/data/Geothermal/R&D/TechLife/df_occ.csv index 16a1692..5cef5e2 100644 --- a/tests/data/Geothermal/R&D/TechLife/df_occ.csv +++ b/tests/data/Geothermal/R&D/TechLife/df_occ.csv @@ -1,19 +1,19 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Geothermal - Hydro / Flash/Advanced,4547.00007162555,4706.145074132443,4557.666241637408,4422.180785324289,4297.903816987045,4183.375427597786,4077.3884184253207,3978.934743214644,3887.165194684078,3801.358632018459,3720.898191416393,3645.2526815828824,3573.961879859249,3506.624798214726,3442.8902360537604,3425.6757848734915,3408.547405949124,3391.504668919378,3374.547145574781,3357.674409846907,3340.8860377976725,3324.1816076086843,3307.5606995706407,3291.0228960727877,3274.5677815924237,3258.1949426844617,3241.9039679710395,3225.6944481311843,3209.5659758905285,3193.5181460110757 -Geothermal - Hydro / Flash/Moderate,4547.00007162555,4706.145074132443,4580.629013068853,4472.793699571832,4378.550846579277,4295.05704317925,4220.259257848637,4152.629427921137,4091.0012594043333,4034.465529254843,3982.3004923195363,3933.9242061170103,3888.8610116051623,3846.717428227928,3807.1644718574425,3788.1286494981555,3769.188006250665,3750.3420662194117,3731.5903558883147,3712.932404108873,3694.3677420883287,3675.895903377887,3657.5164238609973,3639.228841741692,3621.0326975329835,3602.9275340453187,3584.9128963750923,3566.9883318932166,3549.1533902337505,3531.407623282582 -Geothermal - Hydro / Flash/Conservative,4547.00007162555,4706.145074132443,4682.614348761781,4659.201277017972,4635.905270632882,4612.725744279717,4589.662115558319,4566.713804980527,4543.880235955625,4521.1608347758465,4498.555030601968,4476.062255448958,4453.681944171713,4431.413534450855,4409.256466778601,4387.210184444708,4365.274133522485,4343.447762854872,4321.730524040598,4300.121871420394,4278.621262063292,4257.228155752976,4235.942014974211,4214.76230489934,4193.688493374843,4172.720050907969,4151.856450653429,4131.097168400162,4110.441682558162,4089.8894741453714 -Geothermal - Hydro / Binary/Advanced,6043.1248675386705,6254.634237902524,6006.889867972003,5785.970045752871,5587.37360208481,5407.589150819824,5243.831938983797,5093.861413775481,4955.851796253807,4828.298376462112,4709.948437236167,4599.749506922568,4496.8100285290075,4400.369072328316,4309.772734323353,4288.223870651736,4266.782751298478,4245.448837541985,4224.221593354275,4203.100485387504,4182.084982960566,4161.174558045763,4140.368685255534,4119.666841829257,4099.06850762011,4078.5731650820094,4058.1802992565995,4037.8893977603166,4017.699950771515,3997.6114510176576 -Geothermal - Hydro / Binary/Moderate,6043.1248675386705,6254.634237902524,6053.8678472936235,5886.356799953203,5743.220762018435,5618.6574036696775,5508.678249468909,5410.430366987291,5321.806555292522,5241.208744717195,5167.397834498465,5099.394779148131,5036.413349240251,4977.813172401213,4923.066160038508,4898.450829238316,4873.958575092124,4849.588782216663,4825.34083830558,4801.214134114052,4777.208063443482,4753.322023126265,4729.555413010634,4705.90763594558,4682.3780977658525,4658.966207277023,4635.671376240638,4612.493019359435,4589.430554262637,4566.483401491324 -Geothermal - Hydro / Binary/Conservative,6043.1248675386705,6254.634237902524,6223.361066713011,6192.244261379446,6161.283040072548,6130.476624872185,6099.824241747824,6069.325120539085,6038.978494936389,6008.783602461707,5978.739684449399,5948.845986027151,5919.101756097016,5889.506247316531,5860.058716079948,5830.758422499548,5801.60463038705,5772.596607235115,5743.733624198939,5715.014956077944,5686.439881297554,5658.007681891067,5629.717643481611,5601.569055264203,5573.561209987882,5545.693403937942,5517.9649369182525,5490.375112233662,5462.923236672494,5435.608620489131 -Geothermal - NF EGS / Flash/Advanced,9650.30504894537,9988.065725658458,7719.894333371968,6507.367098664301,5725.230865158589,5167.719056239703,4744.709362891509,4409.6954055752085,4135.940550951038,3906.843079961727,3711.4800675632,3542.3327935960815,3394.0346031448444,3262.6390821468553,3145.1709806651124,3129.445125761787,3113.797900132978,3098.2289106323133,3082.7377660791517,3067.324077248756,3051.9874568625123,3036.7275195782,3021.543881980309,3006.4361625704073,2991.4039817575554,2976.4469618487674,2961.5647270395234,2946.756903404326,2932.023118887304,2917.3630032928677 -Geothermal - NF EGS / Flash/Moderate,9650.30504894537,9988.065725658458,8972.978018079868,8301.330542739583,7809.194761237526,7425.842284397405,7114.755054590351,6854.794506296062,6632.707687334174,6439.6794997151665,6269.57281017185,6117.9567289742245,5981.535949642589,5857.798505645024,5744.789219298109,5716.065273201619,5687.484946835611,5659.047522101432,5630.752284490925,5602.598523068471,5574.585530453129,5546.712602800863,5518.979039786859,5491.384144587925,5463.9272238649855,5436.607587745661,5409.424549806932,5382.377427057898,5355.4655399226085,5328.688212222995 -Geothermal - NF EGS / Flash/Conservative,9650.30504894537,9988.065725658458,9938.125397030166,9888.434770045014,9838.99259619479,9789.797633213817,9740.848645047749,9692.14440182251,9643.683679813397,9595.46526141433,9547.48793510726,9499.750495431723,9452.251742954564,9404.990484239792,9357.965531818592,9311.1757041595,9264.619825638702,9218.296726510507,9172.205242877955,9126.344216663565,9080.712495580246,9035.308933102346,8990.132388436834,8945.18172649465,8900.455817862176,8855.953538772865,8811.673771079,8767.615402223606,8723.777325212488,8680.158438586426 -Geothermal - NF EGS / Binary/Advanced,19449.04615256951,20129.76276790944,12524.33487712142,9826.35672162652,8338.28956122043,7363.733230976881,6662.75505173955,6127.682776693915,5702.094123772776,5353.204284183385,5060.495396321631,4810.386058039164,4593.482582671207,4403.053737550923,4234.133550623004,4212.96288286989,4191.89806845554,4170.938578113262,4150.083885222696,4129.3334657965825,4108.686798467599,4088.143364475261,4067.7026476528845,4047.36413441462,4027.127313742547,4006.991677173834,3986.9567187879647,3967.021935194025,3947.186825518055,3927.4508913904647 -Geothermal - NF EGS / Binary/Moderate,19449.04615256951,20129.76276790944,13989.477884386308,11978.666192749432,10837.926549304528,10064.770956259228,9490.453996120965,9039.105718248195,8670.558294917464,8361.160969835371,8095.901043170404,7864.698370600531,7660.482776136617,7478.1189769061375,7313.768803260684,7277.199959244381,7240.813959448159,7204.609889650918,7168.586840202664,7132.74390600165,7097.080186471642,7061.594785539284,7026.286811611588,6991.155377553529,6956.199600665762,6921.418602662433,6886.811509649121,6852.377452100875,6818.115564840371,6784.024987016169 -Geothermal - NF EGS / Binary/Conservative,19449.04615256951,20129.76276790944,20029.113954069893,19928.968384299544,19829.323542378046,19730.176924666157,19631.526040042827,19533.368409842613,19435.7015677934,19338.523059954434,19241.83044465466,19145.621292431388,19049.89318596923,18954.643720039385,18859.87050143919,18765.571148931995,18671.743293187334,18578.384576721397,18485.49265383779,18393.065190568603,18301.09986461576,18209.59436529268,18118.546393466215,18027.953661498883,17937.81389319139,17848.124823725433,17758.884199606804,17670.08977860877,17581.739329715725,17493.830633067148 -Geothermal - Deep EGS / Flash/Advanced,11747.57266928872,12158.737712713824,7970.693243347203,6340.757783036262,5415.0753944966345,4799.848121467635,4353.367463585241,4010.511548592852,3736.6319062680636,3511.3798870009587,3321.9194807810704,3159.702034240531,3018.7859195738015,2894.8965748585506,2784.8699817693364,2770.94563186049,2757.0909037011875,2743.3054491826815,2729.588921936768,2715.9409773270845,2702.3612724404493,2688.849466078247,2675.405218747856,2662.0281926541165,2648.718051690846,2635.4744614323918,2622.29708912523,2609.1856036796034,2596.1396756612053,2583.1589772828993 -Geothermal - Deep EGS / Flash/Moderate,11747.57266928872,12158.737712713824,10019.306994405248,9095.6112707166,8523.075830147316,8115.1823479230825,7801.754497312428,7549.121664149684,7338.653657728157,7159.0156809638665,7002.825136672551,6865.019691855375,6741.985337129598,6631.056969862557,6530.216083279673,6497.5650028632745,6465.077177848958,6432.751791959713,6400.5880329999145,6368.585092834915,6336.74216737074,6305.058456533887,6273.533164251217,6242.165498429961,6210.954670937811,6179.899897583122,6149.000398095206,6118.25539610473,6087.664119124206,6057.225798528585 -Geothermal - Deep EGS / Flash/Conservative,11747.57266928872,12158.737712713824,12097.944024150254,12037.454304029503,11977.267032509355,11917.380697346809,11857.793793860075,11798.504824890775,11739.51230076632,11680.814739262489,11622.410665566176,11564.298612238345,11506.477119177152,11448.944733581267,11391.70000991336,11334.741509863794,11278.067802314476,11221.677463302904,11165.569075986388,11109.741230606456,11054.192524453423,10998.921561831155,10943.926954022,10889.20731925189,10834.76128265563,10780.587476242352,10726.68453886114,10673.051116166835,10619.685860586,10566.58743128307 -Geothermal - Deep EGS / Binary/Advanced,27822.460465287244,28796.246581572294,14692.522681290178,11083.101712783713,9247.236172469611,8090.066403090486,7276.257550195876,6664.217966599386,6182.520594897924,5790.736615161438,5464.047018723621,5186.264329532009,4946.322696031052,4736.367763295097,4550.650515573855,4527.897262995985,4505.257776681005,4482.7314877976005,4460.317830358613,4438.016241206819,4415.826160000785,4393.747029200781,4371.778294054777,4349.919402584503,4328.169805571581,4306.528956543722,4284.996311761004,4263.571330202199,4242.253473551187,4221.0422061834315 -Geothermal - Deep EGS / Binary/Moderate,27822.460465287244,28796.246581572294,15748.160146703643,13770.19186526455,12714.629970220514,12010.903653891572,11490.270261453188,11080.824017182893,10745.56204094861,10463.05620908182,10219.842842021479,10006.939389769292,9818.070356914326,9648.688267498055,9495.398412523164,9447.921420460549,9400.681813358246,9353.678404291455,9306.910012269998,9260.375462208649,9214.073584897606,9168.003216973117,9122.163200888252,9076.552384883811,9031.169622959393,8986.013774844596,8941.083705970374,8896.378287440522,8851.89639600332,8807.636914023304 -Geothermal - Deep EGS / Binary/Conservative,27822.460465287244,28796.246581572294,28652.26534866443,28509.004021921108,28366.4590018115,28224.626706802443,28083.50357326843,27943.086055402087,27803.370625125077,27664.353771999453,27526.032003139455,27388.401843123756,27251.45983390814,27115.202534738597,26979.626522064904,26844.72838945458,26710.504747507308,26576.95222376977,26444.06746265092,26311.847125337667,26180.287889710977,26049.38645026242,25919.139518011107,25789.54382042105,25660.596101318944,25532.29312081235,25404.631655208286,25277.608496932244,25151.220454447583,25025.464352175346 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Geothermal - Hydro / Flash/Advanced,4759.156206232268,4655.647842134646,4558.497383467481,4467.081686592011,4380.859773326972,4299.359416828913,4222.166309279791,4148.915244124373,4079.2828846810476,4012.981792612015,3949.755464887987,3889.3741840157063,3831.6315286357762,3776.341423460841,3757.4597163435365,3738.672417761819,3719.97905567301,3701.3791603946447,3682.8722645926714,3664.457903269708,3646.1356137533594,3627.9049356845926,3609.7654110061694,3591.7165839511385,3573.7580010313827,3555.889211026226,3538.1097649710946,3520.4192161462393,3502.817120065508 +Geothermal - Hydro / Flash/Moderate,4759.156206232268,4686.616703052331,4620.2220243343545,4559.0807981055395,4502.478121797631,4449.8323721381375,4400.664383901424,4354.57499392211,4311.228377232203,4270.33947800691,4231.664389603711,4194.992894215693,4160.142607958059,4126.954336135645,4106.319564454966,4085.787966632691,4065.359026799528,4045.03223166553,4024.8070705072023,4004.6830351546664,3984.6596199788933,3964.7363218789988,3944.912640269604,3925.1880770682556,3905.562136682914,3886.0343259994997,3866.6041543695023,3847.2711335976546,3828.0347779296662 +Geothermal - Hydro / Flash/Conservative,4759.156206232268,4735.360425201107,4711.683623075101,4688.125204959726,4664.684578934927,4641.361156040252,4618.154350260051,4595.063578508751,4572.088260616207,4549.227819313126,4526.481680216561,4503.849271815478,4481.3300254564,4458.923375329118,4436.6287584524725,4414.445614660211,4392.37338658691,4370.411519653975,4348.559462055705,4326.816664745426,4305.182581421699,4283.656668514591,4262.238385172018,4240.927193246158,4219.722557279927,4198.623944493527,4177.630824771059,4156.742670647204,4135.9589572939685 +Geothermal - Hydro / Binary/Advanced,6348.565275709769,6155.902290244222,5979.492262534476,5817.178692737635,5667.184996487363,5528.03262693695,5398.479771137948,5277.474779042832,5164.120316897949,5057.645444338692,4957.383625705252,4862.755240940567,4773.253547209749,4688.433314445569,4664.991147873341,4641.666192133975,4618.457861173305,4595.365571867438,4572.388744008101,4549.52680028806,4526.77916628662,4504.1452704551875,4481.624544102911,4459.216421382397,4436.920339275485,4414.735737579108,4392.662058891213,4370.698748596757,4348.8452548537725 +Geothermal - Hydro / Binary/Moderate,6348.565275709769,6214.73962434955,6096.183901308938,5989.98052215872,5893.958195718754,5806.459846092583,5726.193752322368,5652.134613978824,5583.455783498704,5519.481625370298,5459.653258897816,5403.503430814705,5350.637757701284,5300.720502402062,5274.2168998900515,5247.845815390601,5221.606586313648,5195.49855338208,5169.5210606151695,5143.673455312093,5117.955088035533,5092.365312595355,5066.903486032378,5041.568968602216,5016.361123759205,4991.279318140409,4966.322921549707,4941.491306941958,4916.783850407248 +Geothermal - Hydro / Binary/Conservative,6348.565275709769,6316.82244933122,6285.238337084564,6253.812145399141,6222.543084672145,6191.430369248784,6160.47321740254,6129.670851315527,6099.02249705895,6068.527384573655,6038.184747650786,6007.993823912532,5977.95385479297,5948.064085519005,5918.32376509141,5888.732146265953,5859.288485534623,5829.9920431069495,5800.842082891415,5771.837872476958,5742.978683114573,5714.263789699,5685.692470750505,5657.264008396753,5628.977688354769,5600.832799912995,5572.82863591343,5544.964492733863,5517.2396702701935 +Geothermal - NF EGS / Flash/Advanced,6535.259751688041,6007.776176603113,5578.645428623832,5221.268114856429,4918.055840930649,4656.868085965572,4429.028096692066,4228.153674683425,4049.4354235203605,3889.173582643655,3744.4708487598655,3613.022797100657,3492.971326722542,3382.7999376015564,3365.885937913549,3349.056508223981,3332.311225682861,3315.6496695544465,3299.071421206674,3282.576064100641,3266.163183780138,3249.8323678612373,3233.5832060219313,3217.4152899918217,3201.3282135418626,3185.321572474153,3169.394964611782,3153.547989788723,3137.7802498397796 +Geothermal - NF EGS / Flash/Moderate,6535.259751688041,6377.898983198974,6236.246588870186,6107.715367294924,5990.289607118318,5882.370770706062,5782.671532889749,5690.1411615760435,5603.911798480313,5523.259027993049,5447.572430860012,5376.333253104545,5309.09723481932,5245.481240134532,5219.253833933859,5193.157564764189,5167.191776940368,5141.3558180556665,5115.649038965388,5090.070793770561,5064.620439801708,5039.297337602699,5014.100850914686,4989.030346660113,4964.085194926812,4939.264768952177,4914.568445107417,4889.99560288188,4865.54562486747 +Geothermal - NF EGS / Flash/Conservative,6535.259751688041,6502.583452929601,6470.070535664952,6437.720182986627,6405.531582071694,6373.503924161336,6341.636404540529,6309.928222517826,6278.378581405236,6246.98668849821,6215.7517550557195,6184.672996280441,6153.749631299039,6122.9808831425435,6092.365978726831,6061.904148833197,6031.594628089031,6001.436654948586,5971.429471673843,5941.572324315474,5911.864462693897,5882.3051403804275,5852.893614678525,5823.6291466051325,5794.511000872107,5765.538445867746,5736.710753638407,5708.027199870216,5679.487063870864 +Geothermal - NF EGS / Binary/Advanced,9139.889157375957,8328.798873360318,7682.117206105367,7151.934266973097,6707.703081961893,6328.938215575759,6001.338345378932,5714.5868201845,5461.035881675535,5234.884207568062,5031.643511391641,4847.781565647939,4680.476728737596,4527.445107704971,4504.807882166446,4482.2838427556135,4459.872423541836,4437.5730614241265,4415.385196117006,4393.308270136421,4371.341728785739,4349.48502014181,4327.7375950411015,4306.098907065896,4284.568412530567,4263.145570467914,4241.829842615574,4220.620693402497,4199.5175899354845 +Geothermal - NF EGS / Binary/Moderate,9139.889157375957,8798.523750538801,8507.869675464968,8255.915616039689,8034.3576120361595,7837.234116010178,7660.132008856235,7499.700304857717,7353.339401305231,7218.995316633362,7095.019261741229,6980.069269176089,6873.0397019496795,6773.009722731476,6739.144674117819,6705.44895074723,6671.921705993494,6638.562097463526,6605.369286976208,6572.342440541327,6539.480728338621,6506.783324696928,6474.249408073443,6441.878161033076,6409.6687702279105,6377.620426376771,6345.732324244887,6314.003662623663,6282.433644310545 +Geothermal - NF EGS / Binary/Conservative,9139.889157375957,9094.189711589077,9048.718763031131,9003.475169215975,8958.457793369895,8913.665504403045,8869.09717688103,8824.751690996625,8780.627932541642,8736.724792878933,8693.041168914539,8649.575963069965,8606.328083254615,8563.296442838342,8520.47996062415,8477.877560821029,8435.488173016924,8393.310732151838,8351.34417849108,8309.587457598624,8268.03952031063,8226.699322709077,8185.5658260955315,8144.637996965053,8103.914806980228,8063.395232945327,8023.0782567806,7982.962865496697,7943.048051169214 +Geothermal - Deep EGS / Flash/Advanced,7630.023614540661,6569.978775668921,5824.298091420733,5265.470056311175,4827.8933319138905,4474.038138876843,4180.7324108380335,3932.8202077265373,3719.930698998551,3534.7044625539675,3371.7602508082937,3227.063232630732,3097.5228199075004,2980.7277615635408,2965.8241227557232,2950.9950021419445,2936.240027131235,2921.558826995579,2906.9510328606007,2892.4162776962976,2877.954196307816,2863.5644253262767,2849.2466031996455,2835.000370183647,2820.825368332729,2806.721241491065,2792.68763528361,2778.7241971071917,2764.8305761216557 +Geothermal - Deep EGS / Flash/Moderate,7630.023614540661,7137.736631747125,6762.139294869117,6461.659844762922,6213.1641059381545,6002.550518769052,5820.636030334972,5661.132145123763,5519.558573646151,5392.619409522852,5277.825040401548,5173.2526357336865,5077.388714595314,4989.022374470835,4964.07726259848,4939.256876285488,4914.560591904061,4889.987788944541,4865.537849999818,4841.210160749819,4817.00410994607,4792.91908939634,4768.954493949358,4745.109721479611,4721.384172872213,4697.7772520078515,4674.288365747812,4650.916923919073,4627.662339299478 +Geothermal - Deep EGS / Flash/Conservative,7630.023614540661,7591.873496467957,7553.914128985617,7516.1445583406885,7478.563835548985,7441.17101637124,7403.965161289383,7366.945335482937,7330.110608805522,7293.460055761495,7256.992755482687,7220.707791705274,7184.604252746747,7148.681231483013,7112.937825325598,7077.37313619897,7041.986270517976,7006.776339165386,6971.742457469559,6936.883745182211,6902.1993264563,6867.688329824018,6833.349888174898,6799.1831387340235,6765.187223040353,6731.361286925151,6697.704480490525,6664.2159580880725,6630.894878297632 +Geothermal - Deep EGS / Binary/Advanced,13508.456565026183,11327.180228356889,9876.298623496687,8827.794902277392,8027.504213636139,7392.4894553781,6873.782451227967,6440.428315298889,6071.807133994897,5753.601404605713,5475.528707533266,5229.995051638156,5011.258147822603,4814.887498977277,4790.81306148239,4766.8589961749785,4743.024701194104,4719.309577688133,4695.713029799692,4672.234464650694,4648.87329232744,4625.628925865803,4602.500781236474,4579.488277330292,4556.59083594364,4533.807881763922,4511.138842355102,4488.583148143326,4466.140232402609 +Geothermal - Deep EGS / Binary/Moderate,13508.456565026183,12267.10490173199,11415.075668038166,10777.497702585948,10274.007419481395,9861.475489374567,9514.268999640424,9216.00528140956,8955.62652765931,8725.344598033485,8519.483655015445,8333.789666355226,8164.998637049572,8010.555889027755,7970.503109582616,7930.650594034703,7890.99734106453,7851.542354359207,7812.28464258741,7773.223219374473,7734.357103277601,7695.685317761213,7657.206891172406,7618.920856716544,7580.826252432961,7542.922121170796,7505.207510564942,7467.681473012117,7430.343065647056 +Geothermal - Deep EGS / Binary/Conservative,13508.456565026183,13440.914282201053,13373.709710790048,13306.841162236098,13240.306956424918,13174.105421642793,13108.234894534578,13042.693720061905,12977.480251461595,12912.592850204286,12848.029885953265,12783.789736523499,12719.87078784088,12656.271433901677,12592.990076732169,12530.025126348508,12467.375000716765,12405.038125713181,12343.012935084615,12281.297870409191,12219.891381057145,12158.79192415186,12097.9979645311,12037.507974708444,11977.3204348349,11917.433832660727,11857.846663497423,11798.557430179935,11739.564643029036 diff --git a/tests/data/Geothermal/R&D/TechLife/df_tc.csv b/tests/data/Geothermal/R&D/TechLife/df_tc.csv index 3674762..eef386c 100644 --- a/tests/data/Geothermal/R&D/TechLife/df_tc.csv +++ b/tests/data/Geothermal/R&D/TechLife/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002 -10 year CRF/Moderate,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002 -10 year CRF/Conservative,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002,0.12503445788971002 -ITC Schedule/*,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -PTC/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -PTC/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -PTC/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -PVD/Advanced,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649 -PVD/Moderate,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649 -PVD/Conservative,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649,0.8338209206779649 -PFF/Advanced,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243 -PFF/Moderate,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243 -PFF/Conservative,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243,1.057600989789243 -Year (Advanced)/nan,2021,2022,2023,2024.0,2025,2026,2027,2028.0,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -1/nan,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499 -2/nan,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187 -3/nan,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174 -4/nan,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248 -5/nan,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565 -6/nan,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838 -Year (Moderate)/nan,2021,2022,2023,2024.0,2025,2026,2027,2028.0,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -1/nan,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499 -2/nan,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187 -3/nan,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174,0.8188171695644174 -4/nan,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248,0.7660361312297248 -5/nan,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565,0.7166573640139565 -6/nan,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838,0.6704615571734838 -Year (Conservative)/nan,2021,2022,2023,2024.0,2025,2026,2027,2028.0,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -1/nan,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499,0.9355398979203499 -2/nan,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187,0.8752349006008187 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557 +10 year CRF/Moderate,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557 +10 year CRF/Conservative,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557,0.12335228458361557 +ITC Schedule/*,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +PTC/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +PTC/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +PTC/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +PVD/Advanced,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092 +PVD/Moderate,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092 +PVD/Conservative,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092,0.8396586557444092 +PFF/Advanced,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467 +PFF/Moderate,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467 +PFF/Conservative,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467,1.0555775141548467 +Year (Advanced)/nan,2022,2023,2024,2025.0,2026,2027,2028,2029.0,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +1/nan,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157 +2/nan,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713 +3/nan,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758 +4/nan,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461 +5/nan,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944 +6/nan,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733 +Year (Moderate)/nan,2022,2023,2024,2025.0,2026,2027,2028,2029.0,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +1/nan,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157 +2/nan,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713 +3/nan,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758,0.8252835776232758 +4/nan,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461,0.7741128396612461 +5/nan,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944,0.7261148831461944 +6/nan,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733,0.6810929834946733 +Year (Conservative)/nan,2022,2023,2024,2025.0,2026,2027,2028,2029.0,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +1/nan,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157,0.9379961756789157 +2/nan,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713,0.8798368255882713 diff --git a/tests/data/Geothermal/R&D/TechLife/df_vom.csv b/tests/data/Geothermal/R&D/TechLife/df_vom.csv index 7b14d1d..80e367d 100644 --- a/tests/data/Geothermal/R&D/TechLife/df_vom.csv +++ b/tests/data/Geothermal/R&D/TechLife/df_vom.csv @@ -1,19 +1,19 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Geothermal - Hydro / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Hydro / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - NF EGS / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 -Geothermal - Deep EGS / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Geothermal - Hydro / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Hydro / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Hydro / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Hydro / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Hydro / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Hydro / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - NF EGS / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - NF EGS / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - NF EGS / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - NF EGS / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - NF EGS / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - NF EGS / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Deep EGS / Flash/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Deep EGS / Flash/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Deep EGS / Flash/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Deep EGS / Binary/Advanced,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Deep EGS / Binary/Moderate,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 +Geothermal - Deep EGS / Binary/Conservative,0,0,0,0.0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0 diff --git a/tests/data/Geothermal/R&D/df_cff.csv b/tests/data/Geothermal/R&D/df_cff.csv index 9c9cdc4..e97a0c9 100644 --- a/tests/data/Geothermal/R&D/df_cff.csv +++ b/tests/data/Geothermal/R&D/df_cff.csv @@ -1,7 +1,7 @@ -Construction Finance Factor,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CFF - Hydro/Advanced,1.4845112675923722,1.4750498706640176,1.465588473735663,1.4561270768073085,1.446665679878954,1.4372042829505993,1.4277428860222448,1.4182814890938902,1.4088200921655356,1.399358695237181,1.3898972983088265,1.380435901380472,1.3709745044521173,1.3615131075237628,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082 -CFF - Hydro/Moderate,1.4845112675923722,1.4827678028534712,1.4810243381145702,1.4792808733756693,1.4775374086367683,1.4757939438978673,1.4740504791589664,1.4723070144200654,1.4705635496811644,1.4688200849422635,1.4670766202033625,1.4653331554644615,1.4635896907255606,1.4618462259866596,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776 -CFF - Hydro/Conservative,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722 -CFF - EGS/Advanced,1.451847432443224,1.443424324415855,1.4350012163884862,1.4265781083611173,1.4181550003337484,1.4097318923063795,1.4013087842790106,1.3928856762516417,1.3844625682242728,1.376039460196904,1.367616352169535,1.3591932441421661,1.3507701361147972,1.3423470280874283,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006 -CFF - EGS/Moderate,1.451847432443224,1.4464518470562213,1.4410562616692186,1.435660676282216,1.4302650908952133,1.4248695055082106,1.4194739201212079,1.4140783347342052,1.4086827493472025,1.4032871639601998,1.3978915785731971,1.3924959931861944,1.3871004077991917,1.381704822412189,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853 -CFF - EGS/Conservative,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224 +Construction Finance Factor,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CFF - Hydro/Advanced,1.4845112675923722,1.474322070900298,1.4641328742082238,1.4539436775161496,1.4437544808240754,1.4335652841320012,1.423376087439927,1.4131868907478529,1.4029976940557787,1.3928084973637045,1.3826193006716303,1.3724301039795561,1.362240907287482,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082,1.3520517105954082 +CFF - Hydro/Moderate,1.4845112675923722,1.4826336901812482,1.4807561127701243,1.4788785353590004,1.4770009579478764,1.4751233805367525,1.4732458031256286,1.4713682257145047,1.4694906483033807,1.4676130708922568,1.4657354934811329,1.463857916070009,1.461980338658885,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776,1.46010276124776 +CFF - Hydro/Conservative,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722,1.4845112675923722 +CFF - EGS/Advanced,1.451847432443224,1.4427763930291344,1.4337053536150448,1.4246343142009552,1.4155632747868656,1.406492235372776,1.3974211959586864,1.3883501565445968,1.3792791171305072,1.3702080777164176,1.361137038302328,1.3520659988882384,1.3429949594741488,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006,1.33392392006006 +CFF - EGS/Moderate,1.451847432443224,1.4460368020264518,1.4402261716096796,1.4344155411929074,1.4286049107761352,1.422794280359363,1.4169836499425907,1.4111730195258185,1.4053623891090463,1.399551758692274,1.393741128275502,1.3879304978587297,1.3821198674419575,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853,1.3763092370251853 +CFF - EGS/Conservative,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224,1.451847432443224 diff --git a/tests/data/Geothermal/R&D/df_just_wacc.csv b/tests/data/Geothermal/R&D/df_just_wacc.csv index 660e454..b03103d 100644 --- a/tests/data/Geothermal/R&D/df_just_wacc.csv +++ b/tests/data/Geothermal/R&D/df_just_wacc.csv @@ -1,7 +1,7 @@ -WACC Type,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -WACC Nominal - Advanced,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239 -WACC Nominal - Moderate,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239 -WACC Nominal - Conservative,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239 -WACC Real - Advanced,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695 -WACC Real - Moderate,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695 -WACC Real - Conservative,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695 +WACC Type,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +WACC Nominal - Advanced,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142 +WACC Nominal - Moderate,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142 +WACC Nominal - Conservative,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142 +WACC Real - Advanced,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094 +WACC Real - Moderate,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094 +WACC Real - Conservative,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094 diff --git a/tests/data/Geothermal/R&D/df_wacc.csv b/tests/data/Geothermal/R&D/df_wacc.csv index 2bcb465..3bcd528 100644 --- a/tests/data/Geothermal/R&D/df_wacc.csv +++ b/tests/data/Geothermal/R&D/df_wacc.csv @@ -1,25 +1,25 @@ -WACC,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Inflation Rate,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 -Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Calculated Interest Rate Real - Advanced,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Calculated Interest Rate Real - Moderate,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Calculated Interest Rate Real - Conservative,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Interest During Construction - Nominal,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Rate of Return on Equity Nominal - Advanced,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Rate of Return on Equity Nominal - Moderate,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Rate of Return on Equity Nominal - Conservative,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Calculated Rate of Return on Equity Real - Advanced,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Moderate,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Conservative,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Debt Fraction - Advanced,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075 -Debt Fraction - Moderate,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075 -Debt Fraction - Conservative,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075,0.70837499070075 -Tax Rate (Federal and State),0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574 -WACC Nominal - Advanced,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239 -WACC Nominal - Moderate,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239 -WACC Nominal - Conservative,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239,0.0689014997895239 -WACC Real - Advanced,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695 -WACC Real - Moderate,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695 -WACC Real - Conservative,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695,0.042830731501974695 +WACC,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Inflation Rate,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 +Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Calculated Interest Rate Real - Advanced,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Moderate,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Conservative,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Interest During Construction - Nominal,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Rate of Return on Equity Nominal - Advanced,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Rate of Return on Equity Nominal - Moderate,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Rate of Return on Equity Nominal - Conservative,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Calculated Rate of Return on Equity Real - Advanced,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Calculated Rate of Return on Equity Real - Moderate,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Calculated Rate of Return on Equity Real - Conservative,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Debt Fraction - Advanced,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222 +Debt Fraction - Moderate,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222 +Debt Fraction - Conservative,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222,0.733667289767222 +Tax Rate (Federal and State),0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574 +WACC Nominal - Advanced,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142 +WACC Nominal - Moderate,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142 +WACC Nominal - Conservative,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142,0.06610242763112142 +WACC Real - Advanced,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094 +WACC Real - Moderate,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094 +WACC Real - Conservative,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094,0.040099929396216094 diff --git a/tests/data/Geothermal/df_ncf.csv b/tests/data/Geothermal/df_ncf.csv index 56648c9..925b1e1 100644 --- a/tests/data/Geothermal/df_ncf.csv +++ b/tests/data/Geothermal/df_ncf.csv @@ -1,19 +1,19 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Geothermal - Hydro / Flash/Advanced,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9 -Geothermal - Hydro / Flash/Moderate,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9 -Geothermal - Hydro / Flash/Conservative,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9 -Geothermal - Hydro / Binary/Advanced,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8 -Geothermal - Hydro / Binary/Moderate,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8 -Geothermal - Hydro / Binary/Conservative,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8 -Geothermal - NF EGS / Flash/Advanced,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9 -Geothermal - NF EGS / Flash/Moderate,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9 -Geothermal - NF EGS / Flash/Conservative,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9 -Geothermal - NF EGS / Binary/Advanced,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8 -Geothermal - NF EGS / Binary/Moderate,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8 -Geothermal - NF EGS / Binary/Conservative,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8 -Geothermal - Deep EGS / Flash/Advanced,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9 -Geothermal - Deep EGS / Flash/Moderate,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9 -Geothermal - Deep EGS / Flash/Conservative,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9 -Geothermal - Deep EGS / Binary/Advanced,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8 -Geothermal - Deep EGS / Binary/Moderate,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8 -Geothermal - Deep EGS / Binary/Conservative,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Geothermal - Hydro / Flash/Advanced,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9 +Geothermal - Hydro / Flash/Moderate,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9 +Geothermal - Hydro / Flash/Conservative,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9 +Geothermal - Hydro / Binary/Advanced,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8 +Geothermal - Hydro / Binary/Moderate,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8 +Geothermal - Hydro / Binary/Conservative,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8 +Geothermal - NF EGS / Flash/Advanced,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9 +Geothermal - NF EGS / Flash/Moderate,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9 +Geothermal - NF EGS / Flash/Conservative,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9 +Geothermal - NF EGS / Binary/Advanced,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8 +Geothermal - NF EGS / Binary/Moderate,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8 +Geothermal - NF EGS / Binary/Conservative,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8 +Geothermal - Deep EGS / Flash/Advanced,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9 +Geothermal - Deep EGS / Flash/Moderate,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9 +Geothermal - Deep EGS / Flash/Conservative,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9 +Geothermal - Deep EGS / Binary/Advanced,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8 +Geothermal - Deep EGS / Binary/Moderate,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8 +Geothermal - Deep EGS / Binary/Conservative,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8 diff --git a/tests/data/Hydropower/Market/20/df_capex.csv b/tests/data/Hydropower/Market/20/df_capex.csv index d169356..02a4209 100644 --- a/tests/data/Hydropower/Market/20/df_capex.csv +++ b/tests/data/Hydropower/Market/20/df_capex.csv @@ -1,37 +1,37 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Hydropower - NPD 1/Advanced,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,2977.8458688836954,2946.9155213917084,2917.0517376063417,2887.1879538209755,2857.324170035609,2831.726641076723,2805.0625484112174,2779.4650194523315,2753.867490493446,2728.2699615345605,2701.6058688690546,2676.008339910169,2650.410810951283,2624.8132819923976,2598.1491893268917,2598.1491893268917,2598.1491893268917,2598.1491893268917,2598.1491893268917,2598.1491893268917,2598.1491893268917,2598.1491893268917,2598.1491893268917,2598.1491893268917,2598.1491893268917 -Hydropower - NPD 1/Moderate,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,2887.1879538209755,2887.1879538209755,2887.1879538209755,2887.1879538209755,2887.1879538209755,2887.1879538209755,2887.1879538209755,2887.1879538209755,2887.1879538209755,2887.1879538209755,2887.1879538209755 -Hydropower - NPD 1/Conservative,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062 -Hydropower - NPD 2/Advanced,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5310.420695262149,4721.677529207779,4134.00092686003,3546.3243245122803,2957.581158457911,2930.917065792405,2904.252973126899,2877.5888804613933,2850.9247877958874,2824.2606951303815,2797.5966024648756,2770.9325097993697,2743.201853427244,2716.537760761738,2689.873668096232,2689.873668096232,2689.873668096232,2689.873668096232,2689.873668096232,2689.873668096232,2689.873668096232,2689.873668096232,2689.873668096232,2689.873668096232,2689.873668096232 -Hydropower - NPD 2/Moderate,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5619.724170182017,5341.351042754135,5062.977915326254,4784.604787898373,4506.231660470492,4226.79196933599,3948.418841908109,3670.0457144802276,3391.6725870523464,3113.2994596244653,3113.2994596244653,3113.2994596244653,3113.2994596244653,3113.2994596244653,2988.5115059498976,2988.5115059498976,2988.5115059498976,2988.5115059498976,2988.5115059498976,2988.5115059498976,2988.5115059498976,2988.5115059498976,2988.5115059498976,2988.5115059498976,2988.5115059498976 -Hydropower - NPD 2/Conservative,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898 -Hydropower - NPD 3/Advanced,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,5467.205560135323,4915.792123812662,4364.378687490001,3811.898687460719,3260.4852511380573,3230.621467352691,3201.8242472739444,3171.960463488578,3142.0966797032115,3113.2994596244653,3083.4356758390986,3053.571892053732,3024.7746719749857,2994.910888189619,2965.0471044042524,2965.0471044042524,2965.0471044042524,2965.0471044042524,2965.0471044042524,2965.0471044042524,2965.0471044042524,2965.0471044042524,2965.0471044042524,2965.0471044042524,2965.0471044042524 -Hydropower - NPD 3/Moderate,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,5760.510579455888,5501.3355987471705,5243.227181745074,4984.052201036357,4725.94378403426,4466.768803325543,4208.660386323446,3949.485405614729,3690.310424906012,3432.2020079039153,3432.2020079039153,3432.2020079039153,3432.2020079039153,3432.2020079039153,3294.615289749905,3294.615289749905,3294.615289749905,3294.615289749905,3294.615289749905,3294.615289749905,3294.615289749905,3294.615289749905,3294.615289749905,3294.615289749905,3294.615289749905 -Hydropower - NPD 3/Conservative,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605 -Hydropower - NPD 4/Advanced,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,12138.561545044891,11065.598456184935,9993.701931031599,8920.738842171642,7848.842317018307,7777.382548674751,7706.9893440378155,7635.5295756942605,7564.069807350705,7493.676602713769,7422.216834370213,7350.757066026657,7280.363861389722,7208.904093046166,7138.510888409231,7138.510888409231,7138.510888409231,7138.510888409231,7138.510888409231,7138.510888409231,7138.510888409231,7138.510888409231,7138.510888409231,7138.510888409231,7138.510888409231 -Hydropower - NPD 4/Moderate,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,12716.639074033059,12220.686950454648,11725.801390582861,11230.915830711072,10736.030270839283,10241.144710967494,9746.259151095705,9251.373591223915,8756.488031352126,8261.602471480339,8261.602471480339,8261.602471480339,8261.602471480339,8261.602471480339,7930.967722428065,7930.967722428065,7930.967722428065,7930.967722428065,7930.967722428065,7930.967722428065,7930.967722428065,7930.967722428065,7930.967722428065,7930.967722428065,7930.967722428065 -Hydropower - NPD 4/Conservative,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848 -Hydropower - NPD 5/Advanced,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4927.5243245854845,5010.716293701863,5093.9082628182405,5178.166795641239,5261.358764757618,5214.4299616663275,5166.434594868417,5118.439228070506,5071.510424979216,5023.515058181305,4975.519691383395,4928.590888292105,4880.595521494194,4832.600154696283,4785.671351604993,4785.671351604993,4785.671351604993,4785.671351604993,4785.671351604993,4785.671351604993,4785.671351604993,4785.671351604993,4785.671351604993,4785.671351604993,4785.671351604993 -Hydropower - NPD 5/Moderate,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4913.658996399421,4982.985637329736,5052.312278260052,5121.638919190367,5190.965560120682,5260.292201050997,5329.6188419813125,5400.012046618248,5469.338687548564,5538.665328478879,5538.665328478879,5538.665328478879,5538.665328478879,5538.665328478879,5316.82007750187,5316.82007750187,5316.82007750187,5316.82007750187,5316.82007750187,5316.82007750187,5316.82007750187,5316.82007750187,5316.82007750187,5316.82007750187,5316.82007750187 -Hydropower - NPD 5/Conservative,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486 -Hydropower - NPD 6/Advanced,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7417.950579543733,7543.80509692492,7669.659614306108,7795.514131687295,7921.368649068483,7849.908880724927,7778.449112381371,7706.9893440378155,7634.46301198764,7563.003243644084,7491.543475300528,7420.0837069569725,7347.557374906797,7276.097606563241,7204.637838219685,7204.637838219685,7204.637838219685,7204.637838219685,7204.637838219685,7204.637838219685,7204.637838219685,7204.637838219685,7204.637838219685,7204.637838219685,7204.637838219685 -Hydropower - NPD 6/Moderate,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7396.619305411327,7501.142548660111,7606.732355615514,7711.255598864297,7815.77884211308,7920.302085361863,8024.825328610646,8129.348571859429,8233.871815108212,8338.395058356995,8338.395058356995,8338.395058356995,8338.395058356995,8338.395058356995,8004.560618184862,8004.560618184862,8004.560618184862,8004.560618184862,8004.560618184862,8004.560618184862,8004.560618184862,8004.560618184862,8004.560618184862,8004.560618184862,8004.560618184862 -Hydropower - NPD 6/Conservative,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445 -Hydropower - NPD 7/Advanced,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14163.966023916717,13671.213591458169,13178.46115899962,12685.708726541072,12192.956294082524,12082.033668594018,11972.177606812134,11861.25498132363,11751.398919541745,11640.476294053242,11530.620232271358,11419.697606782853,11309.841545000969,11199.985483219085,11089.06285773058,11089.06285773058,11089.06285773058,11089.06285773058,11089.06285773058,11089.06285773058,11089.06285773058,11089.06285773058,11089.06285773058,11089.06285773058,11089.06285773058 -Hydropower - NPD 7/Moderate,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14474.336062543205,14291.953668711145,14109.571274879085,13927.188881047025,13745.873050921586,13563.490657089525,13381.108263257465,13198.725869425405,13016.343475593345,12835.027645467904,12835.027645467904,12835.027645467904,12835.027645467904,12835.027645467904,12320.943938876952,12320.943938876952,12320.943938876952,12320.943938876952,12320.943938876952,12320.943938876952,12320.943938876952,12320.943938876952,12320.943938876952,12320.943938876952,12320.943938876952 -Hydropower - NPD 7/Conservative,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265 -Hydropower - NPD 8/Advanced,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19656.769113010927,19366.663784810222,19077.625020316136,18787.519692115435,18497.41436391473,18329.963861975353,18162.513360035977,17995.0628580966,17827.612356157224,17660.161854217848,17492.711352278468,17325.26085033909,17157.810348399715,16990.35984646034,16822.909344520962,16822.909344520962,16822.909344520962,16822.909344520962,16822.909344520962,16822.909344520962,16822.909344520962,16822.909344520962,16822.909344520962,16822.909344520962,16822.909344520962 -Hydropower - NPD 8/Moderate,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19898.87907441372,19850.88370761581,19803.95490452452,19755.95953772661,19709.03073463532,19661.035367837405,19614.106564746115,19566.111197948205,19519.182394856914,19471.187028059005,19471.187028059005,19471.187028059005,19471.187028059005,19471.187028059005,18692.595522226235,18692.595522226235,18692.595522226235,18692.595522226235,18692.595522226235,18692.595522226235,18692.595522226235,18692.595522226235,18692.595522226235,18692.595522226235,18692.595522226235 -Hydropower - NPD 8/Conservative,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163 -Hydropower - NSD 1/Advanced,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896 -Hydropower - NSD 1/Moderate,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322 -Hydropower - NSD 1/Conservative,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313 -Hydropower - NSD 2/Advanced,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061 -Hydropower - NSD 2/Moderate,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025 -Hydropower - NSD 2/Conservative,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305 -Hydropower - NSD 3/Advanced,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648 -Hydropower - NSD 3/Moderate,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948 -Hydropower - NSD 3/Conservative,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277 -Hydropower - NSD 4/Advanced,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989 -Hydropower - NSD 4/Moderate,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746 -Hydropower - NSD 4/Conservative,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Hydropower - NPD 1/Advanced,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3209.4020948371854,3176.4032673280803,3144.46891812572,3111.4700906166145,3079.5357414142545,3051.8593054388757,3024.1828694634974,2995.441955181373,2967.765519205994,2940.089083230616,2912.412647255237,2884.7362112798583,2855.9952969977344,2828.3188610223556,2800.6424250469768,2800.6424250469768,2800.6424250469768,2800.6424250469768,2800.6424250469768,2800.6424250469768,2800.6424250469768,2800.6424250469768,2800.6424250469768,2800.6424250469768,2800.6424250469768 +Hydropower - NPD 1/Moderate,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458 +Hydropower - NPD 1/Conservative,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3111.4700906166145,3111.4700906166145,3111.4700906166145,3111.4700906166145,3111.4700906166145,3111.4700906166145,3111.4700906166145,3111.4700906166145,3111.4700906166145,3111.4700906166145,3111.4700906166145 +Hydropower - NPD 2/Advanced,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,5734.344638437121,5111.624828991099,4488.905019545078,3866.1852100990573,3193.4349202360054,3160.4360927269,3132.7596567515216,3105.0832207761428,3076.3423064940184,3048.66587051864,3020.9894345432613,2993.3129985678825,2965.6365625925037,2936.89564831038,2909.219212335001,2899.638907574293,2899.638907574293,2899.638907574293,2899.638907574293,2899.638907574293,2899.638907574293,2899.638907574293,2899.638907574293,2899.638907574293,2899.638907574293 +Hydropower - NPD 2/Moderate,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6062.203956914684,5767.343465946226,5472.482974977768,5177.62248400931,9150.2555247829,8591.4044137416,8032.553302700299,7474.766669965744,6915.915558924443,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142 +Hydropower - NPD 2/Conservative,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,3356.3001011680417,3356.3001011680417,3356.3001011680417,3356.3001011680417,3356.3001011680417,3356.3001011680417,3356.3001011680417,3356.3001011680417,3356.3001011680417,3356.3001011680417,3226.433747745111,3222.1758345181297,3222.1758345181297,3222.1758345181297,3222.1758345181297,3222.1758345181297,3222.1758345181297,3222.1758345181297,3222.1758345181297,3222.1758345181297,3222.1758345181297 +Hydropower - NPD 3/Advanced,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,5900.403254289393,5313.875707272713,4726.283681949288,4138.691656625863,3519.165282100078,3482.9730196707364,3452.103148775122,3421.233277879507,3390.3634069838927,3358.4290577815323,3327.559186885918,3296.689315990303,3265.8194450946885,3234.9495741990736,3203.0152249967136,3195.563876849496,3195.563876849496,3195.563876849496,3195.563876849496,3195.563876849496,3195.563876849496,3195.563876849496,3195.563876849496,3195.563876849496,3195.563876849496 +Hydropower - NPD 3/Moderate,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6212.295398165776,5937.6599950254795,5661.960113578438,5386.260232131396,8903.296557617983,8420.023406355602,7936.750255093219,7454.541582137582,6971.2684308752005,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818 +Hydropower - NPD 3/Conservative,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,3699.06211594004,3699.06211594004,3699.06211594004,3699.06211594004,3699.06211594004,3699.06211594004,3699.06211594004,3699.06211594004,3699.06211594004,3699.06211594004,3555.3575445294196,3551.099631302438,3551.099631302438,3551.099631302438,3551.099631302438,3551.099631302438,3551.099631302438,3551.099631302438,3551.099631302438,3551.099631302438,3551.099631302438 +Hydropower - NPD 4/Advanced,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,13094.147651274368,11949.833471523132,10804.454813465152,9660.140633713916,8465.79597354565,8383.83114392626,8308.253184147341,8232.675224368422,8157.0972645895035,8081.519304810585,8005.941345031666,7931.427863559492,7855.849903780573,7780.271944001654,7704.693984222736,7692.984722848537,7692.984722848537,7692.984722848537,7692.984722848537,7692.984722848537,7692.984722848537,7692.984722848537,7692.984722848537,7692.984722848537,7692.984722848537 +Hydropower - NPD 4/Moderate,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,13710.480590879917,13182.499350734231,12654.518110588544,12125.472392136113,18463.376230497837,17618.18045494204,16772.984679386245,15928.853382137195,15083.657606581399,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348 +Hydropower - NPD 4/Conservative,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,8904.361035924729,8904.361035924729,8904.361035924729,8904.361035924729,8904.361035924729,8904.361035924729,8904.361035924729,8904.361035924729,8904.361035924729,8904.361035924729,8554.147673005513,8548.825281471787,8548.825281471787,8548.825281471787,8548.825281471787,8548.825281471787,8548.825281471787,8548.825281471787,8548.825281471787,8548.825281471787,8548.825281471787 +Hydropower - NPD 5/Advanced,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5308.553315738986,5397.969493505595,5486.321192965457,5575.737370732066,5667.2825051121645,5620.44545961537,5569.350500891594,5518.255542167817,5468.225061750787,5417.130103027011,5367.09962260998,5316.004663886204,5265.974183469173,5214.879224745397,5163.784266021621,5157.397396181149,5157.397396181149,5157.397396181149,5157.397396181149,5157.397396181149,5157.397396181149,5157.397396181149,5157.397396181149,5157.397396181149,5157.397396181149 +Hydropower - NPD 5/Moderate,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5293.650619444552,5368.164100916725,5441.613104082154,5515.0621072475815,4897.664689335287,4961.533387740007,5026.466564451473,5091.399741162938,5155.268439567658,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123 +Hydropower - NPD 5/Conservative,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5962.142996080623,5969.594344227839,5969.594344227839,5969.594344227839,5969.594344227839,5969.594344227839,5969.594344227839,5969.594344227839,5969.594344227839,5969.594344227839,5733.280160130375,5730.086725210139,5730.086725210139,5730.086725210139,5730.086725210139,5730.086725210139,5730.086725210139,5730.086725210139,5730.086725210139,5730.086725210139,5730.086725210139 +Hydropower - NPD 6/Advanced,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7994.232083657467,8128.356350307379,8262.480616957291,8396.604883607204,8533.922585177352,8460.473582011924,8383.83114392626,8308.253184147341,8231.610746061677,8154.9683079760125,8078.325869890348,8001.683431804684,7925.040993719021,7848.398555633356,7771.756117547692,7765.36924770722,7765.36924770722,7765.36924770722,7765.36924770722,7765.36924770722,7765.36924770722,7765.36924770722,7765.36924770722,7765.36924770722,7765.36924770722 +Hydropower - NPD 6/Moderate,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7970.81356090907,8082.58378311733,8194.35400532559,8306.12422753385,7371.512274211446,7468.379800125272,7566.311804345843,7664.2438085664135,7762.175812786984,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081 +Hydropower - NPD 6/Conservative,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,8979.938995703647,8987.390343850864,8987.390343850864,8987.390343850864,8987.390343850864,8987.390343850864,8987.390343850864,8987.390343850864,8987.390343850864,8987.390343850864,8630.790111091177,8627.596676170942,8627.596676170942,8627.596676170942,8627.596676170942,8627.596676170942,8627.596676170942,8627.596676170942,8627.596676170942,8627.596676170942,8627.596676170942 +Hydropower - NPD 7/Advanced,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15268.876831955087,14741.960070116147,14213.97882997046,13685.997589824774,13158.016349679088,13023.892083029175,12904.670512673698,12786.513420624966,12668.356328576234,12550.199236527502,12432.04214447877,12313.885052430038,12195.727960381306,12077.570868332572,11959.41377628384,11951.962428136623,11951.962428136623,11951.962428136623,11951.962428136623,11951.962428136623,11951.962428136623,11951.962428136623,11951.962428136623,11951.962428136623,11951.962428136623 +Hydropower - NPD 7/Moderate,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15602.058541966377,15407.25901183198,15211.39500339084,15016.595473256442,16911.36685926314,16688.890893153366,16465.350448736845,16242.874482627069,16020.398516517294,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775 +Hydropower - NPD 7/Conservative,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,13845.669335836574,13833.960074462377,13833.960074462377,13833.960074462377,13833.960074462377,13833.960074462377,13833.960074462377,13833.960074462377,13833.960074462377,13833.960074462377,13283.624789875037,13280.431354954802,13280.431354954802,13280.431354954802,13280.431354954802,13280.431354954802,13280.431354954802,13280.431354954802,13280.431354954802,13280.431354954802,13280.431354954802 +Hydropower - NPD 8/Advanced,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21187.37621745915,20877.61303019626,20567.849842933367,20258.086655670475,19945.130033487345,19757.781851500167,19578.94949596695,19399.05266212699,19220.220306593772,19041.387951060555,18862.555595527338,18682.658761687377,18503.82640615416,18324.994050620946,18146.16169508773,18132.32347710004,18132.32347710004,18132.32347710004,18132.32347710004,18132.32347710004,18132.32347710004,18132.32347710004,18132.32347710004,18132.32347710004,18132.32347710004 +Hydropower - NPD 8/Moderate,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21447.108924305012,21396.013965581238,21344.91900685746,21294.88852644043,21757.93658987465,21705.77715284413,21653.61771581361,21601.458278783088,21550.36332005931,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879 +Hydropower - NPD 8/Conservative,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,20986.189817484283,20986.189817484283,20986.189817484283,20986.189817484283,20986.189817484283,20986.189817484283,20986.189817484283,20986.189817484283,20986.189817484283,20986.189817484283,20153.76778160943,20147.38091176896,20147.38091176896,20147.38091176896,20147.38091176896,20147.38091176896,20147.38091176896,20147.38091176896,20147.38091176896,20147.38091176896,20147.38091176896 +Hydropower - NSD 1/Advanced,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536 +Hydropower - NSD 1/Moderate,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783 +Hydropower - NSD 1/Conservative,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577 +Hydropower - NSD 2/Advanced,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715 +Hydropower - NSD 2/Moderate,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682 +Hydropower - NSD 2/Conservative,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888 +Hydropower - NSD 3/Advanced,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679 +Hydropower - NSD 3/Moderate,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057 +Hydropower - NSD 3/Conservative,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125 +Hydropower - NSD 4/Advanced,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329 +Hydropower - NSD 4/Moderate,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291 +Hydropower - NSD 4/Conservative,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378 diff --git a/tests/data/Hydropower/Market/20/df_fom.csv b/tests/data/Hydropower/Market/20/df_fom.csv index 81ffdc5..afc7f2a 100644 --- a/tests/data/Hydropower/Market/20/df_fom.csv +++ b/tests/data/Hydropower/Market/20/df_fom.csv @@ -1,37 +1,37 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Hydropower - NPD 1/Advanced,85,85,85,85,85,85,85,85,85,81,81,81,81,81,81,81,81,81,81,74,74,74,74,74,74.0,74.0,74.0,74.0,74,74 -Hydropower - NPD 1/Moderate,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,82,82,82,82,82,82.0,82.0,82.0,82.0,82,82 -Hydropower - NPD 1/Conservative,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85.0,85.0,85.0,85.0,85,85 -Hydropower - NPD 2/Advanced,87,87,87,87,87,87,87,87,87,82,82,82,82,82,82,82,82,82,82,75,75,75,75,75,75.0,75.0,75.0,75.0,75,75 -Hydropower - NPD 2/Moderate,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,83,83,83,83,83,83.0,83.0,83.0,83.0,83,83 -Hydropower - NPD 2/Conservative,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87.0,87.0,87.0,87.0,87,87 -Hydropower - NPD 3/Advanced,104,104,104,104,104,104,104,104,104,99,99,99,99,99,99,99,99,99,99,90,90,90,90,90,90.0,90.0,90.0,90.0,90,90 -Hydropower - NPD 3/Moderate,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,100,100,100,100,100,100.0,100.0,100.0,100.0,100,100 -Hydropower - NPD 3/Conservative,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104.0,104.0,104.0,104.0,104,104 -Hydropower - NPD 4/Advanced,174,174,174,174,174,174,174,174,174,166,166,166,166,166,166,166,166,166,166,151,151,151,151,151,151.0,151.0,151.0,151.0,151,151 -Hydropower - NPD 4/Moderate,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,167,167,167,167,167,167.0,167.0,167.0,167.0,167,167 -Hydropower - NPD 4/Conservative,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174.0,174.0,174.0,174.0,174,174 -Hydropower - NPD 5/Advanced,32,32,32,32,32,32,32,32,32,30,30,30,30,30,30,30,30,30,30,28,28,28,28,28,28.0,28.0,28.0,28.0,28,28 -Hydropower - NPD 5/Moderate,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,31,31,31,31,31,31.0,31.0,31.0,31.0,31,31 -Hydropower - NPD 5/Conservative,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32.0,32.0,32.0,32.0,32,32 -Hydropower - NPD 6/Advanced,36,36,36,36,36,36,36,36,36,34,34,34,34,34,34,34,34,34,34,31,31,31,31,31,31.0,31.0,31.0,31.0,31,31 -Hydropower - NPD 6/Moderate,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,34,34,34,34,34,34.0,34.0,34.0,34.0,34,34 -Hydropower - NPD 6/Conservative,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36.0,36.0,36.0,36.0,36,36 -Hydropower - NPD 7/Advanced,62,62,62,62,62,62,62,62,62,59,59,59,59,59,59,59,59,59,59,53,53,53,53,53,53.0,53.0,53.0,53.0,53,53 -Hydropower - NPD 7/Moderate,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,59,59,59,59,59,59.0,59.0,59.0,59.0,59,59 -Hydropower - NPD 7/Conservative,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62.0,62.0,62.0,62.0,62,62 -Hydropower - NPD 8/Advanced,189,189,189,189,189,189,189,189,189,180,180,180,180,180,180,180,180,180,180,163,163,163,163,163,163.0,163.0,163.0,163.0,163,163 -Hydropower - NPD 8/Moderate,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,181,181,181,181,181,181.0,181.0,181.0,181.0,181,181 -Hydropower - NPD 8/Conservative,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189.0,189.0,189.0,189.0,189,189 -Hydropower - NSD 1/Advanced,120,116,112,108,104,101,98,94,91,88,85,82,79,76,74,71,71,71,70,70,70,69,69,68,68.0,68.0,67.0,67.0,67,66 -Hydropower - NSD 1/Moderate,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143.0,143.0,143.0,143.0,143,143 -Hydropower - NSD 1/Conservative,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143.0,143.0,143.0,143.0,143,143 -Hydropower - NSD 2/Advanced,39,38,36,35,34,33,32,31,30,29,28,26,25,25,24,23,23,23,23,22,22,22,22,22,22.0,22.0,22.0,22.0,21,21 -Hydropower - NSD 2/Moderate,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47.0,47.0,47.0,47.0,47,47 -Hydropower - NSD 2/Conservative,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47.0,47.0,47.0,47.0,47,47 -Hydropower - NSD 3/Advanced,112,109,105,102,99,95,91,89,86,83,79,77,74,72,70,67,67,67,66,66,66,65,65,65,64.0,64.0,64.0,63.0,63,63 -Hydropower - NSD 3/Moderate,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135.0,135.0,135.0,135.0,135,135 -Hydropower - NSD 3/Conservative,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135.0,135.0,135.0,135.0,135,135 -Hydropower - NSD 4/Advanced,28,26,25,25,24,23,22,22,21,20,20,19,18,18,17,17,16,16,16,16,16,16,16,16,16.0,16.0,16.0,16.0,16,15 -Hydropower - NSD 4/Moderate,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33.0,33.0,33.0,33.0,33,33 -Hydropower - NSD 4/Conservative,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33.0,33.0,33.0,33.0,33,33 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Hydropower - NPD 1/Advanced,92,92,92,92,92,92,92,92,92,87,87,87,87,87,87,87,87,87,87,79,79,79,79,79,79,79.0,79.0,79.0,79 +Hydropower - NPD 1/Moderate,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,88,88,88,88,88,88,88.0,88.0,88.0,88 +Hydropower - NPD 1/Conservative,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92.0,92.0,92.0,92 +Hydropower - NPD 2/Advanced,93,93,93,93,93,93,93,93,93,89,89,89,89,89,89,89,89,89,89,81,81,81,81,81,81,81.0,81.0,81.0,81 +Hydropower - NPD 2/Moderate,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,90,90,90,90,90,90,90.0,90.0,90.0,90 +Hydropower - NPD 2/Conservative,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93.0,93.0,93.0,93 +Hydropower - NPD 3/Advanced,113,113,113,113,113,113,113,113,113,107,107,107,107,107,107,107,107,107,107,97,97,97,97,97,97,97.0,97.0,97.0,97 +Hydropower - NPD 3/Moderate,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NPD 3/Conservative,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113.0,113.0,113.0,113 +Hydropower - NPD 4/Advanced,188,188,188,188,188,188,188,188,188,179,179,179,179,179,179,179,179,179,179,163,163,163,163,163,163,163.0,163.0,163.0,163 +Hydropower - NPD 4/Moderate,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,181,181,181,181,181,181,181.0,181.0,181.0,181 +Hydropower - NPD 4/Conservative,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188.0,188.0,188.0,188 +Hydropower - NPD 5/Advanced,34,34,34,34,34,34,34,34,34,33,33,33,33,33,33,33,33,33,33,30,30,30,30,30,30,30.0,30.0,30.0,30 +Hydropower - NPD 5/Moderate,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,33,33,33,33,33,33,33.0,33.0,33.0,33 +Hydropower - NPD 5/Conservative,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34.0,34.0,34.0,34 +Hydropower - NPD 6/Advanced,39,39,39,39,39,39,39,39,39,37,37,37,37,37,37,37,37,37,37,33,33,33,33,33,33,33.0,33.0,33.0,33 +Hydropower - NPD 6/Moderate,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,37,37,37,37,37,37,37.0,37.0,37.0,37 +Hydropower - NPD 6/Conservative,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39.0,39.0,39.0,39 +Hydropower - NPD 7/Advanced,67,67,67,67,67,67,67,67,67,63,63,63,63,63,63,63,63,63,63,58,58,58,58,58,58,58.0,58.0,58.0,58 +Hydropower - NPD 7/Moderate,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,64,64,64,64,64,64,64.0,64.0,64.0,64 +Hydropower - NPD 7/Conservative,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67.0,67.0,67.0,67 +Hydropower - NPD 8/Advanced,204,204,204,204,204,204,204,204,204,194,194,194,194,194,194,194,194,194,194,176,176,176,176,176,176,176.0,176.0,176.0,176 +Hydropower - NPD 8/Moderate,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,196,196,196,196,196,196,196.0,196.0,196.0,196 +Hydropower - NPD 8/Conservative,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204.0,204.0,204.0,204 +Hydropower - NSD 1/Advanced,129,125,121,117,112,109,105,102,98,95,92,88,86,82,80,77,77,77,76,76,76,74,74,73,73,73.0,72.0,72.0,72 +Hydropower - NSD 1/Moderate,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155.0,155.0,155.0,155 +Hydropower - NSD 1/Conservative,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155.0,155.0,155.0,155 +Hydropower - NSD 2/Advanced,42,41,39,38,37,35,34,33,32,31,30,29,27,27,26,25,25,25,25,24,24,24,24,24,24,24.0,24.0,24.0,23 +Hydropower - NSD 2/Moderate,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50.0,50.0,50.0,50 +Hydropower - NSD 2/Conservative,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50.0,50.0,50.0,50 +Hydropower - NSD 3/Advanced,121,118,113,110,106,103,98,96,93,89,86,84,80,78,76,72,72,72,71,71,71,70,70,70,69,69.0,69.0,68.0,68 +Hydropower - NSD 3/Moderate,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145.0,145.0,145.0,145 +Hydropower - NSD 3/Conservative,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145.0,145.0,145.0,145 +Hydropower - NSD 4/Advanced,30,29,27,27,26,25,24,24,23,22,22,21,19,19,18,18,17,17,17,17,17,17,17,17,17,17.0,17.0,17.0,17 +Hydropower - NSD 4/Moderate,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35.0,35.0,35.0,35 +Hydropower - NSD 4/Conservative,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35.0,35.0,35.0,35 diff --git a/tests/data/Hydropower/Market/20/df_gcc.csv b/tests/data/Hydropower/Market/20/df_gcc.csv index 1325455..dd171fb 100644 --- a/tests/data/Hydropower/Market/20/df_gcc.csv +++ b/tests/data/Hydropower/Market/20/df_gcc.csv @@ -1,37 +1,37 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Hydropower - NPD 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Hydropower - NPD 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 2/Advanced,104,104,104,104,104,104,104,104,104,99,99,99,99,99,99,99,99,99,99,90,90,90,90,90,90,90.0,90.0,90.0,90 +Hydropower - NPD 2/Moderate,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104.0,104.0,104.0,104 +Hydropower - NPD 2/Conservative,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,100,100,100,100,100,100,100.0,100.0,100.0,100 +Hydropower - NPD 3/Advanced,77,77,77,77,77,77,77,77,77,73,73,73,73,73,73,73,73,73,73,66,66,66,66,66,66,66.0,66.0,66.0,66 +Hydropower - NPD 3/Moderate,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77.0,77.0,77.0,77 +Hydropower - NPD 3/Conservative,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,73,73,73,73,73,73,73.0,73.0,73.0,73 +Hydropower - NPD 4/Advanced,129,129,129,129,129,129,129,129,129,122,122,122,122,122,122,122,122,122,122,111,111,111,111,111,111,111.0,111.0,111.0,111 +Hydropower - NPD 4/Moderate,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129.0,129.0,129.0,129 +Hydropower - NPD 4/Conservative,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,124,124,124,124,124,124,124.0,124.0,124.0,124 +Hydropower - NPD 5/Advanced,69,69,69,69,69,69,69,69,69,72,72,72,72,72,72,72,72,72,72,66,66,66,66,66,66,66.0,66.0,66.0,66 +Hydropower - NPD 5/Moderate,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69.0,69.0,69.0,69 +Hydropower - NPD 5/Conservative,69,69,69,69,69,69,69,69,69,76,76,76,76,76,76,76,76,76,76,73,73,73,73,73,73,73.0,73.0,73.0,73 +Hydropower - NPD 6/Advanced,69,69,69,69,69,69,69,69,69,72,72,72,72,72,72,72,72,72,72,66,66,66,66,66,66,66.0,66.0,66.0,66 +Hydropower - NPD 6/Moderate,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69.0,69.0,69.0,69 +Hydropower - NPD 6/Conservative,69,69,69,69,69,69,69,69,69,76,76,76,76,76,76,76,76,76,76,73,73,73,73,73,73,73.0,73.0,73.0,73 +Hydropower - NPD 7/Advanced,89,89,89,89,89,89,89,89,89,74,74,74,74,74,74,74,74,74,74,67,67,67,67,67,67,67.0,67.0,67.0,67 +Hydropower - NPD 7/Moderate,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89.0,89.0,89.0,89 +Hydropower - NPD 7/Conservative,89,89,89,89,89,89,89,89,89,78,78,78,78,78,78,78,78,78,78,75,75,75,75,75,75,75.0,75.0,75.0,75 +Hydropower - NPD 8/Advanced,153,153,153,153,153,153,153,153,153,145,145,145,145,145,145,145,145,145,145,132,132,132,132,132,132,132.0,132.0,132.0,132 +Hydropower - NPD 8/Moderate,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153.0,153.0,153.0,153 +Hydropower - NPD 8/Conservative,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,147,147,147,147,147,147,147.0,147.0,147.0,147 +Hydropower - NSD 1/Advanced,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 1/Moderate,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 1/Conservative,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 2/Advanced,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 2/Moderate,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 2/Conservative,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 3/Advanced,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 3/Moderate,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 3/Conservative,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 4/Advanced,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 4/Moderate,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 4/Conservative,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 diff --git a/tests/data/Hydropower/Market/20/df_lcoe.csv b/tests/data/Hydropower/Market/20/df_lcoe.csv index e1e4040..1664198 100644 --- a/tests/data/Hydropower/Market/20/df_lcoe.csv +++ b/tests/data/Hydropower/Market/20/df_lcoe.csv @@ -1,37 +1,37 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Hydropower - NPD 1/Advanced,109.71115130561071,110.23952880611981,95.2734381475332,95.44522261040743,90.93649905967976,90.32553435562373,89.6927494835657,89.08178477950966,88.47082007545362,86.47615535756059,85.95247132551256,85.40696712546253,84.88328309341449,84.35959906136647,83.83591502931844,83.2904108292684,82.76672679722037,82.24304276517235,81.71935873312432,78.75238047272339,78.75238047272339,78.75238047272339,78.75238047272339,83.99010040810109,88.90982992529503,99.89651670003157,99.89651670003157,99.89651670003157,99.89651670003157,99.89651670003157 -Hydropower - NPD 1/Moderate,109.71115130561071,110.23952880611981,95.2734381475332,95.44522261040743,90.93649905967976,90.93649905967976,90.93649905967976,90.93649905967976,90.93649905967976,90.93649905967976,90.93649905967976,90.93649905967976,90.93649905967976,90.93649905967976,90.93649905967976,90.93649905967976,90.93649905967976,90.93649905967976,90.93649905967976,87.4330461361676,87.4330461361676,87.4330461361676,87.4330461361676,93.2534516636994,98.72049099171417,110.92942411946942,110.92942411946942,110.92942411946942,110.92942411946942,110.92942411946942 -Hydropower - NPD 1/Conservative,109.71115130561071,110.23952880611981,95.2734381475332,95.44522261040743,90.93649905967976,90.93649905967976,90.93649905967976,90.93649905967976,90.93649905967976,90.93649905967976,90.93649905967976,90.93649905967976,90.93649905967976,90.93649905967976,90.93649905967976,90.93649905967976,90.93649905967976,90.93649905967976,90.93649905967976,90.93650017548275,90.93650017548275,90.93650017548275,90.93650017548275,96.99987054402342,102.69512392599671,115.41370221202176,115.41370221202176,115.41370221202176,115.41370221202176,115.41370221202176 -Hydropower - NPD 2/Advanced,153.72343482263565,154.5651130130096,128.18947482391897,128.460612573702,121.34422301504182,111.66724460576404,101.97270362224077,92.29572521296298,82.61874680368523,77.1793371856806,76.7056098540582,76.23188252243581,75.75815519081341,75.28442785919101,74.81070052756861,74.33697319594623,73.86324586432383,73.37056943943652,72.89684210781414,70.32025575333242,70.32025575333242,70.32025575333242,70.32025575333242,75.02938287438661,79.45261129887436,89.33051720063548,89.33051720063548,89.33051720063548,89.33051720063548,89.33051720063548 -Hydropower - NPD 2/Moderate,153.72343482263565,154.5651130130096,128.18947482391897,128.460612573702,121.34422301504182,116.76039113696288,112.17655925888393,107.59272738080499,103.00889550272605,106.19546338448764,101.23080094908495,96.28508760694712,91.33937426480932,86.39366092267151,81.44794758053371,81.44794758053371,81.44794758053371,81.44794758053371,81.44794758053371,78.02927040880002,78.02927040880002,78.02927040880002,78.02927040880002,83.26121893901167,88.17552744234821,99.15010806754037,99.15010806754037,99.15010806754037,99.15010806754037,99.15010806754037 -Hydropower - NPD 2/Conservative,153.72343482263565,154.5651130130096,128.18947482391897,128.460612573702,121.34422301504182,121.34422301504182,121.34422301504182,121.34422301504182,121.34422301504182,121.34422301504182,121.34422301504182,121.34422301504182,121.34422301504182,121.34422301504182,121.34422301504182,121.34422301504182,121.34422301504182,121.34422301504182,121.34422301504182,121.34422477618078,121.34422477618078,121.34422477618078,121.34422477618078,130.91440691210008,139.90356786761214,159.9780649391976,159.9780649391976,159.9780649391976,159.9780649391976,159.9780649391976 -Hydropower - NPD 3/Advanced,201.4598898457394,202.53074090801488,167.80925842541336,168.15307101706657,159.12922856305704,147.8263815380204,136.54535468098575,125.26432782395109,113.96148079891445,104.1055423284768,103.475484977419,102.8679296746133,102.2378723235555,101.60781497249772,101.00025966969199,100.3702023186342,99.74014496757643,99.1325896647707,98.50253231371292,94.66185965864919,94.66185965864919,94.66185965864919,94.66185965864919,100.82601743358185,106.61593925607994,119.54593008010411,119.54593008010411,119.54593008010411,119.54593008010411,119.54593008010411 -Hydropower - NPD 3/Moderate,201.4598898457394,202.53074090801488,167.80925842541336,168.15307101706657,159.12922856305704,153.8269277385707,148.52462691408442,143.2441462576001,137.94184543311383,136.8070324258992,131.3390347006477,125.89353902364824,120.42554129839675,114.95754357314526,109.51204789614583,109.51204789614583,109.51204789614583,109.51204789614583,109.51204789614583,105.18234429279467,105.18234429279467,105.18234429279467,105.18234429279467,112.03165485637992,118.46513273756575,132.83230599490767,132.83230599490767,132.83230599490767,132.83230599490767,132.83230599490767 -Hydropower - NPD 3/Conservative,201.4598898457394,202.53074090801488,167.80925842541336,168.15307101706657,159.12922856305704,159.12922856305704,159.12922856305704,159.12922856305704,159.12922856305704,159.12922856305704,159.12922856305704,159.12922856305704,159.12922856305704,159.12922856305704,159.12922856305704,159.12922856305704,159.12922856305704,159.12922856305704,159.12922856305704,159.12923079624568,159.12923079624568,159.12923079624568,159.12923079624568,171.2645720586725,182.66315719621053,208.11835430483652,208.11835430483652,208.11835430483652,208.11835430483652,208.11835430483652 -Hydropower - NPD 4/Advanced,371.9746546660708,374.0277078173729,303.5371326329834,304.1924191827553,286.9935069528701,267.9307191283849,248.86793130389972,229.82409257267943,210.76130474819425,189.31419757188863,188.04460832314064,186.79396816765748,185.52437891890946,184.25478967016141,183.00414951467832,181.7345602659303,180.46497101718228,179.21433086169918,177.94474161295116,172.18797542273046,172.18797542273046,172.18797542273046,172.18797542273046,184.68527432091273,196.42384206282253,222.6382846482655,222.6382846482655,222.6382846482655,222.6382846482655,222.6382846482655 -Hydropower - NPD 4/Moderate,371.9746546660708,374.0277078173729,303.5371326329834,304.1924191827553,286.9935069528701,278.2011276779585,269.3897993097819,260.59742003487025,251.8050407599586,243.01266148504692,234.22028221013525,225.42790293522359,216.63552366031197,207.84314438540028,199.05076511048864,199.05076511048864,199.05076511048864,199.05076511048864,199.05076511048864,191.07368886402267,191.07368886402267,191.07368886402267,191.07368886402267,204.95833171579068,218.00001552407417,247.12456282205025,247.12456282205025,247.12456282205025,247.12456282205025,247.12456282205025 -Hydropower - NPD 4/Conservative,371.9746546660708,374.0277078173729,303.5371326329834,304.1924191827553,286.9935069528701,286.9935069528701,286.9935069528701,286.9935069528701,286.9935069528701,286.9935069528701,286.9935069528701,286.9935069528701,286.9935069528701,286.9935069528701,286.9935069528701,286.9935069528701,286.9935069528701,286.9935069528701,286.9935069528701,286.9935112091962,286.9935112091962,286.9935112091962,286.9935112091962,310.1227569064596,331.8477888232438,380.36389524874545,380.36389524874545,380.36389524874545,380.36389524874545,380.36389524874545 -Hydropower - NPD 5/Advanced,111.56373973018876,112.23578984970976,92.03753843158097,92.25488406747331,86.55034379183003,87.90475279138282,89.24201737321975,90.57928195505669,91.93369095460947,69.54551932682925,68.97975354220594,68.40112944429572,67.82250534638551,67.25673956176219,66.67811546385198,66.09949136594177,65.53372558131846,64.95510148340824,64.37647738549803,63.40301532158285,63.40301532158285,63.40301532158285,63.40301532158285,69.08823134134087,74.42828873446501,86.35364717791751,86.35364717791751,86.35364717791751,86.35364717791751,86.35364717791751 -Hydropower - NPD 5/Moderate,111.56373973018876,112.23578984970976,92.03753843158097,92.25488406747331,86.55034379183003,87.68187536107665,88.79626251260744,89.91064966413822,91.02503681566898,69.10456797539982,69.9403583390479,70.77614870269599,71.62479737963096,72.46058774327905,73.29637810692714,73.29637810692714,73.29637810692714,73.29637810692714,73.29637810692714,70.4180014428306,70.4180014428306,70.4180014428306,70.4180014428306,76.734204219406,82.66694014646724,95.91586188495859,95.91586188495859,95.91586188495859,95.91586188495859,95.91586188495859 -Hydropower - NPD 5/Conservative,111.56373973018876,112.23578984970976,92.03753843158097,92.25488406747331,86.55034379183003,86.55034379183003,86.55034379183003,86.55034379183003,86.55034379183003,86.55034379183003,86.55034379183003,86.55034379183003,86.55034379183003,86.55034379183003,86.55034379183003,86.55034379183003,86.55034379183003,86.55034379183003,86.55034379183003,86.5503452035695,86.5503452035695,86.5503452035695,86.5503452035695,94.22186023089918,101.42762521780261,117.51946169108625,117.51946169108625,117.51946169108625,117.51946169108625,117.51946169108625 -Hydropower - NPD 6/Advanced,159.2527742133501,160.22445672879059,129.11441936982496,129.42678383064168,121.22834156566164,123.15942643383876,125.09051130201587,127.02159617019298,128.9526810383701,97.22126524847062,96.40356369842952,95.58586214838841,94.76816059834734,93.93825454755935,93.12055299751826,92.30285144747714,91.48514989743606,90.65524384664808,89.83754229660698,88.4393918119792,88.4393918119792,88.4393918119792,88.4393918119792,96.56306175850672,104.19353061078807,121.23381116511719,121.23381116511719,121.23381116511719,121.23381116511719,121.23381116511719 -Hydropower - NPD 6/Moderate,159.2527742133501,160.22445672879059,129.11441936982496,129.42678383064168,121.22834156566164,122.83212391380873,124.43590626195582,126.05605373610443,127.65983608425151,96.39998662755151,97.59602770074595,98.79206877394039,99.98810984713485,101.18415092032929,102.38019199352371,102.38019199352371,102.38019199352371,102.38019199352371,102.38019199352371,98.17321796765629,98.17321796765629,98.17321796765629,98.17321796765629,107.19884978833562,115.67652095582218,134.60876456207532,134.60876456207532,134.60876456207532,134.60876456207532,134.60876456207532 -Hydropower - NPD 6/Conservative,159.2527742133501,160.22445672879059,129.11441936982496,129.42678383064168,121.22834156566164,121.22834156566164,121.22834156566164,121.22834156566164,121.22834156566164,121.22834156566164,121.22834156566164,121.22834156566164,121.22834156566164,121.22834156566164,121.22834156566164,121.22834156566164,121.22834156566164,121.22834156566164,121.22834156566164,121.2283435945832,121.2283435945832,121.2283435945832,121.2283435945832,132.25367955461314,142.60964960050444,165.73648995730056,165.73648995730056,165.73648995730056,165.73648995730056,165.73648995730056 -Hydropower - NPD 7/Advanced,227.27772790248483,228.66943177654287,182.26337430015917,182.70893509248916,171.01456876827683,165.64891906894601,160.2832693696152,154.91761967028435,149.55196997095354,139.14539502340847,137.97528851430116,136.81643302931985,135.64632652021254,134.48747103523127,133.31736452612395,132.15850904114265,130.98840253203534,129.82954704705406,128.67069156207276,126.43038169470755,126.43038169470755,126.43038169470755,126.43038169470755,137.95713500153755,148.78408053903982,172.9626982723814,172.9626982723814,172.9626982723814,172.9626982723814,172.9626982723814 -Hydropower - NPD 7/Moderate,227.27772790248483,228.66943177654287,182.26337430015917,182.70893509248916,171.01456876827683,169.02858154190113,167.04259431552543,165.05660708914974,163.07061986277407,156.0619888906369,154.13806376508546,152.214138639534,150.29021351398256,148.36628838843112,146.45361428700568,146.45361428700568,146.45361428700568,146.45361428700568,146.45361428700568,140.49552027536933,140.49552027536933,140.49552027536933,140.49552027536933,153.30277758040927,165.33248565477942,192.19709968339936,192.19709968339936,192.19709968339936,192.19709968339936,192.19709968339936 -Hydropower - NPD 7/Conservative,227.27772790248483,228.66943177654287,182.26337430015917,182.70893509248916,171.01456876827683,171.01456876827683,171.01456876827683,171.01456876827683,171.01456876827683,171.01456876827683,171.01456876827683,171.01456876827683,171.01456876827683,171.01456876827683,171.01456876827683,171.01456876827683,171.01456876827683,171.01456876827683,171.01456876827683,171.01457166235733,171.01457166235733,171.01457166235733,171.01457166235733,186.74125648818688,201.513148933723,234.50157945658023,234.50157945658023,234.50157945658023,234.50157945658023,234.50157945658023 -Hydropower - NPD 8/Advanced,514.5571504738576,517.5076705067129,414.33382530925326,415.27371475796093,390.6050012924611,385.708555592812,380.81210989316287,375.93366583211554,371.0372201324664,296.79369900582236,294.48655022177405,292.1794014377258,289.87225265367744,287.56510386962907,285.2579550855807,282.9508063015324,280.64365751748403,278.3365087334357,276.0293599493874,269.7617270635362,269.7617270635362,269.7617270635362,269.7617270635362,292.60178240554484,314.05518117958974,361.9646794071235,361.9646794071235,361.9646794071235,361.9646794071235,361.9646794071235 -Hydropower - NPD 8/Moderate,514.5571504738576,517.5076705067129,414.33382530925326,415.27371475796093,390.6050012924611,389.79492755538683,388.9848538183125,388.19278171983984,387.3827079827656,315.5841925586065,314.92290787528054,314.27631840713957,313.61503372381367,312.9684442556727,312.3071595723468,312.3071595723468,312.3071595723468,312.3071595723468,312.3071595723468,299.71589795520885,299.71589795520885,299.71589795520885,299.71589795520885,325.09438080083385,348.9320950539189,402.1662208344145,402.1662208344145,402.1662208344145,402.1662208344145,402.1662208344145 -Hydropower - NPD 8/Conservative,514.5571504738576,517.5076705067129,414.33382530925326,415.27371475796093,390.6050012924611,390.6050012924611,390.6050012924611,390.6050012924611,390.6050012924611,390.6050012924611,390.6050012924611,390.6050012924611,390.6050012924611,390.6050012924611,390.6050012924611,390.6050012924611,390.6050012924611,390.6050012924611,390.6050012924611,390.6050073973872,390.6050073973872,390.6050073973872,390.6050073973872,423.7797063058161,454.94031578045195,524.527852008049,524.527852008049,524.527852008049,524.527852008049,524.527852008049 -Hydropower - NSD 1/Advanced,132.6421491503263,132.67979910112987,109.69753292580053,109.24124693233401,102.36668984361981,101.84780233843094,101.32891483324207,100.63706482632357,100.1181773211347,99.59928981594581,99.08040231075694,98.56151480556807,98.0426273003792,97.52373979519031,97.17781479173107,96.6589272865422,96.6589272865422,96.6589272865422,96.48596478481257,96.4859663148871,96.4859663148871,96.31300381315747,96.31300381315747,104.4545991891395,112.26436685867519,129.70505559344784,129.53209309171822,129.53209309171822,129.53209309171822,129.3591305899886 -Hydropower - NSD 1/Moderate,139.62135902215553,140.36997233660412,117.38350040102279,117.6251256038563,111.28333412727434,111.28333412727434,111.28333412727434,111.28333412727434,111.28333412727434,111.28333412727434,111.28333412727434,111.28333412727434,111.28333412727434,111.28333412727434,111.28333412727434,111.28333412727434,111.28333412727434,111.28333412727434,111.28333412727434,111.2833356967185,111.2833356967185,111.2833356967185,111.2833356967185,119.81183164239813,127.82254885502117,145.71199593711992,145.71199593711992,145.71199593711992,145.71199593711992,145.71199593711992 -Hydropower - NSD 1/Conservative,140.22458964166262,140.97704483686027,117.85066219431,118.09350572666746,111.71973748731433,111.71973748731433,111.71973748731433,111.71973748731433,111.71973748731433,111.71973748731433,111.71973748731433,111.71973748731433,111.71973748731433,111.71973748731433,111.71973748731433,111.71973748731433,111.71973748731433,111.71973748731433,111.71973748731433,111.719739064672,111.719739064672,111.719739064672,111.719739064672,120.29123763707891,128.3423467176592,146.32199648263753,146.32199648263753,146.32199648263753,146.32199648263753,146.32199648263753 -Hydropower - NSD 2/Advanced,106.11515115545431,106.59196958590384,86.85877558363939,86.89609675774017,81.20394500171555,81.03098249998592,80.8580199982563,80.68505749652667,80.51209499479705,80.33913249306742,80.1661699913378,79.82024498787855,79.64728248614892,79.64728248614892,79.4743199844193,79.30135748268967,79.30135748268967,79.30135748268967,79.30135748268967,79.12839634682952,79.12839634682952,79.12839634682952,79.12839634682952,86.55064971995095,93.52228612937357,109.09126919439431,109.09126919439431,109.09126919439431,108.91830669266469,108.91830669266469 -Hydropower - NSD 2/Moderate,110.18322742609791,110.85010472761037,90.84023308279335,91.05593832500524,85.39445247637879,85.39445247637879,85.39445247637879,85.39445247637879,85.39445247637879,85.39445247637879,85.39445247637879,85.39445247637879,85.39445247637879,85.39445247637879,85.39445247637879,85.39445247637879,85.39445247637879,85.39445247637879,85.39445247637879,85.39445387746332,85.39445387746332,85.39445387746332,85.39445387746332,93.00806893952097,100.15944916135336,116.12983416518837,116.12983416518837,116.12983416518837,116.12983416518837,116.12983416518837 -Hydropower - NSD 2/Conservative,110.7261349836543,111.39646997784091,91.26067869675184,91.47748043553528,85.78721550041482,85.78721550041482,85.78721550041482,85.78721550041482,85.78721550041482,85.78721550041482,85.78721550041482,85.78721550041482,85.78721550041482,85.78721550041482,85.78721550041482,85.78721550041482,85.78721550041482,85.78721550041482,85.78721550041482,85.78721690862149,85.78721690862149,85.78721690862149,85.78721690862149,93.43953433473365,100.62726723772758,116.67883465615422,116.67883465615422,116.67883465615422,116.67883465615422,116.67883465615422 -Hydropower - NSD 3/Advanced,124.4448979245274,124.57067959171324,103.41395532562325,103.0808698885039,96.7732300132259,96.03674452199007,95.30025903075425,94.93201628513634,94.37965216670948,93.82728804828261,93.0908025570468,92.72255981142888,92.17019569300201,91.80195294738411,91.43371020176619,90.88134608333932,90.88134608333932,90.88134608333932,90.69722471053038,90.6972261348257,90.6972261348257,90.51310476201674,90.51310476201674,98.2528493026284,105.33858010629744,121.57353539854627,121.57353539854627,121.38941402573731,121.38941402573731,121.38941402573731 -Hydropower - NSD 3/Moderate,131.4569827303963,132.15281665890933,111.08842447592151,111.31331238565814,105.41081458150033,105.41081458150033,105.41081458150033,105.41081458150033,105.41081458150033,105.41081458150033,105.41081458150033,105.41081458150033,105.41081458150033,105.41081458150033,105.41081458150033,105.41081458150033,105.41081458150033,105.41081458150033,105.41081458150033,105.41081604222965,105.41081604222965,105.41081604222965,105.41081604222965,113.34854606347503,120.80436370299171,137.45461505698225,137.45461505698225,137.45461505698225,137.45461505698225,137.45461505698225 -Hydropower - NSD 3/Conservative,132.0349165819886,132.73443128012246,111.53599561336121,111.76205076138365,105.82891715547419,105.82891715547419,105.82891715547419,105.82891715547419,105.82891715547419,105.82891715547419,105.82891715547419,105.82891715547419,105.82891715547419,105.82891715547419,105.82891715547419,105.82891715547419,105.82891715547419,105.82891715547419,105.82891715547419,105.82891862378511,105.82891862378511,105.82891862378511,105.82891862378511,113.80784793579821,121.30236359074492,138.03903493446205,138.03903493446205,138.03903493446205,138.03903493446205,138.03903493446205 -Hydropower - NSD 4/Advanced,91.90665899848351,92.13214055992275,75.42608748155436,75.61151723509658,70.57169143960279,70.39872893787316,70.22576643614354,70.22576643614354,70.05280393441392,69.87984143268429,69.87984143268429,69.70687893095466,69.53391642922504,69.53391642922504,69.36095392749542,69.36095392749542,69.18799142576579,69.18799142576579,69.18799142576579,69.18799263019994,69.18799263019994,69.18799263019994,69.18799263019994,75.7329924180857,81.88063472118026,95.60948305545695,95.60948305545695,95.60948305545695,95.60948305545695,95.43652055372733 -Hydropower - NSD 4/Moderate,95.12407092320933,95.71046082302914,78.6317184892115,78.82189972789706,73.83032705932551,73.83032705932551,73.83032705932551,73.83032705932551,73.83032705932551,73.83032705932551,73.83032705932551,73.83032705932551,73.83032705932551,73.83032705932551,73.83032705932551,73.83032705932551,73.83032705932551,73.83032705932551,73.83032705932551,73.8303282946223,73.8303282946223,73.8303282946223,73.8303282946223,80.54303832674428,86.84820891487216,100.92884771237932,100.92884771237932,100.92884771237932,100.92884771237932,100.92884771237932 -Hydropower - NSD 4/Conservative,95.60665541881504,96.19611882323406,79.00544792384127,79.19660382614597,74.17944974735754,74.17944974735754,74.17944974735754,74.17944974735754,74.17944974735754,74.17944974735754,74.17944974735754,74.17944974735754,74.17944974735754,74.17944974735754,74.17944974735754,74.17944974735754,74.17944974735754,74.17944974735754,74.17944974735754,74.17945098898511,74.17945098898511,74.17945098898511,74.17945098898511,80.92656312248889,87.26404720498256,101.41684814879342,101.41684814879342,101.41684814879342,101.41684814879342,101.41684814879342 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Hydropower - NPD 1/Advanced,114.99449143721586,98.26269213656914,98.58197154806679,93.87063287016619,93.25934683517197,92.62768459901123,92.016398564017,91.38473632785629,90.77345029286204,88.51404404523745,87.98426281490912,87.43410538341429,86.90432415308597,86.37454292275761,85.84476169242927,85.31498046210095,84.76482303060612,84.23504180027778,83.70526056994944,80.93891767085533,80.93891767085533,80.93891767085533,80.93891767085533,80.93891767085533,80.93891767085533,80.93891767085533,80.93891767085533,80.93891767085533,80.93891767085533 +Hydropower - NPD 1/Moderate,114.99449143721586,98.26269213656914,98.58197154806679,93.87063287016619,93.87063287016619,93.87063287016619,93.87063287016619,93.87063287016619,93.87063287016619,93.87063287016619,93.87063287016619,93.87063287016619,93.87063287016619,93.87063287016619,93.87063287016619,93.87063287016619,93.87063287016619,93.87063287016619,93.87063287016619,92.48815632897295,92.48815632897295,92.48815632897295,92.48815632897295,92.48815632897295,92.48815632897295,92.48815632897295,92.48815632897295,92.48815632897295,92.48815632897295 +Hydropower - NPD 1/Conservative,114.99449143721586,98.26269213656914,98.58197154806679,93.87063287016619,93.87063287016619,93.87063287016619,93.87063287016619,93.87063287016619,93.87063287016619,93.87063287016619,93.87063287016619,93.87063287016619,93.87063287016619,93.87063287016619,93.87063287016619,93.87063287016619,93.87063287016619,93.87063287016619,91.38473632785629,91.38591078123483,91.38591078123483,91.38591078123483,91.38591078123483,91.38591078123483,91.38591078123483,91.38591078123483,91.38591078123483,91.38591078123483,91.38591078123483 +Hydropower - NPD 2/Advanced,159.88503864569554,130.76983719523346,131.27384063389988,123.83668430977046,114.24247544345845,104.64826657714643,95.05405771083441,85.45984884452243,81.02336187098486,79.2731788644079,78.8131056907017,78.3530325169955,77.8752642212237,77.41519104751751,76.95511787381133,76.49504470010513,76.03497152639895,75.55720323062712,75.09713005692095,72.53555599637434,72.53555599637434,72.53555599637434,72.53555599637434,72.53555599637434,72.53555599637434,72.53555599637434,72.53555599637434,72.53555599637434,72.53555599637434 +Hydropower - NPD 2/Moderate,159.88503864569554,130.76983719523346,131.27384063389988,123.83668430977046,119.29378541067912,114.75088651158781,110.20798761249647,105.66508871340514,180.0452649502094,170.75532586575753,161.46538678130557,152.1931428189193,142.90320373446738,133.61326465001548,133.61326465001548,133.61326465001548,133.61326465001548,133.61326465001548,133.61326465001548,132.71412278826574,132.71412278826574,132.71412278826574,132.71412278826574,132.71412278826574,132.71412278826574,132.71412278826574,132.71412278826574,132.71412278826574,132.71412278826574 +Hydropower - NPD 2/Conservative,159.88503864569554,130.76983719523346,131.27384063389988,123.83668430977046,123.83668430977046,123.83668430977046,123.83668430977046,123.83668430977046,77.60407782407208,77.60407782407208,77.60407782407208,77.60407782407208,77.60407782407208,77.60407782407208,77.60407782407208,77.60407782407208,77.60407782407208,77.60407782407208,75.60323426562752,75.5386117625958,75.5386117625958,75.5386117625958,75.5386117625958,75.5386117625958,75.5386117625958,75.5386117625958,75.5386117625958,75.5386117625958,75.5386117625958 +Hydropower - NPD 3/Advanced,210.24438015549055,172.07380195334156,172.71288504466443,163.282471500558,152.034808456664,140.8075216139365,129.5598585700425,118.31219552614853,109.77991039873719,106.92505888643356,106.31568312029867,105.70630735416381,105.09693158802892,104.46654286444112,103.85716709830622,103.24779133217135,102.63841556603647,102.0290397999016,101.39865107631377,97.68545266493662,97.68545266493662,97.68545266493662,97.68545266493662,97.68545266493662,97.68545266493662,97.68545266493662,97.68545266493662,97.68545266493662,97.68545266493662 +Hydropower - NPD 3/Moderate,210.24438015549055,172.07380195334156,172.71288504466443,163.282471500558,158.00503539844107,152.74797549749061,147.4705393953737,142.19310329325677,216.06344919564162,206.52356651201285,196.98368382838396,187.46481410220807,177.92493141857923,168.3850487349504,168.3850487349504,168.3850487349504,168.3850487349504,168.3850487349504,168.3850487349504,166.60389841995857,166.60389841995857,166.60389841995857,166.60389841995857,166.60389841995857,166.60389841995857,166.60389841995857,166.60389841995857,166.60389841995857,166.60389841995857 +Hydropower - NPD 3/Conservative,210.24438015549055,172.07380195334156,172.71288504466443,163.282471500558,163.282471500558,163.282471500558,163.282471500558,163.282471500558,109.89682444439451,109.89682444439451,109.89682444439451,109.89682444439451,109.89682444439451,109.89682444439451,109.89682444439451,109.89682444439451,109.89682444439451,109.89682444439451,107.14603728692045,107.06587287789974,107.06587287789974,107.06587287789974,107.06587287789974,107.06587287789974,107.06587287789974,107.06587287789974,107.06587287789974,107.06587287789974,107.06587287789974 +Hydropower - NPD 4/Advanced,386.92482821311046,309.9404414200976,311.1585126558674,293.1844563313396,274.14450498872964,255.1222487681852,236.0822974255752,217.0600412050308,197.20611424740216,193.13991284762824,191.883559180969,190.6272055143098,189.3708518476506,188.11449818099138,186.85814451433217,185.61948596973855,184.36313230307937,183.10677863642016,181.85042496976098,176.8517634481664,176.8517634481664,176.8517634481664,176.8517634481664,176.8517634481664,176.8517634481664,176.8517634481664,176.8517634481664,176.8517634481664,176.8517634481664 +Hydropower - NPD 4/Moderate,386.92482821311046,309.9404414200976,311.1585126558674,293.1844563313396,284.38998066472516,275.61320012017626,266.8364195756274,258.04194390901296,363.3987006877304,349.348773767626,335.2988468475216,321.2666150494828,307.2166881293784,293.1844563313396,293.1844563313396,293.1844563313396,293.1844563313396,293.1844563313396,293.1844563313396,291.086264067742,291.086264067742,291.086264067742,291.086264067742,291.086264067742,291.086264067742,291.086264067742,291.086264067742,291.086264067742,291.086264067742 +Hydropower - NPD 4/Conservative,386.92482821311046,309.9404414200976,311.1585126558674,293.1844563313396,293.1844563313396,293.1844563313396,293.1844563313396,293.1844563313396,204.4965045384387,204.4965045384387,204.4965045384387,204.4965045384387,204.4965045384387,204.4965045384387,204.4965045384387,204.4965045384387,204.4965045384387,204.4965045384387,198.6748093788488,198.58913601889205,198.58913601889205,198.58913601889205,198.58913601889205,198.58913601889205,198.58913601889205,198.58913601889205,198.58913601889205,198.58913601889205,198.58913601889205 +Hydropower - NPD 5/Advanced,115.72358753893276,93.31126494808471,93.71528110041476,87.75355335843327,89.08237276307551,90.42720204006285,91.75602144470507,93.1008507216924,70.85827480752742,70.12610035738676,69.54974495296364,68.9733895485405,68.40904154837617,67.83268614395303,67.2683381437887,66.69198273936556,66.12763473920124,65.5512793347781,64.97492393035496,64.29248068358369,64.29248068358369,64.29248068358369,64.29248068358369,64.29248068358369,64.29248068358369,64.29248068358369,64.29248068358369,64.29248068358369,64.29248068358369 +Hydropower - NPD 5/Moderate,115.72358753893276,93.31126494808471,93.71528110041476,87.75355335843327,88.85823455024429,89.97892561440041,91.08360680621142,92.18828799802245,62.17692152840389,62.89736578393281,63.629817443720555,64.36226910350828,65.08271335903721,65.81516501882494,65.81516501882494,65.81516501882494,65.81516501882494,65.81516501882494,65.81516501882494,65.6124774927417,65.6124774927417,65.6124774927417,65.6124774927417,65.6124774927417,65.6124774927417,65.6124774927417,65.6124774927417,65.6124774927417,65.6124774927417 +Hydropower - NPD 5/Conservative,115.72358753893276,93.31126494808471,93.71528110041476,87.75355335843327,87.75355335843327,87.75355335843327,87.75355335843327,87.75355335843327,98.91243438295905,99.02450348937467,99.02450348937467,99.02450348937467,99.02450348937467,99.02450348937467,99.02450348937467,99.02450348937467,99.02450348937467,99.02450348937467,95.4703118287653,95.42398161322326,95.42398161322326,95.42398161322326,95.42398161322326,95.42398161322326,95.42398161322326,95.42398161322326,95.42398161322326,95.42398161322326,95.42398161322326 +Hydropower - NPD 6/Advanced,165.18336034582745,130.93326703951874,131.51386799889977,122.94642626024459,124.8872594213513,126.81281043158315,128.73836144181502,130.66391245204684,98.91446841111431,97.7411182368029,96.92054444067504,96.11136750282674,95.29079370669888,94.47021991057102,93.64964611444317,92.8290723183153,92.00849852218744,91.18792472605958,90.36735092993172,89.5266753091653,89.5266753091653,89.5266753091653,89.5266753091653,89.5266753091653,89.5266753091653,89.5266753091653,89.5266753091653,89.5266753091653,89.5266753091653 +Hydropower - NPD 6/Moderate,165.18336034582745,130.93326703951874,131.51386799889977,122.94642626024459,124.55105210210446,126.15567794396435,127.76030378582422,129.3649296276841,86.46909916984178,87.50621327328116,88.5547242350001,89.60323519671901,90.65174615843796,91.68886026187734,91.68886026187734,91.68886026187734,91.68886026187734,91.68886026187734,91.68886026187734,91.30355252040758,91.30355252040758,91.30355252040758,91.30355252040758,91.30355252040758,91.30355252040758,91.30355252040758,91.30355252040758,91.30355252040758,91.30355252040758 +Hydropower - NPD 6/Conservative,165.18336034582745,130.93326703951874,131.51386799889977,122.94642626024459,122.94642626024459,122.94642626024459,122.94642626024459,122.94642626024459,139.03853113146795,139.1455061875919,139.1455061875919,139.1455061875919,139.1455061875919,139.1455061875919,139.1455061875919,139.1455061875919,139.1455061875919,139.1455061875919,134.02598564451515,133.982581616959,133.982581616959,133.982581616959,133.982581616959,133.982581616959,133.982581616959,133.982581616959,133.982581616959,133.982581616959,133.982581616959 +Hydropower - NPD 7/Advanced,235.52384977553388,184.67480174496077,185.5030104074886,173.28182932087657,167.90251221292726,162.53404050237305,157.15472339442374,151.77540628647446,141.82121139169624,139.78392475252713,138.60719913516323,137.44097999652578,136.27476085788834,135.10854171925087,133.94232258061345,132.776103441976,131.60988430333853,130.44366516470112,129.27744602606367,128.3143889555349,128.3143889555349,128.3143889555349,128.3143889555349,128.3143889555349,128.3143889555349,128.3143889555349,128.3143889555349,128.3143889555349,128.3143889555349 +Hydropower - NPD 7/Moderate,235.52384977553388,184.67480174496077,185.5030104074886,173.28182932087657,171.29712159758077,169.31241387428497,167.31686075359409,165.3321530302983,178.86705538120643,176.67120132737557,174.46484079481823,172.26898674098734,170.0731326871565,167.86677215459918,167.86677215459918,167.86677215459918,167.86677215459918,167.86677215459918,167.86677215459918,167.33474391724954,167.33474391724954,167.33474391724954,167.33474391724954,167.33474391724954,167.33474391724954,167.33474391724954,167.33474391724954,167.33474391724954,167.33474391724954 +Hydropower - NPD 7/Conservative,235.52384977553388,184.67480174496077,185.5030104074886,173.28182932087657,173.28182932087657,173.28182932087657,173.28182932087657,173.28182932087657,153.4022158957333,153.28291652438764,153.28291652438764,153.28291652438764,153.28291652438764,153.28291652438764,153.28291652438764,153.28291652438764,153.28291652438764,153.28291652438764,147.67584607114213,147.64597799419198,147.64597799419198,147.64597799419198,147.64597799419198,147.64597799419198,147.64597799419198,147.64597799419198,147.64597799419198,147.64597799419198,147.64597799419198 +Hydropower - NPD 8/Advanced,534.1989504547489,421.75389847604123,423.50093879477686,397.7213290576418,392.81270219663804,387.92088570159666,383.02906920655533,378.1372527115139,304.6489837702739,299.90408116789763,297.59865955020507,295.2795151847881,292.97409356709557,290.66867194940306,288.36325033171045,286.04410596629356,283.73868434860094,281.43326273090844,279.1278411132159,274.76059655651767,274.76059655651767,274.76059655651767,274.76059655651767,274.76059655651767,274.76059655651767,274.76059655651767,274.76059655651767,274.76059655651767,274.76059655651767 +Hydropower - NPD 8/Moderate,534.1989504547489,421.75389847604123,423.50093879477686,397.7213290576418,396.91443149144936,396.107533925257,395.3006363590646,394.5105491588345,328.01882314485977,327.34640850636606,326.6739938678724,326.0015792293787,325.3428873386094,324.6704727001158,324.6704727001158,324.6704727001158,324.6704727001158,324.6704727001158,324.6704727001158,322.81217849807916,322.81217849807916,322.81217849807916,322.81217849807916,322.81217849807916,322.81217849807916,322.81217849807916,322.81217849807916,322.81217849807916,322.81217849807916 +Hydropower - NPD 8/Conservative,534.1989504547489,421.75389847604123,423.50093879477686,397.7213290576418,397.7213290576418,397.7213290576418,397.7213290576418,397.7213290576418,389.63554302975547,389.63554302975547,389.63554302975547,389.63554302975547,389.63554302975547,389.63554302975547,389.63554302975547,389.63554302975547,389.63554302975547,389.63554302975547,376.4898368472044,376.3952486251746,376.3952486251746,376.3952486251746,376.3952486251746,376.3952486251746,376.3952486251746,376.3952486251746,376.3952486251746,376.3952486251746,376.3952486251746 +Hydropower - NSD 1/Advanced,139.66607004538878,113.91292795150223,113.66460894971837,106.42794363655372,105.56313112790559,105.04424362271672,104.35239361579822,103.83350611060933,103.14165610369083,102.62276859850196,102.10388109331309,101.41203108639459,101.06610608293533,100.37425607601683,100.02833107255759,99.50944356736872,99.50944356736872,99.50944356736872,99.33648106563909,99.33818066803094,99.33818066803094,98.9922556645717,98.9922556645717,98.81929316284207,98.81929316284207,98.81929316284207,98.64633066111244,98.64633066111244,98.64633066111244 +Hydropower - NSD 1/Moderate,147.26422208770504,121.44730090830696,121.90210368248464,115.19096032767548,115.19096032767548,115.19096032767548,115.19096032767548,115.19096032767548,115.19096032767548,115.19096032767548,115.19096032767548,115.19096032767548,115.19096032767548,115.19096032767548,115.19096032767548,115.19096032767548,115.19096032767548,115.19096032767548,115.19096032767548,115.19270312327231,115.19270312327231,115.19270312327231,115.19270312327231,115.19270312327231,115.19270312327231,115.19270312327231,115.19270312327231,115.19270312327231,115.19270312327231 +Hydropower - NSD 1/Conservative,147.89887133367353,121.92730978187114,122.38441933669021,115.63923675333794,115.63923675333794,115.63923675333794,115.63923675333794,115.63923675333794,115.63923675333794,115.63923675333794,115.63923675333794,115.63923675333794,115.63923675333794,115.63923675333794,115.63923675333794,115.63923675333794,115.63923675333794,115.63923675333794,115.63923675333794,115.64098838847438,115.64098838847438,115.64098838847438,115.64098838847438,115.64098838847438,115.64098838847438,115.64098838847438,115.64098838847438,115.64098838847438,115.64098838847438 +Hydropower - NSD 2/Advanced,111.69456593155324,89.60935165363358,89.6599832131576,83.63536787733271,83.46240537560308,83.11648037214384,82.94351787041421,82.77055536868458,82.59759286695495,82.42463036522534,82.25166786349571,82.07870536176608,81.73278035830684,81.73278035830684,81.55981785657721,81.38685535484758,81.38685535484758,81.38685535484758,81.38685535484758,81.21541245033923,81.21541245033923,81.21541245033923,81.21541245033923,81.21541245033923,81.21541245033923,81.21541245033923,81.21541245033923,81.21541245033923,81.0424499486096 +Hydropower - NSD 2/Moderate,115.84764447325271,93.26059834475309,93.66722085962596,87.66703321006977,87.66703321006977,87.66703321006977,87.66703321006977,87.66703321006977,87.66703321006977,87.66703321006977,87.66703321006977,87.66703321006977,87.66703321006977,87.66703321006977,87.66703321006977,87.66703321006977,87.66703321006977,87.66703321006977,87.66703321006977,87.6685913798276,87.6685913798276,87.6685913798276,87.6685913798276,87.6685913798276,87.6685913798276,87.6685913798276,87.6685913798276,87.6685913798276,87.6685913798276 +Hydropower - NSD 2/Conservative,116.41017448672478,93.68606075541227,94.0947279167627,88.06436913281604,88.06436913281604,88.06436913281604,88.06436913281604,88.06436913281604,88.06436913281604,88.06436913281604,88.06436913281604,88.06436913281604,88.06436913281604,88.06436913281604,88.06436913281604,88.06436913281604,88.06436913281604,88.06436913281604,88.06436913281604,88.06593513762033,88.06593513762033,88.06593513762033,88.06593513762033,88.06593513762033,88.06593513762033,88.06593513762033,88.06593513762033,88.06593513762033,88.06593513762033 +Hydropower - NSD 3/Advanced,131.3984382225436,107.79113881365784,107.28413399799538,100.62859110376787,99.89210561253205,99.33974149410518,98.4191346300604,98.05089188444249,97.49852776601563,96.7620422747798,96.20967815635294,95.84143541073502,95.1049499194992,94.73670717388129,94.36846442826338,93.63197893702755,93.63197893702755,93.63197893702755,93.4478575642186,93.44944247941632,93.44944247941632,93.26532110660737,93.26532110660737,93.26532110660737,93.08119973379841,93.08119973379841,93.08119973379841,92.89707836098945,92.89707836098945 +Hydropower - NSD 3/Moderate,138.6886271940579,114.93406892844737,115.35810729892489,109.10092846495738,109.10092846495738,109.10092846495738,109.10092846495738,109.10092846495738,109.10092846495738,109.10092846495738,109.10092846495738,109.10092846495738,109.10092846495738,109.10092846495738,109.10092846495738,109.10092846495738,109.10092846495738,109.10092846495738,109.10092846495738,109.10255337194323,109.10255337194323,109.10255337194323,109.10255337194323,109.10255337194323,109.10255337194323,109.10255337194323,109.10255337194323,109.10255337194323,109.10255337194323 +Hydropower - NSD 3/Conservative,139.28744946646364,115.38698052689101,115.81319545652205,109.52389896336467,109.52389896336467,109.52389896336467,109.52389896336467,109.52389896336467,109.52389896336467,109.52389896336467,109.52389896336467,109.52389896336467,109.52389896336467,109.52389896336467,109.52389896336467,109.52389896336467,109.52389896336467,109.52389896336467,109.52389896336467,109.52553221088391,109.52553221088391,109.52553221088391,109.52553221088391,109.52553221088391,109.52553221088391,109.52553221088391,109.52553221088391,109.52553221088391,109.52553221088391 +Hydropower - NSD 4/Advanced,96.89718329842955,77.911805576432,77.91619666946326,72.74687564389154,72.57391314216191,72.40095064043228,72.22798813870267,72.22798813870267,72.05502563697304,71.88206313524341,71.88206313524341,71.70910063351378,71.36317563005454,71.36317563005454,71.19021312832491,71.19021312832491,71.01725062659528,71.01725062659528,71.01725062659528,71.01859303122676,71.01859303122676,71.01859303122676,71.01859303122676,71.01859303122676,71.01859303122676,71.01859303122676,71.01859303122676,71.01859303122676,71.01859303122676 +Hydropower - NSD 4/Moderate,100.1996258654566,80.79325103299954,81.15242726422618,75.85236465629563,75.85236465629563,75.85236465629563,75.85236465629563,75.85236465629563,75.85236465629563,75.85236465629563,75.85236465629563,75.85236465629563,75.85236465629563,75.85236465629563,75.85236465629563,75.85236465629563,75.85236465629563,75.85236465629563,75.85236465629563,75.85374101279524,75.85374101279524,75.85374101279524,75.85374101279524,75.85374101279524,75.85374101279524,75.85374101279524,75.85374101279524,75.85374101279524,75.85374101279524 +Hydropower - NSD 4/Conservative,100.70446049293153,81.1750762733347,81.5360874437079,76.20894817670896,76.20894817670896,76.20894817670896,76.20894817670896,76.20894817670896,76.20894817670896,76.20894817670896,76.20894817670896,76.20894817670896,76.20894817670896,76.20894817670896,76.20894817670896,76.20894817670896,76.20894817670896,76.20894817670896,76.20894817670896,76.2103315646605,76.2103315646605,76.2103315646605,76.2103315646605,76.2103315646605,76.2103315646605,76.2103315646605,76.2103315646605,76.2103315646605,76.2103315646605 diff --git a/tests/data/Hydropower/Market/20/df_occ.csv b/tests/data/Hydropower/Market/20/df_occ.csv index 6a5acbb..0876fe2 100644 --- a/tests/data/Hydropower/Market/20/df_occ.csv +++ b/tests/data/Hydropower/Market/20/df_occ.csv @@ -1,37 +1,37 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Hydropower - NPD 1/Advanced,2820,2820,2820,2820,2820,2792,2763,2735,2707,2679,2655,2630,2606,2582,2558,2533,2509,2485,2461,2436,2436,2436,2436,2436,2436.0,2436.0,2436.0,2436.0,2436,2436 -Hydropower - NPD 1/Moderate,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2707,2707,2707,2707,2707,2707.0,2707.0,2707.0,2707.0,2707,2707 -Hydropower - NPD 1/Conservative,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820.0,2820.0,2820.0,2820.0,2820,2820 -Hydropower - NPD 2/Advanced,5530,5530,5530,5530,5530,4979,4427,3876,3325,2773,2748,2723,2698,2673,2648,2623,2598,2572,2547,2522,2522,2522,2522,2522,2522.0,2522.0,2522.0,2522.0,2522,2522 -Hydropower - NPD 2/Moderate,5530,5530,5530,5530,5530,5269,5008,4747,4486,4225,3963,3702,3441,3180,2919,2919,2919,2919,2919,2802,2802,2802,2802,2802,2802.0,2802.0,2802.0,2802.0,2802,2802 -Hydropower - NPD 2/Conservative,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530.0,5530.0,5530.0,5530.0,5530,5530 -Hydropower - NPD 3/Advanced,5644,5644,5644,5644,5644,5126,4609,4092,3574,3057,3029,3002,2974,2946,2919,2891,2863,2836,2808,2780,2780,2780,2780,2780,2780.0,2780.0,2780.0,2780.0,2780,2780 -Hydropower - NPD 3/Moderate,5644,5644,5644,5644,5644,5401,5158,4916,4673,4431,4188,3946,3703,3460,3218,3218,3218,3218,3218,3089,3089,3089,3089,3089,3089.0,3089.0,3089.0,3089.0,3089,3089 -Hydropower - NPD 3/Conservative,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644.0,5644.0,5644.0,5644.0,5644,5644 -Hydropower - NPD 4/Advanced,12387,12387,12387,12387,12387,11381,10375,9370,8364,7359,7292,7226,7159,7092,7026,6959,6892,6826,6759,6693,6693,6693,6693,6693,6693.0,6693.0,6693.0,6693.0,6693,6693 -Hydropower - NPD 4/Moderate,12387,12387,12387,12387,12387,11923,11458,10994,10530,10066,9602,9138,8674,8210,7746,7746,7746,7746,7746,7436,7436,7436,7436,7436,7436.0,7436.0,7436.0,7436.0,7436,7436 -Hydropower - NPD 4/Conservative,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387.0,12387.0,12387.0,12387.0,12387,12387 -Hydropower - NPD 5/Advanced,4541,4541,4541,4541,4541,4620,4698,4776,4855,4933,4889,4844,4799,4755,4710,4665,4621,4576,4531,4487,4487,4487,4487,4487,4487.0,4487.0,4487.0,4487.0,4487,4487 -Hydropower - NPD 5/Moderate,4541,4541,4541,4541,4541,4607,4672,4737,4802,4867,4932,4997,5063,5128,5193,5193,5193,5193,5193,4985,4985,4985,4985,4985,4985.0,4985.0,4985.0,4985.0,4985,4985 -Hydropower - NPD 5/Conservative,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541.0,4541.0,4541.0,4541.0,4541,4541 -Hydropower - NPD 6/Advanced,6837,6837,6837,6837,6837,6955,7073,7191,7309,7427,7360,7293,7226,7158,7091,7024,6957,6889,6822,6755,6755,6755,6755,6755,6755.0,6755.0,6755.0,6755.0,6755,6755 -Hydropower - NPD 6/Moderate,6837,6837,6837,6837,6837,6935,7033,7132,7230,7328,7426,7524,7622,7720,7818,7818,7818,7818,7818,7505,7505,7505,7505,7505,7505.0,7505.0,7505.0,7505.0,7505,7505 -Hydropower - NPD 6/Conservative,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837.0,6837.0,6837.0,6837.0,6837,6837 -Hydropower - NPD 7/Advanced,13742,13742,13742,13742,13742,13280,12818,12356,11894,11432,11328,11225,11121,11018,10914,10811,10707,10604,10501,10397,10397,10397,10397,10397,10397.0,10397.0,10397.0,10397.0,10397,10397 -Hydropower - NPD 7/Moderate,13742,13742,13742,13742,13742,13571,13400,13229,13058,12888,12717,12546,12375,12204,12034,12034,12034,12034,12034,11552,11552,11552,11552,11552,11552.0,11552.0,11552.0,11552.0,11552,11552 -Hydropower - NPD 7/Conservative,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742.0,13742.0,13742.0,13742.0,13742,13742 -Hydropower - NPD 8/Advanced,18702,18702,18702,18702,18702,18430,18158,17887,17615,17343,17186,17029,16872,16715,16558,16401,16244,16087,15930,15773,15773,15773,15773,15773,15773.0,15773.0,15773.0,15773.0,15773,15773 -Hydropower - NPD 8/Moderate,18702,18702,18702,18702,18702,18657,18612,18568,18523,18479,18434,18390,18345,18301,18256,18256,18256,18256,18256,17526,17526,17526,17526,17526,17526.0,17526.0,17526.0,17526.0,17526,17526 -Hydropower - NPD 8/Conservative,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702.0,18702.0,18702.0,18702.0,18702,18702 -Hydropower - NSD 1/Advanced,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734.0,7734.0,7734.0,7734.0,7734,7734 -Hydropower - NSD 1/Moderate,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933.0,7933.0,7933.0,7933.0,7933,7933 -Hydropower - NSD 1/Conservative,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973.0,7973.0,7973.0,7973.0,7973,7973 -Hydropower - NSD 2/Advanced,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904.0,6904.0,6904.0,6904.0,6904,6904 -Hydropower - NSD 2/Moderate,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082.0,7082.0,7082.0,7082.0,7082,7082 -Hydropower - NSD 2/Conservative,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118.0,7118.0,7118.0,7118.0,7118,7118 -Hydropower - NSD 3/Advanced,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763.0,6763.0,6763.0,6763.0,6763,6763 -Hydropower - NSD 3/Moderate,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936.0,6936.0,6936.0,6936.0,6936,6936 -Hydropower - NSD 3/Conservative,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972.0,6972.0,6972.0,6972.0,6972,6972 -Hydropower - NSD 4/Advanced,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088.0,6088.0,6088.0,6088.0,6088,6088 -Hydropower - NSD 4/Moderate,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244.0,6244.0,6244.0,6244.0,6244,6244 -Hydropower - NSD 4/Conservative,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276.0,6276.0,6276.0,6276.0,6276,6276 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Hydropower - NPD 1/Advanced,3045,3045,3045,3045,3015,2984,2954,2923,2893,2867,2841,2814,2788,2762,2736,2710,2683,2657,2631,2631,2631,2631,2631,2631,2631,2631.0,2631.0,2631.0,2631 +Hydropower - NPD 1/Moderate,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045.0,3045.0,3045.0,3045 +Hydropower - NPD 1/Conservative,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,2923,2923,2923,2923,2923,2923,2923,2923.0,2923.0,2923.0,2923 +Hydropower - NPD 2/Advanced,5868,5868,5868,5868,5283,4698,4113,3528,2896,2870,2844,2818,2791,2765,2739,2713,2687,2660,2634,2634,2634,2634,2634,2634,2634,2634.0,2634.0,2634.0,2634 +Hydropower - NPD 2/Moderate,5868,5868,5868,5868,5591,5314,5037,4760,8492,7967,7442,6918,6393,5868,5868,5868,5868,5868,5868,5868,5868,5868,5868,5868,5868,5868.0,5868.0,5868.0,5868 +Hydropower - NPD 2/Conservative,5868,5868,5868,5868,5868,5868,5868,5868,3049,3049,3049,3049,3049,3049,3049,3049,3049,3049,2927,2927,2927,2927,2927,2927,2927,2927.0,2927.0,2927.0,2927 +Hydropower - NPD 3/Advanced,6018,6018,6018,6018,5466,4915,4363,3811,3229,3199,3170,3141,3112,3082,3053,3024,2995,2966,2936,2936,2936,2936,2936,2936,2936,2936.0,2936.0,2936.0,2936 +Hydropower - NPD 3/Moderate,6018,6018,6018,6018,5759,5501,5242,4983,8287,7833,7379,6926,6472,6018,6018,6018,6018,6018,6018,6018,6018,6018,6018,6018,6018,6018.0,6018.0,6018.0,6018 +Hydropower - NPD 3/Conservative,6018,6018,6018,6018,6018,6018,6018,6018,3398,3398,3398,3398,3398,3398,3398,3398,3398,3398,3263,3263,3263,3263,3263,3263,3263,3263.0,3263.0,3263.0,3263 +Hydropower - NPD 4/Advanced,13248,13248,13248,13248,12172,11097,10021,8946,7824,7754,7683,7612,7541,7470,7399,7329,7258,7187,7116,7116,7116,7116,7116,7116,7116,7116.0,7116.0,7116.0,7116 +Hydropower - NPD 4/Moderate,13248,13248,13248,13248,12751,12255,11759,11262,17216,16422,15628,14835,14041,13248,13248,13248,13248,13248,13248,13248,13248,13248,13248,13248,13248,13248.0,13248.0,13248.0,13248 +Hydropower - NPD 4/Conservative,13248,13248,13248,13248,13248,13248,13248,13248,8236,8236,8236,8236,8236,8236,8236,8236,8236,8236,7907,7907,7907,7907,7907,7907,7907,7907.0,7907.0,7907.0,7907 +Hydropower - NPD 5/Advanced,4835,4835,4835,4835,4918,5002,5085,5169,5255,5208,5160,5112,5065,5017,4970,4922,4875,4827,4779,4779,4779,4779,4779,4779,4779,4779.0,4779.0,4779.0,4779 +Hydropower - NPD 5/Moderate,4835,4835,4835,4835,4904,4974,5043,5112,4532,4592,4653,4714,4774,4835,4835,4835,4835,4835,4835,4835,4835,4835,4835,4835,4835,4835.0,4835.0,4835.0,4835 +Hydropower - NPD 5/Conservative,4835,4835,4835,4835,4835,4835,4835,4835,5532,5532,5532,5532,5532,5532,5532,5532,5532,5532,5310,5310,5310,5310,5310,5310,5310,5310.0,5310.0,5310.0,5310 +Hydropower - NPD 6/Advanced,7314,7314,7314,7314,7441,7567,7693,7819,7948,7876,7804,7733,7661,7589,7517,7445,7373,7301,7229,7229,7229,7229,7229,7229,7229,7229.0,7229.0,7229.0,7229 +Hydropower - NPD 6/Moderate,7314,7314,7314,7314,7419,7524,7629,7734,6856,6947,7039,7131,7223,7314,7314,7314,7314,7314,7314,7314,7314,7314,7314,7314,7314,7314.0,7314.0,7314.0,7314 +Hydropower - NPD 6/Conservative,7314,7314,7314,7314,7314,7314,7314,7314,8367,8367,8367,8367,8367,8367,8367,8367,8367,8367,8032,8032,8032,8032,8032,8032,8032,8032.0,8032.0,8032.0,8032 +Hydropower - NPD 7/Advanced,14751,14751,14751,14751,14255,13760,13264,12768,12272,12161,12049,11938,11827,11716,11605,11494,11383,11272,11161,11161,11161,11161,11161,11161,11161,11161.0,11161.0,11161.0,11161 +Hydropower - NPD 7/Moderate,14751,14751,14751,14751,14568,14385,14201,14018,15798,15589,15379,15170,14961,14751,14751,14751,14751,14751,14751,14751,14751,14751,14751,14751,14751,14751.0,14751.0,14751.0,14751 +Hydropower - NPD 7/Conservative,14751,14751,14751,14751,14751,14751,14751,14751,12918,12918,12918,12918,12918,12918,12918,12918,12918,12918,12401,12401,12401,12401,12401,12401,12401,12401.0,12401.0,12401.0,12401 +Hydropower - NPD 8/Advanced,20043,20043,20043,20043,19751,19460,19169,18878,18584,18416,18248,18079,17911,17743,17575,17406,17238,17070,16902,16902,16902,16902,16902,16902,16902,16902.0,16902.0,16902.0,16902 +Hydropower - NPD 8/Moderate,20043,20043,20043,20043,19995,19947,19899,19852,20287,20238,20189,20140,20092,20043,20043,20043,20043,20043,20043,20043,20043,20043,20043,20043,20043,20043.0,20043.0,20043.0,20043 +Hydropower - NPD 8/Conservative,20043,20043,20043,20043,20043,20043,20043,20043,19562,19562,19562,19562,19562,19562,19562,19562,19562,19562,18780,18780,18780,18780,18780,18780,18780,18780.0,18780.0,18780.0,18780 +Hydropower - NSD 1/Advanced,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352.0,8352.0,8352.0,8352 +Hydropower - NSD 1/Moderate,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567.0,8567.0,8567.0,8567 +Hydropower - NSD 1/Conservative,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611.0,8611.0,8611.0,8611 +Hydropower - NSD 2/Advanced,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456.0,7456.0,7456.0,7456 +Hydropower - NSD 2/Moderate,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648.0,7648.0,7648.0,7648 +Hydropower - NSD 2/Conservative,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687.0,7687.0,7687.0,7687 +Hydropower - NSD 3/Advanced,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303.0,7303.0,7303.0,7303 +Hydropower - NSD 3/Moderate,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490.0,7490.0,7490.0,7490 +Hydropower - NSD 3/Conservative,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529.0,7529.0,7529.0,7529 +Hydropower - NSD 4/Advanced,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574.0,6574.0,6574.0,6574 +Hydropower - NSD 4/Moderate,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743.0,6743.0,6743.0,6743 +Hydropower - NSD 4/Conservative,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778.0,6778.0,6778.0,6778 diff --git a/tests/data/Hydropower/Market/20/df_tc.csv b/tests/data/Hydropower/Market/20/df_tc.csv index a6ff9ed..5affca4 100644 --- a/tests/data/Hydropower/Market/20/df_tc.csv +++ b/tests/data/Hydropower/Market/20/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.1208833877080207,0.12131276450790077,0.1294387153228857,0.12963196845168878,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.13290117694849762,0.13290117694849762,0.13290117694849762,0.13290117694849762,0.1310331037204453,0.129177929132708,0.12177263819913342,0.12177263819913342,0.12177263819913342,0.12177263819913342,0.12177263819913342 -10 year CRF/Moderate,0.1208833877080207,0.12131276450790077,0.1294387153228857,0.12963196845168878,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.13290117694849762,0.13290117694849762,0.13290117694849762,0.13290117694849762,0.1310331037204453,0.129177929132708,0.12177263819913342,0.12177263819913342,0.12177263819913342,0.12177263819913342,0.12177263819913342 -10 year CRF/Conservative,0.1208833877080207,0.12131276450790077,0.1294387153228857,0.12963196845168878,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.13290117694849762,0.13290117694849762,0.13290117694849762,0.13290117694849762,0.1310331037204453,0.129177929132708,0.12177263819913342,0.12177263819913342,0.12177263819913342,0.12177263819913342,0.12177263819913342 -ITC Schedule/*,0,0,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.22500000894069672,0.15000000596046448,0.0,0.0,0.0,0,0 -PTC/Advanced,4.747991338927112,4.7613190240345045,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -PTC/Moderate,4.747991338927112,4.7613190240345045,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -PTC/Conservative,4.747991338927112,4.7613190240345045,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -PVD/Advanced,0.5649067164826536,0.5649071629746862,0.5191552100751371,0.519155359489282,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.807869540599996,0.807869540599996,0.807869540599996,0.807869540599996,0.813840301402035,0.8198850399746783,0.571388712455843,0.571388712455843,0.571388712455843,0.571388712455843,0.571388712455843 -PVD/Moderate,0.5649067164826536,0.5649071629746862,0.5191552100751371,0.519155359489282,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.807869540599996,0.807869540599996,0.807869540599996,0.807869540599996,0.813840301402035,0.8198850399746783,0.571388712455843,0.571388712455843,0.571388712455843,0.571388712455843,0.571388712455843 -PVD/Conservative,0.5649067164826536,0.5649071629746862,0.5191552100751371,0.519155359489282,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.807869540599996,0.807869540599996,0.807869540599996,0.807869540599996,0.813840301402035,0.8198850399746783,0.571388712455843,0.571388712455843,0.571388712455843,0.571388712455843,0.571388712455843 -PFF/Advanced,1.1508120269019189,1.1508118721388576,0.7896768387600753,0.7896767947386364,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.7046138062626587,0.7046138062626587,0.7046138062626587,0.7046138062626587,0.7932726621905852,0.8817525802258389,1.1485652375624373,1.1485652375624373,1.1485652375624373,1.1485652375624373,1.1485652375624373 -PFF/Moderate,1.1508120269019189,1.1508118721388576,0.7896768387600753,0.7896767947386364,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.7046138062626587,0.7046138062626587,0.7046138062626587,0.7046138062626587,0.7932726621905852,0.8817525802258389,1.1485652375624373,1.1485652375624373,1.1485652375624373,1.1485652375624373,1.1485652375624373 -PFF/Conservative,1.1508120269019189,1.1508118721388576,0.7896768387600753,0.7896767947386364,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.7046138062626587,0.7046138062626587,0.7046138062626587,0.7046138062626587,0.7932726621905852,0.8817525802258389,1.1485652375624373,1.1485652375624373,1.1485652375624373,1.1485652375624373,1.1485652375624373 -Year/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045.0,2046.0,2047.0,2048.0,2049,2050 -1/nan,0.9389989429131974,0.9389990353093952,0.9289729427459326,0.9289729774449085,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273265652705,0.9244273265652705,0.9244273265652705,0.9244273265652705,0.9270125473002568,0.9296122680590677,0.9403299675363908,0.9403299675363908,0.9403299675363908,0.9403299675363908,0.9403299675363908 -2/nan,0.8817190147921021,0.8817191883119749,0.8629907283540376,0.8629907928228585,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.8545658821006133,0.8545658821006133,0.8545658821006133,0.8545658821006133,0.8593522628521109,0.8641789689259239,0.8842204478469897,0.8842204478469897,0.8842204478469897,0.8842204478469897,0.8842204478469897 -3/nan,0.8279332228362497,0.8279334672387275,0.801695036481506,0.801695126316193,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.789984053764162,0.789984053764162,0.789984053764162,0.789984053764162,0.7966303302147753,0.8033513713121748,0.8314589850189726,0.8314589850189726,0.8314589850189726,0.8314589850189726,0.8314589850189726 -4/nan,0.7774284210459552,0.777428727037528,0.7447529972250322,0.7447531084970259,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.7302828468503993,0.7302828468503993,0.7302828468503993,0.7302828468503993,0.7384863116690434,0.7468052903338731,0.781845800390731,0.781845800390731,0.781845800390731,0.781845800390731,0.781845800390731 -5/nan,0.730004465552828,0.73000482471005,0.6918553834509915,0.6918555126618331,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934197503896,0.6750934197503896,0.6750934197503896,0.6750934197503896,0.6845860769266914,0.6942393597457823,0.7351930360998795,0.7351930360998795,0.7351930360998795,0.7351930360998795,0.7351930360998795 -6/nan,0.6854734214760191,0.6854738261739411,0.6427149315190831,0.6427150755591368,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748052016587,0.6240748052016587,0.6240748052016587,0.6240748052016587,0.6346198830181017,0.6453734257891518,0.6913240437687803,0.6913240437687803,0.6913240437687803,0.6913240437687803,0.6913240437687803 -7/nan,0.6436588181610745,0.6436592615071708,0.597064781280033,0.5970649373909005,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118037493113,0.5769118037493113,0.5769118037493113,0.5769118037493113,0.5883005943240015,0.5999470540929037,0.6500727156342235,0.6500727156342235,0.6500727156342235,0.6500727156342235,0.6500727156342235 -8/nan,0.604394949850007,0.6043954256231913,0.5546570268756689,0.5546571926159828,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130364039239,0.5333130364039239,0.5333130364039239,0.5333130364039239,0.5453620325225477,0.5577181416706604,0.6112828555886228,0.6112828555886228,0.6112828555886228,0.6112828555886228,0.6112828555886228 -9/nan,0.5675262190112315,0.5675267216055879,0.5152613704713999,0.5152615436857036,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.4930091444652862,0.4930091444652862,0.4930091444652862,0.4930091444652862,0.5055574469695724,0.518461626616151,0.5748075877512019,0.5748075877512019,0.5748075877512019,0.5748075877512019,0.5748075877512019 -10/nan,0.53290651972707,0.5329070440999508,0.4786638716101185,0.4786640504005679,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511253902758,0.4557511253902758,0.4557511253902758,0.4557511253902758,0.46865809672187775,0.4819682886202338,0.5405088003297588,0.5405088003297588,0.5405088003297588,0.5405088003297588,0.5405088003297588 -11/nan,0.5003986586952698,0.5003992003194351,0.444665785395813,0.44466596809645537,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.421308794423646,0.421308794423646,0.421308794423646,0.421308794423646,0.4344519360550381,0.4480436339168028,0.5082566226672156,0.5082566226672156,0.5082566226672156,0.5082566226672156,0.5082566226672156 -12/nan,0.4698738115500402,0.46987436636954244,0.4130824831975796,0.41308266835098684,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693624874882,0.3894693624874882,0.3894693624874882,0.3894693624874882,0.40274239592190914,0.4165068587148257,0.4779289334928184,0.4779289334928184,0.4779289334928184,0.4779289334928184,0.4779289334928184 -13/nan,0.44121101234808263,0.44121157673761385,0.3837424500128528,0.3837426363489039,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.36003612154338904,0.36003612154338904,0.36003612154338904,0.36003612154338904,0.37334725434937754,0.3871898855920468,0.4494108985160038,0.4494108985160038,0.4494108985160038,0.4494108985160038,0.4494108985160038 -14/nan,0.4142966741965112,0.41429724492395653,0.3564863530449737,0.3564865394616001,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272293052839,0.3328272293052839,0.3328272293052839,0.3328272293052839,0.3460975892819733,0.35993646771475357,0.42259453561205407,0.42259453561205407,0.42259453561205407,0.42259453561205407,0.42259453561205407 -15/nan,0.3890241391229774,0.38902471331493543,0.3311661764369547,0.33116636198267446,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.3076745857948099,0.3076745857948099,0.3076745857948099,0.3076745857948099,0.3208368078547602,0.3346013561094815,0.3973783059531389,0.3973783059531389,0.3973783059531389,0.3973783059531389,0.3973783059531389 -16/nan,0.36529325540419244,0.36529383051423847,0.30764441746255644,0.3076446013206435,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.28442279479837307,0.28442279479837307,0.28442279479837307,0.28442279479837307,0.29741974651712433,0.31104952554857485,0.3736667295365811,0.3736667295365811,0.3736667295365811,0.3736667295365811,0.3736667295365811 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.11845953476211457,0.12532073757459747,0.12566107453612888,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486 +10 year CRF/Moderate,0.11845953476211457,0.12532073757459747,0.12566107453612888,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486 +10 year CRF/Conservative,0.11845953476211457,0.12532073757459747,0.12566107453612888,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486 +ITC Schedule/*,0,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896 +PTC/Advanced,4.671834061672767,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +PTC/Moderate,4.671834061672767,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +PTC/Conservative,4.671834061672767,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +PVD/Advanced,0.5852800428006577,0.5442658346546491,0.5442608548722967,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361 +PVD/Moderate,0.5852800428006577,0.5442658346546491,0.5442608548722967,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361 +PVD/Conservative,0.5852800428006577,0.5442658346546491,0.5442608548722967,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361 +PFF/Advanced,1.1437502248627938,0.782278571168874,0.7822800383471303,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597 +PFF/Moderate,1.1437502248627938,0.782278571168874,0.7822800383471303,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597 +PFF/Conservative,1.1437502248627938,0.782278571168874,0.7822800383471303,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597 +Year/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047.0,2048.0,2049.0,2050 +1/nan,0.9431147648255134,0.9346182957536857,0.9346172116889923,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307513733411549,0.9307513733411549,0.9307513733411549,0.9307513733411549,0.9307513733411549,0.9307513733411549,0.9307513733411549,0.9307513733411549,0.9307513733411549,0.9307513733411549 +2/nan,0.8894654596318834,0.8735113587575238,0.8735093323853067,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8662981189764459,0.8662981189764459,0.8662981189764459,0.8662981189764459,0.8662981189764459,0.8662981189764459,0.8662981189764459,0.8662981189764459,0.8662981189764459,0.8662981189764459 +3/nan,0.8388680077811409,0.8163996974434432,0.8163968566182686,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063081639601863,0.8063081639601863,0.8063081639601863,0.8063081639601863,0.8063081639601863,0.8063081639601863,0.8063081639601863,0.8063081639601863,0.8063081639601863,0.8063081639601863 +4/nan,0.7911488038781574,0.7630220938784156,0.7630185537642242,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504724309421286,0.7504724309421286,0.7504724309421286,0.7504724309421286,0.7504724309421286,0.7504724309421286,0.7504724309421286,0.7504724309421286,0.7504724309421286,0.7504724309421286 +5/nan,0.7461441181115347,0.7131344090030536,0.7131302731860868,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.6985032457540612,0.6985032457540612,0.6985032457540612,0.6985032457540612,0.6985032457540612,0.6985032457540612,0.6985032457540612,0.6985032457540612,0.6985032457540612,0.6985032457540612 +6/nan,0.7036995344787,0.6665084659857458,0.6665038274961897,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501328552688467,0.6501328552688467,0.6501328552688467,0.6501328552688467,0.6501328552688467,0.6501328552688467,0.6501328552688467,0.6501328552688467,0.6501328552688467,0.6501328552688467 +7/nan,0.6636694209677025,0.6229310065850011,0.62292594883453,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051120478956854,0.6051120478956854,0.6051120478956854,0.6051120478956854,0.6051120478956854,0.6051120478956854,0.6051120478956854,0.6051120478956854,0.6051120478956854,0.6051120478956854 +8/nan,0.6259164298778394,0.5822027157466018,0.5821973133884484,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.5632088696041878,0.5632088696041878,0.5632088696041878,0.5632088696041878,0.5632088696041878,0.5632088696041878,0.5632088696041878,0.5632088696041878,0.5632088696041878,0.5632088696041878 +9/nan,0.5903110265646634,0.5441373099742565,0.5441316296919341,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242074288620173,0.5242074288620173,0.5242074288620173,0.5242074288620173,0.5242074288620173,0.5242074288620173,0.5242074288620173,0.5242074288620173,0.5242074288620173,0.5242074288620173 +10/nan,0.5567310449924399,0.5085606853041345,0.5085547865344627,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879067843289584,0.4879067843289584,0.4879067843289584,0.4879067843289584,0.4879067843289584,0.4879067843289584,0.4879067843289584,0.4879067843289584,0.4879067843289584,0.4879067843289584 +11/nan,0.5250612685691072,0.4753101209862767,0.4753040565819302,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.4541199095766447,0.4541199095766447,0.4541199095766447,0.4541199095766447,0.4541199095766447,0.4541199095766447,0.4541199095766447,0.4541199095766447,0.4541199095766447,0.4541199095766447 +12/nan,0.4951930348255392,0.444233535230672,0.4442273520670707,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42267272950002316,0.42267272950002316,0.42267272950002316,0.42267272950002316,0.42267272950002316,0.42267272950002316,0.42267272950002316,0.42267272950002316,0.42267272950002316,0.42267272950002316 +13/nan,0.46702386258272066,0.4151887896139256,0.41518252914490994,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.39340322345600104,0.39340322345600104,0.39340322345600104,0.39340322345600104,0.39340322345600104,0.39340322345600104,0.39340322345600104,0.39340322345600104,0.39340322345600104,0.39340322345600104 +14/nan,0.4404571003276054,0.3880430389650027,0.3880367377313995,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.3661605905085102,0.3661605905085102,0.3661605905085102,0.3661605905085102,0.3661605905085102,0.3661605905085102,0.3661605905085102,0.3661605905085102,0.3661605905085102,0.3661605905085102 +15/nan,0.4154015945911972,0.36267212375655183,0.36266581385141344,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408044724792041,0.3408044724792041,0.3408044724792041,0.3408044724792041,0.3408044724792041,0.3408044724792041,0.3408044724792041,0.3408044724792041,0.3408044724792041,0.3408044724792041 +16/nan,0.3917713771910201,0.33896000222271827,0.33895371171672717,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172042308008271,0.3172042308008271,0.3172042308008271,0.3172042308008271,0.3172042308008271,0.3172042308008271,0.3172042308008271,0.3172042308008271,0.3172042308008271,0.3172042308008271 diff --git a/tests/data/Hydropower/Market/20/df_vom.csv b/tests/data/Hydropower/Market/20/df_vom.csv index 1325455..ae7bf04 100644 --- a/tests/data/Hydropower/Market/20/df_vom.csv +++ b/tests/data/Hydropower/Market/20/df_vom.csv @@ -1,37 +1,37 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Hydropower - NPD 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Hydropower - NPD 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 diff --git a/tests/data/Hydropower/Market/30/df_capex.csv b/tests/data/Hydropower/Market/30/df_capex.csv index d169356..02a4209 100644 --- a/tests/data/Hydropower/Market/30/df_capex.csv +++ b/tests/data/Hydropower/Market/30/df_capex.csv @@ -1,37 +1,37 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Hydropower - NPD 1/Advanced,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,2977.8458688836954,2946.9155213917084,2917.0517376063417,2887.1879538209755,2857.324170035609,2831.726641076723,2805.0625484112174,2779.4650194523315,2753.867490493446,2728.2699615345605,2701.6058688690546,2676.008339910169,2650.410810951283,2624.8132819923976,2598.1491893268917,2598.1491893268917,2598.1491893268917,2598.1491893268917,2598.1491893268917,2598.1491893268917,2598.1491893268917,2598.1491893268917,2598.1491893268917,2598.1491893268917,2598.1491893268917 -Hydropower - NPD 1/Moderate,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,2887.1879538209755,2887.1879538209755,2887.1879538209755,2887.1879538209755,2887.1879538209755,2887.1879538209755,2887.1879538209755,2887.1879538209755,2887.1879538209755,2887.1879538209755,2887.1879538209755 -Hydropower - NPD 1/Conservative,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062 -Hydropower - NPD 2/Advanced,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5310.420695262149,4721.677529207779,4134.00092686003,3546.3243245122803,2957.581158457911,2930.917065792405,2904.252973126899,2877.5888804613933,2850.9247877958874,2824.2606951303815,2797.5966024648756,2770.9325097993697,2743.201853427244,2716.537760761738,2689.873668096232,2689.873668096232,2689.873668096232,2689.873668096232,2689.873668096232,2689.873668096232,2689.873668096232,2689.873668096232,2689.873668096232,2689.873668096232,2689.873668096232 -Hydropower - NPD 2/Moderate,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5619.724170182017,5341.351042754135,5062.977915326254,4784.604787898373,4506.231660470492,4226.79196933599,3948.418841908109,3670.0457144802276,3391.6725870523464,3113.2994596244653,3113.2994596244653,3113.2994596244653,3113.2994596244653,3113.2994596244653,2988.5115059498976,2988.5115059498976,2988.5115059498976,2988.5115059498976,2988.5115059498976,2988.5115059498976,2988.5115059498976,2988.5115059498976,2988.5115059498976,2988.5115059498976,2988.5115059498976 -Hydropower - NPD 2/Conservative,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898 -Hydropower - NPD 3/Advanced,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,5467.205560135323,4915.792123812662,4364.378687490001,3811.898687460719,3260.4852511380573,3230.621467352691,3201.8242472739444,3171.960463488578,3142.0966797032115,3113.2994596244653,3083.4356758390986,3053.571892053732,3024.7746719749857,2994.910888189619,2965.0471044042524,2965.0471044042524,2965.0471044042524,2965.0471044042524,2965.0471044042524,2965.0471044042524,2965.0471044042524,2965.0471044042524,2965.0471044042524,2965.0471044042524,2965.0471044042524 -Hydropower - NPD 3/Moderate,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,5760.510579455888,5501.3355987471705,5243.227181745074,4984.052201036357,4725.94378403426,4466.768803325543,4208.660386323446,3949.485405614729,3690.310424906012,3432.2020079039153,3432.2020079039153,3432.2020079039153,3432.2020079039153,3432.2020079039153,3294.615289749905,3294.615289749905,3294.615289749905,3294.615289749905,3294.615289749905,3294.615289749905,3294.615289749905,3294.615289749905,3294.615289749905,3294.615289749905,3294.615289749905 -Hydropower - NPD 3/Conservative,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605 -Hydropower - NPD 4/Advanced,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,12138.561545044891,11065.598456184935,9993.701931031599,8920.738842171642,7848.842317018307,7777.382548674751,7706.9893440378155,7635.5295756942605,7564.069807350705,7493.676602713769,7422.216834370213,7350.757066026657,7280.363861389722,7208.904093046166,7138.510888409231,7138.510888409231,7138.510888409231,7138.510888409231,7138.510888409231,7138.510888409231,7138.510888409231,7138.510888409231,7138.510888409231,7138.510888409231,7138.510888409231 -Hydropower - NPD 4/Moderate,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,12716.639074033059,12220.686950454648,11725.801390582861,11230.915830711072,10736.030270839283,10241.144710967494,9746.259151095705,9251.373591223915,8756.488031352126,8261.602471480339,8261.602471480339,8261.602471480339,8261.602471480339,8261.602471480339,7930.967722428065,7930.967722428065,7930.967722428065,7930.967722428065,7930.967722428065,7930.967722428065,7930.967722428065,7930.967722428065,7930.967722428065,7930.967722428065,7930.967722428065 -Hydropower - NPD 4/Conservative,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848 -Hydropower - NPD 5/Advanced,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4927.5243245854845,5010.716293701863,5093.9082628182405,5178.166795641239,5261.358764757618,5214.4299616663275,5166.434594868417,5118.439228070506,5071.510424979216,5023.515058181305,4975.519691383395,4928.590888292105,4880.595521494194,4832.600154696283,4785.671351604993,4785.671351604993,4785.671351604993,4785.671351604993,4785.671351604993,4785.671351604993,4785.671351604993,4785.671351604993,4785.671351604993,4785.671351604993,4785.671351604993 -Hydropower - NPD 5/Moderate,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4913.658996399421,4982.985637329736,5052.312278260052,5121.638919190367,5190.965560120682,5260.292201050997,5329.6188419813125,5400.012046618248,5469.338687548564,5538.665328478879,5538.665328478879,5538.665328478879,5538.665328478879,5538.665328478879,5316.82007750187,5316.82007750187,5316.82007750187,5316.82007750187,5316.82007750187,5316.82007750187,5316.82007750187,5316.82007750187,5316.82007750187,5316.82007750187,5316.82007750187 -Hydropower - NPD 5/Conservative,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486 -Hydropower - NPD 6/Advanced,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7417.950579543733,7543.80509692492,7669.659614306108,7795.514131687295,7921.368649068483,7849.908880724927,7778.449112381371,7706.9893440378155,7634.46301198764,7563.003243644084,7491.543475300528,7420.0837069569725,7347.557374906797,7276.097606563241,7204.637838219685,7204.637838219685,7204.637838219685,7204.637838219685,7204.637838219685,7204.637838219685,7204.637838219685,7204.637838219685,7204.637838219685,7204.637838219685,7204.637838219685 -Hydropower - NPD 6/Moderate,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7396.619305411327,7501.142548660111,7606.732355615514,7711.255598864297,7815.77884211308,7920.302085361863,8024.825328610646,8129.348571859429,8233.871815108212,8338.395058356995,8338.395058356995,8338.395058356995,8338.395058356995,8338.395058356995,8004.560618184862,8004.560618184862,8004.560618184862,8004.560618184862,8004.560618184862,8004.560618184862,8004.560618184862,8004.560618184862,8004.560618184862,8004.560618184862,8004.560618184862 -Hydropower - NPD 6/Conservative,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445 -Hydropower - NPD 7/Advanced,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14163.966023916717,13671.213591458169,13178.46115899962,12685.708726541072,12192.956294082524,12082.033668594018,11972.177606812134,11861.25498132363,11751.398919541745,11640.476294053242,11530.620232271358,11419.697606782853,11309.841545000969,11199.985483219085,11089.06285773058,11089.06285773058,11089.06285773058,11089.06285773058,11089.06285773058,11089.06285773058,11089.06285773058,11089.06285773058,11089.06285773058,11089.06285773058,11089.06285773058 -Hydropower - NPD 7/Moderate,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14474.336062543205,14291.953668711145,14109.571274879085,13927.188881047025,13745.873050921586,13563.490657089525,13381.108263257465,13198.725869425405,13016.343475593345,12835.027645467904,12835.027645467904,12835.027645467904,12835.027645467904,12835.027645467904,12320.943938876952,12320.943938876952,12320.943938876952,12320.943938876952,12320.943938876952,12320.943938876952,12320.943938876952,12320.943938876952,12320.943938876952,12320.943938876952,12320.943938876952 -Hydropower - NPD 7/Conservative,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265 -Hydropower - NPD 8/Advanced,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19656.769113010927,19366.663784810222,19077.625020316136,18787.519692115435,18497.41436391473,18329.963861975353,18162.513360035977,17995.0628580966,17827.612356157224,17660.161854217848,17492.711352278468,17325.26085033909,17157.810348399715,16990.35984646034,16822.909344520962,16822.909344520962,16822.909344520962,16822.909344520962,16822.909344520962,16822.909344520962,16822.909344520962,16822.909344520962,16822.909344520962,16822.909344520962,16822.909344520962 -Hydropower - NPD 8/Moderate,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19898.87907441372,19850.88370761581,19803.95490452452,19755.95953772661,19709.03073463532,19661.035367837405,19614.106564746115,19566.111197948205,19519.182394856914,19471.187028059005,19471.187028059005,19471.187028059005,19471.187028059005,19471.187028059005,18692.595522226235,18692.595522226235,18692.595522226235,18692.595522226235,18692.595522226235,18692.595522226235,18692.595522226235,18692.595522226235,18692.595522226235,18692.595522226235,18692.595522226235 -Hydropower - NPD 8/Conservative,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163 -Hydropower - NSD 1/Advanced,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896 -Hydropower - NSD 1/Moderate,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322 -Hydropower - NSD 1/Conservative,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313 -Hydropower - NSD 2/Advanced,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061 -Hydropower - NSD 2/Moderate,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025 -Hydropower - NSD 2/Conservative,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305 -Hydropower - NSD 3/Advanced,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648 -Hydropower - NSD 3/Moderate,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948 -Hydropower - NSD 3/Conservative,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277 -Hydropower - NSD 4/Advanced,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989 -Hydropower - NSD 4/Moderate,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746 -Hydropower - NSD 4/Conservative,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Hydropower - NPD 1/Advanced,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3209.4020948371854,3176.4032673280803,3144.46891812572,3111.4700906166145,3079.5357414142545,3051.8593054388757,3024.1828694634974,2995.441955181373,2967.765519205994,2940.089083230616,2912.412647255237,2884.7362112798583,2855.9952969977344,2828.3188610223556,2800.6424250469768,2800.6424250469768,2800.6424250469768,2800.6424250469768,2800.6424250469768,2800.6424250469768,2800.6424250469768,2800.6424250469768,2800.6424250469768,2800.6424250469768,2800.6424250469768 +Hydropower - NPD 1/Moderate,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458 +Hydropower - NPD 1/Conservative,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3111.4700906166145,3111.4700906166145,3111.4700906166145,3111.4700906166145,3111.4700906166145,3111.4700906166145,3111.4700906166145,3111.4700906166145,3111.4700906166145,3111.4700906166145,3111.4700906166145 +Hydropower - NPD 2/Advanced,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,5734.344638437121,5111.624828991099,4488.905019545078,3866.1852100990573,3193.4349202360054,3160.4360927269,3132.7596567515216,3105.0832207761428,3076.3423064940184,3048.66587051864,3020.9894345432613,2993.3129985678825,2965.6365625925037,2936.89564831038,2909.219212335001,2899.638907574293,2899.638907574293,2899.638907574293,2899.638907574293,2899.638907574293,2899.638907574293,2899.638907574293,2899.638907574293,2899.638907574293,2899.638907574293 +Hydropower - NPD 2/Moderate,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6062.203956914684,5767.343465946226,5472.482974977768,5177.62248400931,9150.2555247829,8591.4044137416,8032.553302700299,7474.766669965744,6915.915558924443,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142 +Hydropower - NPD 2/Conservative,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,3356.3001011680417,3356.3001011680417,3356.3001011680417,3356.3001011680417,3356.3001011680417,3356.3001011680417,3356.3001011680417,3356.3001011680417,3356.3001011680417,3356.3001011680417,3226.433747745111,3222.1758345181297,3222.1758345181297,3222.1758345181297,3222.1758345181297,3222.1758345181297,3222.1758345181297,3222.1758345181297,3222.1758345181297,3222.1758345181297,3222.1758345181297 +Hydropower - NPD 3/Advanced,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,5900.403254289393,5313.875707272713,4726.283681949288,4138.691656625863,3519.165282100078,3482.9730196707364,3452.103148775122,3421.233277879507,3390.3634069838927,3358.4290577815323,3327.559186885918,3296.689315990303,3265.8194450946885,3234.9495741990736,3203.0152249967136,3195.563876849496,3195.563876849496,3195.563876849496,3195.563876849496,3195.563876849496,3195.563876849496,3195.563876849496,3195.563876849496,3195.563876849496,3195.563876849496 +Hydropower - NPD 3/Moderate,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6212.295398165776,5937.6599950254795,5661.960113578438,5386.260232131396,8903.296557617983,8420.023406355602,7936.750255093219,7454.541582137582,6971.2684308752005,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818 +Hydropower - NPD 3/Conservative,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,3699.06211594004,3699.06211594004,3699.06211594004,3699.06211594004,3699.06211594004,3699.06211594004,3699.06211594004,3699.06211594004,3699.06211594004,3699.06211594004,3555.3575445294196,3551.099631302438,3551.099631302438,3551.099631302438,3551.099631302438,3551.099631302438,3551.099631302438,3551.099631302438,3551.099631302438,3551.099631302438,3551.099631302438 +Hydropower - NPD 4/Advanced,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,13094.147651274368,11949.833471523132,10804.454813465152,9660.140633713916,8465.79597354565,8383.83114392626,8308.253184147341,8232.675224368422,8157.0972645895035,8081.519304810585,8005.941345031666,7931.427863559492,7855.849903780573,7780.271944001654,7704.693984222736,7692.984722848537,7692.984722848537,7692.984722848537,7692.984722848537,7692.984722848537,7692.984722848537,7692.984722848537,7692.984722848537,7692.984722848537,7692.984722848537 +Hydropower - NPD 4/Moderate,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,13710.480590879917,13182.499350734231,12654.518110588544,12125.472392136113,18463.376230497837,17618.18045494204,16772.984679386245,15928.853382137195,15083.657606581399,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348 +Hydropower - NPD 4/Conservative,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,8904.361035924729,8904.361035924729,8904.361035924729,8904.361035924729,8904.361035924729,8904.361035924729,8904.361035924729,8904.361035924729,8904.361035924729,8904.361035924729,8554.147673005513,8548.825281471787,8548.825281471787,8548.825281471787,8548.825281471787,8548.825281471787,8548.825281471787,8548.825281471787,8548.825281471787,8548.825281471787,8548.825281471787 +Hydropower - NPD 5/Advanced,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5308.553315738986,5397.969493505595,5486.321192965457,5575.737370732066,5667.2825051121645,5620.44545961537,5569.350500891594,5518.255542167817,5468.225061750787,5417.130103027011,5367.09962260998,5316.004663886204,5265.974183469173,5214.879224745397,5163.784266021621,5157.397396181149,5157.397396181149,5157.397396181149,5157.397396181149,5157.397396181149,5157.397396181149,5157.397396181149,5157.397396181149,5157.397396181149,5157.397396181149 +Hydropower - NPD 5/Moderate,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5293.650619444552,5368.164100916725,5441.613104082154,5515.0621072475815,4897.664689335287,4961.533387740007,5026.466564451473,5091.399741162938,5155.268439567658,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123 +Hydropower - NPD 5/Conservative,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5962.142996080623,5969.594344227839,5969.594344227839,5969.594344227839,5969.594344227839,5969.594344227839,5969.594344227839,5969.594344227839,5969.594344227839,5969.594344227839,5733.280160130375,5730.086725210139,5730.086725210139,5730.086725210139,5730.086725210139,5730.086725210139,5730.086725210139,5730.086725210139,5730.086725210139,5730.086725210139,5730.086725210139 +Hydropower - NPD 6/Advanced,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7994.232083657467,8128.356350307379,8262.480616957291,8396.604883607204,8533.922585177352,8460.473582011924,8383.83114392626,8308.253184147341,8231.610746061677,8154.9683079760125,8078.325869890348,8001.683431804684,7925.040993719021,7848.398555633356,7771.756117547692,7765.36924770722,7765.36924770722,7765.36924770722,7765.36924770722,7765.36924770722,7765.36924770722,7765.36924770722,7765.36924770722,7765.36924770722,7765.36924770722 +Hydropower - NPD 6/Moderate,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7970.81356090907,8082.58378311733,8194.35400532559,8306.12422753385,7371.512274211446,7468.379800125272,7566.311804345843,7664.2438085664135,7762.175812786984,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081 +Hydropower - NPD 6/Conservative,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,8979.938995703647,8987.390343850864,8987.390343850864,8987.390343850864,8987.390343850864,8987.390343850864,8987.390343850864,8987.390343850864,8987.390343850864,8987.390343850864,8630.790111091177,8627.596676170942,8627.596676170942,8627.596676170942,8627.596676170942,8627.596676170942,8627.596676170942,8627.596676170942,8627.596676170942,8627.596676170942,8627.596676170942 +Hydropower - NPD 7/Advanced,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15268.876831955087,14741.960070116147,14213.97882997046,13685.997589824774,13158.016349679088,13023.892083029175,12904.670512673698,12786.513420624966,12668.356328576234,12550.199236527502,12432.04214447877,12313.885052430038,12195.727960381306,12077.570868332572,11959.41377628384,11951.962428136623,11951.962428136623,11951.962428136623,11951.962428136623,11951.962428136623,11951.962428136623,11951.962428136623,11951.962428136623,11951.962428136623,11951.962428136623 +Hydropower - NPD 7/Moderate,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15602.058541966377,15407.25901183198,15211.39500339084,15016.595473256442,16911.36685926314,16688.890893153366,16465.350448736845,16242.874482627069,16020.398516517294,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775 +Hydropower - NPD 7/Conservative,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,13845.669335836574,13833.960074462377,13833.960074462377,13833.960074462377,13833.960074462377,13833.960074462377,13833.960074462377,13833.960074462377,13833.960074462377,13833.960074462377,13283.624789875037,13280.431354954802,13280.431354954802,13280.431354954802,13280.431354954802,13280.431354954802,13280.431354954802,13280.431354954802,13280.431354954802,13280.431354954802,13280.431354954802 +Hydropower - NPD 8/Advanced,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21187.37621745915,20877.61303019626,20567.849842933367,20258.086655670475,19945.130033487345,19757.781851500167,19578.94949596695,19399.05266212699,19220.220306593772,19041.387951060555,18862.555595527338,18682.658761687377,18503.82640615416,18324.994050620946,18146.16169508773,18132.32347710004,18132.32347710004,18132.32347710004,18132.32347710004,18132.32347710004,18132.32347710004,18132.32347710004,18132.32347710004,18132.32347710004,18132.32347710004 +Hydropower - NPD 8/Moderate,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21447.108924305012,21396.013965581238,21344.91900685746,21294.88852644043,21757.93658987465,21705.77715284413,21653.61771581361,21601.458278783088,21550.36332005931,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879 +Hydropower - NPD 8/Conservative,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,20986.189817484283,20986.189817484283,20986.189817484283,20986.189817484283,20986.189817484283,20986.189817484283,20986.189817484283,20986.189817484283,20986.189817484283,20986.189817484283,20153.76778160943,20147.38091176896,20147.38091176896,20147.38091176896,20147.38091176896,20147.38091176896,20147.38091176896,20147.38091176896,20147.38091176896,20147.38091176896,20147.38091176896 +Hydropower - NSD 1/Advanced,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536 +Hydropower - NSD 1/Moderate,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783 +Hydropower - NSD 1/Conservative,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577 +Hydropower - NSD 2/Advanced,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715 +Hydropower - NSD 2/Moderate,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682 +Hydropower - NSD 2/Conservative,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888 +Hydropower - NSD 3/Advanced,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679 +Hydropower - NSD 3/Moderate,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057 +Hydropower - NSD 3/Conservative,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125 +Hydropower - NSD 4/Advanced,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329 +Hydropower - NSD 4/Moderate,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291 +Hydropower - NSD 4/Conservative,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378 diff --git a/tests/data/Hydropower/Market/30/df_fom.csv b/tests/data/Hydropower/Market/30/df_fom.csv index 81ffdc5..afc7f2a 100644 --- a/tests/data/Hydropower/Market/30/df_fom.csv +++ b/tests/data/Hydropower/Market/30/df_fom.csv @@ -1,37 +1,37 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Hydropower - NPD 1/Advanced,85,85,85,85,85,85,85,85,85,81,81,81,81,81,81,81,81,81,81,74,74,74,74,74,74.0,74.0,74.0,74.0,74,74 -Hydropower - NPD 1/Moderate,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,82,82,82,82,82,82.0,82.0,82.0,82.0,82,82 -Hydropower - NPD 1/Conservative,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85.0,85.0,85.0,85.0,85,85 -Hydropower - NPD 2/Advanced,87,87,87,87,87,87,87,87,87,82,82,82,82,82,82,82,82,82,82,75,75,75,75,75,75.0,75.0,75.0,75.0,75,75 -Hydropower - NPD 2/Moderate,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,83,83,83,83,83,83.0,83.0,83.0,83.0,83,83 -Hydropower - NPD 2/Conservative,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87.0,87.0,87.0,87.0,87,87 -Hydropower - NPD 3/Advanced,104,104,104,104,104,104,104,104,104,99,99,99,99,99,99,99,99,99,99,90,90,90,90,90,90.0,90.0,90.0,90.0,90,90 -Hydropower - NPD 3/Moderate,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,100,100,100,100,100,100.0,100.0,100.0,100.0,100,100 -Hydropower - NPD 3/Conservative,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104.0,104.0,104.0,104.0,104,104 -Hydropower - NPD 4/Advanced,174,174,174,174,174,174,174,174,174,166,166,166,166,166,166,166,166,166,166,151,151,151,151,151,151.0,151.0,151.0,151.0,151,151 -Hydropower - NPD 4/Moderate,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,167,167,167,167,167,167.0,167.0,167.0,167.0,167,167 -Hydropower - NPD 4/Conservative,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174.0,174.0,174.0,174.0,174,174 -Hydropower - NPD 5/Advanced,32,32,32,32,32,32,32,32,32,30,30,30,30,30,30,30,30,30,30,28,28,28,28,28,28.0,28.0,28.0,28.0,28,28 -Hydropower - NPD 5/Moderate,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,31,31,31,31,31,31.0,31.0,31.0,31.0,31,31 -Hydropower - NPD 5/Conservative,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32.0,32.0,32.0,32.0,32,32 -Hydropower - NPD 6/Advanced,36,36,36,36,36,36,36,36,36,34,34,34,34,34,34,34,34,34,34,31,31,31,31,31,31.0,31.0,31.0,31.0,31,31 -Hydropower - NPD 6/Moderate,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,34,34,34,34,34,34.0,34.0,34.0,34.0,34,34 -Hydropower - NPD 6/Conservative,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36.0,36.0,36.0,36.0,36,36 -Hydropower - NPD 7/Advanced,62,62,62,62,62,62,62,62,62,59,59,59,59,59,59,59,59,59,59,53,53,53,53,53,53.0,53.0,53.0,53.0,53,53 -Hydropower - NPD 7/Moderate,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,59,59,59,59,59,59.0,59.0,59.0,59.0,59,59 -Hydropower - NPD 7/Conservative,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62.0,62.0,62.0,62.0,62,62 -Hydropower - NPD 8/Advanced,189,189,189,189,189,189,189,189,189,180,180,180,180,180,180,180,180,180,180,163,163,163,163,163,163.0,163.0,163.0,163.0,163,163 -Hydropower - NPD 8/Moderate,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,181,181,181,181,181,181.0,181.0,181.0,181.0,181,181 -Hydropower - NPD 8/Conservative,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189.0,189.0,189.0,189.0,189,189 -Hydropower - NSD 1/Advanced,120,116,112,108,104,101,98,94,91,88,85,82,79,76,74,71,71,71,70,70,70,69,69,68,68.0,68.0,67.0,67.0,67,66 -Hydropower - NSD 1/Moderate,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143.0,143.0,143.0,143.0,143,143 -Hydropower - NSD 1/Conservative,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143.0,143.0,143.0,143.0,143,143 -Hydropower - NSD 2/Advanced,39,38,36,35,34,33,32,31,30,29,28,26,25,25,24,23,23,23,23,22,22,22,22,22,22.0,22.0,22.0,22.0,21,21 -Hydropower - NSD 2/Moderate,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47.0,47.0,47.0,47.0,47,47 -Hydropower - NSD 2/Conservative,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47.0,47.0,47.0,47.0,47,47 -Hydropower - NSD 3/Advanced,112,109,105,102,99,95,91,89,86,83,79,77,74,72,70,67,67,67,66,66,66,65,65,65,64.0,64.0,64.0,63.0,63,63 -Hydropower - NSD 3/Moderate,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135.0,135.0,135.0,135.0,135,135 -Hydropower - NSD 3/Conservative,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135.0,135.0,135.0,135.0,135,135 -Hydropower - NSD 4/Advanced,28,26,25,25,24,23,22,22,21,20,20,19,18,18,17,17,16,16,16,16,16,16,16,16,16.0,16.0,16.0,16.0,16,15 -Hydropower - NSD 4/Moderate,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33.0,33.0,33.0,33.0,33,33 -Hydropower - NSD 4/Conservative,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33.0,33.0,33.0,33.0,33,33 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Hydropower - NPD 1/Advanced,92,92,92,92,92,92,92,92,92,87,87,87,87,87,87,87,87,87,87,79,79,79,79,79,79,79.0,79.0,79.0,79 +Hydropower - NPD 1/Moderate,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,88,88,88,88,88,88,88.0,88.0,88.0,88 +Hydropower - NPD 1/Conservative,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92.0,92.0,92.0,92 +Hydropower - NPD 2/Advanced,93,93,93,93,93,93,93,93,93,89,89,89,89,89,89,89,89,89,89,81,81,81,81,81,81,81.0,81.0,81.0,81 +Hydropower - NPD 2/Moderate,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,90,90,90,90,90,90,90.0,90.0,90.0,90 +Hydropower - NPD 2/Conservative,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93.0,93.0,93.0,93 +Hydropower - NPD 3/Advanced,113,113,113,113,113,113,113,113,113,107,107,107,107,107,107,107,107,107,107,97,97,97,97,97,97,97.0,97.0,97.0,97 +Hydropower - NPD 3/Moderate,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NPD 3/Conservative,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113.0,113.0,113.0,113 +Hydropower - NPD 4/Advanced,188,188,188,188,188,188,188,188,188,179,179,179,179,179,179,179,179,179,179,163,163,163,163,163,163,163.0,163.0,163.0,163 +Hydropower - NPD 4/Moderate,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,181,181,181,181,181,181,181.0,181.0,181.0,181 +Hydropower - NPD 4/Conservative,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188.0,188.0,188.0,188 +Hydropower - NPD 5/Advanced,34,34,34,34,34,34,34,34,34,33,33,33,33,33,33,33,33,33,33,30,30,30,30,30,30,30.0,30.0,30.0,30 +Hydropower - NPD 5/Moderate,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,33,33,33,33,33,33,33.0,33.0,33.0,33 +Hydropower - NPD 5/Conservative,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34.0,34.0,34.0,34 +Hydropower - NPD 6/Advanced,39,39,39,39,39,39,39,39,39,37,37,37,37,37,37,37,37,37,37,33,33,33,33,33,33,33.0,33.0,33.0,33 +Hydropower - NPD 6/Moderate,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,37,37,37,37,37,37,37.0,37.0,37.0,37 +Hydropower - NPD 6/Conservative,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39.0,39.0,39.0,39 +Hydropower - NPD 7/Advanced,67,67,67,67,67,67,67,67,67,63,63,63,63,63,63,63,63,63,63,58,58,58,58,58,58,58.0,58.0,58.0,58 +Hydropower - NPD 7/Moderate,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,64,64,64,64,64,64,64.0,64.0,64.0,64 +Hydropower - NPD 7/Conservative,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67.0,67.0,67.0,67 +Hydropower - NPD 8/Advanced,204,204,204,204,204,204,204,204,204,194,194,194,194,194,194,194,194,194,194,176,176,176,176,176,176,176.0,176.0,176.0,176 +Hydropower - NPD 8/Moderate,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,196,196,196,196,196,196,196.0,196.0,196.0,196 +Hydropower - NPD 8/Conservative,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204.0,204.0,204.0,204 +Hydropower - NSD 1/Advanced,129,125,121,117,112,109,105,102,98,95,92,88,86,82,80,77,77,77,76,76,76,74,74,73,73,73.0,72.0,72.0,72 +Hydropower - NSD 1/Moderate,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155.0,155.0,155.0,155 +Hydropower - NSD 1/Conservative,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155.0,155.0,155.0,155 +Hydropower - NSD 2/Advanced,42,41,39,38,37,35,34,33,32,31,30,29,27,27,26,25,25,25,25,24,24,24,24,24,24,24.0,24.0,24.0,23 +Hydropower - NSD 2/Moderate,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50.0,50.0,50.0,50 +Hydropower - NSD 2/Conservative,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50.0,50.0,50.0,50 +Hydropower - NSD 3/Advanced,121,118,113,110,106,103,98,96,93,89,86,84,80,78,76,72,72,72,71,71,71,70,70,70,69,69.0,69.0,68.0,68 +Hydropower - NSD 3/Moderate,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145.0,145.0,145.0,145 +Hydropower - NSD 3/Conservative,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145.0,145.0,145.0,145 +Hydropower - NSD 4/Advanced,30,29,27,27,26,25,24,24,23,22,22,21,19,19,18,18,17,17,17,17,17,17,17,17,17,17.0,17.0,17.0,17 +Hydropower - NSD 4/Moderate,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35.0,35.0,35.0,35 +Hydropower - NSD 4/Conservative,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35.0,35.0,35.0,35 diff --git a/tests/data/Hydropower/Market/30/df_gcc.csv b/tests/data/Hydropower/Market/30/df_gcc.csv index 1325455..dd171fb 100644 --- a/tests/data/Hydropower/Market/30/df_gcc.csv +++ b/tests/data/Hydropower/Market/30/df_gcc.csv @@ -1,37 +1,37 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Hydropower - NPD 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Hydropower - NPD 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 2/Advanced,104,104,104,104,104,104,104,104,104,99,99,99,99,99,99,99,99,99,99,90,90,90,90,90,90,90.0,90.0,90.0,90 +Hydropower - NPD 2/Moderate,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104.0,104.0,104.0,104 +Hydropower - NPD 2/Conservative,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,100,100,100,100,100,100,100.0,100.0,100.0,100 +Hydropower - NPD 3/Advanced,77,77,77,77,77,77,77,77,77,73,73,73,73,73,73,73,73,73,73,66,66,66,66,66,66,66.0,66.0,66.0,66 +Hydropower - NPD 3/Moderate,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77.0,77.0,77.0,77 +Hydropower - NPD 3/Conservative,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,73,73,73,73,73,73,73.0,73.0,73.0,73 +Hydropower - NPD 4/Advanced,129,129,129,129,129,129,129,129,129,122,122,122,122,122,122,122,122,122,122,111,111,111,111,111,111,111.0,111.0,111.0,111 +Hydropower - NPD 4/Moderate,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129.0,129.0,129.0,129 +Hydropower - NPD 4/Conservative,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,124,124,124,124,124,124,124.0,124.0,124.0,124 +Hydropower - NPD 5/Advanced,69,69,69,69,69,69,69,69,69,72,72,72,72,72,72,72,72,72,72,66,66,66,66,66,66,66.0,66.0,66.0,66 +Hydropower - NPD 5/Moderate,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69.0,69.0,69.0,69 +Hydropower - NPD 5/Conservative,69,69,69,69,69,69,69,69,69,76,76,76,76,76,76,76,76,76,76,73,73,73,73,73,73,73.0,73.0,73.0,73 +Hydropower - NPD 6/Advanced,69,69,69,69,69,69,69,69,69,72,72,72,72,72,72,72,72,72,72,66,66,66,66,66,66,66.0,66.0,66.0,66 +Hydropower - NPD 6/Moderate,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69.0,69.0,69.0,69 +Hydropower - NPD 6/Conservative,69,69,69,69,69,69,69,69,69,76,76,76,76,76,76,76,76,76,76,73,73,73,73,73,73,73.0,73.0,73.0,73 +Hydropower - NPD 7/Advanced,89,89,89,89,89,89,89,89,89,74,74,74,74,74,74,74,74,74,74,67,67,67,67,67,67,67.0,67.0,67.0,67 +Hydropower - NPD 7/Moderate,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89.0,89.0,89.0,89 +Hydropower - NPD 7/Conservative,89,89,89,89,89,89,89,89,89,78,78,78,78,78,78,78,78,78,78,75,75,75,75,75,75,75.0,75.0,75.0,75 +Hydropower - NPD 8/Advanced,153,153,153,153,153,153,153,153,153,145,145,145,145,145,145,145,145,145,145,132,132,132,132,132,132,132.0,132.0,132.0,132 +Hydropower - NPD 8/Moderate,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153.0,153.0,153.0,153 +Hydropower - NPD 8/Conservative,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,147,147,147,147,147,147,147.0,147.0,147.0,147 +Hydropower - NSD 1/Advanced,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 1/Moderate,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 1/Conservative,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 2/Advanced,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 2/Moderate,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 2/Conservative,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 3/Advanced,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 3/Moderate,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 3/Conservative,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 4/Advanced,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 4/Moderate,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 4/Conservative,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 diff --git a/tests/data/Hydropower/Market/30/df_lcoe.csv b/tests/data/Hydropower/Market/30/df_lcoe.csv index 92bcc65..2b87f1a 100644 --- a/tests/data/Hydropower/Market/30/df_lcoe.csv +++ b/tests/data/Hydropower/Market/30/df_lcoe.csv @@ -1,37 +1,37 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Hydropower - NPD 1/Advanced,91.68859926754064,92.25017536057284,82.78693307210067,82.97416778763782,80.04995229388764,79.5470809619742,79.0262499396353,78.5233786077219,78.02050727580848,76.13393593005806,75.70290335984656,75.25391109920957,74.82287852899807,74.39184595878659,73.96081338857508,73.51182112793809,73.08078855772659,72.64975598751509,72.2187234173036,69.34825716354311,69.34825716354311,69.34825716354311,69.34825716354311,73.26695329910781,76.84593663986217,83.51036825836437,83.51036825836437,83.51036825836437,83.51036825836437,83.51036825836437 -Hydropower - NPD 1/Moderate,91.68859926754064,92.25017536057284,82.78693307210067,82.97416778763782,80.04995229388764,80.04995229388764,80.04995229388764,80.04995229388764,80.04995229388764,80.04995229388764,80.04995229388764,80.04995229388764,80.04995229388764,80.04995229388764,80.04995229388764,80.04995229388764,80.04995229388764,80.04995229388764,80.04995229388764,76.98273341122876,76.98273341122876,76.98273341122876,76.98273341122876,81.33737644857426,85.31451433996263,92.72035029697636,92.72035029697636,92.72035029697636,92.72035029697636,92.72035029697636 -Hydropower - NPD 1/Conservative,91.68859926754064,92.25017536057284,82.78693307210067,82.97416778763782,80.04995229388764,80.04995229388764,80.04995229388764,80.04995229388764,80.04995229388764,80.04995229388764,80.04995229388764,80.04995229388764,80.04995229388764,80.04995229388764,80.04995229388764,80.04995229388764,80.04995229388764,80.04995229388764,80.04995229388764,80.04995348751544,80.04995348751544,80.04995348751544,80.04995348751544,84.58637512228245,88.72953317685031,96.44451559235779,96.44451559235779,96.44451559235779,96.44451559235779,96.44451559235779 -Hydropower - NPD 2/Advanced,124.66109081383365,125.55860889688812,108.48127285872535,108.77679667154645,104.16133147993193,96.19642779684683,88.2170687531754,80.25216507009029,72.28726138700522,67.88279922383968,67.49288489223389,67.10297056062808,66.71305622902229,66.32314189741648,65.9332275658107,65.54331323420489,65.15339890259908,64.74788799772905,64.35797366612326,61.86520037210091,61.86520037210091,61.86520037210091,61.86520037210091,65.38842010871083,68.60621100316273,74.59806548723351,74.59806548723351,74.59806548723351,74.59806548723351,74.59806548723351 -Hydropower - NPD 2/Moderate,124.66109081383365,125.55860889688812,108.48127285872535,108.77679667154645,104.16133147993193,100.38848236689162,96.61563325385131,92.84278414081099,89.06993502777071,92.03106638168278,87.94476418645401,83.87405856448949,79.80335294252494,75.7326473205604,71.66194169859587,71.66194169859587,71.66194169859587,71.66194169859587,71.66194169859587,68.63550943409317,68.63550943409317,68.63550943409317,68.63550943409317,72.54988758713877,76.12492727241006,82.78201540261082,82.78201540261082,82.78201540261082,82.78201540261082,82.78201540261082 -Hydropower - NPD 2/Conservative,124.66109081383365,125.55860889688812,108.48127285872535,108.77679667154645,104.16133147993193,104.16133147993193,104.16133147993193,104.16133147993193,104.16133147993193,104.16133147993193,104.16133147993193,104.16133147993193,104.16133147993193,104.16133147993193,104.16133147993193,104.16133147993193,104.16133147993193,104.16133147993193,104.16133147993193,104.16133336390648,104.16133336390648,104.16133336390648,104.16133336390648,111.32144047451564,117.86083602353908,130.03785678989402,130.03785678989402,130.03785678989402,130.03785678989402,130.03785678989402 -Hydropower - NPD 3/Advanced,164.32216996649666,165.4654225568032,142.81853691983136,143.19327193206243,137.34069312116668,128.03757348076846,118.7524135307957,109.46725358082296,100.16413394042469,91.93526612856684,91.41668006753112,90.91661493724666,90.39802887621096,89.87944281517524,89.37937768489081,88.86079162385509,88.34220556281939,87.84214043253495,87.32355437149924,83.59435308557605,83.59435308557605,83.59435308557605,83.59435308557605,88.2061806650699,92.4182077032576,100.2614311828526,100.2614311828526,100.2614311828526,100.2614311828526,100.2614311828526 -Hydropower - NPD 3/Moderate,164.32216996649666,165.4654225568032,142.81853691983136,143.19327193206243,137.34069312116668,132.97648834777522,128.61228357438378,124.2660384914178,119.90183371802635,119.16670077990601,114.66611460734609,110.18404936553743,105.6834631929775,101.18287702041758,96.70081177860892,96.70081177860892,96.70081177860892,96.70081177860892,96.70081177860892,92.88467242077203,92.88467242077203,92.88467242077203,92.88467242077203,98.00910961251898,102.6893080013541,111.40431423461638,111.40431423461638,111.40431423461638,111.40431423461638,111.40431423461638 -Hydropower - NPD 3/Conservative,164.32216996649666,165.4654225568032,142.81853691983136,143.19327193206243,137.34069312116668,137.34069312116668,137.34069312116668,137.34069312116668,137.34069312116668,137.34069312116668,137.34069312116668,137.34069312116668,137.34069312116668,137.34069312116668,137.34069312116668,137.34069312116668,137.34069312116668,137.34069312116668,137.34069312116668,137.34069551011535,137.34069551011535,137.34069551011535,137.34069551011535,146.4199734202661,154.71216634933737,170.15307441782113,170.15307441782113,170.15307441782113,170.15307441782113,170.15307441782113 -Hydropower - NPD 4/Advanced,300.2270309888183,302.42346646402035,255.90628935013874,256.62051221225926,245.46584170464675,229.7756890008294,214.08553629701208,198.41098016645896,182.72082746264164,164.64300288700318,163.59803247829967,162.56865864286036,161.52368823415682,160.4787178254533,159.44934399001397,158.40437358131044,157.3594031726069,156.3300293371676,155.28505892846403,149.749559218693,149.749559218693,149.749559218693,149.749559218693,159.09964236585012,167.63916435497242,183.54062433192954,183.54062433192954,183.54062433192954,183.54062433192954,183.54062433192954 -Hydropower - NPD 4/Moderate,300.2270309888183,302.42346646402035,255.90628935013874,256.62051221225926,245.46584170464675,238.22903171004313,230.9766251421753,223.73981514757168,216.50300515296803,209.2661951583644,202.0293851637608,194.79257516915715,187.55576517455356,180.31895517994994,173.0821451853463,173.0821451853463,173.0821451853463,173.0821451853463,173.0821451853463,166.14435031729883,166.14435031729883,166.14435031729883,166.14435031729883,176.53240026235488,186.0199074356873,203.6866124093393,203.6866124093393,203.6866124093393,203.6866124093393,203.6866124093393 -Hydropower - NPD 4/Conservative,300.2270309888183,302.42346646402035,255.90628935013874,256.62051221225926,245.46584170464675,245.46584170464675,245.46584170464675,245.46584170464675,245.46584170464675,245.46584170464675,245.46584170464675,245.46584170464675,245.46584170464675,245.46584170464675,245.46584170464675,245.46584170464675,245.46584170464675,245.46584170464675,245.46584170464675,245.46584625784226,245.46584625784226,245.46584625784226,245.46584625784226,262.77041520208775,278.57484653023033,308.0043078681307,308.0043078681307,308.0043078681307,308.0043078681307,308.0043078681307 -Hydropower - NPD 5/Advanced,88.47858847963084,89.19421998046755,76.23932629827472,76.47621994761099,72.77643554719774,73.89121918860785,74.99189164468363,76.09256410075943,77.20734774216955,58.32331782317845,57.85764870714639,57.38139620211358,56.90514369708079,56.439474581048714,55.96322207601591,55.48696957098311,55.02130045495106,54.54504794991827,54.06879544488547,53.195430122532635,53.195430122532635,53.195430122532635,53.195430122532635,57.44892865268453,61.333690280710854,68.56751222376182,68.56751222376182,68.56751222376182,68.56751222376182,68.56751222376182 -Hydropower - NPD 5/Moderate,88.47858847963084,89.19421998046755,76.23932629827472,76.47621994761099,72.77643554719774,73.70777377926186,74.6250008259917,75.54222787272153,76.45945491945137,58.032511474635896,58.720431759683265,59.408352044730634,60.106855718778746,60.7947760038261,61.482696288873484,61.482696288873484,61.482696288873484,61.482696288873484,61.482696288873484,59.0775039573692,59.0775039573692,59.0775039573692,59.0775039573692,63.80308679062242,68.11900760981368,76.15569189466082,76.15569189466082,76.15569189466082,76.15569189466082,76.15569189466082 -Hydropower - NPD 5/Conservative,88.47858847963084,89.19421998046755,76.23932629827472,76.47621994761099,72.77643554719774,72.77643554719774,72.77643554719774,72.77643554719774,72.77643554719774,72.77643554719774,72.77643554719774,72.77643554719774,72.77643554719774,72.77643554719774,72.77643554719774,72.77643554719774,72.77643554719774,72.77643554719774,72.77643554719774,72.77643705740296,72.77643705740296,72.77643705740296,72.77643705740296,78.51602158319443,83.75804002249835,93.51921242971756,93.51921242971756,93.51921242971756,93.51921242971756,93.51921242971756 -Hydropower - NPD 6/Advanced,125.60946134473247,126.64637877508225,106.40956958239614,106.75002802657899,101.43277767265079,103.0222102753057,104.61164287796062,106.20107548061551,107.79050808327042,81.18451423648143,80.51148244782493,79.8384506591684,79.16541887051189,78.4823418312784,77.80931004262189,77.13627825396537,76.46324646530884,75.78016942607537,75.10713763741886,73.8536570184449,73.8536570184449,73.8536570184449,73.8536570184449,79.93152953145183,85.48250968371768,95.81900027845774,95.81900027845774,95.81900027845774,95.81900027845774,95.81900027845774 -Hydropower - NPD 6/Moderate,125.60946134473247,126.64637877508225,106.40956958239614,106.75002802657899,101.43277767265079,102.7528149189235,104.07285216519622,105.40635917928807,106.72639642556078,80.57700138238431,81.56143593892669,82.54587049546906,83.53030505201141,84.5147396085538,85.49917416509616,85.49917416509616,85.49917416509616,85.49917416509616,85.49917416509616,81.96804555825958,81.96804555825958,81.96804555825958,81.96804555825958,88.72073737322876,94.8880365653465,106.37217600480231,106.37217600480231,106.37217600480231,106.37217600480231,106.37217600480231 -Hydropower - NPD 6/Conservative,125.60946134473247,126.64637877508225,106.40956958239614,106.75002802657899,101.43277767265079,101.43277767265079,101.43277767265079,101.43277767265079,101.43277767265079,101.43277767265079,101.43277767265079,101.43277767265079,101.43277767265079,101.43277767265079,101.43277767265079,101.43277767265079,101.43277767265079,101.43277767265079,101.43277767265079,101.43277984308516,101.43277984308516,101.43277984308516,101.43277984308516,109.68158694864424,117.21530280478265,131.24384928744877,131.24384928744877,131.24384928744877,131.24384928744877,131.24384928744877 -Hydropower - NPD 7/Advanced,178.8341015573725,180.32139402879446,149.87687669870868,150.36251111995142,142.77791498978212,138.36156917967156,133.94522336956098,129.5288775594504,125.1125317493398,116.38932738890227,115.42623898983594,114.47241105614526,113.50932265707894,112.55549472338826,111.59240632432194,110.63857839063124,109.67548999156493,108.72166205787424,107.76783412418355,105.73454251480797,105.73454251480797,105.73454251480797,105.73454251480797,114.35849419538312,122.23483324503006,136.9013790215318,136.9013790215318,136.9013790215318,136.9013790215318,136.9013790215318 -Hydropower - NPD 7/Moderate,178.8341015573725,180.32139402879446,149.87687669870868,150.36251111995142,142.77791498978212,141.14329348863734,139.50867198749248,137.87405048634764,136.23942898520284,130.4076677155568,128.82412813632277,127.24058855708873,125.65704897785466,124.07350939862063,122.4992302847622,122.4992302847622,122.4992302847622,122.4992302847622,122.4992302847622,117.50058575520006,117.50058575520006,117.50058575520006,117.50058575520006,127.08256996352976,135.83388945006644,152.1297379458006,152.1297379458006,152.1297379458006,152.1297379458006,152.1297379458006 -Hydropower - NPD 7/Conservative,178.8341015573725,180.32139402879446,149.87687669870868,150.36251111995142,142.77791498978212,142.77791498978212,142.77791498978212,142.77791498978212,142.77791498978212,142.77791498978212,142.77791498978212,142.77791498978212,142.77791498978212,142.77791498978212,142.77791498978212,142.77791498978212,142.77791498978212,142.77791498978212,142.77791498978212,142.7779180857184,142.7779180857184,142.7779180857184,142.7779180857184,154.54412548370487,165.2903172792537,185.30082125819916,185.30082125819916,185.30082125819916,185.30082125819916,185.30082125819916 -Hydropower - NPD 8/Advanced,411.18544171322276,414.344201306824,346.0160381515901,347.04046102791284,331.04111369266616,327.0109591611886,322.98080462971114,318.96546684283453,314.93531231135705,251.70339969730173,249.80443732802811,247.9054749587545,246.00651258948088,244.1075502202072,242.20858785093355,240.30962548165996,238.41066311238632,236.5117007431127,234.61273837383905,228.75329219592024,228.75329219592024,228.75329219592024,228.75329219592024,245.84149807731367,261.44832291321654,290.50982082979914,290.50982082979914,290.50982082979914,290.50982082979914,290.50982082979914 -Hydropower - NPD 8/Moderate,411.18544171322276,414.344201306824,346.0160381515901,347.04046102791284,331.04111369266616,330.3743601856203,329.7076066785744,329.0556699161295,328.38891640908355,267.54039154827643,266.9961029710961,266.4639096956309,265.91962111845055,265.38742784298535,264.843139265805,264.843139265805,264.843139265805,264.843139265805,264.843139265805,254.14981480743495,254.14981480743495,254.14981480743495,254.14981480743495,273.13719173492507,290.4785479812976,322.76992010366024,322.76992010366024,322.76992010366024,322.76992010366024,322.76992010366024 -Hydropower - NPD 8/Conservative,411.18544171322276,414.344201306824,346.0160381515901,347.04046102791284,331.04111369266616,331.04111369266616,331.04111369266616,331.04111369266616,331.04111369266616,331.04111369266616,331.04111369266616,331.04111369266616,331.04111369266616,331.04111369266616,331.04111369266616,331.04111369266616,331.04111369266616,331.04111369266616,331.04111369266616,331.04112022339746,331.04112022339746,331.04112022339746,331.04112022339746,355.8613790411512,378.529963118327,420.7411762162799,420.7411762162799,420.7411762162799,420.7411762162799,420.7411762162799 -Hydropower - NSD 1/Advanced,107.53263509748717,107.61801815691754,92.5750807532127,92.13998132962124,87.43822305520912,86.91933555002025,86.40044804483136,85.70859803791286,85.18971053272399,84.67082302753512,84.15193552234625,83.63304801715736,83.11416051196849,82.59527300677962,82.24934800332036,81.73046049813149,81.73046049813149,81.73046049813149,81.55749799640186,81.55749963319573,81.55749963319573,81.3845371314661,81.3845371314661,87.43226344592232,93.11367911862229,103.69305394158944,103.52009143985983,103.52009143985983,103.52009143985983,103.3471289381302 -Hydropower - NSD 1/Moderate,113.83834666896347,114.6360743569408,99.82047827985144,100.08383519445361,95.97074981999967,95.97074981999967,95.97074981999967,95.97074981999967,95.97074981999967,95.97074981999967,95.97074981999967,95.97074981999967,95.97074981999967,95.97074981999967,95.97074981999967,95.97074981999967,95.97074981999967,95.97074981999967,95.97074981999967,95.97075149890914,95.97075149890914,95.97075149890914,95.97075149890914,102.35150200043516,108.1791035690321,119.03069142403578,119.03069142403578,119.03069142403578,119.03069142403578,119.03069142403578 -Hydropower - NSD 1/Conservative,114.30620074568606,115.10804795559875,100.19908329955402,100.46376811994016,96.32994362850926,96.32994362850926,96.32994362850926,96.32994362850926,96.32994362850926,96.32994362850926,96.32994362850926,96.32994362850926,96.32994362850926,96.32994362850926,96.32994362850926,96.32994362850926,96.32994362850926,96.32994362850926,96.32994362850926,96.32994531588417,96.32994531588417,96.32994531588417,96.32994531588417,102.74286902049364,108.59985468876839,119.50615873111607,119.50615873111607,119.50615873111607,119.50615873111607,119.50615873111607 -Hydropower - NSD 2/Advanced,83.81470036539375,84.33349084985403,71.57387646293259,71.63011049951298,67.87757640756149,67.70461390583188,67.53165140410225,67.35868890237262,67.18572640064299,67.01276389891338,66.83980139718375,66.49387639372449,66.32091389199488,66.32091389199488,66.14795139026525,65.97498888853562,65.97498888853562,65.97498888853562,65.97498888853562,65.80202784794187,65.80202784794187,65.80202784794187,65.80202784794187,71.35512270014603,76.42681830453193,85.87083224011059,85.87083224011059,85.87083224011059,85.69786973838096,85.69786973838096 -Hydropower - NSD 2/Moderate,87.28035102064626,87.99043587944861,75.16125631963497,75.39636203868355,71.72450137791427,71.72450137791427,71.72450137791427,71.72450137791427,71.72450137791427,71.72450137791427,71.72450137791427,71.72450137791427,71.72450137791427,71.72450137791427,71.72450137791427,71.72450137791427,71.72450137791427,71.72450137791427,71.72450137791427,71.72450287672137,71.72450287672137,71.72450287672137,71.72450287672137,77.4207684826469,82.62322333059895,92.31072429985853,92.31072429985853,92.31072429985853,92.31072429985853,92.31072429985853 -Hydropower - NSD 2/Conservative,87.70141968969659,88.41521211824077,75.50200083736729,75.73830167162144,72.0477758055729,72.0477758055729,72.0477758055729,72.0477758055729,72.0477758055729,72.0477758055729,72.0477758055729,72.0477758055729,72.0477758055729,72.0477758055729,72.0477758055729,72.0477758055729,72.0477758055729,72.0477758055729,72.0477758055729,72.0477773119989,72.0477773119989,72.0477773119989,72.0477773119989,77.77299880069954,83.0018993383616,92.73864487623081,92.73864487623081,92.73864487623081,92.73864487623081,92.73864487623081 -Hydropower - NSD 3/Advanced,101.1449533851183,101.31475694910581,87.47523583220092,87.16187226615833,82.87681831886123,82.1403328276254,81.40384733638957,81.03560459077167,80.4832404723448,79.93087635391792,79.19439086268211,78.82614811706419,78.27378399863733,77.90554125301942,77.5372985074015,76.98493438897464,76.98493438897464,76.98493438897464,76.80081301616569,76.80081453980247,76.80081453980247,76.61669316699353,76.61669316699353,82.40732485325336,87.51184378849976,97.35983086531594,97.35983086531594,97.17570949250698,97.17570949250698,97.17570949250698 -Hydropower - NSD 3/Moderate,107.53376022102208,108.2748943153147,94.74198674024544,94.98710101369471,91.1589276212588,91.1589276212588,91.1589276212588,91.1589276212588,91.1589276212588,91.1589276212588,91.1589276212588,91.1589276212588,91.1589276212588,91.1589276212588,91.1589276212588,91.1589276212588,91.1589276212588,91.1589276212588,91.1589276212588,91.15892918387078,91.15892918387078,91.15892918387078,91.15892918387078,97.09768733497211,102.52161298581818,112.62151515420454,112.62151515420454,112.62151515420454,112.62151515420454,112.62151515420454 -Hydropower - NSD 3/Conservative,107.9819946106563,108.72707547273863,95.10471477525083,95.35110126811244,91.50305846360509,91.50305846360509,91.50305846360509,91.50305846360509,91.50305846360509,91.50305846360509,91.50305846360509,91.50305846360509,91.50305846360509,91.50305846360509,91.50305846360509,91.50305846360509,91.50305846360509,91.50305846360509,91.50305846360509,91.5030600343275,91.5030600343275,91.5030600343275,91.5030600343275,97.4726421896733,102.92471970375904,113.0770435096976,113.0770435096976,113.0770435096976,113.0770435096976,113.0770435096976 -Hydropower - NSD 4/Advanced,72.36788968122694,72.62967941647605,61.947746541973984,62.14985380229139,58.82039769666972,58.647435194940094,58.47447269321047,58.47447269321047,58.301510191480844,58.12854768975122,58.12854768975122,57.955585188021594,57.78262268629197,57.78262268629197,57.609660184562344,57.609660184562344,57.43669768283272,57.43669768283272,57.43669768283272,57.43669897127351,57.43669897127351,57.43669897127351,57.43669897127351,62.33346048057521,66.80572045153427,75.13352416529483,75.13352416529483,75.13352416529483,75.13352416529483,74.96056166356522 -Hydropower - NSD 4/Moderate,75.05733308909318,75.68111396334949,64.80800613265106,65.01529222552588,61.777916065423724,61.777916065423724,61.777916065423724,61.777916065423724,61.777916065423724,61.777916065423724,61.777916065423724,61.777916065423724,61.777916065423724,61.777916065423724,61.777916065423724,61.777916065423724,61.777916065423724,61.777916065423724,61.777916065423724,61.77791738687976,61.77791738687976,61.77791738687976,61.77791738687976,66.80015438820692,71.38701234790935,79.9282091923116,79.9282091923116,79.9282091923116,79.9282091923116,79.9282091923116 -Hydropower - NSD 4/Conservative,75.43161635047126,76.05869284227586,65.11089014841313,65.31923856591511,62.0652711122314,62.0652711122314,62.0652711122314,62.0652711122314,62.0652711122314,62.0652711122314,62.0652711122314,62.0652711122314,62.0652711122314,62.0652711122314,62.0652711122314,62.0652711122314,62.0652711122314,62.0652711122314,62.0652711122314,62.06527244045977,62.06527244045977,62.06527244045977,62.06527244045977,67.11324800425372,71.72361324369837,80.30858303797584,80.30858303797584,80.30858303797584,80.30858303797584,80.30858303797584 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Hydropower - NPD 1/Advanced,95.42626618718367,84.59791661262773,84.94349490704519,81.85696881536627,81.36404400258682,80.85468836271471,80.36176354993525,79.85240791006314,79.35948309728367,77.20265657557856,76.7754550711697,76.33182273966817,75.90462123525931,75.47741973085044,75.05021822644159,74.62301672203272,74.1793843905312,73.75218288612233,73.32498138171347,70.55870385408132,70.55870385408132,70.55870385408132,70.55870385408132,70.55870385408132,70.55870385408132,70.55870385408132,70.55870385408132,70.55870385408132,70.55870385408132 +Hydropower - NPD 1/Moderate,95.42626618718367,84.59791661262773,84.94349490704519,81.85696881536627,81.85696881536627,81.85696881536627,81.85696881536627,81.85696881536627,81.85696881536627,81.85696881536627,81.85696881536627,81.85696881536627,81.85696881536627,81.85696881536627,81.85696881536627,81.85696881536627,81.85696881536627,81.85696881536627,81.85696881536627,80.47456793213642,80.47456793213642,80.47456793213642,80.47456793213642,80.47456793213642,80.47456793213642,80.47456793213642,80.47456793213642,80.47456793213642,80.47456793213642 +Hydropower - NPD 1/Conservative,95.42626618718367,84.59791661262773,84.94349490704519,81.85696881536627,81.85696881536627,81.85696881536627,81.85696881536627,81.85696881536627,81.85696881536627,81.85696881536627,81.85696881536627,81.85696881536627,81.85696881536627,81.85696881536627,81.85696881536627,81.85696881536627,81.85696881536627,81.85696881536627,79.85240791006314,79.85365499011722,79.85365499011722,79.85365499011722,79.85365499011722,79.85365499011722,79.85365499011722,79.85365499011722,79.85365499011722,79.85365499011722,79.85365499011722 +Hydropower - NPD 2/Advanced,128.35935784387124,109.19909506574265,109.74461301160045,104.8723296518847,97.13581460252902,89.39929955317334,81.66278450381765,73.92626945446197,70.74462415233313,69.10065476884891,68.72966398870436,68.35867320855982,67.97341355225588,67.60242277211134,67.2314319919668,66.86044121182225,66.48945043167771,66.10419077537377,65.73319999522923,63.20252092448403,63.20252092448403,63.20252092448403,63.20252092448403,63.20252092448403,63.20252092448403,63.20252092448403,63.20252092448403,63.20252092448403,63.20252092448403 +Hydropower - NPD 2/Moderate,128.35935784387124,109.19909506574265,109.74461301160045,104.8723296518847,101.20905671398467,97.54578377608462,93.88251083818459,90.21923790028453,150.593255140366,143.10209515667816,135.61093517299028,128.13404406546184,120.64288408177397,113.1517240980861,113.1517240980861,113.1517240980861,113.1517240980861,113.1517240980861,113.1517240980861,112.25271109614789,112.25271109614789,112.25271109614789,112.25271109614789,112.25271109614789,112.25271109614789,112.25271109614789,112.25271109614789,112.25271109614789,112.25271109614789 +Hydropower - NPD 2/Conservative,128.35935784387124,109.19909506574265,109.74461301160045,104.8723296518847,104.8723296518847,104.8723296518847,104.8723296518847,104.8723296518847,67.59158448242543,67.59158448242543,67.59158448242543,67.59158448242543,67.59158448242543,67.59158448242543,67.59158448242543,67.59158448242543,67.59158448242543,67.59158448242543,65.97815741230339,65.92629762467762,65.92629762467762,65.92629762467762,65.92629762467762,65.92629762467762,65.92629762467762,65.92629762467762,65.92629762467762,65.92629762467762,65.92629762467762 +Hydropower - NPD 3/Advanced,169.9747965309155,144.72181285041123,145.41353689128954,139.23541652058904,130.16559996544694,121.11221423739752,112.04239768225546,102.97258112711339,96.32889725166658,93.61238041782647,93.12099599508696,92.62961157234743,92.13822714960791,91.62989843642909,91.13851401368956,90.64712959095003,90.1557451682105,89.66436074547099,89.15603203229216,85.47139121049277,85.47139121049277,85.47139121049277,85.47139121049277,85.47139121049277,85.47139121049277,85.47139121049277,85.47139121049277,85.47139121049277,85.47139121049277 +Hydropower - NPD 3/Moderate,169.9747965309155,144.72181285041123,145.41353689128954,139.23541652058904,134.97983230359304,130.74067891368966,126.48509469669365,122.22951047969765,182.03311829361544,174.340410434176,166.64770257473654,158.97193900573637,151.27923114629692,143.58652328685744,143.58652328685744,143.58652328685744,143.58652328685744,143.58652328685744,143.58652328685744,141.80552914453045,141.80552914453045,141.80552914453045,141.80552914453045,141.80552914453045,141.80552914453045,141.80552914453045,141.80552914453045,141.80552914453045,141.80552914453045 +Hydropower - NPD 3/Conservative,169.9747965309155,144.72181285041123,145.41353689128954,139.23541652058904,139.23541652058904,139.23541652058904,139.23541652058904,139.23541652058904,96.18664953784946,96.18664953784946,96.18664953784946,96.18664953784946,96.18664953784946,96.18664953784946,96.18664953784946,96.18664953784946,96.18664953784946,96.18664953784946,93.9684878803419,93.9041878559468,93.9041878559468,93.9041878559468,93.9041878559468,93.9041878559468,93.9041878559468,93.9041878559468,93.9041878559468,93.9041878559468,93.9041878559468 +Hydropower - NPD 4/Advanced,309.17649800450863,257.80845479781584,259.1268579424528,247.35156484387159,231.99825409635133,216.65921222499045,201.3059014774702,185.96685960610935,169.95718055525646,166.15480009026123,165.14170988294345,164.12861967562566,163.1155294683079,162.1024392609901,161.08934905367232,160.0905277225139,159.07743751519612,158.06434730787834,157.05125710056055,152.09044022329442,152.09044022329442,152.09044022329442,152.09044022329442,152.09044022329442,152.09044022329442,152.09044022329442,152.09044022329442,152.09044022329442,152.09044022329442 +Hydropower - NPD 4/Moderate,309.17649800450863,257.80845479781584,259.1268579424528,247.35156484387159,240.25993339264707,233.18257081758193,226.10520824251682,219.01357679129237,303.9704654443924,292.64097777382443,281.3114901032565,269.996271308848,258.6667836382801,247.35156484387159,247.35156484387159,247.35156484387159,247.35156484387159,247.35156484387159,247.35156484387159,245.25366122021015,245.25366122021015,245.25366122021015,245.25366122021015,245.25366122021015,245.25366122021015,245.25366122021015,245.25366122021015,245.25366122021015,245.25366122021015 +Hydropower - NPD 4/Conservative,309.17649800450863,257.80845479781584,259.1268579424528,247.35156484387159,247.35156484387159,247.35156484387159,247.35156484387159,247.35156484387159,175.8359575329315,175.8359575329315,175.8359575329315,175.8359575329315,175.8359575329315,175.8359575329315,175.8359575329315,175.8359575329315,175.8359575329315,175.8359575329315,171.1414972764871,171.07312843359432,171.07312843359432,171.07312843359432,171.07312843359432,171.07312843359432,171.07312843359432,171.07312843359432,171.07312843359432,171.07312843359432,171.07312843359432 +Hydropower - NPD 5/Advanced,90.67022953364116,76.01985864117655,76.45715339871948,72.55146342711434,73.62298807965635,74.70742266777118,75.7789473203132,76.86338190842801,58.4802272757663,57.85035073911129,57.38559305849065,56.920835377870006,56.46576014892898,56.00100246830834,55.545927239367316,55.08116955874667,54.62609432980563,54.16133664918499,53.69657896856436,53.02815637659209,53.02815637659209,53.02815637659209,53.02815637659209,53.02815637659209,53.02815637659209,53.02815637659209,53.02815637659209,53.02815637659209,53.02815637659209 +Hydropower - NPD 5/Moderate,90.67022953364116,76.01985864117655,76.45715339871948,72.55146342711434,73.44224898163722,74.3459444717329,75.23673002625578,76.12751558077868,51.479814711417994,52.06076181219379,52.651391364649186,53.24202091710456,53.822968017880356,54.413597570335746,54.413597570335746,54.413597570335746,54.413597570335746,54.413597570335746,54.413597570335746,54.21098184743999,54.21098184743999,54.21098184743999,54.21098184743999,54.21098184743999,54.21098184743999,54.21098184743999,54.21098184743999,54.21098184743999,54.21098184743999 +Hydropower - NPD 5/Conservative,90.67022953364116,76.01985864117655,76.45715339871948,72.55146342711434,72.55146342711434,72.55146342711434,72.55146342711434,72.55146342711434,81.54968852135273,81.64005807036231,81.64005807036231,81.64005807036231,81.64005807036231,81.64005807036231,81.64005807036231,81.64005807036231,81.64005807036231,81.64005807036231,78.77405237320173,78.73712705676346,78.73712705676346,78.73712705676346,78.73712705676346,78.73712705676346,78.73712705676346,78.73712705676346,78.73712705676346,78.73712705676346,78.73712705676346 +Hydropower - NPD 6/Advanced,128.69941037154788,106.08424297713955,106.712667742579,101.09990366995204,102.66493995052683,104.21765311078214,105.77036627103745,107.32307943129274,81.22307671034383,80.20199122698331,79.5403023257607,78.8878035481662,78.22611464694361,77.56442574572101,76.9027368444984,76.24104794327582,75.57935904205321,74.91767014083061,74.25598123960802,73.42864740728425,73.42864740728425,73.42864740728425,73.42864740728425,73.42864740728425,73.42864740728425,73.42864740728425,73.42864740728425,73.42864740728425,73.42864740728425 +Hydropower - NPD 6/Moderate,128.69941037154788,106.08424297713955,106.712667742579,101.09990366995204,102.39383130349813,103.68775893704422,104.98168657059031,106.2756142041364,71.18746170846777,72.0237629586241,72.86925433240853,73.71474570619297,74.5602370799774,75.39653833013374,75.39653833013374,75.39653833013374,75.39653833013374,75.39653833013374,75.39653833013374,75.01133319215701,75.01133319215701,75.01133319215701,75.01133319215701,75.01133319215701,75.01133319215701,75.01133319215701,75.01133319215701,75.01133319215701,75.01133319215701 +Hydropower - NPD 6/Conservative,128.69941037154788,106.08424297713955,106.712667742579,101.09990366995204,101.09990366995204,101.09990366995204,101.09990366995204,101.09990366995204,114.07614936637135,114.16241120860776,114.16241120860776,114.16241120860776,114.16241120860776,114.16241120860776,114.16241120860776,114.16241120860776,114.16241120860776,114.16241120860776,110.03416590157978,109.999790002092,109.999790002092,109.999790002092,109.999790002092,109.999790002092,109.999790002092,109.999790002092,109.999790002092,109.999790002092,109.999790002092 +Hydropower - NPD 7/Advanced,183.01189223755256,149.2284652356934,150.1248930249943,142.11846494290842,137.78072659044918,133.45173367821664,129.11399532575737,124.77625697329812,116.67481491393764,114.8938542966274,113.94497403202695,113.00456591264613,112.06415779326532,111.12374967388449,110.18334155450367,109.24293343512286,108.30252531574206,107.36211719636125,106.42170907698043,105.47303618896339,105.47303618896339,105.47303618896339,105.47303618896339,105.47303618896339,105.47303618896339,105.47303618896339,105.47303618896339,105.47303618896339,105.47303618896339 +Hydropower - NPD 7/Moderate,183.01189223755256,149.2284652356934,150.1248930249943,142.11846494290842,140.51804938141638,138.91763381992436,137.30847281820562,135.70805725671357,146.5475989584129,144.77692060750667,142.9977701113808,141.22709176047456,139.45641340956837,137.6772629134425,137.6772629134425,137.6772629134425,137.6772629134425,137.6772629134425,137.6772629134425,137.14542479933704,137.14542479933704,137.14542479933704,137.14542479933704,137.14542479933704,137.14542479933704,137.14542479933704,137.14542479933704,137.14542479933704,137.14542479933704 +Hydropower - NPD 7/Conservative,183.01189223755256,149.2284652356934,150.1248930249943,142.11846494290842,142.11846494290842,142.11846494290842,142.11846494290842,142.11846494290842,126.08807300730797,125.99187316481392,125.99187316481392,125.99187316481392,125.99187316481392,125.99187316481392,125.99187316481392,125.99187316481392,125.99187316481392,125.99187316481392,121.47048056759328,121.44707735493793,121.44707735493793,121.44707735493793,121.44707735493793,121.44707735493793,121.44707735493793,121.44707735493793,121.44707735493793,121.44707735493793,121.44707735493793 +Hydropower - NPD 8/Advanced,422.2096804248354,346.9826701189789,348.87361326121055,331.9846898517765,328.02650360515753,324.08187279088986,320.13724197662225,316.1926111623546,254.86311351104712,250.5858585131765,248.726827790694,246.85673140914903,244.99770068666655,243.138669964184,241.27963924170146,239.40954286015648,237.55051213767396,235.69148141519142,233.8324506927089,229.50003332601906,229.50003332601906,229.50003332601906,229.50003332601906,229.50003332601906,229.50003332601906,229.50003332601906,229.50003332601906,229.50003332601906,229.50003332601906 +Hydropower - NPD 8/Moderate,422.2096804248354,346.9826701189789,348.87361326121055,331.9846898517765,331.33402909890765,330.68336834603883,330.0327075931699,329.3956022726524,273.70793089430754,273.1657136002502,272.6234963061927,272.0812790121353,271.5501273771403,271.0079100830829,271.0079100830829,271.0079100830829,271.0079100830829,271.0079100830829,271.0079100830829,269.14995382958386,269.14995382958386,269.14995382958386,269.14995382958386,269.14995382958386,269.14995382958386,269.14995382958386,269.14995382958386,269.14995382958386,269.14995382958386 +Hydropower - NPD 8/Conservative,422.2096804248354,346.9826701189789,348.87361326121055,331.9846898517765,331.9846898517765,331.9846898517765,331.9846898517765,331.9846898517765,325.46452689073624,325.46452689073624,325.46452689073624,325.46452689073624,325.46452689073624,325.46452689073624,325.46452689073624,325.46452689073624,325.46452689073624,325.46452689073624,314.8641787919139,314.7895081459585,314.7895081459585,314.7895081459585,314.7895081459585,314.7895081459585,314.7895081459585,314.7895081459585,314.7895081459585,314.7895081459585,314.7895081459585 +Hydropower - NSD 1/Advanced,112.05485801705063,94.93033338129788,94.71854780307754,89.7390113042701,88.87419879562198,88.35531129043311,87.66346128351461,87.14457377832574,86.45272377140724,85.93383626621835,85.41494876102948,84.72309875411098,84.37717375065174,83.68532374373324,83.33939874027398,82.8205112350851,82.8205112350851,82.8205112350851,82.64754873335548,82.64935343695754,82.64935343695754,82.30342843349828,82.30342843349828,82.13046593176865,82.13046593176865,82.13046593176865,81.95750343003904,81.95750343003904,81.95750343003904 +Hydropower - NSD 1/Moderate,118.9233720182969,101.98228815458087,102.47455280221168,98.0779002824556,98.0779002824556,98.0779002824556,98.0779002824556,98.0779002824556,98.0779002824556,98.0779002824556,98.0779002824556,98.0779002824556,98.0779002824556,98.0779002824556,98.0779002824556,98.0779002824556,98.0779002824556,98.0779002824556,98.0779002824556,98.07975085027448,98.07975085027448,98.07975085027448,98.07975085027448,98.07975085027448,98.07975085027448,98.07975085027448,98.07975085027448,98.07975085027448,98.07975085027448 +Hydropower - NSD 1/Conservative,119.4086999907441,102.363569585936,102.85833102255765,98.43937847849386,98.43937847849386,98.43937847849386,98.43937847849386,98.43937847849386,98.43937847849386,98.43937847849386,98.43937847849386,98.43937847849386,98.43937847849386,98.43937847849386,98.43937847849386,98.43937847849386,98.43937847849386,98.43937847849386,98.43937847849386,98.44123843247806,98.44123843247806,98.44123843247806,98.44123843247806,98.44123843247806,98.44123843247806,98.44123843247806,98.44123843247806,98.44123843247806,98.44123843247806 +Hydropower - NSD 2/Advanced,87.12407801855777,72.63720681568729,72.72050253783948,68.71396313012312,68.54100062839349,68.19507562493425,68.02211312320462,67.84915062147499,67.67618811974538,67.50322561801575,67.33026311628612,67.15730061455649,66.81137561109725,66.81137561109725,66.63841310936762,66.46545060763799,66.46545060763799,66.46545060763799,66.46545060763799,66.29410167305328,66.29410167305328,66.29410167305328,66.29410167305328,66.29410167305328,66.29410167305328,66.29410167305328,66.29410167305328,66.29410167305328,66.12113917132365 +Hydropower - NSD 2/Moderate,90.62557282125522,75.85764284989436,76.29775865473867,72.36687255177289,72.36687255177289,72.36687255177289,72.36687255177289,72.36687255177289,72.36687255177289,72.36687255177289,72.36687255177289,72.36687255177289,72.36687255177289,72.36687255177289,72.36687255177289,72.36687255177289,72.36687255177289,72.36687255177289,72.36687255177289,72.36852707673005,72.36852707673005,72.36852707673005,72.36852707673005,72.36852707673005,72.36852707673005,72.36852707673005,72.36852707673005,72.36852707673005,72.36852707673005 +Hydropower - NSD 2/Conservative,91.05574988774251,76.19559684586821,76.63792571368168,72.68727368007953,72.68727368007953,72.68727368007953,72.68727368007953,72.68727368007953,72.68727368007953,72.68727368007953,72.68727368007953,72.68727368007953,72.68727368007953,72.68727368007953,72.68727368007953,72.68727368007953,72.68727368007953,72.68727368007953,72.68727368007953,72.68893652459231,72.68893652459231,72.68893652459231,72.68893652459231,72.68893652459231,72.68893652459231,72.68893652459231,72.68893652459231,72.68893652459231,72.68893652459231 +Hydropower - NSD 3/Advanced,105.72457119237724,90.08946766337614,89.61653103831445,85.06580852929872,84.3293230380629,83.77695891963603,82.85635205559124,82.48810930997334,81.93574519154647,81.19925970031065,80.64689558188378,80.27865283626588,79.54216734503005,79.17392459941213,78.80568185379423,78.0691963625584,78.0691963625584,78.0691963625584,77.88507498974946,77.88675791404988,77.88675791404988,77.70263654124092,77.70263654124092,77.70263654124092,77.51851516843196,77.51851516843196,77.51851516843196,77.33439379562301,77.33439379562301 +Hydropower - NSD 3/Moderate,112.33920182158954,96.78573572107452,97.24470191670173,93.14545390001112,93.14545390001112,93.14545390001112,93.14545390001112,93.14545390001112,93.14545390001112,93.14545390001112,93.14545390001112,93.14545390001112,93.14545390001112,93.14545390001112,93.14545390001112,93.14545390001112,93.14545390001112,93.14545390001112,93.14545390001112,93.14717928914008,93.14717928914008,93.14717928914008,93.14717928914008,93.14717928914008,93.14717928914008,93.14717928914008,93.14717928914008,93.14717928914008,93.14717928914008 +Hydropower - NSD 3/Conservative,112.79713224720503,97.14549320065954,97.60681523751205,93.48652606885369,93.48652606885369,93.48652606885369,93.48652606885369,93.48652606885369,93.48652606885369,93.48652606885369,93.48652606885369,93.48652606885369,93.48652606885369,93.48652606885369,93.48652606885369,93.48652606885369,93.48652606885369,93.48652606885369,93.48652606885369,93.48826031428378,93.48826031428378,93.48826031428378,93.48826031428378,93.48826031428378,93.48826031428378,93.48826031428378,93.48826031428378,93.48826031428378,93.48826031428378 +Hydropower - NSD 4/Advanced,75.31990818647452,62.91869719367723,62.95194364560344,59.56538086323917,59.39241836150954,59.21945585977992,59.04649335805029,59.04649335805029,58.87353085632067,58.70056835459104,58.70056835459104,58.52760585286142,58.18168084940217,58.18168084940217,58.00871834767254,58.00871834767254,57.83575584594292,57.83575584594292,57.83575584594292,57.837181263137836,57.837181263137836,57.837181263137836,57.837181263137836,57.837181263137836,57.837181263137836,57.837181263137836,57.837181263137836,57.837181263137836,57.837181263137836 +Hydropower - NSD 4/Moderate,78.04882131656753,65.42093951994163,65.80970091486019,62.33748576640498,62.33748576640498,62.33748576640498,62.33748576640498,62.33748576640498,62.33748576640498,62.33748576640498,62.33748576640498,62.33748576640498,62.33748576640498,62.33748576640498,62.33748576640498,62.33748576640498,62.33748576640498,62.33748576640498,62.33748576640498,62.33894723500754,62.33894723500754,62.33894723500754,62.33894723500754,62.33894723500754,62.33894723500754,62.33894723500754,62.33894723500754,62.33894723500754,62.33894723500754 +Hydropower - NSD 4/Conservative,78.43487765828688,65.72423156761047,66.11497904468084,62.625025240526334,62.625025240526334,62.625025240526334,62.625025240526334,62.625025240526334,62.625025240526334,62.625025240526334,62.625025240526334,62.625025240526334,62.625025240526334,62.625025240526334,62.625025240526334,62.625025240526334,62.625025240526334,62.625025240526334,62.625025240526334,62.62649417539676,62.62649417539676,62.62649417539676,62.62649417539676,62.62649417539676,62.62649417539676,62.62649417539676,62.62649417539676,62.62649417539676,62.62649417539676 diff --git a/tests/data/Hydropower/Market/30/df_occ.csv b/tests/data/Hydropower/Market/30/df_occ.csv index 6a5acbb..0876fe2 100644 --- a/tests/data/Hydropower/Market/30/df_occ.csv +++ b/tests/data/Hydropower/Market/30/df_occ.csv @@ -1,37 +1,37 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Hydropower - NPD 1/Advanced,2820,2820,2820,2820,2820,2792,2763,2735,2707,2679,2655,2630,2606,2582,2558,2533,2509,2485,2461,2436,2436,2436,2436,2436,2436.0,2436.0,2436.0,2436.0,2436,2436 -Hydropower - NPD 1/Moderate,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2707,2707,2707,2707,2707,2707.0,2707.0,2707.0,2707.0,2707,2707 -Hydropower - NPD 1/Conservative,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820.0,2820.0,2820.0,2820.0,2820,2820 -Hydropower - NPD 2/Advanced,5530,5530,5530,5530,5530,4979,4427,3876,3325,2773,2748,2723,2698,2673,2648,2623,2598,2572,2547,2522,2522,2522,2522,2522,2522.0,2522.0,2522.0,2522.0,2522,2522 -Hydropower - NPD 2/Moderate,5530,5530,5530,5530,5530,5269,5008,4747,4486,4225,3963,3702,3441,3180,2919,2919,2919,2919,2919,2802,2802,2802,2802,2802,2802.0,2802.0,2802.0,2802.0,2802,2802 -Hydropower - NPD 2/Conservative,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530.0,5530.0,5530.0,5530.0,5530,5530 -Hydropower - NPD 3/Advanced,5644,5644,5644,5644,5644,5126,4609,4092,3574,3057,3029,3002,2974,2946,2919,2891,2863,2836,2808,2780,2780,2780,2780,2780,2780.0,2780.0,2780.0,2780.0,2780,2780 -Hydropower - NPD 3/Moderate,5644,5644,5644,5644,5644,5401,5158,4916,4673,4431,4188,3946,3703,3460,3218,3218,3218,3218,3218,3089,3089,3089,3089,3089,3089.0,3089.0,3089.0,3089.0,3089,3089 -Hydropower - NPD 3/Conservative,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644.0,5644.0,5644.0,5644.0,5644,5644 -Hydropower - NPD 4/Advanced,12387,12387,12387,12387,12387,11381,10375,9370,8364,7359,7292,7226,7159,7092,7026,6959,6892,6826,6759,6693,6693,6693,6693,6693,6693.0,6693.0,6693.0,6693.0,6693,6693 -Hydropower - NPD 4/Moderate,12387,12387,12387,12387,12387,11923,11458,10994,10530,10066,9602,9138,8674,8210,7746,7746,7746,7746,7746,7436,7436,7436,7436,7436,7436.0,7436.0,7436.0,7436.0,7436,7436 -Hydropower - NPD 4/Conservative,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387.0,12387.0,12387.0,12387.0,12387,12387 -Hydropower - NPD 5/Advanced,4541,4541,4541,4541,4541,4620,4698,4776,4855,4933,4889,4844,4799,4755,4710,4665,4621,4576,4531,4487,4487,4487,4487,4487,4487.0,4487.0,4487.0,4487.0,4487,4487 -Hydropower - NPD 5/Moderate,4541,4541,4541,4541,4541,4607,4672,4737,4802,4867,4932,4997,5063,5128,5193,5193,5193,5193,5193,4985,4985,4985,4985,4985,4985.0,4985.0,4985.0,4985.0,4985,4985 -Hydropower - NPD 5/Conservative,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541.0,4541.0,4541.0,4541.0,4541,4541 -Hydropower - NPD 6/Advanced,6837,6837,6837,6837,6837,6955,7073,7191,7309,7427,7360,7293,7226,7158,7091,7024,6957,6889,6822,6755,6755,6755,6755,6755,6755.0,6755.0,6755.0,6755.0,6755,6755 -Hydropower - NPD 6/Moderate,6837,6837,6837,6837,6837,6935,7033,7132,7230,7328,7426,7524,7622,7720,7818,7818,7818,7818,7818,7505,7505,7505,7505,7505,7505.0,7505.0,7505.0,7505.0,7505,7505 -Hydropower - NPD 6/Conservative,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837.0,6837.0,6837.0,6837.0,6837,6837 -Hydropower - NPD 7/Advanced,13742,13742,13742,13742,13742,13280,12818,12356,11894,11432,11328,11225,11121,11018,10914,10811,10707,10604,10501,10397,10397,10397,10397,10397,10397.0,10397.0,10397.0,10397.0,10397,10397 -Hydropower - NPD 7/Moderate,13742,13742,13742,13742,13742,13571,13400,13229,13058,12888,12717,12546,12375,12204,12034,12034,12034,12034,12034,11552,11552,11552,11552,11552,11552.0,11552.0,11552.0,11552.0,11552,11552 -Hydropower - NPD 7/Conservative,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742.0,13742.0,13742.0,13742.0,13742,13742 -Hydropower - NPD 8/Advanced,18702,18702,18702,18702,18702,18430,18158,17887,17615,17343,17186,17029,16872,16715,16558,16401,16244,16087,15930,15773,15773,15773,15773,15773,15773.0,15773.0,15773.0,15773.0,15773,15773 -Hydropower - NPD 8/Moderate,18702,18702,18702,18702,18702,18657,18612,18568,18523,18479,18434,18390,18345,18301,18256,18256,18256,18256,18256,17526,17526,17526,17526,17526,17526.0,17526.0,17526.0,17526.0,17526,17526 -Hydropower - NPD 8/Conservative,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702.0,18702.0,18702.0,18702.0,18702,18702 -Hydropower - NSD 1/Advanced,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734.0,7734.0,7734.0,7734.0,7734,7734 -Hydropower - NSD 1/Moderate,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933.0,7933.0,7933.0,7933.0,7933,7933 -Hydropower - NSD 1/Conservative,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973.0,7973.0,7973.0,7973.0,7973,7973 -Hydropower - NSD 2/Advanced,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904.0,6904.0,6904.0,6904.0,6904,6904 -Hydropower - NSD 2/Moderate,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082.0,7082.0,7082.0,7082.0,7082,7082 -Hydropower - NSD 2/Conservative,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118.0,7118.0,7118.0,7118.0,7118,7118 -Hydropower - NSD 3/Advanced,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763.0,6763.0,6763.0,6763.0,6763,6763 -Hydropower - NSD 3/Moderate,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936.0,6936.0,6936.0,6936.0,6936,6936 -Hydropower - NSD 3/Conservative,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972.0,6972.0,6972.0,6972.0,6972,6972 -Hydropower - NSD 4/Advanced,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088.0,6088.0,6088.0,6088.0,6088,6088 -Hydropower - NSD 4/Moderate,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244.0,6244.0,6244.0,6244.0,6244,6244 -Hydropower - NSD 4/Conservative,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276.0,6276.0,6276.0,6276.0,6276,6276 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Hydropower - NPD 1/Advanced,3045,3045,3045,3045,3015,2984,2954,2923,2893,2867,2841,2814,2788,2762,2736,2710,2683,2657,2631,2631,2631,2631,2631,2631,2631,2631.0,2631.0,2631.0,2631 +Hydropower - NPD 1/Moderate,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045.0,3045.0,3045.0,3045 +Hydropower - NPD 1/Conservative,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,2923,2923,2923,2923,2923,2923,2923,2923.0,2923.0,2923.0,2923 +Hydropower - NPD 2/Advanced,5868,5868,5868,5868,5283,4698,4113,3528,2896,2870,2844,2818,2791,2765,2739,2713,2687,2660,2634,2634,2634,2634,2634,2634,2634,2634.0,2634.0,2634.0,2634 +Hydropower - NPD 2/Moderate,5868,5868,5868,5868,5591,5314,5037,4760,8492,7967,7442,6918,6393,5868,5868,5868,5868,5868,5868,5868,5868,5868,5868,5868,5868,5868.0,5868.0,5868.0,5868 +Hydropower - NPD 2/Conservative,5868,5868,5868,5868,5868,5868,5868,5868,3049,3049,3049,3049,3049,3049,3049,3049,3049,3049,2927,2927,2927,2927,2927,2927,2927,2927.0,2927.0,2927.0,2927 +Hydropower - NPD 3/Advanced,6018,6018,6018,6018,5466,4915,4363,3811,3229,3199,3170,3141,3112,3082,3053,3024,2995,2966,2936,2936,2936,2936,2936,2936,2936,2936.0,2936.0,2936.0,2936 +Hydropower - NPD 3/Moderate,6018,6018,6018,6018,5759,5501,5242,4983,8287,7833,7379,6926,6472,6018,6018,6018,6018,6018,6018,6018,6018,6018,6018,6018,6018,6018.0,6018.0,6018.0,6018 +Hydropower - NPD 3/Conservative,6018,6018,6018,6018,6018,6018,6018,6018,3398,3398,3398,3398,3398,3398,3398,3398,3398,3398,3263,3263,3263,3263,3263,3263,3263,3263.0,3263.0,3263.0,3263 +Hydropower - NPD 4/Advanced,13248,13248,13248,13248,12172,11097,10021,8946,7824,7754,7683,7612,7541,7470,7399,7329,7258,7187,7116,7116,7116,7116,7116,7116,7116,7116.0,7116.0,7116.0,7116 +Hydropower - NPD 4/Moderate,13248,13248,13248,13248,12751,12255,11759,11262,17216,16422,15628,14835,14041,13248,13248,13248,13248,13248,13248,13248,13248,13248,13248,13248,13248,13248.0,13248.0,13248.0,13248 +Hydropower - NPD 4/Conservative,13248,13248,13248,13248,13248,13248,13248,13248,8236,8236,8236,8236,8236,8236,8236,8236,8236,8236,7907,7907,7907,7907,7907,7907,7907,7907.0,7907.0,7907.0,7907 +Hydropower - NPD 5/Advanced,4835,4835,4835,4835,4918,5002,5085,5169,5255,5208,5160,5112,5065,5017,4970,4922,4875,4827,4779,4779,4779,4779,4779,4779,4779,4779.0,4779.0,4779.0,4779 +Hydropower - NPD 5/Moderate,4835,4835,4835,4835,4904,4974,5043,5112,4532,4592,4653,4714,4774,4835,4835,4835,4835,4835,4835,4835,4835,4835,4835,4835,4835,4835.0,4835.0,4835.0,4835 +Hydropower - NPD 5/Conservative,4835,4835,4835,4835,4835,4835,4835,4835,5532,5532,5532,5532,5532,5532,5532,5532,5532,5532,5310,5310,5310,5310,5310,5310,5310,5310.0,5310.0,5310.0,5310 +Hydropower - NPD 6/Advanced,7314,7314,7314,7314,7441,7567,7693,7819,7948,7876,7804,7733,7661,7589,7517,7445,7373,7301,7229,7229,7229,7229,7229,7229,7229,7229.0,7229.0,7229.0,7229 +Hydropower - NPD 6/Moderate,7314,7314,7314,7314,7419,7524,7629,7734,6856,6947,7039,7131,7223,7314,7314,7314,7314,7314,7314,7314,7314,7314,7314,7314,7314,7314.0,7314.0,7314.0,7314 +Hydropower - NPD 6/Conservative,7314,7314,7314,7314,7314,7314,7314,7314,8367,8367,8367,8367,8367,8367,8367,8367,8367,8367,8032,8032,8032,8032,8032,8032,8032,8032.0,8032.0,8032.0,8032 +Hydropower - NPD 7/Advanced,14751,14751,14751,14751,14255,13760,13264,12768,12272,12161,12049,11938,11827,11716,11605,11494,11383,11272,11161,11161,11161,11161,11161,11161,11161,11161.0,11161.0,11161.0,11161 +Hydropower - NPD 7/Moderate,14751,14751,14751,14751,14568,14385,14201,14018,15798,15589,15379,15170,14961,14751,14751,14751,14751,14751,14751,14751,14751,14751,14751,14751,14751,14751.0,14751.0,14751.0,14751 +Hydropower - NPD 7/Conservative,14751,14751,14751,14751,14751,14751,14751,14751,12918,12918,12918,12918,12918,12918,12918,12918,12918,12918,12401,12401,12401,12401,12401,12401,12401,12401.0,12401.0,12401.0,12401 +Hydropower - NPD 8/Advanced,20043,20043,20043,20043,19751,19460,19169,18878,18584,18416,18248,18079,17911,17743,17575,17406,17238,17070,16902,16902,16902,16902,16902,16902,16902,16902.0,16902.0,16902.0,16902 +Hydropower - NPD 8/Moderate,20043,20043,20043,20043,19995,19947,19899,19852,20287,20238,20189,20140,20092,20043,20043,20043,20043,20043,20043,20043,20043,20043,20043,20043,20043,20043.0,20043.0,20043.0,20043 +Hydropower - NPD 8/Conservative,20043,20043,20043,20043,20043,20043,20043,20043,19562,19562,19562,19562,19562,19562,19562,19562,19562,19562,18780,18780,18780,18780,18780,18780,18780,18780.0,18780.0,18780.0,18780 +Hydropower - NSD 1/Advanced,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352.0,8352.0,8352.0,8352 +Hydropower - NSD 1/Moderate,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567.0,8567.0,8567.0,8567 +Hydropower - NSD 1/Conservative,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611.0,8611.0,8611.0,8611 +Hydropower - NSD 2/Advanced,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456.0,7456.0,7456.0,7456 +Hydropower - NSD 2/Moderate,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648.0,7648.0,7648.0,7648 +Hydropower - NSD 2/Conservative,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687.0,7687.0,7687.0,7687 +Hydropower - NSD 3/Advanced,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303.0,7303.0,7303.0,7303 +Hydropower - NSD 3/Moderate,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490.0,7490.0,7490.0,7490 +Hydropower - NSD 3/Conservative,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529.0,7529.0,7529.0,7529 +Hydropower - NSD 4/Advanced,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574.0,6574.0,6574.0,6574 +Hydropower - NSD 4/Moderate,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743.0,6743.0,6743.0,6743 +Hydropower - NSD 4/Conservative,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778.0,6778.0,6778.0,6778 diff --git a/tests/data/Hydropower/Market/30/df_tc.csv b/tests/data/Hydropower/Market/30/df_tc.csv index 7035cd2..e8ad49e 100644 --- a/tests/data/Hydropower/Market/30/df_tc.csv +++ b/tests/data/Hydropower/Market/30/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.1208833877080207,0.12131276450790077,0.1294387153228857,0.12963196845168878,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.13290117694849762,0.13290117694849762,0.13290117694849762,0.13290117694849762,0.1310331037204453,0.129177929132708,0.12177263819913342,0.12177263819913342,0.12177263819913342,0.12177263819913342,0.12177263819913342 -10 year CRF/Moderate,0.1208833877080207,0.12131276450790077,0.1294387153228857,0.12963196845168878,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.13290117694849762,0.13290117694849762,0.13290117694849762,0.13290117694849762,0.1310331037204453,0.129177929132708,0.12177263819913342,0.12177263819913342,0.12177263819913342,0.12177263819913342,0.12177263819913342 -10 year CRF/Conservative,0.1208833877080207,0.12131276450790077,0.1294387153228857,0.12963196845168878,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.13290117694849762,0.13290117694849762,0.13290117694849762,0.13290117694849762,0.1310331037204453,0.129177929132708,0.12177263819913342,0.12177263819913342,0.12177263819913342,0.12177263819913342,0.12177263819913342 -ITC Schedule/*,0,0,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.22500000894069672,0.15000000596046448,0.0,0.0,0.0,0,0 -PTC/Advanced,3.6824508443813486,3.7017273442364327,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -PTC/Moderate,3.6824508443813486,3.7017273442364327,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -PTC/Conservative,3.6824508443813486,3.7017273442364327,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -PVD/Advanced,0.5649067164826536,0.5649071629746862,0.5191552100751371,0.519155359489282,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.807869540599996,0.807869540599996,0.807869540599996,0.807869540599996,0.813840301402035,0.8198850399746783,0.571388712455843,0.571388712455843,0.571388712455843,0.571388712455843,0.571388712455843 -PVD/Moderate,0.5649067164826536,0.5649071629746862,0.5191552100751371,0.519155359489282,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.807869540599996,0.807869540599996,0.807869540599996,0.807869540599996,0.813840301402035,0.8198850399746783,0.571388712455843,0.571388712455843,0.571388712455843,0.571388712455843,0.571388712455843 -PVD/Conservative,0.5649067164826536,0.5649071629746862,0.5191552100751371,0.519155359489282,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.807869540599996,0.807869540599996,0.807869540599996,0.807869540599996,0.813840301402035,0.8198850399746783,0.571388712455843,0.571388712455843,0.571388712455843,0.571388712455843,0.571388712455843 -PFF/Advanced,1.1508120269019189,1.1508118721388576,0.7896768387600753,0.7896767947386364,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.7046138062626587,0.7046138062626587,0.7046138062626587,0.7046138062626587,0.7932726621905852,0.8817525802258389,1.1485652375624373,1.1485652375624373,1.1485652375624373,1.1485652375624373,1.1485652375624373 -PFF/Moderate,1.1508120269019189,1.1508118721388576,0.7896768387600753,0.7896767947386364,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.7046138062626587,0.7046138062626587,0.7046138062626587,0.7046138062626587,0.7932726621905852,0.8817525802258389,1.1485652375624373,1.1485652375624373,1.1485652375624373,1.1485652375624373,1.1485652375624373 -PFF/Conservative,1.1508120269019189,1.1508118721388576,0.7896768387600753,0.7896767947386364,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.7046138062626587,0.7046138062626587,0.7046138062626587,0.7046138062626587,0.7932726621905852,0.8817525802258389,1.1485652375624373,1.1485652375624373,1.1485652375624373,1.1485652375624373,1.1485652375624373 -Year/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045.0,2046.0,2047.0,2048.0,2049,2050 -1/nan,0.9389989429131974,0.9389990353093952,0.9289729427459326,0.9289729774449085,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273265652705,0.9244273265652705,0.9244273265652705,0.9244273265652705,0.9270125473002568,0.9296122680590677,0.9403299675363908,0.9403299675363908,0.9403299675363908,0.9403299675363908,0.9403299675363908 -2/nan,0.8817190147921021,0.8817191883119749,0.8629907283540376,0.8629907928228585,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.8545658821006133,0.8545658821006133,0.8545658821006133,0.8545658821006133,0.8593522628521109,0.8641789689259239,0.8842204478469897,0.8842204478469897,0.8842204478469897,0.8842204478469897,0.8842204478469897 -3/nan,0.8279332228362497,0.8279334672387275,0.801695036481506,0.801695126316193,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.789984053764162,0.789984053764162,0.789984053764162,0.789984053764162,0.7966303302147753,0.8033513713121748,0.8314589850189726,0.8314589850189726,0.8314589850189726,0.8314589850189726,0.8314589850189726 -4/nan,0.7774284210459552,0.777428727037528,0.7447529972250322,0.7447531084970259,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.7302828468503993,0.7302828468503993,0.7302828468503993,0.7302828468503993,0.7384863116690434,0.7468052903338731,0.781845800390731,0.781845800390731,0.781845800390731,0.781845800390731,0.781845800390731 -5/nan,0.730004465552828,0.73000482471005,0.6918553834509915,0.6918555126618331,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934197503896,0.6750934197503896,0.6750934197503896,0.6750934197503896,0.6845860769266914,0.6942393597457823,0.7351930360998795,0.7351930360998795,0.7351930360998795,0.7351930360998795,0.7351930360998795 -6/nan,0.6854734214760191,0.6854738261739411,0.6427149315190831,0.6427150755591368,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748052016587,0.6240748052016587,0.6240748052016587,0.6240748052016587,0.6346198830181017,0.6453734257891518,0.6913240437687803,0.6913240437687803,0.6913240437687803,0.6913240437687803,0.6913240437687803 -7/nan,0.6436588181610745,0.6436592615071708,0.597064781280033,0.5970649373909005,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118037493113,0.5769118037493113,0.5769118037493113,0.5769118037493113,0.5883005943240015,0.5999470540929037,0.6500727156342235,0.6500727156342235,0.6500727156342235,0.6500727156342235,0.6500727156342235 -8/nan,0.604394949850007,0.6043954256231913,0.5546570268756689,0.5546571926159828,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130364039239,0.5333130364039239,0.5333130364039239,0.5333130364039239,0.5453620325225477,0.5577181416706604,0.6112828555886228,0.6112828555886228,0.6112828555886228,0.6112828555886228,0.6112828555886228 -9/nan,0.5675262190112315,0.5675267216055879,0.5152613704713999,0.5152615436857036,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.4930091444652862,0.4930091444652862,0.4930091444652862,0.4930091444652862,0.5055574469695724,0.518461626616151,0.5748075877512019,0.5748075877512019,0.5748075877512019,0.5748075877512019,0.5748075877512019 -10/nan,0.53290651972707,0.5329070440999508,0.4786638716101185,0.4786640504005679,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511253902758,0.4557511253902758,0.4557511253902758,0.4557511253902758,0.46865809672187775,0.4819682886202338,0.5405088003297588,0.5405088003297588,0.5405088003297588,0.5405088003297588,0.5405088003297588 -11/nan,0.5003986586952698,0.5003992003194351,0.444665785395813,0.44466596809645537,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.421308794423646,0.421308794423646,0.421308794423646,0.421308794423646,0.4344519360550381,0.4480436339168028,0.5082566226672156,0.5082566226672156,0.5082566226672156,0.5082566226672156,0.5082566226672156 -12/nan,0.4698738115500402,0.46987436636954244,0.4130824831975796,0.41308266835098684,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693624874882,0.3894693624874882,0.3894693624874882,0.3894693624874882,0.40274239592190914,0.4165068587148257,0.4779289334928184,0.4779289334928184,0.4779289334928184,0.4779289334928184,0.4779289334928184 -13/nan,0.44121101234808263,0.44121157673761385,0.3837424500128528,0.3837426363489039,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.36003612154338904,0.36003612154338904,0.36003612154338904,0.36003612154338904,0.37334725434937754,0.3871898855920468,0.4494108985160038,0.4494108985160038,0.4494108985160038,0.4494108985160038,0.4494108985160038 -14/nan,0.4142966741965112,0.41429724492395653,0.3564863530449737,0.3564865394616001,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272293052839,0.3328272293052839,0.3328272293052839,0.3328272293052839,0.3460975892819733,0.35993646771475357,0.42259453561205407,0.42259453561205407,0.42259453561205407,0.42259453561205407,0.42259453561205407 -15/nan,0.3890241391229774,0.38902471331493543,0.3311661764369547,0.33116636198267446,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.3076745857948099,0.3076745857948099,0.3076745857948099,0.3076745857948099,0.3208368078547602,0.3346013561094815,0.3973783059531389,0.3973783059531389,0.3973783059531389,0.3973783059531389,0.3973783059531389 -16/nan,0.36529325540419244,0.36529383051423847,0.30764441746255644,0.3076446013206435,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.28442279479837307,0.28442279479837307,0.28442279479837307,0.28442279479837307,0.29741974651712433,0.31104952554857485,0.3736667295365811,0.3736667295365811,0.3736667295365811,0.3736667295365811,0.3736667295365811 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.11845953476211457,0.12532073757459747,0.12566107453612888,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486 +10 year CRF/Moderate,0.11845953476211457,0.12532073757459747,0.12566107453612888,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486 +10 year CRF/Conservative,0.11845953476211457,0.12532073757459747,0.12566107453612888,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486 +ITC Schedule/*,0,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896 +PTC/Advanced,3.5726375902351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +PTC/Moderate,3.5726375902351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +PTC/Conservative,3.5726375902351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +PVD/Advanced,0.5852800428006577,0.5442658346546491,0.5442608548722967,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361 +PVD/Moderate,0.5852800428006577,0.5442658346546491,0.5442608548722967,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361 +PVD/Conservative,0.5852800428006577,0.5442658346546491,0.5442608548722967,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361 +PFF/Advanced,1.1437502248627938,0.782278571168874,0.7822800383471303,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597 +PFF/Moderate,1.1437502248627938,0.782278571168874,0.7822800383471303,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597 +PFF/Conservative,1.1437502248627938,0.782278571168874,0.7822800383471303,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597 +Year/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047.0,2048.0,2049.0,2050 +1/nan,0.9431147648255134,0.9346182957536857,0.9346172116889923,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307513733411549,0.9307513733411549,0.9307513733411549,0.9307513733411549,0.9307513733411549,0.9307513733411549,0.9307513733411549,0.9307513733411549,0.9307513733411549,0.9307513733411549 +2/nan,0.8894654596318834,0.8735113587575238,0.8735093323853067,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8662981189764459,0.8662981189764459,0.8662981189764459,0.8662981189764459,0.8662981189764459,0.8662981189764459,0.8662981189764459,0.8662981189764459,0.8662981189764459,0.8662981189764459 +3/nan,0.8388680077811409,0.8163996974434432,0.8163968566182686,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063081639601863,0.8063081639601863,0.8063081639601863,0.8063081639601863,0.8063081639601863,0.8063081639601863,0.8063081639601863,0.8063081639601863,0.8063081639601863,0.8063081639601863 +4/nan,0.7911488038781574,0.7630220938784156,0.7630185537642242,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504724309421286,0.7504724309421286,0.7504724309421286,0.7504724309421286,0.7504724309421286,0.7504724309421286,0.7504724309421286,0.7504724309421286,0.7504724309421286,0.7504724309421286 +5/nan,0.7461441181115347,0.7131344090030536,0.7131302731860868,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.6985032457540612,0.6985032457540612,0.6985032457540612,0.6985032457540612,0.6985032457540612,0.6985032457540612,0.6985032457540612,0.6985032457540612,0.6985032457540612,0.6985032457540612 +6/nan,0.7036995344787,0.6665084659857458,0.6665038274961897,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501328552688467,0.6501328552688467,0.6501328552688467,0.6501328552688467,0.6501328552688467,0.6501328552688467,0.6501328552688467,0.6501328552688467,0.6501328552688467,0.6501328552688467 +7/nan,0.6636694209677025,0.6229310065850011,0.62292594883453,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051120478956854,0.6051120478956854,0.6051120478956854,0.6051120478956854,0.6051120478956854,0.6051120478956854,0.6051120478956854,0.6051120478956854,0.6051120478956854,0.6051120478956854 +8/nan,0.6259164298778394,0.5822027157466018,0.5821973133884484,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.5632088696041878,0.5632088696041878,0.5632088696041878,0.5632088696041878,0.5632088696041878,0.5632088696041878,0.5632088696041878,0.5632088696041878,0.5632088696041878,0.5632088696041878 +9/nan,0.5903110265646634,0.5441373099742565,0.5441316296919341,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242074288620173,0.5242074288620173,0.5242074288620173,0.5242074288620173,0.5242074288620173,0.5242074288620173,0.5242074288620173,0.5242074288620173,0.5242074288620173,0.5242074288620173 +10/nan,0.5567310449924399,0.5085606853041345,0.5085547865344627,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879067843289584,0.4879067843289584,0.4879067843289584,0.4879067843289584,0.4879067843289584,0.4879067843289584,0.4879067843289584,0.4879067843289584,0.4879067843289584,0.4879067843289584 +11/nan,0.5250612685691072,0.4753101209862767,0.4753040565819302,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.4541199095766447,0.4541199095766447,0.4541199095766447,0.4541199095766447,0.4541199095766447,0.4541199095766447,0.4541199095766447,0.4541199095766447,0.4541199095766447,0.4541199095766447 +12/nan,0.4951930348255392,0.444233535230672,0.4442273520670707,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42267272950002316,0.42267272950002316,0.42267272950002316,0.42267272950002316,0.42267272950002316,0.42267272950002316,0.42267272950002316,0.42267272950002316,0.42267272950002316,0.42267272950002316 +13/nan,0.46702386258272066,0.4151887896139256,0.41518252914490994,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.39340322345600104,0.39340322345600104,0.39340322345600104,0.39340322345600104,0.39340322345600104,0.39340322345600104,0.39340322345600104,0.39340322345600104,0.39340322345600104,0.39340322345600104 +14/nan,0.4404571003276054,0.3880430389650027,0.3880367377313995,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.3661605905085102,0.3661605905085102,0.3661605905085102,0.3661605905085102,0.3661605905085102,0.3661605905085102,0.3661605905085102,0.3661605905085102,0.3661605905085102,0.3661605905085102 +15/nan,0.4154015945911972,0.36267212375655183,0.36266581385141344,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408044724792041,0.3408044724792041,0.3408044724792041,0.3408044724792041,0.3408044724792041,0.3408044724792041,0.3408044724792041,0.3408044724792041,0.3408044724792041,0.3408044724792041 +16/nan,0.3917713771910201,0.33896000222271827,0.33895371171672717,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172042308008271,0.3172042308008271,0.3172042308008271,0.3172042308008271,0.3172042308008271,0.3172042308008271,0.3172042308008271,0.3172042308008271,0.3172042308008271,0.3172042308008271 diff --git a/tests/data/Hydropower/Market/30/df_vom.csv b/tests/data/Hydropower/Market/30/df_vom.csv index 1325455..ae7bf04 100644 --- a/tests/data/Hydropower/Market/30/df_vom.csv +++ b/tests/data/Hydropower/Market/30/df_vom.csv @@ -1,37 +1,37 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Hydropower - NPD 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Hydropower - NPD 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 diff --git a/tests/data/Hydropower/Market/TechLife/df_capex.csv b/tests/data/Hydropower/Market/TechLife/df_capex.csv index d169356..02a4209 100644 --- a/tests/data/Hydropower/Market/TechLife/df_capex.csv +++ b/tests/data/Hydropower/Market/TechLife/df_capex.csv @@ -1,37 +1,37 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Hydropower - NPD 1/Advanced,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,2977.8458688836954,2946.9155213917084,2917.0517376063417,2887.1879538209755,2857.324170035609,2831.726641076723,2805.0625484112174,2779.4650194523315,2753.867490493446,2728.2699615345605,2701.6058688690546,2676.008339910169,2650.410810951283,2624.8132819923976,2598.1491893268917,2598.1491893268917,2598.1491893268917,2598.1491893268917,2598.1491893268917,2598.1491893268917,2598.1491893268917,2598.1491893268917,2598.1491893268917,2598.1491893268917,2598.1491893268917 -Hydropower - NPD 1/Moderate,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,2887.1879538209755,2887.1879538209755,2887.1879538209755,2887.1879538209755,2887.1879538209755,2887.1879538209755,2887.1879538209755,2887.1879538209755,2887.1879538209755,2887.1879538209755,2887.1879538209755 -Hydropower - NPD 1/Conservative,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062 -Hydropower - NPD 2/Advanced,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5310.420695262149,4721.677529207779,4134.00092686003,3546.3243245122803,2957.581158457911,2930.917065792405,2904.252973126899,2877.5888804613933,2850.9247877958874,2824.2606951303815,2797.5966024648756,2770.9325097993697,2743.201853427244,2716.537760761738,2689.873668096232,2689.873668096232,2689.873668096232,2689.873668096232,2689.873668096232,2689.873668096232,2689.873668096232,2689.873668096232,2689.873668096232,2689.873668096232,2689.873668096232 -Hydropower - NPD 2/Moderate,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5619.724170182017,5341.351042754135,5062.977915326254,4784.604787898373,4506.231660470492,4226.79196933599,3948.418841908109,3670.0457144802276,3391.6725870523464,3113.2994596244653,3113.2994596244653,3113.2994596244653,3113.2994596244653,3113.2994596244653,2988.5115059498976,2988.5115059498976,2988.5115059498976,2988.5115059498976,2988.5115059498976,2988.5115059498976,2988.5115059498976,2988.5115059498976,2988.5115059498976,2988.5115059498976,2988.5115059498976 -Hydropower - NPD 2/Conservative,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898 -Hydropower - NPD 3/Advanced,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,5467.205560135323,4915.792123812662,4364.378687490001,3811.898687460719,3260.4852511380573,3230.621467352691,3201.8242472739444,3171.960463488578,3142.0966797032115,3113.2994596244653,3083.4356758390986,3053.571892053732,3024.7746719749857,2994.910888189619,2965.0471044042524,2965.0471044042524,2965.0471044042524,2965.0471044042524,2965.0471044042524,2965.0471044042524,2965.0471044042524,2965.0471044042524,2965.0471044042524,2965.0471044042524,2965.0471044042524 -Hydropower - NPD 3/Moderate,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,5760.510579455888,5501.3355987471705,5243.227181745074,4984.052201036357,4725.94378403426,4466.768803325543,4208.660386323446,3949.485405614729,3690.310424906012,3432.2020079039153,3432.2020079039153,3432.2020079039153,3432.2020079039153,3432.2020079039153,3294.615289749905,3294.615289749905,3294.615289749905,3294.615289749905,3294.615289749905,3294.615289749905,3294.615289749905,3294.615289749905,3294.615289749905,3294.615289749905,3294.615289749905 -Hydropower - NPD 3/Conservative,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605 -Hydropower - NPD 4/Advanced,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,12138.561545044891,11065.598456184935,9993.701931031599,8920.738842171642,7848.842317018307,7777.382548674751,7706.9893440378155,7635.5295756942605,7564.069807350705,7493.676602713769,7422.216834370213,7350.757066026657,7280.363861389722,7208.904093046166,7138.510888409231,7138.510888409231,7138.510888409231,7138.510888409231,7138.510888409231,7138.510888409231,7138.510888409231,7138.510888409231,7138.510888409231,7138.510888409231,7138.510888409231 -Hydropower - NPD 4/Moderate,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,12716.639074033059,12220.686950454648,11725.801390582861,11230.915830711072,10736.030270839283,10241.144710967494,9746.259151095705,9251.373591223915,8756.488031352126,8261.602471480339,8261.602471480339,8261.602471480339,8261.602471480339,8261.602471480339,7930.967722428065,7930.967722428065,7930.967722428065,7930.967722428065,7930.967722428065,7930.967722428065,7930.967722428065,7930.967722428065,7930.967722428065,7930.967722428065,7930.967722428065 -Hydropower - NPD 4/Conservative,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848 -Hydropower - NPD 5/Advanced,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4927.5243245854845,5010.716293701863,5093.9082628182405,5178.166795641239,5261.358764757618,5214.4299616663275,5166.434594868417,5118.439228070506,5071.510424979216,5023.515058181305,4975.519691383395,4928.590888292105,4880.595521494194,4832.600154696283,4785.671351604993,4785.671351604993,4785.671351604993,4785.671351604993,4785.671351604993,4785.671351604993,4785.671351604993,4785.671351604993,4785.671351604993,4785.671351604993,4785.671351604993 -Hydropower - NPD 5/Moderate,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4913.658996399421,4982.985637329736,5052.312278260052,5121.638919190367,5190.965560120682,5260.292201050997,5329.6188419813125,5400.012046618248,5469.338687548564,5538.665328478879,5538.665328478879,5538.665328478879,5538.665328478879,5538.665328478879,5316.82007750187,5316.82007750187,5316.82007750187,5316.82007750187,5316.82007750187,5316.82007750187,5316.82007750187,5316.82007750187,5316.82007750187,5316.82007750187,5316.82007750187 -Hydropower - NPD 5/Conservative,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486 -Hydropower - NPD 6/Advanced,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7417.950579543733,7543.80509692492,7669.659614306108,7795.514131687295,7921.368649068483,7849.908880724927,7778.449112381371,7706.9893440378155,7634.46301198764,7563.003243644084,7491.543475300528,7420.0837069569725,7347.557374906797,7276.097606563241,7204.637838219685,7204.637838219685,7204.637838219685,7204.637838219685,7204.637838219685,7204.637838219685,7204.637838219685,7204.637838219685,7204.637838219685,7204.637838219685,7204.637838219685 -Hydropower - NPD 6/Moderate,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7396.619305411327,7501.142548660111,7606.732355615514,7711.255598864297,7815.77884211308,7920.302085361863,8024.825328610646,8129.348571859429,8233.871815108212,8338.395058356995,8338.395058356995,8338.395058356995,8338.395058356995,8338.395058356995,8004.560618184862,8004.560618184862,8004.560618184862,8004.560618184862,8004.560618184862,8004.560618184862,8004.560618184862,8004.560618184862,8004.560618184862,8004.560618184862,8004.560618184862 -Hydropower - NPD 6/Conservative,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445 -Hydropower - NPD 7/Advanced,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14163.966023916717,13671.213591458169,13178.46115899962,12685.708726541072,12192.956294082524,12082.033668594018,11972.177606812134,11861.25498132363,11751.398919541745,11640.476294053242,11530.620232271358,11419.697606782853,11309.841545000969,11199.985483219085,11089.06285773058,11089.06285773058,11089.06285773058,11089.06285773058,11089.06285773058,11089.06285773058,11089.06285773058,11089.06285773058,11089.06285773058,11089.06285773058,11089.06285773058 -Hydropower - NPD 7/Moderate,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14474.336062543205,14291.953668711145,14109.571274879085,13927.188881047025,13745.873050921586,13563.490657089525,13381.108263257465,13198.725869425405,13016.343475593345,12835.027645467904,12835.027645467904,12835.027645467904,12835.027645467904,12835.027645467904,12320.943938876952,12320.943938876952,12320.943938876952,12320.943938876952,12320.943938876952,12320.943938876952,12320.943938876952,12320.943938876952,12320.943938876952,12320.943938876952,12320.943938876952 -Hydropower - NPD 7/Conservative,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265 -Hydropower - NPD 8/Advanced,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19656.769113010927,19366.663784810222,19077.625020316136,18787.519692115435,18497.41436391473,18329.963861975353,18162.513360035977,17995.0628580966,17827.612356157224,17660.161854217848,17492.711352278468,17325.26085033909,17157.810348399715,16990.35984646034,16822.909344520962,16822.909344520962,16822.909344520962,16822.909344520962,16822.909344520962,16822.909344520962,16822.909344520962,16822.909344520962,16822.909344520962,16822.909344520962,16822.909344520962 -Hydropower - NPD 8/Moderate,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19898.87907441372,19850.88370761581,19803.95490452452,19755.95953772661,19709.03073463532,19661.035367837405,19614.106564746115,19566.111197948205,19519.182394856914,19471.187028059005,19471.187028059005,19471.187028059005,19471.187028059005,19471.187028059005,18692.595522226235,18692.595522226235,18692.595522226235,18692.595522226235,18692.595522226235,18692.595522226235,18692.595522226235,18692.595522226235,18692.595522226235,18692.595522226235,18692.595522226235 -Hydropower - NPD 8/Conservative,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163 -Hydropower - NSD 1/Advanced,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896 -Hydropower - NSD 1/Moderate,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322 -Hydropower - NSD 1/Conservative,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313 -Hydropower - NSD 2/Advanced,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061 -Hydropower - NSD 2/Moderate,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025 -Hydropower - NSD 2/Conservative,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305 -Hydropower - NSD 3/Advanced,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648 -Hydropower - NSD 3/Moderate,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948 -Hydropower - NSD 3/Conservative,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277 -Hydropower - NSD 4/Advanced,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989 -Hydropower - NSD 4/Moderate,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746 -Hydropower - NSD 4/Conservative,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Hydropower - NPD 1/Advanced,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3209.4020948371854,3176.4032673280803,3144.46891812572,3111.4700906166145,3079.5357414142545,3051.8593054388757,3024.1828694634974,2995.441955181373,2967.765519205994,2940.089083230616,2912.412647255237,2884.7362112798583,2855.9952969977344,2828.3188610223556,2800.6424250469768,2800.6424250469768,2800.6424250469768,2800.6424250469768,2800.6424250469768,2800.6424250469768,2800.6424250469768,2800.6424250469768,2800.6424250469768,2800.6424250469768,2800.6424250469768 +Hydropower - NPD 1/Moderate,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458 +Hydropower - NPD 1/Conservative,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3111.4700906166145,3111.4700906166145,3111.4700906166145,3111.4700906166145,3111.4700906166145,3111.4700906166145,3111.4700906166145,3111.4700906166145,3111.4700906166145,3111.4700906166145,3111.4700906166145 +Hydropower - NPD 2/Advanced,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,5734.344638437121,5111.624828991099,4488.905019545078,3866.1852100990573,3193.4349202360054,3160.4360927269,3132.7596567515216,3105.0832207761428,3076.3423064940184,3048.66587051864,3020.9894345432613,2993.3129985678825,2965.6365625925037,2936.89564831038,2909.219212335001,2899.638907574293,2899.638907574293,2899.638907574293,2899.638907574293,2899.638907574293,2899.638907574293,2899.638907574293,2899.638907574293,2899.638907574293,2899.638907574293 +Hydropower - NPD 2/Moderate,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6062.203956914684,5767.343465946226,5472.482974977768,5177.62248400931,9150.2555247829,8591.4044137416,8032.553302700299,7474.766669965744,6915.915558924443,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142 +Hydropower - NPD 2/Conservative,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,3356.3001011680417,3356.3001011680417,3356.3001011680417,3356.3001011680417,3356.3001011680417,3356.3001011680417,3356.3001011680417,3356.3001011680417,3356.3001011680417,3356.3001011680417,3226.433747745111,3222.1758345181297,3222.1758345181297,3222.1758345181297,3222.1758345181297,3222.1758345181297,3222.1758345181297,3222.1758345181297,3222.1758345181297,3222.1758345181297,3222.1758345181297 +Hydropower - NPD 3/Advanced,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,5900.403254289393,5313.875707272713,4726.283681949288,4138.691656625863,3519.165282100078,3482.9730196707364,3452.103148775122,3421.233277879507,3390.3634069838927,3358.4290577815323,3327.559186885918,3296.689315990303,3265.8194450946885,3234.9495741990736,3203.0152249967136,3195.563876849496,3195.563876849496,3195.563876849496,3195.563876849496,3195.563876849496,3195.563876849496,3195.563876849496,3195.563876849496,3195.563876849496,3195.563876849496 +Hydropower - NPD 3/Moderate,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6212.295398165776,5937.6599950254795,5661.960113578438,5386.260232131396,8903.296557617983,8420.023406355602,7936.750255093219,7454.541582137582,6971.2684308752005,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818 +Hydropower - NPD 3/Conservative,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,3699.06211594004,3699.06211594004,3699.06211594004,3699.06211594004,3699.06211594004,3699.06211594004,3699.06211594004,3699.06211594004,3699.06211594004,3699.06211594004,3555.3575445294196,3551.099631302438,3551.099631302438,3551.099631302438,3551.099631302438,3551.099631302438,3551.099631302438,3551.099631302438,3551.099631302438,3551.099631302438,3551.099631302438 +Hydropower - NPD 4/Advanced,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,13094.147651274368,11949.833471523132,10804.454813465152,9660.140633713916,8465.79597354565,8383.83114392626,8308.253184147341,8232.675224368422,8157.0972645895035,8081.519304810585,8005.941345031666,7931.427863559492,7855.849903780573,7780.271944001654,7704.693984222736,7692.984722848537,7692.984722848537,7692.984722848537,7692.984722848537,7692.984722848537,7692.984722848537,7692.984722848537,7692.984722848537,7692.984722848537,7692.984722848537 +Hydropower - NPD 4/Moderate,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,13710.480590879917,13182.499350734231,12654.518110588544,12125.472392136113,18463.376230497837,17618.18045494204,16772.984679386245,15928.853382137195,15083.657606581399,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348 +Hydropower - NPD 4/Conservative,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,8904.361035924729,8904.361035924729,8904.361035924729,8904.361035924729,8904.361035924729,8904.361035924729,8904.361035924729,8904.361035924729,8904.361035924729,8904.361035924729,8554.147673005513,8548.825281471787,8548.825281471787,8548.825281471787,8548.825281471787,8548.825281471787,8548.825281471787,8548.825281471787,8548.825281471787,8548.825281471787,8548.825281471787 +Hydropower - NPD 5/Advanced,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5308.553315738986,5397.969493505595,5486.321192965457,5575.737370732066,5667.2825051121645,5620.44545961537,5569.350500891594,5518.255542167817,5468.225061750787,5417.130103027011,5367.09962260998,5316.004663886204,5265.974183469173,5214.879224745397,5163.784266021621,5157.397396181149,5157.397396181149,5157.397396181149,5157.397396181149,5157.397396181149,5157.397396181149,5157.397396181149,5157.397396181149,5157.397396181149,5157.397396181149 +Hydropower - NPD 5/Moderate,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5293.650619444552,5368.164100916725,5441.613104082154,5515.0621072475815,4897.664689335287,4961.533387740007,5026.466564451473,5091.399741162938,5155.268439567658,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123 +Hydropower - NPD 5/Conservative,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5962.142996080623,5969.594344227839,5969.594344227839,5969.594344227839,5969.594344227839,5969.594344227839,5969.594344227839,5969.594344227839,5969.594344227839,5969.594344227839,5733.280160130375,5730.086725210139,5730.086725210139,5730.086725210139,5730.086725210139,5730.086725210139,5730.086725210139,5730.086725210139,5730.086725210139,5730.086725210139,5730.086725210139 +Hydropower - NPD 6/Advanced,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7994.232083657467,8128.356350307379,8262.480616957291,8396.604883607204,8533.922585177352,8460.473582011924,8383.83114392626,8308.253184147341,8231.610746061677,8154.9683079760125,8078.325869890348,8001.683431804684,7925.040993719021,7848.398555633356,7771.756117547692,7765.36924770722,7765.36924770722,7765.36924770722,7765.36924770722,7765.36924770722,7765.36924770722,7765.36924770722,7765.36924770722,7765.36924770722,7765.36924770722 +Hydropower - NPD 6/Moderate,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7970.81356090907,8082.58378311733,8194.35400532559,8306.12422753385,7371.512274211446,7468.379800125272,7566.311804345843,7664.2438085664135,7762.175812786984,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081 +Hydropower - NPD 6/Conservative,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,8979.938995703647,8987.390343850864,8987.390343850864,8987.390343850864,8987.390343850864,8987.390343850864,8987.390343850864,8987.390343850864,8987.390343850864,8987.390343850864,8630.790111091177,8627.596676170942,8627.596676170942,8627.596676170942,8627.596676170942,8627.596676170942,8627.596676170942,8627.596676170942,8627.596676170942,8627.596676170942,8627.596676170942 +Hydropower - NPD 7/Advanced,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15268.876831955087,14741.960070116147,14213.97882997046,13685.997589824774,13158.016349679088,13023.892083029175,12904.670512673698,12786.513420624966,12668.356328576234,12550.199236527502,12432.04214447877,12313.885052430038,12195.727960381306,12077.570868332572,11959.41377628384,11951.962428136623,11951.962428136623,11951.962428136623,11951.962428136623,11951.962428136623,11951.962428136623,11951.962428136623,11951.962428136623,11951.962428136623,11951.962428136623 +Hydropower - NPD 7/Moderate,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15602.058541966377,15407.25901183198,15211.39500339084,15016.595473256442,16911.36685926314,16688.890893153366,16465.350448736845,16242.874482627069,16020.398516517294,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775 +Hydropower - NPD 7/Conservative,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,13845.669335836574,13833.960074462377,13833.960074462377,13833.960074462377,13833.960074462377,13833.960074462377,13833.960074462377,13833.960074462377,13833.960074462377,13833.960074462377,13283.624789875037,13280.431354954802,13280.431354954802,13280.431354954802,13280.431354954802,13280.431354954802,13280.431354954802,13280.431354954802,13280.431354954802,13280.431354954802,13280.431354954802 +Hydropower - NPD 8/Advanced,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21187.37621745915,20877.61303019626,20567.849842933367,20258.086655670475,19945.130033487345,19757.781851500167,19578.94949596695,19399.05266212699,19220.220306593772,19041.387951060555,18862.555595527338,18682.658761687377,18503.82640615416,18324.994050620946,18146.16169508773,18132.32347710004,18132.32347710004,18132.32347710004,18132.32347710004,18132.32347710004,18132.32347710004,18132.32347710004,18132.32347710004,18132.32347710004,18132.32347710004 +Hydropower - NPD 8/Moderate,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21447.108924305012,21396.013965581238,21344.91900685746,21294.88852644043,21757.93658987465,21705.77715284413,21653.61771581361,21601.458278783088,21550.36332005931,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879 +Hydropower - NPD 8/Conservative,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,20986.189817484283,20986.189817484283,20986.189817484283,20986.189817484283,20986.189817484283,20986.189817484283,20986.189817484283,20986.189817484283,20986.189817484283,20986.189817484283,20153.76778160943,20147.38091176896,20147.38091176896,20147.38091176896,20147.38091176896,20147.38091176896,20147.38091176896,20147.38091176896,20147.38091176896,20147.38091176896,20147.38091176896 +Hydropower - NSD 1/Advanced,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536 +Hydropower - NSD 1/Moderate,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783 +Hydropower - NSD 1/Conservative,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577 +Hydropower - NSD 2/Advanced,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715 +Hydropower - NSD 2/Moderate,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682 +Hydropower - NSD 2/Conservative,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888 +Hydropower - NSD 3/Advanced,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679 +Hydropower - NSD 3/Moderate,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057 +Hydropower - NSD 3/Conservative,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125 +Hydropower - NSD 4/Advanced,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329 +Hydropower - NSD 4/Moderate,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291 +Hydropower - NSD 4/Conservative,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378 diff --git a/tests/data/Hydropower/Market/TechLife/df_fom.csv b/tests/data/Hydropower/Market/TechLife/df_fom.csv index 81ffdc5..afc7f2a 100644 --- a/tests/data/Hydropower/Market/TechLife/df_fom.csv +++ b/tests/data/Hydropower/Market/TechLife/df_fom.csv @@ -1,37 +1,37 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Hydropower - NPD 1/Advanced,85,85,85,85,85,85,85,85,85,81,81,81,81,81,81,81,81,81,81,74,74,74,74,74,74.0,74.0,74.0,74.0,74,74 -Hydropower - NPD 1/Moderate,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,82,82,82,82,82,82.0,82.0,82.0,82.0,82,82 -Hydropower - NPD 1/Conservative,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85.0,85.0,85.0,85.0,85,85 -Hydropower - NPD 2/Advanced,87,87,87,87,87,87,87,87,87,82,82,82,82,82,82,82,82,82,82,75,75,75,75,75,75.0,75.0,75.0,75.0,75,75 -Hydropower - NPD 2/Moderate,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,83,83,83,83,83,83.0,83.0,83.0,83.0,83,83 -Hydropower - NPD 2/Conservative,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87.0,87.0,87.0,87.0,87,87 -Hydropower - NPD 3/Advanced,104,104,104,104,104,104,104,104,104,99,99,99,99,99,99,99,99,99,99,90,90,90,90,90,90.0,90.0,90.0,90.0,90,90 -Hydropower - NPD 3/Moderate,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,100,100,100,100,100,100.0,100.0,100.0,100.0,100,100 -Hydropower - NPD 3/Conservative,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104.0,104.0,104.0,104.0,104,104 -Hydropower - NPD 4/Advanced,174,174,174,174,174,174,174,174,174,166,166,166,166,166,166,166,166,166,166,151,151,151,151,151,151.0,151.0,151.0,151.0,151,151 -Hydropower - NPD 4/Moderate,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,167,167,167,167,167,167.0,167.0,167.0,167.0,167,167 -Hydropower - NPD 4/Conservative,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174.0,174.0,174.0,174.0,174,174 -Hydropower - NPD 5/Advanced,32,32,32,32,32,32,32,32,32,30,30,30,30,30,30,30,30,30,30,28,28,28,28,28,28.0,28.0,28.0,28.0,28,28 -Hydropower - NPD 5/Moderate,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,31,31,31,31,31,31.0,31.0,31.0,31.0,31,31 -Hydropower - NPD 5/Conservative,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32.0,32.0,32.0,32.0,32,32 -Hydropower - NPD 6/Advanced,36,36,36,36,36,36,36,36,36,34,34,34,34,34,34,34,34,34,34,31,31,31,31,31,31.0,31.0,31.0,31.0,31,31 -Hydropower - NPD 6/Moderate,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,34,34,34,34,34,34.0,34.0,34.0,34.0,34,34 -Hydropower - NPD 6/Conservative,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36.0,36.0,36.0,36.0,36,36 -Hydropower - NPD 7/Advanced,62,62,62,62,62,62,62,62,62,59,59,59,59,59,59,59,59,59,59,53,53,53,53,53,53.0,53.0,53.0,53.0,53,53 -Hydropower - NPD 7/Moderate,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,59,59,59,59,59,59.0,59.0,59.0,59.0,59,59 -Hydropower - NPD 7/Conservative,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62.0,62.0,62.0,62.0,62,62 -Hydropower - NPD 8/Advanced,189,189,189,189,189,189,189,189,189,180,180,180,180,180,180,180,180,180,180,163,163,163,163,163,163.0,163.0,163.0,163.0,163,163 -Hydropower - NPD 8/Moderate,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,181,181,181,181,181,181.0,181.0,181.0,181.0,181,181 -Hydropower - NPD 8/Conservative,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189.0,189.0,189.0,189.0,189,189 -Hydropower - NSD 1/Advanced,120,116,112,108,104,101,98,94,91,88,85,82,79,76,74,71,71,71,70,70,70,69,69,68,68.0,68.0,67.0,67.0,67,66 -Hydropower - NSD 1/Moderate,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143.0,143.0,143.0,143.0,143,143 -Hydropower - NSD 1/Conservative,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143.0,143.0,143.0,143.0,143,143 -Hydropower - NSD 2/Advanced,39,38,36,35,34,33,32,31,30,29,28,26,25,25,24,23,23,23,23,22,22,22,22,22,22.0,22.0,22.0,22.0,21,21 -Hydropower - NSD 2/Moderate,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47.0,47.0,47.0,47.0,47,47 -Hydropower - NSD 2/Conservative,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47.0,47.0,47.0,47.0,47,47 -Hydropower - NSD 3/Advanced,112,109,105,102,99,95,91,89,86,83,79,77,74,72,70,67,67,67,66,66,66,65,65,65,64.0,64.0,64.0,63.0,63,63 -Hydropower - NSD 3/Moderate,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135.0,135.0,135.0,135.0,135,135 -Hydropower - NSD 3/Conservative,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135.0,135.0,135.0,135.0,135,135 -Hydropower - NSD 4/Advanced,28,26,25,25,24,23,22,22,21,20,20,19,18,18,17,17,16,16,16,16,16,16,16,16,16.0,16.0,16.0,16.0,16,15 -Hydropower - NSD 4/Moderate,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33.0,33.0,33.0,33.0,33,33 -Hydropower - NSD 4/Conservative,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33.0,33.0,33.0,33.0,33,33 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Hydropower - NPD 1/Advanced,92,92,92,92,92,92,92,92,92,87,87,87,87,87,87,87,87,87,87,79,79,79,79,79,79,79.0,79.0,79.0,79 +Hydropower - NPD 1/Moderate,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,88,88,88,88,88,88,88.0,88.0,88.0,88 +Hydropower - NPD 1/Conservative,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92.0,92.0,92.0,92 +Hydropower - NPD 2/Advanced,93,93,93,93,93,93,93,93,93,89,89,89,89,89,89,89,89,89,89,81,81,81,81,81,81,81.0,81.0,81.0,81 +Hydropower - NPD 2/Moderate,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,90,90,90,90,90,90,90.0,90.0,90.0,90 +Hydropower - NPD 2/Conservative,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93.0,93.0,93.0,93 +Hydropower - NPD 3/Advanced,113,113,113,113,113,113,113,113,113,107,107,107,107,107,107,107,107,107,107,97,97,97,97,97,97,97.0,97.0,97.0,97 +Hydropower - NPD 3/Moderate,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NPD 3/Conservative,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113.0,113.0,113.0,113 +Hydropower - NPD 4/Advanced,188,188,188,188,188,188,188,188,188,179,179,179,179,179,179,179,179,179,179,163,163,163,163,163,163,163.0,163.0,163.0,163 +Hydropower - NPD 4/Moderate,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,181,181,181,181,181,181,181.0,181.0,181.0,181 +Hydropower - NPD 4/Conservative,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188.0,188.0,188.0,188 +Hydropower - NPD 5/Advanced,34,34,34,34,34,34,34,34,34,33,33,33,33,33,33,33,33,33,33,30,30,30,30,30,30,30.0,30.0,30.0,30 +Hydropower - NPD 5/Moderate,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,33,33,33,33,33,33,33.0,33.0,33.0,33 +Hydropower - NPD 5/Conservative,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34.0,34.0,34.0,34 +Hydropower - NPD 6/Advanced,39,39,39,39,39,39,39,39,39,37,37,37,37,37,37,37,37,37,37,33,33,33,33,33,33,33.0,33.0,33.0,33 +Hydropower - NPD 6/Moderate,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,37,37,37,37,37,37,37.0,37.0,37.0,37 +Hydropower - NPD 6/Conservative,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39.0,39.0,39.0,39 +Hydropower - NPD 7/Advanced,67,67,67,67,67,67,67,67,67,63,63,63,63,63,63,63,63,63,63,58,58,58,58,58,58,58.0,58.0,58.0,58 +Hydropower - NPD 7/Moderate,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,64,64,64,64,64,64,64.0,64.0,64.0,64 +Hydropower - NPD 7/Conservative,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67.0,67.0,67.0,67 +Hydropower - NPD 8/Advanced,204,204,204,204,204,204,204,204,204,194,194,194,194,194,194,194,194,194,194,176,176,176,176,176,176,176.0,176.0,176.0,176 +Hydropower - NPD 8/Moderate,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,196,196,196,196,196,196,196.0,196.0,196.0,196 +Hydropower - NPD 8/Conservative,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204.0,204.0,204.0,204 +Hydropower - NSD 1/Advanced,129,125,121,117,112,109,105,102,98,95,92,88,86,82,80,77,77,77,76,76,76,74,74,73,73,73.0,72.0,72.0,72 +Hydropower - NSD 1/Moderate,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155.0,155.0,155.0,155 +Hydropower - NSD 1/Conservative,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155.0,155.0,155.0,155 +Hydropower - NSD 2/Advanced,42,41,39,38,37,35,34,33,32,31,30,29,27,27,26,25,25,25,25,24,24,24,24,24,24,24.0,24.0,24.0,23 +Hydropower - NSD 2/Moderate,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50.0,50.0,50.0,50 +Hydropower - NSD 2/Conservative,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50.0,50.0,50.0,50 +Hydropower - NSD 3/Advanced,121,118,113,110,106,103,98,96,93,89,86,84,80,78,76,72,72,72,71,71,71,70,70,70,69,69.0,69.0,68.0,68 +Hydropower - NSD 3/Moderate,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145.0,145.0,145.0,145 +Hydropower - NSD 3/Conservative,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145.0,145.0,145.0,145 +Hydropower - NSD 4/Advanced,30,29,27,27,26,25,24,24,23,22,22,21,19,19,18,18,17,17,17,17,17,17,17,17,17,17.0,17.0,17.0,17 +Hydropower - NSD 4/Moderate,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35.0,35.0,35.0,35 +Hydropower - NSD 4/Conservative,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35.0,35.0,35.0,35 diff --git a/tests/data/Hydropower/Market/TechLife/df_gcc.csv b/tests/data/Hydropower/Market/TechLife/df_gcc.csv index 1325455..dd171fb 100644 --- a/tests/data/Hydropower/Market/TechLife/df_gcc.csv +++ b/tests/data/Hydropower/Market/TechLife/df_gcc.csv @@ -1,37 +1,37 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Hydropower - NPD 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Hydropower - NPD 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 2/Advanced,104,104,104,104,104,104,104,104,104,99,99,99,99,99,99,99,99,99,99,90,90,90,90,90,90,90.0,90.0,90.0,90 +Hydropower - NPD 2/Moderate,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104.0,104.0,104.0,104 +Hydropower - NPD 2/Conservative,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,100,100,100,100,100,100,100.0,100.0,100.0,100 +Hydropower - NPD 3/Advanced,77,77,77,77,77,77,77,77,77,73,73,73,73,73,73,73,73,73,73,66,66,66,66,66,66,66.0,66.0,66.0,66 +Hydropower - NPD 3/Moderate,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77.0,77.0,77.0,77 +Hydropower - NPD 3/Conservative,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,73,73,73,73,73,73,73.0,73.0,73.0,73 +Hydropower - NPD 4/Advanced,129,129,129,129,129,129,129,129,129,122,122,122,122,122,122,122,122,122,122,111,111,111,111,111,111,111.0,111.0,111.0,111 +Hydropower - NPD 4/Moderate,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129.0,129.0,129.0,129 +Hydropower - NPD 4/Conservative,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,124,124,124,124,124,124,124.0,124.0,124.0,124 +Hydropower - NPD 5/Advanced,69,69,69,69,69,69,69,69,69,72,72,72,72,72,72,72,72,72,72,66,66,66,66,66,66,66.0,66.0,66.0,66 +Hydropower - NPD 5/Moderate,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69.0,69.0,69.0,69 +Hydropower - NPD 5/Conservative,69,69,69,69,69,69,69,69,69,76,76,76,76,76,76,76,76,76,76,73,73,73,73,73,73,73.0,73.0,73.0,73 +Hydropower - NPD 6/Advanced,69,69,69,69,69,69,69,69,69,72,72,72,72,72,72,72,72,72,72,66,66,66,66,66,66,66.0,66.0,66.0,66 +Hydropower - NPD 6/Moderate,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69.0,69.0,69.0,69 +Hydropower - NPD 6/Conservative,69,69,69,69,69,69,69,69,69,76,76,76,76,76,76,76,76,76,76,73,73,73,73,73,73,73.0,73.0,73.0,73 +Hydropower - NPD 7/Advanced,89,89,89,89,89,89,89,89,89,74,74,74,74,74,74,74,74,74,74,67,67,67,67,67,67,67.0,67.0,67.0,67 +Hydropower - NPD 7/Moderate,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89.0,89.0,89.0,89 +Hydropower - NPD 7/Conservative,89,89,89,89,89,89,89,89,89,78,78,78,78,78,78,78,78,78,78,75,75,75,75,75,75,75.0,75.0,75.0,75 +Hydropower - NPD 8/Advanced,153,153,153,153,153,153,153,153,153,145,145,145,145,145,145,145,145,145,145,132,132,132,132,132,132,132.0,132.0,132.0,132 +Hydropower - NPD 8/Moderate,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153.0,153.0,153.0,153 +Hydropower - NPD 8/Conservative,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,147,147,147,147,147,147,147.0,147.0,147.0,147 +Hydropower - NSD 1/Advanced,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 1/Moderate,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 1/Conservative,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 2/Advanced,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 2/Moderate,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 2/Conservative,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 3/Advanced,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 3/Moderate,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 3/Conservative,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 4/Advanced,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 4/Moderate,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 4/Conservative,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 diff --git a/tests/data/Hydropower/Market/TechLife/df_lcoe.csv b/tests/data/Hydropower/Market/TechLife/df_lcoe.csv index 4d5d386..1a1b4e9 100644 --- a/tests/data/Hydropower/Market/TechLife/df_lcoe.csv +++ b/tests/data/Hydropower/Market/TechLife/df_lcoe.csv @@ -1,37 +1,37 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Hydropower - NPD 1/Advanced,71.38275444990968,72.12970022597761,70.71552665725856,70.96064106574195,70.17968305271827,69.77481439412144,69.35548614057473,68.95061748197789,68.54574882338103,66.75718015094719,66.4101498721499,66.04865999840271,65.70162971960544,65.35459944080813,65.00756916201082,64.64607928826365,64.29904900946634,63.95201873066906,63.60498845187176,60.82202484652685,60.82202484652685,60.82202484652685,60.82202484652685,63.201649129204505,65.12684642340092,65.32733879861402,65.32733879861402,65.32733879861402,65.32733879861402,65.32733879861402 -Hydropower - NPD 1/Moderate,71.38275444990968,72.12970022597761,70.71552665725856,70.96064106574195,70.17968305271827,70.17968305271827,70.17968305271827,70.17968305271827,70.17968305271827,70.17968305271827,70.17968305271827,70.17968305271827,70.17968305271827,70.17968305271827,70.17968305271827,70.17968305271827,70.17968305271827,70.17968305271827,70.17968305271827,67.50797524942129,67.50797524942129,67.50797524942129,67.50797524942129,70.15232784926054,72.29169939088192,72.51449613131784,72.51449613131784,72.51449613131784,72.51449613131784,72.51449613131784 -Hydropower - NPD 1/Conservative,71.38275444990968,72.12970022597761,70.71552665725856,70.96064106574195,70.17968305271827,70.17968305271827,70.17968305271827,70.17968305271827,70.17968305271827,70.17968305271827,70.17968305271827,70.17968305271827,70.17968305271827,70.17968305271827,70.17968305271827,70.17968305271827,70.17968305271827,70.17968305271827,70.17968305271827,70.17968454909759,70.17968454909759,70.17968454909759,70.17968454909759,72.93442201919243,75.16309868981388,75.39519577442019,75.39519577442019,75.39519577442019,75.39519577442019,75.39519577442019 -Hydropower - NPD 2/Advanced,91.91681318696025,93.11582841694681,89.42824607577661,89.81512488916643,88.58249188625442,82.1698378625032,75.74554562818257,69.33289160443134,62.92023758068013,59.454108779735854,59.14018336306067,58.826257946385496,58.51233252971031,58.198407113035124,57.88448169635994,57.57055627968476,57.256630863009576,56.93014842966739,56.6162230129922,54.19943886903295,54.19943886903295,54.19943886903295,54.19943886903295,56.338910506641305,58.06981611124324,58.250074714858805,58.250074714858805,58.250074714858805,58.250074714858805,58.250074714858805 -Hydropower - NPD 2/Moderate,91.91681318696025,93.11582841694681,89.42824607577661,89.81512488916643,88.58249188625442,85.54491892763542,82.50734596901643,79.46977301039742,76.43220005177841,79.18893975840885,75.89900139165293,72.62162004156401,69.34423869147508,66.06685734138617,62.789475991297266,62.789475991297266,62.789475991297266,62.789475991297266,62.789475991297266,60.11867210990744,60.11867210990744,60.11867210990744,60.11867210990744,62.49567430204804,64.41875023547176,64.61902168960768,64.61902168960768,64.61902168960768,64.61902168960768,64.61902168960768 -Hydropower - NPD 2/Conservative,91.91681318696025,93.11582841694681,89.42824607577661,89.81512488916643,88.58249188625442,88.58249188625442,88.58249188625442,88.58249188625442,88.58249188625442,88.58249188625442,88.58249188625442,88.58249188625442,88.58249188625442,88.58249188625442,88.58249188625442,88.58249188625442,88.58249188625442,88.58249188625442,88.58249188625442,88.58249424807988,88.58249424807988,88.58249424807988,88.58249424807988,92.93046208165195,96.44811651532875,96.8144493035125,96.8144493035125,96.8144493035125,96.8144493035125,96.8144493035125 -Hydropower - NPD 3/Advanced,122.47944008253809,124.00913461967248,118.65860152785663,119.1491780248354,117.58615425692562,110.09608407288401,102.62047348379232,95.14486289470061,87.65479271065902,80.90110576377953,80.48358495960154,80.08097561271562,79.66345480853764,79.24593400435964,78.84332465747372,78.42580385329572,78.00828304911772,77.6056737022318,77.1881528980538,73.56001717677228,73.56001717677228,73.56001717677228,73.56001717677228,76.36054483087797,78.62626732381696,78.86222240517536,78.86222240517536,78.86222240517536,78.86222240517536,78.86222240517536 -Hydropower - NPD 3/Moderate,122.47944008253809,124.00913461967248,118.65860152785663,119.1491780248354,117.58615425692562,114.07247268410302,110.55879111128044,107.0595691334077,103.5458875605851,103.17312388217215,99.54963976019883,95.94106709551762,92.3175829735443,88.694098851571,85.08552618688975,85.08552618688975,85.08552618688975,85.08552618688975,85.08552618688975,81.73500924728467,81.73500924728467,81.73500924728467,81.73500924728467,84.84681857229637,87.36437856534978,87.62656030862898,87.62656030862898,87.62656030862898,87.62656030862898,87.62656030862898 -Hydropower - NPD 3/Conservative,122.47944008253809,124.00913461967248,118.65860152785663,119.1491780248354,117.58615425692562,117.58615425692562,117.58615425692562,117.58615425692562,117.58615425692562,117.58615425692562,117.58615425692562,117.58615425692562,117.58615425692562,117.58615425692562,117.58615425692562,117.58615425692562,117.58615425692562,117.58615425692562,117.58615425692562,117.58615725180677,117.58615725180677,117.58615725180677,117.58615725180677,123.099539621032,127.56005420577938,128.0245775907148,128.0245775907148,128.0245775907148,128.0245775907148,128.0245775907148 -Hydropower - NPD 4/Advanced,219.38963851817428,222.33657718016377,209.85887546808002,210.79388537728266,207.81485413482562,195.1824953678162,182.5501366008068,169.93033485046448,157.29797608345507,142.27490588802735,141.43358577133787,140.6048226713154,139.7635025546259,138.9221824379364,138.09341933791393,137.25209922122443,136.41077910453495,135.58201600451247,134.74069588782297,129.40580753747417,129.40580753747417,129.40580753747417,129.40580753747417,135.08363611420407,139.6771932956476,140.15557189755046,140.15557189755046,140.15557189755046,140.15557189755046,140.15557189755046 -Hydropower - NPD 4/Moderate,219.38963851817428,222.33657718016377,209.85887546808002,210.79388537728266,207.81485413482562,201.9883984013342,196.1493856511758,190.32292991768443,184.49647418419298,178.67001845070155,172.84356271721018,167.01710698371872,161.19065125022735,155.36419551673592,149.53773978324452,149.53773978324452,149.53773978324452,149.53773978324452,149.53773978324452,143.54220815361393,143.54220815361393,143.54220815361393,143.54220815361393,149.8503410232633,154.95383589868752,155.48532002893552,155.48532002893552,155.48532002893552,155.48532002893552,155.48532002893552 -Hydropower - NPD 4/Conservative,219.38963851817428,222.33657718016377,209.85887546808002,210.79388537728266,207.81485413482562,207.81485413482562,207.81485413482562,207.81485413482562,207.81485413482562,207.81485413482562,207.81485413482562,207.81485413482562,207.81485413482562,207.81485413482562,207.81485413482562,207.81485413482562,207.81485413482562,207.81485413482562,207.81485413482562,207.81485984289267,207.81485984289267,207.81485984289267,207.81485984289267,218.32304191071768,226.82451999327284,227.70987420540055,227.70987420540055,227.70987420540055,227.70987420540055,227.70987420540055 -Hydropower - NPD 5/Advanced,62.46875935581017,63.42301397134408,60.96630649513953,61.27643085730145,60.28834489710529,61.185872612209,62.072039216994945,62.95820582178089,63.85573353688461,48.148727780747365,47.773811140261,47.390373667036314,47.006936193811626,46.63201955332527,46.248582080100576,45.865144606875894,45.49022796638953,45.10679049316484,44.72335301994015,43.94074045700284,43.94074045700284,43.94074045700284,43.94074045700284,46.52367315668881,48.61335390197498,48.8309757827674,48.8309757827674,48.8309757827674,48.8309757827674,48.8309757827674 -Hydropower - NPD 5/Moderate,62.46875935581017,63.42301397134408,60.96630649513953,61.27643085730145,60.28834489710529,61.038178178078006,61.77665034873297,62.51512251938792,63.25359469004288,47.99405014552337,48.54790427351459,49.1017584015058,49.66413336223535,50.21798749022656,50.77184161821778,50.77184161821778,50.77184161821778,50.77184161821778,50.77184161821778,48.79566130466894,48.79566130466894,48.79566130466894,48.79566130466894,51.66526672208249,53.9868754841176,54.22865062914775,54.22865062914775,54.22865062914775,54.22865062914775,54.22865062914775 -Hydropower - NPD 5/Conservative,62.46875935581017,63.42301397134408,60.96630649513953,61.27643085730145,60.28834489710529,60.28834489710529,60.28834489710529,60.28834489710529,60.28834489710529,60.28834489710529,60.28834489710529,60.28834489710529,60.28834489710529,60.28834489710529,60.28834489710529,60.28834489710529,60.28834489710529,60.28834489710529,60.28834489710529,60.28834679035865,60.28834679035865,60.28834679035865,60.28834679035865,63.773703714591335,66.59347646976391,66.88713101569019,66.88713101569019,66.88713101569019,66.88713101569019,66.88713101569019 -Hydropower - NPD 6/Advanced,87.70384793226528,89.09044967623372,84.4595148860463,84.90521893147205,83.4851630976841,84.76483725074911,86.04451140381413,87.32418555687916,88.60385970994417,66.64482101261177,66.10295381881177,65.56108662501174,65.01921943121174,64.469264667355,63.92739747355499,63.38553027975498,62.84366308595497,62.29370832209824,61.751841128298224,60.62952550980558,60.62952550980558,60.62952550980558,60.62952550980558,64.32030747366053,67.30627609988714,67.61723848487944,67.61723848487944,67.61723848487944,67.61723848487944,67.61723848487944 -Hydropower - NPD 6/Moderate,87.70384793226528,89.09044967623372,84.4595148860463,84.90521893147205,83.4851630976841,84.5479433265008,85.6107235553175,86.68434848034664,87.74712870916335,66.23111853001903,67.02370039557726,67.81628226113548,68.60886412669372,69.40144599225195,70.19402785781017,70.19402785781017,70.19402785781017,70.19402785781017,70.19402785781017,67.27565370447155,67.27565370447155,67.27565370447155,67.27565370447155,71.37621900998322,74.6937163511869,75.03920453762167,75.03920453762167,75.03920453762167,75.03920453762167,75.03920453762167 -Hydropower - NPD 6/Conservative,87.70384793226528,89.09044967623372,84.4595148860463,84.90521893147205,83.4851630976841,83.4851630976841,83.4851630976841,83.4851630976841,83.4851630976841,83.4851630976841,83.4851630976841,83.4851630976841,83.4851630976841,83.4851630976841,83.4851630976841,83.4851630976841,83.4851630976841,83.4851630976841,83.4851630976841,83.485165818627,83.485165818627,83.485165818627,83.485165818627,88.49424562794569,92.54676222290286,92.96879620360853,92.96879620360853,92.96879620360853,92.96879620360853,92.96879620360853 -Hydropower - NPD 7/Advanced,124.25311009238749,126.24577123030846,118.5670287838089,119.20278692065109,117.17720052455152,113.62153948251958,110.06587844048762,106.51021739845568,102.95455635642372,95.757577096091,94.98218131690328,94.21424126636164,93.43884548717391,92.67090543663224,91.89550965744455,91.12756960690287,90.35217382771516,89.5842337771735,88.81629372663183,86.97069531267978,86.97069531267978,86.97069531267978,86.97069531267978,92.20758128745263,96.44440084843943,96.88562836298678,96.88562836298678,96.88562836298678,96.88562836298678,96.88562836298678 -Hydropower - NPD 7/Moderate,124.25311009238749,126.24577123030846,118.5670287838089,119.20278692065109,117.17720052455152,115.86114416483841,114.54508780512526,113.22903144541216,111.91297508569902,107.14822074444487,105.87329114597276,104.59836154750067,103.32343194902859,102.0485023505565,100.78102848073046,100.78102848073046,100.78102848073046,100.78102848073046,100.78102848073046,96.65226769431857,96.65226769431857,96.65226769431857,96.65226769431857,102.4709179569497,107.17840469048048,107.66864805376325,107.66864805376325,107.66864805376325,107.66864805376325,107.66864805376325 -Hydropower - NPD 7/Conservative,124.25311009238749,126.24577123030846,118.5670287838089,119.20278692065109,117.17720052455152,117.17720052455152,117.17720052455152,117.17720052455152,117.17720052455152,117.17720052455152,117.17720052455152,117.17720052455152,117.17720052455152,117.17720052455152,117.17720052455152,117.17720052455152,117.17720052455152,117.17720052455152,117.17720052455152,117.17720440574043,117.17720440574043,117.17720440574043,117.17720440574043,124.3222220010471,130.10278519398605,130.7047800378992,130.7047800378992,130.7047800378992,130.7047800378992,130.7047800378992 -Hydropower - NPD 8/Advanced,294.7174813381963,298.9593975606528,279.9693926602566,281.31049442467184,277.0376155854364,273.79288247868175,270.548149371927,267.315345431006,264.0706123242513,210.8223559729075,209.29347512728776,207.76459428166802,206.23571343604834,204.70683259042863,203.17795174480892,201.64907089918918,200.1201900535695,198.5913092079498,197.0624283623301,191.57306484849713,191.57306484849713,191.57306484849713,191.57306484849713,201.94986066425616,210.3450427828588,211.21932720470957,211.21932720470957,211.21932720470957,211.21932720470957,211.21932720470957 -Hydropower - NPD 8/Moderate,294.7174813381963,298.9593975606528,279.9693926602566,281.31049442467184,277.0376155854364,276.5008031229218,275.96399066040726,275.43910736372635,274.9022949012118,223.9815604934946,223.5433462383807,223.11487007782486,222.67665582271093,222.24817966215508,221.80996540704115,221.80996540704115,221.80996540704115,221.80996540704115,221.80996540704115,212.83740344048272,212.83740344048272,212.83740344048272,212.83740344048272,224.36746896175276,233.69568564916986,234.66713741974976,234.66713741974976,234.66713741974976,234.66713741974976,234.66713741974976 -Hydropower - NPD 8/Conservative,294.7174813381963,298.9593975606528,279.9693926602566,281.31049442467184,277.0376155854364,277.0376155854364,277.0376155854364,277.0376155854364,277.0376155854364,277.0376155854364,277.0376155854364,277.0376155854364,277.0376155854364,277.0376155854364,277.0376155854364,277.0376155854364,277.0376155854364,277.0376155854364,277.0376155854364,277.0376237726211,277.0376237726211,277.0376237726211,277.0376237726211,292.10970094876063,304.30352600284544,305.5734056953822,305.5734056953822,305.5734056953822,305.5734056953822,305.5734056953822 -Hydropower - NSD 1/Advanced,79.2419748887638,79.58727531543327,76.02184365881756,75.6661133035321,73.90335385109499,73.3844663459061,72.86557884071723,72.17372883379873,71.65484132860986,71.13595382342099,70.6170663182321,70.09817881304323,69.57929130785436,69.06040380266549,68.71447879920623,68.19559129401736,68.19559129401736,68.19559129401736,68.02262879228773,68.02263084423765,68.02263084423765,67.84966834250802,67.84966834250802,71.45421286094036,74.51034501884574,74.82861431890694,74.65565181717733,74.65565181717733,74.65565181717733,74.4826893154477 -Hydropower - NSD 1/Moderate,84.7888620749357,85.85359165219438,82.84131744847869,83.18608564041108,82.08762111606414,82.08762111606414,82.08762111606414,82.08762111606414,82.08762111606414,82.08762111606414,82.08762111606414,82.08762111606414,82.08762111606414,82.08762111606414,82.08762111606414,82.08762111606414,82.08762111606414,82.08762111606414,82.08762111606414,82.08762322081185,82.08762322081185,82.08762322081185,82.08762322081185,85.96232753823422,89.09709562831226,89.42355416947923,89.42355416947923,89.42355416947923,89.42355416947923,89.42355416947923 -Hydropower - NSD 1/Conservative,85.10418863702424,86.1744617607494,83.1343096567285,83.48081624872104,82.37681301506188,82.37681301506188,82.37681301506188,82.37681301506188,82.37681301506188,82.37681301506188,82.37681301506188,82.37681301506188,82.37681301506188,82.37681301506188,82.37681301506188,82.37681301506188,82.37681301506188,82.37681301506188,82.37681301506188,82.37681513042222,82.37681513042222,82.37681513042222,82.37681513042222,86.27105659302256,89.42163090062273,89.74973552040396,89.74973552040396,89.74973552040396,89.74973552040396,89.74973552040396 -Hydropower - NSD 2/Advanced,58.68898608532685,59.43814542800582,56.797105206182636,56.92419055483761,55.79524682581802,55.6222843240884,55.44932182235877,55.27635932062915,55.10339681889952,54.9304343171699,54.75747181544027,54.41154681198102,54.2385843102514,54.2385843102514,54.06562180852177,53.89265930679215,53.89265930679215,53.89265930679215,53.89265930679215,53.71969863680061,53.71969863680061,53.71969863680061,53.71969863680061,57.09180989451951,59.81996303884055,60.10407620765648,60.10407620765648,60.10407620765648,59.93111370592686,59.93111370592686 -Hydropower - NSD 2/Moderate,61.47588930045788,62.422679926642296,60.00350805192013,60.31129178257247,59.33066329884312,59.33066329884312,59.33066329884312,59.33066329884312,59.33066329884312,59.33066329884312,59.33066329884312,59.33066329884312,59.33066329884312,59.33066329884312,59.33066329884312,59.33066329884312,59.33066329884312,59.33066329884312,59.33066329884312,59.33066517780735,59.33066517780735,59.33066517780735,59.33066517780735,62.78971673156826,65.5882075438628,65.87964576251207,65.87964576251207,65.87964576251207,65.87964576251207,65.87964576251207 -Hydropower - NSD 2/Conservative,61.75968320633758,62.71146302434182,60.26720103934495,60.57654933005144,59.59093600794109,59.59093600794109,59.59093600794109,59.59093600794109,59.59093600794109,59.59093600794109,59.59093600794109,59.59093600794109,59.59093600794109,59.59093600794109,59.59093600794109,59.59093600794109,59.59093600794109,59.59093600794109,59.59093600794109,59.59093789645668,59.59093789645668,59.59093789645668,59.59093789645668,63.06757288087777,65.88028928894224,66.1732089783443,66.1732089783443,66.1732089783443,66.1732089783443,66.1732089783443 -Hydropower - NSD 3/Advanced,74.89311862402342,75.30380471121529,72.0663796650879,71.82689811684467,70.27766012293961,69.5411746317038,68.80468914046797,68.43644639485005,67.88408227642319,67.33171815799632,66.5952326667605,66.22698992114259,65.67462580271572,65.30638305709782,64.9381403114799,64.38577619305303,64.38577619305303,64.38577619305303,64.20165482024407,64.20165673033581,64.20165673033581,64.01753535752685,64.01753535752685,67.53389061855574,70.19462071378975,70.49088698721316,70.49088698721316,70.3067656144042,70.3067656144042,70.3067656144042 -Hydropower - NSD 3/Moderate,80.57968386230965,81.56825673468413,78.93896642750022,79.25985264763828,78.23747837581858,78.23747837581858,78.23747837581858,78.23747837581858,78.23747837581858,78.23747837581858,78.23747837581858,78.23747837581858,78.23747837581858,78.23747837581858,78.23747837581858,78.23747837581858,78.23747837581858,78.23747837581858,78.23747837581858,78.23748033477115,78.23748033477115,78.23748033477115,78.23748033477115,81.84378524242993,84.76140904582279,85.06525391828544,85.06525391828544,85.06525391828544,85.06525391828544,85.06525391828544 -Hydropower - NSD 3/Conservative,80.88178705243963,81.87567099997716,79.21967186572664,79.5422235852772,78.51454287260027,78.51454287260027,78.51454287260027,78.51454287260027,78.51454287260027,78.51454287260027,78.51454287260027,78.51454287260027,78.51454287260027,78.51454287260027,78.51454287260027,78.51454287260027,78.51454287260027,78.51454287260027,78.51454287260027,78.51454484172042,78.51454484172042,78.51454484172042,78.51454484172042,82.1395675949207,85.07233477445574,85.37775669642943,85.37775669642943,85.37775669642943,85.37775669642943,85.37775669642943 -Hydropower - NSD 4/Advanced,50.35373669969466,50.816845192727875,48.91747663886076,49.18206112801797,48.16610706896778,47.993144567238154,47.82018206550853,47.82018206550853,47.647219563778904,47.47425706204928,47.47425706204928,47.301294560319654,47.12833205859003,47.12833205859003,46.955369556860404,46.955369556860404,46.78240705513078,46.78240705513078,46.78240705513078,46.78240867037143,46.78240867037143,46.78240867037143,46.78240867037143,49.75596216645959,52.161668473329,52.41220163841468,52.41220163841468,52.41220163841468,52.41220163841468,52.23923913668506 -Hydropower - NSD 4/Moderate,52.44832280048811,53.27897612819982,51.443846264871986,51.715210514263866,50.85061799062561,50.85061799062561,50.85061799062561,50.85061799062561,50.85061799062561,50.85061799062561,50.85061799062561,50.85061799062561,50.85061799062561,50.85061799062561,50.85061799062561,50.85061799062561,50.85061799062561,50.85061799062561,50.85061799062561,50.85061964725548,50.85061964725548,50.85061964725548,50.85061964725548,53.90036800953775,56.367718564743505,56.62467143642468,56.62467143642468,56.62467143642468,56.62467143642468,56.62467143642468 -Hydropower - NSD 4/Conservative,52.70058405015894,53.535672215043846,51.67824003147184,51.95099500091183,51.0819715098238,51.0819715098238,51.0819715098238,51.0819715098238,51.0819715098238,51.0819715098238,51.0819715098238,51.0819715098238,51.0819715098238,51.0819715098238,51.0819715098238,51.0819715098238,51.0819715098238,51.0819715098238,51.0819715098238,51.08197317494376,51.08197317494376,51.08197317494376,51.08197317494376,54.14735125336843,56.627346782591886,56.885616517164436,56.885616517164436,56.885616517164436,56.885616517164436,56.885616517164436 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Hydropower - NPD 1/Advanced,72.47374803770022,70.35565638059728,70.81560077061047,70.0120436567172,69.63581761397367,69.24705070313871,68.87082466039521,68.48205774956025,68.10583170681674,66.05014411914279,65.72408154876507,65.38547811029592,65.0594155399182,64.73335296954049,64.40729039916279,64.08122782878507,63.74262439031592,63.41656181993822,63.0904992495605,60.32453268247199,60.32453268247199,60.32453268247199,60.32453268247199,60.32453268247199,60.32453268247199,60.32453268247199,60.32453268247199,60.32453268247199,60.32453268247199 +Hydropower - NPD 1/Moderate,72.47374803770022,70.35565638059728,70.81560077061047,70.0120436567172,70.0120436567172,70.0120436567172,70.0120436567172,70.0120436567172,70.0120436567172,70.0120436567172,70.0120436567172,70.0120436567172,70.0120436567172,70.0120436567172,70.0120436567172,70.0120436567172,70.0120436567172,70.0120436567172,70.0120436567172,68.63000266510855,68.63000266510855,68.63000266510855,68.63000266510855,68.63000266510855,68.63000266510855,68.63000266510855,68.63000266510855,68.63000266510855,68.63000266510855 +Hydropower - NPD 1/Conservative,72.47374803770022,70.35565638059728,70.81560077061047,70.0120436567172,70.0120436567172,70.0120436567172,70.0120436567172,70.0120436567172,70.0120436567172,70.0120436567172,70.0120436567172,70.0120436567172,70.0120436567172,70.0120436567172,70.0120436567172,70.0120436567172,70.0120436567172,70.0120436567172,68.48205774956025,68.4836503019325,68.4836503019325,68.4836503019325,68.4836503019325,68.4836503019325,68.4836503019325,68.4836503019325,68.4836503019325,68.4836503019325,68.4836503019325 +Hydropower - NPD 2/Advanced,91.38136154972571,86.71675554483569,87.44280785454966,86.17434038066095,80.26942675857686,74.36451313649273,68.45959951440865,62.55468589232455,60.610257280789966,59.07100968831168,58.78785008772052,58.504690487129345,58.2106401326693,57.92748053207812,57.64432093148696,57.36116133089579,57.07800173030462,56.783951375844566,56.50079177525339,54.00079539528455,54.00079539528455,54.00079539528455,54.00079539528455,54.00079539528455,54.00079539528455,54.00079539528455,54.00079539528455,54.00079539528455,54.00079539528455 +Hydropower - NPD 2/Moderate,91.38136154972571,86.71675554483569,87.44280785454966,86.17434038066095,83.37833854593055,80.58233671120011,77.7863348764697,74.99033304173926,121.55491593110432,115.83727014993651,110.1196243687687,104.4128693414698,98.695223560302,92.97757777913418,92.97757777913418,92.97757777913418,92.97757777913418,92.97757777913418,92.97757777913418,92.0791777406489,92.0791777406489,92.0791777406489,92.0791777406489,92.0791777406489,92.0791777406489,92.0791777406489,92.0791777406489,92.0791777406489,92.0791777406489 +Hydropower - NPD 2/Conservative,91.38136154972571,86.71675554483569,87.44280785454966,86.17434038066095,86.17434038066095,86.17434038066095,86.17434038066095,86.17434038066095,57.71972243082322,57.71972243082322,57.71972243082322,57.71972243082322,57.71972243082322,57.71972243082322,57.71972243082322,57.71972243082322,57.71972243082322,57.71972243082322,56.48827035920908,56.449222298563775,56.449222298563775,56.449222298563775,56.449222298563775,56.449222298563775,56.449222298563775,56.449222298563775,56.449222298563775,56.449222298563775,56.449222298563775 +Hydropower - NPD 3/Advanced,122.74065356674045,116.2139060805506,117.1345501058808,115.52611640828486,108.6035572218043,101.69353890341519,94.77097971693462,87.84842053045405,83.0668114043934,80.48668625803282,80.11163592167287,79.73658558531294,79.361535248953,78.97355214237376,78.59850180601384,78.2234514696539,77.84840113329396,77.47335079693403,77.08536769035477,73.42917340729711,73.42917340729711,73.42917340729711,73.42917340729711,73.42917340729711,73.42917340729711,73.42917340729711,73.42917340729711,73.42917340729711,73.42917340729711 +Hydropower - NPD 3/Moderate,122.74065356674045,116.2139060805506,117.1345501058808,115.52611640828486,112.27803157259925,109.04248760500506,105.79440276931945,102.54631793363379,148.4807631736539,142.60928549408803,136.73780781452214,130.87926290517555,125.00778522560967,119.13630754604377,119.13630754604377,119.13630754604377,119.13630754604377,119.13630754604377,119.13630754604377,117.35605628960788,117.35605628960788,117.35605628960788,117.35605628960788,117.35605628960788,117.35605628960788,117.35605628960788,117.35605628960788,117.35605628960788,117.35605628960788 +Hydropower - NPD 3/Conservative,122.74065356674045,116.2139060805506,117.1345501058808,115.52611640828486,115.52611640828486,115.52611640828486,115.52611640828486,115.52611640828486,82.66904200868507,82.66904200868507,82.66904200868507,82.66904200868507,82.66904200868507,82.66904200868507,82.66904200868507,82.66904200868507,82.66904200868507,82.66904200868507,80.97602481633928,80.9276789131537,80.9276789131537,80.9276789131537,80.9276789131537,80.9276789131537,80.9276789131537,80.9276789131537,80.9276789131537,80.9276789131537,80.9276789131537 +Hydropower - NPD 4/Advanced,217.98171986784388,203.47332733184274,205.22804439581137,202.1624229636606,190.4439718007338,178.73641139167592,167.01796022874916,155.31039981969124,143.0909739787955,139.5487089301699,138.77546540547863,138.00222188078737,137.22897835609612,136.45573483140484,135.6824913067136,134.9201385358912,134.14689501119994,133.3736514865087,132.6004079618174,127.6774922058478,127.6774922058478,127.6774922058478,127.6774922058478,127.6774922058478,127.6774922058478,127.6774922058478,127.6774922058478,127.6774922058478,127.6774922058478 +Hydropower - NPD 4/Moderate,217.98171986784388,203.47332733184274,205.22804439581137,202.1624229636606,196.74971829082173,191.34790437185177,185.94609045288183,180.53338578004295,245.3769343154203,236.7296757435208,228.0824171716213,219.4460493535907,210.7987907816912,202.1624229636606,202.1624229636606,202.1624229636606,202.1624229636606,202.1624229636606,202.1624229636606,200.06589234939466,200.06589234939466,200.06589234939466,200.06589234939466,200.06589234939466,200.06589234939466,200.06589234939466,200.06589234939466,200.06589234939466,200.06589234939466 +Hydropower - NPD 4/Conservative,217.98171986784388,203.47332733184274,205.22804439581137,202.1624229636606,202.1624229636606,202.1624229636606,202.1624229636606,202.1624229636606,147.5779645727786,147.5779645727786,147.5779645727786,147.5779645727786,147.5779645727786,147.5779645727786,147.5779645727786,147.5779645727786,147.5779645727786,147.5779645727786,143.99490654991345,143.94425261678043,143.94425261678043,143.94425261678043,143.94425261678043,143.94425261678043,143.94425261678043,143.94425261678043,143.94425261678043,143.94425261678043,143.94425261678043 +Hydropower - NPD 5/Advanced,61.283933792742694,57.997703211745396,58.57971682128964,57.56289568706821,58.380739441889226,59.20843673592494,60.026280490745954,60.85397778478168,46.276036617935105,45.747021161096875,45.39229374936727,45.037566337637685,44.69022908031912,44.33550166858953,43.988164411270965,43.63343699954137,43.28609974222281,42.93137233049322,42.57664491876362,41.922313556285054,41.922313556285054,41.922313556285054,41.922313556285054,41.922313556285054,41.922313556285054,41.922313556285054,41.922313556285054,41.922313556285054,41.922313556285054 +Hydropower - NPD 5/Moderate,61.283933792742694,57.997703211745396,58.57971682128964,57.56289568706821,58.242789892883266,58.932537637913036,59.61243184372809,60.29232604954314,40.93295497875809,41.37636424342008,41.82716366249311,42.277963081566135,42.72137234622813,43.17217176530116,43.17217176530116,43.17217176530116,43.17217176530116,43.17217176530116,43.17217176530116,42.96989759753583,42.96989759753583,42.96989759753583,42.96989759753583,42.96989759753583,42.96989759753583,42.96989759753583,42.96989759753583,42.96989759753583,42.96989759753583 +Hydropower - NPD 5/Conservative,61.283933792742694,57.997703211745396,58.57971682128964,57.56289568706821,57.56289568706821,57.56289568706821,57.56289568706821,57.56289568706821,64.43081251972174,64.49978729422473,64.49978729422473,64.49978729422473,64.49978729422473,64.49978729422473,64.49978729422473,64.49978729422473,64.49978729422473,64.49978729422473,62.31230158855889,62.28504535006577,62.28504535006577,62.28504535006577,62.28504535006577,62.28504535006577,62.28504535006577,62.28504535006577,62.28504535006577,62.28504535006577,62.28504535006577 +Hydropower - NPD 6/Advanced,85.90562027307585,80.18507861923791,81.02147503092937,79.56022819056628,80.75474587627693,81.93985791091899,83.12496994556103,84.3100819802031,63.780170891427794,62.90921145291012,62.404175815871376,61.906154562680385,61.40111892564165,60.8960832886029,60.391047651564165,59.88601201452542,59.38097637748666,58.87594074044792,58.37090510340918,57.557107959131066,57.557107959131066,57.557107959131066,57.557107959131066,57.557107959131066,57.557107959131066,57.557107959131066,57.557107959131066,57.557107959131066,57.557107959131066 +Hydropower - NPD 6/Moderate,85.90562027307585,80.18507861923791,81.02147503092937,79.56022819056628,80.54782155276799,81.53541491496972,82.52300827717141,83.51060163937312,56.12046372967351,56.7587726598197,57.40409597381365,58.049419287807595,58.69474260180155,59.33305153194774,59.33305153194774,59.33305153194774,59.33305153194774,59.33305153194774,59.33305153194774,58.94833446073619,58.94833446073619,58.94833446073619,58.94833446073619,58.94833446073619,58.94833446073619,58.94833446073619,58.94833446073619,58.94833446073619,58.94833446073619 +Hydropower - NPD 6/Conservative,85.90562027307585,80.18507861923791,81.02147503092937,79.56022819056628,79.56022819056628,79.56022819056628,79.56022819056628,79.56022819056628,89.46437876578916,89.53021832326928,89.53021832326928,89.53021832326928,89.53021832326928,89.53021832326928,89.53021832326928,89.53021832326928,89.53021832326928,89.53021832326928,86.37932521529238,86.35442017715086,86.35442017715086,86.35442017715086,86.35442017715086,86.35442017715086,86.35442017715086,86.35442017715086,86.35442017715086,86.35442017715086,86.35442017715086 +Hydropower - NPD 7/Advanced,121.41807659740199,112.28413724782355,113.47722992581105,111.39280813537817,108.0820189592353,104.77790476127014,101.46711558512726,98.15632640898437,91.88161419431518,90.35337935086406,89.62914421858281,88.91137547141119,88.1936067242396,87.475837977068,86.7580692298964,86.04030048272479,85.32253173555318,84.6047629883816,83.88699424120999,82.95304593342027,82.95304593342027,82.95304593342027,82.95304593342027,82.95304593342027,82.95304593342027,82.95304593342027,82.95304593342027,82.95304593342027,82.95304593342027 +Hydropower - NPD 7/Moderate,121.41807659740199,112.28413724782355,113.47722992581105,111.39280813537817,110.17128712885774,108.94976612233727,107.72157013763909,106.50004913111864,114.6820880909554,113.3306136030377,111.97267273001034,110.62119824209266,109.26972375417495,107.91178288114759,107.91178288114759,107.91178288114759,107.91178288114759,107.91178288114759,107.91178288114759,107.38084914986611,107.38084914986611,107.38084914986611,107.38084914986611,107.38084914986611,107.38084914986611,107.38084914986611,107.38084914986611,107.38084914986611,107.38084914986611 +Hydropower - NPD 7/Conservative,121.41807659740199,112.28413724782355,113.47722992581105,111.39280813537817,111.39280813537817,111.39280813537817,111.39280813537817,111.39280813537817,99.15757313564046,99.08414837568569,99.08414837568569,99.08414837568569,99.08414837568569,99.08414837568569,99.08414837568569,99.08414837568569,99.08414837568569,99.08414837568569,95.63318465781097,95.6167776729764,95.6167776729764,95.6167776729764,95.6167776729764,95.6167776729764,95.6167776729764,95.6167776729764,95.6167776729764,95.6167776729764,95.6167776729764 +Hydropower - NPD 8/Advanced,290.85204731987284,269.0515478503347,271.568281985994,267.1713599615094,264.15026483827904,261.1395159312241,258.1287670241691,255.11801811711422,205.7765147441085,201.96033896825762,200.54142932133922,199.1140737836654,197.695164136747,196.2762544898286,194.85734484291024,193.42998930523638,192.011079658318,190.59217001139965,189.17326036448125,184.87625585855983,184.87625585855983,184.87625585855983,184.87625585855983,184.87625585855983,184.87625585855983,184.87625585855983,184.87625585855983,184.87625585855983,184.87625585855983 +Hydropower - NPD 8/Moderate,290.85204731987284,269.0515478503347,271.568281985994,267.1713599615094,266.674741585088,266.17812320866653,265.6815048322451,265.1952326719991,220.15986670066803,219.74601805365018,219.33216940663235,218.91832075961446,218.51291800335207,218.0990693563342,218.0990693563342,218.0990693563342,218.0990693563342,218.0990693563342,218.0990693563342,216.2427206645723,216.2427206645723,216.2427206645723,216.2427206645723,216.2427206645723,216.2427206645723,216.2427206645723,216.2427206645723,216.2427206645723,216.2427206645723 +Hydropower - NPD 8/Conservative,290.85204731987284,269.0515478503347,271.568281985994,267.1713599615094,267.1713599615094,267.1713599615094,267.1713599615094,267.1713599615094,262.1948299811196,262.1948299811196,262.1948299811196,262.1948299811196,262.1948299811196,262.1948299811196,262.1948299811196,262.1948299811196,262.1948299811196,262.1948299811196,254.10408893192044,254.0505191090273,254.0505191090273,254.0505191090273,254.0505191090273,254.0505191090273,254.0505191090273,254.0505191090273,254.0505191090273,254.0505191090273,254.0505191090273 +Hydropower - NSD 1/Advanced,79.6683315379247,75.14551867473342,75.09260619482833,73.28448472920093,72.4196722205528,71.90078471536393,71.20893470844543,70.69004720325655,69.99819719633805,69.47930969114917,68.9604221859603,68.2685721790418,67.92264717558255,67.23079716866405,66.8848721652048,66.36598466001593,66.36598466001593,66.36598466001593,66.1930221582863,66.19532680985475,66.19532680985475,65.8494018063955,65.8494018063955,65.67643930466588,65.67643930466588,65.67643930466588,65.50347680293625,65.50347680293625,65.50347680293625 +Hydropower - NSD 1/Moderate,85.6810177793089,81.69466787332242,82.34984317436748,81.2052031147576,81.2052031147576,81.2052031147576,81.2052031147576,81.2052031147576,81.2052031147576,81.2052031147576,81.2052031147576,81.2052031147576,81.2052031147576,81.2052031147576,81.2052031147576,81.2052031147576,81.2052031147576,81.2052031147576,81.2052031147576,81.2075663360763,81.2075663360763,81.2075663360763,81.2075663360763,81.2075663360763,81.2075663360763,81.2075663360763,81.2075663360763,81.2075663360763,81.2075663360763 +Hydropower - NSD 1/Conservative,85.99119960555176,81.97304955915875,82.63154793954051,81.48110221276949,81.48110221276949,81.48110221276949,81.48110221276949,81.48110221276949,81.48110221276949,81.48110221276949,81.48110221276949,81.48110221276949,81.48110221276949,81.48110221276949,81.48110221276949,81.48110221276949,81.48110221276949,81.48110221276949,81.48110221276949,81.4834774204557,81.4834774204557,81.4834774204557,81.4834774204557,81.4834774204557,81.4834774204557,81.4834774204557,81.4834774204557,81.4834774204557,81.4834774204557 +Hydropower - NSD 2/Advanced,58.304163971229165,54.947805108777885,55.173147653111705,54.002138187590816,53.82917568586119,53.48325068240194,53.310288180672316,53.13732567894269,52.964363177213066,52.79140067548344,52.618438173753816,52.44547567202419,52.09955066856494,52.09955066856494,51.926588166835316,51.75362566510569,51.75362566510569,51.75362566510569,51.75362566510569,51.58272372891551,51.58272372891551,51.58272372891551,51.58272372891551,51.58272372891551,51.58272372891551,51.58272372891551,51.58272372891551,51.58272372891551,51.40976122718589 +Hydropower - NSD 2/Moderate,61.041384681398625,57.719224071630315,58.30499232925631,57.28161154512554,57.28161154512554,57.28161154512554,57.28161154512554,57.28161154512554,57.28161154512554,57.28161154512554,57.28161154512554,57.28161154512554,57.28161154512554,57.28161154512554,57.28161154512554,57.28161154512554,57.28161154512554,57.28161154512554,57.28161154512554,57.28372441481406,57.28372441481406,57.28372441481406,57.28372441481406,57.28372441481406,57.28372441481406,57.28372441481406,57.28372441481406,57.28372441481406,57.28372441481406 +Hydropower - NSD 2/Conservative,61.316318572841155,57.96597147498524,58.554685189296045,57.52615847290883,57.52615847290883,57.52615847290883,57.52615847290883,57.52615847290883,57.52615847290883,57.52615847290883,57.52615847290883,57.52615847290883,57.52615847290883,57.52615847290883,57.52615847290883,57.52615847290883,57.52615847290883,57.52615847290883,57.52615847290883,57.528281966877636,57.528281966877636,57.528281966877636,57.528281966877636,57.528281966877636,57.528281966877636,57.528281966877636,57.528281966877636,57.528281966877636,57.528281966877636 +Hydropower - NSD 3/Advanced,75.61045039461352,71.63970925919126,71.3149251604137,69.72161428397483,68.985128792739,68.43276467431214,67.51215781026735,67.14391506464945,66.59155094622258,65.85506545498676,65.30270133655989,64.93445859094199,64.19797309970616,63.82973035408825,63.461487608470335,62.72500211723451,62.72500211723451,62.72500211723451,62.54088074442556,62.54302988078465,62.54302988078465,62.35890850797569,62.35890850797569,62.35890850797569,62.17478713516674,62.17478713516674,62.17478713516674,61.99066576235778,61.99066576235778 +Hydropower - NSD 3/Moderate,81.43268595914333,77.8704389520829,78.48129597144604,77.41408325151957,77.41408325151957,77.41408325151957,77.41408325151957,77.41408325151957,77.41408325151957,77.41408325151957,77.41408325151957,77.41408325151957,77.41408325151957,77.41408325151957,77.41408325151957,77.41408325151957,77.41408325151957,77.41408325151957,77.41408325151957,77.41628661652516,77.41628661652516,77.41628661652516,77.41628661652516,77.41628661652516,77.41628661652516,77.41628661652516,77.41628661652516,77.41628661652516,77.41628661652516 +Hydropower - NSD 3/Conservative,81.7253575210015,78.13310554275104,78.74709804826254,77.67440740045016,77.67440740045016,77.67440740045016,77.67440740045016,77.67440740045016,77.67440740045016,77.67440740045016,77.67440740045016,77.67440740045016,77.67440740045016,77.67440740045016,77.67440740045016,77.67440740045016,77.67440740045016,77.67440740045016,77.67440740045016,77.67662207517346,77.67662207517346,77.67662207517346,77.67662207517346,77.67662207517346,77.67662207517346,77.67662207517346,77.67662207517346,77.67662207517346,77.67662207517346 +Hydropower - NSD 4/Advanced,50.010878251696404,47.29196765830328,47.450697566842074,46.56902784023535,46.39606533850572,46.2231028367761,46.05014033504647,46.05014033504647,45.87717783331685,45.70421533158722,45.70421533158722,45.5312528298576,45.18532782639835,45.18532782639835,45.01236532466872,45.01236532466872,44.8394028229391,44.8394028229391,44.8394028229391,44.84122311629376,44.84122311629376,44.84122311629376,44.84122311629376,44.84122311629376,44.84122311629376,44.84122311629376,44.84122311629376,44.84122311629376,44.84122311629376 +Hydropower - NSD 4/Moderate,52.067070956595494,49.39898141655238,49.916399974184614,49.01243120779991,49.01243120779991,49.01243120779991,49.01243120779991,49.01243120779991,49.01243120779991,49.01243120779991,49.01243120779991,49.01243120779991,49.01243120779991,49.01243120779991,49.01243120779991,49.01243120779991,49.01243120779991,49.01243120779991,49.01243120779991,49.01429753970243,49.01429753970243,49.01429753970243,49.01429753970243,49.01429753970243,49.01429753970243,49.01429753970243,49.01429753970243,49.01429753970243,49.01429753970243 +Hydropower - NSD 4/Conservative,52.31380650019777,49.62042139392217,50.140483310117716,49.231896399400284,49.231896399400284,49.231896399400284,49.231896399400284,49.231896399400284,49.231896399400284,49.231896399400284,49.231896399400284,49.231896399400284,49.231896399400284,49.231896399400284,49.231896399400284,49.231896399400284,49.231896399400284,49.231896399400284,49.231896399400284,49.23377226591332,49.23377226591332,49.23377226591332,49.23377226591332,49.23377226591332,49.23377226591332,49.23377226591332,49.23377226591332,49.23377226591332,49.23377226591332 diff --git a/tests/data/Hydropower/Market/TechLife/df_occ.csv b/tests/data/Hydropower/Market/TechLife/df_occ.csv index 6a5acbb..0876fe2 100644 --- a/tests/data/Hydropower/Market/TechLife/df_occ.csv +++ b/tests/data/Hydropower/Market/TechLife/df_occ.csv @@ -1,37 +1,37 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Hydropower - NPD 1/Advanced,2820,2820,2820,2820,2820,2792,2763,2735,2707,2679,2655,2630,2606,2582,2558,2533,2509,2485,2461,2436,2436,2436,2436,2436,2436.0,2436.0,2436.0,2436.0,2436,2436 -Hydropower - NPD 1/Moderate,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2707,2707,2707,2707,2707,2707.0,2707.0,2707.0,2707.0,2707,2707 -Hydropower - NPD 1/Conservative,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820.0,2820.0,2820.0,2820.0,2820,2820 -Hydropower - NPD 2/Advanced,5530,5530,5530,5530,5530,4979,4427,3876,3325,2773,2748,2723,2698,2673,2648,2623,2598,2572,2547,2522,2522,2522,2522,2522,2522.0,2522.0,2522.0,2522.0,2522,2522 -Hydropower - NPD 2/Moderate,5530,5530,5530,5530,5530,5269,5008,4747,4486,4225,3963,3702,3441,3180,2919,2919,2919,2919,2919,2802,2802,2802,2802,2802,2802.0,2802.0,2802.0,2802.0,2802,2802 -Hydropower - NPD 2/Conservative,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530.0,5530.0,5530.0,5530.0,5530,5530 -Hydropower - NPD 3/Advanced,5644,5644,5644,5644,5644,5126,4609,4092,3574,3057,3029,3002,2974,2946,2919,2891,2863,2836,2808,2780,2780,2780,2780,2780,2780.0,2780.0,2780.0,2780.0,2780,2780 -Hydropower - NPD 3/Moderate,5644,5644,5644,5644,5644,5401,5158,4916,4673,4431,4188,3946,3703,3460,3218,3218,3218,3218,3218,3089,3089,3089,3089,3089,3089.0,3089.0,3089.0,3089.0,3089,3089 -Hydropower - NPD 3/Conservative,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644.0,5644.0,5644.0,5644.0,5644,5644 -Hydropower - NPD 4/Advanced,12387,12387,12387,12387,12387,11381,10375,9370,8364,7359,7292,7226,7159,7092,7026,6959,6892,6826,6759,6693,6693,6693,6693,6693,6693.0,6693.0,6693.0,6693.0,6693,6693 -Hydropower - NPD 4/Moderate,12387,12387,12387,12387,12387,11923,11458,10994,10530,10066,9602,9138,8674,8210,7746,7746,7746,7746,7746,7436,7436,7436,7436,7436,7436.0,7436.0,7436.0,7436.0,7436,7436 -Hydropower - NPD 4/Conservative,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387.0,12387.0,12387.0,12387.0,12387,12387 -Hydropower - NPD 5/Advanced,4541,4541,4541,4541,4541,4620,4698,4776,4855,4933,4889,4844,4799,4755,4710,4665,4621,4576,4531,4487,4487,4487,4487,4487,4487.0,4487.0,4487.0,4487.0,4487,4487 -Hydropower - NPD 5/Moderate,4541,4541,4541,4541,4541,4607,4672,4737,4802,4867,4932,4997,5063,5128,5193,5193,5193,5193,5193,4985,4985,4985,4985,4985,4985.0,4985.0,4985.0,4985.0,4985,4985 -Hydropower - NPD 5/Conservative,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541.0,4541.0,4541.0,4541.0,4541,4541 -Hydropower - NPD 6/Advanced,6837,6837,6837,6837,6837,6955,7073,7191,7309,7427,7360,7293,7226,7158,7091,7024,6957,6889,6822,6755,6755,6755,6755,6755,6755.0,6755.0,6755.0,6755.0,6755,6755 -Hydropower - NPD 6/Moderate,6837,6837,6837,6837,6837,6935,7033,7132,7230,7328,7426,7524,7622,7720,7818,7818,7818,7818,7818,7505,7505,7505,7505,7505,7505.0,7505.0,7505.0,7505.0,7505,7505 -Hydropower - NPD 6/Conservative,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837.0,6837.0,6837.0,6837.0,6837,6837 -Hydropower - NPD 7/Advanced,13742,13742,13742,13742,13742,13280,12818,12356,11894,11432,11328,11225,11121,11018,10914,10811,10707,10604,10501,10397,10397,10397,10397,10397,10397.0,10397.0,10397.0,10397.0,10397,10397 -Hydropower - NPD 7/Moderate,13742,13742,13742,13742,13742,13571,13400,13229,13058,12888,12717,12546,12375,12204,12034,12034,12034,12034,12034,11552,11552,11552,11552,11552,11552.0,11552.0,11552.0,11552.0,11552,11552 -Hydropower - NPD 7/Conservative,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742.0,13742.0,13742.0,13742.0,13742,13742 -Hydropower - NPD 8/Advanced,18702,18702,18702,18702,18702,18430,18158,17887,17615,17343,17186,17029,16872,16715,16558,16401,16244,16087,15930,15773,15773,15773,15773,15773,15773.0,15773.0,15773.0,15773.0,15773,15773 -Hydropower - NPD 8/Moderate,18702,18702,18702,18702,18702,18657,18612,18568,18523,18479,18434,18390,18345,18301,18256,18256,18256,18256,18256,17526,17526,17526,17526,17526,17526.0,17526.0,17526.0,17526.0,17526,17526 -Hydropower - NPD 8/Conservative,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702.0,18702.0,18702.0,18702.0,18702,18702 -Hydropower - NSD 1/Advanced,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734.0,7734.0,7734.0,7734.0,7734,7734 -Hydropower - NSD 1/Moderate,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933.0,7933.0,7933.0,7933.0,7933,7933 -Hydropower - NSD 1/Conservative,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973.0,7973.0,7973.0,7973.0,7973,7973 -Hydropower - NSD 2/Advanced,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904.0,6904.0,6904.0,6904.0,6904,6904 -Hydropower - NSD 2/Moderate,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082.0,7082.0,7082.0,7082.0,7082,7082 -Hydropower - NSD 2/Conservative,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118.0,7118.0,7118.0,7118.0,7118,7118 -Hydropower - NSD 3/Advanced,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763.0,6763.0,6763.0,6763.0,6763,6763 -Hydropower - NSD 3/Moderate,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936.0,6936.0,6936.0,6936.0,6936,6936 -Hydropower - NSD 3/Conservative,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972.0,6972.0,6972.0,6972.0,6972,6972 -Hydropower - NSD 4/Advanced,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088.0,6088.0,6088.0,6088.0,6088,6088 -Hydropower - NSD 4/Moderate,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244.0,6244.0,6244.0,6244.0,6244,6244 -Hydropower - NSD 4/Conservative,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276.0,6276.0,6276.0,6276.0,6276,6276 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Hydropower - NPD 1/Advanced,3045,3045,3045,3045,3015,2984,2954,2923,2893,2867,2841,2814,2788,2762,2736,2710,2683,2657,2631,2631,2631,2631,2631,2631,2631,2631.0,2631.0,2631.0,2631 +Hydropower - NPD 1/Moderate,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045.0,3045.0,3045.0,3045 +Hydropower - NPD 1/Conservative,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,2923,2923,2923,2923,2923,2923,2923,2923.0,2923.0,2923.0,2923 +Hydropower - NPD 2/Advanced,5868,5868,5868,5868,5283,4698,4113,3528,2896,2870,2844,2818,2791,2765,2739,2713,2687,2660,2634,2634,2634,2634,2634,2634,2634,2634.0,2634.0,2634.0,2634 +Hydropower - NPD 2/Moderate,5868,5868,5868,5868,5591,5314,5037,4760,8492,7967,7442,6918,6393,5868,5868,5868,5868,5868,5868,5868,5868,5868,5868,5868,5868,5868.0,5868.0,5868.0,5868 +Hydropower - NPD 2/Conservative,5868,5868,5868,5868,5868,5868,5868,5868,3049,3049,3049,3049,3049,3049,3049,3049,3049,3049,2927,2927,2927,2927,2927,2927,2927,2927.0,2927.0,2927.0,2927 +Hydropower - NPD 3/Advanced,6018,6018,6018,6018,5466,4915,4363,3811,3229,3199,3170,3141,3112,3082,3053,3024,2995,2966,2936,2936,2936,2936,2936,2936,2936,2936.0,2936.0,2936.0,2936 +Hydropower - NPD 3/Moderate,6018,6018,6018,6018,5759,5501,5242,4983,8287,7833,7379,6926,6472,6018,6018,6018,6018,6018,6018,6018,6018,6018,6018,6018,6018,6018.0,6018.0,6018.0,6018 +Hydropower - NPD 3/Conservative,6018,6018,6018,6018,6018,6018,6018,6018,3398,3398,3398,3398,3398,3398,3398,3398,3398,3398,3263,3263,3263,3263,3263,3263,3263,3263.0,3263.0,3263.0,3263 +Hydropower - NPD 4/Advanced,13248,13248,13248,13248,12172,11097,10021,8946,7824,7754,7683,7612,7541,7470,7399,7329,7258,7187,7116,7116,7116,7116,7116,7116,7116,7116.0,7116.0,7116.0,7116 +Hydropower - NPD 4/Moderate,13248,13248,13248,13248,12751,12255,11759,11262,17216,16422,15628,14835,14041,13248,13248,13248,13248,13248,13248,13248,13248,13248,13248,13248,13248,13248.0,13248.0,13248.0,13248 +Hydropower - NPD 4/Conservative,13248,13248,13248,13248,13248,13248,13248,13248,8236,8236,8236,8236,8236,8236,8236,8236,8236,8236,7907,7907,7907,7907,7907,7907,7907,7907.0,7907.0,7907.0,7907 +Hydropower - NPD 5/Advanced,4835,4835,4835,4835,4918,5002,5085,5169,5255,5208,5160,5112,5065,5017,4970,4922,4875,4827,4779,4779,4779,4779,4779,4779,4779,4779.0,4779.0,4779.0,4779 +Hydropower - NPD 5/Moderate,4835,4835,4835,4835,4904,4974,5043,5112,4532,4592,4653,4714,4774,4835,4835,4835,4835,4835,4835,4835,4835,4835,4835,4835,4835,4835.0,4835.0,4835.0,4835 +Hydropower - NPD 5/Conservative,4835,4835,4835,4835,4835,4835,4835,4835,5532,5532,5532,5532,5532,5532,5532,5532,5532,5532,5310,5310,5310,5310,5310,5310,5310,5310.0,5310.0,5310.0,5310 +Hydropower - NPD 6/Advanced,7314,7314,7314,7314,7441,7567,7693,7819,7948,7876,7804,7733,7661,7589,7517,7445,7373,7301,7229,7229,7229,7229,7229,7229,7229,7229.0,7229.0,7229.0,7229 +Hydropower - NPD 6/Moderate,7314,7314,7314,7314,7419,7524,7629,7734,6856,6947,7039,7131,7223,7314,7314,7314,7314,7314,7314,7314,7314,7314,7314,7314,7314,7314.0,7314.0,7314.0,7314 +Hydropower - NPD 6/Conservative,7314,7314,7314,7314,7314,7314,7314,7314,8367,8367,8367,8367,8367,8367,8367,8367,8367,8367,8032,8032,8032,8032,8032,8032,8032,8032.0,8032.0,8032.0,8032 +Hydropower - NPD 7/Advanced,14751,14751,14751,14751,14255,13760,13264,12768,12272,12161,12049,11938,11827,11716,11605,11494,11383,11272,11161,11161,11161,11161,11161,11161,11161,11161.0,11161.0,11161.0,11161 +Hydropower - NPD 7/Moderate,14751,14751,14751,14751,14568,14385,14201,14018,15798,15589,15379,15170,14961,14751,14751,14751,14751,14751,14751,14751,14751,14751,14751,14751,14751,14751.0,14751.0,14751.0,14751 +Hydropower - NPD 7/Conservative,14751,14751,14751,14751,14751,14751,14751,14751,12918,12918,12918,12918,12918,12918,12918,12918,12918,12918,12401,12401,12401,12401,12401,12401,12401,12401.0,12401.0,12401.0,12401 +Hydropower - NPD 8/Advanced,20043,20043,20043,20043,19751,19460,19169,18878,18584,18416,18248,18079,17911,17743,17575,17406,17238,17070,16902,16902,16902,16902,16902,16902,16902,16902.0,16902.0,16902.0,16902 +Hydropower - NPD 8/Moderate,20043,20043,20043,20043,19995,19947,19899,19852,20287,20238,20189,20140,20092,20043,20043,20043,20043,20043,20043,20043,20043,20043,20043,20043,20043,20043.0,20043.0,20043.0,20043 +Hydropower - NPD 8/Conservative,20043,20043,20043,20043,20043,20043,20043,20043,19562,19562,19562,19562,19562,19562,19562,19562,19562,19562,18780,18780,18780,18780,18780,18780,18780,18780.0,18780.0,18780.0,18780 +Hydropower - NSD 1/Advanced,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352.0,8352.0,8352.0,8352 +Hydropower - NSD 1/Moderate,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567.0,8567.0,8567.0,8567 +Hydropower - NSD 1/Conservative,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611.0,8611.0,8611.0,8611 +Hydropower - NSD 2/Advanced,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456.0,7456.0,7456.0,7456 +Hydropower - NSD 2/Moderate,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648.0,7648.0,7648.0,7648 +Hydropower - NSD 2/Conservative,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687.0,7687.0,7687.0,7687 +Hydropower - NSD 3/Advanced,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303.0,7303.0,7303.0,7303 +Hydropower - NSD 3/Moderate,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490.0,7490.0,7490.0,7490 +Hydropower - NSD 3/Conservative,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529.0,7529.0,7529.0,7529 +Hydropower - NSD 4/Advanced,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574.0,6574.0,6574.0,6574 +Hydropower - NSD 4/Moderate,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743.0,6743.0,6743.0,6743 +Hydropower - NSD 4/Conservative,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778.0,6778.0,6778.0,6778 diff --git a/tests/data/Hydropower/Market/TechLife/df_tc.csv b/tests/data/Hydropower/Market/TechLife/df_tc.csv index 326b659..cb1f25d 100644 --- a/tests/data/Hydropower/Market/TechLife/df_tc.csv +++ b/tests/data/Hydropower/Market/TechLife/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.1208833877080207,0.12131276450790077,0.1294387153228857,0.12963196845168878,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.13290117694849762,0.13290117694849762,0.13290117694849762,0.13290117694849762,0.1310331037204453,0.129177929132708,0.12177263819913342,0.12177263819913342,0.12177263819913342,0.12177263819913342,0.12177263819913342 -10 year CRF/Moderate,0.1208833877080207,0.12131276450790077,0.1294387153228857,0.12963196845168878,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.13290117694849762,0.13290117694849762,0.13290117694849762,0.13290117694849762,0.1310331037204453,0.129177929132708,0.12177263819913342,0.12177263819913342,0.12177263819913342,0.12177263819913342,0.12177263819913342 -10 year CRF/Conservative,0.1208833877080207,0.12131276450790077,0.1294387153228857,0.12963196845168878,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.1329011756830506,0.13290117694849762,0.13290117694849762,0.13290117694849762,0.13290117694849762,0.1310331037204453,0.129177929132708,0.12177263819913342,0.12177263819913342,0.12177263819913342,0.12177263819913342,0.12177263819913342 -ITC Schedule/*,0,0,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.22500000894069672,0.15000000596046448,0.0,0.0,0.0,0,0 -PTC/Advanced,2.481916098611516,2.5166103743167367,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -PTC/Moderate,2.481916098611516,2.5166103743167367,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -PTC/Conservative,2.481916098611516,2.5166103743167367,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -PVD/Advanced,0.5649067164826536,0.5649071629746862,0.5191552100751371,0.519155359489282,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.807869540599996,0.807869540599996,0.807869540599996,0.807869540599996,0.813840301402035,0.8198850399746783,0.571388712455843,0.571388712455843,0.571388712455843,0.571388712455843,0.571388712455843 -PVD/Moderate,0.5649067164826536,0.5649071629746862,0.5191552100751371,0.519155359489282,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.807869540599996,0.807869540599996,0.807869540599996,0.807869540599996,0.813840301402035,0.8198850399746783,0.571388712455843,0.571388712455843,0.571388712455843,0.571388712455843,0.571388712455843 -PVD/Conservative,0.5649067164826536,0.5649071629746862,0.5191552100751371,0.519155359489282,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.8078695446060878,0.807869540599996,0.807869540599996,0.807869540599996,0.807869540599996,0.813840301402035,0.8198850399746783,0.571388712455843,0.571388712455843,0.571388712455843,0.571388712455843,0.571388712455843 -PFF/Advanced,1.1508120269019189,1.1508118721388576,0.7896768387600753,0.7896767947386364,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.7046138062626587,0.7046138062626587,0.7046138062626587,0.7046138062626587,0.7932726621905852,0.8817525802258389,1.1485652375624373,1.1485652375624373,1.1485652375624373,1.1485652375624373,1.1485652375624373 -PFF/Moderate,1.1508120269019189,1.1508118721388576,0.7896768387600753,0.7896767947386364,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.7046138062626587,0.7046138062626587,0.7046138062626587,0.7046138062626587,0.7932726621905852,0.8817525802258389,1.1485652375624373,1.1485652375624373,1.1485652375624373,1.1485652375624373,1.1485652375624373 -PFF/Conservative,1.1508120269019189,1.1508118721388576,0.7896768387600753,0.7896767947386364,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.704613805082356,0.7046138062626587,0.7046138062626587,0.7046138062626587,0.7046138062626587,0.7932726621905852,0.8817525802258389,1.1485652375624373,1.1485652375624373,1.1485652375624373,1.1485652375624373,1.1485652375624373 -Year/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045.0,2046.0,2047.0,2048.0,2049,2050 -1/nan,0.9389989429131974,0.9389990353093952,0.9289729427459326,0.9289729774449085,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273283056549,0.9244273265652705,0.9244273265652705,0.9244273265652705,0.9244273265652705,0.9270125473002568,0.9296122680590677,0.9403299675363908,0.9403299675363908,0.9403299675363908,0.9403299675363908,0.9403299675363908 -2/nan,0.8817190147921021,0.8817191883119749,0.8629907283540376,0.8629907928228585,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.854565885318331,0.8545658821006133,0.8545658821006133,0.8545658821006133,0.8545658821006133,0.8593522628521109,0.8641789689259239,0.8842204478469897,0.8842204478469897,0.8842204478469897,0.8842204478469897,0.8842204478469897 -3/nan,0.8279332228362497,0.8279334672387275,0.801695036481506,0.801695126316193,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.7899840582259814,0.789984053764162,0.789984053764162,0.789984053764162,0.789984053764162,0.7966303302147753,0.8033513713121748,0.8314589850189726,0.8314589850189726,0.8314589850189726,0.8314589850189726,0.8314589850189726 -4/nan,0.7774284210459552,0.777428727037528,0.7447529972250322,0.7447531084970259,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.730282852349903,0.7302828468503993,0.7302828468503993,0.7302828468503993,0.7302828468503993,0.7384863116690434,0.7468052903338731,0.781845800390731,0.781845800390731,0.781845800390731,0.781845800390731,0.781845800390731 -5/nan,0.730004465552828,0.73000482471005,0.6918553834509915,0.6918555126618331,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934261052538,0.6750934197503896,0.6750934197503896,0.6750934197503896,0.6750934197503896,0.6845860769266914,0.6942393597457823,0.7351930360998795,0.7351930360998795,0.7351930360998795,0.7351930360998795,0.7351930360998795 -6/nan,0.6854734214760191,0.6854738261739411,0.6427149315190831,0.6427150755591368,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748122511908,0.6240748052016587,0.6240748052016587,0.6240748052016587,0.6240748052016587,0.6346198830181017,0.6453734257891518,0.6913240437687803,0.6913240437687803,0.6913240437687803,0.6913240437687803,0.6913240437687803 -7/nan,0.6436588181610745,0.6436592615071708,0.597064781280033,0.5970649373909005,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118113522215,0.5769118037493113,0.5769118037493113,0.5769118037493113,0.5769118037493113,0.5883005943240015,0.5999470540929037,0.6500727156342235,0.6500727156342235,0.6500727156342235,0.6500727156342235,0.6500727156342235 -8/nan,0.604394949850007,0.6043954256231913,0.5546570268756689,0.5546571926159828,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130444363101,0.5333130364039239,0.5333130364039239,0.5333130364039239,0.5333130364039239,0.5453620325225477,0.5577181416706604,0.6112828555886228,0.6112828555886228,0.6112828555886228,0.6112828555886228,0.6112828555886228 -9/nan,0.5675262190112315,0.5675267216055879,0.5152613704713999,0.5152615436857036,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.49300915281881313,0.4930091444652862,0.4930091444652862,0.4930091444652862,0.4930091444652862,0.5055574469695724,0.518461626616151,0.5748075877512019,0.5748075877512019,0.5748075877512019,0.5748075877512019,0.5748075877512019 -10/nan,0.53290651972707,0.5329070440999508,0.4786638716101185,0.4786640504005679,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511339705298,0.4557511253902758,0.4557511253902758,0.4557511253902758,0.4557511253902758,0.46865809672187775,0.4819682886202338,0.5405088003297588,0.5405088003297588,0.5405088003297588,0.5405088003297588,0.5405088003297588 -11/nan,0.5003986586952698,0.5003992003194351,0.444665785395813,0.44466596809645537,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.4213088031486494,0.421308794423646,0.421308794423646,0.421308794423646,0.421308794423646,0.4344519360550381,0.4480436339168028,0.5082566226672156,0.5082566226672156,0.5082566226672156,0.5082566226672156,0.5082566226672156 -12/nan,0.4698738115500402,0.46987436636954244,0.4130824831975796,0.41308266835098684,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693712863591,0.3894693624874882,0.3894693624874882,0.3894693624874882,0.3894693624874882,0.40274239592190914,0.4165068587148257,0.4779289334928184,0.4779289334928184,0.4779289334928184,0.4779289334928184,0.4779289334928184 -13/nan,0.44121101234808263,0.44121157673761385,0.3837424500128528,0.3837426363489039,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.3600361303551321,0.36003612154338904,0.36003612154338904,0.36003612154338904,0.36003612154338904,0.37334725434937754,0.3871898855920468,0.4494108985160038,0.4494108985160038,0.4494108985160038,0.4494108985160038,0.4494108985160038 -14/nan,0.4142966741965112,0.41429724492395653,0.3564863530449737,0.3564865394616001,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272380777012,0.3328272293052839,0.3328272293052839,0.3328272293052839,0.3328272293052839,0.3460975892819733,0.35993646771475357,0.42259453561205407,0.42259453561205407,0.42259453561205407,0.42259453561205407,0.42259453561205407 -15/nan,0.3890241391229774,0.38902471331493543,0.3311661764369547,0.33116636198267446,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.30767459448351947,0.3076745857948099,0.3076745857948099,0.3076745857948099,0.3076745857948099,0.3208368078547602,0.3346013561094815,0.3973783059531389,0.3973783059531389,0.3973783059531389,0.3973783059531389,0.3973783059531389 -16/nan,0.36529325540419244,0.36529383051423847,0.30764441746255644,0.3076446013206435,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.2844228033659257,0.28442279479837307,0.28442279479837307,0.28442279479837307,0.28442279479837307,0.29741974651712433,0.31104952554857485,0.3736667295365811,0.3736667295365811,0.3736667295365811,0.3736667295365811,0.3736667295365811 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.11845953476211457,0.12532073757459747,0.12566107453612888,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486 +10 year CRF/Moderate,0.11845953476211457,0.12532073757459747,0.12566107453612888,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486 +10 year CRF/Conservative,0.11845953476211457,0.12532073757459747,0.12566107453612888,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837107777016643,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486,0.12837238859736486 +ITC Schedule/*,0,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896 +PTC/Advanced,2.283336867346102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +PTC/Moderate,2.283336867346102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +PTC/Conservative,2.283336867346102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +PVD/Advanced,0.5852800428006577,0.5442658346546491,0.5442608548722967,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361 +PVD/Moderate,0.5852800428006577,0.5442658346546491,0.5442608548722967,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361 +PVD/Conservative,0.5852800428006577,0.5442658346546491,0.5442608548722967,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225508399555361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361,0.8225464906399361 +PFF/Advanced,1.1437502248627938,0.782278571168874,0.7822800383471303,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597 +PFF/Moderate,1.1437502248627938,0.782278571168874,0.7822800383471303,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597 +PFF/Conservative,1.1437502248627938,0.782278571168874,0.7822800383471303,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.700288299309421,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597,0.7002895807351597 +Year/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047.0,2048.0,2049.0,2050 +1/nan,0.9431147648255134,0.9346182957536857,0.9346172116889923,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307532321057459,0.9307513733411549,0.9307513733411549,0.9307513733411549,0.9307513733411549,0.9307513733411549,0.9307513733411549,0.9307513733411549,0.9307513733411549,0.9307513733411549,0.9307513733411549 +2/nan,0.8894654596318834,0.8735113587575238,0.8735093323853067,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8663015790752926,0.8662981189764459,0.8662981189764459,0.8662981189764459,0.8662981189764459,0.8662981189764459,0.8662981189764459,0.8662981189764459,0.8662981189764459,0.8662981189764459,0.8662981189764459 +3/nan,0.8388680077811409,0.8163996974434432,0.8163968566182686,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063129947026401,0.8063081639601863,0.8063081639601863,0.8063081639601863,0.8063081639601863,0.8063081639601863,0.8063081639601863,0.8063081639601863,0.8063081639601863,0.8063081639601863,0.8063081639601863 +4/nan,0.7911488038781574,0.7630220938784156,0.7630185537642242,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504784259083455,0.7504724309421286,0.7504724309421286,0.7504724309421286,0.7504724309421286,0.7504724309421286,0.7504724309421286,0.7504724309421286,0.7504724309421286,0.7504724309421286,0.7504724309421286 +5/nan,0.7461441181115347,0.7131344090030536,0.7131302731860868,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.698510220539825,0.6985032457540612,0.6985032457540612,0.6985032457540612,0.6985032457540612,0.6985032457540612,0.6985032457540612,0.6985032457540612,0.6985032457540612,0.6985032457540612,0.6985032457540612 +6/nan,0.7036995344787,0.6665084659857458,0.6665038274961897,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501406454263395,0.6501328552688467,0.6501328552688467,0.6501328552688467,0.6501328552688467,0.6501328552688467,0.6501328552688467,0.6501328552688467,0.6501328552688467,0.6501328552688467,0.6501328552688467 +7/nan,0.6636694209677025,0.6229310065850011,0.62292594883453,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051205070538814,0.6051120478956854,0.6051120478956854,0.6051120478956854,0.6051120478956854,0.6051120478956854,0.6051120478956854,0.6051120478956854,0.6051120478956854,0.6051120478956854,0.6051120478956854 +8/nan,0.6259164298778394,0.5822027157466018,0.5821973133884484,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.563217867753868,0.5632088696041878,0.5632088696041878,0.5632088696041878,0.5632088696041878,0.5632088696041878,0.5632088696041878,0.5632088696041878,0.5632088696041878,0.5632088696041878,0.5632088696041878 +9/nan,0.5903110265646634,0.5441373099742565,0.5441316296919341,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242168507916192,0.5242074288620173,0.5242074288620173,0.5242074288620173,0.5242074288620173,0.5242074288620173,0.5242074288620173,0.5242074288620173,0.5242074288620173,0.5242074288620173,0.5242074288620173 +10/nan,0.5567310449924399,0.5085606853041345,0.5085547865344627,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879165281985951,0.4879067843289584,0.4879067843289584,0.4879067843289584,0.4879067843289584,0.4879067843289584,0.4879067843289584,0.4879067843289584,0.4879067843289584,0.4879067843289584,0.4879067843289584 +11/nan,0.5250612685691072,0.4753101209862767,0.4753040565819302,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.45412988561865675,0.4541199095766447,0.4541199095766447,0.4541199095766447,0.4541199095766447,0.4541199095766447,0.4541199095766447,0.4541199095766447,0.4541199095766447,0.4541199095766447,0.4541199095766447 +12/nan,0.4951930348255392,0.444233535230672,0.4442273520670707,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42268285883537743,0.42267272950002316,0.42267272950002316,0.42267272950002316,0.42267272950002316,0.42267272950002316,0.42267272950002316,0.42267272950002316,0.42267272950002316,0.42267272950002316,0.42267272950002316 +13/nan,0.46702386258272066,0.4151887896139256,0.41518252914490994,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.3934134370167243,0.39340322345600104,0.39340322345600104,0.39340322345600104,0.39340322345600104,0.39340322345600104,0.39340322345600104,0.39340322345600104,0.39340322345600104,0.39340322345600104,0.39340322345600104 +14/nan,0.4404571003276054,0.3880430389650027,0.3880367377313995,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.36617082805714646,0.3661605905085102,0.3661605905085102,0.3661605905085102,0.3661605905085102,0.3661605905085102,0.3661605905085102,0.3661605905085102,0.3661605905085102,0.3661605905085102,0.3661605905085102 +15/nan,0.4154015945911972,0.36267212375655183,0.36266581385141344,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408146817170265,0.3408044724792041,0.3408044724792041,0.3408044724792041,0.3408044724792041,0.3408044724792041,0.3408044724792041,0.3408044724792041,0.3408044724792041,0.3408044724792041,0.3408044724792041 +16/nan,0.3917713771910201,0.33896000222271827,0.33895371171672717,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172143665572134,0.3172042308008271,0.3172042308008271,0.3172042308008271,0.3172042308008271,0.3172042308008271,0.3172042308008271,0.3172042308008271,0.3172042308008271,0.3172042308008271,0.3172042308008271 diff --git a/tests/data/Hydropower/Market/TechLife/df_vom.csv b/tests/data/Hydropower/Market/TechLife/df_vom.csv index 1325455..ae7bf04 100644 --- a/tests/data/Hydropower/Market/TechLife/df_vom.csv +++ b/tests/data/Hydropower/Market/TechLife/df_vom.csv @@ -1,37 +1,37 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Hydropower - NPD 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Hydropower - NPD 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 diff --git a/tests/data/Hydropower/Market/df_cff.csv b/tests/data/Hydropower/Market/df_cff.csv index 86c9073..c3d9483 100644 --- a/tests/data/Hydropower/Market/df_cff.csv +++ b/tests/data/Hydropower/Market/df_cff.csv @@ -1,4 +1,4 @@ -Construction Finance Factor,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CFF/Advanced,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347 -CFF/Moderate,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347 -CFF/Conservative,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347 +Construction Finance Factor,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CFF/Advanced,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352 +CFF/Moderate,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352 +CFF/Conservative,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352 diff --git a/tests/data/Hydropower/Market/df_just_wacc.csv b/tests/data/Hydropower/Market/df_just_wacc.csv index 68dff14..b044bc0 100644 --- a/tests/data/Hydropower/Market/df_just_wacc.csv +++ b/tests/data/Hydropower/Market/df_just_wacc.csv @@ -1,7 +1,7 @@ -WACC Type,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -WACC Nominal - Advanced,0.06496392519628386,0.06496382040531615,0.07645761677850393,0.07645757657068514,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.07873405048540602,0.0757173010290564,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125 -WACC Nominal - Moderate,0.06496392519628386,0.06496382040531615,0.07645761677850393,0.07645757657068514,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.07873405048540602,0.0757173010290564,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125 -WACC Nominal - Conservative,0.06496392519628386,0.06496382040531615,0.07645761677850393,0.07645757657068514,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.07873405048540602,0.0757173010290564,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125 -WACC Real - Advanced,0.03605790952065746,0.03676384385252751,0.04989526653516396,0.05020251372749773,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05242346388820107,0.049480293686884336,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555 -WACC Real - Moderate,0.03605790952065746,0.03676384385252751,0.04989526653516396,0.05020251372749773,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05242346388820107,0.049480293686884336,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555 -WACC Real - Conservative,0.03605790952065746,0.03676384385252751,0.04989526653516396,0.05020251372749773,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05242346388820107,0.049480293686884336,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555 +WACC Type,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +WACC Nominal - Advanced,0.06031634462324527,0.0699555150411321,0.06995675608504069,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743 +WACC Nominal - Moderate,0.06031634462324527,0.0699555150411321,0.06995675608504069,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743 +WACC Nominal - Conservative,0.06031634462324527,0.0699555150411321,0.06995675608504069,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743 +WACC Real - Advanced,0.032048809132315004,0.04329364139031444,0.043843276777649764,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387 +WACC Real - Moderate,0.032048809132315004,0.04329364139031444,0.043843276777649764,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387 +WACC Real - Conservative,0.032048809132315004,0.04329364139031444,0.043843276777649764,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387 diff --git a/tests/data/Hydropower/Market/df_wacc.csv b/tests/data/Hydropower/Market/df_wacc.csv index b523e5b..59520c3 100644 --- a/tests/data/Hydropower/Market/df_wacc.csv +++ b/tests/data/Hydropower/Market/df_wacc.csv @@ -1,25 +1,25 @@ -WACC,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Inflation Rate,0.0279,0.0272,0.0253,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 -Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Calculated Interest Rate Real - Advanced,0.04095729156532735,0.04166666666666674,0.043596996001170396,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Calculated Interest Rate Real - Moderate,0.04095729156532735,0.04166666666666674,0.043596996001170396,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Calculated Interest Rate Real - Conservative,0.04095729156532735,0.04166666666666674,0.043596996001170396,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Interest During Construction - Nominal,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Rate of Return on Equity Nominal - Advanced,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Rate of Return on Equity Nominal - Moderate,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Rate of Return on Equity Nominal - Conservative,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Calculated Rate of Return on Equity Real - Advanced,0.0798715828387977,0.08060747663551426,0.08260996781429819,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Moderate,0.0798715828387977,0.08060747663551426,0.08260996781429819,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Conservative,0.0798715828387977,0.08060747663551426,0.08260996781429819,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Debt Fraction - Advanced,0.776243145294842,0.776244951475126,0.578137530102659,0.578138223125838,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904065259821,0.486904065259821,0.486904065259821,0.486904065259821,0.538900849987831,0.59089763471584,0.802225466999358,0.802225466999358,0.802225466999358,0.802225466999358,0.802225466999358 -Debt Fraction - Moderate,0.776243145294842,0.776244951475126,0.578137530102659,0.578138223125838,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904065259821,0.486904065259821,0.486904065259821,0.486904065259821,0.538900849987831,0.59089763471584,0.802225466999358,0.802225466999358,0.802225466999358,0.802225466999358,0.802225466999358 -Debt Fraction - Conservative,0.776243145294842,0.776244951475126,0.578137530102659,0.578138223125838,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904065259821,0.486904065259821,0.486904065259821,0.486904065259821,0.538900849987831,0.59089763471584,0.802225466999358,0.802225466999358,0.802225466999358,0.802225466999358,0.802225466999358 -Tax Rate (Federal and State),0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996 -WACC Nominal - Advanced,0.06496392519628386,0.06496382040531615,0.07645761677850393,0.07645757657068514,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.07873405048540602,0.0757173010290564,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125 -WACC Nominal - Moderate,0.06496392519628386,0.06496382040531615,0.07645761677850393,0.07645757657068514,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.07873405048540602,0.0757173010290564,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125 -WACC Nominal - Conservative,0.06496392519628386,0.06496382040531615,0.07645761677850393,0.07645757657068514,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.07873405048540602,0.0757173010290564,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125 -WACC Real - Advanced,0.03605790952065746,0.03676384385252751,0.04989526653516396,0.05020251372749773,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05242346388820107,0.049480293686884336,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555 -WACC Real - Moderate,0.03605790952065746,0.03676384385252751,0.04989526653516396,0.05020251372749773,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05242346388820107,0.049480293686884336,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555 -WACC Real - Conservative,0.03605790952065746,0.03676384385252751,0.04989526653516396,0.05020251372749773,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05242346388820107,0.049480293686884336,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555 +WACC,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Inflation Rate,0.027389727347,0.02555548370379,0.02501666666667,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 +Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Calculated Interest Rate Real - Advanced,0.04147430280720377,0.04333701784295374,0.043885465276984004,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Moderate,0.04147430280720377,0.04333701784295374,0.043885465276984004,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Conservative,0.04147430280720377,0.04333701784295374,0.043885465276984004,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Interest During Construction - Nominal,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Rate of Return on Equity Nominal - Advanced,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975 +Rate of Return on Equity Nominal - Moderate,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975 +Rate of Return on Equity Nominal - Conservative,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975 +Calculated Rate of Return on Equity Real - Advanced,0.06824116572981875,0.07015175428284248,0.0707142973284951,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323 +Calculated Rate of Return on Equity Real - Moderate,0.06824116572981875,0.07015175428284248,0.0707142973284951,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323 +Calculated Rate of Return on Equity Real - Conservative,0.06824116572981875,0.07015175428284248,0.0707142973284951,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323 +Debt Fraction - Advanced,0.816900025852514,0.605133902167668,0.605106637263485,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286 +Debt Fraction - Moderate,0.816900025852514,0.605133902167668,0.605106637263485,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286 +Debt Fraction - Conservative,0.816900025852514,0.605133902167668,0.605106637263485,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286 +Tax Rate (Federal and State),0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996 +WACC Nominal - Advanced,0.06031634462324527,0.0699555150411321,0.06995675608504069,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743 +WACC Nominal - Moderate,0.06031634462324527,0.0699555150411321,0.06995675608504069,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743 +WACC Nominal - Conservative,0.06031634462324527,0.0699555150411321,0.06995675608504069,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743 +WACC Real - Advanced,0.032048809132315004,0.04329364139031444,0.043843276777649764,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387 +WACC Real - Moderate,0.032048809132315004,0.04329364139031444,0.043843276777649764,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387 +WACC Real - Conservative,0.032048809132315004,0.04329364139031444,0.043843276777649764,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387 diff --git a/tests/data/Hydropower/R&D/20/df_capex.csv b/tests/data/Hydropower/R&D/20/df_capex.csv index d169356..02a4209 100644 --- a/tests/data/Hydropower/R&D/20/df_capex.csv +++ b/tests/data/Hydropower/R&D/20/df_capex.csv @@ -1,37 +1,37 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Hydropower - NPD 1/Advanced,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,2977.8458688836954,2946.9155213917084,2917.0517376063417,2887.1879538209755,2857.324170035609,2831.726641076723,2805.0625484112174,2779.4650194523315,2753.867490493446,2728.2699615345605,2701.6058688690546,2676.008339910169,2650.410810951283,2624.8132819923976,2598.1491893268917,2598.1491893268917,2598.1491893268917,2598.1491893268917,2598.1491893268917,2598.1491893268917,2598.1491893268917,2598.1491893268917,2598.1491893268917,2598.1491893268917,2598.1491893268917 -Hydropower - NPD 1/Moderate,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,2887.1879538209755,2887.1879538209755,2887.1879538209755,2887.1879538209755,2887.1879538209755,2887.1879538209755,2887.1879538209755,2887.1879538209755,2887.1879538209755,2887.1879538209755,2887.1879538209755 -Hydropower - NPD 1/Conservative,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062 -Hydropower - NPD 2/Advanced,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5310.420695262149,4721.677529207779,4134.00092686003,3546.3243245122803,2957.581158457911,2930.917065792405,2904.252973126899,2877.5888804613933,2850.9247877958874,2824.2606951303815,2797.5966024648756,2770.9325097993697,2743.201853427244,2716.537760761738,2689.873668096232,2689.873668096232,2689.873668096232,2689.873668096232,2689.873668096232,2689.873668096232,2689.873668096232,2689.873668096232,2689.873668096232,2689.873668096232,2689.873668096232 -Hydropower - NPD 2/Moderate,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5619.724170182017,5341.351042754135,5062.977915326254,4784.604787898373,4506.231660470492,4226.79196933599,3948.418841908109,3670.0457144802276,3391.6725870523464,3113.2994596244653,3113.2994596244653,3113.2994596244653,3113.2994596244653,3113.2994596244653,2988.5115059498976,2988.5115059498976,2988.5115059498976,2988.5115059498976,2988.5115059498976,2988.5115059498976,2988.5115059498976,2988.5115059498976,2988.5115059498976,2988.5115059498976,2988.5115059498976 -Hydropower - NPD 2/Conservative,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898 -Hydropower - NPD 3/Advanced,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,5467.205560135323,4915.792123812662,4364.378687490001,3811.898687460719,3260.4852511380573,3230.621467352691,3201.8242472739444,3171.960463488578,3142.0966797032115,3113.2994596244653,3083.4356758390986,3053.571892053732,3024.7746719749857,2994.910888189619,2965.0471044042524,2965.0471044042524,2965.0471044042524,2965.0471044042524,2965.0471044042524,2965.0471044042524,2965.0471044042524,2965.0471044042524,2965.0471044042524,2965.0471044042524,2965.0471044042524 -Hydropower - NPD 3/Moderate,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,5760.510579455888,5501.3355987471705,5243.227181745074,4984.052201036357,4725.94378403426,4466.768803325543,4208.660386323446,3949.485405614729,3690.310424906012,3432.2020079039153,3432.2020079039153,3432.2020079039153,3432.2020079039153,3432.2020079039153,3294.615289749905,3294.615289749905,3294.615289749905,3294.615289749905,3294.615289749905,3294.615289749905,3294.615289749905,3294.615289749905,3294.615289749905,3294.615289749905,3294.615289749905 -Hydropower - NPD 3/Conservative,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605 -Hydropower - NPD 4/Advanced,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,12138.561545044891,11065.598456184935,9993.701931031599,8920.738842171642,7848.842317018307,7777.382548674751,7706.9893440378155,7635.5295756942605,7564.069807350705,7493.676602713769,7422.216834370213,7350.757066026657,7280.363861389722,7208.904093046166,7138.510888409231,7138.510888409231,7138.510888409231,7138.510888409231,7138.510888409231,7138.510888409231,7138.510888409231,7138.510888409231,7138.510888409231,7138.510888409231,7138.510888409231 -Hydropower - NPD 4/Moderate,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,12716.639074033059,12220.686950454648,11725.801390582861,11230.915830711072,10736.030270839283,10241.144710967494,9746.259151095705,9251.373591223915,8756.488031352126,8261.602471480339,8261.602471480339,8261.602471480339,8261.602471480339,8261.602471480339,7930.967722428065,7930.967722428065,7930.967722428065,7930.967722428065,7930.967722428065,7930.967722428065,7930.967722428065,7930.967722428065,7930.967722428065,7930.967722428065,7930.967722428065 -Hydropower - NPD 4/Conservative,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848 -Hydropower - NPD 5/Advanced,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4927.5243245854845,5010.716293701863,5093.9082628182405,5178.166795641239,5261.358764757618,5214.4299616663275,5166.434594868417,5118.439228070506,5071.510424979216,5023.515058181305,4975.519691383395,4928.590888292105,4880.595521494194,4832.600154696283,4785.671351604993,4785.671351604993,4785.671351604993,4785.671351604993,4785.671351604993,4785.671351604993,4785.671351604993,4785.671351604993,4785.671351604993,4785.671351604993,4785.671351604993 -Hydropower - NPD 5/Moderate,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4913.658996399421,4982.985637329736,5052.312278260052,5121.638919190367,5190.965560120682,5260.292201050997,5329.6188419813125,5400.012046618248,5469.338687548564,5538.665328478879,5538.665328478879,5538.665328478879,5538.665328478879,5538.665328478879,5316.82007750187,5316.82007750187,5316.82007750187,5316.82007750187,5316.82007750187,5316.82007750187,5316.82007750187,5316.82007750187,5316.82007750187,5316.82007750187,5316.82007750187 -Hydropower - NPD 5/Conservative,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486 -Hydropower - NPD 6/Advanced,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7417.950579543733,7543.80509692492,7669.659614306108,7795.514131687295,7921.368649068483,7849.908880724927,7778.449112381371,7706.9893440378155,7634.46301198764,7563.003243644084,7491.543475300528,7420.0837069569725,7347.557374906797,7276.097606563241,7204.637838219685,7204.637838219685,7204.637838219685,7204.637838219685,7204.637838219685,7204.637838219685,7204.637838219685,7204.637838219685,7204.637838219685,7204.637838219685,7204.637838219685 -Hydropower - NPD 6/Moderate,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7396.619305411327,7501.142548660111,7606.732355615514,7711.255598864297,7815.77884211308,7920.302085361863,8024.825328610646,8129.348571859429,8233.871815108212,8338.395058356995,8338.395058356995,8338.395058356995,8338.395058356995,8338.395058356995,8004.560618184862,8004.560618184862,8004.560618184862,8004.560618184862,8004.560618184862,8004.560618184862,8004.560618184862,8004.560618184862,8004.560618184862,8004.560618184862,8004.560618184862 -Hydropower - NPD 6/Conservative,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445 -Hydropower - NPD 7/Advanced,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14163.966023916717,13671.213591458169,13178.46115899962,12685.708726541072,12192.956294082524,12082.033668594018,11972.177606812134,11861.25498132363,11751.398919541745,11640.476294053242,11530.620232271358,11419.697606782853,11309.841545000969,11199.985483219085,11089.06285773058,11089.06285773058,11089.06285773058,11089.06285773058,11089.06285773058,11089.06285773058,11089.06285773058,11089.06285773058,11089.06285773058,11089.06285773058,11089.06285773058 -Hydropower - NPD 7/Moderate,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14474.336062543205,14291.953668711145,14109.571274879085,13927.188881047025,13745.873050921586,13563.490657089525,13381.108263257465,13198.725869425405,13016.343475593345,12835.027645467904,12835.027645467904,12835.027645467904,12835.027645467904,12835.027645467904,12320.943938876952,12320.943938876952,12320.943938876952,12320.943938876952,12320.943938876952,12320.943938876952,12320.943938876952,12320.943938876952,12320.943938876952,12320.943938876952,12320.943938876952 -Hydropower - NPD 7/Conservative,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265 -Hydropower - NPD 8/Advanced,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19656.769113010927,19366.663784810222,19077.625020316136,18787.519692115435,18497.41436391473,18329.963861975353,18162.513360035977,17995.0628580966,17827.612356157224,17660.161854217848,17492.711352278468,17325.26085033909,17157.810348399715,16990.35984646034,16822.909344520962,16822.909344520962,16822.909344520962,16822.909344520962,16822.909344520962,16822.909344520962,16822.909344520962,16822.909344520962,16822.909344520962,16822.909344520962,16822.909344520962 -Hydropower - NPD 8/Moderate,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19898.87907441372,19850.88370761581,19803.95490452452,19755.95953772661,19709.03073463532,19661.035367837405,19614.106564746115,19566.111197948205,19519.182394856914,19471.187028059005,19471.187028059005,19471.187028059005,19471.187028059005,19471.187028059005,18692.595522226235,18692.595522226235,18692.595522226235,18692.595522226235,18692.595522226235,18692.595522226235,18692.595522226235,18692.595522226235,18692.595522226235,18692.595522226235,18692.595522226235 -Hydropower - NPD 8/Conservative,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163 -Hydropower - NSD 1/Advanced,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896 -Hydropower - NSD 1/Moderate,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322 -Hydropower - NSD 1/Conservative,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313 -Hydropower - NSD 2/Advanced,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061 -Hydropower - NSD 2/Moderate,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025 -Hydropower - NSD 2/Conservative,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305 -Hydropower - NSD 3/Advanced,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648 -Hydropower - NSD 3/Moderate,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948 -Hydropower - NSD 3/Conservative,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277 -Hydropower - NSD 4/Advanced,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989 -Hydropower - NSD 4/Moderate,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746 -Hydropower - NSD 4/Conservative,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Hydropower - NPD 1/Advanced,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3209.4020948371854,3176.4032673280803,3144.46891812572,3111.4700906166145,3079.5357414142545,3051.8593054388757,3024.1828694634974,2995.441955181373,2967.765519205994,2940.089083230616,2912.412647255237,2884.7362112798583,2855.9952969977344,2828.3188610223556,2800.6424250469768,2800.6424250469768,2800.6424250469768,2800.6424250469768,2800.6424250469768,2800.6424250469768,2800.6424250469768,2800.6424250469768,2800.6424250469768,2800.6424250469768,2800.6424250469768 +Hydropower - NPD 1/Moderate,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458 +Hydropower - NPD 1/Conservative,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3111.4700906166145,3111.4700906166145,3111.4700906166145,3111.4700906166145,3111.4700906166145,3111.4700906166145,3111.4700906166145,3111.4700906166145,3111.4700906166145,3111.4700906166145,3111.4700906166145 +Hydropower - NPD 2/Advanced,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,5734.344638437121,5111.624828991099,4488.905019545078,3866.1852100990573,3193.4349202360054,3160.4360927269,3132.7596567515216,3105.0832207761428,3076.3423064940184,3048.66587051864,3020.9894345432613,2993.3129985678825,2965.6365625925037,2936.89564831038,2909.219212335001,2899.638907574293,2899.638907574293,2899.638907574293,2899.638907574293,2899.638907574293,2899.638907574293,2899.638907574293,2899.638907574293,2899.638907574293,2899.638907574293 +Hydropower - NPD 2/Moderate,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6062.203956914684,5767.343465946226,5472.482974977768,5177.62248400931,9150.2555247829,8591.4044137416,8032.553302700299,7474.766669965744,6915.915558924443,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142 +Hydropower - NPD 2/Conservative,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,3356.3001011680417,3356.3001011680417,3356.3001011680417,3356.3001011680417,3356.3001011680417,3356.3001011680417,3356.3001011680417,3356.3001011680417,3356.3001011680417,3356.3001011680417,3226.433747745111,3222.1758345181297,3222.1758345181297,3222.1758345181297,3222.1758345181297,3222.1758345181297,3222.1758345181297,3222.1758345181297,3222.1758345181297,3222.1758345181297,3222.1758345181297 +Hydropower - NPD 3/Advanced,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,5900.403254289393,5313.875707272713,4726.283681949288,4138.691656625863,3519.165282100078,3482.9730196707364,3452.103148775122,3421.233277879507,3390.3634069838927,3358.4290577815323,3327.559186885918,3296.689315990303,3265.8194450946885,3234.9495741990736,3203.0152249967136,3195.563876849496,3195.563876849496,3195.563876849496,3195.563876849496,3195.563876849496,3195.563876849496,3195.563876849496,3195.563876849496,3195.563876849496,3195.563876849496 +Hydropower - NPD 3/Moderate,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6212.295398165776,5937.6599950254795,5661.960113578438,5386.260232131396,8903.296557617983,8420.023406355602,7936.750255093219,7454.541582137582,6971.2684308752005,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818 +Hydropower - NPD 3/Conservative,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,3699.06211594004,3699.06211594004,3699.06211594004,3699.06211594004,3699.06211594004,3699.06211594004,3699.06211594004,3699.06211594004,3699.06211594004,3699.06211594004,3555.3575445294196,3551.099631302438,3551.099631302438,3551.099631302438,3551.099631302438,3551.099631302438,3551.099631302438,3551.099631302438,3551.099631302438,3551.099631302438,3551.099631302438 +Hydropower - NPD 4/Advanced,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,13094.147651274368,11949.833471523132,10804.454813465152,9660.140633713916,8465.79597354565,8383.83114392626,8308.253184147341,8232.675224368422,8157.0972645895035,8081.519304810585,8005.941345031666,7931.427863559492,7855.849903780573,7780.271944001654,7704.693984222736,7692.984722848537,7692.984722848537,7692.984722848537,7692.984722848537,7692.984722848537,7692.984722848537,7692.984722848537,7692.984722848537,7692.984722848537,7692.984722848537 +Hydropower - NPD 4/Moderate,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,13710.480590879917,13182.499350734231,12654.518110588544,12125.472392136113,18463.376230497837,17618.18045494204,16772.984679386245,15928.853382137195,15083.657606581399,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348 +Hydropower - NPD 4/Conservative,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,8904.361035924729,8904.361035924729,8904.361035924729,8904.361035924729,8904.361035924729,8904.361035924729,8904.361035924729,8904.361035924729,8904.361035924729,8904.361035924729,8554.147673005513,8548.825281471787,8548.825281471787,8548.825281471787,8548.825281471787,8548.825281471787,8548.825281471787,8548.825281471787,8548.825281471787,8548.825281471787,8548.825281471787 +Hydropower - NPD 5/Advanced,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5308.553315738986,5397.969493505595,5486.321192965457,5575.737370732066,5667.2825051121645,5620.44545961537,5569.350500891594,5518.255542167817,5468.225061750787,5417.130103027011,5367.09962260998,5316.004663886204,5265.974183469173,5214.879224745397,5163.784266021621,5157.397396181149,5157.397396181149,5157.397396181149,5157.397396181149,5157.397396181149,5157.397396181149,5157.397396181149,5157.397396181149,5157.397396181149,5157.397396181149 +Hydropower - NPD 5/Moderate,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5293.650619444552,5368.164100916725,5441.613104082154,5515.0621072475815,4897.664689335287,4961.533387740007,5026.466564451473,5091.399741162938,5155.268439567658,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123 +Hydropower - NPD 5/Conservative,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5962.142996080623,5969.594344227839,5969.594344227839,5969.594344227839,5969.594344227839,5969.594344227839,5969.594344227839,5969.594344227839,5969.594344227839,5969.594344227839,5733.280160130375,5730.086725210139,5730.086725210139,5730.086725210139,5730.086725210139,5730.086725210139,5730.086725210139,5730.086725210139,5730.086725210139,5730.086725210139,5730.086725210139 +Hydropower - NPD 6/Advanced,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7994.232083657467,8128.356350307379,8262.480616957291,8396.604883607204,8533.922585177352,8460.473582011924,8383.83114392626,8308.253184147341,8231.610746061677,8154.9683079760125,8078.325869890348,8001.683431804684,7925.040993719021,7848.398555633356,7771.756117547692,7765.36924770722,7765.36924770722,7765.36924770722,7765.36924770722,7765.36924770722,7765.36924770722,7765.36924770722,7765.36924770722,7765.36924770722,7765.36924770722 +Hydropower - NPD 6/Moderate,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7970.81356090907,8082.58378311733,8194.35400532559,8306.12422753385,7371.512274211446,7468.379800125272,7566.311804345843,7664.2438085664135,7762.175812786984,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081 +Hydropower - NPD 6/Conservative,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,8979.938995703647,8987.390343850864,8987.390343850864,8987.390343850864,8987.390343850864,8987.390343850864,8987.390343850864,8987.390343850864,8987.390343850864,8987.390343850864,8630.790111091177,8627.596676170942,8627.596676170942,8627.596676170942,8627.596676170942,8627.596676170942,8627.596676170942,8627.596676170942,8627.596676170942,8627.596676170942,8627.596676170942 +Hydropower - NPD 7/Advanced,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15268.876831955087,14741.960070116147,14213.97882997046,13685.997589824774,13158.016349679088,13023.892083029175,12904.670512673698,12786.513420624966,12668.356328576234,12550.199236527502,12432.04214447877,12313.885052430038,12195.727960381306,12077.570868332572,11959.41377628384,11951.962428136623,11951.962428136623,11951.962428136623,11951.962428136623,11951.962428136623,11951.962428136623,11951.962428136623,11951.962428136623,11951.962428136623,11951.962428136623 +Hydropower - NPD 7/Moderate,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15602.058541966377,15407.25901183198,15211.39500339084,15016.595473256442,16911.36685926314,16688.890893153366,16465.350448736845,16242.874482627069,16020.398516517294,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775 +Hydropower - NPD 7/Conservative,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,13845.669335836574,13833.960074462377,13833.960074462377,13833.960074462377,13833.960074462377,13833.960074462377,13833.960074462377,13833.960074462377,13833.960074462377,13833.960074462377,13283.624789875037,13280.431354954802,13280.431354954802,13280.431354954802,13280.431354954802,13280.431354954802,13280.431354954802,13280.431354954802,13280.431354954802,13280.431354954802,13280.431354954802 +Hydropower - NPD 8/Advanced,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21187.37621745915,20877.61303019626,20567.849842933367,20258.086655670475,19945.130033487345,19757.781851500167,19578.94949596695,19399.05266212699,19220.220306593772,19041.387951060555,18862.555595527338,18682.658761687377,18503.82640615416,18324.994050620946,18146.16169508773,18132.32347710004,18132.32347710004,18132.32347710004,18132.32347710004,18132.32347710004,18132.32347710004,18132.32347710004,18132.32347710004,18132.32347710004,18132.32347710004 +Hydropower - NPD 8/Moderate,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21447.108924305012,21396.013965581238,21344.91900685746,21294.88852644043,21757.93658987465,21705.77715284413,21653.61771581361,21601.458278783088,21550.36332005931,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879 +Hydropower - NPD 8/Conservative,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,20986.189817484283,20986.189817484283,20986.189817484283,20986.189817484283,20986.189817484283,20986.189817484283,20986.189817484283,20986.189817484283,20986.189817484283,20986.189817484283,20153.76778160943,20147.38091176896,20147.38091176896,20147.38091176896,20147.38091176896,20147.38091176896,20147.38091176896,20147.38091176896,20147.38091176896,20147.38091176896,20147.38091176896 +Hydropower - NSD 1/Advanced,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536 +Hydropower - NSD 1/Moderate,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783 +Hydropower - NSD 1/Conservative,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577 +Hydropower - NSD 2/Advanced,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715 +Hydropower - NSD 2/Moderate,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682 +Hydropower - NSD 2/Conservative,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888 +Hydropower - NSD 3/Advanced,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679 +Hydropower - NSD 3/Moderate,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057 +Hydropower - NSD 3/Conservative,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125 +Hydropower - NSD 4/Advanced,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329 +Hydropower - NSD 4/Moderate,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291 +Hydropower - NSD 4/Conservative,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378 diff --git a/tests/data/Hydropower/R&D/20/df_fom.csv b/tests/data/Hydropower/R&D/20/df_fom.csv index 81ffdc5..afc7f2a 100644 --- a/tests/data/Hydropower/R&D/20/df_fom.csv +++ b/tests/data/Hydropower/R&D/20/df_fom.csv @@ -1,37 +1,37 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Hydropower - NPD 1/Advanced,85,85,85,85,85,85,85,85,85,81,81,81,81,81,81,81,81,81,81,74,74,74,74,74,74.0,74.0,74.0,74.0,74,74 -Hydropower - NPD 1/Moderate,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,82,82,82,82,82,82.0,82.0,82.0,82.0,82,82 -Hydropower - NPD 1/Conservative,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85.0,85.0,85.0,85.0,85,85 -Hydropower - NPD 2/Advanced,87,87,87,87,87,87,87,87,87,82,82,82,82,82,82,82,82,82,82,75,75,75,75,75,75.0,75.0,75.0,75.0,75,75 -Hydropower - NPD 2/Moderate,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,83,83,83,83,83,83.0,83.0,83.0,83.0,83,83 -Hydropower - NPD 2/Conservative,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87.0,87.0,87.0,87.0,87,87 -Hydropower - NPD 3/Advanced,104,104,104,104,104,104,104,104,104,99,99,99,99,99,99,99,99,99,99,90,90,90,90,90,90.0,90.0,90.0,90.0,90,90 -Hydropower - NPD 3/Moderate,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,100,100,100,100,100,100.0,100.0,100.0,100.0,100,100 -Hydropower - NPD 3/Conservative,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104.0,104.0,104.0,104.0,104,104 -Hydropower - NPD 4/Advanced,174,174,174,174,174,174,174,174,174,166,166,166,166,166,166,166,166,166,166,151,151,151,151,151,151.0,151.0,151.0,151.0,151,151 -Hydropower - NPD 4/Moderate,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,167,167,167,167,167,167.0,167.0,167.0,167.0,167,167 -Hydropower - NPD 4/Conservative,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174.0,174.0,174.0,174.0,174,174 -Hydropower - NPD 5/Advanced,32,32,32,32,32,32,32,32,32,30,30,30,30,30,30,30,30,30,30,28,28,28,28,28,28.0,28.0,28.0,28.0,28,28 -Hydropower - NPD 5/Moderate,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,31,31,31,31,31,31.0,31.0,31.0,31.0,31,31 -Hydropower - NPD 5/Conservative,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32.0,32.0,32.0,32.0,32,32 -Hydropower - NPD 6/Advanced,36,36,36,36,36,36,36,36,36,34,34,34,34,34,34,34,34,34,34,31,31,31,31,31,31.0,31.0,31.0,31.0,31,31 -Hydropower - NPD 6/Moderate,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,34,34,34,34,34,34.0,34.0,34.0,34.0,34,34 -Hydropower - NPD 6/Conservative,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36.0,36.0,36.0,36.0,36,36 -Hydropower - NPD 7/Advanced,62,62,62,62,62,62,62,62,62,59,59,59,59,59,59,59,59,59,59,53,53,53,53,53,53.0,53.0,53.0,53.0,53,53 -Hydropower - NPD 7/Moderate,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,59,59,59,59,59,59.0,59.0,59.0,59.0,59,59 -Hydropower - NPD 7/Conservative,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62.0,62.0,62.0,62.0,62,62 -Hydropower - NPD 8/Advanced,189,189,189,189,189,189,189,189,189,180,180,180,180,180,180,180,180,180,180,163,163,163,163,163,163.0,163.0,163.0,163.0,163,163 -Hydropower - NPD 8/Moderate,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,181,181,181,181,181,181.0,181.0,181.0,181.0,181,181 -Hydropower - NPD 8/Conservative,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189.0,189.0,189.0,189.0,189,189 -Hydropower - NSD 1/Advanced,120,116,112,108,104,101,98,94,91,88,85,82,79,76,74,71,71,71,70,70,70,69,69,68,68.0,68.0,67.0,67.0,67,66 -Hydropower - NSD 1/Moderate,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143.0,143.0,143.0,143.0,143,143 -Hydropower - NSD 1/Conservative,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143.0,143.0,143.0,143.0,143,143 -Hydropower - NSD 2/Advanced,39,38,36,35,34,33,32,31,30,29,28,26,25,25,24,23,23,23,23,22,22,22,22,22,22.0,22.0,22.0,22.0,21,21 -Hydropower - NSD 2/Moderate,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47.0,47.0,47.0,47.0,47,47 -Hydropower - NSD 2/Conservative,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47.0,47.0,47.0,47.0,47,47 -Hydropower - NSD 3/Advanced,112,109,105,102,99,95,91,89,86,83,79,77,74,72,70,67,67,67,66,66,66,65,65,65,64.0,64.0,64.0,63.0,63,63 -Hydropower - NSD 3/Moderate,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135.0,135.0,135.0,135.0,135,135 -Hydropower - NSD 3/Conservative,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135.0,135.0,135.0,135.0,135,135 -Hydropower - NSD 4/Advanced,28,26,25,25,24,23,22,22,21,20,20,19,18,18,17,17,16,16,16,16,16,16,16,16,16.0,16.0,16.0,16.0,16,15 -Hydropower - NSD 4/Moderate,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33.0,33.0,33.0,33.0,33,33 -Hydropower - NSD 4/Conservative,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33.0,33.0,33.0,33.0,33,33 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Hydropower - NPD 1/Advanced,92,92,92,92,92,92,92,92,92,87,87,87,87,87,87,87,87,87,87,79,79,79,79,79,79,79.0,79.0,79.0,79 +Hydropower - NPD 1/Moderate,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,88,88,88,88,88,88,88.0,88.0,88.0,88 +Hydropower - NPD 1/Conservative,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92.0,92.0,92.0,92 +Hydropower - NPD 2/Advanced,93,93,93,93,93,93,93,93,93,89,89,89,89,89,89,89,89,89,89,81,81,81,81,81,81,81.0,81.0,81.0,81 +Hydropower - NPD 2/Moderate,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,90,90,90,90,90,90,90.0,90.0,90.0,90 +Hydropower - NPD 2/Conservative,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93.0,93.0,93.0,93 +Hydropower - NPD 3/Advanced,113,113,113,113,113,113,113,113,113,107,107,107,107,107,107,107,107,107,107,97,97,97,97,97,97,97.0,97.0,97.0,97 +Hydropower - NPD 3/Moderate,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NPD 3/Conservative,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113.0,113.0,113.0,113 +Hydropower - NPD 4/Advanced,188,188,188,188,188,188,188,188,188,179,179,179,179,179,179,179,179,179,179,163,163,163,163,163,163,163.0,163.0,163.0,163 +Hydropower - NPD 4/Moderate,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,181,181,181,181,181,181,181.0,181.0,181.0,181 +Hydropower - NPD 4/Conservative,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188.0,188.0,188.0,188 +Hydropower - NPD 5/Advanced,34,34,34,34,34,34,34,34,34,33,33,33,33,33,33,33,33,33,33,30,30,30,30,30,30,30.0,30.0,30.0,30 +Hydropower - NPD 5/Moderate,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,33,33,33,33,33,33,33.0,33.0,33.0,33 +Hydropower - NPD 5/Conservative,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34.0,34.0,34.0,34 +Hydropower - NPD 6/Advanced,39,39,39,39,39,39,39,39,39,37,37,37,37,37,37,37,37,37,37,33,33,33,33,33,33,33.0,33.0,33.0,33 +Hydropower - NPD 6/Moderate,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,37,37,37,37,37,37,37.0,37.0,37.0,37 +Hydropower - NPD 6/Conservative,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39.0,39.0,39.0,39 +Hydropower - NPD 7/Advanced,67,67,67,67,67,67,67,67,67,63,63,63,63,63,63,63,63,63,63,58,58,58,58,58,58,58.0,58.0,58.0,58 +Hydropower - NPD 7/Moderate,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,64,64,64,64,64,64,64.0,64.0,64.0,64 +Hydropower - NPD 7/Conservative,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67.0,67.0,67.0,67 +Hydropower - NPD 8/Advanced,204,204,204,204,204,204,204,204,204,194,194,194,194,194,194,194,194,194,194,176,176,176,176,176,176,176.0,176.0,176.0,176 +Hydropower - NPD 8/Moderate,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,196,196,196,196,196,196,196.0,196.0,196.0,196 +Hydropower - NPD 8/Conservative,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204.0,204.0,204.0,204 +Hydropower - NSD 1/Advanced,129,125,121,117,112,109,105,102,98,95,92,88,86,82,80,77,77,77,76,76,76,74,74,73,73,73.0,72.0,72.0,72 +Hydropower - NSD 1/Moderate,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155.0,155.0,155.0,155 +Hydropower - NSD 1/Conservative,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155.0,155.0,155.0,155 +Hydropower - NSD 2/Advanced,42,41,39,38,37,35,34,33,32,31,30,29,27,27,26,25,25,25,25,24,24,24,24,24,24,24.0,24.0,24.0,23 +Hydropower - NSD 2/Moderate,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50.0,50.0,50.0,50 +Hydropower - NSD 2/Conservative,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50.0,50.0,50.0,50 +Hydropower - NSD 3/Advanced,121,118,113,110,106,103,98,96,93,89,86,84,80,78,76,72,72,72,71,71,71,70,70,70,69,69.0,69.0,68.0,68 +Hydropower - NSD 3/Moderate,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145.0,145.0,145.0,145 +Hydropower - NSD 3/Conservative,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145.0,145.0,145.0,145 +Hydropower - NSD 4/Advanced,30,29,27,27,26,25,24,24,23,22,22,21,19,19,18,18,17,17,17,17,17,17,17,17,17,17.0,17.0,17.0,17 +Hydropower - NSD 4/Moderate,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35.0,35.0,35.0,35 +Hydropower - NSD 4/Conservative,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35.0,35.0,35.0,35 diff --git a/tests/data/Hydropower/R&D/20/df_gcc.csv b/tests/data/Hydropower/R&D/20/df_gcc.csv index 1325455..dd171fb 100644 --- a/tests/data/Hydropower/R&D/20/df_gcc.csv +++ b/tests/data/Hydropower/R&D/20/df_gcc.csv @@ -1,37 +1,37 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Hydropower - NPD 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Hydropower - NPD 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 2/Advanced,104,104,104,104,104,104,104,104,104,99,99,99,99,99,99,99,99,99,99,90,90,90,90,90,90,90.0,90.0,90.0,90 +Hydropower - NPD 2/Moderate,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104.0,104.0,104.0,104 +Hydropower - NPD 2/Conservative,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,100,100,100,100,100,100,100.0,100.0,100.0,100 +Hydropower - NPD 3/Advanced,77,77,77,77,77,77,77,77,77,73,73,73,73,73,73,73,73,73,73,66,66,66,66,66,66,66.0,66.0,66.0,66 +Hydropower - NPD 3/Moderate,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77.0,77.0,77.0,77 +Hydropower - NPD 3/Conservative,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,73,73,73,73,73,73,73.0,73.0,73.0,73 +Hydropower - NPD 4/Advanced,129,129,129,129,129,129,129,129,129,122,122,122,122,122,122,122,122,122,122,111,111,111,111,111,111,111.0,111.0,111.0,111 +Hydropower - NPD 4/Moderate,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129.0,129.0,129.0,129 +Hydropower - NPD 4/Conservative,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,124,124,124,124,124,124,124.0,124.0,124.0,124 +Hydropower - NPD 5/Advanced,69,69,69,69,69,69,69,69,69,72,72,72,72,72,72,72,72,72,72,66,66,66,66,66,66,66.0,66.0,66.0,66 +Hydropower - NPD 5/Moderate,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69.0,69.0,69.0,69 +Hydropower - NPD 5/Conservative,69,69,69,69,69,69,69,69,69,76,76,76,76,76,76,76,76,76,76,73,73,73,73,73,73,73.0,73.0,73.0,73 +Hydropower - NPD 6/Advanced,69,69,69,69,69,69,69,69,69,72,72,72,72,72,72,72,72,72,72,66,66,66,66,66,66,66.0,66.0,66.0,66 +Hydropower - NPD 6/Moderate,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69.0,69.0,69.0,69 +Hydropower - NPD 6/Conservative,69,69,69,69,69,69,69,69,69,76,76,76,76,76,76,76,76,76,76,73,73,73,73,73,73,73.0,73.0,73.0,73 +Hydropower - NPD 7/Advanced,89,89,89,89,89,89,89,89,89,74,74,74,74,74,74,74,74,74,74,67,67,67,67,67,67,67.0,67.0,67.0,67 +Hydropower - NPD 7/Moderate,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89.0,89.0,89.0,89 +Hydropower - NPD 7/Conservative,89,89,89,89,89,89,89,89,89,78,78,78,78,78,78,78,78,78,78,75,75,75,75,75,75,75.0,75.0,75.0,75 +Hydropower - NPD 8/Advanced,153,153,153,153,153,153,153,153,153,145,145,145,145,145,145,145,145,145,145,132,132,132,132,132,132,132.0,132.0,132.0,132 +Hydropower - NPD 8/Moderate,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153.0,153.0,153.0,153 +Hydropower - NPD 8/Conservative,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,147,147,147,147,147,147,147.0,147.0,147.0,147 +Hydropower - NSD 1/Advanced,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 1/Moderate,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 1/Conservative,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 2/Advanced,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 2/Moderate,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 2/Conservative,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 3/Advanced,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 3/Moderate,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 3/Conservative,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 4/Advanced,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 4/Moderate,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 4/Conservative,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 diff --git a/tests/data/Hydropower/R&D/20/df_lcoe.csv b/tests/data/Hydropower/R&D/20/df_lcoe.csv index 1de0938..3cc9a66 100644 --- a/tests/data/Hydropower/R&D/20/df_lcoe.csv +++ b/tests/data/Hydropower/R&D/20/df_lcoe.csv @@ -1,37 +1,37 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Hydropower - NPD 1/Advanced,113.01287568107281,113.01287568107281,113.01287568107281,113.01287568107281,113.01287568107281,112.18271291127246,111.32290147112211,110.49273870132174,109.66257593152136,107.448713147884,106.7371450594837,105.99592830073337,105.28436021233306,104.57279212393276,103.86122403553243,103.1200072767821,102.4084391883818,101.69687109998148,100.98530301158118,97.8226112286161,97.8226112286161,97.8226112286161,97.8226112286161,97.8226112286161,97.8226112286161,97.8226112286161,97.8226112286161,97.8226112286161,97.8226112286161,97.8226112286161 -Hydropower - NPD 1/Moderate,113.01287568107281,113.01287568107281,113.01287568107281,113.01287568107281,113.01287568107281,113.01287568107281,113.01287568107281,113.01287568107281,113.01287568107281,113.01287568107281,113.01287568107281,113.01287568107281,113.01287568107281,113.01287568107281,113.01287568107281,113.01287568107281,113.01287568107281,113.01287568107281,113.01287568107281,108.62480092114362,108.62480092114362,108.62480092114362,108.62480092114362,108.62480092114362,108.62480092114362,108.62480092114362,108.62480092114362,108.62480092114362,108.62480092114362,108.62480092114362 -Hydropower - NPD 1/Conservative,113.01287568107281,113.01287568107281,113.01287568107281,113.01287568107281,113.01287568107281,113.01287568107281,113.01287568107281,113.01287568107281,113.01287568107281,113.01287568107281,113.01287568107281,113.01287568107281,113.01287568107281,113.01287568107281,113.01287568107281,113.01287568107281,113.01287568107281,113.01287568107281,113.01287568107281,113.01287568107281,113.01287568107281,113.01287568107281,113.01287568107281,113.01287568107281,113.01287568107281,113.01287568107281,113.01287568107281,113.01287568107281,113.01287568107281,113.01287568107281 -Hydropower - NPD 2/Advanced,156.18869602696034,156.18869602696034,156.18869602696034,156.18869602696034,156.18869602696034,143.03987229588023,129.86718500085982,116.71836126977968,103.56953753869954,96.03140090579127,95.38771266792912,94.744024430067,94.10033619220488,93.45664795434276,92.81295971648063,92.16927147861853,91.5255832407564,90.85614747337978,90.21245923551764,87.46591110820587,87.46591110820587,87.46591110820587,87.46591110820587,87.46591110820587,87.46591110820587,87.46591110820587,87.46591110820587,87.46591110820587,87.46591110820587,87.46591110820587 -Hydropower - NPD 2/Moderate,156.18869602696034,156.18869602696034,156.18869602696034,156.18869602696034,156.18869602696034,149.96030583855395,143.73191565014758,137.5035254617412,131.27513527333483,134.91885653900172,128.17300380620665,121.4528986029261,114.73279339964553,108.01268819636495,101.2925829930844,101.2925829930844,101.2925829930844,101.2925829930844,101.2925829930844,97.078487817347,97.078487817347,97.078487817347,97.078487817347,97.078487817347,97.078487817347,97.078487817347,97.078487817347,97.078487817347,97.078487817347,97.078487817347 -Hydropower - NPD 2/Conservative,156.18869602696034,156.18869602696034,156.18869602696034,156.18869602696034,156.18869602696034,156.18869602696034,156.18869602696034,156.18869602696034,156.18869602696034,156.18869602696034,156.18869602696034,156.18869602696034,156.18869602696034,156.18869602696034,156.18869602696034,156.18869602696034,156.18869602696034,156.18869602696034,156.18869602696034,156.18869602696034,156.18869602696034,156.18869602696034,156.18869602696034,156.18869602696034,156.18869602696034,156.18869602696034,156.18869602696034,156.18869602696034,156.18869602696034,156.18869602696034 -Hydropower - NPD 3/Advanced,203.31329581523525,203.31329581523525,203.31329581523525,203.31329581523525,203.31329581523525,187.9552845739285,172.6269220029718,157.29855943201508,141.94054819070837,128.78514062128212,127.92903526492552,127.10350509986732,126.24739974351071,125.39129438715408,124.56576422209592,123.7096588657393,122.85355350938266,122.02802334432451,121.17191798796787,117.10519619325508,117.10519619325508,117.10519619325508,117.10519619325508,117.10519619325508,117.10519619325508,117.10519619325508,117.10519619325508,117.10519619325508,117.10519619325508,117.10519619325508 -Hydropower - NPD 3/Moderate,203.31329581523525,203.31329581523525,203.31329581523525,203.31329581523525,203.31329581523525,196.10866892018208,188.90404202512892,181.72906380042576,174.52443690537262,172.5791292644404,165.14935777891682,157.75016148469172,150.32038999916816,142.8906185136446,135.4914222194195,135.4914222194195,135.4914222194195,135.4914222194195,135.4914222194195,130.1202819026499,130.1202819026499,130.1202819026499,130.1202819026499,130.1202819026499,130.1202819026499,130.1202819026499,130.1202819026499,130.1202819026499,130.1202819026499,130.1202819026499 -Hydropower - NPD 3/Conservative,203.31329581523525,203.31329581523525,203.31329581523525,203.31329581523525,203.31329581523525,203.31329581523525,203.31329581523525,203.31329581523525,203.31329581523525,203.31329581523525,203.31329581523525,203.31329581523525,203.31329581523525,203.31329581523525,203.31329581523525,203.31329581523525,203.31329581523525,203.31329581523525,203.31329581523525,203.31329581523525,203.31329581523525,203.31329581523525,203.31329581523525,203.31329581523525,203.31329581523525,203.31329581523525,203.31329581523525,203.31329581523525,203.31329581523525,203.31329581523525 -Hydropower - NPD 4/Advanced,371.20573677653067,371.20573677653067,371.20573677653067,371.20573677653067,371.20573677653067,345.30372208495885,319.4017073933869,293.5254402313296,267.6234255397577,239.34388993261504,237.61880545514458,235.91946850718858,234.19438402971807,232.46929955224758,230.76996260429155,229.0448781268211,227.31979364935057,225.62045670139455,223.89537222392408,217.68990694143312,217.68990694143312,217.68990694143312,217.68990694143312,217.68990694143312,217.68990694143312,217.68990694143312,217.68990694143312,217.68990694143312,217.68990694143312,217.68990694143312 -Hydropower - NPD 4/Moderate,371.20573677653067,371.20573677653067,371.20573677653067,371.20573677653067,371.20573677653067,359.2588830818097,347.2862818575742,335.3394281628532,323.3925744681322,311.44572077341115,299.4988670786901,287.5520133839691,275.60515968924807,263.6583059945271,251.71145229980604,251.71145229980604,251.71145229980604,251.71145229980604,251.71145229980604,241.62685826086607,241.62685826086607,241.62685826086607,241.62685826086607,241.62685826086607,241.62685826086607,241.62685826086607,241.62685826086607,241.62685826086607,241.62685826086607,241.62685826086607 -Hydropower - NPD 4/Conservative,371.20573677653067,371.20573677653067,371.20573677653067,371.20573677653067,371.20573677653067,371.20573677653067,371.20573677653067,371.20573677653067,371.20573677653067,371.20573677653067,371.20573677653067,371.20573677653067,371.20573677653067,371.20573677653067,371.20573677653067,371.20573677653067,371.20573677653067,371.20573677653067,371.20573677653067,371.20573677653067,371.20573677653067,371.20573677653067,371.20573677653067,371.20573677653067,371.20573677653067,371.20573677653067,371.20573677653067,371.20573677653067,371.20573677653067,371.20573677653067 -Hydropower - NPD 5/Advanced,114.48188099079672,114.48188099079672,114.48188099079672,114.48188099079672,114.48188099079672,116.32221631466538,118.13925625468761,119.95629619470982,121.79663151857851,92.30255626844499,91.5338086015125,90.74758939669519,89.96137019187789,89.1926225249454,88.4064033201281,87.62018411531079,86.85143644837832,86.06521724356101,85.2789980387437,84.10255304630569,84.10255304630569,84.10255304630569,84.10255304630569,84.10255304630569,84.10255304630569,84.10255304630569,84.10255304630569,84.10255304630569,84.10255304630569,84.10255304630569 -Hydropower - NPD 5/Moderate,114.48188099079672,114.48188099079672,114.48188099079672,114.48188099079672,114.48188099079672,116.01937632466168,117.53357627468021,119.04777622469872,120.56197617471724,91.55713209355181,92.69278205606571,93.82843201857959,94.9815535189783,96.1172034814922,97.25285344400609,97.25285344400609,97.25285344400609,97.25285344400609,97.25285344400609,93.41492490120886,93.41492490120886,93.41492490120886,93.41492490120886,93.41492490120886,93.41492490120886,93.41492490120886,93.41492490120886,93.41492490120886,93.41492490120886,93.41492490120886 -Hydropower - NPD 5/Conservative,114.48188099079672,114.48188099079672,114.48188099079672,114.48188099079672,114.48188099079672,114.48188099079672,114.48188099079672,114.48188099079672,114.48188099079672,114.48188099079672,114.48188099079672,114.48188099079672,114.48188099079672,114.48188099079672,114.48188099079672,114.48188099079672,114.48188099079672,114.48188099079672,114.48188099079672,114.48188099079672,114.48188099079672,114.48188099079672,114.48188099079672,114.48188099079672,114.48188099079672,114.48188099079672,114.48188099079672,114.48188099079672,114.48188099079672,114.48188099079672 -Hydropower - NPD 6/Advanced,161.3709444806788,161.3709444806788,161.3709444806788,161.3709444806788,161.3709444806788,163.99485180665494,166.61875913263108,169.2426664586072,171.86657378458338,129.7415274345137,128.6304560761429,127.51938471777206,126.40831335940125,125.28065884642787,124.16958748805705,123.05851612968621,121.94744477131538,120.819790258342,119.70871889997119,118.01719711206704,118.01719711206704,118.01719711206704,118.01719711206704,118.01719711206704,118.01719711206704,118.01719711206704,118.01719711206704,118.01719711206704,118.01719711206704,118.01719711206704 -Hydropower - NPD 6/Moderate,161.3709444806788,161.3709444806788,161.3709444806788,161.3709444806788,161.3709444806788,163.55012175140473,165.7292990221307,167.93071279561914,170.1098900663451,128.48676208188348,130.11191123293338,131.73706038398325,133.36220953503312,134.98735868608296,136.61250783713282,136.61250783713282,136.61250783713282,136.61250783713282,136.61250783713282,131.0350134935126,131.0350134935126,131.0350134935126,131.0350134935126,131.0350134935126,131.0350134935126,131.0350134935126,131.0350134935126,131.0350134935126,131.0350134935126,131.0350134935126 -Hydropower - NPD 6/Conservative,161.3709444806788,161.3709444806788,161.3709444806788,161.3709444806788,161.3709444806788,161.3709444806788,161.3709444806788,161.3709444806788,161.3709444806788,161.3709444806788,161.3709444806788,161.3709444806788,161.3709444806788,161.3709444806788,161.3709444806788,161.3709444806788,161.3709444806788,161.3709444806788,161.3709444806788,161.3709444806788,161.3709444806788,161.3709444806788,161.3709444806788,161.3709444806788,161.3709444806788,161.3709444806788,161.3709444806788,161.3709444806788,161.3709444806788,161.3709444806788 -Hydropower - NPD 7/Advanced,228.27450773263888,228.27450773263888,228.27450773263888,228.27450773263888,228.27450773263888,220.9838040526986,213.69310037275832,206.402396692818,199.11169301287774,185.29148067655706,183.70157072903766,182.12694837716742,180.53703842964796,178.96241607777776,177.3725061302583,175.7978837783881,174.20797383086864,172.6333514789984,171.0587291271282,168.3986137001567,168.3986137001567,168.3986137001567,168.3986137001567,168.3986137001567,168.3986137001567,168.3986137001567,168.3986137001567,168.3986137001567,168.3986137001567,168.3986137001567 -Hydropower - NPD 7/Moderate,228.27450773263888,228.27450773263888,228.27450773263888,228.27450773263888,228.27450773263888,225.5760005264272,222.8774933202155,220.17898611400386,217.48047890779222,208.08532268155534,205.4711438255378,202.85696496952025,200.2427861135027,197.62860725748516,195.02971599711682,195.02971599711682,195.02971599711682,195.02971599711682,195.02971599711682,187.1259921544641,187.1259921544641,187.1259921544641,187.1259921544641,187.1259921544641,187.1259921544641,187.1259921544641,187.1259921544641,187.1259921544641,187.1259921544641,187.1259921544641 -Hydropower - NPD 7/Conservative,228.27450773263888,228.27450773263888,228.27450773263888,228.27450773263888,228.27450773263888,228.27450773263888,228.27450773263888,228.27450773263888,228.27450773263888,228.27450773263888,228.27450773263888,228.27450773263888,228.27450773263888,228.27450773263888,228.27450773263888,228.27450773263888,228.27450773263888,228.27450773263888,228.27450773263888,228.27450773263888,228.27450773263888,228.27450773263888,228.27450773263888,228.27450773263888,228.27450773263888,228.27450773263888,228.27450773263888,228.27450773263888,228.27450773263888,228.27450773263888 -Hydropower - NPD 8/Advanced,511.39213829528626,511.39213829528626,511.39213829528626,511.39213829528626,511.39213829528626,504.73897666874336,498.0858150422004,491.45711356869623,484.80395194215333,388.2304466652454,385.0955535819103,381.96066049857524,378.8257674152402,375.69087433190515,372.5559812485701,369.4210881652351,366.2861950819,363.151301998565,360.01640891522993,352.9210275269839,352.9210275269839,352.9210275269839,352.9210275269839,352.9210275269839,352.9210275269839,352.9210275269839,352.9210275269839,352.9210275269839,352.9210275269839,352.9210275269839 -Hydropower - NPD 8/Moderate,511.39213829528626,511.39213829528626,511.39213829528626,511.39213829528626,511.39213829528626,510.29143140854194,509.1907245217978,508.1144777880923,507.01377090134804,413.0102238103205,412.11168757624364,411.23311881403504,410.3345825799581,409.4560138177496,408.5574775836726,408.5574775836726,408.5574775836726,408.5574775836726,408.5574775836726,392.117463917447,392.117463917447,392.117463917447,392.117463917447,392.117463917447,392.117463917447,392.117463917447,392.117463917447,392.117463917447,392.117463917447,392.117463917447 -Hydropower - NPD 8/Conservative,511.39213829528626,511.39213829528626,511.39213829528626,511.39213829528626,511.39213829528626,511.39213829528626,511.39213829528626,511.39213829528626,511.39213829528626,511.39213829528626,511.39213829528626,511.39213829528626,511.39213829528626,511.39213829528626,511.39213829528626,511.39213829528626,511.39213829528626,511.39213829528626,511.39213829528626,511.39213829528626,511.39213829528626,511.39213829528626,511.39213829528626,511.39213829528626,511.39213829528626,511.39213829528626,511.39213829528626,511.39213829528626,511.39213829528626,511.39213829528626 -Hydropower - NSD 1/Advanced,135.40690845105516,134.71505844413667,134.02320843721816,133.33135843029967,132.63950842338116,132.1206209181923,131.60173341300342,130.90988340608493,130.39099590089603,129.87210839570716,129.3532208905183,128.83433338532942,128.31544588014054,127.79655837495167,127.45063337149242,126.93174586630354,126.93174586630354,126.93174586630354,126.75878336457392,126.75878336457392,126.75878336457392,126.58582086284429,126.58582086284429,126.41285836111467,126.41285836111467,126.41285836111467,126.23989585938504,126.23989585938504,126.23989585938504,126.06693335765542 -Hydropower - NSD 1/Moderate,142.33508869066284,142.33508869066284,142.33508869066284,142.33508869066284,142.33508869066284,142.33508869066284,142.33508869066284,142.33508869066284,142.33508869066284,142.33508869066284,142.33508869066284,142.33508869066284,142.33508869066284,142.33508869066284,142.33508869066284,142.33508869066284,142.33508869066284,142.33508869066284,142.33508869066284,142.33508869066284,142.33508869066284,142.33508869066284,142.33508869066284,142.33508869066284,142.33508869066284,142.33508869066284,142.33508869066284,142.33508869066284,142.33508869066284,142.33508869066284 -Hydropower - NSD 1/Conservative,142.9280620976631,142.9280620976631,142.9280620976631,142.9280620976631,142.9280620976631,142.9280620976631,142.9280620976631,142.9280620976631,142.9280620976631,142.9280620976631,142.9280620976631,142.9280620976631,142.9280620976631,142.9280620976631,142.9280620976631,142.9280620976631,142.9280620976631,142.9280620976631,142.9280620976631,142.9280620976631,142.9280620976631,142.9280620976631,142.9280620976631,142.9280620976631,142.9280620976631,142.9280620976631,142.9280620976631,142.9280620976631,142.9280620976631,142.9280620976631 -Hydropower - NSD 2/Advanced,109.09274761570015,108.91978511397052,108.57386011051128,108.40089760878165,108.22793510705202,108.05497260532239,107.88201010359278,107.70904760186315,107.53608510013352,107.36312259840389,107.19016009667428,106.84423509321502,106.67127259148539,106.67127259148539,106.49831008975578,106.32534758802615,106.32534758802615,106.32534758802615,106.32534758802615,106.15238508629652,106.15238508629652,106.15238508629652,106.15238508629652,106.15238508629652,106.15238508629652,106.15238508629652,106.15238508629652,106.15238508629652,105.97942258456689,105.97942258456689 -Hydropower - NSD 2/Moderate,113.1151792906883,113.1151792906883,113.1151792906883,113.1151792906883,113.1151792906883,113.1151792906883,113.1151792906883,113.1151792906883,113.1151792906883,113.1151792906883,113.1151792906883,113.1151792906883,113.1151792906883,113.1151792906883,113.1151792906883,113.1151792906883,113.1151792906883,113.1151792906883,113.1151792906883,113.1151792906883,113.1151792906883,113.1151792906883,113.1151792906883,113.1151792906883,113.1151792906883,113.1151792906883,113.1151792906883,113.1151792906883,113.1151792906883,113.1151792906883 -Hydropower - NSD 2/Conservative,113.64885535698853,113.64885535698853,113.64885535698853,113.64885535698853,113.64885535698853,113.64885535698853,113.64885535698853,113.64885535698853,113.64885535698853,113.64885535698853,113.64885535698853,113.64885535698853,113.64885535698853,113.64885535698853,113.64885535698853,113.64885535698853,113.64885535698853,113.64885535698853,113.64885535698853,113.64885535698853,113.64885535698853,113.64885535698853,113.64885535698853,113.64885535698853,113.64885535698853,113.64885535698853,113.64885535698853,113.64885535698853,113.64885535698853,113.64885535698853 -Hydropower - NSD 3/Advanced,127.34676472307957,126.79440060465271,126.05791511341688,125.50555099499002,124.95318687656315,124.21670138532733,123.4802158940915,123.1119731484736,122.55960903004673,122.00724491161986,121.27075942038404,120.90251667476613,120.35015255633925,119.98190981072135,119.61366706510344,119.06130294667658,119.06130294667658,119.06130294667658,118.87718157386762,118.87718157386762,118.87718157386762,118.69306020105866,118.69306020105866,118.69306020105866,118.5089388282497,118.5089388282497,118.5089388282497,118.32481745544075,118.32481745544075,118.32481745544075 -Hydropower - NSD 3/Moderate,134.31162499168917,134.31162499168917,134.31162499168917,134.31162499168917,134.31162499168917,134.31162499168917,134.31162499168917,134.31162499168917,134.31162499168917,134.31162499168917,134.31162499168917,134.31162499168917,134.31162499168917,134.31162499168917,134.31162499168917,134.31162499168917,134.31162499168917,134.31162499168917,134.31162499168917,134.31162499168917,134.31162499168917,134.31162499168917,134.31162499168917,134.31162499168917,134.31162499168917,134.31162499168917,134.31162499168917,134.31162499168917,134.31162499168917,134.31162499168917 -Hydropower - NSD 3/Conservative,134.87973177194425,134.87973177194425,134.87973177194425,134.87973177194425,134.87973177194425,134.87973177194425,134.87973177194425,134.87973177194425,134.87973177194425,134.87973177194425,134.87973177194425,134.87973177194425,134.87973177194425,134.87973177194425,134.87973177194425,134.87973177194425,134.87973177194425,134.87973177194425,134.87973177194425,134.87973177194425,134.87973177194425,134.87973177194425,134.87973177194425,134.87973177194425,134.87973177194425,134.87973177194425,134.87973177194425,134.87973177194425,134.87973177194425,134.87973177194425 -Hydropower - NSD 4/Advanced,95.09350259386899,94.74757759040973,94.5746150886801,94.5746150886801,94.40165258695049,94.22869008522086,94.05572758349123,94.05572758349123,93.8827650817616,93.70980258003199,93.70980258003199,93.53684007830236,93.36387757657273,93.36387757657273,93.1909150748431,93.1909150748431,93.01795257311349,93.01795257311349,93.01795257311349,93.01795257311349,93.01795257311349,93.01795257311349,93.01795257311349,93.01795257311349,93.01795257311349,93.01795257311349,93.01795257311349,93.01795257311349,93.01795257311349,92.84499007138386 -Hydropower - NSD 4/Moderate,98.27091138981814,98.27091138981814,98.27091138981814,98.27091138981814,98.27091138981814,98.27091138981814,98.27091138981814,98.27091138981814,98.27091138981814,98.27091138981814,98.27091138981814,98.27091138981814,98.27091138981814,98.27091138981814,98.27091138981814,98.27091138981814,98.27091138981814,98.27091138981814,98.27091138981814,98.27091138981814,98.27091138981814,98.27091138981814,98.27091138981814,98.27091138981814,98.27091138981814,98.27091138981814,98.27091138981814,98.27091138981814,98.27091138981814,98.27091138981814 -Hydropower - NSD 4/Conservative,98.74529011541833,98.74529011541833,98.74529011541833,98.74529011541833,98.74529011541833,98.74529011541833,98.74529011541833,98.74529011541833,98.74529011541833,98.74529011541833,98.74529011541833,98.74529011541833,98.74529011541833,98.74529011541833,98.74529011541833,98.74529011541833,98.74529011541833,98.74529011541833,98.74529011541833,98.74529011541833,98.74529011541833,98.74529011541833,98.74529011541833,98.74529011541833,98.74529011541833,98.74529011541833,98.74529011541833,98.74529011541833,98.74529011541833,98.74529011541833 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Hydropower - NPD 1/Advanced,117.54892109801673,117.54892109801673,117.54892109801673,117.54892109801673,116.70435143516191,115.83162945021192,114.98705978735707,114.11433780240708,113.26976813955226,110.8081827477818,110.0762223733076,109.31610967673828,108.58414930226408,107.85218892778988,107.12022855331567,106.3882681788415,105.62815548227216,104.89619510779795,104.16423473332377,101.39683470564977,101.39683470564977,101.39683470564977,101.39683470564977,101.39683470564977,101.39683470564977,101.39683470564977,101.39683470564977,101.39683470564977,101.39683470564977 +Hydropower - NPD 1/Moderate,117.54892109801673,117.54892109801673,117.54892109801673,117.54892109801673,117.54892109801673,117.54892109801673,117.54892109801673,117.54892109801673,117.54892109801673,117.54892109801673,117.54892109801673,117.54892109801673,117.54892109801673,117.54892109801673,117.54892109801673,117.54892109801673,117.54892109801673,117.54892109801673,117.54892109801673,116.16522108417973,116.16522108417973,116.16522108417973,116.16522108417973,116.16522108417973,116.16522108417973,116.16522108417973,116.16522108417973,116.16522108417973,116.16522108417973 +Hydropower - NPD 1/Conservative,117.54892109801673,117.54892109801673,117.54892109801673,117.54892109801673,117.54892109801673,117.54892109801673,117.54892109801673,117.54892109801673,117.54892109801673,117.54892109801673,117.54892109801673,117.54892109801673,117.54892109801673,117.54892109801673,117.54892109801673,117.54892109801673,117.54892109801673,117.54892109801673,114.11433780240708,114.11433780240708,114.11433780240708,114.11433780240708,114.11433780240708,114.11433780240708,114.11433780240708,114.11433780240708,114.11433780240708,114.11433780240708,114.11433780240708 +Hydropower - NPD 2/Advanced,161.21441133762002,161.21441133762002,161.21441133762002,161.21441133762002,147.95878748281302,134.70316362800602,121.44753977319904,108.19191591839208,101.28220323782615,99.32267887045847,98.68702907157301,98.05137927268751,97.39128140461413,96.75563160572865,96.11998180684317,95.48433200795769,94.84868220907222,94.18858434099883,93.55293454211335,90.92963347433691,90.92963347433691,90.92963347433691,90.92963347433691,90.92963347433691,90.92963347433691,90.92963347433691,90.92963347433691,90.92963347433691,90.92963347433691 +Hydropower - NPD 2/Moderate,161.21441133762002,161.21441133762002,161.21441133762002,161.21441133762002,154.93781679440372,148.66122225118738,142.3846277079711,136.1080331647548,238.09359841333193,225.2583620896828,212.42312576603368,199.61233751157243,186.7771011879233,173.9418648642742,173.9418648642742,173.9418648642742,173.9418648642742,173.9418648642742,173.9418648642742,173.04063919736723,173.04063919736723,173.04063919736723,173.04063919736723,173.04063919736723,173.04063919736723,173.04063919736723,173.04063919736723,173.04063919736723,173.04063919736723 +Hydropower - NPD 2/Conservative,161.21441133762002,161.21441133762002,161.21441133762002,161.21441133762002,161.21441133762002,161.21441133762002,161.21441133762002,161.21441133762002,97.33816578770397,97.33816578770397,97.33816578770397,97.33816578770397,97.33816578770397,97.33816578770397,97.33816578770397,97.33816578770397,97.33816578770397,97.33816578770397,94.57374508635961,94.48310834205323,94.48310834205323,94.48310834205323,94.48310834205323,94.48310834205323,94.48310834205323,94.48310834205323,94.48310834205323,94.48310834205323,94.48310834205323 +Hydropower - NPD 3/Advanced,210.6779285609025,210.6779285609025,210.6779285609025,210.6779285609025,195.1378467643736,179.62591728993976,164.08583549341083,148.54575369688186,136.29113668241988,133.16363493005417,132.32170454739574,131.47977416473734,130.63784378207893,129.76688131725987,128.92495093460147,128.08302055194304,127.24109016928463,126.39915978662621,125.52819732180717,121.7576211485092,121.7576211485092,121.7576211485092,121.7576211485092,121.7576211485092,121.7576211485092,121.7576211485092,121.7576211485092,121.7576211485092,121.7576211485092 +Hydropower - NPD 3/Moderate,210.6779285609025,210.6779285609025,210.6779285609025,210.6779285609025,203.3864771382558,196.1231780377042,188.83172661505748,181.54027519241075,283.1354082509114,269.9548429499832,256.7742776490549,243.62274443028724,230.44217912935898,217.2616138284307,217.2616138284307,217.2616138284307,217.2616138284307,217.2616138284307,217.2616138284307,215.47793802934396,215.47793802934396,215.47793802934396,215.47793802934396,215.47793802934396,215.47793802934396,215.47793802934396,215.47793802934396,215.47793802934396,215.47793802934396 +Hydropower - NPD 3/Conservative,210.6779285609025,210.6779285609025,210.6779285609025,210.6779285609025,210.6779285609025,210.6779285609025,210.6779285609025,210.6779285609025,136.9188446715803,136.9188446715803,136.9188446715803,136.9188446715803,136.9188446715803,136.9188446715803,136.9188446715803,136.9188446715803,136.9188446715803,136.9188446715803,133.11828118873353,133.0056719003529,133.0056719003529,133.0056719003529,133.0056719003529,133.0056719003529,133.0056719003529,133.0056719003529,133.0056719003529,133.0056719003529,133.0056719003529 +Hydropower - NPD 4/Advanced,383.5186299860849,383.5186299860849,383.5186299860849,383.5186299860849,357.21250753990114,330.93083316290523,304.62471071672155,278.3430363397257,250.91230271089842,246.32612438270885,244.59031147036774,242.85449855802662,241.1186856456855,239.38287273334439,237.64705982100327,235.93569497785006,234.19988206550894,232.4640691531678,230.72825624082668,225.65279058958913,225.65279058958913,225.65279058958913,225.65279058958913,225.65279058958913,225.65279058958913,225.65279058958913,225.65279058958913,225.65279058958913,225.65279058958913 +Hydropower - NPD 4/Moderate,383.5186299860849,383.5186299860849,383.5186299860849,383.5186299860849,371.367939599697,359.2416972824971,347.11545496529715,334.96476457890924,480.5285685236845,461.11680158848935,441.70503465329426,422.3177157872871,402.905948852092,383.5186299860849,383.5186299860849,383.5186299860849,383.5186299860849,383.5186299860849,383.5186299860849,381.41577009663524,381.41577009663524,381.41577009663524,381.41577009663524,381.41577009663524,381.41577009663524,381.41577009663524,381.41577009663524,381.41577009663524,381.41577009663524 +Hydropower - NPD 4/Conservative,383.5186299860849,383.5186299860849,383.5186299860849,383.5186299860849,383.5186299860849,383.5186299860849,383.5186299860849,383.5186299860849,260.98490721631447,260.98490721631447,260.98490721631447,260.98490721631447,260.98490721631447,260.98490721631447,260.98490721631447,260.98490721631447,260.98490721631447,260.98490721631447,252.94149245349433,252.81925210755483,252.81925210755483,252.81925210755483,252.81925210755483,252.81925210755483,252.81925210755483,252.81925210755483,252.81925210755483,252.81925210755483,252.81925210755483 +Hydropower - NPD 5/Advanced,117.71605817108096,117.71605817108096,117.71605817108096,117.71605817108096,119.55199174771539,121.41004500599603,123.24597858263047,125.1040318409111,95.25474334686308,94.32094518978579,93.52463665052265,92.72832811125951,91.94860933323105,91.15230079396791,90.37258201593943,89.5762734766763,88.79655469864782,88.00024615938469,87.20393762012155,86.49285306445536,86.49285306445536,86.49285306445536,86.49285306445536,86.49285306445536,86.49285306445536,86.49285306445536,86.49285306445536,86.49285306445536,86.49285306445536 +Hydropower - NPD 5/Moderate,117.71605817108096,117.71605817108096,117.71605817108096,117.71605817108096,119.24231620466863,120.7906939199025,122.31695195349015,123.84320998707783,83.26034597421219,84.25573164829112,85.26770708360468,86.27968251891824,87.27506819299715,88.2870436283107,88.2870436283107,88.2870436283107,88.2870436283107,88.2870436283107,88.2870436283107,88.08319496555794,88.08319496555794,88.08319496555794,88.08319496555794,88.08319496555794,88.08319496555794,88.08319496555794,88.08319496555794,88.08319496555794,88.08319496555794 +Hydropower - NPD 5/Conservative,117.71605817108096,117.71605817108096,117.71605817108096,117.71605817108096,117.71605817108096,117.71605817108096,117.71605817108096,117.71605817108096,133.133476278481,133.2883140500044,133.2883140500044,133.2883140500044,133.2883140500044,133.2883140500044,133.2883140500044,133.2883140500044,133.2883140500044,133.2883140500044,128.37774472454842,128.31138567960983,128.31138567960983,128.31138567960983,128.31138567960983,128.31138567960983,128.31138567960983,128.31138567960983,128.31138567960983,128.31138567960983,128.31138567960983 +Hydropower - NPD 6/Advanced,166.0047518726142,166.0047518726142,166.0047518726142,166.0047518726142,168.6862605521783,171.34665499017106,174.00704942816378,176.66744386615647,133.78325364864386,132.30979792594908,131.17607051411682,130.0580893163378,128.92436190450553,127.7906344926733,126.65690708084104,125.52317966900878,124.38945225717653,123.25572484534426,122.12199743351204,121.25358624314825,121.25358624314825,121.25358624314825,121.25358624314825,121.25358624314825,121.25358624314825,121.25358624314825,121.25358624314825,121.25358624314825,121.25358624314825 +Hydropower - NPD 6/Moderate,166.0047518726142,166.0047518726142,166.0047518726142,166.0047518726142,168.22174723760813,170.4387426026021,172.65573796759602,174.87273333258995,116.58838790252138,118.0212933813649,119.46994507426167,120.91859676715843,122.3672484600552,123.80015393889875,123.80015393889875,123.80015393889875,123.80015393889875,123.80015393889875,123.80015393889875,123.41318698587654,123.41318698587654,123.41318698587654,123.41318698587654,123.41318698587654,123.41318698587654,123.41318698587654,123.41318698587654,123.41318698587654,123.41318698587654 +Hydropower - NPD 6/Conservative,166.0047518726142,166.0047518726142,166.0047518726142,166.0047518726142,166.0047518726142,166.0047518726142,166.0047518726142,166.0047518726142,188.23804824726773,188.38584793826735,188.38584793826735,188.38584793826735,188.38584793826735,188.38584793826735,188.38584793826735,188.38584793826735,188.38584793826735,188.38584793826735,181.31257701185808,181.249234287144,181.249234287144,181.249234287144,181.249234287144,181.249234287144,181.249234287144,181.249234287144,181.249234287144,181.249234287144,181.249234287144 +Hydropower - NPD 7/Advanced,234.70315095307623,234.70315095307623,234.70315095307623,234.70315095307623,227.27093791995372,219.85370918730115,212.4214961541786,204.98928312105605,191.3834116476856,188.84092015193087,187.2151235509353,185.6038429910201,183.99256243110483,182.38128187118957,180.77000131127434,179.1587207513591,177.54744019144388,175.93615963152862,174.3248790716134,173.3314288845078,173.3314288845078,173.3314288845078,173.3314288845078,173.3314288845078,173.3314288845078,173.3314288845078,173.3314288845078,173.3314288845078,173.3314288845078 +Hydropower - NPD 7/Moderate,234.70315095307623,234.70315095307623,234.70315095307623,234.70315095307623,231.9610239670653,229.21889698105437,226.46178569457345,223.7196587085625,242.56697249688497,239.5331199110986,236.48475128423195,233.4508986984456,230.41704611265922,227.36867748579257,227.36867748579257,227.36867748579257,227.36867748579257,227.36867748579257,227.36867748579257,226.83357474606655,226.83357474606655,226.83357474606655,226.83357474606655,226.83357474606655,226.83357474606655,226.83357474606655,226.83357474606655,226.83357474606655,226.83357474606655 +Hydropower - NPD 7/Conservative,234.70315095307623,234.70315095307623,234.70315095307623,234.70315095307623,234.70315095307623,234.70315095307623,234.70315095307623,234.70315095307623,207.2369281915568,207.07210088638678,207.07210088638678,207.07210088638678,207.07210088638678,207.07210088638678,207.07210088638678,207.07210088638678,207.07210088638678,207.07210088638678,199.32521754339413,199.28026464198413,199.28026464198413,199.28026464198413,199.28026464198413,199.28026464198413,199.28026464198413,199.28026464198413,199.28026464198413,199.28026464198413,199.28026464198413 +Hydropower - NPD 8/Advanced,527.2847231351385,527.2847231351385,527.2847231351385,527.2847231351385,520.5028287424142,513.7441600154184,506.9854912884226,500.22682256142673,402.7742668059147,397.10765582897085,393.9224216719183,390.7182277877405,387.53299363068794,384.34775947363545,381.1625253165829,377.95833143240503,374.77309727535254,371.5878631183,368.40262896124756,363.9626943034186,363.9626943034186,363.9626943034186,363.9626943034186,363.9626943034186,363.9626943034186,363.9626943034186,363.9626943034186,363.9626943034186,363.9626943034186 +Hydropower - NPD 8/Moderate,527.2847231351385,527.2847231351385,527.2847231351385,527.2847231351385,526.1698911801702,525.0550592252018,523.9402272702334,522.8486209809936,435.06268210032204,434.1336554711817,433.2046288420414,432.2756022129011,431.36553531088606,430.43650868174575,430.43650868174575,430.43650868174575,430.43650868174575,430.43650868174575,430.43650868174575,428.5727494794347,428.5727494794347,428.5727494794347,428.5727494794347,428.5727494794347,428.5727494794347,428.5727494794347,428.5727494794347,428.5727494794347,428.5727494794347 +Hydropower - NPD 8/Conservative,527.2847231351385,527.2847231351385,527.2847231351385,527.2847231351385,527.2847231351385,527.2847231351385,527.2847231351385,527.2847231351385,516.1131779197262,516.1131779197262,516.1131779197262,516.1131779197262,516.1131779197262,516.1131779197262,516.1131779197262,516.1131779197262,516.1131779197262,516.1131779197262,497.950707320033,497.81135332566197,497.81135332566197,497.81135332566197,497.81135332566197,497.81135332566197,497.81135332566197,497.81135332566197,497.81135332566197,497.81135332566197,497.81135332566197 +Hydropower - NSD 1/Advanced,141.39648518565335,140.70463517873483,140.01278517181635,139.32093516489783,138.4561226562497,137.93723515106083,137.24538514414235,136.72649763895348,136.03464763203496,135.5157601268461,134.99687262165722,134.3050226147387,133.95909761127947,133.26724760436096,132.9213226009017,132.40243509571283,132.40243509571283,132.40243509571283,132.22947259398322,132.22947259398322,132.22947259398322,131.88354759052396,131.88354759052396,131.71058508879435,131.71058508879435,131.71058508879435,131.5376225870647,131.5376225870647,131.5376225870647 +Hydropower - NSD 1/Moderate,148.9198848558534,148.9198848558534,148.9198848558534,148.9198848558534,148.9198848558534,148.9198848558534,148.9198848558534,148.9198848558534,148.9198848558534,148.9198848558534,148.9198848558534,148.9198848558534,148.9198848558534,148.9198848558534,148.9198848558534,148.9198848558534,148.9198848558534,148.9198848558534,148.9198848558534,148.9198848558534,148.9198848558534,148.9198848558534,148.9198848558534,148.9198848558534,148.9198848558534,148.9198848558534,148.9198848558534,148.9198848558534,148.9198848558534 +Hydropower - NSD 1/Conservative,149.53923594194697,149.53923594194697,149.53923594194697,149.53923594194697,149.53923594194697,149.53923594194697,149.53923594194697,149.53923594194697,149.53923594194697,149.53923594194697,149.53923594194697,149.53923594194697,149.53923594194697,149.53923594194697,149.53923594194697,149.53923594194697,149.53923594194697,149.53923594194697,149.53923594194697,149.53923594194697,149.53923594194697,149.53923594194697,149.53923594194697,149.53923594194697,149.53923594194697,149.53923594194697,149.53923594194697,149.53923594194697,149.53923594194697 +Hydropower - NSD 2/Advanced,113.73650723654376,113.56354473481414,113.21761973135489,113.04465722962526,112.87169472789564,112.52576972443639,112.35280722270676,112.17984472097714,112.00688221924752,111.83391971751789,111.66095721578826,111.48799471405864,111.14206971059939,111.14206971059939,110.96910720886976,110.79614470714014,110.79614470714014,110.79614470714014,110.79614470714014,110.62318220541052,110.62318220541052,110.62318220541052,110.62318220541052,110.62318220541052,110.62318220541052,110.62318220541052,110.62318220541052,110.62318220541052,110.45021970368089 +Hydropower - NSD 2/Moderate,117.82283017151623,117.82283017151623,117.82283017151623,117.82283017151623,117.82283017151623,117.82283017151623,117.82283017151623,117.82283017151623,117.82283017151623,117.82283017151623,117.82283017151623,117.82283017151623,117.82283017151623,117.82283017151623,117.82283017151623,117.82283017151623,117.82283017151623,117.82283017151623,117.82283017151623,117.82283017151623,117.82283017151623,117.82283017151623,117.82283017151623,117.82283017151623,117.82283017151623,117.82283017151623,117.82283017151623,117.82283017151623,117.82283017151623 +Hydropower - NSD 2/Conservative,118.37180045237187,118.37180045237187,118.37180045237187,118.37180045237187,118.37180045237187,118.37180045237187,118.37180045237187,118.37180045237187,118.37180045237187,118.37180045237187,118.37180045237187,118.37180045237187,118.37180045237187,118.37180045237187,118.37180045237187,118.37180045237187,118.37180045237187,118.37180045237187,118.37180045237187,118.37180045237187,118.37180045237187,118.37180045237187,118.37180045237187,118.37180045237187,118.37180045237187,118.37180045237187,118.37180045237187,118.37180045237187,118.37180045237187 +Hydropower - NSD 3/Advanced,133.3273368930917,132.77497277466483,131.85436591062006,131.30200179219318,130.56551630095737,130.0131521825305,129.09254531848572,128.7243025728678,128.17193845444095,127.43545296320512,126.88308884477824,126.51484609916034,125.77836060792451,125.4101178623066,125.04187511668869,124.30538962545288,124.30538962545288,124.30538962545288,124.12126825264392,124.12126825264392,124.12126825264392,123.93714687983496,123.93714687983496,123.93714687983496,123.75302550702601,123.75302550702601,123.75302550702601,123.56890413421705,123.56890413421705 +Hydropower - NSD 3/Moderate,140.54831402839758,140.54831402839758,140.54831402839758,140.54831402839758,140.54831402839758,140.54831402839758,140.54831402839758,140.54831402839758,140.54831402839758,140.54831402839758,140.54831402839758,140.54831402839758,140.54831402839758,140.54831402839758,140.54831402839758,140.54831402839758,140.54831402839758,140.54831402839758,140.54831402839758,140.54831402839758,140.54831402839758,140.54831402839758,140.54831402839758,140.54831402839758,140.54831402839758,140.54831402839758,140.54831402839758,140.54831402839758,140.54831402839758 +Hydropower - NSD 3/Conservative,141.1327017467278,141.1327017467278,141.1327017467278,141.1327017467278,141.1327017467278,141.1327017467278,141.1327017467278,141.1327017467278,141.1327017467278,141.1327017467278,141.1327017467278,141.1327017467278,141.1327017467278,141.1327017467278,141.1327017467278,141.1327017467278,141.1327017467278,141.1327017467278,141.1327017467278,141.1327017467278,141.1327017467278,141.1327017467278,141.1327017467278,141.1327017467278,141.1327017467278,141.1327017467278,141.1327017467278,141.1327017467278,141.1327017467278 +Hydropower - NSD 4/Advanced,99.2457831718222,99.07282067009258,98.72689566663333,98.72689566663333,98.5539331649037,98.38097066317408,98.20800816144445,98.20800816144445,98.03504565971483,97.8620831579852,97.8620831579852,97.68912065625558,97.34319565279633,97.34319565279633,97.1702331510667,97.1702331510667,96.99727064933708,96.99727064933708,96.99727064933708,96.99727064933708,96.99727064933708,96.99727064933708,96.99727064933708,96.99727064933708,96.99727064933708,96.99727064933708,96.99727064933708,96.99727064933708,96.99727064933708 +Hydropower - NSD 4/Moderate,102.48946689751142,102.48946689751142,102.48946689751142,102.48946689751142,102.48946689751142,102.48946689751142,102.48946689751142,102.48946689751142,102.48946689751142,102.48946689751142,102.48946689751142,102.48946689751142,102.48946689751142,102.48946689751142,102.48946689751142,102.48946689751142,102.48946689751142,102.48946689751142,102.48946689751142,102.48946689751142,102.48946689751142,102.48946689751142,102.48946689751142,102.48946689751142,102.48946689751142,102.48946689751142,102.48946689751142,102.48946689751142,102.48946689751142 +Hydropower - NSD 4/Conservative,102.98213253417676,102.98213253417676,102.98213253417676,102.98213253417676,102.98213253417676,102.98213253417676,102.98213253417676,102.98213253417676,102.98213253417676,102.98213253417676,102.98213253417676,102.98213253417676,102.98213253417676,102.98213253417676,102.98213253417676,102.98213253417676,102.98213253417676,102.98213253417676,102.98213253417676,102.98213253417676,102.98213253417676,102.98213253417676,102.98213253417676,102.98213253417676,102.98213253417676,102.98213253417676,102.98213253417676,102.98213253417676,102.98213253417676 diff --git a/tests/data/Hydropower/R&D/20/df_occ.csv b/tests/data/Hydropower/R&D/20/df_occ.csv index 6a5acbb..0876fe2 100644 --- a/tests/data/Hydropower/R&D/20/df_occ.csv +++ b/tests/data/Hydropower/R&D/20/df_occ.csv @@ -1,37 +1,37 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Hydropower - NPD 1/Advanced,2820,2820,2820,2820,2820,2792,2763,2735,2707,2679,2655,2630,2606,2582,2558,2533,2509,2485,2461,2436,2436,2436,2436,2436,2436.0,2436.0,2436.0,2436.0,2436,2436 -Hydropower - NPD 1/Moderate,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2707,2707,2707,2707,2707,2707.0,2707.0,2707.0,2707.0,2707,2707 -Hydropower - NPD 1/Conservative,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820.0,2820.0,2820.0,2820.0,2820,2820 -Hydropower - NPD 2/Advanced,5530,5530,5530,5530,5530,4979,4427,3876,3325,2773,2748,2723,2698,2673,2648,2623,2598,2572,2547,2522,2522,2522,2522,2522,2522.0,2522.0,2522.0,2522.0,2522,2522 -Hydropower - NPD 2/Moderate,5530,5530,5530,5530,5530,5269,5008,4747,4486,4225,3963,3702,3441,3180,2919,2919,2919,2919,2919,2802,2802,2802,2802,2802,2802.0,2802.0,2802.0,2802.0,2802,2802 -Hydropower - NPD 2/Conservative,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530.0,5530.0,5530.0,5530.0,5530,5530 -Hydropower - NPD 3/Advanced,5644,5644,5644,5644,5644,5126,4609,4092,3574,3057,3029,3002,2974,2946,2919,2891,2863,2836,2808,2780,2780,2780,2780,2780,2780.0,2780.0,2780.0,2780.0,2780,2780 -Hydropower - NPD 3/Moderate,5644,5644,5644,5644,5644,5401,5158,4916,4673,4431,4188,3946,3703,3460,3218,3218,3218,3218,3218,3089,3089,3089,3089,3089,3089.0,3089.0,3089.0,3089.0,3089,3089 -Hydropower - NPD 3/Conservative,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644.0,5644.0,5644.0,5644.0,5644,5644 -Hydropower - NPD 4/Advanced,12387,12387,12387,12387,12387,11381,10375,9370,8364,7359,7292,7226,7159,7092,7026,6959,6892,6826,6759,6693,6693,6693,6693,6693,6693.0,6693.0,6693.0,6693.0,6693,6693 -Hydropower - NPD 4/Moderate,12387,12387,12387,12387,12387,11923,11458,10994,10530,10066,9602,9138,8674,8210,7746,7746,7746,7746,7746,7436,7436,7436,7436,7436,7436.0,7436.0,7436.0,7436.0,7436,7436 -Hydropower - NPD 4/Conservative,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387.0,12387.0,12387.0,12387.0,12387,12387 -Hydropower - NPD 5/Advanced,4541,4541,4541,4541,4541,4620,4698,4776,4855,4933,4889,4844,4799,4755,4710,4665,4621,4576,4531,4487,4487,4487,4487,4487,4487.0,4487.0,4487.0,4487.0,4487,4487 -Hydropower - NPD 5/Moderate,4541,4541,4541,4541,4541,4607,4672,4737,4802,4867,4932,4997,5063,5128,5193,5193,5193,5193,5193,4985,4985,4985,4985,4985,4985.0,4985.0,4985.0,4985.0,4985,4985 -Hydropower - NPD 5/Conservative,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541.0,4541.0,4541.0,4541.0,4541,4541 -Hydropower - NPD 6/Advanced,6837,6837,6837,6837,6837,6955,7073,7191,7309,7427,7360,7293,7226,7158,7091,7024,6957,6889,6822,6755,6755,6755,6755,6755,6755.0,6755.0,6755.0,6755.0,6755,6755 -Hydropower - NPD 6/Moderate,6837,6837,6837,6837,6837,6935,7033,7132,7230,7328,7426,7524,7622,7720,7818,7818,7818,7818,7818,7505,7505,7505,7505,7505,7505.0,7505.0,7505.0,7505.0,7505,7505 -Hydropower - NPD 6/Conservative,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837.0,6837.0,6837.0,6837.0,6837,6837 -Hydropower - NPD 7/Advanced,13742,13742,13742,13742,13742,13280,12818,12356,11894,11432,11328,11225,11121,11018,10914,10811,10707,10604,10501,10397,10397,10397,10397,10397,10397.0,10397.0,10397.0,10397.0,10397,10397 -Hydropower - NPD 7/Moderate,13742,13742,13742,13742,13742,13571,13400,13229,13058,12888,12717,12546,12375,12204,12034,12034,12034,12034,12034,11552,11552,11552,11552,11552,11552.0,11552.0,11552.0,11552.0,11552,11552 -Hydropower - NPD 7/Conservative,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742.0,13742.0,13742.0,13742.0,13742,13742 -Hydropower - NPD 8/Advanced,18702,18702,18702,18702,18702,18430,18158,17887,17615,17343,17186,17029,16872,16715,16558,16401,16244,16087,15930,15773,15773,15773,15773,15773,15773.0,15773.0,15773.0,15773.0,15773,15773 -Hydropower - NPD 8/Moderate,18702,18702,18702,18702,18702,18657,18612,18568,18523,18479,18434,18390,18345,18301,18256,18256,18256,18256,18256,17526,17526,17526,17526,17526,17526.0,17526.0,17526.0,17526.0,17526,17526 -Hydropower - NPD 8/Conservative,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702.0,18702.0,18702.0,18702.0,18702,18702 -Hydropower - NSD 1/Advanced,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734.0,7734.0,7734.0,7734.0,7734,7734 -Hydropower - NSD 1/Moderate,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933.0,7933.0,7933.0,7933.0,7933,7933 -Hydropower - NSD 1/Conservative,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973.0,7973.0,7973.0,7973.0,7973,7973 -Hydropower - NSD 2/Advanced,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904.0,6904.0,6904.0,6904.0,6904,6904 -Hydropower - NSD 2/Moderate,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082.0,7082.0,7082.0,7082.0,7082,7082 -Hydropower - NSD 2/Conservative,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118.0,7118.0,7118.0,7118.0,7118,7118 -Hydropower - NSD 3/Advanced,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763.0,6763.0,6763.0,6763.0,6763,6763 -Hydropower - NSD 3/Moderate,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936.0,6936.0,6936.0,6936.0,6936,6936 -Hydropower - NSD 3/Conservative,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972.0,6972.0,6972.0,6972.0,6972,6972 -Hydropower - NSD 4/Advanced,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088.0,6088.0,6088.0,6088.0,6088,6088 -Hydropower - NSD 4/Moderate,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244.0,6244.0,6244.0,6244.0,6244,6244 -Hydropower - NSD 4/Conservative,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276.0,6276.0,6276.0,6276.0,6276,6276 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Hydropower - NPD 1/Advanced,3045,3045,3045,3045,3015,2984,2954,2923,2893,2867,2841,2814,2788,2762,2736,2710,2683,2657,2631,2631,2631,2631,2631,2631,2631,2631.0,2631.0,2631.0,2631 +Hydropower - NPD 1/Moderate,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045.0,3045.0,3045.0,3045 +Hydropower - NPD 1/Conservative,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,2923,2923,2923,2923,2923,2923,2923,2923.0,2923.0,2923.0,2923 +Hydropower - NPD 2/Advanced,5868,5868,5868,5868,5283,4698,4113,3528,2896,2870,2844,2818,2791,2765,2739,2713,2687,2660,2634,2634,2634,2634,2634,2634,2634,2634.0,2634.0,2634.0,2634 +Hydropower - NPD 2/Moderate,5868,5868,5868,5868,5591,5314,5037,4760,8492,7967,7442,6918,6393,5868,5868,5868,5868,5868,5868,5868,5868,5868,5868,5868,5868,5868.0,5868.0,5868.0,5868 +Hydropower - NPD 2/Conservative,5868,5868,5868,5868,5868,5868,5868,5868,3049,3049,3049,3049,3049,3049,3049,3049,3049,3049,2927,2927,2927,2927,2927,2927,2927,2927.0,2927.0,2927.0,2927 +Hydropower - NPD 3/Advanced,6018,6018,6018,6018,5466,4915,4363,3811,3229,3199,3170,3141,3112,3082,3053,3024,2995,2966,2936,2936,2936,2936,2936,2936,2936,2936.0,2936.0,2936.0,2936 +Hydropower - NPD 3/Moderate,6018,6018,6018,6018,5759,5501,5242,4983,8287,7833,7379,6926,6472,6018,6018,6018,6018,6018,6018,6018,6018,6018,6018,6018,6018,6018.0,6018.0,6018.0,6018 +Hydropower - NPD 3/Conservative,6018,6018,6018,6018,6018,6018,6018,6018,3398,3398,3398,3398,3398,3398,3398,3398,3398,3398,3263,3263,3263,3263,3263,3263,3263,3263.0,3263.0,3263.0,3263 +Hydropower - NPD 4/Advanced,13248,13248,13248,13248,12172,11097,10021,8946,7824,7754,7683,7612,7541,7470,7399,7329,7258,7187,7116,7116,7116,7116,7116,7116,7116,7116.0,7116.0,7116.0,7116 +Hydropower - NPD 4/Moderate,13248,13248,13248,13248,12751,12255,11759,11262,17216,16422,15628,14835,14041,13248,13248,13248,13248,13248,13248,13248,13248,13248,13248,13248,13248,13248.0,13248.0,13248.0,13248 +Hydropower - NPD 4/Conservative,13248,13248,13248,13248,13248,13248,13248,13248,8236,8236,8236,8236,8236,8236,8236,8236,8236,8236,7907,7907,7907,7907,7907,7907,7907,7907.0,7907.0,7907.0,7907 +Hydropower - NPD 5/Advanced,4835,4835,4835,4835,4918,5002,5085,5169,5255,5208,5160,5112,5065,5017,4970,4922,4875,4827,4779,4779,4779,4779,4779,4779,4779,4779.0,4779.0,4779.0,4779 +Hydropower - NPD 5/Moderate,4835,4835,4835,4835,4904,4974,5043,5112,4532,4592,4653,4714,4774,4835,4835,4835,4835,4835,4835,4835,4835,4835,4835,4835,4835,4835.0,4835.0,4835.0,4835 +Hydropower - NPD 5/Conservative,4835,4835,4835,4835,4835,4835,4835,4835,5532,5532,5532,5532,5532,5532,5532,5532,5532,5532,5310,5310,5310,5310,5310,5310,5310,5310.0,5310.0,5310.0,5310 +Hydropower - NPD 6/Advanced,7314,7314,7314,7314,7441,7567,7693,7819,7948,7876,7804,7733,7661,7589,7517,7445,7373,7301,7229,7229,7229,7229,7229,7229,7229,7229.0,7229.0,7229.0,7229 +Hydropower - NPD 6/Moderate,7314,7314,7314,7314,7419,7524,7629,7734,6856,6947,7039,7131,7223,7314,7314,7314,7314,7314,7314,7314,7314,7314,7314,7314,7314,7314.0,7314.0,7314.0,7314 +Hydropower - NPD 6/Conservative,7314,7314,7314,7314,7314,7314,7314,7314,8367,8367,8367,8367,8367,8367,8367,8367,8367,8367,8032,8032,8032,8032,8032,8032,8032,8032.0,8032.0,8032.0,8032 +Hydropower - NPD 7/Advanced,14751,14751,14751,14751,14255,13760,13264,12768,12272,12161,12049,11938,11827,11716,11605,11494,11383,11272,11161,11161,11161,11161,11161,11161,11161,11161.0,11161.0,11161.0,11161 +Hydropower - NPD 7/Moderate,14751,14751,14751,14751,14568,14385,14201,14018,15798,15589,15379,15170,14961,14751,14751,14751,14751,14751,14751,14751,14751,14751,14751,14751,14751,14751.0,14751.0,14751.0,14751 +Hydropower - NPD 7/Conservative,14751,14751,14751,14751,14751,14751,14751,14751,12918,12918,12918,12918,12918,12918,12918,12918,12918,12918,12401,12401,12401,12401,12401,12401,12401,12401.0,12401.0,12401.0,12401 +Hydropower - NPD 8/Advanced,20043,20043,20043,20043,19751,19460,19169,18878,18584,18416,18248,18079,17911,17743,17575,17406,17238,17070,16902,16902,16902,16902,16902,16902,16902,16902.0,16902.0,16902.0,16902 +Hydropower - NPD 8/Moderate,20043,20043,20043,20043,19995,19947,19899,19852,20287,20238,20189,20140,20092,20043,20043,20043,20043,20043,20043,20043,20043,20043,20043,20043,20043,20043.0,20043.0,20043.0,20043 +Hydropower - NPD 8/Conservative,20043,20043,20043,20043,20043,20043,20043,20043,19562,19562,19562,19562,19562,19562,19562,19562,19562,19562,18780,18780,18780,18780,18780,18780,18780,18780.0,18780.0,18780.0,18780 +Hydropower - NSD 1/Advanced,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352.0,8352.0,8352.0,8352 +Hydropower - NSD 1/Moderate,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567.0,8567.0,8567.0,8567 +Hydropower - NSD 1/Conservative,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611.0,8611.0,8611.0,8611 +Hydropower - NSD 2/Advanced,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456.0,7456.0,7456.0,7456 +Hydropower - NSD 2/Moderate,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648.0,7648.0,7648.0,7648 +Hydropower - NSD 2/Conservative,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687.0,7687.0,7687.0,7687 +Hydropower - NSD 3/Advanced,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303.0,7303.0,7303.0,7303 +Hydropower - NSD 3/Moderate,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490.0,7490.0,7490.0,7490 +Hydropower - NSD 3/Conservative,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529.0,7529.0,7529.0,7529 +Hydropower - NSD 4/Advanced,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574.0,6574.0,6574.0,6574 +Hydropower - NSD 4/Moderate,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743.0,6743.0,6743.0,6743 +Hydropower - NSD 4/Conservative,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778.0,6778.0,6778.0,6778 diff --git a/tests/data/Hydropower/R&D/20/df_tc.csv b/tests/data/Hydropower/R&D/20/df_tc.csv index 1d86c7d..3981da3 100644 --- a/tests/data/Hydropower/R&D/20/df_tc.csv +++ b/tests/data/Hydropower/R&D/20/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508 -10 year CRF/Moderate,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508 -10 year CRF/Conservative,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508 -ITC Schedule/*,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -PVD/Advanced,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927 -PVD/Moderate,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927 -PVD/Conservative,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927 -PFF/Advanced,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641 -PFF/Moderate,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641 -PFF/Conservative,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641 -Year/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045.0,2046.0,2047.0,2048.0,2049,2050 -1/nan,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662 -2/nan,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539 -3/nan,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206 -4/nan,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302 -5/nan,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847 -6/nan,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023 -7/nan,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281 -8/nan,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034 -9/nan,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496 -10/nan,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788 -11/nan,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467 -12/nan,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002 -13/nan,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756 -14/nan,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518 -15/nan,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917 -16/nan,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808 +10 year CRF/Moderate,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808 +10 year CRF/Conservative,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808 +ITC Schedule/*,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +PVD/Advanced,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868 +PVD/Moderate,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868 +PVD/Conservative,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868 +PFF/Advanced,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965 +PFF/Moderate,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965 +PFF/Conservative,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965 +Year/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047.0,2048.0,2049.0,2050 +1/nan,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101 +2/nan,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763 +3/nan,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258 +4/nan,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816 +5/nan,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056 +6/nan,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029 +7/nan,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066 +8/nan,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461 +9/nan,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471 +10/nan,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374 +11/nan,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873 +12/nan,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638 +13/nan,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283 +14/nan,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276 +15/nan,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809 +16/nan,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909 diff --git a/tests/data/Hydropower/R&D/20/df_vom.csv b/tests/data/Hydropower/R&D/20/df_vom.csv index 1325455..ae7bf04 100644 --- a/tests/data/Hydropower/R&D/20/df_vom.csv +++ b/tests/data/Hydropower/R&D/20/df_vom.csv @@ -1,37 +1,37 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Hydropower - NPD 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Hydropower - NPD 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 diff --git a/tests/data/Hydropower/R&D/30/df_capex.csv b/tests/data/Hydropower/R&D/30/df_capex.csv index d169356..02a4209 100644 --- a/tests/data/Hydropower/R&D/30/df_capex.csv +++ b/tests/data/Hydropower/R&D/30/df_capex.csv @@ -1,37 +1,37 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Hydropower - NPD 1/Advanced,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,2977.8458688836954,2946.9155213917084,2917.0517376063417,2887.1879538209755,2857.324170035609,2831.726641076723,2805.0625484112174,2779.4650194523315,2753.867490493446,2728.2699615345605,2701.6058688690546,2676.008339910169,2650.410810951283,2624.8132819923976,2598.1491893268917,2598.1491893268917,2598.1491893268917,2598.1491893268917,2598.1491893268917,2598.1491893268917,2598.1491893268917,2598.1491893268917,2598.1491893268917,2598.1491893268917,2598.1491893268917 -Hydropower - NPD 1/Moderate,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,2887.1879538209755,2887.1879538209755,2887.1879538209755,2887.1879538209755,2887.1879538209755,2887.1879538209755,2887.1879538209755,2887.1879538209755,2887.1879538209755,2887.1879538209755,2887.1879538209755 -Hydropower - NPD 1/Conservative,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062 -Hydropower - NPD 2/Advanced,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5310.420695262149,4721.677529207779,4134.00092686003,3546.3243245122803,2957.581158457911,2930.917065792405,2904.252973126899,2877.5888804613933,2850.9247877958874,2824.2606951303815,2797.5966024648756,2770.9325097993697,2743.201853427244,2716.537760761738,2689.873668096232,2689.873668096232,2689.873668096232,2689.873668096232,2689.873668096232,2689.873668096232,2689.873668096232,2689.873668096232,2689.873668096232,2689.873668096232,2689.873668096232 -Hydropower - NPD 2/Moderate,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5619.724170182017,5341.351042754135,5062.977915326254,4784.604787898373,4506.231660470492,4226.79196933599,3948.418841908109,3670.0457144802276,3391.6725870523464,3113.2994596244653,3113.2994596244653,3113.2994596244653,3113.2994596244653,3113.2994596244653,2988.5115059498976,2988.5115059498976,2988.5115059498976,2988.5115059498976,2988.5115059498976,2988.5115059498976,2988.5115059498976,2988.5115059498976,2988.5115059498976,2988.5115059498976,2988.5115059498976 -Hydropower - NPD 2/Conservative,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898 -Hydropower - NPD 3/Advanced,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,5467.205560135323,4915.792123812662,4364.378687490001,3811.898687460719,3260.4852511380573,3230.621467352691,3201.8242472739444,3171.960463488578,3142.0966797032115,3113.2994596244653,3083.4356758390986,3053.571892053732,3024.7746719749857,2994.910888189619,2965.0471044042524,2965.0471044042524,2965.0471044042524,2965.0471044042524,2965.0471044042524,2965.0471044042524,2965.0471044042524,2965.0471044042524,2965.0471044042524,2965.0471044042524,2965.0471044042524 -Hydropower - NPD 3/Moderate,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,5760.510579455888,5501.3355987471705,5243.227181745074,4984.052201036357,4725.94378403426,4466.768803325543,4208.660386323446,3949.485405614729,3690.310424906012,3432.2020079039153,3432.2020079039153,3432.2020079039153,3432.2020079039153,3432.2020079039153,3294.615289749905,3294.615289749905,3294.615289749905,3294.615289749905,3294.615289749905,3294.615289749905,3294.615289749905,3294.615289749905,3294.615289749905,3294.615289749905,3294.615289749905 -Hydropower - NPD 3/Conservative,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605 -Hydropower - NPD 4/Advanced,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,12138.561545044891,11065.598456184935,9993.701931031599,8920.738842171642,7848.842317018307,7777.382548674751,7706.9893440378155,7635.5295756942605,7564.069807350705,7493.676602713769,7422.216834370213,7350.757066026657,7280.363861389722,7208.904093046166,7138.510888409231,7138.510888409231,7138.510888409231,7138.510888409231,7138.510888409231,7138.510888409231,7138.510888409231,7138.510888409231,7138.510888409231,7138.510888409231,7138.510888409231 -Hydropower - NPD 4/Moderate,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,12716.639074033059,12220.686950454648,11725.801390582861,11230.915830711072,10736.030270839283,10241.144710967494,9746.259151095705,9251.373591223915,8756.488031352126,8261.602471480339,8261.602471480339,8261.602471480339,8261.602471480339,8261.602471480339,7930.967722428065,7930.967722428065,7930.967722428065,7930.967722428065,7930.967722428065,7930.967722428065,7930.967722428065,7930.967722428065,7930.967722428065,7930.967722428065,7930.967722428065 -Hydropower - NPD 4/Conservative,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848 -Hydropower - NPD 5/Advanced,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4927.5243245854845,5010.716293701863,5093.9082628182405,5178.166795641239,5261.358764757618,5214.4299616663275,5166.434594868417,5118.439228070506,5071.510424979216,5023.515058181305,4975.519691383395,4928.590888292105,4880.595521494194,4832.600154696283,4785.671351604993,4785.671351604993,4785.671351604993,4785.671351604993,4785.671351604993,4785.671351604993,4785.671351604993,4785.671351604993,4785.671351604993,4785.671351604993,4785.671351604993 -Hydropower - NPD 5/Moderate,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4913.658996399421,4982.985637329736,5052.312278260052,5121.638919190367,5190.965560120682,5260.292201050997,5329.6188419813125,5400.012046618248,5469.338687548564,5538.665328478879,5538.665328478879,5538.665328478879,5538.665328478879,5538.665328478879,5316.82007750187,5316.82007750187,5316.82007750187,5316.82007750187,5316.82007750187,5316.82007750187,5316.82007750187,5316.82007750187,5316.82007750187,5316.82007750187,5316.82007750187 -Hydropower - NPD 5/Conservative,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486 -Hydropower - NPD 6/Advanced,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7417.950579543733,7543.80509692492,7669.659614306108,7795.514131687295,7921.368649068483,7849.908880724927,7778.449112381371,7706.9893440378155,7634.46301198764,7563.003243644084,7491.543475300528,7420.0837069569725,7347.557374906797,7276.097606563241,7204.637838219685,7204.637838219685,7204.637838219685,7204.637838219685,7204.637838219685,7204.637838219685,7204.637838219685,7204.637838219685,7204.637838219685,7204.637838219685,7204.637838219685 -Hydropower - NPD 6/Moderate,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7396.619305411327,7501.142548660111,7606.732355615514,7711.255598864297,7815.77884211308,7920.302085361863,8024.825328610646,8129.348571859429,8233.871815108212,8338.395058356995,8338.395058356995,8338.395058356995,8338.395058356995,8338.395058356995,8004.560618184862,8004.560618184862,8004.560618184862,8004.560618184862,8004.560618184862,8004.560618184862,8004.560618184862,8004.560618184862,8004.560618184862,8004.560618184862,8004.560618184862 -Hydropower - NPD 6/Conservative,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445 -Hydropower - NPD 7/Advanced,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14163.966023916717,13671.213591458169,13178.46115899962,12685.708726541072,12192.956294082524,12082.033668594018,11972.177606812134,11861.25498132363,11751.398919541745,11640.476294053242,11530.620232271358,11419.697606782853,11309.841545000969,11199.985483219085,11089.06285773058,11089.06285773058,11089.06285773058,11089.06285773058,11089.06285773058,11089.06285773058,11089.06285773058,11089.06285773058,11089.06285773058,11089.06285773058,11089.06285773058 -Hydropower - NPD 7/Moderate,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14474.336062543205,14291.953668711145,14109.571274879085,13927.188881047025,13745.873050921586,13563.490657089525,13381.108263257465,13198.725869425405,13016.343475593345,12835.027645467904,12835.027645467904,12835.027645467904,12835.027645467904,12835.027645467904,12320.943938876952,12320.943938876952,12320.943938876952,12320.943938876952,12320.943938876952,12320.943938876952,12320.943938876952,12320.943938876952,12320.943938876952,12320.943938876952,12320.943938876952 -Hydropower - NPD 7/Conservative,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265 -Hydropower - NPD 8/Advanced,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19656.769113010927,19366.663784810222,19077.625020316136,18787.519692115435,18497.41436391473,18329.963861975353,18162.513360035977,17995.0628580966,17827.612356157224,17660.161854217848,17492.711352278468,17325.26085033909,17157.810348399715,16990.35984646034,16822.909344520962,16822.909344520962,16822.909344520962,16822.909344520962,16822.909344520962,16822.909344520962,16822.909344520962,16822.909344520962,16822.909344520962,16822.909344520962,16822.909344520962 -Hydropower - NPD 8/Moderate,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19898.87907441372,19850.88370761581,19803.95490452452,19755.95953772661,19709.03073463532,19661.035367837405,19614.106564746115,19566.111197948205,19519.182394856914,19471.187028059005,19471.187028059005,19471.187028059005,19471.187028059005,19471.187028059005,18692.595522226235,18692.595522226235,18692.595522226235,18692.595522226235,18692.595522226235,18692.595522226235,18692.595522226235,18692.595522226235,18692.595522226235,18692.595522226235,18692.595522226235 -Hydropower - NPD 8/Conservative,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163 -Hydropower - NSD 1/Advanced,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896 -Hydropower - NSD 1/Moderate,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322 -Hydropower - NSD 1/Conservative,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313 -Hydropower - NSD 2/Advanced,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061 -Hydropower - NSD 2/Moderate,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025 -Hydropower - NSD 2/Conservative,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305 -Hydropower - NSD 3/Advanced,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648 -Hydropower - NSD 3/Moderate,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948 -Hydropower - NSD 3/Conservative,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277 -Hydropower - NSD 4/Advanced,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989 -Hydropower - NSD 4/Moderate,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746 -Hydropower - NSD 4/Conservative,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Hydropower - NPD 1/Advanced,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3209.4020948371854,3176.4032673280803,3144.46891812572,3111.4700906166145,3079.5357414142545,3051.8593054388757,3024.1828694634974,2995.441955181373,2967.765519205994,2940.089083230616,2912.412647255237,2884.7362112798583,2855.9952969977344,2828.3188610223556,2800.6424250469768,2800.6424250469768,2800.6424250469768,2800.6424250469768,2800.6424250469768,2800.6424250469768,2800.6424250469768,2800.6424250469768,2800.6424250469768,2800.6424250469768,2800.6424250469768 +Hydropower - NPD 1/Moderate,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458 +Hydropower - NPD 1/Conservative,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3111.4700906166145,3111.4700906166145,3111.4700906166145,3111.4700906166145,3111.4700906166145,3111.4700906166145,3111.4700906166145,3111.4700906166145,3111.4700906166145,3111.4700906166145,3111.4700906166145 +Hydropower - NPD 2/Advanced,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,5734.344638437121,5111.624828991099,4488.905019545078,3866.1852100990573,3193.4349202360054,3160.4360927269,3132.7596567515216,3105.0832207761428,3076.3423064940184,3048.66587051864,3020.9894345432613,2993.3129985678825,2965.6365625925037,2936.89564831038,2909.219212335001,2899.638907574293,2899.638907574293,2899.638907574293,2899.638907574293,2899.638907574293,2899.638907574293,2899.638907574293,2899.638907574293,2899.638907574293,2899.638907574293 +Hydropower - NPD 2/Moderate,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6062.203956914684,5767.343465946226,5472.482974977768,5177.62248400931,9150.2555247829,8591.4044137416,8032.553302700299,7474.766669965744,6915.915558924443,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142 +Hydropower - NPD 2/Conservative,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,3356.3001011680417,3356.3001011680417,3356.3001011680417,3356.3001011680417,3356.3001011680417,3356.3001011680417,3356.3001011680417,3356.3001011680417,3356.3001011680417,3356.3001011680417,3226.433747745111,3222.1758345181297,3222.1758345181297,3222.1758345181297,3222.1758345181297,3222.1758345181297,3222.1758345181297,3222.1758345181297,3222.1758345181297,3222.1758345181297,3222.1758345181297 +Hydropower - NPD 3/Advanced,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,5900.403254289393,5313.875707272713,4726.283681949288,4138.691656625863,3519.165282100078,3482.9730196707364,3452.103148775122,3421.233277879507,3390.3634069838927,3358.4290577815323,3327.559186885918,3296.689315990303,3265.8194450946885,3234.9495741990736,3203.0152249967136,3195.563876849496,3195.563876849496,3195.563876849496,3195.563876849496,3195.563876849496,3195.563876849496,3195.563876849496,3195.563876849496,3195.563876849496,3195.563876849496 +Hydropower - NPD 3/Moderate,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6212.295398165776,5937.6599950254795,5661.960113578438,5386.260232131396,8903.296557617983,8420.023406355602,7936.750255093219,7454.541582137582,6971.2684308752005,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818 +Hydropower - NPD 3/Conservative,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,3699.06211594004,3699.06211594004,3699.06211594004,3699.06211594004,3699.06211594004,3699.06211594004,3699.06211594004,3699.06211594004,3699.06211594004,3699.06211594004,3555.3575445294196,3551.099631302438,3551.099631302438,3551.099631302438,3551.099631302438,3551.099631302438,3551.099631302438,3551.099631302438,3551.099631302438,3551.099631302438,3551.099631302438 +Hydropower - NPD 4/Advanced,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,13094.147651274368,11949.833471523132,10804.454813465152,9660.140633713916,8465.79597354565,8383.83114392626,8308.253184147341,8232.675224368422,8157.0972645895035,8081.519304810585,8005.941345031666,7931.427863559492,7855.849903780573,7780.271944001654,7704.693984222736,7692.984722848537,7692.984722848537,7692.984722848537,7692.984722848537,7692.984722848537,7692.984722848537,7692.984722848537,7692.984722848537,7692.984722848537,7692.984722848537 +Hydropower - NPD 4/Moderate,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,13710.480590879917,13182.499350734231,12654.518110588544,12125.472392136113,18463.376230497837,17618.18045494204,16772.984679386245,15928.853382137195,15083.657606581399,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348 +Hydropower - NPD 4/Conservative,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,8904.361035924729,8904.361035924729,8904.361035924729,8904.361035924729,8904.361035924729,8904.361035924729,8904.361035924729,8904.361035924729,8904.361035924729,8904.361035924729,8554.147673005513,8548.825281471787,8548.825281471787,8548.825281471787,8548.825281471787,8548.825281471787,8548.825281471787,8548.825281471787,8548.825281471787,8548.825281471787,8548.825281471787 +Hydropower - NPD 5/Advanced,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5308.553315738986,5397.969493505595,5486.321192965457,5575.737370732066,5667.2825051121645,5620.44545961537,5569.350500891594,5518.255542167817,5468.225061750787,5417.130103027011,5367.09962260998,5316.004663886204,5265.974183469173,5214.879224745397,5163.784266021621,5157.397396181149,5157.397396181149,5157.397396181149,5157.397396181149,5157.397396181149,5157.397396181149,5157.397396181149,5157.397396181149,5157.397396181149,5157.397396181149 +Hydropower - NPD 5/Moderate,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5293.650619444552,5368.164100916725,5441.613104082154,5515.0621072475815,4897.664689335287,4961.533387740007,5026.466564451473,5091.399741162938,5155.268439567658,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123 +Hydropower - NPD 5/Conservative,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5962.142996080623,5969.594344227839,5969.594344227839,5969.594344227839,5969.594344227839,5969.594344227839,5969.594344227839,5969.594344227839,5969.594344227839,5969.594344227839,5733.280160130375,5730.086725210139,5730.086725210139,5730.086725210139,5730.086725210139,5730.086725210139,5730.086725210139,5730.086725210139,5730.086725210139,5730.086725210139,5730.086725210139 +Hydropower - NPD 6/Advanced,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7994.232083657467,8128.356350307379,8262.480616957291,8396.604883607204,8533.922585177352,8460.473582011924,8383.83114392626,8308.253184147341,8231.610746061677,8154.9683079760125,8078.325869890348,8001.683431804684,7925.040993719021,7848.398555633356,7771.756117547692,7765.36924770722,7765.36924770722,7765.36924770722,7765.36924770722,7765.36924770722,7765.36924770722,7765.36924770722,7765.36924770722,7765.36924770722,7765.36924770722 +Hydropower - NPD 6/Moderate,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7970.81356090907,8082.58378311733,8194.35400532559,8306.12422753385,7371.512274211446,7468.379800125272,7566.311804345843,7664.2438085664135,7762.175812786984,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081 +Hydropower - NPD 6/Conservative,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,8979.938995703647,8987.390343850864,8987.390343850864,8987.390343850864,8987.390343850864,8987.390343850864,8987.390343850864,8987.390343850864,8987.390343850864,8987.390343850864,8630.790111091177,8627.596676170942,8627.596676170942,8627.596676170942,8627.596676170942,8627.596676170942,8627.596676170942,8627.596676170942,8627.596676170942,8627.596676170942,8627.596676170942 +Hydropower - NPD 7/Advanced,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15268.876831955087,14741.960070116147,14213.97882997046,13685.997589824774,13158.016349679088,13023.892083029175,12904.670512673698,12786.513420624966,12668.356328576234,12550.199236527502,12432.04214447877,12313.885052430038,12195.727960381306,12077.570868332572,11959.41377628384,11951.962428136623,11951.962428136623,11951.962428136623,11951.962428136623,11951.962428136623,11951.962428136623,11951.962428136623,11951.962428136623,11951.962428136623,11951.962428136623 +Hydropower - NPD 7/Moderate,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15602.058541966377,15407.25901183198,15211.39500339084,15016.595473256442,16911.36685926314,16688.890893153366,16465.350448736845,16242.874482627069,16020.398516517294,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775 +Hydropower - NPD 7/Conservative,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,13845.669335836574,13833.960074462377,13833.960074462377,13833.960074462377,13833.960074462377,13833.960074462377,13833.960074462377,13833.960074462377,13833.960074462377,13833.960074462377,13283.624789875037,13280.431354954802,13280.431354954802,13280.431354954802,13280.431354954802,13280.431354954802,13280.431354954802,13280.431354954802,13280.431354954802,13280.431354954802,13280.431354954802 +Hydropower - NPD 8/Advanced,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21187.37621745915,20877.61303019626,20567.849842933367,20258.086655670475,19945.130033487345,19757.781851500167,19578.94949596695,19399.05266212699,19220.220306593772,19041.387951060555,18862.555595527338,18682.658761687377,18503.82640615416,18324.994050620946,18146.16169508773,18132.32347710004,18132.32347710004,18132.32347710004,18132.32347710004,18132.32347710004,18132.32347710004,18132.32347710004,18132.32347710004,18132.32347710004,18132.32347710004 +Hydropower - NPD 8/Moderate,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21447.108924305012,21396.013965581238,21344.91900685746,21294.88852644043,21757.93658987465,21705.77715284413,21653.61771581361,21601.458278783088,21550.36332005931,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879 +Hydropower - NPD 8/Conservative,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,20986.189817484283,20986.189817484283,20986.189817484283,20986.189817484283,20986.189817484283,20986.189817484283,20986.189817484283,20986.189817484283,20986.189817484283,20986.189817484283,20153.76778160943,20147.38091176896,20147.38091176896,20147.38091176896,20147.38091176896,20147.38091176896,20147.38091176896,20147.38091176896,20147.38091176896,20147.38091176896,20147.38091176896 +Hydropower - NSD 1/Advanced,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536 +Hydropower - NSD 1/Moderate,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783 +Hydropower - NSD 1/Conservative,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577 +Hydropower - NSD 2/Advanced,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715 +Hydropower - NSD 2/Moderate,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682 +Hydropower - NSD 2/Conservative,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888 +Hydropower - NSD 3/Advanced,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679 +Hydropower - NSD 3/Moderate,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057 +Hydropower - NSD 3/Conservative,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125 +Hydropower - NSD 4/Advanced,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329 +Hydropower - NSD 4/Moderate,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291 +Hydropower - NSD 4/Conservative,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378 diff --git a/tests/data/Hydropower/R&D/30/df_fom.csv b/tests/data/Hydropower/R&D/30/df_fom.csv index 81ffdc5..afc7f2a 100644 --- a/tests/data/Hydropower/R&D/30/df_fom.csv +++ b/tests/data/Hydropower/R&D/30/df_fom.csv @@ -1,37 +1,37 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Hydropower - NPD 1/Advanced,85,85,85,85,85,85,85,85,85,81,81,81,81,81,81,81,81,81,81,74,74,74,74,74,74.0,74.0,74.0,74.0,74,74 -Hydropower - NPD 1/Moderate,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,82,82,82,82,82,82.0,82.0,82.0,82.0,82,82 -Hydropower - NPD 1/Conservative,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85.0,85.0,85.0,85.0,85,85 -Hydropower - NPD 2/Advanced,87,87,87,87,87,87,87,87,87,82,82,82,82,82,82,82,82,82,82,75,75,75,75,75,75.0,75.0,75.0,75.0,75,75 -Hydropower - NPD 2/Moderate,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,83,83,83,83,83,83.0,83.0,83.0,83.0,83,83 -Hydropower - NPD 2/Conservative,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87.0,87.0,87.0,87.0,87,87 -Hydropower - NPD 3/Advanced,104,104,104,104,104,104,104,104,104,99,99,99,99,99,99,99,99,99,99,90,90,90,90,90,90.0,90.0,90.0,90.0,90,90 -Hydropower - NPD 3/Moderate,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,100,100,100,100,100,100.0,100.0,100.0,100.0,100,100 -Hydropower - NPD 3/Conservative,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104.0,104.0,104.0,104.0,104,104 -Hydropower - NPD 4/Advanced,174,174,174,174,174,174,174,174,174,166,166,166,166,166,166,166,166,166,166,151,151,151,151,151,151.0,151.0,151.0,151.0,151,151 -Hydropower - NPD 4/Moderate,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,167,167,167,167,167,167.0,167.0,167.0,167.0,167,167 -Hydropower - NPD 4/Conservative,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174.0,174.0,174.0,174.0,174,174 -Hydropower - NPD 5/Advanced,32,32,32,32,32,32,32,32,32,30,30,30,30,30,30,30,30,30,30,28,28,28,28,28,28.0,28.0,28.0,28.0,28,28 -Hydropower - NPD 5/Moderate,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,31,31,31,31,31,31.0,31.0,31.0,31.0,31,31 -Hydropower - NPD 5/Conservative,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32.0,32.0,32.0,32.0,32,32 -Hydropower - NPD 6/Advanced,36,36,36,36,36,36,36,36,36,34,34,34,34,34,34,34,34,34,34,31,31,31,31,31,31.0,31.0,31.0,31.0,31,31 -Hydropower - NPD 6/Moderate,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,34,34,34,34,34,34.0,34.0,34.0,34.0,34,34 -Hydropower - NPD 6/Conservative,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36.0,36.0,36.0,36.0,36,36 -Hydropower - NPD 7/Advanced,62,62,62,62,62,62,62,62,62,59,59,59,59,59,59,59,59,59,59,53,53,53,53,53,53.0,53.0,53.0,53.0,53,53 -Hydropower - NPD 7/Moderate,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,59,59,59,59,59,59.0,59.0,59.0,59.0,59,59 -Hydropower - NPD 7/Conservative,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62.0,62.0,62.0,62.0,62,62 -Hydropower - NPD 8/Advanced,189,189,189,189,189,189,189,189,189,180,180,180,180,180,180,180,180,180,180,163,163,163,163,163,163.0,163.0,163.0,163.0,163,163 -Hydropower - NPD 8/Moderate,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,181,181,181,181,181,181.0,181.0,181.0,181.0,181,181 -Hydropower - NPD 8/Conservative,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189.0,189.0,189.0,189.0,189,189 -Hydropower - NSD 1/Advanced,120,116,112,108,104,101,98,94,91,88,85,82,79,76,74,71,71,71,70,70,70,69,69,68,68.0,68.0,67.0,67.0,67,66 -Hydropower - NSD 1/Moderate,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143.0,143.0,143.0,143.0,143,143 -Hydropower - NSD 1/Conservative,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143.0,143.0,143.0,143.0,143,143 -Hydropower - NSD 2/Advanced,39,38,36,35,34,33,32,31,30,29,28,26,25,25,24,23,23,23,23,22,22,22,22,22,22.0,22.0,22.0,22.0,21,21 -Hydropower - NSD 2/Moderate,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47.0,47.0,47.0,47.0,47,47 -Hydropower - NSD 2/Conservative,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47.0,47.0,47.0,47.0,47,47 -Hydropower - NSD 3/Advanced,112,109,105,102,99,95,91,89,86,83,79,77,74,72,70,67,67,67,66,66,66,65,65,65,64.0,64.0,64.0,63.0,63,63 -Hydropower - NSD 3/Moderate,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135.0,135.0,135.0,135.0,135,135 -Hydropower - NSD 3/Conservative,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135.0,135.0,135.0,135.0,135,135 -Hydropower - NSD 4/Advanced,28,26,25,25,24,23,22,22,21,20,20,19,18,18,17,17,16,16,16,16,16,16,16,16,16.0,16.0,16.0,16.0,16,15 -Hydropower - NSD 4/Moderate,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33.0,33.0,33.0,33.0,33,33 -Hydropower - NSD 4/Conservative,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33.0,33.0,33.0,33.0,33,33 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Hydropower - NPD 1/Advanced,92,92,92,92,92,92,92,92,92,87,87,87,87,87,87,87,87,87,87,79,79,79,79,79,79,79.0,79.0,79.0,79 +Hydropower - NPD 1/Moderate,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,88,88,88,88,88,88,88.0,88.0,88.0,88 +Hydropower - NPD 1/Conservative,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92.0,92.0,92.0,92 +Hydropower - NPD 2/Advanced,93,93,93,93,93,93,93,93,93,89,89,89,89,89,89,89,89,89,89,81,81,81,81,81,81,81.0,81.0,81.0,81 +Hydropower - NPD 2/Moderate,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,90,90,90,90,90,90,90.0,90.0,90.0,90 +Hydropower - NPD 2/Conservative,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93.0,93.0,93.0,93 +Hydropower - NPD 3/Advanced,113,113,113,113,113,113,113,113,113,107,107,107,107,107,107,107,107,107,107,97,97,97,97,97,97,97.0,97.0,97.0,97 +Hydropower - NPD 3/Moderate,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NPD 3/Conservative,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113.0,113.0,113.0,113 +Hydropower - NPD 4/Advanced,188,188,188,188,188,188,188,188,188,179,179,179,179,179,179,179,179,179,179,163,163,163,163,163,163,163.0,163.0,163.0,163 +Hydropower - NPD 4/Moderate,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,181,181,181,181,181,181,181.0,181.0,181.0,181 +Hydropower - NPD 4/Conservative,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188.0,188.0,188.0,188 +Hydropower - NPD 5/Advanced,34,34,34,34,34,34,34,34,34,33,33,33,33,33,33,33,33,33,33,30,30,30,30,30,30,30.0,30.0,30.0,30 +Hydropower - NPD 5/Moderate,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,33,33,33,33,33,33,33.0,33.0,33.0,33 +Hydropower - NPD 5/Conservative,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34.0,34.0,34.0,34 +Hydropower - NPD 6/Advanced,39,39,39,39,39,39,39,39,39,37,37,37,37,37,37,37,37,37,37,33,33,33,33,33,33,33.0,33.0,33.0,33 +Hydropower - NPD 6/Moderate,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,37,37,37,37,37,37,37.0,37.0,37.0,37 +Hydropower - NPD 6/Conservative,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39.0,39.0,39.0,39 +Hydropower - NPD 7/Advanced,67,67,67,67,67,67,67,67,67,63,63,63,63,63,63,63,63,63,63,58,58,58,58,58,58,58.0,58.0,58.0,58 +Hydropower - NPD 7/Moderate,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,64,64,64,64,64,64,64.0,64.0,64.0,64 +Hydropower - NPD 7/Conservative,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67.0,67.0,67.0,67 +Hydropower - NPD 8/Advanced,204,204,204,204,204,204,204,204,204,194,194,194,194,194,194,194,194,194,194,176,176,176,176,176,176,176.0,176.0,176.0,176 +Hydropower - NPD 8/Moderate,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,196,196,196,196,196,196,196.0,196.0,196.0,196 +Hydropower - NPD 8/Conservative,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204.0,204.0,204.0,204 +Hydropower - NSD 1/Advanced,129,125,121,117,112,109,105,102,98,95,92,88,86,82,80,77,77,77,76,76,76,74,74,73,73,73.0,72.0,72.0,72 +Hydropower - NSD 1/Moderate,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155.0,155.0,155.0,155 +Hydropower - NSD 1/Conservative,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155.0,155.0,155.0,155 +Hydropower - NSD 2/Advanced,42,41,39,38,37,35,34,33,32,31,30,29,27,27,26,25,25,25,25,24,24,24,24,24,24,24.0,24.0,24.0,23 +Hydropower - NSD 2/Moderate,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50.0,50.0,50.0,50 +Hydropower - NSD 2/Conservative,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50.0,50.0,50.0,50 +Hydropower - NSD 3/Advanced,121,118,113,110,106,103,98,96,93,89,86,84,80,78,76,72,72,72,71,71,71,70,70,70,69,69.0,69.0,68.0,68 +Hydropower - NSD 3/Moderate,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145.0,145.0,145.0,145 +Hydropower - NSD 3/Conservative,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145.0,145.0,145.0,145 +Hydropower - NSD 4/Advanced,30,29,27,27,26,25,24,24,23,22,22,21,19,19,18,18,17,17,17,17,17,17,17,17,17,17.0,17.0,17.0,17 +Hydropower - NSD 4/Moderate,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35.0,35.0,35.0,35 +Hydropower - NSD 4/Conservative,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35.0,35.0,35.0,35 diff --git a/tests/data/Hydropower/R&D/30/df_gcc.csv b/tests/data/Hydropower/R&D/30/df_gcc.csv index 1325455..dd171fb 100644 --- a/tests/data/Hydropower/R&D/30/df_gcc.csv +++ b/tests/data/Hydropower/R&D/30/df_gcc.csv @@ -1,37 +1,37 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Hydropower - NPD 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Hydropower - NPD 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 2/Advanced,104,104,104,104,104,104,104,104,104,99,99,99,99,99,99,99,99,99,99,90,90,90,90,90,90,90.0,90.0,90.0,90 +Hydropower - NPD 2/Moderate,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104.0,104.0,104.0,104 +Hydropower - NPD 2/Conservative,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,100,100,100,100,100,100,100.0,100.0,100.0,100 +Hydropower - NPD 3/Advanced,77,77,77,77,77,77,77,77,77,73,73,73,73,73,73,73,73,73,73,66,66,66,66,66,66,66.0,66.0,66.0,66 +Hydropower - NPD 3/Moderate,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77.0,77.0,77.0,77 +Hydropower - NPD 3/Conservative,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,73,73,73,73,73,73,73.0,73.0,73.0,73 +Hydropower - NPD 4/Advanced,129,129,129,129,129,129,129,129,129,122,122,122,122,122,122,122,122,122,122,111,111,111,111,111,111,111.0,111.0,111.0,111 +Hydropower - NPD 4/Moderate,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129.0,129.0,129.0,129 +Hydropower - NPD 4/Conservative,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,124,124,124,124,124,124,124.0,124.0,124.0,124 +Hydropower - NPD 5/Advanced,69,69,69,69,69,69,69,69,69,72,72,72,72,72,72,72,72,72,72,66,66,66,66,66,66,66.0,66.0,66.0,66 +Hydropower - NPD 5/Moderate,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69.0,69.0,69.0,69 +Hydropower - NPD 5/Conservative,69,69,69,69,69,69,69,69,69,76,76,76,76,76,76,76,76,76,76,73,73,73,73,73,73,73.0,73.0,73.0,73 +Hydropower - NPD 6/Advanced,69,69,69,69,69,69,69,69,69,72,72,72,72,72,72,72,72,72,72,66,66,66,66,66,66,66.0,66.0,66.0,66 +Hydropower - NPD 6/Moderate,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69.0,69.0,69.0,69 +Hydropower - NPD 6/Conservative,69,69,69,69,69,69,69,69,69,76,76,76,76,76,76,76,76,76,76,73,73,73,73,73,73,73.0,73.0,73.0,73 +Hydropower - NPD 7/Advanced,89,89,89,89,89,89,89,89,89,74,74,74,74,74,74,74,74,74,74,67,67,67,67,67,67,67.0,67.0,67.0,67 +Hydropower - NPD 7/Moderate,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89.0,89.0,89.0,89 +Hydropower - NPD 7/Conservative,89,89,89,89,89,89,89,89,89,78,78,78,78,78,78,78,78,78,78,75,75,75,75,75,75,75.0,75.0,75.0,75 +Hydropower - NPD 8/Advanced,153,153,153,153,153,153,153,153,153,145,145,145,145,145,145,145,145,145,145,132,132,132,132,132,132,132.0,132.0,132.0,132 +Hydropower - NPD 8/Moderate,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153.0,153.0,153.0,153 +Hydropower - NPD 8/Conservative,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,147,147,147,147,147,147,147.0,147.0,147.0,147 +Hydropower - NSD 1/Advanced,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 1/Moderate,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 1/Conservative,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 2/Advanced,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 2/Moderate,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 2/Conservative,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 3/Advanced,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 3/Moderate,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 3/Conservative,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 4/Advanced,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 4/Moderate,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 4/Conservative,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 diff --git a/tests/data/Hydropower/R&D/30/df_lcoe.csv b/tests/data/Hydropower/R&D/30/df_lcoe.csv index e2fd601..919a333 100644 --- a/tests/data/Hydropower/R&D/30/df_lcoe.csv +++ b/tests/data/Hydropower/R&D/30/df_lcoe.csv @@ -1,37 +1,37 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Hydropower - NPD 1/Advanced,95.87926346765803,95.87926346765803,95.87926346765803,95.87926346765803,95.87926346765803,95.21922167018946,94.5356069513827,93.87556515391412,93.21552335644552,91.17178154513992,90.606031433024,90.0167083995699,89.45095828745399,88.88520817533805,88.31945806322213,87.73013502976804,87.1643849176521,86.59863480553618,86.03288469342024,83.02208663575139,83.02208663575139,83.02208663575139,83.02208663575139,83.02208663575139,83.02208663575139,83.02208663575139,83.02208663575139,83.02208663575139,83.02208663575139,83.02208663575139 -Hydropower - NPD 1/Moderate,95.87926346765803,95.87926346765803,95.87926346765803,95.87926346765803,95.87926346765803,95.87926346765803,95.87926346765803,95.87926346765803,95.87926346765803,95.87926346765803,95.87926346765803,95.87926346765803,95.87926346765803,95.87926346765803,95.87926346765803,95.87926346765803,95.87926346765803,95.87926346765803,95.87926346765803,92.17774834606776,92.17774834606776,92.17774834606776,92.17774834606776,92.17774834606776,92.17774834606776,92.17774834606776,92.17774834606776,92.17774834606776,92.17774834606776,92.17774834606776 -Hydropower - NPD 1/Conservative,95.87926346765803,95.87926346765803,95.87926346765803,95.87926346765803,95.87926346765803,95.87926346765803,95.87926346765803,95.87926346765803,95.87926346765803,95.87926346765803,95.87926346765803,95.87926346765803,95.87926346765803,95.87926346765803,95.87926346765803,95.87926346765803,95.87926346765803,95.87926346765803,95.87926346765803,95.87926346765803,95.87926346765803,95.87926346765803,95.87926346765803,95.87926346765803,95.87926346765803,95.87926346765803,95.87926346765803,95.87926346765803,95.87926346765803,95.87926346765803 -Hydropower - NPD 2/Advanced,129.14568536421976,129.14568536421976,129.14568536421976,129.14568536421976,129.14568536421976,118.69138222539459,108.21810575963872,97.76380262081356,87.30949948198841,81.40019784459889,80.88841731554663,80.3766367864944,79.86485625744214,79.35307572838992,78.84129519933768,78.32951467028543,77.81773414123319,77.28548239101887,76.77370186196663,74.15906144346474,74.15906144346474,74.15906144346474,74.15906144346474,74.15906144346474,74.15906144346474,74.15906144346474,74.15906144346474,74.15906144346474,74.15906144346474,74.15906144346474 -Hydropower - NPD 2/Moderate,129.14568536421976,129.14568536421976,129.14568536421976,129.14568536421976,129.14568536421976,124.19364703530259,119.24160870638539,114.28957037746821,109.33753204855104,112.62645375013125,107.26299380566378,101.92000508235839,96.57701635905302,91.23402763574765,85.89103891244227,85.89103891244227,85.89103891244227,85.89103891244227,85.89103891244227,82.29427181393513,82.29427181393513,82.29427181393513,82.29427181393513,82.29427181393513,82.29427181393513,82.29427181393513,82.29427181393513,82.29427181393513,82.29427181393513,82.29427181393513 -Hydropower - NPD 2/Conservative,129.14568536421976,129.14568536421976,129.14568536421976,129.14568536421976,129.14568536421976,129.14568536421976,129.14568536421976,129.14568536421976,129.14568536421976,129.14568536421976,129.14568536421976,129.14568536421976,129.14568536421976,129.14568536421976,129.14568536421976,129.14568536421976,129.14568536421976,129.14568536421976,129.14568536421976,129.14568536421976,129.14568536421976,129.14568536421976,129.14568536421976,129.14568536421976,129.14568536421976,129.14568536421976,129.14568536421976,129.14568536421976,129.14568536421976,129.14568536421976 -Hydropower - NPD 3/Advanced,169.0217683923582,169.0217683923582,169.0217683923582,169.0217683923582,169.0217683923582,156.8109951391894,144.62379480735873,132.43659447552807,120.22582122235923,109.63115199427084,108.95048389063138,108.29412536212186,107.61345725848238,106.93278915484291,106.27643062633341,105.59576252269395,104.91509441905447,104.25873589054495,103.57806778690549,99.68678324490983,99.68678324490983,99.68678324490983,99.68678324490983,99.68678324490983,99.68678324490983,99.68678324490983,99.68678324490983,99.68678324490983,99.68678324490983,99.68678324490983 -Hydropower - NPD 3/Moderate,169.0217683923582,169.0217683923582,169.0217683923582,169.0217683923582,169.0217683923582,163.29354850718443,157.5653286220106,151.860681658175,146.1324617730012,144.816184021952,138.90895726536652,133.02604008391103,127.11881332732557,121.21158657074008,115.3286693892846,115.3286693892846,115.3286693892846,115.3286693892846,115.3286693892846,110.76579355824762,110.76579355824762,110.76579355824762,110.76579355824762,110.76579355824762,110.76579355824762,110.76579355824762,110.76579355824762,110.76579355824762,110.76579355824762,110.76579355824762 -Hydropower - NPD 3/Conservative,169.0217683923582,169.0217683923582,169.0217683923582,169.0217683923582,169.0217683923582,169.0217683923582,169.0217683923582,169.0217683923582,169.0217683923582,169.0217683923582,169.0217683923582,169.0217683923582,169.0217683923582,169.0217683923582,169.0217683923582,169.0217683923582,169.0217683923582,169.0217683923582,169.0217683923582,169.0217683923582,169.0217683923582,169.0217683923582,169.0217683923582,169.0217683923582,169.0217683923582,169.0217683923582,169.0217683923582,169.0217683923582,169.0217683923582,169.0217683923582 -Hydropower - NPD 4/Advanced,305.84810521540913,305.84810521540913,305.84810521540913,305.84810521540913,305.84810521540913,285.254056726347,264.66000823728496,244.0864309693849,223.4923824803228,200.51553676733747,199.1439649494775,197.79286435277956,196.42129253491953,195.04972071705959,193.69862012036168,192.32704830250165,190.95547648464165,189.60437588794375,188.23280407008374,182.37557513885085,182.37557513885085,182.37557513885085,182.37557513885085,182.37557513885085,182.37557513885085,182.37557513885085,182.37557513885085,182.37557513885085,182.37557513885085,182.37557513885085 -Hydropower - NPD 4/Moderate,305.84810521540913,305.84810521540913,305.84810521540913,305.84810521540913,305.84810521540913,296.3494585961996,286.83034075582793,277.3316941366184,267.83304751740883,258.33440089819925,248.8357542789897,239.33710765978014,229.83846104057056,220.339814421361,210.84116780215143,210.84116780215143,210.84116780215143,210.84116780215143,210.84116780215143,202.39222935245402,202.39222935245402,202.39222935245402,202.39222935245402,202.39222935245402,202.39222935245402,202.39222935245402,202.39222935245402,202.39222935245402,202.39222935245402,202.39222935245402 -Hydropower - NPD 4/Conservative,305.84810521540913,305.84810521540913,305.84810521540913,305.84810521540913,305.84810521540913,305.84810521540913,305.84810521540913,305.84810521540913,305.84810521540913,305.84810521540913,305.84810521540913,305.84810521540913,305.84810521540913,305.84810521540913,305.84810521540913,305.84810521540913,305.84810521540913,305.84810521540913,305.84810521540913,305.84810521540913,305.84810521540913,305.84810521540913,305.84810521540913,305.84810521540913,305.84810521540913,305.84810521540913,305.84810521540913,305.84810521540913,305.84810521540913,305.84810521540913 -Hydropower - NPD 5/Advanced,92.80404249859099,92.80404249859099,92.80404249859099,92.80404249859099,92.80404249859099,94.26724740165271,95.71193072366303,97.15661404567335,98.61981894873509,74.64067937755351,74.02946720285682,73.4043638423716,72.77926048188635,72.1680483071897,71.54294494670445,70.91784158621921,70.30662941152254,69.68152605103731,69.05642269055207,68.03751319034986,68.03751319034986,68.03751319034986,68.03751319034986,68.03751319034986,68.03751319034986,68.03751319034986,68.03751319034986,68.03751319034986,68.03751319034986,68.03751319034986 -Hydropower - NPD 5/Moderate,92.80404249859099,92.80404249859099,92.80404249859099,92.80404249859099,92.80404249859099,94.02646684798432,95.23036961632626,96.43427238466819,97.63817515301012,74.13155844101404,75.03448551727048,75.93741259352694,76.85423085557194,77.7571579318284,78.66008500808486,78.66008500808486,78.66008500808486,78.66008500808486,78.66008500808486,75.56686970131143,75.56686970131143,75.56686970131143,75.56686970131143,75.56686970131143,75.56686970131143,75.56686970131143,75.56686970131143,75.56686970131143,75.56686970131143,75.56686970131143 -Hydropower - NPD 5/Conservative,92.80404249859099,92.80404249859099,92.80404249859099,92.80404249859099,92.80404249859099,92.80404249859099,92.80404249859099,92.80404249859099,92.80404249859099,92.80404249859099,92.80404249859099,92.80404249859099,92.80404249859099,92.80404249859099,92.80404249859099,92.80404249859099,92.80404249859099,92.80404249859099,92.80404249859099,92.80404249859099,92.80404249859099,92.80404249859099,92.80404249859099,92.80404249859099,92.80404249859099,92.80404249859099,92.80404249859099,92.80404249859099,92.80404249859099,92.80404249859099 -Hydropower - NPD 6/Advanced,130.21602248516893,130.21602248516893,130.21602248516893,130.21602248516893,130.21602248516893,132.3022260235964,134.3884295620239,136.4746331004514,138.5608366388789,104.50235114530797,103.61896590668628,102.73558066806459,101.8521954294429,100.95562533651342,100.07224009789172,99.18885485927001,98.30546962064832,97.40889952771884,96.52551428909715,95.06167862094213,95.06167862094213,95.06167862094213,95.06167862094213,95.06167862094213,95.06167862094213,95.06167862094213,95.06167862094213,95.06167862094213,95.06167862094213,95.06167862094213 -Hydropower - NPD 6/Moderate,130.21602248516893,130.21602248516893,130.21602248516893,130.21602248516893,130.21602248516893,131.94863220352394,133.68124192187898,135.43153133123764,137.16414104959267,103.58401752185931,104.87613324402241,106.1682489661855,107.46036468834856,108.75248041051164,110.0445961326747,110.0445961326747,110.0445961326747,110.0445961326747,110.0445961326747,105.53076978131534,105.53076978131534,105.53076978131534,105.53076978131534,105.53076978131534,105.53076978131534,105.53076978131534,105.53076978131534,105.53076978131534,105.53076978131534,105.53076978131534 -Hydropower - NPD 6/Conservative,130.21602248516893,130.21602248516893,130.21602248516893,130.21602248516893,130.21602248516893,130.21602248516893,130.21602248516893,130.21602248516893,130.21602248516893,130.21602248516893,130.21602248516893,130.21602248516893,130.21602248516893,130.21602248516893,130.21602248516893,130.21602248516893,130.21602248516893,130.21602248516893,130.21602248516893,130.21602248516893,130.21602248516893,130.21602248516893,130.21602248516893,130.21602248516893,130.21602248516893,130.21602248516893,130.21602248516893,130.21602248516893,130.21602248516893,130.21602248516893 -Hydropower - NPD 7/Advanced,183.83471553284116,183.83471553284116,183.83471553284116,183.83471553284116,183.83471553284116,178.03805813410497,172.24140073536876,166.4447433366326,160.64808593789635,149.47721865758535,148.21312075082633,146.96117763163227,145.69707972487325,144.4451366056792,143.18103869892022,141.92909557972612,140.66499767296713,139.41305455377307,138.16111143457903,135.82680804836795,135.82680804836795,135.82680804836795,135.82680804836795,135.82680804836795,135.82680804836795,135.82680804836795,135.82680804836795,135.82680804836795,135.82680804836795,135.82680804836795 -Hydropower - NPD 7/Moderate,183.83471553284116,183.83471553284116,183.83471553284116,183.83471553284116,183.83471553284116,181.6891994826596,179.54368343247802,177.39816738229644,175.25265133211485,167.70969209193782,165.63122341832442,163.55275474471102,161.47428607109762,159.3958173974842,157.32950351143577,157.32950351143577,157.32950351143577,157.32950351143577,157.32950351143577,150.93579316538424,150.93579316538424,150.93579316538424,150.93579316538424,150.93579316538424,150.93579316538424,150.93579316538424,150.93579316538424,150.93579316538424,150.93579316538424,150.93579316538424 -Hydropower - NPD 7/Conservative,183.83471553284116,183.83471553284116,183.83471553284116,183.83471553284116,183.83471553284116,183.83471553284116,183.83471553284116,183.83471553284116,183.83471553284116,183.83471553284116,183.83471553284116,183.83471553284116,183.83471553284116,183.83471553284116,183.83471553284116,183.83471553284116,183.83471553284116,183.83471553284116,183.83471553284116,183.83471553284116,183.83471553284116,183.83471553284116,183.83471553284116,183.83471553284116,183.83471553284116,183.83471553284116,183.83471553284116,183.83471553284116,183.83471553284116,183.83471553284116 -Hydropower - NPD 8/Advanced,417.6484954291128,417.6484954291128,417.6484954291128,417.6484954291128,417.6484954291128,412.3587318808289,407.0689683325449,401.798652444365,396.50888889608103,317.26582220172423,314.77334658023386,312.28087095874355,309.7883953372532,307.29591971576286,304.80344409427255,302.31096847278224,299.81849285129186,297.32601722980155,294.8335416083112,288.38057768190987,288.38057768190987,288.38057768190987,288.38057768190987,288.38057768190987,288.38057768190987,288.38057768190987,288.38057768190987,288.38057768190987,288.38057768190987,288.38057768190987 -Hydropower - NPD 8/Moderate,417.6484954291128,417.6484954291128,417.6484954291128,417.6484954291128,417.6484954291128,416.7733507244335,415.8982060197541,415.0425089751788,414.1673642704995,337.39727936810135,336.6828755275468,335.98434732789343,335.26994348733894,334.57141528768557,333.857011447131,333.857011447131,333.857011447131,333.857011447131,333.857011447131,320.404034386935,320.404034386935,320.404034386935,320.404034386935,320.404034386935,320.404034386935,320.404034386935,320.404034386935,320.404034386935,320.404034386935,320.404034386935 -Hydropower - NPD 8/Conservative,417.6484954291128,417.6484954291128,417.6484954291128,417.6484954291128,417.6484954291128,417.6484954291128,417.6484954291128,417.6484954291128,417.6484954291128,417.6484954291128,417.6484954291128,417.6484954291128,417.6484954291128,417.6484954291128,417.6484954291128,417.6484954291128,417.6484954291128,417.6484954291128,417.6484954291128,417.6484954291128,417.6484954291128,417.6484954291128,417.6484954291128,417.6484954291128,417.6484954291128,417.6484954291128,417.6484954291128,417.6484954291128,417.6484954291128,417.6484954291128 -Hydropower - NSD 1/Advanced,111.91198702223421,111.22013701531571,110.52828700839721,109.83643700147871,109.14458699456021,108.62569948937134,108.10681198418247,107.41496197726397,106.8960744720751,106.37718696688621,105.85829946169734,105.33941195650847,104.8205244513196,104.30163694613071,103.95571194267147,103.4368244374826,103.4368244374826,103.4368244374826,103.26386193575297,103.26386193575297,103.26386193575297,103.09089943402334,103.09089943402334,102.91793693229371,102.91793693229371,102.91793693229371,102.7449744305641,102.7449744305641,102.7449744305641,102.57201192883447 -Hydropower - NSD 1/Moderate,118.23563023516289,118.23563023516289,118.23563023516289,118.23563023516289,118.23563023516289,118.23563023516289,118.23563023516289,118.23563023516289,118.23563023516289,118.23563023516289,118.23563023516289,118.23563023516289,118.23563023516289,118.23563023516289,118.23563023516289,118.23563023516289,118.23563023516289,118.23563023516289,118.23563023516289,118.23563023516289,118.23563023516289,118.23563023516289,118.23563023516289,118.23563023516289,118.23563023516289,118.23563023516289,118.23563023516289,118.23563023516289,118.23563023516289,118.23563023516289 -Hydropower - NSD 1/Conservative,118.70708866192616,118.70708866192616,118.70708866192616,118.70708866192616,118.70708866192616,118.70708866192616,118.70708866192616,118.70708866192616,118.70708866192616,118.70708866192616,118.70708866192616,118.70708866192616,118.70708866192616,118.70708866192616,118.70708866192616,118.70708866192616,118.70708866192616,118.70708866192616,118.70708866192616,118.70708866192616,118.70708866192616,118.70708866192616,118.70708866192616,118.70708866192616,118.70708866192616,118.70708866192616,118.70708866192616,118.70708866192616,118.70708866192616,118.70708866192616 -Hydropower - NSD 2/Advanced,88.11926202679663,87.94629952506702,87.60037452160776,87.42741201987813,87.25444951814852,87.08148701641889,86.90852451468926,86.73556201295963,86.56259951123002,86.38963700950039,86.21667450777076,85.87074950431152,85.69778700258189,85.69778700258189,85.52482450085226,85.35186199912263,85.35186199912263,85.35186199912263,85.35186199912263,85.17889949739302,85.17889949739302,85.17889949739302,85.17889949739302,85.17889949739302,85.17889949739302,85.17889949739302,85.17889949739302,85.17889949739302,85.00593699566339,85.00593699566339 -Hydropower - NSD 2/Moderate,91.60095203973022,91.60095203973022,91.60095203973022,91.60095203973022,91.60095203973022,91.60095203973022,91.60095203973022,91.60095203973022,91.60095203973022,91.60095203973022,91.60095203973022,91.60095203973022,91.60095203973022,91.60095203973022,91.60095203973022,91.60095203973022,91.60095203973022,91.60095203973022,91.60095203973022,91.60095203973022,91.60095203973022,91.60095203973022,91.60095203973022,91.60095203973022,91.60095203973022,91.60095203973022,91.60095203973022,91.60095203973022,91.60095203973022,91.60095203973022 -Hydropower - NSD 2/Conservative,92.02526462381716,92.02526462381716,92.02526462381716,92.02526462381716,92.02526462381716,92.02526462381716,92.02526462381716,92.02526462381716,92.02526462381716,92.02526462381716,92.02526462381716,92.02526462381716,92.02526462381716,92.02526462381716,92.02526462381716,92.02526462381716,92.02526462381716,92.02526462381716,92.02526462381716,92.02526462381716,92.02526462381716,92.02526462381716,92.02526462381716,92.02526462381716,92.02526462381716,92.02526462381716,92.02526462381716,92.02526462381716,92.02526462381716,92.02526462381716 -Hydropower - NSD 3/Advanced,105.47612619541026,104.9237620769834,104.18727658574757,103.6349124673207,103.08254834889384,102.34606285765801,101.60957736642219,101.24133462080428,100.68897050237742,100.13660638395055,99.40012089271472,99.0318781470968,98.47951402866994,98.11127128305203,97.74302853743413,97.19066441900725,97.19066441900725,97.19066441900725,97.0065430461983,97.0065430461983,97.0065430461983,96.82242167338934,96.82242167338934,96.82242167338934,96.63830030058038,96.63830030058038,96.63830030058038,96.45417892777144,96.45417892777144,96.45417892777144 -Hydropower - NSD 3/Moderate,111.88152757517071,111.88152757517071,111.88152757517071,111.88152757517071,111.88152757517071,111.88152757517071,111.88152757517071,111.88152757517071,111.88152757517071,111.88152757517071,111.88152757517071,111.88152757517071,111.88152757517071,111.88152757517071,111.88152757517071,111.88152757517071,111.88152757517071,111.88152757517071,111.88152757517071,111.88152757517071,111.88152757517071,111.88152757517071,111.88152757517071,111.88152757517071,111.88152757517071,111.88152757517071,111.88152757517071,111.88152757517071,111.88152757517071,111.88152757517071 -Hydropower - NSD 3/Conservative,112.33321516468263,112.33321516468263,112.33321516468263,112.33321516468263,112.33321516468263,112.33321516468263,112.33321516468263,112.33321516468263,112.33321516468263,112.33321516468263,112.33321516468263,112.33321516468263,112.33321516468263,112.33321516468263,112.33321516468263,112.33321516468263,112.33321516468263,112.33321516468263,112.33321516468263,112.33321516468263,112.33321516468263,112.33321516468263,112.33321516468263,112.33321516468263,112.33321516468263,112.33321516468263,112.33321516468263,112.33321516468263,112.33321516468263,112.33321516468263 -Hydropower - NSD 4/Advanced,76.59892260179996,76.2529975983407,76.08003509661108,76.08003509661108,75.90707259488146,75.73411009315183,75.5611475914222,75.5611475914222,75.38818508969258,75.21522258796296,75.21522258796296,75.04226008623333,74.8692975845037,74.8692975845037,74.69633508277408,74.69633508277408,74.52337258104446,74.52337258104446,74.52337258104446,74.52337258104446,74.52337258104446,74.52337258104446,74.52337258104446,74.52337258104446,74.52337258104446,74.52337258104446,74.52337258104446,74.52337258104446,74.52337258104446,74.35041007931483 -Hydropower - NSD 4/Moderate,79.30242297482485,79.30242297482485,79.30242297482485,79.30242297482485,79.30242297482485,79.30242297482485,79.30242297482485,79.30242297482485,79.30242297482485,79.30242297482485,79.30242297482485,79.30242297482485,79.30242297482485,79.30242297482485,79.30242297482485,79.30242297482485,79.30242297482485,79.30242297482485,79.30242297482485,79.30242297482485,79.30242297482485,79.30242297482485,79.30242297482485,79.30242297482485,79.30242297482485,79.30242297482485,79.30242297482485,79.30242297482485,79.30242297482485,79.30242297482485 -Hydropower - NSD 4/Conservative,79.67958971623547,79.67958971623547,79.67958971623547,79.67958971623547,79.67958971623547,79.67958971623547,79.67958971623547,79.67958971623547,79.67958971623547,79.67958971623547,79.67958971623547,79.67958971623547,79.67958971623547,79.67958971623547,79.67958971623547,79.67958971623547,79.67958971623547,79.67958971623547,79.67958971623547,79.67958971623547,79.67958971623547,79.67958971623547,79.67958971623547,79.67958971623547,79.67958971623547,79.67958971623547,79.67958971623547,79.67958971623547,79.67958971623547,79.67958971623547 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Hydropower - NPD 1/Advanced,98.83240111646714,98.83240111646714,98.83240111646714,98.83240111646714,98.1722306652532,97.49005453233208,96.82988408111815,96.14770794819705,95.48753749698312,93.18576475530143,92.613617030916,92.01946362482346,91.44731590043804,90.87516817605261,90.30302045166718,89.73087272728175,89.13671932118919,88.56457159680377,87.99242387241834,85.22502384474434,85.22502384474434,85.22502384474434,85.22502384474434,85.22502384474434,85.22502384474434,85.22502384474434,85.22502384474434,85.22502384474434,85.22502384474434 +Hydropower - NPD 1/Moderate,98.83240111646714,98.83240111646714,98.83240111646714,98.83240111646714,98.83240111646714,98.83240111646714,98.83240111646714,98.83240111646714,98.83240111646714,98.83240111646714,98.83240111646714,98.83240111646714,98.83240111646714,98.83240111646714,98.83240111646714,98.83240111646714,98.83240111646714,98.83240111646714,98.83240111646714,97.44870110263014,97.44870110263014,97.44870110263014,97.44870110263014,97.44870110263014,97.44870110263014,97.44870110263014,97.44870110263014,97.44870110263014,97.44870110263014 +Hydropower - NPD 1/Conservative,98.83240111646714,98.83240111646714,98.83240111646714,98.83240111646714,98.83240111646714,98.83240111646714,98.83240111646714,98.83240111646714,98.83240111646714,98.83240111646714,98.83240111646714,98.83240111646714,98.83240111646714,98.83240111646714,98.83240111646714,98.83240111646714,98.83240111646714,98.83240111646714,96.14770794819705,96.14770794819705,96.14770794819705,96.14770794819705,96.14770794819705,96.14770794819705,96.14770794819705,96.14770794819705,96.14770794819705,96.14770794819705,96.14770794819705 +Hydropower - NPD 2/Advanced,131.66916009100325,131.66916009100325,131.66916009100325,131.66916009100325,121.30770435060865,110.94624861021407,100.58479286981948,90.22333712942488,85.26858749006527,83.47453715209112,82.97767202301958,82.48080689394803,81.9648315676045,81.46796643853294,80.97110130946137,80.47423618038984,79.97737105131827,79.46139572497475,78.9645305959032,76.38927037537003,76.38927037537003,76.38927037537003,76.38927037537003,76.38927037537003,76.38927037537003,76.38927037537003,76.38927037537003,76.38927037537003,76.38927037537003 +Hydropower - NPD 2/Moderate,131.66916009100325,131.66916009100325,131.66916009100325,131.66916009100325,126.76296651820101,121.85677294539879,116.95057937259656,112.04438579979433,192.20925142408115,182.17639785629015,172.14354428849916,162.12980091798016,152.09694735018917,142.06409378239823,142.06409378239823,142.06409378239823,142.06409378239823,142.06409378239823,142.06409378239823,141.16286811549122,141.16286811549122,141.16286811549122,141.16286811549122,141.16286811549122,141.16286811549122,141.16286811549122,141.16286811549122,141.16286811549122,141.16286811549122 +Hydropower - NPD 2/Conservative,131.66916009100325,131.66916009100325,131.66916009100325,131.66916009100325,131.66916009100325,131.66916009100325,131.66916009100325,131.66916009100325,81.73934174540948,81.73934174540948,81.73934174540948,81.73934174540948,81.73934174540948,81.73934174540948,81.73934174540948,81.73934174540948,81.73934174540948,81.73934174540948,79.57849114655797,79.50764358593987,79.50764358593987,79.50764358593987,79.50764358593987,79.50764358593987,79.50764358593987,79.50764358593987,79.50764358593987,79.50764358593987,79.50764358593987 +Hydropower - NPD 3/Advanced,173.21415539586317,173.21415539586317,173.21415539586317,173.21415539586317,161.06701909352645,148.94188847289686,136.79475217056017,124.64761586822344,115.33531877450629,112.42333360074588,111.76522618219198,111.10711876363806,110.44901134508414,109.76821056726976,109.11010314871584,108.45199573016194,107.79388831160801,107.13578089305412,106.45498011523975,102.72877500224287,102.72877500224287,102.72877500224287,102.72877500224287,102.72877500224287,102.72877500224287,102.72877500224287,102.72877500224287,102.72877500224287,102.72877500224287 +Hydropower - NPD 3/Moderate,173.21415539586317,173.21415539586317,173.21415539586317,173.21415539586317,167.51468383371605,161.83721795327608,156.13774639112896,150.43827482898183,230.11832991401212,219.81554480975439,209.51275970549662,199.23266796049938,188.92988285624162,178.62709775198388,178.62709775198388,178.62709775198388,178.62709775198388,178.62709775198388,178.62709775198388,176.84342195289713,176.84342195289713,176.84342195289713,176.84342195289713,176.84342195289713,176.84342195289713,176.84342195289713,176.84342195289713,176.84342195289713,176.84342195289713 +Hydropower - NPD 3/Conservative,173.21415539586317,173.21415539586317,173.21415539586317,173.21415539586317,173.21415539586317,173.21415539586317,173.21415539586317,173.21415539586317,115.55926932317801,115.55926932317801,115.55926932317801,115.55926932317801,115.55926932317801,115.55926932317801,115.55926932317801,115.55926932317801,115.55926932317801,115.55926932317801,112.58850229271525,112.50047956588672,112.50047956588672,112.50047956588672,112.50047956588672,112.50047956588672,112.50047956588672,112.50047956588672,112.50047956588672,112.50047956588672,112.50047956588672 +Hydropower - NPD 4/Advanced,312.1139173668192,312.1139173668192,312.1139173668192,312.1139173668192,291.5513451021656,271.00788303478413,250.44531077013056,229.90184870274905,208.4602073635843,204.2850451729207,202.92822116660986,201.57139716029909,200.2145731539883,198.85774914767757,197.50092514136676,196.16321133232796,194.80638732601716,193.44956331970639,192.09273931339558,187.0759902532332,187.0759902532332,187.0759902532332,187.0759902532332,187.0759902532332,187.0759902532332,187.0759902532332,187.0759902532332,187.0759902532332,187.0759902532332 +Hydropower - NPD 4/Moderate,312.1139173668192,312.1139173668192,312.1139173668192,312.1139173668192,302.6161493226437,293.1374914757402,283.6588336288367,274.16106558466123,387.94318014204697,372.76968350809267,357.5961868741382,342.44180043745587,327.2683038035015,312.1139173668192,312.1139173668192,312.1139173668192,312.1139173668192,312.1139173668192,312.1139173668192,310.01105747736955,310.01105747736955,310.01105747736955,310.01105747736955,310.01105747736955,310.01105747736955,310.01105747736955,310.01105747736955,310.01105747736955,310.01105747736955 +Hydropower - NPD 4/Conservative,312.1139173668192,312.1139173668192,312.1139173668192,312.1139173668192,312.1139173668192,312.1139173668192,312.1139173668192,312.1139173668192,216.33360863964123,216.33360863964123,216.33360863964123,216.33360863964123,216.33360863964123,216.33360863964123,216.33360863964123,216.33360863964123,216.33360863964123,216.33360863964123,210.0463537371589,209.95080275079897,209.95080275079897,209.95080275079897,209.95080275079897,209.95080275079897,209.95080275079897,209.95080275079897,209.95080275079897,209.95080275079897,209.95080275079897 +Hydropower - NPD 5/Advanced,94.03217466451956,94.03217466451956,94.03217466451956,94.03217466451956,95.46725947870608,96.91963447137677,98.35471928556329,99.807094278234,75.97053722090477,75.19611266817422,74.57366624274393,73.95121981731363,73.34174102574647,72.71929460031618,72.10981580874899,71.4873693833187,70.87789059175154,70.25544416632124,69.63299774089094,68.94364594945384,68.94364594945384,68.94364594945384,68.94364594945384,68.94364594945384,68.94364594945384,68.94364594945384,68.94364594945384,68.94364594945384,68.94364594945384 +Hydropower - NPD 5/Moderate,94.03217466451956,94.03217466451956,94.03217466451956,94.03217466451956,95.22519697992763,96.43550947381989,97.62853178922796,98.82155410463602,66.5949379378609,67.37299596964878,68.1640216352998,68.9550473009508,69.73310533273866,70.52413099838967,70.52413099838967,70.52413099838967,70.52413099838967,70.52413099838967,70.52413099838967,70.32028233563689,70.32028233563689,70.32028233563689,70.32028233563689,70.32028233563689,70.32028233563689,70.32028233563689,70.32028233563689,70.32028233563689,70.32028233563689 +Hydropower - NPD 5/Conservative,94.03217466451956,94.03217466451956,94.03217466451956,94.03217466451956,94.03217466451956,94.03217466451956,94.03217466451956,94.03217466451956,106.0834290679895,106.20446031737873,106.20446031737873,106.20446031737873,106.20446031737873,106.20446031737873,106.20446031737873,106.20446031737873,106.20446031737873,106.20446031737873,102.36604069389189,102.31417015843937,102.31417015843937,102.31417015843937,102.31417015843937,102.31417015843937,102.31417015843937,102.31417015843937,102.31417015843937,102.31417015843937,102.31417015843937 +Hydropower - NPD 6/Advanced,131.96926738399827,131.96926738399827,131.96926738399827,131.96926738399827,134.06530856660257,136.1448454879265,138.22438240925047,140.3039193305744,106.22119724699209,104.98496017113705,104.09876526035494,103.22487861222254,102.33868370144043,101.45248879065832,100.56629387987618,99.68009896909406,98.79390405831195,97.90770914752984,97.02151423674772,96.17373075480478,96.17373075480478,96.17373075480478,96.17373075480478,96.17373075480478,96.17373075480478,96.17373075480478,96.17373075480478,96.17373075480478,96.17373075480478 +Hydropower - NPD 6/Moderate,131.96926738399827,131.96926738399827,131.96926738399827,131.96926738399827,133.7022148184349,135.43516225287152,137.16810968730815,138.90105712174477,92.7805744334633,93.90062633459071,95.03298649836786,96.16534666214501,97.29770682592216,98.41775872704956,98.41775872704956,98.41775872704956,98.41775872704956,98.41775872704956,98.41775872704956,98.03079177402735,98.03079177402735,98.03079177402735,98.03079177402735,98.03079177402735,98.03079177402735,98.03079177402735,98.03079177402735,98.03079177402735,98.03079177402735 +Hydropower - NPD 6/Conservative,131.96926738399827,131.96926738399827,131.96926738399827,131.96926738399827,131.96926738399827,131.96926738399827,131.96926738399827,131.96926738399827,149.34825451220556,149.46378434116798,149.46378434116798,149.46378434116798,149.46378434116798,149.46378434116798,149.46378434116798,149.46378434116798,149.46378434116798,149.46378434116798,143.93485681225116,143.88534402841012,143.88534402841012,143.88534402841012,143.88534402841012,143.88534402841012,143.88534402841012,143.88534402841012,143.88534402841012,143.88534402841012,143.88534402841012 +Hydropower - NPD 7/Advanced,186.15262303653154,186.15262303653154,186.15262303653154,186.15262303653154,180.34312306584877,174.54533579671977,168.735835826037,162.92633585535424,152.20693476327546,150.06378281023052,148.79295469164367,147.53347325268706,146.27399181373042,145.0145103747738,143.7550289358172,142.49554749686058,141.23606605790397,139.97658461894736,138.71710317999074,137.74583852303567,137.74583852303567,137.74583852303567,137.74583852303567,137.74583852303567,137.74583852303567,137.74583852303567,137.74583852303567,137.74583852303567,137.74583852303567 +Hydropower - NPD 7/Moderate,186.15262303653154,186.15262303653154,186.15262303653154,186.15262303653154,184.00919865218688,181.86577426784223,179.7106371819438,177.56721279759913,192.21532713950097,189.84387109678087,187.46106837443048,185.08961233171038,182.71815628899026,180.33535356663992,180.33535356663992,180.33535356663992,180.33535356663992,180.33535356663992,180.33535356663992,179.8002508269139,179.8002508269139,179.8002508269139,179.8002508269139,179.8002508269139,179.8002508269139,179.8002508269139,179.8002508269139,179.8002508269139,179.8002508269139 +Hydropower - NPD 7/Conservative,186.15262303653154,186.15262303653154,186.15262303653154,186.15262303653154,186.15262303653154,186.15262303653154,186.15262303653154,186.15262303653154,164.6832410884236,164.55440137133186,164.55440137133186,164.55440137133186,164.55440137133186,164.55440137133186,164.55440137133186,164.55440137133186,164.55440137133186,164.55440137133186,158.49893466801936,158.463796563358,158.463796563358,158.463796563358,158.463796563358,158.463796563358,158.463796563358,158.463796563358,158.463796563358,158.463796563358,158.463796563358 +Hydropower - NPD 8/Advanced,424.8712449819086,424.8712449819086,424.8712449819086,424.8712449819086,419.5700762586606,414.2870622228209,409.00404818698127,403.7210341511416,325.211066165777,320.2730202372755,317.78323453555436,315.27862868084674,312.7888429791255,310.29905727740436,307.8092715756831,305.30466572097555,302.8148800192543,300.3250943175331,297.8353086158119,293.44918842178834,293.44918842178834,293.44918842178834,293.44918842178834,293.44918842178834,293.44918842178834,293.44918842178834,293.44918842178834,293.44918842178834,293.44918842178834 +Hydropower - NPD 8/Moderate,424.8712449819086,424.8712449819086,424.8712449819086,424.8712449819086,423.9998199863062,423.12839499070384,422.2569699951014,421.4036996869073,350.449786701677,349.72359920534166,348.9974117090062,348.27122421267086,347.559856869322,346.83366937298666,346.83366937298666,346.83366937298666,346.83366937298666,346.83366937298666,346.83366937298666,344.9699101706756,344.9699101706756,344.9699101706756,344.9699101706756,344.9699101706756,344.9699101706756,344.9699101706756,344.9699101706756,344.9699101706756,344.9699101706756 +Hydropower - NPD 8/Conservative,424.8712449819086,424.8712449819086,424.8712449819086,424.8712449819086,424.8712449819086,424.8712449819086,424.8712449819086,424.8712449819086,416.13884033847603,416.13884033847603,416.13884033847603,416.13884033847603,416.13884033847603,416.13884033847603,416.13884033847603,416.13884033847603,416.13884033847603,416.13884033847603,401.94187478512,401.8329466606697,401.8329466606697,401.8329466606697,401.8329466606697,401.8329466606697,401.8329466606697,401.8329466606697,401.8329466606697,401.8329466606697,401.8329466606697 +Hydropower - NSD 1/Advanced,115.39619634428887,114.70434633737037,114.01249633045187,113.32064632353337,112.45583381488525,111.93694630969637,111.24509630277787,110.726208797589,110.0343587906705,109.51547128548162,108.99658378029275,108.30473377337425,107.958808769915,107.2669587629965,106.92103375953725,106.40214625434837,106.40214625434837,106.40214625434837,106.22918375261875,106.22918375261875,106.22918375261875,105.8832587491595,105.8832587491595,105.71029624742987,105.71029624742987,105.71029624742987,105.53733374570025,105.53733374570025,105.53733374570025 +Hydropower - NSD 1/Moderate,122.25883217277577,122.25883217277577,122.25883217277577,122.25883217277577,122.25883217277577,122.25883217277577,122.25883217277577,122.25883217277577,122.25883217277577,122.25883217277577,122.25883217277577,122.25883217277577,122.25883217277577,122.25883217277577,122.25883217277577,122.25883217277577,122.25883217277577,122.25883217277577,122.25883217277577,122.25883217277577,122.25883217277577,122.25883217277577,122.25883217277577,122.25883217277577,122.25883217277577,122.25883217277577,122.25883217277577,122.25883217277577,122.25883217277577 +Hydropower - NSD 1/Conservative,122.74295717033266,122.74295717033266,122.74295717033266,122.74295717033266,122.74295717033266,122.74295717033266,122.74295717033266,122.74295717033266,122.74295717033266,122.74295717033266,122.74295717033266,122.74295717033266,122.74295717033266,122.74295717033266,122.74295717033266,122.74295717033266,122.74295717033266,122.74295717033266,122.74295717033266,122.74295717033266,122.74295717033266,122.74295717033266,122.74295717033266,122.74295717033266,122.74295717033266,122.74295717033266,122.74295717033266,122.74295717033266,122.74295717033266 +Hydropower - NSD 2/Advanced,90.48991328901647,90.31695078728684,89.9710257838276,89.79806328209797,89.62510078036834,89.2791757769091,89.10621327517947,88.93325077344984,88.76028827172021,88.5873257699906,88.41436326826097,88.24140076653134,87.8954757630721,87.8954757630721,87.72251326134247,87.54955075961284,87.54955075961284,87.54955075961284,87.54955075961284,87.37658825788323,87.37658825788323,87.37658825788323,87.37658825788323,87.37658825788323,87.37658825788323,87.37658825788323,87.37658825788323,87.37658825788323,87.2036257561536 +Hydropower - NSD 2/Moderate,93.98615874673813,93.98615874673813,93.98615874673813,93.98615874673813,93.98615874673813,93.98615874673813,93.98615874673813,93.98615874673813,93.98615874673813,93.98615874673813,93.98615874673813,93.98615874673813,93.98615874673813,93.98615874673813,93.98615874673813,93.98615874673813,93.98615874673813,93.98615874673813,93.98615874673813,93.98615874673813,93.98615874673813,93.98615874673813,93.98615874673813,93.98615874673813,93.98615874673813,93.98615874673813,93.98615874673813,93.98615874673813,93.98615874673813 +Hydropower - NSD 2/Conservative,94.41526954002718,94.41526954002718,94.41526954002718,94.41526954002718,94.41526954002718,94.41526954002718,94.41526954002718,94.41526954002718,94.41526954002718,94.41526954002718,94.41526954002718,94.41526954002718,94.41526954002718,94.41526954002718,94.41526954002718,94.41526954002718,94.41526954002718,94.41526954002718,94.41526954002718,94.41526954002718,94.41526954002718,94.41526954002718,94.41526954002718,94.41526954002718,94.41526954002718,94.41526954002718,94.41526954002718,94.41526954002718,94.41526954002718 +Hydropower - NSD 3/Advanced,109.08151732506525,108.52915320663837,107.6085463425936,107.05618222416673,106.31969673293091,105.76733261450404,104.84672575045926,104.47848300484135,103.92611888641449,103.18963339517866,102.6372692767518,102.26902653113389,101.53254103989806,101.16429829428014,100.79605554866224,100.05957005742641,100.05957005742641,100.05957005742641,99.87544868461745,99.87544868461745,99.87544868461745,99.69132731180851,99.69132731180851,99.69132731180851,99.50720593899955,99.50720593899955,99.50720593899955,99.32308456619059,99.32308456619059 +Hydropower - NSD 3/Moderate,115.69070546303999,115.69070546303999,115.69070546303999,115.69070546303999,115.69070546303999,115.69070546303999,115.69070546303999,115.69070546303999,115.69070546303999,115.69070546303999,115.69070546303999,115.69070546303999,115.69070546303999,115.69070546303999,115.69070546303999,115.69070546303999,115.69070546303999,115.69070546303999,115.69070546303999,115.69070546303999,115.69070546303999,115.69070546303999,115.69070546303999,115.69070546303999,115.69070546303999,115.69070546303999,115.69070546303999,115.69070546303999,115.69070546303999 +Hydropower - NSD 3/Conservative,116.14750082363804,116.14750082363804,116.14750082363804,116.14750082363804,116.14750082363804,116.14750082363804,116.14750082363804,116.14750082363804,116.14750082363804,116.14750082363804,116.14750082363804,116.14750082363804,116.14750082363804,116.14750082363804,116.14750082363804,116.14750082363804,116.14750082363804,116.14750082363804,116.14750082363804,116.14750082363804,116.14750082363804,116.14750082363804,116.14750082363804,116.14750082363804,116.14750082363804,116.14750082363804,116.14750082363804,116.14750082363804,116.14750082363804 +Hydropower - NSD 4/Advanced,78.70985763541587,78.53689513368626,78.190970130227,78.190970130227,78.01800762849737,77.84504512676776,77.67208262503813,77.67208262503813,77.4991201233085,77.32615762157887,77.32615762157887,77.15319511984926,76.80727011639,76.80727011639,76.63430761466037,76.63430761466037,76.46134511293076,76.46134511293076,76.46134511293076,76.46134511293076,76.46134511293076,76.46134511293076,76.46134511293076,76.46134511293076,76.46134511293076,76.46134511293076,76.46134511293076,76.46134511293076,76.46134511293076 +Hydropower - NSD 4/Moderate,81.43415024831663,81.43415024831663,81.43415024831663,81.43415024831663,81.43415024831663,81.43415024831663,81.43415024831663,81.43415024831663,81.43415024831663,81.43415024831663,81.43415024831663,81.43415024831663,81.43415024831663,81.43415024831663,81.43415024831663,81.43415024831663,81.43415024831663,81.43415024831663,81.43415024831663,81.43415024831663,81.43415024831663,81.43415024831663,81.43415024831663,81.43415024831663,81.43415024831663,81.43415024831663,81.43415024831663,81.43415024831663,81.43415024831663 +Hydropower - NSD 4/Conservative,81.81924967819144,81.81924967819144,81.81924967819144,81.81924967819144,81.81924967819144,81.81924967819144,81.81924967819144,81.81924967819144,81.81924967819144,81.81924967819144,81.81924967819144,81.81924967819144,81.81924967819144,81.81924967819144,81.81924967819144,81.81924967819144,81.81924967819144,81.81924967819144,81.81924967819144,81.81924967819144,81.81924967819144,81.81924967819144,81.81924967819144,81.81924967819144,81.81924967819144,81.81924967819144,81.81924967819144,81.81924967819144,81.81924967819144 diff --git a/tests/data/Hydropower/R&D/30/df_occ.csv b/tests/data/Hydropower/R&D/30/df_occ.csv index 6a5acbb..0876fe2 100644 --- a/tests/data/Hydropower/R&D/30/df_occ.csv +++ b/tests/data/Hydropower/R&D/30/df_occ.csv @@ -1,37 +1,37 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Hydropower - NPD 1/Advanced,2820,2820,2820,2820,2820,2792,2763,2735,2707,2679,2655,2630,2606,2582,2558,2533,2509,2485,2461,2436,2436,2436,2436,2436,2436.0,2436.0,2436.0,2436.0,2436,2436 -Hydropower - NPD 1/Moderate,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2707,2707,2707,2707,2707,2707.0,2707.0,2707.0,2707.0,2707,2707 -Hydropower - NPD 1/Conservative,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820.0,2820.0,2820.0,2820.0,2820,2820 -Hydropower - NPD 2/Advanced,5530,5530,5530,5530,5530,4979,4427,3876,3325,2773,2748,2723,2698,2673,2648,2623,2598,2572,2547,2522,2522,2522,2522,2522,2522.0,2522.0,2522.0,2522.0,2522,2522 -Hydropower - NPD 2/Moderate,5530,5530,5530,5530,5530,5269,5008,4747,4486,4225,3963,3702,3441,3180,2919,2919,2919,2919,2919,2802,2802,2802,2802,2802,2802.0,2802.0,2802.0,2802.0,2802,2802 -Hydropower - NPD 2/Conservative,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530.0,5530.0,5530.0,5530.0,5530,5530 -Hydropower - NPD 3/Advanced,5644,5644,5644,5644,5644,5126,4609,4092,3574,3057,3029,3002,2974,2946,2919,2891,2863,2836,2808,2780,2780,2780,2780,2780,2780.0,2780.0,2780.0,2780.0,2780,2780 -Hydropower - NPD 3/Moderate,5644,5644,5644,5644,5644,5401,5158,4916,4673,4431,4188,3946,3703,3460,3218,3218,3218,3218,3218,3089,3089,3089,3089,3089,3089.0,3089.0,3089.0,3089.0,3089,3089 -Hydropower - NPD 3/Conservative,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644.0,5644.0,5644.0,5644.0,5644,5644 -Hydropower - NPD 4/Advanced,12387,12387,12387,12387,12387,11381,10375,9370,8364,7359,7292,7226,7159,7092,7026,6959,6892,6826,6759,6693,6693,6693,6693,6693,6693.0,6693.0,6693.0,6693.0,6693,6693 -Hydropower - NPD 4/Moderate,12387,12387,12387,12387,12387,11923,11458,10994,10530,10066,9602,9138,8674,8210,7746,7746,7746,7746,7746,7436,7436,7436,7436,7436,7436.0,7436.0,7436.0,7436.0,7436,7436 -Hydropower - NPD 4/Conservative,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387.0,12387.0,12387.0,12387.0,12387,12387 -Hydropower - NPD 5/Advanced,4541,4541,4541,4541,4541,4620,4698,4776,4855,4933,4889,4844,4799,4755,4710,4665,4621,4576,4531,4487,4487,4487,4487,4487,4487.0,4487.0,4487.0,4487.0,4487,4487 -Hydropower - NPD 5/Moderate,4541,4541,4541,4541,4541,4607,4672,4737,4802,4867,4932,4997,5063,5128,5193,5193,5193,5193,5193,4985,4985,4985,4985,4985,4985.0,4985.0,4985.0,4985.0,4985,4985 -Hydropower - NPD 5/Conservative,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541.0,4541.0,4541.0,4541.0,4541,4541 -Hydropower - NPD 6/Advanced,6837,6837,6837,6837,6837,6955,7073,7191,7309,7427,7360,7293,7226,7158,7091,7024,6957,6889,6822,6755,6755,6755,6755,6755,6755.0,6755.0,6755.0,6755.0,6755,6755 -Hydropower - NPD 6/Moderate,6837,6837,6837,6837,6837,6935,7033,7132,7230,7328,7426,7524,7622,7720,7818,7818,7818,7818,7818,7505,7505,7505,7505,7505,7505.0,7505.0,7505.0,7505.0,7505,7505 -Hydropower - NPD 6/Conservative,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837.0,6837.0,6837.0,6837.0,6837,6837 -Hydropower - NPD 7/Advanced,13742,13742,13742,13742,13742,13280,12818,12356,11894,11432,11328,11225,11121,11018,10914,10811,10707,10604,10501,10397,10397,10397,10397,10397,10397.0,10397.0,10397.0,10397.0,10397,10397 -Hydropower - NPD 7/Moderate,13742,13742,13742,13742,13742,13571,13400,13229,13058,12888,12717,12546,12375,12204,12034,12034,12034,12034,12034,11552,11552,11552,11552,11552,11552.0,11552.0,11552.0,11552.0,11552,11552 -Hydropower - NPD 7/Conservative,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742.0,13742.0,13742.0,13742.0,13742,13742 -Hydropower - NPD 8/Advanced,18702,18702,18702,18702,18702,18430,18158,17887,17615,17343,17186,17029,16872,16715,16558,16401,16244,16087,15930,15773,15773,15773,15773,15773,15773.0,15773.0,15773.0,15773.0,15773,15773 -Hydropower - NPD 8/Moderate,18702,18702,18702,18702,18702,18657,18612,18568,18523,18479,18434,18390,18345,18301,18256,18256,18256,18256,18256,17526,17526,17526,17526,17526,17526.0,17526.0,17526.0,17526.0,17526,17526 -Hydropower - NPD 8/Conservative,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702.0,18702.0,18702.0,18702.0,18702,18702 -Hydropower - NSD 1/Advanced,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734.0,7734.0,7734.0,7734.0,7734,7734 -Hydropower - NSD 1/Moderate,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933.0,7933.0,7933.0,7933.0,7933,7933 -Hydropower - NSD 1/Conservative,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973.0,7973.0,7973.0,7973.0,7973,7973 -Hydropower - NSD 2/Advanced,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904.0,6904.0,6904.0,6904.0,6904,6904 -Hydropower - NSD 2/Moderate,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082.0,7082.0,7082.0,7082.0,7082,7082 -Hydropower - NSD 2/Conservative,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118.0,7118.0,7118.0,7118.0,7118,7118 -Hydropower - NSD 3/Advanced,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763.0,6763.0,6763.0,6763.0,6763,6763 -Hydropower - NSD 3/Moderate,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936.0,6936.0,6936.0,6936.0,6936,6936 -Hydropower - NSD 3/Conservative,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972.0,6972.0,6972.0,6972.0,6972,6972 -Hydropower - NSD 4/Advanced,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088.0,6088.0,6088.0,6088.0,6088,6088 -Hydropower - NSD 4/Moderate,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244.0,6244.0,6244.0,6244.0,6244,6244 -Hydropower - NSD 4/Conservative,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276.0,6276.0,6276.0,6276.0,6276,6276 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Hydropower - NPD 1/Advanced,3045,3045,3045,3045,3015,2984,2954,2923,2893,2867,2841,2814,2788,2762,2736,2710,2683,2657,2631,2631,2631,2631,2631,2631,2631,2631.0,2631.0,2631.0,2631 +Hydropower - NPD 1/Moderate,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045.0,3045.0,3045.0,3045 +Hydropower - NPD 1/Conservative,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,2923,2923,2923,2923,2923,2923,2923,2923.0,2923.0,2923.0,2923 +Hydropower - NPD 2/Advanced,5868,5868,5868,5868,5283,4698,4113,3528,2896,2870,2844,2818,2791,2765,2739,2713,2687,2660,2634,2634,2634,2634,2634,2634,2634,2634.0,2634.0,2634.0,2634 +Hydropower - NPD 2/Moderate,5868,5868,5868,5868,5591,5314,5037,4760,8492,7967,7442,6918,6393,5868,5868,5868,5868,5868,5868,5868,5868,5868,5868,5868,5868,5868.0,5868.0,5868.0,5868 +Hydropower - NPD 2/Conservative,5868,5868,5868,5868,5868,5868,5868,5868,3049,3049,3049,3049,3049,3049,3049,3049,3049,3049,2927,2927,2927,2927,2927,2927,2927,2927.0,2927.0,2927.0,2927 +Hydropower - NPD 3/Advanced,6018,6018,6018,6018,5466,4915,4363,3811,3229,3199,3170,3141,3112,3082,3053,3024,2995,2966,2936,2936,2936,2936,2936,2936,2936,2936.0,2936.0,2936.0,2936 +Hydropower - NPD 3/Moderate,6018,6018,6018,6018,5759,5501,5242,4983,8287,7833,7379,6926,6472,6018,6018,6018,6018,6018,6018,6018,6018,6018,6018,6018,6018,6018.0,6018.0,6018.0,6018 +Hydropower - NPD 3/Conservative,6018,6018,6018,6018,6018,6018,6018,6018,3398,3398,3398,3398,3398,3398,3398,3398,3398,3398,3263,3263,3263,3263,3263,3263,3263,3263.0,3263.0,3263.0,3263 +Hydropower - NPD 4/Advanced,13248,13248,13248,13248,12172,11097,10021,8946,7824,7754,7683,7612,7541,7470,7399,7329,7258,7187,7116,7116,7116,7116,7116,7116,7116,7116.0,7116.0,7116.0,7116 +Hydropower - NPD 4/Moderate,13248,13248,13248,13248,12751,12255,11759,11262,17216,16422,15628,14835,14041,13248,13248,13248,13248,13248,13248,13248,13248,13248,13248,13248,13248,13248.0,13248.0,13248.0,13248 +Hydropower - NPD 4/Conservative,13248,13248,13248,13248,13248,13248,13248,13248,8236,8236,8236,8236,8236,8236,8236,8236,8236,8236,7907,7907,7907,7907,7907,7907,7907,7907.0,7907.0,7907.0,7907 +Hydropower - NPD 5/Advanced,4835,4835,4835,4835,4918,5002,5085,5169,5255,5208,5160,5112,5065,5017,4970,4922,4875,4827,4779,4779,4779,4779,4779,4779,4779,4779.0,4779.0,4779.0,4779 +Hydropower - NPD 5/Moderate,4835,4835,4835,4835,4904,4974,5043,5112,4532,4592,4653,4714,4774,4835,4835,4835,4835,4835,4835,4835,4835,4835,4835,4835,4835,4835.0,4835.0,4835.0,4835 +Hydropower - NPD 5/Conservative,4835,4835,4835,4835,4835,4835,4835,4835,5532,5532,5532,5532,5532,5532,5532,5532,5532,5532,5310,5310,5310,5310,5310,5310,5310,5310.0,5310.0,5310.0,5310 +Hydropower - NPD 6/Advanced,7314,7314,7314,7314,7441,7567,7693,7819,7948,7876,7804,7733,7661,7589,7517,7445,7373,7301,7229,7229,7229,7229,7229,7229,7229,7229.0,7229.0,7229.0,7229 +Hydropower - NPD 6/Moderate,7314,7314,7314,7314,7419,7524,7629,7734,6856,6947,7039,7131,7223,7314,7314,7314,7314,7314,7314,7314,7314,7314,7314,7314,7314,7314.0,7314.0,7314.0,7314 +Hydropower - NPD 6/Conservative,7314,7314,7314,7314,7314,7314,7314,7314,8367,8367,8367,8367,8367,8367,8367,8367,8367,8367,8032,8032,8032,8032,8032,8032,8032,8032.0,8032.0,8032.0,8032 +Hydropower - NPD 7/Advanced,14751,14751,14751,14751,14255,13760,13264,12768,12272,12161,12049,11938,11827,11716,11605,11494,11383,11272,11161,11161,11161,11161,11161,11161,11161,11161.0,11161.0,11161.0,11161 +Hydropower - NPD 7/Moderate,14751,14751,14751,14751,14568,14385,14201,14018,15798,15589,15379,15170,14961,14751,14751,14751,14751,14751,14751,14751,14751,14751,14751,14751,14751,14751.0,14751.0,14751.0,14751 +Hydropower - NPD 7/Conservative,14751,14751,14751,14751,14751,14751,14751,14751,12918,12918,12918,12918,12918,12918,12918,12918,12918,12918,12401,12401,12401,12401,12401,12401,12401,12401.0,12401.0,12401.0,12401 +Hydropower - NPD 8/Advanced,20043,20043,20043,20043,19751,19460,19169,18878,18584,18416,18248,18079,17911,17743,17575,17406,17238,17070,16902,16902,16902,16902,16902,16902,16902,16902.0,16902.0,16902.0,16902 +Hydropower - NPD 8/Moderate,20043,20043,20043,20043,19995,19947,19899,19852,20287,20238,20189,20140,20092,20043,20043,20043,20043,20043,20043,20043,20043,20043,20043,20043,20043,20043.0,20043.0,20043.0,20043 +Hydropower - NPD 8/Conservative,20043,20043,20043,20043,20043,20043,20043,20043,19562,19562,19562,19562,19562,19562,19562,19562,19562,19562,18780,18780,18780,18780,18780,18780,18780,18780.0,18780.0,18780.0,18780 +Hydropower - NSD 1/Advanced,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352.0,8352.0,8352.0,8352 +Hydropower - NSD 1/Moderate,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567.0,8567.0,8567.0,8567 +Hydropower - NSD 1/Conservative,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611.0,8611.0,8611.0,8611 +Hydropower - NSD 2/Advanced,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456.0,7456.0,7456.0,7456 +Hydropower - NSD 2/Moderate,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648.0,7648.0,7648.0,7648 +Hydropower - NSD 2/Conservative,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687.0,7687.0,7687.0,7687 +Hydropower - NSD 3/Advanced,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303.0,7303.0,7303.0,7303 +Hydropower - NSD 3/Moderate,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490.0,7490.0,7490.0,7490 +Hydropower - NSD 3/Conservative,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529.0,7529.0,7529.0,7529 +Hydropower - NSD 4/Advanced,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574.0,6574.0,6574.0,6574 +Hydropower - NSD 4/Moderate,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743.0,6743.0,6743.0,6743 +Hydropower - NSD 4/Conservative,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778.0,6778.0,6778.0,6778 diff --git a/tests/data/Hydropower/R&D/30/df_tc.csv b/tests/data/Hydropower/R&D/30/df_tc.csv index 1d86c7d..3981da3 100644 --- a/tests/data/Hydropower/R&D/30/df_tc.csv +++ b/tests/data/Hydropower/R&D/30/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508 -10 year CRF/Moderate,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508 -10 year CRF/Conservative,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508 -ITC Schedule/*,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -PVD/Advanced,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927 -PVD/Moderate,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927 -PVD/Conservative,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927 -PFF/Advanced,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641 -PFF/Moderate,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641 -PFF/Conservative,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641 -Year/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045.0,2046.0,2047.0,2048.0,2049,2050 -1/nan,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662 -2/nan,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539 -3/nan,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206 -4/nan,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302 -5/nan,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847 -6/nan,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023 -7/nan,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281 -8/nan,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034 -9/nan,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496 -10/nan,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788 -11/nan,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467 -12/nan,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002 -13/nan,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756 -14/nan,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518 -15/nan,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917 -16/nan,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808 +10 year CRF/Moderate,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808 +10 year CRF/Conservative,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808 +ITC Schedule/*,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +PVD/Advanced,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868 +PVD/Moderate,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868 +PVD/Conservative,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868 +PFF/Advanced,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965 +PFF/Moderate,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965 +PFF/Conservative,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965 +Year/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047.0,2048.0,2049.0,2050 +1/nan,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101 +2/nan,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763 +3/nan,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258 +4/nan,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816 +5/nan,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056 +6/nan,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029 +7/nan,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066 +8/nan,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461 +9/nan,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471 +10/nan,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374 +11/nan,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873 +12/nan,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638 +13/nan,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283 +14/nan,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276 +15/nan,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809 +16/nan,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909 diff --git a/tests/data/Hydropower/R&D/30/df_vom.csv b/tests/data/Hydropower/R&D/30/df_vom.csv index 1325455..ae7bf04 100644 --- a/tests/data/Hydropower/R&D/30/df_vom.csv +++ b/tests/data/Hydropower/R&D/30/df_vom.csv @@ -1,37 +1,37 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Hydropower - NPD 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Hydropower - NPD 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 diff --git a/tests/data/Hydropower/R&D/TechLife/df_capex.csv b/tests/data/Hydropower/R&D/TechLife/df_capex.csv index d169356..02a4209 100644 --- a/tests/data/Hydropower/R&D/TechLife/df_capex.csv +++ b/tests/data/Hydropower/R&D/TechLife/df_capex.csv @@ -1,37 +1,37 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Hydropower - NPD 1/Advanced,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,2977.8458688836954,2946.9155213917084,2917.0517376063417,2887.1879538209755,2857.324170035609,2831.726641076723,2805.0625484112174,2779.4650194523315,2753.867490493446,2728.2699615345605,2701.6058688690546,2676.008339910169,2650.410810951283,2624.8132819923976,2598.1491893268917,2598.1491893268917,2598.1491893268917,2598.1491893268917,2598.1491893268917,2598.1491893268917,2598.1491893268917,2598.1491893268917,2598.1491893268917,2598.1491893268917,2598.1491893268917 -Hydropower - NPD 1/Moderate,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,2887.1879538209755,2887.1879538209755,2887.1879538209755,2887.1879538209755,2887.1879538209755,2887.1879538209755,2887.1879538209755,2887.1879538209755,2887.1879538209755,2887.1879538209755,2887.1879538209755 -Hydropower - NPD 1/Conservative,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062,3007.709652669062 -Hydropower - NPD 2/Advanced,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5310.420695262149,4721.677529207779,4134.00092686003,3546.3243245122803,2957.581158457911,2930.917065792405,2904.252973126899,2877.5888804613933,2850.9247877958874,2824.2606951303815,2797.5966024648756,2770.9325097993697,2743.201853427244,2716.537760761738,2689.873668096232,2689.873668096232,2689.873668096232,2689.873668096232,2689.873668096232,2689.873668096232,2689.873668096232,2689.873668096232,2689.873668096232,2689.873668096232,2689.873668096232 -Hydropower - NPD 2/Moderate,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5619.724170182017,5341.351042754135,5062.977915326254,4784.604787898373,4506.231660470492,4226.79196933599,3948.418841908109,3670.0457144802276,3391.6725870523464,3113.2994596244653,3113.2994596244653,3113.2994596244653,3113.2994596244653,3113.2994596244653,2988.5115059498976,2988.5115059498976,2988.5115059498976,2988.5115059498976,2988.5115059498976,2988.5115059498976,2988.5115059498976,2988.5115059498976,2988.5115059498976,2988.5115059498976,2988.5115059498976 -Hydropower - NPD 2/Conservative,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898,5898.097297609898 -Hydropower - NPD 3/Advanced,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,5467.205560135323,4915.792123812662,4364.378687490001,3811.898687460719,3260.4852511380573,3230.621467352691,3201.8242472739444,3171.960463488578,3142.0966797032115,3113.2994596244653,3083.4356758390986,3053.571892053732,3024.7746719749857,2994.910888189619,2965.0471044042524,2965.0471044042524,2965.0471044042524,2965.0471044042524,2965.0471044042524,2965.0471044042524,2965.0471044042524,2965.0471044042524,2965.0471044042524,2965.0471044042524,2965.0471044042524 -Hydropower - NPD 3/Moderate,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,5760.510579455888,5501.3355987471705,5243.227181745074,4984.052201036357,4725.94378403426,4466.768803325543,4208.660386323446,3949.485405614729,3690.310424906012,3432.2020079039153,3432.2020079039153,3432.2020079039153,3432.2020079039153,3432.2020079039153,3294.615289749905,3294.615289749905,3294.615289749905,3294.615289749905,3294.615289749905,3294.615289749905,3294.615289749905,3294.615289749905,3294.615289749905,3294.615289749905,3294.615289749905 -Hydropower - NPD 3/Conservative,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605,6019.685560164605 -Hydropower - NPD 4/Advanced,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,12138.561545044891,11065.598456184935,9993.701931031599,8920.738842171642,7848.842317018307,7777.382548674751,7706.9893440378155,7635.5295756942605,7564.069807350705,7493.676602713769,7422.216834370213,7350.757066026657,7280.363861389722,7208.904093046166,7138.510888409231,7138.510888409231,7138.510888409231,7138.510888409231,7138.510888409231,7138.510888409231,7138.510888409231,7138.510888409231,7138.510888409231,7138.510888409231,7138.510888409231 -Hydropower - NPD 4/Moderate,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,12716.639074033059,12220.686950454648,11725.801390582861,11230.915830711072,10736.030270839283,10241.144710967494,9746.259151095705,9251.373591223915,8756.488031352126,8261.602471480339,8261.602471480339,8261.602471480339,8261.602471480339,8261.602471480339,7930.967722428065,7930.967722428065,7930.967722428065,7930.967722428065,7930.967722428065,7930.967722428065,7930.967722428065,7930.967722428065,7930.967722428065,7930.967722428065,7930.967722428065 -Hydropower - NPD 4/Conservative,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848,13211.524633904848 -Hydropower - NPD 5/Advanced,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4927.5243245854845,5010.716293701863,5093.9082628182405,5178.166795641239,5261.358764757618,5214.4299616663275,5166.434594868417,5118.439228070506,5071.510424979216,5023.515058181305,4975.519691383395,4928.590888292105,4880.595521494194,4832.600154696283,4785.671351604993,4785.671351604993,4785.671351604993,4785.671351604993,4785.671351604993,4785.671351604993,4785.671351604993,4785.671351604993,4785.671351604993,4785.671351604993,4785.671351604993 -Hydropower - NPD 5/Moderate,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4913.658996399421,4982.985637329736,5052.312278260052,5121.638919190367,5190.965560120682,5260.292201050997,5329.6188419813125,5400.012046618248,5469.338687548564,5538.665328478879,5538.665328478879,5538.665328478879,5538.665328478879,5538.665328478879,5316.82007750187,5316.82007750187,5316.82007750187,5316.82007750187,5316.82007750187,5316.82007750187,5316.82007750187,5316.82007750187,5316.82007750187,5316.82007750187,5316.82007750187 -Hydropower - NPD 5/Conservative,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486,4843.265791762486 -Hydropower - NPD 6/Advanced,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7417.950579543733,7543.80509692492,7669.659614306108,7795.514131687295,7921.368649068483,7849.908880724927,7778.449112381371,7706.9893440378155,7634.46301198764,7563.003243644084,7491.543475300528,7420.0837069569725,7347.557374906797,7276.097606563241,7204.637838219685,7204.637838219685,7204.637838219685,7204.637838219685,7204.637838219685,7204.637838219685,7204.637838219685,7204.637838219685,7204.637838219685,7204.637838219685,7204.637838219685 -Hydropower - NPD 6/Moderate,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7396.619305411327,7501.142548660111,7606.732355615514,7711.255598864297,7815.77884211308,7920.302085361863,8024.825328610646,8129.348571859429,8233.871815108212,8338.395058356995,8338.395058356995,8338.395058356995,8338.395058356995,8338.395058356995,8004.560618184862,8004.560618184862,8004.560618184862,8004.560618184862,8004.560618184862,8004.560618184862,8004.560618184862,8004.560618184862,8004.560618184862,8004.560618184862,8004.560618184862 -Hydropower - NPD 6/Conservative,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445,7292.0960621625445 -Hydropower - NPD 7/Advanced,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14163.966023916717,13671.213591458169,13178.46115899962,12685.708726541072,12192.956294082524,12082.033668594018,11972.177606812134,11861.25498132363,11751.398919541745,11640.476294053242,11530.620232271358,11419.697606782853,11309.841545000969,11199.985483219085,11089.06285773058,11089.06285773058,11089.06285773058,11089.06285773058,11089.06285773058,11089.06285773058,11089.06285773058,11089.06285773058,11089.06285773058,11089.06285773058,11089.06285773058 -Hydropower - NPD 7/Moderate,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14474.336062543205,14291.953668711145,14109.571274879085,13927.188881047025,13745.873050921586,13563.490657089525,13381.108263257465,13198.725869425405,13016.343475593345,12835.027645467904,12835.027645467904,12835.027645467904,12835.027645467904,12835.027645467904,12320.943938876952,12320.943938876952,12320.943938876952,12320.943938876952,12320.943938876952,12320.943938876952,12320.943938876952,12320.943938876952,12320.943938876952,12320.943938876952,12320.943938876952 -Hydropower - NPD 7/Conservative,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265,14656.718456375265 -Hydropower - NPD 8/Advanced,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19656.769113010927,19366.663784810222,19077.625020316136,18787.519692115435,18497.41436391473,18329.963861975353,18162.513360035977,17995.0628580966,17827.612356157224,17660.161854217848,17492.711352278468,17325.26085033909,17157.810348399715,16990.35984646034,16822.909344520962,16822.909344520962,16822.909344520962,16822.909344520962,16822.909344520962,16822.909344520962,16822.909344520962,16822.909344520962,16822.909344520962,16822.909344520962,16822.909344520962 -Hydropower - NPD 8/Moderate,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19898.87907441372,19850.88370761581,19803.95490452452,19755.95953772661,19709.03073463532,19661.035367837405,19614.106564746115,19566.111197948205,19519.182394856914,19471.187028059005,19471.187028059005,19471.187028059005,19471.187028059005,19471.187028059005,18692.595522226235,18692.595522226235,18692.595522226235,18692.595522226235,18692.595522226235,18692.595522226235,18692.595522226235,18692.595522226235,18692.595522226235,18692.595522226235,18692.595522226235 -Hydropower - NPD 8/Conservative,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163,19946.87444121163 -Hydropower - NSD 1/Advanced,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896,8248.803707000896 -Hydropower - NSD 1/Moderate,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322,8461.049884618322 -Hydropower - NSD 1/Conservative,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313,8503.71243288313 -Hydropower - NSD 2/Advanced,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061,7363.5558305061 -Hydropower - NSD 2/Moderate,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025,7553.4041702845025 -Hydropower - NSD 2/Conservative,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305,7591.8004637228305 -Hydropower - NSD 3/Advanced,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648,7213.170347872648 -Hydropower - NSD 3/Moderate,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948,7397.685869117948 -Hydropower - NSD 3/Conservative,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277,7436.082162556277 -Hydropower - NSD 4/Advanced,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989,6493.239845903989 -Hydropower - NSD 4/Moderate,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746,6659.623784136746 -Hydropower - NSD 4/Conservative,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593,6693.753822748593 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Hydropower - NPD 1/Advanced,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3209.4020948371854,3176.4032673280803,3144.46891812572,3111.4700906166145,3079.5357414142545,3051.8593054388757,3024.1828694634974,2995.441955181373,2967.765519205994,2940.089083230616,2912.412647255237,2884.7362112798583,2855.9952969977344,2828.3188610223556,2800.6424250469768,2800.6424250469768,2800.6424250469768,2800.6424250469768,2800.6424250469768,2800.6424250469768,2800.6424250469768,2800.6424250469768,2800.6424250469768,2800.6424250469768,2800.6424250469768 +Hydropower - NPD 1/Moderate,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458 +Hydropower - NPD 1/Conservative,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3241.3364440395458,3111.4700906166145,3111.4700906166145,3111.4700906166145,3111.4700906166145,3111.4700906166145,3111.4700906166145,3111.4700906166145,3111.4700906166145,3111.4700906166145,3111.4700906166145,3111.4700906166145 +Hydropower - NPD 2/Advanced,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,5734.344638437121,5111.624828991099,4488.905019545078,3866.1852100990573,3193.4349202360054,3160.4360927269,3132.7596567515216,3105.0832207761428,3076.3423064940184,3048.66587051864,3020.9894345432613,2993.3129985678825,2965.6365625925037,2936.89564831038,2909.219212335001,2899.638907574293,2899.638907574293,2899.638907574293,2899.638907574293,2899.638907574293,2899.638907574293,2899.638907574293,2899.638907574293,2899.638907574293,2899.638907574293 +Hydropower - NPD 2/Moderate,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6062.203956914684,5767.343465946226,5472.482974977768,5177.62248400931,9150.2555247829,8591.4044137416,8032.553302700299,7474.766669965744,6915.915558924443,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142 +Hydropower - NPD 2/Conservative,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,6357.064447883142,3356.3001011680417,3356.3001011680417,3356.3001011680417,3356.3001011680417,3356.3001011680417,3356.3001011680417,3356.3001011680417,3356.3001011680417,3356.3001011680417,3356.3001011680417,3226.433747745111,3222.1758345181297,3222.1758345181297,3222.1758345181297,3222.1758345181297,3222.1758345181297,3222.1758345181297,3222.1758345181297,3222.1758345181297,3222.1758345181297,3222.1758345181297 +Hydropower - NPD 3/Advanced,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,5900.403254289393,5313.875707272713,4726.283681949288,4138.691656625863,3519.165282100078,3482.9730196707364,3452.103148775122,3421.233277879507,3390.3634069838927,3358.4290577815323,3327.559186885918,3296.689315990303,3265.8194450946885,3234.9495741990736,3203.0152249967136,3195.563876849496,3195.563876849496,3195.563876849496,3195.563876849496,3195.563876849496,3195.563876849496,3195.563876849496,3195.563876849496,3195.563876849496,3195.563876849496 +Hydropower - NPD 3/Moderate,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6212.295398165776,5937.6599950254795,5661.960113578438,5386.260232131396,8903.296557617983,8420.023406355602,7936.750255093219,7454.541582137582,6971.2684308752005,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818 +Hydropower - NPD 3/Conservative,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,6487.995279612818,3699.06211594004,3699.06211594004,3699.06211594004,3699.06211594004,3699.06211594004,3699.06211594004,3699.06211594004,3699.06211594004,3699.06211594004,3699.06211594004,3555.3575445294196,3551.099631302438,3551.099631302438,3551.099631302438,3551.099631302438,3551.099631302438,3551.099631302438,3551.099631302438,3551.099631302438,3551.099631302438,3551.099631302438 +Hydropower - NPD 4/Advanced,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,13094.147651274368,11949.833471523132,10804.454813465152,9660.140633713916,8465.79597354565,8383.83114392626,8308.253184147341,8232.675224368422,8157.0972645895035,8081.519304810585,8005.941345031666,7931.427863559492,7855.849903780573,7780.271944001654,7704.693984222736,7692.984722848537,7692.984722848537,7692.984722848537,7692.984722848537,7692.984722848537,7692.984722848537,7692.984722848537,7692.984722848537,7692.984722848537,7692.984722848537 +Hydropower - NPD 4/Moderate,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,13710.480590879917,13182.499350734231,12654.518110588544,12125.472392136113,18463.376230497837,17618.18045494204,16772.984679386245,15928.853382137195,15083.657606581399,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348 +Hydropower - NPD 4/Conservative,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,14239.526309332348,8904.361035924729,8904.361035924729,8904.361035924729,8904.361035924729,8904.361035924729,8904.361035924729,8904.361035924729,8904.361035924729,8904.361035924729,8904.361035924729,8554.147673005513,8548.825281471787,8548.825281471787,8548.825281471787,8548.825281471787,8548.825281471787,8548.825281471787,8548.825281471787,8548.825281471787,8548.825281471787,8548.825281471787 +Hydropower - NPD 5/Advanced,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5308.553315738986,5397.969493505595,5486.321192965457,5575.737370732066,5667.2825051121645,5620.44545961537,5569.350500891594,5518.255542167817,5468.225061750787,5417.130103027011,5367.09962260998,5316.004663886204,5265.974183469173,5214.879224745397,5163.784266021621,5157.397396181149,5157.397396181149,5157.397396181149,5157.397396181149,5157.397396181149,5157.397396181149,5157.397396181149,5157.397396181149,5157.397396181149,5157.397396181149 +Hydropower - NPD 5/Moderate,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5293.650619444552,5368.164100916725,5441.613104082154,5515.0621072475815,4897.664689335287,4961.533387740007,5026.466564451473,5091.399741162938,5155.268439567658,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123 +Hydropower - NPD 5/Conservative,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5220.201616279123,5962.142996080623,5969.594344227839,5969.594344227839,5969.594344227839,5969.594344227839,5969.594344227839,5969.594344227839,5969.594344227839,5969.594344227839,5969.594344227839,5733.280160130375,5730.086725210139,5730.086725210139,5730.086725210139,5730.086725210139,5730.086725210139,5730.086725210139,5730.086725210139,5730.086725210139,5730.086725210139,5730.086725210139 +Hydropower - NPD 6/Advanced,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7994.232083657467,8128.356350307379,8262.480616957291,8396.604883607204,8533.922585177352,8460.473582011924,8383.83114392626,8308.253184147341,8231.610746061677,8154.9683079760125,8078.325869890348,8001.683431804684,7925.040993719021,7848.398555633356,7771.756117547692,7765.36924770722,7765.36924770722,7765.36924770722,7765.36924770722,7765.36924770722,7765.36924770722,7765.36924770722,7765.36924770722,7765.36924770722,7765.36924770722 +Hydropower - NPD 6/Moderate,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7970.81356090907,8082.58378311733,8194.35400532559,8306.12422753385,7371.512274211446,7468.379800125272,7566.311804345843,7664.2438085664135,7762.175812786984,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081 +Hydropower - NPD 6/Conservative,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,7859.04333870081,8979.938995703647,8987.390343850864,8987.390343850864,8987.390343850864,8987.390343850864,8987.390343850864,8987.390343850864,8987.390343850864,8987.390343850864,8987.390343850864,8630.790111091177,8627.596676170942,8627.596676170942,8627.596676170942,8627.596676170942,8627.596676170942,8627.596676170942,8627.596676170942,8627.596676170942,8627.596676170942,8627.596676170942 +Hydropower - NPD 7/Advanced,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15268.876831955087,14741.960070116147,14213.97882997046,13685.997589824774,13158.016349679088,13023.892083029175,12904.670512673698,12786.513420624966,12668.356328576234,12550.199236527502,12432.04214447877,12313.885052430038,12195.727960381306,12077.570868332572,11959.41377628384,11951.962428136623,11951.962428136623,11951.962428136623,11951.962428136623,11951.962428136623,11951.962428136623,11951.962428136623,11951.962428136623,11951.962428136623,11951.962428136623 +Hydropower - NPD 7/Moderate,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15602.058541966377,15407.25901183198,15211.39500339084,15016.595473256442,16911.36685926314,16688.890893153366,16465.350448736845,16242.874482627069,16020.398516517294,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775 +Hydropower - NPD 7/Conservative,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,15796.858072100775,13845.669335836574,13833.960074462377,13833.960074462377,13833.960074462377,13833.960074462377,13833.960074462377,13833.960074462377,13833.960074462377,13833.960074462377,13833.960074462377,13283.624789875037,13280.431354954802,13280.431354954802,13280.431354954802,13280.431354954802,13280.431354954802,13280.431354954802,13280.431354954802,13280.431354954802,13280.431354954802,13280.431354954802 +Hydropower - NPD 8/Advanced,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21187.37621745915,20877.61303019626,20567.849842933367,20258.086655670475,19945.130033487345,19757.781851500167,19578.94949596695,19399.05266212699,19220.220306593772,19041.387951060555,18862.555595527338,18682.658761687377,18503.82640615416,18324.994050620946,18146.16169508773,18132.32347710004,18132.32347710004,18132.32347710004,18132.32347710004,18132.32347710004,18132.32347710004,18132.32347710004,18132.32347710004,18132.32347710004,18132.32347710004 +Hydropower - NPD 8/Moderate,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21447.108924305012,21396.013965581238,21344.91900685746,21294.88852644043,21757.93658987465,21705.77715284413,21653.61771581361,21601.458278783088,21550.36332005931,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879 +Hydropower - NPD 8/Conservative,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,21498.20388302879,20986.189817484283,20986.189817484283,20986.189817484283,20986.189817484283,20986.189817484283,20986.189817484283,20986.189817484283,20986.189817484283,20986.189817484283,20986.189817484283,20153.76778160943,20147.38091176896,20147.38091176896,20147.38091176896,20147.38091176896,20147.38091176896,20147.38091176896,20147.38091176896,20147.38091176896,20147.38091176896,20147.38091176896 +Hydropower - NSD 1/Advanced,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536,9005.486475065536 +Hydropower - NSD 1/Moderate,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783,9234.349311015783 +Hydropower - NSD 1/Conservative,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577,9281.186356512577 +Hydropower - NSD 2/Advanced,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715,8051.713912221715 +Hydropower - NSD 2/Moderate,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682,8256.09374711682 +Hydropower - NSD 2/Conservative,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888,8297.608401079888 +Hydropower - NSD 3/Advanced,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679,7888.848731289679 +Hydropower - NSD 3/Moderate,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057,8087.906174651057 +Hydropower - NSD 3/Conservative,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125,8129.420828614125 +Hydropower - NSD 4/Advanced,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329,7112.844045672329 +Hydropower - NSD 4/Moderate,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291,7292.740879512291 +Hydropower - NSD 4/Conservative,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378,7329.997620248378 diff --git a/tests/data/Hydropower/R&D/TechLife/df_fom.csv b/tests/data/Hydropower/R&D/TechLife/df_fom.csv index 81ffdc5..afc7f2a 100644 --- a/tests/data/Hydropower/R&D/TechLife/df_fom.csv +++ b/tests/data/Hydropower/R&D/TechLife/df_fom.csv @@ -1,37 +1,37 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Hydropower - NPD 1/Advanced,85,85,85,85,85,85,85,85,85,81,81,81,81,81,81,81,81,81,81,74,74,74,74,74,74.0,74.0,74.0,74.0,74,74 -Hydropower - NPD 1/Moderate,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,82,82,82,82,82,82.0,82.0,82.0,82.0,82,82 -Hydropower - NPD 1/Conservative,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85,85.0,85.0,85.0,85.0,85,85 -Hydropower - NPD 2/Advanced,87,87,87,87,87,87,87,87,87,82,82,82,82,82,82,82,82,82,82,75,75,75,75,75,75.0,75.0,75.0,75.0,75,75 -Hydropower - NPD 2/Moderate,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,83,83,83,83,83,83.0,83.0,83.0,83.0,83,83 -Hydropower - NPD 2/Conservative,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87,87.0,87.0,87.0,87.0,87,87 -Hydropower - NPD 3/Advanced,104,104,104,104,104,104,104,104,104,99,99,99,99,99,99,99,99,99,99,90,90,90,90,90,90.0,90.0,90.0,90.0,90,90 -Hydropower - NPD 3/Moderate,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,100,100,100,100,100,100.0,100.0,100.0,100.0,100,100 -Hydropower - NPD 3/Conservative,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104.0,104.0,104.0,104.0,104,104 -Hydropower - NPD 4/Advanced,174,174,174,174,174,174,174,174,174,166,166,166,166,166,166,166,166,166,166,151,151,151,151,151,151.0,151.0,151.0,151.0,151,151 -Hydropower - NPD 4/Moderate,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,167,167,167,167,167,167.0,167.0,167.0,167.0,167,167 -Hydropower - NPD 4/Conservative,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174,174.0,174.0,174.0,174.0,174,174 -Hydropower - NPD 5/Advanced,32,32,32,32,32,32,32,32,32,30,30,30,30,30,30,30,30,30,30,28,28,28,28,28,28.0,28.0,28.0,28.0,28,28 -Hydropower - NPD 5/Moderate,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,31,31,31,31,31,31.0,31.0,31.0,31.0,31,31 -Hydropower - NPD 5/Conservative,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32.0,32.0,32.0,32.0,32,32 -Hydropower - NPD 6/Advanced,36,36,36,36,36,36,36,36,36,34,34,34,34,34,34,34,34,34,34,31,31,31,31,31,31.0,31.0,31.0,31.0,31,31 -Hydropower - NPD 6/Moderate,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,34,34,34,34,34,34.0,34.0,34.0,34.0,34,34 -Hydropower - NPD 6/Conservative,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36,36.0,36.0,36.0,36.0,36,36 -Hydropower - NPD 7/Advanced,62,62,62,62,62,62,62,62,62,59,59,59,59,59,59,59,59,59,59,53,53,53,53,53,53.0,53.0,53.0,53.0,53,53 -Hydropower - NPD 7/Moderate,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,59,59,59,59,59,59.0,59.0,59.0,59.0,59,59 -Hydropower - NPD 7/Conservative,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62.0,62.0,62.0,62.0,62,62 -Hydropower - NPD 8/Advanced,189,189,189,189,189,189,189,189,189,180,180,180,180,180,180,180,180,180,180,163,163,163,163,163,163.0,163.0,163.0,163.0,163,163 -Hydropower - NPD 8/Moderate,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,181,181,181,181,181,181.0,181.0,181.0,181.0,181,181 -Hydropower - NPD 8/Conservative,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189.0,189.0,189.0,189.0,189,189 -Hydropower - NSD 1/Advanced,120,116,112,108,104,101,98,94,91,88,85,82,79,76,74,71,71,71,70,70,70,69,69,68,68.0,68.0,67.0,67.0,67,66 -Hydropower - NSD 1/Moderate,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143.0,143.0,143.0,143.0,143,143 -Hydropower - NSD 1/Conservative,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143.0,143.0,143.0,143.0,143,143 -Hydropower - NSD 2/Advanced,39,38,36,35,34,33,32,31,30,29,28,26,25,25,24,23,23,23,23,22,22,22,22,22,22.0,22.0,22.0,22.0,21,21 -Hydropower - NSD 2/Moderate,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47.0,47.0,47.0,47.0,47,47 -Hydropower - NSD 2/Conservative,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47.0,47.0,47.0,47.0,47,47 -Hydropower - NSD 3/Advanced,112,109,105,102,99,95,91,89,86,83,79,77,74,72,70,67,67,67,66,66,66,65,65,65,64.0,64.0,64.0,63.0,63,63 -Hydropower - NSD 3/Moderate,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135.0,135.0,135.0,135.0,135,135 -Hydropower - NSD 3/Conservative,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135,135.0,135.0,135.0,135.0,135,135 -Hydropower - NSD 4/Advanced,28,26,25,25,24,23,22,22,21,20,20,19,18,18,17,17,16,16,16,16,16,16,16,16,16.0,16.0,16.0,16.0,16,15 -Hydropower - NSD 4/Moderate,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33.0,33.0,33.0,33.0,33,33 -Hydropower - NSD 4/Conservative,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33.0,33.0,33.0,33.0,33,33 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Hydropower - NPD 1/Advanced,92,92,92,92,92,92,92,92,92,87,87,87,87,87,87,87,87,87,87,79,79,79,79,79,79,79.0,79.0,79.0,79 +Hydropower - NPD 1/Moderate,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,88,88,88,88,88,88,88.0,88.0,88.0,88 +Hydropower - NPD 1/Conservative,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92,92.0,92.0,92.0,92 +Hydropower - NPD 2/Advanced,93,93,93,93,93,93,93,93,93,89,89,89,89,89,89,89,89,89,89,81,81,81,81,81,81,81.0,81.0,81.0,81 +Hydropower - NPD 2/Moderate,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,90,90,90,90,90,90,90.0,90.0,90.0,90 +Hydropower - NPD 2/Conservative,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93.0,93.0,93.0,93 +Hydropower - NPD 3/Advanced,113,113,113,113,113,113,113,113,113,107,107,107,107,107,107,107,107,107,107,97,97,97,97,97,97,97.0,97.0,97.0,97 +Hydropower - NPD 3/Moderate,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NPD 3/Conservative,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113,113.0,113.0,113.0,113 +Hydropower - NPD 4/Advanced,188,188,188,188,188,188,188,188,188,179,179,179,179,179,179,179,179,179,179,163,163,163,163,163,163,163.0,163.0,163.0,163 +Hydropower - NPD 4/Moderate,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,181,181,181,181,181,181,181.0,181.0,181.0,181 +Hydropower - NPD 4/Conservative,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188,188.0,188.0,188.0,188 +Hydropower - NPD 5/Advanced,34,34,34,34,34,34,34,34,34,33,33,33,33,33,33,33,33,33,33,30,30,30,30,30,30,30.0,30.0,30.0,30 +Hydropower - NPD 5/Moderate,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,33,33,33,33,33,33,33.0,33.0,33.0,33 +Hydropower - NPD 5/Conservative,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34.0,34.0,34.0,34 +Hydropower - NPD 6/Advanced,39,39,39,39,39,39,39,39,39,37,37,37,37,37,37,37,37,37,37,33,33,33,33,33,33,33.0,33.0,33.0,33 +Hydropower - NPD 6/Moderate,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,37,37,37,37,37,37,37.0,37.0,37.0,37 +Hydropower - NPD 6/Conservative,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39.0,39.0,39.0,39 +Hydropower - NPD 7/Advanced,67,67,67,67,67,67,67,67,67,63,63,63,63,63,63,63,63,63,63,58,58,58,58,58,58,58.0,58.0,58.0,58 +Hydropower - NPD 7/Moderate,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,64,64,64,64,64,64,64.0,64.0,64.0,64 +Hydropower - NPD 7/Conservative,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67.0,67.0,67.0,67 +Hydropower - NPD 8/Advanced,204,204,204,204,204,204,204,204,204,194,194,194,194,194,194,194,194,194,194,176,176,176,176,176,176,176.0,176.0,176.0,176 +Hydropower - NPD 8/Moderate,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,196,196,196,196,196,196,196.0,196.0,196.0,196 +Hydropower - NPD 8/Conservative,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204.0,204.0,204.0,204 +Hydropower - NSD 1/Advanced,129,125,121,117,112,109,105,102,98,95,92,88,86,82,80,77,77,77,76,76,76,74,74,73,73,73.0,72.0,72.0,72 +Hydropower - NSD 1/Moderate,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155.0,155.0,155.0,155 +Hydropower - NSD 1/Conservative,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155,155.0,155.0,155.0,155 +Hydropower - NSD 2/Advanced,42,41,39,38,37,35,34,33,32,31,30,29,27,27,26,25,25,25,25,24,24,24,24,24,24,24.0,24.0,24.0,23 +Hydropower - NSD 2/Moderate,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50.0,50.0,50.0,50 +Hydropower - NSD 2/Conservative,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50.0,50.0,50.0,50 +Hydropower - NSD 3/Advanced,121,118,113,110,106,103,98,96,93,89,86,84,80,78,76,72,72,72,71,71,71,70,70,70,69,69.0,69.0,68.0,68 +Hydropower - NSD 3/Moderate,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145.0,145.0,145.0,145 +Hydropower - NSD 3/Conservative,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145.0,145.0,145.0,145 +Hydropower - NSD 4/Advanced,30,29,27,27,26,25,24,24,23,22,22,21,19,19,18,18,17,17,17,17,17,17,17,17,17,17.0,17.0,17.0,17 +Hydropower - NSD 4/Moderate,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35.0,35.0,35.0,35 +Hydropower - NSD 4/Conservative,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35.0,35.0,35.0,35 diff --git a/tests/data/Hydropower/R&D/TechLife/df_gcc.csv b/tests/data/Hydropower/R&D/TechLife/df_gcc.csv index 1325455..dd171fb 100644 --- a/tests/data/Hydropower/R&D/TechLife/df_gcc.csv +++ b/tests/data/Hydropower/R&D/TechLife/df_gcc.csv @@ -1,37 +1,37 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Hydropower - NPD 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Hydropower - NPD 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 2/Advanced,104,104,104,104,104,104,104,104,104,99,99,99,99,99,99,99,99,99,99,90,90,90,90,90,90,90.0,90.0,90.0,90 +Hydropower - NPD 2/Moderate,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104.0,104.0,104.0,104 +Hydropower - NPD 2/Conservative,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,100,100,100,100,100,100,100.0,100.0,100.0,100 +Hydropower - NPD 3/Advanced,77,77,77,77,77,77,77,77,77,73,73,73,73,73,73,73,73,73,73,66,66,66,66,66,66,66.0,66.0,66.0,66 +Hydropower - NPD 3/Moderate,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77.0,77.0,77.0,77 +Hydropower - NPD 3/Conservative,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,73,73,73,73,73,73,73.0,73.0,73.0,73 +Hydropower - NPD 4/Advanced,129,129,129,129,129,129,129,129,129,122,122,122,122,122,122,122,122,122,122,111,111,111,111,111,111,111.0,111.0,111.0,111 +Hydropower - NPD 4/Moderate,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129.0,129.0,129.0,129 +Hydropower - NPD 4/Conservative,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,124,124,124,124,124,124,124.0,124.0,124.0,124 +Hydropower - NPD 5/Advanced,69,69,69,69,69,69,69,69,69,72,72,72,72,72,72,72,72,72,72,66,66,66,66,66,66,66.0,66.0,66.0,66 +Hydropower - NPD 5/Moderate,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69.0,69.0,69.0,69 +Hydropower - NPD 5/Conservative,69,69,69,69,69,69,69,69,69,76,76,76,76,76,76,76,76,76,76,73,73,73,73,73,73,73.0,73.0,73.0,73 +Hydropower - NPD 6/Advanced,69,69,69,69,69,69,69,69,69,72,72,72,72,72,72,72,72,72,72,66,66,66,66,66,66,66.0,66.0,66.0,66 +Hydropower - NPD 6/Moderate,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69.0,69.0,69.0,69 +Hydropower - NPD 6/Conservative,69,69,69,69,69,69,69,69,69,76,76,76,76,76,76,76,76,76,76,73,73,73,73,73,73,73.0,73.0,73.0,73 +Hydropower - NPD 7/Advanced,89,89,89,89,89,89,89,89,89,74,74,74,74,74,74,74,74,74,74,67,67,67,67,67,67,67.0,67.0,67.0,67 +Hydropower - NPD 7/Moderate,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89,89.0,89.0,89.0,89 +Hydropower - NPD 7/Conservative,89,89,89,89,89,89,89,89,89,78,78,78,78,78,78,78,78,78,78,75,75,75,75,75,75,75.0,75.0,75.0,75 +Hydropower - NPD 8/Advanced,153,153,153,153,153,153,153,153,153,145,145,145,145,145,145,145,145,145,145,132,132,132,132,132,132,132.0,132.0,132.0,132 +Hydropower - NPD 8/Moderate,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153.0,153.0,153.0,153 +Hydropower - NPD 8/Conservative,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,153,147,147,147,147,147,147,147.0,147.0,147.0,147 +Hydropower - NSD 1/Advanced,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 1/Moderate,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 1/Conservative,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 2/Advanced,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 2/Moderate,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 2/Conservative,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 3/Advanced,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 3/Moderate,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 3/Conservative,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 4/Advanced,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 4/Moderate,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 +Hydropower - NSD 4/Conservative,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108.0,108.0,108.0,108 diff --git a/tests/data/Hydropower/R&D/TechLife/df_lcoe.csv b/tests/data/Hydropower/R&D/TechLife/df_lcoe.csv index 397b093..4f0f693 100644 --- a/tests/data/Hydropower/R&D/TechLife/df_lcoe.csv +++ b/tests/data/Hydropower/R&D/TechLife/df_lcoe.csv @@ -1,37 +1,37 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Hydropower - NPD 1/Advanced,78.0812824901811,78.0812824901811,78.0812824901811,78.0812824901811,78.0812824901811,77.59795823433286,77.0973723979186,76.61404814207035,76.1307238862221,74.26369961653685,73.84942168295265,73.41788216880244,73.00360423521822,72.589326301634,72.17504836804979,71.74350885389957,71.32923092031535,70.91495298673117,70.50067505314694,67.64766051478196,67.64766051478196,67.64766051478196,67.64766051478196,67.64766051478196,67.64766051478196,67.64766051478196,67.64766051478196,67.64766051478196,67.64766051478196,67.64766051478196 -Hydropower - NPD 1/Moderate,78.0812824901811,78.0812824901811,78.0812824901811,78.0812824901811,78.0812824901811,78.0812824901811,78.0812824901811,78.0812824901811,78.0812824901811,78.0812824901811,78.0812824901811,78.0812824901811,78.0812824901811,78.0812824901811,78.0812824901811,78.0812824901811,78.0812824901811,78.0812824901811,78.0812824901811,75.09294887584436,75.09294887584436,75.09294887584436,75.09294887584436,75.09294887584436,75.09294887584436,75.09294887584436,75.09294887584436,75.09294887584436,75.09294887584436,75.09294887584436 -Hydropower - NPD 1/Conservative,78.0812824901811,78.0812824901811,78.0812824901811,78.0812824901811,78.0812824901811,78.0812824901811,78.0812824901811,78.0812824901811,78.0812824901811,78.0812824901811,78.0812824901811,78.0812824901811,78.0812824901811,78.0812824901811,78.0812824901811,78.0812824901811,78.0812824901811,78.0812824901811,78.0812824901811,78.0812824901811,78.0812824901811,78.0812824901811,78.0812824901811,78.0812824901811,78.0812824901811,78.0812824901811,78.0812824901811,78.0812824901811,78.0812824901811,78.0812824901811 -Hydropower - NPD 2/Advanced,101.05406152249891,101.05406152249891,101.05406152249891,101.05406152249891,101.05406152249891,93.39876104855408,85.7295671073244,78.07426663337957,70.41896615943473,66.2016588256745,65.82690082654405,65.4521428274136,65.07738482828314,64.70262682915269,64.32786883002223,63.953110830891774,63.578352831761315,63.18860451266564,62.81384651353518,60.336228624955076,60.336228624955076,60.336228624955076,60.336228624955076,60.336228624955076,60.336228624955076,60.336228624955076,60.336228624955076,60.336228624955076,60.336228624955076,60.336228624955076 -Hydropower - NPD 2/Moderate,101.05406152249891,101.05406152249891,101.05406152249891,101.05406152249891,101.05406152249891,97.42786656115662,93.80167159981434,90.17547663847205,86.54928167712976,89.46964619334962,85.54218236246246,81.62970885154051,77.71723534061856,73.80476182969662,69.89228831877467,69.89228831877467,69.89228831877467,69.89228831877467,69.89228831877467,66.9367866603015,66.9367866603015,66.9367866603015,66.9367866603015,66.9367866603015,66.9367866603015,66.9367866603015,66.9367866603015,66.9367866603015,66.9367866603015,66.9367866603015 -Hydropower - NPD 2/Conservative,101.05406152249891,101.05406152249891,101.05406152249891,101.05406152249891,101.05406152249891,101.05406152249891,101.05406152249891,101.05406152249891,101.05406152249891,101.05406152249891,101.05406152249891,101.05406152249891,101.05406152249891,101.05406152249891,101.05406152249891,101.05406152249891,101.05406152249891,101.05406152249891,101.05406152249891,101.05406152249891,101.05406152249891,101.05406152249891,101.05406152249891,101.05406152249891,101.05406152249891,101.05406152249891,101.05406152249891,101.05406152249891,101.05406152249891,101.05406152249891 -Hydropower - NPD 3/Advanced,133.40056107431573,133.40056107431573,133.40056107431573,133.40056107431573,133.40056107431573,124.45906234112316,115.53482518849661,106.61058803587005,97.66908930267748,89.73445298065327,89.23602484180977,88.75539770792496,88.25696956908146,87.75854143023794,87.27791429635315,86.77948615750964,86.28105801866613,85.80043088478133,85.30200274593783,81.59295816873816,81.59295816873816,81.59295816873816,81.59295816873816,81.59295816873816,81.59295816873816,81.59295816873816,81.59295816873816,81.59295816873816,81.59295816873816,81.59295816873816 -Hydropower - NPD 3/Moderate,133.40056107431573,133.40056107431573,133.40056107431573,133.40056107431573,133.40056107431573,129.20599699677558,125.01143291923546,120.83413042226132,116.63956634472116,115.97670959298914,111.65106538802587,107.3432221880213,103.01757798305803,98.69193377809474,94.3840905780902,94.3840905780902,94.3840905780902,94.3840905780902,94.3840905780902,90.66082029914891,90.66082029914891,90.66082029914891,90.66082029914891,90.66082029914891,90.66082029914891,90.66082029914891,90.66082029914891,90.66082029914891,90.66082029914891,90.66082029914891 -Hydropower - NPD 3/Conservative,133.40056107431573,133.40056107431573,133.40056107431573,133.40056107431573,133.40056107431573,133.40056107431573,133.40056107431573,133.40056107431573,133.40056107431573,133.40056107431573,133.40056107431573,133.40056107431573,133.40056107431573,133.40056107431573,133.40056107431573,133.40056107431573,133.40056107431573,133.40056107431573,133.40056107431573,133.40056107431573,133.40056107431573,133.40056107431573,133.40056107431573,133.40056107431573,133.40056107431573,133.40056107431573,133.40056107431573,133.40056107431573,133.40056107431573,133.40056107431573 -Hydropower - NPD 4/Advanced,237.95618208976322,237.95618208976322,237.95618208976322,237.95618208976322,237.95618208976322,222.8759202047537,207.79565831974423,192.73038675469996,177.6501248696905,160.18158485956087,159.1772334218913,158.1878723041869,157.18352086651726,156.17916942884762,155.18980831114325,154.1854568734736,153.181105435804,152.1917443180996,151.18739288043,145.6919034281906,145.6919034281906,145.6919034281906,145.6919034281906,145.6919034281906,145.6919034281906,145.6919034281906,145.6919034281906,145.6919034281906,145.6919034281906,145.6919034281906 -Hydropower - NPD 4/Moderate,237.95618208976322,237.95618208976322,237.95618208976322,237.95618208976322,237.95618208976322,231.00067362590195,224.03017484207555,217.07466637821426,210.11915791435308,203.16364945049182,196.2081409866306,189.25263252276935,182.2971240589081,175.34161559504687,168.38610713118567,168.38610713118567,168.38610713118567,168.38610713118567,168.38610713118567,161.63624805251834,161.63624805251834,161.63624805251834,161.63624805251834,161.63624805251834,161.63624805251834,161.63624805251834,161.63624805251834,161.63624805251834,161.63624805251834,161.63624805251834 -Hydropower - NPD 4/Conservative,237.95618208976322,237.95618208976322,237.95618208976322,237.95618208976322,237.95618208976322,237.95618208976322,237.95618208976322,237.95618208976322,237.95618208976322,237.95618208976322,237.95618208976322,237.95618208976322,237.95618208976322,237.95618208976322,237.95618208976322,237.95618208976322,237.95618208976322,237.95618208976322,237.95618208976322,237.95618208976322,237.95618208976322,237.95618208976322,237.95618208976322,237.95618208976322,237.95618208976322,237.95618208976322,237.95618208976322,237.95618208976322,237.95618208976322,237.95618208976322 -Hydropower - NPD 5/Advanced,70.28562943359731,70.28562943359731,70.28562943359731,70.28562943359731,70.28562943359731,71.35708039873029,72.41496869341854,73.4728569881068,74.54430795323978,56.29394986044046,55.84638173576468,55.38864160825531,54.93090148074598,54.48333335607019,54.025593228560844,53.567853101051504,53.12028497637569,52.66254484886637,52.204804721357014,51.34953927117568,51.34953927117568,51.34953927117568,51.34953927117568,51.34953927117568,51.34953927117568,51.34953927117568,51.34953927117568,51.34953927117568,51.34953927117568,51.34953927117568 -Hydropower - NPD 5/Moderate,70.28562943359731,70.28562943359731,70.28562943359731,70.28562943359731,70.28562943359731,71.18076568294892,72.06233926185578,72.94391284076265,73.82548641966955,56.03029499893231,56.69147518311247,57.35265536729263,58.02400755430632,58.68518773848648,59.34636792266665,59.34636792266665,59.34636792266665,59.34636792266665,59.34636792266665,57.02674267053735,57.02674267053735,57.02674267053735,57.02674267053735,57.02674267053735,57.02674267053735,57.02674267053735,57.02674267053735,57.02674267053735,57.02674267053735,57.02674267053735 -Hydropower - NPD 5/Conservative,70.28562943359731,70.28562943359731,70.28562943359731,70.28562943359731,70.28562943359731,70.28562943359731,70.28562943359731,70.28562943359731,70.28562943359731,70.28562943359731,70.28562943359731,70.28562943359731,70.28562943359731,70.28562943359731,70.28562943359731,70.28562943359731,70.28562943359731,70.28562943359731,70.28562943359731,70.28562943359731,70.28562943359731,70.28562943359731,70.28562943359731,70.28562943359731,70.28562943359731,70.28562943359731,70.28562943359731,70.28562943359731,70.28562943359731,70.28562943359731 -Hydropower - NPD 6/Advanced,97.85304484075144,97.85304484075144,97.85304484075144,97.85304484075144,97.85304484075144,99.38069472084322,100.908344600935,102.43599448102678,103.96364436111857,78.2845067183889,77.63763630090676,76.99076588342464,76.34389546594252,75.68737026610991,75.04049984862777,74.39362943114565,73.74675901366354,73.09023381383092,72.44336339634879,71.21604254933335,71.21604254933335,71.21604254933335,71.21604254933335,71.21604254933335,71.21604254933335,71.21604254933335,71.21604254933335,71.21604254933335,71.21604254933335,71.21604254933335 -Hydropower - NPD 6/Moderate,97.85304484075144,97.85304484075144,97.85304484075144,97.85304484075144,97.85304484075144,99.1217710123531,100.39049718395474,101.67216954098089,102.94089571258253,77.71565021871363,78.66181888906063,79.60798755940762,80.55415622975461,81.5003249001016,82.44649357044861,82.44649357044861,82.44649357044861,82.44649357044861,82.44649357044861,79.0375797417263,79.0375797417263,79.0375797417263,79.0375797417263,79.0375797417263,79.0375797417263,79.0375797417263,79.0375797417263,79.0375797417263,79.0375797417263,79.0375797417263 -Hydropower - NPD 6/Conservative,97.85304484075144,97.85304484075144,97.85304484075144,97.85304484075144,97.85304484075144,97.85304484075144,97.85304484075144,97.85304484075144,97.85304484075144,97.85304484075144,97.85304484075144,97.85304484075144,97.85304484075144,97.85304484075144,97.85304484075144,97.85304484075144,97.85304484075144,97.85304484075144,97.85304484075144,97.85304484075144,97.85304484075144,97.85304484075144,97.85304484075144,97.85304484075144,97.85304484075144,97.85304484075144,97.85304484075144,97.85304484075144,97.85304484075144,97.85304484075144 -Hydropower - NPD 7/Advanced,137.67173680055967,137.67173680055967,137.67173680055967,137.67173680055967,137.67173680055967,133.42705845686012,129.1823801131606,124.93770176946109,120.69302342576157,112.27423155852156,111.34857930066933,110.43182754529647,109.50617528744425,108.58942353207136,107.66377127421914,106.74701951884627,105.82136726099405,104.90461550562118,103.98786375024831,101.99200601294402,101.99200601294402,101.99200601294402,101.99200601294402,101.99200601294402,101.99200601294402,101.99200601294402,101.99200601294402,101.99200601294402,101.99200601294402,101.99200601294402 -Hydropower - NPD 7/Moderate,137.67173680055967,137.67173680055967,137.67173680055967,137.67173680055967,137.67173680055967,136.10065455646307,134.52957231236653,132.95849006826992,131.38740782417335,125.7684659081787,124.24647998421015,122.72449406024158,121.20250813627302,119.68052221230447,118.16743679081526,118.16743679081526,118.16743679081526,118.16743679081526,118.16743679081526,113.34229185604336,113.34229185604336,113.34229185604336,113.34229185604336,113.34229185604336,113.34229185604336,113.34229185604336,113.34229185604336,113.34229185604336,113.34229185604336,113.34229185604336 -Hydropower - NPD 7/Conservative,137.67173680055967,137.67173680055967,137.67173680055967,137.67173680055967,137.67173680055967,137.67173680055967,137.67173680055967,137.67173680055967,137.67173680055967,137.67173680055967,137.67173680055967,137.67173680055967,137.67173680055967,137.67173680055967,137.67173680055967,137.67173680055967,137.67173680055967,137.67173680055967,137.67173680055967,137.67173680055967,137.67173680055967,137.67173680055967,137.67173680055967,137.67173680055967,137.67173680055967,137.67173680055967,137.67173680055967,137.67173680055967,137.67173680055967,137.67173680055967 -Hydropower - NPD 8/Advanced,320.2698719544185,320.2698719544185,320.2698719544185,320.2698719544185,320.2698719544185,316.396373275406,312.5228745963937,308.6636167213482,304.7901180423359,243.54949078582743,241.72434284883778,239.89919491184816,238.07404697485856,236.24889903786894,234.42375110087931,232.5986031638897,230.77345522690004,228.94830728991045,227.1231593529208,221.33752311102018,221.33752311102018,221.33752311102018,221.33752311102018,221.33752311102018,221.33752311102018,221.33752311102018,221.33752311102018,221.33752311102018,221.33752311102018,221.33752311102018 -Hydropower - NPD 8/Moderate,320.2698719544185,320.2698719544185,320.2698719544185,320.2698719544185,320.2698719544185,319.6290357759054,318.9881995973923,318.36160422284615,317.72076804433306,258.8523858528874,258.32925427859095,257.81774785039005,257.2946162760937,256.7831098478927,256.25997827359635,256.25997827359635,256.25997827359635,256.25997827359635,256.25997827359635,245.90986242158826,245.90986242158826,245.90986242158826,245.90986242158826,245.90986242158826,245.90986242158826,245.90986242158826,245.90986242158826,245.90986242158826,245.90986242158826,245.90986242158826 -Hydropower - NPD 8/Conservative,320.2698719544185,320.2698719544185,320.2698719544185,320.2698719544185,320.2698719544185,320.2698719544185,320.2698719544185,320.2698719544185,320.2698719544185,320.2698719544185,320.2698719544185,320.2698719544185,320.2698719544185,320.2698719544185,320.2698719544185,320.2698719544185,320.2698719544185,320.2698719544185,320.2698719544185,320.2698719544185,320.2698719544185,320.2698719544185,320.2698719544185,320.2698719544185,320.2698719544185,320.2698719544185,320.2698719544185,320.2698719544185,320.2698719544185,320.2698719544185 -Hydropower - NSD 1/Advanced,87.50603225631107,86.81418224939257,86.12233224247407,85.43048223555557,84.73863222863707,84.2197447234482,83.70085721825932,83.00900721134082,82.49011970615194,81.97123220096307,81.4523446957742,80.93345719058532,80.41456968539644,79.89568218020757,79.54975717674832,79.03086967155944,79.03086967155944,79.03086967155944,78.85790716982982,78.85790716982982,78.85790716982982,78.6849446681002,78.6849446681002,78.51198216637057,78.51198216637057,78.51198216637057,78.33901966464094,78.33901966464094,78.33901966464094,78.16605716291132 -Hydropower - NSD 1/Moderate,93.20169706241035,93.20169706241035,93.20169706241035,93.20169706241035,93.20169706241035,93.20169706241035,93.20169706241035,93.20169706241035,93.20169706241035,93.20169706241035,93.20169706241035,93.20169706241035,93.20169706241035,93.20169706241035,93.20169706241035,93.20169706241035,93.20169706241035,93.20169706241035,93.20169706241035,93.20169706241035,93.20169706241035,93.20169706241035,93.20169706241035,93.20169706241035,93.20169706241035,93.20169706241035,93.20169706241035,93.20169706241035,93.20169706241035,93.20169706241035 -Hydropower - NSD 1/Conservative,93.54692867373049,93.54692867373049,93.54692867373049,93.54692867373049,93.54692867373049,93.54692867373049,93.54692867373049,93.54692867373049,93.54692867373049,93.54692867373049,93.54692867373049,93.54692867373049,93.54692867373049,93.54692867373049,93.54692867373049,93.54692867373049,93.54692867373049,93.54692867373049,93.54692867373049,93.54692867373049,93.54692867373049,93.54692867373049,93.54692867373049,93.54692867373049,93.54692867373049,93.54692867373049,93.54692867373049,93.54692867373049,93.54692867373049,93.54692867373049 -Hydropower - NSD 2/Advanced,66.33251368131779,66.15955117958816,65.81362617612892,65.64066367439929,65.46770117266966,65.29473867094005,65.12177616921042,64.94881366748079,64.77585116575116,64.60288866402155,64.42992616229192,64.08400115883266,63.91103865710304,63.91103865710304,63.73807615537342,63.56511365364379,63.56511365364379,63.56511365364379,63.56511365364379,63.39215115191417,63.39215115191417,63.39215115191417,63.39215115191417,63.39215115191417,63.39215115191417,63.39215115191417,63.39215115191417,63.39215115191417,63.21918865018454,63.21918865018454 -Hydropower - NSD 2/Moderate,69.25249436552959,69.25249436552959,69.25249436552959,69.25249436552959,69.25249436552959,69.25249436552959,69.25249436552959,69.25249436552959,69.25249436552959,69.25249436552959,69.25249436552959,69.25249436552959,69.25249436552959,69.25249436552959,69.25249436552959,69.25249436552959,69.25249436552959,69.25249436552959,69.25249436552959,69.25249436552959,69.25249436552959,69.25249436552959,69.25249436552959,69.25249436552959,69.25249436552959,69.25249436552959,69.25249436552959,69.25249436552959,69.25249436552959,69.25249436552959 -Hydropower - NSD 2/Conservative,69.56320281571773,69.56320281571773,69.56320281571773,69.56320281571773,69.56320281571773,69.56320281571773,69.56320281571773,69.56320281571773,69.56320281571773,69.56320281571773,69.56320281571773,69.56320281571773,69.56320281571773,69.56320281571773,69.56320281571773,69.56320281571773,69.56320281571773,69.56320281571773,69.56320281571773,69.56320281571773,69.56320281571773,69.56320281571773,69.56320281571773,69.56320281571773,69.56320281571773,69.56320281571773,69.56320281571773,69.56320281571773,69.56320281571773,69.56320281571773 -Hydropower - NSD 3/Advanced,82.7574371278495,82.20507300942263,81.46858751818681,80.91622339975994,80.36385928133308,79.62737379009725,78.89088829886143,78.52264555324352,77.97028143481666,77.41791731638979,76.68143182515396,76.31318907953604,75.76082496110918,75.39258221549127,75.02433946987335,74.47197535144649,74.47197535144649,74.47197535144649,74.28785397863754,74.28785397863754,74.28785397863754,74.10373260582858,74.10373260582858,74.10373260582858,73.91961123301962,73.91961123301962,73.91961123301962,73.73548986021068,73.73548986021068,73.73548986021068 -Hydropower - NSD 3/Moderate,88.58168617747717,88.58168617747717,88.58168617747717,88.58168617747717,88.58168617747717,88.58168617747717,88.58168617747717,88.58168617747717,88.58168617747717,88.58168617747717,88.58168617747717,88.58168617747717,88.58168617747717,88.58168617747717,88.58168617747717,88.58168617747717,88.58168617747717,88.58168617747717,88.58168617747717,88.58168617747717,88.58168617747717,88.58168617747717,88.58168617747717,88.58168617747717,88.58168617747717,88.58168617747717,88.58168617747717,88.58168617747717,88.58168617747717,88.58168617747717 -Hydropower - NSD 3/Conservative,88.91244033412907,88.91244033412907,88.91244033412907,88.91244033412907,88.91244033412907,88.91244033412907,88.91244033412907,88.91244033412907,88.91244033412907,88.91244033412907,88.91244033412907,88.91244033412907,88.91244033412907,88.91244033412907,88.91244033412907,88.91244033412907,88.91244033412907,88.91244033412907,88.91244033412907,88.91244033412907,88.91244033412907,88.91244033412907,88.91244033412907,88.91244033412907,88.91244033412907,88.91244033412907,88.91244033412907,88.91244033412907,88.91244033412907,88.91244033412907 -Hydropower - NSD 4/Advanced,57.38720129136033,57.04127628790108,56.86831378617145,56.86831378617145,56.69535128444183,56.5223887827122,56.34942628098258,56.34942628098258,56.17646377925295,56.00350127752333,56.00350127752333,55.8305387757937,55.65757627406408,55.65757627406408,55.48461377233445,55.48461377233445,55.31165127060483,55.31165127060483,55.31165127060483,55.31165127060483,55.31165127060483,55.31165127060483,55.31165127060483,55.31165127060483,55.31165127060483,55.31165127060483,55.31165127060483,55.31165127060483,55.31165127060483,55.1386887688752 -Hydropower - NSD 4/Moderate,59.598417084157134,59.598417084157134,59.598417084157134,59.598417084157134,59.598417084157134,59.598417084157134,59.598417084157134,59.598417084157134,59.598417084157134,59.598417084157134,59.598417084157134,59.598417084157134,59.598417084157134,59.598417084157134,59.598417084157134,59.598417084157134,59.598417084157134,59.598417084157134,59.598417084157134,59.598417084157134,59.598417084157134,59.598417084157134,59.598417084157134,59.598417084157134,59.598417084157134,59.598417084157134,59.598417084157134,59.598417084157134,59.598417084157134,59.598417084157134 -Hydropower - NSD 4/Conservative,59.87460237321328,59.87460237321328,59.87460237321328,59.87460237321328,59.87460237321328,59.87460237321328,59.87460237321328,59.87460237321328,59.87460237321328,59.87460237321328,59.87460237321328,59.87460237321328,59.87460237321328,59.87460237321328,59.87460237321328,59.87460237321328,59.87460237321328,59.87460237321328,59.87460237321328,59.87460237321328,59.87460237321328,59.87460237321328,59.87460237321328,59.87460237321328,59.87460237321328,59.87460237321328,59.87460237321328,59.87460237321328,59.87460237321328,59.87460237321328 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Hydropower - NPD 1/Advanced,78.24748545746232,78.24748545746232,78.24748545746232,78.24748545746232,77.79012205707599,77.31751321001013,76.86014980962382,76.38754096255796,75.93017756217164,73.80417093120725,73.4077893175391,72.99616225719141,72.59978064352327,72.20339902985513,71.807017416187,71.41063580251884,70.99900874217117,70.60262712850302,70.20624551483488,67.43884548716088,67.43884548716088,67.43884548716088,67.43884548716088,67.43884548716088,67.43884548716088,67.43884548716088,67.43884548716088,67.43884548716088,67.43884548716088 +Hydropower - NPD 1/Moderate,78.24748545746232,78.24748545746232,78.24748545746232,78.24748545746232,78.24748545746232,78.24748545746232,78.24748545746232,78.24748545746232,78.24748545746232,78.24748545746232,78.24748545746232,78.24748545746232,78.24748545746232,78.24748545746232,78.24748545746232,78.24748545746232,78.24748545746232,78.24748545746232,78.24748545746232,76.86378544362532,76.86378544362532,76.86378544362532,76.86378544362532,76.86378544362532,76.86378544362532,76.86378544362532,76.86378544362532,76.86378544362532,76.86378544362532 +Hydropower - NPD 1/Conservative,78.24748545746232,78.24748545746232,78.24748545746232,78.24748545746232,78.24748545746232,78.24748545746232,78.24748545746232,78.24748545746232,78.24748545746232,78.24748545746232,78.24748545746232,78.24748545746232,78.24748545746232,78.24748545746232,78.24748545746232,78.24748545746232,78.24748545746232,78.24748545746232,76.38754096255796,76.38754096255796,76.38754096255796,76.38754096255796,76.38754096255796,76.38754096255796,76.38754096255796,76.38754096255796,76.38754096255796,76.38754096255796,76.38754096255796 +Hydropower - NPD 2/Advanced,99.17452403498149,99.17452403498149,99.17452403498149,99.17452403498149,91.99614968989381,84.8177753448061,77.63940099971838,70.46102665463069,67.65639623398128,66.04433853898671,65.7001124008012,65.35588626261571,64.99842065757693,64.65419451939144,64.30996838120595,63.965742243020465,63.62151610483497,63.26405049979618,62.91982436161069,60.39740071484579,60.39740071484579,60.39740071484579,60.39740071484579,60.39740071484579,60.39740071484579,60.39740071484579,60.39740071484579,60.39740071484579,60.39740071484579 +Hydropower - NPD 2/Moderate,99.17452403498149,99.17452403498149,99.17452403498149,99.17452403498149,95.77553310576904,92.37654217655658,88.9775512473441,85.57856031813162,141.74445274498186,134.79373264700558,127.84301254902928,120.9055319179063,113.95481181993,107.00409172195371,107.00409172195371,107.00409172195371,107.00409172195371,107.00409172195371,107.00409172195371,106.10286605504672,106.10286605504672,106.10286605504672,106.10286605504672,106.10286605504672,106.10286605504672,106.10286605504672,106.10286605504672,106.10286605504672,106.10286605504672 +Hydropower - NPD 2/Conservative,99.17452403498149,99.17452403498149,99.17452403498149,99.17452403498149,99.17452403498149,99.17452403498149,99.17452403498149,99.17452403498149,64.58334919942212,64.58334919942212,64.58334919942212,64.58334919942212,64.58334919942212,64.58334919942212,64.58334919942212,64.58334919942212,64.58334919942212,64.58334919942212,63.086320703523484,63.03723780201861,63.03723780201861,63.03723780201861,63.03723780201861,63.03723780201861,63.03723780201861,63.03723780201861,63.03723780201861,63.03723780201861,63.03723780201861 +Hydropower - NPD 3/Advanced,132.01052290271562,132.01052290271562,132.01052290271562,132.01052290271562,123.59503633560736,115.19479521517862,106.77930864807038,98.36382208096211,92.2875649920134,89.61261055890778,89.15667641914767,88.70074227938757,88.24480813962745,87.77315213297905,87.31721799321895,86.86128385345884,86.40534971369873,85.94941557393861,85.47775956729022,81.80035490089875,81.80035490089875,81.80035490089875,81.80035490089875,81.80035490089875,81.80035490089875,81.80035490089875,81.80035490089875,81.80035490089875,81.80035490089875 +Hydropower - NPD 3/Moderate,132.01052290271562,132.01052290271562,132.01052290271562,132.01052290271562,128.06195221271372,124.12862696939139,120.18005627938952,116.23148558938763,171.8087677129321,164.6710401456531,157.5333125783741,150.41130687798344,143.27357931070446,136.13585174342546,136.13585174342546,136.13585174342546,136.13585174342546,136.13585174342546,136.13585174342546,134.3521759443387,134.3521759443387,134.3521759443387,134.3521759443387,134.3521759443387,134.3521759443387,134.3521759443387,134.3521759443387,134.3521759443387,134.3521759443387 +Hydropower - NPD 3/Conservative,132.01052290271562,132.01052290271562,132.01052290271562,132.01052290271562,132.01052290271562,132.01052290271562,132.01052290271562,132.01052290271562,92.06745260231047,92.06745260231047,92.06745260231047,92.06745260231047,92.06745260231047,92.06745260231047,92.06745260231047,92.06745260231047,92.06745260231047,92.06745260231047,90.00931730057202,89.94833551385386,89.94833551385386,89.94833551385386,89.94833551385386,89.94833551385386,89.94833551385386,89.94833551385386,89.94833551385386,89.94833551385386,89.94833551385386 +Hydropower - NPD 4/Advanced,233.58115655594074,233.58115655594074,233.58115655594074,233.58115655594074,219.33549022180264,205.10306335451787,190.8573970203798,176.62497015309503,161.7702883437057,158.04717239528156,157.10717024869805,156.16716810211463,155.22716595553115,154.2871638089477,153.34716166236424,152.42039898263408,151.4803968360506,150.54039468946715,149.6003925428837,144.64822151732687,144.64822151732687,144.64822151732687,144.64822151732687,144.64822151732687,144.64822151732687,144.64822151732687,144.64822151732687,144.64822151732687,144.64822151732687 +Hydropower - NPD 4/Moderate,233.58115655594074,233.58115655594074,233.58115655594074,233.58115655594074,227.00114152985648,220.43436597062555,213.86759041139462,207.2875753853104,286.1153610297881,275.60322434827737,265.09108766676655,254.59219045210904,244.08005377059823,233.58115655594074,233.58115655594074,233.58115655594074,233.58115655594074,233.58115655594074,233.58115655594074,231.47829666649108,231.47829666649108,231.47829666649108,231.47829666649108,231.47829666649108,231.47829666649108,231.47829666649108,231.47829666649108,231.47829666649108,231.47829666649108 +Hydropower - NPD 4/Conservative,233.58115655594074,233.58115655594074,233.58115655594074,233.58115655594074,233.58115655594074,233.58115655594074,233.58115655594074,233.58115655594074,167.22494868726042,167.22494868726042,167.22494868726042,167.22494868726042,167.22494868726042,167.22494868726042,167.22494868726042,167.22494868726042,167.22494868726042,167.22494868726042,162.8691640925286,162.80296675826216,162.80296675826216,162.80296675826216,162.80296675826216,162.80296675826216,162.80296675826216,162.80296675826216,162.80296675826216,162.80296675826216,162.80296675826216 +Hydropower - NPD 5/Advanced,67.98402335536274,67.98402335536274,67.98402335536274,67.98402335536274,68.97824427096442,69.98444375181433,70.97866466741603,71.98486414826591,54.76126556970919,54.16212425376537,53.730895904829694,53.299667555894025,52.87742313089451,52.446194781958845,52.02395035695933,51.59272200802366,51.17047758302415,50.73924923408847,50.3080208851528,49.64257135327753,49.64257135327753,49.64257135327753,49.64257135327753,49.64257135327753,49.64257135327753,49.64257135327753,49.64257135327753,49.64257135327753,49.64257135327753 +Hydropower - NPD 5/Moderate,67.98402335536274,67.98402335536274,67.98402335536274,67.98402335536274,68.81054435748945,69.64904392486436,70.47556492699107,71.30208592911777,48.265888563865616,48.80492400003521,49.35294336014096,49.90096272024671,50.439998156416294,50.98801751652205,50.98801751652205,50.98801751652205,50.98801751652205,50.98801751652205,50.98801751652205,50.78416885376927,50.78416885376927,50.78416885376927,50.78416885376927,50.78416885376927,50.78416885376927,50.78416885376927,50.78416885376927,50.78416885376927,50.78416885376927 +Hydropower - NPD 5/Conservative,67.98402335536274,67.98402335536274,67.98402335536274,67.98402335536274,67.98402335536274,67.98402335536274,67.98402335536274,67.98402335536274,76.33308333336727,76.41693329010475,76.41693329010475,76.41693329010475,76.41693329010475,76.41693329010475,76.41693329010475,76.41693329010475,76.41693329010475,76.41693329010475,73.75769180500144,73.72175610925682,73.72175610925682,73.72175610925682,73.72175610925682,73.72175610925682,73.72175610925682,73.72175610925682,73.72175610925682,73.72175610925682,73.72175610925682 +Hydropower - NPD 6/Advanced,94.5361559774878,94.5361559774878,94.5361559774878,94.5361559774878,95.98828477371437,97.42897948493125,98.86967419614815,100.31036890736506,75.90773048201494,74.93239264612288,74.31844042051955,73.7130153091607,73.09906308355738,72.48511085795406,71.87115863235071,71.2572064067474,70.64325418114406,70.02930195554073,69.4153497299374,68.59025313842602,68.59025313842602,68.59025313842602,68.59025313842602,68.59025313842602,68.59025313842602,68.59025313842602,68.59025313842602,68.59025313842602,68.59025313842602 +Hydropower - NPD 6/Moderate,94.5361559774878,94.5361559774878,94.5361559774878,94.5361559774878,95.73673490350187,96.93731382951596,98.13789275553006,99.33847168154414,66.59612172703112,67.37208912327976,68.15658363377291,68.94107814426606,69.72557265475919,70.50154005100785,70.50154005100785,70.50154005100785,70.50154005100785,70.50154005100785,70.50154005100785,70.11457309798564,70.11457309798564,70.11457309798564,70.11457309798564,70.11457309798564,70.11457309798564,70.11457309798564,70.11457309798564,70.11457309798564,70.11457309798564 +Hydropower - NPD 6/Conservative,94.5361559774878,94.5361559774878,94.5361559774878,94.5361559774878,94.5361559774878,94.5361559774878,94.5361559774878,94.5361559774878,106.57624749265761,106.65628608772522,106.65628608772522,106.65628608772522,106.65628608772522,106.65628608772522,106.65628608772522,106.65628608772522,106.65628608772522,106.65628608772522,102.82586760948982,102.79156535446084,102.79156535446084,102.79156535446084,102.79156535446084,102.79156535446084,102.79156535446084,102.79156535446084,102.79156535446084,102.79156535446084,102.79156535446084 +Hydropower - NPD 7/Advanced,132.7554892024946,132.7554892024946,132.7554892024946,132.7554892024946,128.730691279095,124.71400786763772,120.68920994423813,116.66441202083851,109.11962615689396,107.41567822329762,106.53525367755394,105.66269006525444,104.7901264529549,103.91756284065539,103.04499922835586,102.17243561605632,101.29987200375682,100.42730839145729,99.55474477915774,98.60788034550541,98.60788034550541,98.60788034550541,98.60788034550541,98.60788034550541,98.60788034550541,98.60788034550541,98.60788034550541,98.60788034550541,98.60788034550541 +Hydropower - NPD 7/Moderate,132.7554892024946,132.7554892024946,132.7554892024946,132.7554892024946,131.27053351704674,129.7855778315989,128.29250763420873,126.80755194876092,136.83727748093102,135.19434239110583,133.54354636783643,131.9006112780112,130.257676188186,128.60688016491662,128.60688016491662,128.60688016491662,128.60688016491662,128.60688016491662,128.60688016491662,128.0717774251906,128.0717774251906,128.0717774251906,128.0717774251906,128.0717774251906,128.0717774251906,128.0717774251906,128.0717774251906,128.0717774251906,128.0717774251906 +Hydropower - NPD 7/Conservative,132.7554892024946,132.7554892024946,132.7554892024946,132.7554892024946,132.7554892024946,132.7554892024946,132.7554892024946,132.7554892024946,117.8815888121892,117.79232918082349,117.79232918082349,117.79232918082349,117.79232918082349,117.79232918082349,117.79232918082349,117.79232918082349,117.79232918082349,117.79232918082349,113.59712650663477,113.57278297080776,113.57278297080776,113.57278297080776,113.57278297080776,113.57278297080776,113.57278297080776,113.57278297080776,113.57278297080776,113.57278297080776,113.57278297080776 +Hydropower - NPD 8/Advanced,312.2342370227492,312.2342370227492,312.2342370227492,312.2342370227492,308.56160891764705,304.90155830605556,301.2415076944641,297.58145708287253,239.90503999244828,235.76828886068617,234.04337546494347,232.30819472755948,230.58328133181678,228.85836793607407,227.1334545403314,225.3982738029474,223.67336040720468,221.948447011462,220.22353361571933,215.89659996918218,215.89659996918218,215.89659996918218,215.89659996918218,215.89659996918218,215.89659996918218,215.89659996918218,215.89659996918218,215.89659996918218,215.89659996918218 +Hydropower - NPD 8/Moderate,312.2342370227492,312.2342370227492,312.2342370227492,312.2342370227492,311.63051733423924,311.0267976457293,310.4230779572194,309.8319357622201,257.39032280762564,256.8872230672007,256.38412332677575,255.88102358635078,255.3881911875672,254.88509144714226,254.88509144714226,254.88509144714226,254.88509144714226,254.88509144714226,254.88509144714226,253.02133224483117,253.02133224483117,253.02133224483117,253.02133224483117,253.02133224483117,253.02133224483117,253.02133224483117,253.02133224483117,253.02133224483117,253.02133224483117 +Hydropower - NPD 8/Conservative,312.2342370227492,312.2342370227492,312.2342370227492,312.2342370227492,312.2342370227492,312.2342370227492,312.2342370227492,312.2342370227492,306.1844626441392,306.1844626441392,306.1844626441392,306.1844626441392,306.1844626441392,306.1844626441392,306.1844626441392,306.1844626441392,306.1844626441392,306.1844626441392,296.3488627188314,296.27339775776767,296.27339775776767,296.27339775776767,296.27339775776767,296.27339775776767,296.27339775776767,296.27339775776767,296.27339775776767,296.27339775776767,296.27339775776767 +Hydropower - NSD 1/Advanced,86.80040217759252,86.10855217067402,85.41670216375552,84.72485215683702,83.86003964818889,83.34115214300002,82.64930213608152,82.13041463089264,81.43856462397414,80.91967711878527,80.40078961359639,79.70893960667789,79.36301460321864,78.67116459630014,78.32523959284089,77.80635208765202,77.80635208765202,77.80635208765202,77.63338958592239,77.63338958592239,77.63338958592239,77.28746458246314,77.28746458246314,77.11450208073352,77.11450208073352,77.11450208073352,76.94153957900389,76.94153957900389,76.94153957900389 +Hydropower - NSD 1/Moderate,92.93631274061376,92.93631274061376,92.93631274061376,92.93631274061376,92.93631274061376,92.93631274061376,92.93631274061376,92.93631274061376,92.93631274061376,92.93631274061376,92.93631274061376,92.93631274061376,92.93631274061376,92.93631274061376,92.93631274061376,92.93631274061376,92.93631274061376,92.93631274061376,92.93631274061376,92.93631274061376,92.93631274061376,92.93631274061376,92.93631274061376,92.93631274061376,92.93631274061376,92.93631274061376,92.93631274061376,92.93631274061376,92.93631274061376 +Hydropower - NSD 1/Conservative,93.2717125675637,93.2717125675637,93.2717125675637,93.2717125675637,93.2717125675637,93.2717125675637,93.2717125675637,93.2717125675637,93.2717125675637,93.2717125675637,93.2717125675637,93.2717125675637,93.2717125675637,93.2717125675637,93.2717125675637,93.2717125675637,93.2717125675637,93.2717125675637,93.2717125675637,93.2717125675637,93.2717125675637,93.2717125675637,93.2717125675637,93.2717125675637,93.2717125675637,93.2717125675637,93.2717125675637,93.2717125675637,93.2717125675637 +Hydropower - NSD 2/Advanced,64.92270441467946,64.74974191294984,64.40381690949059,64.23085440776096,64.05789190603134,63.71196690257209,63.539004400842465,63.36604189911284,63.193079397383215,63.02011689565359,62.847154393923965,62.67419189219434,62.32826688873509,62.32826688873509,62.155304387005465,61.98234188527584,61.98234188527584,61.98234188527584,61.98234188527584,61.809379383546215,61.809379383546215,61.809379383546215,61.809379383546215,61.809379383546215,61.809379383546215,61.809379383546215,61.809379383546215,61.809379383546215,61.63641688181659 +Hydropower - NSD 2/Moderate,67.76996730975267,67.76996730975267,67.76996730975267,67.76996730975267,67.76996730975267,67.76996730975267,67.76996730975267,67.76996730975267,67.76996730975267,67.76996730975267,67.76996730975267,67.76996730975267,67.76996730975267,67.76996730975267,67.76996730975267,67.76996730975267,67.76996730975267,67.76996730975267,67.76996730975267,67.76996730975267,67.76996730975267,67.76996730975267,67.76996730975267,67.76996730975267,67.76996730975267,67.76996730975267,67.76996730975267,67.76996730975267,67.76996730975267 +Hydropower - NSD 2/Conservative,68.06725352000379,68.06725352000379,68.06725352000379,68.06725352000379,68.06725352000379,68.06725352000379,68.06725352000379,68.06725352000379,68.06725352000379,68.06725352000379,68.06725352000379,68.06725352000379,68.06725352000379,68.06725352000379,68.06725352000379,68.06725352000379,68.06725352000379,68.06725352000379,68.06725352000379,68.06725352000379,68.06725352000379,68.06725352000379,68.06725352000379,68.06725352000379,68.06725352000379,68.06725352000379,68.06725352000379,68.06725352000379,68.06725352000379 +Hydropower - NSD 3/Advanced,82.41533411454988,81.86296999612301,80.94236313207823,80.38999901365136,79.65351352241554,79.10114940398867,78.1805425399439,77.81229979432598,77.25993567589911,76.52345018466329,75.97108606623642,75.60284332061852,74.8663578293827,74.49811508376479,74.12987233814687,73.39338684691104,73.39338684691104,73.39338684691104,73.2092654741021,73.2092654741021,73.2092654741021,73.02514410129314,73.02514410129314,73.02514410129314,72.84102272848418,72.84102272848418,72.84102272848418,72.65690135567523,72.65690135567523 +Hydropower - NSD 3/Moderate,88.351660795182,88.351660795182,88.351660795182,88.351660795182,88.351660795182,88.351660795182,88.351660795182,88.351660795182,88.351660795182,88.351660795182,88.351660795182,88.351660795182,88.351660795182,88.351660795182,88.351660795182,88.351660795182,88.351660795182,88.351660795182,88.351660795182,88.351660795182,88.351660795182,88.351660795182,88.351660795182,88.351660795182,88.351660795182,88.351660795182,88.351660795182,88.351660795182,88.351660795182 +Hydropower - NSD 3/Conservative,88.66812676093318,88.66812676093318,88.66812676093318,88.66812676093318,88.66812676093318,88.66812676093318,88.66812676093318,88.66812676093318,88.66812676093318,88.66812676093318,88.66812676093318,88.66812676093318,88.66812676093318,88.66812676093318,88.66812676093318,88.66812676093318,88.66812676093318,88.66812676093318,88.66812676093318,88.66812676093318,88.66812676093318,88.66812676093318,88.66812676093318,88.66812676093318,88.66812676093318,88.66812676093318,88.66812676093318,88.66812676093318,88.66812676093318 +Hydropower - NSD 4/Advanced,56.12391240824508,55.950949906515454,55.605024903056204,55.605024903056204,55.43206240132658,55.259099899596954,55.08613739786733,55.08613739786733,54.913174896137704,54.74021239440808,54.74021239440808,54.567249892678454,54.221324889219204,54.221324889219204,54.04836238748958,54.04836238748958,53.875399885759954,53.875399885759954,53.875399885759954,53.875399885759954,53.875399885759954,53.875399885759954,53.875399885759954,53.875399885759954,53.875399885759954,53.875399885759954,53.875399885759954,53.875399885759954,53.875399885759954 +Hydropower - NSD 4/Moderate,58.27696516131467,58.27696516131467,58.27696516131467,58.27696516131467,58.27696516131467,58.27696516131467,58.27696516131467,58.27696516131467,58.27696516131467,58.27696516131467,58.27696516131467,58.27696516131467,58.27696516131467,58.27696516131467,58.27696516131467,58.27696516131467,58.27696516131467,58.27696516131467,58.27696516131467,58.27696516131467,58.27696516131467,58.27696516131467,58.27696516131467,58.27696516131467,58.27696516131467,58.27696516131467,58.27696516131467,58.27696516131467,58.27696516131467 +Hydropower - NSD 4/Conservative,58.543760478206686,58.543760478206686,58.543760478206686,58.543760478206686,58.543760478206686,58.543760478206686,58.543760478206686,58.543760478206686,58.543760478206686,58.543760478206686,58.543760478206686,58.543760478206686,58.543760478206686,58.543760478206686,58.543760478206686,58.543760478206686,58.543760478206686,58.543760478206686,58.543760478206686,58.543760478206686,58.543760478206686,58.543760478206686,58.543760478206686,58.543760478206686,58.543760478206686,58.543760478206686,58.543760478206686,58.543760478206686,58.543760478206686 diff --git a/tests/data/Hydropower/R&D/TechLife/df_occ.csv b/tests/data/Hydropower/R&D/TechLife/df_occ.csv index 6a5acbb..0876fe2 100644 --- a/tests/data/Hydropower/R&D/TechLife/df_occ.csv +++ b/tests/data/Hydropower/R&D/TechLife/df_occ.csv @@ -1,37 +1,37 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Hydropower - NPD 1/Advanced,2820,2820,2820,2820,2820,2792,2763,2735,2707,2679,2655,2630,2606,2582,2558,2533,2509,2485,2461,2436,2436,2436,2436,2436,2436.0,2436.0,2436.0,2436.0,2436,2436 -Hydropower - NPD 1/Moderate,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2707,2707,2707,2707,2707,2707.0,2707.0,2707.0,2707.0,2707,2707 -Hydropower - NPD 1/Conservative,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820,2820.0,2820.0,2820.0,2820.0,2820,2820 -Hydropower - NPD 2/Advanced,5530,5530,5530,5530,5530,4979,4427,3876,3325,2773,2748,2723,2698,2673,2648,2623,2598,2572,2547,2522,2522,2522,2522,2522,2522.0,2522.0,2522.0,2522.0,2522,2522 -Hydropower - NPD 2/Moderate,5530,5530,5530,5530,5530,5269,5008,4747,4486,4225,3963,3702,3441,3180,2919,2919,2919,2919,2919,2802,2802,2802,2802,2802,2802.0,2802.0,2802.0,2802.0,2802,2802 -Hydropower - NPD 2/Conservative,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530,5530.0,5530.0,5530.0,5530.0,5530,5530 -Hydropower - NPD 3/Advanced,5644,5644,5644,5644,5644,5126,4609,4092,3574,3057,3029,3002,2974,2946,2919,2891,2863,2836,2808,2780,2780,2780,2780,2780,2780.0,2780.0,2780.0,2780.0,2780,2780 -Hydropower - NPD 3/Moderate,5644,5644,5644,5644,5644,5401,5158,4916,4673,4431,4188,3946,3703,3460,3218,3218,3218,3218,3218,3089,3089,3089,3089,3089,3089.0,3089.0,3089.0,3089.0,3089,3089 -Hydropower - NPD 3/Conservative,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644,5644.0,5644.0,5644.0,5644.0,5644,5644 -Hydropower - NPD 4/Advanced,12387,12387,12387,12387,12387,11381,10375,9370,8364,7359,7292,7226,7159,7092,7026,6959,6892,6826,6759,6693,6693,6693,6693,6693,6693.0,6693.0,6693.0,6693.0,6693,6693 -Hydropower - NPD 4/Moderate,12387,12387,12387,12387,12387,11923,11458,10994,10530,10066,9602,9138,8674,8210,7746,7746,7746,7746,7746,7436,7436,7436,7436,7436,7436.0,7436.0,7436.0,7436.0,7436,7436 -Hydropower - NPD 4/Conservative,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387,12387.0,12387.0,12387.0,12387.0,12387,12387 -Hydropower - NPD 5/Advanced,4541,4541,4541,4541,4541,4620,4698,4776,4855,4933,4889,4844,4799,4755,4710,4665,4621,4576,4531,4487,4487,4487,4487,4487,4487.0,4487.0,4487.0,4487.0,4487,4487 -Hydropower - NPD 5/Moderate,4541,4541,4541,4541,4541,4607,4672,4737,4802,4867,4932,4997,5063,5128,5193,5193,5193,5193,5193,4985,4985,4985,4985,4985,4985.0,4985.0,4985.0,4985.0,4985,4985 -Hydropower - NPD 5/Conservative,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541,4541.0,4541.0,4541.0,4541.0,4541,4541 -Hydropower - NPD 6/Advanced,6837,6837,6837,6837,6837,6955,7073,7191,7309,7427,7360,7293,7226,7158,7091,7024,6957,6889,6822,6755,6755,6755,6755,6755,6755.0,6755.0,6755.0,6755.0,6755,6755 -Hydropower - NPD 6/Moderate,6837,6837,6837,6837,6837,6935,7033,7132,7230,7328,7426,7524,7622,7720,7818,7818,7818,7818,7818,7505,7505,7505,7505,7505,7505.0,7505.0,7505.0,7505.0,7505,7505 -Hydropower - NPD 6/Conservative,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837,6837.0,6837.0,6837.0,6837.0,6837,6837 -Hydropower - NPD 7/Advanced,13742,13742,13742,13742,13742,13280,12818,12356,11894,11432,11328,11225,11121,11018,10914,10811,10707,10604,10501,10397,10397,10397,10397,10397,10397.0,10397.0,10397.0,10397.0,10397,10397 -Hydropower - NPD 7/Moderate,13742,13742,13742,13742,13742,13571,13400,13229,13058,12888,12717,12546,12375,12204,12034,12034,12034,12034,12034,11552,11552,11552,11552,11552,11552.0,11552.0,11552.0,11552.0,11552,11552 -Hydropower - NPD 7/Conservative,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742,13742.0,13742.0,13742.0,13742.0,13742,13742 -Hydropower - NPD 8/Advanced,18702,18702,18702,18702,18702,18430,18158,17887,17615,17343,17186,17029,16872,16715,16558,16401,16244,16087,15930,15773,15773,15773,15773,15773,15773.0,15773.0,15773.0,15773.0,15773,15773 -Hydropower - NPD 8/Moderate,18702,18702,18702,18702,18702,18657,18612,18568,18523,18479,18434,18390,18345,18301,18256,18256,18256,18256,18256,17526,17526,17526,17526,17526,17526.0,17526.0,17526.0,17526.0,17526,17526 -Hydropower - NPD 8/Conservative,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702,18702.0,18702.0,18702.0,18702.0,18702,18702 -Hydropower - NSD 1/Advanced,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734,7734.0,7734.0,7734.0,7734.0,7734,7734 -Hydropower - NSD 1/Moderate,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933,7933.0,7933.0,7933.0,7933.0,7933,7933 -Hydropower - NSD 1/Conservative,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973,7973.0,7973.0,7973.0,7973.0,7973,7973 -Hydropower - NSD 2/Advanced,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904,6904.0,6904.0,6904.0,6904.0,6904,6904 -Hydropower - NSD 2/Moderate,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082,7082.0,7082.0,7082.0,7082.0,7082,7082 -Hydropower - NSD 2/Conservative,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118,7118.0,7118.0,7118.0,7118.0,7118,7118 -Hydropower - NSD 3/Advanced,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763,6763.0,6763.0,6763.0,6763.0,6763,6763 -Hydropower - NSD 3/Moderate,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936,6936.0,6936.0,6936.0,6936.0,6936,6936 -Hydropower - NSD 3/Conservative,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972,6972.0,6972.0,6972.0,6972.0,6972,6972 -Hydropower - NSD 4/Advanced,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088,6088.0,6088.0,6088.0,6088.0,6088,6088 -Hydropower - NSD 4/Moderate,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244,6244.0,6244.0,6244.0,6244.0,6244,6244 -Hydropower - NSD 4/Conservative,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276,6276.0,6276.0,6276.0,6276.0,6276,6276 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Hydropower - NPD 1/Advanced,3045,3045,3045,3045,3015,2984,2954,2923,2893,2867,2841,2814,2788,2762,2736,2710,2683,2657,2631,2631,2631,2631,2631,2631,2631,2631.0,2631.0,2631.0,2631 +Hydropower - NPD 1/Moderate,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045.0,3045.0,3045.0,3045 +Hydropower - NPD 1/Conservative,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,3045,2923,2923,2923,2923,2923,2923,2923,2923.0,2923.0,2923.0,2923 +Hydropower - NPD 2/Advanced,5868,5868,5868,5868,5283,4698,4113,3528,2896,2870,2844,2818,2791,2765,2739,2713,2687,2660,2634,2634,2634,2634,2634,2634,2634,2634.0,2634.0,2634.0,2634 +Hydropower - NPD 2/Moderate,5868,5868,5868,5868,5591,5314,5037,4760,8492,7967,7442,6918,6393,5868,5868,5868,5868,5868,5868,5868,5868,5868,5868,5868,5868,5868.0,5868.0,5868.0,5868 +Hydropower - NPD 2/Conservative,5868,5868,5868,5868,5868,5868,5868,5868,3049,3049,3049,3049,3049,3049,3049,3049,3049,3049,2927,2927,2927,2927,2927,2927,2927,2927.0,2927.0,2927.0,2927 +Hydropower - NPD 3/Advanced,6018,6018,6018,6018,5466,4915,4363,3811,3229,3199,3170,3141,3112,3082,3053,3024,2995,2966,2936,2936,2936,2936,2936,2936,2936,2936.0,2936.0,2936.0,2936 +Hydropower - NPD 3/Moderate,6018,6018,6018,6018,5759,5501,5242,4983,8287,7833,7379,6926,6472,6018,6018,6018,6018,6018,6018,6018,6018,6018,6018,6018,6018,6018.0,6018.0,6018.0,6018 +Hydropower - NPD 3/Conservative,6018,6018,6018,6018,6018,6018,6018,6018,3398,3398,3398,3398,3398,3398,3398,3398,3398,3398,3263,3263,3263,3263,3263,3263,3263,3263.0,3263.0,3263.0,3263 +Hydropower - NPD 4/Advanced,13248,13248,13248,13248,12172,11097,10021,8946,7824,7754,7683,7612,7541,7470,7399,7329,7258,7187,7116,7116,7116,7116,7116,7116,7116,7116.0,7116.0,7116.0,7116 +Hydropower - NPD 4/Moderate,13248,13248,13248,13248,12751,12255,11759,11262,17216,16422,15628,14835,14041,13248,13248,13248,13248,13248,13248,13248,13248,13248,13248,13248,13248,13248.0,13248.0,13248.0,13248 +Hydropower - NPD 4/Conservative,13248,13248,13248,13248,13248,13248,13248,13248,8236,8236,8236,8236,8236,8236,8236,8236,8236,8236,7907,7907,7907,7907,7907,7907,7907,7907.0,7907.0,7907.0,7907 +Hydropower - NPD 5/Advanced,4835,4835,4835,4835,4918,5002,5085,5169,5255,5208,5160,5112,5065,5017,4970,4922,4875,4827,4779,4779,4779,4779,4779,4779,4779,4779.0,4779.0,4779.0,4779 +Hydropower - NPD 5/Moderate,4835,4835,4835,4835,4904,4974,5043,5112,4532,4592,4653,4714,4774,4835,4835,4835,4835,4835,4835,4835,4835,4835,4835,4835,4835,4835.0,4835.0,4835.0,4835 +Hydropower - NPD 5/Conservative,4835,4835,4835,4835,4835,4835,4835,4835,5532,5532,5532,5532,5532,5532,5532,5532,5532,5532,5310,5310,5310,5310,5310,5310,5310,5310.0,5310.0,5310.0,5310 +Hydropower - NPD 6/Advanced,7314,7314,7314,7314,7441,7567,7693,7819,7948,7876,7804,7733,7661,7589,7517,7445,7373,7301,7229,7229,7229,7229,7229,7229,7229,7229.0,7229.0,7229.0,7229 +Hydropower - NPD 6/Moderate,7314,7314,7314,7314,7419,7524,7629,7734,6856,6947,7039,7131,7223,7314,7314,7314,7314,7314,7314,7314,7314,7314,7314,7314,7314,7314.0,7314.0,7314.0,7314 +Hydropower - NPD 6/Conservative,7314,7314,7314,7314,7314,7314,7314,7314,8367,8367,8367,8367,8367,8367,8367,8367,8367,8367,8032,8032,8032,8032,8032,8032,8032,8032.0,8032.0,8032.0,8032 +Hydropower - NPD 7/Advanced,14751,14751,14751,14751,14255,13760,13264,12768,12272,12161,12049,11938,11827,11716,11605,11494,11383,11272,11161,11161,11161,11161,11161,11161,11161,11161.0,11161.0,11161.0,11161 +Hydropower - NPD 7/Moderate,14751,14751,14751,14751,14568,14385,14201,14018,15798,15589,15379,15170,14961,14751,14751,14751,14751,14751,14751,14751,14751,14751,14751,14751,14751,14751.0,14751.0,14751.0,14751 +Hydropower - NPD 7/Conservative,14751,14751,14751,14751,14751,14751,14751,14751,12918,12918,12918,12918,12918,12918,12918,12918,12918,12918,12401,12401,12401,12401,12401,12401,12401,12401.0,12401.0,12401.0,12401 +Hydropower - NPD 8/Advanced,20043,20043,20043,20043,19751,19460,19169,18878,18584,18416,18248,18079,17911,17743,17575,17406,17238,17070,16902,16902,16902,16902,16902,16902,16902,16902.0,16902.0,16902.0,16902 +Hydropower - NPD 8/Moderate,20043,20043,20043,20043,19995,19947,19899,19852,20287,20238,20189,20140,20092,20043,20043,20043,20043,20043,20043,20043,20043,20043,20043,20043,20043,20043.0,20043.0,20043.0,20043 +Hydropower - NPD 8/Conservative,20043,20043,20043,20043,20043,20043,20043,20043,19562,19562,19562,19562,19562,19562,19562,19562,19562,19562,18780,18780,18780,18780,18780,18780,18780,18780.0,18780.0,18780.0,18780 +Hydropower - NSD 1/Advanced,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352,8352.0,8352.0,8352.0,8352 +Hydropower - NSD 1/Moderate,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567,8567.0,8567.0,8567.0,8567 +Hydropower - NSD 1/Conservative,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611,8611.0,8611.0,8611.0,8611 +Hydropower - NSD 2/Advanced,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456,7456.0,7456.0,7456.0,7456 +Hydropower - NSD 2/Moderate,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648,7648.0,7648.0,7648.0,7648 +Hydropower - NSD 2/Conservative,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687,7687.0,7687.0,7687.0,7687 +Hydropower - NSD 3/Advanced,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303,7303.0,7303.0,7303.0,7303 +Hydropower - NSD 3/Moderate,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490,7490.0,7490.0,7490.0,7490 +Hydropower - NSD 3/Conservative,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529,7529.0,7529.0,7529.0,7529 +Hydropower - NSD 4/Advanced,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574,6574.0,6574.0,6574.0,6574 +Hydropower - NSD 4/Moderate,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743,6743.0,6743.0,6743.0,6743 +Hydropower - NSD 4/Conservative,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778,6778.0,6778.0,6778.0,6778 diff --git a/tests/data/Hydropower/R&D/TechLife/df_tc.csv b/tests/data/Hydropower/R&D/TechLife/df_tc.csv index 1d86c7d..3981da3 100644 --- a/tests/data/Hydropower/R&D/TechLife/df_tc.csv +++ b/tests/data/Hydropower/R&D/TechLife/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508 -10 year CRF/Moderate,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508 -10 year CRF/Conservative,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508,0.12550663405744508 -ITC Schedule/*,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -PVD/Advanced,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927 -PVD/Moderate,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927 -PVD/Conservative,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927,0.8322014246207927 -PFF/Advanced,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641 -PFF/Moderate,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641 -PFF/Conservative,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641,1.05816233948641 -Year/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045.0,2046.0,2047.0,2048.0,2049,2050 -1/nan,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662,0.9348557021480662 -2/nan,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539,0.8739551838387539 -3/nan,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206,0.8170219870335206 -4/nan,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302,0.7637976633586302 -5/nan,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847,0.7140406008781847 -6/nan,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023,0.6675249272962023 -7/nan,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281,0.6240394846088281 -8/nan,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034,0.5833868705521034 -9/nan,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496,0.5453825424939496 -10/nan,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788,0.5098539797024788 -11/nan,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467,0.4766399001877467 -12/nan,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002,0.4455895285618002 -13/nan,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756,0.41656191159346756 -14/nan,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518,0.3894252783508518 -15/nan,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917,0.3640564420268917 -16/nan,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766,0.3403402407325766 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808 +10 year CRF/Moderate,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808 +10 year CRF/Conservative,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808,0.1222864912446808 +ITC Schedule/*,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +PVD/Advanced,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868 +PVD/Moderate,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868 +PVD/Conservative,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868,0.8434135411734868 +PFF/Advanced,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965 +PFF/Moderate,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965 +PFF/Conservative,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965,1.0542759958280965 +Year/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047.0,2048.0,2049.0,2050 +1/nan,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101,0.9395678570084101 +2/nan,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763,0.8827877579233763 +3/nan,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258,0.8294390019053258 +4/nan,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816,0.7793142255393816 +5/nan,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056,0.7322185968262056 +6/nan,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029,0.6879690578817029 +7/nan,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066,0.6463936134020066 +8/nan,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461,0.6073306621280461 +9/nan,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471,0.5706283687111471 +10/nan,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374,0.5361440735381374 +11/nan,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873,0.5037437382219873 +12/nan,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638,0.473301424602638 +13/nan,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283,0.4446988052329283 +14/nan,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276,0.41782470344690276 +15/nan,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809,0.3925746612227809 +16/nan,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909,0.3688505331608909 diff --git a/tests/data/Hydropower/R&D/TechLife/df_vom.csv b/tests/data/Hydropower/R&D/TechLife/df_vom.csv index 1325455..ae7bf04 100644 --- a/tests/data/Hydropower/R&D/TechLife/df_vom.csv +++ b/tests/data/Hydropower/R&D/TechLife/df_vom.csv @@ -1,37 +1,37 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Hydropower - NPD 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NPD 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 -Hydropower - NSD 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0,0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Hydropower - NPD 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NPD 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 +Hydropower - NSD 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0 diff --git a/tests/data/Hydropower/R&D/df_cff.csv b/tests/data/Hydropower/R&D/df_cff.csv index 86c9073..c3d9483 100644 --- a/tests/data/Hydropower/R&D/df_cff.csv +++ b/tests/data/Hydropower/R&D/df_cff.csv @@ -1,4 +1,4 @@ -Construction Finance Factor,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CFF/Advanced,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347 -CFF/Moderate,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347 -CFF/Conservative,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347 +Construction Finance Factor,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CFF/Advanced,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352 +CFF/Moderate,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352 +CFF/Conservative,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352 diff --git a/tests/data/Hydropower/R&D/df_just_wacc.csv b/tests/data/Hydropower/R&D/df_just_wacc.csv index 95d0200..75e5eef 100644 --- a/tests/data/Hydropower/R&D/df_just_wacc.csv +++ b/tests/data/Hydropower/R&D/df_just_wacc.csv @@ -1,7 +1,7 @@ -WACC Type,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -WACC Nominal - Advanced,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581 -WACC Nominal - Moderate,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581 -WACC Nominal - Conservative,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581 -WACC Real - Advanced,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222 -WACC Real - Moderate,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222 -WACC Real - Conservative,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222 +WACC Type,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +WACC Nominal - Advanced,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995 +WACC Nominal - Moderate,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995 +WACC Nominal - Conservative,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995 +WACC Real - Advanced,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442 +WACC Real - Moderate,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442 +WACC Real - Conservative,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442 diff --git a/tests/data/Hydropower/R&D/df_wacc.csv b/tests/data/Hydropower/R&D/df_wacc.csv index d753ee6..7f3bb90 100644 --- a/tests/data/Hydropower/R&D/df_wacc.csv +++ b/tests/data/Hydropower/R&D/df_wacc.csv @@ -1,25 +1,25 @@ -WACC,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Inflation Rate,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 -Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Calculated Interest Rate Real - Advanced,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Calculated Interest Rate Real - Moderate,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Calculated Interest Rate Real - Conservative,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Interest During Construction - Nominal,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Rate of Return on Equity Nominal - Advanced,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Rate of Return on Equity Nominal - Moderate,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Rate of Return on Equity Nominal - Conservative,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Calculated Rate of Return on Equity Real - Advanced,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Moderate,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Conservative,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Debt Fraction - Advanced,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263 -Debt Fraction - Moderate,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263 -Debt Fraction - Conservative,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263 -Tax Rate (Federal and State),0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574 -WACC Nominal - Advanced,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581 -WACC Nominal - Moderate,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581 -WACC Nominal - Conservative,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581 -WACC Real - Advanced,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222 -WACC Real - Moderate,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222 -WACC Real - Conservative,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222 +WACC,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Inflation Rate,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 +Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Calculated Interest Rate Real - Advanced,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Moderate,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Conservative,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Interest During Construction - Nominal,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Rate of Return on Equity Nominal - Advanced,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975 +Rate of Return on Equity Nominal - Moderate,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975 +Rate of Return on Equity Nominal - Conservative,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975 +Calculated Rate of Return on Equity Real - Advanced,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323 +Calculated Rate of Return on Equity Real - Moderate,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323 +Calculated Rate of Return on Equity Real - Conservative,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323 +Debt Fraction - Advanced,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892 +Debt Fraction - Moderate,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892 +Debt Fraction - Conservative,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892 +Tax Rate (Federal and State),0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574 +WACC Nominal - Advanced,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995 +WACC Nominal - Moderate,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995 +WACC Nominal - Conservative,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995 +WACC Real - Advanced,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442 +WACC Real - Moderate,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442 +WACC Real - Conservative,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442 diff --git a/tests/data/Hydropower/df_ncf.csv b/tests/data/Hydropower/df_ncf.csv index 9d21582..553e5ff 100644 --- a/tests/data/Hydropower/df_ncf.csv +++ b/tests/data/Hydropower/df_ncf.csv @@ -1,37 +1,37 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Hydropower - NPD 1/Advanced,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33 -Hydropower - NPD 1/Moderate,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33 -Hydropower - NPD 1/Conservative,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33 -Hydropower - NPD 2/Advanced,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38 -Hydropower - NPD 2/Moderate,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38 -Hydropower - NPD 2/Conservative,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41 -Hydropower - NPD 3/Advanced,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32 -Hydropower - NPD 3/Moderate,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32 -Hydropower - NPD 3/Conservative,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33 -Hydropower - NPD 4/Advanced,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38 -Hydropower - NPD 4/Moderate,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38 -Hydropower - NPD 4/Conservative,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38 -Hydropower - NPD 5/Advanced,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56 -Hydropower - NPD 5/Moderate,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56 -Hydropower - NPD 5/Conservative,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42 -Hydropower - NPD 6/Advanced,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59 -Hydropower - NPD 6/Moderate,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59 -Hydropower - NPD 6/Conservative,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44 -Hydropower - NPD 7/Advanced,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64 -Hydropower - NPD 7/Moderate,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64 -Hydropower - NPD 7/Conservative,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62 -Hydropower - NPD 8/Advanced,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49 -Hydropower - NPD 8/Moderate,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49 -Hydropower - NPD 8/Conservative,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4 -Hydropower - NSD 1/Advanced,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66 -Hydropower - NSD 1/Moderate,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66 -Hydropower - NSD 1/Conservative,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66 -Hydropower - NSD 2/Advanced,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66 -Hydropower - NSD 2/Moderate,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66 -Hydropower - NSD 2/Conservative,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66 -Hydropower - NSD 3/Advanced,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62 -Hydropower - NSD 3/Moderate,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62 -Hydropower - NSD 3/Conservative,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62 -Hydropower - NSD 4/Advanced,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66 -Hydropower - NSD 4/Moderate,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66 -Hydropower - NSD 4/Conservative,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Hydropower - NPD 1/Advanced,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33 +Hydropower - NPD 1/Moderate,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33 +Hydropower - NPD 1/Conservative,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33 +Hydropower - NPD 2/Advanced,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38 +Hydropower - NPD 2/Moderate,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38 +Hydropower - NPD 2/Conservative,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41 +Hydropower - NPD 3/Advanced,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32 +Hydropower - NPD 3/Moderate,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32 +Hydropower - NPD 3/Conservative,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33 +Hydropower - NPD 4/Advanced,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38 +Hydropower - NPD 4/Moderate,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38 +Hydropower - NPD 4/Conservative,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38 +Hydropower - NPD 5/Advanced,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56 +Hydropower - NPD 5/Moderate,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56,0.56 +Hydropower - NPD 5/Conservative,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42 +Hydropower - NPD 6/Advanced,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59 +Hydropower - NPD 6/Moderate,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59 +Hydropower - NPD 6/Conservative,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44 +Hydropower - NPD 7/Advanced,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64 +Hydropower - NPD 7/Moderate,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64 +Hydropower - NPD 7/Conservative,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62 +Hydropower - NPD 8/Advanced,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49 +Hydropower - NPD 8/Moderate,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49 +Hydropower - NPD 8/Conservative,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4 +Hydropower - NSD 1/Advanced,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66 +Hydropower - NSD 1/Moderate,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66 +Hydropower - NSD 1/Conservative,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66 +Hydropower - NSD 2/Advanced,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66 +Hydropower - NSD 2/Moderate,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66 +Hydropower - NSD 2/Conservative,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66 +Hydropower - NSD 3/Advanced,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62 +Hydropower - NSD 3/Moderate,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62 +Hydropower - NSD 3/Conservative,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62 +Hydropower - NSD 4/Advanced,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66 +Hydropower - NSD 4/Moderate,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66 +Hydropower - NSD 4/Conservative,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66 diff --git a/tests/data/Land-Based_Wind/Market/20/df_capex.csv b/tests/data/Land-Based_Wind/Market/20/df_capex.csv index 35c78ca..0c5fdc4 100644 --- a/tests/data/Land-Based_Wind/Market/20/df_capex.csv +++ b/tests/data/Land-Based_Wind/Market/20/df_capex.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,1363.0000000000048,1533.3167150176362,1434.0015417728744,1273.9566478720978,1244.2755304961363,1214.5944131201636,1184.9132957442018,1155.2321783682294,1125.5510609922676,1095.869943616295,1083.555183721072,1071.240423825838,1058.9256639306138,1046.6109040353833,1034.2961441401537,1021.981384244924,1009.6666243496944,997.3518644544649,985.0371045592354,972.7223446640058,960.4075847687762,948.0928248735466,935.7780649783172,923.4633050830865,911.1485451878569,898.8337852926273,886.5190253973979,874.2042655021683,861.8895056069387,849.574745711709 -Land-Based Wind - Class 1 - Technology 1/Moderate,1363.0000000000048,1540.2333333333315,1447.233333333339,1291.9999999999948,1268.333333333328,1244.6666666666617,1220.999999999995,1197.3333333333287,1173.666666666662,1149.9999999999957,1138.6766064586523,1127.3532129172982,1116.029819375955,1104.7064258346009,1093.383032293247,1082.0596387519035,1070.7362452105497,1059.4128516692083,1048.0894581278596,1036.7660645865099,1025.44267104516,1014.1192775038104,1002.7958839624617,991.4724904211121,980.1490968797623,968.8257033384136,957.502309797064,946.1789162557142,934.8555227143645,923.5321291730157 -Land-Based Wind - Class 1 - Technology 1/Conservative,1363.0000000000048,1556.0722383392163,1477.5338472576204,1333.318882624032,1323.425176832045,1313.5314710400578,1303.6377652480705,1293.7440594560726,1283.8503536640853,1273.9566478720978,1265.366506952058,1256.776366032018,1248.1862251119783,1239.5960841919486,1231.0059432719088,1222.4158023518687,1213.8256614318288,1205.2355205117888,1196.645379591749,1188.0552386717088,1179.4650977516692,1170.874956831629,1162.2848159115892,1153.6946749915494,1145.1045340715198,1136.5143931514801,1127.92425223144,1119.3341113114002,1110.74397039136,1102.1538294713203 -Land-Based Wind - Class 2 - Technology 1/Advanced,1363.0000000000048,1533.3167150176362,1434.0015417728744,1273.9566478720978,1244.2755304961363,1214.5944131201636,1184.9132957442018,1155.2321783682294,1125.5510609922676,1095.869943616295,1083.555183721072,1071.240423825838,1058.9256639306138,1046.6109040353833,1034.2961441401537,1021.981384244924,1009.6666243496944,997.3518644544649,985.0371045592354,972.7223446640058,960.4075847687762,948.0928248735466,935.7780649783172,923.4633050830865,911.1485451878569,898.8337852926273,886.5190253973979,874.2042655021683,861.8895056069387,849.574745711709 -Land-Based Wind - Class 2 - Technology 1/Moderate,1363.0000000000048,1540.2333333333315,1447.233333333339,1291.9999999999948,1268.333333333328,1244.6666666666617,1220.999999999995,1197.3333333333287,1173.666666666662,1149.9999999999957,1138.6766064586523,1127.3532129172982,1116.029819375955,1104.7064258346009,1093.383032293247,1082.0596387519035,1070.7362452105497,1059.4128516692083,1048.0894581278596,1036.7660645865099,1025.44267104516,1014.1192775038104,1002.7958839624617,991.4724904211121,980.1490968797623,968.8257033384136,957.502309797064,946.1789162557142,934.8555227143645,923.5321291730157 -Land-Based Wind - Class 2 - Technology 1/Conservative,1363.0000000000048,1556.0722383392163,1477.5338472576204,1333.318882624032,1323.425176832045,1313.5314710400578,1303.6377652480705,1293.7440594560726,1283.8503536640853,1273.9566478720978,1265.366506952058,1256.776366032018,1248.1862251119783,1239.5960841919486,1231.0059432719088,1222.4158023518687,1213.8256614318288,1205.2355205117888,1196.645379591749,1188.0552386717088,1179.4650977516692,1170.874956831629,1162.2848159115892,1153.6946749915494,1145.1045340715198,1136.5143931514801,1127.92425223144,1119.3341113114002,1110.74397039136,1102.1538294713203 -Land-Based Wind - Class 3 - Technology 1/Advanced,1363.0000000000048,1533.3167150176362,1434.0015417728744,1273.9566478720978,1244.2755304961363,1214.5944131201636,1184.9132957442018,1155.2321783682294,1125.5510609922676,1095.869943616295,1083.555183721072,1071.240423825838,1058.9256639306138,1046.6109040353833,1034.2961441401537,1021.981384244924,1009.6666243496944,997.3518644544649,985.0371045592354,972.7223446640058,960.4075847687762,948.0928248735466,935.7780649783172,923.4633050830865,911.1485451878569,898.8337852926273,886.5190253973979,874.2042655021683,861.8895056069387,849.574745711709 -Land-Based Wind - Class 3 - Technology 1/Moderate,1363.0000000000048,1540.2333333333315,1447.233333333339,1291.9999999999948,1268.333333333328,1244.6666666666617,1220.999999999995,1197.3333333333287,1173.666666666662,1149.9999999999957,1138.6766064586523,1127.3532129172982,1116.029819375955,1104.7064258346009,1093.383032293247,1082.0596387519035,1070.7362452105497,1059.4128516692083,1048.0894581278596,1036.7660645865099,1025.44267104516,1014.1192775038104,1002.7958839624617,991.4724904211121,980.1490968797623,968.8257033384136,957.502309797064,946.1789162557142,934.8555227143645,923.5321291730157 -Land-Based Wind - Class 3 - Technology 1/Conservative,1363.0000000000048,1556.0722383392163,1477.5338472576204,1333.318882624032,1323.425176832045,1313.5314710400578,1303.6377652480705,1293.7440594560726,1283.8503536640853,1273.9566478720978,1265.366506952058,1256.776366032018,1248.1862251119783,1239.5960841919486,1231.0059432719088,1222.4158023518687,1213.8256614318288,1205.2355205117888,1196.645379591749,1188.0552386717088,1179.4650977516692,1170.874956831629,1162.2848159115892,1153.6946749915494,1145.1045340715198,1136.5143931514801,1127.92425223144,1119.3341113114002,1110.74397039136,1102.1538294713203 -Land-Based Wind - Class 4 - Technology 1/Advanced,1363.0000000000048,1533.3167150176362,1434.0015417728744,1273.9566478720978,1244.2755304961363,1214.5944131201636,1184.9132957442018,1155.2321783682294,1125.5510609922676,1095.869943616295,1083.555183721072,1071.240423825838,1058.9256639306138,1046.6109040353833,1034.2961441401537,1021.981384244924,1009.6666243496944,997.3518644544649,985.0371045592354,972.7223446640058,960.4075847687762,948.0928248735466,935.7780649783172,923.4633050830865,911.1485451878569,898.8337852926273,886.5190253973979,874.2042655021683,861.8895056069387,849.574745711709 -Land-Based Wind - Class 4 - Technology 1/Moderate,1363.0000000000048,1540.2333333333315,1447.233333333339,1291.9999999999948,1268.333333333328,1244.6666666666617,1220.999999999995,1197.3333333333287,1173.666666666662,1149.9999999999957,1138.6766064586523,1127.3532129172982,1116.029819375955,1104.7064258346009,1093.383032293247,1082.0596387519035,1070.7362452105497,1059.4128516692083,1048.0894581278596,1036.7660645865099,1025.44267104516,1014.1192775038104,1002.7958839624617,991.4724904211121,980.1490968797623,968.8257033384136,957.502309797064,946.1789162557142,934.8555227143645,923.5321291730157 -Land-Based Wind - Class 4 - Technology 1/Conservative,1363.0000000000048,1556.0722383392163,1477.5338472576204,1333.318882624032,1323.425176832045,1313.5314710400578,1303.6377652480705,1293.7440594560726,1283.8503536640853,1273.9566478720978,1265.366506952058,1256.776366032018,1248.1862251119783,1239.5960841919486,1231.0059432719088,1222.4158023518687,1213.8256614318288,1205.2355205117888,1196.645379591749,1188.0552386717088,1179.4650977516692,1170.874956831629,1162.2848159115892,1153.6946749915494,1145.1045340715198,1136.5143931514801,1127.92425223144,1119.3341113114002,1110.74397039136,1102.1538294713203 -Land-Based Wind - Class 5 - Technology 1/Advanced,1363.0000000000048,1533.3167150176362,1434.0015417728744,1273.9566478720978,1244.2755304961363,1214.5944131201636,1184.9132957442018,1155.2321783682294,1125.5510609922676,1095.869943616295,1083.555183721072,1071.240423825838,1058.9256639306138,1046.6109040353833,1034.2961441401537,1021.981384244924,1009.6666243496944,997.3518644544649,985.0371045592354,972.7223446640058,960.4075847687762,948.0928248735466,935.7780649783172,923.4633050830865,911.1485451878569,898.8337852926273,886.5190253973979,874.2042655021683,861.8895056069387,849.574745711709 -Land-Based Wind - Class 5 - Technology 1/Moderate,1363.0000000000048,1540.2333333333315,1447.233333333339,1291.9999999999948,1268.333333333328,1244.6666666666617,1220.999999999995,1197.3333333333287,1173.666666666662,1149.9999999999957,1138.6766064586523,1127.3532129172982,1116.029819375955,1104.7064258346009,1093.383032293247,1082.0596387519035,1070.7362452105497,1059.4128516692083,1048.0894581278596,1036.7660645865099,1025.44267104516,1014.1192775038104,1002.7958839624617,991.4724904211121,980.1490968797623,968.8257033384136,957.502309797064,946.1789162557142,934.8555227143645,923.5321291730157 -Land-Based Wind - Class 5 - Technology 1/Conservative,1363.0000000000048,1556.0722383392163,1477.5338472576204,1333.318882624032,1323.425176832045,1313.5314710400578,1303.6377652480705,1293.7440594560726,1283.8503536640853,1273.9566478720978,1265.366506952058,1256.776366032018,1248.1862251119783,1239.5960841919486,1231.0059432719088,1222.4158023518687,1213.8256614318288,1205.2355205117888,1196.645379591749,1188.0552386717088,1179.4650977516692,1170.874956831629,1162.2848159115892,1153.6946749915494,1145.1045340715198,1136.5143931514801,1127.92425223144,1119.3341113114002,1110.74397039136,1102.1538294713203 -Land-Based Wind - Class 6 - Technology 1/Advanced,1363.0000000000048,1533.3167150176362,1434.0015417728744,1273.9566478720978,1244.2755304961363,1214.5944131201636,1184.9132957442018,1155.2321783682294,1125.5510609922676,1095.869943616295,1083.555183721072,1071.240423825838,1058.9256639306138,1046.6109040353833,1034.2961441401537,1021.981384244924,1009.6666243496944,997.3518644544649,985.0371045592354,972.7223446640058,960.4075847687762,948.0928248735466,935.7780649783172,923.4633050830865,911.1485451878569,898.8337852926273,886.5190253973979,874.2042655021683,861.8895056069387,849.574745711709 -Land-Based Wind - Class 6 - Technology 1/Moderate,1363.0000000000048,1540.2333333333315,1447.233333333339,1291.9999999999948,1268.333333333328,1244.6666666666617,1220.999999999995,1197.3333333333287,1173.666666666662,1149.9999999999957,1138.6766064586523,1127.3532129172982,1116.029819375955,1104.7064258346009,1093.383032293247,1082.0596387519035,1070.7362452105497,1059.4128516692083,1048.0894581278596,1036.7660645865099,1025.44267104516,1014.1192775038104,1002.7958839624617,991.4724904211121,980.1490968797623,968.8257033384136,957.502309797064,946.1789162557142,934.8555227143645,923.5321291730157 -Land-Based Wind - Class 6 - Technology 1/Conservative,1363.0000000000048,1556.0722383392163,1477.5338472576204,1333.318882624032,1323.425176832045,1313.5314710400578,1303.6377652480705,1293.7440594560726,1283.8503536640853,1273.9566478720978,1265.366506952058,1256.776366032018,1248.1862251119783,1239.5960841919486,1231.0059432719088,1222.4158023518687,1213.8256614318288,1205.2355205117888,1196.645379591749,1188.0552386717088,1179.4650977516692,1170.874956831629,1162.2848159115892,1153.6946749915494,1145.1045340715198,1136.5143931514801,1127.92425223144,1119.3341113114002,1110.74397039136,1102.1538294713203 -Land-Based Wind - Class 7 - Technology 1/Advanced,1363.0000000000048,1533.3167150176362,1434.0015417728744,1273.9566478720978,1244.2755304961363,1214.5944131201636,1184.9132957442018,1155.2321783682294,1125.5510609922676,1095.869943616295,1083.555183721072,1071.240423825838,1058.9256639306138,1046.6109040353833,1034.2961441401537,1021.981384244924,1009.6666243496944,997.3518644544649,985.0371045592354,972.7223446640058,960.4075847687762,948.0928248735466,935.7780649783172,923.4633050830865,911.1485451878569,898.8337852926273,886.5190253973979,874.2042655021683,861.8895056069387,849.574745711709 -Land-Based Wind - Class 7 - Technology 1/Moderate,1363.0000000000048,1540.2333333333315,1447.233333333339,1291.9999999999948,1268.333333333328,1244.6666666666617,1220.999999999995,1197.3333333333287,1173.666666666662,1149.9999999999957,1138.6766064586523,1127.3532129172982,1116.029819375955,1104.7064258346009,1093.383032293247,1082.0596387519035,1070.7362452105497,1059.4128516692083,1048.0894581278596,1036.7660645865099,1025.44267104516,1014.1192775038104,1002.7958839624617,991.4724904211121,980.1490968797623,968.8257033384136,957.502309797064,946.1789162557142,934.8555227143645,923.5321291730157 -Land-Based Wind - Class 7 - Technology 1/Conservative,1363.0000000000048,1556.0722383392163,1477.5338472576204,1333.318882624032,1323.425176832045,1313.5314710400578,1303.6377652480705,1293.7440594560726,1283.8503536640853,1273.9566478720978,1265.366506952058,1256.776366032018,1248.1862251119783,1239.5960841919486,1231.0059432719088,1222.4158023518687,1213.8256614318288,1205.2355205117888,1196.645379591749,1188.0552386717088,1179.4650977516692,1170.874956831629,1162.2848159115892,1153.6946749915494,1145.1045340715198,1136.5143931514801,1127.92425223144,1119.3341113114002,1110.74397039136,1102.1538294713203 -Land-Based Wind - Class 8 - Technology 2/Advanced,1489.000000000003,1666.7749551865948,1550.7129577482642,1370.1085787476256,1330.478104996833,1290.8476312460407,1251.217157495248,1211.5866837444557,1171.9562099936634,1132.325736242871,1119.409485299647,1106.4932343564126,1093.5769834131888,1080.6607324699544,1067.74448152672,1054.8282305834985,1041.911979640268,1028.995728697038,1016.0794777538079,1003.1632268105766,990.2469758673475,977.3307249241163,964.4144739808861,951.4982230376559,938.5819720944259,925.6657211511956,912.7494702079654,899.8332192647352,886.9169683215051,874.0007173782749 -Land-Based Wind - Class 8 - Technology 2/Moderate,1489.000000000003,1675.9333333333295,1568.2333333333384,1394.0000000000023,1362.3333333333355,1330.6666666666686,1299.0000000000018,1267.3333333333346,1235.6666666666677,1204.000000000001,1192.2238801421004,1180.4477602841998,1168.6716404262993,1156.8955205683883,1145.1194007104878,1133.3432808525872,1121.5671609946867,1109.7910411367861,1098.0149212788856,1086.238801420985,1074.4626815630845,1062.6865617051735,1050.9104418472805,1039.1343219893788,1027.3582021314771,1015.5820822735756,1003.805962415673,992.0298425577714,980.2537226998699,968.4776028419682 -Land-Based Wind - Class 8 - Technology 2/Conservative,1489.000000000003,1697.8488493775562,1610.1586683744476,1451.1709114196967,1438.5612152262613,1425.9515190328366,1413.3418228394012,1400.7321266459658,1388.1224304525304,1375.512734259095,1366.4130590628117,1357.3133838665176,1348.2137086702342,1339.1140334739403,1330.0143582776568,1320.9146830813627,1311.8150078850795,1302.7153326887853,1293.6156574925021,1284.515982296208,1275.4163070999246,1266.3166319036307,1257.2169567073472,1248.1172815110638,1239.0176063147699,1229.9179311184864,1220.8182559221925,1211.718580725909,1202.618905529615,1193.5192303333317 -Land-Based Wind - Class 9 - Technology 3/Advanced,1415.9999999999955,1604.759632411335,1512.3749489608201,1354.3294758556603,1333.772634474215,1313.2157930927597,1292.6589517113146,1272.1021103298694,1251.5452689484243,1230.9884275669688,1217.4534069951292,1203.9183864232896,1190.3833658514498,1176.8483452796104,1163.3133247077708,1149.7783041359312,1136.2432835640916,1122.7082629922415,1109.173242420402,1095.6382218485624,1082.1032012767228,1068.5681807048832,1055.0331601330458,1041.498139561205,1027.9631189893635,1014.428098417523,1000.8930778456822,987.3580572738406,973.823036702,960.2880161301582 -Land-Based Wind - Class 9 - Technology 3/Moderate,1415.9999999999955,1608.8500000000045,1520.1999999999994,1365.000000000002,1347.9999999999973,1331.0000000000032,1313.9999999999984,1297.000000000004,1279.9999999999993,1262.9999999999945,1251.0429902181963,1239.085980436398,1227.128970654589,1215.1719608727906,1203.2149510909924,1191.2579413091835,1179.300931527385,1167.3439217455762,1155.386911963778,1143.4299021819797,1131.4728924001708,1119.5158826183724,1107.5588728365742,1095.601863054765,1083.6448532729669,1071.687843491158,1059.7308337093648,1047.7738239275623,1035.8168141457597,1023.8598043639583 -Land-Based Wind - Class 9 - Technology 3/Conservative,1415.9999999999955,1620.5198774704506,1542.5249829869347,1395.4431586185503,1388.5908781580722,1381.7385976975834,1374.8863172371055,1368.034036776627,1361.1817563161385,1354.3294758556603,1344.9401220743118,1335.550768292953,1326.1614145116048,1316.7720607302565,1307.382706948908,1297.9933531675597,1288.603999386201,1279.2146456048526,1269.8252918235041,1260.4359380421558,1251.0465842608075,1241.6572304794593,1232.2678766981003,1222.878522916752,1213.4891691354037,1204.0998153540554,1194.7104615727071,1185.3211077913484,1175.93175401,1166.5424002286518 -Land-Based Wind - Class 10 - Technology 4/Advanced,1961.000000000005,2186.9432544118254,2026.617530179151,1783.0693593351969,1723.7591457802644,1664.4489322253319,1605.1387186703887,1545.828505115456,1486.5182915605237,1427.2080780055912,1410.5440952688537,1393.8801125321268,1377.2161297953999,1360.552147058673,1343.8881643219463,1327.2241815852192,1310.5601988484923,1293.8962161117654,1277.2322333750385,1260.5682506383116,1243.9042679015847,1227.2402851648578,1210.576302428131,1193.9123196914043,1177.2483369546774,1160.5843542179502,1143.9203714812234,1127.2563887444965,1110.5924060077696,1093.9284232710427 -Land-Based Wind - Class 10 - Technology 4/Moderate,1961.000000000005,2200.844444444446,2053.211111111115,1819.33333333333,1772.1111111111086,1724.8888888888873,1677.6666666666656,1630.4444444444441,1583.2222222222226,1536.0000000000014,1521.2503237299074,1506.5006474598026,1491.750971189709,1477.0012949196148,1462.2516186495209,1447.5019423794165,1432.7522661093224,1418.0025898392284,1403.2529135691343,1388.50323729903,1373.753561028936,1359.0038847588419,1344.2542084887482,1329.5045322186434,1314.7548559485497,1300.0051796784555,1285.2555034083616,1270.5058271382572,1255.756150868163,1241.0064745980692 -Land-Based Wind - Class 10 - Technology 4/Conservative,1961.000000000005,2233.323841411784,2115.345609657332,1904.0621949872627,1885.082926649689,1866.1036583121045,1847.1243899745307,1828.1451216369462,1809.1658532993727,1790.1865849617884,1778.625999241512,1767.0654135212467,1755.5048278009704,1743.9442420806943,1732.383656360418,1720.8230706401419,1709.2624849198762,1697.7018991996001,1686.141313479324,1674.580727759048,1663.0201420387716,1651.4595563185062,1639.8989705982299,1628.3383848779538,1616.7777991576775,1605.2172134374014,1593.6566277171357,1582.0960419968596,1570.5354562765835,1558.9748705563075 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Land-Based Wind - Class 1 - Technology 1/Advanced,1665.7865833821902,1777.1999298005069,1658.6961184438392,1544.2437353547416,1503.7294526789253,1463.2151700031093,1422.700887327293,1382.186604651477,1341.6723219756607,1325.0977082026961,1308.5230944297311,1291.9484806567768,1275.3738668838123,1258.7992531108473,1242.2246393378828,1225.6500255649178,1209.075411791953,1192.5007980189882,1175.9261842460235,1159.3515704730683,1142.7769567001046,1126.202342927142,1109.627729154178,1093.0531153812144,1076.4785016082508,1059.903887835287,1043.3292740623242,1026.7546602893606,1010.1800465163969 +Land-Based Wind - Class 1 - Technology 1/Moderate,1665.7865833821902,1786.3135537720393,1676.0948551167523,1569.0990734589152,1536.8699034844901,1504.6407335100548,1472.4115635356297,1440.182393561205,1407.9532235867798,1393.300972420019,1378.648721253258,1363.9964700864864,1349.3442189197256,1334.6919677529645,1320.0397165862037,1305.3874654194426,1290.7352142526818,1276.0829630859207,1261.4307119191492,1246.7784607523884,1232.1262095856273,1217.4739584188665,1202.8217072521054,1188.1694560853446,1173.5172049185733,1158.8649537518195,1144.2127025850566,1129.5604514182946,1114.9082002515315 +Land-Based Wind - Class 1 - Technology 1/Conservative,1665.7865833821902,1809.6113559411617,1720.5724774396324,1632.638533920156,1621.5891840994777,1610.5398342788103,1599.490484458132,1588.441134637454,1577.391784816776,1566.343731428004,1555.2956780392428,1544.247624650471,1533.1995712617097,1522.1515178729378,1511.1034644841766,1500.0554110954047,1489.0073577066435,1477.9593043178716,1466.9112509291103,1455.8631975403382,1444.815144151577,1433.767090762816,1422.719037374044,1411.6709839852829,1400.6229305965107,1389.5748772077495,1378.5268238189778,1367.4787704302166,1356.4307170414445 +Land-Based Wind - Class 2 - Technology 1/Advanced,1665.7865833821902,1777.1999298005069,1658.6961184438392,1544.2437353547416,1503.7294526789253,1463.2151700031093,1422.700887327293,1382.186604651477,1341.6723219756607,1325.0977082026961,1308.5230944297311,1291.9484806567768,1275.3738668838123,1258.7992531108473,1242.2246393378828,1225.6500255649178,1209.075411791953,1192.5007980189882,1175.9261842460235,1159.3515704730683,1142.7769567001046,1126.202342927142,1109.627729154178,1093.0531153812144,1076.4785016082508,1059.903887835287,1043.3292740623242,1026.7546602893606,1010.1800465163969 +Land-Based Wind - Class 2 - Technology 1/Moderate,1665.7865833821902,1786.3135537720393,1676.0948551167523,1569.0990734589152,1536.8699034844901,1504.6407335100548,1472.4115635356297,1440.182393561205,1407.9532235867798,1393.300972420019,1378.648721253258,1363.9964700864864,1349.3442189197256,1334.6919677529645,1320.0397165862037,1305.3874654194426,1290.7352142526818,1276.0829630859207,1261.4307119191492,1246.7784607523884,1232.1262095856273,1217.4739584188665,1202.8217072521054,1188.1694560853446,1173.5172049185733,1158.8649537518195,1144.2127025850566,1129.5604514182946,1114.9082002515315 +Land-Based Wind - Class 2 - Technology 1/Conservative,1665.7865833821902,1809.6113559411617,1720.5724774396324,1632.638533920156,1621.5891840994777,1610.5398342788103,1599.490484458132,1588.441134637454,1577.391784816776,1566.343731428004,1555.2956780392428,1544.247624650471,1533.1995712617097,1522.1515178729378,1511.1034644841766,1500.0554110954047,1489.0073577066435,1477.9593043178716,1466.9112509291103,1455.8631975403382,1444.815144151577,1433.767090762816,1422.719037374044,1411.6709839852829,1400.6229305965107,1389.5748772077495,1378.5268238189778,1367.4787704302166,1356.4307170414445 +Land-Based Wind - Class 3 - Technology 1/Advanced,1665.7865833821902,1777.1999298005069,1658.6961184438392,1544.2437353547416,1503.7294526789253,1463.2151700031093,1422.700887327293,1382.186604651477,1341.6723219756607,1325.0977082026961,1308.5230944297311,1291.9484806567768,1275.3738668838123,1258.7992531108473,1242.2246393378828,1225.6500255649178,1209.075411791953,1192.5007980189882,1175.9261842460235,1159.3515704730683,1142.7769567001046,1126.202342927142,1109.627729154178,1093.0531153812144,1076.4785016082508,1059.903887835287,1043.3292740623242,1026.7546602893606,1010.1800465163969 +Land-Based Wind - Class 3 - Technology 1/Moderate,1665.7865833821902,1786.3135537720393,1676.0948551167523,1569.0990734589152,1536.8699034844901,1504.6407335100548,1472.4115635356297,1440.182393561205,1407.9532235867798,1393.300972420019,1378.648721253258,1363.9964700864864,1349.3442189197256,1334.6919677529645,1320.0397165862037,1305.3874654194426,1290.7352142526818,1276.0829630859207,1261.4307119191492,1246.7784607523884,1232.1262095856273,1217.4739584188665,1202.8217072521054,1188.1694560853446,1173.5172049185733,1158.8649537518195,1144.2127025850566,1129.5604514182946,1114.9082002515315 +Land-Based Wind - Class 3 - Technology 1/Conservative,1665.7865833821902,1809.6113559411617,1720.5724774396324,1632.638533920156,1621.5891840994777,1610.5398342788103,1599.490484458132,1588.441134637454,1577.391784816776,1566.343731428004,1555.2956780392428,1544.247624650471,1533.1995712617097,1522.1515178729378,1511.1034644841766,1500.0554110954047,1489.0073577066435,1477.9593043178716,1466.9112509291103,1455.8631975403382,1444.815144151577,1433.767090762816,1422.719037374044,1411.6709839852829,1400.6229305965107,1389.5748772077495,1378.5268238189778,1367.4787704302166,1356.4307170414445 +Land-Based Wind - Class 4 - Technology 1/Advanced,1665.7865833821902,1777.1999298005069,1658.6961184438392,1544.2437353547416,1503.7294526789253,1463.2151700031093,1422.700887327293,1382.186604651477,1341.6723219756607,1325.0977082026961,1308.5230944297311,1291.9484806567768,1275.3738668838123,1258.7992531108473,1242.2246393378828,1225.6500255649178,1209.075411791953,1192.5007980189882,1175.9261842460235,1159.3515704730683,1142.7769567001046,1126.202342927142,1109.627729154178,1093.0531153812144,1076.4785016082508,1059.903887835287,1043.3292740623242,1026.7546602893606,1010.1800465163969 +Land-Based Wind - Class 4 - Technology 1/Moderate,1665.7865833821902,1786.3135537720393,1676.0948551167523,1569.0990734589152,1536.8699034844901,1504.6407335100548,1472.4115635356297,1440.182393561205,1407.9532235867798,1393.300972420019,1378.648721253258,1363.9964700864864,1349.3442189197256,1334.6919677529645,1320.0397165862037,1305.3874654194426,1290.7352142526818,1276.0829630859207,1261.4307119191492,1246.7784607523884,1232.1262095856273,1217.4739584188665,1202.8217072521054,1188.1694560853446,1173.5172049185733,1158.8649537518195,1144.2127025850566,1129.5604514182946,1114.9082002515315 +Land-Based Wind - Class 4 - Technology 1/Conservative,1665.7865833821902,1809.6113559411617,1720.5724774396324,1632.638533920156,1621.5891840994777,1610.5398342788103,1599.490484458132,1588.441134637454,1577.391784816776,1566.343731428004,1555.2956780392428,1544.247624650471,1533.1995712617097,1522.1515178729378,1511.1034644841766,1500.0554110954047,1489.0073577066435,1477.9593043178716,1466.9112509291103,1455.8631975403382,1444.815144151577,1433.767090762816,1422.719037374044,1411.6709839852829,1400.6229305965107,1389.5748772077495,1378.5268238189778,1367.4787704302166,1356.4307170414445 +Land-Based Wind - Class 5 - Technology 1/Advanced,1665.7865833821902,1777.1999298005069,1658.6961184438392,1544.2437353547416,1503.7294526789253,1463.2151700031093,1422.700887327293,1382.186604651477,1341.6723219756607,1325.0977082026961,1308.5230944297311,1291.9484806567768,1275.3738668838123,1258.7992531108473,1242.2246393378828,1225.6500255649178,1209.075411791953,1192.5007980189882,1175.9261842460235,1159.3515704730683,1142.7769567001046,1126.202342927142,1109.627729154178,1093.0531153812144,1076.4785016082508,1059.903887835287,1043.3292740623242,1026.7546602893606,1010.1800465163969 +Land-Based Wind - Class 5 - Technology 1/Moderate,1665.7865833821902,1786.3135537720393,1676.0948551167523,1569.0990734589152,1536.8699034844901,1504.6407335100548,1472.4115635356297,1440.182393561205,1407.9532235867798,1393.300972420019,1378.648721253258,1363.9964700864864,1349.3442189197256,1334.6919677529645,1320.0397165862037,1305.3874654194426,1290.7352142526818,1276.0829630859207,1261.4307119191492,1246.7784607523884,1232.1262095856273,1217.4739584188665,1202.8217072521054,1188.1694560853446,1173.5172049185733,1158.8649537518195,1144.2127025850566,1129.5604514182946,1114.9082002515315 +Land-Based Wind - Class 5 - Technology 1/Conservative,1665.7865833821902,1809.6113559411617,1720.5724774396324,1632.638533920156,1621.5891840994777,1610.5398342788103,1599.490484458132,1588.441134637454,1577.391784816776,1566.343731428004,1555.2956780392428,1544.247624650471,1533.1995712617097,1522.1515178729378,1511.1034644841766,1500.0554110954047,1489.0073577066435,1477.9593043178716,1466.9112509291103,1455.8631975403382,1444.815144151577,1433.767090762816,1422.719037374044,1411.6709839852829,1400.6229305965107,1389.5748772077495,1378.5268238189778,1367.4787704302166,1356.4307170414445 +Land-Based Wind - Class 6 - Technology 1/Advanced,1665.7865833821902,1777.1999298005069,1658.6961184438392,1544.2437353547416,1503.7294526789253,1463.2151700031093,1422.700887327293,1382.186604651477,1341.6723219756607,1325.0977082026961,1308.5230944297311,1291.9484806567768,1275.3738668838123,1258.7992531108473,1242.2246393378828,1225.6500255649178,1209.075411791953,1192.5007980189882,1175.9261842460235,1159.3515704730683,1142.7769567001046,1126.202342927142,1109.627729154178,1093.0531153812144,1076.4785016082508,1059.903887835287,1043.3292740623242,1026.7546602893606,1010.1800465163969 +Land-Based Wind - Class 6 - Technology 1/Moderate,1665.7865833821902,1786.3135537720393,1676.0948551167523,1569.0990734589152,1536.8699034844901,1504.6407335100548,1472.4115635356297,1440.182393561205,1407.9532235867798,1393.300972420019,1378.648721253258,1363.9964700864864,1349.3442189197256,1334.6919677529645,1320.0397165862037,1305.3874654194426,1290.7352142526818,1276.0829630859207,1261.4307119191492,1246.7784607523884,1232.1262095856273,1217.4739584188665,1202.8217072521054,1188.1694560853446,1173.5172049185733,1158.8649537518195,1144.2127025850566,1129.5604514182946,1114.9082002515315 +Land-Based Wind - Class 6 - Technology 1/Conservative,1665.7865833821902,1809.6113559411617,1720.5724774396324,1632.638533920156,1621.5891840994777,1610.5398342788103,1599.490484458132,1588.441134637454,1577.391784816776,1566.343731428004,1555.2956780392428,1544.247624650471,1533.1995712617097,1522.1515178729378,1511.1034644841766,1500.0554110954047,1489.0073577066435,1477.9593043178716,1466.9112509291103,1455.8631975403382,1444.815144151577,1433.767090762816,1422.719037374044,1411.6709839852829,1400.6229305965107,1389.5748772077495,1378.5268238189778,1367.4787704302166,1356.4307170414445 +Land-Based Wind - Class 7 - Technology 1/Advanced,1665.7865833821902,1777.1999298005069,1658.6961184438392,1544.2437353547416,1503.7294526789253,1463.2151700031093,1422.700887327293,1382.186604651477,1341.6723219756607,1325.0977082026961,1308.5230944297311,1291.9484806567768,1275.3738668838123,1258.7992531108473,1242.2246393378828,1225.6500255649178,1209.075411791953,1192.5007980189882,1175.9261842460235,1159.3515704730683,1142.7769567001046,1126.202342927142,1109.627729154178,1093.0531153812144,1076.4785016082508,1059.903887835287,1043.3292740623242,1026.7546602893606,1010.1800465163969 +Land-Based Wind - Class 7 - Technology 1/Moderate,1665.7865833821902,1795.2370526972948,1693.1306257922363,1593.4358887096005,1569.3189904854144,1545.202092261218,1521.0851940370212,1496.9682958128246,1472.8513975886283,1454.9542377217801,1437.0570778549215,1419.1599179880627,1401.2627581212146,1383.3655982543562,1365.4684383874974,1347.5712785206495,1329.6741186537909,1311.7769587869323,1293.879798920084,1275.9826390532253,1258.085479186367,1240.188319319508,1222.2911594526602,1204.3939995858013,1186.4968397189427,1168.5996798520948,1150.7025199852426,1132.805360118387,1114.9082002515315 +Land-Based Wind - Class 7 - Technology 1/Conservative,1665.7865833821902,1809.6113559411617,1720.5724774396324,1632.638533920156,1621.5891840994777,1610.5398342788103,1599.490484458132,1588.441134637454,1577.391784816776,1566.343731428004,1555.2956780392428,1544.247624650471,1533.1995712617097,1522.1515178729378,1511.1034644841766,1500.0554110954047,1489.0073577066435,1477.9593043178716,1466.9112509291103,1455.8631975403382,1444.815144151577,1433.767090762816,1422.719037374044,1411.6709839852829,1400.6229305965107,1389.5748772077495,1378.5268238189778,1367.4787704302166,1356.4307170414445 +Land-Based Wind - Class 8 - Technology 2/Advanced,1803.2096453683753,1915.6221545194821,1778.6625141854718,1646.9127697068484,1594.8138111530022,1542.714852599167,1490.615894045321,1438.5169354914858,1386.4179769376399,1369.0715586201209,1351.7251403025914,1334.3787219850722,1317.0323036675427,1299.6858853500237,1282.339467032494,1264.993048714975,1247.6466303974453,1230.3002120799263,1212.9537937623966,1195.6073754448776,1178.2609571273479,1160.9145388098298,1143.5681204923055,1126.221702174781,1108.8752838572568,1091.5288655397324,1074.182447222208,1056.8360289046836,1039.4896105871594 +Land-Based Wind - Class 8 - Technology 2/Moderate,1803.2096453683753,1936.2929641853975,1818.1249690022184,1703.287705159342,1669.980391756338,1636.6730783533233,1603.3657649503193,1570.0584515473047,1536.7511381443007,1520.8763793782166,1505.0016206121327,1489.1268618460485,1473.252103079975,1457.3773443138912,1441.502585547807,1425.627826781723,1409.7530680156387,1393.8783092495548,1378.0035504834707,1362.1287917173865,1346.2540329513026,1330.379274185229,1314.504515419145,1298.629756653061,1282.7549978869768,1266.8802391208928,1251.0054803548087,1235.1307215887248,1219.2559628226406 +Land-Based Wind - Class 8 - Technology 2/Conservative,1803.2096453683753,1957.5017019723796,1858.614377504634,1761.1297173056528,1747.103074618082,1733.0764319305115,1719.0497892429303,1705.0231465553595,1690.996503867789,1679.2797002140207,1667.5628965602525,1655.846092906484,1644.129289252716,1632.4124855989478,1620.695681945169,1608.9788782914006,1597.2620746376324,1585.5452709838642,1573.8284673300957,1562.1116636763277,1550.3948600225594,1538.678056368791,1526.9612527150227,1515.2444490612547,1503.5276454074865,1491.8108417537073,1480.0940380999393,1468.377234446171,1456.6604307924026 +Land-Based Wind - Class 9 - Technology 3/Advanced,1735.2745158554371,1866.462985356269,1756.1450772260914,1648.7125673784928,1619.8585845528416,1591.00460172719,1562.150618901549,1533.2966360758974,1504.4426532502457,1485.9265180317248,1467.410382813204,1448.894247594683,1430.378112376162,1411.8619771576411,1393.3458419391202,1374.829706720599,1356.313571502078,1337.797436283557,1319.2813010650361,1300.7651658465152,1282.2490306279942,1263.7328954094733,1245.216760190952,1226.7006249724311,1208.1844897539102,1189.6683545353892,1171.1522193168682,1152.6360840983482,1134.119948879826 +Land-Based Wind - Class 9 - Technology 3/Moderate,1735.2745158554371,1870.7681174303507,1764.3639657311635,1660.4538366714423,1635.513610276781,1610.573383882109,1585.6331574874478,1560.6929310927865,1535.7527046981143,1519.9645301178127,1504.1763555375112,1488.3881809572097,1472.6000063769081,1456.8118317966066,1441.0236572163049,1425.235482635993,1409.4473080556916,1393.6591334753898,1377.8709588950883,1362.0827843147867,1346.2946097344852,1330.5064351541837,1314.7182605738822,1298.93008599357,1283.1419114132684,1267.353736832967,1251.5655622526651,1235.7773876723636,1219.989213092062 +Land-Based Wind - Class 9 - Technology 3/Conservative,1735.2745158554371,1889.7385315022855,1800.580210777595,1712.191329594922,1704.496934174747,1696.8025387545717,1689.1081433343968,1681.4137479142216,1673.719352494057,1661.6772042282112,1649.635055962376,1637.5929076965306,1625.5507594306953,1613.5086111648604,1601.4664628990147,1589.4243146331794,1577.3821663673339,1565.3400181014988,1553.2978698356637,1541.255721569818,1529.2135733039831,1517.1714250381372,1505.129276772302,1493.0871285064673,1481.0449802406213,1469.0028319747864,1456.9606837089407,1444.9185354431056,1432.8763871772705 +Land-Based Wind - Class 10 - Technology 4/Advanced,2334.785858776324,2470.82835726528,2280.44660444001,2097.9590776521995,2019.0168172774986,1940.0745569027868,1861.1322965280858,1782.190036153374,1703.2477757786726,1681.3137705544075,1659.3797653301424,1637.4457601058878,1615.5117548816227,1593.5777496573576,1571.643744433103,1549.7097392088378,1527.7757339845728,1505.8417287603181,1483.907723536053,1461.973718311788,1440.039713087533,1418.105707863268,1396.171702639003,1374.2376974147483,1352.3036921904832,1330.369686966218,1308.4356817419634,1286.5016765176983,1264.5676712934332 +Land-Based Wind - Class 10 - Technology 4/Moderate,2334.785858776324,2490.2187260363703,2317.4645811848236,2150.8419015733803,2089.5272491723917,2028.2125967714142,1966.8979443704256,1905.5832919694476,1844.2686395684593,1825.22406952732,1806.17949948617,1787.13492944502,1768.0903594038703,1749.0457893627308,1730.001219321581,1710.956649280431,1691.912079239281,1672.8675091981418,1653.8229391569919,1634.778369115842,1615.7337990747026,1596.6892290335527,1577.6446589924028,1558.6000889512527,1539.5555189101135,1520.5109488689636,1501.4663788278137,1482.4218087866743,1463.3772387455244 +Land-Based Wind - Class 10 - Technology 4/Conservative,2334.785858776324,2534.508447300878,2402.017685417052,2271.6320504765526,2250.5807810433066,2229.529511610049,2208.4782421767914,2187.426972743535,2166.3757033102775,2151.4336861415195,2136.4916689727515,2121.5496518039827,2106.607634635225,2091.6656174664568,2076.7236002976883,2061.7815831289304,2046.8395659601617,2031.8975487913933,2016.9555316226356,2002.013514453867,1987.0714972851092,1972.1294801163408,1957.1874629475724,1942.2454457788144,1927.303428610046,1912.3614114412778,1897.4193942725199,1882.4773771037512,1867.535359934983 diff --git a/tests/data/Land-Based_Wind/Market/20/df_fom.csv b/tests/data/Land-Based_Wind/Market/20/df_fom.csv index f4b4cdf..7fd4664 100644 --- a/tests/data/Land-Based_Wind/Market/20/df_fom.csv +++ b/tests/data/Land-Based_Wind/Market/20/df_fom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,30.3,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 1 - Technology 1/Moderate,30.3,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27.0,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 1 - Technology 1/Conservative,30.3,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 2 - Technology 1/Advanced,30.3,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 2 - Technology 1/Moderate,30.3,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27.0,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 2 - Technology 1/Conservative,30.3,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 3 - Technology 1/Advanced,30.3,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 3 - Technology 1/Moderate,30.3,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27.0,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 3 - Technology 1/Conservative,30.3,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 4 - Technology 1/Advanced,30.3,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 4 - Technology 1/Moderate,30.3,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27.0,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 4 - Technology 1/Conservative,30.3,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 5 - Technology 1/Advanced,30.3,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 5 - Technology 1/Moderate,30.3,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27.0,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 5 - Technology 1/Conservative,30.3,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 6 - Technology 1/Advanced,30.3,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 6 - Technology 1/Moderate,30.3,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27.0,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 6 - Technology 1/Conservative,30.3,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 7 - Technology 1/Advanced,30.3,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 7 - Technology 1/Moderate,30.3,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27.0,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 7 - Technology 1/Conservative,30.3,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 8 - Technology 2/Advanced,28.5,27.8104166909472,27.1208333818944,26.4312500728416,25.7416667637888,25.052083454736,24.3625001456832,23.6729168366304,22.9833335275777,22.2937502185249,21.9057178518091,21.5176854850933,21.1296531183775,20.7416207516618,20.353588384946,19.9655560182302,19.5775236515144,19.1894912847987,18.8014589180829,18.4134265513671,18.0253941846514,17.6373618179356,17.2493294512198,16.861297084504,16.4732647177883,16.0852323510725,15.6971999843567,15.3091676176409,14.9211352509252,14.5331028842094 -Land-Based Wind - Class 8 - Technology 2/Moderate,28.5,28.0666666666666,27.6333333333333,27.2,26.7666666666666,26.3333333333333,25.9,25.4666666666666,25.0333333333333,24.6,24.435,24.27,24.105,23.94,23.775,23.61,23.445,23.28,23.115,22.95,22.785,22.62,22.455,22.29,22.125,21.96,21.795,21.63,21.465,21.3 -Land-Based Wind - Class 8 - Technology 2/Conservative,28.5,28.3276041727368,28.1552083454736,27.9828125182104,27.8104166909472,27.638020863684,27.4656250364208,27.2932292091576,27.1208333818944,26.9484375546312,26.8514294629522,26.7544213712733,26.6574132795943,26.5604051879154,26.4633970962365,26.3663890045575,26.2693809128786,26.1723728211996,26.0753647295207,25.9783566378417,25.8813485461628,25.7843404544839,25.6873323628049,25.590324271126,25.493316179447,25.3963080877681,25.2992999960891,25.2022919044102,25.1052838127313,25.0082757210523 -Land-Based Wind - Class 9 - Technology 3/Advanced,38.4,37.4708772256972,36.5417544513945,35.6126316770918,34.6835089027891,33.7543861284864,32.8252633541837,31.896140579881,30.9670178055783,30.0378950312756,29.5150724740165,28.9922499167573,28.4694273594982,27.946604802239,27.4237822449799,26.9009596877207,26.3781371304616,25.8553145732024,25.3324920159433,24.8096694586841,24.286846901425,23.7640243441659,23.2412017869067,22.7183792296476,22.1955566723884,21.6727341151293,21.1499115578701,20.627089000611,20.1042664433518,19.5814438860927 -Land-Based Wind - Class 9 - Technology 3/Moderate,38.4,38.0333333333333,37.6666666666666,37.3,36.9333333333333,36.5666666666666,36.2,35.8333333333333,35.4666666666666,35.1,34.825,34.55,34.275,34.0,33.725,33.45,33.175,32.9,32.625,32.35,32.075,31.8,31.525,31.25,30.975,30.7,30.425,30.15,29.875,29.6 -Land-Based Wind - Class 9 - Technology 3/Conservative,38.4,38.1677193064243,37.9354386128486,37.7031579192729,37.4708772256972,37.2385965321216,37.0063158385459,36.7740351449702,36.5417544513945,36.3094737578189,36.1787681185041,36.0480624791893,35.9173568398745,35.7866512005597,35.6559455612449,35.5252399219301,35.3945342826154,35.2638286433006,35.1331230039858,35.002417364671,34.8717117253562,34.7410060860414,34.6103004467266,34.4795948074119,34.3488891680971,34.2181835287823,34.0874778894675,33.9567722501527,33.8260666108379,33.6953609715231 -Land-Based Wind - Class 10 - Technology 4/Advanced,30.3,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 10 - Technology 4/Moderate,30.3,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27.0,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 10 - Technology 4/Conservative,30.3,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Land-Based Wind - Class 1 - Technology 1/Advanced,32.4430472671293,31.6769731018607,30.9108989365921,30.1448247713235,29.3787506060549,28.6126764407864,27.8466022755178,27.0805281102492,26.3144539449806,25.8184394526984,25.3224249604161,24.8264104681339,24.3303959758516,23.8343814835694,23.3383669912871,22.8423524990049,22.3463380067226,21.8503235144404,21.3543090221581,20.8582945298759,20.3622800375936,19.8662655453114,19.3702510530291,18.8742365607469,18.3782220684646,17.8822075761824,17.3861930839001,16.8901785916178,16.3941640993356 +Land-Based Wind - Class 1 - Technology 1/Moderate,32.4430472671293,32.0456380021644,31.6482287371996,31.2508194722348,30.8534102072699,30.4560009423051,30.0585916773403,29.6611824123754,29.2637731474106,29.0632621091783,28.8627510709461,28.6622400327138,28.4617289944816,28.2612179562493,28.0607069180171,27.8601958797848,27.6596848415525,27.4591738033203,27.258662765088,27.0581517268558,26.8576406886235,26.6571296503912,26.456618612159,26.2561075739267,26.0555965356945,25.8550854974622,25.65457445923,25.4540634209977,25.2535523827654 +Land-Based Wind - Class 1 - Technology 1/Conservative,32.4430472671293,32.2515287258121,32.060010184495,31.8684916431778,31.6769731018607,31.4854545605435,31.2939360192264,31.1024174779092,30.9108989365921,30.7868953135215,30.662891690451,30.5388880673804,30.4148844443098,30.2908808212393,30.1668771981687,30.0428735750982,29.9188699520276,29.794866328957,29.6708627058865,29.5468590828159,29.4228554597453,29.2988518366748,29.1748482136042,29.0508445905337,28.9268409674631,28.8028373443925,28.678833721322,28.5548300982514,28.4308264751808 +Land-Based Wind - Class 2 - Technology 1/Advanced,32.4430472671293,31.6769731018607,30.9108989365921,30.1448247713235,29.3787506060549,28.6126764407864,27.8466022755178,27.0805281102492,26.3144539449806,25.8184394526984,25.3224249604161,24.8264104681339,24.3303959758516,23.8343814835694,23.3383669912871,22.8423524990049,22.3463380067226,21.8503235144404,21.3543090221581,20.8582945298759,20.3622800375936,19.8662655453114,19.3702510530291,18.8742365607469,18.3782220684646,17.8822075761824,17.3861930839001,16.8901785916178,16.3941640993356 +Land-Based Wind - Class 2 - Technology 1/Moderate,32.4430472671293,32.0456380021644,31.6482287371996,31.2508194722348,30.8534102072699,30.4560009423051,30.0585916773403,29.6611824123754,29.2637731474106,29.0632621091783,28.8627510709461,28.6622400327138,28.4617289944816,28.2612179562493,28.0607069180171,27.8601958797848,27.6596848415525,27.4591738033203,27.258662765088,27.0581517268558,26.8576406886235,26.6571296503912,26.456618612159,26.2561075739267,26.0555965356945,25.8550854974622,25.65457445923,25.4540634209977,25.2535523827654 +Land-Based Wind - Class 2 - Technology 1/Conservative,32.4430472671293,32.2515287258121,32.060010184495,31.8684916431778,31.6769731018607,31.4854545605435,31.2939360192264,31.1024174779092,30.9108989365921,30.7868953135215,30.662891690451,30.5388880673804,30.4148844443098,30.2908808212393,30.1668771981687,30.0428735750982,29.9188699520276,29.794866328957,29.6708627058865,29.5468590828159,29.4228554597453,29.2988518366748,29.1748482136042,29.0508445905337,28.9268409674631,28.8028373443925,28.678833721322,28.5548300982514,28.4308264751808 +Land-Based Wind - Class 3 - Technology 1/Advanced,32.4430472671293,31.6769731018607,30.9108989365921,30.1448247713235,29.3787506060549,28.6126764407864,27.8466022755178,27.0805281102492,26.3144539449806,25.8184394526984,25.3224249604161,24.8264104681339,24.3303959758516,23.8343814835694,23.3383669912871,22.8423524990049,22.3463380067226,21.8503235144404,21.3543090221581,20.8582945298759,20.3622800375936,19.8662655453114,19.3702510530291,18.8742365607469,18.3782220684646,17.8822075761824,17.3861930839001,16.8901785916178,16.3941640993356 +Land-Based Wind - Class 3 - Technology 1/Moderate,32.4430472671293,32.0456380021644,31.6482287371996,31.2508194722348,30.8534102072699,30.4560009423051,30.0585916773403,29.6611824123754,29.2637731474106,29.0632621091783,28.8627510709461,28.6622400327138,28.4617289944816,28.2612179562493,28.0607069180171,27.8601958797848,27.6596848415525,27.4591738033203,27.258662765088,27.0581517268558,26.8576406886235,26.6571296503912,26.456618612159,26.2561075739267,26.0555965356945,25.8550854974622,25.65457445923,25.4540634209977,25.2535523827654 +Land-Based Wind - Class 3 - Technology 1/Conservative,32.4430472671293,32.2515287258121,32.060010184495,31.8684916431778,31.6769731018607,31.4854545605435,31.2939360192264,31.1024174779092,30.9108989365921,30.7868953135215,30.662891690451,30.5388880673804,30.4148844443098,30.2908808212393,30.1668771981687,30.0428735750982,29.9188699520276,29.794866328957,29.6708627058865,29.5468590828159,29.4228554597453,29.2988518366748,29.1748482136042,29.0508445905337,28.9268409674631,28.8028373443925,28.678833721322,28.5548300982514,28.4308264751808 +Land-Based Wind - Class 4 - Technology 1/Advanced,32.4430472671293,31.6769731018607,30.9108989365921,30.1448247713235,29.3787506060549,28.6126764407864,27.8466022755178,27.0805281102492,26.3144539449806,25.8184394526984,25.3224249604161,24.8264104681339,24.3303959758516,23.8343814835694,23.3383669912871,22.8423524990049,22.3463380067226,21.8503235144404,21.3543090221581,20.8582945298759,20.3622800375936,19.8662655453114,19.3702510530291,18.8742365607469,18.3782220684646,17.8822075761824,17.3861930839001,16.8901785916178,16.3941640993356 +Land-Based Wind - Class 4 - Technology 1/Moderate,32.4430472671293,32.0456380021644,31.6482287371996,31.2508194722348,30.8534102072699,30.4560009423051,30.0585916773403,29.6611824123754,29.2637731474106,29.0632621091783,28.8627510709461,28.6622400327138,28.4617289944816,28.2612179562493,28.0607069180171,27.8601958797848,27.6596848415525,27.4591738033203,27.258662765088,27.0581517268558,26.8576406886235,26.6571296503912,26.456618612159,26.2561075739267,26.0555965356945,25.8550854974622,25.65457445923,25.4540634209977,25.2535523827654 +Land-Based Wind - Class 4 - Technology 1/Conservative,32.4430472671293,32.2515287258121,32.060010184495,31.8684916431778,31.6769731018607,31.4854545605435,31.2939360192264,31.1024174779092,30.9108989365921,30.7868953135215,30.662891690451,30.5388880673804,30.4148844443098,30.2908808212393,30.1668771981687,30.0428735750982,29.9188699520276,29.794866328957,29.6708627058865,29.5468590828159,29.4228554597453,29.2988518366748,29.1748482136042,29.0508445905337,28.9268409674631,28.8028373443925,28.678833721322,28.5548300982514,28.4308264751808 +Land-Based Wind - Class 5 - Technology 1/Advanced,32.4430472671293,31.6769731018607,30.9108989365921,30.1448247713235,29.3787506060549,28.6126764407864,27.8466022755178,27.0805281102492,26.3144539449806,25.8184394526984,25.3224249604161,24.8264104681339,24.3303959758516,23.8343814835694,23.3383669912871,22.8423524990049,22.3463380067226,21.8503235144404,21.3543090221581,20.8582945298759,20.3622800375936,19.8662655453114,19.3702510530291,18.8742365607469,18.3782220684646,17.8822075761824,17.3861930839001,16.8901785916178,16.3941640993356 +Land-Based Wind - Class 5 - Technology 1/Moderate,32.4430472671293,32.0456380021644,31.6482287371996,31.2508194722348,30.8534102072699,30.4560009423051,30.0585916773403,29.6611824123754,29.2637731474106,29.0632621091783,28.8627510709461,28.6622400327138,28.4617289944816,28.2612179562493,28.0607069180171,27.8601958797848,27.6596848415525,27.4591738033203,27.258662765088,27.0581517268558,26.8576406886235,26.6571296503912,26.456618612159,26.2561075739267,26.0555965356945,25.8550854974622,25.65457445923,25.4540634209977,25.2535523827654 +Land-Based Wind - Class 5 - Technology 1/Conservative,32.4430472671293,32.2515287258121,32.060010184495,31.8684916431778,31.6769731018607,31.4854545605435,31.2939360192264,31.1024174779092,30.9108989365921,30.7868953135215,30.662891690451,30.5388880673804,30.4148844443098,30.2908808212393,30.1668771981687,30.0428735750982,29.9188699520276,29.794866328957,29.6708627058865,29.5468590828159,29.4228554597453,29.2988518366748,29.1748482136042,29.0508445905337,28.9268409674631,28.8028373443925,28.678833721322,28.5548300982514,28.4308264751808 +Land-Based Wind - Class 6 - Technology 1/Advanced,32.4430472671293,31.6769731018607,30.9108989365921,30.1448247713235,29.3787506060549,28.6126764407864,27.8466022755178,27.0805281102492,26.3144539449806,25.8184394526984,25.3224249604161,24.8264104681339,24.3303959758516,23.8343814835694,23.3383669912871,22.8423524990049,22.3463380067226,21.8503235144404,21.3543090221581,20.8582945298759,20.3622800375936,19.8662655453114,19.3702510530291,18.8742365607469,18.3782220684646,17.8822075761824,17.3861930839001,16.8901785916178,16.3941640993356 +Land-Based Wind - Class 6 - Technology 1/Moderate,32.4430472671293,32.0456380021644,31.6482287371996,31.2508194722348,30.8534102072699,30.4560009423051,30.0585916773403,29.6611824123754,29.2637731474106,29.0632621091783,28.8627510709461,28.6622400327138,28.4617289944816,28.2612179562493,28.0607069180171,27.8601958797848,27.6596848415525,27.4591738033203,27.258662765088,27.0581517268558,26.8576406886235,26.6571296503912,26.456618612159,26.2561075739267,26.0555965356945,25.8550854974622,25.65457445923,25.4540634209977,25.2535523827654 +Land-Based Wind - Class 6 - Technology 1/Conservative,32.4430472671293,32.2515287258121,32.060010184495,31.8684916431778,31.6769731018607,31.4854545605435,31.2939360192264,31.1024174779092,30.9108989365921,30.7868953135215,30.662891690451,30.5388880673804,30.4148844443098,30.2908808212393,30.1668771981687,30.0428735750982,29.9188699520276,29.794866328957,29.6708627058865,29.5468590828159,29.4228554597453,29.2988518366748,29.1748482136042,29.0508445905337,28.9268409674631,28.8028373443925,28.678833721322,28.5548300982514,28.4308264751808 +Land-Based Wind - Class 7 - Technology 1/Advanced,32.4430472671293,31.6769731018607,30.9108989365921,30.1448247713235,29.3787506060549,28.6126764407864,27.8466022755178,27.0805281102492,26.3144539449806,25.8184394526984,25.3224249604161,24.8264104681339,24.3303959758516,23.8343814835694,23.3383669912871,22.8423524990049,22.3463380067226,21.8503235144404,21.3543090221581,20.8582945298759,20.3622800375936,19.8662655453114,19.3702510530291,18.8742365607469,18.3782220684646,17.8822075761824,17.3861930839001,16.8901785916178,16.3941640993356 +Land-Based Wind - Class 7 - Technology 1/Moderate,32.4430472671293,32.0456380021644,31.6482287371996,31.2508194722348,30.8534102072699,30.4560009423051,30.0585916773403,29.6611824123754,29.2637731474106,29.0632621091783,28.8627510709461,28.6622400327138,28.4617289944816,28.2612179562493,28.0607069180171,27.8601958797848,27.6596848415525,27.4591738033203,27.258662765088,27.0581517268558,26.8576406886235,26.6571296503912,26.456618612159,26.2561075739267,26.0555965356945,25.8550854974622,25.65457445923,25.4540634209977,25.2535523827654 +Land-Based Wind - Class 7 - Technology 1/Conservative,32.4430472671293,32.2515287258121,32.060010184495,31.8684916431778,31.6769731018607,31.4854545605435,31.2939360192264,31.1024174779092,30.9108989365921,30.7868953135215,30.662891690451,30.5388880673804,30.4148844443098,30.2908808212393,30.1668771981687,30.0428735750982,29.9188699520276,29.794866328957,29.6708627058865,29.5468590828159,29.4228554597453,29.2988518366748,29.1748482136042,29.0508445905337,28.9268409674631,28.8028373443925,28.678833721322,28.5548300982514,28.4308264751808 +Land-Based Wind - Class 8 - Technology 2/Advanced,30.4198728273082,29.7015716612101,28.9832704951119,28.2649693290138,27.5466681629156,26.8283669968175,26.1100658307193,25.3917646646212,24.673463498523,24.2083808676748,23.7432982368267,23.2782156059785,22.8131329751303,22.3480503442822,21.882967713434,21.4178850825858,20.9528024517377,20.4877198208895,20.0226371900413,19.5575545591931,19.092471928345,18.6273892974968,18.1623066666486,17.6972240358005,17.2321414049523,16.7670587741041,16.301976143256,15.8368935124078,15.3718108815596 +Land-Based Wind - Class 8 - Technology 2/Moderate,30.4198728273082,29.9502073323498,29.4805418373914,29.0108763424329,28.5412108474745,28.0715453525161,27.6018798575576,27.1322143625992,26.6625488676408,26.4837146984066,26.3048805291724,26.1260463599382,25.9472121907041,25.7683780214699,25.5895438522357,25.4107096830015,25.2318755137674,25.0530413445332,24.874207175299,24.6953730060648,24.5165388368306,24.3377046675965,24.1588704983623,23.9800363291281,23.8012021598939,23.6223679906598,23.4435338214256,23.2646996521914,23.0858654829572 +Land-Based Wind - Class 8 - Technology 2/Conservative,30.4198728273082,30.2402975357837,30.0607222442592,29.8811469527346,29.7015716612101,29.5219963696855,29.342421078161,29.1628457866365,28.9832704951119,28.8669998373999,28.7507291796878,28.6344585219758,28.5181878642638,28.4019172065517,28.2856465488397,28.1693758911276,28.0531052334156,27.9368345757035,27.8205639179915,27.7042932602795,27.5880226025674,27.4717519448554,27.3554812871433,27.2392106294313,27.1229399717192,27.0066693140072,26.8903986562952,26.7741279985831,26.6578573408711 +Land-Based Wind - Class 9 - Technology 3/Advanced,41.2221792113525,40.2488043532551,39.2754294951577,38.3020546370603,37.3286797789629,36.3553049208655,35.3819300627682,34.4085552046708,33.4351803465734,32.804943669854,32.1747069931345,31.5444703164151,30.9142336396957,30.2839969629762,29.6537602862568,29.0235236095374,28.393286932818,27.7630502560985,27.1328135793791,26.5025769026597,25.8723402259402,25.2421035492208,24.6118668725014,23.9816301957819,23.3513935190625,22.7211568423431,22.0909201656236,21.4606834889042,20.8304468121848 +Land-Based Wind - Class 9 - Technology 3/Moderate,41.2221792113525,40.8247699463876,40.4273606814228,40.029951416458,39.6325421514931,39.2351328865283,38.8377236215635,38.4403143565986,38.0429050916338,37.7448481429102,37.4467911941865,37.1487342454629,36.8506772967393,36.5526203480157,36.254563399292,35.9565064505684,35.6584495018448,35.3603925531212,35.0623356043975,34.7642786556739,34.4662217069503,34.1681647582266,33.870107809503,33.5720508607794,33.2739939120558,32.9759369633321,32.6778800146085,32.3798230658849,32.0817661171613 +Land-Based Wind - Class 9 - Technology 3/Conservative,41.2221792113525,40.9788354968281,40.7354917823038,40.4921480677794,40.2488043532551,40.0054606387307,39.7621169242064,39.518773209682,39.2754294951577,39.1178703259778,38.960311156798,38.8027519876181,38.6451928184383,38.4876336492584,38.3300744800785,38.1725153108987,38.0149561417188,37.857396972539,37.6998378033591,37.5422786341793,37.3847194649994,37.2271602958195,37.0696011266397,36.9120419574598,36.75448278828,36.5969236191001,36.4393644499203,36.2818052807404,36.1242461115605 +Land-Based Wind - Class 10 - Technology 4/Advanced,32.4430472671293,31.6769731018607,30.9108989365921,30.1448247713235,29.3787506060549,28.6126764407864,27.8466022755178,27.0805281102492,26.3144539449806,25.8184394526984,25.3224249604161,24.8264104681339,24.3303959758516,23.8343814835694,23.3383669912871,22.8423524990049,22.3463380067226,21.8503235144404,21.3543090221581,20.8582945298759,20.3622800375936,19.8662655453114,19.3702510530291,18.8742365607469,18.3782220684646,17.8822075761824,17.3861930839001,16.8901785916178,16.3941640993356 +Land-Based Wind - Class 10 - Technology 4/Moderate,32.4430472671293,32.0456380021644,31.6482287371996,31.2508194722348,30.8534102072699,30.4560009423051,30.0585916773403,29.6611824123754,29.2637731474106,29.0632621091783,28.8627510709461,28.6622400327138,28.4617289944816,28.2612179562493,28.0607069180171,27.8601958797848,27.6596848415525,27.4591738033203,27.258662765088,27.0581517268558,26.8576406886235,26.6571296503912,26.456618612159,26.2561075739267,26.0555965356945,25.8550854974622,25.65457445923,25.4540634209977,25.2535523827654 +Land-Based Wind - Class 10 - Technology 4/Conservative,32.4430472671293,32.2515287258121,32.060010184495,31.8684916431778,31.6769731018607,31.4854545605435,31.2939360192264,31.1024174779092,30.9108989365921,30.7868953135215,30.662891690451,30.5388880673804,30.4148844443098,30.2908808212393,30.1668771981687,30.0428735750982,29.9188699520276,29.794866328957,29.6708627058865,29.5468590828159,29.4228554597453,29.2988518366748,29.1748482136042,29.0508445905337,28.9268409674631,28.8028373443925,28.678833721322,28.5548300982514,28.4308264751808 diff --git a/tests/data/Land-Based_Wind/Market/20/df_gcc.csv b/tests/data/Land-Based_Wind/Market/20/df_gcc.csv index b336383..c507128 100644 --- a/tests/data/Land-Based_Wind/Market/20/df_gcc.csv +++ b/tests/data/Land-Based_Wind/Market/20/df_gcc.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 1 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 1 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 2 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 2 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 2 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 3 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 3 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 3 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 4 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 4 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 4 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 5 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 5 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 5 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 6 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 6 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 6 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 7 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 7 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 7 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 8 - Technology 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 8 - Technology 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 8 - Technology 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 9 - Technology 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 9 - Technology 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 9 - Technology 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 10 - Technology 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 10 - Technology 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 10 - Technology 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Land-Based Wind - Class 1 - Technology 1/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 1 - Technology 1/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 1 - Technology 1/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 2 - Technology 1/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 2 - Technology 1/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 2 - Technology 1/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 3 - Technology 1/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 3 - Technology 1/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 3 - Technology 1/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 4 - Technology 1/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 4 - Technology 1/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 4 - Technology 1/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 5 - Technology 1/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 5 - Technology 1/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 5 - Technology 1/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 6 - Technology 1/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 6 - Technology 1/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 6 - Technology 1/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 7 - Technology 1/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 7 - Technology 1/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 7 - Technology 1/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 8 - Technology 2/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 8 - Technology 2/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 8 - Technology 2/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 9 - Technology 3/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 9 - Technology 3/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 9 - Technology 3/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 10 - Technology 4/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 10 - Technology 4/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 10 - Technology 4/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 diff --git a/tests/data/Land-Based_Wind/Market/20/df_lcoe.csv b/tests/data/Land-Based_Wind/Market/20/df_lcoe.csv index 0bd59e3..d6ac4d4 100644 --- a/tests/data/Land-Based_Wind/Market/20/df_lcoe.csv +++ b/tests/data/Land-Based_Wind/Market/20/df_lcoe.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,17.219969502677866,15.151139285610405,13.002121634236822,9.510050370071916,8.37841854783662,7.27394467214479,6.195595684113989,5.142375908344885,4.113324536437318,3.1075132131361656,2.7926348384138855,2.477916596404704,2.163349223405831,1.8489231920034293,1.5346287001572314,1.2204556597446548,0.9063936845350753,0.5924320775609573,0.2785598178477997,-0.0352344535321798,-0.34896244812196286,-0.6626362455103241,-0.9762683095633804,3.7589838320636524,8.345623783036773,17.212587417366965,16.926914673557125,16.641724680051713,16.357016418595613,16.072788873716682 -Land-Based Wind - Class 1 - Technology 1/Moderate,17.219969502677866,15.635993781087336,13.93372876605526,10.798120455220289,10.057484938397401,9.326173552150973,8.603905631539764,7.890404012906821,7.185394538102919,6.48860554468563,6.223719055140485,5.95895450722681,5.694304271919933,5.4297605085734695,5.165315156200386,4.900959924325804,4.636686283388002,4.372485454665792,4.108348399694886,3.8442658091545354,3.5802280911878697,3.316225359113787,3.0522474185107953,7.7319017813250674,12.262794575035569,20.9571660363225,20.71599644813822,20.475211175377,20.234809300888703,19.994789910467283 -Land-Based Wind - Class 1 - Technology 1/Conservative,17.219969502677866,16.222554262815912,15.073768856197034,12.379738833096834,12.149121960264882,11.919757390457438,11.69167449632274,11.46490501596719,11.239483267752696,11.015446388715517,10.799252919955588,10.58348380975314,10.368135330326247,10.153203710288803,9.938685132768686,9.724575733454586,9.510871598563039,9.297568762728158,9.084663206803938,8.872150855580358,8.660027575413,8.448289171743276,8.236931386531815,12.784003884936805,17.18020782877293,25.529522584171367,25.32867148801514,25.12829973378976,24.92840560706863,24.728987401572283 -Land-Based Wind - Class 2 - Technology 1/Advanced,19.40091487989815,17.5427870350118,15.25801967341718,11.538977757900636,10.328009196478188,9.1466045142305,7.993639281928118,6.8680303596689,5.768733157081975,4.694739008636908,4.363291434730666,4.031958391866073,3.7007304236823018,3.3695977993108954,3.0385505020146404,2.707578217262494,2.376670320209957,2.0458158625505476,1.715003558698477,1.3842217712655938,1.053458495792075,0.7227013446743911,0.3919375302579411,5.062358749983904,9.585386418727902,18.33858719144098,18.036091744440164,17.734047463591445,17.432453439412818,17.131308764880018 -Land-Based Wind - Class 2 - Technology 1/Moderate,19.40091487989815,18.068784067065025,16.26835693438045,12.935319672895123,12.147689482179192,11.370050082311149,10.602104675869903,9.843560338859284,9.09412750303273,8.353519424257307,8.071965628094297,7.790553769652451,7.5092759948894,7.228124232816704,6.947090186542411,6.666165323872537,6.385340867448196,6.104607784394904,5.823956775446376,5.543378263522097,5.262862381723586,4.9823989607025965,4.701977515383792,9.310140940347008,13.77099125097241,22.337360679962458,22.080308172625664,21.823665290913095,21.56743105727306,21.311604497291817 -Land-Based Wind - Class 2 - Technology 1/Conservative,19.40091487989815,18.69397418190573,17.48347765437554,14.6211000929888,14.377077295781437,14.134441868374378,13.89322746935612,13.653470420110843,13.415209944513855,13.178488434791696,12.948834478807168,12.719644794008943,12.490915684525312,12.262643416620744,12.034824217026841,11.807454271210787,11.580529721577584,11.354046665605274,11.128001153907501,10.90238918822206,10.677206719329295,10.452449644874484,10.228113807122025,14.694963806415043,19.012254944297396,27.210842962331764,26.99676423765917,26.78319642336349,26.570137692109604,26.357586225246074 -Land-Based Wind - Class 3 - Technology 1/Advanced,20.21449542725153,18.434677693438545,16.099014953393315,12.295116231183801,11.054349328555194,9.84406290890631,8.663097443536827,7.5103362057822025,6.384702444753486,5.28515667905231,4.947628952787909,4.610197025136923,4.272851361038523,3.9355821468665226,3.598379278899138,3.261232351216332,2.924130642993301,2.587063105155206,2.250018346352533,1.9129846182196921,1.5759497998759464,1.2389013816102832,0.9018264477184239,5.548156162932614,10.047539734156006,18.758392097445974,18.44968338424427,18.141412271822812,17.83357788650591,17.526179356978318 -Land-Based Wind - Class 3 - Technology 1/Moderate,20.21449542725153,18.97631291814716,17.139267358314775,13.732581139174993,12.927420040574784,12.132498423979282,11.347513473901827,10.572166387104424,9.806161846753035,9.049207482636135,8.761436109186448,8.473814132805416,8.186333615510069,7.8989864003851125,7.611764102536451,7.32465809959929,7.037659521776348,6.75075924138379,6.463947861865488,6.177215706255794,5.890552805054785,5.603948883467737,5.317393347993942,9.898887771085175,14.333609411858712,22.85222892258576,22.589251446108214,22.326693036980245,22.06455269511805,21.802829423647882 -Land-Based Wind - Class 3 - Technology 1/Conservative,20.21449542725153,19.615913443436355,18.38239618001186,15.457218200157396,15.208194452717567,14.96060846043044,14.714495480713062,14.469893544696887,14.226843706211525,13.985390317881425,13.750715057522076,13.516518957368724,13.282798333453137,13.049549466085278,12.816768598262538,12.584451934021644,12.352595636727862,12.121195827302927,11.89024858238329,11.659749932411678,11.429695859661987,11.200082296175495,10.970905121633894,15.407828894704426,19.695682374710678,27.838043243378422,27.619030080016564,27.400539603334636,27.18256994387809,26.965119241076216 -Land-Based Wind - Class 4 - Technology 1/Advanced,21.2011200086362,19.516056913441894,17.11848778865533,13.211547268089415,11.934496904836916,10.689052597235563,9.474011495022594,8.288215426405554,7.13054796453973,5.999931620051402,5.655103538210302,5.310347315477255,4.965653315678452,4.62101161912835,4.276412010892056,3.9318439684657847,3.5872966488415052,3.242758874920625,2.8982191212364086,2.5536654989448238,2.20908574004466,1.8644671807648194,1.5197967440887368,6.136978511056537,10.60775148734787,19.267313488394393,18.95111532771149,18.635337034762482,18.319977775081192,18.00503671645858 -Land-Based Wind - Class 4 - Technology 1/Moderate,21.2011200086362,20.076868082237887,18.19541556052171,14.699415662175081,13.872994929591744,13.057115265388429,12.25146655600431,11.45574286847777,10.669641914694601,9.892864501729356,9.597553107063934,9.302400155376244,9.00739760688893,8.712537200483688,8.417810444546806,8.123208607363697,7.828722707037617,7.5343435009099124,7.240061474441713,6.945866829537305,6.65174947227219,6.357698999977796,6.063704687666071,10.612857761282573,15.015893310201273,23.47660676200062,23.20644410857014,22.936711972416862,22.66740932613216,22.39853514560543 -Land-Based Wind - Class 4 - Technology 1/Conservative,21.2011200086362,20.733944031715282,19.47250965057121,16.471173954331864,16.21608558250342,15.962496067862862,15.710442606717478,15.45996530360005,15.211107431515359,14.963915720451354,14.72315115234861,14.482883800282792,14.24310999472113,14.003826033006323,13.765028177861023,13.526712655841294,13.288875655730962,13.05151332688147,12.814621777487307,12.578197072801196,12.342235233289411,12.106732232704829,11.871683996104917,16.272316401940532,20.524470998814166,28.598645517787606,28.373648388213677,28.149188226376506,27.92526311174355,27.70187113290884 -Land-Based Wind - Class 5 - Technology 1/Advanced,22.458648288638447,20.894021115601646,18.41725260090702,14.378761107034794,13.055231435392574,11.764764823542368,10.506101981616602,9.278030758327848,8.079383066771122,6.909031944283889,6.555014410490845,6.201036318746183,5.847087894170961,5.493159072022486,5.139239485691526,4.785318454101709,4.4313849684796836,4.07742767845885,3.7234348774744106,3.3693944874107373,3.015294042458141,2.661120672117896,2.306861083322957,6.886998932734965,11.321404640840806,19.915696830420224,19.590024776172335,19.264747971394502,18.93986562402206,18.615376944135146 -Land-Based Wind - Class 5 - Technology 1/Moderate,22.458648288638447,21.47960957951966,19.541556997910966,15.931720003354943,15.078202245762544,14.23560995138794,13.403623704718072,12.581928485414672,11.770213119935427,10.968169719285541,10.663247992494302,10.35849623838184,10.05390628742613,9.74946974569416,9.445177985549908,9.141022135904176,8.83699307198087,8.533081404577171,8.229277468776225,7.925571312092725,7.621952682013774,7.318411012885537,7.014935412129606,11.5228669691274,15.885516177241291,24.27242394037352,23.99310323089455,23.714227632498787,23.435796082950194,23.157807523422562 -Land-Based Wind - Class 5 - Technology 1/Conservative,22.458648288638447,22.15895928999629,20.861942413046883,17.763537898635686,17.500719700467837,17.239478238692012,16.979853180879147,16.721887274269918,16.465626620377236,16.21112097932015,15.962595124059813,15.714589498369968,15.467100451117055,15.220124301353156,14.973657336942662,14.727695813143804,14.482235951138478,14.237273936513944,13.99280591768785,13.748828004280902,13.505336265438434,13.262326728077966,13.01979537509187,17.374171665400954,21.58082531292588,29.568091128560134,29.335466977644717,29.10339799676222,28.871882200277298,28.64091761199056 -Land-Based Wind - Class 6 - Technology 1/Advanced,24.59369630279733,23.232684598161647,20.62069433064844,16.358300135688797,14.955260692582765,13.587815868360845,12.254607333627,10.954328256624684,9.685719979526333,8.447568843123161,8.078243361636325,7.708897536376348,7.339521328861913,6.970104399823001,6.600636096738114,6.2311054407502375,5.861501112928,5.491811439833672,5.1220243783541015,4.752127499753577,4.382107972904894,4.011952546633228,3.6416475311405385,8.159166647484241,12.532081411873103,21.015823314343407,20.674250841418047,20.333026724704368,19.99215022150907,19.651620591124797 -Land-Based Wind - Class 6 - Technology 1/Moderate,24.59369630279733,23.861202499357994,21.827053593398944,18.023942483211055,17.124419041010785,16.236473692627744,15.359771229572111,14.493981202838398,13.638777353087868,12.79383702702507,12.472598752250821,12.151550025433096,11.830682456767619,11.509987426826843,11.189456077034311,10.86907929966872,10.548847727371601,10.228751722135506,9.908781363729918,9.588926437544671,9.26917642181359,8.94952047416428,8.629947417481208,13.067892542685009,17.361973291460323,25.623572787948987,25.32870341074554,25.03430392218063,24.74037320088778,24.44691012910016 -Land-Based Wind - Class 6 - Technology 1/Conservative,24.59369630279733,24.57836889351922,23.220939588303892,19.957730360734086,19.681788361982026,19.40755532395666,19.135075109972746,18.86439495409511,18.595565760114894,18.328642432747493,18.066939362313125,17.805795594128313,17.545207508298198,17.285171460733263,17.025683781983727,16.766740776038986,16.508338719086694,16.250473858235765,15.993142410195208,15.736340559914304,15.480064459186355,15.224310225192482,14.969073939017921,19.244915989446962,23.374317528137297,31.214028606889528,30.968455199064305,30.723467865369265,30.47906450963667,30.235243045660017 -Land-Based Wind - Class 7 - Technology 1/Advanced,27.996922082139715,26.95822759880359,24.128733790269266,19.50800829219264,17.976687957174054,16.485149623698906,15.03186841586681,13.615378405330091,12.234268859928086,10.887180665670158,10.494210952349693,10.101113799049081,9.707878663037086,9.314494682906261,8.920950665355889,8.527235071315893,8.133336001373287,7.739241180463157,7.344937941774582,6.950413209829634,6.5556534826889425,6.160644813211995,5.765372789340805,10.183791574430824,14.459349493203307,22.767565914214632,22.40112746834065,22.034949687932475,21.669031837659222,21.303373183913312 -Land-Based Wind - Class 7 - Technology 1/Moderate,27.996922082139715,27.65741615213888,25.470091539516474,21.358905178357258,20.386049553079463,19.425812302336272,18.4778330439349,17.541756735868553,16.61723307232696,15.703915866001196,15.356669325203253,15.009643534980846,14.662829754404079,14.316219004611387,13.96980205891165,13.623569432396543,13.277511371035914,12.931617840232448,12.585878512790398,12.240282756278077,11.8948196197442,11.549477819732445,11.204245725580524,15.530633814452603,19.715417747922906,27.77727825934987,27.457624602596997,27.13848032943288,26.81984422423826,26.501715075296076 -Land-Based Wind - Class 7 - Technology 1/Conservative,27.996922082139715,28.434861618223195,26.98113605554486,23.45523126110314,23.15837017473572,22.863428812160574,22.570457724627822,22.279511298114556,21.990648091151492,21.703931208842533,21.42122390895602,21.139138192424156,20.857670489145207,20.576817213781492,20.296574764923516,20.016939524237493,19.73790785558902,19.459476104151392,19.181640595488734,18.904397634622633,18.6277435050857,18.351674467937592,18.07618676078089,22.22684673195533,26.233109883803344,33.837621528589295,33.57140725243394,33.30582831094988,33.040882431782784,32.77656735337714 -Land-Based Wind - Class 8 - Technology 2/Advanced,35.656756694655286,35.33124501836123,31.76810762691762,26.081116063110816,24.074285180137903,22.12091565675983,20.218897271177376,18.36620127381987,16.56087505847686,14.80103707100853,14.349678416797385,13.898454532668111,13.44735362458492,12.996363551726379,12.545471812011453,12.094665526900933,11.643931425432093,11.193255827448361,10.742624625963625,10.292023268619957,9.841436738184772,9.390849532008595,8.940245640410499,13.177170949427513,17.276349264746763,25.27863364906603,24.86224719930624,24.446413657395727,24.031131924563816,23.61640090501552 -Land-Based Wind - Class 8 - Technology 2/Moderate,35.656756694655286,36.18940261493349,33.40725747825404,28.323325941873033,26.984726369320963,25.6628675951012,24.357234867388435,23.06731904756637,21.79261564034028,20.532623789474677,20.144130936605467,19.755909682007328,19.367950757065273,18.98024464300114,18.59278156042117,18.20555145834593,17.818544002696605,17.43174856420243,17.045154205693155,16.65874966874466,16.272523359643483,15.88646333460386,15.500557284230734,19.60830070408384,23.578885434371337,31.23868647968642,30.879651205440673,30.521188071233485,30.163295711678458,29.805972765772125 -Land-Based Wind - Class 8 - Technology 2/Conservative,35.656756694655286,37.272614558333636,35.512540735509496,31.24236074557228,30.84585545396727,30.45158407269771,30.059597818496542,29.669951859228732,29.28270566028766,28.89792336800081,28.573904550398577,28.250651084823616,27.928159954875618,27.606428162250655,27.285452727223035,26.965230689166575,26.645759107134907,26.32703506049163,26.009055649604907,25.69181799660076,25.3753192462063,25.059556566635976,24.744527150595122,28.58763193410663,32.2910488552368,39.3054362288408,38.99759433777916,38.69048712411807,38.38411196008566,38.07846623039452 -Land-Based Wind - Class 9 - Technology 3/Advanced,38.755254407787106,38.7584140146081,35.623829221323604,30.276203084920997,28.630482439407313,27.03010926306614,25.473400954616842,23.958746175060348,22.48460077751215,21.049483968721063,20.526499936327955,20.003752609679907,19.481230129783363,18.958920295564123,18.43681054956051,17.91488796290259,17.393139219533992,16.87155059963422,16.3501079621908,15.828796726670312,15.307601853744782,14.786507824986067,14.26549862150421,18.289434839918844,22.17858438929308,29.81892425360923,29.332027887196123,28.845778046149167,28.36017344536163,27.875212803196316 -Land-Based Wind - Class 9 - Technology 3/Moderate,38.755254407787106,39.62569225835362,37.29409659153068,32.60320174647937,31.664689433069743,30.73975502318599,29.828089042793934,28.92939064729123,28.043367298920643,27.16973445918466,26.72532901991318,26.28130558756444,25.837655129495545,25.39436837897429,24.951435825368254,24.508847703854414,24.066593984615466,23.62466436149527,23.183048240080613,22.741734725174062,22.30071260763376,21.859970350510814,21.419496074480055,25.356013467793854,29.157329299276988,36.52252115298501,36.10790893480446,35.693957411998774,35.280665007593846,34.8680301496679 -Land-Based Wind - Class 9 - Technology 3/Conservative,38.755254407787106,40.40520580605457,38.810083367992924,34.710379971026995,34.45157774391569,34.195703384348676,33.94285819852039,33.69315070638792,33.446697264780404,33.20362275597742,32.84410418488558,32.48540264651294,32.12751406064101,31.770434340705837,31.41415939316641,31.058685116863444,30.704007402367566,30.35012213132562,29.99702517579045,29.644712397551174,29.293179647465653,28.94242276476519,28.592437576380785,32.37848309125768,36.02655842910004,42.96464885485488,42.62451760338034,42.28519809919617,41.94668743914693,41.608982733878335 -Land-Based Wind - Class 10 - Technology 4/Advanced,70.08600470913443,73.13650040891889,66.83407997900382,56.9089878649676,53.21867332348741,49.63640288145665,46.15770160592747,42.77828077086029,39.49402581739169,36.300984910466624,35.58844066245334,34.876171356756295,34.16415958186961,33.45238741322794,32.74083639154384,32.02948750005407,31.318321140605477,30.607317108519382,29.8964545661477,29.185712015053937,28.475067266739646,27.76449741178839,27.05397878738769,30.34854543817117,33.52727710855104,39.8992189110391,39.23793934640266,38.57753788638138,37.9180127862334,37.259362305952955 -Land-Based Wind - Class 10 - Technology 4/Moderate,70.08600470913443,74.82890608340085,70.05687673184407,61.29880255269866,58.9020687582553,56.534913525231175,54.19640003217137,51.885600093772,49.60159229837692,47.3434600692541,46.722786199105315,46.1026834010604,45.48313974386606,44.86414298791989,44.24568057216476,43.627739600332404,43.01030682649202,42.3933686398684,41.776911048877764,41.16091966434274,40.54537968184887,39.930275863135414,39.31559251654096,42.31953557437929,45.208156578544006,50.862196883592645,50.28078549777476,49.7003006153733,49.120740025228436,48.54210152327325 -Land-Based Wind - Class 10 - Technology 4/Conservative,70.08600470913443,76.7483277502736,73.78279945367407,66.44242477171218,65.70563084716146,64.9728307804787,64.24410912172624,63.519556854182156,62.79927194571436,62.083359957934356,61.56259654777311,61.043241982273756,60.52529499930955,60.00875448317139,59.493619470013115,58.9798891535976,58.46756289136517,57.95664021084677,57.447120816438215,56.93900459655972,56.43229163125112,55.926982200161426,55.42307679105235,57.920270314388546,60.29886704936346,64.74980147752788,64.2457059179462,63.74281339492063,63.24111960523701,62.740620266115116 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Land-Based Wind - Class 1 - Technology 1/Advanced,15.791925807329193,17.33326819081896,14.664533108314245,12.020897448038944,10.681259670702314,9.373694448904661,8.096958607043714,6.849849100749513,5.631199666939281,5.237041568833789,4.843112408541398,4.449399373181393,4.0558892167225515,3.662568238987319,3.2694222634336896,2.87643661363499,2.483596088365932,2.0908849351965593,1.6982868224909033,1.3057848096994853,0.9133613158104374,0.5209980858448695,0.1286761552360396,-0.26362418805506493,-0.6559234438628181,-1.048242942759309,-1.4406048918192944,-1.8330324234255642,-2.225549647352249 +Land-Based Wind - Class 1 - Technology 1/Moderate,16.072700494619532,18.17277010591695,15.97839966604635,13.753286940309685,12.85151839125238,11.961211103798558,11.082013168632276,10.213575061115876,9.355548790816908,9.037584490126214,8.719815842149831,8.402233501760566,8.084827820807412,7.767588833569935,7.450506241382726,7.133569396370003,6.816767284232782,6.500088506019765,6.1835212588153325,5.867053315271335,5.550672001885101,5.234364175958454,4.918116201122373,4.601913921333221,4.2857426332216555,3.9695870566781686,3.6534313035348553,3.3372588442062217,3.0210524721263177 +Land-Based Wind - Class 1 - Technology 1/Conservative,16.31676448613773,19.18006053749345,17.663540337304525,16.050264499915095,15.811276213170483,15.574403794805736,15.339732489700989,15.107355191101263,14.877373276443617,14.616584141213075,14.3563893439493,14.096786003452536,13.837771241597508,13.579342183581446,13.321495958235595,13.064229698400847,12.807540541382735,12.551425629484598,12.29588211063821,12.040907139141382,11.786497876500487,11.532651492413596,11.279365165891623,11.026636086544205,10.774461456038033,10.522838489762012,10.271764418709381,10.021236491612147,9.77125197734993 +Land-Based Wind - Class 2 - Technology 1/Advanced,18.314519881691666,19.953577238262337,17.10839695223629,14.288772513806826,12.855895095748526,11.45792595769252,10.093514162005928,8.761353369011026,7.460178218732345,7.0448738692261905,6.629742997762364,6.214772550127787,5.799949023165681,5.385258443012944,4.970686342068362,4.556217734608616,4.14183709095737,3.727528310105015,3.3132746906713457,2.899058900096623,2.4848629419191433,2.0706681210217326,1.6564550066790638,1.2422033932535612,0.8278922583560799,0.41349971828530485,-0.0009970194677464406,-0.4156217068751751,-0.8303991094361187 +Land-Based Wind - Class 2 - Technology 1/Moderate,18.623501159496172,20.86855036785315,18.537028423001352,16.17019093186577,15.210958750812896,14.264013472788353,13.328983982165251,12.405502006320802,11.493201238178866,11.155134281555014,10.817291059148818,10.479662026650836,10.142237332077919,9.80500680097807,9.46795992078983,9.131085824296076,8.794373272112345,8.457810634140664,8.12138586991908,7.785086507795313,7.448899622821106,7.112811813303971,6.776809175896837,6.440877279130323,6.105001135265958,5.7691651703522595,5.433353192339968,5.097548357116917,4.761733132295777 +Land-Based Wind - Class 2 - Technology 1/Conservative,18.8836386894506,21.942178817453705,20.333148895832814,18.61844257685246,18.36563996481574,18.115163394745775,17.8671076952628,17.621576148332956,17.378681409167402,17.101555053510758,16.825077373891762,16.549245715629354,16.274057442625427,15.999509938338718,15.725600606863445,15.452326874120995,15.17968618917864,14.907676025701974,14.636293883560441,14.365537290603157,14.095403804603617,13.825891015418268,13.556996547358072,13.288718061807632,13.021053260104992,12.753999886724191,12.48755573277736,12.221718639880674,11.956486504414602 +Land-Based Wind - Class 3 - Technology 1/Advanced,19.255242900158606,20.930424375280683,18.019173496996082,15.13369279281605,13.665822076864654,12.233939284586445,10.836652108341763,9.472614569308256,8.140523295564165,7.7174487923202975,7.294524880134013,6.8717384064791425,6.449075763958373,6.0265228682506695,5.604065134772178,5.181687453966205,4.7593741651259975,4.33710902864642,3.9148751965954247,3.4926551814893436,3.0704308231270474,2.64818325336503,2.225892858661865,1.8035392402376154,1.3811011716624861,0.9585565536846801,0.5358823660820526,0.11305461630743707,-0.3099517153226756 +Land-Based Wind - Class 3 - Technology 1/Moderate,19.575052639324902,21.874185082027306,19.49150009675347,17.07179355469563,16.09112512234552,15.123051590559644,14.167194678982906,13.223179121238367,12.290631777403316,11.945065719707053,11.599733871761192,11.254626614953338,10.90973402126275,10.56504583837205,10.220551473928097,9.876239978890535,9.532100029909039,9.188119910658394,8.844287492062342,8.50059021133351,8.157015049724023,7.8135485089263454,7.4701765859995675,7.1268847467296155,6.783657897296834,6.4404803541347135,6.097335811834043,5.75420730895166,5.411077191555577 +Land-Based Wind - Class 3 - Technology 1/Conservative,19.84118624709747,22.972560286671825,21.329020509561587,19.576476531924996,19.318520619649785,19.062969152562157,18.809920534403627,18.559481922552166,18.311770179283425,18.028549381796466,17.745997530638302,17.4641120556281,17.18289041095401,16.90233007641654,16.62242855879427,16.343183393339086,16.064592145418374,15.786652412308825,15.509361825167154,15.232718051191824,14.95671879598024,14.68136180612478,14.406644872051228,14.132565831135285,13.859122571112593,13.586313033827214,13.314135219338255,13.042587190431544,12.771667077570708 +Land-Based Wind - Class 4 - Technology 1/Advanced,20.39582926502021,22.114579796963834,19.12302407833127,16.157530665569574,14.647070496221449,13.17392350915149,11.736646355645231,10.333844163473309,8.96416668653745,8.531754994091322,8.099464573150826,7.667282145037554,7.235193968983204,6.803185819722181,6.371242963777647,5.939350134352857,5.5074915047305275,5.075650660075684,4.643810567528515,4.21195354447206,3.780061224824486,3.3481145232385003,2.916093597031292,2.4839778056887347,2.051745667755174,1.6193748149141705,1.186841943042534,0.754122760001831,0.3211919299136454 +Land-Based Wind - Class 4 - Technology 1/Moderate,20.728993799184416,23.09371267782058,20.648982559458204,18.165162014915985,17.158497960458757,16.16480231345574,15.183688104926116,14.214771587206023,13.257671334218092,12.903011158575609,12.548597896303587,12.194421838682779,11.840472965482107,11.48674092995735,11.133215042992298,10.77988425632007,10.42673714476534,10.073761887435737,9.72094624779303,9.368277552530373,9.015742669150217,8.663327982179908,8.311019367902212,7.9588021675047,7.606661158523703,7.254580524463449,6.9025438224437075,6.550533948734312,6.198533102007126 +Land-Based Wind - Class 4 - Technology 1/Conservative,21.00239881700538,24.22209813395816,22.536708448026104,20.738278953271795,20.47407366260742,20.212367896277986,19.95326439355502,19.696875011506556,19.443321714291717,19.152710221268542,18.862792256242887,18.573565351507106,18.285027070738778,17.997175010571347,17.71000680230835,17.42352011378632,17.137712651408798,16.852582162355283,16.568126436993516,16.284343311510483,16.001230670768553,15.71878645143293,15.437008645375965,15.155895303396793,14.875444539274305,14.595654534202179,14.316523541628278,14.03804989254969,13.760232001301329 +Land-Based Wind - Class 5 - Technology 1/Advanced,21.849239087566957,23.62314318455412,20.528945116331897,17.461233008911883,15.896246594255718,14.370287999253133,12.88184741129108,11.42946631088327,10.01173345313273,9.567556165523797,9.12346033914022,8.679432522461124,8.235458792618061,7.791524732533649,7.34761540672352,6.903715335675482,6.459808468705003,6.015878155179092,5.57190711399527,5.127877401194777,4.683770375559082,4.2395666620678725,3.795246113038811,3.350787766789445,2.906169803627037,2.4613694989696064,2.016363173372767,1.5711261392238889,1.1256326438420174 +Land-Based Wind - Class 5 - Technology 1/Moderate,22.199779819886743,24.64809361347581,22.124282240736214,19.558743509976544,18.51894605242688,17.492593065350537,16.47928650545038,15.478631815015696,14.490237006632949,14.12398568404884,13.757997466567868,13.392262530622766,13.026770738453315,12.66151162296108,12.296474371697947,11.931647809925256,11.567020382683957,11.202580135802883,10.838314695775196,10.474211248428844,10.110256516283268,9.746436734530295,9.382737625513723,9.019144371611258,8.655641586392608,8.292213283933378,7.928842846136021,7.565512987914985,7.20220572007425 +Land-Based Wind - Class 5 - Technology 1/Conservative,22.482452804413505,25.81472942405873,24.07599883739116,22.219084751327465,21.946914151258557,21.67736426114981,21.4105433462362,21.14656925369931,20.885570450437886,20.58553895225679,20.286232313284774,19.98764819642419,19.689784304905125,19.39263838427395,19.096208224550224,18.800491662559946,18.50548658446796,18.2111909285164,17.91760268799952,17.624719914493113,17.33254072134638,17.04106328748689,16.750285861545994,16.460206766347238,16.17082440377891,15.88213726010402,15.594143911733724,15.30684303152081,15.020233395615808 +Land-Based Wind - Class 6 - Technology 1/Advanced,24.31594792648788,26.182522287544746,22.913320175183678,19.671455436688476,18.013273560196456,16.39709644392857,14.821297733704089,13.284307361428162,11.784607228934423,11.320799048297296,10.856998641382742,10.393192228581881,9.92936554305151,9.4655038070686,9.001591707001047,8.53761336680429,8.073552319939747,7.609391479603264,7.145113107145523,6.680698778560178,6.216129348881434,5.751384914366227,5.286444772273303,4.821287378074953,4.3558902998984586,3.8902301699934476,3.4242826329917655,2.9580222907117957,2.4914226432353317 +Land-Based Wind - Class 6 - Technology 1/Moderate,24.696899624419217,27.287141961486956,24.629065397419005,21.924784457852724,20.828732673780404,19.746933626221686,18.67897046976,17.624430293245283,16.582903178088788,16.19697225413659,15.811331925823733,15.425972174592452,15.04088266314001,14.656052720029045,14.271471323416868,13.88712708383942,13.503008225989134,13.119102569412377,12.735397508055065,12.351879988582496,11.968536487360051,11.58535298603572,11.202314945593695,10.819407278782226,10.43661432078634,10.053919798023468,9.67130679490986,9.288757718452349,8.906254260490403 +Land-Based Wind - Class 6 - Technology 1/Conservative,24.99530788442661,28.51871972574052,26.68942625790369,24.73321626532264,24.44752205843169,24.164654312045545,23.88473067345237,23.607879159927172,23.334239278805338,23.018214372264772,22.702967519475177,22.388496605090573,22.07479956927503,21.76187441040109,21.449719187958742,21.138332025686392,20.827711114949985,20.517854718380256,20.20876117380282,19.900428898483355,19.592856393699055,19.286042249693683,18.979985151027375,18.674683882370307,18.37013733476671,18.066344512430252,17.763304540103462,17.46101667104617,17.15948029570426 +Land-Based Wind - Class 7 - Technology 1/Advanced,28.245470030883965,30.25723992778553,26.707175947825995,23.186152001925045,21.37781659195328,19.616403841575366,17.900091667422647,16.22712281013831,14.595800009941097,14.10158783270446,13.607250766779455,13.112774405354465,12.618143828486922,12.123343578178435,11.62835763198985,11.133169375097875,10.637761570686237,10.142116328549832,9.646215071789094,9.150038501463108,8.653566559031415,8.156778386455919,7.659652283761275,7.162165663880792,6.664295004572793,6.1660157971918,5.667302492066177,5.168128440220624,4.668465831153725 +Land-Based Wind - Class 7 - Technology 1/Moderate,28.677260926147994,31.7168738688931,29.04952358811623,26.30781258060364,25.322536254623554,24.35128049502355,23.39371771126657,22.4495285557198,21.518401545283606,21.022006426910586,20.525889031631653,20.030033750531523,19.534424451913992,19.039044455686614,18.54387650624875,18.04890274377424,17.554104673781637,17.05946313486902,16.564958264482904,16.07056946258775,15.576275353063163,15.082053742690956,14.58788157753089,14.09373489650105,13.599588781946743,13.105417306970875,12.611193479272721,12.116889181225485,11.622475105893582 +Land-Based Wind - Class 7 - Technology 1/Conservative,29.000750914906057,32.828828651042656,30.855179679347074,28.74069390720414,28.433443329186627,28.129347174114432,27.828538044089715,27.531160167321964,27.237370649391966,26.895852555219022,26.555197305881958,26.21540313950191,25.876468373911443,25.538391410483072,25.2011707382378,24.864804938246724,24.5292926883606,24.19463276827934,23.860824065004998,23.527865578705985,23.19575642900936,22.864495861788843,22.534083256466868,22.20451813388831,21.875800164802605,21.54792917902694,21.22090517533352,20.89472833213988,20.569399019067237 +Land-Based Wind - Class 8 - Technology 2/Advanced,36.777155435999695,39.01408610683568,34.58063460916787,30.20376916145078,27.866111098026845,25.590643907780827,23.37487622162283,21.216404576966085,19.112906594643537,18.54684013545304,17.98098687975641,17.41533078021186,16.849855232278756,16.284543047007155,15.719376422227057,15.15433691203582,14.589405394457494,14.024562037149813,13.45978626101629,12.895056701585027,12.330351167962963,11.765646599227242,11.200919018030259,10.636143481230729,10.071294027310834,9.506343620345636,8.941264090249874,8.376026069014195,7.810598922613664 +Land-Based Wind - Class 8 - Technology 2/Moderate,37.311999129047116,40.779559677349326,37.38978454864967,33.9237500360447,32.55026722653518,31.195317009371703,29.858401097282854,28.539028471909646,27.236714422311298,26.752118889598457,26.26795721487151,25.784218545874367,25.300891694418937,24.817965120045393,24.335426912744985,23.853264774673857,23.371466000793028,22.890017458356184,22.408905565168865,21.928116266538083,21.447635010791476,20.967446723304118,20.48753577888849,20.007885972452133,19.528480487771816,19.049301864262393,18.570331961576983,18.091551921873265,17.6129421295679 +Land-Based Wind - Class 8 - Technology 2/Conservative,37.68989979689195,42.27124025834662,39.86763028873935,37.29256306226461,36.88205576162785,36.4752577695057,36.072315884627415,35.67338979705983,35.27865347025703,34.886470878645916,34.4953397593779,34.105259567795336,33.71622990764726,33.32825053818886,32.94132138174718,32.55544253180008,32.17061426159694,31.786837033370773,31.40411150818271,31.02243855646619,30.64181926928268,30.26225497040821,29.88374722926721,29.506297874813537,29.129909010419134,28.754583029871238,28.38032263456312,28.00713085198208,27.635011055614353 +Land-Based Wind - Class 9 - Technology 3/Advanced,40.59287813613056,43.29293185702612,39.3109946875004,35.32039509954385,33.397900203195576,31.528469885619334,29.710142817393166,27.94103855263446,26.21935273645278,25.555331506312207,24.891641648006708,24.228266478729225,23.565188744203986,22.902390590715044,22.239853535492927,21.57755843534453,20.915485453406454,20.2536140238849,19.591922814643524,18.93038968748909,18.268991655962896,17.607704840493543,16.946504420681205,16.28536458451833,15.624258474303346,14.963158129000877,14.30203442277017,13.640856999361699,12.979594202055512 +Land-Based Wind - Class 9 - Technology 3/Moderate,41.173696945920376,44.82569660825233,41.64939282017737,38.376457423789084,37.1982711917412,36.03717953974932,34.89280202395834,33.76476913789228,32.65272195739314,32.11248009569799,31.57276474944661,31.03356492319581,30.494869289130413,29.95666617086149,29.418943526290548,28.881688929475356,28.344889551433205,27.80853213979755,27.272602997260165,26.737087958714092,26.20197236697734,25.667241047038186,25.13287827867929,24.59886776737942,24.065192613354803,23.53183527860696,22.99877755182328,22.466000510963926,21.933484483357926 +Land-Based Wind - Class 9 - Technology 3/Conservative,41.57593160000843,46.28008427211151,44.0343631463153,41.60274956253552,41.33658035606119,41.07492161282363,40.817989417751264,40.56601835174255,40.31926346303047,39.88568159580389,39.45322278767233,39.02188537550776,38.5916678161284,38.16256869187852,37.734586716592744,37.307720741970144,36.88196976439067,36.45733293220889,36.0338095535613,35.611399104744066,35.19010123916779,34.769915796987874,34.350842815430624,33.932882539887345,33.51603543583502,33.10030220166503,32.685683782485434,32.272181384994425,31.85979649351083 +Land-Based Wind - Class 10 - Technology 4/Advanced,75.24399676733105,78.72690736749122,70.7925655572264,62.99935728137578,58.66726898380614,54.46169533680877,50.377304041569204,46.4089675541977,42.55174773141759,41.667688580051085,40.78403481425126,39.90076307398897,39.017849186995875,38.135268128694726,37.252993979753576,36.37099988110208,35.48925798623743,34.60773941061243,33.72641417790802,32.84525116297564,31.964218031158065,31.083281173786002,30.202405639513554,29.32155506120321,28.44069157800309,27.559775752263807,26.678766480876362,25.79762090059256,24.91629428685714 +Land-Based Wind - Class 10 - Technology 4/Moderate,76.28835825953398,81.75725037953741,75.4593728974875,69.07104957584987,66.21163458763216,63.3878395150448,60.598505563646825,57.842476767820216,55.118596726527684,54.36903597702065,53.620281534932374,52.872319982550735,52.125137507238044,51.37871988191209,50.63305244439334,49.88812007553756,49.143907176071316,48.400397642032175,47.657574838722766,46.91542157308832,46.173920064346405,45.433051912819565,44.69279806678125,43.953138787192344,43.21405361015547,42.47552130692729,41.73751984129438,41.000026324104496,40.26301696473533 +Land-Based Wind - Class 10 - Technology 4/Conservative,76.91186338217342,84.79455422925344,80.64158619154982,76.17846140035398,75.41378543036544,74.65564301651472,73.90428171339532,73.15997061345286,72.42300262864612,71.78853390263379,71.15595861463558,70.52528050243716,69.89650371914755,69.26963285286878,68.64467294758968,68.02162952539582,67.40050861009277,66.78131675234579,66.16406105644452,65.54874920884328,64.93538950854557,64.32399089956255,63.714563005541876,63.107116166769586,62.501661479710556,61.89821083932269,61.29677698434366,60.69737354580688,60.100015099061224 diff --git a/tests/data/Land-Based_Wind/Market/20/df_occ.csv b/tests/data/Land-Based_Wind/Market/20/df_occ.csv index 3407f2e..daa5b91 100644 --- a/tests/data/Land-Based_Wind/Market/20/df_occ.csv +++ b/tests/data/Land-Based_Wind/Market/20/df_occ.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,1283.88303499676,1444.31351261049,1350.76320736712,1200.00831072951,1172.0500693071,1144.09182788468,1116.13358646227,1088.17534503985,1060.21710361744,1032.25886219502,1020.65892726506,1009.05899233509,997.459057405129,985.859122475162,974.259187545196,962.65925261523,951.059317685264,939.459382755298,927.859447825332,916.259512895366,904.6595779654,893.059643035434,881.459708105468,869.859773175501,858.259838245535,846.659903315569,835.059968385603,823.460033455637,811.860098525671,800.260163595705 -Land-Based Wind - Class 1 - Technology 1/Moderate,1283.88303499676,1450.82864754451,1363.22694376264,1217.00431490521,1194.71140820803,1172.41850151085,1150.12559481367,1127.83268811649,1105.53978141931,1083.24687472213,1072.58076110047,1061.9146474788,1051.24853385714,1040.58242023547,1029.9163066138,1019.25019299214,1008.58407937047,997.917965748812,987.251852127147,976.585738505481,965.919624883815,955.253511262149,944.587397640484,933.921284018818,923.255170397152,912.589056775487,901.922943153821,891.256829532155,880.590715910489,869.924602288824 -Land-Based Wind - Class 1 - Technology 1/Conservative,1283.88303499676,1465.74816436768,1391.76862811999,1255.92479357434,1246.60537976687,1237.2859659594,1227.96655215193,1218.64713834445,1209.32772453698,1200.00831072951,1191.91679481207,1183.82527889463,1175.73376297719,1167.64224705976,1159.55073114232,1151.45921522488,1143.36769930744,1135.27618339,1127.18466747256,1119.09315155512,1111.00163563768,1102.91011972024,1094.8186038028,1086.72708788536,1078.63557196793,1070.54405605049,1062.45254013305,1054.36102421561,1046.26950829817,1038.17799238073 -Land-Based Wind - Class 2 - Technology 1/Advanced,1283.88303499676,1444.31351261049,1350.76320736712,1200.00831072951,1172.0500693071,1144.09182788468,1116.13358646227,1088.17534503985,1060.21710361744,1032.25886219502,1020.65892726506,1009.05899233509,997.459057405129,985.859122475162,974.259187545196,962.65925261523,951.059317685264,939.459382755298,927.859447825332,916.259512895366,904.6595779654,893.059643035434,881.459708105468,869.859773175501,858.259838245535,846.659903315569,835.059968385603,823.460033455637,811.860098525671,800.260163595705 -Land-Based Wind - Class 2 - Technology 1/Moderate,1283.88303499676,1450.82864754451,1363.22694376264,1217.00431490521,1194.71140820803,1172.41850151085,1150.12559481367,1127.83268811649,1105.53978141931,1083.24687472213,1072.58076110047,1061.9146474788,1051.24853385714,1040.58242023547,1029.9163066138,1019.25019299214,1008.58407937047,997.917965748812,987.251852127147,976.585738505481,965.919624883815,955.253511262149,944.587397640484,933.921284018818,923.255170397152,912.589056775487,901.922943153821,891.256829532155,880.590715910489,869.924602288824 -Land-Based Wind - Class 2 - Technology 1/Conservative,1283.88303499676,1465.74816436768,1391.76862811999,1255.92479357434,1246.60537976687,1237.2859659594,1227.96655215193,1218.64713834445,1209.32772453698,1200.00831072951,1191.91679481207,1183.82527889463,1175.73376297719,1167.64224705976,1159.55073114232,1151.45921522488,1143.36769930744,1135.27618339,1127.18466747256,1119.09315155512,1111.00163563768,1102.91011972024,1094.8186038028,1086.72708788536,1078.63557196793,1070.54405605049,1062.45254013305,1054.36102421561,1046.26950829817,1038.17799238073 -Land-Based Wind - Class 3 - Technology 1/Advanced,1283.88303499676,1444.31351261049,1350.76320736712,1200.00831072951,1172.0500693071,1144.09182788468,1116.13358646227,1088.17534503985,1060.21710361744,1032.25886219502,1020.65892726506,1009.05899233509,997.459057405129,985.859122475162,974.259187545196,962.65925261523,951.059317685264,939.459382755298,927.859447825332,916.259512895366,904.6595779654,893.059643035434,881.459708105468,869.859773175501,858.259838245535,846.659903315569,835.059968385603,823.460033455637,811.860098525671,800.260163595705 -Land-Based Wind - Class 3 - Technology 1/Moderate,1283.88303499676,1450.82864754451,1363.22694376264,1217.00431490521,1194.71140820803,1172.41850151085,1150.12559481367,1127.83268811649,1105.53978141931,1083.24687472213,1072.58076110047,1061.9146474788,1051.24853385714,1040.58242023547,1029.9163066138,1019.25019299214,1008.58407937047,997.917965748812,987.251852127147,976.585738505481,965.919624883815,955.253511262149,944.587397640484,933.921284018818,923.255170397152,912.589056775487,901.922943153821,891.256829532155,880.590715910489,869.924602288824 -Land-Based Wind - Class 3 - Technology 1/Conservative,1283.88303499676,1465.74816436768,1391.76862811999,1255.92479357434,1246.60537976687,1237.2859659594,1227.96655215193,1218.64713834445,1209.32772453698,1200.00831072951,1191.91679481207,1183.82527889463,1175.73376297719,1167.64224705976,1159.55073114232,1151.45921522488,1143.36769930744,1135.27618339,1127.18466747256,1119.09315155512,1111.00163563768,1102.91011972024,1094.8186038028,1086.72708788536,1078.63557196793,1070.54405605049,1062.45254013305,1054.36102421561,1046.26950829817,1038.17799238073 -Land-Based Wind - Class 4 - Technology 1/Advanced,1283.88303499676,1444.31351261049,1350.76320736712,1200.00831072951,1172.0500693071,1144.09182788468,1116.13358646227,1088.17534503985,1060.21710361744,1032.25886219502,1020.65892726506,1009.05899233509,997.459057405129,985.859122475162,974.259187545196,962.65925261523,951.059317685264,939.459382755298,927.859447825332,916.259512895366,904.6595779654,893.059643035434,881.459708105468,869.859773175501,858.259838245535,846.659903315569,835.059968385603,823.460033455637,811.860098525671,800.260163595705 -Land-Based Wind - Class 4 - Technology 1/Moderate,1283.88303499676,1450.82864754451,1363.22694376264,1217.00431490521,1194.71140820803,1172.41850151085,1150.12559481367,1127.83268811649,1105.53978141931,1083.24687472213,1072.58076110047,1061.9146474788,1051.24853385714,1040.58242023547,1029.9163066138,1019.25019299214,1008.58407937047,997.917965748812,987.251852127147,976.585738505481,965.919624883815,955.253511262149,944.587397640484,933.921284018818,923.255170397152,912.589056775487,901.922943153821,891.256829532155,880.590715910489,869.924602288824 -Land-Based Wind - Class 4 - Technology 1/Conservative,1283.88303499676,1465.74816436768,1391.76862811999,1255.92479357434,1246.60537976687,1237.2859659594,1227.96655215193,1218.64713834445,1209.32772453698,1200.00831072951,1191.91679481207,1183.82527889463,1175.73376297719,1167.64224705976,1159.55073114232,1151.45921522488,1143.36769930744,1135.27618339,1127.18466747256,1119.09315155512,1111.00163563768,1102.91011972024,1094.8186038028,1086.72708788536,1078.63557196793,1070.54405605049,1062.45254013305,1054.36102421561,1046.26950829817,1038.17799238073 -Land-Based Wind - Class 5 - Technology 1/Advanced,1283.88303499676,1444.31351261049,1350.76320736712,1200.00831072951,1172.0500693071,1144.09182788468,1116.13358646227,1088.17534503985,1060.21710361744,1032.25886219502,1020.65892726506,1009.05899233509,997.459057405129,985.859122475162,974.259187545196,962.65925261523,951.059317685264,939.459382755298,927.859447825332,916.259512895366,904.6595779654,893.059643035434,881.459708105468,869.859773175501,858.259838245535,846.659903315569,835.059968385603,823.460033455637,811.860098525671,800.260163595705 -Land-Based Wind - Class 5 - Technology 1/Moderate,1283.88303499676,1450.82864754451,1363.22694376264,1217.00431490521,1194.71140820803,1172.41850151085,1150.12559481367,1127.83268811649,1105.53978141931,1083.24687472213,1072.58076110047,1061.9146474788,1051.24853385714,1040.58242023547,1029.9163066138,1019.25019299214,1008.58407937047,997.917965748812,987.251852127147,976.585738505481,965.919624883815,955.253511262149,944.587397640484,933.921284018818,923.255170397152,912.589056775487,901.922943153821,891.256829532155,880.590715910489,869.924602288824 -Land-Based Wind - Class 5 - Technology 1/Conservative,1283.88303499676,1465.74816436768,1391.76862811999,1255.92479357434,1246.60537976687,1237.2859659594,1227.96655215193,1218.64713834445,1209.32772453698,1200.00831072951,1191.91679481207,1183.82527889463,1175.73376297719,1167.64224705976,1159.55073114232,1151.45921522488,1143.36769930744,1135.27618339,1127.18466747256,1119.09315155512,1111.00163563768,1102.91011972024,1094.8186038028,1086.72708788536,1078.63557196793,1070.54405605049,1062.45254013305,1054.36102421561,1046.26950829817,1038.17799238073 -Land-Based Wind - Class 6 - Technology 1/Advanced,1283.88303499676,1444.31351261049,1350.76320736712,1200.00831072951,1172.0500693071,1144.09182788468,1116.13358646227,1088.17534503985,1060.21710361744,1032.25886219502,1020.65892726506,1009.05899233509,997.459057405129,985.859122475162,974.259187545196,962.65925261523,951.059317685264,939.459382755298,927.859447825332,916.259512895366,904.6595779654,893.059643035434,881.459708105468,869.859773175501,858.259838245535,846.659903315569,835.059968385603,823.460033455637,811.860098525671,800.260163595705 -Land-Based Wind - Class 6 - Technology 1/Moderate,1283.88303499676,1450.82864754451,1363.22694376264,1217.00431490521,1194.71140820803,1172.41850151085,1150.12559481367,1127.83268811649,1105.53978141931,1083.24687472213,1072.58076110047,1061.9146474788,1051.24853385714,1040.58242023547,1029.9163066138,1019.25019299214,1008.58407937047,997.917965748812,987.251852127147,976.585738505481,965.919624883815,955.253511262149,944.587397640484,933.921284018818,923.255170397152,912.589056775487,901.922943153821,891.256829532155,880.590715910489,869.924602288824 -Land-Based Wind - Class 6 - Technology 1/Conservative,1283.88303499676,1465.74816436768,1391.76862811999,1255.92479357434,1246.60537976687,1237.2859659594,1227.96655215193,1218.64713834445,1209.32772453698,1200.00831072951,1191.91679481207,1183.82527889463,1175.73376297719,1167.64224705976,1159.55073114232,1151.45921522488,1143.36769930744,1135.27618339,1127.18466747256,1119.09315155512,1111.00163563768,1102.91011972024,1094.8186038028,1086.72708788536,1078.63557196793,1070.54405605049,1062.45254013305,1054.36102421561,1046.26950829817,1038.17799238073 -Land-Based Wind - Class 7 - Technology 1/Advanced,1283.88303499676,1444.31351261049,1350.76320736712,1200.00831072951,1172.0500693071,1144.09182788468,1116.13358646227,1088.17534503985,1060.21710361744,1032.25886219502,1020.65892726506,1009.05899233509,997.459057405129,985.859122475162,974.259187545196,962.65925261523,951.059317685264,939.459382755298,927.859447825332,916.259512895366,904.6595779654,893.059643035434,881.459708105468,869.859773175501,858.259838245535,846.659903315569,835.059968385603,823.460033455637,811.860098525671,800.260163595705 -Land-Based Wind - Class 7 - Technology 1/Moderate,1283.88303499676,1450.82864754451,1363.22694376264,1217.00431490521,1194.71140820803,1172.41850151085,1150.12559481367,1127.83268811649,1105.53978141931,1083.24687472213,1072.58076110047,1061.9146474788,1051.24853385714,1040.58242023547,1029.9163066138,1019.25019299214,1008.58407937047,997.917965748812,987.251852127147,976.585738505481,965.919624883815,955.253511262149,944.587397640484,933.921284018818,923.255170397152,912.589056775487,901.922943153821,891.256829532155,880.590715910489,869.924602288824 -Land-Based Wind - Class 7 - Technology 1/Conservative,1283.88303499676,1465.74816436768,1391.76862811999,1255.92479357434,1246.60537976687,1237.2859659594,1227.96655215193,1218.64713834445,1209.32772453698,1200.00831072951,1191.91679481207,1183.82527889463,1175.73376297719,1167.64224705976,1159.55073114232,1151.45921522488,1143.36769930744,1135.27618339,1127.18466747256,1119.09315155512,1111.00163563768,1102.91011972024,1094.8186038028,1086.72708788536,1078.63557196793,1070.54405605049,1062.45254013305,1054.36102421561,1046.26950829817,1038.17799238073 -Land-Based Wind - Class 8 - Technology 2/Advanced,1402.56921431414,1570.02500962696,1460.69996962776,1290.57898778987,1253.24891228178,1215.91883677369,1178.5887612656,1141.25868575751,1103.92861024942,1066.59853474133,1054.43202303057,1042.2655113198,1030.09899960904,1017.93248789827,1005.7659761875,993.599464476742,981.432952765976,969.26644105521,957.099929344444,944.933417633677,932.766905922912,920.600394212145,908.433882501379,896.267370790613,884.100859079847,871.934347369081,859.767835658315,847.601323947549,835.434812236783,823.268300526017 -Land-Based Wind - Class 8 - Technology 2/Moderate,1402.56921431414,1578.65177876172,1477.20335405949,1313.08360292405,1283.25506579402,1253.42652866399,1223.59799153396,1193.76945440393,1163.9409172739,1134.11238014387,1123.01981924611,1111.92725834835,1100.83469745059,1089.74213655282,1078.64957565506,1067.5570147573,1056.46445385954,1045.37189296178,1034.27933206402,1023.18677116626,1012.0942102685,1001.00164937073,989.909088472977,978.816527575216,967.723966677455,956.631405779694,945.538844881932,934.446283984171,923.35372308641,912.261162188649 -Land-Based Wind - Class 8 - Technology 2/Conservative,1402.56921431414,1599.29518246853,1516.69508288989,1366.93596042005,1355.05820912202,1343.180457824,1331.30270652597,1319.42495522794,1307.54720392991,1295.66945263188,1287.09797896461,1278.52650529733,1269.95503163006,1261.38355796278,1252.81208429551,1244.24061062823,1235.66913696096,1227.09766329368,1218.52618962641,1209.95471595913,1201.38324229186,1192.81176862458,1184.24029495731,1175.66882129004,1167.09734762276,1158.52587395549,1149.95440028821,1141.38292662094,1132.81145295366,1124.23997928639 -Land-Based Wind - Class 9 - Technology 3/Advanced,1333.80658661438,1511.60944042593,1424.58733640857,1275.7158017954,1256.35220685574,1236.98861191607,1217.62501697641,1198.26142203675,1178.89782709709,1159.53423215742,1146.78486804112,1134.03550392482,1121.28613980852,1108.53677569222,1095.78741157592,1083.03804745962,1070.28868334332,1057.53931922701,1044.78995511071,1032.04059099441,1019.29122687811,1006.54186276181,993.792498645512,981.043134529211,968.293770412909,955.544406296608,942.795042180307,930.045678064005,917.296313947704,904.546949831402 -Land-Based Wind - Class 9 - Technology 3/Moderate,1333.80658661438,1515.46237773627,1431.95817300225,1285.76694260497,1269.75372793516,1253.74051326536,1237.72729859555,1221.71408392575,1205.70086925594,1189.68765458613,1178.42470373643,1167.16175288673,1155.89880203702,1144.63585118732,1133.37290033762,1122.10994948791,1110.84699863821,1099.5840477885,1088.3210969388,1077.0581460891,1065.79519523939,1054.53224438969,1043.26929353999,1032.00634269028,1020.74339184058,1009.48044099087,998.217490141175,986.954539291471,975.691588441767,964.428637592064 -Land-Based Wind - Class 9 - Technology 3/Conservative,1333.80658661438,1526.45486321301,1452.9872756534,1314.44299167472,1307.98846002817,1301.53392838161,1295.07939673506,1288.62486508851,1282.17033344195,1275.7158017954,1266.87146428296,1258.02712677051,1249.18278925807,1240.33845174563,1231.49411423319,1222.64977672075,1213.8054392083,1204.96110169586,1196.11676418342,1187.27242667098,1178.42808915854,1169.5837516461,1160.73941413365,1151.89507662121,1143.05073910877,1134.20640159633,1125.36206408389,1116.51772657144,1107.673389059,1098.82905154656 -Land-Based Wind - Class 10 - Technology 4/Advanced,1847.17140985227,2059.99951785762,1908.98009202057,1679.568966011,1623.70148473058,1567.83400345016,1511.96652216973,1456.09904088931,1400.23155960889,1344.36407832847,1328.66737639804,1312.97067446762,1297.2739725372,1281.57727060678,1265.88056867636,1250.18386674594,1234.48716481552,1218.7904628851,1203.09376095468,1187.39705902426,1171.70035709384,1156.00365516342,1140.306953233,1124.61025130258,1108.91354937216,1093.21684744174,1077.52014551132,1061.8234435809,1046.12674165048,1030.43003972006 -Land-Based Wind - Class 10 - Technology 4/Moderate,1847.17140985227,2073.09379669045,1934.03001674424,1713.72795427055,1669.24680240998,1624.76565054941,1580.28449868884,1535.80334682827,1491.3221949677,1446.84104310713,1432.94752943518,1419.05401576322,1405.16050209127,1391.26698841932,1377.37347474737,1363.47996107541,1349.58644740346,1335.69293373151,1321.79942005956,1307.9059063876,1294.01239271565,1280.1188790437,1266.22536537175,1252.33185169979,1238.43833802784,1224.54482435589,1210.65131068394,1196.75779701198,1182.86428334003,1168.97076966808 -Land-Based Wind - Class 10 - Technology 4/Conservative,1847.17140985227,2103.68788821891,1992.55784401608,1793.53862782306,1775.66103381333,1757.78343980359,1739.90584579386,1722.02825178412,1704.15065777439,1686.27306376465,1675.38352606774,1664.49398837084,1653.60445067393,1642.71491297702,1631.82537528011,1620.9358375832,1610.0462998863,1599.15676218939,1588.26722449248,1577.37768679557,1566.48814909866,1555.59861140176,1544.70907370485,1533.81953600794,1522.92999831103,1512.04046061412,1501.15092291722,1490.26138522031,1479.3718475234,1468.48230982649 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Land-Based Wind - Class 1 - Technology 1/Advanced,1471.55593599714,1576.66682334593,1464.86656631797,1356.88855531281,1318.6660950847,1280.44363485659,1242.22117462848,1203.99871440037,1165.77625417226,1150.13923744898,1134.5022207257,1118.86520400243,1103.22818727915,1087.59117055587,1071.95415383259,1056.31713710931,1040.68012038603,1025.04310366275,1009.40608693947,993.769070216199,978.13205349292,962.495036769642,946.858020046363,931.221003323084,915.583986599805,899.946969876526,884.309953153248,868.672936429969,853.03591970669 +Land-Based Wind - Class 1 - Technology 1/Moderate,1471.55593599714,1585.26490547349,1481.2810867433,1380.33787020615,1349.93184827582,1319.52582634548,1289.11980441515,1258.71378248482,1228.30776055449,1214.48436173104,1200.66096290759,1186.83756408413,1173.01416526068,1159.19076643723,1145.36736761378,1131.54396879033,1117.72056996688,1103.89717114343,1090.07377231997,1076.25037349652,1062.42697467307,1048.60357584962,1034.78017702617,1020.95677820272,1007.13337937926,993.309980555817,979.486581732365,965.663182908914,951.839784085462 +Land-Based Wind - Class 1 - Technology 1/Conservative,1471.55593599714,1607.24479152842,1523.24268739363,1440.28301399232,1429.85870665738,1419.43439932245,1409.01009198751,1398.58578465257,1388.16147731763,1377.7383930777,1367.31530883778,1356.89222459785,1346.46914035793,1336.046056118,1325.62297187808,1315.19988763815,1304.77680339823,1294.3537191583,1283.93063491838,1273.50755067845,1263.08446643853,1252.66138219861,1242.23829795868,1231.81521371876,1221.39212947883,1210.96904523891,1200.54596099898,1190.12287675906,1179.69979251913 +Land-Based Wind - Class 2 - Technology 1/Advanced,1471.55593599714,1576.66682334593,1464.86656631797,1356.88855531281,1318.6660950847,1280.44363485659,1242.22117462848,1203.99871440037,1165.77625417226,1150.13923744898,1134.5022207257,1118.86520400243,1103.22818727915,1087.59117055587,1071.95415383259,1056.31713710931,1040.68012038603,1025.04310366275,1009.40608693947,993.769070216199,978.13205349292,962.495036769642,946.858020046363,931.221003323084,915.583986599805,899.946969876526,884.309953153248,868.672936429969,853.03591970669 +Land-Based Wind - Class 2 - Technology 1/Moderate,1471.55593599714,1585.26490547349,1481.2810867433,1380.33787020615,1349.93184827582,1319.52582634548,1289.11980441515,1258.71378248482,1228.30776055449,1214.48436173104,1200.66096290759,1186.83756408413,1173.01416526068,1159.19076643723,1145.36736761378,1131.54396879033,1117.72056996688,1103.89717114343,1090.07377231997,1076.25037349652,1062.42697467307,1048.60357584962,1034.78017702617,1020.95677820272,1007.13337937926,993.309980555817,979.486581732365,965.663182908914,951.839784085462 +Land-Based Wind - Class 2 - Technology 1/Conservative,1471.55593599714,1607.24479152842,1523.24268739363,1440.28301399232,1429.85870665738,1419.43439932245,1409.01009198751,1398.58578465257,1388.16147731763,1377.7383930777,1367.31530883778,1356.89222459785,1346.46914035793,1336.046056118,1325.62297187808,1315.19988763815,1304.77680339823,1294.3537191583,1283.93063491838,1273.50755067845,1263.08446643853,1252.66138219861,1242.23829795868,1231.81521371876,1221.39212947883,1210.96904523891,1200.54596099898,1190.12287675906,1179.69979251913 +Land-Based Wind - Class 3 - Technology 1/Advanced,1471.55593599714,1576.66682334593,1464.86656631797,1356.88855531281,1318.6660950847,1280.44363485659,1242.22117462848,1203.99871440037,1165.77625417226,1150.13923744898,1134.5022207257,1118.86520400243,1103.22818727915,1087.59117055587,1071.95415383259,1056.31713710931,1040.68012038603,1025.04310366275,1009.40608693947,993.769070216199,978.13205349292,962.495036769642,946.858020046363,931.221003323084,915.583986599805,899.946969876526,884.309953153248,868.672936429969,853.03591970669 +Land-Based Wind - Class 3 - Technology 1/Moderate,1471.55593599714,1585.26490547349,1481.2810867433,1380.33787020615,1349.93184827582,1319.52582634548,1289.11980441515,1258.71378248482,1228.30776055449,1214.48436173104,1200.66096290759,1186.83756408413,1173.01416526068,1159.19076643723,1145.36736761378,1131.54396879033,1117.72056996688,1103.89717114343,1090.07377231997,1076.25037349652,1062.42697467307,1048.60357584962,1034.78017702617,1020.95677820272,1007.13337937926,993.309980555817,979.486581732365,965.663182908914,951.839784085462 +Land-Based Wind - Class 3 - Technology 1/Conservative,1471.55593599714,1607.24479152842,1523.24268739363,1440.28301399232,1429.85870665738,1419.43439932245,1409.01009198751,1398.58578465257,1388.16147731763,1377.7383930777,1367.31530883778,1356.89222459785,1346.46914035793,1336.046056118,1325.62297187808,1315.19988763815,1304.77680339823,1294.3537191583,1283.93063491838,1273.50755067845,1263.08446643853,1252.66138219861,1242.23829795868,1231.81521371876,1221.39212947883,1210.96904523891,1200.54596099898,1190.12287675906,1179.69979251913 +Land-Based Wind - Class 4 - Technology 1/Advanced,1471.55593599714,1576.66682334593,1464.86656631797,1356.88855531281,1318.6660950847,1280.44363485659,1242.22117462848,1203.99871440037,1165.77625417226,1150.13923744898,1134.5022207257,1118.86520400243,1103.22818727915,1087.59117055587,1071.95415383259,1056.31713710931,1040.68012038603,1025.04310366275,1009.40608693947,993.769070216199,978.13205349292,962.495036769642,946.858020046363,931.221003323084,915.583986599805,899.946969876526,884.309953153248,868.672936429969,853.03591970669 +Land-Based Wind - Class 4 - Technology 1/Moderate,1471.55593599714,1585.26490547349,1481.2810867433,1380.33787020615,1349.93184827582,1319.52582634548,1289.11980441515,1258.71378248482,1228.30776055449,1214.48436173104,1200.66096290759,1186.83756408413,1173.01416526068,1159.19076643723,1145.36736761378,1131.54396879033,1117.72056996688,1103.89717114343,1090.07377231997,1076.25037349652,1062.42697467307,1048.60357584962,1034.78017702617,1020.95677820272,1007.13337937926,993.309980555817,979.486581732365,965.663182908914,951.839784085462 +Land-Based Wind - Class 4 - Technology 1/Conservative,1471.55593599714,1607.24479152842,1523.24268739363,1440.28301399232,1429.85870665738,1419.43439932245,1409.01009198751,1398.58578465257,1388.16147731763,1377.7383930777,1367.31530883778,1356.89222459785,1346.46914035793,1336.046056118,1325.62297187808,1315.19988763815,1304.77680339823,1294.3537191583,1283.93063491838,1273.50755067845,1263.08446643853,1252.66138219861,1242.23829795868,1231.81521371876,1221.39212947883,1210.96904523891,1200.54596099898,1190.12287675906,1179.69979251913 +Land-Based Wind - Class 5 - Technology 1/Advanced,1471.55593599714,1576.66682334593,1464.86656631797,1356.88855531281,1318.6660950847,1280.44363485659,1242.22117462848,1203.99871440037,1165.77625417226,1150.13923744898,1134.5022207257,1118.86520400243,1103.22818727915,1087.59117055587,1071.95415383259,1056.31713710931,1040.68012038603,1025.04310366275,1009.40608693947,993.769070216199,978.13205349292,962.495036769642,946.858020046363,931.221003323084,915.583986599805,899.946969876526,884.309953153248,868.672936429969,853.03591970669 +Land-Based Wind - Class 5 - Technology 1/Moderate,1471.55593599714,1585.26490547349,1481.2810867433,1380.33787020615,1349.93184827582,1319.52582634548,1289.11980441515,1258.71378248482,1228.30776055449,1214.48436173104,1200.66096290759,1186.83756408413,1173.01416526068,1159.19076643723,1145.36736761378,1131.54396879033,1117.72056996688,1103.89717114343,1090.07377231997,1076.25037349652,1062.42697467307,1048.60357584962,1034.78017702617,1020.95677820272,1007.13337937926,993.309980555817,979.486581732365,965.663182908914,951.839784085462 +Land-Based Wind - Class 5 - Technology 1/Conservative,1471.55593599714,1607.24479152842,1523.24268739363,1440.28301399232,1429.85870665738,1419.43439932245,1409.01009198751,1398.58578465257,1388.16147731763,1377.7383930777,1367.31530883778,1356.89222459785,1346.46914035793,1336.046056118,1325.62297187808,1315.19988763815,1304.77680339823,1294.3537191583,1283.93063491838,1273.50755067845,1263.08446643853,1252.66138219861,1242.23829795868,1231.81521371876,1221.39212947883,1210.96904523891,1200.54596099898,1190.12287675906,1179.69979251913 +Land-Based Wind - Class 6 - Technology 1/Advanced,1471.55593599714,1576.66682334593,1464.86656631797,1356.88855531281,1318.6660950847,1280.44363485659,1242.22117462848,1203.99871440037,1165.77625417226,1150.13923744898,1134.5022207257,1118.86520400243,1103.22818727915,1087.59117055587,1071.95415383259,1056.31713710931,1040.68012038603,1025.04310366275,1009.40608693947,993.769070216199,978.13205349292,962.495036769642,946.858020046363,931.221003323084,915.583986599805,899.946969876526,884.309953153248,868.672936429969,853.03591970669 +Land-Based Wind - Class 6 - Technology 1/Moderate,1471.55593599714,1585.26490547349,1481.2810867433,1380.33787020615,1349.93184827582,1319.52582634548,1289.11980441515,1258.71378248482,1228.30776055449,1214.48436173104,1200.66096290759,1186.83756408413,1173.01416526068,1159.19076643723,1145.36736761378,1131.54396879033,1117.72056996688,1103.89717114343,1090.07377231997,1076.25037349652,1062.42697467307,1048.60357584962,1034.78017702617,1020.95677820272,1007.13337937926,993.309980555817,979.486581732365,965.663182908914,951.839784085462 +Land-Based Wind - Class 6 - Technology 1/Conservative,1471.55593599714,1607.24479152842,1523.24268739363,1440.28301399232,1429.85870665738,1419.43439932245,1409.01009198751,1398.58578465257,1388.16147731763,1377.7383930777,1367.31530883778,1356.89222459785,1346.46914035793,1336.046056118,1325.62297187808,1315.19988763815,1304.77680339823,1294.3537191583,1283.93063491838,1273.50755067845,1263.08446643853,1252.66138219861,1242.23829795868,1231.81521371876,1221.39212947883,1210.96904523891,1200.54596099898,1190.12287675906,1179.69979251913 +Land-Based Wind - Class 7 - Technology 1/Advanced,1471.55593599714,1576.66682334593,1464.86656631797,1356.88855531281,1318.6660950847,1280.44363485659,1242.22117462848,1203.99871440037,1165.77625417226,1150.13923744898,1134.5022207257,1118.86520400243,1103.22818727915,1087.59117055587,1071.95415383259,1056.31713710931,1040.68012038603,1025.04310366275,1009.40608693947,993.769070216199,978.13205349292,962.495036769642,946.858020046363,931.221003323084,915.583986599805,899.946969876526,884.309953153248,868.672936429969,853.03591970669 +Land-Based Wind - Class 7 - Technology 1/Moderate,1471.55593599714,1593.68361759769,1497.35317352586,1403.29799418123,1380.54534690927,1357.7926996373,1335.04005236533,1312.28740509336,1289.53475782139,1272.6500091346,1255.7652604478,1238.880511761,1221.99576307421,1205.11101438741,1188.22626570061,1171.34151701382,1154.45676832702,1137.57201964022,1120.68727095343,1103.80252226663,1086.91777357983,1070.03302489303,1053.14827620624,1036.26352751944,1019.37877883264,1002.49403014585,985.609281459056,968.724532772259,951.839784085462 +Land-Based Wind - Class 7 - Technology 1/Conservative,1471.55593599714,1607.24479152842,1523.24268739363,1440.28301399232,1429.85870665738,1419.43439932245,1409.01009198751,1398.58578465257,1388.16147731763,1377.7383930777,1367.31530883778,1356.89222459785,1346.46914035793,1336.046056118,1325.62297187808,1315.19988763815,1304.77680339823,1294.3537191583,1283.93063491838,1273.50755067845,1263.08446643853,1252.66138219861,1242.23829795868,1231.81521371876,1221.39212947883,1210.96904523891,1200.54596099898,1190.12287675906,1179.69979251913 +Land-Based Wind - Class 8 - Technology 2/Advanced,1601.20521457927,1707.2587437643,1578.04667187816,1453.74978110774,1404.59796995056,1355.44615879339,1306.29434763621,1257.14253647904,1207.99072532186,1191.62556369363,1175.26040206539,1158.89524043716,1142.53007880892,1126.16491718069,1109.79975555245,1093.43459392422,1077.06943229598,1060.70427066775,1044.33910903951,1027.97394741128,1011.60878578304,995.243624154811,978.878462526576,962.513300898341,946.148139270106,929.782977641871,913.417816013636,897.052654385401,880.687492757166 +Land-Based Wind - Class 8 - Technology 2/Moderate,1601.20521457927,1726.76024170912,1615.27680431827,1506.93568459361,1475.51250793173,1444.08933126984,1412.66615460796,1381.24297794607,1349.81980128419,1334.84304998829,1319.86629869239,1304.88954739649,1289.9127961006,1274.9360448047,1259.9592935088,1244.9825422129,1230.005790917,1215.0290396211,1200.0522883252,1185.0755370293,1170.0987857334,1155.12203443751,1140.14528314161,1125.16853184571,1110.19178054981,1095.21502925391,1080.23827795801,1065.26152666211,1050.28477536621 +Land-Based Wind - Class 8 - Technology 2/Conservative,1601.20521457927,1746.76923811757,1653.47579746167,1561.50567479847,1548.27249487154,1535.03931494461,1521.80613501767,1508.57295509074,1495.33977516381,1484.28577069728,1473.23176623075,1462.17776176422,1451.12375729769,1440.06975283116,1429.01574836462,1417.96174389809,1406.90773943156,1395.85373496503,1384.7997304985,1373.74572603197,1362.69172156544,1351.63771709891,1340.58371263238,1329.52970816585,1318.47570369932,1307.42169923278,1296.36769476625,1285.31369029972,1274.25968583319 +Land-Based Wind - Class 9 - Technology 3/Advanced,1537.11305708811,1660.88042322922,1556.80300713144,1455.44776735801,1428.22600411464,1401.00424087127,1373.78247762791,1346.56071438454,1319.33895114117,1301.8702414609,1284.40153178063,1266.93282210036,1249.46411242009,1231.99540273982,1214.52669305955,1197.05798337928,1179.58927369901,1162.12056401874,1144.65185433847,1127.1831446582,1109.71443497793,1092.24572529766,1074.77701561739,1057.30830593712,1039.83959625685,1022.37088657658,1004.90217689631,987.433467216041,969.96475753577 +Land-Based Wind - Class 9 - Technology 3/Moderate,1537.11305708811,1664.94202147582,1564.55696742041,1466.5248534851,1442.9954522841,1419.46605108309,1395.93664988209,1372.40724868109,1348.87784748008,1333.98278245329,1319.0877174265,1304.19265239971,1289.29758737292,1274.40252234613,1259.50745731934,1244.61239229254,1229.71732726575,1214.82226223896,1199.92719721217,1185.03213218538,1170.13706715859,1155.2420021318,1140.34693710501,1125.45187207821,1110.55680705142,1095.66174202463,1080.76667699784,1065.87161197105,1050.97654694426 +Land-Based Wind - Class 9 - Technology 3/Conservative,1537.11305708811,1682.83931224553,1598.72452252623,1515.33564649342,1508.07650962852,1500.81737276362,1493.55823589872,1486.29909903382,1479.03996216893,1467.6790172687,1456.31807236848,1444.95712746825,1433.59618256803,1422.23523766781,1410.87429276758,1399.51334786736,1388.15240296713,1376.79145806691,1365.43051316669,1354.06956826646,1342.70862336624,1331.34767846601,1319.98673356579,1308.62578866557,1297.26484376534,1285.90389886512,1274.54295396489,1263.18200906467,1251.82106416445 +Land-Based Wind - Class 10 - Technology 4/Advanced,2102.71108691014,2231.05789806893,2051.44570960322,1879.28118454952,1804.80455042932,1730.32791630911,1655.85128218891,1581.3746480687,1506.8980139485,1486.20477721922,1465.51154048994,1444.81830376067,1424.12506703139,1403.43183030211,1382.73859357284,1362.04535684356,1341.35212011428,1320.65888338501,1299.96564665573,1279.27240992645,1258.57917319718,1237.8859364679,1217.19269973862,1196.49946300935,1175.80622628007,1155.11298955079,1134.41975282152,1113.72651609224,1093.03327936296 +Land-Based Wind - Class 10 - Technology 4/Moderate,2102.71108691014,2249.35138743148,2086.36964384082,1929.17251917468,1871.32632992952,1813.48014068437,1755.63395143921,1697.78776219406,1639.9415729489,1621.97432108408,1604.00706921925,1586.03981735442,1568.07256548959,1550.10531362477,1532.13806175994,1514.17080989511,1496.20355803028,1478.23630616546,1460.26905430063,1442.3018024358,1424.33455057098,1406.36729870615,1388.40004684132,1370.43279497649,1352.46554311167,1334.49829124684,1316.53103938201,1298.56378751719,1280.59653565236 +Land-Based Wind - Class 10 - Technology 4/Conservative,2102.71108691014,2291.13571625923,2166.13972614833,2043.12977961397,2023.26934384859,2003.4089080832,1983.54847231781,1963.68803655242,1943.82760078703,1929.73082751992,1915.6340542528,1901.53728098568,1887.44050771857,1873.34373445145,1859.24696118433,1845.15018791722,1831.0534146501,1816.95664138298,1802.85986811587,1788.76309484875,1774.66632158164,1760.56954831452,1746.4727750474,1732.37600178029,1718.27922851317,1704.18245524605,1690.08568197894,1675.98890871182,1661.8921354447 diff --git a/tests/data/Land-Based_Wind/Market/20/df_tc.csv b/tests/data/Land-Based_Wind/Market/20/df_tc.csv index bd91ad2..8a31294 100644 --- a/tests/data/Land-Based_Wind/Market/20/df_tc.csv +++ b/tests/data/Land-Based_Wind/Market/20/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12816704158451872,0.13000125039260488,0.13175305022353265,0.13290812268115548,0.1331363472428311,0.1333718011972342,0.13361483311571307,0.1338658143151526,0.13412514074166687,0.13439323504434691,0.1344941106352443,0.1345966333784758,0.1347008439130584,0.13480678422479825,0.13491449770249947,0.1350240291970122,0.13513542508328077,0.1352487333255853,0.135364003546146,0.13548128709731777,0.1356006371376085,0.13572210871167942,0.13584575883469246,0.132821001476954,0.12977129653274522,0.12308214631906758,0.12308212785945938,0.12308210906215221,0.12308208991779385,0.12308207041668331 -10 year CRF/Moderate,0.12816704158451872,0.13000125039260488,0.13175305022353265,0.13290812268115548,0.1331363472428311,0.1333718011972342,0.13361483311571307,0.1338658143151526,0.13412514074166687,0.13439323504434691,0.1344941106352443,0.1345966333784758,0.1347008439130584,0.13480678422479825,0.13491449770249947,0.1350240291970122,0.13513542508328077,0.1352487333255853,0.135364003546146,0.13548128709731777,0.1356006371376085,0.13572210871167942,0.13584575883469246,0.132821001476954,0.12977129653274522,0.12308214631906758,0.12308212785945938,0.12308210906215221,0.12308208991779385,0.12308207041668331 -10 year CRF/Conservative,0.12816704158451872,0.13000125039260488,0.13175305022353265,0.13290812268115548,0.1331363472428311,0.1333718011972342,0.13361483311571307,0.1338658143151526,0.13412514074166687,0.13439323504434691,0.1344941106352443,0.1345966333784758,0.1347008439130584,0.13480678422479825,0.13491449770249947,0.1350240291970122,0.13513542508328077,0.1352487333255853,0.135364003546146,0.13548128709731777,0.1356006371376085,0.13572210871167942,0.13584575883469246,0.132821001476954,0.12977129653274522,0.12308214631906758,0.12308212785945938,0.12308210906215221,0.12308208991779385,0.12308207041668331 -ITC Schedule/*,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Advanced,15.895964251430069,21.304006087574543,21.51575684246133,21.65356240263092,21.680620897446804,21.70847797159713,21.737169331051703,21.76673283116091,21.797208639909847,21.8286394161781,21.840446013131842,21.852434293288923,21.864608468958508,21.876972883225168,21.889532015044825,21.902290484580305,21.915253058788345,21.928424657274334,21.94181035842639,21.955415405847596,21.969245215104433,21.98330538080051,21.997601684008092,16.23241387013967,10.637981267479171,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,15.895964251430069,21.304006087574543,21.51575684246133,21.65356240263092,21.680620897446804,21.70847797159713,21.737169331051703,21.76673283116091,21.797208639909847,21.8286394161781,21.840446013131842,21.852434293288923,21.864608468958508,21.876972883225168,21.889532015044825,21.902290484580305,21.915253058788345,21.928424657274334,21.94181035842639,21.955415405847596,21.969245215104433,21.98330538080051,21.997601684008092,16.23241387013967,10.637981267479171,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,15.895964251430069,21.304006087574543,21.51575684246133,21.65356240263092,21.680620897446804,21.70847797159713,21.737169331051703,21.76673283116091,21.797208639909847,21.8286394161781,21.840446013131842,21.852434293288923,21.864608468958508,21.876972883225168,21.889532015044825,21.902290484580305,21.915253058788345,21.928424657274334,21.94181035842639,21.955415405847596,21.969245215104433,21.98330538080051,21.997601684008092,16.23241387013967,10.637981267479171,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.817098533852938,0.8125745997971765,0.8108995967747596,0.8078475529100885,0.8071259402284945,0.8063832221125844,0.805618459182598,0.8048306554898336,0.8040187541948018,0.8031816328433399,0.8028672349249625,0.8025480301528414,0.802223907461681,0.8018947523387132,0.8015604466889169,0.8012208686938619,0.8008758926638438,0.8005253888828877,0.8001692234462887,0.7998072580902038,0.7994393500127838,0.7990653516866172,0.798685110661595,0.8081234599633539,0.8179389367047037,0.8406062000659472,0.8406062649117862,0.8406063309439251,0.8406063981952168,0.8406064666997406 -PVD/Moderate,0.817098533852938,0.8125745997971765,0.8108995967747596,0.8078475529100885,0.8071259402284945,0.8063832221125844,0.805618459182598,0.8048306554898336,0.8040187541948018,0.8031816328433399,0.8028672349249625,0.8025480301528414,0.802223907461681,0.8018947523387132,0.8015604466889169,0.8012208686938619,0.8008758926638438,0.8005253888828877,0.8001692234462887,0.7998072580902038,0.7994393500127838,0.7990653516866172,0.798685110661595,0.8081234599633539,0.8179389367047037,0.8406062000659472,0.8406062649117862,0.8406063309439251,0.8406063981952168,0.8406064666997406 -PVD/Conservative,0.817098533852938,0.8125745997971765,0.8108995967747596,0.8078475529100885,0.8071259402284945,0.8063832221125844,0.805618459182598,0.8048306554898336,0.8040187541948018,0.8031816328433399,0.8028672349249625,0.8025480301528414,0.802223907461681,0.8018947523387132,0.8015604466889169,0.8012208686938619,0.8008758926638438,0.8005253888828877,0.8001692234462887,0.7998072580902038,0.7994393500127838,0.7990653516866172,0.798685110661595,0.8081234599633539,0.8179389367047037,0.8406062000659472,0.8406062649117862,0.8406063309439251,0.8406063981952168,0.8406064666997406 -PFF/Advanced,1.0633973032403095,1.0649653891896131,1.0655459787101762,1.0666038781052292,1.0668540034812626,1.0671114444225973,1.067376526537031,1.0676495950402867,1.0679310162540507,1.068221179243367,1.0683301558447544,1.068440798597709,1.0685531459996813,1.0686672377430855,1.0687831147620157,1.0689008192811742,1.0690203948671244,1.0691418864820155,1.069265340539894,1.069390804965771,1.0695183292576211,1.0696479645513934,1.069779763689342,1.0665082432068849,1.0631060028174109,1.055249076357427,1.0552490538805632,1.0552490309925042,1.0552490076818626,1.0552489839368258 -PFF/Moderate,1.0633973032403095,1.0649653891896131,1.0655459787101762,1.0666038781052292,1.0668540034812626,1.0671114444225973,1.067376526537031,1.0676495950402867,1.0679310162540507,1.068221179243367,1.0683301558447544,1.068440798597709,1.0685531459996813,1.0686672377430855,1.0687831147620157,1.0689008192811742,1.0690203948671244,1.0691418864820155,1.069265340539894,1.069390804965771,1.0695183292576211,1.0696479645513934,1.069779763689342,1.0665082432068849,1.0631060028174109,1.055249076357427,1.0552490538805632,1.0552490309925042,1.0552490076818626,1.0552489839368258 -PFF/Conservative,1.0633973032403095,1.0649653891896131,1.0655459787101762,1.0666038781052292,1.0668540034812626,1.0671114444225973,1.067376526537031,1.0676495950402867,1.0679310162540507,1.068221179243367,1.0683301558447544,1.068440798597709,1.0685531459996813,1.0686672377430855,1.0687831147620157,1.0689008192811742,1.0690203948671244,1.0691418864820155,1.069265340539894,1.069390804965771,1.0695183292576211,1.0696479645513934,1.069779763689342,1.0665082432068849,1.0631060028174109,1.055249076357427,1.0552490538805632,1.0552490309925042,1.0552490076818626,1.0552489839368258 -Year (Advanced)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9284160238761937,0.9264659690257913,0.925741446027395,0.9244177742372505,0.9241041455854487,0.9237810774847032,0.923448137267711,0.9231048654145345,0.9227507734365515,0.9223853415571832,0.9222480066942165,0.9221085220520919,0.9219668367550785,0.9218228983093449,0.9216766525381137,0.9215280435136708,0.9213770134860573,0.9212235028082374,0.9210674498575643,0.9209087909533045,0.9207474602699622,0.9205833897462701,0.920416508989417,0.924537622108758,0.9287771987568052,0.9383933930249514,0.9383934201948092,0.9383934478617146,0.9383934760394326,0.9383935047422421 -2/nan,0.861956313390081,0.8583391917628983,0.8569972248928924,0.8545482213257523,0.8539684718882121,0.8533714791187991,0.8527564622232051,0.852122592551986,0.8514689898777541,0.8507947183195615,0.8505413858514556,0.8502841264410933,0.8500228480761656,0.8497574558474408,0.8494878518338629,0.8492139349821339,0.8489356009804861,0.8486527421262785,0.8483652471871167,0.848073001255077,0.8477758855935856,0.847473777476733,0.8471665500202654,0.8547698146945167,0.8626270849305381,0.8805821600728809,0.8805822110649117,0.8805822629897966,0.8805823158733692,0.8805823697424284 -3/nan,0.8002540532326015,0.7952220510494281,0.793357850213811,0.7899595647363531,0.7891558050711676,0.7883284244750791,0.787476366583022,0.7865985111143853,0.7856936689669367,0.7847605768522363,0.7844100977124413,0.7840542391569505,0.783692876410325,0.783325880809263,0.7829531196500279,0.7825744560286314,0.7821897486733915,0.781798851769386,0.7814016147744197,0.7809978822259532,0.7805874935384122,0.7801702827906072,0.779746078502261,0.7902668519280124,0.8011883675135338,0.8263324810280317,0.8263325528039099,0.8263326258928663,0.8263327003312647,0.8263327761568263 -4/nan,0.7429686861930196,0.7367461681161857,0.734444243474119,0.7302526625710068,0.7292621509790881,0.728242881373407,0.7271935838634368,0.7261129127375178,0.7249994407234428,0.7238516527204621,0.7234206490461146,0.722983095677693,0.7225388422515161,0.7220877337683153,0.721629610413311,0.7211643073678399,0.7206916546120993,0.7202114767184516,0.7197235926348576,0.7192278154577938,0.7187239521939884,0.7182118035106833,0.7176911634732389,0.7306314361128985,0.7441254876557578,0.775424940638621,0.7754250304439688,0.7754251218922313,0.7754252150289063,0.7754253099011909 -5/nan,0.6897840334998427,0.6825702525698004,0.679905475980227,0.675058540964716,0.6739141769383366,0.6727369936256907,0.6715255604517217,0.6702783625883221,0.6689937946686241,0.667670153931295,0.6671732515842155,0.6666688738240037,0.6661568508233071,0.665637007575935,0.6651091636981236,0.664573133220577,0.664028724370821,0.6634757393452653,0.6629139740705128,0.6623432179532232,0.6617632536178046,0.661173856631647,0.6605747952165916,0.6754962505817261,0.6911267859484563,0.7276536410820471,0.7276537464229799,0.7276538536910413,0.7276539629395998,0.7276540742240176 -6/nan,0.6404065497152072,0.6323781104752592,0.6294166784958798,0.6240361139184486,0.6227668846775225,0.6214617048353605,0.6201190279267981,0.6187372176873676,0.6173145414547264,0.6158491629814548,0.6152992013932417,0.6147410499399846,0.6141745245362891,0.6135994355456077,0.613015587569711,0.6124227792285084,0.6118208029297434,0.6112094446279304,0.6105884835720707,0.6099576920414238,0.6093168350685805,0.608665670149576,0.6080039469396542,0.6245216972562109,0.6419028002390015,0.6828253692019424,0.6828254878234266,0.6828256086149999,0.6828257316367595,0.6828258569510475 -Year (Moderate)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9284160238761937,0.9264659690257913,0.925741446027395,0.9244177742372505,0.9241041455854487,0.9237810774847032,0.923448137267711,0.9231048654145345,0.9227507734365515,0.9223853415571832,0.9222480066942165,0.9221085220520919,0.9219668367550785,0.9218228983093449,0.9216766525381137,0.9215280435136708,0.9213770134860573,0.9212235028082374,0.9210674498575643,0.9209087909533045,0.9207474602699622,0.9205833897462701,0.920416508989417,0.924537622108758,0.9287771987568052,0.9383933930249514,0.9383934201948092,0.9383934478617146,0.9383934760394326,0.9383935047422421 -2/nan,0.861956313390081,0.8583391917628983,0.8569972248928924,0.8545482213257523,0.8539684718882121,0.8533714791187991,0.8527564622232051,0.852122592551986,0.8514689898777541,0.8507947183195615,0.8505413858514556,0.8502841264410933,0.8500228480761656,0.8497574558474408,0.8494878518338629,0.8492139349821339,0.8489356009804861,0.8486527421262785,0.8483652471871167,0.848073001255077,0.8477758855935856,0.847473777476733,0.8471665500202654,0.8547698146945167,0.8626270849305381,0.8805821600728809,0.8805822110649117,0.8805822629897966,0.8805823158733692,0.8805823697424284 -3/nan,0.8002540532326015,0.7952220510494281,0.793357850213811,0.7899595647363531,0.7891558050711676,0.7883284244750791,0.787476366583022,0.7865985111143853,0.7856936689669367,0.7847605768522363,0.7844100977124413,0.7840542391569505,0.783692876410325,0.783325880809263,0.7829531196500279,0.7825744560286314,0.7821897486733915,0.781798851769386,0.7814016147744197,0.7809978822259532,0.7805874935384122,0.7801702827906072,0.779746078502261,0.7902668519280124,0.8011883675135338,0.8263324810280317,0.8263325528039099,0.8263326258928663,0.8263327003312647,0.8263327761568263 -4/nan,0.7429686861930196,0.7367461681161857,0.734444243474119,0.7302526625710068,0.7292621509790881,0.728242881373407,0.7271935838634368,0.7261129127375178,0.7249994407234428,0.7238516527204621,0.7234206490461146,0.722983095677693,0.7225388422515161,0.7220877337683153,0.721629610413311,0.7211643073678399,0.7206916546120993,0.7202114767184516,0.7197235926348576,0.7192278154577938,0.7187239521939884,0.7182118035106833,0.7176911634732389,0.7306314361128985,0.7441254876557578,0.775424940638621,0.7754250304439688,0.7754251218922313,0.7754252150289063,0.7754253099011909 -5/nan,0.6897840334998427,0.6825702525698004,0.679905475980227,0.675058540964716,0.6739141769383366,0.6727369936256907,0.6715255604517217,0.6702783625883221,0.6689937946686241,0.667670153931295,0.6671732515842155,0.6666688738240037,0.6661568508233071,0.665637007575935,0.6651091636981236,0.664573133220577,0.664028724370821,0.6634757393452653,0.6629139740705128,0.6623432179532232,0.6617632536178046,0.661173856631647,0.6605747952165916,0.6754962505817261,0.6911267859484563,0.7276536410820471,0.7276537464229799,0.7276538536910413,0.7276539629395998,0.7276540742240176 -6/nan,0.6404065497152072,0.6323781104752592,0.6294166784958798,0.6240361139184486,0.6227668846775225,0.6214617048353605,0.6201190279267981,0.6187372176873676,0.6173145414547264,0.6158491629814548,0.6152992013932417,0.6147410499399846,0.6141745245362891,0.6135994355456077,0.613015587569711,0.6124227792285084,0.6118208029297434,0.6112094446279304,0.6105884835720707,0.6099576920414238,0.6093168350685805,0.608665670149576,0.6080039469396542,0.6245216972562109,0.6419028002390015,0.6828253692019424,0.6828254878234266,0.6828256086149999,0.6828257316367595,0.6828258569510475 -Year (Conservative)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9284160238761937,0.9264659690257913,0.925741446027395,0.9244177742372505,0.9241041455854487,0.9237810774847032,0.923448137267711,0.9231048654145345,0.9227507734365515,0.9223853415571832,0.9222480066942165,0.9221085220520919,0.9219668367550785,0.9218228983093449,0.9216766525381137,0.9215280435136708,0.9213770134860573,0.9212235028082374,0.9210674498575643,0.9209087909533045,0.9207474602699622,0.9205833897462701,0.920416508989417,0.924537622108758,0.9287771987568052,0.9383933930249514,0.9383934201948092,0.9383934478617146,0.9383934760394326,0.9383935047422421 -2/nan,0.861956313390081,0.8583391917628983,0.8569972248928924,0.8545482213257523,0.8539684718882121,0.8533714791187991,0.8527564622232051,0.852122592551986,0.8514689898777541,0.8507947183195615,0.8505413858514556,0.8502841264410933,0.8500228480761656,0.8497574558474408,0.8494878518338629,0.8492139349821339,0.8489356009804861,0.8486527421262785,0.8483652471871167,0.848073001255077,0.8477758855935856,0.847473777476733,0.8471665500202654,0.8547698146945167,0.8626270849305381,0.8805821600728809,0.8805822110649117,0.8805822629897966,0.8805823158733692,0.8805823697424284 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.1273590409765419,0.1281137319534173,0.1289525466627994,0.1295045010684045,0.12972585672986417,0.1299558200840618,0.13019490271022424,0.1304436575096646,0.1307026829601414,0.13080000928330002,0.13089918832411115,0.13100027345876547,0.1311033201323367,0.13120838595993717,0.13131553083386305,0.13142481703714687,0.1315363093639723,0.13165007524742808,0.13176618489514044,0.1318847114333716,0.1320057310601376,0.13212932320811346,0.13225557071797905,0.13238456002304086,0.1325163813459615,0.13265112890856515,0.13278890115571987,0.13292980099441967,0.13307393604928436 +10 year CRF/Moderate,0.1273590409765419,0.1281137319534173,0.1289525466627994,0.1295045010684045,0.12972585672986417,0.1299558200840618,0.13019490271022424,0.1304436575096646,0.1307026829601414,0.13080000928330002,0.13089918832411115,0.13100027345876547,0.1311033201323367,0.13120838595993717,0.13131553083386305,0.13142481703714687,0.1315363093639723,0.13165007524742808,0.13176618489514044,0.1318847114333716,0.1320057310601376,0.13212932320811346,0.13225557071797905,0.13238456002304086,0.1325163813459615,0.13265112890856515,0.13278890115571987,0.13292980099441967,0.13307393604928436 +10 year CRF/Conservative,0.1273590409765419,0.1281137319534173,0.1289525466627994,0.1295045010684045,0.12972585672986417,0.1299558200840618,0.13019490271022424,0.1304436575096646,0.1307026829601414,0.13080000928330002,0.13089918832411115,0.13100027345876547,0.1311033201323367,0.13120838595993717,0.13131553083386305,0.13142481703714687,0.1315363093639723,0.13165007524742808,0.13176618489514044,0.1318847114333716,0.1320057310601376,0.13212932320811346,0.13225557071797905,0.13238456002304086,0.1325163813459615,0.13265112890856515,0.13278890115571987,0.13292980099441967,0.13307393604928436 +ITC Schedule/*,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Advanced,22.65919381153435,22.76052492400891,22.872358038243178,22.94549208937042,22.974720752600863,23.005024867440742,23.0364647105396,23.069105133179576,23.103016002020194,23.115737342884678,23.12868942649278,23.14187857354689,23.155311337168477,23.168994513652677,23.18293515382416,23.197140575032858,23.21161837383398,23.226376439394883,23.241422967680947,23.256766476474333,23.27241582127476,23.288380212156373,23.30466923163723,23.321292853638642,23.338261463609008,23.35558587989939,23.373277376479685,23.391347707095566,23.409809130973105 +PTC/Moderate,22.65919381153435,22.76052492400891,22.872358038243178,22.94549208937042,22.974720752600863,23.005024867440742,23.0364647105396,23.069105133179576,23.103016002020194,23.115737342884678,23.12868942649278,23.14187857354689,23.155311337168477,23.168994513652677,23.18293515382416,23.197140575032858,23.21161837383398,23.226376439394883,23.241422967680947,23.256766476474333,23.27241582127476,23.288380212156373,23.30466923163723,23.321292853638642,23.338261463609008,23.35558587989939,23.373277376479685,23.391347707095566,23.409809130973105 +PTC/Conservative,22.65919381153435,22.76052492400891,22.872358038243178,22.94549208937042,22.974720752600863,23.005024867440742,23.0364647105396,23.069105133179576,23.103016002020194,23.115737342884678,23.12868942649278,23.14187857354689,23.155311337168477,23.168994513652677,23.18293515382416,23.197140575032858,23.21161837383398,23.226376439394883,23.241422967680947,23.256766476474333,23.27241582127476,23.288380212156373,23.30466923163723,23.321292853638642,23.338261463609008,23.35558587989939,23.373277376479685,23.391347707095566,23.409809130973105 +PVD/Advanced,0.8208485520855534,0.8222254445753295,0.8205921129677403,0.8188124671473862,0.8180875417894133,0.8173361995591585,0.816556969972909,0.8157482713686651,0.8149084001989623,0.8145934091741072,0.8142727483521742,0.8139462632818022,0.8136137938511782,0.8132751740263693,0.8129302315750025,0.8125787877743449,0.8122206571026993,0.8118556469130738,0.8114835570878475,0.8111041796731042,0.810717298491437,0.8103226887313989,0.8099201165122126,0.8095093384218368,0.8090901010265601,0.808662140349962,0.8082251813190588,0.8077789371751618,0.8073231088468013 +PVD/Moderate,0.8208485520855534,0.8222254445753295,0.8205921129677403,0.8188124671473862,0.8180875417894133,0.8173361995591585,0.816556969972909,0.8157482713686651,0.8149084001989623,0.8145934091741072,0.8142727483521742,0.8139462632818022,0.8136137938511782,0.8132751740263693,0.8129302315750025,0.8125787877743449,0.8122206571026993,0.8118556469130738,0.8114835570878475,0.8111041796731042,0.810717298491437,0.8103226887313989,0.8099201165122126,0.8095093384218368,0.8090901010265601,0.808662140349962,0.8082251813190588,0.8077789371751618,0.8073231088468013 +PVD/Conservative,0.8208485520855534,0.8222254445753295,0.8205921129677403,0.8188124671473862,0.8180875417894133,0.8173361995591585,0.816556969972909,0.8157482713686651,0.8149084001989623,0.8145934091741072,0.8142727483521742,0.8139462632818022,0.8136137938511782,0.8132751740263693,0.8129302315750025,0.8125787877743449,0.8122206571026993,0.8118556469130738,0.8114835570878475,0.8111041796731042,0.810717298491437,0.8103226887313989,0.8099201165122126,0.8095093384218368,0.8090901010265601,0.808662140349962,0.8082251813190588,0.8077789371751618,0.8073231088468013 +PFF/Advanced,1.0620974719811185,1.061620213528562,1.062186358903991,1.0628032197094839,1.06305449332535,1.0633149235570598,1.0635850201036536,1.0638653312007886,1.064156447332059,1.0642656295160042,1.064376776964921,1.0644899432147374,1.0646051837634078,1.0647225561616114,1.0648421201085299,1.0649639375530346,1.0650880728006533,1.065214592626683,1.0653435663958901,1.0654750661892578,1.0656091669381957,1.0657459465668433,1.0658854861429523,1.0660278700380006,1.0661731860971768,1.0663215258199836,1.066472984552214,1.0666276616901607,1.066785660897971 +PFF/Moderate,1.0620974719811185,1.061620213528562,1.062186358903991,1.0628032197094839,1.06305449332535,1.0633149235570598,1.0635850201036536,1.0638653312007886,1.064156447332059,1.0642656295160042,1.064376776964921,1.0644899432147374,1.0646051837634078,1.0647225561616114,1.0648421201085299,1.0649639375530346,1.0650880728006533,1.065214592626683,1.0653435663958901,1.0654750661892578,1.0656091669381957,1.0657459465668433,1.0658854861429523,1.0660278700380006,1.0661731860971768,1.0663215258199836,1.066472984552214,1.0666276616901607,1.066785660897971 +PFF/Conservative,1.0620974719811185,1.061620213528562,1.062186358903991,1.0628032197094839,1.06305449332535,1.0633149235570598,1.0635850201036536,1.0638653312007886,1.064156447332059,1.0642656295160042,1.064376776964921,1.0644899432147374,1.0646051837634078,1.0647225561616114,1.0648421201085299,1.0649639375530346,1.0650880728006533,1.065214592626683,1.0653435663958901,1.0654750661892578,1.0656091669381957,1.0657459465668433,1.0658854861429523,1.0660278700380006,1.0661731860971768,1.0663215258199836,1.066472984552214,1.0666276616901607,1.066785660897971 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.93002504131163,0.9306141433315013,0.9299152246713939,0.9291522526412035,0.9288410287038338,0.9285181983333807,0.9281830999377587,0.9278350206680175,0.9274731913564348,0.9273374008582824,0.9271991170328132,0.9270582705715987,0.9269147895733791,0.9267685994216703,0.9266196226553715,0.9264677788319079,0.9263129843823821,0.9261551524582183,0.9259941927686782,0.9258300114085943,0.925662510675724,0.9254915888768391,0.9253171401218531,0.9251390541050499,0.9249572158725075,0.9247715055746398,0.9245817982027771,0.9243879633085441,0.9241898647047215 +2/nan,0.864946577466699,0.8660426837686239,0.864742325075649,0.8633239085882229,0.8627456566035963,0.8621460446362673,0.8615238670100676,0.8608778255780204,0.86020652068489,0.8599546550305948,0.8596982026264284,0.8594370370352036,0.8591710271298617,0.8589000368740045,0.8586239250899831,0.8583425452137289,0.8580557450353951,0.8577633664249057,0.8574652450413159,0.857161210024838,0.8568510836704849,0.8565346810817763,0.8562118098032849,0.8558822694303866,0.8555458511946203,0.8552023375227861,0.8548515015678808,0.8544931067097182,0.8541269060229315 +3/nan,0.8044219764408197,0.8059515702438522,0.8041370535055856,0.8021593544237557,0.8013535631894488,0.8005182920659174,0.7996518935517699,0.7987525950878204,0.79781848696523,0.7974681146520526,0.797111414389921,0.7967482132190349,0.7963783318196198,0.7960015842169422,0.7956177774697542,0.7952267113410898,0.7948281779501851,0.7944219614043331,0.7940078374092302,0.7935855728563004,0.793154925385636,0.79271564292249,0.7922674631857315,0.7918101131661114,0.7913433085722505,0.790866753241898,0.7903801385159752,0.7898831425725868,0.7893754297179956 +4/nan,0.7481325818713565,0.7500299301091607,0.7477792887772393,0.7453281711400463,0.7443300679883703,0.7432958022819606,0.7422233734279804,0.7411106305719405,0.739955258228804,0.7395220087087891,0.7390809995991117,0.7386320206278498,0.7381748538593816,0.7377092733421663,0.7372350447369288,0.7367519249239821,0.7362596615882468,0.7357579927805871,0.735246646453764,0.7347253399712445,0.7341937795872844,0.7336516598958603,0.7330986632466165,0.7325344591253089,0.7319587034963274,0.7313710381044373,0.7307710897328605,0.730158469414426,0.7295327715923057 +5/nan,0.6957820353614846,0.6979884608815224,0.6953713453279017,0.6925233491717224,0.6913643060455125,0.6901636791636109,0.6889191915946437,0.6876283972340038,0.6862886648104437,0.6857864174335045,0.6852752502440252,0.6847549236320599,0.6842251893334286,0.6836857900356977,0.6831364589624489,0.6825769194344543,0.6820068844061715,0.6814260559760573,0.680834124868831,0.6802307698877607,0.6796156573352647,0.6789884403991502,0.6783487585025126,0.6776962366145426,0.6770304845196132,0.6763510960415278,0.6756576482198111,0.6749497004344852,0.6742267934755536 +6/nan,0.6470947161809548,0.649557933578531,0.6466364008206451,0.6434596298895368,0.6421675332364261,0.6408295359321333,0.6394431508609311,0.6380057081595277,0.6365143381434888,0.6359553938866992,0.6353866069507004,0.6348077152677246,0.6342184473918006,0.6336185220758818,0.6330076478259111,0.6323855224303649,0.6317518324636111,0.6311062527615078,0.6304484458672825,0.6297780614456624,0.6290947356634938,0.6283980905340165,0.6276877332227545,0.62696325531213,0.6262242320220761,0.6254702213833814,0.6247007633605324,0.6239153789203458,0.62311356904247 +Year (Moderate)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.93002504131163,0.9306141433315013,0.9299152246713939,0.9291522526412035,0.9288410287038338,0.9285181983333807,0.9281830999377587,0.9278350206680175,0.9274731913564348,0.9273374008582824,0.9271991170328132,0.9270582705715987,0.9269147895733791,0.9267685994216703,0.9266196226553715,0.9264677788319079,0.9263129843823821,0.9261551524582183,0.9259941927686782,0.9258300114085943,0.925662510675724,0.9254915888768391,0.9253171401218531,0.9251390541050499,0.9249572158725075,0.9247715055746398,0.9245817982027771,0.9243879633085441,0.9241898647047215 +2/nan,0.864946577466699,0.8660426837686239,0.864742325075649,0.8633239085882229,0.8627456566035963,0.8621460446362673,0.8615238670100676,0.8608778255780204,0.86020652068489,0.8599546550305948,0.8596982026264284,0.8594370370352036,0.8591710271298617,0.8589000368740045,0.8586239250899831,0.8583425452137289,0.8580557450353951,0.8577633664249057,0.8574652450413159,0.857161210024838,0.8568510836704849,0.8565346810817763,0.8562118098032849,0.8558822694303866,0.8555458511946203,0.8552023375227861,0.8548515015678808,0.8544931067097182,0.8541269060229315 +3/nan,0.8044219764408197,0.8059515702438522,0.8041370535055856,0.8021593544237557,0.8013535631894488,0.8005182920659174,0.7996518935517699,0.7987525950878204,0.79781848696523,0.7974681146520526,0.797111414389921,0.7967482132190349,0.7963783318196198,0.7960015842169422,0.7956177774697542,0.7952267113410898,0.7948281779501851,0.7944219614043331,0.7940078374092302,0.7935855728563004,0.793154925385636,0.79271564292249,0.7922674631857315,0.7918101131661114,0.7913433085722505,0.790866753241898,0.7903801385159752,0.7898831425725868,0.7893754297179956 +4/nan,0.7481325818713565,0.7500299301091607,0.7477792887772393,0.7453281711400463,0.7443300679883703,0.7432958022819606,0.7422233734279804,0.7411106305719405,0.739955258228804,0.7395220087087891,0.7390809995991117,0.7386320206278498,0.7381748538593816,0.7377092733421663,0.7372350447369288,0.7367519249239821,0.7362596615882468,0.7357579927805871,0.735246646453764,0.7347253399712445,0.7341937795872844,0.7336516598958603,0.7330986632466165,0.7325344591253089,0.7319587034963274,0.7313710381044373,0.7307710897328605,0.730158469414426,0.7295327715923057 +5/nan,0.6957820353614846,0.6979884608815224,0.6953713453279017,0.6925233491717224,0.6913643060455125,0.6901636791636109,0.6889191915946437,0.6876283972340038,0.6862886648104437,0.6857864174335045,0.6852752502440252,0.6847549236320599,0.6842251893334286,0.6836857900356977,0.6831364589624489,0.6825769194344543,0.6820068844061715,0.6814260559760573,0.680834124868831,0.6802307698877607,0.6796156573352647,0.6789884403991502,0.6783487585025126,0.6776962366145426,0.6770304845196132,0.6763510960415278,0.6756576482198111,0.6749497004344852,0.6742267934755536 +6/nan,0.6470947161809548,0.649557933578531,0.6466364008206451,0.6434596298895368,0.6421675332364261,0.6408295359321333,0.6394431508609311,0.6380057081595277,0.6365143381434888,0.6359553938866992,0.6353866069507004,0.6348077152677246,0.6342184473918006,0.6336185220758818,0.6330076478259111,0.6323855224303649,0.6317518324636111,0.6311062527615078,0.6304484458672825,0.6297780614456624,0.6290947356634938,0.6283980905340165,0.6276877332227545,0.62696325531213,0.6262242320220761,0.6254702213833814,0.6247007633605324,0.6239153789203458,0.62311356904247 +Year (Conservative)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.93002504131163,0.9306141433315013,0.9299152246713939,0.9291522526412035,0.9288410287038338,0.9285181983333807,0.9281830999377587,0.9278350206680175,0.9274731913564348,0.9273374008582824,0.9271991170328132,0.9270582705715987,0.9269147895733791,0.9267685994216703,0.9266196226553715,0.9264677788319079,0.9263129843823821,0.9261551524582183,0.9259941927686782,0.9258300114085943,0.925662510675724,0.9254915888768391,0.9253171401218531,0.9251390541050499,0.9249572158725075,0.9247715055746398,0.9245817982027771,0.9243879633085441,0.9241898647047215 +2/nan,0.864946577466699,0.8660426837686239,0.864742325075649,0.8633239085882229,0.8627456566035963,0.8621460446362673,0.8615238670100676,0.8608778255780204,0.86020652068489,0.8599546550305948,0.8596982026264284,0.8594370370352036,0.8591710271298617,0.8589000368740045,0.8586239250899831,0.8583425452137289,0.8580557450353951,0.8577633664249057,0.8574652450413159,0.857161210024838,0.8568510836704849,0.8565346810817763,0.8562118098032849,0.8558822694303866,0.8555458511946203,0.8552023375227861,0.8548515015678808,0.8544931067097182,0.8541269060229315 diff --git a/tests/data/Land-Based_Wind/Market/20/df_vom.csv b/tests/data/Land-Based_Wind/Market/20/df_vom.csv index b336383..1328294 100644 --- a/tests/data/Land-Based_Wind/Market/20/df_vom.csv +++ b/tests/data/Land-Based_Wind/Market/20/df_vom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 1 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 1 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 2 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 2 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 2 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 3 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 3 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 3 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 4 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 4 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 4 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 5 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 5 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 5 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 6 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 6 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 6 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 7 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 7 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 7 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 8 - Technology 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 8 - Technology 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 8 - Technology 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 9 - Technology 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 9 - Technology 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 9 - Technology 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 10 - Technology 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 10 - Technology 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 10 - Technology 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Land-Based Wind - Class 1 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 1 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 1 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 2 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 2 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 2 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 3 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 3 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 3 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 4 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 4 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 4 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 5 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 5 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 5 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 6 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 6 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 6 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 7 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 7 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 7 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 8 - Technology 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 8 - Technology 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 8 - Technology 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 9 - Technology 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 9 - Technology 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 9 - Technology 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 10 - Technology 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 10 - Technology 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 10 - Technology 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Land-Based_Wind/Market/30/df_capex.csv b/tests/data/Land-Based_Wind/Market/30/df_capex.csv index 35c78ca..0c5fdc4 100644 --- a/tests/data/Land-Based_Wind/Market/30/df_capex.csv +++ b/tests/data/Land-Based_Wind/Market/30/df_capex.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,1363.0000000000048,1533.3167150176362,1434.0015417728744,1273.9566478720978,1244.2755304961363,1214.5944131201636,1184.9132957442018,1155.2321783682294,1125.5510609922676,1095.869943616295,1083.555183721072,1071.240423825838,1058.9256639306138,1046.6109040353833,1034.2961441401537,1021.981384244924,1009.6666243496944,997.3518644544649,985.0371045592354,972.7223446640058,960.4075847687762,948.0928248735466,935.7780649783172,923.4633050830865,911.1485451878569,898.8337852926273,886.5190253973979,874.2042655021683,861.8895056069387,849.574745711709 -Land-Based Wind - Class 1 - Technology 1/Moderate,1363.0000000000048,1540.2333333333315,1447.233333333339,1291.9999999999948,1268.333333333328,1244.6666666666617,1220.999999999995,1197.3333333333287,1173.666666666662,1149.9999999999957,1138.6766064586523,1127.3532129172982,1116.029819375955,1104.7064258346009,1093.383032293247,1082.0596387519035,1070.7362452105497,1059.4128516692083,1048.0894581278596,1036.7660645865099,1025.44267104516,1014.1192775038104,1002.7958839624617,991.4724904211121,980.1490968797623,968.8257033384136,957.502309797064,946.1789162557142,934.8555227143645,923.5321291730157 -Land-Based Wind - Class 1 - Technology 1/Conservative,1363.0000000000048,1556.0722383392163,1477.5338472576204,1333.318882624032,1323.425176832045,1313.5314710400578,1303.6377652480705,1293.7440594560726,1283.8503536640853,1273.9566478720978,1265.366506952058,1256.776366032018,1248.1862251119783,1239.5960841919486,1231.0059432719088,1222.4158023518687,1213.8256614318288,1205.2355205117888,1196.645379591749,1188.0552386717088,1179.4650977516692,1170.874956831629,1162.2848159115892,1153.6946749915494,1145.1045340715198,1136.5143931514801,1127.92425223144,1119.3341113114002,1110.74397039136,1102.1538294713203 -Land-Based Wind - Class 2 - Technology 1/Advanced,1363.0000000000048,1533.3167150176362,1434.0015417728744,1273.9566478720978,1244.2755304961363,1214.5944131201636,1184.9132957442018,1155.2321783682294,1125.5510609922676,1095.869943616295,1083.555183721072,1071.240423825838,1058.9256639306138,1046.6109040353833,1034.2961441401537,1021.981384244924,1009.6666243496944,997.3518644544649,985.0371045592354,972.7223446640058,960.4075847687762,948.0928248735466,935.7780649783172,923.4633050830865,911.1485451878569,898.8337852926273,886.5190253973979,874.2042655021683,861.8895056069387,849.574745711709 -Land-Based Wind - Class 2 - Technology 1/Moderate,1363.0000000000048,1540.2333333333315,1447.233333333339,1291.9999999999948,1268.333333333328,1244.6666666666617,1220.999999999995,1197.3333333333287,1173.666666666662,1149.9999999999957,1138.6766064586523,1127.3532129172982,1116.029819375955,1104.7064258346009,1093.383032293247,1082.0596387519035,1070.7362452105497,1059.4128516692083,1048.0894581278596,1036.7660645865099,1025.44267104516,1014.1192775038104,1002.7958839624617,991.4724904211121,980.1490968797623,968.8257033384136,957.502309797064,946.1789162557142,934.8555227143645,923.5321291730157 -Land-Based Wind - Class 2 - Technology 1/Conservative,1363.0000000000048,1556.0722383392163,1477.5338472576204,1333.318882624032,1323.425176832045,1313.5314710400578,1303.6377652480705,1293.7440594560726,1283.8503536640853,1273.9566478720978,1265.366506952058,1256.776366032018,1248.1862251119783,1239.5960841919486,1231.0059432719088,1222.4158023518687,1213.8256614318288,1205.2355205117888,1196.645379591749,1188.0552386717088,1179.4650977516692,1170.874956831629,1162.2848159115892,1153.6946749915494,1145.1045340715198,1136.5143931514801,1127.92425223144,1119.3341113114002,1110.74397039136,1102.1538294713203 -Land-Based Wind - Class 3 - Technology 1/Advanced,1363.0000000000048,1533.3167150176362,1434.0015417728744,1273.9566478720978,1244.2755304961363,1214.5944131201636,1184.9132957442018,1155.2321783682294,1125.5510609922676,1095.869943616295,1083.555183721072,1071.240423825838,1058.9256639306138,1046.6109040353833,1034.2961441401537,1021.981384244924,1009.6666243496944,997.3518644544649,985.0371045592354,972.7223446640058,960.4075847687762,948.0928248735466,935.7780649783172,923.4633050830865,911.1485451878569,898.8337852926273,886.5190253973979,874.2042655021683,861.8895056069387,849.574745711709 -Land-Based Wind - Class 3 - Technology 1/Moderate,1363.0000000000048,1540.2333333333315,1447.233333333339,1291.9999999999948,1268.333333333328,1244.6666666666617,1220.999999999995,1197.3333333333287,1173.666666666662,1149.9999999999957,1138.6766064586523,1127.3532129172982,1116.029819375955,1104.7064258346009,1093.383032293247,1082.0596387519035,1070.7362452105497,1059.4128516692083,1048.0894581278596,1036.7660645865099,1025.44267104516,1014.1192775038104,1002.7958839624617,991.4724904211121,980.1490968797623,968.8257033384136,957.502309797064,946.1789162557142,934.8555227143645,923.5321291730157 -Land-Based Wind - Class 3 - Technology 1/Conservative,1363.0000000000048,1556.0722383392163,1477.5338472576204,1333.318882624032,1323.425176832045,1313.5314710400578,1303.6377652480705,1293.7440594560726,1283.8503536640853,1273.9566478720978,1265.366506952058,1256.776366032018,1248.1862251119783,1239.5960841919486,1231.0059432719088,1222.4158023518687,1213.8256614318288,1205.2355205117888,1196.645379591749,1188.0552386717088,1179.4650977516692,1170.874956831629,1162.2848159115892,1153.6946749915494,1145.1045340715198,1136.5143931514801,1127.92425223144,1119.3341113114002,1110.74397039136,1102.1538294713203 -Land-Based Wind - Class 4 - Technology 1/Advanced,1363.0000000000048,1533.3167150176362,1434.0015417728744,1273.9566478720978,1244.2755304961363,1214.5944131201636,1184.9132957442018,1155.2321783682294,1125.5510609922676,1095.869943616295,1083.555183721072,1071.240423825838,1058.9256639306138,1046.6109040353833,1034.2961441401537,1021.981384244924,1009.6666243496944,997.3518644544649,985.0371045592354,972.7223446640058,960.4075847687762,948.0928248735466,935.7780649783172,923.4633050830865,911.1485451878569,898.8337852926273,886.5190253973979,874.2042655021683,861.8895056069387,849.574745711709 -Land-Based Wind - Class 4 - Technology 1/Moderate,1363.0000000000048,1540.2333333333315,1447.233333333339,1291.9999999999948,1268.333333333328,1244.6666666666617,1220.999999999995,1197.3333333333287,1173.666666666662,1149.9999999999957,1138.6766064586523,1127.3532129172982,1116.029819375955,1104.7064258346009,1093.383032293247,1082.0596387519035,1070.7362452105497,1059.4128516692083,1048.0894581278596,1036.7660645865099,1025.44267104516,1014.1192775038104,1002.7958839624617,991.4724904211121,980.1490968797623,968.8257033384136,957.502309797064,946.1789162557142,934.8555227143645,923.5321291730157 -Land-Based Wind - Class 4 - Technology 1/Conservative,1363.0000000000048,1556.0722383392163,1477.5338472576204,1333.318882624032,1323.425176832045,1313.5314710400578,1303.6377652480705,1293.7440594560726,1283.8503536640853,1273.9566478720978,1265.366506952058,1256.776366032018,1248.1862251119783,1239.5960841919486,1231.0059432719088,1222.4158023518687,1213.8256614318288,1205.2355205117888,1196.645379591749,1188.0552386717088,1179.4650977516692,1170.874956831629,1162.2848159115892,1153.6946749915494,1145.1045340715198,1136.5143931514801,1127.92425223144,1119.3341113114002,1110.74397039136,1102.1538294713203 -Land-Based Wind - Class 5 - Technology 1/Advanced,1363.0000000000048,1533.3167150176362,1434.0015417728744,1273.9566478720978,1244.2755304961363,1214.5944131201636,1184.9132957442018,1155.2321783682294,1125.5510609922676,1095.869943616295,1083.555183721072,1071.240423825838,1058.9256639306138,1046.6109040353833,1034.2961441401537,1021.981384244924,1009.6666243496944,997.3518644544649,985.0371045592354,972.7223446640058,960.4075847687762,948.0928248735466,935.7780649783172,923.4633050830865,911.1485451878569,898.8337852926273,886.5190253973979,874.2042655021683,861.8895056069387,849.574745711709 -Land-Based Wind - Class 5 - Technology 1/Moderate,1363.0000000000048,1540.2333333333315,1447.233333333339,1291.9999999999948,1268.333333333328,1244.6666666666617,1220.999999999995,1197.3333333333287,1173.666666666662,1149.9999999999957,1138.6766064586523,1127.3532129172982,1116.029819375955,1104.7064258346009,1093.383032293247,1082.0596387519035,1070.7362452105497,1059.4128516692083,1048.0894581278596,1036.7660645865099,1025.44267104516,1014.1192775038104,1002.7958839624617,991.4724904211121,980.1490968797623,968.8257033384136,957.502309797064,946.1789162557142,934.8555227143645,923.5321291730157 -Land-Based Wind - Class 5 - Technology 1/Conservative,1363.0000000000048,1556.0722383392163,1477.5338472576204,1333.318882624032,1323.425176832045,1313.5314710400578,1303.6377652480705,1293.7440594560726,1283.8503536640853,1273.9566478720978,1265.366506952058,1256.776366032018,1248.1862251119783,1239.5960841919486,1231.0059432719088,1222.4158023518687,1213.8256614318288,1205.2355205117888,1196.645379591749,1188.0552386717088,1179.4650977516692,1170.874956831629,1162.2848159115892,1153.6946749915494,1145.1045340715198,1136.5143931514801,1127.92425223144,1119.3341113114002,1110.74397039136,1102.1538294713203 -Land-Based Wind - Class 6 - Technology 1/Advanced,1363.0000000000048,1533.3167150176362,1434.0015417728744,1273.9566478720978,1244.2755304961363,1214.5944131201636,1184.9132957442018,1155.2321783682294,1125.5510609922676,1095.869943616295,1083.555183721072,1071.240423825838,1058.9256639306138,1046.6109040353833,1034.2961441401537,1021.981384244924,1009.6666243496944,997.3518644544649,985.0371045592354,972.7223446640058,960.4075847687762,948.0928248735466,935.7780649783172,923.4633050830865,911.1485451878569,898.8337852926273,886.5190253973979,874.2042655021683,861.8895056069387,849.574745711709 -Land-Based Wind - Class 6 - Technology 1/Moderate,1363.0000000000048,1540.2333333333315,1447.233333333339,1291.9999999999948,1268.333333333328,1244.6666666666617,1220.999999999995,1197.3333333333287,1173.666666666662,1149.9999999999957,1138.6766064586523,1127.3532129172982,1116.029819375955,1104.7064258346009,1093.383032293247,1082.0596387519035,1070.7362452105497,1059.4128516692083,1048.0894581278596,1036.7660645865099,1025.44267104516,1014.1192775038104,1002.7958839624617,991.4724904211121,980.1490968797623,968.8257033384136,957.502309797064,946.1789162557142,934.8555227143645,923.5321291730157 -Land-Based Wind - Class 6 - Technology 1/Conservative,1363.0000000000048,1556.0722383392163,1477.5338472576204,1333.318882624032,1323.425176832045,1313.5314710400578,1303.6377652480705,1293.7440594560726,1283.8503536640853,1273.9566478720978,1265.366506952058,1256.776366032018,1248.1862251119783,1239.5960841919486,1231.0059432719088,1222.4158023518687,1213.8256614318288,1205.2355205117888,1196.645379591749,1188.0552386717088,1179.4650977516692,1170.874956831629,1162.2848159115892,1153.6946749915494,1145.1045340715198,1136.5143931514801,1127.92425223144,1119.3341113114002,1110.74397039136,1102.1538294713203 -Land-Based Wind - Class 7 - Technology 1/Advanced,1363.0000000000048,1533.3167150176362,1434.0015417728744,1273.9566478720978,1244.2755304961363,1214.5944131201636,1184.9132957442018,1155.2321783682294,1125.5510609922676,1095.869943616295,1083.555183721072,1071.240423825838,1058.9256639306138,1046.6109040353833,1034.2961441401537,1021.981384244924,1009.6666243496944,997.3518644544649,985.0371045592354,972.7223446640058,960.4075847687762,948.0928248735466,935.7780649783172,923.4633050830865,911.1485451878569,898.8337852926273,886.5190253973979,874.2042655021683,861.8895056069387,849.574745711709 -Land-Based Wind - Class 7 - Technology 1/Moderate,1363.0000000000048,1540.2333333333315,1447.233333333339,1291.9999999999948,1268.333333333328,1244.6666666666617,1220.999999999995,1197.3333333333287,1173.666666666662,1149.9999999999957,1138.6766064586523,1127.3532129172982,1116.029819375955,1104.7064258346009,1093.383032293247,1082.0596387519035,1070.7362452105497,1059.4128516692083,1048.0894581278596,1036.7660645865099,1025.44267104516,1014.1192775038104,1002.7958839624617,991.4724904211121,980.1490968797623,968.8257033384136,957.502309797064,946.1789162557142,934.8555227143645,923.5321291730157 -Land-Based Wind - Class 7 - Technology 1/Conservative,1363.0000000000048,1556.0722383392163,1477.5338472576204,1333.318882624032,1323.425176832045,1313.5314710400578,1303.6377652480705,1293.7440594560726,1283.8503536640853,1273.9566478720978,1265.366506952058,1256.776366032018,1248.1862251119783,1239.5960841919486,1231.0059432719088,1222.4158023518687,1213.8256614318288,1205.2355205117888,1196.645379591749,1188.0552386717088,1179.4650977516692,1170.874956831629,1162.2848159115892,1153.6946749915494,1145.1045340715198,1136.5143931514801,1127.92425223144,1119.3341113114002,1110.74397039136,1102.1538294713203 -Land-Based Wind - Class 8 - Technology 2/Advanced,1489.000000000003,1666.7749551865948,1550.7129577482642,1370.1085787476256,1330.478104996833,1290.8476312460407,1251.217157495248,1211.5866837444557,1171.9562099936634,1132.325736242871,1119.409485299647,1106.4932343564126,1093.5769834131888,1080.6607324699544,1067.74448152672,1054.8282305834985,1041.911979640268,1028.995728697038,1016.0794777538079,1003.1632268105766,990.2469758673475,977.3307249241163,964.4144739808861,951.4982230376559,938.5819720944259,925.6657211511956,912.7494702079654,899.8332192647352,886.9169683215051,874.0007173782749 -Land-Based Wind - Class 8 - Technology 2/Moderate,1489.000000000003,1675.9333333333295,1568.2333333333384,1394.0000000000023,1362.3333333333355,1330.6666666666686,1299.0000000000018,1267.3333333333346,1235.6666666666677,1204.000000000001,1192.2238801421004,1180.4477602841998,1168.6716404262993,1156.8955205683883,1145.1194007104878,1133.3432808525872,1121.5671609946867,1109.7910411367861,1098.0149212788856,1086.238801420985,1074.4626815630845,1062.6865617051735,1050.9104418472805,1039.1343219893788,1027.3582021314771,1015.5820822735756,1003.805962415673,992.0298425577714,980.2537226998699,968.4776028419682 -Land-Based Wind - Class 8 - Technology 2/Conservative,1489.000000000003,1697.8488493775562,1610.1586683744476,1451.1709114196967,1438.5612152262613,1425.9515190328366,1413.3418228394012,1400.7321266459658,1388.1224304525304,1375.512734259095,1366.4130590628117,1357.3133838665176,1348.2137086702342,1339.1140334739403,1330.0143582776568,1320.9146830813627,1311.8150078850795,1302.7153326887853,1293.6156574925021,1284.515982296208,1275.4163070999246,1266.3166319036307,1257.2169567073472,1248.1172815110638,1239.0176063147699,1229.9179311184864,1220.8182559221925,1211.718580725909,1202.618905529615,1193.5192303333317 -Land-Based Wind - Class 9 - Technology 3/Advanced,1415.9999999999955,1604.759632411335,1512.3749489608201,1354.3294758556603,1333.772634474215,1313.2157930927597,1292.6589517113146,1272.1021103298694,1251.5452689484243,1230.9884275669688,1217.4534069951292,1203.9183864232896,1190.3833658514498,1176.8483452796104,1163.3133247077708,1149.7783041359312,1136.2432835640916,1122.7082629922415,1109.173242420402,1095.6382218485624,1082.1032012767228,1068.5681807048832,1055.0331601330458,1041.498139561205,1027.9631189893635,1014.428098417523,1000.8930778456822,987.3580572738406,973.823036702,960.2880161301582 -Land-Based Wind - Class 9 - Technology 3/Moderate,1415.9999999999955,1608.8500000000045,1520.1999999999994,1365.000000000002,1347.9999999999973,1331.0000000000032,1313.9999999999984,1297.000000000004,1279.9999999999993,1262.9999999999945,1251.0429902181963,1239.085980436398,1227.128970654589,1215.1719608727906,1203.2149510909924,1191.2579413091835,1179.300931527385,1167.3439217455762,1155.386911963778,1143.4299021819797,1131.4728924001708,1119.5158826183724,1107.5588728365742,1095.601863054765,1083.6448532729669,1071.687843491158,1059.7308337093648,1047.7738239275623,1035.8168141457597,1023.8598043639583 -Land-Based Wind - Class 9 - Technology 3/Conservative,1415.9999999999955,1620.5198774704506,1542.5249829869347,1395.4431586185503,1388.5908781580722,1381.7385976975834,1374.8863172371055,1368.034036776627,1361.1817563161385,1354.3294758556603,1344.9401220743118,1335.550768292953,1326.1614145116048,1316.7720607302565,1307.382706948908,1297.9933531675597,1288.603999386201,1279.2146456048526,1269.8252918235041,1260.4359380421558,1251.0465842608075,1241.6572304794593,1232.2678766981003,1222.878522916752,1213.4891691354037,1204.0998153540554,1194.7104615727071,1185.3211077913484,1175.93175401,1166.5424002286518 -Land-Based Wind - Class 10 - Technology 4/Advanced,1961.000000000005,2186.9432544118254,2026.617530179151,1783.0693593351969,1723.7591457802644,1664.4489322253319,1605.1387186703887,1545.828505115456,1486.5182915605237,1427.2080780055912,1410.5440952688537,1393.8801125321268,1377.2161297953999,1360.552147058673,1343.8881643219463,1327.2241815852192,1310.5601988484923,1293.8962161117654,1277.2322333750385,1260.5682506383116,1243.9042679015847,1227.2402851648578,1210.576302428131,1193.9123196914043,1177.2483369546774,1160.5843542179502,1143.9203714812234,1127.2563887444965,1110.5924060077696,1093.9284232710427 -Land-Based Wind - Class 10 - Technology 4/Moderate,1961.000000000005,2200.844444444446,2053.211111111115,1819.33333333333,1772.1111111111086,1724.8888888888873,1677.6666666666656,1630.4444444444441,1583.2222222222226,1536.0000000000014,1521.2503237299074,1506.5006474598026,1491.750971189709,1477.0012949196148,1462.2516186495209,1447.5019423794165,1432.7522661093224,1418.0025898392284,1403.2529135691343,1388.50323729903,1373.753561028936,1359.0038847588419,1344.2542084887482,1329.5045322186434,1314.7548559485497,1300.0051796784555,1285.2555034083616,1270.5058271382572,1255.756150868163,1241.0064745980692 -Land-Based Wind - Class 10 - Technology 4/Conservative,1961.000000000005,2233.323841411784,2115.345609657332,1904.0621949872627,1885.082926649689,1866.1036583121045,1847.1243899745307,1828.1451216369462,1809.1658532993727,1790.1865849617884,1778.625999241512,1767.0654135212467,1755.5048278009704,1743.9442420806943,1732.383656360418,1720.8230706401419,1709.2624849198762,1697.7018991996001,1686.141313479324,1674.580727759048,1663.0201420387716,1651.4595563185062,1639.8989705982299,1628.3383848779538,1616.7777991576775,1605.2172134374014,1593.6566277171357,1582.0960419968596,1570.5354562765835,1558.9748705563075 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Land-Based Wind - Class 1 - Technology 1/Advanced,1665.7865833821902,1777.1999298005069,1658.6961184438392,1544.2437353547416,1503.7294526789253,1463.2151700031093,1422.700887327293,1382.186604651477,1341.6723219756607,1325.0977082026961,1308.5230944297311,1291.9484806567768,1275.3738668838123,1258.7992531108473,1242.2246393378828,1225.6500255649178,1209.075411791953,1192.5007980189882,1175.9261842460235,1159.3515704730683,1142.7769567001046,1126.202342927142,1109.627729154178,1093.0531153812144,1076.4785016082508,1059.903887835287,1043.3292740623242,1026.7546602893606,1010.1800465163969 +Land-Based Wind - Class 1 - Technology 1/Moderate,1665.7865833821902,1786.3135537720393,1676.0948551167523,1569.0990734589152,1536.8699034844901,1504.6407335100548,1472.4115635356297,1440.182393561205,1407.9532235867798,1393.300972420019,1378.648721253258,1363.9964700864864,1349.3442189197256,1334.6919677529645,1320.0397165862037,1305.3874654194426,1290.7352142526818,1276.0829630859207,1261.4307119191492,1246.7784607523884,1232.1262095856273,1217.4739584188665,1202.8217072521054,1188.1694560853446,1173.5172049185733,1158.8649537518195,1144.2127025850566,1129.5604514182946,1114.9082002515315 +Land-Based Wind - Class 1 - Technology 1/Conservative,1665.7865833821902,1809.6113559411617,1720.5724774396324,1632.638533920156,1621.5891840994777,1610.5398342788103,1599.490484458132,1588.441134637454,1577.391784816776,1566.343731428004,1555.2956780392428,1544.247624650471,1533.1995712617097,1522.1515178729378,1511.1034644841766,1500.0554110954047,1489.0073577066435,1477.9593043178716,1466.9112509291103,1455.8631975403382,1444.815144151577,1433.767090762816,1422.719037374044,1411.6709839852829,1400.6229305965107,1389.5748772077495,1378.5268238189778,1367.4787704302166,1356.4307170414445 +Land-Based Wind - Class 2 - Technology 1/Advanced,1665.7865833821902,1777.1999298005069,1658.6961184438392,1544.2437353547416,1503.7294526789253,1463.2151700031093,1422.700887327293,1382.186604651477,1341.6723219756607,1325.0977082026961,1308.5230944297311,1291.9484806567768,1275.3738668838123,1258.7992531108473,1242.2246393378828,1225.6500255649178,1209.075411791953,1192.5007980189882,1175.9261842460235,1159.3515704730683,1142.7769567001046,1126.202342927142,1109.627729154178,1093.0531153812144,1076.4785016082508,1059.903887835287,1043.3292740623242,1026.7546602893606,1010.1800465163969 +Land-Based Wind - Class 2 - Technology 1/Moderate,1665.7865833821902,1786.3135537720393,1676.0948551167523,1569.0990734589152,1536.8699034844901,1504.6407335100548,1472.4115635356297,1440.182393561205,1407.9532235867798,1393.300972420019,1378.648721253258,1363.9964700864864,1349.3442189197256,1334.6919677529645,1320.0397165862037,1305.3874654194426,1290.7352142526818,1276.0829630859207,1261.4307119191492,1246.7784607523884,1232.1262095856273,1217.4739584188665,1202.8217072521054,1188.1694560853446,1173.5172049185733,1158.8649537518195,1144.2127025850566,1129.5604514182946,1114.9082002515315 +Land-Based Wind - Class 2 - Technology 1/Conservative,1665.7865833821902,1809.6113559411617,1720.5724774396324,1632.638533920156,1621.5891840994777,1610.5398342788103,1599.490484458132,1588.441134637454,1577.391784816776,1566.343731428004,1555.2956780392428,1544.247624650471,1533.1995712617097,1522.1515178729378,1511.1034644841766,1500.0554110954047,1489.0073577066435,1477.9593043178716,1466.9112509291103,1455.8631975403382,1444.815144151577,1433.767090762816,1422.719037374044,1411.6709839852829,1400.6229305965107,1389.5748772077495,1378.5268238189778,1367.4787704302166,1356.4307170414445 +Land-Based Wind - Class 3 - Technology 1/Advanced,1665.7865833821902,1777.1999298005069,1658.6961184438392,1544.2437353547416,1503.7294526789253,1463.2151700031093,1422.700887327293,1382.186604651477,1341.6723219756607,1325.0977082026961,1308.5230944297311,1291.9484806567768,1275.3738668838123,1258.7992531108473,1242.2246393378828,1225.6500255649178,1209.075411791953,1192.5007980189882,1175.9261842460235,1159.3515704730683,1142.7769567001046,1126.202342927142,1109.627729154178,1093.0531153812144,1076.4785016082508,1059.903887835287,1043.3292740623242,1026.7546602893606,1010.1800465163969 +Land-Based Wind - Class 3 - Technology 1/Moderate,1665.7865833821902,1786.3135537720393,1676.0948551167523,1569.0990734589152,1536.8699034844901,1504.6407335100548,1472.4115635356297,1440.182393561205,1407.9532235867798,1393.300972420019,1378.648721253258,1363.9964700864864,1349.3442189197256,1334.6919677529645,1320.0397165862037,1305.3874654194426,1290.7352142526818,1276.0829630859207,1261.4307119191492,1246.7784607523884,1232.1262095856273,1217.4739584188665,1202.8217072521054,1188.1694560853446,1173.5172049185733,1158.8649537518195,1144.2127025850566,1129.5604514182946,1114.9082002515315 +Land-Based Wind - Class 3 - Technology 1/Conservative,1665.7865833821902,1809.6113559411617,1720.5724774396324,1632.638533920156,1621.5891840994777,1610.5398342788103,1599.490484458132,1588.441134637454,1577.391784816776,1566.343731428004,1555.2956780392428,1544.247624650471,1533.1995712617097,1522.1515178729378,1511.1034644841766,1500.0554110954047,1489.0073577066435,1477.9593043178716,1466.9112509291103,1455.8631975403382,1444.815144151577,1433.767090762816,1422.719037374044,1411.6709839852829,1400.6229305965107,1389.5748772077495,1378.5268238189778,1367.4787704302166,1356.4307170414445 +Land-Based Wind - Class 4 - Technology 1/Advanced,1665.7865833821902,1777.1999298005069,1658.6961184438392,1544.2437353547416,1503.7294526789253,1463.2151700031093,1422.700887327293,1382.186604651477,1341.6723219756607,1325.0977082026961,1308.5230944297311,1291.9484806567768,1275.3738668838123,1258.7992531108473,1242.2246393378828,1225.6500255649178,1209.075411791953,1192.5007980189882,1175.9261842460235,1159.3515704730683,1142.7769567001046,1126.202342927142,1109.627729154178,1093.0531153812144,1076.4785016082508,1059.903887835287,1043.3292740623242,1026.7546602893606,1010.1800465163969 +Land-Based Wind - Class 4 - Technology 1/Moderate,1665.7865833821902,1786.3135537720393,1676.0948551167523,1569.0990734589152,1536.8699034844901,1504.6407335100548,1472.4115635356297,1440.182393561205,1407.9532235867798,1393.300972420019,1378.648721253258,1363.9964700864864,1349.3442189197256,1334.6919677529645,1320.0397165862037,1305.3874654194426,1290.7352142526818,1276.0829630859207,1261.4307119191492,1246.7784607523884,1232.1262095856273,1217.4739584188665,1202.8217072521054,1188.1694560853446,1173.5172049185733,1158.8649537518195,1144.2127025850566,1129.5604514182946,1114.9082002515315 +Land-Based Wind - Class 4 - Technology 1/Conservative,1665.7865833821902,1809.6113559411617,1720.5724774396324,1632.638533920156,1621.5891840994777,1610.5398342788103,1599.490484458132,1588.441134637454,1577.391784816776,1566.343731428004,1555.2956780392428,1544.247624650471,1533.1995712617097,1522.1515178729378,1511.1034644841766,1500.0554110954047,1489.0073577066435,1477.9593043178716,1466.9112509291103,1455.8631975403382,1444.815144151577,1433.767090762816,1422.719037374044,1411.6709839852829,1400.6229305965107,1389.5748772077495,1378.5268238189778,1367.4787704302166,1356.4307170414445 +Land-Based Wind - Class 5 - Technology 1/Advanced,1665.7865833821902,1777.1999298005069,1658.6961184438392,1544.2437353547416,1503.7294526789253,1463.2151700031093,1422.700887327293,1382.186604651477,1341.6723219756607,1325.0977082026961,1308.5230944297311,1291.9484806567768,1275.3738668838123,1258.7992531108473,1242.2246393378828,1225.6500255649178,1209.075411791953,1192.5007980189882,1175.9261842460235,1159.3515704730683,1142.7769567001046,1126.202342927142,1109.627729154178,1093.0531153812144,1076.4785016082508,1059.903887835287,1043.3292740623242,1026.7546602893606,1010.1800465163969 +Land-Based Wind - Class 5 - Technology 1/Moderate,1665.7865833821902,1786.3135537720393,1676.0948551167523,1569.0990734589152,1536.8699034844901,1504.6407335100548,1472.4115635356297,1440.182393561205,1407.9532235867798,1393.300972420019,1378.648721253258,1363.9964700864864,1349.3442189197256,1334.6919677529645,1320.0397165862037,1305.3874654194426,1290.7352142526818,1276.0829630859207,1261.4307119191492,1246.7784607523884,1232.1262095856273,1217.4739584188665,1202.8217072521054,1188.1694560853446,1173.5172049185733,1158.8649537518195,1144.2127025850566,1129.5604514182946,1114.9082002515315 +Land-Based Wind - Class 5 - Technology 1/Conservative,1665.7865833821902,1809.6113559411617,1720.5724774396324,1632.638533920156,1621.5891840994777,1610.5398342788103,1599.490484458132,1588.441134637454,1577.391784816776,1566.343731428004,1555.2956780392428,1544.247624650471,1533.1995712617097,1522.1515178729378,1511.1034644841766,1500.0554110954047,1489.0073577066435,1477.9593043178716,1466.9112509291103,1455.8631975403382,1444.815144151577,1433.767090762816,1422.719037374044,1411.6709839852829,1400.6229305965107,1389.5748772077495,1378.5268238189778,1367.4787704302166,1356.4307170414445 +Land-Based Wind - Class 6 - Technology 1/Advanced,1665.7865833821902,1777.1999298005069,1658.6961184438392,1544.2437353547416,1503.7294526789253,1463.2151700031093,1422.700887327293,1382.186604651477,1341.6723219756607,1325.0977082026961,1308.5230944297311,1291.9484806567768,1275.3738668838123,1258.7992531108473,1242.2246393378828,1225.6500255649178,1209.075411791953,1192.5007980189882,1175.9261842460235,1159.3515704730683,1142.7769567001046,1126.202342927142,1109.627729154178,1093.0531153812144,1076.4785016082508,1059.903887835287,1043.3292740623242,1026.7546602893606,1010.1800465163969 +Land-Based Wind - Class 6 - Technology 1/Moderate,1665.7865833821902,1786.3135537720393,1676.0948551167523,1569.0990734589152,1536.8699034844901,1504.6407335100548,1472.4115635356297,1440.182393561205,1407.9532235867798,1393.300972420019,1378.648721253258,1363.9964700864864,1349.3442189197256,1334.6919677529645,1320.0397165862037,1305.3874654194426,1290.7352142526818,1276.0829630859207,1261.4307119191492,1246.7784607523884,1232.1262095856273,1217.4739584188665,1202.8217072521054,1188.1694560853446,1173.5172049185733,1158.8649537518195,1144.2127025850566,1129.5604514182946,1114.9082002515315 +Land-Based Wind - Class 6 - Technology 1/Conservative,1665.7865833821902,1809.6113559411617,1720.5724774396324,1632.638533920156,1621.5891840994777,1610.5398342788103,1599.490484458132,1588.441134637454,1577.391784816776,1566.343731428004,1555.2956780392428,1544.247624650471,1533.1995712617097,1522.1515178729378,1511.1034644841766,1500.0554110954047,1489.0073577066435,1477.9593043178716,1466.9112509291103,1455.8631975403382,1444.815144151577,1433.767090762816,1422.719037374044,1411.6709839852829,1400.6229305965107,1389.5748772077495,1378.5268238189778,1367.4787704302166,1356.4307170414445 +Land-Based Wind - Class 7 - Technology 1/Advanced,1665.7865833821902,1777.1999298005069,1658.6961184438392,1544.2437353547416,1503.7294526789253,1463.2151700031093,1422.700887327293,1382.186604651477,1341.6723219756607,1325.0977082026961,1308.5230944297311,1291.9484806567768,1275.3738668838123,1258.7992531108473,1242.2246393378828,1225.6500255649178,1209.075411791953,1192.5007980189882,1175.9261842460235,1159.3515704730683,1142.7769567001046,1126.202342927142,1109.627729154178,1093.0531153812144,1076.4785016082508,1059.903887835287,1043.3292740623242,1026.7546602893606,1010.1800465163969 +Land-Based Wind - Class 7 - Technology 1/Moderate,1665.7865833821902,1795.2370526972948,1693.1306257922363,1593.4358887096005,1569.3189904854144,1545.202092261218,1521.0851940370212,1496.9682958128246,1472.8513975886283,1454.9542377217801,1437.0570778549215,1419.1599179880627,1401.2627581212146,1383.3655982543562,1365.4684383874974,1347.5712785206495,1329.6741186537909,1311.7769587869323,1293.879798920084,1275.9826390532253,1258.085479186367,1240.188319319508,1222.2911594526602,1204.3939995858013,1186.4968397189427,1168.5996798520948,1150.7025199852426,1132.805360118387,1114.9082002515315 +Land-Based Wind - Class 7 - Technology 1/Conservative,1665.7865833821902,1809.6113559411617,1720.5724774396324,1632.638533920156,1621.5891840994777,1610.5398342788103,1599.490484458132,1588.441134637454,1577.391784816776,1566.343731428004,1555.2956780392428,1544.247624650471,1533.1995712617097,1522.1515178729378,1511.1034644841766,1500.0554110954047,1489.0073577066435,1477.9593043178716,1466.9112509291103,1455.8631975403382,1444.815144151577,1433.767090762816,1422.719037374044,1411.6709839852829,1400.6229305965107,1389.5748772077495,1378.5268238189778,1367.4787704302166,1356.4307170414445 +Land-Based Wind - Class 8 - Technology 2/Advanced,1803.2096453683753,1915.6221545194821,1778.6625141854718,1646.9127697068484,1594.8138111530022,1542.714852599167,1490.615894045321,1438.5169354914858,1386.4179769376399,1369.0715586201209,1351.7251403025914,1334.3787219850722,1317.0323036675427,1299.6858853500237,1282.339467032494,1264.993048714975,1247.6466303974453,1230.3002120799263,1212.9537937623966,1195.6073754448776,1178.2609571273479,1160.9145388098298,1143.5681204923055,1126.221702174781,1108.8752838572568,1091.5288655397324,1074.182447222208,1056.8360289046836,1039.4896105871594 +Land-Based Wind - Class 8 - Technology 2/Moderate,1803.2096453683753,1936.2929641853975,1818.1249690022184,1703.287705159342,1669.980391756338,1636.6730783533233,1603.3657649503193,1570.0584515473047,1536.7511381443007,1520.8763793782166,1505.0016206121327,1489.1268618460485,1473.252103079975,1457.3773443138912,1441.502585547807,1425.627826781723,1409.7530680156387,1393.8783092495548,1378.0035504834707,1362.1287917173865,1346.2540329513026,1330.379274185229,1314.504515419145,1298.629756653061,1282.7549978869768,1266.8802391208928,1251.0054803548087,1235.1307215887248,1219.2559628226406 +Land-Based Wind - Class 8 - Technology 2/Conservative,1803.2096453683753,1957.5017019723796,1858.614377504634,1761.1297173056528,1747.103074618082,1733.0764319305115,1719.0497892429303,1705.0231465553595,1690.996503867789,1679.2797002140207,1667.5628965602525,1655.846092906484,1644.129289252716,1632.4124855989478,1620.695681945169,1608.9788782914006,1597.2620746376324,1585.5452709838642,1573.8284673300957,1562.1116636763277,1550.3948600225594,1538.678056368791,1526.9612527150227,1515.2444490612547,1503.5276454074865,1491.8108417537073,1480.0940380999393,1468.377234446171,1456.6604307924026 +Land-Based Wind - Class 9 - Technology 3/Advanced,1735.2745158554371,1866.462985356269,1756.1450772260914,1648.7125673784928,1619.8585845528416,1591.00460172719,1562.150618901549,1533.2966360758974,1504.4426532502457,1485.9265180317248,1467.410382813204,1448.894247594683,1430.378112376162,1411.8619771576411,1393.3458419391202,1374.829706720599,1356.313571502078,1337.797436283557,1319.2813010650361,1300.7651658465152,1282.2490306279942,1263.7328954094733,1245.216760190952,1226.7006249724311,1208.1844897539102,1189.6683545353892,1171.1522193168682,1152.6360840983482,1134.119948879826 +Land-Based Wind - Class 9 - Technology 3/Moderate,1735.2745158554371,1870.7681174303507,1764.3639657311635,1660.4538366714423,1635.513610276781,1610.573383882109,1585.6331574874478,1560.6929310927865,1535.7527046981143,1519.9645301178127,1504.1763555375112,1488.3881809572097,1472.6000063769081,1456.8118317966066,1441.0236572163049,1425.235482635993,1409.4473080556916,1393.6591334753898,1377.8709588950883,1362.0827843147867,1346.2946097344852,1330.5064351541837,1314.7182605738822,1298.93008599357,1283.1419114132684,1267.353736832967,1251.5655622526651,1235.7773876723636,1219.989213092062 +Land-Based Wind - Class 9 - Technology 3/Conservative,1735.2745158554371,1889.7385315022855,1800.580210777595,1712.191329594922,1704.496934174747,1696.8025387545717,1689.1081433343968,1681.4137479142216,1673.719352494057,1661.6772042282112,1649.635055962376,1637.5929076965306,1625.5507594306953,1613.5086111648604,1601.4664628990147,1589.4243146331794,1577.3821663673339,1565.3400181014988,1553.2978698356637,1541.255721569818,1529.2135733039831,1517.1714250381372,1505.129276772302,1493.0871285064673,1481.0449802406213,1469.0028319747864,1456.9606837089407,1444.9185354431056,1432.8763871772705 +Land-Based Wind - Class 10 - Technology 4/Advanced,2334.785858776324,2470.82835726528,2280.44660444001,2097.9590776521995,2019.0168172774986,1940.0745569027868,1861.1322965280858,1782.190036153374,1703.2477757786726,1681.3137705544075,1659.3797653301424,1637.4457601058878,1615.5117548816227,1593.5777496573576,1571.643744433103,1549.7097392088378,1527.7757339845728,1505.8417287603181,1483.907723536053,1461.973718311788,1440.039713087533,1418.105707863268,1396.171702639003,1374.2376974147483,1352.3036921904832,1330.369686966218,1308.4356817419634,1286.5016765176983,1264.5676712934332 +Land-Based Wind - Class 10 - Technology 4/Moderate,2334.785858776324,2490.2187260363703,2317.4645811848236,2150.8419015733803,2089.5272491723917,2028.2125967714142,1966.8979443704256,1905.5832919694476,1844.2686395684593,1825.22406952732,1806.17949948617,1787.13492944502,1768.0903594038703,1749.0457893627308,1730.001219321581,1710.956649280431,1691.912079239281,1672.8675091981418,1653.8229391569919,1634.778369115842,1615.7337990747026,1596.6892290335527,1577.6446589924028,1558.6000889512527,1539.5555189101135,1520.5109488689636,1501.4663788278137,1482.4218087866743,1463.3772387455244 +Land-Based Wind - Class 10 - Technology 4/Conservative,2334.785858776324,2534.508447300878,2402.017685417052,2271.6320504765526,2250.5807810433066,2229.529511610049,2208.4782421767914,2187.426972743535,2166.3757033102775,2151.4336861415195,2136.4916689727515,2121.5496518039827,2106.607634635225,2091.6656174664568,2076.7236002976883,2061.7815831289304,2046.8395659601617,2031.8975487913933,2016.9555316226356,2002.013514453867,1987.0714972851092,1972.1294801163408,1957.1874629475724,1942.2454457788144,1927.303428610046,1912.3614114412778,1897.4193942725199,1882.4773771037512,1867.535359934983 diff --git a/tests/data/Land-Based_Wind/Market/30/df_fom.csv b/tests/data/Land-Based_Wind/Market/30/df_fom.csv index f4b4cdf..7fd4664 100644 --- a/tests/data/Land-Based_Wind/Market/30/df_fom.csv +++ b/tests/data/Land-Based_Wind/Market/30/df_fom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,30.3,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 1 - Technology 1/Moderate,30.3,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27.0,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 1 - Technology 1/Conservative,30.3,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 2 - Technology 1/Advanced,30.3,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 2 - Technology 1/Moderate,30.3,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27.0,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 2 - Technology 1/Conservative,30.3,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 3 - Technology 1/Advanced,30.3,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 3 - Technology 1/Moderate,30.3,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27.0,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 3 - Technology 1/Conservative,30.3,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 4 - Technology 1/Advanced,30.3,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 4 - Technology 1/Moderate,30.3,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27.0,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 4 - Technology 1/Conservative,30.3,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 5 - Technology 1/Advanced,30.3,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 5 - Technology 1/Moderate,30.3,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27.0,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 5 - Technology 1/Conservative,30.3,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 6 - Technology 1/Advanced,30.3,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 6 - Technology 1/Moderate,30.3,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27.0,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 6 - Technology 1/Conservative,30.3,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 7 - Technology 1/Advanced,30.3,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 7 - Technology 1/Moderate,30.3,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27.0,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 7 - Technology 1/Conservative,30.3,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 8 - Technology 2/Advanced,28.5,27.8104166909472,27.1208333818944,26.4312500728416,25.7416667637888,25.052083454736,24.3625001456832,23.6729168366304,22.9833335275777,22.2937502185249,21.9057178518091,21.5176854850933,21.1296531183775,20.7416207516618,20.353588384946,19.9655560182302,19.5775236515144,19.1894912847987,18.8014589180829,18.4134265513671,18.0253941846514,17.6373618179356,17.2493294512198,16.861297084504,16.4732647177883,16.0852323510725,15.6971999843567,15.3091676176409,14.9211352509252,14.5331028842094 -Land-Based Wind - Class 8 - Technology 2/Moderate,28.5,28.0666666666666,27.6333333333333,27.2,26.7666666666666,26.3333333333333,25.9,25.4666666666666,25.0333333333333,24.6,24.435,24.27,24.105,23.94,23.775,23.61,23.445,23.28,23.115,22.95,22.785,22.62,22.455,22.29,22.125,21.96,21.795,21.63,21.465,21.3 -Land-Based Wind - Class 8 - Technology 2/Conservative,28.5,28.3276041727368,28.1552083454736,27.9828125182104,27.8104166909472,27.638020863684,27.4656250364208,27.2932292091576,27.1208333818944,26.9484375546312,26.8514294629522,26.7544213712733,26.6574132795943,26.5604051879154,26.4633970962365,26.3663890045575,26.2693809128786,26.1723728211996,26.0753647295207,25.9783566378417,25.8813485461628,25.7843404544839,25.6873323628049,25.590324271126,25.493316179447,25.3963080877681,25.2992999960891,25.2022919044102,25.1052838127313,25.0082757210523 -Land-Based Wind - Class 9 - Technology 3/Advanced,38.4,37.4708772256972,36.5417544513945,35.6126316770918,34.6835089027891,33.7543861284864,32.8252633541837,31.896140579881,30.9670178055783,30.0378950312756,29.5150724740165,28.9922499167573,28.4694273594982,27.946604802239,27.4237822449799,26.9009596877207,26.3781371304616,25.8553145732024,25.3324920159433,24.8096694586841,24.286846901425,23.7640243441659,23.2412017869067,22.7183792296476,22.1955566723884,21.6727341151293,21.1499115578701,20.627089000611,20.1042664433518,19.5814438860927 -Land-Based Wind - Class 9 - Technology 3/Moderate,38.4,38.0333333333333,37.6666666666666,37.3,36.9333333333333,36.5666666666666,36.2,35.8333333333333,35.4666666666666,35.1,34.825,34.55,34.275,34.0,33.725,33.45,33.175,32.9,32.625,32.35,32.075,31.8,31.525,31.25,30.975,30.7,30.425,30.15,29.875,29.6 -Land-Based Wind - Class 9 - Technology 3/Conservative,38.4,38.1677193064243,37.9354386128486,37.7031579192729,37.4708772256972,37.2385965321216,37.0063158385459,36.7740351449702,36.5417544513945,36.3094737578189,36.1787681185041,36.0480624791893,35.9173568398745,35.7866512005597,35.6559455612449,35.5252399219301,35.3945342826154,35.2638286433006,35.1331230039858,35.002417364671,34.8717117253562,34.7410060860414,34.6103004467266,34.4795948074119,34.3488891680971,34.2181835287823,34.0874778894675,33.9567722501527,33.8260666108379,33.6953609715231 -Land-Based Wind - Class 10 - Technology 4/Advanced,30.3,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 10 - Technology 4/Moderate,30.3,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27.0,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 10 - Technology 4/Conservative,30.3,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Land-Based Wind - Class 1 - Technology 1/Advanced,32.4430472671293,31.6769731018607,30.9108989365921,30.1448247713235,29.3787506060549,28.6126764407864,27.8466022755178,27.0805281102492,26.3144539449806,25.8184394526984,25.3224249604161,24.8264104681339,24.3303959758516,23.8343814835694,23.3383669912871,22.8423524990049,22.3463380067226,21.8503235144404,21.3543090221581,20.8582945298759,20.3622800375936,19.8662655453114,19.3702510530291,18.8742365607469,18.3782220684646,17.8822075761824,17.3861930839001,16.8901785916178,16.3941640993356 +Land-Based Wind - Class 1 - Technology 1/Moderate,32.4430472671293,32.0456380021644,31.6482287371996,31.2508194722348,30.8534102072699,30.4560009423051,30.0585916773403,29.6611824123754,29.2637731474106,29.0632621091783,28.8627510709461,28.6622400327138,28.4617289944816,28.2612179562493,28.0607069180171,27.8601958797848,27.6596848415525,27.4591738033203,27.258662765088,27.0581517268558,26.8576406886235,26.6571296503912,26.456618612159,26.2561075739267,26.0555965356945,25.8550854974622,25.65457445923,25.4540634209977,25.2535523827654 +Land-Based Wind - Class 1 - Technology 1/Conservative,32.4430472671293,32.2515287258121,32.060010184495,31.8684916431778,31.6769731018607,31.4854545605435,31.2939360192264,31.1024174779092,30.9108989365921,30.7868953135215,30.662891690451,30.5388880673804,30.4148844443098,30.2908808212393,30.1668771981687,30.0428735750982,29.9188699520276,29.794866328957,29.6708627058865,29.5468590828159,29.4228554597453,29.2988518366748,29.1748482136042,29.0508445905337,28.9268409674631,28.8028373443925,28.678833721322,28.5548300982514,28.4308264751808 +Land-Based Wind - Class 2 - Technology 1/Advanced,32.4430472671293,31.6769731018607,30.9108989365921,30.1448247713235,29.3787506060549,28.6126764407864,27.8466022755178,27.0805281102492,26.3144539449806,25.8184394526984,25.3224249604161,24.8264104681339,24.3303959758516,23.8343814835694,23.3383669912871,22.8423524990049,22.3463380067226,21.8503235144404,21.3543090221581,20.8582945298759,20.3622800375936,19.8662655453114,19.3702510530291,18.8742365607469,18.3782220684646,17.8822075761824,17.3861930839001,16.8901785916178,16.3941640993356 +Land-Based Wind - Class 2 - Technology 1/Moderate,32.4430472671293,32.0456380021644,31.6482287371996,31.2508194722348,30.8534102072699,30.4560009423051,30.0585916773403,29.6611824123754,29.2637731474106,29.0632621091783,28.8627510709461,28.6622400327138,28.4617289944816,28.2612179562493,28.0607069180171,27.8601958797848,27.6596848415525,27.4591738033203,27.258662765088,27.0581517268558,26.8576406886235,26.6571296503912,26.456618612159,26.2561075739267,26.0555965356945,25.8550854974622,25.65457445923,25.4540634209977,25.2535523827654 +Land-Based Wind - Class 2 - Technology 1/Conservative,32.4430472671293,32.2515287258121,32.060010184495,31.8684916431778,31.6769731018607,31.4854545605435,31.2939360192264,31.1024174779092,30.9108989365921,30.7868953135215,30.662891690451,30.5388880673804,30.4148844443098,30.2908808212393,30.1668771981687,30.0428735750982,29.9188699520276,29.794866328957,29.6708627058865,29.5468590828159,29.4228554597453,29.2988518366748,29.1748482136042,29.0508445905337,28.9268409674631,28.8028373443925,28.678833721322,28.5548300982514,28.4308264751808 +Land-Based Wind - Class 3 - Technology 1/Advanced,32.4430472671293,31.6769731018607,30.9108989365921,30.1448247713235,29.3787506060549,28.6126764407864,27.8466022755178,27.0805281102492,26.3144539449806,25.8184394526984,25.3224249604161,24.8264104681339,24.3303959758516,23.8343814835694,23.3383669912871,22.8423524990049,22.3463380067226,21.8503235144404,21.3543090221581,20.8582945298759,20.3622800375936,19.8662655453114,19.3702510530291,18.8742365607469,18.3782220684646,17.8822075761824,17.3861930839001,16.8901785916178,16.3941640993356 +Land-Based Wind - Class 3 - Technology 1/Moderate,32.4430472671293,32.0456380021644,31.6482287371996,31.2508194722348,30.8534102072699,30.4560009423051,30.0585916773403,29.6611824123754,29.2637731474106,29.0632621091783,28.8627510709461,28.6622400327138,28.4617289944816,28.2612179562493,28.0607069180171,27.8601958797848,27.6596848415525,27.4591738033203,27.258662765088,27.0581517268558,26.8576406886235,26.6571296503912,26.456618612159,26.2561075739267,26.0555965356945,25.8550854974622,25.65457445923,25.4540634209977,25.2535523827654 +Land-Based Wind - Class 3 - Technology 1/Conservative,32.4430472671293,32.2515287258121,32.060010184495,31.8684916431778,31.6769731018607,31.4854545605435,31.2939360192264,31.1024174779092,30.9108989365921,30.7868953135215,30.662891690451,30.5388880673804,30.4148844443098,30.2908808212393,30.1668771981687,30.0428735750982,29.9188699520276,29.794866328957,29.6708627058865,29.5468590828159,29.4228554597453,29.2988518366748,29.1748482136042,29.0508445905337,28.9268409674631,28.8028373443925,28.678833721322,28.5548300982514,28.4308264751808 +Land-Based Wind - Class 4 - Technology 1/Advanced,32.4430472671293,31.6769731018607,30.9108989365921,30.1448247713235,29.3787506060549,28.6126764407864,27.8466022755178,27.0805281102492,26.3144539449806,25.8184394526984,25.3224249604161,24.8264104681339,24.3303959758516,23.8343814835694,23.3383669912871,22.8423524990049,22.3463380067226,21.8503235144404,21.3543090221581,20.8582945298759,20.3622800375936,19.8662655453114,19.3702510530291,18.8742365607469,18.3782220684646,17.8822075761824,17.3861930839001,16.8901785916178,16.3941640993356 +Land-Based Wind - Class 4 - Technology 1/Moderate,32.4430472671293,32.0456380021644,31.6482287371996,31.2508194722348,30.8534102072699,30.4560009423051,30.0585916773403,29.6611824123754,29.2637731474106,29.0632621091783,28.8627510709461,28.6622400327138,28.4617289944816,28.2612179562493,28.0607069180171,27.8601958797848,27.6596848415525,27.4591738033203,27.258662765088,27.0581517268558,26.8576406886235,26.6571296503912,26.456618612159,26.2561075739267,26.0555965356945,25.8550854974622,25.65457445923,25.4540634209977,25.2535523827654 +Land-Based Wind - Class 4 - Technology 1/Conservative,32.4430472671293,32.2515287258121,32.060010184495,31.8684916431778,31.6769731018607,31.4854545605435,31.2939360192264,31.1024174779092,30.9108989365921,30.7868953135215,30.662891690451,30.5388880673804,30.4148844443098,30.2908808212393,30.1668771981687,30.0428735750982,29.9188699520276,29.794866328957,29.6708627058865,29.5468590828159,29.4228554597453,29.2988518366748,29.1748482136042,29.0508445905337,28.9268409674631,28.8028373443925,28.678833721322,28.5548300982514,28.4308264751808 +Land-Based Wind - Class 5 - Technology 1/Advanced,32.4430472671293,31.6769731018607,30.9108989365921,30.1448247713235,29.3787506060549,28.6126764407864,27.8466022755178,27.0805281102492,26.3144539449806,25.8184394526984,25.3224249604161,24.8264104681339,24.3303959758516,23.8343814835694,23.3383669912871,22.8423524990049,22.3463380067226,21.8503235144404,21.3543090221581,20.8582945298759,20.3622800375936,19.8662655453114,19.3702510530291,18.8742365607469,18.3782220684646,17.8822075761824,17.3861930839001,16.8901785916178,16.3941640993356 +Land-Based Wind - Class 5 - Technology 1/Moderate,32.4430472671293,32.0456380021644,31.6482287371996,31.2508194722348,30.8534102072699,30.4560009423051,30.0585916773403,29.6611824123754,29.2637731474106,29.0632621091783,28.8627510709461,28.6622400327138,28.4617289944816,28.2612179562493,28.0607069180171,27.8601958797848,27.6596848415525,27.4591738033203,27.258662765088,27.0581517268558,26.8576406886235,26.6571296503912,26.456618612159,26.2561075739267,26.0555965356945,25.8550854974622,25.65457445923,25.4540634209977,25.2535523827654 +Land-Based Wind - Class 5 - Technology 1/Conservative,32.4430472671293,32.2515287258121,32.060010184495,31.8684916431778,31.6769731018607,31.4854545605435,31.2939360192264,31.1024174779092,30.9108989365921,30.7868953135215,30.662891690451,30.5388880673804,30.4148844443098,30.2908808212393,30.1668771981687,30.0428735750982,29.9188699520276,29.794866328957,29.6708627058865,29.5468590828159,29.4228554597453,29.2988518366748,29.1748482136042,29.0508445905337,28.9268409674631,28.8028373443925,28.678833721322,28.5548300982514,28.4308264751808 +Land-Based Wind - Class 6 - Technology 1/Advanced,32.4430472671293,31.6769731018607,30.9108989365921,30.1448247713235,29.3787506060549,28.6126764407864,27.8466022755178,27.0805281102492,26.3144539449806,25.8184394526984,25.3224249604161,24.8264104681339,24.3303959758516,23.8343814835694,23.3383669912871,22.8423524990049,22.3463380067226,21.8503235144404,21.3543090221581,20.8582945298759,20.3622800375936,19.8662655453114,19.3702510530291,18.8742365607469,18.3782220684646,17.8822075761824,17.3861930839001,16.8901785916178,16.3941640993356 +Land-Based Wind - Class 6 - Technology 1/Moderate,32.4430472671293,32.0456380021644,31.6482287371996,31.2508194722348,30.8534102072699,30.4560009423051,30.0585916773403,29.6611824123754,29.2637731474106,29.0632621091783,28.8627510709461,28.6622400327138,28.4617289944816,28.2612179562493,28.0607069180171,27.8601958797848,27.6596848415525,27.4591738033203,27.258662765088,27.0581517268558,26.8576406886235,26.6571296503912,26.456618612159,26.2561075739267,26.0555965356945,25.8550854974622,25.65457445923,25.4540634209977,25.2535523827654 +Land-Based Wind - Class 6 - Technology 1/Conservative,32.4430472671293,32.2515287258121,32.060010184495,31.8684916431778,31.6769731018607,31.4854545605435,31.2939360192264,31.1024174779092,30.9108989365921,30.7868953135215,30.662891690451,30.5388880673804,30.4148844443098,30.2908808212393,30.1668771981687,30.0428735750982,29.9188699520276,29.794866328957,29.6708627058865,29.5468590828159,29.4228554597453,29.2988518366748,29.1748482136042,29.0508445905337,28.9268409674631,28.8028373443925,28.678833721322,28.5548300982514,28.4308264751808 +Land-Based Wind - Class 7 - Technology 1/Advanced,32.4430472671293,31.6769731018607,30.9108989365921,30.1448247713235,29.3787506060549,28.6126764407864,27.8466022755178,27.0805281102492,26.3144539449806,25.8184394526984,25.3224249604161,24.8264104681339,24.3303959758516,23.8343814835694,23.3383669912871,22.8423524990049,22.3463380067226,21.8503235144404,21.3543090221581,20.8582945298759,20.3622800375936,19.8662655453114,19.3702510530291,18.8742365607469,18.3782220684646,17.8822075761824,17.3861930839001,16.8901785916178,16.3941640993356 +Land-Based Wind - Class 7 - Technology 1/Moderate,32.4430472671293,32.0456380021644,31.6482287371996,31.2508194722348,30.8534102072699,30.4560009423051,30.0585916773403,29.6611824123754,29.2637731474106,29.0632621091783,28.8627510709461,28.6622400327138,28.4617289944816,28.2612179562493,28.0607069180171,27.8601958797848,27.6596848415525,27.4591738033203,27.258662765088,27.0581517268558,26.8576406886235,26.6571296503912,26.456618612159,26.2561075739267,26.0555965356945,25.8550854974622,25.65457445923,25.4540634209977,25.2535523827654 +Land-Based Wind - Class 7 - Technology 1/Conservative,32.4430472671293,32.2515287258121,32.060010184495,31.8684916431778,31.6769731018607,31.4854545605435,31.2939360192264,31.1024174779092,30.9108989365921,30.7868953135215,30.662891690451,30.5388880673804,30.4148844443098,30.2908808212393,30.1668771981687,30.0428735750982,29.9188699520276,29.794866328957,29.6708627058865,29.5468590828159,29.4228554597453,29.2988518366748,29.1748482136042,29.0508445905337,28.9268409674631,28.8028373443925,28.678833721322,28.5548300982514,28.4308264751808 +Land-Based Wind - Class 8 - Technology 2/Advanced,30.4198728273082,29.7015716612101,28.9832704951119,28.2649693290138,27.5466681629156,26.8283669968175,26.1100658307193,25.3917646646212,24.673463498523,24.2083808676748,23.7432982368267,23.2782156059785,22.8131329751303,22.3480503442822,21.882967713434,21.4178850825858,20.9528024517377,20.4877198208895,20.0226371900413,19.5575545591931,19.092471928345,18.6273892974968,18.1623066666486,17.6972240358005,17.2321414049523,16.7670587741041,16.301976143256,15.8368935124078,15.3718108815596 +Land-Based Wind - Class 8 - Technology 2/Moderate,30.4198728273082,29.9502073323498,29.4805418373914,29.0108763424329,28.5412108474745,28.0715453525161,27.6018798575576,27.1322143625992,26.6625488676408,26.4837146984066,26.3048805291724,26.1260463599382,25.9472121907041,25.7683780214699,25.5895438522357,25.4107096830015,25.2318755137674,25.0530413445332,24.874207175299,24.6953730060648,24.5165388368306,24.3377046675965,24.1588704983623,23.9800363291281,23.8012021598939,23.6223679906598,23.4435338214256,23.2646996521914,23.0858654829572 +Land-Based Wind - Class 8 - Technology 2/Conservative,30.4198728273082,30.2402975357837,30.0607222442592,29.8811469527346,29.7015716612101,29.5219963696855,29.342421078161,29.1628457866365,28.9832704951119,28.8669998373999,28.7507291796878,28.6344585219758,28.5181878642638,28.4019172065517,28.2856465488397,28.1693758911276,28.0531052334156,27.9368345757035,27.8205639179915,27.7042932602795,27.5880226025674,27.4717519448554,27.3554812871433,27.2392106294313,27.1229399717192,27.0066693140072,26.8903986562952,26.7741279985831,26.6578573408711 +Land-Based Wind - Class 9 - Technology 3/Advanced,41.2221792113525,40.2488043532551,39.2754294951577,38.3020546370603,37.3286797789629,36.3553049208655,35.3819300627682,34.4085552046708,33.4351803465734,32.804943669854,32.1747069931345,31.5444703164151,30.9142336396957,30.2839969629762,29.6537602862568,29.0235236095374,28.393286932818,27.7630502560985,27.1328135793791,26.5025769026597,25.8723402259402,25.2421035492208,24.6118668725014,23.9816301957819,23.3513935190625,22.7211568423431,22.0909201656236,21.4606834889042,20.8304468121848 +Land-Based Wind - Class 9 - Technology 3/Moderate,41.2221792113525,40.8247699463876,40.4273606814228,40.029951416458,39.6325421514931,39.2351328865283,38.8377236215635,38.4403143565986,38.0429050916338,37.7448481429102,37.4467911941865,37.1487342454629,36.8506772967393,36.5526203480157,36.254563399292,35.9565064505684,35.6584495018448,35.3603925531212,35.0623356043975,34.7642786556739,34.4662217069503,34.1681647582266,33.870107809503,33.5720508607794,33.2739939120558,32.9759369633321,32.6778800146085,32.3798230658849,32.0817661171613 +Land-Based Wind - Class 9 - Technology 3/Conservative,41.2221792113525,40.9788354968281,40.7354917823038,40.4921480677794,40.2488043532551,40.0054606387307,39.7621169242064,39.518773209682,39.2754294951577,39.1178703259778,38.960311156798,38.8027519876181,38.6451928184383,38.4876336492584,38.3300744800785,38.1725153108987,38.0149561417188,37.857396972539,37.6998378033591,37.5422786341793,37.3847194649994,37.2271602958195,37.0696011266397,36.9120419574598,36.75448278828,36.5969236191001,36.4393644499203,36.2818052807404,36.1242461115605 +Land-Based Wind - Class 10 - Technology 4/Advanced,32.4430472671293,31.6769731018607,30.9108989365921,30.1448247713235,29.3787506060549,28.6126764407864,27.8466022755178,27.0805281102492,26.3144539449806,25.8184394526984,25.3224249604161,24.8264104681339,24.3303959758516,23.8343814835694,23.3383669912871,22.8423524990049,22.3463380067226,21.8503235144404,21.3543090221581,20.8582945298759,20.3622800375936,19.8662655453114,19.3702510530291,18.8742365607469,18.3782220684646,17.8822075761824,17.3861930839001,16.8901785916178,16.3941640993356 +Land-Based Wind - Class 10 - Technology 4/Moderate,32.4430472671293,32.0456380021644,31.6482287371996,31.2508194722348,30.8534102072699,30.4560009423051,30.0585916773403,29.6611824123754,29.2637731474106,29.0632621091783,28.8627510709461,28.6622400327138,28.4617289944816,28.2612179562493,28.0607069180171,27.8601958797848,27.6596848415525,27.4591738033203,27.258662765088,27.0581517268558,26.8576406886235,26.6571296503912,26.456618612159,26.2561075739267,26.0555965356945,25.8550854974622,25.65457445923,25.4540634209977,25.2535523827654 +Land-Based Wind - Class 10 - Technology 4/Conservative,32.4430472671293,32.2515287258121,32.060010184495,31.8684916431778,31.6769731018607,31.4854545605435,31.2939360192264,31.1024174779092,30.9108989365921,30.7868953135215,30.662891690451,30.5388880673804,30.4148844443098,30.2908808212393,30.1668771981687,30.0428735750982,29.9188699520276,29.794866328957,29.6708627058865,29.5468590828159,29.4228554597453,29.2988518366748,29.1748482136042,29.0508445905337,28.9268409674631,28.8028373443925,28.678833721322,28.5548300982514,28.4308264751808 diff --git a/tests/data/Land-Based_Wind/Market/30/df_gcc.csv b/tests/data/Land-Based_Wind/Market/30/df_gcc.csv index b336383..c507128 100644 --- a/tests/data/Land-Based_Wind/Market/30/df_gcc.csv +++ b/tests/data/Land-Based_Wind/Market/30/df_gcc.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 1 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 1 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 2 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 2 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 2 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 3 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 3 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 3 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 4 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 4 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 4 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 5 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 5 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 5 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 6 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 6 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 6 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 7 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 7 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 7 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 8 - Technology 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 8 - Technology 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 8 - Technology 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 9 - Technology 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 9 - Technology 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 9 - Technology 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 10 - Technology 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 10 - Technology 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 10 - Technology 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Land-Based Wind - Class 1 - Technology 1/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 1 - Technology 1/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 1 - Technology 1/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 2 - Technology 1/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 2 - Technology 1/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 2 - Technology 1/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 3 - Technology 1/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 3 - Technology 1/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 3 - Technology 1/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 4 - Technology 1/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 4 - Technology 1/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 4 - Technology 1/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 5 - Technology 1/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 5 - Technology 1/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 5 - Technology 1/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 6 - Technology 1/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 6 - Technology 1/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 6 - Technology 1/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 7 - Technology 1/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 7 - Technology 1/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 7 - Technology 1/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 8 - Technology 2/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 8 - Technology 2/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 8 - Technology 2/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 9 - Technology 3/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 9 - Technology 3/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 9 - Technology 3/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 10 - Technology 4/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 10 - Technology 4/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 10 - Technology 4/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 diff --git a/tests/data/Land-Based_Wind/Market/30/df_lcoe.csv b/tests/data/Land-Based_Wind/Market/30/df_lcoe.csv index 3bd3631..dbed62d 100644 --- a/tests/data/Land-Based_Wind/Market/30/df_lcoe.csv +++ b/tests/data/Land-Based_Wind/Market/30/df_lcoe.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,15.222098924645387,13.56227000337108,11.809515449677228,8.91743812209942,7.94424862140059,6.99322306653108,6.063464450760083,5.154105274303035,4.2643052873420935,3.393249305518946,3.1168328090773514,2.840406101712354,2.5639578031276997,2.28747619634391,2.0109492139090612,1.7343644234333802,1.457709012410227,1.1809697722822179,0.9041330817066324,0.6271848889752896,0.3501106935395768,0.07289552658004794,-0.2044760694265051,3.724731301743292,7.42948385234746,14.242655940916636,14.000171803364951,13.758097532923179,13.516432265241123,13.275175138338914 -Land-Based Wind - Class 1 - Technology 1/Moderate,15.222098924645387,13.980995740802495,12.619346233599021,10.044990483134896,9.41526349205665,8.79264817280199,8.176886321320016,7.567720974016154,6.9648958715556475,6.3681548992766,6.14131528852926,5.914437466821401,5.687511839012501,5.4605285302114375,5.233477374399232,5.006347902498973,4.779129329862052,4.551810543141066,4.324380086505855,4.096826147173964,3.869136540210885,3.6412986925504143,3.413299626202406,7.278535729862357,10.919624943963942,17.545853150762913,17.347242131174173,17.148947613706554,16.95096884320465,16.753305066943145 -Land-Based Wind - Class 1 - Technology 1/Conservative,15.222098924645387,14.473510465233996,13.583386958784292,11.390847150697155,11.196352909847107,11.002741332873445,10.810032112132394,10.618246752391553,10.427408749434424,10.237543789553726,10.054619842257743,9.871953244836188,9.689538892225329,9.50737158161932,9.325446008600764,9.143756763109163,8.962298325234478,8.781065060832582,8.600051216948007,8.419250917038777,8.238658155996799,8.058266794936689,7.878070555765561,11.591618586393649,15.079531838825584,21.330548558882676,21.166413124792477,21.002669404849307,20.839315997930925,20.676351509569315 -Land-Based Wind - Class 2 - Technology 1/Advanced,17.067943640654242,15.587683464131509,13.732923511658672,10.65839787232143,9.618061587521577,8.601904867604905,7.608953592832336,6.6382664019068365,5.688932245241201,4.760068020920418,4.469505231800998,4.178891028048525,3.8882137983617646,3.597461583170496,3.3066220603603043,3.015682530295578,2.7246299001018386,2.4334506671649727,2.142130901799373,1.8506562290383393,1.5590118094959493,1.2671823192361344,0.9751519286015409,4.838335676647885,8.478587967989522,15.174371027255425,14.917566960851875,14.661145965841193,14.405107270230603,14.149450104122081 -Land-Based Wind - Class 2 - Technology 1/Moderate,17.067943640654242,16.041786145798696,14.610903429141125,11.88032352287891,11.21174006746978,10.550814196185087,9.897274168722607,9.250849774865937,8.61127177862959,7.978271338890988,7.737634819688299,7.49697520013752,7.256282661878988,7.015547101031331,6.774758116555201,6.533904998050282,6.2929767129546725,6.0519618931155215,5.810848820686715,5.569625413323145,5.3282792086279755,5.0867973477986865,4.845166558441225,8.637478135883095,12.207431613390419,18.70138594058785,18.48969481918911,18.278341044071976,18.067323810348114,17.856642315719295 -Land-Based Wind - Class 2 - Technology 1/Conservative,17.067943640654242,16.566736848615648,15.638433838134056,13.314815464907976,13.110128268407607,12.906459418791584,12.703833373834613,12.502276731019997,12.301818433561035,12.102490000104847,11.908661337093932,11.715124599581362,11.521874754991508,11.328906679221713,11.136215153009193,10.943794858146017,10.751640373533611,10.55974617107099,10.36810661136596,10.176715939262241,9.985568279179748,9.794657630238195,9.603977861181903,13.234611509828982,16.641301180704016,22.735333385984184,22.56038833925026,22.385860804128857,22.211749287222784,22.038052302227303 -Land-Based Wind - Class 3 - Technology 1/Advanced,17.75651813227855,16.342998432883128,14.449967045320392,11.307216876627482,10.241657895665359,9.201046581068205,8.184379194912129,7.190686017608357,6.219028827747227,5.268498468633069,4.972745244985521,4.676923768685651,4.381022336124982,4.085028891066326,3.7889310101842995,3.4927158878947218,3.196370320433175,2.899880689139632,2.603232942900437,2.306412579700474,2.009404627234133,1.7121936225090906,1.4147635903959035,5.253401301234431,8.869668430745168,15.521741047436425,15.259646667955172,14.99792384619189,14.73657184056033,14.475589911486601 -Land-Based Wind - Class 3 - Technology 1/Moderate,17.75651813227855,16.810544044638988,15.353834549818593,12.564976735493385,11.881898252446778,11.206681000820613,10.539048190745024,9.878724670479691,9.225436363225334,8.578909680376459,8.333126358117635,8.087325572378255,7.841497421528981,7.595631716265853,7.349717967877371,7.103745375939994,6.857702815410121,6.611578823082258,6.365361583367612,6.119038913363397,5.872598247168277,5.626026619388362,5.379310647805276,9.144418437121233,12.687835417144843,19.132446254821303,18.91587572814209,18.699650323456613,18.48376921732426,18.268231588954 -Land-Based Wind - Class 3 - Technology 1/Conservative,17.75651813227855,17.347594675003172,16.40504917036631,14.032533208101167,13.82404362822897,13.616623010472956,13.41029759030108,13.205095864984816,13.001048809848424,12.798190119242413,12.600293557662006,12.402701819681639,12.205409899766384,12.008412703173331,11.811705042405652,11.615281633520265,11.419137092279005,11.223265930139554,11.02766255007311,10.832321242205406,10.637236179275273,10.442401411884099,10.247810863552342,13.847514105147434,17.223904105690835,23.259374758356163,23.080397290332265,22.901846957415515,22.723722231786432,22.546021592881477 -Land-Based Wind - Class 4 - Technology 1/Advanced,18.59154856873748,17.25878547925298,15.319182868135897,12.093577965091225,10.997304947166555,9.926922953894326,8.881391694079923,7.8597064581340526,6.860895506864779,5.884017551946183,5.582032700768568,5.2799581352820795,4.97778203487557,4.675492220991391,4.373076142440098,4.070520859993369,3.7678130302130626,3.464938888473064,3.1618842311252244,2.8586343967594843,2.5551742465082725,2.251488143325485,1.9475599301946787,5.7564914972301455,9.343727286033225,15.942851023321728,15.674378678579826,15.40626283707759,15.138502790527127,14.87109783256545 -Land-Based Wind - Class 4 - Technology 1/Moderate,18.59154856873748,17.742812450756745,16.254782966445042,13.395251858819389,12.694595336792595,12.002047008123391,11.31732395935974,10.640145046202953,9.970230321425685,9.307300439176561,9.055275617625146,8.803240168390978,8.551184088863977,8.299097086148706,8.0469685652142,7.794787616466138,7.542543002708921,7.290223145467202,7.037816110620298,6.7853095933197345,6.53269090214453,6.279946942438471,6.027064198799408,9.759182106340246,13.270418424219873,19.6551906880131,19.432702933828992,19.210569731201332,18.988790234191004,18.76736359958112 -Land-Based Wind - Class 4 - Technology 1/Conservative,18.59154856873748,18.29453659561173,17.334719297936715,14.90290550280989,14.689804793880281,14.477834427875543,14.267022796062129,14.057400699574309,13.849001578065813,13.641861764350384,13.439032084916619,13.2365228705387,13.034329148473969,12.832445859583764,12.630867854893516,12.429589892013073,12.228606631404809,12.02791263249873,11.827502349640135,11.627370127867742,11.427510198516732,11.227916674619827,11.028583546124253,14.59077765600645,17.93042341573155,23.89487680093415,23.7110092381555,23.52758048084212,23.344588959430823,23.162033111812615 -Land-Based Wind - Class 5 - Technology 1/Advanced,19.655858548766574,18.425741292122538,16.426526669636047,13.095128008575369,11.959506930506322,10.850998241227344,9.768514032273636,8.711004027017665,7.677452850098497,6.6668773951145575,6.3570491000869325,6.047102113269435,5.737024456186173,5.426803785581974,5.116427378447888,4.8058821163080445,4.495154468727623,4.184230475996699,3.873095730939216,3.561735359798238,3.2501340021440157,2.938275789735542,2.6261443242880276,6.397309431782409,9.947630354988839,16.479359604767076,16.202817689335777,15.926611371917367,15.650739980234286,15.37520284383886 -Land-Based Wind - Class 5 - Technology 1/Moderate,19.655858548766574,18.931059639571274,17.40311043984017,14.453500829567187,13.730439756162202,13.015801647939863,12.309295786475523,11.610633389497718,10.91952702747092,10.235690016494733,9.97570992804835,9.715727924664879,9.455733875026613,9.195717354202852,8.935667631650357,8.675573658628341,8.415424054994912,8.155207095354513,7.894910694508525,7.634522392179338,7.374029336961783,7.113418269444718,6.852675504473346,10.542745291514313,14.012964901034152,20.321468338454224,20.091438626501162,19.86177548480137,19.63247803873985,19.403545416516074 -Land-Based Wind - Class 5 - Technology 1/Conservative,19.655858548766574,19.50148629781117,18.519654782568843,16.012261376743812,15.79328343213422,15.575514064971749,15.358984414252575,15.143728217559634,14.929782055522583,14.717185623877835,14.508068309485292,14.299291396376933,14.09084995360644,13.88273896741537,13.67495333792905,13.467487875719307,13.260337298222936,13.053496226014296,12.846959178918937,12.640720571966334,12.43477471117718,12.229115789157706,12.023737880521132,15.53812374116926,18.830936163444594,24.704872624694683,24.51477226317778,24.325125581887672,24.13593095805565,23.947186776619876 -Land-Based Wind - Class 6 - Technology 1/Advanced,21.462857997961088,20.40628399493128,18.30520979869752,14.793709137478306,13.590769169535896,12.417064310632536,11.271423105041649,10.15271536346907,9.059849220904113,7.9917683045429975,7.668876141427798,7.345812042886031,7.02256373754453,6.699118577492801,6.375463522807511,6.051585125312577,5.727469511532412,5.403102364791756,5.078468906409533,4.753553875935662,4.428341510376345,4.102815522334158,3.7769590770153307,7.484250352064757,10.97212161374836,17.389665686129312,17.099575986985805,16.80978205061538,16.520283246665198,16.231078946478018 -Land-Based Wind - Class 6 - Technology 1/Moderate,21.462857997961088,20.948481308055655,19.352755891688012,16.2502098176758,15.48911000296469,14.736967577171079,13.99347857048527,13.258341232785472,12.531255430975179,11.811922022518026,11.538435377554137,11.264961610267097,10.991490370817651,10.718011010103922,10.444512567508177,10.17098375804488,9.8974129588761,9.62378819516319,9.350097125205497,9.076327024835606,8.80246477102527,8.528496824640207,8.25440921231737,11.873089148648807,15.273670052523997,21.452683275783684,21.20984872897041,20.967401157911592,20.725339639305886,20.48366325282313 -Land-Based Wind - Class 6 - Technology 1/Conservative,21.462857997961088,21.550661338921252,20.53145379623858,17.89574033566944,17.666783943205562,17.439168955787217,17.21293117754213,16.98810933159436,16.764745331363702,16.542884582200788,16.32309203867354,16.103673744420373,15.88462483945759,15.665940387073803,15.447615370756658,15.229644690997777,15.012023161965725,14.794745508046585,14.577806360239094,14.361200252403993,14.144921617363991,13.928964782826295,13.71332396715112,17.146540354944598,20.359838522384724,26.08009416245105,25.87941167345408,25.679208119249214,25.479481786734695,25.280230970944643 -Land-Based Wind - Class 7 - Technology 1/Advanced,24.34318062676106,23.561332619474996,21.296209950829954,17.496376151741142,16.18480301719934,14.90597766216682,13.658588161839774,12.441370074313795,11.253103136139877,10.092608088538544,9.749542750421526,9.40621055821238,9.062598699643729,8.718693966665036,8.374482739145943,8.029950967773608,7.685084156096714,7.339867341669422,6.99428507623697,6.648321404910622,6.301959844274354,5.955183359342843,5.607974339323771,9.214091202298574,12.603002249977528,18.839155326590888,18.527867552601123,18.216801008793524,17.905955071005618,17.595329116548378 -Land-Based Wind - Class 7 - Technology 1/Moderate,24.34318062676106,24.164212937723214,22.46045352579481,19.11412964793602,18.292396805691975,17.480473213597158,16.67803377938744,15.884756082434947,15.10031974040945,14.324405751946625,14.029389913716049,13.734410532306523,13.439456909559695,13.144518039049064,12.84958259342255,12.554638911125018,12.259674982465658,11.964678434998309,11.669636518162825,11.37453608715693,11.079363585989924,10.78410502965433,10.488745985388633,13.993631862426385,17.28320999881427,23.255818292498258,22.99257308334508,22.729747375925708,22.467340169333752,22.205350465883694 -Land-Based Wind - Class 7 - Technology 1/Conservative,24.34318062676106,24.81700723842453,23.73822302146059,20.897969843088614,20.653107995220278,20.409799277053935,20.168086928847785,19.92801762058341,19.689641766046133,19.453013871602725,19.216205216610472,18.979824763942506,18.743867766727558,18.50832941106598,18.27320481332329,18.038489017321712,17.804176991418327,17.57026362547312,17.336743727692756,17.103612021352742,16.87086314139583,16.638491630877613,16.406491937288152,19.71032573476859,22.79687969782278,28.272171042484654,28.0546208442832,27.837589836168874,27.62107616105069,27.40507797065767 -Land-Based Wind - Class 8 - Technology 2/Advanced,30.588303521863025,30.432842278151654,27.614932494471766,22.964330473017572,21.26293569485728,19.605082621090276,17.988977450730317,16.412891257977343,14.875155354335693,13.374156826617092,12.98293004392259,12.591648518605925,12.20029818083944,11.808864534078744,11.417332637390825,11.025687086904298,10.63391199633045,10.241990976507086,9.849907113896403,9.457642947984432,9.065180447516433,8.67250098548012,8.279585312788043,11.704049022764709,14.917281407499164,20.84107635655033,20.48951567020516,20.13842182411288,19.78779389089311,19.437630945690064 -Land-Based Wind - Class 8 - Technology 2/Moderate,30.588303521863025,31.16168712538785,29.01681452206168,24.894942166870326,23.771022416374837,22.66000389189267,21.561424593144515,20.474824569134988,19.39974491677579,18.335726731302156,18.008283333706284,17.68091269311036,17.35360360057675,17.02634452569994,16.699123603349435,16.37192861976204,16.044746997948625,15.7175657823737,15.390371622862553,15.06315075769557,14.735888995845286,14.408571698281587,14.081183758324983,17.362346829092154,20.433732361668433,25.98998315834656,25.695945079847828,25.402375574067253,25.10927352302203,24.816637812327198 -Land-Based Wind - Class 8 - Technology 2/Conservative,30.588303521863025,32.0693423255368,30.79353437887677,27.373816286772534,27.052327533952894,26.732654600109385,26.414842037971518,26.09893796472521,25.784994385815406,25.473067554329372,25.20410010090072,24.93568698261036,24.6678241861939,24.400507667635246,24.133733350915648,23.867497126725343,23.601794851149645,23.33662234431954,23.071975389033632,22.80784972934374,22.544241069127096,22.28114507059662,22.018557352813644,25.00312305693229,27.77660318400068,32.635748914323614,32.38516250965074,32.13517413284006,31.885781644691324,31.636982916160346 -Land-Based Wind - Class 9 - Technology 3/Advanced,33.818590870977715,33.89652735531906,31.401243594316604,27.00588484853208,25.5779280757632,24.188410678503715,22.835868443707355,21.518897017074195,20.23614831736884,18.98632714091345,18.529159812157747,18.072033198040625,17.614933201510706,17.157845304100427,16.70075454844357,16.2436455199262,15.786502327418443,15.32930858303629,14.872047380872658,14.414701274637228,13.957252254149125,13.499681720585613,13.041970460447732,16.2480607112797,19.246704890250946,24.795652749412522,24.379071540669898,23.96304350125418,23.547567531954233,23.132642536538892 -Land-Based Wind - Class 9 - Technology 3/Moderate,33.818590870977715,34.65971103106226,32.879790437727,29.080123858635876,28.284457937938736,27.49980168224684,26.7258820676104,25.962432453825755,25.20919225674118,24.465906628285307,24.086207166545062,23.706687084907134,23.327335472724098,22.948141115519306,22.569092482438265,22.190177713089856,21.811384603736546,21.432700592798984,21.0541127456328,20.675607738535273,20.29717184194668,19.91879090276912,19.54045032578683,22.645007475789342,25.542384121978376,30.79239346964784,30.446230854612157,30.100619866222818,29.755559188042806,29.411047507860413 -Land-Based Wind - Class 9 - Technology 3/Conservative,33.818590870977715,35.31736963510837,34.16764120700524,30.88157393551747,30.668471191858014,30.458038530853813,30.250374493379766,30.045584756583892,29.843782761550944,29.64509040784397,29.344066999082084,29.04363869450292,28.74380038458099,28.444546902103127,28.145873019700723,27.847773447288912,27.55024282940634,27.25327574245942,26.956866691852632,26.66101010901509,26.36570034832041,26.07093168386417,25.77669830614134,28.705798333666372,31.42574053171762,36.20925257515739,35.92980621718883,35.651026772617705,35.3729118561354,35.09545909376738 -Land-Based Wind - Class 10 - Technology 4/Advanced,59.06290742682428,61.83105531269995,56.95914672078376,48.92203293289373,45.82839570631417,42.8223999055513,39.90030150416607,37.05850513326922,34.29355384295576,31.602119318130807,30.99349536042217,30.384885429119333,29.776269589554847,29.16762729958228,28.558937384058133,27.95017800804305,27.341326648642006,26.732360065410735,26.12325426922971,25.513984489565264,24.904525140024766,24.294849782063093,23.684931086784395,26.157313120674743,28.444886809044764,32.69426303684046,32.14115120342488,31.588773863238625,31.037129557527827,30.486216831522235 -Land-Based Wind - Class 10 - Technology 4/Moderate,59.06290742682428,63.261977984511525,59.70369814582245,52.68582042553197,50.70609965202132,48.74894296816966,46.81352528898824,44.89902405417782,43.00461735102036,41.12948193845416,40.613075932056645,40.09697101372123,39.58115339843559,39.06560891692159,38.550322999508865,38.03528065921073,37.52046647394985,37.005864567890285,36.49145859181316,35.97723170248911,35.463166540997456,34.94924520987571,34.4354492491058,36.5877054909016,38.55734960801118,42.037385783854766,41.563055508516,41.08948111198957,40.61666079069948,40.144592746869236 -Land-Based Wind - Class 10 - Technology 4/Conservative,59.06290742682428,64.85226396312197,62.81369909269521,57.004419112390835,56.422986515270466,55.84500756894644,55.27056529207341,54.699749016197245,54.132654935970606,53.5693867177376,53.144729324631015,52.7211882018766,52.29876184004384,51.877448838411524,51.45724790921351,51.03815788213255,50.62017770905945,50.203306469138965,49.7875433741137,49.37288777398939,48.959339163067455,48.546897186299034,48.13556164607904,49.725118019329045,51.13114225265052,53.31610948074434,52.90791912705842,52.50070291614003,52.094457363141856,51.68917899975036 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Land-Based Wind - Class 1 - Technology 1/Advanced,14.119158340604681,15.331280439161056,13.154653674692753,10.978149138959054,9.84730698824816,8.742082766113274,7.661400475097331,6.604213292717812,5.56950041806299,5.228934712142575,4.888379529373552,4.547818962119955,4.207236543727394,3.8666152216033467,3.5259373287392286,3.1851845535713466,2.844337908065345,2.503377693900422,2.1622834666217265,1.8210339976195513,1.4796072337706363,1.1379802545880011,0.7961292266849327,0.45402935536301925,0.11165483310615087,-0.23102121524823005,-0.5740267909153367,-0.9173910834202346,-1.2611445370043555 +Land-Based Wind - Class 1 - Technology 1/Moderate,14.355031331802746,16.04358084427475,14.276951367588087,12.464920794664632,11.712562215803825,10.968781285974092,10.233249611106785,9.505637455495108,8.785612730044338,8.518558235246246,8.251499974379108,7.984425793803435,7.7173231227140136,7.450178953287239,7.182979819699973,6.91571177594059,6.648360372333638,6.380910630686753,6.113347017968817,5.84565341841887,5.577813103962935,5.309808702838872,5.0416221662845935,4.773234733158073,4.504626892333228,4.235778342713029,3.966667950675941,3.697273704768655,3.4275726674309546 +Land-Based Wind - Class 1 - Technology 1/Conservative,14.560064428905296,16.881706618203864,15.683117631473817,14.38671327612083,14.189996394077252,13.9949592697321,13.80167275182286,13.610214342806927,13.42066895460582,13.204071123483189,12.987859738238182,12.77202995475951,12.556576843226217,12.341495384456778,12.12678046610986,11.91242687872451,11.698429311600183,11.484782348501106,11.271480463186819,11.05851801476102,10.845889242819062,10.633588262407471,10.421609058772553,10.209945481900402,9.99859124083207,9.787539897759359,9.57678486188367,9.366319383040441,9.156136545078233 +Land-Based Wind - Class 2 - Technology 1/Advanced,16.238337300932823,17.531256090185423,15.215192618987249,12.896650536449808,11.688256788496872,10.507815828237579,9.354162097394347,8.226162846974066,7.122714756838022,6.764319039069672,6.405884625237459,6.04739532107266,5.688834356495061,5.330184357864635,4.971427318624002,4.612544568225328,4.253516739222729,3.8943237324020075,3.534944679811339,3.175357905547269,2.815540884124278,2.4554701962705288,2.0951214819473662,1.7344693903966757,1.3734875269890239,1.0121483966372757,0.6504233435102051,0.2882824867641567,-0.07430534801729394 +Land-Based Wind - Class 2 - Technology 1/Moderate,16.497906063784246,18.30741279504683,16.435209962879743,14.510893021743414,13.711804384211387,12.921962617162066,12.141023563778692,11.368642082416653,10.604471010987183,10.321056869868439,10.03766108635634,9.754271320677095,9.47087481101224,9.187458353382183,8.904008280384755,8.62051043870878,8.336950165342067,8.053312262381784,7.769580970353278,7.485739939938082,7.201772201982493,6.917660135688504,6.633385434838122,6.348929071918089,6.064271259986061,5.779391412117334,5.494268098244682,5.208878999201502,4.923200857749958 +Land-Based Wind - Class 2 - Technology 1/Conservative,16.716442207143135,19.200735760326516,17.933983363728448,16.559250692619592,16.352397139216873,16.14743828442583,15.944455507522893,15.743537724872048,15.544782238206029,15.315147729947746,15.085947489776327,14.85717696883658,14.628831549513123,14.400906542583705,14.173397184270453,13.94629863318385,13.719605967160007,13.493314179982875,13.267418177994646,13.041912776594,12.816792696603915,12.592052560532046,12.367686888703169,12.143690095274373,11.920056484122682,11.696780244619113,11.473855447278979,11.251276039300606,11.02903583999105 +Land-Based Wind - Class 3 - Technology 1/Advanced,17.028619197054123,18.351403590843802,15.983112053081296,13.611408046911968,12.373905011150143,11.165243941270269,9.98422490356241,8.829682182994734,7.700480815173815,7.335534076758037,6.970528430298948,6.605447567299532,6.240274597141891,5.874992019025694,5.509581692278573,5.144024804930456,4.778301840431389,4.412392542383014,4.046275877145735,3.679929994174387,3.313332183907388,2.9464588330514623,2.5792853770557933,2.2117862495773792,1.843934828708207,1.4757033797248909,1.107062994092928,0.7379835244385653,0.3684335151756635 +Land-Based Wind - Class 3 - Technology 1/Moderate,17.297284725700667,19.151913375786997,17.240327425988962,15.274123142847074,14.457602309576227,13.650577993368145,12.852700157265616,12.063617912588246,11.28297847441279,10.9934615257011,10.703971187618901,10.41449505095687,10.125020282640914,9.835533605517252,9.546021276986771,9.256469066407142,8.96686223118305,8.677185491450604,8.38742300326265,8.097558330174522,7.807574413099815,7.51745353834033,7.227177303636434,6.936726582107827,6.646081483921563,6.355221315527583,6.064124536272498,5.772768712200367,5.481130466820577 +Land-Based Wind - Class 3 - Technology 1/Conservative,17.52085804966892,20.06582711863517,18.773647022247335,17.36969473166905,17.159059791204125,16.95039973097662,16.743799858578395,16.539353348220764,16.337162123535617,16.102664409150982,15.868618802465253,15.635020864765362,15.4018660949015,15.16914992673938,14.936867726529481,14.70501479018749,14.473586340489717,14.242577524173655,14.011983408952563,13.781798980441248,13.552019138980231,13.322638696380572,13.093652372572837,12.865054792172664,12.636840480954895,12.409003862253641,12.181539253280992,11.954440861379723,11.727702780212567 +Land-Based Wind - Class 4 - Technology 1/Advanced,17.986802145082617,19.34560429296068,16.913821477495457,14.477520302975122,13.204586356999584,11.961586006051288,10.747276909972634,9.560452696857482,8.399939386540233,8.027120890008021,7.654217657039862,7.281213234544214,6.908090579620705,6.534832031115524,6.161419279526587,5.7878333351469635,5.414054494324866,5.040062303709302,4.665835522339329,4.29135208142991,3.916589041674076,3.5415225479035968,3.166127780896815,2.790378906133263,2.4142490192622574,2.0377100880414147,1.6607328904744172,1.2832869488550145,0.9053404594008079 +Land-Based Wind - Class 4 - Technology 1/Moderate,18.266686760012885,20.176034508798836,18.21668887242438,16.199688043807207,15.36202728421993,14.534165786707462,13.71574638349922,12.906411216516343,12.105800682055797,11.808882892694342,11.512001722357109,11.215144677630619,10.918298839029475,10.621450840662067,10.32458684873821,10.027692538836579,9.730753071851794,9.433753068526372,9.136676582473893,8.83950707159185,8.542227367733464,8.244819644540517,7.947265383284659,7.649545336583394,7.35163948982893,7.053527020167472,6.755186252838385,6.456594614681013,6.157728584587904 +Land-Based Wind - Class 4 - Technology 1/Conservative,18.496368644745278,21.11491857248989,19.7919024467226,18.352515686968538,18.137295079553528,17.92414658818501,17.713160284301384,17.504434505581457,17.298076780608273,17.057681483342293,16.817759927773015,16.578307808756268,16.33932076637921,16.100794383775494,15.862724184880431,15.625105632119109,15.38793412403568,15.151204992853863,14.91491350198039,14.679054843450547,14.443624135304542,14.208616418920641,13.974026656290295,13.739849727251034,13.506080426671904,13.27271346161281,13.0397434484536,12.807164910012794,12.574972272662716 +Land-Based Wind - Class 5 - Technology 1/Advanced,19.20778159158898,20.61217348790492,18.099221007263875,15.580382980627654,14.262083380024851,12.975130003259402,11.718225297556074,10.490109974181301,9.289559290013045,8.906822444231246,8.52396588725993,8.140972971188003,7.757826448431448,7.374508442798064,6.991000418869895,6.6072831495929165,6.223336681948798,5.839140300574382,5.454672489186322,5.069910889658409,4.684832258569951,4.299412421062971,3.913626221793276,3.5274474727713923,3.1408488978546494,2.753802073643598,2.366277366504246,1.978243865419536,1.5896693103454318 +Land-Based Wind - Class 5 - Technology 1/Moderate,19.50226359018713,21.48135500375637,19.461136004152333,17.37939110401404,16.514785895969244,15.660365821607833,14.815764624393605,13.980615563217967,13.154550343322903,12.848199618082422,12.541898268328584,12.23563369332333,11.929392863443454,11.62316229969418,11.316928052055374,11.010675676577222,10.704390211144904,10.398056149816238,10.09165741563805,9.785177331839094,9.478598591266532,9.17190322396862,8.865072562768503,8.55808720669463,8.25092698210415,7.943570901335672,7.635997118698626,7.32818288360556,7.020104490623613 +Land-Based Wind - Class 5 - Technology 1/Conservative,19.739731301520617,22.452065645877624,21.089746648765743,19.605195955418132,19.384130565720934,19.165261226525303,18.948684081155168,18.73450404852258,18.522835801148343,18.274923584684537,18.027512684097577,17.780598964487144,17.534178245957584,17.28824630189628,17.04279885721945,16.79783158658128,16.55334011255544,16.309320003782027,16.065766773094,15.822675875625283,15.58004270689094,15.337862600870174,15.096130828079492,14.854842593656166,14.613993035450346,14.373577222152115,14.133590151453419,13.894026748270704,13.654881863040018 +Land-Based Wind - Class 6 - Technology 1/Advanced,21.28001252474765,22.760993190608957,20.109602100624524,17.450113320036394,16.054264416525218,14.69221501337784,13.362570763412375,12.063979656347197,10.795128049533947,10.395844209647546,9.996376145653272,9.59670684875244,9.196818693538507,8.79669340821518,8.396312043080833,7.995654937164481,7.59470168288448,7.193431088591215,6.791821138846341,6.389848952282037,5.98749073685083,5.584721742300392,5.181516209649654,4.777847317456857,4.373687124631626,3.969006509536406,3.563775105089718,3.157961229564336,2.751531812744471 +Land-Based Wind - Class 6 - Technology 1/Moderate,21.60004214479716,23.697545267561075,21.573974673129843,19.382306438838377,18.471954592657024,17.57244301803913,16.68339002742307,15.804413797975819,14.935131279152134,14.612765191604119,14.290470137632052,13.968233334280743,13.646041564933576,13.323881158567787,13.001737967826461,12.67959734582277,12.357444121594842,12.03526257411361,11.713036404747779,11.390748708083915,11.068381940962826,10.745917889637802,10.423337634894157,10.10062151499482,9.777749086285144,9.45469908129122,9.131449364115433,8.807976882932728,8.484257619360182 +Land-Based Wind - Class 6 - Technology 1/Conservative,21.850728734693963,24.72229149214636,23.29324356436192,21.732012951950892,21.501024214203998,21.27244194450268,21.04637259509779,20.822932258605526,20.602247736617958,20.341573196108634,20.08144678728083,19.821864664276735,19.56282295283618,19.30431774936166,19.046345119997678,18.788901099723674,18.531981691473568,18.275582865278224,18.0197005574498,17.764330669814466,17.50946906898781,17.255111585730702,17.001254014377533,16.747892112363758,16.495021599857377,16.24263815952886,15.990737436466915,15.739315038275059,15.488366535370346 +Land-Based Wind - Class 7 - Technology 1/Advanced,24.581122541778473,26.182070411280925,23.30838405732315,20.423359233774235,18.90253716647791,17.41956918934087,15.972898435490738,14.561017347837627,13.182463282218759,12.75755636356065,12.332349592195378,11.906825293834672,11.480965149985277,11.054750166786182,10.628160642029052,10.201176130238618,9.773775405680475,9.345936423147563,8.917636276372182,8.488851153899123,8.059556292218069,7.629725925984761,7.199333235092666,6.768350288375959,6.336747983682567,5.904495984049621,5.471562649677512,5.037914965380512,4.603518463158682 +Land-Based Wind - Class 7 - Technology 1/Moderate,24.943861117042918,27.40982258197519,25.287782652734567,23.070733077846576,22.250633854659124,21.44154641233817,20.643176486027823,19.855234661767916,19.077435891963436,18.66561196303988,18.253799569831752,17.841980022793646,17.430133977002072,17.018241400257573,16.606281539329313,16.194232884209086,15.782073130242267,15.369779137983514,14.957326890617889,14.544691448779925,14.131846902564124,13.718766320549278,13.305421695596035,12.891783887187941,12.477822560052601,12.063506118783554,11.648801638153376,11.233674788787077,10.818089757830439 +Land-Based Wind - Class 7 - Technology 1/Conservative,25.215618347038838,28.340988155506636,26.80557558599678,25.12211864631631,24.87531228120181,24.631247785681325,24.39004804423868,24.151846960160952,23.916790668548405,23.635773227126066,23.355378540884725,23.075603224694117,22.79644389147139,22.517897152498904,22.23995961783275,21.962627896803767,21.685898598632903,21.409768333160258,21.134233711715698,20.859291348144414,20.584937859987196,20.311169869865296,20.037984007068882,19.765376909386198,19.493345225188737,19.22188561582005,18.950994758306855,18.680669348442777,18.410906104281125 +Land-Based Wind - Class 8 - Technology 2/Advanced,31.49978513061595,33.30228860966926,29.73781032888414,26.171397398138403,24.223433228861108,22.32517632864785,20.474521817856544,18.669431055047284,16.907925501716857,16.42470787034147,15.941461997683373,15.458168572879753,14.974807592854418,14.49135832867001,14.007799289910803,13.524108186967325,13.040261891071985,12.556236391930945,12.072006752779973,11.587547062690422,11.10283038590115,10.617828707994814,10.132512878656605,9.646852550779297,9.160816115627114,8.674370633769794,8.187481761454428,7.700113672063928,7.212228972276499 +Land-Based Wind - Class 8 - Technology 2/Moderate,31.946858908679044,34.7740200982417,32.088425756861625,29.293712309245258,28.157571332695444,27.035820478559536,25.928014210631193,24.833709807975517,23.752466278604057,23.352403948041264,22.952523207559548,22.552810533383163,22.15325195043731,21.753833010617036,21.35453876981249,20.955353763598644,20.556261981503816,20.15724683975389,19.758291152391752,19.359377100662496,18.960486200516062,18.561599268131417,18.162696383286008,17.7637568504356,17.364759157315948,16.965680930899474,16.566498890497364,16.167188797791567,15.767725403563176 +Land-Based Wind - Class 8 - Technology 2/Conservative,32.262744617909945,36.01863172285616,34.16417587103645,32.12486016555873,31.800551313258527,31.4794988708682,31.161841900273206,30.847731885009054,30.537334088339524,30.217408640339812,29.8982724218528,29.5799235397259,29.26236017395179,28.94558058160173,28.62958310105783,28.314366156577698,27.999928263212894,27.686268032115088,27.37338417626123,27.061275516649278,26.749940988964074,26.439379650814388,26.129590689543473,25.82057343069325,25.512327347164284,25.204852069151656,24.89814739491873,24.592213302490343,24.28704996235745 +Land-Based Wind - Class 9 - Technology 3/Advanced,35.360282544014694,37.50352256248325,34.27529400504204,30.995226849563124,29.357549876250662,27.764005286817465,26.212906705563118,24.702633351779106,23.231625757445446,22.659704609252834,22.087860994110716,21.516074981213865,20.944325932513046,20.37259246825822,19.800852430526586,19.22908284459404,18.65725987800456,18.085358797170436,17.513353921333813,16.94121857370472,16.36892502954871,15.796444461037176,15.223746878590664,14.650801068471537,14.077574526333766,13.504033386428581,12.93014234612832,12.355864585405385,11.781161680869612 +Land-Based Wind - Class 9 - Technology 3/Moderate,35.85194780945044,38.8247719376762,36.309546853477826,33.6696846763124,32.690296335953036,31.724526771815334,30.7720406939896,29.83251014596319,28.905614064246866,28.45257389420493,27.99980419543606,27.54729132419438,27.09502118941763,26.642979231153774,26.191150397749215,25.739519121712803,25.288069294170903,24.836784237805617,24.385646678183083,23.93463871335958,23.483741781617756,23.03293662724004,22.58220326414426,22.13152093724222,21.680868081344155,21.230222277432873,20.77956020610643,20.328857597973467,19.87808918076844 +Land-Based Wind - Class 9 - Technology 3/Conservative,36.19244092819298,40.040784838225875,38.30808350584452,36.37969593634512,36.16718625659563,35.95890659525461,35.75507045855116,35.55590988282344,35.36167743800404,35.004678460815285,34.6485279541413,34.293222888655066,33.93876027702756,33.58513717620867,33.23235068991569,32.880397971342404,32.52927622611202,32.178982715493454,31.82951475990635,31.480869742755292,31.133045114585595,30.786038397642187,30.439847190833635,30.094469175154984,29.74990211960696,29.40614388767102,29.063192444382345,28.721045864071876,28.379702338836914 +Land-Based Wind - Class 10 - Technology 4/Advanced,63.15970813100256,66.03163438044407,59.71838728964519,53.41867077432792,49.84615326239624,46.374393603813154,42.99896400344093,39.715593197598736,36.52015309299861,35.775167772801716,35.03025888157718,34.28539952537709,33.540561843051485,32.79571695865525,32.05083493103923,31.305884700430752,30.560834031800155,29.8156494547706,29.070296199835607,28.324738130627534,27.578937671903827,26.832855732998084,26.086451626348452,25.33968298075782,24.592505648967414,23.844873609125237,23.09673885965873,22.3480513070366,21.598758645861956 +Land-Based Wind - Class 10 - Technology 4/Moderate,64.02741237759491,68.5594563830413,63.63208652386781,58.53067632512952,56.20596668371908,53.90807570682404,51.635977972803516,49.38864211931955,47.16502738346777,46.552087016807214,45.939618218776644,45.327605094633384,44.716031236697845,44.10487969927377,43.4941329721149,42.88377295233396,42.27378091465149,41.66413747985825,41.054822581376044,40.445815429795346,39.83709447518923,39.22863736711895,38.62042091210594,38.012421028407644,37.40461269788133,36.79696991473115,36.18946563089101,35.58207169778395,34.974758804178535 +Land-Based Wind - Class 10 - Technology 4/Conservative,64.54544951964344,71.05745326659252,67.90639905781075,64.4075792740887,63.81929906482108,63.23702930549798,62.661021234111516,62.091548035375475,61.5289071918226,61.01959302159076,60.511807089117426,60.00555292701635,59.50083443282546,58.997655886860656,58.49602197120525,57.995937789919246,57.49740889056436,57.00044128713717,56.50504148451873,56.01121650458167,55.51897391401647,55.028321854102614,54.539269072510976,54.05182495733374,53.56599957349873,53.08180370179473,52.59924888069688,52.11834745124075,51.63911260520655 diff --git a/tests/data/Land-Based_Wind/Market/30/df_occ.csv b/tests/data/Land-Based_Wind/Market/30/df_occ.csv index 3407f2e..daa5b91 100644 --- a/tests/data/Land-Based_Wind/Market/30/df_occ.csv +++ b/tests/data/Land-Based_Wind/Market/30/df_occ.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,1283.88303499676,1444.31351261049,1350.76320736712,1200.00831072951,1172.0500693071,1144.09182788468,1116.13358646227,1088.17534503985,1060.21710361744,1032.25886219502,1020.65892726506,1009.05899233509,997.459057405129,985.859122475162,974.259187545196,962.65925261523,951.059317685264,939.459382755298,927.859447825332,916.259512895366,904.6595779654,893.059643035434,881.459708105468,869.859773175501,858.259838245535,846.659903315569,835.059968385603,823.460033455637,811.860098525671,800.260163595705 -Land-Based Wind - Class 1 - Technology 1/Moderate,1283.88303499676,1450.82864754451,1363.22694376264,1217.00431490521,1194.71140820803,1172.41850151085,1150.12559481367,1127.83268811649,1105.53978141931,1083.24687472213,1072.58076110047,1061.9146474788,1051.24853385714,1040.58242023547,1029.9163066138,1019.25019299214,1008.58407937047,997.917965748812,987.251852127147,976.585738505481,965.919624883815,955.253511262149,944.587397640484,933.921284018818,923.255170397152,912.589056775487,901.922943153821,891.256829532155,880.590715910489,869.924602288824 -Land-Based Wind - Class 1 - Technology 1/Conservative,1283.88303499676,1465.74816436768,1391.76862811999,1255.92479357434,1246.60537976687,1237.2859659594,1227.96655215193,1218.64713834445,1209.32772453698,1200.00831072951,1191.91679481207,1183.82527889463,1175.73376297719,1167.64224705976,1159.55073114232,1151.45921522488,1143.36769930744,1135.27618339,1127.18466747256,1119.09315155512,1111.00163563768,1102.91011972024,1094.8186038028,1086.72708788536,1078.63557196793,1070.54405605049,1062.45254013305,1054.36102421561,1046.26950829817,1038.17799238073 -Land-Based Wind - Class 2 - Technology 1/Advanced,1283.88303499676,1444.31351261049,1350.76320736712,1200.00831072951,1172.0500693071,1144.09182788468,1116.13358646227,1088.17534503985,1060.21710361744,1032.25886219502,1020.65892726506,1009.05899233509,997.459057405129,985.859122475162,974.259187545196,962.65925261523,951.059317685264,939.459382755298,927.859447825332,916.259512895366,904.6595779654,893.059643035434,881.459708105468,869.859773175501,858.259838245535,846.659903315569,835.059968385603,823.460033455637,811.860098525671,800.260163595705 -Land-Based Wind - Class 2 - Technology 1/Moderate,1283.88303499676,1450.82864754451,1363.22694376264,1217.00431490521,1194.71140820803,1172.41850151085,1150.12559481367,1127.83268811649,1105.53978141931,1083.24687472213,1072.58076110047,1061.9146474788,1051.24853385714,1040.58242023547,1029.9163066138,1019.25019299214,1008.58407937047,997.917965748812,987.251852127147,976.585738505481,965.919624883815,955.253511262149,944.587397640484,933.921284018818,923.255170397152,912.589056775487,901.922943153821,891.256829532155,880.590715910489,869.924602288824 -Land-Based Wind - Class 2 - Technology 1/Conservative,1283.88303499676,1465.74816436768,1391.76862811999,1255.92479357434,1246.60537976687,1237.2859659594,1227.96655215193,1218.64713834445,1209.32772453698,1200.00831072951,1191.91679481207,1183.82527889463,1175.73376297719,1167.64224705976,1159.55073114232,1151.45921522488,1143.36769930744,1135.27618339,1127.18466747256,1119.09315155512,1111.00163563768,1102.91011972024,1094.8186038028,1086.72708788536,1078.63557196793,1070.54405605049,1062.45254013305,1054.36102421561,1046.26950829817,1038.17799238073 -Land-Based Wind - Class 3 - Technology 1/Advanced,1283.88303499676,1444.31351261049,1350.76320736712,1200.00831072951,1172.0500693071,1144.09182788468,1116.13358646227,1088.17534503985,1060.21710361744,1032.25886219502,1020.65892726506,1009.05899233509,997.459057405129,985.859122475162,974.259187545196,962.65925261523,951.059317685264,939.459382755298,927.859447825332,916.259512895366,904.6595779654,893.059643035434,881.459708105468,869.859773175501,858.259838245535,846.659903315569,835.059968385603,823.460033455637,811.860098525671,800.260163595705 -Land-Based Wind - Class 3 - Technology 1/Moderate,1283.88303499676,1450.82864754451,1363.22694376264,1217.00431490521,1194.71140820803,1172.41850151085,1150.12559481367,1127.83268811649,1105.53978141931,1083.24687472213,1072.58076110047,1061.9146474788,1051.24853385714,1040.58242023547,1029.9163066138,1019.25019299214,1008.58407937047,997.917965748812,987.251852127147,976.585738505481,965.919624883815,955.253511262149,944.587397640484,933.921284018818,923.255170397152,912.589056775487,901.922943153821,891.256829532155,880.590715910489,869.924602288824 -Land-Based Wind - Class 3 - Technology 1/Conservative,1283.88303499676,1465.74816436768,1391.76862811999,1255.92479357434,1246.60537976687,1237.2859659594,1227.96655215193,1218.64713834445,1209.32772453698,1200.00831072951,1191.91679481207,1183.82527889463,1175.73376297719,1167.64224705976,1159.55073114232,1151.45921522488,1143.36769930744,1135.27618339,1127.18466747256,1119.09315155512,1111.00163563768,1102.91011972024,1094.8186038028,1086.72708788536,1078.63557196793,1070.54405605049,1062.45254013305,1054.36102421561,1046.26950829817,1038.17799238073 -Land-Based Wind - Class 4 - Technology 1/Advanced,1283.88303499676,1444.31351261049,1350.76320736712,1200.00831072951,1172.0500693071,1144.09182788468,1116.13358646227,1088.17534503985,1060.21710361744,1032.25886219502,1020.65892726506,1009.05899233509,997.459057405129,985.859122475162,974.259187545196,962.65925261523,951.059317685264,939.459382755298,927.859447825332,916.259512895366,904.6595779654,893.059643035434,881.459708105468,869.859773175501,858.259838245535,846.659903315569,835.059968385603,823.460033455637,811.860098525671,800.260163595705 -Land-Based Wind - Class 4 - Technology 1/Moderate,1283.88303499676,1450.82864754451,1363.22694376264,1217.00431490521,1194.71140820803,1172.41850151085,1150.12559481367,1127.83268811649,1105.53978141931,1083.24687472213,1072.58076110047,1061.9146474788,1051.24853385714,1040.58242023547,1029.9163066138,1019.25019299214,1008.58407937047,997.917965748812,987.251852127147,976.585738505481,965.919624883815,955.253511262149,944.587397640484,933.921284018818,923.255170397152,912.589056775487,901.922943153821,891.256829532155,880.590715910489,869.924602288824 -Land-Based Wind - Class 4 - Technology 1/Conservative,1283.88303499676,1465.74816436768,1391.76862811999,1255.92479357434,1246.60537976687,1237.2859659594,1227.96655215193,1218.64713834445,1209.32772453698,1200.00831072951,1191.91679481207,1183.82527889463,1175.73376297719,1167.64224705976,1159.55073114232,1151.45921522488,1143.36769930744,1135.27618339,1127.18466747256,1119.09315155512,1111.00163563768,1102.91011972024,1094.8186038028,1086.72708788536,1078.63557196793,1070.54405605049,1062.45254013305,1054.36102421561,1046.26950829817,1038.17799238073 -Land-Based Wind - Class 5 - Technology 1/Advanced,1283.88303499676,1444.31351261049,1350.76320736712,1200.00831072951,1172.0500693071,1144.09182788468,1116.13358646227,1088.17534503985,1060.21710361744,1032.25886219502,1020.65892726506,1009.05899233509,997.459057405129,985.859122475162,974.259187545196,962.65925261523,951.059317685264,939.459382755298,927.859447825332,916.259512895366,904.6595779654,893.059643035434,881.459708105468,869.859773175501,858.259838245535,846.659903315569,835.059968385603,823.460033455637,811.860098525671,800.260163595705 -Land-Based Wind - Class 5 - Technology 1/Moderate,1283.88303499676,1450.82864754451,1363.22694376264,1217.00431490521,1194.71140820803,1172.41850151085,1150.12559481367,1127.83268811649,1105.53978141931,1083.24687472213,1072.58076110047,1061.9146474788,1051.24853385714,1040.58242023547,1029.9163066138,1019.25019299214,1008.58407937047,997.917965748812,987.251852127147,976.585738505481,965.919624883815,955.253511262149,944.587397640484,933.921284018818,923.255170397152,912.589056775487,901.922943153821,891.256829532155,880.590715910489,869.924602288824 -Land-Based Wind - Class 5 - Technology 1/Conservative,1283.88303499676,1465.74816436768,1391.76862811999,1255.92479357434,1246.60537976687,1237.2859659594,1227.96655215193,1218.64713834445,1209.32772453698,1200.00831072951,1191.91679481207,1183.82527889463,1175.73376297719,1167.64224705976,1159.55073114232,1151.45921522488,1143.36769930744,1135.27618339,1127.18466747256,1119.09315155512,1111.00163563768,1102.91011972024,1094.8186038028,1086.72708788536,1078.63557196793,1070.54405605049,1062.45254013305,1054.36102421561,1046.26950829817,1038.17799238073 -Land-Based Wind - Class 6 - Technology 1/Advanced,1283.88303499676,1444.31351261049,1350.76320736712,1200.00831072951,1172.0500693071,1144.09182788468,1116.13358646227,1088.17534503985,1060.21710361744,1032.25886219502,1020.65892726506,1009.05899233509,997.459057405129,985.859122475162,974.259187545196,962.65925261523,951.059317685264,939.459382755298,927.859447825332,916.259512895366,904.6595779654,893.059643035434,881.459708105468,869.859773175501,858.259838245535,846.659903315569,835.059968385603,823.460033455637,811.860098525671,800.260163595705 -Land-Based Wind - Class 6 - Technology 1/Moderate,1283.88303499676,1450.82864754451,1363.22694376264,1217.00431490521,1194.71140820803,1172.41850151085,1150.12559481367,1127.83268811649,1105.53978141931,1083.24687472213,1072.58076110047,1061.9146474788,1051.24853385714,1040.58242023547,1029.9163066138,1019.25019299214,1008.58407937047,997.917965748812,987.251852127147,976.585738505481,965.919624883815,955.253511262149,944.587397640484,933.921284018818,923.255170397152,912.589056775487,901.922943153821,891.256829532155,880.590715910489,869.924602288824 -Land-Based Wind - Class 6 - Technology 1/Conservative,1283.88303499676,1465.74816436768,1391.76862811999,1255.92479357434,1246.60537976687,1237.2859659594,1227.96655215193,1218.64713834445,1209.32772453698,1200.00831072951,1191.91679481207,1183.82527889463,1175.73376297719,1167.64224705976,1159.55073114232,1151.45921522488,1143.36769930744,1135.27618339,1127.18466747256,1119.09315155512,1111.00163563768,1102.91011972024,1094.8186038028,1086.72708788536,1078.63557196793,1070.54405605049,1062.45254013305,1054.36102421561,1046.26950829817,1038.17799238073 -Land-Based Wind - Class 7 - Technology 1/Advanced,1283.88303499676,1444.31351261049,1350.76320736712,1200.00831072951,1172.0500693071,1144.09182788468,1116.13358646227,1088.17534503985,1060.21710361744,1032.25886219502,1020.65892726506,1009.05899233509,997.459057405129,985.859122475162,974.259187545196,962.65925261523,951.059317685264,939.459382755298,927.859447825332,916.259512895366,904.6595779654,893.059643035434,881.459708105468,869.859773175501,858.259838245535,846.659903315569,835.059968385603,823.460033455637,811.860098525671,800.260163595705 -Land-Based Wind - Class 7 - Technology 1/Moderate,1283.88303499676,1450.82864754451,1363.22694376264,1217.00431490521,1194.71140820803,1172.41850151085,1150.12559481367,1127.83268811649,1105.53978141931,1083.24687472213,1072.58076110047,1061.9146474788,1051.24853385714,1040.58242023547,1029.9163066138,1019.25019299214,1008.58407937047,997.917965748812,987.251852127147,976.585738505481,965.919624883815,955.253511262149,944.587397640484,933.921284018818,923.255170397152,912.589056775487,901.922943153821,891.256829532155,880.590715910489,869.924602288824 -Land-Based Wind - Class 7 - Technology 1/Conservative,1283.88303499676,1465.74816436768,1391.76862811999,1255.92479357434,1246.60537976687,1237.2859659594,1227.96655215193,1218.64713834445,1209.32772453698,1200.00831072951,1191.91679481207,1183.82527889463,1175.73376297719,1167.64224705976,1159.55073114232,1151.45921522488,1143.36769930744,1135.27618339,1127.18466747256,1119.09315155512,1111.00163563768,1102.91011972024,1094.8186038028,1086.72708788536,1078.63557196793,1070.54405605049,1062.45254013305,1054.36102421561,1046.26950829817,1038.17799238073 -Land-Based Wind - Class 8 - Technology 2/Advanced,1402.56921431414,1570.02500962696,1460.69996962776,1290.57898778987,1253.24891228178,1215.91883677369,1178.5887612656,1141.25868575751,1103.92861024942,1066.59853474133,1054.43202303057,1042.2655113198,1030.09899960904,1017.93248789827,1005.7659761875,993.599464476742,981.432952765976,969.26644105521,957.099929344444,944.933417633677,932.766905922912,920.600394212145,908.433882501379,896.267370790613,884.100859079847,871.934347369081,859.767835658315,847.601323947549,835.434812236783,823.268300526017 -Land-Based Wind - Class 8 - Technology 2/Moderate,1402.56921431414,1578.65177876172,1477.20335405949,1313.08360292405,1283.25506579402,1253.42652866399,1223.59799153396,1193.76945440393,1163.9409172739,1134.11238014387,1123.01981924611,1111.92725834835,1100.83469745059,1089.74213655282,1078.64957565506,1067.5570147573,1056.46445385954,1045.37189296178,1034.27933206402,1023.18677116626,1012.0942102685,1001.00164937073,989.909088472977,978.816527575216,967.723966677455,956.631405779694,945.538844881932,934.446283984171,923.35372308641,912.261162188649 -Land-Based Wind - Class 8 - Technology 2/Conservative,1402.56921431414,1599.29518246853,1516.69508288989,1366.93596042005,1355.05820912202,1343.180457824,1331.30270652597,1319.42495522794,1307.54720392991,1295.66945263188,1287.09797896461,1278.52650529733,1269.95503163006,1261.38355796278,1252.81208429551,1244.24061062823,1235.66913696096,1227.09766329368,1218.52618962641,1209.95471595913,1201.38324229186,1192.81176862458,1184.24029495731,1175.66882129004,1167.09734762276,1158.52587395549,1149.95440028821,1141.38292662094,1132.81145295366,1124.23997928639 -Land-Based Wind - Class 9 - Technology 3/Advanced,1333.80658661438,1511.60944042593,1424.58733640857,1275.7158017954,1256.35220685574,1236.98861191607,1217.62501697641,1198.26142203675,1178.89782709709,1159.53423215742,1146.78486804112,1134.03550392482,1121.28613980852,1108.53677569222,1095.78741157592,1083.03804745962,1070.28868334332,1057.53931922701,1044.78995511071,1032.04059099441,1019.29122687811,1006.54186276181,993.792498645512,981.043134529211,968.293770412909,955.544406296608,942.795042180307,930.045678064005,917.296313947704,904.546949831402 -Land-Based Wind - Class 9 - Technology 3/Moderate,1333.80658661438,1515.46237773627,1431.95817300225,1285.76694260497,1269.75372793516,1253.74051326536,1237.72729859555,1221.71408392575,1205.70086925594,1189.68765458613,1178.42470373643,1167.16175288673,1155.89880203702,1144.63585118732,1133.37290033762,1122.10994948791,1110.84699863821,1099.5840477885,1088.3210969388,1077.0581460891,1065.79519523939,1054.53224438969,1043.26929353999,1032.00634269028,1020.74339184058,1009.48044099087,998.217490141175,986.954539291471,975.691588441767,964.428637592064 -Land-Based Wind - Class 9 - Technology 3/Conservative,1333.80658661438,1526.45486321301,1452.9872756534,1314.44299167472,1307.98846002817,1301.53392838161,1295.07939673506,1288.62486508851,1282.17033344195,1275.7158017954,1266.87146428296,1258.02712677051,1249.18278925807,1240.33845174563,1231.49411423319,1222.64977672075,1213.8054392083,1204.96110169586,1196.11676418342,1187.27242667098,1178.42808915854,1169.5837516461,1160.73941413365,1151.89507662121,1143.05073910877,1134.20640159633,1125.36206408389,1116.51772657144,1107.673389059,1098.82905154656 -Land-Based Wind - Class 10 - Technology 4/Advanced,1847.17140985227,2059.99951785762,1908.98009202057,1679.568966011,1623.70148473058,1567.83400345016,1511.96652216973,1456.09904088931,1400.23155960889,1344.36407832847,1328.66737639804,1312.97067446762,1297.2739725372,1281.57727060678,1265.88056867636,1250.18386674594,1234.48716481552,1218.7904628851,1203.09376095468,1187.39705902426,1171.70035709384,1156.00365516342,1140.306953233,1124.61025130258,1108.91354937216,1093.21684744174,1077.52014551132,1061.8234435809,1046.12674165048,1030.43003972006 -Land-Based Wind - Class 10 - Technology 4/Moderate,1847.17140985227,2073.09379669045,1934.03001674424,1713.72795427055,1669.24680240998,1624.76565054941,1580.28449868884,1535.80334682827,1491.3221949677,1446.84104310713,1432.94752943518,1419.05401576322,1405.16050209127,1391.26698841932,1377.37347474737,1363.47996107541,1349.58644740346,1335.69293373151,1321.79942005956,1307.9059063876,1294.01239271565,1280.1188790437,1266.22536537175,1252.33185169979,1238.43833802784,1224.54482435589,1210.65131068394,1196.75779701198,1182.86428334003,1168.97076966808 -Land-Based Wind - Class 10 - Technology 4/Conservative,1847.17140985227,2103.68788821891,1992.55784401608,1793.53862782306,1775.66103381333,1757.78343980359,1739.90584579386,1722.02825178412,1704.15065777439,1686.27306376465,1675.38352606774,1664.49398837084,1653.60445067393,1642.71491297702,1631.82537528011,1620.9358375832,1610.0462998863,1599.15676218939,1588.26722449248,1577.37768679557,1566.48814909866,1555.59861140176,1544.70907370485,1533.81953600794,1522.92999831103,1512.04046061412,1501.15092291722,1490.26138522031,1479.3718475234,1468.48230982649 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Land-Based Wind - Class 1 - Technology 1/Advanced,1471.55593599714,1576.66682334593,1464.86656631797,1356.88855531281,1318.6660950847,1280.44363485659,1242.22117462848,1203.99871440037,1165.77625417226,1150.13923744898,1134.5022207257,1118.86520400243,1103.22818727915,1087.59117055587,1071.95415383259,1056.31713710931,1040.68012038603,1025.04310366275,1009.40608693947,993.769070216199,978.13205349292,962.495036769642,946.858020046363,931.221003323084,915.583986599805,899.946969876526,884.309953153248,868.672936429969,853.03591970669 +Land-Based Wind - Class 1 - Technology 1/Moderate,1471.55593599714,1585.26490547349,1481.2810867433,1380.33787020615,1349.93184827582,1319.52582634548,1289.11980441515,1258.71378248482,1228.30776055449,1214.48436173104,1200.66096290759,1186.83756408413,1173.01416526068,1159.19076643723,1145.36736761378,1131.54396879033,1117.72056996688,1103.89717114343,1090.07377231997,1076.25037349652,1062.42697467307,1048.60357584962,1034.78017702617,1020.95677820272,1007.13337937926,993.309980555817,979.486581732365,965.663182908914,951.839784085462 +Land-Based Wind - Class 1 - Technology 1/Conservative,1471.55593599714,1607.24479152842,1523.24268739363,1440.28301399232,1429.85870665738,1419.43439932245,1409.01009198751,1398.58578465257,1388.16147731763,1377.7383930777,1367.31530883778,1356.89222459785,1346.46914035793,1336.046056118,1325.62297187808,1315.19988763815,1304.77680339823,1294.3537191583,1283.93063491838,1273.50755067845,1263.08446643853,1252.66138219861,1242.23829795868,1231.81521371876,1221.39212947883,1210.96904523891,1200.54596099898,1190.12287675906,1179.69979251913 +Land-Based Wind - Class 2 - Technology 1/Advanced,1471.55593599714,1576.66682334593,1464.86656631797,1356.88855531281,1318.6660950847,1280.44363485659,1242.22117462848,1203.99871440037,1165.77625417226,1150.13923744898,1134.5022207257,1118.86520400243,1103.22818727915,1087.59117055587,1071.95415383259,1056.31713710931,1040.68012038603,1025.04310366275,1009.40608693947,993.769070216199,978.13205349292,962.495036769642,946.858020046363,931.221003323084,915.583986599805,899.946969876526,884.309953153248,868.672936429969,853.03591970669 +Land-Based Wind - Class 2 - Technology 1/Moderate,1471.55593599714,1585.26490547349,1481.2810867433,1380.33787020615,1349.93184827582,1319.52582634548,1289.11980441515,1258.71378248482,1228.30776055449,1214.48436173104,1200.66096290759,1186.83756408413,1173.01416526068,1159.19076643723,1145.36736761378,1131.54396879033,1117.72056996688,1103.89717114343,1090.07377231997,1076.25037349652,1062.42697467307,1048.60357584962,1034.78017702617,1020.95677820272,1007.13337937926,993.309980555817,979.486581732365,965.663182908914,951.839784085462 +Land-Based Wind - Class 2 - Technology 1/Conservative,1471.55593599714,1607.24479152842,1523.24268739363,1440.28301399232,1429.85870665738,1419.43439932245,1409.01009198751,1398.58578465257,1388.16147731763,1377.7383930777,1367.31530883778,1356.89222459785,1346.46914035793,1336.046056118,1325.62297187808,1315.19988763815,1304.77680339823,1294.3537191583,1283.93063491838,1273.50755067845,1263.08446643853,1252.66138219861,1242.23829795868,1231.81521371876,1221.39212947883,1210.96904523891,1200.54596099898,1190.12287675906,1179.69979251913 +Land-Based Wind - Class 3 - Technology 1/Advanced,1471.55593599714,1576.66682334593,1464.86656631797,1356.88855531281,1318.6660950847,1280.44363485659,1242.22117462848,1203.99871440037,1165.77625417226,1150.13923744898,1134.5022207257,1118.86520400243,1103.22818727915,1087.59117055587,1071.95415383259,1056.31713710931,1040.68012038603,1025.04310366275,1009.40608693947,993.769070216199,978.13205349292,962.495036769642,946.858020046363,931.221003323084,915.583986599805,899.946969876526,884.309953153248,868.672936429969,853.03591970669 +Land-Based Wind - Class 3 - Technology 1/Moderate,1471.55593599714,1585.26490547349,1481.2810867433,1380.33787020615,1349.93184827582,1319.52582634548,1289.11980441515,1258.71378248482,1228.30776055449,1214.48436173104,1200.66096290759,1186.83756408413,1173.01416526068,1159.19076643723,1145.36736761378,1131.54396879033,1117.72056996688,1103.89717114343,1090.07377231997,1076.25037349652,1062.42697467307,1048.60357584962,1034.78017702617,1020.95677820272,1007.13337937926,993.309980555817,979.486581732365,965.663182908914,951.839784085462 +Land-Based Wind - Class 3 - Technology 1/Conservative,1471.55593599714,1607.24479152842,1523.24268739363,1440.28301399232,1429.85870665738,1419.43439932245,1409.01009198751,1398.58578465257,1388.16147731763,1377.7383930777,1367.31530883778,1356.89222459785,1346.46914035793,1336.046056118,1325.62297187808,1315.19988763815,1304.77680339823,1294.3537191583,1283.93063491838,1273.50755067845,1263.08446643853,1252.66138219861,1242.23829795868,1231.81521371876,1221.39212947883,1210.96904523891,1200.54596099898,1190.12287675906,1179.69979251913 +Land-Based Wind - Class 4 - Technology 1/Advanced,1471.55593599714,1576.66682334593,1464.86656631797,1356.88855531281,1318.6660950847,1280.44363485659,1242.22117462848,1203.99871440037,1165.77625417226,1150.13923744898,1134.5022207257,1118.86520400243,1103.22818727915,1087.59117055587,1071.95415383259,1056.31713710931,1040.68012038603,1025.04310366275,1009.40608693947,993.769070216199,978.13205349292,962.495036769642,946.858020046363,931.221003323084,915.583986599805,899.946969876526,884.309953153248,868.672936429969,853.03591970669 +Land-Based Wind - Class 4 - Technology 1/Moderate,1471.55593599714,1585.26490547349,1481.2810867433,1380.33787020615,1349.93184827582,1319.52582634548,1289.11980441515,1258.71378248482,1228.30776055449,1214.48436173104,1200.66096290759,1186.83756408413,1173.01416526068,1159.19076643723,1145.36736761378,1131.54396879033,1117.72056996688,1103.89717114343,1090.07377231997,1076.25037349652,1062.42697467307,1048.60357584962,1034.78017702617,1020.95677820272,1007.13337937926,993.309980555817,979.486581732365,965.663182908914,951.839784085462 +Land-Based Wind - Class 4 - Technology 1/Conservative,1471.55593599714,1607.24479152842,1523.24268739363,1440.28301399232,1429.85870665738,1419.43439932245,1409.01009198751,1398.58578465257,1388.16147731763,1377.7383930777,1367.31530883778,1356.89222459785,1346.46914035793,1336.046056118,1325.62297187808,1315.19988763815,1304.77680339823,1294.3537191583,1283.93063491838,1273.50755067845,1263.08446643853,1252.66138219861,1242.23829795868,1231.81521371876,1221.39212947883,1210.96904523891,1200.54596099898,1190.12287675906,1179.69979251913 +Land-Based Wind - Class 5 - Technology 1/Advanced,1471.55593599714,1576.66682334593,1464.86656631797,1356.88855531281,1318.6660950847,1280.44363485659,1242.22117462848,1203.99871440037,1165.77625417226,1150.13923744898,1134.5022207257,1118.86520400243,1103.22818727915,1087.59117055587,1071.95415383259,1056.31713710931,1040.68012038603,1025.04310366275,1009.40608693947,993.769070216199,978.13205349292,962.495036769642,946.858020046363,931.221003323084,915.583986599805,899.946969876526,884.309953153248,868.672936429969,853.03591970669 +Land-Based Wind - Class 5 - Technology 1/Moderate,1471.55593599714,1585.26490547349,1481.2810867433,1380.33787020615,1349.93184827582,1319.52582634548,1289.11980441515,1258.71378248482,1228.30776055449,1214.48436173104,1200.66096290759,1186.83756408413,1173.01416526068,1159.19076643723,1145.36736761378,1131.54396879033,1117.72056996688,1103.89717114343,1090.07377231997,1076.25037349652,1062.42697467307,1048.60357584962,1034.78017702617,1020.95677820272,1007.13337937926,993.309980555817,979.486581732365,965.663182908914,951.839784085462 +Land-Based Wind - Class 5 - Technology 1/Conservative,1471.55593599714,1607.24479152842,1523.24268739363,1440.28301399232,1429.85870665738,1419.43439932245,1409.01009198751,1398.58578465257,1388.16147731763,1377.7383930777,1367.31530883778,1356.89222459785,1346.46914035793,1336.046056118,1325.62297187808,1315.19988763815,1304.77680339823,1294.3537191583,1283.93063491838,1273.50755067845,1263.08446643853,1252.66138219861,1242.23829795868,1231.81521371876,1221.39212947883,1210.96904523891,1200.54596099898,1190.12287675906,1179.69979251913 +Land-Based Wind - Class 6 - Technology 1/Advanced,1471.55593599714,1576.66682334593,1464.86656631797,1356.88855531281,1318.6660950847,1280.44363485659,1242.22117462848,1203.99871440037,1165.77625417226,1150.13923744898,1134.5022207257,1118.86520400243,1103.22818727915,1087.59117055587,1071.95415383259,1056.31713710931,1040.68012038603,1025.04310366275,1009.40608693947,993.769070216199,978.13205349292,962.495036769642,946.858020046363,931.221003323084,915.583986599805,899.946969876526,884.309953153248,868.672936429969,853.03591970669 +Land-Based Wind - Class 6 - Technology 1/Moderate,1471.55593599714,1585.26490547349,1481.2810867433,1380.33787020615,1349.93184827582,1319.52582634548,1289.11980441515,1258.71378248482,1228.30776055449,1214.48436173104,1200.66096290759,1186.83756408413,1173.01416526068,1159.19076643723,1145.36736761378,1131.54396879033,1117.72056996688,1103.89717114343,1090.07377231997,1076.25037349652,1062.42697467307,1048.60357584962,1034.78017702617,1020.95677820272,1007.13337937926,993.309980555817,979.486581732365,965.663182908914,951.839784085462 +Land-Based Wind - Class 6 - Technology 1/Conservative,1471.55593599714,1607.24479152842,1523.24268739363,1440.28301399232,1429.85870665738,1419.43439932245,1409.01009198751,1398.58578465257,1388.16147731763,1377.7383930777,1367.31530883778,1356.89222459785,1346.46914035793,1336.046056118,1325.62297187808,1315.19988763815,1304.77680339823,1294.3537191583,1283.93063491838,1273.50755067845,1263.08446643853,1252.66138219861,1242.23829795868,1231.81521371876,1221.39212947883,1210.96904523891,1200.54596099898,1190.12287675906,1179.69979251913 +Land-Based Wind - Class 7 - Technology 1/Advanced,1471.55593599714,1576.66682334593,1464.86656631797,1356.88855531281,1318.6660950847,1280.44363485659,1242.22117462848,1203.99871440037,1165.77625417226,1150.13923744898,1134.5022207257,1118.86520400243,1103.22818727915,1087.59117055587,1071.95415383259,1056.31713710931,1040.68012038603,1025.04310366275,1009.40608693947,993.769070216199,978.13205349292,962.495036769642,946.858020046363,931.221003323084,915.583986599805,899.946969876526,884.309953153248,868.672936429969,853.03591970669 +Land-Based Wind - Class 7 - Technology 1/Moderate,1471.55593599714,1593.68361759769,1497.35317352586,1403.29799418123,1380.54534690927,1357.7926996373,1335.04005236533,1312.28740509336,1289.53475782139,1272.6500091346,1255.7652604478,1238.880511761,1221.99576307421,1205.11101438741,1188.22626570061,1171.34151701382,1154.45676832702,1137.57201964022,1120.68727095343,1103.80252226663,1086.91777357983,1070.03302489303,1053.14827620624,1036.26352751944,1019.37877883264,1002.49403014585,985.609281459056,968.724532772259,951.839784085462 +Land-Based Wind - Class 7 - Technology 1/Conservative,1471.55593599714,1607.24479152842,1523.24268739363,1440.28301399232,1429.85870665738,1419.43439932245,1409.01009198751,1398.58578465257,1388.16147731763,1377.7383930777,1367.31530883778,1356.89222459785,1346.46914035793,1336.046056118,1325.62297187808,1315.19988763815,1304.77680339823,1294.3537191583,1283.93063491838,1273.50755067845,1263.08446643853,1252.66138219861,1242.23829795868,1231.81521371876,1221.39212947883,1210.96904523891,1200.54596099898,1190.12287675906,1179.69979251913 +Land-Based Wind - Class 8 - Technology 2/Advanced,1601.20521457927,1707.2587437643,1578.04667187816,1453.74978110774,1404.59796995056,1355.44615879339,1306.29434763621,1257.14253647904,1207.99072532186,1191.62556369363,1175.26040206539,1158.89524043716,1142.53007880892,1126.16491718069,1109.79975555245,1093.43459392422,1077.06943229598,1060.70427066775,1044.33910903951,1027.97394741128,1011.60878578304,995.243624154811,978.878462526576,962.513300898341,946.148139270106,929.782977641871,913.417816013636,897.052654385401,880.687492757166 +Land-Based Wind - Class 8 - Technology 2/Moderate,1601.20521457927,1726.76024170912,1615.27680431827,1506.93568459361,1475.51250793173,1444.08933126984,1412.66615460796,1381.24297794607,1349.81980128419,1334.84304998829,1319.86629869239,1304.88954739649,1289.9127961006,1274.9360448047,1259.9592935088,1244.9825422129,1230.005790917,1215.0290396211,1200.0522883252,1185.0755370293,1170.0987857334,1155.12203443751,1140.14528314161,1125.16853184571,1110.19178054981,1095.21502925391,1080.23827795801,1065.26152666211,1050.28477536621 +Land-Based Wind - Class 8 - Technology 2/Conservative,1601.20521457927,1746.76923811757,1653.47579746167,1561.50567479847,1548.27249487154,1535.03931494461,1521.80613501767,1508.57295509074,1495.33977516381,1484.28577069728,1473.23176623075,1462.17776176422,1451.12375729769,1440.06975283116,1429.01574836462,1417.96174389809,1406.90773943156,1395.85373496503,1384.7997304985,1373.74572603197,1362.69172156544,1351.63771709891,1340.58371263238,1329.52970816585,1318.47570369932,1307.42169923278,1296.36769476625,1285.31369029972,1274.25968583319 +Land-Based Wind - Class 9 - Technology 3/Advanced,1537.11305708811,1660.88042322922,1556.80300713144,1455.44776735801,1428.22600411464,1401.00424087127,1373.78247762791,1346.56071438454,1319.33895114117,1301.8702414609,1284.40153178063,1266.93282210036,1249.46411242009,1231.99540273982,1214.52669305955,1197.05798337928,1179.58927369901,1162.12056401874,1144.65185433847,1127.1831446582,1109.71443497793,1092.24572529766,1074.77701561739,1057.30830593712,1039.83959625685,1022.37088657658,1004.90217689631,987.433467216041,969.96475753577 +Land-Based Wind - Class 9 - Technology 3/Moderate,1537.11305708811,1664.94202147582,1564.55696742041,1466.5248534851,1442.9954522841,1419.46605108309,1395.93664988209,1372.40724868109,1348.87784748008,1333.98278245329,1319.0877174265,1304.19265239971,1289.29758737292,1274.40252234613,1259.50745731934,1244.61239229254,1229.71732726575,1214.82226223896,1199.92719721217,1185.03213218538,1170.13706715859,1155.2420021318,1140.34693710501,1125.45187207821,1110.55680705142,1095.66174202463,1080.76667699784,1065.87161197105,1050.97654694426 +Land-Based Wind - Class 9 - Technology 3/Conservative,1537.11305708811,1682.83931224553,1598.72452252623,1515.33564649342,1508.07650962852,1500.81737276362,1493.55823589872,1486.29909903382,1479.03996216893,1467.6790172687,1456.31807236848,1444.95712746825,1433.59618256803,1422.23523766781,1410.87429276758,1399.51334786736,1388.15240296713,1376.79145806691,1365.43051316669,1354.06956826646,1342.70862336624,1331.34767846601,1319.98673356579,1308.62578866557,1297.26484376534,1285.90389886512,1274.54295396489,1263.18200906467,1251.82106416445 +Land-Based Wind - Class 10 - Technology 4/Advanced,2102.71108691014,2231.05789806893,2051.44570960322,1879.28118454952,1804.80455042932,1730.32791630911,1655.85128218891,1581.3746480687,1506.8980139485,1486.20477721922,1465.51154048994,1444.81830376067,1424.12506703139,1403.43183030211,1382.73859357284,1362.04535684356,1341.35212011428,1320.65888338501,1299.96564665573,1279.27240992645,1258.57917319718,1237.8859364679,1217.19269973862,1196.49946300935,1175.80622628007,1155.11298955079,1134.41975282152,1113.72651609224,1093.03327936296 +Land-Based Wind - Class 10 - Technology 4/Moderate,2102.71108691014,2249.35138743148,2086.36964384082,1929.17251917468,1871.32632992952,1813.48014068437,1755.63395143921,1697.78776219406,1639.9415729489,1621.97432108408,1604.00706921925,1586.03981735442,1568.07256548959,1550.10531362477,1532.13806175994,1514.17080989511,1496.20355803028,1478.23630616546,1460.26905430063,1442.3018024358,1424.33455057098,1406.36729870615,1388.40004684132,1370.43279497649,1352.46554311167,1334.49829124684,1316.53103938201,1298.56378751719,1280.59653565236 +Land-Based Wind - Class 10 - Technology 4/Conservative,2102.71108691014,2291.13571625923,2166.13972614833,2043.12977961397,2023.26934384859,2003.4089080832,1983.54847231781,1963.68803655242,1943.82760078703,1929.73082751992,1915.6340542528,1901.53728098568,1887.44050771857,1873.34373445145,1859.24696118433,1845.15018791722,1831.0534146501,1816.95664138298,1802.85986811587,1788.76309484875,1774.66632158164,1760.56954831452,1746.4727750474,1732.37600178029,1718.27922851317,1704.18245524605,1690.08568197894,1675.98890871182,1661.8921354447 diff --git a/tests/data/Land-Based_Wind/Market/30/df_tc.csv b/tests/data/Land-Based_Wind/Market/30/df_tc.csv index 6318e41..e8dad50 100644 --- a/tests/data/Land-Based_Wind/Market/30/df_tc.csv +++ b/tests/data/Land-Based_Wind/Market/30/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12816704158451872,0.13000125039260488,0.13175305022353265,0.13290812268115548,0.1331363472428311,0.1333718011972342,0.13361483311571307,0.1338658143151526,0.13412514074166687,0.13439323504434691,0.1344941106352443,0.1345966333784758,0.1347008439130584,0.13480678422479825,0.13491449770249947,0.1350240291970122,0.13513542508328077,0.1352487333255853,0.135364003546146,0.13548128709731777,0.1356006371376085,0.13572210871167942,0.13584575883469246,0.132821001476954,0.12977129653274522,0.12308214631906758,0.12308212785945938,0.12308210906215221,0.12308208991779385,0.12308207041668331 -10 year CRF/Moderate,0.12816704158451872,0.13000125039260488,0.13175305022353265,0.13290812268115548,0.1331363472428311,0.1333718011972342,0.13361483311571307,0.1338658143151526,0.13412514074166687,0.13439323504434691,0.1344941106352443,0.1345966333784758,0.1347008439130584,0.13480678422479825,0.13491449770249947,0.1350240291970122,0.13513542508328077,0.1352487333255853,0.135364003546146,0.13548128709731777,0.1356006371376085,0.13572210871167942,0.13584575883469246,0.132821001476954,0.12977129653274522,0.12308214631906758,0.12308212785945938,0.12308210906215221,0.12308208991779385,0.12308207041668331 -10 year CRF/Conservative,0.12816704158451872,0.13000125039260488,0.13175305022353265,0.13290812268115548,0.1331363472428311,0.1333718011972342,0.13361483311571307,0.1338658143151526,0.13412514074166687,0.13439323504434691,0.1344941106352443,0.1345966333784758,0.1347008439130584,0.13480678422479825,0.13491449770249947,0.1350240291970122,0.13513542508328077,0.1352487333255853,0.135364003546146,0.13548128709731777,0.1356006371376085,0.13572210871167942,0.13584575883469246,0.132821001476954,0.12977129653274522,0.12308214631906758,0.12308212785945938,0.12308210906215221,0.12308208991779385,0.12308207041668331 -ITC Schedule/*,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Advanced,12.805595842120667,17.31047961927191,17.620877498711216,17.823092778240646,17.862815034610836,17.903714866462536,17.94584494055588,17.989261080992506,18.034022506908858,18.080192091709424,18.09753653985926,18.115148641689185,18.133034602933844,18.15120082144857,18.169653894652555,18.188400627318796,18.207448039727833,18.22680337620852,18.24647411408244,18.266467973038583,18.286792924964445,18.30745720424574,18.328469318581753,13.355931856294644,8.634702641801315,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,12.805595842120667,17.31047961927191,17.620877498711216,17.823092778240646,17.862815034610836,17.903714866462536,17.94584494055588,17.989261080992506,18.034022506908858,18.080192091709424,18.09753653985926,18.115148641689185,18.133034602933844,18.15120082144857,18.169653894652555,18.188400627318796,18.207448039727833,18.22680337620852,18.24647411408244,18.266467973038583,18.286792924964445,18.30745720424574,18.328469318581753,13.355931856294644,8.634702641801315,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,12.805595842120667,17.31047961927191,17.620877498711216,17.823092778240646,17.862815034610836,17.903714866462536,17.94584494055588,17.989261080992506,18.034022506908858,18.080192091709424,18.09753653985926,18.115148641689185,18.133034602933844,18.15120082144857,18.169653894652555,18.188400627318796,18.207448039727833,18.22680337620852,18.24647411408244,18.266467973038583,18.286792924964445,18.30745720424574,18.328469318581753,13.355931856294644,8.634702641801315,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.817098533852938,0.8125745997971765,0.8108995967747596,0.8078475529100885,0.8071259402284945,0.8063832221125844,0.805618459182598,0.8048306554898336,0.8040187541948018,0.8031816328433399,0.8028672349249625,0.8025480301528414,0.802223907461681,0.8018947523387132,0.8015604466889169,0.8012208686938619,0.8008758926638438,0.8005253888828877,0.8001692234462887,0.7998072580902038,0.7994393500127838,0.7990653516866172,0.798685110661595,0.8081234599633539,0.8179389367047037,0.8406062000659472,0.8406062649117862,0.8406063309439251,0.8406063981952168,0.8406064666997406 -PVD/Moderate,0.817098533852938,0.8125745997971765,0.8108995967747596,0.8078475529100885,0.8071259402284945,0.8063832221125844,0.805618459182598,0.8048306554898336,0.8040187541948018,0.8031816328433399,0.8028672349249625,0.8025480301528414,0.802223907461681,0.8018947523387132,0.8015604466889169,0.8012208686938619,0.8008758926638438,0.8005253888828877,0.8001692234462887,0.7998072580902038,0.7994393500127838,0.7990653516866172,0.798685110661595,0.8081234599633539,0.8179389367047037,0.8406062000659472,0.8406062649117862,0.8406063309439251,0.8406063981952168,0.8406064666997406 -PVD/Conservative,0.817098533852938,0.8125745997971765,0.8108995967747596,0.8078475529100885,0.8071259402284945,0.8063832221125844,0.805618459182598,0.8048306554898336,0.8040187541948018,0.8031816328433399,0.8028672349249625,0.8025480301528414,0.802223907461681,0.8018947523387132,0.8015604466889169,0.8012208686938619,0.8008758926638438,0.8005253888828877,0.8001692234462887,0.7998072580902038,0.7994393500127838,0.7990653516866172,0.798685110661595,0.8081234599633539,0.8179389367047037,0.8406062000659472,0.8406062649117862,0.8406063309439251,0.8406063981952168,0.8406064666997406 -PFF/Advanced,1.0633973032403095,1.0649653891896131,1.0655459787101762,1.0666038781052292,1.0668540034812626,1.0671114444225973,1.067376526537031,1.0676495950402867,1.0679310162540507,1.068221179243367,1.0683301558447544,1.068440798597709,1.0685531459996813,1.0686672377430855,1.0687831147620157,1.0689008192811742,1.0690203948671244,1.0691418864820155,1.069265340539894,1.069390804965771,1.0695183292576211,1.0696479645513934,1.069779763689342,1.0665082432068849,1.0631060028174109,1.055249076357427,1.0552490538805632,1.0552490309925042,1.0552490076818626,1.0552489839368258 -PFF/Moderate,1.0633973032403095,1.0649653891896131,1.0655459787101762,1.0666038781052292,1.0668540034812626,1.0671114444225973,1.067376526537031,1.0676495950402867,1.0679310162540507,1.068221179243367,1.0683301558447544,1.068440798597709,1.0685531459996813,1.0686672377430855,1.0687831147620157,1.0689008192811742,1.0690203948671244,1.0691418864820155,1.069265340539894,1.069390804965771,1.0695183292576211,1.0696479645513934,1.069779763689342,1.0665082432068849,1.0631060028174109,1.055249076357427,1.0552490538805632,1.0552490309925042,1.0552490076818626,1.0552489839368258 -PFF/Conservative,1.0633973032403095,1.0649653891896131,1.0655459787101762,1.0666038781052292,1.0668540034812626,1.0671114444225973,1.067376526537031,1.0676495950402867,1.0679310162540507,1.068221179243367,1.0683301558447544,1.068440798597709,1.0685531459996813,1.0686672377430855,1.0687831147620157,1.0689008192811742,1.0690203948671244,1.0691418864820155,1.069265340539894,1.069390804965771,1.0695183292576211,1.0696479645513934,1.069779763689342,1.0665082432068849,1.0631060028174109,1.055249076357427,1.0552490538805632,1.0552490309925042,1.0552490076818626,1.0552489839368258 -Year (Advanced)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9284160238761937,0.9264659690257913,0.925741446027395,0.9244177742372505,0.9241041455854487,0.9237810774847032,0.923448137267711,0.9231048654145345,0.9227507734365515,0.9223853415571832,0.9222480066942165,0.9221085220520919,0.9219668367550785,0.9218228983093449,0.9216766525381137,0.9215280435136708,0.9213770134860573,0.9212235028082374,0.9210674498575643,0.9209087909533045,0.9207474602699622,0.9205833897462701,0.920416508989417,0.924537622108758,0.9287771987568052,0.9383933930249514,0.9383934201948092,0.9383934478617146,0.9383934760394326,0.9383935047422421 -2/nan,0.861956313390081,0.8583391917628983,0.8569972248928924,0.8545482213257523,0.8539684718882121,0.8533714791187991,0.8527564622232051,0.852122592551986,0.8514689898777541,0.8507947183195615,0.8505413858514556,0.8502841264410933,0.8500228480761656,0.8497574558474408,0.8494878518338629,0.8492139349821339,0.8489356009804861,0.8486527421262785,0.8483652471871167,0.848073001255077,0.8477758855935856,0.847473777476733,0.8471665500202654,0.8547698146945167,0.8626270849305381,0.8805821600728809,0.8805822110649117,0.8805822629897966,0.8805823158733692,0.8805823697424284 -3/nan,0.8002540532326015,0.7952220510494281,0.793357850213811,0.7899595647363531,0.7891558050711676,0.7883284244750791,0.787476366583022,0.7865985111143853,0.7856936689669367,0.7847605768522363,0.7844100977124413,0.7840542391569505,0.783692876410325,0.783325880809263,0.7829531196500279,0.7825744560286314,0.7821897486733915,0.781798851769386,0.7814016147744197,0.7809978822259532,0.7805874935384122,0.7801702827906072,0.779746078502261,0.7902668519280124,0.8011883675135338,0.8263324810280317,0.8263325528039099,0.8263326258928663,0.8263327003312647,0.8263327761568263 -4/nan,0.7429686861930196,0.7367461681161857,0.734444243474119,0.7302526625710068,0.7292621509790881,0.728242881373407,0.7271935838634368,0.7261129127375178,0.7249994407234428,0.7238516527204621,0.7234206490461146,0.722983095677693,0.7225388422515161,0.7220877337683153,0.721629610413311,0.7211643073678399,0.7206916546120993,0.7202114767184516,0.7197235926348576,0.7192278154577938,0.7187239521939884,0.7182118035106833,0.7176911634732389,0.7306314361128985,0.7441254876557578,0.775424940638621,0.7754250304439688,0.7754251218922313,0.7754252150289063,0.7754253099011909 -5/nan,0.6897840334998427,0.6825702525698004,0.679905475980227,0.675058540964716,0.6739141769383366,0.6727369936256907,0.6715255604517217,0.6702783625883221,0.6689937946686241,0.667670153931295,0.6671732515842155,0.6666688738240037,0.6661568508233071,0.665637007575935,0.6651091636981236,0.664573133220577,0.664028724370821,0.6634757393452653,0.6629139740705128,0.6623432179532232,0.6617632536178046,0.661173856631647,0.6605747952165916,0.6754962505817261,0.6911267859484563,0.7276536410820471,0.7276537464229799,0.7276538536910413,0.7276539629395998,0.7276540742240176 -6/nan,0.6404065497152072,0.6323781104752592,0.6294166784958798,0.6240361139184486,0.6227668846775225,0.6214617048353605,0.6201190279267981,0.6187372176873676,0.6173145414547264,0.6158491629814548,0.6152992013932417,0.6147410499399846,0.6141745245362891,0.6135994355456077,0.613015587569711,0.6124227792285084,0.6118208029297434,0.6112094446279304,0.6105884835720707,0.6099576920414238,0.6093168350685805,0.608665670149576,0.6080039469396542,0.6245216972562109,0.6419028002390015,0.6828253692019424,0.6828254878234266,0.6828256086149999,0.6828257316367595,0.6828258569510475 -Year (Moderate)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9284160238761937,0.9264659690257913,0.925741446027395,0.9244177742372505,0.9241041455854487,0.9237810774847032,0.923448137267711,0.9231048654145345,0.9227507734365515,0.9223853415571832,0.9222480066942165,0.9221085220520919,0.9219668367550785,0.9218228983093449,0.9216766525381137,0.9215280435136708,0.9213770134860573,0.9212235028082374,0.9210674498575643,0.9209087909533045,0.9207474602699622,0.9205833897462701,0.920416508989417,0.924537622108758,0.9287771987568052,0.9383933930249514,0.9383934201948092,0.9383934478617146,0.9383934760394326,0.9383935047422421 -2/nan,0.861956313390081,0.8583391917628983,0.8569972248928924,0.8545482213257523,0.8539684718882121,0.8533714791187991,0.8527564622232051,0.852122592551986,0.8514689898777541,0.8507947183195615,0.8505413858514556,0.8502841264410933,0.8500228480761656,0.8497574558474408,0.8494878518338629,0.8492139349821339,0.8489356009804861,0.8486527421262785,0.8483652471871167,0.848073001255077,0.8477758855935856,0.847473777476733,0.8471665500202654,0.8547698146945167,0.8626270849305381,0.8805821600728809,0.8805822110649117,0.8805822629897966,0.8805823158733692,0.8805823697424284 -3/nan,0.8002540532326015,0.7952220510494281,0.793357850213811,0.7899595647363531,0.7891558050711676,0.7883284244750791,0.787476366583022,0.7865985111143853,0.7856936689669367,0.7847605768522363,0.7844100977124413,0.7840542391569505,0.783692876410325,0.783325880809263,0.7829531196500279,0.7825744560286314,0.7821897486733915,0.781798851769386,0.7814016147744197,0.7809978822259532,0.7805874935384122,0.7801702827906072,0.779746078502261,0.7902668519280124,0.8011883675135338,0.8263324810280317,0.8263325528039099,0.8263326258928663,0.8263327003312647,0.8263327761568263 -4/nan,0.7429686861930196,0.7367461681161857,0.734444243474119,0.7302526625710068,0.7292621509790881,0.728242881373407,0.7271935838634368,0.7261129127375178,0.7249994407234428,0.7238516527204621,0.7234206490461146,0.722983095677693,0.7225388422515161,0.7220877337683153,0.721629610413311,0.7211643073678399,0.7206916546120993,0.7202114767184516,0.7197235926348576,0.7192278154577938,0.7187239521939884,0.7182118035106833,0.7176911634732389,0.7306314361128985,0.7441254876557578,0.775424940638621,0.7754250304439688,0.7754251218922313,0.7754252150289063,0.7754253099011909 -5/nan,0.6897840334998427,0.6825702525698004,0.679905475980227,0.675058540964716,0.6739141769383366,0.6727369936256907,0.6715255604517217,0.6702783625883221,0.6689937946686241,0.667670153931295,0.6671732515842155,0.6666688738240037,0.6661568508233071,0.665637007575935,0.6651091636981236,0.664573133220577,0.664028724370821,0.6634757393452653,0.6629139740705128,0.6623432179532232,0.6617632536178046,0.661173856631647,0.6605747952165916,0.6754962505817261,0.6911267859484563,0.7276536410820471,0.7276537464229799,0.7276538536910413,0.7276539629395998,0.7276540742240176 -6/nan,0.6404065497152072,0.6323781104752592,0.6294166784958798,0.6240361139184486,0.6227668846775225,0.6214617048353605,0.6201190279267981,0.6187372176873676,0.6173145414547264,0.6158491629814548,0.6152992013932417,0.6147410499399846,0.6141745245362891,0.6135994355456077,0.613015587569711,0.6124227792285084,0.6118208029297434,0.6112094446279304,0.6105884835720707,0.6099576920414238,0.6093168350685805,0.608665670149576,0.6080039469396542,0.6245216972562109,0.6419028002390015,0.6828253692019424,0.6828254878234266,0.6828256086149999,0.6828257316367595,0.6828258569510475 -Year (Conservative)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9284160238761937,0.9264659690257913,0.925741446027395,0.9244177742372505,0.9241041455854487,0.9237810774847032,0.923448137267711,0.9231048654145345,0.9227507734365515,0.9223853415571832,0.9222480066942165,0.9221085220520919,0.9219668367550785,0.9218228983093449,0.9216766525381137,0.9215280435136708,0.9213770134860573,0.9212235028082374,0.9210674498575643,0.9209087909533045,0.9207474602699622,0.9205833897462701,0.920416508989417,0.924537622108758,0.9287771987568052,0.9383933930249514,0.9383934201948092,0.9383934478617146,0.9383934760394326,0.9383935047422421 -2/nan,0.861956313390081,0.8583391917628983,0.8569972248928924,0.8545482213257523,0.8539684718882121,0.8533714791187991,0.8527564622232051,0.852122592551986,0.8514689898777541,0.8507947183195615,0.8505413858514556,0.8502841264410933,0.8500228480761656,0.8497574558474408,0.8494878518338629,0.8492139349821339,0.8489356009804861,0.8486527421262785,0.8483652471871167,0.848073001255077,0.8477758855935856,0.847473777476733,0.8471665500202654,0.8547698146945167,0.8626270849305381,0.8805821600728809,0.8805822110649117,0.8805822629897966,0.8805823158733692,0.8805823697424284 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.1273590409765419,0.1281137319534173,0.1289525466627994,0.1295045010684045,0.12972585672986417,0.1299558200840618,0.13019490271022424,0.1304436575096646,0.1307026829601414,0.13080000928330002,0.13089918832411115,0.13100027345876547,0.1311033201323367,0.13120838595993717,0.13131553083386305,0.13142481703714687,0.1315363093639723,0.13165007524742808,0.13176618489514044,0.1318847114333716,0.1320057310601376,0.13212932320811346,0.13225557071797905,0.13238456002304086,0.1325163813459615,0.13265112890856515,0.13278890115571987,0.13292980099441967,0.13307393604928436 +10 year CRF/Moderate,0.1273590409765419,0.1281137319534173,0.1289525466627994,0.1295045010684045,0.12972585672986417,0.1299558200840618,0.13019490271022424,0.1304436575096646,0.1307026829601414,0.13080000928330002,0.13089918832411115,0.13100027345876547,0.1311033201323367,0.13120838595993717,0.13131553083386305,0.13142481703714687,0.1315363093639723,0.13165007524742808,0.13176618489514044,0.1318847114333716,0.1320057310601376,0.13212932320811346,0.13225557071797905,0.13238456002304086,0.1325163813459615,0.13265112890856515,0.13278890115571987,0.13292980099441967,0.13307393604928436 +10 year CRF/Conservative,0.1273590409765419,0.1281137319534173,0.1289525466627994,0.1295045010684045,0.12972585672986417,0.1299558200840618,0.13019490271022424,0.1304436575096646,0.1307026829601414,0.13080000928330002,0.13089918832411115,0.13100027345876547,0.1311033201323367,0.13120838595993717,0.13131553083386305,0.13142481703714687,0.1315363093639723,0.13165007524742808,0.13176618489514044,0.1318847114333716,0.1320057310601376,0.13212932320811346,0.13225557071797905,0.13238456002304086,0.1325163813459615,0.13265112890856515,0.13278890115571987,0.13292980099441967,0.13307393604928436 +ITC Schedule/*,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Advanced,18.182829730127462,18.330920092448515,18.494501513550166,18.601552232294395,18.64435176238487,18.688735242853475,18.734791722885138,18.782617011181635,18.83231432532372,18.850960506253863,18.86994638380153,18.889281285304474,18.908974881182786,18.92903720078523,18.94947864911808,18.970310024512422,18.99154253729506,19.013187829524604,19.035257995868836,19.057765605701842,19.080723726491964,19.104145948588453,19.1280464114887,19.152439831698025,19.17734153229009,19.202767474294383,19.228734290038915,19.255259318593204,19.28236064346548 +PTC/Moderate,18.182829730127462,18.330920092448515,18.494501513550166,18.601552232294395,18.64435176238487,18.688735242853475,18.734791722885138,18.782617011181635,18.83231432532372,18.850960506253863,18.86994638380153,18.889281285304474,18.908974881182786,18.92903720078523,18.94947864911808,18.970310024512422,18.99154253729506,19.013187829524604,19.035257995868836,19.057765605701842,19.080723726491964,19.104145948588453,19.1280464114887,19.152439831698025,19.17734153229009,19.202767474294383,19.228734290038915,19.255259318593204,19.28236064346548 +PTC/Conservative,18.182829730127462,18.330920092448515,18.494501513550166,18.601552232294395,18.64435176238487,18.688735242853475,18.734791722885138,18.782617011181635,18.83231432532372,18.850960506253863,18.86994638380153,18.889281285304474,18.908974881182786,18.92903720078523,18.94947864911808,18.970310024512422,18.99154253729506,19.013187829524604,19.035257995868836,19.057765605701842,19.080723726491964,19.104145948588453,19.1280464114887,19.152439831698025,19.17734153229009,19.202767474294383,19.228734290038915,19.255259318593204,19.28236064346548 +PVD/Advanced,0.8208485520855534,0.8222254445753295,0.8205921129677403,0.8188124671473862,0.8180875417894133,0.8173361995591585,0.816556969972909,0.8157482713686651,0.8149084001989623,0.8145934091741072,0.8142727483521742,0.8139462632818022,0.8136137938511782,0.8132751740263693,0.8129302315750025,0.8125787877743449,0.8122206571026993,0.8118556469130738,0.8114835570878475,0.8111041796731042,0.810717298491437,0.8103226887313989,0.8099201165122126,0.8095093384218368,0.8090901010265601,0.808662140349962,0.8082251813190588,0.8077789371751618,0.8073231088468013 +PVD/Moderate,0.8208485520855534,0.8222254445753295,0.8205921129677403,0.8188124671473862,0.8180875417894133,0.8173361995591585,0.816556969972909,0.8157482713686651,0.8149084001989623,0.8145934091741072,0.8142727483521742,0.8139462632818022,0.8136137938511782,0.8132751740263693,0.8129302315750025,0.8125787877743449,0.8122206571026993,0.8118556469130738,0.8114835570878475,0.8111041796731042,0.810717298491437,0.8103226887313989,0.8099201165122126,0.8095093384218368,0.8090901010265601,0.808662140349962,0.8082251813190588,0.8077789371751618,0.8073231088468013 +PVD/Conservative,0.8208485520855534,0.8222254445753295,0.8205921129677403,0.8188124671473862,0.8180875417894133,0.8173361995591585,0.816556969972909,0.8157482713686651,0.8149084001989623,0.8145934091741072,0.8142727483521742,0.8139462632818022,0.8136137938511782,0.8132751740263693,0.8129302315750025,0.8125787877743449,0.8122206571026993,0.8118556469130738,0.8114835570878475,0.8111041796731042,0.810717298491437,0.8103226887313989,0.8099201165122126,0.8095093384218368,0.8090901010265601,0.808662140349962,0.8082251813190588,0.8077789371751618,0.8073231088468013 +PFF/Advanced,1.0620974719811185,1.061620213528562,1.062186358903991,1.0628032197094839,1.06305449332535,1.0633149235570598,1.0635850201036536,1.0638653312007886,1.064156447332059,1.0642656295160042,1.064376776964921,1.0644899432147374,1.0646051837634078,1.0647225561616114,1.0648421201085299,1.0649639375530346,1.0650880728006533,1.065214592626683,1.0653435663958901,1.0654750661892578,1.0656091669381957,1.0657459465668433,1.0658854861429523,1.0660278700380006,1.0661731860971768,1.0663215258199836,1.066472984552214,1.0666276616901607,1.066785660897971 +PFF/Moderate,1.0620974719811185,1.061620213528562,1.062186358903991,1.0628032197094839,1.06305449332535,1.0633149235570598,1.0635850201036536,1.0638653312007886,1.064156447332059,1.0642656295160042,1.064376776964921,1.0644899432147374,1.0646051837634078,1.0647225561616114,1.0648421201085299,1.0649639375530346,1.0650880728006533,1.065214592626683,1.0653435663958901,1.0654750661892578,1.0656091669381957,1.0657459465668433,1.0658854861429523,1.0660278700380006,1.0661731860971768,1.0663215258199836,1.066472984552214,1.0666276616901607,1.066785660897971 +PFF/Conservative,1.0620974719811185,1.061620213528562,1.062186358903991,1.0628032197094839,1.06305449332535,1.0633149235570598,1.0635850201036536,1.0638653312007886,1.064156447332059,1.0642656295160042,1.064376776964921,1.0644899432147374,1.0646051837634078,1.0647225561616114,1.0648421201085299,1.0649639375530346,1.0650880728006533,1.065214592626683,1.0653435663958901,1.0654750661892578,1.0656091669381957,1.0657459465668433,1.0658854861429523,1.0660278700380006,1.0661731860971768,1.0663215258199836,1.066472984552214,1.0666276616901607,1.066785660897971 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.93002504131163,0.9306141433315013,0.9299152246713939,0.9291522526412035,0.9288410287038338,0.9285181983333807,0.9281830999377587,0.9278350206680175,0.9274731913564348,0.9273374008582824,0.9271991170328132,0.9270582705715987,0.9269147895733791,0.9267685994216703,0.9266196226553715,0.9264677788319079,0.9263129843823821,0.9261551524582183,0.9259941927686782,0.9258300114085943,0.925662510675724,0.9254915888768391,0.9253171401218531,0.9251390541050499,0.9249572158725075,0.9247715055746398,0.9245817982027771,0.9243879633085441,0.9241898647047215 +2/nan,0.864946577466699,0.8660426837686239,0.864742325075649,0.8633239085882229,0.8627456566035963,0.8621460446362673,0.8615238670100676,0.8608778255780204,0.86020652068489,0.8599546550305948,0.8596982026264284,0.8594370370352036,0.8591710271298617,0.8589000368740045,0.8586239250899831,0.8583425452137289,0.8580557450353951,0.8577633664249057,0.8574652450413159,0.857161210024838,0.8568510836704849,0.8565346810817763,0.8562118098032849,0.8558822694303866,0.8555458511946203,0.8552023375227861,0.8548515015678808,0.8544931067097182,0.8541269060229315 +3/nan,0.8044219764408197,0.8059515702438522,0.8041370535055856,0.8021593544237557,0.8013535631894488,0.8005182920659174,0.7996518935517699,0.7987525950878204,0.79781848696523,0.7974681146520526,0.797111414389921,0.7967482132190349,0.7963783318196198,0.7960015842169422,0.7956177774697542,0.7952267113410898,0.7948281779501851,0.7944219614043331,0.7940078374092302,0.7935855728563004,0.793154925385636,0.79271564292249,0.7922674631857315,0.7918101131661114,0.7913433085722505,0.790866753241898,0.7903801385159752,0.7898831425725868,0.7893754297179956 +4/nan,0.7481325818713565,0.7500299301091607,0.7477792887772393,0.7453281711400463,0.7443300679883703,0.7432958022819606,0.7422233734279804,0.7411106305719405,0.739955258228804,0.7395220087087891,0.7390809995991117,0.7386320206278498,0.7381748538593816,0.7377092733421663,0.7372350447369288,0.7367519249239821,0.7362596615882468,0.7357579927805871,0.735246646453764,0.7347253399712445,0.7341937795872844,0.7336516598958603,0.7330986632466165,0.7325344591253089,0.7319587034963274,0.7313710381044373,0.7307710897328605,0.730158469414426,0.7295327715923057 +5/nan,0.6957820353614846,0.6979884608815224,0.6953713453279017,0.6925233491717224,0.6913643060455125,0.6901636791636109,0.6889191915946437,0.6876283972340038,0.6862886648104437,0.6857864174335045,0.6852752502440252,0.6847549236320599,0.6842251893334286,0.6836857900356977,0.6831364589624489,0.6825769194344543,0.6820068844061715,0.6814260559760573,0.680834124868831,0.6802307698877607,0.6796156573352647,0.6789884403991502,0.6783487585025126,0.6776962366145426,0.6770304845196132,0.6763510960415278,0.6756576482198111,0.6749497004344852,0.6742267934755536 +6/nan,0.6470947161809548,0.649557933578531,0.6466364008206451,0.6434596298895368,0.6421675332364261,0.6408295359321333,0.6394431508609311,0.6380057081595277,0.6365143381434888,0.6359553938866992,0.6353866069507004,0.6348077152677246,0.6342184473918006,0.6336185220758818,0.6330076478259111,0.6323855224303649,0.6317518324636111,0.6311062527615078,0.6304484458672825,0.6297780614456624,0.6290947356634938,0.6283980905340165,0.6276877332227545,0.62696325531213,0.6262242320220761,0.6254702213833814,0.6247007633605324,0.6239153789203458,0.62311356904247 +Year (Moderate)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.93002504131163,0.9306141433315013,0.9299152246713939,0.9291522526412035,0.9288410287038338,0.9285181983333807,0.9281830999377587,0.9278350206680175,0.9274731913564348,0.9273374008582824,0.9271991170328132,0.9270582705715987,0.9269147895733791,0.9267685994216703,0.9266196226553715,0.9264677788319079,0.9263129843823821,0.9261551524582183,0.9259941927686782,0.9258300114085943,0.925662510675724,0.9254915888768391,0.9253171401218531,0.9251390541050499,0.9249572158725075,0.9247715055746398,0.9245817982027771,0.9243879633085441,0.9241898647047215 +2/nan,0.864946577466699,0.8660426837686239,0.864742325075649,0.8633239085882229,0.8627456566035963,0.8621460446362673,0.8615238670100676,0.8608778255780204,0.86020652068489,0.8599546550305948,0.8596982026264284,0.8594370370352036,0.8591710271298617,0.8589000368740045,0.8586239250899831,0.8583425452137289,0.8580557450353951,0.8577633664249057,0.8574652450413159,0.857161210024838,0.8568510836704849,0.8565346810817763,0.8562118098032849,0.8558822694303866,0.8555458511946203,0.8552023375227861,0.8548515015678808,0.8544931067097182,0.8541269060229315 +3/nan,0.8044219764408197,0.8059515702438522,0.8041370535055856,0.8021593544237557,0.8013535631894488,0.8005182920659174,0.7996518935517699,0.7987525950878204,0.79781848696523,0.7974681146520526,0.797111414389921,0.7967482132190349,0.7963783318196198,0.7960015842169422,0.7956177774697542,0.7952267113410898,0.7948281779501851,0.7944219614043331,0.7940078374092302,0.7935855728563004,0.793154925385636,0.79271564292249,0.7922674631857315,0.7918101131661114,0.7913433085722505,0.790866753241898,0.7903801385159752,0.7898831425725868,0.7893754297179956 +4/nan,0.7481325818713565,0.7500299301091607,0.7477792887772393,0.7453281711400463,0.7443300679883703,0.7432958022819606,0.7422233734279804,0.7411106305719405,0.739955258228804,0.7395220087087891,0.7390809995991117,0.7386320206278498,0.7381748538593816,0.7377092733421663,0.7372350447369288,0.7367519249239821,0.7362596615882468,0.7357579927805871,0.735246646453764,0.7347253399712445,0.7341937795872844,0.7336516598958603,0.7330986632466165,0.7325344591253089,0.7319587034963274,0.7313710381044373,0.7307710897328605,0.730158469414426,0.7295327715923057 +5/nan,0.6957820353614846,0.6979884608815224,0.6953713453279017,0.6925233491717224,0.6913643060455125,0.6901636791636109,0.6889191915946437,0.6876283972340038,0.6862886648104437,0.6857864174335045,0.6852752502440252,0.6847549236320599,0.6842251893334286,0.6836857900356977,0.6831364589624489,0.6825769194344543,0.6820068844061715,0.6814260559760573,0.680834124868831,0.6802307698877607,0.6796156573352647,0.6789884403991502,0.6783487585025126,0.6776962366145426,0.6770304845196132,0.6763510960415278,0.6756576482198111,0.6749497004344852,0.6742267934755536 +6/nan,0.6470947161809548,0.649557933578531,0.6466364008206451,0.6434596298895368,0.6421675332364261,0.6408295359321333,0.6394431508609311,0.6380057081595277,0.6365143381434888,0.6359553938866992,0.6353866069507004,0.6348077152677246,0.6342184473918006,0.6336185220758818,0.6330076478259111,0.6323855224303649,0.6317518324636111,0.6311062527615078,0.6304484458672825,0.6297780614456624,0.6290947356634938,0.6283980905340165,0.6276877332227545,0.62696325531213,0.6262242320220761,0.6254702213833814,0.6247007633605324,0.6239153789203458,0.62311356904247 +Year (Conservative)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.93002504131163,0.9306141433315013,0.9299152246713939,0.9291522526412035,0.9288410287038338,0.9285181983333807,0.9281830999377587,0.9278350206680175,0.9274731913564348,0.9273374008582824,0.9271991170328132,0.9270582705715987,0.9269147895733791,0.9267685994216703,0.9266196226553715,0.9264677788319079,0.9263129843823821,0.9261551524582183,0.9259941927686782,0.9258300114085943,0.925662510675724,0.9254915888768391,0.9253171401218531,0.9251390541050499,0.9249572158725075,0.9247715055746398,0.9245817982027771,0.9243879633085441,0.9241898647047215 +2/nan,0.864946577466699,0.8660426837686239,0.864742325075649,0.8633239085882229,0.8627456566035963,0.8621460446362673,0.8615238670100676,0.8608778255780204,0.86020652068489,0.8599546550305948,0.8596982026264284,0.8594370370352036,0.8591710271298617,0.8589000368740045,0.8586239250899831,0.8583425452137289,0.8580557450353951,0.8577633664249057,0.8574652450413159,0.857161210024838,0.8568510836704849,0.8565346810817763,0.8562118098032849,0.8558822694303866,0.8555458511946203,0.8552023375227861,0.8548515015678808,0.8544931067097182,0.8541269060229315 diff --git a/tests/data/Land-Based_Wind/Market/30/df_vom.csv b/tests/data/Land-Based_Wind/Market/30/df_vom.csv index b336383..1328294 100644 --- a/tests/data/Land-Based_Wind/Market/30/df_vom.csv +++ b/tests/data/Land-Based_Wind/Market/30/df_vom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 1 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 1 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 2 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 2 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 2 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 3 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 3 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 3 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 4 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 4 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 4 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 5 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 5 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 5 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 6 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 6 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 6 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 7 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 7 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 7 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 8 - Technology 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 8 - Technology 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 8 - Technology 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 9 - Technology 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 9 - Technology 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 9 - Technology 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 10 - Technology 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 10 - Technology 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 10 - Technology 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Land-Based Wind - Class 1 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 1 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 1 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 2 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 2 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 2 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 3 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 3 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 3 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 4 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 4 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 4 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 5 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 5 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 5 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 6 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 6 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 6 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 7 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 7 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 7 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 8 - Technology 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 8 - Technology 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 8 - Technology 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 9 - Technology 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 9 - Technology 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 9 - Technology 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 10 - Technology 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 10 - Technology 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 10 - Technology 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Land-Based_Wind/Market/TechLife/df_capex.csv b/tests/data/Land-Based_Wind/Market/TechLife/df_capex.csv index 35c78ca..0c5fdc4 100644 --- a/tests/data/Land-Based_Wind/Market/TechLife/df_capex.csv +++ b/tests/data/Land-Based_Wind/Market/TechLife/df_capex.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,1363.0000000000048,1533.3167150176362,1434.0015417728744,1273.9566478720978,1244.2755304961363,1214.5944131201636,1184.9132957442018,1155.2321783682294,1125.5510609922676,1095.869943616295,1083.555183721072,1071.240423825838,1058.9256639306138,1046.6109040353833,1034.2961441401537,1021.981384244924,1009.6666243496944,997.3518644544649,985.0371045592354,972.7223446640058,960.4075847687762,948.0928248735466,935.7780649783172,923.4633050830865,911.1485451878569,898.8337852926273,886.5190253973979,874.2042655021683,861.8895056069387,849.574745711709 -Land-Based Wind - Class 1 - Technology 1/Moderate,1363.0000000000048,1540.2333333333315,1447.233333333339,1291.9999999999948,1268.333333333328,1244.6666666666617,1220.999999999995,1197.3333333333287,1173.666666666662,1149.9999999999957,1138.6766064586523,1127.3532129172982,1116.029819375955,1104.7064258346009,1093.383032293247,1082.0596387519035,1070.7362452105497,1059.4128516692083,1048.0894581278596,1036.7660645865099,1025.44267104516,1014.1192775038104,1002.7958839624617,991.4724904211121,980.1490968797623,968.8257033384136,957.502309797064,946.1789162557142,934.8555227143645,923.5321291730157 -Land-Based Wind - Class 1 - Technology 1/Conservative,1363.0000000000048,1556.0722383392163,1477.5338472576204,1333.318882624032,1323.425176832045,1313.5314710400578,1303.6377652480705,1293.7440594560726,1283.8503536640853,1273.9566478720978,1265.366506952058,1256.776366032018,1248.1862251119783,1239.5960841919486,1231.0059432719088,1222.4158023518687,1213.8256614318288,1205.2355205117888,1196.645379591749,1188.0552386717088,1179.4650977516692,1170.874956831629,1162.2848159115892,1153.6946749915494,1145.1045340715198,1136.5143931514801,1127.92425223144,1119.3341113114002,1110.74397039136,1102.1538294713203 -Land-Based Wind - Class 2 - Technology 1/Advanced,1363.0000000000048,1533.3167150176362,1434.0015417728744,1273.9566478720978,1244.2755304961363,1214.5944131201636,1184.9132957442018,1155.2321783682294,1125.5510609922676,1095.869943616295,1083.555183721072,1071.240423825838,1058.9256639306138,1046.6109040353833,1034.2961441401537,1021.981384244924,1009.6666243496944,997.3518644544649,985.0371045592354,972.7223446640058,960.4075847687762,948.0928248735466,935.7780649783172,923.4633050830865,911.1485451878569,898.8337852926273,886.5190253973979,874.2042655021683,861.8895056069387,849.574745711709 -Land-Based Wind - Class 2 - Technology 1/Moderate,1363.0000000000048,1540.2333333333315,1447.233333333339,1291.9999999999948,1268.333333333328,1244.6666666666617,1220.999999999995,1197.3333333333287,1173.666666666662,1149.9999999999957,1138.6766064586523,1127.3532129172982,1116.029819375955,1104.7064258346009,1093.383032293247,1082.0596387519035,1070.7362452105497,1059.4128516692083,1048.0894581278596,1036.7660645865099,1025.44267104516,1014.1192775038104,1002.7958839624617,991.4724904211121,980.1490968797623,968.8257033384136,957.502309797064,946.1789162557142,934.8555227143645,923.5321291730157 -Land-Based Wind - Class 2 - Technology 1/Conservative,1363.0000000000048,1556.0722383392163,1477.5338472576204,1333.318882624032,1323.425176832045,1313.5314710400578,1303.6377652480705,1293.7440594560726,1283.8503536640853,1273.9566478720978,1265.366506952058,1256.776366032018,1248.1862251119783,1239.5960841919486,1231.0059432719088,1222.4158023518687,1213.8256614318288,1205.2355205117888,1196.645379591749,1188.0552386717088,1179.4650977516692,1170.874956831629,1162.2848159115892,1153.6946749915494,1145.1045340715198,1136.5143931514801,1127.92425223144,1119.3341113114002,1110.74397039136,1102.1538294713203 -Land-Based Wind - Class 3 - Technology 1/Advanced,1363.0000000000048,1533.3167150176362,1434.0015417728744,1273.9566478720978,1244.2755304961363,1214.5944131201636,1184.9132957442018,1155.2321783682294,1125.5510609922676,1095.869943616295,1083.555183721072,1071.240423825838,1058.9256639306138,1046.6109040353833,1034.2961441401537,1021.981384244924,1009.6666243496944,997.3518644544649,985.0371045592354,972.7223446640058,960.4075847687762,948.0928248735466,935.7780649783172,923.4633050830865,911.1485451878569,898.8337852926273,886.5190253973979,874.2042655021683,861.8895056069387,849.574745711709 -Land-Based Wind - Class 3 - Technology 1/Moderate,1363.0000000000048,1540.2333333333315,1447.233333333339,1291.9999999999948,1268.333333333328,1244.6666666666617,1220.999999999995,1197.3333333333287,1173.666666666662,1149.9999999999957,1138.6766064586523,1127.3532129172982,1116.029819375955,1104.7064258346009,1093.383032293247,1082.0596387519035,1070.7362452105497,1059.4128516692083,1048.0894581278596,1036.7660645865099,1025.44267104516,1014.1192775038104,1002.7958839624617,991.4724904211121,980.1490968797623,968.8257033384136,957.502309797064,946.1789162557142,934.8555227143645,923.5321291730157 -Land-Based Wind - Class 3 - Technology 1/Conservative,1363.0000000000048,1556.0722383392163,1477.5338472576204,1333.318882624032,1323.425176832045,1313.5314710400578,1303.6377652480705,1293.7440594560726,1283.8503536640853,1273.9566478720978,1265.366506952058,1256.776366032018,1248.1862251119783,1239.5960841919486,1231.0059432719088,1222.4158023518687,1213.8256614318288,1205.2355205117888,1196.645379591749,1188.0552386717088,1179.4650977516692,1170.874956831629,1162.2848159115892,1153.6946749915494,1145.1045340715198,1136.5143931514801,1127.92425223144,1119.3341113114002,1110.74397039136,1102.1538294713203 -Land-Based Wind - Class 4 - Technology 1/Advanced,1363.0000000000048,1533.3167150176362,1434.0015417728744,1273.9566478720978,1244.2755304961363,1214.5944131201636,1184.9132957442018,1155.2321783682294,1125.5510609922676,1095.869943616295,1083.555183721072,1071.240423825838,1058.9256639306138,1046.6109040353833,1034.2961441401537,1021.981384244924,1009.6666243496944,997.3518644544649,985.0371045592354,972.7223446640058,960.4075847687762,948.0928248735466,935.7780649783172,923.4633050830865,911.1485451878569,898.8337852926273,886.5190253973979,874.2042655021683,861.8895056069387,849.574745711709 -Land-Based Wind - Class 4 - Technology 1/Moderate,1363.0000000000048,1540.2333333333315,1447.233333333339,1291.9999999999948,1268.333333333328,1244.6666666666617,1220.999999999995,1197.3333333333287,1173.666666666662,1149.9999999999957,1138.6766064586523,1127.3532129172982,1116.029819375955,1104.7064258346009,1093.383032293247,1082.0596387519035,1070.7362452105497,1059.4128516692083,1048.0894581278596,1036.7660645865099,1025.44267104516,1014.1192775038104,1002.7958839624617,991.4724904211121,980.1490968797623,968.8257033384136,957.502309797064,946.1789162557142,934.8555227143645,923.5321291730157 -Land-Based Wind - Class 4 - Technology 1/Conservative,1363.0000000000048,1556.0722383392163,1477.5338472576204,1333.318882624032,1323.425176832045,1313.5314710400578,1303.6377652480705,1293.7440594560726,1283.8503536640853,1273.9566478720978,1265.366506952058,1256.776366032018,1248.1862251119783,1239.5960841919486,1231.0059432719088,1222.4158023518687,1213.8256614318288,1205.2355205117888,1196.645379591749,1188.0552386717088,1179.4650977516692,1170.874956831629,1162.2848159115892,1153.6946749915494,1145.1045340715198,1136.5143931514801,1127.92425223144,1119.3341113114002,1110.74397039136,1102.1538294713203 -Land-Based Wind - Class 5 - Technology 1/Advanced,1363.0000000000048,1533.3167150176362,1434.0015417728744,1273.9566478720978,1244.2755304961363,1214.5944131201636,1184.9132957442018,1155.2321783682294,1125.5510609922676,1095.869943616295,1083.555183721072,1071.240423825838,1058.9256639306138,1046.6109040353833,1034.2961441401537,1021.981384244924,1009.6666243496944,997.3518644544649,985.0371045592354,972.7223446640058,960.4075847687762,948.0928248735466,935.7780649783172,923.4633050830865,911.1485451878569,898.8337852926273,886.5190253973979,874.2042655021683,861.8895056069387,849.574745711709 -Land-Based Wind - Class 5 - Technology 1/Moderate,1363.0000000000048,1540.2333333333315,1447.233333333339,1291.9999999999948,1268.333333333328,1244.6666666666617,1220.999999999995,1197.3333333333287,1173.666666666662,1149.9999999999957,1138.6766064586523,1127.3532129172982,1116.029819375955,1104.7064258346009,1093.383032293247,1082.0596387519035,1070.7362452105497,1059.4128516692083,1048.0894581278596,1036.7660645865099,1025.44267104516,1014.1192775038104,1002.7958839624617,991.4724904211121,980.1490968797623,968.8257033384136,957.502309797064,946.1789162557142,934.8555227143645,923.5321291730157 -Land-Based Wind - Class 5 - Technology 1/Conservative,1363.0000000000048,1556.0722383392163,1477.5338472576204,1333.318882624032,1323.425176832045,1313.5314710400578,1303.6377652480705,1293.7440594560726,1283.8503536640853,1273.9566478720978,1265.366506952058,1256.776366032018,1248.1862251119783,1239.5960841919486,1231.0059432719088,1222.4158023518687,1213.8256614318288,1205.2355205117888,1196.645379591749,1188.0552386717088,1179.4650977516692,1170.874956831629,1162.2848159115892,1153.6946749915494,1145.1045340715198,1136.5143931514801,1127.92425223144,1119.3341113114002,1110.74397039136,1102.1538294713203 -Land-Based Wind - Class 6 - Technology 1/Advanced,1363.0000000000048,1533.3167150176362,1434.0015417728744,1273.9566478720978,1244.2755304961363,1214.5944131201636,1184.9132957442018,1155.2321783682294,1125.5510609922676,1095.869943616295,1083.555183721072,1071.240423825838,1058.9256639306138,1046.6109040353833,1034.2961441401537,1021.981384244924,1009.6666243496944,997.3518644544649,985.0371045592354,972.7223446640058,960.4075847687762,948.0928248735466,935.7780649783172,923.4633050830865,911.1485451878569,898.8337852926273,886.5190253973979,874.2042655021683,861.8895056069387,849.574745711709 -Land-Based Wind - Class 6 - Technology 1/Moderate,1363.0000000000048,1540.2333333333315,1447.233333333339,1291.9999999999948,1268.333333333328,1244.6666666666617,1220.999999999995,1197.3333333333287,1173.666666666662,1149.9999999999957,1138.6766064586523,1127.3532129172982,1116.029819375955,1104.7064258346009,1093.383032293247,1082.0596387519035,1070.7362452105497,1059.4128516692083,1048.0894581278596,1036.7660645865099,1025.44267104516,1014.1192775038104,1002.7958839624617,991.4724904211121,980.1490968797623,968.8257033384136,957.502309797064,946.1789162557142,934.8555227143645,923.5321291730157 -Land-Based Wind - Class 6 - Technology 1/Conservative,1363.0000000000048,1556.0722383392163,1477.5338472576204,1333.318882624032,1323.425176832045,1313.5314710400578,1303.6377652480705,1293.7440594560726,1283.8503536640853,1273.9566478720978,1265.366506952058,1256.776366032018,1248.1862251119783,1239.5960841919486,1231.0059432719088,1222.4158023518687,1213.8256614318288,1205.2355205117888,1196.645379591749,1188.0552386717088,1179.4650977516692,1170.874956831629,1162.2848159115892,1153.6946749915494,1145.1045340715198,1136.5143931514801,1127.92425223144,1119.3341113114002,1110.74397039136,1102.1538294713203 -Land-Based Wind - Class 7 - Technology 1/Advanced,1363.0000000000048,1533.3167150176362,1434.0015417728744,1273.9566478720978,1244.2755304961363,1214.5944131201636,1184.9132957442018,1155.2321783682294,1125.5510609922676,1095.869943616295,1083.555183721072,1071.240423825838,1058.9256639306138,1046.6109040353833,1034.2961441401537,1021.981384244924,1009.6666243496944,997.3518644544649,985.0371045592354,972.7223446640058,960.4075847687762,948.0928248735466,935.7780649783172,923.4633050830865,911.1485451878569,898.8337852926273,886.5190253973979,874.2042655021683,861.8895056069387,849.574745711709 -Land-Based Wind - Class 7 - Technology 1/Moderate,1363.0000000000048,1540.2333333333315,1447.233333333339,1291.9999999999948,1268.333333333328,1244.6666666666617,1220.999999999995,1197.3333333333287,1173.666666666662,1149.9999999999957,1138.6766064586523,1127.3532129172982,1116.029819375955,1104.7064258346009,1093.383032293247,1082.0596387519035,1070.7362452105497,1059.4128516692083,1048.0894581278596,1036.7660645865099,1025.44267104516,1014.1192775038104,1002.7958839624617,991.4724904211121,980.1490968797623,968.8257033384136,957.502309797064,946.1789162557142,934.8555227143645,923.5321291730157 -Land-Based Wind - Class 7 - Technology 1/Conservative,1363.0000000000048,1556.0722383392163,1477.5338472576204,1333.318882624032,1323.425176832045,1313.5314710400578,1303.6377652480705,1293.7440594560726,1283.8503536640853,1273.9566478720978,1265.366506952058,1256.776366032018,1248.1862251119783,1239.5960841919486,1231.0059432719088,1222.4158023518687,1213.8256614318288,1205.2355205117888,1196.645379591749,1188.0552386717088,1179.4650977516692,1170.874956831629,1162.2848159115892,1153.6946749915494,1145.1045340715198,1136.5143931514801,1127.92425223144,1119.3341113114002,1110.74397039136,1102.1538294713203 -Land-Based Wind - Class 8 - Technology 2/Advanced,1489.000000000003,1666.7749551865948,1550.7129577482642,1370.1085787476256,1330.478104996833,1290.8476312460407,1251.217157495248,1211.5866837444557,1171.9562099936634,1132.325736242871,1119.409485299647,1106.4932343564126,1093.5769834131888,1080.6607324699544,1067.74448152672,1054.8282305834985,1041.911979640268,1028.995728697038,1016.0794777538079,1003.1632268105766,990.2469758673475,977.3307249241163,964.4144739808861,951.4982230376559,938.5819720944259,925.6657211511956,912.7494702079654,899.8332192647352,886.9169683215051,874.0007173782749 -Land-Based Wind - Class 8 - Technology 2/Moderate,1489.000000000003,1675.9333333333295,1568.2333333333384,1394.0000000000023,1362.3333333333355,1330.6666666666686,1299.0000000000018,1267.3333333333346,1235.6666666666677,1204.000000000001,1192.2238801421004,1180.4477602841998,1168.6716404262993,1156.8955205683883,1145.1194007104878,1133.3432808525872,1121.5671609946867,1109.7910411367861,1098.0149212788856,1086.238801420985,1074.4626815630845,1062.6865617051735,1050.9104418472805,1039.1343219893788,1027.3582021314771,1015.5820822735756,1003.805962415673,992.0298425577714,980.2537226998699,968.4776028419682 -Land-Based Wind - Class 8 - Technology 2/Conservative,1489.000000000003,1697.8488493775562,1610.1586683744476,1451.1709114196967,1438.5612152262613,1425.9515190328366,1413.3418228394012,1400.7321266459658,1388.1224304525304,1375.512734259095,1366.4130590628117,1357.3133838665176,1348.2137086702342,1339.1140334739403,1330.0143582776568,1320.9146830813627,1311.8150078850795,1302.7153326887853,1293.6156574925021,1284.515982296208,1275.4163070999246,1266.3166319036307,1257.2169567073472,1248.1172815110638,1239.0176063147699,1229.9179311184864,1220.8182559221925,1211.718580725909,1202.618905529615,1193.5192303333317 -Land-Based Wind - Class 9 - Technology 3/Advanced,1415.9999999999955,1604.759632411335,1512.3749489608201,1354.3294758556603,1333.772634474215,1313.2157930927597,1292.6589517113146,1272.1021103298694,1251.5452689484243,1230.9884275669688,1217.4534069951292,1203.9183864232896,1190.3833658514498,1176.8483452796104,1163.3133247077708,1149.7783041359312,1136.2432835640916,1122.7082629922415,1109.173242420402,1095.6382218485624,1082.1032012767228,1068.5681807048832,1055.0331601330458,1041.498139561205,1027.9631189893635,1014.428098417523,1000.8930778456822,987.3580572738406,973.823036702,960.2880161301582 -Land-Based Wind - Class 9 - Technology 3/Moderate,1415.9999999999955,1608.8500000000045,1520.1999999999994,1365.000000000002,1347.9999999999973,1331.0000000000032,1313.9999999999984,1297.000000000004,1279.9999999999993,1262.9999999999945,1251.0429902181963,1239.085980436398,1227.128970654589,1215.1719608727906,1203.2149510909924,1191.2579413091835,1179.300931527385,1167.3439217455762,1155.386911963778,1143.4299021819797,1131.4728924001708,1119.5158826183724,1107.5588728365742,1095.601863054765,1083.6448532729669,1071.687843491158,1059.7308337093648,1047.7738239275623,1035.8168141457597,1023.8598043639583 -Land-Based Wind - Class 9 - Technology 3/Conservative,1415.9999999999955,1620.5198774704506,1542.5249829869347,1395.4431586185503,1388.5908781580722,1381.7385976975834,1374.8863172371055,1368.034036776627,1361.1817563161385,1354.3294758556603,1344.9401220743118,1335.550768292953,1326.1614145116048,1316.7720607302565,1307.382706948908,1297.9933531675597,1288.603999386201,1279.2146456048526,1269.8252918235041,1260.4359380421558,1251.0465842608075,1241.6572304794593,1232.2678766981003,1222.878522916752,1213.4891691354037,1204.0998153540554,1194.7104615727071,1185.3211077913484,1175.93175401,1166.5424002286518 -Land-Based Wind - Class 10 - Technology 4/Advanced,1961.000000000005,2186.9432544118254,2026.617530179151,1783.0693593351969,1723.7591457802644,1664.4489322253319,1605.1387186703887,1545.828505115456,1486.5182915605237,1427.2080780055912,1410.5440952688537,1393.8801125321268,1377.2161297953999,1360.552147058673,1343.8881643219463,1327.2241815852192,1310.5601988484923,1293.8962161117654,1277.2322333750385,1260.5682506383116,1243.9042679015847,1227.2402851648578,1210.576302428131,1193.9123196914043,1177.2483369546774,1160.5843542179502,1143.9203714812234,1127.2563887444965,1110.5924060077696,1093.9284232710427 -Land-Based Wind - Class 10 - Technology 4/Moderate,1961.000000000005,2200.844444444446,2053.211111111115,1819.33333333333,1772.1111111111086,1724.8888888888873,1677.6666666666656,1630.4444444444441,1583.2222222222226,1536.0000000000014,1521.2503237299074,1506.5006474598026,1491.750971189709,1477.0012949196148,1462.2516186495209,1447.5019423794165,1432.7522661093224,1418.0025898392284,1403.2529135691343,1388.50323729903,1373.753561028936,1359.0038847588419,1344.2542084887482,1329.5045322186434,1314.7548559485497,1300.0051796784555,1285.2555034083616,1270.5058271382572,1255.756150868163,1241.0064745980692 -Land-Based Wind - Class 10 - Technology 4/Conservative,1961.000000000005,2233.323841411784,2115.345609657332,1904.0621949872627,1885.082926649689,1866.1036583121045,1847.1243899745307,1828.1451216369462,1809.1658532993727,1790.1865849617884,1778.625999241512,1767.0654135212467,1755.5048278009704,1743.9442420806943,1732.383656360418,1720.8230706401419,1709.2624849198762,1697.7018991996001,1686.141313479324,1674.580727759048,1663.0201420387716,1651.4595563185062,1639.8989705982299,1628.3383848779538,1616.7777991576775,1605.2172134374014,1593.6566277171357,1582.0960419968596,1570.5354562765835,1558.9748705563075 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Land-Based Wind - Class 1 - Technology 1/Advanced,1665.7865833821902,1777.1999298005069,1658.6961184438392,1544.2437353547416,1503.7294526789253,1463.2151700031093,1422.700887327293,1382.186604651477,1341.6723219756607,1325.0977082026961,1308.5230944297311,1291.9484806567768,1275.3738668838123,1258.7992531108473,1242.2246393378828,1225.6500255649178,1209.075411791953,1192.5007980189882,1175.9261842460235,1159.3515704730683,1142.7769567001046,1126.202342927142,1109.627729154178,1093.0531153812144,1076.4785016082508,1059.903887835287,1043.3292740623242,1026.7546602893606,1010.1800465163969 +Land-Based Wind - Class 1 - Technology 1/Moderate,1665.7865833821902,1786.3135537720393,1676.0948551167523,1569.0990734589152,1536.8699034844901,1504.6407335100548,1472.4115635356297,1440.182393561205,1407.9532235867798,1393.300972420019,1378.648721253258,1363.9964700864864,1349.3442189197256,1334.6919677529645,1320.0397165862037,1305.3874654194426,1290.7352142526818,1276.0829630859207,1261.4307119191492,1246.7784607523884,1232.1262095856273,1217.4739584188665,1202.8217072521054,1188.1694560853446,1173.5172049185733,1158.8649537518195,1144.2127025850566,1129.5604514182946,1114.9082002515315 +Land-Based Wind - Class 1 - Technology 1/Conservative,1665.7865833821902,1809.6113559411617,1720.5724774396324,1632.638533920156,1621.5891840994777,1610.5398342788103,1599.490484458132,1588.441134637454,1577.391784816776,1566.343731428004,1555.2956780392428,1544.247624650471,1533.1995712617097,1522.1515178729378,1511.1034644841766,1500.0554110954047,1489.0073577066435,1477.9593043178716,1466.9112509291103,1455.8631975403382,1444.815144151577,1433.767090762816,1422.719037374044,1411.6709839852829,1400.6229305965107,1389.5748772077495,1378.5268238189778,1367.4787704302166,1356.4307170414445 +Land-Based Wind - Class 2 - Technology 1/Advanced,1665.7865833821902,1777.1999298005069,1658.6961184438392,1544.2437353547416,1503.7294526789253,1463.2151700031093,1422.700887327293,1382.186604651477,1341.6723219756607,1325.0977082026961,1308.5230944297311,1291.9484806567768,1275.3738668838123,1258.7992531108473,1242.2246393378828,1225.6500255649178,1209.075411791953,1192.5007980189882,1175.9261842460235,1159.3515704730683,1142.7769567001046,1126.202342927142,1109.627729154178,1093.0531153812144,1076.4785016082508,1059.903887835287,1043.3292740623242,1026.7546602893606,1010.1800465163969 +Land-Based Wind - Class 2 - Technology 1/Moderate,1665.7865833821902,1786.3135537720393,1676.0948551167523,1569.0990734589152,1536.8699034844901,1504.6407335100548,1472.4115635356297,1440.182393561205,1407.9532235867798,1393.300972420019,1378.648721253258,1363.9964700864864,1349.3442189197256,1334.6919677529645,1320.0397165862037,1305.3874654194426,1290.7352142526818,1276.0829630859207,1261.4307119191492,1246.7784607523884,1232.1262095856273,1217.4739584188665,1202.8217072521054,1188.1694560853446,1173.5172049185733,1158.8649537518195,1144.2127025850566,1129.5604514182946,1114.9082002515315 +Land-Based Wind - Class 2 - Technology 1/Conservative,1665.7865833821902,1809.6113559411617,1720.5724774396324,1632.638533920156,1621.5891840994777,1610.5398342788103,1599.490484458132,1588.441134637454,1577.391784816776,1566.343731428004,1555.2956780392428,1544.247624650471,1533.1995712617097,1522.1515178729378,1511.1034644841766,1500.0554110954047,1489.0073577066435,1477.9593043178716,1466.9112509291103,1455.8631975403382,1444.815144151577,1433.767090762816,1422.719037374044,1411.6709839852829,1400.6229305965107,1389.5748772077495,1378.5268238189778,1367.4787704302166,1356.4307170414445 +Land-Based Wind - Class 3 - Technology 1/Advanced,1665.7865833821902,1777.1999298005069,1658.6961184438392,1544.2437353547416,1503.7294526789253,1463.2151700031093,1422.700887327293,1382.186604651477,1341.6723219756607,1325.0977082026961,1308.5230944297311,1291.9484806567768,1275.3738668838123,1258.7992531108473,1242.2246393378828,1225.6500255649178,1209.075411791953,1192.5007980189882,1175.9261842460235,1159.3515704730683,1142.7769567001046,1126.202342927142,1109.627729154178,1093.0531153812144,1076.4785016082508,1059.903887835287,1043.3292740623242,1026.7546602893606,1010.1800465163969 +Land-Based Wind - Class 3 - Technology 1/Moderate,1665.7865833821902,1786.3135537720393,1676.0948551167523,1569.0990734589152,1536.8699034844901,1504.6407335100548,1472.4115635356297,1440.182393561205,1407.9532235867798,1393.300972420019,1378.648721253258,1363.9964700864864,1349.3442189197256,1334.6919677529645,1320.0397165862037,1305.3874654194426,1290.7352142526818,1276.0829630859207,1261.4307119191492,1246.7784607523884,1232.1262095856273,1217.4739584188665,1202.8217072521054,1188.1694560853446,1173.5172049185733,1158.8649537518195,1144.2127025850566,1129.5604514182946,1114.9082002515315 +Land-Based Wind - Class 3 - Technology 1/Conservative,1665.7865833821902,1809.6113559411617,1720.5724774396324,1632.638533920156,1621.5891840994777,1610.5398342788103,1599.490484458132,1588.441134637454,1577.391784816776,1566.343731428004,1555.2956780392428,1544.247624650471,1533.1995712617097,1522.1515178729378,1511.1034644841766,1500.0554110954047,1489.0073577066435,1477.9593043178716,1466.9112509291103,1455.8631975403382,1444.815144151577,1433.767090762816,1422.719037374044,1411.6709839852829,1400.6229305965107,1389.5748772077495,1378.5268238189778,1367.4787704302166,1356.4307170414445 +Land-Based Wind - Class 4 - Technology 1/Advanced,1665.7865833821902,1777.1999298005069,1658.6961184438392,1544.2437353547416,1503.7294526789253,1463.2151700031093,1422.700887327293,1382.186604651477,1341.6723219756607,1325.0977082026961,1308.5230944297311,1291.9484806567768,1275.3738668838123,1258.7992531108473,1242.2246393378828,1225.6500255649178,1209.075411791953,1192.5007980189882,1175.9261842460235,1159.3515704730683,1142.7769567001046,1126.202342927142,1109.627729154178,1093.0531153812144,1076.4785016082508,1059.903887835287,1043.3292740623242,1026.7546602893606,1010.1800465163969 +Land-Based Wind - Class 4 - Technology 1/Moderate,1665.7865833821902,1786.3135537720393,1676.0948551167523,1569.0990734589152,1536.8699034844901,1504.6407335100548,1472.4115635356297,1440.182393561205,1407.9532235867798,1393.300972420019,1378.648721253258,1363.9964700864864,1349.3442189197256,1334.6919677529645,1320.0397165862037,1305.3874654194426,1290.7352142526818,1276.0829630859207,1261.4307119191492,1246.7784607523884,1232.1262095856273,1217.4739584188665,1202.8217072521054,1188.1694560853446,1173.5172049185733,1158.8649537518195,1144.2127025850566,1129.5604514182946,1114.9082002515315 +Land-Based Wind - Class 4 - Technology 1/Conservative,1665.7865833821902,1809.6113559411617,1720.5724774396324,1632.638533920156,1621.5891840994777,1610.5398342788103,1599.490484458132,1588.441134637454,1577.391784816776,1566.343731428004,1555.2956780392428,1544.247624650471,1533.1995712617097,1522.1515178729378,1511.1034644841766,1500.0554110954047,1489.0073577066435,1477.9593043178716,1466.9112509291103,1455.8631975403382,1444.815144151577,1433.767090762816,1422.719037374044,1411.6709839852829,1400.6229305965107,1389.5748772077495,1378.5268238189778,1367.4787704302166,1356.4307170414445 +Land-Based Wind - Class 5 - Technology 1/Advanced,1665.7865833821902,1777.1999298005069,1658.6961184438392,1544.2437353547416,1503.7294526789253,1463.2151700031093,1422.700887327293,1382.186604651477,1341.6723219756607,1325.0977082026961,1308.5230944297311,1291.9484806567768,1275.3738668838123,1258.7992531108473,1242.2246393378828,1225.6500255649178,1209.075411791953,1192.5007980189882,1175.9261842460235,1159.3515704730683,1142.7769567001046,1126.202342927142,1109.627729154178,1093.0531153812144,1076.4785016082508,1059.903887835287,1043.3292740623242,1026.7546602893606,1010.1800465163969 +Land-Based Wind - Class 5 - Technology 1/Moderate,1665.7865833821902,1786.3135537720393,1676.0948551167523,1569.0990734589152,1536.8699034844901,1504.6407335100548,1472.4115635356297,1440.182393561205,1407.9532235867798,1393.300972420019,1378.648721253258,1363.9964700864864,1349.3442189197256,1334.6919677529645,1320.0397165862037,1305.3874654194426,1290.7352142526818,1276.0829630859207,1261.4307119191492,1246.7784607523884,1232.1262095856273,1217.4739584188665,1202.8217072521054,1188.1694560853446,1173.5172049185733,1158.8649537518195,1144.2127025850566,1129.5604514182946,1114.9082002515315 +Land-Based Wind - Class 5 - Technology 1/Conservative,1665.7865833821902,1809.6113559411617,1720.5724774396324,1632.638533920156,1621.5891840994777,1610.5398342788103,1599.490484458132,1588.441134637454,1577.391784816776,1566.343731428004,1555.2956780392428,1544.247624650471,1533.1995712617097,1522.1515178729378,1511.1034644841766,1500.0554110954047,1489.0073577066435,1477.9593043178716,1466.9112509291103,1455.8631975403382,1444.815144151577,1433.767090762816,1422.719037374044,1411.6709839852829,1400.6229305965107,1389.5748772077495,1378.5268238189778,1367.4787704302166,1356.4307170414445 +Land-Based Wind - Class 6 - Technology 1/Advanced,1665.7865833821902,1777.1999298005069,1658.6961184438392,1544.2437353547416,1503.7294526789253,1463.2151700031093,1422.700887327293,1382.186604651477,1341.6723219756607,1325.0977082026961,1308.5230944297311,1291.9484806567768,1275.3738668838123,1258.7992531108473,1242.2246393378828,1225.6500255649178,1209.075411791953,1192.5007980189882,1175.9261842460235,1159.3515704730683,1142.7769567001046,1126.202342927142,1109.627729154178,1093.0531153812144,1076.4785016082508,1059.903887835287,1043.3292740623242,1026.7546602893606,1010.1800465163969 +Land-Based Wind - Class 6 - Technology 1/Moderate,1665.7865833821902,1786.3135537720393,1676.0948551167523,1569.0990734589152,1536.8699034844901,1504.6407335100548,1472.4115635356297,1440.182393561205,1407.9532235867798,1393.300972420019,1378.648721253258,1363.9964700864864,1349.3442189197256,1334.6919677529645,1320.0397165862037,1305.3874654194426,1290.7352142526818,1276.0829630859207,1261.4307119191492,1246.7784607523884,1232.1262095856273,1217.4739584188665,1202.8217072521054,1188.1694560853446,1173.5172049185733,1158.8649537518195,1144.2127025850566,1129.5604514182946,1114.9082002515315 +Land-Based Wind - Class 6 - Technology 1/Conservative,1665.7865833821902,1809.6113559411617,1720.5724774396324,1632.638533920156,1621.5891840994777,1610.5398342788103,1599.490484458132,1588.441134637454,1577.391784816776,1566.343731428004,1555.2956780392428,1544.247624650471,1533.1995712617097,1522.1515178729378,1511.1034644841766,1500.0554110954047,1489.0073577066435,1477.9593043178716,1466.9112509291103,1455.8631975403382,1444.815144151577,1433.767090762816,1422.719037374044,1411.6709839852829,1400.6229305965107,1389.5748772077495,1378.5268238189778,1367.4787704302166,1356.4307170414445 +Land-Based Wind - Class 7 - Technology 1/Advanced,1665.7865833821902,1777.1999298005069,1658.6961184438392,1544.2437353547416,1503.7294526789253,1463.2151700031093,1422.700887327293,1382.186604651477,1341.6723219756607,1325.0977082026961,1308.5230944297311,1291.9484806567768,1275.3738668838123,1258.7992531108473,1242.2246393378828,1225.6500255649178,1209.075411791953,1192.5007980189882,1175.9261842460235,1159.3515704730683,1142.7769567001046,1126.202342927142,1109.627729154178,1093.0531153812144,1076.4785016082508,1059.903887835287,1043.3292740623242,1026.7546602893606,1010.1800465163969 +Land-Based Wind - Class 7 - Technology 1/Moderate,1665.7865833821902,1795.2370526972948,1693.1306257922363,1593.4358887096005,1569.3189904854144,1545.202092261218,1521.0851940370212,1496.9682958128246,1472.8513975886283,1454.9542377217801,1437.0570778549215,1419.1599179880627,1401.2627581212146,1383.3655982543562,1365.4684383874974,1347.5712785206495,1329.6741186537909,1311.7769587869323,1293.879798920084,1275.9826390532253,1258.085479186367,1240.188319319508,1222.2911594526602,1204.3939995858013,1186.4968397189427,1168.5996798520948,1150.7025199852426,1132.805360118387,1114.9082002515315 +Land-Based Wind - Class 7 - Technology 1/Conservative,1665.7865833821902,1809.6113559411617,1720.5724774396324,1632.638533920156,1621.5891840994777,1610.5398342788103,1599.490484458132,1588.441134637454,1577.391784816776,1566.343731428004,1555.2956780392428,1544.247624650471,1533.1995712617097,1522.1515178729378,1511.1034644841766,1500.0554110954047,1489.0073577066435,1477.9593043178716,1466.9112509291103,1455.8631975403382,1444.815144151577,1433.767090762816,1422.719037374044,1411.6709839852829,1400.6229305965107,1389.5748772077495,1378.5268238189778,1367.4787704302166,1356.4307170414445 +Land-Based Wind - Class 8 - Technology 2/Advanced,1803.2096453683753,1915.6221545194821,1778.6625141854718,1646.9127697068484,1594.8138111530022,1542.714852599167,1490.615894045321,1438.5169354914858,1386.4179769376399,1369.0715586201209,1351.7251403025914,1334.3787219850722,1317.0323036675427,1299.6858853500237,1282.339467032494,1264.993048714975,1247.6466303974453,1230.3002120799263,1212.9537937623966,1195.6073754448776,1178.2609571273479,1160.9145388098298,1143.5681204923055,1126.221702174781,1108.8752838572568,1091.5288655397324,1074.182447222208,1056.8360289046836,1039.4896105871594 +Land-Based Wind - Class 8 - Technology 2/Moderate,1803.2096453683753,1936.2929641853975,1818.1249690022184,1703.287705159342,1669.980391756338,1636.6730783533233,1603.3657649503193,1570.0584515473047,1536.7511381443007,1520.8763793782166,1505.0016206121327,1489.1268618460485,1473.252103079975,1457.3773443138912,1441.502585547807,1425.627826781723,1409.7530680156387,1393.8783092495548,1378.0035504834707,1362.1287917173865,1346.2540329513026,1330.379274185229,1314.504515419145,1298.629756653061,1282.7549978869768,1266.8802391208928,1251.0054803548087,1235.1307215887248,1219.2559628226406 +Land-Based Wind - Class 8 - Technology 2/Conservative,1803.2096453683753,1957.5017019723796,1858.614377504634,1761.1297173056528,1747.103074618082,1733.0764319305115,1719.0497892429303,1705.0231465553595,1690.996503867789,1679.2797002140207,1667.5628965602525,1655.846092906484,1644.129289252716,1632.4124855989478,1620.695681945169,1608.9788782914006,1597.2620746376324,1585.5452709838642,1573.8284673300957,1562.1116636763277,1550.3948600225594,1538.678056368791,1526.9612527150227,1515.2444490612547,1503.5276454074865,1491.8108417537073,1480.0940380999393,1468.377234446171,1456.6604307924026 +Land-Based Wind - Class 9 - Technology 3/Advanced,1735.2745158554371,1866.462985356269,1756.1450772260914,1648.7125673784928,1619.8585845528416,1591.00460172719,1562.150618901549,1533.2966360758974,1504.4426532502457,1485.9265180317248,1467.410382813204,1448.894247594683,1430.378112376162,1411.8619771576411,1393.3458419391202,1374.829706720599,1356.313571502078,1337.797436283557,1319.2813010650361,1300.7651658465152,1282.2490306279942,1263.7328954094733,1245.216760190952,1226.7006249724311,1208.1844897539102,1189.6683545353892,1171.1522193168682,1152.6360840983482,1134.119948879826 +Land-Based Wind - Class 9 - Technology 3/Moderate,1735.2745158554371,1870.7681174303507,1764.3639657311635,1660.4538366714423,1635.513610276781,1610.573383882109,1585.6331574874478,1560.6929310927865,1535.7527046981143,1519.9645301178127,1504.1763555375112,1488.3881809572097,1472.6000063769081,1456.8118317966066,1441.0236572163049,1425.235482635993,1409.4473080556916,1393.6591334753898,1377.8709588950883,1362.0827843147867,1346.2946097344852,1330.5064351541837,1314.7182605738822,1298.93008599357,1283.1419114132684,1267.353736832967,1251.5655622526651,1235.7773876723636,1219.989213092062 +Land-Based Wind - Class 9 - Technology 3/Conservative,1735.2745158554371,1889.7385315022855,1800.580210777595,1712.191329594922,1704.496934174747,1696.8025387545717,1689.1081433343968,1681.4137479142216,1673.719352494057,1661.6772042282112,1649.635055962376,1637.5929076965306,1625.5507594306953,1613.5086111648604,1601.4664628990147,1589.4243146331794,1577.3821663673339,1565.3400181014988,1553.2978698356637,1541.255721569818,1529.2135733039831,1517.1714250381372,1505.129276772302,1493.0871285064673,1481.0449802406213,1469.0028319747864,1456.9606837089407,1444.9185354431056,1432.8763871772705 +Land-Based Wind - Class 10 - Technology 4/Advanced,2334.785858776324,2470.82835726528,2280.44660444001,2097.9590776521995,2019.0168172774986,1940.0745569027868,1861.1322965280858,1782.190036153374,1703.2477757786726,1681.3137705544075,1659.3797653301424,1637.4457601058878,1615.5117548816227,1593.5777496573576,1571.643744433103,1549.7097392088378,1527.7757339845728,1505.8417287603181,1483.907723536053,1461.973718311788,1440.039713087533,1418.105707863268,1396.171702639003,1374.2376974147483,1352.3036921904832,1330.369686966218,1308.4356817419634,1286.5016765176983,1264.5676712934332 +Land-Based Wind - Class 10 - Technology 4/Moderate,2334.785858776324,2490.2187260363703,2317.4645811848236,2150.8419015733803,2089.5272491723917,2028.2125967714142,1966.8979443704256,1905.5832919694476,1844.2686395684593,1825.22406952732,1806.17949948617,1787.13492944502,1768.0903594038703,1749.0457893627308,1730.001219321581,1710.956649280431,1691.912079239281,1672.8675091981418,1653.8229391569919,1634.778369115842,1615.7337990747026,1596.6892290335527,1577.6446589924028,1558.6000889512527,1539.5555189101135,1520.5109488689636,1501.4663788278137,1482.4218087866743,1463.3772387455244 +Land-Based Wind - Class 10 - Technology 4/Conservative,2334.785858776324,2534.508447300878,2402.017685417052,2271.6320504765526,2250.5807810433066,2229.529511610049,2208.4782421767914,2187.426972743535,2166.3757033102775,2151.4336861415195,2136.4916689727515,2121.5496518039827,2106.607634635225,2091.6656174664568,2076.7236002976883,2061.7815831289304,2046.8395659601617,2031.8975487913933,2016.9555316226356,2002.013514453867,1987.0714972851092,1972.1294801163408,1957.1874629475724,1942.2454457788144,1927.303428610046,1912.3614114412778,1897.4193942725199,1882.4773771037512,1867.535359934983 diff --git a/tests/data/Land-Based_Wind/Market/TechLife/df_fom.csv b/tests/data/Land-Based_Wind/Market/TechLife/df_fom.csv index f4b4cdf..7fd4664 100644 --- a/tests/data/Land-Based_Wind/Market/TechLife/df_fom.csv +++ b/tests/data/Land-Based_Wind/Market/TechLife/df_fom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,30.3,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 1 - Technology 1/Moderate,30.3,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27.0,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 1 - Technology 1/Conservative,30.3,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 2 - Technology 1/Advanced,30.3,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 2 - Technology 1/Moderate,30.3,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27.0,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 2 - Technology 1/Conservative,30.3,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 3 - Technology 1/Advanced,30.3,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 3 - Technology 1/Moderate,30.3,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27.0,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 3 - Technology 1/Conservative,30.3,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 4 - Technology 1/Advanced,30.3,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 4 - Technology 1/Moderate,30.3,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27.0,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 4 - Technology 1/Conservative,30.3,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 5 - Technology 1/Advanced,30.3,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 5 - Technology 1/Moderate,30.3,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27.0,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 5 - Technology 1/Conservative,30.3,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 6 - Technology 1/Advanced,30.3,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 6 - Technology 1/Moderate,30.3,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27.0,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 6 - Technology 1/Conservative,30.3,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 7 - Technology 1/Advanced,30.3,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 7 - Technology 1/Moderate,30.3,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27.0,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 7 - Technology 1/Conservative,30.3,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 8 - Technology 2/Advanced,28.5,27.8104166909472,27.1208333818944,26.4312500728416,25.7416667637888,25.052083454736,24.3625001456832,23.6729168366304,22.9833335275777,22.2937502185249,21.9057178518091,21.5176854850933,21.1296531183775,20.7416207516618,20.353588384946,19.9655560182302,19.5775236515144,19.1894912847987,18.8014589180829,18.4134265513671,18.0253941846514,17.6373618179356,17.2493294512198,16.861297084504,16.4732647177883,16.0852323510725,15.6971999843567,15.3091676176409,14.9211352509252,14.5331028842094 -Land-Based Wind - Class 8 - Technology 2/Moderate,28.5,28.0666666666666,27.6333333333333,27.2,26.7666666666666,26.3333333333333,25.9,25.4666666666666,25.0333333333333,24.6,24.435,24.27,24.105,23.94,23.775,23.61,23.445,23.28,23.115,22.95,22.785,22.62,22.455,22.29,22.125,21.96,21.795,21.63,21.465,21.3 -Land-Based Wind - Class 8 - Technology 2/Conservative,28.5,28.3276041727368,28.1552083454736,27.9828125182104,27.8104166909472,27.638020863684,27.4656250364208,27.2932292091576,27.1208333818944,26.9484375546312,26.8514294629522,26.7544213712733,26.6574132795943,26.5604051879154,26.4633970962365,26.3663890045575,26.2693809128786,26.1723728211996,26.0753647295207,25.9783566378417,25.8813485461628,25.7843404544839,25.6873323628049,25.590324271126,25.493316179447,25.3963080877681,25.2992999960891,25.2022919044102,25.1052838127313,25.0082757210523 -Land-Based Wind - Class 9 - Technology 3/Advanced,38.4,37.4708772256972,36.5417544513945,35.6126316770918,34.6835089027891,33.7543861284864,32.8252633541837,31.896140579881,30.9670178055783,30.0378950312756,29.5150724740165,28.9922499167573,28.4694273594982,27.946604802239,27.4237822449799,26.9009596877207,26.3781371304616,25.8553145732024,25.3324920159433,24.8096694586841,24.286846901425,23.7640243441659,23.2412017869067,22.7183792296476,22.1955566723884,21.6727341151293,21.1499115578701,20.627089000611,20.1042664433518,19.5814438860927 -Land-Based Wind - Class 9 - Technology 3/Moderate,38.4,38.0333333333333,37.6666666666666,37.3,36.9333333333333,36.5666666666666,36.2,35.8333333333333,35.4666666666666,35.1,34.825,34.55,34.275,34.0,33.725,33.45,33.175,32.9,32.625,32.35,32.075,31.8,31.525,31.25,30.975,30.7,30.425,30.15,29.875,29.6 -Land-Based Wind - Class 9 - Technology 3/Conservative,38.4,38.1677193064243,37.9354386128486,37.7031579192729,37.4708772256972,37.2385965321216,37.0063158385459,36.7740351449702,36.5417544513945,36.3094737578189,36.1787681185041,36.0480624791893,35.9173568398745,35.7866512005597,35.6559455612449,35.5252399219301,35.3945342826154,35.2638286433006,35.1331230039858,35.002417364671,34.8717117253562,34.7410060860414,34.6103004467266,34.4795948074119,34.3488891680971,34.2181835287823,34.0874778894675,33.9567722501527,33.8260666108379,33.6953609715231 -Land-Based Wind - Class 10 - Technology 4/Advanced,30.3,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 10 - Technology 4/Moderate,30.3,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27.0,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 10 - Technology 4/Conservative,30.3,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Land-Based Wind - Class 1 - Technology 1/Advanced,32.4430472671293,31.6769731018607,30.9108989365921,30.1448247713235,29.3787506060549,28.6126764407864,27.8466022755178,27.0805281102492,26.3144539449806,25.8184394526984,25.3224249604161,24.8264104681339,24.3303959758516,23.8343814835694,23.3383669912871,22.8423524990049,22.3463380067226,21.8503235144404,21.3543090221581,20.8582945298759,20.3622800375936,19.8662655453114,19.3702510530291,18.8742365607469,18.3782220684646,17.8822075761824,17.3861930839001,16.8901785916178,16.3941640993356 +Land-Based Wind - Class 1 - Technology 1/Moderate,32.4430472671293,32.0456380021644,31.6482287371996,31.2508194722348,30.8534102072699,30.4560009423051,30.0585916773403,29.6611824123754,29.2637731474106,29.0632621091783,28.8627510709461,28.6622400327138,28.4617289944816,28.2612179562493,28.0607069180171,27.8601958797848,27.6596848415525,27.4591738033203,27.258662765088,27.0581517268558,26.8576406886235,26.6571296503912,26.456618612159,26.2561075739267,26.0555965356945,25.8550854974622,25.65457445923,25.4540634209977,25.2535523827654 +Land-Based Wind - Class 1 - Technology 1/Conservative,32.4430472671293,32.2515287258121,32.060010184495,31.8684916431778,31.6769731018607,31.4854545605435,31.2939360192264,31.1024174779092,30.9108989365921,30.7868953135215,30.662891690451,30.5388880673804,30.4148844443098,30.2908808212393,30.1668771981687,30.0428735750982,29.9188699520276,29.794866328957,29.6708627058865,29.5468590828159,29.4228554597453,29.2988518366748,29.1748482136042,29.0508445905337,28.9268409674631,28.8028373443925,28.678833721322,28.5548300982514,28.4308264751808 +Land-Based Wind - Class 2 - Technology 1/Advanced,32.4430472671293,31.6769731018607,30.9108989365921,30.1448247713235,29.3787506060549,28.6126764407864,27.8466022755178,27.0805281102492,26.3144539449806,25.8184394526984,25.3224249604161,24.8264104681339,24.3303959758516,23.8343814835694,23.3383669912871,22.8423524990049,22.3463380067226,21.8503235144404,21.3543090221581,20.8582945298759,20.3622800375936,19.8662655453114,19.3702510530291,18.8742365607469,18.3782220684646,17.8822075761824,17.3861930839001,16.8901785916178,16.3941640993356 +Land-Based Wind - Class 2 - Technology 1/Moderate,32.4430472671293,32.0456380021644,31.6482287371996,31.2508194722348,30.8534102072699,30.4560009423051,30.0585916773403,29.6611824123754,29.2637731474106,29.0632621091783,28.8627510709461,28.6622400327138,28.4617289944816,28.2612179562493,28.0607069180171,27.8601958797848,27.6596848415525,27.4591738033203,27.258662765088,27.0581517268558,26.8576406886235,26.6571296503912,26.456618612159,26.2561075739267,26.0555965356945,25.8550854974622,25.65457445923,25.4540634209977,25.2535523827654 +Land-Based Wind - Class 2 - Technology 1/Conservative,32.4430472671293,32.2515287258121,32.060010184495,31.8684916431778,31.6769731018607,31.4854545605435,31.2939360192264,31.1024174779092,30.9108989365921,30.7868953135215,30.662891690451,30.5388880673804,30.4148844443098,30.2908808212393,30.1668771981687,30.0428735750982,29.9188699520276,29.794866328957,29.6708627058865,29.5468590828159,29.4228554597453,29.2988518366748,29.1748482136042,29.0508445905337,28.9268409674631,28.8028373443925,28.678833721322,28.5548300982514,28.4308264751808 +Land-Based Wind - Class 3 - Technology 1/Advanced,32.4430472671293,31.6769731018607,30.9108989365921,30.1448247713235,29.3787506060549,28.6126764407864,27.8466022755178,27.0805281102492,26.3144539449806,25.8184394526984,25.3224249604161,24.8264104681339,24.3303959758516,23.8343814835694,23.3383669912871,22.8423524990049,22.3463380067226,21.8503235144404,21.3543090221581,20.8582945298759,20.3622800375936,19.8662655453114,19.3702510530291,18.8742365607469,18.3782220684646,17.8822075761824,17.3861930839001,16.8901785916178,16.3941640993356 +Land-Based Wind - Class 3 - Technology 1/Moderate,32.4430472671293,32.0456380021644,31.6482287371996,31.2508194722348,30.8534102072699,30.4560009423051,30.0585916773403,29.6611824123754,29.2637731474106,29.0632621091783,28.8627510709461,28.6622400327138,28.4617289944816,28.2612179562493,28.0607069180171,27.8601958797848,27.6596848415525,27.4591738033203,27.258662765088,27.0581517268558,26.8576406886235,26.6571296503912,26.456618612159,26.2561075739267,26.0555965356945,25.8550854974622,25.65457445923,25.4540634209977,25.2535523827654 +Land-Based Wind - Class 3 - Technology 1/Conservative,32.4430472671293,32.2515287258121,32.060010184495,31.8684916431778,31.6769731018607,31.4854545605435,31.2939360192264,31.1024174779092,30.9108989365921,30.7868953135215,30.662891690451,30.5388880673804,30.4148844443098,30.2908808212393,30.1668771981687,30.0428735750982,29.9188699520276,29.794866328957,29.6708627058865,29.5468590828159,29.4228554597453,29.2988518366748,29.1748482136042,29.0508445905337,28.9268409674631,28.8028373443925,28.678833721322,28.5548300982514,28.4308264751808 +Land-Based Wind - Class 4 - Technology 1/Advanced,32.4430472671293,31.6769731018607,30.9108989365921,30.1448247713235,29.3787506060549,28.6126764407864,27.8466022755178,27.0805281102492,26.3144539449806,25.8184394526984,25.3224249604161,24.8264104681339,24.3303959758516,23.8343814835694,23.3383669912871,22.8423524990049,22.3463380067226,21.8503235144404,21.3543090221581,20.8582945298759,20.3622800375936,19.8662655453114,19.3702510530291,18.8742365607469,18.3782220684646,17.8822075761824,17.3861930839001,16.8901785916178,16.3941640993356 +Land-Based Wind - Class 4 - Technology 1/Moderate,32.4430472671293,32.0456380021644,31.6482287371996,31.2508194722348,30.8534102072699,30.4560009423051,30.0585916773403,29.6611824123754,29.2637731474106,29.0632621091783,28.8627510709461,28.6622400327138,28.4617289944816,28.2612179562493,28.0607069180171,27.8601958797848,27.6596848415525,27.4591738033203,27.258662765088,27.0581517268558,26.8576406886235,26.6571296503912,26.456618612159,26.2561075739267,26.0555965356945,25.8550854974622,25.65457445923,25.4540634209977,25.2535523827654 +Land-Based Wind - Class 4 - Technology 1/Conservative,32.4430472671293,32.2515287258121,32.060010184495,31.8684916431778,31.6769731018607,31.4854545605435,31.2939360192264,31.1024174779092,30.9108989365921,30.7868953135215,30.662891690451,30.5388880673804,30.4148844443098,30.2908808212393,30.1668771981687,30.0428735750982,29.9188699520276,29.794866328957,29.6708627058865,29.5468590828159,29.4228554597453,29.2988518366748,29.1748482136042,29.0508445905337,28.9268409674631,28.8028373443925,28.678833721322,28.5548300982514,28.4308264751808 +Land-Based Wind - Class 5 - Technology 1/Advanced,32.4430472671293,31.6769731018607,30.9108989365921,30.1448247713235,29.3787506060549,28.6126764407864,27.8466022755178,27.0805281102492,26.3144539449806,25.8184394526984,25.3224249604161,24.8264104681339,24.3303959758516,23.8343814835694,23.3383669912871,22.8423524990049,22.3463380067226,21.8503235144404,21.3543090221581,20.8582945298759,20.3622800375936,19.8662655453114,19.3702510530291,18.8742365607469,18.3782220684646,17.8822075761824,17.3861930839001,16.8901785916178,16.3941640993356 +Land-Based Wind - Class 5 - Technology 1/Moderate,32.4430472671293,32.0456380021644,31.6482287371996,31.2508194722348,30.8534102072699,30.4560009423051,30.0585916773403,29.6611824123754,29.2637731474106,29.0632621091783,28.8627510709461,28.6622400327138,28.4617289944816,28.2612179562493,28.0607069180171,27.8601958797848,27.6596848415525,27.4591738033203,27.258662765088,27.0581517268558,26.8576406886235,26.6571296503912,26.456618612159,26.2561075739267,26.0555965356945,25.8550854974622,25.65457445923,25.4540634209977,25.2535523827654 +Land-Based Wind - Class 5 - Technology 1/Conservative,32.4430472671293,32.2515287258121,32.060010184495,31.8684916431778,31.6769731018607,31.4854545605435,31.2939360192264,31.1024174779092,30.9108989365921,30.7868953135215,30.662891690451,30.5388880673804,30.4148844443098,30.2908808212393,30.1668771981687,30.0428735750982,29.9188699520276,29.794866328957,29.6708627058865,29.5468590828159,29.4228554597453,29.2988518366748,29.1748482136042,29.0508445905337,28.9268409674631,28.8028373443925,28.678833721322,28.5548300982514,28.4308264751808 +Land-Based Wind - Class 6 - Technology 1/Advanced,32.4430472671293,31.6769731018607,30.9108989365921,30.1448247713235,29.3787506060549,28.6126764407864,27.8466022755178,27.0805281102492,26.3144539449806,25.8184394526984,25.3224249604161,24.8264104681339,24.3303959758516,23.8343814835694,23.3383669912871,22.8423524990049,22.3463380067226,21.8503235144404,21.3543090221581,20.8582945298759,20.3622800375936,19.8662655453114,19.3702510530291,18.8742365607469,18.3782220684646,17.8822075761824,17.3861930839001,16.8901785916178,16.3941640993356 +Land-Based Wind - Class 6 - Technology 1/Moderate,32.4430472671293,32.0456380021644,31.6482287371996,31.2508194722348,30.8534102072699,30.4560009423051,30.0585916773403,29.6611824123754,29.2637731474106,29.0632621091783,28.8627510709461,28.6622400327138,28.4617289944816,28.2612179562493,28.0607069180171,27.8601958797848,27.6596848415525,27.4591738033203,27.258662765088,27.0581517268558,26.8576406886235,26.6571296503912,26.456618612159,26.2561075739267,26.0555965356945,25.8550854974622,25.65457445923,25.4540634209977,25.2535523827654 +Land-Based Wind - Class 6 - Technology 1/Conservative,32.4430472671293,32.2515287258121,32.060010184495,31.8684916431778,31.6769731018607,31.4854545605435,31.2939360192264,31.1024174779092,30.9108989365921,30.7868953135215,30.662891690451,30.5388880673804,30.4148844443098,30.2908808212393,30.1668771981687,30.0428735750982,29.9188699520276,29.794866328957,29.6708627058865,29.5468590828159,29.4228554597453,29.2988518366748,29.1748482136042,29.0508445905337,28.9268409674631,28.8028373443925,28.678833721322,28.5548300982514,28.4308264751808 +Land-Based Wind - Class 7 - Technology 1/Advanced,32.4430472671293,31.6769731018607,30.9108989365921,30.1448247713235,29.3787506060549,28.6126764407864,27.8466022755178,27.0805281102492,26.3144539449806,25.8184394526984,25.3224249604161,24.8264104681339,24.3303959758516,23.8343814835694,23.3383669912871,22.8423524990049,22.3463380067226,21.8503235144404,21.3543090221581,20.8582945298759,20.3622800375936,19.8662655453114,19.3702510530291,18.8742365607469,18.3782220684646,17.8822075761824,17.3861930839001,16.8901785916178,16.3941640993356 +Land-Based Wind - Class 7 - Technology 1/Moderate,32.4430472671293,32.0456380021644,31.6482287371996,31.2508194722348,30.8534102072699,30.4560009423051,30.0585916773403,29.6611824123754,29.2637731474106,29.0632621091783,28.8627510709461,28.6622400327138,28.4617289944816,28.2612179562493,28.0607069180171,27.8601958797848,27.6596848415525,27.4591738033203,27.258662765088,27.0581517268558,26.8576406886235,26.6571296503912,26.456618612159,26.2561075739267,26.0555965356945,25.8550854974622,25.65457445923,25.4540634209977,25.2535523827654 +Land-Based Wind - Class 7 - Technology 1/Conservative,32.4430472671293,32.2515287258121,32.060010184495,31.8684916431778,31.6769731018607,31.4854545605435,31.2939360192264,31.1024174779092,30.9108989365921,30.7868953135215,30.662891690451,30.5388880673804,30.4148844443098,30.2908808212393,30.1668771981687,30.0428735750982,29.9188699520276,29.794866328957,29.6708627058865,29.5468590828159,29.4228554597453,29.2988518366748,29.1748482136042,29.0508445905337,28.9268409674631,28.8028373443925,28.678833721322,28.5548300982514,28.4308264751808 +Land-Based Wind - Class 8 - Technology 2/Advanced,30.4198728273082,29.7015716612101,28.9832704951119,28.2649693290138,27.5466681629156,26.8283669968175,26.1100658307193,25.3917646646212,24.673463498523,24.2083808676748,23.7432982368267,23.2782156059785,22.8131329751303,22.3480503442822,21.882967713434,21.4178850825858,20.9528024517377,20.4877198208895,20.0226371900413,19.5575545591931,19.092471928345,18.6273892974968,18.1623066666486,17.6972240358005,17.2321414049523,16.7670587741041,16.301976143256,15.8368935124078,15.3718108815596 +Land-Based Wind - Class 8 - Technology 2/Moderate,30.4198728273082,29.9502073323498,29.4805418373914,29.0108763424329,28.5412108474745,28.0715453525161,27.6018798575576,27.1322143625992,26.6625488676408,26.4837146984066,26.3048805291724,26.1260463599382,25.9472121907041,25.7683780214699,25.5895438522357,25.4107096830015,25.2318755137674,25.0530413445332,24.874207175299,24.6953730060648,24.5165388368306,24.3377046675965,24.1588704983623,23.9800363291281,23.8012021598939,23.6223679906598,23.4435338214256,23.2646996521914,23.0858654829572 +Land-Based Wind - Class 8 - Technology 2/Conservative,30.4198728273082,30.2402975357837,30.0607222442592,29.8811469527346,29.7015716612101,29.5219963696855,29.342421078161,29.1628457866365,28.9832704951119,28.8669998373999,28.7507291796878,28.6344585219758,28.5181878642638,28.4019172065517,28.2856465488397,28.1693758911276,28.0531052334156,27.9368345757035,27.8205639179915,27.7042932602795,27.5880226025674,27.4717519448554,27.3554812871433,27.2392106294313,27.1229399717192,27.0066693140072,26.8903986562952,26.7741279985831,26.6578573408711 +Land-Based Wind - Class 9 - Technology 3/Advanced,41.2221792113525,40.2488043532551,39.2754294951577,38.3020546370603,37.3286797789629,36.3553049208655,35.3819300627682,34.4085552046708,33.4351803465734,32.804943669854,32.1747069931345,31.5444703164151,30.9142336396957,30.2839969629762,29.6537602862568,29.0235236095374,28.393286932818,27.7630502560985,27.1328135793791,26.5025769026597,25.8723402259402,25.2421035492208,24.6118668725014,23.9816301957819,23.3513935190625,22.7211568423431,22.0909201656236,21.4606834889042,20.8304468121848 +Land-Based Wind - Class 9 - Technology 3/Moderate,41.2221792113525,40.8247699463876,40.4273606814228,40.029951416458,39.6325421514931,39.2351328865283,38.8377236215635,38.4403143565986,38.0429050916338,37.7448481429102,37.4467911941865,37.1487342454629,36.8506772967393,36.5526203480157,36.254563399292,35.9565064505684,35.6584495018448,35.3603925531212,35.0623356043975,34.7642786556739,34.4662217069503,34.1681647582266,33.870107809503,33.5720508607794,33.2739939120558,32.9759369633321,32.6778800146085,32.3798230658849,32.0817661171613 +Land-Based Wind - Class 9 - Technology 3/Conservative,41.2221792113525,40.9788354968281,40.7354917823038,40.4921480677794,40.2488043532551,40.0054606387307,39.7621169242064,39.518773209682,39.2754294951577,39.1178703259778,38.960311156798,38.8027519876181,38.6451928184383,38.4876336492584,38.3300744800785,38.1725153108987,38.0149561417188,37.857396972539,37.6998378033591,37.5422786341793,37.3847194649994,37.2271602958195,37.0696011266397,36.9120419574598,36.75448278828,36.5969236191001,36.4393644499203,36.2818052807404,36.1242461115605 +Land-Based Wind - Class 10 - Technology 4/Advanced,32.4430472671293,31.6769731018607,30.9108989365921,30.1448247713235,29.3787506060549,28.6126764407864,27.8466022755178,27.0805281102492,26.3144539449806,25.8184394526984,25.3224249604161,24.8264104681339,24.3303959758516,23.8343814835694,23.3383669912871,22.8423524990049,22.3463380067226,21.8503235144404,21.3543090221581,20.8582945298759,20.3622800375936,19.8662655453114,19.3702510530291,18.8742365607469,18.3782220684646,17.8822075761824,17.3861930839001,16.8901785916178,16.3941640993356 +Land-Based Wind - Class 10 - Technology 4/Moderate,32.4430472671293,32.0456380021644,31.6482287371996,31.2508194722348,30.8534102072699,30.4560009423051,30.0585916773403,29.6611824123754,29.2637731474106,29.0632621091783,28.8627510709461,28.6622400327138,28.4617289944816,28.2612179562493,28.0607069180171,27.8601958797848,27.6596848415525,27.4591738033203,27.258662765088,27.0581517268558,26.8576406886235,26.6571296503912,26.456618612159,26.2561075739267,26.0555965356945,25.8550854974622,25.65457445923,25.4540634209977,25.2535523827654 +Land-Based Wind - Class 10 - Technology 4/Conservative,32.4430472671293,32.2515287258121,32.060010184495,31.8684916431778,31.6769731018607,31.4854545605435,31.2939360192264,31.1024174779092,30.9108989365921,30.7868953135215,30.662891690451,30.5388880673804,30.4148844443098,30.2908808212393,30.1668771981687,30.0428735750982,29.9188699520276,29.794866328957,29.6708627058865,29.5468590828159,29.4228554597453,29.2988518366748,29.1748482136042,29.0508445905337,28.9268409674631,28.8028373443925,28.678833721322,28.5548300982514,28.4308264751808 diff --git a/tests/data/Land-Based_Wind/Market/TechLife/df_gcc.csv b/tests/data/Land-Based_Wind/Market/TechLife/df_gcc.csv index b336383..c507128 100644 --- a/tests/data/Land-Based_Wind/Market/TechLife/df_gcc.csv +++ b/tests/data/Land-Based_Wind/Market/TechLife/df_gcc.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 1 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 1 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 2 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 2 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 2 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 3 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 3 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 3 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 4 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 4 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 4 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 5 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 5 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 5 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 6 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 6 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 6 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 7 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 7 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 7 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 8 - Technology 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 8 - Technology 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 8 - Technology 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 9 - Technology 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 9 - Technology 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 9 - Technology 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 10 - Technology 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 10 - Technology 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 10 - Technology 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Land-Based Wind - Class 1 - Technology 1/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 1 - Technology 1/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 1 - Technology 1/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 2 - Technology 1/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 2 - Technology 1/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 2 - Technology 1/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 3 - Technology 1/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 3 - Technology 1/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 3 - Technology 1/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 4 - Technology 1/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 4 - Technology 1/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 4 - Technology 1/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 5 - Technology 1/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 5 - Technology 1/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 5 - Technology 1/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 6 - Technology 1/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 6 - Technology 1/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 6 - Technology 1/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 7 - Technology 1/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 7 - Technology 1/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 7 - Technology 1/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 8 - Technology 2/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 8 - Technology 2/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 8 - Technology 2/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 9 - Technology 3/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 9 - Technology 3/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 9 - Technology 3/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 10 - Technology 4/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 10 - Technology 4/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 10 - Technology 4/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 diff --git a/tests/data/Land-Based_Wind/Market/TechLife/df_lcoe.csv b/tests/data/Land-Based_Wind/Market/TechLife/df_lcoe.csv index 3bd3631..dbed62d 100644 --- a/tests/data/Land-Based_Wind/Market/TechLife/df_lcoe.csv +++ b/tests/data/Land-Based_Wind/Market/TechLife/df_lcoe.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,15.222098924645387,13.56227000337108,11.809515449677228,8.91743812209942,7.94424862140059,6.99322306653108,6.063464450760083,5.154105274303035,4.2643052873420935,3.393249305518946,3.1168328090773514,2.840406101712354,2.5639578031276997,2.28747619634391,2.0109492139090612,1.7343644234333802,1.457709012410227,1.1809697722822179,0.9041330817066324,0.6271848889752896,0.3501106935395768,0.07289552658004794,-0.2044760694265051,3.724731301743292,7.42948385234746,14.242655940916636,14.000171803364951,13.758097532923179,13.516432265241123,13.275175138338914 -Land-Based Wind - Class 1 - Technology 1/Moderate,15.222098924645387,13.980995740802495,12.619346233599021,10.044990483134896,9.41526349205665,8.79264817280199,8.176886321320016,7.567720974016154,6.9648958715556475,6.3681548992766,6.14131528852926,5.914437466821401,5.687511839012501,5.4605285302114375,5.233477374399232,5.006347902498973,4.779129329862052,4.551810543141066,4.324380086505855,4.096826147173964,3.869136540210885,3.6412986925504143,3.413299626202406,7.278535729862357,10.919624943963942,17.545853150762913,17.347242131174173,17.148947613706554,16.95096884320465,16.753305066943145 -Land-Based Wind - Class 1 - Technology 1/Conservative,15.222098924645387,14.473510465233996,13.583386958784292,11.390847150697155,11.196352909847107,11.002741332873445,10.810032112132394,10.618246752391553,10.427408749434424,10.237543789553726,10.054619842257743,9.871953244836188,9.689538892225329,9.50737158161932,9.325446008600764,9.143756763109163,8.962298325234478,8.781065060832582,8.600051216948007,8.419250917038777,8.238658155996799,8.058266794936689,7.878070555765561,11.591618586393649,15.079531838825584,21.330548558882676,21.166413124792477,21.002669404849307,20.839315997930925,20.676351509569315 -Land-Based Wind - Class 2 - Technology 1/Advanced,17.067943640654242,15.587683464131509,13.732923511658672,10.65839787232143,9.618061587521577,8.601904867604905,7.608953592832336,6.6382664019068365,5.688932245241201,4.760068020920418,4.469505231800998,4.178891028048525,3.8882137983617646,3.597461583170496,3.3066220603603043,3.015682530295578,2.7246299001018386,2.4334506671649727,2.142130901799373,1.8506562290383393,1.5590118094959493,1.2671823192361344,0.9751519286015409,4.838335676647885,8.478587967989522,15.174371027255425,14.917566960851875,14.661145965841193,14.405107270230603,14.149450104122081 -Land-Based Wind - Class 2 - Technology 1/Moderate,17.067943640654242,16.041786145798696,14.610903429141125,11.88032352287891,11.21174006746978,10.550814196185087,9.897274168722607,9.250849774865937,8.61127177862959,7.978271338890988,7.737634819688299,7.49697520013752,7.256282661878988,7.015547101031331,6.774758116555201,6.533904998050282,6.2929767129546725,6.0519618931155215,5.810848820686715,5.569625413323145,5.3282792086279755,5.0867973477986865,4.845166558441225,8.637478135883095,12.207431613390419,18.70138594058785,18.48969481918911,18.278341044071976,18.067323810348114,17.856642315719295 -Land-Based Wind - Class 2 - Technology 1/Conservative,17.067943640654242,16.566736848615648,15.638433838134056,13.314815464907976,13.110128268407607,12.906459418791584,12.703833373834613,12.502276731019997,12.301818433561035,12.102490000104847,11.908661337093932,11.715124599581362,11.521874754991508,11.328906679221713,11.136215153009193,10.943794858146017,10.751640373533611,10.55974617107099,10.36810661136596,10.176715939262241,9.985568279179748,9.794657630238195,9.603977861181903,13.234611509828982,16.641301180704016,22.735333385984184,22.56038833925026,22.385860804128857,22.211749287222784,22.038052302227303 -Land-Based Wind - Class 3 - Technology 1/Advanced,17.75651813227855,16.342998432883128,14.449967045320392,11.307216876627482,10.241657895665359,9.201046581068205,8.184379194912129,7.190686017608357,6.219028827747227,5.268498468633069,4.972745244985521,4.676923768685651,4.381022336124982,4.085028891066326,3.7889310101842995,3.4927158878947218,3.196370320433175,2.899880689139632,2.603232942900437,2.306412579700474,2.009404627234133,1.7121936225090906,1.4147635903959035,5.253401301234431,8.869668430745168,15.521741047436425,15.259646667955172,14.99792384619189,14.73657184056033,14.475589911486601 -Land-Based Wind - Class 3 - Technology 1/Moderate,17.75651813227855,16.810544044638988,15.353834549818593,12.564976735493385,11.881898252446778,11.206681000820613,10.539048190745024,9.878724670479691,9.225436363225334,8.578909680376459,8.333126358117635,8.087325572378255,7.841497421528981,7.595631716265853,7.349717967877371,7.103745375939994,6.857702815410121,6.611578823082258,6.365361583367612,6.119038913363397,5.872598247168277,5.626026619388362,5.379310647805276,9.144418437121233,12.687835417144843,19.132446254821303,18.91587572814209,18.699650323456613,18.48376921732426,18.268231588954 -Land-Based Wind - Class 3 - Technology 1/Conservative,17.75651813227855,17.347594675003172,16.40504917036631,14.032533208101167,13.82404362822897,13.616623010472956,13.41029759030108,13.205095864984816,13.001048809848424,12.798190119242413,12.600293557662006,12.402701819681639,12.205409899766384,12.008412703173331,11.811705042405652,11.615281633520265,11.419137092279005,11.223265930139554,11.02766255007311,10.832321242205406,10.637236179275273,10.442401411884099,10.247810863552342,13.847514105147434,17.223904105690835,23.259374758356163,23.080397290332265,22.901846957415515,22.723722231786432,22.546021592881477 -Land-Based Wind - Class 4 - Technology 1/Advanced,18.59154856873748,17.25878547925298,15.319182868135897,12.093577965091225,10.997304947166555,9.926922953894326,8.881391694079923,7.8597064581340526,6.860895506864779,5.884017551946183,5.582032700768568,5.2799581352820795,4.97778203487557,4.675492220991391,4.373076142440098,4.070520859993369,3.7678130302130626,3.464938888473064,3.1618842311252244,2.8586343967594843,2.5551742465082725,2.251488143325485,1.9475599301946787,5.7564914972301455,9.343727286033225,15.942851023321728,15.674378678579826,15.40626283707759,15.138502790527127,14.87109783256545 -Land-Based Wind - Class 4 - Technology 1/Moderate,18.59154856873748,17.742812450756745,16.254782966445042,13.395251858819389,12.694595336792595,12.002047008123391,11.31732395935974,10.640145046202953,9.970230321425685,9.307300439176561,9.055275617625146,8.803240168390978,8.551184088863977,8.299097086148706,8.0469685652142,7.794787616466138,7.542543002708921,7.290223145467202,7.037816110620298,6.7853095933197345,6.53269090214453,6.279946942438471,6.027064198799408,9.759182106340246,13.270418424219873,19.6551906880131,19.432702933828992,19.210569731201332,18.988790234191004,18.76736359958112 -Land-Based Wind - Class 4 - Technology 1/Conservative,18.59154856873748,18.29453659561173,17.334719297936715,14.90290550280989,14.689804793880281,14.477834427875543,14.267022796062129,14.057400699574309,13.849001578065813,13.641861764350384,13.439032084916619,13.2365228705387,13.034329148473969,12.832445859583764,12.630867854893516,12.429589892013073,12.228606631404809,12.02791263249873,11.827502349640135,11.627370127867742,11.427510198516732,11.227916674619827,11.028583546124253,14.59077765600645,17.93042341573155,23.89487680093415,23.7110092381555,23.52758048084212,23.344588959430823,23.162033111812615 -Land-Based Wind - Class 5 - Technology 1/Advanced,19.655858548766574,18.425741292122538,16.426526669636047,13.095128008575369,11.959506930506322,10.850998241227344,9.768514032273636,8.711004027017665,7.677452850098497,6.6668773951145575,6.3570491000869325,6.047102113269435,5.737024456186173,5.426803785581974,5.116427378447888,4.8058821163080445,4.495154468727623,4.184230475996699,3.873095730939216,3.561735359798238,3.2501340021440157,2.938275789735542,2.6261443242880276,6.397309431782409,9.947630354988839,16.479359604767076,16.202817689335777,15.926611371917367,15.650739980234286,15.37520284383886 -Land-Based Wind - Class 5 - Technology 1/Moderate,19.655858548766574,18.931059639571274,17.40311043984017,14.453500829567187,13.730439756162202,13.015801647939863,12.309295786475523,11.610633389497718,10.91952702747092,10.235690016494733,9.97570992804835,9.715727924664879,9.455733875026613,9.195717354202852,8.935667631650357,8.675573658628341,8.415424054994912,8.155207095354513,7.894910694508525,7.634522392179338,7.374029336961783,7.113418269444718,6.852675504473346,10.542745291514313,14.012964901034152,20.321468338454224,20.091438626501162,19.86177548480137,19.63247803873985,19.403545416516074 -Land-Based Wind - Class 5 - Technology 1/Conservative,19.655858548766574,19.50148629781117,18.519654782568843,16.012261376743812,15.79328343213422,15.575514064971749,15.358984414252575,15.143728217559634,14.929782055522583,14.717185623877835,14.508068309485292,14.299291396376933,14.09084995360644,13.88273896741537,13.67495333792905,13.467487875719307,13.260337298222936,13.053496226014296,12.846959178918937,12.640720571966334,12.43477471117718,12.229115789157706,12.023737880521132,15.53812374116926,18.830936163444594,24.704872624694683,24.51477226317778,24.325125581887672,24.13593095805565,23.947186776619876 -Land-Based Wind - Class 6 - Technology 1/Advanced,21.462857997961088,20.40628399493128,18.30520979869752,14.793709137478306,13.590769169535896,12.417064310632536,11.271423105041649,10.15271536346907,9.059849220904113,7.9917683045429975,7.668876141427798,7.345812042886031,7.02256373754453,6.699118577492801,6.375463522807511,6.051585125312577,5.727469511532412,5.403102364791756,5.078468906409533,4.753553875935662,4.428341510376345,4.102815522334158,3.7769590770153307,7.484250352064757,10.97212161374836,17.389665686129312,17.099575986985805,16.80978205061538,16.520283246665198,16.231078946478018 -Land-Based Wind - Class 6 - Technology 1/Moderate,21.462857997961088,20.948481308055655,19.352755891688012,16.2502098176758,15.48911000296469,14.736967577171079,13.99347857048527,13.258341232785472,12.531255430975179,11.811922022518026,11.538435377554137,11.264961610267097,10.991490370817651,10.718011010103922,10.444512567508177,10.17098375804488,9.8974129588761,9.62378819516319,9.350097125205497,9.076327024835606,8.80246477102527,8.528496824640207,8.25440921231737,11.873089148648807,15.273670052523997,21.452683275783684,21.20984872897041,20.967401157911592,20.725339639305886,20.48366325282313 -Land-Based Wind - Class 6 - Technology 1/Conservative,21.462857997961088,21.550661338921252,20.53145379623858,17.89574033566944,17.666783943205562,17.439168955787217,17.21293117754213,16.98810933159436,16.764745331363702,16.542884582200788,16.32309203867354,16.103673744420373,15.88462483945759,15.665940387073803,15.447615370756658,15.229644690997777,15.012023161965725,14.794745508046585,14.577806360239094,14.361200252403993,14.144921617363991,13.928964782826295,13.71332396715112,17.146540354944598,20.359838522384724,26.08009416245105,25.87941167345408,25.679208119249214,25.479481786734695,25.280230970944643 -Land-Based Wind - Class 7 - Technology 1/Advanced,24.34318062676106,23.561332619474996,21.296209950829954,17.496376151741142,16.18480301719934,14.90597766216682,13.658588161839774,12.441370074313795,11.253103136139877,10.092608088538544,9.749542750421526,9.40621055821238,9.062598699643729,8.718693966665036,8.374482739145943,8.029950967773608,7.685084156096714,7.339867341669422,6.99428507623697,6.648321404910622,6.301959844274354,5.955183359342843,5.607974339323771,9.214091202298574,12.603002249977528,18.839155326590888,18.527867552601123,18.216801008793524,17.905955071005618,17.595329116548378 -Land-Based Wind - Class 7 - Technology 1/Moderate,24.34318062676106,24.164212937723214,22.46045352579481,19.11412964793602,18.292396805691975,17.480473213597158,16.67803377938744,15.884756082434947,15.10031974040945,14.324405751946625,14.029389913716049,13.734410532306523,13.439456909559695,13.144518039049064,12.84958259342255,12.554638911125018,12.259674982465658,11.964678434998309,11.669636518162825,11.37453608715693,11.079363585989924,10.78410502965433,10.488745985388633,13.993631862426385,17.28320999881427,23.255818292498258,22.99257308334508,22.729747375925708,22.467340169333752,22.205350465883694 -Land-Based Wind - Class 7 - Technology 1/Conservative,24.34318062676106,24.81700723842453,23.73822302146059,20.897969843088614,20.653107995220278,20.409799277053935,20.168086928847785,19.92801762058341,19.689641766046133,19.453013871602725,19.216205216610472,18.979824763942506,18.743867766727558,18.50832941106598,18.27320481332329,18.038489017321712,17.804176991418327,17.57026362547312,17.336743727692756,17.103612021352742,16.87086314139583,16.638491630877613,16.406491937288152,19.71032573476859,22.79687969782278,28.272171042484654,28.0546208442832,27.837589836168874,27.62107616105069,27.40507797065767 -Land-Based Wind - Class 8 - Technology 2/Advanced,30.588303521863025,30.432842278151654,27.614932494471766,22.964330473017572,21.26293569485728,19.605082621090276,17.988977450730317,16.412891257977343,14.875155354335693,13.374156826617092,12.98293004392259,12.591648518605925,12.20029818083944,11.808864534078744,11.417332637390825,11.025687086904298,10.63391199633045,10.241990976507086,9.849907113896403,9.457642947984432,9.065180447516433,8.67250098548012,8.279585312788043,11.704049022764709,14.917281407499164,20.84107635655033,20.48951567020516,20.13842182411288,19.78779389089311,19.437630945690064 -Land-Based Wind - Class 8 - Technology 2/Moderate,30.588303521863025,31.16168712538785,29.01681452206168,24.894942166870326,23.771022416374837,22.66000389189267,21.561424593144515,20.474824569134988,19.39974491677579,18.335726731302156,18.008283333706284,17.68091269311036,17.35360360057675,17.02634452569994,16.699123603349435,16.37192861976204,16.044746997948625,15.7175657823737,15.390371622862553,15.06315075769557,14.735888995845286,14.408571698281587,14.081183758324983,17.362346829092154,20.433732361668433,25.98998315834656,25.695945079847828,25.402375574067253,25.10927352302203,24.816637812327198 -Land-Based Wind - Class 8 - Technology 2/Conservative,30.588303521863025,32.0693423255368,30.79353437887677,27.373816286772534,27.052327533952894,26.732654600109385,26.414842037971518,26.09893796472521,25.784994385815406,25.473067554329372,25.20410010090072,24.93568698261036,24.6678241861939,24.400507667635246,24.133733350915648,23.867497126725343,23.601794851149645,23.33662234431954,23.071975389033632,22.80784972934374,22.544241069127096,22.28114507059662,22.018557352813644,25.00312305693229,27.77660318400068,32.635748914323614,32.38516250965074,32.13517413284006,31.885781644691324,31.636982916160346 -Land-Based Wind - Class 9 - Technology 3/Advanced,33.818590870977715,33.89652735531906,31.401243594316604,27.00588484853208,25.5779280757632,24.188410678503715,22.835868443707355,21.518897017074195,20.23614831736884,18.98632714091345,18.529159812157747,18.072033198040625,17.614933201510706,17.157845304100427,16.70075454844357,16.2436455199262,15.786502327418443,15.32930858303629,14.872047380872658,14.414701274637228,13.957252254149125,13.499681720585613,13.041970460447732,16.2480607112797,19.246704890250946,24.795652749412522,24.379071540669898,23.96304350125418,23.547567531954233,23.132642536538892 -Land-Based Wind - Class 9 - Technology 3/Moderate,33.818590870977715,34.65971103106226,32.879790437727,29.080123858635876,28.284457937938736,27.49980168224684,26.7258820676104,25.962432453825755,25.20919225674118,24.465906628285307,24.086207166545062,23.706687084907134,23.327335472724098,22.948141115519306,22.569092482438265,22.190177713089856,21.811384603736546,21.432700592798984,21.0541127456328,20.675607738535273,20.29717184194668,19.91879090276912,19.54045032578683,22.645007475789342,25.542384121978376,30.79239346964784,30.446230854612157,30.100619866222818,29.755559188042806,29.411047507860413 -Land-Based Wind - Class 9 - Technology 3/Conservative,33.818590870977715,35.31736963510837,34.16764120700524,30.88157393551747,30.668471191858014,30.458038530853813,30.250374493379766,30.045584756583892,29.843782761550944,29.64509040784397,29.344066999082084,29.04363869450292,28.74380038458099,28.444546902103127,28.145873019700723,27.847773447288912,27.55024282940634,27.25327574245942,26.956866691852632,26.66101010901509,26.36570034832041,26.07093168386417,25.77669830614134,28.705798333666372,31.42574053171762,36.20925257515739,35.92980621718883,35.651026772617705,35.3729118561354,35.09545909376738 -Land-Based Wind - Class 10 - Technology 4/Advanced,59.06290742682428,61.83105531269995,56.95914672078376,48.92203293289373,45.82839570631417,42.8223999055513,39.90030150416607,37.05850513326922,34.29355384295576,31.602119318130807,30.99349536042217,30.384885429119333,29.776269589554847,29.16762729958228,28.558937384058133,27.95017800804305,27.341326648642006,26.732360065410735,26.12325426922971,25.513984489565264,24.904525140024766,24.294849782063093,23.684931086784395,26.157313120674743,28.444886809044764,32.69426303684046,32.14115120342488,31.588773863238625,31.037129557527827,30.486216831522235 -Land-Based Wind - Class 10 - Technology 4/Moderate,59.06290742682428,63.261977984511525,59.70369814582245,52.68582042553197,50.70609965202132,48.74894296816966,46.81352528898824,44.89902405417782,43.00461735102036,41.12948193845416,40.613075932056645,40.09697101372123,39.58115339843559,39.06560891692159,38.550322999508865,38.03528065921073,37.52046647394985,37.005864567890285,36.49145859181316,35.97723170248911,35.463166540997456,34.94924520987571,34.4354492491058,36.5877054909016,38.55734960801118,42.037385783854766,41.563055508516,41.08948111198957,40.61666079069948,40.144592746869236 -Land-Based Wind - Class 10 - Technology 4/Conservative,59.06290742682428,64.85226396312197,62.81369909269521,57.004419112390835,56.422986515270466,55.84500756894644,55.27056529207341,54.699749016197245,54.132654935970606,53.5693867177376,53.144729324631015,52.7211882018766,52.29876184004384,51.877448838411524,51.45724790921351,51.03815788213255,50.62017770905945,50.203306469138965,49.7875433741137,49.37288777398939,48.959339163067455,48.546897186299034,48.13556164607904,49.725118019329045,51.13114225265052,53.31610948074434,52.90791912705842,52.50070291614003,52.094457363141856,51.68917899975036 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Land-Based Wind - Class 1 - Technology 1/Advanced,14.119158340604681,15.331280439161056,13.154653674692753,10.978149138959054,9.84730698824816,8.742082766113274,7.661400475097331,6.604213292717812,5.56950041806299,5.228934712142575,4.888379529373552,4.547818962119955,4.207236543727394,3.8666152216033467,3.5259373287392286,3.1851845535713466,2.844337908065345,2.503377693900422,2.1622834666217265,1.8210339976195513,1.4796072337706363,1.1379802545880011,0.7961292266849327,0.45402935536301925,0.11165483310615087,-0.23102121524823005,-0.5740267909153367,-0.9173910834202346,-1.2611445370043555 +Land-Based Wind - Class 1 - Technology 1/Moderate,14.355031331802746,16.04358084427475,14.276951367588087,12.464920794664632,11.712562215803825,10.968781285974092,10.233249611106785,9.505637455495108,8.785612730044338,8.518558235246246,8.251499974379108,7.984425793803435,7.7173231227140136,7.450178953287239,7.182979819699973,6.91571177594059,6.648360372333638,6.380910630686753,6.113347017968817,5.84565341841887,5.577813103962935,5.309808702838872,5.0416221662845935,4.773234733158073,4.504626892333228,4.235778342713029,3.966667950675941,3.697273704768655,3.4275726674309546 +Land-Based Wind - Class 1 - Technology 1/Conservative,14.560064428905296,16.881706618203864,15.683117631473817,14.38671327612083,14.189996394077252,13.9949592697321,13.80167275182286,13.610214342806927,13.42066895460582,13.204071123483189,12.987859738238182,12.77202995475951,12.556576843226217,12.341495384456778,12.12678046610986,11.91242687872451,11.698429311600183,11.484782348501106,11.271480463186819,11.05851801476102,10.845889242819062,10.633588262407471,10.421609058772553,10.209945481900402,9.99859124083207,9.787539897759359,9.57678486188367,9.366319383040441,9.156136545078233 +Land-Based Wind - Class 2 - Technology 1/Advanced,16.238337300932823,17.531256090185423,15.215192618987249,12.896650536449808,11.688256788496872,10.507815828237579,9.354162097394347,8.226162846974066,7.122714756838022,6.764319039069672,6.405884625237459,6.04739532107266,5.688834356495061,5.330184357864635,4.971427318624002,4.612544568225328,4.253516739222729,3.8943237324020075,3.534944679811339,3.175357905547269,2.815540884124278,2.4554701962705288,2.0951214819473662,1.7344693903966757,1.3734875269890239,1.0121483966372757,0.6504233435102051,0.2882824867641567,-0.07430534801729394 +Land-Based Wind - Class 2 - Technology 1/Moderate,16.497906063784246,18.30741279504683,16.435209962879743,14.510893021743414,13.711804384211387,12.921962617162066,12.141023563778692,11.368642082416653,10.604471010987183,10.321056869868439,10.03766108635634,9.754271320677095,9.47087481101224,9.187458353382183,8.904008280384755,8.62051043870878,8.336950165342067,8.053312262381784,7.769580970353278,7.485739939938082,7.201772201982493,6.917660135688504,6.633385434838122,6.348929071918089,6.064271259986061,5.779391412117334,5.494268098244682,5.208878999201502,4.923200857749958 +Land-Based Wind - Class 2 - Technology 1/Conservative,16.716442207143135,19.200735760326516,17.933983363728448,16.559250692619592,16.352397139216873,16.14743828442583,15.944455507522893,15.743537724872048,15.544782238206029,15.315147729947746,15.085947489776327,14.85717696883658,14.628831549513123,14.400906542583705,14.173397184270453,13.94629863318385,13.719605967160007,13.493314179982875,13.267418177994646,13.041912776594,12.816792696603915,12.592052560532046,12.367686888703169,12.143690095274373,11.920056484122682,11.696780244619113,11.473855447278979,11.251276039300606,11.02903583999105 +Land-Based Wind - Class 3 - Technology 1/Advanced,17.028619197054123,18.351403590843802,15.983112053081296,13.611408046911968,12.373905011150143,11.165243941270269,9.98422490356241,8.829682182994734,7.700480815173815,7.335534076758037,6.970528430298948,6.605447567299532,6.240274597141891,5.874992019025694,5.509581692278573,5.144024804930456,4.778301840431389,4.412392542383014,4.046275877145735,3.679929994174387,3.313332183907388,2.9464588330514623,2.5792853770557933,2.2117862495773792,1.843934828708207,1.4757033797248909,1.107062994092928,0.7379835244385653,0.3684335151756635 +Land-Based Wind - Class 3 - Technology 1/Moderate,17.297284725700667,19.151913375786997,17.240327425988962,15.274123142847074,14.457602309576227,13.650577993368145,12.852700157265616,12.063617912588246,11.28297847441279,10.9934615257011,10.703971187618901,10.41449505095687,10.125020282640914,9.835533605517252,9.546021276986771,9.256469066407142,8.96686223118305,8.677185491450604,8.38742300326265,8.097558330174522,7.807574413099815,7.51745353834033,7.227177303636434,6.936726582107827,6.646081483921563,6.355221315527583,6.064124536272498,5.772768712200367,5.481130466820577 +Land-Based Wind - Class 3 - Technology 1/Conservative,17.52085804966892,20.06582711863517,18.773647022247335,17.36969473166905,17.159059791204125,16.95039973097662,16.743799858578395,16.539353348220764,16.337162123535617,16.102664409150982,15.868618802465253,15.635020864765362,15.4018660949015,15.16914992673938,14.936867726529481,14.70501479018749,14.473586340489717,14.242577524173655,14.011983408952563,13.781798980441248,13.552019138980231,13.322638696380572,13.093652372572837,12.865054792172664,12.636840480954895,12.409003862253641,12.181539253280992,11.954440861379723,11.727702780212567 +Land-Based Wind - Class 4 - Technology 1/Advanced,17.986802145082617,19.34560429296068,16.913821477495457,14.477520302975122,13.204586356999584,11.961586006051288,10.747276909972634,9.560452696857482,8.399939386540233,8.027120890008021,7.654217657039862,7.281213234544214,6.908090579620705,6.534832031115524,6.161419279526587,5.7878333351469635,5.414054494324866,5.040062303709302,4.665835522339329,4.29135208142991,3.916589041674076,3.5415225479035968,3.166127780896815,2.790378906133263,2.4142490192622574,2.0377100880414147,1.6607328904744172,1.2832869488550145,0.9053404594008079 +Land-Based Wind - Class 4 - Technology 1/Moderate,18.266686760012885,20.176034508798836,18.21668887242438,16.199688043807207,15.36202728421993,14.534165786707462,13.71574638349922,12.906411216516343,12.105800682055797,11.808882892694342,11.512001722357109,11.215144677630619,10.918298839029475,10.621450840662067,10.32458684873821,10.027692538836579,9.730753071851794,9.433753068526372,9.136676582473893,8.83950707159185,8.542227367733464,8.244819644540517,7.947265383284659,7.649545336583394,7.35163948982893,7.053527020167472,6.755186252838385,6.456594614681013,6.157728584587904 +Land-Based Wind - Class 4 - Technology 1/Conservative,18.496368644745278,21.11491857248989,19.7919024467226,18.352515686968538,18.137295079553528,17.92414658818501,17.713160284301384,17.504434505581457,17.298076780608273,17.057681483342293,16.817759927773015,16.578307808756268,16.33932076637921,16.100794383775494,15.862724184880431,15.625105632119109,15.38793412403568,15.151204992853863,14.91491350198039,14.679054843450547,14.443624135304542,14.208616418920641,13.974026656290295,13.739849727251034,13.506080426671904,13.27271346161281,13.0397434484536,12.807164910012794,12.574972272662716 +Land-Based Wind - Class 5 - Technology 1/Advanced,19.20778159158898,20.61217348790492,18.099221007263875,15.580382980627654,14.262083380024851,12.975130003259402,11.718225297556074,10.490109974181301,9.289559290013045,8.906822444231246,8.52396588725993,8.140972971188003,7.757826448431448,7.374508442798064,6.991000418869895,6.6072831495929165,6.223336681948798,5.839140300574382,5.454672489186322,5.069910889658409,4.684832258569951,4.299412421062971,3.913626221793276,3.5274474727713923,3.1408488978546494,2.753802073643598,2.366277366504246,1.978243865419536,1.5896693103454318 +Land-Based Wind - Class 5 - Technology 1/Moderate,19.50226359018713,21.48135500375637,19.461136004152333,17.37939110401404,16.514785895969244,15.660365821607833,14.815764624393605,13.980615563217967,13.154550343322903,12.848199618082422,12.541898268328584,12.23563369332333,11.929392863443454,11.62316229969418,11.316928052055374,11.010675676577222,10.704390211144904,10.398056149816238,10.09165741563805,9.785177331839094,9.478598591266532,9.17190322396862,8.865072562768503,8.55808720669463,8.25092698210415,7.943570901335672,7.635997118698626,7.32818288360556,7.020104490623613 +Land-Based Wind - Class 5 - Technology 1/Conservative,19.739731301520617,22.452065645877624,21.089746648765743,19.605195955418132,19.384130565720934,19.165261226525303,18.948684081155168,18.73450404852258,18.522835801148343,18.274923584684537,18.027512684097577,17.780598964487144,17.534178245957584,17.28824630189628,17.04279885721945,16.79783158658128,16.55334011255544,16.309320003782027,16.065766773094,15.822675875625283,15.58004270689094,15.337862600870174,15.096130828079492,14.854842593656166,14.613993035450346,14.373577222152115,14.133590151453419,13.894026748270704,13.654881863040018 +Land-Based Wind - Class 6 - Technology 1/Advanced,21.28001252474765,22.760993190608957,20.109602100624524,17.450113320036394,16.054264416525218,14.69221501337784,13.362570763412375,12.063979656347197,10.795128049533947,10.395844209647546,9.996376145653272,9.59670684875244,9.196818693538507,8.79669340821518,8.396312043080833,7.995654937164481,7.59470168288448,7.193431088591215,6.791821138846341,6.389848952282037,5.98749073685083,5.584721742300392,5.181516209649654,4.777847317456857,4.373687124631626,3.969006509536406,3.563775105089718,3.157961229564336,2.751531812744471 +Land-Based Wind - Class 6 - Technology 1/Moderate,21.60004214479716,23.697545267561075,21.573974673129843,19.382306438838377,18.471954592657024,17.57244301803913,16.68339002742307,15.804413797975819,14.935131279152134,14.612765191604119,14.290470137632052,13.968233334280743,13.646041564933576,13.323881158567787,13.001737967826461,12.67959734582277,12.357444121594842,12.03526257411361,11.713036404747779,11.390748708083915,11.068381940962826,10.745917889637802,10.423337634894157,10.10062151499482,9.777749086285144,9.45469908129122,9.131449364115433,8.807976882932728,8.484257619360182 +Land-Based Wind - Class 6 - Technology 1/Conservative,21.850728734693963,24.72229149214636,23.29324356436192,21.732012951950892,21.501024214203998,21.27244194450268,21.04637259509779,20.822932258605526,20.602247736617958,20.341573196108634,20.08144678728083,19.821864664276735,19.56282295283618,19.30431774936166,19.046345119997678,18.788901099723674,18.531981691473568,18.275582865278224,18.0197005574498,17.764330669814466,17.50946906898781,17.255111585730702,17.001254014377533,16.747892112363758,16.495021599857377,16.24263815952886,15.990737436466915,15.739315038275059,15.488366535370346 +Land-Based Wind - Class 7 - Technology 1/Advanced,24.581122541778473,26.182070411280925,23.30838405732315,20.423359233774235,18.90253716647791,17.41956918934087,15.972898435490738,14.561017347837627,13.182463282218759,12.75755636356065,12.332349592195378,11.906825293834672,11.480965149985277,11.054750166786182,10.628160642029052,10.201176130238618,9.773775405680475,9.345936423147563,8.917636276372182,8.488851153899123,8.059556292218069,7.629725925984761,7.199333235092666,6.768350288375959,6.336747983682567,5.904495984049621,5.471562649677512,5.037914965380512,4.603518463158682 +Land-Based Wind - Class 7 - Technology 1/Moderate,24.943861117042918,27.40982258197519,25.287782652734567,23.070733077846576,22.250633854659124,21.44154641233817,20.643176486027823,19.855234661767916,19.077435891963436,18.66561196303988,18.253799569831752,17.841980022793646,17.430133977002072,17.018241400257573,16.606281539329313,16.194232884209086,15.782073130242267,15.369779137983514,14.957326890617889,14.544691448779925,14.131846902564124,13.718766320549278,13.305421695596035,12.891783887187941,12.477822560052601,12.063506118783554,11.648801638153376,11.233674788787077,10.818089757830439 +Land-Based Wind - Class 7 - Technology 1/Conservative,25.215618347038838,28.340988155506636,26.80557558599678,25.12211864631631,24.87531228120181,24.631247785681325,24.39004804423868,24.151846960160952,23.916790668548405,23.635773227126066,23.355378540884725,23.075603224694117,22.79644389147139,22.517897152498904,22.23995961783275,21.962627896803767,21.685898598632903,21.409768333160258,21.134233711715698,20.859291348144414,20.584937859987196,20.311169869865296,20.037984007068882,19.765376909386198,19.493345225188737,19.22188561582005,18.950994758306855,18.680669348442777,18.410906104281125 +Land-Based Wind - Class 8 - Technology 2/Advanced,31.49978513061595,33.30228860966926,29.73781032888414,26.171397398138403,24.223433228861108,22.32517632864785,20.474521817856544,18.669431055047284,16.907925501716857,16.42470787034147,15.941461997683373,15.458168572879753,14.974807592854418,14.49135832867001,14.007799289910803,13.524108186967325,13.040261891071985,12.556236391930945,12.072006752779973,11.587547062690422,11.10283038590115,10.617828707994814,10.132512878656605,9.646852550779297,9.160816115627114,8.674370633769794,8.187481761454428,7.700113672063928,7.212228972276499 +Land-Based Wind - Class 8 - Technology 2/Moderate,31.946858908679044,34.7740200982417,32.088425756861625,29.293712309245258,28.157571332695444,27.035820478559536,25.928014210631193,24.833709807975517,23.752466278604057,23.352403948041264,22.952523207559548,22.552810533383163,22.15325195043731,21.753833010617036,21.35453876981249,20.955353763598644,20.556261981503816,20.15724683975389,19.758291152391752,19.359377100662496,18.960486200516062,18.561599268131417,18.162696383286008,17.7637568504356,17.364759157315948,16.965680930899474,16.566498890497364,16.167188797791567,15.767725403563176 +Land-Based Wind - Class 8 - Technology 2/Conservative,32.262744617909945,36.01863172285616,34.16417587103645,32.12486016555873,31.800551313258527,31.4794988708682,31.161841900273206,30.847731885009054,30.537334088339524,30.217408640339812,29.8982724218528,29.5799235397259,29.26236017395179,28.94558058160173,28.62958310105783,28.314366156577698,27.999928263212894,27.686268032115088,27.37338417626123,27.061275516649278,26.749940988964074,26.439379650814388,26.129590689543473,25.82057343069325,25.512327347164284,25.204852069151656,24.89814739491873,24.592213302490343,24.28704996235745 +Land-Based Wind - Class 9 - Technology 3/Advanced,35.360282544014694,37.50352256248325,34.27529400504204,30.995226849563124,29.357549876250662,27.764005286817465,26.212906705563118,24.702633351779106,23.231625757445446,22.659704609252834,22.087860994110716,21.516074981213865,20.944325932513046,20.37259246825822,19.800852430526586,19.22908284459404,18.65725987800456,18.085358797170436,17.513353921333813,16.94121857370472,16.36892502954871,15.796444461037176,15.223746878590664,14.650801068471537,14.077574526333766,13.504033386428581,12.93014234612832,12.355864585405385,11.781161680869612 +Land-Based Wind - Class 9 - Technology 3/Moderate,35.85194780945044,38.8247719376762,36.309546853477826,33.6696846763124,32.690296335953036,31.724526771815334,30.7720406939896,29.83251014596319,28.905614064246866,28.45257389420493,27.99980419543606,27.54729132419438,27.09502118941763,26.642979231153774,26.191150397749215,25.739519121712803,25.288069294170903,24.836784237805617,24.385646678183083,23.93463871335958,23.483741781617756,23.03293662724004,22.58220326414426,22.13152093724222,21.680868081344155,21.230222277432873,20.77956020610643,20.328857597973467,19.87808918076844 +Land-Based Wind - Class 9 - Technology 3/Conservative,36.19244092819298,40.040784838225875,38.30808350584452,36.37969593634512,36.16718625659563,35.95890659525461,35.75507045855116,35.55590988282344,35.36167743800404,35.004678460815285,34.6485279541413,34.293222888655066,33.93876027702756,33.58513717620867,33.23235068991569,32.880397971342404,32.52927622611202,32.178982715493454,31.82951475990635,31.480869742755292,31.133045114585595,30.786038397642187,30.439847190833635,30.094469175154984,29.74990211960696,29.40614388767102,29.063192444382345,28.721045864071876,28.379702338836914 +Land-Based Wind - Class 10 - Technology 4/Advanced,63.15970813100256,66.03163438044407,59.71838728964519,53.41867077432792,49.84615326239624,46.374393603813154,42.99896400344093,39.715593197598736,36.52015309299861,35.775167772801716,35.03025888157718,34.28539952537709,33.540561843051485,32.79571695865525,32.05083493103923,31.305884700430752,30.560834031800155,29.8156494547706,29.070296199835607,28.324738130627534,27.578937671903827,26.832855732998084,26.086451626348452,25.33968298075782,24.592505648967414,23.844873609125237,23.09673885965873,22.3480513070366,21.598758645861956 +Land-Based Wind - Class 10 - Technology 4/Moderate,64.02741237759491,68.5594563830413,63.63208652386781,58.53067632512952,56.20596668371908,53.90807570682404,51.635977972803516,49.38864211931955,47.16502738346777,46.552087016807214,45.939618218776644,45.327605094633384,44.716031236697845,44.10487969927377,43.4941329721149,42.88377295233396,42.27378091465149,41.66413747985825,41.054822581376044,40.445815429795346,39.83709447518923,39.22863736711895,38.62042091210594,38.012421028407644,37.40461269788133,36.79696991473115,36.18946563089101,35.58207169778395,34.974758804178535 +Land-Based Wind - Class 10 - Technology 4/Conservative,64.54544951964344,71.05745326659252,67.90639905781075,64.4075792740887,63.81929906482108,63.23702930549798,62.661021234111516,62.091548035375475,61.5289071918226,61.01959302159076,60.511807089117426,60.00555292701635,59.50083443282546,58.997655886860656,58.49602197120525,57.995937789919246,57.49740889056436,57.00044128713717,56.50504148451873,56.01121650458167,55.51897391401647,55.028321854102614,54.539269072510976,54.05182495733374,53.56599957349873,53.08180370179473,52.59924888069688,52.11834745124075,51.63911260520655 diff --git a/tests/data/Land-Based_Wind/Market/TechLife/df_occ.csv b/tests/data/Land-Based_Wind/Market/TechLife/df_occ.csv index 3407f2e..daa5b91 100644 --- a/tests/data/Land-Based_Wind/Market/TechLife/df_occ.csv +++ b/tests/data/Land-Based_Wind/Market/TechLife/df_occ.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,1283.88303499676,1444.31351261049,1350.76320736712,1200.00831072951,1172.0500693071,1144.09182788468,1116.13358646227,1088.17534503985,1060.21710361744,1032.25886219502,1020.65892726506,1009.05899233509,997.459057405129,985.859122475162,974.259187545196,962.65925261523,951.059317685264,939.459382755298,927.859447825332,916.259512895366,904.6595779654,893.059643035434,881.459708105468,869.859773175501,858.259838245535,846.659903315569,835.059968385603,823.460033455637,811.860098525671,800.260163595705 -Land-Based Wind - Class 1 - Technology 1/Moderate,1283.88303499676,1450.82864754451,1363.22694376264,1217.00431490521,1194.71140820803,1172.41850151085,1150.12559481367,1127.83268811649,1105.53978141931,1083.24687472213,1072.58076110047,1061.9146474788,1051.24853385714,1040.58242023547,1029.9163066138,1019.25019299214,1008.58407937047,997.917965748812,987.251852127147,976.585738505481,965.919624883815,955.253511262149,944.587397640484,933.921284018818,923.255170397152,912.589056775487,901.922943153821,891.256829532155,880.590715910489,869.924602288824 -Land-Based Wind - Class 1 - Technology 1/Conservative,1283.88303499676,1465.74816436768,1391.76862811999,1255.92479357434,1246.60537976687,1237.2859659594,1227.96655215193,1218.64713834445,1209.32772453698,1200.00831072951,1191.91679481207,1183.82527889463,1175.73376297719,1167.64224705976,1159.55073114232,1151.45921522488,1143.36769930744,1135.27618339,1127.18466747256,1119.09315155512,1111.00163563768,1102.91011972024,1094.8186038028,1086.72708788536,1078.63557196793,1070.54405605049,1062.45254013305,1054.36102421561,1046.26950829817,1038.17799238073 -Land-Based Wind - Class 2 - Technology 1/Advanced,1283.88303499676,1444.31351261049,1350.76320736712,1200.00831072951,1172.0500693071,1144.09182788468,1116.13358646227,1088.17534503985,1060.21710361744,1032.25886219502,1020.65892726506,1009.05899233509,997.459057405129,985.859122475162,974.259187545196,962.65925261523,951.059317685264,939.459382755298,927.859447825332,916.259512895366,904.6595779654,893.059643035434,881.459708105468,869.859773175501,858.259838245535,846.659903315569,835.059968385603,823.460033455637,811.860098525671,800.260163595705 -Land-Based Wind - Class 2 - Technology 1/Moderate,1283.88303499676,1450.82864754451,1363.22694376264,1217.00431490521,1194.71140820803,1172.41850151085,1150.12559481367,1127.83268811649,1105.53978141931,1083.24687472213,1072.58076110047,1061.9146474788,1051.24853385714,1040.58242023547,1029.9163066138,1019.25019299214,1008.58407937047,997.917965748812,987.251852127147,976.585738505481,965.919624883815,955.253511262149,944.587397640484,933.921284018818,923.255170397152,912.589056775487,901.922943153821,891.256829532155,880.590715910489,869.924602288824 -Land-Based Wind - Class 2 - Technology 1/Conservative,1283.88303499676,1465.74816436768,1391.76862811999,1255.92479357434,1246.60537976687,1237.2859659594,1227.96655215193,1218.64713834445,1209.32772453698,1200.00831072951,1191.91679481207,1183.82527889463,1175.73376297719,1167.64224705976,1159.55073114232,1151.45921522488,1143.36769930744,1135.27618339,1127.18466747256,1119.09315155512,1111.00163563768,1102.91011972024,1094.8186038028,1086.72708788536,1078.63557196793,1070.54405605049,1062.45254013305,1054.36102421561,1046.26950829817,1038.17799238073 -Land-Based Wind - Class 3 - Technology 1/Advanced,1283.88303499676,1444.31351261049,1350.76320736712,1200.00831072951,1172.0500693071,1144.09182788468,1116.13358646227,1088.17534503985,1060.21710361744,1032.25886219502,1020.65892726506,1009.05899233509,997.459057405129,985.859122475162,974.259187545196,962.65925261523,951.059317685264,939.459382755298,927.859447825332,916.259512895366,904.6595779654,893.059643035434,881.459708105468,869.859773175501,858.259838245535,846.659903315569,835.059968385603,823.460033455637,811.860098525671,800.260163595705 -Land-Based Wind - Class 3 - Technology 1/Moderate,1283.88303499676,1450.82864754451,1363.22694376264,1217.00431490521,1194.71140820803,1172.41850151085,1150.12559481367,1127.83268811649,1105.53978141931,1083.24687472213,1072.58076110047,1061.9146474788,1051.24853385714,1040.58242023547,1029.9163066138,1019.25019299214,1008.58407937047,997.917965748812,987.251852127147,976.585738505481,965.919624883815,955.253511262149,944.587397640484,933.921284018818,923.255170397152,912.589056775487,901.922943153821,891.256829532155,880.590715910489,869.924602288824 -Land-Based Wind - Class 3 - Technology 1/Conservative,1283.88303499676,1465.74816436768,1391.76862811999,1255.92479357434,1246.60537976687,1237.2859659594,1227.96655215193,1218.64713834445,1209.32772453698,1200.00831072951,1191.91679481207,1183.82527889463,1175.73376297719,1167.64224705976,1159.55073114232,1151.45921522488,1143.36769930744,1135.27618339,1127.18466747256,1119.09315155512,1111.00163563768,1102.91011972024,1094.8186038028,1086.72708788536,1078.63557196793,1070.54405605049,1062.45254013305,1054.36102421561,1046.26950829817,1038.17799238073 -Land-Based Wind - Class 4 - Technology 1/Advanced,1283.88303499676,1444.31351261049,1350.76320736712,1200.00831072951,1172.0500693071,1144.09182788468,1116.13358646227,1088.17534503985,1060.21710361744,1032.25886219502,1020.65892726506,1009.05899233509,997.459057405129,985.859122475162,974.259187545196,962.65925261523,951.059317685264,939.459382755298,927.859447825332,916.259512895366,904.6595779654,893.059643035434,881.459708105468,869.859773175501,858.259838245535,846.659903315569,835.059968385603,823.460033455637,811.860098525671,800.260163595705 -Land-Based Wind - Class 4 - Technology 1/Moderate,1283.88303499676,1450.82864754451,1363.22694376264,1217.00431490521,1194.71140820803,1172.41850151085,1150.12559481367,1127.83268811649,1105.53978141931,1083.24687472213,1072.58076110047,1061.9146474788,1051.24853385714,1040.58242023547,1029.9163066138,1019.25019299214,1008.58407937047,997.917965748812,987.251852127147,976.585738505481,965.919624883815,955.253511262149,944.587397640484,933.921284018818,923.255170397152,912.589056775487,901.922943153821,891.256829532155,880.590715910489,869.924602288824 -Land-Based Wind - Class 4 - Technology 1/Conservative,1283.88303499676,1465.74816436768,1391.76862811999,1255.92479357434,1246.60537976687,1237.2859659594,1227.96655215193,1218.64713834445,1209.32772453698,1200.00831072951,1191.91679481207,1183.82527889463,1175.73376297719,1167.64224705976,1159.55073114232,1151.45921522488,1143.36769930744,1135.27618339,1127.18466747256,1119.09315155512,1111.00163563768,1102.91011972024,1094.8186038028,1086.72708788536,1078.63557196793,1070.54405605049,1062.45254013305,1054.36102421561,1046.26950829817,1038.17799238073 -Land-Based Wind - Class 5 - Technology 1/Advanced,1283.88303499676,1444.31351261049,1350.76320736712,1200.00831072951,1172.0500693071,1144.09182788468,1116.13358646227,1088.17534503985,1060.21710361744,1032.25886219502,1020.65892726506,1009.05899233509,997.459057405129,985.859122475162,974.259187545196,962.65925261523,951.059317685264,939.459382755298,927.859447825332,916.259512895366,904.6595779654,893.059643035434,881.459708105468,869.859773175501,858.259838245535,846.659903315569,835.059968385603,823.460033455637,811.860098525671,800.260163595705 -Land-Based Wind - Class 5 - Technology 1/Moderate,1283.88303499676,1450.82864754451,1363.22694376264,1217.00431490521,1194.71140820803,1172.41850151085,1150.12559481367,1127.83268811649,1105.53978141931,1083.24687472213,1072.58076110047,1061.9146474788,1051.24853385714,1040.58242023547,1029.9163066138,1019.25019299214,1008.58407937047,997.917965748812,987.251852127147,976.585738505481,965.919624883815,955.253511262149,944.587397640484,933.921284018818,923.255170397152,912.589056775487,901.922943153821,891.256829532155,880.590715910489,869.924602288824 -Land-Based Wind - Class 5 - Technology 1/Conservative,1283.88303499676,1465.74816436768,1391.76862811999,1255.92479357434,1246.60537976687,1237.2859659594,1227.96655215193,1218.64713834445,1209.32772453698,1200.00831072951,1191.91679481207,1183.82527889463,1175.73376297719,1167.64224705976,1159.55073114232,1151.45921522488,1143.36769930744,1135.27618339,1127.18466747256,1119.09315155512,1111.00163563768,1102.91011972024,1094.8186038028,1086.72708788536,1078.63557196793,1070.54405605049,1062.45254013305,1054.36102421561,1046.26950829817,1038.17799238073 -Land-Based Wind - Class 6 - Technology 1/Advanced,1283.88303499676,1444.31351261049,1350.76320736712,1200.00831072951,1172.0500693071,1144.09182788468,1116.13358646227,1088.17534503985,1060.21710361744,1032.25886219502,1020.65892726506,1009.05899233509,997.459057405129,985.859122475162,974.259187545196,962.65925261523,951.059317685264,939.459382755298,927.859447825332,916.259512895366,904.6595779654,893.059643035434,881.459708105468,869.859773175501,858.259838245535,846.659903315569,835.059968385603,823.460033455637,811.860098525671,800.260163595705 -Land-Based Wind - Class 6 - Technology 1/Moderate,1283.88303499676,1450.82864754451,1363.22694376264,1217.00431490521,1194.71140820803,1172.41850151085,1150.12559481367,1127.83268811649,1105.53978141931,1083.24687472213,1072.58076110047,1061.9146474788,1051.24853385714,1040.58242023547,1029.9163066138,1019.25019299214,1008.58407937047,997.917965748812,987.251852127147,976.585738505481,965.919624883815,955.253511262149,944.587397640484,933.921284018818,923.255170397152,912.589056775487,901.922943153821,891.256829532155,880.590715910489,869.924602288824 -Land-Based Wind - Class 6 - Technology 1/Conservative,1283.88303499676,1465.74816436768,1391.76862811999,1255.92479357434,1246.60537976687,1237.2859659594,1227.96655215193,1218.64713834445,1209.32772453698,1200.00831072951,1191.91679481207,1183.82527889463,1175.73376297719,1167.64224705976,1159.55073114232,1151.45921522488,1143.36769930744,1135.27618339,1127.18466747256,1119.09315155512,1111.00163563768,1102.91011972024,1094.8186038028,1086.72708788536,1078.63557196793,1070.54405605049,1062.45254013305,1054.36102421561,1046.26950829817,1038.17799238073 -Land-Based Wind - Class 7 - Technology 1/Advanced,1283.88303499676,1444.31351261049,1350.76320736712,1200.00831072951,1172.0500693071,1144.09182788468,1116.13358646227,1088.17534503985,1060.21710361744,1032.25886219502,1020.65892726506,1009.05899233509,997.459057405129,985.859122475162,974.259187545196,962.65925261523,951.059317685264,939.459382755298,927.859447825332,916.259512895366,904.6595779654,893.059643035434,881.459708105468,869.859773175501,858.259838245535,846.659903315569,835.059968385603,823.460033455637,811.860098525671,800.260163595705 -Land-Based Wind - Class 7 - Technology 1/Moderate,1283.88303499676,1450.82864754451,1363.22694376264,1217.00431490521,1194.71140820803,1172.41850151085,1150.12559481367,1127.83268811649,1105.53978141931,1083.24687472213,1072.58076110047,1061.9146474788,1051.24853385714,1040.58242023547,1029.9163066138,1019.25019299214,1008.58407937047,997.917965748812,987.251852127147,976.585738505481,965.919624883815,955.253511262149,944.587397640484,933.921284018818,923.255170397152,912.589056775487,901.922943153821,891.256829532155,880.590715910489,869.924602288824 -Land-Based Wind - Class 7 - Technology 1/Conservative,1283.88303499676,1465.74816436768,1391.76862811999,1255.92479357434,1246.60537976687,1237.2859659594,1227.96655215193,1218.64713834445,1209.32772453698,1200.00831072951,1191.91679481207,1183.82527889463,1175.73376297719,1167.64224705976,1159.55073114232,1151.45921522488,1143.36769930744,1135.27618339,1127.18466747256,1119.09315155512,1111.00163563768,1102.91011972024,1094.8186038028,1086.72708788536,1078.63557196793,1070.54405605049,1062.45254013305,1054.36102421561,1046.26950829817,1038.17799238073 -Land-Based Wind - Class 8 - Technology 2/Advanced,1402.56921431414,1570.02500962696,1460.69996962776,1290.57898778987,1253.24891228178,1215.91883677369,1178.5887612656,1141.25868575751,1103.92861024942,1066.59853474133,1054.43202303057,1042.2655113198,1030.09899960904,1017.93248789827,1005.7659761875,993.599464476742,981.432952765976,969.26644105521,957.099929344444,944.933417633677,932.766905922912,920.600394212145,908.433882501379,896.267370790613,884.100859079847,871.934347369081,859.767835658315,847.601323947549,835.434812236783,823.268300526017 -Land-Based Wind - Class 8 - Technology 2/Moderate,1402.56921431414,1578.65177876172,1477.20335405949,1313.08360292405,1283.25506579402,1253.42652866399,1223.59799153396,1193.76945440393,1163.9409172739,1134.11238014387,1123.01981924611,1111.92725834835,1100.83469745059,1089.74213655282,1078.64957565506,1067.5570147573,1056.46445385954,1045.37189296178,1034.27933206402,1023.18677116626,1012.0942102685,1001.00164937073,989.909088472977,978.816527575216,967.723966677455,956.631405779694,945.538844881932,934.446283984171,923.35372308641,912.261162188649 -Land-Based Wind - Class 8 - Technology 2/Conservative,1402.56921431414,1599.29518246853,1516.69508288989,1366.93596042005,1355.05820912202,1343.180457824,1331.30270652597,1319.42495522794,1307.54720392991,1295.66945263188,1287.09797896461,1278.52650529733,1269.95503163006,1261.38355796278,1252.81208429551,1244.24061062823,1235.66913696096,1227.09766329368,1218.52618962641,1209.95471595913,1201.38324229186,1192.81176862458,1184.24029495731,1175.66882129004,1167.09734762276,1158.52587395549,1149.95440028821,1141.38292662094,1132.81145295366,1124.23997928639 -Land-Based Wind - Class 9 - Technology 3/Advanced,1333.80658661438,1511.60944042593,1424.58733640857,1275.7158017954,1256.35220685574,1236.98861191607,1217.62501697641,1198.26142203675,1178.89782709709,1159.53423215742,1146.78486804112,1134.03550392482,1121.28613980852,1108.53677569222,1095.78741157592,1083.03804745962,1070.28868334332,1057.53931922701,1044.78995511071,1032.04059099441,1019.29122687811,1006.54186276181,993.792498645512,981.043134529211,968.293770412909,955.544406296608,942.795042180307,930.045678064005,917.296313947704,904.546949831402 -Land-Based Wind - Class 9 - Technology 3/Moderate,1333.80658661438,1515.46237773627,1431.95817300225,1285.76694260497,1269.75372793516,1253.74051326536,1237.72729859555,1221.71408392575,1205.70086925594,1189.68765458613,1178.42470373643,1167.16175288673,1155.89880203702,1144.63585118732,1133.37290033762,1122.10994948791,1110.84699863821,1099.5840477885,1088.3210969388,1077.0581460891,1065.79519523939,1054.53224438969,1043.26929353999,1032.00634269028,1020.74339184058,1009.48044099087,998.217490141175,986.954539291471,975.691588441767,964.428637592064 -Land-Based Wind - Class 9 - Technology 3/Conservative,1333.80658661438,1526.45486321301,1452.9872756534,1314.44299167472,1307.98846002817,1301.53392838161,1295.07939673506,1288.62486508851,1282.17033344195,1275.7158017954,1266.87146428296,1258.02712677051,1249.18278925807,1240.33845174563,1231.49411423319,1222.64977672075,1213.8054392083,1204.96110169586,1196.11676418342,1187.27242667098,1178.42808915854,1169.5837516461,1160.73941413365,1151.89507662121,1143.05073910877,1134.20640159633,1125.36206408389,1116.51772657144,1107.673389059,1098.82905154656 -Land-Based Wind - Class 10 - Technology 4/Advanced,1847.17140985227,2059.99951785762,1908.98009202057,1679.568966011,1623.70148473058,1567.83400345016,1511.96652216973,1456.09904088931,1400.23155960889,1344.36407832847,1328.66737639804,1312.97067446762,1297.2739725372,1281.57727060678,1265.88056867636,1250.18386674594,1234.48716481552,1218.7904628851,1203.09376095468,1187.39705902426,1171.70035709384,1156.00365516342,1140.306953233,1124.61025130258,1108.91354937216,1093.21684744174,1077.52014551132,1061.8234435809,1046.12674165048,1030.43003972006 -Land-Based Wind - Class 10 - Technology 4/Moderate,1847.17140985227,2073.09379669045,1934.03001674424,1713.72795427055,1669.24680240998,1624.76565054941,1580.28449868884,1535.80334682827,1491.3221949677,1446.84104310713,1432.94752943518,1419.05401576322,1405.16050209127,1391.26698841932,1377.37347474737,1363.47996107541,1349.58644740346,1335.69293373151,1321.79942005956,1307.9059063876,1294.01239271565,1280.1188790437,1266.22536537175,1252.33185169979,1238.43833802784,1224.54482435589,1210.65131068394,1196.75779701198,1182.86428334003,1168.97076966808 -Land-Based Wind - Class 10 - Technology 4/Conservative,1847.17140985227,2103.68788821891,1992.55784401608,1793.53862782306,1775.66103381333,1757.78343980359,1739.90584579386,1722.02825178412,1704.15065777439,1686.27306376465,1675.38352606774,1664.49398837084,1653.60445067393,1642.71491297702,1631.82537528011,1620.9358375832,1610.0462998863,1599.15676218939,1588.26722449248,1577.37768679557,1566.48814909866,1555.59861140176,1544.70907370485,1533.81953600794,1522.92999831103,1512.04046061412,1501.15092291722,1490.26138522031,1479.3718475234,1468.48230982649 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Land-Based Wind - Class 1 - Technology 1/Advanced,1471.55593599714,1576.66682334593,1464.86656631797,1356.88855531281,1318.6660950847,1280.44363485659,1242.22117462848,1203.99871440037,1165.77625417226,1150.13923744898,1134.5022207257,1118.86520400243,1103.22818727915,1087.59117055587,1071.95415383259,1056.31713710931,1040.68012038603,1025.04310366275,1009.40608693947,993.769070216199,978.13205349292,962.495036769642,946.858020046363,931.221003323084,915.583986599805,899.946969876526,884.309953153248,868.672936429969,853.03591970669 +Land-Based Wind - Class 1 - Technology 1/Moderate,1471.55593599714,1585.26490547349,1481.2810867433,1380.33787020615,1349.93184827582,1319.52582634548,1289.11980441515,1258.71378248482,1228.30776055449,1214.48436173104,1200.66096290759,1186.83756408413,1173.01416526068,1159.19076643723,1145.36736761378,1131.54396879033,1117.72056996688,1103.89717114343,1090.07377231997,1076.25037349652,1062.42697467307,1048.60357584962,1034.78017702617,1020.95677820272,1007.13337937926,993.309980555817,979.486581732365,965.663182908914,951.839784085462 +Land-Based Wind - Class 1 - Technology 1/Conservative,1471.55593599714,1607.24479152842,1523.24268739363,1440.28301399232,1429.85870665738,1419.43439932245,1409.01009198751,1398.58578465257,1388.16147731763,1377.7383930777,1367.31530883778,1356.89222459785,1346.46914035793,1336.046056118,1325.62297187808,1315.19988763815,1304.77680339823,1294.3537191583,1283.93063491838,1273.50755067845,1263.08446643853,1252.66138219861,1242.23829795868,1231.81521371876,1221.39212947883,1210.96904523891,1200.54596099898,1190.12287675906,1179.69979251913 +Land-Based Wind - Class 2 - Technology 1/Advanced,1471.55593599714,1576.66682334593,1464.86656631797,1356.88855531281,1318.6660950847,1280.44363485659,1242.22117462848,1203.99871440037,1165.77625417226,1150.13923744898,1134.5022207257,1118.86520400243,1103.22818727915,1087.59117055587,1071.95415383259,1056.31713710931,1040.68012038603,1025.04310366275,1009.40608693947,993.769070216199,978.13205349292,962.495036769642,946.858020046363,931.221003323084,915.583986599805,899.946969876526,884.309953153248,868.672936429969,853.03591970669 +Land-Based Wind - Class 2 - Technology 1/Moderate,1471.55593599714,1585.26490547349,1481.2810867433,1380.33787020615,1349.93184827582,1319.52582634548,1289.11980441515,1258.71378248482,1228.30776055449,1214.48436173104,1200.66096290759,1186.83756408413,1173.01416526068,1159.19076643723,1145.36736761378,1131.54396879033,1117.72056996688,1103.89717114343,1090.07377231997,1076.25037349652,1062.42697467307,1048.60357584962,1034.78017702617,1020.95677820272,1007.13337937926,993.309980555817,979.486581732365,965.663182908914,951.839784085462 +Land-Based Wind - Class 2 - Technology 1/Conservative,1471.55593599714,1607.24479152842,1523.24268739363,1440.28301399232,1429.85870665738,1419.43439932245,1409.01009198751,1398.58578465257,1388.16147731763,1377.7383930777,1367.31530883778,1356.89222459785,1346.46914035793,1336.046056118,1325.62297187808,1315.19988763815,1304.77680339823,1294.3537191583,1283.93063491838,1273.50755067845,1263.08446643853,1252.66138219861,1242.23829795868,1231.81521371876,1221.39212947883,1210.96904523891,1200.54596099898,1190.12287675906,1179.69979251913 +Land-Based Wind - Class 3 - Technology 1/Advanced,1471.55593599714,1576.66682334593,1464.86656631797,1356.88855531281,1318.6660950847,1280.44363485659,1242.22117462848,1203.99871440037,1165.77625417226,1150.13923744898,1134.5022207257,1118.86520400243,1103.22818727915,1087.59117055587,1071.95415383259,1056.31713710931,1040.68012038603,1025.04310366275,1009.40608693947,993.769070216199,978.13205349292,962.495036769642,946.858020046363,931.221003323084,915.583986599805,899.946969876526,884.309953153248,868.672936429969,853.03591970669 +Land-Based Wind - Class 3 - Technology 1/Moderate,1471.55593599714,1585.26490547349,1481.2810867433,1380.33787020615,1349.93184827582,1319.52582634548,1289.11980441515,1258.71378248482,1228.30776055449,1214.48436173104,1200.66096290759,1186.83756408413,1173.01416526068,1159.19076643723,1145.36736761378,1131.54396879033,1117.72056996688,1103.89717114343,1090.07377231997,1076.25037349652,1062.42697467307,1048.60357584962,1034.78017702617,1020.95677820272,1007.13337937926,993.309980555817,979.486581732365,965.663182908914,951.839784085462 +Land-Based Wind - Class 3 - Technology 1/Conservative,1471.55593599714,1607.24479152842,1523.24268739363,1440.28301399232,1429.85870665738,1419.43439932245,1409.01009198751,1398.58578465257,1388.16147731763,1377.7383930777,1367.31530883778,1356.89222459785,1346.46914035793,1336.046056118,1325.62297187808,1315.19988763815,1304.77680339823,1294.3537191583,1283.93063491838,1273.50755067845,1263.08446643853,1252.66138219861,1242.23829795868,1231.81521371876,1221.39212947883,1210.96904523891,1200.54596099898,1190.12287675906,1179.69979251913 +Land-Based Wind - Class 4 - Technology 1/Advanced,1471.55593599714,1576.66682334593,1464.86656631797,1356.88855531281,1318.6660950847,1280.44363485659,1242.22117462848,1203.99871440037,1165.77625417226,1150.13923744898,1134.5022207257,1118.86520400243,1103.22818727915,1087.59117055587,1071.95415383259,1056.31713710931,1040.68012038603,1025.04310366275,1009.40608693947,993.769070216199,978.13205349292,962.495036769642,946.858020046363,931.221003323084,915.583986599805,899.946969876526,884.309953153248,868.672936429969,853.03591970669 +Land-Based Wind - Class 4 - Technology 1/Moderate,1471.55593599714,1585.26490547349,1481.2810867433,1380.33787020615,1349.93184827582,1319.52582634548,1289.11980441515,1258.71378248482,1228.30776055449,1214.48436173104,1200.66096290759,1186.83756408413,1173.01416526068,1159.19076643723,1145.36736761378,1131.54396879033,1117.72056996688,1103.89717114343,1090.07377231997,1076.25037349652,1062.42697467307,1048.60357584962,1034.78017702617,1020.95677820272,1007.13337937926,993.309980555817,979.486581732365,965.663182908914,951.839784085462 +Land-Based Wind - Class 4 - Technology 1/Conservative,1471.55593599714,1607.24479152842,1523.24268739363,1440.28301399232,1429.85870665738,1419.43439932245,1409.01009198751,1398.58578465257,1388.16147731763,1377.7383930777,1367.31530883778,1356.89222459785,1346.46914035793,1336.046056118,1325.62297187808,1315.19988763815,1304.77680339823,1294.3537191583,1283.93063491838,1273.50755067845,1263.08446643853,1252.66138219861,1242.23829795868,1231.81521371876,1221.39212947883,1210.96904523891,1200.54596099898,1190.12287675906,1179.69979251913 +Land-Based Wind - Class 5 - Technology 1/Advanced,1471.55593599714,1576.66682334593,1464.86656631797,1356.88855531281,1318.6660950847,1280.44363485659,1242.22117462848,1203.99871440037,1165.77625417226,1150.13923744898,1134.5022207257,1118.86520400243,1103.22818727915,1087.59117055587,1071.95415383259,1056.31713710931,1040.68012038603,1025.04310366275,1009.40608693947,993.769070216199,978.13205349292,962.495036769642,946.858020046363,931.221003323084,915.583986599805,899.946969876526,884.309953153248,868.672936429969,853.03591970669 +Land-Based Wind - Class 5 - Technology 1/Moderate,1471.55593599714,1585.26490547349,1481.2810867433,1380.33787020615,1349.93184827582,1319.52582634548,1289.11980441515,1258.71378248482,1228.30776055449,1214.48436173104,1200.66096290759,1186.83756408413,1173.01416526068,1159.19076643723,1145.36736761378,1131.54396879033,1117.72056996688,1103.89717114343,1090.07377231997,1076.25037349652,1062.42697467307,1048.60357584962,1034.78017702617,1020.95677820272,1007.13337937926,993.309980555817,979.486581732365,965.663182908914,951.839784085462 +Land-Based Wind - Class 5 - Technology 1/Conservative,1471.55593599714,1607.24479152842,1523.24268739363,1440.28301399232,1429.85870665738,1419.43439932245,1409.01009198751,1398.58578465257,1388.16147731763,1377.7383930777,1367.31530883778,1356.89222459785,1346.46914035793,1336.046056118,1325.62297187808,1315.19988763815,1304.77680339823,1294.3537191583,1283.93063491838,1273.50755067845,1263.08446643853,1252.66138219861,1242.23829795868,1231.81521371876,1221.39212947883,1210.96904523891,1200.54596099898,1190.12287675906,1179.69979251913 +Land-Based Wind - Class 6 - Technology 1/Advanced,1471.55593599714,1576.66682334593,1464.86656631797,1356.88855531281,1318.6660950847,1280.44363485659,1242.22117462848,1203.99871440037,1165.77625417226,1150.13923744898,1134.5022207257,1118.86520400243,1103.22818727915,1087.59117055587,1071.95415383259,1056.31713710931,1040.68012038603,1025.04310366275,1009.40608693947,993.769070216199,978.13205349292,962.495036769642,946.858020046363,931.221003323084,915.583986599805,899.946969876526,884.309953153248,868.672936429969,853.03591970669 +Land-Based Wind - Class 6 - Technology 1/Moderate,1471.55593599714,1585.26490547349,1481.2810867433,1380.33787020615,1349.93184827582,1319.52582634548,1289.11980441515,1258.71378248482,1228.30776055449,1214.48436173104,1200.66096290759,1186.83756408413,1173.01416526068,1159.19076643723,1145.36736761378,1131.54396879033,1117.72056996688,1103.89717114343,1090.07377231997,1076.25037349652,1062.42697467307,1048.60357584962,1034.78017702617,1020.95677820272,1007.13337937926,993.309980555817,979.486581732365,965.663182908914,951.839784085462 +Land-Based Wind - Class 6 - Technology 1/Conservative,1471.55593599714,1607.24479152842,1523.24268739363,1440.28301399232,1429.85870665738,1419.43439932245,1409.01009198751,1398.58578465257,1388.16147731763,1377.7383930777,1367.31530883778,1356.89222459785,1346.46914035793,1336.046056118,1325.62297187808,1315.19988763815,1304.77680339823,1294.3537191583,1283.93063491838,1273.50755067845,1263.08446643853,1252.66138219861,1242.23829795868,1231.81521371876,1221.39212947883,1210.96904523891,1200.54596099898,1190.12287675906,1179.69979251913 +Land-Based Wind - Class 7 - Technology 1/Advanced,1471.55593599714,1576.66682334593,1464.86656631797,1356.88855531281,1318.6660950847,1280.44363485659,1242.22117462848,1203.99871440037,1165.77625417226,1150.13923744898,1134.5022207257,1118.86520400243,1103.22818727915,1087.59117055587,1071.95415383259,1056.31713710931,1040.68012038603,1025.04310366275,1009.40608693947,993.769070216199,978.13205349292,962.495036769642,946.858020046363,931.221003323084,915.583986599805,899.946969876526,884.309953153248,868.672936429969,853.03591970669 +Land-Based Wind - Class 7 - Technology 1/Moderate,1471.55593599714,1593.68361759769,1497.35317352586,1403.29799418123,1380.54534690927,1357.7926996373,1335.04005236533,1312.28740509336,1289.53475782139,1272.6500091346,1255.7652604478,1238.880511761,1221.99576307421,1205.11101438741,1188.22626570061,1171.34151701382,1154.45676832702,1137.57201964022,1120.68727095343,1103.80252226663,1086.91777357983,1070.03302489303,1053.14827620624,1036.26352751944,1019.37877883264,1002.49403014585,985.609281459056,968.724532772259,951.839784085462 +Land-Based Wind - Class 7 - Technology 1/Conservative,1471.55593599714,1607.24479152842,1523.24268739363,1440.28301399232,1429.85870665738,1419.43439932245,1409.01009198751,1398.58578465257,1388.16147731763,1377.7383930777,1367.31530883778,1356.89222459785,1346.46914035793,1336.046056118,1325.62297187808,1315.19988763815,1304.77680339823,1294.3537191583,1283.93063491838,1273.50755067845,1263.08446643853,1252.66138219861,1242.23829795868,1231.81521371876,1221.39212947883,1210.96904523891,1200.54596099898,1190.12287675906,1179.69979251913 +Land-Based Wind - Class 8 - Technology 2/Advanced,1601.20521457927,1707.2587437643,1578.04667187816,1453.74978110774,1404.59796995056,1355.44615879339,1306.29434763621,1257.14253647904,1207.99072532186,1191.62556369363,1175.26040206539,1158.89524043716,1142.53007880892,1126.16491718069,1109.79975555245,1093.43459392422,1077.06943229598,1060.70427066775,1044.33910903951,1027.97394741128,1011.60878578304,995.243624154811,978.878462526576,962.513300898341,946.148139270106,929.782977641871,913.417816013636,897.052654385401,880.687492757166 +Land-Based Wind - Class 8 - Technology 2/Moderate,1601.20521457927,1726.76024170912,1615.27680431827,1506.93568459361,1475.51250793173,1444.08933126984,1412.66615460796,1381.24297794607,1349.81980128419,1334.84304998829,1319.86629869239,1304.88954739649,1289.9127961006,1274.9360448047,1259.9592935088,1244.9825422129,1230.005790917,1215.0290396211,1200.0522883252,1185.0755370293,1170.0987857334,1155.12203443751,1140.14528314161,1125.16853184571,1110.19178054981,1095.21502925391,1080.23827795801,1065.26152666211,1050.28477536621 +Land-Based Wind - Class 8 - Technology 2/Conservative,1601.20521457927,1746.76923811757,1653.47579746167,1561.50567479847,1548.27249487154,1535.03931494461,1521.80613501767,1508.57295509074,1495.33977516381,1484.28577069728,1473.23176623075,1462.17776176422,1451.12375729769,1440.06975283116,1429.01574836462,1417.96174389809,1406.90773943156,1395.85373496503,1384.7997304985,1373.74572603197,1362.69172156544,1351.63771709891,1340.58371263238,1329.52970816585,1318.47570369932,1307.42169923278,1296.36769476625,1285.31369029972,1274.25968583319 +Land-Based Wind - Class 9 - Technology 3/Advanced,1537.11305708811,1660.88042322922,1556.80300713144,1455.44776735801,1428.22600411464,1401.00424087127,1373.78247762791,1346.56071438454,1319.33895114117,1301.8702414609,1284.40153178063,1266.93282210036,1249.46411242009,1231.99540273982,1214.52669305955,1197.05798337928,1179.58927369901,1162.12056401874,1144.65185433847,1127.1831446582,1109.71443497793,1092.24572529766,1074.77701561739,1057.30830593712,1039.83959625685,1022.37088657658,1004.90217689631,987.433467216041,969.96475753577 +Land-Based Wind - Class 9 - Technology 3/Moderate,1537.11305708811,1664.94202147582,1564.55696742041,1466.5248534851,1442.9954522841,1419.46605108309,1395.93664988209,1372.40724868109,1348.87784748008,1333.98278245329,1319.0877174265,1304.19265239971,1289.29758737292,1274.40252234613,1259.50745731934,1244.61239229254,1229.71732726575,1214.82226223896,1199.92719721217,1185.03213218538,1170.13706715859,1155.2420021318,1140.34693710501,1125.45187207821,1110.55680705142,1095.66174202463,1080.76667699784,1065.87161197105,1050.97654694426 +Land-Based Wind - Class 9 - Technology 3/Conservative,1537.11305708811,1682.83931224553,1598.72452252623,1515.33564649342,1508.07650962852,1500.81737276362,1493.55823589872,1486.29909903382,1479.03996216893,1467.6790172687,1456.31807236848,1444.95712746825,1433.59618256803,1422.23523766781,1410.87429276758,1399.51334786736,1388.15240296713,1376.79145806691,1365.43051316669,1354.06956826646,1342.70862336624,1331.34767846601,1319.98673356579,1308.62578866557,1297.26484376534,1285.90389886512,1274.54295396489,1263.18200906467,1251.82106416445 +Land-Based Wind - Class 10 - Technology 4/Advanced,2102.71108691014,2231.05789806893,2051.44570960322,1879.28118454952,1804.80455042932,1730.32791630911,1655.85128218891,1581.3746480687,1506.8980139485,1486.20477721922,1465.51154048994,1444.81830376067,1424.12506703139,1403.43183030211,1382.73859357284,1362.04535684356,1341.35212011428,1320.65888338501,1299.96564665573,1279.27240992645,1258.57917319718,1237.8859364679,1217.19269973862,1196.49946300935,1175.80622628007,1155.11298955079,1134.41975282152,1113.72651609224,1093.03327936296 +Land-Based Wind - Class 10 - Technology 4/Moderate,2102.71108691014,2249.35138743148,2086.36964384082,1929.17251917468,1871.32632992952,1813.48014068437,1755.63395143921,1697.78776219406,1639.9415729489,1621.97432108408,1604.00706921925,1586.03981735442,1568.07256548959,1550.10531362477,1532.13806175994,1514.17080989511,1496.20355803028,1478.23630616546,1460.26905430063,1442.3018024358,1424.33455057098,1406.36729870615,1388.40004684132,1370.43279497649,1352.46554311167,1334.49829124684,1316.53103938201,1298.56378751719,1280.59653565236 +Land-Based Wind - Class 10 - Technology 4/Conservative,2102.71108691014,2291.13571625923,2166.13972614833,2043.12977961397,2023.26934384859,2003.4089080832,1983.54847231781,1963.68803655242,1943.82760078703,1929.73082751992,1915.6340542528,1901.53728098568,1887.44050771857,1873.34373445145,1859.24696118433,1845.15018791722,1831.0534146501,1816.95664138298,1802.85986811587,1788.76309484875,1774.66632158164,1760.56954831452,1746.4727750474,1732.37600178029,1718.27922851317,1704.18245524605,1690.08568197894,1675.98890871182,1661.8921354447 diff --git a/tests/data/Land-Based_Wind/Market/TechLife/df_tc.csv b/tests/data/Land-Based_Wind/Market/TechLife/df_tc.csv index 6318e41..e8dad50 100644 --- a/tests/data/Land-Based_Wind/Market/TechLife/df_tc.csv +++ b/tests/data/Land-Based_Wind/Market/TechLife/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12816704158451872,0.13000125039260488,0.13175305022353265,0.13290812268115548,0.1331363472428311,0.1333718011972342,0.13361483311571307,0.1338658143151526,0.13412514074166687,0.13439323504434691,0.1344941106352443,0.1345966333784758,0.1347008439130584,0.13480678422479825,0.13491449770249947,0.1350240291970122,0.13513542508328077,0.1352487333255853,0.135364003546146,0.13548128709731777,0.1356006371376085,0.13572210871167942,0.13584575883469246,0.132821001476954,0.12977129653274522,0.12308214631906758,0.12308212785945938,0.12308210906215221,0.12308208991779385,0.12308207041668331 -10 year CRF/Moderate,0.12816704158451872,0.13000125039260488,0.13175305022353265,0.13290812268115548,0.1331363472428311,0.1333718011972342,0.13361483311571307,0.1338658143151526,0.13412514074166687,0.13439323504434691,0.1344941106352443,0.1345966333784758,0.1347008439130584,0.13480678422479825,0.13491449770249947,0.1350240291970122,0.13513542508328077,0.1352487333255853,0.135364003546146,0.13548128709731777,0.1356006371376085,0.13572210871167942,0.13584575883469246,0.132821001476954,0.12977129653274522,0.12308214631906758,0.12308212785945938,0.12308210906215221,0.12308208991779385,0.12308207041668331 -10 year CRF/Conservative,0.12816704158451872,0.13000125039260488,0.13175305022353265,0.13290812268115548,0.1331363472428311,0.1333718011972342,0.13361483311571307,0.1338658143151526,0.13412514074166687,0.13439323504434691,0.1344941106352443,0.1345966333784758,0.1347008439130584,0.13480678422479825,0.13491449770249947,0.1350240291970122,0.13513542508328077,0.1352487333255853,0.135364003546146,0.13548128709731777,0.1356006371376085,0.13572210871167942,0.13584575883469246,0.132821001476954,0.12977129653274522,0.12308214631906758,0.12308212785945938,0.12308210906215221,0.12308208991779385,0.12308207041668331 -ITC Schedule/*,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Advanced,12.805595842120667,17.31047961927191,17.620877498711216,17.823092778240646,17.862815034610836,17.903714866462536,17.94584494055588,17.989261080992506,18.034022506908858,18.080192091709424,18.09753653985926,18.115148641689185,18.133034602933844,18.15120082144857,18.169653894652555,18.188400627318796,18.207448039727833,18.22680337620852,18.24647411408244,18.266467973038583,18.286792924964445,18.30745720424574,18.328469318581753,13.355931856294644,8.634702641801315,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,12.805595842120667,17.31047961927191,17.620877498711216,17.823092778240646,17.862815034610836,17.903714866462536,17.94584494055588,17.989261080992506,18.034022506908858,18.080192091709424,18.09753653985926,18.115148641689185,18.133034602933844,18.15120082144857,18.169653894652555,18.188400627318796,18.207448039727833,18.22680337620852,18.24647411408244,18.266467973038583,18.286792924964445,18.30745720424574,18.328469318581753,13.355931856294644,8.634702641801315,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,12.805595842120667,17.31047961927191,17.620877498711216,17.823092778240646,17.862815034610836,17.903714866462536,17.94584494055588,17.989261080992506,18.034022506908858,18.080192091709424,18.09753653985926,18.115148641689185,18.133034602933844,18.15120082144857,18.169653894652555,18.188400627318796,18.207448039727833,18.22680337620852,18.24647411408244,18.266467973038583,18.286792924964445,18.30745720424574,18.328469318581753,13.355931856294644,8.634702641801315,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.817098533852938,0.8125745997971765,0.8108995967747596,0.8078475529100885,0.8071259402284945,0.8063832221125844,0.805618459182598,0.8048306554898336,0.8040187541948018,0.8031816328433399,0.8028672349249625,0.8025480301528414,0.802223907461681,0.8018947523387132,0.8015604466889169,0.8012208686938619,0.8008758926638438,0.8005253888828877,0.8001692234462887,0.7998072580902038,0.7994393500127838,0.7990653516866172,0.798685110661595,0.8081234599633539,0.8179389367047037,0.8406062000659472,0.8406062649117862,0.8406063309439251,0.8406063981952168,0.8406064666997406 -PVD/Moderate,0.817098533852938,0.8125745997971765,0.8108995967747596,0.8078475529100885,0.8071259402284945,0.8063832221125844,0.805618459182598,0.8048306554898336,0.8040187541948018,0.8031816328433399,0.8028672349249625,0.8025480301528414,0.802223907461681,0.8018947523387132,0.8015604466889169,0.8012208686938619,0.8008758926638438,0.8005253888828877,0.8001692234462887,0.7998072580902038,0.7994393500127838,0.7990653516866172,0.798685110661595,0.8081234599633539,0.8179389367047037,0.8406062000659472,0.8406062649117862,0.8406063309439251,0.8406063981952168,0.8406064666997406 -PVD/Conservative,0.817098533852938,0.8125745997971765,0.8108995967747596,0.8078475529100885,0.8071259402284945,0.8063832221125844,0.805618459182598,0.8048306554898336,0.8040187541948018,0.8031816328433399,0.8028672349249625,0.8025480301528414,0.802223907461681,0.8018947523387132,0.8015604466889169,0.8012208686938619,0.8008758926638438,0.8005253888828877,0.8001692234462887,0.7998072580902038,0.7994393500127838,0.7990653516866172,0.798685110661595,0.8081234599633539,0.8179389367047037,0.8406062000659472,0.8406062649117862,0.8406063309439251,0.8406063981952168,0.8406064666997406 -PFF/Advanced,1.0633973032403095,1.0649653891896131,1.0655459787101762,1.0666038781052292,1.0668540034812626,1.0671114444225973,1.067376526537031,1.0676495950402867,1.0679310162540507,1.068221179243367,1.0683301558447544,1.068440798597709,1.0685531459996813,1.0686672377430855,1.0687831147620157,1.0689008192811742,1.0690203948671244,1.0691418864820155,1.069265340539894,1.069390804965771,1.0695183292576211,1.0696479645513934,1.069779763689342,1.0665082432068849,1.0631060028174109,1.055249076357427,1.0552490538805632,1.0552490309925042,1.0552490076818626,1.0552489839368258 -PFF/Moderate,1.0633973032403095,1.0649653891896131,1.0655459787101762,1.0666038781052292,1.0668540034812626,1.0671114444225973,1.067376526537031,1.0676495950402867,1.0679310162540507,1.068221179243367,1.0683301558447544,1.068440798597709,1.0685531459996813,1.0686672377430855,1.0687831147620157,1.0689008192811742,1.0690203948671244,1.0691418864820155,1.069265340539894,1.069390804965771,1.0695183292576211,1.0696479645513934,1.069779763689342,1.0665082432068849,1.0631060028174109,1.055249076357427,1.0552490538805632,1.0552490309925042,1.0552490076818626,1.0552489839368258 -PFF/Conservative,1.0633973032403095,1.0649653891896131,1.0655459787101762,1.0666038781052292,1.0668540034812626,1.0671114444225973,1.067376526537031,1.0676495950402867,1.0679310162540507,1.068221179243367,1.0683301558447544,1.068440798597709,1.0685531459996813,1.0686672377430855,1.0687831147620157,1.0689008192811742,1.0690203948671244,1.0691418864820155,1.069265340539894,1.069390804965771,1.0695183292576211,1.0696479645513934,1.069779763689342,1.0665082432068849,1.0631060028174109,1.055249076357427,1.0552490538805632,1.0552490309925042,1.0552490076818626,1.0552489839368258 -Year (Advanced)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9284160238761937,0.9264659690257913,0.925741446027395,0.9244177742372505,0.9241041455854487,0.9237810774847032,0.923448137267711,0.9231048654145345,0.9227507734365515,0.9223853415571832,0.9222480066942165,0.9221085220520919,0.9219668367550785,0.9218228983093449,0.9216766525381137,0.9215280435136708,0.9213770134860573,0.9212235028082374,0.9210674498575643,0.9209087909533045,0.9207474602699622,0.9205833897462701,0.920416508989417,0.924537622108758,0.9287771987568052,0.9383933930249514,0.9383934201948092,0.9383934478617146,0.9383934760394326,0.9383935047422421 -2/nan,0.861956313390081,0.8583391917628983,0.8569972248928924,0.8545482213257523,0.8539684718882121,0.8533714791187991,0.8527564622232051,0.852122592551986,0.8514689898777541,0.8507947183195615,0.8505413858514556,0.8502841264410933,0.8500228480761656,0.8497574558474408,0.8494878518338629,0.8492139349821339,0.8489356009804861,0.8486527421262785,0.8483652471871167,0.848073001255077,0.8477758855935856,0.847473777476733,0.8471665500202654,0.8547698146945167,0.8626270849305381,0.8805821600728809,0.8805822110649117,0.8805822629897966,0.8805823158733692,0.8805823697424284 -3/nan,0.8002540532326015,0.7952220510494281,0.793357850213811,0.7899595647363531,0.7891558050711676,0.7883284244750791,0.787476366583022,0.7865985111143853,0.7856936689669367,0.7847605768522363,0.7844100977124413,0.7840542391569505,0.783692876410325,0.783325880809263,0.7829531196500279,0.7825744560286314,0.7821897486733915,0.781798851769386,0.7814016147744197,0.7809978822259532,0.7805874935384122,0.7801702827906072,0.779746078502261,0.7902668519280124,0.8011883675135338,0.8263324810280317,0.8263325528039099,0.8263326258928663,0.8263327003312647,0.8263327761568263 -4/nan,0.7429686861930196,0.7367461681161857,0.734444243474119,0.7302526625710068,0.7292621509790881,0.728242881373407,0.7271935838634368,0.7261129127375178,0.7249994407234428,0.7238516527204621,0.7234206490461146,0.722983095677693,0.7225388422515161,0.7220877337683153,0.721629610413311,0.7211643073678399,0.7206916546120993,0.7202114767184516,0.7197235926348576,0.7192278154577938,0.7187239521939884,0.7182118035106833,0.7176911634732389,0.7306314361128985,0.7441254876557578,0.775424940638621,0.7754250304439688,0.7754251218922313,0.7754252150289063,0.7754253099011909 -5/nan,0.6897840334998427,0.6825702525698004,0.679905475980227,0.675058540964716,0.6739141769383366,0.6727369936256907,0.6715255604517217,0.6702783625883221,0.6689937946686241,0.667670153931295,0.6671732515842155,0.6666688738240037,0.6661568508233071,0.665637007575935,0.6651091636981236,0.664573133220577,0.664028724370821,0.6634757393452653,0.6629139740705128,0.6623432179532232,0.6617632536178046,0.661173856631647,0.6605747952165916,0.6754962505817261,0.6911267859484563,0.7276536410820471,0.7276537464229799,0.7276538536910413,0.7276539629395998,0.7276540742240176 -6/nan,0.6404065497152072,0.6323781104752592,0.6294166784958798,0.6240361139184486,0.6227668846775225,0.6214617048353605,0.6201190279267981,0.6187372176873676,0.6173145414547264,0.6158491629814548,0.6152992013932417,0.6147410499399846,0.6141745245362891,0.6135994355456077,0.613015587569711,0.6124227792285084,0.6118208029297434,0.6112094446279304,0.6105884835720707,0.6099576920414238,0.6093168350685805,0.608665670149576,0.6080039469396542,0.6245216972562109,0.6419028002390015,0.6828253692019424,0.6828254878234266,0.6828256086149999,0.6828257316367595,0.6828258569510475 -Year (Moderate)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9284160238761937,0.9264659690257913,0.925741446027395,0.9244177742372505,0.9241041455854487,0.9237810774847032,0.923448137267711,0.9231048654145345,0.9227507734365515,0.9223853415571832,0.9222480066942165,0.9221085220520919,0.9219668367550785,0.9218228983093449,0.9216766525381137,0.9215280435136708,0.9213770134860573,0.9212235028082374,0.9210674498575643,0.9209087909533045,0.9207474602699622,0.9205833897462701,0.920416508989417,0.924537622108758,0.9287771987568052,0.9383933930249514,0.9383934201948092,0.9383934478617146,0.9383934760394326,0.9383935047422421 -2/nan,0.861956313390081,0.8583391917628983,0.8569972248928924,0.8545482213257523,0.8539684718882121,0.8533714791187991,0.8527564622232051,0.852122592551986,0.8514689898777541,0.8507947183195615,0.8505413858514556,0.8502841264410933,0.8500228480761656,0.8497574558474408,0.8494878518338629,0.8492139349821339,0.8489356009804861,0.8486527421262785,0.8483652471871167,0.848073001255077,0.8477758855935856,0.847473777476733,0.8471665500202654,0.8547698146945167,0.8626270849305381,0.8805821600728809,0.8805822110649117,0.8805822629897966,0.8805823158733692,0.8805823697424284 -3/nan,0.8002540532326015,0.7952220510494281,0.793357850213811,0.7899595647363531,0.7891558050711676,0.7883284244750791,0.787476366583022,0.7865985111143853,0.7856936689669367,0.7847605768522363,0.7844100977124413,0.7840542391569505,0.783692876410325,0.783325880809263,0.7829531196500279,0.7825744560286314,0.7821897486733915,0.781798851769386,0.7814016147744197,0.7809978822259532,0.7805874935384122,0.7801702827906072,0.779746078502261,0.7902668519280124,0.8011883675135338,0.8263324810280317,0.8263325528039099,0.8263326258928663,0.8263327003312647,0.8263327761568263 -4/nan,0.7429686861930196,0.7367461681161857,0.734444243474119,0.7302526625710068,0.7292621509790881,0.728242881373407,0.7271935838634368,0.7261129127375178,0.7249994407234428,0.7238516527204621,0.7234206490461146,0.722983095677693,0.7225388422515161,0.7220877337683153,0.721629610413311,0.7211643073678399,0.7206916546120993,0.7202114767184516,0.7197235926348576,0.7192278154577938,0.7187239521939884,0.7182118035106833,0.7176911634732389,0.7306314361128985,0.7441254876557578,0.775424940638621,0.7754250304439688,0.7754251218922313,0.7754252150289063,0.7754253099011909 -5/nan,0.6897840334998427,0.6825702525698004,0.679905475980227,0.675058540964716,0.6739141769383366,0.6727369936256907,0.6715255604517217,0.6702783625883221,0.6689937946686241,0.667670153931295,0.6671732515842155,0.6666688738240037,0.6661568508233071,0.665637007575935,0.6651091636981236,0.664573133220577,0.664028724370821,0.6634757393452653,0.6629139740705128,0.6623432179532232,0.6617632536178046,0.661173856631647,0.6605747952165916,0.6754962505817261,0.6911267859484563,0.7276536410820471,0.7276537464229799,0.7276538536910413,0.7276539629395998,0.7276540742240176 -6/nan,0.6404065497152072,0.6323781104752592,0.6294166784958798,0.6240361139184486,0.6227668846775225,0.6214617048353605,0.6201190279267981,0.6187372176873676,0.6173145414547264,0.6158491629814548,0.6152992013932417,0.6147410499399846,0.6141745245362891,0.6135994355456077,0.613015587569711,0.6124227792285084,0.6118208029297434,0.6112094446279304,0.6105884835720707,0.6099576920414238,0.6093168350685805,0.608665670149576,0.6080039469396542,0.6245216972562109,0.6419028002390015,0.6828253692019424,0.6828254878234266,0.6828256086149999,0.6828257316367595,0.6828258569510475 -Year (Conservative)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9284160238761937,0.9264659690257913,0.925741446027395,0.9244177742372505,0.9241041455854487,0.9237810774847032,0.923448137267711,0.9231048654145345,0.9227507734365515,0.9223853415571832,0.9222480066942165,0.9221085220520919,0.9219668367550785,0.9218228983093449,0.9216766525381137,0.9215280435136708,0.9213770134860573,0.9212235028082374,0.9210674498575643,0.9209087909533045,0.9207474602699622,0.9205833897462701,0.920416508989417,0.924537622108758,0.9287771987568052,0.9383933930249514,0.9383934201948092,0.9383934478617146,0.9383934760394326,0.9383935047422421 -2/nan,0.861956313390081,0.8583391917628983,0.8569972248928924,0.8545482213257523,0.8539684718882121,0.8533714791187991,0.8527564622232051,0.852122592551986,0.8514689898777541,0.8507947183195615,0.8505413858514556,0.8502841264410933,0.8500228480761656,0.8497574558474408,0.8494878518338629,0.8492139349821339,0.8489356009804861,0.8486527421262785,0.8483652471871167,0.848073001255077,0.8477758855935856,0.847473777476733,0.8471665500202654,0.8547698146945167,0.8626270849305381,0.8805821600728809,0.8805822110649117,0.8805822629897966,0.8805823158733692,0.8805823697424284 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.1273590409765419,0.1281137319534173,0.1289525466627994,0.1295045010684045,0.12972585672986417,0.1299558200840618,0.13019490271022424,0.1304436575096646,0.1307026829601414,0.13080000928330002,0.13089918832411115,0.13100027345876547,0.1311033201323367,0.13120838595993717,0.13131553083386305,0.13142481703714687,0.1315363093639723,0.13165007524742808,0.13176618489514044,0.1318847114333716,0.1320057310601376,0.13212932320811346,0.13225557071797905,0.13238456002304086,0.1325163813459615,0.13265112890856515,0.13278890115571987,0.13292980099441967,0.13307393604928436 +10 year CRF/Moderate,0.1273590409765419,0.1281137319534173,0.1289525466627994,0.1295045010684045,0.12972585672986417,0.1299558200840618,0.13019490271022424,0.1304436575096646,0.1307026829601414,0.13080000928330002,0.13089918832411115,0.13100027345876547,0.1311033201323367,0.13120838595993717,0.13131553083386305,0.13142481703714687,0.1315363093639723,0.13165007524742808,0.13176618489514044,0.1318847114333716,0.1320057310601376,0.13212932320811346,0.13225557071797905,0.13238456002304086,0.1325163813459615,0.13265112890856515,0.13278890115571987,0.13292980099441967,0.13307393604928436 +10 year CRF/Conservative,0.1273590409765419,0.1281137319534173,0.1289525466627994,0.1295045010684045,0.12972585672986417,0.1299558200840618,0.13019490271022424,0.1304436575096646,0.1307026829601414,0.13080000928330002,0.13089918832411115,0.13100027345876547,0.1311033201323367,0.13120838595993717,0.13131553083386305,0.13142481703714687,0.1315363093639723,0.13165007524742808,0.13176618489514044,0.1318847114333716,0.1320057310601376,0.13212932320811346,0.13225557071797905,0.13238456002304086,0.1325163813459615,0.13265112890856515,0.13278890115571987,0.13292980099441967,0.13307393604928436 +ITC Schedule/*,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Advanced,18.182829730127462,18.330920092448515,18.494501513550166,18.601552232294395,18.64435176238487,18.688735242853475,18.734791722885138,18.782617011181635,18.83231432532372,18.850960506253863,18.86994638380153,18.889281285304474,18.908974881182786,18.92903720078523,18.94947864911808,18.970310024512422,18.99154253729506,19.013187829524604,19.035257995868836,19.057765605701842,19.080723726491964,19.104145948588453,19.1280464114887,19.152439831698025,19.17734153229009,19.202767474294383,19.228734290038915,19.255259318593204,19.28236064346548 +PTC/Moderate,18.182829730127462,18.330920092448515,18.494501513550166,18.601552232294395,18.64435176238487,18.688735242853475,18.734791722885138,18.782617011181635,18.83231432532372,18.850960506253863,18.86994638380153,18.889281285304474,18.908974881182786,18.92903720078523,18.94947864911808,18.970310024512422,18.99154253729506,19.013187829524604,19.035257995868836,19.057765605701842,19.080723726491964,19.104145948588453,19.1280464114887,19.152439831698025,19.17734153229009,19.202767474294383,19.228734290038915,19.255259318593204,19.28236064346548 +PTC/Conservative,18.182829730127462,18.330920092448515,18.494501513550166,18.601552232294395,18.64435176238487,18.688735242853475,18.734791722885138,18.782617011181635,18.83231432532372,18.850960506253863,18.86994638380153,18.889281285304474,18.908974881182786,18.92903720078523,18.94947864911808,18.970310024512422,18.99154253729506,19.013187829524604,19.035257995868836,19.057765605701842,19.080723726491964,19.104145948588453,19.1280464114887,19.152439831698025,19.17734153229009,19.202767474294383,19.228734290038915,19.255259318593204,19.28236064346548 +PVD/Advanced,0.8208485520855534,0.8222254445753295,0.8205921129677403,0.8188124671473862,0.8180875417894133,0.8173361995591585,0.816556969972909,0.8157482713686651,0.8149084001989623,0.8145934091741072,0.8142727483521742,0.8139462632818022,0.8136137938511782,0.8132751740263693,0.8129302315750025,0.8125787877743449,0.8122206571026993,0.8118556469130738,0.8114835570878475,0.8111041796731042,0.810717298491437,0.8103226887313989,0.8099201165122126,0.8095093384218368,0.8090901010265601,0.808662140349962,0.8082251813190588,0.8077789371751618,0.8073231088468013 +PVD/Moderate,0.8208485520855534,0.8222254445753295,0.8205921129677403,0.8188124671473862,0.8180875417894133,0.8173361995591585,0.816556969972909,0.8157482713686651,0.8149084001989623,0.8145934091741072,0.8142727483521742,0.8139462632818022,0.8136137938511782,0.8132751740263693,0.8129302315750025,0.8125787877743449,0.8122206571026993,0.8118556469130738,0.8114835570878475,0.8111041796731042,0.810717298491437,0.8103226887313989,0.8099201165122126,0.8095093384218368,0.8090901010265601,0.808662140349962,0.8082251813190588,0.8077789371751618,0.8073231088468013 +PVD/Conservative,0.8208485520855534,0.8222254445753295,0.8205921129677403,0.8188124671473862,0.8180875417894133,0.8173361995591585,0.816556969972909,0.8157482713686651,0.8149084001989623,0.8145934091741072,0.8142727483521742,0.8139462632818022,0.8136137938511782,0.8132751740263693,0.8129302315750025,0.8125787877743449,0.8122206571026993,0.8118556469130738,0.8114835570878475,0.8111041796731042,0.810717298491437,0.8103226887313989,0.8099201165122126,0.8095093384218368,0.8090901010265601,0.808662140349962,0.8082251813190588,0.8077789371751618,0.8073231088468013 +PFF/Advanced,1.0620974719811185,1.061620213528562,1.062186358903991,1.0628032197094839,1.06305449332535,1.0633149235570598,1.0635850201036536,1.0638653312007886,1.064156447332059,1.0642656295160042,1.064376776964921,1.0644899432147374,1.0646051837634078,1.0647225561616114,1.0648421201085299,1.0649639375530346,1.0650880728006533,1.065214592626683,1.0653435663958901,1.0654750661892578,1.0656091669381957,1.0657459465668433,1.0658854861429523,1.0660278700380006,1.0661731860971768,1.0663215258199836,1.066472984552214,1.0666276616901607,1.066785660897971 +PFF/Moderate,1.0620974719811185,1.061620213528562,1.062186358903991,1.0628032197094839,1.06305449332535,1.0633149235570598,1.0635850201036536,1.0638653312007886,1.064156447332059,1.0642656295160042,1.064376776964921,1.0644899432147374,1.0646051837634078,1.0647225561616114,1.0648421201085299,1.0649639375530346,1.0650880728006533,1.065214592626683,1.0653435663958901,1.0654750661892578,1.0656091669381957,1.0657459465668433,1.0658854861429523,1.0660278700380006,1.0661731860971768,1.0663215258199836,1.066472984552214,1.0666276616901607,1.066785660897971 +PFF/Conservative,1.0620974719811185,1.061620213528562,1.062186358903991,1.0628032197094839,1.06305449332535,1.0633149235570598,1.0635850201036536,1.0638653312007886,1.064156447332059,1.0642656295160042,1.064376776964921,1.0644899432147374,1.0646051837634078,1.0647225561616114,1.0648421201085299,1.0649639375530346,1.0650880728006533,1.065214592626683,1.0653435663958901,1.0654750661892578,1.0656091669381957,1.0657459465668433,1.0658854861429523,1.0660278700380006,1.0661731860971768,1.0663215258199836,1.066472984552214,1.0666276616901607,1.066785660897971 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.93002504131163,0.9306141433315013,0.9299152246713939,0.9291522526412035,0.9288410287038338,0.9285181983333807,0.9281830999377587,0.9278350206680175,0.9274731913564348,0.9273374008582824,0.9271991170328132,0.9270582705715987,0.9269147895733791,0.9267685994216703,0.9266196226553715,0.9264677788319079,0.9263129843823821,0.9261551524582183,0.9259941927686782,0.9258300114085943,0.925662510675724,0.9254915888768391,0.9253171401218531,0.9251390541050499,0.9249572158725075,0.9247715055746398,0.9245817982027771,0.9243879633085441,0.9241898647047215 +2/nan,0.864946577466699,0.8660426837686239,0.864742325075649,0.8633239085882229,0.8627456566035963,0.8621460446362673,0.8615238670100676,0.8608778255780204,0.86020652068489,0.8599546550305948,0.8596982026264284,0.8594370370352036,0.8591710271298617,0.8589000368740045,0.8586239250899831,0.8583425452137289,0.8580557450353951,0.8577633664249057,0.8574652450413159,0.857161210024838,0.8568510836704849,0.8565346810817763,0.8562118098032849,0.8558822694303866,0.8555458511946203,0.8552023375227861,0.8548515015678808,0.8544931067097182,0.8541269060229315 +3/nan,0.8044219764408197,0.8059515702438522,0.8041370535055856,0.8021593544237557,0.8013535631894488,0.8005182920659174,0.7996518935517699,0.7987525950878204,0.79781848696523,0.7974681146520526,0.797111414389921,0.7967482132190349,0.7963783318196198,0.7960015842169422,0.7956177774697542,0.7952267113410898,0.7948281779501851,0.7944219614043331,0.7940078374092302,0.7935855728563004,0.793154925385636,0.79271564292249,0.7922674631857315,0.7918101131661114,0.7913433085722505,0.790866753241898,0.7903801385159752,0.7898831425725868,0.7893754297179956 +4/nan,0.7481325818713565,0.7500299301091607,0.7477792887772393,0.7453281711400463,0.7443300679883703,0.7432958022819606,0.7422233734279804,0.7411106305719405,0.739955258228804,0.7395220087087891,0.7390809995991117,0.7386320206278498,0.7381748538593816,0.7377092733421663,0.7372350447369288,0.7367519249239821,0.7362596615882468,0.7357579927805871,0.735246646453764,0.7347253399712445,0.7341937795872844,0.7336516598958603,0.7330986632466165,0.7325344591253089,0.7319587034963274,0.7313710381044373,0.7307710897328605,0.730158469414426,0.7295327715923057 +5/nan,0.6957820353614846,0.6979884608815224,0.6953713453279017,0.6925233491717224,0.6913643060455125,0.6901636791636109,0.6889191915946437,0.6876283972340038,0.6862886648104437,0.6857864174335045,0.6852752502440252,0.6847549236320599,0.6842251893334286,0.6836857900356977,0.6831364589624489,0.6825769194344543,0.6820068844061715,0.6814260559760573,0.680834124868831,0.6802307698877607,0.6796156573352647,0.6789884403991502,0.6783487585025126,0.6776962366145426,0.6770304845196132,0.6763510960415278,0.6756576482198111,0.6749497004344852,0.6742267934755536 +6/nan,0.6470947161809548,0.649557933578531,0.6466364008206451,0.6434596298895368,0.6421675332364261,0.6408295359321333,0.6394431508609311,0.6380057081595277,0.6365143381434888,0.6359553938866992,0.6353866069507004,0.6348077152677246,0.6342184473918006,0.6336185220758818,0.6330076478259111,0.6323855224303649,0.6317518324636111,0.6311062527615078,0.6304484458672825,0.6297780614456624,0.6290947356634938,0.6283980905340165,0.6276877332227545,0.62696325531213,0.6262242320220761,0.6254702213833814,0.6247007633605324,0.6239153789203458,0.62311356904247 +Year (Moderate)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.93002504131163,0.9306141433315013,0.9299152246713939,0.9291522526412035,0.9288410287038338,0.9285181983333807,0.9281830999377587,0.9278350206680175,0.9274731913564348,0.9273374008582824,0.9271991170328132,0.9270582705715987,0.9269147895733791,0.9267685994216703,0.9266196226553715,0.9264677788319079,0.9263129843823821,0.9261551524582183,0.9259941927686782,0.9258300114085943,0.925662510675724,0.9254915888768391,0.9253171401218531,0.9251390541050499,0.9249572158725075,0.9247715055746398,0.9245817982027771,0.9243879633085441,0.9241898647047215 +2/nan,0.864946577466699,0.8660426837686239,0.864742325075649,0.8633239085882229,0.8627456566035963,0.8621460446362673,0.8615238670100676,0.8608778255780204,0.86020652068489,0.8599546550305948,0.8596982026264284,0.8594370370352036,0.8591710271298617,0.8589000368740045,0.8586239250899831,0.8583425452137289,0.8580557450353951,0.8577633664249057,0.8574652450413159,0.857161210024838,0.8568510836704849,0.8565346810817763,0.8562118098032849,0.8558822694303866,0.8555458511946203,0.8552023375227861,0.8548515015678808,0.8544931067097182,0.8541269060229315 +3/nan,0.8044219764408197,0.8059515702438522,0.8041370535055856,0.8021593544237557,0.8013535631894488,0.8005182920659174,0.7996518935517699,0.7987525950878204,0.79781848696523,0.7974681146520526,0.797111414389921,0.7967482132190349,0.7963783318196198,0.7960015842169422,0.7956177774697542,0.7952267113410898,0.7948281779501851,0.7944219614043331,0.7940078374092302,0.7935855728563004,0.793154925385636,0.79271564292249,0.7922674631857315,0.7918101131661114,0.7913433085722505,0.790866753241898,0.7903801385159752,0.7898831425725868,0.7893754297179956 +4/nan,0.7481325818713565,0.7500299301091607,0.7477792887772393,0.7453281711400463,0.7443300679883703,0.7432958022819606,0.7422233734279804,0.7411106305719405,0.739955258228804,0.7395220087087891,0.7390809995991117,0.7386320206278498,0.7381748538593816,0.7377092733421663,0.7372350447369288,0.7367519249239821,0.7362596615882468,0.7357579927805871,0.735246646453764,0.7347253399712445,0.7341937795872844,0.7336516598958603,0.7330986632466165,0.7325344591253089,0.7319587034963274,0.7313710381044373,0.7307710897328605,0.730158469414426,0.7295327715923057 +5/nan,0.6957820353614846,0.6979884608815224,0.6953713453279017,0.6925233491717224,0.6913643060455125,0.6901636791636109,0.6889191915946437,0.6876283972340038,0.6862886648104437,0.6857864174335045,0.6852752502440252,0.6847549236320599,0.6842251893334286,0.6836857900356977,0.6831364589624489,0.6825769194344543,0.6820068844061715,0.6814260559760573,0.680834124868831,0.6802307698877607,0.6796156573352647,0.6789884403991502,0.6783487585025126,0.6776962366145426,0.6770304845196132,0.6763510960415278,0.6756576482198111,0.6749497004344852,0.6742267934755536 +6/nan,0.6470947161809548,0.649557933578531,0.6466364008206451,0.6434596298895368,0.6421675332364261,0.6408295359321333,0.6394431508609311,0.6380057081595277,0.6365143381434888,0.6359553938866992,0.6353866069507004,0.6348077152677246,0.6342184473918006,0.6336185220758818,0.6330076478259111,0.6323855224303649,0.6317518324636111,0.6311062527615078,0.6304484458672825,0.6297780614456624,0.6290947356634938,0.6283980905340165,0.6276877332227545,0.62696325531213,0.6262242320220761,0.6254702213833814,0.6247007633605324,0.6239153789203458,0.62311356904247 +Year (Conservative)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.93002504131163,0.9306141433315013,0.9299152246713939,0.9291522526412035,0.9288410287038338,0.9285181983333807,0.9281830999377587,0.9278350206680175,0.9274731913564348,0.9273374008582824,0.9271991170328132,0.9270582705715987,0.9269147895733791,0.9267685994216703,0.9266196226553715,0.9264677788319079,0.9263129843823821,0.9261551524582183,0.9259941927686782,0.9258300114085943,0.925662510675724,0.9254915888768391,0.9253171401218531,0.9251390541050499,0.9249572158725075,0.9247715055746398,0.9245817982027771,0.9243879633085441,0.9241898647047215 +2/nan,0.864946577466699,0.8660426837686239,0.864742325075649,0.8633239085882229,0.8627456566035963,0.8621460446362673,0.8615238670100676,0.8608778255780204,0.86020652068489,0.8599546550305948,0.8596982026264284,0.8594370370352036,0.8591710271298617,0.8589000368740045,0.8586239250899831,0.8583425452137289,0.8580557450353951,0.8577633664249057,0.8574652450413159,0.857161210024838,0.8568510836704849,0.8565346810817763,0.8562118098032849,0.8558822694303866,0.8555458511946203,0.8552023375227861,0.8548515015678808,0.8544931067097182,0.8541269060229315 diff --git a/tests/data/Land-Based_Wind/Market/TechLife/df_vom.csv b/tests/data/Land-Based_Wind/Market/TechLife/df_vom.csv index b336383..1328294 100644 --- a/tests/data/Land-Based_Wind/Market/TechLife/df_vom.csv +++ b/tests/data/Land-Based_Wind/Market/TechLife/df_vom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 1 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 1 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 2 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 2 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 2 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 3 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 3 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 3 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 4 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 4 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 4 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 5 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 5 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 5 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 6 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 6 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 6 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 7 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 7 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 7 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 8 - Technology 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 8 - Technology 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 8 - Technology 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 9 - Technology 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 9 - Technology 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 9 - Technology 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 10 - Technology 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 10 - Technology 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 10 - Technology 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Land-Based Wind - Class 1 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 1 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 1 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 2 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 2 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 2 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 3 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 3 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 3 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 4 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 4 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 4 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 5 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 5 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 5 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 6 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 6 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 6 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 7 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 7 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 7 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 8 - Technology 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 8 - Technology 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 8 - Technology 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 9 - Technology 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 9 - Technology 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 9 - Technology 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 10 - Technology 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 10 - Technology 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 10 - Technology 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Land-Based_Wind/Market/df_cff.csv b/tests/data/Land-Based_Wind/Market/df_cff.csv index e5ea2ce..768eccf 100644 --- a/tests/data/Land-Based_Wind/Market/df_cff.csv +++ b/tests/data/Land-Based_Wind/Market/df_cff.csv @@ -1,4 +1,4 @@ -Construction Finance Factor,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CFF/Advanced,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542 -CFF/Moderate,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542 -CFF/Conservative,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542 +Construction Finance Factor,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CFF/Advanced,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429 +CFF/Moderate,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429 +CFF/Conservative,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429 diff --git a/tests/data/Land-Based_Wind/Market/df_just_wacc.csv b/tests/data/Land-Based_Wind/Market/df_just_wacc.csv index 1079a6c..71c8966 100644 --- a/tests/data/Land-Based_Wind/Market/df_just_wacc.csv +++ b/tests/data/Land-Based_Wind/Market/df_just_wacc.csv @@ -1,7 +1,7 @@ -WACC Type,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -WACC Nominal - Advanced,0.07710333975596288,0.07937046090482114,0.08021522023375789,0.08176197804625028,0.08212911366875106,0.08250755982448565,0.08289784736454157,0.08330054088809787,0.08371624146762116,0.08414558964237953,0.08430703318566585,0.08447105311917708,0.08463771161180178,0.08480707284884609,0.08497920311445374,0.08515417087810538,0.08533204688542229,0.08551290425355208,0.08569681857136732,0.08588386800480215,0.0860741334076567,0.08626769843807255,0.0864646496812218,0.08162174917135483,0.0766844850826749,0.06565115167366761,0.06565112081924156,0.06565108940036421,0.06565105740140346,0.06565102480614465 -WACC Nominal - Moderate,0.07710333975596288,0.07937046090482114,0.08021522023375789,0.08176197804625028,0.08212911366875106,0.08250755982448565,0.08289784736454157,0.08330054088809787,0.08371624146762116,0.08414558964237953,0.08430703318566585,0.08447105311917708,0.08463771161180178,0.08480707284884609,0.08497920311445374,0.08515417087810538,0.08533204688542229,0.08551290425355208,0.08569681857136732,0.08588386800480215,0.0860741334076567,0.08626769843807255,0.0864646496812218,0.08162174917135483,0.0766844850826749,0.06565115167366761,0.06565112081924156,0.06565108940036421,0.06565105740140346,0.06565102480614465 -WACC Nominal - Conservative,0.07710333975596288,0.07937046090482114,0.08021522023375789,0.08176197804625028,0.08212911366875106,0.08250755982448565,0.08289784736454157,0.08330054088809787,0.08371624146762116,0.08414558964237953,0.08430703318566585,0.08447105311917708,0.08463771161180178,0.08480707284884609,0.08497920311445374,0.08515417087810538,0.08533204688542229,0.08551290425355208,0.08569681857136732,0.08588386800480215,0.0860741334076567,0.08626769843807255,0.0864646496812218,0.08162174917135483,0.0766844850826749,0.06565115167366761,0.06565112081924156,0.06565108940036421,0.06565105740140346,0.06565102480614465 -WACC Real - Advanced,0.04786782737227635,0.05078900010204568,0.05356014847728252,0.05537753955731728,0.055735720652440035,0.05610493641413239,0.05648570474589443,0.05687857647619299,0.057284138017191344,0.05770301428524838,0.05786052018113752,0.05802053962846543,0.05818313327980662,0.05834836375497199,0.058516295721418476,0.05868699597863958,0.05886053354675358,0.059036979759563124,0.05921640836230968,0.05939889561444134,0.05958452039771389,0.05977336432982705,0.059965511884118916,0.05524073089888293,0.050423887885536534,0.0396596601694319,0.03965963006755291,0.03965959941498953,0.0396595681964913,0.03965953639623865 -WACC Real - Moderate,0.04786782737227635,0.05078900010204568,0.05356014847728252,0.05537753955731728,0.055735720652440035,0.05610493641413239,0.05648570474589443,0.05687857647619299,0.057284138017191344,0.05770301428524838,0.05786052018113752,0.05802053962846543,0.05818313327980662,0.05834836375497199,0.058516295721418476,0.05868699597863958,0.05886053354675358,0.059036979759563124,0.05921640836230968,0.05939889561444134,0.05958452039771389,0.05977336432982705,0.059965511884118916,0.05524073089888293,0.050423887885536534,0.0396596601694319,0.03965963006755291,0.03965959941498953,0.0396595681964913,0.03965953639623865 -WACC Real - Conservative,0.04786782737227635,0.05078900010204568,0.05356014847728252,0.05537753955731728,0.055735720652440035,0.05610493641413239,0.05648570474589443,0.05687857647619299,0.057284138017191344,0.05770301428524838,0.05786052018113752,0.05802053962846543,0.05818313327980662,0.05834836375497199,0.058516295721418476,0.05868699597863958,0.05886053354675358,0.059036979759563124,0.05921640836230968,0.05939889561444134,0.05958452039771389,0.05977336432982705,0.059965511884118916,0.05524073089888293,0.050423887885536534,0.0396596601694319,0.03965963006755291,0.03965959941498953,0.0396595681964913,0.03965953639623865 +WACC Type,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +WACC Nominal - Advanced,0.07523986514350531,0.07455921142580611,0.07536684363176442,0.07624987956215465,0.0766104953346711,0.07698481493946349,0.0773736346493025,0.07777781364625107,0.07819828035945078,0.07835616149468996,0.07851698910171673,0.07868084644067458,0.07884781993850704,0.07901799934096614,0.07919147787346181,0.07936835241135057,0.07954872366033902,0.07973269634767063,0.07992037942489467,0.08011188628305599,0.08030733498109414,0.08050684848857773,0.08071055494369431,0.0809185879277014,0.08113108675702911,0.08134819679442243,0.08157006978054564,0.08179686418765926,0.0820287455970963 +WACC Nominal - Moderate,0.07523986514350531,0.07455921142580611,0.07536684363176442,0.07624987956215465,0.0766104953346711,0.07698481493946349,0.0773736346493025,0.07777781364625107,0.07819828035945078,0.07835616149468996,0.07851698910171673,0.07868084644067458,0.07884781993850704,0.07901799934096614,0.07919147787346181,0.07936835241135057,0.07954872366033902,0.07973269634767063,0.07992037942489467,0.08011188628305599,0.08030733498109414,0.08050684848857773,0.08071055494369431,0.0809185879277014,0.08113108675702911,0.08134819679442243,0.08157006978054564,0.08179686418765926,0.0820287455970963 +WACC Nominal - Conservative,0.07523986514350531,0.07455921142580611,0.07536684363176442,0.07624987956215465,0.0766104953346711,0.07698481493946349,0.0773736346493025,0.07777781364625107,0.07819828035945078,0.07835616149468996,0.07851698910171673,0.07868084644067458,0.07884781993850704,0.07901799934096614,0.07919147787346181,0.07936835241135057,0.07954872366033902,0.07973269634767063,0.07992037942489467,0.08011188628305599,0.08030733498109414,0.08050684848857773,0.08071055494369431,0.0809185879277014,0.08113108675702911,0.08134819679442243,0.08157006978054564,0.08179686418765926,0.0820287455970963 +WACC Real - Advanced,0.04657447560826533,0.04778261976137976,0.04912132514765055,0.04999988249966325,0.05035170276553291,0.050716892623866805,0.05109622892614896,0.05149054989878166,0.05190076132629362,0.05205479170213656,0.052211696684601794,0.05237155750309719,0.05253445847659233,0.05270048716191833,0.052869734510694544,0.05304229503546409,0.05321826698569665,0.05339775253431278,0.053580857975507046,0.05376769393468872,0.053958375591311336,0.05415302291568569,0.054351760920677616,0.05455471992946492,0.05476203586051631,0.0549738505311439,0.0551903119810202,0.05541157481722858,0.05563780058253309 +WACC Real - Moderate,0.04657447560826533,0.04778261976137976,0.04912132514765055,0.04999988249966325,0.05035170276553291,0.050716892623866805,0.05109622892614896,0.05149054989878166,0.05190076132629362,0.05205479170213656,0.052211696684601794,0.05237155750309719,0.05253445847659233,0.05270048716191833,0.052869734510694544,0.05304229503546409,0.05321826698569665,0.05339775253431278,0.053580857975507046,0.05376769393468872,0.053958375591311336,0.05415302291568569,0.054351760920677616,0.05455471992946492,0.05476203586051631,0.0549738505311439,0.0551903119810202,0.05541157481722858,0.05563780058253309 +WACC Real - Conservative,0.04657447560826533,0.04778261976137976,0.04912132514765055,0.04999988249966325,0.05035170276553291,0.050716892623866805,0.05109622892614896,0.05149054989878166,0.05190076132629362,0.05205479170213656,0.052211696684601794,0.05237155750309719,0.05253445847659233,0.05270048716191833,0.052869734510694544,0.05304229503546409,0.05321826698569665,0.05339775253431278,0.053580857975507046,0.05376769393468872,0.053958375591311336,0.05415302291568569,0.054351760920677616,0.05455471992946492,0.05476203586051631,0.0549738505311439,0.0551903119810202,0.05541157481722858,0.05563780058253309 diff --git a/tests/data/Land-Based_Wind/Market/df_wacc.csv b/tests/data/Land-Based_Wind/Market/df_wacc.csv index deffcbe..ea4c580 100644 --- a/tests/data/Land-Based_Wind/Market/df_wacc.csv +++ b/tests/data/Land-Based_Wind/Market/df_wacc.csv @@ -1,25 +1,25 @@ -WACC,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Inflation Rate,0.0279,0.0272,0.0253,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 -Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Calculated Interest Rate Real - Advanced,0.04095729156532735,0.04166666666666674,0.043596996001170396,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Calculated Interest Rate Real - Moderate,0.04095729156532735,0.04166666666666674,0.043596996001170396,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Calculated Interest Rate Real - Conservative,0.04095729156532735,0.04166666666666674,0.043596996001170396,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Interest During Construction - Nominal,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065 -Rate of Return on Equity Nominal - Advanced,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1 -Rate of Return on Equity Nominal - Moderate,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1 -Rate of Return on Equity Nominal - Conservative,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1 -Calculated Rate of Return on Equity Real - Advanced,0.07014301002043011,0.07087227414330233,0.07285672486101635,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736 -Calculated Rate of Return on Equity Real - Moderate,0.07014301002043011,0.07087227414330233,0.07285672486101635,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736 -Calculated Rate of Return on Equity Real - Conservative,0.07014301002043011,0.07087227414330233,0.07285672486101635,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736 -Debt Fraction - Advanced,0.476834941980864,0.429620956624159,0.412028401146281,0.379816359568281,0.372170567938043,0.364289228529184,0.356161286089767,0.347774982546173,0.339117800249466,0.330176399633897,0.326814253286979,0.323398452264212,0.31992770186593,0.316400665399515,0.312815962462957,0.309172167143459,0.305467806126405,0.301701356708899,0.29787124471308,0.293975842292429,0.29001346562421,0.285982372483807,0.281880759689662,0.382736699334524,0.485557809932215,0.715332757014711,0.715333399574294,0.715334053888871,0.715334720283988,0.715335399097325 -Debt Fraction - Moderate,0.476834941980864,0.429620956624159,0.412028401146281,0.379816359568281,0.372170567938043,0.364289228529184,0.356161286089767,0.347774982546173,0.339117800249466,0.330176399633897,0.326814253286979,0.323398452264212,0.31992770186593,0.316400665399515,0.312815962462957,0.309172167143459,0.305467806126405,0.301701356708899,0.29787124471308,0.293975842292429,0.29001346562421,0.285982372483807,0.281880759689662,0.382736699334524,0.485557809932215,0.715332757014711,0.715333399574294,0.715334053888871,0.715334720283988,0.715335399097325 -Debt Fraction - Conservative,0.476834941980864,0.429620956624159,0.412028401146281,0.379816359568281,0.372170567938043,0.364289228529184,0.356161286089767,0.347774982546173,0.339117800249466,0.330176399633897,0.326814253286979,0.323398452264212,0.31992770186593,0.316400665399515,0.312815962462957,0.309172167143459,0.305467806126405,0.301701356708899,0.29787124471308,0.293975842292429,0.29001346562421,0.285982372483807,0.281880759689662,0.382736699334524,0.485557809932215,0.715332757014711,0.715333399574294,0.715334053888871,0.715334720283988,0.715335399097325 -Tax Rate (Federal and State),0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996 -WACC Nominal - Advanced,0.07710333975596288,0.07937046090482114,0.08021522023375789,0.08176197804625028,0.08212911366875106,0.08250755982448565,0.08289784736454157,0.08330054088809787,0.08371624146762116,0.08414558964237953,0.08430703318566585,0.08447105311917708,0.08463771161180178,0.08480707284884609,0.08497920311445374,0.08515417087810538,0.08533204688542229,0.08551290425355208,0.08569681857136732,0.08588386800480215,0.0860741334076567,0.08626769843807255,0.0864646496812218,0.08162174917135483,0.0766844850826749,0.06565115167366761,0.06565112081924156,0.06565108940036421,0.06565105740140346,0.06565102480614465 -WACC Nominal - Moderate,0.07710333975596288,0.07937046090482114,0.08021522023375789,0.08176197804625028,0.08212911366875106,0.08250755982448565,0.08289784736454157,0.08330054088809787,0.08371624146762116,0.08414558964237953,0.08430703318566585,0.08447105311917708,0.08463771161180178,0.08480707284884609,0.08497920311445374,0.08515417087810538,0.08533204688542229,0.08551290425355208,0.08569681857136732,0.08588386800480215,0.0860741334076567,0.08626769843807255,0.0864646496812218,0.08162174917135483,0.0766844850826749,0.06565115167366761,0.06565112081924156,0.06565108940036421,0.06565105740140346,0.06565102480614465 -WACC Nominal - Conservative,0.07710333975596288,0.07937046090482114,0.08021522023375789,0.08176197804625028,0.08212911366875106,0.08250755982448565,0.08289784736454157,0.08330054088809787,0.08371624146762116,0.08414558964237953,0.08430703318566585,0.08447105311917708,0.08463771161180178,0.08480707284884609,0.08497920311445374,0.08515417087810538,0.08533204688542229,0.08551290425355208,0.08569681857136732,0.08588386800480215,0.0860741334076567,0.08626769843807255,0.0864646496812218,0.08162174917135483,0.0766844850826749,0.06565115167366761,0.06565112081924156,0.06565108940036421,0.06565105740140346,0.06565102480614465 -WACC Real - Advanced,0.04786782737227635,0.05078900010204568,0.05356014847728252,0.05537753955731728,0.055735720652440035,0.05610493641413239,0.05648570474589443,0.05687857647619299,0.057284138017191344,0.05770301428524838,0.05786052018113752,0.05802053962846543,0.05818313327980662,0.05834836375497199,0.058516295721418476,0.05868699597863958,0.05886053354675358,0.059036979759563124,0.05921640836230968,0.05939889561444134,0.05958452039771389,0.05977336432982705,0.059965511884118916,0.05524073089888293,0.050423887885536534,0.0396596601694319,0.03965963006755291,0.03965959941498953,0.0396595681964913,0.03965953639623865 -WACC Real - Moderate,0.04786782737227635,0.05078900010204568,0.05356014847728252,0.05537753955731728,0.055735720652440035,0.05610493641413239,0.05648570474589443,0.05687857647619299,0.057284138017191344,0.05770301428524838,0.05786052018113752,0.05802053962846543,0.05818313327980662,0.05834836375497199,0.058516295721418476,0.05868699597863958,0.05886053354675358,0.059036979759563124,0.05921640836230968,0.05939889561444134,0.05958452039771389,0.05977336432982705,0.059965511884118916,0.05524073089888293,0.050423887885536534,0.0396596601694319,0.03965963006755291,0.03965959941498953,0.0396595681964913,0.03965953639623865 -WACC Real - Conservative,0.04786782737227635,0.05078900010204568,0.05356014847728252,0.05537753955731728,0.055735720652440035,0.05610493641413239,0.05648570474589443,0.05687857647619299,0.057284138017191344,0.05770301428524838,0.05786052018113752,0.05802053962846543,0.05818313327980662,0.05834836375497199,0.058516295721418476,0.05868699597863958,0.05886053354675358,0.059036979759563124,0.05921640836230968,0.05939889561444134,0.05958452039771389,0.05977336432982705,0.059965511884118916,0.05524073089888293,0.050423887885536534,0.0396596601694319,0.03965963006755291,0.03965959941498953,0.0396595681964913,0.03965953639623865 +WACC,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Inflation Rate,0.027389727347,0.02555548370379,0.02501666666667,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 +Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Calculated Interest Rate Real - Advanced,0.04147430280720377,0.04333701784295374,0.043885465276984004,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Moderate,0.04147430280720377,0.04333701784295374,0.043885465276984004,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Conservative,0.04147430280720377,0.04333701784295374,0.043885465276984004,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Interest During Construction - Nominal,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065 +Rate of Return on Equity Nominal - Advanced,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09 +Rate of Return on Equity Nominal - Moderate,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09 +Rate of Return on Equity Nominal - Conservative,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09 +Calculated Rate of Return on Equity Real - Advanced,0.06094111220546927,0.06283864434469111,0.06339734313262868,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174 +Calculated Rate of Return on Equity Real - Moderate,0.06094111220546927,0.06283864434469111,0.06339734313262868,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174 +Calculated Rate of Return on Equity Real - Conservative,0.06094111220546927,0.06283864434469111,0.06339734313262868,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174 +Debt Fraction - Advanced,0.388240697998177,0.40614415735162,0.384900740918396,0.361673955438091,0.352188559769817,0.342342707678902,0.332115454539889,0.321484201003444,0.310424526291473,0.306271726690253,0.302041425069264,0.297731431409475,0.29333947239447,0.288863187412117,0.284300124323694,0.279647734984729,0.274903370499789,0.270064276193628,0.265127586277693,0.26009031818991,0.254949366587034,0.249701496959921,0.244343338847538,0.238871378617986,0.23328195178523,0.227571234825019,0.221735236452585,0.215769788319763,0.209670535086109 +Debt Fraction - Moderate,0.388240697998177,0.40614415735162,0.384900740918396,0.361673955438091,0.352188559769817,0.342342707678902,0.332115454539889,0.321484201003444,0.310424526291473,0.306271726690253,0.302041425069264,0.297731431409475,0.29333947239447,0.288863187412117,0.284300124323694,0.279647734984729,0.274903370499789,0.270064276193628,0.265127586277693,0.26009031818991,0.254949366587034,0.249701496959921,0.244343338847538,0.238871378617986,0.23328195178523,0.227571234825019,0.221735236452585,0.215769788319763,0.209670535086109 +Debt Fraction - Conservative,0.388240697998177,0.40614415735162,0.384900740918396,0.361673955438091,0.352188559769817,0.342342707678902,0.332115454539889,0.321484201003444,0.310424526291473,0.306271726690253,0.302041425069264,0.297731431409475,0.29333947239447,0.288863187412117,0.284300124323694,0.279647734984729,0.274903370499789,0.270064276193628,0.265127586277693,0.26009031818991,0.254949366587034,0.249701496959921,0.244343338847538,0.238871378617986,0.23328195178523,0.227571234825019,0.221735236452585,0.215769788319763,0.209670535086109 +Tax Rate (Federal and State),0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996 +WACC Nominal - Advanced,0.07523986514350531,0.07455921142580611,0.07536684363176442,0.07624987956215465,0.0766104953346711,0.07698481493946349,0.0773736346493025,0.07777781364625107,0.07819828035945078,0.07835616149468996,0.07851698910171673,0.07868084644067458,0.07884781993850704,0.07901799934096614,0.07919147787346181,0.07936835241135057,0.07954872366033902,0.07973269634767063,0.07992037942489467,0.08011188628305599,0.08030733498109414,0.08050684848857773,0.08071055494369431,0.0809185879277014,0.08113108675702911,0.08134819679442243,0.08157006978054564,0.08179686418765926,0.0820287455970963 +WACC Nominal - Moderate,0.07523986514350531,0.07455921142580611,0.07536684363176442,0.07624987956215465,0.0766104953346711,0.07698481493946349,0.0773736346493025,0.07777781364625107,0.07819828035945078,0.07835616149468996,0.07851698910171673,0.07868084644067458,0.07884781993850704,0.07901799934096614,0.07919147787346181,0.07936835241135057,0.07954872366033902,0.07973269634767063,0.07992037942489467,0.08011188628305599,0.08030733498109414,0.08050684848857773,0.08071055494369431,0.0809185879277014,0.08113108675702911,0.08134819679442243,0.08157006978054564,0.08179686418765926,0.0820287455970963 +WACC Nominal - Conservative,0.07523986514350531,0.07455921142580611,0.07536684363176442,0.07624987956215465,0.0766104953346711,0.07698481493946349,0.0773736346493025,0.07777781364625107,0.07819828035945078,0.07835616149468996,0.07851698910171673,0.07868084644067458,0.07884781993850704,0.07901799934096614,0.07919147787346181,0.07936835241135057,0.07954872366033902,0.07973269634767063,0.07992037942489467,0.08011188628305599,0.08030733498109414,0.08050684848857773,0.08071055494369431,0.0809185879277014,0.08113108675702911,0.08134819679442243,0.08157006978054564,0.08179686418765926,0.0820287455970963 +WACC Real - Advanced,0.04657447560826533,0.04778261976137976,0.04912132514765055,0.04999988249966325,0.05035170276553291,0.050716892623866805,0.05109622892614896,0.05149054989878166,0.05190076132629362,0.05205479170213656,0.052211696684601794,0.05237155750309719,0.05253445847659233,0.05270048716191833,0.052869734510694544,0.05304229503546409,0.05321826698569665,0.05339775253431278,0.053580857975507046,0.05376769393468872,0.053958375591311336,0.05415302291568569,0.054351760920677616,0.05455471992946492,0.05476203586051631,0.0549738505311439,0.0551903119810202,0.05541157481722858,0.05563780058253309 +WACC Real - Moderate,0.04657447560826533,0.04778261976137976,0.04912132514765055,0.04999988249966325,0.05035170276553291,0.050716892623866805,0.05109622892614896,0.05149054989878166,0.05190076132629362,0.05205479170213656,0.052211696684601794,0.05237155750309719,0.05253445847659233,0.05270048716191833,0.052869734510694544,0.05304229503546409,0.05321826698569665,0.05339775253431278,0.053580857975507046,0.05376769393468872,0.053958375591311336,0.05415302291568569,0.054351760920677616,0.05455471992946492,0.05476203586051631,0.0549738505311439,0.0551903119810202,0.05541157481722858,0.05563780058253309 +WACC Real - Conservative,0.04657447560826533,0.04778261976137976,0.04912132514765055,0.04999988249966325,0.05035170276553291,0.050716892623866805,0.05109622892614896,0.05149054989878166,0.05190076132629362,0.05205479170213656,0.052211696684601794,0.05237155750309719,0.05253445847659233,0.05270048716191833,0.052869734510694544,0.05304229503546409,0.05321826698569665,0.05339775253431278,0.053580857975507046,0.05376769393468872,0.053958375591311336,0.05415302291568569,0.054351760920677616,0.05455471992946492,0.05476203586051631,0.0549738505311439,0.0551903119810202,0.05541157481722858,0.05563780058253309 diff --git a/tests/data/Land-Based_Wind/R&D/20/df_capex.csv b/tests/data/Land-Based_Wind/R&D/20/df_capex.csv index 35c78ca..0c5fdc4 100644 --- a/tests/data/Land-Based_Wind/R&D/20/df_capex.csv +++ b/tests/data/Land-Based_Wind/R&D/20/df_capex.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,1363.0000000000048,1533.3167150176362,1434.0015417728744,1273.9566478720978,1244.2755304961363,1214.5944131201636,1184.9132957442018,1155.2321783682294,1125.5510609922676,1095.869943616295,1083.555183721072,1071.240423825838,1058.9256639306138,1046.6109040353833,1034.2961441401537,1021.981384244924,1009.6666243496944,997.3518644544649,985.0371045592354,972.7223446640058,960.4075847687762,948.0928248735466,935.7780649783172,923.4633050830865,911.1485451878569,898.8337852926273,886.5190253973979,874.2042655021683,861.8895056069387,849.574745711709 -Land-Based Wind - Class 1 - Technology 1/Moderate,1363.0000000000048,1540.2333333333315,1447.233333333339,1291.9999999999948,1268.333333333328,1244.6666666666617,1220.999999999995,1197.3333333333287,1173.666666666662,1149.9999999999957,1138.6766064586523,1127.3532129172982,1116.029819375955,1104.7064258346009,1093.383032293247,1082.0596387519035,1070.7362452105497,1059.4128516692083,1048.0894581278596,1036.7660645865099,1025.44267104516,1014.1192775038104,1002.7958839624617,991.4724904211121,980.1490968797623,968.8257033384136,957.502309797064,946.1789162557142,934.8555227143645,923.5321291730157 -Land-Based Wind - Class 1 - Technology 1/Conservative,1363.0000000000048,1556.0722383392163,1477.5338472576204,1333.318882624032,1323.425176832045,1313.5314710400578,1303.6377652480705,1293.7440594560726,1283.8503536640853,1273.9566478720978,1265.366506952058,1256.776366032018,1248.1862251119783,1239.5960841919486,1231.0059432719088,1222.4158023518687,1213.8256614318288,1205.2355205117888,1196.645379591749,1188.0552386717088,1179.4650977516692,1170.874956831629,1162.2848159115892,1153.6946749915494,1145.1045340715198,1136.5143931514801,1127.92425223144,1119.3341113114002,1110.74397039136,1102.1538294713203 -Land-Based Wind - Class 2 - Technology 1/Advanced,1363.0000000000048,1533.3167150176362,1434.0015417728744,1273.9566478720978,1244.2755304961363,1214.5944131201636,1184.9132957442018,1155.2321783682294,1125.5510609922676,1095.869943616295,1083.555183721072,1071.240423825838,1058.9256639306138,1046.6109040353833,1034.2961441401537,1021.981384244924,1009.6666243496944,997.3518644544649,985.0371045592354,972.7223446640058,960.4075847687762,948.0928248735466,935.7780649783172,923.4633050830865,911.1485451878569,898.8337852926273,886.5190253973979,874.2042655021683,861.8895056069387,849.574745711709 -Land-Based Wind - Class 2 - Technology 1/Moderate,1363.0000000000048,1540.2333333333315,1447.233333333339,1291.9999999999948,1268.333333333328,1244.6666666666617,1220.999999999995,1197.3333333333287,1173.666666666662,1149.9999999999957,1138.6766064586523,1127.3532129172982,1116.029819375955,1104.7064258346009,1093.383032293247,1082.0596387519035,1070.7362452105497,1059.4128516692083,1048.0894581278596,1036.7660645865099,1025.44267104516,1014.1192775038104,1002.7958839624617,991.4724904211121,980.1490968797623,968.8257033384136,957.502309797064,946.1789162557142,934.8555227143645,923.5321291730157 -Land-Based Wind - Class 2 - Technology 1/Conservative,1363.0000000000048,1556.0722383392163,1477.5338472576204,1333.318882624032,1323.425176832045,1313.5314710400578,1303.6377652480705,1293.7440594560726,1283.8503536640853,1273.9566478720978,1265.366506952058,1256.776366032018,1248.1862251119783,1239.5960841919486,1231.0059432719088,1222.4158023518687,1213.8256614318288,1205.2355205117888,1196.645379591749,1188.0552386717088,1179.4650977516692,1170.874956831629,1162.2848159115892,1153.6946749915494,1145.1045340715198,1136.5143931514801,1127.92425223144,1119.3341113114002,1110.74397039136,1102.1538294713203 -Land-Based Wind - Class 3 - Technology 1/Advanced,1363.0000000000048,1533.3167150176362,1434.0015417728744,1273.9566478720978,1244.2755304961363,1214.5944131201636,1184.9132957442018,1155.2321783682294,1125.5510609922676,1095.869943616295,1083.555183721072,1071.240423825838,1058.9256639306138,1046.6109040353833,1034.2961441401537,1021.981384244924,1009.6666243496944,997.3518644544649,985.0371045592354,972.7223446640058,960.4075847687762,948.0928248735466,935.7780649783172,923.4633050830865,911.1485451878569,898.8337852926273,886.5190253973979,874.2042655021683,861.8895056069387,849.574745711709 -Land-Based Wind - Class 3 - Technology 1/Moderate,1363.0000000000048,1540.2333333333315,1447.233333333339,1291.9999999999948,1268.333333333328,1244.6666666666617,1220.999999999995,1197.3333333333287,1173.666666666662,1149.9999999999957,1138.6766064586523,1127.3532129172982,1116.029819375955,1104.7064258346009,1093.383032293247,1082.0596387519035,1070.7362452105497,1059.4128516692083,1048.0894581278596,1036.7660645865099,1025.44267104516,1014.1192775038104,1002.7958839624617,991.4724904211121,980.1490968797623,968.8257033384136,957.502309797064,946.1789162557142,934.8555227143645,923.5321291730157 -Land-Based Wind - Class 3 - Technology 1/Conservative,1363.0000000000048,1556.0722383392163,1477.5338472576204,1333.318882624032,1323.425176832045,1313.5314710400578,1303.6377652480705,1293.7440594560726,1283.8503536640853,1273.9566478720978,1265.366506952058,1256.776366032018,1248.1862251119783,1239.5960841919486,1231.0059432719088,1222.4158023518687,1213.8256614318288,1205.2355205117888,1196.645379591749,1188.0552386717088,1179.4650977516692,1170.874956831629,1162.2848159115892,1153.6946749915494,1145.1045340715198,1136.5143931514801,1127.92425223144,1119.3341113114002,1110.74397039136,1102.1538294713203 -Land-Based Wind - Class 4 - Technology 1/Advanced,1363.0000000000048,1533.3167150176362,1434.0015417728744,1273.9566478720978,1244.2755304961363,1214.5944131201636,1184.9132957442018,1155.2321783682294,1125.5510609922676,1095.869943616295,1083.555183721072,1071.240423825838,1058.9256639306138,1046.6109040353833,1034.2961441401537,1021.981384244924,1009.6666243496944,997.3518644544649,985.0371045592354,972.7223446640058,960.4075847687762,948.0928248735466,935.7780649783172,923.4633050830865,911.1485451878569,898.8337852926273,886.5190253973979,874.2042655021683,861.8895056069387,849.574745711709 -Land-Based Wind - Class 4 - Technology 1/Moderate,1363.0000000000048,1540.2333333333315,1447.233333333339,1291.9999999999948,1268.333333333328,1244.6666666666617,1220.999999999995,1197.3333333333287,1173.666666666662,1149.9999999999957,1138.6766064586523,1127.3532129172982,1116.029819375955,1104.7064258346009,1093.383032293247,1082.0596387519035,1070.7362452105497,1059.4128516692083,1048.0894581278596,1036.7660645865099,1025.44267104516,1014.1192775038104,1002.7958839624617,991.4724904211121,980.1490968797623,968.8257033384136,957.502309797064,946.1789162557142,934.8555227143645,923.5321291730157 -Land-Based Wind - Class 4 - Technology 1/Conservative,1363.0000000000048,1556.0722383392163,1477.5338472576204,1333.318882624032,1323.425176832045,1313.5314710400578,1303.6377652480705,1293.7440594560726,1283.8503536640853,1273.9566478720978,1265.366506952058,1256.776366032018,1248.1862251119783,1239.5960841919486,1231.0059432719088,1222.4158023518687,1213.8256614318288,1205.2355205117888,1196.645379591749,1188.0552386717088,1179.4650977516692,1170.874956831629,1162.2848159115892,1153.6946749915494,1145.1045340715198,1136.5143931514801,1127.92425223144,1119.3341113114002,1110.74397039136,1102.1538294713203 -Land-Based Wind - Class 5 - Technology 1/Advanced,1363.0000000000048,1533.3167150176362,1434.0015417728744,1273.9566478720978,1244.2755304961363,1214.5944131201636,1184.9132957442018,1155.2321783682294,1125.5510609922676,1095.869943616295,1083.555183721072,1071.240423825838,1058.9256639306138,1046.6109040353833,1034.2961441401537,1021.981384244924,1009.6666243496944,997.3518644544649,985.0371045592354,972.7223446640058,960.4075847687762,948.0928248735466,935.7780649783172,923.4633050830865,911.1485451878569,898.8337852926273,886.5190253973979,874.2042655021683,861.8895056069387,849.574745711709 -Land-Based Wind - Class 5 - Technology 1/Moderate,1363.0000000000048,1540.2333333333315,1447.233333333339,1291.9999999999948,1268.333333333328,1244.6666666666617,1220.999999999995,1197.3333333333287,1173.666666666662,1149.9999999999957,1138.6766064586523,1127.3532129172982,1116.029819375955,1104.7064258346009,1093.383032293247,1082.0596387519035,1070.7362452105497,1059.4128516692083,1048.0894581278596,1036.7660645865099,1025.44267104516,1014.1192775038104,1002.7958839624617,991.4724904211121,980.1490968797623,968.8257033384136,957.502309797064,946.1789162557142,934.8555227143645,923.5321291730157 -Land-Based Wind - Class 5 - Technology 1/Conservative,1363.0000000000048,1556.0722383392163,1477.5338472576204,1333.318882624032,1323.425176832045,1313.5314710400578,1303.6377652480705,1293.7440594560726,1283.8503536640853,1273.9566478720978,1265.366506952058,1256.776366032018,1248.1862251119783,1239.5960841919486,1231.0059432719088,1222.4158023518687,1213.8256614318288,1205.2355205117888,1196.645379591749,1188.0552386717088,1179.4650977516692,1170.874956831629,1162.2848159115892,1153.6946749915494,1145.1045340715198,1136.5143931514801,1127.92425223144,1119.3341113114002,1110.74397039136,1102.1538294713203 -Land-Based Wind - Class 6 - Technology 1/Advanced,1363.0000000000048,1533.3167150176362,1434.0015417728744,1273.9566478720978,1244.2755304961363,1214.5944131201636,1184.9132957442018,1155.2321783682294,1125.5510609922676,1095.869943616295,1083.555183721072,1071.240423825838,1058.9256639306138,1046.6109040353833,1034.2961441401537,1021.981384244924,1009.6666243496944,997.3518644544649,985.0371045592354,972.7223446640058,960.4075847687762,948.0928248735466,935.7780649783172,923.4633050830865,911.1485451878569,898.8337852926273,886.5190253973979,874.2042655021683,861.8895056069387,849.574745711709 -Land-Based Wind - Class 6 - Technology 1/Moderate,1363.0000000000048,1540.2333333333315,1447.233333333339,1291.9999999999948,1268.333333333328,1244.6666666666617,1220.999999999995,1197.3333333333287,1173.666666666662,1149.9999999999957,1138.6766064586523,1127.3532129172982,1116.029819375955,1104.7064258346009,1093.383032293247,1082.0596387519035,1070.7362452105497,1059.4128516692083,1048.0894581278596,1036.7660645865099,1025.44267104516,1014.1192775038104,1002.7958839624617,991.4724904211121,980.1490968797623,968.8257033384136,957.502309797064,946.1789162557142,934.8555227143645,923.5321291730157 -Land-Based Wind - Class 6 - Technology 1/Conservative,1363.0000000000048,1556.0722383392163,1477.5338472576204,1333.318882624032,1323.425176832045,1313.5314710400578,1303.6377652480705,1293.7440594560726,1283.8503536640853,1273.9566478720978,1265.366506952058,1256.776366032018,1248.1862251119783,1239.5960841919486,1231.0059432719088,1222.4158023518687,1213.8256614318288,1205.2355205117888,1196.645379591749,1188.0552386717088,1179.4650977516692,1170.874956831629,1162.2848159115892,1153.6946749915494,1145.1045340715198,1136.5143931514801,1127.92425223144,1119.3341113114002,1110.74397039136,1102.1538294713203 -Land-Based Wind - Class 7 - Technology 1/Advanced,1363.0000000000048,1533.3167150176362,1434.0015417728744,1273.9566478720978,1244.2755304961363,1214.5944131201636,1184.9132957442018,1155.2321783682294,1125.5510609922676,1095.869943616295,1083.555183721072,1071.240423825838,1058.9256639306138,1046.6109040353833,1034.2961441401537,1021.981384244924,1009.6666243496944,997.3518644544649,985.0371045592354,972.7223446640058,960.4075847687762,948.0928248735466,935.7780649783172,923.4633050830865,911.1485451878569,898.8337852926273,886.5190253973979,874.2042655021683,861.8895056069387,849.574745711709 -Land-Based Wind - Class 7 - Technology 1/Moderate,1363.0000000000048,1540.2333333333315,1447.233333333339,1291.9999999999948,1268.333333333328,1244.6666666666617,1220.999999999995,1197.3333333333287,1173.666666666662,1149.9999999999957,1138.6766064586523,1127.3532129172982,1116.029819375955,1104.7064258346009,1093.383032293247,1082.0596387519035,1070.7362452105497,1059.4128516692083,1048.0894581278596,1036.7660645865099,1025.44267104516,1014.1192775038104,1002.7958839624617,991.4724904211121,980.1490968797623,968.8257033384136,957.502309797064,946.1789162557142,934.8555227143645,923.5321291730157 -Land-Based Wind - Class 7 - Technology 1/Conservative,1363.0000000000048,1556.0722383392163,1477.5338472576204,1333.318882624032,1323.425176832045,1313.5314710400578,1303.6377652480705,1293.7440594560726,1283.8503536640853,1273.9566478720978,1265.366506952058,1256.776366032018,1248.1862251119783,1239.5960841919486,1231.0059432719088,1222.4158023518687,1213.8256614318288,1205.2355205117888,1196.645379591749,1188.0552386717088,1179.4650977516692,1170.874956831629,1162.2848159115892,1153.6946749915494,1145.1045340715198,1136.5143931514801,1127.92425223144,1119.3341113114002,1110.74397039136,1102.1538294713203 -Land-Based Wind - Class 8 - Technology 2/Advanced,1489.000000000003,1666.7749551865948,1550.7129577482642,1370.1085787476256,1330.478104996833,1290.8476312460407,1251.217157495248,1211.5866837444557,1171.9562099936634,1132.325736242871,1119.409485299647,1106.4932343564126,1093.5769834131888,1080.6607324699544,1067.74448152672,1054.8282305834985,1041.911979640268,1028.995728697038,1016.0794777538079,1003.1632268105766,990.2469758673475,977.3307249241163,964.4144739808861,951.4982230376559,938.5819720944259,925.6657211511956,912.7494702079654,899.8332192647352,886.9169683215051,874.0007173782749 -Land-Based Wind - Class 8 - Technology 2/Moderate,1489.000000000003,1675.9333333333295,1568.2333333333384,1394.0000000000023,1362.3333333333355,1330.6666666666686,1299.0000000000018,1267.3333333333346,1235.6666666666677,1204.000000000001,1192.2238801421004,1180.4477602841998,1168.6716404262993,1156.8955205683883,1145.1194007104878,1133.3432808525872,1121.5671609946867,1109.7910411367861,1098.0149212788856,1086.238801420985,1074.4626815630845,1062.6865617051735,1050.9104418472805,1039.1343219893788,1027.3582021314771,1015.5820822735756,1003.805962415673,992.0298425577714,980.2537226998699,968.4776028419682 -Land-Based Wind - Class 8 - Technology 2/Conservative,1489.000000000003,1697.8488493775562,1610.1586683744476,1451.1709114196967,1438.5612152262613,1425.9515190328366,1413.3418228394012,1400.7321266459658,1388.1224304525304,1375.512734259095,1366.4130590628117,1357.3133838665176,1348.2137086702342,1339.1140334739403,1330.0143582776568,1320.9146830813627,1311.8150078850795,1302.7153326887853,1293.6156574925021,1284.515982296208,1275.4163070999246,1266.3166319036307,1257.2169567073472,1248.1172815110638,1239.0176063147699,1229.9179311184864,1220.8182559221925,1211.718580725909,1202.618905529615,1193.5192303333317 -Land-Based Wind - Class 9 - Technology 3/Advanced,1415.9999999999955,1604.759632411335,1512.3749489608201,1354.3294758556603,1333.772634474215,1313.2157930927597,1292.6589517113146,1272.1021103298694,1251.5452689484243,1230.9884275669688,1217.4534069951292,1203.9183864232896,1190.3833658514498,1176.8483452796104,1163.3133247077708,1149.7783041359312,1136.2432835640916,1122.7082629922415,1109.173242420402,1095.6382218485624,1082.1032012767228,1068.5681807048832,1055.0331601330458,1041.498139561205,1027.9631189893635,1014.428098417523,1000.8930778456822,987.3580572738406,973.823036702,960.2880161301582 -Land-Based Wind - Class 9 - Technology 3/Moderate,1415.9999999999955,1608.8500000000045,1520.1999999999994,1365.000000000002,1347.9999999999973,1331.0000000000032,1313.9999999999984,1297.000000000004,1279.9999999999993,1262.9999999999945,1251.0429902181963,1239.085980436398,1227.128970654589,1215.1719608727906,1203.2149510909924,1191.2579413091835,1179.300931527385,1167.3439217455762,1155.386911963778,1143.4299021819797,1131.4728924001708,1119.5158826183724,1107.5588728365742,1095.601863054765,1083.6448532729669,1071.687843491158,1059.7308337093648,1047.7738239275623,1035.8168141457597,1023.8598043639583 -Land-Based Wind - Class 9 - Technology 3/Conservative,1415.9999999999955,1620.5198774704506,1542.5249829869347,1395.4431586185503,1388.5908781580722,1381.7385976975834,1374.8863172371055,1368.034036776627,1361.1817563161385,1354.3294758556603,1344.9401220743118,1335.550768292953,1326.1614145116048,1316.7720607302565,1307.382706948908,1297.9933531675597,1288.603999386201,1279.2146456048526,1269.8252918235041,1260.4359380421558,1251.0465842608075,1241.6572304794593,1232.2678766981003,1222.878522916752,1213.4891691354037,1204.0998153540554,1194.7104615727071,1185.3211077913484,1175.93175401,1166.5424002286518 -Land-Based Wind - Class 10 - Technology 4/Advanced,1961.000000000005,2186.9432544118254,2026.617530179151,1783.0693593351969,1723.7591457802644,1664.4489322253319,1605.1387186703887,1545.828505115456,1486.5182915605237,1427.2080780055912,1410.5440952688537,1393.8801125321268,1377.2161297953999,1360.552147058673,1343.8881643219463,1327.2241815852192,1310.5601988484923,1293.8962161117654,1277.2322333750385,1260.5682506383116,1243.9042679015847,1227.2402851648578,1210.576302428131,1193.9123196914043,1177.2483369546774,1160.5843542179502,1143.9203714812234,1127.2563887444965,1110.5924060077696,1093.9284232710427 -Land-Based Wind - Class 10 - Technology 4/Moderate,1961.000000000005,2200.844444444446,2053.211111111115,1819.33333333333,1772.1111111111086,1724.8888888888873,1677.6666666666656,1630.4444444444441,1583.2222222222226,1536.0000000000014,1521.2503237299074,1506.5006474598026,1491.750971189709,1477.0012949196148,1462.2516186495209,1447.5019423794165,1432.7522661093224,1418.0025898392284,1403.2529135691343,1388.50323729903,1373.753561028936,1359.0038847588419,1344.2542084887482,1329.5045322186434,1314.7548559485497,1300.0051796784555,1285.2555034083616,1270.5058271382572,1255.756150868163,1241.0064745980692 -Land-Based Wind - Class 10 - Technology 4/Conservative,1961.000000000005,2233.323841411784,2115.345609657332,1904.0621949872627,1885.082926649689,1866.1036583121045,1847.1243899745307,1828.1451216369462,1809.1658532993727,1790.1865849617884,1778.625999241512,1767.0654135212467,1755.5048278009704,1743.9442420806943,1732.383656360418,1720.8230706401419,1709.2624849198762,1697.7018991996001,1686.141313479324,1674.580727759048,1663.0201420387716,1651.4595563185062,1639.8989705982299,1628.3383848779538,1616.7777991576775,1605.2172134374014,1593.6566277171357,1582.0960419968596,1570.5354562765835,1558.9748705563075 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Land-Based Wind - Class 1 - Technology 1/Advanced,1665.7865833821902,1777.1999298005069,1658.6961184438392,1544.2437353547416,1503.7294526789253,1463.2151700031093,1422.700887327293,1382.186604651477,1341.6723219756607,1325.0977082026961,1308.5230944297311,1291.9484806567768,1275.3738668838123,1258.7992531108473,1242.2246393378828,1225.6500255649178,1209.075411791953,1192.5007980189882,1175.9261842460235,1159.3515704730683,1142.7769567001046,1126.202342927142,1109.627729154178,1093.0531153812144,1076.4785016082508,1059.903887835287,1043.3292740623242,1026.7546602893606,1010.1800465163969 +Land-Based Wind - Class 1 - Technology 1/Moderate,1665.7865833821902,1786.3135537720393,1676.0948551167523,1569.0990734589152,1536.8699034844901,1504.6407335100548,1472.4115635356297,1440.182393561205,1407.9532235867798,1393.300972420019,1378.648721253258,1363.9964700864864,1349.3442189197256,1334.6919677529645,1320.0397165862037,1305.3874654194426,1290.7352142526818,1276.0829630859207,1261.4307119191492,1246.7784607523884,1232.1262095856273,1217.4739584188665,1202.8217072521054,1188.1694560853446,1173.5172049185733,1158.8649537518195,1144.2127025850566,1129.5604514182946,1114.9082002515315 +Land-Based Wind - Class 1 - Technology 1/Conservative,1665.7865833821902,1809.6113559411617,1720.5724774396324,1632.638533920156,1621.5891840994777,1610.5398342788103,1599.490484458132,1588.441134637454,1577.391784816776,1566.343731428004,1555.2956780392428,1544.247624650471,1533.1995712617097,1522.1515178729378,1511.1034644841766,1500.0554110954047,1489.0073577066435,1477.9593043178716,1466.9112509291103,1455.8631975403382,1444.815144151577,1433.767090762816,1422.719037374044,1411.6709839852829,1400.6229305965107,1389.5748772077495,1378.5268238189778,1367.4787704302166,1356.4307170414445 +Land-Based Wind - Class 2 - Technology 1/Advanced,1665.7865833821902,1777.1999298005069,1658.6961184438392,1544.2437353547416,1503.7294526789253,1463.2151700031093,1422.700887327293,1382.186604651477,1341.6723219756607,1325.0977082026961,1308.5230944297311,1291.9484806567768,1275.3738668838123,1258.7992531108473,1242.2246393378828,1225.6500255649178,1209.075411791953,1192.5007980189882,1175.9261842460235,1159.3515704730683,1142.7769567001046,1126.202342927142,1109.627729154178,1093.0531153812144,1076.4785016082508,1059.903887835287,1043.3292740623242,1026.7546602893606,1010.1800465163969 +Land-Based Wind - Class 2 - Technology 1/Moderate,1665.7865833821902,1786.3135537720393,1676.0948551167523,1569.0990734589152,1536.8699034844901,1504.6407335100548,1472.4115635356297,1440.182393561205,1407.9532235867798,1393.300972420019,1378.648721253258,1363.9964700864864,1349.3442189197256,1334.6919677529645,1320.0397165862037,1305.3874654194426,1290.7352142526818,1276.0829630859207,1261.4307119191492,1246.7784607523884,1232.1262095856273,1217.4739584188665,1202.8217072521054,1188.1694560853446,1173.5172049185733,1158.8649537518195,1144.2127025850566,1129.5604514182946,1114.9082002515315 +Land-Based Wind - Class 2 - Technology 1/Conservative,1665.7865833821902,1809.6113559411617,1720.5724774396324,1632.638533920156,1621.5891840994777,1610.5398342788103,1599.490484458132,1588.441134637454,1577.391784816776,1566.343731428004,1555.2956780392428,1544.247624650471,1533.1995712617097,1522.1515178729378,1511.1034644841766,1500.0554110954047,1489.0073577066435,1477.9593043178716,1466.9112509291103,1455.8631975403382,1444.815144151577,1433.767090762816,1422.719037374044,1411.6709839852829,1400.6229305965107,1389.5748772077495,1378.5268238189778,1367.4787704302166,1356.4307170414445 +Land-Based Wind - Class 3 - Technology 1/Advanced,1665.7865833821902,1777.1999298005069,1658.6961184438392,1544.2437353547416,1503.7294526789253,1463.2151700031093,1422.700887327293,1382.186604651477,1341.6723219756607,1325.0977082026961,1308.5230944297311,1291.9484806567768,1275.3738668838123,1258.7992531108473,1242.2246393378828,1225.6500255649178,1209.075411791953,1192.5007980189882,1175.9261842460235,1159.3515704730683,1142.7769567001046,1126.202342927142,1109.627729154178,1093.0531153812144,1076.4785016082508,1059.903887835287,1043.3292740623242,1026.7546602893606,1010.1800465163969 +Land-Based Wind - Class 3 - Technology 1/Moderate,1665.7865833821902,1786.3135537720393,1676.0948551167523,1569.0990734589152,1536.8699034844901,1504.6407335100548,1472.4115635356297,1440.182393561205,1407.9532235867798,1393.300972420019,1378.648721253258,1363.9964700864864,1349.3442189197256,1334.6919677529645,1320.0397165862037,1305.3874654194426,1290.7352142526818,1276.0829630859207,1261.4307119191492,1246.7784607523884,1232.1262095856273,1217.4739584188665,1202.8217072521054,1188.1694560853446,1173.5172049185733,1158.8649537518195,1144.2127025850566,1129.5604514182946,1114.9082002515315 +Land-Based Wind - Class 3 - Technology 1/Conservative,1665.7865833821902,1809.6113559411617,1720.5724774396324,1632.638533920156,1621.5891840994777,1610.5398342788103,1599.490484458132,1588.441134637454,1577.391784816776,1566.343731428004,1555.2956780392428,1544.247624650471,1533.1995712617097,1522.1515178729378,1511.1034644841766,1500.0554110954047,1489.0073577066435,1477.9593043178716,1466.9112509291103,1455.8631975403382,1444.815144151577,1433.767090762816,1422.719037374044,1411.6709839852829,1400.6229305965107,1389.5748772077495,1378.5268238189778,1367.4787704302166,1356.4307170414445 +Land-Based Wind - Class 4 - Technology 1/Advanced,1665.7865833821902,1777.1999298005069,1658.6961184438392,1544.2437353547416,1503.7294526789253,1463.2151700031093,1422.700887327293,1382.186604651477,1341.6723219756607,1325.0977082026961,1308.5230944297311,1291.9484806567768,1275.3738668838123,1258.7992531108473,1242.2246393378828,1225.6500255649178,1209.075411791953,1192.5007980189882,1175.9261842460235,1159.3515704730683,1142.7769567001046,1126.202342927142,1109.627729154178,1093.0531153812144,1076.4785016082508,1059.903887835287,1043.3292740623242,1026.7546602893606,1010.1800465163969 +Land-Based Wind - Class 4 - Technology 1/Moderate,1665.7865833821902,1786.3135537720393,1676.0948551167523,1569.0990734589152,1536.8699034844901,1504.6407335100548,1472.4115635356297,1440.182393561205,1407.9532235867798,1393.300972420019,1378.648721253258,1363.9964700864864,1349.3442189197256,1334.6919677529645,1320.0397165862037,1305.3874654194426,1290.7352142526818,1276.0829630859207,1261.4307119191492,1246.7784607523884,1232.1262095856273,1217.4739584188665,1202.8217072521054,1188.1694560853446,1173.5172049185733,1158.8649537518195,1144.2127025850566,1129.5604514182946,1114.9082002515315 +Land-Based Wind - Class 4 - Technology 1/Conservative,1665.7865833821902,1809.6113559411617,1720.5724774396324,1632.638533920156,1621.5891840994777,1610.5398342788103,1599.490484458132,1588.441134637454,1577.391784816776,1566.343731428004,1555.2956780392428,1544.247624650471,1533.1995712617097,1522.1515178729378,1511.1034644841766,1500.0554110954047,1489.0073577066435,1477.9593043178716,1466.9112509291103,1455.8631975403382,1444.815144151577,1433.767090762816,1422.719037374044,1411.6709839852829,1400.6229305965107,1389.5748772077495,1378.5268238189778,1367.4787704302166,1356.4307170414445 +Land-Based Wind - Class 5 - Technology 1/Advanced,1665.7865833821902,1777.1999298005069,1658.6961184438392,1544.2437353547416,1503.7294526789253,1463.2151700031093,1422.700887327293,1382.186604651477,1341.6723219756607,1325.0977082026961,1308.5230944297311,1291.9484806567768,1275.3738668838123,1258.7992531108473,1242.2246393378828,1225.6500255649178,1209.075411791953,1192.5007980189882,1175.9261842460235,1159.3515704730683,1142.7769567001046,1126.202342927142,1109.627729154178,1093.0531153812144,1076.4785016082508,1059.903887835287,1043.3292740623242,1026.7546602893606,1010.1800465163969 +Land-Based Wind - Class 5 - Technology 1/Moderate,1665.7865833821902,1786.3135537720393,1676.0948551167523,1569.0990734589152,1536.8699034844901,1504.6407335100548,1472.4115635356297,1440.182393561205,1407.9532235867798,1393.300972420019,1378.648721253258,1363.9964700864864,1349.3442189197256,1334.6919677529645,1320.0397165862037,1305.3874654194426,1290.7352142526818,1276.0829630859207,1261.4307119191492,1246.7784607523884,1232.1262095856273,1217.4739584188665,1202.8217072521054,1188.1694560853446,1173.5172049185733,1158.8649537518195,1144.2127025850566,1129.5604514182946,1114.9082002515315 +Land-Based Wind - Class 5 - Technology 1/Conservative,1665.7865833821902,1809.6113559411617,1720.5724774396324,1632.638533920156,1621.5891840994777,1610.5398342788103,1599.490484458132,1588.441134637454,1577.391784816776,1566.343731428004,1555.2956780392428,1544.247624650471,1533.1995712617097,1522.1515178729378,1511.1034644841766,1500.0554110954047,1489.0073577066435,1477.9593043178716,1466.9112509291103,1455.8631975403382,1444.815144151577,1433.767090762816,1422.719037374044,1411.6709839852829,1400.6229305965107,1389.5748772077495,1378.5268238189778,1367.4787704302166,1356.4307170414445 +Land-Based Wind - Class 6 - Technology 1/Advanced,1665.7865833821902,1777.1999298005069,1658.6961184438392,1544.2437353547416,1503.7294526789253,1463.2151700031093,1422.700887327293,1382.186604651477,1341.6723219756607,1325.0977082026961,1308.5230944297311,1291.9484806567768,1275.3738668838123,1258.7992531108473,1242.2246393378828,1225.6500255649178,1209.075411791953,1192.5007980189882,1175.9261842460235,1159.3515704730683,1142.7769567001046,1126.202342927142,1109.627729154178,1093.0531153812144,1076.4785016082508,1059.903887835287,1043.3292740623242,1026.7546602893606,1010.1800465163969 +Land-Based Wind - Class 6 - Technology 1/Moderate,1665.7865833821902,1786.3135537720393,1676.0948551167523,1569.0990734589152,1536.8699034844901,1504.6407335100548,1472.4115635356297,1440.182393561205,1407.9532235867798,1393.300972420019,1378.648721253258,1363.9964700864864,1349.3442189197256,1334.6919677529645,1320.0397165862037,1305.3874654194426,1290.7352142526818,1276.0829630859207,1261.4307119191492,1246.7784607523884,1232.1262095856273,1217.4739584188665,1202.8217072521054,1188.1694560853446,1173.5172049185733,1158.8649537518195,1144.2127025850566,1129.5604514182946,1114.9082002515315 +Land-Based Wind - Class 6 - Technology 1/Conservative,1665.7865833821902,1809.6113559411617,1720.5724774396324,1632.638533920156,1621.5891840994777,1610.5398342788103,1599.490484458132,1588.441134637454,1577.391784816776,1566.343731428004,1555.2956780392428,1544.247624650471,1533.1995712617097,1522.1515178729378,1511.1034644841766,1500.0554110954047,1489.0073577066435,1477.9593043178716,1466.9112509291103,1455.8631975403382,1444.815144151577,1433.767090762816,1422.719037374044,1411.6709839852829,1400.6229305965107,1389.5748772077495,1378.5268238189778,1367.4787704302166,1356.4307170414445 +Land-Based Wind - Class 7 - Technology 1/Advanced,1665.7865833821902,1777.1999298005069,1658.6961184438392,1544.2437353547416,1503.7294526789253,1463.2151700031093,1422.700887327293,1382.186604651477,1341.6723219756607,1325.0977082026961,1308.5230944297311,1291.9484806567768,1275.3738668838123,1258.7992531108473,1242.2246393378828,1225.6500255649178,1209.075411791953,1192.5007980189882,1175.9261842460235,1159.3515704730683,1142.7769567001046,1126.202342927142,1109.627729154178,1093.0531153812144,1076.4785016082508,1059.903887835287,1043.3292740623242,1026.7546602893606,1010.1800465163969 +Land-Based Wind - Class 7 - Technology 1/Moderate,1665.7865833821902,1795.2370526972948,1693.1306257922363,1593.4358887096005,1569.3189904854144,1545.202092261218,1521.0851940370212,1496.9682958128246,1472.8513975886283,1454.9542377217801,1437.0570778549215,1419.1599179880627,1401.2627581212146,1383.3655982543562,1365.4684383874974,1347.5712785206495,1329.6741186537909,1311.7769587869323,1293.879798920084,1275.9826390532253,1258.085479186367,1240.188319319508,1222.2911594526602,1204.3939995858013,1186.4968397189427,1168.5996798520948,1150.7025199852426,1132.805360118387,1114.9082002515315 +Land-Based Wind - Class 7 - Technology 1/Conservative,1665.7865833821902,1809.6113559411617,1720.5724774396324,1632.638533920156,1621.5891840994777,1610.5398342788103,1599.490484458132,1588.441134637454,1577.391784816776,1566.343731428004,1555.2956780392428,1544.247624650471,1533.1995712617097,1522.1515178729378,1511.1034644841766,1500.0554110954047,1489.0073577066435,1477.9593043178716,1466.9112509291103,1455.8631975403382,1444.815144151577,1433.767090762816,1422.719037374044,1411.6709839852829,1400.6229305965107,1389.5748772077495,1378.5268238189778,1367.4787704302166,1356.4307170414445 +Land-Based Wind - Class 8 - Technology 2/Advanced,1803.2096453683753,1915.6221545194821,1778.6625141854718,1646.9127697068484,1594.8138111530022,1542.714852599167,1490.615894045321,1438.5169354914858,1386.4179769376399,1369.0715586201209,1351.7251403025914,1334.3787219850722,1317.0323036675427,1299.6858853500237,1282.339467032494,1264.993048714975,1247.6466303974453,1230.3002120799263,1212.9537937623966,1195.6073754448776,1178.2609571273479,1160.9145388098298,1143.5681204923055,1126.221702174781,1108.8752838572568,1091.5288655397324,1074.182447222208,1056.8360289046836,1039.4896105871594 +Land-Based Wind - Class 8 - Technology 2/Moderate,1803.2096453683753,1936.2929641853975,1818.1249690022184,1703.287705159342,1669.980391756338,1636.6730783533233,1603.3657649503193,1570.0584515473047,1536.7511381443007,1520.8763793782166,1505.0016206121327,1489.1268618460485,1473.252103079975,1457.3773443138912,1441.502585547807,1425.627826781723,1409.7530680156387,1393.8783092495548,1378.0035504834707,1362.1287917173865,1346.2540329513026,1330.379274185229,1314.504515419145,1298.629756653061,1282.7549978869768,1266.8802391208928,1251.0054803548087,1235.1307215887248,1219.2559628226406 +Land-Based Wind - Class 8 - Technology 2/Conservative,1803.2096453683753,1957.5017019723796,1858.614377504634,1761.1297173056528,1747.103074618082,1733.0764319305115,1719.0497892429303,1705.0231465553595,1690.996503867789,1679.2797002140207,1667.5628965602525,1655.846092906484,1644.129289252716,1632.4124855989478,1620.695681945169,1608.9788782914006,1597.2620746376324,1585.5452709838642,1573.8284673300957,1562.1116636763277,1550.3948600225594,1538.678056368791,1526.9612527150227,1515.2444490612547,1503.5276454074865,1491.8108417537073,1480.0940380999393,1468.377234446171,1456.6604307924026 +Land-Based Wind - Class 9 - Technology 3/Advanced,1735.2745158554371,1866.462985356269,1756.1450772260914,1648.7125673784928,1619.8585845528416,1591.00460172719,1562.150618901549,1533.2966360758974,1504.4426532502457,1485.9265180317248,1467.410382813204,1448.894247594683,1430.378112376162,1411.8619771576411,1393.3458419391202,1374.829706720599,1356.313571502078,1337.797436283557,1319.2813010650361,1300.7651658465152,1282.2490306279942,1263.7328954094733,1245.216760190952,1226.7006249724311,1208.1844897539102,1189.6683545353892,1171.1522193168682,1152.6360840983482,1134.119948879826 +Land-Based Wind - Class 9 - Technology 3/Moderate,1735.2745158554371,1870.7681174303507,1764.3639657311635,1660.4538366714423,1635.513610276781,1610.573383882109,1585.6331574874478,1560.6929310927865,1535.7527046981143,1519.9645301178127,1504.1763555375112,1488.3881809572097,1472.6000063769081,1456.8118317966066,1441.0236572163049,1425.235482635993,1409.4473080556916,1393.6591334753898,1377.8709588950883,1362.0827843147867,1346.2946097344852,1330.5064351541837,1314.7182605738822,1298.93008599357,1283.1419114132684,1267.353736832967,1251.5655622526651,1235.7773876723636,1219.989213092062 +Land-Based Wind - Class 9 - Technology 3/Conservative,1735.2745158554371,1889.7385315022855,1800.580210777595,1712.191329594922,1704.496934174747,1696.8025387545717,1689.1081433343968,1681.4137479142216,1673.719352494057,1661.6772042282112,1649.635055962376,1637.5929076965306,1625.5507594306953,1613.5086111648604,1601.4664628990147,1589.4243146331794,1577.3821663673339,1565.3400181014988,1553.2978698356637,1541.255721569818,1529.2135733039831,1517.1714250381372,1505.129276772302,1493.0871285064673,1481.0449802406213,1469.0028319747864,1456.9606837089407,1444.9185354431056,1432.8763871772705 +Land-Based Wind - Class 10 - Technology 4/Advanced,2334.785858776324,2470.82835726528,2280.44660444001,2097.9590776521995,2019.0168172774986,1940.0745569027868,1861.1322965280858,1782.190036153374,1703.2477757786726,1681.3137705544075,1659.3797653301424,1637.4457601058878,1615.5117548816227,1593.5777496573576,1571.643744433103,1549.7097392088378,1527.7757339845728,1505.8417287603181,1483.907723536053,1461.973718311788,1440.039713087533,1418.105707863268,1396.171702639003,1374.2376974147483,1352.3036921904832,1330.369686966218,1308.4356817419634,1286.5016765176983,1264.5676712934332 +Land-Based Wind - Class 10 - Technology 4/Moderate,2334.785858776324,2490.2187260363703,2317.4645811848236,2150.8419015733803,2089.5272491723917,2028.2125967714142,1966.8979443704256,1905.5832919694476,1844.2686395684593,1825.22406952732,1806.17949948617,1787.13492944502,1768.0903594038703,1749.0457893627308,1730.001219321581,1710.956649280431,1691.912079239281,1672.8675091981418,1653.8229391569919,1634.778369115842,1615.7337990747026,1596.6892290335527,1577.6446589924028,1558.6000889512527,1539.5555189101135,1520.5109488689636,1501.4663788278137,1482.4218087866743,1463.3772387455244 +Land-Based Wind - Class 10 - Technology 4/Conservative,2334.785858776324,2534.508447300878,2402.017685417052,2271.6320504765526,2250.5807810433066,2229.529511610049,2208.4782421767914,2187.426972743535,2166.3757033102775,2151.4336861415195,2136.4916689727515,2121.5496518039827,2106.607634635225,2091.6656174664568,2076.7236002976883,2061.7815831289304,2046.8395659601617,2031.8975487913933,2016.9555316226356,2002.013514453867,1987.0714972851092,1972.1294801163408,1957.1874629475724,1942.2454457788144,1927.303428610046,1912.3614114412778,1897.4193942725199,1882.4773771037512,1867.535359934983 diff --git a/tests/data/Land-Based_Wind/R&D/20/df_fom.csv b/tests/data/Land-Based_Wind/R&D/20/df_fom.csv index f4b4cdf..7fd4664 100644 --- a/tests/data/Land-Based_Wind/R&D/20/df_fom.csv +++ b/tests/data/Land-Based_Wind/R&D/20/df_fom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,30.3,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 1 - Technology 1/Moderate,30.3,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27.0,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 1 - Technology 1/Conservative,30.3,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 2 - Technology 1/Advanced,30.3,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 2 - Technology 1/Moderate,30.3,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27.0,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 2 - Technology 1/Conservative,30.3,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 3 - Technology 1/Advanced,30.3,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 3 - Technology 1/Moderate,30.3,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27.0,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 3 - Technology 1/Conservative,30.3,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 4 - Technology 1/Advanced,30.3,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 4 - Technology 1/Moderate,30.3,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27.0,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 4 - Technology 1/Conservative,30.3,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 5 - Technology 1/Advanced,30.3,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 5 - Technology 1/Moderate,30.3,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27.0,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 5 - Technology 1/Conservative,30.3,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 6 - Technology 1/Advanced,30.3,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 6 - Technology 1/Moderate,30.3,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27.0,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 6 - Technology 1/Conservative,30.3,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 7 - Technology 1/Advanced,30.3,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 7 - Technology 1/Moderate,30.3,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27.0,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 7 - Technology 1/Conservative,30.3,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 8 - Technology 2/Advanced,28.5,27.8104166909472,27.1208333818944,26.4312500728416,25.7416667637888,25.052083454736,24.3625001456832,23.6729168366304,22.9833335275777,22.2937502185249,21.9057178518091,21.5176854850933,21.1296531183775,20.7416207516618,20.353588384946,19.9655560182302,19.5775236515144,19.1894912847987,18.8014589180829,18.4134265513671,18.0253941846514,17.6373618179356,17.2493294512198,16.861297084504,16.4732647177883,16.0852323510725,15.6971999843567,15.3091676176409,14.9211352509252,14.5331028842094 -Land-Based Wind - Class 8 - Technology 2/Moderate,28.5,28.0666666666666,27.6333333333333,27.2,26.7666666666666,26.3333333333333,25.9,25.4666666666666,25.0333333333333,24.6,24.435,24.27,24.105,23.94,23.775,23.61,23.445,23.28,23.115,22.95,22.785,22.62,22.455,22.29,22.125,21.96,21.795,21.63,21.465,21.3 -Land-Based Wind - Class 8 - Technology 2/Conservative,28.5,28.3276041727368,28.1552083454736,27.9828125182104,27.8104166909472,27.638020863684,27.4656250364208,27.2932292091576,27.1208333818944,26.9484375546312,26.8514294629522,26.7544213712733,26.6574132795943,26.5604051879154,26.4633970962365,26.3663890045575,26.2693809128786,26.1723728211996,26.0753647295207,25.9783566378417,25.8813485461628,25.7843404544839,25.6873323628049,25.590324271126,25.493316179447,25.3963080877681,25.2992999960891,25.2022919044102,25.1052838127313,25.0082757210523 -Land-Based Wind - Class 9 - Technology 3/Advanced,38.4,37.4708772256972,36.5417544513945,35.6126316770918,34.6835089027891,33.7543861284864,32.8252633541837,31.896140579881,30.9670178055783,30.0378950312756,29.5150724740165,28.9922499167573,28.4694273594982,27.946604802239,27.4237822449799,26.9009596877207,26.3781371304616,25.8553145732024,25.3324920159433,24.8096694586841,24.286846901425,23.7640243441659,23.2412017869067,22.7183792296476,22.1955566723884,21.6727341151293,21.1499115578701,20.627089000611,20.1042664433518,19.5814438860927 -Land-Based Wind - Class 9 - Technology 3/Moderate,38.4,38.0333333333333,37.6666666666666,37.3,36.9333333333333,36.5666666666666,36.2,35.8333333333333,35.4666666666666,35.1,34.825,34.55,34.275,34.0,33.725,33.45,33.175,32.9,32.625,32.35,32.075,31.8,31.525,31.25,30.975,30.7,30.425,30.15,29.875,29.6 -Land-Based Wind - Class 9 - Technology 3/Conservative,38.4,38.1677193064243,37.9354386128486,37.7031579192729,37.4708772256972,37.2385965321216,37.0063158385459,36.7740351449702,36.5417544513945,36.3094737578189,36.1787681185041,36.0480624791893,35.9173568398745,35.7866512005597,35.6559455612449,35.5252399219301,35.3945342826154,35.2638286433006,35.1331230039858,35.002417364671,34.8717117253562,34.7410060860414,34.6103004467266,34.4795948074119,34.3488891680971,34.2181835287823,34.0874778894675,33.9567722501527,33.8260666108379,33.6953609715231 -Land-Based Wind - Class 10 - Technology 4/Advanced,30.3,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 10 - Technology 4/Moderate,30.3,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27.0,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 10 - Technology 4/Conservative,30.3,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Land-Based Wind - Class 1 - Technology 1/Advanced,32.4430472671293,31.6769731018607,30.9108989365921,30.1448247713235,29.3787506060549,28.6126764407864,27.8466022755178,27.0805281102492,26.3144539449806,25.8184394526984,25.3224249604161,24.8264104681339,24.3303959758516,23.8343814835694,23.3383669912871,22.8423524990049,22.3463380067226,21.8503235144404,21.3543090221581,20.8582945298759,20.3622800375936,19.8662655453114,19.3702510530291,18.8742365607469,18.3782220684646,17.8822075761824,17.3861930839001,16.8901785916178,16.3941640993356 +Land-Based Wind - Class 1 - Technology 1/Moderate,32.4430472671293,32.0456380021644,31.6482287371996,31.2508194722348,30.8534102072699,30.4560009423051,30.0585916773403,29.6611824123754,29.2637731474106,29.0632621091783,28.8627510709461,28.6622400327138,28.4617289944816,28.2612179562493,28.0607069180171,27.8601958797848,27.6596848415525,27.4591738033203,27.258662765088,27.0581517268558,26.8576406886235,26.6571296503912,26.456618612159,26.2561075739267,26.0555965356945,25.8550854974622,25.65457445923,25.4540634209977,25.2535523827654 +Land-Based Wind - Class 1 - Technology 1/Conservative,32.4430472671293,32.2515287258121,32.060010184495,31.8684916431778,31.6769731018607,31.4854545605435,31.2939360192264,31.1024174779092,30.9108989365921,30.7868953135215,30.662891690451,30.5388880673804,30.4148844443098,30.2908808212393,30.1668771981687,30.0428735750982,29.9188699520276,29.794866328957,29.6708627058865,29.5468590828159,29.4228554597453,29.2988518366748,29.1748482136042,29.0508445905337,28.9268409674631,28.8028373443925,28.678833721322,28.5548300982514,28.4308264751808 +Land-Based Wind - Class 2 - Technology 1/Advanced,32.4430472671293,31.6769731018607,30.9108989365921,30.1448247713235,29.3787506060549,28.6126764407864,27.8466022755178,27.0805281102492,26.3144539449806,25.8184394526984,25.3224249604161,24.8264104681339,24.3303959758516,23.8343814835694,23.3383669912871,22.8423524990049,22.3463380067226,21.8503235144404,21.3543090221581,20.8582945298759,20.3622800375936,19.8662655453114,19.3702510530291,18.8742365607469,18.3782220684646,17.8822075761824,17.3861930839001,16.8901785916178,16.3941640993356 +Land-Based Wind - Class 2 - Technology 1/Moderate,32.4430472671293,32.0456380021644,31.6482287371996,31.2508194722348,30.8534102072699,30.4560009423051,30.0585916773403,29.6611824123754,29.2637731474106,29.0632621091783,28.8627510709461,28.6622400327138,28.4617289944816,28.2612179562493,28.0607069180171,27.8601958797848,27.6596848415525,27.4591738033203,27.258662765088,27.0581517268558,26.8576406886235,26.6571296503912,26.456618612159,26.2561075739267,26.0555965356945,25.8550854974622,25.65457445923,25.4540634209977,25.2535523827654 +Land-Based Wind - Class 2 - Technology 1/Conservative,32.4430472671293,32.2515287258121,32.060010184495,31.8684916431778,31.6769731018607,31.4854545605435,31.2939360192264,31.1024174779092,30.9108989365921,30.7868953135215,30.662891690451,30.5388880673804,30.4148844443098,30.2908808212393,30.1668771981687,30.0428735750982,29.9188699520276,29.794866328957,29.6708627058865,29.5468590828159,29.4228554597453,29.2988518366748,29.1748482136042,29.0508445905337,28.9268409674631,28.8028373443925,28.678833721322,28.5548300982514,28.4308264751808 +Land-Based Wind - Class 3 - Technology 1/Advanced,32.4430472671293,31.6769731018607,30.9108989365921,30.1448247713235,29.3787506060549,28.6126764407864,27.8466022755178,27.0805281102492,26.3144539449806,25.8184394526984,25.3224249604161,24.8264104681339,24.3303959758516,23.8343814835694,23.3383669912871,22.8423524990049,22.3463380067226,21.8503235144404,21.3543090221581,20.8582945298759,20.3622800375936,19.8662655453114,19.3702510530291,18.8742365607469,18.3782220684646,17.8822075761824,17.3861930839001,16.8901785916178,16.3941640993356 +Land-Based Wind - Class 3 - Technology 1/Moderate,32.4430472671293,32.0456380021644,31.6482287371996,31.2508194722348,30.8534102072699,30.4560009423051,30.0585916773403,29.6611824123754,29.2637731474106,29.0632621091783,28.8627510709461,28.6622400327138,28.4617289944816,28.2612179562493,28.0607069180171,27.8601958797848,27.6596848415525,27.4591738033203,27.258662765088,27.0581517268558,26.8576406886235,26.6571296503912,26.456618612159,26.2561075739267,26.0555965356945,25.8550854974622,25.65457445923,25.4540634209977,25.2535523827654 +Land-Based Wind - Class 3 - Technology 1/Conservative,32.4430472671293,32.2515287258121,32.060010184495,31.8684916431778,31.6769731018607,31.4854545605435,31.2939360192264,31.1024174779092,30.9108989365921,30.7868953135215,30.662891690451,30.5388880673804,30.4148844443098,30.2908808212393,30.1668771981687,30.0428735750982,29.9188699520276,29.794866328957,29.6708627058865,29.5468590828159,29.4228554597453,29.2988518366748,29.1748482136042,29.0508445905337,28.9268409674631,28.8028373443925,28.678833721322,28.5548300982514,28.4308264751808 +Land-Based Wind - Class 4 - Technology 1/Advanced,32.4430472671293,31.6769731018607,30.9108989365921,30.1448247713235,29.3787506060549,28.6126764407864,27.8466022755178,27.0805281102492,26.3144539449806,25.8184394526984,25.3224249604161,24.8264104681339,24.3303959758516,23.8343814835694,23.3383669912871,22.8423524990049,22.3463380067226,21.8503235144404,21.3543090221581,20.8582945298759,20.3622800375936,19.8662655453114,19.3702510530291,18.8742365607469,18.3782220684646,17.8822075761824,17.3861930839001,16.8901785916178,16.3941640993356 +Land-Based Wind - Class 4 - Technology 1/Moderate,32.4430472671293,32.0456380021644,31.6482287371996,31.2508194722348,30.8534102072699,30.4560009423051,30.0585916773403,29.6611824123754,29.2637731474106,29.0632621091783,28.8627510709461,28.6622400327138,28.4617289944816,28.2612179562493,28.0607069180171,27.8601958797848,27.6596848415525,27.4591738033203,27.258662765088,27.0581517268558,26.8576406886235,26.6571296503912,26.456618612159,26.2561075739267,26.0555965356945,25.8550854974622,25.65457445923,25.4540634209977,25.2535523827654 +Land-Based Wind - Class 4 - Technology 1/Conservative,32.4430472671293,32.2515287258121,32.060010184495,31.8684916431778,31.6769731018607,31.4854545605435,31.2939360192264,31.1024174779092,30.9108989365921,30.7868953135215,30.662891690451,30.5388880673804,30.4148844443098,30.2908808212393,30.1668771981687,30.0428735750982,29.9188699520276,29.794866328957,29.6708627058865,29.5468590828159,29.4228554597453,29.2988518366748,29.1748482136042,29.0508445905337,28.9268409674631,28.8028373443925,28.678833721322,28.5548300982514,28.4308264751808 +Land-Based Wind - Class 5 - Technology 1/Advanced,32.4430472671293,31.6769731018607,30.9108989365921,30.1448247713235,29.3787506060549,28.6126764407864,27.8466022755178,27.0805281102492,26.3144539449806,25.8184394526984,25.3224249604161,24.8264104681339,24.3303959758516,23.8343814835694,23.3383669912871,22.8423524990049,22.3463380067226,21.8503235144404,21.3543090221581,20.8582945298759,20.3622800375936,19.8662655453114,19.3702510530291,18.8742365607469,18.3782220684646,17.8822075761824,17.3861930839001,16.8901785916178,16.3941640993356 +Land-Based Wind - Class 5 - Technology 1/Moderate,32.4430472671293,32.0456380021644,31.6482287371996,31.2508194722348,30.8534102072699,30.4560009423051,30.0585916773403,29.6611824123754,29.2637731474106,29.0632621091783,28.8627510709461,28.6622400327138,28.4617289944816,28.2612179562493,28.0607069180171,27.8601958797848,27.6596848415525,27.4591738033203,27.258662765088,27.0581517268558,26.8576406886235,26.6571296503912,26.456618612159,26.2561075739267,26.0555965356945,25.8550854974622,25.65457445923,25.4540634209977,25.2535523827654 +Land-Based Wind - Class 5 - Technology 1/Conservative,32.4430472671293,32.2515287258121,32.060010184495,31.8684916431778,31.6769731018607,31.4854545605435,31.2939360192264,31.1024174779092,30.9108989365921,30.7868953135215,30.662891690451,30.5388880673804,30.4148844443098,30.2908808212393,30.1668771981687,30.0428735750982,29.9188699520276,29.794866328957,29.6708627058865,29.5468590828159,29.4228554597453,29.2988518366748,29.1748482136042,29.0508445905337,28.9268409674631,28.8028373443925,28.678833721322,28.5548300982514,28.4308264751808 +Land-Based Wind - Class 6 - Technology 1/Advanced,32.4430472671293,31.6769731018607,30.9108989365921,30.1448247713235,29.3787506060549,28.6126764407864,27.8466022755178,27.0805281102492,26.3144539449806,25.8184394526984,25.3224249604161,24.8264104681339,24.3303959758516,23.8343814835694,23.3383669912871,22.8423524990049,22.3463380067226,21.8503235144404,21.3543090221581,20.8582945298759,20.3622800375936,19.8662655453114,19.3702510530291,18.8742365607469,18.3782220684646,17.8822075761824,17.3861930839001,16.8901785916178,16.3941640993356 +Land-Based Wind - Class 6 - Technology 1/Moderate,32.4430472671293,32.0456380021644,31.6482287371996,31.2508194722348,30.8534102072699,30.4560009423051,30.0585916773403,29.6611824123754,29.2637731474106,29.0632621091783,28.8627510709461,28.6622400327138,28.4617289944816,28.2612179562493,28.0607069180171,27.8601958797848,27.6596848415525,27.4591738033203,27.258662765088,27.0581517268558,26.8576406886235,26.6571296503912,26.456618612159,26.2561075739267,26.0555965356945,25.8550854974622,25.65457445923,25.4540634209977,25.2535523827654 +Land-Based Wind - Class 6 - Technology 1/Conservative,32.4430472671293,32.2515287258121,32.060010184495,31.8684916431778,31.6769731018607,31.4854545605435,31.2939360192264,31.1024174779092,30.9108989365921,30.7868953135215,30.662891690451,30.5388880673804,30.4148844443098,30.2908808212393,30.1668771981687,30.0428735750982,29.9188699520276,29.794866328957,29.6708627058865,29.5468590828159,29.4228554597453,29.2988518366748,29.1748482136042,29.0508445905337,28.9268409674631,28.8028373443925,28.678833721322,28.5548300982514,28.4308264751808 +Land-Based Wind - Class 7 - Technology 1/Advanced,32.4430472671293,31.6769731018607,30.9108989365921,30.1448247713235,29.3787506060549,28.6126764407864,27.8466022755178,27.0805281102492,26.3144539449806,25.8184394526984,25.3224249604161,24.8264104681339,24.3303959758516,23.8343814835694,23.3383669912871,22.8423524990049,22.3463380067226,21.8503235144404,21.3543090221581,20.8582945298759,20.3622800375936,19.8662655453114,19.3702510530291,18.8742365607469,18.3782220684646,17.8822075761824,17.3861930839001,16.8901785916178,16.3941640993356 +Land-Based Wind - Class 7 - Technology 1/Moderate,32.4430472671293,32.0456380021644,31.6482287371996,31.2508194722348,30.8534102072699,30.4560009423051,30.0585916773403,29.6611824123754,29.2637731474106,29.0632621091783,28.8627510709461,28.6622400327138,28.4617289944816,28.2612179562493,28.0607069180171,27.8601958797848,27.6596848415525,27.4591738033203,27.258662765088,27.0581517268558,26.8576406886235,26.6571296503912,26.456618612159,26.2561075739267,26.0555965356945,25.8550854974622,25.65457445923,25.4540634209977,25.2535523827654 +Land-Based Wind - Class 7 - Technology 1/Conservative,32.4430472671293,32.2515287258121,32.060010184495,31.8684916431778,31.6769731018607,31.4854545605435,31.2939360192264,31.1024174779092,30.9108989365921,30.7868953135215,30.662891690451,30.5388880673804,30.4148844443098,30.2908808212393,30.1668771981687,30.0428735750982,29.9188699520276,29.794866328957,29.6708627058865,29.5468590828159,29.4228554597453,29.2988518366748,29.1748482136042,29.0508445905337,28.9268409674631,28.8028373443925,28.678833721322,28.5548300982514,28.4308264751808 +Land-Based Wind - Class 8 - Technology 2/Advanced,30.4198728273082,29.7015716612101,28.9832704951119,28.2649693290138,27.5466681629156,26.8283669968175,26.1100658307193,25.3917646646212,24.673463498523,24.2083808676748,23.7432982368267,23.2782156059785,22.8131329751303,22.3480503442822,21.882967713434,21.4178850825858,20.9528024517377,20.4877198208895,20.0226371900413,19.5575545591931,19.092471928345,18.6273892974968,18.1623066666486,17.6972240358005,17.2321414049523,16.7670587741041,16.301976143256,15.8368935124078,15.3718108815596 +Land-Based Wind - Class 8 - Technology 2/Moderate,30.4198728273082,29.9502073323498,29.4805418373914,29.0108763424329,28.5412108474745,28.0715453525161,27.6018798575576,27.1322143625992,26.6625488676408,26.4837146984066,26.3048805291724,26.1260463599382,25.9472121907041,25.7683780214699,25.5895438522357,25.4107096830015,25.2318755137674,25.0530413445332,24.874207175299,24.6953730060648,24.5165388368306,24.3377046675965,24.1588704983623,23.9800363291281,23.8012021598939,23.6223679906598,23.4435338214256,23.2646996521914,23.0858654829572 +Land-Based Wind - Class 8 - Technology 2/Conservative,30.4198728273082,30.2402975357837,30.0607222442592,29.8811469527346,29.7015716612101,29.5219963696855,29.342421078161,29.1628457866365,28.9832704951119,28.8669998373999,28.7507291796878,28.6344585219758,28.5181878642638,28.4019172065517,28.2856465488397,28.1693758911276,28.0531052334156,27.9368345757035,27.8205639179915,27.7042932602795,27.5880226025674,27.4717519448554,27.3554812871433,27.2392106294313,27.1229399717192,27.0066693140072,26.8903986562952,26.7741279985831,26.6578573408711 +Land-Based Wind - Class 9 - Technology 3/Advanced,41.2221792113525,40.2488043532551,39.2754294951577,38.3020546370603,37.3286797789629,36.3553049208655,35.3819300627682,34.4085552046708,33.4351803465734,32.804943669854,32.1747069931345,31.5444703164151,30.9142336396957,30.2839969629762,29.6537602862568,29.0235236095374,28.393286932818,27.7630502560985,27.1328135793791,26.5025769026597,25.8723402259402,25.2421035492208,24.6118668725014,23.9816301957819,23.3513935190625,22.7211568423431,22.0909201656236,21.4606834889042,20.8304468121848 +Land-Based Wind - Class 9 - Technology 3/Moderate,41.2221792113525,40.8247699463876,40.4273606814228,40.029951416458,39.6325421514931,39.2351328865283,38.8377236215635,38.4403143565986,38.0429050916338,37.7448481429102,37.4467911941865,37.1487342454629,36.8506772967393,36.5526203480157,36.254563399292,35.9565064505684,35.6584495018448,35.3603925531212,35.0623356043975,34.7642786556739,34.4662217069503,34.1681647582266,33.870107809503,33.5720508607794,33.2739939120558,32.9759369633321,32.6778800146085,32.3798230658849,32.0817661171613 +Land-Based Wind - Class 9 - Technology 3/Conservative,41.2221792113525,40.9788354968281,40.7354917823038,40.4921480677794,40.2488043532551,40.0054606387307,39.7621169242064,39.518773209682,39.2754294951577,39.1178703259778,38.960311156798,38.8027519876181,38.6451928184383,38.4876336492584,38.3300744800785,38.1725153108987,38.0149561417188,37.857396972539,37.6998378033591,37.5422786341793,37.3847194649994,37.2271602958195,37.0696011266397,36.9120419574598,36.75448278828,36.5969236191001,36.4393644499203,36.2818052807404,36.1242461115605 +Land-Based Wind - Class 10 - Technology 4/Advanced,32.4430472671293,31.6769731018607,30.9108989365921,30.1448247713235,29.3787506060549,28.6126764407864,27.8466022755178,27.0805281102492,26.3144539449806,25.8184394526984,25.3224249604161,24.8264104681339,24.3303959758516,23.8343814835694,23.3383669912871,22.8423524990049,22.3463380067226,21.8503235144404,21.3543090221581,20.8582945298759,20.3622800375936,19.8662655453114,19.3702510530291,18.8742365607469,18.3782220684646,17.8822075761824,17.3861930839001,16.8901785916178,16.3941640993356 +Land-Based Wind - Class 10 - Technology 4/Moderate,32.4430472671293,32.0456380021644,31.6482287371996,31.2508194722348,30.8534102072699,30.4560009423051,30.0585916773403,29.6611824123754,29.2637731474106,29.0632621091783,28.8627510709461,28.6622400327138,28.4617289944816,28.2612179562493,28.0607069180171,27.8601958797848,27.6596848415525,27.4591738033203,27.258662765088,27.0581517268558,26.8576406886235,26.6571296503912,26.456618612159,26.2561075739267,26.0555965356945,25.8550854974622,25.65457445923,25.4540634209977,25.2535523827654 +Land-Based Wind - Class 10 - Technology 4/Conservative,32.4430472671293,32.2515287258121,32.060010184495,31.8684916431778,31.6769731018607,31.4854545605435,31.2939360192264,31.1024174779092,30.9108989365921,30.7868953135215,30.662891690451,30.5388880673804,30.4148844443098,30.2908808212393,30.1668771981687,30.0428735750982,29.9188699520276,29.794866328957,29.6708627058865,29.5468590828159,29.4228554597453,29.2988518366748,29.1748482136042,29.0508445905337,28.9268409674631,28.8028373443925,28.678833721322,28.5548300982514,28.4308264751808 diff --git a/tests/data/Land-Based_Wind/R&D/20/df_gcc.csv b/tests/data/Land-Based_Wind/R&D/20/df_gcc.csv index b336383..c507128 100644 --- a/tests/data/Land-Based_Wind/R&D/20/df_gcc.csv +++ b/tests/data/Land-Based_Wind/R&D/20/df_gcc.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 1 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 1 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 2 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 2 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 2 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 3 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 3 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 3 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 4 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 4 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 4 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 5 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 5 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 5 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 6 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 6 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 6 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 7 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 7 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 7 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 8 - Technology 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 8 - Technology 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 8 - Technology 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 9 - Technology 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 9 - Technology 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 9 - Technology 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 10 - Technology 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 10 - Technology 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 10 - Technology 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Land-Based Wind - Class 1 - Technology 1/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 1 - Technology 1/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 1 - Technology 1/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 2 - Technology 1/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 2 - Technology 1/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 2 - Technology 1/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 3 - Technology 1/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 3 - Technology 1/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 3 - Technology 1/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 4 - Technology 1/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 4 - Technology 1/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 4 - Technology 1/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 5 - Technology 1/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 5 - Technology 1/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 5 - Technology 1/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 6 - Technology 1/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 6 - Technology 1/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 6 - Technology 1/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 7 - Technology 1/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 7 - Technology 1/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 7 - Technology 1/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 8 - Technology 2/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 8 - Technology 2/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 8 - Technology 2/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 9 - Technology 3/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 9 - Technology 3/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 9 - Technology 3/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 10 - Technology 4/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 10 - Technology 4/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 10 - Technology 4/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 diff --git a/tests/data/Land-Based_Wind/R&D/20/df_lcoe.csv b/tests/data/Land-Based_Wind/R&D/20/df_lcoe.csv index d9d5aeb..3f309a2 100644 --- a/tests/data/Land-Based_Wind/R&D/20/df_lcoe.csv +++ b/tests/data/Land-Based_Wind/R&D/20/df_lcoe.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,31.123190828216686,33.47317849448724,31.108453472479408,27.779288411949384,26.724084778259147,25.69690040808994,24.696783980422637,23.722825074978918,22.774152024779205,21.849929902040685,21.55639508242887,21.26335965972318,20.970822569492103,20.67878275020194,20.387239143207925,20.096190692743924,19.80563634591309,19.51557505267813,19.22600576585169,18.936927441086876,18.648339036867622,18.36023951449936,18.07262783809943,17.785502974587864,17.498863893677843,17.212709567866487,16.92703897242545,16.64185108539181,16.357144887558775,16.0729193624665 -Land-Based Wind - Class 1 - Technology 1/Moderate,31.123190828216686,33.92270877164769,31.958451069856725,28.94453824196244,28.239969998071416,27.545826013535137,26.861876642986296,26.187898937303604,25.52367640130765,24.868998761902894,24.621556120842094,24.374512856882202,24.127868003899966,23.881620598885064,23.635769681928842,23.390314296211283,23.14525348798811,22.900586306579672,22.656311804357063,22.412429036731403,22.16893706214073,21.9258349420382,21.68312174087997,21.44079652611316,21.198858368164,20.95730634042591,20.716139519247584,20.47535698392135,20.234957816671372,19.99494110264204 -Land-Based Wind - Class 1 - Technology 1/Conservative,31.123190828216686,34.45903251884975,32.98054357424711,30.345763373099626,30.08803503531874,29.83100895458904,29.574682264555136,29.31905211443969,29.06411566893802,28.80987010811245,28.601113549576734,28.3928649145411,28.18512235152258,27.9778840180261,27.77114808048945,27.564912714230125,27.35917610339103,27.15393644088728,26.949191928353418,26.74494077609064,26.541181203015068,26.33791143660554,26.13512971285245,25.93283427620669,25.731023379529127,25.529695284039608,25.328848259268085,25.12848058300439,24.928590541249065,24.7291764281646 -Land-Based Wind - Class 2 - Technology 1/Advanced,33.17289836976302,35.66919365756318,33.141530309396664,29.587877149220773,28.45737455526743,27.3572706970691,26.286526145170306,25.24414631548947,24.2291791109878,23.240712709875773,22.930875779060976,22.621504874025643,22.31259904444053,22.00415734252729,21.696178823051078,21.388662543311483,21.08160756313423,20.775012944862617,20.46887775334922,20.16320105594749,19.857981922503342,19.55321942534701,19.248912639284555,18.94506064158976,18.641662511995953,18.338717332687708,18.036224188292813,17.73418216587405,17.43259035492121,17.131447847342997 -Land-Based Wind - Class 2 - Technology 1/Moderate,33.17289836976302,36.1567866456903,34.06316708485596,30.85076433068792,30.099794711982554,29.35993587231214,28.630943042351102,27.9125785900203,27.20461176222568,26.50681843773018,26.243079747518006,25.97976673653822,25.716878375040693,25.454413636593262,25.192371498069782,24.930750939635992,24.669550944736073,24.408770500080546,24.14840859563188,23.8884642245924,23.6289363833909,23.36982407166983,23.11112629227241,22.8528420512298,22.594970357748455,22.337510224197455,22.08046066609578,21.823820702099876,21.567589353991156,21.311765646663527 -Land-Based Wind - Class 2 - Technology 1/Conservative,33.17289836976302,36.728431540888366,35.152572440488655,32.34427118623272,32.069569405062445,31.795616130107902,31.52240830624166,31.24994289494008,30.97821687417139,30.707227238282766,30.484722414193637,30.26275896437223,30.04133491540108,29.82044830344203,29.600097174178593,29.38027958275828,29.16099359373573,28.94223728101504,28.724008727794374,28.506306026509087,28.289127278776952,28.072470595342196,27.856334096021296,27.64071590964844,27.425614174021575,27.21102703584817,26.996952650693075,26.78338918292501,26.57033480566414,26.357787700730086 -Land-Based Wind - Class 3 - Technology 1/Advanced,33.93752191374699,36.488129226231734,33.8994581917656,30.2619000515687,29.103129563600664,27.975663407957285,26.87842829278099,25.81039729687601,24.77058742954883,23.75805734211616,23.442229209703306,23.126852950760252,22.811927652356367,22.497452404008115,22.183426297671875,21.86984842773521,21.556717891009026,21.244033786719303,20.931795216499125,20.620001284380578,20.308651096786814,19.997743762524077,19.68727839277369,19.377254101084294,19.067670003363805,18.758525217871703,18.44981886521111,18.141550068321198,17.83371795246916,17.52632164524275 -Land-Based Wind - Class 3 - Technology 1/Moderate,33.93752191374699,36.99018775631793,34.848311007024655,31.56186350852294,30.79358430640764,30.03667198284419,29.290876126660656,28.555953628442747,27.831668416319534,27.11779120313885,26.847973429641698,26.578591147132236,26.309643302125018,26.04112884452898,25.773046727635226,25.50539590810278,25.23817534594453,24.971384004515077,24.70502085049579,24.439084853882648,24.173574987972653,23.908490229350164,23.64382955787448,23.379591956665944,23.115776412093727,22.852381913762343,22.58940745449874,22.326852030339772,22.064714640519366,21.802994287455462 -Land-Based Wind - Class 3 - Technology 1/Conservative,33.93752191374699,37.57500886363938,35.9628267697907,33.08979516747572,32.808761607661424,32.52849380686569,32.24898863954158,31.970242997128413,31.692253787937712,31.41501793703751,31.187384455655547,30.96030482702627,30.73377703224543,30.507799062209312,30.282368917555054,30.057484608602064,29.83314415529347,29.60934558713779,29.386086943151344,29.163366271801024,28.941181630947344,28.71953108778802,28.49841271880193,28.277824609693525,28.05776485533767,27.838231559724107,27.619222835904083,27.400736805935693,27.182771600830158,26.96532536049869 -Land-Based Wind - Class 4 - Technology 1/Advanced,34.86477661084383,37.48105352486934,34.81823491448957,31.07880797137709,29.88562757019025,28.724862884266365,27.59539881629916,26.496168529916392,25.42615090788429,24.38436816835828,24.06133981815916,23.73874496608143,23.41658274009061,23.094852270489298,22.773552689909746,22.452683133305943,22.13224273794601,21.812230643404035,21.49264599155298,21.173487926556398,20.85475559486133,20.53644814519026,20.21856472853381,19.901104498143205,19.584066609522477,19.267450220421363,18.951254490827402,18.635478582959017,18.3201216612576,18.005182892380507 -Land-Based Wind - Class 4 - Technology 1/Moderate,34.86477661084383,38.000848623976864,35.80045065202527,32.4242095060235,31.634939068877777,30.857346080736065,30.091173288591207,29.336170940695258,28.59209651512604,27.858714460055154,27.581524616243875,27.304782162081157,27.02848601529778,26.752635097111682,26.47722833221537,26.202264648761272,25.927742978347336,25.65366225600451,25.380021420181414,25.1068194127319,24.83405517890082,24.561727667310546,24.289835829947506,24.018378622148617,23.747355002588087,23.476763933263996,23.206604379484997,22.936875309857253,22.667575696271214,22.398704513888628 -Land-Based Wind - Class 4 - Technology 1/Conservative,34.86477661084383,38.60164845007756,36.945417665140155,33.99388793161433,33.70517585923682,33.41725046825544,33.1301085477257,32.843746904153726,32.55816236137861,32.273351760453835,32.03949878504498,31.80621479497774,31.573497716186495,31.341345484674044,31.10975604644993,30.878727357470908,30.648257383580113,30.418344100447502,30.188985493510607,29.96017955791574,29.731924298459504,29.504217729530804,29.277057875053288,29.05044276842826,28.824370452477986,28.59883897938864,28.373846410655503,28.149390817026774,27.92547027844841,27.702082884009517 -Land-Based Wind - Class 5 - Technology 1/Advanced,36.04663344510972,38.7463026749066,35.988717183870634,32.11926403489498,30.882020174917727,29.67862959614403,28.50792272081854,27.36878070756357,26.260132776091872,25.180953698359044,24.848851312103502,24.51715711095067,24.185870267097346,23.854989954956753,23.524515351152537,23.194445634510437,22.864779986051364,22.535517588983836,22.206657628696814,21.87819929275242,21.550141770878607,21.222484254961987,20.895225939040657,20.568366019297034,20.24190369405071,19.9158381637513,19.59016863097146,19.26489430039982,18.940014378833872,18.61552807517307 -Land-Based Wind - Class 5 - Technology 1/Moderate,36.04663344510972,39.28901298411167,37.01402525039901,33.523335251990396,32.70730988477194,31.903357812286437,31.111213061085824,30.3306174132612,29.561320125808276,28.803077662090924,28.516491552387738,28.230367998083906,27.944705880223125,27.659504083454454,27.374761496019275,27.090477009736233,26.806649519986227,26.523277925699574,26.24036112934011,25.957898036892303,25.67588755784661,25.394328605185482,25.113220095369456,24.83256094832315,24.552350087421583,24.272586439476335,23.99326893472178,23.71439650680156,23.435968092754983,23.1579826330035 -Land-Based Wind - Class 5 - Technology 1/Conservative,36.04663344510972,39.9101789060124,38.197804704636425,35.14622311573685,34.84772419344824,34.55003861972173,34.25316307476725,33.95709425683691,33.661828882103315,33.36736368453702,33.12558348962278,32.88439156768885,32.64378577436231,32.403763975679944,32.16432404802458,31.925463878063212,31.687181362684594,31.449474408937316,31.21234093396866,30.9757788649638,30.739786139085318,30.50436070341327,30.269500514885667,30.03520354023945,29.801467755951887,29.56829114818154,29.33567171271169,29.103607454892156,28.87209638958232,28.641136541094653 -Land-Based Wind - Class 6 - Technology 1/Advanced,38.05320548579177,40.893667591131894,37.97451896410615,33.88382791908807,32.571247238967864,31.295014869156404,30.05386559270281,28.846589308014856,27.672028116304208,26.52907359043181,26.181828103344994,25.83494309491689,25.488417789295934,25.14225141267678,24.796443193294795,24.450992361418454,24.105898149342938,23.761159791382997,23.416776523866417,23.072747585127075,22.729072215498412,22.38574965730669,22.042779154864345,21.700159954463167,21.35789130436795,21.015972454809823,20.674402657979577,20.333181168021255,19.992307241025625,19.651780135023678 -Land-Based Wind - Class 6 - Technology 1/Moderate,38.05320548579177,41.47607533710405,39.074448127160835,35.38944536542131,34.52799512686661,33.679290255117564,32.843049971046916,32.01900168278671,31.206880689471582,30.406429897754037,30.103890684528604,29.80183977531323,29.500275988863777,29.199198147742173,28.89860507830266,28.598495610675823,28.298868578752856,27.999722820171915,27.701057176301447,27.40287049222627,27.1051616167327,26.80792940229322,26.511172705052054,26.214890384810325,25.91908130501165,25.623744332727505,25.32887833864267,25.034482197041015,24.740554785791044,24.447094986331724 -Land-Based Wind - Class 6 - Technology 1/Conservative,38.05320548579177,42.131819083683155,40.32412385320473,37.10267291144393,36.78755774696032,36.473301206903095,36.15989978668275,35.84735000075628,35.535648382498735,35.22479148407387,34.96955235186826,34.714934239448866,34.46093488307432,34.20755202999215,33.95478343837188,33.702626877239695,33.45108012641257,33.20014097643284,32.9498072285037,32.700076694425015,32.450947196529434,32.20241656761918,31.954482650903167,31.7071432999347,31.460396378549603,31.214239760803974,30.96867133091433,30.723688983196297,30.4792906220044,30.23547416167249 -Land-Based Wind - Class 7 - Technology 1/Advanced,41.25164301584755,44.314467716128895,41.136059798167146,36.69148221549976,35.25745677394856,33.863899391858496,32.50938394070995,31.19254687222084,29.912083897859258,28.66674687561123,28.296039971751753,27.9256057001404,27.555443296500233,27.185551998325835,26.815931044877864,26.44657967717645,26.07749713799475,25.708682671852866,25.340135525011473,24.97185494546532,24.60384018293751,24.2360904888728,23.868605116431773,23.50138332048447,23.134424357604342,22.767727486062135,22.401291965819794,22.03511705852434,21.669202027502017,21.303546137751972 -Land-Based Wind - Class 7 - Technology 1/Moderate,41.25164301584755,44.962210979662295,42.35872286198682,38.36398926467008,37.430132648305865,36.51009266880199,35.60356494706164,34.71025397940028,33.82987281638843,32.962142755539396,32.63417459982304,32.30673579091067,31.979825048272584,31.653441095504984,31.327582660315166,31.00224847450418,30.67743727394976,30.35314779859154,30.029378792412924,29.706129003426323,29.383397183656356,29.061182089123903,28.739482479830137,28.418297119740505,28.097624776769095,27.777464222762788,27.457814233485482,27.13867358860265,26.820041071665724,26.50191547009667 -Land-Based Wind - Class 7 - Technology 1/Conservative,41.25164301584755,45.673071118734086,43.713435987417995,40.22121653977651,39.87961540241601,39.53894505834542,39.19920170840824,38.860381574095776,38.522480897407064,38.18549594070939,37.90880351937433,37.632784315609435,37.35743587540169,37.082755756650975,36.80874152909701,36.53539077424898,36.26270108531354,35.99067006712431,35.71929533607181,35.44857452003392,35.178505258306615,34.90908520153546,34.64031201164719,34.37218336178267,34.10469693622943,33.83785043035431,33.5716415505386,33.30606801411151,33.041127549284866,32.77681789508893 -Land-Based Wind - Class 8 - Technology 2/Advanced,48.35742409941828,51.88541974814751,47.890387079857284,42.41898100835141,40.555456771591466,38.74640822186293,36.989875076135284,35.283984160190926,33.62694475236039,32.0170442191242,31.5916634108289,31.16685345577643,30.742613205625922,30.318941515113554,29.8958372420438,29.473299247278703,29.05132639472664,28.629917551333744,28.20907158707268,27.788787374932966,27.3690637909109,26.949899713999216,26.531294026177566,26.113245612402277,25.695753360596566,25.278816161640552,24.862432909361633,24.44660250052455,24.031323834821738,23.616595814863473 -Land-Based Wind - Class 8 - Technology 2/Moderate,48.35742409941828,52.67450192392467,49.37052972685346,44.42277130583821,43.15031904493859,41.89669302620818,40.66147850945756,39.444272847936794,38.244685050733764,37.06233536403701,36.69396139982944,36.32618199816508,35.95899572075156,35.59240113393224,35.22639680866767,34.86098132051549,34.49615324961386,34.13191118066181,33.768253702901475,33.405179410099755,33.042686900530164,32.6807747769546,32.319441646606634,31.958686121170917,31.598506816768506,31.23890235393727,30.87987135761451,30.52141245712028,30.163524286138955,29.806205482702367 -Land-Based Wind - Class 8 - Technology 2/Conservative,48.35742409941828,53.663936138711385,51.25562321320953,47.0050168373044,46.556674457094665,46.1095537182483,45.663649634473224,45.2189572465781,44.77547162228636,44.333187856055034,44.013229647277065,43.6940499256246,43.37564585335693,43.05801460650692,42.74115337480131,42.42505936157383,42.10972978368726,41.79516187144719,41.481352868525505,41.16830003187538,40.85600063165575,40.5444519511477,40.233651286679624,39.92359594754604,39.614283255931035,39.30571054683216,38.997875167981725,38.69077447977323,38.38440585518357,38.07876667970031 -Land-Based Wind - Class 9 - Technology 3/Advanced,51.507535517304134,55.3320946606194,51.69959259585968,46.49659241247607,44.92246966700892,43.393542713395476,41.90818866025542,40.464856790044664,39.062064696640206,37.69839466525418,37.20098086754154,36.70423459002242,36.20815448989841,35.712739227969855,35.21798746862417,34.72389787982399,34.23046913309545,33.737699903515306,33.245588869700676,32.754134713795445,32.263336121459794,31.77319178185759,31.28370038764572,30.794860634961573,30.306671223411612,29.8191308560606,29.332238239419063,28.845992083432517,28.360391101469816,27.875434010311935 -Land-Based Wind - Class 9 - Technology 3/Moderate,51.507535517304134,56.14376836324918,53.2413766997763,48.63019184007988,47.699669463761495,46.7829143934074,45.879623336674854,44.98950184494565,44.11226399331359,43.24763207437117,42.82223541417169,42.39752535222478,41.97350022759674,41.55015838470753,41.127498173307735,40.70551794845785,40.28421607050775,39.863590905073586,39.443640823018825,39.02436420043127,38.605759418603,38.18782486401031,37.77055892829139,37.353960008226466,36.9380265057181,36.52275682776887,36.10814938646332,35.69420259894517,35.280914887399426,34.86828467903116 -Land-Based Wind - Class 9 - Technology 3/Conservative,51.507535517304134,56.85819025098514,54.604476042372156,50.50344194668348,50.17057054469067,49.83860614924252,49.507545058272036,49.177383589831365,48.84811808195606,48.51974489253058,48.166225707798006,47.813566667066915,47.46176463494056,47.11081649124169,46.7607191309215,46.41146946396769,46.0630644153134,45.715500924747886,45.368775946825494,45.022886450777605,44.67782942042418,44.33360185408603,43.99020076449749,43.64762317872124,43.30586613806059,42.964926697975685,42.62480192799851,42.285488911648685,41.94698474635123,41.609286543352084 -Land-Based Wind - Class 10 - Technology 4/Advanced,80.45461283858407,86.26820404389282,79.12187083958226,69.520439141936,66.10845152508385,62.80533302837141,59.60690109665868,56.50916804432386,53.50833028562628,50.600758255843516,49.925194389014024,49.25053711650399,48.5767846145874,47.90393506442678,47.23198665205657,46.56093756836675,45.89078600908667,45.22153017476887,44.55316827077297,43.885698507249614,43.219119099124576,42.55342826608229,41.888624232551315,41.22470522768711,40.561669485357086,39.899515244124906,39.238240747234244,38.57784424259462,37.91832398276421,37.25967822493567 -Land-Based Wind - Class 10 - Technology 4/Moderate,80.45461283858407,87.82093247438328,82.02416710752006,73.43124865906753,71.15991848123616,68.92219318846648,66.71733246857778,64.54461759620632,62.40335065168515,60.292853773598004,59.69631994999117,59.1007489432542,58.50613842425985,57.912486071387484,57.31978957049214,56.728046614874856,56.13725490525385,55.54741214973273,54.95851606377224,54.37056437016002,53.78355479898268,53.1974850875945,52.61235298058977,52.028156229773096,51.44489259413207,50.86255983980646,50.281155740061166,49.70067807525709,49.121124632824234,48.54249320723161 -Land-Based Wind - Class 10 - Technology 4/Conservative,80.45461283858407,89.56453863750922,85.33732421291798,77.94360351323476,77.11116795244396,76.28100060843947,75.45309222319477,74.62743358899631,73.80401554810703,72.98282899242277,72.45889340567135,71.93623260136984,71.41484193268012,70.89471677532163,70.3758525274358,69.85824460944801,69.34188846393478,68.82677955548718,68.31291337058246,67.80028541744866,67.28889122593489,66.77872634738188,66.26978635449125,65.76206684119992,65.25556342255119,64.75027173456911,64.24618743413328,63.743306198853304,63.24162372694706,62.741135737116814 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Land-Based Wind - Class 1 - Technology 1/Advanced,35.58519952033386,36.754841885566904,34.10017912576565,31.58496471518821,30.32229270112175,29.092989522004757,27.895932021962327,26.730044864358927,25.59429804633979,25.22197804249905,24.85029201290111,24.479238606030624,24.108816474051952,23.739024272797803,23.36986066175601,23.001324304057775,22.633413866465204,22.26612801935921,21.899465436727358,21.533424796151937,21.168004778797357,20.803204069398998,20.43902135625076,20.07545533119323,19.712504689601946,19.350168130375494,18.988444355923825,18.62733207215656,18.266829988471322 +Land-Based Wind - Class 1 - Technology 1/Moderate,35.84504691532582,37.52830733572554,35.30222561798272,33.1631707419003,32.29566469302383,31.440899357165076,30.59859610378717,29.768484368162916,28.950301361611032,28.64816326750071,28.34651282998684,28.045348869390786,27.744670209836404,27.444475679233552,27.14476410926373,26.845534335364565,26.54678519671495,26.248515536219685,25.950724200494836,25.653410039853174,25.356571908288455,25.060208663461463,24.76431916668515,24.46890228290994,24.173956880709234,23.879481832265572,23.58547601335493,23.291938303333712,22.998867585123875 +Land-Based Wind - Class 1 - Technology 1/Conservative,36.070919813696335,38.44777619989228,36.82452700668844,35.22463065187609,34.9440715746151,34.664275923414785,34.38524058648394,34.1069624689206,33.829438492597205,33.57249283287041,33.31617234506529,33.06047475030446,32.8053977807738,32.550939179653966,32.29709670105517,32.0438681099498,31.79125118210812,31.539243704031932,31.287843472890955,31.03704829645774,30.78685599304498,30.537264391441163,30.28827133084818,30.039874660819695,29.792072241197772,29.544861942053032,29.298241643622077,29.05220923624832,28.806762620320523 +Land-Based Wind - Class 2 - Technology 1/Advanced,37.919774282650074,39.15693550774615,36.32029358626665,33.633524914807865,32.28152642562271,30.965717249564594,29.68487047152376,28.43781160144297,27.223415844934284,26.830183951591508,26.437543778917647,26.045494120204133,25.6540337719817,25.263161534010873,24.872876209270284,24.483176603946287,24.094061527421946,23.705529792266645,23.31758021422525,22.93021161220782,22.543422808278383,22.15721262764528,21.771579898650103,21.38652345275759,21.002042124545014,20.61813475169207,20.234800174970314,19.8520372382331,19.46984478840533 +Land-Based Wind - Class 2 - Technology 1/Moderate,38.20572591494862,39.99984230757576,37.627155554695676,35.347227047259445,34.42258888424549,33.51153051066991,32.613754945977654,31.728973806620814,30.85690699721113,30.53487072705882,30.213354229535362,29.892356247270946,29.57187552694868,29.251910819287115,28.93246087902466,28.61352446490336,28.295100339652805,27.97718726997419,27.659784026523962,27.342889383898964,27.02650212061941,26.71062101911404,26.395244865704278,26.08037245058858,25.766002567826995,25.452134015326394,25.138765594823713,24.825896111872158,24.513524375825277 +Land-Based Wind - Class 2 - Technology 1/Conservative,38.44647432482363,40.97986544702554,39.249712494130684,37.544450348186835,37.24541424330726,36.9471918421146,36.64977982788153,36.35317490188246,36.057373783270855,35.78350622567651,35.5103050125046,35.237767714795986,34.96589191538282,34.6946752088167,34.42411520129797,34.154209510605135,33.88495576602512,33.61635160828361,33.34839468947649,33.08108267300096,32.814413233488224,32.54838405673544,32.28299283963894,32.01823729012852,31.754115127099947,31.490624080351214,31.227761890515794,30.96552630899958,30.70391509791535 +Land-Based Wind - Class 3 - Technology 1/Advanced,38.79038134526195,40.05243227365826,37.14768345184168,34.39673717528737,33.01122862651104,31.66298224536892,30.350731254723183,29.073263082987815,27.829416540112614,27.42849108737649,27.02813940801761,26.628360342808623,26.22915273562966,25.830515433459098,25.432447286362354,25.03494714748201,24.638013873027237,24.241646322263758,23.84584335750344,23.450603844094605,23.05592665041099,22.66181064784273,22.26825471078571,21.875257716631644,21.48281854575823,21.09093608151914,20.699609210234254,20.308836821179582,19.918617806577796 +Land-Based Wind - Class 3 - Technology 1/Moderate,39.08635434915844,40.921824488424164,38.49444814726847,36.16196809622105,35.21601735143559,34.28395940541944,33.3654904323211,32.460315401454274,31.568147761331243,31.23868866934924,30.909761330570813,30.581364458644273,30.25349677136423,29.92615699065367,29.59934384254828,29.273056057179506,28.947292368758333,28.62205151555876,28.297332239901287,27.973133288137827,27.649453410633686,27.326291361753245,27.003645899842848,26.681515787215627,26.359899790135124,26.038796678800278,25.718205227328518,25.398124213741603,25.07855241994896 +Land-Based Wind - Class 3 - Technology 1/Conservative,39.332651924509335,41.924436813712305,40.15440444878269,38.40983661507769,38.10390783402177,37.79881151223429,37.49454425653837,37.191102692174034,36.88848346267249,36.60830335499175,36.32880495073617,36.04998576495972,35.771843324779944,35.49437516930361,35.21757884955491,34.94145192840278,34.66599198049031,34.391196592162494,34.11706336139712,33.84358989773325,33.57077382220338,33.29861276726303,33.02710437672282,32.75624630568112,32.48603622045509,32.216471798515336,31.947550728417756,31.679270709738933,31.411629453009144 +Land-Based Wind - Class 4 - Technology 1/Advanced,39.845955117003584,41.13797299980634,38.150470347662235,35.32156480298386,33.895282557195195,32.507578689376984,31.15713722193191,29.84269858900692,28.563056694948674,28.152879099038053,27.743251953938387,27.334174152350354,26.925644589942376,26.51766216534116,26.110225780121453,25.70333433879649,25.296986748807566,24.891181920515084,24.485918767187957,24.081196204994924,23.677013152993457,23.273368533121648,22.870261270187815,22.467690291860926,22.065654528661497,21.664152913951646,21.263184383926145,20.862747877602523,20.462842336812137 +Land-Based Wind - Class 4 - Technology 1/Moderate,40.15428752809717,42.039907124719846,39.54620902560906,37.15000001141833,36.178203617868206,35.220679607753226,34.27711585396919,33.34720926488194,32.4306654597282,32.09220475321118,31.754290328673783,31.4169208646181,31.08009504380581,30.74381155323977,30.408069084147897,30.07286633196577,29.738201996319976,29.404074781011126,29.070483393996952,28.737426547376508,28.404902957372308,28.072911344314754,27.741450432625438,27.41051895080075,27.08011563139559,26.75023921100788,26.42088843026099,26.092062033789137,25.76375877022074 +Land-Based Wind - Class 4 - Technology 1/Conservative,40.40731454539751,43.069913229387474,41.25151932443241,39.45928570292128,39.14499821200048,38.83156592513678,38.51898535644373,38.20725303895472,37.896365524494136,37.6085302226144,37.321395249936536,37.03495805361975,36.74921609321655,36.46416684059598,36.17980777987054,35.89613640732081,35.61315023132331,35.330846772276146,35.04922356252811,34.76827814630512,34.48800807964056,34.20841093030293,33.929484277726104,33.6512257129401,33.37363283850024,33.09670326842006,32.82043462810123,32.54482455426725,32.269870694894564 +Land-Based Wind - Class 5 - Technology 1/Advanced,41.191036327454626,42.52090548081249,39.42767146283506,36.49919260666432,35.020725429559526,33.58253842558418,32.183251519543816,30.82154393653053,29.49615110603587,29.074303925987447,28.65297503702342,28.232163388005652,27.811867930610614,27.392087619321604,26.97282141141807,26.554068266966897,26.13582714881272,25.71809702256892,25.30087685660824,24.884165622053896,24.467962292769506,24.052265845351194,23.637075259117665,23.222389516101433,22.808207601039687,22.39452850136546,21.981351207198568,21.568674711336655,21.15649800924645 +Land-Based Wind - Class 5 - Technology 1/Moderate,41.51544981718521,43.46498872216797,40.88675848410428,38.409322045703696,37.404583401524754,36.41460095038893,35.43905198461222,34.47762313826777,33.5300100515834,33.18007610077766,32.83070694998475,32.48190123291023,32.133657587663635,31.78597465673942,31.43885108700037,31.092285529659524,30.746276640263023,30.40082307867252,30.05592350904769,29.71157659982995,29.367781023723914,29.02453545768136,28.68183858288393,28.339689084726203,27.998085652798828,27.65702698087256,27.31651176688,26.97653871290063,26.637106525143476 +Land-Based Wind - Class 5 - Technology 1/Conservative,41.777054021512676,44.529910288010775,42.6498759117013,40.79688860810505,40.4719473039327,40.147890193785486,39.82471367361131,39.50241415891929,39.18098808464648,38.883395653889465,38.58652729230727,38.290380360522114,37.994952231969656,37.70024029281966,37.40624194190014,37.11295459061991,36.82037566289367,36.52850259506525,36.23733283583423,35.94686384617995,35.65709309928947,35.36801808048278,35.07963628714062,34.79194522863306,34.50494242624609,34.21862541311234,33.93299173413864,33.6480389459374,33.363764616755475 +Land-Based Wind - Class 6 - Technology 1/Advanced,43.473891210788366,44.8671433133426,41.593743668772404,38.49567546685079,36.92805692042812,35.4036702704835,33.92102297506668,32.478686900474585,31.075294951100894,30.63394834850309,30.193059343366528,29.752626950459295,29.312650187147916,28.873128073390234,28.4340596317256,27.995443887266866,27.557279867691186,27.119566603231885,26.682303126669453,26.2454884733237,25.809121681044175,25.37320179020302,24.93772784368545,24.502698886881966,24.068113967679853,23.633972136454755,23.20027244606244,22.767013951830556,22.33419571155045 +Land-Based Wind - Class 6 - Technology 1/Moderate,43.82644901178009,45.884510957199254,43.16276094445207,40.54741551942081,39.48674708988009,38.441656271683,37.41180239329842,36.39685464497057,35.39649172443496,35.02707834893228,34.658261213602195,34.2900388760941,33.92240989870653,33.555372848367064,33.1889262966147,32.82306881958093,32.4577989979715,32.093115417048004,31.729016666608995,31.365501340973562,31.002568038961027,30.64021536387436,30.278441923481843,29.91724632999923,29.55662720007193,29.196583154758105,28.83711281950951,28.478214824155536,28.11988780288506 +Land-Based Wind - Class 6 - Technology 1/Conservative,44.102615676785845,47.00871245116057,45.02402407378415,43.06788837157816,42.72485888347572,42.38276280894654,42.04159634331535,41.701355702556945,41.36203712315563,41.04787891096492,40.7344850739864,40.42185282591897,40.10997939398785,39.798862018861314,39.488497954570526,39.178884468427775,38.870018840947395,38.56189836576471,38.25452034955862,37.94788211197128,37.64198098553223,37.33681431557923,37.032379460182256,36.72867379006791,36.4256946885421,36.12343955141681,35.82190578693364,35.52109081569137,35.220992070570894 +Land-Based Wind - Class 7 - Technology 1/Advanced,47.1105298702228,48.60252455219058,45.04025075747381,41.67048328848256,39.95933568073461,38.29628858168921,36.67966038568952,35.10784259744564,33.579295990549106,33.107673900398005,32.63639741748408,32.165465570782,31.694877391515394,31.22463191314984,30.75472817138427,30.285165204142935,29.81594205156755,29.347057756009324,28.87851136202059,28.41030191634792,27.942428467922618,27.474890067854638,27.00768576942358,26.540814628071356,26.07427570139434,25.608068049135692,25.142190733177465,24.67664281753327,24.211423368340263 +Land-Based Wind - Class 7 - Technology 1/Moderate,47.51013761406326,49.94177743489827,47.17074254106442,44.494416416122846,43.51892157155809,42.55775342809349,41.61059867073512,40.67715305434648,39.75712107781352,39.28632015270537,38.81627910919159,38.346996109060974,37.87846932002656,37.41069691570112,36.94367707557478,36.477407984990705,36.01188783512097,35.547114822944515,35.08308715122306,34.61980302847749,34.15726066896595,33.695458292660106,33.234394125222785,32.77406639798419,32.31447334792088,31.855613217632346,31.397484255318247,30.940084714756853,30.483412855282722 +Land-Based Wind - Class 7 - Technology 1/Conservative,47.80951656341221,50.95987578218477,48.808370924813424,46.68781864418922,46.31595693618169,45.94510709676748,45.57526500148202,45.20642654824604,44.83858765721397,44.49802390563642,44.15828877632577,43.81937924878716,43.481292317189414,43.14402499027412,42.80757429126925,42.47193725779984,42.137110941802796,41.8030924094388,41.46987874100848,41.137467030865324,40.80585438733343,40.47503793262146,40.14501480274069,39.81578214742276,39.48733713003595,39.159676927505735,38.83279873023195,38.50669974201018,38.181377179950786 +Land-Based Wind - Class 8 - Technology 2/Advanced,54.890435211377515,56.50971787509866,52.070817769545236,47.89113841946869,45.69404779878235,43.560886553399456,41.48937271868983,39.4773248062651,37.5226564848377,36.98280100826626,36.443670007843004,35.90526202619566,35.36757560985742,34.83060930925559,34.29436167869671,33.75883127635547,33.22401666425998,32.68991640828058,32.15652907811538,31.623853247279232,31.09188749308917,30.560630396653593,30.030080542857903,29.500236520353326,28.9710969215436,28.44266034257287,27.914925383313125,27.387890647351792,26.86155474197958 +Land-Based Wind - Class 8 - Technology 2/Moderate,55.38437206068107,58.122695703244794,54.61231795727325,51.23594210503774,49.894050143164044,48.57186600973616,47.268958708246004,45.984909718692435,44.71931254936352,44.25197729836219,43.78539633529204,43.31956783547277,42.854489980105726,42.390160956248025,41.926578956790685,41.46374218043514,41.00164883166899,40.54029712074331,40.079685263649594,39.61981148209659,39.16067400348752,38.702271060897644,38.24460089304994,37.787661744295306,37.33145186458804,36.87596950946379,36.42121294001818,35.967180422883736,35.513870230208376 +Land-Based Wind - Class 8 - Technology 2/Conservative,55.73336947366626,59.486110822001955,56.85545771175603,54.267242675461866,53.78119700666587,53.29647391111812,52.81306799789515,52.33097390533233,51.8501863008252,51.45626099975327,51.06329415440139,50.67128227100694,50.2802218727661,49.89010949973334,49.50094170871709,49.112715073181455,48.72542618314203,48.339071645069176,47.9536480817866,47.56915213237503,47.18558045207232,46.80292971217865,46.42119659995858,46.04037781854624,45.66047008685016,45.28147013945899,44.90337472654872,44.52618061378839,44.14988458224893 +Land-Based Wind - Class 9 - Technology 3/Advanced,58.72702602103829,60.74827158208172,56.68859456381515,52.8239650958744,50.96913023965401,49.16734590264975,47.416721844194406,45.71545113266802,44.061805729623785,43.42454218421057,42.788133834787374,42.152578961022904,41.51787584719658,40.88402278218329,40.2510180594385,39.61885997698281,38.987546837386276,38.35707694775357,37.727448619708824,37.09866016938056,36.4707099173862,35.84359618881825,35.2173173132283,34.59187162461232,33.967257461396784,33.3434731664229,32.72051708693247,32.09838757455331,31.477082985284433 +Land-Based Wind - Class 9 - Technology 3/Moderate,59.26629312021344,62.171228456693264,58.849460999789116,55.64048006183531,54.46763890257312,53.31202279049629,52.17325502579706,51.05096981339119,49.94481187116593,49.42169277636863,48.899418005680936,48.37798551661862,47.85739327327994,47.33763924631926,46.81872141292065,46.30063775677153,45.7833862680373,45.266964943334045,44.751371785703604,44.236604804587664,43.72266201580194,43.20954144151088,42.697241110202285,42.185759056661645,41.67509332194814,41.16524195336811,40.65620300445123,40.14797453492532,39.640554610691844 +Land-Based Wind - Class 9 - Technology 3/Conservative,59.63975195357368,63.50186423504686,61.00886732963186,58.54268346095706,58.17898682171534,57.816279833192596,57.45455846148653,57.09381869458831,56.734056542234846,56.30017969606975,55.86735851133116,55.4355891399209,55.00486775242213,54.575190537983936,54.146553704209985,53.71895347704762,53.292386100675216,52.86684783739448,52.44233496751921,52.01884378926794,51.596370618656955,51.17491178939166,50.75446365276284,50.335022577539064,49.91658494986344,49.499147173150256,49.08270566798027,48.66725687200046,48.25279723982061 +Land-Based Wind - Class 10 - Technology 4/Advanced,90.18478236186269,92.59707875875638,84.64546448720078,77.20384269365007,73.15240564569804,69.22992501602299,65.43148130422564,61.75238228809455,58.1881505762069,57.34103371785877,56.495053674797994,55.65020816018154,54.80649489329486,53.9639115995335,53.122456010381526,52.28212586339041,51.44291890216044,50.604832876319826,49.76786554150333,48.932014659334655,48.097277997404305,47.26365332925084,46.43113843434095,45.599731098049894,44.76942911164071,43.940230272246,43.11213238284881,42.28513325226064,41.45923069510521 +Land-Based Wind - Class 10 - Technology 4/Moderate,91.14680937369495,95.36653877479202,88.87267744019604,82.67310386968677,79.93211573087346,77.23138338429072,74.57002646374477,71.94719008792654,69.36204394486295,68.63232604043759,67.90378591450676,67.1764207179341,66.45022761076693,65.72520376219693,65.00134635052393,64.27865256312045,63.55711959639425,62.83674465575286,62.11752495556571,61.39945771913078,60.682540178637346,59.96676957512989,59.25214315847437,58.53865818732174,57.82631192907374,57.11510165984638,56.40502466443755,55.6960782362911,54.98825967746185 +Land-Based Wind - Class 10 - Technology 4/Conservative,91.72115913139204,98.12386225660923,93.5249428089303,89.00807943514151,88.10864792821032,87.21166385395094,86.31711723641483,85.4249981537977,84.53529673807085,83.88885873343598,83.24399357066123,82.60069551642327,81.95895886522932,81.31877793925038,80.6801470881527,80.04306068893258,79.40751314574828,78.77349888976134,78.14101237896992,77.51004809804763,76.88060055818565,76.25266429693045,75.62623387802833,75.00130389126767,74.37786895232186,73.75592370259695,73.135462809077,72.51648096417053,71.8989728855615 diff --git a/tests/data/Land-Based_Wind/R&D/20/df_occ.csv b/tests/data/Land-Based_Wind/R&D/20/df_occ.csv index 3407f2e..daa5b91 100644 --- a/tests/data/Land-Based_Wind/R&D/20/df_occ.csv +++ b/tests/data/Land-Based_Wind/R&D/20/df_occ.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,1283.88303499676,1444.31351261049,1350.76320736712,1200.00831072951,1172.0500693071,1144.09182788468,1116.13358646227,1088.17534503985,1060.21710361744,1032.25886219502,1020.65892726506,1009.05899233509,997.459057405129,985.859122475162,974.259187545196,962.65925261523,951.059317685264,939.459382755298,927.859447825332,916.259512895366,904.6595779654,893.059643035434,881.459708105468,869.859773175501,858.259838245535,846.659903315569,835.059968385603,823.460033455637,811.860098525671,800.260163595705 -Land-Based Wind - Class 1 - Technology 1/Moderate,1283.88303499676,1450.82864754451,1363.22694376264,1217.00431490521,1194.71140820803,1172.41850151085,1150.12559481367,1127.83268811649,1105.53978141931,1083.24687472213,1072.58076110047,1061.9146474788,1051.24853385714,1040.58242023547,1029.9163066138,1019.25019299214,1008.58407937047,997.917965748812,987.251852127147,976.585738505481,965.919624883815,955.253511262149,944.587397640484,933.921284018818,923.255170397152,912.589056775487,901.922943153821,891.256829532155,880.590715910489,869.924602288824 -Land-Based Wind - Class 1 - Technology 1/Conservative,1283.88303499676,1465.74816436768,1391.76862811999,1255.92479357434,1246.60537976687,1237.2859659594,1227.96655215193,1218.64713834445,1209.32772453698,1200.00831072951,1191.91679481207,1183.82527889463,1175.73376297719,1167.64224705976,1159.55073114232,1151.45921522488,1143.36769930744,1135.27618339,1127.18466747256,1119.09315155512,1111.00163563768,1102.91011972024,1094.8186038028,1086.72708788536,1078.63557196793,1070.54405605049,1062.45254013305,1054.36102421561,1046.26950829817,1038.17799238073 -Land-Based Wind - Class 2 - Technology 1/Advanced,1283.88303499676,1444.31351261049,1350.76320736712,1200.00831072951,1172.0500693071,1144.09182788468,1116.13358646227,1088.17534503985,1060.21710361744,1032.25886219502,1020.65892726506,1009.05899233509,997.459057405129,985.859122475162,974.259187545196,962.65925261523,951.059317685264,939.459382755298,927.859447825332,916.259512895366,904.6595779654,893.059643035434,881.459708105468,869.859773175501,858.259838245535,846.659903315569,835.059968385603,823.460033455637,811.860098525671,800.260163595705 -Land-Based Wind - Class 2 - Technology 1/Moderate,1283.88303499676,1450.82864754451,1363.22694376264,1217.00431490521,1194.71140820803,1172.41850151085,1150.12559481367,1127.83268811649,1105.53978141931,1083.24687472213,1072.58076110047,1061.9146474788,1051.24853385714,1040.58242023547,1029.9163066138,1019.25019299214,1008.58407937047,997.917965748812,987.251852127147,976.585738505481,965.919624883815,955.253511262149,944.587397640484,933.921284018818,923.255170397152,912.589056775487,901.922943153821,891.256829532155,880.590715910489,869.924602288824 -Land-Based Wind - Class 2 - Technology 1/Conservative,1283.88303499676,1465.74816436768,1391.76862811999,1255.92479357434,1246.60537976687,1237.2859659594,1227.96655215193,1218.64713834445,1209.32772453698,1200.00831072951,1191.91679481207,1183.82527889463,1175.73376297719,1167.64224705976,1159.55073114232,1151.45921522488,1143.36769930744,1135.27618339,1127.18466747256,1119.09315155512,1111.00163563768,1102.91011972024,1094.8186038028,1086.72708788536,1078.63557196793,1070.54405605049,1062.45254013305,1054.36102421561,1046.26950829817,1038.17799238073 -Land-Based Wind - Class 3 - Technology 1/Advanced,1283.88303499676,1444.31351261049,1350.76320736712,1200.00831072951,1172.0500693071,1144.09182788468,1116.13358646227,1088.17534503985,1060.21710361744,1032.25886219502,1020.65892726506,1009.05899233509,997.459057405129,985.859122475162,974.259187545196,962.65925261523,951.059317685264,939.459382755298,927.859447825332,916.259512895366,904.6595779654,893.059643035434,881.459708105468,869.859773175501,858.259838245535,846.659903315569,835.059968385603,823.460033455637,811.860098525671,800.260163595705 -Land-Based Wind - Class 3 - Technology 1/Moderate,1283.88303499676,1450.82864754451,1363.22694376264,1217.00431490521,1194.71140820803,1172.41850151085,1150.12559481367,1127.83268811649,1105.53978141931,1083.24687472213,1072.58076110047,1061.9146474788,1051.24853385714,1040.58242023547,1029.9163066138,1019.25019299214,1008.58407937047,997.917965748812,987.251852127147,976.585738505481,965.919624883815,955.253511262149,944.587397640484,933.921284018818,923.255170397152,912.589056775487,901.922943153821,891.256829532155,880.590715910489,869.924602288824 -Land-Based Wind - Class 3 - Technology 1/Conservative,1283.88303499676,1465.74816436768,1391.76862811999,1255.92479357434,1246.60537976687,1237.2859659594,1227.96655215193,1218.64713834445,1209.32772453698,1200.00831072951,1191.91679481207,1183.82527889463,1175.73376297719,1167.64224705976,1159.55073114232,1151.45921522488,1143.36769930744,1135.27618339,1127.18466747256,1119.09315155512,1111.00163563768,1102.91011972024,1094.8186038028,1086.72708788536,1078.63557196793,1070.54405605049,1062.45254013305,1054.36102421561,1046.26950829817,1038.17799238073 -Land-Based Wind - Class 4 - Technology 1/Advanced,1283.88303499676,1444.31351261049,1350.76320736712,1200.00831072951,1172.0500693071,1144.09182788468,1116.13358646227,1088.17534503985,1060.21710361744,1032.25886219502,1020.65892726506,1009.05899233509,997.459057405129,985.859122475162,974.259187545196,962.65925261523,951.059317685264,939.459382755298,927.859447825332,916.259512895366,904.6595779654,893.059643035434,881.459708105468,869.859773175501,858.259838245535,846.659903315569,835.059968385603,823.460033455637,811.860098525671,800.260163595705 -Land-Based Wind - Class 4 - Technology 1/Moderate,1283.88303499676,1450.82864754451,1363.22694376264,1217.00431490521,1194.71140820803,1172.41850151085,1150.12559481367,1127.83268811649,1105.53978141931,1083.24687472213,1072.58076110047,1061.9146474788,1051.24853385714,1040.58242023547,1029.9163066138,1019.25019299214,1008.58407937047,997.917965748812,987.251852127147,976.585738505481,965.919624883815,955.253511262149,944.587397640484,933.921284018818,923.255170397152,912.589056775487,901.922943153821,891.256829532155,880.590715910489,869.924602288824 -Land-Based Wind - Class 4 - Technology 1/Conservative,1283.88303499676,1465.74816436768,1391.76862811999,1255.92479357434,1246.60537976687,1237.2859659594,1227.96655215193,1218.64713834445,1209.32772453698,1200.00831072951,1191.91679481207,1183.82527889463,1175.73376297719,1167.64224705976,1159.55073114232,1151.45921522488,1143.36769930744,1135.27618339,1127.18466747256,1119.09315155512,1111.00163563768,1102.91011972024,1094.8186038028,1086.72708788536,1078.63557196793,1070.54405605049,1062.45254013305,1054.36102421561,1046.26950829817,1038.17799238073 -Land-Based Wind - Class 5 - Technology 1/Advanced,1283.88303499676,1444.31351261049,1350.76320736712,1200.00831072951,1172.0500693071,1144.09182788468,1116.13358646227,1088.17534503985,1060.21710361744,1032.25886219502,1020.65892726506,1009.05899233509,997.459057405129,985.859122475162,974.259187545196,962.65925261523,951.059317685264,939.459382755298,927.859447825332,916.259512895366,904.6595779654,893.059643035434,881.459708105468,869.859773175501,858.259838245535,846.659903315569,835.059968385603,823.460033455637,811.860098525671,800.260163595705 -Land-Based Wind - Class 5 - Technology 1/Moderate,1283.88303499676,1450.82864754451,1363.22694376264,1217.00431490521,1194.71140820803,1172.41850151085,1150.12559481367,1127.83268811649,1105.53978141931,1083.24687472213,1072.58076110047,1061.9146474788,1051.24853385714,1040.58242023547,1029.9163066138,1019.25019299214,1008.58407937047,997.917965748812,987.251852127147,976.585738505481,965.919624883815,955.253511262149,944.587397640484,933.921284018818,923.255170397152,912.589056775487,901.922943153821,891.256829532155,880.590715910489,869.924602288824 -Land-Based Wind - Class 5 - Technology 1/Conservative,1283.88303499676,1465.74816436768,1391.76862811999,1255.92479357434,1246.60537976687,1237.2859659594,1227.96655215193,1218.64713834445,1209.32772453698,1200.00831072951,1191.91679481207,1183.82527889463,1175.73376297719,1167.64224705976,1159.55073114232,1151.45921522488,1143.36769930744,1135.27618339,1127.18466747256,1119.09315155512,1111.00163563768,1102.91011972024,1094.8186038028,1086.72708788536,1078.63557196793,1070.54405605049,1062.45254013305,1054.36102421561,1046.26950829817,1038.17799238073 -Land-Based Wind - Class 6 - Technology 1/Advanced,1283.88303499676,1444.31351261049,1350.76320736712,1200.00831072951,1172.0500693071,1144.09182788468,1116.13358646227,1088.17534503985,1060.21710361744,1032.25886219502,1020.65892726506,1009.05899233509,997.459057405129,985.859122475162,974.259187545196,962.65925261523,951.059317685264,939.459382755298,927.859447825332,916.259512895366,904.6595779654,893.059643035434,881.459708105468,869.859773175501,858.259838245535,846.659903315569,835.059968385603,823.460033455637,811.860098525671,800.260163595705 -Land-Based Wind - Class 6 - Technology 1/Moderate,1283.88303499676,1450.82864754451,1363.22694376264,1217.00431490521,1194.71140820803,1172.41850151085,1150.12559481367,1127.83268811649,1105.53978141931,1083.24687472213,1072.58076110047,1061.9146474788,1051.24853385714,1040.58242023547,1029.9163066138,1019.25019299214,1008.58407937047,997.917965748812,987.251852127147,976.585738505481,965.919624883815,955.253511262149,944.587397640484,933.921284018818,923.255170397152,912.589056775487,901.922943153821,891.256829532155,880.590715910489,869.924602288824 -Land-Based Wind - Class 6 - Technology 1/Conservative,1283.88303499676,1465.74816436768,1391.76862811999,1255.92479357434,1246.60537976687,1237.2859659594,1227.96655215193,1218.64713834445,1209.32772453698,1200.00831072951,1191.91679481207,1183.82527889463,1175.73376297719,1167.64224705976,1159.55073114232,1151.45921522488,1143.36769930744,1135.27618339,1127.18466747256,1119.09315155512,1111.00163563768,1102.91011972024,1094.8186038028,1086.72708788536,1078.63557196793,1070.54405605049,1062.45254013305,1054.36102421561,1046.26950829817,1038.17799238073 -Land-Based Wind - Class 7 - Technology 1/Advanced,1283.88303499676,1444.31351261049,1350.76320736712,1200.00831072951,1172.0500693071,1144.09182788468,1116.13358646227,1088.17534503985,1060.21710361744,1032.25886219502,1020.65892726506,1009.05899233509,997.459057405129,985.859122475162,974.259187545196,962.65925261523,951.059317685264,939.459382755298,927.859447825332,916.259512895366,904.6595779654,893.059643035434,881.459708105468,869.859773175501,858.259838245535,846.659903315569,835.059968385603,823.460033455637,811.860098525671,800.260163595705 -Land-Based Wind - Class 7 - Technology 1/Moderate,1283.88303499676,1450.82864754451,1363.22694376264,1217.00431490521,1194.71140820803,1172.41850151085,1150.12559481367,1127.83268811649,1105.53978141931,1083.24687472213,1072.58076110047,1061.9146474788,1051.24853385714,1040.58242023547,1029.9163066138,1019.25019299214,1008.58407937047,997.917965748812,987.251852127147,976.585738505481,965.919624883815,955.253511262149,944.587397640484,933.921284018818,923.255170397152,912.589056775487,901.922943153821,891.256829532155,880.590715910489,869.924602288824 -Land-Based Wind - Class 7 - Technology 1/Conservative,1283.88303499676,1465.74816436768,1391.76862811999,1255.92479357434,1246.60537976687,1237.2859659594,1227.96655215193,1218.64713834445,1209.32772453698,1200.00831072951,1191.91679481207,1183.82527889463,1175.73376297719,1167.64224705976,1159.55073114232,1151.45921522488,1143.36769930744,1135.27618339,1127.18466747256,1119.09315155512,1111.00163563768,1102.91011972024,1094.8186038028,1086.72708788536,1078.63557196793,1070.54405605049,1062.45254013305,1054.36102421561,1046.26950829817,1038.17799238073 -Land-Based Wind - Class 8 - Technology 2/Advanced,1402.56921431414,1570.02500962696,1460.69996962776,1290.57898778987,1253.24891228178,1215.91883677369,1178.5887612656,1141.25868575751,1103.92861024942,1066.59853474133,1054.43202303057,1042.2655113198,1030.09899960904,1017.93248789827,1005.7659761875,993.599464476742,981.432952765976,969.26644105521,957.099929344444,944.933417633677,932.766905922912,920.600394212145,908.433882501379,896.267370790613,884.100859079847,871.934347369081,859.767835658315,847.601323947549,835.434812236783,823.268300526017 -Land-Based Wind - Class 8 - Technology 2/Moderate,1402.56921431414,1578.65177876172,1477.20335405949,1313.08360292405,1283.25506579402,1253.42652866399,1223.59799153396,1193.76945440393,1163.9409172739,1134.11238014387,1123.01981924611,1111.92725834835,1100.83469745059,1089.74213655282,1078.64957565506,1067.5570147573,1056.46445385954,1045.37189296178,1034.27933206402,1023.18677116626,1012.0942102685,1001.00164937073,989.909088472977,978.816527575216,967.723966677455,956.631405779694,945.538844881932,934.446283984171,923.35372308641,912.261162188649 -Land-Based Wind - Class 8 - Technology 2/Conservative,1402.56921431414,1599.29518246853,1516.69508288989,1366.93596042005,1355.05820912202,1343.180457824,1331.30270652597,1319.42495522794,1307.54720392991,1295.66945263188,1287.09797896461,1278.52650529733,1269.95503163006,1261.38355796278,1252.81208429551,1244.24061062823,1235.66913696096,1227.09766329368,1218.52618962641,1209.95471595913,1201.38324229186,1192.81176862458,1184.24029495731,1175.66882129004,1167.09734762276,1158.52587395549,1149.95440028821,1141.38292662094,1132.81145295366,1124.23997928639 -Land-Based Wind - Class 9 - Technology 3/Advanced,1333.80658661438,1511.60944042593,1424.58733640857,1275.7158017954,1256.35220685574,1236.98861191607,1217.62501697641,1198.26142203675,1178.89782709709,1159.53423215742,1146.78486804112,1134.03550392482,1121.28613980852,1108.53677569222,1095.78741157592,1083.03804745962,1070.28868334332,1057.53931922701,1044.78995511071,1032.04059099441,1019.29122687811,1006.54186276181,993.792498645512,981.043134529211,968.293770412909,955.544406296608,942.795042180307,930.045678064005,917.296313947704,904.546949831402 -Land-Based Wind - Class 9 - Technology 3/Moderate,1333.80658661438,1515.46237773627,1431.95817300225,1285.76694260497,1269.75372793516,1253.74051326536,1237.72729859555,1221.71408392575,1205.70086925594,1189.68765458613,1178.42470373643,1167.16175288673,1155.89880203702,1144.63585118732,1133.37290033762,1122.10994948791,1110.84699863821,1099.5840477885,1088.3210969388,1077.0581460891,1065.79519523939,1054.53224438969,1043.26929353999,1032.00634269028,1020.74339184058,1009.48044099087,998.217490141175,986.954539291471,975.691588441767,964.428637592064 -Land-Based Wind - Class 9 - Technology 3/Conservative,1333.80658661438,1526.45486321301,1452.9872756534,1314.44299167472,1307.98846002817,1301.53392838161,1295.07939673506,1288.62486508851,1282.17033344195,1275.7158017954,1266.87146428296,1258.02712677051,1249.18278925807,1240.33845174563,1231.49411423319,1222.64977672075,1213.8054392083,1204.96110169586,1196.11676418342,1187.27242667098,1178.42808915854,1169.5837516461,1160.73941413365,1151.89507662121,1143.05073910877,1134.20640159633,1125.36206408389,1116.51772657144,1107.673389059,1098.82905154656 -Land-Based Wind - Class 10 - Technology 4/Advanced,1847.17140985227,2059.99951785762,1908.98009202057,1679.568966011,1623.70148473058,1567.83400345016,1511.96652216973,1456.09904088931,1400.23155960889,1344.36407832847,1328.66737639804,1312.97067446762,1297.2739725372,1281.57727060678,1265.88056867636,1250.18386674594,1234.48716481552,1218.7904628851,1203.09376095468,1187.39705902426,1171.70035709384,1156.00365516342,1140.306953233,1124.61025130258,1108.91354937216,1093.21684744174,1077.52014551132,1061.8234435809,1046.12674165048,1030.43003972006 -Land-Based Wind - Class 10 - Technology 4/Moderate,1847.17140985227,2073.09379669045,1934.03001674424,1713.72795427055,1669.24680240998,1624.76565054941,1580.28449868884,1535.80334682827,1491.3221949677,1446.84104310713,1432.94752943518,1419.05401576322,1405.16050209127,1391.26698841932,1377.37347474737,1363.47996107541,1349.58644740346,1335.69293373151,1321.79942005956,1307.9059063876,1294.01239271565,1280.1188790437,1266.22536537175,1252.33185169979,1238.43833802784,1224.54482435589,1210.65131068394,1196.75779701198,1182.86428334003,1168.97076966808 -Land-Based Wind - Class 10 - Technology 4/Conservative,1847.17140985227,2103.68788821891,1992.55784401608,1793.53862782306,1775.66103381333,1757.78343980359,1739.90584579386,1722.02825178412,1704.15065777439,1686.27306376465,1675.38352606774,1664.49398837084,1653.60445067393,1642.71491297702,1631.82537528011,1620.9358375832,1610.0462998863,1599.15676218939,1588.26722449248,1577.37768679557,1566.48814909866,1555.59861140176,1544.70907370485,1533.81953600794,1522.92999831103,1512.04046061412,1501.15092291722,1490.26138522031,1479.3718475234,1468.48230982649 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Land-Based Wind - Class 1 - Technology 1/Advanced,1471.55593599714,1576.66682334593,1464.86656631797,1356.88855531281,1318.6660950847,1280.44363485659,1242.22117462848,1203.99871440037,1165.77625417226,1150.13923744898,1134.5022207257,1118.86520400243,1103.22818727915,1087.59117055587,1071.95415383259,1056.31713710931,1040.68012038603,1025.04310366275,1009.40608693947,993.769070216199,978.13205349292,962.495036769642,946.858020046363,931.221003323084,915.583986599805,899.946969876526,884.309953153248,868.672936429969,853.03591970669 +Land-Based Wind - Class 1 - Technology 1/Moderate,1471.55593599714,1585.26490547349,1481.2810867433,1380.33787020615,1349.93184827582,1319.52582634548,1289.11980441515,1258.71378248482,1228.30776055449,1214.48436173104,1200.66096290759,1186.83756408413,1173.01416526068,1159.19076643723,1145.36736761378,1131.54396879033,1117.72056996688,1103.89717114343,1090.07377231997,1076.25037349652,1062.42697467307,1048.60357584962,1034.78017702617,1020.95677820272,1007.13337937926,993.309980555817,979.486581732365,965.663182908914,951.839784085462 +Land-Based Wind - Class 1 - Technology 1/Conservative,1471.55593599714,1607.24479152842,1523.24268739363,1440.28301399232,1429.85870665738,1419.43439932245,1409.01009198751,1398.58578465257,1388.16147731763,1377.7383930777,1367.31530883778,1356.89222459785,1346.46914035793,1336.046056118,1325.62297187808,1315.19988763815,1304.77680339823,1294.3537191583,1283.93063491838,1273.50755067845,1263.08446643853,1252.66138219861,1242.23829795868,1231.81521371876,1221.39212947883,1210.96904523891,1200.54596099898,1190.12287675906,1179.69979251913 +Land-Based Wind - Class 2 - Technology 1/Advanced,1471.55593599714,1576.66682334593,1464.86656631797,1356.88855531281,1318.6660950847,1280.44363485659,1242.22117462848,1203.99871440037,1165.77625417226,1150.13923744898,1134.5022207257,1118.86520400243,1103.22818727915,1087.59117055587,1071.95415383259,1056.31713710931,1040.68012038603,1025.04310366275,1009.40608693947,993.769070216199,978.13205349292,962.495036769642,946.858020046363,931.221003323084,915.583986599805,899.946969876526,884.309953153248,868.672936429969,853.03591970669 +Land-Based Wind - Class 2 - Technology 1/Moderate,1471.55593599714,1585.26490547349,1481.2810867433,1380.33787020615,1349.93184827582,1319.52582634548,1289.11980441515,1258.71378248482,1228.30776055449,1214.48436173104,1200.66096290759,1186.83756408413,1173.01416526068,1159.19076643723,1145.36736761378,1131.54396879033,1117.72056996688,1103.89717114343,1090.07377231997,1076.25037349652,1062.42697467307,1048.60357584962,1034.78017702617,1020.95677820272,1007.13337937926,993.309980555817,979.486581732365,965.663182908914,951.839784085462 +Land-Based Wind - Class 2 - Technology 1/Conservative,1471.55593599714,1607.24479152842,1523.24268739363,1440.28301399232,1429.85870665738,1419.43439932245,1409.01009198751,1398.58578465257,1388.16147731763,1377.7383930777,1367.31530883778,1356.89222459785,1346.46914035793,1336.046056118,1325.62297187808,1315.19988763815,1304.77680339823,1294.3537191583,1283.93063491838,1273.50755067845,1263.08446643853,1252.66138219861,1242.23829795868,1231.81521371876,1221.39212947883,1210.96904523891,1200.54596099898,1190.12287675906,1179.69979251913 +Land-Based Wind - Class 3 - Technology 1/Advanced,1471.55593599714,1576.66682334593,1464.86656631797,1356.88855531281,1318.6660950847,1280.44363485659,1242.22117462848,1203.99871440037,1165.77625417226,1150.13923744898,1134.5022207257,1118.86520400243,1103.22818727915,1087.59117055587,1071.95415383259,1056.31713710931,1040.68012038603,1025.04310366275,1009.40608693947,993.769070216199,978.13205349292,962.495036769642,946.858020046363,931.221003323084,915.583986599805,899.946969876526,884.309953153248,868.672936429969,853.03591970669 +Land-Based Wind - Class 3 - Technology 1/Moderate,1471.55593599714,1585.26490547349,1481.2810867433,1380.33787020615,1349.93184827582,1319.52582634548,1289.11980441515,1258.71378248482,1228.30776055449,1214.48436173104,1200.66096290759,1186.83756408413,1173.01416526068,1159.19076643723,1145.36736761378,1131.54396879033,1117.72056996688,1103.89717114343,1090.07377231997,1076.25037349652,1062.42697467307,1048.60357584962,1034.78017702617,1020.95677820272,1007.13337937926,993.309980555817,979.486581732365,965.663182908914,951.839784085462 +Land-Based Wind - Class 3 - Technology 1/Conservative,1471.55593599714,1607.24479152842,1523.24268739363,1440.28301399232,1429.85870665738,1419.43439932245,1409.01009198751,1398.58578465257,1388.16147731763,1377.7383930777,1367.31530883778,1356.89222459785,1346.46914035793,1336.046056118,1325.62297187808,1315.19988763815,1304.77680339823,1294.3537191583,1283.93063491838,1273.50755067845,1263.08446643853,1252.66138219861,1242.23829795868,1231.81521371876,1221.39212947883,1210.96904523891,1200.54596099898,1190.12287675906,1179.69979251913 +Land-Based Wind - Class 4 - Technology 1/Advanced,1471.55593599714,1576.66682334593,1464.86656631797,1356.88855531281,1318.6660950847,1280.44363485659,1242.22117462848,1203.99871440037,1165.77625417226,1150.13923744898,1134.5022207257,1118.86520400243,1103.22818727915,1087.59117055587,1071.95415383259,1056.31713710931,1040.68012038603,1025.04310366275,1009.40608693947,993.769070216199,978.13205349292,962.495036769642,946.858020046363,931.221003323084,915.583986599805,899.946969876526,884.309953153248,868.672936429969,853.03591970669 +Land-Based Wind - Class 4 - Technology 1/Moderate,1471.55593599714,1585.26490547349,1481.2810867433,1380.33787020615,1349.93184827582,1319.52582634548,1289.11980441515,1258.71378248482,1228.30776055449,1214.48436173104,1200.66096290759,1186.83756408413,1173.01416526068,1159.19076643723,1145.36736761378,1131.54396879033,1117.72056996688,1103.89717114343,1090.07377231997,1076.25037349652,1062.42697467307,1048.60357584962,1034.78017702617,1020.95677820272,1007.13337937926,993.309980555817,979.486581732365,965.663182908914,951.839784085462 +Land-Based Wind - Class 4 - Technology 1/Conservative,1471.55593599714,1607.24479152842,1523.24268739363,1440.28301399232,1429.85870665738,1419.43439932245,1409.01009198751,1398.58578465257,1388.16147731763,1377.7383930777,1367.31530883778,1356.89222459785,1346.46914035793,1336.046056118,1325.62297187808,1315.19988763815,1304.77680339823,1294.3537191583,1283.93063491838,1273.50755067845,1263.08446643853,1252.66138219861,1242.23829795868,1231.81521371876,1221.39212947883,1210.96904523891,1200.54596099898,1190.12287675906,1179.69979251913 +Land-Based Wind - Class 5 - Technology 1/Advanced,1471.55593599714,1576.66682334593,1464.86656631797,1356.88855531281,1318.6660950847,1280.44363485659,1242.22117462848,1203.99871440037,1165.77625417226,1150.13923744898,1134.5022207257,1118.86520400243,1103.22818727915,1087.59117055587,1071.95415383259,1056.31713710931,1040.68012038603,1025.04310366275,1009.40608693947,993.769070216199,978.13205349292,962.495036769642,946.858020046363,931.221003323084,915.583986599805,899.946969876526,884.309953153248,868.672936429969,853.03591970669 +Land-Based Wind - Class 5 - Technology 1/Moderate,1471.55593599714,1585.26490547349,1481.2810867433,1380.33787020615,1349.93184827582,1319.52582634548,1289.11980441515,1258.71378248482,1228.30776055449,1214.48436173104,1200.66096290759,1186.83756408413,1173.01416526068,1159.19076643723,1145.36736761378,1131.54396879033,1117.72056996688,1103.89717114343,1090.07377231997,1076.25037349652,1062.42697467307,1048.60357584962,1034.78017702617,1020.95677820272,1007.13337937926,993.309980555817,979.486581732365,965.663182908914,951.839784085462 +Land-Based Wind - Class 5 - Technology 1/Conservative,1471.55593599714,1607.24479152842,1523.24268739363,1440.28301399232,1429.85870665738,1419.43439932245,1409.01009198751,1398.58578465257,1388.16147731763,1377.7383930777,1367.31530883778,1356.89222459785,1346.46914035793,1336.046056118,1325.62297187808,1315.19988763815,1304.77680339823,1294.3537191583,1283.93063491838,1273.50755067845,1263.08446643853,1252.66138219861,1242.23829795868,1231.81521371876,1221.39212947883,1210.96904523891,1200.54596099898,1190.12287675906,1179.69979251913 +Land-Based Wind - Class 6 - Technology 1/Advanced,1471.55593599714,1576.66682334593,1464.86656631797,1356.88855531281,1318.6660950847,1280.44363485659,1242.22117462848,1203.99871440037,1165.77625417226,1150.13923744898,1134.5022207257,1118.86520400243,1103.22818727915,1087.59117055587,1071.95415383259,1056.31713710931,1040.68012038603,1025.04310366275,1009.40608693947,993.769070216199,978.13205349292,962.495036769642,946.858020046363,931.221003323084,915.583986599805,899.946969876526,884.309953153248,868.672936429969,853.03591970669 +Land-Based Wind - Class 6 - Technology 1/Moderate,1471.55593599714,1585.26490547349,1481.2810867433,1380.33787020615,1349.93184827582,1319.52582634548,1289.11980441515,1258.71378248482,1228.30776055449,1214.48436173104,1200.66096290759,1186.83756408413,1173.01416526068,1159.19076643723,1145.36736761378,1131.54396879033,1117.72056996688,1103.89717114343,1090.07377231997,1076.25037349652,1062.42697467307,1048.60357584962,1034.78017702617,1020.95677820272,1007.13337937926,993.309980555817,979.486581732365,965.663182908914,951.839784085462 +Land-Based Wind - Class 6 - Technology 1/Conservative,1471.55593599714,1607.24479152842,1523.24268739363,1440.28301399232,1429.85870665738,1419.43439932245,1409.01009198751,1398.58578465257,1388.16147731763,1377.7383930777,1367.31530883778,1356.89222459785,1346.46914035793,1336.046056118,1325.62297187808,1315.19988763815,1304.77680339823,1294.3537191583,1283.93063491838,1273.50755067845,1263.08446643853,1252.66138219861,1242.23829795868,1231.81521371876,1221.39212947883,1210.96904523891,1200.54596099898,1190.12287675906,1179.69979251913 +Land-Based Wind - Class 7 - Technology 1/Advanced,1471.55593599714,1576.66682334593,1464.86656631797,1356.88855531281,1318.6660950847,1280.44363485659,1242.22117462848,1203.99871440037,1165.77625417226,1150.13923744898,1134.5022207257,1118.86520400243,1103.22818727915,1087.59117055587,1071.95415383259,1056.31713710931,1040.68012038603,1025.04310366275,1009.40608693947,993.769070216199,978.13205349292,962.495036769642,946.858020046363,931.221003323084,915.583986599805,899.946969876526,884.309953153248,868.672936429969,853.03591970669 +Land-Based Wind - Class 7 - Technology 1/Moderate,1471.55593599714,1593.68361759769,1497.35317352586,1403.29799418123,1380.54534690927,1357.7926996373,1335.04005236533,1312.28740509336,1289.53475782139,1272.6500091346,1255.7652604478,1238.880511761,1221.99576307421,1205.11101438741,1188.22626570061,1171.34151701382,1154.45676832702,1137.57201964022,1120.68727095343,1103.80252226663,1086.91777357983,1070.03302489303,1053.14827620624,1036.26352751944,1019.37877883264,1002.49403014585,985.609281459056,968.724532772259,951.839784085462 +Land-Based Wind - Class 7 - Technology 1/Conservative,1471.55593599714,1607.24479152842,1523.24268739363,1440.28301399232,1429.85870665738,1419.43439932245,1409.01009198751,1398.58578465257,1388.16147731763,1377.7383930777,1367.31530883778,1356.89222459785,1346.46914035793,1336.046056118,1325.62297187808,1315.19988763815,1304.77680339823,1294.3537191583,1283.93063491838,1273.50755067845,1263.08446643853,1252.66138219861,1242.23829795868,1231.81521371876,1221.39212947883,1210.96904523891,1200.54596099898,1190.12287675906,1179.69979251913 +Land-Based Wind - Class 8 - Technology 2/Advanced,1601.20521457927,1707.2587437643,1578.04667187816,1453.74978110774,1404.59796995056,1355.44615879339,1306.29434763621,1257.14253647904,1207.99072532186,1191.62556369363,1175.26040206539,1158.89524043716,1142.53007880892,1126.16491718069,1109.79975555245,1093.43459392422,1077.06943229598,1060.70427066775,1044.33910903951,1027.97394741128,1011.60878578304,995.243624154811,978.878462526576,962.513300898341,946.148139270106,929.782977641871,913.417816013636,897.052654385401,880.687492757166 +Land-Based Wind - Class 8 - Technology 2/Moderate,1601.20521457927,1726.76024170912,1615.27680431827,1506.93568459361,1475.51250793173,1444.08933126984,1412.66615460796,1381.24297794607,1349.81980128419,1334.84304998829,1319.86629869239,1304.88954739649,1289.9127961006,1274.9360448047,1259.9592935088,1244.9825422129,1230.005790917,1215.0290396211,1200.0522883252,1185.0755370293,1170.0987857334,1155.12203443751,1140.14528314161,1125.16853184571,1110.19178054981,1095.21502925391,1080.23827795801,1065.26152666211,1050.28477536621 +Land-Based Wind - Class 8 - Technology 2/Conservative,1601.20521457927,1746.76923811757,1653.47579746167,1561.50567479847,1548.27249487154,1535.03931494461,1521.80613501767,1508.57295509074,1495.33977516381,1484.28577069728,1473.23176623075,1462.17776176422,1451.12375729769,1440.06975283116,1429.01574836462,1417.96174389809,1406.90773943156,1395.85373496503,1384.7997304985,1373.74572603197,1362.69172156544,1351.63771709891,1340.58371263238,1329.52970816585,1318.47570369932,1307.42169923278,1296.36769476625,1285.31369029972,1274.25968583319 +Land-Based Wind - Class 9 - Technology 3/Advanced,1537.11305708811,1660.88042322922,1556.80300713144,1455.44776735801,1428.22600411464,1401.00424087127,1373.78247762791,1346.56071438454,1319.33895114117,1301.8702414609,1284.40153178063,1266.93282210036,1249.46411242009,1231.99540273982,1214.52669305955,1197.05798337928,1179.58927369901,1162.12056401874,1144.65185433847,1127.1831446582,1109.71443497793,1092.24572529766,1074.77701561739,1057.30830593712,1039.83959625685,1022.37088657658,1004.90217689631,987.433467216041,969.96475753577 +Land-Based Wind - Class 9 - Technology 3/Moderate,1537.11305708811,1664.94202147582,1564.55696742041,1466.5248534851,1442.9954522841,1419.46605108309,1395.93664988209,1372.40724868109,1348.87784748008,1333.98278245329,1319.0877174265,1304.19265239971,1289.29758737292,1274.40252234613,1259.50745731934,1244.61239229254,1229.71732726575,1214.82226223896,1199.92719721217,1185.03213218538,1170.13706715859,1155.2420021318,1140.34693710501,1125.45187207821,1110.55680705142,1095.66174202463,1080.76667699784,1065.87161197105,1050.97654694426 +Land-Based Wind - Class 9 - Technology 3/Conservative,1537.11305708811,1682.83931224553,1598.72452252623,1515.33564649342,1508.07650962852,1500.81737276362,1493.55823589872,1486.29909903382,1479.03996216893,1467.6790172687,1456.31807236848,1444.95712746825,1433.59618256803,1422.23523766781,1410.87429276758,1399.51334786736,1388.15240296713,1376.79145806691,1365.43051316669,1354.06956826646,1342.70862336624,1331.34767846601,1319.98673356579,1308.62578866557,1297.26484376534,1285.90389886512,1274.54295396489,1263.18200906467,1251.82106416445 +Land-Based Wind - Class 10 - Technology 4/Advanced,2102.71108691014,2231.05789806893,2051.44570960322,1879.28118454952,1804.80455042932,1730.32791630911,1655.85128218891,1581.3746480687,1506.8980139485,1486.20477721922,1465.51154048994,1444.81830376067,1424.12506703139,1403.43183030211,1382.73859357284,1362.04535684356,1341.35212011428,1320.65888338501,1299.96564665573,1279.27240992645,1258.57917319718,1237.8859364679,1217.19269973862,1196.49946300935,1175.80622628007,1155.11298955079,1134.41975282152,1113.72651609224,1093.03327936296 +Land-Based Wind - Class 10 - Technology 4/Moderate,2102.71108691014,2249.35138743148,2086.36964384082,1929.17251917468,1871.32632992952,1813.48014068437,1755.63395143921,1697.78776219406,1639.9415729489,1621.97432108408,1604.00706921925,1586.03981735442,1568.07256548959,1550.10531362477,1532.13806175994,1514.17080989511,1496.20355803028,1478.23630616546,1460.26905430063,1442.3018024358,1424.33455057098,1406.36729870615,1388.40004684132,1370.43279497649,1352.46554311167,1334.49829124684,1316.53103938201,1298.56378751719,1280.59653565236 +Land-Based Wind - Class 10 - Technology 4/Conservative,2102.71108691014,2291.13571625923,2166.13972614833,2043.12977961397,2023.26934384859,2003.4089080832,1983.54847231781,1963.68803655242,1943.82760078703,1929.73082751992,1915.6340542528,1901.53728098568,1887.44050771857,1873.34373445145,1859.24696118433,1845.15018791722,1831.0534146501,1816.95664138298,1802.85986811587,1788.76309484875,1774.66632158164,1760.56954831452,1746.4727750474,1732.37600178029,1718.27922851317,1704.18245524605,1690.08568197894,1675.98890871182,1661.8921354447 diff --git a/tests/data/Land-Based_Wind/R&D/20/df_tc.csv b/tests/data/Land-Based_Wind/R&D/20/df_tc.csv index 2073a7d..3113ac5 100644 --- a/tests/data/Land-Based_Wind/R&D/20/df_tc.csv +++ b/tests/data/Land-Based_Wind/R&D/20/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599 -10 year CRF/Moderate,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599 -10 year CRF/Conservative,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599 -ITC Schedule/*,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181 -PVD/Moderate,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181 -PVD/Conservative,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181 -PFF/Advanced,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331 -PFF/Moderate,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331 -PFF/Conservative,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331 -Year (Advanced)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292 -2/nan,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974 -3/nan,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779 -4/nan,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267 -5/nan,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679 -6/nan,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627 -Year (Moderate)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292 -2/nan,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974 -3/nan,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779 -4/nan,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267 -5/nan,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679 -6/nan,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627 -Year (Conservative)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292 -2/nan,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357 +10 year CRF/Moderate,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357 +10 year CRF/Conservative,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357 +ITC Schedule/*,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509 +PVD/Moderate,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509 +PVD/Conservative,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509 +PFF/Advanced,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319 +PFF/Moderate,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319 +PFF/Conservative,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845 +2/nan,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529 +3/nan,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379 +4/nan,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751 +5/nan,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264 +6/nan,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662 +Year (Moderate)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845 +2/nan,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529 +3/nan,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379 +4/nan,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751 +5/nan,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264 +6/nan,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662 +Year (Conservative)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845 +2/nan,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529 diff --git a/tests/data/Land-Based_Wind/R&D/20/df_vom.csv b/tests/data/Land-Based_Wind/R&D/20/df_vom.csv index b336383..1328294 100644 --- a/tests/data/Land-Based_Wind/R&D/20/df_vom.csv +++ b/tests/data/Land-Based_Wind/R&D/20/df_vom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 1 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 1 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 2 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 2 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 2 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 3 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 3 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 3 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 4 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 4 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 4 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 5 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 5 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 5 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 6 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 6 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 6 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 7 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 7 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 7 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 8 - Technology 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 8 - Technology 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 8 - Technology 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 9 - Technology 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 9 - Technology 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 9 - Technology 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 10 - Technology 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 10 - Technology 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 10 - Technology 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Land-Based Wind - Class 1 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 1 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 1 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 2 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 2 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 2 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 3 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 3 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 3 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 4 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 4 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 4 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 5 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 5 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 5 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 6 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 6 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 6 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 7 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 7 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 7 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 8 - Technology 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 8 - Technology 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 8 - Technology 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 9 - Technology 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 9 - Technology 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 9 - Technology 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 10 - Technology 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 10 - Technology 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 10 - Technology 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Land-Based_Wind/R&D/30/df_capex.csv b/tests/data/Land-Based_Wind/R&D/30/df_capex.csv index 35c78ca..0c5fdc4 100644 --- a/tests/data/Land-Based_Wind/R&D/30/df_capex.csv +++ b/tests/data/Land-Based_Wind/R&D/30/df_capex.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,1363.0000000000048,1533.3167150176362,1434.0015417728744,1273.9566478720978,1244.2755304961363,1214.5944131201636,1184.9132957442018,1155.2321783682294,1125.5510609922676,1095.869943616295,1083.555183721072,1071.240423825838,1058.9256639306138,1046.6109040353833,1034.2961441401537,1021.981384244924,1009.6666243496944,997.3518644544649,985.0371045592354,972.7223446640058,960.4075847687762,948.0928248735466,935.7780649783172,923.4633050830865,911.1485451878569,898.8337852926273,886.5190253973979,874.2042655021683,861.8895056069387,849.574745711709 -Land-Based Wind - Class 1 - Technology 1/Moderate,1363.0000000000048,1540.2333333333315,1447.233333333339,1291.9999999999948,1268.333333333328,1244.6666666666617,1220.999999999995,1197.3333333333287,1173.666666666662,1149.9999999999957,1138.6766064586523,1127.3532129172982,1116.029819375955,1104.7064258346009,1093.383032293247,1082.0596387519035,1070.7362452105497,1059.4128516692083,1048.0894581278596,1036.7660645865099,1025.44267104516,1014.1192775038104,1002.7958839624617,991.4724904211121,980.1490968797623,968.8257033384136,957.502309797064,946.1789162557142,934.8555227143645,923.5321291730157 -Land-Based Wind - Class 1 - Technology 1/Conservative,1363.0000000000048,1556.0722383392163,1477.5338472576204,1333.318882624032,1323.425176832045,1313.5314710400578,1303.6377652480705,1293.7440594560726,1283.8503536640853,1273.9566478720978,1265.366506952058,1256.776366032018,1248.1862251119783,1239.5960841919486,1231.0059432719088,1222.4158023518687,1213.8256614318288,1205.2355205117888,1196.645379591749,1188.0552386717088,1179.4650977516692,1170.874956831629,1162.2848159115892,1153.6946749915494,1145.1045340715198,1136.5143931514801,1127.92425223144,1119.3341113114002,1110.74397039136,1102.1538294713203 -Land-Based Wind - Class 2 - Technology 1/Advanced,1363.0000000000048,1533.3167150176362,1434.0015417728744,1273.9566478720978,1244.2755304961363,1214.5944131201636,1184.9132957442018,1155.2321783682294,1125.5510609922676,1095.869943616295,1083.555183721072,1071.240423825838,1058.9256639306138,1046.6109040353833,1034.2961441401537,1021.981384244924,1009.6666243496944,997.3518644544649,985.0371045592354,972.7223446640058,960.4075847687762,948.0928248735466,935.7780649783172,923.4633050830865,911.1485451878569,898.8337852926273,886.5190253973979,874.2042655021683,861.8895056069387,849.574745711709 -Land-Based Wind - Class 2 - Technology 1/Moderate,1363.0000000000048,1540.2333333333315,1447.233333333339,1291.9999999999948,1268.333333333328,1244.6666666666617,1220.999999999995,1197.3333333333287,1173.666666666662,1149.9999999999957,1138.6766064586523,1127.3532129172982,1116.029819375955,1104.7064258346009,1093.383032293247,1082.0596387519035,1070.7362452105497,1059.4128516692083,1048.0894581278596,1036.7660645865099,1025.44267104516,1014.1192775038104,1002.7958839624617,991.4724904211121,980.1490968797623,968.8257033384136,957.502309797064,946.1789162557142,934.8555227143645,923.5321291730157 -Land-Based Wind - Class 2 - Technology 1/Conservative,1363.0000000000048,1556.0722383392163,1477.5338472576204,1333.318882624032,1323.425176832045,1313.5314710400578,1303.6377652480705,1293.7440594560726,1283.8503536640853,1273.9566478720978,1265.366506952058,1256.776366032018,1248.1862251119783,1239.5960841919486,1231.0059432719088,1222.4158023518687,1213.8256614318288,1205.2355205117888,1196.645379591749,1188.0552386717088,1179.4650977516692,1170.874956831629,1162.2848159115892,1153.6946749915494,1145.1045340715198,1136.5143931514801,1127.92425223144,1119.3341113114002,1110.74397039136,1102.1538294713203 -Land-Based Wind - Class 3 - Technology 1/Advanced,1363.0000000000048,1533.3167150176362,1434.0015417728744,1273.9566478720978,1244.2755304961363,1214.5944131201636,1184.9132957442018,1155.2321783682294,1125.5510609922676,1095.869943616295,1083.555183721072,1071.240423825838,1058.9256639306138,1046.6109040353833,1034.2961441401537,1021.981384244924,1009.6666243496944,997.3518644544649,985.0371045592354,972.7223446640058,960.4075847687762,948.0928248735466,935.7780649783172,923.4633050830865,911.1485451878569,898.8337852926273,886.5190253973979,874.2042655021683,861.8895056069387,849.574745711709 -Land-Based Wind - Class 3 - Technology 1/Moderate,1363.0000000000048,1540.2333333333315,1447.233333333339,1291.9999999999948,1268.333333333328,1244.6666666666617,1220.999999999995,1197.3333333333287,1173.666666666662,1149.9999999999957,1138.6766064586523,1127.3532129172982,1116.029819375955,1104.7064258346009,1093.383032293247,1082.0596387519035,1070.7362452105497,1059.4128516692083,1048.0894581278596,1036.7660645865099,1025.44267104516,1014.1192775038104,1002.7958839624617,991.4724904211121,980.1490968797623,968.8257033384136,957.502309797064,946.1789162557142,934.8555227143645,923.5321291730157 -Land-Based Wind - Class 3 - Technology 1/Conservative,1363.0000000000048,1556.0722383392163,1477.5338472576204,1333.318882624032,1323.425176832045,1313.5314710400578,1303.6377652480705,1293.7440594560726,1283.8503536640853,1273.9566478720978,1265.366506952058,1256.776366032018,1248.1862251119783,1239.5960841919486,1231.0059432719088,1222.4158023518687,1213.8256614318288,1205.2355205117888,1196.645379591749,1188.0552386717088,1179.4650977516692,1170.874956831629,1162.2848159115892,1153.6946749915494,1145.1045340715198,1136.5143931514801,1127.92425223144,1119.3341113114002,1110.74397039136,1102.1538294713203 -Land-Based Wind - Class 4 - Technology 1/Advanced,1363.0000000000048,1533.3167150176362,1434.0015417728744,1273.9566478720978,1244.2755304961363,1214.5944131201636,1184.9132957442018,1155.2321783682294,1125.5510609922676,1095.869943616295,1083.555183721072,1071.240423825838,1058.9256639306138,1046.6109040353833,1034.2961441401537,1021.981384244924,1009.6666243496944,997.3518644544649,985.0371045592354,972.7223446640058,960.4075847687762,948.0928248735466,935.7780649783172,923.4633050830865,911.1485451878569,898.8337852926273,886.5190253973979,874.2042655021683,861.8895056069387,849.574745711709 -Land-Based Wind - Class 4 - Technology 1/Moderate,1363.0000000000048,1540.2333333333315,1447.233333333339,1291.9999999999948,1268.333333333328,1244.6666666666617,1220.999999999995,1197.3333333333287,1173.666666666662,1149.9999999999957,1138.6766064586523,1127.3532129172982,1116.029819375955,1104.7064258346009,1093.383032293247,1082.0596387519035,1070.7362452105497,1059.4128516692083,1048.0894581278596,1036.7660645865099,1025.44267104516,1014.1192775038104,1002.7958839624617,991.4724904211121,980.1490968797623,968.8257033384136,957.502309797064,946.1789162557142,934.8555227143645,923.5321291730157 -Land-Based Wind - Class 4 - Technology 1/Conservative,1363.0000000000048,1556.0722383392163,1477.5338472576204,1333.318882624032,1323.425176832045,1313.5314710400578,1303.6377652480705,1293.7440594560726,1283.8503536640853,1273.9566478720978,1265.366506952058,1256.776366032018,1248.1862251119783,1239.5960841919486,1231.0059432719088,1222.4158023518687,1213.8256614318288,1205.2355205117888,1196.645379591749,1188.0552386717088,1179.4650977516692,1170.874956831629,1162.2848159115892,1153.6946749915494,1145.1045340715198,1136.5143931514801,1127.92425223144,1119.3341113114002,1110.74397039136,1102.1538294713203 -Land-Based Wind - Class 5 - Technology 1/Advanced,1363.0000000000048,1533.3167150176362,1434.0015417728744,1273.9566478720978,1244.2755304961363,1214.5944131201636,1184.9132957442018,1155.2321783682294,1125.5510609922676,1095.869943616295,1083.555183721072,1071.240423825838,1058.9256639306138,1046.6109040353833,1034.2961441401537,1021.981384244924,1009.6666243496944,997.3518644544649,985.0371045592354,972.7223446640058,960.4075847687762,948.0928248735466,935.7780649783172,923.4633050830865,911.1485451878569,898.8337852926273,886.5190253973979,874.2042655021683,861.8895056069387,849.574745711709 -Land-Based Wind - Class 5 - Technology 1/Moderate,1363.0000000000048,1540.2333333333315,1447.233333333339,1291.9999999999948,1268.333333333328,1244.6666666666617,1220.999999999995,1197.3333333333287,1173.666666666662,1149.9999999999957,1138.6766064586523,1127.3532129172982,1116.029819375955,1104.7064258346009,1093.383032293247,1082.0596387519035,1070.7362452105497,1059.4128516692083,1048.0894581278596,1036.7660645865099,1025.44267104516,1014.1192775038104,1002.7958839624617,991.4724904211121,980.1490968797623,968.8257033384136,957.502309797064,946.1789162557142,934.8555227143645,923.5321291730157 -Land-Based Wind - Class 5 - Technology 1/Conservative,1363.0000000000048,1556.0722383392163,1477.5338472576204,1333.318882624032,1323.425176832045,1313.5314710400578,1303.6377652480705,1293.7440594560726,1283.8503536640853,1273.9566478720978,1265.366506952058,1256.776366032018,1248.1862251119783,1239.5960841919486,1231.0059432719088,1222.4158023518687,1213.8256614318288,1205.2355205117888,1196.645379591749,1188.0552386717088,1179.4650977516692,1170.874956831629,1162.2848159115892,1153.6946749915494,1145.1045340715198,1136.5143931514801,1127.92425223144,1119.3341113114002,1110.74397039136,1102.1538294713203 -Land-Based Wind - Class 6 - Technology 1/Advanced,1363.0000000000048,1533.3167150176362,1434.0015417728744,1273.9566478720978,1244.2755304961363,1214.5944131201636,1184.9132957442018,1155.2321783682294,1125.5510609922676,1095.869943616295,1083.555183721072,1071.240423825838,1058.9256639306138,1046.6109040353833,1034.2961441401537,1021.981384244924,1009.6666243496944,997.3518644544649,985.0371045592354,972.7223446640058,960.4075847687762,948.0928248735466,935.7780649783172,923.4633050830865,911.1485451878569,898.8337852926273,886.5190253973979,874.2042655021683,861.8895056069387,849.574745711709 -Land-Based Wind - Class 6 - Technology 1/Moderate,1363.0000000000048,1540.2333333333315,1447.233333333339,1291.9999999999948,1268.333333333328,1244.6666666666617,1220.999999999995,1197.3333333333287,1173.666666666662,1149.9999999999957,1138.6766064586523,1127.3532129172982,1116.029819375955,1104.7064258346009,1093.383032293247,1082.0596387519035,1070.7362452105497,1059.4128516692083,1048.0894581278596,1036.7660645865099,1025.44267104516,1014.1192775038104,1002.7958839624617,991.4724904211121,980.1490968797623,968.8257033384136,957.502309797064,946.1789162557142,934.8555227143645,923.5321291730157 -Land-Based Wind - Class 6 - Technology 1/Conservative,1363.0000000000048,1556.0722383392163,1477.5338472576204,1333.318882624032,1323.425176832045,1313.5314710400578,1303.6377652480705,1293.7440594560726,1283.8503536640853,1273.9566478720978,1265.366506952058,1256.776366032018,1248.1862251119783,1239.5960841919486,1231.0059432719088,1222.4158023518687,1213.8256614318288,1205.2355205117888,1196.645379591749,1188.0552386717088,1179.4650977516692,1170.874956831629,1162.2848159115892,1153.6946749915494,1145.1045340715198,1136.5143931514801,1127.92425223144,1119.3341113114002,1110.74397039136,1102.1538294713203 -Land-Based Wind - Class 7 - Technology 1/Advanced,1363.0000000000048,1533.3167150176362,1434.0015417728744,1273.9566478720978,1244.2755304961363,1214.5944131201636,1184.9132957442018,1155.2321783682294,1125.5510609922676,1095.869943616295,1083.555183721072,1071.240423825838,1058.9256639306138,1046.6109040353833,1034.2961441401537,1021.981384244924,1009.6666243496944,997.3518644544649,985.0371045592354,972.7223446640058,960.4075847687762,948.0928248735466,935.7780649783172,923.4633050830865,911.1485451878569,898.8337852926273,886.5190253973979,874.2042655021683,861.8895056069387,849.574745711709 -Land-Based Wind - Class 7 - Technology 1/Moderate,1363.0000000000048,1540.2333333333315,1447.233333333339,1291.9999999999948,1268.333333333328,1244.6666666666617,1220.999999999995,1197.3333333333287,1173.666666666662,1149.9999999999957,1138.6766064586523,1127.3532129172982,1116.029819375955,1104.7064258346009,1093.383032293247,1082.0596387519035,1070.7362452105497,1059.4128516692083,1048.0894581278596,1036.7660645865099,1025.44267104516,1014.1192775038104,1002.7958839624617,991.4724904211121,980.1490968797623,968.8257033384136,957.502309797064,946.1789162557142,934.8555227143645,923.5321291730157 -Land-Based Wind - Class 7 - Technology 1/Conservative,1363.0000000000048,1556.0722383392163,1477.5338472576204,1333.318882624032,1323.425176832045,1313.5314710400578,1303.6377652480705,1293.7440594560726,1283.8503536640853,1273.9566478720978,1265.366506952058,1256.776366032018,1248.1862251119783,1239.5960841919486,1231.0059432719088,1222.4158023518687,1213.8256614318288,1205.2355205117888,1196.645379591749,1188.0552386717088,1179.4650977516692,1170.874956831629,1162.2848159115892,1153.6946749915494,1145.1045340715198,1136.5143931514801,1127.92425223144,1119.3341113114002,1110.74397039136,1102.1538294713203 -Land-Based Wind - Class 8 - Technology 2/Advanced,1489.000000000003,1666.7749551865948,1550.7129577482642,1370.1085787476256,1330.478104996833,1290.8476312460407,1251.217157495248,1211.5866837444557,1171.9562099936634,1132.325736242871,1119.409485299647,1106.4932343564126,1093.5769834131888,1080.6607324699544,1067.74448152672,1054.8282305834985,1041.911979640268,1028.995728697038,1016.0794777538079,1003.1632268105766,990.2469758673475,977.3307249241163,964.4144739808861,951.4982230376559,938.5819720944259,925.6657211511956,912.7494702079654,899.8332192647352,886.9169683215051,874.0007173782749 -Land-Based Wind - Class 8 - Technology 2/Moderate,1489.000000000003,1675.9333333333295,1568.2333333333384,1394.0000000000023,1362.3333333333355,1330.6666666666686,1299.0000000000018,1267.3333333333346,1235.6666666666677,1204.000000000001,1192.2238801421004,1180.4477602841998,1168.6716404262993,1156.8955205683883,1145.1194007104878,1133.3432808525872,1121.5671609946867,1109.7910411367861,1098.0149212788856,1086.238801420985,1074.4626815630845,1062.6865617051735,1050.9104418472805,1039.1343219893788,1027.3582021314771,1015.5820822735756,1003.805962415673,992.0298425577714,980.2537226998699,968.4776028419682 -Land-Based Wind - Class 8 - Technology 2/Conservative,1489.000000000003,1697.8488493775562,1610.1586683744476,1451.1709114196967,1438.5612152262613,1425.9515190328366,1413.3418228394012,1400.7321266459658,1388.1224304525304,1375.512734259095,1366.4130590628117,1357.3133838665176,1348.2137086702342,1339.1140334739403,1330.0143582776568,1320.9146830813627,1311.8150078850795,1302.7153326887853,1293.6156574925021,1284.515982296208,1275.4163070999246,1266.3166319036307,1257.2169567073472,1248.1172815110638,1239.0176063147699,1229.9179311184864,1220.8182559221925,1211.718580725909,1202.618905529615,1193.5192303333317 -Land-Based Wind - Class 9 - Technology 3/Advanced,1415.9999999999955,1604.759632411335,1512.3749489608201,1354.3294758556603,1333.772634474215,1313.2157930927597,1292.6589517113146,1272.1021103298694,1251.5452689484243,1230.9884275669688,1217.4534069951292,1203.9183864232896,1190.3833658514498,1176.8483452796104,1163.3133247077708,1149.7783041359312,1136.2432835640916,1122.7082629922415,1109.173242420402,1095.6382218485624,1082.1032012767228,1068.5681807048832,1055.0331601330458,1041.498139561205,1027.9631189893635,1014.428098417523,1000.8930778456822,987.3580572738406,973.823036702,960.2880161301582 -Land-Based Wind - Class 9 - Technology 3/Moderate,1415.9999999999955,1608.8500000000045,1520.1999999999994,1365.000000000002,1347.9999999999973,1331.0000000000032,1313.9999999999984,1297.000000000004,1279.9999999999993,1262.9999999999945,1251.0429902181963,1239.085980436398,1227.128970654589,1215.1719608727906,1203.2149510909924,1191.2579413091835,1179.300931527385,1167.3439217455762,1155.386911963778,1143.4299021819797,1131.4728924001708,1119.5158826183724,1107.5588728365742,1095.601863054765,1083.6448532729669,1071.687843491158,1059.7308337093648,1047.7738239275623,1035.8168141457597,1023.8598043639583 -Land-Based Wind - Class 9 - Technology 3/Conservative,1415.9999999999955,1620.5198774704506,1542.5249829869347,1395.4431586185503,1388.5908781580722,1381.7385976975834,1374.8863172371055,1368.034036776627,1361.1817563161385,1354.3294758556603,1344.9401220743118,1335.550768292953,1326.1614145116048,1316.7720607302565,1307.382706948908,1297.9933531675597,1288.603999386201,1279.2146456048526,1269.8252918235041,1260.4359380421558,1251.0465842608075,1241.6572304794593,1232.2678766981003,1222.878522916752,1213.4891691354037,1204.0998153540554,1194.7104615727071,1185.3211077913484,1175.93175401,1166.5424002286518 -Land-Based Wind - Class 10 - Technology 4/Advanced,1961.000000000005,2186.9432544118254,2026.617530179151,1783.0693593351969,1723.7591457802644,1664.4489322253319,1605.1387186703887,1545.828505115456,1486.5182915605237,1427.2080780055912,1410.5440952688537,1393.8801125321268,1377.2161297953999,1360.552147058673,1343.8881643219463,1327.2241815852192,1310.5601988484923,1293.8962161117654,1277.2322333750385,1260.5682506383116,1243.9042679015847,1227.2402851648578,1210.576302428131,1193.9123196914043,1177.2483369546774,1160.5843542179502,1143.9203714812234,1127.2563887444965,1110.5924060077696,1093.9284232710427 -Land-Based Wind - Class 10 - Technology 4/Moderate,1961.000000000005,2200.844444444446,2053.211111111115,1819.33333333333,1772.1111111111086,1724.8888888888873,1677.6666666666656,1630.4444444444441,1583.2222222222226,1536.0000000000014,1521.2503237299074,1506.5006474598026,1491.750971189709,1477.0012949196148,1462.2516186495209,1447.5019423794165,1432.7522661093224,1418.0025898392284,1403.2529135691343,1388.50323729903,1373.753561028936,1359.0038847588419,1344.2542084887482,1329.5045322186434,1314.7548559485497,1300.0051796784555,1285.2555034083616,1270.5058271382572,1255.756150868163,1241.0064745980692 -Land-Based Wind - Class 10 - Technology 4/Conservative,1961.000000000005,2233.323841411784,2115.345609657332,1904.0621949872627,1885.082926649689,1866.1036583121045,1847.1243899745307,1828.1451216369462,1809.1658532993727,1790.1865849617884,1778.625999241512,1767.0654135212467,1755.5048278009704,1743.9442420806943,1732.383656360418,1720.8230706401419,1709.2624849198762,1697.7018991996001,1686.141313479324,1674.580727759048,1663.0201420387716,1651.4595563185062,1639.8989705982299,1628.3383848779538,1616.7777991576775,1605.2172134374014,1593.6566277171357,1582.0960419968596,1570.5354562765835,1558.9748705563075 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Land-Based Wind - Class 1 - Technology 1/Advanced,1665.7865833821902,1777.1999298005069,1658.6961184438392,1544.2437353547416,1503.7294526789253,1463.2151700031093,1422.700887327293,1382.186604651477,1341.6723219756607,1325.0977082026961,1308.5230944297311,1291.9484806567768,1275.3738668838123,1258.7992531108473,1242.2246393378828,1225.6500255649178,1209.075411791953,1192.5007980189882,1175.9261842460235,1159.3515704730683,1142.7769567001046,1126.202342927142,1109.627729154178,1093.0531153812144,1076.4785016082508,1059.903887835287,1043.3292740623242,1026.7546602893606,1010.1800465163969 +Land-Based Wind - Class 1 - Technology 1/Moderate,1665.7865833821902,1786.3135537720393,1676.0948551167523,1569.0990734589152,1536.8699034844901,1504.6407335100548,1472.4115635356297,1440.182393561205,1407.9532235867798,1393.300972420019,1378.648721253258,1363.9964700864864,1349.3442189197256,1334.6919677529645,1320.0397165862037,1305.3874654194426,1290.7352142526818,1276.0829630859207,1261.4307119191492,1246.7784607523884,1232.1262095856273,1217.4739584188665,1202.8217072521054,1188.1694560853446,1173.5172049185733,1158.8649537518195,1144.2127025850566,1129.5604514182946,1114.9082002515315 +Land-Based Wind - Class 1 - Technology 1/Conservative,1665.7865833821902,1809.6113559411617,1720.5724774396324,1632.638533920156,1621.5891840994777,1610.5398342788103,1599.490484458132,1588.441134637454,1577.391784816776,1566.343731428004,1555.2956780392428,1544.247624650471,1533.1995712617097,1522.1515178729378,1511.1034644841766,1500.0554110954047,1489.0073577066435,1477.9593043178716,1466.9112509291103,1455.8631975403382,1444.815144151577,1433.767090762816,1422.719037374044,1411.6709839852829,1400.6229305965107,1389.5748772077495,1378.5268238189778,1367.4787704302166,1356.4307170414445 +Land-Based Wind - Class 2 - Technology 1/Advanced,1665.7865833821902,1777.1999298005069,1658.6961184438392,1544.2437353547416,1503.7294526789253,1463.2151700031093,1422.700887327293,1382.186604651477,1341.6723219756607,1325.0977082026961,1308.5230944297311,1291.9484806567768,1275.3738668838123,1258.7992531108473,1242.2246393378828,1225.6500255649178,1209.075411791953,1192.5007980189882,1175.9261842460235,1159.3515704730683,1142.7769567001046,1126.202342927142,1109.627729154178,1093.0531153812144,1076.4785016082508,1059.903887835287,1043.3292740623242,1026.7546602893606,1010.1800465163969 +Land-Based Wind - Class 2 - Technology 1/Moderate,1665.7865833821902,1786.3135537720393,1676.0948551167523,1569.0990734589152,1536.8699034844901,1504.6407335100548,1472.4115635356297,1440.182393561205,1407.9532235867798,1393.300972420019,1378.648721253258,1363.9964700864864,1349.3442189197256,1334.6919677529645,1320.0397165862037,1305.3874654194426,1290.7352142526818,1276.0829630859207,1261.4307119191492,1246.7784607523884,1232.1262095856273,1217.4739584188665,1202.8217072521054,1188.1694560853446,1173.5172049185733,1158.8649537518195,1144.2127025850566,1129.5604514182946,1114.9082002515315 +Land-Based Wind - Class 2 - Technology 1/Conservative,1665.7865833821902,1809.6113559411617,1720.5724774396324,1632.638533920156,1621.5891840994777,1610.5398342788103,1599.490484458132,1588.441134637454,1577.391784816776,1566.343731428004,1555.2956780392428,1544.247624650471,1533.1995712617097,1522.1515178729378,1511.1034644841766,1500.0554110954047,1489.0073577066435,1477.9593043178716,1466.9112509291103,1455.8631975403382,1444.815144151577,1433.767090762816,1422.719037374044,1411.6709839852829,1400.6229305965107,1389.5748772077495,1378.5268238189778,1367.4787704302166,1356.4307170414445 +Land-Based Wind - Class 3 - Technology 1/Advanced,1665.7865833821902,1777.1999298005069,1658.6961184438392,1544.2437353547416,1503.7294526789253,1463.2151700031093,1422.700887327293,1382.186604651477,1341.6723219756607,1325.0977082026961,1308.5230944297311,1291.9484806567768,1275.3738668838123,1258.7992531108473,1242.2246393378828,1225.6500255649178,1209.075411791953,1192.5007980189882,1175.9261842460235,1159.3515704730683,1142.7769567001046,1126.202342927142,1109.627729154178,1093.0531153812144,1076.4785016082508,1059.903887835287,1043.3292740623242,1026.7546602893606,1010.1800465163969 +Land-Based Wind - Class 3 - Technology 1/Moderate,1665.7865833821902,1786.3135537720393,1676.0948551167523,1569.0990734589152,1536.8699034844901,1504.6407335100548,1472.4115635356297,1440.182393561205,1407.9532235867798,1393.300972420019,1378.648721253258,1363.9964700864864,1349.3442189197256,1334.6919677529645,1320.0397165862037,1305.3874654194426,1290.7352142526818,1276.0829630859207,1261.4307119191492,1246.7784607523884,1232.1262095856273,1217.4739584188665,1202.8217072521054,1188.1694560853446,1173.5172049185733,1158.8649537518195,1144.2127025850566,1129.5604514182946,1114.9082002515315 +Land-Based Wind - Class 3 - Technology 1/Conservative,1665.7865833821902,1809.6113559411617,1720.5724774396324,1632.638533920156,1621.5891840994777,1610.5398342788103,1599.490484458132,1588.441134637454,1577.391784816776,1566.343731428004,1555.2956780392428,1544.247624650471,1533.1995712617097,1522.1515178729378,1511.1034644841766,1500.0554110954047,1489.0073577066435,1477.9593043178716,1466.9112509291103,1455.8631975403382,1444.815144151577,1433.767090762816,1422.719037374044,1411.6709839852829,1400.6229305965107,1389.5748772077495,1378.5268238189778,1367.4787704302166,1356.4307170414445 +Land-Based Wind - Class 4 - Technology 1/Advanced,1665.7865833821902,1777.1999298005069,1658.6961184438392,1544.2437353547416,1503.7294526789253,1463.2151700031093,1422.700887327293,1382.186604651477,1341.6723219756607,1325.0977082026961,1308.5230944297311,1291.9484806567768,1275.3738668838123,1258.7992531108473,1242.2246393378828,1225.6500255649178,1209.075411791953,1192.5007980189882,1175.9261842460235,1159.3515704730683,1142.7769567001046,1126.202342927142,1109.627729154178,1093.0531153812144,1076.4785016082508,1059.903887835287,1043.3292740623242,1026.7546602893606,1010.1800465163969 +Land-Based Wind - Class 4 - Technology 1/Moderate,1665.7865833821902,1786.3135537720393,1676.0948551167523,1569.0990734589152,1536.8699034844901,1504.6407335100548,1472.4115635356297,1440.182393561205,1407.9532235867798,1393.300972420019,1378.648721253258,1363.9964700864864,1349.3442189197256,1334.6919677529645,1320.0397165862037,1305.3874654194426,1290.7352142526818,1276.0829630859207,1261.4307119191492,1246.7784607523884,1232.1262095856273,1217.4739584188665,1202.8217072521054,1188.1694560853446,1173.5172049185733,1158.8649537518195,1144.2127025850566,1129.5604514182946,1114.9082002515315 +Land-Based Wind - Class 4 - Technology 1/Conservative,1665.7865833821902,1809.6113559411617,1720.5724774396324,1632.638533920156,1621.5891840994777,1610.5398342788103,1599.490484458132,1588.441134637454,1577.391784816776,1566.343731428004,1555.2956780392428,1544.247624650471,1533.1995712617097,1522.1515178729378,1511.1034644841766,1500.0554110954047,1489.0073577066435,1477.9593043178716,1466.9112509291103,1455.8631975403382,1444.815144151577,1433.767090762816,1422.719037374044,1411.6709839852829,1400.6229305965107,1389.5748772077495,1378.5268238189778,1367.4787704302166,1356.4307170414445 +Land-Based Wind - Class 5 - Technology 1/Advanced,1665.7865833821902,1777.1999298005069,1658.6961184438392,1544.2437353547416,1503.7294526789253,1463.2151700031093,1422.700887327293,1382.186604651477,1341.6723219756607,1325.0977082026961,1308.5230944297311,1291.9484806567768,1275.3738668838123,1258.7992531108473,1242.2246393378828,1225.6500255649178,1209.075411791953,1192.5007980189882,1175.9261842460235,1159.3515704730683,1142.7769567001046,1126.202342927142,1109.627729154178,1093.0531153812144,1076.4785016082508,1059.903887835287,1043.3292740623242,1026.7546602893606,1010.1800465163969 +Land-Based Wind - Class 5 - Technology 1/Moderate,1665.7865833821902,1786.3135537720393,1676.0948551167523,1569.0990734589152,1536.8699034844901,1504.6407335100548,1472.4115635356297,1440.182393561205,1407.9532235867798,1393.300972420019,1378.648721253258,1363.9964700864864,1349.3442189197256,1334.6919677529645,1320.0397165862037,1305.3874654194426,1290.7352142526818,1276.0829630859207,1261.4307119191492,1246.7784607523884,1232.1262095856273,1217.4739584188665,1202.8217072521054,1188.1694560853446,1173.5172049185733,1158.8649537518195,1144.2127025850566,1129.5604514182946,1114.9082002515315 +Land-Based Wind - Class 5 - Technology 1/Conservative,1665.7865833821902,1809.6113559411617,1720.5724774396324,1632.638533920156,1621.5891840994777,1610.5398342788103,1599.490484458132,1588.441134637454,1577.391784816776,1566.343731428004,1555.2956780392428,1544.247624650471,1533.1995712617097,1522.1515178729378,1511.1034644841766,1500.0554110954047,1489.0073577066435,1477.9593043178716,1466.9112509291103,1455.8631975403382,1444.815144151577,1433.767090762816,1422.719037374044,1411.6709839852829,1400.6229305965107,1389.5748772077495,1378.5268238189778,1367.4787704302166,1356.4307170414445 +Land-Based Wind - Class 6 - Technology 1/Advanced,1665.7865833821902,1777.1999298005069,1658.6961184438392,1544.2437353547416,1503.7294526789253,1463.2151700031093,1422.700887327293,1382.186604651477,1341.6723219756607,1325.0977082026961,1308.5230944297311,1291.9484806567768,1275.3738668838123,1258.7992531108473,1242.2246393378828,1225.6500255649178,1209.075411791953,1192.5007980189882,1175.9261842460235,1159.3515704730683,1142.7769567001046,1126.202342927142,1109.627729154178,1093.0531153812144,1076.4785016082508,1059.903887835287,1043.3292740623242,1026.7546602893606,1010.1800465163969 +Land-Based Wind - Class 6 - Technology 1/Moderate,1665.7865833821902,1786.3135537720393,1676.0948551167523,1569.0990734589152,1536.8699034844901,1504.6407335100548,1472.4115635356297,1440.182393561205,1407.9532235867798,1393.300972420019,1378.648721253258,1363.9964700864864,1349.3442189197256,1334.6919677529645,1320.0397165862037,1305.3874654194426,1290.7352142526818,1276.0829630859207,1261.4307119191492,1246.7784607523884,1232.1262095856273,1217.4739584188665,1202.8217072521054,1188.1694560853446,1173.5172049185733,1158.8649537518195,1144.2127025850566,1129.5604514182946,1114.9082002515315 +Land-Based Wind - Class 6 - Technology 1/Conservative,1665.7865833821902,1809.6113559411617,1720.5724774396324,1632.638533920156,1621.5891840994777,1610.5398342788103,1599.490484458132,1588.441134637454,1577.391784816776,1566.343731428004,1555.2956780392428,1544.247624650471,1533.1995712617097,1522.1515178729378,1511.1034644841766,1500.0554110954047,1489.0073577066435,1477.9593043178716,1466.9112509291103,1455.8631975403382,1444.815144151577,1433.767090762816,1422.719037374044,1411.6709839852829,1400.6229305965107,1389.5748772077495,1378.5268238189778,1367.4787704302166,1356.4307170414445 +Land-Based Wind - Class 7 - Technology 1/Advanced,1665.7865833821902,1777.1999298005069,1658.6961184438392,1544.2437353547416,1503.7294526789253,1463.2151700031093,1422.700887327293,1382.186604651477,1341.6723219756607,1325.0977082026961,1308.5230944297311,1291.9484806567768,1275.3738668838123,1258.7992531108473,1242.2246393378828,1225.6500255649178,1209.075411791953,1192.5007980189882,1175.9261842460235,1159.3515704730683,1142.7769567001046,1126.202342927142,1109.627729154178,1093.0531153812144,1076.4785016082508,1059.903887835287,1043.3292740623242,1026.7546602893606,1010.1800465163969 +Land-Based Wind - Class 7 - Technology 1/Moderate,1665.7865833821902,1795.2370526972948,1693.1306257922363,1593.4358887096005,1569.3189904854144,1545.202092261218,1521.0851940370212,1496.9682958128246,1472.8513975886283,1454.9542377217801,1437.0570778549215,1419.1599179880627,1401.2627581212146,1383.3655982543562,1365.4684383874974,1347.5712785206495,1329.6741186537909,1311.7769587869323,1293.879798920084,1275.9826390532253,1258.085479186367,1240.188319319508,1222.2911594526602,1204.3939995858013,1186.4968397189427,1168.5996798520948,1150.7025199852426,1132.805360118387,1114.9082002515315 +Land-Based Wind - Class 7 - Technology 1/Conservative,1665.7865833821902,1809.6113559411617,1720.5724774396324,1632.638533920156,1621.5891840994777,1610.5398342788103,1599.490484458132,1588.441134637454,1577.391784816776,1566.343731428004,1555.2956780392428,1544.247624650471,1533.1995712617097,1522.1515178729378,1511.1034644841766,1500.0554110954047,1489.0073577066435,1477.9593043178716,1466.9112509291103,1455.8631975403382,1444.815144151577,1433.767090762816,1422.719037374044,1411.6709839852829,1400.6229305965107,1389.5748772077495,1378.5268238189778,1367.4787704302166,1356.4307170414445 +Land-Based Wind - Class 8 - Technology 2/Advanced,1803.2096453683753,1915.6221545194821,1778.6625141854718,1646.9127697068484,1594.8138111530022,1542.714852599167,1490.615894045321,1438.5169354914858,1386.4179769376399,1369.0715586201209,1351.7251403025914,1334.3787219850722,1317.0323036675427,1299.6858853500237,1282.339467032494,1264.993048714975,1247.6466303974453,1230.3002120799263,1212.9537937623966,1195.6073754448776,1178.2609571273479,1160.9145388098298,1143.5681204923055,1126.221702174781,1108.8752838572568,1091.5288655397324,1074.182447222208,1056.8360289046836,1039.4896105871594 +Land-Based Wind - Class 8 - Technology 2/Moderate,1803.2096453683753,1936.2929641853975,1818.1249690022184,1703.287705159342,1669.980391756338,1636.6730783533233,1603.3657649503193,1570.0584515473047,1536.7511381443007,1520.8763793782166,1505.0016206121327,1489.1268618460485,1473.252103079975,1457.3773443138912,1441.502585547807,1425.627826781723,1409.7530680156387,1393.8783092495548,1378.0035504834707,1362.1287917173865,1346.2540329513026,1330.379274185229,1314.504515419145,1298.629756653061,1282.7549978869768,1266.8802391208928,1251.0054803548087,1235.1307215887248,1219.2559628226406 +Land-Based Wind - Class 8 - Technology 2/Conservative,1803.2096453683753,1957.5017019723796,1858.614377504634,1761.1297173056528,1747.103074618082,1733.0764319305115,1719.0497892429303,1705.0231465553595,1690.996503867789,1679.2797002140207,1667.5628965602525,1655.846092906484,1644.129289252716,1632.4124855989478,1620.695681945169,1608.9788782914006,1597.2620746376324,1585.5452709838642,1573.8284673300957,1562.1116636763277,1550.3948600225594,1538.678056368791,1526.9612527150227,1515.2444490612547,1503.5276454074865,1491.8108417537073,1480.0940380999393,1468.377234446171,1456.6604307924026 +Land-Based Wind - Class 9 - Technology 3/Advanced,1735.2745158554371,1866.462985356269,1756.1450772260914,1648.7125673784928,1619.8585845528416,1591.00460172719,1562.150618901549,1533.2966360758974,1504.4426532502457,1485.9265180317248,1467.410382813204,1448.894247594683,1430.378112376162,1411.8619771576411,1393.3458419391202,1374.829706720599,1356.313571502078,1337.797436283557,1319.2813010650361,1300.7651658465152,1282.2490306279942,1263.7328954094733,1245.216760190952,1226.7006249724311,1208.1844897539102,1189.6683545353892,1171.1522193168682,1152.6360840983482,1134.119948879826 +Land-Based Wind - Class 9 - Technology 3/Moderate,1735.2745158554371,1870.7681174303507,1764.3639657311635,1660.4538366714423,1635.513610276781,1610.573383882109,1585.6331574874478,1560.6929310927865,1535.7527046981143,1519.9645301178127,1504.1763555375112,1488.3881809572097,1472.6000063769081,1456.8118317966066,1441.0236572163049,1425.235482635993,1409.4473080556916,1393.6591334753898,1377.8709588950883,1362.0827843147867,1346.2946097344852,1330.5064351541837,1314.7182605738822,1298.93008599357,1283.1419114132684,1267.353736832967,1251.5655622526651,1235.7773876723636,1219.989213092062 +Land-Based Wind - Class 9 - Technology 3/Conservative,1735.2745158554371,1889.7385315022855,1800.580210777595,1712.191329594922,1704.496934174747,1696.8025387545717,1689.1081433343968,1681.4137479142216,1673.719352494057,1661.6772042282112,1649.635055962376,1637.5929076965306,1625.5507594306953,1613.5086111648604,1601.4664628990147,1589.4243146331794,1577.3821663673339,1565.3400181014988,1553.2978698356637,1541.255721569818,1529.2135733039831,1517.1714250381372,1505.129276772302,1493.0871285064673,1481.0449802406213,1469.0028319747864,1456.9606837089407,1444.9185354431056,1432.8763871772705 +Land-Based Wind - Class 10 - Technology 4/Advanced,2334.785858776324,2470.82835726528,2280.44660444001,2097.9590776521995,2019.0168172774986,1940.0745569027868,1861.1322965280858,1782.190036153374,1703.2477757786726,1681.3137705544075,1659.3797653301424,1637.4457601058878,1615.5117548816227,1593.5777496573576,1571.643744433103,1549.7097392088378,1527.7757339845728,1505.8417287603181,1483.907723536053,1461.973718311788,1440.039713087533,1418.105707863268,1396.171702639003,1374.2376974147483,1352.3036921904832,1330.369686966218,1308.4356817419634,1286.5016765176983,1264.5676712934332 +Land-Based Wind - Class 10 - Technology 4/Moderate,2334.785858776324,2490.2187260363703,2317.4645811848236,2150.8419015733803,2089.5272491723917,2028.2125967714142,1966.8979443704256,1905.5832919694476,1844.2686395684593,1825.22406952732,1806.17949948617,1787.13492944502,1768.0903594038703,1749.0457893627308,1730.001219321581,1710.956649280431,1691.912079239281,1672.8675091981418,1653.8229391569919,1634.778369115842,1615.7337990747026,1596.6892290335527,1577.6446589924028,1558.6000889512527,1539.5555189101135,1520.5109488689636,1501.4663788278137,1482.4218087866743,1463.3772387455244 +Land-Based Wind - Class 10 - Technology 4/Conservative,2334.785858776324,2534.508447300878,2402.017685417052,2271.6320504765526,2250.5807810433066,2229.529511610049,2208.4782421767914,2187.426972743535,2166.3757033102775,2151.4336861415195,2136.4916689727515,2121.5496518039827,2106.607634635225,2091.6656174664568,2076.7236002976883,2061.7815831289304,2046.8395659601617,2031.8975487913933,2016.9555316226356,2002.013514453867,1987.0714972851092,1972.1294801163408,1957.1874629475724,1942.2454457788144,1927.303428610046,1912.3614114412778,1897.4193942725199,1882.4773771037512,1867.535359934983 diff --git a/tests/data/Land-Based_Wind/R&D/30/df_fom.csv b/tests/data/Land-Based_Wind/R&D/30/df_fom.csv index f4b4cdf..7fd4664 100644 --- a/tests/data/Land-Based_Wind/R&D/30/df_fom.csv +++ b/tests/data/Land-Based_Wind/R&D/30/df_fom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,30.3,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 1 - Technology 1/Moderate,30.3,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27.0,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 1 - Technology 1/Conservative,30.3,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 2 - Technology 1/Advanced,30.3,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 2 - Technology 1/Moderate,30.3,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27.0,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 2 - Technology 1/Conservative,30.3,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 3 - Technology 1/Advanced,30.3,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 3 - Technology 1/Moderate,30.3,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27.0,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 3 - Technology 1/Conservative,30.3,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 4 - Technology 1/Advanced,30.3,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 4 - Technology 1/Moderate,30.3,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27.0,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 4 - Technology 1/Conservative,30.3,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 5 - Technology 1/Advanced,30.3,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 5 - Technology 1/Moderate,30.3,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27.0,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 5 - Technology 1/Conservative,30.3,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 6 - Technology 1/Advanced,30.3,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 6 - Technology 1/Moderate,30.3,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27.0,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 6 - Technology 1/Conservative,30.3,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 7 - Technology 1/Advanced,30.3,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 7 - Technology 1/Moderate,30.3,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27.0,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 7 - Technology 1/Conservative,30.3,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 8 - Technology 2/Advanced,28.5,27.8104166909472,27.1208333818944,26.4312500728416,25.7416667637888,25.052083454736,24.3625001456832,23.6729168366304,22.9833335275777,22.2937502185249,21.9057178518091,21.5176854850933,21.1296531183775,20.7416207516618,20.353588384946,19.9655560182302,19.5775236515144,19.1894912847987,18.8014589180829,18.4134265513671,18.0253941846514,17.6373618179356,17.2493294512198,16.861297084504,16.4732647177883,16.0852323510725,15.6971999843567,15.3091676176409,14.9211352509252,14.5331028842094 -Land-Based Wind - Class 8 - Technology 2/Moderate,28.5,28.0666666666666,27.6333333333333,27.2,26.7666666666666,26.3333333333333,25.9,25.4666666666666,25.0333333333333,24.6,24.435,24.27,24.105,23.94,23.775,23.61,23.445,23.28,23.115,22.95,22.785,22.62,22.455,22.29,22.125,21.96,21.795,21.63,21.465,21.3 -Land-Based Wind - Class 8 - Technology 2/Conservative,28.5,28.3276041727368,28.1552083454736,27.9828125182104,27.8104166909472,27.638020863684,27.4656250364208,27.2932292091576,27.1208333818944,26.9484375546312,26.8514294629522,26.7544213712733,26.6574132795943,26.5604051879154,26.4633970962365,26.3663890045575,26.2693809128786,26.1723728211996,26.0753647295207,25.9783566378417,25.8813485461628,25.7843404544839,25.6873323628049,25.590324271126,25.493316179447,25.3963080877681,25.2992999960891,25.2022919044102,25.1052838127313,25.0082757210523 -Land-Based Wind - Class 9 - Technology 3/Advanced,38.4,37.4708772256972,36.5417544513945,35.6126316770918,34.6835089027891,33.7543861284864,32.8252633541837,31.896140579881,30.9670178055783,30.0378950312756,29.5150724740165,28.9922499167573,28.4694273594982,27.946604802239,27.4237822449799,26.9009596877207,26.3781371304616,25.8553145732024,25.3324920159433,24.8096694586841,24.286846901425,23.7640243441659,23.2412017869067,22.7183792296476,22.1955566723884,21.6727341151293,21.1499115578701,20.627089000611,20.1042664433518,19.5814438860927 -Land-Based Wind - Class 9 - Technology 3/Moderate,38.4,38.0333333333333,37.6666666666666,37.3,36.9333333333333,36.5666666666666,36.2,35.8333333333333,35.4666666666666,35.1,34.825,34.55,34.275,34.0,33.725,33.45,33.175,32.9,32.625,32.35,32.075,31.8,31.525,31.25,30.975,30.7,30.425,30.15,29.875,29.6 -Land-Based Wind - Class 9 - Technology 3/Conservative,38.4,38.1677193064243,37.9354386128486,37.7031579192729,37.4708772256972,37.2385965321216,37.0063158385459,36.7740351449702,36.5417544513945,36.3094737578189,36.1787681185041,36.0480624791893,35.9173568398745,35.7866512005597,35.6559455612449,35.5252399219301,35.3945342826154,35.2638286433006,35.1331230039858,35.002417364671,34.8717117253562,34.7410060860414,34.6103004467266,34.4795948074119,34.3488891680971,34.2181835287823,34.0874778894675,33.9567722501527,33.8260666108379,33.6953609715231 -Land-Based Wind - Class 10 - Technology 4/Advanced,30.3,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 10 - Technology 4/Moderate,30.3,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27.0,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 10 - Technology 4/Conservative,30.3,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Land-Based Wind - Class 1 - Technology 1/Advanced,32.4430472671293,31.6769731018607,30.9108989365921,30.1448247713235,29.3787506060549,28.6126764407864,27.8466022755178,27.0805281102492,26.3144539449806,25.8184394526984,25.3224249604161,24.8264104681339,24.3303959758516,23.8343814835694,23.3383669912871,22.8423524990049,22.3463380067226,21.8503235144404,21.3543090221581,20.8582945298759,20.3622800375936,19.8662655453114,19.3702510530291,18.8742365607469,18.3782220684646,17.8822075761824,17.3861930839001,16.8901785916178,16.3941640993356 +Land-Based Wind - Class 1 - Technology 1/Moderate,32.4430472671293,32.0456380021644,31.6482287371996,31.2508194722348,30.8534102072699,30.4560009423051,30.0585916773403,29.6611824123754,29.2637731474106,29.0632621091783,28.8627510709461,28.6622400327138,28.4617289944816,28.2612179562493,28.0607069180171,27.8601958797848,27.6596848415525,27.4591738033203,27.258662765088,27.0581517268558,26.8576406886235,26.6571296503912,26.456618612159,26.2561075739267,26.0555965356945,25.8550854974622,25.65457445923,25.4540634209977,25.2535523827654 +Land-Based Wind - Class 1 - Technology 1/Conservative,32.4430472671293,32.2515287258121,32.060010184495,31.8684916431778,31.6769731018607,31.4854545605435,31.2939360192264,31.1024174779092,30.9108989365921,30.7868953135215,30.662891690451,30.5388880673804,30.4148844443098,30.2908808212393,30.1668771981687,30.0428735750982,29.9188699520276,29.794866328957,29.6708627058865,29.5468590828159,29.4228554597453,29.2988518366748,29.1748482136042,29.0508445905337,28.9268409674631,28.8028373443925,28.678833721322,28.5548300982514,28.4308264751808 +Land-Based Wind - Class 2 - Technology 1/Advanced,32.4430472671293,31.6769731018607,30.9108989365921,30.1448247713235,29.3787506060549,28.6126764407864,27.8466022755178,27.0805281102492,26.3144539449806,25.8184394526984,25.3224249604161,24.8264104681339,24.3303959758516,23.8343814835694,23.3383669912871,22.8423524990049,22.3463380067226,21.8503235144404,21.3543090221581,20.8582945298759,20.3622800375936,19.8662655453114,19.3702510530291,18.8742365607469,18.3782220684646,17.8822075761824,17.3861930839001,16.8901785916178,16.3941640993356 +Land-Based Wind - Class 2 - Technology 1/Moderate,32.4430472671293,32.0456380021644,31.6482287371996,31.2508194722348,30.8534102072699,30.4560009423051,30.0585916773403,29.6611824123754,29.2637731474106,29.0632621091783,28.8627510709461,28.6622400327138,28.4617289944816,28.2612179562493,28.0607069180171,27.8601958797848,27.6596848415525,27.4591738033203,27.258662765088,27.0581517268558,26.8576406886235,26.6571296503912,26.456618612159,26.2561075739267,26.0555965356945,25.8550854974622,25.65457445923,25.4540634209977,25.2535523827654 +Land-Based Wind - Class 2 - Technology 1/Conservative,32.4430472671293,32.2515287258121,32.060010184495,31.8684916431778,31.6769731018607,31.4854545605435,31.2939360192264,31.1024174779092,30.9108989365921,30.7868953135215,30.662891690451,30.5388880673804,30.4148844443098,30.2908808212393,30.1668771981687,30.0428735750982,29.9188699520276,29.794866328957,29.6708627058865,29.5468590828159,29.4228554597453,29.2988518366748,29.1748482136042,29.0508445905337,28.9268409674631,28.8028373443925,28.678833721322,28.5548300982514,28.4308264751808 +Land-Based Wind - Class 3 - Technology 1/Advanced,32.4430472671293,31.6769731018607,30.9108989365921,30.1448247713235,29.3787506060549,28.6126764407864,27.8466022755178,27.0805281102492,26.3144539449806,25.8184394526984,25.3224249604161,24.8264104681339,24.3303959758516,23.8343814835694,23.3383669912871,22.8423524990049,22.3463380067226,21.8503235144404,21.3543090221581,20.8582945298759,20.3622800375936,19.8662655453114,19.3702510530291,18.8742365607469,18.3782220684646,17.8822075761824,17.3861930839001,16.8901785916178,16.3941640993356 +Land-Based Wind - Class 3 - Technology 1/Moderate,32.4430472671293,32.0456380021644,31.6482287371996,31.2508194722348,30.8534102072699,30.4560009423051,30.0585916773403,29.6611824123754,29.2637731474106,29.0632621091783,28.8627510709461,28.6622400327138,28.4617289944816,28.2612179562493,28.0607069180171,27.8601958797848,27.6596848415525,27.4591738033203,27.258662765088,27.0581517268558,26.8576406886235,26.6571296503912,26.456618612159,26.2561075739267,26.0555965356945,25.8550854974622,25.65457445923,25.4540634209977,25.2535523827654 +Land-Based Wind - Class 3 - Technology 1/Conservative,32.4430472671293,32.2515287258121,32.060010184495,31.8684916431778,31.6769731018607,31.4854545605435,31.2939360192264,31.1024174779092,30.9108989365921,30.7868953135215,30.662891690451,30.5388880673804,30.4148844443098,30.2908808212393,30.1668771981687,30.0428735750982,29.9188699520276,29.794866328957,29.6708627058865,29.5468590828159,29.4228554597453,29.2988518366748,29.1748482136042,29.0508445905337,28.9268409674631,28.8028373443925,28.678833721322,28.5548300982514,28.4308264751808 +Land-Based Wind - Class 4 - Technology 1/Advanced,32.4430472671293,31.6769731018607,30.9108989365921,30.1448247713235,29.3787506060549,28.6126764407864,27.8466022755178,27.0805281102492,26.3144539449806,25.8184394526984,25.3224249604161,24.8264104681339,24.3303959758516,23.8343814835694,23.3383669912871,22.8423524990049,22.3463380067226,21.8503235144404,21.3543090221581,20.8582945298759,20.3622800375936,19.8662655453114,19.3702510530291,18.8742365607469,18.3782220684646,17.8822075761824,17.3861930839001,16.8901785916178,16.3941640993356 +Land-Based Wind - Class 4 - Technology 1/Moderate,32.4430472671293,32.0456380021644,31.6482287371996,31.2508194722348,30.8534102072699,30.4560009423051,30.0585916773403,29.6611824123754,29.2637731474106,29.0632621091783,28.8627510709461,28.6622400327138,28.4617289944816,28.2612179562493,28.0607069180171,27.8601958797848,27.6596848415525,27.4591738033203,27.258662765088,27.0581517268558,26.8576406886235,26.6571296503912,26.456618612159,26.2561075739267,26.0555965356945,25.8550854974622,25.65457445923,25.4540634209977,25.2535523827654 +Land-Based Wind - Class 4 - Technology 1/Conservative,32.4430472671293,32.2515287258121,32.060010184495,31.8684916431778,31.6769731018607,31.4854545605435,31.2939360192264,31.1024174779092,30.9108989365921,30.7868953135215,30.662891690451,30.5388880673804,30.4148844443098,30.2908808212393,30.1668771981687,30.0428735750982,29.9188699520276,29.794866328957,29.6708627058865,29.5468590828159,29.4228554597453,29.2988518366748,29.1748482136042,29.0508445905337,28.9268409674631,28.8028373443925,28.678833721322,28.5548300982514,28.4308264751808 +Land-Based Wind - Class 5 - Technology 1/Advanced,32.4430472671293,31.6769731018607,30.9108989365921,30.1448247713235,29.3787506060549,28.6126764407864,27.8466022755178,27.0805281102492,26.3144539449806,25.8184394526984,25.3224249604161,24.8264104681339,24.3303959758516,23.8343814835694,23.3383669912871,22.8423524990049,22.3463380067226,21.8503235144404,21.3543090221581,20.8582945298759,20.3622800375936,19.8662655453114,19.3702510530291,18.8742365607469,18.3782220684646,17.8822075761824,17.3861930839001,16.8901785916178,16.3941640993356 +Land-Based Wind - Class 5 - Technology 1/Moderate,32.4430472671293,32.0456380021644,31.6482287371996,31.2508194722348,30.8534102072699,30.4560009423051,30.0585916773403,29.6611824123754,29.2637731474106,29.0632621091783,28.8627510709461,28.6622400327138,28.4617289944816,28.2612179562493,28.0607069180171,27.8601958797848,27.6596848415525,27.4591738033203,27.258662765088,27.0581517268558,26.8576406886235,26.6571296503912,26.456618612159,26.2561075739267,26.0555965356945,25.8550854974622,25.65457445923,25.4540634209977,25.2535523827654 +Land-Based Wind - Class 5 - Technology 1/Conservative,32.4430472671293,32.2515287258121,32.060010184495,31.8684916431778,31.6769731018607,31.4854545605435,31.2939360192264,31.1024174779092,30.9108989365921,30.7868953135215,30.662891690451,30.5388880673804,30.4148844443098,30.2908808212393,30.1668771981687,30.0428735750982,29.9188699520276,29.794866328957,29.6708627058865,29.5468590828159,29.4228554597453,29.2988518366748,29.1748482136042,29.0508445905337,28.9268409674631,28.8028373443925,28.678833721322,28.5548300982514,28.4308264751808 +Land-Based Wind - Class 6 - Technology 1/Advanced,32.4430472671293,31.6769731018607,30.9108989365921,30.1448247713235,29.3787506060549,28.6126764407864,27.8466022755178,27.0805281102492,26.3144539449806,25.8184394526984,25.3224249604161,24.8264104681339,24.3303959758516,23.8343814835694,23.3383669912871,22.8423524990049,22.3463380067226,21.8503235144404,21.3543090221581,20.8582945298759,20.3622800375936,19.8662655453114,19.3702510530291,18.8742365607469,18.3782220684646,17.8822075761824,17.3861930839001,16.8901785916178,16.3941640993356 +Land-Based Wind - Class 6 - Technology 1/Moderate,32.4430472671293,32.0456380021644,31.6482287371996,31.2508194722348,30.8534102072699,30.4560009423051,30.0585916773403,29.6611824123754,29.2637731474106,29.0632621091783,28.8627510709461,28.6622400327138,28.4617289944816,28.2612179562493,28.0607069180171,27.8601958797848,27.6596848415525,27.4591738033203,27.258662765088,27.0581517268558,26.8576406886235,26.6571296503912,26.456618612159,26.2561075739267,26.0555965356945,25.8550854974622,25.65457445923,25.4540634209977,25.2535523827654 +Land-Based Wind - Class 6 - Technology 1/Conservative,32.4430472671293,32.2515287258121,32.060010184495,31.8684916431778,31.6769731018607,31.4854545605435,31.2939360192264,31.1024174779092,30.9108989365921,30.7868953135215,30.662891690451,30.5388880673804,30.4148844443098,30.2908808212393,30.1668771981687,30.0428735750982,29.9188699520276,29.794866328957,29.6708627058865,29.5468590828159,29.4228554597453,29.2988518366748,29.1748482136042,29.0508445905337,28.9268409674631,28.8028373443925,28.678833721322,28.5548300982514,28.4308264751808 +Land-Based Wind - Class 7 - Technology 1/Advanced,32.4430472671293,31.6769731018607,30.9108989365921,30.1448247713235,29.3787506060549,28.6126764407864,27.8466022755178,27.0805281102492,26.3144539449806,25.8184394526984,25.3224249604161,24.8264104681339,24.3303959758516,23.8343814835694,23.3383669912871,22.8423524990049,22.3463380067226,21.8503235144404,21.3543090221581,20.8582945298759,20.3622800375936,19.8662655453114,19.3702510530291,18.8742365607469,18.3782220684646,17.8822075761824,17.3861930839001,16.8901785916178,16.3941640993356 +Land-Based Wind - Class 7 - Technology 1/Moderate,32.4430472671293,32.0456380021644,31.6482287371996,31.2508194722348,30.8534102072699,30.4560009423051,30.0585916773403,29.6611824123754,29.2637731474106,29.0632621091783,28.8627510709461,28.6622400327138,28.4617289944816,28.2612179562493,28.0607069180171,27.8601958797848,27.6596848415525,27.4591738033203,27.258662765088,27.0581517268558,26.8576406886235,26.6571296503912,26.456618612159,26.2561075739267,26.0555965356945,25.8550854974622,25.65457445923,25.4540634209977,25.2535523827654 +Land-Based Wind - Class 7 - Technology 1/Conservative,32.4430472671293,32.2515287258121,32.060010184495,31.8684916431778,31.6769731018607,31.4854545605435,31.2939360192264,31.1024174779092,30.9108989365921,30.7868953135215,30.662891690451,30.5388880673804,30.4148844443098,30.2908808212393,30.1668771981687,30.0428735750982,29.9188699520276,29.794866328957,29.6708627058865,29.5468590828159,29.4228554597453,29.2988518366748,29.1748482136042,29.0508445905337,28.9268409674631,28.8028373443925,28.678833721322,28.5548300982514,28.4308264751808 +Land-Based Wind - Class 8 - Technology 2/Advanced,30.4198728273082,29.7015716612101,28.9832704951119,28.2649693290138,27.5466681629156,26.8283669968175,26.1100658307193,25.3917646646212,24.673463498523,24.2083808676748,23.7432982368267,23.2782156059785,22.8131329751303,22.3480503442822,21.882967713434,21.4178850825858,20.9528024517377,20.4877198208895,20.0226371900413,19.5575545591931,19.092471928345,18.6273892974968,18.1623066666486,17.6972240358005,17.2321414049523,16.7670587741041,16.301976143256,15.8368935124078,15.3718108815596 +Land-Based Wind - Class 8 - Technology 2/Moderate,30.4198728273082,29.9502073323498,29.4805418373914,29.0108763424329,28.5412108474745,28.0715453525161,27.6018798575576,27.1322143625992,26.6625488676408,26.4837146984066,26.3048805291724,26.1260463599382,25.9472121907041,25.7683780214699,25.5895438522357,25.4107096830015,25.2318755137674,25.0530413445332,24.874207175299,24.6953730060648,24.5165388368306,24.3377046675965,24.1588704983623,23.9800363291281,23.8012021598939,23.6223679906598,23.4435338214256,23.2646996521914,23.0858654829572 +Land-Based Wind - Class 8 - Technology 2/Conservative,30.4198728273082,30.2402975357837,30.0607222442592,29.8811469527346,29.7015716612101,29.5219963696855,29.342421078161,29.1628457866365,28.9832704951119,28.8669998373999,28.7507291796878,28.6344585219758,28.5181878642638,28.4019172065517,28.2856465488397,28.1693758911276,28.0531052334156,27.9368345757035,27.8205639179915,27.7042932602795,27.5880226025674,27.4717519448554,27.3554812871433,27.2392106294313,27.1229399717192,27.0066693140072,26.8903986562952,26.7741279985831,26.6578573408711 +Land-Based Wind - Class 9 - Technology 3/Advanced,41.2221792113525,40.2488043532551,39.2754294951577,38.3020546370603,37.3286797789629,36.3553049208655,35.3819300627682,34.4085552046708,33.4351803465734,32.804943669854,32.1747069931345,31.5444703164151,30.9142336396957,30.2839969629762,29.6537602862568,29.0235236095374,28.393286932818,27.7630502560985,27.1328135793791,26.5025769026597,25.8723402259402,25.2421035492208,24.6118668725014,23.9816301957819,23.3513935190625,22.7211568423431,22.0909201656236,21.4606834889042,20.8304468121848 +Land-Based Wind - Class 9 - Technology 3/Moderate,41.2221792113525,40.8247699463876,40.4273606814228,40.029951416458,39.6325421514931,39.2351328865283,38.8377236215635,38.4403143565986,38.0429050916338,37.7448481429102,37.4467911941865,37.1487342454629,36.8506772967393,36.5526203480157,36.254563399292,35.9565064505684,35.6584495018448,35.3603925531212,35.0623356043975,34.7642786556739,34.4662217069503,34.1681647582266,33.870107809503,33.5720508607794,33.2739939120558,32.9759369633321,32.6778800146085,32.3798230658849,32.0817661171613 +Land-Based Wind - Class 9 - Technology 3/Conservative,41.2221792113525,40.9788354968281,40.7354917823038,40.4921480677794,40.2488043532551,40.0054606387307,39.7621169242064,39.518773209682,39.2754294951577,39.1178703259778,38.960311156798,38.8027519876181,38.6451928184383,38.4876336492584,38.3300744800785,38.1725153108987,38.0149561417188,37.857396972539,37.6998378033591,37.5422786341793,37.3847194649994,37.2271602958195,37.0696011266397,36.9120419574598,36.75448278828,36.5969236191001,36.4393644499203,36.2818052807404,36.1242461115605 +Land-Based Wind - Class 10 - Technology 4/Advanced,32.4430472671293,31.6769731018607,30.9108989365921,30.1448247713235,29.3787506060549,28.6126764407864,27.8466022755178,27.0805281102492,26.3144539449806,25.8184394526984,25.3224249604161,24.8264104681339,24.3303959758516,23.8343814835694,23.3383669912871,22.8423524990049,22.3463380067226,21.8503235144404,21.3543090221581,20.8582945298759,20.3622800375936,19.8662655453114,19.3702510530291,18.8742365607469,18.3782220684646,17.8822075761824,17.3861930839001,16.8901785916178,16.3941640993356 +Land-Based Wind - Class 10 - Technology 4/Moderate,32.4430472671293,32.0456380021644,31.6482287371996,31.2508194722348,30.8534102072699,30.4560009423051,30.0585916773403,29.6611824123754,29.2637731474106,29.0632621091783,28.8627510709461,28.6622400327138,28.4617289944816,28.2612179562493,28.0607069180171,27.8601958797848,27.6596848415525,27.4591738033203,27.258662765088,27.0581517268558,26.8576406886235,26.6571296503912,26.456618612159,26.2561075739267,26.0555965356945,25.8550854974622,25.65457445923,25.4540634209977,25.2535523827654 +Land-Based Wind - Class 10 - Technology 4/Conservative,32.4430472671293,32.2515287258121,32.060010184495,31.8684916431778,31.6769731018607,31.4854545605435,31.2939360192264,31.1024174779092,30.9108989365921,30.7868953135215,30.662891690451,30.5388880673804,30.4148844443098,30.2908808212393,30.1668771981687,30.0428735750982,29.9188699520276,29.794866328957,29.6708627058865,29.5468590828159,29.4228554597453,29.2988518366748,29.1748482136042,29.0508445905337,28.9268409674631,28.8028373443925,28.678833721322,28.5548300982514,28.4308264751808 diff --git a/tests/data/Land-Based_Wind/R&D/30/df_gcc.csv b/tests/data/Land-Based_Wind/R&D/30/df_gcc.csv index b336383..c507128 100644 --- a/tests/data/Land-Based_Wind/R&D/30/df_gcc.csv +++ b/tests/data/Land-Based_Wind/R&D/30/df_gcc.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 1 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 1 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 2 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 2 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 2 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 3 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 3 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 3 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 4 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 4 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 4 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 5 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 5 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 5 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 6 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 6 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 6 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 7 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 7 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 7 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 8 - Technology 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 8 - Technology 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 8 - Technology 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 9 - Technology 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 9 - Technology 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 9 - Technology 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 10 - Technology 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 10 - Technology 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 10 - Technology 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Land-Based Wind - Class 1 - Technology 1/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 1 - Technology 1/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 1 - Technology 1/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 2 - Technology 1/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 2 - Technology 1/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 2 - Technology 1/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 3 - Technology 1/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 3 - Technology 1/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 3 - Technology 1/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 4 - Technology 1/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 4 - Technology 1/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 4 - Technology 1/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 5 - Technology 1/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 5 - Technology 1/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 5 - Technology 1/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 6 - Technology 1/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 6 - Technology 1/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 6 - Technology 1/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 7 - Technology 1/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 7 - Technology 1/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 7 - Technology 1/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 8 - Technology 2/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 8 - Technology 2/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 8 - Technology 2/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 9 - Technology 3/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 9 - Technology 3/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 9 - Technology 3/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 10 - Technology 4/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 10 - Technology 4/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 10 - Technology 4/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 diff --git a/tests/data/Land-Based_Wind/R&D/30/df_lcoe.csv b/tests/data/Land-Based_Wind/R&D/30/df_lcoe.csv index 0ea7040..ede2ee5 100644 --- a/tests/data/Land-Based_Wind/R&D/30/df_lcoe.csv +++ b/tests/data/Land-Based_Wind/R&D/30/df_lcoe.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,25.92581204085558,27.712982774776723,25.800433913829405,23.13226904448325,22.250748750092207,21.392641539720458,20.557152434556343,19.74352063544893,18.951017728336915,18.17894600110721,17.929787343186987,17.681052677479528,17.432741100231624,17.184851710150543,16.937383608396363,16.690335898573327,16.443707686721844,16.197498081310265,15.951706193226704,15.706331135770993,15.461372024646487,15.216827977952164,14.972698116174485,14.728981562179545,14.485677441204981,14.242784880852177,14.000303011078232,13.758230964188273,13.51656787482752,13.275312879973528 -Land-Based Wind - Class 1 - Technology 1/Moderate,25.92581204085558,28.094278085076102,26.523376361306152,24.128874251968497,23.547751171452777,22.97522594893144,22.411109174472326,21.855216961161304,21.307370745251475,20.76739709492827,20.56362067054176,20.36017314515689,20.157053723142205,19.954261611429892,19.751796019506425,19.549656159401856,19.347841245679227,19.146350495425374,18.94518312823951,18.744338366224422,18.54381543397563,18.34361355857171,18.14373196956428,17.944169898968138,17.744926581251438,17.546001253325908,17.347393154537052,17.14910152665453,16.951125613862455,16.753464662749842 -Land-Based Wind - Class 1 - Technology 1/Conservative,25.92581204085558,28.533560706416225,27.36184022119217,25.282401224773352,25.06910132257971,24.856382619029667,24.644242741883776,24.432679331795267,24.22169004222273,24.011272539342748,23.84067777337682,23.670498079834168,23.500731945692596,23.331377865274785,23.162434340203323,22.99389987935721,22.825772998827546,22.658052221874023,22.490736078881817,22.323823107318447,22.157311851691485,21.99120086350594,21.825488701222387,21.660173930215304,21.495255122731734,21.33073085784966,21.16659972143801,21.002860306115675,20.83951121121126,20.6765510427233 -Land-Based Wind - Class 2 - Technology 1/Advanced,27.633231204724748,29.5310990435229,27.48660788641295,24.6383105470938,23.693903704109196,22.774897992882057,21.880424810354974,21.009653029471718,20.161787028372654,19.336064842048707,19.07302796870406,18.810386774350146,18.548140452099965,18.28628819723245,18.024829207186087,17.76376268155126,17.5030878220632,17.242803832594706,16.98290991914913,16.723405289853204,16.46428915494992,16.205560726791603,15.947219219832723,15.689263850622984,15.431693837800408,15.174508402084266,14.917706766268276,14.661288155213617,14.40525179584214,14.149596917129513 -Land-Based Wind - Class 2 - Technology 1/Moderate,27.633231204724748,29.944507837646075,28.27014984783932,25.71795089247946,25.09855627459873,24.488325751460714,23.88705743899565,23.29455533988596,22.710629130554018,22.135093957332607,21.917897248497717,21.701051099257338,21.484554661581384,21.268407090172243,21.052607542454894,20.83715517856528,20.622049161339252,20.407288656302573,20.1928728316591,19.9788008582808,19.76507190969673,19.5516851620825,19.338639794249623,19.125934987635016,18.913569926290528,18.7015437968725,18.48985578863135,18.278505093401275,18.067490905589967,17.856812422168375 -Land-Based Wind - Class 2 - Technology 1/Conservative,27.633231204724748,30.4127206836152,29.163833164702204,26.947446712713376,26.720099329959314,26.493371422362642,26.267260461453283,26.04176393250278,25.81687933443152,25.592604179715405,25.410774403165988,25.229387034831912,25.048440462046752,24.867933079972257,24.687863291551256,24.50822950746046,24.32903014606407,24.150263633366592,23.971928402967624,23.794022896015328,23.616545561161686,23.439494854516784,23.262869239604495,23.086667187317918,22.9108871758753,22.735527690775683,22.560587224756333,22.386064277748986,22.211957356837008,22.03826497621292 -Land-Based Wind - Class 3 - Technology 1/Advanced,28.270167384975558,30.20910897054257,28.115210920562753,25.199580471939996,24.231565987542215,23.28970924967636,22.373113359779854,21.480920169895057,20.612308243483344,19.766490942984724,19.49835225106051,19.230597225953066,18.963225092527907,18.696235077728346,18.429626410569274,18.163398322129844,17.897550045546758,17.63208081600728,17.36698987074245,17.102276449020206,16.837939792138645,16.573979143419272,16.31039374820017,16.04718285382942,15.784345709658277,15.521881567034626,15.25978967929624,14.99806930176435,14.73671969173681,14.47574010848179 -Land-Based Wind - Class 3 - Technology 1/Moderate,28.270167384975558,30.634718124684024,28.921766776956204,26.310740540710384,25.67706909653094,25.05277297622845,24.437645642376793,23.831486579989708,23.234101078598705,22.645300023725024,22.423097007771645,22.201252631687073,21.979766027894474,21.75863633161243,21.537862680844814,21.31744421636909,21.097380081724733,20.877669423203205,20.658311389835678,20.439305133383016,20.220649808324534,20.002344571846812,19.78438858383343,19.566781006853553,19.349521006151836,19.132607749637337,18.916040407872888,18.69981815406478,18.483940164052186,18.26840561629641 -Land-Based Wind - Class 3 - Technology 1/Conservative,28.270167384975558,31.113723110719842,29.836049177363787,27.568575803609296,27.335988144302366,27.104034238835524,26.872711500458433,26.642017356478902,26.411949248168384,26.182504630666294,25.996483742246056,25.810915459393698,25.625798132271235,25.44113011904963,25.256909785860064,25.073135506745945,24.889805663615196,24.70691864619247,24.524472851972202,24.34246668617176,24.160898561684917,23.979766899035784,23.799070126332968,23.618806679224186,23.43897500085114,23.259573541804205,23.080600760078728,22.902055121030436,22.72393509733148,22.54623916892705 -Land-Based Wind - Class 4 - Technology 1/Advanced,29.042576329920184,31.031166965104784,28.877217239429598,25.87983309415793,24.883081902363642,23.913416995898572,22.96990654365069,22.051659044710206,21.157821204249924,20.287575941481723,20.01330484443605,19.739401814172297,19.465866110279087,19.192696994329435,18.919893729874335,18.647455582436095,18.375381819501854,18.103671710516664,17.832324526877475,17.561339541926074,17.290716030943088,17.020453271141115,16.750550541658566,16.481007123553226,16.211822299795656,15.942995355263172,15.674525576733107,15.406412252876962,15.138654674253678,14.87125213330368 -Land-Based Wind - Class 4 - Technology 1/Moderate,29.042576329920184,31.471732281096138,29.71197898397682,27.029613233079466,26.378628361463463,25.737274970114438,25.105340878507253,24.482620093104163,23.86891258347842,23.264024068089046,23.035749931481206,22.807844233645696,22.580306083301384,22.353134592038952,22.126328874310474,21.89988804741738,21.673811231498586,21.44809754952019,21.22274612726284,20.997756093311512,20.77312657904374,20.54885671861858,20.32494564896545,20.101392509773046,19.878196443478387,19.6553565952558,19.432872113005985,19.21074214734524,18.988965851594557,18.76754238176895 -Land-Based Wind - Class 4 - Technology 1/Conservative,29.042576329920184,31.963824835056407,30.651241777838187,28.321815579664133,28.082873066277795,27.844581622410246,27.60693859063483,27.369941327967354,27.133587205768592,26.897873609646243,26.706770183290978,26.516131728775985,26.32595655118569,26.13624296383241,25.94698928820591,25.758193853924745,25.569854998686594,25.381971068219535,25.194540416233682,25.00756140437312,24.821032402168058,24.634951786987532,24.449317943992288,24.26412926608818,24.079384153879815,23.89508101562394,23.711218267184655,23.527794331987504,23.344807640974366,23.162256632558883 -Land-Based Wind - Class 5 - Technology 1/Advanced,30.027070442798834,32.07868708353507,29.847980715832918,26.746237921860676,25.71268866675609,24.70742674243179,23.729474794328667,22.77789786667464,21.851801166810866,20.950327968608125,20.668326872133388,20.386672347073684,20.105363690572172,19.824400201654,19.54378118122102,19.26350593204484,18.983573758760883,18.703983967862,18.424735867692377,18.145828768441326,17.867261982137105,17.5890348226408,17.311146605640243,17.03359664864392,16.75638427097491,16.479508793764833,16.202969539947873,15.926765834254832,15.650897003207058,15.375362375110589 -Land-Based Wind - Class 5 - Technology 1/Moderate,30.027070442798834,32.53857066350617,30.71916471224722,27.945871308777072,27.27281915337748,26.609724969101368,25.95636938286343,25.312539418294136,24.678028264274293,24.052635053448,23.816622810514467,23.580991495803172,23.34574018782007,23.110867968040274,22.87637392089727,22.642257133770514,22.408516696973116,22.175151703741214,21.942161250220906,21.709544435457662,21.47730036138421,21.245428132809042,21.013926857404957,20.782795645697558,20.552033611053925,20.32163986967125,20.09161354056551,19.861953745560328,19.632659609275727,19.40373025911705 -Land-Based Wind - Class 5 - Technology 1/Conservative,30.027070442798834,33.04734432099052,31.690266922849645,29.281877124737495,29.03483486513467,28.788465745203816,28.542767017436013,28.29773594925439,28.053369822913293,27.809665935396968,27.612084426792364,27.414983651785338,27.218361858005547,27.02221730158944,26.826548247128205,26.63135296761717,26.436629744404843,26.24237686714229,26.048592633733186,25.85527535028413,25.66242333105517,25.470034898410894,25.27810838277174,25.086642122565802,24.895634464180883,24.70508376191633,24.514988377936735,24.325346682224424,24.136157052532877,23.947417874340594 -Land-Based Wind - Class 6 - Technology 1/Advanced,31.6985574654596,33.85652503054426,31.49494615055814,28.215619207299746,27.11915655128448,26.053065717813844,25.01628943779128,24.007816500144134,23.026679317874745,22.071951645703784,21.777046131962006,21.48244666369239,21.18815258213763,20.89416323027786,20.60047795282584,20.307096096220583,20.01401700862188,19.721240039904263,19.42876454165145,19.136589867150448,18.844715371386002,18.553140411034885,18.261864344460246,17.970886531705823,17.680206334490546,17.389823116202884,17.09973624189516,16.80994507827815,16.520448993715476,16.231247358218152 -Land-Based Wind - Class 6 - Technology 1/Moderate,31.6985574654596,34.349862867438986,32.429177857263014,29.50150629216827,28.79098801281003,28.090982025035498,27.401256744136184,26.721587338199203,26.051755483756775,25.391549131969956,25.142399030582865,24.89365106216995,24.64530425394127,24.39735763624132,24.149810242537676,23.902661109407838,23.65590927652629,23.409553786653248,23.163593685620928,22.91802802232211,22.67285584869784,22.42807621972485,22.183688193403643,21.93969083074633,21.696083195764682,21.45286435545812,21.21003337980176,20.967589341734666,20.725531317147933,20.48385838487307 -Land-Based Wind - Class 6 - Technology 1/Conservative,31.6985574654596,34.88695792136382,33.454337447382095,30.911882213192115,30.65108809818396,30.391004593843423,30.131628799718754,29.872957831121447,29.614988819019803,29.35771890993199,29.14913882828386,28.94106624075152,28.73349929741739,28.526436157343923,28.319874988519047,28.113813967802617,27.90825128087271,27.703185122172084,27.498613694855518,27.294535210737333,27.090947890239157,26.887849962338347,26.685239664516494,26.483115242708635,26.28147495125258,26.08031705283812,25.879639818458063,25.679441527358193,25.479720466987988,25.280474932952 -Land-Based Wind - Class 7 - Technology 1/Advanced,34.362875873116764,36.688660465654166,34.11703488368096,30.553598985808296,29.35572232889279,28.191659278841176,27.060218113923668,25.96025940828835,24.890693257121505,23.85047667500636,23.53556693537196,23.22088857716914,22.906440951383043,22.59222341050292,22.27823530851734,21.964476000908657,21.650944844647547,21.337641198187818,21.024564421461005,20.711713875870867,20.399088924288495,20.086688931046673,19.77451326193488,19.462561284193924,19.150832366510766,18.83932587901338,18.528041193265516,18.21697768226155,17.9061347204215,17.595511683585634 -Land-Based Wind - Class 7 - Technology 1/Moderate,34.362875873116764,37.23702806534867,35.15490616854156,31.981158760691034,31.210920194921247,30.45207749696734,29.704379617026948,28.96758282567718,28.241450448986377,27.525752615045015,27.255661018067205,26.986005354033374,26.716784568388917,26.44799760997712,26.179643431026832,25.91172098713824,25.644229237268803,25.377167143721085,25.110533672127804,24.8443277914397,24.578548473911667,24.313194695089656,24.048265433797486,23.78375967212372,23.519676395408695,23.256014592231537,22.99277325439717,22.729951376923566,22.467547958028902,22.205561999118864 -Land-Based Wind - Class 7 - Technology 1/Conservative,34.362875873116764,37.819266884581886,36.26623218972666,33.510079209559564,33.22736489953992,32.94542092823978,32.664244151419254,32.38383144192697,32.104179689584,31.825285801068514,31.59917420393695,31.373612756676753,31.14859945388135,30.924132299879293,30.700209308674665,30.476828503889404,30.25398791870461,30.03168559580286,29.809919587310972,29.588687954743197,29.367988768944535,29.147820110034893,28.928180067353015,28.709066739401827,28.490478233793212,28.27241266719305,28.054868165268125,27.837842862631838,27.621334902790792,27.40534243809237 -Land-Based Wind - Class 8 - Technology 2/Advanced,40.02360048653971,42.710281535872184,39.49346283682711,35.11999119444838,33.58118388653282,32.08734964776899,30.63687025827357,29.228199404684535,27.859858836560733,26.530434763706758,26.171280709459204,25.812608633365215,25.45441756586699,25.096706540004735,24.739474591409238,24.382720758292784,24.026444081439827,23.67064360419954,23.31531837247645,22.960467434722283,22.60608984192739,22.25218464761205,21.898750907818457,21.545787681102027,21.19329402852317,20.841269013638822,20.489711702494354,20.138621163615188,19.787996467998607,19.43783668910546 -Land-Based Wind - Class 8 - Technology 2/Moderate,40.02360048653971,43.36593233585385,40.72605249481201,36.79640731213779,35.7527448934797,34.7245237153619,33.7114036088346,32.71305432395931,31.729155170888923,30.759394676420445,30.457709556614134,30.156511362295255,29.855798915553738,29.555571042276,29.255826572129756,28.956564338547594,28.657783178713384,28.359481933546178,28.061659447685674,27.764314569477182,27.467446150956782,27.171053047836377,26.875134119489985,26.579688228936934,26.284714242829793,25.990211031438353,25.69617746863537,25.402612431882925,25.10951480221732,24.816883464235268 -Land-Based Wind - Class 8 - Technology 2/Conservative,40.02360048653971,44.17421830421901,42.26833990416025,38.91620713687114,38.54909037838612,38.18297393804444,37.817853732914244,37.45372570225462,37.090585807363304,36.728430031428324,36.46798245702825,36.2081685750229,35.948986075477265,35.690432659668005,35.432506040018694,35.17520394002909,34.918524094211634,34.6624642480213,34.407022157793264,34.15219559067378,33.897982324558626,33.64438014802508,33.391386860271,33.13900027104873,32.8872182006028,32.636038479607954,32.38545894910507,32.13547746044134,31.88609187520688,31.63730006517553 -Land-Based Wind - Class 9 - Technology 3/Advanced,43.308328352307704,46.19463557078867,43.23024902885187,39.03629670339342,37.69443464264661,36.391168773311264,35.12511236619895,33.89494037846555,32.69938615206407,31.53723831934865,31.111659320701925,30.68665144126589,30.262213532164477,29.83834444760067,29.4150430448465,28.992308184232858,28.570138729139547,28.148533545984215,27.727491504213543,27.307011476291695,26.887092337691332,26.467732966882775,26.048932245324934,25.630689057454585,25.213002290676563,24.795870835354606,24.379293584800532,23.96326943526513,23.54779728592813,23.1328760388886 -Land-Based Wind - Class 9 - Technology 3/Moderate,43.308328352307704,46.89889928103413,44.57200184022359,40.90433943783207,40.12689825308668,39.360959500665345,38.60626978316005,37.86258309199711,37.12966054007023,36.407270105902676,36.05210456703375,35.6975122720597,35.34349183425969,34.99004187138268,34.63716100562818,34.284847863629004,33.93310107643403,33.58191927948904,33.231301112620756,32.88124522001778,32.531750250213776,32.182814856070685,31.83443769476019,31.486617427747092,31.139352720772774,30.792642243836735,30.446484671181356,30.10087868127302,29.755822956787036,29.411316184590024 -Land-Based Wind - Class 9 - Technology 3/Conservative,43.308328352307704,47.48758513065455,45.697075859420174,42.45638259769998,42.17395037618619,41.89228772475806,41.6113915023136,41.33125858482144,41.05188586520556,40.77327025323117,40.48282616130965,40.19308874601059,39.90405543135647,39.615723653873836,39.32809086251844,39.04115451859973,38.754912095706025,38.46936107963109,38.184498968299415,37.90032327169383,37.61683151178285,37.33402122244858,37.05188994941499,36.770435250177925,36.489654693933005,36.20954586150685,35.9301063452872,35.651333749153785,35.37322568841065,35.09577978971691 -Land-Based Wind - Class 10 - Technology 4/Advanced,66.03842142456948,70.48195841389163,64.75515977898357,57.104706769764654,54.316868947325986,51.61794124711918,49.00450848872321,46.47331459564149,44.02125380266113,41.64536242716602,41.0803039577173,40.516003786371385,39.9524603877184,39.38967224043728,38.82763782728198,38.2663556350678,37.70582415465772,37.146041880949014,36.58700731285969,36.02871895331513,35.471175309234695,34.91437489151805,34.35831621503294,33.802997798600835,33.24841816498438,32.69457584087428,32.141469356875724,31.589097247496536,31.037458051132784,30.48655031005693 -Land-Based Wind - Class 10 - Technology 4/Moderate,66.03842142456948,71.76487557695039,67.158479580123,60.357793779353564,58.52069966465109,56.71078580633518,54.92745342613779,53.17012120560999,51.4382246543377,49.73121550539321,49.24454975095961,48.75866948425499,48.273572805124765,47.78925781953843,47.305722639564294,46.82296538334533,46.340984175075526,45.859777144974124,45.37934242926244,44.899678170139246,44.42078251575797,43.94265362020118,43.46528964345799,42.988688751399884,42.512849115758364,42.03776891409983,41.56344632980356,41.08987955203789,40.61706677573827,40.14500620158277 -Land-Based Wind - Class 10 - Technology 4/Conservative,66.03842142456948,73.16886304096346,69.82901572672331,64.00335474564505,63.328700989876324,62.655885527719605,61.984900855936566,61.31573951206552,60.64839407414845,59.98285716045288,59.55860426201258,59.13538360906755,58.713191438875675,58.29202400696049,57.87187758700172,57.45274847072322,57.03463296778567,56.617527405675794,56.201428129602526,55.786331502387306,55.37223390435913,54.95913173324958,54.547021404087126,54.13589934909538,53.725762017588636,53.31660587587021,52.90842740713101,52.50122311134801,52.09498950518546,51.68972312189475 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Land-Based Wind - Class 1 - Technology 1/Advanced,29.28204220156204,30.12882405291368,28.00593176108241,25.9930025136522,24.954815274289498,23.944062611916262,22.959821125700405,22.001206729127766,21.06737260659962,20.75482460871502,20.44280891343712,20.13132438594815,19.820369894520105,19.50994431050518,19.20004650832467,18.890675365459124,18.581829762437835,18.27350858282874,17.96571071322815,17.65843504325079,17.35168046551919,17.045445875654327,16.739730172265144,16.434532256938674,16.12985103423012,15.82568541165292,15.522034299668881,15.218896611678398,14.916271264010659 +Land-Based Wind - Class 1 - Technology 1/Moderate,29.495863185810638,30.771242726929263,29.009690140865,27.316230784880876,26.611185447266145,25.916494827434253,25.23193247490548,24.55727849449906,23.89231931083444,23.64686111640598,23.40179909614424,23.157132291673573,22.91285974770751,22.668980512035326,22.425493635510417,22.182398172037658,21.939693178561342,21.697377715052706,21.455450844498053,21.213911632886862,20.972759149199092,20.7319924653938,20.491610656397086,20.25161280009013,20.011997977297465,19.772765271775654,19.533913770200638,19.295442562157053,19.057350740126257 +Land-Based Wind - Class 1 - Technology 1/Conservative,29.681727529173255,31.516433133043325,30.24323213903747,28.988208194501002,28.758294881916676,28.529007183788433,28.30034255005721,28.072298444504344,27.84487234465755,27.637080898506007,27.429795027649405,27.2230128891641,27.016732649073322,26.810952482291725,26.605670572572684,26.400885112453807,26.196594303204904,25.992796354774363,25.7894894857377,25.586671923244918,25.384341902969815,25.18249766905795,24.98113747407616,24.780259578962742,24.579862252976238,24.37994377364695,24.18050242672644,23.98153650613959,23.783044313934962 +Land-Based Wind - Class 2 - Technology 1/Advanced,31.203096955625803,32.09787771736935,29.829276261803923,27.678875235000408,26.56723674109602,25.485351791904062,24.432211679795575,23.406850798128662,22.408344397304454,22.07819550062806,21.74854345101705,21.419387235228893,21.09072584274103,20.762558265742875,20.434883499126,20.107700540475435,19.781008390060396,19.454806050825596,19.1290925283821,18.80386683099872,18.47912796959259,18.154874957721038,17.83110681157229,17.507822549957037,17.18502119429946,16.862701768628792,16.5408632995704,16.219504816337384,15.89862535072195 +Land-Based Wind - Class 2 - Technology 1/Moderate,31.43839836962482,32.79777171067851,30.920206995896017,29.11521998735139,28.36374185453843,27.62330037932769,26.893654197689546,26.17456893261167,25.46581694309049,25.20419339096998,24.942992104209196,24.68221206131586,24.421852244090324,24.161911637611354,23.90238923022346,23.64328401352372,23.384594982348702,23.126321134761554,22.868461472038657,22.611014998657573,22.35398072228326,22.097357653755957,21.84114480707835,21.585341199402823,21.32994585101896,21.07495778534147,20.820376028896693,20.566199611311248,20.31242756529922 +Land-Based Wind - Class 2 - Technology 1/Conservative,31.63650334565259,33.59203878131998,32.23498746188571,30.89731029396555,30.65225537673961,30.4078672756151,30.164143272591335,29.921080664419726,29.67867676250328,29.457200611059324,29.23626333103013,29.01586295812124,28.795997537573818,28.576665124106494,28.357863781858235,28.13959158433124,27.921846614334516,27.704626963927616,27.487930734365136,27.271756036041,27.056100988434093,26.84096372005315,26.62634236838279,26.412235079830367,26.198640009671436,25.9855553219981,25.77297918966515,25.56090979423896,25.349345325944594 +Land-Based Wind - Class 3 - Technology 1/Advanced,31.9194945898111,32.83193786063212,30.508798326179154,28.30696452951067,27.167771265576004,26.05921363941233,24.980250170312445,23.929883942395477,22.90716028286089,22.570534350675267,22.234390200203485,21.89872685807045,21.563543353510347,21.228838718358894,20.8946119870439,20.560862196577013,20.227588386544806,19.894789599100395,19.56246487895464,19.23061327336804,18.89923383214149,18.568325607608664,18.237887654627077,17.90791903056981,17.578418795317155,17.249386011248298,16.920819743233046,16.592719058623423,16.265083027245687 +Land-Based Wind - Class 3 - Technology 1/Moderate,32.16304230367647,33.55374871819417,31.63290680253903,29.786315483513704,29.017516046221083,28.260007657574647,27.513543390189476,26.777883464746335,26.052794993197185,25.785141110974656,25.517919227178606,25.25112829677177,24.98476727808537,24.718835132804525,24.45333082595556,24.188253325892173,23.92360160428232,23.659374636094757,23.395571399585645,23.132190876286256,22.869232050988373,22.606693911732645,22.344575449794693,22.082875659672748,21.821593539074414,21.560728088904348,21.300278313250697,21.04024321937343,20.78062181769091 +Land-Based Wind - Class 3 - Technology 1/Conservative,32.36571352915171,34.366323363158926,32.977992492035604,31.60948233974846,31.35877899357934,31.10875783338639,30.859416078519853,30.61075096342227,30.36275973752552,30.13617863932842,29.910148833341175,29.68466830999283,29.45973506946825,29.23534712164796,29.011502486050063,28.7881991917715,28.56543527743094,28.343208791110353,28.121517790299144,27.900360341836276,27.679734521855444,27.459638415728133,27.240070118008635,27.02102773237964,26.802509371596493,26.584513157434223,26.367037220632614,26.15007970084376,25.93363874657807 +Land-Based Wind - Class 4 - Technology 1/Advanced,32.78809603500852,33.72178158903707,31.33237116641794,29.068055987683174,27.895335066578305,26.754331964115092,25.643964748740338,24.563197867552006,23.51103972792756,23.16662344826144,22.82266936892595,22.479176560148435,22.136144094648184,21.793571047628493,21.451456496768035,21.109799522212885,20.768599206567714,20.42785463488833,20.087564894672713,19.74772907585378,19.408346270790048,19.069415574258816,18.730936083447425,18.392906897945277,18.055327119736106,17.718195853189705,17.38151220505435,17.045275284448536,16.70948420285347 +Land-Based Wind - Class 4 - Technology 1/Moderate,33.04181395131788,34.47051780885516,32.49719387364659,30.60014923989384,29.81034435349484,29.032139014338917,28.26527954839135,27.50951962498527,26.764619993011262,26.489653163187025,26.21513013502497,25.941049834934883,25.667411192787103,25.394213141897495,25.121454619014404,24.849134564304478,24.577251921339165,24.305805637080905,24.034794661869405,23.76421794940878,23.49407445675308,23.2243631442936,22.955082975745366,22.68623291813375,22.417811941781316,22.149819020295133,21.88225313055263,21.6151132526896,21.348398370086795 +Land-Based Wind - Class 4 - Technology 1/Conservative,33.25002264197002,35.30529394685177,33.879030538266015,32.47312939821148,32.21557623384105,31.958723894407804,31.70256952328811,31.447110279362747,31.192343336911456,30.9595714983264,30.72736601457994,30.495724821194752,30.264645863716016,30.034127097649204,29.804166488401094,29.574762011218745,29.34591165113118,29.117613402889262,28.889865270908345,28.662665269208787,28.43601142135963,28.2099017604201,27.984334328883126,27.759307178619466,27.534818370820382,27.3108659759433,27.087448073655302,26.864562752779328,26.642208111238613 +Land-Based Wind - Class 5 - Technology 1/Advanced,33.894924865529745,34.85540446046766,32.38131601637861,30.037190597686195,28.821558530563888,27.63904349262839,26.488510853496575,25.368874736258917,24.279095472215527,23.924851476262507,23.57104267343261,23.217668181109758,22.864727119041234,22.512218609331164,22.160141776431498,21.80849574713476,21.45727965056586,21.10649261817458,20.756133783727655,20.40620228330133,20.056697255272915,19.707617840314118,19.358963181382737,19.01073242371531,18.66292471481939,18.315539204466205,17.968575044682975,17.622031389745448,17.275907396170542 +Land-Based Wind - Class 5 - Technology 1/Moderate,34.161875441193054,35.63900993796889,33.59879366597359,31.637442434466514,30.820864501070936,30.016279319909728,29.22342461782835,28.44204571396782,27.671895247011644,27.38760750770184,27.103778614178356,26.820407456458096,26.53749292813582,26.255033926368593,25.97302935186235,25.691478108857172,25.41037910511337,25.12973125189721,24.849533463966672,24.569784659558234,24.290483760371828,24.011629691557793,23.733221381702837,23.455257762816252,23.177737770316273,22.900660343017005,22.62402442311373,22.3478289561706,22.072072891106686 +Land-Based Wind - Class 5 - Technology 1/Conservative,34.37714205356222,36.50208357216877,35.027472251427575,33.57391344560848,33.30762966549668,33.0420704670996,32.77723289695889,32.51311401764623,32.24971090765422,32.00904849826967,31.768971642192817,31.529478204964068,31.29056606248605,31.05223310095942,30.81447721682154,30.577296316683857,30.340688317271283,30.10465114536015,29.869182737718866,29.63428104104644,29.39994401191426,29.16616961670559,28.932955831557194,28.70030064230155,28.468202044407576,28.236658042924496,28.005666652423344,27.7752258969414,27.54533380992473 +Land-Based Wind - Class 6 - Technology 1/Advanced,35.77342081145309,36.77867179658285,34.160276477710106,31.680206015662456,30.391265197886575,29.13786831727704,27.91878827691232,26.732850932874516,25.578932323500492,25.208261777656357,24.837975439003763,24.468072480254413,24.098552076301882,23.72941340421558,23.360655643232533,22.99227797475069,22.624279582321147,22.256659651641368,21.88941737054759,21.522551929008248,21.15606251911595,20.789948335081437,20.424208573225602,20.058842431972984,19.69384911184457,19.329227815450803,18.964977747484554,18.601098114714315,18.237588125977272 +Land-Based Wind - Class 6 - Technology 1/Moderate,36.06353053533508,37.622891206881725,35.46910424777732,33.39857243081854,32.53653886693579,31.687165643880892,30.850175888800933,30.025300743771215,29.21227907785921,28.912166176122618,28.612537662283714,28.313392364571072,28.014729114990295,27.716546749307604,27.4188441070356,27.12162003141781,26.82487336941392,26.528602971684784,26.232807692577143,25.93748639011018,25.64263792595912,25.348261165441727,25.054354977503394,24.760918234702647,24.467949813196704,24.17544859272769,23.883413456607144,23.59184329170296,23.300736988424752 +Land-Based Wind - Class 6 - Technology 1/Conservative,36.29078017980433,38.5340087014347,36.977311661049846,35.44283904496646,35.161732310892155,34.88139049310119,34.601810473727994,34.322989151829326,34.04492344326917,33.79086431924699,33.5374233439451,33.284598264087315,33.03238683733617,32.78078683222555,32.5297960280959,32.27941221502809,32.02963319377943,31.780456775718175,31.53188078276088,31.283903047307476,31.036521412179873,30.789733730557995,30.54353786591824,30.297931691972412,30.052913092605216,29.808479961814925,29.564630203651685,29.321361732158817,29.078672471312192 +Land-Based Wind - Class 7 - Technology 1/Advanced,38.765906680094695,39.84065324833818,36.99083763060819,34.29292977306322,32.88596446927536,31.518546105769648,30.189292142805748,28.89688014815101,27.64004463882388,27.243857077642936,26.84795960072627,26.452351392617867,26.057031639749994,25.66199953043727,25.267254254869457,24.87279500510475,24.478620975063123,24.084731360519697,23.69112535909766,23.297802170262514,22.904760995314103,22.51200103738148,22.119521501415335,21.727321594181884,21.33540052425623,20.943757502015966,20.552391739634473,20.16130245107485,19.77048885208313 +Land-Based Wind - Class 7 - Technology 1/Moderate,39.09473245533086,40.94101463940585,38.74564998904669,36.62450221250337,35.82545723831547,35.03814751682989,34.262316406227725,33.49771469396973,32.74410032989913,32.364112521139376,31.984738019887278,31.60597534250538,31.22782301013789,30.850279548690633,30.473343488813182,30.097013365879068,29.72128771996648,29.34616509584032,28.971644042932834,28.59772311532458,28.224400871726658,27.851675875461652,27.479546694445503,27.108011901168357,26.7370700726776,26.36671979055889,25.996959640917893,25.6277882143628,25.259204105986313 +Land-Based Wind - Class 7 - Technology 1/Conservative,39.34108282422751,41.77285857073626,40.08531846014671,38.42187077503905,38.117136535299075,37.813231504374784,37.510152302338824,37.20789556760812,36.906457956819814,36.6310447253905,36.35630159914738,36.08222613542224,35.808815903405375,35.53606848407201,35.263981470112505,34.99255246586011,34.72177908722202,34.451658961608196,34.18218972786354,33.913369036197466,33.64519454811741,33.37766393635921,33.110774884820856,32.84452508849596,32.57891225340609,32.31393409653645,32.04958834576897,31.785872739818643,31.522785028168183 +Land-Based Wind - Class 8 - Technology 2/Advanced,44.89238559994287,46.06174378333334,42.526723045501015,39.19562523498724,37.40735464655649,35.67109424210651,33.98498777642333,32.34726073116784,30.75621598842438,30.305506475371367,29.855401806218502,29.405900764248397,28.957002136004224,28.50870471128022,28.061007283109294,27.613908647753757,27.167407604693036,26.721502956614295,26.276193509400446,25.8314780721208,25.387355457019126,24.94382447950434,24.500883958138786,24.058532714628743,23.616769573813336,23.175593363654468,22.735002915226307,22.294997062704923,21.85557464335815 +Land-Based Wind - Class 8 - Technology 2/Moderate,45.29635404026525,47.37209978835253,44.59360569634623,41.919987310818705,40.82783451493535,39.75172172864252,38.691298168080756,37.64622320389813,36.61616599645005,36.23901387072377,35.86247047565935,35.48653433869067,35.11120399199828,34.73647797248847,34.36235482177567,33.988833086163424,33.61591131662493,33.243588068784625,32.871861902899624,32.50073138384103,32.13019508107553,31.760251568647305,31.3908994251584,31.022137233752723,30.6539635820963,30.286377062359456,29.919376271199532,29.55295980974235,29.18712628356476 +Land-Based Wind - Class 8 - Technology 2/Conservative,45.581783120519034,48.48097712510541,46.4205463845102,44.3931335544174,43.99907625048743,43.60609121132988,43.21417406630044,42.823320468476034,42.43352609449394,42.116238484548674,41.79972286392172,41.483976418557816,41.16899634806106,40.85477986561419,40.54132419789439,40.228626584994146,39.916684280337414,39.60549455060166,39.29505467563616,38.985361948384394,38.67641367480365,38.368207173788676,38.06073977709264,37.754008829251,37.44801168750465,37.14274572172406,36.838208314334565,36.53439686024037,36.23130876675118 +Land-Based Wind - Class 9 - Technology 3/Advanced,48.77487265680886,50.22033950995824,46.944858328333524,43.82449763824996,42.2691208620469,40.75828309200477,39.29039673718434,37.86394418845649,36.477474108768405,35.938585527766804,35.40042012535725,34.86297644677761,34.326253041164655,33.790248461541246,33.25496126480373,32.72039001170884,32.18653326686046,31.653389598697057,31.120957579478965,30.58923578527547,30.058222795951853,29.52791719515764,28.998317570313088,28.469422512596754,27.941230616933773,27.413740481982476,26.886950710122477,26.36085990744234,25.83546668372706 +Land-Based Wind - Class 9 - Technology 3/Moderate,49.22275305996178,51.42538695772991,48.79091163238534,46.24486605551314,45.281609431352926,44.33249977046371,43.39722768859313,42.47549275755857,41.567003183500496,41.13670830540538,40.707107931379085,40.27820038136348,39.84998398071483,39.42245706018224,38.99561795588583,38.56946500929508,38.14399656720801,37.71921098172866,37.29510661024661,36.87168181541571,36.4489349651328,36.02686443251687,35.60546859588824,35.18474583874747,34.76469454975555,34.3453131227121,33.92659995653582,33.50855345524369,33.091172027930895 +Land-Based Wind - Class 9 - Technology 3/Conservative,49.53292383266838,52.51044197018353,50.550330188544145,48.61111432411856,48.30551898295532,48.00075519374079,47.69681956699698,47.393708731641844,47.091419334865165,46.73858023837682,46.38659963117457,46.03547438389238,45.685201382356254,45.3357775274905,44.987199735227115,44.639464936415614,44.29257007673146,43.946512116588394,43.60128803104806,43.256894809732664,42.91332945673791,42.570588990544856,42.22867044393525,41.887570863904315,41.547287311576625,41.20781686212206,40.869156604670785,40.53130364223149,40.19425509160753 +Land-Based Wind - Class 10 - Technology 4/Advanced,73.20931215694367,74.95452066137732,68.65145202153836,62.74858152076139,59.48356358023397,56.32239486226684,53.26111466821798,50.29594525989456,47.423281839947975,46.72192720701694,46.02151377914011,45.32203966296834,44.623502970226525,43.92590181769822,43.22923432720787,42.533498625603386,41.83869284474059,41.144815121466046,40.451863597599385,39.75983641991857,39.068731740141736,38.3785477149116,37.68928250577893,37.000934279186374,36.31350120645131,35.6269814637507,34.94137323210522,34.25667469736118,33.572884050176945 +Land-Based Wind - Class 10 - Technology 4/Moderate,73.99025694572238,77.2062685980471,72.09914172093647,67.22158454514762,65.03212318651147,62.87481756773497,60.748964465139274,58.6538810119998,56.588903967219345,56.00129586197532,55.414636167323096,54.82892258898483,54.24415284007781,53.660324641082994,53.077435719815604,52.49548381139669,51.91446665822305,51.33438200993845,50.755227623403385,50.177001262667986,49.59970069894223,49.02332371056671,48.447868082985615,47.87333160871721,47.29971208732643,46.72700732539534,46.155215136497205,45.584333341167415,45.01435976687539 +Land-Based Wind - Class 10 - Technology 4/Conservative,74.45649692099667,79.40798201457407,75.81166185416333,72.27915943165937,71.55733546834605,70.8374756518716,70.1195719762026,69.40361647875814,68.68960124011413,68.17162219128393,67.65490343211003,67.13944036858439,66.62522842899912,66.11226306381286,65.60053974551563,65.09005396849659,64.58080124890917,64.07277712454415,63.565977154695965,63.06039692003365,62.55603202247414,62.052878085052605,61.550930751797516,61.05018568760441,60.550638578110046,60.05228512957026,59.55512106873611,59.059142142730835,58.564344118930336 diff --git a/tests/data/Land-Based_Wind/R&D/30/df_occ.csv b/tests/data/Land-Based_Wind/R&D/30/df_occ.csv index 3407f2e..daa5b91 100644 --- a/tests/data/Land-Based_Wind/R&D/30/df_occ.csv +++ b/tests/data/Land-Based_Wind/R&D/30/df_occ.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,1283.88303499676,1444.31351261049,1350.76320736712,1200.00831072951,1172.0500693071,1144.09182788468,1116.13358646227,1088.17534503985,1060.21710361744,1032.25886219502,1020.65892726506,1009.05899233509,997.459057405129,985.859122475162,974.259187545196,962.65925261523,951.059317685264,939.459382755298,927.859447825332,916.259512895366,904.6595779654,893.059643035434,881.459708105468,869.859773175501,858.259838245535,846.659903315569,835.059968385603,823.460033455637,811.860098525671,800.260163595705 -Land-Based Wind - Class 1 - Technology 1/Moderate,1283.88303499676,1450.82864754451,1363.22694376264,1217.00431490521,1194.71140820803,1172.41850151085,1150.12559481367,1127.83268811649,1105.53978141931,1083.24687472213,1072.58076110047,1061.9146474788,1051.24853385714,1040.58242023547,1029.9163066138,1019.25019299214,1008.58407937047,997.917965748812,987.251852127147,976.585738505481,965.919624883815,955.253511262149,944.587397640484,933.921284018818,923.255170397152,912.589056775487,901.922943153821,891.256829532155,880.590715910489,869.924602288824 -Land-Based Wind - Class 1 - Technology 1/Conservative,1283.88303499676,1465.74816436768,1391.76862811999,1255.92479357434,1246.60537976687,1237.2859659594,1227.96655215193,1218.64713834445,1209.32772453698,1200.00831072951,1191.91679481207,1183.82527889463,1175.73376297719,1167.64224705976,1159.55073114232,1151.45921522488,1143.36769930744,1135.27618339,1127.18466747256,1119.09315155512,1111.00163563768,1102.91011972024,1094.8186038028,1086.72708788536,1078.63557196793,1070.54405605049,1062.45254013305,1054.36102421561,1046.26950829817,1038.17799238073 -Land-Based Wind - Class 2 - Technology 1/Advanced,1283.88303499676,1444.31351261049,1350.76320736712,1200.00831072951,1172.0500693071,1144.09182788468,1116.13358646227,1088.17534503985,1060.21710361744,1032.25886219502,1020.65892726506,1009.05899233509,997.459057405129,985.859122475162,974.259187545196,962.65925261523,951.059317685264,939.459382755298,927.859447825332,916.259512895366,904.6595779654,893.059643035434,881.459708105468,869.859773175501,858.259838245535,846.659903315569,835.059968385603,823.460033455637,811.860098525671,800.260163595705 -Land-Based Wind - Class 2 - Technology 1/Moderate,1283.88303499676,1450.82864754451,1363.22694376264,1217.00431490521,1194.71140820803,1172.41850151085,1150.12559481367,1127.83268811649,1105.53978141931,1083.24687472213,1072.58076110047,1061.9146474788,1051.24853385714,1040.58242023547,1029.9163066138,1019.25019299214,1008.58407937047,997.917965748812,987.251852127147,976.585738505481,965.919624883815,955.253511262149,944.587397640484,933.921284018818,923.255170397152,912.589056775487,901.922943153821,891.256829532155,880.590715910489,869.924602288824 -Land-Based Wind - Class 2 - Technology 1/Conservative,1283.88303499676,1465.74816436768,1391.76862811999,1255.92479357434,1246.60537976687,1237.2859659594,1227.96655215193,1218.64713834445,1209.32772453698,1200.00831072951,1191.91679481207,1183.82527889463,1175.73376297719,1167.64224705976,1159.55073114232,1151.45921522488,1143.36769930744,1135.27618339,1127.18466747256,1119.09315155512,1111.00163563768,1102.91011972024,1094.8186038028,1086.72708788536,1078.63557196793,1070.54405605049,1062.45254013305,1054.36102421561,1046.26950829817,1038.17799238073 -Land-Based Wind - Class 3 - Technology 1/Advanced,1283.88303499676,1444.31351261049,1350.76320736712,1200.00831072951,1172.0500693071,1144.09182788468,1116.13358646227,1088.17534503985,1060.21710361744,1032.25886219502,1020.65892726506,1009.05899233509,997.459057405129,985.859122475162,974.259187545196,962.65925261523,951.059317685264,939.459382755298,927.859447825332,916.259512895366,904.6595779654,893.059643035434,881.459708105468,869.859773175501,858.259838245535,846.659903315569,835.059968385603,823.460033455637,811.860098525671,800.260163595705 -Land-Based Wind - Class 3 - Technology 1/Moderate,1283.88303499676,1450.82864754451,1363.22694376264,1217.00431490521,1194.71140820803,1172.41850151085,1150.12559481367,1127.83268811649,1105.53978141931,1083.24687472213,1072.58076110047,1061.9146474788,1051.24853385714,1040.58242023547,1029.9163066138,1019.25019299214,1008.58407937047,997.917965748812,987.251852127147,976.585738505481,965.919624883815,955.253511262149,944.587397640484,933.921284018818,923.255170397152,912.589056775487,901.922943153821,891.256829532155,880.590715910489,869.924602288824 -Land-Based Wind - Class 3 - Technology 1/Conservative,1283.88303499676,1465.74816436768,1391.76862811999,1255.92479357434,1246.60537976687,1237.2859659594,1227.96655215193,1218.64713834445,1209.32772453698,1200.00831072951,1191.91679481207,1183.82527889463,1175.73376297719,1167.64224705976,1159.55073114232,1151.45921522488,1143.36769930744,1135.27618339,1127.18466747256,1119.09315155512,1111.00163563768,1102.91011972024,1094.8186038028,1086.72708788536,1078.63557196793,1070.54405605049,1062.45254013305,1054.36102421561,1046.26950829817,1038.17799238073 -Land-Based Wind - Class 4 - Technology 1/Advanced,1283.88303499676,1444.31351261049,1350.76320736712,1200.00831072951,1172.0500693071,1144.09182788468,1116.13358646227,1088.17534503985,1060.21710361744,1032.25886219502,1020.65892726506,1009.05899233509,997.459057405129,985.859122475162,974.259187545196,962.65925261523,951.059317685264,939.459382755298,927.859447825332,916.259512895366,904.6595779654,893.059643035434,881.459708105468,869.859773175501,858.259838245535,846.659903315569,835.059968385603,823.460033455637,811.860098525671,800.260163595705 -Land-Based Wind - Class 4 - Technology 1/Moderate,1283.88303499676,1450.82864754451,1363.22694376264,1217.00431490521,1194.71140820803,1172.41850151085,1150.12559481367,1127.83268811649,1105.53978141931,1083.24687472213,1072.58076110047,1061.9146474788,1051.24853385714,1040.58242023547,1029.9163066138,1019.25019299214,1008.58407937047,997.917965748812,987.251852127147,976.585738505481,965.919624883815,955.253511262149,944.587397640484,933.921284018818,923.255170397152,912.589056775487,901.922943153821,891.256829532155,880.590715910489,869.924602288824 -Land-Based Wind - Class 4 - Technology 1/Conservative,1283.88303499676,1465.74816436768,1391.76862811999,1255.92479357434,1246.60537976687,1237.2859659594,1227.96655215193,1218.64713834445,1209.32772453698,1200.00831072951,1191.91679481207,1183.82527889463,1175.73376297719,1167.64224705976,1159.55073114232,1151.45921522488,1143.36769930744,1135.27618339,1127.18466747256,1119.09315155512,1111.00163563768,1102.91011972024,1094.8186038028,1086.72708788536,1078.63557196793,1070.54405605049,1062.45254013305,1054.36102421561,1046.26950829817,1038.17799238073 -Land-Based Wind - Class 5 - Technology 1/Advanced,1283.88303499676,1444.31351261049,1350.76320736712,1200.00831072951,1172.0500693071,1144.09182788468,1116.13358646227,1088.17534503985,1060.21710361744,1032.25886219502,1020.65892726506,1009.05899233509,997.459057405129,985.859122475162,974.259187545196,962.65925261523,951.059317685264,939.459382755298,927.859447825332,916.259512895366,904.6595779654,893.059643035434,881.459708105468,869.859773175501,858.259838245535,846.659903315569,835.059968385603,823.460033455637,811.860098525671,800.260163595705 -Land-Based Wind - Class 5 - Technology 1/Moderate,1283.88303499676,1450.82864754451,1363.22694376264,1217.00431490521,1194.71140820803,1172.41850151085,1150.12559481367,1127.83268811649,1105.53978141931,1083.24687472213,1072.58076110047,1061.9146474788,1051.24853385714,1040.58242023547,1029.9163066138,1019.25019299214,1008.58407937047,997.917965748812,987.251852127147,976.585738505481,965.919624883815,955.253511262149,944.587397640484,933.921284018818,923.255170397152,912.589056775487,901.922943153821,891.256829532155,880.590715910489,869.924602288824 -Land-Based Wind - Class 5 - Technology 1/Conservative,1283.88303499676,1465.74816436768,1391.76862811999,1255.92479357434,1246.60537976687,1237.2859659594,1227.96655215193,1218.64713834445,1209.32772453698,1200.00831072951,1191.91679481207,1183.82527889463,1175.73376297719,1167.64224705976,1159.55073114232,1151.45921522488,1143.36769930744,1135.27618339,1127.18466747256,1119.09315155512,1111.00163563768,1102.91011972024,1094.8186038028,1086.72708788536,1078.63557196793,1070.54405605049,1062.45254013305,1054.36102421561,1046.26950829817,1038.17799238073 -Land-Based Wind - Class 6 - Technology 1/Advanced,1283.88303499676,1444.31351261049,1350.76320736712,1200.00831072951,1172.0500693071,1144.09182788468,1116.13358646227,1088.17534503985,1060.21710361744,1032.25886219502,1020.65892726506,1009.05899233509,997.459057405129,985.859122475162,974.259187545196,962.65925261523,951.059317685264,939.459382755298,927.859447825332,916.259512895366,904.6595779654,893.059643035434,881.459708105468,869.859773175501,858.259838245535,846.659903315569,835.059968385603,823.460033455637,811.860098525671,800.260163595705 -Land-Based Wind - Class 6 - Technology 1/Moderate,1283.88303499676,1450.82864754451,1363.22694376264,1217.00431490521,1194.71140820803,1172.41850151085,1150.12559481367,1127.83268811649,1105.53978141931,1083.24687472213,1072.58076110047,1061.9146474788,1051.24853385714,1040.58242023547,1029.9163066138,1019.25019299214,1008.58407937047,997.917965748812,987.251852127147,976.585738505481,965.919624883815,955.253511262149,944.587397640484,933.921284018818,923.255170397152,912.589056775487,901.922943153821,891.256829532155,880.590715910489,869.924602288824 -Land-Based Wind - Class 6 - Technology 1/Conservative,1283.88303499676,1465.74816436768,1391.76862811999,1255.92479357434,1246.60537976687,1237.2859659594,1227.96655215193,1218.64713834445,1209.32772453698,1200.00831072951,1191.91679481207,1183.82527889463,1175.73376297719,1167.64224705976,1159.55073114232,1151.45921522488,1143.36769930744,1135.27618339,1127.18466747256,1119.09315155512,1111.00163563768,1102.91011972024,1094.8186038028,1086.72708788536,1078.63557196793,1070.54405605049,1062.45254013305,1054.36102421561,1046.26950829817,1038.17799238073 -Land-Based Wind - Class 7 - Technology 1/Advanced,1283.88303499676,1444.31351261049,1350.76320736712,1200.00831072951,1172.0500693071,1144.09182788468,1116.13358646227,1088.17534503985,1060.21710361744,1032.25886219502,1020.65892726506,1009.05899233509,997.459057405129,985.859122475162,974.259187545196,962.65925261523,951.059317685264,939.459382755298,927.859447825332,916.259512895366,904.6595779654,893.059643035434,881.459708105468,869.859773175501,858.259838245535,846.659903315569,835.059968385603,823.460033455637,811.860098525671,800.260163595705 -Land-Based Wind - Class 7 - Technology 1/Moderate,1283.88303499676,1450.82864754451,1363.22694376264,1217.00431490521,1194.71140820803,1172.41850151085,1150.12559481367,1127.83268811649,1105.53978141931,1083.24687472213,1072.58076110047,1061.9146474788,1051.24853385714,1040.58242023547,1029.9163066138,1019.25019299214,1008.58407937047,997.917965748812,987.251852127147,976.585738505481,965.919624883815,955.253511262149,944.587397640484,933.921284018818,923.255170397152,912.589056775487,901.922943153821,891.256829532155,880.590715910489,869.924602288824 -Land-Based Wind - Class 7 - Technology 1/Conservative,1283.88303499676,1465.74816436768,1391.76862811999,1255.92479357434,1246.60537976687,1237.2859659594,1227.96655215193,1218.64713834445,1209.32772453698,1200.00831072951,1191.91679481207,1183.82527889463,1175.73376297719,1167.64224705976,1159.55073114232,1151.45921522488,1143.36769930744,1135.27618339,1127.18466747256,1119.09315155512,1111.00163563768,1102.91011972024,1094.8186038028,1086.72708788536,1078.63557196793,1070.54405605049,1062.45254013305,1054.36102421561,1046.26950829817,1038.17799238073 -Land-Based Wind - Class 8 - Technology 2/Advanced,1402.56921431414,1570.02500962696,1460.69996962776,1290.57898778987,1253.24891228178,1215.91883677369,1178.5887612656,1141.25868575751,1103.92861024942,1066.59853474133,1054.43202303057,1042.2655113198,1030.09899960904,1017.93248789827,1005.7659761875,993.599464476742,981.432952765976,969.26644105521,957.099929344444,944.933417633677,932.766905922912,920.600394212145,908.433882501379,896.267370790613,884.100859079847,871.934347369081,859.767835658315,847.601323947549,835.434812236783,823.268300526017 -Land-Based Wind - Class 8 - Technology 2/Moderate,1402.56921431414,1578.65177876172,1477.20335405949,1313.08360292405,1283.25506579402,1253.42652866399,1223.59799153396,1193.76945440393,1163.9409172739,1134.11238014387,1123.01981924611,1111.92725834835,1100.83469745059,1089.74213655282,1078.64957565506,1067.5570147573,1056.46445385954,1045.37189296178,1034.27933206402,1023.18677116626,1012.0942102685,1001.00164937073,989.909088472977,978.816527575216,967.723966677455,956.631405779694,945.538844881932,934.446283984171,923.35372308641,912.261162188649 -Land-Based Wind - Class 8 - Technology 2/Conservative,1402.56921431414,1599.29518246853,1516.69508288989,1366.93596042005,1355.05820912202,1343.180457824,1331.30270652597,1319.42495522794,1307.54720392991,1295.66945263188,1287.09797896461,1278.52650529733,1269.95503163006,1261.38355796278,1252.81208429551,1244.24061062823,1235.66913696096,1227.09766329368,1218.52618962641,1209.95471595913,1201.38324229186,1192.81176862458,1184.24029495731,1175.66882129004,1167.09734762276,1158.52587395549,1149.95440028821,1141.38292662094,1132.81145295366,1124.23997928639 -Land-Based Wind - Class 9 - Technology 3/Advanced,1333.80658661438,1511.60944042593,1424.58733640857,1275.7158017954,1256.35220685574,1236.98861191607,1217.62501697641,1198.26142203675,1178.89782709709,1159.53423215742,1146.78486804112,1134.03550392482,1121.28613980852,1108.53677569222,1095.78741157592,1083.03804745962,1070.28868334332,1057.53931922701,1044.78995511071,1032.04059099441,1019.29122687811,1006.54186276181,993.792498645512,981.043134529211,968.293770412909,955.544406296608,942.795042180307,930.045678064005,917.296313947704,904.546949831402 -Land-Based Wind - Class 9 - Technology 3/Moderate,1333.80658661438,1515.46237773627,1431.95817300225,1285.76694260497,1269.75372793516,1253.74051326536,1237.72729859555,1221.71408392575,1205.70086925594,1189.68765458613,1178.42470373643,1167.16175288673,1155.89880203702,1144.63585118732,1133.37290033762,1122.10994948791,1110.84699863821,1099.5840477885,1088.3210969388,1077.0581460891,1065.79519523939,1054.53224438969,1043.26929353999,1032.00634269028,1020.74339184058,1009.48044099087,998.217490141175,986.954539291471,975.691588441767,964.428637592064 -Land-Based Wind - Class 9 - Technology 3/Conservative,1333.80658661438,1526.45486321301,1452.9872756534,1314.44299167472,1307.98846002817,1301.53392838161,1295.07939673506,1288.62486508851,1282.17033344195,1275.7158017954,1266.87146428296,1258.02712677051,1249.18278925807,1240.33845174563,1231.49411423319,1222.64977672075,1213.8054392083,1204.96110169586,1196.11676418342,1187.27242667098,1178.42808915854,1169.5837516461,1160.73941413365,1151.89507662121,1143.05073910877,1134.20640159633,1125.36206408389,1116.51772657144,1107.673389059,1098.82905154656 -Land-Based Wind - Class 10 - Technology 4/Advanced,1847.17140985227,2059.99951785762,1908.98009202057,1679.568966011,1623.70148473058,1567.83400345016,1511.96652216973,1456.09904088931,1400.23155960889,1344.36407832847,1328.66737639804,1312.97067446762,1297.2739725372,1281.57727060678,1265.88056867636,1250.18386674594,1234.48716481552,1218.7904628851,1203.09376095468,1187.39705902426,1171.70035709384,1156.00365516342,1140.306953233,1124.61025130258,1108.91354937216,1093.21684744174,1077.52014551132,1061.8234435809,1046.12674165048,1030.43003972006 -Land-Based Wind - Class 10 - Technology 4/Moderate,1847.17140985227,2073.09379669045,1934.03001674424,1713.72795427055,1669.24680240998,1624.76565054941,1580.28449868884,1535.80334682827,1491.3221949677,1446.84104310713,1432.94752943518,1419.05401576322,1405.16050209127,1391.26698841932,1377.37347474737,1363.47996107541,1349.58644740346,1335.69293373151,1321.79942005956,1307.9059063876,1294.01239271565,1280.1188790437,1266.22536537175,1252.33185169979,1238.43833802784,1224.54482435589,1210.65131068394,1196.75779701198,1182.86428334003,1168.97076966808 -Land-Based Wind - Class 10 - Technology 4/Conservative,1847.17140985227,2103.68788821891,1992.55784401608,1793.53862782306,1775.66103381333,1757.78343980359,1739.90584579386,1722.02825178412,1704.15065777439,1686.27306376465,1675.38352606774,1664.49398837084,1653.60445067393,1642.71491297702,1631.82537528011,1620.9358375832,1610.0462998863,1599.15676218939,1588.26722449248,1577.37768679557,1566.48814909866,1555.59861140176,1544.70907370485,1533.81953600794,1522.92999831103,1512.04046061412,1501.15092291722,1490.26138522031,1479.3718475234,1468.48230982649 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Land-Based Wind - Class 1 - Technology 1/Advanced,1471.55593599714,1576.66682334593,1464.86656631797,1356.88855531281,1318.6660950847,1280.44363485659,1242.22117462848,1203.99871440037,1165.77625417226,1150.13923744898,1134.5022207257,1118.86520400243,1103.22818727915,1087.59117055587,1071.95415383259,1056.31713710931,1040.68012038603,1025.04310366275,1009.40608693947,993.769070216199,978.13205349292,962.495036769642,946.858020046363,931.221003323084,915.583986599805,899.946969876526,884.309953153248,868.672936429969,853.03591970669 +Land-Based Wind - Class 1 - Technology 1/Moderate,1471.55593599714,1585.26490547349,1481.2810867433,1380.33787020615,1349.93184827582,1319.52582634548,1289.11980441515,1258.71378248482,1228.30776055449,1214.48436173104,1200.66096290759,1186.83756408413,1173.01416526068,1159.19076643723,1145.36736761378,1131.54396879033,1117.72056996688,1103.89717114343,1090.07377231997,1076.25037349652,1062.42697467307,1048.60357584962,1034.78017702617,1020.95677820272,1007.13337937926,993.309980555817,979.486581732365,965.663182908914,951.839784085462 +Land-Based Wind - Class 1 - Technology 1/Conservative,1471.55593599714,1607.24479152842,1523.24268739363,1440.28301399232,1429.85870665738,1419.43439932245,1409.01009198751,1398.58578465257,1388.16147731763,1377.7383930777,1367.31530883778,1356.89222459785,1346.46914035793,1336.046056118,1325.62297187808,1315.19988763815,1304.77680339823,1294.3537191583,1283.93063491838,1273.50755067845,1263.08446643853,1252.66138219861,1242.23829795868,1231.81521371876,1221.39212947883,1210.96904523891,1200.54596099898,1190.12287675906,1179.69979251913 +Land-Based Wind - Class 2 - Technology 1/Advanced,1471.55593599714,1576.66682334593,1464.86656631797,1356.88855531281,1318.6660950847,1280.44363485659,1242.22117462848,1203.99871440037,1165.77625417226,1150.13923744898,1134.5022207257,1118.86520400243,1103.22818727915,1087.59117055587,1071.95415383259,1056.31713710931,1040.68012038603,1025.04310366275,1009.40608693947,993.769070216199,978.13205349292,962.495036769642,946.858020046363,931.221003323084,915.583986599805,899.946969876526,884.309953153248,868.672936429969,853.03591970669 +Land-Based Wind - Class 2 - Technology 1/Moderate,1471.55593599714,1585.26490547349,1481.2810867433,1380.33787020615,1349.93184827582,1319.52582634548,1289.11980441515,1258.71378248482,1228.30776055449,1214.48436173104,1200.66096290759,1186.83756408413,1173.01416526068,1159.19076643723,1145.36736761378,1131.54396879033,1117.72056996688,1103.89717114343,1090.07377231997,1076.25037349652,1062.42697467307,1048.60357584962,1034.78017702617,1020.95677820272,1007.13337937926,993.309980555817,979.486581732365,965.663182908914,951.839784085462 +Land-Based Wind - Class 2 - Technology 1/Conservative,1471.55593599714,1607.24479152842,1523.24268739363,1440.28301399232,1429.85870665738,1419.43439932245,1409.01009198751,1398.58578465257,1388.16147731763,1377.7383930777,1367.31530883778,1356.89222459785,1346.46914035793,1336.046056118,1325.62297187808,1315.19988763815,1304.77680339823,1294.3537191583,1283.93063491838,1273.50755067845,1263.08446643853,1252.66138219861,1242.23829795868,1231.81521371876,1221.39212947883,1210.96904523891,1200.54596099898,1190.12287675906,1179.69979251913 +Land-Based Wind - Class 3 - Technology 1/Advanced,1471.55593599714,1576.66682334593,1464.86656631797,1356.88855531281,1318.6660950847,1280.44363485659,1242.22117462848,1203.99871440037,1165.77625417226,1150.13923744898,1134.5022207257,1118.86520400243,1103.22818727915,1087.59117055587,1071.95415383259,1056.31713710931,1040.68012038603,1025.04310366275,1009.40608693947,993.769070216199,978.13205349292,962.495036769642,946.858020046363,931.221003323084,915.583986599805,899.946969876526,884.309953153248,868.672936429969,853.03591970669 +Land-Based Wind - Class 3 - Technology 1/Moderate,1471.55593599714,1585.26490547349,1481.2810867433,1380.33787020615,1349.93184827582,1319.52582634548,1289.11980441515,1258.71378248482,1228.30776055449,1214.48436173104,1200.66096290759,1186.83756408413,1173.01416526068,1159.19076643723,1145.36736761378,1131.54396879033,1117.72056996688,1103.89717114343,1090.07377231997,1076.25037349652,1062.42697467307,1048.60357584962,1034.78017702617,1020.95677820272,1007.13337937926,993.309980555817,979.486581732365,965.663182908914,951.839784085462 +Land-Based Wind - Class 3 - Technology 1/Conservative,1471.55593599714,1607.24479152842,1523.24268739363,1440.28301399232,1429.85870665738,1419.43439932245,1409.01009198751,1398.58578465257,1388.16147731763,1377.7383930777,1367.31530883778,1356.89222459785,1346.46914035793,1336.046056118,1325.62297187808,1315.19988763815,1304.77680339823,1294.3537191583,1283.93063491838,1273.50755067845,1263.08446643853,1252.66138219861,1242.23829795868,1231.81521371876,1221.39212947883,1210.96904523891,1200.54596099898,1190.12287675906,1179.69979251913 +Land-Based Wind - Class 4 - Technology 1/Advanced,1471.55593599714,1576.66682334593,1464.86656631797,1356.88855531281,1318.6660950847,1280.44363485659,1242.22117462848,1203.99871440037,1165.77625417226,1150.13923744898,1134.5022207257,1118.86520400243,1103.22818727915,1087.59117055587,1071.95415383259,1056.31713710931,1040.68012038603,1025.04310366275,1009.40608693947,993.769070216199,978.13205349292,962.495036769642,946.858020046363,931.221003323084,915.583986599805,899.946969876526,884.309953153248,868.672936429969,853.03591970669 +Land-Based Wind - Class 4 - Technology 1/Moderate,1471.55593599714,1585.26490547349,1481.2810867433,1380.33787020615,1349.93184827582,1319.52582634548,1289.11980441515,1258.71378248482,1228.30776055449,1214.48436173104,1200.66096290759,1186.83756408413,1173.01416526068,1159.19076643723,1145.36736761378,1131.54396879033,1117.72056996688,1103.89717114343,1090.07377231997,1076.25037349652,1062.42697467307,1048.60357584962,1034.78017702617,1020.95677820272,1007.13337937926,993.309980555817,979.486581732365,965.663182908914,951.839784085462 +Land-Based Wind - Class 4 - Technology 1/Conservative,1471.55593599714,1607.24479152842,1523.24268739363,1440.28301399232,1429.85870665738,1419.43439932245,1409.01009198751,1398.58578465257,1388.16147731763,1377.7383930777,1367.31530883778,1356.89222459785,1346.46914035793,1336.046056118,1325.62297187808,1315.19988763815,1304.77680339823,1294.3537191583,1283.93063491838,1273.50755067845,1263.08446643853,1252.66138219861,1242.23829795868,1231.81521371876,1221.39212947883,1210.96904523891,1200.54596099898,1190.12287675906,1179.69979251913 +Land-Based Wind - Class 5 - Technology 1/Advanced,1471.55593599714,1576.66682334593,1464.86656631797,1356.88855531281,1318.6660950847,1280.44363485659,1242.22117462848,1203.99871440037,1165.77625417226,1150.13923744898,1134.5022207257,1118.86520400243,1103.22818727915,1087.59117055587,1071.95415383259,1056.31713710931,1040.68012038603,1025.04310366275,1009.40608693947,993.769070216199,978.13205349292,962.495036769642,946.858020046363,931.221003323084,915.583986599805,899.946969876526,884.309953153248,868.672936429969,853.03591970669 +Land-Based Wind - Class 5 - Technology 1/Moderate,1471.55593599714,1585.26490547349,1481.2810867433,1380.33787020615,1349.93184827582,1319.52582634548,1289.11980441515,1258.71378248482,1228.30776055449,1214.48436173104,1200.66096290759,1186.83756408413,1173.01416526068,1159.19076643723,1145.36736761378,1131.54396879033,1117.72056996688,1103.89717114343,1090.07377231997,1076.25037349652,1062.42697467307,1048.60357584962,1034.78017702617,1020.95677820272,1007.13337937926,993.309980555817,979.486581732365,965.663182908914,951.839784085462 +Land-Based Wind - Class 5 - Technology 1/Conservative,1471.55593599714,1607.24479152842,1523.24268739363,1440.28301399232,1429.85870665738,1419.43439932245,1409.01009198751,1398.58578465257,1388.16147731763,1377.7383930777,1367.31530883778,1356.89222459785,1346.46914035793,1336.046056118,1325.62297187808,1315.19988763815,1304.77680339823,1294.3537191583,1283.93063491838,1273.50755067845,1263.08446643853,1252.66138219861,1242.23829795868,1231.81521371876,1221.39212947883,1210.96904523891,1200.54596099898,1190.12287675906,1179.69979251913 +Land-Based Wind - Class 6 - Technology 1/Advanced,1471.55593599714,1576.66682334593,1464.86656631797,1356.88855531281,1318.6660950847,1280.44363485659,1242.22117462848,1203.99871440037,1165.77625417226,1150.13923744898,1134.5022207257,1118.86520400243,1103.22818727915,1087.59117055587,1071.95415383259,1056.31713710931,1040.68012038603,1025.04310366275,1009.40608693947,993.769070216199,978.13205349292,962.495036769642,946.858020046363,931.221003323084,915.583986599805,899.946969876526,884.309953153248,868.672936429969,853.03591970669 +Land-Based Wind - Class 6 - Technology 1/Moderate,1471.55593599714,1585.26490547349,1481.2810867433,1380.33787020615,1349.93184827582,1319.52582634548,1289.11980441515,1258.71378248482,1228.30776055449,1214.48436173104,1200.66096290759,1186.83756408413,1173.01416526068,1159.19076643723,1145.36736761378,1131.54396879033,1117.72056996688,1103.89717114343,1090.07377231997,1076.25037349652,1062.42697467307,1048.60357584962,1034.78017702617,1020.95677820272,1007.13337937926,993.309980555817,979.486581732365,965.663182908914,951.839784085462 +Land-Based Wind - Class 6 - Technology 1/Conservative,1471.55593599714,1607.24479152842,1523.24268739363,1440.28301399232,1429.85870665738,1419.43439932245,1409.01009198751,1398.58578465257,1388.16147731763,1377.7383930777,1367.31530883778,1356.89222459785,1346.46914035793,1336.046056118,1325.62297187808,1315.19988763815,1304.77680339823,1294.3537191583,1283.93063491838,1273.50755067845,1263.08446643853,1252.66138219861,1242.23829795868,1231.81521371876,1221.39212947883,1210.96904523891,1200.54596099898,1190.12287675906,1179.69979251913 +Land-Based Wind - Class 7 - Technology 1/Advanced,1471.55593599714,1576.66682334593,1464.86656631797,1356.88855531281,1318.6660950847,1280.44363485659,1242.22117462848,1203.99871440037,1165.77625417226,1150.13923744898,1134.5022207257,1118.86520400243,1103.22818727915,1087.59117055587,1071.95415383259,1056.31713710931,1040.68012038603,1025.04310366275,1009.40608693947,993.769070216199,978.13205349292,962.495036769642,946.858020046363,931.221003323084,915.583986599805,899.946969876526,884.309953153248,868.672936429969,853.03591970669 +Land-Based Wind - Class 7 - Technology 1/Moderate,1471.55593599714,1593.68361759769,1497.35317352586,1403.29799418123,1380.54534690927,1357.7926996373,1335.04005236533,1312.28740509336,1289.53475782139,1272.6500091346,1255.7652604478,1238.880511761,1221.99576307421,1205.11101438741,1188.22626570061,1171.34151701382,1154.45676832702,1137.57201964022,1120.68727095343,1103.80252226663,1086.91777357983,1070.03302489303,1053.14827620624,1036.26352751944,1019.37877883264,1002.49403014585,985.609281459056,968.724532772259,951.839784085462 +Land-Based Wind - Class 7 - Technology 1/Conservative,1471.55593599714,1607.24479152842,1523.24268739363,1440.28301399232,1429.85870665738,1419.43439932245,1409.01009198751,1398.58578465257,1388.16147731763,1377.7383930777,1367.31530883778,1356.89222459785,1346.46914035793,1336.046056118,1325.62297187808,1315.19988763815,1304.77680339823,1294.3537191583,1283.93063491838,1273.50755067845,1263.08446643853,1252.66138219861,1242.23829795868,1231.81521371876,1221.39212947883,1210.96904523891,1200.54596099898,1190.12287675906,1179.69979251913 +Land-Based Wind - Class 8 - Technology 2/Advanced,1601.20521457927,1707.2587437643,1578.04667187816,1453.74978110774,1404.59796995056,1355.44615879339,1306.29434763621,1257.14253647904,1207.99072532186,1191.62556369363,1175.26040206539,1158.89524043716,1142.53007880892,1126.16491718069,1109.79975555245,1093.43459392422,1077.06943229598,1060.70427066775,1044.33910903951,1027.97394741128,1011.60878578304,995.243624154811,978.878462526576,962.513300898341,946.148139270106,929.782977641871,913.417816013636,897.052654385401,880.687492757166 +Land-Based Wind - Class 8 - Technology 2/Moderate,1601.20521457927,1726.76024170912,1615.27680431827,1506.93568459361,1475.51250793173,1444.08933126984,1412.66615460796,1381.24297794607,1349.81980128419,1334.84304998829,1319.86629869239,1304.88954739649,1289.9127961006,1274.9360448047,1259.9592935088,1244.9825422129,1230.005790917,1215.0290396211,1200.0522883252,1185.0755370293,1170.0987857334,1155.12203443751,1140.14528314161,1125.16853184571,1110.19178054981,1095.21502925391,1080.23827795801,1065.26152666211,1050.28477536621 +Land-Based Wind - Class 8 - Technology 2/Conservative,1601.20521457927,1746.76923811757,1653.47579746167,1561.50567479847,1548.27249487154,1535.03931494461,1521.80613501767,1508.57295509074,1495.33977516381,1484.28577069728,1473.23176623075,1462.17776176422,1451.12375729769,1440.06975283116,1429.01574836462,1417.96174389809,1406.90773943156,1395.85373496503,1384.7997304985,1373.74572603197,1362.69172156544,1351.63771709891,1340.58371263238,1329.52970816585,1318.47570369932,1307.42169923278,1296.36769476625,1285.31369029972,1274.25968583319 +Land-Based Wind - Class 9 - Technology 3/Advanced,1537.11305708811,1660.88042322922,1556.80300713144,1455.44776735801,1428.22600411464,1401.00424087127,1373.78247762791,1346.56071438454,1319.33895114117,1301.8702414609,1284.40153178063,1266.93282210036,1249.46411242009,1231.99540273982,1214.52669305955,1197.05798337928,1179.58927369901,1162.12056401874,1144.65185433847,1127.1831446582,1109.71443497793,1092.24572529766,1074.77701561739,1057.30830593712,1039.83959625685,1022.37088657658,1004.90217689631,987.433467216041,969.96475753577 +Land-Based Wind - Class 9 - Technology 3/Moderate,1537.11305708811,1664.94202147582,1564.55696742041,1466.5248534851,1442.9954522841,1419.46605108309,1395.93664988209,1372.40724868109,1348.87784748008,1333.98278245329,1319.0877174265,1304.19265239971,1289.29758737292,1274.40252234613,1259.50745731934,1244.61239229254,1229.71732726575,1214.82226223896,1199.92719721217,1185.03213218538,1170.13706715859,1155.2420021318,1140.34693710501,1125.45187207821,1110.55680705142,1095.66174202463,1080.76667699784,1065.87161197105,1050.97654694426 +Land-Based Wind - Class 9 - Technology 3/Conservative,1537.11305708811,1682.83931224553,1598.72452252623,1515.33564649342,1508.07650962852,1500.81737276362,1493.55823589872,1486.29909903382,1479.03996216893,1467.6790172687,1456.31807236848,1444.95712746825,1433.59618256803,1422.23523766781,1410.87429276758,1399.51334786736,1388.15240296713,1376.79145806691,1365.43051316669,1354.06956826646,1342.70862336624,1331.34767846601,1319.98673356579,1308.62578866557,1297.26484376534,1285.90389886512,1274.54295396489,1263.18200906467,1251.82106416445 +Land-Based Wind - Class 10 - Technology 4/Advanced,2102.71108691014,2231.05789806893,2051.44570960322,1879.28118454952,1804.80455042932,1730.32791630911,1655.85128218891,1581.3746480687,1506.8980139485,1486.20477721922,1465.51154048994,1444.81830376067,1424.12506703139,1403.43183030211,1382.73859357284,1362.04535684356,1341.35212011428,1320.65888338501,1299.96564665573,1279.27240992645,1258.57917319718,1237.8859364679,1217.19269973862,1196.49946300935,1175.80622628007,1155.11298955079,1134.41975282152,1113.72651609224,1093.03327936296 +Land-Based Wind - Class 10 - Technology 4/Moderate,2102.71108691014,2249.35138743148,2086.36964384082,1929.17251917468,1871.32632992952,1813.48014068437,1755.63395143921,1697.78776219406,1639.9415729489,1621.97432108408,1604.00706921925,1586.03981735442,1568.07256548959,1550.10531362477,1532.13806175994,1514.17080989511,1496.20355803028,1478.23630616546,1460.26905430063,1442.3018024358,1424.33455057098,1406.36729870615,1388.40004684132,1370.43279497649,1352.46554311167,1334.49829124684,1316.53103938201,1298.56378751719,1280.59653565236 +Land-Based Wind - Class 10 - Technology 4/Conservative,2102.71108691014,2291.13571625923,2166.13972614833,2043.12977961397,2023.26934384859,2003.4089080832,1983.54847231781,1963.68803655242,1943.82760078703,1929.73082751992,1915.6340542528,1901.53728098568,1887.44050771857,1873.34373445145,1859.24696118433,1845.15018791722,1831.0534146501,1816.95664138298,1802.85986811587,1788.76309484875,1774.66632158164,1760.56954831452,1746.4727750474,1732.37600178029,1718.27922851317,1704.18245524605,1690.08568197894,1675.98890871182,1661.8921354447 diff --git a/tests/data/Land-Based_Wind/R&D/30/df_tc.csv b/tests/data/Land-Based_Wind/R&D/30/df_tc.csv index 2073a7d..3113ac5 100644 --- a/tests/data/Land-Based_Wind/R&D/30/df_tc.csv +++ b/tests/data/Land-Based_Wind/R&D/30/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599 -10 year CRF/Moderate,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599 -10 year CRF/Conservative,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599 -ITC Schedule/*,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181 -PVD/Moderate,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181 -PVD/Conservative,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181 -PFF/Advanced,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331 -PFF/Moderate,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331 -PFF/Conservative,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331 -Year (Advanced)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292 -2/nan,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974 -3/nan,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779 -4/nan,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267 -5/nan,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679 -6/nan,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627 -Year (Moderate)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292 -2/nan,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974 -3/nan,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779 -4/nan,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267 -5/nan,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679 -6/nan,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627 -Year (Conservative)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292 -2/nan,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357 +10 year CRF/Moderate,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357 +10 year CRF/Conservative,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357 +ITC Schedule/*,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509 +PVD/Moderate,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509 +PVD/Conservative,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509 +PFF/Advanced,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319 +PFF/Moderate,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319 +PFF/Conservative,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845 +2/nan,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529 +3/nan,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379 +4/nan,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751 +5/nan,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264 +6/nan,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662 +Year (Moderate)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845 +2/nan,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529 +3/nan,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379 +4/nan,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751 +5/nan,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264 +6/nan,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662 +Year (Conservative)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845 +2/nan,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529 diff --git a/tests/data/Land-Based_Wind/R&D/30/df_vom.csv b/tests/data/Land-Based_Wind/R&D/30/df_vom.csv index b336383..1328294 100644 --- a/tests/data/Land-Based_Wind/R&D/30/df_vom.csv +++ b/tests/data/Land-Based_Wind/R&D/30/df_vom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 1 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 1 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 2 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 2 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 2 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 3 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 3 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 3 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 4 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 4 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 4 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 5 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 5 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 5 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 6 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 6 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 6 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 7 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 7 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 7 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 8 - Technology 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 8 - Technology 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 8 - Technology 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 9 - Technology 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 9 - Technology 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 9 - Technology 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 10 - Technology 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 10 - Technology 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 10 - Technology 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Land-Based Wind - Class 1 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 1 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 1 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 2 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 2 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 2 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 3 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 3 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 3 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 4 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 4 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 4 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 5 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 5 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 5 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 6 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 6 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 6 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 7 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 7 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 7 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 8 - Technology 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 8 - Technology 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 8 - Technology 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 9 - Technology 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 9 - Technology 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 9 - Technology 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 10 - Technology 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 10 - Technology 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 10 - Technology 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Land-Based_Wind/R&D/TechLife/df_capex.csv b/tests/data/Land-Based_Wind/R&D/TechLife/df_capex.csv index 35c78ca..0c5fdc4 100644 --- a/tests/data/Land-Based_Wind/R&D/TechLife/df_capex.csv +++ b/tests/data/Land-Based_Wind/R&D/TechLife/df_capex.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,1363.0000000000048,1533.3167150176362,1434.0015417728744,1273.9566478720978,1244.2755304961363,1214.5944131201636,1184.9132957442018,1155.2321783682294,1125.5510609922676,1095.869943616295,1083.555183721072,1071.240423825838,1058.9256639306138,1046.6109040353833,1034.2961441401537,1021.981384244924,1009.6666243496944,997.3518644544649,985.0371045592354,972.7223446640058,960.4075847687762,948.0928248735466,935.7780649783172,923.4633050830865,911.1485451878569,898.8337852926273,886.5190253973979,874.2042655021683,861.8895056069387,849.574745711709 -Land-Based Wind - Class 1 - Technology 1/Moderate,1363.0000000000048,1540.2333333333315,1447.233333333339,1291.9999999999948,1268.333333333328,1244.6666666666617,1220.999999999995,1197.3333333333287,1173.666666666662,1149.9999999999957,1138.6766064586523,1127.3532129172982,1116.029819375955,1104.7064258346009,1093.383032293247,1082.0596387519035,1070.7362452105497,1059.4128516692083,1048.0894581278596,1036.7660645865099,1025.44267104516,1014.1192775038104,1002.7958839624617,991.4724904211121,980.1490968797623,968.8257033384136,957.502309797064,946.1789162557142,934.8555227143645,923.5321291730157 -Land-Based Wind - Class 1 - Technology 1/Conservative,1363.0000000000048,1556.0722383392163,1477.5338472576204,1333.318882624032,1323.425176832045,1313.5314710400578,1303.6377652480705,1293.7440594560726,1283.8503536640853,1273.9566478720978,1265.366506952058,1256.776366032018,1248.1862251119783,1239.5960841919486,1231.0059432719088,1222.4158023518687,1213.8256614318288,1205.2355205117888,1196.645379591749,1188.0552386717088,1179.4650977516692,1170.874956831629,1162.2848159115892,1153.6946749915494,1145.1045340715198,1136.5143931514801,1127.92425223144,1119.3341113114002,1110.74397039136,1102.1538294713203 -Land-Based Wind - Class 2 - Technology 1/Advanced,1363.0000000000048,1533.3167150176362,1434.0015417728744,1273.9566478720978,1244.2755304961363,1214.5944131201636,1184.9132957442018,1155.2321783682294,1125.5510609922676,1095.869943616295,1083.555183721072,1071.240423825838,1058.9256639306138,1046.6109040353833,1034.2961441401537,1021.981384244924,1009.6666243496944,997.3518644544649,985.0371045592354,972.7223446640058,960.4075847687762,948.0928248735466,935.7780649783172,923.4633050830865,911.1485451878569,898.8337852926273,886.5190253973979,874.2042655021683,861.8895056069387,849.574745711709 -Land-Based Wind - Class 2 - Technology 1/Moderate,1363.0000000000048,1540.2333333333315,1447.233333333339,1291.9999999999948,1268.333333333328,1244.6666666666617,1220.999999999995,1197.3333333333287,1173.666666666662,1149.9999999999957,1138.6766064586523,1127.3532129172982,1116.029819375955,1104.7064258346009,1093.383032293247,1082.0596387519035,1070.7362452105497,1059.4128516692083,1048.0894581278596,1036.7660645865099,1025.44267104516,1014.1192775038104,1002.7958839624617,991.4724904211121,980.1490968797623,968.8257033384136,957.502309797064,946.1789162557142,934.8555227143645,923.5321291730157 -Land-Based Wind - Class 2 - Technology 1/Conservative,1363.0000000000048,1556.0722383392163,1477.5338472576204,1333.318882624032,1323.425176832045,1313.5314710400578,1303.6377652480705,1293.7440594560726,1283.8503536640853,1273.9566478720978,1265.366506952058,1256.776366032018,1248.1862251119783,1239.5960841919486,1231.0059432719088,1222.4158023518687,1213.8256614318288,1205.2355205117888,1196.645379591749,1188.0552386717088,1179.4650977516692,1170.874956831629,1162.2848159115892,1153.6946749915494,1145.1045340715198,1136.5143931514801,1127.92425223144,1119.3341113114002,1110.74397039136,1102.1538294713203 -Land-Based Wind - Class 3 - Technology 1/Advanced,1363.0000000000048,1533.3167150176362,1434.0015417728744,1273.9566478720978,1244.2755304961363,1214.5944131201636,1184.9132957442018,1155.2321783682294,1125.5510609922676,1095.869943616295,1083.555183721072,1071.240423825838,1058.9256639306138,1046.6109040353833,1034.2961441401537,1021.981384244924,1009.6666243496944,997.3518644544649,985.0371045592354,972.7223446640058,960.4075847687762,948.0928248735466,935.7780649783172,923.4633050830865,911.1485451878569,898.8337852926273,886.5190253973979,874.2042655021683,861.8895056069387,849.574745711709 -Land-Based Wind - Class 3 - Technology 1/Moderate,1363.0000000000048,1540.2333333333315,1447.233333333339,1291.9999999999948,1268.333333333328,1244.6666666666617,1220.999999999995,1197.3333333333287,1173.666666666662,1149.9999999999957,1138.6766064586523,1127.3532129172982,1116.029819375955,1104.7064258346009,1093.383032293247,1082.0596387519035,1070.7362452105497,1059.4128516692083,1048.0894581278596,1036.7660645865099,1025.44267104516,1014.1192775038104,1002.7958839624617,991.4724904211121,980.1490968797623,968.8257033384136,957.502309797064,946.1789162557142,934.8555227143645,923.5321291730157 -Land-Based Wind - Class 3 - Technology 1/Conservative,1363.0000000000048,1556.0722383392163,1477.5338472576204,1333.318882624032,1323.425176832045,1313.5314710400578,1303.6377652480705,1293.7440594560726,1283.8503536640853,1273.9566478720978,1265.366506952058,1256.776366032018,1248.1862251119783,1239.5960841919486,1231.0059432719088,1222.4158023518687,1213.8256614318288,1205.2355205117888,1196.645379591749,1188.0552386717088,1179.4650977516692,1170.874956831629,1162.2848159115892,1153.6946749915494,1145.1045340715198,1136.5143931514801,1127.92425223144,1119.3341113114002,1110.74397039136,1102.1538294713203 -Land-Based Wind - Class 4 - Technology 1/Advanced,1363.0000000000048,1533.3167150176362,1434.0015417728744,1273.9566478720978,1244.2755304961363,1214.5944131201636,1184.9132957442018,1155.2321783682294,1125.5510609922676,1095.869943616295,1083.555183721072,1071.240423825838,1058.9256639306138,1046.6109040353833,1034.2961441401537,1021.981384244924,1009.6666243496944,997.3518644544649,985.0371045592354,972.7223446640058,960.4075847687762,948.0928248735466,935.7780649783172,923.4633050830865,911.1485451878569,898.8337852926273,886.5190253973979,874.2042655021683,861.8895056069387,849.574745711709 -Land-Based Wind - Class 4 - Technology 1/Moderate,1363.0000000000048,1540.2333333333315,1447.233333333339,1291.9999999999948,1268.333333333328,1244.6666666666617,1220.999999999995,1197.3333333333287,1173.666666666662,1149.9999999999957,1138.6766064586523,1127.3532129172982,1116.029819375955,1104.7064258346009,1093.383032293247,1082.0596387519035,1070.7362452105497,1059.4128516692083,1048.0894581278596,1036.7660645865099,1025.44267104516,1014.1192775038104,1002.7958839624617,991.4724904211121,980.1490968797623,968.8257033384136,957.502309797064,946.1789162557142,934.8555227143645,923.5321291730157 -Land-Based Wind - Class 4 - Technology 1/Conservative,1363.0000000000048,1556.0722383392163,1477.5338472576204,1333.318882624032,1323.425176832045,1313.5314710400578,1303.6377652480705,1293.7440594560726,1283.8503536640853,1273.9566478720978,1265.366506952058,1256.776366032018,1248.1862251119783,1239.5960841919486,1231.0059432719088,1222.4158023518687,1213.8256614318288,1205.2355205117888,1196.645379591749,1188.0552386717088,1179.4650977516692,1170.874956831629,1162.2848159115892,1153.6946749915494,1145.1045340715198,1136.5143931514801,1127.92425223144,1119.3341113114002,1110.74397039136,1102.1538294713203 -Land-Based Wind - Class 5 - Technology 1/Advanced,1363.0000000000048,1533.3167150176362,1434.0015417728744,1273.9566478720978,1244.2755304961363,1214.5944131201636,1184.9132957442018,1155.2321783682294,1125.5510609922676,1095.869943616295,1083.555183721072,1071.240423825838,1058.9256639306138,1046.6109040353833,1034.2961441401537,1021.981384244924,1009.6666243496944,997.3518644544649,985.0371045592354,972.7223446640058,960.4075847687762,948.0928248735466,935.7780649783172,923.4633050830865,911.1485451878569,898.8337852926273,886.5190253973979,874.2042655021683,861.8895056069387,849.574745711709 -Land-Based Wind - Class 5 - Technology 1/Moderate,1363.0000000000048,1540.2333333333315,1447.233333333339,1291.9999999999948,1268.333333333328,1244.6666666666617,1220.999999999995,1197.3333333333287,1173.666666666662,1149.9999999999957,1138.6766064586523,1127.3532129172982,1116.029819375955,1104.7064258346009,1093.383032293247,1082.0596387519035,1070.7362452105497,1059.4128516692083,1048.0894581278596,1036.7660645865099,1025.44267104516,1014.1192775038104,1002.7958839624617,991.4724904211121,980.1490968797623,968.8257033384136,957.502309797064,946.1789162557142,934.8555227143645,923.5321291730157 -Land-Based Wind - Class 5 - Technology 1/Conservative,1363.0000000000048,1556.0722383392163,1477.5338472576204,1333.318882624032,1323.425176832045,1313.5314710400578,1303.6377652480705,1293.7440594560726,1283.8503536640853,1273.9566478720978,1265.366506952058,1256.776366032018,1248.1862251119783,1239.5960841919486,1231.0059432719088,1222.4158023518687,1213.8256614318288,1205.2355205117888,1196.645379591749,1188.0552386717088,1179.4650977516692,1170.874956831629,1162.2848159115892,1153.6946749915494,1145.1045340715198,1136.5143931514801,1127.92425223144,1119.3341113114002,1110.74397039136,1102.1538294713203 -Land-Based Wind - Class 6 - Technology 1/Advanced,1363.0000000000048,1533.3167150176362,1434.0015417728744,1273.9566478720978,1244.2755304961363,1214.5944131201636,1184.9132957442018,1155.2321783682294,1125.5510609922676,1095.869943616295,1083.555183721072,1071.240423825838,1058.9256639306138,1046.6109040353833,1034.2961441401537,1021.981384244924,1009.6666243496944,997.3518644544649,985.0371045592354,972.7223446640058,960.4075847687762,948.0928248735466,935.7780649783172,923.4633050830865,911.1485451878569,898.8337852926273,886.5190253973979,874.2042655021683,861.8895056069387,849.574745711709 -Land-Based Wind - Class 6 - Technology 1/Moderate,1363.0000000000048,1540.2333333333315,1447.233333333339,1291.9999999999948,1268.333333333328,1244.6666666666617,1220.999999999995,1197.3333333333287,1173.666666666662,1149.9999999999957,1138.6766064586523,1127.3532129172982,1116.029819375955,1104.7064258346009,1093.383032293247,1082.0596387519035,1070.7362452105497,1059.4128516692083,1048.0894581278596,1036.7660645865099,1025.44267104516,1014.1192775038104,1002.7958839624617,991.4724904211121,980.1490968797623,968.8257033384136,957.502309797064,946.1789162557142,934.8555227143645,923.5321291730157 -Land-Based Wind - Class 6 - Technology 1/Conservative,1363.0000000000048,1556.0722383392163,1477.5338472576204,1333.318882624032,1323.425176832045,1313.5314710400578,1303.6377652480705,1293.7440594560726,1283.8503536640853,1273.9566478720978,1265.366506952058,1256.776366032018,1248.1862251119783,1239.5960841919486,1231.0059432719088,1222.4158023518687,1213.8256614318288,1205.2355205117888,1196.645379591749,1188.0552386717088,1179.4650977516692,1170.874956831629,1162.2848159115892,1153.6946749915494,1145.1045340715198,1136.5143931514801,1127.92425223144,1119.3341113114002,1110.74397039136,1102.1538294713203 -Land-Based Wind - Class 7 - Technology 1/Advanced,1363.0000000000048,1533.3167150176362,1434.0015417728744,1273.9566478720978,1244.2755304961363,1214.5944131201636,1184.9132957442018,1155.2321783682294,1125.5510609922676,1095.869943616295,1083.555183721072,1071.240423825838,1058.9256639306138,1046.6109040353833,1034.2961441401537,1021.981384244924,1009.6666243496944,997.3518644544649,985.0371045592354,972.7223446640058,960.4075847687762,948.0928248735466,935.7780649783172,923.4633050830865,911.1485451878569,898.8337852926273,886.5190253973979,874.2042655021683,861.8895056069387,849.574745711709 -Land-Based Wind - Class 7 - Technology 1/Moderate,1363.0000000000048,1540.2333333333315,1447.233333333339,1291.9999999999948,1268.333333333328,1244.6666666666617,1220.999999999995,1197.3333333333287,1173.666666666662,1149.9999999999957,1138.6766064586523,1127.3532129172982,1116.029819375955,1104.7064258346009,1093.383032293247,1082.0596387519035,1070.7362452105497,1059.4128516692083,1048.0894581278596,1036.7660645865099,1025.44267104516,1014.1192775038104,1002.7958839624617,991.4724904211121,980.1490968797623,968.8257033384136,957.502309797064,946.1789162557142,934.8555227143645,923.5321291730157 -Land-Based Wind - Class 7 - Technology 1/Conservative,1363.0000000000048,1556.0722383392163,1477.5338472576204,1333.318882624032,1323.425176832045,1313.5314710400578,1303.6377652480705,1293.7440594560726,1283.8503536640853,1273.9566478720978,1265.366506952058,1256.776366032018,1248.1862251119783,1239.5960841919486,1231.0059432719088,1222.4158023518687,1213.8256614318288,1205.2355205117888,1196.645379591749,1188.0552386717088,1179.4650977516692,1170.874956831629,1162.2848159115892,1153.6946749915494,1145.1045340715198,1136.5143931514801,1127.92425223144,1119.3341113114002,1110.74397039136,1102.1538294713203 -Land-Based Wind - Class 8 - Technology 2/Advanced,1489.000000000003,1666.7749551865948,1550.7129577482642,1370.1085787476256,1330.478104996833,1290.8476312460407,1251.217157495248,1211.5866837444557,1171.9562099936634,1132.325736242871,1119.409485299647,1106.4932343564126,1093.5769834131888,1080.6607324699544,1067.74448152672,1054.8282305834985,1041.911979640268,1028.995728697038,1016.0794777538079,1003.1632268105766,990.2469758673475,977.3307249241163,964.4144739808861,951.4982230376559,938.5819720944259,925.6657211511956,912.7494702079654,899.8332192647352,886.9169683215051,874.0007173782749 -Land-Based Wind - Class 8 - Technology 2/Moderate,1489.000000000003,1675.9333333333295,1568.2333333333384,1394.0000000000023,1362.3333333333355,1330.6666666666686,1299.0000000000018,1267.3333333333346,1235.6666666666677,1204.000000000001,1192.2238801421004,1180.4477602841998,1168.6716404262993,1156.8955205683883,1145.1194007104878,1133.3432808525872,1121.5671609946867,1109.7910411367861,1098.0149212788856,1086.238801420985,1074.4626815630845,1062.6865617051735,1050.9104418472805,1039.1343219893788,1027.3582021314771,1015.5820822735756,1003.805962415673,992.0298425577714,980.2537226998699,968.4776028419682 -Land-Based Wind - Class 8 - Technology 2/Conservative,1489.000000000003,1697.8488493775562,1610.1586683744476,1451.1709114196967,1438.5612152262613,1425.9515190328366,1413.3418228394012,1400.7321266459658,1388.1224304525304,1375.512734259095,1366.4130590628117,1357.3133838665176,1348.2137086702342,1339.1140334739403,1330.0143582776568,1320.9146830813627,1311.8150078850795,1302.7153326887853,1293.6156574925021,1284.515982296208,1275.4163070999246,1266.3166319036307,1257.2169567073472,1248.1172815110638,1239.0176063147699,1229.9179311184864,1220.8182559221925,1211.718580725909,1202.618905529615,1193.5192303333317 -Land-Based Wind - Class 9 - Technology 3/Advanced,1415.9999999999955,1604.759632411335,1512.3749489608201,1354.3294758556603,1333.772634474215,1313.2157930927597,1292.6589517113146,1272.1021103298694,1251.5452689484243,1230.9884275669688,1217.4534069951292,1203.9183864232896,1190.3833658514498,1176.8483452796104,1163.3133247077708,1149.7783041359312,1136.2432835640916,1122.7082629922415,1109.173242420402,1095.6382218485624,1082.1032012767228,1068.5681807048832,1055.0331601330458,1041.498139561205,1027.9631189893635,1014.428098417523,1000.8930778456822,987.3580572738406,973.823036702,960.2880161301582 -Land-Based Wind - Class 9 - Technology 3/Moderate,1415.9999999999955,1608.8500000000045,1520.1999999999994,1365.000000000002,1347.9999999999973,1331.0000000000032,1313.9999999999984,1297.000000000004,1279.9999999999993,1262.9999999999945,1251.0429902181963,1239.085980436398,1227.128970654589,1215.1719608727906,1203.2149510909924,1191.2579413091835,1179.300931527385,1167.3439217455762,1155.386911963778,1143.4299021819797,1131.4728924001708,1119.5158826183724,1107.5588728365742,1095.601863054765,1083.6448532729669,1071.687843491158,1059.7308337093648,1047.7738239275623,1035.8168141457597,1023.8598043639583 -Land-Based Wind - Class 9 - Technology 3/Conservative,1415.9999999999955,1620.5198774704506,1542.5249829869347,1395.4431586185503,1388.5908781580722,1381.7385976975834,1374.8863172371055,1368.034036776627,1361.1817563161385,1354.3294758556603,1344.9401220743118,1335.550768292953,1326.1614145116048,1316.7720607302565,1307.382706948908,1297.9933531675597,1288.603999386201,1279.2146456048526,1269.8252918235041,1260.4359380421558,1251.0465842608075,1241.6572304794593,1232.2678766981003,1222.878522916752,1213.4891691354037,1204.0998153540554,1194.7104615727071,1185.3211077913484,1175.93175401,1166.5424002286518 -Land-Based Wind - Class 10 - Technology 4/Advanced,1961.000000000005,2186.9432544118254,2026.617530179151,1783.0693593351969,1723.7591457802644,1664.4489322253319,1605.1387186703887,1545.828505115456,1486.5182915605237,1427.2080780055912,1410.5440952688537,1393.8801125321268,1377.2161297953999,1360.552147058673,1343.8881643219463,1327.2241815852192,1310.5601988484923,1293.8962161117654,1277.2322333750385,1260.5682506383116,1243.9042679015847,1227.2402851648578,1210.576302428131,1193.9123196914043,1177.2483369546774,1160.5843542179502,1143.9203714812234,1127.2563887444965,1110.5924060077696,1093.9284232710427 -Land-Based Wind - Class 10 - Technology 4/Moderate,1961.000000000005,2200.844444444446,2053.211111111115,1819.33333333333,1772.1111111111086,1724.8888888888873,1677.6666666666656,1630.4444444444441,1583.2222222222226,1536.0000000000014,1521.2503237299074,1506.5006474598026,1491.750971189709,1477.0012949196148,1462.2516186495209,1447.5019423794165,1432.7522661093224,1418.0025898392284,1403.2529135691343,1388.50323729903,1373.753561028936,1359.0038847588419,1344.2542084887482,1329.5045322186434,1314.7548559485497,1300.0051796784555,1285.2555034083616,1270.5058271382572,1255.756150868163,1241.0064745980692 -Land-Based Wind - Class 10 - Technology 4/Conservative,1961.000000000005,2233.323841411784,2115.345609657332,1904.0621949872627,1885.082926649689,1866.1036583121045,1847.1243899745307,1828.1451216369462,1809.1658532993727,1790.1865849617884,1778.625999241512,1767.0654135212467,1755.5048278009704,1743.9442420806943,1732.383656360418,1720.8230706401419,1709.2624849198762,1697.7018991996001,1686.141313479324,1674.580727759048,1663.0201420387716,1651.4595563185062,1639.8989705982299,1628.3383848779538,1616.7777991576775,1605.2172134374014,1593.6566277171357,1582.0960419968596,1570.5354562765835,1558.9748705563075 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Land-Based Wind - Class 1 - Technology 1/Advanced,1665.7865833821902,1777.1999298005069,1658.6961184438392,1544.2437353547416,1503.7294526789253,1463.2151700031093,1422.700887327293,1382.186604651477,1341.6723219756607,1325.0977082026961,1308.5230944297311,1291.9484806567768,1275.3738668838123,1258.7992531108473,1242.2246393378828,1225.6500255649178,1209.075411791953,1192.5007980189882,1175.9261842460235,1159.3515704730683,1142.7769567001046,1126.202342927142,1109.627729154178,1093.0531153812144,1076.4785016082508,1059.903887835287,1043.3292740623242,1026.7546602893606,1010.1800465163969 +Land-Based Wind - Class 1 - Technology 1/Moderate,1665.7865833821902,1786.3135537720393,1676.0948551167523,1569.0990734589152,1536.8699034844901,1504.6407335100548,1472.4115635356297,1440.182393561205,1407.9532235867798,1393.300972420019,1378.648721253258,1363.9964700864864,1349.3442189197256,1334.6919677529645,1320.0397165862037,1305.3874654194426,1290.7352142526818,1276.0829630859207,1261.4307119191492,1246.7784607523884,1232.1262095856273,1217.4739584188665,1202.8217072521054,1188.1694560853446,1173.5172049185733,1158.8649537518195,1144.2127025850566,1129.5604514182946,1114.9082002515315 +Land-Based Wind - Class 1 - Technology 1/Conservative,1665.7865833821902,1809.6113559411617,1720.5724774396324,1632.638533920156,1621.5891840994777,1610.5398342788103,1599.490484458132,1588.441134637454,1577.391784816776,1566.343731428004,1555.2956780392428,1544.247624650471,1533.1995712617097,1522.1515178729378,1511.1034644841766,1500.0554110954047,1489.0073577066435,1477.9593043178716,1466.9112509291103,1455.8631975403382,1444.815144151577,1433.767090762816,1422.719037374044,1411.6709839852829,1400.6229305965107,1389.5748772077495,1378.5268238189778,1367.4787704302166,1356.4307170414445 +Land-Based Wind - Class 2 - Technology 1/Advanced,1665.7865833821902,1777.1999298005069,1658.6961184438392,1544.2437353547416,1503.7294526789253,1463.2151700031093,1422.700887327293,1382.186604651477,1341.6723219756607,1325.0977082026961,1308.5230944297311,1291.9484806567768,1275.3738668838123,1258.7992531108473,1242.2246393378828,1225.6500255649178,1209.075411791953,1192.5007980189882,1175.9261842460235,1159.3515704730683,1142.7769567001046,1126.202342927142,1109.627729154178,1093.0531153812144,1076.4785016082508,1059.903887835287,1043.3292740623242,1026.7546602893606,1010.1800465163969 +Land-Based Wind - Class 2 - Technology 1/Moderate,1665.7865833821902,1786.3135537720393,1676.0948551167523,1569.0990734589152,1536.8699034844901,1504.6407335100548,1472.4115635356297,1440.182393561205,1407.9532235867798,1393.300972420019,1378.648721253258,1363.9964700864864,1349.3442189197256,1334.6919677529645,1320.0397165862037,1305.3874654194426,1290.7352142526818,1276.0829630859207,1261.4307119191492,1246.7784607523884,1232.1262095856273,1217.4739584188665,1202.8217072521054,1188.1694560853446,1173.5172049185733,1158.8649537518195,1144.2127025850566,1129.5604514182946,1114.9082002515315 +Land-Based Wind - Class 2 - Technology 1/Conservative,1665.7865833821902,1809.6113559411617,1720.5724774396324,1632.638533920156,1621.5891840994777,1610.5398342788103,1599.490484458132,1588.441134637454,1577.391784816776,1566.343731428004,1555.2956780392428,1544.247624650471,1533.1995712617097,1522.1515178729378,1511.1034644841766,1500.0554110954047,1489.0073577066435,1477.9593043178716,1466.9112509291103,1455.8631975403382,1444.815144151577,1433.767090762816,1422.719037374044,1411.6709839852829,1400.6229305965107,1389.5748772077495,1378.5268238189778,1367.4787704302166,1356.4307170414445 +Land-Based Wind - Class 3 - Technology 1/Advanced,1665.7865833821902,1777.1999298005069,1658.6961184438392,1544.2437353547416,1503.7294526789253,1463.2151700031093,1422.700887327293,1382.186604651477,1341.6723219756607,1325.0977082026961,1308.5230944297311,1291.9484806567768,1275.3738668838123,1258.7992531108473,1242.2246393378828,1225.6500255649178,1209.075411791953,1192.5007980189882,1175.9261842460235,1159.3515704730683,1142.7769567001046,1126.202342927142,1109.627729154178,1093.0531153812144,1076.4785016082508,1059.903887835287,1043.3292740623242,1026.7546602893606,1010.1800465163969 +Land-Based Wind - Class 3 - Technology 1/Moderate,1665.7865833821902,1786.3135537720393,1676.0948551167523,1569.0990734589152,1536.8699034844901,1504.6407335100548,1472.4115635356297,1440.182393561205,1407.9532235867798,1393.300972420019,1378.648721253258,1363.9964700864864,1349.3442189197256,1334.6919677529645,1320.0397165862037,1305.3874654194426,1290.7352142526818,1276.0829630859207,1261.4307119191492,1246.7784607523884,1232.1262095856273,1217.4739584188665,1202.8217072521054,1188.1694560853446,1173.5172049185733,1158.8649537518195,1144.2127025850566,1129.5604514182946,1114.9082002515315 +Land-Based Wind - Class 3 - Technology 1/Conservative,1665.7865833821902,1809.6113559411617,1720.5724774396324,1632.638533920156,1621.5891840994777,1610.5398342788103,1599.490484458132,1588.441134637454,1577.391784816776,1566.343731428004,1555.2956780392428,1544.247624650471,1533.1995712617097,1522.1515178729378,1511.1034644841766,1500.0554110954047,1489.0073577066435,1477.9593043178716,1466.9112509291103,1455.8631975403382,1444.815144151577,1433.767090762816,1422.719037374044,1411.6709839852829,1400.6229305965107,1389.5748772077495,1378.5268238189778,1367.4787704302166,1356.4307170414445 +Land-Based Wind - Class 4 - Technology 1/Advanced,1665.7865833821902,1777.1999298005069,1658.6961184438392,1544.2437353547416,1503.7294526789253,1463.2151700031093,1422.700887327293,1382.186604651477,1341.6723219756607,1325.0977082026961,1308.5230944297311,1291.9484806567768,1275.3738668838123,1258.7992531108473,1242.2246393378828,1225.6500255649178,1209.075411791953,1192.5007980189882,1175.9261842460235,1159.3515704730683,1142.7769567001046,1126.202342927142,1109.627729154178,1093.0531153812144,1076.4785016082508,1059.903887835287,1043.3292740623242,1026.7546602893606,1010.1800465163969 +Land-Based Wind - Class 4 - Technology 1/Moderate,1665.7865833821902,1786.3135537720393,1676.0948551167523,1569.0990734589152,1536.8699034844901,1504.6407335100548,1472.4115635356297,1440.182393561205,1407.9532235867798,1393.300972420019,1378.648721253258,1363.9964700864864,1349.3442189197256,1334.6919677529645,1320.0397165862037,1305.3874654194426,1290.7352142526818,1276.0829630859207,1261.4307119191492,1246.7784607523884,1232.1262095856273,1217.4739584188665,1202.8217072521054,1188.1694560853446,1173.5172049185733,1158.8649537518195,1144.2127025850566,1129.5604514182946,1114.9082002515315 +Land-Based Wind - Class 4 - Technology 1/Conservative,1665.7865833821902,1809.6113559411617,1720.5724774396324,1632.638533920156,1621.5891840994777,1610.5398342788103,1599.490484458132,1588.441134637454,1577.391784816776,1566.343731428004,1555.2956780392428,1544.247624650471,1533.1995712617097,1522.1515178729378,1511.1034644841766,1500.0554110954047,1489.0073577066435,1477.9593043178716,1466.9112509291103,1455.8631975403382,1444.815144151577,1433.767090762816,1422.719037374044,1411.6709839852829,1400.6229305965107,1389.5748772077495,1378.5268238189778,1367.4787704302166,1356.4307170414445 +Land-Based Wind - Class 5 - Technology 1/Advanced,1665.7865833821902,1777.1999298005069,1658.6961184438392,1544.2437353547416,1503.7294526789253,1463.2151700031093,1422.700887327293,1382.186604651477,1341.6723219756607,1325.0977082026961,1308.5230944297311,1291.9484806567768,1275.3738668838123,1258.7992531108473,1242.2246393378828,1225.6500255649178,1209.075411791953,1192.5007980189882,1175.9261842460235,1159.3515704730683,1142.7769567001046,1126.202342927142,1109.627729154178,1093.0531153812144,1076.4785016082508,1059.903887835287,1043.3292740623242,1026.7546602893606,1010.1800465163969 +Land-Based Wind - Class 5 - Technology 1/Moderate,1665.7865833821902,1786.3135537720393,1676.0948551167523,1569.0990734589152,1536.8699034844901,1504.6407335100548,1472.4115635356297,1440.182393561205,1407.9532235867798,1393.300972420019,1378.648721253258,1363.9964700864864,1349.3442189197256,1334.6919677529645,1320.0397165862037,1305.3874654194426,1290.7352142526818,1276.0829630859207,1261.4307119191492,1246.7784607523884,1232.1262095856273,1217.4739584188665,1202.8217072521054,1188.1694560853446,1173.5172049185733,1158.8649537518195,1144.2127025850566,1129.5604514182946,1114.9082002515315 +Land-Based Wind - Class 5 - Technology 1/Conservative,1665.7865833821902,1809.6113559411617,1720.5724774396324,1632.638533920156,1621.5891840994777,1610.5398342788103,1599.490484458132,1588.441134637454,1577.391784816776,1566.343731428004,1555.2956780392428,1544.247624650471,1533.1995712617097,1522.1515178729378,1511.1034644841766,1500.0554110954047,1489.0073577066435,1477.9593043178716,1466.9112509291103,1455.8631975403382,1444.815144151577,1433.767090762816,1422.719037374044,1411.6709839852829,1400.6229305965107,1389.5748772077495,1378.5268238189778,1367.4787704302166,1356.4307170414445 +Land-Based Wind - Class 6 - Technology 1/Advanced,1665.7865833821902,1777.1999298005069,1658.6961184438392,1544.2437353547416,1503.7294526789253,1463.2151700031093,1422.700887327293,1382.186604651477,1341.6723219756607,1325.0977082026961,1308.5230944297311,1291.9484806567768,1275.3738668838123,1258.7992531108473,1242.2246393378828,1225.6500255649178,1209.075411791953,1192.5007980189882,1175.9261842460235,1159.3515704730683,1142.7769567001046,1126.202342927142,1109.627729154178,1093.0531153812144,1076.4785016082508,1059.903887835287,1043.3292740623242,1026.7546602893606,1010.1800465163969 +Land-Based Wind - Class 6 - Technology 1/Moderate,1665.7865833821902,1786.3135537720393,1676.0948551167523,1569.0990734589152,1536.8699034844901,1504.6407335100548,1472.4115635356297,1440.182393561205,1407.9532235867798,1393.300972420019,1378.648721253258,1363.9964700864864,1349.3442189197256,1334.6919677529645,1320.0397165862037,1305.3874654194426,1290.7352142526818,1276.0829630859207,1261.4307119191492,1246.7784607523884,1232.1262095856273,1217.4739584188665,1202.8217072521054,1188.1694560853446,1173.5172049185733,1158.8649537518195,1144.2127025850566,1129.5604514182946,1114.9082002515315 +Land-Based Wind - Class 6 - Technology 1/Conservative,1665.7865833821902,1809.6113559411617,1720.5724774396324,1632.638533920156,1621.5891840994777,1610.5398342788103,1599.490484458132,1588.441134637454,1577.391784816776,1566.343731428004,1555.2956780392428,1544.247624650471,1533.1995712617097,1522.1515178729378,1511.1034644841766,1500.0554110954047,1489.0073577066435,1477.9593043178716,1466.9112509291103,1455.8631975403382,1444.815144151577,1433.767090762816,1422.719037374044,1411.6709839852829,1400.6229305965107,1389.5748772077495,1378.5268238189778,1367.4787704302166,1356.4307170414445 +Land-Based Wind - Class 7 - Technology 1/Advanced,1665.7865833821902,1777.1999298005069,1658.6961184438392,1544.2437353547416,1503.7294526789253,1463.2151700031093,1422.700887327293,1382.186604651477,1341.6723219756607,1325.0977082026961,1308.5230944297311,1291.9484806567768,1275.3738668838123,1258.7992531108473,1242.2246393378828,1225.6500255649178,1209.075411791953,1192.5007980189882,1175.9261842460235,1159.3515704730683,1142.7769567001046,1126.202342927142,1109.627729154178,1093.0531153812144,1076.4785016082508,1059.903887835287,1043.3292740623242,1026.7546602893606,1010.1800465163969 +Land-Based Wind - Class 7 - Technology 1/Moderate,1665.7865833821902,1795.2370526972948,1693.1306257922363,1593.4358887096005,1569.3189904854144,1545.202092261218,1521.0851940370212,1496.9682958128246,1472.8513975886283,1454.9542377217801,1437.0570778549215,1419.1599179880627,1401.2627581212146,1383.3655982543562,1365.4684383874974,1347.5712785206495,1329.6741186537909,1311.7769587869323,1293.879798920084,1275.9826390532253,1258.085479186367,1240.188319319508,1222.2911594526602,1204.3939995858013,1186.4968397189427,1168.5996798520948,1150.7025199852426,1132.805360118387,1114.9082002515315 +Land-Based Wind - Class 7 - Technology 1/Conservative,1665.7865833821902,1809.6113559411617,1720.5724774396324,1632.638533920156,1621.5891840994777,1610.5398342788103,1599.490484458132,1588.441134637454,1577.391784816776,1566.343731428004,1555.2956780392428,1544.247624650471,1533.1995712617097,1522.1515178729378,1511.1034644841766,1500.0554110954047,1489.0073577066435,1477.9593043178716,1466.9112509291103,1455.8631975403382,1444.815144151577,1433.767090762816,1422.719037374044,1411.6709839852829,1400.6229305965107,1389.5748772077495,1378.5268238189778,1367.4787704302166,1356.4307170414445 +Land-Based Wind - Class 8 - Technology 2/Advanced,1803.2096453683753,1915.6221545194821,1778.6625141854718,1646.9127697068484,1594.8138111530022,1542.714852599167,1490.615894045321,1438.5169354914858,1386.4179769376399,1369.0715586201209,1351.7251403025914,1334.3787219850722,1317.0323036675427,1299.6858853500237,1282.339467032494,1264.993048714975,1247.6466303974453,1230.3002120799263,1212.9537937623966,1195.6073754448776,1178.2609571273479,1160.9145388098298,1143.5681204923055,1126.221702174781,1108.8752838572568,1091.5288655397324,1074.182447222208,1056.8360289046836,1039.4896105871594 +Land-Based Wind - Class 8 - Technology 2/Moderate,1803.2096453683753,1936.2929641853975,1818.1249690022184,1703.287705159342,1669.980391756338,1636.6730783533233,1603.3657649503193,1570.0584515473047,1536.7511381443007,1520.8763793782166,1505.0016206121327,1489.1268618460485,1473.252103079975,1457.3773443138912,1441.502585547807,1425.627826781723,1409.7530680156387,1393.8783092495548,1378.0035504834707,1362.1287917173865,1346.2540329513026,1330.379274185229,1314.504515419145,1298.629756653061,1282.7549978869768,1266.8802391208928,1251.0054803548087,1235.1307215887248,1219.2559628226406 +Land-Based Wind - Class 8 - Technology 2/Conservative,1803.2096453683753,1957.5017019723796,1858.614377504634,1761.1297173056528,1747.103074618082,1733.0764319305115,1719.0497892429303,1705.0231465553595,1690.996503867789,1679.2797002140207,1667.5628965602525,1655.846092906484,1644.129289252716,1632.4124855989478,1620.695681945169,1608.9788782914006,1597.2620746376324,1585.5452709838642,1573.8284673300957,1562.1116636763277,1550.3948600225594,1538.678056368791,1526.9612527150227,1515.2444490612547,1503.5276454074865,1491.8108417537073,1480.0940380999393,1468.377234446171,1456.6604307924026 +Land-Based Wind - Class 9 - Technology 3/Advanced,1735.2745158554371,1866.462985356269,1756.1450772260914,1648.7125673784928,1619.8585845528416,1591.00460172719,1562.150618901549,1533.2966360758974,1504.4426532502457,1485.9265180317248,1467.410382813204,1448.894247594683,1430.378112376162,1411.8619771576411,1393.3458419391202,1374.829706720599,1356.313571502078,1337.797436283557,1319.2813010650361,1300.7651658465152,1282.2490306279942,1263.7328954094733,1245.216760190952,1226.7006249724311,1208.1844897539102,1189.6683545353892,1171.1522193168682,1152.6360840983482,1134.119948879826 +Land-Based Wind - Class 9 - Technology 3/Moderate,1735.2745158554371,1870.7681174303507,1764.3639657311635,1660.4538366714423,1635.513610276781,1610.573383882109,1585.6331574874478,1560.6929310927865,1535.7527046981143,1519.9645301178127,1504.1763555375112,1488.3881809572097,1472.6000063769081,1456.8118317966066,1441.0236572163049,1425.235482635993,1409.4473080556916,1393.6591334753898,1377.8709588950883,1362.0827843147867,1346.2946097344852,1330.5064351541837,1314.7182605738822,1298.93008599357,1283.1419114132684,1267.353736832967,1251.5655622526651,1235.7773876723636,1219.989213092062 +Land-Based Wind - Class 9 - Technology 3/Conservative,1735.2745158554371,1889.7385315022855,1800.580210777595,1712.191329594922,1704.496934174747,1696.8025387545717,1689.1081433343968,1681.4137479142216,1673.719352494057,1661.6772042282112,1649.635055962376,1637.5929076965306,1625.5507594306953,1613.5086111648604,1601.4664628990147,1589.4243146331794,1577.3821663673339,1565.3400181014988,1553.2978698356637,1541.255721569818,1529.2135733039831,1517.1714250381372,1505.129276772302,1493.0871285064673,1481.0449802406213,1469.0028319747864,1456.9606837089407,1444.9185354431056,1432.8763871772705 +Land-Based Wind - Class 10 - Technology 4/Advanced,2334.785858776324,2470.82835726528,2280.44660444001,2097.9590776521995,2019.0168172774986,1940.0745569027868,1861.1322965280858,1782.190036153374,1703.2477757786726,1681.3137705544075,1659.3797653301424,1637.4457601058878,1615.5117548816227,1593.5777496573576,1571.643744433103,1549.7097392088378,1527.7757339845728,1505.8417287603181,1483.907723536053,1461.973718311788,1440.039713087533,1418.105707863268,1396.171702639003,1374.2376974147483,1352.3036921904832,1330.369686966218,1308.4356817419634,1286.5016765176983,1264.5676712934332 +Land-Based Wind - Class 10 - Technology 4/Moderate,2334.785858776324,2490.2187260363703,2317.4645811848236,2150.8419015733803,2089.5272491723917,2028.2125967714142,1966.8979443704256,1905.5832919694476,1844.2686395684593,1825.22406952732,1806.17949948617,1787.13492944502,1768.0903594038703,1749.0457893627308,1730.001219321581,1710.956649280431,1691.912079239281,1672.8675091981418,1653.8229391569919,1634.778369115842,1615.7337990747026,1596.6892290335527,1577.6446589924028,1558.6000889512527,1539.5555189101135,1520.5109488689636,1501.4663788278137,1482.4218087866743,1463.3772387455244 +Land-Based Wind - Class 10 - Technology 4/Conservative,2334.785858776324,2534.508447300878,2402.017685417052,2271.6320504765526,2250.5807810433066,2229.529511610049,2208.4782421767914,2187.426972743535,2166.3757033102775,2151.4336861415195,2136.4916689727515,2121.5496518039827,2106.607634635225,2091.6656174664568,2076.7236002976883,2061.7815831289304,2046.8395659601617,2031.8975487913933,2016.9555316226356,2002.013514453867,1987.0714972851092,1972.1294801163408,1957.1874629475724,1942.2454457788144,1927.303428610046,1912.3614114412778,1897.4193942725199,1882.4773771037512,1867.535359934983 diff --git a/tests/data/Land-Based_Wind/R&D/TechLife/df_fom.csv b/tests/data/Land-Based_Wind/R&D/TechLife/df_fom.csv index f4b4cdf..7fd4664 100644 --- a/tests/data/Land-Based_Wind/R&D/TechLife/df_fom.csv +++ b/tests/data/Land-Based_Wind/R&D/TechLife/df_fom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,30.3,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 1 - Technology 1/Moderate,30.3,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27.0,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 1 - Technology 1/Conservative,30.3,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 2 - Technology 1/Advanced,30.3,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 2 - Technology 1/Moderate,30.3,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27.0,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 2 - Technology 1/Conservative,30.3,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 3 - Technology 1/Advanced,30.3,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 3 - Technology 1/Moderate,30.3,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27.0,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 3 - Technology 1/Conservative,30.3,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 4 - Technology 1/Advanced,30.3,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 4 - Technology 1/Moderate,30.3,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27.0,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 4 - Technology 1/Conservative,30.3,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 5 - Technology 1/Advanced,30.3,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 5 - Technology 1/Moderate,30.3,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27.0,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 5 - Technology 1/Conservative,30.3,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 6 - Technology 1/Advanced,30.3,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 6 - Technology 1/Moderate,30.3,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27.0,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 6 - Technology 1/Conservative,30.3,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 7 - Technology 1/Advanced,30.3,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 7 - Technology 1/Moderate,30.3,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27.0,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 7 - Technology 1/Conservative,30.3,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 -Land-Based Wind - Class 8 - Technology 2/Advanced,28.5,27.8104166909472,27.1208333818944,26.4312500728416,25.7416667637888,25.052083454736,24.3625001456832,23.6729168366304,22.9833335275777,22.2937502185249,21.9057178518091,21.5176854850933,21.1296531183775,20.7416207516618,20.353588384946,19.9655560182302,19.5775236515144,19.1894912847987,18.8014589180829,18.4134265513671,18.0253941846514,17.6373618179356,17.2493294512198,16.861297084504,16.4732647177883,16.0852323510725,15.6971999843567,15.3091676176409,14.9211352509252,14.5331028842094 -Land-Based Wind - Class 8 - Technology 2/Moderate,28.5,28.0666666666666,27.6333333333333,27.2,26.7666666666666,26.3333333333333,25.9,25.4666666666666,25.0333333333333,24.6,24.435,24.27,24.105,23.94,23.775,23.61,23.445,23.28,23.115,22.95,22.785,22.62,22.455,22.29,22.125,21.96,21.795,21.63,21.465,21.3 -Land-Based Wind - Class 8 - Technology 2/Conservative,28.5,28.3276041727368,28.1552083454736,27.9828125182104,27.8104166909472,27.638020863684,27.4656250364208,27.2932292091576,27.1208333818944,26.9484375546312,26.8514294629522,26.7544213712733,26.6574132795943,26.5604051879154,26.4633970962365,26.3663890045575,26.2693809128786,26.1723728211996,26.0753647295207,25.9783566378417,25.8813485461628,25.7843404544839,25.6873323628049,25.590324271126,25.493316179447,25.3963080877681,25.2992999960891,25.2022919044102,25.1052838127313,25.0082757210523 -Land-Based Wind - Class 9 - Technology 3/Advanced,38.4,37.4708772256972,36.5417544513945,35.6126316770918,34.6835089027891,33.7543861284864,32.8252633541837,31.896140579881,30.9670178055783,30.0378950312756,29.5150724740165,28.9922499167573,28.4694273594982,27.946604802239,27.4237822449799,26.9009596877207,26.3781371304616,25.8553145732024,25.3324920159433,24.8096694586841,24.286846901425,23.7640243441659,23.2412017869067,22.7183792296476,22.1955566723884,21.6727341151293,21.1499115578701,20.627089000611,20.1042664433518,19.5814438860927 -Land-Based Wind - Class 9 - Technology 3/Moderate,38.4,38.0333333333333,37.6666666666666,37.3,36.9333333333333,36.5666666666666,36.2,35.8333333333333,35.4666666666666,35.1,34.825,34.55,34.275,34.0,33.725,33.45,33.175,32.9,32.625,32.35,32.075,31.8,31.525,31.25,30.975,30.7,30.425,30.15,29.875,29.6 -Land-Based Wind - Class 9 - Technology 3/Conservative,38.4,38.1677193064243,37.9354386128486,37.7031579192729,37.4708772256972,37.2385965321216,37.0063158385459,36.7740351449702,36.5417544513945,36.3094737578189,36.1787681185041,36.0480624791893,35.9173568398745,35.7866512005597,35.6559455612449,35.5252399219301,35.3945342826154,35.2638286433006,35.1331230039858,35.002417364671,34.8717117253562,34.7410060860414,34.6103004467266,34.4795948074119,34.3488891680971,34.2181835287823,34.0874778894675,33.9567722501527,33.8260666108379,33.6953609715231 -Land-Based Wind - Class 10 - Technology 4/Advanced,30.3,29.5668640609017,28.8337281218035,28.1005921827053,27.367456243607,26.6343203045088,25.9011843654106,25.1680484263124,24.4349124872141,23.7017765481159,23.2892368740286,22.8766971999413,22.464157525854,22.0516178517667,21.6390781776794,21.2265385035921,20.8139988295048,20.4014591554175,19.9889194813302,19.576379807243,19.1638401331557,18.7513004590684,18.3387607849811,17.9262211108938,17.5136814368065,17.1011417627192,16.6886020886319,16.2760624145446,15.8635227404573,15.45098306637 -Land-Based Wind - Class 10 - Technology 4/Moderate,30.3,29.9333333333333,29.5666666666666,29.2,28.8333333333333,28.4666666666666,28.1,27.7333333333333,27.3666666666666,27.0,26.815,26.63,26.445,26.26,26.075,25.89,25.705,25.52,25.335,25.15,24.965,24.78,24.595,24.41,24.225,24.04,23.855,23.67,23.485,23.3 -Land-Based Wind - Class 10 - Technology 4/Conservative,30.3,30.1167160152254,29.9334320304508,29.7501480456763,29.5668640609017,29.3835800761272,29.2002960913526,29.0170121065781,28.8337281218035,28.6504441370289,28.5473092185071,28.4441742999853,28.3410393814635,28.2379044629416,28.1347695444198,28.031634625898,27.9284997073762,27.8253647888544,27.7222298703325,27.6190949518107,27.5159600332889,27.4128251147671,27.3096901962452,27.2065552777234,27.1034203592016,27.0002854406798,26.8971505221579,26.7940156036361,26.6908806851143,26.5877457665925 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Land-Based Wind - Class 1 - Technology 1/Advanced,32.4430472671293,31.6769731018607,30.9108989365921,30.1448247713235,29.3787506060549,28.6126764407864,27.8466022755178,27.0805281102492,26.3144539449806,25.8184394526984,25.3224249604161,24.8264104681339,24.3303959758516,23.8343814835694,23.3383669912871,22.8423524990049,22.3463380067226,21.8503235144404,21.3543090221581,20.8582945298759,20.3622800375936,19.8662655453114,19.3702510530291,18.8742365607469,18.3782220684646,17.8822075761824,17.3861930839001,16.8901785916178,16.3941640993356 +Land-Based Wind - Class 1 - Technology 1/Moderate,32.4430472671293,32.0456380021644,31.6482287371996,31.2508194722348,30.8534102072699,30.4560009423051,30.0585916773403,29.6611824123754,29.2637731474106,29.0632621091783,28.8627510709461,28.6622400327138,28.4617289944816,28.2612179562493,28.0607069180171,27.8601958797848,27.6596848415525,27.4591738033203,27.258662765088,27.0581517268558,26.8576406886235,26.6571296503912,26.456618612159,26.2561075739267,26.0555965356945,25.8550854974622,25.65457445923,25.4540634209977,25.2535523827654 +Land-Based Wind - Class 1 - Technology 1/Conservative,32.4430472671293,32.2515287258121,32.060010184495,31.8684916431778,31.6769731018607,31.4854545605435,31.2939360192264,31.1024174779092,30.9108989365921,30.7868953135215,30.662891690451,30.5388880673804,30.4148844443098,30.2908808212393,30.1668771981687,30.0428735750982,29.9188699520276,29.794866328957,29.6708627058865,29.5468590828159,29.4228554597453,29.2988518366748,29.1748482136042,29.0508445905337,28.9268409674631,28.8028373443925,28.678833721322,28.5548300982514,28.4308264751808 +Land-Based Wind - Class 2 - Technology 1/Advanced,32.4430472671293,31.6769731018607,30.9108989365921,30.1448247713235,29.3787506060549,28.6126764407864,27.8466022755178,27.0805281102492,26.3144539449806,25.8184394526984,25.3224249604161,24.8264104681339,24.3303959758516,23.8343814835694,23.3383669912871,22.8423524990049,22.3463380067226,21.8503235144404,21.3543090221581,20.8582945298759,20.3622800375936,19.8662655453114,19.3702510530291,18.8742365607469,18.3782220684646,17.8822075761824,17.3861930839001,16.8901785916178,16.3941640993356 +Land-Based Wind - Class 2 - Technology 1/Moderate,32.4430472671293,32.0456380021644,31.6482287371996,31.2508194722348,30.8534102072699,30.4560009423051,30.0585916773403,29.6611824123754,29.2637731474106,29.0632621091783,28.8627510709461,28.6622400327138,28.4617289944816,28.2612179562493,28.0607069180171,27.8601958797848,27.6596848415525,27.4591738033203,27.258662765088,27.0581517268558,26.8576406886235,26.6571296503912,26.456618612159,26.2561075739267,26.0555965356945,25.8550854974622,25.65457445923,25.4540634209977,25.2535523827654 +Land-Based Wind - Class 2 - Technology 1/Conservative,32.4430472671293,32.2515287258121,32.060010184495,31.8684916431778,31.6769731018607,31.4854545605435,31.2939360192264,31.1024174779092,30.9108989365921,30.7868953135215,30.662891690451,30.5388880673804,30.4148844443098,30.2908808212393,30.1668771981687,30.0428735750982,29.9188699520276,29.794866328957,29.6708627058865,29.5468590828159,29.4228554597453,29.2988518366748,29.1748482136042,29.0508445905337,28.9268409674631,28.8028373443925,28.678833721322,28.5548300982514,28.4308264751808 +Land-Based Wind - Class 3 - Technology 1/Advanced,32.4430472671293,31.6769731018607,30.9108989365921,30.1448247713235,29.3787506060549,28.6126764407864,27.8466022755178,27.0805281102492,26.3144539449806,25.8184394526984,25.3224249604161,24.8264104681339,24.3303959758516,23.8343814835694,23.3383669912871,22.8423524990049,22.3463380067226,21.8503235144404,21.3543090221581,20.8582945298759,20.3622800375936,19.8662655453114,19.3702510530291,18.8742365607469,18.3782220684646,17.8822075761824,17.3861930839001,16.8901785916178,16.3941640993356 +Land-Based Wind - Class 3 - Technology 1/Moderate,32.4430472671293,32.0456380021644,31.6482287371996,31.2508194722348,30.8534102072699,30.4560009423051,30.0585916773403,29.6611824123754,29.2637731474106,29.0632621091783,28.8627510709461,28.6622400327138,28.4617289944816,28.2612179562493,28.0607069180171,27.8601958797848,27.6596848415525,27.4591738033203,27.258662765088,27.0581517268558,26.8576406886235,26.6571296503912,26.456618612159,26.2561075739267,26.0555965356945,25.8550854974622,25.65457445923,25.4540634209977,25.2535523827654 +Land-Based Wind - Class 3 - Technology 1/Conservative,32.4430472671293,32.2515287258121,32.060010184495,31.8684916431778,31.6769731018607,31.4854545605435,31.2939360192264,31.1024174779092,30.9108989365921,30.7868953135215,30.662891690451,30.5388880673804,30.4148844443098,30.2908808212393,30.1668771981687,30.0428735750982,29.9188699520276,29.794866328957,29.6708627058865,29.5468590828159,29.4228554597453,29.2988518366748,29.1748482136042,29.0508445905337,28.9268409674631,28.8028373443925,28.678833721322,28.5548300982514,28.4308264751808 +Land-Based Wind - Class 4 - Technology 1/Advanced,32.4430472671293,31.6769731018607,30.9108989365921,30.1448247713235,29.3787506060549,28.6126764407864,27.8466022755178,27.0805281102492,26.3144539449806,25.8184394526984,25.3224249604161,24.8264104681339,24.3303959758516,23.8343814835694,23.3383669912871,22.8423524990049,22.3463380067226,21.8503235144404,21.3543090221581,20.8582945298759,20.3622800375936,19.8662655453114,19.3702510530291,18.8742365607469,18.3782220684646,17.8822075761824,17.3861930839001,16.8901785916178,16.3941640993356 +Land-Based Wind - Class 4 - Technology 1/Moderate,32.4430472671293,32.0456380021644,31.6482287371996,31.2508194722348,30.8534102072699,30.4560009423051,30.0585916773403,29.6611824123754,29.2637731474106,29.0632621091783,28.8627510709461,28.6622400327138,28.4617289944816,28.2612179562493,28.0607069180171,27.8601958797848,27.6596848415525,27.4591738033203,27.258662765088,27.0581517268558,26.8576406886235,26.6571296503912,26.456618612159,26.2561075739267,26.0555965356945,25.8550854974622,25.65457445923,25.4540634209977,25.2535523827654 +Land-Based Wind - Class 4 - Technology 1/Conservative,32.4430472671293,32.2515287258121,32.060010184495,31.8684916431778,31.6769731018607,31.4854545605435,31.2939360192264,31.1024174779092,30.9108989365921,30.7868953135215,30.662891690451,30.5388880673804,30.4148844443098,30.2908808212393,30.1668771981687,30.0428735750982,29.9188699520276,29.794866328957,29.6708627058865,29.5468590828159,29.4228554597453,29.2988518366748,29.1748482136042,29.0508445905337,28.9268409674631,28.8028373443925,28.678833721322,28.5548300982514,28.4308264751808 +Land-Based Wind - Class 5 - Technology 1/Advanced,32.4430472671293,31.6769731018607,30.9108989365921,30.1448247713235,29.3787506060549,28.6126764407864,27.8466022755178,27.0805281102492,26.3144539449806,25.8184394526984,25.3224249604161,24.8264104681339,24.3303959758516,23.8343814835694,23.3383669912871,22.8423524990049,22.3463380067226,21.8503235144404,21.3543090221581,20.8582945298759,20.3622800375936,19.8662655453114,19.3702510530291,18.8742365607469,18.3782220684646,17.8822075761824,17.3861930839001,16.8901785916178,16.3941640993356 +Land-Based Wind - Class 5 - Technology 1/Moderate,32.4430472671293,32.0456380021644,31.6482287371996,31.2508194722348,30.8534102072699,30.4560009423051,30.0585916773403,29.6611824123754,29.2637731474106,29.0632621091783,28.8627510709461,28.6622400327138,28.4617289944816,28.2612179562493,28.0607069180171,27.8601958797848,27.6596848415525,27.4591738033203,27.258662765088,27.0581517268558,26.8576406886235,26.6571296503912,26.456618612159,26.2561075739267,26.0555965356945,25.8550854974622,25.65457445923,25.4540634209977,25.2535523827654 +Land-Based Wind - Class 5 - Technology 1/Conservative,32.4430472671293,32.2515287258121,32.060010184495,31.8684916431778,31.6769731018607,31.4854545605435,31.2939360192264,31.1024174779092,30.9108989365921,30.7868953135215,30.662891690451,30.5388880673804,30.4148844443098,30.2908808212393,30.1668771981687,30.0428735750982,29.9188699520276,29.794866328957,29.6708627058865,29.5468590828159,29.4228554597453,29.2988518366748,29.1748482136042,29.0508445905337,28.9268409674631,28.8028373443925,28.678833721322,28.5548300982514,28.4308264751808 +Land-Based Wind - Class 6 - Technology 1/Advanced,32.4430472671293,31.6769731018607,30.9108989365921,30.1448247713235,29.3787506060549,28.6126764407864,27.8466022755178,27.0805281102492,26.3144539449806,25.8184394526984,25.3224249604161,24.8264104681339,24.3303959758516,23.8343814835694,23.3383669912871,22.8423524990049,22.3463380067226,21.8503235144404,21.3543090221581,20.8582945298759,20.3622800375936,19.8662655453114,19.3702510530291,18.8742365607469,18.3782220684646,17.8822075761824,17.3861930839001,16.8901785916178,16.3941640993356 +Land-Based Wind - Class 6 - Technology 1/Moderate,32.4430472671293,32.0456380021644,31.6482287371996,31.2508194722348,30.8534102072699,30.4560009423051,30.0585916773403,29.6611824123754,29.2637731474106,29.0632621091783,28.8627510709461,28.6622400327138,28.4617289944816,28.2612179562493,28.0607069180171,27.8601958797848,27.6596848415525,27.4591738033203,27.258662765088,27.0581517268558,26.8576406886235,26.6571296503912,26.456618612159,26.2561075739267,26.0555965356945,25.8550854974622,25.65457445923,25.4540634209977,25.2535523827654 +Land-Based Wind - Class 6 - Technology 1/Conservative,32.4430472671293,32.2515287258121,32.060010184495,31.8684916431778,31.6769731018607,31.4854545605435,31.2939360192264,31.1024174779092,30.9108989365921,30.7868953135215,30.662891690451,30.5388880673804,30.4148844443098,30.2908808212393,30.1668771981687,30.0428735750982,29.9188699520276,29.794866328957,29.6708627058865,29.5468590828159,29.4228554597453,29.2988518366748,29.1748482136042,29.0508445905337,28.9268409674631,28.8028373443925,28.678833721322,28.5548300982514,28.4308264751808 +Land-Based Wind - Class 7 - Technology 1/Advanced,32.4430472671293,31.6769731018607,30.9108989365921,30.1448247713235,29.3787506060549,28.6126764407864,27.8466022755178,27.0805281102492,26.3144539449806,25.8184394526984,25.3224249604161,24.8264104681339,24.3303959758516,23.8343814835694,23.3383669912871,22.8423524990049,22.3463380067226,21.8503235144404,21.3543090221581,20.8582945298759,20.3622800375936,19.8662655453114,19.3702510530291,18.8742365607469,18.3782220684646,17.8822075761824,17.3861930839001,16.8901785916178,16.3941640993356 +Land-Based Wind - Class 7 - Technology 1/Moderate,32.4430472671293,32.0456380021644,31.6482287371996,31.2508194722348,30.8534102072699,30.4560009423051,30.0585916773403,29.6611824123754,29.2637731474106,29.0632621091783,28.8627510709461,28.6622400327138,28.4617289944816,28.2612179562493,28.0607069180171,27.8601958797848,27.6596848415525,27.4591738033203,27.258662765088,27.0581517268558,26.8576406886235,26.6571296503912,26.456618612159,26.2561075739267,26.0555965356945,25.8550854974622,25.65457445923,25.4540634209977,25.2535523827654 +Land-Based Wind - Class 7 - Technology 1/Conservative,32.4430472671293,32.2515287258121,32.060010184495,31.8684916431778,31.6769731018607,31.4854545605435,31.2939360192264,31.1024174779092,30.9108989365921,30.7868953135215,30.662891690451,30.5388880673804,30.4148844443098,30.2908808212393,30.1668771981687,30.0428735750982,29.9188699520276,29.794866328957,29.6708627058865,29.5468590828159,29.4228554597453,29.2988518366748,29.1748482136042,29.0508445905337,28.9268409674631,28.8028373443925,28.678833721322,28.5548300982514,28.4308264751808 +Land-Based Wind - Class 8 - Technology 2/Advanced,30.4198728273082,29.7015716612101,28.9832704951119,28.2649693290138,27.5466681629156,26.8283669968175,26.1100658307193,25.3917646646212,24.673463498523,24.2083808676748,23.7432982368267,23.2782156059785,22.8131329751303,22.3480503442822,21.882967713434,21.4178850825858,20.9528024517377,20.4877198208895,20.0226371900413,19.5575545591931,19.092471928345,18.6273892974968,18.1623066666486,17.6972240358005,17.2321414049523,16.7670587741041,16.301976143256,15.8368935124078,15.3718108815596 +Land-Based Wind - Class 8 - Technology 2/Moderate,30.4198728273082,29.9502073323498,29.4805418373914,29.0108763424329,28.5412108474745,28.0715453525161,27.6018798575576,27.1322143625992,26.6625488676408,26.4837146984066,26.3048805291724,26.1260463599382,25.9472121907041,25.7683780214699,25.5895438522357,25.4107096830015,25.2318755137674,25.0530413445332,24.874207175299,24.6953730060648,24.5165388368306,24.3377046675965,24.1588704983623,23.9800363291281,23.8012021598939,23.6223679906598,23.4435338214256,23.2646996521914,23.0858654829572 +Land-Based Wind - Class 8 - Technology 2/Conservative,30.4198728273082,30.2402975357837,30.0607222442592,29.8811469527346,29.7015716612101,29.5219963696855,29.342421078161,29.1628457866365,28.9832704951119,28.8669998373999,28.7507291796878,28.6344585219758,28.5181878642638,28.4019172065517,28.2856465488397,28.1693758911276,28.0531052334156,27.9368345757035,27.8205639179915,27.7042932602795,27.5880226025674,27.4717519448554,27.3554812871433,27.2392106294313,27.1229399717192,27.0066693140072,26.8903986562952,26.7741279985831,26.6578573408711 +Land-Based Wind - Class 9 - Technology 3/Advanced,41.2221792113525,40.2488043532551,39.2754294951577,38.3020546370603,37.3286797789629,36.3553049208655,35.3819300627682,34.4085552046708,33.4351803465734,32.804943669854,32.1747069931345,31.5444703164151,30.9142336396957,30.2839969629762,29.6537602862568,29.0235236095374,28.393286932818,27.7630502560985,27.1328135793791,26.5025769026597,25.8723402259402,25.2421035492208,24.6118668725014,23.9816301957819,23.3513935190625,22.7211568423431,22.0909201656236,21.4606834889042,20.8304468121848 +Land-Based Wind - Class 9 - Technology 3/Moderate,41.2221792113525,40.8247699463876,40.4273606814228,40.029951416458,39.6325421514931,39.2351328865283,38.8377236215635,38.4403143565986,38.0429050916338,37.7448481429102,37.4467911941865,37.1487342454629,36.8506772967393,36.5526203480157,36.254563399292,35.9565064505684,35.6584495018448,35.3603925531212,35.0623356043975,34.7642786556739,34.4662217069503,34.1681647582266,33.870107809503,33.5720508607794,33.2739939120558,32.9759369633321,32.6778800146085,32.3798230658849,32.0817661171613 +Land-Based Wind - Class 9 - Technology 3/Conservative,41.2221792113525,40.9788354968281,40.7354917823038,40.4921480677794,40.2488043532551,40.0054606387307,39.7621169242064,39.518773209682,39.2754294951577,39.1178703259778,38.960311156798,38.8027519876181,38.6451928184383,38.4876336492584,38.3300744800785,38.1725153108987,38.0149561417188,37.857396972539,37.6998378033591,37.5422786341793,37.3847194649994,37.2271602958195,37.0696011266397,36.9120419574598,36.75448278828,36.5969236191001,36.4393644499203,36.2818052807404,36.1242461115605 +Land-Based Wind - Class 10 - Technology 4/Advanced,32.4430472671293,31.6769731018607,30.9108989365921,30.1448247713235,29.3787506060549,28.6126764407864,27.8466022755178,27.0805281102492,26.3144539449806,25.8184394526984,25.3224249604161,24.8264104681339,24.3303959758516,23.8343814835694,23.3383669912871,22.8423524990049,22.3463380067226,21.8503235144404,21.3543090221581,20.8582945298759,20.3622800375936,19.8662655453114,19.3702510530291,18.8742365607469,18.3782220684646,17.8822075761824,17.3861930839001,16.8901785916178,16.3941640993356 +Land-Based Wind - Class 10 - Technology 4/Moderate,32.4430472671293,32.0456380021644,31.6482287371996,31.2508194722348,30.8534102072699,30.4560009423051,30.0585916773403,29.6611824123754,29.2637731474106,29.0632621091783,28.8627510709461,28.6622400327138,28.4617289944816,28.2612179562493,28.0607069180171,27.8601958797848,27.6596848415525,27.4591738033203,27.258662765088,27.0581517268558,26.8576406886235,26.6571296503912,26.456618612159,26.2561075739267,26.0555965356945,25.8550854974622,25.65457445923,25.4540634209977,25.2535523827654 +Land-Based Wind - Class 10 - Technology 4/Conservative,32.4430472671293,32.2515287258121,32.060010184495,31.8684916431778,31.6769731018607,31.4854545605435,31.2939360192264,31.1024174779092,30.9108989365921,30.7868953135215,30.662891690451,30.5388880673804,30.4148844443098,30.2908808212393,30.1668771981687,30.0428735750982,29.9188699520276,29.794866328957,29.6708627058865,29.5468590828159,29.4228554597453,29.2988518366748,29.1748482136042,29.0508445905337,28.9268409674631,28.8028373443925,28.678833721322,28.5548300982514,28.4308264751808 diff --git a/tests/data/Land-Based_Wind/R&D/TechLife/df_gcc.csv b/tests/data/Land-Based_Wind/R&D/TechLife/df_gcc.csv index b336383..c507128 100644 --- a/tests/data/Land-Based_Wind/R&D/TechLife/df_gcc.csv +++ b/tests/data/Land-Based_Wind/R&D/TechLife/df_gcc.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 1 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 1 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 2 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 2 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 2 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 3 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 3 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 3 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 4 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 4 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 4 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 5 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 5 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 5 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 6 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 6 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 6 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 7 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 7 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 7 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 8 - Technology 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 8 - Technology 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 8 - Technology 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 9 - Technology 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 9 - Technology 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 9 - Technology 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 10 - Technology 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 10 - Technology 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 10 - Technology 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Land-Based Wind - Class 1 - Technology 1/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 1 - Technology 1/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 1 - Technology 1/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 2 - Technology 1/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 2 - Technology 1/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 2 - Technology 1/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 3 - Technology 1/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 3 - Technology 1/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 3 - Technology 1/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 4 - Technology 1/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 4 - Technology 1/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 4 - Technology 1/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 5 - Technology 1/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 5 - Technology 1/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 5 - Technology 1/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 6 - Technology 1/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 6 - Technology 1/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 6 - Technology 1/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 7 - Technology 1/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 7 - Technology 1/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 7 - Technology 1/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 8 - Technology 2/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 8 - Technology 2/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 8 - Technology 2/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 9 - Technology 3/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 9 - Technology 3/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 9 - Technology 3/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 10 - Technology 4/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 10 - Technology 4/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Land-Based Wind - Class 10 - Technology 4/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 diff --git a/tests/data/Land-Based_Wind/R&D/TechLife/df_lcoe.csv b/tests/data/Land-Based_Wind/R&D/TechLife/df_lcoe.csv index 0ea7040..ede2ee5 100644 --- a/tests/data/Land-Based_Wind/R&D/TechLife/df_lcoe.csv +++ b/tests/data/Land-Based_Wind/R&D/TechLife/df_lcoe.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,25.92581204085558,27.712982774776723,25.800433913829405,23.13226904448325,22.250748750092207,21.392641539720458,20.557152434556343,19.74352063544893,18.951017728336915,18.17894600110721,17.929787343186987,17.681052677479528,17.432741100231624,17.184851710150543,16.937383608396363,16.690335898573327,16.443707686721844,16.197498081310265,15.951706193226704,15.706331135770993,15.461372024646487,15.216827977952164,14.972698116174485,14.728981562179545,14.485677441204981,14.242784880852177,14.000303011078232,13.758230964188273,13.51656787482752,13.275312879973528 -Land-Based Wind - Class 1 - Technology 1/Moderate,25.92581204085558,28.094278085076102,26.523376361306152,24.128874251968497,23.547751171452777,22.97522594893144,22.411109174472326,21.855216961161304,21.307370745251475,20.76739709492827,20.56362067054176,20.36017314515689,20.157053723142205,19.954261611429892,19.751796019506425,19.549656159401856,19.347841245679227,19.146350495425374,18.94518312823951,18.744338366224422,18.54381543397563,18.34361355857171,18.14373196956428,17.944169898968138,17.744926581251438,17.546001253325908,17.347393154537052,17.14910152665453,16.951125613862455,16.753464662749842 -Land-Based Wind - Class 1 - Technology 1/Conservative,25.92581204085558,28.533560706416225,27.36184022119217,25.282401224773352,25.06910132257971,24.856382619029667,24.644242741883776,24.432679331795267,24.22169004222273,24.011272539342748,23.84067777337682,23.670498079834168,23.500731945692596,23.331377865274785,23.162434340203323,22.99389987935721,22.825772998827546,22.658052221874023,22.490736078881817,22.323823107318447,22.157311851691485,21.99120086350594,21.825488701222387,21.660173930215304,21.495255122731734,21.33073085784966,21.16659972143801,21.002860306115675,20.83951121121126,20.6765510427233 -Land-Based Wind - Class 2 - Technology 1/Advanced,27.633231204724748,29.5310990435229,27.48660788641295,24.6383105470938,23.693903704109196,22.774897992882057,21.880424810354974,21.009653029471718,20.161787028372654,19.336064842048707,19.07302796870406,18.810386774350146,18.548140452099965,18.28628819723245,18.024829207186087,17.76376268155126,17.5030878220632,17.242803832594706,16.98290991914913,16.723405289853204,16.46428915494992,16.205560726791603,15.947219219832723,15.689263850622984,15.431693837800408,15.174508402084266,14.917706766268276,14.661288155213617,14.40525179584214,14.149596917129513 -Land-Based Wind - Class 2 - Technology 1/Moderate,27.633231204724748,29.944507837646075,28.27014984783932,25.71795089247946,25.09855627459873,24.488325751460714,23.88705743899565,23.29455533988596,22.710629130554018,22.135093957332607,21.917897248497717,21.701051099257338,21.484554661581384,21.268407090172243,21.052607542454894,20.83715517856528,20.622049161339252,20.407288656302573,20.1928728316591,19.9788008582808,19.76507190969673,19.5516851620825,19.338639794249623,19.125934987635016,18.913569926290528,18.7015437968725,18.48985578863135,18.278505093401275,18.067490905589967,17.856812422168375 -Land-Based Wind - Class 2 - Technology 1/Conservative,27.633231204724748,30.4127206836152,29.163833164702204,26.947446712713376,26.720099329959314,26.493371422362642,26.267260461453283,26.04176393250278,25.81687933443152,25.592604179715405,25.410774403165988,25.229387034831912,25.048440462046752,24.867933079972257,24.687863291551256,24.50822950746046,24.32903014606407,24.150263633366592,23.971928402967624,23.794022896015328,23.616545561161686,23.439494854516784,23.262869239604495,23.086667187317918,22.9108871758753,22.735527690775683,22.560587224756333,22.386064277748986,22.211957356837008,22.03826497621292 -Land-Based Wind - Class 3 - Technology 1/Advanced,28.270167384975558,30.20910897054257,28.115210920562753,25.199580471939996,24.231565987542215,23.28970924967636,22.373113359779854,21.480920169895057,20.612308243483344,19.766490942984724,19.49835225106051,19.230597225953066,18.963225092527907,18.696235077728346,18.429626410569274,18.163398322129844,17.897550045546758,17.63208081600728,17.36698987074245,17.102276449020206,16.837939792138645,16.573979143419272,16.31039374820017,16.04718285382942,15.784345709658277,15.521881567034626,15.25978967929624,14.99806930176435,14.73671969173681,14.47574010848179 -Land-Based Wind - Class 3 - Technology 1/Moderate,28.270167384975558,30.634718124684024,28.921766776956204,26.310740540710384,25.67706909653094,25.05277297622845,24.437645642376793,23.831486579989708,23.234101078598705,22.645300023725024,22.423097007771645,22.201252631687073,21.979766027894474,21.75863633161243,21.537862680844814,21.31744421636909,21.097380081724733,20.877669423203205,20.658311389835678,20.439305133383016,20.220649808324534,20.002344571846812,19.78438858383343,19.566781006853553,19.349521006151836,19.132607749637337,18.916040407872888,18.69981815406478,18.483940164052186,18.26840561629641 -Land-Based Wind - Class 3 - Technology 1/Conservative,28.270167384975558,31.113723110719842,29.836049177363787,27.568575803609296,27.335988144302366,27.104034238835524,26.872711500458433,26.642017356478902,26.411949248168384,26.182504630666294,25.996483742246056,25.810915459393698,25.625798132271235,25.44113011904963,25.256909785860064,25.073135506745945,24.889805663615196,24.70691864619247,24.524472851972202,24.34246668617176,24.160898561684917,23.979766899035784,23.799070126332968,23.618806679224186,23.43897500085114,23.259573541804205,23.080600760078728,22.902055121030436,22.72393509733148,22.54623916892705 -Land-Based Wind - Class 4 - Technology 1/Advanced,29.042576329920184,31.031166965104784,28.877217239429598,25.87983309415793,24.883081902363642,23.913416995898572,22.96990654365069,22.051659044710206,21.157821204249924,20.287575941481723,20.01330484443605,19.739401814172297,19.465866110279087,19.192696994329435,18.919893729874335,18.647455582436095,18.375381819501854,18.103671710516664,17.832324526877475,17.561339541926074,17.290716030943088,17.020453271141115,16.750550541658566,16.481007123553226,16.211822299795656,15.942995355263172,15.674525576733107,15.406412252876962,15.138654674253678,14.87125213330368 -Land-Based Wind - Class 4 - Technology 1/Moderate,29.042576329920184,31.471732281096138,29.71197898397682,27.029613233079466,26.378628361463463,25.737274970114438,25.105340878507253,24.482620093104163,23.86891258347842,23.264024068089046,23.035749931481206,22.807844233645696,22.580306083301384,22.353134592038952,22.126328874310474,21.89988804741738,21.673811231498586,21.44809754952019,21.22274612726284,20.997756093311512,20.77312657904374,20.54885671861858,20.32494564896545,20.101392509773046,19.878196443478387,19.6553565952558,19.432872113005985,19.21074214734524,18.988965851594557,18.76754238176895 -Land-Based Wind - Class 4 - Technology 1/Conservative,29.042576329920184,31.963824835056407,30.651241777838187,28.321815579664133,28.082873066277795,27.844581622410246,27.60693859063483,27.369941327967354,27.133587205768592,26.897873609646243,26.706770183290978,26.516131728775985,26.32595655118569,26.13624296383241,25.94698928820591,25.758193853924745,25.569854998686594,25.381971068219535,25.194540416233682,25.00756140437312,24.821032402168058,24.634951786987532,24.449317943992288,24.26412926608818,24.079384153879815,23.89508101562394,23.711218267184655,23.527794331987504,23.344807640974366,23.162256632558883 -Land-Based Wind - Class 5 - Technology 1/Advanced,30.027070442798834,32.07868708353507,29.847980715832918,26.746237921860676,25.71268866675609,24.70742674243179,23.729474794328667,22.77789786667464,21.851801166810866,20.950327968608125,20.668326872133388,20.386672347073684,20.105363690572172,19.824400201654,19.54378118122102,19.26350593204484,18.983573758760883,18.703983967862,18.424735867692377,18.145828768441326,17.867261982137105,17.5890348226408,17.311146605640243,17.03359664864392,16.75638427097491,16.479508793764833,16.202969539947873,15.926765834254832,15.650897003207058,15.375362375110589 -Land-Based Wind - Class 5 - Technology 1/Moderate,30.027070442798834,32.53857066350617,30.71916471224722,27.945871308777072,27.27281915337748,26.609724969101368,25.95636938286343,25.312539418294136,24.678028264274293,24.052635053448,23.816622810514467,23.580991495803172,23.34574018782007,23.110867968040274,22.87637392089727,22.642257133770514,22.408516696973116,22.175151703741214,21.942161250220906,21.709544435457662,21.47730036138421,21.245428132809042,21.013926857404957,20.782795645697558,20.552033611053925,20.32163986967125,20.09161354056551,19.861953745560328,19.632659609275727,19.40373025911705 -Land-Based Wind - Class 5 - Technology 1/Conservative,30.027070442798834,33.04734432099052,31.690266922849645,29.281877124737495,29.03483486513467,28.788465745203816,28.542767017436013,28.29773594925439,28.053369822913293,27.809665935396968,27.612084426792364,27.414983651785338,27.218361858005547,27.02221730158944,26.826548247128205,26.63135296761717,26.436629744404843,26.24237686714229,26.048592633733186,25.85527535028413,25.66242333105517,25.470034898410894,25.27810838277174,25.086642122565802,24.895634464180883,24.70508376191633,24.514988377936735,24.325346682224424,24.136157052532877,23.947417874340594 -Land-Based Wind - Class 6 - Technology 1/Advanced,31.6985574654596,33.85652503054426,31.49494615055814,28.215619207299746,27.11915655128448,26.053065717813844,25.01628943779128,24.007816500144134,23.026679317874745,22.071951645703784,21.777046131962006,21.48244666369239,21.18815258213763,20.89416323027786,20.60047795282584,20.307096096220583,20.01401700862188,19.721240039904263,19.42876454165145,19.136589867150448,18.844715371386002,18.553140411034885,18.261864344460246,17.970886531705823,17.680206334490546,17.389823116202884,17.09973624189516,16.80994507827815,16.520448993715476,16.231247358218152 -Land-Based Wind - Class 6 - Technology 1/Moderate,31.6985574654596,34.349862867438986,32.429177857263014,29.50150629216827,28.79098801281003,28.090982025035498,27.401256744136184,26.721587338199203,26.051755483756775,25.391549131969956,25.142399030582865,24.89365106216995,24.64530425394127,24.39735763624132,24.149810242537676,23.902661109407838,23.65590927652629,23.409553786653248,23.163593685620928,22.91802802232211,22.67285584869784,22.42807621972485,22.183688193403643,21.93969083074633,21.696083195764682,21.45286435545812,21.21003337980176,20.967589341734666,20.725531317147933,20.48385838487307 -Land-Based Wind - Class 6 - Technology 1/Conservative,31.6985574654596,34.88695792136382,33.454337447382095,30.911882213192115,30.65108809818396,30.391004593843423,30.131628799718754,29.872957831121447,29.614988819019803,29.35771890993199,29.14913882828386,28.94106624075152,28.73349929741739,28.526436157343923,28.319874988519047,28.113813967802617,27.90825128087271,27.703185122172084,27.498613694855518,27.294535210737333,27.090947890239157,26.887849962338347,26.685239664516494,26.483115242708635,26.28147495125258,26.08031705283812,25.879639818458063,25.679441527358193,25.479720466987988,25.280474932952 -Land-Based Wind - Class 7 - Technology 1/Advanced,34.362875873116764,36.688660465654166,34.11703488368096,30.553598985808296,29.35572232889279,28.191659278841176,27.060218113923668,25.96025940828835,24.890693257121505,23.85047667500636,23.53556693537196,23.22088857716914,22.906440951383043,22.59222341050292,22.27823530851734,21.964476000908657,21.650944844647547,21.337641198187818,21.024564421461005,20.711713875870867,20.399088924288495,20.086688931046673,19.77451326193488,19.462561284193924,19.150832366510766,18.83932587901338,18.528041193265516,18.21697768226155,17.9061347204215,17.595511683585634 -Land-Based Wind - Class 7 - Technology 1/Moderate,34.362875873116764,37.23702806534867,35.15490616854156,31.981158760691034,31.210920194921247,30.45207749696734,29.704379617026948,28.96758282567718,28.241450448986377,27.525752615045015,27.255661018067205,26.986005354033374,26.716784568388917,26.44799760997712,26.179643431026832,25.91172098713824,25.644229237268803,25.377167143721085,25.110533672127804,24.8443277914397,24.578548473911667,24.313194695089656,24.048265433797486,23.78375967212372,23.519676395408695,23.256014592231537,22.99277325439717,22.729951376923566,22.467547958028902,22.205561999118864 -Land-Based Wind - Class 7 - Technology 1/Conservative,34.362875873116764,37.819266884581886,36.26623218972666,33.510079209559564,33.22736489953992,32.94542092823978,32.664244151419254,32.38383144192697,32.104179689584,31.825285801068514,31.59917420393695,31.373612756676753,31.14859945388135,30.924132299879293,30.700209308674665,30.476828503889404,30.25398791870461,30.03168559580286,29.809919587310972,29.588687954743197,29.367988768944535,29.147820110034893,28.928180067353015,28.709066739401827,28.490478233793212,28.27241266719305,28.054868165268125,27.837842862631838,27.621334902790792,27.40534243809237 -Land-Based Wind - Class 8 - Technology 2/Advanced,40.02360048653971,42.710281535872184,39.49346283682711,35.11999119444838,33.58118388653282,32.08734964776899,30.63687025827357,29.228199404684535,27.859858836560733,26.530434763706758,26.171280709459204,25.812608633365215,25.45441756586699,25.096706540004735,24.739474591409238,24.382720758292784,24.026444081439827,23.67064360419954,23.31531837247645,22.960467434722283,22.60608984192739,22.25218464761205,21.898750907818457,21.545787681102027,21.19329402852317,20.841269013638822,20.489711702494354,20.138621163615188,19.787996467998607,19.43783668910546 -Land-Based Wind - Class 8 - Technology 2/Moderate,40.02360048653971,43.36593233585385,40.72605249481201,36.79640731213779,35.7527448934797,34.7245237153619,33.7114036088346,32.71305432395931,31.729155170888923,30.759394676420445,30.457709556614134,30.156511362295255,29.855798915553738,29.555571042276,29.255826572129756,28.956564338547594,28.657783178713384,28.359481933546178,28.061659447685674,27.764314569477182,27.467446150956782,27.171053047836377,26.875134119489985,26.579688228936934,26.284714242829793,25.990211031438353,25.69617746863537,25.402612431882925,25.10951480221732,24.816883464235268 -Land-Based Wind - Class 8 - Technology 2/Conservative,40.02360048653971,44.17421830421901,42.26833990416025,38.91620713687114,38.54909037838612,38.18297393804444,37.817853732914244,37.45372570225462,37.090585807363304,36.728430031428324,36.46798245702825,36.2081685750229,35.948986075477265,35.690432659668005,35.432506040018694,35.17520394002909,34.918524094211634,34.6624642480213,34.407022157793264,34.15219559067378,33.897982324558626,33.64438014802508,33.391386860271,33.13900027104873,32.8872182006028,32.636038479607954,32.38545894910507,32.13547746044134,31.88609187520688,31.63730006517553 -Land-Based Wind - Class 9 - Technology 3/Advanced,43.308328352307704,46.19463557078867,43.23024902885187,39.03629670339342,37.69443464264661,36.391168773311264,35.12511236619895,33.89494037846555,32.69938615206407,31.53723831934865,31.111659320701925,30.68665144126589,30.262213532164477,29.83834444760067,29.4150430448465,28.992308184232858,28.570138729139547,28.148533545984215,27.727491504213543,27.307011476291695,26.887092337691332,26.467732966882775,26.048932245324934,25.630689057454585,25.213002290676563,24.795870835354606,24.379293584800532,23.96326943526513,23.54779728592813,23.1328760388886 -Land-Based Wind - Class 9 - Technology 3/Moderate,43.308328352307704,46.89889928103413,44.57200184022359,40.90433943783207,40.12689825308668,39.360959500665345,38.60626978316005,37.86258309199711,37.12966054007023,36.407270105902676,36.05210456703375,35.6975122720597,35.34349183425969,34.99004187138268,34.63716100562818,34.284847863629004,33.93310107643403,33.58191927948904,33.231301112620756,32.88124522001778,32.531750250213776,32.182814856070685,31.83443769476019,31.486617427747092,31.139352720772774,30.792642243836735,30.446484671181356,30.10087868127302,29.755822956787036,29.411316184590024 -Land-Based Wind - Class 9 - Technology 3/Conservative,43.308328352307704,47.48758513065455,45.697075859420174,42.45638259769998,42.17395037618619,41.89228772475806,41.6113915023136,41.33125858482144,41.05188586520556,40.77327025323117,40.48282616130965,40.19308874601059,39.90405543135647,39.615723653873836,39.32809086251844,39.04115451859973,38.754912095706025,38.46936107963109,38.184498968299415,37.90032327169383,37.61683151178285,37.33402122244858,37.05188994941499,36.770435250177925,36.489654693933005,36.20954586150685,35.9301063452872,35.651333749153785,35.37322568841065,35.09577978971691 -Land-Based Wind - Class 10 - Technology 4/Advanced,66.03842142456948,70.48195841389163,64.75515977898357,57.104706769764654,54.316868947325986,51.61794124711918,49.00450848872321,46.47331459564149,44.02125380266113,41.64536242716602,41.0803039577173,40.516003786371385,39.9524603877184,39.38967224043728,38.82763782728198,38.2663556350678,37.70582415465772,37.146041880949014,36.58700731285969,36.02871895331513,35.471175309234695,34.91437489151805,34.35831621503294,33.802997798600835,33.24841816498438,32.69457584087428,32.141469356875724,31.589097247496536,31.037458051132784,30.48655031005693 -Land-Based Wind - Class 10 - Technology 4/Moderate,66.03842142456948,71.76487557695039,67.158479580123,60.357793779353564,58.52069966465109,56.71078580633518,54.92745342613779,53.17012120560999,51.4382246543377,49.73121550539321,49.24454975095961,48.75866948425499,48.273572805124765,47.78925781953843,47.305722639564294,46.82296538334533,46.340984175075526,45.859777144974124,45.37934242926244,44.899678170139246,44.42078251575797,43.94265362020118,43.46528964345799,42.988688751399884,42.512849115758364,42.03776891409983,41.56344632980356,41.08987955203789,40.61706677573827,40.14500620158277 -Land-Based Wind - Class 10 - Technology 4/Conservative,66.03842142456948,73.16886304096346,69.82901572672331,64.00335474564505,63.328700989876324,62.655885527719605,61.984900855936566,61.31573951206552,60.64839407414845,59.98285716045288,59.55860426201258,59.13538360906755,58.713191438875675,58.29202400696049,57.87187758700172,57.45274847072322,57.03463296778567,56.617527405675794,56.201428129602526,55.786331502387306,55.37223390435913,54.95913173324958,54.547021404087126,54.13589934909538,53.725762017588636,53.31660587587021,52.90842740713101,52.50122311134801,52.09498950518546,51.68972312189475 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Land-Based Wind - Class 1 - Technology 1/Advanced,29.28204220156204,30.12882405291368,28.00593176108241,25.9930025136522,24.954815274289498,23.944062611916262,22.959821125700405,22.001206729127766,21.06737260659962,20.75482460871502,20.44280891343712,20.13132438594815,19.820369894520105,19.50994431050518,19.20004650832467,18.890675365459124,18.581829762437835,18.27350858282874,17.96571071322815,17.65843504325079,17.35168046551919,17.045445875654327,16.739730172265144,16.434532256938674,16.12985103423012,15.82568541165292,15.522034299668881,15.218896611678398,14.916271264010659 +Land-Based Wind - Class 1 - Technology 1/Moderate,29.495863185810638,30.771242726929263,29.009690140865,27.316230784880876,26.611185447266145,25.916494827434253,25.23193247490548,24.55727849449906,23.89231931083444,23.64686111640598,23.40179909614424,23.157132291673573,22.91285974770751,22.668980512035326,22.425493635510417,22.182398172037658,21.939693178561342,21.697377715052706,21.455450844498053,21.213911632886862,20.972759149199092,20.7319924653938,20.491610656397086,20.25161280009013,20.011997977297465,19.772765271775654,19.533913770200638,19.295442562157053,19.057350740126257 +Land-Based Wind - Class 1 - Technology 1/Conservative,29.681727529173255,31.516433133043325,30.24323213903747,28.988208194501002,28.758294881916676,28.529007183788433,28.30034255005721,28.072298444504344,27.84487234465755,27.637080898506007,27.429795027649405,27.2230128891641,27.016732649073322,26.810952482291725,26.605670572572684,26.400885112453807,26.196594303204904,25.992796354774363,25.7894894857377,25.586671923244918,25.384341902969815,25.18249766905795,24.98113747407616,24.780259578962742,24.579862252976238,24.37994377364695,24.18050242672644,23.98153650613959,23.783044313934962 +Land-Based Wind - Class 2 - Technology 1/Advanced,31.203096955625803,32.09787771736935,29.829276261803923,27.678875235000408,26.56723674109602,25.485351791904062,24.432211679795575,23.406850798128662,22.408344397304454,22.07819550062806,21.74854345101705,21.419387235228893,21.09072584274103,20.762558265742875,20.434883499126,20.107700540475435,19.781008390060396,19.454806050825596,19.1290925283821,18.80386683099872,18.47912796959259,18.154874957721038,17.83110681157229,17.507822549957037,17.18502119429946,16.862701768628792,16.5408632995704,16.219504816337384,15.89862535072195 +Land-Based Wind - Class 2 - Technology 1/Moderate,31.43839836962482,32.79777171067851,30.920206995896017,29.11521998735139,28.36374185453843,27.62330037932769,26.893654197689546,26.17456893261167,25.46581694309049,25.20419339096998,24.942992104209196,24.68221206131586,24.421852244090324,24.161911637611354,23.90238923022346,23.64328401352372,23.384594982348702,23.126321134761554,22.868461472038657,22.611014998657573,22.35398072228326,22.097357653755957,21.84114480707835,21.585341199402823,21.32994585101896,21.07495778534147,20.820376028896693,20.566199611311248,20.31242756529922 +Land-Based Wind - Class 2 - Technology 1/Conservative,31.63650334565259,33.59203878131998,32.23498746188571,30.89731029396555,30.65225537673961,30.4078672756151,30.164143272591335,29.921080664419726,29.67867676250328,29.457200611059324,29.23626333103013,29.01586295812124,28.795997537573818,28.576665124106494,28.357863781858235,28.13959158433124,27.921846614334516,27.704626963927616,27.487930734365136,27.271756036041,27.056100988434093,26.84096372005315,26.62634236838279,26.412235079830367,26.198640009671436,25.9855553219981,25.77297918966515,25.56090979423896,25.349345325944594 +Land-Based Wind - Class 3 - Technology 1/Advanced,31.9194945898111,32.83193786063212,30.508798326179154,28.30696452951067,27.167771265576004,26.05921363941233,24.980250170312445,23.929883942395477,22.90716028286089,22.570534350675267,22.234390200203485,21.89872685807045,21.563543353510347,21.228838718358894,20.8946119870439,20.560862196577013,20.227588386544806,19.894789599100395,19.56246487895464,19.23061327336804,18.89923383214149,18.568325607608664,18.237887654627077,17.90791903056981,17.578418795317155,17.249386011248298,16.920819743233046,16.592719058623423,16.265083027245687 +Land-Based Wind - Class 3 - Technology 1/Moderate,32.16304230367647,33.55374871819417,31.63290680253903,29.786315483513704,29.017516046221083,28.260007657574647,27.513543390189476,26.777883464746335,26.052794993197185,25.785141110974656,25.517919227178606,25.25112829677177,24.98476727808537,24.718835132804525,24.45333082595556,24.188253325892173,23.92360160428232,23.659374636094757,23.395571399585645,23.132190876286256,22.869232050988373,22.606693911732645,22.344575449794693,22.082875659672748,21.821593539074414,21.560728088904348,21.300278313250697,21.04024321937343,20.78062181769091 +Land-Based Wind - Class 3 - Technology 1/Conservative,32.36571352915171,34.366323363158926,32.977992492035604,31.60948233974846,31.35877899357934,31.10875783338639,30.859416078519853,30.61075096342227,30.36275973752552,30.13617863932842,29.910148833341175,29.68466830999283,29.45973506946825,29.23534712164796,29.011502486050063,28.7881991917715,28.56543527743094,28.343208791110353,28.121517790299144,27.900360341836276,27.679734521855444,27.459638415728133,27.240070118008635,27.02102773237964,26.802509371596493,26.584513157434223,26.367037220632614,26.15007970084376,25.93363874657807 +Land-Based Wind - Class 4 - Technology 1/Advanced,32.78809603500852,33.72178158903707,31.33237116641794,29.068055987683174,27.895335066578305,26.754331964115092,25.643964748740338,24.563197867552006,23.51103972792756,23.16662344826144,22.82266936892595,22.479176560148435,22.136144094648184,21.793571047628493,21.451456496768035,21.109799522212885,20.768599206567714,20.42785463488833,20.087564894672713,19.74772907585378,19.408346270790048,19.069415574258816,18.730936083447425,18.392906897945277,18.055327119736106,17.718195853189705,17.38151220505435,17.045275284448536,16.70948420285347 +Land-Based Wind - Class 4 - Technology 1/Moderate,33.04181395131788,34.47051780885516,32.49719387364659,30.60014923989384,29.81034435349484,29.032139014338917,28.26527954839135,27.50951962498527,26.764619993011262,26.489653163187025,26.21513013502497,25.941049834934883,25.667411192787103,25.394213141897495,25.121454619014404,24.849134564304478,24.577251921339165,24.305805637080905,24.034794661869405,23.76421794940878,23.49407445675308,23.2243631442936,22.955082975745366,22.68623291813375,22.417811941781316,22.149819020295133,21.88225313055263,21.6151132526896,21.348398370086795 +Land-Based Wind - Class 4 - Technology 1/Conservative,33.25002264197002,35.30529394685177,33.879030538266015,32.47312939821148,32.21557623384105,31.958723894407804,31.70256952328811,31.447110279362747,31.192343336911456,30.9595714983264,30.72736601457994,30.495724821194752,30.264645863716016,30.034127097649204,29.804166488401094,29.574762011218745,29.34591165113118,29.117613402889262,28.889865270908345,28.662665269208787,28.43601142135963,28.2099017604201,27.984334328883126,27.759307178619466,27.534818370820382,27.3108659759433,27.087448073655302,26.864562752779328,26.642208111238613 +Land-Based Wind - Class 5 - Technology 1/Advanced,33.894924865529745,34.85540446046766,32.38131601637861,30.037190597686195,28.821558530563888,27.63904349262839,26.488510853496575,25.368874736258917,24.279095472215527,23.924851476262507,23.57104267343261,23.217668181109758,22.864727119041234,22.512218609331164,22.160141776431498,21.80849574713476,21.45727965056586,21.10649261817458,20.756133783727655,20.40620228330133,20.056697255272915,19.707617840314118,19.358963181382737,19.01073242371531,18.66292471481939,18.315539204466205,17.968575044682975,17.622031389745448,17.275907396170542 +Land-Based Wind - Class 5 - Technology 1/Moderate,34.161875441193054,35.63900993796889,33.59879366597359,31.637442434466514,30.820864501070936,30.016279319909728,29.22342461782835,28.44204571396782,27.671895247011644,27.38760750770184,27.103778614178356,26.820407456458096,26.53749292813582,26.255033926368593,25.97302935186235,25.691478108857172,25.41037910511337,25.12973125189721,24.849533463966672,24.569784659558234,24.290483760371828,24.011629691557793,23.733221381702837,23.455257762816252,23.177737770316273,22.900660343017005,22.62402442311373,22.3478289561706,22.072072891106686 +Land-Based Wind - Class 5 - Technology 1/Conservative,34.37714205356222,36.50208357216877,35.027472251427575,33.57391344560848,33.30762966549668,33.0420704670996,32.77723289695889,32.51311401764623,32.24971090765422,32.00904849826967,31.768971642192817,31.529478204964068,31.29056606248605,31.05223310095942,30.81447721682154,30.577296316683857,30.340688317271283,30.10465114536015,29.869182737718866,29.63428104104644,29.39994401191426,29.16616961670559,28.932955831557194,28.70030064230155,28.468202044407576,28.236658042924496,28.005666652423344,27.7752258969414,27.54533380992473 +Land-Based Wind - Class 6 - Technology 1/Advanced,35.77342081145309,36.77867179658285,34.160276477710106,31.680206015662456,30.391265197886575,29.13786831727704,27.91878827691232,26.732850932874516,25.578932323500492,25.208261777656357,24.837975439003763,24.468072480254413,24.098552076301882,23.72941340421558,23.360655643232533,22.99227797475069,22.624279582321147,22.256659651641368,21.88941737054759,21.522551929008248,21.15606251911595,20.789948335081437,20.424208573225602,20.058842431972984,19.69384911184457,19.329227815450803,18.964977747484554,18.601098114714315,18.237588125977272 +Land-Based Wind - Class 6 - Technology 1/Moderate,36.06353053533508,37.622891206881725,35.46910424777732,33.39857243081854,32.53653886693579,31.687165643880892,30.850175888800933,30.025300743771215,29.21227907785921,28.912166176122618,28.612537662283714,28.313392364571072,28.014729114990295,27.716546749307604,27.4188441070356,27.12162003141781,26.82487336941392,26.528602971684784,26.232807692577143,25.93748639011018,25.64263792595912,25.348261165441727,25.054354977503394,24.760918234702647,24.467949813196704,24.17544859272769,23.883413456607144,23.59184329170296,23.300736988424752 +Land-Based Wind - Class 6 - Technology 1/Conservative,36.29078017980433,38.5340087014347,36.977311661049846,35.44283904496646,35.161732310892155,34.88139049310119,34.601810473727994,34.322989151829326,34.04492344326917,33.79086431924699,33.5374233439451,33.284598264087315,33.03238683733617,32.78078683222555,32.5297960280959,32.27941221502809,32.02963319377943,31.780456775718175,31.53188078276088,31.283903047307476,31.036521412179873,30.789733730557995,30.54353786591824,30.297931691972412,30.052913092605216,29.808479961814925,29.564630203651685,29.321361732158817,29.078672471312192 +Land-Based Wind - Class 7 - Technology 1/Advanced,38.765906680094695,39.84065324833818,36.99083763060819,34.29292977306322,32.88596446927536,31.518546105769648,30.189292142805748,28.89688014815101,27.64004463882388,27.243857077642936,26.84795960072627,26.452351392617867,26.057031639749994,25.66199953043727,25.267254254869457,24.87279500510475,24.478620975063123,24.084731360519697,23.69112535909766,23.297802170262514,22.904760995314103,22.51200103738148,22.119521501415335,21.727321594181884,21.33540052425623,20.943757502015966,20.552391739634473,20.16130245107485,19.77048885208313 +Land-Based Wind - Class 7 - Technology 1/Moderate,39.09473245533086,40.94101463940585,38.74564998904669,36.62450221250337,35.82545723831547,35.03814751682989,34.262316406227725,33.49771469396973,32.74410032989913,32.364112521139376,31.984738019887278,31.60597534250538,31.22782301013789,30.850279548690633,30.473343488813182,30.097013365879068,29.72128771996648,29.34616509584032,28.971644042932834,28.59772311532458,28.224400871726658,27.851675875461652,27.479546694445503,27.108011901168357,26.7370700726776,26.36671979055889,25.996959640917893,25.6277882143628,25.259204105986313 +Land-Based Wind - Class 7 - Technology 1/Conservative,39.34108282422751,41.77285857073626,40.08531846014671,38.42187077503905,38.117136535299075,37.813231504374784,37.510152302338824,37.20789556760812,36.906457956819814,36.6310447253905,36.35630159914738,36.08222613542224,35.808815903405375,35.53606848407201,35.263981470112505,34.99255246586011,34.72177908722202,34.451658961608196,34.18218972786354,33.913369036197466,33.64519454811741,33.37766393635921,33.110774884820856,32.84452508849596,32.57891225340609,32.31393409653645,32.04958834576897,31.785872739818643,31.522785028168183 +Land-Based Wind - Class 8 - Technology 2/Advanced,44.89238559994287,46.06174378333334,42.526723045501015,39.19562523498724,37.40735464655649,35.67109424210651,33.98498777642333,32.34726073116784,30.75621598842438,30.305506475371367,29.855401806218502,29.405900764248397,28.957002136004224,28.50870471128022,28.061007283109294,27.613908647753757,27.167407604693036,26.721502956614295,26.276193509400446,25.8314780721208,25.387355457019126,24.94382447950434,24.500883958138786,24.058532714628743,23.616769573813336,23.175593363654468,22.735002915226307,22.294997062704923,21.85557464335815 +Land-Based Wind - Class 8 - Technology 2/Moderate,45.29635404026525,47.37209978835253,44.59360569634623,41.919987310818705,40.82783451493535,39.75172172864252,38.691298168080756,37.64622320389813,36.61616599645005,36.23901387072377,35.86247047565935,35.48653433869067,35.11120399199828,34.73647797248847,34.36235482177567,33.988833086163424,33.61591131662493,33.243588068784625,32.871861902899624,32.50073138384103,32.13019508107553,31.760251568647305,31.3908994251584,31.022137233752723,30.6539635820963,30.286377062359456,29.919376271199532,29.55295980974235,29.18712628356476 +Land-Based Wind - Class 8 - Technology 2/Conservative,45.581783120519034,48.48097712510541,46.4205463845102,44.3931335544174,43.99907625048743,43.60609121132988,43.21417406630044,42.823320468476034,42.43352609449394,42.116238484548674,41.79972286392172,41.483976418557816,41.16899634806106,40.85477986561419,40.54132419789439,40.228626584994146,39.916684280337414,39.60549455060166,39.29505467563616,38.985361948384394,38.67641367480365,38.368207173788676,38.06073977709264,37.754008829251,37.44801168750465,37.14274572172406,36.838208314334565,36.53439686024037,36.23130876675118 +Land-Based Wind - Class 9 - Technology 3/Advanced,48.77487265680886,50.22033950995824,46.944858328333524,43.82449763824996,42.2691208620469,40.75828309200477,39.29039673718434,37.86394418845649,36.477474108768405,35.938585527766804,35.40042012535725,34.86297644677761,34.326253041164655,33.790248461541246,33.25496126480373,32.72039001170884,32.18653326686046,31.653389598697057,31.120957579478965,30.58923578527547,30.058222795951853,29.52791719515764,28.998317570313088,28.469422512596754,27.941230616933773,27.413740481982476,26.886950710122477,26.36085990744234,25.83546668372706 +Land-Based Wind - Class 9 - Technology 3/Moderate,49.22275305996178,51.42538695772991,48.79091163238534,46.24486605551314,45.281609431352926,44.33249977046371,43.39722768859313,42.47549275755857,41.567003183500496,41.13670830540538,40.707107931379085,40.27820038136348,39.84998398071483,39.42245706018224,38.99561795588583,38.56946500929508,38.14399656720801,37.71921098172866,37.29510661024661,36.87168181541571,36.4489349651328,36.02686443251687,35.60546859588824,35.18474583874747,34.76469454975555,34.3453131227121,33.92659995653582,33.50855345524369,33.091172027930895 +Land-Based Wind - Class 9 - Technology 3/Conservative,49.53292383266838,52.51044197018353,50.550330188544145,48.61111432411856,48.30551898295532,48.00075519374079,47.69681956699698,47.393708731641844,47.091419334865165,46.73858023837682,46.38659963117457,46.03547438389238,45.685201382356254,45.3357775274905,44.987199735227115,44.639464936415614,44.29257007673146,43.946512116588394,43.60128803104806,43.256894809732664,42.91332945673791,42.570588990544856,42.22867044393525,41.887570863904315,41.547287311576625,41.20781686212206,40.869156604670785,40.53130364223149,40.19425509160753 +Land-Based Wind - Class 10 - Technology 4/Advanced,73.20931215694367,74.95452066137732,68.65145202153836,62.74858152076139,59.48356358023397,56.32239486226684,53.26111466821798,50.29594525989456,47.423281839947975,46.72192720701694,46.02151377914011,45.32203966296834,44.623502970226525,43.92590181769822,43.22923432720787,42.533498625603386,41.83869284474059,41.144815121466046,40.451863597599385,39.75983641991857,39.068731740141736,38.3785477149116,37.68928250577893,37.000934279186374,36.31350120645131,35.6269814637507,34.94137323210522,34.25667469736118,33.572884050176945 +Land-Based Wind - Class 10 - Technology 4/Moderate,73.99025694572238,77.2062685980471,72.09914172093647,67.22158454514762,65.03212318651147,62.87481756773497,60.748964465139274,58.6538810119998,56.588903967219345,56.00129586197532,55.414636167323096,54.82892258898483,54.24415284007781,53.660324641082994,53.077435719815604,52.49548381139669,51.91446665822305,51.33438200993845,50.755227623403385,50.177001262667986,49.59970069894223,49.02332371056671,48.447868082985615,47.87333160871721,47.29971208732643,46.72700732539534,46.155215136497205,45.584333341167415,45.01435976687539 +Land-Based Wind - Class 10 - Technology 4/Conservative,74.45649692099667,79.40798201457407,75.81166185416333,72.27915943165937,71.55733546834605,70.8374756518716,70.1195719762026,69.40361647875814,68.68960124011413,68.17162219128393,67.65490343211003,67.13944036858439,66.62522842899912,66.11226306381286,65.60053974551563,65.09005396849659,64.58080124890917,64.07277712454415,63.565977154695965,63.06039692003365,62.55603202247414,62.052878085052605,61.550930751797516,61.05018568760441,60.550638578110046,60.05228512957026,59.55512106873611,59.059142142730835,58.564344118930336 diff --git a/tests/data/Land-Based_Wind/R&D/TechLife/df_occ.csv b/tests/data/Land-Based_Wind/R&D/TechLife/df_occ.csv index 3407f2e..daa5b91 100644 --- a/tests/data/Land-Based_Wind/R&D/TechLife/df_occ.csv +++ b/tests/data/Land-Based_Wind/R&D/TechLife/df_occ.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,1283.88303499676,1444.31351261049,1350.76320736712,1200.00831072951,1172.0500693071,1144.09182788468,1116.13358646227,1088.17534503985,1060.21710361744,1032.25886219502,1020.65892726506,1009.05899233509,997.459057405129,985.859122475162,974.259187545196,962.65925261523,951.059317685264,939.459382755298,927.859447825332,916.259512895366,904.6595779654,893.059643035434,881.459708105468,869.859773175501,858.259838245535,846.659903315569,835.059968385603,823.460033455637,811.860098525671,800.260163595705 -Land-Based Wind - Class 1 - Technology 1/Moderate,1283.88303499676,1450.82864754451,1363.22694376264,1217.00431490521,1194.71140820803,1172.41850151085,1150.12559481367,1127.83268811649,1105.53978141931,1083.24687472213,1072.58076110047,1061.9146474788,1051.24853385714,1040.58242023547,1029.9163066138,1019.25019299214,1008.58407937047,997.917965748812,987.251852127147,976.585738505481,965.919624883815,955.253511262149,944.587397640484,933.921284018818,923.255170397152,912.589056775487,901.922943153821,891.256829532155,880.590715910489,869.924602288824 -Land-Based Wind - Class 1 - Technology 1/Conservative,1283.88303499676,1465.74816436768,1391.76862811999,1255.92479357434,1246.60537976687,1237.2859659594,1227.96655215193,1218.64713834445,1209.32772453698,1200.00831072951,1191.91679481207,1183.82527889463,1175.73376297719,1167.64224705976,1159.55073114232,1151.45921522488,1143.36769930744,1135.27618339,1127.18466747256,1119.09315155512,1111.00163563768,1102.91011972024,1094.8186038028,1086.72708788536,1078.63557196793,1070.54405605049,1062.45254013305,1054.36102421561,1046.26950829817,1038.17799238073 -Land-Based Wind - Class 2 - Technology 1/Advanced,1283.88303499676,1444.31351261049,1350.76320736712,1200.00831072951,1172.0500693071,1144.09182788468,1116.13358646227,1088.17534503985,1060.21710361744,1032.25886219502,1020.65892726506,1009.05899233509,997.459057405129,985.859122475162,974.259187545196,962.65925261523,951.059317685264,939.459382755298,927.859447825332,916.259512895366,904.6595779654,893.059643035434,881.459708105468,869.859773175501,858.259838245535,846.659903315569,835.059968385603,823.460033455637,811.860098525671,800.260163595705 -Land-Based Wind - Class 2 - Technology 1/Moderate,1283.88303499676,1450.82864754451,1363.22694376264,1217.00431490521,1194.71140820803,1172.41850151085,1150.12559481367,1127.83268811649,1105.53978141931,1083.24687472213,1072.58076110047,1061.9146474788,1051.24853385714,1040.58242023547,1029.9163066138,1019.25019299214,1008.58407937047,997.917965748812,987.251852127147,976.585738505481,965.919624883815,955.253511262149,944.587397640484,933.921284018818,923.255170397152,912.589056775487,901.922943153821,891.256829532155,880.590715910489,869.924602288824 -Land-Based Wind - Class 2 - Technology 1/Conservative,1283.88303499676,1465.74816436768,1391.76862811999,1255.92479357434,1246.60537976687,1237.2859659594,1227.96655215193,1218.64713834445,1209.32772453698,1200.00831072951,1191.91679481207,1183.82527889463,1175.73376297719,1167.64224705976,1159.55073114232,1151.45921522488,1143.36769930744,1135.27618339,1127.18466747256,1119.09315155512,1111.00163563768,1102.91011972024,1094.8186038028,1086.72708788536,1078.63557196793,1070.54405605049,1062.45254013305,1054.36102421561,1046.26950829817,1038.17799238073 -Land-Based Wind - Class 3 - Technology 1/Advanced,1283.88303499676,1444.31351261049,1350.76320736712,1200.00831072951,1172.0500693071,1144.09182788468,1116.13358646227,1088.17534503985,1060.21710361744,1032.25886219502,1020.65892726506,1009.05899233509,997.459057405129,985.859122475162,974.259187545196,962.65925261523,951.059317685264,939.459382755298,927.859447825332,916.259512895366,904.6595779654,893.059643035434,881.459708105468,869.859773175501,858.259838245535,846.659903315569,835.059968385603,823.460033455637,811.860098525671,800.260163595705 -Land-Based Wind - Class 3 - Technology 1/Moderate,1283.88303499676,1450.82864754451,1363.22694376264,1217.00431490521,1194.71140820803,1172.41850151085,1150.12559481367,1127.83268811649,1105.53978141931,1083.24687472213,1072.58076110047,1061.9146474788,1051.24853385714,1040.58242023547,1029.9163066138,1019.25019299214,1008.58407937047,997.917965748812,987.251852127147,976.585738505481,965.919624883815,955.253511262149,944.587397640484,933.921284018818,923.255170397152,912.589056775487,901.922943153821,891.256829532155,880.590715910489,869.924602288824 -Land-Based Wind - Class 3 - Technology 1/Conservative,1283.88303499676,1465.74816436768,1391.76862811999,1255.92479357434,1246.60537976687,1237.2859659594,1227.96655215193,1218.64713834445,1209.32772453698,1200.00831072951,1191.91679481207,1183.82527889463,1175.73376297719,1167.64224705976,1159.55073114232,1151.45921522488,1143.36769930744,1135.27618339,1127.18466747256,1119.09315155512,1111.00163563768,1102.91011972024,1094.8186038028,1086.72708788536,1078.63557196793,1070.54405605049,1062.45254013305,1054.36102421561,1046.26950829817,1038.17799238073 -Land-Based Wind - Class 4 - Technology 1/Advanced,1283.88303499676,1444.31351261049,1350.76320736712,1200.00831072951,1172.0500693071,1144.09182788468,1116.13358646227,1088.17534503985,1060.21710361744,1032.25886219502,1020.65892726506,1009.05899233509,997.459057405129,985.859122475162,974.259187545196,962.65925261523,951.059317685264,939.459382755298,927.859447825332,916.259512895366,904.6595779654,893.059643035434,881.459708105468,869.859773175501,858.259838245535,846.659903315569,835.059968385603,823.460033455637,811.860098525671,800.260163595705 -Land-Based Wind - Class 4 - Technology 1/Moderate,1283.88303499676,1450.82864754451,1363.22694376264,1217.00431490521,1194.71140820803,1172.41850151085,1150.12559481367,1127.83268811649,1105.53978141931,1083.24687472213,1072.58076110047,1061.9146474788,1051.24853385714,1040.58242023547,1029.9163066138,1019.25019299214,1008.58407937047,997.917965748812,987.251852127147,976.585738505481,965.919624883815,955.253511262149,944.587397640484,933.921284018818,923.255170397152,912.589056775487,901.922943153821,891.256829532155,880.590715910489,869.924602288824 -Land-Based Wind - Class 4 - Technology 1/Conservative,1283.88303499676,1465.74816436768,1391.76862811999,1255.92479357434,1246.60537976687,1237.2859659594,1227.96655215193,1218.64713834445,1209.32772453698,1200.00831072951,1191.91679481207,1183.82527889463,1175.73376297719,1167.64224705976,1159.55073114232,1151.45921522488,1143.36769930744,1135.27618339,1127.18466747256,1119.09315155512,1111.00163563768,1102.91011972024,1094.8186038028,1086.72708788536,1078.63557196793,1070.54405605049,1062.45254013305,1054.36102421561,1046.26950829817,1038.17799238073 -Land-Based Wind - Class 5 - Technology 1/Advanced,1283.88303499676,1444.31351261049,1350.76320736712,1200.00831072951,1172.0500693071,1144.09182788468,1116.13358646227,1088.17534503985,1060.21710361744,1032.25886219502,1020.65892726506,1009.05899233509,997.459057405129,985.859122475162,974.259187545196,962.65925261523,951.059317685264,939.459382755298,927.859447825332,916.259512895366,904.6595779654,893.059643035434,881.459708105468,869.859773175501,858.259838245535,846.659903315569,835.059968385603,823.460033455637,811.860098525671,800.260163595705 -Land-Based Wind - Class 5 - Technology 1/Moderate,1283.88303499676,1450.82864754451,1363.22694376264,1217.00431490521,1194.71140820803,1172.41850151085,1150.12559481367,1127.83268811649,1105.53978141931,1083.24687472213,1072.58076110047,1061.9146474788,1051.24853385714,1040.58242023547,1029.9163066138,1019.25019299214,1008.58407937047,997.917965748812,987.251852127147,976.585738505481,965.919624883815,955.253511262149,944.587397640484,933.921284018818,923.255170397152,912.589056775487,901.922943153821,891.256829532155,880.590715910489,869.924602288824 -Land-Based Wind - Class 5 - Technology 1/Conservative,1283.88303499676,1465.74816436768,1391.76862811999,1255.92479357434,1246.60537976687,1237.2859659594,1227.96655215193,1218.64713834445,1209.32772453698,1200.00831072951,1191.91679481207,1183.82527889463,1175.73376297719,1167.64224705976,1159.55073114232,1151.45921522488,1143.36769930744,1135.27618339,1127.18466747256,1119.09315155512,1111.00163563768,1102.91011972024,1094.8186038028,1086.72708788536,1078.63557196793,1070.54405605049,1062.45254013305,1054.36102421561,1046.26950829817,1038.17799238073 -Land-Based Wind - Class 6 - Technology 1/Advanced,1283.88303499676,1444.31351261049,1350.76320736712,1200.00831072951,1172.0500693071,1144.09182788468,1116.13358646227,1088.17534503985,1060.21710361744,1032.25886219502,1020.65892726506,1009.05899233509,997.459057405129,985.859122475162,974.259187545196,962.65925261523,951.059317685264,939.459382755298,927.859447825332,916.259512895366,904.6595779654,893.059643035434,881.459708105468,869.859773175501,858.259838245535,846.659903315569,835.059968385603,823.460033455637,811.860098525671,800.260163595705 -Land-Based Wind - Class 6 - Technology 1/Moderate,1283.88303499676,1450.82864754451,1363.22694376264,1217.00431490521,1194.71140820803,1172.41850151085,1150.12559481367,1127.83268811649,1105.53978141931,1083.24687472213,1072.58076110047,1061.9146474788,1051.24853385714,1040.58242023547,1029.9163066138,1019.25019299214,1008.58407937047,997.917965748812,987.251852127147,976.585738505481,965.919624883815,955.253511262149,944.587397640484,933.921284018818,923.255170397152,912.589056775487,901.922943153821,891.256829532155,880.590715910489,869.924602288824 -Land-Based Wind - Class 6 - Technology 1/Conservative,1283.88303499676,1465.74816436768,1391.76862811999,1255.92479357434,1246.60537976687,1237.2859659594,1227.96655215193,1218.64713834445,1209.32772453698,1200.00831072951,1191.91679481207,1183.82527889463,1175.73376297719,1167.64224705976,1159.55073114232,1151.45921522488,1143.36769930744,1135.27618339,1127.18466747256,1119.09315155512,1111.00163563768,1102.91011972024,1094.8186038028,1086.72708788536,1078.63557196793,1070.54405605049,1062.45254013305,1054.36102421561,1046.26950829817,1038.17799238073 -Land-Based Wind - Class 7 - Technology 1/Advanced,1283.88303499676,1444.31351261049,1350.76320736712,1200.00831072951,1172.0500693071,1144.09182788468,1116.13358646227,1088.17534503985,1060.21710361744,1032.25886219502,1020.65892726506,1009.05899233509,997.459057405129,985.859122475162,974.259187545196,962.65925261523,951.059317685264,939.459382755298,927.859447825332,916.259512895366,904.6595779654,893.059643035434,881.459708105468,869.859773175501,858.259838245535,846.659903315569,835.059968385603,823.460033455637,811.860098525671,800.260163595705 -Land-Based Wind - Class 7 - Technology 1/Moderate,1283.88303499676,1450.82864754451,1363.22694376264,1217.00431490521,1194.71140820803,1172.41850151085,1150.12559481367,1127.83268811649,1105.53978141931,1083.24687472213,1072.58076110047,1061.9146474788,1051.24853385714,1040.58242023547,1029.9163066138,1019.25019299214,1008.58407937047,997.917965748812,987.251852127147,976.585738505481,965.919624883815,955.253511262149,944.587397640484,933.921284018818,923.255170397152,912.589056775487,901.922943153821,891.256829532155,880.590715910489,869.924602288824 -Land-Based Wind - Class 7 - Technology 1/Conservative,1283.88303499676,1465.74816436768,1391.76862811999,1255.92479357434,1246.60537976687,1237.2859659594,1227.96655215193,1218.64713834445,1209.32772453698,1200.00831072951,1191.91679481207,1183.82527889463,1175.73376297719,1167.64224705976,1159.55073114232,1151.45921522488,1143.36769930744,1135.27618339,1127.18466747256,1119.09315155512,1111.00163563768,1102.91011972024,1094.8186038028,1086.72708788536,1078.63557196793,1070.54405605049,1062.45254013305,1054.36102421561,1046.26950829817,1038.17799238073 -Land-Based Wind - Class 8 - Technology 2/Advanced,1402.56921431414,1570.02500962696,1460.69996962776,1290.57898778987,1253.24891228178,1215.91883677369,1178.5887612656,1141.25868575751,1103.92861024942,1066.59853474133,1054.43202303057,1042.2655113198,1030.09899960904,1017.93248789827,1005.7659761875,993.599464476742,981.432952765976,969.26644105521,957.099929344444,944.933417633677,932.766905922912,920.600394212145,908.433882501379,896.267370790613,884.100859079847,871.934347369081,859.767835658315,847.601323947549,835.434812236783,823.268300526017 -Land-Based Wind - Class 8 - Technology 2/Moderate,1402.56921431414,1578.65177876172,1477.20335405949,1313.08360292405,1283.25506579402,1253.42652866399,1223.59799153396,1193.76945440393,1163.9409172739,1134.11238014387,1123.01981924611,1111.92725834835,1100.83469745059,1089.74213655282,1078.64957565506,1067.5570147573,1056.46445385954,1045.37189296178,1034.27933206402,1023.18677116626,1012.0942102685,1001.00164937073,989.909088472977,978.816527575216,967.723966677455,956.631405779694,945.538844881932,934.446283984171,923.35372308641,912.261162188649 -Land-Based Wind - Class 8 - Technology 2/Conservative,1402.56921431414,1599.29518246853,1516.69508288989,1366.93596042005,1355.05820912202,1343.180457824,1331.30270652597,1319.42495522794,1307.54720392991,1295.66945263188,1287.09797896461,1278.52650529733,1269.95503163006,1261.38355796278,1252.81208429551,1244.24061062823,1235.66913696096,1227.09766329368,1218.52618962641,1209.95471595913,1201.38324229186,1192.81176862458,1184.24029495731,1175.66882129004,1167.09734762276,1158.52587395549,1149.95440028821,1141.38292662094,1132.81145295366,1124.23997928639 -Land-Based Wind - Class 9 - Technology 3/Advanced,1333.80658661438,1511.60944042593,1424.58733640857,1275.7158017954,1256.35220685574,1236.98861191607,1217.62501697641,1198.26142203675,1178.89782709709,1159.53423215742,1146.78486804112,1134.03550392482,1121.28613980852,1108.53677569222,1095.78741157592,1083.03804745962,1070.28868334332,1057.53931922701,1044.78995511071,1032.04059099441,1019.29122687811,1006.54186276181,993.792498645512,981.043134529211,968.293770412909,955.544406296608,942.795042180307,930.045678064005,917.296313947704,904.546949831402 -Land-Based Wind - Class 9 - Technology 3/Moderate,1333.80658661438,1515.46237773627,1431.95817300225,1285.76694260497,1269.75372793516,1253.74051326536,1237.72729859555,1221.71408392575,1205.70086925594,1189.68765458613,1178.42470373643,1167.16175288673,1155.89880203702,1144.63585118732,1133.37290033762,1122.10994948791,1110.84699863821,1099.5840477885,1088.3210969388,1077.0581460891,1065.79519523939,1054.53224438969,1043.26929353999,1032.00634269028,1020.74339184058,1009.48044099087,998.217490141175,986.954539291471,975.691588441767,964.428637592064 -Land-Based Wind - Class 9 - Technology 3/Conservative,1333.80658661438,1526.45486321301,1452.9872756534,1314.44299167472,1307.98846002817,1301.53392838161,1295.07939673506,1288.62486508851,1282.17033344195,1275.7158017954,1266.87146428296,1258.02712677051,1249.18278925807,1240.33845174563,1231.49411423319,1222.64977672075,1213.8054392083,1204.96110169586,1196.11676418342,1187.27242667098,1178.42808915854,1169.5837516461,1160.73941413365,1151.89507662121,1143.05073910877,1134.20640159633,1125.36206408389,1116.51772657144,1107.673389059,1098.82905154656 -Land-Based Wind - Class 10 - Technology 4/Advanced,1847.17140985227,2059.99951785762,1908.98009202057,1679.568966011,1623.70148473058,1567.83400345016,1511.96652216973,1456.09904088931,1400.23155960889,1344.36407832847,1328.66737639804,1312.97067446762,1297.2739725372,1281.57727060678,1265.88056867636,1250.18386674594,1234.48716481552,1218.7904628851,1203.09376095468,1187.39705902426,1171.70035709384,1156.00365516342,1140.306953233,1124.61025130258,1108.91354937216,1093.21684744174,1077.52014551132,1061.8234435809,1046.12674165048,1030.43003972006 -Land-Based Wind - Class 10 - Technology 4/Moderate,1847.17140985227,2073.09379669045,1934.03001674424,1713.72795427055,1669.24680240998,1624.76565054941,1580.28449868884,1535.80334682827,1491.3221949677,1446.84104310713,1432.94752943518,1419.05401576322,1405.16050209127,1391.26698841932,1377.37347474737,1363.47996107541,1349.58644740346,1335.69293373151,1321.79942005956,1307.9059063876,1294.01239271565,1280.1188790437,1266.22536537175,1252.33185169979,1238.43833802784,1224.54482435589,1210.65131068394,1196.75779701198,1182.86428334003,1168.97076966808 -Land-Based Wind - Class 10 - Technology 4/Conservative,1847.17140985227,2103.68788821891,1992.55784401608,1793.53862782306,1775.66103381333,1757.78343980359,1739.90584579386,1722.02825178412,1704.15065777439,1686.27306376465,1675.38352606774,1664.49398837084,1653.60445067393,1642.71491297702,1631.82537528011,1620.9358375832,1610.0462998863,1599.15676218939,1588.26722449248,1577.37768679557,1566.48814909866,1555.59861140176,1544.70907370485,1533.81953600794,1522.92999831103,1512.04046061412,1501.15092291722,1490.26138522031,1479.3718475234,1468.48230982649 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Land-Based Wind - Class 1 - Technology 1/Advanced,1471.55593599714,1576.66682334593,1464.86656631797,1356.88855531281,1318.6660950847,1280.44363485659,1242.22117462848,1203.99871440037,1165.77625417226,1150.13923744898,1134.5022207257,1118.86520400243,1103.22818727915,1087.59117055587,1071.95415383259,1056.31713710931,1040.68012038603,1025.04310366275,1009.40608693947,993.769070216199,978.13205349292,962.495036769642,946.858020046363,931.221003323084,915.583986599805,899.946969876526,884.309953153248,868.672936429969,853.03591970669 +Land-Based Wind - Class 1 - Technology 1/Moderate,1471.55593599714,1585.26490547349,1481.2810867433,1380.33787020615,1349.93184827582,1319.52582634548,1289.11980441515,1258.71378248482,1228.30776055449,1214.48436173104,1200.66096290759,1186.83756408413,1173.01416526068,1159.19076643723,1145.36736761378,1131.54396879033,1117.72056996688,1103.89717114343,1090.07377231997,1076.25037349652,1062.42697467307,1048.60357584962,1034.78017702617,1020.95677820272,1007.13337937926,993.309980555817,979.486581732365,965.663182908914,951.839784085462 +Land-Based Wind - Class 1 - Technology 1/Conservative,1471.55593599714,1607.24479152842,1523.24268739363,1440.28301399232,1429.85870665738,1419.43439932245,1409.01009198751,1398.58578465257,1388.16147731763,1377.7383930777,1367.31530883778,1356.89222459785,1346.46914035793,1336.046056118,1325.62297187808,1315.19988763815,1304.77680339823,1294.3537191583,1283.93063491838,1273.50755067845,1263.08446643853,1252.66138219861,1242.23829795868,1231.81521371876,1221.39212947883,1210.96904523891,1200.54596099898,1190.12287675906,1179.69979251913 +Land-Based Wind - Class 2 - Technology 1/Advanced,1471.55593599714,1576.66682334593,1464.86656631797,1356.88855531281,1318.6660950847,1280.44363485659,1242.22117462848,1203.99871440037,1165.77625417226,1150.13923744898,1134.5022207257,1118.86520400243,1103.22818727915,1087.59117055587,1071.95415383259,1056.31713710931,1040.68012038603,1025.04310366275,1009.40608693947,993.769070216199,978.13205349292,962.495036769642,946.858020046363,931.221003323084,915.583986599805,899.946969876526,884.309953153248,868.672936429969,853.03591970669 +Land-Based Wind - Class 2 - Technology 1/Moderate,1471.55593599714,1585.26490547349,1481.2810867433,1380.33787020615,1349.93184827582,1319.52582634548,1289.11980441515,1258.71378248482,1228.30776055449,1214.48436173104,1200.66096290759,1186.83756408413,1173.01416526068,1159.19076643723,1145.36736761378,1131.54396879033,1117.72056996688,1103.89717114343,1090.07377231997,1076.25037349652,1062.42697467307,1048.60357584962,1034.78017702617,1020.95677820272,1007.13337937926,993.309980555817,979.486581732365,965.663182908914,951.839784085462 +Land-Based Wind - Class 2 - Technology 1/Conservative,1471.55593599714,1607.24479152842,1523.24268739363,1440.28301399232,1429.85870665738,1419.43439932245,1409.01009198751,1398.58578465257,1388.16147731763,1377.7383930777,1367.31530883778,1356.89222459785,1346.46914035793,1336.046056118,1325.62297187808,1315.19988763815,1304.77680339823,1294.3537191583,1283.93063491838,1273.50755067845,1263.08446643853,1252.66138219861,1242.23829795868,1231.81521371876,1221.39212947883,1210.96904523891,1200.54596099898,1190.12287675906,1179.69979251913 +Land-Based Wind - Class 3 - Technology 1/Advanced,1471.55593599714,1576.66682334593,1464.86656631797,1356.88855531281,1318.6660950847,1280.44363485659,1242.22117462848,1203.99871440037,1165.77625417226,1150.13923744898,1134.5022207257,1118.86520400243,1103.22818727915,1087.59117055587,1071.95415383259,1056.31713710931,1040.68012038603,1025.04310366275,1009.40608693947,993.769070216199,978.13205349292,962.495036769642,946.858020046363,931.221003323084,915.583986599805,899.946969876526,884.309953153248,868.672936429969,853.03591970669 +Land-Based Wind - Class 3 - Technology 1/Moderate,1471.55593599714,1585.26490547349,1481.2810867433,1380.33787020615,1349.93184827582,1319.52582634548,1289.11980441515,1258.71378248482,1228.30776055449,1214.48436173104,1200.66096290759,1186.83756408413,1173.01416526068,1159.19076643723,1145.36736761378,1131.54396879033,1117.72056996688,1103.89717114343,1090.07377231997,1076.25037349652,1062.42697467307,1048.60357584962,1034.78017702617,1020.95677820272,1007.13337937926,993.309980555817,979.486581732365,965.663182908914,951.839784085462 +Land-Based Wind - Class 3 - Technology 1/Conservative,1471.55593599714,1607.24479152842,1523.24268739363,1440.28301399232,1429.85870665738,1419.43439932245,1409.01009198751,1398.58578465257,1388.16147731763,1377.7383930777,1367.31530883778,1356.89222459785,1346.46914035793,1336.046056118,1325.62297187808,1315.19988763815,1304.77680339823,1294.3537191583,1283.93063491838,1273.50755067845,1263.08446643853,1252.66138219861,1242.23829795868,1231.81521371876,1221.39212947883,1210.96904523891,1200.54596099898,1190.12287675906,1179.69979251913 +Land-Based Wind - Class 4 - Technology 1/Advanced,1471.55593599714,1576.66682334593,1464.86656631797,1356.88855531281,1318.6660950847,1280.44363485659,1242.22117462848,1203.99871440037,1165.77625417226,1150.13923744898,1134.5022207257,1118.86520400243,1103.22818727915,1087.59117055587,1071.95415383259,1056.31713710931,1040.68012038603,1025.04310366275,1009.40608693947,993.769070216199,978.13205349292,962.495036769642,946.858020046363,931.221003323084,915.583986599805,899.946969876526,884.309953153248,868.672936429969,853.03591970669 +Land-Based Wind - Class 4 - Technology 1/Moderate,1471.55593599714,1585.26490547349,1481.2810867433,1380.33787020615,1349.93184827582,1319.52582634548,1289.11980441515,1258.71378248482,1228.30776055449,1214.48436173104,1200.66096290759,1186.83756408413,1173.01416526068,1159.19076643723,1145.36736761378,1131.54396879033,1117.72056996688,1103.89717114343,1090.07377231997,1076.25037349652,1062.42697467307,1048.60357584962,1034.78017702617,1020.95677820272,1007.13337937926,993.309980555817,979.486581732365,965.663182908914,951.839784085462 +Land-Based Wind - Class 4 - Technology 1/Conservative,1471.55593599714,1607.24479152842,1523.24268739363,1440.28301399232,1429.85870665738,1419.43439932245,1409.01009198751,1398.58578465257,1388.16147731763,1377.7383930777,1367.31530883778,1356.89222459785,1346.46914035793,1336.046056118,1325.62297187808,1315.19988763815,1304.77680339823,1294.3537191583,1283.93063491838,1273.50755067845,1263.08446643853,1252.66138219861,1242.23829795868,1231.81521371876,1221.39212947883,1210.96904523891,1200.54596099898,1190.12287675906,1179.69979251913 +Land-Based Wind - Class 5 - Technology 1/Advanced,1471.55593599714,1576.66682334593,1464.86656631797,1356.88855531281,1318.6660950847,1280.44363485659,1242.22117462848,1203.99871440037,1165.77625417226,1150.13923744898,1134.5022207257,1118.86520400243,1103.22818727915,1087.59117055587,1071.95415383259,1056.31713710931,1040.68012038603,1025.04310366275,1009.40608693947,993.769070216199,978.13205349292,962.495036769642,946.858020046363,931.221003323084,915.583986599805,899.946969876526,884.309953153248,868.672936429969,853.03591970669 +Land-Based Wind - Class 5 - Technology 1/Moderate,1471.55593599714,1585.26490547349,1481.2810867433,1380.33787020615,1349.93184827582,1319.52582634548,1289.11980441515,1258.71378248482,1228.30776055449,1214.48436173104,1200.66096290759,1186.83756408413,1173.01416526068,1159.19076643723,1145.36736761378,1131.54396879033,1117.72056996688,1103.89717114343,1090.07377231997,1076.25037349652,1062.42697467307,1048.60357584962,1034.78017702617,1020.95677820272,1007.13337937926,993.309980555817,979.486581732365,965.663182908914,951.839784085462 +Land-Based Wind - Class 5 - Technology 1/Conservative,1471.55593599714,1607.24479152842,1523.24268739363,1440.28301399232,1429.85870665738,1419.43439932245,1409.01009198751,1398.58578465257,1388.16147731763,1377.7383930777,1367.31530883778,1356.89222459785,1346.46914035793,1336.046056118,1325.62297187808,1315.19988763815,1304.77680339823,1294.3537191583,1283.93063491838,1273.50755067845,1263.08446643853,1252.66138219861,1242.23829795868,1231.81521371876,1221.39212947883,1210.96904523891,1200.54596099898,1190.12287675906,1179.69979251913 +Land-Based Wind - Class 6 - Technology 1/Advanced,1471.55593599714,1576.66682334593,1464.86656631797,1356.88855531281,1318.6660950847,1280.44363485659,1242.22117462848,1203.99871440037,1165.77625417226,1150.13923744898,1134.5022207257,1118.86520400243,1103.22818727915,1087.59117055587,1071.95415383259,1056.31713710931,1040.68012038603,1025.04310366275,1009.40608693947,993.769070216199,978.13205349292,962.495036769642,946.858020046363,931.221003323084,915.583986599805,899.946969876526,884.309953153248,868.672936429969,853.03591970669 +Land-Based Wind - Class 6 - Technology 1/Moderate,1471.55593599714,1585.26490547349,1481.2810867433,1380.33787020615,1349.93184827582,1319.52582634548,1289.11980441515,1258.71378248482,1228.30776055449,1214.48436173104,1200.66096290759,1186.83756408413,1173.01416526068,1159.19076643723,1145.36736761378,1131.54396879033,1117.72056996688,1103.89717114343,1090.07377231997,1076.25037349652,1062.42697467307,1048.60357584962,1034.78017702617,1020.95677820272,1007.13337937926,993.309980555817,979.486581732365,965.663182908914,951.839784085462 +Land-Based Wind - Class 6 - Technology 1/Conservative,1471.55593599714,1607.24479152842,1523.24268739363,1440.28301399232,1429.85870665738,1419.43439932245,1409.01009198751,1398.58578465257,1388.16147731763,1377.7383930777,1367.31530883778,1356.89222459785,1346.46914035793,1336.046056118,1325.62297187808,1315.19988763815,1304.77680339823,1294.3537191583,1283.93063491838,1273.50755067845,1263.08446643853,1252.66138219861,1242.23829795868,1231.81521371876,1221.39212947883,1210.96904523891,1200.54596099898,1190.12287675906,1179.69979251913 +Land-Based Wind - Class 7 - Technology 1/Advanced,1471.55593599714,1576.66682334593,1464.86656631797,1356.88855531281,1318.6660950847,1280.44363485659,1242.22117462848,1203.99871440037,1165.77625417226,1150.13923744898,1134.5022207257,1118.86520400243,1103.22818727915,1087.59117055587,1071.95415383259,1056.31713710931,1040.68012038603,1025.04310366275,1009.40608693947,993.769070216199,978.13205349292,962.495036769642,946.858020046363,931.221003323084,915.583986599805,899.946969876526,884.309953153248,868.672936429969,853.03591970669 +Land-Based Wind - Class 7 - Technology 1/Moderate,1471.55593599714,1593.68361759769,1497.35317352586,1403.29799418123,1380.54534690927,1357.7926996373,1335.04005236533,1312.28740509336,1289.53475782139,1272.6500091346,1255.7652604478,1238.880511761,1221.99576307421,1205.11101438741,1188.22626570061,1171.34151701382,1154.45676832702,1137.57201964022,1120.68727095343,1103.80252226663,1086.91777357983,1070.03302489303,1053.14827620624,1036.26352751944,1019.37877883264,1002.49403014585,985.609281459056,968.724532772259,951.839784085462 +Land-Based Wind - Class 7 - Technology 1/Conservative,1471.55593599714,1607.24479152842,1523.24268739363,1440.28301399232,1429.85870665738,1419.43439932245,1409.01009198751,1398.58578465257,1388.16147731763,1377.7383930777,1367.31530883778,1356.89222459785,1346.46914035793,1336.046056118,1325.62297187808,1315.19988763815,1304.77680339823,1294.3537191583,1283.93063491838,1273.50755067845,1263.08446643853,1252.66138219861,1242.23829795868,1231.81521371876,1221.39212947883,1210.96904523891,1200.54596099898,1190.12287675906,1179.69979251913 +Land-Based Wind - Class 8 - Technology 2/Advanced,1601.20521457927,1707.2587437643,1578.04667187816,1453.74978110774,1404.59796995056,1355.44615879339,1306.29434763621,1257.14253647904,1207.99072532186,1191.62556369363,1175.26040206539,1158.89524043716,1142.53007880892,1126.16491718069,1109.79975555245,1093.43459392422,1077.06943229598,1060.70427066775,1044.33910903951,1027.97394741128,1011.60878578304,995.243624154811,978.878462526576,962.513300898341,946.148139270106,929.782977641871,913.417816013636,897.052654385401,880.687492757166 +Land-Based Wind - Class 8 - Technology 2/Moderate,1601.20521457927,1726.76024170912,1615.27680431827,1506.93568459361,1475.51250793173,1444.08933126984,1412.66615460796,1381.24297794607,1349.81980128419,1334.84304998829,1319.86629869239,1304.88954739649,1289.9127961006,1274.9360448047,1259.9592935088,1244.9825422129,1230.005790917,1215.0290396211,1200.0522883252,1185.0755370293,1170.0987857334,1155.12203443751,1140.14528314161,1125.16853184571,1110.19178054981,1095.21502925391,1080.23827795801,1065.26152666211,1050.28477536621 +Land-Based Wind - Class 8 - Technology 2/Conservative,1601.20521457927,1746.76923811757,1653.47579746167,1561.50567479847,1548.27249487154,1535.03931494461,1521.80613501767,1508.57295509074,1495.33977516381,1484.28577069728,1473.23176623075,1462.17776176422,1451.12375729769,1440.06975283116,1429.01574836462,1417.96174389809,1406.90773943156,1395.85373496503,1384.7997304985,1373.74572603197,1362.69172156544,1351.63771709891,1340.58371263238,1329.52970816585,1318.47570369932,1307.42169923278,1296.36769476625,1285.31369029972,1274.25968583319 +Land-Based Wind - Class 9 - Technology 3/Advanced,1537.11305708811,1660.88042322922,1556.80300713144,1455.44776735801,1428.22600411464,1401.00424087127,1373.78247762791,1346.56071438454,1319.33895114117,1301.8702414609,1284.40153178063,1266.93282210036,1249.46411242009,1231.99540273982,1214.52669305955,1197.05798337928,1179.58927369901,1162.12056401874,1144.65185433847,1127.1831446582,1109.71443497793,1092.24572529766,1074.77701561739,1057.30830593712,1039.83959625685,1022.37088657658,1004.90217689631,987.433467216041,969.96475753577 +Land-Based Wind - Class 9 - Technology 3/Moderate,1537.11305708811,1664.94202147582,1564.55696742041,1466.5248534851,1442.9954522841,1419.46605108309,1395.93664988209,1372.40724868109,1348.87784748008,1333.98278245329,1319.0877174265,1304.19265239971,1289.29758737292,1274.40252234613,1259.50745731934,1244.61239229254,1229.71732726575,1214.82226223896,1199.92719721217,1185.03213218538,1170.13706715859,1155.2420021318,1140.34693710501,1125.45187207821,1110.55680705142,1095.66174202463,1080.76667699784,1065.87161197105,1050.97654694426 +Land-Based Wind - Class 9 - Technology 3/Conservative,1537.11305708811,1682.83931224553,1598.72452252623,1515.33564649342,1508.07650962852,1500.81737276362,1493.55823589872,1486.29909903382,1479.03996216893,1467.6790172687,1456.31807236848,1444.95712746825,1433.59618256803,1422.23523766781,1410.87429276758,1399.51334786736,1388.15240296713,1376.79145806691,1365.43051316669,1354.06956826646,1342.70862336624,1331.34767846601,1319.98673356579,1308.62578866557,1297.26484376534,1285.90389886512,1274.54295396489,1263.18200906467,1251.82106416445 +Land-Based Wind - Class 10 - Technology 4/Advanced,2102.71108691014,2231.05789806893,2051.44570960322,1879.28118454952,1804.80455042932,1730.32791630911,1655.85128218891,1581.3746480687,1506.8980139485,1486.20477721922,1465.51154048994,1444.81830376067,1424.12506703139,1403.43183030211,1382.73859357284,1362.04535684356,1341.35212011428,1320.65888338501,1299.96564665573,1279.27240992645,1258.57917319718,1237.8859364679,1217.19269973862,1196.49946300935,1175.80622628007,1155.11298955079,1134.41975282152,1113.72651609224,1093.03327936296 +Land-Based Wind - Class 10 - Technology 4/Moderate,2102.71108691014,2249.35138743148,2086.36964384082,1929.17251917468,1871.32632992952,1813.48014068437,1755.63395143921,1697.78776219406,1639.9415729489,1621.97432108408,1604.00706921925,1586.03981735442,1568.07256548959,1550.10531362477,1532.13806175994,1514.17080989511,1496.20355803028,1478.23630616546,1460.26905430063,1442.3018024358,1424.33455057098,1406.36729870615,1388.40004684132,1370.43279497649,1352.46554311167,1334.49829124684,1316.53103938201,1298.56378751719,1280.59653565236 +Land-Based Wind - Class 10 - Technology 4/Conservative,2102.71108691014,2291.13571625923,2166.13972614833,2043.12977961397,2023.26934384859,2003.4089080832,1983.54847231781,1963.68803655242,1943.82760078703,1929.73082751992,1915.6340542528,1901.53728098568,1887.44050771857,1873.34373445145,1859.24696118433,1845.15018791722,1831.0534146501,1816.95664138298,1802.85986811587,1788.76309484875,1774.66632158164,1760.56954831452,1746.4727750474,1732.37600178029,1718.27922851317,1704.18245524605,1690.08568197894,1675.98890871182,1661.8921354447 diff --git a/tests/data/Land-Based_Wind/R&D/TechLife/df_tc.csv b/tests/data/Land-Based_Wind/R&D/TechLife/df_tc.csv index 2073a7d..3113ac5 100644 --- a/tests/data/Land-Based_Wind/R&D/TechLife/df_tc.csv +++ b/tests/data/Land-Based_Wind/R&D/TechLife/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599 -10 year CRF/Moderate,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599 -10 year CRF/Conservative,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599,0.12308271249382599 -ITC Schedule/*,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181 -PVD/Moderate,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181 -PVD/Conservative,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181,0.8406042111852181 -PFF/Advanced,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331 -PFF/Moderate,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331 -PFF/Conservative,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331,1.0552497657432331 -Year (Advanced)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292 -2/nan,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974 -3/nan,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779 -4/nan,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267 -5/nan,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679 -6/nan,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627 -Year (Moderate)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292 -2/nan,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974 -3/nan,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779,0.8263302795962779 -4/nan,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267,0.7754221862278267 -5/nan,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679,0.7276504101823679 -6/nan,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627,0.6828217309776627 -Year (Conservative)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292,0.9383925596998292 -2/nan,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974,0.8805805960999974 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357 +10 year CRF/Moderate,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357 +10 year CRF/Conservative,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357,0.12119948101251357 +ITC Schedule/*,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509 +PVD/Moderate,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509 +PVD/Conservative,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509,0.8472892142471509 +PFF/Advanced,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319 +PFF/Moderate,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319 +PFF/Conservative,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319,1.0529326100899319 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845 +2/nan,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529 +3/nan,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379 +4/nan,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751 +5/nan,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264 +6/nan,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662 +Year (Moderate)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845 +2/nan,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529 +3/nan,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379,0.833724945572379 +4/nan,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751,0.7846880908498751 +5/nan,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264,0.738535416496264 +6/nan,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662,0.6950972848696662 +Year (Conservative)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845,0.9411834142867845 +2/nan,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529,0.885826219328529 diff --git a/tests/data/Land-Based_Wind/R&D/TechLife/df_vom.csv b/tests/data/Land-Based_Wind/R&D/TechLife/df_vom.csv index b336383..1328294 100644 --- a/tests/data/Land-Based_Wind/R&D/TechLife/df_vom.csv +++ b/tests/data/Land-Based_Wind/R&D/TechLife/df_vom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 1 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 1 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 2 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 2 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 2 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 3 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 3 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 3 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 4 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 4 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 4 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 5 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 5 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 5 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 6 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 6 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 6 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 7 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 7 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 7 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 8 - Technology 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 8 - Technology 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 8 - Technology 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 9 - Technology 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 9 - Technology 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 9 - Technology 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 10 - Technology 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 10 - Technology 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Land-Based Wind - Class 10 - Technology 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Land-Based Wind - Class 1 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 1 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 1 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 2 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 2 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 2 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 3 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 3 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 3 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 4 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 4 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 4 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 5 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 5 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 5 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 6 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 6 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 6 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 7 - Technology 1/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 7 - Technology 1/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 7 - Technology 1/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 8 - Technology 2/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 8 - Technology 2/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 8 - Technology 2/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 9 - Technology 3/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 9 - Technology 3/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 9 - Technology 3/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 10 - Technology 4/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 10 - Technology 4/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Land-Based Wind - Class 10 - Technology 4/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Land-Based_Wind/R&D/df_cff.csv b/tests/data/Land-Based_Wind/R&D/df_cff.csv index e5ea2ce..768eccf 100644 --- a/tests/data/Land-Based_Wind/R&D/df_cff.csv +++ b/tests/data/Land-Based_Wind/R&D/df_cff.csv @@ -1,4 +1,4 @@ -Construction Finance Factor,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CFF/Advanced,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542 -CFF/Moderate,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542 -CFF/Conservative,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542,1.0616231875074542 +Construction Finance Factor,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CFF/Advanced,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429 +CFF/Moderate,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429 +CFF/Conservative,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429,1.0599600976501429 diff --git a/tests/data/Land-Based_Wind/R&D/df_just_wacc.csv b/tests/data/Land-Based_Wind/R&D/df_just_wacc.csv index 4232617..fa7013f 100644 --- a/tests/data/Land-Based_Wind/R&D/df_just_wacc.csv +++ b/tests/data/Land-Based_Wind/R&D/df_just_wacc.csv @@ -1,7 +1,7 @@ -WACC Type,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -WACC Nominal - Advanced,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086 -WACC Nominal - Moderate,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086 -WACC Nominal - Conservative,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086 -WACC Real - Advanced,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974 -WACC Real - Moderate,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974 -WACC Real - Conservative,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974 +WACC Type,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +WACC Nominal - Advanced,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123 +WACC Nominal - Moderate,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123 +WACC Nominal - Conservative,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123 +WACC Real - Advanced,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598 +WACC Real - Moderate,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598 +WACC Real - Conservative,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598 diff --git a/tests/data/Land-Based_Wind/R&D/df_wacc.csv b/tests/data/Land-Based_Wind/R&D/df_wacc.csv index 5d4ffeb..3c1b9e4 100644 --- a/tests/data/Land-Based_Wind/R&D/df_wacc.csv +++ b/tests/data/Land-Based_Wind/R&D/df_wacc.csv @@ -1,25 +1,25 @@ -WACC,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Inflation Rate,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 -Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Calculated Interest Rate Real - Advanced,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Calculated Interest Rate Real - Moderate,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Calculated Interest Rate Real - Conservative,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Interest During Construction - Nominal,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065 -Rate of Return on Equity Nominal - Advanced,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1 -Rate of Return on Equity Nominal - Moderate,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1 -Rate of Return on Equity Nominal - Conservative,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1 -Calculated Rate of Return on Equity Real - Advanced,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736 -Calculated Rate of Return on Equity Real - Moderate,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736 -Calculated Rate of Return on Equity Real - Conservative,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736,0.07317073170731736 -Debt Fraction - Advanced,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282 -Debt Fraction - Moderate,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282 -Debt Fraction - Conservative,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282,0.715313049089282 -Tax Rate (Federal and State),0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574 -WACC Nominal - Advanced,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086 -WACC Nominal - Moderate,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086 -WACC Nominal - Conservative,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086,0.06565209800883086 -WACC Real - Advanced,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974 -WACC Real - Moderate,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974 -WACC Real - Conservative,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974,0.03966058342324974 +WACC,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Inflation Rate,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 +Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Calculated Interest Rate Real - Advanced,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Moderate,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Conservative,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Interest During Construction - Nominal,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065 +Rate of Return on Equity Nominal - Advanced,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09 +Rate of Return on Equity Nominal - Moderate,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09 +Rate of Return on Equity Nominal - Conservative,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09 +Calculated Rate of Return on Equity Real - Advanced,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174 +Calculated Rate of Return on Equity Real - Moderate,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174 +Calculated Rate of Return on Equity Real - Conservative,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174,0.06341463414634174 +Debt Fraction - Advanced,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759 +Debt Fraction - Moderate,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759 +Debt Fraction - Conservative,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759,0.723547759662759 +Tax Rate (Federal and State),0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574 +WACC Nominal - Advanced,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123 +WACC Nominal - Moderate,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123 +WACC Nominal - Conservative,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123,0.06249216127314123 +WACC Real - Advanced,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598 +WACC Real - Moderate,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598 +WACC Real - Conservative,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598,0.0365777183152598 diff --git a/tests/data/Land-Based_Wind/df_ncf.csv b/tests/data/Land-Based_Wind/df_ncf.csv index 6663acc..c5ac2eb 100644 --- a/tests/data/Land-Based_Wind/df_ncf.csv +++ b/tests/data/Land-Based_Wind/df_ncf.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Land-Based Wind - Class 1 - Technology 1/Advanced,0.49815,0.505642160493827,0.513175308641975,0.520749444444444,0.528364567901234,0.536020679012345,0.543717777777777,0.55145586419753,0.559234938271605,0.567055,0.567543427322404,0.568031998907103,0.568520714754098,0.569009574863388,0.569498579234972,0.569987727868852,0.570477020765027,0.570966457923497,0.571456039344262,0.571945765027322,0.572435634972677,0.572925649180327,0.573415807650273,0.573906110382513,0.574396557377049,0.574887148633879,0.575377884153005,0.575868763934426,0.576359787978142,0.576850956284153 -Land-Based Wind - Class 1 - Technology 1/Moderate,0.49815,0.501976666666666,0.505803333333333,0.50963,0.513456666666666,0.517283333333333,0.52111,0.524936666666666,0.528763333333333,0.53259,0.5330205,0.533451,0.5338815,0.534312,0.5347425,0.535173,0.5356035,0.536033999999999,0.5364645,0.536895,0.5373255,0.537756,0.5381865,0.538617,0.5390475,0.539478,0.5399085,0.540339,0.5407695,0.5412 -Land-Based Wind - Class 1 - Technology 1/Conservative,0.49815,0.498833333333333,0.499516666666666,0.5002,0.500883333333333,0.501566666666666,0.50225,0.502933333333333,0.503616666666666,0.5043,0.504915,0.50553,0.506145,0.50676,0.507375,0.50799,0.508605,0.50922,0.509834999999999,0.51045,0.511065,0.51168,0.512295,0.51291,0.513525,0.51414,0.514755,0.51537,0.515985,0.5166 -Land-Based Wind - Class 2 - Technology 1/Advanced,0.46737,0.474511716049382,0.481694419753086,0.488918111111111,0.496182790123456,0.503488456790123,0.510835111111111,0.518222753086419,0.525651382716049,0.533121,0.533524775227686,0.533928611657559,0.534332509289617,0.534736468123861,0.535140488160291,0.535544569398907,0.535948711839708,0.536352915482695,0.536757180327868,0.537161506375227,0.537565893624772,0.537970342076502,0.538374851730418,0.53877942258652,0.539184054644808,0.539588747905282,0.539993502367941,0.540398318032786,0.540803194899817,0.541208132969034 -Land-Based Wind - Class 2 - Technology 1/Moderate,0.46737,0.470960222222222,0.474550444444444,0.478140666666666,0.481730888888888,0.485321111111111,0.488911333333333,0.492501555555555,0.496091777777777,0.499681999999999,0.5000859,0.5004898,0.5008937,0.5012976,0.501701499999999,0.502105399999999,0.502509299999999,0.5029132,0.5033171,0.503721,0.5041249,0.5045288,0.5049327,0.5053366,0.5057405,0.5061444,0.5065483,0.5069522,0.5073561,0.50776 -Land-Based Wind - Class 2 - Technology 1/Conservative,0.46737,0.468011111111111,0.468652222222222,0.469293333333333,0.469934444444444,0.470575555555555,0.471216666666666,0.471857777777777,0.472498888888888,0.47314,0.473716999999999,0.474294,0.474870999999999,0.475448,0.476024999999999,0.476602,0.477178999999999,0.477756,0.478332999999999,0.47891,0.479486999999999,0.480063999999999,0.480640999999999,0.481217999999999,0.481794999999999,0.482371999999999,0.482948999999999,0.483525999999999,0.484102999999999,0.484679999999999 -Land-Based Wind - Class 3 - Technology 1/Advanced,0.456839999999999,0.463861827160493,0.470924641975308,0.478028444444444,0.485173234567901,0.492359012345678,0.499585777777777,0.506853530864197,0.514162271604938,0.521512,0.521886815300546,0.522261663387978,0.522636544262295,0.523011457923497,0.523386404371584,0.523761383606557,0.524136395628415,0.524511440437158,0.524886518032786,0.5252616284153,0.525636771584699,0.526011947540983,0.526387156284153,0.526762397814207,0.527137672131147,0.527512979234972,0.527888319125683,0.528263691803278,0.528639097267759,0.529014535519125 -Land-Based Wind - Class 3 - Technology 1/Moderate,0.456839999999999,0.460349333333333,0.463858666666666,0.467367999999999,0.470877333333333,0.474386666666666,0.477895999999999,0.481405333333333,0.484914666666666,0.488423999999999,0.488818799999999,0.489213599999999,0.489608399999999,0.490003199999999,0.490397999999999,0.490792799999999,0.491187599999999,0.491582399999999,0.491977199999999,0.492372,0.492766799999999,0.4931616,0.493556399999999,0.4939512,0.494346,0.494740799999999,0.495135599999999,0.4955304,0.495925199999999,0.496319999999999 -Land-Based Wind - Class 3 - Technology 1/Conservative,0.456839999999999,0.457466666666666,0.458093333333333,0.458719999999999,0.459346666666666,0.459973333333333,0.460599999999999,0.461226666666666,0.461853333333333,0.46248,0.463043999999999,0.463607999999999,0.464171999999999,0.464736,0.465299999999999,0.465863999999999,0.466427999999999,0.466991999999999,0.467555999999999,0.468119999999999,0.468683999999999,0.469247999999999,0.469811999999999,0.470375999999999,0.470939999999999,0.471503999999999,0.472067999999999,0.472631999999999,0.473195999999999,0.473759999999999 -Land-Based Wind - Class 4 - Technology 1/Advanced,0.44469,0.45157349382716,0.458497975308642,0.465463444444444,0.472469901234567,0.479517345679012,0.486605777777777,0.493735197530864,0.500905604938271,0.508116999999999,0.5084584,0.508799799999999,0.5091412,0.509482599999999,0.509823999999999,0.5101654,0.510506799999999,0.5108482,0.511189599999999,0.511531,0.511872399999999,0.512213799999999,0.5125552,0.512896599999999,0.513238,0.513579399999999,0.5139208,0.514262199999999,0.514603599999999,0.514945 -Land-Based Wind - Class 4 - Technology 1/Moderate,0.44469,0.448106,0.451522,0.454938,0.458354,0.46177,0.465186,0.468602,0.472018,0.475434,0.4758183,0.4762026,0.4765869,0.4769712,0.4773555,0.4777398,0.4781241,0.4785084,0.4788927,0.479277,0.4796613,0.4800456,0.4804299,0.4808142,0.4811985,0.4815828,0.4819671,0.4823514,0.4827357,0.48312 -Land-Based Wind - Class 4 - Technology 1/Conservative,0.44469,0.4453,0.44591,0.44652,0.44713,0.44774,0.44835,0.44896,0.44957,0.45018,0.450729,0.451278,0.451827,0.452376,0.452925,0.453474,0.454023,0.454572,0.455121,0.45567,0.456219,0.456768,0.457317,0.457866,0.458415,0.458964,0.459513,0.460062,0.460611,0.46116 -Land-Based Wind - Class 5 - Technology 1/Advanced,0.43011,0.43682749382716,0.443585975308642,0.450385444444444,0.457225901234567,0.464107345679012,0.471029777777777,0.477993197530864,0.484997604938271,0.492043,0.492344301639344,0.492645563934426,0.492946786885245,0.493247970491803,0.493549114754098,0.493850219672131,0.494151285245901,0.494452311475409,0.494753298360655,0.495054245901639,0.49535515409836,0.495656022950819,0.495956852459016,0.49625764262295,0.496558393442622,0.496859104918032,0.49715977704918,0.497460409836065,0.497761003278688,0.498061557377049 -Land-Based Wind - Class 5 - Technology 1/Moderate,0.43011,0.433414,0.436718,0.440022,0.443326,0.44663,0.449934,0.453238,0.456542,0.459846,0.4602177,0.4605894,0.4609611,0.4613328,0.4617045,0.4620762,0.4624479,0.4628196,0.4631913,0.463563,0.4639347,0.4643064,0.4646781,0.4650498,0.4654215,0.4657932,0.4661649,0.4665366,0.4669083,0.46728 -Land-Based Wind - Class 5 - Technology 1/Conservative,0.43011,0.4307,0.43129,0.43188,0.43247,0.43306,0.43365,0.43424,0.43483,0.43542,0.435951,0.436482,0.437013,0.437544,0.438074999999999,0.438605999999999,0.439136999999999,0.439667999999999,0.440198999999999,0.440729999999999,0.441260999999999,0.441791999999999,0.442322999999999,0.442853999999999,0.443384999999999,0.443915999999999,0.444446999999999,0.444977999999999,0.445508999999999,0.446039999999999 -Land-Based Wind - Class 6 - Technology 1/Advanced,0.40743,0.413889271604938,0.420389530864197,0.426930777777777,0.433513012345679,0.440136234567901,0.446800444444444,0.453505641975308,0.460251827160493,0.467039,0.467277926411657,0.467516752276867,0.467755477595628,0.467994102367941,0.468232626593806,0.468471050273224,0.468709373406193,0.468947595992714,0.469185718032786,0.469423739526411,0.469661660473588,0.469899480874317,0.470137200728597,0.470374820036429,0.470612338797814,0.47084975701275,0.471087074681238,0.471324291803278,0.47156140837887,0.471798424408014 -Land-Based Wind - Class 6 - Technology 1/Moderate,0.40743,0.410559777777777,0.413689555555555,0.416819333333333,0.419949111111111,0.423078888888888,0.426208666666666,0.429338444444444,0.432468222222222,0.435598,0.4359501,0.4363022,0.4366543,0.4370064,0.4373585,0.4377106,0.4380627,0.4384148,0.438766899999999,0.439119,0.4394711,0.4398232,0.4401753,0.4405274,0.4408795,0.4412316,0.4415837,0.4419358,0.4422879,0.44264 -Land-Based Wind - Class 6 - Technology 1/Conservative,0.40743,0.407988888888888,0.408547777777777,0.409106666666666,0.409665555555555,0.410224444444444,0.410783333333333,0.411342222222222,0.411901111111111,0.41246,0.412962999999999,0.413466,0.413969,0.414472,0.414974999999999,0.415477999999999,0.415980999999999,0.416483999999999,0.416986999999999,0.417489999999999,0.417992999999999,0.418495999999999,0.418998999999999,0.419501999999999,0.420004999999999,0.420507999999999,0.421010999999999,0.421513999999999,0.422016999999999,0.422519999999999 -Land-Based Wind - Class 7 - Technology 1/Advanced,0.37584,0.381939604938271,0.388080197530864,0.394261777777777,0.400484345679012,0.406747901234567,0.413052444444444,0.419397975308642,0.42578449382716,0.432212,0.432364046630236,0.432515907468123,0.432667582513661,0.432819071766848,0.432970375227686,0.433121492896174,0.433272424772313,0.433423170856102,0.43357373114754,0.43372410564663,0.433874294353369,0.434024297267759,0.434174114389799,0.434323745719489,0.43447319125683,0.434622451001821,0.434771524954462,0.434920413114754,0.435069115482695,0.435217632058287 -Land-Based Wind - Class 7 - Technology 1/Moderate,0.37584,0.378727111111111,0.381614222222222,0.384501333333333,0.387388444444444,0.390275555555555,0.393162666666666,0.396049777777777,0.398936888888888,0.401824,0.4021488,0.4024736,0.4027984,0.4031232,0.403448,0.4037728,0.4040976,0.4044224,0.4047472,0.405072,0.4053968,0.4057216,0.4060464,0.4063712,0.406696,0.4070208,0.4073456,0.4076704,0.4079952,0.40832 -Land-Based Wind - Class 7 - Technology 1/Conservative,0.37584,0.376355555555555,0.376871111111111,0.377386666666666,0.377902222222222,0.378417777777777,0.378933333333333,0.379448888888888,0.379964444444444,0.38048,0.380944,0.381408,0.381872,0.382336,0.3828,0.383264,0.383728,0.384192,0.384656,0.38512,0.385584,0.386047999999999,0.386511999999999,0.386975999999999,0.387439999999999,0.387903999999999,0.388367999999999,0.388831999999999,0.389296,0.389759999999999 -Land-Based Wind - Class 8 - Technology 2/Advanced,0.33939,0.345074604938271,0.350800197530864,0.356566777777777,0.362374345679012,0.368222901234567,0.374112444444444,0.380042975308641,0.38601449382716,0.392027,0.3922904,0.3925538,0.3928172,0.3930806,0.393344,0.3936074,0.3938708,0.3941342,0.3943976,0.394661,0.3949244,0.3951878,0.3954512,0.3957146,0.395978,0.3962414,0.3965048,0.3967682,0.3970316,0.397295 -Land-Based Wind - Class 8 - Technology 2/Moderate,0.33939,0.341997111111111,0.344604222222222,0.347211333333333,0.349818444444444,0.352425555555555,0.355032666666666,0.357639777777777,0.360246888888888,0.362854,0.3631473,0.363440599999999,0.3637339,0.3640272,0.364320499999999,0.3646138,0.3649071,0.3652004,0.3654937,0.365787,0.3660803,0.3663736,0.366666899999999,0.3669602,0.3672535,0.367546799999999,0.3678401,0.3681334,0.3684267,0.36872 -Land-Based Wind - Class 8 - Technology 2/Conservative,0.33939,0.339855555555555,0.340321111111111,0.340786666666666,0.341252222222222,0.341717777777777,0.342183333333333,0.342648888888888,0.343114444444444,0.34358,0.343998999999999,0.344418,0.344836999999999,0.345256,0.345674999999999,0.346094,0.346512999999999,0.346932,0.347350999999999,0.34777,0.348188999999999,0.348608,0.349027,0.349446,0.349865,0.350284,0.350703,0.351122,0.351541,0.35196 -Land-Based Wind - Class 9 - Technology 3/Advanced,0.32805,0.33360549382716,0.339201975308642,0.344839444444444,0.350517901234567,0.356237345679012,0.361997777777777,0.367799197530864,0.373641604938271,0.379525,0.379779999999999,0.380035,0.38029,0.380544999999999,0.380799999999999,0.381055,0.38131,0.381565,0.38182,0.382075,0.382329999999999,0.382585,0.38284,0.383094999999999,0.38335,0.383605,0.38386,0.384115,0.38437,0.384625 -Land-Based Wind - Class 9 - Technology 3/Moderate,0.32805,0.33057,0.33309,0.33561,0.33813,0.34065,0.34317,0.34569,0.34821,0.35073,0.3510135,0.351297,0.3515805,0.351864,0.3521475,0.352431,0.3527145,0.352998,0.3532815,0.353565,0.3538485,0.354132,0.3544155,0.354699,0.3549825,0.355266,0.3555495,0.355833,0.3561165,0.3564 -Land-Based Wind - Class 9 - Technology 3/Conservative,0.32805,0.3285,0.32895,0.3294,0.32985,0.3303,0.33075,0.3312,0.33165,0.3321,0.332505,0.33291,0.333315,0.33372,0.334125,0.33453,0.334935,0.33534,0.335745,0.33615,0.336555,0.33696,0.337365,0.33777,0.338175,0.33858,0.338985,0.33939,0.339795,0.3402 -Land-Based Wind - Class 10 - Technology 4/Advanced,0.25839,0.263152382716049,0.267955753086419,0.272800111111111,0.277685456790123,0.282611790123456,0.287579111111111,0.292587419753086,0.297636716049382,0.302727,0.3029304,0.3031338,0.3033372,0.3035406,0.303744,0.3039474,0.3041508,0.3043542,0.3045576,0.304761,0.304964399999999,0.3051678,0.3053712,0.3055746,0.305778,0.305981399999999,0.3061848,0.306388199999999,0.306591599999999,0.306795 -Land-Based Wind - Class 10 - Technology 4/Moderate,0.25839,0.260374888888888,0.262359777777777,0.264344666666666,0.266329555555555,0.268314444444444,0.270299333333333,0.272284222222222,0.274269111111111,0.276254,0.2764773,0.276700599999999,0.2769239,0.2771472,0.2773705,0.2775938,0.2778171,0.2780404,0.2782637,0.278487,0.2787103,0.2789336,0.2791569,0.2793802,0.2796035,0.2798268,0.2800501,0.2802734,0.2804967,0.28072 -Land-Based Wind - Class 10 - Technology 4/Conservative,0.25839,0.258744444444444,0.259098888888888,0.259453333333333,0.259807777777777,0.260162222222222,0.260516666666666,0.260871111111111,0.261225555555555,0.26158,0.261899,0.262218,0.262536999999999,0.262856,0.263175,0.263494,0.263812999999999,0.264132,0.264451,0.26477,0.265089,0.265408,0.265727,0.266046,0.266365,0.266684,0.267003,0.267322,0.267641,0.26796 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Land-Based Wind - Class 1 - Technology 1/Advanced,0.505642160493827,0.513175308641975,0.520749444444444,0.528364567901234,0.536020679012345,0.543717777777777,0.55145586419753,0.559234938271605,0.567055,0.567543427322404,0.568031998907103,0.568520714754098,0.569009574863388,0.569498579234972,0.569987727868852,0.570477020765027,0.570966457923497,0.571456039344262,0.571945765027322,0.572435634972677,0.572925649180327,0.573415807650273,0.573906110382513,0.574396557377049,0.574887148633879,0.575377884153005,0.575868763934426,0.576359787978142,0.576850956284153 +Land-Based Wind - Class 1 - Technology 1/Moderate,0.501976666666666,0.505803333333333,0.50963,0.513456666666666,0.517283333333333,0.52111,0.524936666666666,0.528763333333333,0.53259,0.5330205,0.533451,0.5338815,0.534312,0.5347425,0.535173,0.5356035,0.536033999999999,0.5364645,0.536895,0.5373255,0.537756,0.5381865,0.538617,0.5390475,0.539478,0.5399085,0.540339,0.5407695,0.5412 +Land-Based Wind - Class 1 - Technology 1/Conservative,0.498833333333333,0.499516666666666,0.5002,0.500883333333333,0.501566666666666,0.50225,0.502933333333333,0.503616666666666,0.5043,0.504915,0.50553,0.506145,0.50676,0.507375,0.50799,0.508605,0.50922,0.509834999999999,0.51045,0.511065,0.51168,0.512295,0.51291,0.513525,0.51414,0.514755,0.51537,0.515985,0.5166 +Land-Based Wind - Class 2 - Technology 1/Advanced,0.474511716049382,0.481694419753086,0.488918111111111,0.496182790123456,0.503488456790123,0.510835111111111,0.518222753086419,0.525651382716049,0.533121,0.533524775227686,0.533928611657559,0.534332509289617,0.534736468123861,0.535140488160291,0.535544569398907,0.535948711839708,0.536352915482695,0.536757180327868,0.537161506375227,0.537565893624772,0.537970342076502,0.538374851730418,0.53877942258652,0.539184054644808,0.539588747905282,0.539993502367941,0.540398318032786,0.540803194899817,0.541208132969034 +Land-Based Wind - Class 2 - Technology 1/Moderate,0.470960222222222,0.474550444444444,0.478140666666666,0.481730888888888,0.485321111111111,0.488911333333333,0.492501555555555,0.496091777777777,0.499681999999999,0.5000859,0.5004898,0.5008937,0.5012976,0.501701499999999,0.502105399999999,0.502509299999999,0.5029132,0.5033171,0.503721,0.5041249,0.5045288,0.5049327,0.5053366,0.5057405,0.5061444,0.5065483,0.5069522,0.5073561,0.50776 +Land-Based Wind - Class 2 - Technology 1/Conservative,0.468011111111111,0.468652222222222,0.469293333333333,0.469934444444444,0.470575555555555,0.471216666666666,0.471857777777777,0.472498888888888,0.47314,0.473716999999999,0.474294,0.474870999999999,0.475448,0.476024999999999,0.476602,0.477178999999999,0.477756,0.478332999999999,0.47891,0.479486999999999,0.480063999999999,0.480640999999999,0.481217999999999,0.481794999999999,0.482371999999999,0.482948999999999,0.483525999999999,0.484102999999999,0.484679999999999 +Land-Based Wind - Class 3 - Technology 1/Advanced,0.463861827160493,0.470924641975308,0.478028444444444,0.485173234567901,0.492359012345678,0.499585777777777,0.506853530864197,0.514162271604938,0.521512,0.521886815300546,0.522261663387978,0.522636544262295,0.523011457923497,0.523386404371584,0.523761383606557,0.524136395628415,0.524511440437158,0.524886518032786,0.5252616284153,0.525636771584699,0.526011947540983,0.526387156284153,0.526762397814207,0.527137672131147,0.527512979234972,0.527888319125683,0.528263691803278,0.528639097267759,0.529014535519125 +Land-Based Wind - Class 3 - Technology 1/Moderate,0.460349333333333,0.463858666666666,0.467367999999999,0.470877333333333,0.474386666666666,0.477895999999999,0.481405333333333,0.484914666666666,0.488423999999999,0.488818799999999,0.489213599999999,0.489608399999999,0.490003199999999,0.490397999999999,0.490792799999999,0.491187599999999,0.491582399999999,0.491977199999999,0.492372,0.492766799999999,0.4931616,0.493556399999999,0.4939512,0.494346,0.494740799999999,0.495135599999999,0.4955304,0.495925199999999,0.496319999999999 +Land-Based Wind - Class 3 - Technology 1/Conservative,0.457466666666666,0.458093333333333,0.458719999999999,0.459346666666666,0.459973333333333,0.460599999999999,0.461226666666666,0.461853333333333,0.46248,0.463043999999999,0.463607999999999,0.464171999999999,0.464736,0.465299999999999,0.465863999999999,0.466427999999999,0.466991999999999,0.467555999999999,0.468119999999999,0.468683999999999,0.469247999999999,0.469811999999999,0.470375999999999,0.470939999999999,0.471503999999999,0.472067999999999,0.472631999999999,0.473195999999999,0.473759999999999 +Land-Based Wind - Class 4 - Technology 1/Advanced,0.45157349382716,0.458497975308642,0.465463444444444,0.472469901234567,0.479517345679012,0.486605777777777,0.493735197530864,0.500905604938271,0.508116999999999,0.5084584,0.508799799999999,0.5091412,0.509482599999999,0.509823999999999,0.5101654,0.510506799999999,0.5108482,0.511189599999999,0.511531,0.511872399999999,0.512213799999999,0.5125552,0.512896599999999,0.513238,0.513579399999999,0.5139208,0.514262199999999,0.514603599999999,0.514945 +Land-Based Wind - Class 4 - Technology 1/Moderate,0.448106,0.451522,0.454938,0.458354,0.46177,0.465186,0.468602,0.472018,0.475434,0.4758183,0.4762026,0.4765869,0.4769712,0.4773555,0.4777398,0.4781241,0.4785084,0.4788927,0.479277,0.4796613,0.4800456,0.4804299,0.4808142,0.4811985,0.4815828,0.4819671,0.4823514,0.4827357,0.48312 +Land-Based Wind - Class 4 - Technology 1/Conservative,0.4453,0.44591,0.44652,0.44713,0.44774,0.44835,0.44896,0.44957,0.45018,0.450729,0.451278,0.451827,0.452376,0.452925,0.453474,0.454023,0.454572,0.455121,0.45567,0.456219,0.456768,0.457317,0.457866,0.458415,0.458964,0.459513,0.460062,0.460611,0.46116 +Land-Based Wind - Class 5 - Technology 1/Advanced,0.43682749382716,0.443585975308642,0.450385444444444,0.457225901234567,0.464107345679012,0.471029777777777,0.477993197530864,0.484997604938271,0.492043,0.492344301639344,0.492645563934426,0.492946786885245,0.493247970491803,0.493549114754098,0.493850219672131,0.494151285245901,0.494452311475409,0.494753298360655,0.495054245901639,0.49535515409836,0.495656022950819,0.495956852459016,0.49625764262295,0.496558393442622,0.496859104918032,0.49715977704918,0.497460409836065,0.497761003278688,0.498061557377049 +Land-Based Wind - Class 5 - Technology 1/Moderate,0.433414,0.436718,0.440022,0.443326,0.44663,0.449934,0.453238,0.456542,0.459846,0.4602177,0.4605894,0.4609611,0.4613328,0.4617045,0.4620762,0.4624479,0.4628196,0.4631913,0.463563,0.4639347,0.4643064,0.4646781,0.4650498,0.4654215,0.4657932,0.4661649,0.4665366,0.4669083,0.46728 +Land-Based Wind - Class 5 - Technology 1/Conservative,0.4307,0.43129,0.43188,0.43247,0.43306,0.43365,0.43424,0.43483,0.43542,0.435951,0.436482,0.437013,0.437544,0.438074999999999,0.438605999999999,0.439136999999999,0.439667999999999,0.440198999999999,0.440729999999999,0.441260999999999,0.441791999999999,0.442322999999999,0.442853999999999,0.443384999999999,0.443915999999999,0.444446999999999,0.444977999999999,0.445508999999999,0.446039999999999 +Land-Based Wind - Class 6 - Technology 1/Advanced,0.413889271604938,0.420389530864197,0.426930777777777,0.433513012345679,0.440136234567901,0.446800444444444,0.453505641975308,0.460251827160493,0.467039,0.467277926411657,0.467516752276867,0.467755477595628,0.467994102367941,0.468232626593806,0.468471050273224,0.468709373406193,0.468947595992714,0.469185718032786,0.469423739526411,0.469661660473588,0.469899480874317,0.470137200728597,0.470374820036429,0.470612338797814,0.47084975701275,0.471087074681238,0.471324291803278,0.47156140837887,0.471798424408014 +Land-Based Wind - Class 6 - Technology 1/Moderate,0.410559777777777,0.413689555555555,0.416819333333333,0.419949111111111,0.423078888888888,0.426208666666666,0.429338444444444,0.432468222222222,0.435598,0.4359501,0.4363022,0.4366543,0.4370064,0.4373585,0.4377106,0.4380627,0.4384148,0.438766899999999,0.439119,0.4394711,0.4398232,0.4401753,0.4405274,0.4408795,0.4412316,0.4415837,0.4419358,0.4422879,0.44264 +Land-Based Wind - Class 6 - Technology 1/Conservative,0.407988888888888,0.408547777777777,0.409106666666666,0.409665555555555,0.410224444444444,0.410783333333333,0.411342222222222,0.411901111111111,0.41246,0.412962999999999,0.413466,0.413969,0.414472,0.414974999999999,0.415477999999999,0.415980999999999,0.416483999999999,0.416986999999999,0.417489999999999,0.417992999999999,0.418495999999999,0.418998999999999,0.419501999999999,0.420004999999999,0.420507999999999,0.421010999999999,0.421513999999999,0.422016999999999,0.422519999999999 +Land-Based Wind - Class 7 - Technology 1/Advanced,0.381939604938271,0.388080197530864,0.394261777777777,0.400484345679012,0.406747901234567,0.413052444444444,0.419397975308642,0.42578449382716,0.432212,0.432364046630236,0.432515907468123,0.432667582513661,0.432819071766848,0.432970375227686,0.433121492896174,0.433272424772313,0.433423170856102,0.43357373114754,0.43372410564663,0.433874294353369,0.434024297267759,0.434174114389799,0.434323745719489,0.43447319125683,0.434622451001821,0.434771524954462,0.434920413114754,0.435069115482695,0.435217632058287 +Land-Based Wind - Class 7 - Technology 1/Moderate,0.378727111111111,0.381614222222222,0.384501333333333,0.387388444444444,0.390275555555555,0.393162666666666,0.396049777777777,0.398936888888888,0.401824,0.4021488,0.4024736,0.4027984,0.4031232,0.403448,0.4037728,0.4040976,0.4044224,0.4047472,0.405072,0.4053968,0.4057216,0.4060464,0.4063712,0.406696,0.4070208,0.4073456,0.4076704,0.4079952,0.40832 +Land-Based Wind - Class 7 - Technology 1/Conservative,0.376355555555555,0.376871111111111,0.377386666666666,0.377902222222222,0.378417777777777,0.378933333333333,0.379448888888888,0.379964444444444,0.38048,0.380944,0.381408,0.381872,0.382336,0.3828,0.383264,0.383728,0.384192,0.384656,0.38512,0.385584,0.386047999999999,0.386511999999999,0.386975999999999,0.387439999999999,0.387903999999999,0.388367999999999,0.388831999999999,0.389296,0.389759999999999 +Land-Based Wind - Class 8 - Technology 2/Advanced,0.345074604938271,0.350800197530864,0.356566777777777,0.362374345679012,0.368222901234567,0.374112444444444,0.380042975308641,0.38601449382716,0.392027,0.3922904,0.3925538,0.3928172,0.3930806,0.393344,0.3936074,0.3938708,0.3941342,0.3943976,0.394661,0.3949244,0.3951878,0.3954512,0.3957146,0.395978,0.3962414,0.3965048,0.3967682,0.3970316,0.397295 +Land-Based Wind - Class 8 - Technology 2/Moderate,0.341997111111111,0.344604222222222,0.347211333333333,0.349818444444444,0.352425555555555,0.355032666666666,0.357639777777777,0.360246888888888,0.362854,0.3631473,0.363440599999999,0.3637339,0.3640272,0.364320499999999,0.3646138,0.3649071,0.3652004,0.3654937,0.365787,0.3660803,0.3663736,0.366666899999999,0.3669602,0.3672535,0.367546799999999,0.3678401,0.3681334,0.3684267,0.36872 +Land-Based Wind - Class 8 - Technology 2/Conservative,0.339855555555555,0.340321111111111,0.340786666666666,0.341252222222222,0.341717777777777,0.342183333333333,0.342648888888888,0.343114444444444,0.34358,0.343998999999999,0.344418,0.344836999999999,0.345256,0.345674999999999,0.346094,0.346512999999999,0.346932,0.347350999999999,0.34777,0.348188999999999,0.348608,0.349027,0.349446,0.349865,0.350284,0.350703,0.351122,0.351541,0.35196 +Land-Based Wind - Class 9 - Technology 3/Advanced,0.33360549382716,0.339201975308642,0.344839444444444,0.350517901234567,0.356237345679012,0.361997777777777,0.367799197530864,0.373641604938271,0.379525,0.379779999999999,0.380035,0.38029,0.380544999999999,0.380799999999999,0.381055,0.38131,0.381565,0.38182,0.382075,0.382329999999999,0.382585,0.38284,0.383094999999999,0.38335,0.383605,0.38386,0.384115,0.38437,0.384625 +Land-Based Wind - Class 9 - Technology 3/Moderate,0.33057,0.33309,0.33561,0.33813,0.34065,0.34317,0.34569,0.34821,0.35073,0.3510135,0.351297,0.3515805,0.351864,0.3521475,0.352431,0.3527145,0.352998,0.3532815,0.353565,0.3538485,0.354132,0.3544155,0.354699,0.3549825,0.355266,0.3555495,0.355833,0.3561165,0.3564 +Land-Based Wind - Class 9 - Technology 3/Conservative,0.3285,0.32895,0.3294,0.32985,0.3303,0.33075,0.3312,0.33165,0.3321,0.332505,0.33291,0.333315,0.33372,0.334125,0.33453,0.334935,0.33534,0.335745,0.33615,0.336555,0.33696,0.337365,0.33777,0.338175,0.33858,0.338985,0.33939,0.339795,0.3402 +Land-Based Wind - Class 10 - Technology 4/Advanced,0.263152382716049,0.267955753086419,0.272800111111111,0.277685456790123,0.282611790123456,0.287579111111111,0.292587419753086,0.297636716049382,0.302727,0.3029304,0.3031338,0.3033372,0.3035406,0.303744,0.3039474,0.3041508,0.3043542,0.3045576,0.304761,0.304964399999999,0.3051678,0.3053712,0.3055746,0.305778,0.305981399999999,0.3061848,0.306388199999999,0.306591599999999,0.306795 +Land-Based Wind - Class 10 - Technology 4/Moderate,0.260374888888888,0.262359777777777,0.264344666666666,0.266329555555555,0.268314444444444,0.270299333333333,0.272284222222222,0.274269111111111,0.276254,0.2764773,0.276700599999999,0.2769239,0.2771472,0.2773705,0.2775938,0.2778171,0.2780404,0.2782637,0.278487,0.2787103,0.2789336,0.2791569,0.2793802,0.2796035,0.2798268,0.2800501,0.2802734,0.2804967,0.28072 +Land-Based Wind - Class 10 - Technology 4/Conservative,0.258744444444444,0.259098888888888,0.259453333333333,0.259807777777777,0.260162222222222,0.260516666666666,0.260871111111111,0.261225555555555,0.26158,0.261899,0.262218,0.262536999999999,0.262856,0.263175,0.263494,0.263812999999999,0.264132,0.264451,0.26477,0.265089,0.265408,0.265727,0.266046,0.266365,0.266684,0.267003,0.267322,0.267641,0.26796 diff --git a/tests/data/Natural_Gas_FE/Market/20/df_capex.csv b/tests/data/Natural_Gas_FE/Market/20/df_capex.csv index 7066c05..ca6b387 100644 --- a/tests/data/Natural_Gas_FE/Market/20/df_capex.csv +++ b/tests/data/Natural_Gas_FE/Market/20/df_capex.csv @@ -1,22 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combustion Turbine (F-Frame)/Advanced,1120.367640410874,1120.367640410874,1111.4279425021498,1102.5999908172846,1093.7720391324192,1084.944087447554,1076.0043895388296,1067.1764378539644,1058.3484861690993,1049.5205344842338,1040.6925827993687,1031.7528848906443,1022.924933205779,1014.0969815209138,1005.2690298360486,996.3293319273242,987.501380242459,978.6734285575936,969.8454768727285,960.9057789640042,952.0778272791389,943.2498755942737,934.4219239094084,925.5939722245431,916.6542743158187,907.8263226309535,898.9983709460884,890.1704192612231,881.2307213524988,872.4027696676335 -NG Combustion Turbine (F-Frame)/Moderate,1120.367640410874,1120.367640410874,1111.4279425021498,1102.5999908172846,1093.7720391324192,1084.944087447554,1076.0043895388296,1067.1764378539644,1058.3484861690993,1049.5205344842338,1040.6925827993687,1031.7528848906443,1022.924933205779,1014.0969815209138,1005.2690298360486,996.3293319273242,987.501380242459,978.6734285575936,969.8454768727285,960.9057789640042,952.0778272791389,943.2498755942737,934.4219239094084,925.5939722245431,916.6542743158187,907.8263226309535,898.9983709460884,890.1704192612231,881.2307213524988,872.4027696676335 -NG Combustion Turbine (F-Frame)/Conservative,1120.367640410874,1120.367640410874,1111.4279425021498,1102.5999908172846,1093.7720391324192,1084.944087447554,1076.0043895388296,1067.1764378539644,1058.3484861690993,1049.5205344842338,1040.6925827993687,1031.7528848906443,1022.924933205779,1014.0969815209138,1005.2690298360486,996.3293319273242,987.501380242459,978.6734285575936,969.8454768727285,960.9057789640042,952.0778272791389,943.2498755942737,934.4219239094084,925.5939722245431,916.6542743158187,907.8263226309535,898.9983709460884,890.1704192612231,881.2307213524988,872.4027696676335 -NG Combined Cycle (F-Frame)/Advanced,1247.5348431624775,1247.5348431624775,1234.23704252325,1221.0509881078815,1207.753187468654,1194.4553868294267,1181.2693324140582,1167.971531774831,1154.7854773594627,1141.4876767202352,1128.189876081008,1115.0038216656394,1101.706021026412,1088.4082203871847,1075.2221659718164,1065.2767520483603,1055.3313381249047,1045.385924201449,1035.440510277993,1025.4950963545373,1015.5496824310815,1005.6042685076256,995.65885458417,985.7134406607141,975.8797729611173,965.9343590376616,955.9889451142058,946.0435311907501,936.0981172672942,926.1527033438383 -NG Combined Cycle (F-Frame)/Moderate,1247.5348431624775,1247.5348431624775,1236.8072056720082,1225.96782195768,1215.2401844672108,1204.4008007528826,1193.6731632624135,1182.9455257719442,1172.1061420576161,1161.3785045671468,1150.5391208528185,1139.8114833623495,1129.0838458718802,1118.244462157552,1107.5168246670828,1098.3536343106405,1089.302190178057,1080.1389998216146,1071.0875556890312,1061.9243653325889,1052.8729212000055,1043.709730843563,1034.6582867109796,1025.4950963545373,1016.3319059980948,1007.2804618655115,998.1172715090692,989.0658273764858,979.9026370200432,970.8511928874599 -NG Combined Cycle (F-Frame)/Conservative,1247.5348431624775,1247.5348431624775,1239.2656225969074,1230.9964020313373,1222.6154352419082,1214.3462146763384,1206.0769941107683,1197.8077735451984,1189.5385529796283,1181.2693324140582,1173.0001118484884,1164.6191450590593,1156.3499244934892,1148.0807039279196,1139.8114833623495,1131.5422627967794,1123.2730422312095,1114.8920754417804,1106.6228548762103,1098.3536343106405,1090.0844137450704,1081.8151931795005,1073.5459726139304,1065.2767520483603,1056.8957852589315,1048.6265646933614,1040.3573441277915,1032.0881235622214,1023.8189029966516,1015.5496824310815 -NG Combined Cycle (H-Frame)/Advanced,1283.0701423496564,1283.0701423496564,1267.0904323378118,1251.110722325967,1235.1310123141222,1219.1513023022776,1203.171592290433,1187.080136054729,1171.1004260428845,1155.1207160310398,1139.141006019195,1123.1612960073503,1107.1815859955057,1091.201875983661,1075.2221659718164,1065.2767520483603,1055.3313381249047,1045.385924201449,1035.440510277993,1025.4950963545373,1015.5496824310815,1005.6042685076256,995.65885458417,985.7134406607141,975.8797729611173,965.9343590376616,955.9889451142058,946.0435311907501,936.0981172672942,926.1527033438383 -NG Combined Cycle (H-Frame)/Moderate,1283.0701423496564,1283.0701423496564,1270.7780577251606,1258.5977193245235,1246.3056347000277,1234.0135500755318,1221.7214654510358,1209.5411270503992,1197.249042425903,1184.9569578014073,1172.7766194007702,1160.4845347762744,1148.1924501517785,1135.9003655272825,1123.7200271266456,1114.445090546344,1105.1701539660428,1096.0069636096002,1086.7320270292987,1077.5688366728564,1068.2939000925548,1059.0189635122535,1049.855773155811,1040.5808365755097,1031.3058999952082,1022.1427096387657,1012.8677730584642,1003.5928364781628,994.4296461217203,985.1547095414189 -NG Combined Cycle (H-Frame)/Conservative,1283.0701423496564,1283.0701423496564,1274.5774293363681,1265.9729700992214,1257.480257085933,1248.987544072645,1240.3830848354978,1231.8903718222098,1223.3976588089217,1214.7931995717745,1206.3004865584865,1197.8077735451984,1189.2033143080512,1180.710601294763,1172.217888281475,1163.6134290443279,1155.1207160310398,1146.6280030177516,1138.0235437806045,1129.5308307673163,1121.0381177540285,1112.4336585168812,1103.9409455035932,1095.336486266446,1086.843773253158,1078.3510602398699,1069.7466010027226,1061.2538879894346,1052.7611749761465,1044.1567157389993 -NG Combined Cycle (F-Frame) 95% CCS/Advanced,2661.236321203368,2661.236321203368,2585.248888979211,2509.1497105311955,2433.05053208318,2357.063099859023,2280.9639214110075,2204.976489186851,2128.877310738835,2052.7781322908195,1976.7907000666628,1900.6915216186471,1824.7040893944907,1748.6049109464748,1672.505732498459,1652.3914122038295,1632.1653456853405,1611.939279166852,1591.7132126483632,1571.5988923537336,1551.3728258352446,1531.146759316756,1510.920692798267,1490.6946262797785,1470.580305985149,1450.3542394666601,1430.1281729481714,1409.9021064296826,1389.6760399111938,1369.561719616564 -NG Combined Cycle (F-Frame) 95% CCS/Moderate,2661.236321203368,2661.236321203368,2610.503535571357,2559.659003715488,2508.926218083477,2458.193432451467,2407.3489005955976,2356.616114963587,2305.7715831077176,2255.038797475707,2204.3060118436965,2153.461479987827,2102.7286943558165,2051.8841624999473,2001.1513768679365,1978.2434009768306,1955.4471713095836,1932.5391954184777,1909.7429657512305,1886.8349898601246,1864.0387601928774,1841.1307843017714,1818.3345546345245,1795.4265787434185,1772.6303490761713,1749.8341194089246,1726.9261435178184,1704.1299138505715,1681.2219379594653,1658.4257082922184 -NG Combined Cycle (F-Frame) 95% CCS/Conservative,2661.236321203368,2661.236321203368,2635.758182163503,2610.280043123639,2584.690157859916,2559.2120188200515,2533.733879780187,2508.255740740323,2482.777601700459,2457.1877164367356,2431.709577396871,2406.231438357007,2380.7532993171426,2355.2751602772782,2329.685275013555,2304.2071359736906,2278.7289969338262,2253.2508578939623,2227.7727188540975,2202.1828335903747,2176.7046945505103,2151.226555510646,2125.7484164707816,2100.2702774309173,2074.680392167194,2049.2022531273296,2023.7241140874655,1998.2459750476012,1972.767836007737,1947.1779507440135 -NG Combined Cycle (H-Frame) 95% CCS/Advanced,2531.3872090791474,2531.3872090791474,2465.233444554587,2399.191426253886,2333.149407953186,2267.1073896524845,2201.065371351784,2135.023353051083,2068.8695885265233,2002.8275702258222,1936.7855519251216,1870.7435336244207,1804.7015153237198,1738.6594970230192,1672.505732498459,1652.3914122038295,1632.1653456853405,1611.939279166852,1591.7132126483632,1571.5988923537336,1551.3728258352446,1531.146759316756,1510.920692798267,1490.6946262797785,1470.580305985149,1450.3542394666601,1430.1281729481714,1409.9021064296826,1389.6760399111938,1369.561719616564 -NG Combined Cycle (H-Frame) 95% CCS/Moderate,2531.3872090791474,2531.3872090791474,2486.1299884162304,2440.984513977173,2395.839039538115,2350.6935650990567,2305.548090659999,2260.4026162209416,2215.257141781884,2169.999921118967,2124.854446679909,2079.7089722408514,2034.5634978017938,1989.4180233627358,1944.2725489236782,1922.0350503757263,1899.7975518277747,1877.560053279823,1855.3225547318712,1833.0850561839197,1810.8475576359679,1788.610059088016,1766.3725605400643,1744.1350619921127,1721.897563444161,1699.6600648962092,1677.4225663482573,1655.185067800306,1632.947569252354,1610.7100707044024 -NG Combined Cycle (H-Frame) 95% CCS/Conservative,2531.3872090791474,2531.3872090791474,2507.0265322778732,2482.777601700459,2458.5286711230438,2434.2797405456295,2410.0308099682143,2385.7818793908,2361.5329488133852,2337.2840182359705,2312.9233414346972,2288.674410857282,2264.4254802798678,2240.176549702453,2215.9276191250383,2191.6786885476236,2167.429757970209,2143.180827392794,2118.8201505915204,2094.5712200141056,2070.322289436691,2046.0733588592761,2021.8244282818614,1997.5754977044467,1973.3265671270321,1949.0776365496174,1924.716959748344,1900.4680291709292,1876.2190985935144,1851.9701680160997 -NG Combined Cycle (F-Frame) 97% CCS/Advanced,2701.9119466880634,2701.9119466880634,2623.801336210585,2545.802471956965,2467.8036077033457,2389.8047434497257,2311.694132972247,2233.6952687186276,2155.696404465008,2077.6975402113885,1999.58692973391,1921.5880654802902,1843.5892012266706,1765.590336973051,1687.5914727194315,1667.1419137532246,1646.8041010108768,1626.35454204467,1606.0167293023221,1585.6789165599744,1565.2293575937674,1544.8915448514197,1524.4419858852127,1504.104173142865,1483.7663604005172,1463.3168014343103,1442.9789886919625,1422.5294297257556,1402.1916169834078,1381.85380424106 -NG Combined Cycle (F-Frame) 97% CCS/Moderate,2701.9119466880634,2701.9119466880634,2649.9499525936035,2597.987958499143,2546.0259644046832,2494.0639703102233,2442.101976215763,2390.139982121303,2338.177988026843,2286.215993932383,2234.253999837923,2182.292005743463,2130.3300116490027,2078.368017554543,2026.406023460083,2003.2745551212586,1980.1430867824345,1957.0116184436101,1933.880150104786,1910.7486817659621,1887.6172134271378,1864.4857450883137,1841.3542767494894,1818.2228084106653,1795.0913400718414,1771.959871733017,1748.828403394193,1725.5851888315099,1702.4537204926855,1679.3222521538614 -NG Combined Cycle (F-Frame) 97% CCS/Conservative,2701.9119466880634,2701.9119466880634,2675.9868227527627,2650.0616988174625,2624.248321106021,2598.32319717072,2572.39807323542,2546.4729493001196,2520.659571588678,2494.7344476533776,2468.809323718077,2442.995946006635,2417.070822071335,2391.1456981360348,2365.332320424593,2339.407196489293,2313.482072553992,2287.668694842551,2261.74357090725,2235.8184469719495,2209.8933230366492,2184.0799453252075,2158.1548213899073,2132.2296974546066,2106.4163197431653,2080.4911958078646,2054.5660718725644,2028.752694161123,2002.8275702258222,1976.9024462905218 -NG Combined Cycle (H-Frame) 97% CCS/Advanced,2567.5929856094804,2567.5929856094804,2499.874773950894,2432.156562292307,2364.438350633721,2296.7201389751344,2229.1136735404066,2161.3954618818198,2093.677250223233,2025.9590385646466,1958.352573129919,1890.6343614713323,1822.9161498127455,1755.1979381541591,1687.5914727194315,1667.1419137532246,1646.8041010108768,1626.35454204467,1606.0167293023221,1585.6789165599744,1565.2293575937674,1544.8915448514197,1524.4419858852127,1504.104173142865,1483.7663604005172,1463.3168014343103,1442.9789886919625,1422.5294297257556,1402.1916169834078,1381.85380424106 -NG Combined Cycle (H-Frame) 97% CCS/Moderate,2567.5929856094804,2567.5929856094804,2521.4417951556916,2475.290604701902,2429.139414248113,2382.9882237943234,2336.837033340534,2290.6858428867454,2244.5346524329557,2198.3834619791664,2152.232271525377,2106.081081071588,2059.929890617799,2013.7787001640095,1967.6275097102202,1945.0547724906914,1922.5937814950216,1900.132790499352,1877.560053279823,1855.099062284153,1832.6380712884834,1810.0653340689544,1787.6043430732848,1765.1433520776147,1742.570614858086,1720.1096238624161,1697.6486328667463,1675.0758956472173,1652.6149046515477,1630.1539136558777 -NG Combined Cycle (H-Frame) 97% CCS/Conservative,2567.5929856094804,2567.5929856094804,2542.8970701366297,2518.3129008876376,2493.728731638646,2469.144562389654,2444.448646916803,2419.8644776678116,2395.2803084188195,2370.696139169828,2346.0002236969767,2321.416054447985,2296.831885198993,2272.2477159500013,2247.6635467010096,2222.9676312281586,2198.3834619791664,2173.799292730175,2149.2151234811827,2124.519208008332,2099.9350387593404,2075.3508695103483,2050.7667002613566,2026.0707847885055,2001.4866155395137,1976.9024462905218,1952.3182770415299,1927.734107792538,1903.0381923196874,1878.4540230706955 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combustion Turbine (F-Frame)/Advanced,1348.815136463486,1339.0088135942865,1329.2024907250875,1319.3961678558883,1309.589844986689,1299.78352211749,1289.9771992482906,1280.2823118662418,1270.4759889970424,1260.6696661278431,1250.8633432586441,1241.057020389445,1231.250697520246,1221.4443746510465,1211.6380517818473,1201.9431643997982,1192.136841530599,1182.3305186614,1172.5241957922008,1162.7178729230016,1152.9115500538023,1143.105227184603,1133.2989043154041,1123.6040169333548,1113.7976940641556,1103.9913711949566,1094.1850483257574,1084.3787254565582,1074.572402587359 +NG Combustion Turbine (F-Frame)/Moderate,1348.815136463486,1339.0088135942865,1329.2024907250875,1319.3961678558883,1309.589844986689,1299.78352211749,1289.9771992482906,1280.2823118662418,1270.4759889970424,1260.6696661278431,1250.8633432586441,1241.057020389445,1231.250697520246,1221.4443746510465,1211.6380517818473,1201.9431643997982,1192.136841530599,1182.3305186614,1172.5241957922008,1162.7178729230016,1152.9115500538023,1143.105227184603,1133.2989043154041,1123.6040169333548,1113.7976940641556,1103.9913711949566,1094.1850483257574,1084.3787254565582,1074.572402587359 +NG Combustion Turbine (F-Frame)/Conservative,1348.815136463486,1339.0088135942865,1329.2024907250875,1319.3961678558883,1309.589844986689,1299.78352211749,1289.9771992482906,1280.2823118662418,1270.4759889970424,1260.6696661278431,1250.8633432586441,1241.057020389445,1231.250697520246,1221.4443746510465,1211.6380517818473,1201.9431643997982,1192.136841530599,1182.3305186614,1172.5241957922008,1162.7178729230016,1152.9115500538023,1143.105227184603,1133.2989043154041,1123.6040169333548,1113.7976940641556,1103.9913711949566,1094.1850483257574,1084.3787254565582,1074.572402587359 +NG 2-on-1 Combined Cycle (F-Frame)/Advanced,1499.2530441159731,1484.5435598121744,1469.7226400212257,1455.0131557174268,1440.1922359264781,1425.3713161355292,1410.6618318317308,1395.8409120407816,1381.1314277369831,1366.3105079460342,1351.6010236422358,1336.7801038512866,1321.959184060338,1307.2496997565393,1296.2175865286904,1285.0740378136913,1274.041924585842,1263.0098113579932,1251.977698130144,1240.834149415145,1229.8020361872957,1218.7699229594468,1207.7378097315977,1196.5942610165987,1185.5621477887498,1174.5300345609005,1163.4979213330514,1152.3543726180524,1141.3222593902035 +NG 2-on-1 Combined Cycle (F-Frame)/Moderate,1499.2530441159731,1487.329446990924,1475.2944143787252,1463.259381766526,1451.3357846414772,1439.300752029278,1427.265719417079,1415.3421222920301,1403.307089679831,1391.2720570676322,1379.348459942583,1367.3134273303842,1355.2783947181854,1343.3547975931363,1333.2141682624872,1323.073538931838,1312.9329096011888,1302.6808447833896,1292.5402154527408,1282.3995861220913,1272.2589567914424,1262.1183274607931,1251.977698130144,1241.837068799495,1231.6964394688457,1221.5558101381966,1211.4151808075474,1201.2745514768983,1191.1339221462492 +NG 2-on-1 Combined Cycle (F-Frame)/Conservative,1499.2530441159731,1490.1153341696738,1480.8661887362248,1471.6170433027753,1462.367897869326,1453.118752435877,1443.9810424895777,1434.7318970561284,1425.4827516226794,1416.2336061892302,1407.0958962429308,1397.8467508094818,1388.5976053760323,1379.348459942583,1370.099314509134,1360.9616045628347,1351.7124591293855,1342.4633136959364,1333.2141682624872,1324.0764583161879,1314.8273128827389,1305.5781674492894,1296.32902201584,1287.079876582391,1277.9421666360918,1268.6930212026425,1259.4438757691935,1250.1947303357442,1241.057020389445 +NG 2-on-1 Combined Cycle (H-Frame)/Advanced,1536.02675487547,1518.4199479057713,1500.8131409360728,1483.2063339663744,1465.5995269966759,1447.9927200269774,1430.3859130572787,1412.7791060875804,1395.172299117882,1377.5654921481835,1360.070120665635,1342.4633136959364,1324.856506726238,1307.2496997565393,1296.2175865286904,1285.0740378136913,1274.041924585842,1263.0098113579932,1251.977698130144,1240.834149415145,1229.8020361872957,1218.7699229594468,1207.7378097315977,1196.5942610165987,1185.5621477887498,1174.5300345609005,1163.4979213330514,1152.3543726180524,1141.3222593902035 +NG 2-on-1 Combined Cycle (H-Frame)/Moderate,1536.02675487547,1522.4316254431712,1508.9479314980222,1495.3528020657234,1481.8691081205745,1468.2739786882755,1454.790284743127,1441.1951553108279,1427.7114613656793,1414.1163319333803,1400.6326379882314,1387.0375085559326,1373.5538146107835,1359.958685178485,1349.7066203606857,1339.4545555428865,1329.2024907250875,1318.9504259072883,1308.6983610894893,1298.44629627169,1288.082795966741,1277.8307311489418,1267.5786663311426,1257.3266015133436,1247.0745366955443,1236.8224718777453,1226.570407059946,1216.2069067549971,1205.954841937198 +NG 2-on-1 Combined Cycle (H-Frame)/Conservative,1536.02675487547,1526.5547384677209,1517.0827220599717,1507.4992701650724,1498.027253757323,1488.5552373495739,1479.0832209418247,1469.6112045340756,1460.1391881263264,1450.667171718577,1441.1951553108279,1431.7231389030787,1422.2511224953296,1412.7791060875804,1403.307089679831,1393.835073272082,1384.3630568643327,1374.8910404565836,1365.4190240488344,1355.947007641085,1346.474991233336,1337.0029748255868,1327.5309584178376,1318.0589420100882,1308.4754901151894,1299.00347370744,1289.5314572996908,1280.0594408919417,1270.5874244841925 +NG 1-on-1 Combined Cycle (H-Frame)/Advanced,1762.9094067128508,1750.6515031263518,1738.3935995398529,1725.021341081854,1712.763437495355,1700.505533908856,1688.247630322357,1674.8753718643582,1662.6174682778592,1650.3595646913602,1638.1016611048613,1624.7294026468624,1612.4714990603634,1600.2135954738644,1585.7269821443658,1572.354723686367,1558.982465228368,1544.4958518988692,1531.1235934408703,1517.7513349828714,1503.2647216533728,1489.892463195374,1476.520204737375,1462.0335914078762,1448.6613329498773,1434.1747196203785,1420.8024611623796,1407.430202704381,1392.943589374882 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,1762.9094067128508,1751.7658579978518,1739.5079544113528,1727.2500508248538,1716.1065021098548,1703.8485985233558,1692.7050498083568,1680.4471462218578,1669.3035975068588,1657.0456939203598,1645.9021452053607,1633.6442416188618,1621.3863380323628,1610.2427893173638,1597.9848857308648,1585.7269821443658,1572.354723686367,1560.096820099868,1547.838916513369,1535.58101292687,1523.323109340371,1511.065205753872,1498.807302167373,1486.5493985808741,1474.2914949943752,1460.9192365363763,1448.6613329498773,1436.4034293633783,1424.1455257768794 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,1762.9094067128508,1751.7658579978518,1740.6223092828527,1730.5931154393534,1719.4495667243543,1708.3060180093553,1697.1624692943562,1686.0189205793572,1674.8753718643582,1663.7318231493591,1652.58827443436,1642.559080590861,1631.415531875862,1620.2719831608629,1609.1284344458638,1597.9848857308648,1586.8413370158655,1575.6977883008665,1565.6685944573674,1554.5250457423683,1543.3814970273693,1532.2379483123702,1521.0943995973712,1509.9508508823722,1498.807302167373,1487.663753452374,1477.634559608875,1466.491010893876,1455.3474621788769 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,3071.8306387766397,2987.139668542647,2902.560133795804,2817.869163561811,2733.2896288149686,2648.7100940681257,2564.019123834133,2479.43958908729,2394.748618853297,2310.169084106454,2225.4781138724616,2140.8985791256187,2056.207608891626,1971.628074144783,1949.118105740485,1926.608137336187,1904.0981689318887,1881.6996360147405,1859.1896676104427,1836.6796992061445,1814.1697308018463,1791.7711978846985,1769.2612294804003,1746.751261076102,1724.2412926718039,1701.731324267506,1679.3327913503579,1656.8228229460597,1634.3128545417615 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,3071.8306387766397,3015.332846791595,2958.835054806549,2902.3372628215043,2845.8394708364594,2789.3416788514137,2732.7324513792187,2676.2346593941734,2619.736867409128,2563.239075424083,2506.741283439038,2450.2434914539926,2393.7456994689474,2337.247907483902,2311.840616413704,2286.4333253435066,2260.914598786159,2235.5073077159605,2210.100016645763,2184.692725575565,2159.1739990182173,2133.7667079480193,2108.3594168778213,2082.952125807624,2057.544834737426,2032.026108180078,2006.6188171098802,1981.2115260396824,1955.8042349694842 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,3071.8306387766397,3043.414589553392,3015.1099758172945,2986.693926594047,2958.277877370799,2929.973263634702,2901.5572144114544,2873.1411651882067,2844.8365514521092,2816.4205022288616,2788.004453005614,2759.6998392695164,2731.2837900462687,2702.867740823021,2674.5631270869235,2646.147077863676,2617.731028640428,2589.4264149043306,2561.010365681083,2532.5943164578352,2504.289702721738,2475.8736534984905,2447.457604275243,2419.1529905391453,2390.7369413158976,2362.32089209265,2334.0162783565524,2305.6002291333048,2277.184179910057 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,2924.178618302902,2850.965503245359,2777.640952700665,2704.427837643121,2631.1032870984272,2557.778736553734,2484.5656214961896,2411.241070951496,2338.027955893952,2264.703405349258,2191.3788548045645,2118.165739747021,2044.8411892023269,1971.628074144783,1949.118105740485,1926.608137336187,1904.0981689318887,1881.6996360147405,1859.1896676104427,1836.6796992061445,1814.1697308018463,1791.7711978846985,1769.2612294804003,1746.751261076102,1724.2412926718039,1701.731324267506,1679.3327913503579,1656.8228229460597,1634.3128545417615 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,2924.178618302902,2874.1440845725565,2823.9981153550607,2773.852146137565,2723.706176920069,2673.5602077025733,2623.525673972228,2573.3797047547323,2523.2337355372365,2473.0877663197407,2422.941797102245,2372.795827884749,2322.7612941544035,2272.6153249369077,2247.87664678961,2223.1379686423115,2198.3992904950137,2173.660612347716,2148.921934200418,2124.18325605312,2099.556013392972,2074.8173352456743,2050.0786570983764,2025.3399789510786,2000.6013008037805,1975.8626226564827,1951.1239445091849,1926.385266361887,1901.646588214589 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,2924.178618302902,2897.211230412605,2870.2438425223067,2843.276454632009,2816.309066741712,2789.3416788514137,2762.374290961116,2735.4069030708183,2708.4395151805206,2681.472127290223,2654.5047393999253,2627.5373515096276,2600.5699636193294,2573.602575729032,2546.6351878387345,2519.6677999484364,2492.700412058139,2465.733024167841,2438.7656362775433,2411.798248387246,2384.830860496948,2357.8634726066502,2330.8960847163526,2303.928696826055,2276.961308935757,2249.9939210454595,2223.026533155162,2196.059145264864,2169.0917573745664 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,3419.9551006332103,3350.8650986002162,3281.775096567222,3212.685094534228,3143.595092501234,3074.50509046824,3005.4150884352457,2936.325086402251,2868.349439240757,2799.259437207763,2730.1694351747688,2661.0794331417746,2591.9894311087805,2522.8994290757864,2493.926202416789,2464.952975757791,2435.979749098794,2405.8921675682964,2376.9189409092987,2347.945714250301,2318.9724875913034,2289.9992609323062,2259.9116794018087,2230.938452742811,2201.9652260838134,2172.991999424816,2144.0187727658185,2113.931191235321,2084.9579645763233 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,3419.9551006332103,3369.8091314157145,3318.548807326719,3268.4028381092235,3218.2568688917277,3168.110899674232,3117.964930456736,3066.7046063677403,3016.5586371502445,2966.4126679327487,2916.266698715253,2866.120729497757,2814.860405408762,2764.714436191266,2734.6268546607685,2704.539273130271,2673.337336728274,2643.2497551977763,2613.1621736672787,2581.960237265281,2551.872655734784,2521.7850742042865,2490.583137802289,2460.4955562717914,2430.4079747412943,2399.206038339297,2369.1184568087992,2339.030875278302,2307.8289388763046 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,3419.9551006332103,3387.6388093597134,3356.436872957716,3324.1205816842185,3292.918645282221,3260.602354008724,3229.4004176067265,3197.0841263332295,3165.882189931232,3133.5658986577346,3102.3639622557375,3070.04767098224,3038.8457345802426,3006.5294433067456,2975.327506904748,2943.0112156312507,2911.8092792292537,2880.607342827256,2848.2910515537587,2817.0891151517617,2784.7728238782643,2753.5708874762668,2721.25459620277,2690.0526598007723,2657.736368527275,2626.534432125278,2594.2181408517804,2563.016204449783,2530.699913176286 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,3117.073446559536,3030.2652020696937,2943.345522092701,2856.537277602858,2769.7290331130152,2682.920788623173,2596.11254413333,2509.1928641563372,2422.384619666495,2335.576375176652,2248.7681306868094,2161.9598861969666,2075.1516417071243,1988.2319617301316,1965.6105578386837,1942.8777184600856,1920.2563145686374,1897.5234751900393,1874.9020712985912,1852.169231919993,1829.4363925413952,1806.814988649947,1784.082149271349,1761.4607453799008,1738.7279060013027,1716.1065021098548,1693.3736627312564,1670.6408233526586,1648.0194194612106 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,3117.073446559536,3059.2384287286914,3001.403410897846,2943.5683930670007,2885.7333752361556,2827.8983574053104,2770.0633395744658,2712.3397572307704,2654.5047393999253,2596.66972156908,2538.834703738235,2480.99968590739,2423.164668076545,2365.3296502456997,2339.588052714052,2313.846455182404,2288.1048576507565,2262.3632601191084,2236.6216625874604,2210.880065055813,2185.138467524165,2159.396869992517,2133.6552724608696,2107.9136749292215,2082.1720773975735,2056.430479865926,2030.688882334278,2004.8358493154801,1979.0942517838325 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,3117.073446559536,3088.2116553876886,3059.461299702991,3030.5995085311433,3001.7377173592954,2972.9873616745986,2944.1255705027506,2915.375214818053,2886.513423646206,2857.763067961508,2828.90127678966,2800.150921104963,2771.2891299331154,2742.427338761268,2713.67698307657,2684.8151919047227,2656.064836220025,2627.2030450481775,2598.45268936348,2569.5908981916327,2540.729107019785,2511.978751335087,2483.11696016324,2454.3666044785423,2425.5048133066944,2396.754457621997,2367.8926664501496,2339.142310765452,2310.2805195936044 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,2924.178618302902,2850.965503245359,2777.640952700665,2704.427837643121,2631.1032870984272,2557.778736553734,2484.5656214961896,2411.241070951496,2338.027955893952,2264.703405349258,2191.3788548045645,2118.165739747021,2044.8411892023269,1971.628074144783,1949.118105740485,1926.608137336187,1904.0981689318887,1881.6996360147405,1859.1896676104427,1836.6796992061445,1814.1697308018463,1791.7711978846985,1769.2612294804003,1746.751261076102,1724.2412926718039,1701.731324267506,1679.3327913503579,1656.8228229460597,1634.3128545417615 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,2924.178618302902,2874.1440845725565,2823.9981153550607,2773.852146137565,2723.706176920069,2673.5602077025733,2623.525673972228,2573.3797047547323,2523.2337355372365,2473.0877663197407,2422.941797102245,2372.795827884749,2322.7612941544035,2272.6153249369077,2247.87664678961,2223.1379686423115,2198.3992904950137,2173.660612347716,2148.921934200418,2124.18325605312,2099.556013392972,2074.8173352456743,2050.0786570983764,2025.3399789510786,2000.6013008037805,1975.8626226564827,1951.1239445091849,1926.385266361887,1901.646588214589 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,2924.178618302902,2897.211230412605,2870.2438425223067,2843.276454632009,2816.309066741712,2789.3416788514137,2762.374290961116,2735.4069030708183,2708.4395151805206,2681.472127290223,2654.5047393999253,2627.5373515096276,2600.5699636193294,2573.602575729032,2546.6351878387345,2519.6677999484364,2492.700412058139,2465.733024167841,2438.7656362775433,2411.798248387246,2384.830860496948,2357.8634726066502,2330.8960847163526,2303.928696826055,2276.961308935757,2249.9939210454595,2223.026533155162,2196.059145264864,2169.0917573745664 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,3466.7580052362064,3395.4392934602124,3325.2349365557184,3253.9162247797244,3183.7118678752304,3112.3931560992364,3042.1887991947424,2970.8700874187484,2900.6657305142544,2829.3470187382604,2758.0283069622665,2687.8239500577724,2616.5052382817785,2546.3008813772844,2516.213299846787,2487.240073187789,2457.152491657292,2428.1792649982945,2399.206038339297,2369.1184568087992,2340.145230149802,2310.0576486193045,2281.084421960307,2250.9968404298093,2222.023613770812,2193.0503871118144,2162.962805581317,2133.989578922319,2103.901997391822 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,3466.7580052362064,3415.4976811472106,3364.237357058215,3311.8626780977197,3260.602354008724,3209.3420299197282,3158.0817058307325,3105.707026870237,3054.4467027812416,3003.186378692246,2951.92605460325,2900.6657305142544,2848.2910515537587,2797.030727464763,2765.828791062766,2735.7412095322684,2704.539273130271,2673.337336728274,2643.2497551977763,2612.0478187957788,2580.8458823937813,2550.758300863284,2519.5563644612866,2488.354428059289,2458.266846528792,2427.0649101267945,2395.862973724797,2365.7753921942995,2334.5734557923024 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,3466.7580052362064,3434.4417139627094,3402.125422689212,3369.8091314157145,3337.4928401422176,3306.29090374022,3273.9746124667226,3241.6583211932257,3209.3420299197282,3177.025738646231,3144.709447372734,3112.3931560992364,3080.076864825739,3047.760573552242,3016.5586371502445,2984.242345876747,2951.92605460325,2919.6097633297527,2887.2934720562557,2854.9771807827583,2822.660889509261,2790.344598235764,2758.0283069622665,2725.712015688769,2694.510079286772,2662.1937880132746,2629.877496739777,2597.56120546628,2565.2449141927827 diff --git a/tests/data/Natural_Gas_FE/Market/20/df_fom.csv b/tests/data/Natural_Gas_FE/Market/20/df_fom.csv index 4afb961..d75d001 100644 --- a/tests/data/Natural_Gas_FE/Market/20/df_fom.csv +++ b/tests/data/Natural_Gas_FE/Market/20/df_fom.csv @@ -1,22 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combustion Turbine (F-Frame)/Advanced,24,24,23.8,23.7,23.6,23.4,23.3,23.2,23,22.9,22.8,22.6,22.5,22.4,22.3,22.1,22.0,21.9,21.7,21.6,21.5,21.3,21.2,21.1,20.9,20.8,20.7,20.5,20.4,20.3 -NG Combustion Turbine (F-Frame)/Moderate,24,24,23.8,23.7,23.6,23.4,23.3,23.2,23,22.9,22.8,22.6,22.5,22.4,22.3,22.1,22.0,21.9,21.7,21.6,21.5,21.3,21.2,21.1,20.9,20.8,20.7,20.5,20.4,20.3 -NG Combustion Turbine (F-Frame)/Conservative,24,24,23.8,23.7,23.6,23.4,23.3,23.2,23,22.9,22.8,22.6,22.5,22.4,22.3,22.1,22.0,21.9,21.7,21.6,21.5,21.3,21.2,21.1,20.9,20.8,20.7,20.5,20.4,20.3 -NG Combined Cycle (F-Frame)/Advanced,31.1,31.1,30.7,30.3,29.8,29.4,29,28.5,28.1,27.7,27.2,26.8,26.4,25.9,25.5,25.3,25.1,24.8,24.6,24.4,24.2,24.0,23.7,23.5,23.3,23.1,22.9,22.7,22.4,22.2 -NG Combined Cycle (F-Frame)/Moderate,31.1,31.1,30.8,30.5,30.2,29.9,29.6,29.3,29,28.7,28.4,28.1,27.7,27.4,27.1,26.9,26.7,26.5,26.3,26.1,25.9,25.7,25.5,25.3,25.1,24.9,24.7,24.5,24.3,24.1 -NG Combined Cycle (F-Frame)/Conservative,31.1,31.1,30.9,30.8,30.6,30.4,30.2,30,29.9,29.7,29.5,29.3,29.1,29.0,28.8,28.6,28.4,28.2,28.0,27.9,27.7,27.5,27.3,27.1,27.0,26.8,26.6,26.4,26.2,26.1 -NG Combined Cycle (H-Frame)/Advanced,30.8,30.8,30.4,30,29.6,29.2,28.8,28.4,28,27.5,27.1,26.7,26.3,25.9,25.5,25.3,25.1,24.8,24.6,24.4,24.2,24.0,23.7,23.5,23.3,23.1,22.9,22.7,22.4,22.2 -NG Combined Cycle (H-Frame)/Moderate,30.8,30.8,30.5,30.2,29.9,29.6,29.3,29,28.7,28.4,28.1,27.8,27.5,27.2,26.9,26.7,26.5,26.3,26.1,25.9,25.7,25.5,25.3,25.1,24.9,24.7,24.5,24.3,24.1,23.9 -NG Combined Cycle (H-Frame)/Conservative,30.8,30.8,30.6,30.5,30.3,30.1,29.9,29.7,29.5,29.3,29.2,29.0,28.8,28.6,28.4,28.2,28.0,27.8,27.7,27.5,27.3,27.1,26.9,26.7,26.5,26.4,26.2,26.0,25.8,25.6 -NG Combined Cycle (F-Frame) 95% CCS/Advanced,63.7,63.7,61.8,60,58.1,56.2,54.4,52.5,50.6,48.7,46.9,45.0,43.1,41.2,39.4,38.9,38.5,38.0,37.6,37.2,36.7,36.3,35.8,35.4,34.9,34.5,34.1,33.6,33.2,32.7 -NG Combined Cycle (F-Frame) 95% CCS/Moderate,63.7,63.7,62.5,61.3,60.1,58.9,57.6,56.4,55.2,54.0,52.8,51.6,50.4,49.1,47.9,47.4,46.9,46.4,45.9,45.4,44.9,44.4,43.9,43.4,42.9,42.4,41.9,41.4,40.9,40.4 -NG Combined Cycle (F-Frame) 95% CCS/Conservative,63.7,63.7,63.2,62.6,62.1,61.5,60.9,60.4,59.8,59.3,58.7,58.1,57.6,57.0,56.5,55.9,55.4,54.8,54.2,53.7,53.1,52.6,52.0,51.5,50.9,50.3,49.8,49.2,48.7,48.1 -NG Combined Cycle (H-Frame) 95% CCS/Advanced,59.3,59.3,57.8,56.3,54.7,53.2,51.6,50.1,48.6,47.0,45.5,44.0,42.4,40.9,39.4,38.9,38.5,38.0,37.6,37.2,36.7,36.3,35.8,35.4,34.9,34.5,34.1,33.6,33.2,32.7 -NG Combined Cycle (H-Frame) 95% CCS/Moderate,59.3,59.3,58.3,57.3,56.2,55.2,54.2,53.1,52.1,51.1,50.0,49.0,48.0,46.9,45.9,45.4,44.9,44.4,44.0,43.5,43.0,42.5,42.0,41.5,41.0,40.6,40.1,39.6,39.1,38.6 -NG Combined Cycle (H-Frame) 95% CCS/Conservative,59.3,59.3,58.8,58.3,57.7,57.2,56.7,56.1,55.6,55.1,54.6,54.0,53.5,53.0,52.4,51.9,51.4,50.8,50.3,49.8,49.2,48.7,48.2,47.7,47.1,46.6,46.1,45.5,45.0,44.5 -NG Combined Cycle (F-Frame) 97% CCS/Advanced,64.6,64.6,62.7,60.8,58.9,57,55,53.1,51.2,49.3,47.4,45.5,43.5,41.6,39.7,39.3,38.8,38.4,37.9,37.5,37.0,36.6,36.1,35.7,35.2,34.8,34.4,33.9,33.5,33.0 -NG Combined Cycle (F-Frame) 97% CCS/Moderate,64.6,64.6,63.4,62.2,60.9,59.7,58.4,57.2,55.9,54.7,53.5,52.2,51.0,49.7,48.5,48.0,47.5,47.0,46.5,46.0,45.5,45.0,44.4,43.9,43.4,42.9,42.4,41.9,41.4,40.9 -NG Combined Cycle (F-Frame) 97% CCS/Conservative,64.6,64.6,64.1,63.5,62.9,62.4,61.8,61.2,60.7,60.1,59.5,59.0,58.4,57.8,57.3,56.7,56.2,55.6,55.0,54.5,53.9,53.3,52.8,52.2,51.6,51.1,50.5,49.9,49.4,48.8 -NG Combined Cycle (H-Frame) 97% CCS/Advanced,60.1,60.1,58.6,57,55.4,53.8,52.3,50.7,49.1,47.6,46.0,44.4,42.8,41.3,39.7,39.3,38.8,38.4,37.9,37.5,37.0,36.6,36.1,35.7,35.2,34.8,34.4,33.9,33.5,33.0 -NG Combined Cycle (H-Frame) 97% CCS/Moderate,60.1,60.1,59.1,58,57,55.9,54.9,53.8,52.8,51.7,50.6,49.6,48.5,47.5,46.4,45.9,45.4,44.9,44.5,44.0,43.5,43.0,42.5,42.0,41.5,41.0,40.5,40.0,39.5,39.0 -NG Combined Cycle (H-Frame) 97% CCS/Conservative,60.1,60.1,59.6,59.1,58.5,58,57.4,56.9,56.4,55.8,55.3,54.8,54.2,53.7,53.1,52.6,52.1,51.5,51.0,50.5,49.9,49.4,48.8,48.3,47.8,47.2,46.7,46.1,45.6,45.1 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combustion Turbine (F-Frame)/Advanced,26.1,26,25.8,25.7,25.6,25.4,25.3,25.1,25,24.8,24.7,24.5,24.4,24.2,24.1,23.9,23.8,23.7,23.5,23.4,23.2,23.1,22.9,22.8,22.6,22.5,22.3,22.2,22.0 +NG Combustion Turbine (F-Frame)/Moderate,26.1,26,25.8,25.7,25.6,25.4,25.3,25.1,25,24.8,24.7,24.5,24.4,24.2,24.1,23.9,23.8,23.7,23.5,23.4,23.2,23.1,22.9,22.8,22.6,22.5,22.3,22.2,22.0 +NG Combustion Turbine (F-Frame)/Conservative,26.1,26,25.8,25.7,25.6,25.4,25.3,25.1,25,24.8,24.7,24.5,24.4,24.2,24.1,23.9,23.8,23.7,23.5,23.4,23.2,23.1,22.9,22.8,22.6,22.5,22.3,22.2,22.0 +NG 2-on-1 Combined Cycle (F-Frame)/Advanced,34.5,34,33.5,33,32.6,32.1,31.6,31.1,30.7,30.2,29.7,29.2,28.8,28.3,28.0,27.8,27.6,27.3,27.1,26.8,26.6,26.4,26.1,25.9,25.6,25.4,25.1,24.9,24.7 +NG 2-on-1 Combined Cycle (F-Frame)/Moderate,34.5,34.1,33.8,33.5,33.1,32.8,32.4,32.1,31.8,31.4,31.1,30.7,30.4,30.1,29.8,29.6,29.4,29.2,29.0,28.7,28.5,28.3,28.1,27.8,27.6,27.4,27.2,27.0,26.7 +NG 2-on-1 Combined Cycle (F-Frame)/Conservative,34.5,34.3,34.1,33.9,33.7,33.5,33.3,33.1,32.8,32.6,32.4,32.2,32.0,31.8,31.6,31.4,31.2,31.0,30.8,30.6,30.4,30.2,30.0,29.8,29.6,29.4,29.2,29.0,28.8 +NG 2-on-1 Combined Cycle (H-Frame)/Advanced,34.1,33.7,33.2,32.8,32.3,31.9,31.4,31,30.5,30.1,29.6,29.2,28.7,28.3,28.0,27.8,27.6,27.3,27.1,26.8,26.6,26.4,26.1,25.9,25.6,25.4,25.1,24.9,24.7 +NG 2-on-1 Combined Cycle (H-Frame)/Moderate,34.1,33.8,33.5,33.2,32.8,32.5,32.2,31.8,31.5,31.2,30.9,30.5,30.2,29.9,29.6,29.4,29.2,29.0,28.7,28.5,28.3,28.1,27.8,27.6,27.4,27.2,26.9,26.7,26.5 +NG 2-on-1 Combined Cycle (H-Frame)/Conservative,34.1,33.9,33.7,33.5,33.3,33.1,32.9,32.7,32.5,32.3,32.1,31.9,31.7,31.4,31.2,31.0,30.8,30.6,30.4,30.2,30.0,29.8,29.6,29.4,29.2,29.0,28.7,28.5,28.3 +NG 1-on-1 Combined Cycle (H-Frame)/Advanced,40,40,39,39,39,38,38,38,37,37.0,37.0,36.0,36.0,36.0,35.0,35.0,35.0,34.0,34.0,34.0,34.0,33.0,33.0,33.0,32.0,32.0,32.0,31.0,31.0 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,40,40,39,39,39,38,38,38,38,37.0,37.0,37.0,36.0,36.0,36.0,36.0,35.0,35.0,35.0,35.0,34.0,34.0,34.0,33.0,33.0,33.0,33.0,32.0,32.0 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,40,40,39,39,39,39,38,38,38,38.0,37.0,37.0,37.0,37.0,36.0,36.0,36.0,36.0,36.0,35.0,35.0,35.0,35.0,34.0,34.0,34.0,34.0,33.0,33.0 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,70.7,68.6,66.4,64.3,62.2,60,57.9,55.8,53.6,51.5,49.3,47.2,45.1,42.9,42.4,41.9,41.5,41.0,40.5,40.0,39.5,39.0,38.5,38.0,37.5,37.0,36.5,36.0,35.5 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,70.7,69.3,67.9,66.6,65.2,63.8,62.4,61.1,59.7,58.3,56.9,55.5,54.2,52.8,52.2,51.7,51.1,50.5,50.0,49.4,48.9,48.3,47.8,47.2,46.6,46.1,45.5,45.0,44.4 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,70.7,70.1,69.5,68.8,68.2,67.6,67,66.4,65.7,65.1,64.5,63.9,63.2,62.6,62.0,61.4,60.8,60.1,59.5,58.9,58.3,57.6,57.0,56.4,55.8,55.2,54.5,53.9,53.3 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,65.8,64.1,62.3,60.6,58.8,57,55.3,53.5,51.7,50.0,48.2,46.5,44.7,42.9,42.4,41.9,41.5,41.0,40.5,40.0,39.5,39.0,38.5,38.0,37.5,37.0,36.5,36.0,35.5 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,65.8,64.7,63.5,62.3,61.1,60,58.8,57.6,56.4,55.3,54.1,52.9,51.7,50.5,50.0,49.5,48.9,48.4,47.8,47.3,46.8,46.2,45.7,45.1,44.6,44.0,43.5,43.0,42.4 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,65.8,65.2,64.7,64.1,63.5,62.9,62.3,61.7,61.1,60.5,59.9,59.3,58.7,58.2,57.6,57.0,56.4,55.8,55.2,54.6,54.0,53.4,52.8,52.2,51.7,51.1,50.5,49.9,49.3 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,78,76,75,73,71,70,68,66,65,63.0,61.0,60.0,58.0,56.0,56.0,55.0,54.0,54.0,53.0,52.0,52.0,51.0,50.0,50.0,49.0,49.0,48.0,47.0,47.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,78,77,76,74,73,72,71,70,69,67.0,66.0,65.0,64.0,63.0,62.0,61.0,61.0,60.0,59.0,59.0,58.0,57.0,57.0,56.0,55.0,55.0,54.0,53.0,53.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,78,77,77,76,75,75,74,73,72,72.0,71.0,70.0,70.0,69.0,68.0,68.0,67.0,66.0,66.0,65.0,64.0,63.0,63.0,62.0,61.0,61.0,60.0,59.0,59.0 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,71.7,69.5,67.4,65.2,63,60.8,58.6,56.4,54.2,52.1,49.9,47.7,45.5,43.3,42.8,42.3,41.8,41.3,40.8,40.3,39.8,39.3,38.8,38.3,37.8,37.3,36.8,36.3,35.8 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,71.7,70.3,68.9,67.5,66.1,64.7,63.3,61.9,60.5,59.0,57.6,56.2,54.8,53.4,52.8,52.3,51.7,51.2,50.6,50.0,49.5,48.9,48.3,47.8,47.2,46.6,46.1,45.5,44.9 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,71.7,71.1,70.5,69.8,69.2,68.6,67.9,67.3,66.7,66.0,65.4,64.8,64.2,63.5,62.9,62.3,61.6,61.0,60.4,59.7,59.1,58.5,57.8,57.2,56.6,55.9,55.3,54.7,54.0 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,65.8,64.1,62.3,60.6,58.8,57,55.3,53.5,51.7,50.0,48.2,46.5,44.7,42.9,42.4,41.9,41.5,41.0,40.5,40.0,39.5,39.0,38.5,38.0,37.5,37.0,36.5,36.0,35.5 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,65.8,64.7,63.5,62.3,61.1,60,58.8,57.6,56.4,55.3,54.1,52.9,51.7,50.5,50.0,49.5,48.9,48.4,47.8,47.3,46.8,46.2,45.7,45.1,44.6,44.0,43.5,43.0,42.4 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,65.8,65.2,64.7,64.1,63.5,62.9,62.3,61.7,61.1,60.5,59.9,59.3,58.7,58.2,57.6,57.0,56.4,55.8,55.2,54.6,54.0,53.4,52.8,52.2,51.7,51.1,50.5,49.9,49.3 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,79,77,76,74,72,70,69,67,65,64.0,62.0,60.0,58.0,57.0,56.0,55.0,55.0,54.0,53.0,53.0,52.0,52.0,51.0,50.0,50.0,49.0,48.0,48.0,47.0 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,79,78,77,75,74,73,72,71,69,68.0,67.0,66.0,65.0,63.0,63.0,62.0,61.0,61.0,60.0,59.0,59.0,58.0,57.0,57.0,56.0,55.0,55.0,54.0,53.0 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,79,78,78,77,76,76,75,74,73,73.0,72.0,71.0,71.0,70.0,69.0,68.0,68.0,67.0,66.0,66.0,65.0,64.0,64.0,63.0,62.0,61.0,61.0,60.0,59.0 diff --git a/tests/data/Natural_Gas_FE/Market/20/df_gcc.csv b/tests/data/Natural_Gas_FE/Market/20/df_gcc.csv index 0fda5e2..2e475ca 100644 --- a/tests/data/Natural_Gas_FE/Market/20/df_gcc.csv +++ b/tests/data/Natural_Gas_FE/Market/20/df_gcc.csv @@ -1,22 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combustion Turbine (F-Frame)/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combustion Turbine (F-Frame)/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combustion Turbine (F-Frame)/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame)/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame)/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame)/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame)/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame)/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame)/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame) 95% CCS/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame) 95% CCS/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame) 95% CCS/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame) 95% CCS/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame) 95% CCS/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame) 95% CCS/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame) 97% CCS/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame) 97% CCS/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame) 97% CCS/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame) 97% CCS/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame) 97% CCS/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame) 97% CCS/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combustion Turbine (F-Frame)/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG Combustion Turbine (F-Frame)/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG Combustion Turbine (F-Frame)/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame)/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame)/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame)/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame)/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame)/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame)/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame)/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 diff --git a/tests/data/Natural_Gas_FE/Market/20/df_hr.csv b/tests/data/Natural_Gas_FE/Market/20/df_hr.csv index 1bf6f16..b20ebd0 100644 --- a/tests/data/Natural_Gas_FE/Market/20/df_hr.csv +++ b/tests/data/Natural_Gas_FE/Market/20/df_hr.csv @@ -1,22 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combustion Turbine (F-Frame)/Advanced,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717 -NG Combustion Turbine (F-Frame)/Moderate,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717 -NG Combustion Turbine (F-Frame)/Conservative,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717 -NG Combined Cycle (F-Frame)/Advanced,6.363,6.363,6.332,6.3,6.269,6.238,6.206,6.175,6.143,6.112,6.081,6.049,6.018,5.986,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955 -NG Combined Cycle (F-Frame)/Moderate,6.363,6.363,6.348,6.332,6.316,6.3,6.285,6.269,6.253,6.238,6.222,6.206,6.19,6.175,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159 -NG Combined Cycle (F-Frame)/Conservative,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363 -NG Combined Cycle (H-Frame)/Advanced,6.196,6.196,6.177,6.159,6.14,6.122,6.103,6.085,6.066,6.048,6.029,6.011,5.992,5.973,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955 -NG Combined Cycle (H-Frame)/Moderate,6.196,6.196,6.187,6.177,6.168,6.159,6.15,6.14,6.131,6.122,6.112,6.103,6.094,6.085,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075 -NG Combined Cycle (H-Frame)/Conservative,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196 -NG Combined Cycle (F-Frame) 95% CCS/Advanced,7.22,7.22,7.162,7.105,7.048,6.99,6.933,6.875,6.818,6.761,6.703,6.646,6.589,6.531,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474 -NG Combined Cycle (F-Frame) 95% CCS/Moderate,7.22,7.22,7.191,7.162,7.134,7.105,7.076,7.048,7.019,6.99,6.961,6.933,6.904,6.875,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847 -NG Combined Cycle (F-Frame) 95% CCS/Conservative,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22 -NG Combined Cycle (H-Frame) 95% CCS/Advanced,7.007,7.007,6.966,6.925,6.884,6.843,6.802,6.761,6.72,6.679,6.638,6.597,6.556,6.515,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474 -NG Combined Cycle (H-Frame) 95% CCS/Moderate,7.007,7.007,6.986,6.966,6.945,6.925,6.904,6.884,6.863,6.843,6.822,6.802,6.781,6.761,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74 -NG Combined Cycle (H-Frame) 95% CCS/Conservative,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007 -NG Combined Cycle (F-Frame) 97% CCS/Advanced,7.26,7.26,7.201,7.142,7.083,7.025,6.966,6.907,6.848,6.79,6.731,6.672,6.614,6.555,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496 -NG Combined Cycle (F-Frame) 97% CCS/Moderate,7.26,7.26,7.23,7.201,7.171,7.142,7.113,7.083,7.054,7.025,6.995,6.966,6.937,6.907,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878 -NG Combined Cycle (F-Frame) 97% CCS/Conservative,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26 -NG Combined Cycle (H-Frame) 97% CCS/Advanced,7.045,7.045,7.003,6.961,6.918,6.876,6.834,6.792,6.749,6.707,6.665,6.623,6.581,6.538,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496 -NG Combined Cycle (H-Frame) 97% CCS/Moderate,7.045,7.045,7.024,7.003,6.982,6.961,6.939,6.918,6.897,6.876,6.855,6.834,6.813,6.792,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771 -NG Combined Cycle (H-Frame) 97% CCS/Conservative,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combustion Turbine (F-Frame)/Advanced,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717 +NG Combustion Turbine (F-Frame)/Moderate,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717 +NG Combustion Turbine (F-Frame)/Conservative,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717 +NG 2-on-1 Combined Cycle (F-Frame)/Advanced,6.363,6.332,6.3,6.269,6.238,6.206,6.175,6.143,6.112,6.081,6.049,6.018,5.986,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955 +NG 2-on-1 Combined Cycle (F-Frame)/Moderate,6.363,6.348,6.332,6.316,6.3,6.285,6.269,6.253,6.238,6.222,6.206,6.19,6.175,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159 +NG 2-on-1 Combined Cycle (F-Frame)/Conservative,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363 +NG 2-on-1 Combined Cycle (H-Frame)/Advanced,6.196,6.177,6.159,6.14,6.122,6.103,6.085,6.066,6.048,6.029,6.011,5.992,5.973,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955 +NG 2-on-1 Combined Cycle (H-Frame)/Moderate,6.196,6.187,6.177,6.168,6.159,6.15,6.14,6.131,6.122,6.112,6.103,6.094,6.085,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075 +NG 2-on-1 Combined Cycle (H-Frame)/Conservative,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196 +NG 1-on-1 Combined Cycle (H-Frame)/Advanced,6.068,6.061,6.054,6.047,6.04,6.034,6.027,6.02,6.013,6.006,5.999,5.993,5.986,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,6.068,6.064,6.061,6.057,6.054,6.051,6.047,6.044,6.04,6.037,6.034,6.03,6.027,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,7.22,7.162,7.105,7.048,6.99,6.933,6.875,6.818,6.761,6.703,6.646,6.589,6.531,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,7.22,7.191,7.162,7.134,7.105,7.076,7.048,7.019,6.99,6.961,6.933,6.904,6.875,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,7.007,6.966,6.925,6.884,6.843,6.802,6.761,6.72,6.679,6.638,6.597,6.556,6.515,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,7.007,6.986,6.966,6.945,6.925,6.904,6.884,6.863,6.843,6.822,6.802,6.781,6.761,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,6.848,6.822,6.795,6.769,6.743,6.716,6.69,6.664,6.637,6.611,6.585,6.558,6.532,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,6.848,6.835,6.822,6.808,6.795,6.782,6.769,6.756,6.743,6.73,6.716,6.703,6.69,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,7.26,7.201,7.142,7.083,7.025,6.966,6.907,6.848,6.79,6.731,6.672,6.614,6.555,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,7.26,7.23,7.201,7.171,7.142,7.113,7.083,7.054,7.025,6.995,6.966,6.937,6.907,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,7.007,6.966,6.925,6.884,6.843,6.802,6.761,6.72,6.679,6.638,6.597,6.556,6.515,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,7.007,6.986,6.966,6.945,6.925,6.904,6.884,6.863,6.843,6.822,6.802,6.781,6.761,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,6.884,6.856,6.829,6.802,6.774,6.747,6.719,6.692,6.665,6.637,6.61,6.583,6.555,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,6.884,6.87,6.856,6.843,6.829,6.815,6.802,6.788,6.774,6.76,6.747,6.733,6.719,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884 diff --git a/tests/data/Natural_Gas_FE/Market/20/df_occ.csv b/tests/data/Natural_Gas_FE/Market/20/df_occ.csv index 8155c67..dc391b8 100644 --- a/tests/data/Natural_Gas_FE/Market/20/df_occ.csv +++ b/tests/data/Natural_Gas_FE/Market/20/df_occ.csv @@ -1,22 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combustion Turbine (F-Frame)/Advanced,1002.6,1002.6,994.6,986.7,978.8,970.9,962.9,955,947.1,939.2,931.3,923.3,915.4,907.5,899.6,891.6,883.7,875.8,867.9,859.9,852.0,844.1,836.2,828.3,820.3,812.4,804.5,796.6,788.6,780.7 -NG Combustion Turbine (F-Frame)/Moderate,1002.6,1002.6,994.6,986.7,978.8,970.9,962.9,955,947.1,939.2,931.3,923.3,915.4,907.5,899.6,891.6,883.7,875.8,867.9,859.9,852.0,844.1,836.2,828.3,820.3,812.4,804.5,796.6,788.6,780.7 -NG Combustion Turbine (F-Frame)/Conservative,1002.6,1002.6,994.6,986.7,978.8,970.9,962.9,955,947.1,939.2,931.3,923.3,915.4,907.5,899.6,891.6,883.7,875.8,867.9,859.9,852.0,844.1,836.2,828.3,820.3,812.4,804.5,796.6,788.6,780.7 -NG Combined Cycle (F-Frame)/Advanced,1116.4,1116.4,1104.5,1092.7,1080.8,1068.9,1057.1,1045.2,1033.4,1021.5,1009.6,997.8,985.9,974.0,962.2,953.3,944.4,935.5,926.6,917.7,908.8,899.9,891.0,882.1,873.3,864.4,855.5,846.6,837.7,828.8 -NG Combined Cycle (F-Frame)/Moderate,1116.4,1116.4,1106.8,1097.1,1087.5,1077.8,1068.2,1058.6,1048.9,1039.3,1029.6,1020.0,1010.4,1000.7,991.1,982.9,974.8,966.6,958.5,950.3,942.2,934.0,925.9,917.7,909.5,901.4,893.2,885.1,876.9,868.8 -NG Combined Cycle (F-Frame)/Conservative,1116.4,1116.4,1109,1101.6,1094.1,1086.7,1079.3,1071.9,1064.5,1057.1,1049.7,1042.2,1034.8,1027.4,1020.0,1012.6,1005.2,997.7,990.3,982.9,975.5,968.1,960.7,953.3,945.8,938.4,931.0,923.6,916.2,908.8 -NG Combined Cycle (H-Frame)/Advanced,1148.2,1148.2,1133.9,1119.6,1105.3,1091,1076.7,1062.3,1048,1033.7,1019.4,1005.1,990.8,976.5,962.2,953.3,944.4,935.5,926.6,917.7,908.8,899.9,891.0,882.1,873.3,864.4,855.5,846.6,837.7,828.8 -NG Combined Cycle (H-Frame)/Moderate,1148.2,1148.2,1137.2,1126.3,1115.3,1104.3,1093.3,1082.4,1071.4,1060.4,1049.5,1038.5,1027.5,1016.5,1005.6,997.3,989.0,980.8,972.5,964.3,956.0,947.7,939.5,931.2,922.9,914.7,906.4,898.1,889.9,881.6 -NG Combined Cycle (H-Frame)/Conservative,1148.2,1148.2,1140.6,1132.9,1125.3,1117.7,1110,1102.4,1094.8,1087.1,1079.5,1071.9,1064.2,1056.6,1049.0,1041.3,1033.7,1026.1,1018.4,1010.8,1003.2,995.5,987.9,980.2,972.6,965.0,957.3,949.7,942.1,934.4 -NG Combined Cycle (F-Frame) 95% CCS/Advanced,2381.5,2381.5,2313.5,2245.4,2177.3,2109.3,2041.2,1973.2,1905.1,1837.0,1769.0,1700.9,1632.9,1564.8,1496.7,1478.7,1460.6,1442.5,1424.4,1406.4,1388.3,1370.2,1352.1,1334.0,1316.0,1297.9,1279.8,1261.7,1243.6,1225.6 -NG Combined Cycle (F-Frame) 95% CCS/Moderate,2381.5,2381.5,2336.1,2290.6,2245.2,2199.8,2154.3,2108.9,2063.4,2018.0,1972.6,1927.1,1881.7,1836.2,1790.8,1770.3,1749.9,1729.4,1709.0,1688.5,1668.1,1647.6,1627.2,1606.7,1586.3,1565.9,1545.4,1525.0,1504.5,1484.1 -NG Combined Cycle (F-Frame) 95% CCS/Conservative,2381.5,2381.5,2358.7,2335.9,2313,2290.2,2267.4,2244.6,2221.8,2198.9,2176.1,2153.3,2130.5,2107.7,2084.8,2062.0,2039.2,2016.4,1993.6,1970.7,1947.9,1925.1,1902.3,1879.5,1856.6,1833.8,1811.0,1788.2,1765.4,1742.5 -NG Combined Cycle (H-Frame) 95% CCS/Advanced,2265.3,2265.3,2206.1,2147,2087.9,2028.8,1969.7,1910.6,1851.4,1792.3,1733.2,1674.1,1615.0,1555.9,1496.7,1478.7,1460.6,1442.5,1424.4,1406.4,1388.3,1370.2,1352.1,1334.0,1316.0,1297.9,1279.8,1261.7,1243.6,1225.6 -NG Combined Cycle (H-Frame) 95% CCS/Moderate,2265.3,2265.3,2224.8,2184.4,2144,2103.6,2063.2,2022.8,1982.4,1941.9,1901.5,1861.1,1820.7,1780.3,1739.9,1720.0,1700.1,1680.2,1660.3,1640.4,1620.5,1600.6,1580.7,1560.8,1540.9,1521.0,1501.1,1481.2,1461.3,1441.4 -NG Combined Cycle (H-Frame) 95% CCS/Conservative,2265.3,2265.3,2243.5,2221.8,2200.1,2178.4,2156.7,2135,2113.3,2091.6,2069.8,2048.1,2026.4,2004.7,1983.0,1961.3,1939.6,1917.9,1896.1,1874.4,1852.7,1831.0,1809.3,1787.6,1765.9,1744.2,1722.4,1700.7,1679.0,1657.3 -NG Combined Cycle (F-Frame) 97% CCS/Advanced,2417.9,2417.9,2348,2278.2,2208.4,2138.6,2068.7,1998.9,1929.1,1859.3,1789.4,1719.6,1649.8,1580.0,1510.2,1491.9,1473.7,1455.4,1437.2,1419.0,1400.7,1382.5,1364.2,1346.0,1327.8,1309.5,1291.3,1273.0,1254.8,1236.6 -NG Combined Cycle (F-Frame) 97% CCS/Moderate,2417.9,2417.9,2371.4,2324.9,2278.4,2231.9,2185.4,2138.9,2092.4,2045.9,1999.4,1952.9,1906.4,1859.9,1813.4,1792.7,1772.0,1751.3,1730.6,1709.9,1689.2,1668.5,1647.8,1627.1,1606.4,1585.7,1565.0,1544.2,1523.5,1502.8 -NG Combined Cycle (F-Frame) 97% CCS/Conservative,2417.9,2417.9,2394.7,2371.5,2348.4,2325.2,2302,2278.8,2255.7,2232.5,2209.3,2186.2,2163.0,2139.8,2116.7,2093.5,2070.3,2047.2,2024.0,2000.8,1977.6,1954.5,1931.3,1908.1,1885.0,1861.8,1838.6,1815.5,1792.3,1769.1 -NG Combined Cycle (H-Frame) 97% CCS/Advanced,2297.7,2297.7,2237.1,2176.5,2115.9,2055.3,1994.8,1934.2,1873.6,1813.0,1752.5,1691.9,1631.3,1570.7,1510.2,1491.9,1473.7,1455.4,1437.2,1419.0,1400.7,1382.5,1364.2,1346.0,1327.8,1309.5,1291.3,1273.0,1254.8,1236.6 -NG Combined Cycle (H-Frame) 97% CCS/Moderate,2297.7,2297.7,2256.4,2215.1,2173.8,2132.5,2091.2,2049.9,2008.6,1967.3,1926.0,1884.7,1843.4,1802.1,1760.8,1740.6,1720.5,1700.4,1680.2,1660.1,1640.0,1619.8,1599.7,1579.6,1559.4,1539.3,1519.2,1499.0,1478.9,1458.8 -NG Combined Cycle (H-Frame) 97% CCS/Conservative,2297.7,2297.7,2275.6,2253.6,2231.6,2209.6,2187.5,2165.5,2143.5,2121.5,2099.4,2077.4,2055.4,2033.4,2011.4,1989.3,1967.3,1945.3,1923.3,1901.2,1879.2,1857.2,1835.2,1813.1,1791.1,1769.1,1747.1,1725.1,1703.0,1681.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combustion Turbine (F-Frame)/Advanced,1110.4,1101.6,1092.8,1084,1075.2,1066.4,1057.6,1048.9,1040.1,1031.3,1022.5,1013.7,1004.9,996.1,987.3,978.6,969.8,961.0,952.2,943.4,934.6,925.8,917.0,908.3,899.5,890.7,881.9,873.1,864.3 +NG Combustion Turbine (F-Frame)/Moderate,1110.4,1101.6,1092.8,1084,1075.2,1066.4,1057.6,1048.9,1040.1,1031.3,1022.5,1013.7,1004.9,996.1,987.3,978.6,969.8,961.0,952.2,943.4,934.6,925.8,917.0,908.3,899.5,890.7,881.9,873.1,864.3 +NG Combustion Turbine (F-Frame)/Conservative,1110.4,1101.6,1092.8,1084,1075.2,1066.4,1057.6,1048.9,1040.1,1031.3,1022.5,1013.7,1004.9,996.1,987.3,978.6,969.8,961.0,952.2,943.4,934.6,925.8,917.0,908.3,899.5,890.7,881.9,873.1,864.3 +NG 2-on-1 Combined Cycle (F-Frame)/Advanced,1245.4,1232.2,1218.9,1205.7,1192.4,1179.1,1165.9,1152.6,1139.4,1126.1,1112.9,1099.6,1086.3,1073.1,1063.2,1053.2,1043.3,1033.4,1023.5,1013.5,1003.6,993.7,983.8,973.8,963.9,954.0,944.1,934.1,924.2 +NG 2-on-1 Combined Cycle (F-Frame)/Moderate,1245.4,1234.7,1223.9,1213.1,1202.4,1191.6,1180.8,1170.1,1159.3,1148.5,1137.8,1127.0,1116.2,1105.5,1096.4,1087.3,1078.2,1069.0,1059.9,1050.8,1041.7,1032.6,1023.5,1014.4,1005.3,996.2,987.1,978.0,968.9 +NG 2-on-1 Combined Cycle (F-Frame)/Conservative,1245.4,1237.2,1228.9,1220.6,1212.3,1204,1195.8,1187.5,1179.2,1170.9,1162.7,1154.4,1146.1,1137.8,1129.5,1121.3,1113.0,1104.7,1096.4,1088.2,1079.9,1071.6,1063.3,1055.0,1046.8,1038.5,1030.2,1021.9,1013.7 +NG 2-on-1 Combined Cycle (H-Frame)/Advanced,1278.4,1262.6,1246.8,1231,1215.2,1199.4,1183.6,1167.8,1152,1136.2,1120.5,1104.7,1088.9,1073.1,1063.2,1053.2,1043.3,1033.4,1023.5,1013.5,1003.6,993.7,983.8,973.8,963.9,954.0,944.1,934.1,924.2 +NG 2-on-1 Combined Cycle (H-Frame)/Moderate,1278.4,1266.2,1254.1,1241.9,1229.8,1217.6,1205.5,1193.3,1181.2,1169.0,1156.9,1144.7,1132.6,1120.4,1111.2,1102.0,1092.8,1083.6,1074.4,1065.2,1055.9,1046.7,1037.5,1028.3,1019.1,1009.9,1000.7,991.4,982.2 +NG 2-on-1 Combined Cycle (H-Frame)/Conservative,1278.4,1269.9,1261.4,1252.8,1244.3,1235.8,1227.3,1218.8,1210.3,1201.8,1193.3,1184.8,1176.3,1167.8,1159.3,1150.8,1142.3,1133.8,1125.3,1116.8,1108.3,1099.8,1091.3,1082.8,1074.2,1065.7,1057.2,1048.7,1040.2 +NG 1-on-1 Combined Cycle (H-Frame)/Advanced,1482,1471,1460,1448,1437,1426,1415,1403,1392,1381.0,1370.0,1358.0,1347.0,1336.0,1323.0,1311.0,1299.0,1286.0,1274.0,1262.0,1249.0,1237.0,1225.0,1212.0,1200.0,1187.0,1175.0,1163.0,1150.0 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,1482,1472,1461,1450,1440,1429,1419,1408,1398,1387.0,1377.0,1366.0,1355.0,1345.0,1334.0,1323.0,1311.0,1300.0,1289.0,1278.0,1267.0,1256.0,1245.0,1234.0,1223.0,1211.0,1200.0,1189.0,1178.0 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,1482,1472,1462,1453,1443,1433,1423,1413,1403,1393.0,1383.0,1374.0,1364.0,1354.0,1344.0,1334.0,1324.0,1314.0,1305.0,1295.0,1285.0,1275.0,1265.0,1255.0,1245.0,1235.0,1226.0,1216.0,1206.0 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,2656.6,2580.6,2504.7,2428.7,2352.8,2276.9,2200.9,2125,2049,1973.1,1897.1,1821.2,1745.2,1669.3,1649.1,1628.9,1608.7,1588.6,1568.4,1548.2,1528.0,1507.9,1487.7,1467.5,1447.3,1427.1,1407.0,1386.8,1366.6 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,2656.6,2605.9,2555.2,2504.5,2453.8,2403.1,2352.3,2301.6,2250.9,2200.2,2149.5,2098.8,2048.1,1997.4,1974.6,1951.8,1928.9,1906.1,1883.3,1860.5,1837.6,1814.8,1792.0,1769.2,1746.4,1723.5,1700.7,1677.9,1655.1 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,2656.6,2631.1,2605.7,2580.2,2554.7,2529.3,2503.8,2478.3,2452.9,2427.4,2401.9,2376.5,2351.0,2325.5,2300.1,2274.6,2249.1,2223.7,2198.2,2172.7,2147.3,2121.8,2096.3,2070.9,2045.4,2019.9,1994.5,1969.0,1943.5 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,2524.1,2458.4,2392.6,2326.9,2261.1,2195.3,2129.6,2063.8,1998.1,1932.3,1866.5,1800.8,1735.0,1669.3,1649.1,1628.9,1608.7,1588.6,1568.4,1548.2,1528.0,1507.9,1487.7,1467.5,1447.3,1427.1,1407.0,1386.8,1366.6 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,2524.1,2479.2,2434.2,2389.2,2344.2,2299.2,2254.3,2209.3,2164.3,2119.3,2074.3,2029.3,1984.4,1939.4,1917.2,1895.0,1872.8,1850.6,1828.4,1806.2,1784.1,1761.9,1739.7,1717.5,1695.3,1673.1,1650.9,1628.7,1606.5 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,2524.1,2499.9,2475.7,2451.5,2427.3,2403.1,2378.9,2354.7,2330.5,2306.3,2282.1,2257.9,2233.7,2209.5,2185.3,2161.1,2136.9,2112.7,2088.5,2064.3,2040.1,2015.9,1991.7,1967.5,1943.3,1919.1,1894.9,1870.7,1846.5 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,2969,2907,2845,2783,2721,2659,2597,2535,2474,2412.0,2350.0,2288.0,2226.0,2164.0,2138.0,2112.0,2086.0,2059.0,2033.0,2007.0,1981.0,1955.0,1928.0,1902.0,1876.0,1850.0,1824.0,1797.0,1771.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,2969,2924,2878,2833,2788,2743,2698,2652,2607,2562.0,2517.0,2472.0,2426.0,2381.0,2354.0,2327.0,2299.0,2272.0,2245.0,2217.0,2190.0,2163.0,2135.0,2108.0,2081.0,2053.0,2026.0,1999.0,1971.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,2969,2940,2912,2883,2855,2826,2798,2769,2741,2712.0,2684.0,2655.0,2627.0,2598.0,2570.0,2541.0,2513.0,2485.0,2456.0,2428.0,2399.0,2371.0,2342.0,2314.0,2285.0,2257.0,2228.0,2200.0,2171.0 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,2697.2,2619.3,2541.3,2463.4,2385.5,2307.6,2229.7,2151.7,2073.8,1995.9,1918.0,1840.1,1762.2,1684.2,1663.9,1643.5,1623.2,1602.8,1582.5,1562.1,1541.7,1521.4,1501.0,1480.7,1460.3,1440.0,1419.6,1399.2,1378.9 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,2697.2,2645.3,2593.4,2541.5,2489.6,2437.7,2385.8,2334,2282.1,2230.2,2178.3,2126.4,2074.5,2022.6,1999.5,1976.4,1953.3,1930.2,1907.1,1884.0,1860.9,1837.8,1814.7,1791.6,1768.5,1745.4,1722.3,1699.1,1676.0 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,2697.2,2671.3,2645.5,2619.6,2593.7,2567.9,2542,2516.2,2490.3,2464.5,2438.6,2412.8,2386.9,2361.0,2335.2,2309.3,2283.5,2257.6,2231.8,2205.9,2180.0,2154.2,2128.3,2102.5,2076.6,2050.8,2024.9,1999.1,1973.2 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,2524.1,2458.4,2392.6,2326.9,2261.1,2195.3,2129.6,2063.8,1998.1,1932.3,1866.5,1800.8,1735.0,1669.3,1649.1,1628.9,1608.7,1588.6,1568.4,1548.2,1528.0,1507.9,1487.7,1467.5,1447.3,1427.1,1407.0,1386.8,1366.6 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,2524.1,2479.2,2434.2,2389.2,2344.2,2299.2,2254.3,2209.3,2164.3,2119.3,2074.3,2029.3,1984.4,1939.4,1917.2,1895.0,1872.8,1850.6,1828.4,1806.2,1784.1,1761.9,1739.7,1717.5,1695.3,1673.1,1650.9,1628.7,1606.5 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,2524.1,2499.9,2475.7,2451.5,2427.3,2403.1,2378.9,2354.7,2330.5,2306.3,2282.1,2257.9,2233.7,2209.5,2185.3,2161.1,2136.9,2112.7,2088.5,2064.3,2040.1,2015.9,1991.7,1967.5,1943.3,1919.1,1894.9,1870.7,1846.5 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,3011,2947,2884,2820,2757,2693,2630,2566,2503,2439.0,2375.0,2312.0,2248.0,2185.0,2158.0,2132.0,2105.0,2079.0,2053.0,2026.0,2000.0,1973.0,1947.0,1920.0,1894.0,1868.0,1841.0,1815.0,1788.0 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,3011,2965,2919,2872,2826,2780,2734,2687,2641,2595.0,2549.0,2503.0,2456.0,2410.0,2382.0,2355.0,2327.0,2299.0,2272.0,2244.0,2216.0,2189.0,2161.0,2133.0,2106.0,2078.0,2050.0,2023.0,1995.0 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,3011,2982,2953,2924,2895,2867,2838,2809,2780,2751.0,2722.0,2693.0,2664.0,2635.0,2607.0,2578.0,2549.0,2520.0,2491.0,2462.0,2433.0,2404.0,2375.0,2346.0,2318.0,2289.0,2260.0,2231.0,2202.0 diff --git a/tests/data/Natural_Gas_FE/Market/20/df_vom.csv b/tests/data/Natural_Gas_FE/Market/20/df_vom.csv index 4ae93fb..953bc21 100644 --- a/tests/data/Natural_Gas_FE/Market/20/df_vom.csv +++ b/tests/data/Natural_Gas_FE/Market/20/df_vom.csv @@ -1,22 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combustion Turbine (F-Frame)/Advanced,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44 -NG Combustion Turbine (F-Frame)/Moderate,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44 -NG Combustion Turbine (F-Frame)/Conservative,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44 -NG Combined Cycle (F-Frame)/Advanced,1.96,1.96,1.94,1.92,1.9,1.88,1.86,1.84,1.82,1.8,1.78,1.77,1.75,1.73,1.71,1.7,1.69,1.67,1.66,1.65,1.64,1.63,1.62,1.61,1.6,1.58,1.57,1.56,1.55,1.54 -NG Combined Cycle (F-Frame)/Moderate,1.96,1.96,1.94,1.93,1.91,1.9,1.89,1.87,1.86,1.84,1.83,1.81,1.8,1.79,1.77,1.76,1.75,1.74,1.73,1.72,1.71,1.7,1.69,1.68,1.67,1.66,1.65,1.64,1.63,1.62 -NG Combined Cycle (F-Frame)/Conservative,1.96,1.96,1.95,1.94,1.93,1.92,1.91,1.9,1.89,1.88,1.87,1.86,1.85,1.84,1.84,1.83,1.82,1.81,1.8,1.79,1.78,1.77,1.76,1.75,1.74,1.73,1.72,1.71,1.7,1.69 -NG Combined Cycle (H-Frame)/Advanced,1.96,1.96,1.94,1.92,1.9,1.88,1.86,1.84,1.82,1.8,1.78,1.77,1.75,1.73,1.71,1.7,1.69,1.67,1.66,1.65,1.64,1.63,1.62,1.61,1.6,1.58,1.57,1.56,1.55,1.54 -NG Combined Cycle (H-Frame)/Moderate,1.96,1.96,1.94,1.93,1.91,1.9,1.88,1.87,1.86,1.84,1.83,1.81,1.8,1.78,1.77,1.76,1.75,1.74,1.73,1.72,1.71,1.7,1.69,1.67,1.66,1.65,1.64,1.63,1.62,1.61 -NG Combined Cycle (H-Frame)/Conservative,1.96,1.96,1.95,1.94,1.93,1.92,1.91,1.9,1.89,1.88,1.87,1.86,1.85,1.84,1.83,1.82,1.81,1.8,1.79,1.78,1.77,1.76,1.75,1.74,1.73,1.72,1.71,1.7,1.69,1.69 -NG Combined Cycle (F-Frame) 95% CCS/Advanced,4.63,4.63,4.52,4.4,4.29,4.18,4.07,3.95,3.84,3.73,3.62,3.51,3.39,3.28,3.17,3.15,3.12,3.1,3.08,3.05,3.03,3.01,2.99,2.96,2.94,2.92,2.89,2.87,2.85,2.82 -NG Combined Cycle (F-Frame) 95% CCS/Moderate,4.63,4.63,4.56,4.49,4.42,4.35,4.28,4.2,4.13,4.06,3.99,3.92,3.85,3.78,3.71,3.68,3.66,3.63,3.61,3.58,3.55,3.53,3.5,3.48,3.45,3.43,3.4,3.37,3.35,3.32 -NG Combined Cycle (F-Frame) 95% CCS/Conservative,4.63,4.63,4.6,4.57,4.54,4.51,4.48,4.45,4.43,4.4,4.37,4.34,4.31,4.28,4.25,4.22,4.19,4.17,4.14,4.11,4.08,4.05,4.02,3.99,3.96,3.93,3.9,3.88,3.85,3.82 -NG Combined Cycle (H-Frame) 95% CCS/Advanced,4.4,4.4,4.31,4.21,4.12,4.02,3.93,3.83,3.74,3.64,3.55,3.45,3.36,3.26,3.17,3.15,3.12,3.1,3.08,3.05,3.03,3.01,2.99,2.96,2.94,2.92,2.89,2.87,2.85,2.82 -NG Combined Cycle (H-Frame) 95% CCS/Moderate,4.4,4.4,4.34,4.28,4.22,4.16,4.1,4.03,3.97,3.91,3.85,3.79,3.73,3.67,3.61,3.58,3.56,3.53,3.51,3.48,3.46,3.43,3.4,3.38,3.35,3.33,3.3,3.28,3.25,3.23 -NG Combined Cycle (H-Frame) 95% CCS/Conservative,4.4,4.4,4.37,4.35,4.32,4.29,4.26,4.24,4.21,4.18,4.15,4.13,4.1,4.07,4.04,4.02,3.99,3.96,3.93,3.91,3.88,3.85,3.82,3.8,3.77,3.74,3.71,3.69,3.66,3.63 -NG Combined Cycle (F-Frame) 97% CCS/Advanced,4.71,4.71,4.6,4.48,4.37,4.25,4.13,4.02,3.9,3.79,3.67,3.56,3.44,3.33,3.21,3.19,3.16,3.14,3.12,3.09,3.07,3.05,3.02,3.0,2.98,2.96,2.93,2.91,2.89,2.86 -NG Combined Cycle (F-Frame) 97% CCS/Moderate,4.71,4.71,4.64,4.57,4.49,4.42,4.35,4.28,4.2,4.13,4.06,3.99,3.92,3.84,3.77,3.74,3.72,3.69,3.67,3.64,3.61,3.59,3.56,3.53,3.51,3.48,3.46,3.43,3.4,3.38 -NG Combined Cycle (F-Frame) 97% CCS/Conservative,4.71,4.71,4.68,4.65,4.62,4.59,4.57,4.54,4.51,4.48,4.45,4.42,4.39,4.36,4.33,4.3,4.27,4.24,4.21,4.18,4.15,4.12,4.1,4.07,4.04,4.01,3.98,3.95,3.92,3.89 -NG Combined Cycle (H-Frame) 97% CCS/Advanced,4.48,4.48,4.38,4.28,4.19,4.09,3.99,3.89,3.8,3.7,3.6,3.5,3.41,3.31,3.21,3.19,3.16,3.14,3.12,3.09,3.07,3.05,3.02,3.0,2.98,2.96,2.93,2.91,2.89,2.86 -NG Combined Cycle (H-Frame) 97% CCS/Moderate,4.48,4.48,4.42,4.35,4.29,4.23,4.17,4.1,4.04,3.98,3.91,3.85,3.79,3.73,3.66,3.64,3.61,3.59,3.56,3.54,3.51,3.48,3.46,3.43,3.41,3.38,3.36,3.33,3.31,3.28 -NG Combined Cycle (H-Frame) 97% CCS/Conservative,4.48,4.48,4.45,4.42,4.4,4.37,4.34,4.31,4.28,4.26,4.23,4.2,4.17,4.14,4.12,4.09,4.06,4.03,4.01,3.98,3.95,3.92,3.89,3.87,3.84,3.81,3.78,3.75,3.73,3.7 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combustion Turbine (F-Frame)/Advanced,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94 +NG Combustion Turbine (F-Frame)/Moderate,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94 +NG Combustion Turbine (F-Frame)/Conservative,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94 +NG 2-on-1 Combined Cycle (F-Frame)/Advanced,2.17,2.15,2.13,2.1,2.08,2.06,2.04,2.02,2,1.98,1.95,1.93,1.91,1.89,1.88,1.87,1.85,1.84,1.83,1.82,1.8,1.79,1.78,1.76,1.75,1.74,1.73,1.71,1.7 +NG 2-on-1 Combined Cycle (F-Frame)/Moderate,2.17,2.15,2.14,2.12,2.1,2.09,2.07,2.06,2.04,2.02,2.01,1.99,1.98,1.96,1.95,1.94,1.93,1.91,1.9,1.89,1.88,1.87,1.86,1.85,1.83,1.82,1.81,1.8,1.79 +NG 2-on-1 Combined Cycle (F-Frame)/Conservative,2.17,2.16,2.15,2.14,2.13,2.12,2.11,2.09,2.08,2.07,2.06,2.05,2.04,2.03,2.02,2.01,2.0,1.99,1.98,1.97,1.96,1.95,1.94,1.93,1.92,1.91,1.9,1.88,1.87 +NG 2-on-1 Combined Cycle (H-Frame)/Advanced,2.16,2.14,2.12,2.1,2.08,2.06,2.04,2.02,2,1.97,1.95,1.93,1.91,1.89,1.88,1.87,1.85,1.84,1.83,1.82,1.8,1.79,1.78,1.76,1.75,1.74,1.73,1.71,1.7 +NG 2-on-1 Combined Cycle (H-Frame)/Moderate,2.16,2.15,2.13,2.12,2.1,2.08,2.07,2.05,2.04,2.02,2.01,1.99,1.97,1.96,1.95,1.93,1.92,1.91,1.9,1.89,1.88,1.86,1.85,1.84,1.83,1.82,1.81,1.79,1.78 +NG 2-on-1 Combined Cycle (H-Frame)/Conservative,2.16,2.15,2.14,2.13,2.12,2.11,2.1,2.09,2.08,2.07,2.06,2.05,2.04,2.02,2.01,2.0,1.99,1.98,1.97,1.96,1.95,1.94,1.93,1.92,1.91,1.89,1.88,1.87,1.86 +NG 1-on-1 Combined Cycle (H-Frame)/Advanced,2.53,2.52,2.5,2.48,2.47,2.45,2.44,2.42,2.4,2.39,2.37,2.35,2.34,2.32,2.3,2.29,2.27,2.26,2.24,2.23,2.21,2.2,2.18,2.16,2.15,2.13,2.12,2.1,2.09 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,2.53,2.52,2.5,2.49,2.48,2.46,2.45,2.43,2.42,2.4,2.39,2.37,2.36,2.35,2.33,2.32,2.3,2.29,2.27,2.26,2.25,2.23,2.22,2.2,2.19,2.18,2.16,2.15,2.13 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,2.53,2.52,2.51,2.5,2.48,2.47,2.46,2.45,2.43,2.42,2.41,2.4,2.38,2.37,2.36,2.34,2.33,2.32,2.31,2.29,2.28,2.27,2.26,2.24,2.23,2.22,2.21,2.19,2.18 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,5.11,4.99,4.87,4.74,4.62,4.49,4.37,4.24,4.12,3.99,3.87,3.75,3.62,3.5,3.47,3.45,3.42,3.39,3.37,3.34,3.32,3.29,3.27,3.24,3.22,3.19,3.16,3.14,3.11 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,5.11,5.04,4.96,4.88,4.8,4.72,4.64,4.57,4.49,4.41,4.33,4.25,4.17,4.1,4.07,4.04,4.01,3.98,3.95,3.92,3.89,3.86,3.84,3.81,3.78,3.75,3.72,3.69,3.66 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,5.11,5.08,5.05,5.02,4.99,4.95,4.92,4.89,4.86,4.82,4.79,4.76,4.73,4.7,4.66,4.63,4.6,4.57,4.53,4.5,4.47,4.44,4.4,4.37,4.34,4.31,4.28,4.24,4.21 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,4.86,4.76,4.65,4.55,4.44,4.34,4.23,4.13,4.02,3.92,3.81,3.71,3.6,3.5,3.47,3.45,3.42,3.39,3.37,3.34,3.32,3.29,3.27,3.24,3.22,3.19,3.16,3.14,3.11 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,4.86,4.79,4.73,4.66,4.59,4.52,4.45,4.39,4.32,4.25,4.18,4.12,4.05,3.98,3.95,3.92,3.9,3.87,3.84,3.81,3.78,3.75,3.73,3.7,3.67,3.64,3.61,3.59,3.56 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,4.86,4.83,4.8,4.77,4.74,4.71,4.68,4.65,4.62,4.59,4.55,4.52,4.49,4.46,4.43,4.4,4.37,4.34,4.31,4.28,4.25,4.22,4.19,4.16,4.13,4.09,4.06,4.03,4.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,5.3,5.2,5.1,5,4.9,4.8,4.7,4.6,4.5,4.4,4.3,4.2,4.1,4.0,3.96,3.93,3.9,3.86,3.83,3.8,3.76,3.73,3.7,3.67,3.63,3.6,3.57,3.53,3.5 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,5.3,5.23,5.17,5.1,5.03,4.96,4.89,4.82,4.76,4.69,4.62,4.55,4.48,4.41,4.38,4.34,4.31,4.28,4.24,4.21,4.17,4.14,4.1,4.07,4.03,4.0,3.96,3.93,3.89 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,5.3,5.27,5.23,5.19,5.16,5.12,5.09,5.05,5.01,4.98,4.94,4.9,4.87,4.83,4.8,4.76,4.72,4.69,4.65,4.61,4.58,4.54,4.51,4.47,4.43,4.4,4.36,4.32,4.29 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,5.21,5.08,4.95,4.82,4.7,4.57,4.44,4.31,4.18,4.05,3.93,3.8,3.67,3.54,3.52,3.49,3.46,3.44,3.41,3.39,3.36,3.34,3.31,3.28,3.26,3.23,3.21,3.18,3.16 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,5.21,5.13,5.05,4.97,4.89,4.81,4.72,4.64,4.56,4.48,4.4,4.32,4.24,4.16,4.13,4.1,4.07,4.04,4.02,3.99,3.96,3.93,3.9,3.87,3.84,3.81,3.78,3.75,3.72 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,5.21,5.17,5.14,5.11,5.08,5.04,5.01,4.98,4.95,4.91,4.88,4.85,4.81,4.78,4.75,4.72,4.68,4.65,4.62,4.58,4.55,4.52,4.49,4.45,4.42,4.39,4.36,4.32,4.29 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,4.86,4.76,4.65,4.55,4.44,4.34,4.23,4.13,4.02,3.92,3.81,3.71,3.6,3.5,3.47,3.45,3.42,3.39,3.37,3.34,3.32,3.29,3.27,3.24,3.22,3.19,3.16,3.14,3.11 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,4.86,4.79,4.73,4.66,4.59,4.52,4.45,4.39,4.32,4.25,4.18,4.12,4.05,3.98,3.95,3.92,3.9,3.87,3.84,3.81,3.78,3.75,3.73,3.7,3.67,3.64,3.61,3.59,3.56 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,4.86,4.83,4.8,4.77,4.74,4.71,4.68,4.65,4.62,4.59,4.55,4.52,4.49,4.46,4.43,4.4,4.37,4.34,4.31,4.28,4.25,4.22,4.19,4.16,4.13,4.09,4.06,4.03,4.0 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,5.39,5.29,5.18,5.08,4.98,4.87,4.77,4.67,4.56,4.46,4.35,4.25,4.15,4.04,4.01,3.98,3.94,3.91,3.88,3.84,3.81,3.78,3.74,3.71,3.68,3.64,3.61,3.58,3.54 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,5.39,5.32,5.25,5.18,5.11,5.04,4.97,4.9,4.83,4.76,4.69,4.62,4.55,4.48,4.44,4.41,4.37,4.34,4.3,4.27,4.23,4.2,4.16,4.13,4.09,4.06,4.02,3.99,3.95 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,5.39,5.35,5.32,5.28,5.24,5.21,5.17,5.13,5.1,5.06,5.02,4.99,4.95,4.91,4.88,4.84,4.8,4.77,4.73,4.69,4.66,4.62,4.58,4.55,4.51,4.47,4.43,4.4,4.36 diff --git a/tests/data/Natural_Gas_FE/Market/30/df_capex.csv b/tests/data/Natural_Gas_FE/Market/30/df_capex.csv index 7066c05..ca6b387 100644 --- a/tests/data/Natural_Gas_FE/Market/30/df_capex.csv +++ b/tests/data/Natural_Gas_FE/Market/30/df_capex.csv @@ -1,22 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combustion Turbine (F-Frame)/Advanced,1120.367640410874,1120.367640410874,1111.4279425021498,1102.5999908172846,1093.7720391324192,1084.944087447554,1076.0043895388296,1067.1764378539644,1058.3484861690993,1049.5205344842338,1040.6925827993687,1031.7528848906443,1022.924933205779,1014.0969815209138,1005.2690298360486,996.3293319273242,987.501380242459,978.6734285575936,969.8454768727285,960.9057789640042,952.0778272791389,943.2498755942737,934.4219239094084,925.5939722245431,916.6542743158187,907.8263226309535,898.9983709460884,890.1704192612231,881.2307213524988,872.4027696676335 -NG Combustion Turbine (F-Frame)/Moderate,1120.367640410874,1120.367640410874,1111.4279425021498,1102.5999908172846,1093.7720391324192,1084.944087447554,1076.0043895388296,1067.1764378539644,1058.3484861690993,1049.5205344842338,1040.6925827993687,1031.7528848906443,1022.924933205779,1014.0969815209138,1005.2690298360486,996.3293319273242,987.501380242459,978.6734285575936,969.8454768727285,960.9057789640042,952.0778272791389,943.2498755942737,934.4219239094084,925.5939722245431,916.6542743158187,907.8263226309535,898.9983709460884,890.1704192612231,881.2307213524988,872.4027696676335 -NG Combustion Turbine (F-Frame)/Conservative,1120.367640410874,1120.367640410874,1111.4279425021498,1102.5999908172846,1093.7720391324192,1084.944087447554,1076.0043895388296,1067.1764378539644,1058.3484861690993,1049.5205344842338,1040.6925827993687,1031.7528848906443,1022.924933205779,1014.0969815209138,1005.2690298360486,996.3293319273242,987.501380242459,978.6734285575936,969.8454768727285,960.9057789640042,952.0778272791389,943.2498755942737,934.4219239094084,925.5939722245431,916.6542743158187,907.8263226309535,898.9983709460884,890.1704192612231,881.2307213524988,872.4027696676335 -NG Combined Cycle (F-Frame)/Advanced,1247.5348431624775,1247.5348431624775,1234.23704252325,1221.0509881078815,1207.753187468654,1194.4553868294267,1181.2693324140582,1167.971531774831,1154.7854773594627,1141.4876767202352,1128.189876081008,1115.0038216656394,1101.706021026412,1088.4082203871847,1075.2221659718164,1065.2767520483603,1055.3313381249047,1045.385924201449,1035.440510277993,1025.4950963545373,1015.5496824310815,1005.6042685076256,995.65885458417,985.7134406607141,975.8797729611173,965.9343590376616,955.9889451142058,946.0435311907501,936.0981172672942,926.1527033438383 -NG Combined Cycle (F-Frame)/Moderate,1247.5348431624775,1247.5348431624775,1236.8072056720082,1225.96782195768,1215.2401844672108,1204.4008007528826,1193.6731632624135,1182.9455257719442,1172.1061420576161,1161.3785045671468,1150.5391208528185,1139.8114833623495,1129.0838458718802,1118.244462157552,1107.5168246670828,1098.3536343106405,1089.302190178057,1080.1389998216146,1071.0875556890312,1061.9243653325889,1052.8729212000055,1043.709730843563,1034.6582867109796,1025.4950963545373,1016.3319059980948,1007.2804618655115,998.1172715090692,989.0658273764858,979.9026370200432,970.8511928874599 -NG Combined Cycle (F-Frame)/Conservative,1247.5348431624775,1247.5348431624775,1239.2656225969074,1230.9964020313373,1222.6154352419082,1214.3462146763384,1206.0769941107683,1197.8077735451984,1189.5385529796283,1181.2693324140582,1173.0001118484884,1164.6191450590593,1156.3499244934892,1148.0807039279196,1139.8114833623495,1131.5422627967794,1123.2730422312095,1114.8920754417804,1106.6228548762103,1098.3536343106405,1090.0844137450704,1081.8151931795005,1073.5459726139304,1065.2767520483603,1056.8957852589315,1048.6265646933614,1040.3573441277915,1032.0881235622214,1023.8189029966516,1015.5496824310815 -NG Combined Cycle (H-Frame)/Advanced,1283.0701423496564,1283.0701423496564,1267.0904323378118,1251.110722325967,1235.1310123141222,1219.1513023022776,1203.171592290433,1187.080136054729,1171.1004260428845,1155.1207160310398,1139.141006019195,1123.1612960073503,1107.1815859955057,1091.201875983661,1075.2221659718164,1065.2767520483603,1055.3313381249047,1045.385924201449,1035.440510277993,1025.4950963545373,1015.5496824310815,1005.6042685076256,995.65885458417,985.7134406607141,975.8797729611173,965.9343590376616,955.9889451142058,946.0435311907501,936.0981172672942,926.1527033438383 -NG Combined Cycle (H-Frame)/Moderate,1283.0701423496564,1283.0701423496564,1270.7780577251606,1258.5977193245235,1246.3056347000277,1234.0135500755318,1221.7214654510358,1209.5411270503992,1197.249042425903,1184.9569578014073,1172.7766194007702,1160.4845347762744,1148.1924501517785,1135.9003655272825,1123.7200271266456,1114.445090546344,1105.1701539660428,1096.0069636096002,1086.7320270292987,1077.5688366728564,1068.2939000925548,1059.0189635122535,1049.855773155811,1040.5808365755097,1031.3058999952082,1022.1427096387657,1012.8677730584642,1003.5928364781628,994.4296461217203,985.1547095414189 -NG Combined Cycle (H-Frame)/Conservative,1283.0701423496564,1283.0701423496564,1274.5774293363681,1265.9729700992214,1257.480257085933,1248.987544072645,1240.3830848354978,1231.8903718222098,1223.3976588089217,1214.7931995717745,1206.3004865584865,1197.8077735451984,1189.2033143080512,1180.710601294763,1172.217888281475,1163.6134290443279,1155.1207160310398,1146.6280030177516,1138.0235437806045,1129.5308307673163,1121.0381177540285,1112.4336585168812,1103.9409455035932,1095.336486266446,1086.843773253158,1078.3510602398699,1069.7466010027226,1061.2538879894346,1052.7611749761465,1044.1567157389993 -NG Combined Cycle (F-Frame) 95% CCS/Advanced,2661.236321203368,2661.236321203368,2585.248888979211,2509.1497105311955,2433.05053208318,2357.063099859023,2280.9639214110075,2204.976489186851,2128.877310738835,2052.7781322908195,1976.7907000666628,1900.6915216186471,1824.7040893944907,1748.6049109464748,1672.505732498459,1652.3914122038295,1632.1653456853405,1611.939279166852,1591.7132126483632,1571.5988923537336,1551.3728258352446,1531.146759316756,1510.920692798267,1490.6946262797785,1470.580305985149,1450.3542394666601,1430.1281729481714,1409.9021064296826,1389.6760399111938,1369.561719616564 -NG Combined Cycle (F-Frame) 95% CCS/Moderate,2661.236321203368,2661.236321203368,2610.503535571357,2559.659003715488,2508.926218083477,2458.193432451467,2407.3489005955976,2356.616114963587,2305.7715831077176,2255.038797475707,2204.3060118436965,2153.461479987827,2102.7286943558165,2051.8841624999473,2001.1513768679365,1978.2434009768306,1955.4471713095836,1932.5391954184777,1909.7429657512305,1886.8349898601246,1864.0387601928774,1841.1307843017714,1818.3345546345245,1795.4265787434185,1772.6303490761713,1749.8341194089246,1726.9261435178184,1704.1299138505715,1681.2219379594653,1658.4257082922184 -NG Combined Cycle (F-Frame) 95% CCS/Conservative,2661.236321203368,2661.236321203368,2635.758182163503,2610.280043123639,2584.690157859916,2559.2120188200515,2533.733879780187,2508.255740740323,2482.777601700459,2457.1877164367356,2431.709577396871,2406.231438357007,2380.7532993171426,2355.2751602772782,2329.685275013555,2304.2071359736906,2278.7289969338262,2253.2508578939623,2227.7727188540975,2202.1828335903747,2176.7046945505103,2151.226555510646,2125.7484164707816,2100.2702774309173,2074.680392167194,2049.2022531273296,2023.7241140874655,1998.2459750476012,1972.767836007737,1947.1779507440135 -NG Combined Cycle (H-Frame) 95% CCS/Advanced,2531.3872090791474,2531.3872090791474,2465.233444554587,2399.191426253886,2333.149407953186,2267.1073896524845,2201.065371351784,2135.023353051083,2068.8695885265233,2002.8275702258222,1936.7855519251216,1870.7435336244207,1804.7015153237198,1738.6594970230192,1672.505732498459,1652.3914122038295,1632.1653456853405,1611.939279166852,1591.7132126483632,1571.5988923537336,1551.3728258352446,1531.146759316756,1510.920692798267,1490.6946262797785,1470.580305985149,1450.3542394666601,1430.1281729481714,1409.9021064296826,1389.6760399111938,1369.561719616564 -NG Combined Cycle (H-Frame) 95% CCS/Moderate,2531.3872090791474,2531.3872090791474,2486.1299884162304,2440.984513977173,2395.839039538115,2350.6935650990567,2305.548090659999,2260.4026162209416,2215.257141781884,2169.999921118967,2124.854446679909,2079.7089722408514,2034.5634978017938,1989.4180233627358,1944.2725489236782,1922.0350503757263,1899.7975518277747,1877.560053279823,1855.3225547318712,1833.0850561839197,1810.8475576359679,1788.610059088016,1766.3725605400643,1744.1350619921127,1721.897563444161,1699.6600648962092,1677.4225663482573,1655.185067800306,1632.947569252354,1610.7100707044024 -NG Combined Cycle (H-Frame) 95% CCS/Conservative,2531.3872090791474,2531.3872090791474,2507.0265322778732,2482.777601700459,2458.5286711230438,2434.2797405456295,2410.0308099682143,2385.7818793908,2361.5329488133852,2337.2840182359705,2312.9233414346972,2288.674410857282,2264.4254802798678,2240.176549702453,2215.9276191250383,2191.6786885476236,2167.429757970209,2143.180827392794,2118.8201505915204,2094.5712200141056,2070.322289436691,2046.0733588592761,2021.8244282818614,1997.5754977044467,1973.3265671270321,1949.0776365496174,1924.716959748344,1900.4680291709292,1876.2190985935144,1851.9701680160997 -NG Combined Cycle (F-Frame) 97% CCS/Advanced,2701.9119466880634,2701.9119466880634,2623.801336210585,2545.802471956965,2467.8036077033457,2389.8047434497257,2311.694132972247,2233.6952687186276,2155.696404465008,2077.6975402113885,1999.58692973391,1921.5880654802902,1843.5892012266706,1765.590336973051,1687.5914727194315,1667.1419137532246,1646.8041010108768,1626.35454204467,1606.0167293023221,1585.6789165599744,1565.2293575937674,1544.8915448514197,1524.4419858852127,1504.104173142865,1483.7663604005172,1463.3168014343103,1442.9789886919625,1422.5294297257556,1402.1916169834078,1381.85380424106 -NG Combined Cycle (F-Frame) 97% CCS/Moderate,2701.9119466880634,2701.9119466880634,2649.9499525936035,2597.987958499143,2546.0259644046832,2494.0639703102233,2442.101976215763,2390.139982121303,2338.177988026843,2286.215993932383,2234.253999837923,2182.292005743463,2130.3300116490027,2078.368017554543,2026.406023460083,2003.2745551212586,1980.1430867824345,1957.0116184436101,1933.880150104786,1910.7486817659621,1887.6172134271378,1864.4857450883137,1841.3542767494894,1818.2228084106653,1795.0913400718414,1771.959871733017,1748.828403394193,1725.5851888315099,1702.4537204926855,1679.3222521538614 -NG Combined Cycle (F-Frame) 97% CCS/Conservative,2701.9119466880634,2701.9119466880634,2675.9868227527627,2650.0616988174625,2624.248321106021,2598.32319717072,2572.39807323542,2546.4729493001196,2520.659571588678,2494.7344476533776,2468.809323718077,2442.995946006635,2417.070822071335,2391.1456981360348,2365.332320424593,2339.407196489293,2313.482072553992,2287.668694842551,2261.74357090725,2235.8184469719495,2209.8933230366492,2184.0799453252075,2158.1548213899073,2132.2296974546066,2106.4163197431653,2080.4911958078646,2054.5660718725644,2028.752694161123,2002.8275702258222,1976.9024462905218 -NG Combined Cycle (H-Frame) 97% CCS/Advanced,2567.5929856094804,2567.5929856094804,2499.874773950894,2432.156562292307,2364.438350633721,2296.7201389751344,2229.1136735404066,2161.3954618818198,2093.677250223233,2025.9590385646466,1958.352573129919,1890.6343614713323,1822.9161498127455,1755.1979381541591,1687.5914727194315,1667.1419137532246,1646.8041010108768,1626.35454204467,1606.0167293023221,1585.6789165599744,1565.2293575937674,1544.8915448514197,1524.4419858852127,1504.104173142865,1483.7663604005172,1463.3168014343103,1442.9789886919625,1422.5294297257556,1402.1916169834078,1381.85380424106 -NG Combined Cycle (H-Frame) 97% CCS/Moderate,2567.5929856094804,2567.5929856094804,2521.4417951556916,2475.290604701902,2429.139414248113,2382.9882237943234,2336.837033340534,2290.6858428867454,2244.5346524329557,2198.3834619791664,2152.232271525377,2106.081081071588,2059.929890617799,2013.7787001640095,1967.6275097102202,1945.0547724906914,1922.5937814950216,1900.132790499352,1877.560053279823,1855.099062284153,1832.6380712884834,1810.0653340689544,1787.6043430732848,1765.1433520776147,1742.570614858086,1720.1096238624161,1697.6486328667463,1675.0758956472173,1652.6149046515477,1630.1539136558777 -NG Combined Cycle (H-Frame) 97% CCS/Conservative,2567.5929856094804,2567.5929856094804,2542.8970701366297,2518.3129008876376,2493.728731638646,2469.144562389654,2444.448646916803,2419.8644776678116,2395.2803084188195,2370.696139169828,2346.0002236969767,2321.416054447985,2296.831885198993,2272.2477159500013,2247.6635467010096,2222.9676312281586,2198.3834619791664,2173.799292730175,2149.2151234811827,2124.519208008332,2099.9350387593404,2075.3508695103483,2050.7667002613566,2026.0707847885055,2001.4866155395137,1976.9024462905218,1952.3182770415299,1927.734107792538,1903.0381923196874,1878.4540230706955 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combustion Turbine (F-Frame)/Advanced,1348.815136463486,1339.0088135942865,1329.2024907250875,1319.3961678558883,1309.589844986689,1299.78352211749,1289.9771992482906,1280.2823118662418,1270.4759889970424,1260.6696661278431,1250.8633432586441,1241.057020389445,1231.250697520246,1221.4443746510465,1211.6380517818473,1201.9431643997982,1192.136841530599,1182.3305186614,1172.5241957922008,1162.7178729230016,1152.9115500538023,1143.105227184603,1133.2989043154041,1123.6040169333548,1113.7976940641556,1103.9913711949566,1094.1850483257574,1084.3787254565582,1074.572402587359 +NG Combustion Turbine (F-Frame)/Moderate,1348.815136463486,1339.0088135942865,1329.2024907250875,1319.3961678558883,1309.589844986689,1299.78352211749,1289.9771992482906,1280.2823118662418,1270.4759889970424,1260.6696661278431,1250.8633432586441,1241.057020389445,1231.250697520246,1221.4443746510465,1211.6380517818473,1201.9431643997982,1192.136841530599,1182.3305186614,1172.5241957922008,1162.7178729230016,1152.9115500538023,1143.105227184603,1133.2989043154041,1123.6040169333548,1113.7976940641556,1103.9913711949566,1094.1850483257574,1084.3787254565582,1074.572402587359 +NG Combustion Turbine (F-Frame)/Conservative,1348.815136463486,1339.0088135942865,1329.2024907250875,1319.3961678558883,1309.589844986689,1299.78352211749,1289.9771992482906,1280.2823118662418,1270.4759889970424,1260.6696661278431,1250.8633432586441,1241.057020389445,1231.250697520246,1221.4443746510465,1211.6380517818473,1201.9431643997982,1192.136841530599,1182.3305186614,1172.5241957922008,1162.7178729230016,1152.9115500538023,1143.105227184603,1133.2989043154041,1123.6040169333548,1113.7976940641556,1103.9913711949566,1094.1850483257574,1084.3787254565582,1074.572402587359 +NG 2-on-1 Combined Cycle (F-Frame)/Advanced,1499.2530441159731,1484.5435598121744,1469.7226400212257,1455.0131557174268,1440.1922359264781,1425.3713161355292,1410.6618318317308,1395.8409120407816,1381.1314277369831,1366.3105079460342,1351.6010236422358,1336.7801038512866,1321.959184060338,1307.2496997565393,1296.2175865286904,1285.0740378136913,1274.041924585842,1263.0098113579932,1251.977698130144,1240.834149415145,1229.8020361872957,1218.7699229594468,1207.7378097315977,1196.5942610165987,1185.5621477887498,1174.5300345609005,1163.4979213330514,1152.3543726180524,1141.3222593902035 +NG 2-on-1 Combined Cycle (F-Frame)/Moderate,1499.2530441159731,1487.329446990924,1475.2944143787252,1463.259381766526,1451.3357846414772,1439.300752029278,1427.265719417079,1415.3421222920301,1403.307089679831,1391.2720570676322,1379.348459942583,1367.3134273303842,1355.2783947181854,1343.3547975931363,1333.2141682624872,1323.073538931838,1312.9329096011888,1302.6808447833896,1292.5402154527408,1282.3995861220913,1272.2589567914424,1262.1183274607931,1251.977698130144,1241.837068799495,1231.6964394688457,1221.5558101381966,1211.4151808075474,1201.2745514768983,1191.1339221462492 +NG 2-on-1 Combined Cycle (F-Frame)/Conservative,1499.2530441159731,1490.1153341696738,1480.8661887362248,1471.6170433027753,1462.367897869326,1453.118752435877,1443.9810424895777,1434.7318970561284,1425.4827516226794,1416.2336061892302,1407.0958962429308,1397.8467508094818,1388.5976053760323,1379.348459942583,1370.099314509134,1360.9616045628347,1351.7124591293855,1342.4633136959364,1333.2141682624872,1324.0764583161879,1314.8273128827389,1305.5781674492894,1296.32902201584,1287.079876582391,1277.9421666360918,1268.6930212026425,1259.4438757691935,1250.1947303357442,1241.057020389445 +NG 2-on-1 Combined Cycle (H-Frame)/Advanced,1536.02675487547,1518.4199479057713,1500.8131409360728,1483.2063339663744,1465.5995269966759,1447.9927200269774,1430.3859130572787,1412.7791060875804,1395.172299117882,1377.5654921481835,1360.070120665635,1342.4633136959364,1324.856506726238,1307.2496997565393,1296.2175865286904,1285.0740378136913,1274.041924585842,1263.0098113579932,1251.977698130144,1240.834149415145,1229.8020361872957,1218.7699229594468,1207.7378097315977,1196.5942610165987,1185.5621477887498,1174.5300345609005,1163.4979213330514,1152.3543726180524,1141.3222593902035 +NG 2-on-1 Combined Cycle (H-Frame)/Moderate,1536.02675487547,1522.4316254431712,1508.9479314980222,1495.3528020657234,1481.8691081205745,1468.2739786882755,1454.790284743127,1441.1951553108279,1427.7114613656793,1414.1163319333803,1400.6326379882314,1387.0375085559326,1373.5538146107835,1359.958685178485,1349.7066203606857,1339.4545555428865,1329.2024907250875,1318.9504259072883,1308.6983610894893,1298.44629627169,1288.082795966741,1277.8307311489418,1267.5786663311426,1257.3266015133436,1247.0745366955443,1236.8224718777453,1226.570407059946,1216.2069067549971,1205.954841937198 +NG 2-on-1 Combined Cycle (H-Frame)/Conservative,1536.02675487547,1526.5547384677209,1517.0827220599717,1507.4992701650724,1498.027253757323,1488.5552373495739,1479.0832209418247,1469.6112045340756,1460.1391881263264,1450.667171718577,1441.1951553108279,1431.7231389030787,1422.2511224953296,1412.7791060875804,1403.307089679831,1393.835073272082,1384.3630568643327,1374.8910404565836,1365.4190240488344,1355.947007641085,1346.474991233336,1337.0029748255868,1327.5309584178376,1318.0589420100882,1308.4754901151894,1299.00347370744,1289.5314572996908,1280.0594408919417,1270.5874244841925 +NG 1-on-1 Combined Cycle (H-Frame)/Advanced,1762.9094067128508,1750.6515031263518,1738.3935995398529,1725.021341081854,1712.763437495355,1700.505533908856,1688.247630322357,1674.8753718643582,1662.6174682778592,1650.3595646913602,1638.1016611048613,1624.7294026468624,1612.4714990603634,1600.2135954738644,1585.7269821443658,1572.354723686367,1558.982465228368,1544.4958518988692,1531.1235934408703,1517.7513349828714,1503.2647216533728,1489.892463195374,1476.520204737375,1462.0335914078762,1448.6613329498773,1434.1747196203785,1420.8024611623796,1407.430202704381,1392.943589374882 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,1762.9094067128508,1751.7658579978518,1739.5079544113528,1727.2500508248538,1716.1065021098548,1703.8485985233558,1692.7050498083568,1680.4471462218578,1669.3035975068588,1657.0456939203598,1645.9021452053607,1633.6442416188618,1621.3863380323628,1610.2427893173638,1597.9848857308648,1585.7269821443658,1572.354723686367,1560.096820099868,1547.838916513369,1535.58101292687,1523.323109340371,1511.065205753872,1498.807302167373,1486.5493985808741,1474.2914949943752,1460.9192365363763,1448.6613329498773,1436.4034293633783,1424.1455257768794 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,1762.9094067128508,1751.7658579978518,1740.6223092828527,1730.5931154393534,1719.4495667243543,1708.3060180093553,1697.1624692943562,1686.0189205793572,1674.8753718643582,1663.7318231493591,1652.58827443436,1642.559080590861,1631.415531875862,1620.2719831608629,1609.1284344458638,1597.9848857308648,1586.8413370158655,1575.6977883008665,1565.6685944573674,1554.5250457423683,1543.3814970273693,1532.2379483123702,1521.0943995973712,1509.9508508823722,1498.807302167373,1487.663753452374,1477.634559608875,1466.491010893876,1455.3474621788769 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,3071.8306387766397,2987.139668542647,2902.560133795804,2817.869163561811,2733.2896288149686,2648.7100940681257,2564.019123834133,2479.43958908729,2394.748618853297,2310.169084106454,2225.4781138724616,2140.8985791256187,2056.207608891626,1971.628074144783,1949.118105740485,1926.608137336187,1904.0981689318887,1881.6996360147405,1859.1896676104427,1836.6796992061445,1814.1697308018463,1791.7711978846985,1769.2612294804003,1746.751261076102,1724.2412926718039,1701.731324267506,1679.3327913503579,1656.8228229460597,1634.3128545417615 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,3071.8306387766397,3015.332846791595,2958.835054806549,2902.3372628215043,2845.8394708364594,2789.3416788514137,2732.7324513792187,2676.2346593941734,2619.736867409128,2563.239075424083,2506.741283439038,2450.2434914539926,2393.7456994689474,2337.247907483902,2311.840616413704,2286.4333253435066,2260.914598786159,2235.5073077159605,2210.100016645763,2184.692725575565,2159.1739990182173,2133.7667079480193,2108.3594168778213,2082.952125807624,2057.544834737426,2032.026108180078,2006.6188171098802,1981.2115260396824,1955.8042349694842 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,3071.8306387766397,3043.414589553392,3015.1099758172945,2986.693926594047,2958.277877370799,2929.973263634702,2901.5572144114544,2873.1411651882067,2844.8365514521092,2816.4205022288616,2788.004453005614,2759.6998392695164,2731.2837900462687,2702.867740823021,2674.5631270869235,2646.147077863676,2617.731028640428,2589.4264149043306,2561.010365681083,2532.5943164578352,2504.289702721738,2475.8736534984905,2447.457604275243,2419.1529905391453,2390.7369413158976,2362.32089209265,2334.0162783565524,2305.6002291333048,2277.184179910057 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,2924.178618302902,2850.965503245359,2777.640952700665,2704.427837643121,2631.1032870984272,2557.778736553734,2484.5656214961896,2411.241070951496,2338.027955893952,2264.703405349258,2191.3788548045645,2118.165739747021,2044.8411892023269,1971.628074144783,1949.118105740485,1926.608137336187,1904.0981689318887,1881.6996360147405,1859.1896676104427,1836.6796992061445,1814.1697308018463,1791.7711978846985,1769.2612294804003,1746.751261076102,1724.2412926718039,1701.731324267506,1679.3327913503579,1656.8228229460597,1634.3128545417615 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,2924.178618302902,2874.1440845725565,2823.9981153550607,2773.852146137565,2723.706176920069,2673.5602077025733,2623.525673972228,2573.3797047547323,2523.2337355372365,2473.0877663197407,2422.941797102245,2372.795827884749,2322.7612941544035,2272.6153249369077,2247.87664678961,2223.1379686423115,2198.3992904950137,2173.660612347716,2148.921934200418,2124.18325605312,2099.556013392972,2074.8173352456743,2050.0786570983764,2025.3399789510786,2000.6013008037805,1975.8626226564827,1951.1239445091849,1926.385266361887,1901.646588214589 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,2924.178618302902,2897.211230412605,2870.2438425223067,2843.276454632009,2816.309066741712,2789.3416788514137,2762.374290961116,2735.4069030708183,2708.4395151805206,2681.472127290223,2654.5047393999253,2627.5373515096276,2600.5699636193294,2573.602575729032,2546.6351878387345,2519.6677999484364,2492.700412058139,2465.733024167841,2438.7656362775433,2411.798248387246,2384.830860496948,2357.8634726066502,2330.8960847163526,2303.928696826055,2276.961308935757,2249.9939210454595,2223.026533155162,2196.059145264864,2169.0917573745664 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,3419.9551006332103,3350.8650986002162,3281.775096567222,3212.685094534228,3143.595092501234,3074.50509046824,3005.4150884352457,2936.325086402251,2868.349439240757,2799.259437207763,2730.1694351747688,2661.0794331417746,2591.9894311087805,2522.8994290757864,2493.926202416789,2464.952975757791,2435.979749098794,2405.8921675682964,2376.9189409092987,2347.945714250301,2318.9724875913034,2289.9992609323062,2259.9116794018087,2230.938452742811,2201.9652260838134,2172.991999424816,2144.0187727658185,2113.931191235321,2084.9579645763233 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,3419.9551006332103,3369.8091314157145,3318.548807326719,3268.4028381092235,3218.2568688917277,3168.110899674232,3117.964930456736,3066.7046063677403,3016.5586371502445,2966.4126679327487,2916.266698715253,2866.120729497757,2814.860405408762,2764.714436191266,2734.6268546607685,2704.539273130271,2673.337336728274,2643.2497551977763,2613.1621736672787,2581.960237265281,2551.872655734784,2521.7850742042865,2490.583137802289,2460.4955562717914,2430.4079747412943,2399.206038339297,2369.1184568087992,2339.030875278302,2307.8289388763046 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,3419.9551006332103,3387.6388093597134,3356.436872957716,3324.1205816842185,3292.918645282221,3260.602354008724,3229.4004176067265,3197.0841263332295,3165.882189931232,3133.5658986577346,3102.3639622557375,3070.04767098224,3038.8457345802426,3006.5294433067456,2975.327506904748,2943.0112156312507,2911.8092792292537,2880.607342827256,2848.2910515537587,2817.0891151517617,2784.7728238782643,2753.5708874762668,2721.25459620277,2690.0526598007723,2657.736368527275,2626.534432125278,2594.2181408517804,2563.016204449783,2530.699913176286 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,3117.073446559536,3030.2652020696937,2943.345522092701,2856.537277602858,2769.7290331130152,2682.920788623173,2596.11254413333,2509.1928641563372,2422.384619666495,2335.576375176652,2248.7681306868094,2161.9598861969666,2075.1516417071243,1988.2319617301316,1965.6105578386837,1942.8777184600856,1920.2563145686374,1897.5234751900393,1874.9020712985912,1852.169231919993,1829.4363925413952,1806.814988649947,1784.082149271349,1761.4607453799008,1738.7279060013027,1716.1065021098548,1693.3736627312564,1670.6408233526586,1648.0194194612106 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,3117.073446559536,3059.2384287286914,3001.403410897846,2943.5683930670007,2885.7333752361556,2827.8983574053104,2770.0633395744658,2712.3397572307704,2654.5047393999253,2596.66972156908,2538.834703738235,2480.99968590739,2423.164668076545,2365.3296502456997,2339.588052714052,2313.846455182404,2288.1048576507565,2262.3632601191084,2236.6216625874604,2210.880065055813,2185.138467524165,2159.396869992517,2133.6552724608696,2107.9136749292215,2082.1720773975735,2056.430479865926,2030.688882334278,2004.8358493154801,1979.0942517838325 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,3117.073446559536,3088.2116553876886,3059.461299702991,3030.5995085311433,3001.7377173592954,2972.9873616745986,2944.1255705027506,2915.375214818053,2886.513423646206,2857.763067961508,2828.90127678966,2800.150921104963,2771.2891299331154,2742.427338761268,2713.67698307657,2684.8151919047227,2656.064836220025,2627.2030450481775,2598.45268936348,2569.5908981916327,2540.729107019785,2511.978751335087,2483.11696016324,2454.3666044785423,2425.5048133066944,2396.754457621997,2367.8926664501496,2339.142310765452,2310.2805195936044 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,2924.178618302902,2850.965503245359,2777.640952700665,2704.427837643121,2631.1032870984272,2557.778736553734,2484.5656214961896,2411.241070951496,2338.027955893952,2264.703405349258,2191.3788548045645,2118.165739747021,2044.8411892023269,1971.628074144783,1949.118105740485,1926.608137336187,1904.0981689318887,1881.6996360147405,1859.1896676104427,1836.6796992061445,1814.1697308018463,1791.7711978846985,1769.2612294804003,1746.751261076102,1724.2412926718039,1701.731324267506,1679.3327913503579,1656.8228229460597,1634.3128545417615 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,2924.178618302902,2874.1440845725565,2823.9981153550607,2773.852146137565,2723.706176920069,2673.5602077025733,2623.525673972228,2573.3797047547323,2523.2337355372365,2473.0877663197407,2422.941797102245,2372.795827884749,2322.7612941544035,2272.6153249369077,2247.87664678961,2223.1379686423115,2198.3992904950137,2173.660612347716,2148.921934200418,2124.18325605312,2099.556013392972,2074.8173352456743,2050.0786570983764,2025.3399789510786,2000.6013008037805,1975.8626226564827,1951.1239445091849,1926.385266361887,1901.646588214589 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,2924.178618302902,2897.211230412605,2870.2438425223067,2843.276454632009,2816.309066741712,2789.3416788514137,2762.374290961116,2735.4069030708183,2708.4395151805206,2681.472127290223,2654.5047393999253,2627.5373515096276,2600.5699636193294,2573.602575729032,2546.6351878387345,2519.6677999484364,2492.700412058139,2465.733024167841,2438.7656362775433,2411.798248387246,2384.830860496948,2357.8634726066502,2330.8960847163526,2303.928696826055,2276.961308935757,2249.9939210454595,2223.026533155162,2196.059145264864,2169.0917573745664 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,3466.7580052362064,3395.4392934602124,3325.2349365557184,3253.9162247797244,3183.7118678752304,3112.3931560992364,3042.1887991947424,2970.8700874187484,2900.6657305142544,2829.3470187382604,2758.0283069622665,2687.8239500577724,2616.5052382817785,2546.3008813772844,2516.213299846787,2487.240073187789,2457.152491657292,2428.1792649982945,2399.206038339297,2369.1184568087992,2340.145230149802,2310.0576486193045,2281.084421960307,2250.9968404298093,2222.023613770812,2193.0503871118144,2162.962805581317,2133.989578922319,2103.901997391822 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,3466.7580052362064,3415.4976811472106,3364.237357058215,3311.8626780977197,3260.602354008724,3209.3420299197282,3158.0817058307325,3105.707026870237,3054.4467027812416,3003.186378692246,2951.92605460325,2900.6657305142544,2848.2910515537587,2797.030727464763,2765.828791062766,2735.7412095322684,2704.539273130271,2673.337336728274,2643.2497551977763,2612.0478187957788,2580.8458823937813,2550.758300863284,2519.5563644612866,2488.354428059289,2458.266846528792,2427.0649101267945,2395.862973724797,2365.7753921942995,2334.5734557923024 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,3466.7580052362064,3434.4417139627094,3402.125422689212,3369.8091314157145,3337.4928401422176,3306.29090374022,3273.9746124667226,3241.6583211932257,3209.3420299197282,3177.025738646231,3144.709447372734,3112.3931560992364,3080.076864825739,3047.760573552242,3016.5586371502445,2984.242345876747,2951.92605460325,2919.6097633297527,2887.2934720562557,2854.9771807827583,2822.660889509261,2790.344598235764,2758.0283069622665,2725.712015688769,2694.510079286772,2662.1937880132746,2629.877496739777,2597.56120546628,2565.2449141927827 diff --git a/tests/data/Natural_Gas_FE/Market/30/df_fom.csv b/tests/data/Natural_Gas_FE/Market/30/df_fom.csv index 4afb961..d75d001 100644 --- a/tests/data/Natural_Gas_FE/Market/30/df_fom.csv +++ b/tests/data/Natural_Gas_FE/Market/30/df_fom.csv @@ -1,22 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combustion Turbine (F-Frame)/Advanced,24,24,23.8,23.7,23.6,23.4,23.3,23.2,23,22.9,22.8,22.6,22.5,22.4,22.3,22.1,22.0,21.9,21.7,21.6,21.5,21.3,21.2,21.1,20.9,20.8,20.7,20.5,20.4,20.3 -NG Combustion Turbine (F-Frame)/Moderate,24,24,23.8,23.7,23.6,23.4,23.3,23.2,23,22.9,22.8,22.6,22.5,22.4,22.3,22.1,22.0,21.9,21.7,21.6,21.5,21.3,21.2,21.1,20.9,20.8,20.7,20.5,20.4,20.3 -NG Combustion Turbine (F-Frame)/Conservative,24,24,23.8,23.7,23.6,23.4,23.3,23.2,23,22.9,22.8,22.6,22.5,22.4,22.3,22.1,22.0,21.9,21.7,21.6,21.5,21.3,21.2,21.1,20.9,20.8,20.7,20.5,20.4,20.3 -NG Combined Cycle (F-Frame)/Advanced,31.1,31.1,30.7,30.3,29.8,29.4,29,28.5,28.1,27.7,27.2,26.8,26.4,25.9,25.5,25.3,25.1,24.8,24.6,24.4,24.2,24.0,23.7,23.5,23.3,23.1,22.9,22.7,22.4,22.2 -NG Combined Cycle (F-Frame)/Moderate,31.1,31.1,30.8,30.5,30.2,29.9,29.6,29.3,29,28.7,28.4,28.1,27.7,27.4,27.1,26.9,26.7,26.5,26.3,26.1,25.9,25.7,25.5,25.3,25.1,24.9,24.7,24.5,24.3,24.1 -NG Combined Cycle (F-Frame)/Conservative,31.1,31.1,30.9,30.8,30.6,30.4,30.2,30,29.9,29.7,29.5,29.3,29.1,29.0,28.8,28.6,28.4,28.2,28.0,27.9,27.7,27.5,27.3,27.1,27.0,26.8,26.6,26.4,26.2,26.1 -NG Combined Cycle (H-Frame)/Advanced,30.8,30.8,30.4,30,29.6,29.2,28.8,28.4,28,27.5,27.1,26.7,26.3,25.9,25.5,25.3,25.1,24.8,24.6,24.4,24.2,24.0,23.7,23.5,23.3,23.1,22.9,22.7,22.4,22.2 -NG Combined Cycle (H-Frame)/Moderate,30.8,30.8,30.5,30.2,29.9,29.6,29.3,29,28.7,28.4,28.1,27.8,27.5,27.2,26.9,26.7,26.5,26.3,26.1,25.9,25.7,25.5,25.3,25.1,24.9,24.7,24.5,24.3,24.1,23.9 -NG Combined Cycle (H-Frame)/Conservative,30.8,30.8,30.6,30.5,30.3,30.1,29.9,29.7,29.5,29.3,29.2,29.0,28.8,28.6,28.4,28.2,28.0,27.8,27.7,27.5,27.3,27.1,26.9,26.7,26.5,26.4,26.2,26.0,25.8,25.6 -NG Combined Cycle (F-Frame) 95% CCS/Advanced,63.7,63.7,61.8,60,58.1,56.2,54.4,52.5,50.6,48.7,46.9,45.0,43.1,41.2,39.4,38.9,38.5,38.0,37.6,37.2,36.7,36.3,35.8,35.4,34.9,34.5,34.1,33.6,33.2,32.7 -NG Combined Cycle (F-Frame) 95% CCS/Moderate,63.7,63.7,62.5,61.3,60.1,58.9,57.6,56.4,55.2,54.0,52.8,51.6,50.4,49.1,47.9,47.4,46.9,46.4,45.9,45.4,44.9,44.4,43.9,43.4,42.9,42.4,41.9,41.4,40.9,40.4 -NG Combined Cycle (F-Frame) 95% CCS/Conservative,63.7,63.7,63.2,62.6,62.1,61.5,60.9,60.4,59.8,59.3,58.7,58.1,57.6,57.0,56.5,55.9,55.4,54.8,54.2,53.7,53.1,52.6,52.0,51.5,50.9,50.3,49.8,49.2,48.7,48.1 -NG Combined Cycle (H-Frame) 95% CCS/Advanced,59.3,59.3,57.8,56.3,54.7,53.2,51.6,50.1,48.6,47.0,45.5,44.0,42.4,40.9,39.4,38.9,38.5,38.0,37.6,37.2,36.7,36.3,35.8,35.4,34.9,34.5,34.1,33.6,33.2,32.7 -NG Combined Cycle (H-Frame) 95% CCS/Moderate,59.3,59.3,58.3,57.3,56.2,55.2,54.2,53.1,52.1,51.1,50.0,49.0,48.0,46.9,45.9,45.4,44.9,44.4,44.0,43.5,43.0,42.5,42.0,41.5,41.0,40.6,40.1,39.6,39.1,38.6 -NG Combined Cycle (H-Frame) 95% CCS/Conservative,59.3,59.3,58.8,58.3,57.7,57.2,56.7,56.1,55.6,55.1,54.6,54.0,53.5,53.0,52.4,51.9,51.4,50.8,50.3,49.8,49.2,48.7,48.2,47.7,47.1,46.6,46.1,45.5,45.0,44.5 -NG Combined Cycle (F-Frame) 97% CCS/Advanced,64.6,64.6,62.7,60.8,58.9,57,55,53.1,51.2,49.3,47.4,45.5,43.5,41.6,39.7,39.3,38.8,38.4,37.9,37.5,37.0,36.6,36.1,35.7,35.2,34.8,34.4,33.9,33.5,33.0 -NG Combined Cycle (F-Frame) 97% CCS/Moderate,64.6,64.6,63.4,62.2,60.9,59.7,58.4,57.2,55.9,54.7,53.5,52.2,51.0,49.7,48.5,48.0,47.5,47.0,46.5,46.0,45.5,45.0,44.4,43.9,43.4,42.9,42.4,41.9,41.4,40.9 -NG Combined Cycle (F-Frame) 97% CCS/Conservative,64.6,64.6,64.1,63.5,62.9,62.4,61.8,61.2,60.7,60.1,59.5,59.0,58.4,57.8,57.3,56.7,56.2,55.6,55.0,54.5,53.9,53.3,52.8,52.2,51.6,51.1,50.5,49.9,49.4,48.8 -NG Combined Cycle (H-Frame) 97% CCS/Advanced,60.1,60.1,58.6,57,55.4,53.8,52.3,50.7,49.1,47.6,46.0,44.4,42.8,41.3,39.7,39.3,38.8,38.4,37.9,37.5,37.0,36.6,36.1,35.7,35.2,34.8,34.4,33.9,33.5,33.0 -NG Combined Cycle (H-Frame) 97% CCS/Moderate,60.1,60.1,59.1,58,57,55.9,54.9,53.8,52.8,51.7,50.6,49.6,48.5,47.5,46.4,45.9,45.4,44.9,44.5,44.0,43.5,43.0,42.5,42.0,41.5,41.0,40.5,40.0,39.5,39.0 -NG Combined Cycle (H-Frame) 97% CCS/Conservative,60.1,60.1,59.6,59.1,58.5,58,57.4,56.9,56.4,55.8,55.3,54.8,54.2,53.7,53.1,52.6,52.1,51.5,51.0,50.5,49.9,49.4,48.8,48.3,47.8,47.2,46.7,46.1,45.6,45.1 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combustion Turbine (F-Frame)/Advanced,26.1,26,25.8,25.7,25.6,25.4,25.3,25.1,25,24.8,24.7,24.5,24.4,24.2,24.1,23.9,23.8,23.7,23.5,23.4,23.2,23.1,22.9,22.8,22.6,22.5,22.3,22.2,22.0 +NG Combustion Turbine (F-Frame)/Moderate,26.1,26,25.8,25.7,25.6,25.4,25.3,25.1,25,24.8,24.7,24.5,24.4,24.2,24.1,23.9,23.8,23.7,23.5,23.4,23.2,23.1,22.9,22.8,22.6,22.5,22.3,22.2,22.0 +NG Combustion Turbine (F-Frame)/Conservative,26.1,26,25.8,25.7,25.6,25.4,25.3,25.1,25,24.8,24.7,24.5,24.4,24.2,24.1,23.9,23.8,23.7,23.5,23.4,23.2,23.1,22.9,22.8,22.6,22.5,22.3,22.2,22.0 +NG 2-on-1 Combined Cycle (F-Frame)/Advanced,34.5,34,33.5,33,32.6,32.1,31.6,31.1,30.7,30.2,29.7,29.2,28.8,28.3,28.0,27.8,27.6,27.3,27.1,26.8,26.6,26.4,26.1,25.9,25.6,25.4,25.1,24.9,24.7 +NG 2-on-1 Combined Cycle (F-Frame)/Moderate,34.5,34.1,33.8,33.5,33.1,32.8,32.4,32.1,31.8,31.4,31.1,30.7,30.4,30.1,29.8,29.6,29.4,29.2,29.0,28.7,28.5,28.3,28.1,27.8,27.6,27.4,27.2,27.0,26.7 +NG 2-on-1 Combined Cycle (F-Frame)/Conservative,34.5,34.3,34.1,33.9,33.7,33.5,33.3,33.1,32.8,32.6,32.4,32.2,32.0,31.8,31.6,31.4,31.2,31.0,30.8,30.6,30.4,30.2,30.0,29.8,29.6,29.4,29.2,29.0,28.8 +NG 2-on-1 Combined Cycle (H-Frame)/Advanced,34.1,33.7,33.2,32.8,32.3,31.9,31.4,31,30.5,30.1,29.6,29.2,28.7,28.3,28.0,27.8,27.6,27.3,27.1,26.8,26.6,26.4,26.1,25.9,25.6,25.4,25.1,24.9,24.7 +NG 2-on-1 Combined Cycle (H-Frame)/Moderate,34.1,33.8,33.5,33.2,32.8,32.5,32.2,31.8,31.5,31.2,30.9,30.5,30.2,29.9,29.6,29.4,29.2,29.0,28.7,28.5,28.3,28.1,27.8,27.6,27.4,27.2,26.9,26.7,26.5 +NG 2-on-1 Combined Cycle (H-Frame)/Conservative,34.1,33.9,33.7,33.5,33.3,33.1,32.9,32.7,32.5,32.3,32.1,31.9,31.7,31.4,31.2,31.0,30.8,30.6,30.4,30.2,30.0,29.8,29.6,29.4,29.2,29.0,28.7,28.5,28.3 +NG 1-on-1 Combined Cycle (H-Frame)/Advanced,40,40,39,39,39,38,38,38,37,37.0,37.0,36.0,36.0,36.0,35.0,35.0,35.0,34.0,34.0,34.0,34.0,33.0,33.0,33.0,32.0,32.0,32.0,31.0,31.0 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,40,40,39,39,39,38,38,38,38,37.0,37.0,37.0,36.0,36.0,36.0,36.0,35.0,35.0,35.0,35.0,34.0,34.0,34.0,33.0,33.0,33.0,33.0,32.0,32.0 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,40,40,39,39,39,39,38,38,38,38.0,37.0,37.0,37.0,37.0,36.0,36.0,36.0,36.0,36.0,35.0,35.0,35.0,35.0,34.0,34.0,34.0,34.0,33.0,33.0 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,70.7,68.6,66.4,64.3,62.2,60,57.9,55.8,53.6,51.5,49.3,47.2,45.1,42.9,42.4,41.9,41.5,41.0,40.5,40.0,39.5,39.0,38.5,38.0,37.5,37.0,36.5,36.0,35.5 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,70.7,69.3,67.9,66.6,65.2,63.8,62.4,61.1,59.7,58.3,56.9,55.5,54.2,52.8,52.2,51.7,51.1,50.5,50.0,49.4,48.9,48.3,47.8,47.2,46.6,46.1,45.5,45.0,44.4 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,70.7,70.1,69.5,68.8,68.2,67.6,67,66.4,65.7,65.1,64.5,63.9,63.2,62.6,62.0,61.4,60.8,60.1,59.5,58.9,58.3,57.6,57.0,56.4,55.8,55.2,54.5,53.9,53.3 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,65.8,64.1,62.3,60.6,58.8,57,55.3,53.5,51.7,50.0,48.2,46.5,44.7,42.9,42.4,41.9,41.5,41.0,40.5,40.0,39.5,39.0,38.5,38.0,37.5,37.0,36.5,36.0,35.5 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,65.8,64.7,63.5,62.3,61.1,60,58.8,57.6,56.4,55.3,54.1,52.9,51.7,50.5,50.0,49.5,48.9,48.4,47.8,47.3,46.8,46.2,45.7,45.1,44.6,44.0,43.5,43.0,42.4 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,65.8,65.2,64.7,64.1,63.5,62.9,62.3,61.7,61.1,60.5,59.9,59.3,58.7,58.2,57.6,57.0,56.4,55.8,55.2,54.6,54.0,53.4,52.8,52.2,51.7,51.1,50.5,49.9,49.3 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,78,76,75,73,71,70,68,66,65,63.0,61.0,60.0,58.0,56.0,56.0,55.0,54.0,54.0,53.0,52.0,52.0,51.0,50.0,50.0,49.0,49.0,48.0,47.0,47.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,78,77,76,74,73,72,71,70,69,67.0,66.0,65.0,64.0,63.0,62.0,61.0,61.0,60.0,59.0,59.0,58.0,57.0,57.0,56.0,55.0,55.0,54.0,53.0,53.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,78,77,77,76,75,75,74,73,72,72.0,71.0,70.0,70.0,69.0,68.0,68.0,67.0,66.0,66.0,65.0,64.0,63.0,63.0,62.0,61.0,61.0,60.0,59.0,59.0 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,71.7,69.5,67.4,65.2,63,60.8,58.6,56.4,54.2,52.1,49.9,47.7,45.5,43.3,42.8,42.3,41.8,41.3,40.8,40.3,39.8,39.3,38.8,38.3,37.8,37.3,36.8,36.3,35.8 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,71.7,70.3,68.9,67.5,66.1,64.7,63.3,61.9,60.5,59.0,57.6,56.2,54.8,53.4,52.8,52.3,51.7,51.2,50.6,50.0,49.5,48.9,48.3,47.8,47.2,46.6,46.1,45.5,44.9 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,71.7,71.1,70.5,69.8,69.2,68.6,67.9,67.3,66.7,66.0,65.4,64.8,64.2,63.5,62.9,62.3,61.6,61.0,60.4,59.7,59.1,58.5,57.8,57.2,56.6,55.9,55.3,54.7,54.0 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,65.8,64.1,62.3,60.6,58.8,57,55.3,53.5,51.7,50.0,48.2,46.5,44.7,42.9,42.4,41.9,41.5,41.0,40.5,40.0,39.5,39.0,38.5,38.0,37.5,37.0,36.5,36.0,35.5 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,65.8,64.7,63.5,62.3,61.1,60,58.8,57.6,56.4,55.3,54.1,52.9,51.7,50.5,50.0,49.5,48.9,48.4,47.8,47.3,46.8,46.2,45.7,45.1,44.6,44.0,43.5,43.0,42.4 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,65.8,65.2,64.7,64.1,63.5,62.9,62.3,61.7,61.1,60.5,59.9,59.3,58.7,58.2,57.6,57.0,56.4,55.8,55.2,54.6,54.0,53.4,52.8,52.2,51.7,51.1,50.5,49.9,49.3 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,79,77,76,74,72,70,69,67,65,64.0,62.0,60.0,58.0,57.0,56.0,55.0,55.0,54.0,53.0,53.0,52.0,52.0,51.0,50.0,50.0,49.0,48.0,48.0,47.0 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,79,78,77,75,74,73,72,71,69,68.0,67.0,66.0,65.0,63.0,63.0,62.0,61.0,61.0,60.0,59.0,59.0,58.0,57.0,57.0,56.0,55.0,55.0,54.0,53.0 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,79,78,78,77,76,76,75,74,73,73.0,72.0,71.0,71.0,70.0,69.0,68.0,68.0,67.0,66.0,66.0,65.0,64.0,64.0,63.0,62.0,61.0,61.0,60.0,59.0 diff --git a/tests/data/Natural_Gas_FE/Market/30/df_gcc.csv b/tests/data/Natural_Gas_FE/Market/30/df_gcc.csv index 0fda5e2..2e475ca 100644 --- a/tests/data/Natural_Gas_FE/Market/30/df_gcc.csv +++ b/tests/data/Natural_Gas_FE/Market/30/df_gcc.csv @@ -1,22 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combustion Turbine (F-Frame)/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combustion Turbine (F-Frame)/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combustion Turbine (F-Frame)/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame)/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame)/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame)/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame)/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame)/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame)/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame) 95% CCS/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame) 95% CCS/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame) 95% CCS/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame) 95% CCS/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame) 95% CCS/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame) 95% CCS/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame) 97% CCS/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame) 97% CCS/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame) 97% CCS/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame) 97% CCS/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame) 97% CCS/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame) 97% CCS/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combustion Turbine (F-Frame)/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG Combustion Turbine (F-Frame)/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG Combustion Turbine (F-Frame)/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame)/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame)/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame)/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame)/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame)/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame)/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame)/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 diff --git a/tests/data/Natural_Gas_FE/Market/30/df_hr.csv b/tests/data/Natural_Gas_FE/Market/30/df_hr.csv index 1bf6f16..b20ebd0 100644 --- a/tests/data/Natural_Gas_FE/Market/30/df_hr.csv +++ b/tests/data/Natural_Gas_FE/Market/30/df_hr.csv @@ -1,22 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combustion Turbine (F-Frame)/Advanced,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717 -NG Combustion Turbine (F-Frame)/Moderate,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717 -NG Combustion Turbine (F-Frame)/Conservative,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717 -NG Combined Cycle (F-Frame)/Advanced,6.363,6.363,6.332,6.3,6.269,6.238,6.206,6.175,6.143,6.112,6.081,6.049,6.018,5.986,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955 -NG Combined Cycle (F-Frame)/Moderate,6.363,6.363,6.348,6.332,6.316,6.3,6.285,6.269,6.253,6.238,6.222,6.206,6.19,6.175,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159 -NG Combined Cycle (F-Frame)/Conservative,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363 -NG Combined Cycle (H-Frame)/Advanced,6.196,6.196,6.177,6.159,6.14,6.122,6.103,6.085,6.066,6.048,6.029,6.011,5.992,5.973,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955 -NG Combined Cycle (H-Frame)/Moderate,6.196,6.196,6.187,6.177,6.168,6.159,6.15,6.14,6.131,6.122,6.112,6.103,6.094,6.085,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075 -NG Combined Cycle (H-Frame)/Conservative,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196 -NG Combined Cycle (F-Frame) 95% CCS/Advanced,7.22,7.22,7.162,7.105,7.048,6.99,6.933,6.875,6.818,6.761,6.703,6.646,6.589,6.531,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474 -NG Combined Cycle (F-Frame) 95% CCS/Moderate,7.22,7.22,7.191,7.162,7.134,7.105,7.076,7.048,7.019,6.99,6.961,6.933,6.904,6.875,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847 -NG Combined Cycle (F-Frame) 95% CCS/Conservative,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22 -NG Combined Cycle (H-Frame) 95% CCS/Advanced,7.007,7.007,6.966,6.925,6.884,6.843,6.802,6.761,6.72,6.679,6.638,6.597,6.556,6.515,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474 -NG Combined Cycle (H-Frame) 95% CCS/Moderate,7.007,7.007,6.986,6.966,6.945,6.925,6.904,6.884,6.863,6.843,6.822,6.802,6.781,6.761,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74 -NG Combined Cycle (H-Frame) 95% CCS/Conservative,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007 -NG Combined Cycle (F-Frame) 97% CCS/Advanced,7.26,7.26,7.201,7.142,7.083,7.025,6.966,6.907,6.848,6.79,6.731,6.672,6.614,6.555,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496 -NG Combined Cycle (F-Frame) 97% CCS/Moderate,7.26,7.26,7.23,7.201,7.171,7.142,7.113,7.083,7.054,7.025,6.995,6.966,6.937,6.907,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878 -NG Combined Cycle (F-Frame) 97% CCS/Conservative,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26 -NG Combined Cycle (H-Frame) 97% CCS/Advanced,7.045,7.045,7.003,6.961,6.918,6.876,6.834,6.792,6.749,6.707,6.665,6.623,6.581,6.538,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496 -NG Combined Cycle (H-Frame) 97% CCS/Moderate,7.045,7.045,7.024,7.003,6.982,6.961,6.939,6.918,6.897,6.876,6.855,6.834,6.813,6.792,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771 -NG Combined Cycle (H-Frame) 97% CCS/Conservative,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combustion Turbine (F-Frame)/Advanced,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717 +NG Combustion Turbine (F-Frame)/Moderate,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717 +NG Combustion Turbine (F-Frame)/Conservative,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717 +NG 2-on-1 Combined Cycle (F-Frame)/Advanced,6.363,6.332,6.3,6.269,6.238,6.206,6.175,6.143,6.112,6.081,6.049,6.018,5.986,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955 +NG 2-on-1 Combined Cycle (F-Frame)/Moderate,6.363,6.348,6.332,6.316,6.3,6.285,6.269,6.253,6.238,6.222,6.206,6.19,6.175,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159 +NG 2-on-1 Combined Cycle (F-Frame)/Conservative,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363 +NG 2-on-1 Combined Cycle (H-Frame)/Advanced,6.196,6.177,6.159,6.14,6.122,6.103,6.085,6.066,6.048,6.029,6.011,5.992,5.973,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955 +NG 2-on-1 Combined Cycle (H-Frame)/Moderate,6.196,6.187,6.177,6.168,6.159,6.15,6.14,6.131,6.122,6.112,6.103,6.094,6.085,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075 +NG 2-on-1 Combined Cycle (H-Frame)/Conservative,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196 +NG 1-on-1 Combined Cycle (H-Frame)/Advanced,6.068,6.061,6.054,6.047,6.04,6.034,6.027,6.02,6.013,6.006,5.999,5.993,5.986,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,6.068,6.064,6.061,6.057,6.054,6.051,6.047,6.044,6.04,6.037,6.034,6.03,6.027,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,7.22,7.162,7.105,7.048,6.99,6.933,6.875,6.818,6.761,6.703,6.646,6.589,6.531,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,7.22,7.191,7.162,7.134,7.105,7.076,7.048,7.019,6.99,6.961,6.933,6.904,6.875,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,7.007,6.966,6.925,6.884,6.843,6.802,6.761,6.72,6.679,6.638,6.597,6.556,6.515,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,7.007,6.986,6.966,6.945,6.925,6.904,6.884,6.863,6.843,6.822,6.802,6.781,6.761,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,6.848,6.822,6.795,6.769,6.743,6.716,6.69,6.664,6.637,6.611,6.585,6.558,6.532,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,6.848,6.835,6.822,6.808,6.795,6.782,6.769,6.756,6.743,6.73,6.716,6.703,6.69,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,7.26,7.201,7.142,7.083,7.025,6.966,6.907,6.848,6.79,6.731,6.672,6.614,6.555,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,7.26,7.23,7.201,7.171,7.142,7.113,7.083,7.054,7.025,6.995,6.966,6.937,6.907,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,7.007,6.966,6.925,6.884,6.843,6.802,6.761,6.72,6.679,6.638,6.597,6.556,6.515,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,7.007,6.986,6.966,6.945,6.925,6.904,6.884,6.863,6.843,6.822,6.802,6.781,6.761,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,6.884,6.856,6.829,6.802,6.774,6.747,6.719,6.692,6.665,6.637,6.61,6.583,6.555,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,6.884,6.87,6.856,6.843,6.829,6.815,6.802,6.788,6.774,6.76,6.747,6.733,6.719,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884 diff --git a/tests/data/Natural_Gas_FE/Market/30/df_occ.csv b/tests/data/Natural_Gas_FE/Market/30/df_occ.csv index 8155c67..dc391b8 100644 --- a/tests/data/Natural_Gas_FE/Market/30/df_occ.csv +++ b/tests/data/Natural_Gas_FE/Market/30/df_occ.csv @@ -1,22 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combustion Turbine (F-Frame)/Advanced,1002.6,1002.6,994.6,986.7,978.8,970.9,962.9,955,947.1,939.2,931.3,923.3,915.4,907.5,899.6,891.6,883.7,875.8,867.9,859.9,852.0,844.1,836.2,828.3,820.3,812.4,804.5,796.6,788.6,780.7 -NG Combustion Turbine (F-Frame)/Moderate,1002.6,1002.6,994.6,986.7,978.8,970.9,962.9,955,947.1,939.2,931.3,923.3,915.4,907.5,899.6,891.6,883.7,875.8,867.9,859.9,852.0,844.1,836.2,828.3,820.3,812.4,804.5,796.6,788.6,780.7 -NG Combustion Turbine (F-Frame)/Conservative,1002.6,1002.6,994.6,986.7,978.8,970.9,962.9,955,947.1,939.2,931.3,923.3,915.4,907.5,899.6,891.6,883.7,875.8,867.9,859.9,852.0,844.1,836.2,828.3,820.3,812.4,804.5,796.6,788.6,780.7 -NG Combined Cycle (F-Frame)/Advanced,1116.4,1116.4,1104.5,1092.7,1080.8,1068.9,1057.1,1045.2,1033.4,1021.5,1009.6,997.8,985.9,974.0,962.2,953.3,944.4,935.5,926.6,917.7,908.8,899.9,891.0,882.1,873.3,864.4,855.5,846.6,837.7,828.8 -NG Combined Cycle (F-Frame)/Moderate,1116.4,1116.4,1106.8,1097.1,1087.5,1077.8,1068.2,1058.6,1048.9,1039.3,1029.6,1020.0,1010.4,1000.7,991.1,982.9,974.8,966.6,958.5,950.3,942.2,934.0,925.9,917.7,909.5,901.4,893.2,885.1,876.9,868.8 -NG Combined Cycle (F-Frame)/Conservative,1116.4,1116.4,1109,1101.6,1094.1,1086.7,1079.3,1071.9,1064.5,1057.1,1049.7,1042.2,1034.8,1027.4,1020.0,1012.6,1005.2,997.7,990.3,982.9,975.5,968.1,960.7,953.3,945.8,938.4,931.0,923.6,916.2,908.8 -NG Combined Cycle (H-Frame)/Advanced,1148.2,1148.2,1133.9,1119.6,1105.3,1091,1076.7,1062.3,1048,1033.7,1019.4,1005.1,990.8,976.5,962.2,953.3,944.4,935.5,926.6,917.7,908.8,899.9,891.0,882.1,873.3,864.4,855.5,846.6,837.7,828.8 -NG Combined Cycle (H-Frame)/Moderate,1148.2,1148.2,1137.2,1126.3,1115.3,1104.3,1093.3,1082.4,1071.4,1060.4,1049.5,1038.5,1027.5,1016.5,1005.6,997.3,989.0,980.8,972.5,964.3,956.0,947.7,939.5,931.2,922.9,914.7,906.4,898.1,889.9,881.6 -NG Combined Cycle (H-Frame)/Conservative,1148.2,1148.2,1140.6,1132.9,1125.3,1117.7,1110,1102.4,1094.8,1087.1,1079.5,1071.9,1064.2,1056.6,1049.0,1041.3,1033.7,1026.1,1018.4,1010.8,1003.2,995.5,987.9,980.2,972.6,965.0,957.3,949.7,942.1,934.4 -NG Combined Cycle (F-Frame) 95% CCS/Advanced,2381.5,2381.5,2313.5,2245.4,2177.3,2109.3,2041.2,1973.2,1905.1,1837.0,1769.0,1700.9,1632.9,1564.8,1496.7,1478.7,1460.6,1442.5,1424.4,1406.4,1388.3,1370.2,1352.1,1334.0,1316.0,1297.9,1279.8,1261.7,1243.6,1225.6 -NG Combined Cycle (F-Frame) 95% CCS/Moderate,2381.5,2381.5,2336.1,2290.6,2245.2,2199.8,2154.3,2108.9,2063.4,2018.0,1972.6,1927.1,1881.7,1836.2,1790.8,1770.3,1749.9,1729.4,1709.0,1688.5,1668.1,1647.6,1627.2,1606.7,1586.3,1565.9,1545.4,1525.0,1504.5,1484.1 -NG Combined Cycle (F-Frame) 95% CCS/Conservative,2381.5,2381.5,2358.7,2335.9,2313,2290.2,2267.4,2244.6,2221.8,2198.9,2176.1,2153.3,2130.5,2107.7,2084.8,2062.0,2039.2,2016.4,1993.6,1970.7,1947.9,1925.1,1902.3,1879.5,1856.6,1833.8,1811.0,1788.2,1765.4,1742.5 -NG Combined Cycle (H-Frame) 95% CCS/Advanced,2265.3,2265.3,2206.1,2147,2087.9,2028.8,1969.7,1910.6,1851.4,1792.3,1733.2,1674.1,1615.0,1555.9,1496.7,1478.7,1460.6,1442.5,1424.4,1406.4,1388.3,1370.2,1352.1,1334.0,1316.0,1297.9,1279.8,1261.7,1243.6,1225.6 -NG Combined Cycle (H-Frame) 95% CCS/Moderate,2265.3,2265.3,2224.8,2184.4,2144,2103.6,2063.2,2022.8,1982.4,1941.9,1901.5,1861.1,1820.7,1780.3,1739.9,1720.0,1700.1,1680.2,1660.3,1640.4,1620.5,1600.6,1580.7,1560.8,1540.9,1521.0,1501.1,1481.2,1461.3,1441.4 -NG Combined Cycle (H-Frame) 95% CCS/Conservative,2265.3,2265.3,2243.5,2221.8,2200.1,2178.4,2156.7,2135,2113.3,2091.6,2069.8,2048.1,2026.4,2004.7,1983.0,1961.3,1939.6,1917.9,1896.1,1874.4,1852.7,1831.0,1809.3,1787.6,1765.9,1744.2,1722.4,1700.7,1679.0,1657.3 -NG Combined Cycle (F-Frame) 97% CCS/Advanced,2417.9,2417.9,2348,2278.2,2208.4,2138.6,2068.7,1998.9,1929.1,1859.3,1789.4,1719.6,1649.8,1580.0,1510.2,1491.9,1473.7,1455.4,1437.2,1419.0,1400.7,1382.5,1364.2,1346.0,1327.8,1309.5,1291.3,1273.0,1254.8,1236.6 -NG Combined Cycle (F-Frame) 97% CCS/Moderate,2417.9,2417.9,2371.4,2324.9,2278.4,2231.9,2185.4,2138.9,2092.4,2045.9,1999.4,1952.9,1906.4,1859.9,1813.4,1792.7,1772.0,1751.3,1730.6,1709.9,1689.2,1668.5,1647.8,1627.1,1606.4,1585.7,1565.0,1544.2,1523.5,1502.8 -NG Combined Cycle (F-Frame) 97% CCS/Conservative,2417.9,2417.9,2394.7,2371.5,2348.4,2325.2,2302,2278.8,2255.7,2232.5,2209.3,2186.2,2163.0,2139.8,2116.7,2093.5,2070.3,2047.2,2024.0,2000.8,1977.6,1954.5,1931.3,1908.1,1885.0,1861.8,1838.6,1815.5,1792.3,1769.1 -NG Combined Cycle (H-Frame) 97% CCS/Advanced,2297.7,2297.7,2237.1,2176.5,2115.9,2055.3,1994.8,1934.2,1873.6,1813.0,1752.5,1691.9,1631.3,1570.7,1510.2,1491.9,1473.7,1455.4,1437.2,1419.0,1400.7,1382.5,1364.2,1346.0,1327.8,1309.5,1291.3,1273.0,1254.8,1236.6 -NG Combined Cycle (H-Frame) 97% CCS/Moderate,2297.7,2297.7,2256.4,2215.1,2173.8,2132.5,2091.2,2049.9,2008.6,1967.3,1926.0,1884.7,1843.4,1802.1,1760.8,1740.6,1720.5,1700.4,1680.2,1660.1,1640.0,1619.8,1599.7,1579.6,1559.4,1539.3,1519.2,1499.0,1478.9,1458.8 -NG Combined Cycle (H-Frame) 97% CCS/Conservative,2297.7,2297.7,2275.6,2253.6,2231.6,2209.6,2187.5,2165.5,2143.5,2121.5,2099.4,2077.4,2055.4,2033.4,2011.4,1989.3,1967.3,1945.3,1923.3,1901.2,1879.2,1857.2,1835.2,1813.1,1791.1,1769.1,1747.1,1725.1,1703.0,1681.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combustion Turbine (F-Frame)/Advanced,1110.4,1101.6,1092.8,1084,1075.2,1066.4,1057.6,1048.9,1040.1,1031.3,1022.5,1013.7,1004.9,996.1,987.3,978.6,969.8,961.0,952.2,943.4,934.6,925.8,917.0,908.3,899.5,890.7,881.9,873.1,864.3 +NG Combustion Turbine (F-Frame)/Moderate,1110.4,1101.6,1092.8,1084,1075.2,1066.4,1057.6,1048.9,1040.1,1031.3,1022.5,1013.7,1004.9,996.1,987.3,978.6,969.8,961.0,952.2,943.4,934.6,925.8,917.0,908.3,899.5,890.7,881.9,873.1,864.3 +NG Combustion Turbine (F-Frame)/Conservative,1110.4,1101.6,1092.8,1084,1075.2,1066.4,1057.6,1048.9,1040.1,1031.3,1022.5,1013.7,1004.9,996.1,987.3,978.6,969.8,961.0,952.2,943.4,934.6,925.8,917.0,908.3,899.5,890.7,881.9,873.1,864.3 +NG 2-on-1 Combined Cycle (F-Frame)/Advanced,1245.4,1232.2,1218.9,1205.7,1192.4,1179.1,1165.9,1152.6,1139.4,1126.1,1112.9,1099.6,1086.3,1073.1,1063.2,1053.2,1043.3,1033.4,1023.5,1013.5,1003.6,993.7,983.8,973.8,963.9,954.0,944.1,934.1,924.2 +NG 2-on-1 Combined Cycle (F-Frame)/Moderate,1245.4,1234.7,1223.9,1213.1,1202.4,1191.6,1180.8,1170.1,1159.3,1148.5,1137.8,1127.0,1116.2,1105.5,1096.4,1087.3,1078.2,1069.0,1059.9,1050.8,1041.7,1032.6,1023.5,1014.4,1005.3,996.2,987.1,978.0,968.9 +NG 2-on-1 Combined Cycle (F-Frame)/Conservative,1245.4,1237.2,1228.9,1220.6,1212.3,1204,1195.8,1187.5,1179.2,1170.9,1162.7,1154.4,1146.1,1137.8,1129.5,1121.3,1113.0,1104.7,1096.4,1088.2,1079.9,1071.6,1063.3,1055.0,1046.8,1038.5,1030.2,1021.9,1013.7 +NG 2-on-1 Combined Cycle (H-Frame)/Advanced,1278.4,1262.6,1246.8,1231,1215.2,1199.4,1183.6,1167.8,1152,1136.2,1120.5,1104.7,1088.9,1073.1,1063.2,1053.2,1043.3,1033.4,1023.5,1013.5,1003.6,993.7,983.8,973.8,963.9,954.0,944.1,934.1,924.2 +NG 2-on-1 Combined Cycle (H-Frame)/Moderate,1278.4,1266.2,1254.1,1241.9,1229.8,1217.6,1205.5,1193.3,1181.2,1169.0,1156.9,1144.7,1132.6,1120.4,1111.2,1102.0,1092.8,1083.6,1074.4,1065.2,1055.9,1046.7,1037.5,1028.3,1019.1,1009.9,1000.7,991.4,982.2 +NG 2-on-1 Combined Cycle (H-Frame)/Conservative,1278.4,1269.9,1261.4,1252.8,1244.3,1235.8,1227.3,1218.8,1210.3,1201.8,1193.3,1184.8,1176.3,1167.8,1159.3,1150.8,1142.3,1133.8,1125.3,1116.8,1108.3,1099.8,1091.3,1082.8,1074.2,1065.7,1057.2,1048.7,1040.2 +NG 1-on-1 Combined Cycle (H-Frame)/Advanced,1482,1471,1460,1448,1437,1426,1415,1403,1392,1381.0,1370.0,1358.0,1347.0,1336.0,1323.0,1311.0,1299.0,1286.0,1274.0,1262.0,1249.0,1237.0,1225.0,1212.0,1200.0,1187.0,1175.0,1163.0,1150.0 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,1482,1472,1461,1450,1440,1429,1419,1408,1398,1387.0,1377.0,1366.0,1355.0,1345.0,1334.0,1323.0,1311.0,1300.0,1289.0,1278.0,1267.0,1256.0,1245.0,1234.0,1223.0,1211.0,1200.0,1189.0,1178.0 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,1482,1472,1462,1453,1443,1433,1423,1413,1403,1393.0,1383.0,1374.0,1364.0,1354.0,1344.0,1334.0,1324.0,1314.0,1305.0,1295.0,1285.0,1275.0,1265.0,1255.0,1245.0,1235.0,1226.0,1216.0,1206.0 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,2656.6,2580.6,2504.7,2428.7,2352.8,2276.9,2200.9,2125,2049,1973.1,1897.1,1821.2,1745.2,1669.3,1649.1,1628.9,1608.7,1588.6,1568.4,1548.2,1528.0,1507.9,1487.7,1467.5,1447.3,1427.1,1407.0,1386.8,1366.6 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,2656.6,2605.9,2555.2,2504.5,2453.8,2403.1,2352.3,2301.6,2250.9,2200.2,2149.5,2098.8,2048.1,1997.4,1974.6,1951.8,1928.9,1906.1,1883.3,1860.5,1837.6,1814.8,1792.0,1769.2,1746.4,1723.5,1700.7,1677.9,1655.1 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,2656.6,2631.1,2605.7,2580.2,2554.7,2529.3,2503.8,2478.3,2452.9,2427.4,2401.9,2376.5,2351.0,2325.5,2300.1,2274.6,2249.1,2223.7,2198.2,2172.7,2147.3,2121.8,2096.3,2070.9,2045.4,2019.9,1994.5,1969.0,1943.5 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,2524.1,2458.4,2392.6,2326.9,2261.1,2195.3,2129.6,2063.8,1998.1,1932.3,1866.5,1800.8,1735.0,1669.3,1649.1,1628.9,1608.7,1588.6,1568.4,1548.2,1528.0,1507.9,1487.7,1467.5,1447.3,1427.1,1407.0,1386.8,1366.6 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,2524.1,2479.2,2434.2,2389.2,2344.2,2299.2,2254.3,2209.3,2164.3,2119.3,2074.3,2029.3,1984.4,1939.4,1917.2,1895.0,1872.8,1850.6,1828.4,1806.2,1784.1,1761.9,1739.7,1717.5,1695.3,1673.1,1650.9,1628.7,1606.5 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,2524.1,2499.9,2475.7,2451.5,2427.3,2403.1,2378.9,2354.7,2330.5,2306.3,2282.1,2257.9,2233.7,2209.5,2185.3,2161.1,2136.9,2112.7,2088.5,2064.3,2040.1,2015.9,1991.7,1967.5,1943.3,1919.1,1894.9,1870.7,1846.5 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,2969,2907,2845,2783,2721,2659,2597,2535,2474,2412.0,2350.0,2288.0,2226.0,2164.0,2138.0,2112.0,2086.0,2059.0,2033.0,2007.0,1981.0,1955.0,1928.0,1902.0,1876.0,1850.0,1824.0,1797.0,1771.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,2969,2924,2878,2833,2788,2743,2698,2652,2607,2562.0,2517.0,2472.0,2426.0,2381.0,2354.0,2327.0,2299.0,2272.0,2245.0,2217.0,2190.0,2163.0,2135.0,2108.0,2081.0,2053.0,2026.0,1999.0,1971.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,2969,2940,2912,2883,2855,2826,2798,2769,2741,2712.0,2684.0,2655.0,2627.0,2598.0,2570.0,2541.0,2513.0,2485.0,2456.0,2428.0,2399.0,2371.0,2342.0,2314.0,2285.0,2257.0,2228.0,2200.0,2171.0 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,2697.2,2619.3,2541.3,2463.4,2385.5,2307.6,2229.7,2151.7,2073.8,1995.9,1918.0,1840.1,1762.2,1684.2,1663.9,1643.5,1623.2,1602.8,1582.5,1562.1,1541.7,1521.4,1501.0,1480.7,1460.3,1440.0,1419.6,1399.2,1378.9 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,2697.2,2645.3,2593.4,2541.5,2489.6,2437.7,2385.8,2334,2282.1,2230.2,2178.3,2126.4,2074.5,2022.6,1999.5,1976.4,1953.3,1930.2,1907.1,1884.0,1860.9,1837.8,1814.7,1791.6,1768.5,1745.4,1722.3,1699.1,1676.0 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,2697.2,2671.3,2645.5,2619.6,2593.7,2567.9,2542,2516.2,2490.3,2464.5,2438.6,2412.8,2386.9,2361.0,2335.2,2309.3,2283.5,2257.6,2231.8,2205.9,2180.0,2154.2,2128.3,2102.5,2076.6,2050.8,2024.9,1999.1,1973.2 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,2524.1,2458.4,2392.6,2326.9,2261.1,2195.3,2129.6,2063.8,1998.1,1932.3,1866.5,1800.8,1735.0,1669.3,1649.1,1628.9,1608.7,1588.6,1568.4,1548.2,1528.0,1507.9,1487.7,1467.5,1447.3,1427.1,1407.0,1386.8,1366.6 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,2524.1,2479.2,2434.2,2389.2,2344.2,2299.2,2254.3,2209.3,2164.3,2119.3,2074.3,2029.3,1984.4,1939.4,1917.2,1895.0,1872.8,1850.6,1828.4,1806.2,1784.1,1761.9,1739.7,1717.5,1695.3,1673.1,1650.9,1628.7,1606.5 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,2524.1,2499.9,2475.7,2451.5,2427.3,2403.1,2378.9,2354.7,2330.5,2306.3,2282.1,2257.9,2233.7,2209.5,2185.3,2161.1,2136.9,2112.7,2088.5,2064.3,2040.1,2015.9,1991.7,1967.5,1943.3,1919.1,1894.9,1870.7,1846.5 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,3011,2947,2884,2820,2757,2693,2630,2566,2503,2439.0,2375.0,2312.0,2248.0,2185.0,2158.0,2132.0,2105.0,2079.0,2053.0,2026.0,2000.0,1973.0,1947.0,1920.0,1894.0,1868.0,1841.0,1815.0,1788.0 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,3011,2965,2919,2872,2826,2780,2734,2687,2641,2595.0,2549.0,2503.0,2456.0,2410.0,2382.0,2355.0,2327.0,2299.0,2272.0,2244.0,2216.0,2189.0,2161.0,2133.0,2106.0,2078.0,2050.0,2023.0,1995.0 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,3011,2982,2953,2924,2895,2867,2838,2809,2780,2751.0,2722.0,2693.0,2664.0,2635.0,2607.0,2578.0,2549.0,2520.0,2491.0,2462.0,2433.0,2404.0,2375.0,2346.0,2318.0,2289.0,2260.0,2231.0,2202.0 diff --git a/tests/data/Natural_Gas_FE/Market/30/df_vom.csv b/tests/data/Natural_Gas_FE/Market/30/df_vom.csv index 4ae93fb..953bc21 100644 --- a/tests/data/Natural_Gas_FE/Market/30/df_vom.csv +++ b/tests/data/Natural_Gas_FE/Market/30/df_vom.csv @@ -1,22 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combustion Turbine (F-Frame)/Advanced,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44 -NG Combustion Turbine (F-Frame)/Moderate,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44 -NG Combustion Turbine (F-Frame)/Conservative,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44 -NG Combined Cycle (F-Frame)/Advanced,1.96,1.96,1.94,1.92,1.9,1.88,1.86,1.84,1.82,1.8,1.78,1.77,1.75,1.73,1.71,1.7,1.69,1.67,1.66,1.65,1.64,1.63,1.62,1.61,1.6,1.58,1.57,1.56,1.55,1.54 -NG Combined Cycle (F-Frame)/Moderate,1.96,1.96,1.94,1.93,1.91,1.9,1.89,1.87,1.86,1.84,1.83,1.81,1.8,1.79,1.77,1.76,1.75,1.74,1.73,1.72,1.71,1.7,1.69,1.68,1.67,1.66,1.65,1.64,1.63,1.62 -NG Combined Cycle (F-Frame)/Conservative,1.96,1.96,1.95,1.94,1.93,1.92,1.91,1.9,1.89,1.88,1.87,1.86,1.85,1.84,1.84,1.83,1.82,1.81,1.8,1.79,1.78,1.77,1.76,1.75,1.74,1.73,1.72,1.71,1.7,1.69 -NG Combined Cycle (H-Frame)/Advanced,1.96,1.96,1.94,1.92,1.9,1.88,1.86,1.84,1.82,1.8,1.78,1.77,1.75,1.73,1.71,1.7,1.69,1.67,1.66,1.65,1.64,1.63,1.62,1.61,1.6,1.58,1.57,1.56,1.55,1.54 -NG Combined Cycle (H-Frame)/Moderate,1.96,1.96,1.94,1.93,1.91,1.9,1.88,1.87,1.86,1.84,1.83,1.81,1.8,1.78,1.77,1.76,1.75,1.74,1.73,1.72,1.71,1.7,1.69,1.67,1.66,1.65,1.64,1.63,1.62,1.61 -NG Combined Cycle (H-Frame)/Conservative,1.96,1.96,1.95,1.94,1.93,1.92,1.91,1.9,1.89,1.88,1.87,1.86,1.85,1.84,1.83,1.82,1.81,1.8,1.79,1.78,1.77,1.76,1.75,1.74,1.73,1.72,1.71,1.7,1.69,1.69 -NG Combined Cycle (F-Frame) 95% CCS/Advanced,4.63,4.63,4.52,4.4,4.29,4.18,4.07,3.95,3.84,3.73,3.62,3.51,3.39,3.28,3.17,3.15,3.12,3.1,3.08,3.05,3.03,3.01,2.99,2.96,2.94,2.92,2.89,2.87,2.85,2.82 -NG Combined Cycle (F-Frame) 95% CCS/Moderate,4.63,4.63,4.56,4.49,4.42,4.35,4.28,4.2,4.13,4.06,3.99,3.92,3.85,3.78,3.71,3.68,3.66,3.63,3.61,3.58,3.55,3.53,3.5,3.48,3.45,3.43,3.4,3.37,3.35,3.32 -NG Combined Cycle (F-Frame) 95% CCS/Conservative,4.63,4.63,4.6,4.57,4.54,4.51,4.48,4.45,4.43,4.4,4.37,4.34,4.31,4.28,4.25,4.22,4.19,4.17,4.14,4.11,4.08,4.05,4.02,3.99,3.96,3.93,3.9,3.88,3.85,3.82 -NG Combined Cycle (H-Frame) 95% CCS/Advanced,4.4,4.4,4.31,4.21,4.12,4.02,3.93,3.83,3.74,3.64,3.55,3.45,3.36,3.26,3.17,3.15,3.12,3.1,3.08,3.05,3.03,3.01,2.99,2.96,2.94,2.92,2.89,2.87,2.85,2.82 -NG Combined Cycle (H-Frame) 95% CCS/Moderate,4.4,4.4,4.34,4.28,4.22,4.16,4.1,4.03,3.97,3.91,3.85,3.79,3.73,3.67,3.61,3.58,3.56,3.53,3.51,3.48,3.46,3.43,3.4,3.38,3.35,3.33,3.3,3.28,3.25,3.23 -NG Combined Cycle (H-Frame) 95% CCS/Conservative,4.4,4.4,4.37,4.35,4.32,4.29,4.26,4.24,4.21,4.18,4.15,4.13,4.1,4.07,4.04,4.02,3.99,3.96,3.93,3.91,3.88,3.85,3.82,3.8,3.77,3.74,3.71,3.69,3.66,3.63 -NG Combined Cycle (F-Frame) 97% CCS/Advanced,4.71,4.71,4.6,4.48,4.37,4.25,4.13,4.02,3.9,3.79,3.67,3.56,3.44,3.33,3.21,3.19,3.16,3.14,3.12,3.09,3.07,3.05,3.02,3.0,2.98,2.96,2.93,2.91,2.89,2.86 -NG Combined Cycle (F-Frame) 97% CCS/Moderate,4.71,4.71,4.64,4.57,4.49,4.42,4.35,4.28,4.2,4.13,4.06,3.99,3.92,3.84,3.77,3.74,3.72,3.69,3.67,3.64,3.61,3.59,3.56,3.53,3.51,3.48,3.46,3.43,3.4,3.38 -NG Combined Cycle (F-Frame) 97% CCS/Conservative,4.71,4.71,4.68,4.65,4.62,4.59,4.57,4.54,4.51,4.48,4.45,4.42,4.39,4.36,4.33,4.3,4.27,4.24,4.21,4.18,4.15,4.12,4.1,4.07,4.04,4.01,3.98,3.95,3.92,3.89 -NG Combined Cycle (H-Frame) 97% CCS/Advanced,4.48,4.48,4.38,4.28,4.19,4.09,3.99,3.89,3.8,3.7,3.6,3.5,3.41,3.31,3.21,3.19,3.16,3.14,3.12,3.09,3.07,3.05,3.02,3.0,2.98,2.96,2.93,2.91,2.89,2.86 -NG Combined Cycle (H-Frame) 97% CCS/Moderate,4.48,4.48,4.42,4.35,4.29,4.23,4.17,4.1,4.04,3.98,3.91,3.85,3.79,3.73,3.66,3.64,3.61,3.59,3.56,3.54,3.51,3.48,3.46,3.43,3.41,3.38,3.36,3.33,3.31,3.28 -NG Combined Cycle (H-Frame) 97% CCS/Conservative,4.48,4.48,4.45,4.42,4.4,4.37,4.34,4.31,4.28,4.26,4.23,4.2,4.17,4.14,4.12,4.09,4.06,4.03,4.01,3.98,3.95,3.92,3.89,3.87,3.84,3.81,3.78,3.75,3.73,3.7 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combustion Turbine (F-Frame)/Advanced,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94 +NG Combustion Turbine (F-Frame)/Moderate,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94 +NG Combustion Turbine (F-Frame)/Conservative,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94 +NG 2-on-1 Combined Cycle (F-Frame)/Advanced,2.17,2.15,2.13,2.1,2.08,2.06,2.04,2.02,2,1.98,1.95,1.93,1.91,1.89,1.88,1.87,1.85,1.84,1.83,1.82,1.8,1.79,1.78,1.76,1.75,1.74,1.73,1.71,1.7 +NG 2-on-1 Combined Cycle (F-Frame)/Moderate,2.17,2.15,2.14,2.12,2.1,2.09,2.07,2.06,2.04,2.02,2.01,1.99,1.98,1.96,1.95,1.94,1.93,1.91,1.9,1.89,1.88,1.87,1.86,1.85,1.83,1.82,1.81,1.8,1.79 +NG 2-on-1 Combined Cycle (F-Frame)/Conservative,2.17,2.16,2.15,2.14,2.13,2.12,2.11,2.09,2.08,2.07,2.06,2.05,2.04,2.03,2.02,2.01,2.0,1.99,1.98,1.97,1.96,1.95,1.94,1.93,1.92,1.91,1.9,1.88,1.87 +NG 2-on-1 Combined Cycle (H-Frame)/Advanced,2.16,2.14,2.12,2.1,2.08,2.06,2.04,2.02,2,1.97,1.95,1.93,1.91,1.89,1.88,1.87,1.85,1.84,1.83,1.82,1.8,1.79,1.78,1.76,1.75,1.74,1.73,1.71,1.7 +NG 2-on-1 Combined Cycle (H-Frame)/Moderate,2.16,2.15,2.13,2.12,2.1,2.08,2.07,2.05,2.04,2.02,2.01,1.99,1.97,1.96,1.95,1.93,1.92,1.91,1.9,1.89,1.88,1.86,1.85,1.84,1.83,1.82,1.81,1.79,1.78 +NG 2-on-1 Combined Cycle (H-Frame)/Conservative,2.16,2.15,2.14,2.13,2.12,2.11,2.1,2.09,2.08,2.07,2.06,2.05,2.04,2.02,2.01,2.0,1.99,1.98,1.97,1.96,1.95,1.94,1.93,1.92,1.91,1.89,1.88,1.87,1.86 +NG 1-on-1 Combined Cycle (H-Frame)/Advanced,2.53,2.52,2.5,2.48,2.47,2.45,2.44,2.42,2.4,2.39,2.37,2.35,2.34,2.32,2.3,2.29,2.27,2.26,2.24,2.23,2.21,2.2,2.18,2.16,2.15,2.13,2.12,2.1,2.09 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,2.53,2.52,2.5,2.49,2.48,2.46,2.45,2.43,2.42,2.4,2.39,2.37,2.36,2.35,2.33,2.32,2.3,2.29,2.27,2.26,2.25,2.23,2.22,2.2,2.19,2.18,2.16,2.15,2.13 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,2.53,2.52,2.51,2.5,2.48,2.47,2.46,2.45,2.43,2.42,2.41,2.4,2.38,2.37,2.36,2.34,2.33,2.32,2.31,2.29,2.28,2.27,2.26,2.24,2.23,2.22,2.21,2.19,2.18 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,5.11,4.99,4.87,4.74,4.62,4.49,4.37,4.24,4.12,3.99,3.87,3.75,3.62,3.5,3.47,3.45,3.42,3.39,3.37,3.34,3.32,3.29,3.27,3.24,3.22,3.19,3.16,3.14,3.11 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,5.11,5.04,4.96,4.88,4.8,4.72,4.64,4.57,4.49,4.41,4.33,4.25,4.17,4.1,4.07,4.04,4.01,3.98,3.95,3.92,3.89,3.86,3.84,3.81,3.78,3.75,3.72,3.69,3.66 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,5.11,5.08,5.05,5.02,4.99,4.95,4.92,4.89,4.86,4.82,4.79,4.76,4.73,4.7,4.66,4.63,4.6,4.57,4.53,4.5,4.47,4.44,4.4,4.37,4.34,4.31,4.28,4.24,4.21 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,4.86,4.76,4.65,4.55,4.44,4.34,4.23,4.13,4.02,3.92,3.81,3.71,3.6,3.5,3.47,3.45,3.42,3.39,3.37,3.34,3.32,3.29,3.27,3.24,3.22,3.19,3.16,3.14,3.11 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,4.86,4.79,4.73,4.66,4.59,4.52,4.45,4.39,4.32,4.25,4.18,4.12,4.05,3.98,3.95,3.92,3.9,3.87,3.84,3.81,3.78,3.75,3.73,3.7,3.67,3.64,3.61,3.59,3.56 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,4.86,4.83,4.8,4.77,4.74,4.71,4.68,4.65,4.62,4.59,4.55,4.52,4.49,4.46,4.43,4.4,4.37,4.34,4.31,4.28,4.25,4.22,4.19,4.16,4.13,4.09,4.06,4.03,4.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,5.3,5.2,5.1,5,4.9,4.8,4.7,4.6,4.5,4.4,4.3,4.2,4.1,4.0,3.96,3.93,3.9,3.86,3.83,3.8,3.76,3.73,3.7,3.67,3.63,3.6,3.57,3.53,3.5 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,5.3,5.23,5.17,5.1,5.03,4.96,4.89,4.82,4.76,4.69,4.62,4.55,4.48,4.41,4.38,4.34,4.31,4.28,4.24,4.21,4.17,4.14,4.1,4.07,4.03,4.0,3.96,3.93,3.89 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,5.3,5.27,5.23,5.19,5.16,5.12,5.09,5.05,5.01,4.98,4.94,4.9,4.87,4.83,4.8,4.76,4.72,4.69,4.65,4.61,4.58,4.54,4.51,4.47,4.43,4.4,4.36,4.32,4.29 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,5.21,5.08,4.95,4.82,4.7,4.57,4.44,4.31,4.18,4.05,3.93,3.8,3.67,3.54,3.52,3.49,3.46,3.44,3.41,3.39,3.36,3.34,3.31,3.28,3.26,3.23,3.21,3.18,3.16 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,5.21,5.13,5.05,4.97,4.89,4.81,4.72,4.64,4.56,4.48,4.4,4.32,4.24,4.16,4.13,4.1,4.07,4.04,4.02,3.99,3.96,3.93,3.9,3.87,3.84,3.81,3.78,3.75,3.72 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,5.21,5.17,5.14,5.11,5.08,5.04,5.01,4.98,4.95,4.91,4.88,4.85,4.81,4.78,4.75,4.72,4.68,4.65,4.62,4.58,4.55,4.52,4.49,4.45,4.42,4.39,4.36,4.32,4.29 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,4.86,4.76,4.65,4.55,4.44,4.34,4.23,4.13,4.02,3.92,3.81,3.71,3.6,3.5,3.47,3.45,3.42,3.39,3.37,3.34,3.32,3.29,3.27,3.24,3.22,3.19,3.16,3.14,3.11 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,4.86,4.79,4.73,4.66,4.59,4.52,4.45,4.39,4.32,4.25,4.18,4.12,4.05,3.98,3.95,3.92,3.9,3.87,3.84,3.81,3.78,3.75,3.73,3.7,3.67,3.64,3.61,3.59,3.56 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,4.86,4.83,4.8,4.77,4.74,4.71,4.68,4.65,4.62,4.59,4.55,4.52,4.49,4.46,4.43,4.4,4.37,4.34,4.31,4.28,4.25,4.22,4.19,4.16,4.13,4.09,4.06,4.03,4.0 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,5.39,5.29,5.18,5.08,4.98,4.87,4.77,4.67,4.56,4.46,4.35,4.25,4.15,4.04,4.01,3.98,3.94,3.91,3.88,3.84,3.81,3.78,3.74,3.71,3.68,3.64,3.61,3.58,3.54 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,5.39,5.32,5.25,5.18,5.11,5.04,4.97,4.9,4.83,4.76,4.69,4.62,4.55,4.48,4.44,4.41,4.37,4.34,4.3,4.27,4.23,4.2,4.16,4.13,4.09,4.06,4.02,3.99,3.95 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,5.39,5.35,5.32,5.28,5.24,5.21,5.17,5.13,5.1,5.06,5.02,4.99,4.95,4.91,4.88,4.84,4.8,4.77,4.73,4.69,4.66,4.62,4.58,4.55,4.51,4.47,4.43,4.4,4.36 diff --git a/tests/data/Natural_Gas_FE/Market/TechLife/df_capex.csv b/tests/data/Natural_Gas_FE/Market/TechLife/df_capex.csv index 7066c05..ca6b387 100644 --- a/tests/data/Natural_Gas_FE/Market/TechLife/df_capex.csv +++ b/tests/data/Natural_Gas_FE/Market/TechLife/df_capex.csv @@ -1,22 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combustion Turbine (F-Frame)/Advanced,1120.367640410874,1120.367640410874,1111.4279425021498,1102.5999908172846,1093.7720391324192,1084.944087447554,1076.0043895388296,1067.1764378539644,1058.3484861690993,1049.5205344842338,1040.6925827993687,1031.7528848906443,1022.924933205779,1014.0969815209138,1005.2690298360486,996.3293319273242,987.501380242459,978.6734285575936,969.8454768727285,960.9057789640042,952.0778272791389,943.2498755942737,934.4219239094084,925.5939722245431,916.6542743158187,907.8263226309535,898.9983709460884,890.1704192612231,881.2307213524988,872.4027696676335 -NG Combustion Turbine (F-Frame)/Moderate,1120.367640410874,1120.367640410874,1111.4279425021498,1102.5999908172846,1093.7720391324192,1084.944087447554,1076.0043895388296,1067.1764378539644,1058.3484861690993,1049.5205344842338,1040.6925827993687,1031.7528848906443,1022.924933205779,1014.0969815209138,1005.2690298360486,996.3293319273242,987.501380242459,978.6734285575936,969.8454768727285,960.9057789640042,952.0778272791389,943.2498755942737,934.4219239094084,925.5939722245431,916.6542743158187,907.8263226309535,898.9983709460884,890.1704192612231,881.2307213524988,872.4027696676335 -NG Combustion Turbine (F-Frame)/Conservative,1120.367640410874,1120.367640410874,1111.4279425021498,1102.5999908172846,1093.7720391324192,1084.944087447554,1076.0043895388296,1067.1764378539644,1058.3484861690993,1049.5205344842338,1040.6925827993687,1031.7528848906443,1022.924933205779,1014.0969815209138,1005.2690298360486,996.3293319273242,987.501380242459,978.6734285575936,969.8454768727285,960.9057789640042,952.0778272791389,943.2498755942737,934.4219239094084,925.5939722245431,916.6542743158187,907.8263226309535,898.9983709460884,890.1704192612231,881.2307213524988,872.4027696676335 -NG Combined Cycle (F-Frame)/Advanced,1247.5348431624775,1247.5348431624775,1234.23704252325,1221.0509881078815,1207.753187468654,1194.4553868294267,1181.2693324140582,1167.971531774831,1154.7854773594627,1141.4876767202352,1128.189876081008,1115.0038216656394,1101.706021026412,1088.4082203871847,1075.2221659718164,1065.2767520483603,1055.3313381249047,1045.385924201449,1035.440510277993,1025.4950963545373,1015.5496824310815,1005.6042685076256,995.65885458417,985.7134406607141,975.8797729611173,965.9343590376616,955.9889451142058,946.0435311907501,936.0981172672942,926.1527033438383 -NG Combined Cycle (F-Frame)/Moderate,1247.5348431624775,1247.5348431624775,1236.8072056720082,1225.96782195768,1215.2401844672108,1204.4008007528826,1193.6731632624135,1182.9455257719442,1172.1061420576161,1161.3785045671468,1150.5391208528185,1139.8114833623495,1129.0838458718802,1118.244462157552,1107.5168246670828,1098.3536343106405,1089.302190178057,1080.1389998216146,1071.0875556890312,1061.9243653325889,1052.8729212000055,1043.709730843563,1034.6582867109796,1025.4950963545373,1016.3319059980948,1007.2804618655115,998.1172715090692,989.0658273764858,979.9026370200432,970.8511928874599 -NG Combined Cycle (F-Frame)/Conservative,1247.5348431624775,1247.5348431624775,1239.2656225969074,1230.9964020313373,1222.6154352419082,1214.3462146763384,1206.0769941107683,1197.8077735451984,1189.5385529796283,1181.2693324140582,1173.0001118484884,1164.6191450590593,1156.3499244934892,1148.0807039279196,1139.8114833623495,1131.5422627967794,1123.2730422312095,1114.8920754417804,1106.6228548762103,1098.3536343106405,1090.0844137450704,1081.8151931795005,1073.5459726139304,1065.2767520483603,1056.8957852589315,1048.6265646933614,1040.3573441277915,1032.0881235622214,1023.8189029966516,1015.5496824310815 -NG Combined Cycle (H-Frame)/Advanced,1283.0701423496564,1283.0701423496564,1267.0904323378118,1251.110722325967,1235.1310123141222,1219.1513023022776,1203.171592290433,1187.080136054729,1171.1004260428845,1155.1207160310398,1139.141006019195,1123.1612960073503,1107.1815859955057,1091.201875983661,1075.2221659718164,1065.2767520483603,1055.3313381249047,1045.385924201449,1035.440510277993,1025.4950963545373,1015.5496824310815,1005.6042685076256,995.65885458417,985.7134406607141,975.8797729611173,965.9343590376616,955.9889451142058,946.0435311907501,936.0981172672942,926.1527033438383 -NG Combined Cycle (H-Frame)/Moderate,1283.0701423496564,1283.0701423496564,1270.7780577251606,1258.5977193245235,1246.3056347000277,1234.0135500755318,1221.7214654510358,1209.5411270503992,1197.249042425903,1184.9569578014073,1172.7766194007702,1160.4845347762744,1148.1924501517785,1135.9003655272825,1123.7200271266456,1114.445090546344,1105.1701539660428,1096.0069636096002,1086.7320270292987,1077.5688366728564,1068.2939000925548,1059.0189635122535,1049.855773155811,1040.5808365755097,1031.3058999952082,1022.1427096387657,1012.8677730584642,1003.5928364781628,994.4296461217203,985.1547095414189 -NG Combined Cycle (H-Frame)/Conservative,1283.0701423496564,1283.0701423496564,1274.5774293363681,1265.9729700992214,1257.480257085933,1248.987544072645,1240.3830848354978,1231.8903718222098,1223.3976588089217,1214.7931995717745,1206.3004865584865,1197.8077735451984,1189.2033143080512,1180.710601294763,1172.217888281475,1163.6134290443279,1155.1207160310398,1146.6280030177516,1138.0235437806045,1129.5308307673163,1121.0381177540285,1112.4336585168812,1103.9409455035932,1095.336486266446,1086.843773253158,1078.3510602398699,1069.7466010027226,1061.2538879894346,1052.7611749761465,1044.1567157389993 -NG Combined Cycle (F-Frame) 95% CCS/Advanced,2661.236321203368,2661.236321203368,2585.248888979211,2509.1497105311955,2433.05053208318,2357.063099859023,2280.9639214110075,2204.976489186851,2128.877310738835,2052.7781322908195,1976.7907000666628,1900.6915216186471,1824.7040893944907,1748.6049109464748,1672.505732498459,1652.3914122038295,1632.1653456853405,1611.939279166852,1591.7132126483632,1571.5988923537336,1551.3728258352446,1531.146759316756,1510.920692798267,1490.6946262797785,1470.580305985149,1450.3542394666601,1430.1281729481714,1409.9021064296826,1389.6760399111938,1369.561719616564 -NG Combined Cycle (F-Frame) 95% CCS/Moderate,2661.236321203368,2661.236321203368,2610.503535571357,2559.659003715488,2508.926218083477,2458.193432451467,2407.3489005955976,2356.616114963587,2305.7715831077176,2255.038797475707,2204.3060118436965,2153.461479987827,2102.7286943558165,2051.8841624999473,2001.1513768679365,1978.2434009768306,1955.4471713095836,1932.5391954184777,1909.7429657512305,1886.8349898601246,1864.0387601928774,1841.1307843017714,1818.3345546345245,1795.4265787434185,1772.6303490761713,1749.8341194089246,1726.9261435178184,1704.1299138505715,1681.2219379594653,1658.4257082922184 -NG Combined Cycle (F-Frame) 95% CCS/Conservative,2661.236321203368,2661.236321203368,2635.758182163503,2610.280043123639,2584.690157859916,2559.2120188200515,2533.733879780187,2508.255740740323,2482.777601700459,2457.1877164367356,2431.709577396871,2406.231438357007,2380.7532993171426,2355.2751602772782,2329.685275013555,2304.2071359736906,2278.7289969338262,2253.2508578939623,2227.7727188540975,2202.1828335903747,2176.7046945505103,2151.226555510646,2125.7484164707816,2100.2702774309173,2074.680392167194,2049.2022531273296,2023.7241140874655,1998.2459750476012,1972.767836007737,1947.1779507440135 -NG Combined Cycle (H-Frame) 95% CCS/Advanced,2531.3872090791474,2531.3872090791474,2465.233444554587,2399.191426253886,2333.149407953186,2267.1073896524845,2201.065371351784,2135.023353051083,2068.8695885265233,2002.8275702258222,1936.7855519251216,1870.7435336244207,1804.7015153237198,1738.6594970230192,1672.505732498459,1652.3914122038295,1632.1653456853405,1611.939279166852,1591.7132126483632,1571.5988923537336,1551.3728258352446,1531.146759316756,1510.920692798267,1490.6946262797785,1470.580305985149,1450.3542394666601,1430.1281729481714,1409.9021064296826,1389.6760399111938,1369.561719616564 -NG Combined Cycle (H-Frame) 95% CCS/Moderate,2531.3872090791474,2531.3872090791474,2486.1299884162304,2440.984513977173,2395.839039538115,2350.6935650990567,2305.548090659999,2260.4026162209416,2215.257141781884,2169.999921118967,2124.854446679909,2079.7089722408514,2034.5634978017938,1989.4180233627358,1944.2725489236782,1922.0350503757263,1899.7975518277747,1877.560053279823,1855.3225547318712,1833.0850561839197,1810.8475576359679,1788.610059088016,1766.3725605400643,1744.1350619921127,1721.897563444161,1699.6600648962092,1677.4225663482573,1655.185067800306,1632.947569252354,1610.7100707044024 -NG Combined Cycle (H-Frame) 95% CCS/Conservative,2531.3872090791474,2531.3872090791474,2507.0265322778732,2482.777601700459,2458.5286711230438,2434.2797405456295,2410.0308099682143,2385.7818793908,2361.5329488133852,2337.2840182359705,2312.9233414346972,2288.674410857282,2264.4254802798678,2240.176549702453,2215.9276191250383,2191.6786885476236,2167.429757970209,2143.180827392794,2118.8201505915204,2094.5712200141056,2070.322289436691,2046.0733588592761,2021.8244282818614,1997.5754977044467,1973.3265671270321,1949.0776365496174,1924.716959748344,1900.4680291709292,1876.2190985935144,1851.9701680160997 -NG Combined Cycle (F-Frame) 97% CCS/Advanced,2701.9119466880634,2701.9119466880634,2623.801336210585,2545.802471956965,2467.8036077033457,2389.8047434497257,2311.694132972247,2233.6952687186276,2155.696404465008,2077.6975402113885,1999.58692973391,1921.5880654802902,1843.5892012266706,1765.590336973051,1687.5914727194315,1667.1419137532246,1646.8041010108768,1626.35454204467,1606.0167293023221,1585.6789165599744,1565.2293575937674,1544.8915448514197,1524.4419858852127,1504.104173142865,1483.7663604005172,1463.3168014343103,1442.9789886919625,1422.5294297257556,1402.1916169834078,1381.85380424106 -NG Combined Cycle (F-Frame) 97% CCS/Moderate,2701.9119466880634,2701.9119466880634,2649.9499525936035,2597.987958499143,2546.0259644046832,2494.0639703102233,2442.101976215763,2390.139982121303,2338.177988026843,2286.215993932383,2234.253999837923,2182.292005743463,2130.3300116490027,2078.368017554543,2026.406023460083,2003.2745551212586,1980.1430867824345,1957.0116184436101,1933.880150104786,1910.7486817659621,1887.6172134271378,1864.4857450883137,1841.3542767494894,1818.2228084106653,1795.0913400718414,1771.959871733017,1748.828403394193,1725.5851888315099,1702.4537204926855,1679.3222521538614 -NG Combined Cycle (F-Frame) 97% CCS/Conservative,2701.9119466880634,2701.9119466880634,2675.9868227527627,2650.0616988174625,2624.248321106021,2598.32319717072,2572.39807323542,2546.4729493001196,2520.659571588678,2494.7344476533776,2468.809323718077,2442.995946006635,2417.070822071335,2391.1456981360348,2365.332320424593,2339.407196489293,2313.482072553992,2287.668694842551,2261.74357090725,2235.8184469719495,2209.8933230366492,2184.0799453252075,2158.1548213899073,2132.2296974546066,2106.4163197431653,2080.4911958078646,2054.5660718725644,2028.752694161123,2002.8275702258222,1976.9024462905218 -NG Combined Cycle (H-Frame) 97% CCS/Advanced,2567.5929856094804,2567.5929856094804,2499.874773950894,2432.156562292307,2364.438350633721,2296.7201389751344,2229.1136735404066,2161.3954618818198,2093.677250223233,2025.9590385646466,1958.352573129919,1890.6343614713323,1822.9161498127455,1755.1979381541591,1687.5914727194315,1667.1419137532246,1646.8041010108768,1626.35454204467,1606.0167293023221,1585.6789165599744,1565.2293575937674,1544.8915448514197,1524.4419858852127,1504.104173142865,1483.7663604005172,1463.3168014343103,1442.9789886919625,1422.5294297257556,1402.1916169834078,1381.85380424106 -NG Combined Cycle (H-Frame) 97% CCS/Moderate,2567.5929856094804,2567.5929856094804,2521.4417951556916,2475.290604701902,2429.139414248113,2382.9882237943234,2336.837033340534,2290.6858428867454,2244.5346524329557,2198.3834619791664,2152.232271525377,2106.081081071588,2059.929890617799,2013.7787001640095,1967.6275097102202,1945.0547724906914,1922.5937814950216,1900.132790499352,1877.560053279823,1855.099062284153,1832.6380712884834,1810.0653340689544,1787.6043430732848,1765.1433520776147,1742.570614858086,1720.1096238624161,1697.6486328667463,1675.0758956472173,1652.6149046515477,1630.1539136558777 -NG Combined Cycle (H-Frame) 97% CCS/Conservative,2567.5929856094804,2567.5929856094804,2542.8970701366297,2518.3129008876376,2493.728731638646,2469.144562389654,2444.448646916803,2419.8644776678116,2395.2803084188195,2370.696139169828,2346.0002236969767,2321.416054447985,2296.831885198993,2272.2477159500013,2247.6635467010096,2222.9676312281586,2198.3834619791664,2173.799292730175,2149.2151234811827,2124.519208008332,2099.9350387593404,2075.3508695103483,2050.7667002613566,2026.0707847885055,2001.4866155395137,1976.9024462905218,1952.3182770415299,1927.734107792538,1903.0381923196874,1878.4540230706955 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combustion Turbine (F-Frame)/Advanced,1348.815136463486,1339.0088135942865,1329.2024907250875,1319.3961678558883,1309.589844986689,1299.78352211749,1289.9771992482906,1280.2823118662418,1270.4759889970424,1260.6696661278431,1250.8633432586441,1241.057020389445,1231.250697520246,1221.4443746510465,1211.6380517818473,1201.9431643997982,1192.136841530599,1182.3305186614,1172.5241957922008,1162.7178729230016,1152.9115500538023,1143.105227184603,1133.2989043154041,1123.6040169333548,1113.7976940641556,1103.9913711949566,1094.1850483257574,1084.3787254565582,1074.572402587359 +NG Combustion Turbine (F-Frame)/Moderate,1348.815136463486,1339.0088135942865,1329.2024907250875,1319.3961678558883,1309.589844986689,1299.78352211749,1289.9771992482906,1280.2823118662418,1270.4759889970424,1260.6696661278431,1250.8633432586441,1241.057020389445,1231.250697520246,1221.4443746510465,1211.6380517818473,1201.9431643997982,1192.136841530599,1182.3305186614,1172.5241957922008,1162.7178729230016,1152.9115500538023,1143.105227184603,1133.2989043154041,1123.6040169333548,1113.7976940641556,1103.9913711949566,1094.1850483257574,1084.3787254565582,1074.572402587359 +NG Combustion Turbine (F-Frame)/Conservative,1348.815136463486,1339.0088135942865,1329.2024907250875,1319.3961678558883,1309.589844986689,1299.78352211749,1289.9771992482906,1280.2823118662418,1270.4759889970424,1260.6696661278431,1250.8633432586441,1241.057020389445,1231.250697520246,1221.4443746510465,1211.6380517818473,1201.9431643997982,1192.136841530599,1182.3305186614,1172.5241957922008,1162.7178729230016,1152.9115500538023,1143.105227184603,1133.2989043154041,1123.6040169333548,1113.7976940641556,1103.9913711949566,1094.1850483257574,1084.3787254565582,1074.572402587359 +NG 2-on-1 Combined Cycle (F-Frame)/Advanced,1499.2530441159731,1484.5435598121744,1469.7226400212257,1455.0131557174268,1440.1922359264781,1425.3713161355292,1410.6618318317308,1395.8409120407816,1381.1314277369831,1366.3105079460342,1351.6010236422358,1336.7801038512866,1321.959184060338,1307.2496997565393,1296.2175865286904,1285.0740378136913,1274.041924585842,1263.0098113579932,1251.977698130144,1240.834149415145,1229.8020361872957,1218.7699229594468,1207.7378097315977,1196.5942610165987,1185.5621477887498,1174.5300345609005,1163.4979213330514,1152.3543726180524,1141.3222593902035 +NG 2-on-1 Combined Cycle (F-Frame)/Moderate,1499.2530441159731,1487.329446990924,1475.2944143787252,1463.259381766526,1451.3357846414772,1439.300752029278,1427.265719417079,1415.3421222920301,1403.307089679831,1391.2720570676322,1379.348459942583,1367.3134273303842,1355.2783947181854,1343.3547975931363,1333.2141682624872,1323.073538931838,1312.9329096011888,1302.6808447833896,1292.5402154527408,1282.3995861220913,1272.2589567914424,1262.1183274607931,1251.977698130144,1241.837068799495,1231.6964394688457,1221.5558101381966,1211.4151808075474,1201.2745514768983,1191.1339221462492 +NG 2-on-1 Combined Cycle (F-Frame)/Conservative,1499.2530441159731,1490.1153341696738,1480.8661887362248,1471.6170433027753,1462.367897869326,1453.118752435877,1443.9810424895777,1434.7318970561284,1425.4827516226794,1416.2336061892302,1407.0958962429308,1397.8467508094818,1388.5976053760323,1379.348459942583,1370.099314509134,1360.9616045628347,1351.7124591293855,1342.4633136959364,1333.2141682624872,1324.0764583161879,1314.8273128827389,1305.5781674492894,1296.32902201584,1287.079876582391,1277.9421666360918,1268.6930212026425,1259.4438757691935,1250.1947303357442,1241.057020389445 +NG 2-on-1 Combined Cycle (H-Frame)/Advanced,1536.02675487547,1518.4199479057713,1500.8131409360728,1483.2063339663744,1465.5995269966759,1447.9927200269774,1430.3859130572787,1412.7791060875804,1395.172299117882,1377.5654921481835,1360.070120665635,1342.4633136959364,1324.856506726238,1307.2496997565393,1296.2175865286904,1285.0740378136913,1274.041924585842,1263.0098113579932,1251.977698130144,1240.834149415145,1229.8020361872957,1218.7699229594468,1207.7378097315977,1196.5942610165987,1185.5621477887498,1174.5300345609005,1163.4979213330514,1152.3543726180524,1141.3222593902035 +NG 2-on-1 Combined Cycle (H-Frame)/Moderate,1536.02675487547,1522.4316254431712,1508.9479314980222,1495.3528020657234,1481.8691081205745,1468.2739786882755,1454.790284743127,1441.1951553108279,1427.7114613656793,1414.1163319333803,1400.6326379882314,1387.0375085559326,1373.5538146107835,1359.958685178485,1349.7066203606857,1339.4545555428865,1329.2024907250875,1318.9504259072883,1308.6983610894893,1298.44629627169,1288.082795966741,1277.8307311489418,1267.5786663311426,1257.3266015133436,1247.0745366955443,1236.8224718777453,1226.570407059946,1216.2069067549971,1205.954841937198 +NG 2-on-1 Combined Cycle (H-Frame)/Conservative,1536.02675487547,1526.5547384677209,1517.0827220599717,1507.4992701650724,1498.027253757323,1488.5552373495739,1479.0832209418247,1469.6112045340756,1460.1391881263264,1450.667171718577,1441.1951553108279,1431.7231389030787,1422.2511224953296,1412.7791060875804,1403.307089679831,1393.835073272082,1384.3630568643327,1374.8910404565836,1365.4190240488344,1355.947007641085,1346.474991233336,1337.0029748255868,1327.5309584178376,1318.0589420100882,1308.4754901151894,1299.00347370744,1289.5314572996908,1280.0594408919417,1270.5874244841925 +NG 1-on-1 Combined Cycle (H-Frame)/Advanced,1762.9094067128508,1750.6515031263518,1738.3935995398529,1725.021341081854,1712.763437495355,1700.505533908856,1688.247630322357,1674.8753718643582,1662.6174682778592,1650.3595646913602,1638.1016611048613,1624.7294026468624,1612.4714990603634,1600.2135954738644,1585.7269821443658,1572.354723686367,1558.982465228368,1544.4958518988692,1531.1235934408703,1517.7513349828714,1503.2647216533728,1489.892463195374,1476.520204737375,1462.0335914078762,1448.6613329498773,1434.1747196203785,1420.8024611623796,1407.430202704381,1392.943589374882 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,1762.9094067128508,1751.7658579978518,1739.5079544113528,1727.2500508248538,1716.1065021098548,1703.8485985233558,1692.7050498083568,1680.4471462218578,1669.3035975068588,1657.0456939203598,1645.9021452053607,1633.6442416188618,1621.3863380323628,1610.2427893173638,1597.9848857308648,1585.7269821443658,1572.354723686367,1560.096820099868,1547.838916513369,1535.58101292687,1523.323109340371,1511.065205753872,1498.807302167373,1486.5493985808741,1474.2914949943752,1460.9192365363763,1448.6613329498773,1436.4034293633783,1424.1455257768794 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,1762.9094067128508,1751.7658579978518,1740.6223092828527,1730.5931154393534,1719.4495667243543,1708.3060180093553,1697.1624692943562,1686.0189205793572,1674.8753718643582,1663.7318231493591,1652.58827443436,1642.559080590861,1631.415531875862,1620.2719831608629,1609.1284344458638,1597.9848857308648,1586.8413370158655,1575.6977883008665,1565.6685944573674,1554.5250457423683,1543.3814970273693,1532.2379483123702,1521.0943995973712,1509.9508508823722,1498.807302167373,1487.663753452374,1477.634559608875,1466.491010893876,1455.3474621788769 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,3071.8306387766397,2987.139668542647,2902.560133795804,2817.869163561811,2733.2896288149686,2648.7100940681257,2564.019123834133,2479.43958908729,2394.748618853297,2310.169084106454,2225.4781138724616,2140.8985791256187,2056.207608891626,1971.628074144783,1949.118105740485,1926.608137336187,1904.0981689318887,1881.6996360147405,1859.1896676104427,1836.6796992061445,1814.1697308018463,1791.7711978846985,1769.2612294804003,1746.751261076102,1724.2412926718039,1701.731324267506,1679.3327913503579,1656.8228229460597,1634.3128545417615 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,3071.8306387766397,3015.332846791595,2958.835054806549,2902.3372628215043,2845.8394708364594,2789.3416788514137,2732.7324513792187,2676.2346593941734,2619.736867409128,2563.239075424083,2506.741283439038,2450.2434914539926,2393.7456994689474,2337.247907483902,2311.840616413704,2286.4333253435066,2260.914598786159,2235.5073077159605,2210.100016645763,2184.692725575565,2159.1739990182173,2133.7667079480193,2108.3594168778213,2082.952125807624,2057.544834737426,2032.026108180078,2006.6188171098802,1981.2115260396824,1955.8042349694842 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,3071.8306387766397,3043.414589553392,3015.1099758172945,2986.693926594047,2958.277877370799,2929.973263634702,2901.5572144114544,2873.1411651882067,2844.8365514521092,2816.4205022288616,2788.004453005614,2759.6998392695164,2731.2837900462687,2702.867740823021,2674.5631270869235,2646.147077863676,2617.731028640428,2589.4264149043306,2561.010365681083,2532.5943164578352,2504.289702721738,2475.8736534984905,2447.457604275243,2419.1529905391453,2390.7369413158976,2362.32089209265,2334.0162783565524,2305.6002291333048,2277.184179910057 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,2924.178618302902,2850.965503245359,2777.640952700665,2704.427837643121,2631.1032870984272,2557.778736553734,2484.5656214961896,2411.241070951496,2338.027955893952,2264.703405349258,2191.3788548045645,2118.165739747021,2044.8411892023269,1971.628074144783,1949.118105740485,1926.608137336187,1904.0981689318887,1881.6996360147405,1859.1896676104427,1836.6796992061445,1814.1697308018463,1791.7711978846985,1769.2612294804003,1746.751261076102,1724.2412926718039,1701.731324267506,1679.3327913503579,1656.8228229460597,1634.3128545417615 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,2924.178618302902,2874.1440845725565,2823.9981153550607,2773.852146137565,2723.706176920069,2673.5602077025733,2623.525673972228,2573.3797047547323,2523.2337355372365,2473.0877663197407,2422.941797102245,2372.795827884749,2322.7612941544035,2272.6153249369077,2247.87664678961,2223.1379686423115,2198.3992904950137,2173.660612347716,2148.921934200418,2124.18325605312,2099.556013392972,2074.8173352456743,2050.0786570983764,2025.3399789510786,2000.6013008037805,1975.8626226564827,1951.1239445091849,1926.385266361887,1901.646588214589 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,2924.178618302902,2897.211230412605,2870.2438425223067,2843.276454632009,2816.309066741712,2789.3416788514137,2762.374290961116,2735.4069030708183,2708.4395151805206,2681.472127290223,2654.5047393999253,2627.5373515096276,2600.5699636193294,2573.602575729032,2546.6351878387345,2519.6677999484364,2492.700412058139,2465.733024167841,2438.7656362775433,2411.798248387246,2384.830860496948,2357.8634726066502,2330.8960847163526,2303.928696826055,2276.961308935757,2249.9939210454595,2223.026533155162,2196.059145264864,2169.0917573745664 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,3419.9551006332103,3350.8650986002162,3281.775096567222,3212.685094534228,3143.595092501234,3074.50509046824,3005.4150884352457,2936.325086402251,2868.349439240757,2799.259437207763,2730.1694351747688,2661.0794331417746,2591.9894311087805,2522.8994290757864,2493.926202416789,2464.952975757791,2435.979749098794,2405.8921675682964,2376.9189409092987,2347.945714250301,2318.9724875913034,2289.9992609323062,2259.9116794018087,2230.938452742811,2201.9652260838134,2172.991999424816,2144.0187727658185,2113.931191235321,2084.9579645763233 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,3419.9551006332103,3369.8091314157145,3318.548807326719,3268.4028381092235,3218.2568688917277,3168.110899674232,3117.964930456736,3066.7046063677403,3016.5586371502445,2966.4126679327487,2916.266698715253,2866.120729497757,2814.860405408762,2764.714436191266,2734.6268546607685,2704.539273130271,2673.337336728274,2643.2497551977763,2613.1621736672787,2581.960237265281,2551.872655734784,2521.7850742042865,2490.583137802289,2460.4955562717914,2430.4079747412943,2399.206038339297,2369.1184568087992,2339.030875278302,2307.8289388763046 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,3419.9551006332103,3387.6388093597134,3356.436872957716,3324.1205816842185,3292.918645282221,3260.602354008724,3229.4004176067265,3197.0841263332295,3165.882189931232,3133.5658986577346,3102.3639622557375,3070.04767098224,3038.8457345802426,3006.5294433067456,2975.327506904748,2943.0112156312507,2911.8092792292537,2880.607342827256,2848.2910515537587,2817.0891151517617,2784.7728238782643,2753.5708874762668,2721.25459620277,2690.0526598007723,2657.736368527275,2626.534432125278,2594.2181408517804,2563.016204449783,2530.699913176286 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,3117.073446559536,3030.2652020696937,2943.345522092701,2856.537277602858,2769.7290331130152,2682.920788623173,2596.11254413333,2509.1928641563372,2422.384619666495,2335.576375176652,2248.7681306868094,2161.9598861969666,2075.1516417071243,1988.2319617301316,1965.6105578386837,1942.8777184600856,1920.2563145686374,1897.5234751900393,1874.9020712985912,1852.169231919993,1829.4363925413952,1806.814988649947,1784.082149271349,1761.4607453799008,1738.7279060013027,1716.1065021098548,1693.3736627312564,1670.6408233526586,1648.0194194612106 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,3117.073446559536,3059.2384287286914,3001.403410897846,2943.5683930670007,2885.7333752361556,2827.8983574053104,2770.0633395744658,2712.3397572307704,2654.5047393999253,2596.66972156908,2538.834703738235,2480.99968590739,2423.164668076545,2365.3296502456997,2339.588052714052,2313.846455182404,2288.1048576507565,2262.3632601191084,2236.6216625874604,2210.880065055813,2185.138467524165,2159.396869992517,2133.6552724608696,2107.9136749292215,2082.1720773975735,2056.430479865926,2030.688882334278,2004.8358493154801,1979.0942517838325 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,3117.073446559536,3088.2116553876886,3059.461299702991,3030.5995085311433,3001.7377173592954,2972.9873616745986,2944.1255705027506,2915.375214818053,2886.513423646206,2857.763067961508,2828.90127678966,2800.150921104963,2771.2891299331154,2742.427338761268,2713.67698307657,2684.8151919047227,2656.064836220025,2627.2030450481775,2598.45268936348,2569.5908981916327,2540.729107019785,2511.978751335087,2483.11696016324,2454.3666044785423,2425.5048133066944,2396.754457621997,2367.8926664501496,2339.142310765452,2310.2805195936044 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,2924.178618302902,2850.965503245359,2777.640952700665,2704.427837643121,2631.1032870984272,2557.778736553734,2484.5656214961896,2411.241070951496,2338.027955893952,2264.703405349258,2191.3788548045645,2118.165739747021,2044.8411892023269,1971.628074144783,1949.118105740485,1926.608137336187,1904.0981689318887,1881.6996360147405,1859.1896676104427,1836.6796992061445,1814.1697308018463,1791.7711978846985,1769.2612294804003,1746.751261076102,1724.2412926718039,1701.731324267506,1679.3327913503579,1656.8228229460597,1634.3128545417615 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,2924.178618302902,2874.1440845725565,2823.9981153550607,2773.852146137565,2723.706176920069,2673.5602077025733,2623.525673972228,2573.3797047547323,2523.2337355372365,2473.0877663197407,2422.941797102245,2372.795827884749,2322.7612941544035,2272.6153249369077,2247.87664678961,2223.1379686423115,2198.3992904950137,2173.660612347716,2148.921934200418,2124.18325605312,2099.556013392972,2074.8173352456743,2050.0786570983764,2025.3399789510786,2000.6013008037805,1975.8626226564827,1951.1239445091849,1926.385266361887,1901.646588214589 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,2924.178618302902,2897.211230412605,2870.2438425223067,2843.276454632009,2816.309066741712,2789.3416788514137,2762.374290961116,2735.4069030708183,2708.4395151805206,2681.472127290223,2654.5047393999253,2627.5373515096276,2600.5699636193294,2573.602575729032,2546.6351878387345,2519.6677999484364,2492.700412058139,2465.733024167841,2438.7656362775433,2411.798248387246,2384.830860496948,2357.8634726066502,2330.8960847163526,2303.928696826055,2276.961308935757,2249.9939210454595,2223.026533155162,2196.059145264864,2169.0917573745664 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,3466.7580052362064,3395.4392934602124,3325.2349365557184,3253.9162247797244,3183.7118678752304,3112.3931560992364,3042.1887991947424,2970.8700874187484,2900.6657305142544,2829.3470187382604,2758.0283069622665,2687.8239500577724,2616.5052382817785,2546.3008813772844,2516.213299846787,2487.240073187789,2457.152491657292,2428.1792649982945,2399.206038339297,2369.1184568087992,2340.145230149802,2310.0576486193045,2281.084421960307,2250.9968404298093,2222.023613770812,2193.0503871118144,2162.962805581317,2133.989578922319,2103.901997391822 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,3466.7580052362064,3415.4976811472106,3364.237357058215,3311.8626780977197,3260.602354008724,3209.3420299197282,3158.0817058307325,3105.707026870237,3054.4467027812416,3003.186378692246,2951.92605460325,2900.6657305142544,2848.2910515537587,2797.030727464763,2765.828791062766,2735.7412095322684,2704.539273130271,2673.337336728274,2643.2497551977763,2612.0478187957788,2580.8458823937813,2550.758300863284,2519.5563644612866,2488.354428059289,2458.266846528792,2427.0649101267945,2395.862973724797,2365.7753921942995,2334.5734557923024 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,3466.7580052362064,3434.4417139627094,3402.125422689212,3369.8091314157145,3337.4928401422176,3306.29090374022,3273.9746124667226,3241.6583211932257,3209.3420299197282,3177.025738646231,3144.709447372734,3112.3931560992364,3080.076864825739,3047.760573552242,3016.5586371502445,2984.242345876747,2951.92605460325,2919.6097633297527,2887.2934720562557,2854.9771807827583,2822.660889509261,2790.344598235764,2758.0283069622665,2725.712015688769,2694.510079286772,2662.1937880132746,2629.877496739777,2597.56120546628,2565.2449141927827 diff --git a/tests/data/Natural_Gas_FE/Market/TechLife/df_fom.csv b/tests/data/Natural_Gas_FE/Market/TechLife/df_fom.csv index 4afb961..d75d001 100644 --- a/tests/data/Natural_Gas_FE/Market/TechLife/df_fom.csv +++ b/tests/data/Natural_Gas_FE/Market/TechLife/df_fom.csv @@ -1,22 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combustion Turbine (F-Frame)/Advanced,24,24,23.8,23.7,23.6,23.4,23.3,23.2,23,22.9,22.8,22.6,22.5,22.4,22.3,22.1,22.0,21.9,21.7,21.6,21.5,21.3,21.2,21.1,20.9,20.8,20.7,20.5,20.4,20.3 -NG Combustion Turbine (F-Frame)/Moderate,24,24,23.8,23.7,23.6,23.4,23.3,23.2,23,22.9,22.8,22.6,22.5,22.4,22.3,22.1,22.0,21.9,21.7,21.6,21.5,21.3,21.2,21.1,20.9,20.8,20.7,20.5,20.4,20.3 -NG Combustion Turbine (F-Frame)/Conservative,24,24,23.8,23.7,23.6,23.4,23.3,23.2,23,22.9,22.8,22.6,22.5,22.4,22.3,22.1,22.0,21.9,21.7,21.6,21.5,21.3,21.2,21.1,20.9,20.8,20.7,20.5,20.4,20.3 -NG Combined Cycle (F-Frame)/Advanced,31.1,31.1,30.7,30.3,29.8,29.4,29,28.5,28.1,27.7,27.2,26.8,26.4,25.9,25.5,25.3,25.1,24.8,24.6,24.4,24.2,24.0,23.7,23.5,23.3,23.1,22.9,22.7,22.4,22.2 -NG Combined Cycle (F-Frame)/Moderate,31.1,31.1,30.8,30.5,30.2,29.9,29.6,29.3,29,28.7,28.4,28.1,27.7,27.4,27.1,26.9,26.7,26.5,26.3,26.1,25.9,25.7,25.5,25.3,25.1,24.9,24.7,24.5,24.3,24.1 -NG Combined Cycle (F-Frame)/Conservative,31.1,31.1,30.9,30.8,30.6,30.4,30.2,30,29.9,29.7,29.5,29.3,29.1,29.0,28.8,28.6,28.4,28.2,28.0,27.9,27.7,27.5,27.3,27.1,27.0,26.8,26.6,26.4,26.2,26.1 -NG Combined Cycle (H-Frame)/Advanced,30.8,30.8,30.4,30,29.6,29.2,28.8,28.4,28,27.5,27.1,26.7,26.3,25.9,25.5,25.3,25.1,24.8,24.6,24.4,24.2,24.0,23.7,23.5,23.3,23.1,22.9,22.7,22.4,22.2 -NG Combined Cycle (H-Frame)/Moderate,30.8,30.8,30.5,30.2,29.9,29.6,29.3,29,28.7,28.4,28.1,27.8,27.5,27.2,26.9,26.7,26.5,26.3,26.1,25.9,25.7,25.5,25.3,25.1,24.9,24.7,24.5,24.3,24.1,23.9 -NG Combined Cycle (H-Frame)/Conservative,30.8,30.8,30.6,30.5,30.3,30.1,29.9,29.7,29.5,29.3,29.2,29.0,28.8,28.6,28.4,28.2,28.0,27.8,27.7,27.5,27.3,27.1,26.9,26.7,26.5,26.4,26.2,26.0,25.8,25.6 -NG Combined Cycle (F-Frame) 95% CCS/Advanced,63.7,63.7,61.8,60,58.1,56.2,54.4,52.5,50.6,48.7,46.9,45.0,43.1,41.2,39.4,38.9,38.5,38.0,37.6,37.2,36.7,36.3,35.8,35.4,34.9,34.5,34.1,33.6,33.2,32.7 -NG Combined Cycle (F-Frame) 95% CCS/Moderate,63.7,63.7,62.5,61.3,60.1,58.9,57.6,56.4,55.2,54.0,52.8,51.6,50.4,49.1,47.9,47.4,46.9,46.4,45.9,45.4,44.9,44.4,43.9,43.4,42.9,42.4,41.9,41.4,40.9,40.4 -NG Combined Cycle (F-Frame) 95% CCS/Conservative,63.7,63.7,63.2,62.6,62.1,61.5,60.9,60.4,59.8,59.3,58.7,58.1,57.6,57.0,56.5,55.9,55.4,54.8,54.2,53.7,53.1,52.6,52.0,51.5,50.9,50.3,49.8,49.2,48.7,48.1 -NG Combined Cycle (H-Frame) 95% CCS/Advanced,59.3,59.3,57.8,56.3,54.7,53.2,51.6,50.1,48.6,47.0,45.5,44.0,42.4,40.9,39.4,38.9,38.5,38.0,37.6,37.2,36.7,36.3,35.8,35.4,34.9,34.5,34.1,33.6,33.2,32.7 -NG Combined Cycle (H-Frame) 95% CCS/Moderate,59.3,59.3,58.3,57.3,56.2,55.2,54.2,53.1,52.1,51.1,50.0,49.0,48.0,46.9,45.9,45.4,44.9,44.4,44.0,43.5,43.0,42.5,42.0,41.5,41.0,40.6,40.1,39.6,39.1,38.6 -NG Combined Cycle (H-Frame) 95% CCS/Conservative,59.3,59.3,58.8,58.3,57.7,57.2,56.7,56.1,55.6,55.1,54.6,54.0,53.5,53.0,52.4,51.9,51.4,50.8,50.3,49.8,49.2,48.7,48.2,47.7,47.1,46.6,46.1,45.5,45.0,44.5 -NG Combined Cycle (F-Frame) 97% CCS/Advanced,64.6,64.6,62.7,60.8,58.9,57,55,53.1,51.2,49.3,47.4,45.5,43.5,41.6,39.7,39.3,38.8,38.4,37.9,37.5,37.0,36.6,36.1,35.7,35.2,34.8,34.4,33.9,33.5,33.0 -NG Combined Cycle (F-Frame) 97% CCS/Moderate,64.6,64.6,63.4,62.2,60.9,59.7,58.4,57.2,55.9,54.7,53.5,52.2,51.0,49.7,48.5,48.0,47.5,47.0,46.5,46.0,45.5,45.0,44.4,43.9,43.4,42.9,42.4,41.9,41.4,40.9 -NG Combined Cycle (F-Frame) 97% CCS/Conservative,64.6,64.6,64.1,63.5,62.9,62.4,61.8,61.2,60.7,60.1,59.5,59.0,58.4,57.8,57.3,56.7,56.2,55.6,55.0,54.5,53.9,53.3,52.8,52.2,51.6,51.1,50.5,49.9,49.4,48.8 -NG Combined Cycle (H-Frame) 97% CCS/Advanced,60.1,60.1,58.6,57,55.4,53.8,52.3,50.7,49.1,47.6,46.0,44.4,42.8,41.3,39.7,39.3,38.8,38.4,37.9,37.5,37.0,36.6,36.1,35.7,35.2,34.8,34.4,33.9,33.5,33.0 -NG Combined Cycle (H-Frame) 97% CCS/Moderate,60.1,60.1,59.1,58,57,55.9,54.9,53.8,52.8,51.7,50.6,49.6,48.5,47.5,46.4,45.9,45.4,44.9,44.5,44.0,43.5,43.0,42.5,42.0,41.5,41.0,40.5,40.0,39.5,39.0 -NG Combined Cycle (H-Frame) 97% CCS/Conservative,60.1,60.1,59.6,59.1,58.5,58,57.4,56.9,56.4,55.8,55.3,54.8,54.2,53.7,53.1,52.6,52.1,51.5,51.0,50.5,49.9,49.4,48.8,48.3,47.8,47.2,46.7,46.1,45.6,45.1 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combustion Turbine (F-Frame)/Advanced,26.1,26,25.8,25.7,25.6,25.4,25.3,25.1,25,24.8,24.7,24.5,24.4,24.2,24.1,23.9,23.8,23.7,23.5,23.4,23.2,23.1,22.9,22.8,22.6,22.5,22.3,22.2,22.0 +NG Combustion Turbine (F-Frame)/Moderate,26.1,26,25.8,25.7,25.6,25.4,25.3,25.1,25,24.8,24.7,24.5,24.4,24.2,24.1,23.9,23.8,23.7,23.5,23.4,23.2,23.1,22.9,22.8,22.6,22.5,22.3,22.2,22.0 +NG Combustion Turbine (F-Frame)/Conservative,26.1,26,25.8,25.7,25.6,25.4,25.3,25.1,25,24.8,24.7,24.5,24.4,24.2,24.1,23.9,23.8,23.7,23.5,23.4,23.2,23.1,22.9,22.8,22.6,22.5,22.3,22.2,22.0 +NG 2-on-1 Combined Cycle (F-Frame)/Advanced,34.5,34,33.5,33,32.6,32.1,31.6,31.1,30.7,30.2,29.7,29.2,28.8,28.3,28.0,27.8,27.6,27.3,27.1,26.8,26.6,26.4,26.1,25.9,25.6,25.4,25.1,24.9,24.7 +NG 2-on-1 Combined Cycle (F-Frame)/Moderate,34.5,34.1,33.8,33.5,33.1,32.8,32.4,32.1,31.8,31.4,31.1,30.7,30.4,30.1,29.8,29.6,29.4,29.2,29.0,28.7,28.5,28.3,28.1,27.8,27.6,27.4,27.2,27.0,26.7 +NG 2-on-1 Combined Cycle (F-Frame)/Conservative,34.5,34.3,34.1,33.9,33.7,33.5,33.3,33.1,32.8,32.6,32.4,32.2,32.0,31.8,31.6,31.4,31.2,31.0,30.8,30.6,30.4,30.2,30.0,29.8,29.6,29.4,29.2,29.0,28.8 +NG 2-on-1 Combined Cycle (H-Frame)/Advanced,34.1,33.7,33.2,32.8,32.3,31.9,31.4,31,30.5,30.1,29.6,29.2,28.7,28.3,28.0,27.8,27.6,27.3,27.1,26.8,26.6,26.4,26.1,25.9,25.6,25.4,25.1,24.9,24.7 +NG 2-on-1 Combined Cycle (H-Frame)/Moderate,34.1,33.8,33.5,33.2,32.8,32.5,32.2,31.8,31.5,31.2,30.9,30.5,30.2,29.9,29.6,29.4,29.2,29.0,28.7,28.5,28.3,28.1,27.8,27.6,27.4,27.2,26.9,26.7,26.5 +NG 2-on-1 Combined Cycle (H-Frame)/Conservative,34.1,33.9,33.7,33.5,33.3,33.1,32.9,32.7,32.5,32.3,32.1,31.9,31.7,31.4,31.2,31.0,30.8,30.6,30.4,30.2,30.0,29.8,29.6,29.4,29.2,29.0,28.7,28.5,28.3 +NG 1-on-1 Combined Cycle (H-Frame)/Advanced,40,40,39,39,39,38,38,38,37,37.0,37.0,36.0,36.0,36.0,35.0,35.0,35.0,34.0,34.0,34.0,34.0,33.0,33.0,33.0,32.0,32.0,32.0,31.0,31.0 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,40,40,39,39,39,38,38,38,38,37.0,37.0,37.0,36.0,36.0,36.0,36.0,35.0,35.0,35.0,35.0,34.0,34.0,34.0,33.0,33.0,33.0,33.0,32.0,32.0 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,40,40,39,39,39,39,38,38,38,38.0,37.0,37.0,37.0,37.0,36.0,36.0,36.0,36.0,36.0,35.0,35.0,35.0,35.0,34.0,34.0,34.0,34.0,33.0,33.0 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,70.7,68.6,66.4,64.3,62.2,60,57.9,55.8,53.6,51.5,49.3,47.2,45.1,42.9,42.4,41.9,41.5,41.0,40.5,40.0,39.5,39.0,38.5,38.0,37.5,37.0,36.5,36.0,35.5 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,70.7,69.3,67.9,66.6,65.2,63.8,62.4,61.1,59.7,58.3,56.9,55.5,54.2,52.8,52.2,51.7,51.1,50.5,50.0,49.4,48.9,48.3,47.8,47.2,46.6,46.1,45.5,45.0,44.4 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,70.7,70.1,69.5,68.8,68.2,67.6,67,66.4,65.7,65.1,64.5,63.9,63.2,62.6,62.0,61.4,60.8,60.1,59.5,58.9,58.3,57.6,57.0,56.4,55.8,55.2,54.5,53.9,53.3 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,65.8,64.1,62.3,60.6,58.8,57,55.3,53.5,51.7,50.0,48.2,46.5,44.7,42.9,42.4,41.9,41.5,41.0,40.5,40.0,39.5,39.0,38.5,38.0,37.5,37.0,36.5,36.0,35.5 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,65.8,64.7,63.5,62.3,61.1,60,58.8,57.6,56.4,55.3,54.1,52.9,51.7,50.5,50.0,49.5,48.9,48.4,47.8,47.3,46.8,46.2,45.7,45.1,44.6,44.0,43.5,43.0,42.4 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,65.8,65.2,64.7,64.1,63.5,62.9,62.3,61.7,61.1,60.5,59.9,59.3,58.7,58.2,57.6,57.0,56.4,55.8,55.2,54.6,54.0,53.4,52.8,52.2,51.7,51.1,50.5,49.9,49.3 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,78,76,75,73,71,70,68,66,65,63.0,61.0,60.0,58.0,56.0,56.0,55.0,54.0,54.0,53.0,52.0,52.0,51.0,50.0,50.0,49.0,49.0,48.0,47.0,47.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,78,77,76,74,73,72,71,70,69,67.0,66.0,65.0,64.0,63.0,62.0,61.0,61.0,60.0,59.0,59.0,58.0,57.0,57.0,56.0,55.0,55.0,54.0,53.0,53.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,78,77,77,76,75,75,74,73,72,72.0,71.0,70.0,70.0,69.0,68.0,68.0,67.0,66.0,66.0,65.0,64.0,63.0,63.0,62.0,61.0,61.0,60.0,59.0,59.0 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,71.7,69.5,67.4,65.2,63,60.8,58.6,56.4,54.2,52.1,49.9,47.7,45.5,43.3,42.8,42.3,41.8,41.3,40.8,40.3,39.8,39.3,38.8,38.3,37.8,37.3,36.8,36.3,35.8 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,71.7,70.3,68.9,67.5,66.1,64.7,63.3,61.9,60.5,59.0,57.6,56.2,54.8,53.4,52.8,52.3,51.7,51.2,50.6,50.0,49.5,48.9,48.3,47.8,47.2,46.6,46.1,45.5,44.9 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,71.7,71.1,70.5,69.8,69.2,68.6,67.9,67.3,66.7,66.0,65.4,64.8,64.2,63.5,62.9,62.3,61.6,61.0,60.4,59.7,59.1,58.5,57.8,57.2,56.6,55.9,55.3,54.7,54.0 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,65.8,64.1,62.3,60.6,58.8,57,55.3,53.5,51.7,50.0,48.2,46.5,44.7,42.9,42.4,41.9,41.5,41.0,40.5,40.0,39.5,39.0,38.5,38.0,37.5,37.0,36.5,36.0,35.5 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,65.8,64.7,63.5,62.3,61.1,60,58.8,57.6,56.4,55.3,54.1,52.9,51.7,50.5,50.0,49.5,48.9,48.4,47.8,47.3,46.8,46.2,45.7,45.1,44.6,44.0,43.5,43.0,42.4 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,65.8,65.2,64.7,64.1,63.5,62.9,62.3,61.7,61.1,60.5,59.9,59.3,58.7,58.2,57.6,57.0,56.4,55.8,55.2,54.6,54.0,53.4,52.8,52.2,51.7,51.1,50.5,49.9,49.3 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,79,77,76,74,72,70,69,67,65,64.0,62.0,60.0,58.0,57.0,56.0,55.0,55.0,54.0,53.0,53.0,52.0,52.0,51.0,50.0,50.0,49.0,48.0,48.0,47.0 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,79,78,77,75,74,73,72,71,69,68.0,67.0,66.0,65.0,63.0,63.0,62.0,61.0,61.0,60.0,59.0,59.0,58.0,57.0,57.0,56.0,55.0,55.0,54.0,53.0 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,79,78,78,77,76,76,75,74,73,73.0,72.0,71.0,71.0,70.0,69.0,68.0,68.0,67.0,66.0,66.0,65.0,64.0,64.0,63.0,62.0,61.0,61.0,60.0,59.0 diff --git a/tests/data/Natural_Gas_FE/Market/TechLife/df_gcc.csv b/tests/data/Natural_Gas_FE/Market/TechLife/df_gcc.csv index 0fda5e2..2e475ca 100644 --- a/tests/data/Natural_Gas_FE/Market/TechLife/df_gcc.csv +++ b/tests/data/Natural_Gas_FE/Market/TechLife/df_gcc.csv @@ -1,22 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combustion Turbine (F-Frame)/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combustion Turbine (F-Frame)/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combustion Turbine (F-Frame)/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame)/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame)/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame)/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame)/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame)/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame)/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame) 95% CCS/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame) 95% CCS/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame) 95% CCS/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame) 95% CCS/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame) 95% CCS/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame) 95% CCS/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame) 97% CCS/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame) 97% CCS/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame) 97% CCS/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame) 97% CCS/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame) 97% CCS/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame) 97% CCS/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combustion Turbine (F-Frame)/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG Combustion Turbine (F-Frame)/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG Combustion Turbine (F-Frame)/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame)/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame)/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame)/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame)/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame)/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame)/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame)/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 diff --git a/tests/data/Natural_Gas_FE/Market/TechLife/df_hr.csv b/tests/data/Natural_Gas_FE/Market/TechLife/df_hr.csv index 1bf6f16..b20ebd0 100644 --- a/tests/data/Natural_Gas_FE/Market/TechLife/df_hr.csv +++ b/tests/data/Natural_Gas_FE/Market/TechLife/df_hr.csv @@ -1,22 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combustion Turbine (F-Frame)/Advanced,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717 -NG Combustion Turbine (F-Frame)/Moderate,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717 -NG Combustion Turbine (F-Frame)/Conservative,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717 -NG Combined Cycle (F-Frame)/Advanced,6.363,6.363,6.332,6.3,6.269,6.238,6.206,6.175,6.143,6.112,6.081,6.049,6.018,5.986,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955 -NG Combined Cycle (F-Frame)/Moderate,6.363,6.363,6.348,6.332,6.316,6.3,6.285,6.269,6.253,6.238,6.222,6.206,6.19,6.175,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159 -NG Combined Cycle (F-Frame)/Conservative,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363 -NG Combined Cycle (H-Frame)/Advanced,6.196,6.196,6.177,6.159,6.14,6.122,6.103,6.085,6.066,6.048,6.029,6.011,5.992,5.973,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955 -NG Combined Cycle (H-Frame)/Moderate,6.196,6.196,6.187,6.177,6.168,6.159,6.15,6.14,6.131,6.122,6.112,6.103,6.094,6.085,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075 -NG Combined Cycle (H-Frame)/Conservative,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196 -NG Combined Cycle (F-Frame) 95% CCS/Advanced,7.22,7.22,7.162,7.105,7.048,6.99,6.933,6.875,6.818,6.761,6.703,6.646,6.589,6.531,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474 -NG Combined Cycle (F-Frame) 95% CCS/Moderate,7.22,7.22,7.191,7.162,7.134,7.105,7.076,7.048,7.019,6.99,6.961,6.933,6.904,6.875,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847 -NG Combined Cycle (F-Frame) 95% CCS/Conservative,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22 -NG Combined Cycle (H-Frame) 95% CCS/Advanced,7.007,7.007,6.966,6.925,6.884,6.843,6.802,6.761,6.72,6.679,6.638,6.597,6.556,6.515,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474 -NG Combined Cycle (H-Frame) 95% CCS/Moderate,7.007,7.007,6.986,6.966,6.945,6.925,6.904,6.884,6.863,6.843,6.822,6.802,6.781,6.761,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74 -NG Combined Cycle (H-Frame) 95% CCS/Conservative,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007 -NG Combined Cycle (F-Frame) 97% CCS/Advanced,7.26,7.26,7.201,7.142,7.083,7.025,6.966,6.907,6.848,6.79,6.731,6.672,6.614,6.555,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496 -NG Combined Cycle (F-Frame) 97% CCS/Moderate,7.26,7.26,7.23,7.201,7.171,7.142,7.113,7.083,7.054,7.025,6.995,6.966,6.937,6.907,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878 -NG Combined Cycle (F-Frame) 97% CCS/Conservative,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26 -NG Combined Cycle (H-Frame) 97% CCS/Advanced,7.045,7.045,7.003,6.961,6.918,6.876,6.834,6.792,6.749,6.707,6.665,6.623,6.581,6.538,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496 -NG Combined Cycle (H-Frame) 97% CCS/Moderate,7.045,7.045,7.024,7.003,6.982,6.961,6.939,6.918,6.897,6.876,6.855,6.834,6.813,6.792,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771 -NG Combined Cycle (H-Frame) 97% CCS/Conservative,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combustion Turbine (F-Frame)/Advanced,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717 +NG Combustion Turbine (F-Frame)/Moderate,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717 +NG Combustion Turbine (F-Frame)/Conservative,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717 +NG 2-on-1 Combined Cycle (F-Frame)/Advanced,6.363,6.332,6.3,6.269,6.238,6.206,6.175,6.143,6.112,6.081,6.049,6.018,5.986,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955 +NG 2-on-1 Combined Cycle (F-Frame)/Moderate,6.363,6.348,6.332,6.316,6.3,6.285,6.269,6.253,6.238,6.222,6.206,6.19,6.175,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159 +NG 2-on-1 Combined Cycle (F-Frame)/Conservative,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363 +NG 2-on-1 Combined Cycle (H-Frame)/Advanced,6.196,6.177,6.159,6.14,6.122,6.103,6.085,6.066,6.048,6.029,6.011,5.992,5.973,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955 +NG 2-on-1 Combined Cycle (H-Frame)/Moderate,6.196,6.187,6.177,6.168,6.159,6.15,6.14,6.131,6.122,6.112,6.103,6.094,6.085,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075 +NG 2-on-1 Combined Cycle (H-Frame)/Conservative,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196 +NG 1-on-1 Combined Cycle (H-Frame)/Advanced,6.068,6.061,6.054,6.047,6.04,6.034,6.027,6.02,6.013,6.006,5.999,5.993,5.986,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,6.068,6.064,6.061,6.057,6.054,6.051,6.047,6.044,6.04,6.037,6.034,6.03,6.027,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,7.22,7.162,7.105,7.048,6.99,6.933,6.875,6.818,6.761,6.703,6.646,6.589,6.531,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,7.22,7.191,7.162,7.134,7.105,7.076,7.048,7.019,6.99,6.961,6.933,6.904,6.875,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,7.007,6.966,6.925,6.884,6.843,6.802,6.761,6.72,6.679,6.638,6.597,6.556,6.515,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,7.007,6.986,6.966,6.945,6.925,6.904,6.884,6.863,6.843,6.822,6.802,6.781,6.761,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,6.848,6.822,6.795,6.769,6.743,6.716,6.69,6.664,6.637,6.611,6.585,6.558,6.532,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,6.848,6.835,6.822,6.808,6.795,6.782,6.769,6.756,6.743,6.73,6.716,6.703,6.69,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,7.26,7.201,7.142,7.083,7.025,6.966,6.907,6.848,6.79,6.731,6.672,6.614,6.555,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,7.26,7.23,7.201,7.171,7.142,7.113,7.083,7.054,7.025,6.995,6.966,6.937,6.907,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,7.007,6.966,6.925,6.884,6.843,6.802,6.761,6.72,6.679,6.638,6.597,6.556,6.515,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,7.007,6.986,6.966,6.945,6.925,6.904,6.884,6.863,6.843,6.822,6.802,6.781,6.761,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,6.884,6.856,6.829,6.802,6.774,6.747,6.719,6.692,6.665,6.637,6.61,6.583,6.555,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,6.884,6.87,6.856,6.843,6.829,6.815,6.802,6.788,6.774,6.76,6.747,6.733,6.719,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884 diff --git a/tests/data/Natural_Gas_FE/Market/TechLife/df_occ.csv b/tests/data/Natural_Gas_FE/Market/TechLife/df_occ.csv index 8155c67..dc391b8 100644 --- a/tests/data/Natural_Gas_FE/Market/TechLife/df_occ.csv +++ b/tests/data/Natural_Gas_FE/Market/TechLife/df_occ.csv @@ -1,22 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combustion Turbine (F-Frame)/Advanced,1002.6,1002.6,994.6,986.7,978.8,970.9,962.9,955,947.1,939.2,931.3,923.3,915.4,907.5,899.6,891.6,883.7,875.8,867.9,859.9,852.0,844.1,836.2,828.3,820.3,812.4,804.5,796.6,788.6,780.7 -NG Combustion Turbine (F-Frame)/Moderate,1002.6,1002.6,994.6,986.7,978.8,970.9,962.9,955,947.1,939.2,931.3,923.3,915.4,907.5,899.6,891.6,883.7,875.8,867.9,859.9,852.0,844.1,836.2,828.3,820.3,812.4,804.5,796.6,788.6,780.7 -NG Combustion Turbine (F-Frame)/Conservative,1002.6,1002.6,994.6,986.7,978.8,970.9,962.9,955,947.1,939.2,931.3,923.3,915.4,907.5,899.6,891.6,883.7,875.8,867.9,859.9,852.0,844.1,836.2,828.3,820.3,812.4,804.5,796.6,788.6,780.7 -NG Combined Cycle (F-Frame)/Advanced,1116.4,1116.4,1104.5,1092.7,1080.8,1068.9,1057.1,1045.2,1033.4,1021.5,1009.6,997.8,985.9,974.0,962.2,953.3,944.4,935.5,926.6,917.7,908.8,899.9,891.0,882.1,873.3,864.4,855.5,846.6,837.7,828.8 -NG Combined Cycle (F-Frame)/Moderate,1116.4,1116.4,1106.8,1097.1,1087.5,1077.8,1068.2,1058.6,1048.9,1039.3,1029.6,1020.0,1010.4,1000.7,991.1,982.9,974.8,966.6,958.5,950.3,942.2,934.0,925.9,917.7,909.5,901.4,893.2,885.1,876.9,868.8 -NG Combined Cycle (F-Frame)/Conservative,1116.4,1116.4,1109,1101.6,1094.1,1086.7,1079.3,1071.9,1064.5,1057.1,1049.7,1042.2,1034.8,1027.4,1020.0,1012.6,1005.2,997.7,990.3,982.9,975.5,968.1,960.7,953.3,945.8,938.4,931.0,923.6,916.2,908.8 -NG Combined Cycle (H-Frame)/Advanced,1148.2,1148.2,1133.9,1119.6,1105.3,1091,1076.7,1062.3,1048,1033.7,1019.4,1005.1,990.8,976.5,962.2,953.3,944.4,935.5,926.6,917.7,908.8,899.9,891.0,882.1,873.3,864.4,855.5,846.6,837.7,828.8 -NG Combined Cycle (H-Frame)/Moderate,1148.2,1148.2,1137.2,1126.3,1115.3,1104.3,1093.3,1082.4,1071.4,1060.4,1049.5,1038.5,1027.5,1016.5,1005.6,997.3,989.0,980.8,972.5,964.3,956.0,947.7,939.5,931.2,922.9,914.7,906.4,898.1,889.9,881.6 -NG Combined Cycle (H-Frame)/Conservative,1148.2,1148.2,1140.6,1132.9,1125.3,1117.7,1110,1102.4,1094.8,1087.1,1079.5,1071.9,1064.2,1056.6,1049.0,1041.3,1033.7,1026.1,1018.4,1010.8,1003.2,995.5,987.9,980.2,972.6,965.0,957.3,949.7,942.1,934.4 -NG Combined Cycle (F-Frame) 95% CCS/Advanced,2381.5,2381.5,2313.5,2245.4,2177.3,2109.3,2041.2,1973.2,1905.1,1837.0,1769.0,1700.9,1632.9,1564.8,1496.7,1478.7,1460.6,1442.5,1424.4,1406.4,1388.3,1370.2,1352.1,1334.0,1316.0,1297.9,1279.8,1261.7,1243.6,1225.6 -NG Combined Cycle (F-Frame) 95% CCS/Moderate,2381.5,2381.5,2336.1,2290.6,2245.2,2199.8,2154.3,2108.9,2063.4,2018.0,1972.6,1927.1,1881.7,1836.2,1790.8,1770.3,1749.9,1729.4,1709.0,1688.5,1668.1,1647.6,1627.2,1606.7,1586.3,1565.9,1545.4,1525.0,1504.5,1484.1 -NG Combined Cycle (F-Frame) 95% CCS/Conservative,2381.5,2381.5,2358.7,2335.9,2313,2290.2,2267.4,2244.6,2221.8,2198.9,2176.1,2153.3,2130.5,2107.7,2084.8,2062.0,2039.2,2016.4,1993.6,1970.7,1947.9,1925.1,1902.3,1879.5,1856.6,1833.8,1811.0,1788.2,1765.4,1742.5 -NG Combined Cycle (H-Frame) 95% CCS/Advanced,2265.3,2265.3,2206.1,2147,2087.9,2028.8,1969.7,1910.6,1851.4,1792.3,1733.2,1674.1,1615.0,1555.9,1496.7,1478.7,1460.6,1442.5,1424.4,1406.4,1388.3,1370.2,1352.1,1334.0,1316.0,1297.9,1279.8,1261.7,1243.6,1225.6 -NG Combined Cycle (H-Frame) 95% CCS/Moderate,2265.3,2265.3,2224.8,2184.4,2144,2103.6,2063.2,2022.8,1982.4,1941.9,1901.5,1861.1,1820.7,1780.3,1739.9,1720.0,1700.1,1680.2,1660.3,1640.4,1620.5,1600.6,1580.7,1560.8,1540.9,1521.0,1501.1,1481.2,1461.3,1441.4 -NG Combined Cycle (H-Frame) 95% CCS/Conservative,2265.3,2265.3,2243.5,2221.8,2200.1,2178.4,2156.7,2135,2113.3,2091.6,2069.8,2048.1,2026.4,2004.7,1983.0,1961.3,1939.6,1917.9,1896.1,1874.4,1852.7,1831.0,1809.3,1787.6,1765.9,1744.2,1722.4,1700.7,1679.0,1657.3 -NG Combined Cycle (F-Frame) 97% CCS/Advanced,2417.9,2417.9,2348,2278.2,2208.4,2138.6,2068.7,1998.9,1929.1,1859.3,1789.4,1719.6,1649.8,1580.0,1510.2,1491.9,1473.7,1455.4,1437.2,1419.0,1400.7,1382.5,1364.2,1346.0,1327.8,1309.5,1291.3,1273.0,1254.8,1236.6 -NG Combined Cycle (F-Frame) 97% CCS/Moderate,2417.9,2417.9,2371.4,2324.9,2278.4,2231.9,2185.4,2138.9,2092.4,2045.9,1999.4,1952.9,1906.4,1859.9,1813.4,1792.7,1772.0,1751.3,1730.6,1709.9,1689.2,1668.5,1647.8,1627.1,1606.4,1585.7,1565.0,1544.2,1523.5,1502.8 -NG Combined Cycle (F-Frame) 97% CCS/Conservative,2417.9,2417.9,2394.7,2371.5,2348.4,2325.2,2302,2278.8,2255.7,2232.5,2209.3,2186.2,2163.0,2139.8,2116.7,2093.5,2070.3,2047.2,2024.0,2000.8,1977.6,1954.5,1931.3,1908.1,1885.0,1861.8,1838.6,1815.5,1792.3,1769.1 -NG Combined Cycle (H-Frame) 97% CCS/Advanced,2297.7,2297.7,2237.1,2176.5,2115.9,2055.3,1994.8,1934.2,1873.6,1813.0,1752.5,1691.9,1631.3,1570.7,1510.2,1491.9,1473.7,1455.4,1437.2,1419.0,1400.7,1382.5,1364.2,1346.0,1327.8,1309.5,1291.3,1273.0,1254.8,1236.6 -NG Combined Cycle (H-Frame) 97% CCS/Moderate,2297.7,2297.7,2256.4,2215.1,2173.8,2132.5,2091.2,2049.9,2008.6,1967.3,1926.0,1884.7,1843.4,1802.1,1760.8,1740.6,1720.5,1700.4,1680.2,1660.1,1640.0,1619.8,1599.7,1579.6,1559.4,1539.3,1519.2,1499.0,1478.9,1458.8 -NG Combined Cycle (H-Frame) 97% CCS/Conservative,2297.7,2297.7,2275.6,2253.6,2231.6,2209.6,2187.5,2165.5,2143.5,2121.5,2099.4,2077.4,2055.4,2033.4,2011.4,1989.3,1967.3,1945.3,1923.3,1901.2,1879.2,1857.2,1835.2,1813.1,1791.1,1769.1,1747.1,1725.1,1703.0,1681.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combustion Turbine (F-Frame)/Advanced,1110.4,1101.6,1092.8,1084,1075.2,1066.4,1057.6,1048.9,1040.1,1031.3,1022.5,1013.7,1004.9,996.1,987.3,978.6,969.8,961.0,952.2,943.4,934.6,925.8,917.0,908.3,899.5,890.7,881.9,873.1,864.3 +NG Combustion Turbine (F-Frame)/Moderate,1110.4,1101.6,1092.8,1084,1075.2,1066.4,1057.6,1048.9,1040.1,1031.3,1022.5,1013.7,1004.9,996.1,987.3,978.6,969.8,961.0,952.2,943.4,934.6,925.8,917.0,908.3,899.5,890.7,881.9,873.1,864.3 +NG Combustion Turbine (F-Frame)/Conservative,1110.4,1101.6,1092.8,1084,1075.2,1066.4,1057.6,1048.9,1040.1,1031.3,1022.5,1013.7,1004.9,996.1,987.3,978.6,969.8,961.0,952.2,943.4,934.6,925.8,917.0,908.3,899.5,890.7,881.9,873.1,864.3 +NG 2-on-1 Combined Cycle (F-Frame)/Advanced,1245.4,1232.2,1218.9,1205.7,1192.4,1179.1,1165.9,1152.6,1139.4,1126.1,1112.9,1099.6,1086.3,1073.1,1063.2,1053.2,1043.3,1033.4,1023.5,1013.5,1003.6,993.7,983.8,973.8,963.9,954.0,944.1,934.1,924.2 +NG 2-on-1 Combined Cycle (F-Frame)/Moderate,1245.4,1234.7,1223.9,1213.1,1202.4,1191.6,1180.8,1170.1,1159.3,1148.5,1137.8,1127.0,1116.2,1105.5,1096.4,1087.3,1078.2,1069.0,1059.9,1050.8,1041.7,1032.6,1023.5,1014.4,1005.3,996.2,987.1,978.0,968.9 +NG 2-on-1 Combined Cycle (F-Frame)/Conservative,1245.4,1237.2,1228.9,1220.6,1212.3,1204,1195.8,1187.5,1179.2,1170.9,1162.7,1154.4,1146.1,1137.8,1129.5,1121.3,1113.0,1104.7,1096.4,1088.2,1079.9,1071.6,1063.3,1055.0,1046.8,1038.5,1030.2,1021.9,1013.7 +NG 2-on-1 Combined Cycle (H-Frame)/Advanced,1278.4,1262.6,1246.8,1231,1215.2,1199.4,1183.6,1167.8,1152,1136.2,1120.5,1104.7,1088.9,1073.1,1063.2,1053.2,1043.3,1033.4,1023.5,1013.5,1003.6,993.7,983.8,973.8,963.9,954.0,944.1,934.1,924.2 +NG 2-on-1 Combined Cycle (H-Frame)/Moderate,1278.4,1266.2,1254.1,1241.9,1229.8,1217.6,1205.5,1193.3,1181.2,1169.0,1156.9,1144.7,1132.6,1120.4,1111.2,1102.0,1092.8,1083.6,1074.4,1065.2,1055.9,1046.7,1037.5,1028.3,1019.1,1009.9,1000.7,991.4,982.2 +NG 2-on-1 Combined Cycle (H-Frame)/Conservative,1278.4,1269.9,1261.4,1252.8,1244.3,1235.8,1227.3,1218.8,1210.3,1201.8,1193.3,1184.8,1176.3,1167.8,1159.3,1150.8,1142.3,1133.8,1125.3,1116.8,1108.3,1099.8,1091.3,1082.8,1074.2,1065.7,1057.2,1048.7,1040.2 +NG 1-on-1 Combined Cycle (H-Frame)/Advanced,1482,1471,1460,1448,1437,1426,1415,1403,1392,1381.0,1370.0,1358.0,1347.0,1336.0,1323.0,1311.0,1299.0,1286.0,1274.0,1262.0,1249.0,1237.0,1225.0,1212.0,1200.0,1187.0,1175.0,1163.0,1150.0 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,1482,1472,1461,1450,1440,1429,1419,1408,1398,1387.0,1377.0,1366.0,1355.0,1345.0,1334.0,1323.0,1311.0,1300.0,1289.0,1278.0,1267.0,1256.0,1245.0,1234.0,1223.0,1211.0,1200.0,1189.0,1178.0 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,1482,1472,1462,1453,1443,1433,1423,1413,1403,1393.0,1383.0,1374.0,1364.0,1354.0,1344.0,1334.0,1324.0,1314.0,1305.0,1295.0,1285.0,1275.0,1265.0,1255.0,1245.0,1235.0,1226.0,1216.0,1206.0 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,2656.6,2580.6,2504.7,2428.7,2352.8,2276.9,2200.9,2125,2049,1973.1,1897.1,1821.2,1745.2,1669.3,1649.1,1628.9,1608.7,1588.6,1568.4,1548.2,1528.0,1507.9,1487.7,1467.5,1447.3,1427.1,1407.0,1386.8,1366.6 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,2656.6,2605.9,2555.2,2504.5,2453.8,2403.1,2352.3,2301.6,2250.9,2200.2,2149.5,2098.8,2048.1,1997.4,1974.6,1951.8,1928.9,1906.1,1883.3,1860.5,1837.6,1814.8,1792.0,1769.2,1746.4,1723.5,1700.7,1677.9,1655.1 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,2656.6,2631.1,2605.7,2580.2,2554.7,2529.3,2503.8,2478.3,2452.9,2427.4,2401.9,2376.5,2351.0,2325.5,2300.1,2274.6,2249.1,2223.7,2198.2,2172.7,2147.3,2121.8,2096.3,2070.9,2045.4,2019.9,1994.5,1969.0,1943.5 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,2524.1,2458.4,2392.6,2326.9,2261.1,2195.3,2129.6,2063.8,1998.1,1932.3,1866.5,1800.8,1735.0,1669.3,1649.1,1628.9,1608.7,1588.6,1568.4,1548.2,1528.0,1507.9,1487.7,1467.5,1447.3,1427.1,1407.0,1386.8,1366.6 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,2524.1,2479.2,2434.2,2389.2,2344.2,2299.2,2254.3,2209.3,2164.3,2119.3,2074.3,2029.3,1984.4,1939.4,1917.2,1895.0,1872.8,1850.6,1828.4,1806.2,1784.1,1761.9,1739.7,1717.5,1695.3,1673.1,1650.9,1628.7,1606.5 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,2524.1,2499.9,2475.7,2451.5,2427.3,2403.1,2378.9,2354.7,2330.5,2306.3,2282.1,2257.9,2233.7,2209.5,2185.3,2161.1,2136.9,2112.7,2088.5,2064.3,2040.1,2015.9,1991.7,1967.5,1943.3,1919.1,1894.9,1870.7,1846.5 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,2969,2907,2845,2783,2721,2659,2597,2535,2474,2412.0,2350.0,2288.0,2226.0,2164.0,2138.0,2112.0,2086.0,2059.0,2033.0,2007.0,1981.0,1955.0,1928.0,1902.0,1876.0,1850.0,1824.0,1797.0,1771.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,2969,2924,2878,2833,2788,2743,2698,2652,2607,2562.0,2517.0,2472.0,2426.0,2381.0,2354.0,2327.0,2299.0,2272.0,2245.0,2217.0,2190.0,2163.0,2135.0,2108.0,2081.0,2053.0,2026.0,1999.0,1971.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,2969,2940,2912,2883,2855,2826,2798,2769,2741,2712.0,2684.0,2655.0,2627.0,2598.0,2570.0,2541.0,2513.0,2485.0,2456.0,2428.0,2399.0,2371.0,2342.0,2314.0,2285.0,2257.0,2228.0,2200.0,2171.0 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,2697.2,2619.3,2541.3,2463.4,2385.5,2307.6,2229.7,2151.7,2073.8,1995.9,1918.0,1840.1,1762.2,1684.2,1663.9,1643.5,1623.2,1602.8,1582.5,1562.1,1541.7,1521.4,1501.0,1480.7,1460.3,1440.0,1419.6,1399.2,1378.9 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,2697.2,2645.3,2593.4,2541.5,2489.6,2437.7,2385.8,2334,2282.1,2230.2,2178.3,2126.4,2074.5,2022.6,1999.5,1976.4,1953.3,1930.2,1907.1,1884.0,1860.9,1837.8,1814.7,1791.6,1768.5,1745.4,1722.3,1699.1,1676.0 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,2697.2,2671.3,2645.5,2619.6,2593.7,2567.9,2542,2516.2,2490.3,2464.5,2438.6,2412.8,2386.9,2361.0,2335.2,2309.3,2283.5,2257.6,2231.8,2205.9,2180.0,2154.2,2128.3,2102.5,2076.6,2050.8,2024.9,1999.1,1973.2 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,2524.1,2458.4,2392.6,2326.9,2261.1,2195.3,2129.6,2063.8,1998.1,1932.3,1866.5,1800.8,1735.0,1669.3,1649.1,1628.9,1608.7,1588.6,1568.4,1548.2,1528.0,1507.9,1487.7,1467.5,1447.3,1427.1,1407.0,1386.8,1366.6 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,2524.1,2479.2,2434.2,2389.2,2344.2,2299.2,2254.3,2209.3,2164.3,2119.3,2074.3,2029.3,1984.4,1939.4,1917.2,1895.0,1872.8,1850.6,1828.4,1806.2,1784.1,1761.9,1739.7,1717.5,1695.3,1673.1,1650.9,1628.7,1606.5 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,2524.1,2499.9,2475.7,2451.5,2427.3,2403.1,2378.9,2354.7,2330.5,2306.3,2282.1,2257.9,2233.7,2209.5,2185.3,2161.1,2136.9,2112.7,2088.5,2064.3,2040.1,2015.9,1991.7,1967.5,1943.3,1919.1,1894.9,1870.7,1846.5 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,3011,2947,2884,2820,2757,2693,2630,2566,2503,2439.0,2375.0,2312.0,2248.0,2185.0,2158.0,2132.0,2105.0,2079.0,2053.0,2026.0,2000.0,1973.0,1947.0,1920.0,1894.0,1868.0,1841.0,1815.0,1788.0 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,3011,2965,2919,2872,2826,2780,2734,2687,2641,2595.0,2549.0,2503.0,2456.0,2410.0,2382.0,2355.0,2327.0,2299.0,2272.0,2244.0,2216.0,2189.0,2161.0,2133.0,2106.0,2078.0,2050.0,2023.0,1995.0 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,3011,2982,2953,2924,2895,2867,2838,2809,2780,2751.0,2722.0,2693.0,2664.0,2635.0,2607.0,2578.0,2549.0,2520.0,2491.0,2462.0,2433.0,2404.0,2375.0,2346.0,2318.0,2289.0,2260.0,2231.0,2202.0 diff --git a/tests/data/Natural_Gas_FE/Market/TechLife/df_vom.csv b/tests/data/Natural_Gas_FE/Market/TechLife/df_vom.csv index 4ae93fb..953bc21 100644 --- a/tests/data/Natural_Gas_FE/Market/TechLife/df_vom.csv +++ b/tests/data/Natural_Gas_FE/Market/TechLife/df_vom.csv @@ -1,22 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combustion Turbine (F-Frame)/Advanced,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44 -NG Combustion Turbine (F-Frame)/Moderate,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44 -NG Combustion Turbine (F-Frame)/Conservative,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44 -NG Combined Cycle (F-Frame)/Advanced,1.96,1.96,1.94,1.92,1.9,1.88,1.86,1.84,1.82,1.8,1.78,1.77,1.75,1.73,1.71,1.7,1.69,1.67,1.66,1.65,1.64,1.63,1.62,1.61,1.6,1.58,1.57,1.56,1.55,1.54 -NG Combined Cycle (F-Frame)/Moderate,1.96,1.96,1.94,1.93,1.91,1.9,1.89,1.87,1.86,1.84,1.83,1.81,1.8,1.79,1.77,1.76,1.75,1.74,1.73,1.72,1.71,1.7,1.69,1.68,1.67,1.66,1.65,1.64,1.63,1.62 -NG Combined Cycle (F-Frame)/Conservative,1.96,1.96,1.95,1.94,1.93,1.92,1.91,1.9,1.89,1.88,1.87,1.86,1.85,1.84,1.84,1.83,1.82,1.81,1.8,1.79,1.78,1.77,1.76,1.75,1.74,1.73,1.72,1.71,1.7,1.69 -NG Combined Cycle (H-Frame)/Advanced,1.96,1.96,1.94,1.92,1.9,1.88,1.86,1.84,1.82,1.8,1.78,1.77,1.75,1.73,1.71,1.7,1.69,1.67,1.66,1.65,1.64,1.63,1.62,1.61,1.6,1.58,1.57,1.56,1.55,1.54 -NG Combined Cycle (H-Frame)/Moderate,1.96,1.96,1.94,1.93,1.91,1.9,1.88,1.87,1.86,1.84,1.83,1.81,1.8,1.78,1.77,1.76,1.75,1.74,1.73,1.72,1.71,1.7,1.69,1.67,1.66,1.65,1.64,1.63,1.62,1.61 -NG Combined Cycle (H-Frame)/Conservative,1.96,1.96,1.95,1.94,1.93,1.92,1.91,1.9,1.89,1.88,1.87,1.86,1.85,1.84,1.83,1.82,1.81,1.8,1.79,1.78,1.77,1.76,1.75,1.74,1.73,1.72,1.71,1.7,1.69,1.69 -NG Combined Cycle (F-Frame) 95% CCS/Advanced,4.63,4.63,4.52,4.4,4.29,4.18,4.07,3.95,3.84,3.73,3.62,3.51,3.39,3.28,3.17,3.15,3.12,3.1,3.08,3.05,3.03,3.01,2.99,2.96,2.94,2.92,2.89,2.87,2.85,2.82 -NG Combined Cycle (F-Frame) 95% CCS/Moderate,4.63,4.63,4.56,4.49,4.42,4.35,4.28,4.2,4.13,4.06,3.99,3.92,3.85,3.78,3.71,3.68,3.66,3.63,3.61,3.58,3.55,3.53,3.5,3.48,3.45,3.43,3.4,3.37,3.35,3.32 -NG Combined Cycle (F-Frame) 95% CCS/Conservative,4.63,4.63,4.6,4.57,4.54,4.51,4.48,4.45,4.43,4.4,4.37,4.34,4.31,4.28,4.25,4.22,4.19,4.17,4.14,4.11,4.08,4.05,4.02,3.99,3.96,3.93,3.9,3.88,3.85,3.82 -NG Combined Cycle (H-Frame) 95% CCS/Advanced,4.4,4.4,4.31,4.21,4.12,4.02,3.93,3.83,3.74,3.64,3.55,3.45,3.36,3.26,3.17,3.15,3.12,3.1,3.08,3.05,3.03,3.01,2.99,2.96,2.94,2.92,2.89,2.87,2.85,2.82 -NG Combined Cycle (H-Frame) 95% CCS/Moderate,4.4,4.4,4.34,4.28,4.22,4.16,4.1,4.03,3.97,3.91,3.85,3.79,3.73,3.67,3.61,3.58,3.56,3.53,3.51,3.48,3.46,3.43,3.4,3.38,3.35,3.33,3.3,3.28,3.25,3.23 -NG Combined Cycle (H-Frame) 95% CCS/Conservative,4.4,4.4,4.37,4.35,4.32,4.29,4.26,4.24,4.21,4.18,4.15,4.13,4.1,4.07,4.04,4.02,3.99,3.96,3.93,3.91,3.88,3.85,3.82,3.8,3.77,3.74,3.71,3.69,3.66,3.63 -NG Combined Cycle (F-Frame) 97% CCS/Advanced,4.71,4.71,4.6,4.48,4.37,4.25,4.13,4.02,3.9,3.79,3.67,3.56,3.44,3.33,3.21,3.19,3.16,3.14,3.12,3.09,3.07,3.05,3.02,3.0,2.98,2.96,2.93,2.91,2.89,2.86 -NG Combined Cycle (F-Frame) 97% CCS/Moderate,4.71,4.71,4.64,4.57,4.49,4.42,4.35,4.28,4.2,4.13,4.06,3.99,3.92,3.84,3.77,3.74,3.72,3.69,3.67,3.64,3.61,3.59,3.56,3.53,3.51,3.48,3.46,3.43,3.4,3.38 -NG Combined Cycle (F-Frame) 97% CCS/Conservative,4.71,4.71,4.68,4.65,4.62,4.59,4.57,4.54,4.51,4.48,4.45,4.42,4.39,4.36,4.33,4.3,4.27,4.24,4.21,4.18,4.15,4.12,4.1,4.07,4.04,4.01,3.98,3.95,3.92,3.89 -NG Combined Cycle (H-Frame) 97% CCS/Advanced,4.48,4.48,4.38,4.28,4.19,4.09,3.99,3.89,3.8,3.7,3.6,3.5,3.41,3.31,3.21,3.19,3.16,3.14,3.12,3.09,3.07,3.05,3.02,3.0,2.98,2.96,2.93,2.91,2.89,2.86 -NG Combined Cycle (H-Frame) 97% CCS/Moderate,4.48,4.48,4.42,4.35,4.29,4.23,4.17,4.1,4.04,3.98,3.91,3.85,3.79,3.73,3.66,3.64,3.61,3.59,3.56,3.54,3.51,3.48,3.46,3.43,3.41,3.38,3.36,3.33,3.31,3.28 -NG Combined Cycle (H-Frame) 97% CCS/Conservative,4.48,4.48,4.45,4.42,4.4,4.37,4.34,4.31,4.28,4.26,4.23,4.2,4.17,4.14,4.12,4.09,4.06,4.03,4.01,3.98,3.95,3.92,3.89,3.87,3.84,3.81,3.78,3.75,3.73,3.7 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combustion Turbine (F-Frame)/Advanced,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94 +NG Combustion Turbine (F-Frame)/Moderate,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94 +NG Combustion Turbine (F-Frame)/Conservative,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94 +NG 2-on-1 Combined Cycle (F-Frame)/Advanced,2.17,2.15,2.13,2.1,2.08,2.06,2.04,2.02,2,1.98,1.95,1.93,1.91,1.89,1.88,1.87,1.85,1.84,1.83,1.82,1.8,1.79,1.78,1.76,1.75,1.74,1.73,1.71,1.7 +NG 2-on-1 Combined Cycle (F-Frame)/Moderate,2.17,2.15,2.14,2.12,2.1,2.09,2.07,2.06,2.04,2.02,2.01,1.99,1.98,1.96,1.95,1.94,1.93,1.91,1.9,1.89,1.88,1.87,1.86,1.85,1.83,1.82,1.81,1.8,1.79 +NG 2-on-1 Combined Cycle (F-Frame)/Conservative,2.17,2.16,2.15,2.14,2.13,2.12,2.11,2.09,2.08,2.07,2.06,2.05,2.04,2.03,2.02,2.01,2.0,1.99,1.98,1.97,1.96,1.95,1.94,1.93,1.92,1.91,1.9,1.88,1.87 +NG 2-on-1 Combined Cycle (H-Frame)/Advanced,2.16,2.14,2.12,2.1,2.08,2.06,2.04,2.02,2,1.97,1.95,1.93,1.91,1.89,1.88,1.87,1.85,1.84,1.83,1.82,1.8,1.79,1.78,1.76,1.75,1.74,1.73,1.71,1.7 +NG 2-on-1 Combined Cycle (H-Frame)/Moderate,2.16,2.15,2.13,2.12,2.1,2.08,2.07,2.05,2.04,2.02,2.01,1.99,1.97,1.96,1.95,1.93,1.92,1.91,1.9,1.89,1.88,1.86,1.85,1.84,1.83,1.82,1.81,1.79,1.78 +NG 2-on-1 Combined Cycle (H-Frame)/Conservative,2.16,2.15,2.14,2.13,2.12,2.11,2.1,2.09,2.08,2.07,2.06,2.05,2.04,2.02,2.01,2.0,1.99,1.98,1.97,1.96,1.95,1.94,1.93,1.92,1.91,1.89,1.88,1.87,1.86 +NG 1-on-1 Combined Cycle (H-Frame)/Advanced,2.53,2.52,2.5,2.48,2.47,2.45,2.44,2.42,2.4,2.39,2.37,2.35,2.34,2.32,2.3,2.29,2.27,2.26,2.24,2.23,2.21,2.2,2.18,2.16,2.15,2.13,2.12,2.1,2.09 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,2.53,2.52,2.5,2.49,2.48,2.46,2.45,2.43,2.42,2.4,2.39,2.37,2.36,2.35,2.33,2.32,2.3,2.29,2.27,2.26,2.25,2.23,2.22,2.2,2.19,2.18,2.16,2.15,2.13 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,2.53,2.52,2.51,2.5,2.48,2.47,2.46,2.45,2.43,2.42,2.41,2.4,2.38,2.37,2.36,2.34,2.33,2.32,2.31,2.29,2.28,2.27,2.26,2.24,2.23,2.22,2.21,2.19,2.18 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,5.11,4.99,4.87,4.74,4.62,4.49,4.37,4.24,4.12,3.99,3.87,3.75,3.62,3.5,3.47,3.45,3.42,3.39,3.37,3.34,3.32,3.29,3.27,3.24,3.22,3.19,3.16,3.14,3.11 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,5.11,5.04,4.96,4.88,4.8,4.72,4.64,4.57,4.49,4.41,4.33,4.25,4.17,4.1,4.07,4.04,4.01,3.98,3.95,3.92,3.89,3.86,3.84,3.81,3.78,3.75,3.72,3.69,3.66 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,5.11,5.08,5.05,5.02,4.99,4.95,4.92,4.89,4.86,4.82,4.79,4.76,4.73,4.7,4.66,4.63,4.6,4.57,4.53,4.5,4.47,4.44,4.4,4.37,4.34,4.31,4.28,4.24,4.21 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,4.86,4.76,4.65,4.55,4.44,4.34,4.23,4.13,4.02,3.92,3.81,3.71,3.6,3.5,3.47,3.45,3.42,3.39,3.37,3.34,3.32,3.29,3.27,3.24,3.22,3.19,3.16,3.14,3.11 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,4.86,4.79,4.73,4.66,4.59,4.52,4.45,4.39,4.32,4.25,4.18,4.12,4.05,3.98,3.95,3.92,3.9,3.87,3.84,3.81,3.78,3.75,3.73,3.7,3.67,3.64,3.61,3.59,3.56 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,4.86,4.83,4.8,4.77,4.74,4.71,4.68,4.65,4.62,4.59,4.55,4.52,4.49,4.46,4.43,4.4,4.37,4.34,4.31,4.28,4.25,4.22,4.19,4.16,4.13,4.09,4.06,4.03,4.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,5.3,5.2,5.1,5,4.9,4.8,4.7,4.6,4.5,4.4,4.3,4.2,4.1,4.0,3.96,3.93,3.9,3.86,3.83,3.8,3.76,3.73,3.7,3.67,3.63,3.6,3.57,3.53,3.5 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,5.3,5.23,5.17,5.1,5.03,4.96,4.89,4.82,4.76,4.69,4.62,4.55,4.48,4.41,4.38,4.34,4.31,4.28,4.24,4.21,4.17,4.14,4.1,4.07,4.03,4.0,3.96,3.93,3.89 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,5.3,5.27,5.23,5.19,5.16,5.12,5.09,5.05,5.01,4.98,4.94,4.9,4.87,4.83,4.8,4.76,4.72,4.69,4.65,4.61,4.58,4.54,4.51,4.47,4.43,4.4,4.36,4.32,4.29 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,5.21,5.08,4.95,4.82,4.7,4.57,4.44,4.31,4.18,4.05,3.93,3.8,3.67,3.54,3.52,3.49,3.46,3.44,3.41,3.39,3.36,3.34,3.31,3.28,3.26,3.23,3.21,3.18,3.16 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,5.21,5.13,5.05,4.97,4.89,4.81,4.72,4.64,4.56,4.48,4.4,4.32,4.24,4.16,4.13,4.1,4.07,4.04,4.02,3.99,3.96,3.93,3.9,3.87,3.84,3.81,3.78,3.75,3.72 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,5.21,5.17,5.14,5.11,5.08,5.04,5.01,4.98,4.95,4.91,4.88,4.85,4.81,4.78,4.75,4.72,4.68,4.65,4.62,4.58,4.55,4.52,4.49,4.45,4.42,4.39,4.36,4.32,4.29 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,4.86,4.76,4.65,4.55,4.44,4.34,4.23,4.13,4.02,3.92,3.81,3.71,3.6,3.5,3.47,3.45,3.42,3.39,3.37,3.34,3.32,3.29,3.27,3.24,3.22,3.19,3.16,3.14,3.11 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,4.86,4.79,4.73,4.66,4.59,4.52,4.45,4.39,4.32,4.25,4.18,4.12,4.05,3.98,3.95,3.92,3.9,3.87,3.84,3.81,3.78,3.75,3.73,3.7,3.67,3.64,3.61,3.59,3.56 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,4.86,4.83,4.8,4.77,4.74,4.71,4.68,4.65,4.62,4.59,4.55,4.52,4.49,4.46,4.43,4.4,4.37,4.34,4.31,4.28,4.25,4.22,4.19,4.16,4.13,4.09,4.06,4.03,4.0 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,5.39,5.29,5.18,5.08,4.98,4.87,4.77,4.67,4.56,4.46,4.35,4.25,4.15,4.04,4.01,3.98,3.94,3.91,3.88,3.84,3.81,3.78,3.74,3.71,3.68,3.64,3.61,3.58,3.54 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,5.39,5.32,5.25,5.18,5.11,5.04,4.97,4.9,4.83,4.76,4.69,4.62,4.55,4.48,4.44,4.41,4.37,4.34,4.3,4.27,4.23,4.2,4.16,4.13,4.09,4.06,4.02,3.99,3.95 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,5.39,5.35,5.32,5.28,5.24,5.21,5.17,5.13,5.1,5.06,5.02,4.99,4.95,4.91,4.88,4.84,4.8,4.77,4.73,4.69,4.66,4.62,4.58,4.55,4.51,4.47,4.43,4.4,4.36 diff --git a/tests/data/Natural_Gas_FE/Market/df_cff.csv b/tests/data/Natural_Gas_FE/Market/df_cff.csv index 303eefe..6632ac1 100644 --- a/tests/data/Natural_Gas_FE/Market/df_cff.csv +++ b/tests/data/Natural_Gas_FE/Market/df_cff.csv @@ -1,4 +1,4 @@ -Construction Finance Factor,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CFF/Advanced,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386 -CFF/Moderate,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386 -CFF/Conservative,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386 +Construction Finance Factor,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CFF/Advanced,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056 +CFF/Moderate,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056 +CFF/Conservative,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056 diff --git a/tests/data/Natural_Gas_FE/Market/df_just_wacc.csv b/tests/data/Natural_Gas_FE/Market/df_just_wacc.csv index 595e0c1..27140ef 100644 --- a/tests/data/Natural_Gas_FE/Market/df_just_wacc.csv +++ b/tests/data/Natural_Gas_FE/Market/df_just_wacc.csv @@ -1,7 +1,7 @@ -WACC Type,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -WACC Nominal - Advanced,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001 -WACC Nominal - Moderate,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001 -WACC Nominal - Conservative,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001 -WACC Real - Advanced,0.05280124525732077,0.05351869158878508,0.05547098410221385,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442 -WACC Real - Moderate,0.05280124525732077,0.05351869158878508,0.05547098410221385,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442 -WACC Real - Conservative,0.05280124525732077,0.05351869158878508,0.05547098410221385,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442 +WACC Type,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +WACC Nominal - Advanced,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244 +WACC Nominal - Moderate,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244 +WACC Nominal - Conservative,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244 +WACC Real - Advanced,0.05113412296681097,0.053014114945645785,0.05356764930651181,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906 +WACC Real - Moderate,0.05113412296681097,0.053014114945645785,0.05356764930651181,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906 +WACC Real - Conservative,0.05113412296681097,0.053014114945645785,0.05356764930651181,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906 diff --git a/tests/data/Natural_Gas_FE/Market/df_wacc.csv b/tests/data/Natural_Gas_FE/Market/df_wacc.csv index f499991..35a5266 100644 --- a/tests/data/Natural_Gas_FE/Market/df_wacc.csv +++ b/tests/data/Natural_Gas_FE/Market/df_wacc.csv @@ -1,25 +1,25 @@ -WACC,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Inflation Rate,0.0279,0.0272,0.0253,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 -Interest Rate Nominal - Advanced,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08 -Interest Rate Nominal - Moderate,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08 -Interest Rate Nominal - Conservative,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08 -Calculated Interest Rate Real - Advanced,0.050685864383694934,0.05140186915887868,0.053350238954452234,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612 -Calculated Interest Rate Real - Moderate,0.050685864383694934,0.05140186915887868,0.053350238954452234,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612 -Calculated Interest Rate Real - Conservative,0.050685864383694934,0.05140186915887868,0.053350238954452234,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612 -Interest During Construction - Nominal,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Rate of Return on Equity Nominal - Advanced,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Rate of Return on Equity Nominal - Moderate,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Rate of Return on Equity Nominal - Conservative,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Calculated Rate of Return on Equity Real - Advanced,0.0798715828387977,0.08060747663551426,0.08260996781429819,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Moderate,0.0798715828387977,0.08060747663551426,0.08260996781429819,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Conservative,0.0798715828387977,0.08060747663551426,0.08260996781429819,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Debt Fraction - Advanced,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55 -Debt Fraction - Moderate,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55 -Debt Fraction - Conservative,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55 -Tax Rate (Federal and State),0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996 -WACC Nominal - Advanced,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001 -WACC Nominal - Moderate,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001 -WACC Nominal - Conservative,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001,0.08217440000000001 -WACC Real - Advanced,0.05280124525732077,0.05351869158878508,0.05547098410221385,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442 -WACC Real - Moderate,0.05280124525732077,0.05351869158878508,0.05547098410221385,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442 -WACC Real - Conservative,0.05280124525732077,0.05351869158878508,0.05547098410221385,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442 +WACC,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Inflation Rate,0.027389727347,0.02555548370379,0.02501666666667,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 +Interest Rate Nominal - Advanced,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08 +Interest Rate Nominal - Moderate,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08 +Interest Rate Nominal - Conservative,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08 +Calculated Interest Rate Real - Advanced,0.05120770750633641,0.053087831093822535,0.05364140420480634,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612 +Calculated Interest Rate Real - Moderate,0.05120770750633641,0.053087831093822535,0.05364140420480634,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612 +Calculated Interest Rate Real - Conservative,0.05120770750633641,0.053087831093822535,0.05364140420480634,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612 +Interest During Construction - Nominal,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Rate of Return on Equity Nominal - Advanced,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Rate of Return on Equity Nominal - Moderate,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Rate of Return on Equity Nominal - Conservative,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Calculated Rate of Return on Equity Real - Advanced,0.07554121925416823,0.07746486422099408,0.07803125152436197,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Calculated Rate of Return on Equity Real - Moderate,0.07554121925416823,0.07746486422099408,0.07803125152436197,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Calculated Rate of Return on Equity Real - Conservative,0.07554121925416823,0.07746486422099408,0.07803125152436197,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Debt Fraction - Advanced,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55 +Debt Fraction - Moderate,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55 +Debt Fraction - Conservative,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55 +Tax Rate (Federal and State),0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996 +WACC Nominal - Advanced,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244 +WACC Nominal - Moderate,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244 +WACC Nominal - Conservative,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244,0.0799244 +WACC Real - Advanced,0.05113412296681097,0.053014114945645785,0.05356764930651181,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906 +WACC Real - Moderate,0.05113412296681097,0.053014114945645785,0.05356764930651181,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906 +WACC Real - Conservative,0.05113412296681097,0.053014114945645785,0.05356764930651181,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906 diff --git a/tests/data/Natural_Gas_FE/R&D/20/df_capex.csv b/tests/data/Natural_Gas_FE/R&D/20/df_capex.csv index 7066c05..ca6b387 100644 --- a/tests/data/Natural_Gas_FE/R&D/20/df_capex.csv +++ b/tests/data/Natural_Gas_FE/R&D/20/df_capex.csv @@ -1,22 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combustion Turbine (F-Frame)/Advanced,1120.367640410874,1120.367640410874,1111.4279425021498,1102.5999908172846,1093.7720391324192,1084.944087447554,1076.0043895388296,1067.1764378539644,1058.3484861690993,1049.5205344842338,1040.6925827993687,1031.7528848906443,1022.924933205779,1014.0969815209138,1005.2690298360486,996.3293319273242,987.501380242459,978.6734285575936,969.8454768727285,960.9057789640042,952.0778272791389,943.2498755942737,934.4219239094084,925.5939722245431,916.6542743158187,907.8263226309535,898.9983709460884,890.1704192612231,881.2307213524988,872.4027696676335 -NG Combustion Turbine (F-Frame)/Moderate,1120.367640410874,1120.367640410874,1111.4279425021498,1102.5999908172846,1093.7720391324192,1084.944087447554,1076.0043895388296,1067.1764378539644,1058.3484861690993,1049.5205344842338,1040.6925827993687,1031.7528848906443,1022.924933205779,1014.0969815209138,1005.2690298360486,996.3293319273242,987.501380242459,978.6734285575936,969.8454768727285,960.9057789640042,952.0778272791389,943.2498755942737,934.4219239094084,925.5939722245431,916.6542743158187,907.8263226309535,898.9983709460884,890.1704192612231,881.2307213524988,872.4027696676335 -NG Combustion Turbine (F-Frame)/Conservative,1120.367640410874,1120.367640410874,1111.4279425021498,1102.5999908172846,1093.7720391324192,1084.944087447554,1076.0043895388296,1067.1764378539644,1058.3484861690993,1049.5205344842338,1040.6925827993687,1031.7528848906443,1022.924933205779,1014.0969815209138,1005.2690298360486,996.3293319273242,987.501380242459,978.6734285575936,969.8454768727285,960.9057789640042,952.0778272791389,943.2498755942737,934.4219239094084,925.5939722245431,916.6542743158187,907.8263226309535,898.9983709460884,890.1704192612231,881.2307213524988,872.4027696676335 -NG Combined Cycle (F-Frame)/Advanced,1247.5348431624775,1247.5348431624775,1234.23704252325,1221.0509881078815,1207.753187468654,1194.4553868294267,1181.2693324140582,1167.971531774831,1154.7854773594627,1141.4876767202352,1128.189876081008,1115.0038216656394,1101.706021026412,1088.4082203871847,1075.2221659718164,1065.2767520483603,1055.3313381249047,1045.385924201449,1035.440510277993,1025.4950963545373,1015.5496824310815,1005.6042685076256,995.65885458417,985.7134406607141,975.8797729611173,965.9343590376616,955.9889451142058,946.0435311907501,936.0981172672942,926.1527033438383 -NG Combined Cycle (F-Frame)/Moderate,1247.5348431624775,1247.5348431624775,1236.8072056720082,1225.96782195768,1215.2401844672108,1204.4008007528826,1193.6731632624135,1182.9455257719442,1172.1061420576161,1161.3785045671468,1150.5391208528185,1139.8114833623495,1129.0838458718802,1118.244462157552,1107.5168246670828,1098.3536343106405,1089.302190178057,1080.1389998216146,1071.0875556890312,1061.9243653325889,1052.8729212000055,1043.709730843563,1034.6582867109796,1025.4950963545373,1016.3319059980948,1007.2804618655115,998.1172715090692,989.0658273764858,979.9026370200432,970.8511928874599 -NG Combined Cycle (F-Frame)/Conservative,1247.5348431624775,1247.5348431624775,1239.2656225969074,1230.9964020313373,1222.6154352419082,1214.3462146763384,1206.0769941107683,1197.8077735451984,1189.5385529796283,1181.2693324140582,1173.0001118484884,1164.6191450590593,1156.3499244934892,1148.0807039279196,1139.8114833623495,1131.5422627967794,1123.2730422312095,1114.8920754417804,1106.6228548762103,1098.3536343106405,1090.0844137450704,1081.8151931795005,1073.5459726139304,1065.2767520483603,1056.8957852589315,1048.6265646933614,1040.3573441277915,1032.0881235622214,1023.8189029966516,1015.5496824310815 -NG Combined Cycle (H-Frame)/Advanced,1283.0701423496564,1283.0701423496564,1267.0904323378118,1251.110722325967,1235.1310123141222,1219.1513023022776,1203.171592290433,1187.080136054729,1171.1004260428845,1155.1207160310398,1139.141006019195,1123.1612960073503,1107.1815859955057,1091.201875983661,1075.2221659718164,1065.2767520483603,1055.3313381249047,1045.385924201449,1035.440510277993,1025.4950963545373,1015.5496824310815,1005.6042685076256,995.65885458417,985.7134406607141,975.8797729611173,965.9343590376616,955.9889451142058,946.0435311907501,936.0981172672942,926.1527033438383 -NG Combined Cycle (H-Frame)/Moderate,1283.0701423496564,1283.0701423496564,1270.7780577251606,1258.5977193245235,1246.3056347000277,1234.0135500755318,1221.7214654510358,1209.5411270503992,1197.249042425903,1184.9569578014073,1172.7766194007702,1160.4845347762744,1148.1924501517785,1135.9003655272825,1123.7200271266456,1114.445090546344,1105.1701539660428,1096.0069636096002,1086.7320270292987,1077.5688366728564,1068.2939000925548,1059.0189635122535,1049.855773155811,1040.5808365755097,1031.3058999952082,1022.1427096387657,1012.8677730584642,1003.5928364781628,994.4296461217203,985.1547095414189 -NG Combined Cycle (H-Frame)/Conservative,1283.0701423496564,1283.0701423496564,1274.5774293363681,1265.9729700992214,1257.480257085933,1248.987544072645,1240.3830848354978,1231.8903718222098,1223.3976588089217,1214.7931995717745,1206.3004865584865,1197.8077735451984,1189.2033143080512,1180.710601294763,1172.217888281475,1163.6134290443279,1155.1207160310398,1146.6280030177516,1138.0235437806045,1129.5308307673163,1121.0381177540285,1112.4336585168812,1103.9409455035932,1095.336486266446,1086.843773253158,1078.3510602398699,1069.7466010027226,1061.2538879894346,1052.7611749761465,1044.1567157389993 -NG Combined Cycle (F-Frame) 95% CCS/Advanced,2661.236321203368,2661.236321203368,2585.248888979211,2509.1497105311955,2433.05053208318,2357.063099859023,2280.9639214110075,2204.976489186851,2128.877310738835,2052.7781322908195,1976.7907000666628,1900.6915216186471,1824.7040893944907,1748.6049109464748,1672.505732498459,1652.3914122038295,1632.1653456853405,1611.939279166852,1591.7132126483632,1571.5988923537336,1551.3728258352446,1531.146759316756,1510.920692798267,1490.6946262797785,1470.580305985149,1450.3542394666601,1430.1281729481714,1409.9021064296826,1389.6760399111938,1369.561719616564 -NG Combined Cycle (F-Frame) 95% CCS/Moderate,2661.236321203368,2661.236321203368,2610.503535571357,2559.659003715488,2508.926218083477,2458.193432451467,2407.3489005955976,2356.616114963587,2305.7715831077176,2255.038797475707,2204.3060118436965,2153.461479987827,2102.7286943558165,2051.8841624999473,2001.1513768679365,1978.2434009768306,1955.4471713095836,1932.5391954184777,1909.7429657512305,1886.8349898601246,1864.0387601928774,1841.1307843017714,1818.3345546345245,1795.4265787434185,1772.6303490761713,1749.8341194089246,1726.9261435178184,1704.1299138505715,1681.2219379594653,1658.4257082922184 -NG Combined Cycle (F-Frame) 95% CCS/Conservative,2661.236321203368,2661.236321203368,2635.758182163503,2610.280043123639,2584.690157859916,2559.2120188200515,2533.733879780187,2508.255740740323,2482.777601700459,2457.1877164367356,2431.709577396871,2406.231438357007,2380.7532993171426,2355.2751602772782,2329.685275013555,2304.2071359736906,2278.7289969338262,2253.2508578939623,2227.7727188540975,2202.1828335903747,2176.7046945505103,2151.226555510646,2125.7484164707816,2100.2702774309173,2074.680392167194,2049.2022531273296,2023.7241140874655,1998.2459750476012,1972.767836007737,1947.1779507440135 -NG Combined Cycle (H-Frame) 95% CCS/Advanced,2531.3872090791474,2531.3872090791474,2465.233444554587,2399.191426253886,2333.149407953186,2267.1073896524845,2201.065371351784,2135.023353051083,2068.8695885265233,2002.8275702258222,1936.7855519251216,1870.7435336244207,1804.7015153237198,1738.6594970230192,1672.505732498459,1652.3914122038295,1632.1653456853405,1611.939279166852,1591.7132126483632,1571.5988923537336,1551.3728258352446,1531.146759316756,1510.920692798267,1490.6946262797785,1470.580305985149,1450.3542394666601,1430.1281729481714,1409.9021064296826,1389.6760399111938,1369.561719616564 -NG Combined Cycle (H-Frame) 95% CCS/Moderate,2531.3872090791474,2531.3872090791474,2486.1299884162304,2440.984513977173,2395.839039538115,2350.6935650990567,2305.548090659999,2260.4026162209416,2215.257141781884,2169.999921118967,2124.854446679909,2079.7089722408514,2034.5634978017938,1989.4180233627358,1944.2725489236782,1922.0350503757263,1899.7975518277747,1877.560053279823,1855.3225547318712,1833.0850561839197,1810.8475576359679,1788.610059088016,1766.3725605400643,1744.1350619921127,1721.897563444161,1699.6600648962092,1677.4225663482573,1655.185067800306,1632.947569252354,1610.7100707044024 -NG Combined Cycle (H-Frame) 95% CCS/Conservative,2531.3872090791474,2531.3872090791474,2507.0265322778732,2482.777601700459,2458.5286711230438,2434.2797405456295,2410.0308099682143,2385.7818793908,2361.5329488133852,2337.2840182359705,2312.9233414346972,2288.674410857282,2264.4254802798678,2240.176549702453,2215.9276191250383,2191.6786885476236,2167.429757970209,2143.180827392794,2118.8201505915204,2094.5712200141056,2070.322289436691,2046.0733588592761,2021.8244282818614,1997.5754977044467,1973.3265671270321,1949.0776365496174,1924.716959748344,1900.4680291709292,1876.2190985935144,1851.9701680160997 -NG Combined Cycle (F-Frame) 97% CCS/Advanced,2701.9119466880634,2701.9119466880634,2623.801336210585,2545.802471956965,2467.8036077033457,2389.8047434497257,2311.694132972247,2233.6952687186276,2155.696404465008,2077.6975402113885,1999.58692973391,1921.5880654802902,1843.5892012266706,1765.590336973051,1687.5914727194315,1667.1419137532246,1646.8041010108768,1626.35454204467,1606.0167293023221,1585.6789165599744,1565.2293575937674,1544.8915448514197,1524.4419858852127,1504.104173142865,1483.7663604005172,1463.3168014343103,1442.9789886919625,1422.5294297257556,1402.1916169834078,1381.85380424106 -NG Combined Cycle (F-Frame) 97% CCS/Moderate,2701.9119466880634,2701.9119466880634,2649.9499525936035,2597.987958499143,2546.0259644046832,2494.0639703102233,2442.101976215763,2390.139982121303,2338.177988026843,2286.215993932383,2234.253999837923,2182.292005743463,2130.3300116490027,2078.368017554543,2026.406023460083,2003.2745551212586,1980.1430867824345,1957.0116184436101,1933.880150104786,1910.7486817659621,1887.6172134271378,1864.4857450883137,1841.3542767494894,1818.2228084106653,1795.0913400718414,1771.959871733017,1748.828403394193,1725.5851888315099,1702.4537204926855,1679.3222521538614 -NG Combined Cycle (F-Frame) 97% CCS/Conservative,2701.9119466880634,2701.9119466880634,2675.9868227527627,2650.0616988174625,2624.248321106021,2598.32319717072,2572.39807323542,2546.4729493001196,2520.659571588678,2494.7344476533776,2468.809323718077,2442.995946006635,2417.070822071335,2391.1456981360348,2365.332320424593,2339.407196489293,2313.482072553992,2287.668694842551,2261.74357090725,2235.8184469719495,2209.8933230366492,2184.0799453252075,2158.1548213899073,2132.2296974546066,2106.4163197431653,2080.4911958078646,2054.5660718725644,2028.752694161123,2002.8275702258222,1976.9024462905218 -NG Combined Cycle (H-Frame) 97% CCS/Advanced,2567.5929856094804,2567.5929856094804,2499.874773950894,2432.156562292307,2364.438350633721,2296.7201389751344,2229.1136735404066,2161.3954618818198,2093.677250223233,2025.9590385646466,1958.352573129919,1890.6343614713323,1822.9161498127455,1755.1979381541591,1687.5914727194315,1667.1419137532246,1646.8041010108768,1626.35454204467,1606.0167293023221,1585.6789165599744,1565.2293575937674,1544.8915448514197,1524.4419858852127,1504.104173142865,1483.7663604005172,1463.3168014343103,1442.9789886919625,1422.5294297257556,1402.1916169834078,1381.85380424106 -NG Combined Cycle (H-Frame) 97% CCS/Moderate,2567.5929856094804,2567.5929856094804,2521.4417951556916,2475.290604701902,2429.139414248113,2382.9882237943234,2336.837033340534,2290.6858428867454,2244.5346524329557,2198.3834619791664,2152.232271525377,2106.081081071588,2059.929890617799,2013.7787001640095,1967.6275097102202,1945.0547724906914,1922.5937814950216,1900.132790499352,1877.560053279823,1855.099062284153,1832.6380712884834,1810.0653340689544,1787.6043430732848,1765.1433520776147,1742.570614858086,1720.1096238624161,1697.6486328667463,1675.0758956472173,1652.6149046515477,1630.1539136558777 -NG Combined Cycle (H-Frame) 97% CCS/Conservative,2567.5929856094804,2567.5929856094804,2542.8970701366297,2518.3129008876376,2493.728731638646,2469.144562389654,2444.448646916803,2419.8644776678116,2395.2803084188195,2370.696139169828,2346.0002236969767,2321.416054447985,2296.831885198993,2272.2477159500013,2247.6635467010096,2222.9676312281586,2198.3834619791664,2173.799292730175,2149.2151234811827,2124.519208008332,2099.9350387593404,2075.3508695103483,2050.7667002613566,2026.0707847885055,2001.4866155395137,1976.9024462905218,1952.3182770415299,1927.734107792538,1903.0381923196874,1878.4540230706955 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combustion Turbine (F-Frame)/Advanced,1348.815136463486,1339.0088135942865,1329.2024907250875,1319.3961678558883,1309.589844986689,1299.78352211749,1289.9771992482906,1280.2823118662418,1270.4759889970424,1260.6696661278431,1250.8633432586441,1241.057020389445,1231.250697520246,1221.4443746510465,1211.6380517818473,1201.9431643997982,1192.136841530599,1182.3305186614,1172.5241957922008,1162.7178729230016,1152.9115500538023,1143.105227184603,1133.2989043154041,1123.6040169333548,1113.7976940641556,1103.9913711949566,1094.1850483257574,1084.3787254565582,1074.572402587359 +NG Combustion Turbine (F-Frame)/Moderate,1348.815136463486,1339.0088135942865,1329.2024907250875,1319.3961678558883,1309.589844986689,1299.78352211749,1289.9771992482906,1280.2823118662418,1270.4759889970424,1260.6696661278431,1250.8633432586441,1241.057020389445,1231.250697520246,1221.4443746510465,1211.6380517818473,1201.9431643997982,1192.136841530599,1182.3305186614,1172.5241957922008,1162.7178729230016,1152.9115500538023,1143.105227184603,1133.2989043154041,1123.6040169333548,1113.7976940641556,1103.9913711949566,1094.1850483257574,1084.3787254565582,1074.572402587359 +NG Combustion Turbine (F-Frame)/Conservative,1348.815136463486,1339.0088135942865,1329.2024907250875,1319.3961678558883,1309.589844986689,1299.78352211749,1289.9771992482906,1280.2823118662418,1270.4759889970424,1260.6696661278431,1250.8633432586441,1241.057020389445,1231.250697520246,1221.4443746510465,1211.6380517818473,1201.9431643997982,1192.136841530599,1182.3305186614,1172.5241957922008,1162.7178729230016,1152.9115500538023,1143.105227184603,1133.2989043154041,1123.6040169333548,1113.7976940641556,1103.9913711949566,1094.1850483257574,1084.3787254565582,1074.572402587359 +NG 2-on-1 Combined Cycle (F-Frame)/Advanced,1499.2530441159731,1484.5435598121744,1469.7226400212257,1455.0131557174268,1440.1922359264781,1425.3713161355292,1410.6618318317308,1395.8409120407816,1381.1314277369831,1366.3105079460342,1351.6010236422358,1336.7801038512866,1321.959184060338,1307.2496997565393,1296.2175865286904,1285.0740378136913,1274.041924585842,1263.0098113579932,1251.977698130144,1240.834149415145,1229.8020361872957,1218.7699229594468,1207.7378097315977,1196.5942610165987,1185.5621477887498,1174.5300345609005,1163.4979213330514,1152.3543726180524,1141.3222593902035 +NG 2-on-1 Combined Cycle (F-Frame)/Moderate,1499.2530441159731,1487.329446990924,1475.2944143787252,1463.259381766526,1451.3357846414772,1439.300752029278,1427.265719417079,1415.3421222920301,1403.307089679831,1391.2720570676322,1379.348459942583,1367.3134273303842,1355.2783947181854,1343.3547975931363,1333.2141682624872,1323.073538931838,1312.9329096011888,1302.6808447833896,1292.5402154527408,1282.3995861220913,1272.2589567914424,1262.1183274607931,1251.977698130144,1241.837068799495,1231.6964394688457,1221.5558101381966,1211.4151808075474,1201.2745514768983,1191.1339221462492 +NG 2-on-1 Combined Cycle (F-Frame)/Conservative,1499.2530441159731,1490.1153341696738,1480.8661887362248,1471.6170433027753,1462.367897869326,1453.118752435877,1443.9810424895777,1434.7318970561284,1425.4827516226794,1416.2336061892302,1407.0958962429308,1397.8467508094818,1388.5976053760323,1379.348459942583,1370.099314509134,1360.9616045628347,1351.7124591293855,1342.4633136959364,1333.2141682624872,1324.0764583161879,1314.8273128827389,1305.5781674492894,1296.32902201584,1287.079876582391,1277.9421666360918,1268.6930212026425,1259.4438757691935,1250.1947303357442,1241.057020389445 +NG 2-on-1 Combined Cycle (H-Frame)/Advanced,1536.02675487547,1518.4199479057713,1500.8131409360728,1483.2063339663744,1465.5995269966759,1447.9927200269774,1430.3859130572787,1412.7791060875804,1395.172299117882,1377.5654921481835,1360.070120665635,1342.4633136959364,1324.856506726238,1307.2496997565393,1296.2175865286904,1285.0740378136913,1274.041924585842,1263.0098113579932,1251.977698130144,1240.834149415145,1229.8020361872957,1218.7699229594468,1207.7378097315977,1196.5942610165987,1185.5621477887498,1174.5300345609005,1163.4979213330514,1152.3543726180524,1141.3222593902035 +NG 2-on-1 Combined Cycle (H-Frame)/Moderate,1536.02675487547,1522.4316254431712,1508.9479314980222,1495.3528020657234,1481.8691081205745,1468.2739786882755,1454.790284743127,1441.1951553108279,1427.7114613656793,1414.1163319333803,1400.6326379882314,1387.0375085559326,1373.5538146107835,1359.958685178485,1349.7066203606857,1339.4545555428865,1329.2024907250875,1318.9504259072883,1308.6983610894893,1298.44629627169,1288.082795966741,1277.8307311489418,1267.5786663311426,1257.3266015133436,1247.0745366955443,1236.8224718777453,1226.570407059946,1216.2069067549971,1205.954841937198 +NG 2-on-1 Combined Cycle (H-Frame)/Conservative,1536.02675487547,1526.5547384677209,1517.0827220599717,1507.4992701650724,1498.027253757323,1488.5552373495739,1479.0832209418247,1469.6112045340756,1460.1391881263264,1450.667171718577,1441.1951553108279,1431.7231389030787,1422.2511224953296,1412.7791060875804,1403.307089679831,1393.835073272082,1384.3630568643327,1374.8910404565836,1365.4190240488344,1355.947007641085,1346.474991233336,1337.0029748255868,1327.5309584178376,1318.0589420100882,1308.4754901151894,1299.00347370744,1289.5314572996908,1280.0594408919417,1270.5874244841925 +NG 1-on-1 Combined Cycle (H-Frame)/Advanced,1762.9094067128508,1750.6515031263518,1738.3935995398529,1725.021341081854,1712.763437495355,1700.505533908856,1688.247630322357,1674.8753718643582,1662.6174682778592,1650.3595646913602,1638.1016611048613,1624.7294026468624,1612.4714990603634,1600.2135954738644,1585.7269821443658,1572.354723686367,1558.982465228368,1544.4958518988692,1531.1235934408703,1517.7513349828714,1503.2647216533728,1489.892463195374,1476.520204737375,1462.0335914078762,1448.6613329498773,1434.1747196203785,1420.8024611623796,1407.430202704381,1392.943589374882 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,1762.9094067128508,1751.7658579978518,1739.5079544113528,1727.2500508248538,1716.1065021098548,1703.8485985233558,1692.7050498083568,1680.4471462218578,1669.3035975068588,1657.0456939203598,1645.9021452053607,1633.6442416188618,1621.3863380323628,1610.2427893173638,1597.9848857308648,1585.7269821443658,1572.354723686367,1560.096820099868,1547.838916513369,1535.58101292687,1523.323109340371,1511.065205753872,1498.807302167373,1486.5493985808741,1474.2914949943752,1460.9192365363763,1448.6613329498773,1436.4034293633783,1424.1455257768794 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,1762.9094067128508,1751.7658579978518,1740.6223092828527,1730.5931154393534,1719.4495667243543,1708.3060180093553,1697.1624692943562,1686.0189205793572,1674.8753718643582,1663.7318231493591,1652.58827443436,1642.559080590861,1631.415531875862,1620.2719831608629,1609.1284344458638,1597.9848857308648,1586.8413370158655,1575.6977883008665,1565.6685944573674,1554.5250457423683,1543.3814970273693,1532.2379483123702,1521.0943995973712,1509.9508508823722,1498.807302167373,1487.663753452374,1477.634559608875,1466.491010893876,1455.3474621788769 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,3071.8306387766397,2987.139668542647,2902.560133795804,2817.869163561811,2733.2896288149686,2648.7100940681257,2564.019123834133,2479.43958908729,2394.748618853297,2310.169084106454,2225.4781138724616,2140.8985791256187,2056.207608891626,1971.628074144783,1949.118105740485,1926.608137336187,1904.0981689318887,1881.6996360147405,1859.1896676104427,1836.6796992061445,1814.1697308018463,1791.7711978846985,1769.2612294804003,1746.751261076102,1724.2412926718039,1701.731324267506,1679.3327913503579,1656.8228229460597,1634.3128545417615 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,3071.8306387766397,3015.332846791595,2958.835054806549,2902.3372628215043,2845.8394708364594,2789.3416788514137,2732.7324513792187,2676.2346593941734,2619.736867409128,2563.239075424083,2506.741283439038,2450.2434914539926,2393.7456994689474,2337.247907483902,2311.840616413704,2286.4333253435066,2260.914598786159,2235.5073077159605,2210.100016645763,2184.692725575565,2159.1739990182173,2133.7667079480193,2108.3594168778213,2082.952125807624,2057.544834737426,2032.026108180078,2006.6188171098802,1981.2115260396824,1955.8042349694842 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,3071.8306387766397,3043.414589553392,3015.1099758172945,2986.693926594047,2958.277877370799,2929.973263634702,2901.5572144114544,2873.1411651882067,2844.8365514521092,2816.4205022288616,2788.004453005614,2759.6998392695164,2731.2837900462687,2702.867740823021,2674.5631270869235,2646.147077863676,2617.731028640428,2589.4264149043306,2561.010365681083,2532.5943164578352,2504.289702721738,2475.8736534984905,2447.457604275243,2419.1529905391453,2390.7369413158976,2362.32089209265,2334.0162783565524,2305.6002291333048,2277.184179910057 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,2924.178618302902,2850.965503245359,2777.640952700665,2704.427837643121,2631.1032870984272,2557.778736553734,2484.5656214961896,2411.241070951496,2338.027955893952,2264.703405349258,2191.3788548045645,2118.165739747021,2044.8411892023269,1971.628074144783,1949.118105740485,1926.608137336187,1904.0981689318887,1881.6996360147405,1859.1896676104427,1836.6796992061445,1814.1697308018463,1791.7711978846985,1769.2612294804003,1746.751261076102,1724.2412926718039,1701.731324267506,1679.3327913503579,1656.8228229460597,1634.3128545417615 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,2924.178618302902,2874.1440845725565,2823.9981153550607,2773.852146137565,2723.706176920069,2673.5602077025733,2623.525673972228,2573.3797047547323,2523.2337355372365,2473.0877663197407,2422.941797102245,2372.795827884749,2322.7612941544035,2272.6153249369077,2247.87664678961,2223.1379686423115,2198.3992904950137,2173.660612347716,2148.921934200418,2124.18325605312,2099.556013392972,2074.8173352456743,2050.0786570983764,2025.3399789510786,2000.6013008037805,1975.8626226564827,1951.1239445091849,1926.385266361887,1901.646588214589 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,2924.178618302902,2897.211230412605,2870.2438425223067,2843.276454632009,2816.309066741712,2789.3416788514137,2762.374290961116,2735.4069030708183,2708.4395151805206,2681.472127290223,2654.5047393999253,2627.5373515096276,2600.5699636193294,2573.602575729032,2546.6351878387345,2519.6677999484364,2492.700412058139,2465.733024167841,2438.7656362775433,2411.798248387246,2384.830860496948,2357.8634726066502,2330.8960847163526,2303.928696826055,2276.961308935757,2249.9939210454595,2223.026533155162,2196.059145264864,2169.0917573745664 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,3419.9551006332103,3350.8650986002162,3281.775096567222,3212.685094534228,3143.595092501234,3074.50509046824,3005.4150884352457,2936.325086402251,2868.349439240757,2799.259437207763,2730.1694351747688,2661.0794331417746,2591.9894311087805,2522.8994290757864,2493.926202416789,2464.952975757791,2435.979749098794,2405.8921675682964,2376.9189409092987,2347.945714250301,2318.9724875913034,2289.9992609323062,2259.9116794018087,2230.938452742811,2201.9652260838134,2172.991999424816,2144.0187727658185,2113.931191235321,2084.9579645763233 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,3419.9551006332103,3369.8091314157145,3318.548807326719,3268.4028381092235,3218.2568688917277,3168.110899674232,3117.964930456736,3066.7046063677403,3016.5586371502445,2966.4126679327487,2916.266698715253,2866.120729497757,2814.860405408762,2764.714436191266,2734.6268546607685,2704.539273130271,2673.337336728274,2643.2497551977763,2613.1621736672787,2581.960237265281,2551.872655734784,2521.7850742042865,2490.583137802289,2460.4955562717914,2430.4079747412943,2399.206038339297,2369.1184568087992,2339.030875278302,2307.8289388763046 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,3419.9551006332103,3387.6388093597134,3356.436872957716,3324.1205816842185,3292.918645282221,3260.602354008724,3229.4004176067265,3197.0841263332295,3165.882189931232,3133.5658986577346,3102.3639622557375,3070.04767098224,3038.8457345802426,3006.5294433067456,2975.327506904748,2943.0112156312507,2911.8092792292537,2880.607342827256,2848.2910515537587,2817.0891151517617,2784.7728238782643,2753.5708874762668,2721.25459620277,2690.0526598007723,2657.736368527275,2626.534432125278,2594.2181408517804,2563.016204449783,2530.699913176286 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,3117.073446559536,3030.2652020696937,2943.345522092701,2856.537277602858,2769.7290331130152,2682.920788623173,2596.11254413333,2509.1928641563372,2422.384619666495,2335.576375176652,2248.7681306868094,2161.9598861969666,2075.1516417071243,1988.2319617301316,1965.6105578386837,1942.8777184600856,1920.2563145686374,1897.5234751900393,1874.9020712985912,1852.169231919993,1829.4363925413952,1806.814988649947,1784.082149271349,1761.4607453799008,1738.7279060013027,1716.1065021098548,1693.3736627312564,1670.6408233526586,1648.0194194612106 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,3117.073446559536,3059.2384287286914,3001.403410897846,2943.5683930670007,2885.7333752361556,2827.8983574053104,2770.0633395744658,2712.3397572307704,2654.5047393999253,2596.66972156908,2538.834703738235,2480.99968590739,2423.164668076545,2365.3296502456997,2339.588052714052,2313.846455182404,2288.1048576507565,2262.3632601191084,2236.6216625874604,2210.880065055813,2185.138467524165,2159.396869992517,2133.6552724608696,2107.9136749292215,2082.1720773975735,2056.430479865926,2030.688882334278,2004.8358493154801,1979.0942517838325 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,3117.073446559536,3088.2116553876886,3059.461299702991,3030.5995085311433,3001.7377173592954,2972.9873616745986,2944.1255705027506,2915.375214818053,2886.513423646206,2857.763067961508,2828.90127678966,2800.150921104963,2771.2891299331154,2742.427338761268,2713.67698307657,2684.8151919047227,2656.064836220025,2627.2030450481775,2598.45268936348,2569.5908981916327,2540.729107019785,2511.978751335087,2483.11696016324,2454.3666044785423,2425.5048133066944,2396.754457621997,2367.8926664501496,2339.142310765452,2310.2805195936044 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,2924.178618302902,2850.965503245359,2777.640952700665,2704.427837643121,2631.1032870984272,2557.778736553734,2484.5656214961896,2411.241070951496,2338.027955893952,2264.703405349258,2191.3788548045645,2118.165739747021,2044.8411892023269,1971.628074144783,1949.118105740485,1926.608137336187,1904.0981689318887,1881.6996360147405,1859.1896676104427,1836.6796992061445,1814.1697308018463,1791.7711978846985,1769.2612294804003,1746.751261076102,1724.2412926718039,1701.731324267506,1679.3327913503579,1656.8228229460597,1634.3128545417615 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,2924.178618302902,2874.1440845725565,2823.9981153550607,2773.852146137565,2723.706176920069,2673.5602077025733,2623.525673972228,2573.3797047547323,2523.2337355372365,2473.0877663197407,2422.941797102245,2372.795827884749,2322.7612941544035,2272.6153249369077,2247.87664678961,2223.1379686423115,2198.3992904950137,2173.660612347716,2148.921934200418,2124.18325605312,2099.556013392972,2074.8173352456743,2050.0786570983764,2025.3399789510786,2000.6013008037805,1975.8626226564827,1951.1239445091849,1926.385266361887,1901.646588214589 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,2924.178618302902,2897.211230412605,2870.2438425223067,2843.276454632009,2816.309066741712,2789.3416788514137,2762.374290961116,2735.4069030708183,2708.4395151805206,2681.472127290223,2654.5047393999253,2627.5373515096276,2600.5699636193294,2573.602575729032,2546.6351878387345,2519.6677999484364,2492.700412058139,2465.733024167841,2438.7656362775433,2411.798248387246,2384.830860496948,2357.8634726066502,2330.8960847163526,2303.928696826055,2276.961308935757,2249.9939210454595,2223.026533155162,2196.059145264864,2169.0917573745664 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,3466.7580052362064,3395.4392934602124,3325.2349365557184,3253.9162247797244,3183.7118678752304,3112.3931560992364,3042.1887991947424,2970.8700874187484,2900.6657305142544,2829.3470187382604,2758.0283069622665,2687.8239500577724,2616.5052382817785,2546.3008813772844,2516.213299846787,2487.240073187789,2457.152491657292,2428.1792649982945,2399.206038339297,2369.1184568087992,2340.145230149802,2310.0576486193045,2281.084421960307,2250.9968404298093,2222.023613770812,2193.0503871118144,2162.962805581317,2133.989578922319,2103.901997391822 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,3466.7580052362064,3415.4976811472106,3364.237357058215,3311.8626780977197,3260.602354008724,3209.3420299197282,3158.0817058307325,3105.707026870237,3054.4467027812416,3003.186378692246,2951.92605460325,2900.6657305142544,2848.2910515537587,2797.030727464763,2765.828791062766,2735.7412095322684,2704.539273130271,2673.337336728274,2643.2497551977763,2612.0478187957788,2580.8458823937813,2550.758300863284,2519.5563644612866,2488.354428059289,2458.266846528792,2427.0649101267945,2395.862973724797,2365.7753921942995,2334.5734557923024 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,3466.7580052362064,3434.4417139627094,3402.125422689212,3369.8091314157145,3337.4928401422176,3306.29090374022,3273.9746124667226,3241.6583211932257,3209.3420299197282,3177.025738646231,3144.709447372734,3112.3931560992364,3080.076864825739,3047.760573552242,3016.5586371502445,2984.242345876747,2951.92605460325,2919.6097633297527,2887.2934720562557,2854.9771807827583,2822.660889509261,2790.344598235764,2758.0283069622665,2725.712015688769,2694.510079286772,2662.1937880132746,2629.877496739777,2597.56120546628,2565.2449141927827 diff --git a/tests/data/Natural_Gas_FE/R&D/20/df_fom.csv b/tests/data/Natural_Gas_FE/R&D/20/df_fom.csv index 4afb961..d75d001 100644 --- a/tests/data/Natural_Gas_FE/R&D/20/df_fom.csv +++ b/tests/data/Natural_Gas_FE/R&D/20/df_fom.csv @@ -1,22 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combustion Turbine (F-Frame)/Advanced,24,24,23.8,23.7,23.6,23.4,23.3,23.2,23,22.9,22.8,22.6,22.5,22.4,22.3,22.1,22.0,21.9,21.7,21.6,21.5,21.3,21.2,21.1,20.9,20.8,20.7,20.5,20.4,20.3 -NG Combustion Turbine (F-Frame)/Moderate,24,24,23.8,23.7,23.6,23.4,23.3,23.2,23,22.9,22.8,22.6,22.5,22.4,22.3,22.1,22.0,21.9,21.7,21.6,21.5,21.3,21.2,21.1,20.9,20.8,20.7,20.5,20.4,20.3 -NG Combustion Turbine (F-Frame)/Conservative,24,24,23.8,23.7,23.6,23.4,23.3,23.2,23,22.9,22.8,22.6,22.5,22.4,22.3,22.1,22.0,21.9,21.7,21.6,21.5,21.3,21.2,21.1,20.9,20.8,20.7,20.5,20.4,20.3 -NG Combined Cycle (F-Frame)/Advanced,31.1,31.1,30.7,30.3,29.8,29.4,29,28.5,28.1,27.7,27.2,26.8,26.4,25.9,25.5,25.3,25.1,24.8,24.6,24.4,24.2,24.0,23.7,23.5,23.3,23.1,22.9,22.7,22.4,22.2 -NG Combined Cycle (F-Frame)/Moderate,31.1,31.1,30.8,30.5,30.2,29.9,29.6,29.3,29,28.7,28.4,28.1,27.7,27.4,27.1,26.9,26.7,26.5,26.3,26.1,25.9,25.7,25.5,25.3,25.1,24.9,24.7,24.5,24.3,24.1 -NG Combined Cycle (F-Frame)/Conservative,31.1,31.1,30.9,30.8,30.6,30.4,30.2,30,29.9,29.7,29.5,29.3,29.1,29.0,28.8,28.6,28.4,28.2,28.0,27.9,27.7,27.5,27.3,27.1,27.0,26.8,26.6,26.4,26.2,26.1 -NG Combined Cycle (H-Frame)/Advanced,30.8,30.8,30.4,30,29.6,29.2,28.8,28.4,28,27.5,27.1,26.7,26.3,25.9,25.5,25.3,25.1,24.8,24.6,24.4,24.2,24.0,23.7,23.5,23.3,23.1,22.9,22.7,22.4,22.2 -NG Combined Cycle (H-Frame)/Moderate,30.8,30.8,30.5,30.2,29.9,29.6,29.3,29,28.7,28.4,28.1,27.8,27.5,27.2,26.9,26.7,26.5,26.3,26.1,25.9,25.7,25.5,25.3,25.1,24.9,24.7,24.5,24.3,24.1,23.9 -NG Combined Cycle (H-Frame)/Conservative,30.8,30.8,30.6,30.5,30.3,30.1,29.9,29.7,29.5,29.3,29.2,29.0,28.8,28.6,28.4,28.2,28.0,27.8,27.7,27.5,27.3,27.1,26.9,26.7,26.5,26.4,26.2,26.0,25.8,25.6 -NG Combined Cycle (F-Frame) 95% CCS/Advanced,63.7,63.7,61.8,60,58.1,56.2,54.4,52.5,50.6,48.7,46.9,45.0,43.1,41.2,39.4,38.9,38.5,38.0,37.6,37.2,36.7,36.3,35.8,35.4,34.9,34.5,34.1,33.6,33.2,32.7 -NG Combined Cycle (F-Frame) 95% CCS/Moderate,63.7,63.7,62.5,61.3,60.1,58.9,57.6,56.4,55.2,54.0,52.8,51.6,50.4,49.1,47.9,47.4,46.9,46.4,45.9,45.4,44.9,44.4,43.9,43.4,42.9,42.4,41.9,41.4,40.9,40.4 -NG Combined Cycle (F-Frame) 95% CCS/Conservative,63.7,63.7,63.2,62.6,62.1,61.5,60.9,60.4,59.8,59.3,58.7,58.1,57.6,57.0,56.5,55.9,55.4,54.8,54.2,53.7,53.1,52.6,52.0,51.5,50.9,50.3,49.8,49.2,48.7,48.1 -NG Combined Cycle (H-Frame) 95% CCS/Advanced,59.3,59.3,57.8,56.3,54.7,53.2,51.6,50.1,48.6,47.0,45.5,44.0,42.4,40.9,39.4,38.9,38.5,38.0,37.6,37.2,36.7,36.3,35.8,35.4,34.9,34.5,34.1,33.6,33.2,32.7 -NG Combined Cycle (H-Frame) 95% CCS/Moderate,59.3,59.3,58.3,57.3,56.2,55.2,54.2,53.1,52.1,51.1,50.0,49.0,48.0,46.9,45.9,45.4,44.9,44.4,44.0,43.5,43.0,42.5,42.0,41.5,41.0,40.6,40.1,39.6,39.1,38.6 -NG Combined Cycle (H-Frame) 95% CCS/Conservative,59.3,59.3,58.8,58.3,57.7,57.2,56.7,56.1,55.6,55.1,54.6,54.0,53.5,53.0,52.4,51.9,51.4,50.8,50.3,49.8,49.2,48.7,48.2,47.7,47.1,46.6,46.1,45.5,45.0,44.5 -NG Combined Cycle (F-Frame) 97% CCS/Advanced,64.6,64.6,62.7,60.8,58.9,57,55,53.1,51.2,49.3,47.4,45.5,43.5,41.6,39.7,39.3,38.8,38.4,37.9,37.5,37.0,36.6,36.1,35.7,35.2,34.8,34.4,33.9,33.5,33.0 -NG Combined Cycle (F-Frame) 97% CCS/Moderate,64.6,64.6,63.4,62.2,60.9,59.7,58.4,57.2,55.9,54.7,53.5,52.2,51.0,49.7,48.5,48.0,47.5,47.0,46.5,46.0,45.5,45.0,44.4,43.9,43.4,42.9,42.4,41.9,41.4,40.9 -NG Combined Cycle (F-Frame) 97% CCS/Conservative,64.6,64.6,64.1,63.5,62.9,62.4,61.8,61.2,60.7,60.1,59.5,59.0,58.4,57.8,57.3,56.7,56.2,55.6,55.0,54.5,53.9,53.3,52.8,52.2,51.6,51.1,50.5,49.9,49.4,48.8 -NG Combined Cycle (H-Frame) 97% CCS/Advanced,60.1,60.1,58.6,57,55.4,53.8,52.3,50.7,49.1,47.6,46.0,44.4,42.8,41.3,39.7,39.3,38.8,38.4,37.9,37.5,37.0,36.6,36.1,35.7,35.2,34.8,34.4,33.9,33.5,33.0 -NG Combined Cycle (H-Frame) 97% CCS/Moderate,60.1,60.1,59.1,58,57,55.9,54.9,53.8,52.8,51.7,50.6,49.6,48.5,47.5,46.4,45.9,45.4,44.9,44.5,44.0,43.5,43.0,42.5,42.0,41.5,41.0,40.5,40.0,39.5,39.0 -NG Combined Cycle (H-Frame) 97% CCS/Conservative,60.1,60.1,59.6,59.1,58.5,58,57.4,56.9,56.4,55.8,55.3,54.8,54.2,53.7,53.1,52.6,52.1,51.5,51.0,50.5,49.9,49.4,48.8,48.3,47.8,47.2,46.7,46.1,45.6,45.1 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combustion Turbine (F-Frame)/Advanced,26.1,26,25.8,25.7,25.6,25.4,25.3,25.1,25,24.8,24.7,24.5,24.4,24.2,24.1,23.9,23.8,23.7,23.5,23.4,23.2,23.1,22.9,22.8,22.6,22.5,22.3,22.2,22.0 +NG Combustion Turbine (F-Frame)/Moderate,26.1,26,25.8,25.7,25.6,25.4,25.3,25.1,25,24.8,24.7,24.5,24.4,24.2,24.1,23.9,23.8,23.7,23.5,23.4,23.2,23.1,22.9,22.8,22.6,22.5,22.3,22.2,22.0 +NG Combustion Turbine (F-Frame)/Conservative,26.1,26,25.8,25.7,25.6,25.4,25.3,25.1,25,24.8,24.7,24.5,24.4,24.2,24.1,23.9,23.8,23.7,23.5,23.4,23.2,23.1,22.9,22.8,22.6,22.5,22.3,22.2,22.0 +NG 2-on-1 Combined Cycle (F-Frame)/Advanced,34.5,34,33.5,33,32.6,32.1,31.6,31.1,30.7,30.2,29.7,29.2,28.8,28.3,28.0,27.8,27.6,27.3,27.1,26.8,26.6,26.4,26.1,25.9,25.6,25.4,25.1,24.9,24.7 +NG 2-on-1 Combined Cycle (F-Frame)/Moderate,34.5,34.1,33.8,33.5,33.1,32.8,32.4,32.1,31.8,31.4,31.1,30.7,30.4,30.1,29.8,29.6,29.4,29.2,29.0,28.7,28.5,28.3,28.1,27.8,27.6,27.4,27.2,27.0,26.7 +NG 2-on-1 Combined Cycle (F-Frame)/Conservative,34.5,34.3,34.1,33.9,33.7,33.5,33.3,33.1,32.8,32.6,32.4,32.2,32.0,31.8,31.6,31.4,31.2,31.0,30.8,30.6,30.4,30.2,30.0,29.8,29.6,29.4,29.2,29.0,28.8 +NG 2-on-1 Combined Cycle (H-Frame)/Advanced,34.1,33.7,33.2,32.8,32.3,31.9,31.4,31,30.5,30.1,29.6,29.2,28.7,28.3,28.0,27.8,27.6,27.3,27.1,26.8,26.6,26.4,26.1,25.9,25.6,25.4,25.1,24.9,24.7 +NG 2-on-1 Combined Cycle (H-Frame)/Moderate,34.1,33.8,33.5,33.2,32.8,32.5,32.2,31.8,31.5,31.2,30.9,30.5,30.2,29.9,29.6,29.4,29.2,29.0,28.7,28.5,28.3,28.1,27.8,27.6,27.4,27.2,26.9,26.7,26.5 +NG 2-on-1 Combined Cycle (H-Frame)/Conservative,34.1,33.9,33.7,33.5,33.3,33.1,32.9,32.7,32.5,32.3,32.1,31.9,31.7,31.4,31.2,31.0,30.8,30.6,30.4,30.2,30.0,29.8,29.6,29.4,29.2,29.0,28.7,28.5,28.3 +NG 1-on-1 Combined Cycle (H-Frame)/Advanced,40,40,39,39,39,38,38,38,37,37.0,37.0,36.0,36.0,36.0,35.0,35.0,35.0,34.0,34.0,34.0,34.0,33.0,33.0,33.0,32.0,32.0,32.0,31.0,31.0 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,40,40,39,39,39,38,38,38,38,37.0,37.0,37.0,36.0,36.0,36.0,36.0,35.0,35.0,35.0,35.0,34.0,34.0,34.0,33.0,33.0,33.0,33.0,32.0,32.0 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,40,40,39,39,39,39,38,38,38,38.0,37.0,37.0,37.0,37.0,36.0,36.0,36.0,36.0,36.0,35.0,35.0,35.0,35.0,34.0,34.0,34.0,34.0,33.0,33.0 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,70.7,68.6,66.4,64.3,62.2,60,57.9,55.8,53.6,51.5,49.3,47.2,45.1,42.9,42.4,41.9,41.5,41.0,40.5,40.0,39.5,39.0,38.5,38.0,37.5,37.0,36.5,36.0,35.5 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,70.7,69.3,67.9,66.6,65.2,63.8,62.4,61.1,59.7,58.3,56.9,55.5,54.2,52.8,52.2,51.7,51.1,50.5,50.0,49.4,48.9,48.3,47.8,47.2,46.6,46.1,45.5,45.0,44.4 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,70.7,70.1,69.5,68.8,68.2,67.6,67,66.4,65.7,65.1,64.5,63.9,63.2,62.6,62.0,61.4,60.8,60.1,59.5,58.9,58.3,57.6,57.0,56.4,55.8,55.2,54.5,53.9,53.3 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,65.8,64.1,62.3,60.6,58.8,57,55.3,53.5,51.7,50.0,48.2,46.5,44.7,42.9,42.4,41.9,41.5,41.0,40.5,40.0,39.5,39.0,38.5,38.0,37.5,37.0,36.5,36.0,35.5 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,65.8,64.7,63.5,62.3,61.1,60,58.8,57.6,56.4,55.3,54.1,52.9,51.7,50.5,50.0,49.5,48.9,48.4,47.8,47.3,46.8,46.2,45.7,45.1,44.6,44.0,43.5,43.0,42.4 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,65.8,65.2,64.7,64.1,63.5,62.9,62.3,61.7,61.1,60.5,59.9,59.3,58.7,58.2,57.6,57.0,56.4,55.8,55.2,54.6,54.0,53.4,52.8,52.2,51.7,51.1,50.5,49.9,49.3 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,78,76,75,73,71,70,68,66,65,63.0,61.0,60.0,58.0,56.0,56.0,55.0,54.0,54.0,53.0,52.0,52.0,51.0,50.0,50.0,49.0,49.0,48.0,47.0,47.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,78,77,76,74,73,72,71,70,69,67.0,66.0,65.0,64.0,63.0,62.0,61.0,61.0,60.0,59.0,59.0,58.0,57.0,57.0,56.0,55.0,55.0,54.0,53.0,53.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,78,77,77,76,75,75,74,73,72,72.0,71.0,70.0,70.0,69.0,68.0,68.0,67.0,66.0,66.0,65.0,64.0,63.0,63.0,62.0,61.0,61.0,60.0,59.0,59.0 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,71.7,69.5,67.4,65.2,63,60.8,58.6,56.4,54.2,52.1,49.9,47.7,45.5,43.3,42.8,42.3,41.8,41.3,40.8,40.3,39.8,39.3,38.8,38.3,37.8,37.3,36.8,36.3,35.8 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,71.7,70.3,68.9,67.5,66.1,64.7,63.3,61.9,60.5,59.0,57.6,56.2,54.8,53.4,52.8,52.3,51.7,51.2,50.6,50.0,49.5,48.9,48.3,47.8,47.2,46.6,46.1,45.5,44.9 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,71.7,71.1,70.5,69.8,69.2,68.6,67.9,67.3,66.7,66.0,65.4,64.8,64.2,63.5,62.9,62.3,61.6,61.0,60.4,59.7,59.1,58.5,57.8,57.2,56.6,55.9,55.3,54.7,54.0 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,65.8,64.1,62.3,60.6,58.8,57,55.3,53.5,51.7,50.0,48.2,46.5,44.7,42.9,42.4,41.9,41.5,41.0,40.5,40.0,39.5,39.0,38.5,38.0,37.5,37.0,36.5,36.0,35.5 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,65.8,64.7,63.5,62.3,61.1,60,58.8,57.6,56.4,55.3,54.1,52.9,51.7,50.5,50.0,49.5,48.9,48.4,47.8,47.3,46.8,46.2,45.7,45.1,44.6,44.0,43.5,43.0,42.4 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,65.8,65.2,64.7,64.1,63.5,62.9,62.3,61.7,61.1,60.5,59.9,59.3,58.7,58.2,57.6,57.0,56.4,55.8,55.2,54.6,54.0,53.4,52.8,52.2,51.7,51.1,50.5,49.9,49.3 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,79,77,76,74,72,70,69,67,65,64.0,62.0,60.0,58.0,57.0,56.0,55.0,55.0,54.0,53.0,53.0,52.0,52.0,51.0,50.0,50.0,49.0,48.0,48.0,47.0 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,79,78,77,75,74,73,72,71,69,68.0,67.0,66.0,65.0,63.0,63.0,62.0,61.0,61.0,60.0,59.0,59.0,58.0,57.0,57.0,56.0,55.0,55.0,54.0,53.0 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,79,78,78,77,76,76,75,74,73,73.0,72.0,71.0,71.0,70.0,69.0,68.0,68.0,67.0,66.0,66.0,65.0,64.0,64.0,63.0,62.0,61.0,61.0,60.0,59.0 diff --git a/tests/data/Natural_Gas_FE/R&D/20/df_gcc.csv b/tests/data/Natural_Gas_FE/R&D/20/df_gcc.csv index 0fda5e2..2e475ca 100644 --- a/tests/data/Natural_Gas_FE/R&D/20/df_gcc.csv +++ b/tests/data/Natural_Gas_FE/R&D/20/df_gcc.csv @@ -1,22 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combustion Turbine (F-Frame)/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combustion Turbine (F-Frame)/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combustion Turbine (F-Frame)/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame)/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame)/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame)/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame)/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame)/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame)/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame) 95% CCS/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame) 95% CCS/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame) 95% CCS/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame) 95% CCS/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame) 95% CCS/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame) 95% CCS/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame) 97% CCS/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame) 97% CCS/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame) 97% CCS/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame) 97% CCS/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame) 97% CCS/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame) 97% CCS/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combustion Turbine (F-Frame)/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG Combustion Turbine (F-Frame)/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG Combustion Turbine (F-Frame)/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame)/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame)/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame)/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame)/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame)/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame)/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame)/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 diff --git a/tests/data/Natural_Gas_FE/R&D/20/df_hr.csv b/tests/data/Natural_Gas_FE/R&D/20/df_hr.csv index 1bf6f16..b20ebd0 100644 --- a/tests/data/Natural_Gas_FE/R&D/20/df_hr.csv +++ b/tests/data/Natural_Gas_FE/R&D/20/df_hr.csv @@ -1,22 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combustion Turbine (F-Frame)/Advanced,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717 -NG Combustion Turbine (F-Frame)/Moderate,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717 -NG Combustion Turbine (F-Frame)/Conservative,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717 -NG Combined Cycle (F-Frame)/Advanced,6.363,6.363,6.332,6.3,6.269,6.238,6.206,6.175,6.143,6.112,6.081,6.049,6.018,5.986,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955 -NG Combined Cycle (F-Frame)/Moderate,6.363,6.363,6.348,6.332,6.316,6.3,6.285,6.269,6.253,6.238,6.222,6.206,6.19,6.175,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159 -NG Combined Cycle (F-Frame)/Conservative,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363 -NG Combined Cycle (H-Frame)/Advanced,6.196,6.196,6.177,6.159,6.14,6.122,6.103,6.085,6.066,6.048,6.029,6.011,5.992,5.973,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955 -NG Combined Cycle (H-Frame)/Moderate,6.196,6.196,6.187,6.177,6.168,6.159,6.15,6.14,6.131,6.122,6.112,6.103,6.094,6.085,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075 -NG Combined Cycle (H-Frame)/Conservative,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196 -NG Combined Cycle (F-Frame) 95% CCS/Advanced,7.22,7.22,7.162,7.105,7.048,6.99,6.933,6.875,6.818,6.761,6.703,6.646,6.589,6.531,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474 -NG Combined Cycle (F-Frame) 95% CCS/Moderate,7.22,7.22,7.191,7.162,7.134,7.105,7.076,7.048,7.019,6.99,6.961,6.933,6.904,6.875,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847 -NG Combined Cycle (F-Frame) 95% CCS/Conservative,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22 -NG Combined Cycle (H-Frame) 95% CCS/Advanced,7.007,7.007,6.966,6.925,6.884,6.843,6.802,6.761,6.72,6.679,6.638,6.597,6.556,6.515,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474 -NG Combined Cycle (H-Frame) 95% CCS/Moderate,7.007,7.007,6.986,6.966,6.945,6.925,6.904,6.884,6.863,6.843,6.822,6.802,6.781,6.761,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74 -NG Combined Cycle (H-Frame) 95% CCS/Conservative,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007 -NG Combined Cycle (F-Frame) 97% CCS/Advanced,7.26,7.26,7.201,7.142,7.083,7.025,6.966,6.907,6.848,6.79,6.731,6.672,6.614,6.555,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496 -NG Combined Cycle (F-Frame) 97% CCS/Moderate,7.26,7.26,7.23,7.201,7.171,7.142,7.113,7.083,7.054,7.025,6.995,6.966,6.937,6.907,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878 -NG Combined Cycle (F-Frame) 97% CCS/Conservative,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26 -NG Combined Cycle (H-Frame) 97% CCS/Advanced,7.045,7.045,7.003,6.961,6.918,6.876,6.834,6.792,6.749,6.707,6.665,6.623,6.581,6.538,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496 -NG Combined Cycle (H-Frame) 97% CCS/Moderate,7.045,7.045,7.024,7.003,6.982,6.961,6.939,6.918,6.897,6.876,6.855,6.834,6.813,6.792,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771 -NG Combined Cycle (H-Frame) 97% CCS/Conservative,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combustion Turbine (F-Frame)/Advanced,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717 +NG Combustion Turbine (F-Frame)/Moderate,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717 +NG Combustion Turbine (F-Frame)/Conservative,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717 +NG 2-on-1 Combined Cycle (F-Frame)/Advanced,6.363,6.332,6.3,6.269,6.238,6.206,6.175,6.143,6.112,6.081,6.049,6.018,5.986,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955 +NG 2-on-1 Combined Cycle (F-Frame)/Moderate,6.363,6.348,6.332,6.316,6.3,6.285,6.269,6.253,6.238,6.222,6.206,6.19,6.175,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159 +NG 2-on-1 Combined Cycle (F-Frame)/Conservative,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363 +NG 2-on-1 Combined Cycle (H-Frame)/Advanced,6.196,6.177,6.159,6.14,6.122,6.103,6.085,6.066,6.048,6.029,6.011,5.992,5.973,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955 +NG 2-on-1 Combined Cycle (H-Frame)/Moderate,6.196,6.187,6.177,6.168,6.159,6.15,6.14,6.131,6.122,6.112,6.103,6.094,6.085,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075 +NG 2-on-1 Combined Cycle (H-Frame)/Conservative,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196 +NG 1-on-1 Combined Cycle (H-Frame)/Advanced,6.068,6.061,6.054,6.047,6.04,6.034,6.027,6.02,6.013,6.006,5.999,5.993,5.986,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,6.068,6.064,6.061,6.057,6.054,6.051,6.047,6.044,6.04,6.037,6.034,6.03,6.027,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,7.22,7.162,7.105,7.048,6.99,6.933,6.875,6.818,6.761,6.703,6.646,6.589,6.531,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,7.22,7.191,7.162,7.134,7.105,7.076,7.048,7.019,6.99,6.961,6.933,6.904,6.875,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,7.007,6.966,6.925,6.884,6.843,6.802,6.761,6.72,6.679,6.638,6.597,6.556,6.515,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,7.007,6.986,6.966,6.945,6.925,6.904,6.884,6.863,6.843,6.822,6.802,6.781,6.761,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,6.848,6.822,6.795,6.769,6.743,6.716,6.69,6.664,6.637,6.611,6.585,6.558,6.532,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,6.848,6.835,6.822,6.808,6.795,6.782,6.769,6.756,6.743,6.73,6.716,6.703,6.69,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,7.26,7.201,7.142,7.083,7.025,6.966,6.907,6.848,6.79,6.731,6.672,6.614,6.555,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,7.26,7.23,7.201,7.171,7.142,7.113,7.083,7.054,7.025,6.995,6.966,6.937,6.907,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,7.007,6.966,6.925,6.884,6.843,6.802,6.761,6.72,6.679,6.638,6.597,6.556,6.515,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,7.007,6.986,6.966,6.945,6.925,6.904,6.884,6.863,6.843,6.822,6.802,6.781,6.761,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,6.884,6.856,6.829,6.802,6.774,6.747,6.719,6.692,6.665,6.637,6.61,6.583,6.555,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,6.884,6.87,6.856,6.843,6.829,6.815,6.802,6.788,6.774,6.76,6.747,6.733,6.719,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884 diff --git a/tests/data/Natural_Gas_FE/R&D/20/df_occ.csv b/tests/data/Natural_Gas_FE/R&D/20/df_occ.csv index 8155c67..dc391b8 100644 --- a/tests/data/Natural_Gas_FE/R&D/20/df_occ.csv +++ b/tests/data/Natural_Gas_FE/R&D/20/df_occ.csv @@ -1,22 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combustion Turbine (F-Frame)/Advanced,1002.6,1002.6,994.6,986.7,978.8,970.9,962.9,955,947.1,939.2,931.3,923.3,915.4,907.5,899.6,891.6,883.7,875.8,867.9,859.9,852.0,844.1,836.2,828.3,820.3,812.4,804.5,796.6,788.6,780.7 -NG Combustion Turbine (F-Frame)/Moderate,1002.6,1002.6,994.6,986.7,978.8,970.9,962.9,955,947.1,939.2,931.3,923.3,915.4,907.5,899.6,891.6,883.7,875.8,867.9,859.9,852.0,844.1,836.2,828.3,820.3,812.4,804.5,796.6,788.6,780.7 -NG Combustion Turbine (F-Frame)/Conservative,1002.6,1002.6,994.6,986.7,978.8,970.9,962.9,955,947.1,939.2,931.3,923.3,915.4,907.5,899.6,891.6,883.7,875.8,867.9,859.9,852.0,844.1,836.2,828.3,820.3,812.4,804.5,796.6,788.6,780.7 -NG Combined Cycle (F-Frame)/Advanced,1116.4,1116.4,1104.5,1092.7,1080.8,1068.9,1057.1,1045.2,1033.4,1021.5,1009.6,997.8,985.9,974.0,962.2,953.3,944.4,935.5,926.6,917.7,908.8,899.9,891.0,882.1,873.3,864.4,855.5,846.6,837.7,828.8 -NG Combined Cycle (F-Frame)/Moderate,1116.4,1116.4,1106.8,1097.1,1087.5,1077.8,1068.2,1058.6,1048.9,1039.3,1029.6,1020.0,1010.4,1000.7,991.1,982.9,974.8,966.6,958.5,950.3,942.2,934.0,925.9,917.7,909.5,901.4,893.2,885.1,876.9,868.8 -NG Combined Cycle (F-Frame)/Conservative,1116.4,1116.4,1109,1101.6,1094.1,1086.7,1079.3,1071.9,1064.5,1057.1,1049.7,1042.2,1034.8,1027.4,1020.0,1012.6,1005.2,997.7,990.3,982.9,975.5,968.1,960.7,953.3,945.8,938.4,931.0,923.6,916.2,908.8 -NG Combined Cycle (H-Frame)/Advanced,1148.2,1148.2,1133.9,1119.6,1105.3,1091,1076.7,1062.3,1048,1033.7,1019.4,1005.1,990.8,976.5,962.2,953.3,944.4,935.5,926.6,917.7,908.8,899.9,891.0,882.1,873.3,864.4,855.5,846.6,837.7,828.8 -NG Combined Cycle (H-Frame)/Moderate,1148.2,1148.2,1137.2,1126.3,1115.3,1104.3,1093.3,1082.4,1071.4,1060.4,1049.5,1038.5,1027.5,1016.5,1005.6,997.3,989.0,980.8,972.5,964.3,956.0,947.7,939.5,931.2,922.9,914.7,906.4,898.1,889.9,881.6 -NG Combined Cycle (H-Frame)/Conservative,1148.2,1148.2,1140.6,1132.9,1125.3,1117.7,1110,1102.4,1094.8,1087.1,1079.5,1071.9,1064.2,1056.6,1049.0,1041.3,1033.7,1026.1,1018.4,1010.8,1003.2,995.5,987.9,980.2,972.6,965.0,957.3,949.7,942.1,934.4 -NG Combined Cycle (F-Frame) 95% CCS/Advanced,2381.5,2381.5,2313.5,2245.4,2177.3,2109.3,2041.2,1973.2,1905.1,1837.0,1769.0,1700.9,1632.9,1564.8,1496.7,1478.7,1460.6,1442.5,1424.4,1406.4,1388.3,1370.2,1352.1,1334.0,1316.0,1297.9,1279.8,1261.7,1243.6,1225.6 -NG Combined Cycle (F-Frame) 95% CCS/Moderate,2381.5,2381.5,2336.1,2290.6,2245.2,2199.8,2154.3,2108.9,2063.4,2018.0,1972.6,1927.1,1881.7,1836.2,1790.8,1770.3,1749.9,1729.4,1709.0,1688.5,1668.1,1647.6,1627.2,1606.7,1586.3,1565.9,1545.4,1525.0,1504.5,1484.1 -NG Combined Cycle (F-Frame) 95% CCS/Conservative,2381.5,2381.5,2358.7,2335.9,2313,2290.2,2267.4,2244.6,2221.8,2198.9,2176.1,2153.3,2130.5,2107.7,2084.8,2062.0,2039.2,2016.4,1993.6,1970.7,1947.9,1925.1,1902.3,1879.5,1856.6,1833.8,1811.0,1788.2,1765.4,1742.5 -NG Combined Cycle (H-Frame) 95% CCS/Advanced,2265.3,2265.3,2206.1,2147,2087.9,2028.8,1969.7,1910.6,1851.4,1792.3,1733.2,1674.1,1615.0,1555.9,1496.7,1478.7,1460.6,1442.5,1424.4,1406.4,1388.3,1370.2,1352.1,1334.0,1316.0,1297.9,1279.8,1261.7,1243.6,1225.6 -NG Combined Cycle (H-Frame) 95% CCS/Moderate,2265.3,2265.3,2224.8,2184.4,2144,2103.6,2063.2,2022.8,1982.4,1941.9,1901.5,1861.1,1820.7,1780.3,1739.9,1720.0,1700.1,1680.2,1660.3,1640.4,1620.5,1600.6,1580.7,1560.8,1540.9,1521.0,1501.1,1481.2,1461.3,1441.4 -NG Combined Cycle (H-Frame) 95% CCS/Conservative,2265.3,2265.3,2243.5,2221.8,2200.1,2178.4,2156.7,2135,2113.3,2091.6,2069.8,2048.1,2026.4,2004.7,1983.0,1961.3,1939.6,1917.9,1896.1,1874.4,1852.7,1831.0,1809.3,1787.6,1765.9,1744.2,1722.4,1700.7,1679.0,1657.3 -NG Combined Cycle (F-Frame) 97% CCS/Advanced,2417.9,2417.9,2348,2278.2,2208.4,2138.6,2068.7,1998.9,1929.1,1859.3,1789.4,1719.6,1649.8,1580.0,1510.2,1491.9,1473.7,1455.4,1437.2,1419.0,1400.7,1382.5,1364.2,1346.0,1327.8,1309.5,1291.3,1273.0,1254.8,1236.6 -NG Combined Cycle (F-Frame) 97% CCS/Moderate,2417.9,2417.9,2371.4,2324.9,2278.4,2231.9,2185.4,2138.9,2092.4,2045.9,1999.4,1952.9,1906.4,1859.9,1813.4,1792.7,1772.0,1751.3,1730.6,1709.9,1689.2,1668.5,1647.8,1627.1,1606.4,1585.7,1565.0,1544.2,1523.5,1502.8 -NG Combined Cycle (F-Frame) 97% CCS/Conservative,2417.9,2417.9,2394.7,2371.5,2348.4,2325.2,2302,2278.8,2255.7,2232.5,2209.3,2186.2,2163.0,2139.8,2116.7,2093.5,2070.3,2047.2,2024.0,2000.8,1977.6,1954.5,1931.3,1908.1,1885.0,1861.8,1838.6,1815.5,1792.3,1769.1 -NG Combined Cycle (H-Frame) 97% CCS/Advanced,2297.7,2297.7,2237.1,2176.5,2115.9,2055.3,1994.8,1934.2,1873.6,1813.0,1752.5,1691.9,1631.3,1570.7,1510.2,1491.9,1473.7,1455.4,1437.2,1419.0,1400.7,1382.5,1364.2,1346.0,1327.8,1309.5,1291.3,1273.0,1254.8,1236.6 -NG Combined Cycle (H-Frame) 97% CCS/Moderate,2297.7,2297.7,2256.4,2215.1,2173.8,2132.5,2091.2,2049.9,2008.6,1967.3,1926.0,1884.7,1843.4,1802.1,1760.8,1740.6,1720.5,1700.4,1680.2,1660.1,1640.0,1619.8,1599.7,1579.6,1559.4,1539.3,1519.2,1499.0,1478.9,1458.8 -NG Combined Cycle (H-Frame) 97% CCS/Conservative,2297.7,2297.7,2275.6,2253.6,2231.6,2209.6,2187.5,2165.5,2143.5,2121.5,2099.4,2077.4,2055.4,2033.4,2011.4,1989.3,1967.3,1945.3,1923.3,1901.2,1879.2,1857.2,1835.2,1813.1,1791.1,1769.1,1747.1,1725.1,1703.0,1681.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combustion Turbine (F-Frame)/Advanced,1110.4,1101.6,1092.8,1084,1075.2,1066.4,1057.6,1048.9,1040.1,1031.3,1022.5,1013.7,1004.9,996.1,987.3,978.6,969.8,961.0,952.2,943.4,934.6,925.8,917.0,908.3,899.5,890.7,881.9,873.1,864.3 +NG Combustion Turbine (F-Frame)/Moderate,1110.4,1101.6,1092.8,1084,1075.2,1066.4,1057.6,1048.9,1040.1,1031.3,1022.5,1013.7,1004.9,996.1,987.3,978.6,969.8,961.0,952.2,943.4,934.6,925.8,917.0,908.3,899.5,890.7,881.9,873.1,864.3 +NG Combustion Turbine (F-Frame)/Conservative,1110.4,1101.6,1092.8,1084,1075.2,1066.4,1057.6,1048.9,1040.1,1031.3,1022.5,1013.7,1004.9,996.1,987.3,978.6,969.8,961.0,952.2,943.4,934.6,925.8,917.0,908.3,899.5,890.7,881.9,873.1,864.3 +NG 2-on-1 Combined Cycle (F-Frame)/Advanced,1245.4,1232.2,1218.9,1205.7,1192.4,1179.1,1165.9,1152.6,1139.4,1126.1,1112.9,1099.6,1086.3,1073.1,1063.2,1053.2,1043.3,1033.4,1023.5,1013.5,1003.6,993.7,983.8,973.8,963.9,954.0,944.1,934.1,924.2 +NG 2-on-1 Combined Cycle (F-Frame)/Moderate,1245.4,1234.7,1223.9,1213.1,1202.4,1191.6,1180.8,1170.1,1159.3,1148.5,1137.8,1127.0,1116.2,1105.5,1096.4,1087.3,1078.2,1069.0,1059.9,1050.8,1041.7,1032.6,1023.5,1014.4,1005.3,996.2,987.1,978.0,968.9 +NG 2-on-1 Combined Cycle (F-Frame)/Conservative,1245.4,1237.2,1228.9,1220.6,1212.3,1204,1195.8,1187.5,1179.2,1170.9,1162.7,1154.4,1146.1,1137.8,1129.5,1121.3,1113.0,1104.7,1096.4,1088.2,1079.9,1071.6,1063.3,1055.0,1046.8,1038.5,1030.2,1021.9,1013.7 +NG 2-on-1 Combined Cycle (H-Frame)/Advanced,1278.4,1262.6,1246.8,1231,1215.2,1199.4,1183.6,1167.8,1152,1136.2,1120.5,1104.7,1088.9,1073.1,1063.2,1053.2,1043.3,1033.4,1023.5,1013.5,1003.6,993.7,983.8,973.8,963.9,954.0,944.1,934.1,924.2 +NG 2-on-1 Combined Cycle (H-Frame)/Moderate,1278.4,1266.2,1254.1,1241.9,1229.8,1217.6,1205.5,1193.3,1181.2,1169.0,1156.9,1144.7,1132.6,1120.4,1111.2,1102.0,1092.8,1083.6,1074.4,1065.2,1055.9,1046.7,1037.5,1028.3,1019.1,1009.9,1000.7,991.4,982.2 +NG 2-on-1 Combined Cycle (H-Frame)/Conservative,1278.4,1269.9,1261.4,1252.8,1244.3,1235.8,1227.3,1218.8,1210.3,1201.8,1193.3,1184.8,1176.3,1167.8,1159.3,1150.8,1142.3,1133.8,1125.3,1116.8,1108.3,1099.8,1091.3,1082.8,1074.2,1065.7,1057.2,1048.7,1040.2 +NG 1-on-1 Combined Cycle (H-Frame)/Advanced,1482,1471,1460,1448,1437,1426,1415,1403,1392,1381.0,1370.0,1358.0,1347.0,1336.0,1323.0,1311.0,1299.0,1286.0,1274.0,1262.0,1249.0,1237.0,1225.0,1212.0,1200.0,1187.0,1175.0,1163.0,1150.0 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,1482,1472,1461,1450,1440,1429,1419,1408,1398,1387.0,1377.0,1366.0,1355.0,1345.0,1334.0,1323.0,1311.0,1300.0,1289.0,1278.0,1267.0,1256.0,1245.0,1234.0,1223.0,1211.0,1200.0,1189.0,1178.0 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,1482,1472,1462,1453,1443,1433,1423,1413,1403,1393.0,1383.0,1374.0,1364.0,1354.0,1344.0,1334.0,1324.0,1314.0,1305.0,1295.0,1285.0,1275.0,1265.0,1255.0,1245.0,1235.0,1226.0,1216.0,1206.0 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,2656.6,2580.6,2504.7,2428.7,2352.8,2276.9,2200.9,2125,2049,1973.1,1897.1,1821.2,1745.2,1669.3,1649.1,1628.9,1608.7,1588.6,1568.4,1548.2,1528.0,1507.9,1487.7,1467.5,1447.3,1427.1,1407.0,1386.8,1366.6 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,2656.6,2605.9,2555.2,2504.5,2453.8,2403.1,2352.3,2301.6,2250.9,2200.2,2149.5,2098.8,2048.1,1997.4,1974.6,1951.8,1928.9,1906.1,1883.3,1860.5,1837.6,1814.8,1792.0,1769.2,1746.4,1723.5,1700.7,1677.9,1655.1 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,2656.6,2631.1,2605.7,2580.2,2554.7,2529.3,2503.8,2478.3,2452.9,2427.4,2401.9,2376.5,2351.0,2325.5,2300.1,2274.6,2249.1,2223.7,2198.2,2172.7,2147.3,2121.8,2096.3,2070.9,2045.4,2019.9,1994.5,1969.0,1943.5 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,2524.1,2458.4,2392.6,2326.9,2261.1,2195.3,2129.6,2063.8,1998.1,1932.3,1866.5,1800.8,1735.0,1669.3,1649.1,1628.9,1608.7,1588.6,1568.4,1548.2,1528.0,1507.9,1487.7,1467.5,1447.3,1427.1,1407.0,1386.8,1366.6 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,2524.1,2479.2,2434.2,2389.2,2344.2,2299.2,2254.3,2209.3,2164.3,2119.3,2074.3,2029.3,1984.4,1939.4,1917.2,1895.0,1872.8,1850.6,1828.4,1806.2,1784.1,1761.9,1739.7,1717.5,1695.3,1673.1,1650.9,1628.7,1606.5 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,2524.1,2499.9,2475.7,2451.5,2427.3,2403.1,2378.9,2354.7,2330.5,2306.3,2282.1,2257.9,2233.7,2209.5,2185.3,2161.1,2136.9,2112.7,2088.5,2064.3,2040.1,2015.9,1991.7,1967.5,1943.3,1919.1,1894.9,1870.7,1846.5 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,2969,2907,2845,2783,2721,2659,2597,2535,2474,2412.0,2350.0,2288.0,2226.0,2164.0,2138.0,2112.0,2086.0,2059.0,2033.0,2007.0,1981.0,1955.0,1928.0,1902.0,1876.0,1850.0,1824.0,1797.0,1771.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,2969,2924,2878,2833,2788,2743,2698,2652,2607,2562.0,2517.0,2472.0,2426.0,2381.0,2354.0,2327.0,2299.0,2272.0,2245.0,2217.0,2190.0,2163.0,2135.0,2108.0,2081.0,2053.0,2026.0,1999.0,1971.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,2969,2940,2912,2883,2855,2826,2798,2769,2741,2712.0,2684.0,2655.0,2627.0,2598.0,2570.0,2541.0,2513.0,2485.0,2456.0,2428.0,2399.0,2371.0,2342.0,2314.0,2285.0,2257.0,2228.0,2200.0,2171.0 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,2697.2,2619.3,2541.3,2463.4,2385.5,2307.6,2229.7,2151.7,2073.8,1995.9,1918.0,1840.1,1762.2,1684.2,1663.9,1643.5,1623.2,1602.8,1582.5,1562.1,1541.7,1521.4,1501.0,1480.7,1460.3,1440.0,1419.6,1399.2,1378.9 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,2697.2,2645.3,2593.4,2541.5,2489.6,2437.7,2385.8,2334,2282.1,2230.2,2178.3,2126.4,2074.5,2022.6,1999.5,1976.4,1953.3,1930.2,1907.1,1884.0,1860.9,1837.8,1814.7,1791.6,1768.5,1745.4,1722.3,1699.1,1676.0 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,2697.2,2671.3,2645.5,2619.6,2593.7,2567.9,2542,2516.2,2490.3,2464.5,2438.6,2412.8,2386.9,2361.0,2335.2,2309.3,2283.5,2257.6,2231.8,2205.9,2180.0,2154.2,2128.3,2102.5,2076.6,2050.8,2024.9,1999.1,1973.2 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,2524.1,2458.4,2392.6,2326.9,2261.1,2195.3,2129.6,2063.8,1998.1,1932.3,1866.5,1800.8,1735.0,1669.3,1649.1,1628.9,1608.7,1588.6,1568.4,1548.2,1528.0,1507.9,1487.7,1467.5,1447.3,1427.1,1407.0,1386.8,1366.6 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,2524.1,2479.2,2434.2,2389.2,2344.2,2299.2,2254.3,2209.3,2164.3,2119.3,2074.3,2029.3,1984.4,1939.4,1917.2,1895.0,1872.8,1850.6,1828.4,1806.2,1784.1,1761.9,1739.7,1717.5,1695.3,1673.1,1650.9,1628.7,1606.5 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,2524.1,2499.9,2475.7,2451.5,2427.3,2403.1,2378.9,2354.7,2330.5,2306.3,2282.1,2257.9,2233.7,2209.5,2185.3,2161.1,2136.9,2112.7,2088.5,2064.3,2040.1,2015.9,1991.7,1967.5,1943.3,1919.1,1894.9,1870.7,1846.5 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,3011,2947,2884,2820,2757,2693,2630,2566,2503,2439.0,2375.0,2312.0,2248.0,2185.0,2158.0,2132.0,2105.0,2079.0,2053.0,2026.0,2000.0,1973.0,1947.0,1920.0,1894.0,1868.0,1841.0,1815.0,1788.0 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,3011,2965,2919,2872,2826,2780,2734,2687,2641,2595.0,2549.0,2503.0,2456.0,2410.0,2382.0,2355.0,2327.0,2299.0,2272.0,2244.0,2216.0,2189.0,2161.0,2133.0,2106.0,2078.0,2050.0,2023.0,1995.0 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,3011,2982,2953,2924,2895,2867,2838,2809,2780,2751.0,2722.0,2693.0,2664.0,2635.0,2607.0,2578.0,2549.0,2520.0,2491.0,2462.0,2433.0,2404.0,2375.0,2346.0,2318.0,2289.0,2260.0,2231.0,2202.0 diff --git a/tests/data/Natural_Gas_FE/R&D/20/df_vom.csv b/tests/data/Natural_Gas_FE/R&D/20/df_vom.csv index 4ae93fb..953bc21 100644 --- a/tests/data/Natural_Gas_FE/R&D/20/df_vom.csv +++ b/tests/data/Natural_Gas_FE/R&D/20/df_vom.csv @@ -1,22 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combustion Turbine (F-Frame)/Advanced,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44 -NG Combustion Turbine (F-Frame)/Moderate,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44 -NG Combustion Turbine (F-Frame)/Conservative,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44 -NG Combined Cycle (F-Frame)/Advanced,1.96,1.96,1.94,1.92,1.9,1.88,1.86,1.84,1.82,1.8,1.78,1.77,1.75,1.73,1.71,1.7,1.69,1.67,1.66,1.65,1.64,1.63,1.62,1.61,1.6,1.58,1.57,1.56,1.55,1.54 -NG Combined Cycle (F-Frame)/Moderate,1.96,1.96,1.94,1.93,1.91,1.9,1.89,1.87,1.86,1.84,1.83,1.81,1.8,1.79,1.77,1.76,1.75,1.74,1.73,1.72,1.71,1.7,1.69,1.68,1.67,1.66,1.65,1.64,1.63,1.62 -NG Combined Cycle (F-Frame)/Conservative,1.96,1.96,1.95,1.94,1.93,1.92,1.91,1.9,1.89,1.88,1.87,1.86,1.85,1.84,1.84,1.83,1.82,1.81,1.8,1.79,1.78,1.77,1.76,1.75,1.74,1.73,1.72,1.71,1.7,1.69 -NG Combined Cycle (H-Frame)/Advanced,1.96,1.96,1.94,1.92,1.9,1.88,1.86,1.84,1.82,1.8,1.78,1.77,1.75,1.73,1.71,1.7,1.69,1.67,1.66,1.65,1.64,1.63,1.62,1.61,1.6,1.58,1.57,1.56,1.55,1.54 -NG Combined Cycle (H-Frame)/Moderate,1.96,1.96,1.94,1.93,1.91,1.9,1.88,1.87,1.86,1.84,1.83,1.81,1.8,1.78,1.77,1.76,1.75,1.74,1.73,1.72,1.71,1.7,1.69,1.67,1.66,1.65,1.64,1.63,1.62,1.61 -NG Combined Cycle (H-Frame)/Conservative,1.96,1.96,1.95,1.94,1.93,1.92,1.91,1.9,1.89,1.88,1.87,1.86,1.85,1.84,1.83,1.82,1.81,1.8,1.79,1.78,1.77,1.76,1.75,1.74,1.73,1.72,1.71,1.7,1.69,1.69 -NG Combined Cycle (F-Frame) 95% CCS/Advanced,4.63,4.63,4.52,4.4,4.29,4.18,4.07,3.95,3.84,3.73,3.62,3.51,3.39,3.28,3.17,3.15,3.12,3.1,3.08,3.05,3.03,3.01,2.99,2.96,2.94,2.92,2.89,2.87,2.85,2.82 -NG Combined Cycle (F-Frame) 95% CCS/Moderate,4.63,4.63,4.56,4.49,4.42,4.35,4.28,4.2,4.13,4.06,3.99,3.92,3.85,3.78,3.71,3.68,3.66,3.63,3.61,3.58,3.55,3.53,3.5,3.48,3.45,3.43,3.4,3.37,3.35,3.32 -NG Combined Cycle (F-Frame) 95% CCS/Conservative,4.63,4.63,4.6,4.57,4.54,4.51,4.48,4.45,4.43,4.4,4.37,4.34,4.31,4.28,4.25,4.22,4.19,4.17,4.14,4.11,4.08,4.05,4.02,3.99,3.96,3.93,3.9,3.88,3.85,3.82 -NG Combined Cycle (H-Frame) 95% CCS/Advanced,4.4,4.4,4.31,4.21,4.12,4.02,3.93,3.83,3.74,3.64,3.55,3.45,3.36,3.26,3.17,3.15,3.12,3.1,3.08,3.05,3.03,3.01,2.99,2.96,2.94,2.92,2.89,2.87,2.85,2.82 -NG Combined Cycle (H-Frame) 95% CCS/Moderate,4.4,4.4,4.34,4.28,4.22,4.16,4.1,4.03,3.97,3.91,3.85,3.79,3.73,3.67,3.61,3.58,3.56,3.53,3.51,3.48,3.46,3.43,3.4,3.38,3.35,3.33,3.3,3.28,3.25,3.23 -NG Combined Cycle (H-Frame) 95% CCS/Conservative,4.4,4.4,4.37,4.35,4.32,4.29,4.26,4.24,4.21,4.18,4.15,4.13,4.1,4.07,4.04,4.02,3.99,3.96,3.93,3.91,3.88,3.85,3.82,3.8,3.77,3.74,3.71,3.69,3.66,3.63 -NG Combined Cycle (F-Frame) 97% CCS/Advanced,4.71,4.71,4.6,4.48,4.37,4.25,4.13,4.02,3.9,3.79,3.67,3.56,3.44,3.33,3.21,3.19,3.16,3.14,3.12,3.09,3.07,3.05,3.02,3.0,2.98,2.96,2.93,2.91,2.89,2.86 -NG Combined Cycle (F-Frame) 97% CCS/Moderate,4.71,4.71,4.64,4.57,4.49,4.42,4.35,4.28,4.2,4.13,4.06,3.99,3.92,3.84,3.77,3.74,3.72,3.69,3.67,3.64,3.61,3.59,3.56,3.53,3.51,3.48,3.46,3.43,3.4,3.38 -NG Combined Cycle (F-Frame) 97% CCS/Conservative,4.71,4.71,4.68,4.65,4.62,4.59,4.57,4.54,4.51,4.48,4.45,4.42,4.39,4.36,4.33,4.3,4.27,4.24,4.21,4.18,4.15,4.12,4.1,4.07,4.04,4.01,3.98,3.95,3.92,3.89 -NG Combined Cycle (H-Frame) 97% CCS/Advanced,4.48,4.48,4.38,4.28,4.19,4.09,3.99,3.89,3.8,3.7,3.6,3.5,3.41,3.31,3.21,3.19,3.16,3.14,3.12,3.09,3.07,3.05,3.02,3.0,2.98,2.96,2.93,2.91,2.89,2.86 -NG Combined Cycle (H-Frame) 97% CCS/Moderate,4.48,4.48,4.42,4.35,4.29,4.23,4.17,4.1,4.04,3.98,3.91,3.85,3.79,3.73,3.66,3.64,3.61,3.59,3.56,3.54,3.51,3.48,3.46,3.43,3.41,3.38,3.36,3.33,3.31,3.28 -NG Combined Cycle (H-Frame) 97% CCS/Conservative,4.48,4.48,4.45,4.42,4.4,4.37,4.34,4.31,4.28,4.26,4.23,4.2,4.17,4.14,4.12,4.09,4.06,4.03,4.01,3.98,3.95,3.92,3.89,3.87,3.84,3.81,3.78,3.75,3.73,3.7 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combustion Turbine (F-Frame)/Advanced,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94 +NG Combustion Turbine (F-Frame)/Moderate,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94 +NG Combustion Turbine (F-Frame)/Conservative,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94 +NG 2-on-1 Combined Cycle (F-Frame)/Advanced,2.17,2.15,2.13,2.1,2.08,2.06,2.04,2.02,2,1.98,1.95,1.93,1.91,1.89,1.88,1.87,1.85,1.84,1.83,1.82,1.8,1.79,1.78,1.76,1.75,1.74,1.73,1.71,1.7 +NG 2-on-1 Combined Cycle (F-Frame)/Moderate,2.17,2.15,2.14,2.12,2.1,2.09,2.07,2.06,2.04,2.02,2.01,1.99,1.98,1.96,1.95,1.94,1.93,1.91,1.9,1.89,1.88,1.87,1.86,1.85,1.83,1.82,1.81,1.8,1.79 +NG 2-on-1 Combined Cycle (F-Frame)/Conservative,2.17,2.16,2.15,2.14,2.13,2.12,2.11,2.09,2.08,2.07,2.06,2.05,2.04,2.03,2.02,2.01,2.0,1.99,1.98,1.97,1.96,1.95,1.94,1.93,1.92,1.91,1.9,1.88,1.87 +NG 2-on-1 Combined Cycle (H-Frame)/Advanced,2.16,2.14,2.12,2.1,2.08,2.06,2.04,2.02,2,1.97,1.95,1.93,1.91,1.89,1.88,1.87,1.85,1.84,1.83,1.82,1.8,1.79,1.78,1.76,1.75,1.74,1.73,1.71,1.7 +NG 2-on-1 Combined Cycle (H-Frame)/Moderate,2.16,2.15,2.13,2.12,2.1,2.08,2.07,2.05,2.04,2.02,2.01,1.99,1.97,1.96,1.95,1.93,1.92,1.91,1.9,1.89,1.88,1.86,1.85,1.84,1.83,1.82,1.81,1.79,1.78 +NG 2-on-1 Combined Cycle (H-Frame)/Conservative,2.16,2.15,2.14,2.13,2.12,2.11,2.1,2.09,2.08,2.07,2.06,2.05,2.04,2.02,2.01,2.0,1.99,1.98,1.97,1.96,1.95,1.94,1.93,1.92,1.91,1.89,1.88,1.87,1.86 +NG 1-on-1 Combined Cycle (H-Frame)/Advanced,2.53,2.52,2.5,2.48,2.47,2.45,2.44,2.42,2.4,2.39,2.37,2.35,2.34,2.32,2.3,2.29,2.27,2.26,2.24,2.23,2.21,2.2,2.18,2.16,2.15,2.13,2.12,2.1,2.09 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,2.53,2.52,2.5,2.49,2.48,2.46,2.45,2.43,2.42,2.4,2.39,2.37,2.36,2.35,2.33,2.32,2.3,2.29,2.27,2.26,2.25,2.23,2.22,2.2,2.19,2.18,2.16,2.15,2.13 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,2.53,2.52,2.51,2.5,2.48,2.47,2.46,2.45,2.43,2.42,2.41,2.4,2.38,2.37,2.36,2.34,2.33,2.32,2.31,2.29,2.28,2.27,2.26,2.24,2.23,2.22,2.21,2.19,2.18 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,5.11,4.99,4.87,4.74,4.62,4.49,4.37,4.24,4.12,3.99,3.87,3.75,3.62,3.5,3.47,3.45,3.42,3.39,3.37,3.34,3.32,3.29,3.27,3.24,3.22,3.19,3.16,3.14,3.11 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,5.11,5.04,4.96,4.88,4.8,4.72,4.64,4.57,4.49,4.41,4.33,4.25,4.17,4.1,4.07,4.04,4.01,3.98,3.95,3.92,3.89,3.86,3.84,3.81,3.78,3.75,3.72,3.69,3.66 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,5.11,5.08,5.05,5.02,4.99,4.95,4.92,4.89,4.86,4.82,4.79,4.76,4.73,4.7,4.66,4.63,4.6,4.57,4.53,4.5,4.47,4.44,4.4,4.37,4.34,4.31,4.28,4.24,4.21 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,4.86,4.76,4.65,4.55,4.44,4.34,4.23,4.13,4.02,3.92,3.81,3.71,3.6,3.5,3.47,3.45,3.42,3.39,3.37,3.34,3.32,3.29,3.27,3.24,3.22,3.19,3.16,3.14,3.11 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,4.86,4.79,4.73,4.66,4.59,4.52,4.45,4.39,4.32,4.25,4.18,4.12,4.05,3.98,3.95,3.92,3.9,3.87,3.84,3.81,3.78,3.75,3.73,3.7,3.67,3.64,3.61,3.59,3.56 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,4.86,4.83,4.8,4.77,4.74,4.71,4.68,4.65,4.62,4.59,4.55,4.52,4.49,4.46,4.43,4.4,4.37,4.34,4.31,4.28,4.25,4.22,4.19,4.16,4.13,4.09,4.06,4.03,4.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,5.3,5.2,5.1,5,4.9,4.8,4.7,4.6,4.5,4.4,4.3,4.2,4.1,4.0,3.96,3.93,3.9,3.86,3.83,3.8,3.76,3.73,3.7,3.67,3.63,3.6,3.57,3.53,3.5 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,5.3,5.23,5.17,5.1,5.03,4.96,4.89,4.82,4.76,4.69,4.62,4.55,4.48,4.41,4.38,4.34,4.31,4.28,4.24,4.21,4.17,4.14,4.1,4.07,4.03,4.0,3.96,3.93,3.89 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,5.3,5.27,5.23,5.19,5.16,5.12,5.09,5.05,5.01,4.98,4.94,4.9,4.87,4.83,4.8,4.76,4.72,4.69,4.65,4.61,4.58,4.54,4.51,4.47,4.43,4.4,4.36,4.32,4.29 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,5.21,5.08,4.95,4.82,4.7,4.57,4.44,4.31,4.18,4.05,3.93,3.8,3.67,3.54,3.52,3.49,3.46,3.44,3.41,3.39,3.36,3.34,3.31,3.28,3.26,3.23,3.21,3.18,3.16 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,5.21,5.13,5.05,4.97,4.89,4.81,4.72,4.64,4.56,4.48,4.4,4.32,4.24,4.16,4.13,4.1,4.07,4.04,4.02,3.99,3.96,3.93,3.9,3.87,3.84,3.81,3.78,3.75,3.72 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,5.21,5.17,5.14,5.11,5.08,5.04,5.01,4.98,4.95,4.91,4.88,4.85,4.81,4.78,4.75,4.72,4.68,4.65,4.62,4.58,4.55,4.52,4.49,4.45,4.42,4.39,4.36,4.32,4.29 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,4.86,4.76,4.65,4.55,4.44,4.34,4.23,4.13,4.02,3.92,3.81,3.71,3.6,3.5,3.47,3.45,3.42,3.39,3.37,3.34,3.32,3.29,3.27,3.24,3.22,3.19,3.16,3.14,3.11 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,4.86,4.79,4.73,4.66,4.59,4.52,4.45,4.39,4.32,4.25,4.18,4.12,4.05,3.98,3.95,3.92,3.9,3.87,3.84,3.81,3.78,3.75,3.73,3.7,3.67,3.64,3.61,3.59,3.56 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,4.86,4.83,4.8,4.77,4.74,4.71,4.68,4.65,4.62,4.59,4.55,4.52,4.49,4.46,4.43,4.4,4.37,4.34,4.31,4.28,4.25,4.22,4.19,4.16,4.13,4.09,4.06,4.03,4.0 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,5.39,5.29,5.18,5.08,4.98,4.87,4.77,4.67,4.56,4.46,4.35,4.25,4.15,4.04,4.01,3.98,3.94,3.91,3.88,3.84,3.81,3.78,3.74,3.71,3.68,3.64,3.61,3.58,3.54 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,5.39,5.32,5.25,5.18,5.11,5.04,4.97,4.9,4.83,4.76,4.69,4.62,4.55,4.48,4.44,4.41,4.37,4.34,4.3,4.27,4.23,4.2,4.16,4.13,4.09,4.06,4.02,3.99,3.95 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,5.39,5.35,5.32,5.28,5.24,5.21,5.17,5.13,5.1,5.06,5.02,4.99,4.95,4.91,4.88,4.84,4.8,4.77,4.73,4.69,4.66,4.62,4.58,4.55,4.51,4.47,4.43,4.4,4.36 diff --git a/tests/data/Natural_Gas_FE/R&D/30/df_capex.csv b/tests/data/Natural_Gas_FE/R&D/30/df_capex.csv index 7066c05..ca6b387 100644 --- a/tests/data/Natural_Gas_FE/R&D/30/df_capex.csv +++ b/tests/data/Natural_Gas_FE/R&D/30/df_capex.csv @@ -1,22 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combustion Turbine (F-Frame)/Advanced,1120.367640410874,1120.367640410874,1111.4279425021498,1102.5999908172846,1093.7720391324192,1084.944087447554,1076.0043895388296,1067.1764378539644,1058.3484861690993,1049.5205344842338,1040.6925827993687,1031.7528848906443,1022.924933205779,1014.0969815209138,1005.2690298360486,996.3293319273242,987.501380242459,978.6734285575936,969.8454768727285,960.9057789640042,952.0778272791389,943.2498755942737,934.4219239094084,925.5939722245431,916.6542743158187,907.8263226309535,898.9983709460884,890.1704192612231,881.2307213524988,872.4027696676335 -NG Combustion Turbine (F-Frame)/Moderate,1120.367640410874,1120.367640410874,1111.4279425021498,1102.5999908172846,1093.7720391324192,1084.944087447554,1076.0043895388296,1067.1764378539644,1058.3484861690993,1049.5205344842338,1040.6925827993687,1031.7528848906443,1022.924933205779,1014.0969815209138,1005.2690298360486,996.3293319273242,987.501380242459,978.6734285575936,969.8454768727285,960.9057789640042,952.0778272791389,943.2498755942737,934.4219239094084,925.5939722245431,916.6542743158187,907.8263226309535,898.9983709460884,890.1704192612231,881.2307213524988,872.4027696676335 -NG Combustion Turbine (F-Frame)/Conservative,1120.367640410874,1120.367640410874,1111.4279425021498,1102.5999908172846,1093.7720391324192,1084.944087447554,1076.0043895388296,1067.1764378539644,1058.3484861690993,1049.5205344842338,1040.6925827993687,1031.7528848906443,1022.924933205779,1014.0969815209138,1005.2690298360486,996.3293319273242,987.501380242459,978.6734285575936,969.8454768727285,960.9057789640042,952.0778272791389,943.2498755942737,934.4219239094084,925.5939722245431,916.6542743158187,907.8263226309535,898.9983709460884,890.1704192612231,881.2307213524988,872.4027696676335 -NG Combined Cycle (F-Frame)/Advanced,1247.5348431624775,1247.5348431624775,1234.23704252325,1221.0509881078815,1207.753187468654,1194.4553868294267,1181.2693324140582,1167.971531774831,1154.7854773594627,1141.4876767202352,1128.189876081008,1115.0038216656394,1101.706021026412,1088.4082203871847,1075.2221659718164,1065.2767520483603,1055.3313381249047,1045.385924201449,1035.440510277993,1025.4950963545373,1015.5496824310815,1005.6042685076256,995.65885458417,985.7134406607141,975.8797729611173,965.9343590376616,955.9889451142058,946.0435311907501,936.0981172672942,926.1527033438383 -NG Combined Cycle (F-Frame)/Moderate,1247.5348431624775,1247.5348431624775,1236.8072056720082,1225.96782195768,1215.2401844672108,1204.4008007528826,1193.6731632624135,1182.9455257719442,1172.1061420576161,1161.3785045671468,1150.5391208528185,1139.8114833623495,1129.0838458718802,1118.244462157552,1107.5168246670828,1098.3536343106405,1089.302190178057,1080.1389998216146,1071.0875556890312,1061.9243653325889,1052.8729212000055,1043.709730843563,1034.6582867109796,1025.4950963545373,1016.3319059980948,1007.2804618655115,998.1172715090692,989.0658273764858,979.9026370200432,970.8511928874599 -NG Combined Cycle (F-Frame)/Conservative,1247.5348431624775,1247.5348431624775,1239.2656225969074,1230.9964020313373,1222.6154352419082,1214.3462146763384,1206.0769941107683,1197.8077735451984,1189.5385529796283,1181.2693324140582,1173.0001118484884,1164.6191450590593,1156.3499244934892,1148.0807039279196,1139.8114833623495,1131.5422627967794,1123.2730422312095,1114.8920754417804,1106.6228548762103,1098.3536343106405,1090.0844137450704,1081.8151931795005,1073.5459726139304,1065.2767520483603,1056.8957852589315,1048.6265646933614,1040.3573441277915,1032.0881235622214,1023.8189029966516,1015.5496824310815 -NG Combined Cycle (H-Frame)/Advanced,1283.0701423496564,1283.0701423496564,1267.0904323378118,1251.110722325967,1235.1310123141222,1219.1513023022776,1203.171592290433,1187.080136054729,1171.1004260428845,1155.1207160310398,1139.141006019195,1123.1612960073503,1107.1815859955057,1091.201875983661,1075.2221659718164,1065.2767520483603,1055.3313381249047,1045.385924201449,1035.440510277993,1025.4950963545373,1015.5496824310815,1005.6042685076256,995.65885458417,985.7134406607141,975.8797729611173,965.9343590376616,955.9889451142058,946.0435311907501,936.0981172672942,926.1527033438383 -NG Combined Cycle (H-Frame)/Moderate,1283.0701423496564,1283.0701423496564,1270.7780577251606,1258.5977193245235,1246.3056347000277,1234.0135500755318,1221.7214654510358,1209.5411270503992,1197.249042425903,1184.9569578014073,1172.7766194007702,1160.4845347762744,1148.1924501517785,1135.9003655272825,1123.7200271266456,1114.445090546344,1105.1701539660428,1096.0069636096002,1086.7320270292987,1077.5688366728564,1068.2939000925548,1059.0189635122535,1049.855773155811,1040.5808365755097,1031.3058999952082,1022.1427096387657,1012.8677730584642,1003.5928364781628,994.4296461217203,985.1547095414189 -NG Combined Cycle (H-Frame)/Conservative,1283.0701423496564,1283.0701423496564,1274.5774293363681,1265.9729700992214,1257.480257085933,1248.987544072645,1240.3830848354978,1231.8903718222098,1223.3976588089217,1214.7931995717745,1206.3004865584865,1197.8077735451984,1189.2033143080512,1180.710601294763,1172.217888281475,1163.6134290443279,1155.1207160310398,1146.6280030177516,1138.0235437806045,1129.5308307673163,1121.0381177540285,1112.4336585168812,1103.9409455035932,1095.336486266446,1086.843773253158,1078.3510602398699,1069.7466010027226,1061.2538879894346,1052.7611749761465,1044.1567157389993 -NG Combined Cycle (F-Frame) 95% CCS/Advanced,2661.236321203368,2661.236321203368,2585.248888979211,2509.1497105311955,2433.05053208318,2357.063099859023,2280.9639214110075,2204.976489186851,2128.877310738835,2052.7781322908195,1976.7907000666628,1900.6915216186471,1824.7040893944907,1748.6049109464748,1672.505732498459,1652.3914122038295,1632.1653456853405,1611.939279166852,1591.7132126483632,1571.5988923537336,1551.3728258352446,1531.146759316756,1510.920692798267,1490.6946262797785,1470.580305985149,1450.3542394666601,1430.1281729481714,1409.9021064296826,1389.6760399111938,1369.561719616564 -NG Combined Cycle (F-Frame) 95% CCS/Moderate,2661.236321203368,2661.236321203368,2610.503535571357,2559.659003715488,2508.926218083477,2458.193432451467,2407.3489005955976,2356.616114963587,2305.7715831077176,2255.038797475707,2204.3060118436965,2153.461479987827,2102.7286943558165,2051.8841624999473,2001.1513768679365,1978.2434009768306,1955.4471713095836,1932.5391954184777,1909.7429657512305,1886.8349898601246,1864.0387601928774,1841.1307843017714,1818.3345546345245,1795.4265787434185,1772.6303490761713,1749.8341194089246,1726.9261435178184,1704.1299138505715,1681.2219379594653,1658.4257082922184 -NG Combined Cycle (F-Frame) 95% CCS/Conservative,2661.236321203368,2661.236321203368,2635.758182163503,2610.280043123639,2584.690157859916,2559.2120188200515,2533.733879780187,2508.255740740323,2482.777601700459,2457.1877164367356,2431.709577396871,2406.231438357007,2380.7532993171426,2355.2751602772782,2329.685275013555,2304.2071359736906,2278.7289969338262,2253.2508578939623,2227.7727188540975,2202.1828335903747,2176.7046945505103,2151.226555510646,2125.7484164707816,2100.2702774309173,2074.680392167194,2049.2022531273296,2023.7241140874655,1998.2459750476012,1972.767836007737,1947.1779507440135 -NG Combined Cycle (H-Frame) 95% CCS/Advanced,2531.3872090791474,2531.3872090791474,2465.233444554587,2399.191426253886,2333.149407953186,2267.1073896524845,2201.065371351784,2135.023353051083,2068.8695885265233,2002.8275702258222,1936.7855519251216,1870.7435336244207,1804.7015153237198,1738.6594970230192,1672.505732498459,1652.3914122038295,1632.1653456853405,1611.939279166852,1591.7132126483632,1571.5988923537336,1551.3728258352446,1531.146759316756,1510.920692798267,1490.6946262797785,1470.580305985149,1450.3542394666601,1430.1281729481714,1409.9021064296826,1389.6760399111938,1369.561719616564 -NG Combined Cycle (H-Frame) 95% CCS/Moderate,2531.3872090791474,2531.3872090791474,2486.1299884162304,2440.984513977173,2395.839039538115,2350.6935650990567,2305.548090659999,2260.4026162209416,2215.257141781884,2169.999921118967,2124.854446679909,2079.7089722408514,2034.5634978017938,1989.4180233627358,1944.2725489236782,1922.0350503757263,1899.7975518277747,1877.560053279823,1855.3225547318712,1833.0850561839197,1810.8475576359679,1788.610059088016,1766.3725605400643,1744.1350619921127,1721.897563444161,1699.6600648962092,1677.4225663482573,1655.185067800306,1632.947569252354,1610.7100707044024 -NG Combined Cycle (H-Frame) 95% CCS/Conservative,2531.3872090791474,2531.3872090791474,2507.0265322778732,2482.777601700459,2458.5286711230438,2434.2797405456295,2410.0308099682143,2385.7818793908,2361.5329488133852,2337.2840182359705,2312.9233414346972,2288.674410857282,2264.4254802798678,2240.176549702453,2215.9276191250383,2191.6786885476236,2167.429757970209,2143.180827392794,2118.8201505915204,2094.5712200141056,2070.322289436691,2046.0733588592761,2021.8244282818614,1997.5754977044467,1973.3265671270321,1949.0776365496174,1924.716959748344,1900.4680291709292,1876.2190985935144,1851.9701680160997 -NG Combined Cycle (F-Frame) 97% CCS/Advanced,2701.9119466880634,2701.9119466880634,2623.801336210585,2545.802471956965,2467.8036077033457,2389.8047434497257,2311.694132972247,2233.6952687186276,2155.696404465008,2077.6975402113885,1999.58692973391,1921.5880654802902,1843.5892012266706,1765.590336973051,1687.5914727194315,1667.1419137532246,1646.8041010108768,1626.35454204467,1606.0167293023221,1585.6789165599744,1565.2293575937674,1544.8915448514197,1524.4419858852127,1504.104173142865,1483.7663604005172,1463.3168014343103,1442.9789886919625,1422.5294297257556,1402.1916169834078,1381.85380424106 -NG Combined Cycle (F-Frame) 97% CCS/Moderate,2701.9119466880634,2701.9119466880634,2649.9499525936035,2597.987958499143,2546.0259644046832,2494.0639703102233,2442.101976215763,2390.139982121303,2338.177988026843,2286.215993932383,2234.253999837923,2182.292005743463,2130.3300116490027,2078.368017554543,2026.406023460083,2003.2745551212586,1980.1430867824345,1957.0116184436101,1933.880150104786,1910.7486817659621,1887.6172134271378,1864.4857450883137,1841.3542767494894,1818.2228084106653,1795.0913400718414,1771.959871733017,1748.828403394193,1725.5851888315099,1702.4537204926855,1679.3222521538614 -NG Combined Cycle (F-Frame) 97% CCS/Conservative,2701.9119466880634,2701.9119466880634,2675.9868227527627,2650.0616988174625,2624.248321106021,2598.32319717072,2572.39807323542,2546.4729493001196,2520.659571588678,2494.7344476533776,2468.809323718077,2442.995946006635,2417.070822071335,2391.1456981360348,2365.332320424593,2339.407196489293,2313.482072553992,2287.668694842551,2261.74357090725,2235.8184469719495,2209.8933230366492,2184.0799453252075,2158.1548213899073,2132.2296974546066,2106.4163197431653,2080.4911958078646,2054.5660718725644,2028.752694161123,2002.8275702258222,1976.9024462905218 -NG Combined Cycle (H-Frame) 97% CCS/Advanced,2567.5929856094804,2567.5929856094804,2499.874773950894,2432.156562292307,2364.438350633721,2296.7201389751344,2229.1136735404066,2161.3954618818198,2093.677250223233,2025.9590385646466,1958.352573129919,1890.6343614713323,1822.9161498127455,1755.1979381541591,1687.5914727194315,1667.1419137532246,1646.8041010108768,1626.35454204467,1606.0167293023221,1585.6789165599744,1565.2293575937674,1544.8915448514197,1524.4419858852127,1504.104173142865,1483.7663604005172,1463.3168014343103,1442.9789886919625,1422.5294297257556,1402.1916169834078,1381.85380424106 -NG Combined Cycle (H-Frame) 97% CCS/Moderate,2567.5929856094804,2567.5929856094804,2521.4417951556916,2475.290604701902,2429.139414248113,2382.9882237943234,2336.837033340534,2290.6858428867454,2244.5346524329557,2198.3834619791664,2152.232271525377,2106.081081071588,2059.929890617799,2013.7787001640095,1967.6275097102202,1945.0547724906914,1922.5937814950216,1900.132790499352,1877.560053279823,1855.099062284153,1832.6380712884834,1810.0653340689544,1787.6043430732848,1765.1433520776147,1742.570614858086,1720.1096238624161,1697.6486328667463,1675.0758956472173,1652.6149046515477,1630.1539136558777 -NG Combined Cycle (H-Frame) 97% CCS/Conservative,2567.5929856094804,2567.5929856094804,2542.8970701366297,2518.3129008876376,2493.728731638646,2469.144562389654,2444.448646916803,2419.8644776678116,2395.2803084188195,2370.696139169828,2346.0002236969767,2321.416054447985,2296.831885198993,2272.2477159500013,2247.6635467010096,2222.9676312281586,2198.3834619791664,2173.799292730175,2149.2151234811827,2124.519208008332,2099.9350387593404,2075.3508695103483,2050.7667002613566,2026.0707847885055,2001.4866155395137,1976.9024462905218,1952.3182770415299,1927.734107792538,1903.0381923196874,1878.4540230706955 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combustion Turbine (F-Frame)/Advanced,1348.815136463486,1339.0088135942865,1329.2024907250875,1319.3961678558883,1309.589844986689,1299.78352211749,1289.9771992482906,1280.2823118662418,1270.4759889970424,1260.6696661278431,1250.8633432586441,1241.057020389445,1231.250697520246,1221.4443746510465,1211.6380517818473,1201.9431643997982,1192.136841530599,1182.3305186614,1172.5241957922008,1162.7178729230016,1152.9115500538023,1143.105227184603,1133.2989043154041,1123.6040169333548,1113.7976940641556,1103.9913711949566,1094.1850483257574,1084.3787254565582,1074.572402587359 +NG Combustion Turbine (F-Frame)/Moderate,1348.815136463486,1339.0088135942865,1329.2024907250875,1319.3961678558883,1309.589844986689,1299.78352211749,1289.9771992482906,1280.2823118662418,1270.4759889970424,1260.6696661278431,1250.8633432586441,1241.057020389445,1231.250697520246,1221.4443746510465,1211.6380517818473,1201.9431643997982,1192.136841530599,1182.3305186614,1172.5241957922008,1162.7178729230016,1152.9115500538023,1143.105227184603,1133.2989043154041,1123.6040169333548,1113.7976940641556,1103.9913711949566,1094.1850483257574,1084.3787254565582,1074.572402587359 +NG Combustion Turbine (F-Frame)/Conservative,1348.815136463486,1339.0088135942865,1329.2024907250875,1319.3961678558883,1309.589844986689,1299.78352211749,1289.9771992482906,1280.2823118662418,1270.4759889970424,1260.6696661278431,1250.8633432586441,1241.057020389445,1231.250697520246,1221.4443746510465,1211.6380517818473,1201.9431643997982,1192.136841530599,1182.3305186614,1172.5241957922008,1162.7178729230016,1152.9115500538023,1143.105227184603,1133.2989043154041,1123.6040169333548,1113.7976940641556,1103.9913711949566,1094.1850483257574,1084.3787254565582,1074.572402587359 +NG 2-on-1 Combined Cycle (F-Frame)/Advanced,1499.2530441159731,1484.5435598121744,1469.7226400212257,1455.0131557174268,1440.1922359264781,1425.3713161355292,1410.6618318317308,1395.8409120407816,1381.1314277369831,1366.3105079460342,1351.6010236422358,1336.7801038512866,1321.959184060338,1307.2496997565393,1296.2175865286904,1285.0740378136913,1274.041924585842,1263.0098113579932,1251.977698130144,1240.834149415145,1229.8020361872957,1218.7699229594468,1207.7378097315977,1196.5942610165987,1185.5621477887498,1174.5300345609005,1163.4979213330514,1152.3543726180524,1141.3222593902035 +NG 2-on-1 Combined Cycle (F-Frame)/Moderate,1499.2530441159731,1487.329446990924,1475.2944143787252,1463.259381766526,1451.3357846414772,1439.300752029278,1427.265719417079,1415.3421222920301,1403.307089679831,1391.2720570676322,1379.348459942583,1367.3134273303842,1355.2783947181854,1343.3547975931363,1333.2141682624872,1323.073538931838,1312.9329096011888,1302.6808447833896,1292.5402154527408,1282.3995861220913,1272.2589567914424,1262.1183274607931,1251.977698130144,1241.837068799495,1231.6964394688457,1221.5558101381966,1211.4151808075474,1201.2745514768983,1191.1339221462492 +NG 2-on-1 Combined Cycle (F-Frame)/Conservative,1499.2530441159731,1490.1153341696738,1480.8661887362248,1471.6170433027753,1462.367897869326,1453.118752435877,1443.9810424895777,1434.7318970561284,1425.4827516226794,1416.2336061892302,1407.0958962429308,1397.8467508094818,1388.5976053760323,1379.348459942583,1370.099314509134,1360.9616045628347,1351.7124591293855,1342.4633136959364,1333.2141682624872,1324.0764583161879,1314.8273128827389,1305.5781674492894,1296.32902201584,1287.079876582391,1277.9421666360918,1268.6930212026425,1259.4438757691935,1250.1947303357442,1241.057020389445 +NG 2-on-1 Combined Cycle (H-Frame)/Advanced,1536.02675487547,1518.4199479057713,1500.8131409360728,1483.2063339663744,1465.5995269966759,1447.9927200269774,1430.3859130572787,1412.7791060875804,1395.172299117882,1377.5654921481835,1360.070120665635,1342.4633136959364,1324.856506726238,1307.2496997565393,1296.2175865286904,1285.0740378136913,1274.041924585842,1263.0098113579932,1251.977698130144,1240.834149415145,1229.8020361872957,1218.7699229594468,1207.7378097315977,1196.5942610165987,1185.5621477887498,1174.5300345609005,1163.4979213330514,1152.3543726180524,1141.3222593902035 +NG 2-on-1 Combined Cycle (H-Frame)/Moderate,1536.02675487547,1522.4316254431712,1508.9479314980222,1495.3528020657234,1481.8691081205745,1468.2739786882755,1454.790284743127,1441.1951553108279,1427.7114613656793,1414.1163319333803,1400.6326379882314,1387.0375085559326,1373.5538146107835,1359.958685178485,1349.7066203606857,1339.4545555428865,1329.2024907250875,1318.9504259072883,1308.6983610894893,1298.44629627169,1288.082795966741,1277.8307311489418,1267.5786663311426,1257.3266015133436,1247.0745366955443,1236.8224718777453,1226.570407059946,1216.2069067549971,1205.954841937198 +NG 2-on-1 Combined Cycle (H-Frame)/Conservative,1536.02675487547,1526.5547384677209,1517.0827220599717,1507.4992701650724,1498.027253757323,1488.5552373495739,1479.0832209418247,1469.6112045340756,1460.1391881263264,1450.667171718577,1441.1951553108279,1431.7231389030787,1422.2511224953296,1412.7791060875804,1403.307089679831,1393.835073272082,1384.3630568643327,1374.8910404565836,1365.4190240488344,1355.947007641085,1346.474991233336,1337.0029748255868,1327.5309584178376,1318.0589420100882,1308.4754901151894,1299.00347370744,1289.5314572996908,1280.0594408919417,1270.5874244841925 +NG 1-on-1 Combined Cycle (H-Frame)/Advanced,1762.9094067128508,1750.6515031263518,1738.3935995398529,1725.021341081854,1712.763437495355,1700.505533908856,1688.247630322357,1674.8753718643582,1662.6174682778592,1650.3595646913602,1638.1016611048613,1624.7294026468624,1612.4714990603634,1600.2135954738644,1585.7269821443658,1572.354723686367,1558.982465228368,1544.4958518988692,1531.1235934408703,1517.7513349828714,1503.2647216533728,1489.892463195374,1476.520204737375,1462.0335914078762,1448.6613329498773,1434.1747196203785,1420.8024611623796,1407.430202704381,1392.943589374882 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,1762.9094067128508,1751.7658579978518,1739.5079544113528,1727.2500508248538,1716.1065021098548,1703.8485985233558,1692.7050498083568,1680.4471462218578,1669.3035975068588,1657.0456939203598,1645.9021452053607,1633.6442416188618,1621.3863380323628,1610.2427893173638,1597.9848857308648,1585.7269821443658,1572.354723686367,1560.096820099868,1547.838916513369,1535.58101292687,1523.323109340371,1511.065205753872,1498.807302167373,1486.5493985808741,1474.2914949943752,1460.9192365363763,1448.6613329498773,1436.4034293633783,1424.1455257768794 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,1762.9094067128508,1751.7658579978518,1740.6223092828527,1730.5931154393534,1719.4495667243543,1708.3060180093553,1697.1624692943562,1686.0189205793572,1674.8753718643582,1663.7318231493591,1652.58827443436,1642.559080590861,1631.415531875862,1620.2719831608629,1609.1284344458638,1597.9848857308648,1586.8413370158655,1575.6977883008665,1565.6685944573674,1554.5250457423683,1543.3814970273693,1532.2379483123702,1521.0943995973712,1509.9508508823722,1498.807302167373,1487.663753452374,1477.634559608875,1466.491010893876,1455.3474621788769 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,3071.8306387766397,2987.139668542647,2902.560133795804,2817.869163561811,2733.2896288149686,2648.7100940681257,2564.019123834133,2479.43958908729,2394.748618853297,2310.169084106454,2225.4781138724616,2140.8985791256187,2056.207608891626,1971.628074144783,1949.118105740485,1926.608137336187,1904.0981689318887,1881.6996360147405,1859.1896676104427,1836.6796992061445,1814.1697308018463,1791.7711978846985,1769.2612294804003,1746.751261076102,1724.2412926718039,1701.731324267506,1679.3327913503579,1656.8228229460597,1634.3128545417615 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,3071.8306387766397,3015.332846791595,2958.835054806549,2902.3372628215043,2845.8394708364594,2789.3416788514137,2732.7324513792187,2676.2346593941734,2619.736867409128,2563.239075424083,2506.741283439038,2450.2434914539926,2393.7456994689474,2337.247907483902,2311.840616413704,2286.4333253435066,2260.914598786159,2235.5073077159605,2210.100016645763,2184.692725575565,2159.1739990182173,2133.7667079480193,2108.3594168778213,2082.952125807624,2057.544834737426,2032.026108180078,2006.6188171098802,1981.2115260396824,1955.8042349694842 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,3071.8306387766397,3043.414589553392,3015.1099758172945,2986.693926594047,2958.277877370799,2929.973263634702,2901.5572144114544,2873.1411651882067,2844.8365514521092,2816.4205022288616,2788.004453005614,2759.6998392695164,2731.2837900462687,2702.867740823021,2674.5631270869235,2646.147077863676,2617.731028640428,2589.4264149043306,2561.010365681083,2532.5943164578352,2504.289702721738,2475.8736534984905,2447.457604275243,2419.1529905391453,2390.7369413158976,2362.32089209265,2334.0162783565524,2305.6002291333048,2277.184179910057 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,2924.178618302902,2850.965503245359,2777.640952700665,2704.427837643121,2631.1032870984272,2557.778736553734,2484.5656214961896,2411.241070951496,2338.027955893952,2264.703405349258,2191.3788548045645,2118.165739747021,2044.8411892023269,1971.628074144783,1949.118105740485,1926.608137336187,1904.0981689318887,1881.6996360147405,1859.1896676104427,1836.6796992061445,1814.1697308018463,1791.7711978846985,1769.2612294804003,1746.751261076102,1724.2412926718039,1701.731324267506,1679.3327913503579,1656.8228229460597,1634.3128545417615 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,2924.178618302902,2874.1440845725565,2823.9981153550607,2773.852146137565,2723.706176920069,2673.5602077025733,2623.525673972228,2573.3797047547323,2523.2337355372365,2473.0877663197407,2422.941797102245,2372.795827884749,2322.7612941544035,2272.6153249369077,2247.87664678961,2223.1379686423115,2198.3992904950137,2173.660612347716,2148.921934200418,2124.18325605312,2099.556013392972,2074.8173352456743,2050.0786570983764,2025.3399789510786,2000.6013008037805,1975.8626226564827,1951.1239445091849,1926.385266361887,1901.646588214589 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,2924.178618302902,2897.211230412605,2870.2438425223067,2843.276454632009,2816.309066741712,2789.3416788514137,2762.374290961116,2735.4069030708183,2708.4395151805206,2681.472127290223,2654.5047393999253,2627.5373515096276,2600.5699636193294,2573.602575729032,2546.6351878387345,2519.6677999484364,2492.700412058139,2465.733024167841,2438.7656362775433,2411.798248387246,2384.830860496948,2357.8634726066502,2330.8960847163526,2303.928696826055,2276.961308935757,2249.9939210454595,2223.026533155162,2196.059145264864,2169.0917573745664 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,3419.9551006332103,3350.8650986002162,3281.775096567222,3212.685094534228,3143.595092501234,3074.50509046824,3005.4150884352457,2936.325086402251,2868.349439240757,2799.259437207763,2730.1694351747688,2661.0794331417746,2591.9894311087805,2522.8994290757864,2493.926202416789,2464.952975757791,2435.979749098794,2405.8921675682964,2376.9189409092987,2347.945714250301,2318.9724875913034,2289.9992609323062,2259.9116794018087,2230.938452742811,2201.9652260838134,2172.991999424816,2144.0187727658185,2113.931191235321,2084.9579645763233 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,3419.9551006332103,3369.8091314157145,3318.548807326719,3268.4028381092235,3218.2568688917277,3168.110899674232,3117.964930456736,3066.7046063677403,3016.5586371502445,2966.4126679327487,2916.266698715253,2866.120729497757,2814.860405408762,2764.714436191266,2734.6268546607685,2704.539273130271,2673.337336728274,2643.2497551977763,2613.1621736672787,2581.960237265281,2551.872655734784,2521.7850742042865,2490.583137802289,2460.4955562717914,2430.4079747412943,2399.206038339297,2369.1184568087992,2339.030875278302,2307.8289388763046 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,3419.9551006332103,3387.6388093597134,3356.436872957716,3324.1205816842185,3292.918645282221,3260.602354008724,3229.4004176067265,3197.0841263332295,3165.882189931232,3133.5658986577346,3102.3639622557375,3070.04767098224,3038.8457345802426,3006.5294433067456,2975.327506904748,2943.0112156312507,2911.8092792292537,2880.607342827256,2848.2910515537587,2817.0891151517617,2784.7728238782643,2753.5708874762668,2721.25459620277,2690.0526598007723,2657.736368527275,2626.534432125278,2594.2181408517804,2563.016204449783,2530.699913176286 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,3117.073446559536,3030.2652020696937,2943.345522092701,2856.537277602858,2769.7290331130152,2682.920788623173,2596.11254413333,2509.1928641563372,2422.384619666495,2335.576375176652,2248.7681306868094,2161.9598861969666,2075.1516417071243,1988.2319617301316,1965.6105578386837,1942.8777184600856,1920.2563145686374,1897.5234751900393,1874.9020712985912,1852.169231919993,1829.4363925413952,1806.814988649947,1784.082149271349,1761.4607453799008,1738.7279060013027,1716.1065021098548,1693.3736627312564,1670.6408233526586,1648.0194194612106 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,3117.073446559536,3059.2384287286914,3001.403410897846,2943.5683930670007,2885.7333752361556,2827.8983574053104,2770.0633395744658,2712.3397572307704,2654.5047393999253,2596.66972156908,2538.834703738235,2480.99968590739,2423.164668076545,2365.3296502456997,2339.588052714052,2313.846455182404,2288.1048576507565,2262.3632601191084,2236.6216625874604,2210.880065055813,2185.138467524165,2159.396869992517,2133.6552724608696,2107.9136749292215,2082.1720773975735,2056.430479865926,2030.688882334278,2004.8358493154801,1979.0942517838325 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,3117.073446559536,3088.2116553876886,3059.461299702991,3030.5995085311433,3001.7377173592954,2972.9873616745986,2944.1255705027506,2915.375214818053,2886.513423646206,2857.763067961508,2828.90127678966,2800.150921104963,2771.2891299331154,2742.427338761268,2713.67698307657,2684.8151919047227,2656.064836220025,2627.2030450481775,2598.45268936348,2569.5908981916327,2540.729107019785,2511.978751335087,2483.11696016324,2454.3666044785423,2425.5048133066944,2396.754457621997,2367.8926664501496,2339.142310765452,2310.2805195936044 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,2924.178618302902,2850.965503245359,2777.640952700665,2704.427837643121,2631.1032870984272,2557.778736553734,2484.5656214961896,2411.241070951496,2338.027955893952,2264.703405349258,2191.3788548045645,2118.165739747021,2044.8411892023269,1971.628074144783,1949.118105740485,1926.608137336187,1904.0981689318887,1881.6996360147405,1859.1896676104427,1836.6796992061445,1814.1697308018463,1791.7711978846985,1769.2612294804003,1746.751261076102,1724.2412926718039,1701.731324267506,1679.3327913503579,1656.8228229460597,1634.3128545417615 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,2924.178618302902,2874.1440845725565,2823.9981153550607,2773.852146137565,2723.706176920069,2673.5602077025733,2623.525673972228,2573.3797047547323,2523.2337355372365,2473.0877663197407,2422.941797102245,2372.795827884749,2322.7612941544035,2272.6153249369077,2247.87664678961,2223.1379686423115,2198.3992904950137,2173.660612347716,2148.921934200418,2124.18325605312,2099.556013392972,2074.8173352456743,2050.0786570983764,2025.3399789510786,2000.6013008037805,1975.8626226564827,1951.1239445091849,1926.385266361887,1901.646588214589 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,2924.178618302902,2897.211230412605,2870.2438425223067,2843.276454632009,2816.309066741712,2789.3416788514137,2762.374290961116,2735.4069030708183,2708.4395151805206,2681.472127290223,2654.5047393999253,2627.5373515096276,2600.5699636193294,2573.602575729032,2546.6351878387345,2519.6677999484364,2492.700412058139,2465.733024167841,2438.7656362775433,2411.798248387246,2384.830860496948,2357.8634726066502,2330.8960847163526,2303.928696826055,2276.961308935757,2249.9939210454595,2223.026533155162,2196.059145264864,2169.0917573745664 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,3466.7580052362064,3395.4392934602124,3325.2349365557184,3253.9162247797244,3183.7118678752304,3112.3931560992364,3042.1887991947424,2970.8700874187484,2900.6657305142544,2829.3470187382604,2758.0283069622665,2687.8239500577724,2616.5052382817785,2546.3008813772844,2516.213299846787,2487.240073187789,2457.152491657292,2428.1792649982945,2399.206038339297,2369.1184568087992,2340.145230149802,2310.0576486193045,2281.084421960307,2250.9968404298093,2222.023613770812,2193.0503871118144,2162.962805581317,2133.989578922319,2103.901997391822 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,3466.7580052362064,3415.4976811472106,3364.237357058215,3311.8626780977197,3260.602354008724,3209.3420299197282,3158.0817058307325,3105.707026870237,3054.4467027812416,3003.186378692246,2951.92605460325,2900.6657305142544,2848.2910515537587,2797.030727464763,2765.828791062766,2735.7412095322684,2704.539273130271,2673.337336728274,2643.2497551977763,2612.0478187957788,2580.8458823937813,2550.758300863284,2519.5563644612866,2488.354428059289,2458.266846528792,2427.0649101267945,2395.862973724797,2365.7753921942995,2334.5734557923024 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,3466.7580052362064,3434.4417139627094,3402.125422689212,3369.8091314157145,3337.4928401422176,3306.29090374022,3273.9746124667226,3241.6583211932257,3209.3420299197282,3177.025738646231,3144.709447372734,3112.3931560992364,3080.076864825739,3047.760573552242,3016.5586371502445,2984.242345876747,2951.92605460325,2919.6097633297527,2887.2934720562557,2854.9771807827583,2822.660889509261,2790.344598235764,2758.0283069622665,2725.712015688769,2694.510079286772,2662.1937880132746,2629.877496739777,2597.56120546628,2565.2449141927827 diff --git a/tests/data/Natural_Gas_FE/R&D/30/df_fom.csv b/tests/data/Natural_Gas_FE/R&D/30/df_fom.csv index 4afb961..d75d001 100644 --- a/tests/data/Natural_Gas_FE/R&D/30/df_fom.csv +++ b/tests/data/Natural_Gas_FE/R&D/30/df_fom.csv @@ -1,22 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combustion Turbine (F-Frame)/Advanced,24,24,23.8,23.7,23.6,23.4,23.3,23.2,23,22.9,22.8,22.6,22.5,22.4,22.3,22.1,22.0,21.9,21.7,21.6,21.5,21.3,21.2,21.1,20.9,20.8,20.7,20.5,20.4,20.3 -NG Combustion Turbine (F-Frame)/Moderate,24,24,23.8,23.7,23.6,23.4,23.3,23.2,23,22.9,22.8,22.6,22.5,22.4,22.3,22.1,22.0,21.9,21.7,21.6,21.5,21.3,21.2,21.1,20.9,20.8,20.7,20.5,20.4,20.3 -NG Combustion Turbine (F-Frame)/Conservative,24,24,23.8,23.7,23.6,23.4,23.3,23.2,23,22.9,22.8,22.6,22.5,22.4,22.3,22.1,22.0,21.9,21.7,21.6,21.5,21.3,21.2,21.1,20.9,20.8,20.7,20.5,20.4,20.3 -NG Combined Cycle (F-Frame)/Advanced,31.1,31.1,30.7,30.3,29.8,29.4,29,28.5,28.1,27.7,27.2,26.8,26.4,25.9,25.5,25.3,25.1,24.8,24.6,24.4,24.2,24.0,23.7,23.5,23.3,23.1,22.9,22.7,22.4,22.2 -NG Combined Cycle (F-Frame)/Moderate,31.1,31.1,30.8,30.5,30.2,29.9,29.6,29.3,29,28.7,28.4,28.1,27.7,27.4,27.1,26.9,26.7,26.5,26.3,26.1,25.9,25.7,25.5,25.3,25.1,24.9,24.7,24.5,24.3,24.1 -NG Combined Cycle (F-Frame)/Conservative,31.1,31.1,30.9,30.8,30.6,30.4,30.2,30,29.9,29.7,29.5,29.3,29.1,29.0,28.8,28.6,28.4,28.2,28.0,27.9,27.7,27.5,27.3,27.1,27.0,26.8,26.6,26.4,26.2,26.1 -NG Combined Cycle (H-Frame)/Advanced,30.8,30.8,30.4,30,29.6,29.2,28.8,28.4,28,27.5,27.1,26.7,26.3,25.9,25.5,25.3,25.1,24.8,24.6,24.4,24.2,24.0,23.7,23.5,23.3,23.1,22.9,22.7,22.4,22.2 -NG Combined Cycle (H-Frame)/Moderate,30.8,30.8,30.5,30.2,29.9,29.6,29.3,29,28.7,28.4,28.1,27.8,27.5,27.2,26.9,26.7,26.5,26.3,26.1,25.9,25.7,25.5,25.3,25.1,24.9,24.7,24.5,24.3,24.1,23.9 -NG Combined Cycle (H-Frame)/Conservative,30.8,30.8,30.6,30.5,30.3,30.1,29.9,29.7,29.5,29.3,29.2,29.0,28.8,28.6,28.4,28.2,28.0,27.8,27.7,27.5,27.3,27.1,26.9,26.7,26.5,26.4,26.2,26.0,25.8,25.6 -NG Combined Cycle (F-Frame) 95% CCS/Advanced,63.7,63.7,61.8,60,58.1,56.2,54.4,52.5,50.6,48.7,46.9,45.0,43.1,41.2,39.4,38.9,38.5,38.0,37.6,37.2,36.7,36.3,35.8,35.4,34.9,34.5,34.1,33.6,33.2,32.7 -NG Combined Cycle (F-Frame) 95% CCS/Moderate,63.7,63.7,62.5,61.3,60.1,58.9,57.6,56.4,55.2,54.0,52.8,51.6,50.4,49.1,47.9,47.4,46.9,46.4,45.9,45.4,44.9,44.4,43.9,43.4,42.9,42.4,41.9,41.4,40.9,40.4 -NG Combined Cycle (F-Frame) 95% CCS/Conservative,63.7,63.7,63.2,62.6,62.1,61.5,60.9,60.4,59.8,59.3,58.7,58.1,57.6,57.0,56.5,55.9,55.4,54.8,54.2,53.7,53.1,52.6,52.0,51.5,50.9,50.3,49.8,49.2,48.7,48.1 -NG Combined Cycle (H-Frame) 95% CCS/Advanced,59.3,59.3,57.8,56.3,54.7,53.2,51.6,50.1,48.6,47.0,45.5,44.0,42.4,40.9,39.4,38.9,38.5,38.0,37.6,37.2,36.7,36.3,35.8,35.4,34.9,34.5,34.1,33.6,33.2,32.7 -NG Combined Cycle (H-Frame) 95% CCS/Moderate,59.3,59.3,58.3,57.3,56.2,55.2,54.2,53.1,52.1,51.1,50.0,49.0,48.0,46.9,45.9,45.4,44.9,44.4,44.0,43.5,43.0,42.5,42.0,41.5,41.0,40.6,40.1,39.6,39.1,38.6 -NG Combined Cycle (H-Frame) 95% CCS/Conservative,59.3,59.3,58.8,58.3,57.7,57.2,56.7,56.1,55.6,55.1,54.6,54.0,53.5,53.0,52.4,51.9,51.4,50.8,50.3,49.8,49.2,48.7,48.2,47.7,47.1,46.6,46.1,45.5,45.0,44.5 -NG Combined Cycle (F-Frame) 97% CCS/Advanced,64.6,64.6,62.7,60.8,58.9,57,55,53.1,51.2,49.3,47.4,45.5,43.5,41.6,39.7,39.3,38.8,38.4,37.9,37.5,37.0,36.6,36.1,35.7,35.2,34.8,34.4,33.9,33.5,33.0 -NG Combined Cycle (F-Frame) 97% CCS/Moderate,64.6,64.6,63.4,62.2,60.9,59.7,58.4,57.2,55.9,54.7,53.5,52.2,51.0,49.7,48.5,48.0,47.5,47.0,46.5,46.0,45.5,45.0,44.4,43.9,43.4,42.9,42.4,41.9,41.4,40.9 -NG Combined Cycle (F-Frame) 97% CCS/Conservative,64.6,64.6,64.1,63.5,62.9,62.4,61.8,61.2,60.7,60.1,59.5,59.0,58.4,57.8,57.3,56.7,56.2,55.6,55.0,54.5,53.9,53.3,52.8,52.2,51.6,51.1,50.5,49.9,49.4,48.8 -NG Combined Cycle (H-Frame) 97% CCS/Advanced,60.1,60.1,58.6,57,55.4,53.8,52.3,50.7,49.1,47.6,46.0,44.4,42.8,41.3,39.7,39.3,38.8,38.4,37.9,37.5,37.0,36.6,36.1,35.7,35.2,34.8,34.4,33.9,33.5,33.0 -NG Combined Cycle (H-Frame) 97% CCS/Moderate,60.1,60.1,59.1,58,57,55.9,54.9,53.8,52.8,51.7,50.6,49.6,48.5,47.5,46.4,45.9,45.4,44.9,44.5,44.0,43.5,43.0,42.5,42.0,41.5,41.0,40.5,40.0,39.5,39.0 -NG Combined Cycle (H-Frame) 97% CCS/Conservative,60.1,60.1,59.6,59.1,58.5,58,57.4,56.9,56.4,55.8,55.3,54.8,54.2,53.7,53.1,52.6,52.1,51.5,51.0,50.5,49.9,49.4,48.8,48.3,47.8,47.2,46.7,46.1,45.6,45.1 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combustion Turbine (F-Frame)/Advanced,26.1,26,25.8,25.7,25.6,25.4,25.3,25.1,25,24.8,24.7,24.5,24.4,24.2,24.1,23.9,23.8,23.7,23.5,23.4,23.2,23.1,22.9,22.8,22.6,22.5,22.3,22.2,22.0 +NG Combustion Turbine (F-Frame)/Moderate,26.1,26,25.8,25.7,25.6,25.4,25.3,25.1,25,24.8,24.7,24.5,24.4,24.2,24.1,23.9,23.8,23.7,23.5,23.4,23.2,23.1,22.9,22.8,22.6,22.5,22.3,22.2,22.0 +NG Combustion Turbine (F-Frame)/Conservative,26.1,26,25.8,25.7,25.6,25.4,25.3,25.1,25,24.8,24.7,24.5,24.4,24.2,24.1,23.9,23.8,23.7,23.5,23.4,23.2,23.1,22.9,22.8,22.6,22.5,22.3,22.2,22.0 +NG 2-on-1 Combined Cycle (F-Frame)/Advanced,34.5,34,33.5,33,32.6,32.1,31.6,31.1,30.7,30.2,29.7,29.2,28.8,28.3,28.0,27.8,27.6,27.3,27.1,26.8,26.6,26.4,26.1,25.9,25.6,25.4,25.1,24.9,24.7 +NG 2-on-1 Combined Cycle (F-Frame)/Moderate,34.5,34.1,33.8,33.5,33.1,32.8,32.4,32.1,31.8,31.4,31.1,30.7,30.4,30.1,29.8,29.6,29.4,29.2,29.0,28.7,28.5,28.3,28.1,27.8,27.6,27.4,27.2,27.0,26.7 +NG 2-on-1 Combined Cycle (F-Frame)/Conservative,34.5,34.3,34.1,33.9,33.7,33.5,33.3,33.1,32.8,32.6,32.4,32.2,32.0,31.8,31.6,31.4,31.2,31.0,30.8,30.6,30.4,30.2,30.0,29.8,29.6,29.4,29.2,29.0,28.8 +NG 2-on-1 Combined Cycle (H-Frame)/Advanced,34.1,33.7,33.2,32.8,32.3,31.9,31.4,31,30.5,30.1,29.6,29.2,28.7,28.3,28.0,27.8,27.6,27.3,27.1,26.8,26.6,26.4,26.1,25.9,25.6,25.4,25.1,24.9,24.7 +NG 2-on-1 Combined Cycle (H-Frame)/Moderate,34.1,33.8,33.5,33.2,32.8,32.5,32.2,31.8,31.5,31.2,30.9,30.5,30.2,29.9,29.6,29.4,29.2,29.0,28.7,28.5,28.3,28.1,27.8,27.6,27.4,27.2,26.9,26.7,26.5 +NG 2-on-1 Combined Cycle (H-Frame)/Conservative,34.1,33.9,33.7,33.5,33.3,33.1,32.9,32.7,32.5,32.3,32.1,31.9,31.7,31.4,31.2,31.0,30.8,30.6,30.4,30.2,30.0,29.8,29.6,29.4,29.2,29.0,28.7,28.5,28.3 +NG 1-on-1 Combined Cycle (H-Frame)/Advanced,40,40,39,39,39,38,38,38,37,37.0,37.0,36.0,36.0,36.0,35.0,35.0,35.0,34.0,34.0,34.0,34.0,33.0,33.0,33.0,32.0,32.0,32.0,31.0,31.0 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,40,40,39,39,39,38,38,38,38,37.0,37.0,37.0,36.0,36.0,36.0,36.0,35.0,35.0,35.0,35.0,34.0,34.0,34.0,33.0,33.0,33.0,33.0,32.0,32.0 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,40,40,39,39,39,39,38,38,38,38.0,37.0,37.0,37.0,37.0,36.0,36.0,36.0,36.0,36.0,35.0,35.0,35.0,35.0,34.0,34.0,34.0,34.0,33.0,33.0 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,70.7,68.6,66.4,64.3,62.2,60,57.9,55.8,53.6,51.5,49.3,47.2,45.1,42.9,42.4,41.9,41.5,41.0,40.5,40.0,39.5,39.0,38.5,38.0,37.5,37.0,36.5,36.0,35.5 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,70.7,69.3,67.9,66.6,65.2,63.8,62.4,61.1,59.7,58.3,56.9,55.5,54.2,52.8,52.2,51.7,51.1,50.5,50.0,49.4,48.9,48.3,47.8,47.2,46.6,46.1,45.5,45.0,44.4 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,70.7,70.1,69.5,68.8,68.2,67.6,67,66.4,65.7,65.1,64.5,63.9,63.2,62.6,62.0,61.4,60.8,60.1,59.5,58.9,58.3,57.6,57.0,56.4,55.8,55.2,54.5,53.9,53.3 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,65.8,64.1,62.3,60.6,58.8,57,55.3,53.5,51.7,50.0,48.2,46.5,44.7,42.9,42.4,41.9,41.5,41.0,40.5,40.0,39.5,39.0,38.5,38.0,37.5,37.0,36.5,36.0,35.5 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,65.8,64.7,63.5,62.3,61.1,60,58.8,57.6,56.4,55.3,54.1,52.9,51.7,50.5,50.0,49.5,48.9,48.4,47.8,47.3,46.8,46.2,45.7,45.1,44.6,44.0,43.5,43.0,42.4 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,65.8,65.2,64.7,64.1,63.5,62.9,62.3,61.7,61.1,60.5,59.9,59.3,58.7,58.2,57.6,57.0,56.4,55.8,55.2,54.6,54.0,53.4,52.8,52.2,51.7,51.1,50.5,49.9,49.3 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,78,76,75,73,71,70,68,66,65,63.0,61.0,60.0,58.0,56.0,56.0,55.0,54.0,54.0,53.0,52.0,52.0,51.0,50.0,50.0,49.0,49.0,48.0,47.0,47.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,78,77,76,74,73,72,71,70,69,67.0,66.0,65.0,64.0,63.0,62.0,61.0,61.0,60.0,59.0,59.0,58.0,57.0,57.0,56.0,55.0,55.0,54.0,53.0,53.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,78,77,77,76,75,75,74,73,72,72.0,71.0,70.0,70.0,69.0,68.0,68.0,67.0,66.0,66.0,65.0,64.0,63.0,63.0,62.0,61.0,61.0,60.0,59.0,59.0 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,71.7,69.5,67.4,65.2,63,60.8,58.6,56.4,54.2,52.1,49.9,47.7,45.5,43.3,42.8,42.3,41.8,41.3,40.8,40.3,39.8,39.3,38.8,38.3,37.8,37.3,36.8,36.3,35.8 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,71.7,70.3,68.9,67.5,66.1,64.7,63.3,61.9,60.5,59.0,57.6,56.2,54.8,53.4,52.8,52.3,51.7,51.2,50.6,50.0,49.5,48.9,48.3,47.8,47.2,46.6,46.1,45.5,44.9 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,71.7,71.1,70.5,69.8,69.2,68.6,67.9,67.3,66.7,66.0,65.4,64.8,64.2,63.5,62.9,62.3,61.6,61.0,60.4,59.7,59.1,58.5,57.8,57.2,56.6,55.9,55.3,54.7,54.0 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,65.8,64.1,62.3,60.6,58.8,57,55.3,53.5,51.7,50.0,48.2,46.5,44.7,42.9,42.4,41.9,41.5,41.0,40.5,40.0,39.5,39.0,38.5,38.0,37.5,37.0,36.5,36.0,35.5 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,65.8,64.7,63.5,62.3,61.1,60,58.8,57.6,56.4,55.3,54.1,52.9,51.7,50.5,50.0,49.5,48.9,48.4,47.8,47.3,46.8,46.2,45.7,45.1,44.6,44.0,43.5,43.0,42.4 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,65.8,65.2,64.7,64.1,63.5,62.9,62.3,61.7,61.1,60.5,59.9,59.3,58.7,58.2,57.6,57.0,56.4,55.8,55.2,54.6,54.0,53.4,52.8,52.2,51.7,51.1,50.5,49.9,49.3 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,79,77,76,74,72,70,69,67,65,64.0,62.0,60.0,58.0,57.0,56.0,55.0,55.0,54.0,53.0,53.0,52.0,52.0,51.0,50.0,50.0,49.0,48.0,48.0,47.0 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,79,78,77,75,74,73,72,71,69,68.0,67.0,66.0,65.0,63.0,63.0,62.0,61.0,61.0,60.0,59.0,59.0,58.0,57.0,57.0,56.0,55.0,55.0,54.0,53.0 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,79,78,78,77,76,76,75,74,73,73.0,72.0,71.0,71.0,70.0,69.0,68.0,68.0,67.0,66.0,66.0,65.0,64.0,64.0,63.0,62.0,61.0,61.0,60.0,59.0 diff --git a/tests/data/Natural_Gas_FE/R&D/30/df_gcc.csv b/tests/data/Natural_Gas_FE/R&D/30/df_gcc.csv index 0fda5e2..2e475ca 100644 --- a/tests/data/Natural_Gas_FE/R&D/30/df_gcc.csv +++ b/tests/data/Natural_Gas_FE/R&D/30/df_gcc.csv @@ -1,22 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combustion Turbine (F-Frame)/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combustion Turbine (F-Frame)/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combustion Turbine (F-Frame)/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame)/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame)/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame)/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame)/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame)/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame)/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame) 95% CCS/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame) 95% CCS/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame) 95% CCS/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame) 95% CCS/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame) 95% CCS/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame) 95% CCS/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame) 97% CCS/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame) 97% CCS/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame) 97% CCS/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame) 97% CCS/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame) 97% CCS/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame) 97% CCS/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combustion Turbine (F-Frame)/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG Combustion Turbine (F-Frame)/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG Combustion Turbine (F-Frame)/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame)/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame)/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame)/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame)/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame)/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame)/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame)/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 diff --git a/tests/data/Natural_Gas_FE/R&D/30/df_hr.csv b/tests/data/Natural_Gas_FE/R&D/30/df_hr.csv index 1bf6f16..b20ebd0 100644 --- a/tests/data/Natural_Gas_FE/R&D/30/df_hr.csv +++ b/tests/data/Natural_Gas_FE/R&D/30/df_hr.csv @@ -1,22 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combustion Turbine (F-Frame)/Advanced,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717 -NG Combustion Turbine (F-Frame)/Moderate,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717 -NG Combustion Turbine (F-Frame)/Conservative,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717 -NG Combined Cycle (F-Frame)/Advanced,6.363,6.363,6.332,6.3,6.269,6.238,6.206,6.175,6.143,6.112,6.081,6.049,6.018,5.986,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955 -NG Combined Cycle (F-Frame)/Moderate,6.363,6.363,6.348,6.332,6.316,6.3,6.285,6.269,6.253,6.238,6.222,6.206,6.19,6.175,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159 -NG Combined Cycle (F-Frame)/Conservative,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363 -NG Combined Cycle (H-Frame)/Advanced,6.196,6.196,6.177,6.159,6.14,6.122,6.103,6.085,6.066,6.048,6.029,6.011,5.992,5.973,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955 -NG Combined Cycle (H-Frame)/Moderate,6.196,6.196,6.187,6.177,6.168,6.159,6.15,6.14,6.131,6.122,6.112,6.103,6.094,6.085,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075 -NG Combined Cycle (H-Frame)/Conservative,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196 -NG Combined Cycle (F-Frame) 95% CCS/Advanced,7.22,7.22,7.162,7.105,7.048,6.99,6.933,6.875,6.818,6.761,6.703,6.646,6.589,6.531,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474 -NG Combined Cycle (F-Frame) 95% CCS/Moderate,7.22,7.22,7.191,7.162,7.134,7.105,7.076,7.048,7.019,6.99,6.961,6.933,6.904,6.875,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847 -NG Combined Cycle (F-Frame) 95% CCS/Conservative,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22 -NG Combined Cycle (H-Frame) 95% CCS/Advanced,7.007,7.007,6.966,6.925,6.884,6.843,6.802,6.761,6.72,6.679,6.638,6.597,6.556,6.515,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474 -NG Combined Cycle (H-Frame) 95% CCS/Moderate,7.007,7.007,6.986,6.966,6.945,6.925,6.904,6.884,6.863,6.843,6.822,6.802,6.781,6.761,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74 -NG Combined Cycle (H-Frame) 95% CCS/Conservative,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007 -NG Combined Cycle (F-Frame) 97% CCS/Advanced,7.26,7.26,7.201,7.142,7.083,7.025,6.966,6.907,6.848,6.79,6.731,6.672,6.614,6.555,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496 -NG Combined Cycle (F-Frame) 97% CCS/Moderate,7.26,7.26,7.23,7.201,7.171,7.142,7.113,7.083,7.054,7.025,6.995,6.966,6.937,6.907,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878 -NG Combined Cycle (F-Frame) 97% CCS/Conservative,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26 -NG Combined Cycle (H-Frame) 97% CCS/Advanced,7.045,7.045,7.003,6.961,6.918,6.876,6.834,6.792,6.749,6.707,6.665,6.623,6.581,6.538,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496 -NG Combined Cycle (H-Frame) 97% CCS/Moderate,7.045,7.045,7.024,7.003,6.982,6.961,6.939,6.918,6.897,6.876,6.855,6.834,6.813,6.792,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771 -NG Combined Cycle (H-Frame) 97% CCS/Conservative,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combustion Turbine (F-Frame)/Advanced,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717 +NG Combustion Turbine (F-Frame)/Moderate,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717 +NG Combustion Turbine (F-Frame)/Conservative,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717 +NG 2-on-1 Combined Cycle (F-Frame)/Advanced,6.363,6.332,6.3,6.269,6.238,6.206,6.175,6.143,6.112,6.081,6.049,6.018,5.986,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955 +NG 2-on-1 Combined Cycle (F-Frame)/Moderate,6.363,6.348,6.332,6.316,6.3,6.285,6.269,6.253,6.238,6.222,6.206,6.19,6.175,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159 +NG 2-on-1 Combined Cycle (F-Frame)/Conservative,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363 +NG 2-on-1 Combined Cycle (H-Frame)/Advanced,6.196,6.177,6.159,6.14,6.122,6.103,6.085,6.066,6.048,6.029,6.011,5.992,5.973,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955 +NG 2-on-1 Combined Cycle (H-Frame)/Moderate,6.196,6.187,6.177,6.168,6.159,6.15,6.14,6.131,6.122,6.112,6.103,6.094,6.085,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075 +NG 2-on-1 Combined Cycle (H-Frame)/Conservative,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196 +NG 1-on-1 Combined Cycle (H-Frame)/Advanced,6.068,6.061,6.054,6.047,6.04,6.034,6.027,6.02,6.013,6.006,5.999,5.993,5.986,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,6.068,6.064,6.061,6.057,6.054,6.051,6.047,6.044,6.04,6.037,6.034,6.03,6.027,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,7.22,7.162,7.105,7.048,6.99,6.933,6.875,6.818,6.761,6.703,6.646,6.589,6.531,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,7.22,7.191,7.162,7.134,7.105,7.076,7.048,7.019,6.99,6.961,6.933,6.904,6.875,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,7.007,6.966,6.925,6.884,6.843,6.802,6.761,6.72,6.679,6.638,6.597,6.556,6.515,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,7.007,6.986,6.966,6.945,6.925,6.904,6.884,6.863,6.843,6.822,6.802,6.781,6.761,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,6.848,6.822,6.795,6.769,6.743,6.716,6.69,6.664,6.637,6.611,6.585,6.558,6.532,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,6.848,6.835,6.822,6.808,6.795,6.782,6.769,6.756,6.743,6.73,6.716,6.703,6.69,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,7.26,7.201,7.142,7.083,7.025,6.966,6.907,6.848,6.79,6.731,6.672,6.614,6.555,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,7.26,7.23,7.201,7.171,7.142,7.113,7.083,7.054,7.025,6.995,6.966,6.937,6.907,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,7.007,6.966,6.925,6.884,6.843,6.802,6.761,6.72,6.679,6.638,6.597,6.556,6.515,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,7.007,6.986,6.966,6.945,6.925,6.904,6.884,6.863,6.843,6.822,6.802,6.781,6.761,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,6.884,6.856,6.829,6.802,6.774,6.747,6.719,6.692,6.665,6.637,6.61,6.583,6.555,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,6.884,6.87,6.856,6.843,6.829,6.815,6.802,6.788,6.774,6.76,6.747,6.733,6.719,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884 diff --git a/tests/data/Natural_Gas_FE/R&D/30/df_occ.csv b/tests/data/Natural_Gas_FE/R&D/30/df_occ.csv index 8155c67..dc391b8 100644 --- a/tests/data/Natural_Gas_FE/R&D/30/df_occ.csv +++ b/tests/data/Natural_Gas_FE/R&D/30/df_occ.csv @@ -1,22 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combustion Turbine (F-Frame)/Advanced,1002.6,1002.6,994.6,986.7,978.8,970.9,962.9,955,947.1,939.2,931.3,923.3,915.4,907.5,899.6,891.6,883.7,875.8,867.9,859.9,852.0,844.1,836.2,828.3,820.3,812.4,804.5,796.6,788.6,780.7 -NG Combustion Turbine (F-Frame)/Moderate,1002.6,1002.6,994.6,986.7,978.8,970.9,962.9,955,947.1,939.2,931.3,923.3,915.4,907.5,899.6,891.6,883.7,875.8,867.9,859.9,852.0,844.1,836.2,828.3,820.3,812.4,804.5,796.6,788.6,780.7 -NG Combustion Turbine (F-Frame)/Conservative,1002.6,1002.6,994.6,986.7,978.8,970.9,962.9,955,947.1,939.2,931.3,923.3,915.4,907.5,899.6,891.6,883.7,875.8,867.9,859.9,852.0,844.1,836.2,828.3,820.3,812.4,804.5,796.6,788.6,780.7 -NG Combined Cycle (F-Frame)/Advanced,1116.4,1116.4,1104.5,1092.7,1080.8,1068.9,1057.1,1045.2,1033.4,1021.5,1009.6,997.8,985.9,974.0,962.2,953.3,944.4,935.5,926.6,917.7,908.8,899.9,891.0,882.1,873.3,864.4,855.5,846.6,837.7,828.8 -NG Combined Cycle (F-Frame)/Moderate,1116.4,1116.4,1106.8,1097.1,1087.5,1077.8,1068.2,1058.6,1048.9,1039.3,1029.6,1020.0,1010.4,1000.7,991.1,982.9,974.8,966.6,958.5,950.3,942.2,934.0,925.9,917.7,909.5,901.4,893.2,885.1,876.9,868.8 -NG Combined Cycle (F-Frame)/Conservative,1116.4,1116.4,1109,1101.6,1094.1,1086.7,1079.3,1071.9,1064.5,1057.1,1049.7,1042.2,1034.8,1027.4,1020.0,1012.6,1005.2,997.7,990.3,982.9,975.5,968.1,960.7,953.3,945.8,938.4,931.0,923.6,916.2,908.8 -NG Combined Cycle (H-Frame)/Advanced,1148.2,1148.2,1133.9,1119.6,1105.3,1091,1076.7,1062.3,1048,1033.7,1019.4,1005.1,990.8,976.5,962.2,953.3,944.4,935.5,926.6,917.7,908.8,899.9,891.0,882.1,873.3,864.4,855.5,846.6,837.7,828.8 -NG Combined Cycle (H-Frame)/Moderate,1148.2,1148.2,1137.2,1126.3,1115.3,1104.3,1093.3,1082.4,1071.4,1060.4,1049.5,1038.5,1027.5,1016.5,1005.6,997.3,989.0,980.8,972.5,964.3,956.0,947.7,939.5,931.2,922.9,914.7,906.4,898.1,889.9,881.6 -NG Combined Cycle (H-Frame)/Conservative,1148.2,1148.2,1140.6,1132.9,1125.3,1117.7,1110,1102.4,1094.8,1087.1,1079.5,1071.9,1064.2,1056.6,1049.0,1041.3,1033.7,1026.1,1018.4,1010.8,1003.2,995.5,987.9,980.2,972.6,965.0,957.3,949.7,942.1,934.4 -NG Combined Cycle (F-Frame) 95% CCS/Advanced,2381.5,2381.5,2313.5,2245.4,2177.3,2109.3,2041.2,1973.2,1905.1,1837.0,1769.0,1700.9,1632.9,1564.8,1496.7,1478.7,1460.6,1442.5,1424.4,1406.4,1388.3,1370.2,1352.1,1334.0,1316.0,1297.9,1279.8,1261.7,1243.6,1225.6 -NG Combined Cycle (F-Frame) 95% CCS/Moderate,2381.5,2381.5,2336.1,2290.6,2245.2,2199.8,2154.3,2108.9,2063.4,2018.0,1972.6,1927.1,1881.7,1836.2,1790.8,1770.3,1749.9,1729.4,1709.0,1688.5,1668.1,1647.6,1627.2,1606.7,1586.3,1565.9,1545.4,1525.0,1504.5,1484.1 -NG Combined Cycle (F-Frame) 95% CCS/Conservative,2381.5,2381.5,2358.7,2335.9,2313,2290.2,2267.4,2244.6,2221.8,2198.9,2176.1,2153.3,2130.5,2107.7,2084.8,2062.0,2039.2,2016.4,1993.6,1970.7,1947.9,1925.1,1902.3,1879.5,1856.6,1833.8,1811.0,1788.2,1765.4,1742.5 -NG Combined Cycle (H-Frame) 95% CCS/Advanced,2265.3,2265.3,2206.1,2147,2087.9,2028.8,1969.7,1910.6,1851.4,1792.3,1733.2,1674.1,1615.0,1555.9,1496.7,1478.7,1460.6,1442.5,1424.4,1406.4,1388.3,1370.2,1352.1,1334.0,1316.0,1297.9,1279.8,1261.7,1243.6,1225.6 -NG Combined Cycle (H-Frame) 95% CCS/Moderate,2265.3,2265.3,2224.8,2184.4,2144,2103.6,2063.2,2022.8,1982.4,1941.9,1901.5,1861.1,1820.7,1780.3,1739.9,1720.0,1700.1,1680.2,1660.3,1640.4,1620.5,1600.6,1580.7,1560.8,1540.9,1521.0,1501.1,1481.2,1461.3,1441.4 -NG Combined Cycle (H-Frame) 95% CCS/Conservative,2265.3,2265.3,2243.5,2221.8,2200.1,2178.4,2156.7,2135,2113.3,2091.6,2069.8,2048.1,2026.4,2004.7,1983.0,1961.3,1939.6,1917.9,1896.1,1874.4,1852.7,1831.0,1809.3,1787.6,1765.9,1744.2,1722.4,1700.7,1679.0,1657.3 -NG Combined Cycle (F-Frame) 97% CCS/Advanced,2417.9,2417.9,2348,2278.2,2208.4,2138.6,2068.7,1998.9,1929.1,1859.3,1789.4,1719.6,1649.8,1580.0,1510.2,1491.9,1473.7,1455.4,1437.2,1419.0,1400.7,1382.5,1364.2,1346.0,1327.8,1309.5,1291.3,1273.0,1254.8,1236.6 -NG Combined Cycle (F-Frame) 97% CCS/Moderate,2417.9,2417.9,2371.4,2324.9,2278.4,2231.9,2185.4,2138.9,2092.4,2045.9,1999.4,1952.9,1906.4,1859.9,1813.4,1792.7,1772.0,1751.3,1730.6,1709.9,1689.2,1668.5,1647.8,1627.1,1606.4,1585.7,1565.0,1544.2,1523.5,1502.8 -NG Combined Cycle (F-Frame) 97% CCS/Conservative,2417.9,2417.9,2394.7,2371.5,2348.4,2325.2,2302,2278.8,2255.7,2232.5,2209.3,2186.2,2163.0,2139.8,2116.7,2093.5,2070.3,2047.2,2024.0,2000.8,1977.6,1954.5,1931.3,1908.1,1885.0,1861.8,1838.6,1815.5,1792.3,1769.1 -NG Combined Cycle (H-Frame) 97% CCS/Advanced,2297.7,2297.7,2237.1,2176.5,2115.9,2055.3,1994.8,1934.2,1873.6,1813.0,1752.5,1691.9,1631.3,1570.7,1510.2,1491.9,1473.7,1455.4,1437.2,1419.0,1400.7,1382.5,1364.2,1346.0,1327.8,1309.5,1291.3,1273.0,1254.8,1236.6 -NG Combined Cycle (H-Frame) 97% CCS/Moderate,2297.7,2297.7,2256.4,2215.1,2173.8,2132.5,2091.2,2049.9,2008.6,1967.3,1926.0,1884.7,1843.4,1802.1,1760.8,1740.6,1720.5,1700.4,1680.2,1660.1,1640.0,1619.8,1599.7,1579.6,1559.4,1539.3,1519.2,1499.0,1478.9,1458.8 -NG Combined Cycle (H-Frame) 97% CCS/Conservative,2297.7,2297.7,2275.6,2253.6,2231.6,2209.6,2187.5,2165.5,2143.5,2121.5,2099.4,2077.4,2055.4,2033.4,2011.4,1989.3,1967.3,1945.3,1923.3,1901.2,1879.2,1857.2,1835.2,1813.1,1791.1,1769.1,1747.1,1725.1,1703.0,1681.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combustion Turbine (F-Frame)/Advanced,1110.4,1101.6,1092.8,1084,1075.2,1066.4,1057.6,1048.9,1040.1,1031.3,1022.5,1013.7,1004.9,996.1,987.3,978.6,969.8,961.0,952.2,943.4,934.6,925.8,917.0,908.3,899.5,890.7,881.9,873.1,864.3 +NG Combustion Turbine (F-Frame)/Moderate,1110.4,1101.6,1092.8,1084,1075.2,1066.4,1057.6,1048.9,1040.1,1031.3,1022.5,1013.7,1004.9,996.1,987.3,978.6,969.8,961.0,952.2,943.4,934.6,925.8,917.0,908.3,899.5,890.7,881.9,873.1,864.3 +NG Combustion Turbine (F-Frame)/Conservative,1110.4,1101.6,1092.8,1084,1075.2,1066.4,1057.6,1048.9,1040.1,1031.3,1022.5,1013.7,1004.9,996.1,987.3,978.6,969.8,961.0,952.2,943.4,934.6,925.8,917.0,908.3,899.5,890.7,881.9,873.1,864.3 +NG 2-on-1 Combined Cycle (F-Frame)/Advanced,1245.4,1232.2,1218.9,1205.7,1192.4,1179.1,1165.9,1152.6,1139.4,1126.1,1112.9,1099.6,1086.3,1073.1,1063.2,1053.2,1043.3,1033.4,1023.5,1013.5,1003.6,993.7,983.8,973.8,963.9,954.0,944.1,934.1,924.2 +NG 2-on-1 Combined Cycle (F-Frame)/Moderate,1245.4,1234.7,1223.9,1213.1,1202.4,1191.6,1180.8,1170.1,1159.3,1148.5,1137.8,1127.0,1116.2,1105.5,1096.4,1087.3,1078.2,1069.0,1059.9,1050.8,1041.7,1032.6,1023.5,1014.4,1005.3,996.2,987.1,978.0,968.9 +NG 2-on-1 Combined Cycle (F-Frame)/Conservative,1245.4,1237.2,1228.9,1220.6,1212.3,1204,1195.8,1187.5,1179.2,1170.9,1162.7,1154.4,1146.1,1137.8,1129.5,1121.3,1113.0,1104.7,1096.4,1088.2,1079.9,1071.6,1063.3,1055.0,1046.8,1038.5,1030.2,1021.9,1013.7 +NG 2-on-1 Combined Cycle (H-Frame)/Advanced,1278.4,1262.6,1246.8,1231,1215.2,1199.4,1183.6,1167.8,1152,1136.2,1120.5,1104.7,1088.9,1073.1,1063.2,1053.2,1043.3,1033.4,1023.5,1013.5,1003.6,993.7,983.8,973.8,963.9,954.0,944.1,934.1,924.2 +NG 2-on-1 Combined Cycle (H-Frame)/Moderate,1278.4,1266.2,1254.1,1241.9,1229.8,1217.6,1205.5,1193.3,1181.2,1169.0,1156.9,1144.7,1132.6,1120.4,1111.2,1102.0,1092.8,1083.6,1074.4,1065.2,1055.9,1046.7,1037.5,1028.3,1019.1,1009.9,1000.7,991.4,982.2 +NG 2-on-1 Combined Cycle (H-Frame)/Conservative,1278.4,1269.9,1261.4,1252.8,1244.3,1235.8,1227.3,1218.8,1210.3,1201.8,1193.3,1184.8,1176.3,1167.8,1159.3,1150.8,1142.3,1133.8,1125.3,1116.8,1108.3,1099.8,1091.3,1082.8,1074.2,1065.7,1057.2,1048.7,1040.2 +NG 1-on-1 Combined Cycle (H-Frame)/Advanced,1482,1471,1460,1448,1437,1426,1415,1403,1392,1381.0,1370.0,1358.0,1347.0,1336.0,1323.0,1311.0,1299.0,1286.0,1274.0,1262.0,1249.0,1237.0,1225.0,1212.0,1200.0,1187.0,1175.0,1163.0,1150.0 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,1482,1472,1461,1450,1440,1429,1419,1408,1398,1387.0,1377.0,1366.0,1355.0,1345.0,1334.0,1323.0,1311.0,1300.0,1289.0,1278.0,1267.0,1256.0,1245.0,1234.0,1223.0,1211.0,1200.0,1189.0,1178.0 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,1482,1472,1462,1453,1443,1433,1423,1413,1403,1393.0,1383.0,1374.0,1364.0,1354.0,1344.0,1334.0,1324.0,1314.0,1305.0,1295.0,1285.0,1275.0,1265.0,1255.0,1245.0,1235.0,1226.0,1216.0,1206.0 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,2656.6,2580.6,2504.7,2428.7,2352.8,2276.9,2200.9,2125,2049,1973.1,1897.1,1821.2,1745.2,1669.3,1649.1,1628.9,1608.7,1588.6,1568.4,1548.2,1528.0,1507.9,1487.7,1467.5,1447.3,1427.1,1407.0,1386.8,1366.6 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,2656.6,2605.9,2555.2,2504.5,2453.8,2403.1,2352.3,2301.6,2250.9,2200.2,2149.5,2098.8,2048.1,1997.4,1974.6,1951.8,1928.9,1906.1,1883.3,1860.5,1837.6,1814.8,1792.0,1769.2,1746.4,1723.5,1700.7,1677.9,1655.1 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,2656.6,2631.1,2605.7,2580.2,2554.7,2529.3,2503.8,2478.3,2452.9,2427.4,2401.9,2376.5,2351.0,2325.5,2300.1,2274.6,2249.1,2223.7,2198.2,2172.7,2147.3,2121.8,2096.3,2070.9,2045.4,2019.9,1994.5,1969.0,1943.5 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,2524.1,2458.4,2392.6,2326.9,2261.1,2195.3,2129.6,2063.8,1998.1,1932.3,1866.5,1800.8,1735.0,1669.3,1649.1,1628.9,1608.7,1588.6,1568.4,1548.2,1528.0,1507.9,1487.7,1467.5,1447.3,1427.1,1407.0,1386.8,1366.6 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,2524.1,2479.2,2434.2,2389.2,2344.2,2299.2,2254.3,2209.3,2164.3,2119.3,2074.3,2029.3,1984.4,1939.4,1917.2,1895.0,1872.8,1850.6,1828.4,1806.2,1784.1,1761.9,1739.7,1717.5,1695.3,1673.1,1650.9,1628.7,1606.5 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,2524.1,2499.9,2475.7,2451.5,2427.3,2403.1,2378.9,2354.7,2330.5,2306.3,2282.1,2257.9,2233.7,2209.5,2185.3,2161.1,2136.9,2112.7,2088.5,2064.3,2040.1,2015.9,1991.7,1967.5,1943.3,1919.1,1894.9,1870.7,1846.5 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,2969,2907,2845,2783,2721,2659,2597,2535,2474,2412.0,2350.0,2288.0,2226.0,2164.0,2138.0,2112.0,2086.0,2059.0,2033.0,2007.0,1981.0,1955.0,1928.0,1902.0,1876.0,1850.0,1824.0,1797.0,1771.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,2969,2924,2878,2833,2788,2743,2698,2652,2607,2562.0,2517.0,2472.0,2426.0,2381.0,2354.0,2327.0,2299.0,2272.0,2245.0,2217.0,2190.0,2163.0,2135.0,2108.0,2081.0,2053.0,2026.0,1999.0,1971.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,2969,2940,2912,2883,2855,2826,2798,2769,2741,2712.0,2684.0,2655.0,2627.0,2598.0,2570.0,2541.0,2513.0,2485.0,2456.0,2428.0,2399.0,2371.0,2342.0,2314.0,2285.0,2257.0,2228.0,2200.0,2171.0 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,2697.2,2619.3,2541.3,2463.4,2385.5,2307.6,2229.7,2151.7,2073.8,1995.9,1918.0,1840.1,1762.2,1684.2,1663.9,1643.5,1623.2,1602.8,1582.5,1562.1,1541.7,1521.4,1501.0,1480.7,1460.3,1440.0,1419.6,1399.2,1378.9 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,2697.2,2645.3,2593.4,2541.5,2489.6,2437.7,2385.8,2334,2282.1,2230.2,2178.3,2126.4,2074.5,2022.6,1999.5,1976.4,1953.3,1930.2,1907.1,1884.0,1860.9,1837.8,1814.7,1791.6,1768.5,1745.4,1722.3,1699.1,1676.0 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,2697.2,2671.3,2645.5,2619.6,2593.7,2567.9,2542,2516.2,2490.3,2464.5,2438.6,2412.8,2386.9,2361.0,2335.2,2309.3,2283.5,2257.6,2231.8,2205.9,2180.0,2154.2,2128.3,2102.5,2076.6,2050.8,2024.9,1999.1,1973.2 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,2524.1,2458.4,2392.6,2326.9,2261.1,2195.3,2129.6,2063.8,1998.1,1932.3,1866.5,1800.8,1735.0,1669.3,1649.1,1628.9,1608.7,1588.6,1568.4,1548.2,1528.0,1507.9,1487.7,1467.5,1447.3,1427.1,1407.0,1386.8,1366.6 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,2524.1,2479.2,2434.2,2389.2,2344.2,2299.2,2254.3,2209.3,2164.3,2119.3,2074.3,2029.3,1984.4,1939.4,1917.2,1895.0,1872.8,1850.6,1828.4,1806.2,1784.1,1761.9,1739.7,1717.5,1695.3,1673.1,1650.9,1628.7,1606.5 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,2524.1,2499.9,2475.7,2451.5,2427.3,2403.1,2378.9,2354.7,2330.5,2306.3,2282.1,2257.9,2233.7,2209.5,2185.3,2161.1,2136.9,2112.7,2088.5,2064.3,2040.1,2015.9,1991.7,1967.5,1943.3,1919.1,1894.9,1870.7,1846.5 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,3011,2947,2884,2820,2757,2693,2630,2566,2503,2439.0,2375.0,2312.0,2248.0,2185.0,2158.0,2132.0,2105.0,2079.0,2053.0,2026.0,2000.0,1973.0,1947.0,1920.0,1894.0,1868.0,1841.0,1815.0,1788.0 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,3011,2965,2919,2872,2826,2780,2734,2687,2641,2595.0,2549.0,2503.0,2456.0,2410.0,2382.0,2355.0,2327.0,2299.0,2272.0,2244.0,2216.0,2189.0,2161.0,2133.0,2106.0,2078.0,2050.0,2023.0,1995.0 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,3011,2982,2953,2924,2895,2867,2838,2809,2780,2751.0,2722.0,2693.0,2664.0,2635.0,2607.0,2578.0,2549.0,2520.0,2491.0,2462.0,2433.0,2404.0,2375.0,2346.0,2318.0,2289.0,2260.0,2231.0,2202.0 diff --git a/tests/data/Natural_Gas_FE/R&D/30/df_vom.csv b/tests/data/Natural_Gas_FE/R&D/30/df_vom.csv index 4ae93fb..953bc21 100644 --- a/tests/data/Natural_Gas_FE/R&D/30/df_vom.csv +++ b/tests/data/Natural_Gas_FE/R&D/30/df_vom.csv @@ -1,22 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combustion Turbine (F-Frame)/Advanced,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44 -NG Combustion Turbine (F-Frame)/Moderate,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44 -NG Combustion Turbine (F-Frame)/Conservative,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44 -NG Combined Cycle (F-Frame)/Advanced,1.96,1.96,1.94,1.92,1.9,1.88,1.86,1.84,1.82,1.8,1.78,1.77,1.75,1.73,1.71,1.7,1.69,1.67,1.66,1.65,1.64,1.63,1.62,1.61,1.6,1.58,1.57,1.56,1.55,1.54 -NG Combined Cycle (F-Frame)/Moderate,1.96,1.96,1.94,1.93,1.91,1.9,1.89,1.87,1.86,1.84,1.83,1.81,1.8,1.79,1.77,1.76,1.75,1.74,1.73,1.72,1.71,1.7,1.69,1.68,1.67,1.66,1.65,1.64,1.63,1.62 -NG Combined Cycle (F-Frame)/Conservative,1.96,1.96,1.95,1.94,1.93,1.92,1.91,1.9,1.89,1.88,1.87,1.86,1.85,1.84,1.84,1.83,1.82,1.81,1.8,1.79,1.78,1.77,1.76,1.75,1.74,1.73,1.72,1.71,1.7,1.69 -NG Combined Cycle (H-Frame)/Advanced,1.96,1.96,1.94,1.92,1.9,1.88,1.86,1.84,1.82,1.8,1.78,1.77,1.75,1.73,1.71,1.7,1.69,1.67,1.66,1.65,1.64,1.63,1.62,1.61,1.6,1.58,1.57,1.56,1.55,1.54 -NG Combined Cycle (H-Frame)/Moderate,1.96,1.96,1.94,1.93,1.91,1.9,1.88,1.87,1.86,1.84,1.83,1.81,1.8,1.78,1.77,1.76,1.75,1.74,1.73,1.72,1.71,1.7,1.69,1.67,1.66,1.65,1.64,1.63,1.62,1.61 -NG Combined Cycle (H-Frame)/Conservative,1.96,1.96,1.95,1.94,1.93,1.92,1.91,1.9,1.89,1.88,1.87,1.86,1.85,1.84,1.83,1.82,1.81,1.8,1.79,1.78,1.77,1.76,1.75,1.74,1.73,1.72,1.71,1.7,1.69,1.69 -NG Combined Cycle (F-Frame) 95% CCS/Advanced,4.63,4.63,4.52,4.4,4.29,4.18,4.07,3.95,3.84,3.73,3.62,3.51,3.39,3.28,3.17,3.15,3.12,3.1,3.08,3.05,3.03,3.01,2.99,2.96,2.94,2.92,2.89,2.87,2.85,2.82 -NG Combined Cycle (F-Frame) 95% CCS/Moderate,4.63,4.63,4.56,4.49,4.42,4.35,4.28,4.2,4.13,4.06,3.99,3.92,3.85,3.78,3.71,3.68,3.66,3.63,3.61,3.58,3.55,3.53,3.5,3.48,3.45,3.43,3.4,3.37,3.35,3.32 -NG Combined Cycle (F-Frame) 95% CCS/Conservative,4.63,4.63,4.6,4.57,4.54,4.51,4.48,4.45,4.43,4.4,4.37,4.34,4.31,4.28,4.25,4.22,4.19,4.17,4.14,4.11,4.08,4.05,4.02,3.99,3.96,3.93,3.9,3.88,3.85,3.82 -NG Combined Cycle (H-Frame) 95% CCS/Advanced,4.4,4.4,4.31,4.21,4.12,4.02,3.93,3.83,3.74,3.64,3.55,3.45,3.36,3.26,3.17,3.15,3.12,3.1,3.08,3.05,3.03,3.01,2.99,2.96,2.94,2.92,2.89,2.87,2.85,2.82 -NG Combined Cycle (H-Frame) 95% CCS/Moderate,4.4,4.4,4.34,4.28,4.22,4.16,4.1,4.03,3.97,3.91,3.85,3.79,3.73,3.67,3.61,3.58,3.56,3.53,3.51,3.48,3.46,3.43,3.4,3.38,3.35,3.33,3.3,3.28,3.25,3.23 -NG Combined Cycle (H-Frame) 95% CCS/Conservative,4.4,4.4,4.37,4.35,4.32,4.29,4.26,4.24,4.21,4.18,4.15,4.13,4.1,4.07,4.04,4.02,3.99,3.96,3.93,3.91,3.88,3.85,3.82,3.8,3.77,3.74,3.71,3.69,3.66,3.63 -NG Combined Cycle (F-Frame) 97% CCS/Advanced,4.71,4.71,4.6,4.48,4.37,4.25,4.13,4.02,3.9,3.79,3.67,3.56,3.44,3.33,3.21,3.19,3.16,3.14,3.12,3.09,3.07,3.05,3.02,3.0,2.98,2.96,2.93,2.91,2.89,2.86 -NG Combined Cycle (F-Frame) 97% CCS/Moderate,4.71,4.71,4.64,4.57,4.49,4.42,4.35,4.28,4.2,4.13,4.06,3.99,3.92,3.84,3.77,3.74,3.72,3.69,3.67,3.64,3.61,3.59,3.56,3.53,3.51,3.48,3.46,3.43,3.4,3.38 -NG Combined Cycle (F-Frame) 97% CCS/Conservative,4.71,4.71,4.68,4.65,4.62,4.59,4.57,4.54,4.51,4.48,4.45,4.42,4.39,4.36,4.33,4.3,4.27,4.24,4.21,4.18,4.15,4.12,4.1,4.07,4.04,4.01,3.98,3.95,3.92,3.89 -NG Combined Cycle (H-Frame) 97% CCS/Advanced,4.48,4.48,4.38,4.28,4.19,4.09,3.99,3.89,3.8,3.7,3.6,3.5,3.41,3.31,3.21,3.19,3.16,3.14,3.12,3.09,3.07,3.05,3.02,3.0,2.98,2.96,2.93,2.91,2.89,2.86 -NG Combined Cycle (H-Frame) 97% CCS/Moderate,4.48,4.48,4.42,4.35,4.29,4.23,4.17,4.1,4.04,3.98,3.91,3.85,3.79,3.73,3.66,3.64,3.61,3.59,3.56,3.54,3.51,3.48,3.46,3.43,3.41,3.38,3.36,3.33,3.31,3.28 -NG Combined Cycle (H-Frame) 97% CCS/Conservative,4.48,4.48,4.45,4.42,4.4,4.37,4.34,4.31,4.28,4.26,4.23,4.2,4.17,4.14,4.12,4.09,4.06,4.03,4.01,3.98,3.95,3.92,3.89,3.87,3.84,3.81,3.78,3.75,3.73,3.7 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combustion Turbine (F-Frame)/Advanced,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94 +NG Combustion Turbine (F-Frame)/Moderate,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94 +NG Combustion Turbine (F-Frame)/Conservative,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94 +NG 2-on-1 Combined Cycle (F-Frame)/Advanced,2.17,2.15,2.13,2.1,2.08,2.06,2.04,2.02,2,1.98,1.95,1.93,1.91,1.89,1.88,1.87,1.85,1.84,1.83,1.82,1.8,1.79,1.78,1.76,1.75,1.74,1.73,1.71,1.7 +NG 2-on-1 Combined Cycle (F-Frame)/Moderate,2.17,2.15,2.14,2.12,2.1,2.09,2.07,2.06,2.04,2.02,2.01,1.99,1.98,1.96,1.95,1.94,1.93,1.91,1.9,1.89,1.88,1.87,1.86,1.85,1.83,1.82,1.81,1.8,1.79 +NG 2-on-1 Combined Cycle (F-Frame)/Conservative,2.17,2.16,2.15,2.14,2.13,2.12,2.11,2.09,2.08,2.07,2.06,2.05,2.04,2.03,2.02,2.01,2.0,1.99,1.98,1.97,1.96,1.95,1.94,1.93,1.92,1.91,1.9,1.88,1.87 +NG 2-on-1 Combined Cycle (H-Frame)/Advanced,2.16,2.14,2.12,2.1,2.08,2.06,2.04,2.02,2,1.97,1.95,1.93,1.91,1.89,1.88,1.87,1.85,1.84,1.83,1.82,1.8,1.79,1.78,1.76,1.75,1.74,1.73,1.71,1.7 +NG 2-on-1 Combined Cycle (H-Frame)/Moderate,2.16,2.15,2.13,2.12,2.1,2.08,2.07,2.05,2.04,2.02,2.01,1.99,1.97,1.96,1.95,1.93,1.92,1.91,1.9,1.89,1.88,1.86,1.85,1.84,1.83,1.82,1.81,1.79,1.78 +NG 2-on-1 Combined Cycle (H-Frame)/Conservative,2.16,2.15,2.14,2.13,2.12,2.11,2.1,2.09,2.08,2.07,2.06,2.05,2.04,2.02,2.01,2.0,1.99,1.98,1.97,1.96,1.95,1.94,1.93,1.92,1.91,1.89,1.88,1.87,1.86 +NG 1-on-1 Combined Cycle (H-Frame)/Advanced,2.53,2.52,2.5,2.48,2.47,2.45,2.44,2.42,2.4,2.39,2.37,2.35,2.34,2.32,2.3,2.29,2.27,2.26,2.24,2.23,2.21,2.2,2.18,2.16,2.15,2.13,2.12,2.1,2.09 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,2.53,2.52,2.5,2.49,2.48,2.46,2.45,2.43,2.42,2.4,2.39,2.37,2.36,2.35,2.33,2.32,2.3,2.29,2.27,2.26,2.25,2.23,2.22,2.2,2.19,2.18,2.16,2.15,2.13 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,2.53,2.52,2.51,2.5,2.48,2.47,2.46,2.45,2.43,2.42,2.41,2.4,2.38,2.37,2.36,2.34,2.33,2.32,2.31,2.29,2.28,2.27,2.26,2.24,2.23,2.22,2.21,2.19,2.18 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,5.11,4.99,4.87,4.74,4.62,4.49,4.37,4.24,4.12,3.99,3.87,3.75,3.62,3.5,3.47,3.45,3.42,3.39,3.37,3.34,3.32,3.29,3.27,3.24,3.22,3.19,3.16,3.14,3.11 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,5.11,5.04,4.96,4.88,4.8,4.72,4.64,4.57,4.49,4.41,4.33,4.25,4.17,4.1,4.07,4.04,4.01,3.98,3.95,3.92,3.89,3.86,3.84,3.81,3.78,3.75,3.72,3.69,3.66 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,5.11,5.08,5.05,5.02,4.99,4.95,4.92,4.89,4.86,4.82,4.79,4.76,4.73,4.7,4.66,4.63,4.6,4.57,4.53,4.5,4.47,4.44,4.4,4.37,4.34,4.31,4.28,4.24,4.21 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,4.86,4.76,4.65,4.55,4.44,4.34,4.23,4.13,4.02,3.92,3.81,3.71,3.6,3.5,3.47,3.45,3.42,3.39,3.37,3.34,3.32,3.29,3.27,3.24,3.22,3.19,3.16,3.14,3.11 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,4.86,4.79,4.73,4.66,4.59,4.52,4.45,4.39,4.32,4.25,4.18,4.12,4.05,3.98,3.95,3.92,3.9,3.87,3.84,3.81,3.78,3.75,3.73,3.7,3.67,3.64,3.61,3.59,3.56 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,4.86,4.83,4.8,4.77,4.74,4.71,4.68,4.65,4.62,4.59,4.55,4.52,4.49,4.46,4.43,4.4,4.37,4.34,4.31,4.28,4.25,4.22,4.19,4.16,4.13,4.09,4.06,4.03,4.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,5.3,5.2,5.1,5,4.9,4.8,4.7,4.6,4.5,4.4,4.3,4.2,4.1,4.0,3.96,3.93,3.9,3.86,3.83,3.8,3.76,3.73,3.7,3.67,3.63,3.6,3.57,3.53,3.5 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,5.3,5.23,5.17,5.1,5.03,4.96,4.89,4.82,4.76,4.69,4.62,4.55,4.48,4.41,4.38,4.34,4.31,4.28,4.24,4.21,4.17,4.14,4.1,4.07,4.03,4.0,3.96,3.93,3.89 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,5.3,5.27,5.23,5.19,5.16,5.12,5.09,5.05,5.01,4.98,4.94,4.9,4.87,4.83,4.8,4.76,4.72,4.69,4.65,4.61,4.58,4.54,4.51,4.47,4.43,4.4,4.36,4.32,4.29 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,5.21,5.08,4.95,4.82,4.7,4.57,4.44,4.31,4.18,4.05,3.93,3.8,3.67,3.54,3.52,3.49,3.46,3.44,3.41,3.39,3.36,3.34,3.31,3.28,3.26,3.23,3.21,3.18,3.16 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,5.21,5.13,5.05,4.97,4.89,4.81,4.72,4.64,4.56,4.48,4.4,4.32,4.24,4.16,4.13,4.1,4.07,4.04,4.02,3.99,3.96,3.93,3.9,3.87,3.84,3.81,3.78,3.75,3.72 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,5.21,5.17,5.14,5.11,5.08,5.04,5.01,4.98,4.95,4.91,4.88,4.85,4.81,4.78,4.75,4.72,4.68,4.65,4.62,4.58,4.55,4.52,4.49,4.45,4.42,4.39,4.36,4.32,4.29 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,4.86,4.76,4.65,4.55,4.44,4.34,4.23,4.13,4.02,3.92,3.81,3.71,3.6,3.5,3.47,3.45,3.42,3.39,3.37,3.34,3.32,3.29,3.27,3.24,3.22,3.19,3.16,3.14,3.11 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,4.86,4.79,4.73,4.66,4.59,4.52,4.45,4.39,4.32,4.25,4.18,4.12,4.05,3.98,3.95,3.92,3.9,3.87,3.84,3.81,3.78,3.75,3.73,3.7,3.67,3.64,3.61,3.59,3.56 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,4.86,4.83,4.8,4.77,4.74,4.71,4.68,4.65,4.62,4.59,4.55,4.52,4.49,4.46,4.43,4.4,4.37,4.34,4.31,4.28,4.25,4.22,4.19,4.16,4.13,4.09,4.06,4.03,4.0 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,5.39,5.29,5.18,5.08,4.98,4.87,4.77,4.67,4.56,4.46,4.35,4.25,4.15,4.04,4.01,3.98,3.94,3.91,3.88,3.84,3.81,3.78,3.74,3.71,3.68,3.64,3.61,3.58,3.54 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,5.39,5.32,5.25,5.18,5.11,5.04,4.97,4.9,4.83,4.76,4.69,4.62,4.55,4.48,4.44,4.41,4.37,4.34,4.3,4.27,4.23,4.2,4.16,4.13,4.09,4.06,4.02,3.99,3.95 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,5.39,5.35,5.32,5.28,5.24,5.21,5.17,5.13,5.1,5.06,5.02,4.99,4.95,4.91,4.88,4.84,4.8,4.77,4.73,4.69,4.66,4.62,4.58,4.55,4.51,4.47,4.43,4.4,4.36 diff --git a/tests/data/Natural_Gas_FE/R&D/TechLife/df_capex.csv b/tests/data/Natural_Gas_FE/R&D/TechLife/df_capex.csv index 7066c05..ca6b387 100644 --- a/tests/data/Natural_Gas_FE/R&D/TechLife/df_capex.csv +++ b/tests/data/Natural_Gas_FE/R&D/TechLife/df_capex.csv @@ -1,22 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combustion Turbine (F-Frame)/Advanced,1120.367640410874,1120.367640410874,1111.4279425021498,1102.5999908172846,1093.7720391324192,1084.944087447554,1076.0043895388296,1067.1764378539644,1058.3484861690993,1049.5205344842338,1040.6925827993687,1031.7528848906443,1022.924933205779,1014.0969815209138,1005.2690298360486,996.3293319273242,987.501380242459,978.6734285575936,969.8454768727285,960.9057789640042,952.0778272791389,943.2498755942737,934.4219239094084,925.5939722245431,916.6542743158187,907.8263226309535,898.9983709460884,890.1704192612231,881.2307213524988,872.4027696676335 -NG Combustion Turbine (F-Frame)/Moderate,1120.367640410874,1120.367640410874,1111.4279425021498,1102.5999908172846,1093.7720391324192,1084.944087447554,1076.0043895388296,1067.1764378539644,1058.3484861690993,1049.5205344842338,1040.6925827993687,1031.7528848906443,1022.924933205779,1014.0969815209138,1005.2690298360486,996.3293319273242,987.501380242459,978.6734285575936,969.8454768727285,960.9057789640042,952.0778272791389,943.2498755942737,934.4219239094084,925.5939722245431,916.6542743158187,907.8263226309535,898.9983709460884,890.1704192612231,881.2307213524988,872.4027696676335 -NG Combustion Turbine (F-Frame)/Conservative,1120.367640410874,1120.367640410874,1111.4279425021498,1102.5999908172846,1093.7720391324192,1084.944087447554,1076.0043895388296,1067.1764378539644,1058.3484861690993,1049.5205344842338,1040.6925827993687,1031.7528848906443,1022.924933205779,1014.0969815209138,1005.2690298360486,996.3293319273242,987.501380242459,978.6734285575936,969.8454768727285,960.9057789640042,952.0778272791389,943.2498755942737,934.4219239094084,925.5939722245431,916.6542743158187,907.8263226309535,898.9983709460884,890.1704192612231,881.2307213524988,872.4027696676335 -NG Combined Cycle (F-Frame)/Advanced,1247.5348431624775,1247.5348431624775,1234.23704252325,1221.0509881078815,1207.753187468654,1194.4553868294267,1181.2693324140582,1167.971531774831,1154.7854773594627,1141.4876767202352,1128.189876081008,1115.0038216656394,1101.706021026412,1088.4082203871847,1075.2221659718164,1065.2767520483603,1055.3313381249047,1045.385924201449,1035.440510277993,1025.4950963545373,1015.5496824310815,1005.6042685076256,995.65885458417,985.7134406607141,975.8797729611173,965.9343590376616,955.9889451142058,946.0435311907501,936.0981172672942,926.1527033438383 -NG Combined Cycle (F-Frame)/Moderate,1247.5348431624775,1247.5348431624775,1236.8072056720082,1225.96782195768,1215.2401844672108,1204.4008007528826,1193.6731632624135,1182.9455257719442,1172.1061420576161,1161.3785045671468,1150.5391208528185,1139.8114833623495,1129.0838458718802,1118.244462157552,1107.5168246670828,1098.3536343106405,1089.302190178057,1080.1389998216146,1071.0875556890312,1061.9243653325889,1052.8729212000055,1043.709730843563,1034.6582867109796,1025.4950963545373,1016.3319059980948,1007.2804618655115,998.1172715090692,989.0658273764858,979.9026370200432,970.8511928874599 -NG Combined Cycle (F-Frame)/Conservative,1247.5348431624775,1247.5348431624775,1239.2656225969074,1230.9964020313373,1222.6154352419082,1214.3462146763384,1206.0769941107683,1197.8077735451984,1189.5385529796283,1181.2693324140582,1173.0001118484884,1164.6191450590593,1156.3499244934892,1148.0807039279196,1139.8114833623495,1131.5422627967794,1123.2730422312095,1114.8920754417804,1106.6228548762103,1098.3536343106405,1090.0844137450704,1081.8151931795005,1073.5459726139304,1065.2767520483603,1056.8957852589315,1048.6265646933614,1040.3573441277915,1032.0881235622214,1023.8189029966516,1015.5496824310815 -NG Combined Cycle (H-Frame)/Advanced,1283.0701423496564,1283.0701423496564,1267.0904323378118,1251.110722325967,1235.1310123141222,1219.1513023022776,1203.171592290433,1187.080136054729,1171.1004260428845,1155.1207160310398,1139.141006019195,1123.1612960073503,1107.1815859955057,1091.201875983661,1075.2221659718164,1065.2767520483603,1055.3313381249047,1045.385924201449,1035.440510277993,1025.4950963545373,1015.5496824310815,1005.6042685076256,995.65885458417,985.7134406607141,975.8797729611173,965.9343590376616,955.9889451142058,946.0435311907501,936.0981172672942,926.1527033438383 -NG Combined Cycle (H-Frame)/Moderate,1283.0701423496564,1283.0701423496564,1270.7780577251606,1258.5977193245235,1246.3056347000277,1234.0135500755318,1221.7214654510358,1209.5411270503992,1197.249042425903,1184.9569578014073,1172.7766194007702,1160.4845347762744,1148.1924501517785,1135.9003655272825,1123.7200271266456,1114.445090546344,1105.1701539660428,1096.0069636096002,1086.7320270292987,1077.5688366728564,1068.2939000925548,1059.0189635122535,1049.855773155811,1040.5808365755097,1031.3058999952082,1022.1427096387657,1012.8677730584642,1003.5928364781628,994.4296461217203,985.1547095414189 -NG Combined Cycle (H-Frame)/Conservative,1283.0701423496564,1283.0701423496564,1274.5774293363681,1265.9729700992214,1257.480257085933,1248.987544072645,1240.3830848354978,1231.8903718222098,1223.3976588089217,1214.7931995717745,1206.3004865584865,1197.8077735451984,1189.2033143080512,1180.710601294763,1172.217888281475,1163.6134290443279,1155.1207160310398,1146.6280030177516,1138.0235437806045,1129.5308307673163,1121.0381177540285,1112.4336585168812,1103.9409455035932,1095.336486266446,1086.843773253158,1078.3510602398699,1069.7466010027226,1061.2538879894346,1052.7611749761465,1044.1567157389993 -NG Combined Cycle (F-Frame) 95% CCS/Advanced,2661.236321203368,2661.236321203368,2585.248888979211,2509.1497105311955,2433.05053208318,2357.063099859023,2280.9639214110075,2204.976489186851,2128.877310738835,2052.7781322908195,1976.7907000666628,1900.6915216186471,1824.7040893944907,1748.6049109464748,1672.505732498459,1652.3914122038295,1632.1653456853405,1611.939279166852,1591.7132126483632,1571.5988923537336,1551.3728258352446,1531.146759316756,1510.920692798267,1490.6946262797785,1470.580305985149,1450.3542394666601,1430.1281729481714,1409.9021064296826,1389.6760399111938,1369.561719616564 -NG Combined Cycle (F-Frame) 95% CCS/Moderate,2661.236321203368,2661.236321203368,2610.503535571357,2559.659003715488,2508.926218083477,2458.193432451467,2407.3489005955976,2356.616114963587,2305.7715831077176,2255.038797475707,2204.3060118436965,2153.461479987827,2102.7286943558165,2051.8841624999473,2001.1513768679365,1978.2434009768306,1955.4471713095836,1932.5391954184777,1909.7429657512305,1886.8349898601246,1864.0387601928774,1841.1307843017714,1818.3345546345245,1795.4265787434185,1772.6303490761713,1749.8341194089246,1726.9261435178184,1704.1299138505715,1681.2219379594653,1658.4257082922184 -NG Combined Cycle (F-Frame) 95% CCS/Conservative,2661.236321203368,2661.236321203368,2635.758182163503,2610.280043123639,2584.690157859916,2559.2120188200515,2533.733879780187,2508.255740740323,2482.777601700459,2457.1877164367356,2431.709577396871,2406.231438357007,2380.7532993171426,2355.2751602772782,2329.685275013555,2304.2071359736906,2278.7289969338262,2253.2508578939623,2227.7727188540975,2202.1828335903747,2176.7046945505103,2151.226555510646,2125.7484164707816,2100.2702774309173,2074.680392167194,2049.2022531273296,2023.7241140874655,1998.2459750476012,1972.767836007737,1947.1779507440135 -NG Combined Cycle (H-Frame) 95% CCS/Advanced,2531.3872090791474,2531.3872090791474,2465.233444554587,2399.191426253886,2333.149407953186,2267.1073896524845,2201.065371351784,2135.023353051083,2068.8695885265233,2002.8275702258222,1936.7855519251216,1870.7435336244207,1804.7015153237198,1738.6594970230192,1672.505732498459,1652.3914122038295,1632.1653456853405,1611.939279166852,1591.7132126483632,1571.5988923537336,1551.3728258352446,1531.146759316756,1510.920692798267,1490.6946262797785,1470.580305985149,1450.3542394666601,1430.1281729481714,1409.9021064296826,1389.6760399111938,1369.561719616564 -NG Combined Cycle (H-Frame) 95% CCS/Moderate,2531.3872090791474,2531.3872090791474,2486.1299884162304,2440.984513977173,2395.839039538115,2350.6935650990567,2305.548090659999,2260.4026162209416,2215.257141781884,2169.999921118967,2124.854446679909,2079.7089722408514,2034.5634978017938,1989.4180233627358,1944.2725489236782,1922.0350503757263,1899.7975518277747,1877.560053279823,1855.3225547318712,1833.0850561839197,1810.8475576359679,1788.610059088016,1766.3725605400643,1744.1350619921127,1721.897563444161,1699.6600648962092,1677.4225663482573,1655.185067800306,1632.947569252354,1610.7100707044024 -NG Combined Cycle (H-Frame) 95% CCS/Conservative,2531.3872090791474,2531.3872090791474,2507.0265322778732,2482.777601700459,2458.5286711230438,2434.2797405456295,2410.0308099682143,2385.7818793908,2361.5329488133852,2337.2840182359705,2312.9233414346972,2288.674410857282,2264.4254802798678,2240.176549702453,2215.9276191250383,2191.6786885476236,2167.429757970209,2143.180827392794,2118.8201505915204,2094.5712200141056,2070.322289436691,2046.0733588592761,2021.8244282818614,1997.5754977044467,1973.3265671270321,1949.0776365496174,1924.716959748344,1900.4680291709292,1876.2190985935144,1851.9701680160997 -NG Combined Cycle (F-Frame) 97% CCS/Advanced,2701.9119466880634,2701.9119466880634,2623.801336210585,2545.802471956965,2467.8036077033457,2389.8047434497257,2311.694132972247,2233.6952687186276,2155.696404465008,2077.6975402113885,1999.58692973391,1921.5880654802902,1843.5892012266706,1765.590336973051,1687.5914727194315,1667.1419137532246,1646.8041010108768,1626.35454204467,1606.0167293023221,1585.6789165599744,1565.2293575937674,1544.8915448514197,1524.4419858852127,1504.104173142865,1483.7663604005172,1463.3168014343103,1442.9789886919625,1422.5294297257556,1402.1916169834078,1381.85380424106 -NG Combined Cycle (F-Frame) 97% CCS/Moderate,2701.9119466880634,2701.9119466880634,2649.9499525936035,2597.987958499143,2546.0259644046832,2494.0639703102233,2442.101976215763,2390.139982121303,2338.177988026843,2286.215993932383,2234.253999837923,2182.292005743463,2130.3300116490027,2078.368017554543,2026.406023460083,2003.2745551212586,1980.1430867824345,1957.0116184436101,1933.880150104786,1910.7486817659621,1887.6172134271378,1864.4857450883137,1841.3542767494894,1818.2228084106653,1795.0913400718414,1771.959871733017,1748.828403394193,1725.5851888315099,1702.4537204926855,1679.3222521538614 -NG Combined Cycle (F-Frame) 97% CCS/Conservative,2701.9119466880634,2701.9119466880634,2675.9868227527627,2650.0616988174625,2624.248321106021,2598.32319717072,2572.39807323542,2546.4729493001196,2520.659571588678,2494.7344476533776,2468.809323718077,2442.995946006635,2417.070822071335,2391.1456981360348,2365.332320424593,2339.407196489293,2313.482072553992,2287.668694842551,2261.74357090725,2235.8184469719495,2209.8933230366492,2184.0799453252075,2158.1548213899073,2132.2296974546066,2106.4163197431653,2080.4911958078646,2054.5660718725644,2028.752694161123,2002.8275702258222,1976.9024462905218 -NG Combined Cycle (H-Frame) 97% CCS/Advanced,2567.5929856094804,2567.5929856094804,2499.874773950894,2432.156562292307,2364.438350633721,2296.7201389751344,2229.1136735404066,2161.3954618818198,2093.677250223233,2025.9590385646466,1958.352573129919,1890.6343614713323,1822.9161498127455,1755.1979381541591,1687.5914727194315,1667.1419137532246,1646.8041010108768,1626.35454204467,1606.0167293023221,1585.6789165599744,1565.2293575937674,1544.8915448514197,1524.4419858852127,1504.104173142865,1483.7663604005172,1463.3168014343103,1442.9789886919625,1422.5294297257556,1402.1916169834078,1381.85380424106 -NG Combined Cycle (H-Frame) 97% CCS/Moderate,2567.5929856094804,2567.5929856094804,2521.4417951556916,2475.290604701902,2429.139414248113,2382.9882237943234,2336.837033340534,2290.6858428867454,2244.5346524329557,2198.3834619791664,2152.232271525377,2106.081081071588,2059.929890617799,2013.7787001640095,1967.6275097102202,1945.0547724906914,1922.5937814950216,1900.132790499352,1877.560053279823,1855.099062284153,1832.6380712884834,1810.0653340689544,1787.6043430732848,1765.1433520776147,1742.570614858086,1720.1096238624161,1697.6486328667463,1675.0758956472173,1652.6149046515477,1630.1539136558777 -NG Combined Cycle (H-Frame) 97% CCS/Conservative,2567.5929856094804,2567.5929856094804,2542.8970701366297,2518.3129008876376,2493.728731638646,2469.144562389654,2444.448646916803,2419.8644776678116,2395.2803084188195,2370.696139169828,2346.0002236969767,2321.416054447985,2296.831885198993,2272.2477159500013,2247.6635467010096,2222.9676312281586,2198.3834619791664,2173.799292730175,2149.2151234811827,2124.519208008332,2099.9350387593404,2075.3508695103483,2050.7667002613566,2026.0707847885055,2001.4866155395137,1976.9024462905218,1952.3182770415299,1927.734107792538,1903.0381923196874,1878.4540230706955 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combustion Turbine (F-Frame)/Advanced,1348.815136463486,1339.0088135942865,1329.2024907250875,1319.3961678558883,1309.589844986689,1299.78352211749,1289.9771992482906,1280.2823118662418,1270.4759889970424,1260.6696661278431,1250.8633432586441,1241.057020389445,1231.250697520246,1221.4443746510465,1211.6380517818473,1201.9431643997982,1192.136841530599,1182.3305186614,1172.5241957922008,1162.7178729230016,1152.9115500538023,1143.105227184603,1133.2989043154041,1123.6040169333548,1113.7976940641556,1103.9913711949566,1094.1850483257574,1084.3787254565582,1074.572402587359 +NG Combustion Turbine (F-Frame)/Moderate,1348.815136463486,1339.0088135942865,1329.2024907250875,1319.3961678558883,1309.589844986689,1299.78352211749,1289.9771992482906,1280.2823118662418,1270.4759889970424,1260.6696661278431,1250.8633432586441,1241.057020389445,1231.250697520246,1221.4443746510465,1211.6380517818473,1201.9431643997982,1192.136841530599,1182.3305186614,1172.5241957922008,1162.7178729230016,1152.9115500538023,1143.105227184603,1133.2989043154041,1123.6040169333548,1113.7976940641556,1103.9913711949566,1094.1850483257574,1084.3787254565582,1074.572402587359 +NG Combustion Turbine (F-Frame)/Conservative,1348.815136463486,1339.0088135942865,1329.2024907250875,1319.3961678558883,1309.589844986689,1299.78352211749,1289.9771992482906,1280.2823118662418,1270.4759889970424,1260.6696661278431,1250.8633432586441,1241.057020389445,1231.250697520246,1221.4443746510465,1211.6380517818473,1201.9431643997982,1192.136841530599,1182.3305186614,1172.5241957922008,1162.7178729230016,1152.9115500538023,1143.105227184603,1133.2989043154041,1123.6040169333548,1113.7976940641556,1103.9913711949566,1094.1850483257574,1084.3787254565582,1074.572402587359 +NG 2-on-1 Combined Cycle (F-Frame)/Advanced,1499.2530441159731,1484.5435598121744,1469.7226400212257,1455.0131557174268,1440.1922359264781,1425.3713161355292,1410.6618318317308,1395.8409120407816,1381.1314277369831,1366.3105079460342,1351.6010236422358,1336.7801038512866,1321.959184060338,1307.2496997565393,1296.2175865286904,1285.0740378136913,1274.041924585842,1263.0098113579932,1251.977698130144,1240.834149415145,1229.8020361872957,1218.7699229594468,1207.7378097315977,1196.5942610165987,1185.5621477887498,1174.5300345609005,1163.4979213330514,1152.3543726180524,1141.3222593902035 +NG 2-on-1 Combined Cycle (F-Frame)/Moderate,1499.2530441159731,1487.329446990924,1475.2944143787252,1463.259381766526,1451.3357846414772,1439.300752029278,1427.265719417079,1415.3421222920301,1403.307089679831,1391.2720570676322,1379.348459942583,1367.3134273303842,1355.2783947181854,1343.3547975931363,1333.2141682624872,1323.073538931838,1312.9329096011888,1302.6808447833896,1292.5402154527408,1282.3995861220913,1272.2589567914424,1262.1183274607931,1251.977698130144,1241.837068799495,1231.6964394688457,1221.5558101381966,1211.4151808075474,1201.2745514768983,1191.1339221462492 +NG 2-on-1 Combined Cycle (F-Frame)/Conservative,1499.2530441159731,1490.1153341696738,1480.8661887362248,1471.6170433027753,1462.367897869326,1453.118752435877,1443.9810424895777,1434.7318970561284,1425.4827516226794,1416.2336061892302,1407.0958962429308,1397.8467508094818,1388.5976053760323,1379.348459942583,1370.099314509134,1360.9616045628347,1351.7124591293855,1342.4633136959364,1333.2141682624872,1324.0764583161879,1314.8273128827389,1305.5781674492894,1296.32902201584,1287.079876582391,1277.9421666360918,1268.6930212026425,1259.4438757691935,1250.1947303357442,1241.057020389445 +NG 2-on-1 Combined Cycle (H-Frame)/Advanced,1536.02675487547,1518.4199479057713,1500.8131409360728,1483.2063339663744,1465.5995269966759,1447.9927200269774,1430.3859130572787,1412.7791060875804,1395.172299117882,1377.5654921481835,1360.070120665635,1342.4633136959364,1324.856506726238,1307.2496997565393,1296.2175865286904,1285.0740378136913,1274.041924585842,1263.0098113579932,1251.977698130144,1240.834149415145,1229.8020361872957,1218.7699229594468,1207.7378097315977,1196.5942610165987,1185.5621477887498,1174.5300345609005,1163.4979213330514,1152.3543726180524,1141.3222593902035 +NG 2-on-1 Combined Cycle (H-Frame)/Moderate,1536.02675487547,1522.4316254431712,1508.9479314980222,1495.3528020657234,1481.8691081205745,1468.2739786882755,1454.790284743127,1441.1951553108279,1427.7114613656793,1414.1163319333803,1400.6326379882314,1387.0375085559326,1373.5538146107835,1359.958685178485,1349.7066203606857,1339.4545555428865,1329.2024907250875,1318.9504259072883,1308.6983610894893,1298.44629627169,1288.082795966741,1277.8307311489418,1267.5786663311426,1257.3266015133436,1247.0745366955443,1236.8224718777453,1226.570407059946,1216.2069067549971,1205.954841937198 +NG 2-on-1 Combined Cycle (H-Frame)/Conservative,1536.02675487547,1526.5547384677209,1517.0827220599717,1507.4992701650724,1498.027253757323,1488.5552373495739,1479.0832209418247,1469.6112045340756,1460.1391881263264,1450.667171718577,1441.1951553108279,1431.7231389030787,1422.2511224953296,1412.7791060875804,1403.307089679831,1393.835073272082,1384.3630568643327,1374.8910404565836,1365.4190240488344,1355.947007641085,1346.474991233336,1337.0029748255868,1327.5309584178376,1318.0589420100882,1308.4754901151894,1299.00347370744,1289.5314572996908,1280.0594408919417,1270.5874244841925 +NG 1-on-1 Combined Cycle (H-Frame)/Advanced,1762.9094067128508,1750.6515031263518,1738.3935995398529,1725.021341081854,1712.763437495355,1700.505533908856,1688.247630322357,1674.8753718643582,1662.6174682778592,1650.3595646913602,1638.1016611048613,1624.7294026468624,1612.4714990603634,1600.2135954738644,1585.7269821443658,1572.354723686367,1558.982465228368,1544.4958518988692,1531.1235934408703,1517.7513349828714,1503.2647216533728,1489.892463195374,1476.520204737375,1462.0335914078762,1448.6613329498773,1434.1747196203785,1420.8024611623796,1407.430202704381,1392.943589374882 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,1762.9094067128508,1751.7658579978518,1739.5079544113528,1727.2500508248538,1716.1065021098548,1703.8485985233558,1692.7050498083568,1680.4471462218578,1669.3035975068588,1657.0456939203598,1645.9021452053607,1633.6442416188618,1621.3863380323628,1610.2427893173638,1597.9848857308648,1585.7269821443658,1572.354723686367,1560.096820099868,1547.838916513369,1535.58101292687,1523.323109340371,1511.065205753872,1498.807302167373,1486.5493985808741,1474.2914949943752,1460.9192365363763,1448.6613329498773,1436.4034293633783,1424.1455257768794 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,1762.9094067128508,1751.7658579978518,1740.6223092828527,1730.5931154393534,1719.4495667243543,1708.3060180093553,1697.1624692943562,1686.0189205793572,1674.8753718643582,1663.7318231493591,1652.58827443436,1642.559080590861,1631.415531875862,1620.2719831608629,1609.1284344458638,1597.9848857308648,1586.8413370158655,1575.6977883008665,1565.6685944573674,1554.5250457423683,1543.3814970273693,1532.2379483123702,1521.0943995973712,1509.9508508823722,1498.807302167373,1487.663753452374,1477.634559608875,1466.491010893876,1455.3474621788769 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,3071.8306387766397,2987.139668542647,2902.560133795804,2817.869163561811,2733.2896288149686,2648.7100940681257,2564.019123834133,2479.43958908729,2394.748618853297,2310.169084106454,2225.4781138724616,2140.8985791256187,2056.207608891626,1971.628074144783,1949.118105740485,1926.608137336187,1904.0981689318887,1881.6996360147405,1859.1896676104427,1836.6796992061445,1814.1697308018463,1791.7711978846985,1769.2612294804003,1746.751261076102,1724.2412926718039,1701.731324267506,1679.3327913503579,1656.8228229460597,1634.3128545417615 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,3071.8306387766397,3015.332846791595,2958.835054806549,2902.3372628215043,2845.8394708364594,2789.3416788514137,2732.7324513792187,2676.2346593941734,2619.736867409128,2563.239075424083,2506.741283439038,2450.2434914539926,2393.7456994689474,2337.247907483902,2311.840616413704,2286.4333253435066,2260.914598786159,2235.5073077159605,2210.100016645763,2184.692725575565,2159.1739990182173,2133.7667079480193,2108.3594168778213,2082.952125807624,2057.544834737426,2032.026108180078,2006.6188171098802,1981.2115260396824,1955.8042349694842 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,3071.8306387766397,3043.414589553392,3015.1099758172945,2986.693926594047,2958.277877370799,2929.973263634702,2901.5572144114544,2873.1411651882067,2844.8365514521092,2816.4205022288616,2788.004453005614,2759.6998392695164,2731.2837900462687,2702.867740823021,2674.5631270869235,2646.147077863676,2617.731028640428,2589.4264149043306,2561.010365681083,2532.5943164578352,2504.289702721738,2475.8736534984905,2447.457604275243,2419.1529905391453,2390.7369413158976,2362.32089209265,2334.0162783565524,2305.6002291333048,2277.184179910057 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,2924.178618302902,2850.965503245359,2777.640952700665,2704.427837643121,2631.1032870984272,2557.778736553734,2484.5656214961896,2411.241070951496,2338.027955893952,2264.703405349258,2191.3788548045645,2118.165739747021,2044.8411892023269,1971.628074144783,1949.118105740485,1926.608137336187,1904.0981689318887,1881.6996360147405,1859.1896676104427,1836.6796992061445,1814.1697308018463,1791.7711978846985,1769.2612294804003,1746.751261076102,1724.2412926718039,1701.731324267506,1679.3327913503579,1656.8228229460597,1634.3128545417615 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,2924.178618302902,2874.1440845725565,2823.9981153550607,2773.852146137565,2723.706176920069,2673.5602077025733,2623.525673972228,2573.3797047547323,2523.2337355372365,2473.0877663197407,2422.941797102245,2372.795827884749,2322.7612941544035,2272.6153249369077,2247.87664678961,2223.1379686423115,2198.3992904950137,2173.660612347716,2148.921934200418,2124.18325605312,2099.556013392972,2074.8173352456743,2050.0786570983764,2025.3399789510786,2000.6013008037805,1975.8626226564827,1951.1239445091849,1926.385266361887,1901.646588214589 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,2924.178618302902,2897.211230412605,2870.2438425223067,2843.276454632009,2816.309066741712,2789.3416788514137,2762.374290961116,2735.4069030708183,2708.4395151805206,2681.472127290223,2654.5047393999253,2627.5373515096276,2600.5699636193294,2573.602575729032,2546.6351878387345,2519.6677999484364,2492.700412058139,2465.733024167841,2438.7656362775433,2411.798248387246,2384.830860496948,2357.8634726066502,2330.8960847163526,2303.928696826055,2276.961308935757,2249.9939210454595,2223.026533155162,2196.059145264864,2169.0917573745664 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,3419.9551006332103,3350.8650986002162,3281.775096567222,3212.685094534228,3143.595092501234,3074.50509046824,3005.4150884352457,2936.325086402251,2868.349439240757,2799.259437207763,2730.1694351747688,2661.0794331417746,2591.9894311087805,2522.8994290757864,2493.926202416789,2464.952975757791,2435.979749098794,2405.8921675682964,2376.9189409092987,2347.945714250301,2318.9724875913034,2289.9992609323062,2259.9116794018087,2230.938452742811,2201.9652260838134,2172.991999424816,2144.0187727658185,2113.931191235321,2084.9579645763233 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,3419.9551006332103,3369.8091314157145,3318.548807326719,3268.4028381092235,3218.2568688917277,3168.110899674232,3117.964930456736,3066.7046063677403,3016.5586371502445,2966.4126679327487,2916.266698715253,2866.120729497757,2814.860405408762,2764.714436191266,2734.6268546607685,2704.539273130271,2673.337336728274,2643.2497551977763,2613.1621736672787,2581.960237265281,2551.872655734784,2521.7850742042865,2490.583137802289,2460.4955562717914,2430.4079747412943,2399.206038339297,2369.1184568087992,2339.030875278302,2307.8289388763046 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,3419.9551006332103,3387.6388093597134,3356.436872957716,3324.1205816842185,3292.918645282221,3260.602354008724,3229.4004176067265,3197.0841263332295,3165.882189931232,3133.5658986577346,3102.3639622557375,3070.04767098224,3038.8457345802426,3006.5294433067456,2975.327506904748,2943.0112156312507,2911.8092792292537,2880.607342827256,2848.2910515537587,2817.0891151517617,2784.7728238782643,2753.5708874762668,2721.25459620277,2690.0526598007723,2657.736368527275,2626.534432125278,2594.2181408517804,2563.016204449783,2530.699913176286 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,3117.073446559536,3030.2652020696937,2943.345522092701,2856.537277602858,2769.7290331130152,2682.920788623173,2596.11254413333,2509.1928641563372,2422.384619666495,2335.576375176652,2248.7681306868094,2161.9598861969666,2075.1516417071243,1988.2319617301316,1965.6105578386837,1942.8777184600856,1920.2563145686374,1897.5234751900393,1874.9020712985912,1852.169231919993,1829.4363925413952,1806.814988649947,1784.082149271349,1761.4607453799008,1738.7279060013027,1716.1065021098548,1693.3736627312564,1670.6408233526586,1648.0194194612106 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,3117.073446559536,3059.2384287286914,3001.403410897846,2943.5683930670007,2885.7333752361556,2827.8983574053104,2770.0633395744658,2712.3397572307704,2654.5047393999253,2596.66972156908,2538.834703738235,2480.99968590739,2423.164668076545,2365.3296502456997,2339.588052714052,2313.846455182404,2288.1048576507565,2262.3632601191084,2236.6216625874604,2210.880065055813,2185.138467524165,2159.396869992517,2133.6552724608696,2107.9136749292215,2082.1720773975735,2056.430479865926,2030.688882334278,2004.8358493154801,1979.0942517838325 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,3117.073446559536,3088.2116553876886,3059.461299702991,3030.5995085311433,3001.7377173592954,2972.9873616745986,2944.1255705027506,2915.375214818053,2886.513423646206,2857.763067961508,2828.90127678966,2800.150921104963,2771.2891299331154,2742.427338761268,2713.67698307657,2684.8151919047227,2656.064836220025,2627.2030450481775,2598.45268936348,2569.5908981916327,2540.729107019785,2511.978751335087,2483.11696016324,2454.3666044785423,2425.5048133066944,2396.754457621997,2367.8926664501496,2339.142310765452,2310.2805195936044 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,2924.178618302902,2850.965503245359,2777.640952700665,2704.427837643121,2631.1032870984272,2557.778736553734,2484.5656214961896,2411.241070951496,2338.027955893952,2264.703405349258,2191.3788548045645,2118.165739747021,2044.8411892023269,1971.628074144783,1949.118105740485,1926.608137336187,1904.0981689318887,1881.6996360147405,1859.1896676104427,1836.6796992061445,1814.1697308018463,1791.7711978846985,1769.2612294804003,1746.751261076102,1724.2412926718039,1701.731324267506,1679.3327913503579,1656.8228229460597,1634.3128545417615 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,2924.178618302902,2874.1440845725565,2823.9981153550607,2773.852146137565,2723.706176920069,2673.5602077025733,2623.525673972228,2573.3797047547323,2523.2337355372365,2473.0877663197407,2422.941797102245,2372.795827884749,2322.7612941544035,2272.6153249369077,2247.87664678961,2223.1379686423115,2198.3992904950137,2173.660612347716,2148.921934200418,2124.18325605312,2099.556013392972,2074.8173352456743,2050.0786570983764,2025.3399789510786,2000.6013008037805,1975.8626226564827,1951.1239445091849,1926.385266361887,1901.646588214589 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,2924.178618302902,2897.211230412605,2870.2438425223067,2843.276454632009,2816.309066741712,2789.3416788514137,2762.374290961116,2735.4069030708183,2708.4395151805206,2681.472127290223,2654.5047393999253,2627.5373515096276,2600.5699636193294,2573.602575729032,2546.6351878387345,2519.6677999484364,2492.700412058139,2465.733024167841,2438.7656362775433,2411.798248387246,2384.830860496948,2357.8634726066502,2330.8960847163526,2303.928696826055,2276.961308935757,2249.9939210454595,2223.026533155162,2196.059145264864,2169.0917573745664 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,3466.7580052362064,3395.4392934602124,3325.2349365557184,3253.9162247797244,3183.7118678752304,3112.3931560992364,3042.1887991947424,2970.8700874187484,2900.6657305142544,2829.3470187382604,2758.0283069622665,2687.8239500577724,2616.5052382817785,2546.3008813772844,2516.213299846787,2487.240073187789,2457.152491657292,2428.1792649982945,2399.206038339297,2369.1184568087992,2340.145230149802,2310.0576486193045,2281.084421960307,2250.9968404298093,2222.023613770812,2193.0503871118144,2162.962805581317,2133.989578922319,2103.901997391822 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,3466.7580052362064,3415.4976811472106,3364.237357058215,3311.8626780977197,3260.602354008724,3209.3420299197282,3158.0817058307325,3105.707026870237,3054.4467027812416,3003.186378692246,2951.92605460325,2900.6657305142544,2848.2910515537587,2797.030727464763,2765.828791062766,2735.7412095322684,2704.539273130271,2673.337336728274,2643.2497551977763,2612.0478187957788,2580.8458823937813,2550.758300863284,2519.5563644612866,2488.354428059289,2458.266846528792,2427.0649101267945,2395.862973724797,2365.7753921942995,2334.5734557923024 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,3466.7580052362064,3434.4417139627094,3402.125422689212,3369.8091314157145,3337.4928401422176,3306.29090374022,3273.9746124667226,3241.6583211932257,3209.3420299197282,3177.025738646231,3144.709447372734,3112.3931560992364,3080.076864825739,3047.760573552242,3016.5586371502445,2984.242345876747,2951.92605460325,2919.6097633297527,2887.2934720562557,2854.9771807827583,2822.660889509261,2790.344598235764,2758.0283069622665,2725.712015688769,2694.510079286772,2662.1937880132746,2629.877496739777,2597.56120546628,2565.2449141927827 diff --git a/tests/data/Natural_Gas_FE/R&D/TechLife/df_fom.csv b/tests/data/Natural_Gas_FE/R&D/TechLife/df_fom.csv index 4afb961..d75d001 100644 --- a/tests/data/Natural_Gas_FE/R&D/TechLife/df_fom.csv +++ b/tests/data/Natural_Gas_FE/R&D/TechLife/df_fom.csv @@ -1,22 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combustion Turbine (F-Frame)/Advanced,24,24,23.8,23.7,23.6,23.4,23.3,23.2,23,22.9,22.8,22.6,22.5,22.4,22.3,22.1,22.0,21.9,21.7,21.6,21.5,21.3,21.2,21.1,20.9,20.8,20.7,20.5,20.4,20.3 -NG Combustion Turbine (F-Frame)/Moderate,24,24,23.8,23.7,23.6,23.4,23.3,23.2,23,22.9,22.8,22.6,22.5,22.4,22.3,22.1,22.0,21.9,21.7,21.6,21.5,21.3,21.2,21.1,20.9,20.8,20.7,20.5,20.4,20.3 -NG Combustion Turbine (F-Frame)/Conservative,24,24,23.8,23.7,23.6,23.4,23.3,23.2,23,22.9,22.8,22.6,22.5,22.4,22.3,22.1,22.0,21.9,21.7,21.6,21.5,21.3,21.2,21.1,20.9,20.8,20.7,20.5,20.4,20.3 -NG Combined Cycle (F-Frame)/Advanced,31.1,31.1,30.7,30.3,29.8,29.4,29,28.5,28.1,27.7,27.2,26.8,26.4,25.9,25.5,25.3,25.1,24.8,24.6,24.4,24.2,24.0,23.7,23.5,23.3,23.1,22.9,22.7,22.4,22.2 -NG Combined Cycle (F-Frame)/Moderate,31.1,31.1,30.8,30.5,30.2,29.9,29.6,29.3,29,28.7,28.4,28.1,27.7,27.4,27.1,26.9,26.7,26.5,26.3,26.1,25.9,25.7,25.5,25.3,25.1,24.9,24.7,24.5,24.3,24.1 -NG Combined Cycle (F-Frame)/Conservative,31.1,31.1,30.9,30.8,30.6,30.4,30.2,30,29.9,29.7,29.5,29.3,29.1,29.0,28.8,28.6,28.4,28.2,28.0,27.9,27.7,27.5,27.3,27.1,27.0,26.8,26.6,26.4,26.2,26.1 -NG Combined Cycle (H-Frame)/Advanced,30.8,30.8,30.4,30,29.6,29.2,28.8,28.4,28,27.5,27.1,26.7,26.3,25.9,25.5,25.3,25.1,24.8,24.6,24.4,24.2,24.0,23.7,23.5,23.3,23.1,22.9,22.7,22.4,22.2 -NG Combined Cycle (H-Frame)/Moderate,30.8,30.8,30.5,30.2,29.9,29.6,29.3,29,28.7,28.4,28.1,27.8,27.5,27.2,26.9,26.7,26.5,26.3,26.1,25.9,25.7,25.5,25.3,25.1,24.9,24.7,24.5,24.3,24.1,23.9 -NG Combined Cycle (H-Frame)/Conservative,30.8,30.8,30.6,30.5,30.3,30.1,29.9,29.7,29.5,29.3,29.2,29.0,28.8,28.6,28.4,28.2,28.0,27.8,27.7,27.5,27.3,27.1,26.9,26.7,26.5,26.4,26.2,26.0,25.8,25.6 -NG Combined Cycle (F-Frame) 95% CCS/Advanced,63.7,63.7,61.8,60,58.1,56.2,54.4,52.5,50.6,48.7,46.9,45.0,43.1,41.2,39.4,38.9,38.5,38.0,37.6,37.2,36.7,36.3,35.8,35.4,34.9,34.5,34.1,33.6,33.2,32.7 -NG Combined Cycle (F-Frame) 95% CCS/Moderate,63.7,63.7,62.5,61.3,60.1,58.9,57.6,56.4,55.2,54.0,52.8,51.6,50.4,49.1,47.9,47.4,46.9,46.4,45.9,45.4,44.9,44.4,43.9,43.4,42.9,42.4,41.9,41.4,40.9,40.4 -NG Combined Cycle (F-Frame) 95% CCS/Conservative,63.7,63.7,63.2,62.6,62.1,61.5,60.9,60.4,59.8,59.3,58.7,58.1,57.6,57.0,56.5,55.9,55.4,54.8,54.2,53.7,53.1,52.6,52.0,51.5,50.9,50.3,49.8,49.2,48.7,48.1 -NG Combined Cycle (H-Frame) 95% CCS/Advanced,59.3,59.3,57.8,56.3,54.7,53.2,51.6,50.1,48.6,47.0,45.5,44.0,42.4,40.9,39.4,38.9,38.5,38.0,37.6,37.2,36.7,36.3,35.8,35.4,34.9,34.5,34.1,33.6,33.2,32.7 -NG Combined Cycle (H-Frame) 95% CCS/Moderate,59.3,59.3,58.3,57.3,56.2,55.2,54.2,53.1,52.1,51.1,50.0,49.0,48.0,46.9,45.9,45.4,44.9,44.4,44.0,43.5,43.0,42.5,42.0,41.5,41.0,40.6,40.1,39.6,39.1,38.6 -NG Combined Cycle (H-Frame) 95% CCS/Conservative,59.3,59.3,58.8,58.3,57.7,57.2,56.7,56.1,55.6,55.1,54.6,54.0,53.5,53.0,52.4,51.9,51.4,50.8,50.3,49.8,49.2,48.7,48.2,47.7,47.1,46.6,46.1,45.5,45.0,44.5 -NG Combined Cycle (F-Frame) 97% CCS/Advanced,64.6,64.6,62.7,60.8,58.9,57,55,53.1,51.2,49.3,47.4,45.5,43.5,41.6,39.7,39.3,38.8,38.4,37.9,37.5,37.0,36.6,36.1,35.7,35.2,34.8,34.4,33.9,33.5,33.0 -NG Combined Cycle (F-Frame) 97% CCS/Moderate,64.6,64.6,63.4,62.2,60.9,59.7,58.4,57.2,55.9,54.7,53.5,52.2,51.0,49.7,48.5,48.0,47.5,47.0,46.5,46.0,45.5,45.0,44.4,43.9,43.4,42.9,42.4,41.9,41.4,40.9 -NG Combined Cycle (F-Frame) 97% CCS/Conservative,64.6,64.6,64.1,63.5,62.9,62.4,61.8,61.2,60.7,60.1,59.5,59.0,58.4,57.8,57.3,56.7,56.2,55.6,55.0,54.5,53.9,53.3,52.8,52.2,51.6,51.1,50.5,49.9,49.4,48.8 -NG Combined Cycle (H-Frame) 97% CCS/Advanced,60.1,60.1,58.6,57,55.4,53.8,52.3,50.7,49.1,47.6,46.0,44.4,42.8,41.3,39.7,39.3,38.8,38.4,37.9,37.5,37.0,36.6,36.1,35.7,35.2,34.8,34.4,33.9,33.5,33.0 -NG Combined Cycle (H-Frame) 97% CCS/Moderate,60.1,60.1,59.1,58,57,55.9,54.9,53.8,52.8,51.7,50.6,49.6,48.5,47.5,46.4,45.9,45.4,44.9,44.5,44.0,43.5,43.0,42.5,42.0,41.5,41.0,40.5,40.0,39.5,39.0 -NG Combined Cycle (H-Frame) 97% CCS/Conservative,60.1,60.1,59.6,59.1,58.5,58,57.4,56.9,56.4,55.8,55.3,54.8,54.2,53.7,53.1,52.6,52.1,51.5,51.0,50.5,49.9,49.4,48.8,48.3,47.8,47.2,46.7,46.1,45.6,45.1 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combustion Turbine (F-Frame)/Advanced,26.1,26,25.8,25.7,25.6,25.4,25.3,25.1,25,24.8,24.7,24.5,24.4,24.2,24.1,23.9,23.8,23.7,23.5,23.4,23.2,23.1,22.9,22.8,22.6,22.5,22.3,22.2,22.0 +NG Combustion Turbine (F-Frame)/Moderate,26.1,26,25.8,25.7,25.6,25.4,25.3,25.1,25,24.8,24.7,24.5,24.4,24.2,24.1,23.9,23.8,23.7,23.5,23.4,23.2,23.1,22.9,22.8,22.6,22.5,22.3,22.2,22.0 +NG Combustion Turbine (F-Frame)/Conservative,26.1,26,25.8,25.7,25.6,25.4,25.3,25.1,25,24.8,24.7,24.5,24.4,24.2,24.1,23.9,23.8,23.7,23.5,23.4,23.2,23.1,22.9,22.8,22.6,22.5,22.3,22.2,22.0 +NG 2-on-1 Combined Cycle (F-Frame)/Advanced,34.5,34,33.5,33,32.6,32.1,31.6,31.1,30.7,30.2,29.7,29.2,28.8,28.3,28.0,27.8,27.6,27.3,27.1,26.8,26.6,26.4,26.1,25.9,25.6,25.4,25.1,24.9,24.7 +NG 2-on-1 Combined Cycle (F-Frame)/Moderate,34.5,34.1,33.8,33.5,33.1,32.8,32.4,32.1,31.8,31.4,31.1,30.7,30.4,30.1,29.8,29.6,29.4,29.2,29.0,28.7,28.5,28.3,28.1,27.8,27.6,27.4,27.2,27.0,26.7 +NG 2-on-1 Combined Cycle (F-Frame)/Conservative,34.5,34.3,34.1,33.9,33.7,33.5,33.3,33.1,32.8,32.6,32.4,32.2,32.0,31.8,31.6,31.4,31.2,31.0,30.8,30.6,30.4,30.2,30.0,29.8,29.6,29.4,29.2,29.0,28.8 +NG 2-on-1 Combined Cycle (H-Frame)/Advanced,34.1,33.7,33.2,32.8,32.3,31.9,31.4,31,30.5,30.1,29.6,29.2,28.7,28.3,28.0,27.8,27.6,27.3,27.1,26.8,26.6,26.4,26.1,25.9,25.6,25.4,25.1,24.9,24.7 +NG 2-on-1 Combined Cycle (H-Frame)/Moderate,34.1,33.8,33.5,33.2,32.8,32.5,32.2,31.8,31.5,31.2,30.9,30.5,30.2,29.9,29.6,29.4,29.2,29.0,28.7,28.5,28.3,28.1,27.8,27.6,27.4,27.2,26.9,26.7,26.5 +NG 2-on-1 Combined Cycle (H-Frame)/Conservative,34.1,33.9,33.7,33.5,33.3,33.1,32.9,32.7,32.5,32.3,32.1,31.9,31.7,31.4,31.2,31.0,30.8,30.6,30.4,30.2,30.0,29.8,29.6,29.4,29.2,29.0,28.7,28.5,28.3 +NG 1-on-1 Combined Cycle (H-Frame)/Advanced,40,40,39,39,39,38,38,38,37,37.0,37.0,36.0,36.0,36.0,35.0,35.0,35.0,34.0,34.0,34.0,34.0,33.0,33.0,33.0,32.0,32.0,32.0,31.0,31.0 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,40,40,39,39,39,38,38,38,38,37.0,37.0,37.0,36.0,36.0,36.0,36.0,35.0,35.0,35.0,35.0,34.0,34.0,34.0,33.0,33.0,33.0,33.0,32.0,32.0 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,40,40,39,39,39,39,38,38,38,38.0,37.0,37.0,37.0,37.0,36.0,36.0,36.0,36.0,36.0,35.0,35.0,35.0,35.0,34.0,34.0,34.0,34.0,33.0,33.0 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,70.7,68.6,66.4,64.3,62.2,60,57.9,55.8,53.6,51.5,49.3,47.2,45.1,42.9,42.4,41.9,41.5,41.0,40.5,40.0,39.5,39.0,38.5,38.0,37.5,37.0,36.5,36.0,35.5 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,70.7,69.3,67.9,66.6,65.2,63.8,62.4,61.1,59.7,58.3,56.9,55.5,54.2,52.8,52.2,51.7,51.1,50.5,50.0,49.4,48.9,48.3,47.8,47.2,46.6,46.1,45.5,45.0,44.4 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,70.7,70.1,69.5,68.8,68.2,67.6,67,66.4,65.7,65.1,64.5,63.9,63.2,62.6,62.0,61.4,60.8,60.1,59.5,58.9,58.3,57.6,57.0,56.4,55.8,55.2,54.5,53.9,53.3 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,65.8,64.1,62.3,60.6,58.8,57,55.3,53.5,51.7,50.0,48.2,46.5,44.7,42.9,42.4,41.9,41.5,41.0,40.5,40.0,39.5,39.0,38.5,38.0,37.5,37.0,36.5,36.0,35.5 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,65.8,64.7,63.5,62.3,61.1,60,58.8,57.6,56.4,55.3,54.1,52.9,51.7,50.5,50.0,49.5,48.9,48.4,47.8,47.3,46.8,46.2,45.7,45.1,44.6,44.0,43.5,43.0,42.4 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,65.8,65.2,64.7,64.1,63.5,62.9,62.3,61.7,61.1,60.5,59.9,59.3,58.7,58.2,57.6,57.0,56.4,55.8,55.2,54.6,54.0,53.4,52.8,52.2,51.7,51.1,50.5,49.9,49.3 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,78,76,75,73,71,70,68,66,65,63.0,61.0,60.0,58.0,56.0,56.0,55.0,54.0,54.0,53.0,52.0,52.0,51.0,50.0,50.0,49.0,49.0,48.0,47.0,47.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,78,77,76,74,73,72,71,70,69,67.0,66.0,65.0,64.0,63.0,62.0,61.0,61.0,60.0,59.0,59.0,58.0,57.0,57.0,56.0,55.0,55.0,54.0,53.0,53.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,78,77,77,76,75,75,74,73,72,72.0,71.0,70.0,70.0,69.0,68.0,68.0,67.0,66.0,66.0,65.0,64.0,63.0,63.0,62.0,61.0,61.0,60.0,59.0,59.0 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,71.7,69.5,67.4,65.2,63,60.8,58.6,56.4,54.2,52.1,49.9,47.7,45.5,43.3,42.8,42.3,41.8,41.3,40.8,40.3,39.8,39.3,38.8,38.3,37.8,37.3,36.8,36.3,35.8 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,71.7,70.3,68.9,67.5,66.1,64.7,63.3,61.9,60.5,59.0,57.6,56.2,54.8,53.4,52.8,52.3,51.7,51.2,50.6,50.0,49.5,48.9,48.3,47.8,47.2,46.6,46.1,45.5,44.9 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,71.7,71.1,70.5,69.8,69.2,68.6,67.9,67.3,66.7,66.0,65.4,64.8,64.2,63.5,62.9,62.3,61.6,61.0,60.4,59.7,59.1,58.5,57.8,57.2,56.6,55.9,55.3,54.7,54.0 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,65.8,64.1,62.3,60.6,58.8,57,55.3,53.5,51.7,50.0,48.2,46.5,44.7,42.9,42.4,41.9,41.5,41.0,40.5,40.0,39.5,39.0,38.5,38.0,37.5,37.0,36.5,36.0,35.5 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,65.8,64.7,63.5,62.3,61.1,60,58.8,57.6,56.4,55.3,54.1,52.9,51.7,50.5,50.0,49.5,48.9,48.4,47.8,47.3,46.8,46.2,45.7,45.1,44.6,44.0,43.5,43.0,42.4 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,65.8,65.2,64.7,64.1,63.5,62.9,62.3,61.7,61.1,60.5,59.9,59.3,58.7,58.2,57.6,57.0,56.4,55.8,55.2,54.6,54.0,53.4,52.8,52.2,51.7,51.1,50.5,49.9,49.3 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,79,77,76,74,72,70,69,67,65,64.0,62.0,60.0,58.0,57.0,56.0,55.0,55.0,54.0,53.0,53.0,52.0,52.0,51.0,50.0,50.0,49.0,48.0,48.0,47.0 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,79,78,77,75,74,73,72,71,69,68.0,67.0,66.0,65.0,63.0,63.0,62.0,61.0,61.0,60.0,59.0,59.0,58.0,57.0,57.0,56.0,55.0,55.0,54.0,53.0 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,79,78,78,77,76,76,75,74,73,73.0,72.0,71.0,71.0,70.0,69.0,68.0,68.0,67.0,66.0,66.0,65.0,64.0,64.0,63.0,62.0,61.0,61.0,60.0,59.0 diff --git a/tests/data/Natural_Gas_FE/R&D/TechLife/df_gcc.csv b/tests/data/Natural_Gas_FE/R&D/TechLife/df_gcc.csv index 0fda5e2..2e475ca 100644 --- a/tests/data/Natural_Gas_FE/R&D/TechLife/df_gcc.csv +++ b/tests/data/Natural_Gas_FE/R&D/TechLife/df_gcc.csv @@ -1,22 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combustion Turbine (F-Frame)/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combustion Turbine (F-Frame)/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combustion Turbine (F-Frame)/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame)/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame)/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame)/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame)/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame)/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame)/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame) 95% CCS/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame) 95% CCS/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame) 95% CCS/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame) 95% CCS/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame) 95% CCS/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame) 95% CCS/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame) 97% CCS/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame) 97% CCS/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (F-Frame) 97% CCS/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame) 97% CCS/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame) 97% CCS/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Combined Cycle (H-Frame) 97% CCS/Conservative,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combustion Turbine (F-Frame)/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG Combustion Turbine (F-Frame)/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG Combustion Turbine (F-Frame)/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame)/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame)/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame)/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame)/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame)/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame)/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame)/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 diff --git a/tests/data/Natural_Gas_FE/R&D/TechLife/df_hr.csv b/tests/data/Natural_Gas_FE/R&D/TechLife/df_hr.csv index 1bf6f16..b20ebd0 100644 --- a/tests/data/Natural_Gas_FE/R&D/TechLife/df_hr.csv +++ b/tests/data/Natural_Gas_FE/R&D/TechLife/df_hr.csv @@ -1,22 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combustion Turbine (F-Frame)/Advanced,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717 -NG Combustion Turbine (F-Frame)/Moderate,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717 -NG Combustion Turbine (F-Frame)/Conservative,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717 -NG Combined Cycle (F-Frame)/Advanced,6.363,6.363,6.332,6.3,6.269,6.238,6.206,6.175,6.143,6.112,6.081,6.049,6.018,5.986,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955 -NG Combined Cycle (F-Frame)/Moderate,6.363,6.363,6.348,6.332,6.316,6.3,6.285,6.269,6.253,6.238,6.222,6.206,6.19,6.175,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159 -NG Combined Cycle (F-Frame)/Conservative,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363 -NG Combined Cycle (H-Frame)/Advanced,6.196,6.196,6.177,6.159,6.14,6.122,6.103,6.085,6.066,6.048,6.029,6.011,5.992,5.973,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955 -NG Combined Cycle (H-Frame)/Moderate,6.196,6.196,6.187,6.177,6.168,6.159,6.15,6.14,6.131,6.122,6.112,6.103,6.094,6.085,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075 -NG Combined Cycle (H-Frame)/Conservative,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196 -NG Combined Cycle (F-Frame) 95% CCS/Advanced,7.22,7.22,7.162,7.105,7.048,6.99,6.933,6.875,6.818,6.761,6.703,6.646,6.589,6.531,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474 -NG Combined Cycle (F-Frame) 95% CCS/Moderate,7.22,7.22,7.191,7.162,7.134,7.105,7.076,7.048,7.019,6.99,6.961,6.933,6.904,6.875,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847 -NG Combined Cycle (F-Frame) 95% CCS/Conservative,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22 -NG Combined Cycle (H-Frame) 95% CCS/Advanced,7.007,7.007,6.966,6.925,6.884,6.843,6.802,6.761,6.72,6.679,6.638,6.597,6.556,6.515,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474 -NG Combined Cycle (H-Frame) 95% CCS/Moderate,7.007,7.007,6.986,6.966,6.945,6.925,6.904,6.884,6.863,6.843,6.822,6.802,6.781,6.761,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74 -NG Combined Cycle (H-Frame) 95% CCS/Conservative,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007 -NG Combined Cycle (F-Frame) 97% CCS/Advanced,7.26,7.26,7.201,7.142,7.083,7.025,6.966,6.907,6.848,6.79,6.731,6.672,6.614,6.555,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496 -NG Combined Cycle (F-Frame) 97% CCS/Moderate,7.26,7.26,7.23,7.201,7.171,7.142,7.113,7.083,7.054,7.025,6.995,6.966,6.937,6.907,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878 -NG Combined Cycle (F-Frame) 97% CCS/Conservative,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26 -NG Combined Cycle (H-Frame) 97% CCS/Advanced,7.045,7.045,7.003,6.961,6.918,6.876,6.834,6.792,6.749,6.707,6.665,6.623,6.581,6.538,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496 -NG Combined Cycle (H-Frame) 97% CCS/Moderate,7.045,7.045,7.024,7.003,6.982,6.961,6.939,6.918,6.897,6.876,6.855,6.834,6.813,6.792,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771,6.771 -NG Combined Cycle (H-Frame) 97% CCS/Conservative,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045,7.045 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combustion Turbine (F-Frame)/Advanced,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717 +NG Combustion Turbine (F-Frame)/Moderate,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717 +NG Combustion Turbine (F-Frame)/Conservative,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717,9.717 +NG 2-on-1 Combined Cycle (F-Frame)/Advanced,6.363,6.332,6.3,6.269,6.238,6.206,6.175,6.143,6.112,6.081,6.049,6.018,5.986,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955 +NG 2-on-1 Combined Cycle (F-Frame)/Moderate,6.363,6.348,6.332,6.316,6.3,6.285,6.269,6.253,6.238,6.222,6.206,6.19,6.175,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159,6.159 +NG 2-on-1 Combined Cycle (F-Frame)/Conservative,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363,6.363 +NG 2-on-1 Combined Cycle (H-Frame)/Advanced,6.196,6.177,6.159,6.14,6.122,6.103,6.085,6.066,6.048,6.029,6.011,5.992,5.973,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955,5.955 +NG 2-on-1 Combined Cycle (H-Frame)/Moderate,6.196,6.187,6.177,6.168,6.159,6.15,6.14,6.131,6.122,6.112,6.103,6.094,6.085,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075,6.075 +NG 2-on-1 Combined Cycle (H-Frame)/Conservative,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196,6.196 +NG 1-on-1 Combined Cycle (H-Frame)/Advanced,6.068,6.061,6.054,6.047,6.04,6.034,6.027,6.02,6.013,6.006,5.999,5.993,5.986,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979,5.979 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,6.068,6.064,6.061,6.057,6.054,6.051,6.047,6.044,6.04,6.037,6.034,6.03,6.027,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023,6.023 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068,6.068 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,7.22,7.162,7.105,7.048,6.99,6.933,6.875,6.818,6.761,6.703,6.646,6.589,6.531,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,7.22,7.191,7.162,7.134,7.105,7.076,7.048,7.019,6.99,6.961,6.933,6.904,6.875,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847,6.847 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22,7.22 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,7.007,6.966,6.925,6.884,6.843,6.802,6.761,6.72,6.679,6.638,6.597,6.556,6.515,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,7.007,6.986,6.966,6.945,6.925,6.904,6.884,6.863,6.843,6.822,6.802,6.781,6.761,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,6.848,6.822,6.795,6.769,6.743,6.716,6.69,6.664,6.637,6.611,6.585,6.558,6.532,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506,6.506 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,6.848,6.835,6.822,6.808,6.795,6.782,6.769,6.756,6.743,6.73,6.716,6.703,6.69,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677,6.677 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848,6.848 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,7.26,7.201,7.142,7.083,7.025,6.966,6.907,6.848,6.79,6.731,6.672,6.614,6.555,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496,6.496 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,7.26,7.23,7.201,7.171,7.142,7.113,7.083,7.054,7.025,6.995,6.966,6.937,6.907,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878,6.878 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26,7.26 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,7.007,6.966,6.925,6.884,6.843,6.802,6.761,6.72,6.679,6.638,6.597,6.556,6.515,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474,6.474 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,7.007,6.986,6.966,6.945,6.925,6.904,6.884,6.863,6.843,6.822,6.802,6.781,6.761,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74,6.74 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007,7.007 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,6.884,6.856,6.829,6.802,6.774,6.747,6.719,6.692,6.665,6.637,6.61,6.583,6.555,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528,6.528 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,6.884,6.87,6.856,6.843,6.829,6.815,6.802,6.788,6.774,6.76,6.747,6.733,6.719,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706,6.706 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884 diff --git a/tests/data/Natural_Gas_FE/R&D/TechLife/df_occ.csv b/tests/data/Natural_Gas_FE/R&D/TechLife/df_occ.csv index 8155c67..dc391b8 100644 --- a/tests/data/Natural_Gas_FE/R&D/TechLife/df_occ.csv +++ b/tests/data/Natural_Gas_FE/R&D/TechLife/df_occ.csv @@ -1,22 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combustion Turbine (F-Frame)/Advanced,1002.6,1002.6,994.6,986.7,978.8,970.9,962.9,955,947.1,939.2,931.3,923.3,915.4,907.5,899.6,891.6,883.7,875.8,867.9,859.9,852.0,844.1,836.2,828.3,820.3,812.4,804.5,796.6,788.6,780.7 -NG Combustion Turbine (F-Frame)/Moderate,1002.6,1002.6,994.6,986.7,978.8,970.9,962.9,955,947.1,939.2,931.3,923.3,915.4,907.5,899.6,891.6,883.7,875.8,867.9,859.9,852.0,844.1,836.2,828.3,820.3,812.4,804.5,796.6,788.6,780.7 -NG Combustion Turbine (F-Frame)/Conservative,1002.6,1002.6,994.6,986.7,978.8,970.9,962.9,955,947.1,939.2,931.3,923.3,915.4,907.5,899.6,891.6,883.7,875.8,867.9,859.9,852.0,844.1,836.2,828.3,820.3,812.4,804.5,796.6,788.6,780.7 -NG Combined Cycle (F-Frame)/Advanced,1116.4,1116.4,1104.5,1092.7,1080.8,1068.9,1057.1,1045.2,1033.4,1021.5,1009.6,997.8,985.9,974.0,962.2,953.3,944.4,935.5,926.6,917.7,908.8,899.9,891.0,882.1,873.3,864.4,855.5,846.6,837.7,828.8 -NG Combined Cycle (F-Frame)/Moderate,1116.4,1116.4,1106.8,1097.1,1087.5,1077.8,1068.2,1058.6,1048.9,1039.3,1029.6,1020.0,1010.4,1000.7,991.1,982.9,974.8,966.6,958.5,950.3,942.2,934.0,925.9,917.7,909.5,901.4,893.2,885.1,876.9,868.8 -NG Combined Cycle (F-Frame)/Conservative,1116.4,1116.4,1109,1101.6,1094.1,1086.7,1079.3,1071.9,1064.5,1057.1,1049.7,1042.2,1034.8,1027.4,1020.0,1012.6,1005.2,997.7,990.3,982.9,975.5,968.1,960.7,953.3,945.8,938.4,931.0,923.6,916.2,908.8 -NG Combined Cycle (H-Frame)/Advanced,1148.2,1148.2,1133.9,1119.6,1105.3,1091,1076.7,1062.3,1048,1033.7,1019.4,1005.1,990.8,976.5,962.2,953.3,944.4,935.5,926.6,917.7,908.8,899.9,891.0,882.1,873.3,864.4,855.5,846.6,837.7,828.8 -NG Combined Cycle (H-Frame)/Moderate,1148.2,1148.2,1137.2,1126.3,1115.3,1104.3,1093.3,1082.4,1071.4,1060.4,1049.5,1038.5,1027.5,1016.5,1005.6,997.3,989.0,980.8,972.5,964.3,956.0,947.7,939.5,931.2,922.9,914.7,906.4,898.1,889.9,881.6 -NG Combined Cycle (H-Frame)/Conservative,1148.2,1148.2,1140.6,1132.9,1125.3,1117.7,1110,1102.4,1094.8,1087.1,1079.5,1071.9,1064.2,1056.6,1049.0,1041.3,1033.7,1026.1,1018.4,1010.8,1003.2,995.5,987.9,980.2,972.6,965.0,957.3,949.7,942.1,934.4 -NG Combined Cycle (F-Frame) 95% CCS/Advanced,2381.5,2381.5,2313.5,2245.4,2177.3,2109.3,2041.2,1973.2,1905.1,1837.0,1769.0,1700.9,1632.9,1564.8,1496.7,1478.7,1460.6,1442.5,1424.4,1406.4,1388.3,1370.2,1352.1,1334.0,1316.0,1297.9,1279.8,1261.7,1243.6,1225.6 -NG Combined Cycle (F-Frame) 95% CCS/Moderate,2381.5,2381.5,2336.1,2290.6,2245.2,2199.8,2154.3,2108.9,2063.4,2018.0,1972.6,1927.1,1881.7,1836.2,1790.8,1770.3,1749.9,1729.4,1709.0,1688.5,1668.1,1647.6,1627.2,1606.7,1586.3,1565.9,1545.4,1525.0,1504.5,1484.1 -NG Combined Cycle (F-Frame) 95% CCS/Conservative,2381.5,2381.5,2358.7,2335.9,2313,2290.2,2267.4,2244.6,2221.8,2198.9,2176.1,2153.3,2130.5,2107.7,2084.8,2062.0,2039.2,2016.4,1993.6,1970.7,1947.9,1925.1,1902.3,1879.5,1856.6,1833.8,1811.0,1788.2,1765.4,1742.5 -NG Combined Cycle (H-Frame) 95% CCS/Advanced,2265.3,2265.3,2206.1,2147,2087.9,2028.8,1969.7,1910.6,1851.4,1792.3,1733.2,1674.1,1615.0,1555.9,1496.7,1478.7,1460.6,1442.5,1424.4,1406.4,1388.3,1370.2,1352.1,1334.0,1316.0,1297.9,1279.8,1261.7,1243.6,1225.6 -NG Combined Cycle (H-Frame) 95% CCS/Moderate,2265.3,2265.3,2224.8,2184.4,2144,2103.6,2063.2,2022.8,1982.4,1941.9,1901.5,1861.1,1820.7,1780.3,1739.9,1720.0,1700.1,1680.2,1660.3,1640.4,1620.5,1600.6,1580.7,1560.8,1540.9,1521.0,1501.1,1481.2,1461.3,1441.4 -NG Combined Cycle (H-Frame) 95% CCS/Conservative,2265.3,2265.3,2243.5,2221.8,2200.1,2178.4,2156.7,2135,2113.3,2091.6,2069.8,2048.1,2026.4,2004.7,1983.0,1961.3,1939.6,1917.9,1896.1,1874.4,1852.7,1831.0,1809.3,1787.6,1765.9,1744.2,1722.4,1700.7,1679.0,1657.3 -NG Combined Cycle (F-Frame) 97% CCS/Advanced,2417.9,2417.9,2348,2278.2,2208.4,2138.6,2068.7,1998.9,1929.1,1859.3,1789.4,1719.6,1649.8,1580.0,1510.2,1491.9,1473.7,1455.4,1437.2,1419.0,1400.7,1382.5,1364.2,1346.0,1327.8,1309.5,1291.3,1273.0,1254.8,1236.6 -NG Combined Cycle (F-Frame) 97% CCS/Moderate,2417.9,2417.9,2371.4,2324.9,2278.4,2231.9,2185.4,2138.9,2092.4,2045.9,1999.4,1952.9,1906.4,1859.9,1813.4,1792.7,1772.0,1751.3,1730.6,1709.9,1689.2,1668.5,1647.8,1627.1,1606.4,1585.7,1565.0,1544.2,1523.5,1502.8 -NG Combined Cycle (F-Frame) 97% CCS/Conservative,2417.9,2417.9,2394.7,2371.5,2348.4,2325.2,2302,2278.8,2255.7,2232.5,2209.3,2186.2,2163.0,2139.8,2116.7,2093.5,2070.3,2047.2,2024.0,2000.8,1977.6,1954.5,1931.3,1908.1,1885.0,1861.8,1838.6,1815.5,1792.3,1769.1 -NG Combined Cycle (H-Frame) 97% CCS/Advanced,2297.7,2297.7,2237.1,2176.5,2115.9,2055.3,1994.8,1934.2,1873.6,1813.0,1752.5,1691.9,1631.3,1570.7,1510.2,1491.9,1473.7,1455.4,1437.2,1419.0,1400.7,1382.5,1364.2,1346.0,1327.8,1309.5,1291.3,1273.0,1254.8,1236.6 -NG Combined Cycle (H-Frame) 97% CCS/Moderate,2297.7,2297.7,2256.4,2215.1,2173.8,2132.5,2091.2,2049.9,2008.6,1967.3,1926.0,1884.7,1843.4,1802.1,1760.8,1740.6,1720.5,1700.4,1680.2,1660.1,1640.0,1619.8,1599.7,1579.6,1559.4,1539.3,1519.2,1499.0,1478.9,1458.8 -NG Combined Cycle (H-Frame) 97% CCS/Conservative,2297.7,2297.7,2275.6,2253.6,2231.6,2209.6,2187.5,2165.5,2143.5,2121.5,2099.4,2077.4,2055.4,2033.4,2011.4,1989.3,1967.3,1945.3,1923.3,1901.2,1879.2,1857.2,1835.2,1813.1,1791.1,1769.1,1747.1,1725.1,1703.0,1681.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combustion Turbine (F-Frame)/Advanced,1110.4,1101.6,1092.8,1084,1075.2,1066.4,1057.6,1048.9,1040.1,1031.3,1022.5,1013.7,1004.9,996.1,987.3,978.6,969.8,961.0,952.2,943.4,934.6,925.8,917.0,908.3,899.5,890.7,881.9,873.1,864.3 +NG Combustion Turbine (F-Frame)/Moderate,1110.4,1101.6,1092.8,1084,1075.2,1066.4,1057.6,1048.9,1040.1,1031.3,1022.5,1013.7,1004.9,996.1,987.3,978.6,969.8,961.0,952.2,943.4,934.6,925.8,917.0,908.3,899.5,890.7,881.9,873.1,864.3 +NG Combustion Turbine (F-Frame)/Conservative,1110.4,1101.6,1092.8,1084,1075.2,1066.4,1057.6,1048.9,1040.1,1031.3,1022.5,1013.7,1004.9,996.1,987.3,978.6,969.8,961.0,952.2,943.4,934.6,925.8,917.0,908.3,899.5,890.7,881.9,873.1,864.3 +NG 2-on-1 Combined Cycle (F-Frame)/Advanced,1245.4,1232.2,1218.9,1205.7,1192.4,1179.1,1165.9,1152.6,1139.4,1126.1,1112.9,1099.6,1086.3,1073.1,1063.2,1053.2,1043.3,1033.4,1023.5,1013.5,1003.6,993.7,983.8,973.8,963.9,954.0,944.1,934.1,924.2 +NG 2-on-1 Combined Cycle (F-Frame)/Moderate,1245.4,1234.7,1223.9,1213.1,1202.4,1191.6,1180.8,1170.1,1159.3,1148.5,1137.8,1127.0,1116.2,1105.5,1096.4,1087.3,1078.2,1069.0,1059.9,1050.8,1041.7,1032.6,1023.5,1014.4,1005.3,996.2,987.1,978.0,968.9 +NG 2-on-1 Combined Cycle (F-Frame)/Conservative,1245.4,1237.2,1228.9,1220.6,1212.3,1204,1195.8,1187.5,1179.2,1170.9,1162.7,1154.4,1146.1,1137.8,1129.5,1121.3,1113.0,1104.7,1096.4,1088.2,1079.9,1071.6,1063.3,1055.0,1046.8,1038.5,1030.2,1021.9,1013.7 +NG 2-on-1 Combined Cycle (H-Frame)/Advanced,1278.4,1262.6,1246.8,1231,1215.2,1199.4,1183.6,1167.8,1152,1136.2,1120.5,1104.7,1088.9,1073.1,1063.2,1053.2,1043.3,1033.4,1023.5,1013.5,1003.6,993.7,983.8,973.8,963.9,954.0,944.1,934.1,924.2 +NG 2-on-1 Combined Cycle (H-Frame)/Moderate,1278.4,1266.2,1254.1,1241.9,1229.8,1217.6,1205.5,1193.3,1181.2,1169.0,1156.9,1144.7,1132.6,1120.4,1111.2,1102.0,1092.8,1083.6,1074.4,1065.2,1055.9,1046.7,1037.5,1028.3,1019.1,1009.9,1000.7,991.4,982.2 +NG 2-on-1 Combined Cycle (H-Frame)/Conservative,1278.4,1269.9,1261.4,1252.8,1244.3,1235.8,1227.3,1218.8,1210.3,1201.8,1193.3,1184.8,1176.3,1167.8,1159.3,1150.8,1142.3,1133.8,1125.3,1116.8,1108.3,1099.8,1091.3,1082.8,1074.2,1065.7,1057.2,1048.7,1040.2 +NG 1-on-1 Combined Cycle (H-Frame)/Advanced,1482,1471,1460,1448,1437,1426,1415,1403,1392,1381.0,1370.0,1358.0,1347.0,1336.0,1323.0,1311.0,1299.0,1286.0,1274.0,1262.0,1249.0,1237.0,1225.0,1212.0,1200.0,1187.0,1175.0,1163.0,1150.0 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,1482,1472,1461,1450,1440,1429,1419,1408,1398,1387.0,1377.0,1366.0,1355.0,1345.0,1334.0,1323.0,1311.0,1300.0,1289.0,1278.0,1267.0,1256.0,1245.0,1234.0,1223.0,1211.0,1200.0,1189.0,1178.0 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,1482,1472,1462,1453,1443,1433,1423,1413,1403,1393.0,1383.0,1374.0,1364.0,1354.0,1344.0,1334.0,1324.0,1314.0,1305.0,1295.0,1285.0,1275.0,1265.0,1255.0,1245.0,1235.0,1226.0,1216.0,1206.0 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,2656.6,2580.6,2504.7,2428.7,2352.8,2276.9,2200.9,2125,2049,1973.1,1897.1,1821.2,1745.2,1669.3,1649.1,1628.9,1608.7,1588.6,1568.4,1548.2,1528.0,1507.9,1487.7,1467.5,1447.3,1427.1,1407.0,1386.8,1366.6 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,2656.6,2605.9,2555.2,2504.5,2453.8,2403.1,2352.3,2301.6,2250.9,2200.2,2149.5,2098.8,2048.1,1997.4,1974.6,1951.8,1928.9,1906.1,1883.3,1860.5,1837.6,1814.8,1792.0,1769.2,1746.4,1723.5,1700.7,1677.9,1655.1 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,2656.6,2631.1,2605.7,2580.2,2554.7,2529.3,2503.8,2478.3,2452.9,2427.4,2401.9,2376.5,2351.0,2325.5,2300.1,2274.6,2249.1,2223.7,2198.2,2172.7,2147.3,2121.8,2096.3,2070.9,2045.4,2019.9,1994.5,1969.0,1943.5 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,2524.1,2458.4,2392.6,2326.9,2261.1,2195.3,2129.6,2063.8,1998.1,1932.3,1866.5,1800.8,1735.0,1669.3,1649.1,1628.9,1608.7,1588.6,1568.4,1548.2,1528.0,1507.9,1487.7,1467.5,1447.3,1427.1,1407.0,1386.8,1366.6 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,2524.1,2479.2,2434.2,2389.2,2344.2,2299.2,2254.3,2209.3,2164.3,2119.3,2074.3,2029.3,1984.4,1939.4,1917.2,1895.0,1872.8,1850.6,1828.4,1806.2,1784.1,1761.9,1739.7,1717.5,1695.3,1673.1,1650.9,1628.7,1606.5 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,2524.1,2499.9,2475.7,2451.5,2427.3,2403.1,2378.9,2354.7,2330.5,2306.3,2282.1,2257.9,2233.7,2209.5,2185.3,2161.1,2136.9,2112.7,2088.5,2064.3,2040.1,2015.9,1991.7,1967.5,1943.3,1919.1,1894.9,1870.7,1846.5 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,2969,2907,2845,2783,2721,2659,2597,2535,2474,2412.0,2350.0,2288.0,2226.0,2164.0,2138.0,2112.0,2086.0,2059.0,2033.0,2007.0,1981.0,1955.0,1928.0,1902.0,1876.0,1850.0,1824.0,1797.0,1771.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,2969,2924,2878,2833,2788,2743,2698,2652,2607,2562.0,2517.0,2472.0,2426.0,2381.0,2354.0,2327.0,2299.0,2272.0,2245.0,2217.0,2190.0,2163.0,2135.0,2108.0,2081.0,2053.0,2026.0,1999.0,1971.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,2969,2940,2912,2883,2855,2826,2798,2769,2741,2712.0,2684.0,2655.0,2627.0,2598.0,2570.0,2541.0,2513.0,2485.0,2456.0,2428.0,2399.0,2371.0,2342.0,2314.0,2285.0,2257.0,2228.0,2200.0,2171.0 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,2697.2,2619.3,2541.3,2463.4,2385.5,2307.6,2229.7,2151.7,2073.8,1995.9,1918.0,1840.1,1762.2,1684.2,1663.9,1643.5,1623.2,1602.8,1582.5,1562.1,1541.7,1521.4,1501.0,1480.7,1460.3,1440.0,1419.6,1399.2,1378.9 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,2697.2,2645.3,2593.4,2541.5,2489.6,2437.7,2385.8,2334,2282.1,2230.2,2178.3,2126.4,2074.5,2022.6,1999.5,1976.4,1953.3,1930.2,1907.1,1884.0,1860.9,1837.8,1814.7,1791.6,1768.5,1745.4,1722.3,1699.1,1676.0 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,2697.2,2671.3,2645.5,2619.6,2593.7,2567.9,2542,2516.2,2490.3,2464.5,2438.6,2412.8,2386.9,2361.0,2335.2,2309.3,2283.5,2257.6,2231.8,2205.9,2180.0,2154.2,2128.3,2102.5,2076.6,2050.8,2024.9,1999.1,1973.2 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,2524.1,2458.4,2392.6,2326.9,2261.1,2195.3,2129.6,2063.8,1998.1,1932.3,1866.5,1800.8,1735.0,1669.3,1649.1,1628.9,1608.7,1588.6,1568.4,1548.2,1528.0,1507.9,1487.7,1467.5,1447.3,1427.1,1407.0,1386.8,1366.6 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,2524.1,2479.2,2434.2,2389.2,2344.2,2299.2,2254.3,2209.3,2164.3,2119.3,2074.3,2029.3,1984.4,1939.4,1917.2,1895.0,1872.8,1850.6,1828.4,1806.2,1784.1,1761.9,1739.7,1717.5,1695.3,1673.1,1650.9,1628.7,1606.5 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,2524.1,2499.9,2475.7,2451.5,2427.3,2403.1,2378.9,2354.7,2330.5,2306.3,2282.1,2257.9,2233.7,2209.5,2185.3,2161.1,2136.9,2112.7,2088.5,2064.3,2040.1,2015.9,1991.7,1967.5,1943.3,1919.1,1894.9,1870.7,1846.5 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,3011,2947,2884,2820,2757,2693,2630,2566,2503,2439.0,2375.0,2312.0,2248.0,2185.0,2158.0,2132.0,2105.0,2079.0,2053.0,2026.0,2000.0,1973.0,1947.0,1920.0,1894.0,1868.0,1841.0,1815.0,1788.0 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,3011,2965,2919,2872,2826,2780,2734,2687,2641,2595.0,2549.0,2503.0,2456.0,2410.0,2382.0,2355.0,2327.0,2299.0,2272.0,2244.0,2216.0,2189.0,2161.0,2133.0,2106.0,2078.0,2050.0,2023.0,1995.0 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,3011,2982,2953,2924,2895,2867,2838,2809,2780,2751.0,2722.0,2693.0,2664.0,2635.0,2607.0,2578.0,2549.0,2520.0,2491.0,2462.0,2433.0,2404.0,2375.0,2346.0,2318.0,2289.0,2260.0,2231.0,2202.0 diff --git a/tests/data/Natural_Gas_FE/R&D/TechLife/df_vom.csv b/tests/data/Natural_Gas_FE/R&D/TechLife/df_vom.csv index 4ae93fb..953bc21 100644 --- a/tests/data/Natural_Gas_FE/R&D/TechLife/df_vom.csv +++ b/tests/data/Natural_Gas_FE/R&D/TechLife/df_vom.csv @@ -1,22 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combustion Turbine (F-Frame)/Advanced,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44 -NG Combustion Turbine (F-Frame)/Moderate,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44 -NG Combustion Turbine (F-Frame)/Conservative,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44,6.44 -NG Combined Cycle (F-Frame)/Advanced,1.96,1.96,1.94,1.92,1.9,1.88,1.86,1.84,1.82,1.8,1.78,1.77,1.75,1.73,1.71,1.7,1.69,1.67,1.66,1.65,1.64,1.63,1.62,1.61,1.6,1.58,1.57,1.56,1.55,1.54 -NG Combined Cycle (F-Frame)/Moderate,1.96,1.96,1.94,1.93,1.91,1.9,1.89,1.87,1.86,1.84,1.83,1.81,1.8,1.79,1.77,1.76,1.75,1.74,1.73,1.72,1.71,1.7,1.69,1.68,1.67,1.66,1.65,1.64,1.63,1.62 -NG Combined Cycle (F-Frame)/Conservative,1.96,1.96,1.95,1.94,1.93,1.92,1.91,1.9,1.89,1.88,1.87,1.86,1.85,1.84,1.84,1.83,1.82,1.81,1.8,1.79,1.78,1.77,1.76,1.75,1.74,1.73,1.72,1.71,1.7,1.69 -NG Combined Cycle (H-Frame)/Advanced,1.96,1.96,1.94,1.92,1.9,1.88,1.86,1.84,1.82,1.8,1.78,1.77,1.75,1.73,1.71,1.7,1.69,1.67,1.66,1.65,1.64,1.63,1.62,1.61,1.6,1.58,1.57,1.56,1.55,1.54 -NG Combined Cycle (H-Frame)/Moderate,1.96,1.96,1.94,1.93,1.91,1.9,1.88,1.87,1.86,1.84,1.83,1.81,1.8,1.78,1.77,1.76,1.75,1.74,1.73,1.72,1.71,1.7,1.69,1.67,1.66,1.65,1.64,1.63,1.62,1.61 -NG Combined Cycle (H-Frame)/Conservative,1.96,1.96,1.95,1.94,1.93,1.92,1.91,1.9,1.89,1.88,1.87,1.86,1.85,1.84,1.83,1.82,1.81,1.8,1.79,1.78,1.77,1.76,1.75,1.74,1.73,1.72,1.71,1.7,1.69,1.69 -NG Combined Cycle (F-Frame) 95% CCS/Advanced,4.63,4.63,4.52,4.4,4.29,4.18,4.07,3.95,3.84,3.73,3.62,3.51,3.39,3.28,3.17,3.15,3.12,3.1,3.08,3.05,3.03,3.01,2.99,2.96,2.94,2.92,2.89,2.87,2.85,2.82 -NG Combined Cycle (F-Frame) 95% CCS/Moderate,4.63,4.63,4.56,4.49,4.42,4.35,4.28,4.2,4.13,4.06,3.99,3.92,3.85,3.78,3.71,3.68,3.66,3.63,3.61,3.58,3.55,3.53,3.5,3.48,3.45,3.43,3.4,3.37,3.35,3.32 -NG Combined Cycle (F-Frame) 95% CCS/Conservative,4.63,4.63,4.6,4.57,4.54,4.51,4.48,4.45,4.43,4.4,4.37,4.34,4.31,4.28,4.25,4.22,4.19,4.17,4.14,4.11,4.08,4.05,4.02,3.99,3.96,3.93,3.9,3.88,3.85,3.82 -NG Combined Cycle (H-Frame) 95% CCS/Advanced,4.4,4.4,4.31,4.21,4.12,4.02,3.93,3.83,3.74,3.64,3.55,3.45,3.36,3.26,3.17,3.15,3.12,3.1,3.08,3.05,3.03,3.01,2.99,2.96,2.94,2.92,2.89,2.87,2.85,2.82 -NG Combined Cycle (H-Frame) 95% CCS/Moderate,4.4,4.4,4.34,4.28,4.22,4.16,4.1,4.03,3.97,3.91,3.85,3.79,3.73,3.67,3.61,3.58,3.56,3.53,3.51,3.48,3.46,3.43,3.4,3.38,3.35,3.33,3.3,3.28,3.25,3.23 -NG Combined Cycle (H-Frame) 95% CCS/Conservative,4.4,4.4,4.37,4.35,4.32,4.29,4.26,4.24,4.21,4.18,4.15,4.13,4.1,4.07,4.04,4.02,3.99,3.96,3.93,3.91,3.88,3.85,3.82,3.8,3.77,3.74,3.71,3.69,3.66,3.63 -NG Combined Cycle (F-Frame) 97% CCS/Advanced,4.71,4.71,4.6,4.48,4.37,4.25,4.13,4.02,3.9,3.79,3.67,3.56,3.44,3.33,3.21,3.19,3.16,3.14,3.12,3.09,3.07,3.05,3.02,3.0,2.98,2.96,2.93,2.91,2.89,2.86 -NG Combined Cycle (F-Frame) 97% CCS/Moderate,4.71,4.71,4.64,4.57,4.49,4.42,4.35,4.28,4.2,4.13,4.06,3.99,3.92,3.84,3.77,3.74,3.72,3.69,3.67,3.64,3.61,3.59,3.56,3.53,3.51,3.48,3.46,3.43,3.4,3.38 -NG Combined Cycle (F-Frame) 97% CCS/Conservative,4.71,4.71,4.68,4.65,4.62,4.59,4.57,4.54,4.51,4.48,4.45,4.42,4.39,4.36,4.33,4.3,4.27,4.24,4.21,4.18,4.15,4.12,4.1,4.07,4.04,4.01,3.98,3.95,3.92,3.89 -NG Combined Cycle (H-Frame) 97% CCS/Advanced,4.48,4.48,4.38,4.28,4.19,4.09,3.99,3.89,3.8,3.7,3.6,3.5,3.41,3.31,3.21,3.19,3.16,3.14,3.12,3.09,3.07,3.05,3.02,3.0,2.98,2.96,2.93,2.91,2.89,2.86 -NG Combined Cycle (H-Frame) 97% CCS/Moderate,4.48,4.48,4.42,4.35,4.29,4.23,4.17,4.1,4.04,3.98,3.91,3.85,3.79,3.73,3.66,3.64,3.61,3.59,3.56,3.54,3.51,3.48,3.46,3.43,3.41,3.38,3.36,3.33,3.31,3.28 -NG Combined Cycle (H-Frame) 97% CCS/Conservative,4.48,4.48,4.45,4.42,4.4,4.37,4.34,4.31,4.28,4.26,4.23,4.2,4.17,4.14,4.12,4.09,4.06,4.03,4.01,3.98,3.95,3.92,3.89,3.87,3.84,3.81,3.78,3.75,3.73,3.7 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combustion Turbine (F-Frame)/Advanced,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94 +NG Combustion Turbine (F-Frame)/Moderate,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94 +NG Combustion Turbine (F-Frame)/Conservative,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94,6.94 +NG 2-on-1 Combined Cycle (F-Frame)/Advanced,2.17,2.15,2.13,2.1,2.08,2.06,2.04,2.02,2,1.98,1.95,1.93,1.91,1.89,1.88,1.87,1.85,1.84,1.83,1.82,1.8,1.79,1.78,1.76,1.75,1.74,1.73,1.71,1.7 +NG 2-on-1 Combined Cycle (F-Frame)/Moderate,2.17,2.15,2.14,2.12,2.1,2.09,2.07,2.06,2.04,2.02,2.01,1.99,1.98,1.96,1.95,1.94,1.93,1.91,1.9,1.89,1.88,1.87,1.86,1.85,1.83,1.82,1.81,1.8,1.79 +NG 2-on-1 Combined Cycle (F-Frame)/Conservative,2.17,2.16,2.15,2.14,2.13,2.12,2.11,2.09,2.08,2.07,2.06,2.05,2.04,2.03,2.02,2.01,2.0,1.99,1.98,1.97,1.96,1.95,1.94,1.93,1.92,1.91,1.9,1.88,1.87 +NG 2-on-1 Combined Cycle (H-Frame)/Advanced,2.16,2.14,2.12,2.1,2.08,2.06,2.04,2.02,2,1.97,1.95,1.93,1.91,1.89,1.88,1.87,1.85,1.84,1.83,1.82,1.8,1.79,1.78,1.76,1.75,1.74,1.73,1.71,1.7 +NG 2-on-1 Combined Cycle (H-Frame)/Moderate,2.16,2.15,2.13,2.12,2.1,2.08,2.07,2.05,2.04,2.02,2.01,1.99,1.97,1.96,1.95,1.93,1.92,1.91,1.9,1.89,1.88,1.86,1.85,1.84,1.83,1.82,1.81,1.79,1.78 +NG 2-on-1 Combined Cycle (H-Frame)/Conservative,2.16,2.15,2.14,2.13,2.12,2.11,2.1,2.09,2.08,2.07,2.06,2.05,2.04,2.02,2.01,2.0,1.99,1.98,1.97,1.96,1.95,1.94,1.93,1.92,1.91,1.89,1.88,1.87,1.86 +NG 1-on-1 Combined Cycle (H-Frame)/Advanced,2.53,2.52,2.5,2.48,2.47,2.45,2.44,2.42,2.4,2.39,2.37,2.35,2.34,2.32,2.3,2.29,2.27,2.26,2.24,2.23,2.21,2.2,2.18,2.16,2.15,2.13,2.12,2.1,2.09 +NG 1-on-1 Combined Cycle (H-Frame)/Moderate,2.53,2.52,2.5,2.49,2.48,2.46,2.45,2.43,2.42,2.4,2.39,2.37,2.36,2.35,2.33,2.32,2.3,2.29,2.27,2.26,2.25,2.23,2.22,2.2,2.19,2.18,2.16,2.15,2.13 +NG 1-on-1 Combined Cycle (H-Frame)/Conservative,2.53,2.52,2.51,2.5,2.48,2.47,2.46,2.45,2.43,2.42,2.41,2.4,2.38,2.37,2.36,2.34,2.33,2.32,2.31,2.29,2.28,2.27,2.26,2.24,2.23,2.22,2.21,2.19,2.18 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Advanced,5.11,4.99,4.87,4.74,4.62,4.49,4.37,4.24,4.12,3.99,3.87,3.75,3.62,3.5,3.47,3.45,3.42,3.39,3.37,3.34,3.32,3.29,3.27,3.24,3.22,3.19,3.16,3.14,3.11 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Moderate,5.11,5.04,4.96,4.88,4.8,4.72,4.64,4.57,4.49,4.41,4.33,4.25,4.17,4.1,4.07,4.04,4.01,3.98,3.95,3.92,3.89,3.86,3.84,3.81,3.78,3.75,3.72,3.69,3.66 +NG 2-on-1 Combined Cycle (F-Frame) 95% CCS/Conservative,5.11,5.08,5.05,5.02,4.99,4.95,4.92,4.89,4.86,4.82,4.79,4.76,4.73,4.7,4.66,4.63,4.6,4.57,4.53,4.5,4.47,4.44,4.4,4.37,4.34,4.31,4.28,4.24,4.21 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,4.86,4.76,4.65,4.55,4.44,4.34,4.23,4.13,4.02,3.92,3.81,3.71,3.6,3.5,3.47,3.45,3.42,3.39,3.37,3.34,3.32,3.29,3.27,3.24,3.22,3.19,3.16,3.14,3.11 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,4.86,4.79,4.73,4.66,4.59,4.52,4.45,4.39,4.32,4.25,4.18,4.12,4.05,3.98,3.95,3.92,3.9,3.87,3.84,3.81,3.78,3.75,3.73,3.7,3.67,3.64,3.61,3.59,3.56 +NG 2-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,4.86,4.83,4.8,4.77,4.74,4.71,4.68,4.65,4.62,4.59,4.55,4.52,4.49,4.46,4.43,4.4,4.37,4.34,4.31,4.28,4.25,4.22,4.19,4.16,4.13,4.09,4.06,4.03,4.0 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Advanced,5.3,5.2,5.1,5,4.9,4.8,4.7,4.6,4.5,4.4,4.3,4.2,4.1,4.0,3.96,3.93,3.9,3.86,3.83,3.8,3.76,3.73,3.7,3.67,3.63,3.6,3.57,3.53,3.5 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Moderate,5.3,5.23,5.17,5.1,5.03,4.96,4.89,4.82,4.76,4.69,4.62,4.55,4.48,4.41,4.38,4.34,4.31,4.28,4.24,4.21,4.17,4.14,4.1,4.07,4.03,4.0,3.96,3.93,3.89 +NG 1-on-1 Combined Cycle (H-Frame) 95% CCS/Conservative,5.3,5.27,5.23,5.19,5.16,5.12,5.09,5.05,5.01,4.98,4.94,4.9,4.87,4.83,4.8,4.76,4.72,4.69,4.65,4.61,4.58,4.54,4.51,4.47,4.43,4.4,4.36,4.32,4.29 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Advanced,5.21,5.08,4.95,4.82,4.7,4.57,4.44,4.31,4.18,4.05,3.93,3.8,3.67,3.54,3.52,3.49,3.46,3.44,3.41,3.39,3.36,3.34,3.31,3.28,3.26,3.23,3.21,3.18,3.16 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Moderate,5.21,5.13,5.05,4.97,4.89,4.81,4.72,4.64,4.56,4.48,4.4,4.32,4.24,4.16,4.13,4.1,4.07,4.04,4.02,3.99,3.96,3.93,3.9,3.87,3.84,3.81,3.78,3.75,3.72 +NG 2-on-1 Combined Cycle (F-Frame) 97% CCS/Conservative,5.21,5.17,5.14,5.11,5.08,5.04,5.01,4.98,4.95,4.91,4.88,4.85,4.81,4.78,4.75,4.72,4.68,4.65,4.62,4.58,4.55,4.52,4.49,4.45,4.42,4.39,4.36,4.32,4.29 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,4.86,4.76,4.65,4.55,4.44,4.34,4.23,4.13,4.02,3.92,3.81,3.71,3.6,3.5,3.47,3.45,3.42,3.39,3.37,3.34,3.32,3.29,3.27,3.24,3.22,3.19,3.16,3.14,3.11 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,4.86,4.79,4.73,4.66,4.59,4.52,4.45,4.39,4.32,4.25,4.18,4.12,4.05,3.98,3.95,3.92,3.9,3.87,3.84,3.81,3.78,3.75,3.73,3.7,3.67,3.64,3.61,3.59,3.56 +NG 2-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,4.86,4.83,4.8,4.77,4.74,4.71,4.68,4.65,4.62,4.59,4.55,4.52,4.49,4.46,4.43,4.4,4.37,4.34,4.31,4.28,4.25,4.22,4.19,4.16,4.13,4.09,4.06,4.03,4.0 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Advanced,5.39,5.29,5.18,5.08,4.98,4.87,4.77,4.67,4.56,4.46,4.35,4.25,4.15,4.04,4.01,3.98,3.94,3.91,3.88,3.84,3.81,3.78,3.74,3.71,3.68,3.64,3.61,3.58,3.54 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Moderate,5.39,5.32,5.25,5.18,5.11,5.04,4.97,4.9,4.83,4.76,4.69,4.62,4.55,4.48,4.44,4.41,4.37,4.34,4.3,4.27,4.23,4.2,4.16,4.13,4.09,4.06,4.02,3.99,3.95 +NG 1-on-1 Combined Cycle (H-Frame) 97% CCS/Conservative,5.39,5.35,5.32,5.28,5.24,5.21,5.17,5.13,5.1,5.06,5.02,4.99,4.95,4.91,4.88,4.84,4.8,4.77,4.73,4.69,4.66,4.62,4.58,4.55,4.51,4.47,4.43,4.4,4.36 diff --git a/tests/data/Natural_Gas_FE/R&D/df_cff.csv b/tests/data/Natural_Gas_FE/R&D/df_cff.csv index 303eefe..6632ac1 100644 --- a/tests/data/Natural_Gas_FE/R&D/df_cff.csv +++ b/tests/data/Natural_Gas_FE/R&D/df_cff.csv @@ -1,4 +1,4 @@ -Construction Finance Factor,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CFF/Advanced,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386 -CFF/Moderate,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386 -CFF/Conservative,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386 +Construction Finance Factor,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CFF/Advanced,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056 +CFF/Moderate,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056 +CFF/Conservative,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056 diff --git a/tests/data/Natural_Gas_FE/R&D/df_just_wacc.csv b/tests/data/Natural_Gas_FE/R&D/df_just_wacc.csv index 6738458..47f02c6 100644 --- a/tests/data/Natural_Gas_FE/R&D/df_just_wacc.csv +++ b/tests/data/Natural_Gas_FE/R&D/df_just_wacc.csv @@ -1,7 +1,7 @@ -WACC Type,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -WACC Nominal - Advanced,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744 -WACC Nominal - Moderate,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744 -WACC Nominal - Conservative,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744 -WACC Real - Advanced,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442 -WACC Real - Moderate,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442 -WACC Real - Conservative,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442 +WACC Type,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +WACC Nominal - Advanced,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999 +WACC Nominal - Moderate,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999 +WACC Nominal - Conservative,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999 +WACC Real - Advanced,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906 +WACC Real - Moderate,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906 +WACC Real - Conservative,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906 diff --git a/tests/data/Natural_Gas_FE/R&D/df_wacc.csv b/tests/data/Natural_Gas_FE/R&D/df_wacc.csv index c5df4ea..ba748ee 100644 --- a/tests/data/Natural_Gas_FE/R&D/df_wacc.csv +++ b/tests/data/Natural_Gas_FE/R&D/df_wacc.csv @@ -1,25 +1,25 @@ -WACC,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Inflation Rate,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 -Interest Rate Nominal - Advanced,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08 -Interest Rate Nominal - Moderate,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08 -Interest Rate Nominal - Conservative,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08 -Calculated Interest Rate Real - Advanced,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612 -Calculated Interest Rate Real - Moderate,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612 -Calculated Interest Rate Real - Conservative,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612 -Interest During Construction - Nominal,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Rate of Return on Equity Nominal - Advanced,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Rate of Return on Equity Nominal - Moderate,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Rate of Return on Equity Nominal - Conservative,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Calculated Rate of Return on Equity Real - Advanced,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Moderate,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Conservative,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Debt Fraction - Advanced,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55 -Debt Fraction - Moderate,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55 -Debt Fraction - Conservative,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55 -Tax Rate (Federal and State),0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574 -WACC Nominal - Advanced,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744 -WACC Nominal - Moderate,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744 -WACC Nominal - Conservative,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744,0.0821744 -WACC Real - Advanced,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442 -WACC Real - Moderate,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442 -WACC Real - Conservative,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442,0.05577990243902442 +WACC,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Inflation Rate,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 +Interest Rate Nominal - Advanced,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08 +Interest Rate Nominal - Moderate,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08 +Interest Rate Nominal - Conservative,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08 +Calculated Interest Rate Real - Advanced,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612 +Calculated Interest Rate Real - Moderate,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612 +Calculated Interest Rate Real - Conservative,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612 +Interest During Construction - Nominal,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Rate of Return on Equity Nominal - Advanced,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Rate of Return on Equity Nominal - Moderate,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Rate of Return on Equity Nominal - Conservative,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Calculated Rate of Return on Equity Real - Advanced,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Calculated Rate of Return on Equity Real - Moderate,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Calculated Rate of Return on Equity Real - Conservative,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Debt Fraction - Advanced,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55 +Debt Fraction - Moderate,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55 +Debt Fraction - Conservative,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55,0.55 +Tax Rate (Federal and State),0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574 +WACC Nominal - Advanced,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999 +WACC Nominal - Moderate,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999 +WACC Nominal - Conservative,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999,0.07992439999999999 +WACC Real - Advanced,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906 +WACC Real - Moderate,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906 +WACC Real - Conservative,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906,0.053584780487804906 diff --git a/tests/data/Natural_Gas_Fuel_Cell_FE/Market/20/df_capex.csv b/tests/data/Natural_Gas_Fuel_Cell_FE/Market/20/df_capex.csv index 056ab37..eb8f90d 100644 --- a/tests/data/Natural_Gas_Fuel_Cell_FE/Market/20/df_capex.csv +++ b/tests/data/Natural_Gas_Fuel_Cell_FE/Market/20/df_capex.csv @@ -1,5 +1,5 @@ tech_detail-scenario,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Fuel Cell/Advanced,1421.4119674871652,1407.8906744002197,1394.4811275371333,1380.9598344501876,1367.4385413632422,1354.0289945001557,1340.50770141321,1327.0981545501236,1313.5768614631781,1300.1673146000917,1286.6460215131463,1273.1247284262006,1259.7151815631141,1246.1938884761687,1232.7843416130822,1219.2630485261366 -NG Fuel Cell/Moderate,1421.4119674871652,1420.0710128008564,1418.841804338407,1417.6125958759571,1416.2716411896488,1415.042432727199,1413.8132242647496,1412.4722695784408,1411.2430611159914,1410.0138526535416,1408.672897967233,1407.4436895047834,1406.214481042334,1404.8735263560252,1403.6443178935754,1402.415109431126 -NG Fuel Cell 98% CCS/Advanced,2079.9324646885693,2056.4657576781683,2032.9990506677668,2009.5323436573656,1986.0656366469643,1962.5989296365628,1939.1322226261616,1915.6655156157603,1892.198808605359,1868.7321015949576,1845.2653945845564,1821.798687574155,1798.3319805637536,1774.8652735533524,1751.3985665429511,1727.9318595325499 -NG Fuel Cell 98% CCS/Moderate,2079.9324646885693,2075.2391232864893,2070.6575281082683,2065.964186706188,2061.3825915279667,2056.6892501258862,2052.107654947665,2047.526059769444,2042.8327183673634,2038.2511231891424,2033.5577817870621,2028.976186608841,2024.2828452067606,2019.7012500285396,2015.1196548503183,2010.4263134482378 +NG Fuel Cell/Advanced,1721.2325345187542,1705.9658727792057,1690.6992110396568,1675.4325493001081,1660.1658875605594,1644.8992258210105,1629.743999568612,1614.4773378290633,1599.2106760895144,1583.944014349966,1568.6773526104173,1553.4106908708684,1538.1440291313197,1522.877367391771,1507.6107056522224,1492.4554793998236 +NG Fuel Cell/Moderate,1721.2325345187542,1719.8953086729546,1718.5580828271545,1717.2208569813547,1715.8836311355547,1714.5464052897548,1713.209179443955,1711.8719535981552,1710.4232922652052,1709.0860664194054,1707.7488405736053,1706.4116147278055,1705.0743888820055,1703.7371630362059,1702.3999371904058,1701.062711344606 +NG Fuel Cell 98% CCS/Advanced,2476.9880083699904,2450.2434914539926,2423.498974537995,2396.754457621997,2370.0099407059997,2343.265423790002,2316.520906874004,2289.7763899580063,2263.031873042008,2236.2873561260108,2209.542839210013,2182.798322294015,2156.0538053780174,2129.3092884620196,2102.564771546022,2075.820254630024 +NG Fuel Cell 98% CCS/Moderate,2476.9880083699904,2471.7505404739404,2466.624508065041,2461.387040168992,2456.149572272942,2451.0235398640425,2445.786071967993,2440.5486040719434,2435.422571663044,2430.1851037669944,2425.0590713580946,2419.821603462045,2414.584135565996,2409.4581031570956,2404.2206352610465,2398.983167364997 diff --git a/tests/data/Natural_Gas_Fuel_Cell_FE/Market/20/df_fom.csv b/tests/data/Natural_Gas_Fuel_Cell_FE/Market/20/df_fom.csv index 069cda9..cd29390 100644 --- a/tests/data/Natural_Gas_Fuel_Cell_FE/Market/20/df_fom.csv +++ b/tests/data/Natural_Gas_Fuel_Cell_FE/Market/20/df_fom.csv @@ -1,5 +1,5 @@ tech_detail-scenario,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Fuel Cell/Advanced,36.2,35.9,35.6,35.4,35.1,34.8,34.5,34.2,33.9,33.6,33.3,33.0,32.8,32.5,32.2,31.9 -NG Fuel Cell/Moderate,36.2,36.2,36.2,36.1,36.1,36.1,36.1,36,36,36.0,35.9,35.9,35.9,35.9,35.8,35.8 -NG Fuel Cell 98% CCS/Advanced,51.8,51.3,50.8,50.3,49.8,49.3,48.8,48.3,47.7,47.2,46.7,46.2,45.7,45.2,44.7,44.2 -NG Fuel Cell 98% CCS/Moderate,51.8,51.7,51.6,51.5,51.4,51.3,51.2,51.1,51,50.9,50.8,50.7,50.6,50.5,50.4,50.3 +NG Fuel Cell/Advanced,40.7,40.3,40,39.7,39.4,39,38.7,38.4,38.1,37.7,37.4,37.1,36.7,36.4,36.1,35.8 +NG Fuel Cell/Moderate,40.7,40.6,40.6,40.6,40.6,40.5,40.5,40.5,40.4,40.4,40.4,40.4,40.3,40.3,40.3,40.2 +NG Fuel Cell 98% CCS/Advanced,58.5,57.9,57.3,56.8,56.2,55.6,55,54.4,53.9,53.3,52.7,52.1,51.5,50.9,50.4,49.8 +NG Fuel Cell 98% CCS/Moderate,58.5,58.4,58.3,58.2,58.1,57.9,57.8,57.7,57.6,57.5,57.4,57.3,57.1,57.0,56.9,56.8 diff --git a/tests/data/Natural_Gas_Fuel_Cell_FE/Market/20/df_gcc.csv b/tests/data/Natural_Gas_Fuel_Cell_FE/Market/20/df_gcc.csv index dbbd46c..ee829e1 100644 --- a/tests/data/Natural_Gas_Fuel_Cell_FE/Market/20/df_gcc.csv +++ b/tests/data/Natural_Gas_Fuel_Cell_FE/Market/20/df_gcc.csv @@ -1,5 +1,5 @@ tech_detail-scenario,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Fuel Cell/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Fuel Cell/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Fuel Cell 98% CCS/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Fuel Cell 98% CCS/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +NG Fuel Cell/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG Fuel Cell/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG Fuel Cell 98% CCS/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG Fuel Cell 98% CCS/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0 diff --git a/tests/data/Natural_Gas_Fuel_Cell_FE/Market/20/df_occ.csv b/tests/data/Natural_Gas_Fuel_Cell_FE/Market/20/df_occ.csv index 30f20f4..25995b8 100644 --- a/tests/data/Natural_Gas_Fuel_Cell_FE/Market/20/df_occ.csv +++ b/tests/data/Natural_Gas_Fuel_Cell_FE/Market/20/df_occ.csv @@ -1,5 +1,5 @@ tech_detail-scenario,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Fuel Cell/Advanced,1272,1259.9,1247.9,1235.8,1223.7,1211.7,1199.6,1187.6,1175.5,1163.5,1151.4,1139.3,1127.3,1115.2,1103.2,1091.1 -NG Fuel Cell/Moderate,1272,1270.8,1269.7,1268.6,1267.4,1266.3,1265.2,1264,1262.9,1261.8,1260.6,1259.5,1258.4,1257.2,1256.1,1255.0 -NG Fuel Cell 98% CCS/Advanced,1861.3,1840.3,1819.3,1798.3,1777.3,1756.3,1735.3,1714.3,1693.3,1672.3,1651.3,1630.3,1609.3,1588.3,1567.3,1546.3 -NG Fuel Cell 98% CCS/Moderate,1861.3,1857.1,1853,1848.8,1844.7,1840.5,1836.4,1832.3,1828.1,1824.0,1819.8,1815.7,1811.5,1807.4,1803.3,1799.1 +NG Fuel Cell/Advanced,1444.6,1430.9,1417.2,1403.5,1389.8,1376.1,1362.5,1348.8,1335.1,1321.4,1307.7,1294.0,1280.3,1266.6,1252.9,1239.3 +NG Fuel Cell/Moderate,1444.6,1443.4,1442.2,1441,1439.8,1438.6,1437.4,1436.2,1434.9,1433.7,1432.5,1431.3,1430.1,1428.9,1427.7,1426.5 +NG Fuel Cell 98% CCS/Advanced,2122.8,2098.8,2074.8,2050.8,2026.8,2002.8,1978.8,1954.8,1930.8,1906.8,1882.8,1858.8,1834.8,1810.8,1786.8,1762.8 +NG Fuel Cell 98% CCS/Moderate,2122.8,2118.1,2113.5,2108.8,2104.1,2099.5,2094.8,2090.1,2085.5,2080.8,2076.2,2071.5,2066.8,2062.2,2057.5,2052.8 diff --git a/tests/data/Natural_Gas_Fuel_Cell_FE/Market/20/df_vom.csv b/tests/data/Natural_Gas_Fuel_Cell_FE/Market/20/df_vom.csv index c4dcd66..6ee10b5 100644 --- a/tests/data/Natural_Gas_Fuel_Cell_FE/Market/20/df_vom.csv +++ b/tests/data/Natural_Gas_Fuel_Cell_FE/Market/20/df_vom.csv @@ -1,5 +1,5 @@ tech_detail-scenario,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Fuel Cell/Advanced,6.84,6.76,6.69,6.61,6.53,6.45,6.37,6.3,6.22,6.14,6.06,5.98,5.91,5.83,5.75,5.67 -NG Fuel Cell/Moderate,6.84,6.82,6.79,6.76,6.74,6.71,6.69,6.66,6.64,6.61,6.58,6.56,6.53,6.51,6.48,6.46 -NG Fuel Cell 98% CCS/Advanced,7.53,7.44,7.36,7.27,7.19,7.1,7.01,6.93,6.84,6.76,6.67,6.58,6.5,6.41,6.32,6.24 -NG Fuel Cell 98% CCS/Moderate,7.53,7.5,7.47,7.44,7.4,7.37,7.34,7.31,7.28,7.25,7.21,7.18,7.15,7.12,7.09,7.06 +NG Fuel Cell/Advanced,7.79,7.7,7.61,7.52,7.44,7.35,7.26,7.17,7.08,6.99,6.9,6.82,6.73,6.64,6.55,6.46 +NG Fuel Cell/Moderate,7.79,7.76,7.73,7.7,7.67,7.64,7.61,7.58,7.56,7.53,7.5,7.47,7.44,7.41,7.38,7.35 +NG Fuel Cell 98% CCS/Advanced,8.59,8.49,8.39,8.29,8.19,8.1,8,7.9,7.8,7.7,7.61,7.51,7.41,7.31,7.21,7.12 +NG Fuel Cell 98% CCS/Moderate,8.59,8.55,8.51,8.48,8.44,8.41,8.37,8.33,8.3,8.26,8.23,8.19,8.15,8.12,8.08,8.05 diff --git a/tests/data/Natural_Gas_Fuel_Cell_FE/Market/30/df_capex.csv b/tests/data/Natural_Gas_Fuel_Cell_FE/Market/30/df_capex.csv index 056ab37..eb8f90d 100644 --- a/tests/data/Natural_Gas_Fuel_Cell_FE/Market/30/df_capex.csv +++ b/tests/data/Natural_Gas_Fuel_Cell_FE/Market/30/df_capex.csv @@ -1,5 +1,5 @@ tech_detail-scenario,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Fuel Cell/Advanced,1421.4119674871652,1407.8906744002197,1394.4811275371333,1380.9598344501876,1367.4385413632422,1354.0289945001557,1340.50770141321,1327.0981545501236,1313.5768614631781,1300.1673146000917,1286.6460215131463,1273.1247284262006,1259.7151815631141,1246.1938884761687,1232.7843416130822,1219.2630485261366 -NG Fuel Cell/Moderate,1421.4119674871652,1420.0710128008564,1418.841804338407,1417.6125958759571,1416.2716411896488,1415.042432727199,1413.8132242647496,1412.4722695784408,1411.2430611159914,1410.0138526535416,1408.672897967233,1407.4436895047834,1406.214481042334,1404.8735263560252,1403.6443178935754,1402.415109431126 -NG Fuel Cell 98% CCS/Advanced,2079.9324646885693,2056.4657576781683,2032.9990506677668,2009.5323436573656,1986.0656366469643,1962.5989296365628,1939.1322226261616,1915.6655156157603,1892.198808605359,1868.7321015949576,1845.2653945845564,1821.798687574155,1798.3319805637536,1774.8652735533524,1751.3985665429511,1727.9318595325499 -NG Fuel Cell 98% CCS/Moderate,2079.9324646885693,2075.2391232864893,2070.6575281082683,2065.964186706188,2061.3825915279667,2056.6892501258862,2052.107654947665,2047.526059769444,2042.8327183673634,2038.2511231891424,2033.5577817870621,2028.976186608841,2024.2828452067606,2019.7012500285396,2015.1196548503183,2010.4263134482378 +NG Fuel Cell/Advanced,1721.2325345187542,1705.9658727792057,1690.6992110396568,1675.4325493001081,1660.1658875605594,1644.8992258210105,1629.743999568612,1614.4773378290633,1599.2106760895144,1583.944014349966,1568.6773526104173,1553.4106908708684,1538.1440291313197,1522.877367391771,1507.6107056522224,1492.4554793998236 +NG Fuel Cell/Moderate,1721.2325345187542,1719.8953086729546,1718.5580828271545,1717.2208569813547,1715.8836311355547,1714.5464052897548,1713.209179443955,1711.8719535981552,1710.4232922652052,1709.0860664194054,1707.7488405736053,1706.4116147278055,1705.0743888820055,1703.7371630362059,1702.3999371904058,1701.062711344606 +NG Fuel Cell 98% CCS/Advanced,2476.9880083699904,2450.2434914539926,2423.498974537995,2396.754457621997,2370.0099407059997,2343.265423790002,2316.520906874004,2289.7763899580063,2263.031873042008,2236.2873561260108,2209.542839210013,2182.798322294015,2156.0538053780174,2129.3092884620196,2102.564771546022,2075.820254630024 +NG Fuel Cell 98% CCS/Moderate,2476.9880083699904,2471.7505404739404,2466.624508065041,2461.387040168992,2456.149572272942,2451.0235398640425,2445.786071967993,2440.5486040719434,2435.422571663044,2430.1851037669944,2425.0590713580946,2419.821603462045,2414.584135565996,2409.4581031570956,2404.2206352610465,2398.983167364997 diff --git a/tests/data/Natural_Gas_Fuel_Cell_FE/Market/30/df_fom.csv b/tests/data/Natural_Gas_Fuel_Cell_FE/Market/30/df_fom.csv index 069cda9..cd29390 100644 --- a/tests/data/Natural_Gas_Fuel_Cell_FE/Market/30/df_fom.csv +++ b/tests/data/Natural_Gas_Fuel_Cell_FE/Market/30/df_fom.csv @@ -1,5 +1,5 @@ tech_detail-scenario,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Fuel Cell/Advanced,36.2,35.9,35.6,35.4,35.1,34.8,34.5,34.2,33.9,33.6,33.3,33.0,32.8,32.5,32.2,31.9 -NG Fuel Cell/Moderate,36.2,36.2,36.2,36.1,36.1,36.1,36.1,36,36,36.0,35.9,35.9,35.9,35.9,35.8,35.8 -NG Fuel Cell 98% CCS/Advanced,51.8,51.3,50.8,50.3,49.8,49.3,48.8,48.3,47.7,47.2,46.7,46.2,45.7,45.2,44.7,44.2 -NG Fuel Cell 98% CCS/Moderate,51.8,51.7,51.6,51.5,51.4,51.3,51.2,51.1,51,50.9,50.8,50.7,50.6,50.5,50.4,50.3 +NG Fuel Cell/Advanced,40.7,40.3,40,39.7,39.4,39,38.7,38.4,38.1,37.7,37.4,37.1,36.7,36.4,36.1,35.8 +NG Fuel Cell/Moderate,40.7,40.6,40.6,40.6,40.6,40.5,40.5,40.5,40.4,40.4,40.4,40.4,40.3,40.3,40.3,40.2 +NG Fuel Cell 98% CCS/Advanced,58.5,57.9,57.3,56.8,56.2,55.6,55,54.4,53.9,53.3,52.7,52.1,51.5,50.9,50.4,49.8 +NG Fuel Cell 98% CCS/Moderate,58.5,58.4,58.3,58.2,58.1,57.9,57.8,57.7,57.6,57.5,57.4,57.3,57.1,57.0,56.9,56.8 diff --git a/tests/data/Natural_Gas_Fuel_Cell_FE/Market/30/df_gcc.csv b/tests/data/Natural_Gas_Fuel_Cell_FE/Market/30/df_gcc.csv index dbbd46c..ee829e1 100644 --- a/tests/data/Natural_Gas_Fuel_Cell_FE/Market/30/df_gcc.csv +++ b/tests/data/Natural_Gas_Fuel_Cell_FE/Market/30/df_gcc.csv @@ -1,5 +1,5 @@ tech_detail-scenario,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Fuel Cell/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Fuel Cell/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Fuel Cell 98% CCS/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Fuel Cell 98% CCS/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +NG Fuel Cell/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG Fuel Cell/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG Fuel Cell 98% CCS/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG Fuel Cell 98% CCS/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0 diff --git a/tests/data/Natural_Gas_Fuel_Cell_FE/Market/30/df_occ.csv b/tests/data/Natural_Gas_Fuel_Cell_FE/Market/30/df_occ.csv index 30f20f4..25995b8 100644 --- a/tests/data/Natural_Gas_Fuel_Cell_FE/Market/30/df_occ.csv +++ b/tests/data/Natural_Gas_Fuel_Cell_FE/Market/30/df_occ.csv @@ -1,5 +1,5 @@ tech_detail-scenario,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Fuel Cell/Advanced,1272,1259.9,1247.9,1235.8,1223.7,1211.7,1199.6,1187.6,1175.5,1163.5,1151.4,1139.3,1127.3,1115.2,1103.2,1091.1 -NG Fuel Cell/Moderate,1272,1270.8,1269.7,1268.6,1267.4,1266.3,1265.2,1264,1262.9,1261.8,1260.6,1259.5,1258.4,1257.2,1256.1,1255.0 -NG Fuel Cell 98% CCS/Advanced,1861.3,1840.3,1819.3,1798.3,1777.3,1756.3,1735.3,1714.3,1693.3,1672.3,1651.3,1630.3,1609.3,1588.3,1567.3,1546.3 -NG Fuel Cell 98% CCS/Moderate,1861.3,1857.1,1853,1848.8,1844.7,1840.5,1836.4,1832.3,1828.1,1824.0,1819.8,1815.7,1811.5,1807.4,1803.3,1799.1 +NG Fuel Cell/Advanced,1444.6,1430.9,1417.2,1403.5,1389.8,1376.1,1362.5,1348.8,1335.1,1321.4,1307.7,1294.0,1280.3,1266.6,1252.9,1239.3 +NG Fuel Cell/Moderate,1444.6,1443.4,1442.2,1441,1439.8,1438.6,1437.4,1436.2,1434.9,1433.7,1432.5,1431.3,1430.1,1428.9,1427.7,1426.5 +NG Fuel Cell 98% CCS/Advanced,2122.8,2098.8,2074.8,2050.8,2026.8,2002.8,1978.8,1954.8,1930.8,1906.8,1882.8,1858.8,1834.8,1810.8,1786.8,1762.8 +NG Fuel Cell 98% CCS/Moderate,2122.8,2118.1,2113.5,2108.8,2104.1,2099.5,2094.8,2090.1,2085.5,2080.8,2076.2,2071.5,2066.8,2062.2,2057.5,2052.8 diff --git a/tests/data/Natural_Gas_Fuel_Cell_FE/Market/30/df_vom.csv b/tests/data/Natural_Gas_Fuel_Cell_FE/Market/30/df_vom.csv index c4dcd66..6ee10b5 100644 --- a/tests/data/Natural_Gas_Fuel_Cell_FE/Market/30/df_vom.csv +++ b/tests/data/Natural_Gas_Fuel_Cell_FE/Market/30/df_vom.csv @@ -1,5 +1,5 @@ tech_detail-scenario,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Fuel Cell/Advanced,6.84,6.76,6.69,6.61,6.53,6.45,6.37,6.3,6.22,6.14,6.06,5.98,5.91,5.83,5.75,5.67 -NG Fuel Cell/Moderate,6.84,6.82,6.79,6.76,6.74,6.71,6.69,6.66,6.64,6.61,6.58,6.56,6.53,6.51,6.48,6.46 -NG Fuel Cell 98% CCS/Advanced,7.53,7.44,7.36,7.27,7.19,7.1,7.01,6.93,6.84,6.76,6.67,6.58,6.5,6.41,6.32,6.24 -NG Fuel Cell 98% CCS/Moderate,7.53,7.5,7.47,7.44,7.4,7.37,7.34,7.31,7.28,7.25,7.21,7.18,7.15,7.12,7.09,7.06 +NG Fuel Cell/Advanced,7.79,7.7,7.61,7.52,7.44,7.35,7.26,7.17,7.08,6.99,6.9,6.82,6.73,6.64,6.55,6.46 +NG Fuel Cell/Moderate,7.79,7.76,7.73,7.7,7.67,7.64,7.61,7.58,7.56,7.53,7.5,7.47,7.44,7.41,7.38,7.35 +NG Fuel Cell 98% CCS/Advanced,8.59,8.49,8.39,8.29,8.19,8.1,8,7.9,7.8,7.7,7.61,7.51,7.41,7.31,7.21,7.12 +NG Fuel Cell 98% CCS/Moderate,8.59,8.55,8.51,8.48,8.44,8.41,8.37,8.33,8.3,8.26,8.23,8.19,8.15,8.12,8.08,8.05 diff --git a/tests/data/Natural_Gas_Fuel_Cell_FE/Market/TechLife/df_capex.csv b/tests/data/Natural_Gas_Fuel_Cell_FE/Market/TechLife/df_capex.csv index 056ab37..eb8f90d 100644 --- a/tests/data/Natural_Gas_Fuel_Cell_FE/Market/TechLife/df_capex.csv +++ b/tests/data/Natural_Gas_Fuel_Cell_FE/Market/TechLife/df_capex.csv @@ -1,5 +1,5 @@ tech_detail-scenario,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Fuel Cell/Advanced,1421.4119674871652,1407.8906744002197,1394.4811275371333,1380.9598344501876,1367.4385413632422,1354.0289945001557,1340.50770141321,1327.0981545501236,1313.5768614631781,1300.1673146000917,1286.6460215131463,1273.1247284262006,1259.7151815631141,1246.1938884761687,1232.7843416130822,1219.2630485261366 -NG Fuel Cell/Moderate,1421.4119674871652,1420.0710128008564,1418.841804338407,1417.6125958759571,1416.2716411896488,1415.042432727199,1413.8132242647496,1412.4722695784408,1411.2430611159914,1410.0138526535416,1408.672897967233,1407.4436895047834,1406.214481042334,1404.8735263560252,1403.6443178935754,1402.415109431126 -NG Fuel Cell 98% CCS/Advanced,2079.9324646885693,2056.4657576781683,2032.9990506677668,2009.5323436573656,1986.0656366469643,1962.5989296365628,1939.1322226261616,1915.6655156157603,1892.198808605359,1868.7321015949576,1845.2653945845564,1821.798687574155,1798.3319805637536,1774.8652735533524,1751.3985665429511,1727.9318595325499 -NG Fuel Cell 98% CCS/Moderate,2079.9324646885693,2075.2391232864893,2070.6575281082683,2065.964186706188,2061.3825915279667,2056.6892501258862,2052.107654947665,2047.526059769444,2042.8327183673634,2038.2511231891424,2033.5577817870621,2028.976186608841,2024.2828452067606,2019.7012500285396,2015.1196548503183,2010.4263134482378 +NG Fuel Cell/Advanced,1721.2325345187542,1705.9658727792057,1690.6992110396568,1675.4325493001081,1660.1658875605594,1644.8992258210105,1629.743999568612,1614.4773378290633,1599.2106760895144,1583.944014349966,1568.6773526104173,1553.4106908708684,1538.1440291313197,1522.877367391771,1507.6107056522224,1492.4554793998236 +NG Fuel Cell/Moderate,1721.2325345187542,1719.8953086729546,1718.5580828271545,1717.2208569813547,1715.8836311355547,1714.5464052897548,1713.209179443955,1711.8719535981552,1710.4232922652052,1709.0860664194054,1707.7488405736053,1706.4116147278055,1705.0743888820055,1703.7371630362059,1702.3999371904058,1701.062711344606 +NG Fuel Cell 98% CCS/Advanced,2476.9880083699904,2450.2434914539926,2423.498974537995,2396.754457621997,2370.0099407059997,2343.265423790002,2316.520906874004,2289.7763899580063,2263.031873042008,2236.2873561260108,2209.542839210013,2182.798322294015,2156.0538053780174,2129.3092884620196,2102.564771546022,2075.820254630024 +NG Fuel Cell 98% CCS/Moderate,2476.9880083699904,2471.7505404739404,2466.624508065041,2461.387040168992,2456.149572272942,2451.0235398640425,2445.786071967993,2440.5486040719434,2435.422571663044,2430.1851037669944,2425.0590713580946,2419.821603462045,2414.584135565996,2409.4581031570956,2404.2206352610465,2398.983167364997 diff --git a/tests/data/Natural_Gas_Fuel_Cell_FE/Market/TechLife/df_fom.csv b/tests/data/Natural_Gas_Fuel_Cell_FE/Market/TechLife/df_fom.csv index 069cda9..cd29390 100644 --- a/tests/data/Natural_Gas_Fuel_Cell_FE/Market/TechLife/df_fom.csv +++ b/tests/data/Natural_Gas_Fuel_Cell_FE/Market/TechLife/df_fom.csv @@ -1,5 +1,5 @@ tech_detail-scenario,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Fuel Cell/Advanced,36.2,35.9,35.6,35.4,35.1,34.8,34.5,34.2,33.9,33.6,33.3,33.0,32.8,32.5,32.2,31.9 -NG Fuel Cell/Moderate,36.2,36.2,36.2,36.1,36.1,36.1,36.1,36,36,36.0,35.9,35.9,35.9,35.9,35.8,35.8 -NG Fuel Cell 98% CCS/Advanced,51.8,51.3,50.8,50.3,49.8,49.3,48.8,48.3,47.7,47.2,46.7,46.2,45.7,45.2,44.7,44.2 -NG Fuel Cell 98% CCS/Moderate,51.8,51.7,51.6,51.5,51.4,51.3,51.2,51.1,51,50.9,50.8,50.7,50.6,50.5,50.4,50.3 +NG Fuel Cell/Advanced,40.7,40.3,40,39.7,39.4,39,38.7,38.4,38.1,37.7,37.4,37.1,36.7,36.4,36.1,35.8 +NG Fuel Cell/Moderate,40.7,40.6,40.6,40.6,40.6,40.5,40.5,40.5,40.4,40.4,40.4,40.4,40.3,40.3,40.3,40.2 +NG Fuel Cell 98% CCS/Advanced,58.5,57.9,57.3,56.8,56.2,55.6,55,54.4,53.9,53.3,52.7,52.1,51.5,50.9,50.4,49.8 +NG Fuel Cell 98% CCS/Moderate,58.5,58.4,58.3,58.2,58.1,57.9,57.8,57.7,57.6,57.5,57.4,57.3,57.1,57.0,56.9,56.8 diff --git a/tests/data/Natural_Gas_Fuel_Cell_FE/Market/TechLife/df_gcc.csv b/tests/data/Natural_Gas_Fuel_Cell_FE/Market/TechLife/df_gcc.csv index dbbd46c..ee829e1 100644 --- a/tests/data/Natural_Gas_Fuel_Cell_FE/Market/TechLife/df_gcc.csv +++ b/tests/data/Natural_Gas_Fuel_Cell_FE/Market/TechLife/df_gcc.csv @@ -1,5 +1,5 @@ tech_detail-scenario,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Fuel Cell/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Fuel Cell/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Fuel Cell 98% CCS/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Fuel Cell 98% CCS/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +NG Fuel Cell/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG Fuel Cell/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG Fuel Cell 98% CCS/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG Fuel Cell 98% CCS/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0 diff --git a/tests/data/Natural_Gas_Fuel_Cell_FE/Market/TechLife/df_occ.csv b/tests/data/Natural_Gas_Fuel_Cell_FE/Market/TechLife/df_occ.csv index 30f20f4..25995b8 100644 --- a/tests/data/Natural_Gas_Fuel_Cell_FE/Market/TechLife/df_occ.csv +++ b/tests/data/Natural_Gas_Fuel_Cell_FE/Market/TechLife/df_occ.csv @@ -1,5 +1,5 @@ tech_detail-scenario,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Fuel Cell/Advanced,1272,1259.9,1247.9,1235.8,1223.7,1211.7,1199.6,1187.6,1175.5,1163.5,1151.4,1139.3,1127.3,1115.2,1103.2,1091.1 -NG Fuel Cell/Moderate,1272,1270.8,1269.7,1268.6,1267.4,1266.3,1265.2,1264,1262.9,1261.8,1260.6,1259.5,1258.4,1257.2,1256.1,1255.0 -NG Fuel Cell 98% CCS/Advanced,1861.3,1840.3,1819.3,1798.3,1777.3,1756.3,1735.3,1714.3,1693.3,1672.3,1651.3,1630.3,1609.3,1588.3,1567.3,1546.3 -NG Fuel Cell 98% CCS/Moderate,1861.3,1857.1,1853,1848.8,1844.7,1840.5,1836.4,1832.3,1828.1,1824.0,1819.8,1815.7,1811.5,1807.4,1803.3,1799.1 +NG Fuel Cell/Advanced,1444.6,1430.9,1417.2,1403.5,1389.8,1376.1,1362.5,1348.8,1335.1,1321.4,1307.7,1294.0,1280.3,1266.6,1252.9,1239.3 +NG Fuel Cell/Moderate,1444.6,1443.4,1442.2,1441,1439.8,1438.6,1437.4,1436.2,1434.9,1433.7,1432.5,1431.3,1430.1,1428.9,1427.7,1426.5 +NG Fuel Cell 98% CCS/Advanced,2122.8,2098.8,2074.8,2050.8,2026.8,2002.8,1978.8,1954.8,1930.8,1906.8,1882.8,1858.8,1834.8,1810.8,1786.8,1762.8 +NG Fuel Cell 98% CCS/Moderate,2122.8,2118.1,2113.5,2108.8,2104.1,2099.5,2094.8,2090.1,2085.5,2080.8,2076.2,2071.5,2066.8,2062.2,2057.5,2052.8 diff --git a/tests/data/Natural_Gas_Fuel_Cell_FE/Market/TechLife/df_vom.csv b/tests/data/Natural_Gas_Fuel_Cell_FE/Market/TechLife/df_vom.csv index c4dcd66..6ee10b5 100644 --- a/tests/data/Natural_Gas_Fuel_Cell_FE/Market/TechLife/df_vom.csv +++ b/tests/data/Natural_Gas_Fuel_Cell_FE/Market/TechLife/df_vom.csv @@ -1,5 +1,5 @@ tech_detail-scenario,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Fuel Cell/Advanced,6.84,6.76,6.69,6.61,6.53,6.45,6.37,6.3,6.22,6.14,6.06,5.98,5.91,5.83,5.75,5.67 -NG Fuel Cell/Moderate,6.84,6.82,6.79,6.76,6.74,6.71,6.69,6.66,6.64,6.61,6.58,6.56,6.53,6.51,6.48,6.46 -NG Fuel Cell 98% CCS/Advanced,7.53,7.44,7.36,7.27,7.19,7.1,7.01,6.93,6.84,6.76,6.67,6.58,6.5,6.41,6.32,6.24 -NG Fuel Cell 98% CCS/Moderate,7.53,7.5,7.47,7.44,7.4,7.37,7.34,7.31,7.28,7.25,7.21,7.18,7.15,7.12,7.09,7.06 +NG Fuel Cell/Advanced,7.79,7.7,7.61,7.52,7.44,7.35,7.26,7.17,7.08,6.99,6.9,6.82,6.73,6.64,6.55,6.46 +NG Fuel Cell/Moderate,7.79,7.76,7.73,7.7,7.67,7.64,7.61,7.58,7.56,7.53,7.5,7.47,7.44,7.41,7.38,7.35 +NG Fuel Cell 98% CCS/Advanced,8.59,8.49,8.39,8.29,8.19,8.1,8,7.9,7.8,7.7,7.61,7.51,7.41,7.31,7.21,7.12 +NG Fuel Cell 98% CCS/Moderate,8.59,8.55,8.51,8.48,8.44,8.41,8.37,8.33,8.3,8.26,8.23,8.19,8.15,8.12,8.08,8.05 diff --git a/tests/data/Natural_Gas_Fuel_Cell_FE/Market/df_cff.csv b/tests/data/Natural_Gas_Fuel_Cell_FE/Market/df_cff.csv index c8f6979..e103854 100644 --- a/tests/data/Natural_Gas_Fuel_Cell_FE/Market/df_cff.csv +++ b/tests/data/Natural_Gas_Fuel_Cell_FE/Market/df_cff.csv @@ -1,3 +1,3 @@ Construction Finance Factor,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CFF/Advanced,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386 -CFF/Moderate,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386 +CFF/Advanced,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056 +CFF/Moderate,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056 diff --git a/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/20/df_capex.csv b/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/20/df_capex.csv index 056ab37..eb8f90d 100644 --- a/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/20/df_capex.csv +++ b/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/20/df_capex.csv @@ -1,5 +1,5 @@ tech_detail-scenario,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Fuel Cell/Advanced,1421.4119674871652,1407.8906744002197,1394.4811275371333,1380.9598344501876,1367.4385413632422,1354.0289945001557,1340.50770141321,1327.0981545501236,1313.5768614631781,1300.1673146000917,1286.6460215131463,1273.1247284262006,1259.7151815631141,1246.1938884761687,1232.7843416130822,1219.2630485261366 -NG Fuel Cell/Moderate,1421.4119674871652,1420.0710128008564,1418.841804338407,1417.6125958759571,1416.2716411896488,1415.042432727199,1413.8132242647496,1412.4722695784408,1411.2430611159914,1410.0138526535416,1408.672897967233,1407.4436895047834,1406.214481042334,1404.8735263560252,1403.6443178935754,1402.415109431126 -NG Fuel Cell 98% CCS/Advanced,2079.9324646885693,2056.4657576781683,2032.9990506677668,2009.5323436573656,1986.0656366469643,1962.5989296365628,1939.1322226261616,1915.6655156157603,1892.198808605359,1868.7321015949576,1845.2653945845564,1821.798687574155,1798.3319805637536,1774.8652735533524,1751.3985665429511,1727.9318595325499 -NG Fuel Cell 98% CCS/Moderate,2079.9324646885693,2075.2391232864893,2070.6575281082683,2065.964186706188,2061.3825915279667,2056.6892501258862,2052.107654947665,2047.526059769444,2042.8327183673634,2038.2511231891424,2033.5577817870621,2028.976186608841,2024.2828452067606,2019.7012500285396,2015.1196548503183,2010.4263134482378 +NG Fuel Cell/Advanced,1721.2325345187542,1705.9658727792057,1690.6992110396568,1675.4325493001081,1660.1658875605594,1644.8992258210105,1629.743999568612,1614.4773378290633,1599.2106760895144,1583.944014349966,1568.6773526104173,1553.4106908708684,1538.1440291313197,1522.877367391771,1507.6107056522224,1492.4554793998236 +NG Fuel Cell/Moderate,1721.2325345187542,1719.8953086729546,1718.5580828271545,1717.2208569813547,1715.8836311355547,1714.5464052897548,1713.209179443955,1711.8719535981552,1710.4232922652052,1709.0860664194054,1707.7488405736053,1706.4116147278055,1705.0743888820055,1703.7371630362059,1702.3999371904058,1701.062711344606 +NG Fuel Cell 98% CCS/Advanced,2476.9880083699904,2450.2434914539926,2423.498974537995,2396.754457621997,2370.0099407059997,2343.265423790002,2316.520906874004,2289.7763899580063,2263.031873042008,2236.2873561260108,2209.542839210013,2182.798322294015,2156.0538053780174,2129.3092884620196,2102.564771546022,2075.820254630024 +NG Fuel Cell 98% CCS/Moderate,2476.9880083699904,2471.7505404739404,2466.624508065041,2461.387040168992,2456.149572272942,2451.0235398640425,2445.786071967993,2440.5486040719434,2435.422571663044,2430.1851037669944,2425.0590713580946,2419.821603462045,2414.584135565996,2409.4581031570956,2404.2206352610465,2398.983167364997 diff --git a/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/20/df_fom.csv b/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/20/df_fom.csv index 069cda9..cd29390 100644 --- a/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/20/df_fom.csv +++ b/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/20/df_fom.csv @@ -1,5 +1,5 @@ tech_detail-scenario,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Fuel Cell/Advanced,36.2,35.9,35.6,35.4,35.1,34.8,34.5,34.2,33.9,33.6,33.3,33.0,32.8,32.5,32.2,31.9 -NG Fuel Cell/Moderate,36.2,36.2,36.2,36.1,36.1,36.1,36.1,36,36,36.0,35.9,35.9,35.9,35.9,35.8,35.8 -NG Fuel Cell 98% CCS/Advanced,51.8,51.3,50.8,50.3,49.8,49.3,48.8,48.3,47.7,47.2,46.7,46.2,45.7,45.2,44.7,44.2 -NG Fuel Cell 98% CCS/Moderate,51.8,51.7,51.6,51.5,51.4,51.3,51.2,51.1,51,50.9,50.8,50.7,50.6,50.5,50.4,50.3 +NG Fuel Cell/Advanced,40.7,40.3,40,39.7,39.4,39,38.7,38.4,38.1,37.7,37.4,37.1,36.7,36.4,36.1,35.8 +NG Fuel Cell/Moderate,40.7,40.6,40.6,40.6,40.6,40.5,40.5,40.5,40.4,40.4,40.4,40.4,40.3,40.3,40.3,40.2 +NG Fuel Cell 98% CCS/Advanced,58.5,57.9,57.3,56.8,56.2,55.6,55,54.4,53.9,53.3,52.7,52.1,51.5,50.9,50.4,49.8 +NG Fuel Cell 98% CCS/Moderate,58.5,58.4,58.3,58.2,58.1,57.9,57.8,57.7,57.6,57.5,57.4,57.3,57.1,57.0,56.9,56.8 diff --git a/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/20/df_gcc.csv b/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/20/df_gcc.csv index dbbd46c..ee829e1 100644 --- a/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/20/df_gcc.csv +++ b/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/20/df_gcc.csv @@ -1,5 +1,5 @@ tech_detail-scenario,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Fuel Cell/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Fuel Cell/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Fuel Cell 98% CCS/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Fuel Cell 98% CCS/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +NG Fuel Cell/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG Fuel Cell/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG Fuel Cell 98% CCS/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG Fuel Cell 98% CCS/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0 diff --git a/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/20/df_occ.csv b/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/20/df_occ.csv index 30f20f4..25995b8 100644 --- a/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/20/df_occ.csv +++ b/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/20/df_occ.csv @@ -1,5 +1,5 @@ tech_detail-scenario,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Fuel Cell/Advanced,1272,1259.9,1247.9,1235.8,1223.7,1211.7,1199.6,1187.6,1175.5,1163.5,1151.4,1139.3,1127.3,1115.2,1103.2,1091.1 -NG Fuel Cell/Moderate,1272,1270.8,1269.7,1268.6,1267.4,1266.3,1265.2,1264,1262.9,1261.8,1260.6,1259.5,1258.4,1257.2,1256.1,1255.0 -NG Fuel Cell 98% CCS/Advanced,1861.3,1840.3,1819.3,1798.3,1777.3,1756.3,1735.3,1714.3,1693.3,1672.3,1651.3,1630.3,1609.3,1588.3,1567.3,1546.3 -NG Fuel Cell 98% CCS/Moderate,1861.3,1857.1,1853,1848.8,1844.7,1840.5,1836.4,1832.3,1828.1,1824.0,1819.8,1815.7,1811.5,1807.4,1803.3,1799.1 +NG Fuel Cell/Advanced,1444.6,1430.9,1417.2,1403.5,1389.8,1376.1,1362.5,1348.8,1335.1,1321.4,1307.7,1294.0,1280.3,1266.6,1252.9,1239.3 +NG Fuel Cell/Moderate,1444.6,1443.4,1442.2,1441,1439.8,1438.6,1437.4,1436.2,1434.9,1433.7,1432.5,1431.3,1430.1,1428.9,1427.7,1426.5 +NG Fuel Cell 98% CCS/Advanced,2122.8,2098.8,2074.8,2050.8,2026.8,2002.8,1978.8,1954.8,1930.8,1906.8,1882.8,1858.8,1834.8,1810.8,1786.8,1762.8 +NG Fuel Cell 98% CCS/Moderate,2122.8,2118.1,2113.5,2108.8,2104.1,2099.5,2094.8,2090.1,2085.5,2080.8,2076.2,2071.5,2066.8,2062.2,2057.5,2052.8 diff --git a/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/20/df_vom.csv b/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/20/df_vom.csv index c4dcd66..6ee10b5 100644 --- a/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/20/df_vom.csv +++ b/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/20/df_vom.csv @@ -1,5 +1,5 @@ tech_detail-scenario,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Fuel Cell/Advanced,6.84,6.76,6.69,6.61,6.53,6.45,6.37,6.3,6.22,6.14,6.06,5.98,5.91,5.83,5.75,5.67 -NG Fuel Cell/Moderate,6.84,6.82,6.79,6.76,6.74,6.71,6.69,6.66,6.64,6.61,6.58,6.56,6.53,6.51,6.48,6.46 -NG Fuel Cell 98% CCS/Advanced,7.53,7.44,7.36,7.27,7.19,7.1,7.01,6.93,6.84,6.76,6.67,6.58,6.5,6.41,6.32,6.24 -NG Fuel Cell 98% CCS/Moderate,7.53,7.5,7.47,7.44,7.4,7.37,7.34,7.31,7.28,7.25,7.21,7.18,7.15,7.12,7.09,7.06 +NG Fuel Cell/Advanced,7.79,7.7,7.61,7.52,7.44,7.35,7.26,7.17,7.08,6.99,6.9,6.82,6.73,6.64,6.55,6.46 +NG Fuel Cell/Moderate,7.79,7.76,7.73,7.7,7.67,7.64,7.61,7.58,7.56,7.53,7.5,7.47,7.44,7.41,7.38,7.35 +NG Fuel Cell 98% CCS/Advanced,8.59,8.49,8.39,8.29,8.19,8.1,8,7.9,7.8,7.7,7.61,7.51,7.41,7.31,7.21,7.12 +NG Fuel Cell 98% CCS/Moderate,8.59,8.55,8.51,8.48,8.44,8.41,8.37,8.33,8.3,8.26,8.23,8.19,8.15,8.12,8.08,8.05 diff --git a/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/30/df_capex.csv b/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/30/df_capex.csv index 056ab37..eb8f90d 100644 --- a/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/30/df_capex.csv +++ b/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/30/df_capex.csv @@ -1,5 +1,5 @@ tech_detail-scenario,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Fuel Cell/Advanced,1421.4119674871652,1407.8906744002197,1394.4811275371333,1380.9598344501876,1367.4385413632422,1354.0289945001557,1340.50770141321,1327.0981545501236,1313.5768614631781,1300.1673146000917,1286.6460215131463,1273.1247284262006,1259.7151815631141,1246.1938884761687,1232.7843416130822,1219.2630485261366 -NG Fuel Cell/Moderate,1421.4119674871652,1420.0710128008564,1418.841804338407,1417.6125958759571,1416.2716411896488,1415.042432727199,1413.8132242647496,1412.4722695784408,1411.2430611159914,1410.0138526535416,1408.672897967233,1407.4436895047834,1406.214481042334,1404.8735263560252,1403.6443178935754,1402.415109431126 -NG Fuel Cell 98% CCS/Advanced,2079.9324646885693,2056.4657576781683,2032.9990506677668,2009.5323436573656,1986.0656366469643,1962.5989296365628,1939.1322226261616,1915.6655156157603,1892.198808605359,1868.7321015949576,1845.2653945845564,1821.798687574155,1798.3319805637536,1774.8652735533524,1751.3985665429511,1727.9318595325499 -NG Fuel Cell 98% CCS/Moderate,2079.9324646885693,2075.2391232864893,2070.6575281082683,2065.964186706188,2061.3825915279667,2056.6892501258862,2052.107654947665,2047.526059769444,2042.8327183673634,2038.2511231891424,2033.5577817870621,2028.976186608841,2024.2828452067606,2019.7012500285396,2015.1196548503183,2010.4263134482378 +NG Fuel Cell/Advanced,1721.2325345187542,1705.9658727792057,1690.6992110396568,1675.4325493001081,1660.1658875605594,1644.8992258210105,1629.743999568612,1614.4773378290633,1599.2106760895144,1583.944014349966,1568.6773526104173,1553.4106908708684,1538.1440291313197,1522.877367391771,1507.6107056522224,1492.4554793998236 +NG Fuel Cell/Moderate,1721.2325345187542,1719.8953086729546,1718.5580828271545,1717.2208569813547,1715.8836311355547,1714.5464052897548,1713.209179443955,1711.8719535981552,1710.4232922652052,1709.0860664194054,1707.7488405736053,1706.4116147278055,1705.0743888820055,1703.7371630362059,1702.3999371904058,1701.062711344606 +NG Fuel Cell 98% CCS/Advanced,2476.9880083699904,2450.2434914539926,2423.498974537995,2396.754457621997,2370.0099407059997,2343.265423790002,2316.520906874004,2289.7763899580063,2263.031873042008,2236.2873561260108,2209.542839210013,2182.798322294015,2156.0538053780174,2129.3092884620196,2102.564771546022,2075.820254630024 +NG Fuel Cell 98% CCS/Moderate,2476.9880083699904,2471.7505404739404,2466.624508065041,2461.387040168992,2456.149572272942,2451.0235398640425,2445.786071967993,2440.5486040719434,2435.422571663044,2430.1851037669944,2425.0590713580946,2419.821603462045,2414.584135565996,2409.4581031570956,2404.2206352610465,2398.983167364997 diff --git a/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/30/df_fom.csv b/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/30/df_fom.csv index 069cda9..cd29390 100644 --- a/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/30/df_fom.csv +++ b/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/30/df_fom.csv @@ -1,5 +1,5 @@ tech_detail-scenario,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Fuel Cell/Advanced,36.2,35.9,35.6,35.4,35.1,34.8,34.5,34.2,33.9,33.6,33.3,33.0,32.8,32.5,32.2,31.9 -NG Fuel Cell/Moderate,36.2,36.2,36.2,36.1,36.1,36.1,36.1,36,36,36.0,35.9,35.9,35.9,35.9,35.8,35.8 -NG Fuel Cell 98% CCS/Advanced,51.8,51.3,50.8,50.3,49.8,49.3,48.8,48.3,47.7,47.2,46.7,46.2,45.7,45.2,44.7,44.2 -NG Fuel Cell 98% CCS/Moderate,51.8,51.7,51.6,51.5,51.4,51.3,51.2,51.1,51,50.9,50.8,50.7,50.6,50.5,50.4,50.3 +NG Fuel Cell/Advanced,40.7,40.3,40,39.7,39.4,39,38.7,38.4,38.1,37.7,37.4,37.1,36.7,36.4,36.1,35.8 +NG Fuel Cell/Moderate,40.7,40.6,40.6,40.6,40.6,40.5,40.5,40.5,40.4,40.4,40.4,40.4,40.3,40.3,40.3,40.2 +NG Fuel Cell 98% CCS/Advanced,58.5,57.9,57.3,56.8,56.2,55.6,55,54.4,53.9,53.3,52.7,52.1,51.5,50.9,50.4,49.8 +NG Fuel Cell 98% CCS/Moderate,58.5,58.4,58.3,58.2,58.1,57.9,57.8,57.7,57.6,57.5,57.4,57.3,57.1,57.0,56.9,56.8 diff --git a/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/30/df_gcc.csv b/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/30/df_gcc.csv index dbbd46c..ee829e1 100644 --- a/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/30/df_gcc.csv +++ b/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/30/df_gcc.csv @@ -1,5 +1,5 @@ tech_detail-scenario,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Fuel Cell/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Fuel Cell/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Fuel Cell 98% CCS/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Fuel Cell 98% CCS/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +NG Fuel Cell/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG Fuel Cell/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG Fuel Cell 98% CCS/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG Fuel Cell 98% CCS/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0 diff --git a/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/30/df_occ.csv b/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/30/df_occ.csv index 30f20f4..25995b8 100644 --- a/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/30/df_occ.csv +++ b/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/30/df_occ.csv @@ -1,5 +1,5 @@ tech_detail-scenario,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Fuel Cell/Advanced,1272,1259.9,1247.9,1235.8,1223.7,1211.7,1199.6,1187.6,1175.5,1163.5,1151.4,1139.3,1127.3,1115.2,1103.2,1091.1 -NG Fuel Cell/Moderate,1272,1270.8,1269.7,1268.6,1267.4,1266.3,1265.2,1264,1262.9,1261.8,1260.6,1259.5,1258.4,1257.2,1256.1,1255.0 -NG Fuel Cell 98% CCS/Advanced,1861.3,1840.3,1819.3,1798.3,1777.3,1756.3,1735.3,1714.3,1693.3,1672.3,1651.3,1630.3,1609.3,1588.3,1567.3,1546.3 -NG Fuel Cell 98% CCS/Moderate,1861.3,1857.1,1853,1848.8,1844.7,1840.5,1836.4,1832.3,1828.1,1824.0,1819.8,1815.7,1811.5,1807.4,1803.3,1799.1 +NG Fuel Cell/Advanced,1444.6,1430.9,1417.2,1403.5,1389.8,1376.1,1362.5,1348.8,1335.1,1321.4,1307.7,1294.0,1280.3,1266.6,1252.9,1239.3 +NG Fuel Cell/Moderate,1444.6,1443.4,1442.2,1441,1439.8,1438.6,1437.4,1436.2,1434.9,1433.7,1432.5,1431.3,1430.1,1428.9,1427.7,1426.5 +NG Fuel Cell 98% CCS/Advanced,2122.8,2098.8,2074.8,2050.8,2026.8,2002.8,1978.8,1954.8,1930.8,1906.8,1882.8,1858.8,1834.8,1810.8,1786.8,1762.8 +NG Fuel Cell 98% CCS/Moderate,2122.8,2118.1,2113.5,2108.8,2104.1,2099.5,2094.8,2090.1,2085.5,2080.8,2076.2,2071.5,2066.8,2062.2,2057.5,2052.8 diff --git a/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/30/df_vom.csv b/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/30/df_vom.csv index c4dcd66..6ee10b5 100644 --- a/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/30/df_vom.csv +++ b/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/30/df_vom.csv @@ -1,5 +1,5 @@ tech_detail-scenario,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Fuel Cell/Advanced,6.84,6.76,6.69,6.61,6.53,6.45,6.37,6.3,6.22,6.14,6.06,5.98,5.91,5.83,5.75,5.67 -NG Fuel Cell/Moderate,6.84,6.82,6.79,6.76,6.74,6.71,6.69,6.66,6.64,6.61,6.58,6.56,6.53,6.51,6.48,6.46 -NG Fuel Cell 98% CCS/Advanced,7.53,7.44,7.36,7.27,7.19,7.1,7.01,6.93,6.84,6.76,6.67,6.58,6.5,6.41,6.32,6.24 -NG Fuel Cell 98% CCS/Moderate,7.53,7.5,7.47,7.44,7.4,7.37,7.34,7.31,7.28,7.25,7.21,7.18,7.15,7.12,7.09,7.06 +NG Fuel Cell/Advanced,7.79,7.7,7.61,7.52,7.44,7.35,7.26,7.17,7.08,6.99,6.9,6.82,6.73,6.64,6.55,6.46 +NG Fuel Cell/Moderate,7.79,7.76,7.73,7.7,7.67,7.64,7.61,7.58,7.56,7.53,7.5,7.47,7.44,7.41,7.38,7.35 +NG Fuel Cell 98% CCS/Advanced,8.59,8.49,8.39,8.29,8.19,8.1,8,7.9,7.8,7.7,7.61,7.51,7.41,7.31,7.21,7.12 +NG Fuel Cell 98% CCS/Moderate,8.59,8.55,8.51,8.48,8.44,8.41,8.37,8.33,8.3,8.26,8.23,8.19,8.15,8.12,8.08,8.05 diff --git a/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/TechLife/df_capex.csv b/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/TechLife/df_capex.csv index 056ab37..eb8f90d 100644 --- a/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/TechLife/df_capex.csv +++ b/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/TechLife/df_capex.csv @@ -1,5 +1,5 @@ tech_detail-scenario,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Fuel Cell/Advanced,1421.4119674871652,1407.8906744002197,1394.4811275371333,1380.9598344501876,1367.4385413632422,1354.0289945001557,1340.50770141321,1327.0981545501236,1313.5768614631781,1300.1673146000917,1286.6460215131463,1273.1247284262006,1259.7151815631141,1246.1938884761687,1232.7843416130822,1219.2630485261366 -NG Fuel Cell/Moderate,1421.4119674871652,1420.0710128008564,1418.841804338407,1417.6125958759571,1416.2716411896488,1415.042432727199,1413.8132242647496,1412.4722695784408,1411.2430611159914,1410.0138526535416,1408.672897967233,1407.4436895047834,1406.214481042334,1404.8735263560252,1403.6443178935754,1402.415109431126 -NG Fuel Cell 98% CCS/Advanced,2079.9324646885693,2056.4657576781683,2032.9990506677668,2009.5323436573656,1986.0656366469643,1962.5989296365628,1939.1322226261616,1915.6655156157603,1892.198808605359,1868.7321015949576,1845.2653945845564,1821.798687574155,1798.3319805637536,1774.8652735533524,1751.3985665429511,1727.9318595325499 -NG Fuel Cell 98% CCS/Moderate,2079.9324646885693,2075.2391232864893,2070.6575281082683,2065.964186706188,2061.3825915279667,2056.6892501258862,2052.107654947665,2047.526059769444,2042.8327183673634,2038.2511231891424,2033.5577817870621,2028.976186608841,2024.2828452067606,2019.7012500285396,2015.1196548503183,2010.4263134482378 +NG Fuel Cell/Advanced,1721.2325345187542,1705.9658727792057,1690.6992110396568,1675.4325493001081,1660.1658875605594,1644.8992258210105,1629.743999568612,1614.4773378290633,1599.2106760895144,1583.944014349966,1568.6773526104173,1553.4106908708684,1538.1440291313197,1522.877367391771,1507.6107056522224,1492.4554793998236 +NG Fuel Cell/Moderate,1721.2325345187542,1719.8953086729546,1718.5580828271545,1717.2208569813547,1715.8836311355547,1714.5464052897548,1713.209179443955,1711.8719535981552,1710.4232922652052,1709.0860664194054,1707.7488405736053,1706.4116147278055,1705.0743888820055,1703.7371630362059,1702.3999371904058,1701.062711344606 +NG Fuel Cell 98% CCS/Advanced,2476.9880083699904,2450.2434914539926,2423.498974537995,2396.754457621997,2370.0099407059997,2343.265423790002,2316.520906874004,2289.7763899580063,2263.031873042008,2236.2873561260108,2209.542839210013,2182.798322294015,2156.0538053780174,2129.3092884620196,2102.564771546022,2075.820254630024 +NG Fuel Cell 98% CCS/Moderate,2476.9880083699904,2471.7505404739404,2466.624508065041,2461.387040168992,2456.149572272942,2451.0235398640425,2445.786071967993,2440.5486040719434,2435.422571663044,2430.1851037669944,2425.0590713580946,2419.821603462045,2414.584135565996,2409.4581031570956,2404.2206352610465,2398.983167364997 diff --git a/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/TechLife/df_fom.csv b/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/TechLife/df_fom.csv index 069cda9..cd29390 100644 --- a/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/TechLife/df_fom.csv +++ b/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/TechLife/df_fom.csv @@ -1,5 +1,5 @@ tech_detail-scenario,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Fuel Cell/Advanced,36.2,35.9,35.6,35.4,35.1,34.8,34.5,34.2,33.9,33.6,33.3,33.0,32.8,32.5,32.2,31.9 -NG Fuel Cell/Moderate,36.2,36.2,36.2,36.1,36.1,36.1,36.1,36,36,36.0,35.9,35.9,35.9,35.9,35.8,35.8 -NG Fuel Cell 98% CCS/Advanced,51.8,51.3,50.8,50.3,49.8,49.3,48.8,48.3,47.7,47.2,46.7,46.2,45.7,45.2,44.7,44.2 -NG Fuel Cell 98% CCS/Moderate,51.8,51.7,51.6,51.5,51.4,51.3,51.2,51.1,51,50.9,50.8,50.7,50.6,50.5,50.4,50.3 +NG Fuel Cell/Advanced,40.7,40.3,40,39.7,39.4,39,38.7,38.4,38.1,37.7,37.4,37.1,36.7,36.4,36.1,35.8 +NG Fuel Cell/Moderate,40.7,40.6,40.6,40.6,40.6,40.5,40.5,40.5,40.4,40.4,40.4,40.4,40.3,40.3,40.3,40.2 +NG Fuel Cell 98% CCS/Advanced,58.5,57.9,57.3,56.8,56.2,55.6,55,54.4,53.9,53.3,52.7,52.1,51.5,50.9,50.4,49.8 +NG Fuel Cell 98% CCS/Moderate,58.5,58.4,58.3,58.2,58.1,57.9,57.8,57.7,57.6,57.5,57.4,57.3,57.1,57.0,56.9,56.8 diff --git a/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/TechLife/df_gcc.csv b/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/TechLife/df_gcc.csv index dbbd46c..ee829e1 100644 --- a/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/TechLife/df_gcc.csv +++ b/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/TechLife/df_gcc.csv @@ -1,5 +1,5 @@ tech_detail-scenario,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Fuel Cell/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Fuel Cell/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Fuel Cell 98% CCS/Advanced,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -NG Fuel Cell 98% CCS/Moderate,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +NG Fuel Cell/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG Fuel Cell/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG Fuel Cell 98% CCS/Advanced,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +NG Fuel Cell 98% CCS/Moderate,100,100,100,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0 diff --git a/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/TechLife/df_occ.csv b/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/TechLife/df_occ.csv index 30f20f4..25995b8 100644 --- a/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/TechLife/df_occ.csv +++ b/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/TechLife/df_occ.csv @@ -1,5 +1,5 @@ tech_detail-scenario,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Fuel Cell/Advanced,1272,1259.9,1247.9,1235.8,1223.7,1211.7,1199.6,1187.6,1175.5,1163.5,1151.4,1139.3,1127.3,1115.2,1103.2,1091.1 -NG Fuel Cell/Moderate,1272,1270.8,1269.7,1268.6,1267.4,1266.3,1265.2,1264,1262.9,1261.8,1260.6,1259.5,1258.4,1257.2,1256.1,1255.0 -NG Fuel Cell 98% CCS/Advanced,1861.3,1840.3,1819.3,1798.3,1777.3,1756.3,1735.3,1714.3,1693.3,1672.3,1651.3,1630.3,1609.3,1588.3,1567.3,1546.3 -NG Fuel Cell 98% CCS/Moderate,1861.3,1857.1,1853,1848.8,1844.7,1840.5,1836.4,1832.3,1828.1,1824.0,1819.8,1815.7,1811.5,1807.4,1803.3,1799.1 +NG Fuel Cell/Advanced,1444.6,1430.9,1417.2,1403.5,1389.8,1376.1,1362.5,1348.8,1335.1,1321.4,1307.7,1294.0,1280.3,1266.6,1252.9,1239.3 +NG Fuel Cell/Moderate,1444.6,1443.4,1442.2,1441,1439.8,1438.6,1437.4,1436.2,1434.9,1433.7,1432.5,1431.3,1430.1,1428.9,1427.7,1426.5 +NG Fuel Cell 98% CCS/Advanced,2122.8,2098.8,2074.8,2050.8,2026.8,2002.8,1978.8,1954.8,1930.8,1906.8,1882.8,1858.8,1834.8,1810.8,1786.8,1762.8 +NG Fuel Cell 98% CCS/Moderate,2122.8,2118.1,2113.5,2108.8,2104.1,2099.5,2094.8,2090.1,2085.5,2080.8,2076.2,2071.5,2066.8,2062.2,2057.5,2052.8 diff --git a/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/TechLife/df_vom.csv b/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/TechLife/df_vom.csv index c4dcd66..6ee10b5 100644 --- a/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/TechLife/df_vom.csv +++ b/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/TechLife/df_vom.csv @@ -1,5 +1,5 @@ tech_detail-scenario,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Fuel Cell/Advanced,6.84,6.76,6.69,6.61,6.53,6.45,6.37,6.3,6.22,6.14,6.06,5.98,5.91,5.83,5.75,5.67 -NG Fuel Cell/Moderate,6.84,6.82,6.79,6.76,6.74,6.71,6.69,6.66,6.64,6.61,6.58,6.56,6.53,6.51,6.48,6.46 -NG Fuel Cell 98% CCS/Advanced,7.53,7.44,7.36,7.27,7.19,7.1,7.01,6.93,6.84,6.76,6.67,6.58,6.5,6.41,6.32,6.24 -NG Fuel Cell 98% CCS/Moderate,7.53,7.5,7.47,7.44,7.4,7.37,7.34,7.31,7.28,7.25,7.21,7.18,7.15,7.12,7.09,7.06 +NG Fuel Cell/Advanced,7.79,7.7,7.61,7.52,7.44,7.35,7.26,7.17,7.08,6.99,6.9,6.82,6.73,6.64,6.55,6.46 +NG Fuel Cell/Moderate,7.79,7.76,7.73,7.7,7.67,7.64,7.61,7.58,7.56,7.53,7.5,7.47,7.44,7.41,7.38,7.35 +NG Fuel Cell 98% CCS/Advanced,8.59,8.49,8.39,8.29,8.19,8.1,8,7.9,7.8,7.7,7.61,7.51,7.41,7.31,7.21,7.12 +NG Fuel Cell 98% CCS/Moderate,8.59,8.55,8.51,8.48,8.44,8.41,8.37,8.33,8.3,8.26,8.23,8.19,8.15,8.12,8.08,8.05 diff --git a/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/df_cff.csv b/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/df_cff.csv index c8f6979..e103854 100644 --- a/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/df_cff.csv +++ b/tests/data/Natural_Gas_Fuel_Cell_FE/R&D/df_cff.csv @@ -1,3 +1,3 @@ Construction Finance Factor,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CFF/Advanced,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386 -CFF/Moderate,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386,1.1174622385905386 +CFF/Advanced,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056 +CFF/Moderate,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056,1.1143548714999056 diff --git a/tests/data/Natural_Gas_Retrofits/Market/20/df_fom.csv b/tests/data/Natural_Gas_Retrofits/Market/20/df_fom.csv index eeb6325..8ade8c6 100644 --- a/tests/data/Natural_Gas_Retrofits/Market/20/df_fom.csv +++ b/tests/data/Natural_Gas_Retrofits/Market/20/df_fom.csv @@ -1,13 +1,13 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,64.5,64.5,63.5,62.5,61.5,60.5,59.5,58.6,57.6,56.6,55.6,54.6,53.6,52.7,51.7,51.1,50.5,50.0,49.4,48.8,48.3,47.7,47.1,46.6,46.0,45.4,44.8,44.3,43.7,43.1 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,64.5,64.5,63.7,63,62.3,61.5,60.8,60.1,59.4,58.6,57.9,57.2,56.4,55.7,55.0,54.5,53.9,53.4,52.9,52.4,51.9,51.3,50.8,50.3,49.8,49.2,48.7,48.2,47.7,47.2 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,64.5,64.5,64,63.5,63,62.6,62.1,61.6,61.1,60.7,60.2,59.7,59.2,58.8,58.3,57.8,57.3,56.9,56.4,55.9,55.4,55.0,54.5,54.0,53.5,53.1,52.6,52.1,51.6,51.2 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,66,66,64.9,63.9,62.9,61.8,60.8,59.8,58.7,57.7,56.6,55.6,54.6,53.5,52.5,51.9,51.3,50.8,50.2,49.6,49.0,48.4,47.9,47.3,46.7,46.1,45.6,45.0,44.4,43.8 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,66,66,65.2,64.4,63.7,62.9,62.2,61.4,60.6,59.9,59.1,58.3,57.6,56.8,56.1,55.5,55.0,54.5,53.9,53.4,52.9,52.3,51.8,51.3,50.7,50.2,49.7,49.1,48.6,48.1 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,66,66,65.5,65,64.5,64,63.5,63,62.5,62.1,61.6,61.1,60.6,60.1,59.6,59.1,58.6,58.2,57.7,57.2,56.7,56.2,55.7,55.2,54.7,54.3,53.8,53.3,52.8,52.3 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,60,60,59.1,58.3,57.4,56.6,55.7,54.8,54,53.1,52.3,51.4,50.5,49.7,48.8,48.3,47.7,47.2,46.6,46.0,45.5,44.9,44.4,43.8,43.3,42.7,42.2,41.6,41.1,40.5 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,60,60,59.3,58.7,58,57.4,56.7,56.1,55.4,54.8,54.1,53.5,52.8,52.2,51.5,51.0,50.5,50.0,49.5,49.0,48.5,48.0,47.5,47.0,46.5,46.0,45.5,45.0,44.5,44.0 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,60,60,59.6,59.1,58.7,58.2,57.8,57.3,56.9,56.4,56.0,55.6,55.1,54.7,54.2,53.8,53.3,52.9,52.4,52.0,51.6,51.1,50.7,50.2,49.8,49.3,48.9,48.4,48.0,47.6 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,61.3,61.3,60.4,59.5,58.6,57.7,56.8,55.9,55,54.1,53.2,52.3,51.4,50.4,49.5,49.0,48.4,47.9,47.3,46.7,46.2,45.6,45.0,44.5,43.9,43.4,42.8,42.2,41.7,41.1 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,61.3,61.3,60.6,60,59.3,58.6,57.9,57.2,56.6,55.9,55.2,54.5,53.8,53.2,52.5,52.0,51.5,50.9,50.4,49.9,49.4,48.9,48.4,47.9,47.4,46.9,46.4,45.8,45.3,44.8 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,61.3,61.3,60.9,60.4,60,59.5,59,58.6,58.1,57.7,57.2,56.8,56.3,55.9,55.4,54.9,54.5,54.0,53.6,53.1,52.7,52.2,51.7,51.3,50.8,50.4,49.9,49.5,49.0,48.6 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,71.6,70.5,69.4,68.3,67.2,66.1,65,63.9,62.8,61.7,60.6,59.5,58.4,57.3,56.7,56.1,55.4,54.8,54.2,53.5,52.9,52.3,51.6,51.0,50.3,49.7,49.1,48.4,47.8 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,71.6,70.8,70,69.1,68.3,67.5,66.7,65.9,65.1,64.3,63.5,62.6,61.8,61.0,60.4,59.9,59.3,58.7,58.1,57.5,56.9,56.4,55.8,55.2,54.6,54.0,53.4,52.9,52.3 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,71.6,71.1,70.5,70,69.5,68.9,68.4,67.9,67.3,66.8,66.3,65.8,65.2,64.7,64.2,63.6,63.1,62.6,62.0,61.5,61.0,60.5,59.9,59.4,58.9,58.3,57.8,57.3,56.7 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,73.3,72.1,71,69.8,68.6,67.5,66.3,65.2,64,62.9,61.7,60.6,59.4,58.3,57.6,57.0,56.3,55.7,55.0,54.4,53.7,53.1,52.4,51.8,51.1,50.5,49.8,49.2,48.6 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,73.3,72.4,71.6,70.7,69.9,69,68.2,67.3,66.5,65.6,64.8,63.9,63.1,62.2,61.6,61.0,60.4,59.8,59.2,58.6,58.0,57.5,56.9,56.3,55.7,55.1,54.5,53.9,53.3 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,73.3,72.7,72.2,71.6,71.1,70.5,70,69.5,68.9,68.4,67.8,67.3,66.7,66.2,65.6,65.1,64.5,64.0,63.5,62.9,62.4,61.8,61.3,60.7,60.2,59.6,59.1,58.6,58.0 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,66.6,65.7,64.7,63.8,62.8,61.9,60.9,59.9,59,58.0,57.1,56.1,55.1,54.2,53.6,52.9,52.3,51.7,51.1,50.5,49.9,49.2,48.6,48.0,47.4,46.8,46.2,45.5,44.9 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,66.6,65.9,65.2,64.5,63.7,63,62.3,61.6,60.8,60.1,59.4,58.6,57.9,57.2,56.6,56.1,55.5,55.0,54.4,53.8,53.3,52.7,52.2,51.6,51.1,50.5,49.9,49.4,48.8 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,66.6,66.1,65.7,65.2,64.7,64.2,63.7,63.2,62.7,62.2,61.7,61.2,60.7,60.2,59.7,59.2,58.7,58.2,57.7,57.2,56.7,56.2,55.7,55.2,54.7,54.2,53.7,53.3,52.8 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,68.1,67.1,66.1,65.1,64.1,63.1,62.1,61.1,60.1,59.0,58.0,57.0,56.0,55.0,54.4,53.7,53.1,52.5,51.9,51.2,50.6,50.0,49.3,48.7,48.1,47.5,46.8,46.2,45.6 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,68.1,67.4,66.6,65.9,65.1,64.3,63.6,62.8,62.1,61.3,60.5,59.8,59.0,58.3,57.7,57.1,56.6,56.0,55.4,54.8,54.3,53.7,53.1,52.6,52.0,51.4,50.9,50.3,49.7 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,68.1,67.6,67.1,66.6,66.1,65.6,65.1,64.6,64.1,63.6,63.0,62.5,62.0,61.5,61.0,60.5,60.0,59.5,59.0,58.5,58.0,57.4,56.9,56.4,55.9,55.4,54.9,54.4,53.9 diff --git a/tests/data/Natural_Gas_Retrofits/Market/20/df_hr.csv b/tests/data/Natural_Gas_Retrofits/Market/20/df_hr.csv index c988fc7..9e8ce7c 100644 --- a/tests/data/Natural_Gas_Retrofits/Market/20/df_hr.csv +++ b/tests/data/Natural_Gas_Retrofits/Market/20/df_hr.csv @@ -1,13 +1,13 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,7.218,7.218,7.199,7.181,7.162,7.143,7.125,7.106,7.088,7.069,7.051,7.032,7.013,6.995,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,7.218,7.218,7.209,7.199,7.19,7.181,7.171,7.162,7.153,7.143,7.134,7.125,7.116,7.106,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,7.27,7.27,7.251,7.231,7.211,7.191,7.171,7.151,7.131,7.111,7.092,7.072,7.052,7.032,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,7.27,7.27,7.261,7.251,7.241,7.231,7.221,7.211,7.201,7.191,7.181,7.171,7.161,7.151,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,7.001,7.001,6.983,6.965,6.947,6.929,6.911,6.893,6.875,6.857,6.839,6.821,6.803,6.785,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,7.001,7.001,6.992,6.983,6.974,6.965,6.956,6.947,6.938,6.929,6.92,6.911,6.902,6.893,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,7.051,7.051,7.032,7.012,6.993,6.974,6.954,6.935,6.916,6.897,6.877,6.858,6.839,6.819,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,7.051,7.051,7.041,7.032,7.022,7.012,7.003,6.993,6.983,6.974,6.964,6.954,6.945,6.935,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,7.218,7.199,7.181,7.162,7.143,7.125,7.106,7.088,7.069,7.051,7.032,7.013,6.995,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,7.218,7.209,7.199,7.19,7.181,7.171,7.162,7.153,7.143,7.134,7.125,7.116,7.106,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,7.27,7.251,7.231,7.211,7.191,7.171,7.151,7.131,7.111,7.092,7.072,7.052,7.032,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,7.27,7.261,7.251,7.241,7.231,7.221,7.211,7.201,7.191,7.181,7.171,7.161,7.151,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,7.001,6.984,6.966,6.949,6.931,6.914,6.896,6.879,6.861,6.844,6.826,6.809,6.791,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,7.001,6.992,6.984,6.975,6.966,6.957,6.949,6.94,6.931,6.922,6.914,6.905,6.896,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,7.051,7.032,7.013,6.994,6.976,6.957,6.938,6.919,6.901,6.882,6.863,6.844,6.826,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,7.051,7.041,7.032,7.023,7.013,7.004,6.994,6.985,6.976,6.966,6.957,6.948,6.938,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051 diff --git a/tests/data/Natural_Gas_Retrofits/Market/20/df_hrp.csv b/tests/data/Natural_Gas_Retrofits/Market/20/df_hrp.csv index 6197fb4..045ab69 100644 --- a/tests/data/Natural_Gas_Retrofits/Market/20/df_hrp.csv +++ b/tests/data/Natural_Gas_Retrofits/Market/20/df_hrp.csv @@ -1,13 +1,13 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,0.119,0.119,0.117,0.116,0.114,0.112,0.11,0.109,0.107,0.105,0.103,0.102,0.1,0.098,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,0.119,0.119,0.118,0.117,0.117,0.116,0.115,0.114,0.113,0.112,0.111,0.11,0.11,0.109,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,0.127,0.127,0.125,0.123,0.121,0.119,0.117,0.115,0.113,0.111,0.11,0.108,0.106,0.104,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,0.127,0.127,0.126,0.125,0.124,0.123,0.122,0.121,0.12,0.119,0.118,0.117,0.116,0.115,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,0.116,0.116,0.114,0.112,0.11,0.108,0.107,0.105,0.103,0.101,0.099,0.098,0.096,0.094,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,0.116,0.116,0.115,0.114,0.113,0.112,0.111,0.11,0.109,0.108,0.108,0.107,0.106,0.105,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,0.123,0.123,0.121,0.119,0.117,0.115,0.113,0.111,0.109,0.107,0.105,0.103,0.101,0.099,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,0.123,0.123,0.122,0.121,0.12,0.119,0.118,0.117,0.116,0.115,0.114,0.113,0.112,0.111,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,0.119,0.117,0.116,0.114,0.112,0.11,0.109,0.107,0.105,0.103,0.102,0.1,0.098,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,0.119,0.118,0.117,0.117,0.116,0.115,0.114,0.113,0.112,0.111,0.11,0.11,0.109,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,0.127,0.125,0.123,0.121,0.119,0.117,0.115,0.113,0.111,0.11,0.108,0.106,0.104,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,0.127,0.126,0.125,0.124,0.123,0.122,0.121,0.12,0.119,0.118,0.117,0.116,0.115,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,0.116,0.114,0.112,0.111,0.109,0.107,0.105,0.104,0.102,0.1,0.098,0.097,0.095,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,0.116,0.115,0.114,0.113,0.112,0.111,0.111,0.11,0.109,0.108,0.107,0.106,0.105,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,0.123,0.121,0.119,0.117,0.115,0.114,0.112,0.11,0.108,0.106,0.104,0.102,0.1,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,0.123,0.122,0.121,0.12,0.119,0.118,0.117,0.116,0.115,0.114,0.114,0.113,0.112,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123 diff --git a/tests/data/Natural_Gas_Retrofits/Market/20/df_nop.csv b/tests/data/Natural_Gas_Retrofits/Market/20/df_nop.csv index 6177cc4..662d35a 100644 --- a/tests/data/Natural_Gas_Retrofits/Market/20/df_nop.csv +++ b/tests/data/Natural_Gas_Retrofits/Market/20/df_nop.csv @@ -1,13 +1,13 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,-0.133,-0.133,-0.13,-0.126,-0.123,-0.119,-0.116,-0.112,-0.109,-0.105,-0.102,-0.098,-0.095,-0.091,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,-0.133,-0.133,-0.132,-0.13,-0.128,-0.126,-0.125,-0.123,-0.121,-0.119,-0.118,-0.116,-0.114,-0.112,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,-0.141,-0.141,-0.137,-0.133,-0.129,-0.126,-0.122,-0.118,-0.115,-0.111,-0.107,-0.104,-0.1,-0.096,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,-0.141,-0.141,-0.139,-0.137,-0.135,-0.133,-0.131,-0.129,-0.128,-0.126,-0.124,-0.122,-0.12,-0.118,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,-0.129,-0.129,-0.126,-0.122,-0.119,-0.115,-0.112,-0.109,-0.105,-0.102,-0.098,-0.095,-0.091,-0.088,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,-0.129,-0.129,-0.127,-0.126,-0.124,-0.122,-0.121,-0.119,-0.117,-0.115,-0.114,-0.112,-0.11,-0.109,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,-0.136,-0.136,-0.133,-0.129,-0.125,-0.122,-0.118,-0.114,-0.111,-0.107,-0.103,-0.1,-0.096,-0.092,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,-0.136,-0.136,-0.134,-0.133,-0.131,-0.129,-0.127,-0.125,-0.123,-0.122,-0.12,-0.118,-0.116,-0.114,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,-0.133,-0.13,-0.126,-0.123,-0.119,-0.116,-0.112,-0.109,-0.105,-0.102,-0.098,-0.095,-0.091,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,-0.133,-0.132,-0.13,-0.128,-0.126,-0.125,-0.123,-0.121,-0.119,-0.118,-0.116,-0.114,-0.112,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,-0.141,-0.137,-0.133,-0.129,-0.126,-0.122,-0.118,-0.115,-0.111,-0.107,-0.104,-0.1,-0.096,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,-0.141,-0.139,-0.137,-0.135,-0.133,-0.131,-0.129,-0.128,-0.126,-0.124,-0.122,-0.12,-0.118,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,-0.129,-0.126,-0.122,-0.119,-0.116,-0.112,-0.109,-0.106,-0.102,-0.099,-0.095,-0.092,-0.089,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,-0.129,-0.128,-0.126,-0.124,-0.122,-0.121,-0.119,-0.117,-0.116,-0.114,-0.112,-0.111,-0.109,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,-0.136,-0.133,-0.129,-0.125,-0.122,-0.118,-0.115,-0.111,-0.108,-0.104,-0.1,-0.097,-0.093,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,-0.136,-0.134,-0.133,-0.131,-0.129,-0.127,-0.125,-0.124,-0.122,-0.12,-0.118,-0.117,-0.115,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136 diff --git a/tests/data/Natural_Gas_Retrofits/Market/20/df_occ.csv b/tests/data/Natural_Gas_Retrofits/Market/20/df_occ.csv index eabcfec..b2ceb16 100644 --- a/tests/data/Natural_Gas_Retrofits/Market/20/df_occ.csv +++ b/tests/data/Natural_Gas_Retrofits/Market/20/df_occ.csv @@ -1,13 +1,13 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,1247.5,1247.5,1207.8,1168.1,1128.5,1088.8,1049.1,1009.4,969.8,930.1,890.4,850.8,811.1,771.4,731.8,722.9,714.0,705.1,696.3,687.4,678.5,669.6,660.8,651.9,643.0,634.1,625.3,616.4,607.5,598.6 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,1247.5,1247.5,1221.6,1195.8,1170,1144.1,1118.3,1092.5,1066.6,1040.8,1015.0,989.1,963.3,937.5,911.6,901.2,890.7,880.3,869.9,859.4,849.0,838.6,828.1,817.7,807.3,796.8,786.4,775.9,765.5,755.1 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,1247.5,1247.5,1235.5,1223.5,1211.5,1199.5,1187.5,1175.5,1163.5,1151.5,1139.5,1127.5,1115.5,1103.5,1091.5,1079.5,1067.5,1055.5,1043.5,1031.5,1019.5,1007.5,995.5,983.5,971.5,959.5,947.5,935.5,923.5,911.5 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,1302.9,1302.9,1261.2,1219.4,1177.7,1136,1094.3,1052.5,1010.8,969.1,927.4,885.6,843.9,802.2,760.5,751.3,742.0,732.8,723.6,714.4,705.1,695.9,686.7,677.5,668.2,659.0,649.8,640.6,631.4,622.1 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,1302.9,1302.9,1275.8,1248.6,1221.5,1194.4,1167.2,1140.1,1113,1085.9,1058.7,1031.6,1004.5,977.3,950.2,939.3,928.5,917.6,906.7,895.8,885.0,874.1,863.2,852.3,841.5,830.6,819.7,808.8,797.9,787.1 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,1302.9,1302.9,1290.3,1277.8,1265.3,1252.8,1240.2,1227.7,1215.2,1202.6,1190.1,1177.6,1165.0,1152.5,1140.0,1127.4,1114.9,1102.4,1089.8,1077.3,1064.8,1052.3,1039.7,1027.2,1014.7,1002.1,989.6,977.1,964.5,952.0 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,1084.3,1084.3,1049.9,1015.5,981,946.6,912.2,877.8,843.4,808.9,774.5,740.1,705.7,671.2,636.8,629.1,621.4,613.6,605.9,598.2,590.5,582.7,575.0,567.3,559.6,551.9,544.1,536.4,528.7,521.0 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,1084.3,1084.3,1061.9,1039.5,1017,994.6,972.2,949.8,927.3,904.9,882.5,860.1,837.6,815.2,792.8,783.7,774.6,765.6,756.5,747.4,738.3,729.3,720.2,711.1,702.0,693.0,683.9,674.8,665.7,656.6 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,1084.3,1084.3,1073.9,1063.5,1053,1042.6,1032.2,1021.8,1011.3,1000.9,990.5,980.0,969.6,959.2,948.8,938.3,927.9,917.5,907.0,896.6,886.2,875.8,865.3,854.9,844.5,834.0,823.6,813.2,802.8,792.3 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,1132.7,1132.7,1096.5,1060.3,1024,987.8,951.6,915.4,879.1,842.9,806.7,770.5,734.2,698.0,661.8,653.8,645.7,637.7,629.7,621.7,613.6,605.6,597.6,589.6,581.5,573.5,565.5,557.4,549.4,541.4 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,1132.7,1132.7,1109.2,1085.6,1062,1038.5,1014.9,991.4,967.8,944.2,920.7,897.1,873.6,850.0,826.4,817.0,807.5,798.1,788.6,779.1,769.7,760.2,750.8,741.3,731.8,722.4,712.9,703.5,694.0,684.5 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,1132.7,1132.7,1121.8,1110.9,1100,1089.1,1078.3,1067.4,1056.5,1045.6,1034.7,1023.8,1012.9,1002.0,991.1,980.2,969.3,958.4,947.5,936.6,925.7,914.8,904.0,893.1,882.2,871.3,860.4,849.5,838.6,827.7 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,1394.1,1349.9,1305.6,1261.3,1217,1172.8,1128.5,1084.2,1039.9,995.7,951.4,907.1,862.8,818.6,808.6,798.7,788.8,778.8,768.9,759.0,749.1,739.1,729.2,719.3,709.4,699.4,689.5,679.6,669.6 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,1394.1,1365.3,1336.5,1307.6,1278.8,1249.9,1221.1,1192.2,1163.4,1134.6,1105.7,1076.9,1048.0,1019.2,1007.5,995.8,984.2,972.5,960.8,949.2,937.5,925.8,914.2,902.5,890.8,879.2,867.5,855.8,844.1 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,1394.1,1380.7,1367.3,1353.9,1340.5,1327.1,1313.7,1300.3,1286.9,1273.5,1260.0,1246.6,1233.2,1219.8,1206.4,1193.0,1179.6,1166.2,1152.8,1139.3,1125.9,1112.5,1099.1,1085.7,1072.3,1058.9,1045.5,1032.1,1018.7 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,1456.2,1409.6,1363.1,1316.5,1269.9,1223.3,1176.8,1130.2,1083.6,1037.0,990.5,943.9,897.3,850.7,840.4,830.1,819.8,809.5,799.1,788.8,778.5,768.2,757.9,747.6,737.2,726.9,716.6,706.3,696.0 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,1456.2,1425.9,1395.6,1365.3,1335,1304.8,1274.5,1244.2,1213.9,1183.6,1153.3,1123.0,1092.7,1062.4,1050.3,1038.1,1025.9,1013.8,1001.6,989.5,977.3,965.1,953.0,940.8,928.6,916.5,904.3,892.1,880.0 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,1456.2,1442.2,1428.2,1414.2,1400.2,1386.2,1372.2,1358.2,1344.2,1330.1,1316.1,1302.1,1288.1,1274.1,1260.1,1246.1,1232.1,1218.1,1204.1,1190.1,1176.1,1162.1,1148.1,1134.0,1120.0,1106.0,1092.0,1078.0,1064.0 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,1212.2,1173.8,1135.4,1097.1,1058.7,1020.3,981.9,943.5,905.2,866.8,828.4,790.0,751.7,713.3,704.6,696.0,687.3,678.7,670.0,661.4,652.8,644.1,635.5,626.8,618.2,609.5,600.9,592.2,583.6 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,1212.2,1187.2,1162.2,1137.1,1112.1,1087.1,1062.1,1037.1,1012,987.0,962.0,937.0,912.0,887.0,876.8,866.6,856.5,846.3,836.2,826.0,815.9,805.7,795.6,785.4,775.3,765.1,755.0,744.8,734.7 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,1212.2,1200.5,1188.9,1177.2,1165.6,1153.9,1142.2,1130.6,1118.9,1107.3,1095.6,1083.9,1072.3,1060.6,1049.0,1037.3,1025.7,1014.0,1002.3,990.7,979.0,967.4,955.7,944.0,932.4,920.7,909.1,897.4,885.7 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,1266.4,1226,1185.7,1145.3,1104.9,1064.5,1024.1,983.7,943.3,902.9,862.5,822.1,781.7,741.3,732.3,723.3,714.3,705.3,696.4,687.4,678.4,669.4,660.4,651.4,642.4,633.5,624.5,615.5,606.5 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,1266.4,1240.2,1213.9,1187.6,1161.3,1135,1108.7,1082.4,1056.1,1029.8,1003.6,977.3,951.0,924.7,914.1,903.5,892.9,882.4,871.8,861.2,850.6,840.0,829.4,818.9,808.3,797.7,787.1,776.5,765.9 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,1266.4,1254.3,1242.1,1229.9,1217.7,1205.5,1193.4,1181.2,1169,1156.8,1144.6,1132.5,1120.3,1108.1,1095.9,1083.7,1071.6,1059.4,1047.2,1035.0,1022.8,1010.7,998.5,986.3,974.1,961.9,949.7,937.6,925.4 diff --git a/tests/data/Natural_Gas_Retrofits/Market/20/df_vom.csv b/tests/data/Natural_Gas_Retrofits/Market/20/df_vom.csv index 69a4482..021fc5a 100644 --- a/tests/data/Natural_Gas_Retrofits/Market/20/df_vom.csv +++ b/tests/data/Natural_Gas_Retrofits/Market/20/df_vom.csv @@ -1,13 +1,13 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,4.63,4.63,4.56,4.5,4.43,4.36,4.3,4.23,4.16,4.1,4.03,3.97,3.9,3.83,3.77,3.74,3.71,3.68,3.65,3.62,3.59,3.56,3.53,3.5,3.47,3.44,3.41,3.38,3.35,3.32 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,4.63,4.63,4.58,4.54,4.49,4.45,4.4,4.36,4.31,4.26,4.22,4.17,4.13,4.08,4.04,4.01,3.98,3.96,3.93,3.9,3.87,3.85,3.82,3.79,3.77,3.74,3.71,3.68,3.66,3.63 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,4.63,4.63,4.6,4.58,4.55,4.53,4.51,4.48,4.46,4.43,4.41,4.38,4.36,4.33,4.31,4.28,4.26,4.23,4.21,4.18,4.16,4.14,4.11,4.09,4.06,4.04,4.01,3.99,3.96,3.94 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,4.75,4.75,4.68,4.61,4.54,4.47,4.4,4.33,4.26,4.19,4.12,4.05,3.98,3.91,3.84,3.81,3.78,3.75,3.72,3.69,3.66,3.63,3.6,3.57,3.54,3.51,3.48,3.45,3.42,3.39 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,4.75,4.75,4.71,4.66,4.61,4.56,4.52,4.47,4.42,4.37,4.32,4.28,4.23,4.18,4.13,4.11,4.08,4.05,4.02,4.0,3.97,3.94,3.91,3.89,3.86,3.83,3.8,3.77,3.75,3.72 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,4.75,4.75,4.73,4.7,4.68,4.65,4.63,4.6,4.58,4.55,4.53,4.5,4.48,4.45,4.42,4.4,4.37,4.35,4.32,4.3,4.27,4.25,4.22,4.2,4.17,4.15,4.12,4.1,4.07,4.04 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,4.4,4.4,4.34,4.28,4.22,4.16,4.1,4.04,3.98,3.92,3.86,3.8,3.74,3.69,3.63,3.6,3.57,3.54,3.51,3.48,3.45,3.42,3.4,3.37,3.34,3.31,3.28,3.25,3.22,3.19 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,4.4,4.4,4.36,4.32,4.28,4.23,4.19,4.15,4.11,4.07,4.03,3.99,3.95,3.9,3.86,3.84,3.81,3.79,3.76,3.73,3.71,3.68,3.66,3.63,3.6,3.58,3.55,3.53,3.5,3.47 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,4.4,4.4,4.38,4.35,4.33,4.31,4.28,4.26,4.24,4.22,4.19,4.17,4.15,4.12,4.1,4.08,4.05,4.03,4.01,3.98,3.96,3.94,3.92,3.89,3.87,3.85,3.82,3.8,3.78,3.75 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,4.51,4.51,4.45,4.39,4.33,4.26,4.2,4.14,4.08,4.01,3.95,3.89,3.82,3.76,3.7,3.67,3.64,3.61,3.58,3.55,3.52,3.49,3.46,3.44,3.41,3.38,3.35,3.32,3.29,3.26 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,4.51,4.51,4.47,4.43,4.38,4.34,4.3,4.26,4.21,4.17,4.13,4.08,4.04,4.0,3.95,3.93,3.9,3.87,3.85,3.82,3.79,3.77,3.74,3.71,3.69,3.66,3.64,3.61,3.58,3.56 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,4.51,4.51,4.49,4.47,4.44,4.42,4.4,4.37,4.35,4.33,4.3,4.28,4.25,4.23,4.21,4.18,4.16,4.14,4.11,4.09,4.06,4.04,4.02,3.99,3.97,3.95,3.92,3.9,3.88,3.85 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,5.12,5.05,4.97,4.9,4.83,4.75,4.68,4.6,4.53,4.46,4.38,4.31,4.24,4.16,4.13,4.1,4.06,4.03,4.0,3.97,3.93,3.9,3.87,3.83,3.8,3.77,3.73,3.7,3.67 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,5.12,5.07,5.02,4.97,4.92,4.87,4.82,4.77,4.72,4.66,4.61,4.56,4.51,4.46,4.43,4.4,4.37,4.34,4.31,4.28,4.25,4.22,4.19,4.16,4.13,4.1,4.07,4.04,4.01 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,5.12,5.09,5.06,5.04,5.01,4.98,4.95,4.93,4.9,4.87,4.84,4.82,4.79,4.76,4.73,4.71,4.68,4.65,4.62,4.6,4.57,4.54,4.51,4.49,4.46,4.43,4.4,4.38,4.35 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,5.26,5.18,5.1,5.03,4.95,4.87,4.79,4.72,4.64,4.56,4.48,4.41,4.33,4.25,4.22,4.18,4.15,4.12,4.08,4.05,4.01,3.98,3.95,3.91,3.88,3.85,3.81,3.78,3.75 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,5.26,5.2,5.15,5.1,5.05,4.99,4.94,4.89,4.83,4.78,4.73,4.68,4.62,4.57,4.54,4.51,4.48,4.45,4.42,4.38,4.35,4.32,4.29,4.26,4.23,4.2,4.17,4.14,4.11 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,5.26,5.23,5.2,5.17,5.14,5.12,5.09,5.06,5.03,5.0,4.97,4.95,4.92,4.89,4.86,4.83,4.81,4.78,4.75,4.72,4.69,4.66,4.64,4.61,4.58,4.55,4.52,4.49,4.47 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,4.86,4.8,4.73,4.67,4.6,4.53,4.47,4.4,4.34,4.27,4.2,4.14,4.07,4.01,3.97,3.94,3.91,3.88,3.85,3.81,3.78,3.75,3.72,3.69,3.65,3.62,3.59,3.56,3.52 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,4.86,4.82,4.77,4.73,4.68,4.63,4.59,4.54,4.5,4.45,4.4,4.36,4.31,4.27,4.24,4.21,4.18,4.15,4.12,4.09,4.06,4.04,4.01,3.98,3.95,3.92,3.89,3.86,3.83 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,4.86,4.84,4.81,4.79,4.76,4.73,4.71,4.68,4.66,4.63,4.61,4.58,4.55,4.53,4.5,4.48,4.45,4.43,4.4,4.37,4.35,4.32,4.3,4.27,4.24,4.22,4.19,4.17,4.14 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,4.99,4.92,4.85,4.78,4.71,4.64,4.57,4.5,4.43,4.36,4.29,4.22,4.16,4.09,4.05,4.02,3.99,3.96,3.92,3.89,3.86,3.83,3.79,3.76,3.73,3.69,3.66,3.63,3.6 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,4.99,4.94,4.89,4.85,4.8,4.75,4.7,4.65,4.61,4.56,4.51,4.46,4.41,4.37,4.34,4.31,4.28,4.25,4.22,4.19,4.16,4.13,4.1,4.07,4.04,4.01,3.98,3.95,3.92 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,4.99,4.96,4.94,4.91,4.88,4.86,4.83,4.81,4.78,4.75,4.73,4.7,4.67,4.65,4.62,4.59,4.57,4.54,4.51,4.49,4.46,4.43,4.41,4.38,4.36,4.33,4.3,4.28,4.25 diff --git a/tests/data/Natural_Gas_Retrofits/Market/30/df_fom.csv b/tests/data/Natural_Gas_Retrofits/Market/30/df_fom.csv index eeb6325..8ade8c6 100644 --- a/tests/data/Natural_Gas_Retrofits/Market/30/df_fom.csv +++ b/tests/data/Natural_Gas_Retrofits/Market/30/df_fom.csv @@ -1,13 +1,13 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,64.5,64.5,63.5,62.5,61.5,60.5,59.5,58.6,57.6,56.6,55.6,54.6,53.6,52.7,51.7,51.1,50.5,50.0,49.4,48.8,48.3,47.7,47.1,46.6,46.0,45.4,44.8,44.3,43.7,43.1 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,64.5,64.5,63.7,63,62.3,61.5,60.8,60.1,59.4,58.6,57.9,57.2,56.4,55.7,55.0,54.5,53.9,53.4,52.9,52.4,51.9,51.3,50.8,50.3,49.8,49.2,48.7,48.2,47.7,47.2 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,64.5,64.5,64,63.5,63,62.6,62.1,61.6,61.1,60.7,60.2,59.7,59.2,58.8,58.3,57.8,57.3,56.9,56.4,55.9,55.4,55.0,54.5,54.0,53.5,53.1,52.6,52.1,51.6,51.2 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,66,66,64.9,63.9,62.9,61.8,60.8,59.8,58.7,57.7,56.6,55.6,54.6,53.5,52.5,51.9,51.3,50.8,50.2,49.6,49.0,48.4,47.9,47.3,46.7,46.1,45.6,45.0,44.4,43.8 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,66,66,65.2,64.4,63.7,62.9,62.2,61.4,60.6,59.9,59.1,58.3,57.6,56.8,56.1,55.5,55.0,54.5,53.9,53.4,52.9,52.3,51.8,51.3,50.7,50.2,49.7,49.1,48.6,48.1 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,66,66,65.5,65,64.5,64,63.5,63,62.5,62.1,61.6,61.1,60.6,60.1,59.6,59.1,58.6,58.2,57.7,57.2,56.7,56.2,55.7,55.2,54.7,54.3,53.8,53.3,52.8,52.3 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,60,60,59.1,58.3,57.4,56.6,55.7,54.8,54,53.1,52.3,51.4,50.5,49.7,48.8,48.3,47.7,47.2,46.6,46.0,45.5,44.9,44.4,43.8,43.3,42.7,42.2,41.6,41.1,40.5 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,60,60,59.3,58.7,58,57.4,56.7,56.1,55.4,54.8,54.1,53.5,52.8,52.2,51.5,51.0,50.5,50.0,49.5,49.0,48.5,48.0,47.5,47.0,46.5,46.0,45.5,45.0,44.5,44.0 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,60,60,59.6,59.1,58.7,58.2,57.8,57.3,56.9,56.4,56.0,55.6,55.1,54.7,54.2,53.8,53.3,52.9,52.4,52.0,51.6,51.1,50.7,50.2,49.8,49.3,48.9,48.4,48.0,47.6 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,61.3,61.3,60.4,59.5,58.6,57.7,56.8,55.9,55,54.1,53.2,52.3,51.4,50.4,49.5,49.0,48.4,47.9,47.3,46.7,46.2,45.6,45.0,44.5,43.9,43.4,42.8,42.2,41.7,41.1 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,61.3,61.3,60.6,60,59.3,58.6,57.9,57.2,56.6,55.9,55.2,54.5,53.8,53.2,52.5,52.0,51.5,50.9,50.4,49.9,49.4,48.9,48.4,47.9,47.4,46.9,46.4,45.8,45.3,44.8 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,61.3,61.3,60.9,60.4,60,59.5,59,58.6,58.1,57.7,57.2,56.8,56.3,55.9,55.4,54.9,54.5,54.0,53.6,53.1,52.7,52.2,51.7,51.3,50.8,50.4,49.9,49.5,49.0,48.6 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,71.6,70.5,69.4,68.3,67.2,66.1,65,63.9,62.8,61.7,60.6,59.5,58.4,57.3,56.7,56.1,55.4,54.8,54.2,53.5,52.9,52.3,51.6,51.0,50.3,49.7,49.1,48.4,47.8 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,71.6,70.8,70,69.1,68.3,67.5,66.7,65.9,65.1,64.3,63.5,62.6,61.8,61.0,60.4,59.9,59.3,58.7,58.1,57.5,56.9,56.4,55.8,55.2,54.6,54.0,53.4,52.9,52.3 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,71.6,71.1,70.5,70,69.5,68.9,68.4,67.9,67.3,66.8,66.3,65.8,65.2,64.7,64.2,63.6,63.1,62.6,62.0,61.5,61.0,60.5,59.9,59.4,58.9,58.3,57.8,57.3,56.7 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,73.3,72.1,71,69.8,68.6,67.5,66.3,65.2,64,62.9,61.7,60.6,59.4,58.3,57.6,57.0,56.3,55.7,55.0,54.4,53.7,53.1,52.4,51.8,51.1,50.5,49.8,49.2,48.6 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,73.3,72.4,71.6,70.7,69.9,69,68.2,67.3,66.5,65.6,64.8,63.9,63.1,62.2,61.6,61.0,60.4,59.8,59.2,58.6,58.0,57.5,56.9,56.3,55.7,55.1,54.5,53.9,53.3 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,73.3,72.7,72.2,71.6,71.1,70.5,70,69.5,68.9,68.4,67.8,67.3,66.7,66.2,65.6,65.1,64.5,64.0,63.5,62.9,62.4,61.8,61.3,60.7,60.2,59.6,59.1,58.6,58.0 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,66.6,65.7,64.7,63.8,62.8,61.9,60.9,59.9,59,58.0,57.1,56.1,55.1,54.2,53.6,52.9,52.3,51.7,51.1,50.5,49.9,49.2,48.6,48.0,47.4,46.8,46.2,45.5,44.9 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,66.6,65.9,65.2,64.5,63.7,63,62.3,61.6,60.8,60.1,59.4,58.6,57.9,57.2,56.6,56.1,55.5,55.0,54.4,53.8,53.3,52.7,52.2,51.6,51.1,50.5,49.9,49.4,48.8 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,66.6,66.1,65.7,65.2,64.7,64.2,63.7,63.2,62.7,62.2,61.7,61.2,60.7,60.2,59.7,59.2,58.7,58.2,57.7,57.2,56.7,56.2,55.7,55.2,54.7,54.2,53.7,53.3,52.8 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,68.1,67.1,66.1,65.1,64.1,63.1,62.1,61.1,60.1,59.0,58.0,57.0,56.0,55.0,54.4,53.7,53.1,52.5,51.9,51.2,50.6,50.0,49.3,48.7,48.1,47.5,46.8,46.2,45.6 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,68.1,67.4,66.6,65.9,65.1,64.3,63.6,62.8,62.1,61.3,60.5,59.8,59.0,58.3,57.7,57.1,56.6,56.0,55.4,54.8,54.3,53.7,53.1,52.6,52.0,51.4,50.9,50.3,49.7 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,68.1,67.6,67.1,66.6,66.1,65.6,65.1,64.6,64.1,63.6,63.0,62.5,62.0,61.5,61.0,60.5,60.0,59.5,59.0,58.5,58.0,57.4,56.9,56.4,55.9,55.4,54.9,54.4,53.9 diff --git a/tests/data/Natural_Gas_Retrofits/Market/30/df_hr.csv b/tests/data/Natural_Gas_Retrofits/Market/30/df_hr.csv index c988fc7..9e8ce7c 100644 --- a/tests/data/Natural_Gas_Retrofits/Market/30/df_hr.csv +++ b/tests/data/Natural_Gas_Retrofits/Market/30/df_hr.csv @@ -1,13 +1,13 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,7.218,7.218,7.199,7.181,7.162,7.143,7.125,7.106,7.088,7.069,7.051,7.032,7.013,6.995,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,7.218,7.218,7.209,7.199,7.19,7.181,7.171,7.162,7.153,7.143,7.134,7.125,7.116,7.106,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,7.27,7.27,7.251,7.231,7.211,7.191,7.171,7.151,7.131,7.111,7.092,7.072,7.052,7.032,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,7.27,7.27,7.261,7.251,7.241,7.231,7.221,7.211,7.201,7.191,7.181,7.171,7.161,7.151,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,7.001,7.001,6.983,6.965,6.947,6.929,6.911,6.893,6.875,6.857,6.839,6.821,6.803,6.785,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,7.001,7.001,6.992,6.983,6.974,6.965,6.956,6.947,6.938,6.929,6.92,6.911,6.902,6.893,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,7.051,7.051,7.032,7.012,6.993,6.974,6.954,6.935,6.916,6.897,6.877,6.858,6.839,6.819,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,7.051,7.051,7.041,7.032,7.022,7.012,7.003,6.993,6.983,6.974,6.964,6.954,6.945,6.935,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,7.218,7.199,7.181,7.162,7.143,7.125,7.106,7.088,7.069,7.051,7.032,7.013,6.995,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,7.218,7.209,7.199,7.19,7.181,7.171,7.162,7.153,7.143,7.134,7.125,7.116,7.106,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,7.27,7.251,7.231,7.211,7.191,7.171,7.151,7.131,7.111,7.092,7.072,7.052,7.032,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,7.27,7.261,7.251,7.241,7.231,7.221,7.211,7.201,7.191,7.181,7.171,7.161,7.151,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,7.001,6.984,6.966,6.949,6.931,6.914,6.896,6.879,6.861,6.844,6.826,6.809,6.791,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,7.001,6.992,6.984,6.975,6.966,6.957,6.949,6.94,6.931,6.922,6.914,6.905,6.896,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,7.051,7.032,7.013,6.994,6.976,6.957,6.938,6.919,6.901,6.882,6.863,6.844,6.826,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,7.051,7.041,7.032,7.023,7.013,7.004,6.994,6.985,6.976,6.966,6.957,6.948,6.938,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051 diff --git a/tests/data/Natural_Gas_Retrofits/Market/30/df_hrp.csv b/tests/data/Natural_Gas_Retrofits/Market/30/df_hrp.csv index 6197fb4..045ab69 100644 --- a/tests/data/Natural_Gas_Retrofits/Market/30/df_hrp.csv +++ b/tests/data/Natural_Gas_Retrofits/Market/30/df_hrp.csv @@ -1,13 +1,13 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,0.119,0.119,0.117,0.116,0.114,0.112,0.11,0.109,0.107,0.105,0.103,0.102,0.1,0.098,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,0.119,0.119,0.118,0.117,0.117,0.116,0.115,0.114,0.113,0.112,0.111,0.11,0.11,0.109,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,0.127,0.127,0.125,0.123,0.121,0.119,0.117,0.115,0.113,0.111,0.11,0.108,0.106,0.104,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,0.127,0.127,0.126,0.125,0.124,0.123,0.122,0.121,0.12,0.119,0.118,0.117,0.116,0.115,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,0.116,0.116,0.114,0.112,0.11,0.108,0.107,0.105,0.103,0.101,0.099,0.098,0.096,0.094,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,0.116,0.116,0.115,0.114,0.113,0.112,0.111,0.11,0.109,0.108,0.108,0.107,0.106,0.105,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,0.123,0.123,0.121,0.119,0.117,0.115,0.113,0.111,0.109,0.107,0.105,0.103,0.101,0.099,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,0.123,0.123,0.122,0.121,0.12,0.119,0.118,0.117,0.116,0.115,0.114,0.113,0.112,0.111,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,0.119,0.117,0.116,0.114,0.112,0.11,0.109,0.107,0.105,0.103,0.102,0.1,0.098,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,0.119,0.118,0.117,0.117,0.116,0.115,0.114,0.113,0.112,0.111,0.11,0.11,0.109,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,0.127,0.125,0.123,0.121,0.119,0.117,0.115,0.113,0.111,0.11,0.108,0.106,0.104,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,0.127,0.126,0.125,0.124,0.123,0.122,0.121,0.12,0.119,0.118,0.117,0.116,0.115,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,0.116,0.114,0.112,0.111,0.109,0.107,0.105,0.104,0.102,0.1,0.098,0.097,0.095,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,0.116,0.115,0.114,0.113,0.112,0.111,0.111,0.11,0.109,0.108,0.107,0.106,0.105,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,0.123,0.121,0.119,0.117,0.115,0.114,0.112,0.11,0.108,0.106,0.104,0.102,0.1,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,0.123,0.122,0.121,0.12,0.119,0.118,0.117,0.116,0.115,0.114,0.114,0.113,0.112,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123 diff --git a/tests/data/Natural_Gas_Retrofits/Market/30/df_nop.csv b/tests/data/Natural_Gas_Retrofits/Market/30/df_nop.csv index 6177cc4..662d35a 100644 --- a/tests/data/Natural_Gas_Retrofits/Market/30/df_nop.csv +++ b/tests/data/Natural_Gas_Retrofits/Market/30/df_nop.csv @@ -1,13 +1,13 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,-0.133,-0.133,-0.13,-0.126,-0.123,-0.119,-0.116,-0.112,-0.109,-0.105,-0.102,-0.098,-0.095,-0.091,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,-0.133,-0.133,-0.132,-0.13,-0.128,-0.126,-0.125,-0.123,-0.121,-0.119,-0.118,-0.116,-0.114,-0.112,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,-0.141,-0.141,-0.137,-0.133,-0.129,-0.126,-0.122,-0.118,-0.115,-0.111,-0.107,-0.104,-0.1,-0.096,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,-0.141,-0.141,-0.139,-0.137,-0.135,-0.133,-0.131,-0.129,-0.128,-0.126,-0.124,-0.122,-0.12,-0.118,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,-0.129,-0.129,-0.126,-0.122,-0.119,-0.115,-0.112,-0.109,-0.105,-0.102,-0.098,-0.095,-0.091,-0.088,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,-0.129,-0.129,-0.127,-0.126,-0.124,-0.122,-0.121,-0.119,-0.117,-0.115,-0.114,-0.112,-0.11,-0.109,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,-0.136,-0.136,-0.133,-0.129,-0.125,-0.122,-0.118,-0.114,-0.111,-0.107,-0.103,-0.1,-0.096,-0.092,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,-0.136,-0.136,-0.134,-0.133,-0.131,-0.129,-0.127,-0.125,-0.123,-0.122,-0.12,-0.118,-0.116,-0.114,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,-0.133,-0.13,-0.126,-0.123,-0.119,-0.116,-0.112,-0.109,-0.105,-0.102,-0.098,-0.095,-0.091,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,-0.133,-0.132,-0.13,-0.128,-0.126,-0.125,-0.123,-0.121,-0.119,-0.118,-0.116,-0.114,-0.112,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,-0.141,-0.137,-0.133,-0.129,-0.126,-0.122,-0.118,-0.115,-0.111,-0.107,-0.104,-0.1,-0.096,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,-0.141,-0.139,-0.137,-0.135,-0.133,-0.131,-0.129,-0.128,-0.126,-0.124,-0.122,-0.12,-0.118,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,-0.129,-0.126,-0.122,-0.119,-0.116,-0.112,-0.109,-0.106,-0.102,-0.099,-0.095,-0.092,-0.089,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,-0.129,-0.128,-0.126,-0.124,-0.122,-0.121,-0.119,-0.117,-0.116,-0.114,-0.112,-0.111,-0.109,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,-0.136,-0.133,-0.129,-0.125,-0.122,-0.118,-0.115,-0.111,-0.108,-0.104,-0.1,-0.097,-0.093,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,-0.136,-0.134,-0.133,-0.131,-0.129,-0.127,-0.125,-0.124,-0.122,-0.12,-0.118,-0.117,-0.115,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136 diff --git a/tests/data/Natural_Gas_Retrofits/Market/30/df_occ.csv b/tests/data/Natural_Gas_Retrofits/Market/30/df_occ.csv index eabcfec..b2ceb16 100644 --- a/tests/data/Natural_Gas_Retrofits/Market/30/df_occ.csv +++ b/tests/data/Natural_Gas_Retrofits/Market/30/df_occ.csv @@ -1,13 +1,13 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,1247.5,1247.5,1207.8,1168.1,1128.5,1088.8,1049.1,1009.4,969.8,930.1,890.4,850.8,811.1,771.4,731.8,722.9,714.0,705.1,696.3,687.4,678.5,669.6,660.8,651.9,643.0,634.1,625.3,616.4,607.5,598.6 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,1247.5,1247.5,1221.6,1195.8,1170,1144.1,1118.3,1092.5,1066.6,1040.8,1015.0,989.1,963.3,937.5,911.6,901.2,890.7,880.3,869.9,859.4,849.0,838.6,828.1,817.7,807.3,796.8,786.4,775.9,765.5,755.1 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,1247.5,1247.5,1235.5,1223.5,1211.5,1199.5,1187.5,1175.5,1163.5,1151.5,1139.5,1127.5,1115.5,1103.5,1091.5,1079.5,1067.5,1055.5,1043.5,1031.5,1019.5,1007.5,995.5,983.5,971.5,959.5,947.5,935.5,923.5,911.5 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,1302.9,1302.9,1261.2,1219.4,1177.7,1136,1094.3,1052.5,1010.8,969.1,927.4,885.6,843.9,802.2,760.5,751.3,742.0,732.8,723.6,714.4,705.1,695.9,686.7,677.5,668.2,659.0,649.8,640.6,631.4,622.1 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,1302.9,1302.9,1275.8,1248.6,1221.5,1194.4,1167.2,1140.1,1113,1085.9,1058.7,1031.6,1004.5,977.3,950.2,939.3,928.5,917.6,906.7,895.8,885.0,874.1,863.2,852.3,841.5,830.6,819.7,808.8,797.9,787.1 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,1302.9,1302.9,1290.3,1277.8,1265.3,1252.8,1240.2,1227.7,1215.2,1202.6,1190.1,1177.6,1165.0,1152.5,1140.0,1127.4,1114.9,1102.4,1089.8,1077.3,1064.8,1052.3,1039.7,1027.2,1014.7,1002.1,989.6,977.1,964.5,952.0 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,1084.3,1084.3,1049.9,1015.5,981,946.6,912.2,877.8,843.4,808.9,774.5,740.1,705.7,671.2,636.8,629.1,621.4,613.6,605.9,598.2,590.5,582.7,575.0,567.3,559.6,551.9,544.1,536.4,528.7,521.0 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,1084.3,1084.3,1061.9,1039.5,1017,994.6,972.2,949.8,927.3,904.9,882.5,860.1,837.6,815.2,792.8,783.7,774.6,765.6,756.5,747.4,738.3,729.3,720.2,711.1,702.0,693.0,683.9,674.8,665.7,656.6 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,1084.3,1084.3,1073.9,1063.5,1053,1042.6,1032.2,1021.8,1011.3,1000.9,990.5,980.0,969.6,959.2,948.8,938.3,927.9,917.5,907.0,896.6,886.2,875.8,865.3,854.9,844.5,834.0,823.6,813.2,802.8,792.3 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,1132.7,1132.7,1096.5,1060.3,1024,987.8,951.6,915.4,879.1,842.9,806.7,770.5,734.2,698.0,661.8,653.8,645.7,637.7,629.7,621.7,613.6,605.6,597.6,589.6,581.5,573.5,565.5,557.4,549.4,541.4 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,1132.7,1132.7,1109.2,1085.6,1062,1038.5,1014.9,991.4,967.8,944.2,920.7,897.1,873.6,850.0,826.4,817.0,807.5,798.1,788.6,779.1,769.7,760.2,750.8,741.3,731.8,722.4,712.9,703.5,694.0,684.5 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,1132.7,1132.7,1121.8,1110.9,1100,1089.1,1078.3,1067.4,1056.5,1045.6,1034.7,1023.8,1012.9,1002.0,991.1,980.2,969.3,958.4,947.5,936.6,925.7,914.8,904.0,893.1,882.2,871.3,860.4,849.5,838.6,827.7 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,1394.1,1349.9,1305.6,1261.3,1217,1172.8,1128.5,1084.2,1039.9,995.7,951.4,907.1,862.8,818.6,808.6,798.7,788.8,778.8,768.9,759.0,749.1,739.1,729.2,719.3,709.4,699.4,689.5,679.6,669.6 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,1394.1,1365.3,1336.5,1307.6,1278.8,1249.9,1221.1,1192.2,1163.4,1134.6,1105.7,1076.9,1048.0,1019.2,1007.5,995.8,984.2,972.5,960.8,949.2,937.5,925.8,914.2,902.5,890.8,879.2,867.5,855.8,844.1 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,1394.1,1380.7,1367.3,1353.9,1340.5,1327.1,1313.7,1300.3,1286.9,1273.5,1260.0,1246.6,1233.2,1219.8,1206.4,1193.0,1179.6,1166.2,1152.8,1139.3,1125.9,1112.5,1099.1,1085.7,1072.3,1058.9,1045.5,1032.1,1018.7 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,1456.2,1409.6,1363.1,1316.5,1269.9,1223.3,1176.8,1130.2,1083.6,1037.0,990.5,943.9,897.3,850.7,840.4,830.1,819.8,809.5,799.1,788.8,778.5,768.2,757.9,747.6,737.2,726.9,716.6,706.3,696.0 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,1456.2,1425.9,1395.6,1365.3,1335,1304.8,1274.5,1244.2,1213.9,1183.6,1153.3,1123.0,1092.7,1062.4,1050.3,1038.1,1025.9,1013.8,1001.6,989.5,977.3,965.1,953.0,940.8,928.6,916.5,904.3,892.1,880.0 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,1456.2,1442.2,1428.2,1414.2,1400.2,1386.2,1372.2,1358.2,1344.2,1330.1,1316.1,1302.1,1288.1,1274.1,1260.1,1246.1,1232.1,1218.1,1204.1,1190.1,1176.1,1162.1,1148.1,1134.0,1120.0,1106.0,1092.0,1078.0,1064.0 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,1212.2,1173.8,1135.4,1097.1,1058.7,1020.3,981.9,943.5,905.2,866.8,828.4,790.0,751.7,713.3,704.6,696.0,687.3,678.7,670.0,661.4,652.8,644.1,635.5,626.8,618.2,609.5,600.9,592.2,583.6 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,1212.2,1187.2,1162.2,1137.1,1112.1,1087.1,1062.1,1037.1,1012,987.0,962.0,937.0,912.0,887.0,876.8,866.6,856.5,846.3,836.2,826.0,815.9,805.7,795.6,785.4,775.3,765.1,755.0,744.8,734.7 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,1212.2,1200.5,1188.9,1177.2,1165.6,1153.9,1142.2,1130.6,1118.9,1107.3,1095.6,1083.9,1072.3,1060.6,1049.0,1037.3,1025.7,1014.0,1002.3,990.7,979.0,967.4,955.7,944.0,932.4,920.7,909.1,897.4,885.7 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,1266.4,1226,1185.7,1145.3,1104.9,1064.5,1024.1,983.7,943.3,902.9,862.5,822.1,781.7,741.3,732.3,723.3,714.3,705.3,696.4,687.4,678.4,669.4,660.4,651.4,642.4,633.5,624.5,615.5,606.5 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,1266.4,1240.2,1213.9,1187.6,1161.3,1135,1108.7,1082.4,1056.1,1029.8,1003.6,977.3,951.0,924.7,914.1,903.5,892.9,882.4,871.8,861.2,850.6,840.0,829.4,818.9,808.3,797.7,787.1,776.5,765.9 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,1266.4,1254.3,1242.1,1229.9,1217.7,1205.5,1193.4,1181.2,1169,1156.8,1144.6,1132.5,1120.3,1108.1,1095.9,1083.7,1071.6,1059.4,1047.2,1035.0,1022.8,1010.7,998.5,986.3,974.1,961.9,949.7,937.6,925.4 diff --git a/tests/data/Natural_Gas_Retrofits/Market/30/df_vom.csv b/tests/data/Natural_Gas_Retrofits/Market/30/df_vom.csv index 69a4482..021fc5a 100644 --- a/tests/data/Natural_Gas_Retrofits/Market/30/df_vom.csv +++ b/tests/data/Natural_Gas_Retrofits/Market/30/df_vom.csv @@ -1,13 +1,13 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,4.63,4.63,4.56,4.5,4.43,4.36,4.3,4.23,4.16,4.1,4.03,3.97,3.9,3.83,3.77,3.74,3.71,3.68,3.65,3.62,3.59,3.56,3.53,3.5,3.47,3.44,3.41,3.38,3.35,3.32 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,4.63,4.63,4.58,4.54,4.49,4.45,4.4,4.36,4.31,4.26,4.22,4.17,4.13,4.08,4.04,4.01,3.98,3.96,3.93,3.9,3.87,3.85,3.82,3.79,3.77,3.74,3.71,3.68,3.66,3.63 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,4.63,4.63,4.6,4.58,4.55,4.53,4.51,4.48,4.46,4.43,4.41,4.38,4.36,4.33,4.31,4.28,4.26,4.23,4.21,4.18,4.16,4.14,4.11,4.09,4.06,4.04,4.01,3.99,3.96,3.94 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,4.75,4.75,4.68,4.61,4.54,4.47,4.4,4.33,4.26,4.19,4.12,4.05,3.98,3.91,3.84,3.81,3.78,3.75,3.72,3.69,3.66,3.63,3.6,3.57,3.54,3.51,3.48,3.45,3.42,3.39 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,4.75,4.75,4.71,4.66,4.61,4.56,4.52,4.47,4.42,4.37,4.32,4.28,4.23,4.18,4.13,4.11,4.08,4.05,4.02,4.0,3.97,3.94,3.91,3.89,3.86,3.83,3.8,3.77,3.75,3.72 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,4.75,4.75,4.73,4.7,4.68,4.65,4.63,4.6,4.58,4.55,4.53,4.5,4.48,4.45,4.42,4.4,4.37,4.35,4.32,4.3,4.27,4.25,4.22,4.2,4.17,4.15,4.12,4.1,4.07,4.04 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,4.4,4.4,4.34,4.28,4.22,4.16,4.1,4.04,3.98,3.92,3.86,3.8,3.74,3.69,3.63,3.6,3.57,3.54,3.51,3.48,3.45,3.42,3.4,3.37,3.34,3.31,3.28,3.25,3.22,3.19 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,4.4,4.4,4.36,4.32,4.28,4.23,4.19,4.15,4.11,4.07,4.03,3.99,3.95,3.9,3.86,3.84,3.81,3.79,3.76,3.73,3.71,3.68,3.66,3.63,3.6,3.58,3.55,3.53,3.5,3.47 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,4.4,4.4,4.38,4.35,4.33,4.31,4.28,4.26,4.24,4.22,4.19,4.17,4.15,4.12,4.1,4.08,4.05,4.03,4.01,3.98,3.96,3.94,3.92,3.89,3.87,3.85,3.82,3.8,3.78,3.75 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,4.51,4.51,4.45,4.39,4.33,4.26,4.2,4.14,4.08,4.01,3.95,3.89,3.82,3.76,3.7,3.67,3.64,3.61,3.58,3.55,3.52,3.49,3.46,3.44,3.41,3.38,3.35,3.32,3.29,3.26 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,4.51,4.51,4.47,4.43,4.38,4.34,4.3,4.26,4.21,4.17,4.13,4.08,4.04,4.0,3.95,3.93,3.9,3.87,3.85,3.82,3.79,3.77,3.74,3.71,3.69,3.66,3.64,3.61,3.58,3.56 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,4.51,4.51,4.49,4.47,4.44,4.42,4.4,4.37,4.35,4.33,4.3,4.28,4.25,4.23,4.21,4.18,4.16,4.14,4.11,4.09,4.06,4.04,4.02,3.99,3.97,3.95,3.92,3.9,3.88,3.85 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,5.12,5.05,4.97,4.9,4.83,4.75,4.68,4.6,4.53,4.46,4.38,4.31,4.24,4.16,4.13,4.1,4.06,4.03,4.0,3.97,3.93,3.9,3.87,3.83,3.8,3.77,3.73,3.7,3.67 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,5.12,5.07,5.02,4.97,4.92,4.87,4.82,4.77,4.72,4.66,4.61,4.56,4.51,4.46,4.43,4.4,4.37,4.34,4.31,4.28,4.25,4.22,4.19,4.16,4.13,4.1,4.07,4.04,4.01 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,5.12,5.09,5.06,5.04,5.01,4.98,4.95,4.93,4.9,4.87,4.84,4.82,4.79,4.76,4.73,4.71,4.68,4.65,4.62,4.6,4.57,4.54,4.51,4.49,4.46,4.43,4.4,4.38,4.35 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,5.26,5.18,5.1,5.03,4.95,4.87,4.79,4.72,4.64,4.56,4.48,4.41,4.33,4.25,4.22,4.18,4.15,4.12,4.08,4.05,4.01,3.98,3.95,3.91,3.88,3.85,3.81,3.78,3.75 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,5.26,5.2,5.15,5.1,5.05,4.99,4.94,4.89,4.83,4.78,4.73,4.68,4.62,4.57,4.54,4.51,4.48,4.45,4.42,4.38,4.35,4.32,4.29,4.26,4.23,4.2,4.17,4.14,4.11 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,5.26,5.23,5.2,5.17,5.14,5.12,5.09,5.06,5.03,5.0,4.97,4.95,4.92,4.89,4.86,4.83,4.81,4.78,4.75,4.72,4.69,4.66,4.64,4.61,4.58,4.55,4.52,4.49,4.47 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,4.86,4.8,4.73,4.67,4.6,4.53,4.47,4.4,4.34,4.27,4.2,4.14,4.07,4.01,3.97,3.94,3.91,3.88,3.85,3.81,3.78,3.75,3.72,3.69,3.65,3.62,3.59,3.56,3.52 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,4.86,4.82,4.77,4.73,4.68,4.63,4.59,4.54,4.5,4.45,4.4,4.36,4.31,4.27,4.24,4.21,4.18,4.15,4.12,4.09,4.06,4.04,4.01,3.98,3.95,3.92,3.89,3.86,3.83 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,4.86,4.84,4.81,4.79,4.76,4.73,4.71,4.68,4.66,4.63,4.61,4.58,4.55,4.53,4.5,4.48,4.45,4.43,4.4,4.37,4.35,4.32,4.3,4.27,4.24,4.22,4.19,4.17,4.14 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,4.99,4.92,4.85,4.78,4.71,4.64,4.57,4.5,4.43,4.36,4.29,4.22,4.16,4.09,4.05,4.02,3.99,3.96,3.92,3.89,3.86,3.83,3.79,3.76,3.73,3.69,3.66,3.63,3.6 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,4.99,4.94,4.89,4.85,4.8,4.75,4.7,4.65,4.61,4.56,4.51,4.46,4.41,4.37,4.34,4.31,4.28,4.25,4.22,4.19,4.16,4.13,4.1,4.07,4.04,4.01,3.98,3.95,3.92 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,4.99,4.96,4.94,4.91,4.88,4.86,4.83,4.81,4.78,4.75,4.73,4.7,4.67,4.65,4.62,4.59,4.57,4.54,4.51,4.49,4.46,4.43,4.41,4.38,4.36,4.33,4.3,4.28,4.25 diff --git a/tests/data/Natural_Gas_Retrofits/Market/TechLife/df_fom.csv b/tests/data/Natural_Gas_Retrofits/Market/TechLife/df_fom.csv index eeb6325..8ade8c6 100644 --- a/tests/data/Natural_Gas_Retrofits/Market/TechLife/df_fom.csv +++ b/tests/data/Natural_Gas_Retrofits/Market/TechLife/df_fom.csv @@ -1,13 +1,13 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,64.5,64.5,63.5,62.5,61.5,60.5,59.5,58.6,57.6,56.6,55.6,54.6,53.6,52.7,51.7,51.1,50.5,50.0,49.4,48.8,48.3,47.7,47.1,46.6,46.0,45.4,44.8,44.3,43.7,43.1 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,64.5,64.5,63.7,63,62.3,61.5,60.8,60.1,59.4,58.6,57.9,57.2,56.4,55.7,55.0,54.5,53.9,53.4,52.9,52.4,51.9,51.3,50.8,50.3,49.8,49.2,48.7,48.2,47.7,47.2 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,64.5,64.5,64,63.5,63,62.6,62.1,61.6,61.1,60.7,60.2,59.7,59.2,58.8,58.3,57.8,57.3,56.9,56.4,55.9,55.4,55.0,54.5,54.0,53.5,53.1,52.6,52.1,51.6,51.2 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,66,66,64.9,63.9,62.9,61.8,60.8,59.8,58.7,57.7,56.6,55.6,54.6,53.5,52.5,51.9,51.3,50.8,50.2,49.6,49.0,48.4,47.9,47.3,46.7,46.1,45.6,45.0,44.4,43.8 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,66,66,65.2,64.4,63.7,62.9,62.2,61.4,60.6,59.9,59.1,58.3,57.6,56.8,56.1,55.5,55.0,54.5,53.9,53.4,52.9,52.3,51.8,51.3,50.7,50.2,49.7,49.1,48.6,48.1 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,66,66,65.5,65,64.5,64,63.5,63,62.5,62.1,61.6,61.1,60.6,60.1,59.6,59.1,58.6,58.2,57.7,57.2,56.7,56.2,55.7,55.2,54.7,54.3,53.8,53.3,52.8,52.3 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,60,60,59.1,58.3,57.4,56.6,55.7,54.8,54,53.1,52.3,51.4,50.5,49.7,48.8,48.3,47.7,47.2,46.6,46.0,45.5,44.9,44.4,43.8,43.3,42.7,42.2,41.6,41.1,40.5 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,60,60,59.3,58.7,58,57.4,56.7,56.1,55.4,54.8,54.1,53.5,52.8,52.2,51.5,51.0,50.5,50.0,49.5,49.0,48.5,48.0,47.5,47.0,46.5,46.0,45.5,45.0,44.5,44.0 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,60,60,59.6,59.1,58.7,58.2,57.8,57.3,56.9,56.4,56.0,55.6,55.1,54.7,54.2,53.8,53.3,52.9,52.4,52.0,51.6,51.1,50.7,50.2,49.8,49.3,48.9,48.4,48.0,47.6 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,61.3,61.3,60.4,59.5,58.6,57.7,56.8,55.9,55,54.1,53.2,52.3,51.4,50.4,49.5,49.0,48.4,47.9,47.3,46.7,46.2,45.6,45.0,44.5,43.9,43.4,42.8,42.2,41.7,41.1 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,61.3,61.3,60.6,60,59.3,58.6,57.9,57.2,56.6,55.9,55.2,54.5,53.8,53.2,52.5,52.0,51.5,50.9,50.4,49.9,49.4,48.9,48.4,47.9,47.4,46.9,46.4,45.8,45.3,44.8 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,61.3,61.3,60.9,60.4,60,59.5,59,58.6,58.1,57.7,57.2,56.8,56.3,55.9,55.4,54.9,54.5,54.0,53.6,53.1,52.7,52.2,51.7,51.3,50.8,50.4,49.9,49.5,49.0,48.6 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,71.6,70.5,69.4,68.3,67.2,66.1,65,63.9,62.8,61.7,60.6,59.5,58.4,57.3,56.7,56.1,55.4,54.8,54.2,53.5,52.9,52.3,51.6,51.0,50.3,49.7,49.1,48.4,47.8 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,71.6,70.8,70,69.1,68.3,67.5,66.7,65.9,65.1,64.3,63.5,62.6,61.8,61.0,60.4,59.9,59.3,58.7,58.1,57.5,56.9,56.4,55.8,55.2,54.6,54.0,53.4,52.9,52.3 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,71.6,71.1,70.5,70,69.5,68.9,68.4,67.9,67.3,66.8,66.3,65.8,65.2,64.7,64.2,63.6,63.1,62.6,62.0,61.5,61.0,60.5,59.9,59.4,58.9,58.3,57.8,57.3,56.7 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,73.3,72.1,71,69.8,68.6,67.5,66.3,65.2,64,62.9,61.7,60.6,59.4,58.3,57.6,57.0,56.3,55.7,55.0,54.4,53.7,53.1,52.4,51.8,51.1,50.5,49.8,49.2,48.6 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,73.3,72.4,71.6,70.7,69.9,69,68.2,67.3,66.5,65.6,64.8,63.9,63.1,62.2,61.6,61.0,60.4,59.8,59.2,58.6,58.0,57.5,56.9,56.3,55.7,55.1,54.5,53.9,53.3 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,73.3,72.7,72.2,71.6,71.1,70.5,70,69.5,68.9,68.4,67.8,67.3,66.7,66.2,65.6,65.1,64.5,64.0,63.5,62.9,62.4,61.8,61.3,60.7,60.2,59.6,59.1,58.6,58.0 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,66.6,65.7,64.7,63.8,62.8,61.9,60.9,59.9,59,58.0,57.1,56.1,55.1,54.2,53.6,52.9,52.3,51.7,51.1,50.5,49.9,49.2,48.6,48.0,47.4,46.8,46.2,45.5,44.9 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,66.6,65.9,65.2,64.5,63.7,63,62.3,61.6,60.8,60.1,59.4,58.6,57.9,57.2,56.6,56.1,55.5,55.0,54.4,53.8,53.3,52.7,52.2,51.6,51.1,50.5,49.9,49.4,48.8 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,66.6,66.1,65.7,65.2,64.7,64.2,63.7,63.2,62.7,62.2,61.7,61.2,60.7,60.2,59.7,59.2,58.7,58.2,57.7,57.2,56.7,56.2,55.7,55.2,54.7,54.2,53.7,53.3,52.8 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,68.1,67.1,66.1,65.1,64.1,63.1,62.1,61.1,60.1,59.0,58.0,57.0,56.0,55.0,54.4,53.7,53.1,52.5,51.9,51.2,50.6,50.0,49.3,48.7,48.1,47.5,46.8,46.2,45.6 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,68.1,67.4,66.6,65.9,65.1,64.3,63.6,62.8,62.1,61.3,60.5,59.8,59.0,58.3,57.7,57.1,56.6,56.0,55.4,54.8,54.3,53.7,53.1,52.6,52.0,51.4,50.9,50.3,49.7 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,68.1,67.6,67.1,66.6,66.1,65.6,65.1,64.6,64.1,63.6,63.0,62.5,62.0,61.5,61.0,60.5,60.0,59.5,59.0,58.5,58.0,57.4,56.9,56.4,55.9,55.4,54.9,54.4,53.9 diff --git a/tests/data/Natural_Gas_Retrofits/Market/TechLife/df_hr.csv b/tests/data/Natural_Gas_Retrofits/Market/TechLife/df_hr.csv index c988fc7..9e8ce7c 100644 --- a/tests/data/Natural_Gas_Retrofits/Market/TechLife/df_hr.csv +++ b/tests/data/Natural_Gas_Retrofits/Market/TechLife/df_hr.csv @@ -1,13 +1,13 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,7.218,7.218,7.199,7.181,7.162,7.143,7.125,7.106,7.088,7.069,7.051,7.032,7.013,6.995,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,7.218,7.218,7.209,7.199,7.19,7.181,7.171,7.162,7.153,7.143,7.134,7.125,7.116,7.106,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,7.27,7.27,7.251,7.231,7.211,7.191,7.171,7.151,7.131,7.111,7.092,7.072,7.052,7.032,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,7.27,7.27,7.261,7.251,7.241,7.231,7.221,7.211,7.201,7.191,7.181,7.171,7.161,7.151,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,7.001,7.001,6.983,6.965,6.947,6.929,6.911,6.893,6.875,6.857,6.839,6.821,6.803,6.785,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,7.001,7.001,6.992,6.983,6.974,6.965,6.956,6.947,6.938,6.929,6.92,6.911,6.902,6.893,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,7.051,7.051,7.032,7.012,6.993,6.974,6.954,6.935,6.916,6.897,6.877,6.858,6.839,6.819,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,7.051,7.051,7.041,7.032,7.022,7.012,7.003,6.993,6.983,6.974,6.964,6.954,6.945,6.935,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,7.218,7.199,7.181,7.162,7.143,7.125,7.106,7.088,7.069,7.051,7.032,7.013,6.995,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,7.218,7.209,7.199,7.19,7.181,7.171,7.162,7.153,7.143,7.134,7.125,7.116,7.106,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,7.27,7.251,7.231,7.211,7.191,7.171,7.151,7.131,7.111,7.092,7.072,7.052,7.032,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,7.27,7.261,7.251,7.241,7.231,7.221,7.211,7.201,7.191,7.181,7.171,7.161,7.151,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,7.001,6.984,6.966,6.949,6.931,6.914,6.896,6.879,6.861,6.844,6.826,6.809,6.791,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,7.001,6.992,6.984,6.975,6.966,6.957,6.949,6.94,6.931,6.922,6.914,6.905,6.896,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,7.051,7.032,7.013,6.994,6.976,6.957,6.938,6.919,6.901,6.882,6.863,6.844,6.826,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,7.051,7.041,7.032,7.023,7.013,7.004,6.994,6.985,6.976,6.966,6.957,6.948,6.938,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051 diff --git a/tests/data/Natural_Gas_Retrofits/Market/TechLife/df_hrp.csv b/tests/data/Natural_Gas_Retrofits/Market/TechLife/df_hrp.csv index 6197fb4..045ab69 100644 --- a/tests/data/Natural_Gas_Retrofits/Market/TechLife/df_hrp.csv +++ b/tests/data/Natural_Gas_Retrofits/Market/TechLife/df_hrp.csv @@ -1,13 +1,13 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,0.119,0.119,0.117,0.116,0.114,0.112,0.11,0.109,0.107,0.105,0.103,0.102,0.1,0.098,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,0.119,0.119,0.118,0.117,0.117,0.116,0.115,0.114,0.113,0.112,0.111,0.11,0.11,0.109,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,0.127,0.127,0.125,0.123,0.121,0.119,0.117,0.115,0.113,0.111,0.11,0.108,0.106,0.104,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,0.127,0.127,0.126,0.125,0.124,0.123,0.122,0.121,0.12,0.119,0.118,0.117,0.116,0.115,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,0.116,0.116,0.114,0.112,0.11,0.108,0.107,0.105,0.103,0.101,0.099,0.098,0.096,0.094,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,0.116,0.116,0.115,0.114,0.113,0.112,0.111,0.11,0.109,0.108,0.108,0.107,0.106,0.105,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,0.123,0.123,0.121,0.119,0.117,0.115,0.113,0.111,0.109,0.107,0.105,0.103,0.101,0.099,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,0.123,0.123,0.122,0.121,0.12,0.119,0.118,0.117,0.116,0.115,0.114,0.113,0.112,0.111,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,0.119,0.117,0.116,0.114,0.112,0.11,0.109,0.107,0.105,0.103,0.102,0.1,0.098,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,0.119,0.118,0.117,0.117,0.116,0.115,0.114,0.113,0.112,0.111,0.11,0.11,0.109,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,0.127,0.125,0.123,0.121,0.119,0.117,0.115,0.113,0.111,0.11,0.108,0.106,0.104,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,0.127,0.126,0.125,0.124,0.123,0.122,0.121,0.12,0.119,0.118,0.117,0.116,0.115,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,0.116,0.114,0.112,0.111,0.109,0.107,0.105,0.104,0.102,0.1,0.098,0.097,0.095,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,0.116,0.115,0.114,0.113,0.112,0.111,0.111,0.11,0.109,0.108,0.107,0.106,0.105,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,0.123,0.121,0.119,0.117,0.115,0.114,0.112,0.11,0.108,0.106,0.104,0.102,0.1,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,0.123,0.122,0.121,0.12,0.119,0.118,0.117,0.116,0.115,0.114,0.114,0.113,0.112,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123 diff --git a/tests/data/Natural_Gas_Retrofits/Market/TechLife/df_nop.csv b/tests/data/Natural_Gas_Retrofits/Market/TechLife/df_nop.csv index 6177cc4..662d35a 100644 --- a/tests/data/Natural_Gas_Retrofits/Market/TechLife/df_nop.csv +++ b/tests/data/Natural_Gas_Retrofits/Market/TechLife/df_nop.csv @@ -1,13 +1,13 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,-0.133,-0.133,-0.13,-0.126,-0.123,-0.119,-0.116,-0.112,-0.109,-0.105,-0.102,-0.098,-0.095,-0.091,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,-0.133,-0.133,-0.132,-0.13,-0.128,-0.126,-0.125,-0.123,-0.121,-0.119,-0.118,-0.116,-0.114,-0.112,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,-0.141,-0.141,-0.137,-0.133,-0.129,-0.126,-0.122,-0.118,-0.115,-0.111,-0.107,-0.104,-0.1,-0.096,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,-0.141,-0.141,-0.139,-0.137,-0.135,-0.133,-0.131,-0.129,-0.128,-0.126,-0.124,-0.122,-0.12,-0.118,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,-0.129,-0.129,-0.126,-0.122,-0.119,-0.115,-0.112,-0.109,-0.105,-0.102,-0.098,-0.095,-0.091,-0.088,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,-0.129,-0.129,-0.127,-0.126,-0.124,-0.122,-0.121,-0.119,-0.117,-0.115,-0.114,-0.112,-0.11,-0.109,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,-0.136,-0.136,-0.133,-0.129,-0.125,-0.122,-0.118,-0.114,-0.111,-0.107,-0.103,-0.1,-0.096,-0.092,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,-0.136,-0.136,-0.134,-0.133,-0.131,-0.129,-0.127,-0.125,-0.123,-0.122,-0.12,-0.118,-0.116,-0.114,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,-0.133,-0.13,-0.126,-0.123,-0.119,-0.116,-0.112,-0.109,-0.105,-0.102,-0.098,-0.095,-0.091,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,-0.133,-0.132,-0.13,-0.128,-0.126,-0.125,-0.123,-0.121,-0.119,-0.118,-0.116,-0.114,-0.112,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,-0.141,-0.137,-0.133,-0.129,-0.126,-0.122,-0.118,-0.115,-0.111,-0.107,-0.104,-0.1,-0.096,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,-0.141,-0.139,-0.137,-0.135,-0.133,-0.131,-0.129,-0.128,-0.126,-0.124,-0.122,-0.12,-0.118,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,-0.129,-0.126,-0.122,-0.119,-0.116,-0.112,-0.109,-0.106,-0.102,-0.099,-0.095,-0.092,-0.089,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,-0.129,-0.128,-0.126,-0.124,-0.122,-0.121,-0.119,-0.117,-0.116,-0.114,-0.112,-0.111,-0.109,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,-0.136,-0.133,-0.129,-0.125,-0.122,-0.118,-0.115,-0.111,-0.108,-0.104,-0.1,-0.097,-0.093,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,-0.136,-0.134,-0.133,-0.131,-0.129,-0.127,-0.125,-0.124,-0.122,-0.12,-0.118,-0.117,-0.115,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136 diff --git a/tests/data/Natural_Gas_Retrofits/Market/TechLife/df_occ.csv b/tests/data/Natural_Gas_Retrofits/Market/TechLife/df_occ.csv index eabcfec..b2ceb16 100644 --- a/tests/data/Natural_Gas_Retrofits/Market/TechLife/df_occ.csv +++ b/tests/data/Natural_Gas_Retrofits/Market/TechLife/df_occ.csv @@ -1,13 +1,13 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,1247.5,1247.5,1207.8,1168.1,1128.5,1088.8,1049.1,1009.4,969.8,930.1,890.4,850.8,811.1,771.4,731.8,722.9,714.0,705.1,696.3,687.4,678.5,669.6,660.8,651.9,643.0,634.1,625.3,616.4,607.5,598.6 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,1247.5,1247.5,1221.6,1195.8,1170,1144.1,1118.3,1092.5,1066.6,1040.8,1015.0,989.1,963.3,937.5,911.6,901.2,890.7,880.3,869.9,859.4,849.0,838.6,828.1,817.7,807.3,796.8,786.4,775.9,765.5,755.1 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,1247.5,1247.5,1235.5,1223.5,1211.5,1199.5,1187.5,1175.5,1163.5,1151.5,1139.5,1127.5,1115.5,1103.5,1091.5,1079.5,1067.5,1055.5,1043.5,1031.5,1019.5,1007.5,995.5,983.5,971.5,959.5,947.5,935.5,923.5,911.5 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,1302.9,1302.9,1261.2,1219.4,1177.7,1136,1094.3,1052.5,1010.8,969.1,927.4,885.6,843.9,802.2,760.5,751.3,742.0,732.8,723.6,714.4,705.1,695.9,686.7,677.5,668.2,659.0,649.8,640.6,631.4,622.1 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,1302.9,1302.9,1275.8,1248.6,1221.5,1194.4,1167.2,1140.1,1113,1085.9,1058.7,1031.6,1004.5,977.3,950.2,939.3,928.5,917.6,906.7,895.8,885.0,874.1,863.2,852.3,841.5,830.6,819.7,808.8,797.9,787.1 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,1302.9,1302.9,1290.3,1277.8,1265.3,1252.8,1240.2,1227.7,1215.2,1202.6,1190.1,1177.6,1165.0,1152.5,1140.0,1127.4,1114.9,1102.4,1089.8,1077.3,1064.8,1052.3,1039.7,1027.2,1014.7,1002.1,989.6,977.1,964.5,952.0 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,1084.3,1084.3,1049.9,1015.5,981,946.6,912.2,877.8,843.4,808.9,774.5,740.1,705.7,671.2,636.8,629.1,621.4,613.6,605.9,598.2,590.5,582.7,575.0,567.3,559.6,551.9,544.1,536.4,528.7,521.0 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,1084.3,1084.3,1061.9,1039.5,1017,994.6,972.2,949.8,927.3,904.9,882.5,860.1,837.6,815.2,792.8,783.7,774.6,765.6,756.5,747.4,738.3,729.3,720.2,711.1,702.0,693.0,683.9,674.8,665.7,656.6 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,1084.3,1084.3,1073.9,1063.5,1053,1042.6,1032.2,1021.8,1011.3,1000.9,990.5,980.0,969.6,959.2,948.8,938.3,927.9,917.5,907.0,896.6,886.2,875.8,865.3,854.9,844.5,834.0,823.6,813.2,802.8,792.3 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,1132.7,1132.7,1096.5,1060.3,1024,987.8,951.6,915.4,879.1,842.9,806.7,770.5,734.2,698.0,661.8,653.8,645.7,637.7,629.7,621.7,613.6,605.6,597.6,589.6,581.5,573.5,565.5,557.4,549.4,541.4 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,1132.7,1132.7,1109.2,1085.6,1062,1038.5,1014.9,991.4,967.8,944.2,920.7,897.1,873.6,850.0,826.4,817.0,807.5,798.1,788.6,779.1,769.7,760.2,750.8,741.3,731.8,722.4,712.9,703.5,694.0,684.5 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,1132.7,1132.7,1121.8,1110.9,1100,1089.1,1078.3,1067.4,1056.5,1045.6,1034.7,1023.8,1012.9,1002.0,991.1,980.2,969.3,958.4,947.5,936.6,925.7,914.8,904.0,893.1,882.2,871.3,860.4,849.5,838.6,827.7 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,1394.1,1349.9,1305.6,1261.3,1217,1172.8,1128.5,1084.2,1039.9,995.7,951.4,907.1,862.8,818.6,808.6,798.7,788.8,778.8,768.9,759.0,749.1,739.1,729.2,719.3,709.4,699.4,689.5,679.6,669.6 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,1394.1,1365.3,1336.5,1307.6,1278.8,1249.9,1221.1,1192.2,1163.4,1134.6,1105.7,1076.9,1048.0,1019.2,1007.5,995.8,984.2,972.5,960.8,949.2,937.5,925.8,914.2,902.5,890.8,879.2,867.5,855.8,844.1 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,1394.1,1380.7,1367.3,1353.9,1340.5,1327.1,1313.7,1300.3,1286.9,1273.5,1260.0,1246.6,1233.2,1219.8,1206.4,1193.0,1179.6,1166.2,1152.8,1139.3,1125.9,1112.5,1099.1,1085.7,1072.3,1058.9,1045.5,1032.1,1018.7 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,1456.2,1409.6,1363.1,1316.5,1269.9,1223.3,1176.8,1130.2,1083.6,1037.0,990.5,943.9,897.3,850.7,840.4,830.1,819.8,809.5,799.1,788.8,778.5,768.2,757.9,747.6,737.2,726.9,716.6,706.3,696.0 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,1456.2,1425.9,1395.6,1365.3,1335,1304.8,1274.5,1244.2,1213.9,1183.6,1153.3,1123.0,1092.7,1062.4,1050.3,1038.1,1025.9,1013.8,1001.6,989.5,977.3,965.1,953.0,940.8,928.6,916.5,904.3,892.1,880.0 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,1456.2,1442.2,1428.2,1414.2,1400.2,1386.2,1372.2,1358.2,1344.2,1330.1,1316.1,1302.1,1288.1,1274.1,1260.1,1246.1,1232.1,1218.1,1204.1,1190.1,1176.1,1162.1,1148.1,1134.0,1120.0,1106.0,1092.0,1078.0,1064.0 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,1212.2,1173.8,1135.4,1097.1,1058.7,1020.3,981.9,943.5,905.2,866.8,828.4,790.0,751.7,713.3,704.6,696.0,687.3,678.7,670.0,661.4,652.8,644.1,635.5,626.8,618.2,609.5,600.9,592.2,583.6 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,1212.2,1187.2,1162.2,1137.1,1112.1,1087.1,1062.1,1037.1,1012,987.0,962.0,937.0,912.0,887.0,876.8,866.6,856.5,846.3,836.2,826.0,815.9,805.7,795.6,785.4,775.3,765.1,755.0,744.8,734.7 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,1212.2,1200.5,1188.9,1177.2,1165.6,1153.9,1142.2,1130.6,1118.9,1107.3,1095.6,1083.9,1072.3,1060.6,1049.0,1037.3,1025.7,1014.0,1002.3,990.7,979.0,967.4,955.7,944.0,932.4,920.7,909.1,897.4,885.7 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,1266.4,1226,1185.7,1145.3,1104.9,1064.5,1024.1,983.7,943.3,902.9,862.5,822.1,781.7,741.3,732.3,723.3,714.3,705.3,696.4,687.4,678.4,669.4,660.4,651.4,642.4,633.5,624.5,615.5,606.5 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,1266.4,1240.2,1213.9,1187.6,1161.3,1135,1108.7,1082.4,1056.1,1029.8,1003.6,977.3,951.0,924.7,914.1,903.5,892.9,882.4,871.8,861.2,850.6,840.0,829.4,818.9,808.3,797.7,787.1,776.5,765.9 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,1266.4,1254.3,1242.1,1229.9,1217.7,1205.5,1193.4,1181.2,1169,1156.8,1144.6,1132.5,1120.3,1108.1,1095.9,1083.7,1071.6,1059.4,1047.2,1035.0,1022.8,1010.7,998.5,986.3,974.1,961.9,949.7,937.6,925.4 diff --git a/tests/data/Natural_Gas_Retrofits/Market/TechLife/df_vom.csv b/tests/data/Natural_Gas_Retrofits/Market/TechLife/df_vom.csv index 69a4482..021fc5a 100644 --- a/tests/data/Natural_Gas_Retrofits/Market/TechLife/df_vom.csv +++ b/tests/data/Natural_Gas_Retrofits/Market/TechLife/df_vom.csv @@ -1,13 +1,13 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,4.63,4.63,4.56,4.5,4.43,4.36,4.3,4.23,4.16,4.1,4.03,3.97,3.9,3.83,3.77,3.74,3.71,3.68,3.65,3.62,3.59,3.56,3.53,3.5,3.47,3.44,3.41,3.38,3.35,3.32 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,4.63,4.63,4.58,4.54,4.49,4.45,4.4,4.36,4.31,4.26,4.22,4.17,4.13,4.08,4.04,4.01,3.98,3.96,3.93,3.9,3.87,3.85,3.82,3.79,3.77,3.74,3.71,3.68,3.66,3.63 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,4.63,4.63,4.6,4.58,4.55,4.53,4.51,4.48,4.46,4.43,4.41,4.38,4.36,4.33,4.31,4.28,4.26,4.23,4.21,4.18,4.16,4.14,4.11,4.09,4.06,4.04,4.01,3.99,3.96,3.94 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,4.75,4.75,4.68,4.61,4.54,4.47,4.4,4.33,4.26,4.19,4.12,4.05,3.98,3.91,3.84,3.81,3.78,3.75,3.72,3.69,3.66,3.63,3.6,3.57,3.54,3.51,3.48,3.45,3.42,3.39 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,4.75,4.75,4.71,4.66,4.61,4.56,4.52,4.47,4.42,4.37,4.32,4.28,4.23,4.18,4.13,4.11,4.08,4.05,4.02,4.0,3.97,3.94,3.91,3.89,3.86,3.83,3.8,3.77,3.75,3.72 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,4.75,4.75,4.73,4.7,4.68,4.65,4.63,4.6,4.58,4.55,4.53,4.5,4.48,4.45,4.42,4.4,4.37,4.35,4.32,4.3,4.27,4.25,4.22,4.2,4.17,4.15,4.12,4.1,4.07,4.04 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,4.4,4.4,4.34,4.28,4.22,4.16,4.1,4.04,3.98,3.92,3.86,3.8,3.74,3.69,3.63,3.6,3.57,3.54,3.51,3.48,3.45,3.42,3.4,3.37,3.34,3.31,3.28,3.25,3.22,3.19 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,4.4,4.4,4.36,4.32,4.28,4.23,4.19,4.15,4.11,4.07,4.03,3.99,3.95,3.9,3.86,3.84,3.81,3.79,3.76,3.73,3.71,3.68,3.66,3.63,3.6,3.58,3.55,3.53,3.5,3.47 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,4.4,4.4,4.38,4.35,4.33,4.31,4.28,4.26,4.24,4.22,4.19,4.17,4.15,4.12,4.1,4.08,4.05,4.03,4.01,3.98,3.96,3.94,3.92,3.89,3.87,3.85,3.82,3.8,3.78,3.75 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,4.51,4.51,4.45,4.39,4.33,4.26,4.2,4.14,4.08,4.01,3.95,3.89,3.82,3.76,3.7,3.67,3.64,3.61,3.58,3.55,3.52,3.49,3.46,3.44,3.41,3.38,3.35,3.32,3.29,3.26 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,4.51,4.51,4.47,4.43,4.38,4.34,4.3,4.26,4.21,4.17,4.13,4.08,4.04,4.0,3.95,3.93,3.9,3.87,3.85,3.82,3.79,3.77,3.74,3.71,3.69,3.66,3.64,3.61,3.58,3.56 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,4.51,4.51,4.49,4.47,4.44,4.42,4.4,4.37,4.35,4.33,4.3,4.28,4.25,4.23,4.21,4.18,4.16,4.14,4.11,4.09,4.06,4.04,4.02,3.99,3.97,3.95,3.92,3.9,3.88,3.85 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,5.12,5.05,4.97,4.9,4.83,4.75,4.68,4.6,4.53,4.46,4.38,4.31,4.24,4.16,4.13,4.1,4.06,4.03,4.0,3.97,3.93,3.9,3.87,3.83,3.8,3.77,3.73,3.7,3.67 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,5.12,5.07,5.02,4.97,4.92,4.87,4.82,4.77,4.72,4.66,4.61,4.56,4.51,4.46,4.43,4.4,4.37,4.34,4.31,4.28,4.25,4.22,4.19,4.16,4.13,4.1,4.07,4.04,4.01 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,5.12,5.09,5.06,5.04,5.01,4.98,4.95,4.93,4.9,4.87,4.84,4.82,4.79,4.76,4.73,4.71,4.68,4.65,4.62,4.6,4.57,4.54,4.51,4.49,4.46,4.43,4.4,4.38,4.35 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,5.26,5.18,5.1,5.03,4.95,4.87,4.79,4.72,4.64,4.56,4.48,4.41,4.33,4.25,4.22,4.18,4.15,4.12,4.08,4.05,4.01,3.98,3.95,3.91,3.88,3.85,3.81,3.78,3.75 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,5.26,5.2,5.15,5.1,5.05,4.99,4.94,4.89,4.83,4.78,4.73,4.68,4.62,4.57,4.54,4.51,4.48,4.45,4.42,4.38,4.35,4.32,4.29,4.26,4.23,4.2,4.17,4.14,4.11 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,5.26,5.23,5.2,5.17,5.14,5.12,5.09,5.06,5.03,5.0,4.97,4.95,4.92,4.89,4.86,4.83,4.81,4.78,4.75,4.72,4.69,4.66,4.64,4.61,4.58,4.55,4.52,4.49,4.47 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,4.86,4.8,4.73,4.67,4.6,4.53,4.47,4.4,4.34,4.27,4.2,4.14,4.07,4.01,3.97,3.94,3.91,3.88,3.85,3.81,3.78,3.75,3.72,3.69,3.65,3.62,3.59,3.56,3.52 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,4.86,4.82,4.77,4.73,4.68,4.63,4.59,4.54,4.5,4.45,4.4,4.36,4.31,4.27,4.24,4.21,4.18,4.15,4.12,4.09,4.06,4.04,4.01,3.98,3.95,3.92,3.89,3.86,3.83 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,4.86,4.84,4.81,4.79,4.76,4.73,4.71,4.68,4.66,4.63,4.61,4.58,4.55,4.53,4.5,4.48,4.45,4.43,4.4,4.37,4.35,4.32,4.3,4.27,4.24,4.22,4.19,4.17,4.14 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,4.99,4.92,4.85,4.78,4.71,4.64,4.57,4.5,4.43,4.36,4.29,4.22,4.16,4.09,4.05,4.02,3.99,3.96,3.92,3.89,3.86,3.83,3.79,3.76,3.73,3.69,3.66,3.63,3.6 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,4.99,4.94,4.89,4.85,4.8,4.75,4.7,4.65,4.61,4.56,4.51,4.46,4.41,4.37,4.34,4.31,4.28,4.25,4.22,4.19,4.16,4.13,4.1,4.07,4.04,4.01,3.98,3.95,3.92 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,4.99,4.96,4.94,4.91,4.88,4.86,4.83,4.81,4.78,4.75,4.73,4.7,4.67,4.65,4.62,4.59,4.57,4.54,4.51,4.49,4.46,4.43,4.41,4.38,4.36,4.33,4.3,4.28,4.25 diff --git a/tests/data/Natural_Gas_Retrofits/R&D/20/df_fom.csv b/tests/data/Natural_Gas_Retrofits/R&D/20/df_fom.csv index eeb6325..8ade8c6 100644 --- a/tests/data/Natural_Gas_Retrofits/R&D/20/df_fom.csv +++ b/tests/data/Natural_Gas_Retrofits/R&D/20/df_fom.csv @@ -1,13 +1,13 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,64.5,64.5,63.5,62.5,61.5,60.5,59.5,58.6,57.6,56.6,55.6,54.6,53.6,52.7,51.7,51.1,50.5,50.0,49.4,48.8,48.3,47.7,47.1,46.6,46.0,45.4,44.8,44.3,43.7,43.1 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,64.5,64.5,63.7,63,62.3,61.5,60.8,60.1,59.4,58.6,57.9,57.2,56.4,55.7,55.0,54.5,53.9,53.4,52.9,52.4,51.9,51.3,50.8,50.3,49.8,49.2,48.7,48.2,47.7,47.2 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,64.5,64.5,64,63.5,63,62.6,62.1,61.6,61.1,60.7,60.2,59.7,59.2,58.8,58.3,57.8,57.3,56.9,56.4,55.9,55.4,55.0,54.5,54.0,53.5,53.1,52.6,52.1,51.6,51.2 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,66,66,64.9,63.9,62.9,61.8,60.8,59.8,58.7,57.7,56.6,55.6,54.6,53.5,52.5,51.9,51.3,50.8,50.2,49.6,49.0,48.4,47.9,47.3,46.7,46.1,45.6,45.0,44.4,43.8 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,66,66,65.2,64.4,63.7,62.9,62.2,61.4,60.6,59.9,59.1,58.3,57.6,56.8,56.1,55.5,55.0,54.5,53.9,53.4,52.9,52.3,51.8,51.3,50.7,50.2,49.7,49.1,48.6,48.1 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,66,66,65.5,65,64.5,64,63.5,63,62.5,62.1,61.6,61.1,60.6,60.1,59.6,59.1,58.6,58.2,57.7,57.2,56.7,56.2,55.7,55.2,54.7,54.3,53.8,53.3,52.8,52.3 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,60,60,59.1,58.3,57.4,56.6,55.7,54.8,54,53.1,52.3,51.4,50.5,49.7,48.8,48.3,47.7,47.2,46.6,46.0,45.5,44.9,44.4,43.8,43.3,42.7,42.2,41.6,41.1,40.5 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,60,60,59.3,58.7,58,57.4,56.7,56.1,55.4,54.8,54.1,53.5,52.8,52.2,51.5,51.0,50.5,50.0,49.5,49.0,48.5,48.0,47.5,47.0,46.5,46.0,45.5,45.0,44.5,44.0 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,60,60,59.6,59.1,58.7,58.2,57.8,57.3,56.9,56.4,56.0,55.6,55.1,54.7,54.2,53.8,53.3,52.9,52.4,52.0,51.6,51.1,50.7,50.2,49.8,49.3,48.9,48.4,48.0,47.6 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,61.3,61.3,60.4,59.5,58.6,57.7,56.8,55.9,55,54.1,53.2,52.3,51.4,50.4,49.5,49.0,48.4,47.9,47.3,46.7,46.2,45.6,45.0,44.5,43.9,43.4,42.8,42.2,41.7,41.1 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,61.3,61.3,60.6,60,59.3,58.6,57.9,57.2,56.6,55.9,55.2,54.5,53.8,53.2,52.5,52.0,51.5,50.9,50.4,49.9,49.4,48.9,48.4,47.9,47.4,46.9,46.4,45.8,45.3,44.8 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,61.3,61.3,60.9,60.4,60,59.5,59,58.6,58.1,57.7,57.2,56.8,56.3,55.9,55.4,54.9,54.5,54.0,53.6,53.1,52.7,52.2,51.7,51.3,50.8,50.4,49.9,49.5,49.0,48.6 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,71.6,70.5,69.4,68.3,67.2,66.1,65,63.9,62.8,61.7,60.6,59.5,58.4,57.3,56.7,56.1,55.4,54.8,54.2,53.5,52.9,52.3,51.6,51.0,50.3,49.7,49.1,48.4,47.8 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,71.6,70.8,70,69.1,68.3,67.5,66.7,65.9,65.1,64.3,63.5,62.6,61.8,61.0,60.4,59.9,59.3,58.7,58.1,57.5,56.9,56.4,55.8,55.2,54.6,54.0,53.4,52.9,52.3 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,71.6,71.1,70.5,70,69.5,68.9,68.4,67.9,67.3,66.8,66.3,65.8,65.2,64.7,64.2,63.6,63.1,62.6,62.0,61.5,61.0,60.5,59.9,59.4,58.9,58.3,57.8,57.3,56.7 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,73.3,72.1,71,69.8,68.6,67.5,66.3,65.2,64,62.9,61.7,60.6,59.4,58.3,57.6,57.0,56.3,55.7,55.0,54.4,53.7,53.1,52.4,51.8,51.1,50.5,49.8,49.2,48.6 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,73.3,72.4,71.6,70.7,69.9,69,68.2,67.3,66.5,65.6,64.8,63.9,63.1,62.2,61.6,61.0,60.4,59.8,59.2,58.6,58.0,57.5,56.9,56.3,55.7,55.1,54.5,53.9,53.3 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,73.3,72.7,72.2,71.6,71.1,70.5,70,69.5,68.9,68.4,67.8,67.3,66.7,66.2,65.6,65.1,64.5,64.0,63.5,62.9,62.4,61.8,61.3,60.7,60.2,59.6,59.1,58.6,58.0 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,66.6,65.7,64.7,63.8,62.8,61.9,60.9,59.9,59,58.0,57.1,56.1,55.1,54.2,53.6,52.9,52.3,51.7,51.1,50.5,49.9,49.2,48.6,48.0,47.4,46.8,46.2,45.5,44.9 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,66.6,65.9,65.2,64.5,63.7,63,62.3,61.6,60.8,60.1,59.4,58.6,57.9,57.2,56.6,56.1,55.5,55.0,54.4,53.8,53.3,52.7,52.2,51.6,51.1,50.5,49.9,49.4,48.8 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,66.6,66.1,65.7,65.2,64.7,64.2,63.7,63.2,62.7,62.2,61.7,61.2,60.7,60.2,59.7,59.2,58.7,58.2,57.7,57.2,56.7,56.2,55.7,55.2,54.7,54.2,53.7,53.3,52.8 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,68.1,67.1,66.1,65.1,64.1,63.1,62.1,61.1,60.1,59.0,58.0,57.0,56.0,55.0,54.4,53.7,53.1,52.5,51.9,51.2,50.6,50.0,49.3,48.7,48.1,47.5,46.8,46.2,45.6 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,68.1,67.4,66.6,65.9,65.1,64.3,63.6,62.8,62.1,61.3,60.5,59.8,59.0,58.3,57.7,57.1,56.6,56.0,55.4,54.8,54.3,53.7,53.1,52.6,52.0,51.4,50.9,50.3,49.7 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,68.1,67.6,67.1,66.6,66.1,65.6,65.1,64.6,64.1,63.6,63.0,62.5,62.0,61.5,61.0,60.5,60.0,59.5,59.0,58.5,58.0,57.4,56.9,56.4,55.9,55.4,54.9,54.4,53.9 diff --git a/tests/data/Natural_Gas_Retrofits/R&D/20/df_hr.csv b/tests/data/Natural_Gas_Retrofits/R&D/20/df_hr.csv index c988fc7..9e8ce7c 100644 --- a/tests/data/Natural_Gas_Retrofits/R&D/20/df_hr.csv +++ b/tests/data/Natural_Gas_Retrofits/R&D/20/df_hr.csv @@ -1,13 +1,13 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,7.218,7.218,7.199,7.181,7.162,7.143,7.125,7.106,7.088,7.069,7.051,7.032,7.013,6.995,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,7.218,7.218,7.209,7.199,7.19,7.181,7.171,7.162,7.153,7.143,7.134,7.125,7.116,7.106,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,7.27,7.27,7.251,7.231,7.211,7.191,7.171,7.151,7.131,7.111,7.092,7.072,7.052,7.032,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,7.27,7.27,7.261,7.251,7.241,7.231,7.221,7.211,7.201,7.191,7.181,7.171,7.161,7.151,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,7.001,7.001,6.983,6.965,6.947,6.929,6.911,6.893,6.875,6.857,6.839,6.821,6.803,6.785,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,7.001,7.001,6.992,6.983,6.974,6.965,6.956,6.947,6.938,6.929,6.92,6.911,6.902,6.893,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,7.051,7.051,7.032,7.012,6.993,6.974,6.954,6.935,6.916,6.897,6.877,6.858,6.839,6.819,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,7.051,7.051,7.041,7.032,7.022,7.012,7.003,6.993,6.983,6.974,6.964,6.954,6.945,6.935,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,7.218,7.199,7.181,7.162,7.143,7.125,7.106,7.088,7.069,7.051,7.032,7.013,6.995,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,7.218,7.209,7.199,7.19,7.181,7.171,7.162,7.153,7.143,7.134,7.125,7.116,7.106,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,7.27,7.251,7.231,7.211,7.191,7.171,7.151,7.131,7.111,7.092,7.072,7.052,7.032,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,7.27,7.261,7.251,7.241,7.231,7.221,7.211,7.201,7.191,7.181,7.171,7.161,7.151,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,7.001,6.984,6.966,6.949,6.931,6.914,6.896,6.879,6.861,6.844,6.826,6.809,6.791,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,7.001,6.992,6.984,6.975,6.966,6.957,6.949,6.94,6.931,6.922,6.914,6.905,6.896,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,7.051,7.032,7.013,6.994,6.976,6.957,6.938,6.919,6.901,6.882,6.863,6.844,6.826,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,7.051,7.041,7.032,7.023,7.013,7.004,6.994,6.985,6.976,6.966,6.957,6.948,6.938,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051 diff --git a/tests/data/Natural_Gas_Retrofits/R&D/20/df_hrp.csv b/tests/data/Natural_Gas_Retrofits/R&D/20/df_hrp.csv index 6197fb4..045ab69 100644 --- a/tests/data/Natural_Gas_Retrofits/R&D/20/df_hrp.csv +++ b/tests/data/Natural_Gas_Retrofits/R&D/20/df_hrp.csv @@ -1,13 +1,13 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,0.119,0.119,0.117,0.116,0.114,0.112,0.11,0.109,0.107,0.105,0.103,0.102,0.1,0.098,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,0.119,0.119,0.118,0.117,0.117,0.116,0.115,0.114,0.113,0.112,0.111,0.11,0.11,0.109,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,0.127,0.127,0.125,0.123,0.121,0.119,0.117,0.115,0.113,0.111,0.11,0.108,0.106,0.104,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,0.127,0.127,0.126,0.125,0.124,0.123,0.122,0.121,0.12,0.119,0.118,0.117,0.116,0.115,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,0.116,0.116,0.114,0.112,0.11,0.108,0.107,0.105,0.103,0.101,0.099,0.098,0.096,0.094,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,0.116,0.116,0.115,0.114,0.113,0.112,0.111,0.11,0.109,0.108,0.108,0.107,0.106,0.105,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,0.123,0.123,0.121,0.119,0.117,0.115,0.113,0.111,0.109,0.107,0.105,0.103,0.101,0.099,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,0.123,0.123,0.122,0.121,0.12,0.119,0.118,0.117,0.116,0.115,0.114,0.113,0.112,0.111,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,0.119,0.117,0.116,0.114,0.112,0.11,0.109,0.107,0.105,0.103,0.102,0.1,0.098,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,0.119,0.118,0.117,0.117,0.116,0.115,0.114,0.113,0.112,0.111,0.11,0.11,0.109,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,0.127,0.125,0.123,0.121,0.119,0.117,0.115,0.113,0.111,0.11,0.108,0.106,0.104,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,0.127,0.126,0.125,0.124,0.123,0.122,0.121,0.12,0.119,0.118,0.117,0.116,0.115,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,0.116,0.114,0.112,0.111,0.109,0.107,0.105,0.104,0.102,0.1,0.098,0.097,0.095,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,0.116,0.115,0.114,0.113,0.112,0.111,0.111,0.11,0.109,0.108,0.107,0.106,0.105,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,0.123,0.121,0.119,0.117,0.115,0.114,0.112,0.11,0.108,0.106,0.104,0.102,0.1,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,0.123,0.122,0.121,0.12,0.119,0.118,0.117,0.116,0.115,0.114,0.114,0.113,0.112,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123 diff --git a/tests/data/Natural_Gas_Retrofits/R&D/20/df_nop.csv b/tests/data/Natural_Gas_Retrofits/R&D/20/df_nop.csv index 6177cc4..662d35a 100644 --- a/tests/data/Natural_Gas_Retrofits/R&D/20/df_nop.csv +++ b/tests/data/Natural_Gas_Retrofits/R&D/20/df_nop.csv @@ -1,13 +1,13 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,-0.133,-0.133,-0.13,-0.126,-0.123,-0.119,-0.116,-0.112,-0.109,-0.105,-0.102,-0.098,-0.095,-0.091,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,-0.133,-0.133,-0.132,-0.13,-0.128,-0.126,-0.125,-0.123,-0.121,-0.119,-0.118,-0.116,-0.114,-0.112,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,-0.141,-0.141,-0.137,-0.133,-0.129,-0.126,-0.122,-0.118,-0.115,-0.111,-0.107,-0.104,-0.1,-0.096,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,-0.141,-0.141,-0.139,-0.137,-0.135,-0.133,-0.131,-0.129,-0.128,-0.126,-0.124,-0.122,-0.12,-0.118,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,-0.129,-0.129,-0.126,-0.122,-0.119,-0.115,-0.112,-0.109,-0.105,-0.102,-0.098,-0.095,-0.091,-0.088,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,-0.129,-0.129,-0.127,-0.126,-0.124,-0.122,-0.121,-0.119,-0.117,-0.115,-0.114,-0.112,-0.11,-0.109,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,-0.136,-0.136,-0.133,-0.129,-0.125,-0.122,-0.118,-0.114,-0.111,-0.107,-0.103,-0.1,-0.096,-0.092,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,-0.136,-0.136,-0.134,-0.133,-0.131,-0.129,-0.127,-0.125,-0.123,-0.122,-0.12,-0.118,-0.116,-0.114,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,-0.133,-0.13,-0.126,-0.123,-0.119,-0.116,-0.112,-0.109,-0.105,-0.102,-0.098,-0.095,-0.091,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,-0.133,-0.132,-0.13,-0.128,-0.126,-0.125,-0.123,-0.121,-0.119,-0.118,-0.116,-0.114,-0.112,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,-0.141,-0.137,-0.133,-0.129,-0.126,-0.122,-0.118,-0.115,-0.111,-0.107,-0.104,-0.1,-0.096,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,-0.141,-0.139,-0.137,-0.135,-0.133,-0.131,-0.129,-0.128,-0.126,-0.124,-0.122,-0.12,-0.118,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,-0.129,-0.126,-0.122,-0.119,-0.116,-0.112,-0.109,-0.106,-0.102,-0.099,-0.095,-0.092,-0.089,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,-0.129,-0.128,-0.126,-0.124,-0.122,-0.121,-0.119,-0.117,-0.116,-0.114,-0.112,-0.111,-0.109,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,-0.136,-0.133,-0.129,-0.125,-0.122,-0.118,-0.115,-0.111,-0.108,-0.104,-0.1,-0.097,-0.093,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,-0.136,-0.134,-0.133,-0.131,-0.129,-0.127,-0.125,-0.124,-0.122,-0.12,-0.118,-0.117,-0.115,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136 diff --git a/tests/data/Natural_Gas_Retrofits/R&D/20/df_occ.csv b/tests/data/Natural_Gas_Retrofits/R&D/20/df_occ.csv index eabcfec..b2ceb16 100644 --- a/tests/data/Natural_Gas_Retrofits/R&D/20/df_occ.csv +++ b/tests/data/Natural_Gas_Retrofits/R&D/20/df_occ.csv @@ -1,13 +1,13 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,1247.5,1247.5,1207.8,1168.1,1128.5,1088.8,1049.1,1009.4,969.8,930.1,890.4,850.8,811.1,771.4,731.8,722.9,714.0,705.1,696.3,687.4,678.5,669.6,660.8,651.9,643.0,634.1,625.3,616.4,607.5,598.6 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,1247.5,1247.5,1221.6,1195.8,1170,1144.1,1118.3,1092.5,1066.6,1040.8,1015.0,989.1,963.3,937.5,911.6,901.2,890.7,880.3,869.9,859.4,849.0,838.6,828.1,817.7,807.3,796.8,786.4,775.9,765.5,755.1 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,1247.5,1247.5,1235.5,1223.5,1211.5,1199.5,1187.5,1175.5,1163.5,1151.5,1139.5,1127.5,1115.5,1103.5,1091.5,1079.5,1067.5,1055.5,1043.5,1031.5,1019.5,1007.5,995.5,983.5,971.5,959.5,947.5,935.5,923.5,911.5 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,1302.9,1302.9,1261.2,1219.4,1177.7,1136,1094.3,1052.5,1010.8,969.1,927.4,885.6,843.9,802.2,760.5,751.3,742.0,732.8,723.6,714.4,705.1,695.9,686.7,677.5,668.2,659.0,649.8,640.6,631.4,622.1 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,1302.9,1302.9,1275.8,1248.6,1221.5,1194.4,1167.2,1140.1,1113,1085.9,1058.7,1031.6,1004.5,977.3,950.2,939.3,928.5,917.6,906.7,895.8,885.0,874.1,863.2,852.3,841.5,830.6,819.7,808.8,797.9,787.1 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,1302.9,1302.9,1290.3,1277.8,1265.3,1252.8,1240.2,1227.7,1215.2,1202.6,1190.1,1177.6,1165.0,1152.5,1140.0,1127.4,1114.9,1102.4,1089.8,1077.3,1064.8,1052.3,1039.7,1027.2,1014.7,1002.1,989.6,977.1,964.5,952.0 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,1084.3,1084.3,1049.9,1015.5,981,946.6,912.2,877.8,843.4,808.9,774.5,740.1,705.7,671.2,636.8,629.1,621.4,613.6,605.9,598.2,590.5,582.7,575.0,567.3,559.6,551.9,544.1,536.4,528.7,521.0 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,1084.3,1084.3,1061.9,1039.5,1017,994.6,972.2,949.8,927.3,904.9,882.5,860.1,837.6,815.2,792.8,783.7,774.6,765.6,756.5,747.4,738.3,729.3,720.2,711.1,702.0,693.0,683.9,674.8,665.7,656.6 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,1084.3,1084.3,1073.9,1063.5,1053,1042.6,1032.2,1021.8,1011.3,1000.9,990.5,980.0,969.6,959.2,948.8,938.3,927.9,917.5,907.0,896.6,886.2,875.8,865.3,854.9,844.5,834.0,823.6,813.2,802.8,792.3 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,1132.7,1132.7,1096.5,1060.3,1024,987.8,951.6,915.4,879.1,842.9,806.7,770.5,734.2,698.0,661.8,653.8,645.7,637.7,629.7,621.7,613.6,605.6,597.6,589.6,581.5,573.5,565.5,557.4,549.4,541.4 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,1132.7,1132.7,1109.2,1085.6,1062,1038.5,1014.9,991.4,967.8,944.2,920.7,897.1,873.6,850.0,826.4,817.0,807.5,798.1,788.6,779.1,769.7,760.2,750.8,741.3,731.8,722.4,712.9,703.5,694.0,684.5 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,1132.7,1132.7,1121.8,1110.9,1100,1089.1,1078.3,1067.4,1056.5,1045.6,1034.7,1023.8,1012.9,1002.0,991.1,980.2,969.3,958.4,947.5,936.6,925.7,914.8,904.0,893.1,882.2,871.3,860.4,849.5,838.6,827.7 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,1394.1,1349.9,1305.6,1261.3,1217,1172.8,1128.5,1084.2,1039.9,995.7,951.4,907.1,862.8,818.6,808.6,798.7,788.8,778.8,768.9,759.0,749.1,739.1,729.2,719.3,709.4,699.4,689.5,679.6,669.6 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,1394.1,1365.3,1336.5,1307.6,1278.8,1249.9,1221.1,1192.2,1163.4,1134.6,1105.7,1076.9,1048.0,1019.2,1007.5,995.8,984.2,972.5,960.8,949.2,937.5,925.8,914.2,902.5,890.8,879.2,867.5,855.8,844.1 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,1394.1,1380.7,1367.3,1353.9,1340.5,1327.1,1313.7,1300.3,1286.9,1273.5,1260.0,1246.6,1233.2,1219.8,1206.4,1193.0,1179.6,1166.2,1152.8,1139.3,1125.9,1112.5,1099.1,1085.7,1072.3,1058.9,1045.5,1032.1,1018.7 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,1456.2,1409.6,1363.1,1316.5,1269.9,1223.3,1176.8,1130.2,1083.6,1037.0,990.5,943.9,897.3,850.7,840.4,830.1,819.8,809.5,799.1,788.8,778.5,768.2,757.9,747.6,737.2,726.9,716.6,706.3,696.0 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,1456.2,1425.9,1395.6,1365.3,1335,1304.8,1274.5,1244.2,1213.9,1183.6,1153.3,1123.0,1092.7,1062.4,1050.3,1038.1,1025.9,1013.8,1001.6,989.5,977.3,965.1,953.0,940.8,928.6,916.5,904.3,892.1,880.0 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,1456.2,1442.2,1428.2,1414.2,1400.2,1386.2,1372.2,1358.2,1344.2,1330.1,1316.1,1302.1,1288.1,1274.1,1260.1,1246.1,1232.1,1218.1,1204.1,1190.1,1176.1,1162.1,1148.1,1134.0,1120.0,1106.0,1092.0,1078.0,1064.0 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,1212.2,1173.8,1135.4,1097.1,1058.7,1020.3,981.9,943.5,905.2,866.8,828.4,790.0,751.7,713.3,704.6,696.0,687.3,678.7,670.0,661.4,652.8,644.1,635.5,626.8,618.2,609.5,600.9,592.2,583.6 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,1212.2,1187.2,1162.2,1137.1,1112.1,1087.1,1062.1,1037.1,1012,987.0,962.0,937.0,912.0,887.0,876.8,866.6,856.5,846.3,836.2,826.0,815.9,805.7,795.6,785.4,775.3,765.1,755.0,744.8,734.7 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,1212.2,1200.5,1188.9,1177.2,1165.6,1153.9,1142.2,1130.6,1118.9,1107.3,1095.6,1083.9,1072.3,1060.6,1049.0,1037.3,1025.7,1014.0,1002.3,990.7,979.0,967.4,955.7,944.0,932.4,920.7,909.1,897.4,885.7 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,1266.4,1226,1185.7,1145.3,1104.9,1064.5,1024.1,983.7,943.3,902.9,862.5,822.1,781.7,741.3,732.3,723.3,714.3,705.3,696.4,687.4,678.4,669.4,660.4,651.4,642.4,633.5,624.5,615.5,606.5 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,1266.4,1240.2,1213.9,1187.6,1161.3,1135,1108.7,1082.4,1056.1,1029.8,1003.6,977.3,951.0,924.7,914.1,903.5,892.9,882.4,871.8,861.2,850.6,840.0,829.4,818.9,808.3,797.7,787.1,776.5,765.9 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,1266.4,1254.3,1242.1,1229.9,1217.7,1205.5,1193.4,1181.2,1169,1156.8,1144.6,1132.5,1120.3,1108.1,1095.9,1083.7,1071.6,1059.4,1047.2,1035.0,1022.8,1010.7,998.5,986.3,974.1,961.9,949.7,937.6,925.4 diff --git a/tests/data/Natural_Gas_Retrofits/R&D/20/df_vom.csv b/tests/data/Natural_Gas_Retrofits/R&D/20/df_vom.csv index 69a4482..021fc5a 100644 --- a/tests/data/Natural_Gas_Retrofits/R&D/20/df_vom.csv +++ b/tests/data/Natural_Gas_Retrofits/R&D/20/df_vom.csv @@ -1,13 +1,13 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,4.63,4.63,4.56,4.5,4.43,4.36,4.3,4.23,4.16,4.1,4.03,3.97,3.9,3.83,3.77,3.74,3.71,3.68,3.65,3.62,3.59,3.56,3.53,3.5,3.47,3.44,3.41,3.38,3.35,3.32 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,4.63,4.63,4.58,4.54,4.49,4.45,4.4,4.36,4.31,4.26,4.22,4.17,4.13,4.08,4.04,4.01,3.98,3.96,3.93,3.9,3.87,3.85,3.82,3.79,3.77,3.74,3.71,3.68,3.66,3.63 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,4.63,4.63,4.6,4.58,4.55,4.53,4.51,4.48,4.46,4.43,4.41,4.38,4.36,4.33,4.31,4.28,4.26,4.23,4.21,4.18,4.16,4.14,4.11,4.09,4.06,4.04,4.01,3.99,3.96,3.94 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,4.75,4.75,4.68,4.61,4.54,4.47,4.4,4.33,4.26,4.19,4.12,4.05,3.98,3.91,3.84,3.81,3.78,3.75,3.72,3.69,3.66,3.63,3.6,3.57,3.54,3.51,3.48,3.45,3.42,3.39 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,4.75,4.75,4.71,4.66,4.61,4.56,4.52,4.47,4.42,4.37,4.32,4.28,4.23,4.18,4.13,4.11,4.08,4.05,4.02,4.0,3.97,3.94,3.91,3.89,3.86,3.83,3.8,3.77,3.75,3.72 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,4.75,4.75,4.73,4.7,4.68,4.65,4.63,4.6,4.58,4.55,4.53,4.5,4.48,4.45,4.42,4.4,4.37,4.35,4.32,4.3,4.27,4.25,4.22,4.2,4.17,4.15,4.12,4.1,4.07,4.04 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,4.4,4.4,4.34,4.28,4.22,4.16,4.1,4.04,3.98,3.92,3.86,3.8,3.74,3.69,3.63,3.6,3.57,3.54,3.51,3.48,3.45,3.42,3.4,3.37,3.34,3.31,3.28,3.25,3.22,3.19 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,4.4,4.4,4.36,4.32,4.28,4.23,4.19,4.15,4.11,4.07,4.03,3.99,3.95,3.9,3.86,3.84,3.81,3.79,3.76,3.73,3.71,3.68,3.66,3.63,3.6,3.58,3.55,3.53,3.5,3.47 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,4.4,4.4,4.38,4.35,4.33,4.31,4.28,4.26,4.24,4.22,4.19,4.17,4.15,4.12,4.1,4.08,4.05,4.03,4.01,3.98,3.96,3.94,3.92,3.89,3.87,3.85,3.82,3.8,3.78,3.75 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,4.51,4.51,4.45,4.39,4.33,4.26,4.2,4.14,4.08,4.01,3.95,3.89,3.82,3.76,3.7,3.67,3.64,3.61,3.58,3.55,3.52,3.49,3.46,3.44,3.41,3.38,3.35,3.32,3.29,3.26 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,4.51,4.51,4.47,4.43,4.38,4.34,4.3,4.26,4.21,4.17,4.13,4.08,4.04,4.0,3.95,3.93,3.9,3.87,3.85,3.82,3.79,3.77,3.74,3.71,3.69,3.66,3.64,3.61,3.58,3.56 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,4.51,4.51,4.49,4.47,4.44,4.42,4.4,4.37,4.35,4.33,4.3,4.28,4.25,4.23,4.21,4.18,4.16,4.14,4.11,4.09,4.06,4.04,4.02,3.99,3.97,3.95,3.92,3.9,3.88,3.85 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,5.12,5.05,4.97,4.9,4.83,4.75,4.68,4.6,4.53,4.46,4.38,4.31,4.24,4.16,4.13,4.1,4.06,4.03,4.0,3.97,3.93,3.9,3.87,3.83,3.8,3.77,3.73,3.7,3.67 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,5.12,5.07,5.02,4.97,4.92,4.87,4.82,4.77,4.72,4.66,4.61,4.56,4.51,4.46,4.43,4.4,4.37,4.34,4.31,4.28,4.25,4.22,4.19,4.16,4.13,4.1,4.07,4.04,4.01 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,5.12,5.09,5.06,5.04,5.01,4.98,4.95,4.93,4.9,4.87,4.84,4.82,4.79,4.76,4.73,4.71,4.68,4.65,4.62,4.6,4.57,4.54,4.51,4.49,4.46,4.43,4.4,4.38,4.35 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,5.26,5.18,5.1,5.03,4.95,4.87,4.79,4.72,4.64,4.56,4.48,4.41,4.33,4.25,4.22,4.18,4.15,4.12,4.08,4.05,4.01,3.98,3.95,3.91,3.88,3.85,3.81,3.78,3.75 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,5.26,5.2,5.15,5.1,5.05,4.99,4.94,4.89,4.83,4.78,4.73,4.68,4.62,4.57,4.54,4.51,4.48,4.45,4.42,4.38,4.35,4.32,4.29,4.26,4.23,4.2,4.17,4.14,4.11 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,5.26,5.23,5.2,5.17,5.14,5.12,5.09,5.06,5.03,5.0,4.97,4.95,4.92,4.89,4.86,4.83,4.81,4.78,4.75,4.72,4.69,4.66,4.64,4.61,4.58,4.55,4.52,4.49,4.47 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,4.86,4.8,4.73,4.67,4.6,4.53,4.47,4.4,4.34,4.27,4.2,4.14,4.07,4.01,3.97,3.94,3.91,3.88,3.85,3.81,3.78,3.75,3.72,3.69,3.65,3.62,3.59,3.56,3.52 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,4.86,4.82,4.77,4.73,4.68,4.63,4.59,4.54,4.5,4.45,4.4,4.36,4.31,4.27,4.24,4.21,4.18,4.15,4.12,4.09,4.06,4.04,4.01,3.98,3.95,3.92,3.89,3.86,3.83 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,4.86,4.84,4.81,4.79,4.76,4.73,4.71,4.68,4.66,4.63,4.61,4.58,4.55,4.53,4.5,4.48,4.45,4.43,4.4,4.37,4.35,4.32,4.3,4.27,4.24,4.22,4.19,4.17,4.14 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,4.99,4.92,4.85,4.78,4.71,4.64,4.57,4.5,4.43,4.36,4.29,4.22,4.16,4.09,4.05,4.02,3.99,3.96,3.92,3.89,3.86,3.83,3.79,3.76,3.73,3.69,3.66,3.63,3.6 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,4.99,4.94,4.89,4.85,4.8,4.75,4.7,4.65,4.61,4.56,4.51,4.46,4.41,4.37,4.34,4.31,4.28,4.25,4.22,4.19,4.16,4.13,4.1,4.07,4.04,4.01,3.98,3.95,3.92 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,4.99,4.96,4.94,4.91,4.88,4.86,4.83,4.81,4.78,4.75,4.73,4.7,4.67,4.65,4.62,4.59,4.57,4.54,4.51,4.49,4.46,4.43,4.41,4.38,4.36,4.33,4.3,4.28,4.25 diff --git a/tests/data/Natural_Gas_Retrofits/R&D/30/df_fom.csv b/tests/data/Natural_Gas_Retrofits/R&D/30/df_fom.csv index eeb6325..8ade8c6 100644 --- a/tests/data/Natural_Gas_Retrofits/R&D/30/df_fom.csv +++ b/tests/data/Natural_Gas_Retrofits/R&D/30/df_fom.csv @@ -1,13 +1,13 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,64.5,64.5,63.5,62.5,61.5,60.5,59.5,58.6,57.6,56.6,55.6,54.6,53.6,52.7,51.7,51.1,50.5,50.0,49.4,48.8,48.3,47.7,47.1,46.6,46.0,45.4,44.8,44.3,43.7,43.1 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,64.5,64.5,63.7,63,62.3,61.5,60.8,60.1,59.4,58.6,57.9,57.2,56.4,55.7,55.0,54.5,53.9,53.4,52.9,52.4,51.9,51.3,50.8,50.3,49.8,49.2,48.7,48.2,47.7,47.2 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,64.5,64.5,64,63.5,63,62.6,62.1,61.6,61.1,60.7,60.2,59.7,59.2,58.8,58.3,57.8,57.3,56.9,56.4,55.9,55.4,55.0,54.5,54.0,53.5,53.1,52.6,52.1,51.6,51.2 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,66,66,64.9,63.9,62.9,61.8,60.8,59.8,58.7,57.7,56.6,55.6,54.6,53.5,52.5,51.9,51.3,50.8,50.2,49.6,49.0,48.4,47.9,47.3,46.7,46.1,45.6,45.0,44.4,43.8 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,66,66,65.2,64.4,63.7,62.9,62.2,61.4,60.6,59.9,59.1,58.3,57.6,56.8,56.1,55.5,55.0,54.5,53.9,53.4,52.9,52.3,51.8,51.3,50.7,50.2,49.7,49.1,48.6,48.1 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,66,66,65.5,65,64.5,64,63.5,63,62.5,62.1,61.6,61.1,60.6,60.1,59.6,59.1,58.6,58.2,57.7,57.2,56.7,56.2,55.7,55.2,54.7,54.3,53.8,53.3,52.8,52.3 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,60,60,59.1,58.3,57.4,56.6,55.7,54.8,54,53.1,52.3,51.4,50.5,49.7,48.8,48.3,47.7,47.2,46.6,46.0,45.5,44.9,44.4,43.8,43.3,42.7,42.2,41.6,41.1,40.5 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,60,60,59.3,58.7,58,57.4,56.7,56.1,55.4,54.8,54.1,53.5,52.8,52.2,51.5,51.0,50.5,50.0,49.5,49.0,48.5,48.0,47.5,47.0,46.5,46.0,45.5,45.0,44.5,44.0 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,60,60,59.6,59.1,58.7,58.2,57.8,57.3,56.9,56.4,56.0,55.6,55.1,54.7,54.2,53.8,53.3,52.9,52.4,52.0,51.6,51.1,50.7,50.2,49.8,49.3,48.9,48.4,48.0,47.6 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,61.3,61.3,60.4,59.5,58.6,57.7,56.8,55.9,55,54.1,53.2,52.3,51.4,50.4,49.5,49.0,48.4,47.9,47.3,46.7,46.2,45.6,45.0,44.5,43.9,43.4,42.8,42.2,41.7,41.1 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,61.3,61.3,60.6,60,59.3,58.6,57.9,57.2,56.6,55.9,55.2,54.5,53.8,53.2,52.5,52.0,51.5,50.9,50.4,49.9,49.4,48.9,48.4,47.9,47.4,46.9,46.4,45.8,45.3,44.8 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,61.3,61.3,60.9,60.4,60,59.5,59,58.6,58.1,57.7,57.2,56.8,56.3,55.9,55.4,54.9,54.5,54.0,53.6,53.1,52.7,52.2,51.7,51.3,50.8,50.4,49.9,49.5,49.0,48.6 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,71.6,70.5,69.4,68.3,67.2,66.1,65,63.9,62.8,61.7,60.6,59.5,58.4,57.3,56.7,56.1,55.4,54.8,54.2,53.5,52.9,52.3,51.6,51.0,50.3,49.7,49.1,48.4,47.8 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,71.6,70.8,70,69.1,68.3,67.5,66.7,65.9,65.1,64.3,63.5,62.6,61.8,61.0,60.4,59.9,59.3,58.7,58.1,57.5,56.9,56.4,55.8,55.2,54.6,54.0,53.4,52.9,52.3 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,71.6,71.1,70.5,70,69.5,68.9,68.4,67.9,67.3,66.8,66.3,65.8,65.2,64.7,64.2,63.6,63.1,62.6,62.0,61.5,61.0,60.5,59.9,59.4,58.9,58.3,57.8,57.3,56.7 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,73.3,72.1,71,69.8,68.6,67.5,66.3,65.2,64,62.9,61.7,60.6,59.4,58.3,57.6,57.0,56.3,55.7,55.0,54.4,53.7,53.1,52.4,51.8,51.1,50.5,49.8,49.2,48.6 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,73.3,72.4,71.6,70.7,69.9,69,68.2,67.3,66.5,65.6,64.8,63.9,63.1,62.2,61.6,61.0,60.4,59.8,59.2,58.6,58.0,57.5,56.9,56.3,55.7,55.1,54.5,53.9,53.3 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,73.3,72.7,72.2,71.6,71.1,70.5,70,69.5,68.9,68.4,67.8,67.3,66.7,66.2,65.6,65.1,64.5,64.0,63.5,62.9,62.4,61.8,61.3,60.7,60.2,59.6,59.1,58.6,58.0 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,66.6,65.7,64.7,63.8,62.8,61.9,60.9,59.9,59,58.0,57.1,56.1,55.1,54.2,53.6,52.9,52.3,51.7,51.1,50.5,49.9,49.2,48.6,48.0,47.4,46.8,46.2,45.5,44.9 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,66.6,65.9,65.2,64.5,63.7,63,62.3,61.6,60.8,60.1,59.4,58.6,57.9,57.2,56.6,56.1,55.5,55.0,54.4,53.8,53.3,52.7,52.2,51.6,51.1,50.5,49.9,49.4,48.8 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,66.6,66.1,65.7,65.2,64.7,64.2,63.7,63.2,62.7,62.2,61.7,61.2,60.7,60.2,59.7,59.2,58.7,58.2,57.7,57.2,56.7,56.2,55.7,55.2,54.7,54.2,53.7,53.3,52.8 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,68.1,67.1,66.1,65.1,64.1,63.1,62.1,61.1,60.1,59.0,58.0,57.0,56.0,55.0,54.4,53.7,53.1,52.5,51.9,51.2,50.6,50.0,49.3,48.7,48.1,47.5,46.8,46.2,45.6 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,68.1,67.4,66.6,65.9,65.1,64.3,63.6,62.8,62.1,61.3,60.5,59.8,59.0,58.3,57.7,57.1,56.6,56.0,55.4,54.8,54.3,53.7,53.1,52.6,52.0,51.4,50.9,50.3,49.7 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,68.1,67.6,67.1,66.6,66.1,65.6,65.1,64.6,64.1,63.6,63.0,62.5,62.0,61.5,61.0,60.5,60.0,59.5,59.0,58.5,58.0,57.4,56.9,56.4,55.9,55.4,54.9,54.4,53.9 diff --git a/tests/data/Natural_Gas_Retrofits/R&D/30/df_hr.csv b/tests/data/Natural_Gas_Retrofits/R&D/30/df_hr.csv index c988fc7..9e8ce7c 100644 --- a/tests/data/Natural_Gas_Retrofits/R&D/30/df_hr.csv +++ b/tests/data/Natural_Gas_Retrofits/R&D/30/df_hr.csv @@ -1,13 +1,13 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,7.218,7.218,7.199,7.181,7.162,7.143,7.125,7.106,7.088,7.069,7.051,7.032,7.013,6.995,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,7.218,7.218,7.209,7.199,7.19,7.181,7.171,7.162,7.153,7.143,7.134,7.125,7.116,7.106,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,7.27,7.27,7.251,7.231,7.211,7.191,7.171,7.151,7.131,7.111,7.092,7.072,7.052,7.032,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,7.27,7.27,7.261,7.251,7.241,7.231,7.221,7.211,7.201,7.191,7.181,7.171,7.161,7.151,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,7.001,7.001,6.983,6.965,6.947,6.929,6.911,6.893,6.875,6.857,6.839,6.821,6.803,6.785,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,7.001,7.001,6.992,6.983,6.974,6.965,6.956,6.947,6.938,6.929,6.92,6.911,6.902,6.893,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,7.051,7.051,7.032,7.012,6.993,6.974,6.954,6.935,6.916,6.897,6.877,6.858,6.839,6.819,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,7.051,7.051,7.041,7.032,7.022,7.012,7.003,6.993,6.983,6.974,6.964,6.954,6.945,6.935,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,7.218,7.199,7.181,7.162,7.143,7.125,7.106,7.088,7.069,7.051,7.032,7.013,6.995,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,7.218,7.209,7.199,7.19,7.181,7.171,7.162,7.153,7.143,7.134,7.125,7.116,7.106,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,7.27,7.251,7.231,7.211,7.191,7.171,7.151,7.131,7.111,7.092,7.072,7.052,7.032,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,7.27,7.261,7.251,7.241,7.231,7.221,7.211,7.201,7.191,7.181,7.171,7.161,7.151,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,7.001,6.984,6.966,6.949,6.931,6.914,6.896,6.879,6.861,6.844,6.826,6.809,6.791,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,7.001,6.992,6.984,6.975,6.966,6.957,6.949,6.94,6.931,6.922,6.914,6.905,6.896,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,7.051,7.032,7.013,6.994,6.976,6.957,6.938,6.919,6.901,6.882,6.863,6.844,6.826,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,7.051,7.041,7.032,7.023,7.013,7.004,6.994,6.985,6.976,6.966,6.957,6.948,6.938,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051 diff --git a/tests/data/Natural_Gas_Retrofits/R&D/30/df_hrp.csv b/tests/data/Natural_Gas_Retrofits/R&D/30/df_hrp.csv index 6197fb4..045ab69 100644 --- a/tests/data/Natural_Gas_Retrofits/R&D/30/df_hrp.csv +++ b/tests/data/Natural_Gas_Retrofits/R&D/30/df_hrp.csv @@ -1,13 +1,13 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,0.119,0.119,0.117,0.116,0.114,0.112,0.11,0.109,0.107,0.105,0.103,0.102,0.1,0.098,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,0.119,0.119,0.118,0.117,0.117,0.116,0.115,0.114,0.113,0.112,0.111,0.11,0.11,0.109,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,0.127,0.127,0.125,0.123,0.121,0.119,0.117,0.115,0.113,0.111,0.11,0.108,0.106,0.104,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,0.127,0.127,0.126,0.125,0.124,0.123,0.122,0.121,0.12,0.119,0.118,0.117,0.116,0.115,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,0.116,0.116,0.114,0.112,0.11,0.108,0.107,0.105,0.103,0.101,0.099,0.098,0.096,0.094,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,0.116,0.116,0.115,0.114,0.113,0.112,0.111,0.11,0.109,0.108,0.108,0.107,0.106,0.105,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,0.123,0.123,0.121,0.119,0.117,0.115,0.113,0.111,0.109,0.107,0.105,0.103,0.101,0.099,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,0.123,0.123,0.122,0.121,0.12,0.119,0.118,0.117,0.116,0.115,0.114,0.113,0.112,0.111,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,0.119,0.117,0.116,0.114,0.112,0.11,0.109,0.107,0.105,0.103,0.102,0.1,0.098,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,0.119,0.118,0.117,0.117,0.116,0.115,0.114,0.113,0.112,0.111,0.11,0.11,0.109,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,0.127,0.125,0.123,0.121,0.119,0.117,0.115,0.113,0.111,0.11,0.108,0.106,0.104,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,0.127,0.126,0.125,0.124,0.123,0.122,0.121,0.12,0.119,0.118,0.117,0.116,0.115,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,0.116,0.114,0.112,0.111,0.109,0.107,0.105,0.104,0.102,0.1,0.098,0.097,0.095,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,0.116,0.115,0.114,0.113,0.112,0.111,0.111,0.11,0.109,0.108,0.107,0.106,0.105,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,0.123,0.121,0.119,0.117,0.115,0.114,0.112,0.11,0.108,0.106,0.104,0.102,0.1,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,0.123,0.122,0.121,0.12,0.119,0.118,0.117,0.116,0.115,0.114,0.114,0.113,0.112,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123 diff --git a/tests/data/Natural_Gas_Retrofits/R&D/30/df_nop.csv b/tests/data/Natural_Gas_Retrofits/R&D/30/df_nop.csv index 6177cc4..662d35a 100644 --- a/tests/data/Natural_Gas_Retrofits/R&D/30/df_nop.csv +++ b/tests/data/Natural_Gas_Retrofits/R&D/30/df_nop.csv @@ -1,13 +1,13 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,-0.133,-0.133,-0.13,-0.126,-0.123,-0.119,-0.116,-0.112,-0.109,-0.105,-0.102,-0.098,-0.095,-0.091,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,-0.133,-0.133,-0.132,-0.13,-0.128,-0.126,-0.125,-0.123,-0.121,-0.119,-0.118,-0.116,-0.114,-0.112,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,-0.141,-0.141,-0.137,-0.133,-0.129,-0.126,-0.122,-0.118,-0.115,-0.111,-0.107,-0.104,-0.1,-0.096,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,-0.141,-0.141,-0.139,-0.137,-0.135,-0.133,-0.131,-0.129,-0.128,-0.126,-0.124,-0.122,-0.12,-0.118,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,-0.129,-0.129,-0.126,-0.122,-0.119,-0.115,-0.112,-0.109,-0.105,-0.102,-0.098,-0.095,-0.091,-0.088,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,-0.129,-0.129,-0.127,-0.126,-0.124,-0.122,-0.121,-0.119,-0.117,-0.115,-0.114,-0.112,-0.11,-0.109,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,-0.136,-0.136,-0.133,-0.129,-0.125,-0.122,-0.118,-0.114,-0.111,-0.107,-0.103,-0.1,-0.096,-0.092,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,-0.136,-0.136,-0.134,-0.133,-0.131,-0.129,-0.127,-0.125,-0.123,-0.122,-0.12,-0.118,-0.116,-0.114,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,-0.133,-0.13,-0.126,-0.123,-0.119,-0.116,-0.112,-0.109,-0.105,-0.102,-0.098,-0.095,-0.091,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,-0.133,-0.132,-0.13,-0.128,-0.126,-0.125,-0.123,-0.121,-0.119,-0.118,-0.116,-0.114,-0.112,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,-0.141,-0.137,-0.133,-0.129,-0.126,-0.122,-0.118,-0.115,-0.111,-0.107,-0.104,-0.1,-0.096,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,-0.141,-0.139,-0.137,-0.135,-0.133,-0.131,-0.129,-0.128,-0.126,-0.124,-0.122,-0.12,-0.118,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,-0.129,-0.126,-0.122,-0.119,-0.116,-0.112,-0.109,-0.106,-0.102,-0.099,-0.095,-0.092,-0.089,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,-0.129,-0.128,-0.126,-0.124,-0.122,-0.121,-0.119,-0.117,-0.116,-0.114,-0.112,-0.111,-0.109,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,-0.136,-0.133,-0.129,-0.125,-0.122,-0.118,-0.115,-0.111,-0.108,-0.104,-0.1,-0.097,-0.093,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,-0.136,-0.134,-0.133,-0.131,-0.129,-0.127,-0.125,-0.124,-0.122,-0.12,-0.118,-0.117,-0.115,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136 diff --git a/tests/data/Natural_Gas_Retrofits/R&D/30/df_occ.csv b/tests/data/Natural_Gas_Retrofits/R&D/30/df_occ.csv index eabcfec..b2ceb16 100644 --- a/tests/data/Natural_Gas_Retrofits/R&D/30/df_occ.csv +++ b/tests/data/Natural_Gas_Retrofits/R&D/30/df_occ.csv @@ -1,13 +1,13 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,1247.5,1247.5,1207.8,1168.1,1128.5,1088.8,1049.1,1009.4,969.8,930.1,890.4,850.8,811.1,771.4,731.8,722.9,714.0,705.1,696.3,687.4,678.5,669.6,660.8,651.9,643.0,634.1,625.3,616.4,607.5,598.6 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,1247.5,1247.5,1221.6,1195.8,1170,1144.1,1118.3,1092.5,1066.6,1040.8,1015.0,989.1,963.3,937.5,911.6,901.2,890.7,880.3,869.9,859.4,849.0,838.6,828.1,817.7,807.3,796.8,786.4,775.9,765.5,755.1 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,1247.5,1247.5,1235.5,1223.5,1211.5,1199.5,1187.5,1175.5,1163.5,1151.5,1139.5,1127.5,1115.5,1103.5,1091.5,1079.5,1067.5,1055.5,1043.5,1031.5,1019.5,1007.5,995.5,983.5,971.5,959.5,947.5,935.5,923.5,911.5 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,1302.9,1302.9,1261.2,1219.4,1177.7,1136,1094.3,1052.5,1010.8,969.1,927.4,885.6,843.9,802.2,760.5,751.3,742.0,732.8,723.6,714.4,705.1,695.9,686.7,677.5,668.2,659.0,649.8,640.6,631.4,622.1 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,1302.9,1302.9,1275.8,1248.6,1221.5,1194.4,1167.2,1140.1,1113,1085.9,1058.7,1031.6,1004.5,977.3,950.2,939.3,928.5,917.6,906.7,895.8,885.0,874.1,863.2,852.3,841.5,830.6,819.7,808.8,797.9,787.1 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,1302.9,1302.9,1290.3,1277.8,1265.3,1252.8,1240.2,1227.7,1215.2,1202.6,1190.1,1177.6,1165.0,1152.5,1140.0,1127.4,1114.9,1102.4,1089.8,1077.3,1064.8,1052.3,1039.7,1027.2,1014.7,1002.1,989.6,977.1,964.5,952.0 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,1084.3,1084.3,1049.9,1015.5,981,946.6,912.2,877.8,843.4,808.9,774.5,740.1,705.7,671.2,636.8,629.1,621.4,613.6,605.9,598.2,590.5,582.7,575.0,567.3,559.6,551.9,544.1,536.4,528.7,521.0 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,1084.3,1084.3,1061.9,1039.5,1017,994.6,972.2,949.8,927.3,904.9,882.5,860.1,837.6,815.2,792.8,783.7,774.6,765.6,756.5,747.4,738.3,729.3,720.2,711.1,702.0,693.0,683.9,674.8,665.7,656.6 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,1084.3,1084.3,1073.9,1063.5,1053,1042.6,1032.2,1021.8,1011.3,1000.9,990.5,980.0,969.6,959.2,948.8,938.3,927.9,917.5,907.0,896.6,886.2,875.8,865.3,854.9,844.5,834.0,823.6,813.2,802.8,792.3 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,1132.7,1132.7,1096.5,1060.3,1024,987.8,951.6,915.4,879.1,842.9,806.7,770.5,734.2,698.0,661.8,653.8,645.7,637.7,629.7,621.7,613.6,605.6,597.6,589.6,581.5,573.5,565.5,557.4,549.4,541.4 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,1132.7,1132.7,1109.2,1085.6,1062,1038.5,1014.9,991.4,967.8,944.2,920.7,897.1,873.6,850.0,826.4,817.0,807.5,798.1,788.6,779.1,769.7,760.2,750.8,741.3,731.8,722.4,712.9,703.5,694.0,684.5 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,1132.7,1132.7,1121.8,1110.9,1100,1089.1,1078.3,1067.4,1056.5,1045.6,1034.7,1023.8,1012.9,1002.0,991.1,980.2,969.3,958.4,947.5,936.6,925.7,914.8,904.0,893.1,882.2,871.3,860.4,849.5,838.6,827.7 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,1394.1,1349.9,1305.6,1261.3,1217,1172.8,1128.5,1084.2,1039.9,995.7,951.4,907.1,862.8,818.6,808.6,798.7,788.8,778.8,768.9,759.0,749.1,739.1,729.2,719.3,709.4,699.4,689.5,679.6,669.6 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,1394.1,1365.3,1336.5,1307.6,1278.8,1249.9,1221.1,1192.2,1163.4,1134.6,1105.7,1076.9,1048.0,1019.2,1007.5,995.8,984.2,972.5,960.8,949.2,937.5,925.8,914.2,902.5,890.8,879.2,867.5,855.8,844.1 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,1394.1,1380.7,1367.3,1353.9,1340.5,1327.1,1313.7,1300.3,1286.9,1273.5,1260.0,1246.6,1233.2,1219.8,1206.4,1193.0,1179.6,1166.2,1152.8,1139.3,1125.9,1112.5,1099.1,1085.7,1072.3,1058.9,1045.5,1032.1,1018.7 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,1456.2,1409.6,1363.1,1316.5,1269.9,1223.3,1176.8,1130.2,1083.6,1037.0,990.5,943.9,897.3,850.7,840.4,830.1,819.8,809.5,799.1,788.8,778.5,768.2,757.9,747.6,737.2,726.9,716.6,706.3,696.0 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,1456.2,1425.9,1395.6,1365.3,1335,1304.8,1274.5,1244.2,1213.9,1183.6,1153.3,1123.0,1092.7,1062.4,1050.3,1038.1,1025.9,1013.8,1001.6,989.5,977.3,965.1,953.0,940.8,928.6,916.5,904.3,892.1,880.0 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,1456.2,1442.2,1428.2,1414.2,1400.2,1386.2,1372.2,1358.2,1344.2,1330.1,1316.1,1302.1,1288.1,1274.1,1260.1,1246.1,1232.1,1218.1,1204.1,1190.1,1176.1,1162.1,1148.1,1134.0,1120.0,1106.0,1092.0,1078.0,1064.0 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,1212.2,1173.8,1135.4,1097.1,1058.7,1020.3,981.9,943.5,905.2,866.8,828.4,790.0,751.7,713.3,704.6,696.0,687.3,678.7,670.0,661.4,652.8,644.1,635.5,626.8,618.2,609.5,600.9,592.2,583.6 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,1212.2,1187.2,1162.2,1137.1,1112.1,1087.1,1062.1,1037.1,1012,987.0,962.0,937.0,912.0,887.0,876.8,866.6,856.5,846.3,836.2,826.0,815.9,805.7,795.6,785.4,775.3,765.1,755.0,744.8,734.7 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,1212.2,1200.5,1188.9,1177.2,1165.6,1153.9,1142.2,1130.6,1118.9,1107.3,1095.6,1083.9,1072.3,1060.6,1049.0,1037.3,1025.7,1014.0,1002.3,990.7,979.0,967.4,955.7,944.0,932.4,920.7,909.1,897.4,885.7 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,1266.4,1226,1185.7,1145.3,1104.9,1064.5,1024.1,983.7,943.3,902.9,862.5,822.1,781.7,741.3,732.3,723.3,714.3,705.3,696.4,687.4,678.4,669.4,660.4,651.4,642.4,633.5,624.5,615.5,606.5 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,1266.4,1240.2,1213.9,1187.6,1161.3,1135,1108.7,1082.4,1056.1,1029.8,1003.6,977.3,951.0,924.7,914.1,903.5,892.9,882.4,871.8,861.2,850.6,840.0,829.4,818.9,808.3,797.7,787.1,776.5,765.9 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,1266.4,1254.3,1242.1,1229.9,1217.7,1205.5,1193.4,1181.2,1169,1156.8,1144.6,1132.5,1120.3,1108.1,1095.9,1083.7,1071.6,1059.4,1047.2,1035.0,1022.8,1010.7,998.5,986.3,974.1,961.9,949.7,937.6,925.4 diff --git a/tests/data/Natural_Gas_Retrofits/R&D/30/df_vom.csv b/tests/data/Natural_Gas_Retrofits/R&D/30/df_vom.csv index 69a4482..021fc5a 100644 --- a/tests/data/Natural_Gas_Retrofits/R&D/30/df_vom.csv +++ b/tests/data/Natural_Gas_Retrofits/R&D/30/df_vom.csv @@ -1,13 +1,13 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,4.63,4.63,4.56,4.5,4.43,4.36,4.3,4.23,4.16,4.1,4.03,3.97,3.9,3.83,3.77,3.74,3.71,3.68,3.65,3.62,3.59,3.56,3.53,3.5,3.47,3.44,3.41,3.38,3.35,3.32 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,4.63,4.63,4.58,4.54,4.49,4.45,4.4,4.36,4.31,4.26,4.22,4.17,4.13,4.08,4.04,4.01,3.98,3.96,3.93,3.9,3.87,3.85,3.82,3.79,3.77,3.74,3.71,3.68,3.66,3.63 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,4.63,4.63,4.6,4.58,4.55,4.53,4.51,4.48,4.46,4.43,4.41,4.38,4.36,4.33,4.31,4.28,4.26,4.23,4.21,4.18,4.16,4.14,4.11,4.09,4.06,4.04,4.01,3.99,3.96,3.94 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,4.75,4.75,4.68,4.61,4.54,4.47,4.4,4.33,4.26,4.19,4.12,4.05,3.98,3.91,3.84,3.81,3.78,3.75,3.72,3.69,3.66,3.63,3.6,3.57,3.54,3.51,3.48,3.45,3.42,3.39 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,4.75,4.75,4.71,4.66,4.61,4.56,4.52,4.47,4.42,4.37,4.32,4.28,4.23,4.18,4.13,4.11,4.08,4.05,4.02,4.0,3.97,3.94,3.91,3.89,3.86,3.83,3.8,3.77,3.75,3.72 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,4.75,4.75,4.73,4.7,4.68,4.65,4.63,4.6,4.58,4.55,4.53,4.5,4.48,4.45,4.42,4.4,4.37,4.35,4.32,4.3,4.27,4.25,4.22,4.2,4.17,4.15,4.12,4.1,4.07,4.04 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,4.4,4.4,4.34,4.28,4.22,4.16,4.1,4.04,3.98,3.92,3.86,3.8,3.74,3.69,3.63,3.6,3.57,3.54,3.51,3.48,3.45,3.42,3.4,3.37,3.34,3.31,3.28,3.25,3.22,3.19 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,4.4,4.4,4.36,4.32,4.28,4.23,4.19,4.15,4.11,4.07,4.03,3.99,3.95,3.9,3.86,3.84,3.81,3.79,3.76,3.73,3.71,3.68,3.66,3.63,3.6,3.58,3.55,3.53,3.5,3.47 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,4.4,4.4,4.38,4.35,4.33,4.31,4.28,4.26,4.24,4.22,4.19,4.17,4.15,4.12,4.1,4.08,4.05,4.03,4.01,3.98,3.96,3.94,3.92,3.89,3.87,3.85,3.82,3.8,3.78,3.75 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,4.51,4.51,4.45,4.39,4.33,4.26,4.2,4.14,4.08,4.01,3.95,3.89,3.82,3.76,3.7,3.67,3.64,3.61,3.58,3.55,3.52,3.49,3.46,3.44,3.41,3.38,3.35,3.32,3.29,3.26 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,4.51,4.51,4.47,4.43,4.38,4.34,4.3,4.26,4.21,4.17,4.13,4.08,4.04,4.0,3.95,3.93,3.9,3.87,3.85,3.82,3.79,3.77,3.74,3.71,3.69,3.66,3.64,3.61,3.58,3.56 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,4.51,4.51,4.49,4.47,4.44,4.42,4.4,4.37,4.35,4.33,4.3,4.28,4.25,4.23,4.21,4.18,4.16,4.14,4.11,4.09,4.06,4.04,4.02,3.99,3.97,3.95,3.92,3.9,3.88,3.85 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,5.12,5.05,4.97,4.9,4.83,4.75,4.68,4.6,4.53,4.46,4.38,4.31,4.24,4.16,4.13,4.1,4.06,4.03,4.0,3.97,3.93,3.9,3.87,3.83,3.8,3.77,3.73,3.7,3.67 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,5.12,5.07,5.02,4.97,4.92,4.87,4.82,4.77,4.72,4.66,4.61,4.56,4.51,4.46,4.43,4.4,4.37,4.34,4.31,4.28,4.25,4.22,4.19,4.16,4.13,4.1,4.07,4.04,4.01 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,5.12,5.09,5.06,5.04,5.01,4.98,4.95,4.93,4.9,4.87,4.84,4.82,4.79,4.76,4.73,4.71,4.68,4.65,4.62,4.6,4.57,4.54,4.51,4.49,4.46,4.43,4.4,4.38,4.35 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,5.26,5.18,5.1,5.03,4.95,4.87,4.79,4.72,4.64,4.56,4.48,4.41,4.33,4.25,4.22,4.18,4.15,4.12,4.08,4.05,4.01,3.98,3.95,3.91,3.88,3.85,3.81,3.78,3.75 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,5.26,5.2,5.15,5.1,5.05,4.99,4.94,4.89,4.83,4.78,4.73,4.68,4.62,4.57,4.54,4.51,4.48,4.45,4.42,4.38,4.35,4.32,4.29,4.26,4.23,4.2,4.17,4.14,4.11 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,5.26,5.23,5.2,5.17,5.14,5.12,5.09,5.06,5.03,5.0,4.97,4.95,4.92,4.89,4.86,4.83,4.81,4.78,4.75,4.72,4.69,4.66,4.64,4.61,4.58,4.55,4.52,4.49,4.47 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,4.86,4.8,4.73,4.67,4.6,4.53,4.47,4.4,4.34,4.27,4.2,4.14,4.07,4.01,3.97,3.94,3.91,3.88,3.85,3.81,3.78,3.75,3.72,3.69,3.65,3.62,3.59,3.56,3.52 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,4.86,4.82,4.77,4.73,4.68,4.63,4.59,4.54,4.5,4.45,4.4,4.36,4.31,4.27,4.24,4.21,4.18,4.15,4.12,4.09,4.06,4.04,4.01,3.98,3.95,3.92,3.89,3.86,3.83 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,4.86,4.84,4.81,4.79,4.76,4.73,4.71,4.68,4.66,4.63,4.61,4.58,4.55,4.53,4.5,4.48,4.45,4.43,4.4,4.37,4.35,4.32,4.3,4.27,4.24,4.22,4.19,4.17,4.14 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,4.99,4.92,4.85,4.78,4.71,4.64,4.57,4.5,4.43,4.36,4.29,4.22,4.16,4.09,4.05,4.02,3.99,3.96,3.92,3.89,3.86,3.83,3.79,3.76,3.73,3.69,3.66,3.63,3.6 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,4.99,4.94,4.89,4.85,4.8,4.75,4.7,4.65,4.61,4.56,4.51,4.46,4.41,4.37,4.34,4.31,4.28,4.25,4.22,4.19,4.16,4.13,4.1,4.07,4.04,4.01,3.98,3.95,3.92 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,4.99,4.96,4.94,4.91,4.88,4.86,4.83,4.81,4.78,4.75,4.73,4.7,4.67,4.65,4.62,4.59,4.57,4.54,4.51,4.49,4.46,4.43,4.41,4.38,4.36,4.33,4.3,4.28,4.25 diff --git a/tests/data/Natural_Gas_Retrofits/R&D/TechLife/df_fom.csv b/tests/data/Natural_Gas_Retrofits/R&D/TechLife/df_fom.csv index eeb6325..8ade8c6 100644 --- a/tests/data/Natural_Gas_Retrofits/R&D/TechLife/df_fom.csv +++ b/tests/data/Natural_Gas_Retrofits/R&D/TechLife/df_fom.csv @@ -1,13 +1,13 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,64.5,64.5,63.5,62.5,61.5,60.5,59.5,58.6,57.6,56.6,55.6,54.6,53.6,52.7,51.7,51.1,50.5,50.0,49.4,48.8,48.3,47.7,47.1,46.6,46.0,45.4,44.8,44.3,43.7,43.1 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,64.5,64.5,63.7,63,62.3,61.5,60.8,60.1,59.4,58.6,57.9,57.2,56.4,55.7,55.0,54.5,53.9,53.4,52.9,52.4,51.9,51.3,50.8,50.3,49.8,49.2,48.7,48.2,47.7,47.2 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,64.5,64.5,64,63.5,63,62.6,62.1,61.6,61.1,60.7,60.2,59.7,59.2,58.8,58.3,57.8,57.3,56.9,56.4,55.9,55.4,55.0,54.5,54.0,53.5,53.1,52.6,52.1,51.6,51.2 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,66,66,64.9,63.9,62.9,61.8,60.8,59.8,58.7,57.7,56.6,55.6,54.6,53.5,52.5,51.9,51.3,50.8,50.2,49.6,49.0,48.4,47.9,47.3,46.7,46.1,45.6,45.0,44.4,43.8 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,66,66,65.2,64.4,63.7,62.9,62.2,61.4,60.6,59.9,59.1,58.3,57.6,56.8,56.1,55.5,55.0,54.5,53.9,53.4,52.9,52.3,51.8,51.3,50.7,50.2,49.7,49.1,48.6,48.1 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,66,66,65.5,65,64.5,64,63.5,63,62.5,62.1,61.6,61.1,60.6,60.1,59.6,59.1,58.6,58.2,57.7,57.2,56.7,56.2,55.7,55.2,54.7,54.3,53.8,53.3,52.8,52.3 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,60,60,59.1,58.3,57.4,56.6,55.7,54.8,54,53.1,52.3,51.4,50.5,49.7,48.8,48.3,47.7,47.2,46.6,46.0,45.5,44.9,44.4,43.8,43.3,42.7,42.2,41.6,41.1,40.5 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,60,60,59.3,58.7,58,57.4,56.7,56.1,55.4,54.8,54.1,53.5,52.8,52.2,51.5,51.0,50.5,50.0,49.5,49.0,48.5,48.0,47.5,47.0,46.5,46.0,45.5,45.0,44.5,44.0 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,60,60,59.6,59.1,58.7,58.2,57.8,57.3,56.9,56.4,56.0,55.6,55.1,54.7,54.2,53.8,53.3,52.9,52.4,52.0,51.6,51.1,50.7,50.2,49.8,49.3,48.9,48.4,48.0,47.6 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,61.3,61.3,60.4,59.5,58.6,57.7,56.8,55.9,55,54.1,53.2,52.3,51.4,50.4,49.5,49.0,48.4,47.9,47.3,46.7,46.2,45.6,45.0,44.5,43.9,43.4,42.8,42.2,41.7,41.1 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,61.3,61.3,60.6,60,59.3,58.6,57.9,57.2,56.6,55.9,55.2,54.5,53.8,53.2,52.5,52.0,51.5,50.9,50.4,49.9,49.4,48.9,48.4,47.9,47.4,46.9,46.4,45.8,45.3,44.8 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,61.3,61.3,60.9,60.4,60,59.5,59,58.6,58.1,57.7,57.2,56.8,56.3,55.9,55.4,54.9,54.5,54.0,53.6,53.1,52.7,52.2,51.7,51.3,50.8,50.4,49.9,49.5,49.0,48.6 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,71.6,70.5,69.4,68.3,67.2,66.1,65,63.9,62.8,61.7,60.6,59.5,58.4,57.3,56.7,56.1,55.4,54.8,54.2,53.5,52.9,52.3,51.6,51.0,50.3,49.7,49.1,48.4,47.8 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,71.6,70.8,70,69.1,68.3,67.5,66.7,65.9,65.1,64.3,63.5,62.6,61.8,61.0,60.4,59.9,59.3,58.7,58.1,57.5,56.9,56.4,55.8,55.2,54.6,54.0,53.4,52.9,52.3 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,71.6,71.1,70.5,70,69.5,68.9,68.4,67.9,67.3,66.8,66.3,65.8,65.2,64.7,64.2,63.6,63.1,62.6,62.0,61.5,61.0,60.5,59.9,59.4,58.9,58.3,57.8,57.3,56.7 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,73.3,72.1,71,69.8,68.6,67.5,66.3,65.2,64,62.9,61.7,60.6,59.4,58.3,57.6,57.0,56.3,55.7,55.0,54.4,53.7,53.1,52.4,51.8,51.1,50.5,49.8,49.2,48.6 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,73.3,72.4,71.6,70.7,69.9,69,68.2,67.3,66.5,65.6,64.8,63.9,63.1,62.2,61.6,61.0,60.4,59.8,59.2,58.6,58.0,57.5,56.9,56.3,55.7,55.1,54.5,53.9,53.3 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,73.3,72.7,72.2,71.6,71.1,70.5,70,69.5,68.9,68.4,67.8,67.3,66.7,66.2,65.6,65.1,64.5,64.0,63.5,62.9,62.4,61.8,61.3,60.7,60.2,59.6,59.1,58.6,58.0 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,66.6,65.7,64.7,63.8,62.8,61.9,60.9,59.9,59,58.0,57.1,56.1,55.1,54.2,53.6,52.9,52.3,51.7,51.1,50.5,49.9,49.2,48.6,48.0,47.4,46.8,46.2,45.5,44.9 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,66.6,65.9,65.2,64.5,63.7,63,62.3,61.6,60.8,60.1,59.4,58.6,57.9,57.2,56.6,56.1,55.5,55.0,54.4,53.8,53.3,52.7,52.2,51.6,51.1,50.5,49.9,49.4,48.8 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,66.6,66.1,65.7,65.2,64.7,64.2,63.7,63.2,62.7,62.2,61.7,61.2,60.7,60.2,59.7,59.2,58.7,58.2,57.7,57.2,56.7,56.2,55.7,55.2,54.7,54.2,53.7,53.3,52.8 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,68.1,67.1,66.1,65.1,64.1,63.1,62.1,61.1,60.1,59.0,58.0,57.0,56.0,55.0,54.4,53.7,53.1,52.5,51.9,51.2,50.6,50.0,49.3,48.7,48.1,47.5,46.8,46.2,45.6 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,68.1,67.4,66.6,65.9,65.1,64.3,63.6,62.8,62.1,61.3,60.5,59.8,59.0,58.3,57.7,57.1,56.6,56.0,55.4,54.8,54.3,53.7,53.1,52.6,52.0,51.4,50.9,50.3,49.7 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,68.1,67.6,67.1,66.6,66.1,65.6,65.1,64.6,64.1,63.6,63.0,62.5,62.0,61.5,61.0,60.5,60.0,59.5,59.0,58.5,58.0,57.4,56.9,56.4,55.9,55.4,54.9,54.4,53.9 diff --git a/tests/data/Natural_Gas_Retrofits/R&D/TechLife/df_hr.csv b/tests/data/Natural_Gas_Retrofits/R&D/TechLife/df_hr.csv index c988fc7..9e8ce7c 100644 --- a/tests/data/Natural_Gas_Retrofits/R&D/TechLife/df_hr.csv +++ b/tests/data/Natural_Gas_Retrofits/R&D/TechLife/df_hr.csv @@ -1,13 +1,13 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,7.218,7.218,7.199,7.181,7.162,7.143,7.125,7.106,7.088,7.069,7.051,7.032,7.013,6.995,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,7.218,7.218,7.209,7.199,7.19,7.181,7.171,7.162,7.153,7.143,7.134,7.125,7.116,7.106,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,7.27,7.27,7.251,7.231,7.211,7.191,7.171,7.151,7.131,7.111,7.092,7.072,7.052,7.032,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,7.27,7.27,7.261,7.251,7.241,7.231,7.221,7.211,7.201,7.191,7.181,7.171,7.161,7.151,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,7.001,7.001,6.983,6.965,6.947,6.929,6.911,6.893,6.875,6.857,6.839,6.821,6.803,6.785,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767,6.767 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,7.001,7.001,6.992,6.983,6.974,6.965,6.956,6.947,6.938,6.929,6.92,6.911,6.902,6.893,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884,6.884 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,7.051,7.051,7.032,7.012,6.993,6.974,6.954,6.935,6.916,6.897,6.877,6.858,6.839,6.819,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8,6.8 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,7.051,7.051,7.041,7.032,7.022,7.012,7.003,6.993,6.983,6.974,6.964,6.954,6.945,6.935,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925,6.925 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,7.218,7.199,7.181,7.162,7.143,7.125,7.106,7.088,7.069,7.051,7.032,7.013,6.995,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976,6.976 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,7.218,7.209,7.199,7.19,7.181,7.171,7.162,7.153,7.143,7.134,7.125,7.116,7.106,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097,7.097 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218,7.218 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,7.27,7.251,7.231,7.211,7.191,7.171,7.151,7.131,7.111,7.092,7.072,7.052,7.032,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012,7.012 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,7.27,7.261,7.251,7.241,7.231,7.221,7.211,7.201,7.191,7.181,7.171,7.161,7.151,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141,7.141 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27,7.27 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,7.001,6.984,6.966,6.949,6.931,6.914,6.896,6.879,6.861,6.844,6.826,6.809,6.791,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774,6.774 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,7.001,6.992,6.984,6.975,6.966,6.957,6.949,6.94,6.931,6.922,6.914,6.905,6.896,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887,6.887 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001,7.001 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,7.051,7.032,7.013,6.994,6.976,6.957,6.938,6.919,6.901,6.882,6.863,6.844,6.826,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807,6.807 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,7.051,7.041,7.032,7.023,7.013,7.004,6.994,6.985,6.976,6.966,6.957,6.948,6.938,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929,6.929 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051,7.051 diff --git a/tests/data/Natural_Gas_Retrofits/R&D/TechLife/df_hrp.csv b/tests/data/Natural_Gas_Retrofits/R&D/TechLife/df_hrp.csv index 6197fb4..045ab69 100644 --- a/tests/data/Natural_Gas_Retrofits/R&D/TechLife/df_hrp.csv +++ b/tests/data/Natural_Gas_Retrofits/R&D/TechLife/df_hrp.csv @@ -1,13 +1,13 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,0.119,0.119,0.117,0.116,0.114,0.112,0.11,0.109,0.107,0.105,0.103,0.102,0.1,0.098,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,0.119,0.119,0.118,0.117,0.117,0.116,0.115,0.114,0.113,0.112,0.111,0.11,0.11,0.109,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,0.127,0.127,0.125,0.123,0.121,0.119,0.117,0.115,0.113,0.111,0.11,0.108,0.106,0.104,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,0.127,0.127,0.126,0.125,0.124,0.123,0.122,0.121,0.12,0.119,0.118,0.117,0.116,0.115,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,0.116,0.116,0.114,0.112,0.11,0.108,0.107,0.105,0.103,0.101,0.099,0.098,0.096,0.094,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092,0.092 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,0.116,0.116,0.115,0.114,0.113,0.112,0.111,0.11,0.109,0.108,0.108,0.107,0.106,0.105,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,0.123,0.123,0.121,0.119,0.117,0.115,0.113,0.111,0.109,0.107,0.105,0.103,0.101,0.099,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,0.123,0.123,0.122,0.121,0.12,0.119,0.118,0.117,0.116,0.115,0.114,0.113,0.112,0.111,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,0.119,0.117,0.116,0.114,0.112,0.11,0.109,0.107,0.105,0.103,0.102,0.1,0.098,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096,0.096 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,0.119,0.118,0.117,0.117,0.116,0.115,0.114,0.113,0.112,0.111,0.11,0.11,0.109,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108,0.108 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119,0.119 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,0.127,0.125,0.123,0.121,0.119,0.117,0.115,0.113,0.111,0.11,0.108,0.106,0.104,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102,0.102 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,0.127,0.126,0.125,0.124,0.123,0.122,0.121,0.12,0.119,0.118,0.117,0.116,0.115,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127,0.127 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,0.116,0.114,0.112,0.111,0.109,0.107,0.105,0.104,0.102,0.1,0.098,0.097,0.095,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093,0.093 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,0.116,0.115,0.114,0.113,0.112,0.111,0.111,0.11,0.109,0.108,0.107,0.106,0.105,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104,0.104 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116,0.116 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,0.123,0.121,0.119,0.117,0.115,0.114,0.112,0.11,0.108,0.106,0.104,0.102,0.1,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099,0.099 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,0.123,0.122,0.121,0.12,0.119,0.118,0.117,0.116,0.115,0.114,0.114,0.113,0.112,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111,0.111 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123 diff --git a/tests/data/Natural_Gas_Retrofits/R&D/TechLife/df_nop.csv b/tests/data/Natural_Gas_Retrofits/R&D/TechLife/df_nop.csv index 6177cc4..662d35a 100644 --- a/tests/data/Natural_Gas_Retrofits/R&D/TechLife/df_nop.csv +++ b/tests/data/Natural_Gas_Retrofits/R&D/TechLife/df_nop.csv @@ -1,13 +1,13 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,-0.133,-0.133,-0.13,-0.126,-0.123,-0.119,-0.116,-0.112,-0.109,-0.105,-0.102,-0.098,-0.095,-0.091,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,-0.133,-0.133,-0.132,-0.13,-0.128,-0.126,-0.125,-0.123,-0.121,-0.119,-0.118,-0.116,-0.114,-0.112,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,-0.141,-0.141,-0.137,-0.133,-0.129,-0.126,-0.122,-0.118,-0.115,-0.111,-0.107,-0.104,-0.1,-0.096,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,-0.141,-0.141,-0.139,-0.137,-0.135,-0.133,-0.131,-0.129,-0.128,-0.126,-0.124,-0.122,-0.12,-0.118,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,-0.129,-0.129,-0.126,-0.122,-0.119,-0.115,-0.112,-0.109,-0.105,-0.102,-0.098,-0.095,-0.091,-0.088,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084,-0.084 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,-0.129,-0.129,-0.127,-0.126,-0.124,-0.122,-0.121,-0.119,-0.117,-0.115,-0.114,-0.112,-0.11,-0.109,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,-0.136,-0.136,-0.133,-0.129,-0.125,-0.122,-0.118,-0.114,-0.111,-0.107,-0.103,-0.1,-0.096,-0.092,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089,-0.089 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,-0.136,-0.136,-0.134,-0.133,-0.131,-0.129,-0.127,-0.125,-0.123,-0.122,-0.12,-0.118,-0.116,-0.114,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,-0.133,-0.13,-0.126,-0.123,-0.119,-0.116,-0.112,-0.109,-0.105,-0.102,-0.098,-0.095,-0.091,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088,-0.088 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,-0.133,-0.132,-0.13,-0.128,-0.126,-0.125,-0.123,-0.121,-0.119,-0.118,-0.116,-0.114,-0.112,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111,-0.111 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133,-0.133 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,-0.141,-0.137,-0.133,-0.129,-0.126,-0.122,-0.118,-0.115,-0.111,-0.107,-0.104,-0.1,-0.096,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093,-0.093 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,-0.141,-0.139,-0.137,-0.135,-0.133,-0.131,-0.129,-0.128,-0.126,-0.124,-0.122,-0.12,-0.118,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117,-0.117 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141,-0.141 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,-0.129,-0.126,-0.122,-0.119,-0.116,-0.112,-0.109,-0.106,-0.102,-0.099,-0.095,-0.092,-0.089,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085,-0.085 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,-0.129,-0.128,-0.126,-0.124,-0.122,-0.121,-0.119,-0.117,-0.116,-0.114,-0.112,-0.111,-0.109,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107,-0.107 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129,-0.129 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,-0.136,-0.133,-0.129,-0.125,-0.122,-0.118,-0.115,-0.111,-0.108,-0.104,-0.1,-0.097,-0.093,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,-0.136,-0.134,-0.133,-0.131,-0.129,-0.127,-0.125,-0.124,-0.122,-0.12,-0.118,-0.117,-0.115,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113,-0.113 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136,-0.136 diff --git a/tests/data/Natural_Gas_Retrofits/R&D/TechLife/df_occ.csv b/tests/data/Natural_Gas_Retrofits/R&D/TechLife/df_occ.csv index eabcfec..b2ceb16 100644 --- a/tests/data/Natural_Gas_Retrofits/R&D/TechLife/df_occ.csv +++ b/tests/data/Natural_Gas_Retrofits/R&D/TechLife/df_occ.csv @@ -1,13 +1,13 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,1247.5,1247.5,1207.8,1168.1,1128.5,1088.8,1049.1,1009.4,969.8,930.1,890.4,850.8,811.1,771.4,731.8,722.9,714.0,705.1,696.3,687.4,678.5,669.6,660.8,651.9,643.0,634.1,625.3,616.4,607.5,598.6 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,1247.5,1247.5,1221.6,1195.8,1170,1144.1,1118.3,1092.5,1066.6,1040.8,1015.0,989.1,963.3,937.5,911.6,901.2,890.7,880.3,869.9,859.4,849.0,838.6,828.1,817.7,807.3,796.8,786.4,775.9,765.5,755.1 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,1247.5,1247.5,1235.5,1223.5,1211.5,1199.5,1187.5,1175.5,1163.5,1151.5,1139.5,1127.5,1115.5,1103.5,1091.5,1079.5,1067.5,1055.5,1043.5,1031.5,1019.5,1007.5,995.5,983.5,971.5,959.5,947.5,935.5,923.5,911.5 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,1302.9,1302.9,1261.2,1219.4,1177.7,1136,1094.3,1052.5,1010.8,969.1,927.4,885.6,843.9,802.2,760.5,751.3,742.0,732.8,723.6,714.4,705.1,695.9,686.7,677.5,668.2,659.0,649.8,640.6,631.4,622.1 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,1302.9,1302.9,1275.8,1248.6,1221.5,1194.4,1167.2,1140.1,1113,1085.9,1058.7,1031.6,1004.5,977.3,950.2,939.3,928.5,917.6,906.7,895.8,885.0,874.1,863.2,852.3,841.5,830.6,819.7,808.8,797.9,787.1 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,1302.9,1302.9,1290.3,1277.8,1265.3,1252.8,1240.2,1227.7,1215.2,1202.6,1190.1,1177.6,1165.0,1152.5,1140.0,1127.4,1114.9,1102.4,1089.8,1077.3,1064.8,1052.3,1039.7,1027.2,1014.7,1002.1,989.6,977.1,964.5,952.0 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,1084.3,1084.3,1049.9,1015.5,981,946.6,912.2,877.8,843.4,808.9,774.5,740.1,705.7,671.2,636.8,629.1,621.4,613.6,605.9,598.2,590.5,582.7,575.0,567.3,559.6,551.9,544.1,536.4,528.7,521.0 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,1084.3,1084.3,1061.9,1039.5,1017,994.6,972.2,949.8,927.3,904.9,882.5,860.1,837.6,815.2,792.8,783.7,774.6,765.6,756.5,747.4,738.3,729.3,720.2,711.1,702.0,693.0,683.9,674.8,665.7,656.6 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,1084.3,1084.3,1073.9,1063.5,1053,1042.6,1032.2,1021.8,1011.3,1000.9,990.5,980.0,969.6,959.2,948.8,938.3,927.9,917.5,907.0,896.6,886.2,875.8,865.3,854.9,844.5,834.0,823.6,813.2,802.8,792.3 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,1132.7,1132.7,1096.5,1060.3,1024,987.8,951.6,915.4,879.1,842.9,806.7,770.5,734.2,698.0,661.8,653.8,645.7,637.7,629.7,621.7,613.6,605.6,597.6,589.6,581.5,573.5,565.5,557.4,549.4,541.4 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,1132.7,1132.7,1109.2,1085.6,1062,1038.5,1014.9,991.4,967.8,944.2,920.7,897.1,873.6,850.0,826.4,817.0,807.5,798.1,788.6,779.1,769.7,760.2,750.8,741.3,731.8,722.4,712.9,703.5,694.0,684.5 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,1132.7,1132.7,1121.8,1110.9,1100,1089.1,1078.3,1067.4,1056.5,1045.6,1034.7,1023.8,1012.9,1002.0,991.1,980.2,969.3,958.4,947.5,936.6,925.7,914.8,904.0,893.1,882.2,871.3,860.4,849.5,838.6,827.7 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,1394.1,1349.9,1305.6,1261.3,1217,1172.8,1128.5,1084.2,1039.9,995.7,951.4,907.1,862.8,818.6,808.6,798.7,788.8,778.8,768.9,759.0,749.1,739.1,729.2,719.3,709.4,699.4,689.5,679.6,669.6 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,1394.1,1365.3,1336.5,1307.6,1278.8,1249.9,1221.1,1192.2,1163.4,1134.6,1105.7,1076.9,1048.0,1019.2,1007.5,995.8,984.2,972.5,960.8,949.2,937.5,925.8,914.2,902.5,890.8,879.2,867.5,855.8,844.1 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,1394.1,1380.7,1367.3,1353.9,1340.5,1327.1,1313.7,1300.3,1286.9,1273.5,1260.0,1246.6,1233.2,1219.8,1206.4,1193.0,1179.6,1166.2,1152.8,1139.3,1125.9,1112.5,1099.1,1085.7,1072.3,1058.9,1045.5,1032.1,1018.7 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,1456.2,1409.6,1363.1,1316.5,1269.9,1223.3,1176.8,1130.2,1083.6,1037.0,990.5,943.9,897.3,850.7,840.4,830.1,819.8,809.5,799.1,788.8,778.5,768.2,757.9,747.6,737.2,726.9,716.6,706.3,696.0 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,1456.2,1425.9,1395.6,1365.3,1335,1304.8,1274.5,1244.2,1213.9,1183.6,1153.3,1123.0,1092.7,1062.4,1050.3,1038.1,1025.9,1013.8,1001.6,989.5,977.3,965.1,953.0,940.8,928.6,916.5,904.3,892.1,880.0 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,1456.2,1442.2,1428.2,1414.2,1400.2,1386.2,1372.2,1358.2,1344.2,1330.1,1316.1,1302.1,1288.1,1274.1,1260.1,1246.1,1232.1,1218.1,1204.1,1190.1,1176.1,1162.1,1148.1,1134.0,1120.0,1106.0,1092.0,1078.0,1064.0 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,1212.2,1173.8,1135.4,1097.1,1058.7,1020.3,981.9,943.5,905.2,866.8,828.4,790.0,751.7,713.3,704.6,696.0,687.3,678.7,670.0,661.4,652.8,644.1,635.5,626.8,618.2,609.5,600.9,592.2,583.6 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,1212.2,1187.2,1162.2,1137.1,1112.1,1087.1,1062.1,1037.1,1012,987.0,962.0,937.0,912.0,887.0,876.8,866.6,856.5,846.3,836.2,826.0,815.9,805.7,795.6,785.4,775.3,765.1,755.0,744.8,734.7 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,1212.2,1200.5,1188.9,1177.2,1165.6,1153.9,1142.2,1130.6,1118.9,1107.3,1095.6,1083.9,1072.3,1060.6,1049.0,1037.3,1025.7,1014.0,1002.3,990.7,979.0,967.4,955.7,944.0,932.4,920.7,909.1,897.4,885.7 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,1266.4,1226,1185.7,1145.3,1104.9,1064.5,1024.1,983.7,943.3,902.9,862.5,822.1,781.7,741.3,732.3,723.3,714.3,705.3,696.4,687.4,678.4,669.4,660.4,651.4,642.4,633.5,624.5,615.5,606.5 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,1266.4,1240.2,1213.9,1187.6,1161.3,1135,1108.7,1082.4,1056.1,1029.8,1003.6,977.3,951.0,924.7,914.1,903.5,892.9,882.4,871.8,861.2,850.6,840.0,829.4,818.9,808.3,797.7,787.1,776.5,765.9 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,1266.4,1254.3,1242.1,1229.9,1217.7,1205.5,1193.4,1181.2,1169,1156.8,1144.6,1132.5,1120.3,1108.1,1095.9,1083.7,1071.6,1059.4,1047.2,1035.0,1022.8,1010.7,998.5,986.3,974.1,961.9,949.7,937.6,925.4 diff --git a/tests/data/Natural_Gas_Retrofits/R&D/TechLife/df_vom.csv b/tests/data/Natural_Gas_Retrofits/R&D/TechLife/df_vom.csv index 69a4482..021fc5a 100644 --- a/tests/data/Natural_Gas_Retrofits/R&D/TechLife/df_vom.csv +++ b/tests/data/Natural_Gas_Retrofits/R&D/TechLife/df_vom.csv @@ -1,13 +1,13 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,4.63,4.63,4.56,4.5,4.43,4.36,4.3,4.23,4.16,4.1,4.03,3.97,3.9,3.83,3.77,3.74,3.71,3.68,3.65,3.62,3.59,3.56,3.53,3.5,3.47,3.44,3.41,3.38,3.35,3.32 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,4.63,4.63,4.58,4.54,4.49,4.45,4.4,4.36,4.31,4.26,4.22,4.17,4.13,4.08,4.04,4.01,3.98,3.96,3.93,3.9,3.87,3.85,3.82,3.79,3.77,3.74,3.71,3.68,3.66,3.63 -NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,4.63,4.63,4.6,4.58,4.55,4.53,4.51,4.48,4.46,4.43,4.41,4.38,4.36,4.33,4.31,4.28,4.26,4.23,4.21,4.18,4.16,4.14,4.11,4.09,4.06,4.04,4.01,3.99,3.96,3.94 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,4.75,4.75,4.68,4.61,4.54,4.47,4.4,4.33,4.26,4.19,4.12,4.05,3.98,3.91,3.84,3.81,3.78,3.75,3.72,3.69,3.66,3.63,3.6,3.57,3.54,3.51,3.48,3.45,3.42,3.39 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,4.75,4.75,4.71,4.66,4.61,4.56,4.52,4.47,4.42,4.37,4.32,4.28,4.23,4.18,4.13,4.11,4.08,4.05,4.02,4.0,3.97,3.94,3.91,3.89,3.86,3.83,3.8,3.77,3.75,3.72 -NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,4.75,4.75,4.73,4.7,4.68,4.65,4.63,4.6,4.58,4.55,4.53,4.5,4.48,4.45,4.42,4.4,4.37,4.35,4.32,4.3,4.27,4.25,4.22,4.2,4.17,4.15,4.12,4.1,4.07,4.04 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,4.4,4.4,4.34,4.28,4.22,4.16,4.1,4.04,3.98,3.92,3.86,3.8,3.74,3.69,3.63,3.6,3.57,3.54,3.51,3.48,3.45,3.42,3.4,3.37,3.34,3.31,3.28,3.25,3.22,3.19 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,4.4,4.4,4.36,4.32,4.28,4.23,4.19,4.15,4.11,4.07,4.03,3.99,3.95,3.9,3.86,3.84,3.81,3.79,3.76,3.73,3.71,3.68,3.66,3.63,3.6,3.58,3.55,3.53,3.5,3.47 -NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,4.4,4.4,4.38,4.35,4.33,4.31,4.28,4.26,4.24,4.22,4.19,4.17,4.15,4.12,4.1,4.08,4.05,4.03,4.01,3.98,3.96,3.94,3.92,3.89,3.87,3.85,3.82,3.8,3.78,3.75 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,4.51,4.51,4.45,4.39,4.33,4.26,4.2,4.14,4.08,4.01,3.95,3.89,3.82,3.76,3.7,3.67,3.64,3.61,3.58,3.55,3.52,3.49,3.46,3.44,3.41,3.38,3.35,3.32,3.29,3.26 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,4.51,4.51,4.47,4.43,4.38,4.34,4.3,4.26,4.21,4.17,4.13,4.08,4.04,4.0,3.95,3.93,3.9,3.87,3.85,3.82,3.79,3.77,3.74,3.71,3.69,3.66,3.64,3.61,3.58,3.56 -NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,4.51,4.51,4.49,4.47,4.44,4.42,4.4,4.37,4.35,4.33,4.3,4.28,4.25,4.23,4.21,4.18,4.16,4.14,4.11,4.09,4.06,4.04,4.02,3.99,3.97,3.95,3.92,3.9,3.88,3.85 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Advanced,5.12,5.05,4.97,4.9,4.83,4.75,4.68,4.6,4.53,4.46,4.38,4.31,4.24,4.16,4.13,4.1,4.06,4.03,4.0,3.97,3.93,3.9,3.87,3.83,3.8,3.77,3.73,3.7,3.67 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Moderate,5.12,5.07,5.02,4.97,4.92,4.87,4.82,4.77,4.72,4.66,4.61,4.56,4.51,4.46,4.43,4.4,4.37,4.34,4.31,4.28,4.25,4.22,4.19,4.16,4.13,4.1,4.07,4.04,4.01 +NG Combined Cycle F-Class integrated retrofit 90%-CCS/Conservative,5.12,5.09,5.06,5.04,5.01,4.98,4.95,4.93,4.9,4.87,4.84,4.82,4.79,4.76,4.73,4.71,4.68,4.65,4.62,4.6,4.57,4.54,4.51,4.49,4.46,4.43,4.4,4.38,4.35 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Advanced,5.26,5.18,5.1,5.03,4.95,4.87,4.79,4.72,4.64,4.56,4.48,4.41,4.33,4.25,4.22,4.18,4.15,4.12,4.08,4.05,4.01,3.98,3.95,3.91,3.88,3.85,3.81,3.78,3.75 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Moderate,5.26,5.2,5.15,5.1,5.05,4.99,4.94,4.89,4.83,4.78,4.73,4.68,4.62,4.57,4.54,4.51,4.48,4.45,4.42,4.38,4.35,4.32,4.29,4.26,4.23,4.2,4.17,4.14,4.11 +NG Combined Cycle F-Class integrated retrofit 95%-CCS/Conservative,5.26,5.23,5.2,5.17,5.14,5.12,5.09,5.06,5.03,5.0,4.97,4.95,4.92,4.89,4.86,4.83,4.81,4.78,4.75,4.72,4.69,4.66,4.64,4.61,4.58,4.55,4.52,4.49,4.47 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Advanced,4.86,4.8,4.73,4.67,4.6,4.53,4.47,4.4,4.34,4.27,4.2,4.14,4.07,4.01,3.97,3.94,3.91,3.88,3.85,3.81,3.78,3.75,3.72,3.69,3.65,3.62,3.59,3.56,3.52 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Moderate,4.86,4.82,4.77,4.73,4.68,4.63,4.59,4.54,4.5,4.45,4.4,4.36,4.31,4.27,4.24,4.21,4.18,4.15,4.12,4.09,4.06,4.04,4.01,3.98,3.95,3.92,3.89,3.86,3.83 +NG Combined Cycle H-Class integrated retrofit 90%-CCS/Conservative,4.86,4.84,4.81,4.79,4.76,4.73,4.71,4.68,4.66,4.63,4.61,4.58,4.55,4.53,4.5,4.48,4.45,4.43,4.4,4.37,4.35,4.32,4.3,4.27,4.24,4.22,4.19,4.17,4.14 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Advanced,4.99,4.92,4.85,4.78,4.71,4.64,4.57,4.5,4.43,4.36,4.29,4.22,4.16,4.09,4.05,4.02,3.99,3.96,3.92,3.89,3.86,3.83,3.79,3.76,3.73,3.69,3.66,3.63,3.6 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Moderate,4.99,4.94,4.89,4.85,4.8,4.75,4.7,4.65,4.61,4.56,4.51,4.46,4.41,4.37,4.34,4.31,4.28,4.25,4.22,4.19,4.16,4.13,4.1,4.07,4.04,4.01,3.98,3.95,3.92 +NG Combined Cycle H-Class integrated retrofit 95%-CCS/Conservative,4.99,4.96,4.94,4.91,4.88,4.86,4.83,4.81,4.78,4.75,4.73,4.7,4.67,4.65,4.62,4.59,4.57,4.54,4.51,4.49,4.46,4.43,4.41,4.38,4.36,4.33,4.3,4.28,4.25 diff --git a/tests/data/Nuclear/Market/20/df_capex.csv b/tests/data/Nuclear/Market/20/df_capex.csv index 60e3235..cc4ec53 100644 --- a/tests/data/Nuclear/Market/20/df_capex.csv +++ b/tests/data/Nuclear/Market/20/df_capex.csv @@ -1,5 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Nuclear - AP1000/Moderate,9440.137740281305,9125.578812324591,8811.019884367877,8496.460956411165,8106.020999108236,7955.8390899990745,7876.01856107963,7824.190587187448,7776.180138397104,7729.585847597757,7669.6939714435775,7614.298915202857,7568.628425456018,7520.057306005849,7472.879672885881,7418.832364307567,7365.2548747921555,7316.221379078446,7258.853541705661,7209.071923113202,7164.507899861085,7111.859612930891,7065.342406721711,7015.019822833318,6961.424610483644,6908.919408126865,6859.154724724843,6808.084183300848,6752.178481585704,6668.125163821207 -Nuclear - AP1000/Conservative,9440.137740281305,9125.578812324591,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877 -Nuclear - Small Modular Reactor/Moderate,10134.586099186756,9796.888469862479,9459.1908405382,9121.493211213921,8852.827433325652,8689.08339857061,8602.18254910018,8545.853565844529,8493.694797352426,8443.082506209288,8377.945242482692,8317.720344615853,8268.118191195166,8215.3478946904,8164.099090760716,8105.346778014676,8047.106221865849,7993.830181837401,7931.449461934703,7877.356651843475,7828.9663117330365,7771.740733478147,7721.216851851221,7666.533965389165,7608.274527902607,7551.205020104116,7497.133281011753,7441.632604686805,7380.848298240607,7289.292290932208 -Nuclear - Small Modular Reactor/Conservative,10134.586099186756,9796.888469862479,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,6471.3372806070765,6168.938342260952,5866.539403914827,5564.140465568701,5261.741527222576,4959.342588876451,4717.423438199551,4475.504287522651,4233.585136845752,3991.665986168851,3749.746835491951,3628.787260153501,3507.827684815051,3386.8681094766007,3265.908534138151,3144.948958799701,3084.469171130476,3023.989383461251,2963.5095957920257,2903.0298081228007,2842.5500204535756 +Nuclear - Large/Moderate,7616.358969954001,7551.261884740718,7486.164799527437,7421.067714314155,7355.970629100872,7290.87354388759,7095.582288247744,6900.291032607898,6704.999776968052,6509.708521328206,6314.417265688359,6184.223095261796,6054.028924835231,5923.834754408667,5793.640583982103,5663.446413555539,5533.252243128975,5403.058072702411,5272.863902275847,5142.6697318492825,5012.475561422719 +Nuclear - Large/Conservative,11836.117690043655,11836.117690043655,11836.117690043655,11836.117690043655,11836.117690043655,11836.117690043655,11760.728405393696,11685.339120743736,11609.949836093776,11534.560551443818,11459.171266793857,11233.003412843978,11006.8355588941,10780.66770494422,10554.499850994342,10328.331997044463,10102.164143094584,9875.996289144707,9649.828435194828,9423.660581244949,9197.49272729507 +Nuclear - Small/Advanced,6416.740269468895,5901.109354958003,5385.478440447109,4869.847525936216,4354.216611425322,3838.585696914429,3666.708725410798,3494.8317539071663,3322.9547824035353,3151.0778108999043,2979.200839396273,2921.9085155617295,2864.6161917271857,2807.323867892642,2750.031544058098,2692.7392202235546,2635.446896389011,2578.154572554467,2520.862248719923,2463.56992488538,2406.277601050836 +Nuclear - Small/Moderate,9650.0006770512,9292.593244567823,8935.185812084444,8577.778379601066,8220.370947117688,7862.963514634311,7565.123987564829,7267.284460495348,6969.444933425866,6671.605406356385,6373.765879286903,6195.062163045214,6016.358446803526,5837.654730561837,5658.951014320148,5480.247298078459,5361.111487250667,5241.975676422874,5122.839865595081,5003.704054767289,4884.568243939496 +Nuclear - Small/Conservative,12681.1268480299,12555.571136663268,12430.015425296635,12304.459713930002,12178.90400256337,12053.348291196737,11676.68115709684,11300.014022996942,10923.346888897044,10546.679754797146,10170.012620697247,9918.901197963982,9667.789775230716,9416.67835249745,9165.566929764185,8914.45550703092,8726.12193998097,8537.788372931023,8349.454805881074,8161.121238831124,7972.787671781175 diff --git a/tests/data/Nuclear/Market/20/df_fin_assump.csv b/tests/data/Nuclear/Market/20/df_fin_assump.csv index 9b2d2a5..1567327 100644 --- a/tests/data/Nuclear/Market/20/df_fin_assump.csv +++ b/tests/data/Nuclear/Market/20/df_fin_assump.csv @@ -2,4 +2,4 @@ Financial Assumptions,Value Capital Recovery Period (Years),20 Depreciation Period,15 Equity Premium During Construction,0.02 -Construction Duration yrs,6 +Construction Duration yrs,Varies diff --git a/tests/data/Nuclear/Market/20/df_fom.csv b/tests/data/Nuclear/Market/20/df_fom.csv index 839e1b5..51cc3b5 100644 --- a/tests/data/Nuclear/Market/20/df_fom.csv +++ b/tests/data/Nuclear/Market/20/df_fom.csv @@ -1,5 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Nuclear - AP1000/Moderate,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12 -Nuclear - AP1000/Conservative,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12 -Nuclear - Small Modular Reactor/Moderate,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8 -Nuclear - Small Modular Reactor/Conservative,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,126,126,126,126,126,126,126,126,126,126.0,126,126,126,126,126,126,126,126,126,126,126 +Nuclear - Large/Moderate,175,175,175,175,175,175,175,175,175,175.0,175,175,175,175,175,175,175,175,175,175,175 +Nuclear - Large/Conservative,204,204,204,204,204,204,204,204,204,204.0,204,204,204,204,204,204,204,204,204,204,204 +Nuclear - Small/Advanced,118,118,118,118,118,118,118,118,118,118.0,118,118,118,118,118,118,118,118,118,118,118 +Nuclear - Small/Moderate,136,136,136,136,136,136,136,136,136,136.0,136,136,136,136,136,136,136,136,136,136,136 +Nuclear - Small/Conservative,216,216,216,216,216,216,216,216,216,216.0,216,216,216,216,216,216,216,216,216,216,216 diff --git a/tests/data/Nuclear/Market/20/df_fuel_costs_mmbtu.csv b/tests/data/Nuclear/Market/20/df_fuel_costs_mmbtu.csv index 0373e5f..22fd244 100644 --- a/tests/data/Nuclear/Market/20/df_fuel_costs_mmbtu.csv +++ b/tests/data/Nuclear/Market/20/df_fuel_costs_mmbtu.csv @@ -1,5 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Nuclear - AP1000/Moderate,0.6582148148148147,0.6582148148148147,0.658148148148148,0.6580916666666666,0.6580342592592592,0.6579685185185185,0.657911111111111,0.6578537037037037,0.6577879629629629,0.6577305555555555,0.6576638888888889,0.6576074074074073,0.6575499999999999,0.6574842592592592,0.6574268518518518,0.6573601851851852,0.6573037037037036,0.6572462962962962,0.6571805555555555,0.6571231481481481,0.6570657407407408,0.6569999999999999,0.6569425925925925,0.6568759259259259,0.6568194444444444,0.6567620370370371,0.6566962962962962,0.6566388888888888,0.6565814814814814,0.6565157407407407 -Nuclear - AP1000/Conservative,0.6582148148148147,0.6582148148148147,0.658148148148148,0.6580916666666666,0.6580342592592592,0.6579685185185185,0.657911111111111,0.6578537037037037,0.6577879629629629,0.6577305555555555,0.6576638888888889,0.6576074074074073,0.6575499999999999,0.6574842592592592,0.6574268518518518,0.6573601851851852,0.6573037037037036,0.6572462962962962,0.6571805555555555,0.6571231481481481,0.6570657407407408,0.6569999999999999,0.6569425925925925,0.6568759259259259,0.6568194444444444,0.6567620370370371,0.6566962962962962,0.6566388888888888,0.6565814814814814,0.6565157407407407 -Nuclear - Small Modular Reactor/Moderate,0.6582148148148147,0.6582148148148147,0.658148148148148,0.6580916666666666,0.6580342592592592,0.6579685185185185,0.657911111111111,0.6578537037037037,0.6577879629629629,0.6577305555555555,0.6576638888888889,0.6576074074074073,0.6575499999999999,0.6574842592592592,0.6574268518518518,0.6573601851851852,0.6573037037037036,0.6572462962962962,0.6571805555555555,0.6571231481481481,0.6570657407407408,0.6569999999999999,0.6569425925925925,0.6568759259259259,0.6568194444444444,0.6567620370370371,0.6566962962962962,0.6566388888888888,0.6565814814814814,0.6565157407407407 -Nuclear - Small Modular Reactor/Conservative,0.6582148148148147,0.6582148148148147,0.658148148148148,0.6580916666666666,0.6580342592592592,0.6579685185185185,0.657911111111111,0.6578537037037037,0.6577879629629629,0.6577305555555555,0.6576638888888889,0.6576074074074073,0.6575499999999999,0.6574842592592592,0.6574268518518518,0.6573601851851852,0.6573037037037036,0.6572462962962962,0.6571805555555555,0.6571231481481481,0.6570657407407408,0.6569999999999999,0.6569425925925925,0.6568759259259259,0.6568194444444444,0.6567620370370371,0.6566962962962962,0.6566388888888888,0.6565814814814814,0.6565157407407407 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87 +Nuclear - Large/Moderate,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97 +Nuclear - Large/Conservative,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08 +Nuclear - Small/Advanced,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09 +Nuclear - Small/Moderate,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2 +Nuclear - Small/Conservative,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32 diff --git a/tests/data/Nuclear/Market/20/df_gcc.csv b/tests/data/Nuclear/Market/20/df_gcc.csv index d6ae094..1ed6416 100644 --- a/tests/data/Nuclear/Market/20/df_gcc.csv +++ b/tests/data/Nuclear/Market/20/df_gcc.csv @@ -1,5 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Nuclear - AP1000/Moderate,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Nuclear - AP1000/Conservative,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Nuclear - Small Modular Reactor/Moderate,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Nuclear - Small Modular Reactor/Conservative,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,100,100,100,100,100,100,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100 +Nuclear - Large/Moderate,100,100,100,100,100,100,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100 +Nuclear - Large/Conservative,100,100,100,100,100,100,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100 +Nuclear - Small/Advanced,100,100,100,100,100,100,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100 +Nuclear - Small/Moderate,100,100,100,100,100,100,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100 +Nuclear - Small/Conservative,100,100,100,100,100,100,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100 diff --git a/tests/data/Nuclear/Market/20/df_hr.csv b/tests/data/Nuclear/Market/20/df_hr.csv index cced230..55693ad 100644 --- a/tests/data/Nuclear/Market/20/df_hr.csv +++ b/tests/data/Nuclear/Market/20/df_hr.csv @@ -1,5 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Nuclear - AP1000/Moderate,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447 -Nuclear - AP1000/Conservative,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447 -Nuclear - Small Modular Reactor/Moderate,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447 -Nuclear - Small Modular Reactor/Conservative,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497 +Nuclear - Large/Moderate,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497 +Nuclear - Large/Conservative,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497 +Nuclear - Small/Advanced,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18 +Nuclear - Small/Moderate,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18 +Nuclear - Small/Conservative,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18 diff --git a/tests/data/Nuclear/Market/20/df_lcoe.csv b/tests/data/Nuclear/Market/20/df_lcoe.csv index 7d7067a..4ce1e6b 100644 --- a/tests/data/Nuclear/Market/20/df_lcoe.csv +++ b/tests/data/Nuclear/Market/20/df_lcoe.csv @@ -1,5 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Nuclear - AP1000/Moderate,126.58622271128046,123.89885499081856,122.16862947266391,119.0497948543811,88.97184201870786,87.84278510265442,87.24246542156783,86.85246377008767,86.49105750285977,86.14037841297468,85.68969317326744,85.27290056627132,84.92916240121521,84.56354375439773,84.20848194379872,83.80170915741557,83.39857272556594,83.02956726245648,82.59785596861038,82.22322966589823,81.88780499449378,81.4915534271718,81.14145387807885,86.15889378079208,90.79678183219852,102.03546622983497,101.5018672925941,100.95437150985697,100.35509780854832,99.45431454285925 -Nuclear - AP1000/Conservative,126.58622271128046,123.89885499081856,122.16862947266391,122.41778889294802,94.26797957892254,94.26711114269713,94.26641214775789,94.26574691735364,94.26499870220147,94.2643386542233,94.26356362533167,94.2628998403301,94.26223854286371,94.26148548741953,94.26082059784281,94.260048509765,94.25938243022193,94.25871218658214,94.25794173789468,94.2572683731824,94.25660189173364,94.25583520849005,94.25516393580706,101.03216971970289,107.4642291602493,122.40061802775203,122.3998048709863,122.39907361535654,122.39832772187836,122.39741676378871 -Nuclear - Small Modular Reactor/Moderate,130.38954879323407,127.50450303894802,125.64706179798087,122.29885273951045,91.13886340259464,89.9079091057325,89.25439215475424,88.83057251299066,88.43799813539042,88.05713006920705,87.56703405831985,87.11395282127711,86.74067435131202,86.343505475176,85.95785519014082,85.51573171383814,85.07755968340584,84.67667815072623,84.2073029645078,83.80028481731624,83.43611132905217,83.00546861328529,82.62526514574087,88.11111433305022,93.18262123344921,105.46901733200248,104.88929504458483,104.29435790009202,103.6428403286416,102.66171282324582 -Nuclear - Small Modular Reactor/Conservative,130.38954879323407,127.50450303894802,125.64706179798087,125.91459370668105,95.69402523791499,95.6931434393855,95.69243714253452,95.6917670940616,95.69101436050867,95.69034987570011,95.6895690674829,95.68889985914954,95.68823403293585,95.68747610302125,95.6868064204484,95.68602876938208,95.68535709771228,95.68468166721186,95.68390506454317,95.68322628337269,95.68255489182383,95.68178233159892,95.68110579635507,102.95670422968742,109.86197297330162,125.8971815361368,125.8963590836269,125.8956181528706,125.89486150745202,125.89393405899392 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,73.95239049529036,71.7348549086626,69.51732489681409,67.2998006027322,65.0822821743367,62.86476976469376,61.09063644597413,59.31651183836507,57.54239668174315,55.768291802214726,53.99419812505495,53.107126192907614,52.2200573380399,51.33299175695019,50.44592966323003,49.55887128946486,49.11528152086176,48.671690966383224,48.22809956987097,47.784507269685534,47.340913998020454 +Nuclear - Large/Moderate,90.3130756224322,89.83564053337493,89.35820548040166,88.8807704644378,88.40333548644078,87.92590054740121,86.49359597446667,85.06129179133816,83.62898803112375,82.1966847307903,80.76438193174215,79.80951370027768,78.85464572737916,77.89977802955757,76.94491062475944,75.99004353252771,75.03517677418262,74.08031037302834,73.12544435458952,72.1705787468824,71.21571358072566 +Nuclear - Large/Conservative,126.57058291908872,126.57045234465929,126.57031955642137,126.57018449759279,126.570047109433,126.56990733115737,126.01665641449813,125.46338741989533,124.91009881190202,124.35678887612123,123.8034556923533,122.14468288088607,120.48590986182037,118.82713662190086,117.16836314671764,115.50958942058035,113.85081542637161,112.19204114538057,110.53326655711389,108.87449163907844,107.2157163665298 +Nuclear - Small/Advanced,73.743864269647,69.962718397291,66.18158289438301,62.40045802688895,58.619344069948944,54.83824130827615,53.577756314727175,52.31727687349899,51.05680345617695,49.796336589307884,48.535876862647186,48.11567786908754,47.69547872055736,47.27527940716123,46.855079918142614,46.43488024178866,46.014680365321276,45.59448027477309,45.174279954845964,44.75407938874874,44.33387855801015 +Nuclear - Small/Moderate,101.07236395267836,98.45142096332154,95.8304841884816,93.20955378755453,90.58862992543466,87.96771277275343,85.78341844846126,83.59913129828966,81.41485193157128,79.23058102865413,77.04631935155764,75.73574684066948,74.42517775839315,73.11461232366132,71.80405077445116,70.49349336990231,69.61971869899253,68.74594380349208,67.87216866735183,66.99839327295638,66.12461760092756 +Nuclear - Small/Conservative,134.4207793191466,133.49995069261064,132.57912251141136,131.65829478697094,130.73746753110595,129.81664075604363,127.05416344450283,124.29169094383305,121.52922366264463,118.76676205717015,116.00430663840982,114.16267341031389,112.32104337336372,110.47941673132901,108.63779370570435,106.7961745376814,105.41487457593752,104.03357379422714,102.65227213395586,101.27096953081055,99.88966591404308 diff --git a/tests/data/Nuclear/Market/20/df_occ.csv b/tests/data/Nuclear/Market/20/df_occ.csv index 9f3ec81..f85a023 100644 --- a/tests/data/Nuclear/Market/20/df_occ.csv +++ b/tests/data/Nuclear/Market/20/df_occ.csv @@ -1,5 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Nuclear - AP1000/Moderate,7467.679300363491,7218.845516400411,6970.0117324373305,6721.17794847425,6412.31800729515,6293.515679956425,6230.373157256535,6189.374318207509,6151.395355982946,6114.536654289147,6067.158815520115,6023.338213934383,5987.210290772346,5948.787806557332,5911.467648315697,5868.713190847517,5826.330386652568,5787.542136836754,5742.160954544534,5702.780897502017,5667.528251498694,5625.880498751339,5589.082775298982,5549.274784315901,5506.877960363381,5465.343395552102,5425.976735196641,5385.577067782577,5341.352516938466,5274.8616204636755 -Nuclear - AP1000/Conservative,7467.679300363491,7218.845516400411,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305 -Nuclear - Small Modular Reactor/Moderate,8017.026966429972,7749.889169750791,7482.751373071609,7215.613576392428,7003.083852414851,6873.553121768777,6804.80966774,6760.250277417353,6718.98976125572,6678.952595558355,6627.42536053319,6579.784082880253,6540.545992870977,6498.801723695627,6458.261040624759,6411.784660532341,6365.713108658852,6323.568767943552,6274.222113945973,6231.431662224798,6193.152184623711,6147.8835372858775,6107.916308482691,6064.659073201647,6018.572585129256,5973.427398290486,5930.653614913183,5886.749461907082,5838.665660640248,5766.2397152344465 -Nuclear - Small Modular Reactor/Conservative,8017.026966429972,7749.889169750791,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,5250,5000,4750,4500,4250,4000,3800,3600,3400,3200.0,3000,2900,2800,2700,2600,2500,2450,2400,2350,2300,2250 +Nuclear - Large/Moderate,5750,5700,5650,5600,5550,5500,5350,5200,5050,4900.0,4750,4650,4550,4450,4350,4250,4150,4050,3950,3850,3750 +Nuclear - Large/Conservative,7750,7750,7750,7750,7750,7750,7700,7650,7600,7550.0,7500,7350,7200,7050,6900,6750,6600,6450,6300,6150,6000 +Nuclear - Small/Advanced,5500,5050,4600,4150,3700,3250,3100,2950,2800,2650.0,2500,2450,2400,2350,2300,2250,2200,2150,2100,2050,2000 +Nuclear - Small/Moderate,8000,7700,7400,7100,6800,6500,6250,6000,5750,5500.0,5250,5100,4950,4800,4650,4500,4400,4300,4200,4100,4000 +Nuclear - Small/Conservative,10000,9900,9800,9700,9600,9500,9200,8900,8600,8300.0,8000,7800,7600,7400,7200,7000,6850,6700,6550,6400,6250 diff --git a/tests/data/Nuclear/Market/20/df_tc.csv b/tests/data/Nuclear/Market/20/df_tc.csv index 10637ca..0e6f2f1 100644 --- a/tests/data/Nuclear/Market/20/df_tc.csv +++ b/tests/data/Nuclear/Market/20/df_tc.csv @@ -1,28 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Moderate,0.12434675320455367,0.12478466290429958,0.12598075917884527,0.12617025238094343,0.135089887044504,0.13508969108550353,0.13508958400246646,0.13508951334513628,0.13508944708244158,0.13508938201596768,0.13508929726167124,0.13508921772802987,0.13508915131353202,0.1350890798289554,0.13508900953918906,0.1350889279573856,0.13508884594824352,0.13508876988235022,0.13508867963349863,0.13508860020048377,0.13508852819325262,0.13508844200656264,0.13508836483040582,0.13343973433601924,0.13180088681419722,0.12616805962662614,0.12616797515536107,0.1261678872365864,0.12616778953267105,0.12616763968304046 -10 year CRF/Conservative,0.12434675320455367,0.12478466290429958,0.12598075917884527,0.12617025238094343,0.135089887044504,0.13508969108550353,0.13508958400246646,0.13508951334513628,0.13508944708244158,0.13508938201596768,0.13508929726167124,0.13508921772802987,0.13508915131353202,0.1350890798289554,0.13508900953918906,0.1350889279573856,0.13508884594824352,0.13508876988235022,0.13508867963349863,0.13508860020048377,0.13508852819325262,0.13508844200656264,0.13508836483040582,0.13343973433601924,0.13180088681419722,0.12616805962662614,0.12616797515536107,0.1261678872365864,0.12616778953267105,0.12616763968304046 -ITC Schedule/*,0,0,0,0,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.22500000894069672,0.15000000596046448,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Moderate,0.6125588979193693,0.6125591539347979,0.6125562379622493,0.6125575577215087,0.8010168704938416,0.8010174772876929,0.8010178088745401,0.8010180276679436,0.8010182328533139,0.8010184343346667,0.8010186967804709,0.8010189430604646,0.8010191487165098,0.8010193700724775,0.8010195877288031,0.8010198403517669,0.8010200942982184,0.8010203298412139,0.8010206093028965,0.8010208552728171,0.801021078248445,0.80102134513201,0.8010215841139772,0.8061692630498832,0.81137243603942,0.6125710494710834,0.6125715692241993,0.6125721101908218,0.6125727113667899,0.6125736333996225 -PVD/Conservative,0.6125588979193693,0.6125591539347979,0.6125562379622493,0.6125575577215087,0.8010168704938416,0.8010174772876929,0.8010178088745401,0.8010180276679436,0.8010182328533139,0.8010184343346667,0.8010186967804709,0.8010189430604646,0.8010191487165098,0.8010193700724775,0.8010195877288031,0.8010198403517669,0.8010200942982184,0.8010203298412139,0.8010206093028965,0.8010208552728171,0.801021078248445,0.80102134513201,0.8010215841139772,0.8061692630498832,0.81137243603942,0.6125710494710834,0.6125715692241993,0.6125721101908218,0.6125727113667899,0.6125736333996225 -PFF/Moderate,1.134294828542357,1.1342947398022933,1.1342957505366509,1.1342952930817178,0.7066327877897419,0.7066326090118996,0.7066325113174667,0.7066324468550261,0.7066323864018793,0.706632327040036,0.7066322497164201,0.7066321771556883,0.7066321165638679,0.7066320513464267,0.7066319872189999,0.7066319127894579,0.7066318379699809,0.7066317685726583,0.7066316862357056,0.7066316137663298,0.7066315480716929,0.7066314694405931,0.7066313990300567,0.795632467159525,0.8844819209576396,1.1342906165716982,1.1342904364148816,1.1342902489050397,1.1342900405254353,1.1342897209304297 -PFF/Conservative,1.134294828542357,1.1342947398022933,1.1342957505366509,1.1342952930817178,0.7066327877897419,0.7066326090118996,0.7066325113174667,0.7066324468550261,0.7066323864018793,0.706632327040036,0.7066322497164201,0.7066321771556883,0.7066321165638679,0.7066320513464267,0.7066319872189999,0.7066319127894579,0.7066318379699809,0.7066317685726583,0.7066316862357056,0.7066316137663298,0.7066315480716929,0.7066314694405931,0.7066313990300567,0.795632467159525,0.8844819209576396,1.1342906165716982,1.1342904364148816,1.1342902489050397,1.1342900405254353,1.1342897209304297 -Year/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9338982594867445,0.9338983193994677,0.933897637001767,0.933897945853159,0.9214387405323156,0.9214390061952318,0.9214391513685581,0.9214392471593186,0.9214393369922734,0.9214394252035385,0.9214395401058357,0.921439647930493,0.921439737969422,0.9214398348819608,0.9214399301747241,0.9214400407763057,0.9214401519572952,0.9214402550809889,0.9214403774328017,0.921440485121471,0.921440582742929,0.9214406995877865,0.9214408042169564,0.9236879591727168,0.9259461106773804,0.9339011031573051,0.9339012247868033,0.9339013513804189,0.9339014920636806,0.9339017078314215 -2/nan,0.8721659590723708,0.8721660709771502,0.8721647963974841,0.8721653732687499,0.84904935255378,0.8490498421380562,0.8490501096748085,0.8490502862055318,0.8490504517567604,0.8490506143194273,0.849050826070454,0.8490510247782709,0.8490511907091571,0.8490513693072952,0.8490515449204005,0.84905174874584,0.8490519536390834,0.8490521436837178,0.8490523691635041,0.8490525676208918,0.8490527475256285,0.8490529628568293,0.8490531556759914,0.8531994459206587,0.8573761998785676,0.8721712704784316,0.8721714976582913,0.8721717341101726,0.8721719968787688,0.8721723998904456 -3/nan,0.8145142711612745,0.8145144279227974,0.8145126424317377,0.8145134505399393,0.7823469660669331,0.782347642749909,0.7823480125281368,0.7823482565216292,0.7823484853397397,0.7823487100272044,0.782349002700839,0.7823492773467142,0.7823495066896715,0.7823497535408167,0.7823499962661954,0.7823502779855606,0.7823505611808353,0.7823508238529854,0.7823511355022338,0.7823514098022252,0.7823516584595,0.7823519560818797,0.78235222258903,0.7880900549697462,0.7938841576649119,0.8145217116419156,0.8145220298872188,0.8145223611212936,0.8145227292212418,0.8145232937811165 -4/nan,0.7606734601646286,0.7606736553637192,0.760671432075065,0.7606724383290178,0.720884803071993,0.7208856344346583,0.7208860887388044,0.7208863885056955,0.720886669628359,0.7208869456761968,0.7208873052509203,0.720887642677032,0.7208879244446376,0.7208882277225929,0.7208885259317188,0.7208888720483692,0.7208892199783442,0.7208895426939166,0.7208899255821593,0.720890262583629,0.7208905680808186,0.7208909337359604,0.7208912611633591,0.727949294519319,0.7350939481182135,0.7606827250479613,0.7606831213275068,0.7606835337807456,0.760683992139499,0.7606846951306594 -5/nan,0.710391620485506,0.7103918483556273,0.7103892529496534,0.7103904276225835,0.6642511850115436,0.6642521425738906,0.664252665840883,0.6642530111120882,0.6642533349089232,0.6642536528606093,0.6642540670185432,0.6642544556657675,0.6642547802055874,0.6642551295210553,0.6642554729982828,0.6642558716554343,0.6642562724012215,0.6642566441050999,0.6642570851159292,0.6642574732744038,0.6642578251462706,0.664258246308156,0.6642586234393416,0.6723979982357687,0.6806573822425397,0.7104024360749962,0.710402898682407,0.7104033801706708,0.7104039152480353,0.710404735903747 -6/nan,0.6634334979253821,0.6634337532944018,0.6634308446811318,0.663432161110478,0.6120667753141348,0.6120678341163391,0.6120684127067256,0.612068794482433,0.6120691525133848,0.6120695040812306,0.6120699620269974,0.612070391764926,0.6120707506175724,0.6120711368653767,0.6120715166577161,0.6120719574640839,0.612072400579968,0.612072811583445,0.6120732992216346,0.6120737284195291,0.6120741174943302,0.6120745831851434,0.6120750001899953,0.6210859347422174,0.6302520557913267,0.6634456187360759,0.6634461371715953,0.663446676766607,0.6634472764180205,0.6634481961120392 -7/nan,0.6195793889977171,0.6195796672345228,0.6195764981617953,0.6195779324739974,0.5639820385671322,0.5639831767922275,0.5639837987839856,0.5639842091976048,0.5639845940853561,0.5639849720252239,0.5639854643227528,0.5639859262965523,0.5639863120678034,0.5639867272892467,0.5639871355710233,0.5639876094437388,0.5639880857992723,0.5639885276335875,0.5639890518513232,0.5639895132449985,0.5639899315058396,0.5639904321300213,0.563990880416163,0.5736895995329181,0.5835794398064024,0.6195925952225022,0.6195931600846264,0.6195937480011823,0.6195944013523744,0.6195954034067092 -8/nan,0.5786241129988287,0.5786244099644023,0.5786210275751302,0.5786225584334134,0.5196748993001461,0.5196760979342598,0.5196767529371314,0.5196771851327846,0.5196775904478669,0.519677988446356,0.5196785068719334,0.5196789933644481,0.5196793996100975,0.519679836869021,0.5196802668200066,0.51968076584317,0.5196812674809855,0.5196817327654442,0.5196822848058512,0.5196827706878936,0.5196832111478854,0.5196837383427049,0.5196842104216985,0.5299101753911742,0.5403631125600227,0.5786382081863923,0.5786388110725584,0.5786394385651629,0.5786401358972854,0.5786412054060243 -9/nan,0.5403760520266675,0.5403763640292639,0.5403728103719484,0.5403744187452643,0.47884858469738456,0.47884982722396024,0.4788505062123582,0.47885095423462687,0.4788513743920247,0.4788517869649414,0.4788523243749618,0.47885282868261014,0.4788532498048348,0.478853703076075,0.4788541487718088,0.4788546660691924,0.4788551860770392,0.4788556684003212,0.4788562406566442,0.4788567443319228,0.4788572009218241,0.4788577474228981,0.4788582367898238,0.48947164845193025,0.5003471224284766,0.5403908609542383,0.540391494369842,0.5403921536380124,0.5403928862824057,0.5403940099503184 -10/nan,0.5046562544560234,0.5046565782101246,0.5046528907063665,0.504654559657797,0.4412296367892399,0.44123090891400435,0.4412316040767198,0.4412320627714759,0.44123249293762606,0.4412329153386628,0.44123346555067516,0.44123398187182494,0.4412344130259732,0.441234877095034,0.44123533340817245,0.44123586302872086,0.4412363954243659,0.4412368892377694,0.44123747512671085,0.4412379908008952,0.4412384582680534,0.4412390177883868,0.441239518813529,0.45211906803146895,0.4632944720012669,0.504671621181289,0.5046722784563664,0.5046729625579147,0.5046737227997375,0.5046748887944725 -11/nan,0.4712975976755798,0.4712979302643213,0.4712941421367867,0.47129585662984713,0.40656608080860823,0.406567370212339,0.4065680748174404,0.40656853974270196,0.4065689757518942,0.4065694038905391,0.40656996157631825,0.40657048491094394,0.40657092192174443,0.4065713922946104,0.4065718548062475,0.40657239162115305,0.40657293124891686,0.40657343177039224,0.4065740256182529,0.40657454829760004,0.40657502211510665,0.4065755892363589,0.406576097067841,0.4176169392530584,0.42898571444790357,0.47131338375339143,0.4713140589663472,0.4713147617379962,0.4713155427280072,0.4713167405447905 -12/nan,0.440144006169508,0.4401443450102972,0.44014048567432,0.44014223239571915,0.3746257374434436,0.3746270335598665,0.3746277418333307,0.37462820917917883,0.3746286474584531,0.3746290778262435,0.37462963841572994,0.37463016447527,0.3746306037615586,0.3746310765836747,0.37463154150367683,0.37463208111391544,0.37463262355172494,0.3746331266796633,0.3746337236200566,0.3746342490213835,0.3746347253064631,0.374635295381267,0.37463580585758277,0.38574773833461395,0.39721765382919366,0.4401600890200945,0.4401607769279112,0.4401614929126547,0.44016228858648926,0.4401635089243189 -13/nan,0.41104972128522643,0.41105006409829603,0.4110461595200575,0.4110479267175859,0.3451946676808766,0.3451959614972711,0.34519666851402353,0.34519713503070626,0.34519757253242916,0.3451980021367455,0.3451985617318057,0.34519908685823547,0.34519952536537696,0.3451999973489124,0.34520046144439726,0.34520100009771854,0.3452015415736616,0.3452020438094973,0.3452026396915209,0.3452031641613816,0.3452036396021245,0.3452042086663917,0.34520471823787857,0.35631054117779076,0.3678021416555359,0.411065992701684,0.4110666886760872,0.4110674130567509,0.41106821806108673,0.41106945270949247 -14/nan,0.3838786192707845,0.3838789640504421,0.38387503707443305,0.3838768144087533,0.31807573982633813,0.31807702370465296,0.31807772529081524,0.3180781882242476,0.3180786223656238,0.31807904867029263,0.31807960396735097,0.31808012506058014,0.31808056019984177,0.3180810285584352,0.318081489089608,0.3180820236060633,0.3180825609235274,0.31808305930230196,0.31808365060815447,0.3180841710503302,0.31808464283996163,0.31808520753420816,0.31808571319259865,0.32911975661223986,0.3405649625647543,0.38389498405455535,0.3838956840236534,0.3838964125621525,0.3838972221872073,0.38389846392272275 -15/nan,0.35850357439116026,0.3585039193795166,0.3584999900277787,0.358501768436989,0.29308730909946556,0.2930885766159526,0.29308926926121015,0.2930897262951508,0.2930901549039961,0.29309057577604275,0.29309112399672227,0.29309163844950814,0.29309206804370913,0.2930925304339687,0.2930929850966006,0.2930935128017808,0.2930940432723407,0.2930945353004544,0.29309511907158126,0.29309563288207724,0.29309609866003067,0.29309665615884706,0.29309715537411224,0.3040039563085811,0.31534480251982194,0.3585199491051054,0.3585206495000575,0.3585213784818891,0.3585221885997351,0.3585234310912901 -16/nan,0.3348058641436813,0.3348062078066527,0.3348022935520996,0.3348040651280289,0.27006200096261695,0.27006324676417837,0.27006392754328035,0.2700643767475345,0.27006479801370087,0.27006521167565095,0.27006575050464215,0.27006625614428614,0.2700666783791114,0.2700671328482122,0.2700675797221132,0.2700680983873437,0.27006861977064367,0.27006910337009454,0.2700696771410298,0.2700701821498458,0.2700706399489776,0.2700711878978489,0.2700716785616242,0.2808047939831051,0.2919922934155557,0.3348221759731587,0.33482287367946395,0.33482359986300686,0.3348244068712289,0.3348256445937368 -nan/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +Tax Credit,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.13360675646798328,0.13360665069664457,0.13360654313197598,0.13360643372797903,0.1336063224370691,0.13360620921000507,0.1336058573930966,0.13360548620315568,0.1336050939946936,0.13360467893044212,0.1336042389525735,0.13360393066277498,0.1336036095223229,0.13360327471062125,0.13360292533568635,0.1336025604262132,0.13360217892255735,0.133601779666457,0.13360136138928855,0.1336009226986017,0.13360046206263168 +10 year CRF/Moderate,0.13360675646798328,0.13360665069664457,0.13360654313197598,0.13360643372797903,0.1336063224370691,0.13360620921000507,0.1336058573930966,0.13360548620315568,0.1336050939946936,0.13360467893044212,0.1336042389525735,0.13360393066277498,0.1336036095223229,0.13360327471062125,0.13360292533568635,0.1336025604262132,0.13360217892255735,0.133601779666457,0.13360136138928855,0.1336009226986017,0.13360046206263168 +10 year CRF/Conservative,0.13360675646798328,0.13360665069664457,0.13360654313197598,0.13360643372797903,0.1336063224370691,0.13360620921000507,0.1336058573930966,0.13360548620315568,0.1336050939946936,0.13360467893044212,0.1336042389525735,0.13360393066277498,0.1336036095223229,0.13360327471062125,0.13360292533568635,0.1336025604262132,0.13360217892255735,0.133601779666457,0.13360136138928855,0.1336009226986017,0.13360046206263168 +ITC Schedule/*,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896 +PTC/Advanced,0,0,0,0,0,0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0 +PTC/Moderate,0,0,0,0,0,0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0 +PTC/Conservative,0,0,0,0,0,0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0 +PVD/Advanced,0.8056438441938707,0.8056441766483741,0.8056445147399366,0.8056448586131563,0.8056452084176187,0.8056455643081156,0.8056466701266801,0.8056478368421545,0.8056490696273151,0.8056503742578683,0.8056517572029278,0.8056527262277362,0.8056537356482842,0.8056547880443067,0.8056558862199802,0.8056570332288704,0.8056582324022871,0.8056594873815994,0.8056608021551659,0.8056621811006747,0.8056636290338419 +PVD/Moderate,0.8056438441938707,0.8056441766483741,0.8056445147399366,0.8056448586131563,0.8056452084176187,0.8056455643081156,0.8056466701266801,0.8056478368421545,0.8056490696273151,0.8056503742578683,0.8056517572029278,0.8056527262277362,0.8056537356482842,0.8056547880443067,0.8056558862199802,0.8056570332288704,0.8056582324022871,0.8056594873815994,0.8056608021551659,0.8056621811006747,0.8056636290338419 +PVD/Conservative,0.8056438441938707,0.8056441766483741,0.8056445147399366,0.8056448586131563,0.8056452084176187,0.8056455643081156,0.8056466701266801,0.8056478368421545,0.8056490696273151,0.8056503742578683,0.8056517572029278,0.8056527262277362,0.8056537356482842,0.8056547880443067,0.8056558862199802,0.8056570332288704,0.8056582324022871,0.8056594873815994,0.8056608021551659,0.8056621811006747,0.8056636290338419 +PFF/Advanced,0.7052695564825368,0.705269458532469,0.7052693589215716,0.705269257607242,0.7052691545454082,0.7052690496904643,0.7052687238864757,0.7052683801406141,0.7052680169288399,0.7052676325494747,0.7052672250965424,0.7052669395956854,0.7052666421931536,0.7052663321288873,0.7052660085767004,0.7052656706369304,0.7052653173280831,0.7052649475773131,0.7052645602095423,0.7052641539349856,0.7052637273348032 +PFF/Moderate,0.7052695564825368,0.705269458532469,0.7052693589215716,0.705269257607242,0.7052691545454082,0.7052690496904643,0.7052687238864757,0.7052683801406141,0.7052680169288399,0.7052676325494747,0.7052672250965424,0.7052669395956854,0.7052666421931536,0.7052663321288873,0.7052660085767004,0.7052656706369304,0.7052653173280831,0.7052649475773131,0.7052645602095423,0.7052641539349856,0.7052637273348032 +PFF/Conservative,0.7052695564825368,0.705269458532469,0.7052693589215716,0.705269257607242,0.7052691545454082,0.7052690496904643,0.7052687238864757,0.7052683801406141,0.7052680169288399,0.7052676325494747,0.7052672250965424,0.7052669395956854,0.7052666421931536,0.7052663321288873,0.7052660085767004,0.7052656706369304,0.7052653173280831,0.7052649475773131,0.7052645602095423,0.7052641539349856,0.7052637273348032 +Year/nan,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039.0,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +1/nan,0.9234591932680972,0.9234593380607743,0.9234594853084832,0.923459635074197,0.9234597874230616,0.9234599424224892,0.9234604240344024,0.9234609321678058,0.9234614690754618,0.9234620372727042,0.9234626395768389,0.9234630616086975,0.9234635012333081,0.9234639595741392,0.9234644378524004,0.923464937397906,0.923465459661423,0.9234660062287436,0.9234665788367664,0.9234671793919347,0.9234678099914423 +2/nan,0.8527768816313649,0.8527771490516435,0.8527774210062087,0.8527776976113692,0.852777978987446,0.8527782652589471,0.8527791547577983,0.8527800932402327,0.85278108486701,0.8527821342838532,0.8527832466942229,0.8527840261557091,0.85278483811008,0.8527856846323473,0.8527865679780499,0.8527874906033184,0.8527884551876833,0.8527894646600661,0.8527905222284817,0.8527916314140956,0.8527927960903905 +3/nan,0.7875046511489838,0.787505021576585,0.7875053982850893,0.7875057814356089,0.787506171194815,0.7875065677351776,0.7875077998603356,0.7875090998377736,0.7875104734310551,0.7875119270755319,0.7875134679791537,0.7875145476847428,0.7875156723998142,0.7875168449987304,0.7875180686059277,0.7875193466237108,0.7875206827638488,0.7875220810835796,0.7875235460267554,0.7875250824710212,0.7875266957820715 +4/nan,0.727228409844915,0.7272288659446489,0.7272293297780006,0.7272298015433478,0.7272302814459131,0.727230769698059,0.7272322867894248,0.7272338874268199,0.7272355787069544,0.7272373685537237,0.7272392658423398,0.7272405952663412,0.7272419801104353,0.7272434239138613,0.7272449305237811,0.7272465041295049,0.7272481493013954,0.7272498710352021,0.7272516748027267,0.7272535666099148,0.7272555530636663 +5/nan,0.6715657606770263,0.6715662871639331,0.6715668225780256,0.6715673671483007,0.6715679211116561,0.6715684847132322,0.6715702359300704,0.6715720835871882,0.6715740358766678,0.6715761019454621,0.6715782920386895,0.6715798266307871,0.6715814251966264,0.6715830918217486,0.6715848309471515,0.6715866474087993,0.6715885464825323,0.6715905339352469,0.6715926160833825,0.6715947998599824,0.671597092891819 +6/nan,0.6201635755812828,0.6201641590083375,0.620164752328157,0.620165355794509,0.6201659696699173,0.6201665942260397,0.6201685348408664,0.6201705823273004,0.6201727457636045,0.6201750352862176,0.6201774622485535,0.620179162815105,0.6201809342753315,0.6201827811567545,0.6201847083808106,0.6201867213066363,0.6201888257808387,0.6201910281942121,0.6201933355465552,0.6201957555209889,0.6201982965694274 +7/nan,0.57269575520055,0.5726963837668562,0.5726970229914229,0.5726976731476568,0.5726983345183987,0.5726990073963297,0.5727010981569405,0.5727033040590198,0.572705634883421,0.5727081015510816,0.5727107162941146,0.5727125484391558,0.5727144569640418,0.5727164467467183,0.5727185230895402,0.5727206917664456,0.5727229590765804,0.5727253319054072,0.5727278177945402,0.5727304250218175,0.5727331626933921 +8/nan,0.5288611600855636,0.5288618234631401,0.5288624980893599,0.528863184252777,0.5288638822519018,0.5288645923956313,0.5288667989489763,0.5288691270219247,0.528871586937239,0.5288741902209446,0.5288769497829053,0.5288788834033422,0.5288808976349468,0.5288829976259561,0.5288851889725392,0.528887477768586,0.5288898706623046,0.5288923749207182,0.5288949985033709,0.5288977501468417,0.5289006394619392 +9/nan,0.4883817002434445,0.4883823894208855,0.488383090284559,0.4883838031342473,0.4883845282800764,0.4883852660429629,0.4883875584151386,0.48838997703444015,0.4883925326253335,0.48839523716238514,0.4883981040578691,0.4884001128878398,0.4884022054653828,0.48840438713910556,0.4884066637229866,0.48840904154810366,0.48841152752143574,0.48841412919287086,0.48841685483178454,0.4884197135148441,0.4884227152269904 +10/nan,0.451000570913713,0.4510012780551502,0.45100199718754536,0.4510027286185005,0.4510034726662315,0.45100422966002657,0.45100658178717035,0.4510090634536374,0.45101168566367583,0.45101446070426165,0.45101740233760346,0.45101946353743805,0.4510216106691319,0.45102384922085914,0.4510261851583141,0.4510286249777908,0.4510311757665204,0.4510338452714302,0.45103664197772175,0.4510395751989699,0.4510426551807426 +11/nan,0.41648062337942865,0.4164813416973722,0.41648207219590866,0.4164828151875076,0.4164835709954207,0.4164843399541473,0.4164867292594867,0.41648925015302507,0.41649191381317846,0.4164947327214074,0.4164977208577725,0.41649981464339486,0.4165019957204025,0.41650426966386406,0.4165066425339352,0.41650912092977926,0.41651171205086185,0.41651442376680076,0.4165172646971902,0.4165202443031291,0.41652337299248565 +12/nan,0.3846028604777614,0.3846035841185185,0.3846043200302443,0.38460506852773,0.38460582993662884,0.38460660459392526,0.384609011606667,0.38461155118418294,0.3846142345879684,0.3846170743922613,0.384620084681056,0.38462219399004444,0.38462439123862324,0.38462668204332695,0.3846290725093912,0.3846315692850754,0.38463417962341545,0.38463691145259404,0.3846397734563621,0.38464277516625023,0.3846459270676194 +13/nan,0.35516504726539605,0.35516577120588844,0.35516650742254857,0.3551672562303041,0.3551680179549494,0.35516879293361525,0.35517120094574506,0.35517374157905124,0.3551764260999395,0.3551792670881448,0.35518227863383534,0.3551843888247009,0.35518658699294875,0.35518887875759414,0.3551912702265751,0.3551937680511005,0.3551963794874317,0.3551991124672859,0.35520197567829553,0.3552049786562632,0.35520813189126244 +14/nan,0.32798042802472827,0.3279811479796342,0.3279818801432383,0.32798262482874047,0.3279833823601477,0.32798415307274137,0.3279865478301657,0.32798907448011805,0.3279917442272223,0.3279945695822441,0.32799756455811785,0.32799966313967227,0.3280018492156173,0.3280041283741867,0.3280065066898642,0.3280089907774359,0.32801158785343437,0.3280143058061589,0.3280171532756959,0.32802013974567173,0.32802327564877554 +15/nan,0.30287654147144083,0.3028772538096858,0.30287797822758344,0.30287871503502595,0.30287946455259873,0.3028802271120426,0.3028825965368246,0.3028850964602657,0.30288773796869384,0.3028905334408028,0.3028934967416142,0.30289557312958326,0.3028977360876536,0.30289999114509064,0.3029023443122851,0.30290480213423515,0.302907371751345,0.3029100609687074,0.3029128783352822,0.30291583323468374,0.30291893598959396 +16/nan,0.2796941266470481,0.27969482831675757,0.2796955418853182,0.2796962676579868,0.2796970059505535,0.2796977570897973,0.27970009103053683,0.2797025535169327,0.2797051554695135,0.2797079090818599,0.27971082801166974,0.2797128733099661,0.27971500388314713,0.27971722517781716,0.2797195431145186,0.27972196414041656,0.27972449528918936,0.27972714424927747,0.2797299194418807,0.279732830110391,0.27973588642324815 diff --git a/tests/data/Nuclear/Market/20/df_vom.csv b/tests/data/Nuclear/Market/20/df_vom.csv index b20eb58..5545f55 100644 --- a/tests/data/Nuclear/Market/20/df_vom.csv +++ b/tests/data/Nuclear/Market/20/df_vom.csv @@ -1,5 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Nuclear - AP1000/Moderate,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47 -Nuclear - AP1000/Conservative,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47 -Nuclear - Small Modular Reactor/Moderate,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13 -Nuclear - Small Modular Reactor/Conservative,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9 +Nuclear - Large/Moderate,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8 +Nuclear - Large/Conservative,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4 +Nuclear - Small/Advanced,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2 +Nuclear - Small/Moderate,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6 +Nuclear - Small/Conservative,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8 diff --git a/tests/data/Nuclear/Market/30/df_capex.csv b/tests/data/Nuclear/Market/30/df_capex.csv index 60e3235..cc4ec53 100644 --- a/tests/data/Nuclear/Market/30/df_capex.csv +++ b/tests/data/Nuclear/Market/30/df_capex.csv @@ -1,5 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Nuclear - AP1000/Moderate,9440.137740281305,9125.578812324591,8811.019884367877,8496.460956411165,8106.020999108236,7955.8390899990745,7876.01856107963,7824.190587187448,7776.180138397104,7729.585847597757,7669.6939714435775,7614.298915202857,7568.628425456018,7520.057306005849,7472.879672885881,7418.832364307567,7365.2548747921555,7316.221379078446,7258.853541705661,7209.071923113202,7164.507899861085,7111.859612930891,7065.342406721711,7015.019822833318,6961.424610483644,6908.919408126865,6859.154724724843,6808.084183300848,6752.178481585704,6668.125163821207 -Nuclear - AP1000/Conservative,9440.137740281305,9125.578812324591,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877 -Nuclear - Small Modular Reactor/Moderate,10134.586099186756,9796.888469862479,9459.1908405382,9121.493211213921,8852.827433325652,8689.08339857061,8602.18254910018,8545.853565844529,8493.694797352426,8443.082506209288,8377.945242482692,8317.720344615853,8268.118191195166,8215.3478946904,8164.099090760716,8105.346778014676,8047.106221865849,7993.830181837401,7931.449461934703,7877.356651843475,7828.9663117330365,7771.740733478147,7721.216851851221,7666.533965389165,7608.274527902607,7551.205020104116,7497.133281011753,7441.632604686805,7380.848298240607,7289.292290932208 -Nuclear - Small Modular Reactor/Conservative,10134.586099186756,9796.888469862479,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,6471.3372806070765,6168.938342260952,5866.539403914827,5564.140465568701,5261.741527222576,4959.342588876451,4717.423438199551,4475.504287522651,4233.585136845752,3991.665986168851,3749.746835491951,3628.787260153501,3507.827684815051,3386.8681094766007,3265.908534138151,3144.948958799701,3084.469171130476,3023.989383461251,2963.5095957920257,2903.0298081228007,2842.5500204535756 +Nuclear - Large/Moderate,7616.358969954001,7551.261884740718,7486.164799527437,7421.067714314155,7355.970629100872,7290.87354388759,7095.582288247744,6900.291032607898,6704.999776968052,6509.708521328206,6314.417265688359,6184.223095261796,6054.028924835231,5923.834754408667,5793.640583982103,5663.446413555539,5533.252243128975,5403.058072702411,5272.863902275847,5142.6697318492825,5012.475561422719 +Nuclear - Large/Conservative,11836.117690043655,11836.117690043655,11836.117690043655,11836.117690043655,11836.117690043655,11836.117690043655,11760.728405393696,11685.339120743736,11609.949836093776,11534.560551443818,11459.171266793857,11233.003412843978,11006.8355588941,10780.66770494422,10554.499850994342,10328.331997044463,10102.164143094584,9875.996289144707,9649.828435194828,9423.660581244949,9197.49272729507 +Nuclear - Small/Advanced,6416.740269468895,5901.109354958003,5385.478440447109,4869.847525936216,4354.216611425322,3838.585696914429,3666.708725410798,3494.8317539071663,3322.9547824035353,3151.0778108999043,2979.200839396273,2921.9085155617295,2864.6161917271857,2807.323867892642,2750.031544058098,2692.7392202235546,2635.446896389011,2578.154572554467,2520.862248719923,2463.56992488538,2406.277601050836 +Nuclear - Small/Moderate,9650.0006770512,9292.593244567823,8935.185812084444,8577.778379601066,8220.370947117688,7862.963514634311,7565.123987564829,7267.284460495348,6969.444933425866,6671.605406356385,6373.765879286903,6195.062163045214,6016.358446803526,5837.654730561837,5658.951014320148,5480.247298078459,5361.111487250667,5241.975676422874,5122.839865595081,5003.704054767289,4884.568243939496 +Nuclear - Small/Conservative,12681.1268480299,12555.571136663268,12430.015425296635,12304.459713930002,12178.90400256337,12053.348291196737,11676.68115709684,11300.014022996942,10923.346888897044,10546.679754797146,10170.012620697247,9918.901197963982,9667.789775230716,9416.67835249745,9165.566929764185,8914.45550703092,8726.12193998097,8537.788372931023,8349.454805881074,8161.121238831124,7972.787671781175 diff --git a/tests/data/Nuclear/Market/30/df_fin_assump.csv b/tests/data/Nuclear/Market/30/df_fin_assump.csv index 3562447..d78207c 100644 --- a/tests/data/Nuclear/Market/30/df_fin_assump.csv +++ b/tests/data/Nuclear/Market/30/df_fin_assump.csv @@ -2,4 +2,4 @@ Financial Assumptions,Value Capital Recovery Period (Years),30 Depreciation Period,15 Equity Premium During Construction,0.02 -Construction Duration yrs,6 +Construction Duration yrs,Varies diff --git a/tests/data/Nuclear/Market/30/df_fom.csv b/tests/data/Nuclear/Market/30/df_fom.csv index 839e1b5..51cc3b5 100644 --- a/tests/data/Nuclear/Market/30/df_fom.csv +++ b/tests/data/Nuclear/Market/30/df_fom.csv @@ -1,5 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Nuclear - AP1000/Moderate,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12 -Nuclear - AP1000/Conservative,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12 -Nuclear - Small Modular Reactor/Moderate,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8 -Nuclear - Small Modular Reactor/Conservative,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,126,126,126,126,126,126,126,126,126,126.0,126,126,126,126,126,126,126,126,126,126,126 +Nuclear - Large/Moderate,175,175,175,175,175,175,175,175,175,175.0,175,175,175,175,175,175,175,175,175,175,175 +Nuclear - Large/Conservative,204,204,204,204,204,204,204,204,204,204.0,204,204,204,204,204,204,204,204,204,204,204 +Nuclear - Small/Advanced,118,118,118,118,118,118,118,118,118,118.0,118,118,118,118,118,118,118,118,118,118,118 +Nuclear - Small/Moderate,136,136,136,136,136,136,136,136,136,136.0,136,136,136,136,136,136,136,136,136,136,136 +Nuclear - Small/Conservative,216,216,216,216,216,216,216,216,216,216.0,216,216,216,216,216,216,216,216,216,216,216 diff --git a/tests/data/Nuclear/Market/30/df_fuel_costs_mmbtu.csv b/tests/data/Nuclear/Market/30/df_fuel_costs_mmbtu.csv index 0373e5f..22fd244 100644 --- a/tests/data/Nuclear/Market/30/df_fuel_costs_mmbtu.csv +++ b/tests/data/Nuclear/Market/30/df_fuel_costs_mmbtu.csv @@ -1,5 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Nuclear - AP1000/Moderate,0.6582148148148147,0.6582148148148147,0.658148148148148,0.6580916666666666,0.6580342592592592,0.6579685185185185,0.657911111111111,0.6578537037037037,0.6577879629629629,0.6577305555555555,0.6576638888888889,0.6576074074074073,0.6575499999999999,0.6574842592592592,0.6574268518518518,0.6573601851851852,0.6573037037037036,0.6572462962962962,0.6571805555555555,0.6571231481481481,0.6570657407407408,0.6569999999999999,0.6569425925925925,0.6568759259259259,0.6568194444444444,0.6567620370370371,0.6566962962962962,0.6566388888888888,0.6565814814814814,0.6565157407407407 -Nuclear - AP1000/Conservative,0.6582148148148147,0.6582148148148147,0.658148148148148,0.6580916666666666,0.6580342592592592,0.6579685185185185,0.657911111111111,0.6578537037037037,0.6577879629629629,0.6577305555555555,0.6576638888888889,0.6576074074074073,0.6575499999999999,0.6574842592592592,0.6574268518518518,0.6573601851851852,0.6573037037037036,0.6572462962962962,0.6571805555555555,0.6571231481481481,0.6570657407407408,0.6569999999999999,0.6569425925925925,0.6568759259259259,0.6568194444444444,0.6567620370370371,0.6566962962962962,0.6566388888888888,0.6565814814814814,0.6565157407407407 -Nuclear - Small Modular Reactor/Moderate,0.6582148148148147,0.6582148148148147,0.658148148148148,0.6580916666666666,0.6580342592592592,0.6579685185185185,0.657911111111111,0.6578537037037037,0.6577879629629629,0.6577305555555555,0.6576638888888889,0.6576074074074073,0.6575499999999999,0.6574842592592592,0.6574268518518518,0.6573601851851852,0.6573037037037036,0.6572462962962962,0.6571805555555555,0.6571231481481481,0.6570657407407408,0.6569999999999999,0.6569425925925925,0.6568759259259259,0.6568194444444444,0.6567620370370371,0.6566962962962962,0.6566388888888888,0.6565814814814814,0.6565157407407407 -Nuclear - Small Modular Reactor/Conservative,0.6582148148148147,0.6582148148148147,0.658148148148148,0.6580916666666666,0.6580342592592592,0.6579685185185185,0.657911111111111,0.6578537037037037,0.6577879629629629,0.6577305555555555,0.6576638888888889,0.6576074074074073,0.6575499999999999,0.6574842592592592,0.6574268518518518,0.6573601851851852,0.6573037037037036,0.6572462962962962,0.6571805555555555,0.6571231481481481,0.6570657407407408,0.6569999999999999,0.6569425925925925,0.6568759259259259,0.6568194444444444,0.6567620370370371,0.6566962962962962,0.6566388888888888,0.6565814814814814,0.6565157407407407 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87 +Nuclear - Large/Moderate,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97 +Nuclear - Large/Conservative,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08 +Nuclear - Small/Advanced,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09 +Nuclear - Small/Moderate,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2 +Nuclear - Small/Conservative,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32 diff --git a/tests/data/Nuclear/Market/30/df_gcc.csv b/tests/data/Nuclear/Market/30/df_gcc.csv index d6ae094..1ed6416 100644 --- a/tests/data/Nuclear/Market/30/df_gcc.csv +++ b/tests/data/Nuclear/Market/30/df_gcc.csv @@ -1,5 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Nuclear - AP1000/Moderate,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Nuclear - AP1000/Conservative,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Nuclear - Small Modular Reactor/Moderate,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Nuclear - Small Modular Reactor/Conservative,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,100,100,100,100,100,100,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100 +Nuclear - Large/Moderate,100,100,100,100,100,100,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100 +Nuclear - Large/Conservative,100,100,100,100,100,100,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100 +Nuclear - Small/Advanced,100,100,100,100,100,100,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100 +Nuclear - Small/Moderate,100,100,100,100,100,100,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100 +Nuclear - Small/Conservative,100,100,100,100,100,100,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100 diff --git a/tests/data/Nuclear/Market/30/df_hr.csv b/tests/data/Nuclear/Market/30/df_hr.csv index cced230..55693ad 100644 --- a/tests/data/Nuclear/Market/30/df_hr.csv +++ b/tests/data/Nuclear/Market/30/df_hr.csv @@ -1,5 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Nuclear - AP1000/Moderate,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447 -Nuclear - AP1000/Conservative,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447 -Nuclear - Small Modular Reactor/Moderate,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447 -Nuclear - Small Modular Reactor/Conservative,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497 +Nuclear - Large/Moderate,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497 +Nuclear - Large/Conservative,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497 +Nuclear - Small/Advanced,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18 +Nuclear - Small/Moderate,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18 +Nuclear - Small/Conservative,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18 diff --git a/tests/data/Nuclear/Market/30/df_lcoe.csv b/tests/data/Nuclear/Market/30/df_lcoe.csv index 477503f..4407ffa 100644 --- a/tests/data/Nuclear/Market/30/df_lcoe.csv +++ b/tests/data/Nuclear/Market/30/df_lcoe.csv @@ -1,5 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Nuclear - AP1000/Moderate,105.93249931944962,103.98125798271379,103.06698249653078,100.650249709329,78.65978937762648,77.72177401599608,77.22299145747904,76.89891850394022,76.59858478563305,76.30717679731198,75.93267809314456,75.58635176382091,75.30070956861591,74.99687669187911,74.70182804382775,74.36380711744557,74.0288249062927,73.72219339614249,73.36345790947168,73.05215722805494,72.77342104209262,72.44414169903692,72.15321522223167,75.99084489669096,79.45154818884424,87.07369963064681,86.6478648169372,86.21096096229128,85.73274960648601,85.01398162541604 -Nuclear - AP1000/Conservative,105.93249931944962,103.98125798271379,103.06698249653078,103.33704939822358,83.05906451699363,83.05818284165166,83.05747661213735,83.0568066081035,83.05605391623122,83.0553894723562,83.05460871746602,83.05393955918301,83.0532737747698,83.05251588985283,83.0518462515317,83.05106865183379,83.05039703180978,83.04972164921979,83.04894510340402,83.04826637228135,83.04759502610828,83.0468225202029,83.04614603360747,88.26087567268846,93.10465697241679,103.31971474559043,103.31889527964994,103.31815745738136,103.31740426645081,103.3164821162495 -Nuclear - Small Modular Reactor/Moderate,108.2164678761902,106.12169757651154,105.1402275736707,102.54576648500624,79.87676298058653,78.85410215777897,78.31112895436468,77.95896357687984,77.63273866919455,77.31625285040587,76.90901584068271,76.53254474411479,76.22236356325372,75.89232207149392,75.57186373057849,75.20447717479198,74.84039107816929,74.5072802783566,74.11725760174708,73.77904917931957,73.47643148601196,73.11858359487921,72.80264993717532,76.99871634980212,80.78319769996085,89.11633460704269,88.65370322813905,88.1789513215186,87.65906055477998,86.87619518108843 -Nuclear - Small Modular Reactor/Conservative,108.2164678761902,106.12169757651154,105.1402275736707,105.43020499483539,83.6605412510865,83.65964523952245,83.65893117589448,83.65825600262623,83.65749846302926,83.65682925894554,83.65604230350434,83.65536732661121,83.65469668337441,83.65393356871327,83.65325878806097,83.65247521991952,83.65179760019072,83.65111665270001,83.65033350437592,83.64964896202218,83.64897234788207,83.64819353665895,83.64751140394814,89.24590692622567,94.44605796053719,105.41261698804907,105.41178776223835,105.41103978177719,105.41027530207884,105.4093358381763 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,65.67431962023488,63.8436049567752,62.01289626282983,60.18219369150938,58.351497401205926,56.52080755582234,55.05612355189225,53.59144887595021,52.126784320259496,50.66213076941759,49.19748921421124,48.465141566425885,47.73279721385078,47.000456366897865,46.26811925428236,45.535786125057996,45.16955468962843,44.80332241275628,44.43708923431328,44.07085508830244,43.70461990212397 +Nuclear - Large/Moderate,80.57030428642341,80.17613484883445,79.78196544989758,79.38779609060406,78.99362677197944,78.59945749508488,77.41694992596354,76.23444277438995,75.05193607582814,73.86942986987532,72.68692420088202,71.89858741089135,71.11025089786719,70.32191467949526,69.5335787749991,68.74524320531205,67.95690799327137,67.16857316383914,66.38023874435613,65.59190476483177,64.8035712582773 +Nuclear - Large/Conservative,111.42993781358625,111.42979799377491,111.42965580342617,111.42951118173842,111.42936406581308,111.4292143905628,110.97237045291615,110.51550715756665,110.05862286038737,109.60171572563694,109.14478369720699,107.77530120778327,106.40581849623312,105.03633554837363,103.66685234878673,102.29736888068425,100.92788512575117,99.55840106396747,98.18891667340611,96.8194319300002,95.44994680727427 +Nuclear - Small/Advanced,65.53563335319214,62.414072855742674,59.29252346196419,56.17098545665212,53.04945913442559,49.9279448001544,48.887314302852374,47.84668975107206,46.806071649790354,45.76546056283662,44.7248571217237,44.37794031743789,44.03102334725368,43.68410620057802,43.33718886589602,42.99027133066901,42.643353581218086,42.29643560259112,41.94951737841153,41.602598890704414,41.255680119696336 +Nuclear - Small/Moderate,88.72817818625988,86.56442000373194,84.40066847575825,82.23692377301981,80.07318607208519,77.90945555566614,76.1061361679222,74.30282446240791,72.49952109160571,70.69622678404157,68.89294235569545,67.81095509640556,66.72897150857182,65.64699182663107,64.56501630541307,63.4830452224084,62.761656495464216,62.04026752815359,61.318878303300345,60.59748880205197,59.87609900366944 +Nuclear - Small/Conservative,118.1992068262178,117.43897802096613,116.67874969260525,115.91852185336658,115.15829451590368,114.39806769331021,112.11739045270275,109.8367183638295,107.55605186424786,105.27539144251031,102.99473764581639,101.47430576249747,99.95387729641223,98.43345246576457,96.91303150773896,95.39261468061177,94.25221041529115,93.11180527215478,91.9713991884753,90.83099209540313,89.69058391719996 diff --git a/tests/data/Nuclear/Market/30/df_occ.csv b/tests/data/Nuclear/Market/30/df_occ.csv index 9f3ec81..f85a023 100644 --- a/tests/data/Nuclear/Market/30/df_occ.csv +++ b/tests/data/Nuclear/Market/30/df_occ.csv @@ -1,5 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Nuclear - AP1000/Moderate,7467.679300363491,7218.845516400411,6970.0117324373305,6721.17794847425,6412.31800729515,6293.515679956425,6230.373157256535,6189.374318207509,6151.395355982946,6114.536654289147,6067.158815520115,6023.338213934383,5987.210290772346,5948.787806557332,5911.467648315697,5868.713190847517,5826.330386652568,5787.542136836754,5742.160954544534,5702.780897502017,5667.528251498694,5625.880498751339,5589.082775298982,5549.274784315901,5506.877960363381,5465.343395552102,5425.976735196641,5385.577067782577,5341.352516938466,5274.8616204636755 -Nuclear - AP1000/Conservative,7467.679300363491,7218.845516400411,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305 -Nuclear - Small Modular Reactor/Moderate,8017.026966429972,7749.889169750791,7482.751373071609,7215.613576392428,7003.083852414851,6873.553121768777,6804.80966774,6760.250277417353,6718.98976125572,6678.952595558355,6627.42536053319,6579.784082880253,6540.545992870977,6498.801723695627,6458.261040624759,6411.784660532341,6365.713108658852,6323.568767943552,6274.222113945973,6231.431662224798,6193.152184623711,6147.8835372858775,6107.916308482691,6064.659073201647,6018.572585129256,5973.427398290486,5930.653614913183,5886.749461907082,5838.665660640248,5766.2397152344465 -Nuclear - Small Modular Reactor/Conservative,8017.026966429972,7749.889169750791,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,5250,5000,4750,4500,4250,4000,3800,3600,3400,3200.0,3000,2900,2800,2700,2600,2500,2450,2400,2350,2300,2250 +Nuclear - Large/Moderate,5750,5700,5650,5600,5550,5500,5350,5200,5050,4900.0,4750,4650,4550,4450,4350,4250,4150,4050,3950,3850,3750 +Nuclear - Large/Conservative,7750,7750,7750,7750,7750,7750,7700,7650,7600,7550.0,7500,7350,7200,7050,6900,6750,6600,6450,6300,6150,6000 +Nuclear - Small/Advanced,5500,5050,4600,4150,3700,3250,3100,2950,2800,2650.0,2500,2450,2400,2350,2300,2250,2200,2150,2100,2050,2000 +Nuclear - Small/Moderate,8000,7700,7400,7100,6800,6500,6250,6000,5750,5500.0,5250,5100,4950,4800,4650,4500,4400,4300,4200,4100,4000 +Nuclear - Small/Conservative,10000,9900,9800,9700,9600,9500,9200,8900,8600,8300.0,8000,7800,7600,7400,7200,7000,6850,6700,6550,6400,6250 diff --git a/tests/data/Nuclear/Market/30/df_tc.csv b/tests/data/Nuclear/Market/30/df_tc.csv index 10637ca..0e6f2f1 100644 --- a/tests/data/Nuclear/Market/30/df_tc.csv +++ b/tests/data/Nuclear/Market/30/df_tc.csv @@ -1,28 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Moderate,0.12434675320455367,0.12478466290429958,0.12598075917884527,0.12617025238094343,0.135089887044504,0.13508969108550353,0.13508958400246646,0.13508951334513628,0.13508944708244158,0.13508938201596768,0.13508929726167124,0.13508921772802987,0.13508915131353202,0.1350890798289554,0.13508900953918906,0.1350889279573856,0.13508884594824352,0.13508876988235022,0.13508867963349863,0.13508860020048377,0.13508852819325262,0.13508844200656264,0.13508836483040582,0.13343973433601924,0.13180088681419722,0.12616805962662614,0.12616797515536107,0.1261678872365864,0.12616778953267105,0.12616763968304046 -10 year CRF/Conservative,0.12434675320455367,0.12478466290429958,0.12598075917884527,0.12617025238094343,0.135089887044504,0.13508969108550353,0.13508958400246646,0.13508951334513628,0.13508944708244158,0.13508938201596768,0.13508929726167124,0.13508921772802987,0.13508915131353202,0.1350890798289554,0.13508900953918906,0.1350889279573856,0.13508884594824352,0.13508876988235022,0.13508867963349863,0.13508860020048377,0.13508852819325262,0.13508844200656264,0.13508836483040582,0.13343973433601924,0.13180088681419722,0.12616805962662614,0.12616797515536107,0.1261678872365864,0.12616778953267105,0.12616763968304046 -ITC Schedule/*,0,0,0,0,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.22500000894069672,0.15000000596046448,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Moderate,0.6125588979193693,0.6125591539347979,0.6125562379622493,0.6125575577215087,0.8010168704938416,0.8010174772876929,0.8010178088745401,0.8010180276679436,0.8010182328533139,0.8010184343346667,0.8010186967804709,0.8010189430604646,0.8010191487165098,0.8010193700724775,0.8010195877288031,0.8010198403517669,0.8010200942982184,0.8010203298412139,0.8010206093028965,0.8010208552728171,0.801021078248445,0.80102134513201,0.8010215841139772,0.8061692630498832,0.81137243603942,0.6125710494710834,0.6125715692241993,0.6125721101908218,0.6125727113667899,0.6125736333996225 -PVD/Conservative,0.6125588979193693,0.6125591539347979,0.6125562379622493,0.6125575577215087,0.8010168704938416,0.8010174772876929,0.8010178088745401,0.8010180276679436,0.8010182328533139,0.8010184343346667,0.8010186967804709,0.8010189430604646,0.8010191487165098,0.8010193700724775,0.8010195877288031,0.8010198403517669,0.8010200942982184,0.8010203298412139,0.8010206093028965,0.8010208552728171,0.801021078248445,0.80102134513201,0.8010215841139772,0.8061692630498832,0.81137243603942,0.6125710494710834,0.6125715692241993,0.6125721101908218,0.6125727113667899,0.6125736333996225 -PFF/Moderate,1.134294828542357,1.1342947398022933,1.1342957505366509,1.1342952930817178,0.7066327877897419,0.7066326090118996,0.7066325113174667,0.7066324468550261,0.7066323864018793,0.706632327040036,0.7066322497164201,0.7066321771556883,0.7066321165638679,0.7066320513464267,0.7066319872189999,0.7066319127894579,0.7066318379699809,0.7066317685726583,0.7066316862357056,0.7066316137663298,0.7066315480716929,0.7066314694405931,0.7066313990300567,0.795632467159525,0.8844819209576396,1.1342906165716982,1.1342904364148816,1.1342902489050397,1.1342900405254353,1.1342897209304297 -PFF/Conservative,1.134294828542357,1.1342947398022933,1.1342957505366509,1.1342952930817178,0.7066327877897419,0.7066326090118996,0.7066325113174667,0.7066324468550261,0.7066323864018793,0.706632327040036,0.7066322497164201,0.7066321771556883,0.7066321165638679,0.7066320513464267,0.7066319872189999,0.7066319127894579,0.7066318379699809,0.7066317685726583,0.7066316862357056,0.7066316137663298,0.7066315480716929,0.7066314694405931,0.7066313990300567,0.795632467159525,0.8844819209576396,1.1342906165716982,1.1342904364148816,1.1342902489050397,1.1342900405254353,1.1342897209304297 -Year/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9338982594867445,0.9338983193994677,0.933897637001767,0.933897945853159,0.9214387405323156,0.9214390061952318,0.9214391513685581,0.9214392471593186,0.9214393369922734,0.9214394252035385,0.9214395401058357,0.921439647930493,0.921439737969422,0.9214398348819608,0.9214399301747241,0.9214400407763057,0.9214401519572952,0.9214402550809889,0.9214403774328017,0.921440485121471,0.921440582742929,0.9214406995877865,0.9214408042169564,0.9236879591727168,0.9259461106773804,0.9339011031573051,0.9339012247868033,0.9339013513804189,0.9339014920636806,0.9339017078314215 -2/nan,0.8721659590723708,0.8721660709771502,0.8721647963974841,0.8721653732687499,0.84904935255378,0.8490498421380562,0.8490501096748085,0.8490502862055318,0.8490504517567604,0.8490506143194273,0.849050826070454,0.8490510247782709,0.8490511907091571,0.8490513693072952,0.8490515449204005,0.84905174874584,0.8490519536390834,0.8490521436837178,0.8490523691635041,0.8490525676208918,0.8490527475256285,0.8490529628568293,0.8490531556759914,0.8531994459206587,0.8573761998785676,0.8721712704784316,0.8721714976582913,0.8721717341101726,0.8721719968787688,0.8721723998904456 -3/nan,0.8145142711612745,0.8145144279227974,0.8145126424317377,0.8145134505399393,0.7823469660669331,0.782347642749909,0.7823480125281368,0.7823482565216292,0.7823484853397397,0.7823487100272044,0.782349002700839,0.7823492773467142,0.7823495066896715,0.7823497535408167,0.7823499962661954,0.7823502779855606,0.7823505611808353,0.7823508238529854,0.7823511355022338,0.7823514098022252,0.7823516584595,0.7823519560818797,0.78235222258903,0.7880900549697462,0.7938841576649119,0.8145217116419156,0.8145220298872188,0.8145223611212936,0.8145227292212418,0.8145232937811165 -4/nan,0.7606734601646286,0.7606736553637192,0.760671432075065,0.7606724383290178,0.720884803071993,0.7208856344346583,0.7208860887388044,0.7208863885056955,0.720886669628359,0.7208869456761968,0.7208873052509203,0.720887642677032,0.7208879244446376,0.7208882277225929,0.7208885259317188,0.7208888720483692,0.7208892199783442,0.7208895426939166,0.7208899255821593,0.720890262583629,0.7208905680808186,0.7208909337359604,0.7208912611633591,0.727949294519319,0.7350939481182135,0.7606827250479613,0.7606831213275068,0.7606835337807456,0.760683992139499,0.7606846951306594 -5/nan,0.710391620485506,0.7103918483556273,0.7103892529496534,0.7103904276225835,0.6642511850115436,0.6642521425738906,0.664252665840883,0.6642530111120882,0.6642533349089232,0.6642536528606093,0.6642540670185432,0.6642544556657675,0.6642547802055874,0.6642551295210553,0.6642554729982828,0.6642558716554343,0.6642562724012215,0.6642566441050999,0.6642570851159292,0.6642574732744038,0.6642578251462706,0.664258246308156,0.6642586234393416,0.6723979982357687,0.6806573822425397,0.7104024360749962,0.710402898682407,0.7104033801706708,0.7104039152480353,0.710404735903747 -6/nan,0.6634334979253821,0.6634337532944018,0.6634308446811318,0.663432161110478,0.6120667753141348,0.6120678341163391,0.6120684127067256,0.612068794482433,0.6120691525133848,0.6120695040812306,0.6120699620269974,0.612070391764926,0.6120707506175724,0.6120711368653767,0.6120715166577161,0.6120719574640839,0.612072400579968,0.612072811583445,0.6120732992216346,0.6120737284195291,0.6120741174943302,0.6120745831851434,0.6120750001899953,0.6210859347422174,0.6302520557913267,0.6634456187360759,0.6634461371715953,0.663446676766607,0.6634472764180205,0.6634481961120392 -7/nan,0.6195793889977171,0.6195796672345228,0.6195764981617953,0.6195779324739974,0.5639820385671322,0.5639831767922275,0.5639837987839856,0.5639842091976048,0.5639845940853561,0.5639849720252239,0.5639854643227528,0.5639859262965523,0.5639863120678034,0.5639867272892467,0.5639871355710233,0.5639876094437388,0.5639880857992723,0.5639885276335875,0.5639890518513232,0.5639895132449985,0.5639899315058396,0.5639904321300213,0.563990880416163,0.5736895995329181,0.5835794398064024,0.6195925952225022,0.6195931600846264,0.6195937480011823,0.6195944013523744,0.6195954034067092 -8/nan,0.5786241129988287,0.5786244099644023,0.5786210275751302,0.5786225584334134,0.5196748993001461,0.5196760979342598,0.5196767529371314,0.5196771851327846,0.5196775904478669,0.519677988446356,0.5196785068719334,0.5196789933644481,0.5196793996100975,0.519679836869021,0.5196802668200066,0.51968076584317,0.5196812674809855,0.5196817327654442,0.5196822848058512,0.5196827706878936,0.5196832111478854,0.5196837383427049,0.5196842104216985,0.5299101753911742,0.5403631125600227,0.5786382081863923,0.5786388110725584,0.5786394385651629,0.5786401358972854,0.5786412054060243 -9/nan,0.5403760520266675,0.5403763640292639,0.5403728103719484,0.5403744187452643,0.47884858469738456,0.47884982722396024,0.4788505062123582,0.47885095423462687,0.4788513743920247,0.4788517869649414,0.4788523243749618,0.47885282868261014,0.4788532498048348,0.478853703076075,0.4788541487718088,0.4788546660691924,0.4788551860770392,0.4788556684003212,0.4788562406566442,0.4788567443319228,0.4788572009218241,0.4788577474228981,0.4788582367898238,0.48947164845193025,0.5003471224284766,0.5403908609542383,0.540391494369842,0.5403921536380124,0.5403928862824057,0.5403940099503184 -10/nan,0.5046562544560234,0.5046565782101246,0.5046528907063665,0.504654559657797,0.4412296367892399,0.44123090891400435,0.4412316040767198,0.4412320627714759,0.44123249293762606,0.4412329153386628,0.44123346555067516,0.44123398187182494,0.4412344130259732,0.441234877095034,0.44123533340817245,0.44123586302872086,0.4412363954243659,0.4412368892377694,0.44123747512671085,0.4412379908008952,0.4412384582680534,0.4412390177883868,0.441239518813529,0.45211906803146895,0.4632944720012669,0.504671621181289,0.5046722784563664,0.5046729625579147,0.5046737227997375,0.5046748887944725 -11/nan,0.4712975976755798,0.4712979302643213,0.4712941421367867,0.47129585662984713,0.40656608080860823,0.406567370212339,0.4065680748174404,0.40656853974270196,0.4065689757518942,0.4065694038905391,0.40656996157631825,0.40657048491094394,0.40657092192174443,0.4065713922946104,0.4065718548062475,0.40657239162115305,0.40657293124891686,0.40657343177039224,0.4065740256182529,0.40657454829760004,0.40657502211510665,0.4065755892363589,0.406576097067841,0.4176169392530584,0.42898571444790357,0.47131338375339143,0.4713140589663472,0.4713147617379962,0.4713155427280072,0.4713167405447905 -12/nan,0.440144006169508,0.4401443450102972,0.44014048567432,0.44014223239571915,0.3746257374434436,0.3746270335598665,0.3746277418333307,0.37462820917917883,0.3746286474584531,0.3746290778262435,0.37462963841572994,0.37463016447527,0.3746306037615586,0.3746310765836747,0.37463154150367683,0.37463208111391544,0.37463262355172494,0.3746331266796633,0.3746337236200566,0.3746342490213835,0.3746347253064631,0.374635295381267,0.37463580585758277,0.38574773833461395,0.39721765382919366,0.4401600890200945,0.4401607769279112,0.4401614929126547,0.44016228858648926,0.4401635089243189 -13/nan,0.41104972128522643,0.41105006409829603,0.4110461595200575,0.4110479267175859,0.3451946676808766,0.3451959614972711,0.34519666851402353,0.34519713503070626,0.34519757253242916,0.3451980021367455,0.3451985617318057,0.34519908685823547,0.34519952536537696,0.3451999973489124,0.34520046144439726,0.34520100009771854,0.3452015415736616,0.3452020438094973,0.3452026396915209,0.3452031641613816,0.3452036396021245,0.3452042086663917,0.34520471823787857,0.35631054117779076,0.3678021416555359,0.411065992701684,0.4110666886760872,0.4110674130567509,0.41106821806108673,0.41106945270949247 -14/nan,0.3838786192707845,0.3838789640504421,0.38387503707443305,0.3838768144087533,0.31807573982633813,0.31807702370465296,0.31807772529081524,0.3180781882242476,0.3180786223656238,0.31807904867029263,0.31807960396735097,0.31808012506058014,0.31808056019984177,0.3180810285584352,0.318081489089608,0.3180820236060633,0.3180825609235274,0.31808305930230196,0.31808365060815447,0.3180841710503302,0.31808464283996163,0.31808520753420816,0.31808571319259865,0.32911975661223986,0.3405649625647543,0.38389498405455535,0.3838956840236534,0.3838964125621525,0.3838972221872073,0.38389846392272275 -15/nan,0.35850357439116026,0.3585039193795166,0.3584999900277787,0.358501768436989,0.29308730909946556,0.2930885766159526,0.29308926926121015,0.2930897262951508,0.2930901549039961,0.29309057577604275,0.29309112399672227,0.29309163844950814,0.29309206804370913,0.2930925304339687,0.2930929850966006,0.2930935128017808,0.2930940432723407,0.2930945353004544,0.29309511907158126,0.29309563288207724,0.29309609866003067,0.29309665615884706,0.29309715537411224,0.3040039563085811,0.31534480251982194,0.3585199491051054,0.3585206495000575,0.3585213784818891,0.3585221885997351,0.3585234310912901 -16/nan,0.3348058641436813,0.3348062078066527,0.3348022935520996,0.3348040651280289,0.27006200096261695,0.27006324676417837,0.27006392754328035,0.2700643767475345,0.27006479801370087,0.27006521167565095,0.27006575050464215,0.27006625614428614,0.2700666783791114,0.2700671328482122,0.2700675797221132,0.2700680983873437,0.27006861977064367,0.27006910337009454,0.2700696771410298,0.2700701821498458,0.2700706399489776,0.2700711878978489,0.2700716785616242,0.2808047939831051,0.2919922934155557,0.3348221759731587,0.33482287367946395,0.33482359986300686,0.3348244068712289,0.3348256445937368 -nan/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +Tax Credit,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.13360675646798328,0.13360665069664457,0.13360654313197598,0.13360643372797903,0.1336063224370691,0.13360620921000507,0.1336058573930966,0.13360548620315568,0.1336050939946936,0.13360467893044212,0.1336042389525735,0.13360393066277498,0.1336036095223229,0.13360327471062125,0.13360292533568635,0.1336025604262132,0.13360217892255735,0.133601779666457,0.13360136138928855,0.1336009226986017,0.13360046206263168 +10 year CRF/Moderate,0.13360675646798328,0.13360665069664457,0.13360654313197598,0.13360643372797903,0.1336063224370691,0.13360620921000507,0.1336058573930966,0.13360548620315568,0.1336050939946936,0.13360467893044212,0.1336042389525735,0.13360393066277498,0.1336036095223229,0.13360327471062125,0.13360292533568635,0.1336025604262132,0.13360217892255735,0.133601779666457,0.13360136138928855,0.1336009226986017,0.13360046206263168 +10 year CRF/Conservative,0.13360675646798328,0.13360665069664457,0.13360654313197598,0.13360643372797903,0.1336063224370691,0.13360620921000507,0.1336058573930966,0.13360548620315568,0.1336050939946936,0.13360467893044212,0.1336042389525735,0.13360393066277498,0.1336036095223229,0.13360327471062125,0.13360292533568635,0.1336025604262132,0.13360217892255735,0.133601779666457,0.13360136138928855,0.1336009226986017,0.13360046206263168 +ITC Schedule/*,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896 +PTC/Advanced,0,0,0,0,0,0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0 +PTC/Moderate,0,0,0,0,0,0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0 +PTC/Conservative,0,0,0,0,0,0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0 +PVD/Advanced,0.8056438441938707,0.8056441766483741,0.8056445147399366,0.8056448586131563,0.8056452084176187,0.8056455643081156,0.8056466701266801,0.8056478368421545,0.8056490696273151,0.8056503742578683,0.8056517572029278,0.8056527262277362,0.8056537356482842,0.8056547880443067,0.8056558862199802,0.8056570332288704,0.8056582324022871,0.8056594873815994,0.8056608021551659,0.8056621811006747,0.8056636290338419 +PVD/Moderate,0.8056438441938707,0.8056441766483741,0.8056445147399366,0.8056448586131563,0.8056452084176187,0.8056455643081156,0.8056466701266801,0.8056478368421545,0.8056490696273151,0.8056503742578683,0.8056517572029278,0.8056527262277362,0.8056537356482842,0.8056547880443067,0.8056558862199802,0.8056570332288704,0.8056582324022871,0.8056594873815994,0.8056608021551659,0.8056621811006747,0.8056636290338419 +PVD/Conservative,0.8056438441938707,0.8056441766483741,0.8056445147399366,0.8056448586131563,0.8056452084176187,0.8056455643081156,0.8056466701266801,0.8056478368421545,0.8056490696273151,0.8056503742578683,0.8056517572029278,0.8056527262277362,0.8056537356482842,0.8056547880443067,0.8056558862199802,0.8056570332288704,0.8056582324022871,0.8056594873815994,0.8056608021551659,0.8056621811006747,0.8056636290338419 +PFF/Advanced,0.7052695564825368,0.705269458532469,0.7052693589215716,0.705269257607242,0.7052691545454082,0.7052690496904643,0.7052687238864757,0.7052683801406141,0.7052680169288399,0.7052676325494747,0.7052672250965424,0.7052669395956854,0.7052666421931536,0.7052663321288873,0.7052660085767004,0.7052656706369304,0.7052653173280831,0.7052649475773131,0.7052645602095423,0.7052641539349856,0.7052637273348032 +PFF/Moderate,0.7052695564825368,0.705269458532469,0.7052693589215716,0.705269257607242,0.7052691545454082,0.7052690496904643,0.7052687238864757,0.7052683801406141,0.7052680169288399,0.7052676325494747,0.7052672250965424,0.7052669395956854,0.7052666421931536,0.7052663321288873,0.7052660085767004,0.7052656706369304,0.7052653173280831,0.7052649475773131,0.7052645602095423,0.7052641539349856,0.7052637273348032 +PFF/Conservative,0.7052695564825368,0.705269458532469,0.7052693589215716,0.705269257607242,0.7052691545454082,0.7052690496904643,0.7052687238864757,0.7052683801406141,0.7052680169288399,0.7052676325494747,0.7052672250965424,0.7052669395956854,0.7052666421931536,0.7052663321288873,0.7052660085767004,0.7052656706369304,0.7052653173280831,0.7052649475773131,0.7052645602095423,0.7052641539349856,0.7052637273348032 +Year/nan,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039.0,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +1/nan,0.9234591932680972,0.9234593380607743,0.9234594853084832,0.923459635074197,0.9234597874230616,0.9234599424224892,0.9234604240344024,0.9234609321678058,0.9234614690754618,0.9234620372727042,0.9234626395768389,0.9234630616086975,0.9234635012333081,0.9234639595741392,0.9234644378524004,0.923464937397906,0.923465459661423,0.9234660062287436,0.9234665788367664,0.9234671793919347,0.9234678099914423 +2/nan,0.8527768816313649,0.8527771490516435,0.8527774210062087,0.8527776976113692,0.852777978987446,0.8527782652589471,0.8527791547577983,0.8527800932402327,0.85278108486701,0.8527821342838532,0.8527832466942229,0.8527840261557091,0.85278483811008,0.8527856846323473,0.8527865679780499,0.8527874906033184,0.8527884551876833,0.8527894646600661,0.8527905222284817,0.8527916314140956,0.8527927960903905 +3/nan,0.7875046511489838,0.787505021576585,0.7875053982850893,0.7875057814356089,0.787506171194815,0.7875065677351776,0.7875077998603356,0.7875090998377736,0.7875104734310551,0.7875119270755319,0.7875134679791537,0.7875145476847428,0.7875156723998142,0.7875168449987304,0.7875180686059277,0.7875193466237108,0.7875206827638488,0.7875220810835796,0.7875235460267554,0.7875250824710212,0.7875266957820715 +4/nan,0.727228409844915,0.7272288659446489,0.7272293297780006,0.7272298015433478,0.7272302814459131,0.727230769698059,0.7272322867894248,0.7272338874268199,0.7272355787069544,0.7272373685537237,0.7272392658423398,0.7272405952663412,0.7272419801104353,0.7272434239138613,0.7272449305237811,0.7272465041295049,0.7272481493013954,0.7272498710352021,0.7272516748027267,0.7272535666099148,0.7272555530636663 +5/nan,0.6715657606770263,0.6715662871639331,0.6715668225780256,0.6715673671483007,0.6715679211116561,0.6715684847132322,0.6715702359300704,0.6715720835871882,0.6715740358766678,0.6715761019454621,0.6715782920386895,0.6715798266307871,0.6715814251966264,0.6715830918217486,0.6715848309471515,0.6715866474087993,0.6715885464825323,0.6715905339352469,0.6715926160833825,0.6715947998599824,0.671597092891819 +6/nan,0.6201635755812828,0.6201641590083375,0.620164752328157,0.620165355794509,0.6201659696699173,0.6201665942260397,0.6201685348408664,0.6201705823273004,0.6201727457636045,0.6201750352862176,0.6201774622485535,0.620179162815105,0.6201809342753315,0.6201827811567545,0.6201847083808106,0.6201867213066363,0.6201888257808387,0.6201910281942121,0.6201933355465552,0.6201957555209889,0.6201982965694274 +7/nan,0.57269575520055,0.5726963837668562,0.5726970229914229,0.5726976731476568,0.5726983345183987,0.5726990073963297,0.5727010981569405,0.5727033040590198,0.572705634883421,0.5727081015510816,0.5727107162941146,0.5727125484391558,0.5727144569640418,0.5727164467467183,0.5727185230895402,0.5727206917664456,0.5727229590765804,0.5727253319054072,0.5727278177945402,0.5727304250218175,0.5727331626933921 +8/nan,0.5288611600855636,0.5288618234631401,0.5288624980893599,0.528863184252777,0.5288638822519018,0.5288645923956313,0.5288667989489763,0.5288691270219247,0.528871586937239,0.5288741902209446,0.5288769497829053,0.5288788834033422,0.5288808976349468,0.5288829976259561,0.5288851889725392,0.528887477768586,0.5288898706623046,0.5288923749207182,0.5288949985033709,0.5288977501468417,0.5289006394619392 +9/nan,0.4883817002434445,0.4883823894208855,0.488383090284559,0.4883838031342473,0.4883845282800764,0.4883852660429629,0.4883875584151386,0.48838997703444015,0.4883925326253335,0.48839523716238514,0.4883981040578691,0.4884001128878398,0.4884022054653828,0.48840438713910556,0.4884066637229866,0.48840904154810366,0.48841152752143574,0.48841412919287086,0.48841685483178454,0.4884197135148441,0.4884227152269904 +10/nan,0.451000570913713,0.4510012780551502,0.45100199718754536,0.4510027286185005,0.4510034726662315,0.45100422966002657,0.45100658178717035,0.4510090634536374,0.45101168566367583,0.45101446070426165,0.45101740233760346,0.45101946353743805,0.4510216106691319,0.45102384922085914,0.4510261851583141,0.4510286249777908,0.4510311757665204,0.4510338452714302,0.45103664197772175,0.4510395751989699,0.4510426551807426 +11/nan,0.41648062337942865,0.4164813416973722,0.41648207219590866,0.4164828151875076,0.4164835709954207,0.4164843399541473,0.4164867292594867,0.41648925015302507,0.41649191381317846,0.4164947327214074,0.4164977208577725,0.41649981464339486,0.4165019957204025,0.41650426966386406,0.4165066425339352,0.41650912092977926,0.41651171205086185,0.41651442376680076,0.4165172646971902,0.4165202443031291,0.41652337299248565 +12/nan,0.3846028604777614,0.3846035841185185,0.3846043200302443,0.38460506852773,0.38460582993662884,0.38460660459392526,0.384609011606667,0.38461155118418294,0.3846142345879684,0.3846170743922613,0.384620084681056,0.38462219399004444,0.38462439123862324,0.38462668204332695,0.3846290725093912,0.3846315692850754,0.38463417962341545,0.38463691145259404,0.3846397734563621,0.38464277516625023,0.3846459270676194 +13/nan,0.35516504726539605,0.35516577120588844,0.35516650742254857,0.3551672562303041,0.3551680179549494,0.35516879293361525,0.35517120094574506,0.35517374157905124,0.3551764260999395,0.3551792670881448,0.35518227863383534,0.3551843888247009,0.35518658699294875,0.35518887875759414,0.3551912702265751,0.3551937680511005,0.3551963794874317,0.3551991124672859,0.35520197567829553,0.3552049786562632,0.35520813189126244 +14/nan,0.32798042802472827,0.3279811479796342,0.3279818801432383,0.32798262482874047,0.3279833823601477,0.32798415307274137,0.3279865478301657,0.32798907448011805,0.3279917442272223,0.3279945695822441,0.32799756455811785,0.32799966313967227,0.3280018492156173,0.3280041283741867,0.3280065066898642,0.3280089907774359,0.32801158785343437,0.3280143058061589,0.3280171532756959,0.32802013974567173,0.32802327564877554 +15/nan,0.30287654147144083,0.3028772538096858,0.30287797822758344,0.30287871503502595,0.30287946455259873,0.3028802271120426,0.3028825965368246,0.3028850964602657,0.30288773796869384,0.3028905334408028,0.3028934967416142,0.30289557312958326,0.3028977360876536,0.30289999114509064,0.3029023443122851,0.30290480213423515,0.302907371751345,0.3029100609687074,0.3029128783352822,0.30291583323468374,0.30291893598959396 +16/nan,0.2796941266470481,0.27969482831675757,0.2796955418853182,0.2796962676579868,0.2796970059505535,0.2796977570897973,0.27970009103053683,0.2797025535169327,0.2797051554695135,0.2797079090818599,0.27971082801166974,0.2797128733099661,0.27971500388314713,0.27971722517781716,0.2797195431145186,0.27972196414041656,0.27972449528918936,0.27972714424927747,0.2797299194418807,0.279732830110391,0.27973588642324815 diff --git a/tests/data/Nuclear/Market/30/df_vom.csv b/tests/data/Nuclear/Market/30/df_vom.csv index b20eb58..5545f55 100644 --- a/tests/data/Nuclear/Market/30/df_vom.csv +++ b/tests/data/Nuclear/Market/30/df_vom.csv @@ -1,5 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Nuclear - AP1000/Moderate,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47 -Nuclear - AP1000/Conservative,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47 -Nuclear - Small Modular Reactor/Moderate,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13 -Nuclear - Small Modular Reactor/Conservative,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9 +Nuclear - Large/Moderate,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8 +Nuclear - Large/Conservative,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4 +Nuclear - Small/Advanced,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2 +Nuclear - Small/Moderate,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6 +Nuclear - Small/Conservative,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8 diff --git a/tests/data/Nuclear/Market/TechLife/df_capex.csv b/tests/data/Nuclear/Market/TechLife/df_capex.csv index 60e3235..cc4ec53 100644 --- a/tests/data/Nuclear/Market/TechLife/df_capex.csv +++ b/tests/data/Nuclear/Market/TechLife/df_capex.csv @@ -1,5 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Nuclear - AP1000/Moderate,9440.137740281305,9125.578812324591,8811.019884367877,8496.460956411165,8106.020999108236,7955.8390899990745,7876.01856107963,7824.190587187448,7776.180138397104,7729.585847597757,7669.6939714435775,7614.298915202857,7568.628425456018,7520.057306005849,7472.879672885881,7418.832364307567,7365.2548747921555,7316.221379078446,7258.853541705661,7209.071923113202,7164.507899861085,7111.859612930891,7065.342406721711,7015.019822833318,6961.424610483644,6908.919408126865,6859.154724724843,6808.084183300848,6752.178481585704,6668.125163821207 -Nuclear - AP1000/Conservative,9440.137740281305,9125.578812324591,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877 -Nuclear - Small Modular Reactor/Moderate,10134.586099186756,9796.888469862479,9459.1908405382,9121.493211213921,8852.827433325652,8689.08339857061,8602.18254910018,8545.853565844529,8493.694797352426,8443.082506209288,8377.945242482692,8317.720344615853,8268.118191195166,8215.3478946904,8164.099090760716,8105.346778014676,8047.106221865849,7993.830181837401,7931.449461934703,7877.356651843475,7828.9663117330365,7771.740733478147,7721.216851851221,7666.533965389165,7608.274527902607,7551.205020104116,7497.133281011753,7441.632604686805,7380.848298240607,7289.292290932208 -Nuclear - Small Modular Reactor/Conservative,10134.586099186756,9796.888469862479,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,6471.3372806070765,6168.938342260952,5866.539403914827,5564.140465568701,5261.741527222576,4959.342588876451,4717.423438199551,4475.504287522651,4233.585136845752,3991.665986168851,3749.746835491951,3628.787260153501,3507.827684815051,3386.8681094766007,3265.908534138151,3144.948958799701,3084.469171130476,3023.989383461251,2963.5095957920257,2903.0298081228007,2842.5500204535756 +Nuclear - Large/Moderate,7616.358969954001,7551.261884740718,7486.164799527437,7421.067714314155,7355.970629100872,7290.87354388759,7095.582288247744,6900.291032607898,6704.999776968052,6509.708521328206,6314.417265688359,6184.223095261796,6054.028924835231,5923.834754408667,5793.640583982103,5663.446413555539,5533.252243128975,5403.058072702411,5272.863902275847,5142.6697318492825,5012.475561422719 +Nuclear - Large/Conservative,11836.117690043655,11836.117690043655,11836.117690043655,11836.117690043655,11836.117690043655,11836.117690043655,11760.728405393696,11685.339120743736,11609.949836093776,11534.560551443818,11459.171266793857,11233.003412843978,11006.8355588941,10780.66770494422,10554.499850994342,10328.331997044463,10102.164143094584,9875.996289144707,9649.828435194828,9423.660581244949,9197.49272729507 +Nuclear - Small/Advanced,6416.740269468895,5901.109354958003,5385.478440447109,4869.847525936216,4354.216611425322,3838.585696914429,3666.708725410798,3494.8317539071663,3322.9547824035353,3151.0778108999043,2979.200839396273,2921.9085155617295,2864.6161917271857,2807.323867892642,2750.031544058098,2692.7392202235546,2635.446896389011,2578.154572554467,2520.862248719923,2463.56992488538,2406.277601050836 +Nuclear - Small/Moderate,9650.0006770512,9292.593244567823,8935.185812084444,8577.778379601066,8220.370947117688,7862.963514634311,7565.123987564829,7267.284460495348,6969.444933425866,6671.605406356385,6373.765879286903,6195.062163045214,6016.358446803526,5837.654730561837,5658.951014320148,5480.247298078459,5361.111487250667,5241.975676422874,5122.839865595081,5003.704054767289,4884.568243939496 +Nuclear - Small/Conservative,12681.1268480299,12555.571136663268,12430.015425296635,12304.459713930002,12178.90400256337,12053.348291196737,11676.68115709684,11300.014022996942,10923.346888897044,10546.679754797146,10170.012620697247,9918.901197963982,9667.789775230716,9416.67835249745,9165.566929764185,8914.45550703092,8726.12193998097,8537.788372931023,8349.454805881074,8161.121238831124,7972.787671781175 diff --git a/tests/data/Nuclear/Market/TechLife/df_fin_assump.csv b/tests/data/Nuclear/Market/TechLife/df_fin_assump.csv index 199717d..1dabf03 100644 --- a/tests/data/Nuclear/Market/TechLife/df_fin_assump.csv +++ b/tests/data/Nuclear/Market/TechLife/df_fin_assump.csv @@ -2,4 +2,4 @@ Financial Assumptions,Value Capital Recovery Period (Years),60 Depreciation Period,15 Equity Premium During Construction,0.02 -Construction Duration yrs,6 +Construction Duration yrs,Varies diff --git a/tests/data/Nuclear/Market/TechLife/df_fom.csv b/tests/data/Nuclear/Market/TechLife/df_fom.csv index 839e1b5..51cc3b5 100644 --- a/tests/data/Nuclear/Market/TechLife/df_fom.csv +++ b/tests/data/Nuclear/Market/TechLife/df_fom.csv @@ -1,5 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Nuclear - AP1000/Moderate,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12 -Nuclear - AP1000/Conservative,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12 -Nuclear - Small Modular Reactor/Moderate,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8 -Nuclear - Small Modular Reactor/Conservative,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,126,126,126,126,126,126,126,126,126,126.0,126,126,126,126,126,126,126,126,126,126,126 +Nuclear - Large/Moderate,175,175,175,175,175,175,175,175,175,175.0,175,175,175,175,175,175,175,175,175,175,175 +Nuclear - Large/Conservative,204,204,204,204,204,204,204,204,204,204.0,204,204,204,204,204,204,204,204,204,204,204 +Nuclear - Small/Advanced,118,118,118,118,118,118,118,118,118,118.0,118,118,118,118,118,118,118,118,118,118,118 +Nuclear - Small/Moderate,136,136,136,136,136,136,136,136,136,136.0,136,136,136,136,136,136,136,136,136,136,136 +Nuclear - Small/Conservative,216,216,216,216,216,216,216,216,216,216.0,216,216,216,216,216,216,216,216,216,216,216 diff --git a/tests/data/Nuclear/Market/TechLife/df_fuel_costs_mmbtu.csv b/tests/data/Nuclear/Market/TechLife/df_fuel_costs_mmbtu.csv index 0373e5f..22fd244 100644 --- a/tests/data/Nuclear/Market/TechLife/df_fuel_costs_mmbtu.csv +++ b/tests/data/Nuclear/Market/TechLife/df_fuel_costs_mmbtu.csv @@ -1,5 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Nuclear - AP1000/Moderate,0.6582148148148147,0.6582148148148147,0.658148148148148,0.6580916666666666,0.6580342592592592,0.6579685185185185,0.657911111111111,0.6578537037037037,0.6577879629629629,0.6577305555555555,0.6576638888888889,0.6576074074074073,0.6575499999999999,0.6574842592592592,0.6574268518518518,0.6573601851851852,0.6573037037037036,0.6572462962962962,0.6571805555555555,0.6571231481481481,0.6570657407407408,0.6569999999999999,0.6569425925925925,0.6568759259259259,0.6568194444444444,0.6567620370370371,0.6566962962962962,0.6566388888888888,0.6565814814814814,0.6565157407407407 -Nuclear - AP1000/Conservative,0.6582148148148147,0.6582148148148147,0.658148148148148,0.6580916666666666,0.6580342592592592,0.6579685185185185,0.657911111111111,0.6578537037037037,0.6577879629629629,0.6577305555555555,0.6576638888888889,0.6576074074074073,0.6575499999999999,0.6574842592592592,0.6574268518518518,0.6573601851851852,0.6573037037037036,0.6572462962962962,0.6571805555555555,0.6571231481481481,0.6570657407407408,0.6569999999999999,0.6569425925925925,0.6568759259259259,0.6568194444444444,0.6567620370370371,0.6566962962962962,0.6566388888888888,0.6565814814814814,0.6565157407407407 -Nuclear - Small Modular Reactor/Moderate,0.6582148148148147,0.6582148148148147,0.658148148148148,0.6580916666666666,0.6580342592592592,0.6579685185185185,0.657911111111111,0.6578537037037037,0.6577879629629629,0.6577305555555555,0.6576638888888889,0.6576074074074073,0.6575499999999999,0.6574842592592592,0.6574268518518518,0.6573601851851852,0.6573037037037036,0.6572462962962962,0.6571805555555555,0.6571231481481481,0.6570657407407408,0.6569999999999999,0.6569425925925925,0.6568759259259259,0.6568194444444444,0.6567620370370371,0.6566962962962962,0.6566388888888888,0.6565814814814814,0.6565157407407407 -Nuclear - Small Modular Reactor/Conservative,0.6582148148148147,0.6582148148148147,0.658148148148148,0.6580916666666666,0.6580342592592592,0.6579685185185185,0.657911111111111,0.6578537037037037,0.6577879629629629,0.6577305555555555,0.6576638888888889,0.6576074074074073,0.6575499999999999,0.6574842592592592,0.6574268518518518,0.6573601851851852,0.6573037037037036,0.6572462962962962,0.6571805555555555,0.6571231481481481,0.6570657407407408,0.6569999999999999,0.6569425925925925,0.6568759259259259,0.6568194444444444,0.6567620370370371,0.6566962962962962,0.6566388888888888,0.6565814814814814,0.6565157407407407 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87 +Nuclear - Large/Moderate,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97 +Nuclear - Large/Conservative,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08 +Nuclear - Small/Advanced,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09 +Nuclear - Small/Moderate,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2 +Nuclear - Small/Conservative,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32 diff --git a/tests/data/Nuclear/Market/TechLife/df_gcc.csv b/tests/data/Nuclear/Market/TechLife/df_gcc.csv index d6ae094..1ed6416 100644 --- a/tests/data/Nuclear/Market/TechLife/df_gcc.csv +++ b/tests/data/Nuclear/Market/TechLife/df_gcc.csv @@ -1,5 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Nuclear - AP1000/Moderate,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Nuclear - AP1000/Conservative,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Nuclear - Small Modular Reactor/Moderate,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Nuclear - Small Modular Reactor/Conservative,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,100,100,100,100,100,100,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100 +Nuclear - Large/Moderate,100,100,100,100,100,100,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100 +Nuclear - Large/Conservative,100,100,100,100,100,100,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100 +Nuclear - Small/Advanced,100,100,100,100,100,100,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100 +Nuclear - Small/Moderate,100,100,100,100,100,100,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100 +Nuclear - Small/Conservative,100,100,100,100,100,100,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100 diff --git a/tests/data/Nuclear/Market/TechLife/df_hr.csv b/tests/data/Nuclear/Market/TechLife/df_hr.csv index cced230..55693ad 100644 --- a/tests/data/Nuclear/Market/TechLife/df_hr.csv +++ b/tests/data/Nuclear/Market/TechLife/df_hr.csv @@ -1,5 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Nuclear - AP1000/Moderate,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447 -Nuclear - AP1000/Conservative,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447 -Nuclear - Small Modular Reactor/Moderate,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447 -Nuclear - Small Modular Reactor/Conservative,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497 +Nuclear - Large/Moderate,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497 +Nuclear - Large/Conservative,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497 +Nuclear - Small/Advanced,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18 +Nuclear - Small/Moderate,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18 +Nuclear - Small/Conservative,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18 diff --git a/tests/data/Nuclear/Market/TechLife/df_lcoe.csv b/tests/data/Nuclear/Market/TechLife/df_lcoe.csv index 93e8698..faa57dc 100644 --- a/tests/data/Nuclear/Market/TechLife/df_lcoe.csv +++ b/tests/data/Nuclear/Market/TechLife/df_lcoe.csv @@ -1,5 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Nuclear - AP1000/Moderate,88.27027659731651,87.0322372125554,87.03349818982878,85.2400765234294,70.93722323026665,70.14225674757397,69.71950358314504,69.44479700177237,69.19019345061537,68.9431667367144,68.62571532367453,68.3321530497183,68.09001221844275,67.8324435741493,67.58233186050843,67.29579127489119,67.01184190554528,66.7519150645574,66.44782275919655,66.18393934991683,65.94765065198857,65.66851911056142,65.42190055062522,68.20884043221466,70.582799425326,74.54244947851134,74.20686042916024,73.86257045729101,73.48574131870411,72.91939988496921 -Nuclear - AP1000/Conservative,88.27027659731651,87.0322372125554,87.03349818982878,87.35635542939421,74.66484941562399,74.66393597334496,74.66321238457724,74.66253092626528,74.66176749252776,74.66109250070465,74.66029800626326,74.65961595474762,74.65893940384892,74.65816993053072,74.65748889749679,74.6566980725241,74.65601315794532,74.65532544426095,74.65453426813741,74.65384266006623,74.65315964074112,74.65237316303588,74.65168416534242,78.48650613298179,81.87955204387353,87.33847545995393,87.33763498717153,87.3368753007402,87.3360978122525,87.33513839667215 -Nuclear - Small Modular Reactor/Moderate,89.25495250373159,87.9258472558318,87.92726132387892,86.00196185623913,71.44271803393019,70.5760240165287,70.11582418845857,69.81731235945492,69.54076885637065,69.27249141944854,68.9272978999919,68.60819124812781,68.34525630143472,68.06547871973055,67.79383506409187,67.48241032879822,67.17379860798883,66.89143346128688,66.56082870062097,66.27414392026687,66.01761823844954,65.71427797982105,65.44646855407989,68.49396468088652,71.09037200876148,75.42012055862314,75.05554546846591,74.68144116692741,74.27177961634938,73.65494643773586 -Nuclear - Small Modular Reactor/Conservative,89.25495250373159,87.9258472558318,87.92726132387892,88.27391253389293,74.64881688291709,74.6478867675235,74.64715406763175,74.64646659746668,74.64569752579341,74.64501699781587,74.64421529209163,74.64352647349237,74.64284427174789,74.64206871620021,74.64138170259821,74.64058393628227,74.63989204400244,74.63919785829682,74.6383990034058,74.63770063682797,74.63701149081592,74.63621767997608,74.63552211580496,78.75249889453308,82.39519312109482,88.25573909479398,88.254887316801,88.25411586376903,88.25332529909612,88.25234582843643 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,59.352594464962415,57.817275506115955,56.281963500826976,54.746658627446706,53.21136107047839,51.676071020844795,50.44768507267244,49.219309990103866,47.990946696004464,46.7625962207955,45.534259718593546,44.92006016774585,44.30586445527695,43.691672826284005,43.077485547184956,42.46330290808906,42.15613602368078,41.84896815905916,41.541799244178975,41.23462920215833,40.927457948423424 +Nuclear - Large/Moderate,73.1300294244977,72.79943737499079,72.468845370497,72.13825341217074,71.80766150120635,71.47706963883964,70.48529435634785,69.49351956012094,68.50174529145974,67.50997159647831,66.51819852682661,65.8570168561676,65.19583550805727,64.53465450309213,63.87347386365967,63.21229361413856,62.55111378112481,61.889934393689,61.228755483671904,60.56757708602217,59.906399239184466 +Nuclear - Large/Conservative,99.8674616672502,99.86729879868055,99.86713316878273,99.86696470673148,99.86679333925854,99.86661899054639,99.4833459807447,99.10005042198942,98.71673039909503,98.33338377366934,97.95000815062089,96.80141142166835,95.6528144338348,94.50421717059032,93.35561961396563,92.2070217443944,91.05842354053097,89.90982497904236,88.76122603437314,87.61262667847379,86.46402688048767 +Nuclear - Small/Advanced,59.2672429699689,56.64938092265545,54.031531809402786,51.41369596195571,48.79587372350203,46.178065449170354,45.30531624742165,44.43257397123755,43.559839208837914,42.68711261699703,41.814394931330625,41.52343196945485,41.232468814296766,40.941505453514665,40.65054187369286,40.3595780602229,40.06861399716779,39.77764966710716,39.48668505096108,39.195720127787325,38.90475487454835 +Nuclear - Small/Moderate,79.3012777817135,77.48664596292156,75.67202189564891,73.8574057787136,72.04279781779165,70.22819822571537,68.7157865541787,67.20338383114301,65.6909908166454,64.17860835930192,62.6662374095995,61.75879550054403,60.851357868105765,59.943924785365446,59.03649654915858,58.12907348271705,57.524037790399795,56.919001817990676,56.31396554547465,55.70892895088324,55.10389201004961 +Nuclear - Small/Conservative,105.81125745559385,105.17365716464036,104.53605742917364,103.89845826344114,103.2608596821818,102.62326170064748,100.71047151508803,98.797687330323,96.88490965602736,94.9721390612764,93.05937618345925,91.78420556886975,90.5090389347211,89.2338765351821,87.9587186465308,86.68356556961376,85.72709400907445,84.77062142584654,83.81414774684959,82.85767289187045,81.90119677267032 diff --git a/tests/data/Nuclear/Market/TechLife/df_occ.csv b/tests/data/Nuclear/Market/TechLife/df_occ.csv index 9f3ec81..f85a023 100644 --- a/tests/data/Nuclear/Market/TechLife/df_occ.csv +++ b/tests/data/Nuclear/Market/TechLife/df_occ.csv @@ -1,5 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Nuclear - AP1000/Moderate,7467.679300363491,7218.845516400411,6970.0117324373305,6721.17794847425,6412.31800729515,6293.515679956425,6230.373157256535,6189.374318207509,6151.395355982946,6114.536654289147,6067.158815520115,6023.338213934383,5987.210290772346,5948.787806557332,5911.467648315697,5868.713190847517,5826.330386652568,5787.542136836754,5742.160954544534,5702.780897502017,5667.528251498694,5625.880498751339,5589.082775298982,5549.274784315901,5506.877960363381,5465.343395552102,5425.976735196641,5385.577067782577,5341.352516938466,5274.8616204636755 -Nuclear - AP1000/Conservative,7467.679300363491,7218.845516400411,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305 -Nuclear - Small Modular Reactor/Moderate,8017.026966429972,7749.889169750791,7482.751373071609,7215.613576392428,7003.083852414851,6873.553121768777,6804.80966774,6760.250277417353,6718.98976125572,6678.952595558355,6627.42536053319,6579.784082880253,6540.545992870977,6498.801723695627,6458.261040624759,6411.784660532341,6365.713108658852,6323.568767943552,6274.222113945973,6231.431662224798,6193.152184623711,6147.8835372858775,6107.916308482691,6064.659073201647,6018.572585129256,5973.427398290486,5930.653614913183,5886.749461907082,5838.665660640248,5766.2397152344465 -Nuclear - Small Modular Reactor/Conservative,8017.026966429972,7749.889169750791,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,5250,5000,4750,4500,4250,4000,3800,3600,3400,3200.0,3000,2900,2800,2700,2600,2500,2450,2400,2350,2300,2250 +Nuclear - Large/Moderate,5750,5700,5650,5600,5550,5500,5350,5200,5050,4900.0,4750,4650,4550,4450,4350,4250,4150,4050,3950,3850,3750 +Nuclear - Large/Conservative,7750,7750,7750,7750,7750,7750,7700,7650,7600,7550.0,7500,7350,7200,7050,6900,6750,6600,6450,6300,6150,6000 +Nuclear - Small/Advanced,5500,5050,4600,4150,3700,3250,3100,2950,2800,2650.0,2500,2450,2400,2350,2300,2250,2200,2150,2100,2050,2000 +Nuclear - Small/Moderate,8000,7700,7400,7100,6800,6500,6250,6000,5750,5500.0,5250,5100,4950,4800,4650,4500,4400,4300,4200,4100,4000 +Nuclear - Small/Conservative,10000,9900,9800,9700,9600,9500,9200,8900,8600,8300.0,8000,7800,7600,7400,7200,7000,6850,6700,6550,6400,6250 diff --git a/tests/data/Nuclear/Market/TechLife/df_tc.csv b/tests/data/Nuclear/Market/TechLife/df_tc.csv index 10637ca..0e6f2f1 100644 --- a/tests/data/Nuclear/Market/TechLife/df_tc.csv +++ b/tests/data/Nuclear/Market/TechLife/df_tc.csv @@ -1,28 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Moderate,0.12434675320455367,0.12478466290429958,0.12598075917884527,0.12617025238094343,0.135089887044504,0.13508969108550353,0.13508958400246646,0.13508951334513628,0.13508944708244158,0.13508938201596768,0.13508929726167124,0.13508921772802987,0.13508915131353202,0.1350890798289554,0.13508900953918906,0.1350889279573856,0.13508884594824352,0.13508876988235022,0.13508867963349863,0.13508860020048377,0.13508852819325262,0.13508844200656264,0.13508836483040582,0.13343973433601924,0.13180088681419722,0.12616805962662614,0.12616797515536107,0.1261678872365864,0.12616778953267105,0.12616763968304046 -10 year CRF/Conservative,0.12434675320455367,0.12478466290429958,0.12598075917884527,0.12617025238094343,0.135089887044504,0.13508969108550353,0.13508958400246646,0.13508951334513628,0.13508944708244158,0.13508938201596768,0.13508929726167124,0.13508921772802987,0.13508915131353202,0.1350890798289554,0.13508900953918906,0.1350889279573856,0.13508884594824352,0.13508876988235022,0.13508867963349863,0.13508860020048377,0.13508852819325262,0.13508844200656264,0.13508836483040582,0.13343973433601924,0.13180088681419722,0.12616805962662614,0.12616797515536107,0.1261678872365864,0.12616778953267105,0.12616763968304046 -ITC Schedule/*,0,0,0,0,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.22500000894069672,0.15000000596046448,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Moderate,0.6125588979193693,0.6125591539347979,0.6125562379622493,0.6125575577215087,0.8010168704938416,0.8010174772876929,0.8010178088745401,0.8010180276679436,0.8010182328533139,0.8010184343346667,0.8010186967804709,0.8010189430604646,0.8010191487165098,0.8010193700724775,0.8010195877288031,0.8010198403517669,0.8010200942982184,0.8010203298412139,0.8010206093028965,0.8010208552728171,0.801021078248445,0.80102134513201,0.8010215841139772,0.8061692630498832,0.81137243603942,0.6125710494710834,0.6125715692241993,0.6125721101908218,0.6125727113667899,0.6125736333996225 -PVD/Conservative,0.6125588979193693,0.6125591539347979,0.6125562379622493,0.6125575577215087,0.8010168704938416,0.8010174772876929,0.8010178088745401,0.8010180276679436,0.8010182328533139,0.8010184343346667,0.8010186967804709,0.8010189430604646,0.8010191487165098,0.8010193700724775,0.8010195877288031,0.8010198403517669,0.8010200942982184,0.8010203298412139,0.8010206093028965,0.8010208552728171,0.801021078248445,0.80102134513201,0.8010215841139772,0.8061692630498832,0.81137243603942,0.6125710494710834,0.6125715692241993,0.6125721101908218,0.6125727113667899,0.6125736333996225 -PFF/Moderate,1.134294828542357,1.1342947398022933,1.1342957505366509,1.1342952930817178,0.7066327877897419,0.7066326090118996,0.7066325113174667,0.7066324468550261,0.7066323864018793,0.706632327040036,0.7066322497164201,0.7066321771556883,0.7066321165638679,0.7066320513464267,0.7066319872189999,0.7066319127894579,0.7066318379699809,0.7066317685726583,0.7066316862357056,0.7066316137663298,0.7066315480716929,0.7066314694405931,0.7066313990300567,0.795632467159525,0.8844819209576396,1.1342906165716982,1.1342904364148816,1.1342902489050397,1.1342900405254353,1.1342897209304297 -PFF/Conservative,1.134294828542357,1.1342947398022933,1.1342957505366509,1.1342952930817178,0.7066327877897419,0.7066326090118996,0.7066325113174667,0.7066324468550261,0.7066323864018793,0.706632327040036,0.7066322497164201,0.7066321771556883,0.7066321165638679,0.7066320513464267,0.7066319872189999,0.7066319127894579,0.7066318379699809,0.7066317685726583,0.7066316862357056,0.7066316137663298,0.7066315480716929,0.7066314694405931,0.7066313990300567,0.795632467159525,0.8844819209576396,1.1342906165716982,1.1342904364148816,1.1342902489050397,1.1342900405254353,1.1342897209304297 -Year/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9338982594867445,0.9338983193994677,0.933897637001767,0.933897945853159,0.9214387405323156,0.9214390061952318,0.9214391513685581,0.9214392471593186,0.9214393369922734,0.9214394252035385,0.9214395401058357,0.921439647930493,0.921439737969422,0.9214398348819608,0.9214399301747241,0.9214400407763057,0.9214401519572952,0.9214402550809889,0.9214403774328017,0.921440485121471,0.921440582742929,0.9214406995877865,0.9214408042169564,0.9236879591727168,0.9259461106773804,0.9339011031573051,0.9339012247868033,0.9339013513804189,0.9339014920636806,0.9339017078314215 -2/nan,0.8721659590723708,0.8721660709771502,0.8721647963974841,0.8721653732687499,0.84904935255378,0.8490498421380562,0.8490501096748085,0.8490502862055318,0.8490504517567604,0.8490506143194273,0.849050826070454,0.8490510247782709,0.8490511907091571,0.8490513693072952,0.8490515449204005,0.84905174874584,0.8490519536390834,0.8490521436837178,0.8490523691635041,0.8490525676208918,0.8490527475256285,0.8490529628568293,0.8490531556759914,0.8531994459206587,0.8573761998785676,0.8721712704784316,0.8721714976582913,0.8721717341101726,0.8721719968787688,0.8721723998904456 -3/nan,0.8145142711612745,0.8145144279227974,0.8145126424317377,0.8145134505399393,0.7823469660669331,0.782347642749909,0.7823480125281368,0.7823482565216292,0.7823484853397397,0.7823487100272044,0.782349002700839,0.7823492773467142,0.7823495066896715,0.7823497535408167,0.7823499962661954,0.7823502779855606,0.7823505611808353,0.7823508238529854,0.7823511355022338,0.7823514098022252,0.7823516584595,0.7823519560818797,0.78235222258903,0.7880900549697462,0.7938841576649119,0.8145217116419156,0.8145220298872188,0.8145223611212936,0.8145227292212418,0.8145232937811165 -4/nan,0.7606734601646286,0.7606736553637192,0.760671432075065,0.7606724383290178,0.720884803071993,0.7208856344346583,0.7208860887388044,0.7208863885056955,0.720886669628359,0.7208869456761968,0.7208873052509203,0.720887642677032,0.7208879244446376,0.7208882277225929,0.7208885259317188,0.7208888720483692,0.7208892199783442,0.7208895426939166,0.7208899255821593,0.720890262583629,0.7208905680808186,0.7208909337359604,0.7208912611633591,0.727949294519319,0.7350939481182135,0.7606827250479613,0.7606831213275068,0.7606835337807456,0.760683992139499,0.7606846951306594 -5/nan,0.710391620485506,0.7103918483556273,0.7103892529496534,0.7103904276225835,0.6642511850115436,0.6642521425738906,0.664252665840883,0.6642530111120882,0.6642533349089232,0.6642536528606093,0.6642540670185432,0.6642544556657675,0.6642547802055874,0.6642551295210553,0.6642554729982828,0.6642558716554343,0.6642562724012215,0.6642566441050999,0.6642570851159292,0.6642574732744038,0.6642578251462706,0.664258246308156,0.6642586234393416,0.6723979982357687,0.6806573822425397,0.7104024360749962,0.710402898682407,0.7104033801706708,0.7104039152480353,0.710404735903747 -6/nan,0.6634334979253821,0.6634337532944018,0.6634308446811318,0.663432161110478,0.6120667753141348,0.6120678341163391,0.6120684127067256,0.612068794482433,0.6120691525133848,0.6120695040812306,0.6120699620269974,0.612070391764926,0.6120707506175724,0.6120711368653767,0.6120715166577161,0.6120719574640839,0.612072400579968,0.612072811583445,0.6120732992216346,0.6120737284195291,0.6120741174943302,0.6120745831851434,0.6120750001899953,0.6210859347422174,0.6302520557913267,0.6634456187360759,0.6634461371715953,0.663446676766607,0.6634472764180205,0.6634481961120392 -7/nan,0.6195793889977171,0.6195796672345228,0.6195764981617953,0.6195779324739974,0.5639820385671322,0.5639831767922275,0.5639837987839856,0.5639842091976048,0.5639845940853561,0.5639849720252239,0.5639854643227528,0.5639859262965523,0.5639863120678034,0.5639867272892467,0.5639871355710233,0.5639876094437388,0.5639880857992723,0.5639885276335875,0.5639890518513232,0.5639895132449985,0.5639899315058396,0.5639904321300213,0.563990880416163,0.5736895995329181,0.5835794398064024,0.6195925952225022,0.6195931600846264,0.6195937480011823,0.6195944013523744,0.6195954034067092 -8/nan,0.5786241129988287,0.5786244099644023,0.5786210275751302,0.5786225584334134,0.5196748993001461,0.5196760979342598,0.5196767529371314,0.5196771851327846,0.5196775904478669,0.519677988446356,0.5196785068719334,0.5196789933644481,0.5196793996100975,0.519679836869021,0.5196802668200066,0.51968076584317,0.5196812674809855,0.5196817327654442,0.5196822848058512,0.5196827706878936,0.5196832111478854,0.5196837383427049,0.5196842104216985,0.5299101753911742,0.5403631125600227,0.5786382081863923,0.5786388110725584,0.5786394385651629,0.5786401358972854,0.5786412054060243 -9/nan,0.5403760520266675,0.5403763640292639,0.5403728103719484,0.5403744187452643,0.47884858469738456,0.47884982722396024,0.4788505062123582,0.47885095423462687,0.4788513743920247,0.4788517869649414,0.4788523243749618,0.47885282868261014,0.4788532498048348,0.478853703076075,0.4788541487718088,0.4788546660691924,0.4788551860770392,0.4788556684003212,0.4788562406566442,0.4788567443319228,0.4788572009218241,0.4788577474228981,0.4788582367898238,0.48947164845193025,0.5003471224284766,0.5403908609542383,0.540391494369842,0.5403921536380124,0.5403928862824057,0.5403940099503184 -10/nan,0.5046562544560234,0.5046565782101246,0.5046528907063665,0.504654559657797,0.4412296367892399,0.44123090891400435,0.4412316040767198,0.4412320627714759,0.44123249293762606,0.4412329153386628,0.44123346555067516,0.44123398187182494,0.4412344130259732,0.441234877095034,0.44123533340817245,0.44123586302872086,0.4412363954243659,0.4412368892377694,0.44123747512671085,0.4412379908008952,0.4412384582680534,0.4412390177883868,0.441239518813529,0.45211906803146895,0.4632944720012669,0.504671621181289,0.5046722784563664,0.5046729625579147,0.5046737227997375,0.5046748887944725 -11/nan,0.4712975976755798,0.4712979302643213,0.4712941421367867,0.47129585662984713,0.40656608080860823,0.406567370212339,0.4065680748174404,0.40656853974270196,0.4065689757518942,0.4065694038905391,0.40656996157631825,0.40657048491094394,0.40657092192174443,0.4065713922946104,0.4065718548062475,0.40657239162115305,0.40657293124891686,0.40657343177039224,0.4065740256182529,0.40657454829760004,0.40657502211510665,0.4065755892363589,0.406576097067841,0.4176169392530584,0.42898571444790357,0.47131338375339143,0.4713140589663472,0.4713147617379962,0.4713155427280072,0.4713167405447905 -12/nan,0.440144006169508,0.4401443450102972,0.44014048567432,0.44014223239571915,0.3746257374434436,0.3746270335598665,0.3746277418333307,0.37462820917917883,0.3746286474584531,0.3746290778262435,0.37462963841572994,0.37463016447527,0.3746306037615586,0.3746310765836747,0.37463154150367683,0.37463208111391544,0.37463262355172494,0.3746331266796633,0.3746337236200566,0.3746342490213835,0.3746347253064631,0.374635295381267,0.37463580585758277,0.38574773833461395,0.39721765382919366,0.4401600890200945,0.4401607769279112,0.4401614929126547,0.44016228858648926,0.4401635089243189 -13/nan,0.41104972128522643,0.41105006409829603,0.4110461595200575,0.4110479267175859,0.3451946676808766,0.3451959614972711,0.34519666851402353,0.34519713503070626,0.34519757253242916,0.3451980021367455,0.3451985617318057,0.34519908685823547,0.34519952536537696,0.3451999973489124,0.34520046144439726,0.34520100009771854,0.3452015415736616,0.3452020438094973,0.3452026396915209,0.3452031641613816,0.3452036396021245,0.3452042086663917,0.34520471823787857,0.35631054117779076,0.3678021416555359,0.411065992701684,0.4110666886760872,0.4110674130567509,0.41106821806108673,0.41106945270949247 -14/nan,0.3838786192707845,0.3838789640504421,0.38387503707443305,0.3838768144087533,0.31807573982633813,0.31807702370465296,0.31807772529081524,0.3180781882242476,0.3180786223656238,0.31807904867029263,0.31807960396735097,0.31808012506058014,0.31808056019984177,0.3180810285584352,0.318081489089608,0.3180820236060633,0.3180825609235274,0.31808305930230196,0.31808365060815447,0.3180841710503302,0.31808464283996163,0.31808520753420816,0.31808571319259865,0.32911975661223986,0.3405649625647543,0.38389498405455535,0.3838956840236534,0.3838964125621525,0.3838972221872073,0.38389846392272275 -15/nan,0.35850357439116026,0.3585039193795166,0.3584999900277787,0.358501768436989,0.29308730909946556,0.2930885766159526,0.29308926926121015,0.2930897262951508,0.2930901549039961,0.29309057577604275,0.29309112399672227,0.29309163844950814,0.29309206804370913,0.2930925304339687,0.2930929850966006,0.2930935128017808,0.2930940432723407,0.2930945353004544,0.29309511907158126,0.29309563288207724,0.29309609866003067,0.29309665615884706,0.29309715537411224,0.3040039563085811,0.31534480251982194,0.3585199491051054,0.3585206495000575,0.3585213784818891,0.3585221885997351,0.3585234310912901 -16/nan,0.3348058641436813,0.3348062078066527,0.3348022935520996,0.3348040651280289,0.27006200096261695,0.27006324676417837,0.27006392754328035,0.2700643767475345,0.27006479801370087,0.27006521167565095,0.27006575050464215,0.27006625614428614,0.2700666783791114,0.2700671328482122,0.2700675797221132,0.2700680983873437,0.27006861977064367,0.27006910337009454,0.2700696771410298,0.2700701821498458,0.2700706399489776,0.2700711878978489,0.2700716785616242,0.2808047939831051,0.2919922934155557,0.3348221759731587,0.33482287367946395,0.33482359986300686,0.3348244068712289,0.3348256445937368 -nan/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +Tax Credit,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.13360675646798328,0.13360665069664457,0.13360654313197598,0.13360643372797903,0.1336063224370691,0.13360620921000507,0.1336058573930966,0.13360548620315568,0.1336050939946936,0.13360467893044212,0.1336042389525735,0.13360393066277498,0.1336036095223229,0.13360327471062125,0.13360292533568635,0.1336025604262132,0.13360217892255735,0.133601779666457,0.13360136138928855,0.1336009226986017,0.13360046206263168 +10 year CRF/Moderate,0.13360675646798328,0.13360665069664457,0.13360654313197598,0.13360643372797903,0.1336063224370691,0.13360620921000507,0.1336058573930966,0.13360548620315568,0.1336050939946936,0.13360467893044212,0.1336042389525735,0.13360393066277498,0.1336036095223229,0.13360327471062125,0.13360292533568635,0.1336025604262132,0.13360217892255735,0.133601779666457,0.13360136138928855,0.1336009226986017,0.13360046206263168 +10 year CRF/Conservative,0.13360675646798328,0.13360665069664457,0.13360654313197598,0.13360643372797903,0.1336063224370691,0.13360620921000507,0.1336058573930966,0.13360548620315568,0.1336050939946936,0.13360467893044212,0.1336042389525735,0.13360393066277498,0.1336036095223229,0.13360327471062125,0.13360292533568635,0.1336025604262132,0.13360217892255735,0.133601779666457,0.13360136138928855,0.1336009226986017,0.13360046206263168 +ITC Schedule/*,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896 +PTC/Advanced,0,0,0,0,0,0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0 +PTC/Moderate,0,0,0,0,0,0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0 +PTC/Conservative,0,0,0,0,0,0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0 +PVD/Advanced,0.8056438441938707,0.8056441766483741,0.8056445147399366,0.8056448586131563,0.8056452084176187,0.8056455643081156,0.8056466701266801,0.8056478368421545,0.8056490696273151,0.8056503742578683,0.8056517572029278,0.8056527262277362,0.8056537356482842,0.8056547880443067,0.8056558862199802,0.8056570332288704,0.8056582324022871,0.8056594873815994,0.8056608021551659,0.8056621811006747,0.8056636290338419 +PVD/Moderate,0.8056438441938707,0.8056441766483741,0.8056445147399366,0.8056448586131563,0.8056452084176187,0.8056455643081156,0.8056466701266801,0.8056478368421545,0.8056490696273151,0.8056503742578683,0.8056517572029278,0.8056527262277362,0.8056537356482842,0.8056547880443067,0.8056558862199802,0.8056570332288704,0.8056582324022871,0.8056594873815994,0.8056608021551659,0.8056621811006747,0.8056636290338419 +PVD/Conservative,0.8056438441938707,0.8056441766483741,0.8056445147399366,0.8056448586131563,0.8056452084176187,0.8056455643081156,0.8056466701266801,0.8056478368421545,0.8056490696273151,0.8056503742578683,0.8056517572029278,0.8056527262277362,0.8056537356482842,0.8056547880443067,0.8056558862199802,0.8056570332288704,0.8056582324022871,0.8056594873815994,0.8056608021551659,0.8056621811006747,0.8056636290338419 +PFF/Advanced,0.7052695564825368,0.705269458532469,0.7052693589215716,0.705269257607242,0.7052691545454082,0.7052690496904643,0.7052687238864757,0.7052683801406141,0.7052680169288399,0.7052676325494747,0.7052672250965424,0.7052669395956854,0.7052666421931536,0.7052663321288873,0.7052660085767004,0.7052656706369304,0.7052653173280831,0.7052649475773131,0.7052645602095423,0.7052641539349856,0.7052637273348032 +PFF/Moderate,0.7052695564825368,0.705269458532469,0.7052693589215716,0.705269257607242,0.7052691545454082,0.7052690496904643,0.7052687238864757,0.7052683801406141,0.7052680169288399,0.7052676325494747,0.7052672250965424,0.7052669395956854,0.7052666421931536,0.7052663321288873,0.7052660085767004,0.7052656706369304,0.7052653173280831,0.7052649475773131,0.7052645602095423,0.7052641539349856,0.7052637273348032 +PFF/Conservative,0.7052695564825368,0.705269458532469,0.7052693589215716,0.705269257607242,0.7052691545454082,0.7052690496904643,0.7052687238864757,0.7052683801406141,0.7052680169288399,0.7052676325494747,0.7052672250965424,0.7052669395956854,0.7052666421931536,0.7052663321288873,0.7052660085767004,0.7052656706369304,0.7052653173280831,0.7052649475773131,0.7052645602095423,0.7052641539349856,0.7052637273348032 +Year/nan,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039.0,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +1/nan,0.9234591932680972,0.9234593380607743,0.9234594853084832,0.923459635074197,0.9234597874230616,0.9234599424224892,0.9234604240344024,0.9234609321678058,0.9234614690754618,0.9234620372727042,0.9234626395768389,0.9234630616086975,0.9234635012333081,0.9234639595741392,0.9234644378524004,0.923464937397906,0.923465459661423,0.9234660062287436,0.9234665788367664,0.9234671793919347,0.9234678099914423 +2/nan,0.8527768816313649,0.8527771490516435,0.8527774210062087,0.8527776976113692,0.852777978987446,0.8527782652589471,0.8527791547577983,0.8527800932402327,0.85278108486701,0.8527821342838532,0.8527832466942229,0.8527840261557091,0.85278483811008,0.8527856846323473,0.8527865679780499,0.8527874906033184,0.8527884551876833,0.8527894646600661,0.8527905222284817,0.8527916314140956,0.8527927960903905 +3/nan,0.7875046511489838,0.787505021576585,0.7875053982850893,0.7875057814356089,0.787506171194815,0.7875065677351776,0.7875077998603356,0.7875090998377736,0.7875104734310551,0.7875119270755319,0.7875134679791537,0.7875145476847428,0.7875156723998142,0.7875168449987304,0.7875180686059277,0.7875193466237108,0.7875206827638488,0.7875220810835796,0.7875235460267554,0.7875250824710212,0.7875266957820715 +4/nan,0.727228409844915,0.7272288659446489,0.7272293297780006,0.7272298015433478,0.7272302814459131,0.727230769698059,0.7272322867894248,0.7272338874268199,0.7272355787069544,0.7272373685537237,0.7272392658423398,0.7272405952663412,0.7272419801104353,0.7272434239138613,0.7272449305237811,0.7272465041295049,0.7272481493013954,0.7272498710352021,0.7272516748027267,0.7272535666099148,0.7272555530636663 +5/nan,0.6715657606770263,0.6715662871639331,0.6715668225780256,0.6715673671483007,0.6715679211116561,0.6715684847132322,0.6715702359300704,0.6715720835871882,0.6715740358766678,0.6715761019454621,0.6715782920386895,0.6715798266307871,0.6715814251966264,0.6715830918217486,0.6715848309471515,0.6715866474087993,0.6715885464825323,0.6715905339352469,0.6715926160833825,0.6715947998599824,0.671597092891819 +6/nan,0.6201635755812828,0.6201641590083375,0.620164752328157,0.620165355794509,0.6201659696699173,0.6201665942260397,0.6201685348408664,0.6201705823273004,0.6201727457636045,0.6201750352862176,0.6201774622485535,0.620179162815105,0.6201809342753315,0.6201827811567545,0.6201847083808106,0.6201867213066363,0.6201888257808387,0.6201910281942121,0.6201933355465552,0.6201957555209889,0.6201982965694274 +7/nan,0.57269575520055,0.5726963837668562,0.5726970229914229,0.5726976731476568,0.5726983345183987,0.5726990073963297,0.5727010981569405,0.5727033040590198,0.572705634883421,0.5727081015510816,0.5727107162941146,0.5727125484391558,0.5727144569640418,0.5727164467467183,0.5727185230895402,0.5727206917664456,0.5727229590765804,0.5727253319054072,0.5727278177945402,0.5727304250218175,0.5727331626933921 +8/nan,0.5288611600855636,0.5288618234631401,0.5288624980893599,0.528863184252777,0.5288638822519018,0.5288645923956313,0.5288667989489763,0.5288691270219247,0.528871586937239,0.5288741902209446,0.5288769497829053,0.5288788834033422,0.5288808976349468,0.5288829976259561,0.5288851889725392,0.528887477768586,0.5288898706623046,0.5288923749207182,0.5288949985033709,0.5288977501468417,0.5289006394619392 +9/nan,0.4883817002434445,0.4883823894208855,0.488383090284559,0.4883838031342473,0.4883845282800764,0.4883852660429629,0.4883875584151386,0.48838997703444015,0.4883925326253335,0.48839523716238514,0.4883981040578691,0.4884001128878398,0.4884022054653828,0.48840438713910556,0.4884066637229866,0.48840904154810366,0.48841152752143574,0.48841412919287086,0.48841685483178454,0.4884197135148441,0.4884227152269904 +10/nan,0.451000570913713,0.4510012780551502,0.45100199718754536,0.4510027286185005,0.4510034726662315,0.45100422966002657,0.45100658178717035,0.4510090634536374,0.45101168566367583,0.45101446070426165,0.45101740233760346,0.45101946353743805,0.4510216106691319,0.45102384922085914,0.4510261851583141,0.4510286249777908,0.4510311757665204,0.4510338452714302,0.45103664197772175,0.4510395751989699,0.4510426551807426 +11/nan,0.41648062337942865,0.4164813416973722,0.41648207219590866,0.4164828151875076,0.4164835709954207,0.4164843399541473,0.4164867292594867,0.41648925015302507,0.41649191381317846,0.4164947327214074,0.4164977208577725,0.41649981464339486,0.4165019957204025,0.41650426966386406,0.4165066425339352,0.41650912092977926,0.41651171205086185,0.41651442376680076,0.4165172646971902,0.4165202443031291,0.41652337299248565 +12/nan,0.3846028604777614,0.3846035841185185,0.3846043200302443,0.38460506852773,0.38460582993662884,0.38460660459392526,0.384609011606667,0.38461155118418294,0.3846142345879684,0.3846170743922613,0.384620084681056,0.38462219399004444,0.38462439123862324,0.38462668204332695,0.3846290725093912,0.3846315692850754,0.38463417962341545,0.38463691145259404,0.3846397734563621,0.38464277516625023,0.3846459270676194 +13/nan,0.35516504726539605,0.35516577120588844,0.35516650742254857,0.3551672562303041,0.3551680179549494,0.35516879293361525,0.35517120094574506,0.35517374157905124,0.3551764260999395,0.3551792670881448,0.35518227863383534,0.3551843888247009,0.35518658699294875,0.35518887875759414,0.3551912702265751,0.3551937680511005,0.3551963794874317,0.3551991124672859,0.35520197567829553,0.3552049786562632,0.35520813189126244 +14/nan,0.32798042802472827,0.3279811479796342,0.3279818801432383,0.32798262482874047,0.3279833823601477,0.32798415307274137,0.3279865478301657,0.32798907448011805,0.3279917442272223,0.3279945695822441,0.32799756455811785,0.32799966313967227,0.3280018492156173,0.3280041283741867,0.3280065066898642,0.3280089907774359,0.32801158785343437,0.3280143058061589,0.3280171532756959,0.32802013974567173,0.32802327564877554 +15/nan,0.30287654147144083,0.3028772538096858,0.30287797822758344,0.30287871503502595,0.30287946455259873,0.3028802271120426,0.3028825965368246,0.3028850964602657,0.30288773796869384,0.3028905334408028,0.3028934967416142,0.30289557312958326,0.3028977360876536,0.30289999114509064,0.3029023443122851,0.30290480213423515,0.302907371751345,0.3029100609687074,0.3029128783352822,0.30291583323468374,0.30291893598959396 +16/nan,0.2796941266470481,0.27969482831675757,0.2796955418853182,0.2796962676579868,0.2796970059505535,0.2796977570897973,0.27970009103053683,0.2797025535169327,0.2797051554695135,0.2797079090818599,0.27971082801166974,0.2797128733099661,0.27971500388314713,0.27971722517781716,0.2797195431145186,0.27972196414041656,0.27972449528918936,0.27972714424927747,0.2797299194418807,0.279732830110391,0.27973588642324815 diff --git a/tests/data/Nuclear/Market/TechLife/df_vom.csv b/tests/data/Nuclear/Market/TechLife/df_vom.csv index b20eb58..5545f55 100644 --- a/tests/data/Nuclear/Market/TechLife/df_vom.csv +++ b/tests/data/Nuclear/Market/TechLife/df_vom.csv @@ -1,5 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Nuclear - AP1000/Moderate,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47 -Nuclear - AP1000/Conservative,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47 -Nuclear - Small Modular Reactor/Moderate,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13 -Nuclear - Small Modular Reactor/Conservative,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9 +Nuclear - Large/Moderate,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8 +Nuclear - Large/Conservative,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4 +Nuclear - Small/Advanced,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2 +Nuclear - Small/Moderate,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6 +Nuclear - Small/Conservative,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8 diff --git a/tests/data/Nuclear/Market/df_cff.csv b/tests/data/Nuclear/Market/df_cff.csv index bdf7961..635d461 100644 --- a/tests/data/Nuclear/Market/df_cff.csv +++ b/tests/data/Nuclear/Market/df_cff.csv @@ -1,3 +1,7 @@ -Construction Finance Factor,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CFF/Moderate,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818 -CFF/Conservative,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,1.2095957533845003,1.2095957533845003,1.2095957533845003,1.2095957533845003,1.2095957533845003,1.2095957533845003,1.2095957533845003,1.2095957533845003,1.2095957533845003,1.2095957533845003,1.2095957533845003,1.2095957533845003,1.2095957533845003,1.2095957533845003,1.2095957533845003,1.2095957533845003,1.2095957533845003,1.2095957533845003,1.2095957533845003,1.2095957533845003,1.2095957533845003 +Nuclear - Large/Moderate,1.3019417042656412,1.3019417042656412,1.3019417042656412,1.3019417042656412,1.3019417042656412,1.3019417042656412,1.3019417042656412,1.3019417042656412,1.3019417042656412,1.3019417042656412,1.3019417042656412,1.3019417042656412,1.3019417042656412,1.3019417042656412,1.3019417042656412,1.3019417042656412,1.3019417042656412,1.3019417042656412,1.3019417042656412,1.3019417042656412,1.3019417042656412 +Nuclear - Large/Conservative,1.5077856929991917,1.5077856929991917,1.5077856929991917,1.5077856929991917,1.5077856929991917,1.5077856929991917,1.5077856929991917,1.5077856929991917,1.5077856929991917,1.5077856929991917,1.5077856929991917,1.5077856929991917,1.5077856929991917,1.5077856929991917,1.5077856929991917,1.5077856929991917,1.5077856929991917,1.5077856929991917,1.5077856929991917,1.5077856929991917,1.5077856929991917 +Nuclear - Small/Advanced,1.1458464766908742,1.1458464766908742,1.1458464766908742,1.1458464766908742,1.1458464766908742,1.1458464766908742,1.1458464766908742,1.1458464766908742,1.1458464766908742,1.1458464766908742,1.1458464766908742,1.1458464766908742,1.1458464766908742,1.1458464766908742,1.1458464766908742,1.1458464766908742,1.1458464766908742,1.1458464766908742,1.1458464766908742,1.1458464766908742,1.1458464766908742 +Nuclear - Small/Moderate,1.1913581082779259,1.1913581082779259,1.1913581082779259,1.1913581082779259,1.1913581082779259,1.1913581082779259,1.1913581082779259,1.1913581082779259,1.1913581082779259,1.1913581082779259,1.1913581082779259,1.1913581082779259,1.1913581082779259,1.1913581082779259,1.1913581082779259,1.1913581082779259,1.1913581082779259,1.1913581082779259,1.1913581082779259,1.1913581082779259,1.1913581082779259 +Nuclear - Small/Conservative,1.2555571136663268,1.2555571136663268,1.2555571136663268,1.2555571136663268,1.2555571136663268,1.2555571136663268,1.2555571136663268,1.2555571136663268,1.2555571136663268,1.2555571136663268,1.2555571136663268,1.2555571136663268,1.2555571136663268,1.2555571136663268,1.2555571136663268,1.2555571136663268,1.2555571136663268,1.2555571136663268,1.2555571136663268,1.2555571136663268,1.2555571136663268 diff --git a/tests/data/Nuclear/Market/df_just_wacc.csv b/tests/data/Nuclear/Market/df_just_wacc.csv index cb383c7..d5b9283 100644 --- a/tests/data/Nuclear/Market/df_just_wacc.csv +++ b/tests/data/Nuclear/Market/df_just_wacc.csv @@ -1,7 +1,7 @@ -WACC Type,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -WACC Nominal - Advanced,0.07078045155538037,0.07078038286120727,0.07078116527893938,0.07078081115860434,0.08525934065057822,0.08525902775611709,0.08525885677286478,0.08525874395178452,0.08525863814774964,0.08525853425373907,0.08525839892342901,0.08525827192909435,0.0852581658825581,0.08525805174040806,0.08525793950602863,0.08525780924118304,0.08525767829395117,0.08525755683650507,0.08525741273252099,0.0852572858985816,0.08525717092166335,0.0852570333037792,0.08525691007335359,0.08261668896889228,0.07997645701912956,0.0707771910957485,0.07077705163978784,0.07077690649218916,0.0707767451899652,0.070776497798749 -WACC Nominal - Moderate,0.07078045155538037,0.07078038286120727,0.07078116527893938,0.07078081115860434,0.08525934065057822,0.08525902775611709,0.08525885677286478,0.08525874395178452,0.08525863814774964,0.08525853425373907,0.08525839892342901,0.08525827192909435,0.0852581658825581,0.08525805174040806,0.08525793950602863,0.08525780924118304,0.08525767829395117,0.08525755683650507,0.08525741273252099,0.0852572858985816,0.08525717092166335,0.0852570333037792,0.08525691007335359,0.08261668896889228,0.07997645701912956,0.0707771910957485,0.07077705163978784,0.07077690649218916,0.0707767451899652,0.070776497798749 -WACC Nominal - Conservative,0.07078045155538037,0.07078038286120727,0.07078116527893938,0.07078081115860434,0.08525934065057822,0.08525902775611709,0.08525885677286478,0.08525874395178452,0.08525863814774964,0.08525853425373907,0.08525839892342901,0.08525827192909435,0.0852581658825581,0.08525805174040806,0.08525793950602863,0.08525780924118304,0.08525767829395117,0.08525755683650507,0.08525741273252099,0.0852572858985816,0.08525717092166335,0.0852570333037792,0.08525691007335359,0.08261668896889228,0.07997645701912956,0.0707771910957485,0.07077705163978784,0.07077690649218916,0.0707767451899652,0.070776497798749 -WACC Real - Advanced,0.04171655954409981,0.04242638518419728,0.04435888547638678,0.0446642060083946,0.05878960063471039,0.05878929537182165,0.0587891285588924,0.058789018489545875,0.0587889152660972,0.058788813906087034,0.0587886818765162,0.05878855797960436,0.058788454519569155,0.058788343161373824,0.05878823366441832,0.05878810657676414,0.05878797882336717,0.058787860328297636,0.05878771973904495,0.05878759599861638,0.058787483826013176,0.058787349564662694,0.05878722933985725,0.056211403872090004,0.05363556782354095,0.044660674239754616,0.04466053818515903,0.044660396577745676,0.044660239209722175,0.04465999785243824 -WACC Real - Moderate,0.04171655954409981,0.04242638518419728,0.04435888547638678,0.0446642060083946,0.05878960063471039,0.05878929537182165,0.0587891285588924,0.058789018489545875,0.0587889152660972,0.058788813906087034,0.0587886818765162,0.05878855797960436,0.058788454519569155,0.058788343161373824,0.05878823366441832,0.05878810657676414,0.05878797882336717,0.058787860328297636,0.05878771973904495,0.05878759599861638,0.058787483826013176,0.058787349564662694,0.05878722933985725,0.056211403872090004,0.05363556782354095,0.044660674239754616,0.04466053818515903,0.044660396577745676,0.044660239209722175,0.04465999785243824 -WACC Real - Conservative,0.04171655954409981,0.04242638518419728,0.04435888547638678,0.0446642060083946,0.05878960063471039,0.05878929537182165,0.0587891285588924,0.058789018489545875,0.0587889152660972,0.058788813906087034,0.0587886818765162,0.05878855797960436,0.058788454519569155,0.058788343161373824,0.05878823366441832,0.05878810657676414,0.05878797882336717,0.058787860328297636,0.05878771973904495,0.05878759599861638,0.058787483826013176,0.058787349564662694,0.05878722933985725,0.056211403872090004,0.05363556782354095,0.044660674239754616,0.04466053818515903,0.044660396577745676,0.044660239209722175,0.04465999785243824 +WACC Type,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +WACC Nominal - Advanced,0.08288488250469087,0.08288471271508051,0.0828845400466576,0.08288436442558006,0.08288418577545843,0.08288400401724541,0.08288343926122181,0.08288284340575229,0.08288221380927344,0.08288154752234153,0.08288084124143122,0.08288034635405218,0.08287983083735917,0.08287929337400003,0.08287873253201812,0.08287814675211241,0.08287753433315975,0.08287689341571575,0.08287622196315766,0.08287551774006631,0.08287477828736334 +WACC Nominal - Moderate,0.08288488250469087,0.08288471271508051,0.0828845400466576,0.08288436442558006,0.08288418577545843,0.08288400401724541,0.08288343926122181,0.08288284340575229,0.08288221380927344,0.08288154752234153,0.08288084124143122,0.08288034635405218,0.08287983083735917,0.08287929337400003,0.08287873253201812,0.08287814675211241,0.08287753433315975,0.08287689341571575,0.08287622196315766,0.08287551774006631,0.08287477828736334 +WACC Nominal - Conservative,0.08288488250469087,0.08288471271508051,0.0828845400466576,0.08288436442558006,0.08288418577545843,0.08288400401724541,0.08288343926122181,0.08288284340575229,0.08288221380927344,0.08288154752234153,0.08288084124143122,0.08288034635405218,0.08287983083735917,0.08287929337400003,0.08287873253201812,0.08287814675211241,0.08287753433315975,0.08287689341571575,0.08287622196315766,0.08287551774006631,0.08287477828736334 +WACC Real - Advanced,0.0564730561021376,0.056472890453737046,0.05647272199673914,0.056472550659102616,0.05647237636630109,0.05647219904121514,0.05647164805972871,0.056471066737319386,0.05647045249685223,0.056469802460821006,0.056469113406274474,0.05646863058931939,0.056468127646204014,0.056467603291707524,0.05646705612879832,0.05646648463620729,0.05646588715430245,0.056465261868991146,0.056464606793324545,0.0564639197464063,0.056463198329135045 +WACC Real - Moderate,0.0564730561021376,0.056472890453737046,0.05647272199673914,0.056472550659102616,0.05647237636630109,0.05647219904121514,0.05647164805972871,0.056471066737319386,0.05647045249685223,0.056469802460821006,0.056469113406274474,0.05646863058931939,0.056468127646204014,0.056467603291707524,0.05646705612879832,0.05646648463620729,0.05646588715430245,0.056465261868991146,0.056464606793324545,0.0564639197464063,0.056463198329135045 +WACC Real - Conservative,0.0564730561021376,0.056472890453737046,0.05647272199673914,0.056472550659102616,0.05647237636630109,0.05647219904121514,0.05647164805972871,0.056471066737319386,0.05647045249685223,0.056469802460821006,0.056469113406274474,0.05646863058931939,0.056468127646204014,0.056467603291707524,0.05646705612879832,0.05646648463620729,0.05646588715430245,0.056465261868991146,0.056464606793324545,0.0564639197464063,0.056463198329135045 diff --git a/tests/data/Nuclear/Market/df_wacc.csv b/tests/data/Nuclear/Market/df_wacc.csv index 842f50a..b629e31 100644 --- a/tests/data/Nuclear/Market/df_wacc.csv +++ b/tests/data/Nuclear/Market/df_wacc.csv @@ -1,25 +1,25 @@ -WACC,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Inflation Rate,0.0279,0.0272,0.0253,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 -Interest Rate Nominal - Advanced,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08 -Interest Rate Nominal - Moderate,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08 -Interest Rate Nominal - Conservative,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08 -Calculated Interest Rate Real - Advanced,0.050685864383694934,0.05140186915887868,0.053350238954452234,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612 -Calculated Interest Rate Real - Moderate,0.050685864383694934,0.05140186915887868,0.053350238954452234,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612 -Calculated Interest Rate Real - Conservative,0.050685864383694934,0.05140186915887868,0.053350238954452234,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612 -Interest During Construction - Nominal,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065 -Rate of Return on Equity Nominal - Advanced,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Rate of Return on Equity Nominal - Moderate,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Rate of Return on Equity Nominal - Conservative,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Calculated Rate of Return on Equity Real - Advanced,0.0798715828387977,0.08060747663551426,0.08260996781429819,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Moderate,0.0798715828387977,0.08060747663551426,0.08260996781429819,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Conservative,0.0798715828387977,0.08060747663551426,0.08260996781429819,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Debt Fraction - Advanced,0.77521245344362,0.775213811250647,0.775198346004519,0.775205345536758,0.48902315285859,0.489029337521405,0.489032717171395,0.489034947189585,0.48903703850906,0.48903909207505,0.489041767010021,0.489044277176345,0.489046373289095,0.489048629419512,0.48905084784099,0.489053422652138,0.489056010951313,0.489058411675659,0.489061260030815,0.489063767026771,0.489066039657192,0.489068759808286,0.489071195577293,0.541257729109498,0.593444477009615,0.775276899593839,0.7752796560763,0.775282525059512,0.775285713354578,0.775290603282159 -Debt Fraction - Moderate,0.77521245344362,0.775213811250647,0.775198346004519,0.775205345536758,0.48902315285859,0.489029337521405,0.489032717171395,0.489034947189585,0.48903703850906,0.48903909207505,0.489041767010021,0.489044277176345,0.489046373289095,0.489048629419512,0.48905084784099,0.489053422652138,0.489056010951313,0.489058411675659,0.489061260030815,0.489063767026771,0.489066039657192,0.489068759808286,0.489071195577293,0.541257729109498,0.593444477009615,0.775276899593839,0.7752796560763,0.775282525059512,0.775285713354578,0.775290603282159 -Debt Fraction - Conservative,0.77521245344362,0.775213811250647,0.775198346004519,0.775205345536758,0.48902315285859,0.489029337521405,0.489032717171395,0.489034947189585,0.48903703850906,0.48903909207505,0.489041767010021,0.489044277176345,0.489046373289095,0.489048629419512,0.48905084784099,0.489053422652138,0.489056010951313,0.489058411675659,0.489061260030815,0.489063767026771,0.489066039657192,0.489068759808286,0.489071195577293,0.541257729109498,0.593444477009615,0.775276899593839,0.7752796560763,0.775282525059512,0.775285713354578,0.775290603282159 -Tax Rate (Federal and State),0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996 -WACC Nominal - Advanced,0.07078045155538037,0.07078038286120727,0.07078116527893938,0.07078081115860434,0.08525934065057822,0.08525902775611709,0.08525885677286478,0.08525874395178452,0.08525863814774964,0.08525853425373907,0.08525839892342901,0.08525827192909435,0.0852581658825581,0.08525805174040806,0.08525793950602863,0.08525780924118304,0.08525767829395117,0.08525755683650507,0.08525741273252099,0.0852572858985816,0.08525717092166335,0.0852570333037792,0.08525691007335359,0.08261668896889228,0.07997645701912956,0.0707771910957485,0.07077705163978784,0.07077690649218916,0.0707767451899652,0.070776497798749 -WACC Nominal - Moderate,0.07078045155538037,0.07078038286120727,0.07078116527893938,0.07078081115860434,0.08525934065057822,0.08525902775611709,0.08525885677286478,0.08525874395178452,0.08525863814774964,0.08525853425373907,0.08525839892342901,0.08525827192909435,0.0852581658825581,0.08525805174040806,0.08525793950602863,0.08525780924118304,0.08525767829395117,0.08525755683650507,0.08525741273252099,0.0852572858985816,0.08525717092166335,0.0852570333037792,0.08525691007335359,0.08261668896889228,0.07997645701912956,0.0707771910957485,0.07077705163978784,0.07077690649218916,0.0707767451899652,0.070776497798749 -WACC Nominal - Conservative,0.07078045155538037,0.07078038286120727,0.07078116527893938,0.07078081115860434,0.08525934065057822,0.08525902775611709,0.08525885677286478,0.08525874395178452,0.08525863814774964,0.08525853425373907,0.08525839892342901,0.08525827192909435,0.0852581658825581,0.08525805174040806,0.08525793950602863,0.08525780924118304,0.08525767829395117,0.08525755683650507,0.08525741273252099,0.0852572858985816,0.08525717092166335,0.0852570333037792,0.08525691007335359,0.08261668896889228,0.07997645701912956,0.0707771910957485,0.07077705163978784,0.07077690649218916,0.0707767451899652,0.070776497798749 -WACC Real - Advanced,0.04171655954409981,0.04242638518419728,0.04435888547638678,0.0446642060083946,0.05878960063471039,0.05878929537182165,0.0587891285588924,0.058789018489545875,0.0587889152660972,0.058788813906087034,0.0587886818765162,0.05878855797960436,0.058788454519569155,0.058788343161373824,0.05878823366441832,0.05878810657676414,0.05878797882336717,0.058787860328297636,0.05878771973904495,0.05878759599861638,0.058787483826013176,0.058787349564662694,0.05878722933985725,0.056211403872090004,0.05363556782354095,0.044660674239754616,0.04466053818515903,0.044660396577745676,0.044660239209722175,0.04465999785243824 -WACC Real - Moderate,0.04171655954409981,0.04242638518419728,0.04435888547638678,0.0446642060083946,0.05878960063471039,0.05878929537182165,0.0587891285588924,0.058789018489545875,0.0587889152660972,0.058788813906087034,0.0587886818765162,0.05878855797960436,0.058788454519569155,0.058788343161373824,0.05878823366441832,0.05878810657676414,0.05878797882336717,0.058787860328297636,0.05878771973904495,0.05878759599861638,0.058787483826013176,0.058787349564662694,0.05878722933985725,0.056211403872090004,0.05363556782354095,0.044660674239754616,0.04466053818515903,0.044660396577745676,0.044660239209722175,0.04465999785243824 -WACC Real - Conservative,0.04171655954409981,0.04242638518419728,0.04435888547638678,0.0446642060083946,0.05878960063471039,0.05878929537182165,0.0587891285588924,0.058789018489545875,0.0587889152660972,0.058788813906087034,0.0587886818765162,0.05878855797960436,0.058788454519569155,0.058788343161373824,0.05878823366441832,0.05878810657676414,0.05878797882336717,0.058787860328297636,0.05878771973904495,0.05878759599861638,0.058787483826013176,0.058787349564662694,0.05878722933985725,0.056211403872090004,0.05363556782354095,0.044660674239754616,0.04466053818515903,0.044660396577745676,0.044660239209722175,0.04465999785243824 +WACC,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Inflation Rate,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 +Interest Rate Nominal - Advanced,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08 +Interest Rate Nominal - Moderate,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08 +Interest Rate Nominal - Conservative,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08 +Calculated Interest Rate Real - Advanced,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612 +Calculated Interest Rate Real - Moderate,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612 +Calculated Interest Rate Real - Conservative,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612 +Interest During Construction - Nominal,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065 +Rate of Return on Equity Nominal - Advanced,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Rate of Return on Equity Nominal - Moderate,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Rate of Return on Equity Nominal - Conservative,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Calculated Rate of Return on Equity Real - Advanced,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Calculated Rate of Return on Equity Real - Moderate,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Calculated Rate of Return on Equity Real - Conservative,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Debt Fraction - Advanced,0.485065746080653,0.485069470190373,0.485073257443025,0.485077109458237,0.48508102791151,0.485085014536642,0.485097401710348,0.485110471009118,0.485124280372139,0.485138894491544,0.485154385825776,0.485165240523509,0.48517654769786,0.4851883362432,0.485200637567597,0.485213485872249,0.485226918469035,0.485240976142399,0.485255703562957,0.485271149761662,0.485287368675133 +Debt Fraction - Moderate,0.485065746080653,0.485069470190373,0.485073257443025,0.485077109458237,0.48508102791151,0.485085014536642,0.485097401710348,0.485110471009118,0.485124280372139,0.485138894491544,0.485154385825776,0.485165240523509,0.48517654769786,0.4851883362432,0.485200637567597,0.485213485872249,0.485226918469035,0.485240976142399,0.485255703562957,0.485271149761662,0.485287368675133 +Debt Fraction - Conservative,0.485065746080653,0.485069470190373,0.485073257443025,0.485077109458237,0.48508102791151,0.485085014536642,0.485097401710348,0.485110471009118,0.485124280372139,0.485138894491544,0.485154385825776,0.485165240523509,0.48517654769786,0.4851883362432,0.485200637567597,0.485213485872249,0.485226918469035,0.485240976142399,0.485255703562957,0.485271149761662,0.485287368675133 +Tax Rate (Federal and State),0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996 +WACC Nominal - Advanced,0.08288488250469087,0.08288471271508051,0.0828845400466576,0.08288436442558006,0.08288418577545843,0.08288400401724541,0.08288343926122181,0.08288284340575229,0.08288221380927344,0.08288154752234153,0.08288084124143122,0.08288034635405218,0.08287983083735917,0.08287929337400003,0.08287873253201812,0.08287814675211241,0.08287753433315975,0.08287689341571575,0.08287622196315766,0.08287551774006631,0.08287477828736334 +WACC Nominal - Moderate,0.08288488250469087,0.08288471271508051,0.0828845400466576,0.08288436442558006,0.08288418577545843,0.08288400401724541,0.08288343926122181,0.08288284340575229,0.08288221380927344,0.08288154752234153,0.08288084124143122,0.08288034635405218,0.08287983083735917,0.08287929337400003,0.08287873253201812,0.08287814675211241,0.08287753433315975,0.08287689341571575,0.08287622196315766,0.08287551774006631,0.08287477828736334 +WACC Nominal - Conservative,0.08288488250469087,0.08288471271508051,0.0828845400466576,0.08288436442558006,0.08288418577545843,0.08288400401724541,0.08288343926122181,0.08288284340575229,0.08288221380927344,0.08288154752234153,0.08288084124143122,0.08288034635405218,0.08287983083735917,0.08287929337400003,0.08287873253201812,0.08287814675211241,0.08287753433315975,0.08287689341571575,0.08287622196315766,0.08287551774006631,0.08287477828736334 +WACC Real - Advanced,0.0564730561021376,0.056472890453737046,0.05647272199673914,0.056472550659102616,0.05647237636630109,0.05647219904121514,0.05647164805972871,0.056471066737319386,0.05647045249685223,0.056469802460821006,0.056469113406274474,0.05646863058931939,0.056468127646204014,0.056467603291707524,0.05646705612879832,0.05646648463620729,0.05646588715430245,0.056465261868991146,0.056464606793324545,0.0564639197464063,0.056463198329135045 +WACC Real - Moderate,0.0564730561021376,0.056472890453737046,0.05647272199673914,0.056472550659102616,0.05647237636630109,0.05647219904121514,0.05647164805972871,0.056471066737319386,0.05647045249685223,0.056469802460821006,0.056469113406274474,0.05646863058931939,0.056468127646204014,0.056467603291707524,0.05646705612879832,0.05646648463620729,0.05646588715430245,0.056465261868991146,0.056464606793324545,0.0564639197464063,0.056463198329135045 +WACC Real - Conservative,0.0564730561021376,0.056472890453737046,0.05647272199673914,0.056472550659102616,0.05647237636630109,0.05647219904121514,0.05647164805972871,0.056471066737319386,0.05647045249685223,0.056469802460821006,0.056469113406274474,0.05646863058931939,0.056468127646204014,0.056467603291707524,0.05646705612879832,0.05646648463620729,0.05646588715430245,0.056465261868991146,0.056464606793324545,0.0564639197464063,0.056463198329135045 diff --git a/tests/data/Nuclear/R&D/20/df_capex.csv b/tests/data/Nuclear/R&D/20/df_capex.csv index 60e3235..cc4ec53 100644 --- a/tests/data/Nuclear/R&D/20/df_capex.csv +++ b/tests/data/Nuclear/R&D/20/df_capex.csv @@ -1,5 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Nuclear - AP1000/Moderate,9440.137740281305,9125.578812324591,8811.019884367877,8496.460956411165,8106.020999108236,7955.8390899990745,7876.01856107963,7824.190587187448,7776.180138397104,7729.585847597757,7669.6939714435775,7614.298915202857,7568.628425456018,7520.057306005849,7472.879672885881,7418.832364307567,7365.2548747921555,7316.221379078446,7258.853541705661,7209.071923113202,7164.507899861085,7111.859612930891,7065.342406721711,7015.019822833318,6961.424610483644,6908.919408126865,6859.154724724843,6808.084183300848,6752.178481585704,6668.125163821207 -Nuclear - AP1000/Conservative,9440.137740281305,9125.578812324591,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877 -Nuclear - Small Modular Reactor/Moderate,10134.586099186756,9796.888469862479,9459.1908405382,9121.493211213921,8852.827433325652,8689.08339857061,8602.18254910018,8545.853565844529,8493.694797352426,8443.082506209288,8377.945242482692,8317.720344615853,8268.118191195166,8215.3478946904,8164.099090760716,8105.346778014676,8047.106221865849,7993.830181837401,7931.449461934703,7877.356651843475,7828.9663117330365,7771.740733478147,7721.216851851221,7666.533965389165,7608.274527902607,7551.205020104116,7497.133281011753,7441.632604686805,7380.848298240607,7289.292290932208 -Nuclear - Small Modular Reactor/Conservative,10134.586099186756,9796.888469862479,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,6471.3372806070765,6168.938342260952,5866.539403914827,5564.140465568701,5261.741527222576,4959.342588876451,4717.423438199551,4475.504287522651,4233.585136845752,3991.665986168851,3749.746835491951,3628.787260153501,3507.827684815051,3386.8681094766007,3265.908534138151,3144.948958799701,3084.469171130476,3023.989383461251,2963.5095957920257,2903.0298081228007,2842.5500204535756 +Nuclear - Large/Moderate,7616.358969954001,7551.261884740718,7486.164799527437,7421.067714314155,7355.970629100872,7290.87354388759,7095.582288247744,6900.291032607898,6704.999776968052,6509.708521328206,6314.417265688359,6184.223095261796,6054.028924835231,5923.834754408667,5793.640583982103,5663.446413555539,5533.252243128975,5403.058072702411,5272.863902275847,5142.6697318492825,5012.475561422719 +Nuclear - Large/Conservative,11836.117690043655,11836.117690043655,11836.117690043655,11836.117690043655,11836.117690043655,11836.117690043655,11760.728405393696,11685.339120743736,11609.949836093776,11534.560551443818,11459.171266793857,11233.003412843978,11006.8355588941,10780.66770494422,10554.499850994342,10328.331997044463,10102.164143094584,9875.996289144707,9649.828435194828,9423.660581244949,9197.49272729507 +Nuclear - Small/Advanced,6416.740269468895,5901.109354958003,5385.478440447109,4869.847525936216,4354.216611425322,3838.585696914429,3666.708725410798,3494.8317539071663,3322.9547824035353,3151.0778108999043,2979.200839396273,2921.9085155617295,2864.6161917271857,2807.323867892642,2750.031544058098,2692.7392202235546,2635.446896389011,2578.154572554467,2520.862248719923,2463.56992488538,2406.277601050836 +Nuclear - Small/Moderate,9650.0006770512,9292.593244567823,8935.185812084444,8577.778379601066,8220.370947117688,7862.963514634311,7565.123987564829,7267.284460495348,6969.444933425866,6671.605406356385,6373.765879286903,6195.062163045214,6016.358446803526,5837.654730561837,5658.951014320148,5480.247298078459,5361.111487250667,5241.975676422874,5122.839865595081,5003.704054767289,4884.568243939496 +Nuclear - Small/Conservative,12681.1268480299,12555.571136663268,12430.015425296635,12304.459713930002,12178.90400256337,12053.348291196737,11676.68115709684,11300.014022996942,10923.346888897044,10546.679754797146,10170.012620697247,9918.901197963982,9667.789775230716,9416.67835249745,9165.566929764185,8914.45550703092,8726.12193998097,8537.788372931023,8349.454805881074,8161.121238831124,7972.787671781175 diff --git a/tests/data/Nuclear/R&D/20/df_fin_assump.csv b/tests/data/Nuclear/R&D/20/df_fin_assump.csv index 9b2d2a5..1567327 100644 --- a/tests/data/Nuclear/R&D/20/df_fin_assump.csv +++ b/tests/data/Nuclear/R&D/20/df_fin_assump.csv @@ -2,4 +2,4 @@ Financial Assumptions,Value Capital Recovery Period (Years),20 Depreciation Period,15 Equity Premium During Construction,0.02 -Construction Duration yrs,6 +Construction Duration yrs,Varies diff --git a/tests/data/Nuclear/R&D/20/df_fom.csv b/tests/data/Nuclear/R&D/20/df_fom.csv index 839e1b5..51cc3b5 100644 --- a/tests/data/Nuclear/R&D/20/df_fom.csv +++ b/tests/data/Nuclear/R&D/20/df_fom.csv @@ -1,5 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Nuclear - AP1000/Moderate,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12 -Nuclear - AP1000/Conservative,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12 -Nuclear - Small Modular Reactor/Moderate,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8 -Nuclear - Small Modular Reactor/Conservative,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,126,126,126,126,126,126,126,126,126,126.0,126,126,126,126,126,126,126,126,126,126,126 +Nuclear - Large/Moderate,175,175,175,175,175,175,175,175,175,175.0,175,175,175,175,175,175,175,175,175,175,175 +Nuclear - Large/Conservative,204,204,204,204,204,204,204,204,204,204.0,204,204,204,204,204,204,204,204,204,204,204 +Nuclear - Small/Advanced,118,118,118,118,118,118,118,118,118,118.0,118,118,118,118,118,118,118,118,118,118,118 +Nuclear - Small/Moderate,136,136,136,136,136,136,136,136,136,136.0,136,136,136,136,136,136,136,136,136,136,136 +Nuclear - Small/Conservative,216,216,216,216,216,216,216,216,216,216.0,216,216,216,216,216,216,216,216,216,216,216 diff --git a/tests/data/Nuclear/R&D/20/df_fuel_costs_mmbtu.csv b/tests/data/Nuclear/R&D/20/df_fuel_costs_mmbtu.csv index 0373e5f..22fd244 100644 --- a/tests/data/Nuclear/R&D/20/df_fuel_costs_mmbtu.csv +++ b/tests/data/Nuclear/R&D/20/df_fuel_costs_mmbtu.csv @@ -1,5 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Nuclear - AP1000/Moderate,0.6582148148148147,0.6582148148148147,0.658148148148148,0.6580916666666666,0.6580342592592592,0.6579685185185185,0.657911111111111,0.6578537037037037,0.6577879629629629,0.6577305555555555,0.6576638888888889,0.6576074074074073,0.6575499999999999,0.6574842592592592,0.6574268518518518,0.6573601851851852,0.6573037037037036,0.6572462962962962,0.6571805555555555,0.6571231481481481,0.6570657407407408,0.6569999999999999,0.6569425925925925,0.6568759259259259,0.6568194444444444,0.6567620370370371,0.6566962962962962,0.6566388888888888,0.6565814814814814,0.6565157407407407 -Nuclear - AP1000/Conservative,0.6582148148148147,0.6582148148148147,0.658148148148148,0.6580916666666666,0.6580342592592592,0.6579685185185185,0.657911111111111,0.6578537037037037,0.6577879629629629,0.6577305555555555,0.6576638888888889,0.6576074074074073,0.6575499999999999,0.6574842592592592,0.6574268518518518,0.6573601851851852,0.6573037037037036,0.6572462962962962,0.6571805555555555,0.6571231481481481,0.6570657407407408,0.6569999999999999,0.6569425925925925,0.6568759259259259,0.6568194444444444,0.6567620370370371,0.6566962962962962,0.6566388888888888,0.6565814814814814,0.6565157407407407 -Nuclear - Small Modular Reactor/Moderate,0.6582148148148147,0.6582148148148147,0.658148148148148,0.6580916666666666,0.6580342592592592,0.6579685185185185,0.657911111111111,0.6578537037037037,0.6577879629629629,0.6577305555555555,0.6576638888888889,0.6576074074074073,0.6575499999999999,0.6574842592592592,0.6574268518518518,0.6573601851851852,0.6573037037037036,0.6572462962962962,0.6571805555555555,0.6571231481481481,0.6570657407407408,0.6569999999999999,0.6569425925925925,0.6568759259259259,0.6568194444444444,0.6567620370370371,0.6566962962962962,0.6566388888888888,0.6565814814814814,0.6565157407407407 -Nuclear - Small Modular Reactor/Conservative,0.6582148148148147,0.6582148148148147,0.658148148148148,0.6580916666666666,0.6580342592592592,0.6579685185185185,0.657911111111111,0.6578537037037037,0.6577879629629629,0.6577305555555555,0.6576638888888889,0.6576074074074073,0.6575499999999999,0.6574842592592592,0.6574268518518518,0.6573601851851852,0.6573037037037036,0.6572462962962962,0.6571805555555555,0.6571231481481481,0.6570657407407408,0.6569999999999999,0.6569425925925925,0.6568759259259259,0.6568194444444444,0.6567620370370371,0.6566962962962962,0.6566388888888888,0.6565814814814814,0.6565157407407407 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87 +Nuclear - Large/Moderate,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97 +Nuclear - Large/Conservative,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08 +Nuclear - Small/Advanced,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09 +Nuclear - Small/Moderate,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2 +Nuclear - Small/Conservative,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32 diff --git a/tests/data/Nuclear/R&D/20/df_gcc.csv b/tests/data/Nuclear/R&D/20/df_gcc.csv index d6ae094..1ed6416 100644 --- a/tests/data/Nuclear/R&D/20/df_gcc.csv +++ b/tests/data/Nuclear/R&D/20/df_gcc.csv @@ -1,5 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Nuclear - AP1000/Moderate,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Nuclear - AP1000/Conservative,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Nuclear - Small Modular Reactor/Moderate,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Nuclear - Small Modular Reactor/Conservative,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,100,100,100,100,100,100,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100 +Nuclear - Large/Moderate,100,100,100,100,100,100,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100 +Nuclear - Large/Conservative,100,100,100,100,100,100,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100 +Nuclear - Small/Advanced,100,100,100,100,100,100,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100 +Nuclear - Small/Moderate,100,100,100,100,100,100,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100 +Nuclear - Small/Conservative,100,100,100,100,100,100,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100 diff --git a/tests/data/Nuclear/R&D/20/df_hr.csv b/tests/data/Nuclear/R&D/20/df_hr.csv index cced230..55693ad 100644 --- a/tests/data/Nuclear/R&D/20/df_hr.csv +++ b/tests/data/Nuclear/R&D/20/df_hr.csv @@ -1,5 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Nuclear - AP1000/Moderate,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447 -Nuclear - AP1000/Conservative,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447 -Nuclear - Small Modular Reactor/Moderate,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447 -Nuclear - Small Modular Reactor/Conservative,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497 +Nuclear - Large/Moderate,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497 +Nuclear - Large/Conservative,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497 +Nuclear - Small/Advanced,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18 +Nuclear - Small/Moderate,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18 +Nuclear - Small/Conservative,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18 diff --git a/tests/data/Nuclear/R&D/20/df_lcoe.csv b/tests/data/Nuclear/R&D/20/df_lcoe.csv index 371b000..d6c0414 100644 --- a/tests/data/Nuclear/R&D/20/df_lcoe.csv +++ b/tests/data/Nuclear/R&D/20/df_lcoe.csv @@ -1,5 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Nuclear - AP1000/Moderate,125.85199424129154,122.59406320743804,119.3354357069179,116.07691461102739,112.0324733545846,110.47633141761064,109.64901924417272,109.11162989801734,108.61369213763128,108.13050878295819,107.50950373606499,106.93517928975531,106.46156387244018,105.95781916721778,105.4685940541306,104.90812201518142,104.352622362938,103.84417582009203,103.24932227080565,102.73312731414214,102.27097172584692,101.72499922391351,101.24261424517644,100.72071970341888,100.16503649328975,99.62063299672968,99.10452638188075,98.57498187026933,97.99535892385236,97.1241201030171 -Nuclear - AP1000/Conservative,125.85199424129154,122.59406320743804,119.3354357069179,119.33484564488087,119.33424590969568,119.33355911617717,119.33295938099198,119.3323596458068,119.33167285228828,119.3310731171031,119.33037665043643,119.32978658839939,119.32918685321421,119.32850005969568,119.32790032451051,119.32720385784384,119.3266137958068,119.32601406062162,119.32532726710309,119.32472753191792,119.32412779673272,119.32344100321421,119.32284126802902,119.32214480136236,119.32155473932532,119.32095500414013,119.32026821062162,119.31966847543643,119.31906874025124,119.31838194673273 -Nuclear - Small Modular Reactor/Moderate,129.60130800159544,126.10372618511077,122.60544790195942,119.10727602343772,116.32406706077884,114.6274602820859,113.72681623343298,113.14280930060103,112.60190680994171,112.0771084609046,111.4017761975888,110.77742840263491,110.26309219198254,109.71585601973463,109.18446521829377,108.57526278980512,107.97146710096018,107.41907993027932,106.7723072519784,106.21146067894539,105.70967538908977,105.11629523748455,104.59241255823441,104.02535774980123,103.42136650428729,102.82968985467089,102.26897445860169,101.6935464170847,101.06339507569115,100.11444984460957 -Nuclear - Small Modular Reactor/Conservative,129.60130800159544,126.10372618511077,122.60544790195942,122.60485783992239,122.6042581047372,122.60357131121869,122.6029715760335,122.60237184084832,122.6016850473298,122.60108531214462,122.60038884547795,122.5997987834409,122.59919904825573,122.5985122547372,122.59791251955203,122.59721605288536,122.59662599084831,122.59602625566313,122.59533946214461,122.59473972695943,122.59413999177424,122.59345319825573,122.59285346307054,122.59215699640387,122.59156693436684,122.59096719918165,122.59028040566314,122.58968067047795,122.58908093529276,122.58839414177424 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,92.50788514606053,89.42333842502742,86.33879170399433,83.25424498296125,80.16969826192815,77.08515154089504,74.61751416406858,72.14987678724209,69.68223941041562,67.21460203358913,64.74696465676266,63.51314596834943,62.27932727993618,61.045508591522946,59.8116899031097,58.577871214696465,57.96096187048985,57.34405252628322,56.72714318207661,56.11023383787,55.49332449366337 +Nuclear - Large/Moderate,112.15173152881526,111.48772456555797,110.82371760230068,110.15971063904338,109.49570367578609,108.83169671252878,106.8396758227569,104.847654932985,102.85563404321312,100.86361315344122,98.87159226366933,97.54357833715473,96.21556441064013,94.88755048412554,93.55953655761094,92.23152263109635,90.90350870458177,89.57549477806715,88.24748085155257,86.91946692503798,85.59145299852338 +Nuclear - Large/Conservative,160.5087025009023,160.5087025009023,160.5087025009023,160.5087025009023,160.5087025009023,160.5087025009023,159.7397124639667,158.97072242703112,158.20173239009557,157.43274235316002,156.66375231622445,154.35678220541774,152.049812094611,149.7428419838043,147.43587187299758,145.1289017621909,142.82193165138418,140.51496154057747,138.20799142977077,135.9010213189641,133.59405120815737 +Nuclear - Small/Advanced,92.14281097612158,86.88324341508269,81.62367585404382,76.36410829300496,71.10454073196608,65.8449731709272,64.09178398391427,62.3385947969013,60.58540560988834,58.83221642287539,57.079027235862426,56.49463084019144,55.910234444520455,55.32583804884948,54.74144165317849,54.157045257507505,53.57264886183652,52.98825246616553,52.40385607049455,51.819459674823555,51.23506327915257 +Nuclear - Small/Moderate,128.7421527735377,125.09650530543182,121.45085783732591,117.80521036922003,114.15956290111416,110.51391543300825,107.47587587625334,104.43783631949843,101.39979676274352,98.36175720598862,95.3237176492337,93.50089391518077,91.67807018112781,89.85524644707486,88.03242271302192,86.20959897896897,84.994383156267,83.77916733356506,82.56395151086309,81.34873568816111,80.13351986545916 +Nuclear - Small/Conservative,170.7818235965796,169.50112314200447,168.2204226874293,166.9397222328542,165.65902177827903,164.37832132370386,160.53621995997844,156.69411859625296,152.85201723252754,149.0099158688021,145.16781450507662,142.60641359592634,140.04501268677603,137.48361177762573,134.92221086847545,132.36080995932517,130.4397592774624,128.5187085955997,126.59765791373698,124.67660723187424,122.75555655001152 diff --git a/tests/data/Nuclear/R&D/20/df_occ.csv b/tests/data/Nuclear/R&D/20/df_occ.csv index 9f3ec81..f85a023 100644 --- a/tests/data/Nuclear/R&D/20/df_occ.csv +++ b/tests/data/Nuclear/R&D/20/df_occ.csv @@ -1,5 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Nuclear - AP1000/Moderate,7467.679300363491,7218.845516400411,6970.0117324373305,6721.17794847425,6412.31800729515,6293.515679956425,6230.373157256535,6189.374318207509,6151.395355982946,6114.536654289147,6067.158815520115,6023.338213934383,5987.210290772346,5948.787806557332,5911.467648315697,5868.713190847517,5826.330386652568,5787.542136836754,5742.160954544534,5702.780897502017,5667.528251498694,5625.880498751339,5589.082775298982,5549.274784315901,5506.877960363381,5465.343395552102,5425.976735196641,5385.577067782577,5341.352516938466,5274.8616204636755 -Nuclear - AP1000/Conservative,7467.679300363491,7218.845516400411,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305 -Nuclear - Small Modular Reactor/Moderate,8017.026966429972,7749.889169750791,7482.751373071609,7215.613576392428,7003.083852414851,6873.553121768777,6804.80966774,6760.250277417353,6718.98976125572,6678.952595558355,6627.42536053319,6579.784082880253,6540.545992870977,6498.801723695627,6458.261040624759,6411.784660532341,6365.713108658852,6323.568767943552,6274.222113945973,6231.431662224798,6193.152184623711,6147.8835372858775,6107.916308482691,6064.659073201647,6018.572585129256,5973.427398290486,5930.653614913183,5886.749461907082,5838.665660640248,5766.2397152344465 -Nuclear - Small Modular Reactor/Conservative,8017.026966429972,7749.889169750791,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,5250,5000,4750,4500,4250,4000,3800,3600,3400,3200.0,3000,2900,2800,2700,2600,2500,2450,2400,2350,2300,2250 +Nuclear - Large/Moderate,5750,5700,5650,5600,5550,5500,5350,5200,5050,4900.0,4750,4650,4550,4450,4350,4250,4150,4050,3950,3850,3750 +Nuclear - Large/Conservative,7750,7750,7750,7750,7750,7750,7700,7650,7600,7550.0,7500,7350,7200,7050,6900,6750,6600,6450,6300,6150,6000 +Nuclear - Small/Advanced,5500,5050,4600,4150,3700,3250,3100,2950,2800,2650.0,2500,2450,2400,2350,2300,2250,2200,2150,2100,2050,2000 +Nuclear - Small/Moderate,8000,7700,7400,7100,6800,6500,6250,6000,5750,5500.0,5250,5100,4950,4800,4650,4500,4400,4300,4200,4100,4000 +Nuclear - Small/Conservative,10000,9900,9800,9700,9600,9500,9200,8900,8600,8300.0,8000,7800,7600,7400,7200,7000,6850,6700,6550,6400,6250 diff --git a/tests/data/Nuclear/R&D/20/df_tc.csv b/tests/data/Nuclear/R&D/20/df_tc.csv index 67b3cb3..b35749a 100644 --- a/tests/data/Nuclear/R&D/20/df_tc.csv +++ b/tests/data/Nuclear/R&D/20/df_tc.csv @@ -1,28 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Moderate,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459 -10 year CRF/Conservative,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459 -ITC Schedule/*,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Moderate,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437 -PVD/Conservative,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437 -PFF/Moderate,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859 -PFF/Conservative,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859 -Year/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036 -2/nan,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752 -3/nan,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236 -4/nan,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473 -5/nan,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175 -6/nan,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399 -7/nan,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811 -8/nan,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335 -9/nan,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059 -10/nan,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077 -11/nan,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193 -12/nan,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203 -13/nan,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533 -14/nan,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814 -15/nan,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485 -16/nan,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557 -nan/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +Tax Credit,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856 +10 year CRF/Moderate,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856 +10 year CRF/Conservative,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856 +ITC Schedule/*,0,0,0,0,0,0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0 +PTC/Advanced,0,0,0,0,0,0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0 +PTC/Moderate,0,0,0,0,0,0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0 +PTC/Conservative,0,0,0,0,0,0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0 +PVD/Advanced,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285 +PVD/Moderate,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285 +PVD/Conservative,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285 +PFF/Advanced,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014 +PFF/Moderate,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014 +PFF/Conservative,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014 +Year/nan,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039.0,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +1/nan,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564 +2/nan,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392 +3/nan,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618 +4/nan,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095 +5/nan,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154 +6/nan,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235 +7/nan,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405 +8/nan,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108 +9/nan,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941 +10/nan,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613 +11/nan,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758 +12/nan,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464 +13/nan,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425 +14/nan,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273 +15/nan,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076 +16/nan,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345 diff --git a/tests/data/Nuclear/R&D/20/df_vom.csv b/tests/data/Nuclear/R&D/20/df_vom.csv index b20eb58..5545f55 100644 --- a/tests/data/Nuclear/R&D/20/df_vom.csv +++ b/tests/data/Nuclear/R&D/20/df_vom.csv @@ -1,5 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Nuclear - AP1000/Moderate,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47 -Nuclear - AP1000/Conservative,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47 -Nuclear - Small Modular Reactor/Moderate,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13 -Nuclear - Small Modular Reactor/Conservative,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9 +Nuclear - Large/Moderate,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8 +Nuclear - Large/Conservative,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4 +Nuclear - Small/Advanced,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2 +Nuclear - Small/Moderate,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6 +Nuclear - Small/Conservative,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8 diff --git a/tests/data/Nuclear/R&D/30/df_capex.csv b/tests/data/Nuclear/R&D/30/df_capex.csv index 60e3235..cc4ec53 100644 --- a/tests/data/Nuclear/R&D/30/df_capex.csv +++ b/tests/data/Nuclear/R&D/30/df_capex.csv @@ -1,5 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Nuclear - AP1000/Moderate,9440.137740281305,9125.578812324591,8811.019884367877,8496.460956411165,8106.020999108236,7955.8390899990745,7876.01856107963,7824.190587187448,7776.180138397104,7729.585847597757,7669.6939714435775,7614.298915202857,7568.628425456018,7520.057306005849,7472.879672885881,7418.832364307567,7365.2548747921555,7316.221379078446,7258.853541705661,7209.071923113202,7164.507899861085,7111.859612930891,7065.342406721711,7015.019822833318,6961.424610483644,6908.919408126865,6859.154724724843,6808.084183300848,6752.178481585704,6668.125163821207 -Nuclear - AP1000/Conservative,9440.137740281305,9125.578812324591,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877 -Nuclear - Small Modular Reactor/Moderate,10134.586099186756,9796.888469862479,9459.1908405382,9121.493211213921,8852.827433325652,8689.08339857061,8602.18254910018,8545.853565844529,8493.694797352426,8443.082506209288,8377.945242482692,8317.720344615853,8268.118191195166,8215.3478946904,8164.099090760716,8105.346778014676,8047.106221865849,7993.830181837401,7931.449461934703,7877.356651843475,7828.9663117330365,7771.740733478147,7721.216851851221,7666.533965389165,7608.274527902607,7551.205020104116,7497.133281011753,7441.632604686805,7380.848298240607,7289.292290932208 -Nuclear - Small Modular Reactor/Conservative,10134.586099186756,9796.888469862479,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,6471.3372806070765,6168.938342260952,5866.539403914827,5564.140465568701,5261.741527222576,4959.342588876451,4717.423438199551,4475.504287522651,4233.585136845752,3991.665986168851,3749.746835491951,3628.787260153501,3507.827684815051,3386.8681094766007,3265.908534138151,3144.948958799701,3084.469171130476,3023.989383461251,2963.5095957920257,2903.0298081228007,2842.5500204535756 +Nuclear - Large/Moderate,7616.358969954001,7551.261884740718,7486.164799527437,7421.067714314155,7355.970629100872,7290.87354388759,7095.582288247744,6900.291032607898,6704.999776968052,6509.708521328206,6314.417265688359,6184.223095261796,6054.028924835231,5923.834754408667,5793.640583982103,5663.446413555539,5533.252243128975,5403.058072702411,5272.863902275847,5142.6697318492825,5012.475561422719 +Nuclear - Large/Conservative,11836.117690043655,11836.117690043655,11836.117690043655,11836.117690043655,11836.117690043655,11836.117690043655,11760.728405393696,11685.339120743736,11609.949836093776,11534.560551443818,11459.171266793857,11233.003412843978,11006.8355588941,10780.66770494422,10554.499850994342,10328.331997044463,10102.164143094584,9875.996289144707,9649.828435194828,9423.660581244949,9197.49272729507 +Nuclear - Small/Advanced,6416.740269468895,5901.109354958003,5385.478440447109,4869.847525936216,4354.216611425322,3838.585696914429,3666.708725410798,3494.8317539071663,3322.9547824035353,3151.0778108999043,2979.200839396273,2921.9085155617295,2864.6161917271857,2807.323867892642,2750.031544058098,2692.7392202235546,2635.446896389011,2578.154572554467,2520.862248719923,2463.56992488538,2406.277601050836 +Nuclear - Small/Moderate,9650.0006770512,9292.593244567823,8935.185812084444,8577.778379601066,8220.370947117688,7862.963514634311,7565.123987564829,7267.284460495348,6969.444933425866,6671.605406356385,6373.765879286903,6195.062163045214,6016.358446803526,5837.654730561837,5658.951014320148,5480.247298078459,5361.111487250667,5241.975676422874,5122.839865595081,5003.704054767289,4884.568243939496 +Nuclear - Small/Conservative,12681.1268480299,12555.571136663268,12430.015425296635,12304.459713930002,12178.90400256337,12053.348291196737,11676.68115709684,11300.014022996942,10923.346888897044,10546.679754797146,10170.012620697247,9918.901197963982,9667.789775230716,9416.67835249745,9165.566929764185,8914.45550703092,8726.12193998097,8537.788372931023,8349.454805881074,8161.121238831124,7972.787671781175 diff --git a/tests/data/Nuclear/R&D/30/df_fin_assump.csv b/tests/data/Nuclear/R&D/30/df_fin_assump.csv index 3562447..d78207c 100644 --- a/tests/data/Nuclear/R&D/30/df_fin_assump.csv +++ b/tests/data/Nuclear/R&D/30/df_fin_assump.csv @@ -2,4 +2,4 @@ Financial Assumptions,Value Capital Recovery Period (Years),30 Depreciation Period,15 Equity Premium During Construction,0.02 -Construction Duration yrs,6 +Construction Duration yrs,Varies diff --git a/tests/data/Nuclear/R&D/30/df_fom.csv b/tests/data/Nuclear/R&D/30/df_fom.csv index 839e1b5..51cc3b5 100644 --- a/tests/data/Nuclear/R&D/30/df_fom.csv +++ b/tests/data/Nuclear/R&D/30/df_fom.csv @@ -1,5 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Nuclear - AP1000/Moderate,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12 -Nuclear - AP1000/Conservative,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12 -Nuclear - Small Modular Reactor/Moderate,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8 -Nuclear - Small Modular Reactor/Conservative,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,126,126,126,126,126,126,126,126,126,126.0,126,126,126,126,126,126,126,126,126,126,126 +Nuclear - Large/Moderate,175,175,175,175,175,175,175,175,175,175.0,175,175,175,175,175,175,175,175,175,175,175 +Nuclear - Large/Conservative,204,204,204,204,204,204,204,204,204,204.0,204,204,204,204,204,204,204,204,204,204,204 +Nuclear - Small/Advanced,118,118,118,118,118,118,118,118,118,118.0,118,118,118,118,118,118,118,118,118,118,118 +Nuclear - Small/Moderate,136,136,136,136,136,136,136,136,136,136.0,136,136,136,136,136,136,136,136,136,136,136 +Nuclear - Small/Conservative,216,216,216,216,216,216,216,216,216,216.0,216,216,216,216,216,216,216,216,216,216,216 diff --git a/tests/data/Nuclear/R&D/30/df_fuel_costs_mmbtu.csv b/tests/data/Nuclear/R&D/30/df_fuel_costs_mmbtu.csv index 0373e5f..22fd244 100644 --- a/tests/data/Nuclear/R&D/30/df_fuel_costs_mmbtu.csv +++ b/tests/data/Nuclear/R&D/30/df_fuel_costs_mmbtu.csv @@ -1,5 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Nuclear - AP1000/Moderate,0.6582148148148147,0.6582148148148147,0.658148148148148,0.6580916666666666,0.6580342592592592,0.6579685185185185,0.657911111111111,0.6578537037037037,0.6577879629629629,0.6577305555555555,0.6576638888888889,0.6576074074074073,0.6575499999999999,0.6574842592592592,0.6574268518518518,0.6573601851851852,0.6573037037037036,0.6572462962962962,0.6571805555555555,0.6571231481481481,0.6570657407407408,0.6569999999999999,0.6569425925925925,0.6568759259259259,0.6568194444444444,0.6567620370370371,0.6566962962962962,0.6566388888888888,0.6565814814814814,0.6565157407407407 -Nuclear - AP1000/Conservative,0.6582148148148147,0.6582148148148147,0.658148148148148,0.6580916666666666,0.6580342592592592,0.6579685185185185,0.657911111111111,0.6578537037037037,0.6577879629629629,0.6577305555555555,0.6576638888888889,0.6576074074074073,0.6575499999999999,0.6574842592592592,0.6574268518518518,0.6573601851851852,0.6573037037037036,0.6572462962962962,0.6571805555555555,0.6571231481481481,0.6570657407407408,0.6569999999999999,0.6569425925925925,0.6568759259259259,0.6568194444444444,0.6567620370370371,0.6566962962962962,0.6566388888888888,0.6565814814814814,0.6565157407407407 -Nuclear - Small Modular Reactor/Moderate,0.6582148148148147,0.6582148148148147,0.658148148148148,0.6580916666666666,0.6580342592592592,0.6579685185185185,0.657911111111111,0.6578537037037037,0.6577879629629629,0.6577305555555555,0.6576638888888889,0.6576074074074073,0.6575499999999999,0.6574842592592592,0.6574268518518518,0.6573601851851852,0.6573037037037036,0.6572462962962962,0.6571805555555555,0.6571231481481481,0.6570657407407408,0.6569999999999999,0.6569425925925925,0.6568759259259259,0.6568194444444444,0.6567620370370371,0.6566962962962962,0.6566388888888888,0.6565814814814814,0.6565157407407407 -Nuclear - Small Modular Reactor/Conservative,0.6582148148148147,0.6582148148148147,0.658148148148148,0.6580916666666666,0.6580342592592592,0.6579685185185185,0.657911111111111,0.6578537037037037,0.6577879629629629,0.6577305555555555,0.6576638888888889,0.6576074074074073,0.6575499999999999,0.6574842592592592,0.6574268518518518,0.6573601851851852,0.6573037037037036,0.6572462962962962,0.6571805555555555,0.6571231481481481,0.6570657407407408,0.6569999999999999,0.6569425925925925,0.6568759259259259,0.6568194444444444,0.6567620370370371,0.6566962962962962,0.6566388888888888,0.6565814814814814,0.6565157407407407 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87 +Nuclear - Large/Moderate,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97 +Nuclear - Large/Conservative,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08 +Nuclear - Small/Advanced,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09 +Nuclear - Small/Moderate,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2 +Nuclear - Small/Conservative,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32 diff --git a/tests/data/Nuclear/R&D/30/df_gcc.csv b/tests/data/Nuclear/R&D/30/df_gcc.csv index d6ae094..1ed6416 100644 --- a/tests/data/Nuclear/R&D/30/df_gcc.csv +++ b/tests/data/Nuclear/R&D/30/df_gcc.csv @@ -1,5 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Nuclear - AP1000/Moderate,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Nuclear - AP1000/Conservative,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Nuclear - Small Modular Reactor/Moderate,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Nuclear - Small Modular Reactor/Conservative,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,100,100,100,100,100,100,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100 +Nuclear - Large/Moderate,100,100,100,100,100,100,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100 +Nuclear - Large/Conservative,100,100,100,100,100,100,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100 +Nuclear - Small/Advanced,100,100,100,100,100,100,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100 +Nuclear - Small/Moderate,100,100,100,100,100,100,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100 +Nuclear - Small/Conservative,100,100,100,100,100,100,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100 diff --git a/tests/data/Nuclear/R&D/30/df_hr.csv b/tests/data/Nuclear/R&D/30/df_hr.csv index cced230..55693ad 100644 --- a/tests/data/Nuclear/R&D/30/df_hr.csv +++ b/tests/data/Nuclear/R&D/30/df_hr.csv @@ -1,5 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Nuclear - AP1000/Moderate,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447 -Nuclear - AP1000/Conservative,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447 -Nuclear - Small Modular Reactor/Moderate,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447 -Nuclear - Small Modular Reactor/Conservative,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497 +Nuclear - Large/Moderate,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497 +Nuclear - Large/Conservative,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497 +Nuclear - Small/Advanced,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18 +Nuclear - Small/Moderate,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18 +Nuclear - Small/Conservative,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18 diff --git a/tests/data/Nuclear/R&D/30/df_lcoe.csv b/tests/data/Nuclear/R&D/30/df_lcoe.csv index 340906a..7026868 100644 --- a/tests/data/Nuclear/R&D/30/df_lcoe.csv +++ b/tests/data/Nuclear/R&D/30/df_lcoe.csv @@ -1,5 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Nuclear - AP1000/Moderate,106.98942768515745,104.3600244204584,101.72992468909271,99.09993136235664,95.83563758717094,94.57957773946686,93.91175688709986,93.47792626369906,93.075919337228,92.68583715708421,92.18450351025007,91.72086525983804,91.33850514792222,90.9318115661623,90.5368532179433,90.08437440783105,89.63592922764079,89.22545769340442,88.74523220150412,88.32850709579051,87.9553959555456,87.51462126360279,87.12518343481905,86.70383965979673,86.25524633414268,85.81575474684135,85.39908414433046,84.97158491141847,84.50366849391894,83.80037863147984 -Nuclear - AP1000/Conservative,106.98942768515745,104.3600244204584,101.72992468909271,101.72933462705568,101.72873489187049,101.72804809835198,101.72744836316679,101.72684862798161,101.72616183446308,101.72556209927791,101.72486563261124,101.72427557057419,101.72367583538902,101.72298904187049,101.72238930668532,101.72169284001865,101.7211027779816,101.72050304279642,101.7198162492779,101.71921651409272,101.71861677890753,101.71792998538902,101.71733025020383,101.71663378353716,101.71604372150013,101.71544398631494,101.71475719279643,101.71415745761124,101.71355772242605,101.71287092890753 -Nuclear - Small Modular Reactor/Moderate,109.35114745583576,106.52832740493399,103.70481088736553,100.8814007744267,98.63501937257226,97.26559349300516,96.53858812442425,96.06713348954928,95.63045069030083,95.2067819790414,94.66160205101247,94.15759107482154,93.74236612143748,93.30057154944934,92.87158221731345,92.37977419979511,91.89235036873947,91.4464153366324,90.92428707702075,90.4715246504934,90.06642926454799,89.58739291895955,89.16446322430365,88.70667160818289,88.21908994771387,87.7414452559768,87.288771903943,86.82424110035747,86.31554434548096,85.54953937745292 -Nuclear - Small Modular Reactor/Conservative,109.35114745583576,106.52832740493399,103.70481088736553,103.70422082532849,103.70362109014332,103.70293429662479,103.7023345614396,103.70173482625442,103.7010480327359,103.70044829755072,103.69975183088405,103.699161768847,103.69856203366183,103.6978752401433,103.69727550495813,103.69657903829146,103.69598897625443,103.69538924106924,103.69470244755071,103.69410271236553,103.69350297718034,103.69281618366183,103.69221644847664,103.69151998180998,103.69092991977294,103.69033018458775,103.68964339106924,103.68904365588405,103.68844392069886,103.68775712718035 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,79.56566779812015,77.08589758867305,74.60612737922595,72.12635716977884,69.64658696033175,67.16681675088465,65.18300058332699,63.1991844157693,61.215368248211625,59.23155208065395,57.24773591309627,56.25582782931743,55.263919745538594,54.27201166175976,53.28010357798092,52.28819549420207,51.79224145231266,51.29628741042324,50.80033336853382,50.3043793266444,49.80842528475498 +Nuclear - Large/Moderate,96.91955170031575,96.38573430824223,95.85191691616868,95.31809952409516,94.7842821320216,94.25046473994804,92.64901256372744,91.04756038750682,89.44610821128619,87.84465603506557,86.24320385884495,85.17556907469788,84.10793429055079,83.04029950640371,81.97266472225662,80.90502993810954,79.83739515396246,78.76976036981539,77.7021255856683,76.63449080152122,75.56685601737414 +Nuclear - Large/Conservative,136.83730336684624,136.83730336684624,136.83730336684624,136.83730336684624,136.83730336684624,136.83730336684624,136.21908657280275,135.60086977875926,134.98265298471577,134.36443619067228,133.7462193966288,131.89156901449832,130.03691863236782,128.18226825023734,126.32761786810687,124.4729674859764,122.61831710384592,120.76366672171544,118.90901633958497,117.05436595745448,115.19971557532402 +Nuclear - Small/Advanced,79.30978379306654,75.08144163066603,70.8530994682655,66.62475730586499,62.396415143464466,58.16807298106395,56.75862559359711,55.34917820613026,53.93973081866342,52.53028343119658,51.120836043729746,50.65102024790747,50.18120445208518,49.711388656262905,49.24157286044062,48.77175706461834,48.301941268796064,47.83212547297378,47.3623096771515,46.89249388132922,46.422678085506945 +Nuclear - Small/Moderate,109.44283321180838,106.51197535709987,103.58111750239135,100.65025964768286,97.71940179297435,94.78854393826583,92.34616239267541,89.90378084708499,87.46139930149457,85.01901775590414,82.57663621031371,81.11120728295946,79.6457783556052,78.18034942825095,76.71492050089671,75.24949157354244,74.27253895530627,73.2955863370701,72.31863371883395,71.34168110059777,70.3647284823616 +Nuclear - Small/Conservative,145.4204658481841,144.39086794557326,143.36127004296242,142.33167214035157,141.30207423774073,140.2724763351299,137.18368262729737,134.09488891946486,131.00609521163236,127.91730150379985,124.82850779596734,122.76931199074566,120.710116185524,118.65092038030231,116.59172457508066,114.53252876985897,112.98813191594273,111.44373506202648,109.89933820811021,108.35494135419397,106.8105445002777 diff --git a/tests/data/Nuclear/R&D/30/df_occ.csv b/tests/data/Nuclear/R&D/30/df_occ.csv index 9f3ec81..f85a023 100644 --- a/tests/data/Nuclear/R&D/30/df_occ.csv +++ b/tests/data/Nuclear/R&D/30/df_occ.csv @@ -1,5 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Nuclear - AP1000/Moderate,7467.679300363491,7218.845516400411,6970.0117324373305,6721.17794847425,6412.31800729515,6293.515679956425,6230.373157256535,6189.374318207509,6151.395355982946,6114.536654289147,6067.158815520115,6023.338213934383,5987.210290772346,5948.787806557332,5911.467648315697,5868.713190847517,5826.330386652568,5787.542136836754,5742.160954544534,5702.780897502017,5667.528251498694,5625.880498751339,5589.082775298982,5549.274784315901,5506.877960363381,5465.343395552102,5425.976735196641,5385.577067782577,5341.352516938466,5274.8616204636755 -Nuclear - AP1000/Conservative,7467.679300363491,7218.845516400411,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305 -Nuclear - Small Modular Reactor/Moderate,8017.026966429972,7749.889169750791,7482.751373071609,7215.613576392428,7003.083852414851,6873.553121768777,6804.80966774,6760.250277417353,6718.98976125572,6678.952595558355,6627.42536053319,6579.784082880253,6540.545992870977,6498.801723695627,6458.261040624759,6411.784660532341,6365.713108658852,6323.568767943552,6274.222113945973,6231.431662224798,6193.152184623711,6147.8835372858775,6107.916308482691,6064.659073201647,6018.572585129256,5973.427398290486,5930.653614913183,5886.749461907082,5838.665660640248,5766.2397152344465 -Nuclear - Small Modular Reactor/Conservative,8017.026966429972,7749.889169750791,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,5250,5000,4750,4500,4250,4000,3800,3600,3400,3200.0,3000,2900,2800,2700,2600,2500,2450,2400,2350,2300,2250 +Nuclear - Large/Moderate,5750,5700,5650,5600,5550,5500,5350,5200,5050,4900.0,4750,4650,4550,4450,4350,4250,4150,4050,3950,3850,3750 +Nuclear - Large/Conservative,7750,7750,7750,7750,7750,7750,7700,7650,7600,7550.0,7500,7350,7200,7050,6900,6750,6600,6450,6300,6150,6000 +Nuclear - Small/Advanced,5500,5050,4600,4150,3700,3250,3100,2950,2800,2650.0,2500,2450,2400,2350,2300,2250,2200,2150,2100,2050,2000 +Nuclear - Small/Moderate,8000,7700,7400,7100,6800,6500,6250,6000,5750,5500.0,5250,5100,4950,4800,4650,4500,4400,4300,4200,4100,4000 +Nuclear - Small/Conservative,10000,9900,9800,9700,9600,9500,9200,8900,8600,8300.0,8000,7800,7600,7400,7200,7000,6850,6700,6550,6400,6250 diff --git a/tests/data/Nuclear/R&D/30/df_tc.csv b/tests/data/Nuclear/R&D/30/df_tc.csv index 67b3cb3..b35749a 100644 --- a/tests/data/Nuclear/R&D/30/df_tc.csv +++ b/tests/data/Nuclear/R&D/30/df_tc.csv @@ -1,28 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Moderate,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459 -10 year CRF/Conservative,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459 -ITC Schedule/*,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Moderate,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437 -PVD/Conservative,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437 -PFF/Moderate,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859 -PFF/Conservative,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859 -Year/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036 -2/nan,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752 -3/nan,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236 -4/nan,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473 -5/nan,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175 -6/nan,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399 -7/nan,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811 -8/nan,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335 -9/nan,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059 -10/nan,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077 -11/nan,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193 -12/nan,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203 -13/nan,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533 -14/nan,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814 -15/nan,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485 -16/nan,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557 -nan/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +Tax Credit,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856 +10 year CRF/Moderate,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856 +10 year CRF/Conservative,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856 +ITC Schedule/*,0,0,0,0,0,0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0 +PTC/Advanced,0,0,0,0,0,0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0 +PTC/Moderate,0,0,0,0,0,0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0 +PTC/Conservative,0,0,0,0,0,0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0 +PVD/Advanced,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285 +PVD/Moderate,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285 +PVD/Conservative,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285 +PFF/Advanced,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014 +PFF/Moderate,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014 +PFF/Conservative,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014 +Year/nan,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039.0,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +1/nan,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564 +2/nan,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392 +3/nan,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618 +4/nan,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095 +5/nan,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154 +6/nan,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235 +7/nan,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405 +8/nan,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108 +9/nan,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941 +10/nan,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613 +11/nan,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758 +12/nan,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464 +13/nan,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425 +14/nan,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273 +15/nan,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076 +16/nan,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345 diff --git a/tests/data/Nuclear/R&D/30/df_vom.csv b/tests/data/Nuclear/R&D/30/df_vom.csv index b20eb58..5545f55 100644 --- a/tests/data/Nuclear/R&D/30/df_vom.csv +++ b/tests/data/Nuclear/R&D/30/df_vom.csv @@ -1,5 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Nuclear - AP1000/Moderate,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47 -Nuclear - AP1000/Conservative,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47 -Nuclear - Small Modular Reactor/Moderate,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13 -Nuclear - Small Modular Reactor/Conservative,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9 +Nuclear - Large/Moderate,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8 +Nuclear - Large/Conservative,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4 +Nuclear - Small/Advanced,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2 +Nuclear - Small/Moderate,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6 +Nuclear - Small/Conservative,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8 diff --git a/tests/data/Nuclear/R&D/TechLife/df_capex.csv b/tests/data/Nuclear/R&D/TechLife/df_capex.csv index 60e3235..cc4ec53 100644 --- a/tests/data/Nuclear/R&D/TechLife/df_capex.csv +++ b/tests/data/Nuclear/R&D/TechLife/df_capex.csv @@ -1,5 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Nuclear - AP1000/Moderate,9440.137740281305,9125.578812324591,8811.019884367877,8496.460956411165,8106.020999108236,7955.8390899990745,7876.01856107963,7824.190587187448,7776.180138397104,7729.585847597757,7669.6939714435775,7614.298915202857,7568.628425456018,7520.057306005849,7472.879672885881,7418.832364307567,7365.2548747921555,7316.221379078446,7258.853541705661,7209.071923113202,7164.507899861085,7111.859612930891,7065.342406721711,7015.019822833318,6961.424610483644,6908.919408126865,6859.154724724843,6808.084183300848,6752.178481585704,6668.125163821207 -Nuclear - AP1000/Conservative,9440.137740281305,9125.578812324591,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877,8811.019884367877 -Nuclear - Small Modular Reactor/Moderate,10134.586099186756,9796.888469862479,9459.1908405382,9121.493211213921,8852.827433325652,8689.08339857061,8602.18254910018,8545.853565844529,8493.694797352426,8443.082506209288,8377.945242482692,8317.720344615853,8268.118191195166,8215.3478946904,8164.099090760716,8105.346778014676,8047.106221865849,7993.830181837401,7931.449461934703,7877.356651843475,7828.9663117330365,7771.740733478147,7721.216851851221,7666.533965389165,7608.274527902607,7551.205020104116,7497.133281011753,7441.632604686805,7380.848298240607,7289.292290932208 -Nuclear - Small Modular Reactor/Conservative,10134.586099186756,9796.888469862479,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382,9459.1908405382 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,6471.3372806070765,6168.938342260952,5866.539403914827,5564.140465568701,5261.741527222576,4959.342588876451,4717.423438199551,4475.504287522651,4233.585136845752,3991.665986168851,3749.746835491951,3628.787260153501,3507.827684815051,3386.8681094766007,3265.908534138151,3144.948958799701,3084.469171130476,3023.989383461251,2963.5095957920257,2903.0298081228007,2842.5500204535756 +Nuclear - Large/Moderate,7616.358969954001,7551.261884740718,7486.164799527437,7421.067714314155,7355.970629100872,7290.87354388759,7095.582288247744,6900.291032607898,6704.999776968052,6509.708521328206,6314.417265688359,6184.223095261796,6054.028924835231,5923.834754408667,5793.640583982103,5663.446413555539,5533.252243128975,5403.058072702411,5272.863902275847,5142.6697318492825,5012.475561422719 +Nuclear - Large/Conservative,11836.117690043655,11836.117690043655,11836.117690043655,11836.117690043655,11836.117690043655,11836.117690043655,11760.728405393696,11685.339120743736,11609.949836093776,11534.560551443818,11459.171266793857,11233.003412843978,11006.8355588941,10780.66770494422,10554.499850994342,10328.331997044463,10102.164143094584,9875.996289144707,9649.828435194828,9423.660581244949,9197.49272729507 +Nuclear - Small/Advanced,6416.740269468895,5901.109354958003,5385.478440447109,4869.847525936216,4354.216611425322,3838.585696914429,3666.708725410798,3494.8317539071663,3322.9547824035353,3151.0778108999043,2979.200839396273,2921.9085155617295,2864.6161917271857,2807.323867892642,2750.031544058098,2692.7392202235546,2635.446896389011,2578.154572554467,2520.862248719923,2463.56992488538,2406.277601050836 +Nuclear - Small/Moderate,9650.0006770512,9292.593244567823,8935.185812084444,8577.778379601066,8220.370947117688,7862.963514634311,7565.123987564829,7267.284460495348,6969.444933425866,6671.605406356385,6373.765879286903,6195.062163045214,6016.358446803526,5837.654730561837,5658.951014320148,5480.247298078459,5361.111487250667,5241.975676422874,5122.839865595081,5003.704054767289,4884.568243939496 +Nuclear - Small/Conservative,12681.1268480299,12555.571136663268,12430.015425296635,12304.459713930002,12178.90400256337,12053.348291196737,11676.68115709684,11300.014022996942,10923.346888897044,10546.679754797146,10170.012620697247,9918.901197963982,9667.789775230716,9416.67835249745,9165.566929764185,8914.45550703092,8726.12193998097,8537.788372931023,8349.454805881074,8161.121238831124,7972.787671781175 diff --git a/tests/data/Nuclear/R&D/TechLife/df_fin_assump.csv b/tests/data/Nuclear/R&D/TechLife/df_fin_assump.csv index 199717d..1dabf03 100644 --- a/tests/data/Nuclear/R&D/TechLife/df_fin_assump.csv +++ b/tests/data/Nuclear/R&D/TechLife/df_fin_assump.csv @@ -2,4 +2,4 @@ Financial Assumptions,Value Capital Recovery Period (Years),60 Depreciation Period,15 Equity Premium During Construction,0.02 -Construction Duration yrs,6 +Construction Duration yrs,Varies diff --git a/tests/data/Nuclear/R&D/TechLife/df_fom.csv b/tests/data/Nuclear/R&D/TechLife/df_fom.csv index 839e1b5..51cc3b5 100644 --- a/tests/data/Nuclear/R&D/TechLife/df_fom.csv +++ b/tests/data/Nuclear/R&D/TechLife/df_fom.csv @@ -1,5 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Nuclear - AP1000/Moderate,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12 -Nuclear - AP1000/Conservative,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12,152.12 -Nuclear - Small Modular Reactor/Moderate,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8 -Nuclear - Small Modular Reactor/Conservative,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8,118.8 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,126,126,126,126,126,126,126,126,126,126.0,126,126,126,126,126,126,126,126,126,126,126 +Nuclear - Large/Moderate,175,175,175,175,175,175,175,175,175,175.0,175,175,175,175,175,175,175,175,175,175,175 +Nuclear - Large/Conservative,204,204,204,204,204,204,204,204,204,204.0,204,204,204,204,204,204,204,204,204,204,204 +Nuclear - Small/Advanced,118,118,118,118,118,118,118,118,118,118.0,118,118,118,118,118,118,118,118,118,118,118 +Nuclear - Small/Moderate,136,136,136,136,136,136,136,136,136,136.0,136,136,136,136,136,136,136,136,136,136,136 +Nuclear - Small/Conservative,216,216,216,216,216,216,216,216,216,216.0,216,216,216,216,216,216,216,216,216,216,216 diff --git a/tests/data/Nuclear/R&D/TechLife/df_fuel_costs_mmbtu.csv b/tests/data/Nuclear/R&D/TechLife/df_fuel_costs_mmbtu.csv index 0373e5f..22fd244 100644 --- a/tests/data/Nuclear/R&D/TechLife/df_fuel_costs_mmbtu.csv +++ b/tests/data/Nuclear/R&D/TechLife/df_fuel_costs_mmbtu.csv @@ -1,5 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Nuclear - AP1000/Moderate,0.6582148148148147,0.6582148148148147,0.658148148148148,0.6580916666666666,0.6580342592592592,0.6579685185185185,0.657911111111111,0.6578537037037037,0.6577879629629629,0.6577305555555555,0.6576638888888889,0.6576074074074073,0.6575499999999999,0.6574842592592592,0.6574268518518518,0.6573601851851852,0.6573037037037036,0.6572462962962962,0.6571805555555555,0.6571231481481481,0.6570657407407408,0.6569999999999999,0.6569425925925925,0.6568759259259259,0.6568194444444444,0.6567620370370371,0.6566962962962962,0.6566388888888888,0.6565814814814814,0.6565157407407407 -Nuclear - AP1000/Conservative,0.6582148148148147,0.6582148148148147,0.658148148148148,0.6580916666666666,0.6580342592592592,0.6579685185185185,0.657911111111111,0.6578537037037037,0.6577879629629629,0.6577305555555555,0.6576638888888889,0.6576074074074073,0.6575499999999999,0.6574842592592592,0.6574268518518518,0.6573601851851852,0.6573037037037036,0.6572462962962962,0.6571805555555555,0.6571231481481481,0.6570657407407408,0.6569999999999999,0.6569425925925925,0.6568759259259259,0.6568194444444444,0.6567620370370371,0.6566962962962962,0.6566388888888888,0.6565814814814814,0.6565157407407407 -Nuclear - Small Modular Reactor/Moderate,0.6582148148148147,0.6582148148148147,0.658148148148148,0.6580916666666666,0.6580342592592592,0.6579685185185185,0.657911111111111,0.6578537037037037,0.6577879629629629,0.6577305555555555,0.6576638888888889,0.6576074074074073,0.6575499999999999,0.6574842592592592,0.6574268518518518,0.6573601851851852,0.6573037037037036,0.6572462962962962,0.6571805555555555,0.6571231481481481,0.6570657407407408,0.6569999999999999,0.6569425925925925,0.6568759259259259,0.6568194444444444,0.6567620370370371,0.6566962962962962,0.6566388888888888,0.6565814814814814,0.6565157407407407 -Nuclear - Small Modular Reactor/Conservative,0.6582148148148147,0.6582148148148147,0.658148148148148,0.6580916666666666,0.6580342592592592,0.6579685185185185,0.657911111111111,0.6578537037037037,0.6577879629629629,0.6577305555555555,0.6576638888888889,0.6576074074074073,0.6575499999999999,0.6574842592592592,0.6574268518518518,0.6573601851851852,0.6573037037037036,0.6572462962962962,0.6571805555555555,0.6571231481481481,0.6570657407407408,0.6569999999999999,0.6569425925925925,0.6568759259259259,0.6568194444444444,0.6567620370370371,0.6566962962962962,0.6566388888888888,0.6565814814814814,0.6565157407407407 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87 +Nuclear - Large/Moderate,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97 +Nuclear - Large/Conservative,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08 +Nuclear - Small/Advanced,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09,1.09 +Nuclear - Small/Moderate,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2 +Nuclear - Small/Conservative,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32 diff --git a/tests/data/Nuclear/R&D/TechLife/df_gcc.csv b/tests/data/Nuclear/R&D/TechLife/df_gcc.csv index d6ae094..1ed6416 100644 --- a/tests/data/Nuclear/R&D/TechLife/df_gcc.csv +++ b/tests/data/Nuclear/R&D/TechLife/df_gcc.csv @@ -1,5 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Nuclear - AP1000/Moderate,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Nuclear - AP1000/Conservative,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Nuclear - Small Modular Reactor/Moderate,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Nuclear - Small Modular Reactor/Conservative,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,100,100,100,100,100,100,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100 +Nuclear - Large/Moderate,100,100,100,100,100,100,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100 +Nuclear - Large/Conservative,100,100,100,100,100,100,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100 +Nuclear - Small/Advanced,100,100,100,100,100,100,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100 +Nuclear - Small/Moderate,100,100,100,100,100,100,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100 +Nuclear - Small/Conservative,100,100,100,100,100,100,100,100,100,100.0,100,100,100,100,100,100,100,100,100,100,100 diff --git a/tests/data/Nuclear/R&D/TechLife/df_hr.csv b/tests/data/Nuclear/R&D/TechLife/df_hr.csv index cced230..55693ad 100644 --- a/tests/data/Nuclear/R&D/TechLife/df_hr.csv +++ b/tests/data/Nuclear/R&D/TechLife/df_hr.csv @@ -1,5 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Nuclear - AP1000/Moderate,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447 -Nuclear - AP1000/Conservative,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447 -Nuclear - Small Modular Reactor/Moderate,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447 -Nuclear - Small Modular Reactor/Conservative,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447,10.447 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497 +Nuclear - Large/Moderate,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497 +Nuclear - Large/Conservative,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497,10.497 +Nuclear - Small/Advanced,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18 +Nuclear - Small/Moderate,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18 +Nuclear - Small/Conservative,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18,9.18 diff --git a/tests/data/Nuclear/R&D/TechLife/df_lcoe.csv b/tests/data/Nuclear/R&D/TechLife/df_lcoe.csv index 5b211d5..5426ce7 100644 --- a/tests/data/Nuclear/R&D/TechLife/df_lcoe.csv +++ b/tests/data/Nuclear/R&D/TechLife/df_lcoe.csv @@ -1,5 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Nuclear - AP1000/Moderate,91.63406822186883,89.51632755617528,87.39789042381506,85.27955969608446,82.65035685475618,81.63858340018528,81.10059888578587,80.75107181719156,80.42715884649233,80.1128670948195,79.70895377304633,79.33542130545943,79.02734896414836,78.69966132692133,78.3814422737333,78.01687699561349,77.65558113816448,77.32486765123,76.93795687450931,76.60220671526176,76.30158356353915,75.9464467503203,75.63267396395662,75.29318507135096,74.9317698964594,74.57768344603869,74.24196024315675,73.8975325228779,73.52055250583153,72.95398404978133 -Nuclear - AP1000/Conservative,91.63406822186883,89.51632755617528,87.39789042381506,87.39730036177802,87.39670062659283,87.39601383307432,87.39541409788913,87.39481436270395,87.39412756918543,87.39352783400025,87.39283136733359,87.39224130529654,87.39164157011136,87.39095477659284,87.39035504140766,87.38965857474099,87.38906851270394,87.38846877751877,87.38778198400024,87.38718224881507,87.38658251362988,87.38589572011136,87.38529598492617,87.3845995182595,87.38400945622247,87.38340972103728,87.38272292751877,87.38212319233358,87.38152345714839,87.38083666362988 -Nuclear - Small Modular Reactor/Moderate,92.86619598096213,90.59267601771141,88.31845958779404,86.04434956250627,84.23498080903249,83.13190152130632,82.54624936366316,82.16641964040379,81.81457846755885,81.47323587750073,81.03400843941365,80.62795948250971,80.29341755694608,79.9374593248619,79.5918314677441,79.19559015765476,78.80290060904412,78.44362456093963,78.02296498791264,77.65819010629005,77.33180660860197,76.94585357903853,76.60510619837068,76.23626194734311,75.84344528176585,75.45863004133005,75.09390996004414,74.71965674126426,74.30983194153153,73.69275227967194 -Nuclear - Small Modular Reactor/Conservative,92.86619598096213,90.59267601771141,88.31845958779404,88.317869525757,88.31726979057183,88.3165829970533,88.31598326186811,88.31538352668294,88.31469673316441,88.31409699797923,88.31340053131257,88.31281046927552,88.31221073409034,88.31152394057182,88.31092420538664,88.31022773871997,88.30963767668294,88.30903794149775,88.30835114797922,88.30775141279405,88.30715167760886,88.30646488409035,88.30586514890516,88.30516868223849,88.30457862020145,88.30397888501626,88.30329209149775,88.30269235631256,88.30209262112737,88.30140582760886 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,68.9255468003044,66.94297850664307,64.96041021298177,62.977841919320454,60.99527362565914,59.01270533199783,57.42665069706877,55.84059606213973,54.254541427210675,52.66848679228162,51.082432157352564,50.28940483988805,49.496377522423515,48.703350204958994,47.910322887494466,47.117295570029945,46.72078191129768,46.324268252565425,45.92775459383316,45.53124093510089,45.13472727636863 +Nuclear - Large/Moderate,84.39679519897211,83.97000991374766,83.54322462852322,83.11643934329877,82.6896540580743,82.26286877284986,80.9825129171765,79.70215706150316,78.42180120582982,77.14144535015646,75.86108949448312,75.00751892403422,74.1539483535853,73.30037778313641,72.44680721268752,71.59323664223861,70.73966607178971,69.88609550134082,69.03252493089191,68.17895436044302,67.32538378999412 +Nuclear - Large/Conservative,117.37645332834575,117.37645332834575,117.37645332834575,117.37645332834575,117.37645332834575,117.37645332834575,116.8821909931462,116.38792865794666,115.89366632274712,115.39940398754759,114.90514165234804,113.42235464674941,111.93956764115079,110.45678063555218,108.97399362995357,107.49120662435494,106.00841961875632,104.5256326131577,103.04284560755909,101.56005860196046,100.07727159636184 +Nuclear - Small/Advanced,68.75943076428715,65.37888482741354,61.99833889053995,58.61779295366634,55.237247016792736,51.856701079919134,50.7298524342946,49.60300378867006,48.476155143045524,47.34930649742099,46.22245785179645,45.84684163658827,45.4712254213801,45.095609206171915,44.71999299096374,44.344376775755556,43.96876056054738,43.593144345339205,43.21752813013103,42.84191191492285,42.46629569971467 +Nuclear - Small/Moderate,93.57637928109988,91.23316786826946,88.88995645543905,86.54674504260863,84.20353362977822,81.86032221694781,79.90764603958911,77.95496986223043,76.00229368487176,74.04961750751308,72.0969413301544,70.92533562373919,69.75372991732398,68.58212421090877,67.41051850449357,66.23891279807836,65.45784232713488,64.67677185619142,63.895701385247946,63.11463091430447,62.333560443361 +Nuclear - Small/Conservative,124.57025851066288,123.74709830446315,122.92393809826342,122.10077789206368,121.27761768586394,120.45445747966421,117.98497686106501,115.5154962424658,113.0460156238666,110.57653500526739,108.10705438666818,106.4607339742687,104.81441356186924,103.16809314946977,101.5217727370703,99.87545232467083,98.64071201537122,97.40597170607161,96.17123139677201,94.93649108747242,93.70175077817281 diff --git a/tests/data/Nuclear/R&D/TechLife/df_occ.csv b/tests/data/Nuclear/R&D/TechLife/df_occ.csv index 9f3ec81..f85a023 100644 --- a/tests/data/Nuclear/R&D/TechLife/df_occ.csv +++ b/tests/data/Nuclear/R&D/TechLife/df_occ.csv @@ -1,5 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Nuclear - AP1000/Moderate,7467.679300363491,7218.845516400411,6970.0117324373305,6721.17794847425,6412.31800729515,6293.515679956425,6230.373157256535,6189.374318207509,6151.395355982946,6114.536654289147,6067.158815520115,6023.338213934383,5987.210290772346,5948.787806557332,5911.467648315697,5868.713190847517,5826.330386652568,5787.542136836754,5742.160954544534,5702.780897502017,5667.528251498694,5625.880498751339,5589.082775298982,5549.274784315901,5506.877960363381,5465.343395552102,5425.976735196641,5385.577067782577,5341.352516938466,5274.8616204636755 -Nuclear - AP1000/Conservative,7467.679300363491,7218.845516400411,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305,6970.0117324373305 -Nuclear - Small Modular Reactor/Moderate,8017.026966429972,7749.889169750791,7482.751373071609,7215.613576392428,7003.083852414851,6873.553121768777,6804.80966774,6760.250277417353,6718.98976125572,6678.952595558355,6627.42536053319,6579.784082880253,6540.545992870977,6498.801723695627,6458.261040624759,6411.784660532341,6365.713108658852,6323.568767943552,6274.222113945973,6231.431662224798,6193.152184623711,6147.8835372858775,6107.916308482691,6064.659073201647,6018.572585129256,5973.427398290486,5930.653614913183,5886.749461907082,5838.665660640248,5766.2397152344465 -Nuclear - Small Modular Reactor/Conservative,8017.026966429972,7749.889169750791,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609,7482.751373071609 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,5250,5000,4750,4500,4250,4000,3800,3600,3400,3200.0,3000,2900,2800,2700,2600,2500,2450,2400,2350,2300,2250 +Nuclear - Large/Moderate,5750,5700,5650,5600,5550,5500,5350,5200,5050,4900.0,4750,4650,4550,4450,4350,4250,4150,4050,3950,3850,3750 +Nuclear - Large/Conservative,7750,7750,7750,7750,7750,7750,7700,7650,7600,7550.0,7500,7350,7200,7050,6900,6750,6600,6450,6300,6150,6000 +Nuclear - Small/Advanced,5500,5050,4600,4150,3700,3250,3100,2950,2800,2650.0,2500,2450,2400,2350,2300,2250,2200,2150,2100,2050,2000 +Nuclear - Small/Moderate,8000,7700,7400,7100,6800,6500,6250,6000,5750,5500.0,5250,5100,4950,4800,4650,4500,4400,4300,4200,4100,4000 +Nuclear - Small/Conservative,10000,9900,9800,9700,9600,9500,9200,8900,8600,8300.0,8000,7800,7600,7400,7200,7000,6850,6700,6550,6400,6250 diff --git a/tests/data/Nuclear/R&D/TechLife/df_tc.csv b/tests/data/Nuclear/R&D/TechLife/df_tc.csv index 67b3cb3..b35749a 100644 --- a/tests/data/Nuclear/R&D/TechLife/df_tc.csv +++ b/tests/data/Nuclear/R&D/TechLife/df_tc.csv @@ -1,28 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Moderate,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459 -10 year CRF/Conservative,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459,0.12855463032187459 -ITC Schedule/*,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Moderate,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437 -PVD/Conservative,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437,0.8219423990834437 -PFF/Moderate,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859 -PFF/Conservative,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859,1.0617183227523859 -Year/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036,0.9304931160354036 -2/nan,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752,0.8658174389892752 -3/nan,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236,0.8056371667229236 -4/nan,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473,0.7496398376579473 -5/nan,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175,0.6975347084466175 -6/nan,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399,0.6490512444053399 -7/nan,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811,0.6039377148733811 -8/nan,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335,0.5619598862038335 -9/nan,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059,0.5228998056007059 -10/nan,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077,0.4865546694877077 -11/nan,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193,0.452735770533193 -12/nan,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203,0.4212675178641203 -13/nan,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533,0.39198652538188533 -14/nan,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814,0.3647407634464814 -15/nan,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485,0.3393887695244485 -16/nan,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557,0.31579891370222557 -nan/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +Tax Credit,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856 +10 year CRF/Moderate,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856 +10 year CRF/Conservative,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856,0.12773978965018856 +ITC Schedule/*,0,0,0,0,0,0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0 +PTC/Advanced,0,0,0,0,0,0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0 +PTC/Moderate,0,0,0,0,0,0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0 +PTC/Conservative,0,0,0,0,0,0,0,0,0,0.0,0,0,0,0,0,0,0,0,0,0,0 +PVD/Advanced,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285 +PVD/Moderate,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285 +PVD/Conservative,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285,0.8246524717364285 +PFF/Advanced,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014 +PFF/Moderate,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014 +PFF/Conservative,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014,1.0607789574132014 +Year/nan,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039.0,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +1/nan,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564,0.9316503594045564 +2/nan,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392,0.8679723921786392 +3/nan,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618,0.8086467911264618 +4/nan,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095,0.7533760735843095 +5/nan,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154,0.7018830897216154 +6/nan,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235,0.6539096327991235 +7/nan,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405,0.609215144415405 +8/nan,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108,0.5675755082493108 +9/nan,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941,0.5287819262496941 +10/nan,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613,0.4926398716371613 +11/nan,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758,0.4589681134677758 +12/nan,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464,0.42759780786748464 +13/nan,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425,0.3983716513803425 +14/nan,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273,0.37114309218508273 +15/nan,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076,0.34577559522475076 +16/nan,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345,0.32214195756446345 diff --git a/tests/data/Nuclear/R&D/TechLife/df_vom.csv b/tests/data/Nuclear/R&D/TechLife/df_vom.csv index b20eb58..5545f55 100644 --- a/tests/data/Nuclear/R&D/TechLife/df_vom.csv +++ b/tests/data/Nuclear/R&D/TechLife/df_vom.csv @@ -1,5 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Nuclear - AP1000/Moderate,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47 -Nuclear - AP1000/Conservative,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47,2.47 -Nuclear - Small Modular Reactor/Moderate,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13 -Nuclear - Small Modular Reactor/Conservative,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13,3.13 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9 +Nuclear - Large/Moderate,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8 +Nuclear - Large/Conservative,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4 +Nuclear - Small/Advanced,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2 +Nuclear - Small/Moderate,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6 +Nuclear - Small/Conservative,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8 diff --git a/tests/data/Nuclear/R&D/df_cff.csv b/tests/data/Nuclear/R&D/df_cff.csv index bdf7961..635d461 100644 --- a/tests/data/Nuclear/R&D/df_cff.csv +++ b/tests/data/Nuclear/R&D/df_cff.csv @@ -1,3 +1,7 @@ -Construction Finance Factor,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CFF/Moderate,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818 -CFF/Conservative,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818,1.2641327192266818 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,1.2095957533845003,1.2095957533845003,1.2095957533845003,1.2095957533845003,1.2095957533845003,1.2095957533845003,1.2095957533845003,1.2095957533845003,1.2095957533845003,1.2095957533845003,1.2095957533845003,1.2095957533845003,1.2095957533845003,1.2095957533845003,1.2095957533845003,1.2095957533845003,1.2095957533845003,1.2095957533845003,1.2095957533845003,1.2095957533845003,1.2095957533845003 +Nuclear - Large/Moderate,1.3019417042656412,1.3019417042656412,1.3019417042656412,1.3019417042656412,1.3019417042656412,1.3019417042656412,1.3019417042656412,1.3019417042656412,1.3019417042656412,1.3019417042656412,1.3019417042656412,1.3019417042656412,1.3019417042656412,1.3019417042656412,1.3019417042656412,1.3019417042656412,1.3019417042656412,1.3019417042656412,1.3019417042656412,1.3019417042656412,1.3019417042656412 +Nuclear - Large/Conservative,1.5077856929991917,1.5077856929991917,1.5077856929991917,1.5077856929991917,1.5077856929991917,1.5077856929991917,1.5077856929991917,1.5077856929991917,1.5077856929991917,1.5077856929991917,1.5077856929991917,1.5077856929991917,1.5077856929991917,1.5077856929991917,1.5077856929991917,1.5077856929991917,1.5077856929991917,1.5077856929991917,1.5077856929991917,1.5077856929991917,1.5077856929991917 +Nuclear - Small/Advanced,1.1458464766908742,1.1458464766908742,1.1458464766908742,1.1458464766908742,1.1458464766908742,1.1458464766908742,1.1458464766908742,1.1458464766908742,1.1458464766908742,1.1458464766908742,1.1458464766908742,1.1458464766908742,1.1458464766908742,1.1458464766908742,1.1458464766908742,1.1458464766908742,1.1458464766908742,1.1458464766908742,1.1458464766908742,1.1458464766908742,1.1458464766908742 +Nuclear - Small/Moderate,1.1913581082779259,1.1913581082779259,1.1913581082779259,1.1913581082779259,1.1913581082779259,1.1913581082779259,1.1913581082779259,1.1913581082779259,1.1913581082779259,1.1913581082779259,1.1913581082779259,1.1913581082779259,1.1913581082779259,1.1913581082779259,1.1913581082779259,1.1913581082779259,1.1913581082779259,1.1913581082779259,1.1913581082779259,1.1913581082779259,1.1913581082779259 +Nuclear - Small/Conservative,1.2555571136663268,1.2555571136663268,1.2555571136663268,1.2555571136663268,1.2555571136663268,1.2555571136663268,1.2555571136663268,1.2555571136663268,1.2555571136663268,1.2555571136663268,1.2555571136663268,1.2555571136663268,1.2555571136663268,1.2555571136663268,1.2555571136663268,1.2555571136663268,1.2555571136663268,1.2555571136663268,1.2555571136663268,1.2555571136663268,1.2555571136663268 diff --git a/tests/data/Nuclear/R&D/df_just_wacc.csv b/tests/data/Nuclear/R&D/df_just_wacc.csv index 1de755c..64f2af9 100644 --- a/tests/data/Nuclear/R&D/df_just_wacc.csv +++ b/tests/data/Nuclear/R&D/df_just_wacc.csv @@ -1,7 +1,7 @@ -WACC Type,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -WACC Nominal - Advanced,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253 -WACC Nominal - Moderate,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253 -WACC Nominal - Conservative,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253 -WACC Real - Advanced,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026 -WACC Real - Moderate,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026 -WACC Real - Conservative,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026 +WACC Type,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +WACC Nominal - Advanced,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208 +WACC Nominal - Moderate,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208 +WACC Nominal - Conservative,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208 +WACC Real - Advanced,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688 +WACC Real - Moderate,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688 +WACC Real - Conservative,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688 diff --git a/tests/data/Nuclear/R&D/df_wacc.csv b/tests/data/Nuclear/R&D/df_wacc.csv index cb03226..dc81d59 100644 --- a/tests/data/Nuclear/R&D/df_wacc.csv +++ b/tests/data/Nuclear/R&D/df_wacc.csv @@ -1,25 +1,25 @@ -WACC,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Inflation Rate,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 -Interest Rate Nominal - Advanced,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08 -Interest Rate Nominal - Moderate,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08 -Interest Rate Nominal - Conservative,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08 -Calculated Interest Rate Real - Advanced,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612 -Calculated Interest Rate Real - Moderate,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612 -Calculated Interest Rate Real - Conservative,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612 -Interest During Construction - Nominal,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065 -Rate of Return on Equity Nominal - Advanced,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Rate of Return on Equity Nominal - Moderate,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Rate of Return on Equity Nominal - Conservative,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Calculated Rate of Return on Equity Real - Advanced,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Moderate,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Conservative,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Debt Fraction - Advanced,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251 -Debt Fraction - Moderate,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251 -Debt Fraction - Conservative,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251,0.697758991579251 -Tax Rate (Federal and State),0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574 -WACC Nominal - Advanced,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253 -WACC Nominal - Moderate,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253 -WACC Nominal - Conservative,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253,0.07469897709802253 -WACC Real - Advanced,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026 -WACC Real - Moderate,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026 -WACC Real - Conservative,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026,0.04848680692490026 +WACC,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Inflation Rate,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 +Interest Rate Nominal - Advanced,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08 +Interest Rate Nominal - Moderate,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08 +Interest Rate Nominal - Conservative,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08 +Calculated Interest Rate Real - Advanced,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612 +Calculated Interest Rate Real - Moderate,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612 +Calculated Interest Rate Real - Conservative,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612,0.05365853658536612 +Interest During Construction - Nominal,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065 +Rate of Return on Equity Nominal - Advanced,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Rate of Return on Equity Nominal - Moderate,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Rate of Return on Equity Nominal - Conservative,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Calculated Rate of Return on Equity Real - Advanced,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Calculated Rate of Return on Equity Real - Moderate,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Calculated Rate of Return on Equity Real - Conservative,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Debt Fraction - Advanced,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338 +Debt Fraction - Moderate,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338 +Debt Fraction - Conservative,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338,0.693892638427338 +Tax Rate (Federal and State),0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574 +WACC Nominal - Advanced,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208 +WACC Nominal - Moderate,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208 +WACC Nominal - Conservative,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208,0.0733640468288208 +WACC Real - Advanced,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688 +WACC Real - Moderate,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688 +WACC Real - Conservative,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688,0.04718443593055688 diff --git a/tests/data/Nuclear/df_ncf.csv b/tests/data/Nuclear/df_ncf.csv index ab9a3f7..2ac3750 100644 --- a/tests/data/Nuclear/df_ncf.csv +++ b/tests/data/Nuclear/df_ncf.csv @@ -1,5 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Nuclear - AP1000/Moderate,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927 -Nuclear - AP1000/Conservative,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927 -Nuclear - Small Modular Reactor/Moderate,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927 -Nuclear - Small Modular Reactor/Conservative,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927,0.927 +tech_detail-scenario,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Nuclear - Large/Advanced,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93 +Nuclear - Large/Moderate,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93 +Nuclear - Large/Conservative,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93 +Nuclear - Small/Advanced,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93 +Nuclear - Small/Moderate,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93 +Nuclear - Small/Conservative,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93 diff --git a/tests/data/Offshore_Wind/Market/20/df_capex.csv b/tests/data/Offshore_Wind/Market/20/df_capex.csv index 566bd9c..bb0fa2d 100644 --- a/tests/data/Offshore_Wind/Market/20/df_capex.csv +++ b/tests/data/Offshore_Wind/Market/20/df_capex.csv @@ -1,43 +1,43 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,3149.9375586912693,3327.1977155792283,3068.7789312655427,2765.638791684659,2689.17185053015,2624.519972987224,2568.5159692827233,2519.1169370733032,2474.927996980385,2434.954238316404,2398.461055825877,2364.8905821794892,2333.809178282951,2304.8730835235397,2277.80517457845,2252.37878249147,2228.406142369031,2205.7299701162115,2184.2172022761124,2163.7542648261046,2144.2434436121307,2125.6000622561924,2107.750261121604,2090.6292299737743,2074.1797874752165,2058.3512289121845,2043.0983835786772,2028.3808376437507,2014.162288819266,2000.4100068819964 -Offshore Wind - Class 1/Moderate,3396.202109137979,3613.263293009509,3351.3293425835445,3034.3653473246327,2962.367847596398,2901.494828935677,2848.7642216874096,2802.2525297801026,2760.646403599347,2723.0090843200105,2688.6489038711134,2657.0406018945937,2627.7758852103925,2600.531085783052,2575.045277962124,2551.105041439869,2528.533586054818,2507.1828208619104,2486.927459874063,2467.6605673940962,2449.290140594726,2431.736452375455,2414.9299601458288,2398.809641786001,2383.3216581693086,2368.4182682385217,2354.056941485108,2340.1996262394373,2326.812142057767,2313.8636717764653 -Offshore Wind - Class 1/Conservative,3870.7653676532223,4185.561757013411,3930.3862905026176,3594.7913689644406,3539.878656955801,3493.450620490225,3453.2328259724336,3417.7582170987735,3386.0250981240465,3357.319000243359,3331.1123861154065,3307.0046380676213,3284.6843496498304,3263.904658267019,3244.4665551320395,3226.2072639271005,3208.9919462583794,3192.70765271169,3177.2588272836524,3162.5639097928033,3148.552729402965,3135.164478012114,3122.346115275012,3110.051099435265,3098.238367227227,3086.871506401352,3075.918078809436,3065.3490623273256,3055.1383874266244,3045.2625497629083 -Offshore Wind - Class 2/Advanced,3187.258065289209,3364.442345791347,3103.2969503109393,2798.406120829897,2721.0331982301354,2655.615324289676,2598.947784324275,2548.963471653528,2504.2509803474295,2463.8036120019333,2426.8780577476678,2392.9098406349826,2361.460183807209,2332.181253770823,2304.792643841808,2279.0649994868186,2254.8083311710607,2231.8634912953416,2210.095839864963,2189.390457230602,2169.648471519466,2150.784203106582,2132.722917265201,2115.3990358881174,2098.7547001525154,2082.7386045944536,2067.305043324742,2052.41312368877,2038.0261132883556,2024.1108941121051 -Offshore Wind - Class 2/Moderate,3436.4403617573994,3653.710139488464,3389.0255248976573,3070.316552659775,2997.4660254941464,2935.871782411596,2882.516422151863,2835.453659033662,2793.354582857007,2755.271336064403,2720.504055691378,2688.5212580874104,2658.909812608829,2631.3422163965224,2605.5544523490944,2581.3305715518536,2558.491689230894,2536.8879598574576,2516.392613054239,2496.8974461483435,2478.3093662616343,2460.547701685754,2443.54208588861,2427.2307737593824,2411.559288284642,2396.4793227704095,2381.9478428060606,2367.9263458852233,2354.3802465937542,2341.278362645812 -Offshore Wind - Class 2/Conservative,3916.6262527504487,4232.414908883531,3974.595779641473,3637.382510059756,3581.819191430305,3534.8410749047403,3494.146779365043,3458.2518668028624,3426.142773367054,3397.096565215799,3370.5794547376017,3346.186077735809,3323.601338212038,3302.575448739612,3282.90704267234,3264.4314151162234,3247.01213011016,3230.534900013641,3214.9030366743514,3200.034013584596,3185.8568285230963,3172.309952932541,3159.339718044899,3146.8990306763612,3134.946341043106,3123.444805482718,3112.361601519335,3101.6673631742497,3091.335712046909,3081.3428653130695 -Offshore Wind - Class 3/Advanced,3314.3378527900572,3501.603626773563,3229.581407434233,2909.981916668025,2829.5240431917155,2761.49788044978,2702.570937954215,2650.5936910112946,2604.0984592501036,2562.0384059983267,2523.6405857737936,2488.3180152563837,2455.6144230318587,2425.1681070696836,2396.687480536294,2369.9340442590446,2344.710233593374,2320.850555535142,2298.2150018321827,2276.684070851438,2256.154948580405,2236.538539245085,2217.757128355873,2199.7425231280713,2182.4345578384623,2165.7798814129533,2149.7309656139373,2134.2452873478037,2119.2846496517623,2104.8146140597323 -Offshore Wind - Class 3/Moderate,3573.45534516504,3802.6642636977376,3526.937318529204,3192.733742319295,3116.9785775868636,3052.928498433978,2997.4457962066517,2948.5065844878814,2904.7289678401,2865.127296492406,2828.973803107669,2795.715813147156,2764.9237239547833,2736.256974741118,2709.4410217274567,2684.251305857844,2660.5018100086877,2638.0367141309503,2616.724193360906,2596.451730855802,2577.122522013211,2558.6526786473714,2540.9690286284754,2524.0073649943542,2507.711038667962,2492.0298169097055,2476.91894947559,2462.3383987183065,2448.252200261924,2434.6279285456058 -Offshore Wind - Class 3/Conservative,4072.7868214035575,4404.961616743418,4136.336559964241,3782.4092970249194,3724.6306024893966,3675.779412324056,3633.462586595793,3596.1365009791166,3562.747179621037,3532.5428644436306,3504.9684850855137,3479.602514995142,3456.1172949201737,3434.253078110758,3413.8004691919105,3394.588196288702,3376.4743835752347,3359.3401866262134,3343.085062217155,3327.6231934098937,3312.880747039749,3298.7937413323093,3285.306367681632,3272.369655242399,3259.94039759126,3247.9802820649556,3236.4551775162913,3225.3345471098983,3214.5909607068756,3204.1996872333584 -Offshore Wind - Class 4/Advanced,3441.6136689352024,3637.5837804155267,3354.882452317385,3021.7298252585006,2938.182242172961,2867.5437671783943,2806.3539368807465,2752.3806814379477,2704.0999592312724,2660.424733404309,2620.552376145733,2583.873363047442,2549.913901151166,2518.2983984962593,2488.7240708535182,2460.9432603048117,2434.75081541072,2409.974887973969,2386.4700932040446,2364.1123404161526,2342.7948673770807,2322.425156894176,2302.922510118505,2284.2161155545705,2266.243497020214,2248.9492546757065,2232.2840351239383,2216.2036823172402,2200.6685324690316,2185.64282462166 -Offshore Wind - Class 4/Moderate,3710.6816828877445,3950.3357096811537,3663.7751546127924,3315.339768269773,3236.6754853825914,3170.1657818762374,3112.5524561212046,3061.733901260708,3016.2751548865026,2975.1527167173913,2937.6108719993217,2903.075722617053,2871.1011684929667,2841.3335707646197,2813.4878427379344,2787.3308019339997,2762.6692878774384,2739.341496782854,2717.2105415032333,2696.159584371084,2676.088103334121,2656.9089887675555,2638.5462586160515,2620.933240268532,2604.011109233783,2587.727703755555,2572.036555109698,2556.8960881399144,2542.26895738135,2528.121492080342 -Offshore Wind - Class 4/Conservative,4229.188277653095,4576.022485212887,4296.817819782882,3927.659797021042,3867.662309221393,3816.9351560812092,3772.993297308502,3734.2338309619863,3699.5623068487457,3668.198098191538,3639.5648190490956,3613.224755583528,3588.837665908912,3566.1338285893394,3544.8958071362053,3524.9457525636644,3506.13634078969,3488.344163575065,3471.464816676449,3455.4091876495063,3440.100608019242,3425.4726390099017,3411.4673288767995,3398.0338262166924,3385.1272654112313,3372.707862530284,3360.7401757366156,3349.192495532077,3338.0363384170423,3327.2460236052934 -Offshore Wind - Class 5/Advanced,3611.3707471824555,3808.360987228583,3513.0470545311064,3170.7761958661504,3083.1076407705223,3008.9849335870967,2944.776924083708,2888.1414459079615,2837.479284316775,2791.649784523766,2749.810729221147,2711.322529300767,2675.688022037722,2642.513089454216,2611.4800125343336,2582.3289176702615,2554.8445343585877,2528.8465380154707,2504.1823727674014,2480.721827175162,2458.3528729743916,2436.978429575782,2416.5138176717733,2396.884733000469,2378.025617751393,2359.878339496027,2342.3911104883477,2325.5175966902543,2309.216177904841,2293.4493292705793 -Offshore Wind - Class 5/Moderate,3893.7105005840413,4135.79598749121,3836.502380727546,3478.868405297917,3396.324018450817,3326.5337337902674,3266.0786393798626,3212.753466919682,3165.0524746958276,3121.9016784291753,3082.508087848728,3046.269497400751,3012.7178031881786,2981.4819231646925,2952.2627087777732,2924.815475857695,2898.937536317593,2874.459105424613,2851.2365440937383,2829.1472516570434,2808.0857478270855,2787.9606263098913,2768.692157246638,2750.210379409703,2732.453566798662,2715.3669847864576,2698.901872586089,2683.014604352908,2667.665992562603,2652.820705656636 -Offshore Wind - Class 5/Conservative,4437.792355400741,4790.857492600433,4499.3895911966165,4121.39102766721,4058.434172776776,4005.2049104130597,3959.0956260442317,3918.424354831064,3882.0426629889553,3849.1314194419115,3819.0858080985213,3791.4465249514637,3765.856545734804,3742.032845043244,3719.747261365977,3698.8131733425944,3679.07599015281,3660.406216464509,3642.694298310701,3625.8467277890927,3609.7830547636563,3594.433563375983,3579.737443420266,3565.6413352554246,3552.0981602732095,3539.0661722070986,3526.5081810565503,3514.390913257171,3502.68448036499,3491.361934892854 -Offshore Wind - Class 6/Advanced,3585.792778451342,3785.926313726197,3492.004994875968,3148.3187911661485,3061.2711591819693,2987.6734350089655,2923.9201864742877,2867.6858359011235,2817.382495177621,2771.8775883424464,2730.3348631934414,2692.119260589427,2656.737139020438,2623.7971718967756,2592.98389048576,2564.0392617657403,2536.749539912597,2510.9356775130946,2486.446199189094,2463.151815739592,2440.9412923539194,2419.7182360277448,2399.398567204915,2379.9085078924263,2361.1829646008996,2343.1642166317506,2325.8008430319105,2309.0468379296913,2292.8608759082476,2277.205697880409 -Offshore Wind - Class 6/Moderate,3866.132826508444,4111.432427166178,3813.522924230309,3454.2289003786864,3372.2691441036072,3302.9731575486107,3242.946243633292,3189.9987531363467,3142.6356089411097,3099.790433391603,3060.6758526660315,3024.6939264041007,2991.379866111035,2960.36521797385,2931.3529521957153,2904.10011761204,2878.4054616987705,2854.100402243895,2831.0423175035344,2809.109475143774,2788.1971419540264,2768.214559036415,2749.082561228455,2730.731682811353,2713.100634966525,2696.13507073151,2679.786574673459,2664.011829933029,2648.771926536274,2634.031783164678 -Offshore Wind - Class 6/Conservative,4406.361155989778,4762.635030495767,4472.439646399393,4092.2007788076576,4029.68982343254,3976.837563737238,3931.054853934236,3890.671641903072,3854.5476277798875,3821.869482083293,3792.036672404769,3764.593147813003,3739.1844127094664,3715.5294462504203,3693.401702906466,3672.615883085481,3653.0184908753017,3634.4809481101174,3616.8944767521175,3600.1662311799996,3584.2163310555234,3568.9755542912535,3554.3835213769994,3540.387250597768,3526.939996785232,3514.0003093458345,3501.5312616816964,3489.499815892456,3477.87629522265,3466.633943043953 -Offshore Wind - Class 7/Advanced,3618.0855859469566,3843.103249403721,3542.980080026574,3176.6718106905673,3088.840248179364,3014.579720189832,2950.252324873857,2893.5115409483205,2842.755180154017,2796.8404668165367,2754.9236176428135,2716.3638542982126,2680.6630896532815,2647.426472922975,2616.3356943373064,2587.1303970898393,2559.594910411771,2533.548574430919,2508.838549617468,2485.3343824222393,2462.9238362799865,2441.5096500936233,2421.0069871062633,2401.3414048976283,2382.447223761662,2364.266203180728,2346.7464591167322,2329.8415713799113,2313.5098423864247,2297.713677502513 -Offshore Wind - Class 7/Moderate,3900.9503106277666,4173.525317505398,3869.19141727991,3485.3368744914264,3402.6390079028665,3332.7189579698957,3272.1514557675805,3218.72713260806,3170.937447061334,3127.706417924734,3088.239580472775,3051.9336094347263,3018.319530539803,2987.0255717665273,2957.7520283374884,2930.253761126972,2904.3277051779683,2879.803760066659,2856.5380196312412,2834.4076552449965,2813.306990494641,2793.144449128984,2773.8401530426822,2755.324010924994,2737.5341820046337,2720.415829883161,2703.9201031097105,2688.003294723479,2672.6261443364347,2657.753254695948 -Offshore Wind - Class 7/Conservative,4446.043809550139,4834.5627053178805,4537.726778617326,4129.054177804271,4065.9802634482467,4012.652028716599,3966.4570105830157,3925.710116829915,3889.2607783207086,3856.288340919743,3826.1868639646855,3798.496189436657,3772.8586292330374,3748.990631702378,3726.663611099455,3705.690599067545,3685.916717346354,3667.2122298253107,3649.4673788371483,3632.588482614706,3616.4949414361827,3601.1169098162813,3586.3934644811243,3572.2711465748407,3558.702789953096,3545.646570728023,3533.065229749476,3520.9254315855255,3509.197232218816,3497.8536340571154 -Offshore Wind - Class 8/Advanced,4510.489735625426,4796.833830108398,4429.4780383958205,3979.6455900272904,3874.019364994491,3784.713664216639,3707.353547430006,3639.117088461266,3578.0774959295813,3522.860467965601,3472.4512708967814,3426.0793047857505,3383.1455701189293,3343.175219396356,3305.785453332296,3270.663166867028,3237.548994363556,3206.225674284371,3176.509401831872,3148.243293585704,3121.292373867891,3095.5396764964125,3070.8831767990705,3047.233350331447,3024.511210688041,3002.6467178303315,2981.577476021219,2961.247660346861,2941.607125298647,2922.6106595751717 -Offshore Wind - Class 8/Moderate,4851.300725359157,5195.2255098761025,4823.211278586806,4352.748922128634,4253.548157845549,4169.6751067235555,4097.020965123024,4032.9354704500074,3975.6090420105675,3923.7509795477044,3876.408277727483,3832.857213793361,3792.5352266054883,3754.996354615026,3719.881085004958,3686.8953595410194,3655.795590331942,3626.377732306874,3598.4691618925012,3571.9225392099474,3546.6110994296378,3522.4249916632357,3499.2683976094163,3477.0572387800435,3455.7173336752944,3435.182902936401,3415.3953464874226,3396.302235358966,3377.856474496959,3360.0156028965503 -Offshore Wind - Class 8/Conservative,5478.959424220935,5954.366513365788,5590.120125251637,5091.118845027945,5013.9471617111185,4948.699433160037,4892.179279834887,4842.324971394328,4797.728772834921,4757.386604075132,4720.557089518095,4686.677220362611,4655.309360967013,4626.1065825181295,4598.789207641863,4573.128478333219,4548.934899201304,4526.049736574013,4504.338700641898,4483.687170650222,4463.996531882109,4445.181327556776,4427.167017325071,4409.888193641932,4393.2871481695865,4377.312708884512,4361.91928877399,4347.066101541143,4332.716510325105,4318.837483251141 -Offshore Wind - Class 9/Advanced,4592.412240325433,4878.520900161457,4505.322954261886,4051.926551444482,3944.3818728902497,3853.4541427717863,3774.68896026003,3705.2131454877667,3643.06491141178,3586.8449951811062,3535.5202328575488,3488.3060283568198,3444.5925027390845,3403.8961840092975,3365.827320227329,3330.067119511795,3296.3515054550667,3264.459270471555,3234.2032713790795,3205.423775336602,3177.9833551484044,3151.762920215129,3126.658592824846,3102.5792225308282,3079.4443883241183,3057.182778052583,3035.7308627063826,3015.0318034425804,2995.034543976597,2975.6930518493987 -Offshore Wind - Class 9/Moderate,4939.413265187224,5283.696940239805,4905.797996583303,4431.806433603402,4330.803919276628,4245.407510198518,4171.433775913908,4106.184318002691,4047.816688966744,3995.016745995366,3946.8141746399706,3902.472107411538,3861.41776556186,3823.197087692807,3787.444031277251,3753.8591972003355,3722.194573366033,3692.2424087016457,3663.826944330086,3636.798164287922,3611.0270013587074,3586.4016094694484,3562.8244300033125,3540.2098573829217,3518.482362774879,3497.5749720920953,3477.4280209252015,3457.988128055108,3439.2073430561486,3421.0424337185527 -Offshore Wind - Class 9/Conservative,5578.471917429091,6055.76563864837,5685.838443957752,5183.587120527139,5105.013793938786,5038.580992887334,4981.034283068805,4930.274487628623,4884.868303346995,4843.793413374313,4806.294976758643,4771.799758959704,4739.8621757071905,4710.128997036833,4682.3154658886615,4656.188669403146,4631.55567044848,4608.25485232638,4586.149486166852,4565.122869397029,4545.07459619417,4525.917657654788,4507.5761595785,4489.983506445043,4473.080941779563,4456.816364138317,4441.143358527047,4426.020397861111,4411.41017985669,4397.279072692238 -Offshore Wind - Class 10/Advanced,4693.593633091843,4988.08641403548,4606.348408716344,4141.199802713687,4031.2856678059543,3938.354590885632,3857.8540304393655,3786.847503846305,3723.330001387448,3665.8714312364054,3613.4158664797155,3565.16142457874,3520.484789559393,3478.8918374277987,3439.9842291131263,3403.4361490164188,3368.9777025200665,3336.3828083271464,3305.4602000612094,3276.046625599743,3248.0016299101662,3221.203498553605,3195.5460651534763,3170.936171009293,3147.2916232525013,3124.539538560417,3102.614988233154,3081.4598811374785,3061.02203610156,3041.254406465532 -Offshore Wind - Class 10/Moderate,5048.239887769589,5402.362204212094,5015.803533832917,4529.449311454314,4426.221479682657,4338.943591513471,4263.340045907193,4196.652992526923,4136.999390523117,4083.036143499693,4033.771558751459,3988.452533905651,3946.4936705822724,3907.4309033673826,3870.8901249759947,3836.5653398428813,3804.2030715957258,3773.5909919283918,3744.5494695919183,3716.925183426539,3690.5862225684946,3665.4182767188363,3641.3216378202615,3618.208814207842,3596.002612974453,3574.634584439993,3554.043749651075,3534.1755512777086,3514.9809824361846,3496.415858411825 -Offshore Wind - Class 10/Conservative,5701.3784703638485,6191.77060566147,5813.335277944334,5297.793454134462,5217.48897663838,5149.592508349757,5090.777912299796,5038.899761944941,4992.493175102436,4950.513310933694,4912.188697606355,4876.933470906207,4844.292229317729,4813.903960408995,4785.47763326777,4758.775203429108,4733.599482912914,4709.785294233728,4687.19289607041,4665.70301462429,4645.213031901668,4625.63402199301,4606.888418574329,4588.908158873049,4571.633191874182,4555.010268219474,4538.991950285704,4523.5357960511465,4508.603681376969,4494.161233455327 -Offshore Wind - Class 11/Advanced,5025.152235767293,5327.1415155794575,4920.468956681549,4433.736934668828,4316.058391541485,4216.562601009914,4130.37542697444,4054.352951712104,3986.348530272403,3924.831048183033,3868.669987145059,3817.0068190994148,3769.174196613488,3724.643090443021,3682.987022578014,3643.857161587048,3606.9645473156784,3572.067127932515,3538.9601258759762,3507.468756784107,3477.442643786607,3448.751474454996,3421.2815827486324,3394.9332291739383,3369.618414702989,3345.2591074862967,3321.785792217062,3299.136274165432,3277.254686046595,3256.090657793073 -Offshore Wind - Class 11/Moderate,5404.850939770007,5769.576866045625,5357.846040116647,4849.412649142283,4738.89273408968,4645.449477354749,4564.505246572449,4493.1073750081305,4429.239802543504,4371.464555552131,4318.719887490901,4270.19949633026,4225.2766307559705,4183.454443461956,4144.332399973671,4107.5828889938975,4072.934528409352,4040.159990899922,4009.066955944725,3979.491271674422,3951.2917089533516,3924.34588252637,3898.5470408921215,3873.8015119157803,3850.026649731481,3827.1491693278035,3805.103784157191,3783.8320829232653,3763.2815968631767,3743.4050200243632 -Offshore Wind - Class 11/Conservative,6104.127669960085,6612.643709530002,6209.763837181824,5672.033137461899,5586.055897807744,5513.363177454675,5450.393878887276,5394.851021191807,5345.166241925494,5300.220891992037,5259.18900227134,5221.443322708103,5186.49628191827,5153.9613653095585,5123.526983350871,5094.938275956581,5067.984125655404,5042.487686713506,5018.29934638909,4995.291405302334,4973.353996455632,4952.391912153547,4932.322106734936,4913.0717094273095,4894.576427171699,4876.779249039468,4859.629386381866,4843.0813990442875,4827.094469773155,4811.631797642421 -Offshore Wind - Class 12/Advanced,5239.794171488235,5541.735728908452,5119.669475943366,4623.117441663448,4500.4124338431775,4396.666827967948,4306.79829643297,4227.528633725751,4156.619504135816,4092.474393903689,4033.9144963155436,3980.044612557714,3930.1688904403154,3883.7357040183892,3840.3003589053365,3799.4991238517473,3761.030696198118,3724.64268522755,3690.121566608182,3657.2850903228887,3625.9764563760555,3596.0597862368077,3567.4165587879106,3539.942774311028,3513.5466750300807,3488.146896080692,3463.6709529126815,3440.0539942404184,3417.237766490757,3395.169748113383 -Offshore Wind - Class 12/Moderate,5635.711143315315,6001.993783296518,5574.753355803869,5056.548128683152,4941.307519134219,4843.872972073216,4759.471328347902,4685.023802436827,4618.428221199446,4558.18519009544,4503.187611650513,4452.594743838014,4405.753064589511,4362.144504502056,4321.351420864198,4283.032208947337,4246.903894953123,4212.729441611628,4180.30831371574,4149.469347892121,4120.065282611735,4091.96850511451,4065.067704166807,4039.2652065672837,4014.474836354309,3990.620178255733,3967.6331571058054,3945.4528666561273,3924.0245970183505,3903.2990216362055 -Offshore Wind - Class 12/Conservative,6364.856443437321,6879.0220422101975,6461.160236945745,5914.305632896509,5824.656002779045,5748.858320530822,5683.199381629884,5625.284093024488,5573.47710199279,5526.611977999015,5483.827471875326,5444.469541509239,5408.029789627103,5374.105192238233,5342.3708507261645,5312.561019034146,5284.455562120768,5257.870080548575,5232.648571089072,5208.657879872547,5185.783447095297,5163.925998406175,5142.998940971607,5122.926291451979,5103.641010605521,5085.083652366211,5067.201258723384,5049.946448613522,5033.276661334514,5017.153524063256 -Offshore Wind - Class 13/Advanced,5379.844542587816,5679.373101865575,5247.626378679358,4746.685141491247,4620.700447233193,4514.181905985457,4421.911348573177,4340.522948885889,4267.718544483928,4201.858949636906,4141.7338502258735,4086.424120366372,4035.215308978137,3987.5410461366237,3942.9447515658576,3901.0529721275916,3861.5563518785693,3824.1957541472966,3788.751947476608,3755.0378106308326,3722.8923526295866,3692.176063150734,3662.767253218553,3634.5591433873587,3607.457523359052,3581.378853531265,3556.248711970817,3532.0005140326502,3508.574449129305,3485.9165919029165 -Offshore Wind - Class 13/Moderate,5786.343670319172,6151.062359866955,5714.084259151747,5191.700659245975,5073.379873338036,4973.34107427262,4886.683524849815,4810.246149091579,4741.870586511297,4680.017366421589,4623.549800603359,4571.604675492151,4523.511001537943,4478.736862264841,4436.853452115139,4397.5100358739155,4360.416076356902,4325.328200709882,4292.040513776619,4260.377277291487,4230.187293686911,4201.339539340901,4173.719727868681,4147.227575438101,4121.774602757472,4097.282352110446,4073.6809288032655,4050.9077986719312,4028.9067895301623,4007.6272564106475 -Offshore Wind - Class 13/Conservative,6534.977726397139,7049.872939604118,6622.645281221613,6072.384494694289,5980.338689544756,5902.515070173829,5835.101184712371,5775.637923534758,5722.4462238519045,5674.328478516117,5630.400418702372,5589.990520916751,5552.576799331444,5517.745457841906,5485.162913869987,5454.556318439881,5425.699652692374,5398.403588521287,5372.50795300952,5347.876033321446,5324.390207673733,5301.948548288539,5280.462147859987,5259.8529921490535,5240.052250074367,5220.998886682376,5202.638528489061,5184.922528019416,5167.807186999522,5151.25310696902 -Offshore Wind - Class 14/Advanced,5442.550801566765,5781.125753682782,5338.918091864818,4802.011436780572,4674.558293238716,4566.798195812047,4473.452153518482,4391.115108934808,4317.462112756431,4250.834873272463,4190.008969214574,4134.0545615735555,4082.2488717879064,4034.0189284525227,3988.902829494341,3946.522768889258,3906.565784910667,3868.7697204482647,3832.9127887322893,3798.8056874839986,3766.2855492483204,3735.2112376021573,3705.4596451904326,3676.9227479702386,3649.505237549414,3623.1226006067595,3597.6995477637643,3573.1687182797145,3549.469604428382,3526.5476523100497 -Offshore Wind - Class 14/Moderate,5853.787991778634,6261.265879759649,5813.490829601092,5252.2139554021605,5132.514049003843,5031.309220178185,4943.6416098338095,4866.313297201464,4797.140764429748,4734.566597106914,4677.44085803143,4624.890272215524,4576.236029205772,4530.940012627369,4488.568418861397,4448.766424602091,4411.240106229052,4375.743254188768,4342.067573457335,4310.035277403394,4279.4934061345,4250.309408846773,4222.3676670590185,4195.5667280532725,4169.817081243113,4145.0393544266735,4121.162838233358,4098.124269615007,4075.8668216549563,4054.3392590795384 -Offshore Wind - Class 14/Conservative,6611.147958174135,7176.179708628229,6737.857872575057,6143.162843720874,6050.04417335192,5971.313459362865,5903.113812802352,5842.957461215599,5789.145771034982,5740.467176073036,5696.0271006660305,5655.146194193112,5617.296386676974,5582.059058898661,5549.096740116462,5518.133401088226,5488.940388529708,5461.326167568871,5435.128698349091,5410.209674540652,5386.450103387145,5363.746869063458,5342.01002798014,5321.160656581722,5301.129121507222,5281.853676393386,5263.279313991083,5245.356819801271,5228.041986212769,5211.294955545622 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,5462.550832369848,5094.404759063653,4875.5549262092645,4722.020175198692,4263.651146110876,3829.295613124674,3410.728337949633,3343.7774992451323,3285.5174365197136,3207.2812724221576,3141.08145831941,3083.8665548677945,3033.5990170228683,2988.8537384617885,2958.8949081013798,2931.03615273454,2905.0183721997228,2880.626813817036,2857.6815376796812,2836.0305427943017,2815.5436693022525,2796.109383287182,2777.6312289765,2760.02494615507,2743.21658539724,2727.1416211172086,2711.7421798514206,2696.967261995978,2682.7713005134847 +Offshore Wind - Class 1/Moderate,6217.537549003377,6050.594891259246,5931.2557072685795,5838.925802633735,5763.930885101322,5700.97021105834,5291.544282275952,4888.852075107402,4491.460278945741,4072.51283498425,3663.0000960065295,3615.862270810396,3574.2345093406543,3537.008235424742,3511.991599288189,3488.66149787881,3466.8138219123107,3446.2791640087826,3426.9151687521285,3408.6011001235547,3391.233850228222,3374.724391496717,3358.9956701796727,3343.980167236275,3329.6190113846337,3315.8598725964,3302.656518621953,3289.967817172063,3277.756959836958 +Offshore Wind - Class 1/Conservative,7549.867055466588,7524.346964544596,7501.037928189001,7479.5964751544225,7459.752640146307,7441.2903400603145,7424.034734950038,7407.84169550011,6874.463003342234,6313.370793819921,5758.409845373221,5208.082210940681,4661.376657071959,4117.577748019326,4100.26493465772,4084.0740017131716,4068.8719067407287,4054.548002773674,4041.008827494427,4028.175109779539,4015.978997982083,4004.3617316888726,3993.272200427305,3982.66605671573,3972.5038312954784,3962.750933130862,3953.3765407221345,3944.3531586306726,3935.6561740041584 +Offshore Wind - Class 2/Advanced,5358.739142998236,4997.589328397251,4782.898624109471,4632.281715654107,4182.623529780819,3756.522615291665,3345.909947900305,3280.231438444361,3223.078621467056,3146.329206691839,3081.3876415122254,3025.26002744198,2975.9477343518092,2932.0528187513814,2902.663410055368,2875.334052750732,2849.810635767615,2825.882619436882,2803.3735007815626,2782.133828788493,2762.0364370540406,2742.9714546924165,2724.8444215677036,2707.5726296266243,2691.083792474087,2675.3142714739247,2660.2075235870307,2645.713436159141,2631.787107365084 +Offshore Wind - Class 2/Moderate,6099.377897155915,5935.607747380369,5818.536715338725,5727.961307946685,5654.391607605821,5592.627539486479,5190.982487228406,4795.942992362201,4406.103572325649,3995.1177208761983,3593.3875214533555,3547.1455153865654,3506.308802120767,3469.790092274592,3445.2488611413337,3422.362012811054,3400.929540141509,3380.7851400765067,3361.7891180488486,3343.823177151232,3326.785983388085,3310.5901722205545,3295.16046379854,3280.4303368995647,3266.3420289287787,3252.8444294135797,3239.891971316572,3227.4444092981566,3215.4657110294934 +Offshore Wind - Class 2/Conservative,7406.3874307080805,7381.352390366644,7358.4863853527395,7337.4523748058255,7317.985493391741,7299.874203623014,7282.946548139545,7267.061169343569,6743.818981066585,6193.3899017697695,5648.975449671825,5109.10650357437,4572.7905668380645,4039.326284040601,4022.3425289928423,4006.4591458335417,3991.546085572757,3977.494364274333,3964.21240438866,3951.6227086915546,3939.658312485724,3928.26178578243,3917.383126796111,3906.9784315199345,3897.0093393822713,3887.441702822251,3878.245587289759,3869.393608214876,3860.8620396949195 +Offshore Wind - Class 3/Advanced,5563.666194857099,5188.705465783053,4965.804712217284,4809.427731107721,4342.574030961793,3900.178299552324,3473.8631867267977,3405.6729467788646,3346.3344641684057,3266.6501330575466,3199.2249980367915,3140.950965854653,3089.752906975992,3044.179439195086,3013.6660435766357,2985.291526998198,2958.792132812655,2933.9490061980596,2910.5791029239003,2888.527317673103,2867.6611623442363,2847.867218252979,2829.0469231213624,2811.114797178504,2793.9954497055987,2777.6226920862823,2761.9383182508886,2746.889887302366,2732.431056122389 +Offshore Wind - Class 3/Moderate,6332.62824425191,6162.59523224895,6041.0472110659675,5947.008043619602,5870.624939042819,5806.498813182058,5389.494232391682,4979.34787876988,4574.600276695524,4147.897677749075,3730.8046237328062,3682.7941509664915,3640.395852003069,3602.4805290910094,3577.0010161147275,3553.2388593653677,3530.9867343662136,3510.0719076762357,3490.3494738991394,3471.696590510754,3454.00771050475,3437.1928084933766,3421.172724221887,3405.879495174652,3391.252365301811,3377.238561100198,3363.790852501856,3350.8673311366247,3338.4304125138055 +Offshore Wind - Class 3/Conservative,7689.620050473284,7663.627437134304,7639.887121519657,7618.048758524303,7597.837393762009,7579.033507198603,7561.458489351737,7544.965660925851,7001.713778059379,6430.2353883344795,5865.001678369514,5304.48731653311,4747.661667351704,4193.796766914002,4176.163542997469,4159.672821076962,4144.189452202149,4129.6002394261195,4115.8105008755465,4102.73930239642,4090.317351048657,4078.4849994694414,4067.19036110524,4056.387758049952,4046.037499307501,4036.103996023863,4026.5560940931773,4017.3657437332995,4008.5077777483943 +Offshore Wind - Class 4/Advanced,5975.833019742907,5573.094469456032,5333.680820228931,5165.719279093875,4664.280086695629,4189.110790265383,3731.213396644922,3657.97153506216,3594.2372192017824,3508.6496839396987,3436.2295811919234,3373.638432539796,3318.6475552929614,3269.697913733989,3236.9240161071007,3206.4475397671245,3177.98499343761,3151.3015572032164,3126.2003282454148,3102.5147817706065,3080.1028949688057,3058.8426013967687,3038.628132310759,3019.367466686351,3000.9797812382362,2983.394230864478,2966.5477312724283,2950.3845155039116,2934.854692642071 +Offshore Wind - Class 4/Moderate,6801.761183217273,6619.1318233949605,6488.579378668923,6387.573443592643,6305.531822094643,6236.6551939994615,5788.758157491227,5348.227348553873,4913.495194579753,4455.1817107127035,4007.1895488563277,3955.6225189303327,3910.0833095790017,3869.359017179189,3841.99196451515,3816.4694344816667,3792.568802720853,3770.1046967594084,3748.921124330627,3728.886373414007,3709.887136193929,3691.8264025542844,3674.6196905425268,3658.1932724704134,3642.4826227521417,3627.430754873791,3612.986669231462,3599.105907474802,3585.7475590519857 +Offshore Wind - Class 4/Conservative,8259.281523874955,8231.363342882703,8205.864317014495,8182.408047019821,8160.699511276999,8140.502559446241,8121.625610406816,8103.9108979927505,7520.413786396996,6906.599295051689,6299.492027699934,5697.453566632146,5099.377331312438,4504.481143033195,4485.541553175938,4467.829169004659,4451.198641648249,4435.528791613096,4420.717508822699,4406.677872213025,4393.335821489715,4380.626831066969,4368.49535572402,4356.89261323105,4345.775475662155,4335.106247657932,4324.850892526213,4314.979697454295,4305.465499609663 +Offshore Wind - Class 5/Advanced,6282.856400383134,5859.426312976391,5607.712002763843,5431.121106911791,4903.919131998218,4404.336990394094,3922.9139229701746,3845.90906670065,3778.9002436638907,3688.91532299003,3612.774466531764,3546.9676819851466,3489.1514266823465,3437.686839438965,3403.2291788025045,3371.186903754147,3341.2619992172013,3313.2076714562813,3286.816817732078,3261.9142654920715,3238.350896329211,3215.9983242841176,3194.745237177849,3174.494957500406,3155.162670693132,3136.673651249446,3118.961710552984,3101.9679773218536,3085.640232396413 +Offshore Wind - Class 5/Moderate,7151.218784281058,6959.206384291097,6821.946382965393,6715.751127323762,6629.494388563569,6557.079053170072,6086.1701084333035,5623.006007892007,5165.9382447845255,4684.077800322827,4213.068962883639,4158.852503535129,4110.973631920612,4068.157136205224,4039.3838248980423,4012.5501615695575,3987.42165891054,3963.8032988704326,3941.531439241944,3920.467161538803,3900.4918362475946,3881.503242423113,3863.4124633646497,3846.142223585428,3829.624449701114,3813.7990508740713,3798.613031863727,3784.018940864715,3769.9743151633556 +Offshore Wind - Class 5/Conservative,8683.622841160915,8654.270351743377,8627.461190398502,8602.799777589971,8579.97601355234,8558.741330650955,8538.894502187832,8520.269668581588,7906.793991996092,7261.443230368062,6623.144272666011,5990.174662702622,5361.370722559387,4735.910139057796,4715.997565453123,4697.375170958373,4679.8902893679615,4663.415310803441,4647.842914359215,4633.082076829197,4619.054414039568,4605.692628686925,4592.937849489374,4580.738965974315,4569.05063284176,4557.833048226926,4547.050955881901,4536.672536488602,4526.66962939618 +Offshore Wind - Class 6/Advanced,6054.327951395894,5646.2993008916155,5403.740750003257,5233.573032524783,4725.547130414371,4244.13636941661,3780.224348597275,3706.0204792688073,3641.448993823569,3554.7372499016396,3481.3657828037544,3417.9525427105277,3362.2392449876024,3312.6466758134006,3279.4423858770924,3248.565562646515,3219.729167046685,3192.6951639698427,3167.264211485968,3143.2674565586763,3120.561324216123,3099.0217523783913,3078.5416418772934,3059.0279738700683,3040.3988163843655,3022.5823264999117,3005.514532974426,2989.1391145062103,2973.405182360072 +Offshore Wind - Class 6/Moderate,6891.104950175169,6706.076724201667,6573.809362360196,6471.476883239043,6388.357507068228,6318.576079478668,5864.795684317246,5418.478415974113,4978.035969393947,4513.70231489282,4059.8255748275124,4007.5811371193035,3961.443680240505,3920.184668080688,3892.4579573404626,3866.600271214404,3842.385770152208,3819.626420831674,3798.1647896929426,3777.866725604021,3758.618033799659,3740.320041133183,3722.8872678337116,3706.2450992633676,3690.3282337554206,3675.0784652402026,3660.4447941138183,3646.3815424701647,3632.8477997574205 +Offshore Wind - Class 6/Conservative,8367.770320398857,8339.48560747076,8313.651536378682,8289.887273123944,8267.893472205405,8247.43121156567,8228.306249235115,8210.358934279791,7619.19746916776,6997.320273052247,6382.238330681363,5772.292048423035,5166.359656728911,4563.649220445412,4544.460841216094,4526.515965372261,4509.6670266687215,4493.791293450005,4478.785325215162,4464.561424819229,4451.0439798059915,4438.168131983535,4425.877338312755,4414.122151351611,4402.8589996993815,4392.049522784438,4381.65957304591,4371.658772458867,4362.019625584684 +Offshore Wind - Class 7/Advanced,6421.601266263206,5988.820290613011,5731.547467050367,5551.056875399363,5012.212688734152,4501.598224119789,4009.5438457884584,3930.838485335038,3862.3498977043,3770.377877246376,3692.5556968900287,3625.295534501015,3566.202626070197,3513.6015237408124,3478.382860319226,3445.6330212011326,3415.0473391875917,3386.373366239308,3359.3996757375103,3333.9474364624434,3309.863649602413,3287.0173792178434,3265.2949848870057,3244.5975717258207,3224.838329538955,3205.9409806579697,3187.8378951733484,3170.469093116158,3153.780581427489 +Offshore Wind - Class 7/Moderate,7309.139612095586,7112.887038516299,6972.595886819772,6864.055647217157,6775.89396238266,6701.87945680084,6220.5713602231,5747.179178251301,5280.018150057534,4787.51663824246,4306.1064315882195,4250.69281197255,4201.756474658073,4157.994601502596,4128.585901652064,4101.1595342313185,4075.476022839443,4051.3361364151237,4028.5724632151287,4007.0432021668807,3986.6267303019517,3967.2187201697593,3948.7284811703275,3931.0768530489104,3914.194321128019,3898.019464145569,3882.498067305242,3867.5817918520374,3853.2269555165312 +Offshore Wind - Class 7/Conservative,8875.383790929918,8845.383273936757,8817.98185197444,8792.775962959942,8769.448078924646,8747.744532273511,8727.459439822973,8708.423394193125,8081.400338044277,7421.798180581692,6769.403486705676,6122.456104869517,5479.766192140526,4840.493585478835,4820.141306593594,4801.107589206534,4783.23655191965,4766.397813136889,4750.481612841166,4735.394710452311,4721.057391372057,4707.4003626603235,4694.364087822995,4681.8955716195005,4669.949247012442,4658.484092581294,4647.463854259805,4636.856269255077,4626.632400835331 +Offshore Wind - Class 8/Advanced,14412.683966652536,10194.869601494867,9179.229452772466,8615.644693043976,7827.9260980224235,7138.047582230808,6507.660547861349,6321.684172730156,6164.393079155067,5504.442350486707,5127.996867726996,4869.7148063506875,4675.460752031988,4521.027964517991,4181.32647681124,3955.8994689532415,3789.4485139119115,3658.6606949270113,3551.6090894147055,3461.4120769098504,3383.755867003581,3315.7674080971583,3255.442083151268,3201.3281773540753,3152.3428360723738,3107.6579809550435,3066.6269148509114,3028.735539578943,2993.56854097348 +Offshore Wind - Class 8/Moderate,15310.177213428451,12678.222916057546,11849.723263859665,11364.352716225316,11025.466224362599,10767.234497377967,10137.428525886833,9542.385214837215,8972.557992722874,7911.509016245191,7115.361849729815,6854.491558455669,6655.757965015436,6496.126765702345,6139.546404741941,5898.483029197435,5718.0374502403065,5574.708052575891,5456.331430674453,5355.822630867479,5268.705440094559,5191.977977322759,5123.532628486631,5061.834970721061,5005.734962958142,4954.348981625986,4906.983875586392,4863.086964349291,4822.209784006486 +Offshore Wind - Class 8/Conservative,16893.98853843166,15874.069079467374,15381.996962143381,15059.962291570517,14822.014770086786,14634.075908023846,14479.206186946883,14347.77854467047,13617.880972305991,12472.287069859833,11538.619138826649,10697.274903780875,9907.486722659387,9150.512241029572,8830.724213877127,8610.631986324295,8443.699750238353,8309.711484371428,8198.086212207783,8102.60464292073,8019.307544217199,7945.521539034585,7879.359087685128,7819.438544378004,7764.719517193688,7714.399094976894,7667.845104376691,7624.550986283925,7584.105196068877 +Offshore Wind - Class 9/Advanced,15334.923773401753,10847.21961528312,9766.590560444442,9166.943093849852,8328.81992726507,7594.797373894855,6924.073089771688,6726.196622283058,6558.840756878646,5856.661025758063,5456.127543127564,5181.318394895795,4974.634406682637,4810.319780701124,4448.881485732,4209.0299051236,4031.9280154142275,3892.7712722983247,3778.8697547702554,3682.9011392659736,3600.2759049094507,3527.937068921801,3463.7515174356276,3406.17496027115,3354.0551389863795,3306.510979989622,3262.8544321030654,3222.538469140551,3185.121279316132 +Offshore Wind - Class 9/Moderate,16289.84590022825,13489.478050015561,12607.964087828019,12091.535668369252,11730.964477535103,11456.20898975613,10786.102909527173,10152.983959419329,9546.694570497915,8417.75115177491,7570.660148319435,7293.097243214567,7081.6471202797065,6911.8013655180175,6532.404114379638,6275.91568689869,6083.923686750289,5931.422897274402,5805.471614638324,5698.531432173666,5605.839762957256,5524.20259049191,5451.377484367961,5385.732013785848,5326.042299120715,5271.36817376157,5220.972471694673,5174.266480101112,5130.773796159257 +Offshore Wind - Class 9/Conservative,17975.002307673658,16889.820096893905,16366.26115672923,16023.62020706997,15770.446864711112,15570.482185180259,15405.702575853637,15265.8652097631,14489.262976229513,13270.364682251466,12276.953265231648,11381.772850492516,10541.447609706373,9736.035810799354,9395.785190401062,9161.609643969132,8983.995873452806,8841.433908958357,8722.665920531352,8621.074709565988,8532.447487042864,8453.94002722631,8383.544054409776,8319.789338707838,8261.568966978499,8208.028584987751,8158.4957740450745,8112.431268773591,8069.39735952941 +Offshore Wind - Class 10/Advanced,15777.446892952265,11160.240105866966,10048.427010618578,9431.4753784213,8569.166425768693,7813.961963000259,7123.882553116767,6920.295793022092,6748.110486865921,6025.667947904331,5613.576070262512,5330.836816230673,5118.1884243416125,4949.132165622009,4577.263675574761,4330.490672636434,4148.278179141638,4005.105771562267,3887.9173295629544,3789.179324698292,3704.169637122116,3629.743365173169,3563.705641115856,3504.4674946826312,3450.8437394263824,3401.9276910847607,3357.0113421132132,3315.5319229695933,3277.034871966981 +Offshore Wind - Class 10/Moderate,16759.925325320743,13878.746607094567,12971.794707694786,12440.46353876472,12069.487320048282,11786.803167762395,11097.359700765774,10445.970807773594,9822.185561260063,8660.663928172953,7789.128260225514,7503.555645591015,7286.003641787134,7111.256603353412,6720.911067682522,6457.021045514077,6259.488603614352,6102.587213534271,5973.001211302103,5862.975109326782,5767.608732623316,5683.615711063982,5608.688977784607,5541.1492045237865,5479.736922802638,5423.48513578377,5371.635058056139,5323.581346495215,5278.833517953941 +Offshore Wind - Class 10/Conservative,18493.710631164082,17377.213000560227,16838.545760346802,16486.017096178708,16225.537838824015,16019.802664980774,15850.268118671569,15706.395353488231,14907.38256357729,13653.310286265418,12631.231770156972,11710.218947356327,10845.644392734888,10016.990633038271,9666.92136933382,9425.988153647959,9243.248922939856,9096.573064310081,8974.377680763704,8869.854879523824,8778.6700268652,8697.897186817227,8625.469544997572,8559.87518488806,8499.974708816384,8444.889371433632,8393.927019419943,8346.533420123389,8302.257670524286 +Offshore Wind - Class 11/Advanced,16264.255962022657,11504.586548801808,10358.468680859949,9722.481224770234,8833.565778763896,8055.059818711747,7343.688074200726,7133.8197150676415,6956.321691478424,6211.58833433994,5786.781590234056,5495.318410480601,5276.108919550027,5101.836399169968,4718.494106932648,4464.10686313231,4276.27221765125,4128.682246555951,4007.8780435089548,3906.0934775235946,3818.4609690138946,3741.7381627276673,3673.6627827572092,3612.5970766051614,3557.318716808526,3506.893191060219,3460.5909832870884,3417.8318066917336,3378.147019261812 +Offshore Wind - Class 11/Moderate,17277.048448079568,14306.971765954786,13372.03605128991,12824.31094881804,12441.888312481451,12150.481897504511,11439.765941378399,10768.278547964726,10125.246605283506,8927.886441850036,8029.459791454079,7735.075997427815,7510.811447932585,7330.672642679775,6928.282996204787,6656.250665536574,6452.623549233597,6290.880966319118,6157.296706010031,6043.875693445647,5945.566750465955,5858.98217294766,5781.7437163185405,5712.119944026248,5648.812916151575,5590.8253687009,5537.375455572721,5487.839096831512,5441.710620317747 +Offshore Wind - Class 11/Conservative,19064.329344957187,17913.382479738382,17358.094690351918,16994.688919359363,16726.172678773826,16514.089606407106,16339.324052899794,16191.012215671926,15367.34588463045,14074.579653497436,13020.965088843674,12071.534843276095,11180.283948017326,10326.06231298724,9965.191665783244,9716.824592616986,9528.446912223111,9377.245393090887,9251.279808391977,9143.531947417756,9049.533690523212,8966.26852200647,8891.606321455141,8823.987942283095,8762.239284913625,8705.454330296612,8652.919527452297,8604.063569948312,8558.421696176958 +Offshore Wind - Class 12/Advanced,16940.549292022813,11982.965383347817,10789.190159462287,10126.757302245936,9200.879449839507,8390.001823819042,7649.050198178319,7430.455252474718,7245.576477514379,6469.875939151453,6027.405038760588,5723.822357484229,5495.497796043878,5313.9787862933945,4914.696456988965,4649.731451865308,4454.086438784636,4300.359441441109,4174.531888278836,4068.515020382145,3977.238479305209,3897.3256477951445,3826.41945720222,3762.8145251195583,3705.237635348968,3652.715360668218,3604.487806979223,3559.950628975789,3518.6156717536455 +Offshore Wind - Class 12/Moderate,17995.455366210947,14901.878154154809,13928.066439256616,13357.565911502114,12959.241598670042,12655.718121281687,11915.44933598968,11216.040546391336,10546.270287467178,9299.122093334134,8363.337346133056,8056.712538484164,7823.122822284838,7635.493616512525,7216.371886948146,6933.028176741409,6720.933795766869,6552.465695522657,6413.326802268119,6295.189545898889,6192.792762929343,6102.607945981941,6022.157733862976,5949.6388470998245,5883.699352714367,5823.300632686345,5767.628245515243,5716.032057120063,5667.985552024907 +Offshore Wind - Class 12/Conservative,19857.054216313583,18658.249211927934,18079.871684482634,17701.354841723725,17421.673346551703,17200.771444852635,17018.73900213334,16864.25998236972,16006.34442385554,14659.82283631448,13562.397394538018,12573.488355592783,11645.177822080408,10755.436182490917,10379.5601213956,10120.865517571236,9924.65485236211,9767.166079887564,9635.962614130893,9523.734437954206,9425.827504895678,9339.100239355173,9261.33327161348,9190.90326210478,9126.586996416443,9067.440760138938,9012.721511217214,8961.834106447515,8914.294382198923 +Offshore Wind - Class 13/Advanced,18863.06284510247,13342.863058304352,12013.611156198995,11276.001556775467,10245.049553063534,9342.148796112542,8517.109577907866,8273.707094443695,8067.847304177014,7204.115684313053,6711.430463055241,6373.395553708924,6119.159313083605,5917.0404546315685,5472.445199000929,5177.410383944034,4959.562360700135,4788.389618418754,4648.282397902372,4530.234058233854,4428.599054130361,4339.61705175403,4260.664232352999,4189.840860682058,4125.729812965057,4067.2471258817523,4013.546427744839,3963.954856388974,3917.928933426527 +Offshore Wind - Class 13/Moderate,20037.685832956235,16593.031338937722,15508.705699766053,14873.461396600098,14429.93280877186,14091.963755435796,13267.684985672722,12488.903073416004,11743.123337447973,10354.441375182545,9312.458268016122,8971.035876283919,8710.936898584381,8502.014471234905,8035.328404569617,7719.829111498906,7483.665023989759,7296.078280931126,7141.148912491345,7009.604747206893,6895.5874827517155,6795.167932251564,6705.587682347766,6624.839011677291,6551.416323238098,6484.163256446148,6422.172794432979,6364.721186298052,6311.2219365965375 +Offshore Wind - Class 13/Conservative,22110.549876995243,20775.697553169633,20131.68231595151,19710.2090611726,19398.787629908376,19152.8166511757,18950.12593194778,18778.115687475423,17822.838891664425,16323.506082275928,15101.538388224133,14000.401949183142,12966.741312160691,11976.026665500049,11557.493870491991,11269.441012077474,11050.963254594135,10875.60167093344,10729.508427343852,10604.543987043204,10495.526125063212,10398.956379445155,10312.364151986274,10233.941174122267,10162.325978166451,10096.46752880371,10035.538412895146,9978.875857327488,9925.941151067387 +Offshore Wind - Class 14/Advanced,20510.852729721246,14508.43361646617,13063.064596649474,12261.020767236416,11140.009671687565,10158.235699065106,9261.124838449723,8996.459954908138,8772.617149963404,7833.433833506027,7297.709935649757,6930.145923040228,6653.700685341661,6433.92576402004,5950.492757859008,5629.684960366007,5392.806656664875,5206.681052257928,5054.334813755595,4925.974354178844,4815.460873380183,4718.705866157529,4632.856126410186,4555.845948442863,4486.134368136903,4422.542962036146,4364.1512981589285,4310.227532189312,4260.181066540415 +Offshore Wind - Class 14/Moderate,21788.085257587773,18042.521681092916,16863.47436673228,16172.738170645542,15690.46496199838,15322.97245970301,14426.6883470143,13579.875734874884,12768.948217937565,11258.957378283958,10125.951508504344,9754.703994068908,9471.884027620466,9244.71105940988,8737.257461550169,8394.197649926717,8137.403335691084,7933.4297546877115,7764.966532666483,7621.931491411524,7497.954115183718,7388.762300206951,7291.356826297187,7203.554245195355,7123.717691353731,7050.589691930108,6983.184069801279,6920.7137680366495,6862.541069850083 +Offshore Wind - Class 14/Conservative,24042.025058298168,22590.566242301204,21890.292787679376,21432.001588421856,21093.37585975125,20825.9178609466,20605.52107706353,20418.48490798959,19379.759455956522,17749.451902947963,16420.738711875958,15223.412141659841,14099.455708117157,13022.196729277817,12567.102983447312,12253.887253075498,12016.32422425768,11825.644022616503,11666.788682494893,11530.90777697982,11412.366736790163,11307.360991475107,11213.20441407107,11127.930858979074,11050.059785524207,10978.44802649822,10912.196436710647,10850.584258715955,10793.025329675436 diff --git a/tests/data/Offshore_Wind/Market/20/df_fom.csv b/tests/data/Offshore_Wind/Market/20/df_fom.csv index 36b4bc8..39d2f95 100644 --- a/tests/data/Offshore_Wind/Market/20/df_fom.csv +++ b/tests/data/Offshore_Wind/Market/20/df_fom.csv @@ -1,43 +1,43 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,101.54163615511557,97.19712191109782,93.64739530767264,90.64614422831019,88.04634228976398,85.75315446022972,83.70182804574627,81.84617758521955,80.15210144232107,78.59370245848595,77.15085036295862,75.80758719830334,74.55104842441244,73.37071167944052,72.25786059487814,71.20519377318534,70.20653418039468,69.25660951551569,68.35088371986798,67.48542597070477,66.6568075769695,65.86201993637695,65.09840859313437,64.36361974743522,63.65555649760705,62.97234276427908,62.31229333295177,61.67388881050733,61.055754559060865,60.45664287242505 -Offshore Wind - Class 1/Moderate,107.2967714852012,103.43710582890473,100.28352936650788,97.61721845893321,95.30755489431336,93.27028724781452,91.44788923801686,89.79932970976859,88.29431277562001,86.90983140465934,85.62800186804533,84.43464711932351,83.31833830342549,82.26972735602072,81.28107065692667,80.34588164591008,79.458672647129,78.61475974935199,77.81011311888071,77.04124061350905,76.30509618473215,75.59900699083249,74.92061481377148,74.26782853823333,73.63878527715747,73.03181832197552,72.44543052843565,71.87827206797118,71.32912171253761,70.79687100018738 -Offshore Wind - Class 1/Conservative,118.18164215666215,115.60164448323208,113.49363289349897,111.71133448975985,110.16743738732448,108.80562363033577,107.58743971389438,106.48545831805693,105.47942812416129,104.5539700575646,103.69712972042217,102.8994304507312,102.15323261798679,101.4522874984985,100.79141886099809,100.16629075729719,99.5732349445567,99.00912045725899,98.47125354871923,97.95729989271092,97.4652233548236,96.9932372711266,96.5397652882269,96.10340959783491,95.6829249510845,95.27719723483433,94.8852256813935,94.50610799639989,94.1390278486491,93.78324428555605 -Offshore Wind - Class 2/Advanced,103.72466064681099,99.28674451014774,95.66070300371801,92.59492859323682,89.93923400296366,87.59674536062502,85.5013178663004,83.60577312637515,81.87527635987067,80.28337365009253,78.80950194938949,77.43736022320742,76.15380735911634,74.94809477699732,73.81131871677768,72.73602080954831,71.71589122245307,70.7455443062965,69.82034648252782,68.93628242038317,68.08984971602334,67.27797508578982,66.4979470062452,65.7473610736847,65.02407530554214,64.32617328897005,63.65193357936008,62.99980411844828,62.368380715269005,61.75638883943484 -Offshore Wind - Class 2/Moderate,109.60352454632215,105.66088066575735,102.43950605755033,99.71587263446274,97.35655404831616,95.2754875687785,93.41391016775134,91.72990856901401,90.19253555954435,88.77828948461054,87.46890213645673,86.24989167897952,85.10958355031016,84.03842871384546,83.02851707077252,82.07322260752257,81.16693966974533,80.3048836476849,79.48293807100801,78.69753572060159,77.94556506153835,77.22429578918053,76.53131898660455,75.8644985820007,75.22193163845073,74.60191561513294,74.00292118097352,73.42356948769591,72.86261305230416,72.3189195822362 -Offshore Wind - Class 2/Conservative,120.72240700018571,118.08694244319062,115.93361110972073,114.11299540862264,112.53590635345839,111.14481521925573,109.90044179646327,108.77476911035716,107.74711046299339,106.80175614790281,105.9264947618953,105.11164590599832,104.34940570673103,103.63339110027053,102.95831457252841,102.31974695758363,101.71394114973596,101.13769887143033,100.58826846362982,100.06326541486848,99.56060981626605,99.07847659274087,98.61525550117548,98.16951868206343,97.73999411516799,97.32554373523942,96.92514525927096,96.53787699464405,96.16290506000371,95.79947257316485 -Offshore Wind - Class 3/Advanced,105.57862932626732,101.06139012922362,97.37053696333501,94.24996507557245,91.54680275137888,89.16244460040271,87.0295635543352,85.10013795564007,83.33871038844657,81.71835410025935,80.21813850068402,78.82147119140289,77.51497617649046,76.28771275631871,75.13061802551427,74.03610030470675,72.99773697944677,72.01004613775171,71.06831138075164,70.1684456078891,69.30688381355814,68.48049778240308,67.68652752537092,66.92252566258196,66.1863119257956,65.47593564831017,64.78964461651445,64.12585903074341,63.48314960160203,62.86021901781932 -Offshore Wind - Class 3/Moderate,111.56257170444029,107.54945723160519,104.27050395704083,101.49818846520279,99.09669955296116,96.97843620964136,95.08358508012604,93.36948373268146,91.80463180556168,90.36510757679618,89.03231631372363,87.79151733272657,86.630827401482,85.54052680445014,84.51256405816221,83.54019471606011,82.61771292864688,81.74024856632415,80.90361158120228,80.10417099389691,79.33875965408252,78.60459845581177,77.89923542531704,77.22049631076275,76.56644416224447,75.93534600782282,75.3256451812474,74.73593818878608,74.16495525000285,73.61154383380284 -Offshore Wind - Class 3/Conservative,122.88019243029699,120.1976217298446,118.00580187470734,116.15264459221372,114.54736673705962,113.13141131911772,111.86479603660725,110.71900314099311,109.67297618146998,108.71072465716958,107.81981889897637,106.99040548101762,106.21454104382225,105.4857284330479,104.79858562588035,104.14860428973911,103.53197034336989,102.94542834338674,102.38617744775576,101.85179052438878,101.34015048823262,100.84939964291753,100.37789896393222,99.92419507029072,99.486993205739,99.06513496331387,98.65757978778026,98.26338951223822,97.88171535058488,97.51178689216613 -Offshore Wind - Class 4/Advanced,106.56203925174994,102.00272432507707,98.27749278489058,95.12785439581815,92.39951352292805,89.99294631803123,87.84019859625518,85.89280140334306,84.11496705606869,82.4795179932661,80.96532866699627,79.55565212939582,78.2369877941062,76.99829305458239,75.83042058920934,74.72570800607858,73.6776728674333,72.68078220013692,71.73027567452118,70.82202812081644,69.95244132724683,69.11835794076043,68.31699226444422,67.54587412234999,66.80280293817438,66.08580987577174,65.39312640057395,64.72315799790516,64.07446206528431,63.44572920766183 -Offshore Wind - Class 4/Moderate,112.60171893552882,108.55122439222049,105.2417293762452,102.443591209983,100.0197336797047,97.8817398169616,95.96923913639634,94.23917182795077,92.65974412042108,91.20681147345982,89.86160595415885,88.60924957711272,87.43774842388054,86.33729224483628,85.29975456113748,84.3183281052202,83.38725388057217,82.50161639487523,81.65718657212662,80.85029961226076,80.07775886459693,79.33675933726383,78.62482621763569,77.93976500185386,77.2796206983347,76.64264419340809,76.02726432128858,75.43206451543107,74.85576316805638,74.29719701284303 -Offshore Wind - Class 4/Conservative,124.02475740194227,121.31719995304027,119.10496443789522,117.23454596081406,115.61431577879242,114.18517147384817,112.90675832989038,111.75029297041416,110.69452281474535,109.7233084188312,108.82410433766421,107.98696536584335,107.20387415564252,106.46827303511174,105.77472985069831,105.11869427705257,104.49631670674053,103.90431137361716,103.33985134726427,102.80048688812288,102.28408119159548,101.7887592578385,101.31286679568132,100.85493688665126,100.41366271451434,99.98787508235006,99.57652374269347,99.17866179010872,98.79343253249266,98.42005838321724 -Offshore Wind - Class 5/Advanced,109.50114476061522,104.81607860290613,100.98810082570654,97.75159173103145,94.9480000301178,92.47505689079786,90.26293387240872,88.26182519032253,86.43495609520913,84.75439943702169,83.19844700053406,81.74988993750006,80.39485529962042,79.1219959123637,77.92191216030047,76.78673031380357,75.70978914191133,74.68540306562537,73.70868045982513,72.77538237774039,71.88181136471172,71.02472298420224,70.2012547065243,69.40886822539179,68.64530227003664,67.90853370151267,67.19674520700266,66.50829829325359,65.84171056912301,65.19563652491647 -Offshore Wind - Class 5/Moderate,115.70740586452288,111.54519395066252,108.14441919659933,105.2691051114379,102.77839475936706,100.58143252867578,98.61618284550669,96.83839825994572,95.2154080914435,93.72240186502866,92.34009400628206,91.05319617758313,89.84938365421125,88.71857560839712,87.65242142351995,86.64392607962543,85.68717174035086,84.7771073383585,83.90938715478988,83.080245310113,82.28639698628768,81.52495982649049,80.79339075987284,80.0894347555964,79.41108290112625,78.7565378401942,78.12418507242731,77.51256896072061,76.92037254905541,76.34640048686634 -Offshore Wind - Class 5/Conservative,127.4455050741462,124.66327002832962,122.39001847374759,120.46801167038747,118.80309364748881,117.334531873349,116.02085860167222,114.83249657681012,113.7476070470902,112.74960542374154,111.82560024373008,110.96537200127362,110.1606822208314,109.40479236220156,108.6921204466916,108.01799064566382,107.37844717501483,106.77011364333147,106.19008515015273,105.63584438924119,105.1051956204328,104.59621212919825,104.10719399708415,103.636633846293,103.18318881707269,102.745657464686,102.32296057461622,101.91412512466955,101.51827079417401,101.13459854975414 -Offshore Wind - Class 6/Advanced,107.95507775015824,103.33616091211223,99.56223106446653,96.37141884310962,93.6074115743866,91.16938437877481,88.9884947363406,87.01564007958424,85.21456488869488,83.55773632224664,82.02375266733799,80.59564805064888,79.25974539861498,78.0048577495706,76.82171820300317,75.70256419993727,74.64082856056896,73.63090598164625,72.6679739038126,71.74785323077494,70.86689871292324,70.02191172252296,69.210070146475,68.42887151731144,67.67608649156634,66.94972049536821,66.24798187487724,65.5692552710311,64.91207922284333,64.27512721812089 -Offshore Wind - Class 6/Moderate,114.07371150028793,109.97026662986458,106.61750804648844,103.78279105518834,101.32724750540399,99.16130459268895,97.22380263498063,95.4711189203324,93.8710440516045,92.39911785753188,91.03632706030439,89.76759918118114,88.58078351052004,87.46594155363233,86.414840597805,85.42058438707026,84.47733864009669,83.5801236065049,82.72465492544845,81.90721988854831,81.12458005672055,80.37389376967333,79.65265386264794,78.95863714400551,78.28986306542043,77.64455964783174,77.0211351862972,76.41815459612263,75.8343195156361,75.26845147164897 -Offshore Wind - Class 6/Conservative,125.6460783059885,122.90312615378072,120.66197106031508,118.76710142816029,117.12569069220321,115.67786381464168,114.38273853999543,113.21115521938466,112.14158344652981,111.15767279355059,110.24671381437501,109.39863129432204,108.60530307841793,107.86008576916207,107.15747620085641,106.49286456375663,105.86235092621015,105.26260656870161,104.69076760559936,104.14435227298057,103.62119583274452,103.11939877400239,102.63728517976531,102.173368955183,101.72632620058974,101.2949724346698,100.87824368053676,100.47518065427798,100.08491546463264,99.70666035992598 -Offshore Wind - Class 7/Advanced,103.16607162677484,98.75205502576995,95.1455408618165,92.0962765841516,89.45488372144685,87.12501009685819,85.04086712044197,83.1555304686619,81.43435295648852,79.85102312965937,78.38508867882362,77.02033635548366,75.74369581611889,74.5444763650016,73.41382219153022,72.34431509239315,71.32967921511398,70.3645579138653,69.4443425633339,68.5650394565401,67.72316505116055,66.91566261410912,66.13983522433139,65.39329142657189,64.67390077349563,63.97975717272444,63.30914845015567,62.66053090583377,62.0325079107909,61.42381179837559 -Offshore Wind - Class 7/Moderate,109.0132760462349,105.09186450875866,101.88783798802038,99.17887216389386,96.83225922989182,94.76239992980587,92.91084769241554,91.23591495731115,89.7068211716773,88.30019124438053,86.99785534755077,85.78540963420103,84.65124241354873,83.5858560734732,82.58138311346279,81.63123320305827,80.72983087607246,79.87241728933625,79.05489814096805,78.27372542242077,77.52580435533422,76.8084193385962,76.11917442803745,75.45594505524828,74.81683853120767,74.20016148379696,73.60439281785794,73.02816111063366,72.47022559720563,71.92946008275355 -Offshore Wind - Class 7/Conservative,120.07227991756012,117.45100814321722,115.30927315753844,113.49846202879564,111.92986608051976,110.54626639751676,109.30859430617686,108.18898371175358,107.16685932049808,106.22659602751507,105.35604819175528,104.54558754615519,103.78745224347938,103.07529359465576,102.4038525604764,101.76872382743333,101.16618046913648,100.5930414317336,100.04656987471319,99.52439412793285,99.0244454834577,98.54490869479359,98.08418219047469,97.64084580045471,97.2136343547149,96.80141591683498,96.4031737091148,96.01799100253243,95.64503840643901,95.28356311469152 -Offshore Wind - Class 8/Advanced,74.77734561871719,71.74945020899585,69.27547952215168,67.18376711054297,65.37184340313472,63.77361342558618,62.343947993413366,61.050658296132966,59.869977306569204,58.7838560822767,57.77826489496049,56.84208189684787,55.96634118755223,55.143709240391026,54.368111210003704,53.634458410554736,52.93844577783089,52.276398798394986,51.64515608055048,51.0419780498633,50.46447509098672,49.91055036810957,49.37835386669422,48.8662451134382,48.37276267937802,47.89659903695219,47.43657968126539,46.99164567610784,46.56083897196975,46.143289983984985 -Offshore Wind - Class 8/Moderate,78.92734195458345,76.27694954570195,74.11142126914544,72.28049319960515,70.69447116457414,69.29550058370742,68.04407875569261,66.91203001148843,65.87855047913612,64.92784146892797,64.04762240959583,63.2281580702546,62.4616003745648,61.741530103623674,61.0626297936981,60.42044519109547,59.8112079656833,59.231701724157816,58.67915922147909,58.151182439782886,57.64567968912679,57.16081555680178,56.694970678918644,56.246709108260085,55.8147516195865,55.39795370139589,54.99528728024528,54.60582544284603,54.228729584555474,53.86323853604109 -Offshore Wind - Class 8/Conservative,86.68348095190146,85.01488927970024,83.65155061480296,82.49886419787966,81.50036180604056,80.61962027770447,79.83177013383936,79.11907298726771,78.46843146894207,77.86989929242206,77.31574505201877,76.79983979674086,76.31724266017966,75.86391233314363,75.43650113184357,75.03220481846454,74.64865098797844,74.28381471492027,73.93595384140683,73.60355866169618,73.28531232308117,72.98005931577724,72.68678014656115,72.40457079474508,72.13262590615786,71.87022493754915,71.61672065087996,71.37152949490363,71.13412351431877,70.90402350430834 -Offshore Wind - Class 9/Advanced,75.62260710062075,72.5604852371534,70.05854950138104,67.94319297780066,66.1107878089906,64.4944919021413,63.04866594552321,61.74075727565146,60.54673020975086,59.44833178535213,58.43137368617048,57.484608346283494,56.598968517360404,55.76703777665464,54.982672610511116,54.24072681206181,53.53684665389303,52.86731608693074,52.228937984021265,51.61894180337367,51.03491091812066,50.47472479042567,49.93651249372195,49.4186150112714,48.919554394540306,48.43800833605389,47.972789054653305,47.52282564422017,47.087149225730215,46.66488038478155 -Offshore Wind - Class 9/Moderate,79.81951379448014,77.13916211656307,74.94915533485235,73.09753098409864,71.49358101481734,70.07879687522454,68.81322933690025,67.66838424119152,66.62322255518954,65.66176700536865,64.77159820443583,63.942870877272455,63.16764823515453,62.4394384981859,61.75286409556173,61.103420423994294,60.48729655723746,59.901239744808024,59.34245146152871,58.808506583035076,58.29728977552673,57.80694487932036,57.33583422570583,56.88250563593393,56.44566542477301,56.024156143494174,55.61693809760965,55.223073896271146,54.841715455491716,54.47209300190092 -Offshore Wind - Class 9/Conservative,87.66332594318482,85.97587299344204,84.59712354268852,83.4314074919787,82.42161831796747,81.53092114219223,80.73416536822468,80.01341209929039,79.35541591747116,78.7501181063822,78.18969986676136,77.66796296772837,77.1799106927501,76.72145605084502,76.28921351697487,75.88034715503169,75.49245774300732,75.12349746626505,74.77170447407303,74.43555199541235,74.1137082922538,73.80500479326453,73.50841048116484,73.22301111647856,72.94799224154399,72.68262516829833,72.42625534251103,72.17829261664095,71.93820306753275,71.70550207357672 -Offshore Wind - Class 10/Advanced,78.68637626579942,75.50019580524047,72.8968968150868,70.69583888105807,68.789195773759,67.10741736437419,65.60301531320003,64.24211812035537,62.99971632304637,61.85681745952267,60.79865838901764,59.81353586248743,58.89201528171854,58.02637975551726,57.210236872333745,56.4382319322246,55.705834821159605,55.00917893830502,54.34493762831492,53.71022810385656,53.10253583100592,52.51965436060066,51.95963696748223,51.42075742162113,50.90147789697721,50.4004225142005,49.91635537044699,49.4481621729806,48.994834789678116,48.55545817760231 -Offshore Wind - Class 10/Moderate,83.05331615225516,80.26437288860087,77.98564032095673,76.05899938708278,74.39006709774164,72.91796448965832,71.60112383408733,70.40989656196844,69.32239126644319,68.3219833718121,67.39575033256924,66.53344800278892,65.72681804322809,64.96910566646103,64.25471543514477,63.57896024680007,62.937874779573825,62.32807450127082,61.74664750745491,61.19107042243793,60.65914221192966,60.148931515919536,59.65873431729856,59.187039603846344,58.732501278055715,58.29391499839859,57.87019894827539,57.46037775944871,57.063568988714565,56.67897167615649 -Offshore Wind - Class 10/Conservative,91.21491197333016,89.45909366945152,88.02448565714239,86.81154186556977,85.76084216158235,84.83405934095462,84.00502385770369,83.2550700398102,82.57041584539456,81.94059503991986,81.35747205382194,80.81459754151591,80.3067723498345,79.82974390772134,79.37998952920678,78.95455838326015,78.55095404595586,78.16704573763417,77.80100022806238,77.45122889072432,77.11634603364672,76.79513574207719,76.48652522817201,76.18956321301901,75.90340224207411,75.62728410525587,75.36052772976808,75.10251905887229,74.85270253808667,74.61057391187461 -Offshore Wind - Class 11/Advanced,85.14432228431143,81.69664571227796,78.87968884198925,76.4979857442595,74.43486067848373,72.61505539966706,70.98718410645026,69.51459539818433,68.17022723616154,66.93352840985492,65.7885241384318,64.72255066412808,63.72539907265602,62.788719132348916,61.90559379383936,61.07022888640361,60.27772250062255,59.52389069610961,58.80513379235661,58.1183324059914,57.46076563033383,56.83004592858911,56.22406680402722,55.64096035151718,55.07906253260411,54.53688454680745,54.01308905830038,53.506470322145326,53.01593746682832,52.54050035003443 -Offshore Wind - Class 11/Moderate,89.86966553601496,86.85182820072963,84.38607555907977,82.30131140567943,80.49540655330259,78.90248558214458,77.47756921801724,76.18857557534982,75.0118165763674,73.92930323366993,72.92705242296704,71.99397924108206,71.12114757059022,70.30124824534568,69.5282265994322,68.79701085063014,68.10331023530489,67.44346244603184,66.81431659263744,66.2131422010163,65.63755759365502,65.08547290001954,64.55504425095755,64.04463662249701,63.55279344025467,63.07821152001908,62.61972025836968,62.176264236675046,61.74688858787783,61.330726615702254 -Offshore Wind - Class 11/Conservative,98.70109961548648,96.80117784207633,95.24882872208266,93.9363362423991,92.79940354240868,91.79655782867886,90.89948176899853,90.08797776284916,89.34713264900486,88.66562120842768,88.03464016932128,87.4472108755947,86.89770746933088,86.38152836258352,85.89486175560104,85.43451463683293,84.99778569592073,84.58236927591747,84.18628168977136,83.80780392925628,83.44543657592705,83.09786392251054,82.76392513534987,82.44259086219724,82.13294409624348,81.83416439961111,81.54551480251689,81.26633085137533,80.99601139625307,80.73401079636754 -Offshore Wind - Class 12/Advanced,86.28698984527215,82.7930442082693,79.93828275923772,77.5246163456156,75.43380339621332,73.5895756732033,71.93985775921047,70.44750637854983,69.08509631017888,67.83180053890182,66.67142989655677,65.59115067317605,64.58061694715448,63.631366423700115,62.73638922414447,61.88981341789971,61.08667131015163,60.32272281052234,59.59431992949099,58.89830142043378,58.23190986112006,57.59272567314879,56.97861408984299,56.38768213811006,55.818243447497956,55.2687892372859,54.73796422411722,54.224546481521706,53.72743049809565,53.24561284345658 -Offshore Wind - Class 12/Moderate,95.60278142614007,92.39242516828453,89.76937311346066,87.55161420121998,85.63050404855117,83.93596480078125,82.42014779069564,81.04892451146542,79.79709573587176,78.64552489296803,77.5793368236311,76.58673947801626,75.65822667096229,74.7860229577819,73.96368742319237,73.18582473736697,72.44787041310678,71.7459285109517,71.07664713387652,70.43712162080877,69.8248183582829,69.23751415525125,68.67324751537916,68.13027911051296,67.60705944604221,67.10220220285042,66.61446210042736,66.14271639111249,65.68594929337341,65.24323882119712 -Offshore Wind - Class 12/Conservative,104.99760510711533,102.97648034886967,101.32510117959548,99.92887998626793,98.71941817548758,97.65259725207562,96.69829341724191,95.8350205913823,95.04691424796772,94.32192669066114,93.65069305464019,93.02578948972206,92.44123124385982,91.8921231769189,91.37441032044785,90.88469596896735,90.42010648561416,89.97818912712033,89.55683365975456,89.15421141344521,88.76872731633996,88.3989817273685,88.04373975903339,87.70190639292802,87.37250612301243,87.05466617266492,86.7476025580943,86.45060843778153,86.16304431223206,85.8843297322347 -Offshore Wind - Class 13/Advanced,92.84191171312604,89.08254320412185,86.010915477992,83.41389123968823,81.1642465179851,79.17991924285792,77.4048780089809,75.79915789547707,74.33325028285103,72.9847460001545,71.73622604454727,70.57388177384684,69.48658132284413,68.4652195457069,67.50225404771695,66.59136682818614,65.72721281383994,64.90522980941319,64.12149270033608,63.37260009109724,62.65558508771005,61.967844304835765,61.30708080501355,60.671257812582894,60.05856084940632,59.46736651795048,58.89621657870588,58.343796279707384,57.808916127703164,57.290496465202025 -Offshore Wind - Class 13/Moderate,97.99445611325586,94.7037870477184,92.01511465100775,89.7418745302352,87.77270436869676,86.0357731887596,84.4820353031593,83.07650841938538,81.79336290644865,80.61298345782959,79.5201227856761,78.50269384091118,77.5509526241377,76.65692917400295,75.81402144420053,75.01669913107153,74.26028355860024,73.54078132342798,72.85475667482629,72.19923228642715,71.57161116188956,70.96961449306274,70.3912317132705,69.8346799819524,69.29837104111701,68.7808838903939,68.28094209635209,67.79739482378882,67.3292008795786,66.87541521257818 -Offshore Wind - Class 13/Conservative,107.62430812345463,105.55262131197483,103.85992993714484,102.42877977171122,101.18906110904094,100.09555175083506,99.11737429756116,98.23250515687802,97.42468292273115,96.6815585040967,95.99353275729753,95.35299611125136,94.75381409462723,94.19096910659886,93.66030473642135,93.15833930394841,92.68212728314745,92.22915457098776,91.79725814246433,91.38456358005077,90.98943590831745,90.61044047166766,90.246311489683,89.89592655011157,89.55828574288385,89.23249445730885,88.91774909683765,88.61332513704555,88.31856708021354,88.03287995615453 -Offshore Wind - Class 14/Advanced,83.81332880022273,80.41954701447106,77.64662539091077,75.30215356379384,73.27127969158843,71.4799219815988,69.87749790583675,68.42792900585468,67.10457628227645,65.88720978530704,64.76010445515952,63.71079449652479,62.7292305829541,61.807193015312336,60.93787287296448,60.11556656085023,59.33544879720243,58.59340104584755,57.885879897220356,57.20981473078843,56.562527173642124,55.94166701145078,55.34516067667273,54.77116946365252,54.21805534652522,53.6843527980443,53.16874538789047,52.670046219577976,52.187181474319786,51.71917648790839 -Offshore Wind - Class 14/Moderate,88.464804518433,85.49414263444659,83.06693514309403,81.01476044991361,79.23708587205083,77.66906576775507,76.2664239880644,74.99758015801389,73.83921649671186,72.77362522429358,71.78704180353144,70.86855461272546,70.00936722566864,69.20228473459733,68.44134712137289,67.7215618869141,67.03870534168225,66.38917242819248,65.7698615116317,65.17808480122501,64.61149785032968,64.06804345769584,63.54590657791141,63.04347774603393,62.55932315714926,62.092159998688416,61.640835966343275,61.20431214000261,60.78164857928646,60.371992136292754 -Offshore Wind - Class 14/Conservative,97.15818381163604,95.2879620045048,93.75987952388664,92.4679041954529,91.34874426028036,90.36157523613721,89.47852245314913,88.67970404382547,87.95043997253096,87.27958205837108,86.65846464409724,86.08021816539973,85.53930470892467,85.03119461969101,84.55213568478153,84.09898480645626,83.66908290179344,83.26016035634782,82.8702644924698,82.49770317382192,82.14100042117526,81.79886109466221,81.4701425070154,81.15383139703214,80.84902509274156,80.55491598151906,80.27077861404405,79.99595892360551,79.729865157569,79.47196020472039 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,90.662,84.9785,81.599875,79.229625,77.420125,75.96575,74.755,73.721375,72.822,71.614125,70.592125,69.708875,68.932875,68.242125,67.779625,67.3495,66.94787500000001,66.57124999999999,66.217,65.88275,65.5665,65.26650000000001,64.98125,64.709375,64.44987499999999,64.20175,63.964,63.735875,63.51675 +Offshore Wind - Class 1/Moderate,90.662,87.639125,85.47825,83.806375,82.4485,81.30850000000001,80.32825000000001,79.469875,78.7075,77.55475,76.57300000000001,75.719375,74.96562499999999,74.29162500000001,73.83862500000001,73.41624999999999,73.020625,72.64875,72.298125,71.9665,71.652125,71.353125,71.068375,70.7965,70.53637499999999,70.28725,70.04825,69.8185,69.597375 +Offshore Wind - Class 1/Conservative,90.662,90.167625,89.716125,89.30075000000001,88.916375,88.55874999999999,88.2245,87.910875,87.615375,86.78312500000001,86.06975,85.44600000000001,84.892375,84.395125,84.05975,83.74612499999999,83.45174999999999,83.17425,82.912,82.663375,82.42712499999999,82.20212500000001,81.98724999999999,81.781875,81.58500000000001,81.396125,81.21449999999999,81.03975,80.87125 +Offshore Wind - Class 2/Advanced,90.45362499999999,84.78325,81.41237500000001,79.0475,77.242375,75.79125,74.58325,73.55199999999999,72.65475,71.449625,70.43,69.54875,68.77449999999999,68.08525,67.623875,67.19475,66.794,66.418375,66.064875,65.731375,65.415875,65.1165,64.831875,64.56075,64.301875,64.05425,63.817125,63.5895,63.370875 +Offshore Wind - Class 2/Moderate,90.45362499999999,87.43775,85.281875,83.613875,82.259125,81.12175,80.14362500000001,79.28725,78.526625,77.376625,76.397,75.5455,74.7935,74.121,73.669,73.2475,72.852875,72.481875,72.132125,71.80125000000001,71.4875,71.18925,70.905125,70.633875,70.374375,70.12587500000001,69.88725,69.658125,69.4375 +Offshore Wind - Class 2/Conservative,90.45362499999999,89.9605,89.51,89.095625,88.712125,88.35525000000001,88.02187500000001,87.708875,87.41412499999998,86.583875,85.87199999999999,85.24974999999999,84.69737500000001,84.20125,83.86675,83.55375000000001,83.26,82.983125,82.72149999999999,82.4735,82.23775,82.01325,81.799,81.594,81.397625,81.209125,81.027875,80.8535,80.6855 +Offshore Wind - Class 3/Advanced,90.520875,84.84625,81.47287499999999,79.10624999999999,77.29974999999999,75.8475,74.638625,73.60674999999999,72.708625,71.50274999999999,70.482375,69.600375,68.825625,68.135875,67.674125,67.244625,66.843625,66.467625,66.114,65.78025,65.4645,65.164875,64.88012499999999,64.60875,64.349625,64.101875,63.8645,63.63675,63.417874999999995 +Offshore Wind - Class 3/Moderate,90.520875,87.50275,85.34525000000001,83.67599999999999,82.32025,81.182,80.20325,79.346125,78.58500000000001,77.434125,76.45375,75.601625,74.84899999999999,74.176,73.72375,73.30199999999999,72.907,72.53575,72.185625,71.854625,71.540625,71.242125,70.95775,70.68625,70.426625,70.177875,69.93925,69.709875,69.489 +Offshore Wind - Class 3/Conservative,90.520875,90.02725,89.5765,89.16175000000001,88.778,88.421,88.08725000000001,87.774,87.479125,86.648125,85.93575,85.313,84.76037500000001,84.26387500000001,83.92899999999999,83.615875,83.321875,83.04475,82.783,82.53475,82.29887500000001,82.07412500000001,81.85974999999999,81.65462500000001,81.458,81.269375,81.088125,80.91362500000001,80.745375 +Offshore Wind - Class 4/Advanced,90.50575,84.832,81.45925,79.093,77.28675,75.83487500000001,74.62625,73.594375,72.6965,71.49074999999999,70.4705,69.58875,68.81412499999999,68.1245,67.66275,67.23349999999999,66.8325,66.4565,66.102875,65.76925,65.4535,65.154,64.86925000000001,64.597875,64.338875,64.091125,63.85375,63.626125,63.40725 +Offshore Wind - Class 4/Moderate,90.50575,87.488125,85.33099999999999,83.66199999999999,82.3065,81.16837500000001,80.18974999999999,79.332875,78.571875,77.421125,76.441,75.589,74.8365,74.163625,73.711375,73.28975,72.89475,72.52362500000001,72.173625,71.8425,71.528625,71.23025,70.945875,70.6745,70.414875,70.166125,69.9275,69.698125,69.4775 +Offshore Wind - Class 4/Conservative,90.50575,90.01225,89.5615,89.146875,88.76312499999999,88.406125,88.07249999999999,87.75937499999999,87.46449999999999,86.633625,85.921375,85.29875000000001,84.74612499999999,84.24975,83.915,83.601875,83.307875,83.03087500000001,82.769125,82.521,82.28512500000001,82.06049999999999,81.846,81.64087500000001,81.44437500000001,81.255875,81.0745,80.9,80.731875 +Offshore Wind - Class 5/Advanced,91.497125,85.76124999999999,82.35150000000002,79.959375,78.133375,76.6655,75.443625,74.40050000000001,73.49275,72.273875,71.2425,70.351,69.567875,68.870625,68.403875,67.969875,67.5645,67.1845,66.827,66.48962499999999,66.1705,65.867625,65.57975,65.3055,65.043625,64.793125,64.55325,64.323,64.101875 +Offshore Wind - Class 5/Moderate,91.497125,88.44637499999999,86.265625,84.578375,83.208,82.0575,81.06812500000001,80.201875,79.4325,78.269125,77.27825,76.416875,75.65625,74.976,74.51875,74.0925,73.69325,73.318,72.964125,72.62950000000001,72.312125,72.010375,71.723,71.448625,71.186125,70.93475,70.6935,70.461625,70.2385 +Offshore Wind - Class 5/Conservative,91.497125,90.998125,90.54249999999999,90.123375,89.735375,89.3745,89.03712499999999,88.720625,88.4225,87.58262500000001,86.8625,86.233125,85.674375,85.172625,84.834125,84.517625,84.220375,83.94037499999999,83.67575000000001,83.42487500000001,83.186375,82.95925,82.7425,82.535125,82.3365,82.145875,81.962625,81.78625,81.61612500000001 +Offshore Wind - Class 6/Advanced,90.82724999999999,85.133375,81.748625,79.374,77.56125,76.104125,74.89125,73.85575,72.95474999999999,71.74475,70.720875,69.836,69.0585,68.3665,67.903125,67.47225,67.069875,66.692625,66.33775,66.002875,65.686,65.3855,65.099625,64.827375,64.567375,64.31875,64.080625,63.852125,63.6325 +Offshore Wind - Class 6/Moderate,90.82724999999999,87.798875,85.634,83.95925,82.59875,81.456625,80.474625,79.61475,78.851,77.696125,76.71249999999999,75.8575,75.102375,74.427,73.97325000000001,73.55000000000001,73.15375,72.78125,72.43,72.09774999999999,71.782625,71.48325,71.197875,70.9255,70.66499999999999,70.415375,70.175875,69.94575,69.72425 +Offshore Wind - Class 6/Conservative,90.82724999999999,90.33200000000001,89.879625,89.46350000000001,89.07849999999999,88.720125,88.38525000000001,88.07112500000001,87.775125,86.941375,86.22662500000001,85.60175,85.047125,84.549,84.21300000000001,83.898875,83.60374999999999,83.32587500000001,83.06312500000001,82.814,82.57737499999999,82.351875,82.13675,81.93087500000001,81.73375,81.544375,81.36250000000001,81.187375,81.01862499999999 +Offshore Wind - Class 7/Advanced,91.0155,85.309875,81.91812499999999,79.538625,77.722125,76.262,75.046625,74.009,73.106,71.8935,70.8675,69.98075,69.20175,68.50825,68.043875,67.612125,67.209,66.830875,66.47525,66.13974999999999,65.82225,65.521,65.234625,64.96175,64.70125,64.452125,64.21350000000001,63.984500000000004,63.7645 +Offshore Wind - Class 7/Moderate,91.0155,87.981,85.81162499999999,84.13325,82.770125,81.625625,80.6415,79.779875,79.0145,77.85725000000001,76.87162500000001,76.01474999999999,75.25812499999999,74.58137500000001,74.12662499999999,73.7025,73.305375,72.932125,72.58012500000001,72.24725000000001,71.9315,71.6315,71.3455,71.072625,70.8115,70.561375,70.321375,70.09075,69.868875 +Offshore Wind - Class 7/Conservative,91.0155,90.51925,90.066,89.649125,89.263125,88.904125,88.568625,88.25375,87.957125,87.121625,86.405375,85.77925,85.2235,84.724375,84.38762499999999,84.07287500000001,83.77725,83.498625,83.235375,82.98575,82.74862499999999,82.52274999999999,82.30712499999998,82.100875,81.90325,81.71350000000001,81.53125,81.35575,81.18662499999999 +Offshore Wind - Class 8/Advanced,83.307375,70.069,66.88125000000001,65.112375,63.912875,63.01675,62.307249999999996,61.7235,61.229875,59.1585,57.97687500000001,57.16625,56.5565,56.071875000000006,55.005625,54.298125,53.775625,53.365125000000006,53.02912499999999,52.746,52.502375,52.288875,52.099624999999996,51.92975,51.775999999999996,51.63575,51.507,51.388,51.277625 +Offshore Wind - Class 8/Moderate,83.307375,74.7475,72.053125,70.4745,69.372375,68.5325,67.85787499999999,67.29625,66.816625,64.739375,63.523624999999996,62.67525,62.028875,61.50975,60.350125,59.566125,58.97925,58.513124999999995,58.128125,57.801249999999996,57.517875,57.268375000000006,57.04575,56.845125,56.662625000000006,56.49549999999999,56.341499999999996,56.198750000000004,56.06575 +Offshore Wind - Class 8/Conservative,83.307375,79.68112500000001,77.9315,76.786625,75.9405,75.272375,74.72175,74.254375,73.84925,71.96600000000001,70.83624999999999,70.034875,69.41675000000001,68.91525,67.77825,66.99575,66.402125,65.92575,65.528875,65.189375,64.89325,64.630875,64.39574999999999,64.182625,63.988125,63.809125,63.643625,63.48975,63.34587499999999 +Offshore Wind - Class 9/Advanced,85.734875,72.110875,68.83012500000001,67.00975,65.77525,64.853,64.122875,63.522125,63.01412499999999,60.882374999999996,59.666375,58.832125,58.20462499999999,57.70575,56.6085,55.880375,55.342625,54.920249999999996,54.574375,54.283125,54.03225,53.812625,53.61775,53.443,53.28475,53.140375000000006,53.007875,52.8855,52.771875 +Offshore Wind - Class 9/Moderate,85.734875,76.92575,74.15275,72.528125,71.393875,70.529625,69.83525,69.25725,68.763625,66.625875,65.37474999999999,64.501625,63.8365,63.302125000000004,62.108625,61.301874999999995,60.697875,60.218125,59.821999999999996,59.4855,59.194,58.937125,58.708,58.5015,58.313750000000006,58.141749999999995,57.98325,57.836375000000004,57.6995 +Offshore Wind - Class 9/Conservative,85.734875,82.003,80.20250000000001,79.024125,78.1535,77.46575,76.899125,76.41825,76.00125,74.063125,72.9005,72.075625,71.43950000000001,70.92337500000001,69.75325,68.94800000000001,68.337125,67.84687500000001,67.438375,67.089,66.78425,66.51425,66.27225,66.053,65.85275,65.668625,65.49825,65.339875,65.191875 +Offshore Wind - Class 10/Advanced,85.362625,71.79775000000001,68.53125,66.71875,65.48975,64.571375,63.844375,63.24625,62.7405,60.617999999999995,59.40725,58.576625,57.951875,57.45525,56.362625,55.63775,55.102374999999995,54.681749999999994,54.3375,54.047375,53.797625,53.579,53.385,53.210875,53.053375,52.909625,52.77775,52.655874999999995,52.54275 +Offshore Wind - Class 10/Moderate,85.362625,76.591625,73.83075,72.21325,71.083875,70.223375,69.532,68.9565,68.465,66.3365,65.090875,64.2215,63.55925,63.027249999999995,61.839000000000006,61.035624999999996,60.43425,59.956625,59.562125,59.22725,58.936875,58.68125,58.453125,58.2475,58.060625,57.889375,57.731500000000004,57.585249999999995,57.449000000000005 +Offshore Wind - Class 10/Conservative,85.362625,81.646875,79.85425000000001,78.681,77.814125,77.129375,76.56525,76.086375,75.671125,73.7415,72.583875,71.76275000000001,71.12925,70.615375,69.450375,68.6485,68.040375,67.55225,67.14562500000001,66.79775000000001,66.49425,66.22550000000001,65.984375,65.766125,65.56675,65.383375,65.213875,65.056125,64.90875 +Offshore Wind - Class 11/Advanced,86.65725,72.886625,69.570625,67.730625,66.482875,65.550625,64.812625,64.2055,63.692,61.53725,60.30825,59.465,58.830749999999995,58.32662499999999,57.2175,56.481500000000004,55.938,55.510999999999996,55.1615,54.867,54.6135,54.39149999999999,54.194625,54.017875000000004,53.858,53.712125,53.578125,53.454375,53.339625 +Offshore Wind - Class 11/Moderate,86.65725,77.75325,74.950375,73.308375,72.16199999999999,71.288375,70.5865,70.00225,69.503375,67.342625,66.078,65.1955,64.52325,63.983125,62.776875,61.96125000000001,61.350875,60.866,60.4655,60.1255,59.83075,59.571125,59.339625,59.130874999999996,58.941125,58.767250000000004,58.607,58.4585,58.32025 +Offshore Wind - Class 11/Conservative,86.65725,82.88512499999999,81.06524999999999,79.87425,78.99425,78.299125,77.726375,77.24025,76.81875,74.859875,73.68475000000001,72.851,72.208,71.686375,70.503625,69.689625,69.07225,68.57675,68.163875,67.81075,67.50275,67.229875,66.985125,66.76350000000001,66.561125,66.375,66.202875,66.04275,65.893125 +Offshore Wind - Class 12/Advanced,90.829375,76.39574999999999,72.920125,70.9915,69.68375,68.706625,67.933125,67.29675,66.758375,64.5,63.211875,62.328,61.66325,61.134750000000004,59.97225,59.200875,58.63125,58.183625,57.81725,57.508625,57.242875,57.01025,56.803749999999994,56.618624999999994,56.451,56.298125,56.157624999999996,56.028000000000006,55.907625 +Offshore Wind - Class 12/Moderate,90.829375,81.49675,78.559,76.837875,75.63625,74.7205,73.984875,73.372625,72.849625,70.584875,69.259375,68.334375,67.62975,67.063625,65.79925,64.94449999999999,64.304625,63.796375000000005,63.376625000000004,63.020250000000004,62.711375000000004,62.43925,62.1965,61.97775,61.778875,61.596624999999996,61.42875,61.272999999999996,61.128125000000004 +Offshore Wind - Class 12/Conservative,90.829375,86.87575000000001,84.96825,83.719875,82.7975,82.068875,81.4685,80.959125,80.51724999999999,78.464,77.23237499999999,76.35849999999999,75.6845,75.13775,73.898125,73.04487499999999,72.39775,71.87837499999999,71.44575,71.075625,70.752625,70.466625,70.210125,69.977875,69.76575,69.57075,69.39025,69.222375,69.065625 +Offshore Wind - Class 13/Advanced,86.69125,72.91525,69.598,67.75725,66.509,65.576375,64.838125,64.23075,63.717,61.5615,60.332,59.488375,58.853875,58.3495,57.24,56.503625,55.96,55.532875,55.18325,54.888625,54.635,54.412875,54.215875000000004,54.039125,53.879124999999995,53.733125,53.599125,53.475375,53.3605 +Offshore Wind - Class 13/Moderate,86.69125,77.783875,74.97987499999999,73.33725,72.19025,71.316375,70.61425,70.02975,69.530625,67.369125,66.104,65.221125,64.5485,64.00825,62.8015,61.985625000000006,61.375,60.889875,60.48925,60.149125000000005,59.85425,59.594625,59.363,59.15412500000001,58.96425,58.790375,58.630125,58.481500000000004,58.343125 +Offshore Wind - Class 13/Conservative,86.69125,82.91775,81.097125,79.905625,79.02525,78.329875,77.75687500000001,77.270625,76.849,74.88925,73.71362500000001,72.879625,72.236375,71.7145,70.531375,69.717,69.099375,68.60375,68.19075,67.837375,67.52925,67.25625,67.0115,66.78975,66.58725,66.401125,66.228875,66.06875,65.919 +Offshore Wind - Class 14/Advanced,88.37175,74.328625,70.947,69.070625,67.79825,66.8475,66.095,65.47575,64.952,62.75475,61.501374999999996,60.64149999999999,59.99475,59.480500000000006,58.3495,57.59887499999999,57.04475000000001,56.609249999999996,56.252874999999996,55.9525,55.694,55.467625,55.26675,55.086625,54.923500000000004,54.77475,54.638125,54.512,54.394875 +Offshore Wind - Class 14/Moderate,88.37175,79.2915,76.43325,74.75875,73.589625,72.69875,71.983,71.38725,70.878375,68.674875,67.385375,66.485375,65.79975,65.249,64.018875,63.187125,62.56462499999999,62.070125000000004,61.66175,61.315,61.0145,60.749750000000006,60.513625,60.30075,60.10725,59.93000000000001,59.7665,59.615125000000006,59.474125 +Offshore Wind - Class 14/Conservative,88.37175,84.525,82.66912500000001,81.4545,80.557125,79.84825,79.26412499999999,78.7685,78.33862500000001,76.340875,75.1425,74.292375,73.63662500000001,73.104625,71.8985,71.068375,70.438875,69.93350000000001,69.5125,69.152375,68.83825,68.559875,68.310375,68.084375,67.878,67.68825,67.512625,67.349375,67.19675 diff --git a/tests/data/Offshore_Wind/Market/20/df_gcc.csv b/tests/data/Offshore_Wind/Market/20/df_gcc.csv index 9280678..aaf2f4f 100644 --- a/tests/data/Offshore_Wind/Market/20/df_gcc.csv +++ b/tests/data/Offshore_Wind/Market/20/df_gcc.csv @@ -1,43 +1,43 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,757.9011775207513,740.9525157692747,687.9537422084447,665.435697616097,647.0371155291267,631.4813360237483,618.0063068961384,606.1204888498086,595.4882623037906,585.8702434710777,577.0896802168203,569.0123450212943,561.533900711442,554.5716356244726,548.0588715838321,541.9410701532432,536.1730535375023,530.7169778750958,525.5408269914842,520.6172740321239,515.9228081587714,511.4370555305495,507.1422449045139,503.0227823991363,499.06490970898784,495.2564268581842,491.58646539913553,488.04530142795795,484.6242003121662,481.3152868878046 -Offshore Wind - Class 1/Moderate,817.1544767647928,804.6580804489669,751.2954221347318,730.0935421465934,712.7703448431998,698.1237902170911,685.4363675046706,674.2452675516681,664.2344875165323,655.1786354340595,646.9112902131388,639.3060698425519,632.2647355870301,625.7094102250006,619.5773128746094,613.817092834603,608.3862129216071,603.2490412224333,598.3754328864713,593.7396582954983,589.3195808039984,585.0960174084291,581.0522355830777,577.173552898333,573.4470152124908,569.8611356300753,566.4056809569691,563.0714956449486,559.8503555949395,556.7348459410375 -Offshore Wind - Class 1/Conservative,931.3383441384126,932.1064688296859,881.1074428749953,864.936704526788,851.7242492584693,840.5532775005859,830.8765416115779,822.3410556419431,814.7058032633707,807.7988773385158,801.4933479950519,795.692823288657,790.3223762371686,785.3226096468447,780.6456403481606,776.2523030050969,772.1101543785259,768.1920178998913,764.4749019999537,760.9391826206424,757.5679760750986,754.3466514281791,751.2624467316346,748.3041636517463,745.4619220252397,742.7269607619997,740.0914749737512,737.548481696019,735.0917083834274,732.7154996952005 -Offshore Wind - Class 2/Advanced,785.1500872958657,767.5920683239851,712.6878236519018,689.3601851657749,670.3001167028132,654.1850584355119,640.225560007938,627.9124097537242,616.897921521811,606.9341049318691,597.8378530588492,589.4701124852946,581.7227947915482,574.5102145727222,567.7632963639743,561.4255409022419,555.4501461097605,549.7979075202328,544.4356578778472,539.3350878424593,534.4718412879054,529.8248118702217,525.3755894148854,521.1080193917201,517.0078488413308,513.0624391606717,509.26053114758423,505.5920512935297,502.0479509287584,498.62007175262295 -Offshore Wind - Class 2/Moderate,846.5337273453673,833.5880466296439,778.3068344130103,756.3426807512126,738.3966605068641,723.2235165873747,710.0799414806532,698.486486600718,688.1157878188554,678.7343496261469,670.1697675745071,662.2911158254706,654.9966236550176,648.2056139127093,641.8530485482961,635.8857306427494,630.2595936683609,624.9377246335953,619.8888948864985,615.0864497488714,610.5074566937897,606.1320430289388,601.94287464215,597.9247412247007,594.0642228931135,590.3494197622148,586.7697307226605,583.3156710557303,579.9787209803524,576.7511990430806 -Offshore Wind - Class 2/Conservative,964.8228606720172,965.6186018402526,912.7860019341347,896.0338751367254,882.3463909171495,870.7737879036891,860.7491431962522,851.9067799001642,843.9970163988429,836.8417649575066,830.3095321792671,824.3004605289422,818.7369291658067,813.5574053818577,808.7122844583698,804.1609929434121,799.8699211622818,795.8109154640715,791.9601576609606,788.2973181488213,784.8049062196242,781.4677649105017,778.2726734413847,775.2080308635511,772.2636017910597,769.4303101452965,766.7000704279242,764.0656486151286,761.5205466439752,759.0589058465595 -Offshore Wind - Class 3/Advanced,791.1259300162209,773.4342754992966,718.1121500472846,694.6069629613598,675.4018267295514,659.164115411333,645.0983700783484,632.691503411818,621.5931829924235,611.5535309643924,602.3880467606149,593.9566186164909,586.1503354423967,578.8828596746904,572.084590109412,565.6985974629016,559.6777234428819,553.9824651945966,548.5794030234873,543.4400121246633,538.5397509954561,533.8573526497594,529.3742667916788,525.0742159375625,520.9428386475546,516.9674001251485,513.1365554734604,509.4401545136385,505.8690797057541,502.41511065565385 -Offshore Wind - Class 3/Moderate,852.9767660636268,839.9325546935522,784.2305925656055,762.0992679005916,744.0166590011925,728.728031019352,715.4844190675843,703.8027254367796,693.3530944025703,683.900253302268,675.2704855031714,667.3318686793517,659.9818575213308,653.1391608381573,646.738245569563,640.7255099103373,635.0565519387584,629.6941777154375,624.606920904549,619.7679239569178,615.1540798042466,610.7453645015042,606.52431200515,602.475596239535,598.5856951813305,594.8426183743454,591.2356840233097,587.7553352205181,584.3929873401361,581.1409004645352 -Offshore Wind - Class 3/Conservative,972.1662078379542,972.9680054585092,919.7332922333522,902.8536636033728,889.062002801183,877.4013197421459,867.3003766287503,858.3907133690136,850.4207479987708,843.2110373426551,836.629087196581,830.5742800013472,824.968404137544,819.7494585666017,814.8674610241483,810.2815292503307,805.9577977644118,801.867898635702,797.987832394169,794.2971147053746,790.7781217380533,787.4155811684307,784.1961715919791,781.1082037641896,778.1413643967453,775.2865083322424,772.535488532942,769.881015916272,767.3165429619996,764.8361664114108 -Offshore Wind - Class 4/Advanced,808.8035907348349,790.7166172753313,734.158322299773,710.1279132401177,690.4936394089972,673.8930974204145,659.513053864711,646.8289565182212,635.4826448050557,625.2186573639749,615.8483709739351,607.2285430814901,599.2478289853526,591.81796191428,584.8677854296491,578.3390981664242,572.1836880831594,566.3611696362152,560.8373763699938,555.5831460945767,550.5733889289129,545.7863626773873,541.2031025388732,536.8069673103385,532.5832746464281,528.5190051923835,524.6025605502906,520.82356373617,517.172693479218,513.6415457010751 -Offshore Wind - Class 4/Moderate,872.0364799463764,858.7007964677625,801.7541773888817,779.1283296222501,760.6416659284084,745.0114144855464,731.4718748313868,719.5291544679354,708.8460270647553,699.1819628058406,690.3593633709136,682.2433586377081,674.7291119280515,667.7335156042822,661.1895722738919,655.0424824025973,649.2468519104407,643.7646557617225,638.5637245072604,633.6166004675783,628.8996602483456,624.3924324706991,620.0770608134188,615.9378767406289,611.9610560802132,608.1343404499675,604.4468093705567,600.8886923857553,597.4512130467873,594.1264584880363 -Offshore Wind - Class 4/Conservative,993.8892025373044,994.7089162768532,940.2846766272144,923.0278737236389,908.9280391008763,897.0067987891389,886.6801507171243,877.5714015745377,869.4233478135488,862.0525366119666,855.3235131907861,849.133411697574,843.4022728790488,838.0667102872104,833.0756248070342,828.3872206670603,823.9668756644478,819.7855879888233,815.8188219034588,812.0456353527105,808.4480107018767,805.0103343680387,801.7189872806961,798.5620189998831,795.528885787484,792.6102381381095,789.7977469689587,787.0839603233535,784.4621843771204,781.9263839635887 -Offshore Wind - Class 5/Advanced,921.2865479694289,900.6841600317326,836.2601182322547,808.8877216918921,786.5228452658057,767.6136116789621,751.2336884950806,736.7855722993564,723.8612919547179,712.1698582539801,701.4964155286315,691.677800015431,682.5871819417879,674.1240189882689,666.2072587579065,658.7706056317209,651.7591425621825,645.1268674561832,638.8348622175438,632.8499089753388,627.1434285168061,621.6906548881674,616.4699857914574,611.4624656771811,606.6513702782569,602.0218695957333,597.5607522046139,593.2561979598612,589.0975892510947,585.075353217326 -Offshore Wind - Class 5/Moderate,993.313441627142,978.1231210875624,913.2567496832934,887.4842513628257,866.4265869643563,848.6225853987777,833.2000577394446,819.5964242454193,807.4275594189768,796.4194821769346,786.3698950205076,777.1251709989868,768.5658934549289,760.5973967000399,753.1433657955957,746.1413800570836,739.5397323015706,733.2951092274383,727.3708674751282,721.7357307359919,716.3627902330858,711.2287275660206,706.3132030766587,701.5983691546604,697.0684790551383,692.7095695826335,688.5092015110802,684.456245574991,680.5407047561911,676.7535657209966 -Offshore Wind - Class 5/Conservative,1132.112620367778,1133.0463343745935,1071.053137945876,1051.3963750949847,1035.335630415621,1021.756464274264,1009.9936555239742,999.6181228853658,990.3368926730831,981.9409986817243,974.2761479937193,967.2251688665365,960.6969818523621,954.6193851428279,948.9341731020725,943.5937372841778,938.558640463464,933.7958474530582,929.2774102511813,924.9794743221071,920.8815162598227,916.9657510494328,913.2166655718175,909.6206474002901,906.1656864446347,902.841132933209,899.6374994304605,896.5462976117548,893.5599027209262,890.6714402609617 -Offshore Wind - Class 6/Advanced,876.6580194117212,857.0536426361992,795.7503998927674,769.7039640791589,748.4224764515643,730.4292350421762,714.8427803738135,701.0945530103611,688.7963445602052,677.67126177813,667.5148569326104,658.1718701624909,649.5216155232222,641.4684211190022,633.9351608548598,626.8587505729306,620.1869334914074,613.8759359288858,607.8887250412514,602.1936920820191,596.7636422591761,591.5750093195998,586.6072374136567,581.8422892276428,577.264250643537,572.8590100502043,568.6139960042684,564.5179609465848,560.5608016000482,556.7334088276888 -Offshore Wind - Class 6/Moderate,945.1958202485187,930.7413420540762,869.0171968280042,844.4931577190964,824.4555587704449,807.5140102538793,792.83857340749,779.8939207128857,768.3145342985819,757.8397051438419,748.2769353499306,739.4800398904486,731.3353868333651,723.7528962410228,716.6599499869756,709.9971511400777,703.7152972923714,697.7731733047723,692.1359108780678,686.7737487758056,681.6610817233276,676.7757208992006,672.0983119294164,667.6118717691597,663.3014164699342,659.1536592348122,655.1567634128508,651.3001388571943,647.5742728205083,643.9705885887697 -Offshore Wind - Class 6/Conservative,1077.2713546182847,1078.1598380914409,1019.1696868534954,1000.4651276401984,985.1823899817347,972.2610194038374,961.0680190887063,951.1950931099738,942.3634598754093,934.3742758220027,927.0807222169456,920.3713032960102,914.1593516390483,908.3761630036485,902.9663513239173,897.8846143798255,893.0934253451848,888.5613493080677,884.2617921106203,880.1720547672874,876.2726080572138,872.5465284988095,868.9790544521564,865.5572328973232,862.269635531221,859.106128473424,856.0576838742592,853.1162245965119,850.2744952388592,847.5259543154315 -Offshore Wind - Class 7/Advanced,690.7678939681181,675.3205088328378,627.0162545562237,606.4928107344064,589.7239361407686,575.5460546877893,563.2646151443294,552.4316177253133,542.7411713225122,533.9750962585414,525.9722967288741,518.6104348036296,511.79441527589483,505.44885290705696,499.512975732435,493.93707621510356,488.67997831341904,483.70719029509195,478.98953191061776,474.5020968604397,470.223456846647,466.13504270010225,462.22065731697984,458.46608808880046,454.85879539173516,451.3876598979639,448.0427758640005,444.81528070880375,441.6972134951626,438.6813966244909 -Offshore Wind - Class 7/Moderate,744.7726612695236,733.3831693129185,684.7472624248398,665.4234001299167,649.6346550098688,636.2854612191136,624.7218635801561,614.5220475948979,605.3980012852329,597.1442974295936,589.6092561651851,582.6776901320792,576.2600623744298,570.2853938702619,564.6964647354723,559.4464728053315,554.4966487502141,549.8145168564506,545.3726024405494,541.1474549594589,537.11889858491,533.2694495032474,529.5838573205015,526.0487401456262,522.6522912873955,519.3840413352432,516.2346635297462,513.1958133017813,510.25999502557835,507.42045062837457 -Offshore Wind - Class 7/Conservative,848.8423631386047,849.5424489690971,803.0608088845856,788.3224403426068,776.2803164212534,766.0988457181562,757.2792546305665,749.499823957921,742.5408860885876,736.2457610559112,730.4987621672343,725.2120356728203,720.3172914641369,715.7603936252553,711.4977003765474,707.4935155646343,703.7182697039019,700.1471934687657,696.7593318345687,693.5367990008045,690.4642068018921,687.5282202799829,684.7172079132151,682.0209632925897,679.4304814188012,676.9377772405696,674.5357372101178,672.2179968991971,669.9788393712362,667.8131102235858 -Offshore Wind - Class 8/Advanced,893.2831231158417,875.0680022153595,813.7542865006003,788.1517196404473,767.2328993547044,749.54628881377,734.2254498853588,720.7115122088084,708.6228830252057,697.6873877508772,687.7040627394628,678.52029398249,670.0174521985285,662.1014958793097,654.6966132701172,647.7407952584142,641.1826755935668,634.9792265610391,629.0940464099642,623.4960650526325,618.1585511356357,613.0583400089027,608.1752261242211,603.4914795498112,598.9914573672485,594.6612884476708,590.4886155832869,586.4623828896341,582.5726592640683,578.8104908024931 -Offshore Wind - Class 8/Moderate,960.7792761160292,947.745068726473,886.0883423793877,862.0432323761925,842.3969469996035,825.7862493940318,811.3974086427461,798.7055516198195,787.3522986395509,777.0820320585898,767.7060132629621,759.080912068558,751.0953156573901,743.6609032597669,736.7064749061045,730.173793625857,724.0146178831782,718.1885374279994,712.6613649029093,707.4039202776062,702.3910983219481,697.6011435392238,693.0150795263205,688.616254899714,684.3899783319164,680.323222503394,676.4043819207486,672.6230732517333,668.9699695231253,665.4366615152505 -Offshore Wind - Class 8/Conservative,1085.084386122522,1086.2322510745157,1026.9797422055292,1008.274224885223,992.9907043963325,980.0686719447405,968.8750982885362,959.001666587136,950.1695809682301,942.1799876834083,934.8860604793397,928.1762978806291,921.9640280277475,916.1805431590336,910.7704543715433,905.6884571247239,900.8970226701432,896.3647144856784,892.0649370512373,887.974990218551,884.0753437664155,880.3490733463663,876.7814165623469,873.3594197309311,870.0716539636363,866.9079848609468,863.8593841107547,860.9177741621086,858.0758992420408,855.3272175296055 -Offshore Wind - Class 9/Advanced,955.0558311691702,935.581090203756,870.0273814089737,842.654334566448,820.2889268048062,801.3792439801517,784.9989316487774,770.5504722006385,757.6258848062517,745.9341733452304,735.26047704461,725.4416282647716,716.3507942199553,707.887430202084,699.9704818885812,692.5336520854427,685.5220224404422,678.8895897675729,672.5974350460555,666.6123396157876,660.905723585034,655.4528204116373,650.2320272844134,645.2243882035297,640.4131785045752,635.7835678362745,631.3223444597589,627.017687949173,622.8589804418878,618.8366488494861 -Offshore Wind - Class 9/Moderate,1027.2195078761304,1013.2839532351304,947.3635137856667,921.6556257427873,900.6507517849352,882.891383900928,867.507519695203,853.9379897842036,841.7996316523236,830.8191510723308,820.7947576944715,811.573209702602,803.0353898104642,795.0868696515921,787.6515256047394,780.6670934707171,774.08199569374,767.8530275563251,761.94363756186,756.3226278097328,750.9631569818671,745.8419651358589,740.9387636040078,736.2357495189805,731.7172156121383,727.3692336930086,723.1793957200006,719.1366003281018,715.2308755611284,711.4532306813428 -Offshore Wind - Class 9/Conservative,1160.1206196107025,1161.3478622255327,1097.9978977603582,1077.9988482658594,1061.658435035176,1047.8428125028672,1035.875175910014,1025.3189723099938,1015.8761264155152,1007.3340332561557,999.5357131848317,992.3619541270014,985.720090652523,979.536663690333,973.7524540596697,968.3190243004341,963.1962504596496,958.3505221029665,953.7534045651709,949.3806279273409,945.2113114058114,941.2273602921177,937.4129913344876,933.7543550706721,930.239232276657,926.8567877344674,923.5973688021788,920.452339346478,917.4139418399886,914.475182078881 -Offshore Wind - Class 10/Advanced,958.66611562317,939.117756600823,873.3162428840246,845.8397209542328,823.3897678903019,804.4086030310856,787.9663701448794,773.463292896579,760.4898482150876,748.7539399618466,738.0398951511567,728.1839293400944,719.0587302919404,710.5633732213647,702.6164974057342,695.1515550356137,688.1134201574337,681.4559156847914,675.1399754759423,669.1322552982175,663.4040672227012,657.9305510852101,652.6900224120112,647.6634535461504,642.8340566009491,638.1869451637108,633.708857552795,629.3879286589905,625.2135004822195,621.1759637460524 -Offshore Wind - Class 10/Moderate,1031.102584131045,1017.1143505631841,950.9447198832413,925.1396513557061,904.0553751603792,886.2288736411518,870.7868556354376,857.1660304375168,844.9817871079024,833.9597983175604,823.8975109125755,814.6411037949141,806.0710093933482,798.0924423850403,790.6289913876341,783.6181568319621,777.0081661897133,770.7556514217275,764.8239228600988,759.181664670486,753.8019340697567,748.6613831887014,743.7396466647718,739.0188543325635,734.4832395471105,730.1188214668512,725.9131451455444,721.8550672530025,717.9345781372365,714.1426530738877 -Offshore Wind - Class 10/Conservative,1164.5060861992033,1165.7379680139516,1102.148529180467,1082.073879647595,1065.6716966879246,1051.8038485939023,1039.7909721617305,1029.1948641953827,1019.7163226288586,1011.1419388063449,1003.3141396691884,996.1132624995598,989.446291575166,983.2394901363166,977.4334151429942,971.9794460327055,966.8373071766464,961.9732610869223,957.3587656101223,952.9694590826239,948.7843817876086,944.7853706153278,940.9565826504521,937.2841160772505,933.7557054808235,930.3604746841042,927.0887345564297,923.9318163183344,920.8819331175803,917.9320643109767 -Offshore Wind - Class 11/Advanced,1137.879443123813,1114.6767080778652,1036.5742399040491,1003.9612488293335,977.3144948925511,954.784985454527,935.2690366842853,918.0547498810531,902.6560456095697,888.7262231926488,876.0092916727873,864.3108486948078,853.479782234763,843.3963005980714,833.9638334645213,825.1033925574778,816.7495466612893,808.8474863313481,801.3508423898056,794.220037223265,787.4210199728848,780.9242831080285,774.7040884530231,768.73785131509,763.0056454750437,757.4898016497912,752.174579014999,747.0458943944274,742.0910973783076,737.2987823292301 -Offshore Wind - Class 11/Moderate,1223.857206501856,1207.2540084091218,1128.7146073780773,1098.0855316995273,1073.0597546695217,1051.9007616781416,1033.572008254299,1017.4049019609656,1002.9429325757491,989.8604899375019,977.9171555457432,966.9303529408288,956.758162554363,947.2880798671932,938.4294091305208,930.107967087213,922.2623028371873,914.8409411072024,907.8003334519708,901.1033098458072,894.7178908137236,888.616363828927,882.7745564219648,877.1712577734206,871.7877538170504,866.6074501286315,861.6155634305846,856.7988672552777,852.1454807434147,847.6446920859937 -Offshore Wind - Class 11/Conservative,1382.1991987453273,1383.6613689112653,1308.1845015544106,1284.357091094074,1264.8886791954928,1248.4283714727208,1234.1698043634938,1221.592856836575,1210.342393903157,1200.1651122301216,1190.8739820045762,1182.32697072479,1174.4136742818043,1167.0465715442394,1160.1551071725773,1153.6815714619763,1147.5781596456584,1141.8048273397535,1136.3276967122406,1131.1178519228865,1126.150415039205,1121.4038275343335,1116.8592848136598,1112.5002862519036,1108.3122735338736,1104.2823372867408,1100.3989770908877,1096.651903622649,1093.031874353323,1089.5305561986029 -Offshore Wind - Class 12/Advanced,1294.9591163839605,1268.5533372354198,1179.6691379602191,1142.5540548466593,1112.2288238733795,1086.5892064158968,1064.3791595364783,1044.7885097865396,1027.264076422918,1011.4112981365996,996.9388454496384,983.6254795448602,971.2992279921558,959.8237623360781,949.0891811127369,939.0055920321064,929.4985313627986,920.5056234371741,911.9740979991768,903.858913905316,896.1213197128584,888.7277344954322,881.6488670258971,874.8590148856168,868.335501121119,862.0582172759588,856.0092495684144,850.1725706964992,844.5337839123371,839.0799090762207 -Offshore Wind - Class 12/Moderate,1392.8057636412875,1373.9105609366059,1284.5291119833882,1249.671815794378,1221.19133105987,1197.1114243234667,1176.252460325489,1157.8535501363517,1141.395164136479,1126.5067429936735,1112.914679401971,1100.4111929569688,1088.8347726655675,1078.057383212961,1067.97580866759,1058.5056250725168,1049.5768984784527,1041.1310476580497,1033.11851247858,1025.4969917420492,1018.2300913357743,1011.2862731302763,1004.6380277440716,998.2612162895698,992.1345412990697,986.2391175549345,980.5581210076683,975.0764993290641,969.7807315550616,964.6586271545774 -Offshore Wind - Class 12/Conservative,1573.0062300449765,1574.6702469120783,1488.774102069582,1461.6574135821547,1439.5014658480306,1420.768878953261,1404.5419740941873,1390.2288296264796,1377.4252856067603,1365.8430711971878,1355.2693378726362,1345.5424461166776,1336.5367509778666,1328.1526493852089,1320.309846118793,1312.9426648815027,1305.996701651085,1299.4263840777915,1293.1931576313657,1287.2641147563154,1281.6109432217934,1276.2091084331505,1271.0372098972416,1266.0764691439383,1261.3103181412832,1256.7240654295335,1252.304623002472,1248.040281136751,1243.9205214098145,1239.9358603886362 -Offshore Wind - Class 13/Advanced,1417.4079251046205,1388.5052669742101,1291.2163511503281,1250.5917381563854,1217.3990124800869,1189.3349627961345,1165.0247771960362,1143.5816738098451,1124.4001642020933,1107.0483781158275,1091.2074385257947,1076.6351867037108,1063.1433888418424,1050.5828255318515,1038.8332032417438,1027.7961296418493,1017.3900998555532,1007.546840093724,998.2085902478009,989.3260501716006,980.8568041615353,972.7640959443214,965.0158645715023,957.5839772538579,950.4436127494187,943.5727611853116,936.9518148875499,930.5632310437256,924.3912515775595,918.4216689726459 -Offshore Wind - Class 13/Moderate,1524.506760513977,1503.824864289438,1405.991679827682,1367.838345686921,1336.664801856257,1310.3079460975473,1287.4765991413867,1267.3379238848322,1249.3232650006255,1233.027023788752,1218.1497211699618,1204.4639294300093,1191.7928654112523,1179.9963870292008,1168.9615184550914,1158.5958527672549,1148.822843198537,1139.5783691949723,1130.8081843143304,1122.4659874398274,1114.5119431024568,1106.91153098872,1099.6346404836665,1092.6548501735695,1085.9488487437138,1079.4959652271123,1073.2777847249567,1067.2778315902394,1061.4813063429056,1055.8748657390256 -Offshore Wind - Class 13/Conservative,1721.746631608414,1723.567994665438,1629.5496778743543,1599.8688882043302,1575.6179172592058,1555.1140134784441,1537.3527241402944,1521.6861566440575,1507.6719344702703,1494.9945284528276,1483.4209635251461,1472.7743158533426,1462.917059744384,1453.740173855122,1445.155770406235,1437.091962878028,1429.4892029099979,1422.2976089198764,1415.4749807362107,1408.985299129236,1402.797574718768,1396.8849529667325,1391.2240097910865,1385.7941910661866,1380.577362119283,1375.5574422948496,1370.7201060103246,1366.0525362937556,1361.5432201210624,1357.1817773242856 -Offshore Wind - Class 14/Advanced,1136.0231348386274,1112.85825215882,1034.883198413343,1002.3234113629223,975.7201282792299,953.2273729237967,933.7432619880586,916.5570581451168,901.1834749376379,887.276377287317,874.5801918539456,862.9008334255244,852.0874364985123,842.0204048035248,832.6033255627743,823.7573393591404,815.4171217198326,807.5279526150113,800.0435385123536,792.9243663643991,786.1364408620325,779.6503026124705,773.4402554286611,767.4837514619329,761.7608970002401,756.2540515857194,750.9475000732278,745.8271822614694,740.8804683782405,736.0959713930049 -Offshore Wind - Class 14/Moderate,1221.8606362271728,1205.284524179772,1126.8732503784868,1096.2941422138886,1071.3091916154742,1050.1847168801655,1031.885864529801,1015.7451328524614,1001.3067563652027,988.2456560992136,976.3218057667883,965.3529267589882,955.1973310314795,945.74269760219,936.8984786811151,928.5906120318467,920.7577470037755,913.3484922991439,906.3193705165168,899.6332722684668,893.2582702505275,887.1666971454347,881.3344199181023,875.7402623519184,870.3655409103022,865.1936882407629,860.2099451827935,855.4011068460928,850.7553117535041,846.2618655710044 -Offshore Wind - Class 14/Conservative,1379.9443132740116,1381.4040980918273,1306.0503618232976,1282.2618228090698,1262.82517119452,1246.3917164092777,1232.156410372583,1219.5999805657425,1208.3678713583556,1198.2071926500755,1188.9312197438055,1180.3981518461133,1172.4977649585635,1165.1426807295782,1158.262458921869,1151.799483976775,1145.706029115028,1139.9421152801724,1134.4739199076414,1129.272574329786,1124.3132411993615,1119.5743971595512,1115.0372682930915,1110.6853808934136,1106.5042003953993,1102.4808384862506,1098.6038135078493,1094.8628529222767,1091.248729278864,1087.7531230876907 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,1084.6748,1011.5737,968.1176,937.6309,846.6146,760.3665,677.2534,663.9593,652.3908,636.8558,623.7108,612.3499,602.3685,593.4836,587.5348,582.003,576.8368,571.9935,567.4373,563.1382,559.0702,555.2112,551.5421,548.0461,544.7085,541.5166,538.4588,535.525,532.7062 +Offshore Wind - Class 1/Moderate,1234.5893,1201.4402,1177.7435,1159.41,1144.5186,1132.0167,1050.7188,970.758,891.8496,808.6611,727.3459,717.986,709.7201,702.3283,697.3608,692.7283,688.3901,684.3126,680.4676,676.831,673.3825,670.1043,666.9811,663.9995,661.1479,658.4158,655.7941,653.2745,650.8499 +Offshore Wind - Class 1/Conservative,1499.1441,1494.0767,1489.4483,1485.1908,1481.2505,1477.5845,1474.1581,1470.9427,1365.0321,1253.6184,1143.4223,1034.1461,925.5892,817.6094,814.1717,810.9567,807.9381,805.0939,802.4055,799.8571,797.4354,795.1286,792.9266,790.8206,788.8027,786.8661,785.0047,783.213,781.486 +Offshore Wind - Class 2/Advanced,998.0205,930.7594,890.775,862.7239,778.9788,699.621,623.1478,610.9158,600.2715,585.9776,573.8828,563.4295,554.2455,546.0704,540.5969,535.507,530.7535,526.2971,522.105,518.1492,514.4063,510.8556,507.4796,504.2628,501.1919,498.255,495.4415,492.7421,490.1484 +Offshore Wind - Class 2/Moderate,1135.9583,1105.4575,1083.654,1066.7851,1053.0833,1041.5803,966.7772,893.2044,820.6001,744.0574,669.2385,660.6263,653.0208,646.2195,641.6489,637.3864,633.3948,629.6431,626.1052,622.7592,619.5862,616.5698,613.6962,610.9528,608.329,605.8152,603.4029,601.0846,598.8537 +Offshore Wind - Class 2/Conservative,1379.3779,1374.7154,1370.4568,1366.5394,1362.9138,1359.5407,1356.3881,1353.4296,1255.9801,1153.4673,1052.0746,951.5285,851.6441,752.2909,749.1278,746.1696,743.3922,740.7752,738.3015,735.9568,733.7285,731.606,729.58,727.6422,725.7855,724.0036,722.2909,720.6423,719.0534 +Offshore Wind - Class 3/Advanced,1099.023,1024.9548,980.924,950.0339,857.8136,770.4247,686.2122,672.7422,661.0207,645.2802,631.9613,620.4501,610.3367,601.3343,595.3068,589.7018,584.4672,579.5598,574.9434,570.5874,566.4656,562.5556,558.8379,555.2957,551.914,548.6798,545.5816,542.609,539.7528 +Offshore Wind - Class 3/Moderate,1250.9205,1217.3329,1193.3228,1174.7467,1159.6583,1146.9911,1064.6178,983.5992,903.6471,819.3581,736.9673,727.4835,719.1083,711.6187,706.5856,701.8917,697.4961,693.3647,689.4688,685.7842,682.29,678.9685,675.8039,672.783,669.8936,667.1254,664.469,661.9161,659.4594 +Offshore Wind - Class 3/Conservative,1518.9749,1513.8404,1509.1509,1504.837,1500.8445,1497.1301,1493.6584,1490.4005,1383.0888,1270.2014,1158.5475,1047.8259,937.8329,828.4248,824.9416,821.6841,818.6256,815.7437,813.0197,810.4377,807.9839,805.6466,803.4155,801.2816,799.2371,797.2748,795.3888,793.5734,791.8236 +Offshore Wind - Class 4/Advanced,1214.6721,1132.8098,1084.1456,1050.0051,948.0805,851.4957,758.4216,743.5341,730.5792,713.1824,698.462,685.7394,674.5618,664.6121,657.9503,651.7555,645.9701,640.5463,635.4442,630.6297,626.0742,621.7528,617.6439,613.7289,609.9913,606.4168,602.9925,599.7071,596.5505 +Offshore Wind - Class 4/Moderate,1382.5536,1345.4316,1318.895,1298.3641,1281.688,1267.6878,1176.6465,1087.1024,998.737,905.5783,814.5176,804.0359,794.7794,786.5016,780.9389,775.7511,770.8929,766.3268,762.0209,757.9486,754.0867,750.4156,746.9181,743.5792,740.3858,737.3263,734.3903,731.5689,728.8536 +Offshore Wind - Class 4/Conservative,1678.8151,1673.1403,1667.9573,1663.1895,1658.7769,1654.6716,1650.8346,1647.2338,1528.6298,1403.8634,1280.4603,1158.0875,1036.5201,915.5991,911.7494,908.1491,904.7687,901.5836,898.573,895.7192,893.0073,890.424,887.9581,885.5997,883.34,881.1713,879.0867,877.0803,875.1464 +Offshore Wind - Class 5/Advanced,1403.7543,1309.149,1252.9094,1213.4544,1095.6637,984.044,876.4815,859.2766,844.3051,824.2001,807.1882,792.4853,779.5676,768.0691,760.3703,753.2113,746.5253,740.2572,734.3608,728.7969,723.5322,718.5381,713.7896,709.2651,704.9458,700.8149,696.8576,693.0607,689.4127 +Offshore Wind - Class 5/Moderate,1597.7692,1554.8686,1524.2011,1500.4743,1481.2023,1465.0228,1359.8095,1256.3265,1154.2056,1046.5454,941.3097,929.1963,918.499,908.9326,902.5039,896.5086,890.8942,885.6173,880.6411,875.9348,871.4718,867.2293,863.1873,859.3287,855.6382,852.1024,848.7094,845.4487,842.3108 +Offshore Wind - Class 5/Conservative,1940.1483,1933.5902,1927.6003,1922.0903,1916.9909,1912.2465,1907.8122,1903.6509,1766.5844,1622.3962,1479.7835,1338.3616,1197.8703,1058.1261,1053.6771,1049.5164,1045.6098,1041.9289,1038.4496,1035.1516,1032.0175,1029.0321,1026.1824,1023.4568,1020.8453,1018.339,1015.93,1013.6112,1011.3763 +Offshore Wind - Class 6/Advanced,1342.4978,1252.0208,1198.2354,1160.5021,1047.8515,941.1026,838.2339,821.7798,807.4616,788.234,771.9645,757.9031,745.5491,734.5524,727.1896,720.3429,713.9487,707.9541,702.315,696.9939,691.959,687.1828,682.6415,678.3145,674.1836,670.233,666.4483,662.8172,659.3283 +Offshore Wind - Class 6/Moderate,1528.0463,1487.0178,1457.6886,1434.9972,1416.5662,1401.0927,1300.4706,1201.5034,1103.8389,1000.8767,900.2332,888.6484,878.4178,869.269,863.1208,857.3871,852.0177,846.971,842.2121,837.7111,833.4429,829.3855,825.5199,821.8296,818.3002,814.9187,811.6738,808.5554,805.5544 +Offshore Wind - Class 6/Conservative,1855.4848,1849.2129,1843.4844,1838.2149,1833.3379,1828.8006,1824.5598,1820.5801,1689.4949,1551.5987,1415.2093,1279.9587,1145.5981,1011.952,1007.6971,1003.718,999.9819,996.4616,993.1341,989.9801,986.9827,984.1276,981.4022,978.7956,976.2981,973.9012,971.5973,969.3797,967.2423 +Offshore Wind - Class 7/Advanced,1477.7456,1378.1536,1318.9497,1277.415,1153.4156,1035.9125,922.6804,904.5687,888.808,867.6433,849.7348,834.2568,820.6583,808.5537,800.4491,792.9127,785.8743,779.2758,773.0686,767.2115,761.6693,756.4119,751.4131,746.6502,742.1032,737.7545,733.5886,729.5917,725.7513 +Offshore Wind - Class 7/Moderate,1681.9869,1636.825,1604.5411,1579.5637,1559.2758,1542.2435,1431.4844,1322.5469,1215.0433,1101.7083,990.9257,978.1739,966.9126,956.8421,950.0745,943.7631,937.8528,932.2977,927.0593,922.105,917.4067,912.9405,908.6855,904.6235,900.7385,897.0163,893.4445,890.012,886.7086 +Offshore Wind - Class 7/Conservative,2042.4126,2035.5089,2029.2032,2023.4028,2018.0346,2013.0401,2008.3721,2003.9915,1859.7003,1707.912,1557.7822,1408.906,1261.0095,1113.8995,1109.216,1104.8359,1100.7234,1096.8485,1093.1858,1089.714,1086.4147,1083.2719,1080.272,1077.4027,1074.6536,1072.0152,1069.4793,1067.0382,1064.6855 +Offshore Wind - Class 8/Advanced,2629.2509,1859.8111,1674.5318,1571.7192,1428.0187,1302.1668,1187.1677,1153.2407,1124.5467,1004.1544,935.4809,888.3635,852.9265,824.7539,762.7834,721.6596,691.2946,667.4355,647.9065,631.4522,617.2857,604.8828,593.8779,584.0061,575.0699,566.9182,559.433,552.5207,546.1053 +Offshore Wind - Class 8/Moderate,2792.9772,2312.8398,2161.6998,2073.1555,2011.3337,1964.2255,1849.3324,1740.7809,1636.8295,1443.2664,1298.0283,1250.4387,1214.1845,1185.0636,1120.014,1076.0377,1043.1197,1016.9727,995.3777,977.0423,961.1498,947.1527,934.6665,923.4112,913.1771,903.803,895.1623,887.1544,879.6973 +Offshore Wind - Class 8/Conservative,3081.9058,2895.8458,2806.079,2747.3314,2703.9236,2669.6386,2641.3863,2617.4105,2484.258,2275.2717,2104.9462,1951.463,1807.385,1669.293,1610.9553,1570.8047,1540.3519,1515.9089,1495.5456,1478.1272,1462.9317,1449.4712,1437.4014,1426.4703,1416.4881,1407.3084,1398.8157,1390.9177,1383.5394 +Offshore Wind - Class 9/Advanced,3043.2276,2152.6392,1938.1875,1819.187,1652.8608,1507.1935,1374.0877,1334.819,1301.6071,1162.259,1082.7728,1028.2367,987.2201,954.6117,882.884,835.2853,800.1393,772.5235,749.9197,730.8746,714.4776,700.1219,687.3842,675.9581,665.6149,656.1797,647.516,639.5153,632.0898 +Offshore Wind - Class 9/Moderate,3232.7327,2676.9975,2502.0603,2399.5747,2328.0191,2273.4936,2140.5106,2014.8676,1894.549,1670.5093,1502.4034,1447.3209,1405.3584,1371.6524,1296.3607,1245.4604,1207.3594,1177.0955,1152.1004,1130.878,1112.4833,1096.2823,1081.8301,1068.8027,1056.9573,1046.1071,1036.1061,1026.8372,1018.2061 +Offshore Wind - Class 9/Conservative,3567.1533,3351.798,3247.8973,3179.9,3129.6575,3089.9744,3057.2737,3029.5229,2875.4056,2633.5143,2436.371,2258.7217,2091.9585,1932.1239,1864.6009,1818.1286,1782.881,1754.5895,1731.0199,1710.859,1693.2709,1677.691,1663.7209,1651.0687,1639.5148,1628.8897,1619.0599,1609.9183,1601.3782 +Offshore Wind - Class 10/Advanced,3361.0493,2377.4516,2140.6035,2009.1751,1825.4785,1664.5983,1517.5916,1474.2217,1437.5413,1283.6403,1195.8529,1135.6213,1090.3211,1054.3073,975.0886,922.5189,883.7024,853.2025,828.238,807.204,789.0945,773.2396,759.1716,746.5522,735.1288,724.7083,715.1398,706.3035,698.1025 +Offshore Wind - Class 10/Moderate,3570.3454,2956.5716,2763.3648,2650.176,2571.1474,2510.9276,2364.0563,2225.2918,2092.4076,1844.9701,1659.308,1598.4728,1552.128,1514.9019,1431.7471,1375.5309,1333.4508,1300.0263,1272.4208,1248.9821,1228.6663,1210.7734,1194.8118,1180.4239,1167.3413,1155.3581,1144.3125,1134.0757,1124.5431 +Offshore Wind - Class 10/Conservative,3939.6915,3701.8454,3587.0938,3511.9951,3456.5055,3412.678,3376.5623,3345.9133,3175.7006,2908.5472,2690.8151,2494.6129,2310.4337,2133.9067,2059.3319,2008.0062,1969.0775,1937.8313,1911.8002,1889.5338,1870.1088,1852.9019,1837.4727,1823.4992,1810.7387,1799.004,1788.1475,1778.0513,1768.6193 +Offshore Wind - Class 11/Advanced,3666.9813,2593.8539,2335.4472,2192.0558,1991.6386,1816.1147,1655.7269,1608.4095,1568.3903,1400.4808,1304.7028,1238.9887,1189.5652,1150.2733,1063.8439,1006.4891,964.1394,930.8634,903.6266,880.678,860.9201,843.622,828.2735,814.5055,802.0423,790.6732,780.2338,770.5932,761.6458 +Offshore Wind - Class 11/Moderate,3895.3281,3225.6869,3014.8939,2891.4024,2805.1804,2739.4791,2579.2393,2427.844,2282.8643,2012.9044,1810.3428,1743.9703,1693.407,1652.7924,1562.0686,1500.7355,1454.8252,1418.3583,1388.2401,1362.6679,1340.5029,1320.9813,1303.5669,1287.8694,1273.596,1260.522,1248.471,1237.3024,1226.9022 +Offshore Wind - Class 11/Conservative,4298.2931,4038.7976,3913.601,3831.6666,3771.1262,3723.3094,3683.9063,3650.4676,3464.7616,3173.2912,2935.7405,2721.6795,2520.7358,2328.1408,2246.7779,2190.7804,2148.3083,2114.218,2085.8175,2061.5244,2040.3313,2021.5581,2004.7246,1989.4792,1975.5572,1962.7543,1950.9097,1939.8945,1929.6039 +Offshore Wind - Class 12/Advanced,4034.2613,2853.6509,2569.3625,2411.6092,2191.1186,1998.0143,1821.5624,1769.5057,1725.4782,1540.7511,1435.3801,1363.0842,1308.7105,1265.4831,1170.3971,1107.2977,1060.7064,1024.0975,994.1326,968.8855,947.1487,928.1181,911.2323,896.0853,882.3738,869.866,858.381,847.7748,837.9312 +Offshore Wind - Class 12/Moderate,4285.4791,3548.7675,3316.8617,3181.0014,3086.1436,3013.8618,2837.5725,2671.0137,2511.513,2214.5143,1991.6644,1918.644,1863.0164,1818.334,1718.5234,1651.0473,1600.5386,1560.4192,1527.2844,1499.1509,1474.7659,1453.2891,1434.1305,1416.8607,1401.1577,1386.7742,1373.5162,1361.229,1349.7871 +Offshore Wind - Class 12/Conservative,4728.8045,4443.3183,4305.5822,4215.4413,4148.8373,4096.2312,4052.8816,4016.0936,3811.7876,3491.1239,3229.7805,2994.2794,2773.2094,2561.3243,2471.8123,2410.2062,2363.4801,2325.9754,2294.7303,2268.004,2244.6882,2224.0348,2205.5152,2188.7428,2173.4264,2159.3412,2146.3102,2134.1918,2122.8705 +Offshore Wind - Class 13/Advanced,4717.016,3336.6002,3004.1991,2819.7478,2561.9415,2336.1564,2129.8419,2068.9752,2017.4966,1801.5064,1678.3025,1593.7713,1530.1954,1479.6523,1368.474,1294.6958,1240.2193,1197.4148,1162.3787,1132.8588,1107.4433,1085.1919,1065.4485,1047.7379,1031.7059,1017.0814,1003.6526,991.2515,979.7419 +Offshore Wind - Class 13/Moderate,5010.7496,4149.3577,3878.2044,3719.3512,3608.4397,3523.925,3317.8007,3123.0536,2936.5592,2589.2967,2328.7318,2243.3536,2178.3116,2126.0672,2009.3647,1930.469,1871.4123,1824.5032,1785.7606,1752.8658,1724.3539,1699.2424,1676.8414,1656.6489,1638.2883,1621.4706,1605.9689,1591.6022,1578.2238 +Offshore Wind - Class 13/Conservative,5529.103,5195.3015,5034.255,4928.8587,4850.9827,4789.4737,4738.7876,4695.7736,4456.8911,4081.9585,3776.3856,3501.0285,3242.5448,2994.8005,2890.1395,2818.1072,2763.4733,2719.6213,2683.0883,2651.8389,2624.5772,2600.4284,2578.7746,2559.1636,2541.2551,2524.7861,2509.5498,2495.3804,2482.1432 +Offshore Wind - Class 14/Advanced,5572.8719,3941.9932,3549.2813,3331.3631,3026.7804,2760.0289,2516.2807,2444.3703,2383.5514,2128.3719,1982.8138,1882.9454,1807.8342,1748.1206,1616.7701,1529.6055,1465.2448,1414.6738,1373.2808,1338.4048,1308.3779,1282.0892,1258.7635,1237.8396,1218.8987,1201.6207,1185.7555,1171.1042,1157.5064 +Offshore Wind - Class 14/Moderate,5919.9005,4902.2175,4581.8662,4394.1907,4263.1553,4163.3063,3919.7827,3689.7007,3469.3688,3059.0989,2751.2572,2650.3879,2573.5447,2511.821,2373.944,2280.7335,2210.9615,2155.5412,2109.7691,2070.906,2037.2209,2007.5531,1981.0877,1957.2314,1935.5395,1915.6704,1897.356,1880.3826,1864.5769 +Offshore Wind - Class 14/Conservative,6532.304,6137.9375,5947.6707,5823.1513,5731.1455,5658.4762,5598.5936,5547.7752,5265.5498,4822.5894,4461.5733,4136.2554,3830.8724,3538.1773,3414.5267,3329.4249,3264.8782,3213.0697,3169.9081,3132.9888,3100.7808,3072.2503,3046.6677,3023.4985,3002.3407,2982.8835,2964.8827,2948.1425,2932.5035 diff --git a/tests/data/Offshore_Wind/Market/20/df_lcoe.csv b/tests/data/Offshore_Wind/Market/20/df_lcoe.csv index 565a530..42d8671 100644 --- a/tests/data/Offshore_Wind/Market/20/df_lcoe.csv +++ b/tests/data/Offshore_Wind/Market/20/df_lcoe.csv @@ -1,43 +1,43 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,68.49754031191047,68.97731893346234,64.26750824364397,58.64992310767165,56.25863282790646,54.18701282609472,52.357336617442,50.71761006861522,49.23125403461466,47.87151409866975,46.86011101400831,45.92518346309893,45.05591170880365,44.24362696537971,43.48127613869046,42.763043498983635,42.08407706007204,41.440286677713424,40.82819241350637,40.244808849447715,39.68755558274067,39.15418709619118,38.642737178416475,38.151474415087435,37.678866205971175,37.22354942021099,36.784306272576785,36.360044344358144,35.94977992286721,37.83422410691597 -Offshore Wind - Class 1/Moderate,74.17638973928975,75.53216835896062,70.99891469316394,65.28588630182443,63.072021702807916,61.149113448541314,59.44611105713567,57.91556383601295,56.52413502549818,55.24747126936489,54.27880039783667,53.38208319486439,52.54715136285934,51.765857546784716,51.03157237416093,50.33882900878432,49.68306610206278,49.060438129797994,48.46767295070437,47.90196313540945,47.36088188649319,46.84231715729682,46.344419436621344,45.86555993189958,45.40429676036149,44.95934737544372,44.52956589739816,44.11392433725201,43.71149693832844,46.08992654021015 -Offshore Wind - Class 1/Conservative,85.92130466233256,89.65378067370011,85.91647973757371,80.3133466000797,78.78156190724586,77.45112750455529,76.27204283989491,75.21107080320601,74.24495074920216,73.35674721595245,72.6109691674391,71.91861113411366,71.27213010610366,70.66548273576944,70.09375165011203,69.55288156344629,69.03948855183626,68.55071938718847,68.08414592729393,67.63768456217073,67.20953389798913,66.79812593327142,66.40208736413926,66.02020859534521,65.65141868481754,65.29476490778916,64.94939595418145,64.61454801031405,64.28953315023405,68.0528684803626 -Offshore Wind - Class 2/Advanced,71.35116183664876,71.78856188802084,66.87932086569707,61.05381136038368,58.5527351070281,56.38542958968089,54.47084796090215,52.75475586360501,51.19898598407092,49.775614122022986,48.72110296444173,47.74622707769632,46.83972754958001,45.99258286222234,45.19745227829526,44.4482823826256,43.74002249302284,43.068414648417836,42.42983587000477,41.82117781167944,41.23975364029997,40.68322506962573,40.149544529288974,39.636908850757195,39.14372182300563,38.66856365454928,38.21016586758605,37.76739050459333,37.339212788052585,39.28668971906863 -Offshore Wind - Class 2/Moderate,77.2673493515838,78.61518270966214,73.89229969402658,67.97253309564498,65.65743217126412,63.64592820828694,61.86397433212662,60.26210365502956,58.805553472092974,57.46892240402161,56.458518685835855,55.52305510547862,54.65194832614062,53.8367176931366,53.07046206987419,52.34749007924787,51.6630526824887,51.013145847664745,50.3943623388332,49.80377863622761,49.23886743992419,48.69742910791362,48.177537313288894,47.677495521444136,47.19580180031946,46.73112011929445,46.28225675182052,45.84814072998937,45.42780754377811,47.88804770645633 -Offshore Wind - Class 2/Conservative,89.50500278201629,93.32609465928462,89.43945995018109,83.64756200496156,82.04786143316585,80.65792495235989,79.42569928825579,78.3165758714733,77.30633016006436,76.37732232619464,75.59876152760849,74.87585450698795,74.20074696096673,73.5671456817604,72.96992965235899,72.40487539026859,71.86845842374842,71.35770686454806,70.87009146560696,70.40344175816949,69.95588117232006,69.52577620235161,69.11169611654559,68.71238068911424,68.32671410954289,67.95370370159803,67.59246242523481,67.24219438173877,66.90218272378617,70.80266587290976 -Offshore Wind - Class 3/Advanced,73.08465271472693,73.61661885861609,68.57398224839989,62.55113301987782,59.99249979259428,57.77574998374717,55.817770530299654,54.062968072717624,52.47223253244578,51.016958340348204,49.93773648726314,48.94007923946727,48.01244708999369,47.14559494781548,46.33200106289391,45.56546341826618,44.84080784637185,44.15367266499435,43.5003469391688,42.87764709467221,42.282821458551105,41.71347546693358,41.16751239191536,40.643085876506646,40.138561562625895,39.65248579875653,39.183559915587686,38.73061892165362,38.292613737973724,40.308643115723754 -Offshore Wind - Class 3/Moderate,79.15117352560952,80.6227104856969,75.768694481149,69.64186764600396,67.27291010349627,65.21506098613314,63.39235605005142,61.754068177460994,60.26456090163485,58.89780164258702,57.86363638784451,56.90624051606957,56.014765124955545,55.18051791506282,54.39642635606751,53.6566583338364,52.9563478333922,52.29139254726852,51.65830188326372,51.054081012764705,50.47614116158266,49.92222932070959,49.39037253925846,48.878833312615974,48.38607351482368,47.91072498349838,47.45156533699968,47.00749794526086,46.577535226535474,49.122729127370974 -Offshore Wind - Class 3/Conservative,91.69950077153057,95.72002736837418,91.71818273722484,85.70573728160396,84.06744162637881,82.64432093669201,81.38292787480898,80.2477401172647,79.21390095865496,78.26331471390803,77.46627592895265,76.72627397512088,76.03525426266485,75.38676393478089,74.77555265590091,74.19729072478266,73.6483653554491,73.1257304384749,72.62679375077265,72.14933092990148,71.69141892809321,71.25138387667693,70.8277597682579,70.41925536823885,70.02472746272589,69.64315903948678,69.2736413485626,68.91535904271306,68.56757778395793,72.5979373084093 -Offshore Wind - Class 4/Advanced,75.47021000276277,76.08890359525094,70.86023650032509,64.58916360808543,61.945403409533085,59.65522776481827,57.63259317400349,55.819972260940034,54.17690866392312,52.67382042926531,51.560217630549715,50.530814923931146,49.57369233195176,48.67930144329263,47.83987478610056,47.04900849650642,46.30136057056901,45.592428261350996,44.91838093092929,44.27593255492867,43.66224309676773,43.074841243692674,42.51156318125656,41.970503569553806,41.44997591462798,40.948480254022456,40.46467659418449,39.99736291342773,39.54545682014589,41.6519602167831 -Offshore Wind - Class 4/Moderate,81.74621018497716,83.34257668699622,78.30680192548284,71.92214812565254,69.47368548637031,67.3470664424691,65.46362582749983,63.770856833290026,62.231885921233896,60.819784530708084,59.75222924385727,58.76395580883796,57.84375305214677,56.98263982626762,56.17330957324325,55.40973791411496,54.68689894578769,54.00055596108955,53.3471043082464,52.72345152862868,52.12692463390077,51.55519746389988,51.00623312090444,50.478237873759845,49.9696238937629,49.478978866255375,49.00504100947994,48.546678385662005,48.10287164867915,50.76112245809766 -Offshore Wind - Class 4/Conservative,94.72863781387346,98.97541220611039,94.81747896992488,88.53833622116952,86.84421302321766,85.3728278745129,84.06879484184954,82.89532013077782,81.82666682310875,80.84410408271695,80.02060544634922,79.25606237884497,78.54214369312245,77.87217600126694,77.24073028759334,76.64333004866988,76.07624040802324,75.53631261962796,75.02086734874834,74.52760566220424,74.05454018288512,73.59994115890858,73.16229372759346,72.74026369458805,72.33266986872425,71.93846150016361,71.556699731704,71.18654223562183,70.82723040104047,75.03398774956513 -Offshore Wind - Class 5/Advanced,79.89192587196557,80.45194546866753,74.9144110374723,68.34860754033141,65.5429629564235,63.112555543006714,60.96605003272716,59.04239537324178,57.29866410954488,55.70347082004606,54.52490155392392,53.43542602174623,52.422428509666084,51.47580424446746,50.58733381105593,49.75024119044462,48.95887424635465,48.2084690448472,47.49497290549985,46.814909442862266,46.165274176308635,45.54345275636199,44.94715616996569,44.37436886198127,43.82330680126098,43.29238328805346,42.780180848832586,42.285427962774556,41.806979656322184,44.05182406741351 -Offshore Wind - Class 5/Moderate,86.54688458472533,88.13475517142285,82.80189559814902,76.1248265120497,73.52600061637183,71.26870555603719,69.2694378631161,67.47247572886747,65.8386951718936,64.33952798996211,63.20903222415126,62.162463636119625,61.18795111976017,60.275985790519876,59.41883238979896,58.61011351249147,57.844509054806664,57.11753453195461,56.425374642920566,55.76475633057153,55.132850592068145,54.527195559815915,53.94563555066648,53.386272262495204,52.847425323528206,52.32760012248585,51.825461364218704,51.3398111699177,50.869570815762366,53.70254336937798 -Offshore Wind - Class 5/Conservative,100.31499619414718,104.69630721641374,100.29580435238373,93.75260881278739,91.95479027623216,90.39328468708493,89.00929375035146,87.76376904817673,86.62940333101925,85.5863268436042,84.71323701162352,83.90261534152485,83.14563116957773,82.43521177820939,81.76560381501284,81.13206372364411,80.5306340936278,79.95797877192165,79.41125910758474,78.88803958560504,78.38621484493409,77.90395251191346,77.43964790351303,76.99188775838545,76.55942091780051,76.1411344163133,75.73603382629497,75.34322697885551,74.96191038795163,79.44693705431828 -Offshore Wind - Class 6/Advanced,92.03405578985736,92.63926970381304,86.13535610061504,78.41566914942875,75.0998870732578,72.22427467149409,69.68231932301315,67.40274282781176,65.33536775213481,63.443464288831855,62.08083410922855,60.82056206840303,59.64819498601993,58.55215371625687,57.52301735948982,56.55301753918723,55.63567276640028,54.765518717312226,53.937905708424445,53.14884421739321,52.39488538251434,51.673027383276235,50.98064125198566,50.315411468026916,49.67528793451873,49.05844681623783,48.46325834616689,47.8882601635463,47.33213508065678,49.865800293625306 -Offshore Wind - Class 6/Moderate,99.73876674628454,101.55897109381628,95.30257304477966,87.45309724788869,84.38266222961192,81.7115577340168,79.34265678061367,77.21109165132971,75.2712767200772,73.4898952915731,72.17805795329508,70.96284027258585,69.83061135154941,68.77045071317025,67.77347312375953,66.83235164047191,65.94097281626067,65.0941823704065,64.28759423057728,63.517444879836695,62.78048068432805,62.073869622353,61.395131332970465,60.742081101338734,60.1127845750859,59.50552083490982,58.91875203516434,58.35109825964385,57.801316552974264,61.0129674344952 -Offshore Wind - Class 6/Conservative,115.6959495382722,120.82329001921018,115.68828975419942,108.00811832428428,105.898011525536,104.06189316751589,102.43171782216369,100.96228856823052,99.62199251778704,98.38782226965768,97.36732794598093,96.41902748523668,95.53273273324209,94.70028308927775,93.91503969994305,93.1715284397612,92.46518197871085,91.79214961674761,91.14915455486432,90.53338505905361,89.94241028560373,89.3741143456303,88.82664405871495,88.29836711819723,87.78783827179097,87.29377174137713,86.81501854897499,86.35054773694661,85.89943070604689,91.03704511093284 -Offshore Wind - Class 7/Advanced,117.65379732686131,118.7234215760077,110.00203663461943,99.41279443841694,94.95964649841909,91.09204942595453,87.66979166809726,84.59886068930373,81.81293474513876,79.26335791457052,77.51259878743238,75.89195601305359,74.38314676291243,72.97151994484234,71.64515164601401,70.39420615412088,69.21047403647108,68.08703141703815,67.0179841508672,65.99827269089707,65.02352113608885,64.08991896737191,63.19412732389312,62.33320394840177,61.504542507510145,60.70582310302699,59.9349715843586,59.190125847254244,58.4696077263916,61.63115395619393 -Offshore Wind - Class 7/Moderate,127.6275695092145,130.372635678662,121.99037193545406,111.19021340907874,107.06528475574802,103.46834883059265,100.27220987002165,97.39180807967774,94.76727827172833,92.35479482925486,90.65581172063183,89.08023336240483,87.61072949272697,86.23341347479663,84.93698426363184,83.71212041429632,82.55104207554496,81.44718794518639,80.39497273987938,79.38960221576636,78.42693007872737,77.50334588415691,76.61568620042836,75.76116346935011,74.93730849241074,74.14192352460012,73.37304371023502,72.62890514062592,71.90791821368465,75.9470781229281 -Offshore Wind - Class 7/Conservative,148.3316217284221,155.63391770322986,148.79927654418248,138.16714458907344,135.3630522114928,132.9151757177761,130.73528680197526,128.76479747996103,126.96273172968391,125.2992661506031,123.95601545078058,122.70581452032393,121.5355690699441,120.43479120755336,119.39494882070517,118.40900647963939,117.4710938411491,116.57626122517802,115.72029619547706,114.89958371680615,114.11099801305642,113.35181786682479,112.61965950978302,111.91242289043235,111.22824823911206,110.56548064763646,109.92264095068258,109.29840160875656,108.69156659532528,115.27960952810885 -Offshore Wind - Class 8/Advanced,71.99370207760131,74.38982904674394,69.498384439892,62.980672676861595,60.72005486572642,58.7579768926673,57.020203814338835,55.457691748505034,54.03625969951806,52.73108660068039,51.76970765248423,50.87930629304333,50.04977702650409,49.2730468888074,48.54256307442252,47.852932754765725,47.199663796132484,46.57897420829635,45.98764953199045,45.422934367988084,44.88244867632357,44.36412234702444,43.86614345138552,43.386916875702326,42.92503093192566,42.4792301662595,42.04839303333642,41.63151342643312,41.22768529055388,43.96568343160021 -Offshore Wind - Class 8/Moderate,77.56796703637667,80.94010402640683,76.20987641835201,69.5269784585183,67.45136667668432,65.64783107928466,64.04818877588589,62.60748848922024,61.29446172643295,60.08644336339996,59.17657669536004,58.33312220334767,57.5466066650466,56.809464556885835,56.1155566781555,55.45983188664222,54.83808367404885,54.24677132047663,53.68288607737509,53.14384940998882,52.62743449329146,52.131704856656704,51.654965865679166,51.19572594450339,50.75266528053367,50.324610341893774,49.91051295739032,49.509433011824086,49.120524031363786,52.46644885246491 -Offshore Wind - Class 8/Conservative,88.29560604850828,94.0508734690566,90.01508365715831,83.27933952542244,81.83690926736307,80.5893742343345,79.48678897204427,78.49640235647728,77.59554098028232,76.7678413981147,76.07270700613223,75.42762753647068,74.82541456822295,74.26033335017276,73.7277346773989,73.22379656810548,72.74533859334045,72.28968561091801,71.85456590530958,71.43803379748319,71.03840998608028,70.65423495341835,70.28423214372205,69.92727855089011,69.5823809942773,69.24865681056556,68.9253180099343,68.61165817593434,68.30704155758707,73.17936845825542 -Offshore Wind - Class 9/Advanced,75.00976455265697,77.43297108068332,72.3316005408457,65.5838272671457,63.21871983565911,61.165465449523396,59.34657851973484,57.710863172836646,56.22263478818698,54.85597723572597,53.85342585135409,52.924808118199806,52.05960093688407,51.24939770320884,50.48737474312099,49.76791624391045,49.08634426126392,48.43872029980991,47.821696814174956,47.23240426219302,46.6683639511664,46.127419909888964,45.60768500576038,45.10749787268863,44.625388144925594,44.16004814443383,43.71030963444408,43.27512458802224,42.85354916658709,45.70226845005993 -Offshore Wind - Class 9/Moderate,80.82310986428443,84.26036375892187,79.3287361226083,72.4149127759787,70.24355345786432,68.35628161084878,66.68194732870955,65.1736413464682,63.798731249199555,62.53356150976561,61.58423136765282,60.70409947565964,59.88329781379924,59.113945580670475,58.38964772396018,57.70514256592778,57.05604823066378,56.43867634631612,55.84989265436303,55.28701101517098,54.747711636182125,54.229977163255526,53.73204214376166,53.25235263570138,52.78953361062801,52.34236241119422,51.90974696101562,51.490707740266195,51.084362771534394,54.567679901596286 -Offshore Wind - Class 9/Conservative,92.01264404297477,97.92981696151463,93.72734839462403,86.7728443205205,85.2655659611638,83.96159410176203,82.80883198959272,81.77311916239846,80.83080716753433,79.96482915181484,79.23887359347232,78.56510413335235,77.93602714222502,77.34566446029243,76.78916959756684,76.2625584178962,75.76251557241221,75.28625244137939,74.83140094650655,74.39593287419588,73.97809768407213,73.57637393760962,73.18943091415353,72.81609795115006,72.4553397138756,72.10623606868334,71.76796556754257,71.43979179267096,71.12105198636765,76.20037874653936 -Offshore Wind - Class 10/Advanced,78.35041339740614,80.87066286433563,75.53679129372935,68.4756137101275,65.99760215134671,63.84570429828012,61.9389969772493,60.22399385384841,58.66340187589528,57.2301288888642,56.18168923040137,55.210469014368556,54.305485385677414,53.45796347836515,52.660779976022425,51.90807191576296,51.194955055055374,50.51731687699926,49.871661659304294,49.25499262533056,48.66472100052318,48.09859491674469,47.554643178391984,47.031130308125185,46.52652025930659,46.03944686270993,45.568689560120646,45.11315332808683,44.67185195182113,47.62658909629683 -Offshore Wind - Class 10/Moderate,84.42062345507668,88.00243189482643,82.84796711383672,75.61389452505476,73.33952645319357,71.36206737008365,69.60724212438018,68.0260656866863,66.58445226821937,65.25768665710609,64.26476881810586,63.34412075719755,62.48544336956765,61.68051073144126,60.92264710682965,60.20635940629597,59.527072672499266,58.88093572519349,58.26467572933509,57.67548759802992,57.110948663634574,56.56895198449372,56.04765360269454,55.545430388084675,55.06084601478171,54.59262325579079,54.13962123702506,53.70081662135803,53.275287934431375,56.89056912200846 -Offshore Wind - Class 10/Conservative,96.10670248454709,102.28507101610394,97.89800614816642,90.62386782931155,89.04742623283882,87.6831690902021,86.4767614421737,85.39256751260012,84.40591301940884,83.49898797676617,82.73970946230904,82.03491695909267,81.37679062812752,80.7590915449551,80.17676143450126,79.62564177342591,79.10227188145315,78.60374072896462,78.12757615580304,77.67166069886882,77.23416670189566,76.81350563343098,76.40828803275171,76.01729151447597,75.639434959774,75.27375751094364,74.91940133422845,74.57559736716279,74.24165345063854,79.52047128197351 -Offshore Wind - Class 11/Advanced,85.23268942149117,87.77465836478689,81.99522684571949,74.4663186415341,71.76428414271454,69.41736260489171,67.33751513121604,65.46653837416453,63.76384162884142,62.19993124308577,61.058443516924,60.00095149745583,59.015514403862454,58.092591346551565,57.22443665506346,56.40467474114506,55.627994009770724,54.88992187591642,54.18665635992436,53.51493798302109,52.87195090476336,52.25524563312296,51.66267788858016,51.09235972912931,50.54262009637037,50.011972682328185,49.49908954378743,49.002779272007146,48.521968804719876,51.7214290104474 -Offshore Wind - Class 11/Moderate,91.83533867670383,95.51642856723494,89.93499813740273,82.23488584053858,79.75536813946896,77.59903003533432,75.6850891387287,73.96025800720862,72.38745032007112,70.9397707524513,69.85858004823285,68.8560007393337,67.9208350866388,67.04413883864002,66.21865286638447,65.4384037083742,64.6984160697403,63.99450156541075,63.32310063245084,62.68116230269695,62.06605143953809,61.475476230881426,60.907430846986,60.360149606130065,59.832069981075,59.32180247416985,58.828105884185256,58.34986684591242,57.88608278561121,61.802637666325424 -Offshore Wind - Class 11/Conservative,104.54812530925658,111.02386824179014,106.28334993942389,98.5754391851062,96.85860485917242,95.37250002011038,94.05806680418219,92.87656672452691,91.80117412624791,90.81252424566678,89.98566942128535,89.21807390588087,88.50123570110263,87.82837127850235,87.19398055957153,86.5935416096303,86.02329117251924,85.48006358442362,84.96117034851278,84.46430863103559,83.98749071639463,83.52898890661308,83.08729197385722,82.66107037344067,82.24914818240244,81.85048026007868,81.46413350544891,81.0892713593015,80.72514089916834,86.44952588171178 -Offshore Wind - Class 12/Advanced,93.6731065312273,96.29136839747197,89.91162345231574,81.72792425151785,78.72699370351559,76.11914571226373,73.80709048827451,71.72650269974848,69.83251437831665,68.09251624038583,66.83552671107174,65.67079286710387,64.58520723232301,63.56829715333139,62.61156072932743,61.70799997723563,60.85178476090412,60.03800579569913,59.26248978360342,58.521658798210424,57.81242177449996,57.1320896812408,56.478308426055996,55.849005218694074,55.24234527474862,54.65669655407802,54.09060080698447,53.542749619606546,53.01196445631929,56.52618131041937 -Offshore Wind - Class 12/Moderate,102.05827099269742,105.87713282097138,99.68038896861678,91.2894035526564,88.50638074315134,86.08392574875143,83.93216068308429,81.99176385129397,80.2214267455092,78.5911764223282,77.38484230013061,76.26585387103403,75.22178774018226,74.24271898360324,73.32059128249895,72.44877417694396,71.62174436218943,70.83485147337515,70.08414279639398,69.36622994352682,68.67818597409205,68.01746497220184,67.38183843879621,66.76934444436547,66.17824658584198,65.60700056124871,65.05422672460158,64.5186873803296,63.999267866970605,68.3011708655856 -Offshore Wind - Class 12/Conservative,116.20347110371856,123.11384488901916,117.87358632021962,109.52381486342453,107.60427473516322,105.94121446476694,104.46906704733097,103.14481127291961,101.93864782257134,100.8290601740132,99.90531264803967,99.04742942857267,98.24597057248643,97.49340327327667,96.78361925328902,96.1115960174829,95.47315332255911,94.86477440823198,94.2834723398681,93.72668844135808,93.19221398546318,92.67812902374655,92.18275403865648,91.70461131915171,91.24239380178412,90.79493970863292,90.36121173328911,89.94027982930258,89.53130687733709,95.8444812677869 -Offshore Wind - Class 13/Advanced,121.63722377075048,124.49050977624835,116.04423285412489,105.46817658459011,101.39595520798122,97.8478013138364,94.69568807204797,91.85473154033492,89.2655620410451,86.88491430029205,85.23363919407335,83.70193252457186,82.27291288643467,80.93308364385618,79.67148113603878,78.4790755959709,77.348339688591,76.27293127720087,75.2474558956642,74.26728600867592,73.32842148807866,72.42738050300888,71.56111319003406,70.72693261745219,69.92245904126374,69.14557449193056,68.39438547370587,67.66719209529784,66.96246234390048,71.31448281466845 -Offshore Wind - Class 13/Moderate,131.137286674623,135.63369768244215,127.51078637049783,116.74975048539768,113.01929230297108,109.76230384903367,106.86190628681828,104.24083811981785,101.84521278502352,99.6358662906312,98.06217625756413,96.60069913645911,95.23555045893966,93.95403605188964,92.74584821422467,91.60250061832498,90.51692147897464,89.48315453289187,88.49613521805898,87.55152041279572,86.64555703597355,85.77497931536608,84.93692752296815,84.12888300379807,83.34861572452884,82.59414155100059,81.8636871641605,81.15566103035226,80.46862921264596,85.84404004043617 -Offshore Wind - Class 13/Conservative,149.4752479302234,158.05074266213637,151.25956082943586,140.65353728722903,138.11417237237282,135.90699323555052,133.9473519415948,132.17968682959682,130.56549756100813,129.07697416456696,127.8613945565548,126.73079646189693,125.67303559735657,124.67841958615514,123.73908766802047,122.84857528346534,122.00150102414088,121.19333681663485,120.42023608725565,119.67890317413408,118.96649263503556,118.28053058800388,117.61885253571025,116.97955369073634,116.36094889925401,115.76154001818006,115.1799891404531,114.61509645280982,114.06578179557675,122.08215119397912 -Offshore Wind - Class 14/Advanced,145.63736934452243,149.75161691483166,139.15597409420317,125.47424463344062,120.38242347360416,115.9400097344554,111.98973524626018,108.4272128158284,105.17932699552952,102.19270577923795,100.20122983962695,98.35257407515381,96.62664068398534,95.00736265506131,93.48168830366018,92.03886744430316,90.66993751289031,89.36734587717756,88.12466713229159,86.93638804282112,85.79774156436608,84.704577070045,83.65325768707204,82.64057820983618,81.66369882399724,80.7200911172328,79.80749373691977,78.9238756944829,78.06740578433825,83.24645120959237 -Offshore Wind - Class 14/Moderate,157.15843332420195,163.39442295738613,153.2056672760836,139.23176111961925,134.56577083745177,130.483655677778,126.84233491255036,123.54718341369048,120.53215282178108,117.74919031541805,115.83847346218937,114.06231974978529,112.40173707893175,110.84154982716986,109.36943614231488,107.97525149655176,106.65054191032601,105.38818631014722,104.18212891787029,103.02717573701511,101.91883752880729,100.85320707292851,99.8268620936092,98.83678766081381,97.8803135526022,96.9550632411559,96.05891200326384,95.18995226187951,94.34646470882772,100.7822293355648 -Offshore Wind - Class 14/Conservative,179.43835698376523,190.93391737539218,182.44364649011834,168.5582270647364,165.41078477412447,162.66817506219823,160.22731403344443,158.02059049985579,156.00117996853416,154.13527205827347,152.64017670547352,151.2478261142316,149.94355617699728,148.71566661816766,147.55467025454652,146.45276627607336,145.40346172083238,144.40129370186776,143.4416217871182,142.52047026581113,141.63440655902988,140.78044625941612,139.95597808733115,139.15870394719667,138.38659057511057,137.63783018545013,136.9108081767838,136.20407642865675,135.51633106550148,145.2561549898219 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,96.47448684002595,88.63776577054529,83.79358136210021,80.29333743939435,73.21827447254525,66.76021301180648,60.732085709395115,59.344050121050344,58.155651864718486,56.56641325738564,55.24107838843273,54.10382870673899,53.1066331058712,52.234224246129365,51.6502528398843,51.10188856434309,50.60411827785484,50.133623349246584,49.687469937277626,49.28181760929901,48.88623507599278,48.51748302688417,48.16464357371294,47.83533988645317,47.5102853721531,47.21527163810956,46.922492514254195,46.640073136436015,46.37598253690053 +Offshore Wind - Class 1/Moderate,106.75646100812075,103.98298918390489,101.43679324907673,99.22630001764014,97.43828480559368,95.93922339348784,89.91548669744007,84.06479990142155,78.35689966655774,72.21282712023664,66.32130707594126,65.31246146505755,64.43105308895363,63.64301536692487,63.12038008188745,62.62837629892692,62.175809776284424,61.73456229887382,61.33930489679162,60.95068104435532,60.591397875368855,60.247516709726206,59.92970127986604,59.61270482829897,59.31934114881788,59.036763181141126,58.76414651064316,58.50073550385327,58.257469349223705 +Offshore Wind - Class 1/Conservative,124.90112139357592,125.91771907896955,125.8098687548868,125.29340764842762,124.81918263912826,124.34494578500943,123.91867285116497,123.51253719215863,116.00285566353493,107.83134125141501,99.82811942831175,91.9621139467172,84.22437086494932,76.55940323360707,76.17818643426637,75.81813601797921,75.47678551833519,75.16774068110226,74.87342061841197,74.59233005130602,74.3232224438583,74.06500775596231,73.81670270245216,73.5928820147776,73.36200774203832,73.15411727474721,72.95325985917972,72.75896467471577,72.57074137342144 +Offshore Wind - Class 2/Advanced,98.93615578660794,90.88951297447821,85.93637156958678,82.34325472180565,75.09458664137405,68.49895198949586,62.3330284340936,60.90972791295629,59.6809403475057,58.06152412520321,56.70297722078445,55.5274340040988,54.518597678980235,53.617053479480084,53.013634684368256,52.45724407374141,51.94311025199255,51.46725126127002,51.016166026881486,50.58733644509506,50.18846397195761,49.80755386275924,49.44301370642973,49.10307566884895,48.776683317238,48.472246372135835,48.169775998773694,47.88729479776184,47.61459602571331 +Offshore Wind - Class 2/Moderate,109.43954771558255,106.59101231191588,103.99115592729987,101.72218030454988,99.86937453326946,98.35852082875984,92.16716509554405,86.19512748153691,80.36893495609232,74.09016831295091,68.0713478780315,67.02840852299535,66.11754948509544,65.31692867984945,64.7769642634361,64.2684779620968,63.80109071459175,63.35806328958136,62.949981905500785,62.56125188285767,62.1900201612747,61.834660553321314,61.49377679461076,61.17883783412219,60.8758913599321,60.58403891935303,60.31487423152995,60.042667248342674,59.779243904446055 +Offshore Wind - Class 2/Conservative,127.97494477486475,129.00406536295017,128.91326773954285,128.37782226750807,127.85862457656916,127.39492727451615,126.95333335226195,126.56029806955019,118.8570044941885,110.52082055766272,102.33326539839642,94.309180928281,86.39672771384753,78.55970074040385,78.16589995182024,77.79379242252477,77.45780348073586,77.12187690271755,76.81797186452823,76.54432406447842,76.26622883470003,75.99933268504296,75.75911647935808,75.51170956492442,75.28926038155407,75.07463069017842,74.86723251454016,74.66657684728442,74.47219625498072 +Offshore Wind - Class 3/Advanced,101.36394437308094,93.11910712168084,88.05233470900545,84.35647607936392,76.90982693605667,70.11431593513902,63.745817235617714,62.2890703472235,61.03127993807673,59.3735788370192,57.971190658100326,56.779426081478256,55.73548511730471,54.81272574885912,54.2058346558302,53.63617743566142,53.10977713304174,52.61212812591654,52.15039852676686,51.71144358988635,51.303103118608,50.91317097808159,50.540036339493206,50.192011085873716,49.85786357805661,49.5461661230575,49.236529273195714,48.94733008947132,48.66812770813047 +Offshore Wind - Class 3/Moderate,112.215961491044,109.29155051841211,106.63594470988296,104.31479335598239,102.44125784384978,100.87337345930447,94.49001758141816,88.3310482455386,82.32146659976303,75.84896652862598,69.62782728300749,68.5756134264684,67.64377149142322,66.82465135864508,66.25840319233097,65.75205707641211,65.2738383736544,64.82058709025416,64.38962482636386,63.9920148160312,63.612281283704725,63.24879859197772,62.91314400978173,62.59088076638531,62.28092157018469,61.9822901594822,61.69414686678093,61.415696915603846,61.15883264454034 +Offshore Wind - Class 3/Conservative,131.36657929024452,132.43647969972452,132.34859880645374,131.80090917939168,131.26972280049492,130.7953163364079,130.34344677537055,129.94125440853352,121.98603931260406,113.35847091123509,104.93283348039029,96.64968601535816,88.46159459332368,80.37181159319331,79.9691124799782,79.60595873427577,79.24506445932094,78.91871841504539,78.60789177451228,78.31094833926804,78.02660579958827,77.77051268782373,77.50801809482476,77.27177008360847,77.02754998170539,76.80805755476818,76.59599374083139,76.39080079534104,76.19199318766235 +Offshore Wind - Class 4/Advanced,106.44727832424898,97.82072124420657,92.47076309080971,88.61232344284859,80.69839834047467,73.4717358679315,66.70997464719204,65.18224071805825,63.87600604943124,62.124343557991345,60.65337556198106,59.4032237238793,58.30810723368559,57.34007038789466,56.692126054338765,56.09466406128175,55.54246457953566,55.020476555983166,54.53610097986462,54.07568311874943,53.647283752003005,53.23825595386535,52.84684926169239,52.481704933994074,52.13117194295015,51.794057164519685,51.47927939939813,51.175862311385146,50.88292519556309 +Offshore Wind - Class 4/Moderate,118.0238882636173,114.98570715883156,112.20951071406445,109.75275234354318,107.78897572792849,106.14548416659994,99.36077779458888,92.81151717384763,86.41910342699751,79.52516929757907,72.92848698584713,71.8109989233771,70.8496433647666,69.9767570300308,69.39803611167589,68.85313693209393,68.35210681357803,67.87729613092655,67.42586151076854,67.00923089384334,66.61141301369803,66.23063800600691,65.8789111684481,65.54125595106619,65.20309852443249,64.8902823705219,64.60169639887343,64.30997487050952,64.04084041199523 +Offshore Wind - Class 4/Conservative,138.45320065261527,139.60721572807267,139.52470801295743,138.95101584194023,138.3942962490445,137.89705869872066,137.4234458908863,136.9720029322858,128.52269354471107,119.33917347271289,110.36753250712442,101.52350526072507,92.82335150812686,84.20441056909539,83.78274939845458,83.38439044944936,83.02451035446985,82.66495390930577,82.33952108790172,82.02866983003737,81.74856995290871,81.46282917111724,81.18801944045381,80.94062301093976,80.70234038190141,80.45522609406298,80.23314264938733,80.01829357553962,79.81016835694797 +Offshore Wind - Class 5/Advanced,113.90046061685987,104.6695730579165,98.96704822534443,94.80817494548842,86.31287249419455,78.53743051975191,71.26196055982255,69.61803875605472,68.21300051559584,66.34268035304875,64.77382417065081,63.42935474387183,62.25175877966866,61.22337206640281,60.52663320345593,59.89633962707962,59.30265038833629,58.74139357573838,58.22069897939707,57.73723158102905,57.276723874813804,56.83695402515625,56.416105026968864,56.02368264088416,55.64690054078788,55.29549122507218,54.957235287763076,54.6202780043519,54.30552695450597 +Offshore Wind - Class 5/Moderate,126.38998371846328,123.1469500461009,120.18421603329676,117.56386973326701,115.44907959725406,113.67943052520599,106.38727323816045,99.32549000853584,92.43324932309183,85.03938250444413,77.9103817998884,76.72617332366215,75.69364516238389,74.75584085662993,74.1342502264554,73.56452973722564,73.0263958170462,72.51630704385178,72.04652129888258,71.58388300441703,71.17164545736954,70.76250631880916,70.38487756779989,70.00752766583958,69.65881385533271,69.33743950613123,69.01314978184043,68.69975679994218,68.41086251612388 +Offshore Wind - Class 5/Conservative,148.43031644623548,149.67652700529388,149.5889535066959,148.97113293552766,148.4045957284669,147.86920377298017,147.35904910401302,146.8726627171265,137.7580033793179,127.85337282108793,118.17810746784268,108.6646364390098,99.25888573225856,89.98491698427499,89.53211657554073,89.10428515781122,88.71808149566824,88.35128950778406,88.00185297526639,87.66801848962399,87.34828207844458,87.04139727946917,86.76535744061935,86.49989705226783,86.22521048793735,85.97855626583372,85.7402116818537,85.50958453746924,85.28610469053802 +Offshore Wind - Class 6/Advanced,141.20954491689685,129.76250456383084,122.706923329596,117.55907401045701,107.0465160400425,97.46956657188169,88.4678660218802,86.44758499226305,84.69739641632412,82.38102673530253,80.43557443409108,78.76127651177495,77.32294153629027,76.04236332066577,75.1706435844064,74.38989376813811,73.6545208666901,72.95930874636738,72.31844144220517,71.70930643940356,71.12878341479087,70.5922175592432,70.07887338311342,69.58682847353795,69.13182238803151,68.67704600769106,68.25615535138513,67.8503399629842,67.45849752373954 +Offshore Wind - Class 6/Moderate,156.59772540444771,152.597057389956,148.91104920620188,145.67529515788007,143.02937350895078,140.877432665116,131.86775612853586,123.12565822113572,114.6363195472131,105.49083340845392,96.70947597409062,95.24479558218096,93.95362290778004,92.80553597237966,92.0462726776717,91.30682862795993,90.65641679298831,90.01607323746455,89.43114706132711,88.87386989618767,88.34156249554692,87.85570337692745,87.36658223501584,86.91981935433125,86.49015846069256,86.07623025849375,85.67687282945346,85.29102124372375,84.91769738294661 +Offshore Wind - Class 6/Conservative,183.75333946872976,185.31980362277528,185.2017316800758,184.43063814817188,183.73484381670812,183.02508272005886,182.39933165080984,181.8550414381373,170.5863569644079,158.363740811641,146.44475907813646,134.69444073128244,123.11605543400778,111.67994092492788,111.12215174349205,110.59531358320959,110.09570007470576,109.65140131975278,109.22849259292606,108.79412528805135,108.40807140239944,108.03782048277598,107.68206635915617,107.33951548927193,107.03931223476525,106.72005204802686,106.41124650007859,106.1419129198833,105.85164945321661 +Offshore Wind - Class 7/Advanced,192.93904535514824,177.3632741452648,167.6766216849722,160.65139843636325,146.15260503423318,132.96848332224744,120.55757069740199,117.78929313601567,115.4089157114977,112.24796353577109,109.5823626549916,107.30465016662794,105.33814380849388,103.56043018891067,102.40079764509156,101.31236558601572,100.32014048722937,99.38247830191274,98.49354893022308,97.68089917599877,96.87469633747165,96.13613195278361,95.42950256992168,94.78346988644739,94.13246522929961,93.53703617323949,92.96387488570129,92.41129345847695,91.87783366747416 +Offshore Wind - Class 7/Moderate,214.21299419812217,208.75138194140106,203.72198086400473,199.32757338311015,195.71592989474888,192.77422879044613,180.36271363864608,168.329757348717,156.60867360901662,143.9845805365934,131.88295589015766,129.86789979453445,128.10092648725754,126.53986605967687,125.4959868687307,124.51322980063941,123.584349063428,122.746641514706,121.90789412119659,121.15026437707246,120.4266635728636,119.77618453938352,119.1113816772782,118.51406477985277,117.89849678846313,117.34594105420956,116.81313647245506,116.2579176012289,115.76064416814789 +Offshore Wind - Class 7/Conservative,251.7552578001278,253.94249387795867,253.79976075359446,252.75322790980078,251.73694567676353,250.8676224281188,249.94744261654193,249.16080497862495,233.6209622965839,216.84262728732878,200.35139028297465,184.09602926730705,168.09526786119173,152.30420399318967,151.56001452225502,150.85789655263497,150.19280135412583,149.560622723719,148.95797154150287,148.3818120830603,147.829704150239,147.35354588125293,146.84295011669718,146.40433464718777,145.9821416370105,145.52167551132123,145.12882565018975,144.74894077969677,144.38115918235388 +Offshore Wind - Class 8/Advanced,221.680899532808,157.331405219953,140.80662092910018,131.22871992231626,119.31644523728697,109.14815971450838,100.06465144702871,97.00918001410002,94.43427628139298,84.87164353092875,79.35303764750867,75.51921958662082,72.62513681610872,70.31563090709236,65.59514066157922,62.44087853160255,60.100764491393655,58.245933882277676,56.72557631861677,55.4346991328289,54.32535596512248,53.34754586754379,52.4742026654936,51.695551995686316,50.98666641607639,50.33633840217468,49.74538868348691,49.18757544729781,48.67634508936664 +Offshore Wind - Class 8/Moderate,234.19191892283544,196.1508400700181,183.2638540110736,175.13975441579603,169.36578730353526,164.9589635991538,155.586420714206,146.87241820638542,138.5990104627304,123.1100565140365,111.6321867569182,107.57772652087664,104.47587633511179,101.96681456241689,96.75262111938243,93.19255968477086,90.52025613729282,88.37990703624638,86.6153567464186,85.08936671558638,83.7731602511759,82.62300161567882,81.57468124180745,80.63990945580247,79.78534297969325,78.99840161399075,78.26919182306911,77.58980340403676,76.96948079165315 +Offshore Wind - Class 8/Conservative,256.2701844345174,244.38221649633124,237.74471278236254,232.66602869251687,228.83232450928614,225.80778293152994,223.28202711116106,221.11206995269256,210.55753386211725,193.49193633524172,179.7037257530821,167.42256489987386,155.9461965021826,145.02344193959772,140.14661918927877,136.7877931329461,134.19346206430424,132.12032013141754,130.3812438580948,128.8834801593546,127.56798561514654,126.394838875288,125.36268710150553,124.3970564402083,123.53584888096712,122.74027659415263,122.00098738222562,121.31041967330727,120.66240425426673 +Offshore Wind - Class 9/Advanced,233.61152418492125,165.71660059471947,148.30132622398548,138.2068767297788,125.60851990470792,114.87589509073487,105.28598175905384,102.06609267858657,99.35258507756983,89.26500862567502,83.42782597031776,79.38554112673059,76.33427268851113,73.89943527746198,68.91933054696413,65.59187549938602,63.12342810022078,61.16711055047619,59.552085035673024,58.20225866219524,57.0213358153216,55.99046017968311,55.08032429154433,54.2488662461014,53.50156519807766,52.816040781084276,52.19305011714285,51.60516138672588,51.066271898941864 +Offshore Wind - Class 9/Moderate,246.83645472846231,206.71923411398618,193.1329105138852,184.52836618151514,178.48043309219454,173.79822436967882,163.93637262473752,154.69959225611555,145.96153288482915,129.61057868393868,117.4665698942618,113.21522100322302,109.94432947283775,107.2986654053955,101.7972317317377,98.04145777576281,95.22231408643209,92.96453664499766,91.08460671932524,89.49372297221888,88.10551524630448,86.87463710651754,85.76933344925185,84.78365388452669,83.882618738944,83.05291416192351,82.28412100543044,81.56789755258,80.91382223534562 +Offshore Wind - Class 9/Conservative,270.17456347826413,257.64264061099163,250.6439382370497,245.28764552612202,241.24481537558808,238.05519519568264,235.39183552888446,233.1038603480501,221.9513353005104,203.93132400060742,189.3685926698297,176.3950430144938,164.27049464814138,152.72962436380493,147.58494141566902,144.0109720499551,141.30529256218114,139.11855638745837,137.25508378407304,135.6757929747833,134.31729690270146,133.08015410990964,131.9635188221357,130.97334776306437,130.06506828190172,129.19870501855672,128.41924789844842,127.69119231283763,127.00804534963446 +Offshore Wind - Class 10/Advanced,239.18087873664825,169.60050522054917,151.75649542256488,141.38433778709182,128.4913923743273,117.48117880832449,107.64184154114686,104.32198496686836,101.54242459297767,91.20394254359499,85.22217268382354,81.08009006626736,77.95363023265921,75.45891136880688,70.35429551432533,66.9438850245951,64.41400479963892,62.4091104446799,60.76584545331824,59.3708209140168,58.16077166513065,57.104469519801995,56.171862631404274,55.31995182110391,54.55428350221876,53.851931391352245,53.213619729477806,52.611349670705636,52.05924399649378 +Offshore Wind - Class 10/Moderate,252.7609249582763,211.64949487392818,197.72795303007712,188.9105826360547,182.67465881390427,177.91541987785712,167.76131540384856,158.31799850624404,149.31955402133465,132.5791779004178,120.12029461052725,115.76314172944488,112.3879457324535,109.69979169855905,104.03900504010349,100.2104266028706,97.30087984197962,94.98721851245787,93.0797596329608,91.43064525347413,90.00814760786588,88.74697506489555,87.6322486440147,86.62205134431659,85.68130489367803,84.83120673619034,84.06050968975784,83.32656264987028,82.63957026114461 +Offshore Wind - Class 10/Conservative,276.72571015460056,263.88942847366667,256.71880365808,251.22953433178125,247.08643861588706,243.81771716632326,241.0883932600707,238.74378706450705,227.29570226830103,208.8095035636275,193.8667449304164,180.55265046843763,168.10867989263957,156.26286680540247,150.99006204689462,147.3271861993299,144.55423483736493,142.31317257169283,140.40359397786662,138.78515377846549,137.39289439995494,136.12517643301013,134.98090964571097,133.96621311867986,133.03544253972268,132.14773616109235,131.34903632483494,130.60297917584845,129.9029612781829 +Offshore Wind - Class 11/Advanced,247.569938189359,175.48625060838458,157.0300950445776,146.2805713541785,132.91921181901205,121.50965144568438,111.31394892601452,107.89585620822012,105.01539008324959,94.30643236064087,88.11014336160142,83.83592109276549,80.59659026644847,77.9965726240601,72.72431272796217,69.19161757282332,66.55809249360095,64.4817013811407,62.77983594493822,61.335054395615785,60.093438772499006,58.999218419632584,58.02200272098498,57.150686841601726,56.357548765556494,55.6300003572744,54.9687749781847,54.34487549274899,53.77298841461043 +Offshore Wind - Class 11/Moderate,261.6451901061003,219.05961395956976,204.6357567200882,195.4995479450417,189.0779921418935,184.1453275593999,173.62083258511515,163.79905466740738,154.50703017425747,137.16246776633827,124.25282984695978,119.71437564773228,116.24251773156391,113.45773092857823,107.59484310723832,103.62956884424851,100.61602195724906,98.21963437489842,96.24399248788481,94.55514406578928,93.08142714032104,91.77478287109761,90.60148333340308,89.55513361051973,88.59866490143648,87.7179190147728,86.90183858494687,86.14157611901629,85.44729681734165 +Offshore Wind - Class 11/Conservative,286.48387050298294,273.1924713388008,265.7661558853137,260.0801720413172,255.78828087422136,252.40218669477392,249.57468119901904,247.14562348573574,235.28151959359013,216.12759451115042,200.64370746002098,186.84702336766102,173.95167957526385,161.67610716845473,156.21546395419222,152.45458344759953,149.55016460960323,147.2291498412084,145.28224035872708,143.60559570793703,142.13307213131066,140.81997076743468,139.6644680750413,138.5837696855799,137.6197376732527,136.7292447938298,135.8728904815867,135.10013366923988,134.37504484694605 +Offshore Wind - Class 12/Advanced,263.1038977400647,186.5299349423679,166.89914280400308,155.5073140865863,141.28593215215338,129.17402820788902,118.32879572910966,114.70951596886528,111.6392587477059,100.24994993025071,93.6771448868306,89.12872475828695,85.68113470382845,82.92999411566183,77.32534714792965,73.56922486390005,70.78264285118746,68.57388605845614,66.76348382204722,65.23922681891274,63.90541575888541,62.741164913985564,61.713349811649586,60.78608455360913,59.94188935144763,59.16744157053478,58.463714899045364,57.799473750251245,57.19071170814782 +Offshore Wind - Class 12/Moderate,278.0541170142808,232.75756935806317,217.49770367921624,207.81072183209412,200.92509513615238,195.6699541940034,184.51924723141525,174.1132538575896,164.2331914391804,145.79457672326134,132.0715541742486,127.26923777596139,123.57387998263766,120.6099210331697,114.40085354923326,110.16123623417745,106.97880407216695,104.42972755223235,102.30694048937167,100.51071616669668,98.9431204188842,97.57335357084018,96.32468813319223,95.211388252962,94.19361121261221,93.25631759547495,92.38778055587282,91.59748877529526,90.83981092998458 +Offshore Wind - Class 12/Conservative,304.4368554311413,290.30530637129226,282.4083250912012,276.3611260274429,271.7953479127052,268.1932439902674,265.18471293519326,262.65753358947666,249.995824344457,229.6411301504562,213.23448103752423,198.57291625637478,184.8698407566517,171.86432094256114,166.0586901426164,162.02477967258108,158.9710719371035,156.4686385750454,154.39837745808114,152.61525113681415,151.08180645630054,149.68464654668253,148.42338221181004,147.3054572638114,146.2799039104365,145.3325258138676,144.42077742330505,143.59849950770126,142.82691077534298 +Offshore Wind - Class 13/Advanced,367.77086457060716,260.2481155848917,232.66387177465108,216.64324303428668,196.66359343103431,179.58488315211508,164.28869112182693,159.1726995519088,154.88718758418898,138.9257357009399,129.66312989517527,123.2690240627931,118.43506653714178,114.59127631881911,106.71211887328627,101.43208363097578,97.52023755087745,94.42057209136625,91.88531924791732,89.7338724327398,87.86839311132796,86.22362511005332,84.77524258098401,83.4683401554019,82.29889241180406,81.20681861621289,80.21823484691373,79.3010120605146,78.44576294630141 +Offshore Wind - Class 13/Moderate,388.9330002685954,325.4066574722894,303.8910707059014,290.32496845721613,280.67945211901707,273.31164891251365,257.55910530341805,242.8168023747528,228.89511782350638,202.92786291075467,183.6068448900021,176.82510682238666,171.65700409921882,167.4445589453109,158.74450414420454,152.81006739688513,148.32864151285844,144.73791854113406,141.7843804744152,139.25928905753173,137.05560417219016,135.10157021279804,133.38195994624306,131.78909563346,130.36558192278403,129.05509779643867,127.84109542660505,126.71033466508652,125.68520548238735 +Offshore Wind - Class 13/Conservative,426.27794467802244,406.45106634641263,395.3687304124876,386.8710285877958,380.56045365517934,375.51719471806814,371.3072731165112,367.69182902434187,349.80870146588495,321.09501227947044,297.96373810525165,277.2194641836995,257.89901854395384,239.44784791359677,231.30644820795746,225.65248461741683,221.3873283508769,217.88318086706803,214.99799373138435,212.4568205648319,210.27926661865212,208.33920468663948,206.58963960348544,204.99609764036794,203.58881176146357,202.23512318626462,200.975776818876,199.85320159234456,198.74666695833392 +Offshore Wind - Class 14/Advanced,520.1441350482717,367.6746721209977,328.69332437791525,305.9908108599858,277.6981040354081,253.45501977972575,231.73459812865883,224.5304051707516,218.40406050008576,195.79471449015944,182.70610037312056,173.60336429142328,166.79664091513968,161.30785585724354,150.15101153446483,142.6766030251821,137.10576741941628,132.7314383644556,129.1232555601225,126.10108035679923,123.44261266646669,121.13715937592275,119.07906898029512,117.25995533114865,115.56794939826462,114.05240773611129,112.61780982545238,111.32136435653564,110.11266848163167 +Offshore Wind - Class 14/Moderate,550.2168476681481,460.1041407957842,429.7356630161403,410.4121386732964,396.7519672992575,386.4151382698397,363.949682219694,343.0791153838852,323.303902180753,286.44708773121977,259.05588598408906,249.4866906806795,242.15601025978535,236.18007558456623,223.8400408797483,215.41990096327612,209.13201619254838,204.03223581277993,199.8520076633741,196.2787736025727,193.16093092614767,190.3966940554038,187.91467053629677,185.72685497746312,183.66534629245552,181.82763012407807,180.1262071833858,178.4811186893221,177.00049530637227 +Offshore Wind - Class 14/Conservative,603.2863416016354,575.1855192198042,559.5050295141674,547.4785731791079,538.3987901422361,531.3133871586028,525.4069893847485,520.1510467736532,494.8135182029108,454.0988848516299,421.20749130428305,391.8493631125935,364.3944965436272,338.2974528746833,326.67786852757126,318.7028899487906,312.60721549934226,307.67690941382335,303.53829784456696,299.971621936745,296.94416352536007,294.14584383742647,291.723593077651,289.417135683894,287.39936464126885,285.5368124641175,283.70502273928935,282.09116896564797,280.57784685301976 diff --git a/tests/data/Offshore_Wind/Market/20/df_occ.csv b/tests/data/Offshore_Wind/Market/20/df_occ.csv index eab872c..168f351 100644 --- a/tests/data/Offshore_Wind/Market/20/df_occ.csv +++ b/tests/data/Offshore_Wind/Market/20/df_occ.csv @@ -1,43 +1,43 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,2079.596380358878,2256.2228937843156,2076.4352530947754,1825.8814066641703,1775.3977475188442,1732.7144218920541,1695.7404434498042,1663.1270831333466,1633.953438209633,1607.5626662409682,1583.4697790643067,1561.3064713221158,1540.7864534375171,1521.6827738241363,1503.8124749952672,1487.0259095588276,1471.19911467881,1456.228251016055,1442.0254697550963,1428.51578905202,1415.634697786431,1403.3262924091612,1391.54181060977,1380.2384645149252,1369.378502867579,1358.9284502933126,1348.85848498298,1339.1419256278302,1329.7548053695991,1320.6755156358993 -Offshore Wind - Class 1/Moderate,2242.1808310590573,2450.208271298759,2267.6180160040535,2003.2953274173758,1955.7624042911366,1915.573890420738,1880.7610162210399,1850.053884942225,1822.585419998367,1797.7371709517286,1775.052496872128,1754.1846196031668,1734.8639830017294,1716.876900649455,1700.051108802031,1684.2457068570789,1669.3439775232164,1655.248150801016,1641.8755125793584,1629.1554636528172,1617.0272635327196,1605.4382761948532,1594.3425894531194,1583.6999163566852,1573.474712184158,1563.6354581743042,1554.1540755827207,1545.005442605259,1536.1669932304462,1527.6183818924592 -Offshore Wind - Class 1/Conservative,2555.4886399508787,2838.292481178187,2659.4267083665163,2373.289939801151,2337.036434770943,2306.384533016707,2279.832647988241,2256.4122255723246,2235.4619438198324,2216.510108701009,2199.208438789624,2183.292445331135,2168.556537035388,2154.8377346212146,2142.0046520069227,2129.949823874556,2118.584229591006,2107.8332996803615,2097.633947838514,2087.93232783677,2078.6821127196904,2069.843156831525,2061.380442808305,2053.2632436701047,2045.4644493498163,2037.9600203923883,2030.7285410540692,2023.7508508584317,2017.0097386398957,2010.4896867735313 -Offshore Wind - Class 2/Advanced,2085.9661834494505,2263.1337038326424,2082.795373653484,1831.4740808662582,1780.8357902880807,1738.021725647672,1700.9344959205205,1668.2212408911753,1638.958237101793,1612.486630206487,1588.3199465236153,1566.088752576444,1545.5058818832067,1526.3436877048882,1508.4186521560553,1491.5806694747087,1475.7053971267103,1460.6886777130376,1446.442393337328,1432.8913324863017,1419.9707864420218,1407.6246804227656,1395.8041027591503,1384.4661345186003,1373.5729088119788,1363.0908477298053,1352.9900381187415,1343.2437169451953,1333.8278439404228,1324.7207443449865 -Offshore Wind - Class 2/Moderate,2249.0486302734594,2457.7132585003483,2274.563729308328,2009.4314204056266,1961.7529039500794,1921.441292673725,1886.5217866507737,1855.7205994380429,1828.1679985942837,1803.2436393682533,1780.4894821387368,1759.5576865679468,1740.1778708623824,1722.135694082247,1705.2583648394307,1689.404550953052,1674.4571776267,1660.3181753914691,1646.9045767829411,1634.1455663503452,1621.9802175569102,1610.3557331542966,1599.226060327394,1588.5507887264512,1578.294264756604,1568.4248731146631,1558.9144490510396,1549.7377938135062,1540.8722722709042,1532.2974765389476 -Offshore Wind - Class 2/Conservative,2563.316100890137,2846.9861701984746,2667.5725315782206,2380.5593261763865,2344.1947766711223,2313.4489881509876,2286.8157747066275,2263.3236155438613,2242.309163084632,2223.299278500512,2205.944613579367,2189.979869437679,2175.198825059233,2161.4380019573714,2148.5656116148725,2136.473859547545,2125.0734524521067,2114.2895924463637,2104.058999992877,2094.3276639319724,2085.0491154087576,2076.1830858013527,2067.6944504876124,2059.5523883708815,2051.729706345924,2044.202291324846,2036.948661967478,2029.94959910886,2023.1878388656164,2016.647816082337 -Offshore Wind - Class 3/Advanced,2194.465177125324,2380.847850575781,2191.1294415147736,1926.7359773888725,1873.4637977223715,1828.422811588453,1789.4065347197186,1754.9917395222215,1724.2066561860695,1696.3581608580018,1670.9344765195685,1647.546954061121,1625.8934903856502,1605.73459798592,1586.877213516916,1569.1634236480159,1552.4624183194192,1536.664622511688,1521.677334983267,1507.4214321855004,1493.8288396551989,1480.8405659490775,1468.4051553167662,1456.4774564496176,1445.0176328583182,1433.9903601192693,1423.3641691828475,1413.1109049688237,1403.2052767831171,1393.6244824800433 -Offshore Wind - Class 3/Moderate,2366.030159048413,2585.5482240941715,2392.872394923174,2113.9495514781843,2063.7910949850516,2021.38272428295,1984.6469226300842,1952.243649130855,1923.257933269019,1897.037163815682,1873.099476775887,1851.078939319788,1830.6911060737855,1811.7104874148226,1793.9553044209192,1777.2768736897208,1761.5520309216902,1746.6776056837878,1732.566315059855,1719.1436602195886,1706.3455456065171,1694.116427787652,1682.4078585667226,1671.1773256987901,1660.3873211106234,1650.0045850674933,1639.999487864621,1630.3455200673334,1621.018869205658,1611.9980659040318 -Offshore Wind - Class 3/Conservative,2696.6438698762267,2995.0686927851357,2806.323071989679,2504.381223829941,2466.125216515771,2433.7802232047475,2405.7617155595535,2381.0476403136513,2358.9401466716045,2338.9414860643465,2320.684139357434,2303.8890084686313,2288.339146046411,2273.862570469485,2260.320638401217,2247.5999485584393,2235.606563155315,2224.261793788794,2213.4990695132683,2203.2615698442914,2193.5004089060103,2184.1732235531595,2175.243062199098,2166.6775006253188,2158.4479313102947,2150.528986953196,2142.8980688880742,2135.5349582884814,2128.4214933111484,2121.5412991980397 -Offshore Wind - Class 4/Advanced,2291.4389375094934,2486.0578905342845,2287.955795219095,2011.878742442736,1956.2524568009064,1909.221102424946,1868.480690161588,1832.5450997662722,1800.399618768783,1771.3204940640665,1744.7733331269533,1720.3523123826792,1697.741978750993,1676.692261734149,1657.001566487635,1638.505001465979,1621.0659760923195,1604.5700732099235,1588.9204950948306,1574.0346217163587,1559.8413703901135,1546.2791428316773,1533.2942094530008,1520.8394237020257,1508.8731887087263,1497.3586190576852,1486.2628550770403,1475.5564975091502,1465.2131380601963,1455.2089669540997 -Offshore Wind - Class 4/Moderate,2470.585402894133,2699.8040056661853,2498.6138013824666,2207.3653137359415,2154.9903471829066,2110.7079439276267,2072.348781437624,2038.5136021999344,2008.247003007687,1980.8675336394178,1955.872036454652,1932.8784079943953,1911.5896331993722,1891.7702580247153,1873.2304707093695,1855.8150175081084,1839.3952914716804,1823.8635630494266,1809.128692279433,1795.1128882164003,1781.7492229111633,1768.9796984577165,1756.7537257263978,1745.0269138494962,1733.7600972661407,1722.9185464887084,1712.4713224711181,1702.390744322621,1692.651947296461,1683.232513282002 -Offshore Wind - Class 4/Conservative,2815.8089854609625,3127.4212481028485,2930.334928719248,2615.0502229290446,2575.1036766511174,2541.329353012292,2512.0727031194883,2486.266509012009,2463.182081758308,2442.2996772019787,2423.2355354803803,2405.6982251232457,2389.461211841555,2374.3449141192,2360.2045619487512,2346.9217428265506,2334.398367841273,2322.552271336991,2311.3139405875713,2300.624044202447,2290.431536031242,2280.692180894657,2271.3673943096433,2262.4233192263905,2253.8300839525086,2245.561200202165,2237.5930706708177,2229.904583058908,2222.476772948463,2215.292541978321 -Offshore Wind - Class 5/Advanced,2331.874978186557,2529.9282884495974,2328.3303703772517,2047.3815041943344,1990.7736053346675,1942.9123088085962,1901.4529679538998,1864.8832375991058,1832.1704990780054,1802.578227524745,1775.562600218338,1750.710632189357,1727.7013036922672,1706.2801313424443,1686.2419628375708,1667.4189968617552,1649.672232482777,1632.8852334733847,1616.9594939616766,1601.8109359567056,1587.3672224084157,1573.5656680338698,1560.3515951020095,1547.6770250857821,1535.499627073028,1523.7818647472154,1512.4902985759381,1501.5950105054578,1491.0691262261153,1480.8884158009187 -Offshore Wind - Class 5/Moderate,2514.1827644525283,2747.4462896503587,2542.7057680742714,2246.317743213455,2193.018538076825,2147.9547022334896,2108.918632046147,2074.486377904311,2043.6856770102643,2015.8230538825956,1990.386471873634,1966.9870847084376,1945.322636030299,1925.153516837751,1906.2865658429566,1888.5637896043986,1871.854311701121,1856.048501525264,1841.053610807074,1826.7904758577859,1813.1909876794048,1800.1961249017402,1787.7544056704435,1775.8206557711908,1764.355018505247,1753.3221515286075,1742.6905698271084,1732.4321040371874,1722.5214506345606,1712.9357959058032 -Offshore Wind - Class 5/Conservative,2865.4983595966273,3182.6095102609693,2982.0452930826546,2661.1968932399946,2620.545427383474,2586.175102733168,2556.4021732809247,2530.1405883281705,2506.6488000821428,2485.3978926841055,2465.997334225622,2448.1505504701963,2431.627009575316,2416.2439610268398,2401.8540801230733,2388.3368647856655,2375.592495170319,2363.5373556789996,2352.100706924292,2341.222170520013,2330.849799526254,2320.9385781644673,2311.449241067771,2302.34733372551,2293.602457312345,2285.187656115016,2277.0789164174653,2269.2547533604316,2261.695867868989,2254.3848598545246 -Offshore Wind - Class 6/Advanced,2353.4625980094866,2553.3494111861155,2349.8851755568035,2066.3353906412895,2009.2034371856475,1960.8990588120064,1919.0559030028837,1882.1476238651098,1849.132043137988,1819.2658174860023,1792.0000896823458,1766.9180514983696,1743.6957113087049,1722.0762298174507,1701.852555499582,1682.8553335978584,1664.9442763618085,1648.0018696414656,1631.9286956346866,1616.6398979881671,1602.0624699827006,1588.1331460186223,1574.7967421790445,1562.0048357697906,1549.714703995068,1537.8884630412708,1526.4923638054033,1515.4962112636597,1504.872882314149,1494.5979227082535 -Offshore Wind - Class 6/Moderate,2537.4581210613,2772.8811120742503,2566.245179902193,2267.113306395708,2213.320677302769,2167.839657448692,2128.442206033596,2093.69119105809,2062.6053488818557,2034.4847840887992,2008.812719788917,1985.1967099149829,1963.33169993484,1942.9758626371772,1923.9342485197437,1906.0474014972785,1889.1832335442382,1873.2310991339082,1858.097391368004,1843.7022136901608,1829.976826574947,1816.8616622545667,1804.3047622750648,1792.260534216264,1780.6887524011308,1769.5537472995593,1758.8237424209879,1748.4703076205021,1738.467905123325,1728.7935100152702 -Offshore Wind - Class 6/Conservative,2892.026063598283,3212.0729097978447,3009.651944675909,2685.833251253451,2644.8054494448043,2610.1169372807244,2580.068381267005,2553.5636764569635,2529.854410087812,2508.406769797105,2488.8266082791647,2470.8146057249705,2454.138096115085,2438.6126370999723,2424.089540101366,2410.447187478084,2397.5848352913245,2385.4180938613567,2373.8755689221734,2362.8963231272446,2352.4279286314663,2342.4249529171775,2332.847767113526,2323.66159774298,2314.8357645593314,2306.343062303484,2298.159254949446,2290.262658739225,2282.6337959343327,2275.255105362693 -Offshore Wind - Class 7/Advanced,2568.4424310103254,2786.588142268498,2564.538224659695,2255.0872482571704,2192.736508735715,2140.019709614551,2094.354341098211,2054.0746314171606,2018.0432033011127,1985.448811835717,1955.6924637796571,1928.3192770621658,1902.9756646584938,1879.3813259825595,1857.3102961421534,1836.5777504688233,1817.030586461104,1798.5405554995887,1780.9991583450558,1764.3137873399403,1748.4047668796595,1733.2030522932935,1718.6484188235997,1704.6880205479574,1691.2752321061082,1678.3687091425502,1665.9316197024366,1653.9310105616905,1642.337281026502,1631.123743045903 -Offshore Wind - Class 7/Moderate,2769.2452433949015,3026.1732268115234,2800.6618902765963,2474.2054609152437,2415.499080301946,2365.863542733754,2322.8672843807276,2284.9418967160777,2251.016481408157,2220.32721026378,2192.3101007948594,2166.536858482586,2142.6745632266675,2120.4592978222886,2099.678304873641,2080.1575625901874,2061.752917208991,2044.343616156438,2027.8275019010703,2012.1173796407988,1997.1382307566932,1982.825046192542,1969.1211212877727,1955.976698928499,1943.3478789754993,1931.1957336231226,1919.4855837195807,1908.1864021346435,1897.2703183152018,1886.7122041089667 -Offshore Wind - Class 7/Conservative,3156.201615277871,3505.4835203250295,3284.5721720057627,2931.1738758764727,2886.3983408390613,2848.5411653792958,2815.7477883689694,2786.8219798547016,2760.946962422022,2737.5401619849595,2716.1714273846105,2696.5140970889065,2678.314251924845,2661.370601437663,2645.5208749145186,2630.632345406517,2616.5950664002507,2603.3169395405803,2590.7200489675715,2578.7378909404856,2567.3132485305096,2556.396539132759,2545.9445139301597,2535.919223020624,2526.2871836344557,2517.018705415892,2508.087338470394,2499.469418311374,2491.143687983212,2483.0909821677365 -Offshore Wind - Class 8/Advanced,3169.8144371404896,3445.971391385205,3176.3670674768373,2796.755737261826,2722.5253204613778,2659.764397316226,2605.398412817396,2557.444215943813,2514.54772510028,2475.743128997603,2440.317308299832,2407.728712321805,2377.5563851546794,2349.4666205827148,2323.1904006558493,2298.507686088591,2275.236203782267,2253.22326992678,2232.3397129387336,2212.475280637115,2193.535116836056,2175.437021793589,2158.1092961382847,2141.4890252216173,2125.520700160258,2110.155099264702,2095.3483729931327,2081.061289548512,2067.258608421169,2053.9085566896874 -Offshore Wind - Class 8/Moderate,3409.3244812630764,3732.169825533254,3458.712139892305,3058.9597102137946,2989.2448825053375,2930.30183553781,2879.2430458138424,2834.206001472215,2793.9189924891775,2757.4749598648305,2724.2041647807205,2693.598000194899,2665.261117813193,2638.8801114560556,2614.202328089226,2591.0211138700015,2569.1652837475986,2548.491441982458,2528.878274764561,2510.222236780071,2492.4342421402134,2475.4370914825704,2459.1634470561035,2443.5542214398956,2428.557282470282,2414.126402714477,2400.2204000885763,2386.802429346533,2373.839393731438,2361.3014531341064 -Offshore Wind - Class 8/Conservative,3850.421063200648,4277.525006201206,4008.6604595785293,3577.860268410501,3523.6267083640123,3477.77288670064,3438.0524996694044,3403.016635292999,3371.675986644879,3343.324921360256,3317.442426598391,3293.6328394643688,3271.5886049350183,3251.065913573865,3231.868217903783,3213.8347547994013,3196.8323535273776,3180.749461614481,3165.491704879257,3150.9785318640047,3137.140639594635,3123.9179720343636,3111.2581448327696,3099.1151918547316,3087.448557698747,3076.2222804563644,3065.404323169397,3054.9660226548513,3044.8816318082436,3035.1279369832587 -Offshore Wind - Class 9/Advanced,3181.8384005101443,3459.042892763145,3188.415886745379,2807.3645880969702,2732.8525952515447,2669.8536029525326,2615.2813935723625,2567.1452934618346,2524.0860846280793,2485.1342921984988,2449.574091782654,2416.861878447182,2386.575099483641,2358.3787828383697,2332.0028901034716,2307.2265473249386,2283.8667899929446,2261.7703551264094,2240.807581159189,2220.867797693932,2201.8557887296074,2183.6890427183953,2166.295588313762,2149.6122722149053,2133.583374978291,2118.159488203235,2103.2965960147503,2088.9553177989833,2075.1002793694797,2061.6995872815405 -Offshore Wind - Class 9/Moderate,3422.256971000537,3746.326954968258,3471.8319703747993,3070.563171625889,3000.5838967230266,2941.417262838445,2890.16479331728,2844.956911287144,2804.5170827842603,2767.934808088648,2734.537807881398,2703.81554583651,2675.3711739968167,2648.8900973483787,2624.1187044756516,2600.849557642022,2578.910822445516,2558.158559207755,2538.470993942632,2519.7441885609346,2501.8887192470193,2484.8270938004102,2468.491719039769,2452.823283409612,2437.769456994881,2423.283837009634,2409.3250851551875,2395.8562164215123,2382.84400850675,2370.25850811011 -Offshore Wind - Class 9/Conservative,3865.026751558682,4293.750815316311,4023.8663927595385,3591.4320599655675,3536.992777359498,3490.9650197503556,3451.0939625495685,3415.925197664871,3384.46566546101,3356.0070569188147,3330.026382854942,3306.1264795181187,3283.998625245799,3263.3980857663832,3244.1275680450117,3226.025699138305,3208.9588031603143,3192.814904489113,3177.499270956453,3162.9310455511713,3149.040662414258,3135.767837700138,3123.0599883503846,3110.8709738678954,3099.160085013562,3087.8912234656877,3077.0322307412416,3066.554334930026,3056.4316912618265,3046.640998034689 -Offshore Wind - Class 10/Advanced,3269.373400535,3554.2040171167423,3276.1318388442533,2884.5975045296364,2808.03562527435,2743.3034787109436,2687.2299428181877,2637.769578872106,2593.52577567123,2553.5023872892134,2516.963896415944,2483.351743097765,2452.231749852537,2423.259729268986,2396.1582139597813,2370.700253546177,2346.6978500137006,2323.993523990191,2302.454046812824,2281.965703450293,2262.4306584308074,2243.764130245778,2225.8921675575375,2208.7498796658665,2192.280014239359,2176.431803611457,2161.1600209941307,2146.424202380343,2132.18800041058,2118.418644225161 -Offshore Wind - Class 10/Moderate,3516.406084291006,3849.3915009375587,3567.344932806935,3155.0368982807368,3083.132435778976,3022.338078972411,2969.6756117216028,2923.224023551647,2881.6716619960357,2844.0829787361554,2809.7671994942743,2778.199742668774,2748.9728426877095,2721.763249768707,2696.3103754369017,2672.4010751723713,2649.858787266946,2628.5356121429177,2608.306425711334,2589.0644304603807,2570.7177424514534,2553.1867376096957,2536.401963209573,2520.3024759857667,2504.834506384072,2489.9503750396175,2475.607606403008,2461.7681979760696,2448.3980134840053,2435.466275586003 -Offshore Wind - Class 10/Conservative,3971.356826882279,4411.875443413444,4134.566277685734,3690.2353195553537,3634.298367361944,3587.004348159248,3546.0364052735995,3509.9001186459495,3477.5751087510134,3448.3335804040125,3421.6381565576044,3397.080747157982,3374.3441373549076,3353.1768600350183,3333.3761944692596,3314.776328211416,3297.2399078416092,3280.651877196151,3264.9148979466736,3249.9458886389125,3235.6733695996727,3222.0353985250417,3208.977945753264,3196.453601424087,3184.420536353642,3172.8416591256146,3161.683926550568,3150.9177751793122,3140.516649230678,3130.456605953663 -Offshore Wind - Class 11/Advanced,3388.831620598764,3684.0695398370185,3395.8370025611043,2989.996564617143,2910.6372239831485,2843.5398575252793,2785.41747496688,2734.149900183475,2688.289491801201,2646.803706148731,2608.9301511672065,2574.0898579225077,2541.832784709338,2511.8021680015277,2483.710402150938,2457.3222443371333,2432.442827367534,2408.9089177993387,2386.582418985259,2365.345460909664,2345.0966333327888,2325.748056951188,2307.2230783512646,2289.4544358195803,2272.3827851065657,2255.95550356786,2240.1257118933954,2224.8514675792894,2210.095095185586,2195.822626452342 -Offshore Wind - Class 11/Moderate,3644.890524698472,3990.0427514051044,3697.6906057597002,3270.3174263606556,3195.7856778157357,3132.769982310799,3078.1833039555277,3030.0344413044704,2986.963815989184,2948.00169609584,2912.4320674442633,2879.7111809726734,2849.4163719393273,2821.21257947792,2794.8296935840563,2770.0467817424255,2746.680830932999,2724.5785375393943,2703.610205617712,2683.665135428063,2664.6480857243682,2646.4765230821513,2629.0784570727915,2612.390717651368,2596.357570601201,2580.9295944217347,2566.0627615678554,2551.71768098455,2537.8589691064476,2524.4547240327965 -Offshore Wind - Class 11/Conservative,4116.464515621596,4573.079051275108,4285.637405929199,3825.0712311763323,3767.0904228899717,3718.068347983179,3675.603495158766,3638.1468403897625,3604.640720944917,3574.3307490461016,3546.6599126585566,3521.205210702576,3497.6378377517635,3475.697138444708,3455.1729849273506,3435.8935062042497,3417.7163301583482,3400.522196638575,3384.210210713502,3368.6942552515548,3353.9002388146864,3339.763955815946,3326.2294024271423,3313.2474364996533,3300.774700471162,3288.772747658139,3277.207327520349,3266.047796402523,3255.2666282132936,3244.8390053678377 -Offshore Wind - Class 12/Advanced,3425.1037065651635,3723.501681063189,3432.1840700684047,3021.9997517249963,2941.7909947882813,2873.9754570794457,2815.230966286481,2763.41465315074,2717.0633815856554,2675.1335561719816,2636.8546246489395,2601.641421135113,2569.039086940105,2538.687039948114,2510.2945961471396,2483.623994814188,2458.4782830113986,2434.69248013998,2412.127011446314,2390.662745302563,2370.19718603264,2350.641513724061,2331.9182545095982,2313.9594267454886,2296.7050509957717,2280.1019413738572,2264.102716800763,2248.664985844398,2233.750669808773,2219.325436857414 -Offshore Wind - Class 12/Moderate,3683.9033164956104,4032.7498522267747,3737.2685389665344,3305.3210052063378,3229.9915121013114,3166.3013331812967,3111.130390716269,3062.466170596683,3018.9345423166674,2979.5553945150573,2943.605049211641,2910.533937370404,2879.9148702916264,2851.409200812039,2824.7439278265992,2799.6957540866333,2776.079707707013,2753.7408441984594,2732.548079426997,2712.3895287869987,2693.168931625387,2674.8028711278334,2657.21858632197,2640.352231027395,2624.1474744807338,2608.5543662023847,2593.528407401956,2579.029785405454,2565.022737922369,2551.475021592527 -Offshore Wind - Class 12/Conservative,4160.5247616015595,4622.02663411479,4331.508380298005,3866.01257263499,3807.411171442868,3757.8643927105854,3714.945020758448,3677.0874517057323,3643.222702213434,3612.588309974679,3584.6213010213123,3558.894146715683,3535.0745222890287,3512.8989824762984,3492.1551503368923,3472.669315268028,3454.297581284177,3436.919411742858,3420.4328317918785,3404.7508025518937,3389.798439553123,3375.510849989294,3361.831430599757,3348.7105132468646,3336.1042762941274,3323.973861547041,3312.2846518674733,3301.0056756082627,3290.1091120547426,3279.569877989073 -Offshore Wind - Class 13/Advanced,3428.813775146282,3727.5349740032466,3435.90180809151,3025.2731785440246,2944.9775395697025,2877.0885441447454,2818.2804213837358,2766.4079808743954,2720.0065016627514,2678.0312579081437,2639.710862688429,2604.459516271149,2571.8218672634716,2541.436942967445,2513.013744502463,2486.3142536033774,2461.141303993122,2437.3297363661018,2414.7398247814785,2393.2523085681646,2372.7645810268705,2353.187726035479,2334.4441858071555,2316.465905060494,2299.1928393898756,2282.5717452978156,2266.5551903821984,2251.100737292581,2236.170266086172,2221.72940773829 -Offshore Wind - Class 13/Moderate,3687.893716530567,4037.118122446908,3741.3167441519836,3308.901325296623,3233.4902353672246,3169.731067315207,3114.500363745767,3065.7834305962824,3022.2046489042236,2982.7828456528737,2946.793558974825,2913.686624541487,2883.0343909228072,2854.4978441332814,2827.803687353368,2802.728381459059,2779.0867542038827,2756.72369326286,2735.507972511824,2715.3275861518655,2696.0861692604735,2677.700214666318,2660.096882582425,2643.21225767028,2626.989948149087,2611.379949432941,2596.3377145304075,2581.8233876424492,2567.8011677408813,2554.2387765395592 -Offshore Wind - Class 13/Conservative,4165.031437463489,4627.033208299231,4336.2002654283115,3870.2002332166094,3811.5353550509417,3761.934907302238,3718.969045133441,3681.0704688034184,3647.1690370515853,3616.5014616727312,3588.504158885918,3562.7491369549407,3538.9037111372136,3516.704150804062,3495.9378489684173,3476.430906864362,3458.039272638395,3440.642279082874,3424.1378408865608,3408.4388248896903,3393.4702655077076,3379.1671996425216,3365.4729627208935,3352.337832804705,3339.717940789917,3327.5743863908715,3315.87251497219,3304.5813213382567,3293.672954639038,3283.122304486579 -Offshore Wind - Class 14/Advanced,3766.685036461707,4094.841869581181,3774.4715158051645,3323.3800258938163,3235.172149452697,3160.593452568905,3095.9904468204095,3039.006557264335,2988.0327310731677,2941.92129635532,2899.824854632048,2861.0998821568564,2825.2461577482563,2791.8671388848056,2760.643151999761,2731.3127247891316,2703.659262443686,2677.5013310548443,2652.6854362525182,2629.0805655598942,2606.5740015346705,2585.0680663650337,2564.477559811399,2544.7277205052765,2525.7525873362074,2507.493670255325,2489.898862927607,2472.921546276201,2456.519844064157,2440.6560005836777 -Offshore Wind - Class 14/Moderate,4051.2944093979577,4434.930975975912,4109.9816790894965,3634.956555373549,3552.1145456734985,3482.072624476266,3421.399552582944,3367.882110356546,3320.009126966042,3276.702745764029,3237.1671172659917,3200.7978645999287,3167.125196068759,3135.776691649089,3106.452124175438,3078.9059272424297,3052.9346819490397,3028.367991384913,3005.061698558535,2982.8927607518067,2961.755317356522,2941.5576325032775,2922.2196888584854,2903.671272941632,2885.850436192422,2868.7022466320877,2852.177767661252,2836.2332161374957,2820.829263241583,2805.93045002316 -Offshore Wind - Class 14/Conservative,4575.44871803865,5082.97559792922,4763.484320227715,4251.565195005578,4187.119549005733,4132.631531694594,4085.4318641935556,4043.798806895363,4006.5567680830304,3972.867246032752,3942.111122083186,3913.818230697734,3887.623104772046,3863.23602597266,3840.4234372710084,3818.9943041220863,3798.7903799728156,3779.679107211377,3761.548341160483,3744.302362661676,3727.8588191102044,3712.146346020987,3697.102695160638,3682.6732450499576,3668.809803775187,3655.469637862446,3642.614677849499,3630.21086332536,3618.227599050113,3606.637300287821 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,3842.3701,3583.4153,3429.4759,3321.4792,2999.0614,2693.5348,2399.1137,2352.0203,2311.0401,2256.0086,2209.4435,2169.1984,2133.8401,2102.3662,2081.2931,2061.6972,2043.3962,2026.2391,2010.0994,1994.87,1980.4595,1966.7894,1953.7918,1941.4075,1929.5845,1918.2773,1907.4453,1897.0526,1887.0671 +Offshore Wind - Class 1/Moderate,4373.4293,4256.0015,4172.0581,4107.113,4054.3614,4010.0748,3722.0837,3438.8291,3159.3029,2864.6143,2576.5622,2543.4053,2514.1243,2487.9392,2470.3425,2453.932,2438.5643,2424.1202,2410.4995,2397.6174,2385.4012,2373.7884,2362.7248,2352.1629,2342.0612,2332.383,2323.0957,2314.1705,2305.5813 +Offshore Wind - Class 1/Conservative,5310.5928,5292.6419,5276.2463,5261.1643,5247.2061,5234.2197,5222.0821,5210.6919,4835.5121,4440.8387,4050.4779,3663.3763,3278.8224,2896.3131,2884.1352,2872.7465,2862.0533,2851.9778,2842.4543,2833.4271,2824.8483,2816.6767,2808.8763,2801.4159,2794.2678,2787.4076,2780.8136,2774.4665,2768.3491 +Offshore Wind - Class 2/Advanced,3835.3896,3576.9052,3423.2455,3315.445,2993.6129,2688.6414,2394.7552,2347.7473,2306.8416,2251.91,2205.4296,2165.2576,2129.9635,2098.5468,2077.512,2057.9517,2039.6839,2022.558,2006.4476,1991.2459,1976.8616,1963.2163,1950.2423,1937.8805,1926.079,1914.7923,1903.98,1893.6062,1883.6388 +Offshore Wind - Class 2/Moderate,4365.4841,4248.2695,4164.4787,4099.6515,4046.9958,4002.7896,3715.3218,3432.5817,3153.5634,2859.4101,2571.8813,2538.7847,2509.5568,2483.4194,2465.8546,2449.4739,2434.1341,2419.7162,2406.1203,2393.2616,2381.0676,2369.4759,2358.4324,2347.8897,2337.8063,2328.1457,2318.8753,2309.9663,2301.3928 +Offshore Wind - Class 2/Conservative,5300.945,5283.0267,5266.6609,5251.6063,5237.6734,5224.7107,5212.5951,5201.2255,4826.7274,4432.7709,4043.1193,3656.721,3272.8657,2891.0513,2878.8956,2867.5275,2856.8538,2846.7966,2837.2904,2828.2796,2819.7164,2811.5596,2803.7734,2796.3265,2789.1914,2782.3436,2775.7617,2769.4261,2763.3198 +Offshore Wind - Class 3/Advanced,3919.2247,3655.0904,3498.0719,3387.915,3059.0483,2747.4105,2447.1005,2399.0651,2357.2652,2301.133,2253.6366,2212.5865,2176.5209,2144.4175,2122.9229,2102.935,2084.268,2066.7677,2050.3052,2034.7712,2020.0724,2006.1289,1992.8713,1980.2393,1968.1799,1956.6464,1945.5978,1934.9972,1924.812 +Offshore Wind - Class 3/Moderate,4460.9062,4341.1295,4255.5072,4189.263,4135.4563,4090.2838,3796.5324,3507.6122,3222.495,2921.912,2628.0983,2594.2782,2564.4115,2537.7027,2519.7541,2503.0153,2487.3402,2472.6071,2458.714,2445.5743,2433.1137,2421.2687,2409.9837,2399.2106,2388.9068,2379.035,2369.562,2360.4583,2351.6973 +Offshore Wind - Class 3/Conservative,5416.8147,5398.5047,5381.7812,5366.3976,5352.1601,5338.914,5326.5336,5314.9155,4932.2315,4529.6638,4131.4951,3736.6508,3344.405,2954.2448,2941.8234,2930.2068,2919.2998,2909.0227,2899.3088,2890.101,2881.3506,2873.0155,2865.0592,2857.4495,2850.1584,2843.161,2836.4351,2829.9611,2823.7213 +Offshore Wind - Class 4/Advanced,4175.3368,3893.9419,3726.6627,3609.3073,3258.9499,2926.9473,2607.0127,2555.8384,2511.307,2451.5066,2400.9064,2357.1738,2318.7514,2284.5501,2261.6509,2240.3569,2220.47,2201.8262,2184.2878,2167.7387,2152.0794,2137.2247,2123.1008,2109.6433,2096.7958,2084.5087,2072.738,2061.4447,2050.5939 +Offshore Wind - Class 4/Moderate,4752.4159,4624.8121,4533.5946,4463.0214,4405.6986,4357.5743,4044.6269,3736.8264,3433.0774,3112.8521,2799.8383,2763.8082,2731.9898,2703.5356,2684.4141,2666.5814,2649.882,2634.1862,2619.3852,2605.3868,2592.112,2579.4929,2567.4705,2555.9933,2545.0162,2534.4994,2524.4073,2514.7087,2505.3752 +Offshore Wind - Class 4/Conservative,5770.7908,5751.2843,5733.468,5717.079,5701.9112,5687.7995,5674.6101,5662.2328,5254.5412,4825.6667,4401.4786,3980.8321,3562.954,3147.2978,3134.0646,3121.6889,3110.0691,3099.1205,3088.7718,3078.9623,3069.6401,3060.7603,3052.284,3044.1771,3036.4095,3028.9549,3021.7895,3014.8924,3008.2448 +Offshore Wind - Class 5/Advanced,4263.1798,3975.8648,3805.0662,3685.2419,3327.5134,2988.5261,2661.8605,2609.6095,2564.1412,2503.0827,2451.418,2406.7653,2367.5346,2332.6137,2309.2328,2287.4907,2267.1854,2248.1494,2230.2421,2213.3447,2197.356,2182.1888,2167.7677,2154.0271,2140.9093,2128.3637,2116.3454,2104.8145,2093.7354 +Offshore Wind - Class 5/Moderate,4852.3998,4722.1114,4628.9748,4556.9169,4498.3881,4449.2513,4129.7199,3815.4438,3505.3043,3178.3419,2858.7428,2821.9547,2789.4668,2760.4141,2740.8902,2722.6824,2705.6317,2689.6056,2674.4933,2660.2003,2646.6462,2633.7616,2621.4863,2609.7677,2598.5597,2587.8215,2577.5172,2567.6145,2558.0846 +Offshore Wind - Class 5/Conservative,5892.1998,5872.2829,5854.0918,5837.358,5821.8711,5807.4625,5793.9956,5781.3579,5365.0891,4927.1917,4494.0793,4064.583,3637.9134,3213.5123,3200.0008,3187.3647,3175.5005,3164.3215,3153.755,3143.7392,3134.2208,3125.1543,3116.4996,3108.2222,3100.2912,3092.6796,3085.3635,3078.3213,3071.5339 +Offshore Wind - Class 6/Advanced,4118.311,3840.7593,3675.7647,3560.0122,3214.4398,2886.9717,2571.4067,2520.9313,2477.0081,2418.0245,2368.1153,2324.98,2287.0824,2253.3482,2230.7618,2209.7586,2190.1433,2171.7541,2154.4553,2138.1321,2122.6868,2108.035,2094.1039,2080.8302,2068.1582,2056.0389,2044.429,2033.29,2022.5874 +Offshore Wind - Class 6/Moderate,4687.5084,4561.6474,4471.6757,4402.0665,4345.5265,4298.0594,3989.3862,3685.7896,3386.1892,3070.3374,2761.5987,2726.0607,2694.6768,2666.6113,2647.7509,2630.1618,2613.6905,2598.209,2583.6102,2569.803,2556.7095,2544.2627,2532.4045,2521.0841,2510.257,2499.8837,2489.9295,2480.3633,2471.1573 +Offshore Wind - Class 6/Conservative,5691.9745,5672.7345,5655.1615,5638.9964,5624.0357,5610.1167,5597.1074,5584.8992,5182.7758,4759.7588,4341.3641,3926.4628,3514.2919,3104.3126,3091.2602,3079.0536,3067.5925,3056.7934,3046.586,3036.9105,3027.7156,3018.9571,3010.5966,3002.6004,2994.9389,2987.586,2980.5185,2973.7157,2967.1589 +Offshore Wind - Class 7/Advanced,4314.3319,4023.5694,3850.7215,3729.4595,3367.4388,3024.3841,2693.799,2640.921,2594.9072,2533.1161,2480.8315,2435.643,2395.9416,2360.6017,2336.9402,2314.9373,2294.3884,2275.1239,2257.0017,2239.9017,2223.7211,2208.3719,2193.7778,2179.8723,2166.5971,2153.901,2141.7385,2130.0693,2118.8572 +Offshore Wind - Class 7/Moderate,4910.6216,4778.77,4684.5158,4611.5934,4552.3623,4502.6359,4179.2706,3861.2236,3547.363,3216.4775,2893.0436,2855.8141,2822.9364,2793.5351,2773.777,2755.3507,2738.0953,2721.877,2706.5833,2692.1189,2678.4022,2665.363,2652.9404,2641.0812,2629.7387,2618.8717,2608.4437,2598.4222,2588.778 +Offshore Wind - Class 7/Conservative,5962.8977,5942.7419,5924.3324,5907.3979,5891.7251,5877.1437,5863.5152,5850.7259,5429.4625,4986.3109,4548.0017,4113.3522,3681.5631,3252.0698,3238.3962,3225.6085,3213.6019,3202.2888,3191.5956,3181.4595,3171.827,3162.6516,3153.8932,3145.5163,3137.4902,3129.7874,3122.3834,3115.2568,3108.3879 +Offshore Wind - Class 8/Advanced,10370.5258,7335.6329,6604.8375,6199.3148,5632.5185,5136.1222,4682.5325,4548.7148,4435.5373,3960.6753,3689.8071,3503.9624,3364.1885,3253.0677,3008.6384,2846.4343,2726.6659,2632.5586,2555.5305,2490.63,2434.7531,2385.8326,2342.426,2303.4888,2268.2418,2236.0892,2206.5657,2179.3012,2153.9971 +Offshore Wind - Class 8/Moderate,11016.3095,9122.5089,8526.3689,8177.1246,7933.2817,7747.4732,7294.3016,6866.1432,6456.1288,5692.6599,5119.7989,4932.0919,4789.0948,4674.2335,4417.6591,4244.204,4114.3659,4011.2344,3926.0575,3853.7372,3791.0528,3735.8442,3686.5949,3642.2009,3601.8346,3564.8602,3530.7791,3499.1934,3469.7806 +Offshore Wind - Class 8/Conservative,12155.9277,11422.0532,11067.9868,10836.2695,10665.0563,10529.8265,10418.3913,10323.8236,9798.632,8974.3295,8302.5166,7697.1344,7128.8489,6584.1743,6354.0735,6195.708,6075.5933,5979.1832,5898.8641,5830.1612,5770.2254,5717.1333,5669.5267,5626.4114,5587.0388,5550.8311,5517.3336,5486.1817,5457.0792 +Offshore Wind - Class 9/Advanced,10788.3797,7631.2035,6870.9626,6449.1004,5859.4665,5343.0691,4871.2032,4731.9937,4614.256,4120.2606,3838.4785,3645.1456,3499.7399,3384.1418,3129.8638,2961.1241,2836.5299,2738.6308,2658.4991,2590.9836,2532.8553,2481.9637,2436.8081,2396.302,2359.6348,2326.1867,2295.4736,2267.1106,2240.787 +Offshore Wind - Class 9/Moderate,11460.1836,9490.0772,8869.9172,8506.601,8252.933,8059.6379,7588.2068,7142.7969,6716.262,5922.0311,5326.0882,5130.8179,4982.0592,4862.5698,4595.6574,4415.2134,4280.1438,4172.8569,4084.248,4009.0138,3943.8036,3886.3705,3835.1368,3788.9541,3746.9613,3708.4972,3673.0429,3640.1845,3609.5866 +Offshore Wind - Class 9/Conservative,12645.7198,11882.2757,11513.9431,11272.8893,11094.7776,10954.099,10838.1738,10739.7958,10193.4429,9335.9272,8637.0454,8007.2708,7416.0877,6849.4668,6610.0947,6445.3482,6320.3939,6220.0991,6136.5438,6065.0727,6002.7219,5947.4906,5897.9658,5853.1133,5812.1543,5774.4877,5739.6405,5707.2334,5676.9583 +Offshore Wind - Class 10/Advanced,10869.6996,7688.7255,6922.754,6497.7119,5903.6336,5383.3437,4907.921,4767.6622,4649.037,4151.3181,3867.4119,3672.6218,3526.12,3409.6505,3153.4558,2983.4442,2857.9109,2759.2739,2678.5382,2610.5137,2551.9472,2500.672,2455.1761,2414.3646,2377.4211,2343.7209,2312.7763,2284.1995,2257.6774 +Offshore Wind - Class 10/Moderate,11546.5674,9561.6108,8936.7762,8570.7214,8315.1414,8120.3892,7645.4047,7196.6374,6766.8874,5966.6698,5366.2348,5169.4927,5019.6126,4899.2225,4630.2982,4448.4941,4312.4063,4204.3108,4115.0339,4039.2326,3973.531,3915.6649,3864.045,3817.5142,3775.2049,3736.4508,3700.7293,3667.6232,3636.7947 +Offshore Wind - Class 10/Conservative,12741.0398,11971.841,11600.7321,11357.8613,11178.407,11036.668,10919.869,10820.7494,10270.2783,9406.2989,8702.1491,8067.6274,7471.9882,6901.0962,6659.9198,6493.9315,6368.0353,6266.9846,6182.7994,6110.7896,6047.9688,5992.3212,5942.423,5897.2325,5855.9647,5818.0142,5782.9043,5750.253,5719.7497 +Offshore Wind - Class 11/Advanced,11002.8537,7782.9126,7007.5579,6577.3091,5975.9532,5449.2898,4968.0432,4826.0661,4705.9878,4202.1718,3914.7878,3717.6115,3569.3151,3451.4188,3192.0858,3019.9915,2892.9204,2793.075,2711.3503,2642.4925,2583.2087,2531.3053,2485.252,2443.9407,2406.5446,2372.4315,2341.1078,2312.181,2285.334 +Offshore Wind - Class 11/Moderate,11688.0131,9678.7408,9046.2519,8675.713,8417.0021,8219.8642,7739.0611,7284.7964,6849.782,6039.7616,5431.9713,5232.8191,5081.103,4959.2382,4687.0195,4502.9882,4365.2334,4255.8137,4165.4432,4088.7133,4022.2068,3963.6319,3911.3797,3864.2788,3821.4513,3782.2224,3746.0633,3712.5517,3681.3455 +Offshore Wind - Class 11/Conservative,12897.1179,12118.4964,11742.8413,11496.9954,11315.3428,11171.8675,11053.6377,10953.3039,10396.0894,9521.5263,8808.7506,8166.4561,7563.5202,6985.6348,6741.504,6573.4824,6446.0439,6343.7553,6258.5389,6185.6469,6122.0566,6065.7273,6015.2179,5969.4737,5927.7004,5889.2851,5853.745,5820.6937,5789.8168 +Offshore Wind - Class 12/Advanced,11245.5685,7954.5979,7162.1395,6722.3997,6107.7783,5569.4971,5077.6345,4932.5256,4809.7984,4294.8686,4001.1451,3799.6192,3648.0515,3527.5546,3262.5008,3086.6103,2956.7361,2854.6882,2771.1607,2700.784,2640.1923,2587.1441,2540.0748,2497.8522,2459.6312,2424.7656,2392.7509,2363.186,2335.7468 +Offshore Wind - Class 12/Moderate,11945.842,9892.2466,9245.8056,8867.0928,8602.6749,8401.1883,7909.779,7445.4936,7000.8831,6172.9943,5551.7965,5348.2512,5193.1884,5068.6353,4790.4116,4602.3208,4461.5272,4349.6938,4257.3298,4178.9073,4110.9337,4051.0667,3997.6618,3949.5219,3905.7496,3865.6554,3828.6987,3794.4478,3762.5533 +Offshore Wind - Class 12/Conservative,13181.6188,12385.8215,12001.8797,11750.6106,11564.9509,11418.3106,11297.4728,11194.9257,10625.4195,9731.5641,9003.0651,8346.6021,7730.3659,7139.7327,6890.2166,6718.4885,6588.2389,6483.6938,6396.5976,6322.0977,6257.1046,6199.5328,6147.9091,6101.1559,6058.4611,6019.1983,5982.8743,5949.0939,5917.5359 +Offshore Wind - Class 13/Advanced,12296.8591,8698.2325,7831.6912,7350.8424,6678.7632,6090.1609,5552.3166,5393.6421,5259.4418,4696.3739,4375.1916,4154.8262,3989.0892,3857.3276,3567.4953,3375.1616,3233.1462,3121.5584,3030.2223,2953.2664,2887.0104,2829.0029,2777.5334,2731.3636,2689.5695,2651.4445,2616.437,2584.1081,2554.1038 +Offshore Wind - Class 13/Moderate,13062.5976,10817.0221,10110.1486,9696.0319,9406.8949,9186.5724,8649.2238,8141.5347,7655.3598,6750.0759,6070.8056,5848.2318,5678.6729,5542.476,5238.2427,5032.5682,4878.6125,4756.3244,4655.3257,4569.5719,4495.2439,4429.7802,4371.3827,4318.7425,4270.8782,4227.0358,4186.6241,4149.1713,4114.2951 +Offshore Wind - Class 13/Conservative,14413.9008,13543.7085,13123.874,12849.115,12646.0989,12485.75,12353.6156,12241.4819,11618.7355,10641.3182,9844.7156,9126.8831,8453.0382,7807.1898,7534.3477,7346.5656,7204.1396,7089.8211,6994.5827,6913.1182,6842.0493,6779.0953,6722.6457,6671.5217,6624.8356,6581.9024,6542.1826,6505.2442,6470.736 +Offshore Wind - Class 14/Advanced,12927.2566,9144.1466,8233.1822,7727.6827,7021.1495,6402.3725,5836.9556,5670.1468,5529.0667,4937.1331,4599.4855,4367.823,4193.5895,4055.0732,3750.3827,3548.189,3398.8931,3281.5848,3185.5664,3104.6654,3035.0127,2974.0315,2919.9235,2871.3867,2827.45,2787.3706,2750.5684,2716.5822,2685.0397 +Offshore Wind - Class 14/Moderate,13732.2506,11371.5559,10628.4445,10193.0982,9889.1387,9657.5213,9092.6255,8558.9098,8047.8112,7096.118,6382.0249,6148.0409,5969.7896,5826.6106,5506.7808,5290.5624,5128.7142,5000.1569,4893.9806,4803.8307,4725.6922,4656.8725,4595.4813,4540.1425,4489.8244,4443.7344,4401.2511,4361.8783,4325.2141 +Offshore Wind - Class 14/Conservative,15152.8282,14238.0256,13796.6683,13507.8238,13294.4001,13125.8309,12986.9227,12869.0405,12214.369,11186.8445,10349.4041,9594.772,8886.3825,8207.4247,7920.5954,7723.1867,7573.4592,7453.2803,7353.1595,7267.5186,7192.8064,7126.6251,7067.2815,7013.5367,6964.4573,6919.323,6877.567,6838.735,6802.4577 diff --git a/tests/data/Offshore_Wind/Market/20/df_tc.csv b/tests/data/Offshore_Wind/Market/20/df_tc.csv index 6d6e32f..9af6a81 100644 --- a/tests/data/Offshore_Wind/Market/20/df_tc.csv +++ b/tests/data/Offshore_Wind/Market/20/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.13029785367954055,0.13075497055737234,0.13199097627678288,0.1321847336508684,0.13218481551984287,0.13218491664648996,0.13218502751774136,0.13218514297179948,0.13218526007651604,0.13218537711795345,0.13218549308081465,0.13218560736556778,0.13218571962713976,0.13218582967941364,0.1321859374369327,0.1321860428784154,0.1321861460234487,0.13218624691736044,0.13218634562127504,0.13218644220552433,0.1321865367452558,0.13218662931750724,0.1321867199992685,0.13218680886621081,0.13218689599187408,0.1321869814471692,0.13218706530009305,0.1321871476155937,0.1321872284555341,0.1302518041235595 -10 year CRF/Moderate,0.13029785367954055,0.13075497055737234,0.13199097627678288,0.1321847336508684,0.13218481551984287,0.13218491664648996,0.13218502751774136,0.13218514297179948,0.13218526007651604,0.13218537711795345,0.13218549308081465,0.13218560736556778,0.13218571962713976,0.13218582967941364,0.1321859374369327,0.1321860428784154,0.1321861460234487,0.13218624691736044,0.13218634562127504,0.13218644220552433,0.1321865367452558,0.13218662931750724,0.1321867199992685,0.13218680886621081,0.13218689599187408,0.1321869814471692,0.13218706530009305,0.1321871476155937,0.1321872284555341,0.1302518041235595 -10 year CRF/Conservative,0.13029785367954055,0.13075497055737234,0.13199097627678288,0.1321847336508684,0.13218481551984287,0.13218491664648996,0.13218502751774136,0.13218514297179948,0.13218526007651604,0.13218537711795345,0.13218549308081465,0.13218560736556778,0.13218571962713976,0.13218582967941364,0.1321859374369327,0.1321860428784154,0.1321861460234487,0.13218624691736044,0.13218634562127504,0.13218644220552433,0.1321865367452558,0.13218662931750724,0.1321867199992685,0.13218680886621081,0.13218689599187408,0.1321869814471692,0.13218706530009305,0.1321871476155937,0.1321872284555341,0.1302518041235595 -ITC Schedule/*,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.22500000894069672 -PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8101590950487817,0.8101435553581493,0.8101391685947065,0.8101459343712745,0.8101456732907908,0.810145350797814,0.8101449972296701,0.8101446290473934,0.8101442556016221,0.8101438823580944,0.8101435125545734,0.8101431481029387,0.8101427901036011,0.8101424391500593,0.8101420955148081,0.810141759265689,0.8101414303402162,0.8101411085938192,0.8101407938315504,0.8101404858291059,0.8101401843468242,0.8101398891390165,0.8101395999601492,0.810139316568895,0.810139038730723,0.8101387662194899,0.8101384988183434,0.8101382363201566,0.8101379785276391,0.8163717996897428 -PVD/Moderate,0.8101590950487817,0.8101435553581493,0.8101391685947065,0.8101459343712745,0.8101456732907908,0.810145350797814,0.8101449972296701,0.8101446290473934,0.8101442556016221,0.8101438823580944,0.8101435125545734,0.8101431481029387,0.8101427901036011,0.8101424391500593,0.8101420955148081,0.810141759265689,0.8101414303402162,0.8101411085938192,0.8101407938315504,0.8101404858291059,0.8101401843468242,0.8101398891390165,0.8101395999601492,0.810139316568895,0.810139038730723,0.8101387662194899,0.8101384988183434,0.8101382363201566,0.8101379785276391,0.8163717996897428 -PVD/Conservative,0.8101590950487817,0.8101435553581493,0.8101391685947065,0.8101459343712745,0.8101456732907908,0.810145350797814,0.8101449972296701,0.8101446290473934,0.8101442556016221,0.8101438823580944,0.8101435125545734,0.8101431481029387,0.8101427901036011,0.8101424391500593,0.8101420955148081,0.810141759265689,0.8101414303402162,0.8101411085938192,0.8101407938315504,0.8101404858291059,0.8101401843468242,0.8101398891390165,0.8101395999601492,0.810139316568895,0.810139038730723,0.8101387662194899,0.8101384988183434,0.8101382363201566,0.8101379785276391,0.8163717996897428 -PFF/Advanced,0.7039392417402549,0.7039438201524412,0.7039451126113248,0.703943119230979,0.7039431961523344,0.7039432911674676,0.7039433953381835,0.7039435038146173,0.7039436138418186,0.7039437238094336,0.7039438327635298,0.7039439401408157,0.703944045617081,0.7039441490174645,0.7039442502616824,0.7039443493297461,0.7039444462400662,0.7039445410352368,0.7039446337726949,0.7039447245185262,0.7039448133433417,0.7039449003195278,0.7039449855194254,0.7039450690141359,0.7039451508727587,0.7039452311619214,0.7039453099455149,0.7039453872845639,0.7039454632371959,0.7924939094371827 -PFF/Moderate,0.7039392417402549,0.7039438201524412,0.7039451126113248,0.703943119230979,0.7039431961523344,0.7039432911674676,0.7039433953381835,0.7039435038146173,0.7039436138418186,0.7039437238094336,0.7039438327635298,0.7039439401408157,0.703944045617081,0.7039441490174645,0.7039442502616824,0.7039443493297461,0.7039444462400662,0.7039445410352368,0.7039446337726949,0.7039447245185262,0.7039448133433417,0.7039449003195278,0.7039449855194254,0.7039450690141359,0.7039451508727587,0.7039452311619214,0.7039453099455149,0.7039453872845639,0.7039454632371959,0.7924939094371827 -PFF/Conservative,0.7039392417402549,0.7039438201524412,0.7039451126113248,0.703943119230979,0.7039431961523344,0.7039432911674676,0.7039433953381835,0.7039435038146173,0.7039436138418186,0.7039437238094336,0.7039438327635298,0.7039439401408157,0.703944045617081,0.7039441490174645,0.7039442502616824,0.7039443493297461,0.7039444462400662,0.7039445410352368,0.7039446337726949,0.7039447245185262,0.7039448133433417,0.7039449003195278,0.7039449855194254,0.7039450690141359,0.7039451508727587,0.7039452311619214,0.7039453099455149,0.7039453872845639,0.7039454632371959,0.7924939094371827 -Year (Advanced)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034.0,2035.0,2036.0,2037.0,2038.0,2039,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9254207074752238,0.9254139738051482,0.9254120729083374,0.9254150046884713,0.925414891556184,0.9254147518123796,0.9254145986029149,0.9254144390607351,0.9254142772376898,0.9254141155022138,0.9254139552573092,0.9254137973314427,0.9254136422014523,0.9254134901245196,0.9254133412187266,0.9254131955134747,0.925413052981691,0.9254129135607325,0.9254127771661271,0.925412643700681,0.9254125130605458,0.925412385139261,0.9254122598304331,0.925412137029491,0.9254120166348088,0.9254118985483943,0.9254117826762823,0.9254116689287207,0.9254115572202203,0.9281034268430806 -2/nan,0.8564034858239435,0.8563910229138357,0.856387504684506,0.8563929309025634,0.8563927215139439,0.856392462871968,0.8563921793073941,0.8563918840220949,0.8563915845153558,0.8563912851707446,0.856390988584977,0.8563906962914003,0.8563904091725576,0.8563901277044442,0.8563898521056073,0.8563895824304606,0.8563893186288939,0.8563890605849637,0.856388808142324,0.8563885611210836,0.8563883193290349,0.8563880825691361,0.856387850644469,0.8563876233614894,0.8563874005321036,0.8563871819749438,0.8563869675160948,0.8563867569894402,0.856386550236753,0.8613759709178693 -3/nan,0.7925335197354414,0.7925162196457485,0.7925113359228871,0.7925188681663694,0.7925185775093315,0.7925182184826549,0.7925178248604275,0.792517414968473,0.7925169992167179,0.7925165836900888,0.7925161719931406,0.7925157662543431,0.7925153676987685,0.7925149769871527,0.7925145944228612,0.7925142200814227,0.7925138538932748,0.7925134956974699,0.7925131452769776,0.7925128023820842,0.7925124667459795,0.7925121380951426,0.7925118161562255,0.7925115006605629,0.7925111913470557,0.7925108879639421,0.7925105902698047,0.7925102980340526,0.792510011037046,0.7994459904091602 -4/nan,0.7334269305314014,0.7334055841274058,0.7333995581797547,0.7334088520998828,0.7334084934620594,0.7334080504639152,0.7334075647788679,0.7334070590189132,0.7334065460287218,0.7334060333163996,0.733405525329554,0.7334050246944696,0.7334045329227407,0.7334040508296342,0.7334035787894638,0.7334031168954187,0.7334026650616611,0.7334022230895966,0.7334017907114302,0.73340136761904,0.7334009534832091,0.7334005479664415,0.7334001507314534,0.7333997614467404,0.7333993797901337,0.7333990054509854,0.7333986381314128,0.7333982775468904,0.7333979234264066,0.7419685632747021 -5/nan,0.6787284689337512,0.6787037760182286,0.6786968054051855,0.6787075563045794,0.678707141443576,0.6787066289972653,0.6787060671721774,0.678705482125171,0.67870488871456,0.6787042956254831,0.6787037080027873,0.6787031288844695,0.6787025600190884,0.6787020023497123,0.6787014563093293,0.6787009220057318,0.6787003993396203,0.6786998880812619,0.6786993879208753,0.6786988985020308,0.6786984194438971,0.6786979503560656,0.6786974908483745,0.6786970405373469,0.6786965990503055,0.6786961660279006,0.6786957411255484,0.678695324014117,0.6786949143801069,0.688623566185088 -6/nan,0.6281093799042474,0.6280819584015882,0.6280742175662792,0.6280861563997033,0.6280856956974146,0.628085126626921,0.6280845027215035,0.6280838530283108,0.6280831940474713,0.6280825354238094,0.6280818828706611,0.6280812397617084,0.6280806080387143,0.6280799887489472,0.628079382373232,0.6280787890312659,0.6280782086127707,0.6280776408626236,0.6280770854368078,0.6280765419395045,0.6280760099477972,0.6280754890281345,0.6280749787472389,0.6280744786792574,0.6280739884103296,0.6280735075413958,0.6280730356897943,0.6280725724900228,0.6280721175939388,0.6391138915812832 -Year (Moderate)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034.0,2035.0,2036.0,2037.0,2038.0,2039,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9254207074752238,0.9254139738051482,0.9254120729083374,0.9254150046884713,0.925414891556184,0.9254147518123796,0.9254145986029149,0.9254144390607351,0.9254142772376898,0.9254141155022138,0.9254139552573092,0.9254137973314427,0.9254136422014523,0.9254134901245196,0.9254133412187266,0.9254131955134747,0.925413052981691,0.9254129135607325,0.9254127771661271,0.925412643700681,0.9254125130605458,0.925412385139261,0.9254122598304331,0.925412137029491,0.9254120166348088,0.9254118985483943,0.9254117826762823,0.9254116689287207,0.9254115572202203,0.9281034268430806 -2/nan,0.8564034858239435,0.8563910229138357,0.856387504684506,0.8563929309025634,0.8563927215139439,0.856392462871968,0.8563921793073941,0.8563918840220949,0.8563915845153558,0.8563912851707446,0.856390988584977,0.8563906962914003,0.8563904091725576,0.8563901277044442,0.8563898521056073,0.8563895824304606,0.8563893186288939,0.8563890605849637,0.856388808142324,0.8563885611210836,0.8563883193290349,0.8563880825691361,0.856387850644469,0.8563876233614894,0.8563874005321036,0.8563871819749438,0.8563869675160948,0.8563867569894402,0.856386550236753,0.8613759709178693 -3/nan,0.7925335197354414,0.7925162196457485,0.7925113359228871,0.7925188681663694,0.7925185775093315,0.7925182184826549,0.7925178248604275,0.792517414968473,0.7925169992167179,0.7925165836900888,0.7925161719931406,0.7925157662543431,0.7925153676987685,0.7925149769871527,0.7925145944228612,0.7925142200814227,0.7925138538932748,0.7925134956974699,0.7925131452769776,0.7925128023820842,0.7925124667459795,0.7925121380951426,0.7925118161562255,0.7925115006605629,0.7925111913470557,0.7925108879639421,0.7925105902698047,0.7925102980340526,0.792510011037046,0.7994459904091602 -4/nan,0.7334269305314014,0.7334055841274058,0.7333995581797547,0.7334088520998828,0.7334084934620594,0.7334080504639152,0.7334075647788679,0.7334070590189132,0.7334065460287218,0.7334060333163996,0.733405525329554,0.7334050246944696,0.7334045329227407,0.7334040508296342,0.7334035787894638,0.7334031168954187,0.7334026650616611,0.7334022230895966,0.7334017907114302,0.73340136761904,0.7334009534832091,0.7334005479664415,0.7334001507314534,0.7333997614467404,0.7333993797901337,0.7333990054509854,0.7333986381314128,0.7333982775468904,0.7333979234264066,0.7419685632747021 -5/nan,0.6787284689337512,0.6787037760182286,0.6786968054051855,0.6787075563045794,0.678707141443576,0.6787066289972653,0.6787060671721774,0.678705482125171,0.67870488871456,0.6787042956254831,0.6787037080027873,0.6787031288844695,0.6787025600190884,0.6787020023497123,0.6787014563093293,0.6787009220057318,0.6787003993396203,0.6786998880812619,0.6786993879208753,0.6786988985020308,0.6786984194438971,0.6786979503560656,0.6786974908483745,0.6786970405373469,0.6786965990503055,0.6786961660279006,0.6786957411255484,0.678695324014117,0.6786949143801069,0.688623566185088 -6/nan,0.6281093799042474,0.6280819584015882,0.6280742175662792,0.6280861563997033,0.6280856956974146,0.628085126626921,0.6280845027215035,0.6280838530283108,0.6280831940474713,0.6280825354238094,0.6280818828706611,0.6280812397617084,0.6280806080387143,0.6280799887489472,0.628079382373232,0.6280787890312659,0.6280782086127707,0.6280776408626236,0.6280770854368078,0.6280765419395045,0.6280760099477972,0.6280754890281345,0.6280749787472389,0.6280744786792574,0.6280739884103296,0.6280735075413958,0.6280730356897943,0.6280725724900228,0.6280721175939388,0.6391138915812832 -Year (Conservative)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034.0,2035.0,2036.0,2037.0,2038.0,2039,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9254207074752238,0.9254139738051482,0.9254120729083374,0.9254150046884713,0.925414891556184,0.9254147518123796,0.9254145986029149,0.9254144390607351,0.9254142772376898,0.9254141155022138,0.9254139552573092,0.9254137973314427,0.9254136422014523,0.9254134901245196,0.9254133412187266,0.9254131955134747,0.925413052981691,0.9254129135607325,0.9254127771661271,0.925412643700681,0.9254125130605458,0.925412385139261,0.9254122598304331,0.925412137029491,0.9254120166348088,0.9254118985483943,0.9254117826762823,0.9254116689287207,0.9254115572202203,0.9281034268430806 -2/nan,0.8564034858239435,0.8563910229138357,0.856387504684506,0.8563929309025634,0.8563927215139439,0.856392462871968,0.8563921793073941,0.8563918840220949,0.8563915845153558,0.8563912851707446,0.856390988584977,0.8563906962914003,0.8563904091725576,0.8563901277044442,0.8563898521056073,0.8563895824304606,0.8563893186288939,0.8563890605849637,0.856388808142324,0.8563885611210836,0.8563883193290349,0.8563880825691361,0.856387850644469,0.8563876233614894,0.8563874005321036,0.8563871819749438,0.8563869675160948,0.8563867569894402,0.856386550236753,0.8613759709178693 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.1289257935074173,0.1301075434952705,0.13045655173884727,0.1304674427433303,0.13046751432090797,0.13046757579216822,0.13046655668773655,0.1304653735022892,0.1304639909307722,0.13046236525434168,0.13046040284202187,0.13046038862851897,0.13046037582857625,0.13046036413469903,0.13046035614551693,0.1304603485955869,0.130460341458937,0.13046033467231982,0.13046032821917583,0.1304603220080445,0.13046031609832356,0.13046031043400655,0.13046030498619188,0.13046029975090487,0.13046029468712364,0.13046028980207539,0.13046028505328955,0.13046028047563135,0.13046027608749747 +10 year CRF/Moderate,0.1289257935074173,0.1301075434952705,0.13045655173884727,0.1304674427433303,0.13046751432090797,0.13046757579216822,0.13046655668773655,0.1304653735022892,0.1304639909307722,0.13046236525434168,0.13046040284202187,0.13046038862851897,0.13046037582857625,0.13046036413469903,0.13046035614551693,0.1304603485955869,0.130460341458937,0.13046033467231982,0.13046032821917583,0.1304603220080445,0.13046031609832356,0.13046031043400655,0.13046030498619188,0.13046029975090487,0.13046029468712364,0.13046028980207539,0.13046028505328955,0.13046028047563135,0.13046027608749747 +10 year CRF/Conservative,0.1289257935074173,0.1301075434952705,0.13045655173884727,0.1304674427433303,0.13046751432090797,0.13046757579216822,0.13046655668773655,0.1304653735022892,0.1304639909307722,0.13046236525434168,0.13046040284202187,0.13046038862851897,0.13046037582857625,0.13046036413469903,0.13046035614551693,0.1304603485955869,0.130460341458937,0.13046033467231982,0.13046032821917583,0.1304603220080445,0.13046031609832356,0.13046031043400655,0.13046030498619188,0.13046029975090487,0.13046029468712364,0.13046028980207539,0.13046028505328955,0.13046028047563135,0.13046027608749747 +ITC Schedule/*,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896 +PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8156785835927624,0.8156731490891987,0.8156713774348975,0.8156710553166417,0.8156708229769672,0.8156706234423747,0.8156739314532538,0.815677772114679,0.815682260050052,0.8156875372054168,0.8156939075675728,0.8156939537077692,0.8156939952592402,0.815694033220181,0.8156940591548553,0.815694083663621,0.8156941068307884,0.8156941288616727,0.8156941498100293,0.8156941699727599,0.8156941891570466,0.8156942075446967,0.8156942252295324,0.8156942422244571,0.8156942586626358,0.8156942745206073,0.8156942899362415,0.815694304796357,0.8156943190412346 +PVD/Moderate,0.8156785835927624,0.8156731490891987,0.8156713774348975,0.8156710553166417,0.8156708229769672,0.8156706234423747,0.8156739314532538,0.815677772114679,0.815682260050052,0.8156875372054168,0.8156939075675728,0.8156939537077692,0.8156939952592402,0.815694033220181,0.8156940591548553,0.815694083663621,0.8156941068307884,0.8156941288616727,0.8156941498100293,0.8156941699727599,0.8156941891570466,0.8156942075446967,0.8156942252295324,0.8156942422244571,0.8156942586626358,0.8156942745206073,0.8156942899362415,0.815694304796357,0.8156943190412346 +PVD/Conservative,0.8156785835927624,0.8156731490891987,0.8156713774348975,0.8156710553166417,0.8156708229769672,0.8156706234423747,0.8156739314532538,0.815677772114679,0.815682260050052,0.8156875372054168,0.8156939075675728,0.8156939537077692,0.8156939952592402,0.815694033220181,0.8156940591548553,0.815694083663621,0.8156941068307884,0.8156941288616727,0.8156941498100293,0.8156941699727599,0.8156941891570466,0.8156942075446967,0.8156942252295324,0.8156942422244571,0.8156942586626358,0.8156942745206073,0.8156942899362415,0.815694304796357,0.8156943190412346 +PFF/Advanced,0.7023130514762239,0.7023146526276195,0.7023151746047832,0.7023152695095135,0.702315337963051,0.7023153967513264,0.7023144221220573,0.7023132905595644,0.7023119682927002,0.7023104135003299,0.7023085366197396,0.7023085230255927,0.702308510783408,0.7023084995990906,0.7023084919580357,0.7023084847370921,0.7023084779114194,0.7023084714205263,0.7023084652485753,0.7023084593080906,0.7023084536558821,0.7023084482383842,0.7023084430279545,0.7023084380207909,0.7023084331776599,0.7023084285054736,0.7023084239636118,0.7023084195854209,0.7023084153884955 +PFF/Moderate,0.7023130514762239,0.7023146526276195,0.7023151746047832,0.7023152695095135,0.702315337963051,0.7023153967513264,0.7023144221220573,0.7023132905595644,0.7023119682927002,0.7023104135003299,0.7023085366197396,0.7023085230255927,0.702308510783408,0.7023084995990906,0.7023084919580357,0.7023084847370921,0.7023084779114194,0.7023084714205263,0.7023084652485753,0.7023084593080906,0.7023084536558821,0.7023084482383842,0.7023084430279545,0.7023084380207909,0.7023084331776599,0.7023084285054736,0.7023084239636118,0.7023084195854209,0.7023084153884955 +PFF/Conservative,0.7023130514762239,0.7023146526276195,0.7023151746047832,0.7023152695095135,0.702315337963051,0.7023153967513264,0.7023144221220573,0.7023132905595644,0.7023119682927002,0.7023104135003299,0.7023085366197396,0.7023085230255927,0.702308510783408,0.7023084995990906,0.7023084919580357,0.7023084847370921,0.7023084779114194,0.7023084714205263,0.7023084652485753,0.7023084593080906,0.7023084536558821,0.7023084482383842,0.7023084430279545,0.7023084380207909,0.7023084331776599,0.7023084285054736,0.7023084239636118,0.7023084195854209,0.7023084153884955 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9278050110194725,0.9278026706609483,0.9278019076983567,0.9278017689780282,0.9278016689208433,0.9278015829911608,0.9278030075854014,0.927804661558896,0.927806594270693,0.9278088668446027,0.9278116101833356,0.9278116300531218,0.9278116479468214,0.9278116642942964,0.9278116754627875,0.9278116860172259,0.9278116959939189,0.9278117054812837,0.9278117145024692,0.9278117231853331,0.9278117314468405,0.9278117393652846,0.9278117469810692,0.9278117542997507,0.9278117613786755,0.9278117682077403,0.927811774846317,0.9278117812456655,0.9278117873800684 +2/nan,0.8608221384728436,0.8608177956855882,0.86081637992871,0.8608161225187586,0.8608159368523021,0.8608157774009039,0.8608184208845163,0.8608214900104174,0.8608250763721824,0.8608292933954658,0.8608343839909939,0.860834420861831,0.8608344540657964,0.8608344844005521,0.860834505125065,0.8608345247101272,0.8608345432231123,0.8608345608280883,0.8608345775680115,0.8608345936801372,0.860834609010384,0.8608346237040347,0.8608346378360634,0.860834651416781,0.8608346645526003,0.8608346772247736,0.8608346895434729,0.8608347014182547,0.8608347128013973 +3/nan,0.7986750936716025,0.7986690497895593,0.7986670794758505,0.7986667212377113,0.7986664628452251,0.7986662409363253,0.79866991988157,0.7986741912017398,0.7986791823716837,0.798685051251887,0.7986921359118638,0.7986921872256505,0.7986922334361889,0.7986922756535988,0.798692304496266,0.7986923317531405,0.7986923575179862,0.7986923820191404,0.7986924053163856,0.7986924277399142,0.7986924490752884,0.7986924695247009,0.798692489192494,0.7986925080930181,0.7986925263743693,0.7986925440104564,0.798692561154608,0.7986925776809515,0.7986925935230723 +4/nan,0.7410147540849595,0.7410072773689951,0.7410048399535692,0.7410043967882304,0.7410040771389065,0.7410038026223225,0.7410083537341122,0.7410136376637552,0.7410198121111736,0.7410270723677368,0.7410358366611538,0.7410359001405241,0.7410359573067578,0.7410360095331644,0.7410360452139154,0.7410360789329108,0.7410361108061444,0.7410361411160876,0.7410361699366967,0.7410361976764468,0.7410362240700606,0.7410362493676672,0.7410362736983466,0.7410362970798509,0.7410363196953879,0.74103634151268,0.7410363627214074,0.7410363831658556,0.7410364027638642 +5/nan,0.6875172020793876,0.6875085309221517,0.6875057041226371,0.687505190160617,0.6875048194466268,0.6875045010754605,0.6875097792404162,0.6875159073031466,0.6875230681619768,0.6875314883146834,0.6875416528161404,0.6875417264372621,0.6875417927366333,0.6875418533069693,0.6875418946882408,0.687541933794338,0.6875419707597864,0.6875420059121864,0.6875420393373098,0.6875420715088912,0.6875421021192718,0.6875421314585421,0.6875421596764046,0.6875421867934477,0.6875422130221491,0.6875422383250747,0.6875422629222081,0.687542286632958,0.6875423093620371 +6/nan,0.6378819052513431,0.6378722510917576,0.6378691038384846,0.6378685316125962,0.6378681188737033,0.6378677644113605,0.6378736409236335,0.6378804636917533,0.6378884363539014,0.6378978110932295,0.6379091279674551,0.6379092099352938,0.6379092837512876,0.6379093511887243,0.6379093972615562,0.6379094408012687,0.6379094819576389,0.6379095210954085,0.6379095583100736,0.6379095941290779,0.6379096282098818,0.6379096608754651,0.6379096922925022,0.6379097224839156,0.6379097516862726,0.6379097798578951,0.637909807243707,0.6379098336426426,0.6379098589486115 +Year (Moderate)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9278050110194725,0.9278026706609483,0.9278019076983567,0.9278017689780282,0.9278016689208433,0.9278015829911608,0.9278030075854014,0.927804661558896,0.927806594270693,0.9278088668446027,0.9278116101833356,0.9278116300531218,0.9278116479468214,0.9278116642942964,0.9278116754627875,0.9278116860172259,0.9278116959939189,0.9278117054812837,0.9278117145024692,0.9278117231853331,0.9278117314468405,0.9278117393652846,0.9278117469810692,0.9278117542997507,0.9278117613786755,0.9278117682077403,0.927811774846317,0.9278117812456655,0.9278117873800684 +2/nan,0.8608221384728436,0.8608177956855882,0.86081637992871,0.8608161225187586,0.8608159368523021,0.8608157774009039,0.8608184208845163,0.8608214900104174,0.8608250763721824,0.8608292933954658,0.8608343839909939,0.860834420861831,0.8608344540657964,0.8608344844005521,0.860834505125065,0.8608345247101272,0.8608345432231123,0.8608345608280883,0.8608345775680115,0.8608345936801372,0.860834609010384,0.8608346237040347,0.8608346378360634,0.860834651416781,0.8608346645526003,0.8608346772247736,0.8608346895434729,0.8608347014182547,0.8608347128013973 +3/nan,0.7986750936716025,0.7986690497895593,0.7986670794758505,0.7986667212377113,0.7986664628452251,0.7986662409363253,0.79866991988157,0.7986741912017398,0.7986791823716837,0.798685051251887,0.7986921359118638,0.7986921872256505,0.7986922334361889,0.7986922756535988,0.798692304496266,0.7986923317531405,0.7986923575179862,0.7986923820191404,0.7986924053163856,0.7986924277399142,0.7986924490752884,0.7986924695247009,0.798692489192494,0.7986925080930181,0.7986925263743693,0.7986925440104564,0.798692561154608,0.7986925776809515,0.7986925935230723 +4/nan,0.7410147540849595,0.7410072773689951,0.7410048399535692,0.7410043967882304,0.7410040771389065,0.7410038026223225,0.7410083537341122,0.7410136376637552,0.7410198121111736,0.7410270723677368,0.7410358366611538,0.7410359001405241,0.7410359573067578,0.7410360095331644,0.7410360452139154,0.7410360789329108,0.7410361108061444,0.7410361411160876,0.7410361699366967,0.7410361976764468,0.7410362240700606,0.7410362493676672,0.7410362736983466,0.7410362970798509,0.7410363196953879,0.74103634151268,0.7410363627214074,0.7410363831658556,0.7410364027638642 +5/nan,0.6875172020793876,0.6875085309221517,0.6875057041226371,0.687505190160617,0.6875048194466268,0.6875045010754605,0.6875097792404162,0.6875159073031466,0.6875230681619768,0.6875314883146834,0.6875416528161404,0.6875417264372621,0.6875417927366333,0.6875418533069693,0.6875418946882408,0.687541933794338,0.6875419707597864,0.6875420059121864,0.6875420393373098,0.6875420715088912,0.6875421021192718,0.6875421314585421,0.6875421596764046,0.6875421867934477,0.6875422130221491,0.6875422383250747,0.6875422629222081,0.687542286632958,0.6875423093620371 +6/nan,0.6378819052513431,0.6378722510917576,0.6378691038384846,0.6378685316125962,0.6378681188737033,0.6378677644113605,0.6378736409236335,0.6378804636917533,0.6378884363539014,0.6378978110932295,0.6379091279674551,0.6379092099352938,0.6379092837512876,0.6379093511887243,0.6379093972615562,0.6379094408012687,0.6379094819576389,0.6379095210954085,0.6379095583100736,0.6379095941290779,0.6379096282098818,0.6379096608754651,0.6379096922925022,0.6379097224839156,0.6379097516862726,0.6379097798578951,0.637909807243707,0.6379098336426426,0.6379098589486115 +Year (Conservative)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9278050110194725,0.9278026706609483,0.9278019076983567,0.9278017689780282,0.9278016689208433,0.9278015829911608,0.9278030075854014,0.927804661558896,0.927806594270693,0.9278088668446027,0.9278116101833356,0.9278116300531218,0.9278116479468214,0.9278116642942964,0.9278116754627875,0.9278116860172259,0.9278116959939189,0.9278117054812837,0.9278117145024692,0.9278117231853331,0.9278117314468405,0.9278117393652846,0.9278117469810692,0.9278117542997507,0.9278117613786755,0.9278117682077403,0.927811774846317,0.9278117812456655,0.9278117873800684 +2/nan,0.8608221384728436,0.8608177956855882,0.86081637992871,0.8608161225187586,0.8608159368523021,0.8608157774009039,0.8608184208845163,0.8608214900104174,0.8608250763721824,0.8608292933954658,0.8608343839909939,0.860834420861831,0.8608344540657964,0.8608344844005521,0.860834505125065,0.8608345247101272,0.8608345432231123,0.8608345608280883,0.8608345775680115,0.8608345936801372,0.860834609010384,0.8608346237040347,0.8608346378360634,0.860834651416781,0.8608346645526003,0.8608346772247736,0.8608346895434729,0.8608347014182547,0.8608347128013973 diff --git a/tests/data/Offshore_Wind/Market/20/df_vom.csv b/tests/data/Offshore_Wind/Market/20/df_vom.csv index 5406c57..e667205 100644 --- a/tests/data/Offshore_Wind/Market/20/df_vom.csv +++ b/tests/data/Offshore_Wind/Market/20/df_vom.csv @@ -1,43 +1,43 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 11/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 11/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 11/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 12/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 12/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 12/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 13/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 13/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 13/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 14/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 14/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 14/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 11/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 11/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 11/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 12/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 12/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 12/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 13/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 13/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 13/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 14/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 14/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 14/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Offshore_Wind/Market/30/df_capex.csv b/tests/data/Offshore_Wind/Market/30/df_capex.csv index 566bd9c..bb0fa2d 100644 --- a/tests/data/Offshore_Wind/Market/30/df_capex.csv +++ b/tests/data/Offshore_Wind/Market/30/df_capex.csv @@ -1,43 +1,43 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,3149.9375586912693,3327.1977155792283,3068.7789312655427,2765.638791684659,2689.17185053015,2624.519972987224,2568.5159692827233,2519.1169370733032,2474.927996980385,2434.954238316404,2398.461055825877,2364.8905821794892,2333.809178282951,2304.8730835235397,2277.80517457845,2252.37878249147,2228.406142369031,2205.7299701162115,2184.2172022761124,2163.7542648261046,2144.2434436121307,2125.6000622561924,2107.750261121604,2090.6292299737743,2074.1797874752165,2058.3512289121845,2043.0983835786772,2028.3808376437507,2014.162288819266,2000.4100068819964 -Offshore Wind - Class 1/Moderate,3396.202109137979,3613.263293009509,3351.3293425835445,3034.3653473246327,2962.367847596398,2901.494828935677,2848.7642216874096,2802.2525297801026,2760.646403599347,2723.0090843200105,2688.6489038711134,2657.0406018945937,2627.7758852103925,2600.531085783052,2575.045277962124,2551.105041439869,2528.533586054818,2507.1828208619104,2486.927459874063,2467.6605673940962,2449.290140594726,2431.736452375455,2414.9299601458288,2398.809641786001,2383.3216581693086,2368.4182682385217,2354.056941485108,2340.1996262394373,2326.812142057767,2313.8636717764653 -Offshore Wind - Class 1/Conservative,3870.7653676532223,4185.561757013411,3930.3862905026176,3594.7913689644406,3539.878656955801,3493.450620490225,3453.2328259724336,3417.7582170987735,3386.0250981240465,3357.319000243359,3331.1123861154065,3307.0046380676213,3284.6843496498304,3263.904658267019,3244.4665551320395,3226.2072639271005,3208.9919462583794,3192.70765271169,3177.2588272836524,3162.5639097928033,3148.552729402965,3135.164478012114,3122.346115275012,3110.051099435265,3098.238367227227,3086.871506401352,3075.918078809436,3065.3490623273256,3055.1383874266244,3045.2625497629083 -Offshore Wind - Class 2/Advanced,3187.258065289209,3364.442345791347,3103.2969503109393,2798.406120829897,2721.0331982301354,2655.615324289676,2598.947784324275,2548.963471653528,2504.2509803474295,2463.8036120019333,2426.8780577476678,2392.9098406349826,2361.460183807209,2332.181253770823,2304.792643841808,2279.0649994868186,2254.8083311710607,2231.8634912953416,2210.095839864963,2189.390457230602,2169.648471519466,2150.784203106582,2132.722917265201,2115.3990358881174,2098.7547001525154,2082.7386045944536,2067.305043324742,2052.41312368877,2038.0261132883556,2024.1108941121051 -Offshore Wind - Class 2/Moderate,3436.4403617573994,3653.710139488464,3389.0255248976573,3070.316552659775,2997.4660254941464,2935.871782411596,2882.516422151863,2835.453659033662,2793.354582857007,2755.271336064403,2720.504055691378,2688.5212580874104,2658.909812608829,2631.3422163965224,2605.5544523490944,2581.3305715518536,2558.491689230894,2536.8879598574576,2516.392613054239,2496.8974461483435,2478.3093662616343,2460.547701685754,2443.54208588861,2427.2307737593824,2411.559288284642,2396.4793227704095,2381.9478428060606,2367.9263458852233,2354.3802465937542,2341.278362645812 -Offshore Wind - Class 2/Conservative,3916.6262527504487,4232.414908883531,3974.595779641473,3637.382510059756,3581.819191430305,3534.8410749047403,3494.146779365043,3458.2518668028624,3426.142773367054,3397.096565215799,3370.5794547376017,3346.186077735809,3323.601338212038,3302.575448739612,3282.90704267234,3264.4314151162234,3247.01213011016,3230.534900013641,3214.9030366743514,3200.034013584596,3185.8568285230963,3172.309952932541,3159.339718044899,3146.8990306763612,3134.946341043106,3123.444805482718,3112.361601519335,3101.6673631742497,3091.335712046909,3081.3428653130695 -Offshore Wind - Class 3/Advanced,3314.3378527900572,3501.603626773563,3229.581407434233,2909.981916668025,2829.5240431917155,2761.49788044978,2702.570937954215,2650.5936910112946,2604.0984592501036,2562.0384059983267,2523.6405857737936,2488.3180152563837,2455.6144230318587,2425.1681070696836,2396.687480536294,2369.9340442590446,2344.710233593374,2320.850555535142,2298.2150018321827,2276.684070851438,2256.154948580405,2236.538539245085,2217.757128355873,2199.7425231280713,2182.4345578384623,2165.7798814129533,2149.7309656139373,2134.2452873478037,2119.2846496517623,2104.8146140597323 -Offshore Wind - Class 3/Moderate,3573.45534516504,3802.6642636977376,3526.937318529204,3192.733742319295,3116.9785775868636,3052.928498433978,2997.4457962066517,2948.5065844878814,2904.7289678401,2865.127296492406,2828.973803107669,2795.715813147156,2764.9237239547833,2736.256974741118,2709.4410217274567,2684.251305857844,2660.5018100086877,2638.0367141309503,2616.724193360906,2596.451730855802,2577.122522013211,2558.6526786473714,2540.9690286284754,2524.0073649943542,2507.711038667962,2492.0298169097055,2476.91894947559,2462.3383987183065,2448.252200261924,2434.6279285456058 -Offshore Wind - Class 3/Conservative,4072.7868214035575,4404.961616743418,4136.336559964241,3782.4092970249194,3724.6306024893966,3675.779412324056,3633.462586595793,3596.1365009791166,3562.747179621037,3532.5428644436306,3504.9684850855137,3479.602514995142,3456.1172949201737,3434.253078110758,3413.8004691919105,3394.588196288702,3376.4743835752347,3359.3401866262134,3343.085062217155,3327.6231934098937,3312.880747039749,3298.7937413323093,3285.306367681632,3272.369655242399,3259.94039759126,3247.9802820649556,3236.4551775162913,3225.3345471098983,3214.5909607068756,3204.1996872333584 -Offshore Wind - Class 4/Advanced,3441.6136689352024,3637.5837804155267,3354.882452317385,3021.7298252585006,2938.182242172961,2867.5437671783943,2806.3539368807465,2752.3806814379477,2704.0999592312724,2660.424733404309,2620.552376145733,2583.873363047442,2549.913901151166,2518.2983984962593,2488.7240708535182,2460.9432603048117,2434.75081541072,2409.974887973969,2386.4700932040446,2364.1123404161526,2342.7948673770807,2322.425156894176,2302.922510118505,2284.2161155545705,2266.243497020214,2248.9492546757065,2232.2840351239383,2216.2036823172402,2200.6685324690316,2185.64282462166 -Offshore Wind - Class 4/Moderate,3710.6816828877445,3950.3357096811537,3663.7751546127924,3315.339768269773,3236.6754853825914,3170.1657818762374,3112.5524561212046,3061.733901260708,3016.2751548865026,2975.1527167173913,2937.6108719993217,2903.075722617053,2871.1011684929667,2841.3335707646197,2813.4878427379344,2787.3308019339997,2762.6692878774384,2739.341496782854,2717.2105415032333,2696.159584371084,2676.088103334121,2656.9089887675555,2638.5462586160515,2620.933240268532,2604.011109233783,2587.727703755555,2572.036555109698,2556.8960881399144,2542.26895738135,2528.121492080342 -Offshore Wind - Class 4/Conservative,4229.188277653095,4576.022485212887,4296.817819782882,3927.659797021042,3867.662309221393,3816.9351560812092,3772.993297308502,3734.2338309619863,3699.5623068487457,3668.198098191538,3639.5648190490956,3613.224755583528,3588.837665908912,3566.1338285893394,3544.8958071362053,3524.9457525636644,3506.13634078969,3488.344163575065,3471.464816676449,3455.4091876495063,3440.100608019242,3425.4726390099017,3411.4673288767995,3398.0338262166924,3385.1272654112313,3372.707862530284,3360.7401757366156,3349.192495532077,3338.0363384170423,3327.2460236052934 -Offshore Wind - Class 5/Advanced,3611.3707471824555,3808.360987228583,3513.0470545311064,3170.7761958661504,3083.1076407705223,3008.9849335870967,2944.776924083708,2888.1414459079615,2837.479284316775,2791.649784523766,2749.810729221147,2711.322529300767,2675.688022037722,2642.513089454216,2611.4800125343336,2582.3289176702615,2554.8445343585877,2528.8465380154707,2504.1823727674014,2480.721827175162,2458.3528729743916,2436.978429575782,2416.5138176717733,2396.884733000469,2378.025617751393,2359.878339496027,2342.3911104883477,2325.5175966902543,2309.216177904841,2293.4493292705793 -Offshore Wind - Class 5/Moderate,3893.7105005840413,4135.79598749121,3836.502380727546,3478.868405297917,3396.324018450817,3326.5337337902674,3266.0786393798626,3212.753466919682,3165.0524746958276,3121.9016784291753,3082.508087848728,3046.269497400751,3012.7178031881786,2981.4819231646925,2952.2627087777732,2924.815475857695,2898.937536317593,2874.459105424613,2851.2365440937383,2829.1472516570434,2808.0857478270855,2787.9606263098913,2768.692157246638,2750.210379409703,2732.453566798662,2715.3669847864576,2698.901872586089,2683.014604352908,2667.665992562603,2652.820705656636 -Offshore Wind - Class 5/Conservative,4437.792355400741,4790.857492600433,4499.3895911966165,4121.39102766721,4058.434172776776,4005.2049104130597,3959.0956260442317,3918.424354831064,3882.0426629889553,3849.1314194419115,3819.0858080985213,3791.4465249514637,3765.856545734804,3742.032845043244,3719.747261365977,3698.8131733425944,3679.07599015281,3660.406216464509,3642.694298310701,3625.8467277890927,3609.7830547636563,3594.433563375983,3579.737443420266,3565.6413352554246,3552.0981602732095,3539.0661722070986,3526.5081810565503,3514.390913257171,3502.68448036499,3491.361934892854 -Offshore Wind - Class 6/Advanced,3585.792778451342,3785.926313726197,3492.004994875968,3148.3187911661485,3061.2711591819693,2987.6734350089655,2923.9201864742877,2867.6858359011235,2817.382495177621,2771.8775883424464,2730.3348631934414,2692.119260589427,2656.737139020438,2623.7971718967756,2592.98389048576,2564.0392617657403,2536.749539912597,2510.9356775130946,2486.446199189094,2463.151815739592,2440.9412923539194,2419.7182360277448,2399.398567204915,2379.9085078924263,2361.1829646008996,2343.1642166317506,2325.8008430319105,2309.0468379296913,2292.8608759082476,2277.205697880409 -Offshore Wind - Class 6/Moderate,3866.132826508444,4111.432427166178,3813.522924230309,3454.2289003786864,3372.2691441036072,3302.9731575486107,3242.946243633292,3189.9987531363467,3142.6356089411097,3099.790433391603,3060.6758526660315,3024.6939264041007,2991.379866111035,2960.36521797385,2931.3529521957153,2904.10011761204,2878.4054616987705,2854.100402243895,2831.0423175035344,2809.109475143774,2788.1971419540264,2768.214559036415,2749.082561228455,2730.731682811353,2713.100634966525,2696.13507073151,2679.786574673459,2664.011829933029,2648.771926536274,2634.031783164678 -Offshore Wind - Class 6/Conservative,4406.361155989778,4762.635030495767,4472.439646399393,4092.2007788076576,4029.68982343254,3976.837563737238,3931.054853934236,3890.671641903072,3854.5476277798875,3821.869482083293,3792.036672404769,3764.593147813003,3739.1844127094664,3715.5294462504203,3693.401702906466,3672.615883085481,3653.0184908753017,3634.4809481101174,3616.8944767521175,3600.1662311799996,3584.2163310555234,3568.9755542912535,3554.3835213769994,3540.387250597768,3526.939996785232,3514.0003093458345,3501.5312616816964,3489.499815892456,3477.87629522265,3466.633943043953 -Offshore Wind - Class 7/Advanced,3618.0855859469566,3843.103249403721,3542.980080026574,3176.6718106905673,3088.840248179364,3014.579720189832,2950.252324873857,2893.5115409483205,2842.755180154017,2796.8404668165367,2754.9236176428135,2716.3638542982126,2680.6630896532815,2647.426472922975,2616.3356943373064,2587.1303970898393,2559.594910411771,2533.548574430919,2508.838549617468,2485.3343824222393,2462.9238362799865,2441.5096500936233,2421.0069871062633,2401.3414048976283,2382.447223761662,2364.266203180728,2346.7464591167322,2329.8415713799113,2313.5098423864247,2297.713677502513 -Offshore Wind - Class 7/Moderate,3900.9503106277666,4173.525317505398,3869.19141727991,3485.3368744914264,3402.6390079028665,3332.7189579698957,3272.1514557675805,3218.72713260806,3170.937447061334,3127.706417924734,3088.239580472775,3051.9336094347263,3018.319530539803,2987.0255717665273,2957.7520283374884,2930.253761126972,2904.3277051779683,2879.803760066659,2856.5380196312412,2834.4076552449965,2813.306990494641,2793.144449128984,2773.8401530426822,2755.324010924994,2737.5341820046337,2720.415829883161,2703.9201031097105,2688.003294723479,2672.6261443364347,2657.753254695948 -Offshore Wind - Class 7/Conservative,4446.043809550139,4834.5627053178805,4537.726778617326,4129.054177804271,4065.9802634482467,4012.652028716599,3966.4570105830157,3925.710116829915,3889.2607783207086,3856.288340919743,3826.1868639646855,3798.496189436657,3772.8586292330374,3748.990631702378,3726.663611099455,3705.690599067545,3685.916717346354,3667.2122298253107,3649.4673788371483,3632.588482614706,3616.4949414361827,3601.1169098162813,3586.3934644811243,3572.2711465748407,3558.702789953096,3545.646570728023,3533.065229749476,3520.9254315855255,3509.197232218816,3497.8536340571154 -Offshore Wind - Class 8/Advanced,4510.489735625426,4796.833830108398,4429.4780383958205,3979.6455900272904,3874.019364994491,3784.713664216639,3707.353547430006,3639.117088461266,3578.0774959295813,3522.860467965601,3472.4512708967814,3426.0793047857505,3383.1455701189293,3343.175219396356,3305.785453332296,3270.663166867028,3237.548994363556,3206.225674284371,3176.509401831872,3148.243293585704,3121.292373867891,3095.5396764964125,3070.8831767990705,3047.233350331447,3024.511210688041,3002.6467178303315,2981.577476021219,2961.247660346861,2941.607125298647,2922.6106595751717 -Offshore Wind - Class 8/Moderate,4851.300725359157,5195.2255098761025,4823.211278586806,4352.748922128634,4253.548157845549,4169.6751067235555,4097.020965123024,4032.9354704500074,3975.6090420105675,3923.7509795477044,3876.408277727483,3832.857213793361,3792.5352266054883,3754.996354615026,3719.881085004958,3686.8953595410194,3655.795590331942,3626.377732306874,3598.4691618925012,3571.9225392099474,3546.6110994296378,3522.4249916632357,3499.2683976094163,3477.0572387800435,3455.7173336752944,3435.182902936401,3415.3953464874226,3396.302235358966,3377.856474496959,3360.0156028965503 -Offshore Wind - Class 8/Conservative,5478.959424220935,5954.366513365788,5590.120125251637,5091.118845027945,5013.9471617111185,4948.699433160037,4892.179279834887,4842.324971394328,4797.728772834921,4757.386604075132,4720.557089518095,4686.677220362611,4655.309360967013,4626.1065825181295,4598.789207641863,4573.128478333219,4548.934899201304,4526.049736574013,4504.338700641898,4483.687170650222,4463.996531882109,4445.181327556776,4427.167017325071,4409.888193641932,4393.2871481695865,4377.312708884512,4361.91928877399,4347.066101541143,4332.716510325105,4318.837483251141 -Offshore Wind - Class 9/Advanced,4592.412240325433,4878.520900161457,4505.322954261886,4051.926551444482,3944.3818728902497,3853.4541427717863,3774.68896026003,3705.2131454877667,3643.06491141178,3586.8449951811062,3535.5202328575488,3488.3060283568198,3444.5925027390845,3403.8961840092975,3365.827320227329,3330.067119511795,3296.3515054550667,3264.459270471555,3234.2032713790795,3205.423775336602,3177.9833551484044,3151.762920215129,3126.658592824846,3102.5792225308282,3079.4443883241183,3057.182778052583,3035.7308627063826,3015.0318034425804,2995.034543976597,2975.6930518493987 -Offshore Wind - Class 9/Moderate,4939.413265187224,5283.696940239805,4905.797996583303,4431.806433603402,4330.803919276628,4245.407510198518,4171.433775913908,4106.184318002691,4047.816688966744,3995.016745995366,3946.8141746399706,3902.472107411538,3861.41776556186,3823.197087692807,3787.444031277251,3753.8591972003355,3722.194573366033,3692.2424087016457,3663.826944330086,3636.798164287922,3611.0270013587074,3586.4016094694484,3562.8244300033125,3540.2098573829217,3518.482362774879,3497.5749720920953,3477.4280209252015,3457.988128055108,3439.2073430561486,3421.0424337185527 -Offshore Wind - Class 9/Conservative,5578.471917429091,6055.76563864837,5685.838443957752,5183.587120527139,5105.013793938786,5038.580992887334,4981.034283068805,4930.274487628623,4884.868303346995,4843.793413374313,4806.294976758643,4771.799758959704,4739.8621757071905,4710.128997036833,4682.3154658886615,4656.188669403146,4631.55567044848,4608.25485232638,4586.149486166852,4565.122869397029,4545.07459619417,4525.917657654788,4507.5761595785,4489.983506445043,4473.080941779563,4456.816364138317,4441.143358527047,4426.020397861111,4411.41017985669,4397.279072692238 -Offshore Wind - Class 10/Advanced,4693.593633091843,4988.08641403548,4606.348408716344,4141.199802713687,4031.2856678059543,3938.354590885632,3857.8540304393655,3786.847503846305,3723.330001387448,3665.8714312364054,3613.4158664797155,3565.16142457874,3520.484789559393,3478.8918374277987,3439.9842291131263,3403.4361490164188,3368.9777025200665,3336.3828083271464,3305.4602000612094,3276.046625599743,3248.0016299101662,3221.203498553605,3195.5460651534763,3170.936171009293,3147.2916232525013,3124.539538560417,3102.614988233154,3081.4598811374785,3061.02203610156,3041.254406465532 -Offshore Wind - Class 10/Moderate,5048.239887769589,5402.362204212094,5015.803533832917,4529.449311454314,4426.221479682657,4338.943591513471,4263.340045907193,4196.652992526923,4136.999390523117,4083.036143499693,4033.771558751459,3988.452533905651,3946.4936705822724,3907.4309033673826,3870.8901249759947,3836.5653398428813,3804.2030715957258,3773.5909919283918,3744.5494695919183,3716.925183426539,3690.5862225684946,3665.4182767188363,3641.3216378202615,3618.208814207842,3596.002612974453,3574.634584439993,3554.043749651075,3534.1755512777086,3514.9809824361846,3496.415858411825 -Offshore Wind - Class 10/Conservative,5701.3784703638485,6191.77060566147,5813.335277944334,5297.793454134462,5217.48897663838,5149.592508349757,5090.777912299796,5038.899761944941,4992.493175102436,4950.513310933694,4912.188697606355,4876.933470906207,4844.292229317729,4813.903960408995,4785.47763326777,4758.775203429108,4733.599482912914,4709.785294233728,4687.19289607041,4665.70301462429,4645.213031901668,4625.63402199301,4606.888418574329,4588.908158873049,4571.633191874182,4555.010268219474,4538.991950285704,4523.5357960511465,4508.603681376969,4494.161233455327 -Offshore Wind - Class 11/Advanced,5025.152235767293,5327.1415155794575,4920.468956681549,4433.736934668828,4316.058391541485,4216.562601009914,4130.37542697444,4054.352951712104,3986.348530272403,3924.831048183033,3868.669987145059,3817.0068190994148,3769.174196613488,3724.643090443021,3682.987022578014,3643.857161587048,3606.9645473156784,3572.067127932515,3538.9601258759762,3507.468756784107,3477.442643786607,3448.751474454996,3421.2815827486324,3394.9332291739383,3369.618414702989,3345.2591074862967,3321.785792217062,3299.136274165432,3277.254686046595,3256.090657793073 -Offshore Wind - Class 11/Moderate,5404.850939770007,5769.576866045625,5357.846040116647,4849.412649142283,4738.89273408968,4645.449477354749,4564.505246572449,4493.1073750081305,4429.239802543504,4371.464555552131,4318.719887490901,4270.19949633026,4225.2766307559705,4183.454443461956,4144.332399973671,4107.5828889938975,4072.934528409352,4040.159990899922,4009.066955944725,3979.491271674422,3951.2917089533516,3924.34588252637,3898.5470408921215,3873.8015119157803,3850.026649731481,3827.1491693278035,3805.103784157191,3783.8320829232653,3763.2815968631767,3743.4050200243632 -Offshore Wind - Class 11/Conservative,6104.127669960085,6612.643709530002,6209.763837181824,5672.033137461899,5586.055897807744,5513.363177454675,5450.393878887276,5394.851021191807,5345.166241925494,5300.220891992037,5259.18900227134,5221.443322708103,5186.49628191827,5153.9613653095585,5123.526983350871,5094.938275956581,5067.984125655404,5042.487686713506,5018.29934638909,4995.291405302334,4973.353996455632,4952.391912153547,4932.322106734936,4913.0717094273095,4894.576427171699,4876.779249039468,4859.629386381866,4843.0813990442875,4827.094469773155,4811.631797642421 -Offshore Wind - Class 12/Advanced,5239.794171488235,5541.735728908452,5119.669475943366,4623.117441663448,4500.4124338431775,4396.666827967948,4306.79829643297,4227.528633725751,4156.619504135816,4092.474393903689,4033.9144963155436,3980.044612557714,3930.1688904403154,3883.7357040183892,3840.3003589053365,3799.4991238517473,3761.030696198118,3724.64268522755,3690.121566608182,3657.2850903228887,3625.9764563760555,3596.0597862368077,3567.4165587879106,3539.942774311028,3513.5466750300807,3488.146896080692,3463.6709529126815,3440.0539942404184,3417.237766490757,3395.169748113383 -Offshore Wind - Class 12/Moderate,5635.711143315315,6001.993783296518,5574.753355803869,5056.548128683152,4941.307519134219,4843.872972073216,4759.471328347902,4685.023802436827,4618.428221199446,4558.18519009544,4503.187611650513,4452.594743838014,4405.753064589511,4362.144504502056,4321.351420864198,4283.032208947337,4246.903894953123,4212.729441611628,4180.30831371574,4149.469347892121,4120.065282611735,4091.96850511451,4065.067704166807,4039.2652065672837,4014.474836354309,3990.620178255733,3967.6331571058054,3945.4528666561273,3924.0245970183505,3903.2990216362055 -Offshore Wind - Class 12/Conservative,6364.856443437321,6879.0220422101975,6461.160236945745,5914.305632896509,5824.656002779045,5748.858320530822,5683.199381629884,5625.284093024488,5573.47710199279,5526.611977999015,5483.827471875326,5444.469541509239,5408.029789627103,5374.105192238233,5342.3708507261645,5312.561019034146,5284.455562120768,5257.870080548575,5232.648571089072,5208.657879872547,5185.783447095297,5163.925998406175,5142.998940971607,5122.926291451979,5103.641010605521,5085.083652366211,5067.201258723384,5049.946448613522,5033.276661334514,5017.153524063256 -Offshore Wind - Class 13/Advanced,5379.844542587816,5679.373101865575,5247.626378679358,4746.685141491247,4620.700447233193,4514.181905985457,4421.911348573177,4340.522948885889,4267.718544483928,4201.858949636906,4141.7338502258735,4086.424120366372,4035.215308978137,3987.5410461366237,3942.9447515658576,3901.0529721275916,3861.5563518785693,3824.1957541472966,3788.751947476608,3755.0378106308326,3722.8923526295866,3692.176063150734,3662.767253218553,3634.5591433873587,3607.457523359052,3581.378853531265,3556.248711970817,3532.0005140326502,3508.574449129305,3485.9165919029165 -Offshore Wind - Class 13/Moderate,5786.343670319172,6151.062359866955,5714.084259151747,5191.700659245975,5073.379873338036,4973.34107427262,4886.683524849815,4810.246149091579,4741.870586511297,4680.017366421589,4623.549800603359,4571.604675492151,4523.511001537943,4478.736862264841,4436.853452115139,4397.5100358739155,4360.416076356902,4325.328200709882,4292.040513776619,4260.377277291487,4230.187293686911,4201.339539340901,4173.719727868681,4147.227575438101,4121.774602757472,4097.282352110446,4073.6809288032655,4050.9077986719312,4028.9067895301623,4007.6272564106475 -Offshore Wind - Class 13/Conservative,6534.977726397139,7049.872939604118,6622.645281221613,6072.384494694289,5980.338689544756,5902.515070173829,5835.101184712371,5775.637923534758,5722.4462238519045,5674.328478516117,5630.400418702372,5589.990520916751,5552.576799331444,5517.745457841906,5485.162913869987,5454.556318439881,5425.699652692374,5398.403588521287,5372.50795300952,5347.876033321446,5324.390207673733,5301.948548288539,5280.462147859987,5259.8529921490535,5240.052250074367,5220.998886682376,5202.638528489061,5184.922528019416,5167.807186999522,5151.25310696902 -Offshore Wind - Class 14/Advanced,5442.550801566765,5781.125753682782,5338.918091864818,4802.011436780572,4674.558293238716,4566.798195812047,4473.452153518482,4391.115108934808,4317.462112756431,4250.834873272463,4190.008969214574,4134.0545615735555,4082.2488717879064,4034.0189284525227,3988.902829494341,3946.522768889258,3906.565784910667,3868.7697204482647,3832.9127887322893,3798.8056874839986,3766.2855492483204,3735.2112376021573,3705.4596451904326,3676.9227479702386,3649.505237549414,3623.1226006067595,3597.6995477637643,3573.1687182797145,3549.469604428382,3526.5476523100497 -Offshore Wind - Class 14/Moderate,5853.787991778634,6261.265879759649,5813.490829601092,5252.2139554021605,5132.514049003843,5031.309220178185,4943.6416098338095,4866.313297201464,4797.140764429748,4734.566597106914,4677.44085803143,4624.890272215524,4576.236029205772,4530.940012627369,4488.568418861397,4448.766424602091,4411.240106229052,4375.743254188768,4342.067573457335,4310.035277403394,4279.4934061345,4250.309408846773,4222.3676670590185,4195.5667280532725,4169.817081243113,4145.0393544266735,4121.162838233358,4098.124269615007,4075.8668216549563,4054.3392590795384 -Offshore Wind - Class 14/Conservative,6611.147958174135,7176.179708628229,6737.857872575057,6143.162843720874,6050.04417335192,5971.313459362865,5903.113812802352,5842.957461215599,5789.145771034982,5740.467176073036,5696.0271006660305,5655.146194193112,5617.296386676974,5582.059058898661,5549.096740116462,5518.133401088226,5488.940388529708,5461.326167568871,5435.128698349091,5410.209674540652,5386.450103387145,5363.746869063458,5342.01002798014,5321.160656581722,5301.129121507222,5281.853676393386,5263.279313991083,5245.356819801271,5228.041986212769,5211.294955545622 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,5462.550832369848,5094.404759063653,4875.5549262092645,4722.020175198692,4263.651146110876,3829.295613124674,3410.728337949633,3343.7774992451323,3285.5174365197136,3207.2812724221576,3141.08145831941,3083.8665548677945,3033.5990170228683,2988.8537384617885,2958.8949081013798,2931.03615273454,2905.0183721997228,2880.626813817036,2857.6815376796812,2836.0305427943017,2815.5436693022525,2796.109383287182,2777.6312289765,2760.02494615507,2743.21658539724,2727.1416211172086,2711.7421798514206,2696.967261995978,2682.7713005134847 +Offshore Wind - Class 1/Moderate,6217.537549003377,6050.594891259246,5931.2557072685795,5838.925802633735,5763.930885101322,5700.97021105834,5291.544282275952,4888.852075107402,4491.460278945741,4072.51283498425,3663.0000960065295,3615.862270810396,3574.2345093406543,3537.008235424742,3511.991599288189,3488.66149787881,3466.8138219123107,3446.2791640087826,3426.9151687521285,3408.6011001235547,3391.233850228222,3374.724391496717,3358.9956701796727,3343.980167236275,3329.6190113846337,3315.8598725964,3302.656518621953,3289.967817172063,3277.756959836958 +Offshore Wind - Class 1/Conservative,7549.867055466588,7524.346964544596,7501.037928189001,7479.5964751544225,7459.752640146307,7441.2903400603145,7424.034734950038,7407.84169550011,6874.463003342234,6313.370793819921,5758.409845373221,5208.082210940681,4661.376657071959,4117.577748019326,4100.26493465772,4084.0740017131716,4068.8719067407287,4054.548002773674,4041.008827494427,4028.175109779539,4015.978997982083,4004.3617316888726,3993.272200427305,3982.66605671573,3972.5038312954784,3962.750933130862,3953.3765407221345,3944.3531586306726,3935.6561740041584 +Offshore Wind - Class 2/Advanced,5358.739142998236,4997.589328397251,4782.898624109471,4632.281715654107,4182.623529780819,3756.522615291665,3345.909947900305,3280.231438444361,3223.078621467056,3146.329206691839,3081.3876415122254,3025.26002744198,2975.9477343518092,2932.0528187513814,2902.663410055368,2875.334052750732,2849.810635767615,2825.882619436882,2803.3735007815626,2782.133828788493,2762.0364370540406,2742.9714546924165,2724.8444215677036,2707.5726296266243,2691.083792474087,2675.3142714739247,2660.2075235870307,2645.713436159141,2631.787107365084 +Offshore Wind - Class 2/Moderate,6099.377897155915,5935.607747380369,5818.536715338725,5727.961307946685,5654.391607605821,5592.627539486479,5190.982487228406,4795.942992362201,4406.103572325649,3995.1177208761983,3593.3875214533555,3547.1455153865654,3506.308802120767,3469.790092274592,3445.2488611413337,3422.362012811054,3400.929540141509,3380.7851400765067,3361.7891180488486,3343.823177151232,3326.785983388085,3310.5901722205545,3295.16046379854,3280.4303368995647,3266.3420289287787,3252.8444294135797,3239.891971316572,3227.4444092981566,3215.4657110294934 +Offshore Wind - Class 2/Conservative,7406.3874307080805,7381.352390366644,7358.4863853527395,7337.4523748058255,7317.985493391741,7299.874203623014,7282.946548139545,7267.061169343569,6743.818981066585,6193.3899017697695,5648.975449671825,5109.10650357437,4572.7905668380645,4039.326284040601,4022.3425289928423,4006.4591458335417,3991.546085572757,3977.494364274333,3964.21240438866,3951.6227086915546,3939.658312485724,3928.26178578243,3917.383126796111,3906.9784315199345,3897.0093393822713,3887.441702822251,3878.245587289759,3869.393608214876,3860.8620396949195 +Offshore Wind - Class 3/Advanced,5563.666194857099,5188.705465783053,4965.804712217284,4809.427731107721,4342.574030961793,3900.178299552324,3473.8631867267977,3405.6729467788646,3346.3344641684057,3266.6501330575466,3199.2249980367915,3140.950965854653,3089.752906975992,3044.179439195086,3013.6660435766357,2985.291526998198,2958.792132812655,2933.9490061980596,2910.5791029239003,2888.527317673103,2867.6611623442363,2847.867218252979,2829.0469231213624,2811.114797178504,2793.9954497055987,2777.6226920862823,2761.9383182508886,2746.889887302366,2732.431056122389 +Offshore Wind - Class 3/Moderate,6332.62824425191,6162.59523224895,6041.0472110659675,5947.008043619602,5870.624939042819,5806.498813182058,5389.494232391682,4979.34787876988,4574.600276695524,4147.897677749075,3730.8046237328062,3682.7941509664915,3640.395852003069,3602.4805290910094,3577.0010161147275,3553.2388593653677,3530.9867343662136,3510.0719076762357,3490.3494738991394,3471.696590510754,3454.00771050475,3437.1928084933766,3421.172724221887,3405.879495174652,3391.252365301811,3377.238561100198,3363.790852501856,3350.8673311366247,3338.4304125138055 +Offshore Wind - Class 3/Conservative,7689.620050473284,7663.627437134304,7639.887121519657,7618.048758524303,7597.837393762009,7579.033507198603,7561.458489351737,7544.965660925851,7001.713778059379,6430.2353883344795,5865.001678369514,5304.48731653311,4747.661667351704,4193.796766914002,4176.163542997469,4159.672821076962,4144.189452202149,4129.6002394261195,4115.8105008755465,4102.73930239642,4090.317351048657,4078.4849994694414,4067.19036110524,4056.387758049952,4046.037499307501,4036.103996023863,4026.5560940931773,4017.3657437332995,4008.5077777483943 +Offshore Wind - Class 4/Advanced,5975.833019742907,5573.094469456032,5333.680820228931,5165.719279093875,4664.280086695629,4189.110790265383,3731.213396644922,3657.97153506216,3594.2372192017824,3508.6496839396987,3436.2295811919234,3373.638432539796,3318.6475552929614,3269.697913733989,3236.9240161071007,3206.4475397671245,3177.98499343761,3151.3015572032164,3126.2003282454148,3102.5147817706065,3080.1028949688057,3058.8426013967687,3038.628132310759,3019.367466686351,3000.9797812382362,2983.394230864478,2966.5477312724283,2950.3845155039116,2934.854692642071 +Offshore Wind - Class 4/Moderate,6801.761183217273,6619.1318233949605,6488.579378668923,6387.573443592643,6305.531822094643,6236.6551939994615,5788.758157491227,5348.227348553873,4913.495194579753,4455.1817107127035,4007.1895488563277,3955.6225189303327,3910.0833095790017,3869.359017179189,3841.99196451515,3816.4694344816667,3792.568802720853,3770.1046967594084,3748.921124330627,3728.886373414007,3709.887136193929,3691.8264025542844,3674.6196905425268,3658.1932724704134,3642.4826227521417,3627.430754873791,3612.986669231462,3599.105907474802,3585.7475590519857 +Offshore Wind - Class 4/Conservative,8259.281523874955,8231.363342882703,8205.864317014495,8182.408047019821,8160.699511276999,8140.502559446241,8121.625610406816,8103.9108979927505,7520.413786396996,6906.599295051689,6299.492027699934,5697.453566632146,5099.377331312438,4504.481143033195,4485.541553175938,4467.829169004659,4451.198641648249,4435.528791613096,4420.717508822699,4406.677872213025,4393.335821489715,4380.626831066969,4368.49535572402,4356.89261323105,4345.775475662155,4335.106247657932,4324.850892526213,4314.979697454295,4305.465499609663 +Offshore Wind - Class 5/Advanced,6282.856400383134,5859.426312976391,5607.712002763843,5431.121106911791,4903.919131998218,4404.336990394094,3922.9139229701746,3845.90906670065,3778.9002436638907,3688.91532299003,3612.774466531764,3546.9676819851466,3489.1514266823465,3437.686839438965,3403.2291788025045,3371.186903754147,3341.2619992172013,3313.2076714562813,3286.816817732078,3261.9142654920715,3238.350896329211,3215.9983242841176,3194.745237177849,3174.494957500406,3155.162670693132,3136.673651249446,3118.961710552984,3101.9679773218536,3085.640232396413 +Offshore Wind - Class 5/Moderate,7151.218784281058,6959.206384291097,6821.946382965393,6715.751127323762,6629.494388563569,6557.079053170072,6086.1701084333035,5623.006007892007,5165.9382447845255,4684.077800322827,4213.068962883639,4158.852503535129,4110.973631920612,4068.157136205224,4039.3838248980423,4012.5501615695575,3987.42165891054,3963.8032988704326,3941.531439241944,3920.467161538803,3900.4918362475946,3881.503242423113,3863.4124633646497,3846.142223585428,3829.624449701114,3813.7990508740713,3798.613031863727,3784.018940864715,3769.9743151633556 +Offshore Wind - Class 5/Conservative,8683.622841160915,8654.270351743377,8627.461190398502,8602.799777589971,8579.97601355234,8558.741330650955,8538.894502187832,8520.269668581588,7906.793991996092,7261.443230368062,6623.144272666011,5990.174662702622,5361.370722559387,4735.910139057796,4715.997565453123,4697.375170958373,4679.8902893679615,4663.415310803441,4647.842914359215,4633.082076829197,4619.054414039568,4605.692628686925,4592.937849489374,4580.738965974315,4569.05063284176,4557.833048226926,4547.050955881901,4536.672536488602,4526.66962939618 +Offshore Wind - Class 6/Advanced,6054.327951395894,5646.2993008916155,5403.740750003257,5233.573032524783,4725.547130414371,4244.13636941661,3780.224348597275,3706.0204792688073,3641.448993823569,3554.7372499016396,3481.3657828037544,3417.9525427105277,3362.2392449876024,3312.6466758134006,3279.4423858770924,3248.565562646515,3219.729167046685,3192.6951639698427,3167.264211485968,3143.2674565586763,3120.561324216123,3099.0217523783913,3078.5416418772934,3059.0279738700683,3040.3988163843655,3022.5823264999117,3005.514532974426,2989.1391145062103,2973.405182360072 +Offshore Wind - Class 6/Moderate,6891.104950175169,6706.076724201667,6573.809362360196,6471.476883239043,6388.357507068228,6318.576079478668,5864.795684317246,5418.478415974113,4978.035969393947,4513.70231489282,4059.8255748275124,4007.5811371193035,3961.443680240505,3920.184668080688,3892.4579573404626,3866.600271214404,3842.385770152208,3819.626420831674,3798.1647896929426,3777.866725604021,3758.618033799659,3740.320041133183,3722.8872678337116,3706.2450992633676,3690.3282337554206,3675.0784652402026,3660.4447941138183,3646.3815424701647,3632.8477997574205 +Offshore Wind - Class 6/Conservative,8367.770320398857,8339.48560747076,8313.651536378682,8289.887273123944,8267.893472205405,8247.43121156567,8228.306249235115,8210.358934279791,7619.19746916776,6997.320273052247,6382.238330681363,5772.292048423035,5166.359656728911,4563.649220445412,4544.460841216094,4526.515965372261,4509.6670266687215,4493.791293450005,4478.785325215162,4464.561424819229,4451.0439798059915,4438.168131983535,4425.877338312755,4414.122151351611,4402.8589996993815,4392.049522784438,4381.65957304591,4371.658772458867,4362.019625584684 +Offshore Wind - Class 7/Advanced,6421.601266263206,5988.820290613011,5731.547467050367,5551.056875399363,5012.212688734152,4501.598224119789,4009.5438457884584,3930.838485335038,3862.3498977043,3770.377877246376,3692.5556968900287,3625.295534501015,3566.202626070197,3513.6015237408124,3478.382860319226,3445.6330212011326,3415.0473391875917,3386.373366239308,3359.3996757375103,3333.9474364624434,3309.863649602413,3287.0173792178434,3265.2949848870057,3244.5975717258207,3224.838329538955,3205.9409806579697,3187.8378951733484,3170.469093116158,3153.780581427489 +Offshore Wind - Class 7/Moderate,7309.139612095586,7112.887038516299,6972.595886819772,6864.055647217157,6775.89396238266,6701.87945680084,6220.5713602231,5747.179178251301,5280.018150057534,4787.51663824246,4306.1064315882195,4250.69281197255,4201.756474658073,4157.994601502596,4128.585901652064,4101.1595342313185,4075.476022839443,4051.3361364151237,4028.5724632151287,4007.0432021668807,3986.6267303019517,3967.2187201697593,3948.7284811703275,3931.0768530489104,3914.194321128019,3898.019464145569,3882.498067305242,3867.5817918520374,3853.2269555165312 +Offshore Wind - Class 7/Conservative,8875.383790929918,8845.383273936757,8817.98185197444,8792.775962959942,8769.448078924646,8747.744532273511,8727.459439822973,8708.423394193125,8081.400338044277,7421.798180581692,6769.403486705676,6122.456104869517,5479.766192140526,4840.493585478835,4820.141306593594,4801.107589206534,4783.23655191965,4766.397813136889,4750.481612841166,4735.394710452311,4721.057391372057,4707.4003626603235,4694.364087822995,4681.8955716195005,4669.949247012442,4658.484092581294,4647.463854259805,4636.856269255077,4626.632400835331 +Offshore Wind - Class 8/Advanced,14412.683966652536,10194.869601494867,9179.229452772466,8615.644693043976,7827.9260980224235,7138.047582230808,6507.660547861349,6321.684172730156,6164.393079155067,5504.442350486707,5127.996867726996,4869.7148063506875,4675.460752031988,4521.027964517991,4181.32647681124,3955.8994689532415,3789.4485139119115,3658.6606949270113,3551.6090894147055,3461.4120769098504,3383.755867003581,3315.7674080971583,3255.442083151268,3201.3281773540753,3152.3428360723738,3107.6579809550435,3066.6269148509114,3028.735539578943,2993.56854097348 +Offshore Wind - Class 8/Moderate,15310.177213428451,12678.222916057546,11849.723263859665,11364.352716225316,11025.466224362599,10767.234497377967,10137.428525886833,9542.385214837215,8972.557992722874,7911.509016245191,7115.361849729815,6854.491558455669,6655.757965015436,6496.126765702345,6139.546404741941,5898.483029197435,5718.0374502403065,5574.708052575891,5456.331430674453,5355.822630867479,5268.705440094559,5191.977977322759,5123.532628486631,5061.834970721061,5005.734962958142,4954.348981625986,4906.983875586392,4863.086964349291,4822.209784006486 +Offshore Wind - Class 8/Conservative,16893.98853843166,15874.069079467374,15381.996962143381,15059.962291570517,14822.014770086786,14634.075908023846,14479.206186946883,14347.77854467047,13617.880972305991,12472.287069859833,11538.619138826649,10697.274903780875,9907.486722659387,9150.512241029572,8830.724213877127,8610.631986324295,8443.699750238353,8309.711484371428,8198.086212207783,8102.60464292073,8019.307544217199,7945.521539034585,7879.359087685128,7819.438544378004,7764.719517193688,7714.399094976894,7667.845104376691,7624.550986283925,7584.105196068877 +Offshore Wind - Class 9/Advanced,15334.923773401753,10847.21961528312,9766.590560444442,9166.943093849852,8328.81992726507,7594.797373894855,6924.073089771688,6726.196622283058,6558.840756878646,5856.661025758063,5456.127543127564,5181.318394895795,4974.634406682637,4810.319780701124,4448.881485732,4209.0299051236,4031.9280154142275,3892.7712722983247,3778.8697547702554,3682.9011392659736,3600.2759049094507,3527.937068921801,3463.7515174356276,3406.17496027115,3354.0551389863795,3306.510979989622,3262.8544321030654,3222.538469140551,3185.121279316132 +Offshore Wind - Class 9/Moderate,16289.84590022825,13489.478050015561,12607.964087828019,12091.535668369252,11730.964477535103,11456.20898975613,10786.102909527173,10152.983959419329,9546.694570497915,8417.75115177491,7570.660148319435,7293.097243214567,7081.6471202797065,6911.8013655180175,6532.404114379638,6275.91568689869,6083.923686750289,5931.422897274402,5805.471614638324,5698.531432173666,5605.839762957256,5524.20259049191,5451.377484367961,5385.732013785848,5326.042299120715,5271.36817376157,5220.972471694673,5174.266480101112,5130.773796159257 +Offshore Wind - Class 9/Conservative,17975.002307673658,16889.820096893905,16366.26115672923,16023.62020706997,15770.446864711112,15570.482185180259,15405.702575853637,15265.8652097631,14489.262976229513,13270.364682251466,12276.953265231648,11381.772850492516,10541.447609706373,9736.035810799354,9395.785190401062,9161.609643969132,8983.995873452806,8841.433908958357,8722.665920531352,8621.074709565988,8532.447487042864,8453.94002722631,8383.544054409776,8319.789338707838,8261.568966978499,8208.028584987751,8158.4957740450745,8112.431268773591,8069.39735952941 +Offshore Wind - Class 10/Advanced,15777.446892952265,11160.240105866966,10048.427010618578,9431.4753784213,8569.166425768693,7813.961963000259,7123.882553116767,6920.295793022092,6748.110486865921,6025.667947904331,5613.576070262512,5330.836816230673,5118.1884243416125,4949.132165622009,4577.263675574761,4330.490672636434,4148.278179141638,4005.105771562267,3887.9173295629544,3789.179324698292,3704.169637122116,3629.743365173169,3563.705641115856,3504.4674946826312,3450.8437394263824,3401.9276910847607,3357.0113421132132,3315.5319229695933,3277.034871966981 +Offshore Wind - Class 10/Moderate,16759.925325320743,13878.746607094567,12971.794707694786,12440.46353876472,12069.487320048282,11786.803167762395,11097.359700765774,10445.970807773594,9822.185561260063,8660.663928172953,7789.128260225514,7503.555645591015,7286.003641787134,7111.256603353412,6720.911067682522,6457.021045514077,6259.488603614352,6102.587213534271,5973.001211302103,5862.975109326782,5767.608732623316,5683.615711063982,5608.688977784607,5541.1492045237865,5479.736922802638,5423.48513578377,5371.635058056139,5323.581346495215,5278.833517953941 +Offshore Wind - Class 10/Conservative,18493.710631164082,17377.213000560227,16838.545760346802,16486.017096178708,16225.537838824015,16019.802664980774,15850.268118671569,15706.395353488231,14907.38256357729,13653.310286265418,12631.231770156972,11710.218947356327,10845.644392734888,10016.990633038271,9666.92136933382,9425.988153647959,9243.248922939856,9096.573064310081,8974.377680763704,8869.854879523824,8778.6700268652,8697.897186817227,8625.469544997572,8559.87518488806,8499.974708816384,8444.889371433632,8393.927019419943,8346.533420123389,8302.257670524286 +Offshore Wind - Class 11/Advanced,16264.255962022657,11504.586548801808,10358.468680859949,9722.481224770234,8833.565778763896,8055.059818711747,7343.688074200726,7133.8197150676415,6956.321691478424,6211.58833433994,5786.781590234056,5495.318410480601,5276.108919550027,5101.836399169968,4718.494106932648,4464.10686313231,4276.27221765125,4128.682246555951,4007.8780435089548,3906.0934775235946,3818.4609690138946,3741.7381627276673,3673.6627827572092,3612.5970766051614,3557.318716808526,3506.893191060219,3460.5909832870884,3417.8318066917336,3378.147019261812 +Offshore Wind - Class 11/Moderate,17277.048448079568,14306.971765954786,13372.03605128991,12824.31094881804,12441.888312481451,12150.481897504511,11439.765941378399,10768.278547964726,10125.246605283506,8927.886441850036,8029.459791454079,7735.075997427815,7510.811447932585,7330.672642679775,6928.282996204787,6656.250665536574,6452.623549233597,6290.880966319118,6157.296706010031,6043.875693445647,5945.566750465955,5858.98217294766,5781.7437163185405,5712.119944026248,5648.812916151575,5590.8253687009,5537.375455572721,5487.839096831512,5441.710620317747 +Offshore Wind - Class 11/Conservative,19064.329344957187,17913.382479738382,17358.094690351918,16994.688919359363,16726.172678773826,16514.089606407106,16339.324052899794,16191.012215671926,15367.34588463045,14074.579653497436,13020.965088843674,12071.534843276095,11180.283948017326,10326.06231298724,9965.191665783244,9716.824592616986,9528.446912223111,9377.245393090887,9251.279808391977,9143.531947417756,9049.533690523212,8966.26852200647,8891.606321455141,8823.987942283095,8762.239284913625,8705.454330296612,8652.919527452297,8604.063569948312,8558.421696176958 +Offshore Wind - Class 12/Advanced,16940.549292022813,11982.965383347817,10789.190159462287,10126.757302245936,9200.879449839507,8390.001823819042,7649.050198178319,7430.455252474718,7245.576477514379,6469.875939151453,6027.405038760588,5723.822357484229,5495.497796043878,5313.9787862933945,4914.696456988965,4649.731451865308,4454.086438784636,4300.359441441109,4174.531888278836,4068.515020382145,3977.238479305209,3897.3256477951445,3826.41945720222,3762.8145251195583,3705.237635348968,3652.715360668218,3604.487806979223,3559.950628975789,3518.6156717536455 +Offshore Wind - Class 12/Moderate,17995.455366210947,14901.878154154809,13928.066439256616,13357.565911502114,12959.241598670042,12655.718121281687,11915.44933598968,11216.040546391336,10546.270287467178,9299.122093334134,8363.337346133056,8056.712538484164,7823.122822284838,7635.493616512525,7216.371886948146,6933.028176741409,6720.933795766869,6552.465695522657,6413.326802268119,6295.189545898889,6192.792762929343,6102.607945981941,6022.157733862976,5949.6388470998245,5883.699352714367,5823.300632686345,5767.628245515243,5716.032057120063,5667.985552024907 +Offshore Wind - Class 12/Conservative,19857.054216313583,18658.249211927934,18079.871684482634,17701.354841723725,17421.673346551703,17200.771444852635,17018.73900213334,16864.25998236972,16006.34442385554,14659.82283631448,13562.397394538018,12573.488355592783,11645.177822080408,10755.436182490917,10379.5601213956,10120.865517571236,9924.65485236211,9767.166079887564,9635.962614130893,9523.734437954206,9425.827504895678,9339.100239355173,9261.33327161348,9190.90326210478,9126.586996416443,9067.440760138938,9012.721511217214,8961.834106447515,8914.294382198923 +Offshore Wind - Class 13/Advanced,18863.06284510247,13342.863058304352,12013.611156198995,11276.001556775467,10245.049553063534,9342.148796112542,8517.109577907866,8273.707094443695,8067.847304177014,7204.115684313053,6711.430463055241,6373.395553708924,6119.159313083605,5917.0404546315685,5472.445199000929,5177.410383944034,4959.562360700135,4788.389618418754,4648.282397902372,4530.234058233854,4428.599054130361,4339.61705175403,4260.664232352999,4189.840860682058,4125.729812965057,4067.2471258817523,4013.546427744839,3963.954856388974,3917.928933426527 +Offshore Wind - Class 13/Moderate,20037.685832956235,16593.031338937722,15508.705699766053,14873.461396600098,14429.93280877186,14091.963755435796,13267.684985672722,12488.903073416004,11743.123337447973,10354.441375182545,9312.458268016122,8971.035876283919,8710.936898584381,8502.014471234905,8035.328404569617,7719.829111498906,7483.665023989759,7296.078280931126,7141.148912491345,7009.604747206893,6895.5874827517155,6795.167932251564,6705.587682347766,6624.839011677291,6551.416323238098,6484.163256446148,6422.172794432979,6364.721186298052,6311.2219365965375 +Offshore Wind - Class 13/Conservative,22110.549876995243,20775.697553169633,20131.68231595151,19710.2090611726,19398.787629908376,19152.8166511757,18950.12593194778,18778.115687475423,17822.838891664425,16323.506082275928,15101.538388224133,14000.401949183142,12966.741312160691,11976.026665500049,11557.493870491991,11269.441012077474,11050.963254594135,10875.60167093344,10729.508427343852,10604.543987043204,10495.526125063212,10398.956379445155,10312.364151986274,10233.941174122267,10162.325978166451,10096.46752880371,10035.538412895146,9978.875857327488,9925.941151067387 +Offshore Wind - Class 14/Advanced,20510.852729721246,14508.43361646617,13063.064596649474,12261.020767236416,11140.009671687565,10158.235699065106,9261.124838449723,8996.459954908138,8772.617149963404,7833.433833506027,7297.709935649757,6930.145923040228,6653.700685341661,6433.92576402004,5950.492757859008,5629.684960366007,5392.806656664875,5206.681052257928,5054.334813755595,4925.974354178844,4815.460873380183,4718.705866157529,4632.856126410186,4555.845948442863,4486.134368136903,4422.542962036146,4364.1512981589285,4310.227532189312,4260.181066540415 +Offshore Wind - Class 14/Moderate,21788.085257587773,18042.521681092916,16863.47436673228,16172.738170645542,15690.46496199838,15322.97245970301,14426.6883470143,13579.875734874884,12768.948217937565,11258.957378283958,10125.951508504344,9754.703994068908,9471.884027620466,9244.71105940988,8737.257461550169,8394.197649926717,8137.403335691084,7933.4297546877115,7764.966532666483,7621.931491411524,7497.954115183718,7388.762300206951,7291.356826297187,7203.554245195355,7123.717691353731,7050.589691930108,6983.184069801279,6920.7137680366495,6862.541069850083 +Offshore Wind - Class 14/Conservative,24042.025058298168,22590.566242301204,21890.292787679376,21432.001588421856,21093.37585975125,20825.9178609466,20605.52107706353,20418.48490798959,19379.759455956522,17749.451902947963,16420.738711875958,15223.412141659841,14099.455708117157,13022.196729277817,12567.102983447312,12253.887253075498,12016.32422425768,11825.644022616503,11666.788682494893,11530.90777697982,11412.366736790163,11307.360991475107,11213.20441407107,11127.930858979074,11050.059785524207,10978.44802649822,10912.196436710647,10850.584258715955,10793.025329675436 diff --git a/tests/data/Offshore_Wind/Market/30/df_fom.csv b/tests/data/Offshore_Wind/Market/30/df_fom.csv index 36b4bc8..39d2f95 100644 --- a/tests/data/Offshore_Wind/Market/30/df_fom.csv +++ b/tests/data/Offshore_Wind/Market/30/df_fom.csv @@ -1,43 +1,43 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,101.54163615511557,97.19712191109782,93.64739530767264,90.64614422831019,88.04634228976398,85.75315446022972,83.70182804574627,81.84617758521955,80.15210144232107,78.59370245848595,77.15085036295862,75.80758719830334,74.55104842441244,73.37071167944052,72.25786059487814,71.20519377318534,70.20653418039468,69.25660951551569,68.35088371986798,67.48542597070477,66.6568075769695,65.86201993637695,65.09840859313437,64.36361974743522,63.65555649760705,62.97234276427908,62.31229333295177,61.67388881050733,61.055754559060865,60.45664287242505 -Offshore Wind - Class 1/Moderate,107.2967714852012,103.43710582890473,100.28352936650788,97.61721845893321,95.30755489431336,93.27028724781452,91.44788923801686,89.79932970976859,88.29431277562001,86.90983140465934,85.62800186804533,84.43464711932351,83.31833830342549,82.26972735602072,81.28107065692667,80.34588164591008,79.458672647129,78.61475974935199,77.81011311888071,77.04124061350905,76.30509618473215,75.59900699083249,74.92061481377148,74.26782853823333,73.63878527715747,73.03181832197552,72.44543052843565,71.87827206797118,71.32912171253761,70.79687100018738 -Offshore Wind - Class 1/Conservative,118.18164215666215,115.60164448323208,113.49363289349897,111.71133448975985,110.16743738732448,108.80562363033577,107.58743971389438,106.48545831805693,105.47942812416129,104.5539700575646,103.69712972042217,102.8994304507312,102.15323261798679,101.4522874984985,100.79141886099809,100.16629075729719,99.5732349445567,99.00912045725899,98.47125354871923,97.95729989271092,97.4652233548236,96.9932372711266,96.5397652882269,96.10340959783491,95.6829249510845,95.27719723483433,94.8852256813935,94.50610799639989,94.1390278486491,93.78324428555605 -Offshore Wind - Class 2/Advanced,103.72466064681099,99.28674451014774,95.66070300371801,92.59492859323682,89.93923400296366,87.59674536062502,85.5013178663004,83.60577312637515,81.87527635987067,80.28337365009253,78.80950194938949,77.43736022320742,76.15380735911634,74.94809477699732,73.81131871677768,72.73602080954831,71.71589122245307,70.7455443062965,69.82034648252782,68.93628242038317,68.08984971602334,67.27797508578982,66.4979470062452,65.7473610736847,65.02407530554214,64.32617328897005,63.65193357936008,62.99980411844828,62.368380715269005,61.75638883943484 -Offshore Wind - Class 2/Moderate,109.60352454632215,105.66088066575735,102.43950605755033,99.71587263446274,97.35655404831616,95.2754875687785,93.41391016775134,91.72990856901401,90.19253555954435,88.77828948461054,87.46890213645673,86.24989167897952,85.10958355031016,84.03842871384546,83.02851707077252,82.07322260752257,81.16693966974533,80.3048836476849,79.48293807100801,78.69753572060159,77.94556506153835,77.22429578918053,76.53131898660455,75.8644985820007,75.22193163845073,74.60191561513294,74.00292118097352,73.42356948769591,72.86261305230416,72.3189195822362 -Offshore Wind - Class 2/Conservative,120.72240700018571,118.08694244319062,115.93361110972073,114.11299540862264,112.53590635345839,111.14481521925573,109.90044179646327,108.77476911035716,107.74711046299339,106.80175614790281,105.9264947618953,105.11164590599832,104.34940570673103,103.63339110027053,102.95831457252841,102.31974695758363,101.71394114973596,101.13769887143033,100.58826846362982,100.06326541486848,99.56060981626605,99.07847659274087,98.61525550117548,98.16951868206343,97.73999411516799,97.32554373523942,96.92514525927096,96.53787699464405,96.16290506000371,95.79947257316485 -Offshore Wind - Class 3/Advanced,105.57862932626732,101.06139012922362,97.37053696333501,94.24996507557245,91.54680275137888,89.16244460040271,87.0295635543352,85.10013795564007,83.33871038844657,81.71835410025935,80.21813850068402,78.82147119140289,77.51497617649046,76.28771275631871,75.13061802551427,74.03610030470675,72.99773697944677,72.01004613775171,71.06831138075164,70.1684456078891,69.30688381355814,68.48049778240308,67.68652752537092,66.92252566258196,66.1863119257956,65.47593564831017,64.78964461651445,64.12585903074341,63.48314960160203,62.86021901781932 -Offshore Wind - Class 3/Moderate,111.56257170444029,107.54945723160519,104.27050395704083,101.49818846520279,99.09669955296116,96.97843620964136,95.08358508012604,93.36948373268146,91.80463180556168,90.36510757679618,89.03231631372363,87.79151733272657,86.630827401482,85.54052680445014,84.51256405816221,83.54019471606011,82.61771292864688,81.74024856632415,80.90361158120228,80.10417099389691,79.33875965408252,78.60459845581177,77.89923542531704,77.22049631076275,76.56644416224447,75.93534600782282,75.3256451812474,74.73593818878608,74.16495525000285,73.61154383380284 -Offshore Wind - Class 3/Conservative,122.88019243029699,120.1976217298446,118.00580187470734,116.15264459221372,114.54736673705962,113.13141131911772,111.86479603660725,110.71900314099311,109.67297618146998,108.71072465716958,107.81981889897637,106.99040548101762,106.21454104382225,105.4857284330479,104.79858562588035,104.14860428973911,103.53197034336989,102.94542834338674,102.38617744775576,101.85179052438878,101.34015048823262,100.84939964291753,100.37789896393222,99.92419507029072,99.486993205739,99.06513496331387,98.65757978778026,98.26338951223822,97.88171535058488,97.51178689216613 -Offshore Wind - Class 4/Advanced,106.56203925174994,102.00272432507707,98.27749278489058,95.12785439581815,92.39951352292805,89.99294631803123,87.84019859625518,85.89280140334306,84.11496705606869,82.4795179932661,80.96532866699627,79.55565212939582,78.2369877941062,76.99829305458239,75.83042058920934,74.72570800607858,73.6776728674333,72.68078220013692,71.73027567452118,70.82202812081644,69.95244132724683,69.11835794076043,68.31699226444422,67.54587412234999,66.80280293817438,66.08580987577174,65.39312640057395,64.72315799790516,64.07446206528431,63.44572920766183 -Offshore Wind - Class 4/Moderate,112.60171893552882,108.55122439222049,105.2417293762452,102.443591209983,100.0197336797047,97.8817398169616,95.96923913639634,94.23917182795077,92.65974412042108,91.20681147345982,89.86160595415885,88.60924957711272,87.43774842388054,86.33729224483628,85.29975456113748,84.3183281052202,83.38725388057217,82.50161639487523,81.65718657212662,80.85029961226076,80.07775886459693,79.33675933726383,78.62482621763569,77.93976500185386,77.2796206983347,76.64264419340809,76.02726432128858,75.43206451543107,74.85576316805638,74.29719701284303 -Offshore Wind - Class 4/Conservative,124.02475740194227,121.31719995304027,119.10496443789522,117.23454596081406,115.61431577879242,114.18517147384817,112.90675832989038,111.75029297041416,110.69452281474535,109.7233084188312,108.82410433766421,107.98696536584335,107.20387415564252,106.46827303511174,105.77472985069831,105.11869427705257,104.49631670674053,103.90431137361716,103.33985134726427,102.80048688812288,102.28408119159548,101.7887592578385,101.31286679568132,100.85493688665126,100.41366271451434,99.98787508235006,99.57652374269347,99.17866179010872,98.79343253249266,98.42005838321724 -Offshore Wind - Class 5/Advanced,109.50114476061522,104.81607860290613,100.98810082570654,97.75159173103145,94.9480000301178,92.47505689079786,90.26293387240872,88.26182519032253,86.43495609520913,84.75439943702169,83.19844700053406,81.74988993750006,80.39485529962042,79.1219959123637,77.92191216030047,76.78673031380357,75.70978914191133,74.68540306562537,73.70868045982513,72.77538237774039,71.88181136471172,71.02472298420224,70.2012547065243,69.40886822539179,68.64530227003664,67.90853370151267,67.19674520700266,66.50829829325359,65.84171056912301,65.19563652491647 -Offshore Wind - Class 5/Moderate,115.70740586452288,111.54519395066252,108.14441919659933,105.2691051114379,102.77839475936706,100.58143252867578,98.61618284550669,96.83839825994572,95.2154080914435,93.72240186502866,92.34009400628206,91.05319617758313,89.84938365421125,88.71857560839712,87.65242142351995,86.64392607962543,85.68717174035086,84.7771073383585,83.90938715478988,83.080245310113,82.28639698628768,81.52495982649049,80.79339075987284,80.0894347555964,79.41108290112625,78.7565378401942,78.12418507242731,77.51256896072061,76.92037254905541,76.34640048686634 -Offshore Wind - Class 5/Conservative,127.4455050741462,124.66327002832962,122.39001847374759,120.46801167038747,118.80309364748881,117.334531873349,116.02085860167222,114.83249657681012,113.7476070470902,112.74960542374154,111.82560024373008,110.96537200127362,110.1606822208314,109.40479236220156,108.6921204466916,108.01799064566382,107.37844717501483,106.77011364333147,106.19008515015273,105.63584438924119,105.1051956204328,104.59621212919825,104.10719399708415,103.636633846293,103.18318881707269,102.745657464686,102.32296057461622,101.91412512466955,101.51827079417401,101.13459854975414 -Offshore Wind - Class 6/Advanced,107.95507775015824,103.33616091211223,99.56223106446653,96.37141884310962,93.6074115743866,91.16938437877481,88.9884947363406,87.01564007958424,85.21456488869488,83.55773632224664,82.02375266733799,80.59564805064888,79.25974539861498,78.0048577495706,76.82171820300317,75.70256419993727,74.64082856056896,73.63090598164625,72.6679739038126,71.74785323077494,70.86689871292324,70.02191172252296,69.210070146475,68.42887151731144,67.67608649156634,66.94972049536821,66.24798187487724,65.5692552710311,64.91207922284333,64.27512721812089 -Offshore Wind - Class 6/Moderate,114.07371150028793,109.97026662986458,106.61750804648844,103.78279105518834,101.32724750540399,99.16130459268895,97.22380263498063,95.4711189203324,93.8710440516045,92.39911785753188,91.03632706030439,89.76759918118114,88.58078351052004,87.46594155363233,86.414840597805,85.42058438707026,84.47733864009669,83.5801236065049,82.72465492544845,81.90721988854831,81.12458005672055,80.37389376967333,79.65265386264794,78.95863714400551,78.28986306542043,77.64455964783174,77.0211351862972,76.41815459612263,75.8343195156361,75.26845147164897 -Offshore Wind - Class 6/Conservative,125.6460783059885,122.90312615378072,120.66197106031508,118.76710142816029,117.12569069220321,115.67786381464168,114.38273853999543,113.21115521938466,112.14158344652981,111.15767279355059,110.24671381437501,109.39863129432204,108.60530307841793,107.86008576916207,107.15747620085641,106.49286456375663,105.86235092621015,105.26260656870161,104.69076760559936,104.14435227298057,103.62119583274452,103.11939877400239,102.63728517976531,102.173368955183,101.72632620058974,101.2949724346698,100.87824368053676,100.47518065427798,100.08491546463264,99.70666035992598 -Offshore Wind - Class 7/Advanced,103.16607162677484,98.75205502576995,95.1455408618165,92.0962765841516,89.45488372144685,87.12501009685819,85.04086712044197,83.1555304686619,81.43435295648852,79.85102312965937,78.38508867882362,77.02033635548366,75.74369581611889,74.5444763650016,73.41382219153022,72.34431509239315,71.32967921511398,70.3645579138653,69.4443425633339,68.5650394565401,67.72316505116055,66.91566261410912,66.13983522433139,65.39329142657189,64.67390077349563,63.97975717272444,63.30914845015567,62.66053090583377,62.0325079107909,61.42381179837559 -Offshore Wind - Class 7/Moderate,109.0132760462349,105.09186450875866,101.88783798802038,99.17887216389386,96.83225922989182,94.76239992980587,92.91084769241554,91.23591495731115,89.7068211716773,88.30019124438053,86.99785534755077,85.78540963420103,84.65124241354873,83.5858560734732,82.58138311346279,81.63123320305827,80.72983087607246,79.87241728933625,79.05489814096805,78.27372542242077,77.52580435533422,76.8084193385962,76.11917442803745,75.45594505524828,74.81683853120767,74.20016148379696,73.60439281785794,73.02816111063366,72.47022559720563,71.92946008275355 -Offshore Wind - Class 7/Conservative,120.07227991756012,117.45100814321722,115.30927315753844,113.49846202879564,111.92986608051976,110.54626639751676,109.30859430617686,108.18898371175358,107.16685932049808,106.22659602751507,105.35604819175528,104.54558754615519,103.78745224347938,103.07529359465576,102.4038525604764,101.76872382743333,101.16618046913648,100.5930414317336,100.04656987471319,99.52439412793285,99.0244454834577,98.54490869479359,98.08418219047469,97.64084580045471,97.2136343547149,96.80141591683498,96.4031737091148,96.01799100253243,95.64503840643901,95.28356311469152 -Offshore Wind - Class 8/Advanced,74.77734561871719,71.74945020899585,69.27547952215168,67.18376711054297,65.37184340313472,63.77361342558618,62.343947993413366,61.050658296132966,59.869977306569204,58.7838560822767,57.77826489496049,56.84208189684787,55.96634118755223,55.143709240391026,54.368111210003704,53.634458410554736,52.93844577783089,52.276398798394986,51.64515608055048,51.0419780498633,50.46447509098672,49.91055036810957,49.37835386669422,48.8662451134382,48.37276267937802,47.89659903695219,47.43657968126539,46.99164567610784,46.56083897196975,46.143289983984985 -Offshore Wind - Class 8/Moderate,78.92734195458345,76.27694954570195,74.11142126914544,72.28049319960515,70.69447116457414,69.29550058370742,68.04407875569261,66.91203001148843,65.87855047913612,64.92784146892797,64.04762240959583,63.2281580702546,62.4616003745648,61.741530103623674,61.0626297936981,60.42044519109547,59.8112079656833,59.231701724157816,58.67915922147909,58.151182439782886,57.64567968912679,57.16081555680178,56.694970678918644,56.246709108260085,55.8147516195865,55.39795370139589,54.99528728024528,54.60582544284603,54.228729584555474,53.86323853604109 -Offshore Wind - Class 8/Conservative,86.68348095190146,85.01488927970024,83.65155061480296,82.49886419787966,81.50036180604056,80.61962027770447,79.83177013383936,79.11907298726771,78.46843146894207,77.86989929242206,77.31574505201877,76.79983979674086,76.31724266017966,75.86391233314363,75.43650113184357,75.03220481846454,74.64865098797844,74.28381471492027,73.93595384140683,73.60355866169618,73.28531232308117,72.98005931577724,72.68678014656115,72.40457079474508,72.13262590615786,71.87022493754915,71.61672065087996,71.37152949490363,71.13412351431877,70.90402350430834 -Offshore Wind - Class 9/Advanced,75.62260710062075,72.5604852371534,70.05854950138104,67.94319297780066,66.1107878089906,64.4944919021413,63.04866594552321,61.74075727565146,60.54673020975086,59.44833178535213,58.43137368617048,57.484608346283494,56.598968517360404,55.76703777665464,54.982672610511116,54.24072681206181,53.53684665389303,52.86731608693074,52.228937984021265,51.61894180337367,51.03491091812066,50.47472479042567,49.93651249372195,49.4186150112714,48.919554394540306,48.43800833605389,47.972789054653305,47.52282564422017,47.087149225730215,46.66488038478155 -Offshore Wind - Class 9/Moderate,79.81951379448014,77.13916211656307,74.94915533485235,73.09753098409864,71.49358101481734,70.07879687522454,68.81322933690025,67.66838424119152,66.62322255518954,65.66176700536865,64.77159820443583,63.942870877272455,63.16764823515453,62.4394384981859,61.75286409556173,61.103420423994294,60.48729655723746,59.901239744808024,59.34245146152871,58.808506583035076,58.29728977552673,57.80694487932036,57.33583422570583,56.88250563593393,56.44566542477301,56.024156143494174,55.61693809760965,55.223073896271146,54.841715455491716,54.47209300190092 -Offshore Wind - Class 9/Conservative,87.66332594318482,85.97587299344204,84.59712354268852,83.4314074919787,82.42161831796747,81.53092114219223,80.73416536822468,80.01341209929039,79.35541591747116,78.7501181063822,78.18969986676136,77.66796296772837,77.1799106927501,76.72145605084502,76.28921351697487,75.88034715503169,75.49245774300732,75.12349746626505,74.77170447407303,74.43555199541235,74.1137082922538,73.80500479326453,73.50841048116484,73.22301111647856,72.94799224154399,72.68262516829833,72.42625534251103,72.17829261664095,71.93820306753275,71.70550207357672 -Offshore Wind - Class 10/Advanced,78.68637626579942,75.50019580524047,72.8968968150868,70.69583888105807,68.789195773759,67.10741736437419,65.60301531320003,64.24211812035537,62.99971632304637,61.85681745952267,60.79865838901764,59.81353586248743,58.89201528171854,58.02637975551726,57.210236872333745,56.4382319322246,55.705834821159605,55.00917893830502,54.34493762831492,53.71022810385656,53.10253583100592,52.51965436060066,51.95963696748223,51.42075742162113,50.90147789697721,50.4004225142005,49.91635537044699,49.4481621729806,48.994834789678116,48.55545817760231 -Offshore Wind - Class 10/Moderate,83.05331615225516,80.26437288860087,77.98564032095673,76.05899938708278,74.39006709774164,72.91796448965832,71.60112383408733,70.40989656196844,69.32239126644319,68.3219833718121,67.39575033256924,66.53344800278892,65.72681804322809,64.96910566646103,64.25471543514477,63.57896024680007,62.937874779573825,62.32807450127082,61.74664750745491,61.19107042243793,60.65914221192966,60.148931515919536,59.65873431729856,59.187039603846344,58.732501278055715,58.29391499839859,57.87019894827539,57.46037775944871,57.063568988714565,56.67897167615649 -Offshore Wind - Class 10/Conservative,91.21491197333016,89.45909366945152,88.02448565714239,86.81154186556977,85.76084216158235,84.83405934095462,84.00502385770369,83.2550700398102,82.57041584539456,81.94059503991986,81.35747205382194,80.81459754151591,80.3067723498345,79.82974390772134,79.37998952920678,78.95455838326015,78.55095404595586,78.16704573763417,77.80100022806238,77.45122889072432,77.11634603364672,76.79513574207719,76.48652522817201,76.18956321301901,75.90340224207411,75.62728410525587,75.36052772976808,75.10251905887229,74.85270253808667,74.61057391187461 -Offshore Wind - Class 11/Advanced,85.14432228431143,81.69664571227796,78.87968884198925,76.4979857442595,74.43486067848373,72.61505539966706,70.98718410645026,69.51459539818433,68.17022723616154,66.93352840985492,65.7885241384318,64.72255066412808,63.72539907265602,62.788719132348916,61.90559379383936,61.07022888640361,60.27772250062255,59.52389069610961,58.80513379235661,58.1183324059914,57.46076563033383,56.83004592858911,56.22406680402722,55.64096035151718,55.07906253260411,54.53688454680745,54.01308905830038,53.506470322145326,53.01593746682832,52.54050035003443 -Offshore Wind - Class 11/Moderate,89.86966553601496,86.85182820072963,84.38607555907977,82.30131140567943,80.49540655330259,78.90248558214458,77.47756921801724,76.18857557534982,75.0118165763674,73.92930323366993,72.92705242296704,71.99397924108206,71.12114757059022,70.30124824534568,69.5282265994322,68.79701085063014,68.10331023530489,67.44346244603184,66.81431659263744,66.2131422010163,65.63755759365502,65.08547290001954,64.55504425095755,64.04463662249701,63.55279344025467,63.07821152001908,62.61972025836968,62.176264236675046,61.74688858787783,61.330726615702254 -Offshore Wind - Class 11/Conservative,98.70109961548648,96.80117784207633,95.24882872208266,93.9363362423991,92.79940354240868,91.79655782867886,90.89948176899853,90.08797776284916,89.34713264900486,88.66562120842768,88.03464016932128,87.4472108755947,86.89770746933088,86.38152836258352,85.89486175560104,85.43451463683293,84.99778569592073,84.58236927591747,84.18628168977136,83.80780392925628,83.44543657592705,83.09786392251054,82.76392513534987,82.44259086219724,82.13294409624348,81.83416439961111,81.54551480251689,81.26633085137533,80.99601139625307,80.73401079636754 -Offshore Wind - Class 12/Advanced,86.28698984527215,82.7930442082693,79.93828275923772,77.5246163456156,75.43380339621332,73.5895756732033,71.93985775921047,70.44750637854983,69.08509631017888,67.83180053890182,66.67142989655677,65.59115067317605,64.58061694715448,63.631366423700115,62.73638922414447,61.88981341789971,61.08667131015163,60.32272281052234,59.59431992949099,58.89830142043378,58.23190986112006,57.59272567314879,56.97861408984299,56.38768213811006,55.818243447497956,55.2687892372859,54.73796422411722,54.224546481521706,53.72743049809565,53.24561284345658 -Offshore Wind - Class 12/Moderate,95.60278142614007,92.39242516828453,89.76937311346066,87.55161420121998,85.63050404855117,83.93596480078125,82.42014779069564,81.04892451146542,79.79709573587176,78.64552489296803,77.5793368236311,76.58673947801626,75.65822667096229,74.7860229577819,73.96368742319237,73.18582473736697,72.44787041310678,71.7459285109517,71.07664713387652,70.43712162080877,69.8248183582829,69.23751415525125,68.67324751537916,68.13027911051296,67.60705944604221,67.10220220285042,66.61446210042736,66.14271639111249,65.68594929337341,65.24323882119712 -Offshore Wind - Class 12/Conservative,104.99760510711533,102.97648034886967,101.32510117959548,99.92887998626793,98.71941817548758,97.65259725207562,96.69829341724191,95.8350205913823,95.04691424796772,94.32192669066114,93.65069305464019,93.02578948972206,92.44123124385982,91.8921231769189,91.37441032044785,90.88469596896735,90.42010648561416,89.97818912712033,89.55683365975456,89.15421141344521,88.76872731633996,88.3989817273685,88.04373975903339,87.70190639292802,87.37250612301243,87.05466617266492,86.7476025580943,86.45060843778153,86.16304431223206,85.8843297322347 -Offshore Wind - Class 13/Advanced,92.84191171312604,89.08254320412185,86.010915477992,83.41389123968823,81.1642465179851,79.17991924285792,77.4048780089809,75.79915789547707,74.33325028285103,72.9847460001545,71.73622604454727,70.57388177384684,69.48658132284413,68.4652195457069,67.50225404771695,66.59136682818614,65.72721281383994,64.90522980941319,64.12149270033608,63.37260009109724,62.65558508771005,61.967844304835765,61.30708080501355,60.671257812582894,60.05856084940632,59.46736651795048,58.89621657870588,58.343796279707384,57.808916127703164,57.290496465202025 -Offshore Wind - Class 13/Moderate,97.99445611325586,94.7037870477184,92.01511465100775,89.7418745302352,87.77270436869676,86.0357731887596,84.4820353031593,83.07650841938538,81.79336290644865,80.61298345782959,79.5201227856761,78.50269384091118,77.5509526241377,76.65692917400295,75.81402144420053,75.01669913107153,74.26028355860024,73.54078132342798,72.85475667482629,72.19923228642715,71.57161116188956,70.96961449306274,70.3912317132705,69.8346799819524,69.29837104111701,68.7808838903939,68.28094209635209,67.79739482378882,67.3292008795786,66.87541521257818 -Offshore Wind - Class 13/Conservative,107.62430812345463,105.55262131197483,103.85992993714484,102.42877977171122,101.18906110904094,100.09555175083506,99.11737429756116,98.23250515687802,97.42468292273115,96.6815585040967,95.99353275729753,95.35299611125136,94.75381409462723,94.19096910659886,93.66030473642135,93.15833930394841,92.68212728314745,92.22915457098776,91.79725814246433,91.38456358005077,90.98943590831745,90.61044047166766,90.246311489683,89.89592655011157,89.55828574288385,89.23249445730885,88.91774909683765,88.61332513704555,88.31856708021354,88.03287995615453 -Offshore Wind - Class 14/Advanced,83.81332880022273,80.41954701447106,77.64662539091077,75.30215356379384,73.27127969158843,71.4799219815988,69.87749790583675,68.42792900585468,67.10457628227645,65.88720978530704,64.76010445515952,63.71079449652479,62.7292305829541,61.807193015312336,60.93787287296448,60.11556656085023,59.33544879720243,58.59340104584755,57.885879897220356,57.20981473078843,56.562527173642124,55.94166701145078,55.34516067667273,54.77116946365252,54.21805534652522,53.6843527980443,53.16874538789047,52.670046219577976,52.187181474319786,51.71917648790839 -Offshore Wind - Class 14/Moderate,88.464804518433,85.49414263444659,83.06693514309403,81.01476044991361,79.23708587205083,77.66906576775507,76.2664239880644,74.99758015801389,73.83921649671186,72.77362522429358,71.78704180353144,70.86855461272546,70.00936722566864,69.20228473459733,68.44134712137289,67.7215618869141,67.03870534168225,66.38917242819248,65.7698615116317,65.17808480122501,64.61149785032968,64.06804345769584,63.54590657791141,63.04347774603393,62.55932315714926,62.092159998688416,61.640835966343275,61.20431214000261,60.78164857928646,60.371992136292754 -Offshore Wind - Class 14/Conservative,97.15818381163604,95.2879620045048,93.75987952388664,92.4679041954529,91.34874426028036,90.36157523613721,89.47852245314913,88.67970404382547,87.95043997253096,87.27958205837108,86.65846464409724,86.08021816539973,85.53930470892467,85.03119461969101,84.55213568478153,84.09898480645626,83.66908290179344,83.26016035634782,82.8702644924698,82.49770317382192,82.14100042117526,81.79886109466221,81.4701425070154,81.15383139703214,80.84902509274156,80.55491598151906,80.27077861404405,79.99595892360551,79.729865157569,79.47196020472039 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,90.662,84.9785,81.599875,79.229625,77.420125,75.96575,74.755,73.721375,72.822,71.614125,70.592125,69.708875,68.932875,68.242125,67.779625,67.3495,66.94787500000001,66.57124999999999,66.217,65.88275,65.5665,65.26650000000001,64.98125,64.709375,64.44987499999999,64.20175,63.964,63.735875,63.51675 +Offshore Wind - Class 1/Moderate,90.662,87.639125,85.47825,83.806375,82.4485,81.30850000000001,80.32825000000001,79.469875,78.7075,77.55475,76.57300000000001,75.719375,74.96562499999999,74.29162500000001,73.83862500000001,73.41624999999999,73.020625,72.64875,72.298125,71.9665,71.652125,71.353125,71.068375,70.7965,70.53637499999999,70.28725,70.04825,69.8185,69.597375 +Offshore Wind - Class 1/Conservative,90.662,90.167625,89.716125,89.30075000000001,88.916375,88.55874999999999,88.2245,87.910875,87.615375,86.78312500000001,86.06975,85.44600000000001,84.892375,84.395125,84.05975,83.74612499999999,83.45174999999999,83.17425,82.912,82.663375,82.42712499999999,82.20212500000001,81.98724999999999,81.781875,81.58500000000001,81.396125,81.21449999999999,81.03975,80.87125 +Offshore Wind - Class 2/Advanced,90.45362499999999,84.78325,81.41237500000001,79.0475,77.242375,75.79125,74.58325,73.55199999999999,72.65475,71.449625,70.43,69.54875,68.77449999999999,68.08525,67.623875,67.19475,66.794,66.418375,66.064875,65.731375,65.415875,65.1165,64.831875,64.56075,64.301875,64.05425,63.817125,63.5895,63.370875 +Offshore Wind - Class 2/Moderate,90.45362499999999,87.43775,85.281875,83.613875,82.259125,81.12175,80.14362500000001,79.28725,78.526625,77.376625,76.397,75.5455,74.7935,74.121,73.669,73.2475,72.852875,72.481875,72.132125,71.80125000000001,71.4875,71.18925,70.905125,70.633875,70.374375,70.12587500000001,69.88725,69.658125,69.4375 +Offshore Wind - Class 2/Conservative,90.45362499999999,89.9605,89.51,89.095625,88.712125,88.35525000000001,88.02187500000001,87.708875,87.41412499999998,86.583875,85.87199999999999,85.24974999999999,84.69737500000001,84.20125,83.86675,83.55375000000001,83.26,82.983125,82.72149999999999,82.4735,82.23775,82.01325,81.799,81.594,81.397625,81.209125,81.027875,80.8535,80.6855 +Offshore Wind - Class 3/Advanced,90.520875,84.84625,81.47287499999999,79.10624999999999,77.29974999999999,75.8475,74.638625,73.60674999999999,72.708625,71.50274999999999,70.482375,69.600375,68.825625,68.135875,67.674125,67.244625,66.843625,66.467625,66.114,65.78025,65.4645,65.164875,64.88012499999999,64.60875,64.349625,64.101875,63.8645,63.63675,63.417874999999995 +Offshore Wind - Class 3/Moderate,90.520875,87.50275,85.34525000000001,83.67599999999999,82.32025,81.182,80.20325,79.346125,78.58500000000001,77.434125,76.45375,75.601625,74.84899999999999,74.176,73.72375,73.30199999999999,72.907,72.53575,72.185625,71.854625,71.540625,71.242125,70.95775,70.68625,70.426625,70.177875,69.93925,69.709875,69.489 +Offshore Wind - Class 3/Conservative,90.520875,90.02725,89.5765,89.16175000000001,88.778,88.421,88.08725000000001,87.774,87.479125,86.648125,85.93575,85.313,84.76037500000001,84.26387500000001,83.92899999999999,83.615875,83.321875,83.04475,82.783,82.53475,82.29887500000001,82.07412500000001,81.85974999999999,81.65462500000001,81.458,81.269375,81.088125,80.91362500000001,80.745375 +Offshore Wind - Class 4/Advanced,90.50575,84.832,81.45925,79.093,77.28675,75.83487500000001,74.62625,73.594375,72.6965,71.49074999999999,70.4705,69.58875,68.81412499999999,68.1245,67.66275,67.23349999999999,66.8325,66.4565,66.102875,65.76925,65.4535,65.154,64.86925000000001,64.597875,64.338875,64.091125,63.85375,63.626125,63.40725 +Offshore Wind - Class 4/Moderate,90.50575,87.488125,85.33099999999999,83.66199999999999,82.3065,81.16837500000001,80.18974999999999,79.332875,78.571875,77.421125,76.441,75.589,74.8365,74.163625,73.711375,73.28975,72.89475,72.52362500000001,72.173625,71.8425,71.528625,71.23025,70.945875,70.6745,70.414875,70.166125,69.9275,69.698125,69.4775 +Offshore Wind - Class 4/Conservative,90.50575,90.01225,89.5615,89.146875,88.76312499999999,88.406125,88.07249999999999,87.75937499999999,87.46449999999999,86.633625,85.921375,85.29875000000001,84.74612499999999,84.24975,83.915,83.601875,83.307875,83.03087500000001,82.769125,82.521,82.28512500000001,82.06049999999999,81.846,81.64087500000001,81.44437500000001,81.255875,81.0745,80.9,80.731875 +Offshore Wind - Class 5/Advanced,91.497125,85.76124999999999,82.35150000000002,79.959375,78.133375,76.6655,75.443625,74.40050000000001,73.49275,72.273875,71.2425,70.351,69.567875,68.870625,68.403875,67.969875,67.5645,67.1845,66.827,66.48962499999999,66.1705,65.867625,65.57975,65.3055,65.043625,64.793125,64.55325,64.323,64.101875 +Offshore Wind - Class 5/Moderate,91.497125,88.44637499999999,86.265625,84.578375,83.208,82.0575,81.06812500000001,80.201875,79.4325,78.269125,77.27825,76.416875,75.65625,74.976,74.51875,74.0925,73.69325,73.318,72.964125,72.62950000000001,72.312125,72.010375,71.723,71.448625,71.186125,70.93475,70.6935,70.461625,70.2385 +Offshore Wind - Class 5/Conservative,91.497125,90.998125,90.54249999999999,90.123375,89.735375,89.3745,89.03712499999999,88.720625,88.4225,87.58262500000001,86.8625,86.233125,85.674375,85.172625,84.834125,84.517625,84.220375,83.94037499999999,83.67575000000001,83.42487500000001,83.186375,82.95925,82.7425,82.535125,82.3365,82.145875,81.962625,81.78625,81.61612500000001 +Offshore Wind - Class 6/Advanced,90.82724999999999,85.133375,81.748625,79.374,77.56125,76.104125,74.89125,73.85575,72.95474999999999,71.74475,70.720875,69.836,69.0585,68.3665,67.903125,67.47225,67.069875,66.692625,66.33775,66.002875,65.686,65.3855,65.099625,64.827375,64.567375,64.31875,64.080625,63.852125,63.6325 +Offshore Wind - Class 6/Moderate,90.82724999999999,87.798875,85.634,83.95925,82.59875,81.456625,80.474625,79.61475,78.851,77.696125,76.71249999999999,75.8575,75.102375,74.427,73.97325000000001,73.55000000000001,73.15375,72.78125,72.43,72.09774999999999,71.782625,71.48325,71.197875,70.9255,70.66499999999999,70.415375,70.175875,69.94575,69.72425 +Offshore Wind - Class 6/Conservative,90.82724999999999,90.33200000000001,89.879625,89.46350000000001,89.07849999999999,88.720125,88.38525000000001,88.07112500000001,87.775125,86.941375,86.22662500000001,85.60175,85.047125,84.549,84.21300000000001,83.898875,83.60374999999999,83.32587500000001,83.06312500000001,82.814,82.57737499999999,82.351875,82.13675,81.93087500000001,81.73375,81.544375,81.36250000000001,81.187375,81.01862499999999 +Offshore Wind - Class 7/Advanced,91.0155,85.309875,81.91812499999999,79.538625,77.722125,76.262,75.046625,74.009,73.106,71.8935,70.8675,69.98075,69.20175,68.50825,68.043875,67.612125,67.209,66.830875,66.47525,66.13974999999999,65.82225,65.521,65.234625,64.96175,64.70125,64.452125,64.21350000000001,63.984500000000004,63.7645 +Offshore Wind - Class 7/Moderate,91.0155,87.981,85.81162499999999,84.13325,82.770125,81.625625,80.6415,79.779875,79.0145,77.85725000000001,76.87162500000001,76.01474999999999,75.25812499999999,74.58137500000001,74.12662499999999,73.7025,73.305375,72.932125,72.58012500000001,72.24725000000001,71.9315,71.6315,71.3455,71.072625,70.8115,70.561375,70.321375,70.09075,69.868875 +Offshore Wind - Class 7/Conservative,91.0155,90.51925,90.066,89.649125,89.263125,88.904125,88.568625,88.25375,87.957125,87.121625,86.405375,85.77925,85.2235,84.724375,84.38762499999999,84.07287500000001,83.77725,83.498625,83.235375,82.98575,82.74862499999999,82.52274999999999,82.30712499999998,82.100875,81.90325,81.71350000000001,81.53125,81.35575,81.18662499999999 +Offshore Wind - Class 8/Advanced,83.307375,70.069,66.88125000000001,65.112375,63.912875,63.01675,62.307249999999996,61.7235,61.229875,59.1585,57.97687500000001,57.16625,56.5565,56.071875000000006,55.005625,54.298125,53.775625,53.365125000000006,53.02912499999999,52.746,52.502375,52.288875,52.099624999999996,51.92975,51.775999999999996,51.63575,51.507,51.388,51.277625 +Offshore Wind - Class 8/Moderate,83.307375,74.7475,72.053125,70.4745,69.372375,68.5325,67.85787499999999,67.29625,66.816625,64.739375,63.523624999999996,62.67525,62.028875,61.50975,60.350125,59.566125,58.97925,58.513124999999995,58.128125,57.801249999999996,57.517875,57.268375000000006,57.04575,56.845125,56.662625000000006,56.49549999999999,56.341499999999996,56.198750000000004,56.06575 +Offshore Wind - Class 8/Conservative,83.307375,79.68112500000001,77.9315,76.786625,75.9405,75.272375,74.72175,74.254375,73.84925,71.96600000000001,70.83624999999999,70.034875,69.41675000000001,68.91525,67.77825,66.99575,66.402125,65.92575,65.528875,65.189375,64.89325,64.630875,64.39574999999999,64.182625,63.988125,63.809125,63.643625,63.48975,63.34587499999999 +Offshore Wind - Class 9/Advanced,85.734875,72.110875,68.83012500000001,67.00975,65.77525,64.853,64.122875,63.522125,63.01412499999999,60.882374999999996,59.666375,58.832125,58.20462499999999,57.70575,56.6085,55.880375,55.342625,54.920249999999996,54.574375,54.283125,54.03225,53.812625,53.61775,53.443,53.28475,53.140375000000006,53.007875,52.8855,52.771875 +Offshore Wind - Class 9/Moderate,85.734875,76.92575,74.15275,72.528125,71.393875,70.529625,69.83525,69.25725,68.763625,66.625875,65.37474999999999,64.501625,63.8365,63.302125000000004,62.108625,61.301874999999995,60.697875,60.218125,59.821999999999996,59.4855,59.194,58.937125,58.708,58.5015,58.313750000000006,58.141749999999995,57.98325,57.836375000000004,57.6995 +Offshore Wind - Class 9/Conservative,85.734875,82.003,80.20250000000001,79.024125,78.1535,77.46575,76.899125,76.41825,76.00125,74.063125,72.9005,72.075625,71.43950000000001,70.92337500000001,69.75325,68.94800000000001,68.337125,67.84687500000001,67.438375,67.089,66.78425,66.51425,66.27225,66.053,65.85275,65.668625,65.49825,65.339875,65.191875 +Offshore Wind - Class 10/Advanced,85.362625,71.79775000000001,68.53125,66.71875,65.48975,64.571375,63.844375,63.24625,62.7405,60.617999999999995,59.40725,58.576625,57.951875,57.45525,56.362625,55.63775,55.102374999999995,54.681749999999994,54.3375,54.047375,53.797625,53.579,53.385,53.210875,53.053375,52.909625,52.77775,52.655874999999995,52.54275 +Offshore Wind - Class 10/Moderate,85.362625,76.591625,73.83075,72.21325,71.083875,70.223375,69.532,68.9565,68.465,66.3365,65.090875,64.2215,63.55925,63.027249999999995,61.839000000000006,61.035624999999996,60.43425,59.956625,59.562125,59.22725,58.936875,58.68125,58.453125,58.2475,58.060625,57.889375,57.731500000000004,57.585249999999995,57.449000000000005 +Offshore Wind - Class 10/Conservative,85.362625,81.646875,79.85425000000001,78.681,77.814125,77.129375,76.56525,76.086375,75.671125,73.7415,72.583875,71.76275000000001,71.12925,70.615375,69.450375,68.6485,68.040375,67.55225,67.14562500000001,66.79775000000001,66.49425,66.22550000000001,65.984375,65.766125,65.56675,65.383375,65.213875,65.056125,64.90875 +Offshore Wind - Class 11/Advanced,86.65725,72.886625,69.570625,67.730625,66.482875,65.550625,64.812625,64.2055,63.692,61.53725,60.30825,59.465,58.830749999999995,58.32662499999999,57.2175,56.481500000000004,55.938,55.510999999999996,55.1615,54.867,54.6135,54.39149999999999,54.194625,54.017875000000004,53.858,53.712125,53.578125,53.454375,53.339625 +Offshore Wind - Class 11/Moderate,86.65725,77.75325,74.950375,73.308375,72.16199999999999,71.288375,70.5865,70.00225,69.503375,67.342625,66.078,65.1955,64.52325,63.983125,62.776875,61.96125000000001,61.350875,60.866,60.4655,60.1255,59.83075,59.571125,59.339625,59.130874999999996,58.941125,58.767250000000004,58.607,58.4585,58.32025 +Offshore Wind - Class 11/Conservative,86.65725,82.88512499999999,81.06524999999999,79.87425,78.99425,78.299125,77.726375,77.24025,76.81875,74.859875,73.68475000000001,72.851,72.208,71.686375,70.503625,69.689625,69.07225,68.57675,68.163875,67.81075,67.50275,67.229875,66.985125,66.76350000000001,66.561125,66.375,66.202875,66.04275,65.893125 +Offshore Wind - Class 12/Advanced,90.829375,76.39574999999999,72.920125,70.9915,69.68375,68.706625,67.933125,67.29675,66.758375,64.5,63.211875,62.328,61.66325,61.134750000000004,59.97225,59.200875,58.63125,58.183625,57.81725,57.508625,57.242875,57.01025,56.803749999999994,56.618624999999994,56.451,56.298125,56.157624999999996,56.028000000000006,55.907625 +Offshore Wind - Class 12/Moderate,90.829375,81.49675,78.559,76.837875,75.63625,74.7205,73.984875,73.372625,72.849625,70.584875,69.259375,68.334375,67.62975,67.063625,65.79925,64.94449999999999,64.304625,63.796375000000005,63.376625000000004,63.020250000000004,62.711375000000004,62.43925,62.1965,61.97775,61.778875,61.596624999999996,61.42875,61.272999999999996,61.128125000000004 +Offshore Wind - Class 12/Conservative,90.829375,86.87575000000001,84.96825,83.719875,82.7975,82.068875,81.4685,80.959125,80.51724999999999,78.464,77.23237499999999,76.35849999999999,75.6845,75.13775,73.898125,73.04487499999999,72.39775,71.87837499999999,71.44575,71.075625,70.752625,70.466625,70.210125,69.977875,69.76575,69.57075,69.39025,69.222375,69.065625 +Offshore Wind - Class 13/Advanced,86.69125,72.91525,69.598,67.75725,66.509,65.576375,64.838125,64.23075,63.717,61.5615,60.332,59.488375,58.853875,58.3495,57.24,56.503625,55.96,55.532875,55.18325,54.888625,54.635,54.412875,54.215875000000004,54.039125,53.879124999999995,53.733125,53.599125,53.475375,53.3605 +Offshore Wind - Class 13/Moderate,86.69125,77.783875,74.97987499999999,73.33725,72.19025,71.316375,70.61425,70.02975,69.530625,67.369125,66.104,65.221125,64.5485,64.00825,62.8015,61.985625000000006,61.375,60.889875,60.48925,60.149125000000005,59.85425,59.594625,59.363,59.15412500000001,58.96425,58.790375,58.630125,58.481500000000004,58.343125 +Offshore Wind - Class 13/Conservative,86.69125,82.91775,81.097125,79.905625,79.02525,78.329875,77.75687500000001,77.270625,76.849,74.88925,73.71362500000001,72.879625,72.236375,71.7145,70.531375,69.717,69.099375,68.60375,68.19075,67.837375,67.52925,67.25625,67.0115,66.78975,66.58725,66.401125,66.228875,66.06875,65.919 +Offshore Wind - Class 14/Advanced,88.37175,74.328625,70.947,69.070625,67.79825,66.8475,66.095,65.47575,64.952,62.75475,61.501374999999996,60.64149999999999,59.99475,59.480500000000006,58.3495,57.59887499999999,57.04475000000001,56.609249999999996,56.252874999999996,55.9525,55.694,55.467625,55.26675,55.086625,54.923500000000004,54.77475,54.638125,54.512,54.394875 +Offshore Wind - Class 14/Moderate,88.37175,79.2915,76.43325,74.75875,73.589625,72.69875,71.983,71.38725,70.878375,68.674875,67.385375,66.485375,65.79975,65.249,64.018875,63.187125,62.56462499999999,62.070125000000004,61.66175,61.315,61.0145,60.749750000000006,60.513625,60.30075,60.10725,59.93000000000001,59.7665,59.615125000000006,59.474125 +Offshore Wind - Class 14/Conservative,88.37175,84.525,82.66912500000001,81.4545,80.557125,79.84825,79.26412499999999,78.7685,78.33862500000001,76.340875,75.1425,74.292375,73.63662500000001,73.104625,71.8985,71.068375,70.438875,69.93350000000001,69.5125,69.152375,68.83825,68.559875,68.310375,68.084375,67.878,67.68825,67.512625,67.349375,67.19675 diff --git a/tests/data/Offshore_Wind/Market/30/df_gcc.csv b/tests/data/Offshore_Wind/Market/30/df_gcc.csv index 9280678..aaf2f4f 100644 --- a/tests/data/Offshore_Wind/Market/30/df_gcc.csv +++ b/tests/data/Offshore_Wind/Market/30/df_gcc.csv @@ -1,43 +1,43 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,757.9011775207513,740.9525157692747,687.9537422084447,665.435697616097,647.0371155291267,631.4813360237483,618.0063068961384,606.1204888498086,595.4882623037906,585.8702434710777,577.0896802168203,569.0123450212943,561.533900711442,554.5716356244726,548.0588715838321,541.9410701532432,536.1730535375023,530.7169778750958,525.5408269914842,520.6172740321239,515.9228081587714,511.4370555305495,507.1422449045139,503.0227823991363,499.06490970898784,495.2564268581842,491.58646539913553,488.04530142795795,484.6242003121662,481.3152868878046 -Offshore Wind - Class 1/Moderate,817.1544767647928,804.6580804489669,751.2954221347318,730.0935421465934,712.7703448431998,698.1237902170911,685.4363675046706,674.2452675516681,664.2344875165323,655.1786354340595,646.9112902131388,639.3060698425519,632.2647355870301,625.7094102250006,619.5773128746094,613.817092834603,608.3862129216071,603.2490412224333,598.3754328864713,593.7396582954983,589.3195808039984,585.0960174084291,581.0522355830777,577.173552898333,573.4470152124908,569.8611356300753,566.4056809569691,563.0714956449486,559.8503555949395,556.7348459410375 -Offshore Wind - Class 1/Conservative,931.3383441384126,932.1064688296859,881.1074428749953,864.936704526788,851.7242492584693,840.5532775005859,830.8765416115779,822.3410556419431,814.7058032633707,807.7988773385158,801.4933479950519,795.692823288657,790.3223762371686,785.3226096468447,780.6456403481606,776.2523030050969,772.1101543785259,768.1920178998913,764.4749019999537,760.9391826206424,757.5679760750986,754.3466514281791,751.2624467316346,748.3041636517463,745.4619220252397,742.7269607619997,740.0914749737512,737.548481696019,735.0917083834274,732.7154996952005 -Offshore Wind - Class 2/Advanced,785.1500872958657,767.5920683239851,712.6878236519018,689.3601851657749,670.3001167028132,654.1850584355119,640.225560007938,627.9124097537242,616.897921521811,606.9341049318691,597.8378530588492,589.4701124852946,581.7227947915482,574.5102145727222,567.7632963639743,561.4255409022419,555.4501461097605,549.7979075202328,544.4356578778472,539.3350878424593,534.4718412879054,529.8248118702217,525.3755894148854,521.1080193917201,517.0078488413308,513.0624391606717,509.26053114758423,505.5920512935297,502.0479509287584,498.62007175262295 -Offshore Wind - Class 2/Moderate,846.5337273453673,833.5880466296439,778.3068344130103,756.3426807512126,738.3966605068641,723.2235165873747,710.0799414806532,698.486486600718,688.1157878188554,678.7343496261469,670.1697675745071,662.2911158254706,654.9966236550176,648.2056139127093,641.8530485482961,635.8857306427494,630.2595936683609,624.9377246335953,619.8888948864985,615.0864497488714,610.5074566937897,606.1320430289388,601.94287464215,597.9247412247007,594.0642228931135,590.3494197622148,586.7697307226605,583.3156710557303,579.9787209803524,576.7511990430806 -Offshore Wind - Class 2/Conservative,964.8228606720172,965.6186018402526,912.7860019341347,896.0338751367254,882.3463909171495,870.7737879036891,860.7491431962522,851.9067799001642,843.9970163988429,836.8417649575066,830.3095321792671,824.3004605289422,818.7369291658067,813.5574053818577,808.7122844583698,804.1609929434121,799.8699211622818,795.8109154640715,791.9601576609606,788.2973181488213,784.8049062196242,781.4677649105017,778.2726734413847,775.2080308635511,772.2636017910597,769.4303101452965,766.7000704279242,764.0656486151286,761.5205466439752,759.0589058465595 -Offshore Wind - Class 3/Advanced,791.1259300162209,773.4342754992966,718.1121500472846,694.6069629613598,675.4018267295514,659.164115411333,645.0983700783484,632.691503411818,621.5931829924235,611.5535309643924,602.3880467606149,593.9566186164909,586.1503354423967,578.8828596746904,572.084590109412,565.6985974629016,559.6777234428819,553.9824651945966,548.5794030234873,543.4400121246633,538.5397509954561,533.8573526497594,529.3742667916788,525.0742159375625,520.9428386475546,516.9674001251485,513.1365554734604,509.4401545136385,505.8690797057541,502.41511065565385 -Offshore Wind - Class 3/Moderate,852.9767660636268,839.9325546935522,784.2305925656055,762.0992679005916,744.0166590011925,728.728031019352,715.4844190675843,703.8027254367796,693.3530944025703,683.900253302268,675.2704855031714,667.3318686793517,659.9818575213308,653.1391608381573,646.738245569563,640.7255099103373,635.0565519387584,629.6941777154375,624.606920904549,619.7679239569178,615.1540798042466,610.7453645015042,606.52431200515,602.475596239535,598.5856951813305,594.8426183743454,591.2356840233097,587.7553352205181,584.3929873401361,581.1409004645352 -Offshore Wind - Class 3/Conservative,972.1662078379542,972.9680054585092,919.7332922333522,902.8536636033728,889.062002801183,877.4013197421459,867.3003766287503,858.3907133690136,850.4207479987708,843.2110373426551,836.629087196581,830.5742800013472,824.968404137544,819.7494585666017,814.8674610241483,810.2815292503307,805.9577977644118,801.867898635702,797.987832394169,794.2971147053746,790.7781217380533,787.4155811684307,784.1961715919791,781.1082037641896,778.1413643967453,775.2865083322424,772.535488532942,769.881015916272,767.3165429619996,764.8361664114108 -Offshore Wind - Class 4/Advanced,808.8035907348349,790.7166172753313,734.158322299773,710.1279132401177,690.4936394089972,673.8930974204145,659.513053864711,646.8289565182212,635.4826448050557,625.2186573639749,615.8483709739351,607.2285430814901,599.2478289853526,591.81796191428,584.8677854296491,578.3390981664242,572.1836880831594,566.3611696362152,560.8373763699938,555.5831460945767,550.5733889289129,545.7863626773873,541.2031025388732,536.8069673103385,532.5832746464281,528.5190051923835,524.6025605502906,520.82356373617,517.172693479218,513.6415457010751 -Offshore Wind - Class 4/Moderate,872.0364799463764,858.7007964677625,801.7541773888817,779.1283296222501,760.6416659284084,745.0114144855464,731.4718748313868,719.5291544679354,708.8460270647553,699.1819628058406,690.3593633709136,682.2433586377081,674.7291119280515,667.7335156042822,661.1895722738919,655.0424824025973,649.2468519104407,643.7646557617225,638.5637245072604,633.6166004675783,628.8996602483456,624.3924324706991,620.0770608134188,615.9378767406289,611.9610560802132,608.1343404499675,604.4468093705567,600.8886923857553,597.4512130467873,594.1264584880363 -Offshore Wind - Class 4/Conservative,993.8892025373044,994.7089162768532,940.2846766272144,923.0278737236389,908.9280391008763,897.0067987891389,886.6801507171243,877.5714015745377,869.4233478135488,862.0525366119666,855.3235131907861,849.133411697574,843.4022728790488,838.0667102872104,833.0756248070342,828.3872206670603,823.9668756644478,819.7855879888233,815.8188219034588,812.0456353527105,808.4480107018767,805.0103343680387,801.7189872806961,798.5620189998831,795.528885787484,792.6102381381095,789.7977469689587,787.0839603233535,784.4621843771204,781.9263839635887 -Offshore Wind - Class 5/Advanced,921.2865479694289,900.6841600317326,836.2601182322547,808.8877216918921,786.5228452658057,767.6136116789621,751.2336884950806,736.7855722993564,723.8612919547179,712.1698582539801,701.4964155286315,691.677800015431,682.5871819417879,674.1240189882689,666.2072587579065,658.7706056317209,651.7591425621825,645.1268674561832,638.8348622175438,632.8499089753388,627.1434285168061,621.6906548881674,616.4699857914574,611.4624656771811,606.6513702782569,602.0218695957333,597.5607522046139,593.2561979598612,589.0975892510947,585.075353217326 -Offshore Wind - Class 5/Moderate,993.313441627142,978.1231210875624,913.2567496832934,887.4842513628257,866.4265869643563,848.6225853987777,833.2000577394446,819.5964242454193,807.4275594189768,796.4194821769346,786.3698950205076,777.1251709989868,768.5658934549289,760.5973967000399,753.1433657955957,746.1413800570836,739.5397323015706,733.2951092274383,727.3708674751282,721.7357307359919,716.3627902330858,711.2287275660206,706.3132030766587,701.5983691546604,697.0684790551383,692.7095695826335,688.5092015110802,684.456245574991,680.5407047561911,676.7535657209966 -Offshore Wind - Class 5/Conservative,1132.112620367778,1133.0463343745935,1071.053137945876,1051.3963750949847,1035.335630415621,1021.756464274264,1009.9936555239742,999.6181228853658,990.3368926730831,981.9409986817243,974.2761479937193,967.2251688665365,960.6969818523621,954.6193851428279,948.9341731020725,943.5937372841778,938.558640463464,933.7958474530582,929.2774102511813,924.9794743221071,920.8815162598227,916.9657510494328,913.2166655718175,909.6206474002901,906.1656864446347,902.841132933209,899.6374994304605,896.5462976117548,893.5599027209262,890.6714402609617 -Offshore Wind - Class 6/Advanced,876.6580194117212,857.0536426361992,795.7503998927674,769.7039640791589,748.4224764515643,730.4292350421762,714.8427803738135,701.0945530103611,688.7963445602052,677.67126177813,667.5148569326104,658.1718701624909,649.5216155232222,641.4684211190022,633.9351608548598,626.8587505729306,620.1869334914074,613.8759359288858,607.8887250412514,602.1936920820191,596.7636422591761,591.5750093195998,586.6072374136567,581.8422892276428,577.264250643537,572.8590100502043,568.6139960042684,564.5179609465848,560.5608016000482,556.7334088276888 -Offshore Wind - Class 6/Moderate,945.1958202485187,930.7413420540762,869.0171968280042,844.4931577190964,824.4555587704449,807.5140102538793,792.83857340749,779.8939207128857,768.3145342985819,757.8397051438419,748.2769353499306,739.4800398904486,731.3353868333651,723.7528962410228,716.6599499869756,709.9971511400777,703.7152972923714,697.7731733047723,692.1359108780678,686.7737487758056,681.6610817233276,676.7757208992006,672.0983119294164,667.6118717691597,663.3014164699342,659.1536592348122,655.1567634128508,651.3001388571943,647.5742728205083,643.9705885887697 -Offshore Wind - Class 6/Conservative,1077.2713546182847,1078.1598380914409,1019.1696868534954,1000.4651276401984,985.1823899817347,972.2610194038374,961.0680190887063,951.1950931099738,942.3634598754093,934.3742758220027,927.0807222169456,920.3713032960102,914.1593516390483,908.3761630036485,902.9663513239173,897.8846143798255,893.0934253451848,888.5613493080677,884.2617921106203,880.1720547672874,876.2726080572138,872.5465284988095,868.9790544521564,865.5572328973232,862.269635531221,859.106128473424,856.0576838742592,853.1162245965119,850.2744952388592,847.5259543154315 -Offshore Wind - Class 7/Advanced,690.7678939681181,675.3205088328378,627.0162545562237,606.4928107344064,589.7239361407686,575.5460546877893,563.2646151443294,552.4316177253133,542.7411713225122,533.9750962585414,525.9722967288741,518.6104348036296,511.79441527589483,505.44885290705696,499.512975732435,493.93707621510356,488.67997831341904,483.70719029509195,478.98953191061776,474.5020968604397,470.223456846647,466.13504270010225,462.22065731697984,458.46608808880046,454.85879539173516,451.3876598979639,448.0427758640005,444.81528070880375,441.6972134951626,438.6813966244909 -Offshore Wind - Class 7/Moderate,744.7726612695236,733.3831693129185,684.7472624248398,665.4234001299167,649.6346550098688,636.2854612191136,624.7218635801561,614.5220475948979,605.3980012852329,597.1442974295936,589.6092561651851,582.6776901320792,576.2600623744298,570.2853938702619,564.6964647354723,559.4464728053315,554.4966487502141,549.8145168564506,545.3726024405494,541.1474549594589,537.11889858491,533.2694495032474,529.5838573205015,526.0487401456262,522.6522912873955,519.3840413352432,516.2346635297462,513.1958133017813,510.25999502557835,507.42045062837457 -Offshore Wind - Class 7/Conservative,848.8423631386047,849.5424489690971,803.0608088845856,788.3224403426068,776.2803164212534,766.0988457181562,757.2792546305665,749.499823957921,742.5408860885876,736.2457610559112,730.4987621672343,725.2120356728203,720.3172914641369,715.7603936252553,711.4977003765474,707.4935155646343,703.7182697039019,700.1471934687657,696.7593318345687,693.5367990008045,690.4642068018921,687.5282202799829,684.7172079132151,682.0209632925897,679.4304814188012,676.9377772405696,674.5357372101178,672.2179968991971,669.9788393712362,667.8131102235858 -Offshore Wind - Class 8/Advanced,893.2831231158417,875.0680022153595,813.7542865006003,788.1517196404473,767.2328993547044,749.54628881377,734.2254498853588,720.7115122088084,708.6228830252057,697.6873877508772,687.7040627394628,678.52029398249,670.0174521985285,662.1014958793097,654.6966132701172,647.7407952584142,641.1826755935668,634.9792265610391,629.0940464099642,623.4960650526325,618.1585511356357,613.0583400089027,608.1752261242211,603.4914795498112,598.9914573672485,594.6612884476708,590.4886155832869,586.4623828896341,582.5726592640683,578.8104908024931 -Offshore Wind - Class 8/Moderate,960.7792761160292,947.745068726473,886.0883423793877,862.0432323761925,842.3969469996035,825.7862493940318,811.3974086427461,798.7055516198195,787.3522986395509,777.0820320585898,767.7060132629621,759.080912068558,751.0953156573901,743.6609032597669,736.7064749061045,730.173793625857,724.0146178831782,718.1885374279994,712.6613649029093,707.4039202776062,702.3910983219481,697.6011435392238,693.0150795263205,688.616254899714,684.3899783319164,680.323222503394,676.4043819207486,672.6230732517333,668.9699695231253,665.4366615152505 -Offshore Wind - Class 8/Conservative,1085.084386122522,1086.2322510745157,1026.9797422055292,1008.274224885223,992.9907043963325,980.0686719447405,968.8750982885362,959.001666587136,950.1695809682301,942.1799876834083,934.8860604793397,928.1762978806291,921.9640280277475,916.1805431590336,910.7704543715433,905.6884571247239,900.8970226701432,896.3647144856784,892.0649370512373,887.974990218551,884.0753437664155,880.3490733463663,876.7814165623469,873.3594197309311,870.0716539636363,866.9079848609468,863.8593841107547,860.9177741621086,858.0758992420408,855.3272175296055 -Offshore Wind - Class 9/Advanced,955.0558311691702,935.581090203756,870.0273814089737,842.654334566448,820.2889268048062,801.3792439801517,784.9989316487774,770.5504722006385,757.6258848062517,745.9341733452304,735.26047704461,725.4416282647716,716.3507942199553,707.887430202084,699.9704818885812,692.5336520854427,685.5220224404422,678.8895897675729,672.5974350460555,666.6123396157876,660.905723585034,655.4528204116373,650.2320272844134,645.2243882035297,640.4131785045752,635.7835678362745,631.3223444597589,627.017687949173,622.8589804418878,618.8366488494861 -Offshore Wind - Class 9/Moderate,1027.2195078761304,1013.2839532351304,947.3635137856667,921.6556257427873,900.6507517849352,882.891383900928,867.507519695203,853.9379897842036,841.7996316523236,830.8191510723308,820.7947576944715,811.573209702602,803.0353898104642,795.0868696515921,787.6515256047394,780.6670934707171,774.08199569374,767.8530275563251,761.94363756186,756.3226278097328,750.9631569818671,745.8419651358589,740.9387636040078,736.2357495189805,731.7172156121383,727.3692336930086,723.1793957200006,719.1366003281018,715.2308755611284,711.4532306813428 -Offshore Wind - Class 9/Conservative,1160.1206196107025,1161.3478622255327,1097.9978977603582,1077.9988482658594,1061.658435035176,1047.8428125028672,1035.875175910014,1025.3189723099938,1015.8761264155152,1007.3340332561557,999.5357131848317,992.3619541270014,985.720090652523,979.536663690333,973.7524540596697,968.3190243004341,963.1962504596496,958.3505221029665,953.7534045651709,949.3806279273409,945.2113114058114,941.2273602921177,937.4129913344876,933.7543550706721,930.239232276657,926.8567877344674,923.5973688021788,920.452339346478,917.4139418399886,914.475182078881 -Offshore Wind - Class 10/Advanced,958.66611562317,939.117756600823,873.3162428840246,845.8397209542328,823.3897678903019,804.4086030310856,787.9663701448794,773.463292896579,760.4898482150876,748.7539399618466,738.0398951511567,728.1839293400944,719.0587302919404,710.5633732213647,702.6164974057342,695.1515550356137,688.1134201574337,681.4559156847914,675.1399754759423,669.1322552982175,663.4040672227012,657.9305510852101,652.6900224120112,647.6634535461504,642.8340566009491,638.1869451637108,633.708857552795,629.3879286589905,625.2135004822195,621.1759637460524 -Offshore Wind - Class 10/Moderate,1031.102584131045,1017.1143505631841,950.9447198832413,925.1396513557061,904.0553751603792,886.2288736411518,870.7868556354376,857.1660304375168,844.9817871079024,833.9597983175604,823.8975109125755,814.6411037949141,806.0710093933482,798.0924423850403,790.6289913876341,783.6181568319621,777.0081661897133,770.7556514217275,764.8239228600988,759.181664670486,753.8019340697567,748.6613831887014,743.7396466647718,739.0188543325635,734.4832395471105,730.1188214668512,725.9131451455444,721.8550672530025,717.9345781372365,714.1426530738877 -Offshore Wind - Class 10/Conservative,1164.5060861992033,1165.7379680139516,1102.148529180467,1082.073879647595,1065.6716966879246,1051.8038485939023,1039.7909721617305,1029.1948641953827,1019.7163226288586,1011.1419388063449,1003.3141396691884,996.1132624995598,989.446291575166,983.2394901363166,977.4334151429942,971.9794460327055,966.8373071766464,961.9732610869223,957.3587656101223,952.9694590826239,948.7843817876086,944.7853706153278,940.9565826504521,937.2841160772505,933.7557054808235,930.3604746841042,927.0887345564297,923.9318163183344,920.8819331175803,917.9320643109767 -Offshore Wind - Class 11/Advanced,1137.879443123813,1114.6767080778652,1036.5742399040491,1003.9612488293335,977.3144948925511,954.784985454527,935.2690366842853,918.0547498810531,902.6560456095697,888.7262231926488,876.0092916727873,864.3108486948078,853.479782234763,843.3963005980714,833.9638334645213,825.1033925574778,816.7495466612893,808.8474863313481,801.3508423898056,794.220037223265,787.4210199728848,780.9242831080285,774.7040884530231,768.73785131509,763.0056454750437,757.4898016497912,752.174579014999,747.0458943944274,742.0910973783076,737.2987823292301 -Offshore Wind - Class 11/Moderate,1223.857206501856,1207.2540084091218,1128.7146073780773,1098.0855316995273,1073.0597546695217,1051.9007616781416,1033.572008254299,1017.4049019609656,1002.9429325757491,989.8604899375019,977.9171555457432,966.9303529408288,956.758162554363,947.2880798671932,938.4294091305208,930.107967087213,922.2623028371873,914.8409411072024,907.8003334519708,901.1033098458072,894.7178908137236,888.616363828927,882.7745564219648,877.1712577734206,871.7877538170504,866.6074501286315,861.6155634305846,856.7988672552777,852.1454807434147,847.6446920859937 -Offshore Wind - Class 11/Conservative,1382.1991987453273,1383.6613689112653,1308.1845015544106,1284.357091094074,1264.8886791954928,1248.4283714727208,1234.1698043634938,1221.592856836575,1210.342393903157,1200.1651122301216,1190.8739820045762,1182.32697072479,1174.4136742818043,1167.0465715442394,1160.1551071725773,1153.6815714619763,1147.5781596456584,1141.8048273397535,1136.3276967122406,1131.1178519228865,1126.150415039205,1121.4038275343335,1116.8592848136598,1112.5002862519036,1108.3122735338736,1104.2823372867408,1100.3989770908877,1096.651903622649,1093.031874353323,1089.5305561986029 -Offshore Wind - Class 12/Advanced,1294.9591163839605,1268.5533372354198,1179.6691379602191,1142.5540548466593,1112.2288238733795,1086.5892064158968,1064.3791595364783,1044.7885097865396,1027.264076422918,1011.4112981365996,996.9388454496384,983.6254795448602,971.2992279921558,959.8237623360781,949.0891811127369,939.0055920321064,929.4985313627986,920.5056234371741,911.9740979991768,903.858913905316,896.1213197128584,888.7277344954322,881.6488670258971,874.8590148856168,868.335501121119,862.0582172759588,856.0092495684144,850.1725706964992,844.5337839123371,839.0799090762207 -Offshore Wind - Class 12/Moderate,1392.8057636412875,1373.9105609366059,1284.5291119833882,1249.671815794378,1221.19133105987,1197.1114243234667,1176.252460325489,1157.8535501363517,1141.395164136479,1126.5067429936735,1112.914679401971,1100.4111929569688,1088.8347726655675,1078.057383212961,1067.97580866759,1058.5056250725168,1049.5768984784527,1041.1310476580497,1033.11851247858,1025.4969917420492,1018.2300913357743,1011.2862731302763,1004.6380277440716,998.2612162895698,992.1345412990697,986.2391175549345,980.5581210076683,975.0764993290641,969.7807315550616,964.6586271545774 -Offshore Wind - Class 12/Conservative,1573.0062300449765,1574.6702469120783,1488.774102069582,1461.6574135821547,1439.5014658480306,1420.768878953261,1404.5419740941873,1390.2288296264796,1377.4252856067603,1365.8430711971878,1355.2693378726362,1345.5424461166776,1336.5367509778666,1328.1526493852089,1320.309846118793,1312.9426648815027,1305.996701651085,1299.4263840777915,1293.1931576313657,1287.2641147563154,1281.6109432217934,1276.2091084331505,1271.0372098972416,1266.0764691439383,1261.3103181412832,1256.7240654295335,1252.304623002472,1248.040281136751,1243.9205214098145,1239.9358603886362 -Offshore Wind - Class 13/Advanced,1417.4079251046205,1388.5052669742101,1291.2163511503281,1250.5917381563854,1217.3990124800869,1189.3349627961345,1165.0247771960362,1143.5816738098451,1124.4001642020933,1107.0483781158275,1091.2074385257947,1076.6351867037108,1063.1433888418424,1050.5828255318515,1038.8332032417438,1027.7961296418493,1017.3900998555532,1007.546840093724,998.2085902478009,989.3260501716006,980.8568041615353,972.7640959443214,965.0158645715023,957.5839772538579,950.4436127494187,943.5727611853116,936.9518148875499,930.5632310437256,924.3912515775595,918.4216689726459 -Offshore Wind - Class 13/Moderate,1524.506760513977,1503.824864289438,1405.991679827682,1367.838345686921,1336.664801856257,1310.3079460975473,1287.4765991413867,1267.3379238848322,1249.3232650006255,1233.027023788752,1218.1497211699618,1204.4639294300093,1191.7928654112523,1179.9963870292008,1168.9615184550914,1158.5958527672549,1148.822843198537,1139.5783691949723,1130.8081843143304,1122.4659874398274,1114.5119431024568,1106.91153098872,1099.6346404836665,1092.6548501735695,1085.9488487437138,1079.4959652271123,1073.2777847249567,1067.2778315902394,1061.4813063429056,1055.8748657390256 -Offshore Wind - Class 13/Conservative,1721.746631608414,1723.567994665438,1629.5496778743543,1599.8688882043302,1575.6179172592058,1555.1140134784441,1537.3527241402944,1521.6861566440575,1507.6719344702703,1494.9945284528276,1483.4209635251461,1472.7743158533426,1462.917059744384,1453.740173855122,1445.155770406235,1437.091962878028,1429.4892029099979,1422.2976089198764,1415.4749807362107,1408.985299129236,1402.797574718768,1396.8849529667325,1391.2240097910865,1385.7941910661866,1380.577362119283,1375.5574422948496,1370.7201060103246,1366.0525362937556,1361.5432201210624,1357.1817773242856 -Offshore Wind - Class 14/Advanced,1136.0231348386274,1112.85825215882,1034.883198413343,1002.3234113629223,975.7201282792299,953.2273729237967,933.7432619880586,916.5570581451168,901.1834749376379,887.276377287317,874.5801918539456,862.9008334255244,852.0874364985123,842.0204048035248,832.6033255627743,823.7573393591404,815.4171217198326,807.5279526150113,800.0435385123536,792.9243663643991,786.1364408620325,779.6503026124705,773.4402554286611,767.4837514619329,761.7608970002401,756.2540515857194,750.9475000732278,745.8271822614694,740.8804683782405,736.0959713930049 -Offshore Wind - Class 14/Moderate,1221.8606362271728,1205.284524179772,1126.8732503784868,1096.2941422138886,1071.3091916154742,1050.1847168801655,1031.885864529801,1015.7451328524614,1001.3067563652027,988.2456560992136,976.3218057667883,965.3529267589882,955.1973310314795,945.74269760219,936.8984786811151,928.5906120318467,920.7577470037755,913.3484922991439,906.3193705165168,899.6332722684668,893.2582702505275,887.1666971454347,881.3344199181023,875.7402623519184,870.3655409103022,865.1936882407629,860.2099451827935,855.4011068460928,850.7553117535041,846.2618655710044 -Offshore Wind - Class 14/Conservative,1379.9443132740116,1381.4040980918273,1306.0503618232976,1282.2618228090698,1262.82517119452,1246.3917164092777,1232.156410372583,1219.5999805657425,1208.3678713583556,1198.2071926500755,1188.9312197438055,1180.3981518461133,1172.4977649585635,1165.1426807295782,1158.262458921869,1151.799483976775,1145.706029115028,1139.9421152801724,1134.4739199076414,1129.272574329786,1124.3132411993615,1119.5743971595512,1115.0372682930915,1110.6853808934136,1106.5042003953993,1102.4808384862506,1098.6038135078493,1094.8628529222767,1091.248729278864,1087.7531230876907 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,1084.6748,1011.5737,968.1176,937.6309,846.6146,760.3665,677.2534,663.9593,652.3908,636.8558,623.7108,612.3499,602.3685,593.4836,587.5348,582.003,576.8368,571.9935,567.4373,563.1382,559.0702,555.2112,551.5421,548.0461,544.7085,541.5166,538.4588,535.525,532.7062 +Offshore Wind - Class 1/Moderate,1234.5893,1201.4402,1177.7435,1159.41,1144.5186,1132.0167,1050.7188,970.758,891.8496,808.6611,727.3459,717.986,709.7201,702.3283,697.3608,692.7283,688.3901,684.3126,680.4676,676.831,673.3825,670.1043,666.9811,663.9995,661.1479,658.4158,655.7941,653.2745,650.8499 +Offshore Wind - Class 1/Conservative,1499.1441,1494.0767,1489.4483,1485.1908,1481.2505,1477.5845,1474.1581,1470.9427,1365.0321,1253.6184,1143.4223,1034.1461,925.5892,817.6094,814.1717,810.9567,807.9381,805.0939,802.4055,799.8571,797.4354,795.1286,792.9266,790.8206,788.8027,786.8661,785.0047,783.213,781.486 +Offshore Wind - Class 2/Advanced,998.0205,930.7594,890.775,862.7239,778.9788,699.621,623.1478,610.9158,600.2715,585.9776,573.8828,563.4295,554.2455,546.0704,540.5969,535.507,530.7535,526.2971,522.105,518.1492,514.4063,510.8556,507.4796,504.2628,501.1919,498.255,495.4415,492.7421,490.1484 +Offshore Wind - Class 2/Moderate,1135.9583,1105.4575,1083.654,1066.7851,1053.0833,1041.5803,966.7772,893.2044,820.6001,744.0574,669.2385,660.6263,653.0208,646.2195,641.6489,637.3864,633.3948,629.6431,626.1052,622.7592,619.5862,616.5698,613.6962,610.9528,608.329,605.8152,603.4029,601.0846,598.8537 +Offshore Wind - Class 2/Conservative,1379.3779,1374.7154,1370.4568,1366.5394,1362.9138,1359.5407,1356.3881,1353.4296,1255.9801,1153.4673,1052.0746,951.5285,851.6441,752.2909,749.1278,746.1696,743.3922,740.7752,738.3015,735.9568,733.7285,731.606,729.58,727.6422,725.7855,724.0036,722.2909,720.6423,719.0534 +Offshore Wind - Class 3/Advanced,1099.023,1024.9548,980.924,950.0339,857.8136,770.4247,686.2122,672.7422,661.0207,645.2802,631.9613,620.4501,610.3367,601.3343,595.3068,589.7018,584.4672,579.5598,574.9434,570.5874,566.4656,562.5556,558.8379,555.2957,551.914,548.6798,545.5816,542.609,539.7528 +Offshore Wind - Class 3/Moderate,1250.9205,1217.3329,1193.3228,1174.7467,1159.6583,1146.9911,1064.6178,983.5992,903.6471,819.3581,736.9673,727.4835,719.1083,711.6187,706.5856,701.8917,697.4961,693.3647,689.4688,685.7842,682.29,678.9685,675.8039,672.783,669.8936,667.1254,664.469,661.9161,659.4594 +Offshore Wind - Class 3/Conservative,1518.9749,1513.8404,1509.1509,1504.837,1500.8445,1497.1301,1493.6584,1490.4005,1383.0888,1270.2014,1158.5475,1047.8259,937.8329,828.4248,824.9416,821.6841,818.6256,815.7437,813.0197,810.4377,807.9839,805.6466,803.4155,801.2816,799.2371,797.2748,795.3888,793.5734,791.8236 +Offshore Wind - Class 4/Advanced,1214.6721,1132.8098,1084.1456,1050.0051,948.0805,851.4957,758.4216,743.5341,730.5792,713.1824,698.462,685.7394,674.5618,664.6121,657.9503,651.7555,645.9701,640.5463,635.4442,630.6297,626.0742,621.7528,617.6439,613.7289,609.9913,606.4168,602.9925,599.7071,596.5505 +Offshore Wind - Class 4/Moderate,1382.5536,1345.4316,1318.895,1298.3641,1281.688,1267.6878,1176.6465,1087.1024,998.737,905.5783,814.5176,804.0359,794.7794,786.5016,780.9389,775.7511,770.8929,766.3268,762.0209,757.9486,754.0867,750.4156,746.9181,743.5792,740.3858,737.3263,734.3903,731.5689,728.8536 +Offshore Wind - Class 4/Conservative,1678.8151,1673.1403,1667.9573,1663.1895,1658.7769,1654.6716,1650.8346,1647.2338,1528.6298,1403.8634,1280.4603,1158.0875,1036.5201,915.5991,911.7494,908.1491,904.7687,901.5836,898.573,895.7192,893.0073,890.424,887.9581,885.5997,883.34,881.1713,879.0867,877.0803,875.1464 +Offshore Wind - Class 5/Advanced,1403.7543,1309.149,1252.9094,1213.4544,1095.6637,984.044,876.4815,859.2766,844.3051,824.2001,807.1882,792.4853,779.5676,768.0691,760.3703,753.2113,746.5253,740.2572,734.3608,728.7969,723.5322,718.5381,713.7896,709.2651,704.9458,700.8149,696.8576,693.0607,689.4127 +Offshore Wind - Class 5/Moderate,1597.7692,1554.8686,1524.2011,1500.4743,1481.2023,1465.0228,1359.8095,1256.3265,1154.2056,1046.5454,941.3097,929.1963,918.499,908.9326,902.5039,896.5086,890.8942,885.6173,880.6411,875.9348,871.4718,867.2293,863.1873,859.3287,855.6382,852.1024,848.7094,845.4487,842.3108 +Offshore Wind - Class 5/Conservative,1940.1483,1933.5902,1927.6003,1922.0903,1916.9909,1912.2465,1907.8122,1903.6509,1766.5844,1622.3962,1479.7835,1338.3616,1197.8703,1058.1261,1053.6771,1049.5164,1045.6098,1041.9289,1038.4496,1035.1516,1032.0175,1029.0321,1026.1824,1023.4568,1020.8453,1018.339,1015.93,1013.6112,1011.3763 +Offshore Wind - Class 6/Advanced,1342.4978,1252.0208,1198.2354,1160.5021,1047.8515,941.1026,838.2339,821.7798,807.4616,788.234,771.9645,757.9031,745.5491,734.5524,727.1896,720.3429,713.9487,707.9541,702.315,696.9939,691.959,687.1828,682.6415,678.3145,674.1836,670.233,666.4483,662.8172,659.3283 +Offshore Wind - Class 6/Moderate,1528.0463,1487.0178,1457.6886,1434.9972,1416.5662,1401.0927,1300.4706,1201.5034,1103.8389,1000.8767,900.2332,888.6484,878.4178,869.269,863.1208,857.3871,852.0177,846.971,842.2121,837.7111,833.4429,829.3855,825.5199,821.8296,818.3002,814.9187,811.6738,808.5554,805.5544 +Offshore Wind - Class 6/Conservative,1855.4848,1849.2129,1843.4844,1838.2149,1833.3379,1828.8006,1824.5598,1820.5801,1689.4949,1551.5987,1415.2093,1279.9587,1145.5981,1011.952,1007.6971,1003.718,999.9819,996.4616,993.1341,989.9801,986.9827,984.1276,981.4022,978.7956,976.2981,973.9012,971.5973,969.3797,967.2423 +Offshore Wind - Class 7/Advanced,1477.7456,1378.1536,1318.9497,1277.415,1153.4156,1035.9125,922.6804,904.5687,888.808,867.6433,849.7348,834.2568,820.6583,808.5537,800.4491,792.9127,785.8743,779.2758,773.0686,767.2115,761.6693,756.4119,751.4131,746.6502,742.1032,737.7545,733.5886,729.5917,725.7513 +Offshore Wind - Class 7/Moderate,1681.9869,1636.825,1604.5411,1579.5637,1559.2758,1542.2435,1431.4844,1322.5469,1215.0433,1101.7083,990.9257,978.1739,966.9126,956.8421,950.0745,943.7631,937.8528,932.2977,927.0593,922.105,917.4067,912.9405,908.6855,904.6235,900.7385,897.0163,893.4445,890.012,886.7086 +Offshore Wind - Class 7/Conservative,2042.4126,2035.5089,2029.2032,2023.4028,2018.0346,2013.0401,2008.3721,2003.9915,1859.7003,1707.912,1557.7822,1408.906,1261.0095,1113.8995,1109.216,1104.8359,1100.7234,1096.8485,1093.1858,1089.714,1086.4147,1083.2719,1080.272,1077.4027,1074.6536,1072.0152,1069.4793,1067.0382,1064.6855 +Offshore Wind - Class 8/Advanced,2629.2509,1859.8111,1674.5318,1571.7192,1428.0187,1302.1668,1187.1677,1153.2407,1124.5467,1004.1544,935.4809,888.3635,852.9265,824.7539,762.7834,721.6596,691.2946,667.4355,647.9065,631.4522,617.2857,604.8828,593.8779,584.0061,575.0699,566.9182,559.433,552.5207,546.1053 +Offshore Wind - Class 8/Moderate,2792.9772,2312.8398,2161.6998,2073.1555,2011.3337,1964.2255,1849.3324,1740.7809,1636.8295,1443.2664,1298.0283,1250.4387,1214.1845,1185.0636,1120.014,1076.0377,1043.1197,1016.9727,995.3777,977.0423,961.1498,947.1527,934.6665,923.4112,913.1771,903.803,895.1623,887.1544,879.6973 +Offshore Wind - Class 8/Conservative,3081.9058,2895.8458,2806.079,2747.3314,2703.9236,2669.6386,2641.3863,2617.4105,2484.258,2275.2717,2104.9462,1951.463,1807.385,1669.293,1610.9553,1570.8047,1540.3519,1515.9089,1495.5456,1478.1272,1462.9317,1449.4712,1437.4014,1426.4703,1416.4881,1407.3084,1398.8157,1390.9177,1383.5394 +Offshore Wind - Class 9/Advanced,3043.2276,2152.6392,1938.1875,1819.187,1652.8608,1507.1935,1374.0877,1334.819,1301.6071,1162.259,1082.7728,1028.2367,987.2201,954.6117,882.884,835.2853,800.1393,772.5235,749.9197,730.8746,714.4776,700.1219,687.3842,675.9581,665.6149,656.1797,647.516,639.5153,632.0898 +Offshore Wind - Class 9/Moderate,3232.7327,2676.9975,2502.0603,2399.5747,2328.0191,2273.4936,2140.5106,2014.8676,1894.549,1670.5093,1502.4034,1447.3209,1405.3584,1371.6524,1296.3607,1245.4604,1207.3594,1177.0955,1152.1004,1130.878,1112.4833,1096.2823,1081.8301,1068.8027,1056.9573,1046.1071,1036.1061,1026.8372,1018.2061 +Offshore Wind - Class 9/Conservative,3567.1533,3351.798,3247.8973,3179.9,3129.6575,3089.9744,3057.2737,3029.5229,2875.4056,2633.5143,2436.371,2258.7217,2091.9585,1932.1239,1864.6009,1818.1286,1782.881,1754.5895,1731.0199,1710.859,1693.2709,1677.691,1663.7209,1651.0687,1639.5148,1628.8897,1619.0599,1609.9183,1601.3782 +Offshore Wind - Class 10/Advanced,3361.0493,2377.4516,2140.6035,2009.1751,1825.4785,1664.5983,1517.5916,1474.2217,1437.5413,1283.6403,1195.8529,1135.6213,1090.3211,1054.3073,975.0886,922.5189,883.7024,853.2025,828.238,807.204,789.0945,773.2396,759.1716,746.5522,735.1288,724.7083,715.1398,706.3035,698.1025 +Offshore Wind - Class 10/Moderate,3570.3454,2956.5716,2763.3648,2650.176,2571.1474,2510.9276,2364.0563,2225.2918,2092.4076,1844.9701,1659.308,1598.4728,1552.128,1514.9019,1431.7471,1375.5309,1333.4508,1300.0263,1272.4208,1248.9821,1228.6663,1210.7734,1194.8118,1180.4239,1167.3413,1155.3581,1144.3125,1134.0757,1124.5431 +Offshore Wind - Class 10/Conservative,3939.6915,3701.8454,3587.0938,3511.9951,3456.5055,3412.678,3376.5623,3345.9133,3175.7006,2908.5472,2690.8151,2494.6129,2310.4337,2133.9067,2059.3319,2008.0062,1969.0775,1937.8313,1911.8002,1889.5338,1870.1088,1852.9019,1837.4727,1823.4992,1810.7387,1799.004,1788.1475,1778.0513,1768.6193 +Offshore Wind - Class 11/Advanced,3666.9813,2593.8539,2335.4472,2192.0558,1991.6386,1816.1147,1655.7269,1608.4095,1568.3903,1400.4808,1304.7028,1238.9887,1189.5652,1150.2733,1063.8439,1006.4891,964.1394,930.8634,903.6266,880.678,860.9201,843.622,828.2735,814.5055,802.0423,790.6732,780.2338,770.5932,761.6458 +Offshore Wind - Class 11/Moderate,3895.3281,3225.6869,3014.8939,2891.4024,2805.1804,2739.4791,2579.2393,2427.844,2282.8643,2012.9044,1810.3428,1743.9703,1693.407,1652.7924,1562.0686,1500.7355,1454.8252,1418.3583,1388.2401,1362.6679,1340.5029,1320.9813,1303.5669,1287.8694,1273.596,1260.522,1248.471,1237.3024,1226.9022 +Offshore Wind - Class 11/Conservative,4298.2931,4038.7976,3913.601,3831.6666,3771.1262,3723.3094,3683.9063,3650.4676,3464.7616,3173.2912,2935.7405,2721.6795,2520.7358,2328.1408,2246.7779,2190.7804,2148.3083,2114.218,2085.8175,2061.5244,2040.3313,2021.5581,2004.7246,1989.4792,1975.5572,1962.7543,1950.9097,1939.8945,1929.6039 +Offshore Wind - Class 12/Advanced,4034.2613,2853.6509,2569.3625,2411.6092,2191.1186,1998.0143,1821.5624,1769.5057,1725.4782,1540.7511,1435.3801,1363.0842,1308.7105,1265.4831,1170.3971,1107.2977,1060.7064,1024.0975,994.1326,968.8855,947.1487,928.1181,911.2323,896.0853,882.3738,869.866,858.381,847.7748,837.9312 +Offshore Wind - Class 12/Moderate,4285.4791,3548.7675,3316.8617,3181.0014,3086.1436,3013.8618,2837.5725,2671.0137,2511.513,2214.5143,1991.6644,1918.644,1863.0164,1818.334,1718.5234,1651.0473,1600.5386,1560.4192,1527.2844,1499.1509,1474.7659,1453.2891,1434.1305,1416.8607,1401.1577,1386.7742,1373.5162,1361.229,1349.7871 +Offshore Wind - Class 12/Conservative,4728.8045,4443.3183,4305.5822,4215.4413,4148.8373,4096.2312,4052.8816,4016.0936,3811.7876,3491.1239,3229.7805,2994.2794,2773.2094,2561.3243,2471.8123,2410.2062,2363.4801,2325.9754,2294.7303,2268.004,2244.6882,2224.0348,2205.5152,2188.7428,2173.4264,2159.3412,2146.3102,2134.1918,2122.8705 +Offshore Wind - Class 13/Advanced,4717.016,3336.6002,3004.1991,2819.7478,2561.9415,2336.1564,2129.8419,2068.9752,2017.4966,1801.5064,1678.3025,1593.7713,1530.1954,1479.6523,1368.474,1294.6958,1240.2193,1197.4148,1162.3787,1132.8588,1107.4433,1085.1919,1065.4485,1047.7379,1031.7059,1017.0814,1003.6526,991.2515,979.7419 +Offshore Wind - Class 13/Moderate,5010.7496,4149.3577,3878.2044,3719.3512,3608.4397,3523.925,3317.8007,3123.0536,2936.5592,2589.2967,2328.7318,2243.3536,2178.3116,2126.0672,2009.3647,1930.469,1871.4123,1824.5032,1785.7606,1752.8658,1724.3539,1699.2424,1676.8414,1656.6489,1638.2883,1621.4706,1605.9689,1591.6022,1578.2238 +Offshore Wind - Class 13/Conservative,5529.103,5195.3015,5034.255,4928.8587,4850.9827,4789.4737,4738.7876,4695.7736,4456.8911,4081.9585,3776.3856,3501.0285,3242.5448,2994.8005,2890.1395,2818.1072,2763.4733,2719.6213,2683.0883,2651.8389,2624.5772,2600.4284,2578.7746,2559.1636,2541.2551,2524.7861,2509.5498,2495.3804,2482.1432 +Offshore Wind - Class 14/Advanced,5572.8719,3941.9932,3549.2813,3331.3631,3026.7804,2760.0289,2516.2807,2444.3703,2383.5514,2128.3719,1982.8138,1882.9454,1807.8342,1748.1206,1616.7701,1529.6055,1465.2448,1414.6738,1373.2808,1338.4048,1308.3779,1282.0892,1258.7635,1237.8396,1218.8987,1201.6207,1185.7555,1171.1042,1157.5064 +Offshore Wind - Class 14/Moderate,5919.9005,4902.2175,4581.8662,4394.1907,4263.1553,4163.3063,3919.7827,3689.7007,3469.3688,3059.0989,2751.2572,2650.3879,2573.5447,2511.821,2373.944,2280.7335,2210.9615,2155.5412,2109.7691,2070.906,2037.2209,2007.5531,1981.0877,1957.2314,1935.5395,1915.6704,1897.356,1880.3826,1864.5769 +Offshore Wind - Class 14/Conservative,6532.304,6137.9375,5947.6707,5823.1513,5731.1455,5658.4762,5598.5936,5547.7752,5265.5498,4822.5894,4461.5733,4136.2554,3830.8724,3538.1773,3414.5267,3329.4249,3264.8782,3213.0697,3169.9081,3132.9888,3100.7808,3072.2503,3046.6677,3023.4985,3002.3407,2982.8835,2964.8827,2948.1425,2932.5035 diff --git a/tests/data/Offshore_Wind/Market/30/df_lcoe.csv b/tests/data/Offshore_Wind/Market/30/df_lcoe.csv index d003081..d1c4659 100644 --- a/tests/data/Offshore_Wind/Market/30/df_lcoe.csv +++ b/tests/data/Offshore_Wind/Market/30/df_lcoe.csv @@ -1,43 +1,43 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,60.3394181587578,60.53394127661874,56.663117690768175,51.90221262781584,49.78358319003808,47.945807995250064,46.32117583498839,44.86423055748083,43.542902475104064,42.33368193199668,41.43268636669521,40.5995129313878,39.82461566980896,39.10033729186494,38.4204412464843,37.77978043122834,37.17405723614165,36.599646250500356,36.053460952371694,35.53285189684641,35.03552786976758,34.55949405620422,34.10300299845711,33.66451529444004,33.242667803311775,32.83624770073936,32.4441711381251,32.06546555904734,31.69925494579868,33.03526208847275 -Offshore Wind - Class 1/Moderate,65.27786556210488,66.22348995072369,62.54165679903782,57.7245810072585,55.76730916564605,54.064992542394414,52.555897711868866,51.198650781810066,49.964102906674675,48.83091172922292,47.969951851523675,47.17264380550131,46.430038922882986,45.73495863998145,45.081555881050704,44.465004570284165,43.88127476729871,43.32696653530375,42.79918502717712,42.295445086862166,41.81359736860009,41.35177039761412,40.90832461327465,40.481815537950695,40.07096397942092,39.674631713940514,39.29180148300969,38.92156041692368,38.56308620393248,40.266895557970805 -Offshore Wind - Class 1/Conservative,75.48896162757671,78.47381113499732,75.55941059856244,70.89795664002311,69.55048999853787,68.37836776748085,67.33841095758011,66.40181761599591,65.54837515976004,64.76333401789844,64.10377587091905,63.49120752713467,62.91902878721158,62.38194542802177,61.875645183885425,61.39656855990443,60.9417429466372,60.508660116737644,60.095184144734326,59.699481099846196,59.31996460512002,58.95525314704129,58.604136215130914,58.26554716502862,57.93854126295041,57.62227776719454,57.316005186965164,57.01904906520624,56.73080178375408,59.47308593928462 -Offshore Wind - Class 2/Advanced,62.882320240075835,63.03115207091563,58.99332906982613,54.053498166956786,51.836624787579794,49.91312751759482,48.21237245931071,46.68692408262233,45.30330531493999,44.036967434821754,43.09715779782725,42.22800456111152,41.41956990261676,40.663881408357746,39.95444527699108,39.28590163549737,38.65377485860645,38.05428907502449,37.48422943202571,36.94083613294209,36.42172237095805,35.92480996849058,35.44827832624245,34.99052350937332,34.55012514714524,34.12581942113202,33.716476845685754,33.32108385537174,32.93872744262104,34.31865544545769 -Offshore Wind - Class 2/Moderate,68.02940871547592,68.95927915426785,65.12051630823457,60.126605780578565,58.07892677304155,56.29739744380694,54.71765455209272,53.29654796314088,52.00366885965545,50.816746638156836,49.91830082277375,49.086178462396056,48.31106158122053,47.585474674196824,46.90332828707268,46.259595894127315,45.6500798628877,45.07123853298646,44.52005618783468,43.993943743359964,43.49066183228866,43.0082604812181,42.54503126051135,42.09946893385473,41.67024043000413,41.256159520376826,40.856165987798,40.46930836315658,40.09472952086582,41.85640251105091 -Offshore Wind - Class 2/Conservative,78.67353389013627,81.72656433058634,78.6937467955816,73.87361954081376,72.46579153957758,71.24070924497988,70.15340447909915,69.17387535129131,68.28106338528931,67.45959936025231,66.77074706220276,66.13087064286117,65.53309466228741,64.97190369689908,64.44280499783406,63.94208985908997,63.46666088178855,63.01390440260361,62.581594597648945,62.16782025727365,61.77092808254734,61.389478218312,61.022208982004656,60.668008594848196,60.325892309587985,59.994983743114226,59.67449951863367,59.363736536996576,59.06206135466521,61.903708037708284 -Offshore Wind - Class 3/Advanced,64.34291952141803,64.56865674338579,60.42643580733044,55.32392820117869,53.058308549282806,51.092906218171464,49.35535174856801,47.79706612388071,46.383777920389015,45.090363666818284,44.129512807815395,43.24095712413839,42.414521130110224,41.64204291889133,40.916875179292006,40.233531949861195,39.587432780153264,38.974713715293056,38.39208517973968,37.83672344593337,37.306186587942584,36.798348574617236,36.31134699704796,35.84354117930978,35.39347829164949,34.959865698934316,34.54154821641711,34.137489263573904,33.74675514092921,35.17641503206379 -Offshore Wind - Class 3/Moderate,69.61570795558558,70.64674816101515,66.70638058694209,61.542110102524894,59.44887459892549,57.62811614746305,56.01386264795001,54.561904720510384,53.24109813411687,52.028640432843616,51.10999742365275,50.25922905739333,49.46679278269443,48.72503400076859,48.02771814141935,47.36969945950682,46.746681186802164,46.155038342460024,45.59168451297414,45.053970115523704,44.53960361247621,44.046589728238025,43.573180445354765,43.11783573265556,42.67919177398844,42.256035041309886,41.847280967576886,41.45195627358484,41.069184222341256,42.892777073894514 -Offshore Wind - Class 3/Conservative,80.51954637325356,83.73677587115348,80.61760202123446,75.61683312139586,74.17643225413211,72.92332397882105,71.81137323922162,70.80981205038707,69.8970512181291,69.05733839066336,68.3528373250243,67.69848084592877,67.08722472570761,66.51341891591642,65.97246155953955,65.46055428866477,64.97452512390895,64.51169769856612,64.06979296684928,63.64685415837247,63.24118867134236,62.85132250965124,62.47596414565707,62.11397555967595,61.7643488098641,61.42618691090132,61.09868810373974,60.78113281906469,60.47287279897391,63.40994571352815 -Offshore Wind - Class 4/Advanced,66.35166018285153,66.64735915955542,62.35888422044198,57.051268781507744,54.713374091000425,52.68558258904973,50.893060600390015,49.285599719616876,47.827792546285934,46.49369069197107,45.50357827587628,44.58799774540541,43.736451710519304,42.940521459845506,42.19335151823957,41.489284837796646,40.823598641146525,40.192309297651356,39.59202563921777,39.01983695744871,38.473226280803516,37.95000237731721,37.44824583012968,36.966265828858404,36.50256521874238,36.05581198329119,35.62481578976592,35.208508555892244,34.805928237955584,36.30112606725121 -Offshore Wind - Class 4/Moderate,71.79961852606588,72.93247072612313,68.85070136187886,63.473891278158966,61.31323800552556,59.43411734047311,57.768289224364885,56.27004716914868,54.90720475327549,53.656203754607596,52.70917796795895,51.832156137532436,51.01528961375808,50.25067957698553,49.53189347164432,48.8536228140153,48.21143543917238,47.60159250620202,47.02091093665019,46.46665837824642,45.936471875243406,45.42829409802344,44.94032276867998,44.470970134703,44.01883018593169,43.582651904294124,43.161317261180486,42.753822985843826,42.35926535488346,44.26514437648675 -Offshore Wind - Class 4/Conservative,83.06642359422378,86.47017583830038,83.23387790359911,78.01455506656565,76.52695936003438,75.23301322257173,74.08495891480842,73.05096241705517,72.10869553639792,71.24187206074859,70.51493922454151,69.83977208569935,69.20909339895849,68.6170672146855,68.05894097059134,67.53079241959924,67.02934651076335,66.55184019484155,66.09592082877431,65.65956861961178,65.2410365821193,64.8388034640507,64.45153641414325,64.0780610672479,63.71733734443439,63.36843970521782,63.03054090328745,62.702898524998645,62.38484375723476,65.45139911587594 -Offshore Wind - Class 5/Advanced,70.16827932144747,70.40806168935478,65.8702125745165,60.31373752150592,57.83510427743537,55.685267448669954,53.78485744291869,52.08063660036907,50.53506814722316,49.120646622685975,48.07382707810771,47.10579450053317,46.205449280534935,45.36389063802811,44.573871155306044,43.82941078302413,43.12551738458419,42.457980338155345,41.82321539478987,41.21814622953598,40.64011273573422,40.086799126578576,39.55617692099382,39.046459262300566,38.5560639693892,38.08358339077176,37.62775961179257,37.187463913412714,36.761679636714945,38.35595349632986 -Offshore Wind - Class 5/Moderate,75.93988263692559,77.0597770676668,72.7409994649324,67.11842656359477,64.8272842231181,62.83463134306107,61.06809000945162,59.479196275255106,58.033829086278644,56.707017997664735,55.70515557716705,54.77732774451461,53.91311580439567,53.104164625887826,52.34367065002907,51.62601964295216,50.946524461701685,50.30123138864849,49.68677456521366,49.10026485491863,48.53920379786014,48.0014161481723,47.48499637544611,46.988265798098794,46.5097379092765,46.048090085101826,45.60214031530923,45.17082792290034,44.753197479340116,46.785152100572574 -Offshore Wind - Class 5/Conservative,87.87757563234123,91.39052534684821,87.96879161069492,82.53052007273561,80.95332683869563,79.58141154653957,78.3641130323335,77.26767369222472,76.2684226091785,75.34909795153051,74.5791322930208,73.86396575983284,73.19589167449953,72.56873042328266,71.97745007989482,71.41789819969566,70.88660777949248,70.38065401943118,69.89754669572972,69.43514800891676,68.9916089897051,68.56531964398877,68.15486941912492,67.75901552708757,67.37665732090812,67.00681538642664,66.64861434439182,66.3012685994235,65.96407044966787,69.23404292032087 -Offshore Wind - Class 6/Advanced,80.80498686451607,81.04278753653685,75.70835133483514,69.17475141261534,66.2465034466595,63.7039020886716,61.45439732752923,59.43583969547251,57.60435790069916,55.927766829074805,54.7180048372599,53.598733101777015,52.557238964942535,51.583325846417175,50.66868929804662,49.80647544822884,48.99096129769003,48.217318576657775,47.48143622998748,46.77978487474873,46.109311850580674,45.46735892987967,44.851597056993675,44.25997405404208,43.69067231891761,43.14207430806585,42.612734145545986,42.101354098075774,41.606764948283484,43.40413811872135 -Offshore Wind - Class 6/Moderate,87.48526890676679,88.76327118023795,83.69185638454054,77.08139077308824,74.37534637664781,72.01825878399937,69.92595292323557,68.0420182529376,66.3267043358839,64.75089484031983,63.588815419822694,62.511942186616025,61.50831534827948,60.56834218857036,59.68420992307567,58.849470264228124,58.058738669409266,57.30747221713915,56.591802640520484,55.908408843340624,55.254418191451,54.62732911633498,54.02494973419424,53.4453486596159,52.88681521636259,52.34782696933746,51.82702301805039,51.32318186641364,50.83520295878746,53.13665426066286 -Offshore Wind - Class 6/Conservative,101.3174395251471,105.42821288019925,101.43238440318467,95.04907365431112,93.19837860543689,91.58563709266504,90.15223313022597,88.85910249072617,87.67884835671185,86.5914878478822,85.69184659339405,84.85551804623708,84.0736133179936,83.33900430427143,82.64588627194523,81.98946862512788,81.36575118168541,80.77135902206562,80.20341839532496,79.6594619968041,79.13735564160447,78.63524077849392,78.15148890376364,77.68466503378292,77.2334981568761,76.79685712194599,76.37373080520048,75.96321167473445,75.56448207714652,79.30841048578573 -Offshore Wind - Class 7/Advanced,103.03184807605811,103.5759293646714,96.42705753481886,87.48076164504121,83.55810984742612,80.1474636647665,77.12720754360953,74.41552122471629,71.95452940727006,69.70168083378518,68.15163212033062,66.71633329463502,65.37974101164983,64.1289840644202,62.953576639417584,61.84486166668695,60.79560784339345,59.79971201405773,58.85197545550075,57.9479330625523,57.08372108717001,56.25597343118287,55.46173939591656,54.69841776939182,53.96370350316978,53.25554419764423,52.57210430629859,51.91173547119043,51.2729517704778,53.51386113057719 -Offshore Wind - Class 7/Moderate,111.6600110340604,113.63511524823602,106.84327388133197,97.76245658820098,94.13597633696568,90.96997716848033,88.15442439547195,85.61548762440708,83.30106647973835,81.17293720160129,79.6719665386994,78.27956191787048,76.98055294219499,75.76276986314954,74.6162990391401,73.53295626585171,72.50590557063866,71.52937771011234,70.59845859248149,69.70892774367037,68.85713323996995,68.03989364591783,67.25442024383639,66.49825471272811,65.76921871176515,65.06537273815164,64.38498228343727,63.72648978691946,63.088491233321356,65.98058162800915 -Offshore Wind - Class 7/Conservative,129.56660811117501,135.43657000994986,130.1201598409072,121.29373622786949,118.83991171976483,116.69482741500381,114.78262311834527,113.05275943049607,111.46979679031416,110.00788594121758,108.8266909567437,107.72690989470891,106.69714381895346,105.72825242923079,104.81279256358111,103.94462137463258,103.1186093189079,102.33042833869982,101.57639273537552,100.85333772728941,100.15852545272851,99.48957128773907,98.84438542258759,98.22112605188009,97.61816151127711,97.03403938259984,96.46746108170876,95.91726080065368,95.38238793778089,100.18072649338684 -Offshore Wind - Class 8/Advanced,61.59676979194499,63.49094896971077,59.622465783681434,54.20762427148235,52.26108376767885,50.569740763490195,49.07056283563529,47.72179460829083,46.49427072677562,45.36677366013865,44.53511833125689,43.76461340726877,43.046591263332125,42.37412076375332,41.74157103156396,41.14430439587208,40.57845509956261,40.04076649801929,39.52846910073199,39.03918773064736,38.57086982857262,38.121729368452094,37.69020247028584,37.274911897098356,36.87463838218138,36.488297266664475,36.11491930827727,35.753634797629694,35.40366032015903,37.383109458278355 -Offshore Wind - Class 8/Moderate,66.31881184553518,69.03623513688257,65.33999118986608,59.80645486100966,58.02285367796028,56.47129000899596,55.09399012998792,53.85276665516767,52.72099992044713,51.67936059899321,50.89406011576578,50.16583750204693,49.48658618691644,48.849825903378594,48.250293684010686,47.6836560947249,47.14630191944132,46.635189691597176,46.14773350968623,45.6817161372618,45.23522191081841,44.806584267446816,44.3943442248306,43.997217177432965,43.614066085089824,43.24387963058784,42.88575427964966,42.538879434820586,42.202525063788315,44.634844852398885 -Offshore Wind - Class 8/Conservative,75.41198797385385,80.14080940169397,77.10588995520936,71.57359898579999,70.34166342634333,69.27488091402067,68.33116674609472,67.48286190044091,66.7107825010398,66.00106190916914,65.4049103758544,64.85148644431337,64.33467814108138,63.84960528015745,63.392308451698156,62.95953053574152,62.54855950942626,62.15711297794185,61.78325179048265,61.42531435991181,61.08186599670299,60.751659313867776,60.433602918380146,60.12673638956468,59.83021008655384,59.5432687069903,59.26523778996143,58.995512551845934,58.73354858698442,62.30835162116966 -Offshore Wind - Class 9/Advanced,64.16082214709547,66.07502835707602,62.04063500752139,56.43436887267648,54.398360927581756,52.628878756236375,51.06014111301008,49.648568386303,48.36371804620719,47.183440865225,46.316407820421055,45.513056500958506,44.76436314661951,44.06311183515428,43.40344029997668,42.780520251712815,42.19032699261056,41.629469929213656,41.09506560761452,40.584641063179866,40.09605918390815,39.62746032560616,39.177216104789814,38.74389244011743,38.32621970423641,37.923068403702416,37.533429201090144,37.15639638019156,36.79115406530746,38.85058483987907 -Offshore Wind - Class 9/Moderate,69.08434571616148,71.85396533343406,68.00050246212263,62.27553379168758,60.41009240042046,58.78688615822685,57.3456373920998,56.046502460571375,54.86170575213366,53.7710772139419,52.951931786595125,52.19224476890147,51.483573598425096,50.819169459885146,50.19355128959881,49.60220606444038,49.041372887148725,48.50788419726721,47.999046855572324,47.5125516450124,47.046403400895045,46.59886636677957,46.16842095644342,45.753729176427896,45.3536067056235,44.96700014948615,44.59296835812481,44.23066696627424,43.87933551004051,46.4114537385823 -Offshore Wind - Class 9/Conservative,78.56700133935497,83.42980817229636,80.27006667763189,74.5582163888634,73.2711514601663,72.15633713976547,71.16988263912963,70.28294338631501,69.47551393244916,68.73313412571994,68.1106904596916,67.5327842504003,66.99304526058914,66.48638717629719,66.0086834053175,65.55653933241067,65.12712847020686,64.71807210375502,64.32734925295492,63.953228215728494,63.59421376111298,63.24900586179087,62.91646706357876,62.59559640765951,62.28550838595104,61.985415806184065,61.694615725545184,61.41247781572081,61.138434671471714,64.86503733486197 -Offshore Wind - Class 10/Advanced,67.06398989100441,69.05140394692107,64.8296521015994,58.961040695617314,56.826446707932995,54.9707336299157,53.32516602094342,51.844189340195406,50.49597049983668,49.2573413310015,48.35000258790572,47.50921984982408,46.7255692622579,45.99151405223019,45.30093061855235,44.64877492267383,44.030842033949966,43.4435892150009,42.8840033795519,42.349500186963624,41.83784611283768,41.347097483532465,40.875552223064595,40.42171125536249,39.98424733025121,39.561979621501926,39.153852859018805,38.75892005653491,38.37632811548831,40.511658930184424 -Offshore Wind - Class 10/Moderate,72.20807556093074,75.09126049284771,71.06043871503411,65.06852216885346,63.113336960573015,61.41146437596252,59.899948031506625,58.537159358358,57.29406974921937,56.149593611831385,55.29226508230714,54.49707392646326,53.75520351161575,53.0596052009714,52.40455384407466,51.78533499963186,51.198019581505214,50.639298110158954,50.106356573170515,49.59678194218653,49.108489221303664,48.639664388403894,48.188719243383424,47.75425529790967,47.33503461552491,46.92995605472703,46.53803575551346,46.15839099038727,45.79022670631189,48.41757734182196 -Offshore Wind - Class 10/Conservative,82.11740474094053,87.19301688452498,83.89223099029603,77.91670596212543,76.56979333885693,75.4027410273801,74.36975359876561,73.44072738031892,72.59477935359956,71.81681238368989,71.16539292346376,70.56050026997865,69.9954833887403,69.46503126315821,68.9648346330794,68.49134834649631,68.04162036812758,67.61316616603139,67.20387473272407,66.81193712624025,66.4357913435442,66.07407923747715,65.7256124485986,65.38934517694956,65.06435220785136,64.74981101923608,64.44498709256895,64.14922176228643,63.86192209448123,67.73439496237727 -Offshore Wind - Class 11/Advanced,72.98455477257805,74.98160213377439,70.40473533082726,64.14423168720671,61.81575514398787,59.791068508555405,57.995368754554114,56.379067287145986,54.90750408406235,53.5554482182837,52.56718282001561,51.65134264172745,50.7976780751731,49.99799131583905,49.24562120774012,48.53508056922956,47.86179476937912,47.22190937223846,46.612146017317606,46.029692693804016,45.472118994674275,44.93730981523564,44.42341287424673,43.92879673412178,43.4520168939571,42.99178815957039,42.54696194452969,42.116507481539095,41.69949616197669,44.01115973953082 -Offshore Wind - Class 11/Moderate,78.58181157801216,81.54076561123924,77.17400138551764,70.7933601216914,68.66100186788381,66.80446446244295,65.15525558835387,63.66807609347094,62.31133157893509,61.06206865142493,60.12815032506233,59.26184776099016,58.45357162181917,57.69565496898909,56.98187004069023,56.30708820789468,55.66703495727216,55.058109668657266,54.47725062705472,53.92183227713124,53.38958588802424,52.87853749889152,52.386958811716035,51.91332791609434,51.456297572331515,51.0146693703599,50.587372503667105,50.17344620240084,49.77202509323904,52.61782931893019 -Offshore Wind - Class 11/Conservative,89.36557714211486,94.68576304095421,91.11850202616225,84.78552090673851,83.31813932749057,82.04639534641619,80.92050051809882,79.90772140379661,78.98534780511977,78.13695984076877,77.42729992225844,76.76826010853394,76.15260689325926,75.57456380537911,75.02944367809351,74.51339027889372,74.02319239716635,73.5561472619627,73.10995835146554,72.68265768650774,72.27254588177671,71.87814529220284,71.49816296184423,71.13146101057002,70.77703273424332,70.43398314351899,70.10151298661933,69.77890553288647,69.46551556331686,73.66449955377067 -Offshore Wind - Class 12/Advanced,80.12495711870879,82.18022513589773,77.13048893240847,70.32635642270903,67.74301438961974,65.4956521412058,63.50166934035576,61.70630574049736,60.07128133815046,58.56872426839159,57.48170428127455,56.47414914416864,55.53481871343413,54.65472345657727,53.82655917402656,53.044309101400444,52.30295713554535,51.59827685120295,50.92667344144347,50.285063389411356,49.67078154094762,49.081508407206755,48.51521262663958,47.97010494051891,47.4446010206876,46.937291179908996,46.44691548863213,45.97234317892123,45.512555477818616,48.05185457279004 -Offshore Wind - Class 12/Moderate,87.39624542843397,90.45788595233262,85.60360232384473,78.64555669713279,76.25043447696103,74.1632536184953,72.30776531963733,70.63350929281575,69.10527121647118,67.69745386189963,66.65466635380325,65.68706242502019,64.78399584605764,63.93695313315572,63.13901772113075,62.384492837321815,61.66862972307193,60.9874276982498,60.337484388290726,59.71588171111385,59.120097831471426,58.547938285855196,57.997481472138205,57.46703504874067,56.95510072127512,56.46034555021571,55.98157838078218,55.51773033449603,55.06783854969602,58.19211617758786 -Offshore Wind - Class 12/Conservative,99.40328986557661,105.07937409296952,101.13303257372243,94.27031345592869,92.62853555261061,91.20435318362182,89.94246386461957,88.80649663393915,87.77121018204753,86.8183498200784,86.02496267962105,85.28787456577486,84.5990491388713,83.95206795590566,83.34172230352296,82.7637263774012,82.21451087169162,81.69107131998436,81.19085461219971,80.71167269260769,80.25163597368244,79.8091012905405,79.3826307408093,78.97095878467464,78.5729656906527,78.18765591149226,77.81414033012649,77.45162157253434,77.0993817724616,81.72913809183598 -Offshore Wind - Class 13/Advanced,104.23143240878352,106.43284356369955,99.71958579642732,90.91015887760261,87.39863359079176,84.33585536805161,81.6129562117331,79.15755368315145,76.91890731918033,74.859971146101,73.42959065884061,72.10238559442203,70.86385515976735,69.70239428263982,68.60856748153965,67.5745974871974,66.59399650696668,65.66129482122786,64.77183737453002,63.92162886206533,63.10721404726207,62.325584099742834,61.574102438329426,60.85044539297681,60.15255426386009,59.478596244422675,58.82693230926546,58.1960906265556,57.584744390878484,60.722793114689715 -Offshore Wind - Class 13/Moderate,112.29047810260153,115.88163545920703,109.50390235336582,100.57341661684282,97.36295230529122,94.55692386861665,92.05616391073035,89.79494372408278,87.72732043982712,85.81984302786053,84.45972714336392,83.19619884842263,82.01564609289517,80.90718007766093,79.86195145672504,78.87266900345826,77.93325268788195,77.03857842638008,76.18428684581413,75.36663768698844,74.58239735313154,73.82875093042566,73.10323254772567,72.40366966578314,71.72813807695702,71.0749252329451,70.44250011484432,69.82948829155265,69.23465112883108,73.13414241686445 -Offshore Wind - Class 13/Conservative,127.85670283649111,134.8993428328522,129.7775940370679,121.05724870651886,118.88504561928943,116.99467757279919,115.31474790416607,113.79828344348817,112.41267253654593,111.13432094836162,110.09027449393687,109.11886709930798,108.20976045525066,107.35469624071199,106.54697152487776,105.7810701055672,105.05239718388455,104.35708440455275,103.6918439618262,103.0538576417756,102.44069120703136,101.8502274728013,101.28061337638874,100.73021766596771,100.19759674785183,99.68146687262706,99.18068129744046,98.69421139198019,98.22113089744407,104.09638852419913 -Offshore Wind - Class 14/Advanced,124.26318274067897,127.48951745631446,119.08430316559922,107.71328355679726,103.34065324035045,99.52219707170612,96.12457739577385,93.05906097808283,90.2633654563122,87.69194723756476,85.97462920860937,84.38004594626801,82.89099978763753,81.49372913556996,80.17704570155992,78.931727272982,77.75008008622211,76.62561685866416,75.55281557453331,74.52693583868509,73.54387703504031,72.60006734888405,71.69237591735566,70.81804254647065,69.97462093502537,69.15993240092376,68.37202785814821,67.60915633703175,66.86973873937634,70.60537602956866 -Offshore Wind - Class 14/Moderate,134.0016228328,139.016628793062,131.02999154987597,119.45506415029274,115.45532264746127,111.95268505849678,108.8261006221017,105.99531442184703,103.40419462869085,101.0118341100288,99.36757622260573,97.83868647247743,96.40894967614071,95.065397217864,93.79749071688971,92.59654774898294,91.45532815059417,90.36772977823658,89.3285606585029,88.33336557495598,87.3782921722414,86.45998622596157,85.57550876176859,84.72226976498536,83.8979746433525,83.10058060368293,82.32826081502098,81.57937474565067,80.85244343833473,85.52185198965176 -Offshore Wind - Class 14/Conservative,152.8453455831842,162.2958492067019,155.89960160698703,144.49468707441534,141.81158310385848,139.4709368661043,137.38602245869262,135.49983517395214,133.77282598766422,132.1763954026643,130.89716601855415,129.70544996101825,128.58880450399025,127.53729361532666,126.54285479922427,125.59885440772186,124.69976776628216,123.84094424076258,123.01843150261013,122.22884192539777,121.46924952998582,120.73710945207962,120.03019426562102,119.3465430935068,118.68442053962455,118.04228324968525,117.41875245938975,116.8125912866109,116.22268581565321,123.36097329118064 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,82.22779319752487,75.82052317395632,71.75708226758825,68.76834216784437,62.90147854688552,57.55881814331176,52.58172726490057,51.39287547455876,50.37505838141601,49.013883691940144,47.878737770499605,46.90486823465521,46.050871664510225,45.30384201139406,44.80376459916592,44.33409314978956,43.90789472103861,43.50498462817298,43.122862813673606,42.775590182238275,42.43678633572738,42.121025141197094,41.81885213998757,41.53690468623583,41.25845794454658,41.00592485354712,40.75516896382581,40.51325942436239,40.28713225824105 +Offshore Wind - Class 1/Moderate,90.54071210442237,88.48359420715096,86.39206872513464,84.5001495899666,82.96761955461233,81.68281475969397,76.72374224168902,71.91193062736899,67.22153054436991,62.155183014368184,57.304357058234864,56.4368179673022,55.67888933438444,55.00123753887593,54.55183102556518,54.128740671656146,53.73959131062508,53.360098544179664,53.02024619286009,52.68602609479439,52.37707960813356,52.081358821709195,51.80809820490792,51.535474563654965,51.28321417257612,51.04022215949066,50.80578913783252,50.57926185979906,50.37010341748184 +Offshore Wind - Class 1/Conservative,105.21056907075561,106.46650908568148,106.4877857363127,106.04840917091926,105.6415569975356,105.23508447288943,104.86919184397634,104.52059425972377,98.38943450304623,91.68955664263193,85.13302477569218,78.69379895021201,72.3638422071149,66.09572792690474,65.76724955634592,65.45700299859946,65.16286640073263,64.89658301763197,64.64298410355993,64.40077877391694,64.16889550890797,63.946395867407716,63.732428466649566,63.53958636037599,63.34063384047416,63.16151192530633,62.98844505109032,62.821032896075685,62.658848233239844 +Offshore Wind - Class 2/Advanced,84.38266580470031,77.79726725684749,73.63955346252078,70.56956467941446,64.55672137324368,59.099194579573975,54.00715679519252,52.78731631073299,51.734132772304626,50.34631832145192,49.18198449403083,48.17457329207658,47.31019645488957,46.53764269700602,46.02052896531542,45.54374100868923,45.10320455415248,44.695517975898234,44.308994798739775,43.941491018073926,43.59972841391453,43.27331144510443,42.96088321053573,42.669619474136105,42.38992871569051,42.12913618068822,41.86988778617825,41.627854749059466,41.394183226558255 +Offshore Wind - Class 2/Moderate,92.87459973932,90.75765181216003,88.6203470833567,86.67709580972632,85.08810432199616,83.79219737424286,78.69326951364401,73.78114255355383,68.99313547121398,63.81482922306965,58.858519192194024,57.96102481438751,57.17721161415759,56.48830349926693,56.023662692726596,55.58608189377554,55.183904610920294,54.80266397522121,54.45153756171355,54.117042413874124,53.797589611012384,53.491780796635325,53.1984161683903,52.92742389424631,52.66673805941117,52.41559275600826,52.18401439569745,51.94975765469478,51.72304700198421 +Offshore Wind - Class 2/Conservative,107.86036513241766,109.13503175815455,109.17280053513247,108.71697494361973,108.27162787153799,107.87368049933534,107.4944484314838,107.15658692390274,100.86614321978415,94.03094056829813,87.32245129659799,80.75377124432097,74.28019895097138,67.87073209050408,67.53117386084394,67.21030746436594,66.92061163261774,66.63093190926797,66.36888965665223,66.13296067633006,65.89316167102024,65.66301759171735,65.4559054334186,65.24255826011088,65.05075838333812,64.8656971347232,64.68686652003983,64.51385068860016,64.34624564030116 +Offshore Wind - Class 3/Advanced,86.3274005126468,79.59336811524875,75.34733335817785,72.19383937110666,66.02110779044796,60.40128174723836,55.14399343434879,53.89724792084369,52.820714618481155,51.40208983896624,50.20175111671124,49.181993966301356,48.2886790698678,47.49905991526717,46.97982022393908,46.4923494869584,46.04193842189372,45.6160597965717,45.22097710570115,44.84532646608233,44.49594310957237,44.16226475193265,43.842924989297636,43.54514965130037,43.25921484978185,42.99257892156887,42.72756081352056,42.4801215722819,42.24121120100128 +Offshore Wind - Class 3/Moderate,95.10119597284354,92.935411793574,90.75703707172599,88.77193923977168,87.1673033222637,85.82449321825803,80.56952009029249,75.50541762305967,70.568300403636,65.23256770695973,60.11106480660063,59.20698575098178,58.40629739781592,57.70251050915372,57.21591463422232,56.78087984494776,56.36998646880633,55.98052446367767,55.61019314243246,55.268565544878626,54.94227857181429,54.62994020431595,54.34155922700815,54.064671786725405,53.798347265773614,53.54174561059704,53.294149067093834,53.054871095199815,52.83418647856886 +Offshore Wind - Class 3/Conservative,110.58436391113064,111.90782801530548,111.95267158908132,111.48713636294265,111.03214478166363,110.62558580108444,110.2380638949433,109.89281416974615,103.39731481470422,96.32417380397024,89.42289165487381,82.64343907372992,75.94473239134382,69.32960406977084,68.98289199795056,68.67025034690607,68.35951864617807,68.07855111643663,67.81094675315353,67.55528573097206,67.31047106121311,67.09000055700403,66.86399215393178,66.66060337965287,66.45031634147533,66.26134782701959,66.07877440972341,65.90211291781884,65.73094474120708 +Offshore Wind - Class 4/Advanced,90.40673867952141,83.38909832791518,78.91907811373294,75.63542123688138,69.08243543757956,63.11162014736213,57.534733067798484,56.23069748077276,55.11578930514931,53.62060351375994,52.364903922835204,51.29803101551627,50.363415170829285,49.537253533724105,48.98423724185801,48.47433850183968,48.00310482174354,47.55758419456216,47.144223088363525,46.751255945249106,46.38568082932122,46.03659492935502,45.70250821968557,45.39091318551059,45.09175720910511,44.80402072406832,44.53543453517311,44.27652196141242,44.026523737738486 +Offshore Wind - Class 4/Moderate,99.76636340425307,97.53621551827034,95.26830866723485,93.17301992914581,91.49557648107853,90.09175861624138,84.51043431975805,79.1289176266208,73.88041124907754,68.20130814516482,62.77517841069993,61.817636397490325,60.993957407587956,60.24600974283029,59.750143515902245,59.28323355567969,58.853940880575635,58.447096568805044,58.06026095746583,57.70328475848569,57.36241683715112,57.03613727697184,56.73478955517995,56.44549054371806,56.1556887204774,55.88764884870432,55.64042265781691,55.39044039830906,55.15986639409777 +Offshore Wind - Class 4/Conservative,116.28334880384627,117.70766058839537,117.76657751618357,117.28036477919427,116.80476801348564,116.37978229467248,115.97468847189951,115.58856052342033,108.69172703781794,101.16624434258175,93.82065694791608,86.5839397514537,79.46938725015704,72.42361957960958,72.0616221815562,71.71962004547605,71.41067452709545,71.10197286616986,70.82259267289363,70.55572561610434,70.31528049733903,70.0699621217748,69.83402173405361,69.62164232389738,69.41708563978467,69.20491840642109,69.01425984505047,68.82981263410446,68.65113797473046 +Offshore Wind - Class 5/Advanced,96.59499123193771,89.10104502785242,84.34465049607466,80.81009644357945,73.78035065280928,67.35953763641506,61.361882165147215,59.96056187076295,58.76293334429101,57.16874142270191,55.83140687393227,54.68558500981498,53.68193048650573,52.80556962275926,52.21171004622835,51.67463975438057,51.16868180298122,50.690293755922816,50.24653603568262,49.834572706000415,49.44212908599901,49.067307928600165,48.708573815299715,48.374154670006156,48.0530279819968,47.75361638901337,47.46538842317387,47.17811193860597,46.909863544020006 +Offshore Wind - Class 5/Moderate,106.69270116896725,104.32235545604225,101.90741842958636,99.67580751302711,97.87200930510788,96.3626446273923,90.36647507854559,84.56553174606292,78.90815986152235,72.8206931370035,66.95800095582743,65.94483643409463,65.06147693168417,64.25907971637675,63.72725978313574,63.239858661682604,62.77945245523933,62.34301778596567,61.94110745300059,61.54523233983788,61.19258711227948,60.84251232936051,60.51945035742595,60.19654978753546,59.89819840740686,59.62329475955903,59.3458226543251,59.07766344826315,58.830519984744754 +Offshore Wind - Class 5/Conservative,124.51218754888284,126.05082233444237,126.1164919770919,125.59371030298982,125.11012359021339,124.65322168206069,124.21752499740305,123.80213538490086,116.36280315613499,108.24810803458989,100.3278657714126,92.54545412268307,84.85419147490035,77.27478853718557,76.88664401327839,76.51989760507364,76.18885545891885,75.87444988689731,75.57491712948126,75.28875191177407,75.01466399964647,74.75159051214436,74.51498651180059,74.28744518978183,74.05196391094324,73.84053981937888,73.6362351297953,73.43854387947147,73.24697227885065 +Offshore Wind - Class 6/Advanced,119.88769529358116,110.58012816533143,104.68812156272475,100.30853608399339,91.60506940040622,83.69418391779698,76.27012129952917,74.54631297719509,73.05283389618332,71.07637400079682,69.41625650680851,67.98775267969431,66.76078485380677,65.66830591991432,64.92442927700014,64.25845657307427,63.631095410869335,63.037905829589,62.49120393263245,61.971502007364094,61.47614561335368,61.018439786356865,60.580485821526025,60.16066118628074,59.77259000426402,59.38447432498659,59.02543478262036,58.67922078338695,58.344892821451886 +Offshore Wind - Class 6/Moderate,132.32895359927244,129.39849273139478,126.38881369605029,123.63003529385907,121.37089920582919,119.5332693178234,112.12248864655572,104.93856346770937,97.96904618561356,90.43639879238155,83.21333404675605,81.95881958355227,80.85289574158828,79.86952942036798,79.21924451699483,78.58579055516624,78.02877290875816,77.48024390012782,76.97925864360161,76.5019302227274,76.04596590801181,75.62987762696586,75.21086857356522,74.82822969787745,74.46022481956997,74.10568021067947,73.76360543234526,73.43308918010477,73.11329097424452 +Offshore Wind - Class 6/Conservative,154.28411647877715,156.20507022626725,156.2765952628781,155.6233632867727,155.02873323034336,154.4228457769135,153.88777751984867,153.42178069391468,144.2227848704965,134.20699968366176,124.44887352857545,114.83461498367822,105.36619286575385,96.01856825678034,95.53988242513444,95.08775315165411,94.65897037277786,94.27770972720111,93.91479404211746,93.54198562451623,93.21068931142753,92.89294483921283,92.58764268064445,92.29366130939636,92.03607399942649,91.76207023002335,91.49704222662949,91.26593216144157,91.01680987453283 +Offshore Wind - Class 7/Advanced,163.46188006162265,150.8369170353339,142.76599110357023,136.80098806347877,124.80681259965272,113.92459622527039,103.69541067136244,101.33805401692688,99.3109932036698,96.61934713326661,94.34920678966702,92.40988548609174,90.73573215509465,89.22190815172218,88.23465458006869,87.30787259333925,86.46322544843143,85.66490336765449,84.9079725536947,84.21624731958975,83.52957422645343,82.90075930716463,82.29906837626488,81.74925487721687,81.1948026022254,80.68796377606775,80.2000367342503,79.72958346865133,79.27537074053367 +Offshore Wind - Class 7/Moderate,180.6617493347719,176.6842161682088,172.59026879158586,168.85129232478394,165.7738866839355,163.2669882279096,153.06382016431294,143.18113115909264,133.5624179396332,123.17038788302324,113.22187631997926,111.49957354653377,109.98932823710237,108.65511678848274,107.76293915789215,106.92295122709562,106.12897081371135,105.413055298138,104.69603770164727,104.04849988047714,103.43001407774304,102.87418598141187,102.3059047515806,101.7954684352512,101.26922933305674,100.79700864657154,100.34165419337207,99.86695267389237,99.44194289515985 +Offshore Wind - Class 7/Conservative,211.01446057511436,213.69073394978926,213.8090931556099,212.92448679496127,212.05843717941528,211.31689775236154,210.5323933032967,209.86081257792046,197.17755794948147,183.43567606748866,169.9372356312198,156.63949176188697,143.55727789423077,130.65285877045693,130.01562679912536,129.41441934386046,128.8448967576855,128.30354610330502,127.787477884486,127.29408095723609,126.82127828195263,126.41359087744783,125.97632132471558,125.60076826546678,125.23927194450869,124.84490655372161,124.50853124786423,124.183249337647,123.86832945908374 +Offshore Wind - Class 8/Advanced,183.20508985385723,131.07731737252405,117.61085380502738,109.7058081728857,99.92941704175912,91.59186758740752,84.14929145109376,81.62316896996165,79.49406924416465,71.60518133240926,67.05008021920094,63.884355488374524,61.49393965058081,59.5858699832229,55.69295092489356,53.090837134371185,51.159854455146174,49.62872517224789,48.37350681464589,47.307371674707376,46.39113743030717,45.58327504098316,44.86150000317473,44.218059908248556,43.632106996217495,43.094406003976076,42.60594565417351,42.144475734591374,41.72170419385769 +Offshore Wind - Class 8/Moderate,193.3201794204741,162.9088322687046,152.49764641070345,145.79948297796486,141.0334163028326,137.39552290904467,129.72263139097876,122.59315533657745,115.82687381182741,103.11034688555459,93.70106973579541,90.3542200600494,87.79329246955106,85.72134916070104,81.42106233048274,78.48422087391872,76.27947521132516,74.51320708439128,73.05704166638307,71.79717631148458,70.71057070848642,69.76117862196986,68.89538919484959,68.12353754274748,67.41779519562988,66.76779781899128,66.16539068575783,65.60405053230001,65.09173093683037 +Offshore Wind - Class 8/Conservative,211.17033424512596,202.37950870899843,197.18096599359575,192.99756377214527,189.83307280948557,187.33649608330694,185.2507148119012,183.45842091829132,174.842369079658,160.85173222585493,149.56528709004954,139.52382673702283,130.14615638630485,121.22535452462685,117.19993789665259,114.42742299045298,112.28538736546481,110.5737477567562,109.13776087999851,107.90089164926532,106.81442413459,105.84541238898146,104.99308031371322,104.19529914861889,103.48401934418948,102.82689270454405,102.21621286289059,101.64573730570216,101.11036867902548 +Offshore Wind - Class 9/Advanced,192.94018609115713,137.96517827918805,123.78000439400621,115.45234700212843,105.11514363445143,96.31689437030174,88.46101824880407,85.80022702812603,83.55759228186464,75.23902409573128,70.42269416962363,67.08630210899004,64.56719139102397,62.55649325713471,58.45110857792348,55.70723997144906,53.671210216317334,52.05700381941664,50.72389973213255,49.60988377684907,48.6346614993043,47.783352091286865,47.031813450435486,46.344764122078246,45.72735076453037,45.16082236454676,44.64612274078229,44.160020350661895,43.714593210026074 +Offshore Wind - Class 9/Moderate,203.63246885325043,171.5779788298189,160.60733520806045,153.51574246074097,148.52592155178783,144.66208888815757,136.59053856879535,129.03400165629535,121.88873216748893,108.46801432838554,98.51434448640154,95.00679666519537,92.30747975427857,90.12368907605553,85.58830370625394,82.49127150753175,80.16632905307183,78.3039320745728,76.75287328109887,75.4403194244123,74.29477197386602,73.27885417027433,72.36640861298723,71.55287684065263,70.80909096787703,70.12407927251151,69.48925965782738,68.89775800248475,68.35780268930826 +Offshore Wind - Class 9/Conservative,222.50119992626432,213.24277236522607,207.76485132297236,203.35464577633505,200.0189412875135,197.38720056322046,195.1887122242417,193.29974359558864,184.19625431494586,169.42635216957575,157.50791554917913,146.90176671431212,136.99560269567684,127.57091811910526,123.32618563601538,120.37699316205104,118.14430749930355,116.33965434006929,114.80129031349402,113.4976640284035,112.37649166075919,111.35507308229366,110.43305564070725,109.61568098430165,108.865850254758,108.1502580425915,107.50668226555409,106.9055064926603,106.34137026678978 +Offshore Wind - Class 10/Advanced,197.41743082460818,141.10234190799713,126.57456736612643,118.02109088826995,107.44514152511915,98.42125071138153,90.36257776334622,87.62010244639293,85.32390189569811,76.8017038854947,71.86804728294675,68.45069762921322,65.87059743177286,63.811335299917495,59.60488712562015,56.79370051033503,54.70782185109147,53.05419910354482,51.69865426678933,50.54750138602613,49.5486562695975,48.676725335135046,47.906960991779066,47.20332078644857,46.571014860222355,45.990841176686686,45.46371867666687,44.965955903201994,44.5098129725973 +Offshore Wind - Class 10/Moderate,208.3968226366021,175.5638994867268,164.32784718897332,157.0637591547544,151.92062573052226,147.9950809017629,139.6851675190997,131.96131306362304,124.6035710173781,110.86704795082328,100.65738967731946,97.06398693467362,94.27940624807027,92.06178285140727,87.39645016338778,84.24092728859011,81.84202817955939,79.93428888133539,78.36146969446489,77.00109984135179,75.82772769029141,74.78724063388479,73.8677165959382,73.0342913559199,72.25773464075162,71.55618153055714,70.92036899204068,70.31449010794873,69.74728533858786 +Offshore Wind - Class 10/Conservative,227.77221812985644,218.29721660619018,212.6881200697743,208.17025644977517,204.75319039438227,202.05726393751002,199.80522974990515,197.8702812557053,188.52623374085792,173.37731952476256,161.14979091296993,150.26663534894584,140.10059534359723,130.427790921759,126.07909013809721,123.05774920611937,120.77048024221935,118.92174602239398,117.34598087759998,116.010590411383,114.86201903038666,113.81579946782854,112.87135854012615,112.03408790136083,111.26601036436935,110.53310411778747,109.87392382051877,109.25814184671577,108.68031909619522 +Offshore Wind - Class 11/Advanced,204.28355470457876,145.9533800845934,130.93069129150211,122.06761218032432,111.108511805682,101.75813958170914,93.40824174256834,90.58544482646141,88.20632899540604,79.3802336353244,74.27053837977967,70.74510748575734,68.0723398609581,65.92624605823028,61.58270506589311,58.671208419859724,56.499930150489796,54.787637331267376,53.383998771008855,52.19200180611495,51.16759160674038,50.26452266881063,49.45778367850844,48.73854814512075,48.08367911576881,47.48280722372012,46.93685882895569,46.42131804535022,45.94892488578471 +Offshore Wind - Class 11/Moderate,215.66331756579058,181.6602243037126,170.0210175348263,162.4955853028263,157.2005641365563,153.13269182063377,144.52024686634672,136.48680019232538,128.88997119502682,114.65923012145811,104.08113114772341,100.33853151822932,97.47504788754667,95.17811434138434,90.3470429960058,87.0794101605978,84.59520022036858,82.61959283842886,80.99083591293237,79.59826493954068,78.38286046489019,77.30504633746821,76.33705225557132,75.47395524479178,74.6848819461274,73.95816725613906,73.2847090489253,72.6572210736731,72.08442347524985 +Offshore Wind - Class 11/Conservative,235.74525246641963,225.93803878661774,220.13045073159844,215.4515438920785,211.91239987418433,209.1201754780414,206.78754947749673,204.78327035953174,195.09998535247078,179.40532062628705,166.7358775722116,155.45886901226692,144.92458512926544,134.90126483206683,130.39845840274194,127.29718021141512,124.90157053128402,122.98723247559943,121.38128115638162,119.99812242168248,118.78323235162198,117.69975913222335,116.74654277924137,115.85464900457669,115.05927287701577,114.3245176699123,113.61756507313568,112.97986622739536,112.38146109112769 +Offshore Wind - Class 12/Advanced,217.12668349948862,155.15833715496734,139.17783144842508,129.78473431749106,118.11934375913816,108.19316179209427,99.31074635142055,96.3217289660713,93.78551009752209,84.39782417945285,78.9774255703225,75.22541392781902,72.38047491145723,70.1096777197964,65.49191129584575,62.39598858085606,60.09862821978648,58.276981390735436,56.783657928299284,55.526278282936815,54.42533422314001,53.464350088778886,52.616047206615015,51.85053326774854,51.15341107878453,50.51371588559402,49.93259503597653,49.383638381271744,48.88070852694523 +Offshore Wind - Class 12/Moderate,229.21385260097668,193.0414216034861,180.7280518885942,172.7485164396261,167.0699912875282,162.73574962016176,153.6109756868819,145.09988031466895,137.02195385033406,121.89271310325452,110.64754514548497,106.68732256720295,103.6391874924934,101.19421473713042,96.07784432912575,92.58347286439596,89.96016609045003,87.85848186298126,86.10788583945053,84.62663067365196,83.33367304628648,82.20402648796319,81.17373581829257,80.25531835226403,79.41557482331108,78.64211425930763,77.92528734788122,77.27327670336808,76.64775495017396 +Offshore Wind - Class 12/Conservative,250.54414981975376,240.11466901681902,233.93803526335657,228.96147992888106,225.19618159384368,222.22559106307855,219.74341912986083,217.65821401383894,207.323024900298,190.64371427457496,177.21934286443548,165.23503658347957,154.0405946628847,143.42166529588945,138.6340016585089,135.30693766847645,132.78833258236563,130.723822841664,129.01597652258206,127.54484131948074,126.27991555730328,125.1269735914868,124.08606286533256,123.16369893067792,122.31748492515531,121.53572231991977,120.78295568051726,120.10432214672042,119.46748101415466 +Offshore Wind - Class 13/Advanced,302.6898062079999,215.8382090500189,193.4259331605025,180.23944363049023,163.86809392464704,149.88391347271144,137.3661593876417,133.14853581863161,129.61543378862604,116.48132745040316,108.85523112298453,103.58980869118015,99.60809758962577,96.44153307337321,89.9600749754856,85.61519042270469,82.39558746851277,79.84363768705813,77.756223815581,75.9843183249046,74.44749933397088,73.09211824289613,71.89873903750865,70.82166600604553,69.85814134249514,68.9576743169166,68.1428365251204,67.38666388532637,66.68143877811352 +Offshore Wind - Class 13/Moderate,319.7992751755466,269.17627081710935,251.84745759235736,240.69185479565297,232.75106608288996,226.68496372598037,213.80305464959176,201.75195796179642,190.37637662806992,169.09223813062374,153.27410962047767,147.69070045940933,143.4354450550789,139.96605741699815,132.80895729447658,127.9260321051624,124.23793292607934,121.2822617078699,118.85115921238372,116.77237562321164,114.95788630344292,113.34869511419737,111.9328695395901,110.62067131415489,109.44833134528214,108.36894108732979,107.36889163309684,106.43728874023006,105.59314082261604 +Offshore Wind - Class 13/Conservative,349.99245494655617,335.41148944107476,326.7654095933207,319.7843170173645,314.58939329239195,310.4375068790457,306.9701561987095,303.9919116936294,289.3996716607543,265.8910498468873,246.97726499545257,230.0296712217655,214.25405196428778,199.19351249639868,192.4912386151395,187.83616189758519,184.32468998173746,181.43896203081354,179.06323062222714,176.9700390716734,175.17670846332936,173.57883544446727,172.13774830946966,170.82506691372492,169.66626053324217,168.55099041149177,167.5133634851272,166.58888632905968,165.67702253598748 +Offshore Wind - Class 14/Advanced,427.65989200180604,304.58697325544705,272.9392159595295,254.26550044474217,231.09187143728553,211.24801574582082,193.47810584933367,187.54370816398944,182.49593935841702,163.9031536620753,153.1345349490479,145.6429181176591,140.04072845245614,135.5213718091179,126.34936215209574,120.20272815656313,115.6200351379133,112.02134212604955,109.05211030086161,106.56530104986062,104.37635067603762,102.47840159643187,100.78368637079184,99.28628181265118,97.89234589151982,96.6443572939712,95.46191732056941,94.39394398635366,93.39806352675856 +Offshore Wind - Class 14/Moderate,451.973512833027,380.2173387778255,355.77922225055386,339.8988257391887,328.6602694754109,320.1558376349978,301.7878309392784,284.7318303023643,268.57644585351574,238.37825053459008,215.96065708468083,208.0879103069599,202.05593218051595,197.13734499432547,186.99184046892773,180.06777872069043,174.8971164757232,170.70181344989842,167.26327726390707,164.32358535895554,161.7581526905122,159.48331984390862,157.44042540787618,155.640358115931,153.94306387103146,152.43072559512737,151.03038996134117,149.67533449688574,148.4564715167879 +Offshore Wind - Class 14/Conservative,494.8799034042175,474.2403254634962,462.0195021669409,452.1460216459112,444.67586123407847,438.84675824046855,433.98550580648526,429.65835279714,408.98658781081787,375.6636106500271,348.7753166845753,324.79635752741154,302.38232787036736,281.08564429288754,271.525526636344,264.9641027039318,259.9484052017173,255.89120863597702,252.48518055435736,249.54956758599758,247.05848310798348,244.7548368075098,242.76153382615757,240.86245130122225,239.20182987011384,237.66887835988874,236.16021004859903,234.83181352010217,233.58609590695542 diff --git a/tests/data/Offshore_Wind/Market/30/df_occ.csv b/tests/data/Offshore_Wind/Market/30/df_occ.csv index eab872c..168f351 100644 --- a/tests/data/Offshore_Wind/Market/30/df_occ.csv +++ b/tests/data/Offshore_Wind/Market/30/df_occ.csv @@ -1,43 +1,43 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,2079.596380358878,2256.2228937843156,2076.4352530947754,1825.8814066641703,1775.3977475188442,1732.7144218920541,1695.7404434498042,1663.1270831333466,1633.953438209633,1607.5626662409682,1583.4697790643067,1561.3064713221158,1540.7864534375171,1521.6827738241363,1503.8124749952672,1487.0259095588276,1471.19911467881,1456.228251016055,1442.0254697550963,1428.51578905202,1415.634697786431,1403.3262924091612,1391.54181060977,1380.2384645149252,1369.378502867579,1358.9284502933126,1348.85848498298,1339.1419256278302,1329.7548053695991,1320.6755156358993 -Offshore Wind - Class 1/Moderate,2242.1808310590573,2450.208271298759,2267.6180160040535,2003.2953274173758,1955.7624042911366,1915.573890420738,1880.7610162210399,1850.053884942225,1822.585419998367,1797.7371709517286,1775.052496872128,1754.1846196031668,1734.8639830017294,1716.876900649455,1700.051108802031,1684.2457068570789,1669.3439775232164,1655.248150801016,1641.8755125793584,1629.1554636528172,1617.0272635327196,1605.4382761948532,1594.3425894531194,1583.6999163566852,1573.474712184158,1563.6354581743042,1554.1540755827207,1545.005442605259,1536.1669932304462,1527.6183818924592 -Offshore Wind - Class 1/Conservative,2555.4886399508787,2838.292481178187,2659.4267083665163,2373.289939801151,2337.036434770943,2306.384533016707,2279.832647988241,2256.4122255723246,2235.4619438198324,2216.510108701009,2199.208438789624,2183.292445331135,2168.556537035388,2154.8377346212146,2142.0046520069227,2129.949823874556,2118.584229591006,2107.8332996803615,2097.633947838514,2087.93232783677,2078.6821127196904,2069.843156831525,2061.380442808305,2053.2632436701047,2045.4644493498163,2037.9600203923883,2030.7285410540692,2023.7508508584317,2017.0097386398957,2010.4896867735313 -Offshore Wind - Class 2/Advanced,2085.9661834494505,2263.1337038326424,2082.795373653484,1831.4740808662582,1780.8357902880807,1738.021725647672,1700.9344959205205,1668.2212408911753,1638.958237101793,1612.486630206487,1588.3199465236153,1566.088752576444,1545.5058818832067,1526.3436877048882,1508.4186521560553,1491.5806694747087,1475.7053971267103,1460.6886777130376,1446.442393337328,1432.8913324863017,1419.9707864420218,1407.6246804227656,1395.8041027591503,1384.4661345186003,1373.5729088119788,1363.0908477298053,1352.9900381187415,1343.2437169451953,1333.8278439404228,1324.7207443449865 -Offshore Wind - Class 2/Moderate,2249.0486302734594,2457.7132585003483,2274.563729308328,2009.4314204056266,1961.7529039500794,1921.441292673725,1886.5217866507737,1855.7205994380429,1828.1679985942837,1803.2436393682533,1780.4894821387368,1759.5576865679468,1740.1778708623824,1722.135694082247,1705.2583648394307,1689.404550953052,1674.4571776267,1660.3181753914691,1646.9045767829411,1634.1455663503452,1621.9802175569102,1610.3557331542966,1599.226060327394,1588.5507887264512,1578.294264756604,1568.4248731146631,1558.9144490510396,1549.7377938135062,1540.8722722709042,1532.2974765389476 -Offshore Wind - Class 2/Conservative,2563.316100890137,2846.9861701984746,2667.5725315782206,2380.5593261763865,2344.1947766711223,2313.4489881509876,2286.8157747066275,2263.3236155438613,2242.309163084632,2223.299278500512,2205.944613579367,2189.979869437679,2175.198825059233,2161.4380019573714,2148.5656116148725,2136.473859547545,2125.0734524521067,2114.2895924463637,2104.058999992877,2094.3276639319724,2085.0491154087576,2076.1830858013527,2067.6944504876124,2059.5523883708815,2051.729706345924,2044.202291324846,2036.948661967478,2029.94959910886,2023.1878388656164,2016.647816082337 -Offshore Wind - Class 3/Advanced,2194.465177125324,2380.847850575781,2191.1294415147736,1926.7359773888725,1873.4637977223715,1828.422811588453,1789.4065347197186,1754.9917395222215,1724.2066561860695,1696.3581608580018,1670.9344765195685,1647.546954061121,1625.8934903856502,1605.73459798592,1586.877213516916,1569.1634236480159,1552.4624183194192,1536.664622511688,1521.677334983267,1507.4214321855004,1493.8288396551989,1480.8405659490775,1468.4051553167662,1456.4774564496176,1445.0176328583182,1433.9903601192693,1423.3641691828475,1413.1109049688237,1403.2052767831171,1393.6244824800433 -Offshore Wind - Class 3/Moderate,2366.030159048413,2585.5482240941715,2392.872394923174,2113.9495514781843,2063.7910949850516,2021.38272428295,1984.6469226300842,1952.243649130855,1923.257933269019,1897.037163815682,1873.099476775887,1851.078939319788,1830.6911060737855,1811.7104874148226,1793.9553044209192,1777.2768736897208,1761.5520309216902,1746.6776056837878,1732.566315059855,1719.1436602195886,1706.3455456065171,1694.116427787652,1682.4078585667226,1671.1773256987901,1660.3873211106234,1650.0045850674933,1639.999487864621,1630.3455200673334,1621.018869205658,1611.9980659040318 -Offshore Wind - Class 3/Conservative,2696.6438698762267,2995.0686927851357,2806.323071989679,2504.381223829941,2466.125216515771,2433.7802232047475,2405.7617155595535,2381.0476403136513,2358.9401466716045,2338.9414860643465,2320.684139357434,2303.8890084686313,2288.339146046411,2273.862570469485,2260.320638401217,2247.5999485584393,2235.606563155315,2224.261793788794,2213.4990695132683,2203.2615698442914,2193.5004089060103,2184.1732235531595,2175.243062199098,2166.6775006253188,2158.4479313102947,2150.528986953196,2142.8980688880742,2135.5349582884814,2128.4214933111484,2121.5412991980397 -Offshore Wind - Class 4/Advanced,2291.4389375094934,2486.0578905342845,2287.955795219095,2011.878742442736,1956.2524568009064,1909.221102424946,1868.480690161588,1832.5450997662722,1800.399618768783,1771.3204940640665,1744.7733331269533,1720.3523123826792,1697.741978750993,1676.692261734149,1657.001566487635,1638.505001465979,1621.0659760923195,1604.5700732099235,1588.9204950948306,1574.0346217163587,1559.8413703901135,1546.2791428316773,1533.2942094530008,1520.8394237020257,1508.8731887087263,1497.3586190576852,1486.2628550770403,1475.5564975091502,1465.2131380601963,1455.2089669540997 -Offshore Wind - Class 4/Moderate,2470.585402894133,2699.8040056661853,2498.6138013824666,2207.3653137359415,2154.9903471829066,2110.7079439276267,2072.348781437624,2038.5136021999344,2008.247003007687,1980.8675336394178,1955.872036454652,1932.8784079943953,1911.5896331993722,1891.7702580247153,1873.2304707093695,1855.8150175081084,1839.3952914716804,1823.8635630494266,1809.128692279433,1795.1128882164003,1781.7492229111633,1768.9796984577165,1756.7537257263978,1745.0269138494962,1733.7600972661407,1722.9185464887084,1712.4713224711181,1702.390744322621,1692.651947296461,1683.232513282002 -Offshore Wind - Class 4/Conservative,2815.8089854609625,3127.4212481028485,2930.334928719248,2615.0502229290446,2575.1036766511174,2541.329353012292,2512.0727031194883,2486.266509012009,2463.182081758308,2442.2996772019787,2423.2355354803803,2405.6982251232457,2389.461211841555,2374.3449141192,2360.2045619487512,2346.9217428265506,2334.398367841273,2322.552271336991,2311.3139405875713,2300.624044202447,2290.431536031242,2280.692180894657,2271.3673943096433,2262.4233192263905,2253.8300839525086,2245.561200202165,2237.5930706708177,2229.904583058908,2222.476772948463,2215.292541978321 -Offshore Wind - Class 5/Advanced,2331.874978186557,2529.9282884495974,2328.3303703772517,2047.3815041943344,1990.7736053346675,1942.9123088085962,1901.4529679538998,1864.8832375991058,1832.1704990780054,1802.578227524745,1775.562600218338,1750.710632189357,1727.7013036922672,1706.2801313424443,1686.2419628375708,1667.4189968617552,1649.672232482777,1632.8852334733847,1616.9594939616766,1601.8109359567056,1587.3672224084157,1573.5656680338698,1560.3515951020095,1547.6770250857821,1535.499627073028,1523.7818647472154,1512.4902985759381,1501.5950105054578,1491.0691262261153,1480.8884158009187 -Offshore Wind - Class 5/Moderate,2514.1827644525283,2747.4462896503587,2542.7057680742714,2246.317743213455,2193.018538076825,2147.9547022334896,2108.918632046147,2074.486377904311,2043.6856770102643,2015.8230538825956,1990.386471873634,1966.9870847084376,1945.322636030299,1925.153516837751,1906.2865658429566,1888.5637896043986,1871.854311701121,1856.048501525264,1841.053610807074,1826.7904758577859,1813.1909876794048,1800.1961249017402,1787.7544056704435,1775.8206557711908,1764.355018505247,1753.3221515286075,1742.6905698271084,1732.4321040371874,1722.5214506345606,1712.9357959058032 -Offshore Wind - Class 5/Conservative,2865.4983595966273,3182.6095102609693,2982.0452930826546,2661.1968932399946,2620.545427383474,2586.175102733168,2556.4021732809247,2530.1405883281705,2506.6488000821428,2485.3978926841055,2465.997334225622,2448.1505504701963,2431.627009575316,2416.2439610268398,2401.8540801230733,2388.3368647856655,2375.592495170319,2363.5373556789996,2352.100706924292,2341.222170520013,2330.849799526254,2320.9385781644673,2311.449241067771,2302.34733372551,2293.602457312345,2285.187656115016,2277.0789164174653,2269.2547533604316,2261.695867868989,2254.3848598545246 -Offshore Wind - Class 6/Advanced,2353.4625980094866,2553.3494111861155,2349.8851755568035,2066.3353906412895,2009.2034371856475,1960.8990588120064,1919.0559030028837,1882.1476238651098,1849.132043137988,1819.2658174860023,1792.0000896823458,1766.9180514983696,1743.6957113087049,1722.0762298174507,1701.852555499582,1682.8553335978584,1664.9442763618085,1648.0018696414656,1631.9286956346866,1616.6398979881671,1602.0624699827006,1588.1331460186223,1574.7967421790445,1562.0048357697906,1549.714703995068,1537.8884630412708,1526.4923638054033,1515.4962112636597,1504.872882314149,1494.5979227082535 -Offshore Wind - Class 6/Moderate,2537.4581210613,2772.8811120742503,2566.245179902193,2267.113306395708,2213.320677302769,2167.839657448692,2128.442206033596,2093.69119105809,2062.6053488818557,2034.4847840887992,2008.812719788917,1985.1967099149829,1963.33169993484,1942.9758626371772,1923.9342485197437,1906.0474014972785,1889.1832335442382,1873.2310991339082,1858.097391368004,1843.7022136901608,1829.976826574947,1816.8616622545667,1804.3047622750648,1792.260534216264,1780.6887524011308,1769.5537472995593,1758.8237424209879,1748.4703076205021,1738.467905123325,1728.7935100152702 -Offshore Wind - Class 6/Conservative,2892.026063598283,3212.0729097978447,3009.651944675909,2685.833251253451,2644.8054494448043,2610.1169372807244,2580.068381267005,2553.5636764569635,2529.854410087812,2508.406769797105,2488.8266082791647,2470.8146057249705,2454.138096115085,2438.6126370999723,2424.089540101366,2410.447187478084,2397.5848352913245,2385.4180938613567,2373.8755689221734,2362.8963231272446,2352.4279286314663,2342.4249529171775,2332.847767113526,2323.66159774298,2314.8357645593314,2306.343062303484,2298.159254949446,2290.262658739225,2282.6337959343327,2275.255105362693 -Offshore Wind - Class 7/Advanced,2568.4424310103254,2786.588142268498,2564.538224659695,2255.0872482571704,2192.736508735715,2140.019709614551,2094.354341098211,2054.0746314171606,2018.0432033011127,1985.448811835717,1955.6924637796571,1928.3192770621658,1902.9756646584938,1879.3813259825595,1857.3102961421534,1836.5777504688233,1817.030586461104,1798.5405554995887,1780.9991583450558,1764.3137873399403,1748.4047668796595,1733.2030522932935,1718.6484188235997,1704.6880205479574,1691.2752321061082,1678.3687091425502,1665.9316197024366,1653.9310105616905,1642.337281026502,1631.123743045903 -Offshore Wind - Class 7/Moderate,2769.2452433949015,3026.1732268115234,2800.6618902765963,2474.2054609152437,2415.499080301946,2365.863542733754,2322.8672843807276,2284.9418967160777,2251.016481408157,2220.32721026378,2192.3101007948594,2166.536858482586,2142.6745632266675,2120.4592978222886,2099.678304873641,2080.1575625901874,2061.752917208991,2044.343616156438,2027.8275019010703,2012.1173796407988,1997.1382307566932,1982.825046192542,1969.1211212877727,1955.976698928499,1943.3478789754993,1931.1957336231226,1919.4855837195807,1908.1864021346435,1897.2703183152018,1886.7122041089667 -Offshore Wind - Class 7/Conservative,3156.201615277871,3505.4835203250295,3284.5721720057627,2931.1738758764727,2886.3983408390613,2848.5411653792958,2815.7477883689694,2786.8219798547016,2760.946962422022,2737.5401619849595,2716.1714273846105,2696.5140970889065,2678.314251924845,2661.370601437663,2645.5208749145186,2630.632345406517,2616.5950664002507,2603.3169395405803,2590.7200489675715,2578.7378909404856,2567.3132485305096,2556.396539132759,2545.9445139301597,2535.919223020624,2526.2871836344557,2517.018705415892,2508.087338470394,2499.469418311374,2491.143687983212,2483.0909821677365 -Offshore Wind - Class 8/Advanced,3169.8144371404896,3445.971391385205,3176.3670674768373,2796.755737261826,2722.5253204613778,2659.764397316226,2605.398412817396,2557.444215943813,2514.54772510028,2475.743128997603,2440.317308299832,2407.728712321805,2377.5563851546794,2349.4666205827148,2323.1904006558493,2298.507686088591,2275.236203782267,2253.22326992678,2232.3397129387336,2212.475280637115,2193.535116836056,2175.437021793589,2158.1092961382847,2141.4890252216173,2125.520700160258,2110.155099264702,2095.3483729931327,2081.061289548512,2067.258608421169,2053.9085566896874 -Offshore Wind - Class 8/Moderate,3409.3244812630764,3732.169825533254,3458.712139892305,3058.9597102137946,2989.2448825053375,2930.30183553781,2879.2430458138424,2834.206001472215,2793.9189924891775,2757.4749598648305,2724.2041647807205,2693.598000194899,2665.261117813193,2638.8801114560556,2614.202328089226,2591.0211138700015,2569.1652837475986,2548.491441982458,2528.878274764561,2510.222236780071,2492.4342421402134,2475.4370914825704,2459.1634470561035,2443.5542214398956,2428.557282470282,2414.126402714477,2400.2204000885763,2386.802429346533,2373.839393731438,2361.3014531341064 -Offshore Wind - Class 8/Conservative,3850.421063200648,4277.525006201206,4008.6604595785293,3577.860268410501,3523.6267083640123,3477.77288670064,3438.0524996694044,3403.016635292999,3371.675986644879,3343.324921360256,3317.442426598391,3293.6328394643688,3271.5886049350183,3251.065913573865,3231.868217903783,3213.8347547994013,3196.8323535273776,3180.749461614481,3165.491704879257,3150.9785318640047,3137.140639594635,3123.9179720343636,3111.2581448327696,3099.1151918547316,3087.448557698747,3076.2222804563644,3065.404323169397,3054.9660226548513,3044.8816318082436,3035.1279369832587 -Offshore Wind - Class 9/Advanced,3181.8384005101443,3459.042892763145,3188.415886745379,2807.3645880969702,2732.8525952515447,2669.8536029525326,2615.2813935723625,2567.1452934618346,2524.0860846280793,2485.1342921984988,2449.574091782654,2416.861878447182,2386.575099483641,2358.3787828383697,2332.0028901034716,2307.2265473249386,2283.8667899929446,2261.7703551264094,2240.807581159189,2220.867797693932,2201.8557887296074,2183.6890427183953,2166.295588313762,2149.6122722149053,2133.583374978291,2118.159488203235,2103.2965960147503,2088.9553177989833,2075.1002793694797,2061.6995872815405 -Offshore Wind - Class 9/Moderate,3422.256971000537,3746.326954968258,3471.8319703747993,3070.563171625889,3000.5838967230266,2941.417262838445,2890.16479331728,2844.956911287144,2804.5170827842603,2767.934808088648,2734.537807881398,2703.81554583651,2675.3711739968167,2648.8900973483787,2624.1187044756516,2600.849557642022,2578.910822445516,2558.158559207755,2538.470993942632,2519.7441885609346,2501.8887192470193,2484.8270938004102,2468.491719039769,2452.823283409612,2437.769456994881,2423.283837009634,2409.3250851551875,2395.8562164215123,2382.84400850675,2370.25850811011 -Offshore Wind - Class 9/Conservative,3865.026751558682,4293.750815316311,4023.8663927595385,3591.4320599655675,3536.992777359498,3490.9650197503556,3451.0939625495685,3415.925197664871,3384.46566546101,3356.0070569188147,3330.026382854942,3306.1264795181187,3283.998625245799,3263.3980857663832,3244.1275680450117,3226.025699138305,3208.9588031603143,3192.814904489113,3177.499270956453,3162.9310455511713,3149.040662414258,3135.767837700138,3123.0599883503846,3110.8709738678954,3099.160085013562,3087.8912234656877,3077.0322307412416,3066.554334930026,3056.4316912618265,3046.640998034689 -Offshore Wind - Class 10/Advanced,3269.373400535,3554.2040171167423,3276.1318388442533,2884.5975045296364,2808.03562527435,2743.3034787109436,2687.2299428181877,2637.769578872106,2593.52577567123,2553.5023872892134,2516.963896415944,2483.351743097765,2452.231749852537,2423.259729268986,2396.1582139597813,2370.700253546177,2346.6978500137006,2323.993523990191,2302.454046812824,2281.965703450293,2262.4306584308074,2243.764130245778,2225.8921675575375,2208.7498796658665,2192.280014239359,2176.431803611457,2161.1600209941307,2146.424202380343,2132.18800041058,2118.418644225161 -Offshore Wind - Class 10/Moderate,3516.406084291006,3849.3915009375587,3567.344932806935,3155.0368982807368,3083.132435778976,3022.338078972411,2969.6756117216028,2923.224023551647,2881.6716619960357,2844.0829787361554,2809.7671994942743,2778.199742668774,2748.9728426877095,2721.763249768707,2696.3103754369017,2672.4010751723713,2649.858787266946,2628.5356121429177,2608.306425711334,2589.0644304603807,2570.7177424514534,2553.1867376096957,2536.401963209573,2520.3024759857667,2504.834506384072,2489.9503750396175,2475.607606403008,2461.7681979760696,2448.3980134840053,2435.466275586003 -Offshore Wind - Class 10/Conservative,3971.356826882279,4411.875443413444,4134.566277685734,3690.2353195553537,3634.298367361944,3587.004348159248,3546.0364052735995,3509.9001186459495,3477.5751087510134,3448.3335804040125,3421.6381565576044,3397.080747157982,3374.3441373549076,3353.1768600350183,3333.3761944692596,3314.776328211416,3297.2399078416092,3280.651877196151,3264.9148979466736,3249.9458886389125,3235.6733695996727,3222.0353985250417,3208.977945753264,3196.453601424087,3184.420536353642,3172.8416591256146,3161.683926550568,3150.9177751793122,3140.516649230678,3130.456605953663 -Offshore Wind - Class 11/Advanced,3388.831620598764,3684.0695398370185,3395.8370025611043,2989.996564617143,2910.6372239831485,2843.5398575252793,2785.41747496688,2734.149900183475,2688.289491801201,2646.803706148731,2608.9301511672065,2574.0898579225077,2541.832784709338,2511.8021680015277,2483.710402150938,2457.3222443371333,2432.442827367534,2408.9089177993387,2386.582418985259,2365.345460909664,2345.0966333327888,2325.748056951188,2307.2230783512646,2289.4544358195803,2272.3827851065657,2255.95550356786,2240.1257118933954,2224.8514675792894,2210.095095185586,2195.822626452342 -Offshore Wind - Class 11/Moderate,3644.890524698472,3990.0427514051044,3697.6906057597002,3270.3174263606556,3195.7856778157357,3132.769982310799,3078.1833039555277,3030.0344413044704,2986.963815989184,2948.00169609584,2912.4320674442633,2879.7111809726734,2849.4163719393273,2821.21257947792,2794.8296935840563,2770.0467817424255,2746.680830932999,2724.5785375393943,2703.610205617712,2683.665135428063,2664.6480857243682,2646.4765230821513,2629.0784570727915,2612.390717651368,2596.357570601201,2580.9295944217347,2566.0627615678554,2551.71768098455,2537.8589691064476,2524.4547240327965 -Offshore Wind - Class 11/Conservative,4116.464515621596,4573.079051275108,4285.637405929199,3825.0712311763323,3767.0904228899717,3718.068347983179,3675.603495158766,3638.1468403897625,3604.640720944917,3574.3307490461016,3546.6599126585566,3521.205210702576,3497.6378377517635,3475.697138444708,3455.1729849273506,3435.8935062042497,3417.7163301583482,3400.522196638575,3384.210210713502,3368.6942552515548,3353.9002388146864,3339.763955815946,3326.2294024271423,3313.2474364996533,3300.774700471162,3288.772747658139,3277.207327520349,3266.047796402523,3255.2666282132936,3244.8390053678377 -Offshore Wind - Class 12/Advanced,3425.1037065651635,3723.501681063189,3432.1840700684047,3021.9997517249963,2941.7909947882813,2873.9754570794457,2815.230966286481,2763.41465315074,2717.0633815856554,2675.1335561719816,2636.8546246489395,2601.641421135113,2569.039086940105,2538.687039948114,2510.2945961471396,2483.623994814188,2458.4782830113986,2434.69248013998,2412.127011446314,2390.662745302563,2370.19718603264,2350.641513724061,2331.9182545095982,2313.9594267454886,2296.7050509957717,2280.1019413738572,2264.102716800763,2248.664985844398,2233.750669808773,2219.325436857414 -Offshore Wind - Class 12/Moderate,3683.9033164956104,4032.7498522267747,3737.2685389665344,3305.3210052063378,3229.9915121013114,3166.3013331812967,3111.130390716269,3062.466170596683,3018.9345423166674,2979.5553945150573,2943.605049211641,2910.533937370404,2879.9148702916264,2851.409200812039,2824.7439278265992,2799.6957540866333,2776.079707707013,2753.7408441984594,2732.548079426997,2712.3895287869987,2693.168931625387,2674.8028711278334,2657.21858632197,2640.352231027395,2624.1474744807338,2608.5543662023847,2593.528407401956,2579.029785405454,2565.022737922369,2551.475021592527 -Offshore Wind - Class 12/Conservative,4160.5247616015595,4622.02663411479,4331.508380298005,3866.01257263499,3807.411171442868,3757.8643927105854,3714.945020758448,3677.0874517057323,3643.222702213434,3612.588309974679,3584.6213010213123,3558.894146715683,3535.0745222890287,3512.8989824762984,3492.1551503368923,3472.669315268028,3454.297581284177,3436.919411742858,3420.4328317918785,3404.7508025518937,3389.798439553123,3375.510849989294,3361.831430599757,3348.7105132468646,3336.1042762941274,3323.973861547041,3312.2846518674733,3301.0056756082627,3290.1091120547426,3279.569877989073 -Offshore Wind - Class 13/Advanced,3428.813775146282,3727.5349740032466,3435.90180809151,3025.2731785440246,2944.9775395697025,2877.0885441447454,2818.2804213837358,2766.4079808743954,2720.0065016627514,2678.0312579081437,2639.710862688429,2604.459516271149,2571.8218672634716,2541.436942967445,2513.013744502463,2486.3142536033774,2461.141303993122,2437.3297363661018,2414.7398247814785,2393.2523085681646,2372.7645810268705,2353.187726035479,2334.4441858071555,2316.465905060494,2299.1928393898756,2282.5717452978156,2266.5551903821984,2251.100737292581,2236.170266086172,2221.72940773829 -Offshore Wind - Class 13/Moderate,3687.893716530567,4037.118122446908,3741.3167441519836,3308.901325296623,3233.4902353672246,3169.731067315207,3114.500363745767,3065.7834305962824,3022.2046489042236,2982.7828456528737,2946.793558974825,2913.686624541487,2883.0343909228072,2854.4978441332814,2827.803687353368,2802.728381459059,2779.0867542038827,2756.72369326286,2735.507972511824,2715.3275861518655,2696.0861692604735,2677.700214666318,2660.096882582425,2643.21225767028,2626.989948149087,2611.379949432941,2596.3377145304075,2581.8233876424492,2567.8011677408813,2554.2387765395592 -Offshore Wind - Class 13/Conservative,4165.031437463489,4627.033208299231,4336.2002654283115,3870.2002332166094,3811.5353550509417,3761.934907302238,3718.969045133441,3681.0704688034184,3647.1690370515853,3616.5014616727312,3588.504158885918,3562.7491369549407,3538.9037111372136,3516.704150804062,3495.9378489684173,3476.430906864362,3458.039272638395,3440.642279082874,3424.1378408865608,3408.4388248896903,3393.4702655077076,3379.1671996425216,3365.4729627208935,3352.337832804705,3339.717940789917,3327.5743863908715,3315.87251497219,3304.5813213382567,3293.672954639038,3283.122304486579 -Offshore Wind - Class 14/Advanced,3766.685036461707,4094.841869581181,3774.4715158051645,3323.3800258938163,3235.172149452697,3160.593452568905,3095.9904468204095,3039.006557264335,2988.0327310731677,2941.92129635532,2899.824854632048,2861.0998821568564,2825.2461577482563,2791.8671388848056,2760.643151999761,2731.3127247891316,2703.659262443686,2677.5013310548443,2652.6854362525182,2629.0805655598942,2606.5740015346705,2585.0680663650337,2564.477559811399,2544.7277205052765,2525.7525873362074,2507.493670255325,2489.898862927607,2472.921546276201,2456.519844064157,2440.6560005836777 -Offshore Wind - Class 14/Moderate,4051.2944093979577,4434.930975975912,4109.9816790894965,3634.956555373549,3552.1145456734985,3482.072624476266,3421.399552582944,3367.882110356546,3320.009126966042,3276.702745764029,3237.1671172659917,3200.7978645999287,3167.125196068759,3135.776691649089,3106.452124175438,3078.9059272424297,3052.9346819490397,3028.367991384913,3005.061698558535,2982.8927607518067,2961.755317356522,2941.5576325032775,2922.2196888584854,2903.671272941632,2885.850436192422,2868.7022466320877,2852.177767661252,2836.2332161374957,2820.829263241583,2805.93045002316 -Offshore Wind - Class 14/Conservative,4575.44871803865,5082.97559792922,4763.484320227715,4251.565195005578,4187.119549005733,4132.631531694594,4085.4318641935556,4043.798806895363,4006.5567680830304,3972.867246032752,3942.111122083186,3913.818230697734,3887.623104772046,3863.23602597266,3840.4234372710084,3818.9943041220863,3798.7903799728156,3779.679107211377,3761.548341160483,3744.302362661676,3727.8588191102044,3712.146346020987,3697.102695160638,3682.6732450499576,3668.809803775187,3655.469637862446,3642.614677849499,3630.21086332536,3618.227599050113,3606.637300287821 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,3842.3701,3583.4153,3429.4759,3321.4792,2999.0614,2693.5348,2399.1137,2352.0203,2311.0401,2256.0086,2209.4435,2169.1984,2133.8401,2102.3662,2081.2931,2061.6972,2043.3962,2026.2391,2010.0994,1994.87,1980.4595,1966.7894,1953.7918,1941.4075,1929.5845,1918.2773,1907.4453,1897.0526,1887.0671 +Offshore Wind - Class 1/Moderate,4373.4293,4256.0015,4172.0581,4107.113,4054.3614,4010.0748,3722.0837,3438.8291,3159.3029,2864.6143,2576.5622,2543.4053,2514.1243,2487.9392,2470.3425,2453.932,2438.5643,2424.1202,2410.4995,2397.6174,2385.4012,2373.7884,2362.7248,2352.1629,2342.0612,2332.383,2323.0957,2314.1705,2305.5813 +Offshore Wind - Class 1/Conservative,5310.5928,5292.6419,5276.2463,5261.1643,5247.2061,5234.2197,5222.0821,5210.6919,4835.5121,4440.8387,4050.4779,3663.3763,3278.8224,2896.3131,2884.1352,2872.7465,2862.0533,2851.9778,2842.4543,2833.4271,2824.8483,2816.6767,2808.8763,2801.4159,2794.2678,2787.4076,2780.8136,2774.4665,2768.3491 +Offshore Wind - Class 2/Advanced,3835.3896,3576.9052,3423.2455,3315.445,2993.6129,2688.6414,2394.7552,2347.7473,2306.8416,2251.91,2205.4296,2165.2576,2129.9635,2098.5468,2077.512,2057.9517,2039.6839,2022.558,2006.4476,1991.2459,1976.8616,1963.2163,1950.2423,1937.8805,1926.079,1914.7923,1903.98,1893.6062,1883.6388 +Offshore Wind - Class 2/Moderate,4365.4841,4248.2695,4164.4787,4099.6515,4046.9958,4002.7896,3715.3218,3432.5817,3153.5634,2859.4101,2571.8813,2538.7847,2509.5568,2483.4194,2465.8546,2449.4739,2434.1341,2419.7162,2406.1203,2393.2616,2381.0676,2369.4759,2358.4324,2347.8897,2337.8063,2328.1457,2318.8753,2309.9663,2301.3928 +Offshore Wind - Class 2/Conservative,5300.945,5283.0267,5266.6609,5251.6063,5237.6734,5224.7107,5212.5951,5201.2255,4826.7274,4432.7709,4043.1193,3656.721,3272.8657,2891.0513,2878.8956,2867.5275,2856.8538,2846.7966,2837.2904,2828.2796,2819.7164,2811.5596,2803.7734,2796.3265,2789.1914,2782.3436,2775.7617,2769.4261,2763.3198 +Offshore Wind - Class 3/Advanced,3919.2247,3655.0904,3498.0719,3387.915,3059.0483,2747.4105,2447.1005,2399.0651,2357.2652,2301.133,2253.6366,2212.5865,2176.5209,2144.4175,2122.9229,2102.935,2084.268,2066.7677,2050.3052,2034.7712,2020.0724,2006.1289,1992.8713,1980.2393,1968.1799,1956.6464,1945.5978,1934.9972,1924.812 +Offshore Wind - Class 3/Moderate,4460.9062,4341.1295,4255.5072,4189.263,4135.4563,4090.2838,3796.5324,3507.6122,3222.495,2921.912,2628.0983,2594.2782,2564.4115,2537.7027,2519.7541,2503.0153,2487.3402,2472.6071,2458.714,2445.5743,2433.1137,2421.2687,2409.9837,2399.2106,2388.9068,2379.035,2369.562,2360.4583,2351.6973 +Offshore Wind - Class 3/Conservative,5416.8147,5398.5047,5381.7812,5366.3976,5352.1601,5338.914,5326.5336,5314.9155,4932.2315,4529.6638,4131.4951,3736.6508,3344.405,2954.2448,2941.8234,2930.2068,2919.2998,2909.0227,2899.3088,2890.101,2881.3506,2873.0155,2865.0592,2857.4495,2850.1584,2843.161,2836.4351,2829.9611,2823.7213 +Offshore Wind - Class 4/Advanced,4175.3368,3893.9419,3726.6627,3609.3073,3258.9499,2926.9473,2607.0127,2555.8384,2511.307,2451.5066,2400.9064,2357.1738,2318.7514,2284.5501,2261.6509,2240.3569,2220.47,2201.8262,2184.2878,2167.7387,2152.0794,2137.2247,2123.1008,2109.6433,2096.7958,2084.5087,2072.738,2061.4447,2050.5939 +Offshore Wind - Class 4/Moderate,4752.4159,4624.8121,4533.5946,4463.0214,4405.6986,4357.5743,4044.6269,3736.8264,3433.0774,3112.8521,2799.8383,2763.8082,2731.9898,2703.5356,2684.4141,2666.5814,2649.882,2634.1862,2619.3852,2605.3868,2592.112,2579.4929,2567.4705,2555.9933,2545.0162,2534.4994,2524.4073,2514.7087,2505.3752 +Offshore Wind - Class 4/Conservative,5770.7908,5751.2843,5733.468,5717.079,5701.9112,5687.7995,5674.6101,5662.2328,5254.5412,4825.6667,4401.4786,3980.8321,3562.954,3147.2978,3134.0646,3121.6889,3110.0691,3099.1205,3088.7718,3078.9623,3069.6401,3060.7603,3052.284,3044.1771,3036.4095,3028.9549,3021.7895,3014.8924,3008.2448 +Offshore Wind - Class 5/Advanced,4263.1798,3975.8648,3805.0662,3685.2419,3327.5134,2988.5261,2661.8605,2609.6095,2564.1412,2503.0827,2451.418,2406.7653,2367.5346,2332.6137,2309.2328,2287.4907,2267.1854,2248.1494,2230.2421,2213.3447,2197.356,2182.1888,2167.7677,2154.0271,2140.9093,2128.3637,2116.3454,2104.8145,2093.7354 +Offshore Wind - Class 5/Moderate,4852.3998,4722.1114,4628.9748,4556.9169,4498.3881,4449.2513,4129.7199,3815.4438,3505.3043,3178.3419,2858.7428,2821.9547,2789.4668,2760.4141,2740.8902,2722.6824,2705.6317,2689.6056,2674.4933,2660.2003,2646.6462,2633.7616,2621.4863,2609.7677,2598.5597,2587.8215,2577.5172,2567.6145,2558.0846 +Offshore Wind - Class 5/Conservative,5892.1998,5872.2829,5854.0918,5837.358,5821.8711,5807.4625,5793.9956,5781.3579,5365.0891,4927.1917,4494.0793,4064.583,3637.9134,3213.5123,3200.0008,3187.3647,3175.5005,3164.3215,3153.755,3143.7392,3134.2208,3125.1543,3116.4996,3108.2222,3100.2912,3092.6796,3085.3635,3078.3213,3071.5339 +Offshore Wind - Class 6/Advanced,4118.311,3840.7593,3675.7647,3560.0122,3214.4398,2886.9717,2571.4067,2520.9313,2477.0081,2418.0245,2368.1153,2324.98,2287.0824,2253.3482,2230.7618,2209.7586,2190.1433,2171.7541,2154.4553,2138.1321,2122.6868,2108.035,2094.1039,2080.8302,2068.1582,2056.0389,2044.429,2033.29,2022.5874 +Offshore Wind - Class 6/Moderate,4687.5084,4561.6474,4471.6757,4402.0665,4345.5265,4298.0594,3989.3862,3685.7896,3386.1892,3070.3374,2761.5987,2726.0607,2694.6768,2666.6113,2647.7509,2630.1618,2613.6905,2598.209,2583.6102,2569.803,2556.7095,2544.2627,2532.4045,2521.0841,2510.257,2499.8837,2489.9295,2480.3633,2471.1573 +Offshore Wind - Class 6/Conservative,5691.9745,5672.7345,5655.1615,5638.9964,5624.0357,5610.1167,5597.1074,5584.8992,5182.7758,4759.7588,4341.3641,3926.4628,3514.2919,3104.3126,3091.2602,3079.0536,3067.5925,3056.7934,3046.586,3036.9105,3027.7156,3018.9571,3010.5966,3002.6004,2994.9389,2987.586,2980.5185,2973.7157,2967.1589 +Offshore Wind - Class 7/Advanced,4314.3319,4023.5694,3850.7215,3729.4595,3367.4388,3024.3841,2693.799,2640.921,2594.9072,2533.1161,2480.8315,2435.643,2395.9416,2360.6017,2336.9402,2314.9373,2294.3884,2275.1239,2257.0017,2239.9017,2223.7211,2208.3719,2193.7778,2179.8723,2166.5971,2153.901,2141.7385,2130.0693,2118.8572 +Offshore Wind - Class 7/Moderate,4910.6216,4778.77,4684.5158,4611.5934,4552.3623,4502.6359,4179.2706,3861.2236,3547.363,3216.4775,2893.0436,2855.8141,2822.9364,2793.5351,2773.777,2755.3507,2738.0953,2721.877,2706.5833,2692.1189,2678.4022,2665.363,2652.9404,2641.0812,2629.7387,2618.8717,2608.4437,2598.4222,2588.778 +Offshore Wind - Class 7/Conservative,5962.8977,5942.7419,5924.3324,5907.3979,5891.7251,5877.1437,5863.5152,5850.7259,5429.4625,4986.3109,4548.0017,4113.3522,3681.5631,3252.0698,3238.3962,3225.6085,3213.6019,3202.2888,3191.5956,3181.4595,3171.827,3162.6516,3153.8932,3145.5163,3137.4902,3129.7874,3122.3834,3115.2568,3108.3879 +Offshore Wind - Class 8/Advanced,10370.5258,7335.6329,6604.8375,6199.3148,5632.5185,5136.1222,4682.5325,4548.7148,4435.5373,3960.6753,3689.8071,3503.9624,3364.1885,3253.0677,3008.6384,2846.4343,2726.6659,2632.5586,2555.5305,2490.63,2434.7531,2385.8326,2342.426,2303.4888,2268.2418,2236.0892,2206.5657,2179.3012,2153.9971 +Offshore Wind - Class 8/Moderate,11016.3095,9122.5089,8526.3689,8177.1246,7933.2817,7747.4732,7294.3016,6866.1432,6456.1288,5692.6599,5119.7989,4932.0919,4789.0948,4674.2335,4417.6591,4244.204,4114.3659,4011.2344,3926.0575,3853.7372,3791.0528,3735.8442,3686.5949,3642.2009,3601.8346,3564.8602,3530.7791,3499.1934,3469.7806 +Offshore Wind - Class 8/Conservative,12155.9277,11422.0532,11067.9868,10836.2695,10665.0563,10529.8265,10418.3913,10323.8236,9798.632,8974.3295,8302.5166,7697.1344,7128.8489,6584.1743,6354.0735,6195.708,6075.5933,5979.1832,5898.8641,5830.1612,5770.2254,5717.1333,5669.5267,5626.4114,5587.0388,5550.8311,5517.3336,5486.1817,5457.0792 +Offshore Wind - Class 9/Advanced,10788.3797,7631.2035,6870.9626,6449.1004,5859.4665,5343.0691,4871.2032,4731.9937,4614.256,4120.2606,3838.4785,3645.1456,3499.7399,3384.1418,3129.8638,2961.1241,2836.5299,2738.6308,2658.4991,2590.9836,2532.8553,2481.9637,2436.8081,2396.302,2359.6348,2326.1867,2295.4736,2267.1106,2240.787 +Offshore Wind - Class 9/Moderate,11460.1836,9490.0772,8869.9172,8506.601,8252.933,8059.6379,7588.2068,7142.7969,6716.262,5922.0311,5326.0882,5130.8179,4982.0592,4862.5698,4595.6574,4415.2134,4280.1438,4172.8569,4084.248,4009.0138,3943.8036,3886.3705,3835.1368,3788.9541,3746.9613,3708.4972,3673.0429,3640.1845,3609.5866 +Offshore Wind - Class 9/Conservative,12645.7198,11882.2757,11513.9431,11272.8893,11094.7776,10954.099,10838.1738,10739.7958,10193.4429,9335.9272,8637.0454,8007.2708,7416.0877,6849.4668,6610.0947,6445.3482,6320.3939,6220.0991,6136.5438,6065.0727,6002.7219,5947.4906,5897.9658,5853.1133,5812.1543,5774.4877,5739.6405,5707.2334,5676.9583 +Offshore Wind - Class 10/Advanced,10869.6996,7688.7255,6922.754,6497.7119,5903.6336,5383.3437,4907.921,4767.6622,4649.037,4151.3181,3867.4119,3672.6218,3526.12,3409.6505,3153.4558,2983.4442,2857.9109,2759.2739,2678.5382,2610.5137,2551.9472,2500.672,2455.1761,2414.3646,2377.4211,2343.7209,2312.7763,2284.1995,2257.6774 +Offshore Wind - Class 10/Moderate,11546.5674,9561.6108,8936.7762,8570.7214,8315.1414,8120.3892,7645.4047,7196.6374,6766.8874,5966.6698,5366.2348,5169.4927,5019.6126,4899.2225,4630.2982,4448.4941,4312.4063,4204.3108,4115.0339,4039.2326,3973.531,3915.6649,3864.045,3817.5142,3775.2049,3736.4508,3700.7293,3667.6232,3636.7947 +Offshore Wind - Class 10/Conservative,12741.0398,11971.841,11600.7321,11357.8613,11178.407,11036.668,10919.869,10820.7494,10270.2783,9406.2989,8702.1491,8067.6274,7471.9882,6901.0962,6659.9198,6493.9315,6368.0353,6266.9846,6182.7994,6110.7896,6047.9688,5992.3212,5942.423,5897.2325,5855.9647,5818.0142,5782.9043,5750.253,5719.7497 +Offshore Wind - Class 11/Advanced,11002.8537,7782.9126,7007.5579,6577.3091,5975.9532,5449.2898,4968.0432,4826.0661,4705.9878,4202.1718,3914.7878,3717.6115,3569.3151,3451.4188,3192.0858,3019.9915,2892.9204,2793.075,2711.3503,2642.4925,2583.2087,2531.3053,2485.252,2443.9407,2406.5446,2372.4315,2341.1078,2312.181,2285.334 +Offshore Wind - Class 11/Moderate,11688.0131,9678.7408,9046.2519,8675.713,8417.0021,8219.8642,7739.0611,7284.7964,6849.782,6039.7616,5431.9713,5232.8191,5081.103,4959.2382,4687.0195,4502.9882,4365.2334,4255.8137,4165.4432,4088.7133,4022.2068,3963.6319,3911.3797,3864.2788,3821.4513,3782.2224,3746.0633,3712.5517,3681.3455 +Offshore Wind - Class 11/Conservative,12897.1179,12118.4964,11742.8413,11496.9954,11315.3428,11171.8675,11053.6377,10953.3039,10396.0894,9521.5263,8808.7506,8166.4561,7563.5202,6985.6348,6741.504,6573.4824,6446.0439,6343.7553,6258.5389,6185.6469,6122.0566,6065.7273,6015.2179,5969.4737,5927.7004,5889.2851,5853.745,5820.6937,5789.8168 +Offshore Wind - Class 12/Advanced,11245.5685,7954.5979,7162.1395,6722.3997,6107.7783,5569.4971,5077.6345,4932.5256,4809.7984,4294.8686,4001.1451,3799.6192,3648.0515,3527.5546,3262.5008,3086.6103,2956.7361,2854.6882,2771.1607,2700.784,2640.1923,2587.1441,2540.0748,2497.8522,2459.6312,2424.7656,2392.7509,2363.186,2335.7468 +Offshore Wind - Class 12/Moderate,11945.842,9892.2466,9245.8056,8867.0928,8602.6749,8401.1883,7909.779,7445.4936,7000.8831,6172.9943,5551.7965,5348.2512,5193.1884,5068.6353,4790.4116,4602.3208,4461.5272,4349.6938,4257.3298,4178.9073,4110.9337,4051.0667,3997.6618,3949.5219,3905.7496,3865.6554,3828.6987,3794.4478,3762.5533 +Offshore Wind - Class 12/Conservative,13181.6188,12385.8215,12001.8797,11750.6106,11564.9509,11418.3106,11297.4728,11194.9257,10625.4195,9731.5641,9003.0651,8346.6021,7730.3659,7139.7327,6890.2166,6718.4885,6588.2389,6483.6938,6396.5976,6322.0977,6257.1046,6199.5328,6147.9091,6101.1559,6058.4611,6019.1983,5982.8743,5949.0939,5917.5359 +Offshore Wind - Class 13/Advanced,12296.8591,8698.2325,7831.6912,7350.8424,6678.7632,6090.1609,5552.3166,5393.6421,5259.4418,4696.3739,4375.1916,4154.8262,3989.0892,3857.3276,3567.4953,3375.1616,3233.1462,3121.5584,3030.2223,2953.2664,2887.0104,2829.0029,2777.5334,2731.3636,2689.5695,2651.4445,2616.437,2584.1081,2554.1038 +Offshore Wind - Class 13/Moderate,13062.5976,10817.0221,10110.1486,9696.0319,9406.8949,9186.5724,8649.2238,8141.5347,7655.3598,6750.0759,6070.8056,5848.2318,5678.6729,5542.476,5238.2427,5032.5682,4878.6125,4756.3244,4655.3257,4569.5719,4495.2439,4429.7802,4371.3827,4318.7425,4270.8782,4227.0358,4186.6241,4149.1713,4114.2951 +Offshore Wind - Class 13/Conservative,14413.9008,13543.7085,13123.874,12849.115,12646.0989,12485.75,12353.6156,12241.4819,11618.7355,10641.3182,9844.7156,9126.8831,8453.0382,7807.1898,7534.3477,7346.5656,7204.1396,7089.8211,6994.5827,6913.1182,6842.0493,6779.0953,6722.6457,6671.5217,6624.8356,6581.9024,6542.1826,6505.2442,6470.736 +Offshore Wind - Class 14/Advanced,12927.2566,9144.1466,8233.1822,7727.6827,7021.1495,6402.3725,5836.9556,5670.1468,5529.0667,4937.1331,4599.4855,4367.823,4193.5895,4055.0732,3750.3827,3548.189,3398.8931,3281.5848,3185.5664,3104.6654,3035.0127,2974.0315,2919.9235,2871.3867,2827.45,2787.3706,2750.5684,2716.5822,2685.0397 +Offshore Wind - Class 14/Moderate,13732.2506,11371.5559,10628.4445,10193.0982,9889.1387,9657.5213,9092.6255,8558.9098,8047.8112,7096.118,6382.0249,6148.0409,5969.7896,5826.6106,5506.7808,5290.5624,5128.7142,5000.1569,4893.9806,4803.8307,4725.6922,4656.8725,4595.4813,4540.1425,4489.8244,4443.7344,4401.2511,4361.8783,4325.2141 +Offshore Wind - Class 14/Conservative,15152.8282,14238.0256,13796.6683,13507.8238,13294.4001,13125.8309,12986.9227,12869.0405,12214.369,11186.8445,10349.4041,9594.772,8886.3825,8207.4247,7920.5954,7723.1867,7573.4592,7453.2803,7353.1595,7267.5186,7192.8064,7126.6251,7067.2815,7013.5367,6964.4573,6919.323,6877.567,6838.735,6802.4577 diff --git a/tests/data/Offshore_Wind/Market/30/df_tc.csv b/tests/data/Offshore_Wind/Market/30/df_tc.csv index 6d6e32f..9af6a81 100644 --- a/tests/data/Offshore_Wind/Market/30/df_tc.csv +++ b/tests/data/Offshore_Wind/Market/30/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.13029785367954055,0.13075497055737234,0.13199097627678288,0.1321847336508684,0.13218481551984287,0.13218491664648996,0.13218502751774136,0.13218514297179948,0.13218526007651604,0.13218537711795345,0.13218549308081465,0.13218560736556778,0.13218571962713976,0.13218582967941364,0.1321859374369327,0.1321860428784154,0.1321861460234487,0.13218624691736044,0.13218634562127504,0.13218644220552433,0.1321865367452558,0.13218662931750724,0.1321867199992685,0.13218680886621081,0.13218689599187408,0.1321869814471692,0.13218706530009305,0.1321871476155937,0.1321872284555341,0.1302518041235595 -10 year CRF/Moderate,0.13029785367954055,0.13075497055737234,0.13199097627678288,0.1321847336508684,0.13218481551984287,0.13218491664648996,0.13218502751774136,0.13218514297179948,0.13218526007651604,0.13218537711795345,0.13218549308081465,0.13218560736556778,0.13218571962713976,0.13218582967941364,0.1321859374369327,0.1321860428784154,0.1321861460234487,0.13218624691736044,0.13218634562127504,0.13218644220552433,0.1321865367452558,0.13218662931750724,0.1321867199992685,0.13218680886621081,0.13218689599187408,0.1321869814471692,0.13218706530009305,0.1321871476155937,0.1321872284555341,0.1302518041235595 -10 year CRF/Conservative,0.13029785367954055,0.13075497055737234,0.13199097627678288,0.1321847336508684,0.13218481551984287,0.13218491664648996,0.13218502751774136,0.13218514297179948,0.13218526007651604,0.13218537711795345,0.13218549308081465,0.13218560736556778,0.13218571962713976,0.13218582967941364,0.1321859374369327,0.1321860428784154,0.1321861460234487,0.13218624691736044,0.13218634562127504,0.13218644220552433,0.1321865367452558,0.13218662931750724,0.1321867199992685,0.13218680886621081,0.13218689599187408,0.1321869814471692,0.13218706530009305,0.1321871476155937,0.1321872284555341,0.1302518041235595 -ITC Schedule/*,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.22500000894069672 -PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8101590950487817,0.8101435553581493,0.8101391685947065,0.8101459343712745,0.8101456732907908,0.810145350797814,0.8101449972296701,0.8101446290473934,0.8101442556016221,0.8101438823580944,0.8101435125545734,0.8101431481029387,0.8101427901036011,0.8101424391500593,0.8101420955148081,0.810141759265689,0.8101414303402162,0.8101411085938192,0.8101407938315504,0.8101404858291059,0.8101401843468242,0.8101398891390165,0.8101395999601492,0.810139316568895,0.810139038730723,0.8101387662194899,0.8101384988183434,0.8101382363201566,0.8101379785276391,0.8163717996897428 -PVD/Moderate,0.8101590950487817,0.8101435553581493,0.8101391685947065,0.8101459343712745,0.8101456732907908,0.810145350797814,0.8101449972296701,0.8101446290473934,0.8101442556016221,0.8101438823580944,0.8101435125545734,0.8101431481029387,0.8101427901036011,0.8101424391500593,0.8101420955148081,0.810141759265689,0.8101414303402162,0.8101411085938192,0.8101407938315504,0.8101404858291059,0.8101401843468242,0.8101398891390165,0.8101395999601492,0.810139316568895,0.810139038730723,0.8101387662194899,0.8101384988183434,0.8101382363201566,0.8101379785276391,0.8163717996897428 -PVD/Conservative,0.8101590950487817,0.8101435553581493,0.8101391685947065,0.8101459343712745,0.8101456732907908,0.810145350797814,0.8101449972296701,0.8101446290473934,0.8101442556016221,0.8101438823580944,0.8101435125545734,0.8101431481029387,0.8101427901036011,0.8101424391500593,0.8101420955148081,0.810141759265689,0.8101414303402162,0.8101411085938192,0.8101407938315504,0.8101404858291059,0.8101401843468242,0.8101398891390165,0.8101395999601492,0.810139316568895,0.810139038730723,0.8101387662194899,0.8101384988183434,0.8101382363201566,0.8101379785276391,0.8163717996897428 -PFF/Advanced,0.7039392417402549,0.7039438201524412,0.7039451126113248,0.703943119230979,0.7039431961523344,0.7039432911674676,0.7039433953381835,0.7039435038146173,0.7039436138418186,0.7039437238094336,0.7039438327635298,0.7039439401408157,0.703944045617081,0.7039441490174645,0.7039442502616824,0.7039443493297461,0.7039444462400662,0.7039445410352368,0.7039446337726949,0.7039447245185262,0.7039448133433417,0.7039449003195278,0.7039449855194254,0.7039450690141359,0.7039451508727587,0.7039452311619214,0.7039453099455149,0.7039453872845639,0.7039454632371959,0.7924939094371827 -PFF/Moderate,0.7039392417402549,0.7039438201524412,0.7039451126113248,0.703943119230979,0.7039431961523344,0.7039432911674676,0.7039433953381835,0.7039435038146173,0.7039436138418186,0.7039437238094336,0.7039438327635298,0.7039439401408157,0.703944045617081,0.7039441490174645,0.7039442502616824,0.7039443493297461,0.7039444462400662,0.7039445410352368,0.7039446337726949,0.7039447245185262,0.7039448133433417,0.7039449003195278,0.7039449855194254,0.7039450690141359,0.7039451508727587,0.7039452311619214,0.7039453099455149,0.7039453872845639,0.7039454632371959,0.7924939094371827 -PFF/Conservative,0.7039392417402549,0.7039438201524412,0.7039451126113248,0.703943119230979,0.7039431961523344,0.7039432911674676,0.7039433953381835,0.7039435038146173,0.7039436138418186,0.7039437238094336,0.7039438327635298,0.7039439401408157,0.703944045617081,0.7039441490174645,0.7039442502616824,0.7039443493297461,0.7039444462400662,0.7039445410352368,0.7039446337726949,0.7039447245185262,0.7039448133433417,0.7039449003195278,0.7039449855194254,0.7039450690141359,0.7039451508727587,0.7039452311619214,0.7039453099455149,0.7039453872845639,0.7039454632371959,0.7924939094371827 -Year (Advanced)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034.0,2035.0,2036.0,2037.0,2038.0,2039,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9254207074752238,0.9254139738051482,0.9254120729083374,0.9254150046884713,0.925414891556184,0.9254147518123796,0.9254145986029149,0.9254144390607351,0.9254142772376898,0.9254141155022138,0.9254139552573092,0.9254137973314427,0.9254136422014523,0.9254134901245196,0.9254133412187266,0.9254131955134747,0.925413052981691,0.9254129135607325,0.9254127771661271,0.925412643700681,0.9254125130605458,0.925412385139261,0.9254122598304331,0.925412137029491,0.9254120166348088,0.9254118985483943,0.9254117826762823,0.9254116689287207,0.9254115572202203,0.9281034268430806 -2/nan,0.8564034858239435,0.8563910229138357,0.856387504684506,0.8563929309025634,0.8563927215139439,0.856392462871968,0.8563921793073941,0.8563918840220949,0.8563915845153558,0.8563912851707446,0.856390988584977,0.8563906962914003,0.8563904091725576,0.8563901277044442,0.8563898521056073,0.8563895824304606,0.8563893186288939,0.8563890605849637,0.856388808142324,0.8563885611210836,0.8563883193290349,0.8563880825691361,0.856387850644469,0.8563876233614894,0.8563874005321036,0.8563871819749438,0.8563869675160948,0.8563867569894402,0.856386550236753,0.8613759709178693 -3/nan,0.7925335197354414,0.7925162196457485,0.7925113359228871,0.7925188681663694,0.7925185775093315,0.7925182184826549,0.7925178248604275,0.792517414968473,0.7925169992167179,0.7925165836900888,0.7925161719931406,0.7925157662543431,0.7925153676987685,0.7925149769871527,0.7925145944228612,0.7925142200814227,0.7925138538932748,0.7925134956974699,0.7925131452769776,0.7925128023820842,0.7925124667459795,0.7925121380951426,0.7925118161562255,0.7925115006605629,0.7925111913470557,0.7925108879639421,0.7925105902698047,0.7925102980340526,0.792510011037046,0.7994459904091602 -4/nan,0.7334269305314014,0.7334055841274058,0.7333995581797547,0.7334088520998828,0.7334084934620594,0.7334080504639152,0.7334075647788679,0.7334070590189132,0.7334065460287218,0.7334060333163996,0.733405525329554,0.7334050246944696,0.7334045329227407,0.7334040508296342,0.7334035787894638,0.7334031168954187,0.7334026650616611,0.7334022230895966,0.7334017907114302,0.73340136761904,0.7334009534832091,0.7334005479664415,0.7334001507314534,0.7333997614467404,0.7333993797901337,0.7333990054509854,0.7333986381314128,0.7333982775468904,0.7333979234264066,0.7419685632747021 -5/nan,0.6787284689337512,0.6787037760182286,0.6786968054051855,0.6787075563045794,0.678707141443576,0.6787066289972653,0.6787060671721774,0.678705482125171,0.67870488871456,0.6787042956254831,0.6787037080027873,0.6787031288844695,0.6787025600190884,0.6787020023497123,0.6787014563093293,0.6787009220057318,0.6787003993396203,0.6786998880812619,0.6786993879208753,0.6786988985020308,0.6786984194438971,0.6786979503560656,0.6786974908483745,0.6786970405373469,0.6786965990503055,0.6786961660279006,0.6786957411255484,0.678695324014117,0.6786949143801069,0.688623566185088 -6/nan,0.6281093799042474,0.6280819584015882,0.6280742175662792,0.6280861563997033,0.6280856956974146,0.628085126626921,0.6280845027215035,0.6280838530283108,0.6280831940474713,0.6280825354238094,0.6280818828706611,0.6280812397617084,0.6280806080387143,0.6280799887489472,0.628079382373232,0.6280787890312659,0.6280782086127707,0.6280776408626236,0.6280770854368078,0.6280765419395045,0.6280760099477972,0.6280754890281345,0.6280749787472389,0.6280744786792574,0.6280739884103296,0.6280735075413958,0.6280730356897943,0.6280725724900228,0.6280721175939388,0.6391138915812832 -Year (Moderate)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034.0,2035.0,2036.0,2037.0,2038.0,2039,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9254207074752238,0.9254139738051482,0.9254120729083374,0.9254150046884713,0.925414891556184,0.9254147518123796,0.9254145986029149,0.9254144390607351,0.9254142772376898,0.9254141155022138,0.9254139552573092,0.9254137973314427,0.9254136422014523,0.9254134901245196,0.9254133412187266,0.9254131955134747,0.925413052981691,0.9254129135607325,0.9254127771661271,0.925412643700681,0.9254125130605458,0.925412385139261,0.9254122598304331,0.925412137029491,0.9254120166348088,0.9254118985483943,0.9254117826762823,0.9254116689287207,0.9254115572202203,0.9281034268430806 -2/nan,0.8564034858239435,0.8563910229138357,0.856387504684506,0.8563929309025634,0.8563927215139439,0.856392462871968,0.8563921793073941,0.8563918840220949,0.8563915845153558,0.8563912851707446,0.856390988584977,0.8563906962914003,0.8563904091725576,0.8563901277044442,0.8563898521056073,0.8563895824304606,0.8563893186288939,0.8563890605849637,0.856388808142324,0.8563885611210836,0.8563883193290349,0.8563880825691361,0.856387850644469,0.8563876233614894,0.8563874005321036,0.8563871819749438,0.8563869675160948,0.8563867569894402,0.856386550236753,0.8613759709178693 -3/nan,0.7925335197354414,0.7925162196457485,0.7925113359228871,0.7925188681663694,0.7925185775093315,0.7925182184826549,0.7925178248604275,0.792517414968473,0.7925169992167179,0.7925165836900888,0.7925161719931406,0.7925157662543431,0.7925153676987685,0.7925149769871527,0.7925145944228612,0.7925142200814227,0.7925138538932748,0.7925134956974699,0.7925131452769776,0.7925128023820842,0.7925124667459795,0.7925121380951426,0.7925118161562255,0.7925115006605629,0.7925111913470557,0.7925108879639421,0.7925105902698047,0.7925102980340526,0.792510011037046,0.7994459904091602 -4/nan,0.7334269305314014,0.7334055841274058,0.7333995581797547,0.7334088520998828,0.7334084934620594,0.7334080504639152,0.7334075647788679,0.7334070590189132,0.7334065460287218,0.7334060333163996,0.733405525329554,0.7334050246944696,0.7334045329227407,0.7334040508296342,0.7334035787894638,0.7334031168954187,0.7334026650616611,0.7334022230895966,0.7334017907114302,0.73340136761904,0.7334009534832091,0.7334005479664415,0.7334001507314534,0.7333997614467404,0.7333993797901337,0.7333990054509854,0.7333986381314128,0.7333982775468904,0.7333979234264066,0.7419685632747021 -5/nan,0.6787284689337512,0.6787037760182286,0.6786968054051855,0.6787075563045794,0.678707141443576,0.6787066289972653,0.6787060671721774,0.678705482125171,0.67870488871456,0.6787042956254831,0.6787037080027873,0.6787031288844695,0.6787025600190884,0.6787020023497123,0.6787014563093293,0.6787009220057318,0.6787003993396203,0.6786998880812619,0.6786993879208753,0.6786988985020308,0.6786984194438971,0.6786979503560656,0.6786974908483745,0.6786970405373469,0.6786965990503055,0.6786961660279006,0.6786957411255484,0.678695324014117,0.6786949143801069,0.688623566185088 -6/nan,0.6281093799042474,0.6280819584015882,0.6280742175662792,0.6280861563997033,0.6280856956974146,0.628085126626921,0.6280845027215035,0.6280838530283108,0.6280831940474713,0.6280825354238094,0.6280818828706611,0.6280812397617084,0.6280806080387143,0.6280799887489472,0.628079382373232,0.6280787890312659,0.6280782086127707,0.6280776408626236,0.6280770854368078,0.6280765419395045,0.6280760099477972,0.6280754890281345,0.6280749787472389,0.6280744786792574,0.6280739884103296,0.6280735075413958,0.6280730356897943,0.6280725724900228,0.6280721175939388,0.6391138915812832 -Year (Conservative)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034.0,2035.0,2036.0,2037.0,2038.0,2039,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9254207074752238,0.9254139738051482,0.9254120729083374,0.9254150046884713,0.925414891556184,0.9254147518123796,0.9254145986029149,0.9254144390607351,0.9254142772376898,0.9254141155022138,0.9254139552573092,0.9254137973314427,0.9254136422014523,0.9254134901245196,0.9254133412187266,0.9254131955134747,0.925413052981691,0.9254129135607325,0.9254127771661271,0.925412643700681,0.9254125130605458,0.925412385139261,0.9254122598304331,0.925412137029491,0.9254120166348088,0.9254118985483943,0.9254117826762823,0.9254116689287207,0.9254115572202203,0.9281034268430806 -2/nan,0.8564034858239435,0.8563910229138357,0.856387504684506,0.8563929309025634,0.8563927215139439,0.856392462871968,0.8563921793073941,0.8563918840220949,0.8563915845153558,0.8563912851707446,0.856390988584977,0.8563906962914003,0.8563904091725576,0.8563901277044442,0.8563898521056073,0.8563895824304606,0.8563893186288939,0.8563890605849637,0.856388808142324,0.8563885611210836,0.8563883193290349,0.8563880825691361,0.856387850644469,0.8563876233614894,0.8563874005321036,0.8563871819749438,0.8563869675160948,0.8563867569894402,0.856386550236753,0.8613759709178693 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.1289257935074173,0.1301075434952705,0.13045655173884727,0.1304674427433303,0.13046751432090797,0.13046757579216822,0.13046655668773655,0.1304653735022892,0.1304639909307722,0.13046236525434168,0.13046040284202187,0.13046038862851897,0.13046037582857625,0.13046036413469903,0.13046035614551693,0.1304603485955869,0.130460341458937,0.13046033467231982,0.13046032821917583,0.1304603220080445,0.13046031609832356,0.13046031043400655,0.13046030498619188,0.13046029975090487,0.13046029468712364,0.13046028980207539,0.13046028505328955,0.13046028047563135,0.13046027608749747 +10 year CRF/Moderate,0.1289257935074173,0.1301075434952705,0.13045655173884727,0.1304674427433303,0.13046751432090797,0.13046757579216822,0.13046655668773655,0.1304653735022892,0.1304639909307722,0.13046236525434168,0.13046040284202187,0.13046038862851897,0.13046037582857625,0.13046036413469903,0.13046035614551693,0.1304603485955869,0.130460341458937,0.13046033467231982,0.13046032821917583,0.1304603220080445,0.13046031609832356,0.13046031043400655,0.13046030498619188,0.13046029975090487,0.13046029468712364,0.13046028980207539,0.13046028505328955,0.13046028047563135,0.13046027608749747 +10 year CRF/Conservative,0.1289257935074173,0.1301075434952705,0.13045655173884727,0.1304674427433303,0.13046751432090797,0.13046757579216822,0.13046655668773655,0.1304653735022892,0.1304639909307722,0.13046236525434168,0.13046040284202187,0.13046038862851897,0.13046037582857625,0.13046036413469903,0.13046035614551693,0.1304603485955869,0.130460341458937,0.13046033467231982,0.13046032821917583,0.1304603220080445,0.13046031609832356,0.13046031043400655,0.13046030498619188,0.13046029975090487,0.13046029468712364,0.13046028980207539,0.13046028505328955,0.13046028047563135,0.13046027608749747 +ITC Schedule/*,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896 +PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8156785835927624,0.8156731490891987,0.8156713774348975,0.8156710553166417,0.8156708229769672,0.8156706234423747,0.8156739314532538,0.815677772114679,0.815682260050052,0.8156875372054168,0.8156939075675728,0.8156939537077692,0.8156939952592402,0.815694033220181,0.8156940591548553,0.815694083663621,0.8156941068307884,0.8156941288616727,0.8156941498100293,0.8156941699727599,0.8156941891570466,0.8156942075446967,0.8156942252295324,0.8156942422244571,0.8156942586626358,0.8156942745206073,0.8156942899362415,0.815694304796357,0.8156943190412346 +PVD/Moderate,0.8156785835927624,0.8156731490891987,0.8156713774348975,0.8156710553166417,0.8156708229769672,0.8156706234423747,0.8156739314532538,0.815677772114679,0.815682260050052,0.8156875372054168,0.8156939075675728,0.8156939537077692,0.8156939952592402,0.815694033220181,0.8156940591548553,0.815694083663621,0.8156941068307884,0.8156941288616727,0.8156941498100293,0.8156941699727599,0.8156941891570466,0.8156942075446967,0.8156942252295324,0.8156942422244571,0.8156942586626358,0.8156942745206073,0.8156942899362415,0.815694304796357,0.8156943190412346 +PVD/Conservative,0.8156785835927624,0.8156731490891987,0.8156713774348975,0.8156710553166417,0.8156708229769672,0.8156706234423747,0.8156739314532538,0.815677772114679,0.815682260050052,0.8156875372054168,0.8156939075675728,0.8156939537077692,0.8156939952592402,0.815694033220181,0.8156940591548553,0.815694083663621,0.8156941068307884,0.8156941288616727,0.8156941498100293,0.8156941699727599,0.8156941891570466,0.8156942075446967,0.8156942252295324,0.8156942422244571,0.8156942586626358,0.8156942745206073,0.8156942899362415,0.815694304796357,0.8156943190412346 +PFF/Advanced,0.7023130514762239,0.7023146526276195,0.7023151746047832,0.7023152695095135,0.702315337963051,0.7023153967513264,0.7023144221220573,0.7023132905595644,0.7023119682927002,0.7023104135003299,0.7023085366197396,0.7023085230255927,0.702308510783408,0.7023084995990906,0.7023084919580357,0.7023084847370921,0.7023084779114194,0.7023084714205263,0.7023084652485753,0.7023084593080906,0.7023084536558821,0.7023084482383842,0.7023084430279545,0.7023084380207909,0.7023084331776599,0.7023084285054736,0.7023084239636118,0.7023084195854209,0.7023084153884955 +PFF/Moderate,0.7023130514762239,0.7023146526276195,0.7023151746047832,0.7023152695095135,0.702315337963051,0.7023153967513264,0.7023144221220573,0.7023132905595644,0.7023119682927002,0.7023104135003299,0.7023085366197396,0.7023085230255927,0.702308510783408,0.7023084995990906,0.7023084919580357,0.7023084847370921,0.7023084779114194,0.7023084714205263,0.7023084652485753,0.7023084593080906,0.7023084536558821,0.7023084482383842,0.7023084430279545,0.7023084380207909,0.7023084331776599,0.7023084285054736,0.7023084239636118,0.7023084195854209,0.7023084153884955 +PFF/Conservative,0.7023130514762239,0.7023146526276195,0.7023151746047832,0.7023152695095135,0.702315337963051,0.7023153967513264,0.7023144221220573,0.7023132905595644,0.7023119682927002,0.7023104135003299,0.7023085366197396,0.7023085230255927,0.702308510783408,0.7023084995990906,0.7023084919580357,0.7023084847370921,0.7023084779114194,0.7023084714205263,0.7023084652485753,0.7023084593080906,0.7023084536558821,0.7023084482383842,0.7023084430279545,0.7023084380207909,0.7023084331776599,0.7023084285054736,0.7023084239636118,0.7023084195854209,0.7023084153884955 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9278050110194725,0.9278026706609483,0.9278019076983567,0.9278017689780282,0.9278016689208433,0.9278015829911608,0.9278030075854014,0.927804661558896,0.927806594270693,0.9278088668446027,0.9278116101833356,0.9278116300531218,0.9278116479468214,0.9278116642942964,0.9278116754627875,0.9278116860172259,0.9278116959939189,0.9278117054812837,0.9278117145024692,0.9278117231853331,0.9278117314468405,0.9278117393652846,0.9278117469810692,0.9278117542997507,0.9278117613786755,0.9278117682077403,0.927811774846317,0.9278117812456655,0.9278117873800684 +2/nan,0.8608221384728436,0.8608177956855882,0.86081637992871,0.8608161225187586,0.8608159368523021,0.8608157774009039,0.8608184208845163,0.8608214900104174,0.8608250763721824,0.8608292933954658,0.8608343839909939,0.860834420861831,0.8608344540657964,0.8608344844005521,0.860834505125065,0.8608345247101272,0.8608345432231123,0.8608345608280883,0.8608345775680115,0.8608345936801372,0.860834609010384,0.8608346237040347,0.8608346378360634,0.860834651416781,0.8608346645526003,0.8608346772247736,0.8608346895434729,0.8608347014182547,0.8608347128013973 +3/nan,0.7986750936716025,0.7986690497895593,0.7986670794758505,0.7986667212377113,0.7986664628452251,0.7986662409363253,0.79866991988157,0.7986741912017398,0.7986791823716837,0.798685051251887,0.7986921359118638,0.7986921872256505,0.7986922334361889,0.7986922756535988,0.798692304496266,0.7986923317531405,0.7986923575179862,0.7986923820191404,0.7986924053163856,0.7986924277399142,0.7986924490752884,0.7986924695247009,0.798692489192494,0.7986925080930181,0.7986925263743693,0.7986925440104564,0.798692561154608,0.7986925776809515,0.7986925935230723 +4/nan,0.7410147540849595,0.7410072773689951,0.7410048399535692,0.7410043967882304,0.7410040771389065,0.7410038026223225,0.7410083537341122,0.7410136376637552,0.7410198121111736,0.7410270723677368,0.7410358366611538,0.7410359001405241,0.7410359573067578,0.7410360095331644,0.7410360452139154,0.7410360789329108,0.7410361108061444,0.7410361411160876,0.7410361699366967,0.7410361976764468,0.7410362240700606,0.7410362493676672,0.7410362736983466,0.7410362970798509,0.7410363196953879,0.74103634151268,0.7410363627214074,0.7410363831658556,0.7410364027638642 +5/nan,0.6875172020793876,0.6875085309221517,0.6875057041226371,0.687505190160617,0.6875048194466268,0.6875045010754605,0.6875097792404162,0.6875159073031466,0.6875230681619768,0.6875314883146834,0.6875416528161404,0.6875417264372621,0.6875417927366333,0.6875418533069693,0.6875418946882408,0.687541933794338,0.6875419707597864,0.6875420059121864,0.6875420393373098,0.6875420715088912,0.6875421021192718,0.6875421314585421,0.6875421596764046,0.6875421867934477,0.6875422130221491,0.6875422383250747,0.6875422629222081,0.687542286632958,0.6875423093620371 +6/nan,0.6378819052513431,0.6378722510917576,0.6378691038384846,0.6378685316125962,0.6378681188737033,0.6378677644113605,0.6378736409236335,0.6378804636917533,0.6378884363539014,0.6378978110932295,0.6379091279674551,0.6379092099352938,0.6379092837512876,0.6379093511887243,0.6379093972615562,0.6379094408012687,0.6379094819576389,0.6379095210954085,0.6379095583100736,0.6379095941290779,0.6379096282098818,0.6379096608754651,0.6379096922925022,0.6379097224839156,0.6379097516862726,0.6379097798578951,0.637909807243707,0.6379098336426426,0.6379098589486115 +Year (Moderate)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9278050110194725,0.9278026706609483,0.9278019076983567,0.9278017689780282,0.9278016689208433,0.9278015829911608,0.9278030075854014,0.927804661558896,0.927806594270693,0.9278088668446027,0.9278116101833356,0.9278116300531218,0.9278116479468214,0.9278116642942964,0.9278116754627875,0.9278116860172259,0.9278116959939189,0.9278117054812837,0.9278117145024692,0.9278117231853331,0.9278117314468405,0.9278117393652846,0.9278117469810692,0.9278117542997507,0.9278117613786755,0.9278117682077403,0.927811774846317,0.9278117812456655,0.9278117873800684 +2/nan,0.8608221384728436,0.8608177956855882,0.86081637992871,0.8608161225187586,0.8608159368523021,0.8608157774009039,0.8608184208845163,0.8608214900104174,0.8608250763721824,0.8608292933954658,0.8608343839909939,0.860834420861831,0.8608344540657964,0.8608344844005521,0.860834505125065,0.8608345247101272,0.8608345432231123,0.8608345608280883,0.8608345775680115,0.8608345936801372,0.860834609010384,0.8608346237040347,0.8608346378360634,0.860834651416781,0.8608346645526003,0.8608346772247736,0.8608346895434729,0.8608347014182547,0.8608347128013973 +3/nan,0.7986750936716025,0.7986690497895593,0.7986670794758505,0.7986667212377113,0.7986664628452251,0.7986662409363253,0.79866991988157,0.7986741912017398,0.7986791823716837,0.798685051251887,0.7986921359118638,0.7986921872256505,0.7986922334361889,0.7986922756535988,0.798692304496266,0.7986923317531405,0.7986923575179862,0.7986923820191404,0.7986924053163856,0.7986924277399142,0.7986924490752884,0.7986924695247009,0.798692489192494,0.7986925080930181,0.7986925263743693,0.7986925440104564,0.798692561154608,0.7986925776809515,0.7986925935230723 +4/nan,0.7410147540849595,0.7410072773689951,0.7410048399535692,0.7410043967882304,0.7410040771389065,0.7410038026223225,0.7410083537341122,0.7410136376637552,0.7410198121111736,0.7410270723677368,0.7410358366611538,0.7410359001405241,0.7410359573067578,0.7410360095331644,0.7410360452139154,0.7410360789329108,0.7410361108061444,0.7410361411160876,0.7410361699366967,0.7410361976764468,0.7410362240700606,0.7410362493676672,0.7410362736983466,0.7410362970798509,0.7410363196953879,0.74103634151268,0.7410363627214074,0.7410363831658556,0.7410364027638642 +5/nan,0.6875172020793876,0.6875085309221517,0.6875057041226371,0.687505190160617,0.6875048194466268,0.6875045010754605,0.6875097792404162,0.6875159073031466,0.6875230681619768,0.6875314883146834,0.6875416528161404,0.6875417264372621,0.6875417927366333,0.6875418533069693,0.6875418946882408,0.687541933794338,0.6875419707597864,0.6875420059121864,0.6875420393373098,0.6875420715088912,0.6875421021192718,0.6875421314585421,0.6875421596764046,0.6875421867934477,0.6875422130221491,0.6875422383250747,0.6875422629222081,0.687542286632958,0.6875423093620371 +6/nan,0.6378819052513431,0.6378722510917576,0.6378691038384846,0.6378685316125962,0.6378681188737033,0.6378677644113605,0.6378736409236335,0.6378804636917533,0.6378884363539014,0.6378978110932295,0.6379091279674551,0.6379092099352938,0.6379092837512876,0.6379093511887243,0.6379093972615562,0.6379094408012687,0.6379094819576389,0.6379095210954085,0.6379095583100736,0.6379095941290779,0.6379096282098818,0.6379096608754651,0.6379096922925022,0.6379097224839156,0.6379097516862726,0.6379097798578951,0.637909807243707,0.6379098336426426,0.6379098589486115 +Year (Conservative)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9278050110194725,0.9278026706609483,0.9278019076983567,0.9278017689780282,0.9278016689208433,0.9278015829911608,0.9278030075854014,0.927804661558896,0.927806594270693,0.9278088668446027,0.9278116101833356,0.9278116300531218,0.9278116479468214,0.9278116642942964,0.9278116754627875,0.9278116860172259,0.9278116959939189,0.9278117054812837,0.9278117145024692,0.9278117231853331,0.9278117314468405,0.9278117393652846,0.9278117469810692,0.9278117542997507,0.9278117613786755,0.9278117682077403,0.927811774846317,0.9278117812456655,0.9278117873800684 +2/nan,0.8608221384728436,0.8608177956855882,0.86081637992871,0.8608161225187586,0.8608159368523021,0.8608157774009039,0.8608184208845163,0.8608214900104174,0.8608250763721824,0.8608292933954658,0.8608343839909939,0.860834420861831,0.8608344540657964,0.8608344844005521,0.860834505125065,0.8608345247101272,0.8608345432231123,0.8608345608280883,0.8608345775680115,0.8608345936801372,0.860834609010384,0.8608346237040347,0.8608346378360634,0.860834651416781,0.8608346645526003,0.8608346772247736,0.8608346895434729,0.8608347014182547,0.8608347128013973 diff --git a/tests/data/Offshore_Wind/Market/30/df_vom.csv b/tests/data/Offshore_Wind/Market/30/df_vom.csv index 5406c57..e667205 100644 --- a/tests/data/Offshore_Wind/Market/30/df_vom.csv +++ b/tests/data/Offshore_Wind/Market/30/df_vom.csv @@ -1,43 +1,43 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 11/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 11/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 11/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 12/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 12/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 12/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 13/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 13/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 13/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 14/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 14/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 14/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 11/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 11/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 11/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 12/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 12/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 12/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 13/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 13/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 13/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 14/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 14/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 14/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Offshore_Wind/Market/TechLife/df_capex.csv b/tests/data/Offshore_Wind/Market/TechLife/df_capex.csv index 566bd9c..bb0fa2d 100644 --- a/tests/data/Offshore_Wind/Market/TechLife/df_capex.csv +++ b/tests/data/Offshore_Wind/Market/TechLife/df_capex.csv @@ -1,43 +1,43 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,3149.9375586912693,3327.1977155792283,3068.7789312655427,2765.638791684659,2689.17185053015,2624.519972987224,2568.5159692827233,2519.1169370733032,2474.927996980385,2434.954238316404,2398.461055825877,2364.8905821794892,2333.809178282951,2304.8730835235397,2277.80517457845,2252.37878249147,2228.406142369031,2205.7299701162115,2184.2172022761124,2163.7542648261046,2144.2434436121307,2125.6000622561924,2107.750261121604,2090.6292299737743,2074.1797874752165,2058.3512289121845,2043.0983835786772,2028.3808376437507,2014.162288819266,2000.4100068819964 -Offshore Wind - Class 1/Moderate,3396.202109137979,3613.263293009509,3351.3293425835445,3034.3653473246327,2962.367847596398,2901.494828935677,2848.7642216874096,2802.2525297801026,2760.646403599347,2723.0090843200105,2688.6489038711134,2657.0406018945937,2627.7758852103925,2600.531085783052,2575.045277962124,2551.105041439869,2528.533586054818,2507.1828208619104,2486.927459874063,2467.6605673940962,2449.290140594726,2431.736452375455,2414.9299601458288,2398.809641786001,2383.3216581693086,2368.4182682385217,2354.056941485108,2340.1996262394373,2326.812142057767,2313.8636717764653 -Offshore Wind - Class 1/Conservative,3870.7653676532223,4185.561757013411,3930.3862905026176,3594.7913689644406,3539.878656955801,3493.450620490225,3453.2328259724336,3417.7582170987735,3386.0250981240465,3357.319000243359,3331.1123861154065,3307.0046380676213,3284.6843496498304,3263.904658267019,3244.4665551320395,3226.2072639271005,3208.9919462583794,3192.70765271169,3177.2588272836524,3162.5639097928033,3148.552729402965,3135.164478012114,3122.346115275012,3110.051099435265,3098.238367227227,3086.871506401352,3075.918078809436,3065.3490623273256,3055.1383874266244,3045.2625497629083 -Offshore Wind - Class 2/Advanced,3187.258065289209,3364.442345791347,3103.2969503109393,2798.406120829897,2721.0331982301354,2655.615324289676,2598.947784324275,2548.963471653528,2504.2509803474295,2463.8036120019333,2426.8780577476678,2392.9098406349826,2361.460183807209,2332.181253770823,2304.792643841808,2279.0649994868186,2254.8083311710607,2231.8634912953416,2210.095839864963,2189.390457230602,2169.648471519466,2150.784203106582,2132.722917265201,2115.3990358881174,2098.7547001525154,2082.7386045944536,2067.305043324742,2052.41312368877,2038.0261132883556,2024.1108941121051 -Offshore Wind - Class 2/Moderate,3436.4403617573994,3653.710139488464,3389.0255248976573,3070.316552659775,2997.4660254941464,2935.871782411596,2882.516422151863,2835.453659033662,2793.354582857007,2755.271336064403,2720.504055691378,2688.5212580874104,2658.909812608829,2631.3422163965224,2605.5544523490944,2581.3305715518536,2558.491689230894,2536.8879598574576,2516.392613054239,2496.8974461483435,2478.3093662616343,2460.547701685754,2443.54208588861,2427.2307737593824,2411.559288284642,2396.4793227704095,2381.9478428060606,2367.9263458852233,2354.3802465937542,2341.278362645812 -Offshore Wind - Class 2/Conservative,3916.6262527504487,4232.414908883531,3974.595779641473,3637.382510059756,3581.819191430305,3534.8410749047403,3494.146779365043,3458.2518668028624,3426.142773367054,3397.096565215799,3370.5794547376017,3346.186077735809,3323.601338212038,3302.575448739612,3282.90704267234,3264.4314151162234,3247.01213011016,3230.534900013641,3214.9030366743514,3200.034013584596,3185.8568285230963,3172.309952932541,3159.339718044899,3146.8990306763612,3134.946341043106,3123.444805482718,3112.361601519335,3101.6673631742497,3091.335712046909,3081.3428653130695 -Offshore Wind - Class 3/Advanced,3314.3378527900572,3501.603626773563,3229.581407434233,2909.981916668025,2829.5240431917155,2761.49788044978,2702.570937954215,2650.5936910112946,2604.0984592501036,2562.0384059983267,2523.6405857737936,2488.3180152563837,2455.6144230318587,2425.1681070696836,2396.687480536294,2369.9340442590446,2344.710233593374,2320.850555535142,2298.2150018321827,2276.684070851438,2256.154948580405,2236.538539245085,2217.757128355873,2199.7425231280713,2182.4345578384623,2165.7798814129533,2149.7309656139373,2134.2452873478037,2119.2846496517623,2104.8146140597323 -Offshore Wind - Class 3/Moderate,3573.45534516504,3802.6642636977376,3526.937318529204,3192.733742319295,3116.9785775868636,3052.928498433978,2997.4457962066517,2948.5065844878814,2904.7289678401,2865.127296492406,2828.973803107669,2795.715813147156,2764.9237239547833,2736.256974741118,2709.4410217274567,2684.251305857844,2660.5018100086877,2638.0367141309503,2616.724193360906,2596.451730855802,2577.122522013211,2558.6526786473714,2540.9690286284754,2524.0073649943542,2507.711038667962,2492.0298169097055,2476.91894947559,2462.3383987183065,2448.252200261924,2434.6279285456058 -Offshore Wind - Class 3/Conservative,4072.7868214035575,4404.961616743418,4136.336559964241,3782.4092970249194,3724.6306024893966,3675.779412324056,3633.462586595793,3596.1365009791166,3562.747179621037,3532.5428644436306,3504.9684850855137,3479.602514995142,3456.1172949201737,3434.253078110758,3413.8004691919105,3394.588196288702,3376.4743835752347,3359.3401866262134,3343.085062217155,3327.6231934098937,3312.880747039749,3298.7937413323093,3285.306367681632,3272.369655242399,3259.94039759126,3247.9802820649556,3236.4551775162913,3225.3345471098983,3214.5909607068756,3204.1996872333584 -Offshore Wind - Class 4/Advanced,3441.6136689352024,3637.5837804155267,3354.882452317385,3021.7298252585006,2938.182242172961,2867.5437671783943,2806.3539368807465,2752.3806814379477,2704.0999592312724,2660.424733404309,2620.552376145733,2583.873363047442,2549.913901151166,2518.2983984962593,2488.7240708535182,2460.9432603048117,2434.75081541072,2409.974887973969,2386.4700932040446,2364.1123404161526,2342.7948673770807,2322.425156894176,2302.922510118505,2284.2161155545705,2266.243497020214,2248.9492546757065,2232.2840351239383,2216.2036823172402,2200.6685324690316,2185.64282462166 -Offshore Wind - Class 4/Moderate,3710.6816828877445,3950.3357096811537,3663.7751546127924,3315.339768269773,3236.6754853825914,3170.1657818762374,3112.5524561212046,3061.733901260708,3016.2751548865026,2975.1527167173913,2937.6108719993217,2903.075722617053,2871.1011684929667,2841.3335707646197,2813.4878427379344,2787.3308019339997,2762.6692878774384,2739.341496782854,2717.2105415032333,2696.159584371084,2676.088103334121,2656.9089887675555,2638.5462586160515,2620.933240268532,2604.011109233783,2587.727703755555,2572.036555109698,2556.8960881399144,2542.26895738135,2528.121492080342 -Offshore Wind - Class 4/Conservative,4229.188277653095,4576.022485212887,4296.817819782882,3927.659797021042,3867.662309221393,3816.9351560812092,3772.993297308502,3734.2338309619863,3699.5623068487457,3668.198098191538,3639.5648190490956,3613.224755583528,3588.837665908912,3566.1338285893394,3544.8958071362053,3524.9457525636644,3506.13634078969,3488.344163575065,3471.464816676449,3455.4091876495063,3440.100608019242,3425.4726390099017,3411.4673288767995,3398.0338262166924,3385.1272654112313,3372.707862530284,3360.7401757366156,3349.192495532077,3338.0363384170423,3327.2460236052934 -Offshore Wind - Class 5/Advanced,3611.3707471824555,3808.360987228583,3513.0470545311064,3170.7761958661504,3083.1076407705223,3008.9849335870967,2944.776924083708,2888.1414459079615,2837.479284316775,2791.649784523766,2749.810729221147,2711.322529300767,2675.688022037722,2642.513089454216,2611.4800125343336,2582.3289176702615,2554.8445343585877,2528.8465380154707,2504.1823727674014,2480.721827175162,2458.3528729743916,2436.978429575782,2416.5138176717733,2396.884733000469,2378.025617751393,2359.878339496027,2342.3911104883477,2325.5175966902543,2309.216177904841,2293.4493292705793 -Offshore Wind - Class 5/Moderate,3893.7105005840413,4135.79598749121,3836.502380727546,3478.868405297917,3396.324018450817,3326.5337337902674,3266.0786393798626,3212.753466919682,3165.0524746958276,3121.9016784291753,3082.508087848728,3046.269497400751,3012.7178031881786,2981.4819231646925,2952.2627087777732,2924.815475857695,2898.937536317593,2874.459105424613,2851.2365440937383,2829.1472516570434,2808.0857478270855,2787.9606263098913,2768.692157246638,2750.210379409703,2732.453566798662,2715.3669847864576,2698.901872586089,2683.014604352908,2667.665992562603,2652.820705656636 -Offshore Wind - Class 5/Conservative,4437.792355400741,4790.857492600433,4499.3895911966165,4121.39102766721,4058.434172776776,4005.2049104130597,3959.0956260442317,3918.424354831064,3882.0426629889553,3849.1314194419115,3819.0858080985213,3791.4465249514637,3765.856545734804,3742.032845043244,3719.747261365977,3698.8131733425944,3679.07599015281,3660.406216464509,3642.694298310701,3625.8467277890927,3609.7830547636563,3594.433563375983,3579.737443420266,3565.6413352554246,3552.0981602732095,3539.0661722070986,3526.5081810565503,3514.390913257171,3502.68448036499,3491.361934892854 -Offshore Wind - Class 6/Advanced,3585.792778451342,3785.926313726197,3492.004994875968,3148.3187911661485,3061.2711591819693,2987.6734350089655,2923.9201864742877,2867.6858359011235,2817.382495177621,2771.8775883424464,2730.3348631934414,2692.119260589427,2656.737139020438,2623.7971718967756,2592.98389048576,2564.0392617657403,2536.749539912597,2510.9356775130946,2486.446199189094,2463.151815739592,2440.9412923539194,2419.7182360277448,2399.398567204915,2379.9085078924263,2361.1829646008996,2343.1642166317506,2325.8008430319105,2309.0468379296913,2292.8608759082476,2277.205697880409 -Offshore Wind - Class 6/Moderate,3866.132826508444,4111.432427166178,3813.522924230309,3454.2289003786864,3372.2691441036072,3302.9731575486107,3242.946243633292,3189.9987531363467,3142.6356089411097,3099.790433391603,3060.6758526660315,3024.6939264041007,2991.379866111035,2960.36521797385,2931.3529521957153,2904.10011761204,2878.4054616987705,2854.100402243895,2831.0423175035344,2809.109475143774,2788.1971419540264,2768.214559036415,2749.082561228455,2730.731682811353,2713.100634966525,2696.13507073151,2679.786574673459,2664.011829933029,2648.771926536274,2634.031783164678 -Offshore Wind - Class 6/Conservative,4406.361155989778,4762.635030495767,4472.439646399393,4092.2007788076576,4029.68982343254,3976.837563737238,3931.054853934236,3890.671641903072,3854.5476277798875,3821.869482083293,3792.036672404769,3764.593147813003,3739.1844127094664,3715.5294462504203,3693.401702906466,3672.615883085481,3653.0184908753017,3634.4809481101174,3616.8944767521175,3600.1662311799996,3584.2163310555234,3568.9755542912535,3554.3835213769994,3540.387250597768,3526.939996785232,3514.0003093458345,3501.5312616816964,3489.499815892456,3477.87629522265,3466.633943043953 -Offshore Wind - Class 7/Advanced,3618.0855859469566,3843.103249403721,3542.980080026574,3176.6718106905673,3088.840248179364,3014.579720189832,2950.252324873857,2893.5115409483205,2842.755180154017,2796.8404668165367,2754.9236176428135,2716.3638542982126,2680.6630896532815,2647.426472922975,2616.3356943373064,2587.1303970898393,2559.594910411771,2533.548574430919,2508.838549617468,2485.3343824222393,2462.9238362799865,2441.5096500936233,2421.0069871062633,2401.3414048976283,2382.447223761662,2364.266203180728,2346.7464591167322,2329.8415713799113,2313.5098423864247,2297.713677502513 -Offshore Wind - Class 7/Moderate,3900.9503106277666,4173.525317505398,3869.19141727991,3485.3368744914264,3402.6390079028665,3332.7189579698957,3272.1514557675805,3218.72713260806,3170.937447061334,3127.706417924734,3088.239580472775,3051.9336094347263,3018.319530539803,2987.0255717665273,2957.7520283374884,2930.253761126972,2904.3277051779683,2879.803760066659,2856.5380196312412,2834.4076552449965,2813.306990494641,2793.144449128984,2773.8401530426822,2755.324010924994,2737.5341820046337,2720.415829883161,2703.9201031097105,2688.003294723479,2672.6261443364347,2657.753254695948 -Offshore Wind - Class 7/Conservative,4446.043809550139,4834.5627053178805,4537.726778617326,4129.054177804271,4065.9802634482467,4012.652028716599,3966.4570105830157,3925.710116829915,3889.2607783207086,3856.288340919743,3826.1868639646855,3798.496189436657,3772.8586292330374,3748.990631702378,3726.663611099455,3705.690599067545,3685.916717346354,3667.2122298253107,3649.4673788371483,3632.588482614706,3616.4949414361827,3601.1169098162813,3586.3934644811243,3572.2711465748407,3558.702789953096,3545.646570728023,3533.065229749476,3520.9254315855255,3509.197232218816,3497.8536340571154 -Offshore Wind - Class 8/Advanced,4510.489735625426,4796.833830108398,4429.4780383958205,3979.6455900272904,3874.019364994491,3784.713664216639,3707.353547430006,3639.117088461266,3578.0774959295813,3522.860467965601,3472.4512708967814,3426.0793047857505,3383.1455701189293,3343.175219396356,3305.785453332296,3270.663166867028,3237.548994363556,3206.225674284371,3176.509401831872,3148.243293585704,3121.292373867891,3095.5396764964125,3070.8831767990705,3047.233350331447,3024.511210688041,3002.6467178303315,2981.577476021219,2961.247660346861,2941.607125298647,2922.6106595751717 -Offshore Wind - Class 8/Moderate,4851.300725359157,5195.2255098761025,4823.211278586806,4352.748922128634,4253.548157845549,4169.6751067235555,4097.020965123024,4032.9354704500074,3975.6090420105675,3923.7509795477044,3876.408277727483,3832.857213793361,3792.5352266054883,3754.996354615026,3719.881085004958,3686.8953595410194,3655.795590331942,3626.377732306874,3598.4691618925012,3571.9225392099474,3546.6110994296378,3522.4249916632357,3499.2683976094163,3477.0572387800435,3455.7173336752944,3435.182902936401,3415.3953464874226,3396.302235358966,3377.856474496959,3360.0156028965503 -Offshore Wind - Class 8/Conservative,5478.959424220935,5954.366513365788,5590.120125251637,5091.118845027945,5013.9471617111185,4948.699433160037,4892.179279834887,4842.324971394328,4797.728772834921,4757.386604075132,4720.557089518095,4686.677220362611,4655.309360967013,4626.1065825181295,4598.789207641863,4573.128478333219,4548.934899201304,4526.049736574013,4504.338700641898,4483.687170650222,4463.996531882109,4445.181327556776,4427.167017325071,4409.888193641932,4393.2871481695865,4377.312708884512,4361.91928877399,4347.066101541143,4332.716510325105,4318.837483251141 -Offshore Wind - Class 9/Advanced,4592.412240325433,4878.520900161457,4505.322954261886,4051.926551444482,3944.3818728902497,3853.4541427717863,3774.68896026003,3705.2131454877667,3643.06491141178,3586.8449951811062,3535.5202328575488,3488.3060283568198,3444.5925027390845,3403.8961840092975,3365.827320227329,3330.067119511795,3296.3515054550667,3264.459270471555,3234.2032713790795,3205.423775336602,3177.9833551484044,3151.762920215129,3126.658592824846,3102.5792225308282,3079.4443883241183,3057.182778052583,3035.7308627063826,3015.0318034425804,2995.034543976597,2975.6930518493987 -Offshore Wind - Class 9/Moderate,4939.413265187224,5283.696940239805,4905.797996583303,4431.806433603402,4330.803919276628,4245.407510198518,4171.433775913908,4106.184318002691,4047.816688966744,3995.016745995366,3946.8141746399706,3902.472107411538,3861.41776556186,3823.197087692807,3787.444031277251,3753.8591972003355,3722.194573366033,3692.2424087016457,3663.826944330086,3636.798164287922,3611.0270013587074,3586.4016094694484,3562.8244300033125,3540.2098573829217,3518.482362774879,3497.5749720920953,3477.4280209252015,3457.988128055108,3439.2073430561486,3421.0424337185527 -Offshore Wind - Class 9/Conservative,5578.471917429091,6055.76563864837,5685.838443957752,5183.587120527139,5105.013793938786,5038.580992887334,4981.034283068805,4930.274487628623,4884.868303346995,4843.793413374313,4806.294976758643,4771.799758959704,4739.8621757071905,4710.128997036833,4682.3154658886615,4656.188669403146,4631.55567044848,4608.25485232638,4586.149486166852,4565.122869397029,4545.07459619417,4525.917657654788,4507.5761595785,4489.983506445043,4473.080941779563,4456.816364138317,4441.143358527047,4426.020397861111,4411.41017985669,4397.279072692238 -Offshore Wind - Class 10/Advanced,4693.593633091843,4988.08641403548,4606.348408716344,4141.199802713687,4031.2856678059543,3938.354590885632,3857.8540304393655,3786.847503846305,3723.330001387448,3665.8714312364054,3613.4158664797155,3565.16142457874,3520.484789559393,3478.8918374277987,3439.9842291131263,3403.4361490164188,3368.9777025200665,3336.3828083271464,3305.4602000612094,3276.046625599743,3248.0016299101662,3221.203498553605,3195.5460651534763,3170.936171009293,3147.2916232525013,3124.539538560417,3102.614988233154,3081.4598811374785,3061.02203610156,3041.254406465532 -Offshore Wind - Class 10/Moderate,5048.239887769589,5402.362204212094,5015.803533832917,4529.449311454314,4426.221479682657,4338.943591513471,4263.340045907193,4196.652992526923,4136.999390523117,4083.036143499693,4033.771558751459,3988.452533905651,3946.4936705822724,3907.4309033673826,3870.8901249759947,3836.5653398428813,3804.2030715957258,3773.5909919283918,3744.5494695919183,3716.925183426539,3690.5862225684946,3665.4182767188363,3641.3216378202615,3618.208814207842,3596.002612974453,3574.634584439993,3554.043749651075,3534.1755512777086,3514.9809824361846,3496.415858411825 -Offshore Wind - Class 10/Conservative,5701.3784703638485,6191.77060566147,5813.335277944334,5297.793454134462,5217.48897663838,5149.592508349757,5090.777912299796,5038.899761944941,4992.493175102436,4950.513310933694,4912.188697606355,4876.933470906207,4844.292229317729,4813.903960408995,4785.47763326777,4758.775203429108,4733.599482912914,4709.785294233728,4687.19289607041,4665.70301462429,4645.213031901668,4625.63402199301,4606.888418574329,4588.908158873049,4571.633191874182,4555.010268219474,4538.991950285704,4523.5357960511465,4508.603681376969,4494.161233455327 -Offshore Wind - Class 11/Advanced,5025.152235767293,5327.1415155794575,4920.468956681549,4433.736934668828,4316.058391541485,4216.562601009914,4130.37542697444,4054.352951712104,3986.348530272403,3924.831048183033,3868.669987145059,3817.0068190994148,3769.174196613488,3724.643090443021,3682.987022578014,3643.857161587048,3606.9645473156784,3572.067127932515,3538.9601258759762,3507.468756784107,3477.442643786607,3448.751474454996,3421.2815827486324,3394.9332291739383,3369.618414702989,3345.2591074862967,3321.785792217062,3299.136274165432,3277.254686046595,3256.090657793073 -Offshore Wind - Class 11/Moderate,5404.850939770007,5769.576866045625,5357.846040116647,4849.412649142283,4738.89273408968,4645.449477354749,4564.505246572449,4493.1073750081305,4429.239802543504,4371.464555552131,4318.719887490901,4270.19949633026,4225.2766307559705,4183.454443461956,4144.332399973671,4107.5828889938975,4072.934528409352,4040.159990899922,4009.066955944725,3979.491271674422,3951.2917089533516,3924.34588252637,3898.5470408921215,3873.8015119157803,3850.026649731481,3827.1491693278035,3805.103784157191,3783.8320829232653,3763.2815968631767,3743.4050200243632 -Offshore Wind - Class 11/Conservative,6104.127669960085,6612.643709530002,6209.763837181824,5672.033137461899,5586.055897807744,5513.363177454675,5450.393878887276,5394.851021191807,5345.166241925494,5300.220891992037,5259.18900227134,5221.443322708103,5186.49628191827,5153.9613653095585,5123.526983350871,5094.938275956581,5067.984125655404,5042.487686713506,5018.29934638909,4995.291405302334,4973.353996455632,4952.391912153547,4932.322106734936,4913.0717094273095,4894.576427171699,4876.779249039468,4859.629386381866,4843.0813990442875,4827.094469773155,4811.631797642421 -Offshore Wind - Class 12/Advanced,5239.794171488235,5541.735728908452,5119.669475943366,4623.117441663448,4500.4124338431775,4396.666827967948,4306.79829643297,4227.528633725751,4156.619504135816,4092.474393903689,4033.9144963155436,3980.044612557714,3930.1688904403154,3883.7357040183892,3840.3003589053365,3799.4991238517473,3761.030696198118,3724.64268522755,3690.121566608182,3657.2850903228887,3625.9764563760555,3596.0597862368077,3567.4165587879106,3539.942774311028,3513.5466750300807,3488.146896080692,3463.6709529126815,3440.0539942404184,3417.237766490757,3395.169748113383 -Offshore Wind - Class 12/Moderate,5635.711143315315,6001.993783296518,5574.753355803869,5056.548128683152,4941.307519134219,4843.872972073216,4759.471328347902,4685.023802436827,4618.428221199446,4558.18519009544,4503.187611650513,4452.594743838014,4405.753064589511,4362.144504502056,4321.351420864198,4283.032208947337,4246.903894953123,4212.729441611628,4180.30831371574,4149.469347892121,4120.065282611735,4091.96850511451,4065.067704166807,4039.2652065672837,4014.474836354309,3990.620178255733,3967.6331571058054,3945.4528666561273,3924.0245970183505,3903.2990216362055 -Offshore Wind - Class 12/Conservative,6364.856443437321,6879.0220422101975,6461.160236945745,5914.305632896509,5824.656002779045,5748.858320530822,5683.199381629884,5625.284093024488,5573.47710199279,5526.611977999015,5483.827471875326,5444.469541509239,5408.029789627103,5374.105192238233,5342.3708507261645,5312.561019034146,5284.455562120768,5257.870080548575,5232.648571089072,5208.657879872547,5185.783447095297,5163.925998406175,5142.998940971607,5122.926291451979,5103.641010605521,5085.083652366211,5067.201258723384,5049.946448613522,5033.276661334514,5017.153524063256 -Offshore Wind - Class 13/Advanced,5379.844542587816,5679.373101865575,5247.626378679358,4746.685141491247,4620.700447233193,4514.181905985457,4421.911348573177,4340.522948885889,4267.718544483928,4201.858949636906,4141.7338502258735,4086.424120366372,4035.215308978137,3987.5410461366237,3942.9447515658576,3901.0529721275916,3861.5563518785693,3824.1957541472966,3788.751947476608,3755.0378106308326,3722.8923526295866,3692.176063150734,3662.767253218553,3634.5591433873587,3607.457523359052,3581.378853531265,3556.248711970817,3532.0005140326502,3508.574449129305,3485.9165919029165 -Offshore Wind - Class 13/Moderate,5786.343670319172,6151.062359866955,5714.084259151747,5191.700659245975,5073.379873338036,4973.34107427262,4886.683524849815,4810.246149091579,4741.870586511297,4680.017366421589,4623.549800603359,4571.604675492151,4523.511001537943,4478.736862264841,4436.853452115139,4397.5100358739155,4360.416076356902,4325.328200709882,4292.040513776619,4260.377277291487,4230.187293686911,4201.339539340901,4173.719727868681,4147.227575438101,4121.774602757472,4097.282352110446,4073.6809288032655,4050.9077986719312,4028.9067895301623,4007.6272564106475 -Offshore Wind - Class 13/Conservative,6534.977726397139,7049.872939604118,6622.645281221613,6072.384494694289,5980.338689544756,5902.515070173829,5835.101184712371,5775.637923534758,5722.4462238519045,5674.328478516117,5630.400418702372,5589.990520916751,5552.576799331444,5517.745457841906,5485.162913869987,5454.556318439881,5425.699652692374,5398.403588521287,5372.50795300952,5347.876033321446,5324.390207673733,5301.948548288539,5280.462147859987,5259.8529921490535,5240.052250074367,5220.998886682376,5202.638528489061,5184.922528019416,5167.807186999522,5151.25310696902 -Offshore Wind - Class 14/Advanced,5442.550801566765,5781.125753682782,5338.918091864818,4802.011436780572,4674.558293238716,4566.798195812047,4473.452153518482,4391.115108934808,4317.462112756431,4250.834873272463,4190.008969214574,4134.0545615735555,4082.2488717879064,4034.0189284525227,3988.902829494341,3946.522768889258,3906.565784910667,3868.7697204482647,3832.9127887322893,3798.8056874839986,3766.2855492483204,3735.2112376021573,3705.4596451904326,3676.9227479702386,3649.505237549414,3623.1226006067595,3597.6995477637643,3573.1687182797145,3549.469604428382,3526.5476523100497 -Offshore Wind - Class 14/Moderate,5853.787991778634,6261.265879759649,5813.490829601092,5252.2139554021605,5132.514049003843,5031.309220178185,4943.6416098338095,4866.313297201464,4797.140764429748,4734.566597106914,4677.44085803143,4624.890272215524,4576.236029205772,4530.940012627369,4488.568418861397,4448.766424602091,4411.240106229052,4375.743254188768,4342.067573457335,4310.035277403394,4279.4934061345,4250.309408846773,4222.3676670590185,4195.5667280532725,4169.817081243113,4145.0393544266735,4121.162838233358,4098.124269615007,4075.8668216549563,4054.3392590795384 -Offshore Wind - Class 14/Conservative,6611.147958174135,7176.179708628229,6737.857872575057,6143.162843720874,6050.04417335192,5971.313459362865,5903.113812802352,5842.957461215599,5789.145771034982,5740.467176073036,5696.0271006660305,5655.146194193112,5617.296386676974,5582.059058898661,5549.096740116462,5518.133401088226,5488.940388529708,5461.326167568871,5435.128698349091,5410.209674540652,5386.450103387145,5363.746869063458,5342.01002798014,5321.160656581722,5301.129121507222,5281.853676393386,5263.279313991083,5245.356819801271,5228.041986212769,5211.294955545622 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,5462.550832369848,5094.404759063653,4875.5549262092645,4722.020175198692,4263.651146110876,3829.295613124674,3410.728337949633,3343.7774992451323,3285.5174365197136,3207.2812724221576,3141.08145831941,3083.8665548677945,3033.5990170228683,2988.8537384617885,2958.8949081013798,2931.03615273454,2905.0183721997228,2880.626813817036,2857.6815376796812,2836.0305427943017,2815.5436693022525,2796.109383287182,2777.6312289765,2760.02494615507,2743.21658539724,2727.1416211172086,2711.7421798514206,2696.967261995978,2682.7713005134847 +Offshore Wind - Class 1/Moderate,6217.537549003377,6050.594891259246,5931.2557072685795,5838.925802633735,5763.930885101322,5700.97021105834,5291.544282275952,4888.852075107402,4491.460278945741,4072.51283498425,3663.0000960065295,3615.862270810396,3574.2345093406543,3537.008235424742,3511.991599288189,3488.66149787881,3466.8138219123107,3446.2791640087826,3426.9151687521285,3408.6011001235547,3391.233850228222,3374.724391496717,3358.9956701796727,3343.980167236275,3329.6190113846337,3315.8598725964,3302.656518621953,3289.967817172063,3277.756959836958 +Offshore Wind - Class 1/Conservative,7549.867055466588,7524.346964544596,7501.037928189001,7479.5964751544225,7459.752640146307,7441.2903400603145,7424.034734950038,7407.84169550011,6874.463003342234,6313.370793819921,5758.409845373221,5208.082210940681,4661.376657071959,4117.577748019326,4100.26493465772,4084.0740017131716,4068.8719067407287,4054.548002773674,4041.008827494427,4028.175109779539,4015.978997982083,4004.3617316888726,3993.272200427305,3982.66605671573,3972.5038312954784,3962.750933130862,3953.3765407221345,3944.3531586306726,3935.6561740041584 +Offshore Wind - Class 2/Advanced,5358.739142998236,4997.589328397251,4782.898624109471,4632.281715654107,4182.623529780819,3756.522615291665,3345.909947900305,3280.231438444361,3223.078621467056,3146.329206691839,3081.3876415122254,3025.26002744198,2975.9477343518092,2932.0528187513814,2902.663410055368,2875.334052750732,2849.810635767615,2825.882619436882,2803.3735007815626,2782.133828788493,2762.0364370540406,2742.9714546924165,2724.8444215677036,2707.5726296266243,2691.083792474087,2675.3142714739247,2660.2075235870307,2645.713436159141,2631.787107365084 +Offshore Wind - Class 2/Moderate,6099.377897155915,5935.607747380369,5818.536715338725,5727.961307946685,5654.391607605821,5592.627539486479,5190.982487228406,4795.942992362201,4406.103572325649,3995.1177208761983,3593.3875214533555,3547.1455153865654,3506.308802120767,3469.790092274592,3445.2488611413337,3422.362012811054,3400.929540141509,3380.7851400765067,3361.7891180488486,3343.823177151232,3326.785983388085,3310.5901722205545,3295.16046379854,3280.4303368995647,3266.3420289287787,3252.8444294135797,3239.891971316572,3227.4444092981566,3215.4657110294934 +Offshore Wind - Class 2/Conservative,7406.3874307080805,7381.352390366644,7358.4863853527395,7337.4523748058255,7317.985493391741,7299.874203623014,7282.946548139545,7267.061169343569,6743.818981066585,6193.3899017697695,5648.975449671825,5109.10650357437,4572.7905668380645,4039.326284040601,4022.3425289928423,4006.4591458335417,3991.546085572757,3977.494364274333,3964.21240438866,3951.6227086915546,3939.658312485724,3928.26178578243,3917.383126796111,3906.9784315199345,3897.0093393822713,3887.441702822251,3878.245587289759,3869.393608214876,3860.8620396949195 +Offshore Wind - Class 3/Advanced,5563.666194857099,5188.705465783053,4965.804712217284,4809.427731107721,4342.574030961793,3900.178299552324,3473.8631867267977,3405.6729467788646,3346.3344641684057,3266.6501330575466,3199.2249980367915,3140.950965854653,3089.752906975992,3044.179439195086,3013.6660435766357,2985.291526998198,2958.792132812655,2933.9490061980596,2910.5791029239003,2888.527317673103,2867.6611623442363,2847.867218252979,2829.0469231213624,2811.114797178504,2793.9954497055987,2777.6226920862823,2761.9383182508886,2746.889887302366,2732.431056122389 +Offshore Wind - Class 3/Moderate,6332.62824425191,6162.59523224895,6041.0472110659675,5947.008043619602,5870.624939042819,5806.498813182058,5389.494232391682,4979.34787876988,4574.600276695524,4147.897677749075,3730.8046237328062,3682.7941509664915,3640.395852003069,3602.4805290910094,3577.0010161147275,3553.2388593653677,3530.9867343662136,3510.0719076762357,3490.3494738991394,3471.696590510754,3454.00771050475,3437.1928084933766,3421.172724221887,3405.879495174652,3391.252365301811,3377.238561100198,3363.790852501856,3350.8673311366247,3338.4304125138055 +Offshore Wind - Class 3/Conservative,7689.620050473284,7663.627437134304,7639.887121519657,7618.048758524303,7597.837393762009,7579.033507198603,7561.458489351737,7544.965660925851,7001.713778059379,6430.2353883344795,5865.001678369514,5304.48731653311,4747.661667351704,4193.796766914002,4176.163542997469,4159.672821076962,4144.189452202149,4129.6002394261195,4115.8105008755465,4102.73930239642,4090.317351048657,4078.4849994694414,4067.19036110524,4056.387758049952,4046.037499307501,4036.103996023863,4026.5560940931773,4017.3657437332995,4008.5077777483943 +Offshore Wind - Class 4/Advanced,5975.833019742907,5573.094469456032,5333.680820228931,5165.719279093875,4664.280086695629,4189.110790265383,3731.213396644922,3657.97153506216,3594.2372192017824,3508.6496839396987,3436.2295811919234,3373.638432539796,3318.6475552929614,3269.697913733989,3236.9240161071007,3206.4475397671245,3177.98499343761,3151.3015572032164,3126.2003282454148,3102.5147817706065,3080.1028949688057,3058.8426013967687,3038.628132310759,3019.367466686351,3000.9797812382362,2983.394230864478,2966.5477312724283,2950.3845155039116,2934.854692642071 +Offshore Wind - Class 4/Moderate,6801.761183217273,6619.1318233949605,6488.579378668923,6387.573443592643,6305.531822094643,6236.6551939994615,5788.758157491227,5348.227348553873,4913.495194579753,4455.1817107127035,4007.1895488563277,3955.6225189303327,3910.0833095790017,3869.359017179189,3841.99196451515,3816.4694344816667,3792.568802720853,3770.1046967594084,3748.921124330627,3728.886373414007,3709.887136193929,3691.8264025542844,3674.6196905425268,3658.1932724704134,3642.4826227521417,3627.430754873791,3612.986669231462,3599.105907474802,3585.7475590519857 +Offshore Wind - Class 4/Conservative,8259.281523874955,8231.363342882703,8205.864317014495,8182.408047019821,8160.699511276999,8140.502559446241,8121.625610406816,8103.9108979927505,7520.413786396996,6906.599295051689,6299.492027699934,5697.453566632146,5099.377331312438,4504.481143033195,4485.541553175938,4467.829169004659,4451.198641648249,4435.528791613096,4420.717508822699,4406.677872213025,4393.335821489715,4380.626831066969,4368.49535572402,4356.89261323105,4345.775475662155,4335.106247657932,4324.850892526213,4314.979697454295,4305.465499609663 +Offshore Wind - Class 5/Advanced,6282.856400383134,5859.426312976391,5607.712002763843,5431.121106911791,4903.919131998218,4404.336990394094,3922.9139229701746,3845.90906670065,3778.9002436638907,3688.91532299003,3612.774466531764,3546.9676819851466,3489.1514266823465,3437.686839438965,3403.2291788025045,3371.186903754147,3341.2619992172013,3313.2076714562813,3286.816817732078,3261.9142654920715,3238.350896329211,3215.9983242841176,3194.745237177849,3174.494957500406,3155.162670693132,3136.673651249446,3118.961710552984,3101.9679773218536,3085.640232396413 +Offshore Wind - Class 5/Moderate,7151.218784281058,6959.206384291097,6821.946382965393,6715.751127323762,6629.494388563569,6557.079053170072,6086.1701084333035,5623.006007892007,5165.9382447845255,4684.077800322827,4213.068962883639,4158.852503535129,4110.973631920612,4068.157136205224,4039.3838248980423,4012.5501615695575,3987.42165891054,3963.8032988704326,3941.531439241944,3920.467161538803,3900.4918362475946,3881.503242423113,3863.4124633646497,3846.142223585428,3829.624449701114,3813.7990508740713,3798.613031863727,3784.018940864715,3769.9743151633556 +Offshore Wind - Class 5/Conservative,8683.622841160915,8654.270351743377,8627.461190398502,8602.799777589971,8579.97601355234,8558.741330650955,8538.894502187832,8520.269668581588,7906.793991996092,7261.443230368062,6623.144272666011,5990.174662702622,5361.370722559387,4735.910139057796,4715.997565453123,4697.375170958373,4679.8902893679615,4663.415310803441,4647.842914359215,4633.082076829197,4619.054414039568,4605.692628686925,4592.937849489374,4580.738965974315,4569.05063284176,4557.833048226926,4547.050955881901,4536.672536488602,4526.66962939618 +Offshore Wind - Class 6/Advanced,6054.327951395894,5646.2993008916155,5403.740750003257,5233.573032524783,4725.547130414371,4244.13636941661,3780.224348597275,3706.0204792688073,3641.448993823569,3554.7372499016396,3481.3657828037544,3417.9525427105277,3362.2392449876024,3312.6466758134006,3279.4423858770924,3248.565562646515,3219.729167046685,3192.6951639698427,3167.264211485968,3143.2674565586763,3120.561324216123,3099.0217523783913,3078.5416418772934,3059.0279738700683,3040.3988163843655,3022.5823264999117,3005.514532974426,2989.1391145062103,2973.405182360072 +Offshore Wind - Class 6/Moderate,6891.104950175169,6706.076724201667,6573.809362360196,6471.476883239043,6388.357507068228,6318.576079478668,5864.795684317246,5418.478415974113,4978.035969393947,4513.70231489282,4059.8255748275124,4007.5811371193035,3961.443680240505,3920.184668080688,3892.4579573404626,3866.600271214404,3842.385770152208,3819.626420831674,3798.1647896929426,3777.866725604021,3758.618033799659,3740.320041133183,3722.8872678337116,3706.2450992633676,3690.3282337554206,3675.0784652402026,3660.4447941138183,3646.3815424701647,3632.8477997574205 +Offshore Wind - Class 6/Conservative,8367.770320398857,8339.48560747076,8313.651536378682,8289.887273123944,8267.893472205405,8247.43121156567,8228.306249235115,8210.358934279791,7619.19746916776,6997.320273052247,6382.238330681363,5772.292048423035,5166.359656728911,4563.649220445412,4544.460841216094,4526.515965372261,4509.6670266687215,4493.791293450005,4478.785325215162,4464.561424819229,4451.0439798059915,4438.168131983535,4425.877338312755,4414.122151351611,4402.8589996993815,4392.049522784438,4381.65957304591,4371.658772458867,4362.019625584684 +Offshore Wind - Class 7/Advanced,6421.601266263206,5988.820290613011,5731.547467050367,5551.056875399363,5012.212688734152,4501.598224119789,4009.5438457884584,3930.838485335038,3862.3498977043,3770.377877246376,3692.5556968900287,3625.295534501015,3566.202626070197,3513.6015237408124,3478.382860319226,3445.6330212011326,3415.0473391875917,3386.373366239308,3359.3996757375103,3333.9474364624434,3309.863649602413,3287.0173792178434,3265.2949848870057,3244.5975717258207,3224.838329538955,3205.9409806579697,3187.8378951733484,3170.469093116158,3153.780581427489 +Offshore Wind - Class 7/Moderate,7309.139612095586,7112.887038516299,6972.595886819772,6864.055647217157,6775.89396238266,6701.87945680084,6220.5713602231,5747.179178251301,5280.018150057534,4787.51663824246,4306.1064315882195,4250.69281197255,4201.756474658073,4157.994601502596,4128.585901652064,4101.1595342313185,4075.476022839443,4051.3361364151237,4028.5724632151287,4007.0432021668807,3986.6267303019517,3967.2187201697593,3948.7284811703275,3931.0768530489104,3914.194321128019,3898.019464145569,3882.498067305242,3867.5817918520374,3853.2269555165312 +Offshore Wind - Class 7/Conservative,8875.383790929918,8845.383273936757,8817.98185197444,8792.775962959942,8769.448078924646,8747.744532273511,8727.459439822973,8708.423394193125,8081.400338044277,7421.798180581692,6769.403486705676,6122.456104869517,5479.766192140526,4840.493585478835,4820.141306593594,4801.107589206534,4783.23655191965,4766.397813136889,4750.481612841166,4735.394710452311,4721.057391372057,4707.4003626603235,4694.364087822995,4681.8955716195005,4669.949247012442,4658.484092581294,4647.463854259805,4636.856269255077,4626.632400835331 +Offshore Wind - Class 8/Advanced,14412.683966652536,10194.869601494867,9179.229452772466,8615.644693043976,7827.9260980224235,7138.047582230808,6507.660547861349,6321.684172730156,6164.393079155067,5504.442350486707,5127.996867726996,4869.7148063506875,4675.460752031988,4521.027964517991,4181.32647681124,3955.8994689532415,3789.4485139119115,3658.6606949270113,3551.6090894147055,3461.4120769098504,3383.755867003581,3315.7674080971583,3255.442083151268,3201.3281773540753,3152.3428360723738,3107.6579809550435,3066.6269148509114,3028.735539578943,2993.56854097348 +Offshore Wind - Class 8/Moderate,15310.177213428451,12678.222916057546,11849.723263859665,11364.352716225316,11025.466224362599,10767.234497377967,10137.428525886833,9542.385214837215,8972.557992722874,7911.509016245191,7115.361849729815,6854.491558455669,6655.757965015436,6496.126765702345,6139.546404741941,5898.483029197435,5718.0374502403065,5574.708052575891,5456.331430674453,5355.822630867479,5268.705440094559,5191.977977322759,5123.532628486631,5061.834970721061,5005.734962958142,4954.348981625986,4906.983875586392,4863.086964349291,4822.209784006486 +Offshore Wind - Class 8/Conservative,16893.98853843166,15874.069079467374,15381.996962143381,15059.962291570517,14822.014770086786,14634.075908023846,14479.206186946883,14347.77854467047,13617.880972305991,12472.287069859833,11538.619138826649,10697.274903780875,9907.486722659387,9150.512241029572,8830.724213877127,8610.631986324295,8443.699750238353,8309.711484371428,8198.086212207783,8102.60464292073,8019.307544217199,7945.521539034585,7879.359087685128,7819.438544378004,7764.719517193688,7714.399094976894,7667.845104376691,7624.550986283925,7584.105196068877 +Offshore Wind - Class 9/Advanced,15334.923773401753,10847.21961528312,9766.590560444442,9166.943093849852,8328.81992726507,7594.797373894855,6924.073089771688,6726.196622283058,6558.840756878646,5856.661025758063,5456.127543127564,5181.318394895795,4974.634406682637,4810.319780701124,4448.881485732,4209.0299051236,4031.9280154142275,3892.7712722983247,3778.8697547702554,3682.9011392659736,3600.2759049094507,3527.937068921801,3463.7515174356276,3406.17496027115,3354.0551389863795,3306.510979989622,3262.8544321030654,3222.538469140551,3185.121279316132 +Offshore Wind - Class 9/Moderate,16289.84590022825,13489.478050015561,12607.964087828019,12091.535668369252,11730.964477535103,11456.20898975613,10786.102909527173,10152.983959419329,9546.694570497915,8417.75115177491,7570.660148319435,7293.097243214567,7081.6471202797065,6911.8013655180175,6532.404114379638,6275.91568689869,6083.923686750289,5931.422897274402,5805.471614638324,5698.531432173666,5605.839762957256,5524.20259049191,5451.377484367961,5385.732013785848,5326.042299120715,5271.36817376157,5220.972471694673,5174.266480101112,5130.773796159257 +Offshore Wind - Class 9/Conservative,17975.002307673658,16889.820096893905,16366.26115672923,16023.62020706997,15770.446864711112,15570.482185180259,15405.702575853637,15265.8652097631,14489.262976229513,13270.364682251466,12276.953265231648,11381.772850492516,10541.447609706373,9736.035810799354,9395.785190401062,9161.609643969132,8983.995873452806,8841.433908958357,8722.665920531352,8621.074709565988,8532.447487042864,8453.94002722631,8383.544054409776,8319.789338707838,8261.568966978499,8208.028584987751,8158.4957740450745,8112.431268773591,8069.39735952941 +Offshore Wind - Class 10/Advanced,15777.446892952265,11160.240105866966,10048.427010618578,9431.4753784213,8569.166425768693,7813.961963000259,7123.882553116767,6920.295793022092,6748.110486865921,6025.667947904331,5613.576070262512,5330.836816230673,5118.1884243416125,4949.132165622009,4577.263675574761,4330.490672636434,4148.278179141638,4005.105771562267,3887.9173295629544,3789.179324698292,3704.169637122116,3629.743365173169,3563.705641115856,3504.4674946826312,3450.8437394263824,3401.9276910847607,3357.0113421132132,3315.5319229695933,3277.034871966981 +Offshore Wind - Class 10/Moderate,16759.925325320743,13878.746607094567,12971.794707694786,12440.46353876472,12069.487320048282,11786.803167762395,11097.359700765774,10445.970807773594,9822.185561260063,8660.663928172953,7789.128260225514,7503.555645591015,7286.003641787134,7111.256603353412,6720.911067682522,6457.021045514077,6259.488603614352,6102.587213534271,5973.001211302103,5862.975109326782,5767.608732623316,5683.615711063982,5608.688977784607,5541.1492045237865,5479.736922802638,5423.48513578377,5371.635058056139,5323.581346495215,5278.833517953941 +Offshore Wind - Class 10/Conservative,18493.710631164082,17377.213000560227,16838.545760346802,16486.017096178708,16225.537838824015,16019.802664980774,15850.268118671569,15706.395353488231,14907.38256357729,13653.310286265418,12631.231770156972,11710.218947356327,10845.644392734888,10016.990633038271,9666.92136933382,9425.988153647959,9243.248922939856,9096.573064310081,8974.377680763704,8869.854879523824,8778.6700268652,8697.897186817227,8625.469544997572,8559.87518488806,8499.974708816384,8444.889371433632,8393.927019419943,8346.533420123389,8302.257670524286 +Offshore Wind - Class 11/Advanced,16264.255962022657,11504.586548801808,10358.468680859949,9722.481224770234,8833.565778763896,8055.059818711747,7343.688074200726,7133.8197150676415,6956.321691478424,6211.58833433994,5786.781590234056,5495.318410480601,5276.108919550027,5101.836399169968,4718.494106932648,4464.10686313231,4276.27221765125,4128.682246555951,4007.8780435089548,3906.0934775235946,3818.4609690138946,3741.7381627276673,3673.6627827572092,3612.5970766051614,3557.318716808526,3506.893191060219,3460.5909832870884,3417.8318066917336,3378.147019261812 +Offshore Wind - Class 11/Moderate,17277.048448079568,14306.971765954786,13372.03605128991,12824.31094881804,12441.888312481451,12150.481897504511,11439.765941378399,10768.278547964726,10125.246605283506,8927.886441850036,8029.459791454079,7735.075997427815,7510.811447932585,7330.672642679775,6928.282996204787,6656.250665536574,6452.623549233597,6290.880966319118,6157.296706010031,6043.875693445647,5945.566750465955,5858.98217294766,5781.7437163185405,5712.119944026248,5648.812916151575,5590.8253687009,5537.375455572721,5487.839096831512,5441.710620317747 +Offshore Wind - Class 11/Conservative,19064.329344957187,17913.382479738382,17358.094690351918,16994.688919359363,16726.172678773826,16514.089606407106,16339.324052899794,16191.012215671926,15367.34588463045,14074.579653497436,13020.965088843674,12071.534843276095,11180.283948017326,10326.06231298724,9965.191665783244,9716.824592616986,9528.446912223111,9377.245393090887,9251.279808391977,9143.531947417756,9049.533690523212,8966.26852200647,8891.606321455141,8823.987942283095,8762.239284913625,8705.454330296612,8652.919527452297,8604.063569948312,8558.421696176958 +Offshore Wind - Class 12/Advanced,16940.549292022813,11982.965383347817,10789.190159462287,10126.757302245936,9200.879449839507,8390.001823819042,7649.050198178319,7430.455252474718,7245.576477514379,6469.875939151453,6027.405038760588,5723.822357484229,5495.497796043878,5313.9787862933945,4914.696456988965,4649.731451865308,4454.086438784636,4300.359441441109,4174.531888278836,4068.515020382145,3977.238479305209,3897.3256477951445,3826.41945720222,3762.8145251195583,3705.237635348968,3652.715360668218,3604.487806979223,3559.950628975789,3518.6156717536455 +Offshore Wind - Class 12/Moderate,17995.455366210947,14901.878154154809,13928.066439256616,13357.565911502114,12959.241598670042,12655.718121281687,11915.44933598968,11216.040546391336,10546.270287467178,9299.122093334134,8363.337346133056,8056.712538484164,7823.122822284838,7635.493616512525,7216.371886948146,6933.028176741409,6720.933795766869,6552.465695522657,6413.326802268119,6295.189545898889,6192.792762929343,6102.607945981941,6022.157733862976,5949.6388470998245,5883.699352714367,5823.300632686345,5767.628245515243,5716.032057120063,5667.985552024907 +Offshore Wind - Class 12/Conservative,19857.054216313583,18658.249211927934,18079.871684482634,17701.354841723725,17421.673346551703,17200.771444852635,17018.73900213334,16864.25998236972,16006.34442385554,14659.82283631448,13562.397394538018,12573.488355592783,11645.177822080408,10755.436182490917,10379.5601213956,10120.865517571236,9924.65485236211,9767.166079887564,9635.962614130893,9523.734437954206,9425.827504895678,9339.100239355173,9261.33327161348,9190.90326210478,9126.586996416443,9067.440760138938,9012.721511217214,8961.834106447515,8914.294382198923 +Offshore Wind - Class 13/Advanced,18863.06284510247,13342.863058304352,12013.611156198995,11276.001556775467,10245.049553063534,9342.148796112542,8517.109577907866,8273.707094443695,8067.847304177014,7204.115684313053,6711.430463055241,6373.395553708924,6119.159313083605,5917.0404546315685,5472.445199000929,5177.410383944034,4959.562360700135,4788.389618418754,4648.282397902372,4530.234058233854,4428.599054130361,4339.61705175403,4260.664232352999,4189.840860682058,4125.729812965057,4067.2471258817523,4013.546427744839,3963.954856388974,3917.928933426527 +Offshore Wind - Class 13/Moderate,20037.685832956235,16593.031338937722,15508.705699766053,14873.461396600098,14429.93280877186,14091.963755435796,13267.684985672722,12488.903073416004,11743.123337447973,10354.441375182545,9312.458268016122,8971.035876283919,8710.936898584381,8502.014471234905,8035.328404569617,7719.829111498906,7483.665023989759,7296.078280931126,7141.148912491345,7009.604747206893,6895.5874827517155,6795.167932251564,6705.587682347766,6624.839011677291,6551.416323238098,6484.163256446148,6422.172794432979,6364.721186298052,6311.2219365965375 +Offshore Wind - Class 13/Conservative,22110.549876995243,20775.697553169633,20131.68231595151,19710.2090611726,19398.787629908376,19152.8166511757,18950.12593194778,18778.115687475423,17822.838891664425,16323.506082275928,15101.538388224133,14000.401949183142,12966.741312160691,11976.026665500049,11557.493870491991,11269.441012077474,11050.963254594135,10875.60167093344,10729.508427343852,10604.543987043204,10495.526125063212,10398.956379445155,10312.364151986274,10233.941174122267,10162.325978166451,10096.46752880371,10035.538412895146,9978.875857327488,9925.941151067387 +Offshore Wind - Class 14/Advanced,20510.852729721246,14508.43361646617,13063.064596649474,12261.020767236416,11140.009671687565,10158.235699065106,9261.124838449723,8996.459954908138,8772.617149963404,7833.433833506027,7297.709935649757,6930.145923040228,6653.700685341661,6433.92576402004,5950.492757859008,5629.684960366007,5392.806656664875,5206.681052257928,5054.334813755595,4925.974354178844,4815.460873380183,4718.705866157529,4632.856126410186,4555.845948442863,4486.134368136903,4422.542962036146,4364.1512981589285,4310.227532189312,4260.181066540415 +Offshore Wind - Class 14/Moderate,21788.085257587773,18042.521681092916,16863.47436673228,16172.738170645542,15690.46496199838,15322.97245970301,14426.6883470143,13579.875734874884,12768.948217937565,11258.957378283958,10125.951508504344,9754.703994068908,9471.884027620466,9244.71105940988,8737.257461550169,8394.197649926717,8137.403335691084,7933.4297546877115,7764.966532666483,7621.931491411524,7497.954115183718,7388.762300206951,7291.356826297187,7203.554245195355,7123.717691353731,7050.589691930108,6983.184069801279,6920.7137680366495,6862.541069850083 +Offshore Wind - Class 14/Conservative,24042.025058298168,22590.566242301204,21890.292787679376,21432.001588421856,21093.37585975125,20825.9178609466,20605.52107706353,20418.48490798959,19379.759455956522,17749.451902947963,16420.738711875958,15223.412141659841,14099.455708117157,13022.196729277817,12567.102983447312,12253.887253075498,12016.32422425768,11825.644022616503,11666.788682494893,11530.90777697982,11412.366736790163,11307.360991475107,11213.20441407107,11127.930858979074,11050.059785524207,10978.44802649822,10912.196436710647,10850.584258715955,10793.025329675436 diff --git a/tests/data/Offshore_Wind/Market/TechLife/df_fom.csv b/tests/data/Offshore_Wind/Market/TechLife/df_fom.csv index 36b4bc8..39d2f95 100644 --- a/tests/data/Offshore_Wind/Market/TechLife/df_fom.csv +++ b/tests/data/Offshore_Wind/Market/TechLife/df_fom.csv @@ -1,43 +1,43 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,101.54163615511557,97.19712191109782,93.64739530767264,90.64614422831019,88.04634228976398,85.75315446022972,83.70182804574627,81.84617758521955,80.15210144232107,78.59370245848595,77.15085036295862,75.80758719830334,74.55104842441244,73.37071167944052,72.25786059487814,71.20519377318534,70.20653418039468,69.25660951551569,68.35088371986798,67.48542597070477,66.6568075769695,65.86201993637695,65.09840859313437,64.36361974743522,63.65555649760705,62.97234276427908,62.31229333295177,61.67388881050733,61.055754559060865,60.45664287242505 -Offshore Wind - Class 1/Moderate,107.2967714852012,103.43710582890473,100.28352936650788,97.61721845893321,95.30755489431336,93.27028724781452,91.44788923801686,89.79932970976859,88.29431277562001,86.90983140465934,85.62800186804533,84.43464711932351,83.31833830342549,82.26972735602072,81.28107065692667,80.34588164591008,79.458672647129,78.61475974935199,77.81011311888071,77.04124061350905,76.30509618473215,75.59900699083249,74.92061481377148,74.26782853823333,73.63878527715747,73.03181832197552,72.44543052843565,71.87827206797118,71.32912171253761,70.79687100018738 -Offshore Wind - Class 1/Conservative,118.18164215666215,115.60164448323208,113.49363289349897,111.71133448975985,110.16743738732448,108.80562363033577,107.58743971389438,106.48545831805693,105.47942812416129,104.5539700575646,103.69712972042217,102.8994304507312,102.15323261798679,101.4522874984985,100.79141886099809,100.16629075729719,99.5732349445567,99.00912045725899,98.47125354871923,97.95729989271092,97.4652233548236,96.9932372711266,96.5397652882269,96.10340959783491,95.6829249510845,95.27719723483433,94.8852256813935,94.50610799639989,94.1390278486491,93.78324428555605 -Offshore Wind - Class 2/Advanced,103.72466064681099,99.28674451014774,95.66070300371801,92.59492859323682,89.93923400296366,87.59674536062502,85.5013178663004,83.60577312637515,81.87527635987067,80.28337365009253,78.80950194938949,77.43736022320742,76.15380735911634,74.94809477699732,73.81131871677768,72.73602080954831,71.71589122245307,70.7455443062965,69.82034648252782,68.93628242038317,68.08984971602334,67.27797508578982,66.4979470062452,65.7473610736847,65.02407530554214,64.32617328897005,63.65193357936008,62.99980411844828,62.368380715269005,61.75638883943484 -Offshore Wind - Class 2/Moderate,109.60352454632215,105.66088066575735,102.43950605755033,99.71587263446274,97.35655404831616,95.2754875687785,93.41391016775134,91.72990856901401,90.19253555954435,88.77828948461054,87.46890213645673,86.24989167897952,85.10958355031016,84.03842871384546,83.02851707077252,82.07322260752257,81.16693966974533,80.3048836476849,79.48293807100801,78.69753572060159,77.94556506153835,77.22429578918053,76.53131898660455,75.8644985820007,75.22193163845073,74.60191561513294,74.00292118097352,73.42356948769591,72.86261305230416,72.3189195822362 -Offshore Wind - Class 2/Conservative,120.72240700018571,118.08694244319062,115.93361110972073,114.11299540862264,112.53590635345839,111.14481521925573,109.90044179646327,108.77476911035716,107.74711046299339,106.80175614790281,105.9264947618953,105.11164590599832,104.34940570673103,103.63339110027053,102.95831457252841,102.31974695758363,101.71394114973596,101.13769887143033,100.58826846362982,100.06326541486848,99.56060981626605,99.07847659274087,98.61525550117548,98.16951868206343,97.73999411516799,97.32554373523942,96.92514525927096,96.53787699464405,96.16290506000371,95.79947257316485 -Offshore Wind - Class 3/Advanced,105.57862932626732,101.06139012922362,97.37053696333501,94.24996507557245,91.54680275137888,89.16244460040271,87.0295635543352,85.10013795564007,83.33871038844657,81.71835410025935,80.21813850068402,78.82147119140289,77.51497617649046,76.28771275631871,75.13061802551427,74.03610030470675,72.99773697944677,72.01004613775171,71.06831138075164,70.1684456078891,69.30688381355814,68.48049778240308,67.68652752537092,66.92252566258196,66.1863119257956,65.47593564831017,64.78964461651445,64.12585903074341,63.48314960160203,62.86021901781932 -Offshore Wind - Class 3/Moderate,111.56257170444029,107.54945723160519,104.27050395704083,101.49818846520279,99.09669955296116,96.97843620964136,95.08358508012604,93.36948373268146,91.80463180556168,90.36510757679618,89.03231631372363,87.79151733272657,86.630827401482,85.54052680445014,84.51256405816221,83.54019471606011,82.61771292864688,81.74024856632415,80.90361158120228,80.10417099389691,79.33875965408252,78.60459845581177,77.89923542531704,77.22049631076275,76.56644416224447,75.93534600782282,75.3256451812474,74.73593818878608,74.16495525000285,73.61154383380284 -Offshore Wind - Class 3/Conservative,122.88019243029699,120.1976217298446,118.00580187470734,116.15264459221372,114.54736673705962,113.13141131911772,111.86479603660725,110.71900314099311,109.67297618146998,108.71072465716958,107.81981889897637,106.99040548101762,106.21454104382225,105.4857284330479,104.79858562588035,104.14860428973911,103.53197034336989,102.94542834338674,102.38617744775576,101.85179052438878,101.34015048823262,100.84939964291753,100.37789896393222,99.92419507029072,99.486993205739,99.06513496331387,98.65757978778026,98.26338951223822,97.88171535058488,97.51178689216613 -Offshore Wind - Class 4/Advanced,106.56203925174994,102.00272432507707,98.27749278489058,95.12785439581815,92.39951352292805,89.99294631803123,87.84019859625518,85.89280140334306,84.11496705606869,82.4795179932661,80.96532866699627,79.55565212939582,78.2369877941062,76.99829305458239,75.83042058920934,74.72570800607858,73.6776728674333,72.68078220013692,71.73027567452118,70.82202812081644,69.95244132724683,69.11835794076043,68.31699226444422,67.54587412234999,66.80280293817438,66.08580987577174,65.39312640057395,64.72315799790516,64.07446206528431,63.44572920766183 -Offshore Wind - Class 4/Moderate,112.60171893552882,108.55122439222049,105.2417293762452,102.443591209983,100.0197336797047,97.8817398169616,95.96923913639634,94.23917182795077,92.65974412042108,91.20681147345982,89.86160595415885,88.60924957711272,87.43774842388054,86.33729224483628,85.29975456113748,84.3183281052202,83.38725388057217,82.50161639487523,81.65718657212662,80.85029961226076,80.07775886459693,79.33675933726383,78.62482621763569,77.93976500185386,77.2796206983347,76.64264419340809,76.02726432128858,75.43206451543107,74.85576316805638,74.29719701284303 -Offshore Wind - Class 4/Conservative,124.02475740194227,121.31719995304027,119.10496443789522,117.23454596081406,115.61431577879242,114.18517147384817,112.90675832989038,111.75029297041416,110.69452281474535,109.7233084188312,108.82410433766421,107.98696536584335,107.20387415564252,106.46827303511174,105.77472985069831,105.11869427705257,104.49631670674053,103.90431137361716,103.33985134726427,102.80048688812288,102.28408119159548,101.7887592578385,101.31286679568132,100.85493688665126,100.41366271451434,99.98787508235006,99.57652374269347,99.17866179010872,98.79343253249266,98.42005838321724 -Offshore Wind - Class 5/Advanced,109.50114476061522,104.81607860290613,100.98810082570654,97.75159173103145,94.9480000301178,92.47505689079786,90.26293387240872,88.26182519032253,86.43495609520913,84.75439943702169,83.19844700053406,81.74988993750006,80.39485529962042,79.1219959123637,77.92191216030047,76.78673031380357,75.70978914191133,74.68540306562537,73.70868045982513,72.77538237774039,71.88181136471172,71.02472298420224,70.2012547065243,69.40886822539179,68.64530227003664,67.90853370151267,67.19674520700266,66.50829829325359,65.84171056912301,65.19563652491647 -Offshore Wind - Class 5/Moderate,115.70740586452288,111.54519395066252,108.14441919659933,105.2691051114379,102.77839475936706,100.58143252867578,98.61618284550669,96.83839825994572,95.2154080914435,93.72240186502866,92.34009400628206,91.05319617758313,89.84938365421125,88.71857560839712,87.65242142351995,86.64392607962543,85.68717174035086,84.7771073383585,83.90938715478988,83.080245310113,82.28639698628768,81.52495982649049,80.79339075987284,80.0894347555964,79.41108290112625,78.7565378401942,78.12418507242731,77.51256896072061,76.92037254905541,76.34640048686634 -Offshore Wind - Class 5/Conservative,127.4455050741462,124.66327002832962,122.39001847374759,120.46801167038747,118.80309364748881,117.334531873349,116.02085860167222,114.83249657681012,113.7476070470902,112.74960542374154,111.82560024373008,110.96537200127362,110.1606822208314,109.40479236220156,108.6921204466916,108.01799064566382,107.37844717501483,106.77011364333147,106.19008515015273,105.63584438924119,105.1051956204328,104.59621212919825,104.10719399708415,103.636633846293,103.18318881707269,102.745657464686,102.32296057461622,101.91412512466955,101.51827079417401,101.13459854975414 -Offshore Wind - Class 6/Advanced,107.95507775015824,103.33616091211223,99.56223106446653,96.37141884310962,93.6074115743866,91.16938437877481,88.9884947363406,87.01564007958424,85.21456488869488,83.55773632224664,82.02375266733799,80.59564805064888,79.25974539861498,78.0048577495706,76.82171820300317,75.70256419993727,74.64082856056896,73.63090598164625,72.6679739038126,71.74785323077494,70.86689871292324,70.02191172252296,69.210070146475,68.42887151731144,67.67608649156634,66.94972049536821,66.24798187487724,65.5692552710311,64.91207922284333,64.27512721812089 -Offshore Wind - Class 6/Moderate,114.07371150028793,109.97026662986458,106.61750804648844,103.78279105518834,101.32724750540399,99.16130459268895,97.22380263498063,95.4711189203324,93.8710440516045,92.39911785753188,91.03632706030439,89.76759918118114,88.58078351052004,87.46594155363233,86.414840597805,85.42058438707026,84.47733864009669,83.5801236065049,82.72465492544845,81.90721988854831,81.12458005672055,80.37389376967333,79.65265386264794,78.95863714400551,78.28986306542043,77.64455964783174,77.0211351862972,76.41815459612263,75.8343195156361,75.26845147164897 -Offshore Wind - Class 6/Conservative,125.6460783059885,122.90312615378072,120.66197106031508,118.76710142816029,117.12569069220321,115.67786381464168,114.38273853999543,113.21115521938466,112.14158344652981,111.15767279355059,110.24671381437501,109.39863129432204,108.60530307841793,107.86008576916207,107.15747620085641,106.49286456375663,105.86235092621015,105.26260656870161,104.69076760559936,104.14435227298057,103.62119583274452,103.11939877400239,102.63728517976531,102.173368955183,101.72632620058974,101.2949724346698,100.87824368053676,100.47518065427798,100.08491546463264,99.70666035992598 -Offshore Wind - Class 7/Advanced,103.16607162677484,98.75205502576995,95.1455408618165,92.0962765841516,89.45488372144685,87.12501009685819,85.04086712044197,83.1555304686619,81.43435295648852,79.85102312965937,78.38508867882362,77.02033635548366,75.74369581611889,74.5444763650016,73.41382219153022,72.34431509239315,71.32967921511398,70.3645579138653,69.4443425633339,68.5650394565401,67.72316505116055,66.91566261410912,66.13983522433139,65.39329142657189,64.67390077349563,63.97975717272444,63.30914845015567,62.66053090583377,62.0325079107909,61.42381179837559 -Offshore Wind - Class 7/Moderate,109.0132760462349,105.09186450875866,101.88783798802038,99.17887216389386,96.83225922989182,94.76239992980587,92.91084769241554,91.23591495731115,89.7068211716773,88.30019124438053,86.99785534755077,85.78540963420103,84.65124241354873,83.5858560734732,82.58138311346279,81.63123320305827,80.72983087607246,79.87241728933625,79.05489814096805,78.27372542242077,77.52580435533422,76.8084193385962,76.11917442803745,75.45594505524828,74.81683853120767,74.20016148379696,73.60439281785794,73.02816111063366,72.47022559720563,71.92946008275355 -Offshore Wind - Class 7/Conservative,120.07227991756012,117.45100814321722,115.30927315753844,113.49846202879564,111.92986608051976,110.54626639751676,109.30859430617686,108.18898371175358,107.16685932049808,106.22659602751507,105.35604819175528,104.54558754615519,103.78745224347938,103.07529359465576,102.4038525604764,101.76872382743333,101.16618046913648,100.5930414317336,100.04656987471319,99.52439412793285,99.0244454834577,98.54490869479359,98.08418219047469,97.64084580045471,97.2136343547149,96.80141591683498,96.4031737091148,96.01799100253243,95.64503840643901,95.28356311469152 -Offshore Wind - Class 8/Advanced,74.77734561871719,71.74945020899585,69.27547952215168,67.18376711054297,65.37184340313472,63.77361342558618,62.343947993413366,61.050658296132966,59.869977306569204,58.7838560822767,57.77826489496049,56.84208189684787,55.96634118755223,55.143709240391026,54.368111210003704,53.634458410554736,52.93844577783089,52.276398798394986,51.64515608055048,51.0419780498633,50.46447509098672,49.91055036810957,49.37835386669422,48.8662451134382,48.37276267937802,47.89659903695219,47.43657968126539,46.99164567610784,46.56083897196975,46.143289983984985 -Offshore Wind - Class 8/Moderate,78.92734195458345,76.27694954570195,74.11142126914544,72.28049319960515,70.69447116457414,69.29550058370742,68.04407875569261,66.91203001148843,65.87855047913612,64.92784146892797,64.04762240959583,63.2281580702546,62.4616003745648,61.741530103623674,61.0626297936981,60.42044519109547,59.8112079656833,59.231701724157816,58.67915922147909,58.151182439782886,57.64567968912679,57.16081555680178,56.694970678918644,56.246709108260085,55.8147516195865,55.39795370139589,54.99528728024528,54.60582544284603,54.228729584555474,53.86323853604109 -Offshore Wind - Class 8/Conservative,86.68348095190146,85.01488927970024,83.65155061480296,82.49886419787966,81.50036180604056,80.61962027770447,79.83177013383936,79.11907298726771,78.46843146894207,77.86989929242206,77.31574505201877,76.79983979674086,76.31724266017966,75.86391233314363,75.43650113184357,75.03220481846454,74.64865098797844,74.28381471492027,73.93595384140683,73.60355866169618,73.28531232308117,72.98005931577724,72.68678014656115,72.40457079474508,72.13262590615786,71.87022493754915,71.61672065087996,71.37152949490363,71.13412351431877,70.90402350430834 -Offshore Wind - Class 9/Advanced,75.62260710062075,72.5604852371534,70.05854950138104,67.94319297780066,66.1107878089906,64.4944919021413,63.04866594552321,61.74075727565146,60.54673020975086,59.44833178535213,58.43137368617048,57.484608346283494,56.598968517360404,55.76703777665464,54.982672610511116,54.24072681206181,53.53684665389303,52.86731608693074,52.228937984021265,51.61894180337367,51.03491091812066,50.47472479042567,49.93651249372195,49.4186150112714,48.919554394540306,48.43800833605389,47.972789054653305,47.52282564422017,47.087149225730215,46.66488038478155 -Offshore Wind - Class 9/Moderate,79.81951379448014,77.13916211656307,74.94915533485235,73.09753098409864,71.49358101481734,70.07879687522454,68.81322933690025,67.66838424119152,66.62322255518954,65.66176700536865,64.77159820443583,63.942870877272455,63.16764823515453,62.4394384981859,61.75286409556173,61.103420423994294,60.48729655723746,59.901239744808024,59.34245146152871,58.808506583035076,58.29728977552673,57.80694487932036,57.33583422570583,56.88250563593393,56.44566542477301,56.024156143494174,55.61693809760965,55.223073896271146,54.841715455491716,54.47209300190092 -Offshore Wind - Class 9/Conservative,87.66332594318482,85.97587299344204,84.59712354268852,83.4314074919787,82.42161831796747,81.53092114219223,80.73416536822468,80.01341209929039,79.35541591747116,78.7501181063822,78.18969986676136,77.66796296772837,77.1799106927501,76.72145605084502,76.28921351697487,75.88034715503169,75.49245774300732,75.12349746626505,74.77170447407303,74.43555199541235,74.1137082922538,73.80500479326453,73.50841048116484,73.22301111647856,72.94799224154399,72.68262516829833,72.42625534251103,72.17829261664095,71.93820306753275,71.70550207357672 -Offshore Wind - Class 10/Advanced,78.68637626579942,75.50019580524047,72.8968968150868,70.69583888105807,68.789195773759,67.10741736437419,65.60301531320003,64.24211812035537,62.99971632304637,61.85681745952267,60.79865838901764,59.81353586248743,58.89201528171854,58.02637975551726,57.210236872333745,56.4382319322246,55.705834821159605,55.00917893830502,54.34493762831492,53.71022810385656,53.10253583100592,52.51965436060066,51.95963696748223,51.42075742162113,50.90147789697721,50.4004225142005,49.91635537044699,49.4481621729806,48.994834789678116,48.55545817760231 -Offshore Wind - Class 10/Moderate,83.05331615225516,80.26437288860087,77.98564032095673,76.05899938708278,74.39006709774164,72.91796448965832,71.60112383408733,70.40989656196844,69.32239126644319,68.3219833718121,67.39575033256924,66.53344800278892,65.72681804322809,64.96910566646103,64.25471543514477,63.57896024680007,62.937874779573825,62.32807450127082,61.74664750745491,61.19107042243793,60.65914221192966,60.148931515919536,59.65873431729856,59.187039603846344,58.732501278055715,58.29391499839859,57.87019894827539,57.46037775944871,57.063568988714565,56.67897167615649 -Offshore Wind - Class 10/Conservative,91.21491197333016,89.45909366945152,88.02448565714239,86.81154186556977,85.76084216158235,84.83405934095462,84.00502385770369,83.2550700398102,82.57041584539456,81.94059503991986,81.35747205382194,80.81459754151591,80.3067723498345,79.82974390772134,79.37998952920678,78.95455838326015,78.55095404595586,78.16704573763417,77.80100022806238,77.45122889072432,77.11634603364672,76.79513574207719,76.48652522817201,76.18956321301901,75.90340224207411,75.62728410525587,75.36052772976808,75.10251905887229,74.85270253808667,74.61057391187461 -Offshore Wind - Class 11/Advanced,85.14432228431143,81.69664571227796,78.87968884198925,76.4979857442595,74.43486067848373,72.61505539966706,70.98718410645026,69.51459539818433,68.17022723616154,66.93352840985492,65.7885241384318,64.72255066412808,63.72539907265602,62.788719132348916,61.90559379383936,61.07022888640361,60.27772250062255,59.52389069610961,58.80513379235661,58.1183324059914,57.46076563033383,56.83004592858911,56.22406680402722,55.64096035151718,55.07906253260411,54.53688454680745,54.01308905830038,53.506470322145326,53.01593746682832,52.54050035003443 -Offshore Wind - Class 11/Moderate,89.86966553601496,86.85182820072963,84.38607555907977,82.30131140567943,80.49540655330259,78.90248558214458,77.47756921801724,76.18857557534982,75.0118165763674,73.92930323366993,72.92705242296704,71.99397924108206,71.12114757059022,70.30124824534568,69.5282265994322,68.79701085063014,68.10331023530489,67.44346244603184,66.81431659263744,66.2131422010163,65.63755759365502,65.08547290001954,64.55504425095755,64.04463662249701,63.55279344025467,63.07821152001908,62.61972025836968,62.176264236675046,61.74688858787783,61.330726615702254 -Offshore Wind - Class 11/Conservative,98.70109961548648,96.80117784207633,95.24882872208266,93.9363362423991,92.79940354240868,91.79655782867886,90.89948176899853,90.08797776284916,89.34713264900486,88.66562120842768,88.03464016932128,87.4472108755947,86.89770746933088,86.38152836258352,85.89486175560104,85.43451463683293,84.99778569592073,84.58236927591747,84.18628168977136,83.80780392925628,83.44543657592705,83.09786392251054,82.76392513534987,82.44259086219724,82.13294409624348,81.83416439961111,81.54551480251689,81.26633085137533,80.99601139625307,80.73401079636754 -Offshore Wind - Class 12/Advanced,86.28698984527215,82.7930442082693,79.93828275923772,77.5246163456156,75.43380339621332,73.5895756732033,71.93985775921047,70.44750637854983,69.08509631017888,67.83180053890182,66.67142989655677,65.59115067317605,64.58061694715448,63.631366423700115,62.73638922414447,61.88981341789971,61.08667131015163,60.32272281052234,59.59431992949099,58.89830142043378,58.23190986112006,57.59272567314879,56.97861408984299,56.38768213811006,55.818243447497956,55.2687892372859,54.73796422411722,54.224546481521706,53.72743049809565,53.24561284345658 -Offshore Wind - Class 12/Moderate,95.60278142614007,92.39242516828453,89.76937311346066,87.55161420121998,85.63050404855117,83.93596480078125,82.42014779069564,81.04892451146542,79.79709573587176,78.64552489296803,77.5793368236311,76.58673947801626,75.65822667096229,74.7860229577819,73.96368742319237,73.18582473736697,72.44787041310678,71.7459285109517,71.07664713387652,70.43712162080877,69.8248183582829,69.23751415525125,68.67324751537916,68.13027911051296,67.60705944604221,67.10220220285042,66.61446210042736,66.14271639111249,65.68594929337341,65.24323882119712 -Offshore Wind - Class 12/Conservative,104.99760510711533,102.97648034886967,101.32510117959548,99.92887998626793,98.71941817548758,97.65259725207562,96.69829341724191,95.8350205913823,95.04691424796772,94.32192669066114,93.65069305464019,93.02578948972206,92.44123124385982,91.8921231769189,91.37441032044785,90.88469596896735,90.42010648561416,89.97818912712033,89.55683365975456,89.15421141344521,88.76872731633996,88.3989817273685,88.04373975903339,87.70190639292802,87.37250612301243,87.05466617266492,86.7476025580943,86.45060843778153,86.16304431223206,85.8843297322347 -Offshore Wind - Class 13/Advanced,92.84191171312604,89.08254320412185,86.010915477992,83.41389123968823,81.1642465179851,79.17991924285792,77.4048780089809,75.79915789547707,74.33325028285103,72.9847460001545,71.73622604454727,70.57388177384684,69.48658132284413,68.4652195457069,67.50225404771695,66.59136682818614,65.72721281383994,64.90522980941319,64.12149270033608,63.37260009109724,62.65558508771005,61.967844304835765,61.30708080501355,60.671257812582894,60.05856084940632,59.46736651795048,58.89621657870588,58.343796279707384,57.808916127703164,57.290496465202025 -Offshore Wind - Class 13/Moderate,97.99445611325586,94.7037870477184,92.01511465100775,89.7418745302352,87.77270436869676,86.0357731887596,84.4820353031593,83.07650841938538,81.79336290644865,80.61298345782959,79.5201227856761,78.50269384091118,77.5509526241377,76.65692917400295,75.81402144420053,75.01669913107153,74.26028355860024,73.54078132342798,72.85475667482629,72.19923228642715,71.57161116188956,70.96961449306274,70.3912317132705,69.8346799819524,69.29837104111701,68.7808838903939,68.28094209635209,67.79739482378882,67.3292008795786,66.87541521257818 -Offshore Wind - Class 13/Conservative,107.62430812345463,105.55262131197483,103.85992993714484,102.42877977171122,101.18906110904094,100.09555175083506,99.11737429756116,98.23250515687802,97.42468292273115,96.6815585040967,95.99353275729753,95.35299611125136,94.75381409462723,94.19096910659886,93.66030473642135,93.15833930394841,92.68212728314745,92.22915457098776,91.79725814246433,91.38456358005077,90.98943590831745,90.61044047166766,90.246311489683,89.89592655011157,89.55828574288385,89.23249445730885,88.91774909683765,88.61332513704555,88.31856708021354,88.03287995615453 -Offshore Wind - Class 14/Advanced,83.81332880022273,80.41954701447106,77.64662539091077,75.30215356379384,73.27127969158843,71.4799219815988,69.87749790583675,68.42792900585468,67.10457628227645,65.88720978530704,64.76010445515952,63.71079449652479,62.7292305829541,61.807193015312336,60.93787287296448,60.11556656085023,59.33544879720243,58.59340104584755,57.885879897220356,57.20981473078843,56.562527173642124,55.94166701145078,55.34516067667273,54.77116946365252,54.21805534652522,53.6843527980443,53.16874538789047,52.670046219577976,52.187181474319786,51.71917648790839 -Offshore Wind - Class 14/Moderate,88.464804518433,85.49414263444659,83.06693514309403,81.01476044991361,79.23708587205083,77.66906576775507,76.2664239880644,74.99758015801389,73.83921649671186,72.77362522429358,71.78704180353144,70.86855461272546,70.00936722566864,69.20228473459733,68.44134712137289,67.7215618869141,67.03870534168225,66.38917242819248,65.7698615116317,65.17808480122501,64.61149785032968,64.06804345769584,63.54590657791141,63.04347774603393,62.55932315714926,62.092159998688416,61.640835966343275,61.20431214000261,60.78164857928646,60.371992136292754 -Offshore Wind - Class 14/Conservative,97.15818381163604,95.2879620045048,93.75987952388664,92.4679041954529,91.34874426028036,90.36157523613721,89.47852245314913,88.67970404382547,87.95043997253096,87.27958205837108,86.65846464409724,86.08021816539973,85.53930470892467,85.03119461969101,84.55213568478153,84.09898480645626,83.66908290179344,83.26016035634782,82.8702644924698,82.49770317382192,82.14100042117526,81.79886109466221,81.4701425070154,81.15383139703214,80.84902509274156,80.55491598151906,80.27077861404405,79.99595892360551,79.729865157569,79.47196020472039 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,90.662,84.9785,81.599875,79.229625,77.420125,75.96575,74.755,73.721375,72.822,71.614125,70.592125,69.708875,68.932875,68.242125,67.779625,67.3495,66.94787500000001,66.57124999999999,66.217,65.88275,65.5665,65.26650000000001,64.98125,64.709375,64.44987499999999,64.20175,63.964,63.735875,63.51675 +Offshore Wind - Class 1/Moderate,90.662,87.639125,85.47825,83.806375,82.4485,81.30850000000001,80.32825000000001,79.469875,78.7075,77.55475,76.57300000000001,75.719375,74.96562499999999,74.29162500000001,73.83862500000001,73.41624999999999,73.020625,72.64875,72.298125,71.9665,71.652125,71.353125,71.068375,70.7965,70.53637499999999,70.28725,70.04825,69.8185,69.597375 +Offshore Wind - Class 1/Conservative,90.662,90.167625,89.716125,89.30075000000001,88.916375,88.55874999999999,88.2245,87.910875,87.615375,86.78312500000001,86.06975,85.44600000000001,84.892375,84.395125,84.05975,83.74612499999999,83.45174999999999,83.17425,82.912,82.663375,82.42712499999999,82.20212500000001,81.98724999999999,81.781875,81.58500000000001,81.396125,81.21449999999999,81.03975,80.87125 +Offshore Wind - Class 2/Advanced,90.45362499999999,84.78325,81.41237500000001,79.0475,77.242375,75.79125,74.58325,73.55199999999999,72.65475,71.449625,70.43,69.54875,68.77449999999999,68.08525,67.623875,67.19475,66.794,66.418375,66.064875,65.731375,65.415875,65.1165,64.831875,64.56075,64.301875,64.05425,63.817125,63.5895,63.370875 +Offshore Wind - Class 2/Moderate,90.45362499999999,87.43775,85.281875,83.613875,82.259125,81.12175,80.14362500000001,79.28725,78.526625,77.376625,76.397,75.5455,74.7935,74.121,73.669,73.2475,72.852875,72.481875,72.132125,71.80125000000001,71.4875,71.18925,70.905125,70.633875,70.374375,70.12587500000001,69.88725,69.658125,69.4375 +Offshore Wind - Class 2/Conservative,90.45362499999999,89.9605,89.51,89.095625,88.712125,88.35525000000001,88.02187500000001,87.708875,87.41412499999998,86.583875,85.87199999999999,85.24974999999999,84.69737500000001,84.20125,83.86675,83.55375000000001,83.26,82.983125,82.72149999999999,82.4735,82.23775,82.01325,81.799,81.594,81.397625,81.209125,81.027875,80.8535,80.6855 +Offshore Wind - Class 3/Advanced,90.520875,84.84625,81.47287499999999,79.10624999999999,77.29974999999999,75.8475,74.638625,73.60674999999999,72.708625,71.50274999999999,70.482375,69.600375,68.825625,68.135875,67.674125,67.244625,66.843625,66.467625,66.114,65.78025,65.4645,65.164875,64.88012499999999,64.60875,64.349625,64.101875,63.8645,63.63675,63.417874999999995 +Offshore Wind - Class 3/Moderate,90.520875,87.50275,85.34525000000001,83.67599999999999,82.32025,81.182,80.20325,79.346125,78.58500000000001,77.434125,76.45375,75.601625,74.84899999999999,74.176,73.72375,73.30199999999999,72.907,72.53575,72.185625,71.854625,71.540625,71.242125,70.95775,70.68625,70.426625,70.177875,69.93925,69.709875,69.489 +Offshore Wind - Class 3/Conservative,90.520875,90.02725,89.5765,89.16175000000001,88.778,88.421,88.08725000000001,87.774,87.479125,86.648125,85.93575,85.313,84.76037500000001,84.26387500000001,83.92899999999999,83.615875,83.321875,83.04475,82.783,82.53475,82.29887500000001,82.07412500000001,81.85974999999999,81.65462500000001,81.458,81.269375,81.088125,80.91362500000001,80.745375 +Offshore Wind - Class 4/Advanced,90.50575,84.832,81.45925,79.093,77.28675,75.83487500000001,74.62625,73.594375,72.6965,71.49074999999999,70.4705,69.58875,68.81412499999999,68.1245,67.66275,67.23349999999999,66.8325,66.4565,66.102875,65.76925,65.4535,65.154,64.86925000000001,64.597875,64.338875,64.091125,63.85375,63.626125,63.40725 +Offshore Wind - Class 4/Moderate,90.50575,87.488125,85.33099999999999,83.66199999999999,82.3065,81.16837500000001,80.18974999999999,79.332875,78.571875,77.421125,76.441,75.589,74.8365,74.163625,73.711375,73.28975,72.89475,72.52362500000001,72.173625,71.8425,71.528625,71.23025,70.945875,70.6745,70.414875,70.166125,69.9275,69.698125,69.4775 +Offshore Wind - Class 4/Conservative,90.50575,90.01225,89.5615,89.146875,88.76312499999999,88.406125,88.07249999999999,87.75937499999999,87.46449999999999,86.633625,85.921375,85.29875000000001,84.74612499999999,84.24975,83.915,83.601875,83.307875,83.03087500000001,82.769125,82.521,82.28512500000001,82.06049999999999,81.846,81.64087500000001,81.44437500000001,81.255875,81.0745,80.9,80.731875 +Offshore Wind - Class 5/Advanced,91.497125,85.76124999999999,82.35150000000002,79.959375,78.133375,76.6655,75.443625,74.40050000000001,73.49275,72.273875,71.2425,70.351,69.567875,68.870625,68.403875,67.969875,67.5645,67.1845,66.827,66.48962499999999,66.1705,65.867625,65.57975,65.3055,65.043625,64.793125,64.55325,64.323,64.101875 +Offshore Wind - Class 5/Moderate,91.497125,88.44637499999999,86.265625,84.578375,83.208,82.0575,81.06812500000001,80.201875,79.4325,78.269125,77.27825,76.416875,75.65625,74.976,74.51875,74.0925,73.69325,73.318,72.964125,72.62950000000001,72.312125,72.010375,71.723,71.448625,71.186125,70.93475,70.6935,70.461625,70.2385 +Offshore Wind - Class 5/Conservative,91.497125,90.998125,90.54249999999999,90.123375,89.735375,89.3745,89.03712499999999,88.720625,88.4225,87.58262500000001,86.8625,86.233125,85.674375,85.172625,84.834125,84.517625,84.220375,83.94037499999999,83.67575000000001,83.42487500000001,83.186375,82.95925,82.7425,82.535125,82.3365,82.145875,81.962625,81.78625,81.61612500000001 +Offshore Wind - Class 6/Advanced,90.82724999999999,85.133375,81.748625,79.374,77.56125,76.104125,74.89125,73.85575,72.95474999999999,71.74475,70.720875,69.836,69.0585,68.3665,67.903125,67.47225,67.069875,66.692625,66.33775,66.002875,65.686,65.3855,65.099625,64.827375,64.567375,64.31875,64.080625,63.852125,63.6325 +Offshore Wind - Class 6/Moderate,90.82724999999999,87.798875,85.634,83.95925,82.59875,81.456625,80.474625,79.61475,78.851,77.696125,76.71249999999999,75.8575,75.102375,74.427,73.97325000000001,73.55000000000001,73.15375,72.78125,72.43,72.09774999999999,71.782625,71.48325,71.197875,70.9255,70.66499999999999,70.415375,70.175875,69.94575,69.72425 +Offshore Wind - Class 6/Conservative,90.82724999999999,90.33200000000001,89.879625,89.46350000000001,89.07849999999999,88.720125,88.38525000000001,88.07112500000001,87.775125,86.941375,86.22662500000001,85.60175,85.047125,84.549,84.21300000000001,83.898875,83.60374999999999,83.32587500000001,83.06312500000001,82.814,82.57737499999999,82.351875,82.13675,81.93087500000001,81.73375,81.544375,81.36250000000001,81.187375,81.01862499999999 +Offshore Wind - Class 7/Advanced,91.0155,85.309875,81.91812499999999,79.538625,77.722125,76.262,75.046625,74.009,73.106,71.8935,70.8675,69.98075,69.20175,68.50825,68.043875,67.612125,67.209,66.830875,66.47525,66.13974999999999,65.82225,65.521,65.234625,64.96175,64.70125,64.452125,64.21350000000001,63.984500000000004,63.7645 +Offshore Wind - Class 7/Moderate,91.0155,87.981,85.81162499999999,84.13325,82.770125,81.625625,80.6415,79.779875,79.0145,77.85725000000001,76.87162500000001,76.01474999999999,75.25812499999999,74.58137500000001,74.12662499999999,73.7025,73.305375,72.932125,72.58012500000001,72.24725000000001,71.9315,71.6315,71.3455,71.072625,70.8115,70.561375,70.321375,70.09075,69.868875 +Offshore Wind - Class 7/Conservative,91.0155,90.51925,90.066,89.649125,89.263125,88.904125,88.568625,88.25375,87.957125,87.121625,86.405375,85.77925,85.2235,84.724375,84.38762499999999,84.07287500000001,83.77725,83.498625,83.235375,82.98575,82.74862499999999,82.52274999999999,82.30712499999998,82.100875,81.90325,81.71350000000001,81.53125,81.35575,81.18662499999999 +Offshore Wind - Class 8/Advanced,83.307375,70.069,66.88125000000001,65.112375,63.912875,63.01675,62.307249999999996,61.7235,61.229875,59.1585,57.97687500000001,57.16625,56.5565,56.071875000000006,55.005625,54.298125,53.775625,53.365125000000006,53.02912499999999,52.746,52.502375,52.288875,52.099624999999996,51.92975,51.775999999999996,51.63575,51.507,51.388,51.277625 +Offshore Wind - Class 8/Moderate,83.307375,74.7475,72.053125,70.4745,69.372375,68.5325,67.85787499999999,67.29625,66.816625,64.739375,63.523624999999996,62.67525,62.028875,61.50975,60.350125,59.566125,58.97925,58.513124999999995,58.128125,57.801249999999996,57.517875,57.268375000000006,57.04575,56.845125,56.662625000000006,56.49549999999999,56.341499999999996,56.198750000000004,56.06575 +Offshore Wind - Class 8/Conservative,83.307375,79.68112500000001,77.9315,76.786625,75.9405,75.272375,74.72175,74.254375,73.84925,71.96600000000001,70.83624999999999,70.034875,69.41675000000001,68.91525,67.77825,66.99575,66.402125,65.92575,65.528875,65.189375,64.89325,64.630875,64.39574999999999,64.182625,63.988125,63.809125,63.643625,63.48975,63.34587499999999 +Offshore Wind - Class 9/Advanced,85.734875,72.110875,68.83012500000001,67.00975,65.77525,64.853,64.122875,63.522125,63.01412499999999,60.882374999999996,59.666375,58.832125,58.20462499999999,57.70575,56.6085,55.880375,55.342625,54.920249999999996,54.574375,54.283125,54.03225,53.812625,53.61775,53.443,53.28475,53.140375000000006,53.007875,52.8855,52.771875 +Offshore Wind - Class 9/Moderate,85.734875,76.92575,74.15275,72.528125,71.393875,70.529625,69.83525,69.25725,68.763625,66.625875,65.37474999999999,64.501625,63.8365,63.302125000000004,62.108625,61.301874999999995,60.697875,60.218125,59.821999999999996,59.4855,59.194,58.937125,58.708,58.5015,58.313750000000006,58.141749999999995,57.98325,57.836375000000004,57.6995 +Offshore Wind - Class 9/Conservative,85.734875,82.003,80.20250000000001,79.024125,78.1535,77.46575,76.899125,76.41825,76.00125,74.063125,72.9005,72.075625,71.43950000000001,70.92337500000001,69.75325,68.94800000000001,68.337125,67.84687500000001,67.438375,67.089,66.78425,66.51425,66.27225,66.053,65.85275,65.668625,65.49825,65.339875,65.191875 +Offshore Wind - Class 10/Advanced,85.362625,71.79775000000001,68.53125,66.71875,65.48975,64.571375,63.844375,63.24625,62.7405,60.617999999999995,59.40725,58.576625,57.951875,57.45525,56.362625,55.63775,55.102374999999995,54.681749999999994,54.3375,54.047375,53.797625,53.579,53.385,53.210875,53.053375,52.909625,52.77775,52.655874999999995,52.54275 +Offshore Wind - Class 10/Moderate,85.362625,76.591625,73.83075,72.21325,71.083875,70.223375,69.532,68.9565,68.465,66.3365,65.090875,64.2215,63.55925,63.027249999999995,61.839000000000006,61.035624999999996,60.43425,59.956625,59.562125,59.22725,58.936875,58.68125,58.453125,58.2475,58.060625,57.889375,57.731500000000004,57.585249999999995,57.449000000000005 +Offshore Wind - Class 10/Conservative,85.362625,81.646875,79.85425000000001,78.681,77.814125,77.129375,76.56525,76.086375,75.671125,73.7415,72.583875,71.76275000000001,71.12925,70.615375,69.450375,68.6485,68.040375,67.55225,67.14562500000001,66.79775000000001,66.49425,66.22550000000001,65.984375,65.766125,65.56675,65.383375,65.213875,65.056125,64.90875 +Offshore Wind - Class 11/Advanced,86.65725,72.886625,69.570625,67.730625,66.482875,65.550625,64.812625,64.2055,63.692,61.53725,60.30825,59.465,58.830749999999995,58.32662499999999,57.2175,56.481500000000004,55.938,55.510999999999996,55.1615,54.867,54.6135,54.39149999999999,54.194625,54.017875000000004,53.858,53.712125,53.578125,53.454375,53.339625 +Offshore Wind - Class 11/Moderate,86.65725,77.75325,74.950375,73.308375,72.16199999999999,71.288375,70.5865,70.00225,69.503375,67.342625,66.078,65.1955,64.52325,63.983125,62.776875,61.96125000000001,61.350875,60.866,60.4655,60.1255,59.83075,59.571125,59.339625,59.130874999999996,58.941125,58.767250000000004,58.607,58.4585,58.32025 +Offshore Wind - Class 11/Conservative,86.65725,82.88512499999999,81.06524999999999,79.87425,78.99425,78.299125,77.726375,77.24025,76.81875,74.859875,73.68475000000001,72.851,72.208,71.686375,70.503625,69.689625,69.07225,68.57675,68.163875,67.81075,67.50275,67.229875,66.985125,66.76350000000001,66.561125,66.375,66.202875,66.04275,65.893125 +Offshore Wind - Class 12/Advanced,90.829375,76.39574999999999,72.920125,70.9915,69.68375,68.706625,67.933125,67.29675,66.758375,64.5,63.211875,62.328,61.66325,61.134750000000004,59.97225,59.200875,58.63125,58.183625,57.81725,57.508625,57.242875,57.01025,56.803749999999994,56.618624999999994,56.451,56.298125,56.157624999999996,56.028000000000006,55.907625 +Offshore Wind - Class 12/Moderate,90.829375,81.49675,78.559,76.837875,75.63625,74.7205,73.984875,73.372625,72.849625,70.584875,69.259375,68.334375,67.62975,67.063625,65.79925,64.94449999999999,64.304625,63.796375000000005,63.376625000000004,63.020250000000004,62.711375000000004,62.43925,62.1965,61.97775,61.778875,61.596624999999996,61.42875,61.272999999999996,61.128125000000004 +Offshore Wind - Class 12/Conservative,90.829375,86.87575000000001,84.96825,83.719875,82.7975,82.068875,81.4685,80.959125,80.51724999999999,78.464,77.23237499999999,76.35849999999999,75.6845,75.13775,73.898125,73.04487499999999,72.39775,71.87837499999999,71.44575,71.075625,70.752625,70.466625,70.210125,69.977875,69.76575,69.57075,69.39025,69.222375,69.065625 +Offshore Wind - Class 13/Advanced,86.69125,72.91525,69.598,67.75725,66.509,65.576375,64.838125,64.23075,63.717,61.5615,60.332,59.488375,58.853875,58.3495,57.24,56.503625,55.96,55.532875,55.18325,54.888625,54.635,54.412875,54.215875000000004,54.039125,53.879124999999995,53.733125,53.599125,53.475375,53.3605 +Offshore Wind - Class 13/Moderate,86.69125,77.783875,74.97987499999999,73.33725,72.19025,71.316375,70.61425,70.02975,69.530625,67.369125,66.104,65.221125,64.5485,64.00825,62.8015,61.985625000000006,61.375,60.889875,60.48925,60.149125000000005,59.85425,59.594625,59.363,59.15412500000001,58.96425,58.790375,58.630125,58.481500000000004,58.343125 +Offshore Wind - Class 13/Conservative,86.69125,82.91775,81.097125,79.905625,79.02525,78.329875,77.75687500000001,77.270625,76.849,74.88925,73.71362500000001,72.879625,72.236375,71.7145,70.531375,69.717,69.099375,68.60375,68.19075,67.837375,67.52925,67.25625,67.0115,66.78975,66.58725,66.401125,66.228875,66.06875,65.919 +Offshore Wind - Class 14/Advanced,88.37175,74.328625,70.947,69.070625,67.79825,66.8475,66.095,65.47575,64.952,62.75475,61.501374999999996,60.64149999999999,59.99475,59.480500000000006,58.3495,57.59887499999999,57.04475000000001,56.609249999999996,56.252874999999996,55.9525,55.694,55.467625,55.26675,55.086625,54.923500000000004,54.77475,54.638125,54.512,54.394875 +Offshore Wind - Class 14/Moderate,88.37175,79.2915,76.43325,74.75875,73.589625,72.69875,71.983,71.38725,70.878375,68.674875,67.385375,66.485375,65.79975,65.249,64.018875,63.187125,62.56462499999999,62.070125000000004,61.66175,61.315,61.0145,60.749750000000006,60.513625,60.30075,60.10725,59.93000000000001,59.7665,59.615125000000006,59.474125 +Offshore Wind - Class 14/Conservative,88.37175,84.525,82.66912500000001,81.4545,80.557125,79.84825,79.26412499999999,78.7685,78.33862500000001,76.340875,75.1425,74.292375,73.63662500000001,73.104625,71.8985,71.068375,70.438875,69.93350000000001,69.5125,69.152375,68.83825,68.559875,68.310375,68.084375,67.878,67.68825,67.512625,67.349375,67.19675 diff --git a/tests/data/Offshore_Wind/Market/TechLife/df_gcc.csv b/tests/data/Offshore_Wind/Market/TechLife/df_gcc.csv index 9280678..aaf2f4f 100644 --- a/tests/data/Offshore_Wind/Market/TechLife/df_gcc.csv +++ b/tests/data/Offshore_Wind/Market/TechLife/df_gcc.csv @@ -1,43 +1,43 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,757.9011775207513,740.9525157692747,687.9537422084447,665.435697616097,647.0371155291267,631.4813360237483,618.0063068961384,606.1204888498086,595.4882623037906,585.8702434710777,577.0896802168203,569.0123450212943,561.533900711442,554.5716356244726,548.0588715838321,541.9410701532432,536.1730535375023,530.7169778750958,525.5408269914842,520.6172740321239,515.9228081587714,511.4370555305495,507.1422449045139,503.0227823991363,499.06490970898784,495.2564268581842,491.58646539913553,488.04530142795795,484.6242003121662,481.3152868878046 -Offshore Wind - Class 1/Moderate,817.1544767647928,804.6580804489669,751.2954221347318,730.0935421465934,712.7703448431998,698.1237902170911,685.4363675046706,674.2452675516681,664.2344875165323,655.1786354340595,646.9112902131388,639.3060698425519,632.2647355870301,625.7094102250006,619.5773128746094,613.817092834603,608.3862129216071,603.2490412224333,598.3754328864713,593.7396582954983,589.3195808039984,585.0960174084291,581.0522355830777,577.173552898333,573.4470152124908,569.8611356300753,566.4056809569691,563.0714956449486,559.8503555949395,556.7348459410375 -Offshore Wind - Class 1/Conservative,931.3383441384126,932.1064688296859,881.1074428749953,864.936704526788,851.7242492584693,840.5532775005859,830.8765416115779,822.3410556419431,814.7058032633707,807.7988773385158,801.4933479950519,795.692823288657,790.3223762371686,785.3226096468447,780.6456403481606,776.2523030050969,772.1101543785259,768.1920178998913,764.4749019999537,760.9391826206424,757.5679760750986,754.3466514281791,751.2624467316346,748.3041636517463,745.4619220252397,742.7269607619997,740.0914749737512,737.548481696019,735.0917083834274,732.7154996952005 -Offshore Wind - Class 2/Advanced,785.1500872958657,767.5920683239851,712.6878236519018,689.3601851657749,670.3001167028132,654.1850584355119,640.225560007938,627.9124097537242,616.897921521811,606.9341049318691,597.8378530588492,589.4701124852946,581.7227947915482,574.5102145727222,567.7632963639743,561.4255409022419,555.4501461097605,549.7979075202328,544.4356578778472,539.3350878424593,534.4718412879054,529.8248118702217,525.3755894148854,521.1080193917201,517.0078488413308,513.0624391606717,509.26053114758423,505.5920512935297,502.0479509287584,498.62007175262295 -Offshore Wind - Class 2/Moderate,846.5337273453673,833.5880466296439,778.3068344130103,756.3426807512126,738.3966605068641,723.2235165873747,710.0799414806532,698.486486600718,688.1157878188554,678.7343496261469,670.1697675745071,662.2911158254706,654.9966236550176,648.2056139127093,641.8530485482961,635.8857306427494,630.2595936683609,624.9377246335953,619.8888948864985,615.0864497488714,610.5074566937897,606.1320430289388,601.94287464215,597.9247412247007,594.0642228931135,590.3494197622148,586.7697307226605,583.3156710557303,579.9787209803524,576.7511990430806 -Offshore Wind - Class 2/Conservative,964.8228606720172,965.6186018402526,912.7860019341347,896.0338751367254,882.3463909171495,870.7737879036891,860.7491431962522,851.9067799001642,843.9970163988429,836.8417649575066,830.3095321792671,824.3004605289422,818.7369291658067,813.5574053818577,808.7122844583698,804.1609929434121,799.8699211622818,795.8109154640715,791.9601576609606,788.2973181488213,784.8049062196242,781.4677649105017,778.2726734413847,775.2080308635511,772.2636017910597,769.4303101452965,766.7000704279242,764.0656486151286,761.5205466439752,759.0589058465595 -Offshore Wind - Class 3/Advanced,791.1259300162209,773.4342754992966,718.1121500472846,694.6069629613598,675.4018267295514,659.164115411333,645.0983700783484,632.691503411818,621.5931829924235,611.5535309643924,602.3880467606149,593.9566186164909,586.1503354423967,578.8828596746904,572.084590109412,565.6985974629016,559.6777234428819,553.9824651945966,548.5794030234873,543.4400121246633,538.5397509954561,533.8573526497594,529.3742667916788,525.0742159375625,520.9428386475546,516.9674001251485,513.1365554734604,509.4401545136385,505.8690797057541,502.41511065565385 -Offshore Wind - Class 3/Moderate,852.9767660636268,839.9325546935522,784.2305925656055,762.0992679005916,744.0166590011925,728.728031019352,715.4844190675843,703.8027254367796,693.3530944025703,683.900253302268,675.2704855031714,667.3318686793517,659.9818575213308,653.1391608381573,646.738245569563,640.7255099103373,635.0565519387584,629.6941777154375,624.606920904549,619.7679239569178,615.1540798042466,610.7453645015042,606.52431200515,602.475596239535,598.5856951813305,594.8426183743454,591.2356840233097,587.7553352205181,584.3929873401361,581.1409004645352 -Offshore Wind - Class 3/Conservative,972.1662078379542,972.9680054585092,919.7332922333522,902.8536636033728,889.062002801183,877.4013197421459,867.3003766287503,858.3907133690136,850.4207479987708,843.2110373426551,836.629087196581,830.5742800013472,824.968404137544,819.7494585666017,814.8674610241483,810.2815292503307,805.9577977644118,801.867898635702,797.987832394169,794.2971147053746,790.7781217380533,787.4155811684307,784.1961715919791,781.1082037641896,778.1413643967453,775.2865083322424,772.535488532942,769.881015916272,767.3165429619996,764.8361664114108 -Offshore Wind - Class 4/Advanced,808.8035907348349,790.7166172753313,734.158322299773,710.1279132401177,690.4936394089972,673.8930974204145,659.513053864711,646.8289565182212,635.4826448050557,625.2186573639749,615.8483709739351,607.2285430814901,599.2478289853526,591.81796191428,584.8677854296491,578.3390981664242,572.1836880831594,566.3611696362152,560.8373763699938,555.5831460945767,550.5733889289129,545.7863626773873,541.2031025388732,536.8069673103385,532.5832746464281,528.5190051923835,524.6025605502906,520.82356373617,517.172693479218,513.6415457010751 -Offshore Wind - Class 4/Moderate,872.0364799463764,858.7007964677625,801.7541773888817,779.1283296222501,760.6416659284084,745.0114144855464,731.4718748313868,719.5291544679354,708.8460270647553,699.1819628058406,690.3593633709136,682.2433586377081,674.7291119280515,667.7335156042822,661.1895722738919,655.0424824025973,649.2468519104407,643.7646557617225,638.5637245072604,633.6166004675783,628.8996602483456,624.3924324706991,620.0770608134188,615.9378767406289,611.9610560802132,608.1343404499675,604.4468093705567,600.8886923857553,597.4512130467873,594.1264584880363 -Offshore Wind - Class 4/Conservative,993.8892025373044,994.7089162768532,940.2846766272144,923.0278737236389,908.9280391008763,897.0067987891389,886.6801507171243,877.5714015745377,869.4233478135488,862.0525366119666,855.3235131907861,849.133411697574,843.4022728790488,838.0667102872104,833.0756248070342,828.3872206670603,823.9668756644478,819.7855879888233,815.8188219034588,812.0456353527105,808.4480107018767,805.0103343680387,801.7189872806961,798.5620189998831,795.528885787484,792.6102381381095,789.7977469689587,787.0839603233535,784.4621843771204,781.9263839635887 -Offshore Wind - Class 5/Advanced,921.2865479694289,900.6841600317326,836.2601182322547,808.8877216918921,786.5228452658057,767.6136116789621,751.2336884950806,736.7855722993564,723.8612919547179,712.1698582539801,701.4964155286315,691.677800015431,682.5871819417879,674.1240189882689,666.2072587579065,658.7706056317209,651.7591425621825,645.1268674561832,638.8348622175438,632.8499089753388,627.1434285168061,621.6906548881674,616.4699857914574,611.4624656771811,606.6513702782569,602.0218695957333,597.5607522046139,593.2561979598612,589.0975892510947,585.075353217326 -Offshore Wind - Class 5/Moderate,993.313441627142,978.1231210875624,913.2567496832934,887.4842513628257,866.4265869643563,848.6225853987777,833.2000577394446,819.5964242454193,807.4275594189768,796.4194821769346,786.3698950205076,777.1251709989868,768.5658934549289,760.5973967000399,753.1433657955957,746.1413800570836,739.5397323015706,733.2951092274383,727.3708674751282,721.7357307359919,716.3627902330858,711.2287275660206,706.3132030766587,701.5983691546604,697.0684790551383,692.7095695826335,688.5092015110802,684.456245574991,680.5407047561911,676.7535657209966 -Offshore Wind - Class 5/Conservative,1132.112620367778,1133.0463343745935,1071.053137945876,1051.3963750949847,1035.335630415621,1021.756464274264,1009.9936555239742,999.6181228853658,990.3368926730831,981.9409986817243,974.2761479937193,967.2251688665365,960.6969818523621,954.6193851428279,948.9341731020725,943.5937372841778,938.558640463464,933.7958474530582,929.2774102511813,924.9794743221071,920.8815162598227,916.9657510494328,913.2166655718175,909.6206474002901,906.1656864446347,902.841132933209,899.6374994304605,896.5462976117548,893.5599027209262,890.6714402609617 -Offshore Wind - Class 6/Advanced,876.6580194117212,857.0536426361992,795.7503998927674,769.7039640791589,748.4224764515643,730.4292350421762,714.8427803738135,701.0945530103611,688.7963445602052,677.67126177813,667.5148569326104,658.1718701624909,649.5216155232222,641.4684211190022,633.9351608548598,626.8587505729306,620.1869334914074,613.8759359288858,607.8887250412514,602.1936920820191,596.7636422591761,591.5750093195998,586.6072374136567,581.8422892276428,577.264250643537,572.8590100502043,568.6139960042684,564.5179609465848,560.5608016000482,556.7334088276888 -Offshore Wind - Class 6/Moderate,945.1958202485187,930.7413420540762,869.0171968280042,844.4931577190964,824.4555587704449,807.5140102538793,792.83857340749,779.8939207128857,768.3145342985819,757.8397051438419,748.2769353499306,739.4800398904486,731.3353868333651,723.7528962410228,716.6599499869756,709.9971511400777,703.7152972923714,697.7731733047723,692.1359108780678,686.7737487758056,681.6610817233276,676.7757208992006,672.0983119294164,667.6118717691597,663.3014164699342,659.1536592348122,655.1567634128508,651.3001388571943,647.5742728205083,643.9705885887697 -Offshore Wind - Class 6/Conservative,1077.2713546182847,1078.1598380914409,1019.1696868534954,1000.4651276401984,985.1823899817347,972.2610194038374,961.0680190887063,951.1950931099738,942.3634598754093,934.3742758220027,927.0807222169456,920.3713032960102,914.1593516390483,908.3761630036485,902.9663513239173,897.8846143798255,893.0934253451848,888.5613493080677,884.2617921106203,880.1720547672874,876.2726080572138,872.5465284988095,868.9790544521564,865.5572328973232,862.269635531221,859.106128473424,856.0576838742592,853.1162245965119,850.2744952388592,847.5259543154315 -Offshore Wind - Class 7/Advanced,690.7678939681181,675.3205088328378,627.0162545562237,606.4928107344064,589.7239361407686,575.5460546877893,563.2646151443294,552.4316177253133,542.7411713225122,533.9750962585414,525.9722967288741,518.6104348036296,511.79441527589483,505.44885290705696,499.512975732435,493.93707621510356,488.67997831341904,483.70719029509195,478.98953191061776,474.5020968604397,470.223456846647,466.13504270010225,462.22065731697984,458.46608808880046,454.85879539173516,451.3876598979639,448.0427758640005,444.81528070880375,441.6972134951626,438.6813966244909 -Offshore Wind - Class 7/Moderate,744.7726612695236,733.3831693129185,684.7472624248398,665.4234001299167,649.6346550098688,636.2854612191136,624.7218635801561,614.5220475948979,605.3980012852329,597.1442974295936,589.6092561651851,582.6776901320792,576.2600623744298,570.2853938702619,564.6964647354723,559.4464728053315,554.4966487502141,549.8145168564506,545.3726024405494,541.1474549594589,537.11889858491,533.2694495032474,529.5838573205015,526.0487401456262,522.6522912873955,519.3840413352432,516.2346635297462,513.1958133017813,510.25999502557835,507.42045062837457 -Offshore Wind - Class 7/Conservative,848.8423631386047,849.5424489690971,803.0608088845856,788.3224403426068,776.2803164212534,766.0988457181562,757.2792546305665,749.499823957921,742.5408860885876,736.2457610559112,730.4987621672343,725.2120356728203,720.3172914641369,715.7603936252553,711.4977003765474,707.4935155646343,703.7182697039019,700.1471934687657,696.7593318345687,693.5367990008045,690.4642068018921,687.5282202799829,684.7172079132151,682.0209632925897,679.4304814188012,676.9377772405696,674.5357372101178,672.2179968991971,669.9788393712362,667.8131102235858 -Offshore Wind - Class 8/Advanced,893.2831231158417,875.0680022153595,813.7542865006003,788.1517196404473,767.2328993547044,749.54628881377,734.2254498853588,720.7115122088084,708.6228830252057,697.6873877508772,687.7040627394628,678.52029398249,670.0174521985285,662.1014958793097,654.6966132701172,647.7407952584142,641.1826755935668,634.9792265610391,629.0940464099642,623.4960650526325,618.1585511356357,613.0583400089027,608.1752261242211,603.4914795498112,598.9914573672485,594.6612884476708,590.4886155832869,586.4623828896341,582.5726592640683,578.8104908024931 -Offshore Wind - Class 8/Moderate,960.7792761160292,947.745068726473,886.0883423793877,862.0432323761925,842.3969469996035,825.7862493940318,811.3974086427461,798.7055516198195,787.3522986395509,777.0820320585898,767.7060132629621,759.080912068558,751.0953156573901,743.6609032597669,736.7064749061045,730.173793625857,724.0146178831782,718.1885374279994,712.6613649029093,707.4039202776062,702.3910983219481,697.6011435392238,693.0150795263205,688.616254899714,684.3899783319164,680.323222503394,676.4043819207486,672.6230732517333,668.9699695231253,665.4366615152505 -Offshore Wind - Class 8/Conservative,1085.084386122522,1086.2322510745157,1026.9797422055292,1008.274224885223,992.9907043963325,980.0686719447405,968.8750982885362,959.001666587136,950.1695809682301,942.1799876834083,934.8860604793397,928.1762978806291,921.9640280277475,916.1805431590336,910.7704543715433,905.6884571247239,900.8970226701432,896.3647144856784,892.0649370512373,887.974990218551,884.0753437664155,880.3490733463663,876.7814165623469,873.3594197309311,870.0716539636363,866.9079848609468,863.8593841107547,860.9177741621086,858.0758992420408,855.3272175296055 -Offshore Wind - Class 9/Advanced,955.0558311691702,935.581090203756,870.0273814089737,842.654334566448,820.2889268048062,801.3792439801517,784.9989316487774,770.5504722006385,757.6258848062517,745.9341733452304,735.26047704461,725.4416282647716,716.3507942199553,707.887430202084,699.9704818885812,692.5336520854427,685.5220224404422,678.8895897675729,672.5974350460555,666.6123396157876,660.905723585034,655.4528204116373,650.2320272844134,645.2243882035297,640.4131785045752,635.7835678362745,631.3223444597589,627.017687949173,622.8589804418878,618.8366488494861 -Offshore Wind - Class 9/Moderate,1027.2195078761304,1013.2839532351304,947.3635137856667,921.6556257427873,900.6507517849352,882.891383900928,867.507519695203,853.9379897842036,841.7996316523236,830.8191510723308,820.7947576944715,811.573209702602,803.0353898104642,795.0868696515921,787.6515256047394,780.6670934707171,774.08199569374,767.8530275563251,761.94363756186,756.3226278097328,750.9631569818671,745.8419651358589,740.9387636040078,736.2357495189805,731.7172156121383,727.3692336930086,723.1793957200006,719.1366003281018,715.2308755611284,711.4532306813428 -Offshore Wind - Class 9/Conservative,1160.1206196107025,1161.3478622255327,1097.9978977603582,1077.9988482658594,1061.658435035176,1047.8428125028672,1035.875175910014,1025.3189723099938,1015.8761264155152,1007.3340332561557,999.5357131848317,992.3619541270014,985.720090652523,979.536663690333,973.7524540596697,968.3190243004341,963.1962504596496,958.3505221029665,953.7534045651709,949.3806279273409,945.2113114058114,941.2273602921177,937.4129913344876,933.7543550706721,930.239232276657,926.8567877344674,923.5973688021788,920.452339346478,917.4139418399886,914.475182078881 -Offshore Wind - Class 10/Advanced,958.66611562317,939.117756600823,873.3162428840246,845.8397209542328,823.3897678903019,804.4086030310856,787.9663701448794,773.463292896579,760.4898482150876,748.7539399618466,738.0398951511567,728.1839293400944,719.0587302919404,710.5633732213647,702.6164974057342,695.1515550356137,688.1134201574337,681.4559156847914,675.1399754759423,669.1322552982175,663.4040672227012,657.9305510852101,652.6900224120112,647.6634535461504,642.8340566009491,638.1869451637108,633.708857552795,629.3879286589905,625.2135004822195,621.1759637460524 -Offshore Wind - Class 10/Moderate,1031.102584131045,1017.1143505631841,950.9447198832413,925.1396513557061,904.0553751603792,886.2288736411518,870.7868556354376,857.1660304375168,844.9817871079024,833.9597983175604,823.8975109125755,814.6411037949141,806.0710093933482,798.0924423850403,790.6289913876341,783.6181568319621,777.0081661897133,770.7556514217275,764.8239228600988,759.181664670486,753.8019340697567,748.6613831887014,743.7396466647718,739.0188543325635,734.4832395471105,730.1188214668512,725.9131451455444,721.8550672530025,717.9345781372365,714.1426530738877 -Offshore Wind - Class 10/Conservative,1164.5060861992033,1165.7379680139516,1102.148529180467,1082.073879647595,1065.6716966879246,1051.8038485939023,1039.7909721617305,1029.1948641953827,1019.7163226288586,1011.1419388063449,1003.3141396691884,996.1132624995598,989.446291575166,983.2394901363166,977.4334151429942,971.9794460327055,966.8373071766464,961.9732610869223,957.3587656101223,952.9694590826239,948.7843817876086,944.7853706153278,940.9565826504521,937.2841160772505,933.7557054808235,930.3604746841042,927.0887345564297,923.9318163183344,920.8819331175803,917.9320643109767 -Offshore Wind - Class 11/Advanced,1137.879443123813,1114.6767080778652,1036.5742399040491,1003.9612488293335,977.3144948925511,954.784985454527,935.2690366842853,918.0547498810531,902.6560456095697,888.7262231926488,876.0092916727873,864.3108486948078,853.479782234763,843.3963005980714,833.9638334645213,825.1033925574778,816.7495466612893,808.8474863313481,801.3508423898056,794.220037223265,787.4210199728848,780.9242831080285,774.7040884530231,768.73785131509,763.0056454750437,757.4898016497912,752.174579014999,747.0458943944274,742.0910973783076,737.2987823292301 -Offshore Wind - Class 11/Moderate,1223.857206501856,1207.2540084091218,1128.7146073780773,1098.0855316995273,1073.0597546695217,1051.9007616781416,1033.572008254299,1017.4049019609656,1002.9429325757491,989.8604899375019,977.9171555457432,966.9303529408288,956.758162554363,947.2880798671932,938.4294091305208,930.107967087213,922.2623028371873,914.8409411072024,907.8003334519708,901.1033098458072,894.7178908137236,888.616363828927,882.7745564219648,877.1712577734206,871.7877538170504,866.6074501286315,861.6155634305846,856.7988672552777,852.1454807434147,847.6446920859937 -Offshore Wind - Class 11/Conservative,1382.1991987453273,1383.6613689112653,1308.1845015544106,1284.357091094074,1264.8886791954928,1248.4283714727208,1234.1698043634938,1221.592856836575,1210.342393903157,1200.1651122301216,1190.8739820045762,1182.32697072479,1174.4136742818043,1167.0465715442394,1160.1551071725773,1153.6815714619763,1147.5781596456584,1141.8048273397535,1136.3276967122406,1131.1178519228865,1126.150415039205,1121.4038275343335,1116.8592848136598,1112.5002862519036,1108.3122735338736,1104.2823372867408,1100.3989770908877,1096.651903622649,1093.031874353323,1089.5305561986029 -Offshore Wind - Class 12/Advanced,1294.9591163839605,1268.5533372354198,1179.6691379602191,1142.5540548466593,1112.2288238733795,1086.5892064158968,1064.3791595364783,1044.7885097865396,1027.264076422918,1011.4112981365996,996.9388454496384,983.6254795448602,971.2992279921558,959.8237623360781,949.0891811127369,939.0055920321064,929.4985313627986,920.5056234371741,911.9740979991768,903.858913905316,896.1213197128584,888.7277344954322,881.6488670258971,874.8590148856168,868.335501121119,862.0582172759588,856.0092495684144,850.1725706964992,844.5337839123371,839.0799090762207 -Offshore Wind - Class 12/Moderate,1392.8057636412875,1373.9105609366059,1284.5291119833882,1249.671815794378,1221.19133105987,1197.1114243234667,1176.252460325489,1157.8535501363517,1141.395164136479,1126.5067429936735,1112.914679401971,1100.4111929569688,1088.8347726655675,1078.057383212961,1067.97580866759,1058.5056250725168,1049.5768984784527,1041.1310476580497,1033.11851247858,1025.4969917420492,1018.2300913357743,1011.2862731302763,1004.6380277440716,998.2612162895698,992.1345412990697,986.2391175549345,980.5581210076683,975.0764993290641,969.7807315550616,964.6586271545774 -Offshore Wind - Class 12/Conservative,1573.0062300449765,1574.6702469120783,1488.774102069582,1461.6574135821547,1439.5014658480306,1420.768878953261,1404.5419740941873,1390.2288296264796,1377.4252856067603,1365.8430711971878,1355.2693378726362,1345.5424461166776,1336.5367509778666,1328.1526493852089,1320.309846118793,1312.9426648815027,1305.996701651085,1299.4263840777915,1293.1931576313657,1287.2641147563154,1281.6109432217934,1276.2091084331505,1271.0372098972416,1266.0764691439383,1261.3103181412832,1256.7240654295335,1252.304623002472,1248.040281136751,1243.9205214098145,1239.9358603886362 -Offshore Wind - Class 13/Advanced,1417.4079251046205,1388.5052669742101,1291.2163511503281,1250.5917381563854,1217.3990124800869,1189.3349627961345,1165.0247771960362,1143.5816738098451,1124.4001642020933,1107.0483781158275,1091.2074385257947,1076.6351867037108,1063.1433888418424,1050.5828255318515,1038.8332032417438,1027.7961296418493,1017.3900998555532,1007.546840093724,998.2085902478009,989.3260501716006,980.8568041615353,972.7640959443214,965.0158645715023,957.5839772538579,950.4436127494187,943.5727611853116,936.9518148875499,930.5632310437256,924.3912515775595,918.4216689726459 -Offshore Wind - Class 13/Moderate,1524.506760513977,1503.824864289438,1405.991679827682,1367.838345686921,1336.664801856257,1310.3079460975473,1287.4765991413867,1267.3379238848322,1249.3232650006255,1233.027023788752,1218.1497211699618,1204.4639294300093,1191.7928654112523,1179.9963870292008,1168.9615184550914,1158.5958527672549,1148.822843198537,1139.5783691949723,1130.8081843143304,1122.4659874398274,1114.5119431024568,1106.91153098872,1099.6346404836665,1092.6548501735695,1085.9488487437138,1079.4959652271123,1073.2777847249567,1067.2778315902394,1061.4813063429056,1055.8748657390256 -Offshore Wind - Class 13/Conservative,1721.746631608414,1723.567994665438,1629.5496778743543,1599.8688882043302,1575.6179172592058,1555.1140134784441,1537.3527241402944,1521.6861566440575,1507.6719344702703,1494.9945284528276,1483.4209635251461,1472.7743158533426,1462.917059744384,1453.740173855122,1445.155770406235,1437.091962878028,1429.4892029099979,1422.2976089198764,1415.4749807362107,1408.985299129236,1402.797574718768,1396.8849529667325,1391.2240097910865,1385.7941910661866,1380.577362119283,1375.5574422948496,1370.7201060103246,1366.0525362937556,1361.5432201210624,1357.1817773242856 -Offshore Wind - Class 14/Advanced,1136.0231348386274,1112.85825215882,1034.883198413343,1002.3234113629223,975.7201282792299,953.2273729237967,933.7432619880586,916.5570581451168,901.1834749376379,887.276377287317,874.5801918539456,862.9008334255244,852.0874364985123,842.0204048035248,832.6033255627743,823.7573393591404,815.4171217198326,807.5279526150113,800.0435385123536,792.9243663643991,786.1364408620325,779.6503026124705,773.4402554286611,767.4837514619329,761.7608970002401,756.2540515857194,750.9475000732278,745.8271822614694,740.8804683782405,736.0959713930049 -Offshore Wind - Class 14/Moderate,1221.8606362271728,1205.284524179772,1126.8732503784868,1096.2941422138886,1071.3091916154742,1050.1847168801655,1031.885864529801,1015.7451328524614,1001.3067563652027,988.2456560992136,976.3218057667883,965.3529267589882,955.1973310314795,945.74269760219,936.8984786811151,928.5906120318467,920.7577470037755,913.3484922991439,906.3193705165168,899.6332722684668,893.2582702505275,887.1666971454347,881.3344199181023,875.7402623519184,870.3655409103022,865.1936882407629,860.2099451827935,855.4011068460928,850.7553117535041,846.2618655710044 -Offshore Wind - Class 14/Conservative,1379.9443132740116,1381.4040980918273,1306.0503618232976,1282.2618228090698,1262.82517119452,1246.3917164092777,1232.156410372583,1219.5999805657425,1208.3678713583556,1198.2071926500755,1188.9312197438055,1180.3981518461133,1172.4977649585635,1165.1426807295782,1158.262458921869,1151.799483976775,1145.706029115028,1139.9421152801724,1134.4739199076414,1129.272574329786,1124.3132411993615,1119.5743971595512,1115.0372682930915,1110.6853808934136,1106.5042003953993,1102.4808384862506,1098.6038135078493,1094.8628529222767,1091.248729278864,1087.7531230876907 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,1084.6748,1011.5737,968.1176,937.6309,846.6146,760.3665,677.2534,663.9593,652.3908,636.8558,623.7108,612.3499,602.3685,593.4836,587.5348,582.003,576.8368,571.9935,567.4373,563.1382,559.0702,555.2112,551.5421,548.0461,544.7085,541.5166,538.4588,535.525,532.7062 +Offshore Wind - Class 1/Moderate,1234.5893,1201.4402,1177.7435,1159.41,1144.5186,1132.0167,1050.7188,970.758,891.8496,808.6611,727.3459,717.986,709.7201,702.3283,697.3608,692.7283,688.3901,684.3126,680.4676,676.831,673.3825,670.1043,666.9811,663.9995,661.1479,658.4158,655.7941,653.2745,650.8499 +Offshore Wind - Class 1/Conservative,1499.1441,1494.0767,1489.4483,1485.1908,1481.2505,1477.5845,1474.1581,1470.9427,1365.0321,1253.6184,1143.4223,1034.1461,925.5892,817.6094,814.1717,810.9567,807.9381,805.0939,802.4055,799.8571,797.4354,795.1286,792.9266,790.8206,788.8027,786.8661,785.0047,783.213,781.486 +Offshore Wind - Class 2/Advanced,998.0205,930.7594,890.775,862.7239,778.9788,699.621,623.1478,610.9158,600.2715,585.9776,573.8828,563.4295,554.2455,546.0704,540.5969,535.507,530.7535,526.2971,522.105,518.1492,514.4063,510.8556,507.4796,504.2628,501.1919,498.255,495.4415,492.7421,490.1484 +Offshore Wind - Class 2/Moderate,1135.9583,1105.4575,1083.654,1066.7851,1053.0833,1041.5803,966.7772,893.2044,820.6001,744.0574,669.2385,660.6263,653.0208,646.2195,641.6489,637.3864,633.3948,629.6431,626.1052,622.7592,619.5862,616.5698,613.6962,610.9528,608.329,605.8152,603.4029,601.0846,598.8537 +Offshore Wind - Class 2/Conservative,1379.3779,1374.7154,1370.4568,1366.5394,1362.9138,1359.5407,1356.3881,1353.4296,1255.9801,1153.4673,1052.0746,951.5285,851.6441,752.2909,749.1278,746.1696,743.3922,740.7752,738.3015,735.9568,733.7285,731.606,729.58,727.6422,725.7855,724.0036,722.2909,720.6423,719.0534 +Offshore Wind - Class 3/Advanced,1099.023,1024.9548,980.924,950.0339,857.8136,770.4247,686.2122,672.7422,661.0207,645.2802,631.9613,620.4501,610.3367,601.3343,595.3068,589.7018,584.4672,579.5598,574.9434,570.5874,566.4656,562.5556,558.8379,555.2957,551.914,548.6798,545.5816,542.609,539.7528 +Offshore Wind - Class 3/Moderate,1250.9205,1217.3329,1193.3228,1174.7467,1159.6583,1146.9911,1064.6178,983.5992,903.6471,819.3581,736.9673,727.4835,719.1083,711.6187,706.5856,701.8917,697.4961,693.3647,689.4688,685.7842,682.29,678.9685,675.8039,672.783,669.8936,667.1254,664.469,661.9161,659.4594 +Offshore Wind - Class 3/Conservative,1518.9749,1513.8404,1509.1509,1504.837,1500.8445,1497.1301,1493.6584,1490.4005,1383.0888,1270.2014,1158.5475,1047.8259,937.8329,828.4248,824.9416,821.6841,818.6256,815.7437,813.0197,810.4377,807.9839,805.6466,803.4155,801.2816,799.2371,797.2748,795.3888,793.5734,791.8236 +Offshore Wind - Class 4/Advanced,1214.6721,1132.8098,1084.1456,1050.0051,948.0805,851.4957,758.4216,743.5341,730.5792,713.1824,698.462,685.7394,674.5618,664.6121,657.9503,651.7555,645.9701,640.5463,635.4442,630.6297,626.0742,621.7528,617.6439,613.7289,609.9913,606.4168,602.9925,599.7071,596.5505 +Offshore Wind - Class 4/Moderate,1382.5536,1345.4316,1318.895,1298.3641,1281.688,1267.6878,1176.6465,1087.1024,998.737,905.5783,814.5176,804.0359,794.7794,786.5016,780.9389,775.7511,770.8929,766.3268,762.0209,757.9486,754.0867,750.4156,746.9181,743.5792,740.3858,737.3263,734.3903,731.5689,728.8536 +Offshore Wind - Class 4/Conservative,1678.8151,1673.1403,1667.9573,1663.1895,1658.7769,1654.6716,1650.8346,1647.2338,1528.6298,1403.8634,1280.4603,1158.0875,1036.5201,915.5991,911.7494,908.1491,904.7687,901.5836,898.573,895.7192,893.0073,890.424,887.9581,885.5997,883.34,881.1713,879.0867,877.0803,875.1464 +Offshore Wind - Class 5/Advanced,1403.7543,1309.149,1252.9094,1213.4544,1095.6637,984.044,876.4815,859.2766,844.3051,824.2001,807.1882,792.4853,779.5676,768.0691,760.3703,753.2113,746.5253,740.2572,734.3608,728.7969,723.5322,718.5381,713.7896,709.2651,704.9458,700.8149,696.8576,693.0607,689.4127 +Offshore Wind - Class 5/Moderate,1597.7692,1554.8686,1524.2011,1500.4743,1481.2023,1465.0228,1359.8095,1256.3265,1154.2056,1046.5454,941.3097,929.1963,918.499,908.9326,902.5039,896.5086,890.8942,885.6173,880.6411,875.9348,871.4718,867.2293,863.1873,859.3287,855.6382,852.1024,848.7094,845.4487,842.3108 +Offshore Wind - Class 5/Conservative,1940.1483,1933.5902,1927.6003,1922.0903,1916.9909,1912.2465,1907.8122,1903.6509,1766.5844,1622.3962,1479.7835,1338.3616,1197.8703,1058.1261,1053.6771,1049.5164,1045.6098,1041.9289,1038.4496,1035.1516,1032.0175,1029.0321,1026.1824,1023.4568,1020.8453,1018.339,1015.93,1013.6112,1011.3763 +Offshore Wind - Class 6/Advanced,1342.4978,1252.0208,1198.2354,1160.5021,1047.8515,941.1026,838.2339,821.7798,807.4616,788.234,771.9645,757.9031,745.5491,734.5524,727.1896,720.3429,713.9487,707.9541,702.315,696.9939,691.959,687.1828,682.6415,678.3145,674.1836,670.233,666.4483,662.8172,659.3283 +Offshore Wind - Class 6/Moderate,1528.0463,1487.0178,1457.6886,1434.9972,1416.5662,1401.0927,1300.4706,1201.5034,1103.8389,1000.8767,900.2332,888.6484,878.4178,869.269,863.1208,857.3871,852.0177,846.971,842.2121,837.7111,833.4429,829.3855,825.5199,821.8296,818.3002,814.9187,811.6738,808.5554,805.5544 +Offshore Wind - Class 6/Conservative,1855.4848,1849.2129,1843.4844,1838.2149,1833.3379,1828.8006,1824.5598,1820.5801,1689.4949,1551.5987,1415.2093,1279.9587,1145.5981,1011.952,1007.6971,1003.718,999.9819,996.4616,993.1341,989.9801,986.9827,984.1276,981.4022,978.7956,976.2981,973.9012,971.5973,969.3797,967.2423 +Offshore Wind - Class 7/Advanced,1477.7456,1378.1536,1318.9497,1277.415,1153.4156,1035.9125,922.6804,904.5687,888.808,867.6433,849.7348,834.2568,820.6583,808.5537,800.4491,792.9127,785.8743,779.2758,773.0686,767.2115,761.6693,756.4119,751.4131,746.6502,742.1032,737.7545,733.5886,729.5917,725.7513 +Offshore Wind - Class 7/Moderate,1681.9869,1636.825,1604.5411,1579.5637,1559.2758,1542.2435,1431.4844,1322.5469,1215.0433,1101.7083,990.9257,978.1739,966.9126,956.8421,950.0745,943.7631,937.8528,932.2977,927.0593,922.105,917.4067,912.9405,908.6855,904.6235,900.7385,897.0163,893.4445,890.012,886.7086 +Offshore Wind - Class 7/Conservative,2042.4126,2035.5089,2029.2032,2023.4028,2018.0346,2013.0401,2008.3721,2003.9915,1859.7003,1707.912,1557.7822,1408.906,1261.0095,1113.8995,1109.216,1104.8359,1100.7234,1096.8485,1093.1858,1089.714,1086.4147,1083.2719,1080.272,1077.4027,1074.6536,1072.0152,1069.4793,1067.0382,1064.6855 +Offshore Wind - Class 8/Advanced,2629.2509,1859.8111,1674.5318,1571.7192,1428.0187,1302.1668,1187.1677,1153.2407,1124.5467,1004.1544,935.4809,888.3635,852.9265,824.7539,762.7834,721.6596,691.2946,667.4355,647.9065,631.4522,617.2857,604.8828,593.8779,584.0061,575.0699,566.9182,559.433,552.5207,546.1053 +Offshore Wind - Class 8/Moderate,2792.9772,2312.8398,2161.6998,2073.1555,2011.3337,1964.2255,1849.3324,1740.7809,1636.8295,1443.2664,1298.0283,1250.4387,1214.1845,1185.0636,1120.014,1076.0377,1043.1197,1016.9727,995.3777,977.0423,961.1498,947.1527,934.6665,923.4112,913.1771,903.803,895.1623,887.1544,879.6973 +Offshore Wind - Class 8/Conservative,3081.9058,2895.8458,2806.079,2747.3314,2703.9236,2669.6386,2641.3863,2617.4105,2484.258,2275.2717,2104.9462,1951.463,1807.385,1669.293,1610.9553,1570.8047,1540.3519,1515.9089,1495.5456,1478.1272,1462.9317,1449.4712,1437.4014,1426.4703,1416.4881,1407.3084,1398.8157,1390.9177,1383.5394 +Offshore Wind - Class 9/Advanced,3043.2276,2152.6392,1938.1875,1819.187,1652.8608,1507.1935,1374.0877,1334.819,1301.6071,1162.259,1082.7728,1028.2367,987.2201,954.6117,882.884,835.2853,800.1393,772.5235,749.9197,730.8746,714.4776,700.1219,687.3842,675.9581,665.6149,656.1797,647.516,639.5153,632.0898 +Offshore Wind - Class 9/Moderate,3232.7327,2676.9975,2502.0603,2399.5747,2328.0191,2273.4936,2140.5106,2014.8676,1894.549,1670.5093,1502.4034,1447.3209,1405.3584,1371.6524,1296.3607,1245.4604,1207.3594,1177.0955,1152.1004,1130.878,1112.4833,1096.2823,1081.8301,1068.8027,1056.9573,1046.1071,1036.1061,1026.8372,1018.2061 +Offshore Wind - Class 9/Conservative,3567.1533,3351.798,3247.8973,3179.9,3129.6575,3089.9744,3057.2737,3029.5229,2875.4056,2633.5143,2436.371,2258.7217,2091.9585,1932.1239,1864.6009,1818.1286,1782.881,1754.5895,1731.0199,1710.859,1693.2709,1677.691,1663.7209,1651.0687,1639.5148,1628.8897,1619.0599,1609.9183,1601.3782 +Offshore Wind - Class 10/Advanced,3361.0493,2377.4516,2140.6035,2009.1751,1825.4785,1664.5983,1517.5916,1474.2217,1437.5413,1283.6403,1195.8529,1135.6213,1090.3211,1054.3073,975.0886,922.5189,883.7024,853.2025,828.238,807.204,789.0945,773.2396,759.1716,746.5522,735.1288,724.7083,715.1398,706.3035,698.1025 +Offshore Wind - Class 10/Moderate,3570.3454,2956.5716,2763.3648,2650.176,2571.1474,2510.9276,2364.0563,2225.2918,2092.4076,1844.9701,1659.308,1598.4728,1552.128,1514.9019,1431.7471,1375.5309,1333.4508,1300.0263,1272.4208,1248.9821,1228.6663,1210.7734,1194.8118,1180.4239,1167.3413,1155.3581,1144.3125,1134.0757,1124.5431 +Offshore Wind - Class 10/Conservative,3939.6915,3701.8454,3587.0938,3511.9951,3456.5055,3412.678,3376.5623,3345.9133,3175.7006,2908.5472,2690.8151,2494.6129,2310.4337,2133.9067,2059.3319,2008.0062,1969.0775,1937.8313,1911.8002,1889.5338,1870.1088,1852.9019,1837.4727,1823.4992,1810.7387,1799.004,1788.1475,1778.0513,1768.6193 +Offshore Wind - Class 11/Advanced,3666.9813,2593.8539,2335.4472,2192.0558,1991.6386,1816.1147,1655.7269,1608.4095,1568.3903,1400.4808,1304.7028,1238.9887,1189.5652,1150.2733,1063.8439,1006.4891,964.1394,930.8634,903.6266,880.678,860.9201,843.622,828.2735,814.5055,802.0423,790.6732,780.2338,770.5932,761.6458 +Offshore Wind - Class 11/Moderate,3895.3281,3225.6869,3014.8939,2891.4024,2805.1804,2739.4791,2579.2393,2427.844,2282.8643,2012.9044,1810.3428,1743.9703,1693.407,1652.7924,1562.0686,1500.7355,1454.8252,1418.3583,1388.2401,1362.6679,1340.5029,1320.9813,1303.5669,1287.8694,1273.596,1260.522,1248.471,1237.3024,1226.9022 +Offshore Wind - Class 11/Conservative,4298.2931,4038.7976,3913.601,3831.6666,3771.1262,3723.3094,3683.9063,3650.4676,3464.7616,3173.2912,2935.7405,2721.6795,2520.7358,2328.1408,2246.7779,2190.7804,2148.3083,2114.218,2085.8175,2061.5244,2040.3313,2021.5581,2004.7246,1989.4792,1975.5572,1962.7543,1950.9097,1939.8945,1929.6039 +Offshore Wind - Class 12/Advanced,4034.2613,2853.6509,2569.3625,2411.6092,2191.1186,1998.0143,1821.5624,1769.5057,1725.4782,1540.7511,1435.3801,1363.0842,1308.7105,1265.4831,1170.3971,1107.2977,1060.7064,1024.0975,994.1326,968.8855,947.1487,928.1181,911.2323,896.0853,882.3738,869.866,858.381,847.7748,837.9312 +Offshore Wind - Class 12/Moderate,4285.4791,3548.7675,3316.8617,3181.0014,3086.1436,3013.8618,2837.5725,2671.0137,2511.513,2214.5143,1991.6644,1918.644,1863.0164,1818.334,1718.5234,1651.0473,1600.5386,1560.4192,1527.2844,1499.1509,1474.7659,1453.2891,1434.1305,1416.8607,1401.1577,1386.7742,1373.5162,1361.229,1349.7871 +Offshore Wind - Class 12/Conservative,4728.8045,4443.3183,4305.5822,4215.4413,4148.8373,4096.2312,4052.8816,4016.0936,3811.7876,3491.1239,3229.7805,2994.2794,2773.2094,2561.3243,2471.8123,2410.2062,2363.4801,2325.9754,2294.7303,2268.004,2244.6882,2224.0348,2205.5152,2188.7428,2173.4264,2159.3412,2146.3102,2134.1918,2122.8705 +Offshore Wind - Class 13/Advanced,4717.016,3336.6002,3004.1991,2819.7478,2561.9415,2336.1564,2129.8419,2068.9752,2017.4966,1801.5064,1678.3025,1593.7713,1530.1954,1479.6523,1368.474,1294.6958,1240.2193,1197.4148,1162.3787,1132.8588,1107.4433,1085.1919,1065.4485,1047.7379,1031.7059,1017.0814,1003.6526,991.2515,979.7419 +Offshore Wind - Class 13/Moderate,5010.7496,4149.3577,3878.2044,3719.3512,3608.4397,3523.925,3317.8007,3123.0536,2936.5592,2589.2967,2328.7318,2243.3536,2178.3116,2126.0672,2009.3647,1930.469,1871.4123,1824.5032,1785.7606,1752.8658,1724.3539,1699.2424,1676.8414,1656.6489,1638.2883,1621.4706,1605.9689,1591.6022,1578.2238 +Offshore Wind - Class 13/Conservative,5529.103,5195.3015,5034.255,4928.8587,4850.9827,4789.4737,4738.7876,4695.7736,4456.8911,4081.9585,3776.3856,3501.0285,3242.5448,2994.8005,2890.1395,2818.1072,2763.4733,2719.6213,2683.0883,2651.8389,2624.5772,2600.4284,2578.7746,2559.1636,2541.2551,2524.7861,2509.5498,2495.3804,2482.1432 +Offshore Wind - Class 14/Advanced,5572.8719,3941.9932,3549.2813,3331.3631,3026.7804,2760.0289,2516.2807,2444.3703,2383.5514,2128.3719,1982.8138,1882.9454,1807.8342,1748.1206,1616.7701,1529.6055,1465.2448,1414.6738,1373.2808,1338.4048,1308.3779,1282.0892,1258.7635,1237.8396,1218.8987,1201.6207,1185.7555,1171.1042,1157.5064 +Offshore Wind - Class 14/Moderate,5919.9005,4902.2175,4581.8662,4394.1907,4263.1553,4163.3063,3919.7827,3689.7007,3469.3688,3059.0989,2751.2572,2650.3879,2573.5447,2511.821,2373.944,2280.7335,2210.9615,2155.5412,2109.7691,2070.906,2037.2209,2007.5531,1981.0877,1957.2314,1935.5395,1915.6704,1897.356,1880.3826,1864.5769 +Offshore Wind - Class 14/Conservative,6532.304,6137.9375,5947.6707,5823.1513,5731.1455,5658.4762,5598.5936,5547.7752,5265.5498,4822.5894,4461.5733,4136.2554,3830.8724,3538.1773,3414.5267,3329.4249,3264.8782,3213.0697,3169.9081,3132.9888,3100.7808,3072.2503,3046.6677,3023.4985,3002.3407,2982.8835,2964.8827,2948.1425,2932.5035 diff --git a/tests/data/Offshore_Wind/Market/TechLife/df_lcoe.csv b/tests/data/Offshore_Wind/Market/TechLife/df_lcoe.csv index d003081..d1c4659 100644 --- a/tests/data/Offshore_Wind/Market/TechLife/df_lcoe.csv +++ b/tests/data/Offshore_Wind/Market/TechLife/df_lcoe.csv @@ -1,43 +1,43 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,60.3394181587578,60.53394127661874,56.663117690768175,51.90221262781584,49.78358319003808,47.945807995250064,46.32117583498839,44.86423055748083,43.542902475104064,42.33368193199668,41.43268636669521,40.5995129313878,39.82461566980896,39.10033729186494,38.4204412464843,37.77978043122834,37.17405723614165,36.599646250500356,36.053460952371694,35.53285189684641,35.03552786976758,34.55949405620422,34.10300299845711,33.66451529444004,33.242667803311775,32.83624770073936,32.4441711381251,32.06546555904734,31.69925494579868,33.03526208847275 -Offshore Wind - Class 1/Moderate,65.27786556210488,66.22348995072369,62.54165679903782,57.7245810072585,55.76730916564605,54.064992542394414,52.555897711868866,51.198650781810066,49.964102906674675,48.83091172922292,47.969951851523675,47.17264380550131,46.430038922882986,45.73495863998145,45.081555881050704,44.465004570284165,43.88127476729871,43.32696653530375,42.79918502717712,42.295445086862166,41.81359736860009,41.35177039761412,40.90832461327465,40.481815537950695,40.07096397942092,39.674631713940514,39.29180148300969,38.92156041692368,38.56308620393248,40.266895557970805 -Offshore Wind - Class 1/Conservative,75.48896162757671,78.47381113499732,75.55941059856244,70.89795664002311,69.55048999853787,68.37836776748085,67.33841095758011,66.40181761599591,65.54837515976004,64.76333401789844,64.10377587091905,63.49120752713467,62.91902878721158,62.38194542802177,61.875645183885425,61.39656855990443,60.9417429466372,60.508660116737644,60.095184144734326,59.699481099846196,59.31996460512002,58.95525314704129,58.604136215130914,58.26554716502862,57.93854126295041,57.62227776719454,57.316005186965164,57.01904906520624,56.73080178375408,59.47308593928462 -Offshore Wind - Class 2/Advanced,62.882320240075835,63.03115207091563,58.99332906982613,54.053498166956786,51.836624787579794,49.91312751759482,48.21237245931071,46.68692408262233,45.30330531493999,44.036967434821754,43.09715779782725,42.22800456111152,41.41956990261676,40.663881408357746,39.95444527699108,39.28590163549737,38.65377485860645,38.05428907502449,37.48422943202571,36.94083613294209,36.42172237095805,35.92480996849058,35.44827832624245,34.99052350937332,34.55012514714524,34.12581942113202,33.716476845685754,33.32108385537174,32.93872744262104,34.31865544545769 -Offshore Wind - Class 2/Moderate,68.02940871547592,68.95927915426785,65.12051630823457,60.126605780578565,58.07892677304155,56.29739744380694,54.71765455209272,53.29654796314088,52.00366885965545,50.816746638156836,49.91830082277375,49.086178462396056,48.31106158122053,47.585474674196824,46.90332828707268,46.259595894127315,45.6500798628877,45.07123853298646,44.52005618783468,43.993943743359964,43.49066183228866,43.0082604812181,42.54503126051135,42.09946893385473,41.67024043000413,41.256159520376826,40.856165987798,40.46930836315658,40.09472952086582,41.85640251105091 -Offshore Wind - Class 2/Conservative,78.67353389013627,81.72656433058634,78.6937467955816,73.87361954081376,72.46579153957758,71.24070924497988,70.15340447909915,69.17387535129131,68.28106338528931,67.45959936025231,66.77074706220276,66.13087064286117,65.53309466228741,64.97190369689908,64.44280499783406,63.94208985908997,63.46666088178855,63.01390440260361,62.581594597648945,62.16782025727365,61.77092808254734,61.389478218312,61.022208982004656,60.668008594848196,60.325892309587985,59.994983743114226,59.67449951863367,59.363736536996576,59.06206135466521,61.903708037708284 -Offshore Wind - Class 3/Advanced,64.34291952141803,64.56865674338579,60.42643580733044,55.32392820117869,53.058308549282806,51.092906218171464,49.35535174856801,47.79706612388071,46.383777920389015,45.090363666818284,44.129512807815395,43.24095712413839,42.414521130110224,41.64204291889133,40.916875179292006,40.233531949861195,39.587432780153264,38.974713715293056,38.39208517973968,37.83672344593337,37.306186587942584,36.798348574617236,36.31134699704796,35.84354117930978,35.39347829164949,34.959865698934316,34.54154821641711,34.137489263573904,33.74675514092921,35.17641503206379 -Offshore Wind - Class 3/Moderate,69.61570795558558,70.64674816101515,66.70638058694209,61.542110102524894,59.44887459892549,57.62811614746305,56.01386264795001,54.561904720510384,53.24109813411687,52.028640432843616,51.10999742365275,50.25922905739333,49.46679278269443,48.72503400076859,48.02771814141935,47.36969945950682,46.746681186802164,46.155038342460024,45.59168451297414,45.053970115523704,44.53960361247621,44.046589728238025,43.573180445354765,43.11783573265556,42.67919177398844,42.256035041309886,41.847280967576886,41.45195627358484,41.069184222341256,42.892777073894514 -Offshore Wind - Class 3/Conservative,80.51954637325356,83.73677587115348,80.61760202123446,75.61683312139586,74.17643225413211,72.92332397882105,71.81137323922162,70.80981205038707,69.8970512181291,69.05733839066336,68.3528373250243,67.69848084592877,67.08722472570761,66.51341891591642,65.97246155953955,65.46055428866477,64.97452512390895,64.51169769856612,64.06979296684928,63.64685415837247,63.24118867134236,62.85132250965124,62.47596414565707,62.11397555967595,61.7643488098641,61.42618691090132,61.09868810373974,60.78113281906469,60.47287279897391,63.40994571352815 -Offshore Wind - Class 4/Advanced,66.35166018285153,66.64735915955542,62.35888422044198,57.051268781507744,54.713374091000425,52.68558258904973,50.893060600390015,49.285599719616876,47.827792546285934,46.49369069197107,45.50357827587628,44.58799774540541,43.736451710519304,42.940521459845506,42.19335151823957,41.489284837796646,40.823598641146525,40.192309297651356,39.59202563921777,39.01983695744871,38.473226280803516,37.95000237731721,37.44824583012968,36.966265828858404,36.50256521874238,36.05581198329119,35.62481578976592,35.208508555892244,34.805928237955584,36.30112606725121 -Offshore Wind - Class 4/Moderate,71.79961852606588,72.93247072612313,68.85070136187886,63.473891278158966,61.31323800552556,59.43411734047311,57.768289224364885,56.27004716914868,54.90720475327549,53.656203754607596,52.70917796795895,51.832156137532436,51.01528961375808,50.25067957698553,49.53189347164432,48.8536228140153,48.21143543917238,47.60159250620202,47.02091093665019,46.46665837824642,45.936471875243406,45.42829409802344,44.94032276867998,44.470970134703,44.01883018593169,43.582651904294124,43.161317261180486,42.753822985843826,42.35926535488346,44.26514437648675 -Offshore Wind - Class 4/Conservative,83.06642359422378,86.47017583830038,83.23387790359911,78.01455506656565,76.52695936003438,75.23301322257173,74.08495891480842,73.05096241705517,72.10869553639792,71.24187206074859,70.51493922454151,69.83977208569935,69.20909339895849,68.6170672146855,68.05894097059134,67.53079241959924,67.02934651076335,66.55184019484155,66.09592082877431,65.65956861961178,65.2410365821193,64.8388034640507,64.45153641414325,64.0780610672479,63.71733734443439,63.36843970521782,63.03054090328745,62.702898524998645,62.38484375723476,65.45139911587594 -Offshore Wind - Class 5/Advanced,70.16827932144747,70.40806168935478,65.8702125745165,60.31373752150592,57.83510427743537,55.685267448669954,53.78485744291869,52.08063660036907,50.53506814722316,49.120646622685975,48.07382707810771,47.10579450053317,46.205449280534935,45.36389063802811,44.573871155306044,43.82941078302413,43.12551738458419,42.457980338155345,41.82321539478987,41.21814622953598,40.64011273573422,40.086799126578576,39.55617692099382,39.046459262300566,38.5560639693892,38.08358339077176,37.62775961179257,37.187463913412714,36.761679636714945,38.35595349632986 -Offshore Wind - Class 5/Moderate,75.93988263692559,77.0597770676668,72.7409994649324,67.11842656359477,64.8272842231181,62.83463134306107,61.06809000945162,59.479196275255106,58.033829086278644,56.707017997664735,55.70515557716705,54.77732774451461,53.91311580439567,53.104164625887826,52.34367065002907,51.62601964295216,50.946524461701685,50.30123138864849,49.68677456521366,49.10026485491863,48.53920379786014,48.0014161481723,47.48499637544611,46.988265798098794,46.5097379092765,46.048090085101826,45.60214031530923,45.17082792290034,44.753197479340116,46.785152100572574 -Offshore Wind - Class 5/Conservative,87.87757563234123,91.39052534684821,87.96879161069492,82.53052007273561,80.95332683869563,79.58141154653957,78.3641130323335,77.26767369222472,76.2684226091785,75.34909795153051,74.5791322930208,73.86396575983284,73.19589167449953,72.56873042328266,71.97745007989482,71.41789819969566,70.88660777949248,70.38065401943118,69.89754669572972,69.43514800891676,68.9916089897051,68.56531964398877,68.15486941912492,67.75901552708757,67.37665732090812,67.00681538642664,66.64861434439182,66.3012685994235,65.96407044966787,69.23404292032087 -Offshore Wind - Class 6/Advanced,80.80498686451607,81.04278753653685,75.70835133483514,69.17475141261534,66.2465034466595,63.7039020886716,61.45439732752923,59.43583969547251,57.60435790069916,55.927766829074805,54.7180048372599,53.598733101777015,52.557238964942535,51.583325846417175,50.66868929804662,49.80647544822884,48.99096129769003,48.217318576657775,47.48143622998748,46.77978487474873,46.109311850580674,45.46735892987967,44.851597056993675,44.25997405404208,43.69067231891761,43.14207430806585,42.612734145545986,42.101354098075774,41.606764948283484,43.40413811872135 -Offshore Wind - Class 6/Moderate,87.48526890676679,88.76327118023795,83.69185638454054,77.08139077308824,74.37534637664781,72.01825878399937,69.92595292323557,68.0420182529376,66.3267043358839,64.75089484031983,63.588815419822694,62.511942186616025,61.50831534827948,60.56834218857036,59.68420992307567,58.849470264228124,58.058738669409266,57.30747221713915,56.591802640520484,55.908408843340624,55.254418191451,54.62732911633498,54.02494973419424,53.4453486596159,52.88681521636259,52.34782696933746,51.82702301805039,51.32318186641364,50.83520295878746,53.13665426066286 -Offshore Wind - Class 6/Conservative,101.3174395251471,105.42821288019925,101.43238440318467,95.04907365431112,93.19837860543689,91.58563709266504,90.15223313022597,88.85910249072617,87.67884835671185,86.5914878478822,85.69184659339405,84.85551804623708,84.0736133179936,83.33900430427143,82.64588627194523,81.98946862512788,81.36575118168541,80.77135902206562,80.20341839532496,79.6594619968041,79.13735564160447,78.63524077849392,78.15148890376364,77.68466503378292,77.2334981568761,76.79685712194599,76.37373080520048,75.96321167473445,75.56448207714652,79.30841048578573 -Offshore Wind - Class 7/Advanced,103.03184807605811,103.5759293646714,96.42705753481886,87.48076164504121,83.55810984742612,80.1474636647665,77.12720754360953,74.41552122471629,71.95452940727006,69.70168083378518,68.15163212033062,66.71633329463502,65.37974101164983,64.1289840644202,62.953576639417584,61.84486166668695,60.79560784339345,59.79971201405773,58.85197545550075,57.9479330625523,57.08372108717001,56.25597343118287,55.46173939591656,54.69841776939182,53.96370350316978,53.25554419764423,52.57210430629859,51.91173547119043,51.2729517704778,53.51386113057719 -Offshore Wind - Class 7/Moderate,111.6600110340604,113.63511524823602,106.84327388133197,97.76245658820098,94.13597633696568,90.96997716848033,88.15442439547195,85.61548762440708,83.30106647973835,81.17293720160129,79.6719665386994,78.27956191787048,76.98055294219499,75.76276986314954,74.6162990391401,73.53295626585171,72.50590557063866,71.52937771011234,70.59845859248149,69.70892774367037,68.85713323996995,68.03989364591783,67.25442024383639,66.49825471272811,65.76921871176515,65.06537273815164,64.38498228343727,63.72648978691946,63.088491233321356,65.98058162800915 -Offshore Wind - Class 7/Conservative,129.56660811117501,135.43657000994986,130.1201598409072,121.29373622786949,118.83991171976483,116.69482741500381,114.78262311834527,113.05275943049607,111.46979679031416,110.00788594121758,108.8266909567437,107.72690989470891,106.69714381895346,105.72825242923079,104.81279256358111,103.94462137463258,103.1186093189079,102.33042833869982,101.57639273537552,100.85333772728941,100.15852545272851,99.48957128773907,98.84438542258759,98.22112605188009,97.61816151127711,97.03403938259984,96.46746108170876,95.91726080065368,95.38238793778089,100.18072649338684 -Offshore Wind - Class 8/Advanced,61.59676979194499,63.49094896971077,59.622465783681434,54.20762427148235,52.26108376767885,50.569740763490195,49.07056283563529,47.72179460829083,46.49427072677562,45.36677366013865,44.53511833125689,43.76461340726877,43.046591263332125,42.37412076375332,41.74157103156396,41.14430439587208,40.57845509956261,40.04076649801929,39.52846910073199,39.03918773064736,38.57086982857262,38.121729368452094,37.69020247028584,37.274911897098356,36.87463838218138,36.488297266664475,36.11491930827727,35.753634797629694,35.40366032015903,37.383109458278355 -Offshore Wind - Class 8/Moderate,66.31881184553518,69.03623513688257,65.33999118986608,59.80645486100966,58.02285367796028,56.47129000899596,55.09399012998792,53.85276665516767,52.72099992044713,51.67936059899321,50.89406011576578,50.16583750204693,49.48658618691644,48.849825903378594,48.250293684010686,47.6836560947249,47.14630191944132,46.635189691597176,46.14773350968623,45.6817161372618,45.23522191081841,44.806584267446816,44.3943442248306,43.997217177432965,43.614066085089824,43.24387963058784,42.88575427964966,42.538879434820586,42.202525063788315,44.634844852398885 -Offshore Wind - Class 8/Conservative,75.41198797385385,80.14080940169397,77.10588995520936,71.57359898579999,70.34166342634333,69.27488091402067,68.33116674609472,67.48286190044091,66.7107825010398,66.00106190916914,65.4049103758544,64.85148644431337,64.33467814108138,63.84960528015745,63.392308451698156,62.95953053574152,62.54855950942626,62.15711297794185,61.78325179048265,61.42531435991181,61.08186599670299,60.751659313867776,60.433602918380146,60.12673638956468,59.83021008655384,59.5432687069903,59.26523778996143,58.995512551845934,58.73354858698442,62.30835162116966 -Offshore Wind - Class 9/Advanced,64.16082214709547,66.07502835707602,62.04063500752139,56.43436887267648,54.398360927581756,52.628878756236375,51.06014111301008,49.648568386303,48.36371804620719,47.183440865225,46.316407820421055,45.513056500958506,44.76436314661951,44.06311183515428,43.40344029997668,42.780520251712815,42.19032699261056,41.629469929213656,41.09506560761452,40.584641063179866,40.09605918390815,39.62746032560616,39.177216104789814,38.74389244011743,38.32621970423641,37.923068403702416,37.533429201090144,37.15639638019156,36.79115406530746,38.85058483987907 -Offshore Wind - Class 9/Moderate,69.08434571616148,71.85396533343406,68.00050246212263,62.27553379168758,60.41009240042046,58.78688615822685,57.3456373920998,56.046502460571375,54.86170575213366,53.7710772139419,52.951931786595125,52.19224476890147,51.483573598425096,50.819169459885146,50.19355128959881,49.60220606444038,49.041372887148725,48.50788419726721,47.999046855572324,47.5125516450124,47.046403400895045,46.59886636677957,46.16842095644342,45.753729176427896,45.3536067056235,44.96700014948615,44.59296835812481,44.23066696627424,43.87933551004051,46.4114537385823 -Offshore Wind - Class 9/Conservative,78.56700133935497,83.42980817229636,80.27006667763189,74.5582163888634,73.2711514601663,72.15633713976547,71.16988263912963,70.28294338631501,69.47551393244916,68.73313412571994,68.1106904596916,67.5327842504003,66.99304526058914,66.48638717629719,66.0086834053175,65.55653933241067,65.12712847020686,64.71807210375502,64.32734925295492,63.953228215728494,63.59421376111298,63.24900586179087,62.91646706357876,62.59559640765951,62.28550838595104,61.985415806184065,61.694615725545184,61.41247781572081,61.138434671471714,64.86503733486197 -Offshore Wind - Class 10/Advanced,67.06398989100441,69.05140394692107,64.8296521015994,58.961040695617314,56.826446707932995,54.9707336299157,53.32516602094342,51.844189340195406,50.49597049983668,49.2573413310015,48.35000258790572,47.50921984982408,46.7255692622579,45.99151405223019,45.30093061855235,44.64877492267383,44.030842033949966,43.4435892150009,42.8840033795519,42.349500186963624,41.83784611283768,41.347097483532465,40.875552223064595,40.42171125536249,39.98424733025121,39.561979621501926,39.153852859018805,38.75892005653491,38.37632811548831,40.511658930184424 -Offshore Wind - Class 10/Moderate,72.20807556093074,75.09126049284771,71.06043871503411,65.06852216885346,63.113336960573015,61.41146437596252,59.899948031506625,58.537159358358,57.29406974921937,56.149593611831385,55.29226508230714,54.49707392646326,53.75520351161575,53.0596052009714,52.40455384407466,51.78533499963186,51.198019581505214,50.639298110158954,50.106356573170515,49.59678194218653,49.108489221303664,48.639664388403894,48.188719243383424,47.75425529790967,47.33503461552491,46.92995605472703,46.53803575551346,46.15839099038727,45.79022670631189,48.41757734182196 -Offshore Wind - Class 10/Conservative,82.11740474094053,87.19301688452498,83.89223099029603,77.91670596212543,76.56979333885693,75.4027410273801,74.36975359876561,73.44072738031892,72.59477935359956,71.81681238368989,71.16539292346376,70.56050026997865,69.9954833887403,69.46503126315821,68.9648346330794,68.49134834649631,68.04162036812758,67.61316616603139,67.20387473272407,66.81193712624025,66.4357913435442,66.07407923747715,65.7256124485986,65.38934517694956,65.06435220785136,64.74981101923608,64.44498709256895,64.14922176228643,63.86192209448123,67.73439496237727 -Offshore Wind - Class 11/Advanced,72.98455477257805,74.98160213377439,70.40473533082726,64.14423168720671,61.81575514398787,59.791068508555405,57.995368754554114,56.379067287145986,54.90750408406235,53.5554482182837,52.56718282001561,51.65134264172745,50.7976780751731,49.99799131583905,49.24562120774012,48.53508056922956,47.86179476937912,47.22190937223846,46.612146017317606,46.029692693804016,45.472118994674275,44.93730981523564,44.42341287424673,43.92879673412178,43.4520168939571,42.99178815957039,42.54696194452969,42.116507481539095,41.69949616197669,44.01115973953082 -Offshore Wind - Class 11/Moderate,78.58181157801216,81.54076561123924,77.17400138551764,70.7933601216914,68.66100186788381,66.80446446244295,65.15525558835387,63.66807609347094,62.31133157893509,61.06206865142493,60.12815032506233,59.26184776099016,58.45357162181917,57.69565496898909,56.98187004069023,56.30708820789468,55.66703495727216,55.058109668657266,54.47725062705472,53.92183227713124,53.38958588802424,52.87853749889152,52.386958811716035,51.91332791609434,51.456297572331515,51.0146693703599,50.587372503667105,50.17344620240084,49.77202509323904,52.61782931893019 -Offshore Wind - Class 11/Conservative,89.36557714211486,94.68576304095421,91.11850202616225,84.78552090673851,83.31813932749057,82.04639534641619,80.92050051809882,79.90772140379661,78.98534780511977,78.13695984076877,77.42729992225844,76.76826010853394,76.15260689325926,75.57456380537911,75.02944367809351,74.51339027889372,74.02319239716635,73.5561472619627,73.10995835146554,72.68265768650774,72.27254588177671,71.87814529220284,71.49816296184423,71.13146101057002,70.77703273424332,70.43398314351899,70.10151298661933,69.77890553288647,69.46551556331686,73.66449955377067 -Offshore Wind - Class 12/Advanced,80.12495711870879,82.18022513589773,77.13048893240847,70.32635642270903,67.74301438961974,65.4956521412058,63.50166934035576,61.70630574049736,60.07128133815046,58.56872426839159,57.48170428127455,56.47414914416864,55.53481871343413,54.65472345657727,53.82655917402656,53.044309101400444,52.30295713554535,51.59827685120295,50.92667344144347,50.285063389411356,49.67078154094762,49.081508407206755,48.51521262663958,47.97010494051891,47.4446010206876,46.937291179908996,46.44691548863213,45.97234317892123,45.512555477818616,48.05185457279004 -Offshore Wind - Class 12/Moderate,87.39624542843397,90.45788595233262,85.60360232384473,78.64555669713279,76.25043447696103,74.1632536184953,72.30776531963733,70.63350929281575,69.10527121647118,67.69745386189963,66.65466635380325,65.68706242502019,64.78399584605764,63.93695313315572,63.13901772113075,62.384492837321815,61.66862972307193,60.9874276982498,60.337484388290726,59.71588171111385,59.120097831471426,58.547938285855196,57.997481472138205,57.46703504874067,56.95510072127512,56.46034555021571,55.98157838078218,55.51773033449603,55.06783854969602,58.19211617758786 -Offshore Wind - Class 12/Conservative,99.40328986557661,105.07937409296952,101.13303257372243,94.27031345592869,92.62853555261061,91.20435318362182,89.94246386461957,88.80649663393915,87.77121018204753,86.8183498200784,86.02496267962105,85.28787456577486,84.5990491388713,83.95206795590566,83.34172230352296,82.7637263774012,82.21451087169162,81.69107131998436,81.19085461219971,80.71167269260769,80.25163597368244,79.8091012905405,79.3826307408093,78.97095878467464,78.5729656906527,78.18765591149226,77.81414033012649,77.45162157253434,77.0993817724616,81.72913809183598 -Offshore Wind - Class 13/Advanced,104.23143240878352,106.43284356369955,99.71958579642732,90.91015887760261,87.39863359079176,84.33585536805161,81.6129562117331,79.15755368315145,76.91890731918033,74.859971146101,73.42959065884061,72.10238559442203,70.86385515976735,69.70239428263982,68.60856748153965,67.5745974871974,66.59399650696668,65.66129482122786,64.77183737453002,63.92162886206533,63.10721404726207,62.325584099742834,61.574102438329426,60.85044539297681,60.15255426386009,59.478596244422675,58.82693230926546,58.1960906265556,57.584744390878484,60.722793114689715 -Offshore Wind - Class 13/Moderate,112.29047810260153,115.88163545920703,109.50390235336582,100.57341661684282,97.36295230529122,94.55692386861665,92.05616391073035,89.79494372408278,87.72732043982712,85.81984302786053,84.45972714336392,83.19619884842263,82.01564609289517,80.90718007766093,79.86195145672504,78.87266900345826,77.93325268788195,77.03857842638008,76.18428684581413,75.36663768698844,74.58239735313154,73.82875093042566,73.10323254772567,72.40366966578314,71.72813807695702,71.0749252329451,70.44250011484432,69.82948829155265,69.23465112883108,73.13414241686445 -Offshore Wind - Class 13/Conservative,127.85670283649111,134.8993428328522,129.7775940370679,121.05724870651886,118.88504561928943,116.99467757279919,115.31474790416607,113.79828344348817,112.41267253654593,111.13432094836162,110.09027449393687,109.11886709930798,108.20976045525066,107.35469624071199,106.54697152487776,105.7810701055672,105.05239718388455,104.35708440455275,103.6918439618262,103.0538576417756,102.44069120703136,101.8502274728013,101.28061337638874,100.73021766596771,100.19759674785183,99.68146687262706,99.18068129744046,98.69421139198019,98.22113089744407,104.09638852419913 -Offshore Wind - Class 14/Advanced,124.26318274067897,127.48951745631446,119.08430316559922,107.71328355679726,103.34065324035045,99.52219707170612,96.12457739577385,93.05906097808283,90.2633654563122,87.69194723756476,85.97462920860937,84.38004594626801,82.89099978763753,81.49372913556996,80.17704570155992,78.931727272982,77.75008008622211,76.62561685866416,75.55281557453331,74.52693583868509,73.54387703504031,72.60006734888405,71.69237591735566,70.81804254647065,69.97462093502537,69.15993240092376,68.37202785814821,67.60915633703175,66.86973873937634,70.60537602956866 -Offshore Wind - Class 14/Moderate,134.0016228328,139.016628793062,131.02999154987597,119.45506415029274,115.45532264746127,111.95268505849678,108.8261006221017,105.99531442184703,103.40419462869085,101.0118341100288,99.36757622260573,97.83868647247743,96.40894967614071,95.065397217864,93.79749071688971,92.59654774898294,91.45532815059417,90.36772977823658,89.3285606585029,88.33336557495598,87.3782921722414,86.45998622596157,85.57550876176859,84.72226976498536,83.8979746433525,83.10058060368293,82.32826081502098,81.57937474565067,80.85244343833473,85.52185198965176 -Offshore Wind - Class 14/Conservative,152.8453455831842,162.2958492067019,155.89960160698703,144.49468707441534,141.81158310385848,139.4709368661043,137.38602245869262,135.49983517395214,133.77282598766422,132.1763954026643,130.89716601855415,129.70544996101825,128.58880450399025,127.53729361532666,126.54285479922427,125.59885440772186,124.69976776628216,123.84094424076258,123.01843150261013,122.22884192539777,121.46924952998582,120.73710945207962,120.03019426562102,119.3465430935068,118.68442053962455,118.04228324968525,117.41875245938975,116.8125912866109,116.22268581565321,123.36097329118064 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,82.22779319752487,75.82052317395632,71.75708226758825,68.76834216784437,62.90147854688552,57.55881814331176,52.58172726490057,51.39287547455876,50.37505838141601,49.013883691940144,47.878737770499605,46.90486823465521,46.050871664510225,45.30384201139406,44.80376459916592,44.33409314978956,43.90789472103861,43.50498462817298,43.122862813673606,42.775590182238275,42.43678633572738,42.121025141197094,41.81885213998757,41.53690468623583,41.25845794454658,41.00592485354712,40.75516896382581,40.51325942436239,40.28713225824105 +Offshore Wind - Class 1/Moderate,90.54071210442237,88.48359420715096,86.39206872513464,84.5001495899666,82.96761955461233,81.68281475969397,76.72374224168902,71.91193062736899,67.22153054436991,62.155183014368184,57.304357058234864,56.4368179673022,55.67888933438444,55.00123753887593,54.55183102556518,54.128740671656146,53.73959131062508,53.360098544179664,53.02024619286009,52.68602609479439,52.37707960813356,52.081358821709195,51.80809820490792,51.535474563654965,51.28321417257612,51.04022215949066,50.80578913783252,50.57926185979906,50.37010341748184 +Offshore Wind - Class 1/Conservative,105.21056907075561,106.46650908568148,106.4877857363127,106.04840917091926,105.6415569975356,105.23508447288943,104.86919184397634,104.52059425972377,98.38943450304623,91.68955664263193,85.13302477569218,78.69379895021201,72.3638422071149,66.09572792690474,65.76724955634592,65.45700299859946,65.16286640073263,64.89658301763197,64.64298410355993,64.40077877391694,64.16889550890797,63.946395867407716,63.732428466649566,63.53958636037599,63.34063384047416,63.16151192530633,62.98844505109032,62.821032896075685,62.658848233239844 +Offshore Wind - Class 2/Advanced,84.38266580470031,77.79726725684749,73.63955346252078,70.56956467941446,64.55672137324368,59.099194579573975,54.00715679519252,52.78731631073299,51.734132772304626,50.34631832145192,49.18198449403083,48.17457329207658,47.31019645488957,46.53764269700602,46.02052896531542,45.54374100868923,45.10320455415248,44.695517975898234,44.308994798739775,43.941491018073926,43.59972841391453,43.27331144510443,42.96088321053573,42.669619474136105,42.38992871569051,42.12913618068822,41.86988778617825,41.627854749059466,41.394183226558255 +Offshore Wind - Class 2/Moderate,92.87459973932,90.75765181216003,88.6203470833567,86.67709580972632,85.08810432199616,83.79219737424286,78.69326951364401,73.78114255355383,68.99313547121398,63.81482922306965,58.858519192194024,57.96102481438751,57.17721161415759,56.48830349926693,56.023662692726596,55.58608189377554,55.183904610920294,54.80266397522121,54.45153756171355,54.117042413874124,53.797589611012384,53.491780796635325,53.1984161683903,52.92742389424631,52.66673805941117,52.41559275600826,52.18401439569745,51.94975765469478,51.72304700198421 +Offshore Wind - Class 2/Conservative,107.86036513241766,109.13503175815455,109.17280053513247,108.71697494361973,108.27162787153799,107.87368049933534,107.4944484314838,107.15658692390274,100.86614321978415,94.03094056829813,87.32245129659799,80.75377124432097,74.28019895097138,67.87073209050408,67.53117386084394,67.21030746436594,66.92061163261774,66.63093190926797,66.36888965665223,66.13296067633006,65.89316167102024,65.66301759171735,65.4559054334186,65.24255826011088,65.05075838333812,64.8656971347232,64.68686652003983,64.51385068860016,64.34624564030116 +Offshore Wind - Class 3/Advanced,86.3274005126468,79.59336811524875,75.34733335817785,72.19383937110666,66.02110779044796,60.40128174723836,55.14399343434879,53.89724792084369,52.820714618481155,51.40208983896624,50.20175111671124,49.181993966301356,48.2886790698678,47.49905991526717,46.97982022393908,46.4923494869584,46.04193842189372,45.6160597965717,45.22097710570115,44.84532646608233,44.49594310957237,44.16226475193265,43.842924989297636,43.54514965130037,43.25921484978185,42.99257892156887,42.72756081352056,42.4801215722819,42.24121120100128 +Offshore Wind - Class 3/Moderate,95.10119597284354,92.935411793574,90.75703707172599,88.77193923977168,87.1673033222637,85.82449321825803,80.56952009029249,75.50541762305967,70.568300403636,65.23256770695973,60.11106480660063,59.20698575098178,58.40629739781592,57.70251050915372,57.21591463422232,56.78087984494776,56.36998646880633,55.98052446367767,55.61019314243246,55.268565544878626,54.94227857181429,54.62994020431595,54.34155922700815,54.064671786725405,53.798347265773614,53.54174561059704,53.294149067093834,53.054871095199815,52.83418647856886 +Offshore Wind - Class 3/Conservative,110.58436391113064,111.90782801530548,111.95267158908132,111.48713636294265,111.03214478166363,110.62558580108444,110.2380638949433,109.89281416974615,103.39731481470422,96.32417380397024,89.42289165487381,82.64343907372992,75.94473239134382,69.32960406977084,68.98289199795056,68.67025034690607,68.35951864617807,68.07855111643663,67.81094675315353,67.55528573097206,67.31047106121311,67.09000055700403,66.86399215393178,66.66060337965287,66.45031634147533,66.26134782701959,66.07877440972341,65.90211291781884,65.73094474120708 +Offshore Wind - Class 4/Advanced,90.40673867952141,83.38909832791518,78.91907811373294,75.63542123688138,69.08243543757956,63.11162014736213,57.534733067798484,56.23069748077276,55.11578930514931,53.62060351375994,52.364903922835204,51.29803101551627,50.363415170829285,49.537253533724105,48.98423724185801,48.47433850183968,48.00310482174354,47.55758419456216,47.144223088363525,46.751255945249106,46.38568082932122,46.03659492935502,45.70250821968557,45.39091318551059,45.09175720910511,44.80402072406832,44.53543453517311,44.27652196141242,44.026523737738486 +Offshore Wind - Class 4/Moderate,99.76636340425307,97.53621551827034,95.26830866723485,93.17301992914581,91.49557648107853,90.09175861624138,84.51043431975805,79.1289176266208,73.88041124907754,68.20130814516482,62.77517841069993,61.817636397490325,60.993957407587956,60.24600974283029,59.750143515902245,59.28323355567969,58.853940880575635,58.447096568805044,58.06026095746583,57.70328475848569,57.36241683715112,57.03613727697184,56.73478955517995,56.44549054371806,56.1556887204774,55.88764884870432,55.64042265781691,55.39044039830906,55.15986639409777 +Offshore Wind - Class 4/Conservative,116.28334880384627,117.70766058839537,117.76657751618357,117.28036477919427,116.80476801348564,116.37978229467248,115.97468847189951,115.58856052342033,108.69172703781794,101.16624434258175,93.82065694791608,86.5839397514537,79.46938725015704,72.42361957960958,72.0616221815562,71.71962004547605,71.41067452709545,71.10197286616986,70.82259267289363,70.55572561610434,70.31528049733903,70.0699621217748,69.83402173405361,69.62164232389738,69.41708563978467,69.20491840642109,69.01425984505047,68.82981263410446,68.65113797473046 +Offshore Wind - Class 5/Advanced,96.59499123193771,89.10104502785242,84.34465049607466,80.81009644357945,73.78035065280928,67.35953763641506,61.361882165147215,59.96056187076295,58.76293334429101,57.16874142270191,55.83140687393227,54.68558500981498,53.68193048650573,52.80556962275926,52.21171004622835,51.67463975438057,51.16868180298122,50.690293755922816,50.24653603568262,49.834572706000415,49.44212908599901,49.067307928600165,48.708573815299715,48.374154670006156,48.0530279819968,47.75361638901337,47.46538842317387,47.17811193860597,46.909863544020006 +Offshore Wind - Class 5/Moderate,106.69270116896725,104.32235545604225,101.90741842958636,99.67580751302711,97.87200930510788,96.3626446273923,90.36647507854559,84.56553174606292,78.90815986152235,72.8206931370035,66.95800095582743,65.94483643409463,65.06147693168417,64.25907971637675,63.72725978313574,63.239858661682604,62.77945245523933,62.34301778596567,61.94110745300059,61.54523233983788,61.19258711227948,60.84251232936051,60.51945035742595,60.19654978753546,59.89819840740686,59.62329475955903,59.3458226543251,59.07766344826315,58.830519984744754 +Offshore Wind - Class 5/Conservative,124.51218754888284,126.05082233444237,126.1164919770919,125.59371030298982,125.11012359021339,124.65322168206069,124.21752499740305,123.80213538490086,116.36280315613499,108.24810803458989,100.3278657714126,92.54545412268307,84.85419147490035,77.27478853718557,76.88664401327839,76.51989760507364,76.18885545891885,75.87444988689731,75.57491712948126,75.28875191177407,75.01466399964647,74.75159051214436,74.51498651180059,74.28744518978183,74.05196391094324,73.84053981937888,73.6362351297953,73.43854387947147,73.24697227885065 +Offshore Wind - Class 6/Advanced,119.88769529358116,110.58012816533143,104.68812156272475,100.30853608399339,91.60506940040622,83.69418391779698,76.27012129952917,74.54631297719509,73.05283389618332,71.07637400079682,69.41625650680851,67.98775267969431,66.76078485380677,65.66830591991432,64.92442927700014,64.25845657307427,63.631095410869335,63.037905829589,62.49120393263245,61.971502007364094,61.47614561335368,61.018439786356865,60.580485821526025,60.16066118628074,59.77259000426402,59.38447432498659,59.02543478262036,58.67922078338695,58.344892821451886 +Offshore Wind - Class 6/Moderate,132.32895359927244,129.39849273139478,126.38881369605029,123.63003529385907,121.37089920582919,119.5332693178234,112.12248864655572,104.93856346770937,97.96904618561356,90.43639879238155,83.21333404675605,81.95881958355227,80.85289574158828,79.86952942036798,79.21924451699483,78.58579055516624,78.02877290875816,77.48024390012782,76.97925864360161,76.5019302227274,76.04596590801181,75.62987762696586,75.21086857356522,74.82822969787745,74.46022481956997,74.10568021067947,73.76360543234526,73.43308918010477,73.11329097424452 +Offshore Wind - Class 6/Conservative,154.28411647877715,156.20507022626725,156.2765952628781,155.6233632867727,155.02873323034336,154.4228457769135,153.88777751984867,153.42178069391468,144.2227848704965,134.20699968366176,124.44887352857545,114.83461498367822,105.36619286575385,96.01856825678034,95.53988242513444,95.08775315165411,94.65897037277786,94.27770972720111,93.91479404211746,93.54198562451623,93.21068931142753,92.89294483921283,92.58764268064445,92.29366130939636,92.03607399942649,91.76207023002335,91.49704222662949,91.26593216144157,91.01680987453283 +Offshore Wind - Class 7/Advanced,163.46188006162265,150.8369170353339,142.76599110357023,136.80098806347877,124.80681259965272,113.92459622527039,103.69541067136244,101.33805401692688,99.3109932036698,96.61934713326661,94.34920678966702,92.40988548609174,90.73573215509465,89.22190815172218,88.23465458006869,87.30787259333925,86.46322544843143,85.66490336765449,84.9079725536947,84.21624731958975,83.52957422645343,82.90075930716463,82.29906837626488,81.74925487721687,81.1948026022254,80.68796377606775,80.2000367342503,79.72958346865133,79.27537074053367 +Offshore Wind - Class 7/Moderate,180.6617493347719,176.6842161682088,172.59026879158586,168.85129232478394,165.7738866839355,163.2669882279096,153.06382016431294,143.18113115909264,133.5624179396332,123.17038788302324,113.22187631997926,111.49957354653377,109.98932823710237,108.65511678848274,107.76293915789215,106.92295122709562,106.12897081371135,105.413055298138,104.69603770164727,104.04849988047714,103.43001407774304,102.87418598141187,102.3059047515806,101.7954684352512,101.26922933305674,100.79700864657154,100.34165419337207,99.86695267389237,99.44194289515985 +Offshore Wind - Class 7/Conservative,211.01446057511436,213.69073394978926,213.8090931556099,212.92448679496127,212.05843717941528,211.31689775236154,210.5323933032967,209.86081257792046,197.17755794948147,183.43567606748866,169.9372356312198,156.63949176188697,143.55727789423077,130.65285877045693,130.01562679912536,129.41441934386046,128.8448967576855,128.30354610330502,127.787477884486,127.29408095723609,126.82127828195263,126.41359087744783,125.97632132471558,125.60076826546678,125.23927194450869,124.84490655372161,124.50853124786423,124.183249337647,123.86832945908374 +Offshore Wind - Class 8/Advanced,183.20508985385723,131.07731737252405,117.61085380502738,109.7058081728857,99.92941704175912,91.59186758740752,84.14929145109376,81.62316896996165,79.49406924416465,71.60518133240926,67.05008021920094,63.884355488374524,61.49393965058081,59.5858699832229,55.69295092489356,53.090837134371185,51.159854455146174,49.62872517224789,48.37350681464589,47.307371674707376,46.39113743030717,45.58327504098316,44.86150000317473,44.218059908248556,43.632106996217495,43.094406003976076,42.60594565417351,42.144475734591374,41.72170419385769 +Offshore Wind - Class 8/Moderate,193.3201794204741,162.9088322687046,152.49764641070345,145.79948297796486,141.0334163028326,137.39552290904467,129.72263139097876,122.59315533657745,115.82687381182741,103.11034688555459,93.70106973579541,90.3542200600494,87.79329246955106,85.72134916070104,81.42106233048274,78.48422087391872,76.27947521132516,74.51320708439128,73.05704166638307,71.79717631148458,70.71057070848642,69.76117862196986,68.89538919484959,68.12353754274748,67.41779519562988,66.76779781899128,66.16539068575783,65.60405053230001,65.09173093683037 +Offshore Wind - Class 8/Conservative,211.17033424512596,202.37950870899843,197.18096599359575,192.99756377214527,189.83307280948557,187.33649608330694,185.2507148119012,183.45842091829132,174.842369079658,160.85173222585493,149.56528709004954,139.52382673702283,130.14615638630485,121.22535452462685,117.19993789665259,114.42742299045298,112.28538736546481,110.5737477567562,109.13776087999851,107.90089164926532,106.81442413459,105.84541238898146,104.99308031371322,104.19529914861889,103.48401934418948,102.82689270454405,102.21621286289059,101.64573730570216,101.11036867902548 +Offshore Wind - Class 9/Advanced,192.94018609115713,137.96517827918805,123.78000439400621,115.45234700212843,105.11514363445143,96.31689437030174,88.46101824880407,85.80022702812603,83.55759228186464,75.23902409573128,70.42269416962363,67.08630210899004,64.56719139102397,62.55649325713471,58.45110857792348,55.70723997144906,53.671210216317334,52.05700381941664,50.72389973213255,49.60988377684907,48.6346614993043,47.783352091286865,47.031813450435486,46.344764122078246,45.72735076453037,45.16082236454676,44.64612274078229,44.160020350661895,43.714593210026074 +Offshore Wind - Class 9/Moderate,203.63246885325043,171.5779788298189,160.60733520806045,153.51574246074097,148.52592155178783,144.66208888815757,136.59053856879535,129.03400165629535,121.88873216748893,108.46801432838554,98.51434448640154,95.00679666519537,92.30747975427857,90.12368907605553,85.58830370625394,82.49127150753175,80.16632905307183,78.3039320745728,76.75287328109887,75.4403194244123,74.29477197386602,73.27885417027433,72.36640861298723,71.55287684065263,70.80909096787703,70.12407927251151,69.48925965782738,68.89775800248475,68.35780268930826 +Offshore Wind - Class 9/Conservative,222.50119992626432,213.24277236522607,207.76485132297236,203.35464577633505,200.0189412875135,197.38720056322046,195.1887122242417,193.29974359558864,184.19625431494586,169.42635216957575,157.50791554917913,146.90176671431212,136.99560269567684,127.57091811910526,123.32618563601538,120.37699316205104,118.14430749930355,116.33965434006929,114.80129031349402,113.4976640284035,112.37649166075919,111.35507308229366,110.43305564070725,109.61568098430165,108.865850254758,108.1502580425915,107.50668226555409,106.9055064926603,106.34137026678978 +Offshore Wind - Class 10/Advanced,197.41743082460818,141.10234190799713,126.57456736612643,118.02109088826995,107.44514152511915,98.42125071138153,90.36257776334622,87.62010244639293,85.32390189569811,76.8017038854947,71.86804728294675,68.45069762921322,65.87059743177286,63.811335299917495,59.60488712562015,56.79370051033503,54.70782185109147,53.05419910354482,51.69865426678933,50.54750138602613,49.5486562695975,48.676725335135046,47.906960991779066,47.20332078644857,46.571014860222355,45.990841176686686,45.46371867666687,44.965955903201994,44.5098129725973 +Offshore Wind - Class 10/Moderate,208.3968226366021,175.5638994867268,164.32784718897332,157.0637591547544,151.92062573052226,147.9950809017629,139.6851675190997,131.96131306362304,124.6035710173781,110.86704795082328,100.65738967731946,97.06398693467362,94.27940624807027,92.06178285140727,87.39645016338778,84.24092728859011,81.84202817955939,79.93428888133539,78.36146969446489,77.00109984135179,75.82772769029141,74.78724063388479,73.8677165959382,73.0342913559199,72.25773464075162,71.55618153055714,70.92036899204068,70.31449010794873,69.74728533858786 +Offshore Wind - Class 10/Conservative,227.77221812985644,218.29721660619018,212.6881200697743,208.17025644977517,204.75319039438227,202.05726393751002,199.80522974990515,197.8702812557053,188.52623374085792,173.37731952476256,161.14979091296993,150.26663534894584,140.10059534359723,130.427790921759,126.07909013809721,123.05774920611937,120.77048024221935,118.92174602239398,117.34598087759998,116.010590411383,114.86201903038666,113.81579946782854,112.87135854012615,112.03408790136083,111.26601036436935,110.53310411778747,109.87392382051877,109.25814184671577,108.68031909619522 +Offshore Wind - Class 11/Advanced,204.28355470457876,145.9533800845934,130.93069129150211,122.06761218032432,111.108511805682,101.75813958170914,93.40824174256834,90.58544482646141,88.20632899540604,79.3802336353244,74.27053837977967,70.74510748575734,68.0723398609581,65.92624605823028,61.58270506589311,58.671208419859724,56.499930150489796,54.787637331267376,53.383998771008855,52.19200180611495,51.16759160674038,50.26452266881063,49.45778367850844,48.73854814512075,48.08367911576881,47.48280722372012,46.93685882895569,46.42131804535022,45.94892488578471 +Offshore Wind - Class 11/Moderate,215.66331756579058,181.6602243037126,170.0210175348263,162.4955853028263,157.2005641365563,153.13269182063377,144.52024686634672,136.48680019232538,128.88997119502682,114.65923012145811,104.08113114772341,100.33853151822932,97.47504788754667,95.17811434138434,90.3470429960058,87.0794101605978,84.59520022036858,82.61959283842886,80.99083591293237,79.59826493954068,78.38286046489019,77.30504633746821,76.33705225557132,75.47395524479178,74.6848819461274,73.95816725613906,73.2847090489253,72.6572210736731,72.08442347524985 +Offshore Wind - Class 11/Conservative,235.74525246641963,225.93803878661774,220.13045073159844,215.4515438920785,211.91239987418433,209.1201754780414,206.78754947749673,204.78327035953174,195.09998535247078,179.40532062628705,166.7358775722116,155.45886901226692,144.92458512926544,134.90126483206683,130.39845840274194,127.29718021141512,124.90157053128402,122.98723247559943,121.38128115638162,119.99812242168248,118.78323235162198,117.69975913222335,116.74654277924137,115.85464900457669,115.05927287701577,114.3245176699123,113.61756507313568,112.97986622739536,112.38146109112769 +Offshore Wind - Class 12/Advanced,217.12668349948862,155.15833715496734,139.17783144842508,129.78473431749106,118.11934375913816,108.19316179209427,99.31074635142055,96.3217289660713,93.78551009752209,84.39782417945285,78.9774255703225,75.22541392781902,72.38047491145723,70.1096777197964,65.49191129584575,62.39598858085606,60.09862821978648,58.276981390735436,56.783657928299284,55.526278282936815,54.42533422314001,53.464350088778886,52.616047206615015,51.85053326774854,51.15341107878453,50.51371588559402,49.93259503597653,49.383638381271744,48.88070852694523 +Offshore Wind - Class 12/Moderate,229.21385260097668,193.0414216034861,180.7280518885942,172.7485164396261,167.0699912875282,162.73574962016176,153.6109756868819,145.09988031466895,137.02195385033406,121.89271310325452,110.64754514548497,106.68732256720295,103.6391874924934,101.19421473713042,96.07784432912575,92.58347286439596,89.96016609045003,87.85848186298126,86.10788583945053,84.62663067365196,83.33367304628648,82.20402648796319,81.17373581829257,80.25531835226403,79.41557482331108,78.64211425930763,77.92528734788122,77.27327670336808,76.64775495017396 +Offshore Wind - Class 12/Conservative,250.54414981975376,240.11466901681902,233.93803526335657,228.96147992888106,225.19618159384368,222.22559106307855,219.74341912986083,217.65821401383894,207.323024900298,190.64371427457496,177.21934286443548,165.23503658347957,154.0405946628847,143.42166529588945,138.6340016585089,135.30693766847645,132.78833258236563,130.723822841664,129.01597652258206,127.54484131948074,126.27991555730328,125.1269735914868,124.08606286533256,123.16369893067792,122.31748492515531,121.53572231991977,120.78295568051726,120.10432214672042,119.46748101415466 +Offshore Wind - Class 13/Advanced,302.6898062079999,215.8382090500189,193.4259331605025,180.23944363049023,163.86809392464704,149.88391347271144,137.3661593876417,133.14853581863161,129.61543378862604,116.48132745040316,108.85523112298453,103.58980869118015,99.60809758962577,96.44153307337321,89.9600749754856,85.61519042270469,82.39558746851277,79.84363768705813,77.756223815581,75.9843183249046,74.44749933397088,73.09211824289613,71.89873903750865,70.82166600604553,69.85814134249514,68.9576743169166,68.1428365251204,67.38666388532637,66.68143877811352 +Offshore Wind - Class 13/Moderate,319.7992751755466,269.17627081710935,251.84745759235736,240.69185479565297,232.75106608288996,226.68496372598037,213.80305464959176,201.75195796179642,190.37637662806992,169.09223813062374,153.27410962047767,147.69070045940933,143.4354450550789,139.96605741699815,132.80895729447658,127.9260321051624,124.23793292607934,121.2822617078699,118.85115921238372,116.77237562321164,114.95788630344292,113.34869511419737,111.9328695395901,110.62067131415489,109.44833134528214,108.36894108732979,107.36889163309684,106.43728874023006,105.59314082261604 +Offshore Wind - Class 13/Conservative,349.99245494655617,335.41148944107476,326.7654095933207,319.7843170173645,314.58939329239195,310.4375068790457,306.9701561987095,303.9919116936294,289.3996716607543,265.8910498468873,246.97726499545257,230.0296712217655,214.25405196428778,199.19351249639868,192.4912386151395,187.83616189758519,184.32468998173746,181.43896203081354,179.06323062222714,176.9700390716734,175.17670846332936,173.57883544446727,172.13774830946966,170.82506691372492,169.66626053324217,168.55099041149177,167.5133634851272,166.58888632905968,165.67702253598748 +Offshore Wind - Class 14/Advanced,427.65989200180604,304.58697325544705,272.9392159595295,254.26550044474217,231.09187143728553,211.24801574582082,193.47810584933367,187.54370816398944,182.49593935841702,163.9031536620753,153.1345349490479,145.6429181176591,140.04072845245614,135.5213718091179,126.34936215209574,120.20272815656313,115.6200351379133,112.02134212604955,109.05211030086161,106.56530104986062,104.37635067603762,102.47840159643187,100.78368637079184,99.28628181265118,97.89234589151982,96.6443572939712,95.46191732056941,94.39394398635366,93.39806352675856 +Offshore Wind - Class 14/Moderate,451.973512833027,380.2173387778255,355.77922225055386,339.8988257391887,328.6602694754109,320.1558376349978,301.7878309392784,284.7318303023643,268.57644585351574,238.37825053459008,215.96065708468083,208.0879103069599,202.05593218051595,197.13734499432547,186.99184046892773,180.06777872069043,174.8971164757232,170.70181344989842,167.26327726390707,164.32358535895554,161.7581526905122,159.48331984390862,157.44042540787618,155.640358115931,153.94306387103146,152.43072559512737,151.03038996134117,149.67533449688574,148.4564715167879 +Offshore Wind - Class 14/Conservative,494.8799034042175,474.2403254634962,462.0195021669409,452.1460216459112,444.67586123407847,438.84675824046855,433.98550580648526,429.65835279714,408.98658781081787,375.6636106500271,348.7753166845753,324.79635752741154,302.38232787036736,281.08564429288754,271.525526636344,264.9641027039318,259.9484052017173,255.89120863597702,252.48518055435736,249.54956758599758,247.05848310798348,244.7548368075098,242.76153382615757,240.86245130122225,239.20182987011384,237.66887835988874,236.16021004859903,234.83181352010217,233.58609590695542 diff --git a/tests/data/Offshore_Wind/Market/TechLife/df_occ.csv b/tests/data/Offshore_Wind/Market/TechLife/df_occ.csv index eab872c..168f351 100644 --- a/tests/data/Offshore_Wind/Market/TechLife/df_occ.csv +++ b/tests/data/Offshore_Wind/Market/TechLife/df_occ.csv @@ -1,43 +1,43 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,2079.596380358878,2256.2228937843156,2076.4352530947754,1825.8814066641703,1775.3977475188442,1732.7144218920541,1695.7404434498042,1663.1270831333466,1633.953438209633,1607.5626662409682,1583.4697790643067,1561.3064713221158,1540.7864534375171,1521.6827738241363,1503.8124749952672,1487.0259095588276,1471.19911467881,1456.228251016055,1442.0254697550963,1428.51578905202,1415.634697786431,1403.3262924091612,1391.54181060977,1380.2384645149252,1369.378502867579,1358.9284502933126,1348.85848498298,1339.1419256278302,1329.7548053695991,1320.6755156358993 -Offshore Wind - Class 1/Moderate,2242.1808310590573,2450.208271298759,2267.6180160040535,2003.2953274173758,1955.7624042911366,1915.573890420738,1880.7610162210399,1850.053884942225,1822.585419998367,1797.7371709517286,1775.052496872128,1754.1846196031668,1734.8639830017294,1716.876900649455,1700.051108802031,1684.2457068570789,1669.3439775232164,1655.248150801016,1641.8755125793584,1629.1554636528172,1617.0272635327196,1605.4382761948532,1594.3425894531194,1583.6999163566852,1573.474712184158,1563.6354581743042,1554.1540755827207,1545.005442605259,1536.1669932304462,1527.6183818924592 -Offshore Wind - Class 1/Conservative,2555.4886399508787,2838.292481178187,2659.4267083665163,2373.289939801151,2337.036434770943,2306.384533016707,2279.832647988241,2256.4122255723246,2235.4619438198324,2216.510108701009,2199.208438789624,2183.292445331135,2168.556537035388,2154.8377346212146,2142.0046520069227,2129.949823874556,2118.584229591006,2107.8332996803615,2097.633947838514,2087.93232783677,2078.6821127196904,2069.843156831525,2061.380442808305,2053.2632436701047,2045.4644493498163,2037.9600203923883,2030.7285410540692,2023.7508508584317,2017.0097386398957,2010.4896867735313 -Offshore Wind - Class 2/Advanced,2085.9661834494505,2263.1337038326424,2082.795373653484,1831.4740808662582,1780.8357902880807,1738.021725647672,1700.9344959205205,1668.2212408911753,1638.958237101793,1612.486630206487,1588.3199465236153,1566.088752576444,1545.5058818832067,1526.3436877048882,1508.4186521560553,1491.5806694747087,1475.7053971267103,1460.6886777130376,1446.442393337328,1432.8913324863017,1419.9707864420218,1407.6246804227656,1395.8041027591503,1384.4661345186003,1373.5729088119788,1363.0908477298053,1352.9900381187415,1343.2437169451953,1333.8278439404228,1324.7207443449865 -Offshore Wind - Class 2/Moderate,2249.0486302734594,2457.7132585003483,2274.563729308328,2009.4314204056266,1961.7529039500794,1921.441292673725,1886.5217866507737,1855.7205994380429,1828.1679985942837,1803.2436393682533,1780.4894821387368,1759.5576865679468,1740.1778708623824,1722.135694082247,1705.2583648394307,1689.404550953052,1674.4571776267,1660.3181753914691,1646.9045767829411,1634.1455663503452,1621.9802175569102,1610.3557331542966,1599.226060327394,1588.5507887264512,1578.294264756604,1568.4248731146631,1558.9144490510396,1549.7377938135062,1540.8722722709042,1532.2974765389476 -Offshore Wind - Class 2/Conservative,2563.316100890137,2846.9861701984746,2667.5725315782206,2380.5593261763865,2344.1947766711223,2313.4489881509876,2286.8157747066275,2263.3236155438613,2242.309163084632,2223.299278500512,2205.944613579367,2189.979869437679,2175.198825059233,2161.4380019573714,2148.5656116148725,2136.473859547545,2125.0734524521067,2114.2895924463637,2104.058999992877,2094.3276639319724,2085.0491154087576,2076.1830858013527,2067.6944504876124,2059.5523883708815,2051.729706345924,2044.202291324846,2036.948661967478,2029.94959910886,2023.1878388656164,2016.647816082337 -Offshore Wind - Class 3/Advanced,2194.465177125324,2380.847850575781,2191.1294415147736,1926.7359773888725,1873.4637977223715,1828.422811588453,1789.4065347197186,1754.9917395222215,1724.2066561860695,1696.3581608580018,1670.9344765195685,1647.546954061121,1625.8934903856502,1605.73459798592,1586.877213516916,1569.1634236480159,1552.4624183194192,1536.664622511688,1521.677334983267,1507.4214321855004,1493.8288396551989,1480.8405659490775,1468.4051553167662,1456.4774564496176,1445.0176328583182,1433.9903601192693,1423.3641691828475,1413.1109049688237,1403.2052767831171,1393.6244824800433 -Offshore Wind - Class 3/Moderate,2366.030159048413,2585.5482240941715,2392.872394923174,2113.9495514781843,2063.7910949850516,2021.38272428295,1984.6469226300842,1952.243649130855,1923.257933269019,1897.037163815682,1873.099476775887,1851.078939319788,1830.6911060737855,1811.7104874148226,1793.9553044209192,1777.2768736897208,1761.5520309216902,1746.6776056837878,1732.566315059855,1719.1436602195886,1706.3455456065171,1694.116427787652,1682.4078585667226,1671.1773256987901,1660.3873211106234,1650.0045850674933,1639.999487864621,1630.3455200673334,1621.018869205658,1611.9980659040318 -Offshore Wind - Class 3/Conservative,2696.6438698762267,2995.0686927851357,2806.323071989679,2504.381223829941,2466.125216515771,2433.7802232047475,2405.7617155595535,2381.0476403136513,2358.9401466716045,2338.9414860643465,2320.684139357434,2303.8890084686313,2288.339146046411,2273.862570469485,2260.320638401217,2247.5999485584393,2235.606563155315,2224.261793788794,2213.4990695132683,2203.2615698442914,2193.5004089060103,2184.1732235531595,2175.243062199098,2166.6775006253188,2158.4479313102947,2150.528986953196,2142.8980688880742,2135.5349582884814,2128.4214933111484,2121.5412991980397 -Offshore Wind - Class 4/Advanced,2291.4389375094934,2486.0578905342845,2287.955795219095,2011.878742442736,1956.2524568009064,1909.221102424946,1868.480690161588,1832.5450997662722,1800.399618768783,1771.3204940640665,1744.7733331269533,1720.3523123826792,1697.741978750993,1676.692261734149,1657.001566487635,1638.505001465979,1621.0659760923195,1604.5700732099235,1588.9204950948306,1574.0346217163587,1559.8413703901135,1546.2791428316773,1533.2942094530008,1520.8394237020257,1508.8731887087263,1497.3586190576852,1486.2628550770403,1475.5564975091502,1465.2131380601963,1455.2089669540997 -Offshore Wind - Class 4/Moderate,2470.585402894133,2699.8040056661853,2498.6138013824666,2207.3653137359415,2154.9903471829066,2110.7079439276267,2072.348781437624,2038.5136021999344,2008.247003007687,1980.8675336394178,1955.872036454652,1932.8784079943953,1911.5896331993722,1891.7702580247153,1873.2304707093695,1855.8150175081084,1839.3952914716804,1823.8635630494266,1809.128692279433,1795.1128882164003,1781.7492229111633,1768.9796984577165,1756.7537257263978,1745.0269138494962,1733.7600972661407,1722.9185464887084,1712.4713224711181,1702.390744322621,1692.651947296461,1683.232513282002 -Offshore Wind - Class 4/Conservative,2815.8089854609625,3127.4212481028485,2930.334928719248,2615.0502229290446,2575.1036766511174,2541.329353012292,2512.0727031194883,2486.266509012009,2463.182081758308,2442.2996772019787,2423.2355354803803,2405.6982251232457,2389.461211841555,2374.3449141192,2360.2045619487512,2346.9217428265506,2334.398367841273,2322.552271336991,2311.3139405875713,2300.624044202447,2290.431536031242,2280.692180894657,2271.3673943096433,2262.4233192263905,2253.8300839525086,2245.561200202165,2237.5930706708177,2229.904583058908,2222.476772948463,2215.292541978321 -Offshore Wind - Class 5/Advanced,2331.874978186557,2529.9282884495974,2328.3303703772517,2047.3815041943344,1990.7736053346675,1942.9123088085962,1901.4529679538998,1864.8832375991058,1832.1704990780054,1802.578227524745,1775.562600218338,1750.710632189357,1727.7013036922672,1706.2801313424443,1686.2419628375708,1667.4189968617552,1649.672232482777,1632.8852334733847,1616.9594939616766,1601.8109359567056,1587.3672224084157,1573.5656680338698,1560.3515951020095,1547.6770250857821,1535.499627073028,1523.7818647472154,1512.4902985759381,1501.5950105054578,1491.0691262261153,1480.8884158009187 -Offshore Wind - Class 5/Moderate,2514.1827644525283,2747.4462896503587,2542.7057680742714,2246.317743213455,2193.018538076825,2147.9547022334896,2108.918632046147,2074.486377904311,2043.6856770102643,2015.8230538825956,1990.386471873634,1966.9870847084376,1945.322636030299,1925.153516837751,1906.2865658429566,1888.5637896043986,1871.854311701121,1856.048501525264,1841.053610807074,1826.7904758577859,1813.1909876794048,1800.1961249017402,1787.7544056704435,1775.8206557711908,1764.355018505247,1753.3221515286075,1742.6905698271084,1732.4321040371874,1722.5214506345606,1712.9357959058032 -Offshore Wind - Class 5/Conservative,2865.4983595966273,3182.6095102609693,2982.0452930826546,2661.1968932399946,2620.545427383474,2586.175102733168,2556.4021732809247,2530.1405883281705,2506.6488000821428,2485.3978926841055,2465.997334225622,2448.1505504701963,2431.627009575316,2416.2439610268398,2401.8540801230733,2388.3368647856655,2375.592495170319,2363.5373556789996,2352.100706924292,2341.222170520013,2330.849799526254,2320.9385781644673,2311.449241067771,2302.34733372551,2293.602457312345,2285.187656115016,2277.0789164174653,2269.2547533604316,2261.695867868989,2254.3848598545246 -Offshore Wind - Class 6/Advanced,2353.4625980094866,2553.3494111861155,2349.8851755568035,2066.3353906412895,2009.2034371856475,1960.8990588120064,1919.0559030028837,1882.1476238651098,1849.132043137988,1819.2658174860023,1792.0000896823458,1766.9180514983696,1743.6957113087049,1722.0762298174507,1701.852555499582,1682.8553335978584,1664.9442763618085,1648.0018696414656,1631.9286956346866,1616.6398979881671,1602.0624699827006,1588.1331460186223,1574.7967421790445,1562.0048357697906,1549.714703995068,1537.8884630412708,1526.4923638054033,1515.4962112636597,1504.872882314149,1494.5979227082535 -Offshore Wind - Class 6/Moderate,2537.4581210613,2772.8811120742503,2566.245179902193,2267.113306395708,2213.320677302769,2167.839657448692,2128.442206033596,2093.69119105809,2062.6053488818557,2034.4847840887992,2008.812719788917,1985.1967099149829,1963.33169993484,1942.9758626371772,1923.9342485197437,1906.0474014972785,1889.1832335442382,1873.2310991339082,1858.097391368004,1843.7022136901608,1829.976826574947,1816.8616622545667,1804.3047622750648,1792.260534216264,1780.6887524011308,1769.5537472995593,1758.8237424209879,1748.4703076205021,1738.467905123325,1728.7935100152702 -Offshore Wind - Class 6/Conservative,2892.026063598283,3212.0729097978447,3009.651944675909,2685.833251253451,2644.8054494448043,2610.1169372807244,2580.068381267005,2553.5636764569635,2529.854410087812,2508.406769797105,2488.8266082791647,2470.8146057249705,2454.138096115085,2438.6126370999723,2424.089540101366,2410.447187478084,2397.5848352913245,2385.4180938613567,2373.8755689221734,2362.8963231272446,2352.4279286314663,2342.4249529171775,2332.847767113526,2323.66159774298,2314.8357645593314,2306.343062303484,2298.159254949446,2290.262658739225,2282.6337959343327,2275.255105362693 -Offshore Wind - Class 7/Advanced,2568.4424310103254,2786.588142268498,2564.538224659695,2255.0872482571704,2192.736508735715,2140.019709614551,2094.354341098211,2054.0746314171606,2018.0432033011127,1985.448811835717,1955.6924637796571,1928.3192770621658,1902.9756646584938,1879.3813259825595,1857.3102961421534,1836.5777504688233,1817.030586461104,1798.5405554995887,1780.9991583450558,1764.3137873399403,1748.4047668796595,1733.2030522932935,1718.6484188235997,1704.6880205479574,1691.2752321061082,1678.3687091425502,1665.9316197024366,1653.9310105616905,1642.337281026502,1631.123743045903 -Offshore Wind - Class 7/Moderate,2769.2452433949015,3026.1732268115234,2800.6618902765963,2474.2054609152437,2415.499080301946,2365.863542733754,2322.8672843807276,2284.9418967160777,2251.016481408157,2220.32721026378,2192.3101007948594,2166.536858482586,2142.6745632266675,2120.4592978222886,2099.678304873641,2080.1575625901874,2061.752917208991,2044.343616156438,2027.8275019010703,2012.1173796407988,1997.1382307566932,1982.825046192542,1969.1211212877727,1955.976698928499,1943.3478789754993,1931.1957336231226,1919.4855837195807,1908.1864021346435,1897.2703183152018,1886.7122041089667 -Offshore Wind - Class 7/Conservative,3156.201615277871,3505.4835203250295,3284.5721720057627,2931.1738758764727,2886.3983408390613,2848.5411653792958,2815.7477883689694,2786.8219798547016,2760.946962422022,2737.5401619849595,2716.1714273846105,2696.5140970889065,2678.314251924845,2661.370601437663,2645.5208749145186,2630.632345406517,2616.5950664002507,2603.3169395405803,2590.7200489675715,2578.7378909404856,2567.3132485305096,2556.396539132759,2545.9445139301597,2535.919223020624,2526.2871836344557,2517.018705415892,2508.087338470394,2499.469418311374,2491.143687983212,2483.0909821677365 -Offshore Wind - Class 8/Advanced,3169.8144371404896,3445.971391385205,3176.3670674768373,2796.755737261826,2722.5253204613778,2659.764397316226,2605.398412817396,2557.444215943813,2514.54772510028,2475.743128997603,2440.317308299832,2407.728712321805,2377.5563851546794,2349.4666205827148,2323.1904006558493,2298.507686088591,2275.236203782267,2253.22326992678,2232.3397129387336,2212.475280637115,2193.535116836056,2175.437021793589,2158.1092961382847,2141.4890252216173,2125.520700160258,2110.155099264702,2095.3483729931327,2081.061289548512,2067.258608421169,2053.9085566896874 -Offshore Wind - Class 8/Moderate,3409.3244812630764,3732.169825533254,3458.712139892305,3058.9597102137946,2989.2448825053375,2930.30183553781,2879.2430458138424,2834.206001472215,2793.9189924891775,2757.4749598648305,2724.2041647807205,2693.598000194899,2665.261117813193,2638.8801114560556,2614.202328089226,2591.0211138700015,2569.1652837475986,2548.491441982458,2528.878274764561,2510.222236780071,2492.4342421402134,2475.4370914825704,2459.1634470561035,2443.5542214398956,2428.557282470282,2414.126402714477,2400.2204000885763,2386.802429346533,2373.839393731438,2361.3014531341064 -Offshore Wind - Class 8/Conservative,3850.421063200648,4277.525006201206,4008.6604595785293,3577.860268410501,3523.6267083640123,3477.77288670064,3438.0524996694044,3403.016635292999,3371.675986644879,3343.324921360256,3317.442426598391,3293.6328394643688,3271.5886049350183,3251.065913573865,3231.868217903783,3213.8347547994013,3196.8323535273776,3180.749461614481,3165.491704879257,3150.9785318640047,3137.140639594635,3123.9179720343636,3111.2581448327696,3099.1151918547316,3087.448557698747,3076.2222804563644,3065.404323169397,3054.9660226548513,3044.8816318082436,3035.1279369832587 -Offshore Wind - Class 9/Advanced,3181.8384005101443,3459.042892763145,3188.415886745379,2807.3645880969702,2732.8525952515447,2669.8536029525326,2615.2813935723625,2567.1452934618346,2524.0860846280793,2485.1342921984988,2449.574091782654,2416.861878447182,2386.575099483641,2358.3787828383697,2332.0028901034716,2307.2265473249386,2283.8667899929446,2261.7703551264094,2240.807581159189,2220.867797693932,2201.8557887296074,2183.6890427183953,2166.295588313762,2149.6122722149053,2133.583374978291,2118.159488203235,2103.2965960147503,2088.9553177989833,2075.1002793694797,2061.6995872815405 -Offshore Wind - Class 9/Moderate,3422.256971000537,3746.326954968258,3471.8319703747993,3070.563171625889,3000.5838967230266,2941.417262838445,2890.16479331728,2844.956911287144,2804.5170827842603,2767.934808088648,2734.537807881398,2703.81554583651,2675.3711739968167,2648.8900973483787,2624.1187044756516,2600.849557642022,2578.910822445516,2558.158559207755,2538.470993942632,2519.7441885609346,2501.8887192470193,2484.8270938004102,2468.491719039769,2452.823283409612,2437.769456994881,2423.283837009634,2409.3250851551875,2395.8562164215123,2382.84400850675,2370.25850811011 -Offshore Wind - Class 9/Conservative,3865.026751558682,4293.750815316311,4023.8663927595385,3591.4320599655675,3536.992777359498,3490.9650197503556,3451.0939625495685,3415.925197664871,3384.46566546101,3356.0070569188147,3330.026382854942,3306.1264795181187,3283.998625245799,3263.3980857663832,3244.1275680450117,3226.025699138305,3208.9588031603143,3192.814904489113,3177.499270956453,3162.9310455511713,3149.040662414258,3135.767837700138,3123.0599883503846,3110.8709738678954,3099.160085013562,3087.8912234656877,3077.0322307412416,3066.554334930026,3056.4316912618265,3046.640998034689 -Offshore Wind - Class 10/Advanced,3269.373400535,3554.2040171167423,3276.1318388442533,2884.5975045296364,2808.03562527435,2743.3034787109436,2687.2299428181877,2637.769578872106,2593.52577567123,2553.5023872892134,2516.963896415944,2483.351743097765,2452.231749852537,2423.259729268986,2396.1582139597813,2370.700253546177,2346.6978500137006,2323.993523990191,2302.454046812824,2281.965703450293,2262.4306584308074,2243.764130245778,2225.8921675575375,2208.7498796658665,2192.280014239359,2176.431803611457,2161.1600209941307,2146.424202380343,2132.18800041058,2118.418644225161 -Offshore Wind - Class 10/Moderate,3516.406084291006,3849.3915009375587,3567.344932806935,3155.0368982807368,3083.132435778976,3022.338078972411,2969.6756117216028,2923.224023551647,2881.6716619960357,2844.0829787361554,2809.7671994942743,2778.199742668774,2748.9728426877095,2721.763249768707,2696.3103754369017,2672.4010751723713,2649.858787266946,2628.5356121429177,2608.306425711334,2589.0644304603807,2570.7177424514534,2553.1867376096957,2536.401963209573,2520.3024759857667,2504.834506384072,2489.9503750396175,2475.607606403008,2461.7681979760696,2448.3980134840053,2435.466275586003 -Offshore Wind - Class 10/Conservative,3971.356826882279,4411.875443413444,4134.566277685734,3690.2353195553537,3634.298367361944,3587.004348159248,3546.0364052735995,3509.9001186459495,3477.5751087510134,3448.3335804040125,3421.6381565576044,3397.080747157982,3374.3441373549076,3353.1768600350183,3333.3761944692596,3314.776328211416,3297.2399078416092,3280.651877196151,3264.9148979466736,3249.9458886389125,3235.6733695996727,3222.0353985250417,3208.977945753264,3196.453601424087,3184.420536353642,3172.8416591256146,3161.683926550568,3150.9177751793122,3140.516649230678,3130.456605953663 -Offshore Wind - Class 11/Advanced,3388.831620598764,3684.0695398370185,3395.8370025611043,2989.996564617143,2910.6372239831485,2843.5398575252793,2785.41747496688,2734.149900183475,2688.289491801201,2646.803706148731,2608.9301511672065,2574.0898579225077,2541.832784709338,2511.8021680015277,2483.710402150938,2457.3222443371333,2432.442827367534,2408.9089177993387,2386.582418985259,2365.345460909664,2345.0966333327888,2325.748056951188,2307.2230783512646,2289.4544358195803,2272.3827851065657,2255.95550356786,2240.1257118933954,2224.8514675792894,2210.095095185586,2195.822626452342 -Offshore Wind - Class 11/Moderate,3644.890524698472,3990.0427514051044,3697.6906057597002,3270.3174263606556,3195.7856778157357,3132.769982310799,3078.1833039555277,3030.0344413044704,2986.963815989184,2948.00169609584,2912.4320674442633,2879.7111809726734,2849.4163719393273,2821.21257947792,2794.8296935840563,2770.0467817424255,2746.680830932999,2724.5785375393943,2703.610205617712,2683.665135428063,2664.6480857243682,2646.4765230821513,2629.0784570727915,2612.390717651368,2596.357570601201,2580.9295944217347,2566.0627615678554,2551.71768098455,2537.8589691064476,2524.4547240327965 -Offshore Wind - Class 11/Conservative,4116.464515621596,4573.079051275108,4285.637405929199,3825.0712311763323,3767.0904228899717,3718.068347983179,3675.603495158766,3638.1468403897625,3604.640720944917,3574.3307490461016,3546.6599126585566,3521.205210702576,3497.6378377517635,3475.697138444708,3455.1729849273506,3435.8935062042497,3417.7163301583482,3400.522196638575,3384.210210713502,3368.6942552515548,3353.9002388146864,3339.763955815946,3326.2294024271423,3313.2474364996533,3300.774700471162,3288.772747658139,3277.207327520349,3266.047796402523,3255.2666282132936,3244.8390053678377 -Offshore Wind - Class 12/Advanced,3425.1037065651635,3723.501681063189,3432.1840700684047,3021.9997517249963,2941.7909947882813,2873.9754570794457,2815.230966286481,2763.41465315074,2717.0633815856554,2675.1335561719816,2636.8546246489395,2601.641421135113,2569.039086940105,2538.687039948114,2510.2945961471396,2483.623994814188,2458.4782830113986,2434.69248013998,2412.127011446314,2390.662745302563,2370.19718603264,2350.641513724061,2331.9182545095982,2313.9594267454886,2296.7050509957717,2280.1019413738572,2264.102716800763,2248.664985844398,2233.750669808773,2219.325436857414 -Offshore Wind - Class 12/Moderate,3683.9033164956104,4032.7498522267747,3737.2685389665344,3305.3210052063378,3229.9915121013114,3166.3013331812967,3111.130390716269,3062.466170596683,3018.9345423166674,2979.5553945150573,2943.605049211641,2910.533937370404,2879.9148702916264,2851.409200812039,2824.7439278265992,2799.6957540866333,2776.079707707013,2753.7408441984594,2732.548079426997,2712.3895287869987,2693.168931625387,2674.8028711278334,2657.21858632197,2640.352231027395,2624.1474744807338,2608.5543662023847,2593.528407401956,2579.029785405454,2565.022737922369,2551.475021592527 -Offshore Wind - Class 12/Conservative,4160.5247616015595,4622.02663411479,4331.508380298005,3866.01257263499,3807.411171442868,3757.8643927105854,3714.945020758448,3677.0874517057323,3643.222702213434,3612.588309974679,3584.6213010213123,3558.894146715683,3535.0745222890287,3512.8989824762984,3492.1551503368923,3472.669315268028,3454.297581284177,3436.919411742858,3420.4328317918785,3404.7508025518937,3389.798439553123,3375.510849989294,3361.831430599757,3348.7105132468646,3336.1042762941274,3323.973861547041,3312.2846518674733,3301.0056756082627,3290.1091120547426,3279.569877989073 -Offshore Wind - Class 13/Advanced,3428.813775146282,3727.5349740032466,3435.90180809151,3025.2731785440246,2944.9775395697025,2877.0885441447454,2818.2804213837358,2766.4079808743954,2720.0065016627514,2678.0312579081437,2639.710862688429,2604.459516271149,2571.8218672634716,2541.436942967445,2513.013744502463,2486.3142536033774,2461.141303993122,2437.3297363661018,2414.7398247814785,2393.2523085681646,2372.7645810268705,2353.187726035479,2334.4441858071555,2316.465905060494,2299.1928393898756,2282.5717452978156,2266.5551903821984,2251.100737292581,2236.170266086172,2221.72940773829 -Offshore Wind - Class 13/Moderate,3687.893716530567,4037.118122446908,3741.3167441519836,3308.901325296623,3233.4902353672246,3169.731067315207,3114.500363745767,3065.7834305962824,3022.2046489042236,2982.7828456528737,2946.793558974825,2913.686624541487,2883.0343909228072,2854.4978441332814,2827.803687353368,2802.728381459059,2779.0867542038827,2756.72369326286,2735.507972511824,2715.3275861518655,2696.0861692604735,2677.700214666318,2660.096882582425,2643.21225767028,2626.989948149087,2611.379949432941,2596.3377145304075,2581.8233876424492,2567.8011677408813,2554.2387765395592 -Offshore Wind - Class 13/Conservative,4165.031437463489,4627.033208299231,4336.2002654283115,3870.2002332166094,3811.5353550509417,3761.934907302238,3718.969045133441,3681.0704688034184,3647.1690370515853,3616.5014616727312,3588.504158885918,3562.7491369549407,3538.9037111372136,3516.704150804062,3495.9378489684173,3476.430906864362,3458.039272638395,3440.642279082874,3424.1378408865608,3408.4388248896903,3393.4702655077076,3379.1671996425216,3365.4729627208935,3352.337832804705,3339.717940789917,3327.5743863908715,3315.87251497219,3304.5813213382567,3293.672954639038,3283.122304486579 -Offshore Wind - Class 14/Advanced,3766.685036461707,4094.841869581181,3774.4715158051645,3323.3800258938163,3235.172149452697,3160.593452568905,3095.9904468204095,3039.006557264335,2988.0327310731677,2941.92129635532,2899.824854632048,2861.0998821568564,2825.2461577482563,2791.8671388848056,2760.643151999761,2731.3127247891316,2703.659262443686,2677.5013310548443,2652.6854362525182,2629.0805655598942,2606.5740015346705,2585.0680663650337,2564.477559811399,2544.7277205052765,2525.7525873362074,2507.493670255325,2489.898862927607,2472.921546276201,2456.519844064157,2440.6560005836777 -Offshore Wind - Class 14/Moderate,4051.2944093979577,4434.930975975912,4109.9816790894965,3634.956555373549,3552.1145456734985,3482.072624476266,3421.399552582944,3367.882110356546,3320.009126966042,3276.702745764029,3237.1671172659917,3200.7978645999287,3167.125196068759,3135.776691649089,3106.452124175438,3078.9059272424297,3052.9346819490397,3028.367991384913,3005.061698558535,2982.8927607518067,2961.755317356522,2941.5576325032775,2922.2196888584854,2903.671272941632,2885.850436192422,2868.7022466320877,2852.177767661252,2836.2332161374957,2820.829263241583,2805.93045002316 -Offshore Wind - Class 14/Conservative,4575.44871803865,5082.97559792922,4763.484320227715,4251.565195005578,4187.119549005733,4132.631531694594,4085.4318641935556,4043.798806895363,4006.5567680830304,3972.867246032752,3942.111122083186,3913.818230697734,3887.623104772046,3863.23602597266,3840.4234372710084,3818.9943041220863,3798.7903799728156,3779.679107211377,3761.548341160483,3744.302362661676,3727.8588191102044,3712.146346020987,3697.102695160638,3682.6732450499576,3668.809803775187,3655.469637862446,3642.614677849499,3630.21086332536,3618.227599050113,3606.637300287821 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,3842.3701,3583.4153,3429.4759,3321.4792,2999.0614,2693.5348,2399.1137,2352.0203,2311.0401,2256.0086,2209.4435,2169.1984,2133.8401,2102.3662,2081.2931,2061.6972,2043.3962,2026.2391,2010.0994,1994.87,1980.4595,1966.7894,1953.7918,1941.4075,1929.5845,1918.2773,1907.4453,1897.0526,1887.0671 +Offshore Wind - Class 1/Moderate,4373.4293,4256.0015,4172.0581,4107.113,4054.3614,4010.0748,3722.0837,3438.8291,3159.3029,2864.6143,2576.5622,2543.4053,2514.1243,2487.9392,2470.3425,2453.932,2438.5643,2424.1202,2410.4995,2397.6174,2385.4012,2373.7884,2362.7248,2352.1629,2342.0612,2332.383,2323.0957,2314.1705,2305.5813 +Offshore Wind - Class 1/Conservative,5310.5928,5292.6419,5276.2463,5261.1643,5247.2061,5234.2197,5222.0821,5210.6919,4835.5121,4440.8387,4050.4779,3663.3763,3278.8224,2896.3131,2884.1352,2872.7465,2862.0533,2851.9778,2842.4543,2833.4271,2824.8483,2816.6767,2808.8763,2801.4159,2794.2678,2787.4076,2780.8136,2774.4665,2768.3491 +Offshore Wind - Class 2/Advanced,3835.3896,3576.9052,3423.2455,3315.445,2993.6129,2688.6414,2394.7552,2347.7473,2306.8416,2251.91,2205.4296,2165.2576,2129.9635,2098.5468,2077.512,2057.9517,2039.6839,2022.558,2006.4476,1991.2459,1976.8616,1963.2163,1950.2423,1937.8805,1926.079,1914.7923,1903.98,1893.6062,1883.6388 +Offshore Wind - Class 2/Moderate,4365.4841,4248.2695,4164.4787,4099.6515,4046.9958,4002.7896,3715.3218,3432.5817,3153.5634,2859.4101,2571.8813,2538.7847,2509.5568,2483.4194,2465.8546,2449.4739,2434.1341,2419.7162,2406.1203,2393.2616,2381.0676,2369.4759,2358.4324,2347.8897,2337.8063,2328.1457,2318.8753,2309.9663,2301.3928 +Offshore Wind - Class 2/Conservative,5300.945,5283.0267,5266.6609,5251.6063,5237.6734,5224.7107,5212.5951,5201.2255,4826.7274,4432.7709,4043.1193,3656.721,3272.8657,2891.0513,2878.8956,2867.5275,2856.8538,2846.7966,2837.2904,2828.2796,2819.7164,2811.5596,2803.7734,2796.3265,2789.1914,2782.3436,2775.7617,2769.4261,2763.3198 +Offshore Wind - Class 3/Advanced,3919.2247,3655.0904,3498.0719,3387.915,3059.0483,2747.4105,2447.1005,2399.0651,2357.2652,2301.133,2253.6366,2212.5865,2176.5209,2144.4175,2122.9229,2102.935,2084.268,2066.7677,2050.3052,2034.7712,2020.0724,2006.1289,1992.8713,1980.2393,1968.1799,1956.6464,1945.5978,1934.9972,1924.812 +Offshore Wind - Class 3/Moderate,4460.9062,4341.1295,4255.5072,4189.263,4135.4563,4090.2838,3796.5324,3507.6122,3222.495,2921.912,2628.0983,2594.2782,2564.4115,2537.7027,2519.7541,2503.0153,2487.3402,2472.6071,2458.714,2445.5743,2433.1137,2421.2687,2409.9837,2399.2106,2388.9068,2379.035,2369.562,2360.4583,2351.6973 +Offshore Wind - Class 3/Conservative,5416.8147,5398.5047,5381.7812,5366.3976,5352.1601,5338.914,5326.5336,5314.9155,4932.2315,4529.6638,4131.4951,3736.6508,3344.405,2954.2448,2941.8234,2930.2068,2919.2998,2909.0227,2899.3088,2890.101,2881.3506,2873.0155,2865.0592,2857.4495,2850.1584,2843.161,2836.4351,2829.9611,2823.7213 +Offshore Wind - Class 4/Advanced,4175.3368,3893.9419,3726.6627,3609.3073,3258.9499,2926.9473,2607.0127,2555.8384,2511.307,2451.5066,2400.9064,2357.1738,2318.7514,2284.5501,2261.6509,2240.3569,2220.47,2201.8262,2184.2878,2167.7387,2152.0794,2137.2247,2123.1008,2109.6433,2096.7958,2084.5087,2072.738,2061.4447,2050.5939 +Offshore Wind - Class 4/Moderate,4752.4159,4624.8121,4533.5946,4463.0214,4405.6986,4357.5743,4044.6269,3736.8264,3433.0774,3112.8521,2799.8383,2763.8082,2731.9898,2703.5356,2684.4141,2666.5814,2649.882,2634.1862,2619.3852,2605.3868,2592.112,2579.4929,2567.4705,2555.9933,2545.0162,2534.4994,2524.4073,2514.7087,2505.3752 +Offshore Wind - Class 4/Conservative,5770.7908,5751.2843,5733.468,5717.079,5701.9112,5687.7995,5674.6101,5662.2328,5254.5412,4825.6667,4401.4786,3980.8321,3562.954,3147.2978,3134.0646,3121.6889,3110.0691,3099.1205,3088.7718,3078.9623,3069.6401,3060.7603,3052.284,3044.1771,3036.4095,3028.9549,3021.7895,3014.8924,3008.2448 +Offshore Wind - Class 5/Advanced,4263.1798,3975.8648,3805.0662,3685.2419,3327.5134,2988.5261,2661.8605,2609.6095,2564.1412,2503.0827,2451.418,2406.7653,2367.5346,2332.6137,2309.2328,2287.4907,2267.1854,2248.1494,2230.2421,2213.3447,2197.356,2182.1888,2167.7677,2154.0271,2140.9093,2128.3637,2116.3454,2104.8145,2093.7354 +Offshore Wind - Class 5/Moderate,4852.3998,4722.1114,4628.9748,4556.9169,4498.3881,4449.2513,4129.7199,3815.4438,3505.3043,3178.3419,2858.7428,2821.9547,2789.4668,2760.4141,2740.8902,2722.6824,2705.6317,2689.6056,2674.4933,2660.2003,2646.6462,2633.7616,2621.4863,2609.7677,2598.5597,2587.8215,2577.5172,2567.6145,2558.0846 +Offshore Wind - Class 5/Conservative,5892.1998,5872.2829,5854.0918,5837.358,5821.8711,5807.4625,5793.9956,5781.3579,5365.0891,4927.1917,4494.0793,4064.583,3637.9134,3213.5123,3200.0008,3187.3647,3175.5005,3164.3215,3153.755,3143.7392,3134.2208,3125.1543,3116.4996,3108.2222,3100.2912,3092.6796,3085.3635,3078.3213,3071.5339 +Offshore Wind - Class 6/Advanced,4118.311,3840.7593,3675.7647,3560.0122,3214.4398,2886.9717,2571.4067,2520.9313,2477.0081,2418.0245,2368.1153,2324.98,2287.0824,2253.3482,2230.7618,2209.7586,2190.1433,2171.7541,2154.4553,2138.1321,2122.6868,2108.035,2094.1039,2080.8302,2068.1582,2056.0389,2044.429,2033.29,2022.5874 +Offshore Wind - Class 6/Moderate,4687.5084,4561.6474,4471.6757,4402.0665,4345.5265,4298.0594,3989.3862,3685.7896,3386.1892,3070.3374,2761.5987,2726.0607,2694.6768,2666.6113,2647.7509,2630.1618,2613.6905,2598.209,2583.6102,2569.803,2556.7095,2544.2627,2532.4045,2521.0841,2510.257,2499.8837,2489.9295,2480.3633,2471.1573 +Offshore Wind - Class 6/Conservative,5691.9745,5672.7345,5655.1615,5638.9964,5624.0357,5610.1167,5597.1074,5584.8992,5182.7758,4759.7588,4341.3641,3926.4628,3514.2919,3104.3126,3091.2602,3079.0536,3067.5925,3056.7934,3046.586,3036.9105,3027.7156,3018.9571,3010.5966,3002.6004,2994.9389,2987.586,2980.5185,2973.7157,2967.1589 +Offshore Wind - Class 7/Advanced,4314.3319,4023.5694,3850.7215,3729.4595,3367.4388,3024.3841,2693.799,2640.921,2594.9072,2533.1161,2480.8315,2435.643,2395.9416,2360.6017,2336.9402,2314.9373,2294.3884,2275.1239,2257.0017,2239.9017,2223.7211,2208.3719,2193.7778,2179.8723,2166.5971,2153.901,2141.7385,2130.0693,2118.8572 +Offshore Wind - Class 7/Moderate,4910.6216,4778.77,4684.5158,4611.5934,4552.3623,4502.6359,4179.2706,3861.2236,3547.363,3216.4775,2893.0436,2855.8141,2822.9364,2793.5351,2773.777,2755.3507,2738.0953,2721.877,2706.5833,2692.1189,2678.4022,2665.363,2652.9404,2641.0812,2629.7387,2618.8717,2608.4437,2598.4222,2588.778 +Offshore Wind - Class 7/Conservative,5962.8977,5942.7419,5924.3324,5907.3979,5891.7251,5877.1437,5863.5152,5850.7259,5429.4625,4986.3109,4548.0017,4113.3522,3681.5631,3252.0698,3238.3962,3225.6085,3213.6019,3202.2888,3191.5956,3181.4595,3171.827,3162.6516,3153.8932,3145.5163,3137.4902,3129.7874,3122.3834,3115.2568,3108.3879 +Offshore Wind - Class 8/Advanced,10370.5258,7335.6329,6604.8375,6199.3148,5632.5185,5136.1222,4682.5325,4548.7148,4435.5373,3960.6753,3689.8071,3503.9624,3364.1885,3253.0677,3008.6384,2846.4343,2726.6659,2632.5586,2555.5305,2490.63,2434.7531,2385.8326,2342.426,2303.4888,2268.2418,2236.0892,2206.5657,2179.3012,2153.9971 +Offshore Wind - Class 8/Moderate,11016.3095,9122.5089,8526.3689,8177.1246,7933.2817,7747.4732,7294.3016,6866.1432,6456.1288,5692.6599,5119.7989,4932.0919,4789.0948,4674.2335,4417.6591,4244.204,4114.3659,4011.2344,3926.0575,3853.7372,3791.0528,3735.8442,3686.5949,3642.2009,3601.8346,3564.8602,3530.7791,3499.1934,3469.7806 +Offshore Wind - Class 8/Conservative,12155.9277,11422.0532,11067.9868,10836.2695,10665.0563,10529.8265,10418.3913,10323.8236,9798.632,8974.3295,8302.5166,7697.1344,7128.8489,6584.1743,6354.0735,6195.708,6075.5933,5979.1832,5898.8641,5830.1612,5770.2254,5717.1333,5669.5267,5626.4114,5587.0388,5550.8311,5517.3336,5486.1817,5457.0792 +Offshore Wind - Class 9/Advanced,10788.3797,7631.2035,6870.9626,6449.1004,5859.4665,5343.0691,4871.2032,4731.9937,4614.256,4120.2606,3838.4785,3645.1456,3499.7399,3384.1418,3129.8638,2961.1241,2836.5299,2738.6308,2658.4991,2590.9836,2532.8553,2481.9637,2436.8081,2396.302,2359.6348,2326.1867,2295.4736,2267.1106,2240.787 +Offshore Wind - Class 9/Moderate,11460.1836,9490.0772,8869.9172,8506.601,8252.933,8059.6379,7588.2068,7142.7969,6716.262,5922.0311,5326.0882,5130.8179,4982.0592,4862.5698,4595.6574,4415.2134,4280.1438,4172.8569,4084.248,4009.0138,3943.8036,3886.3705,3835.1368,3788.9541,3746.9613,3708.4972,3673.0429,3640.1845,3609.5866 +Offshore Wind - Class 9/Conservative,12645.7198,11882.2757,11513.9431,11272.8893,11094.7776,10954.099,10838.1738,10739.7958,10193.4429,9335.9272,8637.0454,8007.2708,7416.0877,6849.4668,6610.0947,6445.3482,6320.3939,6220.0991,6136.5438,6065.0727,6002.7219,5947.4906,5897.9658,5853.1133,5812.1543,5774.4877,5739.6405,5707.2334,5676.9583 +Offshore Wind - Class 10/Advanced,10869.6996,7688.7255,6922.754,6497.7119,5903.6336,5383.3437,4907.921,4767.6622,4649.037,4151.3181,3867.4119,3672.6218,3526.12,3409.6505,3153.4558,2983.4442,2857.9109,2759.2739,2678.5382,2610.5137,2551.9472,2500.672,2455.1761,2414.3646,2377.4211,2343.7209,2312.7763,2284.1995,2257.6774 +Offshore Wind - Class 10/Moderate,11546.5674,9561.6108,8936.7762,8570.7214,8315.1414,8120.3892,7645.4047,7196.6374,6766.8874,5966.6698,5366.2348,5169.4927,5019.6126,4899.2225,4630.2982,4448.4941,4312.4063,4204.3108,4115.0339,4039.2326,3973.531,3915.6649,3864.045,3817.5142,3775.2049,3736.4508,3700.7293,3667.6232,3636.7947 +Offshore Wind - Class 10/Conservative,12741.0398,11971.841,11600.7321,11357.8613,11178.407,11036.668,10919.869,10820.7494,10270.2783,9406.2989,8702.1491,8067.6274,7471.9882,6901.0962,6659.9198,6493.9315,6368.0353,6266.9846,6182.7994,6110.7896,6047.9688,5992.3212,5942.423,5897.2325,5855.9647,5818.0142,5782.9043,5750.253,5719.7497 +Offshore Wind - Class 11/Advanced,11002.8537,7782.9126,7007.5579,6577.3091,5975.9532,5449.2898,4968.0432,4826.0661,4705.9878,4202.1718,3914.7878,3717.6115,3569.3151,3451.4188,3192.0858,3019.9915,2892.9204,2793.075,2711.3503,2642.4925,2583.2087,2531.3053,2485.252,2443.9407,2406.5446,2372.4315,2341.1078,2312.181,2285.334 +Offshore Wind - Class 11/Moderate,11688.0131,9678.7408,9046.2519,8675.713,8417.0021,8219.8642,7739.0611,7284.7964,6849.782,6039.7616,5431.9713,5232.8191,5081.103,4959.2382,4687.0195,4502.9882,4365.2334,4255.8137,4165.4432,4088.7133,4022.2068,3963.6319,3911.3797,3864.2788,3821.4513,3782.2224,3746.0633,3712.5517,3681.3455 +Offshore Wind - Class 11/Conservative,12897.1179,12118.4964,11742.8413,11496.9954,11315.3428,11171.8675,11053.6377,10953.3039,10396.0894,9521.5263,8808.7506,8166.4561,7563.5202,6985.6348,6741.504,6573.4824,6446.0439,6343.7553,6258.5389,6185.6469,6122.0566,6065.7273,6015.2179,5969.4737,5927.7004,5889.2851,5853.745,5820.6937,5789.8168 +Offshore Wind - Class 12/Advanced,11245.5685,7954.5979,7162.1395,6722.3997,6107.7783,5569.4971,5077.6345,4932.5256,4809.7984,4294.8686,4001.1451,3799.6192,3648.0515,3527.5546,3262.5008,3086.6103,2956.7361,2854.6882,2771.1607,2700.784,2640.1923,2587.1441,2540.0748,2497.8522,2459.6312,2424.7656,2392.7509,2363.186,2335.7468 +Offshore Wind - Class 12/Moderate,11945.842,9892.2466,9245.8056,8867.0928,8602.6749,8401.1883,7909.779,7445.4936,7000.8831,6172.9943,5551.7965,5348.2512,5193.1884,5068.6353,4790.4116,4602.3208,4461.5272,4349.6938,4257.3298,4178.9073,4110.9337,4051.0667,3997.6618,3949.5219,3905.7496,3865.6554,3828.6987,3794.4478,3762.5533 +Offshore Wind - Class 12/Conservative,13181.6188,12385.8215,12001.8797,11750.6106,11564.9509,11418.3106,11297.4728,11194.9257,10625.4195,9731.5641,9003.0651,8346.6021,7730.3659,7139.7327,6890.2166,6718.4885,6588.2389,6483.6938,6396.5976,6322.0977,6257.1046,6199.5328,6147.9091,6101.1559,6058.4611,6019.1983,5982.8743,5949.0939,5917.5359 +Offshore Wind - Class 13/Advanced,12296.8591,8698.2325,7831.6912,7350.8424,6678.7632,6090.1609,5552.3166,5393.6421,5259.4418,4696.3739,4375.1916,4154.8262,3989.0892,3857.3276,3567.4953,3375.1616,3233.1462,3121.5584,3030.2223,2953.2664,2887.0104,2829.0029,2777.5334,2731.3636,2689.5695,2651.4445,2616.437,2584.1081,2554.1038 +Offshore Wind - Class 13/Moderate,13062.5976,10817.0221,10110.1486,9696.0319,9406.8949,9186.5724,8649.2238,8141.5347,7655.3598,6750.0759,6070.8056,5848.2318,5678.6729,5542.476,5238.2427,5032.5682,4878.6125,4756.3244,4655.3257,4569.5719,4495.2439,4429.7802,4371.3827,4318.7425,4270.8782,4227.0358,4186.6241,4149.1713,4114.2951 +Offshore Wind - Class 13/Conservative,14413.9008,13543.7085,13123.874,12849.115,12646.0989,12485.75,12353.6156,12241.4819,11618.7355,10641.3182,9844.7156,9126.8831,8453.0382,7807.1898,7534.3477,7346.5656,7204.1396,7089.8211,6994.5827,6913.1182,6842.0493,6779.0953,6722.6457,6671.5217,6624.8356,6581.9024,6542.1826,6505.2442,6470.736 +Offshore Wind - Class 14/Advanced,12927.2566,9144.1466,8233.1822,7727.6827,7021.1495,6402.3725,5836.9556,5670.1468,5529.0667,4937.1331,4599.4855,4367.823,4193.5895,4055.0732,3750.3827,3548.189,3398.8931,3281.5848,3185.5664,3104.6654,3035.0127,2974.0315,2919.9235,2871.3867,2827.45,2787.3706,2750.5684,2716.5822,2685.0397 +Offshore Wind - Class 14/Moderate,13732.2506,11371.5559,10628.4445,10193.0982,9889.1387,9657.5213,9092.6255,8558.9098,8047.8112,7096.118,6382.0249,6148.0409,5969.7896,5826.6106,5506.7808,5290.5624,5128.7142,5000.1569,4893.9806,4803.8307,4725.6922,4656.8725,4595.4813,4540.1425,4489.8244,4443.7344,4401.2511,4361.8783,4325.2141 +Offshore Wind - Class 14/Conservative,15152.8282,14238.0256,13796.6683,13507.8238,13294.4001,13125.8309,12986.9227,12869.0405,12214.369,11186.8445,10349.4041,9594.772,8886.3825,8207.4247,7920.5954,7723.1867,7573.4592,7453.2803,7353.1595,7267.5186,7192.8064,7126.6251,7067.2815,7013.5367,6964.4573,6919.323,6877.567,6838.735,6802.4577 diff --git a/tests/data/Offshore_Wind/Market/TechLife/df_tc.csv b/tests/data/Offshore_Wind/Market/TechLife/df_tc.csv index 6d6e32f..9af6a81 100644 --- a/tests/data/Offshore_Wind/Market/TechLife/df_tc.csv +++ b/tests/data/Offshore_Wind/Market/TechLife/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.13029785367954055,0.13075497055737234,0.13199097627678288,0.1321847336508684,0.13218481551984287,0.13218491664648996,0.13218502751774136,0.13218514297179948,0.13218526007651604,0.13218537711795345,0.13218549308081465,0.13218560736556778,0.13218571962713976,0.13218582967941364,0.1321859374369327,0.1321860428784154,0.1321861460234487,0.13218624691736044,0.13218634562127504,0.13218644220552433,0.1321865367452558,0.13218662931750724,0.1321867199992685,0.13218680886621081,0.13218689599187408,0.1321869814471692,0.13218706530009305,0.1321871476155937,0.1321872284555341,0.1302518041235595 -10 year CRF/Moderate,0.13029785367954055,0.13075497055737234,0.13199097627678288,0.1321847336508684,0.13218481551984287,0.13218491664648996,0.13218502751774136,0.13218514297179948,0.13218526007651604,0.13218537711795345,0.13218549308081465,0.13218560736556778,0.13218571962713976,0.13218582967941364,0.1321859374369327,0.1321860428784154,0.1321861460234487,0.13218624691736044,0.13218634562127504,0.13218644220552433,0.1321865367452558,0.13218662931750724,0.1321867199992685,0.13218680886621081,0.13218689599187408,0.1321869814471692,0.13218706530009305,0.1321871476155937,0.1321872284555341,0.1302518041235595 -10 year CRF/Conservative,0.13029785367954055,0.13075497055737234,0.13199097627678288,0.1321847336508684,0.13218481551984287,0.13218491664648996,0.13218502751774136,0.13218514297179948,0.13218526007651604,0.13218537711795345,0.13218549308081465,0.13218560736556778,0.13218571962713976,0.13218582967941364,0.1321859374369327,0.1321860428784154,0.1321861460234487,0.13218624691736044,0.13218634562127504,0.13218644220552433,0.1321865367452558,0.13218662931750724,0.1321867199992685,0.13218680886621081,0.13218689599187408,0.1321869814471692,0.13218706530009305,0.1321871476155937,0.1321872284555341,0.1302518041235595 -ITC Schedule/*,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.22500000894069672 -PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8101590950487817,0.8101435553581493,0.8101391685947065,0.8101459343712745,0.8101456732907908,0.810145350797814,0.8101449972296701,0.8101446290473934,0.8101442556016221,0.8101438823580944,0.8101435125545734,0.8101431481029387,0.8101427901036011,0.8101424391500593,0.8101420955148081,0.810141759265689,0.8101414303402162,0.8101411085938192,0.8101407938315504,0.8101404858291059,0.8101401843468242,0.8101398891390165,0.8101395999601492,0.810139316568895,0.810139038730723,0.8101387662194899,0.8101384988183434,0.8101382363201566,0.8101379785276391,0.8163717996897428 -PVD/Moderate,0.8101590950487817,0.8101435553581493,0.8101391685947065,0.8101459343712745,0.8101456732907908,0.810145350797814,0.8101449972296701,0.8101446290473934,0.8101442556016221,0.8101438823580944,0.8101435125545734,0.8101431481029387,0.8101427901036011,0.8101424391500593,0.8101420955148081,0.810141759265689,0.8101414303402162,0.8101411085938192,0.8101407938315504,0.8101404858291059,0.8101401843468242,0.8101398891390165,0.8101395999601492,0.810139316568895,0.810139038730723,0.8101387662194899,0.8101384988183434,0.8101382363201566,0.8101379785276391,0.8163717996897428 -PVD/Conservative,0.8101590950487817,0.8101435553581493,0.8101391685947065,0.8101459343712745,0.8101456732907908,0.810145350797814,0.8101449972296701,0.8101446290473934,0.8101442556016221,0.8101438823580944,0.8101435125545734,0.8101431481029387,0.8101427901036011,0.8101424391500593,0.8101420955148081,0.810141759265689,0.8101414303402162,0.8101411085938192,0.8101407938315504,0.8101404858291059,0.8101401843468242,0.8101398891390165,0.8101395999601492,0.810139316568895,0.810139038730723,0.8101387662194899,0.8101384988183434,0.8101382363201566,0.8101379785276391,0.8163717996897428 -PFF/Advanced,0.7039392417402549,0.7039438201524412,0.7039451126113248,0.703943119230979,0.7039431961523344,0.7039432911674676,0.7039433953381835,0.7039435038146173,0.7039436138418186,0.7039437238094336,0.7039438327635298,0.7039439401408157,0.703944045617081,0.7039441490174645,0.7039442502616824,0.7039443493297461,0.7039444462400662,0.7039445410352368,0.7039446337726949,0.7039447245185262,0.7039448133433417,0.7039449003195278,0.7039449855194254,0.7039450690141359,0.7039451508727587,0.7039452311619214,0.7039453099455149,0.7039453872845639,0.7039454632371959,0.7924939094371827 -PFF/Moderate,0.7039392417402549,0.7039438201524412,0.7039451126113248,0.703943119230979,0.7039431961523344,0.7039432911674676,0.7039433953381835,0.7039435038146173,0.7039436138418186,0.7039437238094336,0.7039438327635298,0.7039439401408157,0.703944045617081,0.7039441490174645,0.7039442502616824,0.7039443493297461,0.7039444462400662,0.7039445410352368,0.7039446337726949,0.7039447245185262,0.7039448133433417,0.7039449003195278,0.7039449855194254,0.7039450690141359,0.7039451508727587,0.7039452311619214,0.7039453099455149,0.7039453872845639,0.7039454632371959,0.7924939094371827 -PFF/Conservative,0.7039392417402549,0.7039438201524412,0.7039451126113248,0.703943119230979,0.7039431961523344,0.7039432911674676,0.7039433953381835,0.7039435038146173,0.7039436138418186,0.7039437238094336,0.7039438327635298,0.7039439401408157,0.703944045617081,0.7039441490174645,0.7039442502616824,0.7039443493297461,0.7039444462400662,0.7039445410352368,0.7039446337726949,0.7039447245185262,0.7039448133433417,0.7039449003195278,0.7039449855194254,0.7039450690141359,0.7039451508727587,0.7039452311619214,0.7039453099455149,0.7039453872845639,0.7039454632371959,0.7924939094371827 -Year (Advanced)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034.0,2035.0,2036.0,2037.0,2038.0,2039,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9254207074752238,0.9254139738051482,0.9254120729083374,0.9254150046884713,0.925414891556184,0.9254147518123796,0.9254145986029149,0.9254144390607351,0.9254142772376898,0.9254141155022138,0.9254139552573092,0.9254137973314427,0.9254136422014523,0.9254134901245196,0.9254133412187266,0.9254131955134747,0.925413052981691,0.9254129135607325,0.9254127771661271,0.925412643700681,0.9254125130605458,0.925412385139261,0.9254122598304331,0.925412137029491,0.9254120166348088,0.9254118985483943,0.9254117826762823,0.9254116689287207,0.9254115572202203,0.9281034268430806 -2/nan,0.8564034858239435,0.8563910229138357,0.856387504684506,0.8563929309025634,0.8563927215139439,0.856392462871968,0.8563921793073941,0.8563918840220949,0.8563915845153558,0.8563912851707446,0.856390988584977,0.8563906962914003,0.8563904091725576,0.8563901277044442,0.8563898521056073,0.8563895824304606,0.8563893186288939,0.8563890605849637,0.856388808142324,0.8563885611210836,0.8563883193290349,0.8563880825691361,0.856387850644469,0.8563876233614894,0.8563874005321036,0.8563871819749438,0.8563869675160948,0.8563867569894402,0.856386550236753,0.8613759709178693 -3/nan,0.7925335197354414,0.7925162196457485,0.7925113359228871,0.7925188681663694,0.7925185775093315,0.7925182184826549,0.7925178248604275,0.792517414968473,0.7925169992167179,0.7925165836900888,0.7925161719931406,0.7925157662543431,0.7925153676987685,0.7925149769871527,0.7925145944228612,0.7925142200814227,0.7925138538932748,0.7925134956974699,0.7925131452769776,0.7925128023820842,0.7925124667459795,0.7925121380951426,0.7925118161562255,0.7925115006605629,0.7925111913470557,0.7925108879639421,0.7925105902698047,0.7925102980340526,0.792510011037046,0.7994459904091602 -4/nan,0.7334269305314014,0.7334055841274058,0.7333995581797547,0.7334088520998828,0.7334084934620594,0.7334080504639152,0.7334075647788679,0.7334070590189132,0.7334065460287218,0.7334060333163996,0.733405525329554,0.7334050246944696,0.7334045329227407,0.7334040508296342,0.7334035787894638,0.7334031168954187,0.7334026650616611,0.7334022230895966,0.7334017907114302,0.73340136761904,0.7334009534832091,0.7334005479664415,0.7334001507314534,0.7333997614467404,0.7333993797901337,0.7333990054509854,0.7333986381314128,0.7333982775468904,0.7333979234264066,0.7419685632747021 -5/nan,0.6787284689337512,0.6787037760182286,0.6786968054051855,0.6787075563045794,0.678707141443576,0.6787066289972653,0.6787060671721774,0.678705482125171,0.67870488871456,0.6787042956254831,0.6787037080027873,0.6787031288844695,0.6787025600190884,0.6787020023497123,0.6787014563093293,0.6787009220057318,0.6787003993396203,0.6786998880812619,0.6786993879208753,0.6786988985020308,0.6786984194438971,0.6786979503560656,0.6786974908483745,0.6786970405373469,0.6786965990503055,0.6786961660279006,0.6786957411255484,0.678695324014117,0.6786949143801069,0.688623566185088 -6/nan,0.6281093799042474,0.6280819584015882,0.6280742175662792,0.6280861563997033,0.6280856956974146,0.628085126626921,0.6280845027215035,0.6280838530283108,0.6280831940474713,0.6280825354238094,0.6280818828706611,0.6280812397617084,0.6280806080387143,0.6280799887489472,0.628079382373232,0.6280787890312659,0.6280782086127707,0.6280776408626236,0.6280770854368078,0.6280765419395045,0.6280760099477972,0.6280754890281345,0.6280749787472389,0.6280744786792574,0.6280739884103296,0.6280735075413958,0.6280730356897943,0.6280725724900228,0.6280721175939388,0.6391138915812832 -Year (Moderate)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034.0,2035.0,2036.0,2037.0,2038.0,2039,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9254207074752238,0.9254139738051482,0.9254120729083374,0.9254150046884713,0.925414891556184,0.9254147518123796,0.9254145986029149,0.9254144390607351,0.9254142772376898,0.9254141155022138,0.9254139552573092,0.9254137973314427,0.9254136422014523,0.9254134901245196,0.9254133412187266,0.9254131955134747,0.925413052981691,0.9254129135607325,0.9254127771661271,0.925412643700681,0.9254125130605458,0.925412385139261,0.9254122598304331,0.925412137029491,0.9254120166348088,0.9254118985483943,0.9254117826762823,0.9254116689287207,0.9254115572202203,0.9281034268430806 -2/nan,0.8564034858239435,0.8563910229138357,0.856387504684506,0.8563929309025634,0.8563927215139439,0.856392462871968,0.8563921793073941,0.8563918840220949,0.8563915845153558,0.8563912851707446,0.856390988584977,0.8563906962914003,0.8563904091725576,0.8563901277044442,0.8563898521056073,0.8563895824304606,0.8563893186288939,0.8563890605849637,0.856388808142324,0.8563885611210836,0.8563883193290349,0.8563880825691361,0.856387850644469,0.8563876233614894,0.8563874005321036,0.8563871819749438,0.8563869675160948,0.8563867569894402,0.856386550236753,0.8613759709178693 -3/nan,0.7925335197354414,0.7925162196457485,0.7925113359228871,0.7925188681663694,0.7925185775093315,0.7925182184826549,0.7925178248604275,0.792517414968473,0.7925169992167179,0.7925165836900888,0.7925161719931406,0.7925157662543431,0.7925153676987685,0.7925149769871527,0.7925145944228612,0.7925142200814227,0.7925138538932748,0.7925134956974699,0.7925131452769776,0.7925128023820842,0.7925124667459795,0.7925121380951426,0.7925118161562255,0.7925115006605629,0.7925111913470557,0.7925108879639421,0.7925105902698047,0.7925102980340526,0.792510011037046,0.7994459904091602 -4/nan,0.7334269305314014,0.7334055841274058,0.7333995581797547,0.7334088520998828,0.7334084934620594,0.7334080504639152,0.7334075647788679,0.7334070590189132,0.7334065460287218,0.7334060333163996,0.733405525329554,0.7334050246944696,0.7334045329227407,0.7334040508296342,0.7334035787894638,0.7334031168954187,0.7334026650616611,0.7334022230895966,0.7334017907114302,0.73340136761904,0.7334009534832091,0.7334005479664415,0.7334001507314534,0.7333997614467404,0.7333993797901337,0.7333990054509854,0.7333986381314128,0.7333982775468904,0.7333979234264066,0.7419685632747021 -5/nan,0.6787284689337512,0.6787037760182286,0.6786968054051855,0.6787075563045794,0.678707141443576,0.6787066289972653,0.6787060671721774,0.678705482125171,0.67870488871456,0.6787042956254831,0.6787037080027873,0.6787031288844695,0.6787025600190884,0.6787020023497123,0.6787014563093293,0.6787009220057318,0.6787003993396203,0.6786998880812619,0.6786993879208753,0.6786988985020308,0.6786984194438971,0.6786979503560656,0.6786974908483745,0.6786970405373469,0.6786965990503055,0.6786961660279006,0.6786957411255484,0.678695324014117,0.6786949143801069,0.688623566185088 -6/nan,0.6281093799042474,0.6280819584015882,0.6280742175662792,0.6280861563997033,0.6280856956974146,0.628085126626921,0.6280845027215035,0.6280838530283108,0.6280831940474713,0.6280825354238094,0.6280818828706611,0.6280812397617084,0.6280806080387143,0.6280799887489472,0.628079382373232,0.6280787890312659,0.6280782086127707,0.6280776408626236,0.6280770854368078,0.6280765419395045,0.6280760099477972,0.6280754890281345,0.6280749787472389,0.6280744786792574,0.6280739884103296,0.6280735075413958,0.6280730356897943,0.6280725724900228,0.6280721175939388,0.6391138915812832 -Year (Conservative)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034.0,2035.0,2036.0,2037.0,2038.0,2039,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9254207074752238,0.9254139738051482,0.9254120729083374,0.9254150046884713,0.925414891556184,0.9254147518123796,0.9254145986029149,0.9254144390607351,0.9254142772376898,0.9254141155022138,0.9254139552573092,0.9254137973314427,0.9254136422014523,0.9254134901245196,0.9254133412187266,0.9254131955134747,0.925413052981691,0.9254129135607325,0.9254127771661271,0.925412643700681,0.9254125130605458,0.925412385139261,0.9254122598304331,0.925412137029491,0.9254120166348088,0.9254118985483943,0.9254117826762823,0.9254116689287207,0.9254115572202203,0.9281034268430806 -2/nan,0.8564034858239435,0.8563910229138357,0.856387504684506,0.8563929309025634,0.8563927215139439,0.856392462871968,0.8563921793073941,0.8563918840220949,0.8563915845153558,0.8563912851707446,0.856390988584977,0.8563906962914003,0.8563904091725576,0.8563901277044442,0.8563898521056073,0.8563895824304606,0.8563893186288939,0.8563890605849637,0.856388808142324,0.8563885611210836,0.8563883193290349,0.8563880825691361,0.856387850644469,0.8563876233614894,0.8563874005321036,0.8563871819749438,0.8563869675160948,0.8563867569894402,0.856386550236753,0.8613759709178693 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.1289257935074173,0.1301075434952705,0.13045655173884727,0.1304674427433303,0.13046751432090797,0.13046757579216822,0.13046655668773655,0.1304653735022892,0.1304639909307722,0.13046236525434168,0.13046040284202187,0.13046038862851897,0.13046037582857625,0.13046036413469903,0.13046035614551693,0.1304603485955869,0.130460341458937,0.13046033467231982,0.13046032821917583,0.1304603220080445,0.13046031609832356,0.13046031043400655,0.13046030498619188,0.13046029975090487,0.13046029468712364,0.13046028980207539,0.13046028505328955,0.13046028047563135,0.13046027608749747 +10 year CRF/Moderate,0.1289257935074173,0.1301075434952705,0.13045655173884727,0.1304674427433303,0.13046751432090797,0.13046757579216822,0.13046655668773655,0.1304653735022892,0.1304639909307722,0.13046236525434168,0.13046040284202187,0.13046038862851897,0.13046037582857625,0.13046036413469903,0.13046035614551693,0.1304603485955869,0.130460341458937,0.13046033467231982,0.13046032821917583,0.1304603220080445,0.13046031609832356,0.13046031043400655,0.13046030498619188,0.13046029975090487,0.13046029468712364,0.13046028980207539,0.13046028505328955,0.13046028047563135,0.13046027608749747 +10 year CRF/Conservative,0.1289257935074173,0.1301075434952705,0.13045655173884727,0.1304674427433303,0.13046751432090797,0.13046757579216822,0.13046655668773655,0.1304653735022892,0.1304639909307722,0.13046236525434168,0.13046040284202187,0.13046038862851897,0.13046037582857625,0.13046036413469903,0.13046035614551693,0.1304603485955869,0.130460341458937,0.13046033467231982,0.13046032821917583,0.1304603220080445,0.13046031609832356,0.13046031043400655,0.13046030498619188,0.13046029975090487,0.13046029468712364,0.13046028980207539,0.13046028505328955,0.13046028047563135,0.13046027608749747 +ITC Schedule/*,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896 +PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8156785835927624,0.8156731490891987,0.8156713774348975,0.8156710553166417,0.8156708229769672,0.8156706234423747,0.8156739314532538,0.815677772114679,0.815682260050052,0.8156875372054168,0.8156939075675728,0.8156939537077692,0.8156939952592402,0.815694033220181,0.8156940591548553,0.815694083663621,0.8156941068307884,0.8156941288616727,0.8156941498100293,0.8156941699727599,0.8156941891570466,0.8156942075446967,0.8156942252295324,0.8156942422244571,0.8156942586626358,0.8156942745206073,0.8156942899362415,0.815694304796357,0.8156943190412346 +PVD/Moderate,0.8156785835927624,0.8156731490891987,0.8156713774348975,0.8156710553166417,0.8156708229769672,0.8156706234423747,0.8156739314532538,0.815677772114679,0.815682260050052,0.8156875372054168,0.8156939075675728,0.8156939537077692,0.8156939952592402,0.815694033220181,0.8156940591548553,0.815694083663621,0.8156941068307884,0.8156941288616727,0.8156941498100293,0.8156941699727599,0.8156941891570466,0.8156942075446967,0.8156942252295324,0.8156942422244571,0.8156942586626358,0.8156942745206073,0.8156942899362415,0.815694304796357,0.8156943190412346 +PVD/Conservative,0.8156785835927624,0.8156731490891987,0.8156713774348975,0.8156710553166417,0.8156708229769672,0.8156706234423747,0.8156739314532538,0.815677772114679,0.815682260050052,0.8156875372054168,0.8156939075675728,0.8156939537077692,0.8156939952592402,0.815694033220181,0.8156940591548553,0.815694083663621,0.8156941068307884,0.8156941288616727,0.8156941498100293,0.8156941699727599,0.8156941891570466,0.8156942075446967,0.8156942252295324,0.8156942422244571,0.8156942586626358,0.8156942745206073,0.8156942899362415,0.815694304796357,0.8156943190412346 +PFF/Advanced,0.7023130514762239,0.7023146526276195,0.7023151746047832,0.7023152695095135,0.702315337963051,0.7023153967513264,0.7023144221220573,0.7023132905595644,0.7023119682927002,0.7023104135003299,0.7023085366197396,0.7023085230255927,0.702308510783408,0.7023084995990906,0.7023084919580357,0.7023084847370921,0.7023084779114194,0.7023084714205263,0.7023084652485753,0.7023084593080906,0.7023084536558821,0.7023084482383842,0.7023084430279545,0.7023084380207909,0.7023084331776599,0.7023084285054736,0.7023084239636118,0.7023084195854209,0.7023084153884955 +PFF/Moderate,0.7023130514762239,0.7023146526276195,0.7023151746047832,0.7023152695095135,0.702315337963051,0.7023153967513264,0.7023144221220573,0.7023132905595644,0.7023119682927002,0.7023104135003299,0.7023085366197396,0.7023085230255927,0.702308510783408,0.7023084995990906,0.7023084919580357,0.7023084847370921,0.7023084779114194,0.7023084714205263,0.7023084652485753,0.7023084593080906,0.7023084536558821,0.7023084482383842,0.7023084430279545,0.7023084380207909,0.7023084331776599,0.7023084285054736,0.7023084239636118,0.7023084195854209,0.7023084153884955 +PFF/Conservative,0.7023130514762239,0.7023146526276195,0.7023151746047832,0.7023152695095135,0.702315337963051,0.7023153967513264,0.7023144221220573,0.7023132905595644,0.7023119682927002,0.7023104135003299,0.7023085366197396,0.7023085230255927,0.702308510783408,0.7023084995990906,0.7023084919580357,0.7023084847370921,0.7023084779114194,0.7023084714205263,0.7023084652485753,0.7023084593080906,0.7023084536558821,0.7023084482383842,0.7023084430279545,0.7023084380207909,0.7023084331776599,0.7023084285054736,0.7023084239636118,0.7023084195854209,0.7023084153884955 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9278050110194725,0.9278026706609483,0.9278019076983567,0.9278017689780282,0.9278016689208433,0.9278015829911608,0.9278030075854014,0.927804661558896,0.927806594270693,0.9278088668446027,0.9278116101833356,0.9278116300531218,0.9278116479468214,0.9278116642942964,0.9278116754627875,0.9278116860172259,0.9278116959939189,0.9278117054812837,0.9278117145024692,0.9278117231853331,0.9278117314468405,0.9278117393652846,0.9278117469810692,0.9278117542997507,0.9278117613786755,0.9278117682077403,0.927811774846317,0.9278117812456655,0.9278117873800684 +2/nan,0.8608221384728436,0.8608177956855882,0.86081637992871,0.8608161225187586,0.8608159368523021,0.8608157774009039,0.8608184208845163,0.8608214900104174,0.8608250763721824,0.8608292933954658,0.8608343839909939,0.860834420861831,0.8608344540657964,0.8608344844005521,0.860834505125065,0.8608345247101272,0.8608345432231123,0.8608345608280883,0.8608345775680115,0.8608345936801372,0.860834609010384,0.8608346237040347,0.8608346378360634,0.860834651416781,0.8608346645526003,0.8608346772247736,0.8608346895434729,0.8608347014182547,0.8608347128013973 +3/nan,0.7986750936716025,0.7986690497895593,0.7986670794758505,0.7986667212377113,0.7986664628452251,0.7986662409363253,0.79866991988157,0.7986741912017398,0.7986791823716837,0.798685051251887,0.7986921359118638,0.7986921872256505,0.7986922334361889,0.7986922756535988,0.798692304496266,0.7986923317531405,0.7986923575179862,0.7986923820191404,0.7986924053163856,0.7986924277399142,0.7986924490752884,0.7986924695247009,0.798692489192494,0.7986925080930181,0.7986925263743693,0.7986925440104564,0.798692561154608,0.7986925776809515,0.7986925935230723 +4/nan,0.7410147540849595,0.7410072773689951,0.7410048399535692,0.7410043967882304,0.7410040771389065,0.7410038026223225,0.7410083537341122,0.7410136376637552,0.7410198121111736,0.7410270723677368,0.7410358366611538,0.7410359001405241,0.7410359573067578,0.7410360095331644,0.7410360452139154,0.7410360789329108,0.7410361108061444,0.7410361411160876,0.7410361699366967,0.7410361976764468,0.7410362240700606,0.7410362493676672,0.7410362736983466,0.7410362970798509,0.7410363196953879,0.74103634151268,0.7410363627214074,0.7410363831658556,0.7410364027638642 +5/nan,0.6875172020793876,0.6875085309221517,0.6875057041226371,0.687505190160617,0.6875048194466268,0.6875045010754605,0.6875097792404162,0.6875159073031466,0.6875230681619768,0.6875314883146834,0.6875416528161404,0.6875417264372621,0.6875417927366333,0.6875418533069693,0.6875418946882408,0.687541933794338,0.6875419707597864,0.6875420059121864,0.6875420393373098,0.6875420715088912,0.6875421021192718,0.6875421314585421,0.6875421596764046,0.6875421867934477,0.6875422130221491,0.6875422383250747,0.6875422629222081,0.687542286632958,0.6875423093620371 +6/nan,0.6378819052513431,0.6378722510917576,0.6378691038384846,0.6378685316125962,0.6378681188737033,0.6378677644113605,0.6378736409236335,0.6378804636917533,0.6378884363539014,0.6378978110932295,0.6379091279674551,0.6379092099352938,0.6379092837512876,0.6379093511887243,0.6379093972615562,0.6379094408012687,0.6379094819576389,0.6379095210954085,0.6379095583100736,0.6379095941290779,0.6379096282098818,0.6379096608754651,0.6379096922925022,0.6379097224839156,0.6379097516862726,0.6379097798578951,0.637909807243707,0.6379098336426426,0.6379098589486115 +Year (Moderate)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9278050110194725,0.9278026706609483,0.9278019076983567,0.9278017689780282,0.9278016689208433,0.9278015829911608,0.9278030075854014,0.927804661558896,0.927806594270693,0.9278088668446027,0.9278116101833356,0.9278116300531218,0.9278116479468214,0.9278116642942964,0.9278116754627875,0.9278116860172259,0.9278116959939189,0.9278117054812837,0.9278117145024692,0.9278117231853331,0.9278117314468405,0.9278117393652846,0.9278117469810692,0.9278117542997507,0.9278117613786755,0.9278117682077403,0.927811774846317,0.9278117812456655,0.9278117873800684 +2/nan,0.8608221384728436,0.8608177956855882,0.86081637992871,0.8608161225187586,0.8608159368523021,0.8608157774009039,0.8608184208845163,0.8608214900104174,0.8608250763721824,0.8608292933954658,0.8608343839909939,0.860834420861831,0.8608344540657964,0.8608344844005521,0.860834505125065,0.8608345247101272,0.8608345432231123,0.8608345608280883,0.8608345775680115,0.8608345936801372,0.860834609010384,0.8608346237040347,0.8608346378360634,0.860834651416781,0.8608346645526003,0.8608346772247736,0.8608346895434729,0.8608347014182547,0.8608347128013973 +3/nan,0.7986750936716025,0.7986690497895593,0.7986670794758505,0.7986667212377113,0.7986664628452251,0.7986662409363253,0.79866991988157,0.7986741912017398,0.7986791823716837,0.798685051251887,0.7986921359118638,0.7986921872256505,0.7986922334361889,0.7986922756535988,0.798692304496266,0.7986923317531405,0.7986923575179862,0.7986923820191404,0.7986924053163856,0.7986924277399142,0.7986924490752884,0.7986924695247009,0.798692489192494,0.7986925080930181,0.7986925263743693,0.7986925440104564,0.798692561154608,0.7986925776809515,0.7986925935230723 +4/nan,0.7410147540849595,0.7410072773689951,0.7410048399535692,0.7410043967882304,0.7410040771389065,0.7410038026223225,0.7410083537341122,0.7410136376637552,0.7410198121111736,0.7410270723677368,0.7410358366611538,0.7410359001405241,0.7410359573067578,0.7410360095331644,0.7410360452139154,0.7410360789329108,0.7410361108061444,0.7410361411160876,0.7410361699366967,0.7410361976764468,0.7410362240700606,0.7410362493676672,0.7410362736983466,0.7410362970798509,0.7410363196953879,0.74103634151268,0.7410363627214074,0.7410363831658556,0.7410364027638642 +5/nan,0.6875172020793876,0.6875085309221517,0.6875057041226371,0.687505190160617,0.6875048194466268,0.6875045010754605,0.6875097792404162,0.6875159073031466,0.6875230681619768,0.6875314883146834,0.6875416528161404,0.6875417264372621,0.6875417927366333,0.6875418533069693,0.6875418946882408,0.687541933794338,0.6875419707597864,0.6875420059121864,0.6875420393373098,0.6875420715088912,0.6875421021192718,0.6875421314585421,0.6875421596764046,0.6875421867934477,0.6875422130221491,0.6875422383250747,0.6875422629222081,0.687542286632958,0.6875423093620371 +6/nan,0.6378819052513431,0.6378722510917576,0.6378691038384846,0.6378685316125962,0.6378681188737033,0.6378677644113605,0.6378736409236335,0.6378804636917533,0.6378884363539014,0.6378978110932295,0.6379091279674551,0.6379092099352938,0.6379092837512876,0.6379093511887243,0.6379093972615562,0.6379094408012687,0.6379094819576389,0.6379095210954085,0.6379095583100736,0.6379095941290779,0.6379096282098818,0.6379096608754651,0.6379096922925022,0.6379097224839156,0.6379097516862726,0.6379097798578951,0.637909807243707,0.6379098336426426,0.6379098589486115 +Year (Conservative)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9278050110194725,0.9278026706609483,0.9278019076983567,0.9278017689780282,0.9278016689208433,0.9278015829911608,0.9278030075854014,0.927804661558896,0.927806594270693,0.9278088668446027,0.9278116101833356,0.9278116300531218,0.9278116479468214,0.9278116642942964,0.9278116754627875,0.9278116860172259,0.9278116959939189,0.9278117054812837,0.9278117145024692,0.9278117231853331,0.9278117314468405,0.9278117393652846,0.9278117469810692,0.9278117542997507,0.9278117613786755,0.9278117682077403,0.927811774846317,0.9278117812456655,0.9278117873800684 +2/nan,0.8608221384728436,0.8608177956855882,0.86081637992871,0.8608161225187586,0.8608159368523021,0.8608157774009039,0.8608184208845163,0.8608214900104174,0.8608250763721824,0.8608292933954658,0.8608343839909939,0.860834420861831,0.8608344540657964,0.8608344844005521,0.860834505125065,0.8608345247101272,0.8608345432231123,0.8608345608280883,0.8608345775680115,0.8608345936801372,0.860834609010384,0.8608346237040347,0.8608346378360634,0.860834651416781,0.8608346645526003,0.8608346772247736,0.8608346895434729,0.8608347014182547,0.8608347128013973 diff --git a/tests/data/Offshore_Wind/Market/TechLife/df_vom.csv b/tests/data/Offshore_Wind/Market/TechLife/df_vom.csv index 5406c57..e667205 100644 --- a/tests/data/Offshore_Wind/Market/TechLife/df_vom.csv +++ b/tests/data/Offshore_Wind/Market/TechLife/df_vom.csv @@ -1,43 +1,43 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 11/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 11/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 11/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 12/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 12/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 12/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 13/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 13/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 13/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 14/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 14/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 14/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 11/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 11/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 11/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 12/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 12/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 12/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 13/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 13/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 13/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 14/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 14/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 14/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Offshore_Wind/Market/df_cff.csv b/tests/data/Offshore_Wind/Market/df_cff.csv index 8f758b2..131c998 100644 --- a/tests/data/Offshore_Wind/Market/df_cff.csv +++ b/tests/data/Offshore_Wind/Market/df_cff.csv @@ -1,4 +1,4 @@ -Construction Finance Factor,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CFF/Advanced,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337 -CFF/Moderate,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337 -CFF/Conservative,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337 +Construction Finance Factor,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CFF/Advanced,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348 +CFF/Moderate,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348 +CFF/Conservative,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348 diff --git a/tests/data/Offshore_Wind/Market/df_just_wacc.csv b/tests/data/Offshore_Wind/Market/df_just_wacc.csv index f57b865..e98f041 100644 --- a/tests/data/Offshore_Wind/Market/df_just_wacc.csv +++ b/tests/data/Offshore_Wind/Market/df_just_wacc.csv @@ -1,7 +1,7 @@ -WACC Type,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -WACC Nominal - Advanced,0.0805896085124861,0.08059747130051048,0.08059969096496822,0.08059626754878128,0.0805963996520449,0.08059656282931402,0.0805967417303397,0.08059692802607091,0.08059711698521067,0.08059730584216251,0.08059749295865339,0.08059767736728905,0.08059785851126577,0.08059803609027173,0.08059820996642023,0.08059838010537551,0.08059854653874735,0.08059870933967969,0.08059886860680696,0.08059902445361866,0.08059917700137503,0.08059932637438676,0.08059947269688632,0.08059961609097843,0.08059975667532915,0.08059989456436088,0.08060002986779481,0.08060016269043214,0.08060029313209663,0.07746612185397665 -WACC Nominal - Moderate,0.0805896085124861,0.08059747130051048,0.08059969096496822,0.08059626754878128,0.0805963996520449,0.08059656282931402,0.0805967417303397,0.08059692802607091,0.08059711698521067,0.08059730584216251,0.08059749295865339,0.08059767736728905,0.08059785851126577,0.08059803609027173,0.08059820996642023,0.08059838010537551,0.08059854653874735,0.08059870933967969,0.08059886860680696,0.08059902445361866,0.08059917700137503,0.08059932637438676,0.08059947269688632,0.08059961609097843,0.08059975667532915,0.08059989456436088,0.08060002986779481,0.08060016269043214,0.08060029313209663,0.07746612185397665 -WACC Nominal - Conservative,0.0805896085124861,0.08059747130051048,0.08059969096496822,0.08059626754878128,0.0805963996520449,0.08059656282931402,0.0805967417303397,0.08059692802607091,0.08059711698521067,0.08059730584216251,0.08059749295865339,0.08059767736728905,0.08059785851126577,0.08059803609027173,0.08059820996642023,0.08059838010537551,0.08059854653874735,0.08059870933967969,0.08059886860680696,0.08059902445361866,0.08059917700137503,0.08059932637438676,0.08059947269688632,0.08059961609097843,0.08059975667532915,0.08059989456436088,0.08060002986779481,0.08060016269043214,0.08060029313209663,0.07746612185397665 -WACC Real - Advanced,0.051259469318500006,0.05198351956825409,0.05393513212227452,0.05424026102320134,0.05424038990443414,0.054240549101769675,0.05424072363935584,0.054240905391288896,0.05424108974166897,0.05424127399235368,0.05424145654502799,0.05424163645589175,0.05424181318172261,0.054241986429533595,0.05424215606480032,0.05424232205402513,0.054242484428046245,0.054242643258224144,0.05424279864078718,0.054242950686457236,0.05424309951353656,0.05424324524330415,0.05424338799696238,0.05424352789363773,0.05424366504910161,0.05424379957498626,0.05424393157833651,0.05424406116139746,0.05424418842155765,0.05118646034534313 -WACC Real - Moderate,0.051259469318500006,0.05198351956825409,0.05393513212227452,0.05424026102320134,0.05424038990443414,0.054240549101769675,0.05424072363935584,0.054240905391288896,0.05424108974166897,0.05424127399235368,0.05424145654502799,0.05424163645589175,0.05424181318172261,0.054241986429533595,0.05424215606480032,0.05424232205402513,0.054242484428046245,0.054242643258224144,0.05424279864078718,0.054242950686457236,0.05424309951353656,0.05424324524330415,0.05424338799696238,0.05424352789363773,0.05424366504910161,0.05424379957498626,0.05424393157833651,0.05424406116139746,0.05424418842155765,0.05118646034534313 -WACC Real - Conservative,0.051259469318500006,0.05198351956825409,0.05393513212227452,0.05424026102320134,0.05424038990443414,0.054240549101769675,0.05424072363935584,0.054240905391288896,0.05424108974166897,0.05424127399235368,0.05424145654502799,0.05424163645589175,0.05424181318172261,0.054241986429533595,0.05424215606480032,0.05424232205402513,0.054242484428046245,0.054242643258224144,0.05424279864078718,0.054242950686457236,0.05424309951353656,0.05424324524330415,0.05424338799696238,0.05424352789363773,0.05424366504910161,0.05424379957498626,0.05424393157833651,0.05424406116139746,0.05424418842155765,0.05118646034534313 +WACC Type,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +WACC Nominal - Advanced,0.07781267413203512,0.07781539288695907,0.07781627921066543,0.07781644036042085,0.07781655659569249,0.07781665641922816,0.07781500148667397,0.07781308009360681,0.07781083490364182,0.07780819491509386,0.07780500806882554,0.07780498498681791,0.07780496420035901,0.07780494521009364,0.07780493223606554,0.07780491997536,0.07780490838580054,0.07780489736467604,0.07780488688509507,0.0778048767985303,0.07780486720144003,0.07780485800287387,0.0778048491558964,0.07780484065405283,0.07780483243072583,0.07780482449765247,0.07780481678586192,0.07780480935197401,0.07780480222586386 +WACC Nominal - Moderate,0.07781267413203512,0.07781539288695907,0.07781627921066543,0.07781644036042085,0.07781655659569249,0.07781665641922816,0.07781500148667397,0.07781308009360681,0.07781083490364182,0.07780819491509386,0.07780500806882554,0.07780498498681791,0.07780496420035901,0.07780494521009364,0.07780493223606554,0.07780491997536,0.07780490838580054,0.07780489736467604,0.07780488688509507,0.0778048767985303,0.07780486720144003,0.07780485800287387,0.0778048491558964,0.07780484065405283,0.07780483243072583,0.07780482449765247,0.07780481678586192,0.07780480935197401,0.07780480222586386 +WACC Nominal - Conservative,0.07781267413203512,0.07781539288695907,0.07781627921066543,0.07781644036042085,0.07781655659569249,0.07781665641922816,0.07781500148667397,0.07781308009360681,0.07781083490364182,0.07780819491509386,0.07780500806882554,0.07780498498681791,0.07780496420035901,0.07780494521009364,0.07780493223606554,0.07780491997536,0.07780490838580054,0.07780489736467604,0.07780488688509507,0.0778048767985303,0.07780486720144003,0.07780485800287387,0.0778048491558964,0.07780484065405283,0.07780483243072583,0.07780482449765247,0.07780481678586192,0.07780480935197401,0.07780480222586386 +WACC Real - Advanced,0.04907869471815807,0.05095766149524428,0.051510979539189705,0.051528234497971726,0.05152834789823668,0.051528445287051916,0.05152683071870645,0.05152495618888464,0.051522765759650646,0.05152019016106735,0.05151708104275676,0.05151705852372479,0.05151703824425291,0.0515170197171646,0.05151700705957607,0.05151699509791241,0.051516983791024984,0.05151697303870839,0.05151696281472695,0.05151695297417591,0.0515169436111611,0.051516934636950173,0.05151692600575264,0.05151691771127109,0.05151690968851308,0.05151690194892922,0.05151689442523111,0.05151688717265768,0.051516880220355166 +WACC Real - Moderate,0.04907869471815807,0.05095766149524428,0.051510979539189705,0.051528234497971726,0.05152834789823668,0.051528445287051916,0.05152683071870645,0.05152495618888464,0.051522765759650646,0.05152019016106735,0.05151708104275676,0.05151705852372479,0.05151703824425291,0.0515170197171646,0.05151700705957607,0.05151699509791241,0.051516983791024984,0.05151697303870839,0.05151696281472695,0.05151695297417591,0.0515169436111611,0.051516934636950173,0.05151692600575264,0.05151691771127109,0.05151690968851308,0.05151690194892922,0.05151689442523111,0.05151688717265768,0.051516880220355166 +WACC Real - Conservative,0.04907869471815807,0.05095766149524428,0.051510979539189705,0.051528234497971726,0.05152834789823668,0.051528445287051916,0.05152683071870645,0.05152495618888464,0.051522765759650646,0.05152019016106735,0.05151708104275676,0.05151705852372479,0.05151703824425291,0.0515170197171646,0.05151700705957607,0.05151699509791241,0.051516983791024984,0.05151697303870839,0.05151696281472695,0.05151695297417591,0.0515169436111611,0.051516934636950173,0.05151692600575264,0.05151691771127109,0.05151690968851308,0.05151690194892922,0.05151689442523111,0.05151688717265768,0.051516880220355166 diff --git a/tests/data/Offshore_Wind/Market/df_wacc.csv b/tests/data/Offshore_Wind/Market/df_wacc.csv index 23559ca..2ffab98 100644 --- a/tests/data/Offshore_Wind/Market/df_wacc.csv +++ b/tests/data/Offshore_Wind/Market/df_wacc.csv @@ -1,25 +1,25 @@ -WACC,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Inflation Rate,0.0279,0.0272,0.0253,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 -Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Calculated Interest Rate Real - Advanced,0.04095729156532735,0.04166666666666674,0.043596996001170396,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Calculated Interest Rate Real - Moderate,0.04095729156532735,0.04166666666666674,0.043596996001170396,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Calculated Interest Rate Real - Conservative,0.04095729156532735,0.04166666666666674,0.043596996001170396,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Interest During Construction - Nominal,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Rate of Return on Equity Nominal - Advanced,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Rate of Return on Equity Nominal - Moderate,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Rate of Return on Equity Nominal - Conservative,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Calculated Rate of Return on Equity Real - Advanced,0.0798715828387977,0.08060747663551426,0.08260996781429819,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Moderate,0.0798715828387977,0.08060747663551426,0.08260996781429819,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Conservative,0.0798715828387977,0.08060747663551426,0.08260996781429819,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Debt Fraction - Advanced,0.506918395799819,0.506782872547994,0.506744614344372,0.506803620449149,0.506801343513308,0.50679853098497,0.506795447441489,0.50679223644264,0.506788979537201,0.506785724393076,0.506782499247589,0.506779320774776,0.506776198571723,0.506773137814614,0.506770140880068,0.506767208359897,0.506764339709274,0.506761533667488,0.506758788534473,0.50675610235412,0.506753473036385,0.506750898438644,0.506748376419623,0.506745904874721,0.506743481758607,0.506741105099092,0.506738773005019,0.506736483670031,0.506734235373563,0.560754906167454 -Debt Fraction - Moderate,0.506918395799819,0.506782872547994,0.506744614344372,0.506803620449149,0.506801343513308,0.50679853098497,0.506795447441489,0.50679223644264,0.506788979537201,0.506785724393076,0.506782499247589,0.506779320774776,0.506776198571723,0.506773137814614,0.506770140880068,0.506767208359897,0.506764339709274,0.506761533667488,0.506758788534473,0.50675610235412,0.506753473036385,0.506750898438644,0.506748376419623,0.506745904874721,0.506743481758607,0.506741105099092,0.506738773005019,0.506736483670031,0.506734235373563,0.560754906167454 -Debt Fraction - Conservative,0.506918395799819,0.506782872547994,0.506744614344372,0.506803620449149,0.506801343513308,0.50679853098497,0.506795447441489,0.50679223644264,0.506788979537201,0.506785724393076,0.506782499247589,0.506779320774776,0.506776198571723,0.506773137814614,0.506770140880068,0.506767208359897,0.506764339709274,0.506761533667488,0.506758788534473,0.50675610235412,0.506753473036385,0.506750898438644,0.506748376419623,0.506745904874721,0.506743481758607,0.506741105099092,0.506738773005019,0.506736483670031,0.506734235373563,0.560754906167454 -Tax Rate (Federal and State),0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996 -WACC Nominal - Advanced,0.0805896085124861,0.08059747130051048,0.08059969096496822,0.08059626754878128,0.0805963996520449,0.08059656282931402,0.0805967417303397,0.08059692802607091,0.08059711698521067,0.08059730584216251,0.08059749295865339,0.08059767736728905,0.08059785851126577,0.08059803609027173,0.08059820996642023,0.08059838010537551,0.08059854653874735,0.08059870933967969,0.08059886860680696,0.08059902445361866,0.08059917700137503,0.08059932637438676,0.08059947269688632,0.08059961609097843,0.08059975667532915,0.08059989456436088,0.08060002986779481,0.08060016269043214,0.08060029313209663,0.07746612185397665 -WACC Nominal - Moderate,0.0805896085124861,0.08059747130051048,0.08059969096496822,0.08059626754878128,0.0805963996520449,0.08059656282931402,0.0805967417303397,0.08059692802607091,0.08059711698521067,0.08059730584216251,0.08059749295865339,0.08059767736728905,0.08059785851126577,0.08059803609027173,0.08059820996642023,0.08059838010537551,0.08059854653874735,0.08059870933967969,0.08059886860680696,0.08059902445361866,0.08059917700137503,0.08059932637438676,0.08059947269688632,0.08059961609097843,0.08059975667532915,0.08059989456436088,0.08060002986779481,0.08060016269043214,0.08060029313209663,0.07746612185397665 -WACC Nominal - Conservative,0.0805896085124861,0.08059747130051048,0.08059969096496822,0.08059626754878128,0.0805963996520449,0.08059656282931402,0.0805967417303397,0.08059692802607091,0.08059711698521067,0.08059730584216251,0.08059749295865339,0.08059767736728905,0.08059785851126577,0.08059803609027173,0.08059820996642023,0.08059838010537551,0.08059854653874735,0.08059870933967969,0.08059886860680696,0.08059902445361866,0.08059917700137503,0.08059932637438676,0.08059947269688632,0.08059961609097843,0.08059975667532915,0.08059989456436088,0.08060002986779481,0.08060016269043214,0.08060029313209663,0.07746612185397665 -WACC Real - Advanced,0.051259469318500006,0.05198351956825409,0.05393513212227452,0.05424026102320134,0.05424038990443414,0.054240549101769675,0.05424072363935584,0.054240905391288896,0.05424108974166897,0.05424127399235368,0.05424145654502799,0.05424163645589175,0.05424181318172261,0.054241986429533595,0.05424215606480032,0.05424232205402513,0.054242484428046245,0.054242643258224144,0.05424279864078718,0.054242950686457236,0.05424309951353656,0.05424324524330415,0.05424338799696238,0.05424352789363773,0.05424366504910161,0.05424379957498626,0.05424393157833651,0.05424406116139746,0.05424418842155765,0.05118646034534313 -WACC Real - Moderate,0.051259469318500006,0.05198351956825409,0.05393513212227452,0.05424026102320134,0.05424038990443414,0.054240549101769675,0.05424072363935584,0.054240905391288896,0.05424108974166897,0.05424127399235368,0.05424145654502799,0.05424163645589175,0.05424181318172261,0.054241986429533595,0.05424215606480032,0.05424232205402513,0.054242484428046245,0.054242643258224144,0.05424279864078718,0.054242950686457236,0.05424309951353656,0.05424324524330415,0.05424338799696238,0.05424352789363773,0.05424366504910161,0.05424379957498626,0.05424393157833651,0.05424406116139746,0.05424418842155765,0.05118646034534313 -WACC Real - Conservative,0.051259469318500006,0.05198351956825409,0.05393513212227452,0.05424026102320134,0.05424038990443414,0.054240549101769675,0.05424072363935584,0.054240905391288896,0.05424108974166897,0.05424127399235368,0.05424145654502799,0.05424163645589175,0.05424181318172261,0.054241986429533595,0.05424215606480032,0.05424232205402513,0.054242484428046245,0.054242643258224144,0.05424279864078718,0.054242950686457236,0.05424309951353656,0.05424324524330415,0.05424338799696238,0.05424352789363773,0.05424366504910161,0.05424379957498626,0.05424393157833651,0.05424406116139746,0.05424418842155765,0.05118646034534313 +WACC,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Inflation Rate,0.027389727347,0.02555548370379,0.02501666666667,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 +Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Calculated Interest Rate Real - Advanced,0.04147430280720377,0.04333701784295374,0.043885465276984004,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Moderate,0.04147430280720377,0.04333701784295374,0.043885465276984004,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Conservative,0.04147430280720377,0.04333701784295374,0.043885465276984004,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Interest During Construction - Nominal,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Rate of Return on Equity Nominal - Advanced,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Rate of Return on Equity Nominal - Moderate,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Rate of Return on Equity Nominal - Conservative,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Calculated Rate of Return on Equity Real - Advanced,0.07554121925416823,0.07746486422099408,0.07803125152436197,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Calculated Rate of Return on Equity Real - Moderate,0.07554121925416823,0.07746486422099408,0.07803125152436197,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Calculated Rate of Return on Equity Real - Conservative,0.07554121925416823,0.07746486422099408,0.07803125152436197,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Debt Fraction - Advanced,0.512794256063316,0.512742976216397,0.512726258805209,0.512723219276079,0.512721026902326,0.512719144078838,0.512750358620205,0.512786599011528,0.512828946704104,0.512878740897547,0.512938849658125,0.512939285019844,0.512939677084028,0.512940035269274,0.512940279979148,0.512940511234675,0.512940729831368,0.512940937706514,0.512941135367327,0.512941325615257,0.512941506630955,0.512941680129883,0.512941846997314,0.512942007354996,0.512942162459432,0.512942312089244,0.512942457545326,0.512942597759742,0.512942732169002 +Debt Fraction - Moderate,0.512794256063316,0.512742976216397,0.512726258805209,0.512723219276079,0.512721026902326,0.512719144078838,0.512750358620205,0.512786599011528,0.512828946704104,0.512878740897547,0.512938849658125,0.512939285019844,0.512939677084028,0.512940035269274,0.512940279979148,0.512940511234675,0.512940729831368,0.512940937706514,0.512941135367327,0.512941325615257,0.512941506630955,0.512941680129883,0.512941846997314,0.512942007354996,0.512942162459432,0.512942312089244,0.512942457545326,0.512942597759742,0.512942732169002 +Debt Fraction - Conservative,0.512794256063316,0.512742976216397,0.512726258805209,0.512723219276079,0.512721026902326,0.512719144078838,0.512750358620205,0.512786599011528,0.512828946704104,0.512878740897547,0.512938849658125,0.512939285019844,0.512939677084028,0.512940035269274,0.512940279979148,0.512940511234675,0.512940729831368,0.512940937706514,0.512941135367327,0.512941325615257,0.512941506630955,0.512941680129883,0.512941846997314,0.512942007354996,0.512942162459432,0.512942312089244,0.512942457545326,0.512942597759742,0.512942732169002 +Tax Rate (Federal and State),0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996 +WACC Nominal - Advanced,0.07781267413203512,0.07781539288695907,0.07781627921066543,0.07781644036042085,0.07781655659569249,0.07781665641922816,0.07781500148667397,0.07781308009360681,0.07781083490364182,0.07780819491509386,0.07780500806882554,0.07780498498681791,0.07780496420035901,0.07780494521009364,0.07780493223606554,0.07780491997536,0.07780490838580054,0.07780489736467604,0.07780488688509507,0.0778048767985303,0.07780486720144003,0.07780485800287387,0.0778048491558964,0.07780484065405283,0.07780483243072583,0.07780482449765247,0.07780481678586192,0.07780480935197401,0.07780480222586386 +WACC Nominal - Moderate,0.07781267413203512,0.07781539288695907,0.07781627921066543,0.07781644036042085,0.07781655659569249,0.07781665641922816,0.07781500148667397,0.07781308009360681,0.07781083490364182,0.07780819491509386,0.07780500806882554,0.07780498498681791,0.07780496420035901,0.07780494521009364,0.07780493223606554,0.07780491997536,0.07780490838580054,0.07780489736467604,0.07780488688509507,0.0778048767985303,0.07780486720144003,0.07780485800287387,0.0778048491558964,0.07780484065405283,0.07780483243072583,0.07780482449765247,0.07780481678586192,0.07780480935197401,0.07780480222586386 +WACC Nominal - Conservative,0.07781267413203512,0.07781539288695907,0.07781627921066543,0.07781644036042085,0.07781655659569249,0.07781665641922816,0.07781500148667397,0.07781308009360681,0.07781083490364182,0.07780819491509386,0.07780500806882554,0.07780498498681791,0.07780496420035901,0.07780494521009364,0.07780493223606554,0.07780491997536,0.07780490838580054,0.07780489736467604,0.07780488688509507,0.0778048767985303,0.07780486720144003,0.07780485800287387,0.0778048491558964,0.07780484065405283,0.07780483243072583,0.07780482449765247,0.07780481678586192,0.07780480935197401,0.07780480222586386 +WACC Real - Advanced,0.04907869471815807,0.05095766149524428,0.051510979539189705,0.051528234497971726,0.05152834789823668,0.051528445287051916,0.05152683071870645,0.05152495618888464,0.051522765759650646,0.05152019016106735,0.05151708104275676,0.05151705852372479,0.05151703824425291,0.0515170197171646,0.05151700705957607,0.05151699509791241,0.051516983791024984,0.05151697303870839,0.05151696281472695,0.05151695297417591,0.0515169436111611,0.051516934636950173,0.05151692600575264,0.05151691771127109,0.05151690968851308,0.05151690194892922,0.05151689442523111,0.05151688717265768,0.051516880220355166 +WACC Real - Moderate,0.04907869471815807,0.05095766149524428,0.051510979539189705,0.051528234497971726,0.05152834789823668,0.051528445287051916,0.05152683071870645,0.05152495618888464,0.051522765759650646,0.05152019016106735,0.05151708104275676,0.05151705852372479,0.05151703824425291,0.0515170197171646,0.05151700705957607,0.05151699509791241,0.051516983791024984,0.05151697303870839,0.05151696281472695,0.05151695297417591,0.0515169436111611,0.051516934636950173,0.05151692600575264,0.05151691771127109,0.05151690968851308,0.05151690194892922,0.05151689442523111,0.05151688717265768,0.051516880220355166 +WACC Real - Conservative,0.04907869471815807,0.05095766149524428,0.051510979539189705,0.051528234497971726,0.05152834789823668,0.051528445287051916,0.05152683071870645,0.05152495618888464,0.051522765759650646,0.05152019016106735,0.05151708104275676,0.05151705852372479,0.05151703824425291,0.0515170197171646,0.05151700705957607,0.05151699509791241,0.051516983791024984,0.05151697303870839,0.05151696281472695,0.05151695297417591,0.0515169436111611,0.051516934636950173,0.05151692600575264,0.05151691771127109,0.05151690968851308,0.05151690194892922,0.05151689442523111,0.05151688717265768,0.051516880220355166 diff --git a/tests/data/Offshore_Wind/R&D/20/df_capex.csv b/tests/data/Offshore_Wind/R&D/20/df_capex.csv index 566bd9c..bb0fa2d 100644 --- a/tests/data/Offshore_Wind/R&D/20/df_capex.csv +++ b/tests/data/Offshore_Wind/R&D/20/df_capex.csv @@ -1,43 +1,43 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,3149.9375586912693,3327.1977155792283,3068.7789312655427,2765.638791684659,2689.17185053015,2624.519972987224,2568.5159692827233,2519.1169370733032,2474.927996980385,2434.954238316404,2398.461055825877,2364.8905821794892,2333.809178282951,2304.8730835235397,2277.80517457845,2252.37878249147,2228.406142369031,2205.7299701162115,2184.2172022761124,2163.7542648261046,2144.2434436121307,2125.6000622561924,2107.750261121604,2090.6292299737743,2074.1797874752165,2058.3512289121845,2043.0983835786772,2028.3808376437507,2014.162288819266,2000.4100068819964 -Offshore Wind - Class 1/Moderate,3396.202109137979,3613.263293009509,3351.3293425835445,3034.3653473246327,2962.367847596398,2901.494828935677,2848.7642216874096,2802.2525297801026,2760.646403599347,2723.0090843200105,2688.6489038711134,2657.0406018945937,2627.7758852103925,2600.531085783052,2575.045277962124,2551.105041439869,2528.533586054818,2507.1828208619104,2486.927459874063,2467.6605673940962,2449.290140594726,2431.736452375455,2414.9299601458288,2398.809641786001,2383.3216581693086,2368.4182682385217,2354.056941485108,2340.1996262394373,2326.812142057767,2313.8636717764653 -Offshore Wind - Class 1/Conservative,3870.7653676532223,4185.561757013411,3930.3862905026176,3594.7913689644406,3539.878656955801,3493.450620490225,3453.2328259724336,3417.7582170987735,3386.0250981240465,3357.319000243359,3331.1123861154065,3307.0046380676213,3284.6843496498304,3263.904658267019,3244.4665551320395,3226.2072639271005,3208.9919462583794,3192.70765271169,3177.2588272836524,3162.5639097928033,3148.552729402965,3135.164478012114,3122.346115275012,3110.051099435265,3098.238367227227,3086.871506401352,3075.918078809436,3065.3490623273256,3055.1383874266244,3045.2625497629083 -Offshore Wind - Class 2/Advanced,3187.258065289209,3364.442345791347,3103.2969503109393,2798.406120829897,2721.0331982301354,2655.615324289676,2598.947784324275,2548.963471653528,2504.2509803474295,2463.8036120019333,2426.8780577476678,2392.9098406349826,2361.460183807209,2332.181253770823,2304.792643841808,2279.0649994868186,2254.8083311710607,2231.8634912953416,2210.095839864963,2189.390457230602,2169.648471519466,2150.784203106582,2132.722917265201,2115.3990358881174,2098.7547001525154,2082.7386045944536,2067.305043324742,2052.41312368877,2038.0261132883556,2024.1108941121051 -Offshore Wind - Class 2/Moderate,3436.4403617573994,3653.710139488464,3389.0255248976573,3070.316552659775,2997.4660254941464,2935.871782411596,2882.516422151863,2835.453659033662,2793.354582857007,2755.271336064403,2720.504055691378,2688.5212580874104,2658.909812608829,2631.3422163965224,2605.5544523490944,2581.3305715518536,2558.491689230894,2536.8879598574576,2516.392613054239,2496.8974461483435,2478.3093662616343,2460.547701685754,2443.54208588861,2427.2307737593824,2411.559288284642,2396.4793227704095,2381.9478428060606,2367.9263458852233,2354.3802465937542,2341.278362645812 -Offshore Wind - Class 2/Conservative,3916.6262527504487,4232.414908883531,3974.595779641473,3637.382510059756,3581.819191430305,3534.8410749047403,3494.146779365043,3458.2518668028624,3426.142773367054,3397.096565215799,3370.5794547376017,3346.186077735809,3323.601338212038,3302.575448739612,3282.90704267234,3264.4314151162234,3247.01213011016,3230.534900013641,3214.9030366743514,3200.034013584596,3185.8568285230963,3172.309952932541,3159.339718044899,3146.8990306763612,3134.946341043106,3123.444805482718,3112.361601519335,3101.6673631742497,3091.335712046909,3081.3428653130695 -Offshore Wind - Class 3/Advanced,3314.3378527900572,3501.603626773563,3229.581407434233,2909.981916668025,2829.5240431917155,2761.49788044978,2702.570937954215,2650.5936910112946,2604.0984592501036,2562.0384059983267,2523.6405857737936,2488.3180152563837,2455.6144230318587,2425.1681070696836,2396.687480536294,2369.9340442590446,2344.710233593374,2320.850555535142,2298.2150018321827,2276.684070851438,2256.154948580405,2236.538539245085,2217.757128355873,2199.7425231280713,2182.4345578384623,2165.7798814129533,2149.7309656139373,2134.2452873478037,2119.2846496517623,2104.8146140597323 -Offshore Wind - Class 3/Moderate,3573.45534516504,3802.6642636977376,3526.937318529204,3192.733742319295,3116.9785775868636,3052.928498433978,2997.4457962066517,2948.5065844878814,2904.7289678401,2865.127296492406,2828.973803107669,2795.715813147156,2764.9237239547833,2736.256974741118,2709.4410217274567,2684.251305857844,2660.5018100086877,2638.0367141309503,2616.724193360906,2596.451730855802,2577.122522013211,2558.6526786473714,2540.9690286284754,2524.0073649943542,2507.711038667962,2492.0298169097055,2476.91894947559,2462.3383987183065,2448.252200261924,2434.6279285456058 -Offshore Wind - Class 3/Conservative,4072.7868214035575,4404.961616743418,4136.336559964241,3782.4092970249194,3724.6306024893966,3675.779412324056,3633.462586595793,3596.1365009791166,3562.747179621037,3532.5428644436306,3504.9684850855137,3479.602514995142,3456.1172949201737,3434.253078110758,3413.8004691919105,3394.588196288702,3376.4743835752347,3359.3401866262134,3343.085062217155,3327.6231934098937,3312.880747039749,3298.7937413323093,3285.306367681632,3272.369655242399,3259.94039759126,3247.9802820649556,3236.4551775162913,3225.3345471098983,3214.5909607068756,3204.1996872333584 -Offshore Wind - Class 4/Advanced,3441.6136689352024,3637.5837804155267,3354.882452317385,3021.7298252585006,2938.182242172961,2867.5437671783943,2806.3539368807465,2752.3806814379477,2704.0999592312724,2660.424733404309,2620.552376145733,2583.873363047442,2549.913901151166,2518.2983984962593,2488.7240708535182,2460.9432603048117,2434.75081541072,2409.974887973969,2386.4700932040446,2364.1123404161526,2342.7948673770807,2322.425156894176,2302.922510118505,2284.2161155545705,2266.243497020214,2248.9492546757065,2232.2840351239383,2216.2036823172402,2200.6685324690316,2185.64282462166 -Offshore Wind - Class 4/Moderate,3710.6816828877445,3950.3357096811537,3663.7751546127924,3315.339768269773,3236.6754853825914,3170.1657818762374,3112.5524561212046,3061.733901260708,3016.2751548865026,2975.1527167173913,2937.6108719993217,2903.075722617053,2871.1011684929667,2841.3335707646197,2813.4878427379344,2787.3308019339997,2762.6692878774384,2739.341496782854,2717.2105415032333,2696.159584371084,2676.088103334121,2656.9089887675555,2638.5462586160515,2620.933240268532,2604.011109233783,2587.727703755555,2572.036555109698,2556.8960881399144,2542.26895738135,2528.121492080342 -Offshore Wind - Class 4/Conservative,4229.188277653095,4576.022485212887,4296.817819782882,3927.659797021042,3867.662309221393,3816.9351560812092,3772.993297308502,3734.2338309619863,3699.5623068487457,3668.198098191538,3639.5648190490956,3613.224755583528,3588.837665908912,3566.1338285893394,3544.8958071362053,3524.9457525636644,3506.13634078969,3488.344163575065,3471.464816676449,3455.4091876495063,3440.100608019242,3425.4726390099017,3411.4673288767995,3398.0338262166924,3385.1272654112313,3372.707862530284,3360.7401757366156,3349.192495532077,3338.0363384170423,3327.2460236052934 -Offshore Wind - Class 5/Advanced,3611.3707471824555,3808.360987228583,3513.0470545311064,3170.7761958661504,3083.1076407705223,3008.9849335870967,2944.776924083708,2888.1414459079615,2837.479284316775,2791.649784523766,2749.810729221147,2711.322529300767,2675.688022037722,2642.513089454216,2611.4800125343336,2582.3289176702615,2554.8445343585877,2528.8465380154707,2504.1823727674014,2480.721827175162,2458.3528729743916,2436.978429575782,2416.5138176717733,2396.884733000469,2378.025617751393,2359.878339496027,2342.3911104883477,2325.5175966902543,2309.216177904841,2293.4493292705793 -Offshore Wind - Class 5/Moderate,3893.7105005840413,4135.79598749121,3836.502380727546,3478.868405297917,3396.324018450817,3326.5337337902674,3266.0786393798626,3212.753466919682,3165.0524746958276,3121.9016784291753,3082.508087848728,3046.269497400751,3012.7178031881786,2981.4819231646925,2952.2627087777732,2924.815475857695,2898.937536317593,2874.459105424613,2851.2365440937383,2829.1472516570434,2808.0857478270855,2787.9606263098913,2768.692157246638,2750.210379409703,2732.453566798662,2715.3669847864576,2698.901872586089,2683.014604352908,2667.665992562603,2652.820705656636 -Offshore Wind - Class 5/Conservative,4437.792355400741,4790.857492600433,4499.3895911966165,4121.39102766721,4058.434172776776,4005.2049104130597,3959.0956260442317,3918.424354831064,3882.0426629889553,3849.1314194419115,3819.0858080985213,3791.4465249514637,3765.856545734804,3742.032845043244,3719.747261365977,3698.8131733425944,3679.07599015281,3660.406216464509,3642.694298310701,3625.8467277890927,3609.7830547636563,3594.433563375983,3579.737443420266,3565.6413352554246,3552.0981602732095,3539.0661722070986,3526.5081810565503,3514.390913257171,3502.68448036499,3491.361934892854 -Offshore Wind - Class 6/Advanced,3585.792778451342,3785.926313726197,3492.004994875968,3148.3187911661485,3061.2711591819693,2987.6734350089655,2923.9201864742877,2867.6858359011235,2817.382495177621,2771.8775883424464,2730.3348631934414,2692.119260589427,2656.737139020438,2623.7971718967756,2592.98389048576,2564.0392617657403,2536.749539912597,2510.9356775130946,2486.446199189094,2463.151815739592,2440.9412923539194,2419.7182360277448,2399.398567204915,2379.9085078924263,2361.1829646008996,2343.1642166317506,2325.8008430319105,2309.0468379296913,2292.8608759082476,2277.205697880409 -Offshore Wind - Class 6/Moderate,3866.132826508444,4111.432427166178,3813.522924230309,3454.2289003786864,3372.2691441036072,3302.9731575486107,3242.946243633292,3189.9987531363467,3142.6356089411097,3099.790433391603,3060.6758526660315,3024.6939264041007,2991.379866111035,2960.36521797385,2931.3529521957153,2904.10011761204,2878.4054616987705,2854.100402243895,2831.0423175035344,2809.109475143774,2788.1971419540264,2768.214559036415,2749.082561228455,2730.731682811353,2713.100634966525,2696.13507073151,2679.786574673459,2664.011829933029,2648.771926536274,2634.031783164678 -Offshore Wind - Class 6/Conservative,4406.361155989778,4762.635030495767,4472.439646399393,4092.2007788076576,4029.68982343254,3976.837563737238,3931.054853934236,3890.671641903072,3854.5476277798875,3821.869482083293,3792.036672404769,3764.593147813003,3739.1844127094664,3715.5294462504203,3693.401702906466,3672.615883085481,3653.0184908753017,3634.4809481101174,3616.8944767521175,3600.1662311799996,3584.2163310555234,3568.9755542912535,3554.3835213769994,3540.387250597768,3526.939996785232,3514.0003093458345,3501.5312616816964,3489.499815892456,3477.87629522265,3466.633943043953 -Offshore Wind - Class 7/Advanced,3618.0855859469566,3843.103249403721,3542.980080026574,3176.6718106905673,3088.840248179364,3014.579720189832,2950.252324873857,2893.5115409483205,2842.755180154017,2796.8404668165367,2754.9236176428135,2716.3638542982126,2680.6630896532815,2647.426472922975,2616.3356943373064,2587.1303970898393,2559.594910411771,2533.548574430919,2508.838549617468,2485.3343824222393,2462.9238362799865,2441.5096500936233,2421.0069871062633,2401.3414048976283,2382.447223761662,2364.266203180728,2346.7464591167322,2329.8415713799113,2313.5098423864247,2297.713677502513 -Offshore Wind - Class 7/Moderate,3900.9503106277666,4173.525317505398,3869.19141727991,3485.3368744914264,3402.6390079028665,3332.7189579698957,3272.1514557675805,3218.72713260806,3170.937447061334,3127.706417924734,3088.239580472775,3051.9336094347263,3018.319530539803,2987.0255717665273,2957.7520283374884,2930.253761126972,2904.3277051779683,2879.803760066659,2856.5380196312412,2834.4076552449965,2813.306990494641,2793.144449128984,2773.8401530426822,2755.324010924994,2737.5341820046337,2720.415829883161,2703.9201031097105,2688.003294723479,2672.6261443364347,2657.753254695948 -Offshore Wind - Class 7/Conservative,4446.043809550139,4834.5627053178805,4537.726778617326,4129.054177804271,4065.9802634482467,4012.652028716599,3966.4570105830157,3925.710116829915,3889.2607783207086,3856.288340919743,3826.1868639646855,3798.496189436657,3772.8586292330374,3748.990631702378,3726.663611099455,3705.690599067545,3685.916717346354,3667.2122298253107,3649.4673788371483,3632.588482614706,3616.4949414361827,3601.1169098162813,3586.3934644811243,3572.2711465748407,3558.702789953096,3545.646570728023,3533.065229749476,3520.9254315855255,3509.197232218816,3497.8536340571154 -Offshore Wind - Class 8/Advanced,4510.489735625426,4796.833830108398,4429.4780383958205,3979.6455900272904,3874.019364994491,3784.713664216639,3707.353547430006,3639.117088461266,3578.0774959295813,3522.860467965601,3472.4512708967814,3426.0793047857505,3383.1455701189293,3343.175219396356,3305.785453332296,3270.663166867028,3237.548994363556,3206.225674284371,3176.509401831872,3148.243293585704,3121.292373867891,3095.5396764964125,3070.8831767990705,3047.233350331447,3024.511210688041,3002.6467178303315,2981.577476021219,2961.247660346861,2941.607125298647,2922.6106595751717 -Offshore Wind - Class 8/Moderate,4851.300725359157,5195.2255098761025,4823.211278586806,4352.748922128634,4253.548157845549,4169.6751067235555,4097.020965123024,4032.9354704500074,3975.6090420105675,3923.7509795477044,3876.408277727483,3832.857213793361,3792.5352266054883,3754.996354615026,3719.881085004958,3686.8953595410194,3655.795590331942,3626.377732306874,3598.4691618925012,3571.9225392099474,3546.6110994296378,3522.4249916632357,3499.2683976094163,3477.0572387800435,3455.7173336752944,3435.182902936401,3415.3953464874226,3396.302235358966,3377.856474496959,3360.0156028965503 -Offshore Wind - Class 8/Conservative,5478.959424220935,5954.366513365788,5590.120125251637,5091.118845027945,5013.9471617111185,4948.699433160037,4892.179279834887,4842.324971394328,4797.728772834921,4757.386604075132,4720.557089518095,4686.677220362611,4655.309360967013,4626.1065825181295,4598.789207641863,4573.128478333219,4548.934899201304,4526.049736574013,4504.338700641898,4483.687170650222,4463.996531882109,4445.181327556776,4427.167017325071,4409.888193641932,4393.2871481695865,4377.312708884512,4361.91928877399,4347.066101541143,4332.716510325105,4318.837483251141 -Offshore Wind - Class 9/Advanced,4592.412240325433,4878.520900161457,4505.322954261886,4051.926551444482,3944.3818728902497,3853.4541427717863,3774.68896026003,3705.2131454877667,3643.06491141178,3586.8449951811062,3535.5202328575488,3488.3060283568198,3444.5925027390845,3403.8961840092975,3365.827320227329,3330.067119511795,3296.3515054550667,3264.459270471555,3234.2032713790795,3205.423775336602,3177.9833551484044,3151.762920215129,3126.658592824846,3102.5792225308282,3079.4443883241183,3057.182778052583,3035.7308627063826,3015.0318034425804,2995.034543976597,2975.6930518493987 -Offshore Wind - Class 9/Moderate,4939.413265187224,5283.696940239805,4905.797996583303,4431.806433603402,4330.803919276628,4245.407510198518,4171.433775913908,4106.184318002691,4047.816688966744,3995.016745995366,3946.8141746399706,3902.472107411538,3861.41776556186,3823.197087692807,3787.444031277251,3753.8591972003355,3722.194573366033,3692.2424087016457,3663.826944330086,3636.798164287922,3611.0270013587074,3586.4016094694484,3562.8244300033125,3540.2098573829217,3518.482362774879,3497.5749720920953,3477.4280209252015,3457.988128055108,3439.2073430561486,3421.0424337185527 -Offshore Wind - Class 9/Conservative,5578.471917429091,6055.76563864837,5685.838443957752,5183.587120527139,5105.013793938786,5038.580992887334,4981.034283068805,4930.274487628623,4884.868303346995,4843.793413374313,4806.294976758643,4771.799758959704,4739.8621757071905,4710.128997036833,4682.3154658886615,4656.188669403146,4631.55567044848,4608.25485232638,4586.149486166852,4565.122869397029,4545.07459619417,4525.917657654788,4507.5761595785,4489.983506445043,4473.080941779563,4456.816364138317,4441.143358527047,4426.020397861111,4411.41017985669,4397.279072692238 -Offshore Wind - Class 10/Advanced,4693.593633091843,4988.08641403548,4606.348408716344,4141.199802713687,4031.2856678059543,3938.354590885632,3857.8540304393655,3786.847503846305,3723.330001387448,3665.8714312364054,3613.4158664797155,3565.16142457874,3520.484789559393,3478.8918374277987,3439.9842291131263,3403.4361490164188,3368.9777025200665,3336.3828083271464,3305.4602000612094,3276.046625599743,3248.0016299101662,3221.203498553605,3195.5460651534763,3170.936171009293,3147.2916232525013,3124.539538560417,3102.614988233154,3081.4598811374785,3061.02203610156,3041.254406465532 -Offshore Wind - Class 10/Moderate,5048.239887769589,5402.362204212094,5015.803533832917,4529.449311454314,4426.221479682657,4338.943591513471,4263.340045907193,4196.652992526923,4136.999390523117,4083.036143499693,4033.771558751459,3988.452533905651,3946.4936705822724,3907.4309033673826,3870.8901249759947,3836.5653398428813,3804.2030715957258,3773.5909919283918,3744.5494695919183,3716.925183426539,3690.5862225684946,3665.4182767188363,3641.3216378202615,3618.208814207842,3596.002612974453,3574.634584439993,3554.043749651075,3534.1755512777086,3514.9809824361846,3496.415858411825 -Offshore Wind - Class 10/Conservative,5701.3784703638485,6191.77060566147,5813.335277944334,5297.793454134462,5217.48897663838,5149.592508349757,5090.777912299796,5038.899761944941,4992.493175102436,4950.513310933694,4912.188697606355,4876.933470906207,4844.292229317729,4813.903960408995,4785.47763326777,4758.775203429108,4733.599482912914,4709.785294233728,4687.19289607041,4665.70301462429,4645.213031901668,4625.63402199301,4606.888418574329,4588.908158873049,4571.633191874182,4555.010268219474,4538.991950285704,4523.5357960511465,4508.603681376969,4494.161233455327 -Offshore Wind - Class 11/Advanced,5025.152235767293,5327.1415155794575,4920.468956681549,4433.736934668828,4316.058391541485,4216.562601009914,4130.37542697444,4054.352951712104,3986.348530272403,3924.831048183033,3868.669987145059,3817.0068190994148,3769.174196613488,3724.643090443021,3682.987022578014,3643.857161587048,3606.9645473156784,3572.067127932515,3538.9601258759762,3507.468756784107,3477.442643786607,3448.751474454996,3421.2815827486324,3394.9332291739383,3369.618414702989,3345.2591074862967,3321.785792217062,3299.136274165432,3277.254686046595,3256.090657793073 -Offshore Wind - Class 11/Moderate,5404.850939770007,5769.576866045625,5357.846040116647,4849.412649142283,4738.89273408968,4645.449477354749,4564.505246572449,4493.1073750081305,4429.239802543504,4371.464555552131,4318.719887490901,4270.19949633026,4225.2766307559705,4183.454443461956,4144.332399973671,4107.5828889938975,4072.934528409352,4040.159990899922,4009.066955944725,3979.491271674422,3951.2917089533516,3924.34588252637,3898.5470408921215,3873.8015119157803,3850.026649731481,3827.1491693278035,3805.103784157191,3783.8320829232653,3763.2815968631767,3743.4050200243632 -Offshore Wind - Class 11/Conservative,6104.127669960085,6612.643709530002,6209.763837181824,5672.033137461899,5586.055897807744,5513.363177454675,5450.393878887276,5394.851021191807,5345.166241925494,5300.220891992037,5259.18900227134,5221.443322708103,5186.49628191827,5153.9613653095585,5123.526983350871,5094.938275956581,5067.984125655404,5042.487686713506,5018.29934638909,4995.291405302334,4973.353996455632,4952.391912153547,4932.322106734936,4913.0717094273095,4894.576427171699,4876.779249039468,4859.629386381866,4843.0813990442875,4827.094469773155,4811.631797642421 -Offshore Wind - Class 12/Advanced,5239.794171488235,5541.735728908452,5119.669475943366,4623.117441663448,4500.4124338431775,4396.666827967948,4306.79829643297,4227.528633725751,4156.619504135816,4092.474393903689,4033.9144963155436,3980.044612557714,3930.1688904403154,3883.7357040183892,3840.3003589053365,3799.4991238517473,3761.030696198118,3724.64268522755,3690.121566608182,3657.2850903228887,3625.9764563760555,3596.0597862368077,3567.4165587879106,3539.942774311028,3513.5466750300807,3488.146896080692,3463.6709529126815,3440.0539942404184,3417.237766490757,3395.169748113383 -Offshore Wind - Class 12/Moderate,5635.711143315315,6001.993783296518,5574.753355803869,5056.548128683152,4941.307519134219,4843.872972073216,4759.471328347902,4685.023802436827,4618.428221199446,4558.18519009544,4503.187611650513,4452.594743838014,4405.753064589511,4362.144504502056,4321.351420864198,4283.032208947337,4246.903894953123,4212.729441611628,4180.30831371574,4149.469347892121,4120.065282611735,4091.96850511451,4065.067704166807,4039.2652065672837,4014.474836354309,3990.620178255733,3967.6331571058054,3945.4528666561273,3924.0245970183505,3903.2990216362055 -Offshore Wind - Class 12/Conservative,6364.856443437321,6879.0220422101975,6461.160236945745,5914.305632896509,5824.656002779045,5748.858320530822,5683.199381629884,5625.284093024488,5573.47710199279,5526.611977999015,5483.827471875326,5444.469541509239,5408.029789627103,5374.105192238233,5342.3708507261645,5312.561019034146,5284.455562120768,5257.870080548575,5232.648571089072,5208.657879872547,5185.783447095297,5163.925998406175,5142.998940971607,5122.926291451979,5103.641010605521,5085.083652366211,5067.201258723384,5049.946448613522,5033.276661334514,5017.153524063256 -Offshore Wind - Class 13/Advanced,5379.844542587816,5679.373101865575,5247.626378679358,4746.685141491247,4620.700447233193,4514.181905985457,4421.911348573177,4340.522948885889,4267.718544483928,4201.858949636906,4141.7338502258735,4086.424120366372,4035.215308978137,3987.5410461366237,3942.9447515658576,3901.0529721275916,3861.5563518785693,3824.1957541472966,3788.751947476608,3755.0378106308326,3722.8923526295866,3692.176063150734,3662.767253218553,3634.5591433873587,3607.457523359052,3581.378853531265,3556.248711970817,3532.0005140326502,3508.574449129305,3485.9165919029165 -Offshore Wind - Class 13/Moderate,5786.343670319172,6151.062359866955,5714.084259151747,5191.700659245975,5073.379873338036,4973.34107427262,4886.683524849815,4810.246149091579,4741.870586511297,4680.017366421589,4623.549800603359,4571.604675492151,4523.511001537943,4478.736862264841,4436.853452115139,4397.5100358739155,4360.416076356902,4325.328200709882,4292.040513776619,4260.377277291487,4230.187293686911,4201.339539340901,4173.719727868681,4147.227575438101,4121.774602757472,4097.282352110446,4073.6809288032655,4050.9077986719312,4028.9067895301623,4007.6272564106475 -Offshore Wind - Class 13/Conservative,6534.977726397139,7049.872939604118,6622.645281221613,6072.384494694289,5980.338689544756,5902.515070173829,5835.101184712371,5775.637923534758,5722.4462238519045,5674.328478516117,5630.400418702372,5589.990520916751,5552.576799331444,5517.745457841906,5485.162913869987,5454.556318439881,5425.699652692374,5398.403588521287,5372.50795300952,5347.876033321446,5324.390207673733,5301.948548288539,5280.462147859987,5259.8529921490535,5240.052250074367,5220.998886682376,5202.638528489061,5184.922528019416,5167.807186999522,5151.25310696902 -Offshore Wind - Class 14/Advanced,5442.550801566765,5781.125753682782,5338.918091864818,4802.011436780572,4674.558293238716,4566.798195812047,4473.452153518482,4391.115108934808,4317.462112756431,4250.834873272463,4190.008969214574,4134.0545615735555,4082.2488717879064,4034.0189284525227,3988.902829494341,3946.522768889258,3906.565784910667,3868.7697204482647,3832.9127887322893,3798.8056874839986,3766.2855492483204,3735.2112376021573,3705.4596451904326,3676.9227479702386,3649.505237549414,3623.1226006067595,3597.6995477637643,3573.1687182797145,3549.469604428382,3526.5476523100497 -Offshore Wind - Class 14/Moderate,5853.787991778634,6261.265879759649,5813.490829601092,5252.2139554021605,5132.514049003843,5031.309220178185,4943.6416098338095,4866.313297201464,4797.140764429748,4734.566597106914,4677.44085803143,4624.890272215524,4576.236029205772,4530.940012627369,4488.568418861397,4448.766424602091,4411.240106229052,4375.743254188768,4342.067573457335,4310.035277403394,4279.4934061345,4250.309408846773,4222.3676670590185,4195.5667280532725,4169.817081243113,4145.0393544266735,4121.162838233358,4098.124269615007,4075.8668216549563,4054.3392590795384 -Offshore Wind - Class 14/Conservative,6611.147958174135,7176.179708628229,6737.857872575057,6143.162843720874,6050.04417335192,5971.313459362865,5903.113812802352,5842.957461215599,5789.145771034982,5740.467176073036,5696.0271006660305,5655.146194193112,5617.296386676974,5582.059058898661,5549.096740116462,5518.133401088226,5488.940388529708,5461.326167568871,5435.128698349091,5410.209674540652,5386.450103387145,5363.746869063458,5342.01002798014,5321.160656581722,5301.129121507222,5281.853676393386,5263.279313991083,5245.356819801271,5228.041986212769,5211.294955545622 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,5462.550832369848,5094.404759063653,4875.5549262092645,4722.020175198692,4263.651146110876,3829.295613124674,3410.728337949633,3343.7774992451323,3285.5174365197136,3207.2812724221576,3141.08145831941,3083.8665548677945,3033.5990170228683,2988.8537384617885,2958.8949081013798,2931.03615273454,2905.0183721997228,2880.626813817036,2857.6815376796812,2836.0305427943017,2815.5436693022525,2796.109383287182,2777.6312289765,2760.02494615507,2743.21658539724,2727.1416211172086,2711.7421798514206,2696.967261995978,2682.7713005134847 +Offshore Wind - Class 1/Moderate,6217.537549003377,6050.594891259246,5931.2557072685795,5838.925802633735,5763.930885101322,5700.97021105834,5291.544282275952,4888.852075107402,4491.460278945741,4072.51283498425,3663.0000960065295,3615.862270810396,3574.2345093406543,3537.008235424742,3511.991599288189,3488.66149787881,3466.8138219123107,3446.2791640087826,3426.9151687521285,3408.6011001235547,3391.233850228222,3374.724391496717,3358.9956701796727,3343.980167236275,3329.6190113846337,3315.8598725964,3302.656518621953,3289.967817172063,3277.756959836958 +Offshore Wind - Class 1/Conservative,7549.867055466588,7524.346964544596,7501.037928189001,7479.5964751544225,7459.752640146307,7441.2903400603145,7424.034734950038,7407.84169550011,6874.463003342234,6313.370793819921,5758.409845373221,5208.082210940681,4661.376657071959,4117.577748019326,4100.26493465772,4084.0740017131716,4068.8719067407287,4054.548002773674,4041.008827494427,4028.175109779539,4015.978997982083,4004.3617316888726,3993.272200427305,3982.66605671573,3972.5038312954784,3962.750933130862,3953.3765407221345,3944.3531586306726,3935.6561740041584 +Offshore Wind - Class 2/Advanced,5358.739142998236,4997.589328397251,4782.898624109471,4632.281715654107,4182.623529780819,3756.522615291665,3345.909947900305,3280.231438444361,3223.078621467056,3146.329206691839,3081.3876415122254,3025.26002744198,2975.9477343518092,2932.0528187513814,2902.663410055368,2875.334052750732,2849.810635767615,2825.882619436882,2803.3735007815626,2782.133828788493,2762.0364370540406,2742.9714546924165,2724.8444215677036,2707.5726296266243,2691.083792474087,2675.3142714739247,2660.2075235870307,2645.713436159141,2631.787107365084 +Offshore Wind - Class 2/Moderate,6099.377897155915,5935.607747380369,5818.536715338725,5727.961307946685,5654.391607605821,5592.627539486479,5190.982487228406,4795.942992362201,4406.103572325649,3995.1177208761983,3593.3875214533555,3547.1455153865654,3506.308802120767,3469.790092274592,3445.2488611413337,3422.362012811054,3400.929540141509,3380.7851400765067,3361.7891180488486,3343.823177151232,3326.785983388085,3310.5901722205545,3295.16046379854,3280.4303368995647,3266.3420289287787,3252.8444294135797,3239.891971316572,3227.4444092981566,3215.4657110294934 +Offshore Wind - Class 2/Conservative,7406.3874307080805,7381.352390366644,7358.4863853527395,7337.4523748058255,7317.985493391741,7299.874203623014,7282.946548139545,7267.061169343569,6743.818981066585,6193.3899017697695,5648.975449671825,5109.10650357437,4572.7905668380645,4039.326284040601,4022.3425289928423,4006.4591458335417,3991.546085572757,3977.494364274333,3964.21240438866,3951.6227086915546,3939.658312485724,3928.26178578243,3917.383126796111,3906.9784315199345,3897.0093393822713,3887.441702822251,3878.245587289759,3869.393608214876,3860.8620396949195 +Offshore Wind - Class 3/Advanced,5563.666194857099,5188.705465783053,4965.804712217284,4809.427731107721,4342.574030961793,3900.178299552324,3473.8631867267977,3405.6729467788646,3346.3344641684057,3266.6501330575466,3199.2249980367915,3140.950965854653,3089.752906975992,3044.179439195086,3013.6660435766357,2985.291526998198,2958.792132812655,2933.9490061980596,2910.5791029239003,2888.527317673103,2867.6611623442363,2847.867218252979,2829.0469231213624,2811.114797178504,2793.9954497055987,2777.6226920862823,2761.9383182508886,2746.889887302366,2732.431056122389 +Offshore Wind - Class 3/Moderate,6332.62824425191,6162.59523224895,6041.0472110659675,5947.008043619602,5870.624939042819,5806.498813182058,5389.494232391682,4979.34787876988,4574.600276695524,4147.897677749075,3730.8046237328062,3682.7941509664915,3640.395852003069,3602.4805290910094,3577.0010161147275,3553.2388593653677,3530.9867343662136,3510.0719076762357,3490.3494738991394,3471.696590510754,3454.00771050475,3437.1928084933766,3421.172724221887,3405.879495174652,3391.252365301811,3377.238561100198,3363.790852501856,3350.8673311366247,3338.4304125138055 +Offshore Wind - Class 3/Conservative,7689.620050473284,7663.627437134304,7639.887121519657,7618.048758524303,7597.837393762009,7579.033507198603,7561.458489351737,7544.965660925851,7001.713778059379,6430.2353883344795,5865.001678369514,5304.48731653311,4747.661667351704,4193.796766914002,4176.163542997469,4159.672821076962,4144.189452202149,4129.6002394261195,4115.8105008755465,4102.73930239642,4090.317351048657,4078.4849994694414,4067.19036110524,4056.387758049952,4046.037499307501,4036.103996023863,4026.5560940931773,4017.3657437332995,4008.5077777483943 +Offshore Wind - Class 4/Advanced,5975.833019742907,5573.094469456032,5333.680820228931,5165.719279093875,4664.280086695629,4189.110790265383,3731.213396644922,3657.97153506216,3594.2372192017824,3508.6496839396987,3436.2295811919234,3373.638432539796,3318.6475552929614,3269.697913733989,3236.9240161071007,3206.4475397671245,3177.98499343761,3151.3015572032164,3126.2003282454148,3102.5147817706065,3080.1028949688057,3058.8426013967687,3038.628132310759,3019.367466686351,3000.9797812382362,2983.394230864478,2966.5477312724283,2950.3845155039116,2934.854692642071 +Offshore Wind - Class 4/Moderate,6801.761183217273,6619.1318233949605,6488.579378668923,6387.573443592643,6305.531822094643,6236.6551939994615,5788.758157491227,5348.227348553873,4913.495194579753,4455.1817107127035,4007.1895488563277,3955.6225189303327,3910.0833095790017,3869.359017179189,3841.99196451515,3816.4694344816667,3792.568802720853,3770.1046967594084,3748.921124330627,3728.886373414007,3709.887136193929,3691.8264025542844,3674.6196905425268,3658.1932724704134,3642.4826227521417,3627.430754873791,3612.986669231462,3599.105907474802,3585.7475590519857 +Offshore Wind - Class 4/Conservative,8259.281523874955,8231.363342882703,8205.864317014495,8182.408047019821,8160.699511276999,8140.502559446241,8121.625610406816,8103.9108979927505,7520.413786396996,6906.599295051689,6299.492027699934,5697.453566632146,5099.377331312438,4504.481143033195,4485.541553175938,4467.829169004659,4451.198641648249,4435.528791613096,4420.717508822699,4406.677872213025,4393.335821489715,4380.626831066969,4368.49535572402,4356.89261323105,4345.775475662155,4335.106247657932,4324.850892526213,4314.979697454295,4305.465499609663 +Offshore Wind - Class 5/Advanced,6282.856400383134,5859.426312976391,5607.712002763843,5431.121106911791,4903.919131998218,4404.336990394094,3922.9139229701746,3845.90906670065,3778.9002436638907,3688.91532299003,3612.774466531764,3546.9676819851466,3489.1514266823465,3437.686839438965,3403.2291788025045,3371.186903754147,3341.2619992172013,3313.2076714562813,3286.816817732078,3261.9142654920715,3238.350896329211,3215.9983242841176,3194.745237177849,3174.494957500406,3155.162670693132,3136.673651249446,3118.961710552984,3101.9679773218536,3085.640232396413 +Offshore Wind - Class 5/Moderate,7151.218784281058,6959.206384291097,6821.946382965393,6715.751127323762,6629.494388563569,6557.079053170072,6086.1701084333035,5623.006007892007,5165.9382447845255,4684.077800322827,4213.068962883639,4158.852503535129,4110.973631920612,4068.157136205224,4039.3838248980423,4012.5501615695575,3987.42165891054,3963.8032988704326,3941.531439241944,3920.467161538803,3900.4918362475946,3881.503242423113,3863.4124633646497,3846.142223585428,3829.624449701114,3813.7990508740713,3798.613031863727,3784.018940864715,3769.9743151633556 +Offshore Wind - Class 5/Conservative,8683.622841160915,8654.270351743377,8627.461190398502,8602.799777589971,8579.97601355234,8558.741330650955,8538.894502187832,8520.269668581588,7906.793991996092,7261.443230368062,6623.144272666011,5990.174662702622,5361.370722559387,4735.910139057796,4715.997565453123,4697.375170958373,4679.8902893679615,4663.415310803441,4647.842914359215,4633.082076829197,4619.054414039568,4605.692628686925,4592.937849489374,4580.738965974315,4569.05063284176,4557.833048226926,4547.050955881901,4536.672536488602,4526.66962939618 +Offshore Wind - Class 6/Advanced,6054.327951395894,5646.2993008916155,5403.740750003257,5233.573032524783,4725.547130414371,4244.13636941661,3780.224348597275,3706.0204792688073,3641.448993823569,3554.7372499016396,3481.3657828037544,3417.9525427105277,3362.2392449876024,3312.6466758134006,3279.4423858770924,3248.565562646515,3219.729167046685,3192.6951639698427,3167.264211485968,3143.2674565586763,3120.561324216123,3099.0217523783913,3078.5416418772934,3059.0279738700683,3040.3988163843655,3022.5823264999117,3005.514532974426,2989.1391145062103,2973.405182360072 +Offshore Wind - Class 6/Moderate,6891.104950175169,6706.076724201667,6573.809362360196,6471.476883239043,6388.357507068228,6318.576079478668,5864.795684317246,5418.478415974113,4978.035969393947,4513.70231489282,4059.8255748275124,4007.5811371193035,3961.443680240505,3920.184668080688,3892.4579573404626,3866.600271214404,3842.385770152208,3819.626420831674,3798.1647896929426,3777.866725604021,3758.618033799659,3740.320041133183,3722.8872678337116,3706.2450992633676,3690.3282337554206,3675.0784652402026,3660.4447941138183,3646.3815424701647,3632.8477997574205 +Offshore Wind - Class 6/Conservative,8367.770320398857,8339.48560747076,8313.651536378682,8289.887273123944,8267.893472205405,8247.43121156567,8228.306249235115,8210.358934279791,7619.19746916776,6997.320273052247,6382.238330681363,5772.292048423035,5166.359656728911,4563.649220445412,4544.460841216094,4526.515965372261,4509.6670266687215,4493.791293450005,4478.785325215162,4464.561424819229,4451.0439798059915,4438.168131983535,4425.877338312755,4414.122151351611,4402.8589996993815,4392.049522784438,4381.65957304591,4371.658772458867,4362.019625584684 +Offshore Wind - Class 7/Advanced,6421.601266263206,5988.820290613011,5731.547467050367,5551.056875399363,5012.212688734152,4501.598224119789,4009.5438457884584,3930.838485335038,3862.3498977043,3770.377877246376,3692.5556968900287,3625.295534501015,3566.202626070197,3513.6015237408124,3478.382860319226,3445.6330212011326,3415.0473391875917,3386.373366239308,3359.3996757375103,3333.9474364624434,3309.863649602413,3287.0173792178434,3265.2949848870057,3244.5975717258207,3224.838329538955,3205.9409806579697,3187.8378951733484,3170.469093116158,3153.780581427489 +Offshore Wind - Class 7/Moderate,7309.139612095586,7112.887038516299,6972.595886819772,6864.055647217157,6775.89396238266,6701.87945680084,6220.5713602231,5747.179178251301,5280.018150057534,4787.51663824246,4306.1064315882195,4250.69281197255,4201.756474658073,4157.994601502596,4128.585901652064,4101.1595342313185,4075.476022839443,4051.3361364151237,4028.5724632151287,4007.0432021668807,3986.6267303019517,3967.2187201697593,3948.7284811703275,3931.0768530489104,3914.194321128019,3898.019464145569,3882.498067305242,3867.5817918520374,3853.2269555165312 +Offshore Wind - Class 7/Conservative,8875.383790929918,8845.383273936757,8817.98185197444,8792.775962959942,8769.448078924646,8747.744532273511,8727.459439822973,8708.423394193125,8081.400338044277,7421.798180581692,6769.403486705676,6122.456104869517,5479.766192140526,4840.493585478835,4820.141306593594,4801.107589206534,4783.23655191965,4766.397813136889,4750.481612841166,4735.394710452311,4721.057391372057,4707.4003626603235,4694.364087822995,4681.8955716195005,4669.949247012442,4658.484092581294,4647.463854259805,4636.856269255077,4626.632400835331 +Offshore Wind - Class 8/Advanced,14412.683966652536,10194.869601494867,9179.229452772466,8615.644693043976,7827.9260980224235,7138.047582230808,6507.660547861349,6321.684172730156,6164.393079155067,5504.442350486707,5127.996867726996,4869.7148063506875,4675.460752031988,4521.027964517991,4181.32647681124,3955.8994689532415,3789.4485139119115,3658.6606949270113,3551.6090894147055,3461.4120769098504,3383.755867003581,3315.7674080971583,3255.442083151268,3201.3281773540753,3152.3428360723738,3107.6579809550435,3066.6269148509114,3028.735539578943,2993.56854097348 +Offshore Wind - Class 8/Moderate,15310.177213428451,12678.222916057546,11849.723263859665,11364.352716225316,11025.466224362599,10767.234497377967,10137.428525886833,9542.385214837215,8972.557992722874,7911.509016245191,7115.361849729815,6854.491558455669,6655.757965015436,6496.126765702345,6139.546404741941,5898.483029197435,5718.0374502403065,5574.708052575891,5456.331430674453,5355.822630867479,5268.705440094559,5191.977977322759,5123.532628486631,5061.834970721061,5005.734962958142,4954.348981625986,4906.983875586392,4863.086964349291,4822.209784006486 +Offshore Wind - Class 8/Conservative,16893.98853843166,15874.069079467374,15381.996962143381,15059.962291570517,14822.014770086786,14634.075908023846,14479.206186946883,14347.77854467047,13617.880972305991,12472.287069859833,11538.619138826649,10697.274903780875,9907.486722659387,9150.512241029572,8830.724213877127,8610.631986324295,8443.699750238353,8309.711484371428,8198.086212207783,8102.60464292073,8019.307544217199,7945.521539034585,7879.359087685128,7819.438544378004,7764.719517193688,7714.399094976894,7667.845104376691,7624.550986283925,7584.105196068877 +Offshore Wind - Class 9/Advanced,15334.923773401753,10847.21961528312,9766.590560444442,9166.943093849852,8328.81992726507,7594.797373894855,6924.073089771688,6726.196622283058,6558.840756878646,5856.661025758063,5456.127543127564,5181.318394895795,4974.634406682637,4810.319780701124,4448.881485732,4209.0299051236,4031.9280154142275,3892.7712722983247,3778.8697547702554,3682.9011392659736,3600.2759049094507,3527.937068921801,3463.7515174356276,3406.17496027115,3354.0551389863795,3306.510979989622,3262.8544321030654,3222.538469140551,3185.121279316132 +Offshore Wind - Class 9/Moderate,16289.84590022825,13489.478050015561,12607.964087828019,12091.535668369252,11730.964477535103,11456.20898975613,10786.102909527173,10152.983959419329,9546.694570497915,8417.75115177491,7570.660148319435,7293.097243214567,7081.6471202797065,6911.8013655180175,6532.404114379638,6275.91568689869,6083.923686750289,5931.422897274402,5805.471614638324,5698.531432173666,5605.839762957256,5524.20259049191,5451.377484367961,5385.732013785848,5326.042299120715,5271.36817376157,5220.972471694673,5174.266480101112,5130.773796159257 +Offshore Wind - Class 9/Conservative,17975.002307673658,16889.820096893905,16366.26115672923,16023.62020706997,15770.446864711112,15570.482185180259,15405.702575853637,15265.8652097631,14489.262976229513,13270.364682251466,12276.953265231648,11381.772850492516,10541.447609706373,9736.035810799354,9395.785190401062,9161.609643969132,8983.995873452806,8841.433908958357,8722.665920531352,8621.074709565988,8532.447487042864,8453.94002722631,8383.544054409776,8319.789338707838,8261.568966978499,8208.028584987751,8158.4957740450745,8112.431268773591,8069.39735952941 +Offshore Wind - Class 10/Advanced,15777.446892952265,11160.240105866966,10048.427010618578,9431.4753784213,8569.166425768693,7813.961963000259,7123.882553116767,6920.295793022092,6748.110486865921,6025.667947904331,5613.576070262512,5330.836816230673,5118.1884243416125,4949.132165622009,4577.263675574761,4330.490672636434,4148.278179141638,4005.105771562267,3887.9173295629544,3789.179324698292,3704.169637122116,3629.743365173169,3563.705641115856,3504.4674946826312,3450.8437394263824,3401.9276910847607,3357.0113421132132,3315.5319229695933,3277.034871966981 +Offshore Wind - Class 10/Moderate,16759.925325320743,13878.746607094567,12971.794707694786,12440.46353876472,12069.487320048282,11786.803167762395,11097.359700765774,10445.970807773594,9822.185561260063,8660.663928172953,7789.128260225514,7503.555645591015,7286.003641787134,7111.256603353412,6720.911067682522,6457.021045514077,6259.488603614352,6102.587213534271,5973.001211302103,5862.975109326782,5767.608732623316,5683.615711063982,5608.688977784607,5541.1492045237865,5479.736922802638,5423.48513578377,5371.635058056139,5323.581346495215,5278.833517953941 +Offshore Wind - Class 10/Conservative,18493.710631164082,17377.213000560227,16838.545760346802,16486.017096178708,16225.537838824015,16019.802664980774,15850.268118671569,15706.395353488231,14907.38256357729,13653.310286265418,12631.231770156972,11710.218947356327,10845.644392734888,10016.990633038271,9666.92136933382,9425.988153647959,9243.248922939856,9096.573064310081,8974.377680763704,8869.854879523824,8778.6700268652,8697.897186817227,8625.469544997572,8559.87518488806,8499.974708816384,8444.889371433632,8393.927019419943,8346.533420123389,8302.257670524286 +Offshore Wind - Class 11/Advanced,16264.255962022657,11504.586548801808,10358.468680859949,9722.481224770234,8833.565778763896,8055.059818711747,7343.688074200726,7133.8197150676415,6956.321691478424,6211.58833433994,5786.781590234056,5495.318410480601,5276.108919550027,5101.836399169968,4718.494106932648,4464.10686313231,4276.27221765125,4128.682246555951,4007.8780435089548,3906.0934775235946,3818.4609690138946,3741.7381627276673,3673.6627827572092,3612.5970766051614,3557.318716808526,3506.893191060219,3460.5909832870884,3417.8318066917336,3378.147019261812 +Offshore Wind - Class 11/Moderate,17277.048448079568,14306.971765954786,13372.03605128991,12824.31094881804,12441.888312481451,12150.481897504511,11439.765941378399,10768.278547964726,10125.246605283506,8927.886441850036,8029.459791454079,7735.075997427815,7510.811447932585,7330.672642679775,6928.282996204787,6656.250665536574,6452.623549233597,6290.880966319118,6157.296706010031,6043.875693445647,5945.566750465955,5858.98217294766,5781.7437163185405,5712.119944026248,5648.812916151575,5590.8253687009,5537.375455572721,5487.839096831512,5441.710620317747 +Offshore Wind - Class 11/Conservative,19064.329344957187,17913.382479738382,17358.094690351918,16994.688919359363,16726.172678773826,16514.089606407106,16339.324052899794,16191.012215671926,15367.34588463045,14074.579653497436,13020.965088843674,12071.534843276095,11180.283948017326,10326.06231298724,9965.191665783244,9716.824592616986,9528.446912223111,9377.245393090887,9251.279808391977,9143.531947417756,9049.533690523212,8966.26852200647,8891.606321455141,8823.987942283095,8762.239284913625,8705.454330296612,8652.919527452297,8604.063569948312,8558.421696176958 +Offshore Wind - Class 12/Advanced,16940.549292022813,11982.965383347817,10789.190159462287,10126.757302245936,9200.879449839507,8390.001823819042,7649.050198178319,7430.455252474718,7245.576477514379,6469.875939151453,6027.405038760588,5723.822357484229,5495.497796043878,5313.9787862933945,4914.696456988965,4649.731451865308,4454.086438784636,4300.359441441109,4174.531888278836,4068.515020382145,3977.238479305209,3897.3256477951445,3826.41945720222,3762.8145251195583,3705.237635348968,3652.715360668218,3604.487806979223,3559.950628975789,3518.6156717536455 +Offshore Wind - Class 12/Moderate,17995.455366210947,14901.878154154809,13928.066439256616,13357.565911502114,12959.241598670042,12655.718121281687,11915.44933598968,11216.040546391336,10546.270287467178,9299.122093334134,8363.337346133056,8056.712538484164,7823.122822284838,7635.493616512525,7216.371886948146,6933.028176741409,6720.933795766869,6552.465695522657,6413.326802268119,6295.189545898889,6192.792762929343,6102.607945981941,6022.157733862976,5949.6388470998245,5883.699352714367,5823.300632686345,5767.628245515243,5716.032057120063,5667.985552024907 +Offshore Wind - Class 12/Conservative,19857.054216313583,18658.249211927934,18079.871684482634,17701.354841723725,17421.673346551703,17200.771444852635,17018.73900213334,16864.25998236972,16006.34442385554,14659.82283631448,13562.397394538018,12573.488355592783,11645.177822080408,10755.436182490917,10379.5601213956,10120.865517571236,9924.65485236211,9767.166079887564,9635.962614130893,9523.734437954206,9425.827504895678,9339.100239355173,9261.33327161348,9190.90326210478,9126.586996416443,9067.440760138938,9012.721511217214,8961.834106447515,8914.294382198923 +Offshore Wind - Class 13/Advanced,18863.06284510247,13342.863058304352,12013.611156198995,11276.001556775467,10245.049553063534,9342.148796112542,8517.109577907866,8273.707094443695,8067.847304177014,7204.115684313053,6711.430463055241,6373.395553708924,6119.159313083605,5917.0404546315685,5472.445199000929,5177.410383944034,4959.562360700135,4788.389618418754,4648.282397902372,4530.234058233854,4428.599054130361,4339.61705175403,4260.664232352999,4189.840860682058,4125.729812965057,4067.2471258817523,4013.546427744839,3963.954856388974,3917.928933426527 +Offshore Wind - Class 13/Moderate,20037.685832956235,16593.031338937722,15508.705699766053,14873.461396600098,14429.93280877186,14091.963755435796,13267.684985672722,12488.903073416004,11743.123337447973,10354.441375182545,9312.458268016122,8971.035876283919,8710.936898584381,8502.014471234905,8035.328404569617,7719.829111498906,7483.665023989759,7296.078280931126,7141.148912491345,7009.604747206893,6895.5874827517155,6795.167932251564,6705.587682347766,6624.839011677291,6551.416323238098,6484.163256446148,6422.172794432979,6364.721186298052,6311.2219365965375 +Offshore Wind - Class 13/Conservative,22110.549876995243,20775.697553169633,20131.68231595151,19710.2090611726,19398.787629908376,19152.8166511757,18950.12593194778,18778.115687475423,17822.838891664425,16323.506082275928,15101.538388224133,14000.401949183142,12966.741312160691,11976.026665500049,11557.493870491991,11269.441012077474,11050.963254594135,10875.60167093344,10729.508427343852,10604.543987043204,10495.526125063212,10398.956379445155,10312.364151986274,10233.941174122267,10162.325978166451,10096.46752880371,10035.538412895146,9978.875857327488,9925.941151067387 +Offshore Wind - Class 14/Advanced,20510.852729721246,14508.43361646617,13063.064596649474,12261.020767236416,11140.009671687565,10158.235699065106,9261.124838449723,8996.459954908138,8772.617149963404,7833.433833506027,7297.709935649757,6930.145923040228,6653.700685341661,6433.92576402004,5950.492757859008,5629.684960366007,5392.806656664875,5206.681052257928,5054.334813755595,4925.974354178844,4815.460873380183,4718.705866157529,4632.856126410186,4555.845948442863,4486.134368136903,4422.542962036146,4364.1512981589285,4310.227532189312,4260.181066540415 +Offshore Wind - Class 14/Moderate,21788.085257587773,18042.521681092916,16863.47436673228,16172.738170645542,15690.46496199838,15322.97245970301,14426.6883470143,13579.875734874884,12768.948217937565,11258.957378283958,10125.951508504344,9754.703994068908,9471.884027620466,9244.71105940988,8737.257461550169,8394.197649926717,8137.403335691084,7933.4297546877115,7764.966532666483,7621.931491411524,7497.954115183718,7388.762300206951,7291.356826297187,7203.554245195355,7123.717691353731,7050.589691930108,6983.184069801279,6920.7137680366495,6862.541069850083 +Offshore Wind - Class 14/Conservative,24042.025058298168,22590.566242301204,21890.292787679376,21432.001588421856,21093.37585975125,20825.9178609466,20605.52107706353,20418.48490798959,19379.759455956522,17749.451902947963,16420.738711875958,15223.412141659841,14099.455708117157,13022.196729277817,12567.102983447312,12253.887253075498,12016.32422425768,11825.644022616503,11666.788682494893,11530.90777697982,11412.366736790163,11307.360991475107,11213.20441407107,11127.930858979074,11050.059785524207,10978.44802649822,10912.196436710647,10850.584258715955,10793.025329675436 diff --git a/tests/data/Offshore_Wind/R&D/20/df_fom.csv b/tests/data/Offshore_Wind/R&D/20/df_fom.csv index 36b4bc8..39d2f95 100644 --- a/tests/data/Offshore_Wind/R&D/20/df_fom.csv +++ b/tests/data/Offshore_Wind/R&D/20/df_fom.csv @@ -1,43 +1,43 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,101.54163615511557,97.19712191109782,93.64739530767264,90.64614422831019,88.04634228976398,85.75315446022972,83.70182804574627,81.84617758521955,80.15210144232107,78.59370245848595,77.15085036295862,75.80758719830334,74.55104842441244,73.37071167944052,72.25786059487814,71.20519377318534,70.20653418039468,69.25660951551569,68.35088371986798,67.48542597070477,66.6568075769695,65.86201993637695,65.09840859313437,64.36361974743522,63.65555649760705,62.97234276427908,62.31229333295177,61.67388881050733,61.055754559060865,60.45664287242505 -Offshore Wind - Class 1/Moderate,107.2967714852012,103.43710582890473,100.28352936650788,97.61721845893321,95.30755489431336,93.27028724781452,91.44788923801686,89.79932970976859,88.29431277562001,86.90983140465934,85.62800186804533,84.43464711932351,83.31833830342549,82.26972735602072,81.28107065692667,80.34588164591008,79.458672647129,78.61475974935199,77.81011311888071,77.04124061350905,76.30509618473215,75.59900699083249,74.92061481377148,74.26782853823333,73.63878527715747,73.03181832197552,72.44543052843565,71.87827206797118,71.32912171253761,70.79687100018738 -Offshore Wind - Class 1/Conservative,118.18164215666215,115.60164448323208,113.49363289349897,111.71133448975985,110.16743738732448,108.80562363033577,107.58743971389438,106.48545831805693,105.47942812416129,104.5539700575646,103.69712972042217,102.8994304507312,102.15323261798679,101.4522874984985,100.79141886099809,100.16629075729719,99.5732349445567,99.00912045725899,98.47125354871923,97.95729989271092,97.4652233548236,96.9932372711266,96.5397652882269,96.10340959783491,95.6829249510845,95.27719723483433,94.8852256813935,94.50610799639989,94.1390278486491,93.78324428555605 -Offshore Wind - Class 2/Advanced,103.72466064681099,99.28674451014774,95.66070300371801,92.59492859323682,89.93923400296366,87.59674536062502,85.5013178663004,83.60577312637515,81.87527635987067,80.28337365009253,78.80950194938949,77.43736022320742,76.15380735911634,74.94809477699732,73.81131871677768,72.73602080954831,71.71589122245307,70.7455443062965,69.82034648252782,68.93628242038317,68.08984971602334,67.27797508578982,66.4979470062452,65.7473610736847,65.02407530554214,64.32617328897005,63.65193357936008,62.99980411844828,62.368380715269005,61.75638883943484 -Offshore Wind - Class 2/Moderate,109.60352454632215,105.66088066575735,102.43950605755033,99.71587263446274,97.35655404831616,95.2754875687785,93.41391016775134,91.72990856901401,90.19253555954435,88.77828948461054,87.46890213645673,86.24989167897952,85.10958355031016,84.03842871384546,83.02851707077252,82.07322260752257,81.16693966974533,80.3048836476849,79.48293807100801,78.69753572060159,77.94556506153835,77.22429578918053,76.53131898660455,75.8644985820007,75.22193163845073,74.60191561513294,74.00292118097352,73.42356948769591,72.86261305230416,72.3189195822362 -Offshore Wind - Class 2/Conservative,120.72240700018571,118.08694244319062,115.93361110972073,114.11299540862264,112.53590635345839,111.14481521925573,109.90044179646327,108.77476911035716,107.74711046299339,106.80175614790281,105.9264947618953,105.11164590599832,104.34940570673103,103.63339110027053,102.95831457252841,102.31974695758363,101.71394114973596,101.13769887143033,100.58826846362982,100.06326541486848,99.56060981626605,99.07847659274087,98.61525550117548,98.16951868206343,97.73999411516799,97.32554373523942,96.92514525927096,96.53787699464405,96.16290506000371,95.79947257316485 -Offshore Wind - Class 3/Advanced,105.57862932626732,101.06139012922362,97.37053696333501,94.24996507557245,91.54680275137888,89.16244460040271,87.0295635543352,85.10013795564007,83.33871038844657,81.71835410025935,80.21813850068402,78.82147119140289,77.51497617649046,76.28771275631871,75.13061802551427,74.03610030470675,72.99773697944677,72.01004613775171,71.06831138075164,70.1684456078891,69.30688381355814,68.48049778240308,67.68652752537092,66.92252566258196,66.1863119257956,65.47593564831017,64.78964461651445,64.12585903074341,63.48314960160203,62.86021901781932 -Offshore Wind - Class 3/Moderate,111.56257170444029,107.54945723160519,104.27050395704083,101.49818846520279,99.09669955296116,96.97843620964136,95.08358508012604,93.36948373268146,91.80463180556168,90.36510757679618,89.03231631372363,87.79151733272657,86.630827401482,85.54052680445014,84.51256405816221,83.54019471606011,82.61771292864688,81.74024856632415,80.90361158120228,80.10417099389691,79.33875965408252,78.60459845581177,77.89923542531704,77.22049631076275,76.56644416224447,75.93534600782282,75.3256451812474,74.73593818878608,74.16495525000285,73.61154383380284 -Offshore Wind - Class 3/Conservative,122.88019243029699,120.1976217298446,118.00580187470734,116.15264459221372,114.54736673705962,113.13141131911772,111.86479603660725,110.71900314099311,109.67297618146998,108.71072465716958,107.81981889897637,106.99040548101762,106.21454104382225,105.4857284330479,104.79858562588035,104.14860428973911,103.53197034336989,102.94542834338674,102.38617744775576,101.85179052438878,101.34015048823262,100.84939964291753,100.37789896393222,99.92419507029072,99.486993205739,99.06513496331387,98.65757978778026,98.26338951223822,97.88171535058488,97.51178689216613 -Offshore Wind - Class 4/Advanced,106.56203925174994,102.00272432507707,98.27749278489058,95.12785439581815,92.39951352292805,89.99294631803123,87.84019859625518,85.89280140334306,84.11496705606869,82.4795179932661,80.96532866699627,79.55565212939582,78.2369877941062,76.99829305458239,75.83042058920934,74.72570800607858,73.6776728674333,72.68078220013692,71.73027567452118,70.82202812081644,69.95244132724683,69.11835794076043,68.31699226444422,67.54587412234999,66.80280293817438,66.08580987577174,65.39312640057395,64.72315799790516,64.07446206528431,63.44572920766183 -Offshore Wind - Class 4/Moderate,112.60171893552882,108.55122439222049,105.2417293762452,102.443591209983,100.0197336797047,97.8817398169616,95.96923913639634,94.23917182795077,92.65974412042108,91.20681147345982,89.86160595415885,88.60924957711272,87.43774842388054,86.33729224483628,85.29975456113748,84.3183281052202,83.38725388057217,82.50161639487523,81.65718657212662,80.85029961226076,80.07775886459693,79.33675933726383,78.62482621763569,77.93976500185386,77.2796206983347,76.64264419340809,76.02726432128858,75.43206451543107,74.85576316805638,74.29719701284303 -Offshore Wind - Class 4/Conservative,124.02475740194227,121.31719995304027,119.10496443789522,117.23454596081406,115.61431577879242,114.18517147384817,112.90675832989038,111.75029297041416,110.69452281474535,109.7233084188312,108.82410433766421,107.98696536584335,107.20387415564252,106.46827303511174,105.77472985069831,105.11869427705257,104.49631670674053,103.90431137361716,103.33985134726427,102.80048688812288,102.28408119159548,101.7887592578385,101.31286679568132,100.85493688665126,100.41366271451434,99.98787508235006,99.57652374269347,99.17866179010872,98.79343253249266,98.42005838321724 -Offshore Wind - Class 5/Advanced,109.50114476061522,104.81607860290613,100.98810082570654,97.75159173103145,94.9480000301178,92.47505689079786,90.26293387240872,88.26182519032253,86.43495609520913,84.75439943702169,83.19844700053406,81.74988993750006,80.39485529962042,79.1219959123637,77.92191216030047,76.78673031380357,75.70978914191133,74.68540306562537,73.70868045982513,72.77538237774039,71.88181136471172,71.02472298420224,70.2012547065243,69.40886822539179,68.64530227003664,67.90853370151267,67.19674520700266,66.50829829325359,65.84171056912301,65.19563652491647 -Offshore Wind - Class 5/Moderate,115.70740586452288,111.54519395066252,108.14441919659933,105.2691051114379,102.77839475936706,100.58143252867578,98.61618284550669,96.83839825994572,95.2154080914435,93.72240186502866,92.34009400628206,91.05319617758313,89.84938365421125,88.71857560839712,87.65242142351995,86.64392607962543,85.68717174035086,84.7771073383585,83.90938715478988,83.080245310113,82.28639698628768,81.52495982649049,80.79339075987284,80.0894347555964,79.41108290112625,78.7565378401942,78.12418507242731,77.51256896072061,76.92037254905541,76.34640048686634 -Offshore Wind - Class 5/Conservative,127.4455050741462,124.66327002832962,122.39001847374759,120.46801167038747,118.80309364748881,117.334531873349,116.02085860167222,114.83249657681012,113.7476070470902,112.74960542374154,111.82560024373008,110.96537200127362,110.1606822208314,109.40479236220156,108.6921204466916,108.01799064566382,107.37844717501483,106.77011364333147,106.19008515015273,105.63584438924119,105.1051956204328,104.59621212919825,104.10719399708415,103.636633846293,103.18318881707269,102.745657464686,102.32296057461622,101.91412512466955,101.51827079417401,101.13459854975414 -Offshore Wind - Class 6/Advanced,107.95507775015824,103.33616091211223,99.56223106446653,96.37141884310962,93.6074115743866,91.16938437877481,88.9884947363406,87.01564007958424,85.21456488869488,83.55773632224664,82.02375266733799,80.59564805064888,79.25974539861498,78.0048577495706,76.82171820300317,75.70256419993727,74.64082856056896,73.63090598164625,72.6679739038126,71.74785323077494,70.86689871292324,70.02191172252296,69.210070146475,68.42887151731144,67.67608649156634,66.94972049536821,66.24798187487724,65.5692552710311,64.91207922284333,64.27512721812089 -Offshore Wind - Class 6/Moderate,114.07371150028793,109.97026662986458,106.61750804648844,103.78279105518834,101.32724750540399,99.16130459268895,97.22380263498063,95.4711189203324,93.8710440516045,92.39911785753188,91.03632706030439,89.76759918118114,88.58078351052004,87.46594155363233,86.414840597805,85.42058438707026,84.47733864009669,83.5801236065049,82.72465492544845,81.90721988854831,81.12458005672055,80.37389376967333,79.65265386264794,78.95863714400551,78.28986306542043,77.64455964783174,77.0211351862972,76.41815459612263,75.8343195156361,75.26845147164897 -Offshore Wind - Class 6/Conservative,125.6460783059885,122.90312615378072,120.66197106031508,118.76710142816029,117.12569069220321,115.67786381464168,114.38273853999543,113.21115521938466,112.14158344652981,111.15767279355059,110.24671381437501,109.39863129432204,108.60530307841793,107.86008576916207,107.15747620085641,106.49286456375663,105.86235092621015,105.26260656870161,104.69076760559936,104.14435227298057,103.62119583274452,103.11939877400239,102.63728517976531,102.173368955183,101.72632620058974,101.2949724346698,100.87824368053676,100.47518065427798,100.08491546463264,99.70666035992598 -Offshore Wind - Class 7/Advanced,103.16607162677484,98.75205502576995,95.1455408618165,92.0962765841516,89.45488372144685,87.12501009685819,85.04086712044197,83.1555304686619,81.43435295648852,79.85102312965937,78.38508867882362,77.02033635548366,75.74369581611889,74.5444763650016,73.41382219153022,72.34431509239315,71.32967921511398,70.3645579138653,69.4443425633339,68.5650394565401,67.72316505116055,66.91566261410912,66.13983522433139,65.39329142657189,64.67390077349563,63.97975717272444,63.30914845015567,62.66053090583377,62.0325079107909,61.42381179837559 -Offshore Wind - Class 7/Moderate,109.0132760462349,105.09186450875866,101.88783798802038,99.17887216389386,96.83225922989182,94.76239992980587,92.91084769241554,91.23591495731115,89.7068211716773,88.30019124438053,86.99785534755077,85.78540963420103,84.65124241354873,83.5858560734732,82.58138311346279,81.63123320305827,80.72983087607246,79.87241728933625,79.05489814096805,78.27372542242077,77.52580435533422,76.8084193385962,76.11917442803745,75.45594505524828,74.81683853120767,74.20016148379696,73.60439281785794,73.02816111063366,72.47022559720563,71.92946008275355 -Offshore Wind - Class 7/Conservative,120.07227991756012,117.45100814321722,115.30927315753844,113.49846202879564,111.92986608051976,110.54626639751676,109.30859430617686,108.18898371175358,107.16685932049808,106.22659602751507,105.35604819175528,104.54558754615519,103.78745224347938,103.07529359465576,102.4038525604764,101.76872382743333,101.16618046913648,100.5930414317336,100.04656987471319,99.52439412793285,99.0244454834577,98.54490869479359,98.08418219047469,97.64084580045471,97.2136343547149,96.80141591683498,96.4031737091148,96.01799100253243,95.64503840643901,95.28356311469152 -Offshore Wind - Class 8/Advanced,74.77734561871719,71.74945020899585,69.27547952215168,67.18376711054297,65.37184340313472,63.77361342558618,62.343947993413366,61.050658296132966,59.869977306569204,58.7838560822767,57.77826489496049,56.84208189684787,55.96634118755223,55.143709240391026,54.368111210003704,53.634458410554736,52.93844577783089,52.276398798394986,51.64515608055048,51.0419780498633,50.46447509098672,49.91055036810957,49.37835386669422,48.8662451134382,48.37276267937802,47.89659903695219,47.43657968126539,46.99164567610784,46.56083897196975,46.143289983984985 -Offshore Wind - Class 8/Moderate,78.92734195458345,76.27694954570195,74.11142126914544,72.28049319960515,70.69447116457414,69.29550058370742,68.04407875569261,66.91203001148843,65.87855047913612,64.92784146892797,64.04762240959583,63.2281580702546,62.4616003745648,61.741530103623674,61.0626297936981,60.42044519109547,59.8112079656833,59.231701724157816,58.67915922147909,58.151182439782886,57.64567968912679,57.16081555680178,56.694970678918644,56.246709108260085,55.8147516195865,55.39795370139589,54.99528728024528,54.60582544284603,54.228729584555474,53.86323853604109 -Offshore Wind - Class 8/Conservative,86.68348095190146,85.01488927970024,83.65155061480296,82.49886419787966,81.50036180604056,80.61962027770447,79.83177013383936,79.11907298726771,78.46843146894207,77.86989929242206,77.31574505201877,76.79983979674086,76.31724266017966,75.86391233314363,75.43650113184357,75.03220481846454,74.64865098797844,74.28381471492027,73.93595384140683,73.60355866169618,73.28531232308117,72.98005931577724,72.68678014656115,72.40457079474508,72.13262590615786,71.87022493754915,71.61672065087996,71.37152949490363,71.13412351431877,70.90402350430834 -Offshore Wind - Class 9/Advanced,75.62260710062075,72.5604852371534,70.05854950138104,67.94319297780066,66.1107878089906,64.4944919021413,63.04866594552321,61.74075727565146,60.54673020975086,59.44833178535213,58.43137368617048,57.484608346283494,56.598968517360404,55.76703777665464,54.982672610511116,54.24072681206181,53.53684665389303,52.86731608693074,52.228937984021265,51.61894180337367,51.03491091812066,50.47472479042567,49.93651249372195,49.4186150112714,48.919554394540306,48.43800833605389,47.972789054653305,47.52282564422017,47.087149225730215,46.66488038478155 -Offshore Wind - Class 9/Moderate,79.81951379448014,77.13916211656307,74.94915533485235,73.09753098409864,71.49358101481734,70.07879687522454,68.81322933690025,67.66838424119152,66.62322255518954,65.66176700536865,64.77159820443583,63.942870877272455,63.16764823515453,62.4394384981859,61.75286409556173,61.103420423994294,60.48729655723746,59.901239744808024,59.34245146152871,58.808506583035076,58.29728977552673,57.80694487932036,57.33583422570583,56.88250563593393,56.44566542477301,56.024156143494174,55.61693809760965,55.223073896271146,54.841715455491716,54.47209300190092 -Offshore Wind - Class 9/Conservative,87.66332594318482,85.97587299344204,84.59712354268852,83.4314074919787,82.42161831796747,81.53092114219223,80.73416536822468,80.01341209929039,79.35541591747116,78.7501181063822,78.18969986676136,77.66796296772837,77.1799106927501,76.72145605084502,76.28921351697487,75.88034715503169,75.49245774300732,75.12349746626505,74.77170447407303,74.43555199541235,74.1137082922538,73.80500479326453,73.50841048116484,73.22301111647856,72.94799224154399,72.68262516829833,72.42625534251103,72.17829261664095,71.93820306753275,71.70550207357672 -Offshore Wind - Class 10/Advanced,78.68637626579942,75.50019580524047,72.8968968150868,70.69583888105807,68.789195773759,67.10741736437419,65.60301531320003,64.24211812035537,62.99971632304637,61.85681745952267,60.79865838901764,59.81353586248743,58.89201528171854,58.02637975551726,57.210236872333745,56.4382319322246,55.705834821159605,55.00917893830502,54.34493762831492,53.71022810385656,53.10253583100592,52.51965436060066,51.95963696748223,51.42075742162113,50.90147789697721,50.4004225142005,49.91635537044699,49.4481621729806,48.994834789678116,48.55545817760231 -Offshore Wind - Class 10/Moderate,83.05331615225516,80.26437288860087,77.98564032095673,76.05899938708278,74.39006709774164,72.91796448965832,71.60112383408733,70.40989656196844,69.32239126644319,68.3219833718121,67.39575033256924,66.53344800278892,65.72681804322809,64.96910566646103,64.25471543514477,63.57896024680007,62.937874779573825,62.32807450127082,61.74664750745491,61.19107042243793,60.65914221192966,60.148931515919536,59.65873431729856,59.187039603846344,58.732501278055715,58.29391499839859,57.87019894827539,57.46037775944871,57.063568988714565,56.67897167615649 -Offshore Wind - Class 10/Conservative,91.21491197333016,89.45909366945152,88.02448565714239,86.81154186556977,85.76084216158235,84.83405934095462,84.00502385770369,83.2550700398102,82.57041584539456,81.94059503991986,81.35747205382194,80.81459754151591,80.3067723498345,79.82974390772134,79.37998952920678,78.95455838326015,78.55095404595586,78.16704573763417,77.80100022806238,77.45122889072432,77.11634603364672,76.79513574207719,76.48652522817201,76.18956321301901,75.90340224207411,75.62728410525587,75.36052772976808,75.10251905887229,74.85270253808667,74.61057391187461 -Offshore Wind - Class 11/Advanced,85.14432228431143,81.69664571227796,78.87968884198925,76.4979857442595,74.43486067848373,72.61505539966706,70.98718410645026,69.51459539818433,68.17022723616154,66.93352840985492,65.7885241384318,64.72255066412808,63.72539907265602,62.788719132348916,61.90559379383936,61.07022888640361,60.27772250062255,59.52389069610961,58.80513379235661,58.1183324059914,57.46076563033383,56.83004592858911,56.22406680402722,55.64096035151718,55.07906253260411,54.53688454680745,54.01308905830038,53.506470322145326,53.01593746682832,52.54050035003443 -Offshore Wind - Class 11/Moderate,89.86966553601496,86.85182820072963,84.38607555907977,82.30131140567943,80.49540655330259,78.90248558214458,77.47756921801724,76.18857557534982,75.0118165763674,73.92930323366993,72.92705242296704,71.99397924108206,71.12114757059022,70.30124824534568,69.5282265994322,68.79701085063014,68.10331023530489,67.44346244603184,66.81431659263744,66.2131422010163,65.63755759365502,65.08547290001954,64.55504425095755,64.04463662249701,63.55279344025467,63.07821152001908,62.61972025836968,62.176264236675046,61.74688858787783,61.330726615702254 -Offshore Wind - Class 11/Conservative,98.70109961548648,96.80117784207633,95.24882872208266,93.9363362423991,92.79940354240868,91.79655782867886,90.89948176899853,90.08797776284916,89.34713264900486,88.66562120842768,88.03464016932128,87.4472108755947,86.89770746933088,86.38152836258352,85.89486175560104,85.43451463683293,84.99778569592073,84.58236927591747,84.18628168977136,83.80780392925628,83.44543657592705,83.09786392251054,82.76392513534987,82.44259086219724,82.13294409624348,81.83416439961111,81.54551480251689,81.26633085137533,80.99601139625307,80.73401079636754 -Offshore Wind - Class 12/Advanced,86.28698984527215,82.7930442082693,79.93828275923772,77.5246163456156,75.43380339621332,73.5895756732033,71.93985775921047,70.44750637854983,69.08509631017888,67.83180053890182,66.67142989655677,65.59115067317605,64.58061694715448,63.631366423700115,62.73638922414447,61.88981341789971,61.08667131015163,60.32272281052234,59.59431992949099,58.89830142043378,58.23190986112006,57.59272567314879,56.97861408984299,56.38768213811006,55.818243447497956,55.2687892372859,54.73796422411722,54.224546481521706,53.72743049809565,53.24561284345658 -Offshore Wind - Class 12/Moderate,95.60278142614007,92.39242516828453,89.76937311346066,87.55161420121998,85.63050404855117,83.93596480078125,82.42014779069564,81.04892451146542,79.79709573587176,78.64552489296803,77.5793368236311,76.58673947801626,75.65822667096229,74.7860229577819,73.96368742319237,73.18582473736697,72.44787041310678,71.7459285109517,71.07664713387652,70.43712162080877,69.8248183582829,69.23751415525125,68.67324751537916,68.13027911051296,67.60705944604221,67.10220220285042,66.61446210042736,66.14271639111249,65.68594929337341,65.24323882119712 -Offshore Wind - Class 12/Conservative,104.99760510711533,102.97648034886967,101.32510117959548,99.92887998626793,98.71941817548758,97.65259725207562,96.69829341724191,95.8350205913823,95.04691424796772,94.32192669066114,93.65069305464019,93.02578948972206,92.44123124385982,91.8921231769189,91.37441032044785,90.88469596896735,90.42010648561416,89.97818912712033,89.55683365975456,89.15421141344521,88.76872731633996,88.3989817273685,88.04373975903339,87.70190639292802,87.37250612301243,87.05466617266492,86.7476025580943,86.45060843778153,86.16304431223206,85.8843297322347 -Offshore Wind - Class 13/Advanced,92.84191171312604,89.08254320412185,86.010915477992,83.41389123968823,81.1642465179851,79.17991924285792,77.4048780089809,75.79915789547707,74.33325028285103,72.9847460001545,71.73622604454727,70.57388177384684,69.48658132284413,68.4652195457069,67.50225404771695,66.59136682818614,65.72721281383994,64.90522980941319,64.12149270033608,63.37260009109724,62.65558508771005,61.967844304835765,61.30708080501355,60.671257812582894,60.05856084940632,59.46736651795048,58.89621657870588,58.343796279707384,57.808916127703164,57.290496465202025 -Offshore Wind - Class 13/Moderate,97.99445611325586,94.7037870477184,92.01511465100775,89.7418745302352,87.77270436869676,86.0357731887596,84.4820353031593,83.07650841938538,81.79336290644865,80.61298345782959,79.5201227856761,78.50269384091118,77.5509526241377,76.65692917400295,75.81402144420053,75.01669913107153,74.26028355860024,73.54078132342798,72.85475667482629,72.19923228642715,71.57161116188956,70.96961449306274,70.3912317132705,69.8346799819524,69.29837104111701,68.7808838903939,68.28094209635209,67.79739482378882,67.3292008795786,66.87541521257818 -Offshore Wind - Class 13/Conservative,107.62430812345463,105.55262131197483,103.85992993714484,102.42877977171122,101.18906110904094,100.09555175083506,99.11737429756116,98.23250515687802,97.42468292273115,96.6815585040967,95.99353275729753,95.35299611125136,94.75381409462723,94.19096910659886,93.66030473642135,93.15833930394841,92.68212728314745,92.22915457098776,91.79725814246433,91.38456358005077,90.98943590831745,90.61044047166766,90.246311489683,89.89592655011157,89.55828574288385,89.23249445730885,88.91774909683765,88.61332513704555,88.31856708021354,88.03287995615453 -Offshore Wind - Class 14/Advanced,83.81332880022273,80.41954701447106,77.64662539091077,75.30215356379384,73.27127969158843,71.4799219815988,69.87749790583675,68.42792900585468,67.10457628227645,65.88720978530704,64.76010445515952,63.71079449652479,62.7292305829541,61.807193015312336,60.93787287296448,60.11556656085023,59.33544879720243,58.59340104584755,57.885879897220356,57.20981473078843,56.562527173642124,55.94166701145078,55.34516067667273,54.77116946365252,54.21805534652522,53.6843527980443,53.16874538789047,52.670046219577976,52.187181474319786,51.71917648790839 -Offshore Wind - Class 14/Moderate,88.464804518433,85.49414263444659,83.06693514309403,81.01476044991361,79.23708587205083,77.66906576775507,76.2664239880644,74.99758015801389,73.83921649671186,72.77362522429358,71.78704180353144,70.86855461272546,70.00936722566864,69.20228473459733,68.44134712137289,67.7215618869141,67.03870534168225,66.38917242819248,65.7698615116317,65.17808480122501,64.61149785032968,64.06804345769584,63.54590657791141,63.04347774603393,62.55932315714926,62.092159998688416,61.640835966343275,61.20431214000261,60.78164857928646,60.371992136292754 -Offshore Wind - Class 14/Conservative,97.15818381163604,95.2879620045048,93.75987952388664,92.4679041954529,91.34874426028036,90.36157523613721,89.47852245314913,88.67970404382547,87.95043997253096,87.27958205837108,86.65846464409724,86.08021816539973,85.53930470892467,85.03119461969101,84.55213568478153,84.09898480645626,83.66908290179344,83.26016035634782,82.8702644924698,82.49770317382192,82.14100042117526,81.79886109466221,81.4701425070154,81.15383139703214,80.84902509274156,80.55491598151906,80.27077861404405,79.99595892360551,79.729865157569,79.47196020472039 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,90.662,84.9785,81.599875,79.229625,77.420125,75.96575,74.755,73.721375,72.822,71.614125,70.592125,69.708875,68.932875,68.242125,67.779625,67.3495,66.94787500000001,66.57124999999999,66.217,65.88275,65.5665,65.26650000000001,64.98125,64.709375,64.44987499999999,64.20175,63.964,63.735875,63.51675 +Offshore Wind - Class 1/Moderate,90.662,87.639125,85.47825,83.806375,82.4485,81.30850000000001,80.32825000000001,79.469875,78.7075,77.55475,76.57300000000001,75.719375,74.96562499999999,74.29162500000001,73.83862500000001,73.41624999999999,73.020625,72.64875,72.298125,71.9665,71.652125,71.353125,71.068375,70.7965,70.53637499999999,70.28725,70.04825,69.8185,69.597375 +Offshore Wind - Class 1/Conservative,90.662,90.167625,89.716125,89.30075000000001,88.916375,88.55874999999999,88.2245,87.910875,87.615375,86.78312500000001,86.06975,85.44600000000001,84.892375,84.395125,84.05975,83.74612499999999,83.45174999999999,83.17425,82.912,82.663375,82.42712499999999,82.20212500000001,81.98724999999999,81.781875,81.58500000000001,81.396125,81.21449999999999,81.03975,80.87125 +Offshore Wind - Class 2/Advanced,90.45362499999999,84.78325,81.41237500000001,79.0475,77.242375,75.79125,74.58325,73.55199999999999,72.65475,71.449625,70.43,69.54875,68.77449999999999,68.08525,67.623875,67.19475,66.794,66.418375,66.064875,65.731375,65.415875,65.1165,64.831875,64.56075,64.301875,64.05425,63.817125,63.5895,63.370875 +Offshore Wind - Class 2/Moderate,90.45362499999999,87.43775,85.281875,83.613875,82.259125,81.12175,80.14362500000001,79.28725,78.526625,77.376625,76.397,75.5455,74.7935,74.121,73.669,73.2475,72.852875,72.481875,72.132125,71.80125000000001,71.4875,71.18925,70.905125,70.633875,70.374375,70.12587500000001,69.88725,69.658125,69.4375 +Offshore Wind - Class 2/Conservative,90.45362499999999,89.9605,89.51,89.095625,88.712125,88.35525000000001,88.02187500000001,87.708875,87.41412499999998,86.583875,85.87199999999999,85.24974999999999,84.69737500000001,84.20125,83.86675,83.55375000000001,83.26,82.983125,82.72149999999999,82.4735,82.23775,82.01325,81.799,81.594,81.397625,81.209125,81.027875,80.8535,80.6855 +Offshore Wind - Class 3/Advanced,90.520875,84.84625,81.47287499999999,79.10624999999999,77.29974999999999,75.8475,74.638625,73.60674999999999,72.708625,71.50274999999999,70.482375,69.600375,68.825625,68.135875,67.674125,67.244625,66.843625,66.467625,66.114,65.78025,65.4645,65.164875,64.88012499999999,64.60875,64.349625,64.101875,63.8645,63.63675,63.417874999999995 +Offshore Wind - Class 3/Moderate,90.520875,87.50275,85.34525000000001,83.67599999999999,82.32025,81.182,80.20325,79.346125,78.58500000000001,77.434125,76.45375,75.601625,74.84899999999999,74.176,73.72375,73.30199999999999,72.907,72.53575,72.185625,71.854625,71.540625,71.242125,70.95775,70.68625,70.426625,70.177875,69.93925,69.709875,69.489 +Offshore Wind - Class 3/Conservative,90.520875,90.02725,89.5765,89.16175000000001,88.778,88.421,88.08725000000001,87.774,87.479125,86.648125,85.93575,85.313,84.76037500000001,84.26387500000001,83.92899999999999,83.615875,83.321875,83.04475,82.783,82.53475,82.29887500000001,82.07412500000001,81.85974999999999,81.65462500000001,81.458,81.269375,81.088125,80.91362500000001,80.745375 +Offshore Wind - Class 4/Advanced,90.50575,84.832,81.45925,79.093,77.28675,75.83487500000001,74.62625,73.594375,72.6965,71.49074999999999,70.4705,69.58875,68.81412499999999,68.1245,67.66275,67.23349999999999,66.8325,66.4565,66.102875,65.76925,65.4535,65.154,64.86925000000001,64.597875,64.338875,64.091125,63.85375,63.626125,63.40725 +Offshore Wind - Class 4/Moderate,90.50575,87.488125,85.33099999999999,83.66199999999999,82.3065,81.16837500000001,80.18974999999999,79.332875,78.571875,77.421125,76.441,75.589,74.8365,74.163625,73.711375,73.28975,72.89475,72.52362500000001,72.173625,71.8425,71.528625,71.23025,70.945875,70.6745,70.414875,70.166125,69.9275,69.698125,69.4775 +Offshore Wind - Class 4/Conservative,90.50575,90.01225,89.5615,89.146875,88.76312499999999,88.406125,88.07249999999999,87.75937499999999,87.46449999999999,86.633625,85.921375,85.29875000000001,84.74612499999999,84.24975,83.915,83.601875,83.307875,83.03087500000001,82.769125,82.521,82.28512500000001,82.06049999999999,81.846,81.64087500000001,81.44437500000001,81.255875,81.0745,80.9,80.731875 +Offshore Wind - Class 5/Advanced,91.497125,85.76124999999999,82.35150000000002,79.959375,78.133375,76.6655,75.443625,74.40050000000001,73.49275,72.273875,71.2425,70.351,69.567875,68.870625,68.403875,67.969875,67.5645,67.1845,66.827,66.48962499999999,66.1705,65.867625,65.57975,65.3055,65.043625,64.793125,64.55325,64.323,64.101875 +Offshore Wind - Class 5/Moderate,91.497125,88.44637499999999,86.265625,84.578375,83.208,82.0575,81.06812500000001,80.201875,79.4325,78.269125,77.27825,76.416875,75.65625,74.976,74.51875,74.0925,73.69325,73.318,72.964125,72.62950000000001,72.312125,72.010375,71.723,71.448625,71.186125,70.93475,70.6935,70.461625,70.2385 +Offshore Wind - Class 5/Conservative,91.497125,90.998125,90.54249999999999,90.123375,89.735375,89.3745,89.03712499999999,88.720625,88.4225,87.58262500000001,86.8625,86.233125,85.674375,85.172625,84.834125,84.517625,84.220375,83.94037499999999,83.67575000000001,83.42487500000001,83.186375,82.95925,82.7425,82.535125,82.3365,82.145875,81.962625,81.78625,81.61612500000001 +Offshore Wind - Class 6/Advanced,90.82724999999999,85.133375,81.748625,79.374,77.56125,76.104125,74.89125,73.85575,72.95474999999999,71.74475,70.720875,69.836,69.0585,68.3665,67.903125,67.47225,67.069875,66.692625,66.33775,66.002875,65.686,65.3855,65.099625,64.827375,64.567375,64.31875,64.080625,63.852125,63.6325 +Offshore Wind - Class 6/Moderate,90.82724999999999,87.798875,85.634,83.95925,82.59875,81.456625,80.474625,79.61475,78.851,77.696125,76.71249999999999,75.8575,75.102375,74.427,73.97325000000001,73.55000000000001,73.15375,72.78125,72.43,72.09774999999999,71.782625,71.48325,71.197875,70.9255,70.66499999999999,70.415375,70.175875,69.94575,69.72425 +Offshore Wind - Class 6/Conservative,90.82724999999999,90.33200000000001,89.879625,89.46350000000001,89.07849999999999,88.720125,88.38525000000001,88.07112500000001,87.775125,86.941375,86.22662500000001,85.60175,85.047125,84.549,84.21300000000001,83.898875,83.60374999999999,83.32587500000001,83.06312500000001,82.814,82.57737499999999,82.351875,82.13675,81.93087500000001,81.73375,81.544375,81.36250000000001,81.187375,81.01862499999999 +Offshore Wind - Class 7/Advanced,91.0155,85.309875,81.91812499999999,79.538625,77.722125,76.262,75.046625,74.009,73.106,71.8935,70.8675,69.98075,69.20175,68.50825,68.043875,67.612125,67.209,66.830875,66.47525,66.13974999999999,65.82225,65.521,65.234625,64.96175,64.70125,64.452125,64.21350000000001,63.984500000000004,63.7645 +Offshore Wind - Class 7/Moderate,91.0155,87.981,85.81162499999999,84.13325,82.770125,81.625625,80.6415,79.779875,79.0145,77.85725000000001,76.87162500000001,76.01474999999999,75.25812499999999,74.58137500000001,74.12662499999999,73.7025,73.305375,72.932125,72.58012500000001,72.24725000000001,71.9315,71.6315,71.3455,71.072625,70.8115,70.561375,70.321375,70.09075,69.868875 +Offshore Wind - Class 7/Conservative,91.0155,90.51925,90.066,89.649125,89.263125,88.904125,88.568625,88.25375,87.957125,87.121625,86.405375,85.77925,85.2235,84.724375,84.38762499999999,84.07287500000001,83.77725,83.498625,83.235375,82.98575,82.74862499999999,82.52274999999999,82.30712499999998,82.100875,81.90325,81.71350000000001,81.53125,81.35575,81.18662499999999 +Offshore Wind - Class 8/Advanced,83.307375,70.069,66.88125000000001,65.112375,63.912875,63.01675,62.307249999999996,61.7235,61.229875,59.1585,57.97687500000001,57.16625,56.5565,56.071875000000006,55.005625,54.298125,53.775625,53.365125000000006,53.02912499999999,52.746,52.502375,52.288875,52.099624999999996,51.92975,51.775999999999996,51.63575,51.507,51.388,51.277625 +Offshore Wind - Class 8/Moderate,83.307375,74.7475,72.053125,70.4745,69.372375,68.5325,67.85787499999999,67.29625,66.816625,64.739375,63.523624999999996,62.67525,62.028875,61.50975,60.350125,59.566125,58.97925,58.513124999999995,58.128125,57.801249999999996,57.517875,57.268375000000006,57.04575,56.845125,56.662625000000006,56.49549999999999,56.341499999999996,56.198750000000004,56.06575 +Offshore Wind - Class 8/Conservative,83.307375,79.68112500000001,77.9315,76.786625,75.9405,75.272375,74.72175,74.254375,73.84925,71.96600000000001,70.83624999999999,70.034875,69.41675000000001,68.91525,67.77825,66.99575,66.402125,65.92575,65.528875,65.189375,64.89325,64.630875,64.39574999999999,64.182625,63.988125,63.809125,63.643625,63.48975,63.34587499999999 +Offshore Wind - Class 9/Advanced,85.734875,72.110875,68.83012500000001,67.00975,65.77525,64.853,64.122875,63.522125,63.01412499999999,60.882374999999996,59.666375,58.832125,58.20462499999999,57.70575,56.6085,55.880375,55.342625,54.920249999999996,54.574375,54.283125,54.03225,53.812625,53.61775,53.443,53.28475,53.140375000000006,53.007875,52.8855,52.771875 +Offshore Wind - Class 9/Moderate,85.734875,76.92575,74.15275,72.528125,71.393875,70.529625,69.83525,69.25725,68.763625,66.625875,65.37474999999999,64.501625,63.8365,63.302125000000004,62.108625,61.301874999999995,60.697875,60.218125,59.821999999999996,59.4855,59.194,58.937125,58.708,58.5015,58.313750000000006,58.141749999999995,57.98325,57.836375000000004,57.6995 +Offshore Wind - Class 9/Conservative,85.734875,82.003,80.20250000000001,79.024125,78.1535,77.46575,76.899125,76.41825,76.00125,74.063125,72.9005,72.075625,71.43950000000001,70.92337500000001,69.75325,68.94800000000001,68.337125,67.84687500000001,67.438375,67.089,66.78425,66.51425,66.27225,66.053,65.85275,65.668625,65.49825,65.339875,65.191875 +Offshore Wind - Class 10/Advanced,85.362625,71.79775000000001,68.53125,66.71875,65.48975,64.571375,63.844375,63.24625,62.7405,60.617999999999995,59.40725,58.576625,57.951875,57.45525,56.362625,55.63775,55.102374999999995,54.681749999999994,54.3375,54.047375,53.797625,53.579,53.385,53.210875,53.053375,52.909625,52.77775,52.655874999999995,52.54275 +Offshore Wind - Class 10/Moderate,85.362625,76.591625,73.83075,72.21325,71.083875,70.223375,69.532,68.9565,68.465,66.3365,65.090875,64.2215,63.55925,63.027249999999995,61.839000000000006,61.035624999999996,60.43425,59.956625,59.562125,59.22725,58.936875,58.68125,58.453125,58.2475,58.060625,57.889375,57.731500000000004,57.585249999999995,57.449000000000005 +Offshore Wind - Class 10/Conservative,85.362625,81.646875,79.85425000000001,78.681,77.814125,77.129375,76.56525,76.086375,75.671125,73.7415,72.583875,71.76275000000001,71.12925,70.615375,69.450375,68.6485,68.040375,67.55225,67.14562500000001,66.79775000000001,66.49425,66.22550000000001,65.984375,65.766125,65.56675,65.383375,65.213875,65.056125,64.90875 +Offshore Wind - Class 11/Advanced,86.65725,72.886625,69.570625,67.730625,66.482875,65.550625,64.812625,64.2055,63.692,61.53725,60.30825,59.465,58.830749999999995,58.32662499999999,57.2175,56.481500000000004,55.938,55.510999999999996,55.1615,54.867,54.6135,54.39149999999999,54.194625,54.017875000000004,53.858,53.712125,53.578125,53.454375,53.339625 +Offshore Wind - Class 11/Moderate,86.65725,77.75325,74.950375,73.308375,72.16199999999999,71.288375,70.5865,70.00225,69.503375,67.342625,66.078,65.1955,64.52325,63.983125,62.776875,61.96125000000001,61.350875,60.866,60.4655,60.1255,59.83075,59.571125,59.339625,59.130874999999996,58.941125,58.767250000000004,58.607,58.4585,58.32025 +Offshore Wind - Class 11/Conservative,86.65725,82.88512499999999,81.06524999999999,79.87425,78.99425,78.299125,77.726375,77.24025,76.81875,74.859875,73.68475000000001,72.851,72.208,71.686375,70.503625,69.689625,69.07225,68.57675,68.163875,67.81075,67.50275,67.229875,66.985125,66.76350000000001,66.561125,66.375,66.202875,66.04275,65.893125 +Offshore Wind - Class 12/Advanced,90.829375,76.39574999999999,72.920125,70.9915,69.68375,68.706625,67.933125,67.29675,66.758375,64.5,63.211875,62.328,61.66325,61.134750000000004,59.97225,59.200875,58.63125,58.183625,57.81725,57.508625,57.242875,57.01025,56.803749999999994,56.618624999999994,56.451,56.298125,56.157624999999996,56.028000000000006,55.907625 +Offshore Wind - Class 12/Moderate,90.829375,81.49675,78.559,76.837875,75.63625,74.7205,73.984875,73.372625,72.849625,70.584875,69.259375,68.334375,67.62975,67.063625,65.79925,64.94449999999999,64.304625,63.796375000000005,63.376625000000004,63.020250000000004,62.711375000000004,62.43925,62.1965,61.97775,61.778875,61.596624999999996,61.42875,61.272999999999996,61.128125000000004 +Offshore Wind - Class 12/Conservative,90.829375,86.87575000000001,84.96825,83.719875,82.7975,82.068875,81.4685,80.959125,80.51724999999999,78.464,77.23237499999999,76.35849999999999,75.6845,75.13775,73.898125,73.04487499999999,72.39775,71.87837499999999,71.44575,71.075625,70.752625,70.466625,70.210125,69.977875,69.76575,69.57075,69.39025,69.222375,69.065625 +Offshore Wind - Class 13/Advanced,86.69125,72.91525,69.598,67.75725,66.509,65.576375,64.838125,64.23075,63.717,61.5615,60.332,59.488375,58.853875,58.3495,57.24,56.503625,55.96,55.532875,55.18325,54.888625,54.635,54.412875,54.215875000000004,54.039125,53.879124999999995,53.733125,53.599125,53.475375,53.3605 +Offshore Wind - Class 13/Moderate,86.69125,77.783875,74.97987499999999,73.33725,72.19025,71.316375,70.61425,70.02975,69.530625,67.369125,66.104,65.221125,64.5485,64.00825,62.8015,61.985625000000006,61.375,60.889875,60.48925,60.149125000000005,59.85425,59.594625,59.363,59.15412500000001,58.96425,58.790375,58.630125,58.481500000000004,58.343125 +Offshore Wind - Class 13/Conservative,86.69125,82.91775,81.097125,79.905625,79.02525,78.329875,77.75687500000001,77.270625,76.849,74.88925,73.71362500000001,72.879625,72.236375,71.7145,70.531375,69.717,69.099375,68.60375,68.19075,67.837375,67.52925,67.25625,67.0115,66.78975,66.58725,66.401125,66.228875,66.06875,65.919 +Offshore Wind - Class 14/Advanced,88.37175,74.328625,70.947,69.070625,67.79825,66.8475,66.095,65.47575,64.952,62.75475,61.501374999999996,60.64149999999999,59.99475,59.480500000000006,58.3495,57.59887499999999,57.04475000000001,56.609249999999996,56.252874999999996,55.9525,55.694,55.467625,55.26675,55.086625,54.923500000000004,54.77475,54.638125,54.512,54.394875 +Offshore Wind - Class 14/Moderate,88.37175,79.2915,76.43325,74.75875,73.589625,72.69875,71.983,71.38725,70.878375,68.674875,67.385375,66.485375,65.79975,65.249,64.018875,63.187125,62.56462499999999,62.070125000000004,61.66175,61.315,61.0145,60.749750000000006,60.513625,60.30075,60.10725,59.93000000000001,59.7665,59.615125000000006,59.474125 +Offshore Wind - Class 14/Conservative,88.37175,84.525,82.66912500000001,81.4545,80.557125,79.84825,79.26412499999999,78.7685,78.33862500000001,76.340875,75.1425,74.292375,73.63662500000001,73.104625,71.8985,71.068375,70.438875,69.93350000000001,69.5125,69.152375,68.83825,68.559875,68.310375,68.084375,67.878,67.68825,67.512625,67.349375,67.19675 diff --git a/tests/data/Offshore_Wind/R&D/20/df_gcc.csv b/tests/data/Offshore_Wind/R&D/20/df_gcc.csv index 9280678..aaf2f4f 100644 --- a/tests/data/Offshore_Wind/R&D/20/df_gcc.csv +++ b/tests/data/Offshore_Wind/R&D/20/df_gcc.csv @@ -1,43 +1,43 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,757.9011775207513,740.9525157692747,687.9537422084447,665.435697616097,647.0371155291267,631.4813360237483,618.0063068961384,606.1204888498086,595.4882623037906,585.8702434710777,577.0896802168203,569.0123450212943,561.533900711442,554.5716356244726,548.0588715838321,541.9410701532432,536.1730535375023,530.7169778750958,525.5408269914842,520.6172740321239,515.9228081587714,511.4370555305495,507.1422449045139,503.0227823991363,499.06490970898784,495.2564268581842,491.58646539913553,488.04530142795795,484.6242003121662,481.3152868878046 -Offshore Wind - Class 1/Moderate,817.1544767647928,804.6580804489669,751.2954221347318,730.0935421465934,712.7703448431998,698.1237902170911,685.4363675046706,674.2452675516681,664.2344875165323,655.1786354340595,646.9112902131388,639.3060698425519,632.2647355870301,625.7094102250006,619.5773128746094,613.817092834603,608.3862129216071,603.2490412224333,598.3754328864713,593.7396582954983,589.3195808039984,585.0960174084291,581.0522355830777,577.173552898333,573.4470152124908,569.8611356300753,566.4056809569691,563.0714956449486,559.8503555949395,556.7348459410375 -Offshore Wind - Class 1/Conservative,931.3383441384126,932.1064688296859,881.1074428749953,864.936704526788,851.7242492584693,840.5532775005859,830.8765416115779,822.3410556419431,814.7058032633707,807.7988773385158,801.4933479950519,795.692823288657,790.3223762371686,785.3226096468447,780.6456403481606,776.2523030050969,772.1101543785259,768.1920178998913,764.4749019999537,760.9391826206424,757.5679760750986,754.3466514281791,751.2624467316346,748.3041636517463,745.4619220252397,742.7269607619997,740.0914749737512,737.548481696019,735.0917083834274,732.7154996952005 -Offshore Wind - Class 2/Advanced,785.1500872958657,767.5920683239851,712.6878236519018,689.3601851657749,670.3001167028132,654.1850584355119,640.225560007938,627.9124097537242,616.897921521811,606.9341049318691,597.8378530588492,589.4701124852946,581.7227947915482,574.5102145727222,567.7632963639743,561.4255409022419,555.4501461097605,549.7979075202328,544.4356578778472,539.3350878424593,534.4718412879054,529.8248118702217,525.3755894148854,521.1080193917201,517.0078488413308,513.0624391606717,509.26053114758423,505.5920512935297,502.0479509287584,498.62007175262295 -Offshore Wind - Class 2/Moderate,846.5337273453673,833.5880466296439,778.3068344130103,756.3426807512126,738.3966605068641,723.2235165873747,710.0799414806532,698.486486600718,688.1157878188554,678.7343496261469,670.1697675745071,662.2911158254706,654.9966236550176,648.2056139127093,641.8530485482961,635.8857306427494,630.2595936683609,624.9377246335953,619.8888948864985,615.0864497488714,610.5074566937897,606.1320430289388,601.94287464215,597.9247412247007,594.0642228931135,590.3494197622148,586.7697307226605,583.3156710557303,579.9787209803524,576.7511990430806 -Offshore Wind - Class 2/Conservative,964.8228606720172,965.6186018402526,912.7860019341347,896.0338751367254,882.3463909171495,870.7737879036891,860.7491431962522,851.9067799001642,843.9970163988429,836.8417649575066,830.3095321792671,824.3004605289422,818.7369291658067,813.5574053818577,808.7122844583698,804.1609929434121,799.8699211622818,795.8109154640715,791.9601576609606,788.2973181488213,784.8049062196242,781.4677649105017,778.2726734413847,775.2080308635511,772.2636017910597,769.4303101452965,766.7000704279242,764.0656486151286,761.5205466439752,759.0589058465595 -Offshore Wind - Class 3/Advanced,791.1259300162209,773.4342754992966,718.1121500472846,694.6069629613598,675.4018267295514,659.164115411333,645.0983700783484,632.691503411818,621.5931829924235,611.5535309643924,602.3880467606149,593.9566186164909,586.1503354423967,578.8828596746904,572.084590109412,565.6985974629016,559.6777234428819,553.9824651945966,548.5794030234873,543.4400121246633,538.5397509954561,533.8573526497594,529.3742667916788,525.0742159375625,520.9428386475546,516.9674001251485,513.1365554734604,509.4401545136385,505.8690797057541,502.41511065565385 -Offshore Wind - Class 3/Moderate,852.9767660636268,839.9325546935522,784.2305925656055,762.0992679005916,744.0166590011925,728.728031019352,715.4844190675843,703.8027254367796,693.3530944025703,683.900253302268,675.2704855031714,667.3318686793517,659.9818575213308,653.1391608381573,646.738245569563,640.7255099103373,635.0565519387584,629.6941777154375,624.606920904549,619.7679239569178,615.1540798042466,610.7453645015042,606.52431200515,602.475596239535,598.5856951813305,594.8426183743454,591.2356840233097,587.7553352205181,584.3929873401361,581.1409004645352 -Offshore Wind - Class 3/Conservative,972.1662078379542,972.9680054585092,919.7332922333522,902.8536636033728,889.062002801183,877.4013197421459,867.3003766287503,858.3907133690136,850.4207479987708,843.2110373426551,836.629087196581,830.5742800013472,824.968404137544,819.7494585666017,814.8674610241483,810.2815292503307,805.9577977644118,801.867898635702,797.987832394169,794.2971147053746,790.7781217380533,787.4155811684307,784.1961715919791,781.1082037641896,778.1413643967453,775.2865083322424,772.535488532942,769.881015916272,767.3165429619996,764.8361664114108 -Offshore Wind - Class 4/Advanced,808.8035907348349,790.7166172753313,734.158322299773,710.1279132401177,690.4936394089972,673.8930974204145,659.513053864711,646.8289565182212,635.4826448050557,625.2186573639749,615.8483709739351,607.2285430814901,599.2478289853526,591.81796191428,584.8677854296491,578.3390981664242,572.1836880831594,566.3611696362152,560.8373763699938,555.5831460945767,550.5733889289129,545.7863626773873,541.2031025388732,536.8069673103385,532.5832746464281,528.5190051923835,524.6025605502906,520.82356373617,517.172693479218,513.6415457010751 -Offshore Wind - Class 4/Moderate,872.0364799463764,858.7007964677625,801.7541773888817,779.1283296222501,760.6416659284084,745.0114144855464,731.4718748313868,719.5291544679354,708.8460270647553,699.1819628058406,690.3593633709136,682.2433586377081,674.7291119280515,667.7335156042822,661.1895722738919,655.0424824025973,649.2468519104407,643.7646557617225,638.5637245072604,633.6166004675783,628.8996602483456,624.3924324706991,620.0770608134188,615.9378767406289,611.9610560802132,608.1343404499675,604.4468093705567,600.8886923857553,597.4512130467873,594.1264584880363 -Offshore Wind - Class 4/Conservative,993.8892025373044,994.7089162768532,940.2846766272144,923.0278737236389,908.9280391008763,897.0067987891389,886.6801507171243,877.5714015745377,869.4233478135488,862.0525366119666,855.3235131907861,849.133411697574,843.4022728790488,838.0667102872104,833.0756248070342,828.3872206670603,823.9668756644478,819.7855879888233,815.8188219034588,812.0456353527105,808.4480107018767,805.0103343680387,801.7189872806961,798.5620189998831,795.528885787484,792.6102381381095,789.7977469689587,787.0839603233535,784.4621843771204,781.9263839635887 -Offshore Wind - Class 5/Advanced,921.2865479694289,900.6841600317326,836.2601182322547,808.8877216918921,786.5228452658057,767.6136116789621,751.2336884950806,736.7855722993564,723.8612919547179,712.1698582539801,701.4964155286315,691.677800015431,682.5871819417879,674.1240189882689,666.2072587579065,658.7706056317209,651.7591425621825,645.1268674561832,638.8348622175438,632.8499089753388,627.1434285168061,621.6906548881674,616.4699857914574,611.4624656771811,606.6513702782569,602.0218695957333,597.5607522046139,593.2561979598612,589.0975892510947,585.075353217326 -Offshore Wind - Class 5/Moderate,993.313441627142,978.1231210875624,913.2567496832934,887.4842513628257,866.4265869643563,848.6225853987777,833.2000577394446,819.5964242454193,807.4275594189768,796.4194821769346,786.3698950205076,777.1251709989868,768.5658934549289,760.5973967000399,753.1433657955957,746.1413800570836,739.5397323015706,733.2951092274383,727.3708674751282,721.7357307359919,716.3627902330858,711.2287275660206,706.3132030766587,701.5983691546604,697.0684790551383,692.7095695826335,688.5092015110802,684.456245574991,680.5407047561911,676.7535657209966 -Offshore Wind - Class 5/Conservative,1132.112620367778,1133.0463343745935,1071.053137945876,1051.3963750949847,1035.335630415621,1021.756464274264,1009.9936555239742,999.6181228853658,990.3368926730831,981.9409986817243,974.2761479937193,967.2251688665365,960.6969818523621,954.6193851428279,948.9341731020725,943.5937372841778,938.558640463464,933.7958474530582,929.2774102511813,924.9794743221071,920.8815162598227,916.9657510494328,913.2166655718175,909.6206474002901,906.1656864446347,902.841132933209,899.6374994304605,896.5462976117548,893.5599027209262,890.6714402609617 -Offshore Wind - Class 6/Advanced,876.6580194117212,857.0536426361992,795.7503998927674,769.7039640791589,748.4224764515643,730.4292350421762,714.8427803738135,701.0945530103611,688.7963445602052,677.67126177813,667.5148569326104,658.1718701624909,649.5216155232222,641.4684211190022,633.9351608548598,626.8587505729306,620.1869334914074,613.8759359288858,607.8887250412514,602.1936920820191,596.7636422591761,591.5750093195998,586.6072374136567,581.8422892276428,577.264250643537,572.8590100502043,568.6139960042684,564.5179609465848,560.5608016000482,556.7334088276888 -Offshore Wind - Class 6/Moderate,945.1958202485187,930.7413420540762,869.0171968280042,844.4931577190964,824.4555587704449,807.5140102538793,792.83857340749,779.8939207128857,768.3145342985819,757.8397051438419,748.2769353499306,739.4800398904486,731.3353868333651,723.7528962410228,716.6599499869756,709.9971511400777,703.7152972923714,697.7731733047723,692.1359108780678,686.7737487758056,681.6610817233276,676.7757208992006,672.0983119294164,667.6118717691597,663.3014164699342,659.1536592348122,655.1567634128508,651.3001388571943,647.5742728205083,643.9705885887697 -Offshore Wind - Class 6/Conservative,1077.2713546182847,1078.1598380914409,1019.1696868534954,1000.4651276401984,985.1823899817347,972.2610194038374,961.0680190887063,951.1950931099738,942.3634598754093,934.3742758220027,927.0807222169456,920.3713032960102,914.1593516390483,908.3761630036485,902.9663513239173,897.8846143798255,893.0934253451848,888.5613493080677,884.2617921106203,880.1720547672874,876.2726080572138,872.5465284988095,868.9790544521564,865.5572328973232,862.269635531221,859.106128473424,856.0576838742592,853.1162245965119,850.2744952388592,847.5259543154315 -Offshore Wind - Class 7/Advanced,690.7678939681181,675.3205088328378,627.0162545562237,606.4928107344064,589.7239361407686,575.5460546877893,563.2646151443294,552.4316177253133,542.7411713225122,533.9750962585414,525.9722967288741,518.6104348036296,511.79441527589483,505.44885290705696,499.512975732435,493.93707621510356,488.67997831341904,483.70719029509195,478.98953191061776,474.5020968604397,470.223456846647,466.13504270010225,462.22065731697984,458.46608808880046,454.85879539173516,451.3876598979639,448.0427758640005,444.81528070880375,441.6972134951626,438.6813966244909 -Offshore Wind - Class 7/Moderate,744.7726612695236,733.3831693129185,684.7472624248398,665.4234001299167,649.6346550098688,636.2854612191136,624.7218635801561,614.5220475948979,605.3980012852329,597.1442974295936,589.6092561651851,582.6776901320792,576.2600623744298,570.2853938702619,564.6964647354723,559.4464728053315,554.4966487502141,549.8145168564506,545.3726024405494,541.1474549594589,537.11889858491,533.2694495032474,529.5838573205015,526.0487401456262,522.6522912873955,519.3840413352432,516.2346635297462,513.1958133017813,510.25999502557835,507.42045062837457 -Offshore Wind - Class 7/Conservative,848.8423631386047,849.5424489690971,803.0608088845856,788.3224403426068,776.2803164212534,766.0988457181562,757.2792546305665,749.499823957921,742.5408860885876,736.2457610559112,730.4987621672343,725.2120356728203,720.3172914641369,715.7603936252553,711.4977003765474,707.4935155646343,703.7182697039019,700.1471934687657,696.7593318345687,693.5367990008045,690.4642068018921,687.5282202799829,684.7172079132151,682.0209632925897,679.4304814188012,676.9377772405696,674.5357372101178,672.2179968991971,669.9788393712362,667.8131102235858 -Offshore Wind - Class 8/Advanced,893.2831231158417,875.0680022153595,813.7542865006003,788.1517196404473,767.2328993547044,749.54628881377,734.2254498853588,720.7115122088084,708.6228830252057,697.6873877508772,687.7040627394628,678.52029398249,670.0174521985285,662.1014958793097,654.6966132701172,647.7407952584142,641.1826755935668,634.9792265610391,629.0940464099642,623.4960650526325,618.1585511356357,613.0583400089027,608.1752261242211,603.4914795498112,598.9914573672485,594.6612884476708,590.4886155832869,586.4623828896341,582.5726592640683,578.8104908024931 -Offshore Wind - Class 8/Moderate,960.7792761160292,947.745068726473,886.0883423793877,862.0432323761925,842.3969469996035,825.7862493940318,811.3974086427461,798.7055516198195,787.3522986395509,777.0820320585898,767.7060132629621,759.080912068558,751.0953156573901,743.6609032597669,736.7064749061045,730.173793625857,724.0146178831782,718.1885374279994,712.6613649029093,707.4039202776062,702.3910983219481,697.6011435392238,693.0150795263205,688.616254899714,684.3899783319164,680.323222503394,676.4043819207486,672.6230732517333,668.9699695231253,665.4366615152505 -Offshore Wind - Class 8/Conservative,1085.084386122522,1086.2322510745157,1026.9797422055292,1008.274224885223,992.9907043963325,980.0686719447405,968.8750982885362,959.001666587136,950.1695809682301,942.1799876834083,934.8860604793397,928.1762978806291,921.9640280277475,916.1805431590336,910.7704543715433,905.6884571247239,900.8970226701432,896.3647144856784,892.0649370512373,887.974990218551,884.0753437664155,880.3490733463663,876.7814165623469,873.3594197309311,870.0716539636363,866.9079848609468,863.8593841107547,860.9177741621086,858.0758992420408,855.3272175296055 -Offshore Wind - Class 9/Advanced,955.0558311691702,935.581090203756,870.0273814089737,842.654334566448,820.2889268048062,801.3792439801517,784.9989316487774,770.5504722006385,757.6258848062517,745.9341733452304,735.26047704461,725.4416282647716,716.3507942199553,707.887430202084,699.9704818885812,692.5336520854427,685.5220224404422,678.8895897675729,672.5974350460555,666.6123396157876,660.905723585034,655.4528204116373,650.2320272844134,645.2243882035297,640.4131785045752,635.7835678362745,631.3223444597589,627.017687949173,622.8589804418878,618.8366488494861 -Offshore Wind - Class 9/Moderate,1027.2195078761304,1013.2839532351304,947.3635137856667,921.6556257427873,900.6507517849352,882.891383900928,867.507519695203,853.9379897842036,841.7996316523236,830.8191510723308,820.7947576944715,811.573209702602,803.0353898104642,795.0868696515921,787.6515256047394,780.6670934707171,774.08199569374,767.8530275563251,761.94363756186,756.3226278097328,750.9631569818671,745.8419651358589,740.9387636040078,736.2357495189805,731.7172156121383,727.3692336930086,723.1793957200006,719.1366003281018,715.2308755611284,711.4532306813428 -Offshore Wind - Class 9/Conservative,1160.1206196107025,1161.3478622255327,1097.9978977603582,1077.9988482658594,1061.658435035176,1047.8428125028672,1035.875175910014,1025.3189723099938,1015.8761264155152,1007.3340332561557,999.5357131848317,992.3619541270014,985.720090652523,979.536663690333,973.7524540596697,968.3190243004341,963.1962504596496,958.3505221029665,953.7534045651709,949.3806279273409,945.2113114058114,941.2273602921177,937.4129913344876,933.7543550706721,930.239232276657,926.8567877344674,923.5973688021788,920.452339346478,917.4139418399886,914.475182078881 -Offshore Wind - Class 10/Advanced,958.66611562317,939.117756600823,873.3162428840246,845.8397209542328,823.3897678903019,804.4086030310856,787.9663701448794,773.463292896579,760.4898482150876,748.7539399618466,738.0398951511567,728.1839293400944,719.0587302919404,710.5633732213647,702.6164974057342,695.1515550356137,688.1134201574337,681.4559156847914,675.1399754759423,669.1322552982175,663.4040672227012,657.9305510852101,652.6900224120112,647.6634535461504,642.8340566009491,638.1869451637108,633.708857552795,629.3879286589905,625.2135004822195,621.1759637460524 -Offshore Wind - Class 10/Moderate,1031.102584131045,1017.1143505631841,950.9447198832413,925.1396513557061,904.0553751603792,886.2288736411518,870.7868556354376,857.1660304375168,844.9817871079024,833.9597983175604,823.8975109125755,814.6411037949141,806.0710093933482,798.0924423850403,790.6289913876341,783.6181568319621,777.0081661897133,770.7556514217275,764.8239228600988,759.181664670486,753.8019340697567,748.6613831887014,743.7396466647718,739.0188543325635,734.4832395471105,730.1188214668512,725.9131451455444,721.8550672530025,717.9345781372365,714.1426530738877 -Offshore Wind - Class 10/Conservative,1164.5060861992033,1165.7379680139516,1102.148529180467,1082.073879647595,1065.6716966879246,1051.8038485939023,1039.7909721617305,1029.1948641953827,1019.7163226288586,1011.1419388063449,1003.3141396691884,996.1132624995598,989.446291575166,983.2394901363166,977.4334151429942,971.9794460327055,966.8373071766464,961.9732610869223,957.3587656101223,952.9694590826239,948.7843817876086,944.7853706153278,940.9565826504521,937.2841160772505,933.7557054808235,930.3604746841042,927.0887345564297,923.9318163183344,920.8819331175803,917.9320643109767 -Offshore Wind - Class 11/Advanced,1137.879443123813,1114.6767080778652,1036.5742399040491,1003.9612488293335,977.3144948925511,954.784985454527,935.2690366842853,918.0547498810531,902.6560456095697,888.7262231926488,876.0092916727873,864.3108486948078,853.479782234763,843.3963005980714,833.9638334645213,825.1033925574778,816.7495466612893,808.8474863313481,801.3508423898056,794.220037223265,787.4210199728848,780.9242831080285,774.7040884530231,768.73785131509,763.0056454750437,757.4898016497912,752.174579014999,747.0458943944274,742.0910973783076,737.2987823292301 -Offshore Wind - Class 11/Moderate,1223.857206501856,1207.2540084091218,1128.7146073780773,1098.0855316995273,1073.0597546695217,1051.9007616781416,1033.572008254299,1017.4049019609656,1002.9429325757491,989.8604899375019,977.9171555457432,966.9303529408288,956.758162554363,947.2880798671932,938.4294091305208,930.107967087213,922.2623028371873,914.8409411072024,907.8003334519708,901.1033098458072,894.7178908137236,888.616363828927,882.7745564219648,877.1712577734206,871.7877538170504,866.6074501286315,861.6155634305846,856.7988672552777,852.1454807434147,847.6446920859937 -Offshore Wind - Class 11/Conservative,1382.1991987453273,1383.6613689112653,1308.1845015544106,1284.357091094074,1264.8886791954928,1248.4283714727208,1234.1698043634938,1221.592856836575,1210.342393903157,1200.1651122301216,1190.8739820045762,1182.32697072479,1174.4136742818043,1167.0465715442394,1160.1551071725773,1153.6815714619763,1147.5781596456584,1141.8048273397535,1136.3276967122406,1131.1178519228865,1126.150415039205,1121.4038275343335,1116.8592848136598,1112.5002862519036,1108.3122735338736,1104.2823372867408,1100.3989770908877,1096.651903622649,1093.031874353323,1089.5305561986029 -Offshore Wind - Class 12/Advanced,1294.9591163839605,1268.5533372354198,1179.6691379602191,1142.5540548466593,1112.2288238733795,1086.5892064158968,1064.3791595364783,1044.7885097865396,1027.264076422918,1011.4112981365996,996.9388454496384,983.6254795448602,971.2992279921558,959.8237623360781,949.0891811127369,939.0055920321064,929.4985313627986,920.5056234371741,911.9740979991768,903.858913905316,896.1213197128584,888.7277344954322,881.6488670258971,874.8590148856168,868.335501121119,862.0582172759588,856.0092495684144,850.1725706964992,844.5337839123371,839.0799090762207 -Offshore Wind - Class 12/Moderate,1392.8057636412875,1373.9105609366059,1284.5291119833882,1249.671815794378,1221.19133105987,1197.1114243234667,1176.252460325489,1157.8535501363517,1141.395164136479,1126.5067429936735,1112.914679401971,1100.4111929569688,1088.8347726655675,1078.057383212961,1067.97580866759,1058.5056250725168,1049.5768984784527,1041.1310476580497,1033.11851247858,1025.4969917420492,1018.2300913357743,1011.2862731302763,1004.6380277440716,998.2612162895698,992.1345412990697,986.2391175549345,980.5581210076683,975.0764993290641,969.7807315550616,964.6586271545774 -Offshore Wind - Class 12/Conservative,1573.0062300449765,1574.6702469120783,1488.774102069582,1461.6574135821547,1439.5014658480306,1420.768878953261,1404.5419740941873,1390.2288296264796,1377.4252856067603,1365.8430711971878,1355.2693378726362,1345.5424461166776,1336.5367509778666,1328.1526493852089,1320.309846118793,1312.9426648815027,1305.996701651085,1299.4263840777915,1293.1931576313657,1287.2641147563154,1281.6109432217934,1276.2091084331505,1271.0372098972416,1266.0764691439383,1261.3103181412832,1256.7240654295335,1252.304623002472,1248.040281136751,1243.9205214098145,1239.9358603886362 -Offshore Wind - Class 13/Advanced,1417.4079251046205,1388.5052669742101,1291.2163511503281,1250.5917381563854,1217.3990124800869,1189.3349627961345,1165.0247771960362,1143.5816738098451,1124.4001642020933,1107.0483781158275,1091.2074385257947,1076.6351867037108,1063.1433888418424,1050.5828255318515,1038.8332032417438,1027.7961296418493,1017.3900998555532,1007.546840093724,998.2085902478009,989.3260501716006,980.8568041615353,972.7640959443214,965.0158645715023,957.5839772538579,950.4436127494187,943.5727611853116,936.9518148875499,930.5632310437256,924.3912515775595,918.4216689726459 -Offshore Wind - Class 13/Moderate,1524.506760513977,1503.824864289438,1405.991679827682,1367.838345686921,1336.664801856257,1310.3079460975473,1287.4765991413867,1267.3379238848322,1249.3232650006255,1233.027023788752,1218.1497211699618,1204.4639294300093,1191.7928654112523,1179.9963870292008,1168.9615184550914,1158.5958527672549,1148.822843198537,1139.5783691949723,1130.8081843143304,1122.4659874398274,1114.5119431024568,1106.91153098872,1099.6346404836665,1092.6548501735695,1085.9488487437138,1079.4959652271123,1073.2777847249567,1067.2778315902394,1061.4813063429056,1055.8748657390256 -Offshore Wind - Class 13/Conservative,1721.746631608414,1723.567994665438,1629.5496778743543,1599.8688882043302,1575.6179172592058,1555.1140134784441,1537.3527241402944,1521.6861566440575,1507.6719344702703,1494.9945284528276,1483.4209635251461,1472.7743158533426,1462.917059744384,1453.740173855122,1445.155770406235,1437.091962878028,1429.4892029099979,1422.2976089198764,1415.4749807362107,1408.985299129236,1402.797574718768,1396.8849529667325,1391.2240097910865,1385.7941910661866,1380.577362119283,1375.5574422948496,1370.7201060103246,1366.0525362937556,1361.5432201210624,1357.1817773242856 -Offshore Wind - Class 14/Advanced,1136.0231348386274,1112.85825215882,1034.883198413343,1002.3234113629223,975.7201282792299,953.2273729237967,933.7432619880586,916.5570581451168,901.1834749376379,887.276377287317,874.5801918539456,862.9008334255244,852.0874364985123,842.0204048035248,832.6033255627743,823.7573393591404,815.4171217198326,807.5279526150113,800.0435385123536,792.9243663643991,786.1364408620325,779.6503026124705,773.4402554286611,767.4837514619329,761.7608970002401,756.2540515857194,750.9475000732278,745.8271822614694,740.8804683782405,736.0959713930049 -Offshore Wind - Class 14/Moderate,1221.8606362271728,1205.284524179772,1126.8732503784868,1096.2941422138886,1071.3091916154742,1050.1847168801655,1031.885864529801,1015.7451328524614,1001.3067563652027,988.2456560992136,976.3218057667883,965.3529267589882,955.1973310314795,945.74269760219,936.8984786811151,928.5906120318467,920.7577470037755,913.3484922991439,906.3193705165168,899.6332722684668,893.2582702505275,887.1666971454347,881.3344199181023,875.7402623519184,870.3655409103022,865.1936882407629,860.2099451827935,855.4011068460928,850.7553117535041,846.2618655710044 -Offshore Wind - Class 14/Conservative,1379.9443132740116,1381.4040980918273,1306.0503618232976,1282.2618228090698,1262.82517119452,1246.3917164092777,1232.156410372583,1219.5999805657425,1208.3678713583556,1198.2071926500755,1188.9312197438055,1180.3981518461133,1172.4977649585635,1165.1426807295782,1158.262458921869,1151.799483976775,1145.706029115028,1139.9421152801724,1134.4739199076414,1129.272574329786,1124.3132411993615,1119.5743971595512,1115.0372682930915,1110.6853808934136,1106.5042003953993,1102.4808384862506,1098.6038135078493,1094.8628529222767,1091.248729278864,1087.7531230876907 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,1084.6748,1011.5737,968.1176,937.6309,846.6146,760.3665,677.2534,663.9593,652.3908,636.8558,623.7108,612.3499,602.3685,593.4836,587.5348,582.003,576.8368,571.9935,567.4373,563.1382,559.0702,555.2112,551.5421,548.0461,544.7085,541.5166,538.4588,535.525,532.7062 +Offshore Wind - Class 1/Moderate,1234.5893,1201.4402,1177.7435,1159.41,1144.5186,1132.0167,1050.7188,970.758,891.8496,808.6611,727.3459,717.986,709.7201,702.3283,697.3608,692.7283,688.3901,684.3126,680.4676,676.831,673.3825,670.1043,666.9811,663.9995,661.1479,658.4158,655.7941,653.2745,650.8499 +Offshore Wind - Class 1/Conservative,1499.1441,1494.0767,1489.4483,1485.1908,1481.2505,1477.5845,1474.1581,1470.9427,1365.0321,1253.6184,1143.4223,1034.1461,925.5892,817.6094,814.1717,810.9567,807.9381,805.0939,802.4055,799.8571,797.4354,795.1286,792.9266,790.8206,788.8027,786.8661,785.0047,783.213,781.486 +Offshore Wind - Class 2/Advanced,998.0205,930.7594,890.775,862.7239,778.9788,699.621,623.1478,610.9158,600.2715,585.9776,573.8828,563.4295,554.2455,546.0704,540.5969,535.507,530.7535,526.2971,522.105,518.1492,514.4063,510.8556,507.4796,504.2628,501.1919,498.255,495.4415,492.7421,490.1484 +Offshore Wind - Class 2/Moderate,1135.9583,1105.4575,1083.654,1066.7851,1053.0833,1041.5803,966.7772,893.2044,820.6001,744.0574,669.2385,660.6263,653.0208,646.2195,641.6489,637.3864,633.3948,629.6431,626.1052,622.7592,619.5862,616.5698,613.6962,610.9528,608.329,605.8152,603.4029,601.0846,598.8537 +Offshore Wind - Class 2/Conservative,1379.3779,1374.7154,1370.4568,1366.5394,1362.9138,1359.5407,1356.3881,1353.4296,1255.9801,1153.4673,1052.0746,951.5285,851.6441,752.2909,749.1278,746.1696,743.3922,740.7752,738.3015,735.9568,733.7285,731.606,729.58,727.6422,725.7855,724.0036,722.2909,720.6423,719.0534 +Offshore Wind - Class 3/Advanced,1099.023,1024.9548,980.924,950.0339,857.8136,770.4247,686.2122,672.7422,661.0207,645.2802,631.9613,620.4501,610.3367,601.3343,595.3068,589.7018,584.4672,579.5598,574.9434,570.5874,566.4656,562.5556,558.8379,555.2957,551.914,548.6798,545.5816,542.609,539.7528 +Offshore Wind - Class 3/Moderate,1250.9205,1217.3329,1193.3228,1174.7467,1159.6583,1146.9911,1064.6178,983.5992,903.6471,819.3581,736.9673,727.4835,719.1083,711.6187,706.5856,701.8917,697.4961,693.3647,689.4688,685.7842,682.29,678.9685,675.8039,672.783,669.8936,667.1254,664.469,661.9161,659.4594 +Offshore Wind - Class 3/Conservative,1518.9749,1513.8404,1509.1509,1504.837,1500.8445,1497.1301,1493.6584,1490.4005,1383.0888,1270.2014,1158.5475,1047.8259,937.8329,828.4248,824.9416,821.6841,818.6256,815.7437,813.0197,810.4377,807.9839,805.6466,803.4155,801.2816,799.2371,797.2748,795.3888,793.5734,791.8236 +Offshore Wind - Class 4/Advanced,1214.6721,1132.8098,1084.1456,1050.0051,948.0805,851.4957,758.4216,743.5341,730.5792,713.1824,698.462,685.7394,674.5618,664.6121,657.9503,651.7555,645.9701,640.5463,635.4442,630.6297,626.0742,621.7528,617.6439,613.7289,609.9913,606.4168,602.9925,599.7071,596.5505 +Offshore Wind - Class 4/Moderate,1382.5536,1345.4316,1318.895,1298.3641,1281.688,1267.6878,1176.6465,1087.1024,998.737,905.5783,814.5176,804.0359,794.7794,786.5016,780.9389,775.7511,770.8929,766.3268,762.0209,757.9486,754.0867,750.4156,746.9181,743.5792,740.3858,737.3263,734.3903,731.5689,728.8536 +Offshore Wind - Class 4/Conservative,1678.8151,1673.1403,1667.9573,1663.1895,1658.7769,1654.6716,1650.8346,1647.2338,1528.6298,1403.8634,1280.4603,1158.0875,1036.5201,915.5991,911.7494,908.1491,904.7687,901.5836,898.573,895.7192,893.0073,890.424,887.9581,885.5997,883.34,881.1713,879.0867,877.0803,875.1464 +Offshore Wind - Class 5/Advanced,1403.7543,1309.149,1252.9094,1213.4544,1095.6637,984.044,876.4815,859.2766,844.3051,824.2001,807.1882,792.4853,779.5676,768.0691,760.3703,753.2113,746.5253,740.2572,734.3608,728.7969,723.5322,718.5381,713.7896,709.2651,704.9458,700.8149,696.8576,693.0607,689.4127 +Offshore Wind - Class 5/Moderate,1597.7692,1554.8686,1524.2011,1500.4743,1481.2023,1465.0228,1359.8095,1256.3265,1154.2056,1046.5454,941.3097,929.1963,918.499,908.9326,902.5039,896.5086,890.8942,885.6173,880.6411,875.9348,871.4718,867.2293,863.1873,859.3287,855.6382,852.1024,848.7094,845.4487,842.3108 +Offshore Wind - Class 5/Conservative,1940.1483,1933.5902,1927.6003,1922.0903,1916.9909,1912.2465,1907.8122,1903.6509,1766.5844,1622.3962,1479.7835,1338.3616,1197.8703,1058.1261,1053.6771,1049.5164,1045.6098,1041.9289,1038.4496,1035.1516,1032.0175,1029.0321,1026.1824,1023.4568,1020.8453,1018.339,1015.93,1013.6112,1011.3763 +Offshore Wind - Class 6/Advanced,1342.4978,1252.0208,1198.2354,1160.5021,1047.8515,941.1026,838.2339,821.7798,807.4616,788.234,771.9645,757.9031,745.5491,734.5524,727.1896,720.3429,713.9487,707.9541,702.315,696.9939,691.959,687.1828,682.6415,678.3145,674.1836,670.233,666.4483,662.8172,659.3283 +Offshore Wind - Class 6/Moderate,1528.0463,1487.0178,1457.6886,1434.9972,1416.5662,1401.0927,1300.4706,1201.5034,1103.8389,1000.8767,900.2332,888.6484,878.4178,869.269,863.1208,857.3871,852.0177,846.971,842.2121,837.7111,833.4429,829.3855,825.5199,821.8296,818.3002,814.9187,811.6738,808.5554,805.5544 +Offshore Wind - Class 6/Conservative,1855.4848,1849.2129,1843.4844,1838.2149,1833.3379,1828.8006,1824.5598,1820.5801,1689.4949,1551.5987,1415.2093,1279.9587,1145.5981,1011.952,1007.6971,1003.718,999.9819,996.4616,993.1341,989.9801,986.9827,984.1276,981.4022,978.7956,976.2981,973.9012,971.5973,969.3797,967.2423 +Offshore Wind - Class 7/Advanced,1477.7456,1378.1536,1318.9497,1277.415,1153.4156,1035.9125,922.6804,904.5687,888.808,867.6433,849.7348,834.2568,820.6583,808.5537,800.4491,792.9127,785.8743,779.2758,773.0686,767.2115,761.6693,756.4119,751.4131,746.6502,742.1032,737.7545,733.5886,729.5917,725.7513 +Offshore Wind - Class 7/Moderate,1681.9869,1636.825,1604.5411,1579.5637,1559.2758,1542.2435,1431.4844,1322.5469,1215.0433,1101.7083,990.9257,978.1739,966.9126,956.8421,950.0745,943.7631,937.8528,932.2977,927.0593,922.105,917.4067,912.9405,908.6855,904.6235,900.7385,897.0163,893.4445,890.012,886.7086 +Offshore Wind - Class 7/Conservative,2042.4126,2035.5089,2029.2032,2023.4028,2018.0346,2013.0401,2008.3721,2003.9915,1859.7003,1707.912,1557.7822,1408.906,1261.0095,1113.8995,1109.216,1104.8359,1100.7234,1096.8485,1093.1858,1089.714,1086.4147,1083.2719,1080.272,1077.4027,1074.6536,1072.0152,1069.4793,1067.0382,1064.6855 +Offshore Wind - Class 8/Advanced,2629.2509,1859.8111,1674.5318,1571.7192,1428.0187,1302.1668,1187.1677,1153.2407,1124.5467,1004.1544,935.4809,888.3635,852.9265,824.7539,762.7834,721.6596,691.2946,667.4355,647.9065,631.4522,617.2857,604.8828,593.8779,584.0061,575.0699,566.9182,559.433,552.5207,546.1053 +Offshore Wind - Class 8/Moderate,2792.9772,2312.8398,2161.6998,2073.1555,2011.3337,1964.2255,1849.3324,1740.7809,1636.8295,1443.2664,1298.0283,1250.4387,1214.1845,1185.0636,1120.014,1076.0377,1043.1197,1016.9727,995.3777,977.0423,961.1498,947.1527,934.6665,923.4112,913.1771,903.803,895.1623,887.1544,879.6973 +Offshore Wind - Class 8/Conservative,3081.9058,2895.8458,2806.079,2747.3314,2703.9236,2669.6386,2641.3863,2617.4105,2484.258,2275.2717,2104.9462,1951.463,1807.385,1669.293,1610.9553,1570.8047,1540.3519,1515.9089,1495.5456,1478.1272,1462.9317,1449.4712,1437.4014,1426.4703,1416.4881,1407.3084,1398.8157,1390.9177,1383.5394 +Offshore Wind - Class 9/Advanced,3043.2276,2152.6392,1938.1875,1819.187,1652.8608,1507.1935,1374.0877,1334.819,1301.6071,1162.259,1082.7728,1028.2367,987.2201,954.6117,882.884,835.2853,800.1393,772.5235,749.9197,730.8746,714.4776,700.1219,687.3842,675.9581,665.6149,656.1797,647.516,639.5153,632.0898 +Offshore Wind - Class 9/Moderate,3232.7327,2676.9975,2502.0603,2399.5747,2328.0191,2273.4936,2140.5106,2014.8676,1894.549,1670.5093,1502.4034,1447.3209,1405.3584,1371.6524,1296.3607,1245.4604,1207.3594,1177.0955,1152.1004,1130.878,1112.4833,1096.2823,1081.8301,1068.8027,1056.9573,1046.1071,1036.1061,1026.8372,1018.2061 +Offshore Wind - Class 9/Conservative,3567.1533,3351.798,3247.8973,3179.9,3129.6575,3089.9744,3057.2737,3029.5229,2875.4056,2633.5143,2436.371,2258.7217,2091.9585,1932.1239,1864.6009,1818.1286,1782.881,1754.5895,1731.0199,1710.859,1693.2709,1677.691,1663.7209,1651.0687,1639.5148,1628.8897,1619.0599,1609.9183,1601.3782 +Offshore Wind - Class 10/Advanced,3361.0493,2377.4516,2140.6035,2009.1751,1825.4785,1664.5983,1517.5916,1474.2217,1437.5413,1283.6403,1195.8529,1135.6213,1090.3211,1054.3073,975.0886,922.5189,883.7024,853.2025,828.238,807.204,789.0945,773.2396,759.1716,746.5522,735.1288,724.7083,715.1398,706.3035,698.1025 +Offshore Wind - Class 10/Moderate,3570.3454,2956.5716,2763.3648,2650.176,2571.1474,2510.9276,2364.0563,2225.2918,2092.4076,1844.9701,1659.308,1598.4728,1552.128,1514.9019,1431.7471,1375.5309,1333.4508,1300.0263,1272.4208,1248.9821,1228.6663,1210.7734,1194.8118,1180.4239,1167.3413,1155.3581,1144.3125,1134.0757,1124.5431 +Offshore Wind - Class 10/Conservative,3939.6915,3701.8454,3587.0938,3511.9951,3456.5055,3412.678,3376.5623,3345.9133,3175.7006,2908.5472,2690.8151,2494.6129,2310.4337,2133.9067,2059.3319,2008.0062,1969.0775,1937.8313,1911.8002,1889.5338,1870.1088,1852.9019,1837.4727,1823.4992,1810.7387,1799.004,1788.1475,1778.0513,1768.6193 +Offshore Wind - Class 11/Advanced,3666.9813,2593.8539,2335.4472,2192.0558,1991.6386,1816.1147,1655.7269,1608.4095,1568.3903,1400.4808,1304.7028,1238.9887,1189.5652,1150.2733,1063.8439,1006.4891,964.1394,930.8634,903.6266,880.678,860.9201,843.622,828.2735,814.5055,802.0423,790.6732,780.2338,770.5932,761.6458 +Offshore Wind - Class 11/Moderate,3895.3281,3225.6869,3014.8939,2891.4024,2805.1804,2739.4791,2579.2393,2427.844,2282.8643,2012.9044,1810.3428,1743.9703,1693.407,1652.7924,1562.0686,1500.7355,1454.8252,1418.3583,1388.2401,1362.6679,1340.5029,1320.9813,1303.5669,1287.8694,1273.596,1260.522,1248.471,1237.3024,1226.9022 +Offshore Wind - Class 11/Conservative,4298.2931,4038.7976,3913.601,3831.6666,3771.1262,3723.3094,3683.9063,3650.4676,3464.7616,3173.2912,2935.7405,2721.6795,2520.7358,2328.1408,2246.7779,2190.7804,2148.3083,2114.218,2085.8175,2061.5244,2040.3313,2021.5581,2004.7246,1989.4792,1975.5572,1962.7543,1950.9097,1939.8945,1929.6039 +Offshore Wind - Class 12/Advanced,4034.2613,2853.6509,2569.3625,2411.6092,2191.1186,1998.0143,1821.5624,1769.5057,1725.4782,1540.7511,1435.3801,1363.0842,1308.7105,1265.4831,1170.3971,1107.2977,1060.7064,1024.0975,994.1326,968.8855,947.1487,928.1181,911.2323,896.0853,882.3738,869.866,858.381,847.7748,837.9312 +Offshore Wind - Class 12/Moderate,4285.4791,3548.7675,3316.8617,3181.0014,3086.1436,3013.8618,2837.5725,2671.0137,2511.513,2214.5143,1991.6644,1918.644,1863.0164,1818.334,1718.5234,1651.0473,1600.5386,1560.4192,1527.2844,1499.1509,1474.7659,1453.2891,1434.1305,1416.8607,1401.1577,1386.7742,1373.5162,1361.229,1349.7871 +Offshore Wind - Class 12/Conservative,4728.8045,4443.3183,4305.5822,4215.4413,4148.8373,4096.2312,4052.8816,4016.0936,3811.7876,3491.1239,3229.7805,2994.2794,2773.2094,2561.3243,2471.8123,2410.2062,2363.4801,2325.9754,2294.7303,2268.004,2244.6882,2224.0348,2205.5152,2188.7428,2173.4264,2159.3412,2146.3102,2134.1918,2122.8705 +Offshore Wind - Class 13/Advanced,4717.016,3336.6002,3004.1991,2819.7478,2561.9415,2336.1564,2129.8419,2068.9752,2017.4966,1801.5064,1678.3025,1593.7713,1530.1954,1479.6523,1368.474,1294.6958,1240.2193,1197.4148,1162.3787,1132.8588,1107.4433,1085.1919,1065.4485,1047.7379,1031.7059,1017.0814,1003.6526,991.2515,979.7419 +Offshore Wind - Class 13/Moderate,5010.7496,4149.3577,3878.2044,3719.3512,3608.4397,3523.925,3317.8007,3123.0536,2936.5592,2589.2967,2328.7318,2243.3536,2178.3116,2126.0672,2009.3647,1930.469,1871.4123,1824.5032,1785.7606,1752.8658,1724.3539,1699.2424,1676.8414,1656.6489,1638.2883,1621.4706,1605.9689,1591.6022,1578.2238 +Offshore Wind - Class 13/Conservative,5529.103,5195.3015,5034.255,4928.8587,4850.9827,4789.4737,4738.7876,4695.7736,4456.8911,4081.9585,3776.3856,3501.0285,3242.5448,2994.8005,2890.1395,2818.1072,2763.4733,2719.6213,2683.0883,2651.8389,2624.5772,2600.4284,2578.7746,2559.1636,2541.2551,2524.7861,2509.5498,2495.3804,2482.1432 +Offshore Wind - Class 14/Advanced,5572.8719,3941.9932,3549.2813,3331.3631,3026.7804,2760.0289,2516.2807,2444.3703,2383.5514,2128.3719,1982.8138,1882.9454,1807.8342,1748.1206,1616.7701,1529.6055,1465.2448,1414.6738,1373.2808,1338.4048,1308.3779,1282.0892,1258.7635,1237.8396,1218.8987,1201.6207,1185.7555,1171.1042,1157.5064 +Offshore Wind - Class 14/Moderate,5919.9005,4902.2175,4581.8662,4394.1907,4263.1553,4163.3063,3919.7827,3689.7007,3469.3688,3059.0989,2751.2572,2650.3879,2573.5447,2511.821,2373.944,2280.7335,2210.9615,2155.5412,2109.7691,2070.906,2037.2209,2007.5531,1981.0877,1957.2314,1935.5395,1915.6704,1897.356,1880.3826,1864.5769 +Offshore Wind - Class 14/Conservative,6532.304,6137.9375,5947.6707,5823.1513,5731.1455,5658.4762,5598.5936,5547.7752,5265.5498,4822.5894,4461.5733,4136.2554,3830.8724,3538.1773,3414.5267,3329.4249,3264.8782,3213.0697,3169.9081,3132.9888,3100.7808,3072.2503,3046.6677,3023.4985,3002.3407,2982.8835,2964.8827,2948.1425,2932.5035 diff --git a/tests/data/Offshore_Wind/R&D/20/df_lcoe.csv b/tests/data/Offshore_Wind/R&D/20/df_lcoe.csv index e5610fe..9d507ea 100644 --- a/tests/data/Offshore_Wind/R&D/20/df_lcoe.csv +++ b/tests/data/Offshore_Wind/R&D/20/df_lcoe.csv @@ -1,43 +1,43 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,85.42489181432956,86.27100854954733,79.28869588016019,71.90126729970422,68.97448106644869,66.44358743442908,64.21119596598483,62.21247509739163,60.40199084940087,58.746617081394085,57.518353729946206,56.38356158786413,55.32891940213701,54.34377191427884,53.41946239142767,52.54886193853375,51.72602977250185,50.945962997617634,50.20440898292578,49.497722432197875,48.8227549467835,48.17676859999501,47.557367517998415,46.96244314482028,46.39013003336422,45.83876982333696,45.30688165184658,44.79313766588586,44.29634261641944,43.81541674415644 -Offshore Wind - Class 1/Moderate,92.64000719588455,94.59816323336038,87.70479754264935,80.13499094234727,77.41718061950544,75.06101968682765,72.9771654507937,71.10623579248161,69.4066707705685,67.84820449739044,66.66796163621227,65.57597778336512,64.55968949651437,63.609046827866784,62.71588402923063,61.8734758294361,61.076217189668924,60.31938743333167,59.59897338607996,58.911534641511146,58.254099452395224,57.62408325321511,57.01922415425893,56.4375313335721,55.87724335044307,55.33679417597622,54.81478528749029,54.3099625725346,53.82119708092808,53.34746888031221 -Offshore Wind - Class 1/Conservative,107.567454870427,112.55254595194165,106.37511844368603,98.80355501008604,96.90974872201804,95.26835344647249,93.81597840112951,92.51067972121275,91.32321254143045,90.23234956164136,89.31718562879492,88.46807152731564,87.67561281335682,86.93229499188159,86.23201232167891,85.5697358020397,84.94127367744406,84.34309511099387,83.77219800892718,83.22600834739272,82.70230239242444,82.19914583207346,81.71484558826721,81.2479112632328,80.79702399632693,80.36101108434178,79.93882513038655,79.52952678465833,79.13227035902838,78.74629175952147 -Offshore Wind - Class 2/Advanced,88.92322754396339,89.72545081719481,82.45676413904492,74.80122388720405,71.7419837385685,69.09583653581277,66.76129067870033,64.67076219926776,62.77687395563477,61.04507333033191,59.765267831212846,58.582732511406356,57.48361403416778,56.45683054996002,55.493377992767996,54.585840849909545,53.72803902520337,52.91476771775177,52.141602365577874,51.404750043323205,50.70093463560873,50.02730697135047,49.38137367759934,48.76094026009962,48.16406512777461,47.58902212956671,47.03426977995899,46.49842578965247,45.980245840641096,45.47860578439302 -Offshore Wind - Class 2/Moderate,96.43522467512848,98.39236262941769,91.21947446610974,83.38058648916238,80.54027167185754,78.07708661721546,75.89797252821131,73.94105995307567,72.16303710424404,70.5323548692246,69.30203728431844,68.16358355630587,67.10392539407154,66.11260814652003,65.18113658988628,64.3025135979276,63.470907165102396,62.681405142173375,61.92983132073601,61.21260531578228,60.52663429153221,59.86922821974062,59.238032786268114,58.63097571044516,58.04622338254914,57.48214552718145,56.93728617338342,56.41033962723746,55.90013044694625,55.40559664611412 -Offshore Wind - Class 2/Conservative,111.97930235468404,117.08420253383659,110.66579918947448,102.84190593720346,100.86534599195356,99.15159885805355,97.63470373119058,96.2710085676797,95.0300729297395,93.88979881648372,92.93499869097207,92.0489686531653,91.22193216702942,90.44606859465895,89.71502306520375,89.02356109378489,88.36731942715258,87.74262259482626,87.1463453872171,86.57580810501378,86.02869562523011,85.50299406246799,84.99694062261972,84.50898348113765,84.03774937198357,83.58201717381415,83.14069620858122,82.71280827795698,82.2974726904287,81.89389370060721 -Offshore Wind - Class 3/Advanced,91.22294333180477,92.14861574875434,84.66808249450715,76.74412172097944,73.61002065163196,70.89962196497416,68.50871864299882,66.36794454800322,64.4286883471966,62.65550668772868,61.343782954376934,60.13182940621489,59.00542780145131,57.95320578727178,56.96592427112442,56.03597492297753,55.15701751262751,54.323712805380254,53.53152229207725,52.77655563059846,52.05545277333777,51.36529172571639,50.7035155249227,50.06787382462037,49.456375714410655,48.86725127720102,48.2989200120036,47.74996470172173,47.219109636939876,46.70520235262805 -Offshore Wind - Class 3/Moderate,98.93638566301708,101.0554333930953,93.6697631439638,85.5484000025829,82.63792715405904,80.11442064260712,77.88229860540999,75.87803674045668,74.05717784585619,72.38734652451028,71.12626608309168,69.95942486544905,68.87340851779045,67.85748681794436,66.9029415407428,66.00259256299614,65.15045586419158,64.34149164722908,63.571415483608305,62.836554447382674,62.133735954489495,61.46020076922267,60.81353413326048,60.191610666775105,59.59254986320912,59.014679823686684,58.45650746567452,57.91669386666937,57.394033716165964,56.88743808097559 -Offshore Wind - Class 3/Conservative,114.89687564872786,120.26407128146982,113.64550283602307,105.51861187758153,103.49162848788565,101.73456516208658,100.17962108532775,98.78194058618901,97.51025189714684,96.34185836756187,95.3630219787672,94.45475973387326,93.60703295538838,92.81181221343988,92.0625736275165,91.35394397699872,90.68144472105033,90.041303546179,89.43031310842265,88.84572344742351,88.28515886911153,87.74655290349799,87.22809681351889,86.72819840010018,86.24544872625351,85.77859500002792,85.32651829655444,84.88821511816177,84.46278202519382,84.04940274346141 -Offshore Wind - Class 4/Advanced,94.39036038740835,95.42703409271247,87.65322035252292,79.39229411116791,76.14782538531631,73.3423247926631,70.86773949992079,68.65217120983336,66.64524934481179,64.81025673084595,63.45409667628987,62.201125509104166,61.036629501788816,59.948841629048275,58.92820331522083,57.966843970665415,57.058205428103896,56.196765379499425,55.377830042836415,54.59737624284402,53.85192941033205,53.138468120030296,52.454348526827474,51.79724392172674,51.16509591658488,50.55607467239936,49.96854623257579,49.40104549073517,48.85225366584203,48.32097941203342 -Offshore Wind - Class 4/Moderate,102.38447106175929,104.66451071324181,96.98572956445655,88.51307324655748,85.49935594890232,82.88663831507503,80.57578751782766,78.50094473068944,76.61603301964632,74.8875056750922,73.58319970173046,72.37639796348691,71.25321352108506,70.20253966160226,69.2153533477331,68.2842242027282,67.40296021656901,66.56634685171285,65.76995145576234,65.00997428509594,64.28313340847885,63.58657464262583,62.91780025667195,62.27461193841271,61.65506472982467,61.057429493605405,60.48016208236404,59.92187782358479,59.3813302571754,58.8573933025189 -Offshore Wind - Class 4/Conservative,118.92665736868386,124.58858327461013,117.69892409218073,109.20523452654288,107.10546801844136,105.28555276730883,103.67512924932494,102.22766702524824,100.9107368707828,99.70080810696585,98.68759842226741,97.74746619962008,96.8700105849068,96.04691361009044,95.27141777480752,94.53795803623508,93.84189640937184,93.17932660905885,92.5469276356814,91.94185227547932,91.36164096910322,90.80415441754391,90.2675202340304,89.75009026708678,89.25040613020839,88.76717111349353,88.29922710925001,87.84553551407426,87.40516131213701,86.97725972405748 -Offshore Wind - Class 5/Advanced,100.06759619853663,101.02378480581712,92.7796957291658,84.12771194553034,80.6798293416531,77.6983788148111,75.06853172304842,72.71389528279796,70.58095681353997,68.63071182498042,67.19336256625317,65.86534999941473,64.63108100688383,63.47808629715244,62.39623751363644,61.37719537500138,60.414011502989105,59.50083524081117,58.63269388154195,57.805325288540544,57.01504859562566,56.2586630401131,55.5333678880649,54.836698385245704,54.16647403288735,53.520756447733504,52.89781475148565,52.29609693108188,51.71420597509913,51.15087986146039 -Offshore Wind - Class 5/Moderate,108.55543593840467,110.81847744648373,102.675494614101,93.81184879973846,90.60873568605193,87.8316709842333,85.375308370809,83.16967565957192,81.16582536153271,79.328124553511,77.94496018468217,76.66515267729923,75.47397863672606,74.35966334097473,73.3126417386002,72.32503757787357,71.39028761432122,70.50286491393419,69.65807143803444,68.85188007077203,68.08081258145974,67.34184413480898,66.63232770518968,65.94993361412607,65.29260069891231,64.65849652644236,64.04598471329828,63.453597881429545,62.88001512206257,62.32404309512747 -Offshore Wind - Class 5/Conservative,126.12149745519338,131.94915212085664,124.64573352857627,115.79086325359395,113.55971182856157,111.62580843763233,109.91438218636756,108.37599814016204,106.97620988400844,105.6900271920938,104.61434201417231,103.61618803856109,102.68452738529321,101.81053343927209,100.98703604150914,100.20813071360476,99.46889687316316,98.76519043672106,98.09348839708856,97.45077047344053,96.8344276951693,96.24219087771101,95.67207400868311,95.12232896103379,94.5914089166141,94.07793856308136,93.58068961196074,93.09856053657984,92.63055968576815,92.17579111993093 -Offshore Wind - Class 6/Advanced,115.33333878363894,116.39113434731756,106.73214081131044,96.56324408560029,92.48636113749055,88.95671417356968,85.84037633646504,83.04814494625867,80.51745969202496,78.20266633791822,76.53977671205287,75.00255429560336,73.57312777793574,72.23720279520734,70.9831658059234,69.80145236978922,68.6840913199855,67.62436910105154,66.61657813145636,65.6558251371494,64.73788307606591,63.85907526918976,63.01618367967098,62.20637554076766,61.42714409626854,60.67626031620272,59.951733235401676,59.25177713055333,58.57478416787673,57.91930146249024 -Offshore Wind - Class 6/Moderate,125.16364531144468,127.76706834108693,118.2375804375707,107.8213470070649,104.03525437612409,100.74740818305555,97.83525283218323,95.21731539830756,92.83655252613593,90.65139947102328,89.04540068335525,87.55843835749583,86.17359982524687,84.87735704039018,83.65871855225917,82.5086317626001,81.41955164843414,80.38512319256671,79.3999433142557,78.45937953712624,77.5594298954319,76.6966133077755,75.86788279465787,75.07055605387427,74.3022593863931,73.5608820051543,72.84453850156761,72.15153778184386,71.4803571792421,70.82962074053836 -Offshore Wind - Class 6/Conservative,145.53003249315464,152.3554204625224,143.84842010481972,133.45745581948293,130.8378365351767,128.56295787514526,126.54626507443993,124.73052196475528,123.07583828815991,121.55326820489158,120.29535038160944,119.12707024572133,118.03568822155273,117.01101606710735,116.04477680134308,115.1301538702027,114.26146605035818,113.43392817017052,112.64347179112143,111.88660865862883,111.16032522558736,110.46200012500498,109.78933884471793,109.14032147034244,108.51316047783665,107.90626634092459,107.31821927804779,106.74774586830327,106.19369956251427,105.65504433560073 -Offshore Wind - Class 7/Advanced,147.9929942611986,149.74844964076465,136.8171123204383,122.84525703853436,117.35024083337329,112.58519627419861,108.373400118212,104.59689985026694,101.17278799800093,98.04042081779053,95.89543434520796,93.91074469853665,92.0636710267805,90.33606671886697,88.71318351921676,87.18287088919028,85.73499834076019,84.36103007257313,83.05370608805914,81.80679930567022,80.61492790162505,79.47340845872348,78.37813971044527,77.32550953280102,76.31231981686696,75.33572524761038,74.39318300886372,73.48241115397575,72.6013539092801,71.74815256887597 -Offshore Wind - Class 7/Moderate,160.75878155412263,164.65435266807765,151.91090277058228,137.56002104850887,132.45615167992278,128.01284447065,124.06921094538714,120.51814285968945,117.28452827832572,114.31354142520834,112.2256160957652,110.29023974483137,108.48584049219797,106.79515992483283,105.20417222797964,103.70132244290336,102.27697692781577,100.92301873956846,99.63254432250304,98.3996324885575,97.2191659357155,96.08669157967464,94.99830998530322,93.95058690880172,92.94048184564761,91.96528980423615,91.02259347087134,90.11022361628049,89.22622609563868,88.36883416629644 -Offshore Wind - Class 7/Conservative,187.26729534101565,197.00203793561428,185.69671295717316,171.30361992460269,167.8115674611909,164.76894666975303,162.06325143970489,159.62009335852892,157.38762669014855,155.3282250500499,153.6666098973491,152.12089897526542,150.67466875463194,149.31478490546957,148.03057672332602,146.8132557742866,145.65549676247065,144.55112908874142,143.4949057328597,142.48232727971117,141.50950600226918,140.57305952478362,139.67002665592034,138.79780006243752,137.95407189226427,137.13678946664413,136.34411888225634,135.57441488605588,134.82619576800087,134.09812230040427 -Offshore Wind - Class 8/Advanced,93.56637824525865,96.7128681047415,89.00659172966732,80.20943262145354,77.33197272777974,74.83816168838658,72.6317704092663,70.6494443649395,68.8471540321064,67.19300224113121,65.97681580164047,64.85090817828049,63.80235013393882,62.8208262825307,61.897973212264006,61.02691498406876,60.20192925345439,59.41820222796113,58.67164549645519,57.95875686459982,57.27651307866822,56.622286045398866,55.9937766261701,55.38896175608466,54.806051791704924,54.24345579981484,53.69975307540615,53.17366959291393,52.664058398926855,52.1698831797982 -Offshore Wind - Class 8/Moderate,100.90892717964309,105.32155682558916,97.68149659213893,88.61641691351765,85.96729274862189,83.66886440903298,81.6325135069183,79.80000875131633,78.13095370909959,76.59613309315148,75.4415785591441,74.3717695718263,73.37454906460682,72.44022021027001,71.56092295219685,70.73019658926371,69.94266545003227,69.19380825383419,68.47978574248792,67.79730974718257,67.14354227441201,66.51601670646971,65.91257554015425,65.33132066287334,64.77057325152248,64.2288411410534,63.70479205183332,63.1972314563752,62.705084152363476,62.22737882085285 -Offshore Wind - Class 8/Conservative,115.02792602098093,122.54140655871983,115.51501287367866,106.26740301395569,104.4115318191773,102.80895127025741,101.3942863992635,100.12478998968771,98.97093787551078,97.91146442793834,97.02186302731326,96.19670853463556,95.4266986900576,94.7044205405548,94.02387020053634,93.38011632129889,92.76905851133728,92.187250238011,91.63176658097373,91.10010384950765,90.59010226559482,90.09988562645678,89.62781365645976,89.17244397272421,88.73250142533792,88.30685315915119,87.8944881611105,87.49450035796893,87.1060745491601,86.72847462233958 -Offshore Wind - Class 9/Advanced,97.52032005561308,100.69626026686949,92.65966275202793,83.55179176677022,80.54033921424173,77.92974647258771,75.61954855150589,73.54359539481615,71.65590920091095,69.92317693708917,68.65443604462384,67.47976425346866,66.38569400931631,65.3614803427184,64.39841143917461,63.48932480998213,62.62825952694002,61.81020099071124,61.03089014550784,60.28667853036036,59.57441654468849,58.89136618665457,58.235132096251384,57.60360647700612,56.994924671320824,56.40742900674289,55.83963913022861,55.29022748057889,54.75799886607143,54.24187334887289 -Offshore Wind - Class 9/Moderate,105.17996346477665,109.67109538123306,101.70574611719657,92.32691125537623,89.5547256432925,87.14880845471511,85.01666517530548,83.09751410966581,81.34918654197094,79.74118287378322,78.53612846624266,77.41940218473226,76.37833668049655,75.40282807741447,74.48468631838672,73.61717938851459,72.79470580003188,72.01255427897222,71.26672416871273,70.55378900747964,69.87079138420235,69.21516083636484,68.58464897947194,67.97727769946412,67.39129737121019,66.82515285970818,66.27745562556238,65.7469606642045,65.2325473066801,64.73320313066175 -Offshore Wind - Class 9/Conservative,119.91111331658739,127.62867228015568,120.30993280330513,110.76027522515265,108.82046716421682,107.14494037012787,105.66549097161574,104.3375231023368,103.13023624761253,102.02144560444295,101.09212527997136,100.23001416529279,99.42541260618673,98.67059102887268,97.95928914417213,97.28636501940326,96.64754316803685,96.03922988111673,95.45837532962953,94.90236889365859,94.36895854347287,93.85618792581911,93.362346681786,92.88593078904945,92.42561059367412,91.98020480780056,91.54865918436111,91.13002889371415,90.72346385643806,90.32819645619607 -Offshore Wind - Class 10/Advanced,101.76870186029672,105.0788178844112,96.68693419301239,87.16060060040586,84.00812366279574,81.27450900694824,78.85490500027402,76.68025158816108,74.70253472489016,72.88695689331944,71.5613623783669,70.33393099277221,69.19061826102399,68.12021784173906,67.11364304398562,66.16342255795601,65.26333796449686,64.4081576740345,63.593438030887945,62.815372191886055,62.0706736259703,61.356485124803605,60.67030689589227,60.00993912490576,59.37343564560849,58.759066233623834,58.16528566536009,57.590708134867675,57.03408595166548,56.49429168708266 -Offshore Wind - Class 10/Moderate,109.76053465810368,114.4470373454563,106.13223619733567,96.32319424120901,93.42194758032268,90.90321548184261,88.6705015336317,86.660377251032,84.8288271003137,83.14400875254513,81.88475044846263,80.71766282901555,79.62953549451277,78.60983048118986,77.65000517453025,76.74303724131849,75.88308322285926,75.06522800892554,74.28529759535805,73.53971684416639,72.82539984897357,72.13966432157385,71.48016394340462,70.84483433663249,70.23184948912153,69.6395862945943,69.06659545814689,68.5115774424698,67.97336244113932,67.45089359556842 -Offshore Wind - Class 10/Conservative,125.13320585536445,133.19655104556034,125.56404659918805,115.57855077082874,113.55128259375289,111.79966371803353,110.25259732193432,108.86358778469251,107.60051769260667,106.44025069713804,105.46906693080538,104.56800228258783,103.72694171093342,102.93782405834278,102.19412006759684,101.49046657740513,100.82240391439917,100.18618336975486,99.57862342750096,98.99700062894037,98.4389655106422,97.90247700068265,97.38575060992294,96.88721707504418,96.4054890193234,95.93933383417036,95.48765143769401,95.04945589363038,94.62386011306037,94.21006303823248 -Offshore Wind - Class 11/Advanced,110.64643986049246,113.97734083285482,104.89028288394513,94.73712418664756,91.3014293415258,88.32162788559828,85.68369462404179,83.31251152514201,81.15584260146564,79.17582366772247,77.73337193196106,76.39764109496997,75.1533691912592,73.9883776629559,72.89279092479723,71.8584885800352,70.87871162728598,69.94777340877783,69.0608435173966,68.2137836014169,67.40302078006884,66.62544877441509,65.87834977041454,65.15933200263105,64.46627940668239,63.797310642047044,63.15074546589304,62.52507692900964,61.91894822371242,61.33113327922759 -Offshore Wind - Class 11/Moderate,119.33518577812187,124.14132101701294,115.14218933914198,104.70407681058104,101.54273436863663,98.79756491674675,96.36365791253351,94.17204193903504,92.17484731798976,90.33743835021612,88.96695804686061,87.69668550135553,86.51226437757144,85.40224194571144,84.35733354913187,83.36990649821054,82.43360915184147,81.54309872226679,80.69383782810526,79.88193993811309,79.10405023892041,78.35725260147589,77.63899606692517,76.94703613113937,76.27938738848036,75.63428499384607,75.01015304175687,74.40557842317924,73.81928905868472,73.2501356566776 -Offshore Wind - Class 11/Conservative,136.0505133224465,144.48750468462865,136.23894261978512,125.65646971126426,123.44967587940322,121.54251055467911,119.8577213445452,118.34478149811203,116.9687857619903,115.70458744270563,114.6474858323753,113.66661226368613,112.75097377738078,111.89180917735794,111.08202191666052,110.31578264679216,109.58824387851872,108.89533078537804,108.23358497515846,107.60004589443737,106.99215947719256,106.40770685017064,105.84474802841969,105.3015769683906,104.77668533387782,104.2687330222021,103.77652399049705,103.29898627733238,102.83515537469982,102.38416029759613 -Offshore Wind - Class 12/Advanced,121.78426777736873,125.19375102345548,115.15859340949086,104.11864478989817,100.29757954025473,96.98172674971549,94.04495644605835,91.40416265486475,89.00154149253973,86.79518099515815,85.20433259176093,83.7308619157804,82.35799435604095,81.07234457525864,79.86305846572299,78.7212109545762,77.63937313451709,76.61129455375224,75.63166571385004,74.69593761703963,73.80018265485795,72.94098595914645,72.11535953883953,71.32067369372764,70.55460169117544,69.81507474001005,69.10024504224529,68.40845524236961,67.73821298828626,67.08816960994778 -Offshore Wind - Class 12/Moderate,132.48062258347736,137.45876760002182,127.48670060398663,116.11974668816572,112.57488391402562,109.49392611020448,106.76023843255444,104.2971009414032,102.0512392154329,99.98408815100929,98.45649728428467,97.04013954767662,95.71910152828912,94.4806864142424,93.3145994953834,92.21237657461108,91.16697312563333,90.17246276650803,89.22381186603653,88.31670829810236,87.44742943290419,86.61273903870409,85.8098058078428,85.03613827852104,84.28953234272018,83.56802852558386,82.86987693005922,82.19350825221723,81.53750964694841,80.9006045008049 -Offshore Wind - Class 12/Conservative,151.0622986357966,160.0519700105979,150.94171942264444,139.47907122597965,137.01396846038676,134.88169065173162,132.99652301578513,131.3023895064327,129.76054236732472,128.34306084689743,127.16320171312431,126.06799458121185,125.0452432255374,124.08522644267444,123.18006930990026,122.32330249908757,121.5095458681081,120.73427646573164,119.99365526313255,119.2843956132872,118.60366192114529,117.94899055618374,117.31822738974145,116.70947792920734,116.12106711632597,115.55150662425554,114.99946803404445,114.46376066524036,113.94331312343434,113.43715784069055 -Offshore Wind - Class 13/Advanced,157.75263648836025,161.47614364962703,148.29081262255121,134.0576224366176,128.88421049320888,124.38276981380137,120.38765834190455,116.7894458258275,113.51181844733077,110.49929827354221,108.41413869331659,106.48074453502655,104.6775592543854,102.98737139055991,101.39621603416421,99.89260353933382,98.46696489354164,97.11124449044857,95.81859560315952,94.58314892875242,93.39983410084301,92.26424024316661,91.1725057340958,90.12123012598455,89.10740307655533,88.12834649160393,87.18166703420923,86.26521684611897,85.37706083223365,84.51544923323569 -Offshore Wind - Class 13/Moderate,170.242677279019,176.08978614004656,163.08034078640483,148.5172912679173,143.76556522993113,139.62286430636968,135.93753796765068,132.60968144922484,129.5698106966973,126.76754368211328,124.77433047643721,122.92401969319789,121.19626425628091,119.57482446396244,118.04652850993202,116.60054291618907,115.22784807060522,113.92085326008721,112.67310886519854,111.47908766605703,110.33401623318186,109.23374322584601,108.17463529919732,107.15349394694167,106.16748841688573,105.21410110629755,104.29108274820014,103.39641535269445,102.52828134512677,101.68503769660191 -Offshore Wind - Class 13/Conservative,194.33173633559562,205.46933970913796,193.69355363212503,179.13728160978295,175.87676435651633,173.04729133813836,170.53820422618074,168.27708160143584,166.21386223602454,164.3124590324244,162.75988201049375,161.31652903469828,159.96670939222116,158.697914491258,157.50000971911717,156.36466797536224,155.2849629257259,154.2550707495558,153.27004737044825,152.32565932399143,151.41825346062183,150.54465524202826,149.7020884106215,148.88811085461347,148.10056289882553,147.33752523763502,146.5972844282977,145.87830436938702,145.17920255940933,144.49873020465031 -Offshore Wind - Class 14/Advanced,189.98683640683342,195.34875278686758,178.80416589873218,160.35372102925126,153.8494354845728,148.1815642516479,143.14585525034835,138.60718504906419,134.47116645919402,130.6690549574136,128.13907741954077,125.79136918286659,123.60013703158685,121.54478636580704,119.60860590166436,117.77784454310988,116.04104777850056,114.38857057402038,112.81221319506464,111.30494446410785,109.86068838284544,108.4741574472948,107.14072089211383,105.85629942216477,104.61728027985316,103.42044810296436,102.26292817150008,101.14213946802232,100.0557555803101,99.0016719225266 -Offshore Wind - Class 14/Moderate,205.206680641924,213.32491557972247,197.00996477155226,178.06979652502588,172.09529918782297,166.8750624839753,162.22275550872976,158.01553877664307,154.16789265747673,150.61773289920302,148.1836153916424,145.92176174141997,143.80772649380148,141.82199973464188,139.94875699580982,138.1749822077636,136.48983742855003,134.88420034309556,133.35031857672615,131.88154707328337,130.4721456537163,129.11712091087583,127.81210126311178,126.55323714731043,125.33712050908967,124.16071927419623,123.02132357182538,121.91650126520355,120.84406091869026,119.80202075548024 -Offshore Wind - Class 14/Conservative,234.6164044602318,249.59028479633693,234.87691856487208,215.81488572583805,211.75542825528893,208.2232703304382,205.08321953768865,202.24684344055896,199.65303403353968,197.25774992097035,195.33856504535478,193.55204192606507,191.87915427558676,190.3047371719889,188.816505495353,187.40436616622156,186.0599244726664,184.77612218585512,183.5469673347615,182.36732909237037,181.2327797918105,180.13947163467776,179.08403932517174,178.06352234570065,177.07530229918214,176.11705194085405,175.186693374401,174.28236350193862,173.4023852667583,172.54524356015378 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,125.51707372031491,113.88167398542491,107.25220541605562,102.74763889057168,93.31857409879848,84.68732839648472,76.61203596473993,74.83656525000306,73.31653973547718,71.28375445024555,69.58880268223221,68.13316494936372,66.85690927093337,65.74016686119869,64.99270644943994,64.29098892256042,63.65374248036965,63.0515410899169,62.48060556831923,61.96118541720119,61.45495493279951,60.982936526928874,60.53136039065275,60.10977086480369,59.69388900933748,59.31609080442288,58.94141852491957,58.580055208967565,58.24198302052843 +Offshore Wind - Class 1/Moderate,139.81306404755654,134.50946952714733,130.7583205329859,127.91745460185327,125.6316027147426,123.71504284280094,115.61794471387876,107.74413276219836,100.05474097176133,91.81179440924338,83.89353302130121,82.60931807130488,81.48728006988757,80.48412910129093,79.81879016681968,79.19249214901416,78.61634222462362,78.05475087114266,77.55152358986767,77.05688100211219,76.5995048118513,76.16177163742285,75.75713058896825,75.35366305490668,74.98019983219623,74.62047918482335,74.27345255695887,73.9381647685382,73.62843162901954 +Offshore Wind - Class 1/Conservative,165.0412823955915,164.22740667664277,163.46778555552146,162.78869394222443,162.18311077086355,161.57676700600408,161.03419517382184,160.51750517368598,150.32351562446047,139.28625307804643,128.46590970298442,117.8194100356274,107.33818301183513,96.9510343801158,96.46704656836201,96.0099436668299,95.57658765275492,95.18421395431677,94.81054091136393,94.45367499010243,94.11202854491515,93.78421614221874,93.46899746835825,93.18480916688131,92.89172908039997,92.62777763376353,92.37276508038543,92.12608318872783,91.88711858954129 +Offshore Wind - Class 2/Advanced,128.6041621196736,116.67504732259735,109.90234629101212,105.28209150008938,95.62559751304282,86.81253792771362,78.55494411529223,76.73589074118071,75.1657049527606,73.09586661972915,71.35988263430039,69.85669107866723,68.56633843149362,67.41342322332719,66.64181680673913,65.93029994592922,65.27274272022085,64.66403226308994,64.08713122047389,63.53879249367857,63.02862671681524,62.54152264219201,62.075428914269345,61.640636428626195,61.22323394491724,60.83374461693314,60.447045009151445,60.08574010356783,59.73698660934076 +Offshore Wind - Class 2/Moderate,143.20801026838677,137.77524684417853,133.9482076616934,131.03471837032632,128.66784667947567,126.73814859517367,118.41935916080185,110.38323274372361,102.53526722889366,94.1133499433816,86.02530203609271,84.69892850740855,83.5404904045162,82.52217090462516,81.83542051594954,81.18875791746169,80.59429353733485,80.03085980663035,79.51178813332567,79.01736856560655,78.54523325807848,78.09331206358023,77.65982587300543,77.2592463259506,76.87394491604601,76.50276488552822,76.16035436094093,75.8141922209977,75.47922534032723 +Offshore Wind - Class 2/Conservative,168.97950635843975,168.13666793780527,167.38659749776488,166.68331239520936,166.02013376861856,165.4282524815122,164.8665278050981,164.36757835793057,153.91312599249963,142.65405326199257,131.5863295168213,120.72596722683943,110.00943316542673,99.39038400001704,98.8908810706506,98.41892020825424,97.99272030378208,97.56667260661274,97.18118985888587,96.83403991901568,96.4813170518004,96.14280231469107,95.83807662814735,95.52429759517393,95.24212242537095,94.96987299531196,94.7068054911994,94.4522883147519,94.20573040215848 +Offshore Wind - Class 3/Advanced,132.01667983607706,119.7584183029842,112.81384118641235,108.05310281573516,98.12440934613375,89.0382603055761,80.50539106290881,78.64016835228873,77.02999011784225,74.90733112264222,73.11226905179319,71.58530397699617,70.24782946892469,69.06561219994224,68.28790986719002,67.55809114402629,66.88360626552087,66.24609416169832,65.65448588724085,65.09216619769964,64.5689325901833,64.06937541953121,63.591407539501425,63.145457347973085,62.71735491515025,62.317843461653375,61.92125542432429,61.55067619780767,61.19295438175021 +Offshore Wind - Class 3/Moderate,147.10525419087983,141.50541099644764,137.58325935229797,134.5971425903114,132.19963094475162,130.19316859331965,121.6123594016174,113.32122709223131,105.22311738106576,96.53675892242133,88.17408740149067,86.83319774034872,85.64577182977483,84.60189749989138,83.880427777718,83.23511464382874,82.62569652582714,82.04813661251774,81.49902043545495,80.99231538998264,80.50842847891776,80.04527882758978,79.61750039905587,79.20681159698539,78.81181983067557,78.43128339419782,78.0641250621325,77.70933910852045,77.38197016816432 +Offshore Wind - Class 3/Conservative,173.73214921534,172.86821803903175,172.0993922113509,171.37850272142649,170.6987649972536,170.09208511465775,169.51626134299372,169.00476106265648,158.2071281508639,146.55258956191471,135.15859736087924,123.94506409158467,112.85447032015013,101.8908874686276,101.3790867575975,100.9175006137864,100.4588547241598,100.04407994868049,99.64902637074526,99.27163619673105,98.91026592290132,98.58475546136076,98.25116037706472,97.95087992075977,97.64053454385167,97.3615604662788,97.09202900555265,96.83123706569864,96.578568689437 +Offshore Wind - Class 4/Advanced,139.14670865726043,126.2441954466506,118.88241989223192,113.89539446974435,103.32987583388095,93.65639184408018,84.58678102985623,82.62393017866044,80.94574039149956,78.69527420604064,76.80594334807004,75.198625609727,73.79073243559158,72.54621531596703,71.71327927804553,70.94517776765684,70.2351955990371,69.564191138862,68.94142557180372,68.3495625913209,67.7987339801043,67.27289390950554,66.76978439639963,66.30028544358073,65.84963105719326,65.41628988344856,65.01149592253842,64.62135028642054,64.24473560164941 +Offshore Wind - Class 4/Moderate,155.24275218059523,149.3529559684831,145.22719191173744,142.05526534602063,139.5335414973546,137.42302354061837,128.2948077837108,119.47146239116809,110.85139211594682,101.59156794673446,92.71524770040082,91.28606669375611,90.05641570728389,88.94005660158624,88.19987361772826,87.50299383801473,86.86216625038415,86.25490688142773,85.67758562594767,85.14470420360904,84.63590573877873,84.14893330978386,83.6990308039526,83.26714200668687,82.83475203230385,82.43467859251221,82.0654933238127,81.69243281655929,81.34815413603361 +Offshore Wind - Class 4/Conservative,183.6475358856129,182.73898574230594,181.9303775878792,181.17223330372673,180.4573543390916,179.81925662331534,179.21365710331995,178.63670277315947,167.16435503557267,154.75210316258514,142.61407212919107,130.63773483054234,118.84757270260606,107.16283936493481,106.62491178077943,106.11673061190925,105.65759478049182,105.19893776896127,104.78376253175308,104.38719958615405,104.02982498664115,103.66531326056185,103.31475900346607,102.99912528521735,102.69512126313012,102.37990571286,102.09658491005554,101.82249199540358,101.55697667908714 +Offshore Wind - Class 5/Advanced,149.1785125443912,135.33221283164676,127.46547857497583,122.08081732088405,110.73008941886664,100.31536509826597,90.551020483028,88.43520897365418,86.62694401010658,84.21960332970315,82.20080080100409,80.46921572141957,78.95265019974828,77.62800212836676,76.73077649439485,75.91881343043758,75.15415719860358,74.431409214041,73.76078327723062,73.13797181954499,72.54482368579997,71.97848451895393,71.4365885786132,70.93113188990776,70.44589081986263,69.99315053329644,69.5574021855219,69.1236289436339,68.71825539901228 +Offshore Wind - Class 5/Moderate,166.54386461913455,160.22250154890438,155.80491608312795,152.41541908376524,149.69463238027666,147.4177955577524,137.60178724489768,128.08462143888008,118.78758401605414,108.84950053071972,99.25437399830872,97.73684576106407,96.41362706944263,95.21194974104324,94.41541953881399,93.68528023865075,92.99567536117344,92.3420539755133,91.73999685712717,91.14725448169445,90.6188872024066,90.09464701387952,89.61068192380658,89.12722437927282,88.68036735301706,88.26843386223821,87.85290879828347,87.45136693832008,87.0811112343587 +Offshore Wind - Class 5/Conservative,197.18860057491474,196.20799551175324,195.33578124458614,194.5176761292052,193.7894102569525,193.10099695876954,192.44740370197084,191.82457355021734,179.4476549788034,166.05744319763775,152.96464611483637,140.07770358236368,127.33077078082053,114.75444045675717,114.17564550610238,113.62877802632178,113.13508160635175,112.66620463111826,112.21952095752042,111.79279369803358,111.38410230063639,110.99184259161964,110.63895457367795,110.29960169276967,109.94851587171836,109.6332090260012,109.32853122184497,109.03372217678917,108.74806293908178 +Offshore Wind - Class 6/Advanced,184.67518583488962,167.54271707817165,157.82480048247248,151.16852630689064,137.13121543276046,124.30820113080382,112.23364034180243,109.63669162678767,107.38742733115878,104.40999463523866,101.91001357390337,99.75672286049483,97.9064848561437,96.25934691469342,95.1384919562293,94.13406949356342,93.18820792336484,92.29417856564633,91.46980571599003,90.68638730837449,89.93989507586197,89.24965012277472,88.58938864641392,87.95660383517568,87.37115785154718,86.78647577926964,86.24505225844044,85.72308813772504,85.21916379992645 +Offshore Wind - Class 6/Moderate,206.070812375803,198.28726201427355,192.80592690599647,188.62636792562577,185.2267597979901,182.46235371078038,170.338931050189,158.56241481954362,147.11336170200246,134.82686563321076,123.01074800865528,121.1365094371191,119.48433536105186,118.01525114277287,117.04361761787673,116.09762644699357,115.2652139536877,114.44594775694499,113.69744272703055,112.9843663975138,112.3032862342301,111.68146211862287,111.05571071157465,110.48398695131755,109.93417462432822,109.40452331019374,108.89353694968916,108.39985120176544,107.9222197055808 +Offshore Wind - Class 6/Conservative,243.82780239022318,242.66206363100324,241.5755905232835,240.55623460039374,239.6631987098379,238.75093833955108,237.9505156123041,237.25600316140867,221.9571375155597,205.43710851014814,189.31032559299678,173.3972748715049,157.70700840680476,142.2008549762571,141.48891762432768,140.81649467906246,140.1788536338344,139.61171319067216,139.07189660547633,138.51756960650792,138.0248100960102,137.55224025582473,137.0981707326778,136.66097276723787,136.2777245310558,135.87027337608524,135.47615872737413,135.13233957788646,134.76190435505976 +Offshore Wind - Class 7/Advanced,253.02969905376776,229.60765659429663,216.22637964761074,207.11946993041875,187.7407906285354,170.0717667091219,153.41137267859546,149.84381115052844,146.77654834994655,142.702883039872,139.26872624808357,136.33157186849522,133.79534075015133,131.50337031255464,130.007813099713,128.60436426983617,127.32454563114372,126.11534338307513,124.96918074463453,123.92087851989469,122.88174097387308,121.92930142536046,121.01817232881572,120.18463182620341,119.34546978918921,118.57739982624157,117.83813761896447,117.12550822710489,116.43761496314784 +Offshore Wind - Class 7/Moderate,282.6088598169912,271.90853788890774,264.39636167261074,258.7049167893802,254.05226263761875,250.2633066757197,233.55118054480948,217.33075267801047,201.51549193774574,184.54444492137327,168.24965482356552,165.66409928010268,163.39683038083564,161.39370083533927,160.05419512369355,158.79321836775443,157.6014520676556,156.5264038940586,155.45043665136106,154.4782666099139,153.5498241113433,152.71489543962528,151.8619969920508,151.09537273387193,150.30572584260347,149.59661820405753,148.91288366093082,148.20075715553511,147.56266069598513 +Offshore Wind - Class 7/Conservative,334.8073801150125,333.2194308210493,331.7398685442023,330.3520935354723,329.04291501709764,327.9244616294922,326.74271814569266,325.7351168137064,304.63281609936416,281.9415448162419,259.6224737899564,237.60333747041457,215.91493146310594,194.4983884137337,193.54577183832626,192.64701037949413,191.7956735000401,190.9864989472401,190.21512396978582,189.47768556365634,188.77103572831072,188.16144926431778,187.5079628089197,186.94645845075667,186.40598659396576,185.81670988137932,185.31380876534885,184.82751973883765,184.3567270280603 +Offshore Wind - Class 8/Advanced,300.1157331461896,209.0395459445627,186.01418305609963,173.16209491656076,157.08835411294018,143.35315571650506,131.0737324282549,126.98814783626017,123.54604058876015,110.72351857569367,103.32903255729963,98.19324609426914,94.31762689613662,91.22581023095024,84.89255307937714,80.66226774150469,77.52484166139138,75.03918479765161,73.00212660598947,71.27327460410457,69.78760305985227,68.47860100460878,67.30988376527294,66.26773660992983,65.31928162903122,64.44946775470805,63.658788365706926,62.91322278321216,62.229605303171084 +Offshore Wind - Class 8/Moderate,317.51097352121036,261.6218793743685,243.22588217191162,232.30379518123968,224.56598224195304,218.66092821565078,205.97876734099768,194.1794972297712,182.9716937397643,162.08276728728208,146.57633518062298,141.14290087528207,136.9869153214334,133.62600968891024,126.63080168595059,121.856215247088,118.27274048274917,115.40338755014726,113.03786162467921,110.9932523383508,109.22960392232308,107.68819540248397,106.28416245019835,105.0318954431882,103.88730387189497,102.83348925735919,101.85716951349639,100.94773154412617,100.1169354130481 +Offshore Wind - Class 8/Conservative,348.2084509741966,327.1076929137018,316.8017275061362,309.9526260784856,304.8148921605436,300.7615489835213,297.381264779129,294.47855393291,280.1503752969721,257.0967215028848,238.43749413232518,221.79163387161796,206.22534491321142,191.40120179302312,184.86516976229458,180.36375070726103,176.88799569131572,174.11036684257596,171.7806382007231,169.77445119654024,168.01263612482657,166.44167806277468,165.05910029880457,163.76637082300084,162.61299010174065,161.54762071553768,160.55770313440436,159.6331051612859,158.7655687227484 +Offshore Wind - Class 9/Advanced,316.52205063872,220.37378231585456,196.09233801227302,182.53982939881024,165.53593597011408,151.0344723602222,138.06731099878007,133.75941861835383,130.12994354116688,116.59693736613285,108.77221781037734,103.35430166895179,99.265974510048,96.00458313565214,89.31982801160312,84.85508338271143,81.54394381607842,78.9209231072561,76.75649191602821,74.94712083248413,73.36533113234768,71.98451909073538,70.76531101220476,69.65243124011896,68.65200694420889,67.73458486489316,66.90055832595769,66.11430997123318,65.39328256364774 +Offshore Wind - Class 9/Moderate,334.90990846037977,275.9308930386019,256.52387139434995,244.9506731248604,236.8410579856964,230.56427670260047,217.2162973613736,204.7078700690888,192.86862720789674,170.810329127328,154.40065363436705,148.69980360055453,144.31504287171802,140.7692932672509,133.3852316868725,128.34570823221696,124.56347108589375,121.53518166554424,119.01435274234464,116.88106448973107,115.01996486768628,113.37017620287737,111.88903462441459,110.5678771800799,109.3603982117186,108.24871952696745,107.21884197412061,106.25956375853835,105.38309429610031 +Offshore Wind - Class 9/Conservative,367.3590637965772,345.0893898086028,334.2134522457246,326.98626621520685,321.56553001369383,317.28881603896383,313.7225742976152,310.66043637599705,295.51905871414925,271.1699145796776,251.45865816169126,233.871548367789,217.423836046583,201.75896088542567,194.8604660694011,190.06894223419707,186.44150234761346,183.51017211022628,181.01313661066925,178.8966390572063,177.075654341384,175.41811555266855,173.9222159969596,172.5953059798428,171.37824796444696,170.21806815368197,169.17381136179736,168.19849802202225,167.28342827168024 +Offshore Wind - Class 10/Advanced,324.31772485983856,225.7284136636777,200.83500060843622,186.90326221037938,169.49597859728468,154.61571494126457,141.3083178205803,136.86487065793165,133.1450529233866,119.26906409466251,111.24668301005109,105.69225368719188,101.50105871426113,98.1577306637405,91.30276978519007,86.72459558288418,83.3294485336626,80.63999920798756,78.43602806405853,76.56574913259269,74.94410775169578,73.52850530987793,72.27855305206677,71.13769452141412,70.11213150578796,69.1716798992376,68.31668454877729,67.51075233110444,66.77163600498858 +Offshore Wind - Class 10/Moderate,343.1993332216168,282.7210573390267,262.82333667414855,250.95817205908926,242.5929982039659,236.20933909761496,222.46416495430978,209.67284431497328,197.47992221724692,174.88882021600475,158.04959025570622,152.20405998229919,147.67788869971088,144.07277824752032,136.47205810027558,131.3318356031488,127.42714475612776,124.32242818571102,121.76282868718303,119.5510138744922,117.64302503283811,115.95178490380933,114.45665214577362,113.10196529535841,111.84124952608573,110.70167025112808,109.66811362430818,108.6845905218227,107.76415899710005 +Offshore Wind - Class 10/Conservative,376.5198154325303,353.6845308931383,342.53273053385067,335.12249767375613,329.5646595224798,325.17977957630933,321.52345478396325,318.3840207745801,302.8400121483734,277.8549190352875,257.6255222453159,239.5740454612593,222.6908678824675,206.6103138180098,199.5366271436308,194.62353907851963,190.90410009470887,187.89847850187243,185.33837319095184,183.16833417492248,181.30118362795454,179.60181712140079,178.06813687780894,176.7076796307485,175.4598594165998,174.27048478139915,173.19989531571147,172.19996368163157,171.26181736271286 +Offshore Wind - Class 11/Advanced,335.81136350785386,233.65204307164913,207.8967212843409,193.4550014953244,175.413180730026,159.9916030701831,146.20097153935302,141.62443370068235,137.76871293868837,123.39257594331154,115.08075595871554,109.34730242267081,105.00386413293391,101.5192489241027,94.43710593527632,89.69382303688998,86.15947491935331,83.37353230427334,81.09048532120572,79.15307996710203,77.48817699418396,76.02144316726157,74.71200471091399,73.54431677157295,72.4817219814726,71.50730826787081,70.62143291515095,69.78636568955068,69.02058646154764 +Offshore Wind - Class 11/Moderate,355.38150266260993,292.7187300019104,272.0984090159718,259.80160697330825,251.18505123646614,244.5673730446414,230.31967065003403,217.01578483289566,204.42319140234417,181.01371303374756,163.5634222921498,157.474026271123,152.81658495582906,149.08108391114848,141.2073996120987,135.88256859564405,131.8374561444274,128.62105792487804,125.96941202795773,123.70318320614778,121.72607171074726,119.97348770763867,118.40009309495026,116.99662446494753,115.71393936866494,114.53302108292398,113.4390019156629,112.41999179595652,111.48897205702735 +Offshore Wind - Class 11/Conservative,389.917043103583,366.26136264706,354.7082014279647,347.0307213651202,341.2720261010786,336.7287067770749,332.9400359786761,329.6868109058034,313.5773123775219,287.68696140378484,266.723262845754,248.01626762102833,230.519715246384,213.8549729040754,206.52770970658136,201.48140765104156,197.5854321172088,194.47189568727308,191.86053621563573,189.6119550255778,187.6373635384165,185.87677067145867,184.32705982973988,182.87842607705093,181.5857242797054,180.39173632533243,179.24423418364918,178.20828239175694,177.23631808237658 +Offshore Wind - Class 12/Advanced,356.83071412306765,248.31715080656775,220.9267978776993,205.6229580958303,186.42158971222182,170.05113635095074,155.38307746752764,150.53731261453999,146.42820922288948,131.14041401714647,122.32394770328416,116.22350091141968,111.6014760932854,107.91425208079323,100.38637688271751,95.34366183140165,91.60368843471365,88.6405351968778,86.21221301923413,84.16786839615618,82.38024885563887,80.81987439644746,79.44222828007173,78.19974430008433,77.06893533728463,76.03188371905429,75.08922474686575,74.20031897800385,73.38531286506914 +Offshore Wind - Class 12/Moderate,377.61740222791974,310.9796035444145,289.1601888568488,276.12288256408635,266.88527658577715,259.83580012671285,244.74013419589267,230.64453993039513,217.2556919456544,192.37127384077817,173.82264812171462,167.37928006617597,162.42263206745915,158.44728788878902,150.1087802864437,144.41683513400596,140.14478609407593,136.723837652641,133.87573041526784,131.465699606226,129.36289411533744,127.52518558513034,125.85095585600746,124.35787335090635,122.99314862595753,121.73658097363888,120.57239489875536,119.51262433832262,118.49740397515018 +Offshore Wind - Class 12/Conservative,414.29979094505364,389.1571329693015,376.8748554277592,368.7104864478822,362.58489266012924,357.7522108388847,353.72136933889095,350.33673450172927,333.1459759225685,305.63398395020715,283.4207573491516,263.54178577036873,244.94991167075483,227.29342455805548,219.50399246264573,214.09259170918003,209.9960871972236,206.64023879142744,203.86371356962638,201.4725883160674,199.41586277376393,197.5427792449822,195.8520976974415,194.35307098631824,192.97802833652594,191.70790567386805,190.48634026541163,189.38413453463033,188.34995571126765 +Offshore Wind - Class 13/Advanced,500.44180838303845,347.7146354661698,309.1369428374137,287.56924920791886,260.55933889513494,237.45140427084232,216.7438644247378,209.87964139150728,204.13050384459905,182.66234225542274,170.21354860162393,161.61988465023458,155.125085684028,149.96153187595667,139.35854441482675,132.25609338613106,126.9952092412246,122.82816035641217,119.42016342158867,116.52907067662478,114.02310197232443,111.81438036294794,109.86905074936853,108.11425997793312,106.54351236212898,105.07803812619017,103.75086091918548,102.51978617426175,101.37217267566103 +Offshore Wind - Class 13/Moderate,529.8655048732495,436.1539347367705,405.32185592456926,387.02582341274285,374.0587267378742,364.15461101667046,342.81227698723126,322.82985096456525,303.95087255995804,268.86212110169214,242.7192583613204,233.60224633863731,226.6552114352482,220.9947171067764,209.28776347866352,201.3041513158807,195.2766997971066,190.44839670646434,186.47674431854176,183.08189585918277,180.11975376889,177.49369689913826,175.18207736426805,173.04225692958337,171.12926152958275,169.36842708339125,167.73747846173003,166.21860377099833,164.84078298205586 +Offshore Wind - Class 13/Conservative,581.7896738431732,546.3654469558179,529.073680607142,517.576960302079,509.09242128435096,502.31221762092247,496.6600687247978,491.80832461591467,467.5188130688586,428.66897717135396,397.3261415657409,369.18294630727695,342.9543805587956,317.8955764425549,306.9496268900278,299.3490497437869,293.6151293744336,288.9058207875425,285.0278202950814,281.61363377412385,278.6873178303845,276.08040992497234,273.7296942193311,271.58882182983024,269.69730936677274,267.8790006541804,266.1875768335993,264.67895712592264,263.19305646544404 +Offshore Wind - Class 14/Advanced,708.677820907976,491.92761245886385,437.35570690131226,406.7679205553548,368.5014160737053,335.68709895591,306.2725707193039,296.5973623718608,288.3728873571584,257.94064557359167,240.33514657714704,228.0926898526183,218.93859447574144,211.5606070046247,196.53572608439384,186.4737589561711,178.97723864651556,173.09135702446133,168.23799292936997,164.17250254785847,160.59904499502625,157.4994526365868,154.73322152411228,152.28716574407645,150.01428523652874,147.97734022049363,146.05134075294748,144.3096524378086,142.68622529469872 +Offshore Wind - Class 14/Moderate,750.4907258714719,617.4433721105055,573.8736159761954,547.7941633629008,529.415590596826,515.5084056239028,485.0642458104444,456.7662417580544,429.94317470022077,380.1170921498129,343.03983819635084,330.16464580346553,320.3030894110548,312.2666262288458,295.6499070901365,284.31422467920487,275.8491101074596,268.9866966701316,263.3610707640068,258.5532006271155,254.35883143894216,250.64085350264156,247.30306419044211,244.35961333218793,241.5883315968853,239.1165267015103,236.82835221472706,234.61805429830378,232.62731885941642 +Offshore Wind - Class 14/Conservative,824.2782067133267,773.999826331042,749.5001700266504,733.2162502713089,720.9999549300849,711.4664997614965,703.5302733334802,696.4720927601635,662.0517206303214,606.9428667225461,562.3632630044599,522.5222797206238,485.2438835216638,449.7919386675835,434.15889197629326,423.4292025345986,415.22889165829156,408.5970909081676,403.03084044208254,398.2343678844349,394.161641682477,390.39931919125866,387.1411509758599,384.04081651657646,381.32704686553313,378.8221828190751,376.3607073726437,374.19056733110483,372.1557497301592 diff --git a/tests/data/Offshore_Wind/R&D/20/df_occ.csv b/tests/data/Offshore_Wind/R&D/20/df_occ.csv index eab872c..168f351 100644 --- a/tests/data/Offshore_Wind/R&D/20/df_occ.csv +++ b/tests/data/Offshore_Wind/R&D/20/df_occ.csv @@ -1,43 +1,43 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,2079.596380358878,2256.2228937843156,2076.4352530947754,1825.8814066641703,1775.3977475188442,1732.7144218920541,1695.7404434498042,1663.1270831333466,1633.953438209633,1607.5626662409682,1583.4697790643067,1561.3064713221158,1540.7864534375171,1521.6827738241363,1503.8124749952672,1487.0259095588276,1471.19911467881,1456.228251016055,1442.0254697550963,1428.51578905202,1415.634697786431,1403.3262924091612,1391.54181060977,1380.2384645149252,1369.378502867579,1358.9284502933126,1348.85848498298,1339.1419256278302,1329.7548053695991,1320.6755156358993 -Offshore Wind - Class 1/Moderate,2242.1808310590573,2450.208271298759,2267.6180160040535,2003.2953274173758,1955.7624042911366,1915.573890420738,1880.7610162210399,1850.053884942225,1822.585419998367,1797.7371709517286,1775.052496872128,1754.1846196031668,1734.8639830017294,1716.876900649455,1700.051108802031,1684.2457068570789,1669.3439775232164,1655.248150801016,1641.8755125793584,1629.1554636528172,1617.0272635327196,1605.4382761948532,1594.3425894531194,1583.6999163566852,1573.474712184158,1563.6354581743042,1554.1540755827207,1545.005442605259,1536.1669932304462,1527.6183818924592 -Offshore Wind - Class 1/Conservative,2555.4886399508787,2838.292481178187,2659.4267083665163,2373.289939801151,2337.036434770943,2306.384533016707,2279.832647988241,2256.4122255723246,2235.4619438198324,2216.510108701009,2199.208438789624,2183.292445331135,2168.556537035388,2154.8377346212146,2142.0046520069227,2129.949823874556,2118.584229591006,2107.8332996803615,2097.633947838514,2087.93232783677,2078.6821127196904,2069.843156831525,2061.380442808305,2053.2632436701047,2045.4644493498163,2037.9600203923883,2030.7285410540692,2023.7508508584317,2017.0097386398957,2010.4896867735313 -Offshore Wind - Class 2/Advanced,2085.9661834494505,2263.1337038326424,2082.795373653484,1831.4740808662582,1780.8357902880807,1738.021725647672,1700.9344959205205,1668.2212408911753,1638.958237101793,1612.486630206487,1588.3199465236153,1566.088752576444,1545.5058818832067,1526.3436877048882,1508.4186521560553,1491.5806694747087,1475.7053971267103,1460.6886777130376,1446.442393337328,1432.8913324863017,1419.9707864420218,1407.6246804227656,1395.8041027591503,1384.4661345186003,1373.5729088119788,1363.0908477298053,1352.9900381187415,1343.2437169451953,1333.8278439404228,1324.7207443449865 -Offshore Wind - Class 2/Moderate,2249.0486302734594,2457.7132585003483,2274.563729308328,2009.4314204056266,1961.7529039500794,1921.441292673725,1886.5217866507737,1855.7205994380429,1828.1679985942837,1803.2436393682533,1780.4894821387368,1759.5576865679468,1740.1778708623824,1722.135694082247,1705.2583648394307,1689.404550953052,1674.4571776267,1660.3181753914691,1646.9045767829411,1634.1455663503452,1621.9802175569102,1610.3557331542966,1599.226060327394,1588.5507887264512,1578.294264756604,1568.4248731146631,1558.9144490510396,1549.7377938135062,1540.8722722709042,1532.2974765389476 -Offshore Wind - Class 2/Conservative,2563.316100890137,2846.9861701984746,2667.5725315782206,2380.5593261763865,2344.1947766711223,2313.4489881509876,2286.8157747066275,2263.3236155438613,2242.309163084632,2223.299278500512,2205.944613579367,2189.979869437679,2175.198825059233,2161.4380019573714,2148.5656116148725,2136.473859547545,2125.0734524521067,2114.2895924463637,2104.058999992877,2094.3276639319724,2085.0491154087576,2076.1830858013527,2067.6944504876124,2059.5523883708815,2051.729706345924,2044.202291324846,2036.948661967478,2029.94959910886,2023.1878388656164,2016.647816082337 -Offshore Wind - Class 3/Advanced,2194.465177125324,2380.847850575781,2191.1294415147736,1926.7359773888725,1873.4637977223715,1828.422811588453,1789.4065347197186,1754.9917395222215,1724.2066561860695,1696.3581608580018,1670.9344765195685,1647.546954061121,1625.8934903856502,1605.73459798592,1586.877213516916,1569.1634236480159,1552.4624183194192,1536.664622511688,1521.677334983267,1507.4214321855004,1493.8288396551989,1480.8405659490775,1468.4051553167662,1456.4774564496176,1445.0176328583182,1433.9903601192693,1423.3641691828475,1413.1109049688237,1403.2052767831171,1393.6244824800433 -Offshore Wind - Class 3/Moderate,2366.030159048413,2585.5482240941715,2392.872394923174,2113.9495514781843,2063.7910949850516,2021.38272428295,1984.6469226300842,1952.243649130855,1923.257933269019,1897.037163815682,1873.099476775887,1851.078939319788,1830.6911060737855,1811.7104874148226,1793.9553044209192,1777.2768736897208,1761.5520309216902,1746.6776056837878,1732.566315059855,1719.1436602195886,1706.3455456065171,1694.116427787652,1682.4078585667226,1671.1773256987901,1660.3873211106234,1650.0045850674933,1639.999487864621,1630.3455200673334,1621.018869205658,1611.9980659040318 -Offshore Wind - Class 3/Conservative,2696.6438698762267,2995.0686927851357,2806.323071989679,2504.381223829941,2466.125216515771,2433.7802232047475,2405.7617155595535,2381.0476403136513,2358.9401466716045,2338.9414860643465,2320.684139357434,2303.8890084686313,2288.339146046411,2273.862570469485,2260.320638401217,2247.5999485584393,2235.606563155315,2224.261793788794,2213.4990695132683,2203.2615698442914,2193.5004089060103,2184.1732235531595,2175.243062199098,2166.6775006253188,2158.4479313102947,2150.528986953196,2142.8980688880742,2135.5349582884814,2128.4214933111484,2121.5412991980397 -Offshore Wind - Class 4/Advanced,2291.4389375094934,2486.0578905342845,2287.955795219095,2011.878742442736,1956.2524568009064,1909.221102424946,1868.480690161588,1832.5450997662722,1800.399618768783,1771.3204940640665,1744.7733331269533,1720.3523123826792,1697.741978750993,1676.692261734149,1657.001566487635,1638.505001465979,1621.0659760923195,1604.5700732099235,1588.9204950948306,1574.0346217163587,1559.8413703901135,1546.2791428316773,1533.2942094530008,1520.8394237020257,1508.8731887087263,1497.3586190576852,1486.2628550770403,1475.5564975091502,1465.2131380601963,1455.2089669540997 -Offshore Wind - Class 4/Moderate,2470.585402894133,2699.8040056661853,2498.6138013824666,2207.3653137359415,2154.9903471829066,2110.7079439276267,2072.348781437624,2038.5136021999344,2008.247003007687,1980.8675336394178,1955.872036454652,1932.8784079943953,1911.5896331993722,1891.7702580247153,1873.2304707093695,1855.8150175081084,1839.3952914716804,1823.8635630494266,1809.128692279433,1795.1128882164003,1781.7492229111633,1768.9796984577165,1756.7537257263978,1745.0269138494962,1733.7600972661407,1722.9185464887084,1712.4713224711181,1702.390744322621,1692.651947296461,1683.232513282002 -Offshore Wind - Class 4/Conservative,2815.8089854609625,3127.4212481028485,2930.334928719248,2615.0502229290446,2575.1036766511174,2541.329353012292,2512.0727031194883,2486.266509012009,2463.182081758308,2442.2996772019787,2423.2355354803803,2405.6982251232457,2389.461211841555,2374.3449141192,2360.2045619487512,2346.9217428265506,2334.398367841273,2322.552271336991,2311.3139405875713,2300.624044202447,2290.431536031242,2280.692180894657,2271.3673943096433,2262.4233192263905,2253.8300839525086,2245.561200202165,2237.5930706708177,2229.904583058908,2222.476772948463,2215.292541978321 -Offshore Wind - Class 5/Advanced,2331.874978186557,2529.9282884495974,2328.3303703772517,2047.3815041943344,1990.7736053346675,1942.9123088085962,1901.4529679538998,1864.8832375991058,1832.1704990780054,1802.578227524745,1775.562600218338,1750.710632189357,1727.7013036922672,1706.2801313424443,1686.2419628375708,1667.4189968617552,1649.672232482777,1632.8852334733847,1616.9594939616766,1601.8109359567056,1587.3672224084157,1573.5656680338698,1560.3515951020095,1547.6770250857821,1535.499627073028,1523.7818647472154,1512.4902985759381,1501.5950105054578,1491.0691262261153,1480.8884158009187 -Offshore Wind - Class 5/Moderate,2514.1827644525283,2747.4462896503587,2542.7057680742714,2246.317743213455,2193.018538076825,2147.9547022334896,2108.918632046147,2074.486377904311,2043.6856770102643,2015.8230538825956,1990.386471873634,1966.9870847084376,1945.322636030299,1925.153516837751,1906.2865658429566,1888.5637896043986,1871.854311701121,1856.048501525264,1841.053610807074,1826.7904758577859,1813.1909876794048,1800.1961249017402,1787.7544056704435,1775.8206557711908,1764.355018505247,1753.3221515286075,1742.6905698271084,1732.4321040371874,1722.5214506345606,1712.9357959058032 -Offshore Wind - Class 5/Conservative,2865.4983595966273,3182.6095102609693,2982.0452930826546,2661.1968932399946,2620.545427383474,2586.175102733168,2556.4021732809247,2530.1405883281705,2506.6488000821428,2485.3978926841055,2465.997334225622,2448.1505504701963,2431.627009575316,2416.2439610268398,2401.8540801230733,2388.3368647856655,2375.592495170319,2363.5373556789996,2352.100706924292,2341.222170520013,2330.849799526254,2320.9385781644673,2311.449241067771,2302.34733372551,2293.602457312345,2285.187656115016,2277.0789164174653,2269.2547533604316,2261.695867868989,2254.3848598545246 -Offshore Wind - Class 6/Advanced,2353.4625980094866,2553.3494111861155,2349.8851755568035,2066.3353906412895,2009.2034371856475,1960.8990588120064,1919.0559030028837,1882.1476238651098,1849.132043137988,1819.2658174860023,1792.0000896823458,1766.9180514983696,1743.6957113087049,1722.0762298174507,1701.852555499582,1682.8553335978584,1664.9442763618085,1648.0018696414656,1631.9286956346866,1616.6398979881671,1602.0624699827006,1588.1331460186223,1574.7967421790445,1562.0048357697906,1549.714703995068,1537.8884630412708,1526.4923638054033,1515.4962112636597,1504.872882314149,1494.5979227082535 -Offshore Wind - Class 6/Moderate,2537.4581210613,2772.8811120742503,2566.245179902193,2267.113306395708,2213.320677302769,2167.839657448692,2128.442206033596,2093.69119105809,2062.6053488818557,2034.4847840887992,2008.812719788917,1985.1967099149829,1963.33169993484,1942.9758626371772,1923.9342485197437,1906.0474014972785,1889.1832335442382,1873.2310991339082,1858.097391368004,1843.7022136901608,1829.976826574947,1816.8616622545667,1804.3047622750648,1792.260534216264,1780.6887524011308,1769.5537472995593,1758.8237424209879,1748.4703076205021,1738.467905123325,1728.7935100152702 -Offshore Wind - Class 6/Conservative,2892.026063598283,3212.0729097978447,3009.651944675909,2685.833251253451,2644.8054494448043,2610.1169372807244,2580.068381267005,2553.5636764569635,2529.854410087812,2508.406769797105,2488.8266082791647,2470.8146057249705,2454.138096115085,2438.6126370999723,2424.089540101366,2410.447187478084,2397.5848352913245,2385.4180938613567,2373.8755689221734,2362.8963231272446,2352.4279286314663,2342.4249529171775,2332.847767113526,2323.66159774298,2314.8357645593314,2306.343062303484,2298.159254949446,2290.262658739225,2282.6337959343327,2275.255105362693 -Offshore Wind - Class 7/Advanced,2568.4424310103254,2786.588142268498,2564.538224659695,2255.0872482571704,2192.736508735715,2140.019709614551,2094.354341098211,2054.0746314171606,2018.0432033011127,1985.448811835717,1955.6924637796571,1928.3192770621658,1902.9756646584938,1879.3813259825595,1857.3102961421534,1836.5777504688233,1817.030586461104,1798.5405554995887,1780.9991583450558,1764.3137873399403,1748.4047668796595,1733.2030522932935,1718.6484188235997,1704.6880205479574,1691.2752321061082,1678.3687091425502,1665.9316197024366,1653.9310105616905,1642.337281026502,1631.123743045903 -Offshore Wind - Class 7/Moderate,2769.2452433949015,3026.1732268115234,2800.6618902765963,2474.2054609152437,2415.499080301946,2365.863542733754,2322.8672843807276,2284.9418967160777,2251.016481408157,2220.32721026378,2192.3101007948594,2166.536858482586,2142.6745632266675,2120.4592978222886,2099.678304873641,2080.1575625901874,2061.752917208991,2044.343616156438,2027.8275019010703,2012.1173796407988,1997.1382307566932,1982.825046192542,1969.1211212877727,1955.976698928499,1943.3478789754993,1931.1957336231226,1919.4855837195807,1908.1864021346435,1897.2703183152018,1886.7122041089667 -Offshore Wind - Class 7/Conservative,3156.201615277871,3505.4835203250295,3284.5721720057627,2931.1738758764727,2886.3983408390613,2848.5411653792958,2815.7477883689694,2786.8219798547016,2760.946962422022,2737.5401619849595,2716.1714273846105,2696.5140970889065,2678.314251924845,2661.370601437663,2645.5208749145186,2630.632345406517,2616.5950664002507,2603.3169395405803,2590.7200489675715,2578.7378909404856,2567.3132485305096,2556.396539132759,2545.9445139301597,2535.919223020624,2526.2871836344557,2517.018705415892,2508.087338470394,2499.469418311374,2491.143687983212,2483.0909821677365 -Offshore Wind - Class 8/Advanced,3169.8144371404896,3445.971391385205,3176.3670674768373,2796.755737261826,2722.5253204613778,2659.764397316226,2605.398412817396,2557.444215943813,2514.54772510028,2475.743128997603,2440.317308299832,2407.728712321805,2377.5563851546794,2349.4666205827148,2323.1904006558493,2298.507686088591,2275.236203782267,2253.22326992678,2232.3397129387336,2212.475280637115,2193.535116836056,2175.437021793589,2158.1092961382847,2141.4890252216173,2125.520700160258,2110.155099264702,2095.3483729931327,2081.061289548512,2067.258608421169,2053.9085566896874 -Offshore Wind - Class 8/Moderate,3409.3244812630764,3732.169825533254,3458.712139892305,3058.9597102137946,2989.2448825053375,2930.30183553781,2879.2430458138424,2834.206001472215,2793.9189924891775,2757.4749598648305,2724.2041647807205,2693.598000194899,2665.261117813193,2638.8801114560556,2614.202328089226,2591.0211138700015,2569.1652837475986,2548.491441982458,2528.878274764561,2510.222236780071,2492.4342421402134,2475.4370914825704,2459.1634470561035,2443.5542214398956,2428.557282470282,2414.126402714477,2400.2204000885763,2386.802429346533,2373.839393731438,2361.3014531341064 -Offshore Wind - Class 8/Conservative,3850.421063200648,4277.525006201206,4008.6604595785293,3577.860268410501,3523.6267083640123,3477.77288670064,3438.0524996694044,3403.016635292999,3371.675986644879,3343.324921360256,3317.442426598391,3293.6328394643688,3271.5886049350183,3251.065913573865,3231.868217903783,3213.8347547994013,3196.8323535273776,3180.749461614481,3165.491704879257,3150.9785318640047,3137.140639594635,3123.9179720343636,3111.2581448327696,3099.1151918547316,3087.448557698747,3076.2222804563644,3065.404323169397,3054.9660226548513,3044.8816318082436,3035.1279369832587 -Offshore Wind - Class 9/Advanced,3181.8384005101443,3459.042892763145,3188.415886745379,2807.3645880969702,2732.8525952515447,2669.8536029525326,2615.2813935723625,2567.1452934618346,2524.0860846280793,2485.1342921984988,2449.574091782654,2416.861878447182,2386.575099483641,2358.3787828383697,2332.0028901034716,2307.2265473249386,2283.8667899929446,2261.7703551264094,2240.807581159189,2220.867797693932,2201.8557887296074,2183.6890427183953,2166.295588313762,2149.6122722149053,2133.583374978291,2118.159488203235,2103.2965960147503,2088.9553177989833,2075.1002793694797,2061.6995872815405 -Offshore Wind - Class 9/Moderate,3422.256971000537,3746.326954968258,3471.8319703747993,3070.563171625889,3000.5838967230266,2941.417262838445,2890.16479331728,2844.956911287144,2804.5170827842603,2767.934808088648,2734.537807881398,2703.81554583651,2675.3711739968167,2648.8900973483787,2624.1187044756516,2600.849557642022,2578.910822445516,2558.158559207755,2538.470993942632,2519.7441885609346,2501.8887192470193,2484.8270938004102,2468.491719039769,2452.823283409612,2437.769456994881,2423.283837009634,2409.3250851551875,2395.8562164215123,2382.84400850675,2370.25850811011 -Offshore Wind - Class 9/Conservative,3865.026751558682,4293.750815316311,4023.8663927595385,3591.4320599655675,3536.992777359498,3490.9650197503556,3451.0939625495685,3415.925197664871,3384.46566546101,3356.0070569188147,3330.026382854942,3306.1264795181187,3283.998625245799,3263.3980857663832,3244.1275680450117,3226.025699138305,3208.9588031603143,3192.814904489113,3177.499270956453,3162.9310455511713,3149.040662414258,3135.767837700138,3123.0599883503846,3110.8709738678954,3099.160085013562,3087.8912234656877,3077.0322307412416,3066.554334930026,3056.4316912618265,3046.640998034689 -Offshore Wind - Class 10/Advanced,3269.373400535,3554.2040171167423,3276.1318388442533,2884.5975045296364,2808.03562527435,2743.3034787109436,2687.2299428181877,2637.769578872106,2593.52577567123,2553.5023872892134,2516.963896415944,2483.351743097765,2452.231749852537,2423.259729268986,2396.1582139597813,2370.700253546177,2346.6978500137006,2323.993523990191,2302.454046812824,2281.965703450293,2262.4306584308074,2243.764130245778,2225.8921675575375,2208.7498796658665,2192.280014239359,2176.431803611457,2161.1600209941307,2146.424202380343,2132.18800041058,2118.418644225161 -Offshore Wind - Class 10/Moderate,3516.406084291006,3849.3915009375587,3567.344932806935,3155.0368982807368,3083.132435778976,3022.338078972411,2969.6756117216028,2923.224023551647,2881.6716619960357,2844.0829787361554,2809.7671994942743,2778.199742668774,2748.9728426877095,2721.763249768707,2696.3103754369017,2672.4010751723713,2649.858787266946,2628.5356121429177,2608.306425711334,2589.0644304603807,2570.7177424514534,2553.1867376096957,2536.401963209573,2520.3024759857667,2504.834506384072,2489.9503750396175,2475.607606403008,2461.7681979760696,2448.3980134840053,2435.466275586003 -Offshore Wind - Class 10/Conservative,3971.356826882279,4411.875443413444,4134.566277685734,3690.2353195553537,3634.298367361944,3587.004348159248,3546.0364052735995,3509.9001186459495,3477.5751087510134,3448.3335804040125,3421.6381565576044,3397.080747157982,3374.3441373549076,3353.1768600350183,3333.3761944692596,3314.776328211416,3297.2399078416092,3280.651877196151,3264.9148979466736,3249.9458886389125,3235.6733695996727,3222.0353985250417,3208.977945753264,3196.453601424087,3184.420536353642,3172.8416591256146,3161.683926550568,3150.9177751793122,3140.516649230678,3130.456605953663 -Offshore Wind - Class 11/Advanced,3388.831620598764,3684.0695398370185,3395.8370025611043,2989.996564617143,2910.6372239831485,2843.5398575252793,2785.41747496688,2734.149900183475,2688.289491801201,2646.803706148731,2608.9301511672065,2574.0898579225077,2541.832784709338,2511.8021680015277,2483.710402150938,2457.3222443371333,2432.442827367534,2408.9089177993387,2386.582418985259,2365.345460909664,2345.0966333327888,2325.748056951188,2307.2230783512646,2289.4544358195803,2272.3827851065657,2255.95550356786,2240.1257118933954,2224.8514675792894,2210.095095185586,2195.822626452342 -Offshore Wind - Class 11/Moderate,3644.890524698472,3990.0427514051044,3697.6906057597002,3270.3174263606556,3195.7856778157357,3132.769982310799,3078.1833039555277,3030.0344413044704,2986.963815989184,2948.00169609584,2912.4320674442633,2879.7111809726734,2849.4163719393273,2821.21257947792,2794.8296935840563,2770.0467817424255,2746.680830932999,2724.5785375393943,2703.610205617712,2683.665135428063,2664.6480857243682,2646.4765230821513,2629.0784570727915,2612.390717651368,2596.357570601201,2580.9295944217347,2566.0627615678554,2551.71768098455,2537.8589691064476,2524.4547240327965 -Offshore Wind - Class 11/Conservative,4116.464515621596,4573.079051275108,4285.637405929199,3825.0712311763323,3767.0904228899717,3718.068347983179,3675.603495158766,3638.1468403897625,3604.640720944917,3574.3307490461016,3546.6599126585566,3521.205210702576,3497.6378377517635,3475.697138444708,3455.1729849273506,3435.8935062042497,3417.7163301583482,3400.522196638575,3384.210210713502,3368.6942552515548,3353.9002388146864,3339.763955815946,3326.2294024271423,3313.2474364996533,3300.774700471162,3288.772747658139,3277.207327520349,3266.047796402523,3255.2666282132936,3244.8390053678377 -Offshore Wind - Class 12/Advanced,3425.1037065651635,3723.501681063189,3432.1840700684047,3021.9997517249963,2941.7909947882813,2873.9754570794457,2815.230966286481,2763.41465315074,2717.0633815856554,2675.1335561719816,2636.8546246489395,2601.641421135113,2569.039086940105,2538.687039948114,2510.2945961471396,2483.623994814188,2458.4782830113986,2434.69248013998,2412.127011446314,2390.662745302563,2370.19718603264,2350.641513724061,2331.9182545095982,2313.9594267454886,2296.7050509957717,2280.1019413738572,2264.102716800763,2248.664985844398,2233.750669808773,2219.325436857414 -Offshore Wind - Class 12/Moderate,3683.9033164956104,4032.7498522267747,3737.2685389665344,3305.3210052063378,3229.9915121013114,3166.3013331812967,3111.130390716269,3062.466170596683,3018.9345423166674,2979.5553945150573,2943.605049211641,2910.533937370404,2879.9148702916264,2851.409200812039,2824.7439278265992,2799.6957540866333,2776.079707707013,2753.7408441984594,2732.548079426997,2712.3895287869987,2693.168931625387,2674.8028711278334,2657.21858632197,2640.352231027395,2624.1474744807338,2608.5543662023847,2593.528407401956,2579.029785405454,2565.022737922369,2551.475021592527 -Offshore Wind - Class 12/Conservative,4160.5247616015595,4622.02663411479,4331.508380298005,3866.01257263499,3807.411171442868,3757.8643927105854,3714.945020758448,3677.0874517057323,3643.222702213434,3612.588309974679,3584.6213010213123,3558.894146715683,3535.0745222890287,3512.8989824762984,3492.1551503368923,3472.669315268028,3454.297581284177,3436.919411742858,3420.4328317918785,3404.7508025518937,3389.798439553123,3375.510849989294,3361.831430599757,3348.7105132468646,3336.1042762941274,3323.973861547041,3312.2846518674733,3301.0056756082627,3290.1091120547426,3279.569877989073 -Offshore Wind - Class 13/Advanced,3428.813775146282,3727.5349740032466,3435.90180809151,3025.2731785440246,2944.9775395697025,2877.0885441447454,2818.2804213837358,2766.4079808743954,2720.0065016627514,2678.0312579081437,2639.710862688429,2604.459516271149,2571.8218672634716,2541.436942967445,2513.013744502463,2486.3142536033774,2461.141303993122,2437.3297363661018,2414.7398247814785,2393.2523085681646,2372.7645810268705,2353.187726035479,2334.4441858071555,2316.465905060494,2299.1928393898756,2282.5717452978156,2266.5551903821984,2251.100737292581,2236.170266086172,2221.72940773829 -Offshore Wind - Class 13/Moderate,3687.893716530567,4037.118122446908,3741.3167441519836,3308.901325296623,3233.4902353672246,3169.731067315207,3114.500363745767,3065.7834305962824,3022.2046489042236,2982.7828456528737,2946.793558974825,2913.686624541487,2883.0343909228072,2854.4978441332814,2827.803687353368,2802.728381459059,2779.0867542038827,2756.72369326286,2735.507972511824,2715.3275861518655,2696.0861692604735,2677.700214666318,2660.096882582425,2643.21225767028,2626.989948149087,2611.379949432941,2596.3377145304075,2581.8233876424492,2567.8011677408813,2554.2387765395592 -Offshore Wind - Class 13/Conservative,4165.031437463489,4627.033208299231,4336.2002654283115,3870.2002332166094,3811.5353550509417,3761.934907302238,3718.969045133441,3681.0704688034184,3647.1690370515853,3616.5014616727312,3588.504158885918,3562.7491369549407,3538.9037111372136,3516.704150804062,3495.9378489684173,3476.430906864362,3458.039272638395,3440.642279082874,3424.1378408865608,3408.4388248896903,3393.4702655077076,3379.1671996425216,3365.4729627208935,3352.337832804705,3339.717940789917,3327.5743863908715,3315.87251497219,3304.5813213382567,3293.672954639038,3283.122304486579 -Offshore Wind - Class 14/Advanced,3766.685036461707,4094.841869581181,3774.4715158051645,3323.3800258938163,3235.172149452697,3160.593452568905,3095.9904468204095,3039.006557264335,2988.0327310731677,2941.92129635532,2899.824854632048,2861.0998821568564,2825.2461577482563,2791.8671388848056,2760.643151999761,2731.3127247891316,2703.659262443686,2677.5013310548443,2652.6854362525182,2629.0805655598942,2606.5740015346705,2585.0680663650337,2564.477559811399,2544.7277205052765,2525.7525873362074,2507.493670255325,2489.898862927607,2472.921546276201,2456.519844064157,2440.6560005836777 -Offshore Wind - Class 14/Moderate,4051.2944093979577,4434.930975975912,4109.9816790894965,3634.956555373549,3552.1145456734985,3482.072624476266,3421.399552582944,3367.882110356546,3320.009126966042,3276.702745764029,3237.1671172659917,3200.7978645999287,3167.125196068759,3135.776691649089,3106.452124175438,3078.9059272424297,3052.9346819490397,3028.367991384913,3005.061698558535,2982.8927607518067,2961.755317356522,2941.5576325032775,2922.2196888584854,2903.671272941632,2885.850436192422,2868.7022466320877,2852.177767661252,2836.2332161374957,2820.829263241583,2805.93045002316 -Offshore Wind - Class 14/Conservative,4575.44871803865,5082.97559792922,4763.484320227715,4251.565195005578,4187.119549005733,4132.631531694594,4085.4318641935556,4043.798806895363,4006.5567680830304,3972.867246032752,3942.111122083186,3913.818230697734,3887.623104772046,3863.23602597266,3840.4234372710084,3818.9943041220863,3798.7903799728156,3779.679107211377,3761.548341160483,3744.302362661676,3727.8588191102044,3712.146346020987,3697.102695160638,3682.6732450499576,3668.809803775187,3655.469637862446,3642.614677849499,3630.21086332536,3618.227599050113,3606.637300287821 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,3842.3701,3583.4153,3429.4759,3321.4792,2999.0614,2693.5348,2399.1137,2352.0203,2311.0401,2256.0086,2209.4435,2169.1984,2133.8401,2102.3662,2081.2931,2061.6972,2043.3962,2026.2391,2010.0994,1994.87,1980.4595,1966.7894,1953.7918,1941.4075,1929.5845,1918.2773,1907.4453,1897.0526,1887.0671 +Offshore Wind - Class 1/Moderate,4373.4293,4256.0015,4172.0581,4107.113,4054.3614,4010.0748,3722.0837,3438.8291,3159.3029,2864.6143,2576.5622,2543.4053,2514.1243,2487.9392,2470.3425,2453.932,2438.5643,2424.1202,2410.4995,2397.6174,2385.4012,2373.7884,2362.7248,2352.1629,2342.0612,2332.383,2323.0957,2314.1705,2305.5813 +Offshore Wind - Class 1/Conservative,5310.5928,5292.6419,5276.2463,5261.1643,5247.2061,5234.2197,5222.0821,5210.6919,4835.5121,4440.8387,4050.4779,3663.3763,3278.8224,2896.3131,2884.1352,2872.7465,2862.0533,2851.9778,2842.4543,2833.4271,2824.8483,2816.6767,2808.8763,2801.4159,2794.2678,2787.4076,2780.8136,2774.4665,2768.3491 +Offshore Wind - Class 2/Advanced,3835.3896,3576.9052,3423.2455,3315.445,2993.6129,2688.6414,2394.7552,2347.7473,2306.8416,2251.91,2205.4296,2165.2576,2129.9635,2098.5468,2077.512,2057.9517,2039.6839,2022.558,2006.4476,1991.2459,1976.8616,1963.2163,1950.2423,1937.8805,1926.079,1914.7923,1903.98,1893.6062,1883.6388 +Offshore Wind - Class 2/Moderate,4365.4841,4248.2695,4164.4787,4099.6515,4046.9958,4002.7896,3715.3218,3432.5817,3153.5634,2859.4101,2571.8813,2538.7847,2509.5568,2483.4194,2465.8546,2449.4739,2434.1341,2419.7162,2406.1203,2393.2616,2381.0676,2369.4759,2358.4324,2347.8897,2337.8063,2328.1457,2318.8753,2309.9663,2301.3928 +Offshore Wind - Class 2/Conservative,5300.945,5283.0267,5266.6609,5251.6063,5237.6734,5224.7107,5212.5951,5201.2255,4826.7274,4432.7709,4043.1193,3656.721,3272.8657,2891.0513,2878.8956,2867.5275,2856.8538,2846.7966,2837.2904,2828.2796,2819.7164,2811.5596,2803.7734,2796.3265,2789.1914,2782.3436,2775.7617,2769.4261,2763.3198 +Offshore Wind - Class 3/Advanced,3919.2247,3655.0904,3498.0719,3387.915,3059.0483,2747.4105,2447.1005,2399.0651,2357.2652,2301.133,2253.6366,2212.5865,2176.5209,2144.4175,2122.9229,2102.935,2084.268,2066.7677,2050.3052,2034.7712,2020.0724,2006.1289,1992.8713,1980.2393,1968.1799,1956.6464,1945.5978,1934.9972,1924.812 +Offshore Wind - Class 3/Moderate,4460.9062,4341.1295,4255.5072,4189.263,4135.4563,4090.2838,3796.5324,3507.6122,3222.495,2921.912,2628.0983,2594.2782,2564.4115,2537.7027,2519.7541,2503.0153,2487.3402,2472.6071,2458.714,2445.5743,2433.1137,2421.2687,2409.9837,2399.2106,2388.9068,2379.035,2369.562,2360.4583,2351.6973 +Offshore Wind - Class 3/Conservative,5416.8147,5398.5047,5381.7812,5366.3976,5352.1601,5338.914,5326.5336,5314.9155,4932.2315,4529.6638,4131.4951,3736.6508,3344.405,2954.2448,2941.8234,2930.2068,2919.2998,2909.0227,2899.3088,2890.101,2881.3506,2873.0155,2865.0592,2857.4495,2850.1584,2843.161,2836.4351,2829.9611,2823.7213 +Offshore Wind - Class 4/Advanced,4175.3368,3893.9419,3726.6627,3609.3073,3258.9499,2926.9473,2607.0127,2555.8384,2511.307,2451.5066,2400.9064,2357.1738,2318.7514,2284.5501,2261.6509,2240.3569,2220.47,2201.8262,2184.2878,2167.7387,2152.0794,2137.2247,2123.1008,2109.6433,2096.7958,2084.5087,2072.738,2061.4447,2050.5939 +Offshore Wind - Class 4/Moderate,4752.4159,4624.8121,4533.5946,4463.0214,4405.6986,4357.5743,4044.6269,3736.8264,3433.0774,3112.8521,2799.8383,2763.8082,2731.9898,2703.5356,2684.4141,2666.5814,2649.882,2634.1862,2619.3852,2605.3868,2592.112,2579.4929,2567.4705,2555.9933,2545.0162,2534.4994,2524.4073,2514.7087,2505.3752 +Offshore Wind - Class 4/Conservative,5770.7908,5751.2843,5733.468,5717.079,5701.9112,5687.7995,5674.6101,5662.2328,5254.5412,4825.6667,4401.4786,3980.8321,3562.954,3147.2978,3134.0646,3121.6889,3110.0691,3099.1205,3088.7718,3078.9623,3069.6401,3060.7603,3052.284,3044.1771,3036.4095,3028.9549,3021.7895,3014.8924,3008.2448 +Offshore Wind - Class 5/Advanced,4263.1798,3975.8648,3805.0662,3685.2419,3327.5134,2988.5261,2661.8605,2609.6095,2564.1412,2503.0827,2451.418,2406.7653,2367.5346,2332.6137,2309.2328,2287.4907,2267.1854,2248.1494,2230.2421,2213.3447,2197.356,2182.1888,2167.7677,2154.0271,2140.9093,2128.3637,2116.3454,2104.8145,2093.7354 +Offshore Wind - Class 5/Moderate,4852.3998,4722.1114,4628.9748,4556.9169,4498.3881,4449.2513,4129.7199,3815.4438,3505.3043,3178.3419,2858.7428,2821.9547,2789.4668,2760.4141,2740.8902,2722.6824,2705.6317,2689.6056,2674.4933,2660.2003,2646.6462,2633.7616,2621.4863,2609.7677,2598.5597,2587.8215,2577.5172,2567.6145,2558.0846 +Offshore Wind - Class 5/Conservative,5892.1998,5872.2829,5854.0918,5837.358,5821.8711,5807.4625,5793.9956,5781.3579,5365.0891,4927.1917,4494.0793,4064.583,3637.9134,3213.5123,3200.0008,3187.3647,3175.5005,3164.3215,3153.755,3143.7392,3134.2208,3125.1543,3116.4996,3108.2222,3100.2912,3092.6796,3085.3635,3078.3213,3071.5339 +Offshore Wind - Class 6/Advanced,4118.311,3840.7593,3675.7647,3560.0122,3214.4398,2886.9717,2571.4067,2520.9313,2477.0081,2418.0245,2368.1153,2324.98,2287.0824,2253.3482,2230.7618,2209.7586,2190.1433,2171.7541,2154.4553,2138.1321,2122.6868,2108.035,2094.1039,2080.8302,2068.1582,2056.0389,2044.429,2033.29,2022.5874 +Offshore Wind - Class 6/Moderate,4687.5084,4561.6474,4471.6757,4402.0665,4345.5265,4298.0594,3989.3862,3685.7896,3386.1892,3070.3374,2761.5987,2726.0607,2694.6768,2666.6113,2647.7509,2630.1618,2613.6905,2598.209,2583.6102,2569.803,2556.7095,2544.2627,2532.4045,2521.0841,2510.257,2499.8837,2489.9295,2480.3633,2471.1573 +Offshore Wind - Class 6/Conservative,5691.9745,5672.7345,5655.1615,5638.9964,5624.0357,5610.1167,5597.1074,5584.8992,5182.7758,4759.7588,4341.3641,3926.4628,3514.2919,3104.3126,3091.2602,3079.0536,3067.5925,3056.7934,3046.586,3036.9105,3027.7156,3018.9571,3010.5966,3002.6004,2994.9389,2987.586,2980.5185,2973.7157,2967.1589 +Offshore Wind - Class 7/Advanced,4314.3319,4023.5694,3850.7215,3729.4595,3367.4388,3024.3841,2693.799,2640.921,2594.9072,2533.1161,2480.8315,2435.643,2395.9416,2360.6017,2336.9402,2314.9373,2294.3884,2275.1239,2257.0017,2239.9017,2223.7211,2208.3719,2193.7778,2179.8723,2166.5971,2153.901,2141.7385,2130.0693,2118.8572 +Offshore Wind - Class 7/Moderate,4910.6216,4778.77,4684.5158,4611.5934,4552.3623,4502.6359,4179.2706,3861.2236,3547.363,3216.4775,2893.0436,2855.8141,2822.9364,2793.5351,2773.777,2755.3507,2738.0953,2721.877,2706.5833,2692.1189,2678.4022,2665.363,2652.9404,2641.0812,2629.7387,2618.8717,2608.4437,2598.4222,2588.778 +Offshore Wind - Class 7/Conservative,5962.8977,5942.7419,5924.3324,5907.3979,5891.7251,5877.1437,5863.5152,5850.7259,5429.4625,4986.3109,4548.0017,4113.3522,3681.5631,3252.0698,3238.3962,3225.6085,3213.6019,3202.2888,3191.5956,3181.4595,3171.827,3162.6516,3153.8932,3145.5163,3137.4902,3129.7874,3122.3834,3115.2568,3108.3879 +Offshore Wind - Class 8/Advanced,10370.5258,7335.6329,6604.8375,6199.3148,5632.5185,5136.1222,4682.5325,4548.7148,4435.5373,3960.6753,3689.8071,3503.9624,3364.1885,3253.0677,3008.6384,2846.4343,2726.6659,2632.5586,2555.5305,2490.63,2434.7531,2385.8326,2342.426,2303.4888,2268.2418,2236.0892,2206.5657,2179.3012,2153.9971 +Offshore Wind - Class 8/Moderate,11016.3095,9122.5089,8526.3689,8177.1246,7933.2817,7747.4732,7294.3016,6866.1432,6456.1288,5692.6599,5119.7989,4932.0919,4789.0948,4674.2335,4417.6591,4244.204,4114.3659,4011.2344,3926.0575,3853.7372,3791.0528,3735.8442,3686.5949,3642.2009,3601.8346,3564.8602,3530.7791,3499.1934,3469.7806 +Offshore Wind - Class 8/Conservative,12155.9277,11422.0532,11067.9868,10836.2695,10665.0563,10529.8265,10418.3913,10323.8236,9798.632,8974.3295,8302.5166,7697.1344,7128.8489,6584.1743,6354.0735,6195.708,6075.5933,5979.1832,5898.8641,5830.1612,5770.2254,5717.1333,5669.5267,5626.4114,5587.0388,5550.8311,5517.3336,5486.1817,5457.0792 +Offshore Wind - Class 9/Advanced,10788.3797,7631.2035,6870.9626,6449.1004,5859.4665,5343.0691,4871.2032,4731.9937,4614.256,4120.2606,3838.4785,3645.1456,3499.7399,3384.1418,3129.8638,2961.1241,2836.5299,2738.6308,2658.4991,2590.9836,2532.8553,2481.9637,2436.8081,2396.302,2359.6348,2326.1867,2295.4736,2267.1106,2240.787 +Offshore Wind - Class 9/Moderate,11460.1836,9490.0772,8869.9172,8506.601,8252.933,8059.6379,7588.2068,7142.7969,6716.262,5922.0311,5326.0882,5130.8179,4982.0592,4862.5698,4595.6574,4415.2134,4280.1438,4172.8569,4084.248,4009.0138,3943.8036,3886.3705,3835.1368,3788.9541,3746.9613,3708.4972,3673.0429,3640.1845,3609.5866 +Offshore Wind - Class 9/Conservative,12645.7198,11882.2757,11513.9431,11272.8893,11094.7776,10954.099,10838.1738,10739.7958,10193.4429,9335.9272,8637.0454,8007.2708,7416.0877,6849.4668,6610.0947,6445.3482,6320.3939,6220.0991,6136.5438,6065.0727,6002.7219,5947.4906,5897.9658,5853.1133,5812.1543,5774.4877,5739.6405,5707.2334,5676.9583 +Offshore Wind - Class 10/Advanced,10869.6996,7688.7255,6922.754,6497.7119,5903.6336,5383.3437,4907.921,4767.6622,4649.037,4151.3181,3867.4119,3672.6218,3526.12,3409.6505,3153.4558,2983.4442,2857.9109,2759.2739,2678.5382,2610.5137,2551.9472,2500.672,2455.1761,2414.3646,2377.4211,2343.7209,2312.7763,2284.1995,2257.6774 +Offshore Wind - Class 10/Moderate,11546.5674,9561.6108,8936.7762,8570.7214,8315.1414,8120.3892,7645.4047,7196.6374,6766.8874,5966.6698,5366.2348,5169.4927,5019.6126,4899.2225,4630.2982,4448.4941,4312.4063,4204.3108,4115.0339,4039.2326,3973.531,3915.6649,3864.045,3817.5142,3775.2049,3736.4508,3700.7293,3667.6232,3636.7947 +Offshore Wind - Class 10/Conservative,12741.0398,11971.841,11600.7321,11357.8613,11178.407,11036.668,10919.869,10820.7494,10270.2783,9406.2989,8702.1491,8067.6274,7471.9882,6901.0962,6659.9198,6493.9315,6368.0353,6266.9846,6182.7994,6110.7896,6047.9688,5992.3212,5942.423,5897.2325,5855.9647,5818.0142,5782.9043,5750.253,5719.7497 +Offshore Wind - Class 11/Advanced,11002.8537,7782.9126,7007.5579,6577.3091,5975.9532,5449.2898,4968.0432,4826.0661,4705.9878,4202.1718,3914.7878,3717.6115,3569.3151,3451.4188,3192.0858,3019.9915,2892.9204,2793.075,2711.3503,2642.4925,2583.2087,2531.3053,2485.252,2443.9407,2406.5446,2372.4315,2341.1078,2312.181,2285.334 +Offshore Wind - Class 11/Moderate,11688.0131,9678.7408,9046.2519,8675.713,8417.0021,8219.8642,7739.0611,7284.7964,6849.782,6039.7616,5431.9713,5232.8191,5081.103,4959.2382,4687.0195,4502.9882,4365.2334,4255.8137,4165.4432,4088.7133,4022.2068,3963.6319,3911.3797,3864.2788,3821.4513,3782.2224,3746.0633,3712.5517,3681.3455 +Offshore Wind - Class 11/Conservative,12897.1179,12118.4964,11742.8413,11496.9954,11315.3428,11171.8675,11053.6377,10953.3039,10396.0894,9521.5263,8808.7506,8166.4561,7563.5202,6985.6348,6741.504,6573.4824,6446.0439,6343.7553,6258.5389,6185.6469,6122.0566,6065.7273,6015.2179,5969.4737,5927.7004,5889.2851,5853.745,5820.6937,5789.8168 +Offshore Wind - Class 12/Advanced,11245.5685,7954.5979,7162.1395,6722.3997,6107.7783,5569.4971,5077.6345,4932.5256,4809.7984,4294.8686,4001.1451,3799.6192,3648.0515,3527.5546,3262.5008,3086.6103,2956.7361,2854.6882,2771.1607,2700.784,2640.1923,2587.1441,2540.0748,2497.8522,2459.6312,2424.7656,2392.7509,2363.186,2335.7468 +Offshore Wind - Class 12/Moderate,11945.842,9892.2466,9245.8056,8867.0928,8602.6749,8401.1883,7909.779,7445.4936,7000.8831,6172.9943,5551.7965,5348.2512,5193.1884,5068.6353,4790.4116,4602.3208,4461.5272,4349.6938,4257.3298,4178.9073,4110.9337,4051.0667,3997.6618,3949.5219,3905.7496,3865.6554,3828.6987,3794.4478,3762.5533 +Offshore Wind - Class 12/Conservative,13181.6188,12385.8215,12001.8797,11750.6106,11564.9509,11418.3106,11297.4728,11194.9257,10625.4195,9731.5641,9003.0651,8346.6021,7730.3659,7139.7327,6890.2166,6718.4885,6588.2389,6483.6938,6396.5976,6322.0977,6257.1046,6199.5328,6147.9091,6101.1559,6058.4611,6019.1983,5982.8743,5949.0939,5917.5359 +Offshore Wind - Class 13/Advanced,12296.8591,8698.2325,7831.6912,7350.8424,6678.7632,6090.1609,5552.3166,5393.6421,5259.4418,4696.3739,4375.1916,4154.8262,3989.0892,3857.3276,3567.4953,3375.1616,3233.1462,3121.5584,3030.2223,2953.2664,2887.0104,2829.0029,2777.5334,2731.3636,2689.5695,2651.4445,2616.437,2584.1081,2554.1038 +Offshore Wind - Class 13/Moderate,13062.5976,10817.0221,10110.1486,9696.0319,9406.8949,9186.5724,8649.2238,8141.5347,7655.3598,6750.0759,6070.8056,5848.2318,5678.6729,5542.476,5238.2427,5032.5682,4878.6125,4756.3244,4655.3257,4569.5719,4495.2439,4429.7802,4371.3827,4318.7425,4270.8782,4227.0358,4186.6241,4149.1713,4114.2951 +Offshore Wind - Class 13/Conservative,14413.9008,13543.7085,13123.874,12849.115,12646.0989,12485.75,12353.6156,12241.4819,11618.7355,10641.3182,9844.7156,9126.8831,8453.0382,7807.1898,7534.3477,7346.5656,7204.1396,7089.8211,6994.5827,6913.1182,6842.0493,6779.0953,6722.6457,6671.5217,6624.8356,6581.9024,6542.1826,6505.2442,6470.736 +Offshore Wind - Class 14/Advanced,12927.2566,9144.1466,8233.1822,7727.6827,7021.1495,6402.3725,5836.9556,5670.1468,5529.0667,4937.1331,4599.4855,4367.823,4193.5895,4055.0732,3750.3827,3548.189,3398.8931,3281.5848,3185.5664,3104.6654,3035.0127,2974.0315,2919.9235,2871.3867,2827.45,2787.3706,2750.5684,2716.5822,2685.0397 +Offshore Wind - Class 14/Moderate,13732.2506,11371.5559,10628.4445,10193.0982,9889.1387,9657.5213,9092.6255,8558.9098,8047.8112,7096.118,6382.0249,6148.0409,5969.7896,5826.6106,5506.7808,5290.5624,5128.7142,5000.1569,4893.9806,4803.8307,4725.6922,4656.8725,4595.4813,4540.1425,4489.8244,4443.7344,4401.2511,4361.8783,4325.2141 +Offshore Wind - Class 14/Conservative,15152.8282,14238.0256,13796.6683,13507.8238,13294.4001,13125.8309,12986.9227,12869.0405,12214.369,11186.8445,10349.4041,9594.772,8886.3825,8207.4247,7920.5954,7723.1867,7573.4592,7453.2803,7353.1595,7267.5186,7192.8064,7126.6251,7067.2815,7013.5367,6964.4573,6919.323,6877.567,6838.735,6802.4577 diff --git a/tests/data/Offshore_Wind/R&D/20/df_tc.csv b/tests/data/Offshore_Wind/R&D/20/df_tc.csv index 473ec42..055bed5 100644 --- a/tests/data/Offshore_Wind/R&D/20/df_tc.csv +++ b/tests/data/Offshore_Wind/R&D/20/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006 -10 year CRF/Moderate,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006 -10 year CRF/Conservative,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006 -ITC Schedule/*,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902 -PVD/Moderate,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902 -PVD/Conservative,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902 -PFF/Advanced,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232 -PFF/Moderate,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232 -PFF/Conservative,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232 -Year (Advanced)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034.0,2035.0,2036.0,2037.0,2038.0,2039,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065 -2/nan,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232 -3/nan,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591 -4/nan,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813 -5/nan,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169 -6/nan,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399 -Year (Moderate)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034.0,2035.0,2036.0,2037.0,2038.0,2039,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065 -2/nan,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232 -3/nan,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591 -4/nan,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813 -5/nan,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169 -6/nan,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399 -Year (Conservative)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034.0,2035.0,2036.0,2037.0,2038.0,2039,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065 -2/nan,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799 +10 year CRF/Moderate,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799 +10 year CRF/Conservative,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799 +ITC Schedule/*,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541 +PVD/Moderate,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541 +PVD/Conservative,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541 +PFF/Advanced,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125 +PFF/Moderate,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125 +PFF/Conservative,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087 +2/nan,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022 +3/nan,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777 +4/nan,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383 +5/nan,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675 +6/nan,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523 +Year (Moderate)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087 +2/nan,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022 +3/nan,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777 +4/nan,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383 +5/nan,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675 +6/nan,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523 +Year (Conservative)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087 +2/nan,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022 diff --git a/tests/data/Offshore_Wind/R&D/20/df_vom.csv b/tests/data/Offshore_Wind/R&D/20/df_vom.csv index 5406c57..e667205 100644 --- a/tests/data/Offshore_Wind/R&D/20/df_vom.csv +++ b/tests/data/Offshore_Wind/R&D/20/df_vom.csv @@ -1,43 +1,43 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 11/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 11/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 11/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 12/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 12/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 12/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 13/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 13/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 13/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 14/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 14/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 14/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 11/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 11/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 11/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 12/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 12/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 12/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 13/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 13/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 13/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 14/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 14/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 14/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Offshore_Wind/R&D/30/df_capex.csv b/tests/data/Offshore_Wind/R&D/30/df_capex.csv index 566bd9c..bb0fa2d 100644 --- a/tests/data/Offshore_Wind/R&D/30/df_capex.csv +++ b/tests/data/Offshore_Wind/R&D/30/df_capex.csv @@ -1,43 +1,43 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,3149.9375586912693,3327.1977155792283,3068.7789312655427,2765.638791684659,2689.17185053015,2624.519972987224,2568.5159692827233,2519.1169370733032,2474.927996980385,2434.954238316404,2398.461055825877,2364.8905821794892,2333.809178282951,2304.8730835235397,2277.80517457845,2252.37878249147,2228.406142369031,2205.7299701162115,2184.2172022761124,2163.7542648261046,2144.2434436121307,2125.6000622561924,2107.750261121604,2090.6292299737743,2074.1797874752165,2058.3512289121845,2043.0983835786772,2028.3808376437507,2014.162288819266,2000.4100068819964 -Offshore Wind - Class 1/Moderate,3396.202109137979,3613.263293009509,3351.3293425835445,3034.3653473246327,2962.367847596398,2901.494828935677,2848.7642216874096,2802.2525297801026,2760.646403599347,2723.0090843200105,2688.6489038711134,2657.0406018945937,2627.7758852103925,2600.531085783052,2575.045277962124,2551.105041439869,2528.533586054818,2507.1828208619104,2486.927459874063,2467.6605673940962,2449.290140594726,2431.736452375455,2414.9299601458288,2398.809641786001,2383.3216581693086,2368.4182682385217,2354.056941485108,2340.1996262394373,2326.812142057767,2313.8636717764653 -Offshore Wind - Class 1/Conservative,3870.7653676532223,4185.561757013411,3930.3862905026176,3594.7913689644406,3539.878656955801,3493.450620490225,3453.2328259724336,3417.7582170987735,3386.0250981240465,3357.319000243359,3331.1123861154065,3307.0046380676213,3284.6843496498304,3263.904658267019,3244.4665551320395,3226.2072639271005,3208.9919462583794,3192.70765271169,3177.2588272836524,3162.5639097928033,3148.552729402965,3135.164478012114,3122.346115275012,3110.051099435265,3098.238367227227,3086.871506401352,3075.918078809436,3065.3490623273256,3055.1383874266244,3045.2625497629083 -Offshore Wind - Class 2/Advanced,3187.258065289209,3364.442345791347,3103.2969503109393,2798.406120829897,2721.0331982301354,2655.615324289676,2598.947784324275,2548.963471653528,2504.2509803474295,2463.8036120019333,2426.8780577476678,2392.9098406349826,2361.460183807209,2332.181253770823,2304.792643841808,2279.0649994868186,2254.8083311710607,2231.8634912953416,2210.095839864963,2189.390457230602,2169.648471519466,2150.784203106582,2132.722917265201,2115.3990358881174,2098.7547001525154,2082.7386045944536,2067.305043324742,2052.41312368877,2038.0261132883556,2024.1108941121051 -Offshore Wind - Class 2/Moderate,3436.4403617573994,3653.710139488464,3389.0255248976573,3070.316552659775,2997.4660254941464,2935.871782411596,2882.516422151863,2835.453659033662,2793.354582857007,2755.271336064403,2720.504055691378,2688.5212580874104,2658.909812608829,2631.3422163965224,2605.5544523490944,2581.3305715518536,2558.491689230894,2536.8879598574576,2516.392613054239,2496.8974461483435,2478.3093662616343,2460.547701685754,2443.54208588861,2427.2307737593824,2411.559288284642,2396.4793227704095,2381.9478428060606,2367.9263458852233,2354.3802465937542,2341.278362645812 -Offshore Wind - Class 2/Conservative,3916.6262527504487,4232.414908883531,3974.595779641473,3637.382510059756,3581.819191430305,3534.8410749047403,3494.146779365043,3458.2518668028624,3426.142773367054,3397.096565215799,3370.5794547376017,3346.186077735809,3323.601338212038,3302.575448739612,3282.90704267234,3264.4314151162234,3247.01213011016,3230.534900013641,3214.9030366743514,3200.034013584596,3185.8568285230963,3172.309952932541,3159.339718044899,3146.8990306763612,3134.946341043106,3123.444805482718,3112.361601519335,3101.6673631742497,3091.335712046909,3081.3428653130695 -Offshore Wind - Class 3/Advanced,3314.3378527900572,3501.603626773563,3229.581407434233,2909.981916668025,2829.5240431917155,2761.49788044978,2702.570937954215,2650.5936910112946,2604.0984592501036,2562.0384059983267,2523.6405857737936,2488.3180152563837,2455.6144230318587,2425.1681070696836,2396.687480536294,2369.9340442590446,2344.710233593374,2320.850555535142,2298.2150018321827,2276.684070851438,2256.154948580405,2236.538539245085,2217.757128355873,2199.7425231280713,2182.4345578384623,2165.7798814129533,2149.7309656139373,2134.2452873478037,2119.2846496517623,2104.8146140597323 -Offshore Wind - Class 3/Moderate,3573.45534516504,3802.6642636977376,3526.937318529204,3192.733742319295,3116.9785775868636,3052.928498433978,2997.4457962066517,2948.5065844878814,2904.7289678401,2865.127296492406,2828.973803107669,2795.715813147156,2764.9237239547833,2736.256974741118,2709.4410217274567,2684.251305857844,2660.5018100086877,2638.0367141309503,2616.724193360906,2596.451730855802,2577.122522013211,2558.6526786473714,2540.9690286284754,2524.0073649943542,2507.711038667962,2492.0298169097055,2476.91894947559,2462.3383987183065,2448.252200261924,2434.6279285456058 -Offshore Wind - Class 3/Conservative,4072.7868214035575,4404.961616743418,4136.336559964241,3782.4092970249194,3724.6306024893966,3675.779412324056,3633.462586595793,3596.1365009791166,3562.747179621037,3532.5428644436306,3504.9684850855137,3479.602514995142,3456.1172949201737,3434.253078110758,3413.8004691919105,3394.588196288702,3376.4743835752347,3359.3401866262134,3343.085062217155,3327.6231934098937,3312.880747039749,3298.7937413323093,3285.306367681632,3272.369655242399,3259.94039759126,3247.9802820649556,3236.4551775162913,3225.3345471098983,3214.5909607068756,3204.1996872333584 -Offshore Wind - Class 4/Advanced,3441.6136689352024,3637.5837804155267,3354.882452317385,3021.7298252585006,2938.182242172961,2867.5437671783943,2806.3539368807465,2752.3806814379477,2704.0999592312724,2660.424733404309,2620.552376145733,2583.873363047442,2549.913901151166,2518.2983984962593,2488.7240708535182,2460.9432603048117,2434.75081541072,2409.974887973969,2386.4700932040446,2364.1123404161526,2342.7948673770807,2322.425156894176,2302.922510118505,2284.2161155545705,2266.243497020214,2248.9492546757065,2232.2840351239383,2216.2036823172402,2200.6685324690316,2185.64282462166 -Offshore Wind - Class 4/Moderate,3710.6816828877445,3950.3357096811537,3663.7751546127924,3315.339768269773,3236.6754853825914,3170.1657818762374,3112.5524561212046,3061.733901260708,3016.2751548865026,2975.1527167173913,2937.6108719993217,2903.075722617053,2871.1011684929667,2841.3335707646197,2813.4878427379344,2787.3308019339997,2762.6692878774384,2739.341496782854,2717.2105415032333,2696.159584371084,2676.088103334121,2656.9089887675555,2638.5462586160515,2620.933240268532,2604.011109233783,2587.727703755555,2572.036555109698,2556.8960881399144,2542.26895738135,2528.121492080342 -Offshore Wind - Class 4/Conservative,4229.188277653095,4576.022485212887,4296.817819782882,3927.659797021042,3867.662309221393,3816.9351560812092,3772.993297308502,3734.2338309619863,3699.5623068487457,3668.198098191538,3639.5648190490956,3613.224755583528,3588.837665908912,3566.1338285893394,3544.8958071362053,3524.9457525636644,3506.13634078969,3488.344163575065,3471.464816676449,3455.4091876495063,3440.100608019242,3425.4726390099017,3411.4673288767995,3398.0338262166924,3385.1272654112313,3372.707862530284,3360.7401757366156,3349.192495532077,3338.0363384170423,3327.2460236052934 -Offshore Wind - Class 5/Advanced,3611.3707471824555,3808.360987228583,3513.0470545311064,3170.7761958661504,3083.1076407705223,3008.9849335870967,2944.776924083708,2888.1414459079615,2837.479284316775,2791.649784523766,2749.810729221147,2711.322529300767,2675.688022037722,2642.513089454216,2611.4800125343336,2582.3289176702615,2554.8445343585877,2528.8465380154707,2504.1823727674014,2480.721827175162,2458.3528729743916,2436.978429575782,2416.5138176717733,2396.884733000469,2378.025617751393,2359.878339496027,2342.3911104883477,2325.5175966902543,2309.216177904841,2293.4493292705793 -Offshore Wind - Class 5/Moderate,3893.7105005840413,4135.79598749121,3836.502380727546,3478.868405297917,3396.324018450817,3326.5337337902674,3266.0786393798626,3212.753466919682,3165.0524746958276,3121.9016784291753,3082.508087848728,3046.269497400751,3012.7178031881786,2981.4819231646925,2952.2627087777732,2924.815475857695,2898.937536317593,2874.459105424613,2851.2365440937383,2829.1472516570434,2808.0857478270855,2787.9606263098913,2768.692157246638,2750.210379409703,2732.453566798662,2715.3669847864576,2698.901872586089,2683.014604352908,2667.665992562603,2652.820705656636 -Offshore Wind - Class 5/Conservative,4437.792355400741,4790.857492600433,4499.3895911966165,4121.39102766721,4058.434172776776,4005.2049104130597,3959.0956260442317,3918.424354831064,3882.0426629889553,3849.1314194419115,3819.0858080985213,3791.4465249514637,3765.856545734804,3742.032845043244,3719.747261365977,3698.8131733425944,3679.07599015281,3660.406216464509,3642.694298310701,3625.8467277890927,3609.7830547636563,3594.433563375983,3579.737443420266,3565.6413352554246,3552.0981602732095,3539.0661722070986,3526.5081810565503,3514.390913257171,3502.68448036499,3491.361934892854 -Offshore Wind - Class 6/Advanced,3585.792778451342,3785.926313726197,3492.004994875968,3148.3187911661485,3061.2711591819693,2987.6734350089655,2923.9201864742877,2867.6858359011235,2817.382495177621,2771.8775883424464,2730.3348631934414,2692.119260589427,2656.737139020438,2623.7971718967756,2592.98389048576,2564.0392617657403,2536.749539912597,2510.9356775130946,2486.446199189094,2463.151815739592,2440.9412923539194,2419.7182360277448,2399.398567204915,2379.9085078924263,2361.1829646008996,2343.1642166317506,2325.8008430319105,2309.0468379296913,2292.8608759082476,2277.205697880409 -Offshore Wind - Class 6/Moderate,3866.132826508444,4111.432427166178,3813.522924230309,3454.2289003786864,3372.2691441036072,3302.9731575486107,3242.946243633292,3189.9987531363467,3142.6356089411097,3099.790433391603,3060.6758526660315,3024.6939264041007,2991.379866111035,2960.36521797385,2931.3529521957153,2904.10011761204,2878.4054616987705,2854.100402243895,2831.0423175035344,2809.109475143774,2788.1971419540264,2768.214559036415,2749.082561228455,2730.731682811353,2713.100634966525,2696.13507073151,2679.786574673459,2664.011829933029,2648.771926536274,2634.031783164678 -Offshore Wind - Class 6/Conservative,4406.361155989778,4762.635030495767,4472.439646399393,4092.2007788076576,4029.68982343254,3976.837563737238,3931.054853934236,3890.671641903072,3854.5476277798875,3821.869482083293,3792.036672404769,3764.593147813003,3739.1844127094664,3715.5294462504203,3693.401702906466,3672.615883085481,3653.0184908753017,3634.4809481101174,3616.8944767521175,3600.1662311799996,3584.2163310555234,3568.9755542912535,3554.3835213769994,3540.387250597768,3526.939996785232,3514.0003093458345,3501.5312616816964,3489.499815892456,3477.87629522265,3466.633943043953 -Offshore Wind - Class 7/Advanced,3618.0855859469566,3843.103249403721,3542.980080026574,3176.6718106905673,3088.840248179364,3014.579720189832,2950.252324873857,2893.5115409483205,2842.755180154017,2796.8404668165367,2754.9236176428135,2716.3638542982126,2680.6630896532815,2647.426472922975,2616.3356943373064,2587.1303970898393,2559.594910411771,2533.548574430919,2508.838549617468,2485.3343824222393,2462.9238362799865,2441.5096500936233,2421.0069871062633,2401.3414048976283,2382.447223761662,2364.266203180728,2346.7464591167322,2329.8415713799113,2313.5098423864247,2297.713677502513 -Offshore Wind - Class 7/Moderate,3900.9503106277666,4173.525317505398,3869.19141727991,3485.3368744914264,3402.6390079028665,3332.7189579698957,3272.1514557675805,3218.72713260806,3170.937447061334,3127.706417924734,3088.239580472775,3051.9336094347263,3018.319530539803,2987.0255717665273,2957.7520283374884,2930.253761126972,2904.3277051779683,2879.803760066659,2856.5380196312412,2834.4076552449965,2813.306990494641,2793.144449128984,2773.8401530426822,2755.324010924994,2737.5341820046337,2720.415829883161,2703.9201031097105,2688.003294723479,2672.6261443364347,2657.753254695948 -Offshore Wind - Class 7/Conservative,4446.043809550139,4834.5627053178805,4537.726778617326,4129.054177804271,4065.9802634482467,4012.652028716599,3966.4570105830157,3925.710116829915,3889.2607783207086,3856.288340919743,3826.1868639646855,3798.496189436657,3772.8586292330374,3748.990631702378,3726.663611099455,3705.690599067545,3685.916717346354,3667.2122298253107,3649.4673788371483,3632.588482614706,3616.4949414361827,3601.1169098162813,3586.3934644811243,3572.2711465748407,3558.702789953096,3545.646570728023,3533.065229749476,3520.9254315855255,3509.197232218816,3497.8536340571154 -Offshore Wind - Class 8/Advanced,4510.489735625426,4796.833830108398,4429.4780383958205,3979.6455900272904,3874.019364994491,3784.713664216639,3707.353547430006,3639.117088461266,3578.0774959295813,3522.860467965601,3472.4512708967814,3426.0793047857505,3383.1455701189293,3343.175219396356,3305.785453332296,3270.663166867028,3237.548994363556,3206.225674284371,3176.509401831872,3148.243293585704,3121.292373867891,3095.5396764964125,3070.8831767990705,3047.233350331447,3024.511210688041,3002.6467178303315,2981.577476021219,2961.247660346861,2941.607125298647,2922.6106595751717 -Offshore Wind - Class 8/Moderate,4851.300725359157,5195.2255098761025,4823.211278586806,4352.748922128634,4253.548157845549,4169.6751067235555,4097.020965123024,4032.9354704500074,3975.6090420105675,3923.7509795477044,3876.408277727483,3832.857213793361,3792.5352266054883,3754.996354615026,3719.881085004958,3686.8953595410194,3655.795590331942,3626.377732306874,3598.4691618925012,3571.9225392099474,3546.6110994296378,3522.4249916632357,3499.2683976094163,3477.0572387800435,3455.7173336752944,3435.182902936401,3415.3953464874226,3396.302235358966,3377.856474496959,3360.0156028965503 -Offshore Wind - Class 8/Conservative,5478.959424220935,5954.366513365788,5590.120125251637,5091.118845027945,5013.9471617111185,4948.699433160037,4892.179279834887,4842.324971394328,4797.728772834921,4757.386604075132,4720.557089518095,4686.677220362611,4655.309360967013,4626.1065825181295,4598.789207641863,4573.128478333219,4548.934899201304,4526.049736574013,4504.338700641898,4483.687170650222,4463.996531882109,4445.181327556776,4427.167017325071,4409.888193641932,4393.2871481695865,4377.312708884512,4361.91928877399,4347.066101541143,4332.716510325105,4318.837483251141 -Offshore Wind - Class 9/Advanced,4592.412240325433,4878.520900161457,4505.322954261886,4051.926551444482,3944.3818728902497,3853.4541427717863,3774.68896026003,3705.2131454877667,3643.06491141178,3586.8449951811062,3535.5202328575488,3488.3060283568198,3444.5925027390845,3403.8961840092975,3365.827320227329,3330.067119511795,3296.3515054550667,3264.459270471555,3234.2032713790795,3205.423775336602,3177.9833551484044,3151.762920215129,3126.658592824846,3102.5792225308282,3079.4443883241183,3057.182778052583,3035.7308627063826,3015.0318034425804,2995.034543976597,2975.6930518493987 -Offshore Wind - Class 9/Moderate,4939.413265187224,5283.696940239805,4905.797996583303,4431.806433603402,4330.803919276628,4245.407510198518,4171.433775913908,4106.184318002691,4047.816688966744,3995.016745995366,3946.8141746399706,3902.472107411538,3861.41776556186,3823.197087692807,3787.444031277251,3753.8591972003355,3722.194573366033,3692.2424087016457,3663.826944330086,3636.798164287922,3611.0270013587074,3586.4016094694484,3562.8244300033125,3540.2098573829217,3518.482362774879,3497.5749720920953,3477.4280209252015,3457.988128055108,3439.2073430561486,3421.0424337185527 -Offshore Wind - Class 9/Conservative,5578.471917429091,6055.76563864837,5685.838443957752,5183.587120527139,5105.013793938786,5038.580992887334,4981.034283068805,4930.274487628623,4884.868303346995,4843.793413374313,4806.294976758643,4771.799758959704,4739.8621757071905,4710.128997036833,4682.3154658886615,4656.188669403146,4631.55567044848,4608.25485232638,4586.149486166852,4565.122869397029,4545.07459619417,4525.917657654788,4507.5761595785,4489.983506445043,4473.080941779563,4456.816364138317,4441.143358527047,4426.020397861111,4411.41017985669,4397.279072692238 -Offshore Wind - Class 10/Advanced,4693.593633091843,4988.08641403548,4606.348408716344,4141.199802713687,4031.2856678059543,3938.354590885632,3857.8540304393655,3786.847503846305,3723.330001387448,3665.8714312364054,3613.4158664797155,3565.16142457874,3520.484789559393,3478.8918374277987,3439.9842291131263,3403.4361490164188,3368.9777025200665,3336.3828083271464,3305.4602000612094,3276.046625599743,3248.0016299101662,3221.203498553605,3195.5460651534763,3170.936171009293,3147.2916232525013,3124.539538560417,3102.614988233154,3081.4598811374785,3061.02203610156,3041.254406465532 -Offshore Wind - Class 10/Moderate,5048.239887769589,5402.362204212094,5015.803533832917,4529.449311454314,4426.221479682657,4338.943591513471,4263.340045907193,4196.652992526923,4136.999390523117,4083.036143499693,4033.771558751459,3988.452533905651,3946.4936705822724,3907.4309033673826,3870.8901249759947,3836.5653398428813,3804.2030715957258,3773.5909919283918,3744.5494695919183,3716.925183426539,3690.5862225684946,3665.4182767188363,3641.3216378202615,3618.208814207842,3596.002612974453,3574.634584439993,3554.043749651075,3534.1755512777086,3514.9809824361846,3496.415858411825 -Offshore Wind - Class 10/Conservative,5701.3784703638485,6191.77060566147,5813.335277944334,5297.793454134462,5217.48897663838,5149.592508349757,5090.777912299796,5038.899761944941,4992.493175102436,4950.513310933694,4912.188697606355,4876.933470906207,4844.292229317729,4813.903960408995,4785.47763326777,4758.775203429108,4733.599482912914,4709.785294233728,4687.19289607041,4665.70301462429,4645.213031901668,4625.63402199301,4606.888418574329,4588.908158873049,4571.633191874182,4555.010268219474,4538.991950285704,4523.5357960511465,4508.603681376969,4494.161233455327 -Offshore Wind - Class 11/Advanced,5025.152235767293,5327.1415155794575,4920.468956681549,4433.736934668828,4316.058391541485,4216.562601009914,4130.37542697444,4054.352951712104,3986.348530272403,3924.831048183033,3868.669987145059,3817.0068190994148,3769.174196613488,3724.643090443021,3682.987022578014,3643.857161587048,3606.9645473156784,3572.067127932515,3538.9601258759762,3507.468756784107,3477.442643786607,3448.751474454996,3421.2815827486324,3394.9332291739383,3369.618414702989,3345.2591074862967,3321.785792217062,3299.136274165432,3277.254686046595,3256.090657793073 -Offshore Wind - Class 11/Moderate,5404.850939770007,5769.576866045625,5357.846040116647,4849.412649142283,4738.89273408968,4645.449477354749,4564.505246572449,4493.1073750081305,4429.239802543504,4371.464555552131,4318.719887490901,4270.19949633026,4225.2766307559705,4183.454443461956,4144.332399973671,4107.5828889938975,4072.934528409352,4040.159990899922,4009.066955944725,3979.491271674422,3951.2917089533516,3924.34588252637,3898.5470408921215,3873.8015119157803,3850.026649731481,3827.1491693278035,3805.103784157191,3783.8320829232653,3763.2815968631767,3743.4050200243632 -Offshore Wind - Class 11/Conservative,6104.127669960085,6612.643709530002,6209.763837181824,5672.033137461899,5586.055897807744,5513.363177454675,5450.393878887276,5394.851021191807,5345.166241925494,5300.220891992037,5259.18900227134,5221.443322708103,5186.49628191827,5153.9613653095585,5123.526983350871,5094.938275956581,5067.984125655404,5042.487686713506,5018.29934638909,4995.291405302334,4973.353996455632,4952.391912153547,4932.322106734936,4913.0717094273095,4894.576427171699,4876.779249039468,4859.629386381866,4843.0813990442875,4827.094469773155,4811.631797642421 -Offshore Wind - Class 12/Advanced,5239.794171488235,5541.735728908452,5119.669475943366,4623.117441663448,4500.4124338431775,4396.666827967948,4306.79829643297,4227.528633725751,4156.619504135816,4092.474393903689,4033.9144963155436,3980.044612557714,3930.1688904403154,3883.7357040183892,3840.3003589053365,3799.4991238517473,3761.030696198118,3724.64268522755,3690.121566608182,3657.2850903228887,3625.9764563760555,3596.0597862368077,3567.4165587879106,3539.942774311028,3513.5466750300807,3488.146896080692,3463.6709529126815,3440.0539942404184,3417.237766490757,3395.169748113383 -Offshore Wind - Class 12/Moderate,5635.711143315315,6001.993783296518,5574.753355803869,5056.548128683152,4941.307519134219,4843.872972073216,4759.471328347902,4685.023802436827,4618.428221199446,4558.18519009544,4503.187611650513,4452.594743838014,4405.753064589511,4362.144504502056,4321.351420864198,4283.032208947337,4246.903894953123,4212.729441611628,4180.30831371574,4149.469347892121,4120.065282611735,4091.96850511451,4065.067704166807,4039.2652065672837,4014.474836354309,3990.620178255733,3967.6331571058054,3945.4528666561273,3924.0245970183505,3903.2990216362055 -Offshore Wind - Class 12/Conservative,6364.856443437321,6879.0220422101975,6461.160236945745,5914.305632896509,5824.656002779045,5748.858320530822,5683.199381629884,5625.284093024488,5573.47710199279,5526.611977999015,5483.827471875326,5444.469541509239,5408.029789627103,5374.105192238233,5342.3708507261645,5312.561019034146,5284.455562120768,5257.870080548575,5232.648571089072,5208.657879872547,5185.783447095297,5163.925998406175,5142.998940971607,5122.926291451979,5103.641010605521,5085.083652366211,5067.201258723384,5049.946448613522,5033.276661334514,5017.153524063256 -Offshore Wind - Class 13/Advanced,5379.844542587816,5679.373101865575,5247.626378679358,4746.685141491247,4620.700447233193,4514.181905985457,4421.911348573177,4340.522948885889,4267.718544483928,4201.858949636906,4141.7338502258735,4086.424120366372,4035.215308978137,3987.5410461366237,3942.9447515658576,3901.0529721275916,3861.5563518785693,3824.1957541472966,3788.751947476608,3755.0378106308326,3722.8923526295866,3692.176063150734,3662.767253218553,3634.5591433873587,3607.457523359052,3581.378853531265,3556.248711970817,3532.0005140326502,3508.574449129305,3485.9165919029165 -Offshore Wind - Class 13/Moderate,5786.343670319172,6151.062359866955,5714.084259151747,5191.700659245975,5073.379873338036,4973.34107427262,4886.683524849815,4810.246149091579,4741.870586511297,4680.017366421589,4623.549800603359,4571.604675492151,4523.511001537943,4478.736862264841,4436.853452115139,4397.5100358739155,4360.416076356902,4325.328200709882,4292.040513776619,4260.377277291487,4230.187293686911,4201.339539340901,4173.719727868681,4147.227575438101,4121.774602757472,4097.282352110446,4073.6809288032655,4050.9077986719312,4028.9067895301623,4007.6272564106475 -Offshore Wind - Class 13/Conservative,6534.977726397139,7049.872939604118,6622.645281221613,6072.384494694289,5980.338689544756,5902.515070173829,5835.101184712371,5775.637923534758,5722.4462238519045,5674.328478516117,5630.400418702372,5589.990520916751,5552.576799331444,5517.745457841906,5485.162913869987,5454.556318439881,5425.699652692374,5398.403588521287,5372.50795300952,5347.876033321446,5324.390207673733,5301.948548288539,5280.462147859987,5259.8529921490535,5240.052250074367,5220.998886682376,5202.638528489061,5184.922528019416,5167.807186999522,5151.25310696902 -Offshore Wind - Class 14/Advanced,5442.550801566765,5781.125753682782,5338.918091864818,4802.011436780572,4674.558293238716,4566.798195812047,4473.452153518482,4391.115108934808,4317.462112756431,4250.834873272463,4190.008969214574,4134.0545615735555,4082.2488717879064,4034.0189284525227,3988.902829494341,3946.522768889258,3906.565784910667,3868.7697204482647,3832.9127887322893,3798.8056874839986,3766.2855492483204,3735.2112376021573,3705.4596451904326,3676.9227479702386,3649.505237549414,3623.1226006067595,3597.6995477637643,3573.1687182797145,3549.469604428382,3526.5476523100497 -Offshore Wind - Class 14/Moderate,5853.787991778634,6261.265879759649,5813.490829601092,5252.2139554021605,5132.514049003843,5031.309220178185,4943.6416098338095,4866.313297201464,4797.140764429748,4734.566597106914,4677.44085803143,4624.890272215524,4576.236029205772,4530.940012627369,4488.568418861397,4448.766424602091,4411.240106229052,4375.743254188768,4342.067573457335,4310.035277403394,4279.4934061345,4250.309408846773,4222.3676670590185,4195.5667280532725,4169.817081243113,4145.0393544266735,4121.162838233358,4098.124269615007,4075.8668216549563,4054.3392590795384 -Offshore Wind - Class 14/Conservative,6611.147958174135,7176.179708628229,6737.857872575057,6143.162843720874,6050.04417335192,5971.313459362865,5903.113812802352,5842.957461215599,5789.145771034982,5740.467176073036,5696.0271006660305,5655.146194193112,5617.296386676974,5582.059058898661,5549.096740116462,5518.133401088226,5488.940388529708,5461.326167568871,5435.128698349091,5410.209674540652,5386.450103387145,5363.746869063458,5342.01002798014,5321.160656581722,5301.129121507222,5281.853676393386,5263.279313991083,5245.356819801271,5228.041986212769,5211.294955545622 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,5462.550832369848,5094.404759063653,4875.5549262092645,4722.020175198692,4263.651146110876,3829.295613124674,3410.728337949633,3343.7774992451323,3285.5174365197136,3207.2812724221576,3141.08145831941,3083.8665548677945,3033.5990170228683,2988.8537384617885,2958.8949081013798,2931.03615273454,2905.0183721997228,2880.626813817036,2857.6815376796812,2836.0305427943017,2815.5436693022525,2796.109383287182,2777.6312289765,2760.02494615507,2743.21658539724,2727.1416211172086,2711.7421798514206,2696.967261995978,2682.7713005134847 +Offshore Wind - Class 1/Moderate,6217.537549003377,6050.594891259246,5931.2557072685795,5838.925802633735,5763.930885101322,5700.97021105834,5291.544282275952,4888.852075107402,4491.460278945741,4072.51283498425,3663.0000960065295,3615.862270810396,3574.2345093406543,3537.008235424742,3511.991599288189,3488.66149787881,3466.8138219123107,3446.2791640087826,3426.9151687521285,3408.6011001235547,3391.233850228222,3374.724391496717,3358.9956701796727,3343.980167236275,3329.6190113846337,3315.8598725964,3302.656518621953,3289.967817172063,3277.756959836958 +Offshore Wind - Class 1/Conservative,7549.867055466588,7524.346964544596,7501.037928189001,7479.5964751544225,7459.752640146307,7441.2903400603145,7424.034734950038,7407.84169550011,6874.463003342234,6313.370793819921,5758.409845373221,5208.082210940681,4661.376657071959,4117.577748019326,4100.26493465772,4084.0740017131716,4068.8719067407287,4054.548002773674,4041.008827494427,4028.175109779539,4015.978997982083,4004.3617316888726,3993.272200427305,3982.66605671573,3972.5038312954784,3962.750933130862,3953.3765407221345,3944.3531586306726,3935.6561740041584 +Offshore Wind - Class 2/Advanced,5358.739142998236,4997.589328397251,4782.898624109471,4632.281715654107,4182.623529780819,3756.522615291665,3345.909947900305,3280.231438444361,3223.078621467056,3146.329206691839,3081.3876415122254,3025.26002744198,2975.9477343518092,2932.0528187513814,2902.663410055368,2875.334052750732,2849.810635767615,2825.882619436882,2803.3735007815626,2782.133828788493,2762.0364370540406,2742.9714546924165,2724.8444215677036,2707.5726296266243,2691.083792474087,2675.3142714739247,2660.2075235870307,2645.713436159141,2631.787107365084 +Offshore Wind - Class 2/Moderate,6099.377897155915,5935.607747380369,5818.536715338725,5727.961307946685,5654.391607605821,5592.627539486479,5190.982487228406,4795.942992362201,4406.103572325649,3995.1177208761983,3593.3875214533555,3547.1455153865654,3506.308802120767,3469.790092274592,3445.2488611413337,3422.362012811054,3400.929540141509,3380.7851400765067,3361.7891180488486,3343.823177151232,3326.785983388085,3310.5901722205545,3295.16046379854,3280.4303368995647,3266.3420289287787,3252.8444294135797,3239.891971316572,3227.4444092981566,3215.4657110294934 +Offshore Wind - Class 2/Conservative,7406.3874307080805,7381.352390366644,7358.4863853527395,7337.4523748058255,7317.985493391741,7299.874203623014,7282.946548139545,7267.061169343569,6743.818981066585,6193.3899017697695,5648.975449671825,5109.10650357437,4572.7905668380645,4039.326284040601,4022.3425289928423,4006.4591458335417,3991.546085572757,3977.494364274333,3964.21240438866,3951.6227086915546,3939.658312485724,3928.26178578243,3917.383126796111,3906.9784315199345,3897.0093393822713,3887.441702822251,3878.245587289759,3869.393608214876,3860.8620396949195 +Offshore Wind - Class 3/Advanced,5563.666194857099,5188.705465783053,4965.804712217284,4809.427731107721,4342.574030961793,3900.178299552324,3473.8631867267977,3405.6729467788646,3346.3344641684057,3266.6501330575466,3199.2249980367915,3140.950965854653,3089.752906975992,3044.179439195086,3013.6660435766357,2985.291526998198,2958.792132812655,2933.9490061980596,2910.5791029239003,2888.527317673103,2867.6611623442363,2847.867218252979,2829.0469231213624,2811.114797178504,2793.9954497055987,2777.6226920862823,2761.9383182508886,2746.889887302366,2732.431056122389 +Offshore Wind - Class 3/Moderate,6332.62824425191,6162.59523224895,6041.0472110659675,5947.008043619602,5870.624939042819,5806.498813182058,5389.494232391682,4979.34787876988,4574.600276695524,4147.897677749075,3730.8046237328062,3682.7941509664915,3640.395852003069,3602.4805290910094,3577.0010161147275,3553.2388593653677,3530.9867343662136,3510.0719076762357,3490.3494738991394,3471.696590510754,3454.00771050475,3437.1928084933766,3421.172724221887,3405.879495174652,3391.252365301811,3377.238561100198,3363.790852501856,3350.8673311366247,3338.4304125138055 +Offshore Wind - Class 3/Conservative,7689.620050473284,7663.627437134304,7639.887121519657,7618.048758524303,7597.837393762009,7579.033507198603,7561.458489351737,7544.965660925851,7001.713778059379,6430.2353883344795,5865.001678369514,5304.48731653311,4747.661667351704,4193.796766914002,4176.163542997469,4159.672821076962,4144.189452202149,4129.6002394261195,4115.8105008755465,4102.73930239642,4090.317351048657,4078.4849994694414,4067.19036110524,4056.387758049952,4046.037499307501,4036.103996023863,4026.5560940931773,4017.3657437332995,4008.5077777483943 +Offshore Wind - Class 4/Advanced,5975.833019742907,5573.094469456032,5333.680820228931,5165.719279093875,4664.280086695629,4189.110790265383,3731.213396644922,3657.97153506216,3594.2372192017824,3508.6496839396987,3436.2295811919234,3373.638432539796,3318.6475552929614,3269.697913733989,3236.9240161071007,3206.4475397671245,3177.98499343761,3151.3015572032164,3126.2003282454148,3102.5147817706065,3080.1028949688057,3058.8426013967687,3038.628132310759,3019.367466686351,3000.9797812382362,2983.394230864478,2966.5477312724283,2950.3845155039116,2934.854692642071 +Offshore Wind - Class 4/Moderate,6801.761183217273,6619.1318233949605,6488.579378668923,6387.573443592643,6305.531822094643,6236.6551939994615,5788.758157491227,5348.227348553873,4913.495194579753,4455.1817107127035,4007.1895488563277,3955.6225189303327,3910.0833095790017,3869.359017179189,3841.99196451515,3816.4694344816667,3792.568802720853,3770.1046967594084,3748.921124330627,3728.886373414007,3709.887136193929,3691.8264025542844,3674.6196905425268,3658.1932724704134,3642.4826227521417,3627.430754873791,3612.986669231462,3599.105907474802,3585.7475590519857 +Offshore Wind - Class 4/Conservative,8259.281523874955,8231.363342882703,8205.864317014495,8182.408047019821,8160.699511276999,8140.502559446241,8121.625610406816,8103.9108979927505,7520.413786396996,6906.599295051689,6299.492027699934,5697.453566632146,5099.377331312438,4504.481143033195,4485.541553175938,4467.829169004659,4451.198641648249,4435.528791613096,4420.717508822699,4406.677872213025,4393.335821489715,4380.626831066969,4368.49535572402,4356.89261323105,4345.775475662155,4335.106247657932,4324.850892526213,4314.979697454295,4305.465499609663 +Offshore Wind - Class 5/Advanced,6282.856400383134,5859.426312976391,5607.712002763843,5431.121106911791,4903.919131998218,4404.336990394094,3922.9139229701746,3845.90906670065,3778.9002436638907,3688.91532299003,3612.774466531764,3546.9676819851466,3489.1514266823465,3437.686839438965,3403.2291788025045,3371.186903754147,3341.2619992172013,3313.2076714562813,3286.816817732078,3261.9142654920715,3238.350896329211,3215.9983242841176,3194.745237177849,3174.494957500406,3155.162670693132,3136.673651249446,3118.961710552984,3101.9679773218536,3085.640232396413 +Offshore Wind - Class 5/Moderate,7151.218784281058,6959.206384291097,6821.946382965393,6715.751127323762,6629.494388563569,6557.079053170072,6086.1701084333035,5623.006007892007,5165.9382447845255,4684.077800322827,4213.068962883639,4158.852503535129,4110.973631920612,4068.157136205224,4039.3838248980423,4012.5501615695575,3987.42165891054,3963.8032988704326,3941.531439241944,3920.467161538803,3900.4918362475946,3881.503242423113,3863.4124633646497,3846.142223585428,3829.624449701114,3813.7990508740713,3798.613031863727,3784.018940864715,3769.9743151633556 +Offshore Wind - Class 5/Conservative,8683.622841160915,8654.270351743377,8627.461190398502,8602.799777589971,8579.97601355234,8558.741330650955,8538.894502187832,8520.269668581588,7906.793991996092,7261.443230368062,6623.144272666011,5990.174662702622,5361.370722559387,4735.910139057796,4715.997565453123,4697.375170958373,4679.8902893679615,4663.415310803441,4647.842914359215,4633.082076829197,4619.054414039568,4605.692628686925,4592.937849489374,4580.738965974315,4569.05063284176,4557.833048226926,4547.050955881901,4536.672536488602,4526.66962939618 +Offshore Wind - Class 6/Advanced,6054.327951395894,5646.2993008916155,5403.740750003257,5233.573032524783,4725.547130414371,4244.13636941661,3780.224348597275,3706.0204792688073,3641.448993823569,3554.7372499016396,3481.3657828037544,3417.9525427105277,3362.2392449876024,3312.6466758134006,3279.4423858770924,3248.565562646515,3219.729167046685,3192.6951639698427,3167.264211485968,3143.2674565586763,3120.561324216123,3099.0217523783913,3078.5416418772934,3059.0279738700683,3040.3988163843655,3022.5823264999117,3005.514532974426,2989.1391145062103,2973.405182360072 +Offshore Wind - Class 6/Moderate,6891.104950175169,6706.076724201667,6573.809362360196,6471.476883239043,6388.357507068228,6318.576079478668,5864.795684317246,5418.478415974113,4978.035969393947,4513.70231489282,4059.8255748275124,4007.5811371193035,3961.443680240505,3920.184668080688,3892.4579573404626,3866.600271214404,3842.385770152208,3819.626420831674,3798.1647896929426,3777.866725604021,3758.618033799659,3740.320041133183,3722.8872678337116,3706.2450992633676,3690.3282337554206,3675.0784652402026,3660.4447941138183,3646.3815424701647,3632.8477997574205 +Offshore Wind - Class 6/Conservative,8367.770320398857,8339.48560747076,8313.651536378682,8289.887273123944,8267.893472205405,8247.43121156567,8228.306249235115,8210.358934279791,7619.19746916776,6997.320273052247,6382.238330681363,5772.292048423035,5166.359656728911,4563.649220445412,4544.460841216094,4526.515965372261,4509.6670266687215,4493.791293450005,4478.785325215162,4464.561424819229,4451.0439798059915,4438.168131983535,4425.877338312755,4414.122151351611,4402.8589996993815,4392.049522784438,4381.65957304591,4371.658772458867,4362.019625584684 +Offshore Wind - Class 7/Advanced,6421.601266263206,5988.820290613011,5731.547467050367,5551.056875399363,5012.212688734152,4501.598224119789,4009.5438457884584,3930.838485335038,3862.3498977043,3770.377877246376,3692.5556968900287,3625.295534501015,3566.202626070197,3513.6015237408124,3478.382860319226,3445.6330212011326,3415.0473391875917,3386.373366239308,3359.3996757375103,3333.9474364624434,3309.863649602413,3287.0173792178434,3265.2949848870057,3244.5975717258207,3224.838329538955,3205.9409806579697,3187.8378951733484,3170.469093116158,3153.780581427489 +Offshore Wind - Class 7/Moderate,7309.139612095586,7112.887038516299,6972.595886819772,6864.055647217157,6775.89396238266,6701.87945680084,6220.5713602231,5747.179178251301,5280.018150057534,4787.51663824246,4306.1064315882195,4250.69281197255,4201.756474658073,4157.994601502596,4128.585901652064,4101.1595342313185,4075.476022839443,4051.3361364151237,4028.5724632151287,4007.0432021668807,3986.6267303019517,3967.2187201697593,3948.7284811703275,3931.0768530489104,3914.194321128019,3898.019464145569,3882.498067305242,3867.5817918520374,3853.2269555165312 +Offshore Wind - Class 7/Conservative,8875.383790929918,8845.383273936757,8817.98185197444,8792.775962959942,8769.448078924646,8747.744532273511,8727.459439822973,8708.423394193125,8081.400338044277,7421.798180581692,6769.403486705676,6122.456104869517,5479.766192140526,4840.493585478835,4820.141306593594,4801.107589206534,4783.23655191965,4766.397813136889,4750.481612841166,4735.394710452311,4721.057391372057,4707.4003626603235,4694.364087822995,4681.8955716195005,4669.949247012442,4658.484092581294,4647.463854259805,4636.856269255077,4626.632400835331 +Offshore Wind - Class 8/Advanced,14412.683966652536,10194.869601494867,9179.229452772466,8615.644693043976,7827.9260980224235,7138.047582230808,6507.660547861349,6321.684172730156,6164.393079155067,5504.442350486707,5127.996867726996,4869.7148063506875,4675.460752031988,4521.027964517991,4181.32647681124,3955.8994689532415,3789.4485139119115,3658.6606949270113,3551.6090894147055,3461.4120769098504,3383.755867003581,3315.7674080971583,3255.442083151268,3201.3281773540753,3152.3428360723738,3107.6579809550435,3066.6269148509114,3028.735539578943,2993.56854097348 +Offshore Wind - Class 8/Moderate,15310.177213428451,12678.222916057546,11849.723263859665,11364.352716225316,11025.466224362599,10767.234497377967,10137.428525886833,9542.385214837215,8972.557992722874,7911.509016245191,7115.361849729815,6854.491558455669,6655.757965015436,6496.126765702345,6139.546404741941,5898.483029197435,5718.0374502403065,5574.708052575891,5456.331430674453,5355.822630867479,5268.705440094559,5191.977977322759,5123.532628486631,5061.834970721061,5005.734962958142,4954.348981625986,4906.983875586392,4863.086964349291,4822.209784006486 +Offshore Wind - Class 8/Conservative,16893.98853843166,15874.069079467374,15381.996962143381,15059.962291570517,14822.014770086786,14634.075908023846,14479.206186946883,14347.77854467047,13617.880972305991,12472.287069859833,11538.619138826649,10697.274903780875,9907.486722659387,9150.512241029572,8830.724213877127,8610.631986324295,8443.699750238353,8309.711484371428,8198.086212207783,8102.60464292073,8019.307544217199,7945.521539034585,7879.359087685128,7819.438544378004,7764.719517193688,7714.399094976894,7667.845104376691,7624.550986283925,7584.105196068877 +Offshore Wind - Class 9/Advanced,15334.923773401753,10847.21961528312,9766.590560444442,9166.943093849852,8328.81992726507,7594.797373894855,6924.073089771688,6726.196622283058,6558.840756878646,5856.661025758063,5456.127543127564,5181.318394895795,4974.634406682637,4810.319780701124,4448.881485732,4209.0299051236,4031.9280154142275,3892.7712722983247,3778.8697547702554,3682.9011392659736,3600.2759049094507,3527.937068921801,3463.7515174356276,3406.17496027115,3354.0551389863795,3306.510979989622,3262.8544321030654,3222.538469140551,3185.121279316132 +Offshore Wind - Class 9/Moderate,16289.84590022825,13489.478050015561,12607.964087828019,12091.535668369252,11730.964477535103,11456.20898975613,10786.102909527173,10152.983959419329,9546.694570497915,8417.75115177491,7570.660148319435,7293.097243214567,7081.6471202797065,6911.8013655180175,6532.404114379638,6275.91568689869,6083.923686750289,5931.422897274402,5805.471614638324,5698.531432173666,5605.839762957256,5524.20259049191,5451.377484367961,5385.732013785848,5326.042299120715,5271.36817376157,5220.972471694673,5174.266480101112,5130.773796159257 +Offshore Wind - Class 9/Conservative,17975.002307673658,16889.820096893905,16366.26115672923,16023.62020706997,15770.446864711112,15570.482185180259,15405.702575853637,15265.8652097631,14489.262976229513,13270.364682251466,12276.953265231648,11381.772850492516,10541.447609706373,9736.035810799354,9395.785190401062,9161.609643969132,8983.995873452806,8841.433908958357,8722.665920531352,8621.074709565988,8532.447487042864,8453.94002722631,8383.544054409776,8319.789338707838,8261.568966978499,8208.028584987751,8158.4957740450745,8112.431268773591,8069.39735952941 +Offshore Wind - Class 10/Advanced,15777.446892952265,11160.240105866966,10048.427010618578,9431.4753784213,8569.166425768693,7813.961963000259,7123.882553116767,6920.295793022092,6748.110486865921,6025.667947904331,5613.576070262512,5330.836816230673,5118.1884243416125,4949.132165622009,4577.263675574761,4330.490672636434,4148.278179141638,4005.105771562267,3887.9173295629544,3789.179324698292,3704.169637122116,3629.743365173169,3563.705641115856,3504.4674946826312,3450.8437394263824,3401.9276910847607,3357.0113421132132,3315.5319229695933,3277.034871966981 +Offshore Wind - Class 10/Moderate,16759.925325320743,13878.746607094567,12971.794707694786,12440.46353876472,12069.487320048282,11786.803167762395,11097.359700765774,10445.970807773594,9822.185561260063,8660.663928172953,7789.128260225514,7503.555645591015,7286.003641787134,7111.256603353412,6720.911067682522,6457.021045514077,6259.488603614352,6102.587213534271,5973.001211302103,5862.975109326782,5767.608732623316,5683.615711063982,5608.688977784607,5541.1492045237865,5479.736922802638,5423.48513578377,5371.635058056139,5323.581346495215,5278.833517953941 +Offshore Wind - Class 10/Conservative,18493.710631164082,17377.213000560227,16838.545760346802,16486.017096178708,16225.537838824015,16019.802664980774,15850.268118671569,15706.395353488231,14907.38256357729,13653.310286265418,12631.231770156972,11710.218947356327,10845.644392734888,10016.990633038271,9666.92136933382,9425.988153647959,9243.248922939856,9096.573064310081,8974.377680763704,8869.854879523824,8778.6700268652,8697.897186817227,8625.469544997572,8559.87518488806,8499.974708816384,8444.889371433632,8393.927019419943,8346.533420123389,8302.257670524286 +Offshore Wind - Class 11/Advanced,16264.255962022657,11504.586548801808,10358.468680859949,9722.481224770234,8833.565778763896,8055.059818711747,7343.688074200726,7133.8197150676415,6956.321691478424,6211.58833433994,5786.781590234056,5495.318410480601,5276.108919550027,5101.836399169968,4718.494106932648,4464.10686313231,4276.27221765125,4128.682246555951,4007.8780435089548,3906.0934775235946,3818.4609690138946,3741.7381627276673,3673.6627827572092,3612.5970766051614,3557.318716808526,3506.893191060219,3460.5909832870884,3417.8318066917336,3378.147019261812 +Offshore Wind - Class 11/Moderate,17277.048448079568,14306.971765954786,13372.03605128991,12824.31094881804,12441.888312481451,12150.481897504511,11439.765941378399,10768.278547964726,10125.246605283506,8927.886441850036,8029.459791454079,7735.075997427815,7510.811447932585,7330.672642679775,6928.282996204787,6656.250665536574,6452.623549233597,6290.880966319118,6157.296706010031,6043.875693445647,5945.566750465955,5858.98217294766,5781.7437163185405,5712.119944026248,5648.812916151575,5590.8253687009,5537.375455572721,5487.839096831512,5441.710620317747 +Offshore Wind - Class 11/Conservative,19064.329344957187,17913.382479738382,17358.094690351918,16994.688919359363,16726.172678773826,16514.089606407106,16339.324052899794,16191.012215671926,15367.34588463045,14074.579653497436,13020.965088843674,12071.534843276095,11180.283948017326,10326.06231298724,9965.191665783244,9716.824592616986,9528.446912223111,9377.245393090887,9251.279808391977,9143.531947417756,9049.533690523212,8966.26852200647,8891.606321455141,8823.987942283095,8762.239284913625,8705.454330296612,8652.919527452297,8604.063569948312,8558.421696176958 +Offshore Wind - Class 12/Advanced,16940.549292022813,11982.965383347817,10789.190159462287,10126.757302245936,9200.879449839507,8390.001823819042,7649.050198178319,7430.455252474718,7245.576477514379,6469.875939151453,6027.405038760588,5723.822357484229,5495.497796043878,5313.9787862933945,4914.696456988965,4649.731451865308,4454.086438784636,4300.359441441109,4174.531888278836,4068.515020382145,3977.238479305209,3897.3256477951445,3826.41945720222,3762.8145251195583,3705.237635348968,3652.715360668218,3604.487806979223,3559.950628975789,3518.6156717536455 +Offshore Wind - Class 12/Moderate,17995.455366210947,14901.878154154809,13928.066439256616,13357.565911502114,12959.241598670042,12655.718121281687,11915.44933598968,11216.040546391336,10546.270287467178,9299.122093334134,8363.337346133056,8056.712538484164,7823.122822284838,7635.493616512525,7216.371886948146,6933.028176741409,6720.933795766869,6552.465695522657,6413.326802268119,6295.189545898889,6192.792762929343,6102.607945981941,6022.157733862976,5949.6388470998245,5883.699352714367,5823.300632686345,5767.628245515243,5716.032057120063,5667.985552024907 +Offshore Wind - Class 12/Conservative,19857.054216313583,18658.249211927934,18079.871684482634,17701.354841723725,17421.673346551703,17200.771444852635,17018.73900213334,16864.25998236972,16006.34442385554,14659.82283631448,13562.397394538018,12573.488355592783,11645.177822080408,10755.436182490917,10379.5601213956,10120.865517571236,9924.65485236211,9767.166079887564,9635.962614130893,9523.734437954206,9425.827504895678,9339.100239355173,9261.33327161348,9190.90326210478,9126.586996416443,9067.440760138938,9012.721511217214,8961.834106447515,8914.294382198923 +Offshore Wind - Class 13/Advanced,18863.06284510247,13342.863058304352,12013.611156198995,11276.001556775467,10245.049553063534,9342.148796112542,8517.109577907866,8273.707094443695,8067.847304177014,7204.115684313053,6711.430463055241,6373.395553708924,6119.159313083605,5917.0404546315685,5472.445199000929,5177.410383944034,4959.562360700135,4788.389618418754,4648.282397902372,4530.234058233854,4428.599054130361,4339.61705175403,4260.664232352999,4189.840860682058,4125.729812965057,4067.2471258817523,4013.546427744839,3963.954856388974,3917.928933426527 +Offshore Wind - Class 13/Moderate,20037.685832956235,16593.031338937722,15508.705699766053,14873.461396600098,14429.93280877186,14091.963755435796,13267.684985672722,12488.903073416004,11743.123337447973,10354.441375182545,9312.458268016122,8971.035876283919,8710.936898584381,8502.014471234905,8035.328404569617,7719.829111498906,7483.665023989759,7296.078280931126,7141.148912491345,7009.604747206893,6895.5874827517155,6795.167932251564,6705.587682347766,6624.839011677291,6551.416323238098,6484.163256446148,6422.172794432979,6364.721186298052,6311.2219365965375 +Offshore Wind - Class 13/Conservative,22110.549876995243,20775.697553169633,20131.68231595151,19710.2090611726,19398.787629908376,19152.8166511757,18950.12593194778,18778.115687475423,17822.838891664425,16323.506082275928,15101.538388224133,14000.401949183142,12966.741312160691,11976.026665500049,11557.493870491991,11269.441012077474,11050.963254594135,10875.60167093344,10729.508427343852,10604.543987043204,10495.526125063212,10398.956379445155,10312.364151986274,10233.941174122267,10162.325978166451,10096.46752880371,10035.538412895146,9978.875857327488,9925.941151067387 +Offshore Wind - Class 14/Advanced,20510.852729721246,14508.43361646617,13063.064596649474,12261.020767236416,11140.009671687565,10158.235699065106,9261.124838449723,8996.459954908138,8772.617149963404,7833.433833506027,7297.709935649757,6930.145923040228,6653.700685341661,6433.92576402004,5950.492757859008,5629.684960366007,5392.806656664875,5206.681052257928,5054.334813755595,4925.974354178844,4815.460873380183,4718.705866157529,4632.856126410186,4555.845948442863,4486.134368136903,4422.542962036146,4364.1512981589285,4310.227532189312,4260.181066540415 +Offshore Wind - Class 14/Moderate,21788.085257587773,18042.521681092916,16863.47436673228,16172.738170645542,15690.46496199838,15322.97245970301,14426.6883470143,13579.875734874884,12768.948217937565,11258.957378283958,10125.951508504344,9754.703994068908,9471.884027620466,9244.71105940988,8737.257461550169,8394.197649926717,8137.403335691084,7933.4297546877115,7764.966532666483,7621.931491411524,7497.954115183718,7388.762300206951,7291.356826297187,7203.554245195355,7123.717691353731,7050.589691930108,6983.184069801279,6920.7137680366495,6862.541069850083 +Offshore Wind - Class 14/Conservative,24042.025058298168,22590.566242301204,21890.292787679376,21432.001588421856,21093.37585975125,20825.9178609466,20605.52107706353,20418.48490798959,19379.759455956522,17749.451902947963,16420.738711875958,15223.412141659841,14099.455708117157,13022.196729277817,12567.102983447312,12253.887253075498,12016.32422425768,11825.644022616503,11666.788682494893,11530.90777697982,11412.366736790163,11307.360991475107,11213.20441407107,11127.930858979074,11050.059785524207,10978.44802649822,10912.196436710647,10850.584258715955,10793.025329675436 diff --git a/tests/data/Offshore_Wind/R&D/30/df_fom.csv b/tests/data/Offshore_Wind/R&D/30/df_fom.csv index 36b4bc8..39d2f95 100644 --- a/tests/data/Offshore_Wind/R&D/30/df_fom.csv +++ b/tests/data/Offshore_Wind/R&D/30/df_fom.csv @@ -1,43 +1,43 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,101.54163615511557,97.19712191109782,93.64739530767264,90.64614422831019,88.04634228976398,85.75315446022972,83.70182804574627,81.84617758521955,80.15210144232107,78.59370245848595,77.15085036295862,75.80758719830334,74.55104842441244,73.37071167944052,72.25786059487814,71.20519377318534,70.20653418039468,69.25660951551569,68.35088371986798,67.48542597070477,66.6568075769695,65.86201993637695,65.09840859313437,64.36361974743522,63.65555649760705,62.97234276427908,62.31229333295177,61.67388881050733,61.055754559060865,60.45664287242505 -Offshore Wind - Class 1/Moderate,107.2967714852012,103.43710582890473,100.28352936650788,97.61721845893321,95.30755489431336,93.27028724781452,91.44788923801686,89.79932970976859,88.29431277562001,86.90983140465934,85.62800186804533,84.43464711932351,83.31833830342549,82.26972735602072,81.28107065692667,80.34588164591008,79.458672647129,78.61475974935199,77.81011311888071,77.04124061350905,76.30509618473215,75.59900699083249,74.92061481377148,74.26782853823333,73.63878527715747,73.03181832197552,72.44543052843565,71.87827206797118,71.32912171253761,70.79687100018738 -Offshore Wind - Class 1/Conservative,118.18164215666215,115.60164448323208,113.49363289349897,111.71133448975985,110.16743738732448,108.80562363033577,107.58743971389438,106.48545831805693,105.47942812416129,104.5539700575646,103.69712972042217,102.8994304507312,102.15323261798679,101.4522874984985,100.79141886099809,100.16629075729719,99.5732349445567,99.00912045725899,98.47125354871923,97.95729989271092,97.4652233548236,96.9932372711266,96.5397652882269,96.10340959783491,95.6829249510845,95.27719723483433,94.8852256813935,94.50610799639989,94.1390278486491,93.78324428555605 -Offshore Wind - Class 2/Advanced,103.72466064681099,99.28674451014774,95.66070300371801,92.59492859323682,89.93923400296366,87.59674536062502,85.5013178663004,83.60577312637515,81.87527635987067,80.28337365009253,78.80950194938949,77.43736022320742,76.15380735911634,74.94809477699732,73.81131871677768,72.73602080954831,71.71589122245307,70.7455443062965,69.82034648252782,68.93628242038317,68.08984971602334,67.27797508578982,66.4979470062452,65.7473610736847,65.02407530554214,64.32617328897005,63.65193357936008,62.99980411844828,62.368380715269005,61.75638883943484 -Offshore Wind - Class 2/Moderate,109.60352454632215,105.66088066575735,102.43950605755033,99.71587263446274,97.35655404831616,95.2754875687785,93.41391016775134,91.72990856901401,90.19253555954435,88.77828948461054,87.46890213645673,86.24989167897952,85.10958355031016,84.03842871384546,83.02851707077252,82.07322260752257,81.16693966974533,80.3048836476849,79.48293807100801,78.69753572060159,77.94556506153835,77.22429578918053,76.53131898660455,75.8644985820007,75.22193163845073,74.60191561513294,74.00292118097352,73.42356948769591,72.86261305230416,72.3189195822362 -Offshore Wind - Class 2/Conservative,120.72240700018571,118.08694244319062,115.93361110972073,114.11299540862264,112.53590635345839,111.14481521925573,109.90044179646327,108.77476911035716,107.74711046299339,106.80175614790281,105.9264947618953,105.11164590599832,104.34940570673103,103.63339110027053,102.95831457252841,102.31974695758363,101.71394114973596,101.13769887143033,100.58826846362982,100.06326541486848,99.56060981626605,99.07847659274087,98.61525550117548,98.16951868206343,97.73999411516799,97.32554373523942,96.92514525927096,96.53787699464405,96.16290506000371,95.79947257316485 -Offshore Wind - Class 3/Advanced,105.57862932626732,101.06139012922362,97.37053696333501,94.24996507557245,91.54680275137888,89.16244460040271,87.0295635543352,85.10013795564007,83.33871038844657,81.71835410025935,80.21813850068402,78.82147119140289,77.51497617649046,76.28771275631871,75.13061802551427,74.03610030470675,72.99773697944677,72.01004613775171,71.06831138075164,70.1684456078891,69.30688381355814,68.48049778240308,67.68652752537092,66.92252566258196,66.1863119257956,65.47593564831017,64.78964461651445,64.12585903074341,63.48314960160203,62.86021901781932 -Offshore Wind - Class 3/Moderate,111.56257170444029,107.54945723160519,104.27050395704083,101.49818846520279,99.09669955296116,96.97843620964136,95.08358508012604,93.36948373268146,91.80463180556168,90.36510757679618,89.03231631372363,87.79151733272657,86.630827401482,85.54052680445014,84.51256405816221,83.54019471606011,82.61771292864688,81.74024856632415,80.90361158120228,80.10417099389691,79.33875965408252,78.60459845581177,77.89923542531704,77.22049631076275,76.56644416224447,75.93534600782282,75.3256451812474,74.73593818878608,74.16495525000285,73.61154383380284 -Offshore Wind - Class 3/Conservative,122.88019243029699,120.1976217298446,118.00580187470734,116.15264459221372,114.54736673705962,113.13141131911772,111.86479603660725,110.71900314099311,109.67297618146998,108.71072465716958,107.81981889897637,106.99040548101762,106.21454104382225,105.4857284330479,104.79858562588035,104.14860428973911,103.53197034336989,102.94542834338674,102.38617744775576,101.85179052438878,101.34015048823262,100.84939964291753,100.37789896393222,99.92419507029072,99.486993205739,99.06513496331387,98.65757978778026,98.26338951223822,97.88171535058488,97.51178689216613 -Offshore Wind - Class 4/Advanced,106.56203925174994,102.00272432507707,98.27749278489058,95.12785439581815,92.39951352292805,89.99294631803123,87.84019859625518,85.89280140334306,84.11496705606869,82.4795179932661,80.96532866699627,79.55565212939582,78.2369877941062,76.99829305458239,75.83042058920934,74.72570800607858,73.6776728674333,72.68078220013692,71.73027567452118,70.82202812081644,69.95244132724683,69.11835794076043,68.31699226444422,67.54587412234999,66.80280293817438,66.08580987577174,65.39312640057395,64.72315799790516,64.07446206528431,63.44572920766183 -Offshore Wind - Class 4/Moderate,112.60171893552882,108.55122439222049,105.2417293762452,102.443591209983,100.0197336797047,97.8817398169616,95.96923913639634,94.23917182795077,92.65974412042108,91.20681147345982,89.86160595415885,88.60924957711272,87.43774842388054,86.33729224483628,85.29975456113748,84.3183281052202,83.38725388057217,82.50161639487523,81.65718657212662,80.85029961226076,80.07775886459693,79.33675933726383,78.62482621763569,77.93976500185386,77.2796206983347,76.64264419340809,76.02726432128858,75.43206451543107,74.85576316805638,74.29719701284303 -Offshore Wind - Class 4/Conservative,124.02475740194227,121.31719995304027,119.10496443789522,117.23454596081406,115.61431577879242,114.18517147384817,112.90675832989038,111.75029297041416,110.69452281474535,109.7233084188312,108.82410433766421,107.98696536584335,107.20387415564252,106.46827303511174,105.77472985069831,105.11869427705257,104.49631670674053,103.90431137361716,103.33985134726427,102.80048688812288,102.28408119159548,101.7887592578385,101.31286679568132,100.85493688665126,100.41366271451434,99.98787508235006,99.57652374269347,99.17866179010872,98.79343253249266,98.42005838321724 -Offshore Wind - Class 5/Advanced,109.50114476061522,104.81607860290613,100.98810082570654,97.75159173103145,94.9480000301178,92.47505689079786,90.26293387240872,88.26182519032253,86.43495609520913,84.75439943702169,83.19844700053406,81.74988993750006,80.39485529962042,79.1219959123637,77.92191216030047,76.78673031380357,75.70978914191133,74.68540306562537,73.70868045982513,72.77538237774039,71.88181136471172,71.02472298420224,70.2012547065243,69.40886822539179,68.64530227003664,67.90853370151267,67.19674520700266,66.50829829325359,65.84171056912301,65.19563652491647 -Offshore Wind - Class 5/Moderate,115.70740586452288,111.54519395066252,108.14441919659933,105.2691051114379,102.77839475936706,100.58143252867578,98.61618284550669,96.83839825994572,95.2154080914435,93.72240186502866,92.34009400628206,91.05319617758313,89.84938365421125,88.71857560839712,87.65242142351995,86.64392607962543,85.68717174035086,84.7771073383585,83.90938715478988,83.080245310113,82.28639698628768,81.52495982649049,80.79339075987284,80.0894347555964,79.41108290112625,78.7565378401942,78.12418507242731,77.51256896072061,76.92037254905541,76.34640048686634 -Offshore Wind - Class 5/Conservative,127.4455050741462,124.66327002832962,122.39001847374759,120.46801167038747,118.80309364748881,117.334531873349,116.02085860167222,114.83249657681012,113.7476070470902,112.74960542374154,111.82560024373008,110.96537200127362,110.1606822208314,109.40479236220156,108.6921204466916,108.01799064566382,107.37844717501483,106.77011364333147,106.19008515015273,105.63584438924119,105.1051956204328,104.59621212919825,104.10719399708415,103.636633846293,103.18318881707269,102.745657464686,102.32296057461622,101.91412512466955,101.51827079417401,101.13459854975414 -Offshore Wind - Class 6/Advanced,107.95507775015824,103.33616091211223,99.56223106446653,96.37141884310962,93.6074115743866,91.16938437877481,88.9884947363406,87.01564007958424,85.21456488869488,83.55773632224664,82.02375266733799,80.59564805064888,79.25974539861498,78.0048577495706,76.82171820300317,75.70256419993727,74.64082856056896,73.63090598164625,72.6679739038126,71.74785323077494,70.86689871292324,70.02191172252296,69.210070146475,68.42887151731144,67.67608649156634,66.94972049536821,66.24798187487724,65.5692552710311,64.91207922284333,64.27512721812089 -Offshore Wind - Class 6/Moderate,114.07371150028793,109.97026662986458,106.61750804648844,103.78279105518834,101.32724750540399,99.16130459268895,97.22380263498063,95.4711189203324,93.8710440516045,92.39911785753188,91.03632706030439,89.76759918118114,88.58078351052004,87.46594155363233,86.414840597805,85.42058438707026,84.47733864009669,83.5801236065049,82.72465492544845,81.90721988854831,81.12458005672055,80.37389376967333,79.65265386264794,78.95863714400551,78.28986306542043,77.64455964783174,77.0211351862972,76.41815459612263,75.8343195156361,75.26845147164897 -Offshore Wind - Class 6/Conservative,125.6460783059885,122.90312615378072,120.66197106031508,118.76710142816029,117.12569069220321,115.67786381464168,114.38273853999543,113.21115521938466,112.14158344652981,111.15767279355059,110.24671381437501,109.39863129432204,108.60530307841793,107.86008576916207,107.15747620085641,106.49286456375663,105.86235092621015,105.26260656870161,104.69076760559936,104.14435227298057,103.62119583274452,103.11939877400239,102.63728517976531,102.173368955183,101.72632620058974,101.2949724346698,100.87824368053676,100.47518065427798,100.08491546463264,99.70666035992598 -Offshore Wind - Class 7/Advanced,103.16607162677484,98.75205502576995,95.1455408618165,92.0962765841516,89.45488372144685,87.12501009685819,85.04086712044197,83.1555304686619,81.43435295648852,79.85102312965937,78.38508867882362,77.02033635548366,75.74369581611889,74.5444763650016,73.41382219153022,72.34431509239315,71.32967921511398,70.3645579138653,69.4443425633339,68.5650394565401,67.72316505116055,66.91566261410912,66.13983522433139,65.39329142657189,64.67390077349563,63.97975717272444,63.30914845015567,62.66053090583377,62.0325079107909,61.42381179837559 -Offshore Wind - Class 7/Moderate,109.0132760462349,105.09186450875866,101.88783798802038,99.17887216389386,96.83225922989182,94.76239992980587,92.91084769241554,91.23591495731115,89.7068211716773,88.30019124438053,86.99785534755077,85.78540963420103,84.65124241354873,83.5858560734732,82.58138311346279,81.63123320305827,80.72983087607246,79.87241728933625,79.05489814096805,78.27372542242077,77.52580435533422,76.8084193385962,76.11917442803745,75.45594505524828,74.81683853120767,74.20016148379696,73.60439281785794,73.02816111063366,72.47022559720563,71.92946008275355 -Offshore Wind - Class 7/Conservative,120.07227991756012,117.45100814321722,115.30927315753844,113.49846202879564,111.92986608051976,110.54626639751676,109.30859430617686,108.18898371175358,107.16685932049808,106.22659602751507,105.35604819175528,104.54558754615519,103.78745224347938,103.07529359465576,102.4038525604764,101.76872382743333,101.16618046913648,100.5930414317336,100.04656987471319,99.52439412793285,99.0244454834577,98.54490869479359,98.08418219047469,97.64084580045471,97.2136343547149,96.80141591683498,96.4031737091148,96.01799100253243,95.64503840643901,95.28356311469152 -Offshore Wind - Class 8/Advanced,74.77734561871719,71.74945020899585,69.27547952215168,67.18376711054297,65.37184340313472,63.77361342558618,62.343947993413366,61.050658296132966,59.869977306569204,58.7838560822767,57.77826489496049,56.84208189684787,55.96634118755223,55.143709240391026,54.368111210003704,53.634458410554736,52.93844577783089,52.276398798394986,51.64515608055048,51.0419780498633,50.46447509098672,49.91055036810957,49.37835386669422,48.8662451134382,48.37276267937802,47.89659903695219,47.43657968126539,46.99164567610784,46.56083897196975,46.143289983984985 -Offshore Wind - Class 8/Moderate,78.92734195458345,76.27694954570195,74.11142126914544,72.28049319960515,70.69447116457414,69.29550058370742,68.04407875569261,66.91203001148843,65.87855047913612,64.92784146892797,64.04762240959583,63.2281580702546,62.4616003745648,61.741530103623674,61.0626297936981,60.42044519109547,59.8112079656833,59.231701724157816,58.67915922147909,58.151182439782886,57.64567968912679,57.16081555680178,56.694970678918644,56.246709108260085,55.8147516195865,55.39795370139589,54.99528728024528,54.60582544284603,54.228729584555474,53.86323853604109 -Offshore Wind - Class 8/Conservative,86.68348095190146,85.01488927970024,83.65155061480296,82.49886419787966,81.50036180604056,80.61962027770447,79.83177013383936,79.11907298726771,78.46843146894207,77.86989929242206,77.31574505201877,76.79983979674086,76.31724266017966,75.86391233314363,75.43650113184357,75.03220481846454,74.64865098797844,74.28381471492027,73.93595384140683,73.60355866169618,73.28531232308117,72.98005931577724,72.68678014656115,72.40457079474508,72.13262590615786,71.87022493754915,71.61672065087996,71.37152949490363,71.13412351431877,70.90402350430834 -Offshore Wind - Class 9/Advanced,75.62260710062075,72.5604852371534,70.05854950138104,67.94319297780066,66.1107878089906,64.4944919021413,63.04866594552321,61.74075727565146,60.54673020975086,59.44833178535213,58.43137368617048,57.484608346283494,56.598968517360404,55.76703777665464,54.982672610511116,54.24072681206181,53.53684665389303,52.86731608693074,52.228937984021265,51.61894180337367,51.03491091812066,50.47472479042567,49.93651249372195,49.4186150112714,48.919554394540306,48.43800833605389,47.972789054653305,47.52282564422017,47.087149225730215,46.66488038478155 -Offshore Wind - Class 9/Moderate,79.81951379448014,77.13916211656307,74.94915533485235,73.09753098409864,71.49358101481734,70.07879687522454,68.81322933690025,67.66838424119152,66.62322255518954,65.66176700536865,64.77159820443583,63.942870877272455,63.16764823515453,62.4394384981859,61.75286409556173,61.103420423994294,60.48729655723746,59.901239744808024,59.34245146152871,58.808506583035076,58.29728977552673,57.80694487932036,57.33583422570583,56.88250563593393,56.44566542477301,56.024156143494174,55.61693809760965,55.223073896271146,54.841715455491716,54.47209300190092 -Offshore Wind - Class 9/Conservative,87.66332594318482,85.97587299344204,84.59712354268852,83.4314074919787,82.42161831796747,81.53092114219223,80.73416536822468,80.01341209929039,79.35541591747116,78.7501181063822,78.18969986676136,77.66796296772837,77.1799106927501,76.72145605084502,76.28921351697487,75.88034715503169,75.49245774300732,75.12349746626505,74.77170447407303,74.43555199541235,74.1137082922538,73.80500479326453,73.50841048116484,73.22301111647856,72.94799224154399,72.68262516829833,72.42625534251103,72.17829261664095,71.93820306753275,71.70550207357672 -Offshore Wind - Class 10/Advanced,78.68637626579942,75.50019580524047,72.8968968150868,70.69583888105807,68.789195773759,67.10741736437419,65.60301531320003,64.24211812035537,62.99971632304637,61.85681745952267,60.79865838901764,59.81353586248743,58.89201528171854,58.02637975551726,57.210236872333745,56.4382319322246,55.705834821159605,55.00917893830502,54.34493762831492,53.71022810385656,53.10253583100592,52.51965436060066,51.95963696748223,51.42075742162113,50.90147789697721,50.4004225142005,49.91635537044699,49.4481621729806,48.994834789678116,48.55545817760231 -Offshore Wind - Class 10/Moderate,83.05331615225516,80.26437288860087,77.98564032095673,76.05899938708278,74.39006709774164,72.91796448965832,71.60112383408733,70.40989656196844,69.32239126644319,68.3219833718121,67.39575033256924,66.53344800278892,65.72681804322809,64.96910566646103,64.25471543514477,63.57896024680007,62.937874779573825,62.32807450127082,61.74664750745491,61.19107042243793,60.65914221192966,60.148931515919536,59.65873431729856,59.187039603846344,58.732501278055715,58.29391499839859,57.87019894827539,57.46037775944871,57.063568988714565,56.67897167615649 -Offshore Wind - Class 10/Conservative,91.21491197333016,89.45909366945152,88.02448565714239,86.81154186556977,85.76084216158235,84.83405934095462,84.00502385770369,83.2550700398102,82.57041584539456,81.94059503991986,81.35747205382194,80.81459754151591,80.3067723498345,79.82974390772134,79.37998952920678,78.95455838326015,78.55095404595586,78.16704573763417,77.80100022806238,77.45122889072432,77.11634603364672,76.79513574207719,76.48652522817201,76.18956321301901,75.90340224207411,75.62728410525587,75.36052772976808,75.10251905887229,74.85270253808667,74.61057391187461 -Offshore Wind - Class 11/Advanced,85.14432228431143,81.69664571227796,78.87968884198925,76.4979857442595,74.43486067848373,72.61505539966706,70.98718410645026,69.51459539818433,68.17022723616154,66.93352840985492,65.7885241384318,64.72255066412808,63.72539907265602,62.788719132348916,61.90559379383936,61.07022888640361,60.27772250062255,59.52389069610961,58.80513379235661,58.1183324059914,57.46076563033383,56.83004592858911,56.22406680402722,55.64096035151718,55.07906253260411,54.53688454680745,54.01308905830038,53.506470322145326,53.01593746682832,52.54050035003443 -Offshore Wind - Class 11/Moderate,89.86966553601496,86.85182820072963,84.38607555907977,82.30131140567943,80.49540655330259,78.90248558214458,77.47756921801724,76.18857557534982,75.0118165763674,73.92930323366993,72.92705242296704,71.99397924108206,71.12114757059022,70.30124824534568,69.5282265994322,68.79701085063014,68.10331023530489,67.44346244603184,66.81431659263744,66.2131422010163,65.63755759365502,65.08547290001954,64.55504425095755,64.04463662249701,63.55279344025467,63.07821152001908,62.61972025836968,62.176264236675046,61.74688858787783,61.330726615702254 -Offshore Wind - Class 11/Conservative,98.70109961548648,96.80117784207633,95.24882872208266,93.9363362423991,92.79940354240868,91.79655782867886,90.89948176899853,90.08797776284916,89.34713264900486,88.66562120842768,88.03464016932128,87.4472108755947,86.89770746933088,86.38152836258352,85.89486175560104,85.43451463683293,84.99778569592073,84.58236927591747,84.18628168977136,83.80780392925628,83.44543657592705,83.09786392251054,82.76392513534987,82.44259086219724,82.13294409624348,81.83416439961111,81.54551480251689,81.26633085137533,80.99601139625307,80.73401079636754 -Offshore Wind - Class 12/Advanced,86.28698984527215,82.7930442082693,79.93828275923772,77.5246163456156,75.43380339621332,73.5895756732033,71.93985775921047,70.44750637854983,69.08509631017888,67.83180053890182,66.67142989655677,65.59115067317605,64.58061694715448,63.631366423700115,62.73638922414447,61.88981341789971,61.08667131015163,60.32272281052234,59.59431992949099,58.89830142043378,58.23190986112006,57.59272567314879,56.97861408984299,56.38768213811006,55.818243447497956,55.2687892372859,54.73796422411722,54.224546481521706,53.72743049809565,53.24561284345658 -Offshore Wind - Class 12/Moderate,95.60278142614007,92.39242516828453,89.76937311346066,87.55161420121998,85.63050404855117,83.93596480078125,82.42014779069564,81.04892451146542,79.79709573587176,78.64552489296803,77.5793368236311,76.58673947801626,75.65822667096229,74.7860229577819,73.96368742319237,73.18582473736697,72.44787041310678,71.7459285109517,71.07664713387652,70.43712162080877,69.8248183582829,69.23751415525125,68.67324751537916,68.13027911051296,67.60705944604221,67.10220220285042,66.61446210042736,66.14271639111249,65.68594929337341,65.24323882119712 -Offshore Wind - Class 12/Conservative,104.99760510711533,102.97648034886967,101.32510117959548,99.92887998626793,98.71941817548758,97.65259725207562,96.69829341724191,95.8350205913823,95.04691424796772,94.32192669066114,93.65069305464019,93.02578948972206,92.44123124385982,91.8921231769189,91.37441032044785,90.88469596896735,90.42010648561416,89.97818912712033,89.55683365975456,89.15421141344521,88.76872731633996,88.3989817273685,88.04373975903339,87.70190639292802,87.37250612301243,87.05466617266492,86.7476025580943,86.45060843778153,86.16304431223206,85.8843297322347 -Offshore Wind - Class 13/Advanced,92.84191171312604,89.08254320412185,86.010915477992,83.41389123968823,81.1642465179851,79.17991924285792,77.4048780089809,75.79915789547707,74.33325028285103,72.9847460001545,71.73622604454727,70.57388177384684,69.48658132284413,68.4652195457069,67.50225404771695,66.59136682818614,65.72721281383994,64.90522980941319,64.12149270033608,63.37260009109724,62.65558508771005,61.967844304835765,61.30708080501355,60.671257812582894,60.05856084940632,59.46736651795048,58.89621657870588,58.343796279707384,57.808916127703164,57.290496465202025 -Offshore Wind - Class 13/Moderate,97.99445611325586,94.7037870477184,92.01511465100775,89.7418745302352,87.77270436869676,86.0357731887596,84.4820353031593,83.07650841938538,81.79336290644865,80.61298345782959,79.5201227856761,78.50269384091118,77.5509526241377,76.65692917400295,75.81402144420053,75.01669913107153,74.26028355860024,73.54078132342798,72.85475667482629,72.19923228642715,71.57161116188956,70.96961449306274,70.3912317132705,69.8346799819524,69.29837104111701,68.7808838903939,68.28094209635209,67.79739482378882,67.3292008795786,66.87541521257818 -Offshore Wind - Class 13/Conservative,107.62430812345463,105.55262131197483,103.85992993714484,102.42877977171122,101.18906110904094,100.09555175083506,99.11737429756116,98.23250515687802,97.42468292273115,96.6815585040967,95.99353275729753,95.35299611125136,94.75381409462723,94.19096910659886,93.66030473642135,93.15833930394841,92.68212728314745,92.22915457098776,91.79725814246433,91.38456358005077,90.98943590831745,90.61044047166766,90.246311489683,89.89592655011157,89.55828574288385,89.23249445730885,88.91774909683765,88.61332513704555,88.31856708021354,88.03287995615453 -Offshore Wind - Class 14/Advanced,83.81332880022273,80.41954701447106,77.64662539091077,75.30215356379384,73.27127969158843,71.4799219815988,69.87749790583675,68.42792900585468,67.10457628227645,65.88720978530704,64.76010445515952,63.71079449652479,62.7292305829541,61.807193015312336,60.93787287296448,60.11556656085023,59.33544879720243,58.59340104584755,57.885879897220356,57.20981473078843,56.562527173642124,55.94166701145078,55.34516067667273,54.77116946365252,54.21805534652522,53.6843527980443,53.16874538789047,52.670046219577976,52.187181474319786,51.71917648790839 -Offshore Wind - Class 14/Moderate,88.464804518433,85.49414263444659,83.06693514309403,81.01476044991361,79.23708587205083,77.66906576775507,76.2664239880644,74.99758015801389,73.83921649671186,72.77362522429358,71.78704180353144,70.86855461272546,70.00936722566864,69.20228473459733,68.44134712137289,67.7215618869141,67.03870534168225,66.38917242819248,65.7698615116317,65.17808480122501,64.61149785032968,64.06804345769584,63.54590657791141,63.04347774603393,62.55932315714926,62.092159998688416,61.640835966343275,61.20431214000261,60.78164857928646,60.371992136292754 -Offshore Wind - Class 14/Conservative,97.15818381163604,95.2879620045048,93.75987952388664,92.4679041954529,91.34874426028036,90.36157523613721,89.47852245314913,88.67970404382547,87.95043997253096,87.27958205837108,86.65846464409724,86.08021816539973,85.53930470892467,85.03119461969101,84.55213568478153,84.09898480645626,83.66908290179344,83.26016035634782,82.8702644924698,82.49770317382192,82.14100042117526,81.79886109466221,81.4701425070154,81.15383139703214,80.84902509274156,80.55491598151906,80.27077861404405,79.99595892360551,79.729865157569,79.47196020472039 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,90.662,84.9785,81.599875,79.229625,77.420125,75.96575,74.755,73.721375,72.822,71.614125,70.592125,69.708875,68.932875,68.242125,67.779625,67.3495,66.94787500000001,66.57124999999999,66.217,65.88275,65.5665,65.26650000000001,64.98125,64.709375,64.44987499999999,64.20175,63.964,63.735875,63.51675 +Offshore Wind - Class 1/Moderate,90.662,87.639125,85.47825,83.806375,82.4485,81.30850000000001,80.32825000000001,79.469875,78.7075,77.55475,76.57300000000001,75.719375,74.96562499999999,74.29162500000001,73.83862500000001,73.41624999999999,73.020625,72.64875,72.298125,71.9665,71.652125,71.353125,71.068375,70.7965,70.53637499999999,70.28725,70.04825,69.8185,69.597375 +Offshore Wind - Class 1/Conservative,90.662,90.167625,89.716125,89.30075000000001,88.916375,88.55874999999999,88.2245,87.910875,87.615375,86.78312500000001,86.06975,85.44600000000001,84.892375,84.395125,84.05975,83.74612499999999,83.45174999999999,83.17425,82.912,82.663375,82.42712499999999,82.20212500000001,81.98724999999999,81.781875,81.58500000000001,81.396125,81.21449999999999,81.03975,80.87125 +Offshore Wind - Class 2/Advanced,90.45362499999999,84.78325,81.41237500000001,79.0475,77.242375,75.79125,74.58325,73.55199999999999,72.65475,71.449625,70.43,69.54875,68.77449999999999,68.08525,67.623875,67.19475,66.794,66.418375,66.064875,65.731375,65.415875,65.1165,64.831875,64.56075,64.301875,64.05425,63.817125,63.5895,63.370875 +Offshore Wind - Class 2/Moderate,90.45362499999999,87.43775,85.281875,83.613875,82.259125,81.12175,80.14362500000001,79.28725,78.526625,77.376625,76.397,75.5455,74.7935,74.121,73.669,73.2475,72.852875,72.481875,72.132125,71.80125000000001,71.4875,71.18925,70.905125,70.633875,70.374375,70.12587500000001,69.88725,69.658125,69.4375 +Offshore Wind - Class 2/Conservative,90.45362499999999,89.9605,89.51,89.095625,88.712125,88.35525000000001,88.02187500000001,87.708875,87.41412499999998,86.583875,85.87199999999999,85.24974999999999,84.69737500000001,84.20125,83.86675,83.55375000000001,83.26,82.983125,82.72149999999999,82.4735,82.23775,82.01325,81.799,81.594,81.397625,81.209125,81.027875,80.8535,80.6855 +Offshore Wind - Class 3/Advanced,90.520875,84.84625,81.47287499999999,79.10624999999999,77.29974999999999,75.8475,74.638625,73.60674999999999,72.708625,71.50274999999999,70.482375,69.600375,68.825625,68.135875,67.674125,67.244625,66.843625,66.467625,66.114,65.78025,65.4645,65.164875,64.88012499999999,64.60875,64.349625,64.101875,63.8645,63.63675,63.417874999999995 +Offshore Wind - Class 3/Moderate,90.520875,87.50275,85.34525000000001,83.67599999999999,82.32025,81.182,80.20325,79.346125,78.58500000000001,77.434125,76.45375,75.601625,74.84899999999999,74.176,73.72375,73.30199999999999,72.907,72.53575,72.185625,71.854625,71.540625,71.242125,70.95775,70.68625,70.426625,70.177875,69.93925,69.709875,69.489 +Offshore Wind - Class 3/Conservative,90.520875,90.02725,89.5765,89.16175000000001,88.778,88.421,88.08725000000001,87.774,87.479125,86.648125,85.93575,85.313,84.76037500000001,84.26387500000001,83.92899999999999,83.615875,83.321875,83.04475,82.783,82.53475,82.29887500000001,82.07412500000001,81.85974999999999,81.65462500000001,81.458,81.269375,81.088125,80.91362500000001,80.745375 +Offshore Wind - Class 4/Advanced,90.50575,84.832,81.45925,79.093,77.28675,75.83487500000001,74.62625,73.594375,72.6965,71.49074999999999,70.4705,69.58875,68.81412499999999,68.1245,67.66275,67.23349999999999,66.8325,66.4565,66.102875,65.76925,65.4535,65.154,64.86925000000001,64.597875,64.338875,64.091125,63.85375,63.626125,63.40725 +Offshore Wind - Class 4/Moderate,90.50575,87.488125,85.33099999999999,83.66199999999999,82.3065,81.16837500000001,80.18974999999999,79.332875,78.571875,77.421125,76.441,75.589,74.8365,74.163625,73.711375,73.28975,72.89475,72.52362500000001,72.173625,71.8425,71.528625,71.23025,70.945875,70.6745,70.414875,70.166125,69.9275,69.698125,69.4775 +Offshore Wind - Class 4/Conservative,90.50575,90.01225,89.5615,89.146875,88.76312499999999,88.406125,88.07249999999999,87.75937499999999,87.46449999999999,86.633625,85.921375,85.29875000000001,84.74612499999999,84.24975,83.915,83.601875,83.307875,83.03087500000001,82.769125,82.521,82.28512500000001,82.06049999999999,81.846,81.64087500000001,81.44437500000001,81.255875,81.0745,80.9,80.731875 +Offshore Wind - Class 5/Advanced,91.497125,85.76124999999999,82.35150000000002,79.959375,78.133375,76.6655,75.443625,74.40050000000001,73.49275,72.273875,71.2425,70.351,69.567875,68.870625,68.403875,67.969875,67.5645,67.1845,66.827,66.48962499999999,66.1705,65.867625,65.57975,65.3055,65.043625,64.793125,64.55325,64.323,64.101875 +Offshore Wind - Class 5/Moderate,91.497125,88.44637499999999,86.265625,84.578375,83.208,82.0575,81.06812500000001,80.201875,79.4325,78.269125,77.27825,76.416875,75.65625,74.976,74.51875,74.0925,73.69325,73.318,72.964125,72.62950000000001,72.312125,72.010375,71.723,71.448625,71.186125,70.93475,70.6935,70.461625,70.2385 +Offshore Wind - Class 5/Conservative,91.497125,90.998125,90.54249999999999,90.123375,89.735375,89.3745,89.03712499999999,88.720625,88.4225,87.58262500000001,86.8625,86.233125,85.674375,85.172625,84.834125,84.517625,84.220375,83.94037499999999,83.67575000000001,83.42487500000001,83.186375,82.95925,82.7425,82.535125,82.3365,82.145875,81.962625,81.78625,81.61612500000001 +Offshore Wind - Class 6/Advanced,90.82724999999999,85.133375,81.748625,79.374,77.56125,76.104125,74.89125,73.85575,72.95474999999999,71.74475,70.720875,69.836,69.0585,68.3665,67.903125,67.47225,67.069875,66.692625,66.33775,66.002875,65.686,65.3855,65.099625,64.827375,64.567375,64.31875,64.080625,63.852125,63.6325 +Offshore Wind - Class 6/Moderate,90.82724999999999,87.798875,85.634,83.95925,82.59875,81.456625,80.474625,79.61475,78.851,77.696125,76.71249999999999,75.8575,75.102375,74.427,73.97325000000001,73.55000000000001,73.15375,72.78125,72.43,72.09774999999999,71.782625,71.48325,71.197875,70.9255,70.66499999999999,70.415375,70.175875,69.94575,69.72425 +Offshore Wind - Class 6/Conservative,90.82724999999999,90.33200000000001,89.879625,89.46350000000001,89.07849999999999,88.720125,88.38525000000001,88.07112500000001,87.775125,86.941375,86.22662500000001,85.60175,85.047125,84.549,84.21300000000001,83.898875,83.60374999999999,83.32587500000001,83.06312500000001,82.814,82.57737499999999,82.351875,82.13675,81.93087500000001,81.73375,81.544375,81.36250000000001,81.187375,81.01862499999999 +Offshore Wind - Class 7/Advanced,91.0155,85.309875,81.91812499999999,79.538625,77.722125,76.262,75.046625,74.009,73.106,71.8935,70.8675,69.98075,69.20175,68.50825,68.043875,67.612125,67.209,66.830875,66.47525,66.13974999999999,65.82225,65.521,65.234625,64.96175,64.70125,64.452125,64.21350000000001,63.984500000000004,63.7645 +Offshore Wind - Class 7/Moderate,91.0155,87.981,85.81162499999999,84.13325,82.770125,81.625625,80.6415,79.779875,79.0145,77.85725000000001,76.87162500000001,76.01474999999999,75.25812499999999,74.58137500000001,74.12662499999999,73.7025,73.305375,72.932125,72.58012500000001,72.24725000000001,71.9315,71.6315,71.3455,71.072625,70.8115,70.561375,70.321375,70.09075,69.868875 +Offshore Wind - Class 7/Conservative,91.0155,90.51925,90.066,89.649125,89.263125,88.904125,88.568625,88.25375,87.957125,87.121625,86.405375,85.77925,85.2235,84.724375,84.38762499999999,84.07287500000001,83.77725,83.498625,83.235375,82.98575,82.74862499999999,82.52274999999999,82.30712499999998,82.100875,81.90325,81.71350000000001,81.53125,81.35575,81.18662499999999 +Offshore Wind - Class 8/Advanced,83.307375,70.069,66.88125000000001,65.112375,63.912875,63.01675,62.307249999999996,61.7235,61.229875,59.1585,57.97687500000001,57.16625,56.5565,56.071875000000006,55.005625,54.298125,53.775625,53.365125000000006,53.02912499999999,52.746,52.502375,52.288875,52.099624999999996,51.92975,51.775999999999996,51.63575,51.507,51.388,51.277625 +Offshore Wind - Class 8/Moderate,83.307375,74.7475,72.053125,70.4745,69.372375,68.5325,67.85787499999999,67.29625,66.816625,64.739375,63.523624999999996,62.67525,62.028875,61.50975,60.350125,59.566125,58.97925,58.513124999999995,58.128125,57.801249999999996,57.517875,57.268375000000006,57.04575,56.845125,56.662625000000006,56.49549999999999,56.341499999999996,56.198750000000004,56.06575 +Offshore Wind - Class 8/Conservative,83.307375,79.68112500000001,77.9315,76.786625,75.9405,75.272375,74.72175,74.254375,73.84925,71.96600000000001,70.83624999999999,70.034875,69.41675000000001,68.91525,67.77825,66.99575,66.402125,65.92575,65.528875,65.189375,64.89325,64.630875,64.39574999999999,64.182625,63.988125,63.809125,63.643625,63.48975,63.34587499999999 +Offshore Wind - Class 9/Advanced,85.734875,72.110875,68.83012500000001,67.00975,65.77525,64.853,64.122875,63.522125,63.01412499999999,60.882374999999996,59.666375,58.832125,58.20462499999999,57.70575,56.6085,55.880375,55.342625,54.920249999999996,54.574375,54.283125,54.03225,53.812625,53.61775,53.443,53.28475,53.140375000000006,53.007875,52.8855,52.771875 +Offshore Wind - Class 9/Moderate,85.734875,76.92575,74.15275,72.528125,71.393875,70.529625,69.83525,69.25725,68.763625,66.625875,65.37474999999999,64.501625,63.8365,63.302125000000004,62.108625,61.301874999999995,60.697875,60.218125,59.821999999999996,59.4855,59.194,58.937125,58.708,58.5015,58.313750000000006,58.141749999999995,57.98325,57.836375000000004,57.6995 +Offshore Wind - Class 9/Conservative,85.734875,82.003,80.20250000000001,79.024125,78.1535,77.46575,76.899125,76.41825,76.00125,74.063125,72.9005,72.075625,71.43950000000001,70.92337500000001,69.75325,68.94800000000001,68.337125,67.84687500000001,67.438375,67.089,66.78425,66.51425,66.27225,66.053,65.85275,65.668625,65.49825,65.339875,65.191875 +Offshore Wind - Class 10/Advanced,85.362625,71.79775000000001,68.53125,66.71875,65.48975,64.571375,63.844375,63.24625,62.7405,60.617999999999995,59.40725,58.576625,57.951875,57.45525,56.362625,55.63775,55.102374999999995,54.681749999999994,54.3375,54.047375,53.797625,53.579,53.385,53.210875,53.053375,52.909625,52.77775,52.655874999999995,52.54275 +Offshore Wind - Class 10/Moderate,85.362625,76.591625,73.83075,72.21325,71.083875,70.223375,69.532,68.9565,68.465,66.3365,65.090875,64.2215,63.55925,63.027249999999995,61.839000000000006,61.035624999999996,60.43425,59.956625,59.562125,59.22725,58.936875,58.68125,58.453125,58.2475,58.060625,57.889375,57.731500000000004,57.585249999999995,57.449000000000005 +Offshore Wind - Class 10/Conservative,85.362625,81.646875,79.85425000000001,78.681,77.814125,77.129375,76.56525,76.086375,75.671125,73.7415,72.583875,71.76275000000001,71.12925,70.615375,69.450375,68.6485,68.040375,67.55225,67.14562500000001,66.79775000000001,66.49425,66.22550000000001,65.984375,65.766125,65.56675,65.383375,65.213875,65.056125,64.90875 +Offshore Wind - Class 11/Advanced,86.65725,72.886625,69.570625,67.730625,66.482875,65.550625,64.812625,64.2055,63.692,61.53725,60.30825,59.465,58.830749999999995,58.32662499999999,57.2175,56.481500000000004,55.938,55.510999999999996,55.1615,54.867,54.6135,54.39149999999999,54.194625,54.017875000000004,53.858,53.712125,53.578125,53.454375,53.339625 +Offshore Wind - Class 11/Moderate,86.65725,77.75325,74.950375,73.308375,72.16199999999999,71.288375,70.5865,70.00225,69.503375,67.342625,66.078,65.1955,64.52325,63.983125,62.776875,61.96125000000001,61.350875,60.866,60.4655,60.1255,59.83075,59.571125,59.339625,59.130874999999996,58.941125,58.767250000000004,58.607,58.4585,58.32025 +Offshore Wind - Class 11/Conservative,86.65725,82.88512499999999,81.06524999999999,79.87425,78.99425,78.299125,77.726375,77.24025,76.81875,74.859875,73.68475000000001,72.851,72.208,71.686375,70.503625,69.689625,69.07225,68.57675,68.163875,67.81075,67.50275,67.229875,66.985125,66.76350000000001,66.561125,66.375,66.202875,66.04275,65.893125 +Offshore Wind - Class 12/Advanced,90.829375,76.39574999999999,72.920125,70.9915,69.68375,68.706625,67.933125,67.29675,66.758375,64.5,63.211875,62.328,61.66325,61.134750000000004,59.97225,59.200875,58.63125,58.183625,57.81725,57.508625,57.242875,57.01025,56.803749999999994,56.618624999999994,56.451,56.298125,56.157624999999996,56.028000000000006,55.907625 +Offshore Wind - Class 12/Moderate,90.829375,81.49675,78.559,76.837875,75.63625,74.7205,73.984875,73.372625,72.849625,70.584875,69.259375,68.334375,67.62975,67.063625,65.79925,64.94449999999999,64.304625,63.796375000000005,63.376625000000004,63.020250000000004,62.711375000000004,62.43925,62.1965,61.97775,61.778875,61.596624999999996,61.42875,61.272999999999996,61.128125000000004 +Offshore Wind - Class 12/Conservative,90.829375,86.87575000000001,84.96825,83.719875,82.7975,82.068875,81.4685,80.959125,80.51724999999999,78.464,77.23237499999999,76.35849999999999,75.6845,75.13775,73.898125,73.04487499999999,72.39775,71.87837499999999,71.44575,71.075625,70.752625,70.466625,70.210125,69.977875,69.76575,69.57075,69.39025,69.222375,69.065625 +Offshore Wind - Class 13/Advanced,86.69125,72.91525,69.598,67.75725,66.509,65.576375,64.838125,64.23075,63.717,61.5615,60.332,59.488375,58.853875,58.3495,57.24,56.503625,55.96,55.532875,55.18325,54.888625,54.635,54.412875,54.215875000000004,54.039125,53.879124999999995,53.733125,53.599125,53.475375,53.3605 +Offshore Wind - Class 13/Moderate,86.69125,77.783875,74.97987499999999,73.33725,72.19025,71.316375,70.61425,70.02975,69.530625,67.369125,66.104,65.221125,64.5485,64.00825,62.8015,61.985625000000006,61.375,60.889875,60.48925,60.149125000000005,59.85425,59.594625,59.363,59.15412500000001,58.96425,58.790375,58.630125,58.481500000000004,58.343125 +Offshore Wind - Class 13/Conservative,86.69125,82.91775,81.097125,79.905625,79.02525,78.329875,77.75687500000001,77.270625,76.849,74.88925,73.71362500000001,72.879625,72.236375,71.7145,70.531375,69.717,69.099375,68.60375,68.19075,67.837375,67.52925,67.25625,67.0115,66.78975,66.58725,66.401125,66.228875,66.06875,65.919 +Offshore Wind - Class 14/Advanced,88.37175,74.328625,70.947,69.070625,67.79825,66.8475,66.095,65.47575,64.952,62.75475,61.501374999999996,60.64149999999999,59.99475,59.480500000000006,58.3495,57.59887499999999,57.04475000000001,56.609249999999996,56.252874999999996,55.9525,55.694,55.467625,55.26675,55.086625,54.923500000000004,54.77475,54.638125,54.512,54.394875 +Offshore Wind - Class 14/Moderate,88.37175,79.2915,76.43325,74.75875,73.589625,72.69875,71.983,71.38725,70.878375,68.674875,67.385375,66.485375,65.79975,65.249,64.018875,63.187125,62.56462499999999,62.070125000000004,61.66175,61.315,61.0145,60.749750000000006,60.513625,60.30075,60.10725,59.93000000000001,59.7665,59.615125000000006,59.474125 +Offshore Wind - Class 14/Conservative,88.37175,84.525,82.66912500000001,81.4545,80.557125,79.84825,79.26412499999999,78.7685,78.33862500000001,76.340875,75.1425,74.292375,73.63662500000001,73.104625,71.8985,71.068375,70.438875,69.93350000000001,69.5125,69.152375,68.83825,68.559875,68.310375,68.084375,67.878,67.68825,67.512625,67.349375,67.19675 diff --git a/tests/data/Offshore_Wind/R&D/30/df_gcc.csv b/tests/data/Offshore_Wind/R&D/30/df_gcc.csv index 9280678..aaf2f4f 100644 --- a/tests/data/Offshore_Wind/R&D/30/df_gcc.csv +++ b/tests/data/Offshore_Wind/R&D/30/df_gcc.csv @@ -1,43 +1,43 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,757.9011775207513,740.9525157692747,687.9537422084447,665.435697616097,647.0371155291267,631.4813360237483,618.0063068961384,606.1204888498086,595.4882623037906,585.8702434710777,577.0896802168203,569.0123450212943,561.533900711442,554.5716356244726,548.0588715838321,541.9410701532432,536.1730535375023,530.7169778750958,525.5408269914842,520.6172740321239,515.9228081587714,511.4370555305495,507.1422449045139,503.0227823991363,499.06490970898784,495.2564268581842,491.58646539913553,488.04530142795795,484.6242003121662,481.3152868878046 -Offshore Wind - Class 1/Moderate,817.1544767647928,804.6580804489669,751.2954221347318,730.0935421465934,712.7703448431998,698.1237902170911,685.4363675046706,674.2452675516681,664.2344875165323,655.1786354340595,646.9112902131388,639.3060698425519,632.2647355870301,625.7094102250006,619.5773128746094,613.817092834603,608.3862129216071,603.2490412224333,598.3754328864713,593.7396582954983,589.3195808039984,585.0960174084291,581.0522355830777,577.173552898333,573.4470152124908,569.8611356300753,566.4056809569691,563.0714956449486,559.8503555949395,556.7348459410375 -Offshore Wind - Class 1/Conservative,931.3383441384126,932.1064688296859,881.1074428749953,864.936704526788,851.7242492584693,840.5532775005859,830.8765416115779,822.3410556419431,814.7058032633707,807.7988773385158,801.4933479950519,795.692823288657,790.3223762371686,785.3226096468447,780.6456403481606,776.2523030050969,772.1101543785259,768.1920178998913,764.4749019999537,760.9391826206424,757.5679760750986,754.3466514281791,751.2624467316346,748.3041636517463,745.4619220252397,742.7269607619997,740.0914749737512,737.548481696019,735.0917083834274,732.7154996952005 -Offshore Wind - Class 2/Advanced,785.1500872958657,767.5920683239851,712.6878236519018,689.3601851657749,670.3001167028132,654.1850584355119,640.225560007938,627.9124097537242,616.897921521811,606.9341049318691,597.8378530588492,589.4701124852946,581.7227947915482,574.5102145727222,567.7632963639743,561.4255409022419,555.4501461097605,549.7979075202328,544.4356578778472,539.3350878424593,534.4718412879054,529.8248118702217,525.3755894148854,521.1080193917201,517.0078488413308,513.0624391606717,509.26053114758423,505.5920512935297,502.0479509287584,498.62007175262295 -Offshore Wind - Class 2/Moderate,846.5337273453673,833.5880466296439,778.3068344130103,756.3426807512126,738.3966605068641,723.2235165873747,710.0799414806532,698.486486600718,688.1157878188554,678.7343496261469,670.1697675745071,662.2911158254706,654.9966236550176,648.2056139127093,641.8530485482961,635.8857306427494,630.2595936683609,624.9377246335953,619.8888948864985,615.0864497488714,610.5074566937897,606.1320430289388,601.94287464215,597.9247412247007,594.0642228931135,590.3494197622148,586.7697307226605,583.3156710557303,579.9787209803524,576.7511990430806 -Offshore Wind - Class 2/Conservative,964.8228606720172,965.6186018402526,912.7860019341347,896.0338751367254,882.3463909171495,870.7737879036891,860.7491431962522,851.9067799001642,843.9970163988429,836.8417649575066,830.3095321792671,824.3004605289422,818.7369291658067,813.5574053818577,808.7122844583698,804.1609929434121,799.8699211622818,795.8109154640715,791.9601576609606,788.2973181488213,784.8049062196242,781.4677649105017,778.2726734413847,775.2080308635511,772.2636017910597,769.4303101452965,766.7000704279242,764.0656486151286,761.5205466439752,759.0589058465595 -Offshore Wind - Class 3/Advanced,791.1259300162209,773.4342754992966,718.1121500472846,694.6069629613598,675.4018267295514,659.164115411333,645.0983700783484,632.691503411818,621.5931829924235,611.5535309643924,602.3880467606149,593.9566186164909,586.1503354423967,578.8828596746904,572.084590109412,565.6985974629016,559.6777234428819,553.9824651945966,548.5794030234873,543.4400121246633,538.5397509954561,533.8573526497594,529.3742667916788,525.0742159375625,520.9428386475546,516.9674001251485,513.1365554734604,509.4401545136385,505.8690797057541,502.41511065565385 -Offshore Wind - Class 3/Moderate,852.9767660636268,839.9325546935522,784.2305925656055,762.0992679005916,744.0166590011925,728.728031019352,715.4844190675843,703.8027254367796,693.3530944025703,683.900253302268,675.2704855031714,667.3318686793517,659.9818575213308,653.1391608381573,646.738245569563,640.7255099103373,635.0565519387584,629.6941777154375,624.606920904549,619.7679239569178,615.1540798042466,610.7453645015042,606.52431200515,602.475596239535,598.5856951813305,594.8426183743454,591.2356840233097,587.7553352205181,584.3929873401361,581.1409004645352 -Offshore Wind - Class 3/Conservative,972.1662078379542,972.9680054585092,919.7332922333522,902.8536636033728,889.062002801183,877.4013197421459,867.3003766287503,858.3907133690136,850.4207479987708,843.2110373426551,836.629087196581,830.5742800013472,824.968404137544,819.7494585666017,814.8674610241483,810.2815292503307,805.9577977644118,801.867898635702,797.987832394169,794.2971147053746,790.7781217380533,787.4155811684307,784.1961715919791,781.1082037641896,778.1413643967453,775.2865083322424,772.535488532942,769.881015916272,767.3165429619996,764.8361664114108 -Offshore Wind - Class 4/Advanced,808.8035907348349,790.7166172753313,734.158322299773,710.1279132401177,690.4936394089972,673.8930974204145,659.513053864711,646.8289565182212,635.4826448050557,625.2186573639749,615.8483709739351,607.2285430814901,599.2478289853526,591.81796191428,584.8677854296491,578.3390981664242,572.1836880831594,566.3611696362152,560.8373763699938,555.5831460945767,550.5733889289129,545.7863626773873,541.2031025388732,536.8069673103385,532.5832746464281,528.5190051923835,524.6025605502906,520.82356373617,517.172693479218,513.6415457010751 -Offshore Wind - Class 4/Moderate,872.0364799463764,858.7007964677625,801.7541773888817,779.1283296222501,760.6416659284084,745.0114144855464,731.4718748313868,719.5291544679354,708.8460270647553,699.1819628058406,690.3593633709136,682.2433586377081,674.7291119280515,667.7335156042822,661.1895722738919,655.0424824025973,649.2468519104407,643.7646557617225,638.5637245072604,633.6166004675783,628.8996602483456,624.3924324706991,620.0770608134188,615.9378767406289,611.9610560802132,608.1343404499675,604.4468093705567,600.8886923857553,597.4512130467873,594.1264584880363 -Offshore Wind - Class 4/Conservative,993.8892025373044,994.7089162768532,940.2846766272144,923.0278737236389,908.9280391008763,897.0067987891389,886.6801507171243,877.5714015745377,869.4233478135488,862.0525366119666,855.3235131907861,849.133411697574,843.4022728790488,838.0667102872104,833.0756248070342,828.3872206670603,823.9668756644478,819.7855879888233,815.8188219034588,812.0456353527105,808.4480107018767,805.0103343680387,801.7189872806961,798.5620189998831,795.528885787484,792.6102381381095,789.7977469689587,787.0839603233535,784.4621843771204,781.9263839635887 -Offshore Wind - Class 5/Advanced,921.2865479694289,900.6841600317326,836.2601182322547,808.8877216918921,786.5228452658057,767.6136116789621,751.2336884950806,736.7855722993564,723.8612919547179,712.1698582539801,701.4964155286315,691.677800015431,682.5871819417879,674.1240189882689,666.2072587579065,658.7706056317209,651.7591425621825,645.1268674561832,638.8348622175438,632.8499089753388,627.1434285168061,621.6906548881674,616.4699857914574,611.4624656771811,606.6513702782569,602.0218695957333,597.5607522046139,593.2561979598612,589.0975892510947,585.075353217326 -Offshore Wind - Class 5/Moderate,993.313441627142,978.1231210875624,913.2567496832934,887.4842513628257,866.4265869643563,848.6225853987777,833.2000577394446,819.5964242454193,807.4275594189768,796.4194821769346,786.3698950205076,777.1251709989868,768.5658934549289,760.5973967000399,753.1433657955957,746.1413800570836,739.5397323015706,733.2951092274383,727.3708674751282,721.7357307359919,716.3627902330858,711.2287275660206,706.3132030766587,701.5983691546604,697.0684790551383,692.7095695826335,688.5092015110802,684.456245574991,680.5407047561911,676.7535657209966 -Offshore Wind - Class 5/Conservative,1132.112620367778,1133.0463343745935,1071.053137945876,1051.3963750949847,1035.335630415621,1021.756464274264,1009.9936555239742,999.6181228853658,990.3368926730831,981.9409986817243,974.2761479937193,967.2251688665365,960.6969818523621,954.6193851428279,948.9341731020725,943.5937372841778,938.558640463464,933.7958474530582,929.2774102511813,924.9794743221071,920.8815162598227,916.9657510494328,913.2166655718175,909.6206474002901,906.1656864446347,902.841132933209,899.6374994304605,896.5462976117548,893.5599027209262,890.6714402609617 -Offshore Wind - Class 6/Advanced,876.6580194117212,857.0536426361992,795.7503998927674,769.7039640791589,748.4224764515643,730.4292350421762,714.8427803738135,701.0945530103611,688.7963445602052,677.67126177813,667.5148569326104,658.1718701624909,649.5216155232222,641.4684211190022,633.9351608548598,626.8587505729306,620.1869334914074,613.8759359288858,607.8887250412514,602.1936920820191,596.7636422591761,591.5750093195998,586.6072374136567,581.8422892276428,577.264250643537,572.8590100502043,568.6139960042684,564.5179609465848,560.5608016000482,556.7334088276888 -Offshore Wind - Class 6/Moderate,945.1958202485187,930.7413420540762,869.0171968280042,844.4931577190964,824.4555587704449,807.5140102538793,792.83857340749,779.8939207128857,768.3145342985819,757.8397051438419,748.2769353499306,739.4800398904486,731.3353868333651,723.7528962410228,716.6599499869756,709.9971511400777,703.7152972923714,697.7731733047723,692.1359108780678,686.7737487758056,681.6610817233276,676.7757208992006,672.0983119294164,667.6118717691597,663.3014164699342,659.1536592348122,655.1567634128508,651.3001388571943,647.5742728205083,643.9705885887697 -Offshore Wind - Class 6/Conservative,1077.2713546182847,1078.1598380914409,1019.1696868534954,1000.4651276401984,985.1823899817347,972.2610194038374,961.0680190887063,951.1950931099738,942.3634598754093,934.3742758220027,927.0807222169456,920.3713032960102,914.1593516390483,908.3761630036485,902.9663513239173,897.8846143798255,893.0934253451848,888.5613493080677,884.2617921106203,880.1720547672874,876.2726080572138,872.5465284988095,868.9790544521564,865.5572328973232,862.269635531221,859.106128473424,856.0576838742592,853.1162245965119,850.2744952388592,847.5259543154315 -Offshore Wind - Class 7/Advanced,690.7678939681181,675.3205088328378,627.0162545562237,606.4928107344064,589.7239361407686,575.5460546877893,563.2646151443294,552.4316177253133,542.7411713225122,533.9750962585414,525.9722967288741,518.6104348036296,511.79441527589483,505.44885290705696,499.512975732435,493.93707621510356,488.67997831341904,483.70719029509195,478.98953191061776,474.5020968604397,470.223456846647,466.13504270010225,462.22065731697984,458.46608808880046,454.85879539173516,451.3876598979639,448.0427758640005,444.81528070880375,441.6972134951626,438.6813966244909 -Offshore Wind - Class 7/Moderate,744.7726612695236,733.3831693129185,684.7472624248398,665.4234001299167,649.6346550098688,636.2854612191136,624.7218635801561,614.5220475948979,605.3980012852329,597.1442974295936,589.6092561651851,582.6776901320792,576.2600623744298,570.2853938702619,564.6964647354723,559.4464728053315,554.4966487502141,549.8145168564506,545.3726024405494,541.1474549594589,537.11889858491,533.2694495032474,529.5838573205015,526.0487401456262,522.6522912873955,519.3840413352432,516.2346635297462,513.1958133017813,510.25999502557835,507.42045062837457 -Offshore Wind - Class 7/Conservative,848.8423631386047,849.5424489690971,803.0608088845856,788.3224403426068,776.2803164212534,766.0988457181562,757.2792546305665,749.499823957921,742.5408860885876,736.2457610559112,730.4987621672343,725.2120356728203,720.3172914641369,715.7603936252553,711.4977003765474,707.4935155646343,703.7182697039019,700.1471934687657,696.7593318345687,693.5367990008045,690.4642068018921,687.5282202799829,684.7172079132151,682.0209632925897,679.4304814188012,676.9377772405696,674.5357372101178,672.2179968991971,669.9788393712362,667.8131102235858 -Offshore Wind - Class 8/Advanced,893.2831231158417,875.0680022153595,813.7542865006003,788.1517196404473,767.2328993547044,749.54628881377,734.2254498853588,720.7115122088084,708.6228830252057,697.6873877508772,687.7040627394628,678.52029398249,670.0174521985285,662.1014958793097,654.6966132701172,647.7407952584142,641.1826755935668,634.9792265610391,629.0940464099642,623.4960650526325,618.1585511356357,613.0583400089027,608.1752261242211,603.4914795498112,598.9914573672485,594.6612884476708,590.4886155832869,586.4623828896341,582.5726592640683,578.8104908024931 -Offshore Wind - Class 8/Moderate,960.7792761160292,947.745068726473,886.0883423793877,862.0432323761925,842.3969469996035,825.7862493940318,811.3974086427461,798.7055516198195,787.3522986395509,777.0820320585898,767.7060132629621,759.080912068558,751.0953156573901,743.6609032597669,736.7064749061045,730.173793625857,724.0146178831782,718.1885374279994,712.6613649029093,707.4039202776062,702.3910983219481,697.6011435392238,693.0150795263205,688.616254899714,684.3899783319164,680.323222503394,676.4043819207486,672.6230732517333,668.9699695231253,665.4366615152505 -Offshore Wind - Class 8/Conservative,1085.084386122522,1086.2322510745157,1026.9797422055292,1008.274224885223,992.9907043963325,980.0686719447405,968.8750982885362,959.001666587136,950.1695809682301,942.1799876834083,934.8860604793397,928.1762978806291,921.9640280277475,916.1805431590336,910.7704543715433,905.6884571247239,900.8970226701432,896.3647144856784,892.0649370512373,887.974990218551,884.0753437664155,880.3490733463663,876.7814165623469,873.3594197309311,870.0716539636363,866.9079848609468,863.8593841107547,860.9177741621086,858.0758992420408,855.3272175296055 -Offshore Wind - Class 9/Advanced,955.0558311691702,935.581090203756,870.0273814089737,842.654334566448,820.2889268048062,801.3792439801517,784.9989316487774,770.5504722006385,757.6258848062517,745.9341733452304,735.26047704461,725.4416282647716,716.3507942199553,707.887430202084,699.9704818885812,692.5336520854427,685.5220224404422,678.8895897675729,672.5974350460555,666.6123396157876,660.905723585034,655.4528204116373,650.2320272844134,645.2243882035297,640.4131785045752,635.7835678362745,631.3223444597589,627.017687949173,622.8589804418878,618.8366488494861 -Offshore Wind - Class 9/Moderate,1027.2195078761304,1013.2839532351304,947.3635137856667,921.6556257427873,900.6507517849352,882.891383900928,867.507519695203,853.9379897842036,841.7996316523236,830.8191510723308,820.7947576944715,811.573209702602,803.0353898104642,795.0868696515921,787.6515256047394,780.6670934707171,774.08199569374,767.8530275563251,761.94363756186,756.3226278097328,750.9631569818671,745.8419651358589,740.9387636040078,736.2357495189805,731.7172156121383,727.3692336930086,723.1793957200006,719.1366003281018,715.2308755611284,711.4532306813428 -Offshore Wind - Class 9/Conservative,1160.1206196107025,1161.3478622255327,1097.9978977603582,1077.9988482658594,1061.658435035176,1047.8428125028672,1035.875175910014,1025.3189723099938,1015.8761264155152,1007.3340332561557,999.5357131848317,992.3619541270014,985.720090652523,979.536663690333,973.7524540596697,968.3190243004341,963.1962504596496,958.3505221029665,953.7534045651709,949.3806279273409,945.2113114058114,941.2273602921177,937.4129913344876,933.7543550706721,930.239232276657,926.8567877344674,923.5973688021788,920.452339346478,917.4139418399886,914.475182078881 -Offshore Wind - Class 10/Advanced,958.66611562317,939.117756600823,873.3162428840246,845.8397209542328,823.3897678903019,804.4086030310856,787.9663701448794,773.463292896579,760.4898482150876,748.7539399618466,738.0398951511567,728.1839293400944,719.0587302919404,710.5633732213647,702.6164974057342,695.1515550356137,688.1134201574337,681.4559156847914,675.1399754759423,669.1322552982175,663.4040672227012,657.9305510852101,652.6900224120112,647.6634535461504,642.8340566009491,638.1869451637108,633.708857552795,629.3879286589905,625.2135004822195,621.1759637460524 -Offshore Wind - Class 10/Moderate,1031.102584131045,1017.1143505631841,950.9447198832413,925.1396513557061,904.0553751603792,886.2288736411518,870.7868556354376,857.1660304375168,844.9817871079024,833.9597983175604,823.8975109125755,814.6411037949141,806.0710093933482,798.0924423850403,790.6289913876341,783.6181568319621,777.0081661897133,770.7556514217275,764.8239228600988,759.181664670486,753.8019340697567,748.6613831887014,743.7396466647718,739.0188543325635,734.4832395471105,730.1188214668512,725.9131451455444,721.8550672530025,717.9345781372365,714.1426530738877 -Offshore Wind - Class 10/Conservative,1164.5060861992033,1165.7379680139516,1102.148529180467,1082.073879647595,1065.6716966879246,1051.8038485939023,1039.7909721617305,1029.1948641953827,1019.7163226288586,1011.1419388063449,1003.3141396691884,996.1132624995598,989.446291575166,983.2394901363166,977.4334151429942,971.9794460327055,966.8373071766464,961.9732610869223,957.3587656101223,952.9694590826239,948.7843817876086,944.7853706153278,940.9565826504521,937.2841160772505,933.7557054808235,930.3604746841042,927.0887345564297,923.9318163183344,920.8819331175803,917.9320643109767 -Offshore Wind - Class 11/Advanced,1137.879443123813,1114.6767080778652,1036.5742399040491,1003.9612488293335,977.3144948925511,954.784985454527,935.2690366842853,918.0547498810531,902.6560456095697,888.7262231926488,876.0092916727873,864.3108486948078,853.479782234763,843.3963005980714,833.9638334645213,825.1033925574778,816.7495466612893,808.8474863313481,801.3508423898056,794.220037223265,787.4210199728848,780.9242831080285,774.7040884530231,768.73785131509,763.0056454750437,757.4898016497912,752.174579014999,747.0458943944274,742.0910973783076,737.2987823292301 -Offshore Wind - Class 11/Moderate,1223.857206501856,1207.2540084091218,1128.7146073780773,1098.0855316995273,1073.0597546695217,1051.9007616781416,1033.572008254299,1017.4049019609656,1002.9429325757491,989.8604899375019,977.9171555457432,966.9303529408288,956.758162554363,947.2880798671932,938.4294091305208,930.107967087213,922.2623028371873,914.8409411072024,907.8003334519708,901.1033098458072,894.7178908137236,888.616363828927,882.7745564219648,877.1712577734206,871.7877538170504,866.6074501286315,861.6155634305846,856.7988672552777,852.1454807434147,847.6446920859937 -Offshore Wind - Class 11/Conservative,1382.1991987453273,1383.6613689112653,1308.1845015544106,1284.357091094074,1264.8886791954928,1248.4283714727208,1234.1698043634938,1221.592856836575,1210.342393903157,1200.1651122301216,1190.8739820045762,1182.32697072479,1174.4136742818043,1167.0465715442394,1160.1551071725773,1153.6815714619763,1147.5781596456584,1141.8048273397535,1136.3276967122406,1131.1178519228865,1126.150415039205,1121.4038275343335,1116.8592848136598,1112.5002862519036,1108.3122735338736,1104.2823372867408,1100.3989770908877,1096.651903622649,1093.031874353323,1089.5305561986029 -Offshore Wind - Class 12/Advanced,1294.9591163839605,1268.5533372354198,1179.6691379602191,1142.5540548466593,1112.2288238733795,1086.5892064158968,1064.3791595364783,1044.7885097865396,1027.264076422918,1011.4112981365996,996.9388454496384,983.6254795448602,971.2992279921558,959.8237623360781,949.0891811127369,939.0055920321064,929.4985313627986,920.5056234371741,911.9740979991768,903.858913905316,896.1213197128584,888.7277344954322,881.6488670258971,874.8590148856168,868.335501121119,862.0582172759588,856.0092495684144,850.1725706964992,844.5337839123371,839.0799090762207 -Offshore Wind - Class 12/Moderate,1392.8057636412875,1373.9105609366059,1284.5291119833882,1249.671815794378,1221.19133105987,1197.1114243234667,1176.252460325489,1157.8535501363517,1141.395164136479,1126.5067429936735,1112.914679401971,1100.4111929569688,1088.8347726655675,1078.057383212961,1067.97580866759,1058.5056250725168,1049.5768984784527,1041.1310476580497,1033.11851247858,1025.4969917420492,1018.2300913357743,1011.2862731302763,1004.6380277440716,998.2612162895698,992.1345412990697,986.2391175549345,980.5581210076683,975.0764993290641,969.7807315550616,964.6586271545774 -Offshore Wind - Class 12/Conservative,1573.0062300449765,1574.6702469120783,1488.774102069582,1461.6574135821547,1439.5014658480306,1420.768878953261,1404.5419740941873,1390.2288296264796,1377.4252856067603,1365.8430711971878,1355.2693378726362,1345.5424461166776,1336.5367509778666,1328.1526493852089,1320.309846118793,1312.9426648815027,1305.996701651085,1299.4263840777915,1293.1931576313657,1287.2641147563154,1281.6109432217934,1276.2091084331505,1271.0372098972416,1266.0764691439383,1261.3103181412832,1256.7240654295335,1252.304623002472,1248.040281136751,1243.9205214098145,1239.9358603886362 -Offshore Wind - Class 13/Advanced,1417.4079251046205,1388.5052669742101,1291.2163511503281,1250.5917381563854,1217.3990124800869,1189.3349627961345,1165.0247771960362,1143.5816738098451,1124.4001642020933,1107.0483781158275,1091.2074385257947,1076.6351867037108,1063.1433888418424,1050.5828255318515,1038.8332032417438,1027.7961296418493,1017.3900998555532,1007.546840093724,998.2085902478009,989.3260501716006,980.8568041615353,972.7640959443214,965.0158645715023,957.5839772538579,950.4436127494187,943.5727611853116,936.9518148875499,930.5632310437256,924.3912515775595,918.4216689726459 -Offshore Wind - Class 13/Moderate,1524.506760513977,1503.824864289438,1405.991679827682,1367.838345686921,1336.664801856257,1310.3079460975473,1287.4765991413867,1267.3379238848322,1249.3232650006255,1233.027023788752,1218.1497211699618,1204.4639294300093,1191.7928654112523,1179.9963870292008,1168.9615184550914,1158.5958527672549,1148.822843198537,1139.5783691949723,1130.8081843143304,1122.4659874398274,1114.5119431024568,1106.91153098872,1099.6346404836665,1092.6548501735695,1085.9488487437138,1079.4959652271123,1073.2777847249567,1067.2778315902394,1061.4813063429056,1055.8748657390256 -Offshore Wind - Class 13/Conservative,1721.746631608414,1723.567994665438,1629.5496778743543,1599.8688882043302,1575.6179172592058,1555.1140134784441,1537.3527241402944,1521.6861566440575,1507.6719344702703,1494.9945284528276,1483.4209635251461,1472.7743158533426,1462.917059744384,1453.740173855122,1445.155770406235,1437.091962878028,1429.4892029099979,1422.2976089198764,1415.4749807362107,1408.985299129236,1402.797574718768,1396.8849529667325,1391.2240097910865,1385.7941910661866,1380.577362119283,1375.5574422948496,1370.7201060103246,1366.0525362937556,1361.5432201210624,1357.1817773242856 -Offshore Wind - Class 14/Advanced,1136.0231348386274,1112.85825215882,1034.883198413343,1002.3234113629223,975.7201282792299,953.2273729237967,933.7432619880586,916.5570581451168,901.1834749376379,887.276377287317,874.5801918539456,862.9008334255244,852.0874364985123,842.0204048035248,832.6033255627743,823.7573393591404,815.4171217198326,807.5279526150113,800.0435385123536,792.9243663643991,786.1364408620325,779.6503026124705,773.4402554286611,767.4837514619329,761.7608970002401,756.2540515857194,750.9475000732278,745.8271822614694,740.8804683782405,736.0959713930049 -Offshore Wind - Class 14/Moderate,1221.8606362271728,1205.284524179772,1126.8732503784868,1096.2941422138886,1071.3091916154742,1050.1847168801655,1031.885864529801,1015.7451328524614,1001.3067563652027,988.2456560992136,976.3218057667883,965.3529267589882,955.1973310314795,945.74269760219,936.8984786811151,928.5906120318467,920.7577470037755,913.3484922991439,906.3193705165168,899.6332722684668,893.2582702505275,887.1666971454347,881.3344199181023,875.7402623519184,870.3655409103022,865.1936882407629,860.2099451827935,855.4011068460928,850.7553117535041,846.2618655710044 -Offshore Wind - Class 14/Conservative,1379.9443132740116,1381.4040980918273,1306.0503618232976,1282.2618228090698,1262.82517119452,1246.3917164092777,1232.156410372583,1219.5999805657425,1208.3678713583556,1198.2071926500755,1188.9312197438055,1180.3981518461133,1172.4977649585635,1165.1426807295782,1158.262458921869,1151.799483976775,1145.706029115028,1139.9421152801724,1134.4739199076414,1129.272574329786,1124.3132411993615,1119.5743971595512,1115.0372682930915,1110.6853808934136,1106.5042003953993,1102.4808384862506,1098.6038135078493,1094.8628529222767,1091.248729278864,1087.7531230876907 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,1084.6748,1011.5737,968.1176,937.6309,846.6146,760.3665,677.2534,663.9593,652.3908,636.8558,623.7108,612.3499,602.3685,593.4836,587.5348,582.003,576.8368,571.9935,567.4373,563.1382,559.0702,555.2112,551.5421,548.0461,544.7085,541.5166,538.4588,535.525,532.7062 +Offshore Wind - Class 1/Moderate,1234.5893,1201.4402,1177.7435,1159.41,1144.5186,1132.0167,1050.7188,970.758,891.8496,808.6611,727.3459,717.986,709.7201,702.3283,697.3608,692.7283,688.3901,684.3126,680.4676,676.831,673.3825,670.1043,666.9811,663.9995,661.1479,658.4158,655.7941,653.2745,650.8499 +Offshore Wind - Class 1/Conservative,1499.1441,1494.0767,1489.4483,1485.1908,1481.2505,1477.5845,1474.1581,1470.9427,1365.0321,1253.6184,1143.4223,1034.1461,925.5892,817.6094,814.1717,810.9567,807.9381,805.0939,802.4055,799.8571,797.4354,795.1286,792.9266,790.8206,788.8027,786.8661,785.0047,783.213,781.486 +Offshore Wind - Class 2/Advanced,998.0205,930.7594,890.775,862.7239,778.9788,699.621,623.1478,610.9158,600.2715,585.9776,573.8828,563.4295,554.2455,546.0704,540.5969,535.507,530.7535,526.2971,522.105,518.1492,514.4063,510.8556,507.4796,504.2628,501.1919,498.255,495.4415,492.7421,490.1484 +Offshore Wind - Class 2/Moderate,1135.9583,1105.4575,1083.654,1066.7851,1053.0833,1041.5803,966.7772,893.2044,820.6001,744.0574,669.2385,660.6263,653.0208,646.2195,641.6489,637.3864,633.3948,629.6431,626.1052,622.7592,619.5862,616.5698,613.6962,610.9528,608.329,605.8152,603.4029,601.0846,598.8537 +Offshore Wind - Class 2/Conservative,1379.3779,1374.7154,1370.4568,1366.5394,1362.9138,1359.5407,1356.3881,1353.4296,1255.9801,1153.4673,1052.0746,951.5285,851.6441,752.2909,749.1278,746.1696,743.3922,740.7752,738.3015,735.9568,733.7285,731.606,729.58,727.6422,725.7855,724.0036,722.2909,720.6423,719.0534 +Offshore Wind - Class 3/Advanced,1099.023,1024.9548,980.924,950.0339,857.8136,770.4247,686.2122,672.7422,661.0207,645.2802,631.9613,620.4501,610.3367,601.3343,595.3068,589.7018,584.4672,579.5598,574.9434,570.5874,566.4656,562.5556,558.8379,555.2957,551.914,548.6798,545.5816,542.609,539.7528 +Offshore Wind - Class 3/Moderate,1250.9205,1217.3329,1193.3228,1174.7467,1159.6583,1146.9911,1064.6178,983.5992,903.6471,819.3581,736.9673,727.4835,719.1083,711.6187,706.5856,701.8917,697.4961,693.3647,689.4688,685.7842,682.29,678.9685,675.8039,672.783,669.8936,667.1254,664.469,661.9161,659.4594 +Offshore Wind - Class 3/Conservative,1518.9749,1513.8404,1509.1509,1504.837,1500.8445,1497.1301,1493.6584,1490.4005,1383.0888,1270.2014,1158.5475,1047.8259,937.8329,828.4248,824.9416,821.6841,818.6256,815.7437,813.0197,810.4377,807.9839,805.6466,803.4155,801.2816,799.2371,797.2748,795.3888,793.5734,791.8236 +Offshore Wind - Class 4/Advanced,1214.6721,1132.8098,1084.1456,1050.0051,948.0805,851.4957,758.4216,743.5341,730.5792,713.1824,698.462,685.7394,674.5618,664.6121,657.9503,651.7555,645.9701,640.5463,635.4442,630.6297,626.0742,621.7528,617.6439,613.7289,609.9913,606.4168,602.9925,599.7071,596.5505 +Offshore Wind - Class 4/Moderate,1382.5536,1345.4316,1318.895,1298.3641,1281.688,1267.6878,1176.6465,1087.1024,998.737,905.5783,814.5176,804.0359,794.7794,786.5016,780.9389,775.7511,770.8929,766.3268,762.0209,757.9486,754.0867,750.4156,746.9181,743.5792,740.3858,737.3263,734.3903,731.5689,728.8536 +Offshore Wind - Class 4/Conservative,1678.8151,1673.1403,1667.9573,1663.1895,1658.7769,1654.6716,1650.8346,1647.2338,1528.6298,1403.8634,1280.4603,1158.0875,1036.5201,915.5991,911.7494,908.1491,904.7687,901.5836,898.573,895.7192,893.0073,890.424,887.9581,885.5997,883.34,881.1713,879.0867,877.0803,875.1464 +Offshore Wind - Class 5/Advanced,1403.7543,1309.149,1252.9094,1213.4544,1095.6637,984.044,876.4815,859.2766,844.3051,824.2001,807.1882,792.4853,779.5676,768.0691,760.3703,753.2113,746.5253,740.2572,734.3608,728.7969,723.5322,718.5381,713.7896,709.2651,704.9458,700.8149,696.8576,693.0607,689.4127 +Offshore Wind - Class 5/Moderate,1597.7692,1554.8686,1524.2011,1500.4743,1481.2023,1465.0228,1359.8095,1256.3265,1154.2056,1046.5454,941.3097,929.1963,918.499,908.9326,902.5039,896.5086,890.8942,885.6173,880.6411,875.9348,871.4718,867.2293,863.1873,859.3287,855.6382,852.1024,848.7094,845.4487,842.3108 +Offshore Wind - Class 5/Conservative,1940.1483,1933.5902,1927.6003,1922.0903,1916.9909,1912.2465,1907.8122,1903.6509,1766.5844,1622.3962,1479.7835,1338.3616,1197.8703,1058.1261,1053.6771,1049.5164,1045.6098,1041.9289,1038.4496,1035.1516,1032.0175,1029.0321,1026.1824,1023.4568,1020.8453,1018.339,1015.93,1013.6112,1011.3763 +Offshore Wind - Class 6/Advanced,1342.4978,1252.0208,1198.2354,1160.5021,1047.8515,941.1026,838.2339,821.7798,807.4616,788.234,771.9645,757.9031,745.5491,734.5524,727.1896,720.3429,713.9487,707.9541,702.315,696.9939,691.959,687.1828,682.6415,678.3145,674.1836,670.233,666.4483,662.8172,659.3283 +Offshore Wind - Class 6/Moderate,1528.0463,1487.0178,1457.6886,1434.9972,1416.5662,1401.0927,1300.4706,1201.5034,1103.8389,1000.8767,900.2332,888.6484,878.4178,869.269,863.1208,857.3871,852.0177,846.971,842.2121,837.7111,833.4429,829.3855,825.5199,821.8296,818.3002,814.9187,811.6738,808.5554,805.5544 +Offshore Wind - Class 6/Conservative,1855.4848,1849.2129,1843.4844,1838.2149,1833.3379,1828.8006,1824.5598,1820.5801,1689.4949,1551.5987,1415.2093,1279.9587,1145.5981,1011.952,1007.6971,1003.718,999.9819,996.4616,993.1341,989.9801,986.9827,984.1276,981.4022,978.7956,976.2981,973.9012,971.5973,969.3797,967.2423 +Offshore Wind - Class 7/Advanced,1477.7456,1378.1536,1318.9497,1277.415,1153.4156,1035.9125,922.6804,904.5687,888.808,867.6433,849.7348,834.2568,820.6583,808.5537,800.4491,792.9127,785.8743,779.2758,773.0686,767.2115,761.6693,756.4119,751.4131,746.6502,742.1032,737.7545,733.5886,729.5917,725.7513 +Offshore Wind - Class 7/Moderate,1681.9869,1636.825,1604.5411,1579.5637,1559.2758,1542.2435,1431.4844,1322.5469,1215.0433,1101.7083,990.9257,978.1739,966.9126,956.8421,950.0745,943.7631,937.8528,932.2977,927.0593,922.105,917.4067,912.9405,908.6855,904.6235,900.7385,897.0163,893.4445,890.012,886.7086 +Offshore Wind - Class 7/Conservative,2042.4126,2035.5089,2029.2032,2023.4028,2018.0346,2013.0401,2008.3721,2003.9915,1859.7003,1707.912,1557.7822,1408.906,1261.0095,1113.8995,1109.216,1104.8359,1100.7234,1096.8485,1093.1858,1089.714,1086.4147,1083.2719,1080.272,1077.4027,1074.6536,1072.0152,1069.4793,1067.0382,1064.6855 +Offshore Wind - Class 8/Advanced,2629.2509,1859.8111,1674.5318,1571.7192,1428.0187,1302.1668,1187.1677,1153.2407,1124.5467,1004.1544,935.4809,888.3635,852.9265,824.7539,762.7834,721.6596,691.2946,667.4355,647.9065,631.4522,617.2857,604.8828,593.8779,584.0061,575.0699,566.9182,559.433,552.5207,546.1053 +Offshore Wind - Class 8/Moderate,2792.9772,2312.8398,2161.6998,2073.1555,2011.3337,1964.2255,1849.3324,1740.7809,1636.8295,1443.2664,1298.0283,1250.4387,1214.1845,1185.0636,1120.014,1076.0377,1043.1197,1016.9727,995.3777,977.0423,961.1498,947.1527,934.6665,923.4112,913.1771,903.803,895.1623,887.1544,879.6973 +Offshore Wind - Class 8/Conservative,3081.9058,2895.8458,2806.079,2747.3314,2703.9236,2669.6386,2641.3863,2617.4105,2484.258,2275.2717,2104.9462,1951.463,1807.385,1669.293,1610.9553,1570.8047,1540.3519,1515.9089,1495.5456,1478.1272,1462.9317,1449.4712,1437.4014,1426.4703,1416.4881,1407.3084,1398.8157,1390.9177,1383.5394 +Offshore Wind - Class 9/Advanced,3043.2276,2152.6392,1938.1875,1819.187,1652.8608,1507.1935,1374.0877,1334.819,1301.6071,1162.259,1082.7728,1028.2367,987.2201,954.6117,882.884,835.2853,800.1393,772.5235,749.9197,730.8746,714.4776,700.1219,687.3842,675.9581,665.6149,656.1797,647.516,639.5153,632.0898 +Offshore Wind - Class 9/Moderate,3232.7327,2676.9975,2502.0603,2399.5747,2328.0191,2273.4936,2140.5106,2014.8676,1894.549,1670.5093,1502.4034,1447.3209,1405.3584,1371.6524,1296.3607,1245.4604,1207.3594,1177.0955,1152.1004,1130.878,1112.4833,1096.2823,1081.8301,1068.8027,1056.9573,1046.1071,1036.1061,1026.8372,1018.2061 +Offshore Wind - Class 9/Conservative,3567.1533,3351.798,3247.8973,3179.9,3129.6575,3089.9744,3057.2737,3029.5229,2875.4056,2633.5143,2436.371,2258.7217,2091.9585,1932.1239,1864.6009,1818.1286,1782.881,1754.5895,1731.0199,1710.859,1693.2709,1677.691,1663.7209,1651.0687,1639.5148,1628.8897,1619.0599,1609.9183,1601.3782 +Offshore Wind - Class 10/Advanced,3361.0493,2377.4516,2140.6035,2009.1751,1825.4785,1664.5983,1517.5916,1474.2217,1437.5413,1283.6403,1195.8529,1135.6213,1090.3211,1054.3073,975.0886,922.5189,883.7024,853.2025,828.238,807.204,789.0945,773.2396,759.1716,746.5522,735.1288,724.7083,715.1398,706.3035,698.1025 +Offshore Wind - Class 10/Moderate,3570.3454,2956.5716,2763.3648,2650.176,2571.1474,2510.9276,2364.0563,2225.2918,2092.4076,1844.9701,1659.308,1598.4728,1552.128,1514.9019,1431.7471,1375.5309,1333.4508,1300.0263,1272.4208,1248.9821,1228.6663,1210.7734,1194.8118,1180.4239,1167.3413,1155.3581,1144.3125,1134.0757,1124.5431 +Offshore Wind - Class 10/Conservative,3939.6915,3701.8454,3587.0938,3511.9951,3456.5055,3412.678,3376.5623,3345.9133,3175.7006,2908.5472,2690.8151,2494.6129,2310.4337,2133.9067,2059.3319,2008.0062,1969.0775,1937.8313,1911.8002,1889.5338,1870.1088,1852.9019,1837.4727,1823.4992,1810.7387,1799.004,1788.1475,1778.0513,1768.6193 +Offshore Wind - Class 11/Advanced,3666.9813,2593.8539,2335.4472,2192.0558,1991.6386,1816.1147,1655.7269,1608.4095,1568.3903,1400.4808,1304.7028,1238.9887,1189.5652,1150.2733,1063.8439,1006.4891,964.1394,930.8634,903.6266,880.678,860.9201,843.622,828.2735,814.5055,802.0423,790.6732,780.2338,770.5932,761.6458 +Offshore Wind - Class 11/Moderate,3895.3281,3225.6869,3014.8939,2891.4024,2805.1804,2739.4791,2579.2393,2427.844,2282.8643,2012.9044,1810.3428,1743.9703,1693.407,1652.7924,1562.0686,1500.7355,1454.8252,1418.3583,1388.2401,1362.6679,1340.5029,1320.9813,1303.5669,1287.8694,1273.596,1260.522,1248.471,1237.3024,1226.9022 +Offshore Wind - Class 11/Conservative,4298.2931,4038.7976,3913.601,3831.6666,3771.1262,3723.3094,3683.9063,3650.4676,3464.7616,3173.2912,2935.7405,2721.6795,2520.7358,2328.1408,2246.7779,2190.7804,2148.3083,2114.218,2085.8175,2061.5244,2040.3313,2021.5581,2004.7246,1989.4792,1975.5572,1962.7543,1950.9097,1939.8945,1929.6039 +Offshore Wind - Class 12/Advanced,4034.2613,2853.6509,2569.3625,2411.6092,2191.1186,1998.0143,1821.5624,1769.5057,1725.4782,1540.7511,1435.3801,1363.0842,1308.7105,1265.4831,1170.3971,1107.2977,1060.7064,1024.0975,994.1326,968.8855,947.1487,928.1181,911.2323,896.0853,882.3738,869.866,858.381,847.7748,837.9312 +Offshore Wind - Class 12/Moderate,4285.4791,3548.7675,3316.8617,3181.0014,3086.1436,3013.8618,2837.5725,2671.0137,2511.513,2214.5143,1991.6644,1918.644,1863.0164,1818.334,1718.5234,1651.0473,1600.5386,1560.4192,1527.2844,1499.1509,1474.7659,1453.2891,1434.1305,1416.8607,1401.1577,1386.7742,1373.5162,1361.229,1349.7871 +Offshore Wind - Class 12/Conservative,4728.8045,4443.3183,4305.5822,4215.4413,4148.8373,4096.2312,4052.8816,4016.0936,3811.7876,3491.1239,3229.7805,2994.2794,2773.2094,2561.3243,2471.8123,2410.2062,2363.4801,2325.9754,2294.7303,2268.004,2244.6882,2224.0348,2205.5152,2188.7428,2173.4264,2159.3412,2146.3102,2134.1918,2122.8705 +Offshore Wind - Class 13/Advanced,4717.016,3336.6002,3004.1991,2819.7478,2561.9415,2336.1564,2129.8419,2068.9752,2017.4966,1801.5064,1678.3025,1593.7713,1530.1954,1479.6523,1368.474,1294.6958,1240.2193,1197.4148,1162.3787,1132.8588,1107.4433,1085.1919,1065.4485,1047.7379,1031.7059,1017.0814,1003.6526,991.2515,979.7419 +Offshore Wind - Class 13/Moderate,5010.7496,4149.3577,3878.2044,3719.3512,3608.4397,3523.925,3317.8007,3123.0536,2936.5592,2589.2967,2328.7318,2243.3536,2178.3116,2126.0672,2009.3647,1930.469,1871.4123,1824.5032,1785.7606,1752.8658,1724.3539,1699.2424,1676.8414,1656.6489,1638.2883,1621.4706,1605.9689,1591.6022,1578.2238 +Offshore Wind - Class 13/Conservative,5529.103,5195.3015,5034.255,4928.8587,4850.9827,4789.4737,4738.7876,4695.7736,4456.8911,4081.9585,3776.3856,3501.0285,3242.5448,2994.8005,2890.1395,2818.1072,2763.4733,2719.6213,2683.0883,2651.8389,2624.5772,2600.4284,2578.7746,2559.1636,2541.2551,2524.7861,2509.5498,2495.3804,2482.1432 +Offshore Wind - Class 14/Advanced,5572.8719,3941.9932,3549.2813,3331.3631,3026.7804,2760.0289,2516.2807,2444.3703,2383.5514,2128.3719,1982.8138,1882.9454,1807.8342,1748.1206,1616.7701,1529.6055,1465.2448,1414.6738,1373.2808,1338.4048,1308.3779,1282.0892,1258.7635,1237.8396,1218.8987,1201.6207,1185.7555,1171.1042,1157.5064 +Offshore Wind - Class 14/Moderate,5919.9005,4902.2175,4581.8662,4394.1907,4263.1553,4163.3063,3919.7827,3689.7007,3469.3688,3059.0989,2751.2572,2650.3879,2573.5447,2511.821,2373.944,2280.7335,2210.9615,2155.5412,2109.7691,2070.906,2037.2209,2007.5531,1981.0877,1957.2314,1935.5395,1915.6704,1897.356,1880.3826,1864.5769 +Offshore Wind - Class 14/Conservative,6532.304,6137.9375,5947.6707,5823.1513,5731.1455,5658.4762,5598.5936,5547.7752,5265.5498,4822.5894,4461.5733,4136.2554,3830.8724,3538.1773,3414.5267,3329.4249,3264.8782,3213.0697,3169.9081,3132.9888,3100.7808,3072.2503,3046.6677,3023.4985,3002.3407,2982.8835,2964.8827,2948.1425,2932.5035 diff --git a/tests/data/Offshore_Wind/R&D/30/df_lcoe.csv b/tests/data/Offshore_Wind/R&D/30/df_lcoe.csv index b1873c4..4d1b059 100644 --- a/tests/data/Offshore_Wind/R&D/30/df_lcoe.csv +++ b/tests/data/Offshore_Wind/R&D/30/df_lcoe.csv @@ -1,43 +1,43 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,72.74206004464291,73.10526913290482,67.33229837244424,61.27772943812561,58.78021350233496,56.61747782124707,54.70790046351377,52.99694346287672,51.446272611893626,50.02787034745651,48.97342679986026,47.99883085092233,47.092766673752116,46.246171491369545,45.45167411831403,44.703198328677175,43.99567613243737,43.32483629454789,42.68704556432563,42.07918758813034,41.49856925357085,40.942847328310386,40.409970333983864,39.89813200924139,39.405733695199494,38.931353666225874,38.47372192198675,38.031699313977285,37.60426014198832,37.19047755067562 -Offshore Wind - Class 1/Moderate,78.80612692061666,80.08316233951322,74.40743511704376,68.23053633962215,65.9166982684113,63.9078288489277,62.12925469177586,60.531161236057244,59.078582101900565,57.745991961878,56.73532261414654,55.79984217806296,54.92890738500719,54.113993537414956,53.348166518499944,52.62570985335941,51.941855135772684,51.292583206261845,50.67447488769236,50.08459714708433,49.520415044447766,48.979722758969665,48.46058893637663,47.96131293027273,47.48038943086078,47.01647962272928,46.568387476788544,46.13504011726205,45.715471451105785,45.30880843023322 -Offshore Wind - Class 1/Conservative,91.34905936352234,95.11964508989648,90.09067923979936,83.98004531434614,82.37642122587195,80.98426342110277,79.75092169576054,78.64143524991879,77.63135826775968,76.7029050066395,75.92347685849107,75.19997511855277,74.52448970634002,73.89068554261947,73.29340955681869,72.72841330864114,72.19215260254019,71.68163975704,71.19433273092132,70.72805058229874,70.28090808746411,69.8512645295202,69.43768312145423,69.0388985172184,68.65379054903374,68.28136281101703,67.92072505355198,67.5710786022677,67.23170419850683,66.90195179402845 -Offshore Wind - Class 2/Advanced,75.75734313612192,76.07004177324403,70.05760446958759,63.77999046658043,61.16819212064037,58.90588902829994,56.90798420954708,55.11759797607119,53.49473758648297,52.01016480378553,50.91093937336471,49.894848108383286,48.95011758136687,48.06731763402032,47.23877759764758,46.458173853952125,45.72023165885625,45.02050519721712,44.35521244558389,43.72110922086606,43.11539175632681,42.53562038422982,41.97965906415511,41.445626965559796,40.931859331331495,40.43687556616405,39.95935300623471,39.4981051982077,39.05206378830008,38.620263324646245 -Offshore Wind - Class 2/Moderate,82.07367862487347,83.3359343599191,77.4275830209176,71.0280254034972,68.60873197929168,66.50761073160378,64.64684932714736,62.974523662635264,61.45417682447124,60.05918883843542,59.00513085478831,58.02937095006413,57.12083300639825,56.270644864820724,55.47158919702359,54.71771560122605,54.004060188830316,53.32643875208936,52.68129147538104,52.06556449504138,51.476618283312355,50.91215587808744,50.37016601153826,49.8488775727698,49.34672279709302,48.86230724875445,48.39438514595556,47.94183892631053,47.50366220727033,47.07894548641719 -Offshore Wind - Class 2/Conservative,95.14041526824579,98.99708149415385,93.77029427202966,87.45389423534635,85.7794100105524,84.32519974127086,83.03645813548171,81.87678627125041,80.82072855156343,79.84976191334658,79.03618968917814,78.2808741826189,77.57557998272868,76.91371098897547,76.28990146514221,75.6997273773568,75.13949784178389,74.60610136297046,74.09689042675689,73.6095934978921,73.14224695843632,72.69314179436611,72.26078135127284,71.84384750903538,71.44117333777953,71.05172079889923,70.6745624132458,70.30886607819133,69.95388240575468,69.60893409538727 -Offshore Wind - Class 3/Advanced,77.63281445350927,78.04014917267706,71.85767996656719,65.36567205956565,62.69288413091135,60.378199074991905,58.334325091051234,56.502939636151126,54.84304944337978,53.32469340231024,52.19932676021381,51.159136843006486,50.19205290847719,49.28840795050813,48.440339573776484,47.64136678707642,46.8860840903549,46.1699358539295,45.48904694125599,44.84009353838687,44.220203250209046,43.62687684796052,43.05792626958552,42.51142498288804,41.98566786639674,41.47913849871634,40.99048227315932,40.51848413565234,40.06205002368139,39.62019129176706 -Offshore Wind - Class 3/Moderate,84.11229950692575,85.49993821865552,79.42107003628817,72.79621076896963,70.31982678024052,68.16958729160035,66.26564263974504,64.55473031003434,62.999465793522035,61.57255924678009,60.49334988226161,59.494376200776976,58.5642805559811,57.69396646565769,56.87603497129432,56.104386550924005,55.37393338843735,54.680387172942545,54.02009979909829,53.389941881264456,52.78720879104813,52.20954705572607,51.6548960406638,51.121441257635205,50.60757662370429,50.111873687337734,49.63305633304965,49.16997983432263,48.72161338760548,48.28702545550298 -Offshore Wind - Class 3/Conservative,97.51622380701455,101.57861470371947,96.19203898721082,89.63472716620029,87.91930060484665,86.42989495075469,85.11022260534577,83.9229135063387,82.84184044887118,81.84799622344853,81.01484176203319,80.24141061917166,79.51925483403366,78.84160891196512,78.20296992600895,77.59880117322244,77.02531810412141,76.47933051340155,75.95812410897855,75.45937021352127,74.98105593390078,74.52142946705708,74.07895676519638,73.65228683991998,73.24022371640818,72.84170356363089,72.45577589441315,72.08158799566127,71.71837194456853,71.36543371174845 -Offshore Wind - Class 4/Advanced,80.2144224474808,80.7048555069583,74.28652824161209,67.52469674969117,64.76177492580081,62.36936375096975,60.25705964829103,58.36448753039278,56.64922599570874,55.08027858405144,53.91853532064977,52.84475966482042,51.84647759448269,50.91370066464905,50.03830612714766,49.21359915960101,48.433996486189415,47.69479307793372,46.99198703777993,46.32214607289762,45.682304233908525,45.069881042114254,44.48261742041715,43.918524404536655,43.37584169228653,42.853003849929465,42.348612538723614,41.861413519027955,41.39027747865216,40.93418394692801 -Offshore Wind - Class 4/Moderate,86.92123744947644,88.43205636253495,82.117884939008,75.21220967933364,72.65161118782653,70.4285461121919,68.4602955078805,66.69170724439951,65.08408390687829,63.60918509492079,62.49463331376715,61.46297900145357,60.50248036441792,59.60373469008625,58.75909495197262,57.96225785988912,57.20796616674905,56.491789158096296,55.809957890108144,55.15923955531259,54.53684032363168,53.94032924554585,53.367577963620874,52.81671244738727,52.2860739837764,51.77418737148262,51.27973477945929,50.801534100619016,50.33852090395259,49.889733290319576 -Offshore Wind - Class 4/Conservative,100.79627169497766,105.0891968852472,99.4860064419403,92.63668318210362,90.86206445374722,89.32149888224534,87.95663756522971,86.72875912773004,85.61080124383363,84.58308215205616,83.72189579803211,82.92246751095037,82.17605576540402,81.47566104964913,80.81559085998859,80.19115276070049,79.5984327009142,79.03413162109825,78.49544284992314,77.9799586375006,77.48559788367793,77.0105495383004,76.55322776121747,76.11223602469498,75.68633809874946,75.27443439322717,74.87554251144653,74.4887811461871,74.11335665125767,73.74855177213963 -Offshore Wind - Class 5/Advanced,84.95095892920413,85.36237986293935,78.55948554797267,71.47768107762633,68.54463685441087,66.00490793512557,63.762504978451894,61.75333684280086,59.932378033344726,58.266732700402024,57.03680331421795,55.89998401340083,54.843068617862045,53.855483382301024,52.92863024135028,52.05542306717177,51.22995256489596,50.44723919350012,49.703047727148686,48.99374586841556,48.31619491878829,47.66766415919168,47.04576302492568,46.448386813342786,45.8736728080603,45.31996450995558,44.78578224154299,44.26979880892232,43.77081921190772,43.28776362041806 -Offshore Wind - Class 5/Moderate,92.06551108079572,93.54928948816821,86.85672878189521,79.63224949200777,76.91354455445719,74.55312301976933,72.46315526870941,70.58509618233812,68.87787501019093,67.31152318961179,66.13087121845368,65.03800159122989,64.0204775760779,63.068340902962426,62.1734933685679,61.32926023779641,60.53007478004125,59.771245682390315,59.04878249077879,58.35926251771319,57.699727924212134,57.06760511832307,56.46064090208316,55.87685135581924,55.31448052692079,54.77196674927645,54.24791496200476,53.741073789117166,53.25031643011927,52.774624625627396 -Offshore Wind - Class 5/Conservative,106.78595556541333,111.20147696654239,105.26394830890835,98.1229023990431,96.23909374045334,94.60367032773168,93.15467321131771,91.85099773523957,90.66392274101173,89.57256402582372,88.65922702880457,87.81134746425003,87.01965705903748,86.27673529375876,85.57654781036496,84.91412076166854,84.28530564629999,83.68660599883522,83.1150473597019,82.56807815594387,82.04349306544741,81.5393730041746,81.05403758565437,80.586007063917,80.1339715752365,79.69676605989528,79.27334964939313,78.86278859727699,78.46424204651662,78.0769500857319 -Offshore Wind - Class 6/Advanced,97.87633220335832,98.30876629874969,90.33774169048067,82.0144219709223,78.54766312204207,75.54229865395699,72.88638506412177,70.50509221825273,68.3457883041884,66.36997428291754,64.94775246187437,63.632513480489315,62.40912628681059,61.26547320420555,60.19169840750111,59.17967722853809,58.22263264338792,57.31485247832671,56.451477148169616,55.62833780383294,54.84183116566085,54.08882149176332,53.36656291258488,52.672637255173036,52.004903791175245,51.361458265306496,50.74059922049185,50.1408001137158,49.56068606724369,48.99901436018874 -Offshore Wind - Class 6/Moderate,106.11403453443945,107.8147628109438,99.98202888823847,91.49222074221407,88.27981447847765,85.48634552324816,83.00965049301776,80.78157177339165,78.75425307790785,76.89274277124515,75.52251375213964,74.25335226283896,73.07097660858592,71.96394914902396,70.92296687464587,69.94036051867201,69.00973262245348,68.12569067109425,67.2836467963955,66.47966505027196,65.71034329544561,64.97272069990332,64.26420444773744,63.582511064963136,62.92561899571478,62.29172993492386,61.67923704582303,61.08669864145426,60.51281624016852,59.95641615068863 -Offshore Wind - Class 6/Conservative,123.17682176993102,128.3499119860605,121.43383342309708,113.05484635478491,110.84363368051918,108.92042681323473,107.21351767898055,105.67532590861478,104.27259927286222,102.98115386180226,101.91349498711288,100.92149172884217,99.99445007840912,99.12380734775319,98.3025997803541,97.52508695359167,96.78648054291757,96.08274442640557,95.41044470569531,94.76663537778776,94.1487699381441,93.55463215609704,92.98228123543285,92.43000791307819,91.89629897629388,91.37980833137466,90.87933322302803,90.39379454124163,89.92222040011923,89.46373235698252 -Offshore Wind - Class 7/Advanced,125.26132648135702,126.12899977422533,115.47314725873184,104.05956631803781,99.39975060353548,95.35411633450212,91.77521860755624,88.56430076756665,85.65175355534679,82.98654444342831,81.1575464217056,79.46465281590825,77.88870859103429,76.41436935587059,75.02915096579399,73.72275850475575,72.48660142201983,71.3134360302937,70.19709717880535,69.13229365118136,68.11444993519106,67.13958228964877,66.20420055204667,65.3052295231267,64.43994542147671,63.605924067621714,62.80099829061105,62.023222653998396,61.27084404122703,60.54227696937825 -Offshore Wind - Class 7/Moderate,135.93519420016852,138.5555754460131,128.09509213274683,116.41947516875834,112.1003495144577,108.33549478149025,104.9910418325049,101.97756241598273,99.23216970197215,96.70885754598763,94.93267135862297,93.2856726576707,91.7496900340216,90.3101681161049,88.95526538676972,87.67521732817129,86.46187631107577,85.30837238129345,84.2088586805158,83.15831733909042,82.1524093689143,81.18735709661122,80.25985101730355,79.36697522039957,78.50614711131294,77.67506825988703,76.87168399720584,76.09414995544661,75.34080416582356,74.61014364173649 -Offshore Wind - Class 7/Conservative,158.09471047460104,165.50835999719826,156.32750278254372,144.7382696307119,141.7976641565719,139.23174276333026,136.94747296710923,134.8831386792509,132.99561108818662,131.25352086159268,129.8470305012343,128.53812544988918,127.31305134569486,126.16079549590631,125.07240162040854,124.04048654369858,123.0588912600385,122.12242382729411,121.22666649623636,120.36782870729802,119.54263344338108,118.74822824028281,117.98211469524017,117.24209203915035,116.52621153168853,115.83273927828144,115.16012566765146,114.50698006295761,113.87204969810718,113.25420196719814 -Offshore Wind - Class 8/Advanced,77.40303322242823,79.7182693956395,73.47866633098215,66.39721999403804,64.01423471596888,61.94665949857265,60.11590310851758,58.470086323762146,56.973076369424255,55.59864952953287,54.58669228335784,53.64954230931674,52.77653414096371,51.959150068660826,51.19047814498172,50.46483133089077,49.77747342952994,49.12441773389217,48.502276374167145,47.90814576157047,47.339518213102934,46.79421288340208,46.27032114901549,45.76616295848033,45.28025160577089,44.81126504731408,44.35802235499212,43.91946423880745,43.494636822698766,43.08267804205183 -Offshore Wind - Class 8/Moderate,83.42069396148702,86.75988136596719,80.59075569037422,73.31250741995147,71.12311554284544,69.2213817722037,67.53507661173923,66.01661817163152,64.63292929004538,63.360046626820456,62.40160038000987,61.51320412648171,60.684852446988735,59.908557127253424,59.177837634354624,58.4873632078073,57.8326953852444,57.21009889208635,56.61640018311364,56.04887990122658,55.50518993039003,54.98328858148253,54.48138934888243,53.997919961990505,53.531489343464074,53.080860708716635,52.64492948495377,52.22270504861853,51.81329551476949,51.415894985710985 -Offshore Wind - Class 8/Conservative,94.99871371474077,100.85147555921496,95.21786343989073,87.83798488883893,86.31350657265601,84.9954914341743,83.83094136125426,82.78512658881884,81.83401709915132,80.96027835386391,80.22650452226823,79.54564182564177,78.91008276866671,78.31375982069294,77.75175509842308,77.2200265574086,76.71521124903197,76.23448096602696,75.77543436202222,75.33601500517128,74.91444821962305,74.50919176726173,74.1188968796166,73.74237713606178,73.37858336427279,73.02658321552326,72.68554440671899,72.35472086605688,72.03344119838646,71.72109901898716 -Offshore Wind - Class 9/Advanced,80.65426818415605,82.9858462257586,76.47915837116103,69.14696246107376,66.65363505762996,64.48980356987788,62.57343096501818,60.850358520160405,59.28286170958206,57.84355816064824,56.78816934722315,55.81070939368672,54.9000712912316,54.04738466112335,53.24545130792919,52.48834859855836,51.77114405566083,51.08968567717945,50.440445054676545,49.8203980819019,49.226932927265665,48.657778111755206,48.11094563670374,47.58468553055079,47.07744916701112,46.58785939713533,46.11468602950319,45.65682554816164,45.2132842180633,44.783163920465576 -Offshore Wind - Class 9/Moderate,86.9305712542006,90.32582676866245,83.89434311740811,76.36355941120921,74.07300137748804,72.08281860213997,70.31763454507869,68.72779197297619,67.27876888304087,65.94555327793556,64.94545260208925,64.01834604294218,63.15381048307852,62.34352422962853,61.58073619039809,60.859893012434384,60.176370856919206,59.52627839617317,58.90630945360439,58.3136309772862,57.74579663436206,57.200679294989385,56.6764176531005,56.171373571410555,55.684097662775144,55.21330126879344,54.757833458800064,54.31666200637309,53.88885754492852,53.473580285016894 -Offshore Wind - Class 9/Conservative,99.0081627056525,105.01884182881481,99.15102355701086,91.52966912780454,89.93655467913706,88.5588256592189,87.34119859403864,86.24744742055131,85.25250740934003,84.33829787117062,83.57193514894003,82.86073999191632,82.19678142009504,81.57373397643337,80.98647076723768,80.43077798669623,79.90314979546258,79.40063782186387,78.9207386916468,78.46130859653971,78.02049745059765,77.59669747585556,77.18850257848686,76.79467590494791,76.41412367642347,76.04587389681323,75.6890588832699,75.34290082372047,75.00669975262116,74.67982347447592 -Offshore Wind - Class 10/Advanced,84.22253033627601,86.64907456025908,79.85207918899933,72.18093794917677,69.56912818151697,67.30181672001335,65.29334096373206,63.487128975878264,61.84376301169283,60.334623527417854,59.23116998544522,58.20909146349399,57.256797961909854,56.36503237317791,55.526281936306916,54.73436463397299,53.984131534286554,53.2712480882637,52.592030483371985,51.94332119804401,51.322392990775384,50.72687385963482,50.15468770025218,49.60400687576106,49.07321393740529,48.56087045408526,48.0656914219348,47.586524095632406,47.12233035446812,46.67217191718123 -Offshore Wind - Class 10/Moderate,90.77458574572593,94.31467738826773,87.59868322032874,79.72064989301954,77.32191473433181,75.23705511897903,73.38739566240763,71.72109024951124,70.20208554111493,68.80425375440919,67.75845781715373,66.78888051867101,65.8846454539669,65.03706816354877,64.23910261519363,63.48495235862751,62.7697907741302,62.08955558511648,61.440795138827866,60.82055153647971,60.226270485538166,59.65573085497125,59.10698897711216,58.57833413708824,58.06825265495546,57.575398642242135,57.09856999667369,56.63668854717312,56.18878351618769,55.75397765523179 -Offshore Wind - Class 10/Conservative,103.3850747870335,109.66354564964738,103.5427400885877,95.57250344377385,93.90659484585899,92.46544292051576,91.19139644718335,90.04667003312912,89.00511547987412,88.04786767939682,87.24648522456643,86.50269130835075,85.80821106110395,85.15644421789057,84.54204075851779,83.9606031980519,83.40847265676983,82.88257188628968,82.38028795209611,81.89938311441482,81.4379261382796,80.99423865368698,80.56685277115115,80.15447723013784,79.7559700969867,79.37031654712865,78.9966106353388,78.63404022414859,78.28187443538782,77.93945313405588 -Offshore Wind - Class 11/Advanced,91.6051668409896,94.0291575908737,86.66653136851929,78.48611847186964,75.63854300792364,73.1660572028578,70.975475137438,69.00524217401654,67.21245973605745,65.5659749271546,64.36474741585413,63.252024670295405,62.21520729114196,61.24423125224312,60.33092840436092,59.46857703423583,58.651578393561074,57.87521901644543,57.13549286117581,56.428966050443016,55.752672512170136,55.104032410551056,54.480787638650064,53.88095025781341,53.30276088311365,52.7446547959298,52.20523412201718,51.683244816161995,51.17755748936706,50.687151332949014 -Offshore Wind - Class 11/Moderate,98.73090315130062,102.34910182090414,95.07805024748131,86.69063624710924,84.07585078439735,81.80267572136101,79.78555082964535,77.96808184490301,76.31104575277067,74.78601311013519,73.64738819820494,72.59165996636588,71.60700433591316,70.68397956079022,69.81492474753169,68.99353728828595,68.21456882998558,67.47360194027695,66.76688302902095,66.09119531565379,65.4437608380568,64.82216387552967,64.22429039975141,63.648279685914815,63.09248526393609,62.55544312485341,62.03584562139996,61.532519880285285,61.04440982080385,60.57056107963024 -Offshore Wind - Class 11/Conservative,112.44732368834556,119.01153471406244,112.39522384518284,103.94573991992847,102.13167272999944,100.56198375105318,99.17401540966088,97.92669582829039,96.79159939928113,95.74821599087575,94.87561303754431,94.06563698850763,93.3092920049464,92.59940239584306,91.93015144932606,91.296757881597,90.69524332543219,90.12226171389665,89.57497176144145,89.05094009151416,88.54806656794204,88.06452598436194,87.59872198766494,87.149250276533,86.71486891937933,86.29447419916553,85.88708079352745,85.49180538815831,85.10785303317134,84.73450570892777 -Offshore Wind - Class 12/Advanced,100.72195753442287,103.19027769756269,95.06279166745512,86.16811358789917,83.00448831981322,80.25617212791306,77.82016290994626,75.62841432240221,73.63349473174922,71.80095082504981,70.47769254173556,69.25167458317196,68.10906224874721,67.03880520294777,66.03193497275764,65.08107128958261,64.1800668339825,63.323746223581786,62.50771071349261,61.72818968315213,60.98192605858363,60.26608676113039,59.57819189055745,58.91605812343966,58.277753031440156,57.66155788290032,57.065937103194294,56.489513011605304,55.931044776272095,55.38941076861495 -Offshore Wind - Class 12/Moderate,109.68665111020934,113.415571319581,105.35374259954115,96.21338197577116,93.27921786101984,90.72610255860221,88.45885976525416,86.41472136949612,84.55000783743805,82.83304327721373,81.5629289039803,80.38490012403362,79.28584148215558,78.25527831819022,77.28471032649394,76.36714328228162,75.49675207978609,74.66863317669899,73.8786193736288,73.1231389723007,72.39910712101769,71.70384089621956,71.03499215170949,70.39049384915288,69.76851674426932,69.16743411778938,68.58579282077528,68.02228932342616,67.47574976359041,66.94511321869574 -Offshore Wind - Class 12/Conservative,124.94429398429011,131.93086105778573,124.62051541547919,115.46408863181874,113.4362816879991,111.68007842661387,110.12592568283479,108.72821814272683,107.45538447956191,106.28463952570725,105.31000540889276,104.40496418949338,103.55952948238564,102.76573453123264,102.01712067277151,101.30837840609348,100.63508942847353,99.99353732308901,99.38056605365045,98.79347245769911,98.2299233745162,97.68789092342071,97.16560135759546,96.66149421079993,96.17418934526398,95.70246013375301,95.24521145359853,94.80146149168323,94.37032659433144,93.95100856999358 -Offshore Wind - Class 13/Advanced,130.6931343728174,133.31886613706308,122.6235394810917,111.1376034521904,106.84693669192924,103.10965579989983,99.79028339961098,96.79907206151651,94.073293998198,91.56726301210276,89.82986737364274,88.21842862556362,86.71513823608467,85.30576279105792,83.97874331270954,82.72456205341258,81.53528662304045,80.4042349172451,79.32572430788674,78.29488084843044,77.30749202458667,76.35989162883112,75.44886868975772,74.57159465923725,73.72556462888593,72.90854944848672,72.11855640393765,71.353796679697,70.61265824616576,69.89368312029211 -Offshore Wind - Class 13/Moderate,140.94293181957363,145.29044081387326,134.7680833231493,123.04940911334667,119.11634585134013,115.68361948952554,112.62746555499574,109.8661370507243,107.34265672629164,105.01563714669832,103.3586607428012,101.81998689409555,100.38284620427777,99.03384132653893,97.76209645811657,96.55865965567926,95.41607269436624,94.32805501369387,93.2892672141603,92.29513119498304,91.34169137715791,90.4255062276094,89.54356246768357,88.69320649533104,87.87208903150861,87.07812004088395,86.30943171777814,85.56434786370116,84.84135837480473,84.13909784795845 -Offshore Wind - Class 13/Conservative,160.72297620894892,169.36941504974484,159.91741701326453,148.28505190830293,145.60257742229504,143.2718726845347,141.20314365871792,139.33749139218344,137.63412618542068,136.0635983918993,134.78106475026135,133.58832380982483,132.47252819198616,131.42342707306037,130.43270870791474,129.49353906552685,128.6002302228597,127.74799699212433,126.9327749941254,126.15108243234076,125.39991353321273,124.67665531887612,123.97902183227485,123.30500159531326,122.65281522571775,122.02088094117278,121.40778625099813,120.81226454848026,120.23317561899088,119.66948930260968 -Offshore Wind - Class 14/Advanced,156.75796243052554,160.63551215612873,147.2454401076563,132.39101530572756,127.01900556664421,122.33347382596816,118.16784543907984,114.41164311378219,110.98753550052346,107.8391032055923,105.74074473780709,103.7930338788968,101.97474336216062,100.26890819274381,98.6617507757959,97.14192561343849,95.69997575256103,94.32793340701254,93.01902110172243,91.76742438524747,90.56811645298153,89.41672105422774,88.3094040593809,87.2427867754435,86.21387596968627,85.22000687472395,84.25879638428101,83.32810432533812,82.4260011875279,81.5507410574717 -Offshore Wind - Class 14/Moderate,169.2064925751801,175.3126770462608,162.14310829684422,146.93353339432073,142.0079588561695,137.70003082280977,133.85810379143578,130.38196339826357,127.20170289997921,124.26648834024128,122.25186644421623,120.37928858332016,118.62868125909714,116.98400923629669,115.43225590597066,113.96270709433779,112.56643585151265,111.23592402740383,109.96477918513212,108.74751936974705,107.57940707972205,106.45631951526741,105.37464597728143,104.33120586425255,103.32318248995195,102.34806919048582,101.4036250767976,100.48783842995083,99.59889620584893,98.7351584636543 -Offshore Wind - Class 14/Conservative,193.2742078724314,204.93501077819346,193.14166708369328,177.9294534841973,174.6010295122749,171.70169934923672,169.1220264356165,166.7902780932673,164.65680128428065,162.68575886746606,161.10641082248927,159.63574492588725,158.2582322431533,156.9614854653157,155.7354624762312,154.57190774608424,153.4639510013773,152.40581279010266,151.39258445782667,150.42006102509316,149.4846123848023,148.58308272593308,147.71271106430686,146.8710677733917,146.05600339513526,145.26560698305622,144.49817192192137,143.75216766798204,143.02621621917692,142.31907239517164 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,103.40317651354756,93.83552332547741,88.38416017922718,84.68012161423933,77.14512207651676,70.26246556690451,63.83493200218667,62.371793297517186,61.119269551259265,59.444109522265805,58.047423377340834,56.847905060619134,55.7961322903013,54.875937924242514,54.25999214175378,53.68163573751737,53.15658739073624,52.660333920666694,52.18977615591292,51.76187369220304,51.344651093817355,50.955702663160864,50.58355269932716,50.23620015653551,49.89338196698751,49.5821776329635,49.27338216952091,48.97552322430973,48.696963592188766 +Offshore Wind - Class 1/Moderate,114.64277447823692,110.26843605207448,107.17467377121368,104.83154688589475,102.94620582856926,101.36552497904235,94.93759163414131,88.69251450397302,82.59834692215561,76.04503255897754,69.75834888242713,68.69565040491996,67.76718306947242,66.93707649058867,66.38653324626279,65.86826604726527,65.39153082866716,64.92674805364868,64.5103754477146,64.10101785789969,63.722551004411216,63.36031552296506,63.02551998078098,62.69161262336864,62.38258418527363,62.084919700486424,61.79775093688678,61.52028321453995,61.26401837997586 +Offshore Wind - Class 1/Conservative,134.47735921889574,133.80573968350197,133.17908336715539,132.61867354024565,132.11869828751352,131.61857783367836,131.17082156649968,130.74451588437614,122.71178430551302,113.98175123984052,105.42953172095388,97.01968713091945,88.74534034744399,80.54793276124373,80.14661961991082,79.76759104437512,79.40824923920212,79.08290995507494,78.77307286392417,78.4771648535127,78.19387263311494,77.92204842432068,77.66065868949272,77.42503354968763,77.18199514522918,76.96314233429182,76.7516952513619,76.54715617790619,76.34901069317019 +Offshore Wind - Class 2/Advanced,106.01405177298092,96.19879214096234,90.62623298835253,86.82470013159153,79.10557913141753,72.07670567539827,65.50269270407097,64.00267674108171,62.7078687600933,61.00120396781065,59.56979653079143,58.33017355121486,57.266279750484244,56.315573656810216,55.67926152771845,55.09253206581743,54.550348179553495,54.04850674960882,53.572815032316036,53.12061238143435,52.69997366610814,52.29829459077495,51.91389299291383,51.555403729105606,51.21121199213105,50.89014088810694,50.571197280992386,50.273300068817235,49.985726797890855 +Offshore Wind - Class 2/Moderate,117.49568950297652,113.01189172785763,109.85340116381433,107.4488237448314,105.49552008573006,103.90278278752436,97.29668513327927,90.92227281911892,84.70196181635406,78.00532080101459,71.58305386365147,70.48468437321498,69.52540724959758,68.68221202332577,68.1135412540072,67.57803230611043,67.08579308197058,66.61921822650528,66.18943092808139,65.78003162790098,65.38906654867124,65.01482270077555,64.65582895604554,64.3241415914059,64.00508926302182,63.69772299329296,63.4142339651626,63.12756378834895,62.850148842578676 +Offshore Wind - Class 2/Conservative,137.7574026386379,137.06152536265486,136.44204914659454,135.8613736158877,135.3139577666779,134.82514164681385,134.36134238026716,133.9490747763089,125.70969957244307,116.80386329751826,108.0550222580837,99.47618793229994,91.01527873724973,82.63410727830549,82.21963694346161,81.82800352536498,81.47437438829604,81.120824912188,80.80096778423605,80.51294726303242,80.22025893807148,79.9393580674789,79.68652750167739,79.42614173600404,79.19201354144016,78.96611668248077,78.74783273076154,78.5366447673733,78.33206116672389 +Offshore Wind - Class 3/Advanced,108.6767671785382,98.60418018454327,92.89787240353918,88.9859671098618,81.05436376661515,73.81130962886736,67.02053665744171,65.48460864429816,64.15867332392469,62.410908769520724,60.93271184478549,59.67539056111541,58.57404180004419,57.60053894809555,56.9602414693302,56.35926063003215,55.803898655712395,55.278895851533356,54.79176517476174,54.32868310844318,53.897872357973945,53.48650022020648,53.092862717326504,52.725685725958755,52.37316290404589,52.0442911872859,51.71764875609438,51.41253360463674,51.11797468650783 +Offshore Wind - Class 3/Moderate,120.53949971586692,115.92443141973561,112.69197283487777,110.23090393671558,108.25493218115861,106.60130710728096,99.7895592308201,93.21494494352262,86.79823193732322,79.89407101591772,73.25538542956205,72.14671647284591,71.16489096909069,70.30181660575016,69.70521226394418,69.17168897798348,68.66781212318085,68.19025024893195,67.73618100027308,67.31723571729322,66.91713327956954,66.53415904281538,66.18048818088617,65.84093188907978,65.51434318560045,65.19969388740037,64.89609788655122,64.60271912887605,64.33206653253986 +Offshore Wind - Class 3/Conservative,141.47373290100256,140.76143364993342,140.12736493309464,139.53298498705576,138.97268458495537,138.4723578407175,137.9975779599724,137.5755387540014,129.06645969575803,119.8489497283867,110.84484567584255,101.98854169989326,93.23274381139527,84.5808652446624,84.15683184250244,83.77443030750169,83.39442106743772,83.05078330225669,82.72348653296551,82.41081216610297,82.11140720680183,81.84174005588427,81.56534203157848,81.31657291937768,81.0594222242907,80.82829854737228,80.60499731028987,80.3889323162925,80.17959251290318 +Offshore Wind - Class 4/Advanced,114.24838110521867,103.67315607781485,97.6392159360819,93.55175013191412,85.11974353541112,77.41502297516234,70.20299455717144,68.59091618558783,67.2127609302768,65.36447400048014,63.81273914719288,62.492734736046714,61.33644698144766,60.31433750813546,59.63021338628464,58.99937853866747,58.416320679079476,57.86518869318631,57.353747438673736,56.86762212934644,56.41527860848558,55.9834051657535,55.57015208743075,55.184598533943195,54.81448421861797,54.45854986064112,54.12616713369733,53.805788041763016,53.49648558262602 +Offshore Wind - Class 4/Moderate,126.90319227137397,122.06197386135848,118.67068539967575,116.0635321803197,113.99067790892346,112.25588396262387,105.01431236136433,98.021740726631,91.19507456394497,83.83983402811059,76.79868100693021,75.6202363694469,74.6064114420499,73.68591005163782,73.07561264465832,72.50099116979244,71.97262141666842,71.47190822653859,70.99585436251398,70.5564890521087,70.13696709822983,69.7354234081679,69.36449676436098,69.00841264924702,68.6518263956897,68.32194563423903,68.01759724526241,67.70996849620815,67.42613837543686 +Offshore Wind - Class 4/Conservative,149.23521277575261,148.48811014191514,147.82300240690753,147.1995631862773,146.61184633276952,146.08700569500212,145.58900055890757,145.11464533687464,136.07628225322705,126.26349860464973,116.67479859510756,107.21812028329768,97.91358539417944,88.69499646202566,88.25059996427139,87.83076576550378,87.4514768348935,87.07254160086875,86.7295601336246,86.4019484166787,86.10673807951369,85.80559397151623,85.5159726912103,85.2552329363402,85.00409894117016,84.74366763771036,84.5096096310058,84.28317578443647,84.0638282315039 +Offshore Wind - Class 5/Advanced,122.31674512690603,110.98305535160215,104.54385828818047,100.13629420311594,91.08308445914793,82.7919815384588,75.03092627519108,73.29552806315105,71.81251850454879,69.83817276593287,68.18245591858212,66.76227647111853,65.51838654149418,64.43205855754218,63.696109436013444,63.03028586896406,62.40315971319786,61.81031917001058,61.26030167713064,60.749582045848925,60.263133116542974,59.798609369113656,59.35408648737088,58.939557331399484,58.541563268768826,58.17033609704586,57.81301302486293,57.457120808624865,57.12464614473925 +Offshore Wind - Class 5/Moderate,135.96949469987382,130.78086022698892,127.15477111461311,124.37264200756894,122.139381204353,120.2705787721266,112.48640059748553,104.94596307082189,97.58493787054958,89.69499840766248,82.08516271446285,80.83576827651711,79.74639099610286,78.75698199731805,78.10117911309025,77.5000862057043,76.93232969313868,76.3941707494562,75.89851722678983,75.41043486168665,74.97548635391192,74.54383726307165,74.14541274398472,73.74731163596985,73.37940430777032,73.04031973383955,72.69818740834477,72.36755540126478,72.06274957211477 +Offshore Wind - Class 5/Conservative,160.06257982323848,159.25742430189297,158.54107354073116,157.86933247806755,157.27109292013563,156.70571538443482,156.16904105378356,155.65773345361944,145.90740662530177,135.32345244927194,124.98218499361708,114.80889396197291,104.7496345024802,94.82974646582429,94.35230841347854,93.90119999147954,93.4939767739193,93.10722264799024,92.7387699392199,92.38677075004979,92.04963958414056,91.72606006028552,91.43499311039473,91.15508354619635,90.86545732802337,90.60537852098241,90.35406289805076,90.1108853587907,89.87524664194508 +Offshore Wind - Class 6/Advanced,151.57914245388108,137.5415054757264,129.57908184109573,124.12518401747624,112.92394234329005,102.71277912685092,93.11155467065741,90.97949338781032,89.13279475846593,86.68837259445581,84.63587013503847,82.86789330877194,81.34900052644272,79.9967324167511,79.07628794298193,78.25179337697593,77.47525410000767,76.74115818604872,76.06440172119738,75.42118116043825,74.80819856188074,74.24157684157879,73.69949920911166,73.17992895321659,72.69941203798436,72.21922916906414,71.77476521810102,71.34623393013428,70.93247091630786 +Offshore Wind - Class 6/Moderate,168.40051928877315,162.00473722506405,157.5007642417297,154.0664306701488,151.27316630428544,149.0014890378553,139.38479116740885,130.05115721816006,120.98486175377504,111.22693677477008,101.85387667936533,100.30910072976889,98.94732845207037,97.73646536287318,96.93566974374956,96.15583188499721,95.46982702481276,94.7944921317495,94.1775754819088,93.58982927333297,93.02842687990695,92.51597769530541,92.00013614411034,91.52893515619213,91.0757767024326,90.63921693856,90.21802862504043,89.81108824452156,89.41736520029232 +Offshore Wind - Class 6/Conservative,198.085303511816,197.12665867222313,196.23343761688244,195.39561422884316,194.6611548911612,193.9117209795076,193.25369721515344,192.682197805657,180.6282064332926,167.5680429084793,154.829055104627,142.2645445591211,129.88190789342104,117.6497216663292,117.06178958739874,116.50648298707574,115.97987873656687,115.51155914448958,115.0657898435431,114.60796474784725,114.20104520001867,113.81078637155835,113.43580717512317,113.07474850852553,112.75830661907018,112.4218010506707,112.09631365381182,111.81241510947115,111.50647426325375 +Offshore Wind - Class 7/Advanced,207.27487203177816,188.12046876290154,177.1772424361006,169.72963233773453,154.277382773427,140.21700413866765,126.9770050181829,124.05379230774798,121.54059293678205,118.20284403733176,115.38887078146716,112.98218815491998,110.90425804845528,109.02596852526973,107.80063753568298,106.65059598404252,105.60212477826313,104.61135606386507,103.67211812875085,102.81338065086754,101.96162132576174,101.18122816926895,100.43460357678974,99.75189902362303,99.06409523807945,98.43490184902826,97.82925527743708,97.2453723291569,96.681709007605 +Offshore Wind - Class 7/Moderate,230.53019520292176,221.75553255389153,215.5952487352002,210.92782694545394,207.11266987949128,204.00533126251526,190.75541857193193,177.90615136953608,165.38696167366115,151.91529089484433,138.9961050715232,136.8694786909532,135.00466453556695,133.35715047186085,132.255456822636,131.21828937260364,130.237996967807,129.35387376509036,128.46873387016404,127.66914733092793,126.90548634530958,126.21893543571655,125.51734725626426,124.88691969688244,124.23730749724523,123.65413556855917,123.09181424575192,122.50590918035053,121.98109544681712 +Offshore Wind - Class 7/Conservative,271.56900182434714,270.2657309306486,269.0517297951389,267.91332881308534,266.8396439509868,265.9214950780064,264.95277526229955,264.1259251170608,247.502206434658,229.57148295261567,211.94452552734612,194.56182299130535,177.4486033661073,160.55723432934795,159.77228823089519,159.0317177638089,158.33020397290286,157.66341463535724,157.02777022588305,156.42007333961024,155.83774526256357,155.33549626464767,154.79695858559782,154.33431319172703,153.88899170664206,153.403336835444,152.98896731498272,152.58827589623044,152.20035114785992 +Offshore Wind - Class 8/Advanced,240.393097035788,167.9781868836739,149.65321297971806,139.42103292847068,126.69566508095838,115.83046928158436,106.12363843491845,102.86804892631649,100.12498122711872,89.92648620132637,84.04262547282364,79.95415926665008,76.86810137028495,74.4055865885271,69.36964998983676,66.00492581525724,63.50886407393264,61.53064938118469,59.90922997294035,58.532689193310546,57.34974002032594,56.30715225110978,55.37603707539957,54.54584942701734,53.790106804174734,53.09684990239218,52.46683545447933,51.87230010450898,51.327352919429885 +Offshore Wind - Class 8/Moderate,254.06934497936723,209.63142264371243,194.9977227867532,186.30760614991857,180.14984312674147,175.45021323726652,165.43278064618255,156.1177656867281,147.27288695862651,130.7304291584401,118.46709198735287,114.14292673184228,110.83490591306732,108.15923897790309,102.59669330990381,98.79908191914437,95.94856257724769,93.66562840882229,91.78353444543123,90.15610900770199,88.75238881152168,87.52570713520522,86.40781443867161,85.41094529190843,84.49965433136424,83.66051672004976,82.8829761738405,82.1585937921578,81.49710606257138 +Offshore Wind - Class 8/Conservative,278.20389580123066,261.41551286128544,253.21524746937283,247.7651233171063,243.6764795354747,240.45079788608103,237.76057025517056,235.4502758155571,224.1613925207357,205.92864282365494,191.1917647755499,178.05691523318143,165.78059742780874,154.09476454601412,148.89341811908398,145.3111154458787,142.54439054167926,140.33346229948359,138.47886471501207,136.88166295466885,135.4788769215883,134.22792651043864,133.1272391292167,132.097635222943,131.17928549892085,130.33094745559072,129.54264161342908,128.80630355711617,128.11535548243316 +Offshore Wind - Class 9/Advanced,253.39148768591912,176.97059410491897,157.65346920815108,146.8679831826122,133.4088453239584,121.9398575249257,111.69125534421691,108.26000312856503,105.36887677930098,94.60924765755566,88.38506557019018,84.0737250791468,80.81962211758851,78.22312249560103,72.90959962108909,69.35969928824026,66.72642820799493,64.63970936793073,62.91722518318976,61.477516381033006,60.21818802782966,59.11886850438257,58.148281460400405,57.26178043145108,56.464971363495756,55.73409045533767,55.06982370508002,54.44313820535237,53.86862475385495 +Offshore Wind - Class 9/Moderate,267.84813774069016,220.97001572840992,205.53778138550476,196.332769025354,189.8819188556208,184.88807611435598,174.34694786527655,164.47284215484413,155.13083058989312,137.6664065954677,124.690696780276,120.15584900932936,116.66710394986595,113.84539953256731,107.97573887613031,103.9688752892322,100.96136034669891,98.55287930632507,96.54759712089073,94.85062593095671,93.36992680245068,92.05711552162292,90.8783033129729,89.82700924775381,88.86603836695996,87.98118405374308,87.16132696628237,86.39756594405252,85.69999403502358 +Offshore Wind - Class 9/Conservative,293.3598687872364,275.6480539339661,266.99751634476206,261.2486949991951,256.9364822507409,253.5343252784408,250.69718841047649,248.26094697370132,236.3321953217573,217.07855205149133,201.51310706012666,187.63719421224243,174.66707626037677,162.3195858059233,156.83187592380054,153.01976834066764,150.13380590187177,147.80143910748075,145.81405250458587,144.12969413602002,142.68074457443848,141.36138101828408,140.1705698120993,139.11454029752426,138.14587103575823,137.2220441971057,136.39079889775385,135.61438600805099,134.88588092578533 +Offshore Wind - Class 10/Advanced,259.4919752998232,181.15732350991567,161.360585831462,150.27714158908105,136.502156599511,124.73580518090438,114.22006750755601,110.68192712432476,107.72003826966848,96.69154349016384,90.31244014696108,85.89412082595584,82.55941334104583,79.89871857941506,74.45174701902634,70.8129307335643,68.11381141002676,65.97502410734447,64.22209020100851,62.73411054877287,61.44355803779372,60.31698052633141,59.322304338666136,58.413878543942765,57.59737778732022,56.8484561790221,56.16776378652637,55.525659846475975,54.9369771616664 +Offshore Wind - Class 10/Moderate,274.3368151503866,226.2832333426036,210.46635953516122,201.03250876054673,194.38046379406987,189.3037566600571,178.44992155207336,168.3544117471971,158.7338390020321,140.85202406634411,127.53908009783008,122.8908247760256,119.2905178473456,116.42302393135975,110.3828017455408,106.29767779613697,103.19349096138848,100.72510799931162,98.69009818747215,96.93092667985528,95.41347337581813,94.06818552468147,92.87905710417795,91.80148275522168,90.79815511558452,89.89143896853527,89.06933087165716,88.2865708024871,87.55392152537377 +Offshore Wind - Class 10/Conservative,300.5335888937634,282.37837115337436,273.51158715741633,267.619281515394,263.1996016119184,259.7126609344075,256.804918088344,254.30808841782763,242.06294115210764,222.31002187098926,206.33765122556326,192.09697527268227,178.7847382001848,166.11064590694278,160.48560781465218,156.57820630894068,153.62013571080053,151.22953794167603,149.19272751797217,147.46640494086645,145.98126638876414,144.6291268946119,143.4086992273702,142.32637979482752,141.33360180424106,140.38689624264114,139.53502160990706,138.73931309403793,137.9927234160686 +Offshore Wind - Class 11/Advanced,268.62169418138586,187.46267219259644,166.98409986506064,155.49680299916955,141.2209457784157,129.02750975752667,118.13066226841926,114.48752124806181,111.41793904573994,99.99367475386792,93.38546382077713,88.8258348742542,85.37055570322033,82.59752329434635,76.97126246034948,73.20178545033221,70.39206674719424,68.17689358357096,66.36135443445605,64.8202204838149,63.495814158159035,62.32873407926223,61.28653919558576,60.357256241903976,59.51141550561486,58.73558310826278,58.030418887864215,57.365217518218664,56.75540749123354 +Offshore Wind - Class 11/Moderate,284.0078612938062,234.2261334873593,217.83741005936272,208.0619184809711,201.21139118220924,195.94941642948078,184.69944282421895,174.19934088893368,164.26453379283518,145.73674508061222,131.94179026051071,127.09999693547442,123.39625943028621,120.42553032743757,114.1693467415788,109.93815568301753,106.72284504930981,104.16607247831737,102.05821226260409,100.25643555523706,98.68426130633921,97.29039735313619,96.03884490858586,94.92264801998012,93.90237636276781,92.96292143695705,92.09248063557129,91.28161132418471,90.54102953399493 +Offshore Wind - Class 11/Conservative,311.1599214984178,292.3554919301022,283.17107568286656,277.067264451967,272.48861103667116,268.8762687812414,265.8637676171739,263.27686588946506,250.58661242550355,230.11966822376016,213.5685466420903,198.81145802355033,185.01616177009132,171.88210516880326,166.05637095283373,162.0440783876196,158.945725335293,156.46970607856144,154.39284175760304,152.60433704951038,151.03361889736834,149.63299744740158,148.40039632246734,147.24773797012216,146.21942591742692,145.26957677762374,144.35628102361323,143.5320499912658,142.7586786856792 +Offshore Wind - Class 12/Advanced,285.46430342574826,199.252012891735,177.4717240581254,165.2981559228345,150.1037533806458,137.15980580607484,125.56897840445569,121.71143695579777,118.439727810161,106.28999289442423,99.280319988748,94.42834359054446,90.75105011427134,87.8168248897208,81.83600743588106,77.82823728239121,74.85517972467112,72.49886959906175,70.5676079569144,68.9416269224491,67.51905550335765,66.2773270326379,65.1810887878853,64.19217025450918,63.29191666552175,62.46610661730445,61.71564764911743,61.00746478371154,60.35836390359685 +Offshore Wind - Class 12/Moderate,301.8069290129192,248.86360039309184,231.52121527488663,221.15652581090626,213.81125033279838,208.20543427798407,196.2860445363033,185.16131250004727,174.59791556517848,154.90176433066415,140.23786479477937,135.11458531758663,131.1725409690792,128.01077356268877,121.38520459300486,116.86152526277418,113.46597515047192,110.74637014304307,108.48171902878512,106.56544193366692,104.89316622831953,103.43187648454253,102.09997671602888,100.91239697651304,99.82676225612488,98.82702361118452,97.9006623422793,97.05766496380573,96.24961599288432 +Offshore Wind - Class 12/Conservative,330.64685490314565,310.65904178123907,300.8943220573091,294.40295706504105,289.5322330779112,285.6895401732876,282.4842404325109,279.79291154912266,266.24983677144195,244.50008793851256,226.96257483023638,211.2805408715733,196.62126303968572,182.70605375306673,176.51241252730466,172.20908241246417,168.95141875894225,166.28207098704164,164.07367690995812,162.17163739373652,160.53584947826639,159.0456087371164,157.70035963456502,156.50789986891263,155.41399466215154,154.40349556357137,153.4311544780808,152.55412981748137,151.73118522072983 +Offshore Wind - Class 13/Advanced,399.42217036366793,278.25759972049633,247.6287588581359,230.49970087796336,209.1464349630064,190.8897231720497,174.53811491746472,169.082491207844,164.513164918587,147.47759759440675,137.59459428665,130.7702834145515,125.61148796953482,121.50957077383879,113.09765052244981,107.46116445317269,103.28545758136435,99.97702128223382,97.27106780808654,94.97495348695058,92.98420092134849,91.22912947975273,89.68354948842224,88.28904506839673,87.04110768465958,85.87600107287899,84.82119247769297,83.84258404235372,82.93015199727425 +Offshore Wind - Class 13/Moderate,422.55526654063095,348.2096835405873,323.73989103561985,309.2169291416863,298.9222737493336,291.05878721753476,274.2170597336473,258.45396392532484,243.56685500076208,215.82005356104392,195.16894504822642,187.93046514391108,182.41443413187588,177.91877679978532,168.63059662686837,162.2953599875781,157.51154722881049,153.67876726951548,150.52609815786664,147.83089327421922,145.47886416753374,143.3933917425798,141.55799300100713,139.85815204396505,138.33890319592527,136.94033758478594,135.64478721043037,134.43811767134497,133.34400793322084 +Offshore Wind - Class 13/Conservative,463.3783764136457,435.25964157437693,421.5332279847612,412.406390444823,405.67079820243816,400.2879502694474,395.8004516775283,391.94824378246415,372.8184203956118,342.12905592302667,317.3985402611388,295.20711608337155,274.5355081696362,254.7919407605952,246.10200096772525,240.0673044606032,235.51487933188096,231.7750215413774,228.69565750625225,225.98373908888243,223.65974217726753,221.58925907066651,219.72212199218583,218.02153450705651,216.51954557588363,215.07498840272856,213.73113831456152,212.53306288004873,211.35233382427663 +Offshore Wind - Class 14/Advanced,565.1226146758448,393.2585339329732,349.9572838617771,325.67912897397815,295.4376788149076,269.519930571339,246.29886742460565,238.61464108068535,232.08141597872324,207.94616979806895,193.97806111884765,184.2612362837605,176.9953990995137,171.1371127889836,159.22370656562845,151.24319105145696,145.29570724906114,140.62573179371537,136.7740030689555,133.5477656821432,130.71033519051323,128.24955664633774,126.05296158501172,124.11122509677276,122.30560666989106,120.68808462448536,119.15737433618659,117.7738447564394,116.48403247835456 +Offshore Wind - Class 14/Moderate,597.996184870554,492.50051822244825,457.9417774105993,437.25177530714586,422.6694830063277,411.6348803050325,387.6147358626764,365.29729095230783,344.14951734608184,304.7624762456525,275.48273797910775,265.2669432245746,257.44126730625595,251.06233055084883,237.88581054066157,228.89541726285364,222.1816886487254,216.73715669894187,212.27422596228817,208.4595127286454,205.13111568576824,202.18034015658353,199.53094100582067,197.1953344782631,194.99500483620065,193.03327090624694,191.21708885345552,189.4614543719501,187.8810614929837 +Offshore Wind - Class 14/Conservative,656.0083687420918,616.121675302281,596.6848600697709,583.7652109225328,574.0722358003808,566.5082127277848,560.211202393801,554.6099347856762,527.5048815850713,483.9846196440484,448.81687272635554,417.4084098383537,388.032154712425,360.1053722882211,347.7007972412523,339.18703227180197,332.6797213924512,327.416630208652,322.99879722718237,319.19159603186847,315.9597043470877,312.97284549177834,310.3871078132391,307.9253855832851,305.7714938023141,303.78332117486514,301.82838004367034,300.1057310227011,298.4904179804297 diff --git a/tests/data/Offshore_Wind/R&D/30/df_occ.csv b/tests/data/Offshore_Wind/R&D/30/df_occ.csv index eab872c..168f351 100644 --- a/tests/data/Offshore_Wind/R&D/30/df_occ.csv +++ b/tests/data/Offshore_Wind/R&D/30/df_occ.csv @@ -1,43 +1,43 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,2079.596380358878,2256.2228937843156,2076.4352530947754,1825.8814066641703,1775.3977475188442,1732.7144218920541,1695.7404434498042,1663.1270831333466,1633.953438209633,1607.5626662409682,1583.4697790643067,1561.3064713221158,1540.7864534375171,1521.6827738241363,1503.8124749952672,1487.0259095588276,1471.19911467881,1456.228251016055,1442.0254697550963,1428.51578905202,1415.634697786431,1403.3262924091612,1391.54181060977,1380.2384645149252,1369.378502867579,1358.9284502933126,1348.85848498298,1339.1419256278302,1329.7548053695991,1320.6755156358993 -Offshore Wind - Class 1/Moderate,2242.1808310590573,2450.208271298759,2267.6180160040535,2003.2953274173758,1955.7624042911366,1915.573890420738,1880.7610162210399,1850.053884942225,1822.585419998367,1797.7371709517286,1775.052496872128,1754.1846196031668,1734.8639830017294,1716.876900649455,1700.051108802031,1684.2457068570789,1669.3439775232164,1655.248150801016,1641.8755125793584,1629.1554636528172,1617.0272635327196,1605.4382761948532,1594.3425894531194,1583.6999163566852,1573.474712184158,1563.6354581743042,1554.1540755827207,1545.005442605259,1536.1669932304462,1527.6183818924592 -Offshore Wind - Class 1/Conservative,2555.4886399508787,2838.292481178187,2659.4267083665163,2373.289939801151,2337.036434770943,2306.384533016707,2279.832647988241,2256.4122255723246,2235.4619438198324,2216.510108701009,2199.208438789624,2183.292445331135,2168.556537035388,2154.8377346212146,2142.0046520069227,2129.949823874556,2118.584229591006,2107.8332996803615,2097.633947838514,2087.93232783677,2078.6821127196904,2069.843156831525,2061.380442808305,2053.2632436701047,2045.4644493498163,2037.9600203923883,2030.7285410540692,2023.7508508584317,2017.0097386398957,2010.4896867735313 -Offshore Wind - Class 2/Advanced,2085.9661834494505,2263.1337038326424,2082.795373653484,1831.4740808662582,1780.8357902880807,1738.021725647672,1700.9344959205205,1668.2212408911753,1638.958237101793,1612.486630206487,1588.3199465236153,1566.088752576444,1545.5058818832067,1526.3436877048882,1508.4186521560553,1491.5806694747087,1475.7053971267103,1460.6886777130376,1446.442393337328,1432.8913324863017,1419.9707864420218,1407.6246804227656,1395.8041027591503,1384.4661345186003,1373.5729088119788,1363.0908477298053,1352.9900381187415,1343.2437169451953,1333.8278439404228,1324.7207443449865 -Offshore Wind - Class 2/Moderate,2249.0486302734594,2457.7132585003483,2274.563729308328,2009.4314204056266,1961.7529039500794,1921.441292673725,1886.5217866507737,1855.7205994380429,1828.1679985942837,1803.2436393682533,1780.4894821387368,1759.5576865679468,1740.1778708623824,1722.135694082247,1705.2583648394307,1689.404550953052,1674.4571776267,1660.3181753914691,1646.9045767829411,1634.1455663503452,1621.9802175569102,1610.3557331542966,1599.226060327394,1588.5507887264512,1578.294264756604,1568.4248731146631,1558.9144490510396,1549.7377938135062,1540.8722722709042,1532.2974765389476 -Offshore Wind - Class 2/Conservative,2563.316100890137,2846.9861701984746,2667.5725315782206,2380.5593261763865,2344.1947766711223,2313.4489881509876,2286.8157747066275,2263.3236155438613,2242.309163084632,2223.299278500512,2205.944613579367,2189.979869437679,2175.198825059233,2161.4380019573714,2148.5656116148725,2136.473859547545,2125.0734524521067,2114.2895924463637,2104.058999992877,2094.3276639319724,2085.0491154087576,2076.1830858013527,2067.6944504876124,2059.5523883708815,2051.729706345924,2044.202291324846,2036.948661967478,2029.94959910886,2023.1878388656164,2016.647816082337 -Offshore Wind - Class 3/Advanced,2194.465177125324,2380.847850575781,2191.1294415147736,1926.7359773888725,1873.4637977223715,1828.422811588453,1789.4065347197186,1754.9917395222215,1724.2066561860695,1696.3581608580018,1670.9344765195685,1647.546954061121,1625.8934903856502,1605.73459798592,1586.877213516916,1569.1634236480159,1552.4624183194192,1536.664622511688,1521.677334983267,1507.4214321855004,1493.8288396551989,1480.8405659490775,1468.4051553167662,1456.4774564496176,1445.0176328583182,1433.9903601192693,1423.3641691828475,1413.1109049688237,1403.2052767831171,1393.6244824800433 -Offshore Wind - Class 3/Moderate,2366.030159048413,2585.5482240941715,2392.872394923174,2113.9495514781843,2063.7910949850516,2021.38272428295,1984.6469226300842,1952.243649130855,1923.257933269019,1897.037163815682,1873.099476775887,1851.078939319788,1830.6911060737855,1811.7104874148226,1793.9553044209192,1777.2768736897208,1761.5520309216902,1746.6776056837878,1732.566315059855,1719.1436602195886,1706.3455456065171,1694.116427787652,1682.4078585667226,1671.1773256987901,1660.3873211106234,1650.0045850674933,1639.999487864621,1630.3455200673334,1621.018869205658,1611.9980659040318 -Offshore Wind - Class 3/Conservative,2696.6438698762267,2995.0686927851357,2806.323071989679,2504.381223829941,2466.125216515771,2433.7802232047475,2405.7617155595535,2381.0476403136513,2358.9401466716045,2338.9414860643465,2320.684139357434,2303.8890084686313,2288.339146046411,2273.862570469485,2260.320638401217,2247.5999485584393,2235.606563155315,2224.261793788794,2213.4990695132683,2203.2615698442914,2193.5004089060103,2184.1732235531595,2175.243062199098,2166.6775006253188,2158.4479313102947,2150.528986953196,2142.8980688880742,2135.5349582884814,2128.4214933111484,2121.5412991980397 -Offshore Wind - Class 4/Advanced,2291.4389375094934,2486.0578905342845,2287.955795219095,2011.878742442736,1956.2524568009064,1909.221102424946,1868.480690161588,1832.5450997662722,1800.399618768783,1771.3204940640665,1744.7733331269533,1720.3523123826792,1697.741978750993,1676.692261734149,1657.001566487635,1638.505001465979,1621.0659760923195,1604.5700732099235,1588.9204950948306,1574.0346217163587,1559.8413703901135,1546.2791428316773,1533.2942094530008,1520.8394237020257,1508.8731887087263,1497.3586190576852,1486.2628550770403,1475.5564975091502,1465.2131380601963,1455.2089669540997 -Offshore Wind - Class 4/Moderate,2470.585402894133,2699.8040056661853,2498.6138013824666,2207.3653137359415,2154.9903471829066,2110.7079439276267,2072.348781437624,2038.5136021999344,2008.247003007687,1980.8675336394178,1955.872036454652,1932.8784079943953,1911.5896331993722,1891.7702580247153,1873.2304707093695,1855.8150175081084,1839.3952914716804,1823.8635630494266,1809.128692279433,1795.1128882164003,1781.7492229111633,1768.9796984577165,1756.7537257263978,1745.0269138494962,1733.7600972661407,1722.9185464887084,1712.4713224711181,1702.390744322621,1692.651947296461,1683.232513282002 -Offshore Wind - Class 4/Conservative,2815.8089854609625,3127.4212481028485,2930.334928719248,2615.0502229290446,2575.1036766511174,2541.329353012292,2512.0727031194883,2486.266509012009,2463.182081758308,2442.2996772019787,2423.2355354803803,2405.6982251232457,2389.461211841555,2374.3449141192,2360.2045619487512,2346.9217428265506,2334.398367841273,2322.552271336991,2311.3139405875713,2300.624044202447,2290.431536031242,2280.692180894657,2271.3673943096433,2262.4233192263905,2253.8300839525086,2245.561200202165,2237.5930706708177,2229.904583058908,2222.476772948463,2215.292541978321 -Offshore Wind - Class 5/Advanced,2331.874978186557,2529.9282884495974,2328.3303703772517,2047.3815041943344,1990.7736053346675,1942.9123088085962,1901.4529679538998,1864.8832375991058,1832.1704990780054,1802.578227524745,1775.562600218338,1750.710632189357,1727.7013036922672,1706.2801313424443,1686.2419628375708,1667.4189968617552,1649.672232482777,1632.8852334733847,1616.9594939616766,1601.8109359567056,1587.3672224084157,1573.5656680338698,1560.3515951020095,1547.6770250857821,1535.499627073028,1523.7818647472154,1512.4902985759381,1501.5950105054578,1491.0691262261153,1480.8884158009187 -Offshore Wind - Class 5/Moderate,2514.1827644525283,2747.4462896503587,2542.7057680742714,2246.317743213455,2193.018538076825,2147.9547022334896,2108.918632046147,2074.486377904311,2043.6856770102643,2015.8230538825956,1990.386471873634,1966.9870847084376,1945.322636030299,1925.153516837751,1906.2865658429566,1888.5637896043986,1871.854311701121,1856.048501525264,1841.053610807074,1826.7904758577859,1813.1909876794048,1800.1961249017402,1787.7544056704435,1775.8206557711908,1764.355018505247,1753.3221515286075,1742.6905698271084,1732.4321040371874,1722.5214506345606,1712.9357959058032 -Offshore Wind - Class 5/Conservative,2865.4983595966273,3182.6095102609693,2982.0452930826546,2661.1968932399946,2620.545427383474,2586.175102733168,2556.4021732809247,2530.1405883281705,2506.6488000821428,2485.3978926841055,2465.997334225622,2448.1505504701963,2431.627009575316,2416.2439610268398,2401.8540801230733,2388.3368647856655,2375.592495170319,2363.5373556789996,2352.100706924292,2341.222170520013,2330.849799526254,2320.9385781644673,2311.449241067771,2302.34733372551,2293.602457312345,2285.187656115016,2277.0789164174653,2269.2547533604316,2261.695867868989,2254.3848598545246 -Offshore Wind - Class 6/Advanced,2353.4625980094866,2553.3494111861155,2349.8851755568035,2066.3353906412895,2009.2034371856475,1960.8990588120064,1919.0559030028837,1882.1476238651098,1849.132043137988,1819.2658174860023,1792.0000896823458,1766.9180514983696,1743.6957113087049,1722.0762298174507,1701.852555499582,1682.8553335978584,1664.9442763618085,1648.0018696414656,1631.9286956346866,1616.6398979881671,1602.0624699827006,1588.1331460186223,1574.7967421790445,1562.0048357697906,1549.714703995068,1537.8884630412708,1526.4923638054033,1515.4962112636597,1504.872882314149,1494.5979227082535 -Offshore Wind - Class 6/Moderate,2537.4581210613,2772.8811120742503,2566.245179902193,2267.113306395708,2213.320677302769,2167.839657448692,2128.442206033596,2093.69119105809,2062.6053488818557,2034.4847840887992,2008.812719788917,1985.1967099149829,1963.33169993484,1942.9758626371772,1923.9342485197437,1906.0474014972785,1889.1832335442382,1873.2310991339082,1858.097391368004,1843.7022136901608,1829.976826574947,1816.8616622545667,1804.3047622750648,1792.260534216264,1780.6887524011308,1769.5537472995593,1758.8237424209879,1748.4703076205021,1738.467905123325,1728.7935100152702 -Offshore Wind - Class 6/Conservative,2892.026063598283,3212.0729097978447,3009.651944675909,2685.833251253451,2644.8054494448043,2610.1169372807244,2580.068381267005,2553.5636764569635,2529.854410087812,2508.406769797105,2488.8266082791647,2470.8146057249705,2454.138096115085,2438.6126370999723,2424.089540101366,2410.447187478084,2397.5848352913245,2385.4180938613567,2373.8755689221734,2362.8963231272446,2352.4279286314663,2342.4249529171775,2332.847767113526,2323.66159774298,2314.8357645593314,2306.343062303484,2298.159254949446,2290.262658739225,2282.6337959343327,2275.255105362693 -Offshore Wind - Class 7/Advanced,2568.4424310103254,2786.588142268498,2564.538224659695,2255.0872482571704,2192.736508735715,2140.019709614551,2094.354341098211,2054.0746314171606,2018.0432033011127,1985.448811835717,1955.6924637796571,1928.3192770621658,1902.9756646584938,1879.3813259825595,1857.3102961421534,1836.5777504688233,1817.030586461104,1798.5405554995887,1780.9991583450558,1764.3137873399403,1748.4047668796595,1733.2030522932935,1718.6484188235997,1704.6880205479574,1691.2752321061082,1678.3687091425502,1665.9316197024366,1653.9310105616905,1642.337281026502,1631.123743045903 -Offshore Wind - Class 7/Moderate,2769.2452433949015,3026.1732268115234,2800.6618902765963,2474.2054609152437,2415.499080301946,2365.863542733754,2322.8672843807276,2284.9418967160777,2251.016481408157,2220.32721026378,2192.3101007948594,2166.536858482586,2142.6745632266675,2120.4592978222886,2099.678304873641,2080.1575625901874,2061.752917208991,2044.343616156438,2027.8275019010703,2012.1173796407988,1997.1382307566932,1982.825046192542,1969.1211212877727,1955.976698928499,1943.3478789754993,1931.1957336231226,1919.4855837195807,1908.1864021346435,1897.2703183152018,1886.7122041089667 -Offshore Wind - Class 7/Conservative,3156.201615277871,3505.4835203250295,3284.5721720057627,2931.1738758764727,2886.3983408390613,2848.5411653792958,2815.7477883689694,2786.8219798547016,2760.946962422022,2737.5401619849595,2716.1714273846105,2696.5140970889065,2678.314251924845,2661.370601437663,2645.5208749145186,2630.632345406517,2616.5950664002507,2603.3169395405803,2590.7200489675715,2578.7378909404856,2567.3132485305096,2556.396539132759,2545.9445139301597,2535.919223020624,2526.2871836344557,2517.018705415892,2508.087338470394,2499.469418311374,2491.143687983212,2483.0909821677365 -Offshore Wind - Class 8/Advanced,3169.8144371404896,3445.971391385205,3176.3670674768373,2796.755737261826,2722.5253204613778,2659.764397316226,2605.398412817396,2557.444215943813,2514.54772510028,2475.743128997603,2440.317308299832,2407.728712321805,2377.5563851546794,2349.4666205827148,2323.1904006558493,2298.507686088591,2275.236203782267,2253.22326992678,2232.3397129387336,2212.475280637115,2193.535116836056,2175.437021793589,2158.1092961382847,2141.4890252216173,2125.520700160258,2110.155099264702,2095.3483729931327,2081.061289548512,2067.258608421169,2053.9085566896874 -Offshore Wind - Class 8/Moderate,3409.3244812630764,3732.169825533254,3458.712139892305,3058.9597102137946,2989.2448825053375,2930.30183553781,2879.2430458138424,2834.206001472215,2793.9189924891775,2757.4749598648305,2724.2041647807205,2693.598000194899,2665.261117813193,2638.8801114560556,2614.202328089226,2591.0211138700015,2569.1652837475986,2548.491441982458,2528.878274764561,2510.222236780071,2492.4342421402134,2475.4370914825704,2459.1634470561035,2443.5542214398956,2428.557282470282,2414.126402714477,2400.2204000885763,2386.802429346533,2373.839393731438,2361.3014531341064 -Offshore Wind - Class 8/Conservative,3850.421063200648,4277.525006201206,4008.6604595785293,3577.860268410501,3523.6267083640123,3477.77288670064,3438.0524996694044,3403.016635292999,3371.675986644879,3343.324921360256,3317.442426598391,3293.6328394643688,3271.5886049350183,3251.065913573865,3231.868217903783,3213.8347547994013,3196.8323535273776,3180.749461614481,3165.491704879257,3150.9785318640047,3137.140639594635,3123.9179720343636,3111.2581448327696,3099.1151918547316,3087.448557698747,3076.2222804563644,3065.404323169397,3054.9660226548513,3044.8816318082436,3035.1279369832587 -Offshore Wind - Class 9/Advanced,3181.8384005101443,3459.042892763145,3188.415886745379,2807.3645880969702,2732.8525952515447,2669.8536029525326,2615.2813935723625,2567.1452934618346,2524.0860846280793,2485.1342921984988,2449.574091782654,2416.861878447182,2386.575099483641,2358.3787828383697,2332.0028901034716,2307.2265473249386,2283.8667899929446,2261.7703551264094,2240.807581159189,2220.867797693932,2201.8557887296074,2183.6890427183953,2166.295588313762,2149.6122722149053,2133.583374978291,2118.159488203235,2103.2965960147503,2088.9553177989833,2075.1002793694797,2061.6995872815405 -Offshore Wind - Class 9/Moderate,3422.256971000537,3746.326954968258,3471.8319703747993,3070.563171625889,3000.5838967230266,2941.417262838445,2890.16479331728,2844.956911287144,2804.5170827842603,2767.934808088648,2734.537807881398,2703.81554583651,2675.3711739968167,2648.8900973483787,2624.1187044756516,2600.849557642022,2578.910822445516,2558.158559207755,2538.470993942632,2519.7441885609346,2501.8887192470193,2484.8270938004102,2468.491719039769,2452.823283409612,2437.769456994881,2423.283837009634,2409.3250851551875,2395.8562164215123,2382.84400850675,2370.25850811011 -Offshore Wind - Class 9/Conservative,3865.026751558682,4293.750815316311,4023.8663927595385,3591.4320599655675,3536.992777359498,3490.9650197503556,3451.0939625495685,3415.925197664871,3384.46566546101,3356.0070569188147,3330.026382854942,3306.1264795181187,3283.998625245799,3263.3980857663832,3244.1275680450117,3226.025699138305,3208.9588031603143,3192.814904489113,3177.499270956453,3162.9310455511713,3149.040662414258,3135.767837700138,3123.0599883503846,3110.8709738678954,3099.160085013562,3087.8912234656877,3077.0322307412416,3066.554334930026,3056.4316912618265,3046.640998034689 -Offshore Wind - Class 10/Advanced,3269.373400535,3554.2040171167423,3276.1318388442533,2884.5975045296364,2808.03562527435,2743.3034787109436,2687.2299428181877,2637.769578872106,2593.52577567123,2553.5023872892134,2516.963896415944,2483.351743097765,2452.231749852537,2423.259729268986,2396.1582139597813,2370.700253546177,2346.6978500137006,2323.993523990191,2302.454046812824,2281.965703450293,2262.4306584308074,2243.764130245778,2225.8921675575375,2208.7498796658665,2192.280014239359,2176.431803611457,2161.1600209941307,2146.424202380343,2132.18800041058,2118.418644225161 -Offshore Wind - Class 10/Moderate,3516.406084291006,3849.3915009375587,3567.344932806935,3155.0368982807368,3083.132435778976,3022.338078972411,2969.6756117216028,2923.224023551647,2881.6716619960357,2844.0829787361554,2809.7671994942743,2778.199742668774,2748.9728426877095,2721.763249768707,2696.3103754369017,2672.4010751723713,2649.858787266946,2628.5356121429177,2608.306425711334,2589.0644304603807,2570.7177424514534,2553.1867376096957,2536.401963209573,2520.3024759857667,2504.834506384072,2489.9503750396175,2475.607606403008,2461.7681979760696,2448.3980134840053,2435.466275586003 -Offshore Wind - Class 10/Conservative,3971.356826882279,4411.875443413444,4134.566277685734,3690.2353195553537,3634.298367361944,3587.004348159248,3546.0364052735995,3509.9001186459495,3477.5751087510134,3448.3335804040125,3421.6381565576044,3397.080747157982,3374.3441373549076,3353.1768600350183,3333.3761944692596,3314.776328211416,3297.2399078416092,3280.651877196151,3264.9148979466736,3249.9458886389125,3235.6733695996727,3222.0353985250417,3208.977945753264,3196.453601424087,3184.420536353642,3172.8416591256146,3161.683926550568,3150.9177751793122,3140.516649230678,3130.456605953663 -Offshore Wind - Class 11/Advanced,3388.831620598764,3684.0695398370185,3395.8370025611043,2989.996564617143,2910.6372239831485,2843.5398575252793,2785.41747496688,2734.149900183475,2688.289491801201,2646.803706148731,2608.9301511672065,2574.0898579225077,2541.832784709338,2511.8021680015277,2483.710402150938,2457.3222443371333,2432.442827367534,2408.9089177993387,2386.582418985259,2365.345460909664,2345.0966333327888,2325.748056951188,2307.2230783512646,2289.4544358195803,2272.3827851065657,2255.95550356786,2240.1257118933954,2224.8514675792894,2210.095095185586,2195.822626452342 -Offshore Wind - Class 11/Moderate,3644.890524698472,3990.0427514051044,3697.6906057597002,3270.3174263606556,3195.7856778157357,3132.769982310799,3078.1833039555277,3030.0344413044704,2986.963815989184,2948.00169609584,2912.4320674442633,2879.7111809726734,2849.4163719393273,2821.21257947792,2794.8296935840563,2770.0467817424255,2746.680830932999,2724.5785375393943,2703.610205617712,2683.665135428063,2664.6480857243682,2646.4765230821513,2629.0784570727915,2612.390717651368,2596.357570601201,2580.9295944217347,2566.0627615678554,2551.71768098455,2537.8589691064476,2524.4547240327965 -Offshore Wind - Class 11/Conservative,4116.464515621596,4573.079051275108,4285.637405929199,3825.0712311763323,3767.0904228899717,3718.068347983179,3675.603495158766,3638.1468403897625,3604.640720944917,3574.3307490461016,3546.6599126585566,3521.205210702576,3497.6378377517635,3475.697138444708,3455.1729849273506,3435.8935062042497,3417.7163301583482,3400.522196638575,3384.210210713502,3368.6942552515548,3353.9002388146864,3339.763955815946,3326.2294024271423,3313.2474364996533,3300.774700471162,3288.772747658139,3277.207327520349,3266.047796402523,3255.2666282132936,3244.8390053678377 -Offshore Wind - Class 12/Advanced,3425.1037065651635,3723.501681063189,3432.1840700684047,3021.9997517249963,2941.7909947882813,2873.9754570794457,2815.230966286481,2763.41465315074,2717.0633815856554,2675.1335561719816,2636.8546246489395,2601.641421135113,2569.039086940105,2538.687039948114,2510.2945961471396,2483.623994814188,2458.4782830113986,2434.69248013998,2412.127011446314,2390.662745302563,2370.19718603264,2350.641513724061,2331.9182545095982,2313.9594267454886,2296.7050509957717,2280.1019413738572,2264.102716800763,2248.664985844398,2233.750669808773,2219.325436857414 -Offshore Wind - Class 12/Moderate,3683.9033164956104,4032.7498522267747,3737.2685389665344,3305.3210052063378,3229.9915121013114,3166.3013331812967,3111.130390716269,3062.466170596683,3018.9345423166674,2979.5553945150573,2943.605049211641,2910.533937370404,2879.9148702916264,2851.409200812039,2824.7439278265992,2799.6957540866333,2776.079707707013,2753.7408441984594,2732.548079426997,2712.3895287869987,2693.168931625387,2674.8028711278334,2657.21858632197,2640.352231027395,2624.1474744807338,2608.5543662023847,2593.528407401956,2579.029785405454,2565.022737922369,2551.475021592527 -Offshore Wind - Class 12/Conservative,4160.5247616015595,4622.02663411479,4331.508380298005,3866.01257263499,3807.411171442868,3757.8643927105854,3714.945020758448,3677.0874517057323,3643.222702213434,3612.588309974679,3584.6213010213123,3558.894146715683,3535.0745222890287,3512.8989824762984,3492.1551503368923,3472.669315268028,3454.297581284177,3436.919411742858,3420.4328317918785,3404.7508025518937,3389.798439553123,3375.510849989294,3361.831430599757,3348.7105132468646,3336.1042762941274,3323.973861547041,3312.2846518674733,3301.0056756082627,3290.1091120547426,3279.569877989073 -Offshore Wind - Class 13/Advanced,3428.813775146282,3727.5349740032466,3435.90180809151,3025.2731785440246,2944.9775395697025,2877.0885441447454,2818.2804213837358,2766.4079808743954,2720.0065016627514,2678.0312579081437,2639.710862688429,2604.459516271149,2571.8218672634716,2541.436942967445,2513.013744502463,2486.3142536033774,2461.141303993122,2437.3297363661018,2414.7398247814785,2393.2523085681646,2372.7645810268705,2353.187726035479,2334.4441858071555,2316.465905060494,2299.1928393898756,2282.5717452978156,2266.5551903821984,2251.100737292581,2236.170266086172,2221.72940773829 -Offshore Wind - Class 13/Moderate,3687.893716530567,4037.118122446908,3741.3167441519836,3308.901325296623,3233.4902353672246,3169.731067315207,3114.500363745767,3065.7834305962824,3022.2046489042236,2982.7828456528737,2946.793558974825,2913.686624541487,2883.0343909228072,2854.4978441332814,2827.803687353368,2802.728381459059,2779.0867542038827,2756.72369326286,2735.507972511824,2715.3275861518655,2696.0861692604735,2677.700214666318,2660.096882582425,2643.21225767028,2626.989948149087,2611.379949432941,2596.3377145304075,2581.8233876424492,2567.8011677408813,2554.2387765395592 -Offshore Wind - Class 13/Conservative,4165.031437463489,4627.033208299231,4336.2002654283115,3870.2002332166094,3811.5353550509417,3761.934907302238,3718.969045133441,3681.0704688034184,3647.1690370515853,3616.5014616727312,3588.504158885918,3562.7491369549407,3538.9037111372136,3516.704150804062,3495.9378489684173,3476.430906864362,3458.039272638395,3440.642279082874,3424.1378408865608,3408.4388248896903,3393.4702655077076,3379.1671996425216,3365.4729627208935,3352.337832804705,3339.717940789917,3327.5743863908715,3315.87251497219,3304.5813213382567,3293.672954639038,3283.122304486579 -Offshore Wind - Class 14/Advanced,3766.685036461707,4094.841869581181,3774.4715158051645,3323.3800258938163,3235.172149452697,3160.593452568905,3095.9904468204095,3039.006557264335,2988.0327310731677,2941.92129635532,2899.824854632048,2861.0998821568564,2825.2461577482563,2791.8671388848056,2760.643151999761,2731.3127247891316,2703.659262443686,2677.5013310548443,2652.6854362525182,2629.0805655598942,2606.5740015346705,2585.0680663650337,2564.477559811399,2544.7277205052765,2525.7525873362074,2507.493670255325,2489.898862927607,2472.921546276201,2456.519844064157,2440.6560005836777 -Offshore Wind - Class 14/Moderate,4051.2944093979577,4434.930975975912,4109.9816790894965,3634.956555373549,3552.1145456734985,3482.072624476266,3421.399552582944,3367.882110356546,3320.009126966042,3276.702745764029,3237.1671172659917,3200.7978645999287,3167.125196068759,3135.776691649089,3106.452124175438,3078.9059272424297,3052.9346819490397,3028.367991384913,3005.061698558535,2982.8927607518067,2961.755317356522,2941.5576325032775,2922.2196888584854,2903.671272941632,2885.850436192422,2868.7022466320877,2852.177767661252,2836.2332161374957,2820.829263241583,2805.93045002316 -Offshore Wind - Class 14/Conservative,4575.44871803865,5082.97559792922,4763.484320227715,4251.565195005578,4187.119549005733,4132.631531694594,4085.4318641935556,4043.798806895363,4006.5567680830304,3972.867246032752,3942.111122083186,3913.818230697734,3887.623104772046,3863.23602597266,3840.4234372710084,3818.9943041220863,3798.7903799728156,3779.679107211377,3761.548341160483,3744.302362661676,3727.8588191102044,3712.146346020987,3697.102695160638,3682.6732450499576,3668.809803775187,3655.469637862446,3642.614677849499,3630.21086332536,3618.227599050113,3606.637300287821 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,3842.3701,3583.4153,3429.4759,3321.4792,2999.0614,2693.5348,2399.1137,2352.0203,2311.0401,2256.0086,2209.4435,2169.1984,2133.8401,2102.3662,2081.2931,2061.6972,2043.3962,2026.2391,2010.0994,1994.87,1980.4595,1966.7894,1953.7918,1941.4075,1929.5845,1918.2773,1907.4453,1897.0526,1887.0671 +Offshore Wind - Class 1/Moderate,4373.4293,4256.0015,4172.0581,4107.113,4054.3614,4010.0748,3722.0837,3438.8291,3159.3029,2864.6143,2576.5622,2543.4053,2514.1243,2487.9392,2470.3425,2453.932,2438.5643,2424.1202,2410.4995,2397.6174,2385.4012,2373.7884,2362.7248,2352.1629,2342.0612,2332.383,2323.0957,2314.1705,2305.5813 +Offshore Wind - Class 1/Conservative,5310.5928,5292.6419,5276.2463,5261.1643,5247.2061,5234.2197,5222.0821,5210.6919,4835.5121,4440.8387,4050.4779,3663.3763,3278.8224,2896.3131,2884.1352,2872.7465,2862.0533,2851.9778,2842.4543,2833.4271,2824.8483,2816.6767,2808.8763,2801.4159,2794.2678,2787.4076,2780.8136,2774.4665,2768.3491 +Offshore Wind - Class 2/Advanced,3835.3896,3576.9052,3423.2455,3315.445,2993.6129,2688.6414,2394.7552,2347.7473,2306.8416,2251.91,2205.4296,2165.2576,2129.9635,2098.5468,2077.512,2057.9517,2039.6839,2022.558,2006.4476,1991.2459,1976.8616,1963.2163,1950.2423,1937.8805,1926.079,1914.7923,1903.98,1893.6062,1883.6388 +Offshore Wind - Class 2/Moderate,4365.4841,4248.2695,4164.4787,4099.6515,4046.9958,4002.7896,3715.3218,3432.5817,3153.5634,2859.4101,2571.8813,2538.7847,2509.5568,2483.4194,2465.8546,2449.4739,2434.1341,2419.7162,2406.1203,2393.2616,2381.0676,2369.4759,2358.4324,2347.8897,2337.8063,2328.1457,2318.8753,2309.9663,2301.3928 +Offshore Wind - Class 2/Conservative,5300.945,5283.0267,5266.6609,5251.6063,5237.6734,5224.7107,5212.5951,5201.2255,4826.7274,4432.7709,4043.1193,3656.721,3272.8657,2891.0513,2878.8956,2867.5275,2856.8538,2846.7966,2837.2904,2828.2796,2819.7164,2811.5596,2803.7734,2796.3265,2789.1914,2782.3436,2775.7617,2769.4261,2763.3198 +Offshore Wind - Class 3/Advanced,3919.2247,3655.0904,3498.0719,3387.915,3059.0483,2747.4105,2447.1005,2399.0651,2357.2652,2301.133,2253.6366,2212.5865,2176.5209,2144.4175,2122.9229,2102.935,2084.268,2066.7677,2050.3052,2034.7712,2020.0724,2006.1289,1992.8713,1980.2393,1968.1799,1956.6464,1945.5978,1934.9972,1924.812 +Offshore Wind - Class 3/Moderate,4460.9062,4341.1295,4255.5072,4189.263,4135.4563,4090.2838,3796.5324,3507.6122,3222.495,2921.912,2628.0983,2594.2782,2564.4115,2537.7027,2519.7541,2503.0153,2487.3402,2472.6071,2458.714,2445.5743,2433.1137,2421.2687,2409.9837,2399.2106,2388.9068,2379.035,2369.562,2360.4583,2351.6973 +Offshore Wind - Class 3/Conservative,5416.8147,5398.5047,5381.7812,5366.3976,5352.1601,5338.914,5326.5336,5314.9155,4932.2315,4529.6638,4131.4951,3736.6508,3344.405,2954.2448,2941.8234,2930.2068,2919.2998,2909.0227,2899.3088,2890.101,2881.3506,2873.0155,2865.0592,2857.4495,2850.1584,2843.161,2836.4351,2829.9611,2823.7213 +Offshore Wind - Class 4/Advanced,4175.3368,3893.9419,3726.6627,3609.3073,3258.9499,2926.9473,2607.0127,2555.8384,2511.307,2451.5066,2400.9064,2357.1738,2318.7514,2284.5501,2261.6509,2240.3569,2220.47,2201.8262,2184.2878,2167.7387,2152.0794,2137.2247,2123.1008,2109.6433,2096.7958,2084.5087,2072.738,2061.4447,2050.5939 +Offshore Wind - Class 4/Moderate,4752.4159,4624.8121,4533.5946,4463.0214,4405.6986,4357.5743,4044.6269,3736.8264,3433.0774,3112.8521,2799.8383,2763.8082,2731.9898,2703.5356,2684.4141,2666.5814,2649.882,2634.1862,2619.3852,2605.3868,2592.112,2579.4929,2567.4705,2555.9933,2545.0162,2534.4994,2524.4073,2514.7087,2505.3752 +Offshore Wind - Class 4/Conservative,5770.7908,5751.2843,5733.468,5717.079,5701.9112,5687.7995,5674.6101,5662.2328,5254.5412,4825.6667,4401.4786,3980.8321,3562.954,3147.2978,3134.0646,3121.6889,3110.0691,3099.1205,3088.7718,3078.9623,3069.6401,3060.7603,3052.284,3044.1771,3036.4095,3028.9549,3021.7895,3014.8924,3008.2448 +Offshore Wind - Class 5/Advanced,4263.1798,3975.8648,3805.0662,3685.2419,3327.5134,2988.5261,2661.8605,2609.6095,2564.1412,2503.0827,2451.418,2406.7653,2367.5346,2332.6137,2309.2328,2287.4907,2267.1854,2248.1494,2230.2421,2213.3447,2197.356,2182.1888,2167.7677,2154.0271,2140.9093,2128.3637,2116.3454,2104.8145,2093.7354 +Offshore Wind - Class 5/Moderate,4852.3998,4722.1114,4628.9748,4556.9169,4498.3881,4449.2513,4129.7199,3815.4438,3505.3043,3178.3419,2858.7428,2821.9547,2789.4668,2760.4141,2740.8902,2722.6824,2705.6317,2689.6056,2674.4933,2660.2003,2646.6462,2633.7616,2621.4863,2609.7677,2598.5597,2587.8215,2577.5172,2567.6145,2558.0846 +Offshore Wind - Class 5/Conservative,5892.1998,5872.2829,5854.0918,5837.358,5821.8711,5807.4625,5793.9956,5781.3579,5365.0891,4927.1917,4494.0793,4064.583,3637.9134,3213.5123,3200.0008,3187.3647,3175.5005,3164.3215,3153.755,3143.7392,3134.2208,3125.1543,3116.4996,3108.2222,3100.2912,3092.6796,3085.3635,3078.3213,3071.5339 +Offshore Wind - Class 6/Advanced,4118.311,3840.7593,3675.7647,3560.0122,3214.4398,2886.9717,2571.4067,2520.9313,2477.0081,2418.0245,2368.1153,2324.98,2287.0824,2253.3482,2230.7618,2209.7586,2190.1433,2171.7541,2154.4553,2138.1321,2122.6868,2108.035,2094.1039,2080.8302,2068.1582,2056.0389,2044.429,2033.29,2022.5874 +Offshore Wind - Class 6/Moderate,4687.5084,4561.6474,4471.6757,4402.0665,4345.5265,4298.0594,3989.3862,3685.7896,3386.1892,3070.3374,2761.5987,2726.0607,2694.6768,2666.6113,2647.7509,2630.1618,2613.6905,2598.209,2583.6102,2569.803,2556.7095,2544.2627,2532.4045,2521.0841,2510.257,2499.8837,2489.9295,2480.3633,2471.1573 +Offshore Wind - Class 6/Conservative,5691.9745,5672.7345,5655.1615,5638.9964,5624.0357,5610.1167,5597.1074,5584.8992,5182.7758,4759.7588,4341.3641,3926.4628,3514.2919,3104.3126,3091.2602,3079.0536,3067.5925,3056.7934,3046.586,3036.9105,3027.7156,3018.9571,3010.5966,3002.6004,2994.9389,2987.586,2980.5185,2973.7157,2967.1589 +Offshore Wind - Class 7/Advanced,4314.3319,4023.5694,3850.7215,3729.4595,3367.4388,3024.3841,2693.799,2640.921,2594.9072,2533.1161,2480.8315,2435.643,2395.9416,2360.6017,2336.9402,2314.9373,2294.3884,2275.1239,2257.0017,2239.9017,2223.7211,2208.3719,2193.7778,2179.8723,2166.5971,2153.901,2141.7385,2130.0693,2118.8572 +Offshore Wind - Class 7/Moderate,4910.6216,4778.77,4684.5158,4611.5934,4552.3623,4502.6359,4179.2706,3861.2236,3547.363,3216.4775,2893.0436,2855.8141,2822.9364,2793.5351,2773.777,2755.3507,2738.0953,2721.877,2706.5833,2692.1189,2678.4022,2665.363,2652.9404,2641.0812,2629.7387,2618.8717,2608.4437,2598.4222,2588.778 +Offshore Wind - Class 7/Conservative,5962.8977,5942.7419,5924.3324,5907.3979,5891.7251,5877.1437,5863.5152,5850.7259,5429.4625,4986.3109,4548.0017,4113.3522,3681.5631,3252.0698,3238.3962,3225.6085,3213.6019,3202.2888,3191.5956,3181.4595,3171.827,3162.6516,3153.8932,3145.5163,3137.4902,3129.7874,3122.3834,3115.2568,3108.3879 +Offshore Wind - Class 8/Advanced,10370.5258,7335.6329,6604.8375,6199.3148,5632.5185,5136.1222,4682.5325,4548.7148,4435.5373,3960.6753,3689.8071,3503.9624,3364.1885,3253.0677,3008.6384,2846.4343,2726.6659,2632.5586,2555.5305,2490.63,2434.7531,2385.8326,2342.426,2303.4888,2268.2418,2236.0892,2206.5657,2179.3012,2153.9971 +Offshore Wind - Class 8/Moderate,11016.3095,9122.5089,8526.3689,8177.1246,7933.2817,7747.4732,7294.3016,6866.1432,6456.1288,5692.6599,5119.7989,4932.0919,4789.0948,4674.2335,4417.6591,4244.204,4114.3659,4011.2344,3926.0575,3853.7372,3791.0528,3735.8442,3686.5949,3642.2009,3601.8346,3564.8602,3530.7791,3499.1934,3469.7806 +Offshore Wind - Class 8/Conservative,12155.9277,11422.0532,11067.9868,10836.2695,10665.0563,10529.8265,10418.3913,10323.8236,9798.632,8974.3295,8302.5166,7697.1344,7128.8489,6584.1743,6354.0735,6195.708,6075.5933,5979.1832,5898.8641,5830.1612,5770.2254,5717.1333,5669.5267,5626.4114,5587.0388,5550.8311,5517.3336,5486.1817,5457.0792 +Offshore Wind - Class 9/Advanced,10788.3797,7631.2035,6870.9626,6449.1004,5859.4665,5343.0691,4871.2032,4731.9937,4614.256,4120.2606,3838.4785,3645.1456,3499.7399,3384.1418,3129.8638,2961.1241,2836.5299,2738.6308,2658.4991,2590.9836,2532.8553,2481.9637,2436.8081,2396.302,2359.6348,2326.1867,2295.4736,2267.1106,2240.787 +Offshore Wind - Class 9/Moderate,11460.1836,9490.0772,8869.9172,8506.601,8252.933,8059.6379,7588.2068,7142.7969,6716.262,5922.0311,5326.0882,5130.8179,4982.0592,4862.5698,4595.6574,4415.2134,4280.1438,4172.8569,4084.248,4009.0138,3943.8036,3886.3705,3835.1368,3788.9541,3746.9613,3708.4972,3673.0429,3640.1845,3609.5866 +Offshore Wind - Class 9/Conservative,12645.7198,11882.2757,11513.9431,11272.8893,11094.7776,10954.099,10838.1738,10739.7958,10193.4429,9335.9272,8637.0454,8007.2708,7416.0877,6849.4668,6610.0947,6445.3482,6320.3939,6220.0991,6136.5438,6065.0727,6002.7219,5947.4906,5897.9658,5853.1133,5812.1543,5774.4877,5739.6405,5707.2334,5676.9583 +Offshore Wind - Class 10/Advanced,10869.6996,7688.7255,6922.754,6497.7119,5903.6336,5383.3437,4907.921,4767.6622,4649.037,4151.3181,3867.4119,3672.6218,3526.12,3409.6505,3153.4558,2983.4442,2857.9109,2759.2739,2678.5382,2610.5137,2551.9472,2500.672,2455.1761,2414.3646,2377.4211,2343.7209,2312.7763,2284.1995,2257.6774 +Offshore Wind - Class 10/Moderate,11546.5674,9561.6108,8936.7762,8570.7214,8315.1414,8120.3892,7645.4047,7196.6374,6766.8874,5966.6698,5366.2348,5169.4927,5019.6126,4899.2225,4630.2982,4448.4941,4312.4063,4204.3108,4115.0339,4039.2326,3973.531,3915.6649,3864.045,3817.5142,3775.2049,3736.4508,3700.7293,3667.6232,3636.7947 +Offshore Wind - Class 10/Conservative,12741.0398,11971.841,11600.7321,11357.8613,11178.407,11036.668,10919.869,10820.7494,10270.2783,9406.2989,8702.1491,8067.6274,7471.9882,6901.0962,6659.9198,6493.9315,6368.0353,6266.9846,6182.7994,6110.7896,6047.9688,5992.3212,5942.423,5897.2325,5855.9647,5818.0142,5782.9043,5750.253,5719.7497 +Offshore Wind - Class 11/Advanced,11002.8537,7782.9126,7007.5579,6577.3091,5975.9532,5449.2898,4968.0432,4826.0661,4705.9878,4202.1718,3914.7878,3717.6115,3569.3151,3451.4188,3192.0858,3019.9915,2892.9204,2793.075,2711.3503,2642.4925,2583.2087,2531.3053,2485.252,2443.9407,2406.5446,2372.4315,2341.1078,2312.181,2285.334 +Offshore Wind - Class 11/Moderate,11688.0131,9678.7408,9046.2519,8675.713,8417.0021,8219.8642,7739.0611,7284.7964,6849.782,6039.7616,5431.9713,5232.8191,5081.103,4959.2382,4687.0195,4502.9882,4365.2334,4255.8137,4165.4432,4088.7133,4022.2068,3963.6319,3911.3797,3864.2788,3821.4513,3782.2224,3746.0633,3712.5517,3681.3455 +Offshore Wind - Class 11/Conservative,12897.1179,12118.4964,11742.8413,11496.9954,11315.3428,11171.8675,11053.6377,10953.3039,10396.0894,9521.5263,8808.7506,8166.4561,7563.5202,6985.6348,6741.504,6573.4824,6446.0439,6343.7553,6258.5389,6185.6469,6122.0566,6065.7273,6015.2179,5969.4737,5927.7004,5889.2851,5853.745,5820.6937,5789.8168 +Offshore Wind - Class 12/Advanced,11245.5685,7954.5979,7162.1395,6722.3997,6107.7783,5569.4971,5077.6345,4932.5256,4809.7984,4294.8686,4001.1451,3799.6192,3648.0515,3527.5546,3262.5008,3086.6103,2956.7361,2854.6882,2771.1607,2700.784,2640.1923,2587.1441,2540.0748,2497.8522,2459.6312,2424.7656,2392.7509,2363.186,2335.7468 +Offshore Wind - Class 12/Moderate,11945.842,9892.2466,9245.8056,8867.0928,8602.6749,8401.1883,7909.779,7445.4936,7000.8831,6172.9943,5551.7965,5348.2512,5193.1884,5068.6353,4790.4116,4602.3208,4461.5272,4349.6938,4257.3298,4178.9073,4110.9337,4051.0667,3997.6618,3949.5219,3905.7496,3865.6554,3828.6987,3794.4478,3762.5533 +Offshore Wind - Class 12/Conservative,13181.6188,12385.8215,12001.8797,11750.6106,11564.9509,11418.3106,11297.4728,11194.9257,10625.4195,9731.5641,9003.0651,8346.6021,7730.3659,7139.7327,6890.2166,6718.4885,6588.2389,6483.6938,6396.5976,6322.0977,6257.1046,6199.5328,6147.9091,6101.1559,6058.4611,6019.1983,5982.8743,5949.0939,5917.5359 +Offshore Wind - Class 13/Advanced,12296.8591,8698.2325,7831.6912,7350.8424,6678.7632,6090.1609,5552.3166,5393.6421,5259.4418,4696.3739,4375.1916,4154.8262,3989.0892,3857.3276,3567.4953,3375.1616,3233.1462,3121.5584,3030.2223,2953.2664,2887.0104,2829.0029,2777.5334,2731.3636,2689.5695,2651.4445,2616.437,2584.1081,2554.1038 +Offshore Wind - Class 13/Moderate,13062.5976,10817.0221,10110.1486,9696.0319,9406.8949,9186.5724,8649.2238,8141.5347,7655.3598,6750.0759,6070.8056,5848.2318,5678.6729,5542.476,5238.2427,5032.5682,4878.6125,4756.3244,4655.3257,4569.5719,4495.2439,4429.7802,4371.3827,4318.7425,4270.8782,4227.0358,4186.6241,4149.1713,4114.2951 +Offshore Wind - Class 13/Conservative,14413.9008,13543.7085,13123.874,12849.115,12646.0989,12485.75,12353.6156,12241.4819,11618.7355,10641.3182,9844.7156,9126.8831,8453.0382,7807.1898,7534.3477,7346.5656,7204.1396,7089.8211,6994.5827,6913.1182,6842.0493,6779.0953,6722.6457,6671.5217,6624.8356,6581.9024,6542.1826,6505.2442,6470.736 +Offshore Wind - Class 14/Advanced,12927.2566,9144.1466,8233.1822,7727.6827,7021.1495,6402.3725,5836.9556,5670.1468,5529.0667,4937.1331,4599.4855,4367.823,4193.5895,4055.0732,3750.3827,3548.189,3398.8931,3281.5848,3185.5664,3104.6654,3035.0127,2974.0315,2919.9235,2871.3867,2827.45,2787.3706,2750.5684,2716.5822,2685.0397 +Offshore Wind - Class 14/Moderate,13732.2506,11371.5559,10628.4445,10193.0982,9889.1387,9657.5213,9092.6255,8558.9098,8047.8112,7096.118,6382.0249,6148.0409,5969.7896,5826.6106,5506.7808,5290.5624,5128.7142,5000.1569,4893.9806,4803.8307,4725.6922,4656.8725,4595.4813,4540.1425,4489.8244,4443.7344,4401.2511,4361.8783,4325.2141 +Offshore Wind - Class 14/Conservative,15152.8282,14238.0256,13796.6683,13507.8238,13294.4001,13125.8309,12986.9227,12869.0405,12214.369,11186.8445,10349.4041,9594.772,8886.3825,8207.4247,7920.5954,7723.1867,7573.4592,7453.2803,7353.1595,7267.5186,7192.8064,7126.6251,7067.2815,7013.5367,6964.4573,6919.323,6877.567,6838.735,6802.4577 diff --git a/tests/data/Offshore_Wind/R&D/30/df_tc.csv b/tests/data/Offshore_Wind/R&D/30/df_tc.csv index 473ec42..055bed5 100644 --- a/tests/data/Offshore_Wind/R&D/30/df_tc.csv +++ b/tests/data/Offshore_Wind/R&D/30/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006 -10 year CRF/Moderate,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006 -10 year CRF/Conservative,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006 -ITC Schedule/*,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902 -PVD/Moderate,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902 -PVD/Conservative,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902 -PFF/Advanced,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232 -PFF/Moderate,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232 -PFF/Conservative,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232 -Year (Advanced)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034.0,2035.0,2036.0,2037.0,2038.0,2039,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065 -2/nan,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232 -3/nan,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591 -4/nan,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813 -5/nan,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169 -6/nan,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399 -Year (Moderate)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034.0,2035.0,2036.0,2037.0,2038.0,2039,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065 -2/nan,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232 -3/nan,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591 -4/nan,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813 -5/nan,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169 -6/nan,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399 -Year (Conservative)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034.0,2035.0,2036.0,2037.0,2038.0,2039,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065 -2/nan,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799 +10 year CRF/Moderate,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799 +10 year CRF/Conservative,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799 +ITC Schedule/*,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541 +PVD/Moderate,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541 +PVD/Conservative,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541 +PFF/Advanced,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125 +PFF/Moderate,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125 +PFF/Conservative,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087 +2/nan,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022 +3/nan,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777 +4/nan,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383 +5/nan,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675 +6/nan,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523 +Year (Moderate)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087 +2/nan,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022 +3/nan,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777 +4/nan,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383 +5/nan,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675 +6/nan,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523 +Year (Conservative)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087 +2/nan,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022 diff --git a/tests/data/Offshore_Wind/R&D/30/df_vom.csv b/tests/data/Offshore_Wind/R&D/30/df_vom.csv index 5406c57..e667205 100644 --- a/tests/data/Offshore_Wind/R&D/30/df_vom.csv +++ b/tests/data/Offshore_Wind/R&D/30/df_vom.csv @@ -1,43 +1,43 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 11/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 11/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 11/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 12/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 12/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 12/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 13/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 13/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 13/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 14/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 14/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 14/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 11/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 11/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 11/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 12/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 12/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 12/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 13/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 13/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 13/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 14/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 14/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 14/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Offshore_Wind/R&D/TechLife/df_capex.csv b/tests/data/Offshore_Wind/R&D/TechLife/df_capex.csv index 566bd9c..bb0fa2d 100644 --- a/tests/data/Offshore_Wind/R&D/TechLife/df_capex.csv +++ b/tests/data/Offshore_Wind/R&D/TechLife/df_capex.csv @@ -1,43 +1,43 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,3149.9375586912693,3327.1977155792283,3068.7789312655427,2765.638791684659,2689.17185053015,2624.519972987224,2568.5159692827233,2519.1169370733032,2474.927996980385,2434.954238316404,2398.461055825877,2364.8905821794892,2333.809178282951,2304.8730835235397,2277.80517457845,2252.37878249147,2228.406142369031,2205.7299701162115,2184.2172022761124,2163.7542648261046,2144.2434436121307,2125.6000622561924,2107.750261121604,2090.6292299737743,2074.1797874752165,2058.3512289121845,2043.0983835786772,2028.3808376437507,2014.162288819266,2000.4100068819964 -Offshore Wind - Class 1/Moderate,3396.202109137979,3613.263293009509,3351.3293425835445,3034.3653473246327,2962.367847596398,2901.494828935677,2848.7642216874096,2802.2525297801026,2760.646403599347,2723.0090843200105,2688.6489038711134,2657.0406018945937,2627.7758852103925,2600.531085783052,2575.045277962124,2551.105041439869,2528.533586054818,2507.1828208619104,2486.927459874063,2467.6605673940962,2449.290140594726,2431.736452375455,2414.9299601458288,2398.809641786001,2383.3216581693086,2368.4182682385217,2354.056941485108,2340.1996262394373,2326.812142057767,2313.8636717764653 -Offshore Wind - Class 1/Conservative,3870.7653676532223,4185.561757013411,3930.3862905026176,3594.7913689644406,3539.878656955801,3493.450620490225,3453.2328259724336,3417.7582170987735,3386.0250981240465,3357.319000243359,3331.1123861154065,3307.0046380676213,3284.6843496498304,3263.904658267019,3244.4665551320395,3226.2072639271005,3208.9919462583794,3192.70765271169,3177.2588272836524,3162.5639097928033,3148.552729402965,3135.164478012114,3122.346115275012,3110.051099435265,3098.238367227227,3086.871506401352,3075.918078809436,3065.3490623273256,3055.1383874266244,3045.2625497629083 -Offshore Wind - Class 2/Advanced,3187.258065289209,3364.442345791347,3103.2969503109393,2798.406120829897,2721.0331982301354,2655.615324289676,2598.947784324275,2548.963471653528,2504.2509803474295,2463.8036120019333,2426.8780577476678,2392.9098406349826,2361.460183807209,2332.181253770823,2304.792643841808,2279.0649994868186,2254.8083311710607,2231.8634912953416,2210.095839864963,2189.390457230602,2169.648471519466,2150.784203106582,2132.722917265201,2115.3990358881174,2098.7547001525154,2082.7386045944536,2067.305043324742,2052.41312368877,2038.0261132883556,2024.1108941121051 -Offshore Wind - Class 2/Moderate,3436.4403617573994,3653.710139488464,3389.0255248976573,3070.316552659775,2997.4660254941464,2935.871782411596,2882.516422151863,2835.453659033662,2793.354582857007,2755.271336064403,2720.504055691378,2688.5212580874104,2658.909812608829,2631.3422163965224,2605.5544523490944,2581.3305715518536,2558.491689230894,2536.8879598574576,2516.392613054239,2496.8974461483435,2478.3093662616343,2460.547701685754,2443.54208588861,2427.2307737593824,2411.559288284642,2396.4793227704095,2381.9478428060606,2367.9263458852233,2354.3802465937542,2341.278362645812 -Offshore Wind - Class 2/Conservative,3916.6262527504487,4232.414908883531,3974.595779641473,3637.382510059756,3581.819191430305,3534.8410749047403,3494.146779365043,3458.2518668028624,3426.142773367054,3397.096565215799,3370.5794547376017,3346.186077735809,3323.601338212038,3302.575448739612,3282.90704267234,3264.4314151162234,3247.01213011016,3230.534900013641,3214.9030366743514,3200.034013584596,3185.8568285230963,3172.309952932541,3159.339718044899,3146.8990306763612,3134.946341043106,3123.444805482718,3112.361601519335,3101.6673631742497,3091.335712046909,3081.3428653130695 -Offshore Wind - Class 3/Advanced,3314.3378527900572,3501.603626773563,3229.581407434233,2909.981916668025,2829.5240431917155,2761.49788044978,2702.570937954215,2650.5936910112946,2604.0984592501036,2562.0384059983267,2523.6405857737936,2488.3180152563837,2455.6144230318587,2425.1681070696836,2396.687480536294,2369.9340442590446,2344.710233593374,2320.850555535142,2298.2150018321827,2276.684070851438,2256.154948580405,2236.538539245085,2217.757128355873,2199.7425231280713,2182.4345578384623,2165.7798814129533,2149.7309656139373,2134.2452873478037,2119.2846496517623,2104.8146140597323 -Offshore Wind - Class 3/Moderate,3573.45534516504,3802.6642636977376,3526.937318529204,3192.733742319295,3116.9785775868636,3052.928498433978,2997.4457962066517,2948.5065844878814,2904.7289678401,2865.127296492406,2828.973803107669,2795.715813147156,2764.9237239547833,2736.256974741118,2709.4410217274567,2684.251305857844,2660.5018100086877,2638.0367141309503,2616.724193360906,2596.451730855802,2577.122522013211,2558.6526786473714,2540.9690286284754,2524.0073649943542,2507.711038667962,2492.0298169097055,2476.91894947559,2462.3383987183065,2448.252200261924,2434.6279285456058 -Offshore Wind - Class 3/Conservative,4072.7868214035575,4404.961616743418,4136.336559964241,3782.4092970249194,3724.6306024893966,3675.779412324056,3633.462586595793,3596.1365009791166,3562.747179621037,3532.5428644436306,3504.9684850855137,3479.602514995142,3456.1172949201737,3434.253078110758,3413.8004691919105,3394.588196288702,3376.4743835752347,3359.3401866262134,3343.085062217155,3327.6231934098937,3312.880747039749,3298.7937413323093,3285.306367681632,3272.369655242399,3259.94039759126,3247.9802820649556,3236.4551775162913,3225.3345471098983,3214.5909607068756,3204.1996872333584 -Offshore Wind - Class 4/Advanced,3441.6136689352024,3637.5837804155267,3354.882452317385,3021.7298252585006,2938.182242172961,2867.5437671783943,2806.3539368807465,2752.3806814379477,2704.0999592312724,2660.424733404309,2620.552376145733,2583.873363047442,2549.913901151166,2518.2983984962593,2488.7240708535182,2460.9432603048117,2434.75081541072,2409.974887973969,2386.4700932040446,2364.1123404161526,2342.7948673770807,2322.425156894176,2302.922510118505,2284.2161155545705,2266.243497020214,2248.9492546757065,2232.2840351239383,2216.2036823172402,2200.6685324690316,2185.64282462166 -Offshore Wind - Class 4/Moderate,3710.6816828877445,3950.3357096811537,3663.7751546127924,3315.339768269773,3236.6754853825914,3170.1657818762374,3112.5524561212046,3061.733901260708,3016.2751548865026,2975.1527167173913,2937.6108719993217,2903.075722617053,2871.1011684929667,2841.3335707646197,2813.4878427379344,2787.3308019339997,2762.6692878774384,2739.341496782854,2717.2105415032333,2696.159584371084,2676.088103334121,2656.9089887675555,2638.5462586160515,2620.933240268532,2604.011109233783,2587.727703755555,2572.036555109698,2556.8960881399144,2542.26895738135,2528.121492080342 -Offshore Wind - Class 4/Conservative,4229.188277653095,4576.022485212887,4296.817819782882,3927.659797021042,3867.662309221393,3816.9351560812092,3772.993297308502,3734.2338309619863,3699.5623068487457,3668.198098191538,3639.5648190490956,3613.224755583528,3588.837665908912,3566.1338285893394,3544.8958071362053,3524.9457525636644,3506.13634078969,3488.344163575065,3471.464816676449,3455.4091876495063,3440.100608019242,3425.4726390099017,3411.4673288767995,3398.0338262166924,3385.1272654112313,3372.707862530284,3360.7401757366156,3349.192495532077,3338.0363384170423,3327.2460236052934 -Offshore Wind - Class 5/Advanced,3611.3707471824555,3808.360987228583,3513.0470545311064,3170.7761958661504,3083.1076407705223,3008.9849335870967,2944.776924083708,2888.1414459079615,2837.479284316775,2791.649784523766,2749.810729221147,2711.322529300767,2675.688022037722,2642.513089454216,2611.4800125343336,2582.3289176702615,2554.8445343585877,2528.8465380154707,2504.1823727674014,2480.721827175162,2458.3528729743916,2436.978429575782,2416.5138176717733,2396.884733000469,2378.025617751393,2359.878339496027,2342.3911104883477,2325.5175966902543,2309.216177904841,2293.4493292705793 -Offshore Wind - Class 5/Moderate,3893.7105005840413,4135.79598749121,3836.502380727546,3478.868405297917,3396.324018450817,3326.5337337902674,3266.0786393798626,3212.753466919682,3165.0524746958276,3121.9016784291753,3082.508087848728,3046.269497400751,3012.7178031881786,2981.4819231646925,2952.2627087777732,2924.815475857695,2898.937536317593,2874.459105424613,2851.2365440937383,2829.1472516570434,2808.0857478270855,2787.9606263098913,2768.692157246638,2750.210379409703,2732.453566798662,2715.3669847864576,2698.901872586089,2683.014604352908,2667.665992562603,2652.820705656636 -Offshore Wind - Class 5/Conservative,4437.792355400741,4790.857492600433,4499.3895911966165,4121.39102766721,4058.434172776776,4005.2049104130597,3959.0956260442317,3918.424354831064,3882.0426629889553,3849.1314194419115,3819.0858080985213,3791.4465249514637,3765.856545734804,3742.032845043244,3719.747261365977,3698.8131733425944,3679.07599015281,3660.406216464509,3642.694298310701,3625.8467277890927,3609.7830547636563,3594.433563375983,3579.737443420266,3565.6413352554246,3552.0981602732095,3539.0661722070986,3526.5081810565503,3514.390913257171,3502.68448036499,3491.361934892854 -Offshore Wind - Class 6/Advanced,3585.792778451342,3785.926313726197,3492.004994875968,3148.3187911661485,3061.2711591819693,2987.6734350089655,2923.9201864742877,2867.6858359011235,2817.382495177621,2771.8775883424464,2730.3348631934414,2692.119260589427,2656.737139020438,2623.7971718967756,2592.98389048576,2564.0392617657403,2536.749539912597,2510.9356775130946,2486.446199189094,2463.151815739592,2440.9412923539194,2419.7182360277448,2399.398567204915,2379.9085078924263,2361.1829646008996,2343.1642166317506,2325.8008430319105,2309.0468379296913,2292.8608759082476,2277.205697880409 -Offshore Wind - Class 6/Moderate,3866.132826508444,4111.432427166178,3813.522924230309,3454.2289003786864,3372.2691441036072,3302.9731575486107,3242.946243633292,3189.9987531363467,3142.6356089411097,3099.790433391603,3060.6758526660315,3024.6939264041007,2991.379866111035,2960.36521797385,2931.3529521957153,2904.10011761204,2878.4054616987705,2854.100402243895,2831.0423175035344,2809.109475143774,2788.1971419540264,2768.214559036415,2749.082561228455,2730.731682811353,2713.100634966525,2696.13507073151,2679.786574673459,2664.011829933029,2648.771926536274,2634.031783164678 -Offshore Wind - Class 6/Conservative,4406.361155989778,4762.635030495767,4472.439646399393,4092.2007788076576,4029.68982343254,3976.837563737238,3931.054853934236,3890.671641903072,3854.5476277798875,3821.869482083293,3792.036672404769,3764.593147813003,3739.1844127094664,3715.5294462504203,3693.401702906466,3672.615883085481,3653.0184908753017,3634.4809481101174,3616.8944767521175,3600.1662311799996,3584.2163310555234,3568.9755542912535,3554.3835213769994,3540.387250597768,3526.939996785232,3514.0003093458345,3501.5312616816964,3489.499815892456,3477.87629522265,3466.633943043953 -Offshore Wind - Class 7/Advanced,3618.0855859469566,3843.103249403721,3542.980080026574,3176.6718106905673,3088.840248179364,3014.579720189832,2950.252324873857,2893.5115409483205,2842.755180154017,2796.8404668165367,2754.9236176428135,2716.3638542982126,2680.6630896532815,2647.426472922975,2616.3356943373064,2587.1303970898393,2559.594910411771,2533.548574430919,2508.838549617468,2485.3343824222393,2462.9238362799865,2441.5096500936233,2421.0069871062633,2401.3414048976283,2382.447223761662,2364.266203180728,2346.7464591167322,2329.8415713799113,2313.5098423864247,2297.713677502513 -Offshore Wind - Class 7/Moderate,3900.9503106277666,4173.525317505398,3869.19141727991,3485.3368744914264,3402.6390079028665,3332.7189579698957,3272.1514557675805,3218.72713260806,3170.937447061334,3127.706417924734,3088.239580472775,3051.9336094347263,3018.319530539803,2987.0255717665273,2957.7520283374884,2930.253761126972,2904.3277051779683,2879.803760066659,2856.5380196312412,2834.4076552449965,2813.306990494641,2793.144449128984,2773.8401530426822,2755.324010924994,2737.5341820046337,2720.415829883161,2703.9201031097105,2688.003294723479,2672.6261443364347,2657.753254695948 -Offshore Wind - Class 7/Conservative,4446.043809550139,4834.5627053178805,4537.726778617326,4129.054177804271,4065.9802634482467,4012.652028716599,3966.4570105830157,3925.710116829915,3889.2607783207086,3856.288340919743,3826.1868639646855,3798.496189436657,3772.8586292330374,3748.990631702378,3726.663611099455,3705.690599067545,3685.916717346354,3667.2122298253107,3649.4673788371483,3632.588482614706,3616.4949414361827,3601.1169098162813,3586.3934644811243,3572.2711465748407,3558.702789953096,3545.646570728023,3533.065229749476,3520.9254315855255,3509.197232218816,3497.8536340571154 -Offshore Wind - Class 8/Advanced,4510.489735625426,4796.833830108398,4429.4780383958205,3979.6455900272904,3874.019364994491,3784.713664216639,3707.353547430006,3639.117088461266,3578.0774959295813,3522.860467965601,3472.4512708967814,3426.0793047857505,3383.1455701189293,3343.175219396356,3305.785453332296,3270.663166867028,3237.548994363556,3206.225674284371,3176.509401831872,3148.243293585704,3121.292373867891,3095.5396764964125,3070.8831767990705,3047.233350331447,3024.511210688041,3002.6467178303315,2981.577476021219,2961.247660346861,2941.607125298647,2922.6106595751717 -Offshore Wind - Class 8/Moderate,4851.300725359157,5195.2255098761025,4823.211278586806,4352.748922128634,4253.548157845549,4169.6751067235555,4097.020965123024,4032.9354704500074,3975.6090420105675,3923.7509795477044,3876.408277727483,3832.857213793361,3792.5352266054883,3754.996354615026,3719.881085004958,3686.8953595410194,3655.795590331942,3626.377732306874,3598.4691618925012,3571.9225392099474,3546.6110994296378,3522.4249916632357,3499.2683976094163,3477.0572387800435,3455.7173336752944,3435.182902936401,3415.3953464874226,3396.302235358966,3377.856474496959,3360.0156028965503 -Offshore Wind - Class 8/Conservative,5478.959424220935,5954.366513365788,5590.120125251637,5091.118845027945,5013.9471617111185,4948.699433160037,4892.179279834887,4842.324971394328,4797.728772834921,4757.386604075132,4720.557089518095,4686.677220362611,4655.309360967013,4626.1065825181295,4598.789207641863,4573.128478333219,4548.934899201304,4526.049736574013,4504.338700641898,4483.687170650222,4463.996531882109,4445.181327556776,4427.167017325071,4409.888193641932,4393.2871481695865,4377.312708884512,4361.91928877399,4347.066101541143,4332.716510325105,4318.837483251141 -Offshore Wind - Class 9/Advanced,4592.412240325433,4878.520900161457,4505.322954261886,4051.926551444482,3944.3818728902497,3853.4541427717863,3774.68896026003,3705.2131454877667,3643.06491141178,3586.8449951811062,3535.5202328575488,3488.3060283568198,3444.5925027390845,3403.8961840092975,3365.827320227329,3330.067119511795,3296.3515054550667,3264.459270471555,3234.2032713790795,3205.423775336602,3177.9833551484044,3151.762920215129,3126.658592824846,3102.5792225308282,3079.4443883241183,3057.182778052583,3035.7308627063826,3015.0318034425804,2995.034543976597,2975.6930518493987 -Offshore Wind - Class 9/Moderate,4939.413265187224,5283.696940239805,4905.797996583303,4431.806433603402,4330.803919276628,4245.407510198518,4171.433775913908,4106.184318002691,4047.816688966744,3995.016745995366,3946.8141746399706,3902.472107411538,3861.41776556186,3823.197087692807,3787.444031277251,3753.8591972003355,3722.194573366033,3692.2424087016457,3663.826944330086,3636.798164287922,3611.0270013587074,3586.4016094694484,3562.8244300033125,3540.2098573829217,3518.482362774879,3497.5749720920953,3477.4280209252015,3457.988128055108,3439.2073430561486,3421.0424337185527 -Offshore Wind - Class 9/Conservative,5578.471917429091,6055.76563864837,5685.838443957752,5183.587120527139,5105.013793938786,5038.580992887334,4981.034283068805,4930.274487628623,4884.868303346995,4843.793413374313,4806.294976758643,4771.799758959704,4739.8621757071905,4710.128997036833,4682.3154658886615,4656.188669403146,4631.55567044848,4608.25485232638,4586.149486166852,4565.122869397029,4545.07459619417,4525.917657654788,4507.5761595785,4489.983506445043,4473.080941779563,4456.816364138317,4441.143358527047,4426.020397861111,4411.41017985669,4397.279072692238 -Offshore Wind - Class 10/Advanced,4693.593633091843,4988.08641403548,4606.348408716344,4141.199802713687,4031.2856678059543,3938.354590885632,3857.8540304393655,3786.847503846305,3723.330001387448,3665.8714312364054,3613.4158664797155,3565.16142457874,3520.484789559393,3478.8918374277987,3439.9842291131263,3403.4361490164188,3368.9777025200665,3336.3828083271464,3305.4602000612094,3276.046625599743,3248.0016299101662,3221.203498553605,3195.5460651534763,3170.936171009293,3147.2916232525013,3124.539538560417,3102.614988233154,3081.4598811374785,3061.02203610156,3041.254406465532 -Offshore Wind - Class 10/Moderate,5048.239887769589,5402.362204212094,5015.803533832917,4529.449311454314,4426.221479682657,4338.943591513471,4263.340045907193,4196.652992526923,4136.999390523117,4083.036143499693,4033.771558751459,3988.452533905651,3946.4936705822724,3907.4309033673826,3870.8901249759947,3836.5653398428813,3804.2030715957258,3773.5909919283918,3744.5494695919183,3716.925183426539,3690.5862225684946,3665.4182767188363,3641.3216378202615,3618.208814207842,3596.002612974453,3574.634584439993,3554.043749651075,3534.1755512777086,3514.9809824361846,3496.415858411825 -Offshore Wind - Class 10/Conservative,5701.3784703638485,6191.77060566147,5813.335277944334,5297.793454134462,5217.48897663838,5149.592508349757,5090.777912299796,5038.899761944941,4992.493175102436,4950.513310933694,4912.188697606355,4876.933470906207,4844.292229317729,4813.903960408995,4785.47763326777,4758.775203429108,4733.599482912914,4709.785294233728,4687.19289607041,4665.70301462429,4645.213031901668,4625.63402199301,4606.888418574329,4588.908158873049,4571.633191874182,4555.010268219474,4538.991950285704,4523.5357960511465,4508.603681376969,4494.161233455327 -Offshore Wind - Class 11/Advanced,5025.152235767293,5327.1415155794575,4920.468956681549,4433.736934668828,4316.058391541485,4216.562601009914,4130.37542697444,4054.352951712104,3986.348530272403,3924.831048183033,3868.669987145059,3817.0068190994148,3769.174196613488,3724.643090443021,3682.987022578014,3643.857161587048,3606.9645473156784,3572.067127932515,3538.9601258759762,3507.468756784107,3477.442643786607,3448.751474454996,3421.2815827486324,3394.9332291739383,3369.618414702989,3345.2591074862967,3321.785792217062,3299.136274165432,3277.254686046595,3256.090657793073 -Offshore Wind - Class 11/Moderate,5404.850939770007,5769.576866045625,5357.846040116647,4849.412649142283,4738.89273408968,4645.449477354749,4564.505246572449,4493.1073750081305,4429.239802543504,4371.464555552131,4318.719887490901,4270.19949633026,4225.2766307559705,4183.454443461956,4144.332399973671,4107.5828889938975,4072.934528409352,4040.159990899922,4009.066955944725,3979.491271674422,3951.2917089533516,3924.34588252637,3898.5470408921215,3873.8015119157803,3850.026649731481,3827.1491693278035,3805.103784157191,3783.8320829232653,3763.2815968631767,3743.4050200243632 -Offshore Wind - Class 11/Conservative,6104.127669960085,6612.643709530002,6209.763837181824,5672.033137461899,5586.055897807744,5513.363177454675,5450.393878887276,5394.851021191807,5345.166241925494,5300.220891992037,5259.18900227134,5221.443322708103,5186.49628191827,5153.9613653095585,5123.526983350871,5094.938275956581,5067.984125655404,5042.487686713506,5018.29934638909,4995.291405302334,4973.353996455632,4952.391912153547,4932.322106734936,4913.0717094273095,4894.576427171699,4876.779249039468,4859.629386381866,4843.0813990442875,4827.094469773155,4811.631797642421 -Offshore Wind - Class 12/Advanced,5239.794171488235,5541.735728908452,5119.669475943366,4623.117441663448,4500.4124338431775,4396.666827967948,4306.79829643297,4227.528633725751,4156.619504135816,4092.474393903689,4033.9144963155436,3980.044612557714,3930.1688904403154,3883.7357040183892,3840.3003589053365,3799.4991238517473,3761.030696198118,3724.64268522755,3690.121566608182,3657.2850903228887,3625.9764563760555,3596.0597862368077,3567.4165587879106,3539.942774311028,3513.5466750300807,3488.146896080692,3463.6709529126815,3440.0539942404184,3417.237766490757,3395.169748113383 -Offshore Wind - Class 12/Moderate,5635.711143315315,6001.993783296518,5574.753355803869,5056.548128683152,4941.307519134219,4843.872972073216,4759.471328347902,4685.023802436827,4618.428221199446,4558.18519009544,4503.187611650513,4452.594743838014,4405.753064589511,4362.144504502056,4321.351420864198,4283.032208947337,4246.903894953123,4212.729441611628,4180.30831371574,4149.469347892121,4120.065282611735,4091.96850511451,4065.067704166807,4039.2652065672837,4014.474836354309,3990.620178255733,3967.6331571058054,3945.4528666561273,3924.0245970183505,3903.2990216362055 -Offshore Wind - Class 12/Conservative,6364.856443437321,6879.0220422101975,6461.160236945745,5914.305632896509,5824.656002779045,5748.858320530822,5683.199381629884,5625.284093024488,5573.47710199279,5526.611977999015,5483.827471875326,5444.469541509239,5408.029789627103,5374.105192238233,5342.3708507261645,5312.561019034146,5284.455562120768,5257.870080548575,5232.648571089072,5208.657879872547,5185.783447095297,5163.925998406175,5142.998940971607,5122.926291451979,5103.641010605521,5085.083652366211,5067.201258723384,5049.946448613522,5033.276661334514,5017.153524063256 -Offshore Wind - Class 13/Advanced,5379.844542587816,5679.373101865575,5247.626378679358,4746.685141491247,4620.700447233193,4514.181905985457,4421.911348573177,4340.522948885889,4267.718544483928,4201.858949636906,4141.7338502258735,4086.424120366372,4035.215308978137,3987.5410461366237,3942.9447515658576,3901.0529721275916,3861.5563518785693,3824.1957541472966,3788.751947476608,3755.0378106308326,3722.8923526295866,3692.176063150734,3662.767253218553,3634.5591433873587,3607.457523359052,3581.378853531265,3556.248711970817,3532.0005140326502,3508.574449129305,3485.9165919029165 -Offshore Wind - Class 13/Moderate,5786.343670319172,6151.062359866955,5714.084259151747,5191.700659245975,5073.379873338036,4973.34107427262,4886.683524849815,4810.246149091579,4741.870586511297,4680.017366421589,4623.549800603359,4571.604675492151,4523.511001537943,4478.736862264841,4436.853452115139,4397.5100358739155,4360.416076356902,4325.328200709882,4292.040513776619,4260.377277291487,4230.187293686911,4201.339539340901,4173.719727868681,4147.227575438101,4121.774602757472,4097.282352110446,4073.6809288032655,4050.9077986719312,4028.9067895301623,4007.6272564106475 -Offshore Wind - Class 13/Conservative,6534.977726397139,7049.872939604118,6622.645281221613,6072.384494694289,5980.338689544756,5902.515070173829,5835.101184712371,5775.637923534758,5722.4462238519045,5674.328478516117,5630.400418702372,5589.990520916751,5552.576799331444,5517.745457841906,5485.162913869987,5454.556318439881,5425.699652692374,5398.403588521287,5372.50795300952,5347.876033321446,5324.390207673733,5301.948548288539,5280.462147859987,5259.8529921490535,5240.052250074367,5220.998886682376,5202.638528489061,5184.922528019416,5167.807186999522,5151.25310696902 -Offshore Wind - Class 14/Advanced,5442.550801566765,5781.125753682782,5338.918091864818,4802.011436780572,4674.558293238716,4566.798195812047,4473.452153518482,4391.115108934808,4317.462112756431,4250.834873272463,4190.008969214574,4134.0545615735555,4082.2488717879064,4034.0189284525227,3988.902829494341,3946.522768889258,3906.565784910667,3868.7697204482647,3832.9127887322893,3798.8056874839986,3766.2855492483204,3735.2112376021573,3705.4596451904326,3676.9227479702386,3649.505237549414,3623.1226006067595,3597.6995477637643,3573.1687182797145,3549.469604428382,3526.5476523100497 -Offshore Wind - Class 14/Moderate,5853.787991778634,6261.265879759649,5813.490829601092,5252.2139554021605,5132.514049003843,5031.309220178185,4943.6416098338095,4866.313297201464,4797.140764429748,4734.566597106914,4677.44085803143,4624.890272215524,4576.236029205772,4530.940012627369,4488.568418861397,4448.766424602091,4411.240106229052,4375.743254188768,4342.067573457335,4310.035277403394,4279.4934061345,4250.309408846773,4222.3676670590185,4195.5667280532725,4169.817081243113,4145.0393544266735,4121.162838233358,4098.124269615007,4075.8668216549563,4054.3392590795384 -Offshore Wind - Class 14/Conservative,6611.147958174135,7176.179708628229,6737.857872575057,6143.162843720874,6050.04417335192,5971.313459362865,5903.113812802352,5842.957461215599,5789.145771034982,5740.467176073036,5696.0271006660305,5655.146194193112,5617.296386676974,5582.059058898661,5549.096740116462,5518.133401088226,5488.940388529708,5461.326167568871,5435.128698349091,5410.209674540652,5386.450103387145,5363.746869063458,5342.01002798014,5321.160656581722,5301.129121507222,5281.853676393386,5263.279313991083,5245.356819801271,5228.041986212769,5211.294955545622 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,5462.550832369848,5094.404759063653,4875.5549262092645,4722.020175198692,4263.651146110876,3829.295613124674,3410.728337949633,3343.7774992451323,3285.5174365197136,3207.2812724221576,3141.08145831941,3083.8665548677945,3033.5990170228683,2988.8537384617885,2958.8949081013798,2931.03615273454,2905.0183721997228,2880.626813817036,2857.6815376796812,2836.0305427943017,2815.5436693022525,2796.109383287182,2777.6312289765,2760.02494615507,2743.21658539724,2727.1416211172086,2711.7421798514206,2696.967261995978,2682.7713005134847 +Offshore Wind - Class 1/Moderate,6217.537549003377,6050.594891259246,5931.2557072685795,5838.925802633735,5763.930885101322,5700.97021105834,5291.544282275952,4888.852075107402,4491.460278945741,4072.51283498425,3663.0000960065295,3615.862270810396,3574.2345093406543,3537.008235424742,3511.991599288189,3488.66149787881,3466.8138219123107,3446.2791640087826,3426.9151687521285,3408.6011001235547,3391.233850228222,3374.724391496717,3358.9956701796727,3343.980167236275,3329.6190113846337,3315.8598725964,3302.656518621953,3289.967817172063,3277.756959836958 +Offshore Wind - Class 1/Conservative,7549.867055466588,7524.346964544596,7501.037928189001,7479.5964751544225,7459.752640146307,7441.2903400603145,7424.034734950038,7407.84169550011,6874.463003342234,6313.370793819921,5758.409845373221,5208.082210940681,4661.376657071959,4117.577748019326,4100.26493465772,4084.0740017131716,4068.8719067407287,4054.548002773674,4041.008827494427,4028.175109779539,4015.978997982083,4004.3617316888726,3993.272200427305,3982.66605671573,3972.5038312954784,3962.750933130862,3953.3765407221345,3944.3531586306726,3935.6561740041584 +Offshore Wind - Class 2/Advanced,5358.739142998236,4997.589328397251,4782.898624109471,4632.281715654107,4182.623529780819,3756.522615291665,3345.909947900305,3280.231438444361,3223.078621467056,3146.329206691839,3081.3876415122254,3025.26002744198,2975.9477343518092,2932.0528187513814,2902.663410055368,2875.334052750732,2849.810635767615,2825.882619436882,2803.3735007815626,2782.133828788493,2762.0364370540406,2742.9714546924165,2724.8444215677036,2707.5726296266243,2691.083792474087,2675.3142714739247,2660.2075235870307,2645.713436159141,2631.787107365084 +Offshore Wind - Class 2/Moderate,6099.377897155915,5935.607747380369,5818.536715338725,5727.961307946685,5654.391607605821,5592.627539486479,5190.982487228406,4795.942992362201,4406.103572325649,3995.1177208761983,3593.3875214533555,3547.1455153865654,3506.308802120767,3469.790092274592,3445.2488611413337,3422.362012811054,3400.929540141509,3380.7851400765067,3361.7891180488486,3343.823177151232,3326.785983388085,3310.5901722205545,3295.16046379854,3280.4303368995647,3266.3420289287787,3252.8444294135797,3239.891971316572,3227.4444092981566,3215.4657110294934 +Offshore Wind - Class 2/Conservative,7406.3874307080805,7381.352390366644,7358.4863853527395,7337.4523748058255,7317.985493391741,7299.874203623014,7282.946548139545,7267.061169343569,6743.818981066585,6193.3899017697695,5648.975449671825,5109.10650357437,4572.7905668380645,4039.326284040601,4022.3425289928423,4006.4591458335417,3991.546085572757,3977.494364274333,3964.21240438866,3951.6227086915546,3939.658312485724,3928.26178578243,3917.383126796111,3906.9784315199345,3897.0093393822713,3887.441702822251,3878.245587289759,3869.393608214876,3860.8620396949195 +Offshore Wind - Class 3/Advanced,5563.666194857099,5188.705465783053,4965.804712217284,4809.427731107721,4342.574030961793,3900.178299552324,3473.8631867267977,3405.6729467788646,3346.3344641684057,3266.6501330575466,3199.2249980367915,3140.950965854653,3089.752906975992,3044.179439195086,3013.6660435766357,2985.291526998198,2958.792132812655,2933.9490061980596,2910.5791029239003,2888.527317673103,2867.6611623442363,2847.867218252979,2829.0469231213624,2811.114797178504,2793.9954497055987,2777.6226920862823,2761.9383182508886,2746.889887302366,2732.431056122389 +Offshore Wind - Class 3/Moderate,6332.62824425191,6162.59523224895,6041.0472110659675,5947.008043619602,5870.624939042819,5806.498813182058,5389.494232391682,4979.34787876988,4574.600276695524,4147.897677749075,3730.8046237328062,3682.7941509664915,3640.395852003069,3602.4805290910094,3577.0010161147275,3553.2388593653677,3530.9867343662136,3510.0719076762357,3490.3494738991394,3471.696590510754,3454.00771050475,3437.1928084933766,3421.172724221887,3405.879495174652,3391.252365301811,3377.238561100198,3363.790852501856,3350.8673311366247,3338.4304125138055 +Offshore Wind - Class 3/Conservative,7689.620050473284,7663.627437134304,7639.887121519657,7618.048758524303,7597.837393762009,7579.033507198603,7561.458489351737,7544.965660925851,7001.713778059379,6430.2353883344795,5865.001678369514,5304.48731653311,4747.661667351704,4193.796766914002,4176.163542997469,4159.672821076962,4144.189452202149,4129.6002394261195,4115.8105008755465,4102.73930239642,4090.317351048657,4078.4849994694414,4067.19036110524,4056.387758049952,4046.037499307501,4036.103996023863,4026.5560940931773,4017.3657437332995,4008.5077777483943 +Offshore Wind - Class 4/Advanced,5975.833019742907,5573.094469456032,5333.680820228931,5165.719279093875,4664.280086695629,4189.110790265383,3731.213396644922,3657.97153506216,3594.2372192017824,3508.6496839396987,3436.2295811919234,3373.638432539796,3318.6475552929614,3269.697913733989,3236.9240161071007,3206.4475397671245,3177.98499343761,3151.3015572032164,3126.2003282454148,3102.5147817706065,3080.1028949688057,3058.8426013967687,3038.628132310759,3019.367466686351,3000.9797812382362,2983.394230864478,2966.5477312724283,2950.3845155039116,2934.854692642071 +Offshore Wind - Class 4/Moderate,6801.761183217273,6619.1318233949605,6488.579378668923,6387.573443592643,6305.531822094643,6236.6551939994615,5788.758157491227,5348.227348553873,4913.495194579753,4455.1817107127035,4007.1895488563277,3955.6225189303327,3910.0833095790017,3869.359017179189,3841.99196451515,3816.4694344816667,3792.568802720853,3770.1046967594084,3748.921124330627,3728.886373414007,3709.887136193929,3691.8264025542844,3674.6196905425268,3658.1932724704134,3642.4826227521417,3627.430754873791,3612.986669231462,3599.105907474802,3585.7475590519857 +Offshore Wind - Class 4/Conservative,8259.281523874955,8231.363342882703,8205.864317014495,8182.408047019821,8160.699511276999,8140.502559446241,8121.625610406816,8103.9108979927505,7520.413786396996,6906.599295051689,6299.492027699934,5697.453566632146,5099.377331312438,4504.481143033195,4485.541553175938,4467.829169004659,4451.198641648249,4435.528791613096,4420.717508822699,4406.677872213025,4393.335821489715,4380.626831066969,4368.49535572402,4356.89261323105,4345.775475662155,4335.106247657932,4324.850892526213,4314.979697454295,4305.465499609663 +Offshore Wind - Class 5/Advanced,6282.856400383134,5859.426312976391,5607.712002763843,5431.121106911791,4903.919131998218,4404.336990394094,3922.9139229701746,3845.90906670065,3778.9002436638907,3688.91532299003,3612.774466531764,3546.9676819851466,3489.1514266823465,3437.686839438965,3403.2291788025045,3371.186903754147,3341.2619992172013,3313.2076714562813,3286.816817732078,3261.9142654920715,3238.350896329211,3215.9983242841176,3194.745237177849,3174.494957500406,3155.162670693132,3136.673651249446,3118.961710552984,3101.9679773218536,3085.640232396413 +Offshore Wind - Class 5/Moderate,7151.218784281058,6959.206384291097,6821.946382965393,6715.751127323762,6629.494388563569,6557.079053170072,6086.1701084333035,5623.006007892007,5165.9382447845255,4684.077800322827,4213.068962883639,4158.852503535129,4110.973631920612,4068.157136205224,4039.3838248980423,4012.5501615695575,3987.42165891054,3963.8032988704326,3941.531439241944,3920.467161538803,3900.4918362475946,3881.503242423113,3863.4124633646497,3846.142223585428,3829.624449701114,3813.7990508740713,3798.613031863727,3784.018940864715,3769.9743151633556 +Offshore Wind - Class 5/Conservative,8683.622841160915,8654.270351743377,8627.461190398502,8602.799777589971,8579.97601355234,8558.741330650955,8538.894502187832,8520.269668581588,7906.793991996092,7261.443230368062,6623.144272666011,5990.174662702622,5361.370722559387,4735.910139057796,4715.997565453123,4697.375170958373,4679.8902893679615,4663.415310803441,4647.842914359215,4633.082076829197,4619.054414039568,4605.692628686925,4592.937849489374,4580.738965974315,4569.05063284176,4557.833048226926,4547.050955881901,4536.672536488602,4526.66962939618 +Offshore Wind - Class 6/Advanced,6054.327951395894,5646.2993008916155,5403.740750003257,5233.573032524783,4725.547130414371,4244.13636941661,3780.224348597275,3706.0204792688073,3641.448993823569,3554.7372499016396,3481.3657828037544,3417.9525427105277,3362.2392449876024,3312.6466758134006,3279.4423858770924,3248.565562646515,3219.729167046685,3192.6951639698427,3167.264211485968,3143.2674565586763,3120.561324216123,3099.0217523783913,3078.5416418772934,3059.0279738700683,3040.3988163843655,3022.5823264999117,3005.514532974426,2989.1391145062103,2973.405182360072 +Offshore Wind - Class 6/Moderate,6891.104950175169,6706.076724201667,6573.809362360196,6471.476883239043,6388.357507068228,6318.576079478668,5864.795684317246,5418.478415974113,4978.035969393947,4513.70231489282,4059.8255748275124,4007.5811371193035,3961.443680240505,3920.184668080688,3892.4579573404626,3866.600271214404,3842.385770152208,3819.626420831674,3798.1647896929426,3777.866725604021,3758.618033799659,3740.320041133183,3722.8872678337116,3706.2450992633676,3690.3282337554206,3675.0784652402026,3660.4447941138183,3646.3815424701647,3632.8477997574205 +Offshore Wind - Class 6/Conservative,8367.770320398857,8339.48560747076,8313.651536378682,8289.887273123944,8267.893472205405,8247.43121156567,8228.306249235115,8210.358934279791,7619.19746916776,6997.320273052247,6382.238330681363,5772.292048423035,5166.359656728911,4563.649220445412,4544.460841216094,4526.515965372261,4509.6670266687215,4493.791293450005,4478.785325215162,4464.561424819229,4451.0439798059915,4438.168131983535,4425.877338312755,4414.122151351611,4402.8589996993815,4392.049522784438,4381.65957304591,4371.658772458867,4362.019625584684 +Offshore Wind - Class 7/Advanced,6421.601266263206,5988.820290613011,5731.547467050367,5551.056875399363,5012.212688734152,4501.598224119789,4009.5438457884584,3930.838485335038,3862.3498977043,3770.377877246376,3692.5556968900287,3625.295534501015,3566.202626070197,3513.6015237408124,3478.382860319226,3445.6330212011326,3415.0473391875917,3386.373366239308,3359.3996757375103,3333.9474364624434,3309.863649602413,3287.0173792178434,3265.2949848870057,3244.5975717258207,3224.838329538955,3205.9409806579697,3187.8378951733484,3170.469093116158,3153.780581427489 +Offshore Wind - Class 7/Moderate,7309.139612095586,7112.887038516299,6972.595886819772,6864.055647217157,6775.89396238266,6701.87945680084,6220.5713602231,5747.179178251301,5280.018150057534,4787.51663824246,4306.1064315882195,4250.69281197255,4201.756474658073,4157.994601502596,4128.585901652064,4101.1595342313185,4075.476022839443,4051.3361364151237,4028.5724632151287,4007.0432021668807,3986.6267303019517,3967.2187201697593,3948.7284811703275,3931.0768530489104,3914.194321128019,3898.019464145569,3882.498067305242,3867.5817918520374,3853.2269555165312 +Offshore Wind - Class 7/Conservative,8875.383790929918,8845.383273936757,8817.98185197444,8792.775962959942,8769.448078924646,8747.744532273511,8727.459439822973,8708.423394193125,8081.400338044277,7421.798180581692,6769.403486705676,6122.456104869517,5479.766192140526,4840.493585478835,4820.141306593594,4801.107589206534,4783.23655191965,4766.397813136889,4750.481612841166,4735.394710452311,4721.057391372057,4707.4003626603235,4694.364087822995,4681.8955716195005,4669.949247012442,4658.484092581294,4647.463854259805,4636.856269255077,4626.632400835331 +Offshore Wind - Class 8/Advanced,14412.683966652536,10194.869601494867,9179.229452772466,8615.644693043976,7827.9260980224235,7138.047582230808,6507.660547861349,6321.684172730156,6164.393079155067,5504.442350486707,5127.996867726996,4869.7148063506875,4675.460752031988,4521.027964517991,4181.32647681124,3955.8994689532415,3789.4485139119115,3658.6606949270113,3551.6090894147055,3461.4120769098504,3383.755867003581,3315.7674080971583,3255.442083151268,3201.3281773540753,3152.3428360723738,3107.6579809550435,3066.6269148509114,3028.735539578943,2993.56854097348 +Offshore Wind - Class 8/Moderate,15310.177213428451,12678.222916057546,11849.723263859665,11364.352716225316,11025.466224362599,10767.234497377967,10137.428525886833,9542.385214837215,8972.557992722874,7911.509016245191,7115.361849729815,6854.491558455669,6655.757965015436,6496.126765702345,6139.546404741941,5898.483029197435,5718.0374502403065,5574.708052575891,5456.331430674453,5355.822630867479,5268.705440094559,5191.977977322759,5123.532628486631,5061.834970721061,5005.734962958142,4954.348981625986,4906.983875586392,4863.086964349291,4822.209784006486 +Offshore Wind - Class 8/Conservative,16893.98853843166,15874.069079467374,15381.996962143381,15059.962291570517,14822.014770086786,14634.075908023846,14479.206186946883,14347.77854467047,13617.880972305991,12472.287069859833,11538.619138826649,10697.274903780875,9907.486722659387,9150.512241029572,8830.724213877127,8610.631986324295,8443.699750238353,8309.711484371428,8198.086212207783,8102.60464292073,8019.307544217199,7945.521539034585,7879.359087685128,7819.438544378004,7764.719517193688,7714.399094976894,7667.845104376691,7624.550986283925,7584.105196068877 +Offshore Wind - Class 9/Advanced,15334.923773401753,10847.21961528312,9766.590560444442,9166.943093849852,8328.81992726507,7594.797373894855,6924.073089771688,6726.196622283058,6558.840756878646,5856.661025758063,5456.127543127564,5181.318394895795,4974.634406682637,4810.319780701124,4448.881485732,4209.0299051236,4031.9280154142275,3892.7712722983247,3778.8697547702554,3682.9011392659736,3600.2759049094507,3527.937068921801,3463.7515174356276,3406.17496027115,3354.0551389863795,3306.510979989622,3262.8544321030654,3222.538469140551,3185.121279316132 +Offshore Wind - Class 9/Moderate,16289.84590022825,13489.478050015561,12607.964087828019,12091.535668369252,11730.964477535103,11456.20898975613,10786.102909527173,10152.983959419329,9546.694570497915,8417.75115177491,7570.660148319435,7293.097243214567,7081.6471202797065,6911.8013655180175,6532.404114379638,6275.91568689869,6083.923686750289,5931.422897274402,5805.471614638324,5698.531432173666,5605.839762957256,5524.20259049191,5451.377484367961,5385.732013785848,5326.042299120715,5271.36817376157,5220.972471694673,5174.266480101112,5130.773796159257 +Offshore Wind - Class 9/Conservative,17975.002307673658,16889.820096893905,16366.26115672923,16023.62020706997,15770.446864711112,15570.482185180259,15405.702575853637,15265.8652097631,14489.262976229513,13270.364682251466,12276.953265231648,11381.772850492516,10541.447609706373,9736.035810799354,9395.785190401062,9161.609643969132,8983.995873452806,8841.433908958357,8722.665920531352,8621.074709565988,8532.447487042864,8453.94002722631,8383.544054409776,8319.789338707838,8261.568966978499,8208.028584987751,8158.4957740450745,8112.431268773591,8069.39735952941 +Offshore Wind - Class 10/Advanced,15777.446892952265,11160.240105866966,10048.427010618578,9431.4753784213,8569.166425768693,7813.961963000259,7123.882553116767,6920.295793022092,6748.110486865921,6025.667947904331,5613.576070262512,5330.836816230673,5118.1884243416125,4949.132165622009,4577.263675574761,4330.490672636434,4148.278179141638,4005.105771562267,3887.9173295629544,3789.179324698292,3704.169637122116,3629.743365173169,3563.705641115856,3504.4674946826312,3450.8437394263824,3401.9276910847607,3357.0113421132132,3315.5319229695933,3277.034871966981 +Offshore Wind - Class 10/Moderate,16759.925325320743,13878.746607094567,12971.794707694786,12440.46353876472,12069.487320048282,11786.803167762395,11097.359700765774,10445.970807773594,9822.185561260063,8660.663928172953,7789.128260225514,7503.555645591015,7286.003641787134,7111.256603353412,6720.911067682522,6457.021045514077,6259.488603614352,6102.587213534271,5973.001211302103,5862.975109326782,5767.608732623316,5683.615711063982,5608.688977784607,5541.1492045237865,5479.736922802638,5423.48513578377,5371.635058056139,5323.581346495215,5278.833517953941 +Offshore Wind - Class 10/Conservative,18493.710631164082,17377.213000560227,16838.545760346802,16486.017096178708,16225.537838824015,16019.802664980774,15850.268118671569,15706.395353488231,14907.38256357729,13653.310286265418,12631.231770156972,11710.218947356327,10845.644392734888,10016.990633038271,9666.92136933382,9425.988153647959,9243.248922939856,9096.573064310081,8974.377680763704,8869.854879523824,8778.6700268652,8697.897186817227,8625.469544997572,8559.87518488806,8499.974708816384,8444.889371433632,8393.927019419943,8346.533420123389,8302.257670524286 +Offshore Wind - Class 11/Advanced,16264.255962022657,11504.586548801808,10358.468680859949,9722.481224770234,8833.565778763896,8055.059818711747,7343.688074200726,7133.8197150676415,6956.321691478424,6211.58833433994,5786.781590234056,5495.318410480601,5276.108919550027,5101.836399169968,4718.494106932648,4464.10686313231,4276.27221765125,4128.682246555951,4007.8780435089548,3906.0934775235946,3818.4609690138946,3741.7381627276673,3673.6627827572092,3612.5970766051614,3557.318716808526,3506.893191060219,3460.5909832870884,3417.8318066917336,3378.147019261812 +Offshore Wind - Class 11/Moderate,17277.048448079568,14306.971765954786,13372.03605128991,12824.31094881804,12441.888312481451,12150.481897504511,11439.765941378399,10768.278547964726,10125.246605283506,8927.886441850036,8029.459791454079,7735.075997427815,7510.811447932585,7330.672642679775,6928.282996204787,6656.250665536574,6452.623549233597,6290.880966319118,6157.296706010031,6043.875693445647,5945.566750465955,5858.98217294766,5781.7437163185405,5712.119944026248,5648.812916151575,5590.8253687009,5537.375455572721,5487.839096831512,5441.710620317747 +Offshore Wind - Class 11/Conservative,19064.329344957187,17913.382479738382,17358.094690351918,16994.688919359363,16726.172678773826,16514.089606407106,16339.324052899794,16191.012215671926,15367.34588463045,14074.579653497436,13020.965088843674,12071.534843276095,11180.283948017326,10326.06231298724,9965.191665783244,9716.824592616986,9528.446912223111,9377.245393090887,9251.279808391977,9143.531947417756,9049.533690523212,8966.26852200647,8891.606321455141,8823.987942283095,8762.239284913625,8705.454330296612,8652.919527452297,8604.063569948312,8558.421696176958 +Offshore Wind - Class 12/Advanced,16940.549292022813,11982.965383347817,10789.190159462287,10126.757302245936,9200.879449839507,8390.001823819042,7649.050198178319,7430.455252474718,7245.576477514379,6469.875939151453,6027.405038760588,5723.822357484229,5495.497796043878,5313.9787862933945,4914.696456988965,4649.731451865308,4454.086438784636,4300.359441441109,4174.531888278836,4068.515020382145,3977.238479305209,3897.3256477951445,3826.41945720222,3762.8145251195583,3705.237635348968,3652.715360668218,3604.487806979223,3559.950628975789,3518.6156717536455 +Offshore Wind - Class 12/Moderate,17995.455366210947,14901.878154154809,13928.066439256616,13357.565911502114,12959.241598670042,12655.718121281687,11915.44933598968,11216.040546391336,10546.270287467178,9299.122093334134,8363.337346133056,8056.712538484164,7823.122822284838,7635.493616512525,7216.371886948146,6933.028176741409,6720.933795766869,6552.465695522657,6413.326802268119,6295.189545898889,6192.792762929343,6102.607945981941,6022.157733862976,5949.6388470998245,5883.699352714367,5823.300632686345,5767.628245515243,5716.032057120063,5667.985552024907 +Offshore Wind - Class 12/Conservative,19857.054216313583,18658.249211927934,18079.871684482634,17701.354841723725,17421.673346551703,17200.771444852635,17018.73900213334,16864.25998236972,16006.34442385554,14659.82283631448,13562.397394538018,12573.488355592783,11645.177822080408,10755.436182490917,10379.5601213956,10120.865517571236,9924.65485236211,9767.166079887564,9635.962614130893,9523.734437954206,9425.827504895678,9339.100239355173,9261.33327161348,9190.90326210478,9126.586996416443,9067.440760138938,9012.721511217214,8961.834106447515,8914.294382198923 +Offshore Wind - Class 13/Advanced,18863.06284510247,13342.863058304352,12013.611156198995,11276.001556775467,10245.049553063534,9342.148796112542,8517.109577907866,8273.707094443695,8067.847304177014,7204.115684313053,6711.430463055241,6373.395553708924,6119.159313083605,5917.0404546315685,5472.445199000929,5177.410383944034,4959.562360700135,4788.389618418754,4648.282397902372,4530.234058233854,4428.599054130361,4339.61705175403,4260.664232352999,4189.840860682058,4125.729812965057,4067.2471258817523,4013.546427744839,3963.954856388974,3917.928933426527 +Offshore Wind - Class 13/Moderate,20037.685832956235,16593.031338937722,15508.705699766053,14873.461396600098,14429.93280877186,14091.963755435796,13267.684985672722,12488.903073416004,11743.123337447973,10354.441375182545,9312.458268016122,8971.035876283919,8710.936898584381,8502.014471234905,8035.328404569617,7719.829111498906,7483.665023989759,7296.078280931126,7141.148912491345,7009.604747206893,6895.5874827517155,6795.167932251564,6705.587682347766,6624.839011677291,6551.416323238098,6484.163256446148,6422.172794432979,6364.721186298052,6311.2219365965375 +Offshore Wind - Class 13/Conservative,22110.549876995243,20775.697553169633,20131.68231595151,19710.2090611726,19398.787629908376,19152.8166511757,18950.12593194778,18778.115687475423,17822.838891664425,16323.506082275928,15101.538388224133,14000.401949183142,12966.741312160691,11976.026665500049,11557.493870491991,11269.441012077474,11050.963254594135,10875.60167093344,10729.508427343852,10604.543987043204,10495.526125063212,10398.956379445155,10312.364151986274,10233.941174122267,10162.325978166451,10096.46752880371,10035.538412895146,9978.875857327488,9925.941151067387 +Offshore Wind - Class 14/Advanced,20510.852729721246,14508.43361646617,13063.064596649474,12261.020767236416,11140.009671687565,10158.235699065106,9261.124838449723,8996.459954908138,8772.617149963404,7833.433833506027,7297.709935649757,6930.145923040228,6653.700685341661,6433.92576402004,5950.492757859008,5629.684960366007,5392.806656664875,5206.681052257928,5054.334813755595,4925.974354178844,4815.460873380183,4718.705866157529,4632.856126410186,4555.845948442863,4486.134368136903,4422.542962036146,4364.1512981589285,4310.227532189312,4260.181066540415 +Offshore Wind - Class 14/Moderate,21788.085257587773,18042.521681092916,16863.47436673228,16172.738170645542,15690.46496199838,15322.97245970301,14426.6883470143,13579.875734874884,12768.948217937565,11258.957378283958,10125.951508504344,9754.703994068908,9471.884027620466,9244.71105940988,8737.257461550169,8394.197649926717,8137.403335691084,7933.4297546877115,7764.966532666483,7621.931491411524,7497.954115183718,7388.762300206951,7291.356826297187,7203.554245195355,7123.717691353731,7050.589691930108,6983.184069801279,6920.7137680366495,6862.541069850083 +Offshore Wind - Class 14/Conservative,24042.025058298168,22590.566242301204,21890.292787679376,21432.001588421856,21093.37585975125,20825.9178609466,20605.52107706353,20418.48490798959,19379.759455956522,17749.451902947963,16420.738711875958,15223.412141659841,14099.455708117157,13022.196729277817,12567.102983447312,12253.887253075498,12016.32422425768,11825.644022616503,11666.788682494893,11530.90777697982,11412.366736790163,11307.360991475107,11213.20441407107,11127.930858979074,11050.059785524207,10978.44802649822,10912.196436710647,10850.584258715955,10793.025329675436 diff --git a/tests/data/Offshore_Wind/R&D/TechLife/df_fom.csv b/tests/data/Offshore_Wind/R&D/TechLife/df_fom.csv index 36b4bc8..39d2f95 100644 --- a/tests/data/Offshore_Wind/R&D/TechLife/df_fom.csv +++ b/tests/data/Offshore_Wind/R&D/TechLife/df_fom.csv @@ -1,43 +1,43 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,101.54163615511557,97.19712191109782,93.64739530767264,90.64614422831019,88.04634228976398,85.75315446022972,83.70182804574627,81.84617758521955,80.15210144232107,78.59370245848595,77.15085036295862,75.80758719830334,74.55104842441244,73.37071167944052,72.25786059487814,71.20519377318534,70.20653418039468,69.25660951551569,68.35088371986798,67.48542597070477,66.6568075769695,65.86201993637695,65.09840859313437,64.36361974743522,63.65555649760705,62.97234276427908,62.31229333295177,61.67388881050733,61.055754559060865,60.45664287242505 -Offshore Wind - Class 1/Moderate,107.2967714852012,103.43710582890473,100.28352936650788,97.61721845893321,95.30755489431336,93.27028724781452,91.44788923801686,89.79932970976859,88.29431277562001,86.90983140465934,85.62800186804533,84.43464711932351,83.31833830342549,82.26972735602072,81.28107065692667,80.34588164591008,79.458672647129,78.61475974935199,77.81011311888071,77.04124061350905,76.30509618473215,75.59900699083249,74.92061481377148,74.26782853823333,73.63878527715747,73.03181832197552,72.44543052843565,71.87827206797118,71.32912171253761,70.79687100018738 -Offshore Wind - Class 1/Conservative,118.18164215666215,115.60164448323208,113.49363289349897,111.71133448975985,110.16743738732448,108.80562363033577,107.58743971389438,106.48545831805693,105.47942812416129,104.5539700575646,103.69712972042217,102.8994304507312,102.15323261798679,101.4522874984985,100.79141886099809,100.16629075729719,99.5732349445567,99.00912045725899,98.47125354871923,97.95729989271092,97.4652233548236,96.9932372711266,96.5397652882269,96.10340959783491,95.6829249510845,95.27719723483433,94.8852256813935,94.50610799639989,94.1390278486491,93.78324428555605 -Offshore Wind - Class 2/Advanced,103.72466064681099,99.28674451014774,95.66070300371801,92.59492859323682,89.93923400296366,87.59674536062502,85.5013178663004,83.60577312637515,81.87527635987067,80.28337365009253,78.80950194938949,77.43736022320742,76.15380735911634,74.94809477699732,73.81131871677768,72.73602080954831,71.71589122245307,70.7455443062965,69.82034648252782,68.93628242038317,68.08984971602334,67.27797508578982,66.4979470062452,65.7473610736847,65.02407530554214,64.32617328897005,63.65193357936008,62.99980411844828,62.368380715269005,61.75638883943484 -Offshore Wind - Class 2/Moderate,109.60352454632215,105.66088066575735,102.43950605755033,99.71587263446274,97.35655404831616,95.2754875687785,93.41391016775134,91.72990856901401,90.19253555954435,88.77828948461054,87.46890213645673,86.24989167897952,85.10958355031016,84.03842871384546,83.02851707077252,82.07322260752257,81.16693966974533,80.3048836476849,79.48293807100801,78.69753572060159,77.94556506153835,77.22429578918053,76.53131898660455,75.8644985820007,75.22193163845073,74.60191561513294,74.00292118097352,73.42356948769591,72.86261305230416,72.3189195822362 -Offshore Wind - Class 2/Conservative,120.72240700018571,118.08694244319062,115.93361110972073,114.11299540862264,112.53590635345839,111.14481521925573,109.90044179646327,108.77476911035716,107.74711046299339,106.80175614790281,105.9264947618953,105.11164590599832,104.34940570673103,103.63339110027053,102.95831457252841,102.31974695758363,101.71394114973596,101.13769887143033,100.58826846362982,100.06326541486848,99.56060981626605,99.07847659274087,98.61525550117548,98.16951868206343,97.73999411516799,97.32554373523942,96.92514525927096,96.53787699464405,96.16290506000371,95.79947257316485 -Offshore Wind - Class 3/Advanced,105.57862932626732,101.06139012922362,97.37053696333501,94.24996507557245,91.54680275137888,89.16244460040271,87.0295635543352,85.10013795564007,83.33871038844657,81.71835410025935,80.21813850068402,78.82147119140289,77.51497617649046,76.28771275631871,75.13061802551427,74.03610030470675,72.99773697944677,72.01004613775171,71.06831138075164,70.1684456078891,69.30688381355814,68.48049778240308,67.68652752537092,66.92252566258196,66.1863119257956,65.47593564831017,64.78964461651445,64.12585903074341,63.48314960160203,62.86021901781932 -Offshore Wind - Class 3/Moderate,111.56257170444029,107.54945723160519,104.27050395704083,101.49818846520279,99.09669955296116,96.97843620964136,95.08358508012604,93.36948373268146,91.80463180556168,90.36510757679618,89.03231631372363,87.79151733272657,86.630827401482,85.54052680445014,84.51256405816221,83.54019471606011,82.61771292864688,81.74024856632415,80.90361158120228,80.10417099389691,79.33875965408252,78.60459845581177,77.89923542531704,77.22049631076275,76.56644416224447,75.93534600782282,75.3256451812474,74.73593818878608,74.16495525000285,73.61154383380284 -Offshore Wind - Class 3/Conservative,122.88019243029699,120.1976217298446,118.00580187470734,116.15264459221372,114.54736673705962,113.13141131911772,111.86479603660725,110.71900314099311,109.67297618146998,108.71072465716958,107.81981889897637,106.99040548101762,106.21454104382225,105.4857284330479,104.79858562588035,104.14860428973911,103.53197034336989,102.94542834338674,102.38617744775576,101.85179052438878,101.34015048823262,100.84939964291753,100.37789896393222,99.92419507029072,99.486993205739,99.06513496331387,98.65757978778026,98.26338951223822,97.88171535058488,97.51178689216613 -Offshore Wind - Class 4/Advanced,106.56203925174994,102.00272432507707,98.27749278489058,95.12785439581815,92.39951352292805,89.99294631803123,87.84019859625518,85.89280140334306,84.11496705606869,82.4795179932661,80.96532866699627,79.55565212939582,78.2369877941062,76.99829305458239,75.83042058920934,74.72570800607858,73.6776728674333,72.68078220013692,71.73027567452118,70.82202812081644,69.95244132724683,69.11835794076043,68.31699226444422,67.54587412234999,66.80280293817438,66.08580987577174,65.39312640057395,64.72315799790516,64.07446206528431,63.44572920766183 -Offshore Wind - Class 4/Moderate,112.60171893552882,108.55122439222049,105.2417293762452,102.443591209983,100.0197336797047,97.8817398169616,95.96923913639634,94.23917182795077,92.65974412042108,91.20681147345982,89.86160595415885,88.60924957711272,87.43774842388054,86.33729224483628,85.29975456113748,84.3183281052202,83.38725388057217,82.50161639487523,81.65718657212662,80.85029961226076,80.07775886459693,79.33675933726383,78.62482621763569,77.93976500185386,77.2796206983347,76.64264419340809,76.02726432128858,75.43206451543107,74.85576316805638,74.29719701284303 -Offshore Wind - Class 4/Conservative,124.02475740194227,121.31719995304027,119.10496443789522,117.23454596081406,115.61431577879242,114.18517147384817,112.90675832989038,111.75029297041416,110.69452281474535,109.7233084188312,108.82410433766421,107.98696536584335,107.20387415564252,106.46827303511174,105.77472985069831,105.11869427705257,104.49631670674053,103.90431137361716,103.33985134726427,102.80048688812288,102.28408119159548,101.7887592578385,101.31286679568132,100.85493688665126,100.41366271451434,99.98787508235006,99.57652374269347,99.17866179010872,98.79343253249266,98.42005838321724 -Offshore Wind - Class 5/Advanced,109.50114476061522,104.81607860290613,100.98810082570654,97.75159173103145,94.9480000301178,92.47505689079786,90.26293387240872,88.26182519032253,86.43495609520913,84.75439943702169,83.19844700053406,81.74988993750006,80.39485529962042,79.1219959123637,77.92191216030047,76.78673031380357,75.70978914191133,74.68540306562537,73.70868045982513,72.77538237774039,71.88181136471172,71.02472298420224,70.2012547065243,69.40886822539179,68.64530227003664,67.90853370151267,67.19674520700266,66.50829829325359,65.84171056912301,65.19563652491647 -Offshore Wind - Class 5/Moderate,115.70740586452288,111.54519395066252,108.14441919659933,105.2691051114379,102.77839475936706,100.58143252867578,98.61618284550669,96.83839825994572,95.2154080914435,93.72240186502866,92.34009400628206,91.05319617758313,89.84938365421125,88.71857560839712,87.65242142351995,86.64392607962543,85.68717174035086,84.7771073383585,83.90938715478988,83.080245310113,82.28639698628768,81.52495982649049,80.79339075987284,80.0894347555964,79.41108290112625,78.7565378401942,78.12418507242731,77.51256896072061,76.92037254905541,76.34640048686634 -Offshore Wind - Class 5/Conservative,127.4455050741462,124.66327002832962,122.39001847374759,120.46801167038747,118.80309364748881,117.334531873349,116.02085860167222,114.83249657681012,113.7476070470902,112.74960542374154,111.82560024373008,110.96537200127362,110.1606822208314,109.40479236220156,108.6921204466916,108.01799064566382,107.37844717501483,106.77011364333147,106.19008515015273,105.63584438924119,105.1051956204328,104.59621212919825,104.10719399708415,103.636633846293,103.18318881707269,102.745657464686,102.32296057461622,101.91412512466955,101.51827079417401,101.13459854975414 -Offshore Wind - Class 6/Advanced,107.95507775015824,103.33616091211223,99.56223106446653,96.37141884310962,93.6074115743866,91.16938437877481,88.9884947363406,87.01564007958424,85.21456488869488,83.55773632224664,82.02375266733799,80.59564805064888,79.25974539861498,78.0048577495706,76.82171820300317,75.70256419993727,74.64082856056896,73.63090598164625,72.6679739038126,71.74785323077494,70.86689871292324,70.02191172252296,69.210070146475,68.42887151731144,67.67608649156634,66.94972049536821,66.24798187487724,65.5692552710311,64.91207922284333,64.27512721812089 -Offshore Wind - Class 6/Moderate,114.07371150028793,109.97026662986458,106.61750804648844,103.78279105518834,101.32724750540399,99.16130459268895,97.22380263498063,95.4711189203324,93.8710440516045,92.39911785753188,91.03632706030439,89.76759918118114,88.58078351052004,87.46594155363233,86.414840597805,85.42058438707026,84.47733864009669,83.5801236065049,82.72465492544845,81.90721988854831,81.12458005672055,80.37389376967333,79.65265386264794,78.95863714400551,78.28986306542043,77.64455964783174,77.0211351862972,76.41815459612263,75.8343195156361,75.26845147164897 -Offshore Wind - Class 6/Conservative,125.6460783059885,122.90312615378072,120.66197106031508,118.76710142816029,117.12569069220321,115.67786381464168,114.38273853999543,113.21115521938466,112.14158344652981,111.15767279355059,110.24671381437501,109.39863129432204,108.60530307841793,107.86008576916207,107.15747620085641,106.49286456375663,105.86235092621015,105.26260656870161,104.69076760559936,104.14435227298057,103.62119583274452,103.11939877400239,102.63728517976531,102.173368955183,101.72632620058974,101.2949724346698,100.87824368053676,100.47518065427798,100.08491546463264,99.70666035992598 -Offshore Wind - Class 7/Advanced,103.16607162677484,98.75205502576995,95.1455408618165,92.0962765841516,89.45488372144685,87.12501009685819,85.04086712044197,83.1555304686619,81.43435295648852,79.85102312965937,78.38508867882362,77.02033635548366,75.74369581611889,74.5444763650016,73.41382219153022,72.34431509239315,71.32967921511398,70.3645579138653,69.4443425633339,68.5650394565401,67.72316505116055,66.91566261410912,66.13983522433139,65.39329142657189,64.67390077349563,63.97975717272444,63.30914845015567,62.66053090583377,62.0325079107909,61.42381179837559 -Offshore Wind - Class 7/Moderate,109.0132760462349,105.09186450875866,101.88783798802038,99.17887216389386,96.83225922989182,94.76239992980587,92.91084769241554,91.23591495731115,89.7068211716773,88.30019124438053,86.99785534755077,85.78540963420103,84.65124241354873,83.5858560734732,82.58138311346279,81.63123320305827,80.72983087607246,79.87241728933625,79.05489814096805,78.27372542242077,77.52580435533422,76.8084193385962,76.11917442803745,75.45594505524828,74.81683853120767,74.20016148379696,73.60439281785794,73.02816111063366,72.47022559720563,71.92946008275355 -Offshore Wind - Class 7/Conservative,120.07227991756012,117.45100814321722,115.30927315753844,113.49846202879564,111.92986608051976,110.54626639751676,109.30859430617686,108.18898371175358,107.16685932049808,106.22659602751507,105.35604819175528,104.54558754615519,103.78745224347938,103.07529359465576,102.4038525604764,101.76872382743333,101.16618046913648,100.5930414317336,100.04656987471319,99.52439412793285,99.0244454834577,98.54490869479359,98.08418219047469,97.64084580045471,97.2136343547149,96.80141591683498,96.4031737091148,96.01799100253243,95.64503840643901,95.28356311469152 -Offshore Wind - Class 8/Advanced,74.77734561871719,71.74945020899585,69.27547952215168,67.18376711054297,65.37184340313472,63.77361342558618,62.343947993413366,61.050658296132966,59.869977306569204,58.7838560822767,57.77826489496049,56.84208189684787,55.96634118755223,55.143709240391026,54.368111210003704,53.634458410554736,52.93844577783089,52.276398798394986,51.64515608055048,51.0419780498633,50.46447509098672,49.91055036810957,49.37835386669422,48.8662451134382,48.37276267937802,47.89659903695219,47.43657968126539,46.99164567610784,46.56083897196975,46.143289983984985 -Offshore Wind - Class 8/Moderate,78.92734195458345,76.27694954570195,74.11142126914544,72.28049319960515,70.69447116457414,69.29550058370742,68.04407875569261,66.91203001148843,65.87855047913612,64.92784146892797,64.04762240959583,63.2281580702546,62.4616003745648,61.741530103623674,61.0626297936981,60.42044519109547,59.8112079656833,59.231701724157816,58.67915922147909,58.151182439782886,57.64567968912679,57.16081555680178,56.694970678918644,56.246709108260085,55.8147516195865,55.39795370139589,54.99528728024528,54.60582544284603,54.228729584555474,53.86323853604109 -Offshore Wind - Class 8/Conservative,86.68348095190146,85.01488927970024,83.65155061480296,82.49886419787966,81.50036180604056,80.61962027770447,79.83177013383936,79.11907298726771,78.46843146894207,77.86989929242206,77.31574505201877,76.79983979674086,76.31724266017966,75.86391233314363,75.43650113184357,75.03220481846454,74.64865098797844,74.28381471492027,73.93595384140683,73.60355866169618,73.28531232308117,72.98005931577724,72.68678014656115,72.40457079474508,72.13262590615786,71.87022493754915,71.61672065087996,71.37152949490363,71.13412351431877,70.90402350430834 -Offshore Wind - Class 9/Advanced,75.62260710062075,72.5604852371534,70.05854950138104,67.94319297780066,66.1107878089906,64.4944919021413,63.04866594552321,61.74075727565146,60.54673020975086,59.44833178535213,58.43137368617048,57.484608346283494,56.598968517360404,55.76703777665464,54.982672610511116,54.24072681206181,53.53684665389303,52.86731608693074,52.228937984021265,51.61894180337367,51.03491091812066,50.47472479042567,49.93651249372195,49.4186150112714,48.919554394540306,48.43800833605389,47.972789054653305,47.52282564422017,47.087149225730215,46.66488038478155 -Offshore Wind - Class 9/Moderate,79.81951379448014,77.13916211656307,74.94915533485235,73.09753098409864,71.49358101481734,70.07879687522454,68.81322933690025,67.66838424119152,66.62322255518954,65.66176700536865,64.77159820443583,63.942870877272455,63.16764823515453,62.4394384981859,61.75286409556173,61.103420423994294,60.48729655723746,59.901239744808024,59.34245146152871,58.808506583035076,58.29728977552673,57.80694487932036,57.33583422570583,56.88250563593393,56.44566542477301,56.024156143494174,55.61693809760965,55.223073896271146,54.841715455491716,54.47209300190092 -Offshore Wind - Class 9/Conservative,87.66332594318482,85.97587299344204,84.59712354268852,83.4314074919787,82.42161831796747,81.53092114219223,80.73416536822468,80.01341209929039,79.35541591747116,78.7501181063822,78.18969986676136,77.66796296772837,77.1799106927501,76.72145605084502,76.28921351697487,75.88034715503169,75.49245774300732,75.12349746626505,74.77170447407303,74.43555199541235,74.1137082922538,73.80500479326453,73.50841048116484,73.22301111647856,72.94799224154399,72.68262516829833,72.42625534251103,72.17829261664095,71.93820306753275,71.70550207357672 -Offshore Wind - Class 10/Advanced,78.68637626579942,75.50019580524047,72.8968968150868,70.69583888105807,68.789195773759,67.10741736437419,65.60301531320003,64.24211812035537,62.99971632304637,61.85681745952267,60.79865838901764,59.81353586248743,58.89201528171854,58.02637975551726,57.210236872333745,56.4382319322246,55.705834821159605,55.00917893830502,54.34493762831492,53.71022810385656,53.10253583100592,52.51965436060066,51.95963696748223,51.42075742162113,50.90147789697721,50.4004225142005,49.91635537044699,49.4481621729806,48.994834789678116,48.55545817760231 -Offshore Wind - Class 10/Moderate,83.05331615225516,80.26437288860087,77.98564032095673,76.05899938708278,74.39006709774164,72.91796448965832,71.60112383408733,70.40989656196844,69.32239126644319,68.3219833718121,67.39575033256924,66.53344800278892,65.72681804322809,64.96910566646103,64.25471543514477,63.57896024680007,62.937874779573825,62.32807450127082,61.74664750745491,61.19107042243793,60.65914221192966,60.148931515919536,59.65873431729856,59.187039603846344,58.732501278055715,58.29391499839859,57.87019894827539,57.46037775944871,57.063568988714565,56.67897167615649 -Offshore Wind - Class 10/Conservative,91.21491197333016,89.45909366945152,88.02448565714239,86.81154186556977,85.76084216158235,84.83405934095462,84.00502385770369,83.2550700398102,82.57041584539456,81.94059503991986,81.35747205382194,80.81459754151591,80.3067723498345,79.82974390772134,79.37998952920678,78.95455838326015,78.55095404595586,78.16704573763417,77.80100022806238,77.45122889072432,77.11634603364672,76.79513574207719,76.48652522817201,76.18956321301901,75.90340224207411,75.62728410525587,75.36052772976808,75.10251905887229,74.85270253808667,74.61057391187461 -Offshore Wind - Class 11/Advanced,85.14432228431143,81.69664571227796,78.87968884198925,76.4979857442595,74.43486067848373,72.61505539966706,70.98718410645026,69.51459539818433,68.17022723616154,66.93352840985492,65.7885241384318,64.72255066412808,63.72539907265602,62.788719132348916,61.90559379383936,61.07022888640361,60.27772250062255,59.52389069610961,58.80513379235661,58.1183324059914,57.46076563033383,56.83004592858911,56.22406680402722,55.64096035151718,55.07906253260411,54.53688454680745,54.01308905830038,53.506470322145326,53.01593746682832,52.54050035003443 -Offshore Wind - Class 11/Moderate,89.86966553601496,86.85182820072963,84.38607555907977,82.30131140567943,80.49540655330259,78.90248558214458,77.47756921801724,76.18857557534982,75.0118165763674,73.92930323366993,72.92705242296704,71.99397924108206,71.12114757059022,70.30124824534568,69.5282265994322,68.79701085063014,68.10331023530489,67.44346244603184,66.81431659263744,66.2131422010163,65.63755759365502,65.08547290001954,64.55504425095755,64.04463662249701,63.55279344025467,63.07821152001908,62.61972025836968,62.176264236675046,61.74688858787783,61.330726615702254 -Offshore Wind - Class 11/Conservative,98.70109961548648,96.80117784207633,95.24882872208266,93.9363362423991,92.79940354240868,91.79655782867886,90.89948176899853,90.08797776284916,89.34713264900486,88.66562120842768,88.03464016932128,87.4472108755947,86.89770746933088,86.38152836258352,85.89486175560104,85.43451463683293,84.99778569592073,84.58236927591747,84.18628168977136,83.80780392925628,83.44543657592705,83.09786392251054,82.76392513534987,82.44259086219724,82.13294409624348,81.83416439961111,81.54551480251689,81.26633085137533,80.99601139625307,80.73401079636754 -Offshore Wind - Class 12/Advanced,86.28698984527215,82.7930442082693,79.93828275923772,77.5246163456156,75.43380339621332,73.5895756732033,71.93985775921047,70.44750637854983,69.08509631017888,67.83180053890182,66.67142989655677,65.59115067317605,64.58061694715448,63.631366423700115,62.73638922414447,61.88981341789971,61.08667131015163,60.32272281052234,59.59431992949099,58.89830142043378,58.23190986112006,57.59272567314879,56.97861408984299,56.38768213811006,55.818243447497956,55.2687892372859,54.73796422411722,54.224546481521706,53.72743049809565,53.24561284345658 -Offshore Wind - Class 12/Moderate,95.60278142614007,92.39242516828453,89.76937311346066,87.55161420121998,85.63050404855117,83.93596480078125,82.42014779069564,81.04892451146542,79.79709573587176,78.64552489296803,77.5793368236311,76.58673947801626,75.65822667096229,74.7860229577819,73.96368742319237,73.18582473736697,72.44787041310678,71.7459285109517,71.07664713387652,70.43712162080877,69.8248183582829,69.23751415525125,68.67324751537916,68.13027911051296,67.60705944604221,67.10220220285042,66.61446210042736,66.14271639111249,65.68594929337341,65.24323882119712 -Offshore Wind - Class 12/Conservative,104.99760510711533,102.97648034886967,101.32510117959548,99.92887998626793,98.71941817548758,97.65259725207562,96.69829341724191,95.8350205913823,95.04691424796772,94.32192669066114,93.65069305464019,93.02578948972206,92.44123124385982,91.8921231769189,91.37441032044785,90.88469596896735,90.42010648561416,89.97818912712033,89.55683365975456,89.15421141344521,88.76872731633996,88.3989817273685,88.04373975903339,87.70190639292802,87.37250612301243,87.05466617266492,86.7476025580943,86.45060843778153,86.16304431223206,85.8843297322347 -Offshore Wind - Class 13/Advanced,92.84191171312604,89.08254320412185,86.010915477992,83.41389123968823,81.1642465179851,79.17991924285792,77.4048780089809,75.79915789547707,74.33325028285103,72.9847460001545,71.73622604454727,70.57388177384684,69.48658132284413,68.4652195457069,67.50225404771695,66.59136682818614,65.72721281383994,64.90522980941319,64.12149270033608,63.37260009109724,62.65558508771005,61.967844304835765,61.30708080501355,60.671257812582894,60.05856084940632,59.46736651795048,58.89621657870588,58.343796279707384,57.808916127703164,57.290496465202025 -Offshore Wind - Class 13/Moderate,97.99445611325586,94.7037870477184,92.01511465100775,89.7418745302352,87.77270436869676,86.0357731887596,84.4820353031593,83.07650841938538,81.79336290644865,80.61298345782959,79.5201227856761,78.50269384091118,77.5509526241377,76.65692917400295,75.81402144420053,75.01669913107153,74.26028355860024,73.54078132342798,72.85475667482629,72.19923228642715,71.57161116188956,70.96961449306274,70.3912317132705,69.8346799819524,69.29837104111701,68.7808838903939,68.28094209635209,67.79739482378882,67.3292008795786,66.87541521257818 -Offshore Wind - Class 13/Conservative,107.62430812345463,105.55262131197483,103.85992993714484,102.42877977171122,101.18906110904094,100.09555175083506,99.11737429756116,98.23250515687802,97.42468292273115,96.6815585040967,95.99353275729753,95.35299611125136,94.75381409462723,94.19096910659886,93.66030473642135,93.15833930394841,92.68212728314745,92.22915457098776,91.79725814246433,91.38456358005077,90.98943590831745,90.61044047166766,90.246311489683,89.89592655011157,89.55828574288385,89.23249445730885,88.91774909683765,88.61332513704555,88.31856708021354,88.03287995615453 -Offshore Wind - Class 14/Advanced,83.81332880022273,80.41954701447106,77.64662539091077,75.30215356379384,73.27127969158843,71.4799219815988,69.87749790583675,68.42792900585468,67.10457628227645,65.88720978530704,64.76010445515952,63.71079449652479,62.7292305829541,61.807193015312336,60.93787287296448,60.11556656085023,59.33544879720243,58.59340104584755,57.885879897220356,57.20981473078843,56.562527173642124,55.94166701145078,55.34516067667273,54.77116946365252,54.21805534652522,53.6843527980443,53.16874538789047,52.670046219577976,52.187181474319786,51.71917648790839 -Offshore Wind - Class 14/Moderate,88.464804518433,85.49414263444659,83.06693514309403,81.01476044991361,79.23708587205083,77.66906576775507,76.2664239880644,74.99758015801389,73.83921649671186,72.77362522429358,71.78704180353144,70.86855461272546,70.00936722566864,69.20228473459733,68.44134712137289,67.7215618869141,67.03870534168225,66.38917242819248,65.7698615116317,65.17808480122501,64.61149785032968,64.06804345769584,63.54590657791141,63.04347774603393,62.55932315714926,62.092159998688416,61.640835966343275,61.20431214000261,60.78164857928646,60.371992136292754 -Offshore Wind - Class 14/Conservative,97.15818381163604,95.2879620045048,93.75987952388664,92.4679041954529,91.34874426028036,90.36157523613721,89.47852245314913,88.67970404382547,87.95043997253096,87.27958205837108,86.65846464409724,86.08021816539973,85.53930470892467,85.03119461969101,84.55213568478153,84.09898480645626,83.66908290179344,83.26016035634782,82.8702644924698,82.49770317382192,82.14100042117526,81.79886109466221,81.4701425070154,81.15383139703214,80.84902509274156,80.55491598151906,80.27077861404405,79.99595892360551,79.729865157569,79.47196020472039 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,90.662,84.9785,81.599875,79.229625,77.420125,75.96575,74.755,73.721375,72.822,71.614125,70.592125,69.708875,68.932875,68.242125,67.779625,67.3495,66.94787500000001,66.57124999999999,66.217,65.88275,65.5665,65.26650000000001,64.98125,64.709375,64.44987499999999,64.20175,63.964,63.735875,63.51675 +Offshore Wind - Class 1/Moderate,90.662,87.639125,85.47825,83.806375,82.4485,81.30850000000001,80.32825000000001,79.469875,78.7075,77.55475,76.57300000000001,75.719375,74.96562499999999,74.29162500000001,73.83862500000001,73.41624999999999,73.020625,72.64875,72.298125,71.9665,71.652125,71.353125,71.068375,70.7965,70.53637499999999,70.28725,70.04825,69.8185,69.597375 +Offshore Wind - Class 1/Conservative,90.662,90.167625,89.716125,89.30075000000001,88.916375,88.55874999999999,88.2245,87.910875,87.615375,86.78312500000001,86.06975,85.44600000000001,84.892375,84.395125,84.05975,83.74612499999999,83.45174999999999,83.17425,82.912,82.663375,82.42712499999999,82.20212500000001,81.98724999999999,81.781875,81.58500000000001,81.396125,81.21449999999999,81.03975,80.87125 +Offshore Wind - Class 2/Advanced,90.45362499999999,84.78325,81.41237500000001,79.0475,77.242375,75.79125,74.58325,73.55199999999999,72.65475,71.449625,70.43,69.54875,68.77449999999999,68.08525,67.623875,67.19475,66.794,66.418375,66.064875,65.731375,65.415875,65.1165,64.831875,64.56075,64.301875,64.05425,63.817125,63.5895,63.370875 +Offshore Wind - Class 2/Moderate,90.45362499999999,87.43775,85.281875,83.613875,82.259125,81.12175,80.14362500000001,79.28725,78.526625,77.376625,76.397,75.5455,74.7935,74.121,73.669,73.2475,72.852875,72.481875,72.132125,71.80125000000001,71.4875,71.18925,70.905125,70.633875,70.374375,70.12587500000001,69.88725,69.658125,69.4375 +Offshore Wind - Class 2/Conservative,90.45362499999999,89.9605,89.51,89.095625,88.712125,88.35525000000001,88.02187500000001,87.708875,87.41412499999998,86.583875,85.87199999999999,85.24974999999999,84.69737500000001,84.20125,83.86675,83.55375000000001,83.26,82.983125,82.72149999999999,82.4735,82.23775,82.01325,81.799,81.594,81.397625,81.209125,81.027875,80.8535,80.6855 +Offshore Wind - Class 3/Advanced,90.520875,84.84625,81.47287499999999,79.10624999999999,77.29974999999999,75.8475,74.638625,73.60674999999999,72.708625,71.50274999999999,70.482375,69.600375,68.825625,68.135875,67.674125,67.244625,66.843625,66.467625,66.114,65.78025,65.4645,65.164875,64.88012499999999,64.60875,64.349625,64.101875,63.8645,63.63675,63.417874999999995 +Offshore Wind - Class 3/Moderate,90.520875,87.50275,85.34525000000001,83.67599999999999,82.32025,81.182,80.20325,79.346125,78.58500000000001,77.434125,76.45375,75.601625,74.84899999999999,74.176,73.72375,73.30199999999999,72.907,72.53575,72.185625,71.854625,71.540625,71.242125,70.95775,70.68625,70.426625,70.177875,69.93925,69.709875,69.489 +Offshore Wind - Class 3/Conservative,90.520875,90.02725,89.5765,89.16175000000001,88.778,88.421,88.08725000000001,87.774,87.479125,86.648125,85.93575,85.313,84.76037500000001,84.26387500000001,83.92899999999999,83.615875,83.321875,83.04475,82.783,82.53475,82.29887500000001,82.07412500000001,81.85974999999999,81.65462500000001,81.458,81.269375,81.088125,80.91362500000001,80.745375 +Offshore Wind - Class 4/Advanced,90.50575,84.832,81.45925,79.093,77.28675,75.83487500000001,74.62625,73.594375,72.6965,71.49074999999999,70.4705,69.58875,68.81412499999999,68.1245,67.66275,67.23349999999999,66.8325,66.4565,66.102875,65.76925,65.4535,65.154,64.86925000000001,64.597875,64.338875,64.091125,63.85375,63.626125,63.40725 +Offshore Wind - Class 4/Moderate,90.50575,87.488125,85.33099999999999,83.66199999999999,82.3065,81.16837500000001,80.18974999999999,79.332875,78.571875,77.421125,76.441,75.589,74.8365,74.163625,73.711375,73.28975,72.89475,72.52362500000001,72.173625,71.8425,71.528625,71.23025,70.945875,70.6745,70.414875,70.166125,69.9275,69.698125,69.4775 +Offshore Wind - Class 4/Conservative,90.50575,90.01225,89.5615,89.146875,88.76312499999999,88.406125,88.07249999999999,87.75937499999999,87.46449999999999,86.633625,85.921375,85.29875000000001,84.74612499999999,84.24975,83.915,83.601875,83.307875,83.03087500000001,82.769125,82.521,82.28512500000001,82.06049999999999,81.846,81.64087500000001,81.44437500000001,81.255875,81.0745,80.9,80.731875 +Offshore Wind - Class 5/Advanced,91.497125,85.76124999999999,82.35150000000002,79.959375,78.133375,76.6655,75.443625,74.40050000000001,73.49275,72.273875,71.2425,70.351,69.567875,68.870625,68.403875,67.969875,67.5645,67.1845,66.827,66.48962499999999,66.1705,65.867625,65.57975,65.3055,65.043625,64.793125,64.55325,64.323,64.101875 +Offshore Wind - Class 5/Moderate,91.497125,88.44637499999999,86.265625,84.578375,83.208,82.0575,81.06812500000001,80.201875,79.4325,78.269125,77.27825,76.416875,75.65625,74.976,74.51875,74.0925,73.69325,73.318,72.964125,72.62950000000001,72.312125,72.010375,71.723,71.448625,71.186125,70.93475,70.6935,70.461625,70.2385 +Offshore Wind - Class 5/Conservative,91.497125,90.998125,90.54249999999999,90.123375,89.735375,89.3745,89.03712499999999,88.720625,88.4225,87.58262500000001,86.8625,86.233125,85.674375,85.172625,84.834125,84.517625,84.220375,83.94037499999999,83.67575000000001,83.42487500000001,83.186375,82.95925,82.7425,82.535125,82.3365,82.145875,81.962625,81.78625,81.61612500000001 +Offshore Wind - Class 6/Advanced,90.82724999999999,85.133375,81.748625,79.374,77.56125,76.104125,74.89125,73.85575,72.95474999999999,71.74475,70.720875,69.836,69.0585,68.3665,67.903125,67.47225,67.069875,66.692625,66.33775,66.002875,65.686,65.3855,65.099625,64.827375,64.567375,64.31875,64.080625,63.852125,63.6325 +Offshore Wind - Class 6/Moderate,90.82724999999999,87.798875,85.634,83.95925,82.59875,81.456625,80.474625,79.61475,78.851,77.696125,76.71249999999999,75.8575,75.102375,74.427,73.97325000000001,73.55000000000001,73.15375,72.78125,72.43,72.09774999999999,71.782625,71.48325,71.197875,70.9255,70.66499999999999,70.415375,70.175875,69.94575,69.72425 +Offshore Wind - Class 6/Conservative,90.82724999999999,90.33200000000001,89.879625,89.46350000000001,89.07849999999999,88.720125,88.38525000000001,88.07112500000001,87.775125,86.941375,86.22662500000001,85.60175,85.047125,84.549,84.21300000000001,83.898875,83.60374999999999,83.32587500000001,83.06312500000001,82.814,82.57737499999999,82.351875,82.13675,81.93087500000001,81.73375,81.544375,81.36250000000001,81.187375,81.01862499999999 +Offshore Wind - Class 7/Advanced,91.0155,85.309875,81.91812499999999,79.538625,77.722125,76.262,75.046625,74.009,73.106,71.8935,70.8675,69.98075,69.20175,68.50825,68.043875,67.612125,67.209,66.830875,66.47525,66.13974999999999,65.82225,65.521,65.234625,64.96175,64.70125,64.452125,64.21350000000001,63.984500000000004,63.7645 +Offshore Wind - Class 7/Moderate,91.0155,87.981,85.81162499999999,84.13325,82.770125,81.625625,80.6415,79.779875,79.0145,77.85725000000001,76.87162500000001,76.01474999999999,75.25812499999999,74.58137500000001,74.12662499999999,73.7025,73.305375,72.932125,72.58012500000001,72.24725000000001,71.9315,71.6315,71.3455,71.072625,70.8115,70.561375,70.321375,70.09075,69.868875 +Offshore Wind - Class 7/Conservative,91.0155,90.51925,90.066,89.649125,89.263125,88.904125,88.568625,88.25375,87.957125,87.121625,86.405375,85.77925,85.2235,84.724375,84.38762499999999,84.07287500000001,83.77725,83.498625,83.235375,82.98575,82.74862499999999,82.52274999999999,82.30712499999998,82.100875,81.90325,81.71350000000001,81.53125,81.35575,81.18662499999999 +Offshore Wind - Class 8/Advanced,83.307375,70.069,66.88125000000001,65.112375,63.912875,63.01675,62.307249999999996,61.7235,61.229875,59.1585,57.97687500000001,57.16625,56.5565,56.071875000000006,55.005625,54.298125,53.775625,53.365125000000006,53.02912499999999,52.746,52.502375,52.288875,52.099624999999996,51.92975,51.775999999999996,51.63575,51.507,51.388,51.277625 +Offshore Wind - Class 8/Moderate,83.307375,74.7475,72.053125,70.4745,69.372375,68.5325,67.85787499999999,67.29625,66.816625,64.739375,63.523624999999996,62.67525,62.028875,61.50975,60.350125,59.566125,58.97925,58.513124999999995,58.128125,57.801249999999996,57.517875,57.268375000000006,57.04575,56.845125,56.662625000000006,56.49549999999999,56.341499999999996,56.198750000000004,56.06575 +Offshore Wind - Class 8/Conservative,83.307375,79.68112500000001,77.9315,76.786625,75.9405,75.272375,74.72175,74.254375,73.84925,71.96600000000001,70.83624999999999,70.034875,69.41675000000001,68.91525,67.77825,66.99575,66.402125,65.92575,65.528875,65.189375,64.89325,64.630875,64.39574999999999,64.182625,63.988125,63.809125,63.643625,63.48975,63.34587499999999 +Offshore Wind - Class 9/Advanced,85.734875,72.110875,68.83012500000001,67.00975,65.77525,64.853,64.122875,63.522125,63.01412499999999,60.882374999999996,59.666375,58.832125,58.20462499999999,57.70575,56.6085,55.880375,55.342625,54.920249999999996,54.574375,54.283125,54.03225,53.812625,53.61775,53.443,53.28475,53.140375000000006,53.007875,52.8855,52.771875 +Offshore Wind - Class 9/Moderate,85.734875,76.92575,74.15275,72.528125,71.393875,70.529625,69.83525,69.25725,68.763625,66.625875,65.37474999999999,64.501625,63.8365,63.302125000000004,62.108625,61.301874999999995,60.697875,60.218125,59.821999999999996,59.4855,59.194,58.937125,58.708,58.5015,58.313750000000006,58.141749999999995,57.98325,57.836375000000004,57.6995 +Offshore Wind - Class 9/Conservative,85.734875,82.003,80.20250000000001,79.024125,78.1535,77.46575,76.899125,76.41825,76.00125,74.063125,72.9005,72.075625,71.43950000000001,70.92337500000001,69.75325,68.94800000000001,68.337125,67.84687500000001,67.438375,67.089,66.78425,66.51425,66.27225,66.053,65.85275,65.668625,65.49825,65.339875,65.191875 +Offshore Wind - Class 10/Advanced,85.362625,71.79775000000001,68.53125,66.71875,65.48975,64.571375,63.844375,63.24625,62.7405,60.617999999999995,59.40725,58.576625,57.951875,57.45525,56.362625,55.63775,55.102374999999995,54.681749999999994,54.3375,54.047375,53.797625,53.579,53.385,53.210875,53.053375,52.909625,52.77775,52.655874999999995,52.54275 +Offshore Wind - Class 10/Moderate,85.362625,76.591625,73.83075,72.21325,71.083875,70.223375,69.532,68.9565,68.465,66.3365,65.090875,64.2215,63.55925,63.027249999999995,61.839000000000006,61.035624999999996,60.43425,59.956625,59.562125,59.22725,58.936875,58.68125,58.453125,58.2475,58.060625,57.889375,57.731500000000004,57.585249999999995,57.449000000000005 +Offshore Wind - Class 10/Conservative,85.362625,81.646875,79.85425000000001,78.681,77.814125,77.129375,76.56525,76.086375,75.671125,73.7415,72.583875,71.76275000000001,71.12925,70.615375,69.450375,68.6485,68.040375,67.55225,67.14562500000001,66.79775000000001,66.49425,66.22550000000001,65.984375,65.766125,65.56675,65.383375,65.213875,65.056125,64.90875 +Offshore Wind - Class 11/Advanced,86.65725,72.886625,69.570625,67.730625,66.482875,65.550625,64.812625,64.2055,63.692,61.53725,60.30825,59.465,58.830749999999995,58.32662499999999,57.2175,56.481500000000004,55.938,55.510999999999996,55.1615,54.867,54.6135,54.39149999999999,54.194625,54.017875000000004,53.858,53.712125,53.578125,53.454375,53.339625 +Offshore Wind - Class 11/Moderate,86.65725,77.75325,74.950375,73.308375,72.16199999999999,71.288375,70.5865,70.00225,69.503375,67.342625,66.078,65.1955,64.52325,63.983125,62.776875,61.96125000000001,61.350875,60.866,60.4655,60.1255,59.83075,59.571125,59.339625,59.130874999999996,58.941125,58.767250000000004,58.607,58.4585,58.32025 +Offshore Wind - Class 11/Conservative,86.65725,82.88512499999999,81.06524999999999,79.87425,78.99425,78.299125,77.726375,77.24025,76.81875,74.859875,73.68475000000001,72.851,72.208,71.686375,70.503625,69.689625,69.07225,68.57675,68.163875,67.81075,67.50275,67.229875,66.985125,66.76350000000001,66.561125,66.375,66.202875,66.04275,65.893125 +Offshore Wind - Class 12/Advanced,90.829375,76.39574999999999,72.920125,70.9915,69.68375,68.706625,67.933125,67.29675,66.758375,64.5,63.211875,62.328,61.66325,61.134750000000004,59.97225,59.200875,58.63125,58.183625,57.81725,57.508625,57.242875,57.01025,56.803749999999994,56.618624999999994,56.451,56.298125,56.157624999999996,56.028000000000006,55.907625 +Offshore Wind - Class 12/Moderate,90.829375,81.49675,78.559,76.837875,75.63625,74.7205,73.984875,73.372625,72.849625,70.584875,69.259375,68.334375,67.62975,67.063625,65.79925,64.94449999999999,64.304625,63.796375000000005,63.376625000000004,63.020250000000004,62.711375000000004,62.43925,62.1965,61.97775,61.778875,61.596624999999996,61.42875,61.272999999999996,61.128125000000004 +Offshore Wind - Class 12/Conservative,90.829375,86.87575000000001,84.96825,83.719875,82.7975,82.068875,81.4685,80.959125,80.51724999999999,78.464,77.23237499999999,76.35849999999999,75.6845,75.13775,73.898125,73.04487499999999,72.39775,71.87837499999999,71.44575,71.075625,70.752625,70.466625,70.210125,69.977875,69.76575,69.57075,69.39025,69.222375,69.065625 +Offshore Wind - Class 13/Advanced,86.69125,72.91525,69.598,67.75725,66.509,65.576375,64.838125,64.23075,63.717,61.5615,60.332,59.488375,58.853875,58.3495,57.24,56.503625,55.96,55.532875,55.18325,54.888625,54.635,54.412875,54.215875000000004,54.039125,53.879124999999995,53.733125,53.599125,53.475375,53.3605 +Offshore Wind - Class 13/Moderate,86.69125,77.783875,74.97987499999999,73.33725,72.19025,71.316375,70.61425,70.02975,69.530625,67.369125,66.104,65.221125,64.5485,64.00825,62.8015,61.985625000000006,61.375,60.889875,60.48925,60.149125000000005,59.85425,59.594625,59.363,59.15412500000001,58.96425,58.790375,58.630125,58.481500000000004,58.343125 +Offshore Wind - Class 13/Conservative,86.69125,82.91775,81.097125,79.905625,79.02525,78.329875,77.75687500000001,77.270625,76.849,74.88925,73.71362500000001,72.879625,72.236375,71.7145,70.531375,69.717,69.099375,68.60375,68.19075,67.837375,67.52925,67.25625,67.0115,66.78975,66.58725,66.401125,66.228875,66.06875,65.919 +Offshore Wind - Class 14/Advanced,88.37175,74.328625,70.947,69.070625,67.79825,66.8475,66.095,65.47575,64.952,62.75475,61.501374999999996,60.64149999999999,59.99475,59.480500000000006,58.3495,57.59887499999999,57.04475000000001,56.609249999999996,56.252874999999996,55.9525,55.694,55.467625,55.26675,55.086625,54.923500000000004,54.77475,54.638125,54.512,54.394875 +Offshore Wind - Class 14/Moderate,88.37175,79.2915,76.43325,74.75875,73.589625,72.69875,71.983,71.38725,70.878375,68.674875,67.385375,66.485375,65.79975,65.249,64.018875,63.187125,62.56462499999999,62.070125000000004,61.66175,61.315,61.0145,60.749750000000006,60.513625,60.30075,60.10725,59.93000000000001,59.7665,59.615125000000006,59.474125 +Offshore Wind - Class 14/Conservative,88.37175,84.525,82.66912500000001,81.4545,80.557125,79.84825,79.26412499999999,78.7685,78.33862500000001,76.340875,75.1425,74.292375,73.63662500000001,73.104625,71.8985,71.068375,70.438875,69.93350000000001,69.5125,69.152375,68.83825,68.559875,68.310375,68.084375,67.878,67.68825,67.512625,67.349375,67.19675 diff --git a/tests/data/Offshore_Wind/R&D/TechLife/df_gcc.csv b/tests/data/Offshore_Wind/R&D/TechLife/df_gcc.csv index 9280678..aaf2f4f 100644 --- a/tests/data/Offshore_Wind/R&D/TechLife/df_gcc.csv +++ b/tests/data/Offshore_Wind/R&D/TechLife/df_gcc.csv @@ -1,43 +1,43 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,757.9011775207513,740.9525157692747,687.9537422084447,665.435697616097,647.0371155291267,631.4813360237483,618.0063068961384,606.1204888498086,595.4882623037906,585.8702434710777,577.0896802168203,569.0123450212943,561.533900711442,554.5716356244726,548.0588715838321,541.9410701532432,536.1730535375023,530.7169778750958,525.5408269914842,520.6172740321239,515.9228081587714,511.4370555305495,507.1422449045139,503.0227823991363,499.06490970898784,495.2564268581842,491.58646539913553,488.04530142795795,484.6242003121662,481.3152868878046 -Offshore Wind - Class 1/Moderate,817.1544767647928,804.6580804489669,751.2954221347318,730.0935421465934,712.7703448431998,698.1237902170911,685.4363675046706,674.2452675516681,664.2344875165323,655.1786354340595,646.9112902131388,639.3060698425519,632.2647355870301,625.7094102250006,619.5773128746094,613.817092834603,608.3862129216071,603.2490412224333,598.3754328864713,593.7396582954983,589.3195808039984,585.0960174084291,581.0522355830777,577.173552898333,573.4470152124908,569.8611356300753,566.4056809569691,563.0714956449486,559.8503555949395,556.7348459410375 -Offshore Wind - Class 1/Conservative,931.3383441384126,932.1064688296859,881.1074428749953,864.936704526788,851.7242492584693,840.5532775005859,830.8765416115779,822.3410556419431,814.7058032633707,807.7988773385158,801.4933479950519,795.692823288657,790.3223762371686,785.3226096468447,780.6456403481606,776.2523030050969,772.1101543785259,768.1920178998913,764.4749019999537,760.9391826206424,757.5679760750986,754.3466514281791,751.2624467316346,748.3041636517463,745.4619220252397,742.7269607619997,740.0914749737512,737.548481696019,735.0917083834274,732.7154996952005 -Offshore Wind - Class 2/Advanced,785.1500872958657,767.5920683239851,712.6878236519018,689.3601851657749,670.3001167028132,654.1850584355119,640.225560007938,627.9124097537242,616.897921521811,606.9341049318691,597.8378530588492,589.4701124852946,581.7227947915482,574.5102145727222,567.7632963639743,561.4255409022419,555.4501461097605,549.7979075202328,544.4356578778472,539.3350878424593,534.4718412879054,529.8248118702217,525.3755894148854,521.1080193917201,517.0078488413308,513.0624391606717,509.26053114758423,505.5920512935297,502.0479509287584,498.62007175262295 -Offshore Wind - Class 2/Moderate,846.5337273453673,833.5880466296439,778.3068344130103,756.3426807512126,738.3966605068641,723.2235165873747,710.0799414806532,698.486486600718,688.1157878188554,678.7343496261469,670.1697675745071,662.2911158254706,654.9966236550176,648.2056139127093,641.8530485482961,635.8857306427494,630.2595936683609,624.9377246335953,619.8888948864985,615.0864497488714,610.5074566937897,606.1320430289388,601.94287464215,597.9247412247007,594.0642228931135,590.3494197622148,586.7697307226605,583.3156710557303,579.9787209803524,576.7511990430806 -Offshore Wind - Class 2/Conservative,964.8228606720172,965.6186018402526,912.7860019341347,896.0338751367254,882.3463909171495,870.7737879036891,860.7491431962522,851.9067799001642,843.9970163988429,836.8417649575066,830.3095321792671,824.3004605289422,818.7369291658067,813.5574053818577,808.7122844583698,804.1609929434121,799.8699211622818,795.8109154640715,791.9601576609606,788.2973181488213,784.8049062196242,781.4677649105017,778.2726734413847,775.2080308635511,772.2636017910597,769.4303101452965,766.7000704279242,764.0656486151286,761.5205466439752,759.0589058465595 -Offshore Wind - Class 3/Advanced,791.1259300162209,773.4342754992966,718.1121500472846,694.6069629613598,675.4018267295514,659.164115411333,645.0983700783484,632.691503411818,621.5931829924235,611.5535309643924,602.3880467606149,593.9566186164909,586.1503354423967,578.8828596746904,572.084590109412,565.6985974629016,559.6777234428819,553.9824651945966,548.5794030234873,543.4400121246633,538.5397509954561,533.8573526497594,529.3742667916788,525.0742159375625,520.9428386475546,516.9674001251485,513.1365554734604,509.4401545136385,505.8690797057541,502.41511065565385 -Offshore Wind - Class 3/Moderate,852.9767660636268,839.9325546935522,784.2305925656055,762.0992679005916,744.0166590011925,728.728031019352,715.4844190675843,703.8027254367796,693.3530944025703,683.900253302268,675.2704855031714,667.3318686793517,659.9818575213308,653.1391608381573,646.738245569563,640.7255099103373,635.0565519387584,629.6941777154375,624.606920904549,619.7679239569178,615.1540798042466,610.7453645015042,606.52431200515,602.475596239535,598.5856951813305,594.8426183743454,591.2356840233097,587.7553352205181,584.3929873401361,581.1409004645352 -Offshore Wind - Class 3/Conservative,972.1662078379542,972.9680054585092,919.7332922333522,902.8536636033728,889.062002801183,877.4013197421459,867.3003766287503,858.3907133690136,850.4207479987708,843.2110373426551,836.629087196581,830.5742800013472,824.968404137544,819.7494585666017,814.8674610241483,810.2815292503307,805.9577977644118,801.867898635702,797.987832394169,794.2971147053746,790.7781217380533,787.4155811684307,784.1961715919791,781.1082037641896,778.1413643967453,775.2865083322424,772.535488532942,769.881015916272,767.3165429619996,764.8361664114108 -Offshore Wind - Class 4/Advanced,808.8035907348349,790.7166172753313,734.158322299773,710.1279132401177,690.4936394089972,673.8930974204145,659.513053864711,646.8289565182212,635.4826448050557,625.2186573639749,615.8483709739351,607.2285430814901,599.2478289853526,591.81796191428,584.8677854296491,578.3390981664242,572.1836880831594,566.3611696362152,560.8373763699938,555.5831460945767,550.5733889289129,545.7863626773873,541.2031025388732,536.8069673103385,532.5832746464281,528.5190051923835,524.6025605502906,520.82356373617,517.172693479218,513.6415457010751 -Offshore Wind - Class 4/Moderate,872.0364799463764,858.7007964677625,801.7541773888817,779.1283296222501,760.6416659284084,745.0114144855464,731.4718748313868,719.5291544679354,708.8460270647553,699.1819628058406,690.3593633709136,682.2433586377081,674.7291119280515,667.7335156042822,661.1895722738919,655.0424824025973,649.2468519104407,643.7646557617225,638.5637245072604,633.6166004675783,628.8996602483456,624.3924324706991,620.0770608134188,615.9378767406289,611.9610560802132,608.1343404499675,604.4468093705567,600.8886923857553,597.4512130467873,594.1264584880363 -Offshore Wind - Class 4/Conservative,993.8892025373044,994.7089162768532,940.2846766272144,923.0278737236389,908.9280391008763,897.0067987891389,886.6801507171243,877.5714015745377,869.4233478135488,862.0525366119666,855.3235131907861,849.133411697574,843.4022728790488,838.0667102872104,833.0756248070342,828.3872206670603,823.9668756644478,819.7855879888233,815.8188219034588,812.0456353527105,808.4480107018767,805.0103343680387,801.7189872806961,798.5620189998831,795.528885787484,792.6102381381095,789.7977469689587,787.0839603233535,784.4621843771204,781.9263839635887 -Offshore Wind - Class 5/Advanced,921.2865479694289,900.6841600317326,836.2601182322547,808.8877216918921,786.5228452658057,767.6136116789621,751.2336884950806,736.7855722993564,723.8612919547179,712.1698582539801,701.4964155286315,691.677800015431,682.5871819417879,674.1240189882689,666.2072587579065,658.7706056317209,651.7591425621825,645.1268674561832,638.8348622175438,632.8499089753388,627.1434285168061,621.6906548881674,616.4699857914574,611.4624656771811,606.6513702782569,602.0218695957333,597.5607522046139,593.2561979598612,589.0975892510947,585.075353217326 -Offshore Wind - Class 5/Moderate,993.313441627142,978.1231210875624,913.2567496832934,887.4842513628257,866.4265869643563,848.6225853987777,833.2000577394446,819.5964242454193,807.4275594189768,796.4194821769346,786.3698950205076,777.1251709989868,768.5658934549289,760.5973967000399,753.1433657955957,746.1413800570836,739.5397323015706,733.2951092274383,727.3708674751282,721.7357307359919,716.3627902330858,711.2287275660206,706.3132030766587,701.5983691546604,697.0684790551383,692.7095695826335,688.5092015110802,684.456245574991,680.5407047561911,676.7535657209966 -Offshore Wind - Class 5/Conservative,1132.112620367778,1133.0463343745935,1071.053137945876,1051.3963750949847,1035.335630415621,1021.756464274264,1009.9936555239742,999.6181228853658,990.3368926730831,981.9409986817243,974.2761479937193,967.2251688665365,960.6969818523621,954.6193851428279,948.9341731020725,943.5937372841778,938.558640463464,933.7958474530582,929.2774102511813,924.9794743221071,920.8815162598227,916.9657510494328,913.2166655718175,909.6206474002901,906.1656864446347,902.841132933209,899.6374994304605,896.5462976117548,893.5599027209262,890.6714402609617 -Offshore Wind - Class 6/Advanced,876.6580194117212,857.0536426361992,795.7503998927674,769.7039640791589,748.4224764515643,730.4292350421762,714.8427803738135,701.0945530103611,688.7963445602052,677.67126177813,667.5148569326104,658.1718701624909,649.5216155232222,641.4684211190022,633.9351608548598,626.8587505729306,620.1869334914074,613.8759359288858,607.8887250412514,602.1936920820191,596.7636422591761,591.5750093195998,586.6072374136567,581.8422892276428,577.264250643537,572.8590100502043,568.6139960042684,564.5179609465848,560.5608016000482,556.7334088276888 -Offshore Wind - Class 6/Moderate,945.1958202485187,930.7413420540762,869.0171968280042,844.4931577190964,824.4555587704449,807.5140102538793,792.83857340749,779.8939207128857,768.3145342985819,757.8397051438419,748.2769353499306,739.4800398904486,731.3353868333651,723.7528962410228,716.6599499869756,709.9971511400777,703.7152972923714,697.7731733047723,692.1359108780678,686.7737487758056,681.6610817233276,676.7757208992006,672.0983119294164,667.6118717691597,663.3014164699342,659.1536592348122,655.1567634128508,651.3001388571943,647.5742728205083,643.9705885887697 -Offshore Wind - Class 6/Conservative,1077.2713546182847,1078.1598380914409,1019.1696868534954,1000.4651276401984,985.1823899817347,972.2610194038374,961.0680190887063,951.1950931099738,942.3634598754093,934.3742758220027,927.0807222169456,920.3713032960102,914.1593516390483,908.3761630036485,902.9663513239173,897.8846143798255,893.0934253451848,888.5613493080677,884.2617921106203,880.1720547672874,876.2726080572138,872.5465284988095,868.9790544521564,865.5572328973232,862.269635531221,859.106128473424,856.0576838742592,853.1162245965119,850.2744952388592,847.5259543154315 -Offshore Wind - Class 7/Advanced,690.7678939681181,675.3205088328378,627.0162545562237,606.4928107344064,589.7239361407686,575.5460546877893,563.2646151443294,552.4316177253133,542.7411713225122,533.9750962585414,525.9722967288741,518.6104348036296,511.79441527589483,505.44885290705696,499.512975732435,493.93707621510356,488.67997831341904,483.70719029509195,478.98953191061776,474.5020968604397,470.223456846647,466.13504270010225,462.22065731697984,458.46608808880046,454.85879539173516,451.3876598979639,448.0427758640005,444.81528070880375,441.6972134951626,438.6813966244909 -Offshore Wind - Class 7/Moderate,744.7726612695236,733.3831693129185,684.7472624248398,665.4234001299167,649.6346550098688,636.2854612191136,624.7218635801561,614.5220475948979,605.3980012852329,597.1442974295936,589.6092561651851,582.6776901320792,576.2600623744298,570.2853938702619,564.6964647354723,559.4464728053315,554.4966487502141,549.8145168564506,545.3726024405494,541.1474549594589,537.11889858491,533.2694495032474,529.5838573205015,526.0487401456262,522.6522912873955,519.3840413352432,516.2346635297462,513.1958133017813,510.25999502557835,507.42045062837457 -Offshore Wind - Class 7/Conservative,848.8423631386047,849.5424489690971,803.0608088845856,788.3224403426068,776.2803164212534,766.0988457181562,757.2792546305665,749.499823957921,742.5408860885876,736.2457610559112,730.4987621672343,725.2120356728203,720.3172914641369,715.7603936252553,711.4977003765474,707.4935155646343,703.7182697039019,700.1471934687657,696.7593318345687,693.5367990008045,690.4642068018921,687.5282202799829,684.7172079132151,682.0209632925897,679.4304814188012,676.9377772405696,674.5357372101178,672.2179968991971,669.9788393712362,667.8131102235858 -Offshore Wind - Class 8/Advanced,893.2831231158417,875.0680022153595,813.7542865006003,788.1517196404473,767.2328993547044,749.54628881377,734.2254498853588,720.7115122088084,708.6228830252057,697.6873877508772,687.7040627394628,678.52029398249,670.0174521985285,662.1014958793097,654.6966132701172,647.7407952584142,641.1826755935668,634.9792265610391,629.0940464099642,623.4960650526325,618.1585511356357,613.0583400089027,608.1752261242211,603.4914795498112,598.9914573672485,594.6612884476708,590.4886155832869,586.4623828896341,582.5726592640683,578.8104908024931 -Offshore Wind - Class 8/Moderate,960.7792761160292,947.745068726473,886.0883423793877,862.0432323761925,842.3969469996035,825.7862493940318,811.3974086427461,798.7055516198195,787.3522986395509,777.0820320585898,767.7060132629621,759.080912068558,751.0953156573901,743.6609032597669,736.7064749061045,730.173793625857,724.0146178831782,718.1885374279994,712.6613649029093,707.4039202776062,702.3910983219481,697.6011435392238,693.0150795263205,688.616254899714,684.3899783319164,680.323222503394,676.4043819207486,672.6230732517333,668.9699695231253,665.4366615152505 -Offshore Wind - Class 8/Conservative,1085.084386122522,1086.2322510745157,1026.9797422055292,1008.274224885223,992.9907043963325,980.0686719447405,968.8750982885362,959.001666587136,950.1695809682301,942.1799876834083,934.8860604793397,928.1762978806291,921.9640280277475,916.1805431590336,910.7704543715433,905.6884571247239,900.8970226701432,896.3647144856784,892.0649370512373,887.974990218551,884.0753437664155,880.3490733463663,876.7814165623469,873.3594197309311,870.0716539636363,866.9079848609468,863.8593841107547,860.9177741621086,858.0758992420408,855.3272175296055 -Offshore Wind - Class 9/Advanced,955.0558311691702,935.581090203756,870.0273814089737,842.654334566448,820.2889268048062,801.3792439801517,784.9989316487774,770.5504722006385,757.6258848062517,745.9341733452304,735.26047704461,725.4416282647716,716.3507942199553,707.887430202084,699.9704818885812,692.5336520854427,685.5220224404422,678.8895897675729,672.5974350460555,666.6123396157876,660.905723585034,655.4528204116373,650.2320272844134,645.2243882035297,640.4131785045752,635.7835678362745,631.3223444597589,627.017687949173,622.8589804418878,618.8366488494861 -Offshore Wind - Class 9/Moderate,1027.2195078761304,1013.2839532351304,947.3635137856667,921.6556257427873,900.6507517849352,882.891383900928,867.507519695203,853.9379897842036,841.7996316523236,830.8191510723308,820.7947576944715,811.573209702602,803.0353898104642,795.0868696515921,787.6515256047394,780.6670934707171,774.08199569374,767.8530275563251,761.94363756186,756.3226278097328,750.9631569818671,745.8419651358589,740.9387636040078,736.2357495189805,731.7172156121383,727.3692336930086,723.1793957200006,719.1366003281018,715.2308755611284,711.4532306813428 -Offshore Wind - Class 9/Conservative,1160.1206196107025,1161.3478622255327,1097.9978977603582,1077.9988482658594,1061.658435035176,1047.8428125028672,1035.875175910014,1025.3189723099938,1015.8761264155152,1007.3340332561557,999.5357131848317,992.3619541270014,985.720090652523,979.536663690333,973.7524540596697,968.3190243004341,963.1962504596496,958.3505221029665,953.7534045651709,949.3806279273409,945.2113114058114,941.2273602921177,937.4129913344876,933.7543550706721,930.239232276657,926.8567877344674,923.5973688021788,920.452339346478,917.4139418399886,914.475182078881 -Offshore Wind - Class 10/Advanced,958.66611562317,939.117756600823,873.3162428840246,845.8397209542328,823.3897678903019,804.4086030310856,787.9663701448794,773.463292896579,760.4898482150876,748.7539399618466,738.0398951511567,728.1839293400944,719.0587302919404,710.5633732213647,702.6164974057342,695.1515550356137,688.1134201574337,681.4559156847914,675.1399754759423,669.1322552982175,663.4040672227012,657.9305510852101,652.6900224120112,647.6634535461504,642.8340566009491,638.1869451637108,633.708857552795,629.3879286589905,625.2135004822195,621.1759637460524 -Offshore Wind - Class 10/Moderate,1031.102584131045,1017.1143505631841,950.9447198832413,925.1396513557061,904.0553751603792,886.2288736411518,870.7868556354376,857.1660304375168,844.9817871079024,833.9597983175604,823.8975109125755,814.6411037949141,806.0710093933482,798.0924423850403,790.6289913876341,783.6181568319621,777.0081661897133,770.7556514217275,764.8239228600988,759.181664670486,753.8019340697567,748.6613831887014,743.7396466647718,739.0188543325635,734.4832395471105,730.1188214668512,725.9131451455444,721.8550672530025,717.9345781372365,714.1426530738877 -Offshore Wind - Class 10/Conservative,1164.5060861992033,1165.7379680139516,1102.148529180467,1082.073879647595,1065.6716966879246,1051.8038485939023,1039.7909721617305,1029.1948641953827,1019.7163226288586,1011.1419388063449,1003.3141396691884,996.1132624995598,989.446291575166,983.2394901363166,977.4334151429942,971.9794460327055,966.8373071766464,961.9732610869223,957.3587656101223,952.9694590826239,948.7843817876086,944.7853706153278,940.9565826504521,937.2841160772505,933.7557054808235,930.3604746841042,927.0887345564297,923.9318163183344,920.8819331175803,917.9320643109767 -Offshore Wind - Class 11/Advanced,1137.879443123813,1114.6767080778652,1036.5742399040491,1003.9612488293335,977.3144948925511,954.784985454527,935.2690366842853,918.0547498810531,902.6560456095697,888.7262231926488,876.0092916727873,864.3108486948078,853.479782234763,843.3963005980714,833.9638334645213,825.1033925574778,816.7495466612893,808.8474863313481,801.3508423898056,794.220037223265,787.4210199728848,780.9242831080285,774.7040884530231,768.73785131509,763.0056454750437,757.4898016497912,752.174579014999,747.0458943944274,742.0910973783076,737.2987823292301 -Offshore Wind - Class 11/Moderate,1223.857206501856,1207.2540084091218,1128.7146073780773,1098.0855316995273,1073.0597546695217,1051.9007616781416,1033.572008254299,1017.4049019609656,1002.9429325757491,989.8604899375019,977.9171555457432,966.9303529408288,956.758162554363,947.2880798671932,938.4294091305208,930.107967087213,922.2623028371873,914.8409411072024,907.8003334519708,901.1033098458072,894.7178908137236,888.616363828927,882.7745564219648,877.1712577734206,871.7877538170504,866.6074501286315,861.6155634305846,856.7988672552777,852.1454807434147,847.6446920859937 -Offshore Wind - Class 11/Conservative,1382.1991987453273,1383.6613689112653,1308.1845015544106,1284.357091094074,1264.8886791954928,1248.4283714727208,1234.1698043634938,1221.592856836575,1210.342393903157,1200.1651122301216,1190.8739820045762,1182.32697072479,1174.4136742818043,1167.0465715442394,1160.1551071725773,1153.6815714619763,1147.5781596456584,1141.8048273397535,1136.3276967122406,1131.1178519228865,1126.150415039205,1121.4038275343335,1116.8592848136598,1112.5002862519036,1108.3122735338736,1104.2823372867408,1100.3989770908877,1096.651903622649,1093.031874353323,1089.5305561986029 -Offshore Wind - Class 12/Advanced,1294.9591163839605,1268.5533372354198,1179.6691379602191,1142.5540548466593,1112.2288238733795,1086.5892064158968,1064.3791595364783,1044.7885097865396,1027.264076422918,1011.4112981365996,996.9388454496384,983.6254795448602,971.2992279921558,959.8237623360781,949.0891811127369,939.0055920321064,929.4985313627986,920.5056234371741,911.9740979991768,903.858913905316,896.1213197128584,888.7277344954322,881.6488670258971,874.8590148856168,868.335501121119,862.0582172759588,856.0092495684144,850.1725706964992,844.5337839123371,839.0799090762207 -Offshore Wind - Class 12/Moderate,1392.8057636412875,1373.9105609366059,1284.5291119833882,1249.671815794378,1221.19133105987,1197.1114243234667,1176.252460325489,1157.8535501363517,1141.395164136479,1126.5067429936735,1112.914679401971,1100.4111929569688,1088.8347726655675,1078.057383212961,1067.97580866759,1058.5056250725168,1049.5768984784527,1041.1310476580497,1033.11851247858,1025.4969917420492,1018.2300913357743,1011.2862731302763,1004.6380277440716,998.2612162895698,992.1345412990697,986.2391175549345,980.5581210076683,975.0764993290641,969.7807315550616,964.6586271545774 -Offshore Wind - Class 12/Conservative,1573.0062300449765,1574.6702469120783,1488.774102069582,1461.6574135821547,1439.5014658480306,1420.768878953261,1404.5419740941873,1390.2288296264796,1377.4252856067603,1365.8430711971878,1355.2693378726362,1345.5424461166776,1336.5367509778666,1328.1526493852089,1320.309846118793,1312.9426648815027,1305.996701651085,1299.4263840777915,1293.1931576313657,1287.2641147563154,1281.6109432217934,1276.2091084331505,1271.0372098972416,1266.0764691439383,1261.3103181412832,1256.7240654295335,1252.304623002472,1248.040281136751,1243.9205214098145,1239.9358603886362 -Offshore Wind - Class 13/Advanced,1417.4079251046205,1388.5052669742101,1291.2163511503281,1250.5917381563854,1217.3990124800869,1189.3349627961345,1165.0247771960362,1143.5816738098451,1124.4001642020933,1107.0483781158275,1091.2074385257947,1076.6351867037108,1063.1433888418424,1050.5828255318515,1038.8332032417438,1027.7961296418493,1017.3900998555532,1007.546840093724,998.2085902478009,989.3260501716006,980.8568041615353,972.7640959443214,965.0158645715023,957.5839772538579,950.4436127494187,943.5727611853116,936.9518148875499,930.5632310437256,924.3912515775595,918.4216689726459 -Offshore Wind - Class 13/Moderate,1524.506760513977,1503.824864289438,1405.991679827682,1367.838345686921,1336.664801856257,1310.3079460975473,1287.4765991413867,1267.3379238848322,1249.3232650006255,1233.027023788752,1218.1497211699618,1204.4639294300093,1191.7928654112523,1179.9963870292008,1168.9615184550914,1158.5958527672549,1148.822843198537,1139.5783691949723,1130.8081843143304,1122.4659874398274,1114.5119431024568,1106.91153098872,1099.6346404836665,1092.6548501735695,1085.9488487437138,1079.4959652271123,1073.2777847249567,1067.2778315902394,1061.4813063429056,1055.8748657390256 -Offshore Wind - Class 13/Conservative,1721.746631608414,1723.567994665438,1629.5496778743543,1599.8688882043302,1575.6179172592058,1555.1140134784441,1537.3527241402944,1521.6861566440575,1507.6719344702703,1494.9945284528276,1483.4209635251461,1472.7743158533426,1462.917059744384,1453.740173855122,1445.155770406235,1437.091962878028,1429.4892029099979,1422.2976089198764,1415.4749807362107,1408.985299129236,1402.797574718768,1396.8849529667325,1391.2240097910865,1385.7941910661866,1380.577362119283,1375.5574422948496,1370.7201060103246,1366.0525362937556,1361.5432201210624,1357.1817773242856 -Offshore Wind - Class 14/Advanced,1136.0231348386274,1112.85825215882,1034.883198413343,1002.3234113629223,975.7201282792299,953.2273729237967,933.7432619880586,916.5570581451168,901.1834749376379,887.276377287317,874.5801918539456,862.9008334255244,852.0874364985123,842.0204048035248,832.6033255627743,823.7573393591404,815.4171217198326,807.5279526150113,800.0435385123536,792.9243663643991,786.1364408620325,779.6503026124705,773.4402554286611,767.4837514619329,761.7608970002401,756.2540515857194,750.9475000732278,745.8271822614694,740.8804683782405,736.0959713930049 -Offshore Wind - Class 14/Moderate,1221.8606362271728,1205.284524179772,1126.8732503784868,1096.2941422138886,1071.3091916154742,1050.1847168801655,1031.885864529801,1015.7451328524614,1001.3067563652027,988.2456560992136,976.3218057667883,965.3529267589882,955.1973310314795,945.74269760219,936.8984786811151,928.5906120318467,920.7577470037755,913.3484922991439,906.3193705165168,899.6332722684668,893.2582702505275,887.1666971454347,881.3344199181023,875.7402623519184,870.3655409103022,865.1936882407629,860.2099451827935,855.4011068460928,850.7553117535041,846.2618655710044 -Offshore Wind - Class 14/Conservative,1379.9443132740116,1381.4040980918273,1306.0503618232976,1282.2618228090698,1262.82517119452,1246.3917164092777,1232.156410372583,1219.5999805657425,1208.3678713583556,1198.2071926500755,1188.9312197438055,1180.3981518461133,1172.4977649585635,1165.1426807295782,1158.262458921869,1151.799483976775,1145.706029115028,1139.9421152801724,1134.4739199076414,1129.272574329786,1124.3132411993615,1119.5743971595512,1115.0372682930915,1110.6853808934136,1106.5042003953993,1102.4808384862506,1098.6038135078493,1094.8628529222767,1091.248729278864,1087.7531230876907 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,1084.6748,1011.5737,968.1176,937.6309,846.6146,760.3665,677.2534,663.9593,652.3908,636.8558,623.7108,612.3499,602.3685,593.4836,587.5348,582.003,576.8368,571.9935,567.4373,563.1382,559.0702,555.2112,551.5421,548.0461,544.7085,541.5166,538.4588,535.525,532.7062 +Offshore Wind - Class 1/Moderate,1234.5893,1201.4402,1177.7435,1159.41,1144.5186,1132.0167,1050.7188,970.758,891.8496,808.6611,727.3459,717.986,709.7201,702.3283,697.3608,692.7283,688.3901,684.3126,680.4676,676.831,673.3825,670.1043,666.9811,663.9995,661.1479,658.4158,655.7941,653.2745,650.8499 +Offshore Wind - Class 1/Conservative,1499.1441,1494.0767,1489.4483,1485.1908,1481.2505,1477.5845,1474.1581,1470.9427,1365.0321,1253.6184,1143.4223,1034.1461,925.5892,817.6094,814.1717,810.9567,807.9381,805.0939,802.4055,799.8571,797.4354,795.1286,792.9266,790.8206,788.8027,786.8661,785.0047,783.213,781.486 +Offshore Wind - Class 2/Advanced,998.0205,930.7594,890.775,862.7239,778.9788,699.621,623.1478,610.9158,600.2715,585.9776,573.8828,563.4295,554.2455,546.0704,540.5969,535.507,530.7535,526.2971,522.105,518.1492,514.4063,510.8556,507.4796,504.2628,501.1919,498.255,495.4415,492.7421,490.1484 +Offshore Wind - Class 2/Moderate,1135.9583,1105.4575,1083.654,1066.7851,1053.0833,1041.5803,966.7772,893.2044,820.6001,744.0574,669.2385,660.6263,653.0208,646.2195,641.6489,637.3864,633.3948,629.6431,626.1052,622.7592,619.5862,616.5698,613.6962,610.9528,608.329,605.8152,603.4029,601.0846,598.8537 +Offshore Wind - Class 2/Conservative,1379.3779,1374.7154,1370.4568,1366.5394,1362.9138,1359.5407,1356.3881,1353.4296,1255.9801,1153.4673,1052.0746,951.5285,851.6441,752.2909,749.1278,746.1696,743.3922,740.7752,738.3015,735.9568,733.7285,731.606,729.58,727.6422,725.7855,724.0036,722.2909,720.6423,719.0534 +Offshore Wind - Class 3/Advanced,1099.023,1024.9548,980.924,950.0339,857.8136,770.4247,686.2122,672.7422,661.0207,645.2802,631.9613,620.4501,610.3367,601.3343,595.3068,589.7018,584.4672,579.5598,574.9434,570.5874,566.4656,562.5556,558.8379,555.2957,551.914,548.6798,545.5816,542.609,539.7528 +Offshore Wind - Class 3/Moderate,1250.9205,1217.3329,1193.3228,1174.7467,1159.6583,1146.9911,1064.6178,983.5992,903.6471,819.3581,736.9673,727.4835,719.1083,711.6187,706.5856,701.8917,697.4961,693.3647,689.4688,685.7842,682.29,678.9685,675.8039,672.783,669.8936,667.1254,664.469,661.9161,659.4594 +Offshore Wind - Class 3/Conservative,1518.9749,1513.8404,1509.1509,1504.837,1500.8445,1497.1301,1493.6584,1490.4005,1383.0888,1270.2014,1158.5475,1047.8259,937.8329,828.4248,824.9416,821.6841,818.6256,815.7437,813.0197,810.4377,807.9839,805.6466,803.4155,801.2816,799.2371,797.2748,795.3888,793.5734,791.8236 +Offshore Wind - Class 4/Advanced,1214.6721,1132.8098,1084.1456,1050.0051,948.0805,851.4957,758.4216,743.5341,730.5792,713.1824,698.462,685.7394,674.5618,664.6121,657.9503,651.7555,645.9701,640.5463,635.4442,630.6297,626.0742,621.7528,617.6439,613.7289,609.9913,606.4168,602.9925,599.7071,596.5505 +Offshore Wind - Class 4/Moderate,1382.5536,1345.4316,1318.895,1298.3641,1281.688,1267.6878,1176.6465,1087.1024,998.737,905.5783,814.5176,804.0359,794.7794,786.5016,780.9389,775.7511,770.8929,766.3268,762.0209,757.9486,754.0867,750.4156,746.9181,743.5792,740.3858,737.3263,734.3903,731.5689,728.8536 +Offshore Wind - Class 4/Conservative,1678.8151,1673.1403,1667.9573,1663.1895,1658.7769,1654.6716,1650.8346,1647.2338,1528.6298,1403.8634,1280.4603,1158.0875,1036.5201,915.5991,911.7494,908.1491,904.7687,901.5836,898.573,895.7192,893.0073,890.424,887.9581,885.5997,883.34,881.1713,879.0867,877.0803,875.1464 +Offshore Wind - Class 5/Advanced,1403.7543,1309.149,1252.9094,1213.4544,1095.6637,984.044,876.4815,859.2766,844.3051,824.2001,807.1882,792.4853,779.5676,768.0691,760.3703,753.2113,746.5253,740.2572,734.3608,728.7969,723.5322,718.5381,713.7896,709.2651,704.9458,700.8149,696.8576,693.0607,689.4127 +Offshore Wind - Class 5/Moderate,1597.7692,1554.8686,1524.2011,1500.4743,1481.2023,1465.0228,1359.8095,1256.3265,1154.2056,1046.5454,941.3097,929.1963,918.499,908.9326,902.5039,896.5086,890.8942,885.6173,880.6411,875.9348,871.4718,867.2293,863.1873,859.3287,855.6382,852.1024,848.7094,845.4487,842.3108 +Offshore Wind - Class 5/Conservative,1940.1483,1933.5902,1927.6003,1922.0903,1916.9909,1912.2465,1907.8122,1903.6509,1766.5844,1622.3962,1479.7835,1338.3616,1197.8703,1058.1261,1053.6771,1049.5164,1045.6098,1041.9289,1038.4496,1035.1516,1032.0175,1029.0321,1026.1824,1023.4568,1020.8453,1018.339,1015.93,1013.6112,1011.3763 +Offshore Wind - Class 6/Advanced,1342.4978,1252.0208,1198.2354,1160.5021,1047.8515,941.1026,838.2339,821.7798,807.4616,788.234,771.9645,757.9031,745.5491,734.5524,727.1896,720.3429,713.9487,707.9541,702.315,696.9939,691.959,687.1828,682.6415,678.3145,674.1836,670.233,666.4483,662.8172,659.3283 +Offshore Wind - Class 6/Moderate,1528.0463,1487.0178,1457.6886,1434.9972,1416.5662,1401.0927,1300.4706,1201.5034,1103.8389,1000.8767,900.2332,888.6484,878.4178,869.269,863.1208,857.3871,852.0177,846.971,842.2121,837.7111,833.4429,829.3855,825.5199,821.8296,818.3002,814.9187,811.6738,808.5554,805.5544 +Offshore Wind - Class 6/Conservative,1855.4848,1849.2129,1843.4844,1838.2149,1833.3379,1828.8006,1824.5598,1820.5801,1689.4949,1551.5987,1415.2093,1279.9587,1145.5981,1011.952,1007.6971,1003.718,999.9819,996.4616,993.1341,989.9801,986.9827,984.1276,981.4022,978.7956,976.2981,973.9012,971.5973,969.3797,967.2423 +Offshore Wind - Class 7/Advanced,1477.7456,1378.1536,1318.9497,1277.415,1153.4156,1035.9125,922.6804,904.5687,888.808,867.6433,849.7348,834.2568,820.6583,808.5537,800.4491,792.9127,785.8743,779.2758,773.0686,767.2115,761.6693,756.4119,751.4131,746.6502,742.1032,737.7545,733.5886,729.5917,725.7513 +Offshore Wind - Class 7/Moderate,1681.9869,1636.825,1604.5411,1579.5637,1559.2758,1542.2435,1431.4844,1322.5469,1215.0433,1101.7083,990.9257,978.1739,966.9126,956.8421,950.0745,943.7631,937.8528,932.2977,927.0593,922.105,917.4067,912.9405,908.6855,904.6235,900.7385,897.0163,893.4445,890.012,886.7086 +Offshore Wind - Class 7/Conservative,2042.4126,2035.5089,2029.2032,2023.4028,2018.0346,2013.0401,2008.3721,2003.9915,1859.7003,1707.912,1557.7822,1408.906,1261.0095,1113.8995,1109.216,1104.8359,1100.7234,1096.8485,1093.1858,1089.714,1086.4147,1083.2719,1080.272,1077.4027,1074.6536,1072.0152,1069.4793,1067.0382,1064.6855 +Offshore Wind - Class 8/Advanced,2629.2509,1859.8111,1674.5318,1571.7192,1428.0187,1302.1668,1187.1677,1153.2407,1124.5467,1004.1544,935.4809,888.3635,852.9265,824.7539,762.7834,721.6596,691.2946,667.4355,647.9065,631.4522,617.2857,604.8828,593.8779,584.0061,575.0699,566.9182,559.433,552.5207,546.1053 +Offshore Wind - Class 8/Moderate,2792.9772,2312.8398,2161.6998,2073.1555,2011.3337,1964.2255,1849.3324,1740.7809,1636.8295,1443.2664,1298.0283,1250.4387,1214.1845,1185.0636,1120.014,1076.0377,1043.1197,1016.9727,995.3777,977.0423,961.1498,947.1527,934.6665,923.4112,913.1771,903.803,895.1623,887.1544,879.6973 +Offshore Wind - Class 8/Conservative,3081.9058,2895.8458,2806.079,2747.3314,2703.9236,2669.6386,2641.3863,2617.4105,2484.258,2275.2717,2104.9462,1951.463,1807.385,1669.293,1610.9553,1570.8047,1540.3519,1515.9089,1495.5456,1478.1272,1462.9317,1449.4712,1437.4014,1426.4703,1416.4881,1407.3084,1398.8157,1390.9177,1383.5394 +Offshore Wind - Class 9/Advanced,3043.2276,2152.6392,1938.1875,1819.187,1652.8608,1507.1935,1374.0877,1334.819,1301.6071,1162.259,1082.7728,1028.2367,987.2201,954.6117,882.884,835.2853,800.1393,772.5235,749.9197,730.8746,714.4776,700.1219,687.3842,675.9581,665.6149,656.1797,647.516,639.5153,632.0898 +Offshore Wind - Class 9/Moderate,3232.7327,2676.9975,2502.0603,2399.5747,2328.0191,2273.4936,2140.5106,2014.8676,1894.549,1670.5093,1502.4034,1447.3209,1405.3584,1371.6524,1296.3607,1245.4604,1207.3594,1177.0955,1152.1004,1130.878,1112.4833,1096.2823,1081.8301,1068.8027,1056.9573,1046.1071,1036.1061,1026.8372,1018.2061 +Offshore Wind - Class 9/Conservative,3567.1533,3351.798,3247.8973,3179.9,3129.6575,3089.9744,3057.2737,3029.5229,2875.4056,2633.5143,2436.371,2258.7217,2091.9585,1932.1239,1864.6009,1818.1286,1782.881,1754.5895,1731.0199,1710.859,1693.2709,1677.691,1663.7209,1651.0687,1639.5148,1628.8897,1619.0599,1609.9183,1601.3782 +Offshore Wind - Class 10/Advanced,3361.0493,2377.4516,2140.6035,2009.1751,1825.4785,1664.5983,1517.5916,1474.2217,1437.5413,1283.6403,1195.8529,1135.6213,1090.3211,1054.3073,975.0886,922.5189,883.7024,853.2025,828.238,807.204,789.0945,773.2396,759.1716,746.5522,735.1288,724.7083,715.1398,706.3035,698.1025 +Offshore Wind - Class 10/Moderate,3570.3454,2956.5716,2763.3648,2650.176,2571.1474,2510.9276,2364.0563,2225.2918,2092.4076,1844.9701,1659.308,1598.4728,1552.128,1514.9019,1431.7471,1375.5309,1333.4508,1300.0263,1272.4208,1248.9821,1228.6663,1210.7734,1194.8118,1180.4239,1167.3413,1155.3581,1144.3125,1134.0757,1124.5431 +Offshore Wind - Class 10/Conservative,3939.6915,3701.8454,3587.0938,3511.9951,3456.5055,3412.678,3376.5623,3345.9133,3175.7006,2908.5472,2690.8151,2494.6129,2310.4337,2133.9067,2059.3319,2008.0062,1969.0775,1937.8313,1911.8002,1889.5338,1870.1088,1852.9019,1837.4727,1823.4992,1810.7387,1799.004,1788.1475,1778.0513,1768.6193 +Offshore Wind - Class 11/Advanced,3666.9813,2593.8539,2335.4472,2192.0558,1991.6386,1816.1147,1655.7269,1608.4095,1568.3903,1400.4808,1304.7028,1238.9887,1189.5652,1150.2733,1063.8439,1006.4891,964.1394,930.8634,903.6266,880.678,860.9201,843.622,828.2735,814.5055,802.0423,790.6732,780.2338,770.5932,761.6458 +Offshore Wind - Class 11/Moderate,3895.3281,3225.6869,3014.8939,2891.4024,2805.1804,2739.4791,2579.2393,2427.844,2282.8643,2012.9044,1810.3428,1743.9703,1693.407,1652.7924,1562.0686,1500.7355,1454.8252,1418.3583,1388.2401,1362.6679,1340.5029,1320.9813,1303.5669,1287.8694,1273.596,1260.522,1248.471,1237.3024,1226.9022 +Offshore Wind - Class 11/Conservative,4298.2931,4038.7976,3913.601,3831.6666,3771.1262,3723.3094,3683.9063,3650.4676,3464.7616,3173.2912,2935.7405,2721.6795,2520.7358,2328.1408,2246.7779,2190.7804,2148.3083,2114.218,2085.8175,2061.5244,2040.3313,2021.5581,2004.7246,1989.4792,1975.5572,1962.7543,1950.9097,1939.8945,1929.6039 +Offshore Wind - Class 12/Advanced,4034.2613,2853.6509,2569.3625,2411.6092,2191.1186,1998.0143,1821.5624,1769.5057,1725.4782,1540.7511,1435.3801,1363.0842,1308.7105,1265.4831,1170.3971,1107.2977,1060.7064,1024.0975,994.1326,968.8855,947.1487,928.1181,911.2323,896.0853,882.3738,869.866,858.381,847.7748,837.9312 +Offshore Wind - Class 12/Moderate,4285.4791,3548.7675,3316.8617,3181.0014,3086.1436,3013.8618,2837.5725,2671.0137,2511.513,2214.5143,1991.6644,1918.644,1863.0164,1818.334,1718.5234,1651.0473,1600.5386,1560.4192,1527.2844,1499.1509,1474.7659,1453.2891,1434.1305,1416.8607,1401.1577,1386.7742,1373.5162,1361.229,1349.7871 +Offshore Wind - Class 12/Conservative,4728.8045,4443.3183,4305.5822,4215.4413,4148.8373,4096.2312,4052.8816,4016.0936,3811.7876,3491.1239,3229.7805,2994.2794,2773.2094,2561.3243,2471.8123,2410.2062,2363.4801,2325.9754,2294.7303,2268.004,2244.6882,2224.0348,2205.5152,2188.7428,2173.4264,2159.3412,2146.3102,2134.1918,2122.8705 +Offshore Wind - Class 13/Advanced,4717.016,3336.6002,3004.1991,2819.7478,2561.9415,2336.1564,2129.8419,2068.9752,2017.4966,1801.5064,1678.3025,1593.7713,1530.1954,1479.6523,1368.474,1294.6958,1240.2193,1197.4148,1162.3787,1132.8588,1107.4433,1085.1919,1065.4485,1047.7379,1031.7059,1017.0814,1003.6526,991.2515,979.7419 +Offshore Wind - Class 13/Moderate,5010.7496,4149.3577,3878.2044,3719.3512,3608.4397,3523.925,3317.8007,3123.0536,2936.5592,2589.2967,2328.7318,2243.3536,2178.3116,2126.0672,2009.3647,1930.469,1871.4123,1824.5032,1785.7606,1752.8658,1724.3539,1699.2424,1676.8414,1656.6489,1638.2883,1621.4706,1605.9689,1591.6022,1578.2238 +Offshore Wind - Class 13/Conservative,5529.103,5195.3015,5034.255,4928.8587,4850.9827,4789.4737,4738.7876,4695.7736,4456.8911,4081.9585,3776.3856,3501.0285,3242.5448,2994.8005,2890.1395,2818.1072,2763.4733,2719.6213,2683.0883,2651.8389,2624.5772,2600.4284,2578.7746,2559.1636,2541.2551,2524.7861,2509.5498,2495.3804,2482.1432 +Offshore Wind - Class 14/Advanced,5572.8719,3941.9932,3549.2813,3331.3631,3026.7804,2760.0289,2516.2807,2444.3703,2383.5514,2128.3719,1982.8138,1882.9454,1807.8342,1748.1206,1616.7701,1529.6055,1465.2448,1414.6738,1373.2808,1338.4048,1308.3779,1282.0892,1258.7635,1237.8396,1218.8987,1201.6207,1185.7555,1171.1042,1157.5064 +Offshore Wind - Class 14/Moderate,5919.9005,4902.2175,4581.8662,4394.1907,4263.1553,4163.3063,3919.7827,3689.7007,3469.3688,3059.0989,2751.2572,2650.3879,2573.5447,2511.821,2373.944,2280.7335,2210.9615,2155.5412,2109.7691,2070.906,2037.2209,2007.5531,1981.0877,1957.2314,1935.5395,1915.6704,1897.356,1880.3826,1864.5769 +Offshore Wind - Class 14/Conservative,6532.304,6137.9375,5947.6707,5823.1513,5731.1455,5658.4762,5598.5936,5547.7752,5265.5498,4822.5894,4461.5733,4136.2554,3830.8724,3538.1773,3414.5267,3329.4249,3264.8782,3213.0697,3169.9081,3132.9888,3100.7808,3072.2503,3046.6677,3023.4985,3002.3407,2982.8835,2964.8827,2948.1425,2932.5035 diff --git a/tests/data/Offshore_Wind/R&D/TechLife/df_lcoe.csv b/tests/data/Offshore_Wind/R&D/TechLife/df_lcoe.csv index b1873c4..4d1b059 100644 --- a/tests/data/Offshore_Wind/R&D/TechLife/df_lcoe.csv +++ b/tests/data/Offshore_Wind/R&D/TechLife/df_lcoe.csv @@ -1,43 +1,43 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,72.74206004464291,73.10526913290482,67.33229837244424,61.27772943812561,58.78021350233496,56.61747782124707,54.70790046351377,52.99694346287672,51.446272611893626,50.02787034745651,48.97342679986026,47.99883085092233,47.092766673752116,46.246171491369545,45.45167411831403,44.703198328677175,43.99567613243737,43.32483629454789,42.68704556432563,42.07918758813034,41.49856925357085,40.942847328310386,40.409970333983864,39.89813200924139,39.405733695199494,38.931353666225874,38.47372192198675,38.031699313977285,37.60426014198832,37.19047755067562 -Offshore Wind - Class 1/Moderate,78.80612692061666,80.08316233951322,74.40743511704376,68.23053633962215,65.9166982684113,63.9078288489277,62.12925469177586,60.531161236057244,59.078582101900565,57.745991961878,56.73532261414654,55.79984217806296,54.92890738500719,54.113993537414956,53.348166518499944,52.62570985335941,51.941855135772684,51.292583206261845,50.67447488769236,50.08459714708433,49.520415044447766,48.979722758969665,48.46058893637663,47.96131293027273,47.48038943086078,47.01647962272928,46.568387476788544,46.13504011726205,45.715471451105785,45.30880843023322 -Offshore Wind - Class 1/Conservative,91.34905936352234,95.11964508989648,90.09067923979936,83.98004531434614,82.37642122587195,80.98426342110277,79.75092169576054,78.64143524991879,77.63135826775968,76.7029050066395,75.92347685849107,75.19997511855277,74.52448970634002,73.89068554261947,73.29340955681869,72.72841330864114,72.19215260254019,71.68163975704,71.19433273092132,70.72805058229874,70.28090808746411,69.8512645295202,69.43768312145423,69.0388985172184,68.65379054903374,68.28136281101703,67.92072505355198,67.5710786022677,67.23170419850683,66.90195179402845 -Offshore Wind - Class 2/Advanced,75.75734313612192,76.07004177324403,70.05760446958759,63.77999046658043,61.16819212064037,58.90588902829994,56.90798420954708,55.11759797607119,53.49473758648297,52.01016480378553,50.91093937336471,49.894848108383286,48.95011758136687,48.06731763402032,47.23877759764758,46.458173853952125,45.72023165885625,45.02050519721712,44.35521244558389,43.72110922086606,43.11539175632681,42.53562038422982,41.97965906415511,41.445626965559796,40.931859331331495,40.43687556616405,39.95935300623471,39.4981051982077,39.05206378830008,38.620263324646245 -Offshore Wind - Class 2/Moderate,82.07367862487347,83.3359343599191,77.4275830209176,71.0280254034972,68.60873197929168,66.50761073160378,64.64684932714736,62.974523662635264,61.45417682447124,60.05918883843542,59.00513085478831,58.02937095006413,57.12083300639825,56.270644864820724,55.47158919702359,54.71771560122605,54.004060188830316,53.32643875208936,52.68129147538104,52.06556449504138,51.476618283312355,50.91215587808744,50.37016601153826,49.8488775727698,49.34672279709302,48.86230724875445,48.39438514595556,47.94183892631053,47.50366220727033,47.07894548641719 -Offshore Wind - Class 2/Conservative,95.14041526824579,98.99708149415385,93.77029427202966,87.45389423534635,85.7794100105524,84.32519974127086,83.03645813548171,81.87678627125041,80.82072855156343,79.84976191334658,79.03618968917814,78.2808741826189,77.57557998272868,76.91371098897547,76.28990146514221,75.6997273773568,75.13949784178389,74.60610136297046,74.09689042675689,73.6095934978921,73.14224695843632,72.69314179436611,72.26078135127284,71.84384750903538,71.44117333777953,71.05172079889923,70.6745624132458,70.30886607819133,69.95388240575468,69.60893409538727 -Offshore Wind - Class 3/Advanced,77.63281445350927,78.04014917267706,71.85767996656719,65.36567205956565,62.69288413091135,60.378199074991905,58.334325091051234,56.502939636151126,54.84304944337978,53.32469340231024,52.19932676021381,51.159136843006486,50.19205290847719,49.28840795050813,48.440339573776484,47.64136678707642,46.8860840903549,46.1699358539295,45.48904694125599,44.84009353838687,44.220203250209046,43.62687684796052,43.05792626958552,42.51142498288804,41.98566786639674,41.47913849871634,40.99048227315932,40.51848413565234,40.06205002368139,39.62019129176706 -Offshore Wind - Class 3/Moderate,84.11229950692575,85.49993821865552,79.42107003628817,72.79621076896963,70.31982678024052,68.16958729160035,66.26564263974504,64.55473031003434,62.999465793522035,61.57255924678009,60.49334988226161,59.494376200776976,58.5642805559811,57.69396646565769,56.87603497129432,56.104386550924005,55.37393338843735,54.680387172942545,54.02009979909829,53.389941881264456,52.78720879104813,52.20954705572607,51.6548960406638,51.121441257635205,50.60757662370429,50.111873687337734,49.63305633304965,49.16997983432263,48.72161338760548,48.28702545550298 -Offshore Wind - Class 3/Conservative,97.51622380701455,101.57861470371947,96.19203898721082,89.63472716620029,87.91930060484665,86.42989495075469,85.11022260534577,83.9229135063387,82.84184044887118,81.84799622344853,81.01484176203319,80.24141061917166,79.51925483403366,78.84160891196512,78.20296992600895,77.59880117322244,77.02531810412141,76.47933051340155,75.95812410897855,75.45937021352127,74.98105593390078,74.52142946705708,74.07895676519638,73.65228683991998,73.24022371640818,72.84170356363089,72.45577589441315,72.08158799566127,71.71837194456853,71.36543371174845 -Offshore Wind - Class 4/Advanced,80.2144224474808,80.7048555069583,74.28652824161209,67.52469674969117,64.76177492580081,62.36936375096975,60.25705964829103,58.36448753039278,56.64922599570874,55.08027858405144,53.91853532064977,52.84475966482042,51.84647759448269,50.91370066464905,50.03830612714766,49.21359915960101,48.433996486189415,47.69479307793372,46.99198703777993,46.32214607289762,45.682304233908525,45.069881042114254,44.48261742041715,43.918524404536655,43.37584169228653,42.853003849929465,42.348612538723614,41.861413519027955,41.39027747865216,40.93418394692801 -Offshore Wind - Class 4/Moderate,86.92123744947644,88.43205636253495,82.117884939008,75.21220967933364,72.65161118782653,70.4285461121919,68.4602955078805,66.69170724439951,65.08408390687829,63.60918509492079,62.49463331376715,61.46297900145357,60.50248036441792,59.60373469008625,58.75909495197262,57.96225785988912,57.20796616674905,56.491789158096296,55.809957890108144,55.15923955531259,54.53684032363168,53.94032924554585,53.367577963620874,52.81671244738727,52.2860739837764,51.77418737148262,51.27973477945929,50.801534100619016,50.33852090395259,49.889733290319576 -Offshore Wind - Class 4/Conservative,100.79627169497766,105.0891968852472,99.4860064419403,92.63668318210362,90.86206445374722,89.32149888224534,87.95663756522971,86.72875912773004,85.61080124383363,84.58308215205616,83.72189579803211,82.92246751095037,82.17605576540402,81.47566104964913,80.81559085998859,80.19115276070049,79.5984327009142,79.03413162109825,78.49544284992314,77.9799586375006,77.48559788367793,77.0105495383004,76.55322776121747,76.11223602469498,75.68633809874946,75.27443439322717,74.87554251144653,74.4887811461871,74.11335665125767,73.74855177213963 -Offshore Wind - Class 5/Advanced,84.95095892920413,85.36237986293935,78.55948554797267,71.47768107762633,68.54463685441087,66.00490793512557,63.762504978451894,61.75333684280086,59.932378033344726,58.266732700402024,57.03680331421795,55.89998401340083,54.843068617862045,53.855483382301024,52.92863024135028,52.05542306717177,51.22995256489596,50.44723919350012,49.703047727148686,48.99374586841556,48.31619491878829,47.66766415919168,47.04576302492568,46.448386813342786,45.8736728080603,45.31996450995558,44.78578224154299,44.26979880892232,43.77081921190772,43.28776362041806 -Offshore Wind - Class 5/Moderate,92.06551108079572,93.54928948816821,86.85672878189521,79.63224949200777,76.91354455445719,74.55312301976933,72.46315526870941,70.58509618233812,68.87787501019093,67.31152318961179,66.13087121845368,65.03800159122989,64.0204775760779,63.068340902962426,62.1734933685679,61.32926023779641,60.53007478004125,59.771245682390315,59.04878249077879,58.35926251771319,57.699727924212134,57.06760511832307,56.46064090208316,55.87685135581924,55.31448052692079,54.77196674927645,54.24791496200476,53.741073789117166,53.25031643011927,52.774624625627396 -Offshore Wind - Class 5/Conservative,106.78595556541333,111.20147696654239,105.26394830890835,98.1229023990431,96.23909374045334,94.60367032773168,93.15467321131771,91.85099773523957,90.66392274101173,89.57256402582372,88.65922702880457,87.81134746425003,87.01965705903748,86.27673529375876,85.57654781036496,84.91412076166854,84.28530564629999,83.68660599883522,83.1150473597019,82.56807815594387,82.04349306544741,81.5393730041746,81.05403758565437,80.586007063917,80.1339715752365,79.69676605989528,79.27334964939313,78.86278859727699,78.46424204651662,78.0769500857319 -Offshore Wind - Class 6/Advanced,97.87633220335832,98.30876629874969,90.33774169048067,82.0144219709223,78.54766312204207,75.54229865395699,72.88638506412177,70.50509221825273,68.3457883041884,66.36997428291754,64.94775246187437,63.632513480489315,62.40912628681059,61.26547320420555,60.19169840750111,59.17967722853809,58.22263264338792,57.31485247832671,56.451477148169616,55.62833780383294,54.84183116566085,54.08882149176332,53.36656291258488,52.672637255173036,52.004903791175245,51.361458265306496,50.74059922049185,50.1408001137158,49.56068606724369,48.99901436018874 -Offshore Wind - Class 6/Moderate,106.11403453443945,107.8147628109438,99.98202888823847,91.49222074221407,88.27981447847765,85.48634552324816,83.00965049301776,80.78157177339165,78.75425307790785,76.89274277124515,75.52251375213964,74.25335226283896,73.07097660858592,71.96394914902396,70.92296687464587,69.94036051867201,69.00973262245348,68.12569067109425,67.2836467963955,66.47966505027196,65.71034329544561,64.97272069990332,64.26420444773744,63.582511064963136,62.92561899571478,62.29172993492386,61.67923704582303,61.08669864145426,60.51281624016852,59.95641615068863 -Offshore Wind - Class 6/Conservative,123.17682176993102,128.3499119860605,121.43383342309708,113.05484635478491,110.84363368051918,108.92042681323473,107.21351767898055,105.67532590861478,104.27259927286222,102.98115386180226,101.91349498711288,100.92149172884217,99.99445007840912,99.12380734775319,98.3025997803541,97.52508695359167,96.78648054291757,96.08274442640557,95.41044470569531,94.76663537778776,94.1487699381441,93.55463215609704,92.98228123543285,92.43000791307819,91.89629897629388,91.37980833137466,90.87933322302803,90.39379454124163,89.92222040011923,89.46373235698252 -Offshore Wind - Class 7/Advanced,125.26132648135702,126.12899977422533,115.47314725873184,104.05956631803781,99.39975060353548,95.35411633450212,91.77521860755624,88.56430076756665,85.65175355534679,82.98654444342831,81.1575464217056,79.46465281590825,77.88870859103429,76.41436935587059,75.02915096579399,73.72275850475575,72.48660142201983,71.3134360302937,70.19709717880535,69.13229365118136,68.11444993519106,67.13958228964877,66.20420055204667,65.3052295231267,64.43994542147671,63.605924067621714,62.80099829061105,62.023222653998396,61.27084404122703,60.54227696937825 -Offshore Wind - Class 7/Moderate,135.93519420016852,138.5555754460131,128.09509213274683,116.41947516875834,112.1003495144577,108.33549478149025,104.9910418325049,101.97756241598273,99.23216970197215,96.70885754598763,94.93267135862297,93.2856726576707,91.7496900340216,90.3101681161049,88.95526538676972,87.67521732817129,86.46187631107577,85.30837238129345,84.2088586805158,83.15831733909042,82.1524093689143,81.18735709661122,80.25985101730355,79.36697522039957,78.50614711131294,77.67506825988703,76.87168399720584,76.09414995544661,75.34080416582356,74.61014364173649 -Offshore Wind - Class 7/Conservative,158.09471047460104,165.50835999719826,156.32750278254372,144.7382696307119,141.7976641565719,139.23174276333026,136.94747296710923,134.8831386792509,132.99561108818662,131.25352086159268,129.8470305012343,128.53812544988918,127.31305134569486,126.16079549590631,125.07240162040854,124.04048654369858,123.0588912600385,122.12242382729411,121.22666649623636,120.36782870729802,119.54263344338108,118.74822824028281,117.98211469524017,117.24209203915035,116.52621153168853,115.83273927828144,115.16012566765146,114.50698006295761,113.87204969810718,113.25420196719814 -Offshore Wind - Class 8/Advanced,77.40303322242823,79.7182693956395,73.47866633098215,66.39721999403804,64.01423471596888,61.94665949857265,60.11590310851758,58.470086323762146,56.973076369424255,55.59864952953287,54.58669228335784,53.64954230931674,52.77653414096371,51.959150068660826,51.19047814498172,50.46483133089077,49.77747342952994,49.12441773389217,48.502276374167145,47.90814576157047,47.339518213102934,46.79421288340208,46.27032114901549,45.76616295848033,45.28025160577089,44.81126504731408,44.35802235499212,43.91946423880745,43.494636822698766,43.08267804205183 -Offshore Wind - Class 8/Moderate,83.42069396148702,86.75988136596719,80.59075569037422,73.31250741995147,71.12311554284544,69.2213817722037,67.53507661173923,66.01661817163152,64.63292929004538,63.360046626820456,62.40160038000987,61.51320412648171,60.684852446988735,59.908557127253424,59.177837634354624,58.4873632078073,57.8326953852444,57.21009889208635,56.61640018311364,56.04887990122658,55.50518993039003,54.98328858148253,54.48138934888243,53.997919961990505,53.531489343464074,53.080860708716635,52.64492948495377,52.22270504861853,51.81329551476949,51.415894985710985 -Offshore Wind - Class 8/Conservative,94.99871371474077,100.85147555921496,95.21786343989073,87.83798488883893,86.31350657265601,84.9954914341743,83.83094136125426,82.78512658881884,81.83401709915132,80.96027835386391,80.22650452226823,79.54564182564177,78.91008276866671,78.31375982069294,77.75175509842308,77.2200265574086,76.71521124903197,76.23448096602696,75.77543436202222,75.33601500517128,74.91444821962305,74.50919176726173,74.1188968796166,73.74237713606178,73.37858336427279,73.02658321552326,72.68554440671899,72.35472086605688,72.03344119838646,71.72109901898716 -Offshore Wind - Class 9/Advanced,80.65426818415605,82.9858462257586,76.47915837116103,69.14696246107376,66.65363505762996,64.48980356987788,62.57343096501818,60.850358520160405,59.28286170958206,57.84355816064824,56.78816934722315,55.81070939368672,54.9000712912316,54.04738466112335,53.24545130792919,52.48834859855836,51.77114405566083,51.08968567717945,50.440445054676545,49.8203980819019,49.226932927265665,48.657778111755206,48.11094563670374,47.58468553055079,47.07744916701112,46.58785939713533,46.11468602950319,45.65682554816164,45.2132842180633,44.783163920465576 -Offshore Wind - Class 9/Moderate,86.9305712542006,90.32582676866245,83.89434311740811,76.36355941120921,74.07300137748804,72.08281860213997,70.31763454507869,68.72779197297619,67.27876888304087,65.94555327793556,64.94545260208925,64.01834604294218,63.15381048307852,62.34352422962853,61.58073619039809,60.859893012434384,60.176370856919206,59.52627839617317,58.90630945360439,58.3136309772862,57.74579663436206,57.200679294989385,56.6764176531005,56.171373571410555,55.684097662775144,55.21330126879344,54.757833458800064,54.31666200637309,53.88885754492852,53.473580285016894 -Offshore Wind - Class 9/Conservative,99.0081627056525,105.01884182881481,99.15102355701086,91.52966912780454,89.93655467913706,88.5588256592189,87.34119859403864,86.24744742055131,85.25250740934003,84.33829787117062,83.57193514894003,82.86073999191632,82.19678142009504,81.57373397643337,80.98647076723768,80.43077798669623,79.90314979546258,79.40063782186387,78.9207386916468,78.46130859653971,78.02049745059765,77.59669747585556,77.18850257848686,76.79467590494791,76.41412367642347,76.04587389681323,75.6890588832699,75.34290082372047,75.00669975262116,74.67982347447592 -Offshore Wind - Class 10/Advanced,84.22253033627601,86.64907456025908,79.85207918899933,72.18093794917677,69.56912818151697,67.30181672001335,65.29334096373206,63.487128975878264,61.84376301169283,60.334623527417854,59.23116998544522,58.20909146349399,57.256797961909854,56.36503237317791,55.526281936306916,54.73436463397299,53.984131534286554,53.2712480882637,52.592030483371985,51.94332119804401,51.322392990775384,50.72687385963482,50.15468770025218,49.60400687576106,49.07321393740529,48.56087045408526,48.0656914219348,47.586524095632406,47.12233035446812,46.67217191718123 -Offshore Wind - Class 10/Moderate,90.77458574572593,94.31467738826773,87.59868322032874,79.72064989301954,77.32191473433181,75.23705511897903,73.38739566240763,71.72109024951124,70.20208554111493,68.80425375440919,67.75845781715373,66.78888051867101,65.8846454539669,65.03706816354877,64.23910261519363,63.48495235862751,62.7697907741302,62.08955558511648,61.440795138827866,60.82055153647971,60.226270485538166,59.65573085497125,59.10698897711216,58.57833413708824,58.06825265495546,57.575398642242135,57.09856999667369,56.63668854717312,56.18878351618769,55.75397765523179 -Offshore Wind - Class 10/Conservative,103.3850747870335,109.66354564964738,103.5427400885877,95.57250344377385,93.90659484585899,92.46544292051576,91.19139644718335,90.04667003312912,89.00511547987412,88.04786767939682,87.24648522456643,86.50269130835075,85.80821106110395,85.15644421789057,84.54204075851779,83.9606031980519,83.40847265676983,82.88257188628968,82.38028795209611,81.89938311441482,81.4379261382796,80.99423865368698,80.56685277115115,80.15447723013784,79.7559700969867,79.37031654712865,78.9966106353388,78.63404022414859,78.28187443538782,77.93945313405588 -Offshore Wind - Class 11/Advanced,91.6051668409896,94.0291575908737,86.66653136851929,78.48611847186964,75.63854300792364,73.1660572028578,70.975475137438,69.00524217401654,67.21245973605745,65.5659749271546,64.36474741585413,63.252024670295405,62.21520729114196,61.24423125224312,60.33092840436092,59.46857703423583,58.651578393561074,57.87521901644543,57.13549286117581,56.428966050443016,55.752672512170136,55.104032410551056,54.480787638650064,53.88095025781341,53.30276088311365,52.7446547959298,52.20523412201718,51.683244816161995,51.17755748936706,50.687151332949014 -Offshore Wind - Class 11/Moderate,98.73090315130062,102.34910182090414,95.07805024748131,86.69063624710924,84.07585078439735,81.80267572136101,79.78555082964535,77.96808184490301,76.31104575277067,74.78601311013519,73.64738819820494,72.59165996636588,71.60700433591316,70.68397956079022,69.81492474753169,68.99353728828595,68.21456882998558,67.47360194027695,66.76688302902095,66.09119531565379,65.4437608380568,64.82216387552967,64.22429039975141,63.648279685914815,63.09248526393609,62.55544312485341,62.03584562139996,61.532519880285285,61.04440982080385,60.57056107963024 -Offshore Wind - Class 11/Conservative,112.44732368834556,119.01153471406244,112.39522384518284,103.94573991992847,102.13167272999944,100.56198375105318,99.17401540966088,97.92669582829039,96.79159939928113,95.74821599087575,94.87561303754431,94.06563698850763,93.3092920049464,92.59940239584306,91.93015144932606,91.296757881597,90.69524332543219,90.12226171389665,89.57497176144145,89.05094009151416,88.54806656794204,88.06452598436194,87.59872198766494,87.149250276533,86.71486891937933,86.29447419916553,85.88708079352745,85.49180538815831,85.10785303317134,84.73450570892777 -Offshore Wind - Class 12/Advanced,100.72195753442287,103.19027769756269,95.06279166745512,86.16811358789917,83.00448831981322,80.25617212791306,77.82016290994626,75.62841432240221,73.63349473174922,71.80095082504981,70.47769254173556,69.25167458317196,68.10906224874721,67.03880520294777,66.03193497275764,65.08107128958261,64.1800668339825,63.323746223581786,62.50771071349261,61.72818968315213,60.98192605858363,60.26608676113039,59.57819189055745,58.91605812343966,58.277753031440156,57.66155788290032,57.065937103194294,56.489513011605304,55.931044776272095,55.38941076861495 -Offshore Wind - Class 12/Moderate,109.68665111020934,113.415571319581,105.35374259954115,96.21338197577116,93.27921786101984,90.72610255860221,88.45885976525416,86.41472136949612,84.55000783743805,82.83304327721373,81.5629289039803,80.38490012403362,79.28584148215558,78.25527831819022,77.28471032649394,76.36714328228162,75.49675207978609,74.66863317669899,73.8786193736288,73.1231389723007,72.39910712101769,71.70384089621956,71.03499215170949,70.39049384915288,69.76851674426932,69.16743411778938,68.58579282077528,68.02228932342616,67.47574976359041,66.94511321869574 -Offshore Wind - Class 12/Conservative,124.94429398429011,131.93086105778573,124.62051541547919,115.46408863181874,113.4362816879991,111.68007842661387,110.12592568283479,108.72821814272683,107.45538447956191,106.28463952570725,105.31000540889276,104.40496418949338,103.55952948238564,102.76573453123264,102.01712067277151,101.30837840609348,100.63508942847353,99.99353732308901,99.38056605365045,98.79347245769911,98.2299233745162,97.68789092342071,97.16560135759546,96.66149421079993,96.17418934526398,95.70246013375301,95.24521145359853,94.80146149168323,94.37032659433144,93.95100856999358 -Offshore Wind - Class 13/Advanced,130.6931343728174,133.31886613706308,122.6235394810917,111.1376034521904,106.84693669192924,103.10965579989983,99.79028339961098,96.79907206151651,94.073293998198,91.56726301210276,89.82986737364274,88.21842862556362,86.71513823608467,85.30576279105792,83.97874331270954,82.72456205341258,81.53528662304045,80.4042349172451,79.32572430788674,78.29488084843044,77.30749202458667,76.35989162883112,75.44886868975772,74.57159465923725,73.72556462888593,72.90854944848672,72.11855640393765,71.353796679697,70.61265824616576,69.89368312029211 -Offshore Wind - Class 13/Moderate,140.94293181957363,145.29044081387326,134.7680833231493,123.04940911334667,119.11634585134013,115.68361948952554,112.62746555499574,109.8661370507243,107.34265672629164,105.01563714669832,103.3586607428012,101.81998689409555,100.38284620427777,99.03384132653893,97.76209645811657,96.55865965567926,95.41607269436624,94.32805501369387,93.2892672141603,92.29513119498304,91.34169137715791,90.4255062276094,89.54356246768357,88.69320649533104,87.87208903150861,87.07812004088395,86.30943171777814,85.56434786370116,84.84135837480473,84.13909784795845 -Offshore Wind - Class 13/Conservative,160.72297620894892,169.36941504974484,159.91741701326453,148.28505190830293,145.60257742229504,143.2718726845347,141.20314365871792,139.33749139218344,137.63412618542068,136.0635983918993,134.78106475026135,133.58832380982483,132.47252819198616,131.42342707306037,130.43270870791474,129.49353906552685,128.6002302228597,127.74799699212433,126.9327749941254,126.15108243234076,125.39991353321273,124.67665531887612,123.97902183227485,123.30500159531326,122.65281522571775,122.02088094117278,121.40778625099813,120.81226454848026,120.23317561899088,119.66948930260968 -Offshore Wind - Class 14/Advanced,156.75796243052554,160.63551215612873,147.2454401076563,132.39101530572756,127.01900556664421,122.33347382596816,118.16784543907984,114.41164311378219,110.98753550052346,107.8391032055923,105.74074473780709,103.7930338788968,101.97474336216062,100.26890819274381,98.6617507757959,97.14192561343849,95.69997575256103,94.32793340701254,93.01902110172243,91.76742438524747,90.56811645298153,89.41672105422774,88.3094040593809,87.2427867754435,86.21387596968627,85.22000687472395,84.25879638428101,83.32810432533812,82.4260011875279,81.5507410574717 -Offshore Wind - Class 14/Moderate,169.2064925751801,175.3126770462608,162.14310829684422,146.93353339432073,142.0079588561695,137.70003082280977,133.85810379143578,130.38196339826357,127.20170289997921,124.26648834024128,122.25186644421623,120.37928858332016,118.62868125909714,116.98400923629669,115.43225590597066,113.96270709433779,112.56643585151265,111.23592402740383,109.96477918513212,108.74751936974705,107.57940707972205,106.45631951526741,105.37464597728143,104.33120586425255,103.32318248995195,102.34806919048582,101.4036250767976,100.48783842995083,99.59889620584893,98.7351584636543 -Offshore Wind - Class 14/Conservative,193.2742078724314,204.93501077819346,193.14166708369328,177.9294534841973,174.6010295122749,171.70169934923672,169.1220264356165,166.7902780932673,164.65680128428065,162.68575886746606,161.10641082248927,159.63574492588725,158.2582322431533,156.9614854653157,155.7354624762312,154.57190774608424,153.4639510013773,152.40581279010266,151.39258445782667,150.42006102509316,149.4846123848023,148.58308272593308,147.71271106430686,146.8710677733917,146.05600339513526,145.26560698305622,144.49817192192137,143.75216766798204,143.02621621917692,142.31907239517164 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,103.40317651354756,93.83552332547741,88.38416017922718,84.68012161423933,77.14512207651676,70.26246556690451,63.83493200218667,62.371793297517186,61.119269551259265,59.444109522265805,58.047423377340834,56.847905060619134,55.7961322903013,54.875937924242514,54.25999214175378,53.68163573751737,53.15658739073624,52.660333920666694,52.18977615591292,51.76187369220304,51.344651093817355,50.955702663160864,50.58355269932716,50.23620015653551,49.89338196698751,49.5821776329635,49.27338216952091,48.97552322430973,48.696963592188766 +Offshore Wind - Class 1/Moderate,114.64277447823692,110.26843605207448,107.17467377121368,104.83154688589475,102.94620582856926,101.36552497904235,94.93759163414131,88.69251450397302,82.59834692215561,76.04503255897754,69.75834888242713,68.69565040491996,67.76718306947242,66.93707649058867,66.38653324626279,65.86826604726527,65.39153082866716,64.92674805364868,64.5103754477146,64.10101785789969,63.722551004411216,63.36031552296506,63.02551998078098,62.69161262336864,62.38258418527363,62.084919700486424,61.79775093688678,61.52028321453995,61.26401837997586 +Offshore Wind - Class 1/Conservative,134.47735921889574,133.80573968350197,133.17908336715539,132.61867354024565,132.11869828751352,131.61857783367836,131.17082156649968,130.74451588437614,122.71178430551302,113.98175123984052,105.42953172095388,97.01968713091945,88.74534034744399,80.54793276124373,80.14661961991082,79.76759104437512,79.40824923920212,79.08290995507494,78.77307286392417,78.4771648535127,78.19387263311494,77.92204842432068,77.66065868949272,77.42503354968763,77.18199514522918,76.96314233429182,76.7516952513619,76.54715617790619,76.34901069317019 +Offshore Wind - Class 2/Advanced,106.01405177298092,96.19879214096234,90.62623298835253,86.82470013159153,79.10557913141753,72.07670567539827,65.50269270407097,64.00267674108171,62.7078687600933,61.00120396781065,59.56979653079143,58.33017355121486,57.266279750484244,56.315573656810216,55.67926152771845,55.09253206581743,54.550348179553495,54.04850674960882,53.572815032316036,53.12061238143435,52.69997366610814,52.29829459077495,51.91389299291383,51.555403729105606,51.21121199213105,50.89014088810694,50.571197280992386,50.273300068817235,49.985726797890855 +Offshore Wind - Class 2/Moderate,117.49568950297652,113.01189172785763,109.85340116381433,107.4488237448314,105.49552008573006,103.90278278752436,97.29668513327927,90.92227281911892,84.70196181635406,78.00532080101459,71.58305386365147,70.48468437321498,69.52540724959758,68.68221202332577,68.1135412540072,67.57803230611043,67.08579308197058,66.61921822650528,66.18943092808139,65.78003162790098,65.38906654867124,65.01482270077555,64.65582895604554,64.3241415914059,64.00508926302182,63.69772299329296,63.4142339651626,63.12756378834895,62.850148842578676 +Offshore Wind - Class 2/Conservative,137.7574026386379,137.06152536265486,136.44204914659454,135.8613736158877,135.3139577666779,134.82514164681385,134.36134238026716,133.9490747763089,125.70969957244307,116.80386329751826,108.0550222580837,99.47618793229994,91.01527873724973,82.63410727830549,82.21963694346161,81.82800352536498,81.47437438829604,81.120824912188,80.80096778423605,80.51294726303242,80.22025893807148,79.9393580674789,79.68652750167739,79.42614173600404,79.19201354144016,78.96611668248077,78.74783273076154,78.5366447673733,78.33206116672389 +Offshore Wind - Class 3/Advanced,108.6767671785382,98.60418018454327,92.89787240353918,88.9859671098618,81.05436376661515,73.81130962886736,67.02053665744171,65.48460864429816,64.15867332392469,62.410908769520724,60.93271184478549,59.67539056111541,58.57404180004419,57.60053894809555,56.9602414693302,56.35926063003215,55.803898655712395,55.278895851533356,54.79176517476174,54.32868310844318,53.897872357973945,53.48650022020648,53.092862717326504,52.725685725958755,52.37316290404589,52.0442911872859,51.71764875609438,51.41253360463674,51.11797468650783 +Offshore Wind - Class 3/Moderate,120.53949971586692,115.92443141973561,112.69197283487777,110.23090393671558,108.25493218115861,106.60130710728096,99.7895592308201,93.21494494352262,86.79823193732322,79.89407101591772,73.25538542956205,72.14671647284591,71.16489096909069,70.30181660575016,69.70521226394418,69.17168897798348,68.66781212318085,68.19025024893195,67.73618100027308,67.31723571729322,66.91713327956954,66.53415904281538,66.18048818088617,65.84093188907978,65.51434318560045,65.19969388740037,64.89609788655122,64.60271912887605,64.33206653253986 +Offshore Wind - Class 3/Conservative,141.47373290100256,140.76143364993342,140.12736493309464,139.53298498705576,138.97268458495537,138.4723578407175,137.9975779599724,137.5755387540014,129.06645969575803,119.8489497283867,110.84484567584255,101.98854169989326,93.23274381139527,84.5808652446624,84.15683184250244,83.77443030750169,83.39442106743772,83.05078330225669,82.72348653296551,82.41081216610297,82.11140720680183,81.84174005588427,81.56534203157848,81.31657291937768,81.0594222242907,80.82829854737228,80.60499731028987,80.3889323162925,80.17959251290318 +Offshore Wind - Class 4/Advanced,114.24838110521867,103.67315607781485,97.6392159360819,93.55175013191412,85.11974353541112,77.41502297516234,70.20299455717144,68.59091618558783,67.2127609302768,65.36447400048014,63.81273914719288,62.492734736046714,61.33644698144766,60.31433750813546,59.63021338628464,58.99937853866747,58.416320679079476,57.86518869318631,57.353747438673736,56.86762212934644,56.41527860848558,55.9834051657535,55.57015208743075,55.184598533943195,54.81448421861797,54.45854986064112,54.12616713369733,53.805788041763016,53.49648558262602 +Offshore Wind - Class 4/Moderate,126.90319227137397,122.06197386135848,118.67068539967575,116.0635321803197,113.99067790892346,112.25588396262387,105.01431236136433,98.021740726631,91.19507456394497,83.83983402811059,76.79868100693021,75.6202363694469,74.6064114420499,73.68591005163782,73.07561264465832,72.50099116979244,71.97262141666842,71.47190822653859,70.99585436251398,70.5564890521087,70.13696709822983,69.7354234081679,69.36449676436098,69.00841264924702,68.6518263956897,68.32194563423903,68.01759724526241,67.70996849620815,67.42613837543686 +Offshore Wind - Class 4/Conservative,149.23521277575261,148.48811014191514,147.82300240690753,147.1995631862773,146.61184633276952,146.08700569500212,145.58900055890757,145.11464533687464,136.07628225322705,126.26349860464973,116.67479859510756,107.21812028329768,97.91358539417944,88.69499646202566,88.25059996427139,87.83076576550378,87.4514768348935,87.07254160086875,86.7295601336246,86.4019484166787,86.10673807951369,85.80559397151623,85.5159726912103,85.2552329363402,85.00409894117016,84.74366763771036,84.5096096310058,84.28317578443647,84.0638282315039 +Offshore Wind - Class 5/Advanced,122.31674512690603,110.98305535160215,104.54385828818047,100.13629420311594,91.08308445914793,82.7919815384588,75.03092627519108,73.29552806315105,71.81251850454879,69.83817276593287,68.18245591858212,66.76227647111853,65.51838654149418,64.43205855754218,63.696109436013444,63.03028586896406,62.40315971319786,61.81031917001058,61.26030167713064,60.749582045848925,60.263133116542974,59.798609369113656,59.35408648737088,58.939557331399484,58.541563268768826,58.17033609704586,57.81301302486293,57.457120808624865,57.12464614473925 +Offshore Wind - Class 5/Moderate,135.96949469987382,130.78086022698892,127.15477111461311,124.37264200756894,122.139381204353,120.2705787721266,112.48640059748553,104.94596307082189,97.58493787054958,89.69499840766248,82.08516271446285,80.83576827651711,79.74639099610286,78.75698199731805,78.10117911309025,77.5000862057043,76.93232969313868,76.3941707494562,75.89851722678983,75.41043486168665,74.97548635391192,74.54383726307165,74.14541274398472,73.74731163596985,73.37940430777032,73.04031973383955,72.69818740834477,72.36755540126478,72.06274957211477 +Offshore Wind - Class 5/Conservative,160.06257982323848,159.25742430189297,158.54107354073116,157.86933247806755,157.27109292013563,156.70571538443482,156.16904105378356,155.65773345361944,145.90740662530177,135.32345244927194,124.98218499361708,114.80889396197291,104.7496345024802,94.82974646582429,94.35230841347854,93.90119999147954,93.4939767739193,93.10722264799024,92.7387699392199,92.38677075004979,92.04963958414056,91.72606006028552,91.43499311039473,91.15508354619635,90.86545732802337,90.60537852098241,90.35406289805076,90.1108853587907,89.87524664194508 +Offshore Wind - Class 6/Advanced,151.57914245388108,137.5415054757264,129.57908184109573,124.12518401747624,112.92394234329005,102.71277912685092,93.11155467065741,90.97949338781032,89.13279475846593,86.68837259445581,84.63587013503847,82.86789330877194,81.34900052644272,79.9967324167511,79.07628794298193,78.25179337697593,77.47525410000767,76.74115818604872,76.06440172119738,75.42118116043825,74.80819856188074,74.24157684157879,73.69949920911166,73.17992895321659,72.69941203798436,72.21922916906414,71.77476521810102,71.34623393013428,70.93247091630786 +Offshore Wind - Class 6/Moderate,168.40051928877315,162.00473722506405,157.5007642417297,154.0664306701488,151.27316630428544,149.0014890378553,139.38479116740885,130.05115721816006,120.98486175377504,111.22693677477008,101.85387667936533,100.30910072976889,98.94732845207037,97.73646536287318,96.93566974374956,96.15583188499721,95.46982702481276,94.7944921317495,94.1775754819088,93.58982927333297,93.02842687990695,92.51597769530541,92.00013614411034,91.52893515619213,91.0757767024326,90.63921693856,90.21802862504043,89.81108824452156,89.41736520029232 +Offshore Wind - Class 6/Conservative,198.085303511816,197.12665867222313,196.23343761688244,195.39561422884316,194.6611548911612,193.9117209795076,193.25369721515344,192.682197805657,180.6282064332926,167.5680429084793,154.829055104627,142.2645445591211,129.88190789342104,117.6497216663292,117.06178958739874,116.50648298707574,115.97987873656687,115.51155914448958,115.0657898435431,114.60796474784725,114.20104520001867,113.81078637155835,113.43580717512317,113.07474850852553,112.75830661907018,112.4218010506707,112.09631365381182,111.81241510947115,111.50647426325375 +Offshore Wind - Class 7/Advanced,207.27487203177816,188.12046876290154,177.1772424361006,169.72963233773453,154.277382773427,140.21700413866765,126.9770050181829,124.05379230774798,121.54059293678205,118.20284403733176,115.38887078146716,112.98218815491998,110.90425804845528,109.02596852526973,107.80063753568298,106.65059598404252,105.60212477826313,104.61135606386507,103.67211812875085,102.81338065086754,101.96162132576174,101.18122816926895,100.43460357678974,99.75189902362303,99.06409523807945,98.43490184902826,97.82925527743708,97.2453723291569,96.681709007605 +Offshore Wind - Class 7/Moderate,230.53019520292176,221.75553255389153,215.5952487352002,210.92782694545394,207.11266987949128,204.00533126251526,190.75541857193193,177.90615136953608,165.38696167366115,151.91529089484433,138.9961050715232,136.8694786909532,135.00466453556695,133.35715047186085,132.255456822636,131.21828937260364,130.237996967807,129.35387376509036,128.46873387016404,127.66914733092793,126.90548634530958,126.21893543571655,125.51734725626426,124.88691969688244,124.23730749724523,123.65413556855917,123.09181424575192,122.50590918035053,121.98109544681712 +Offshore Wind - Class 7/Conservative,271.56900182434714,270.2657309306486,269.0517297951389,267.91332881308534,266.8396439509868,265.9214950780064,264.95277526229955,264.1259251170608,247.502206434658,229.57148295261567,211.94452552734612,194.56182299130535,177.4486033661073,160.55723432934795,159.77228823089519,159.0317177638089,158.33020397290286,157.66341463535724,157.02777022588305,156.42007333961024,155.83774526256357,155.33549626464767,154.79695858559782,154.33431319172703,153.88899170664206,153.403336835444,152.98896731498272,152.58827589623044,152.20035114785992 +Offshore Wind - Class 8/Advanced,240.393097035788,167.9781868836739,149.65321297971806,139.42103292847068,126.69566508095838,115.83046928158436,106.12363843491845,102.86804892631649,100.12498122711872,89.92648620132637,84.04262547282364,79.95415926665008,76.86810137028495,74.4055865885271,69.36964998983676,66.00492581525724,63.50886407393264,61.53064938118469,59.90922997294035,58.532689193310546,57.34974002032594,56.30715225110978,55.37603707539957,54.54584942701734,53.790106804174734,53.09684990239218,52.46683545447933,51.87230010450898,51.327352919429885 +Offshore Wind - Class 8/Moderate,254.06934497936723,209.63142264371243,194.9977227867532,186.30760614991857,180.14984312674147,175.45021323726652,165.43278064618255,156.1177656867281,147.27288695862651,130.7304291584401,118.46709198735287,114.14292673184228,110.83490591306732,108.15923897790309,102.59669330990381,98.79908191914437,95.94856257724769,93.66562840882229,91.78353444543123,90.15610900770199,88.75238881152168,87.52570713520522,86.40781443867161,85.41094529190843,84.49965433136424,83.66051672004976,82.8829761738405,82.1585937921578,81.49710606257138 +Offshore Wind - Class 8/Conservative,278.20389580123066,261.41551286128544,253.21524746937283,247.7651233171063,243.6764795354747,240.45079788608103,237.76057025517056,235.4502758155571,224.1613925207357,205.92864282365494,191.1917647755499,178.05691523318143,165.78059742780874,154.09476454601412,148.89341811908398,145.3111154458787,142.54439054167926,140.33346229948359,138.47886471501207,136.88166295466885,135.4788769215883,134.22792651043864,133.1272391292167,132.097635222943,131.17928549892085,130.33094745559072,129.54264161342908,128.80630355711617,128.11535548243316 +Offshore Wind - Class 9/Advanced,253.39148768591912,176.97059410491897,157.65346920815108,146.8679831826122,133.4088453239584,121.9398575249257,111.69125534421691,108.26000312856503,105.36887677930098,94.60924765755566,88.38506557019018,84.0737250791468,80.81962211758851,78.22312249560103,72.90959962108909,69.35969928824026,66.72642820799493,64.63970936793073,62.91722518318976,61.477516381033006,60.21818802782966,59.11886850438257,58.148281460400405,57.26178043145108,56.464971363495756,55.73409045533767,55.06982370508002,54.44313820535237,53.86862475385495 +Offshore Wind - Class 9/Moderate,267.84813774069016,220.97001572840992,205.53778138550476,196.332769025354,189.8819188556208,184.88807611435598,174.34694786527655,164.47284215484413,155.13083058989312,137.6664065954677,124.690696780276,120.15584900932936,116.66710394986595,113.84539953256731,107.97573887613031,103.9688752892322,100.96136034669891,98.55287930632507,96.54759712089073,94.85062593095671,93.36992680245068,92.05711552162292,90.8783033129729,89.82700924775381,88.86603836695996,87.98118405374308,87.16132696628237,86.39756594405252,85.69999403502358 +Offshore Wind - Class 9/Conservative,293.3598687872364,275.6480539339661,266.99751634476206,261.2486949991951,256.9364822507409,253.5343252784408,250.69718841047649,248.26094697370132,236.3321953217573,217.07855205149133,201.51310706012666,187.63719421224243,174.66707626037677,162.3195858059233,156.83187592380054,153.01976834066764,150.13380590187177,147.80143910748075,145.81405250458587,144.12969413602002,142.68074457443848,141.36138101828408,140.1705698120993,139.11454029752426,138.14587103575823,137.2220441971057,136.39079889775385,135.61438600805099,134.88588092578533 +Offshore Wind - Class 10/Advanced,259.4919752998232,181.15732350991567,161.360585831462,150.27714158908105,136.502156599511,124.73580518090438,114.22006750755601,110.68192712432476,107.72003826966848,96.69154349016384,90.31244014696108,85.89412082595584,82.55941334104583,79.89871857941506,74.45174701902634,70.8129307335643,68.11381141002676,65.97502410734447,64.22209020100851,62.73411054877287,61.44355803779372,60.31698052633141,59.322304338666136,58.413878543942765,57.59737778732022,56.8484561790221,56.16776378652637,55.525659846475975,54.9369771616664 +Offshore Wind - Class 10/Moderate,274.3368151503866,226.2832333426036,210.46635953516122,201.03250876054673,194.38046379406987,189.3037566600571,178.44992155207336,168.3544117471971,158.7338390020321,140.85202406634411,127.53908009783008,122.8908247760256,119.2905178473456,116.42302393135975,110.3828017455408,106.29767779613697,103.19349096138848,100.72510799931162,98.69009818747215,96.93092667985528,95.41347337581813,94.06818552468147,92.87905710417795,91.80148275522168,90.79815511558452,89.89143896853527,89.06933087165716,88.2865708024871,87.55392152537377 +Offshore Wind - Class 10/Conservative,300.5335888937634,282.37837115337436,273.51158715741633,267.619281515394,263.1996016119184,259.7126609344075,256.804918088344,254.30808841782763,242.06294115210764,222.31002187098926,206.33765122556326,192.09697527268227,178.7847382001848,166.11064590694278,160.48560781465218,156.57820630894068,153.62013571080053,151.22953794167603,149.19272751797217,147.46640494086645,145.98126638876414,144.6291268946119,143.4086992273702,142.32637979482752,141.33360180424106,140.38689624264114,139.53502160990706,138.73931309403793,137.9927234160686 +Offshore Wind - Class 11/Advanced,268.62169418138586,187.46267219259644,166.98409986506064,155.49680299916955,141.2209457784157,129.02750975752667,118.13066226841926,114.48752124806181,111.41793904573994,99.99367475386792,93.38546382077713,88.8258348742542,85.37055570322033,82.59752329434635,76.97126246034948,73.20178545033221,70.39206674719424,68.17689358357096,66.36135443445605,64.8202204838149,63.495814158159035,62.32873407926223,61.28653919558576,60.357256241903976,59.51141550561486,58.73558310826278,58.030418887864215,57.365217518218664,56.75540749123354 +Offshore Wind - Class 11/Moderate,284.0078612938062,234.2261334873593,217.83741005936272,208.0619184809711,201.21139118220924,195.94941642948078,184.69944282421895,174.19934088893368,164.26453379283518,145.73674508061222,131.94179026051071,127.09999693547442,123.39625943028621,120.42553032743757,114.1693467415788,109.93815568301753,106.72284504930981,104.16607247831737,102.05821226260409,100.25643555523706,98.68426130633921,97.29039735313619,96.03884490858586,94.92264801998012,93.90237636276781,92.96292143695705,92.09248063557129,91.28161132418471,90.54102953399493 +Offshore Wind - Class 11/Conservative,311.1599214984178,292.3554919301022,283.17107568286656,277.067264451967,272.48861103667116,268.8762687812414,265.8637676171739,263.27686588946506,250.58661242550355,230.11966822376016,213.5685466420903,198.81145802355033,185.01616177009132,171.88210516880326,166.05637095283373,162.0440783876196,158.945725335293,156.46970607856144,154.39284175760304,152.60433704951038,151.03361889736834,149.63299744740158,148.40039632246734,147.24773797012216,146.21942591742692,145.26957677762374,144.35628102361323,143.5320499912658,142.7586786856792 +Offshore Wind - Class 12/Advanced,285.46430342574826,199.252012891735,177.4717240581254,165.2981559228345,150.1037533806458,137.15980580607484,125.56897840445569,121.71143695579777,118.439727810161,106.28999289442423,99.280319988748,94.42834359054446,90.75105011427134,87.8168248897208,81.83600743588106,77.82823728239121,74.85517972467112,72.49886959906175,70.5676079569144,68.9416269224491,67.51905550335765,66.2773270326379,65.1810887878853,64.19217025450918,63.29191666552175,62.46610661730445,61.71564764911743,61.00746478371154,60.35836390359685 +Offshore Wind - Class 12/Moderate,301.8069290129192,248.86360039309184,231.52121527488663,221.15652581090626,213.81125033279838,208.20543427798407,196.2860445363033,185.16131250004727,174.59791556517848,154.90176433066415,140.23786479477937,135.11458531758663,131.1725409690792,128.01077356268877,121.38520459300486,116.86152526277418,113.46597515047192,110.74637014304307,108.48171902878512,106.56544193366692,104.89316622831953,103.43187648454253,102.09997671602888,100.91239697651304,99.82676225612488,98.82702361118452,97.9006623422793,97.05766496380573,96.24961599288432 +Offshore Wind - Class 12/Conservative,330.64685490314565,310.65904178123907,300.8943220573091,294.40295706504105,289.5322330779112,285.6895401732876,282.4842404325109,279.79291154912266,266.24983677144195,244.50008793851256,226.96257483023638,211.2805408715733,196.62126303968572,182.70605375306673,176.51241252730466,172.20908241246417,168.95141875894225,166.28207098704164,164.07367690995812,162.17163739373652,160.53584947826639,159.0456087371164,157.70035963456502,156.50789986891263,155.41399466215154,154.40349556357137,153.4311544780808,152.55412981748137,151.73118522072983 +Offshore Wind - Class 13/Advanced,399.42217036366793,278.25759972049633,247.6287588581359,230.49970087796336,209.1464349630064,190.8897231720497,174.53811491746472,169.082491207844,164.513164918587,147.47759759440675,137.59459428665,130.7702834145515,125.61148796953482,121.50957077383879,113.09765052244981,107.46116445317269,103.28545758136435,99.97702128223382,97.27106780808654,94.97495348695058,92.98420092134849,91.22912947975273,89.68354948842224,88.28904506839673,87.04110768465958,85.87600107287899,84.82119247769297,83.84258404235372,82.93015199727425 +Offshore Wind - Class 13/Moderate,422.55526654063095,348.2096835405873,323.73989103561985,309.2169291416863,298.9222737493336,291.05878721753476,274.2170597336473,258.45396392532484,243.56685500076208,215.82005356104392,195.16894504822642,187.93046514391108,182.41443413187588,177.91877679978532,168.63059662686837,162.2953599875781,157.51154722881049,153.67876726951548,150.52609815786664,147.83089327421922,145.47886416753374,143.3933917425798,141.55799300100713,139.85815204396505,138.33890319592527,136.94033758478594,135.64478721043037,134.43811767134497,133.34400793322084 +Offshore Wind - Class 13/Conservative,463.3783764136457,435.25964157437693,421.5332279847612,412.406390444823,405.67079820243816,400.2879502694474,395.8004516775283,391.94824378246415,372.8184203956118,342.12905592302667,317.3985402611388,295.20711608337155,274.5355081696362,254.7919407605952,246.10200096772525,240.0673044606032,235.51487933188096,231.7750215413774,228.69565750625225,225.98373908888243,223.65974217726753,221.58925907066651,219.72212199218583,218.02153450705651,216.51954557588363,215.07498840272856,213.73113831456152,212.53306288004873,211.35233382427663 +Offshore Wind - Class 14/Advanced,565.1226146758448,393.2585339329732,349.9572838617771,325.67912897397815,295.4376788149076,269.519930571339,246.29886742460565,238.61464108068535,232.08141597872324,207.94616979806895,193.97806111884765,184.2612362837605,176.9953990995137,171.1371127889836,159.22370656562845,151.24319105145696,145.29570724906114,140.62573179371537,136.7740030689555,133.5477656821432,130.71033519051323,128.24955664633774,126.05296158501172,124.11122509677276,122.30560666989106,120.68808462448536,119.15737433618659,117.7738447564394,116.48403247835456 +Offshore Wind - Class 14/Moderate,597.996184870554,492.50051822244825,457.9417774105993,437.25177530714586,422.6694830063277,411.6348803050325,387.6147358626764,365.29729095230783,344.14951734608184,304.7624762456525,275.48273797910775,265.2669432245746,257.44126730625595,251.06233055084883,237.88581054066157,228.89541726285364,222.1816886487254,216.73715669894187,212.27422596228817,208.4595127286454,205.13111568576824,202.18034015658353,199.53094100582067,197.1953344782631,194.99500483620065,193.03327090624694,191.21708885345552,189.4614543719501,187.8810614929837 +Offshore Wind - Class 14/Conservative,656.0083687420918,616.121675302281,596.6848600697709,583.7652109225328,574.0722358003808,566.5082127277848,560.211202393801,554.6099347856762,527.5048815850713,483.9846196440484,448.81687272635554,417.4084098383537,388.032154712425,360.1053722882211,347.7007972412523,339.18703227180197,332.6797213924512,327.416630208652,322.99879722718237,319.19159603186847,315.9597043470877,312.97284549177834,310.3871078132391,307.9253855832851,305.7714938023141,303.78332117486514,301.82838004367034,300.1057310227011,298.4904179804297 diff --git a/tests/data/Offshore_Wind/R&D/TechLife/df_occ.csv b/tests/data/Offshore_Wind/R&D/TechLife/df_occ.csv index eab872c..168f351 100644 --- a/tests/data/Offshore_Wind/R&D/TechLife/df_occ.csv +++ b/tests/data/Offshore_Wind/R&D/TechLife/df_occ.csv @@ -1,43 +1,43 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,2079.596380358878,2256.2228937843156,2076.4352530947754,1825.8814066641703,1775.3977475188442,1732.7144218920541,1695.7404434498042,1663.1270831333466,1633.953438209633,1607.5626662409682,1583.4697790643067,1561.3064713221158,1540.7864534375171,1521.6827738241363,1503.8124749952672,1487.0259095588276,1471.19911467881,1456.228251016055,1442.0254697550963,1428.51578905202,1415.634697786431,1403.3262924091612,1391.54181060977,1380.2384645149252,1369.378502867579,1358.9284502933126,1348.85848498298,1339.1419256278302,1329.7548053695991,1320.6755156358993 -Offshore Wind - Class 1/Moderate,2242.1808310590573,2450.208271298759,2267.6180160040535,2003.2953274173758,1955.7624042911366,1915.573890420738,1880.7610162210399,1850.053884942225,1822.585419998367,1797.7371709517286,1775.052496872128,1754.1846196031668,1734.8639830017294,1716.876900649455,1700.051108802031,1684.2457068570789,1669.3439775232164,1655.248150801016,1641.8755125793584,1629.1554636528172,1617.0272635327196,1605.4382761948532,1594.3425894531194,1583.6999163566852,1573.474712184158,1563.6354581743042,1554.1540755827207,1545.005442605259,1536.1669932304462,1527.6183818924592 -Offshore Wind - Class 1/Conservative,2555.4886399508787,2838.292481178187,2659.4267083665163,2373.289939801151,2337.036434770943,2306.384533016707,2279.832647988241,2256.4122255723246,2235.4619438198324,2216.510108701009,2199.208438789624,2183.292445331135,2168.556537035388,2154.8377346212146,2142.0046520069227,2129.949823874556,2118.584229591006,2107.8332996803615,2097.633947838514,2087.93232783677,2078.6821127196904,2069.843156831525,2061.380442808305,2053.2632436701047,2045.4644493498163,2037.9600203923883,2030.7285410540692,2023.7508508584317,2017.0097386398957,2010.4896867735313 -Offshore Wind - Class 2/Advanced,2085.9661834494505,2263.1337038326424,2082.795373653484,1831.4740808662582,1780.8357902880807,1738.021725647672,1700.9344959205205,1668.2212408911753,1638.958237101793,1612.486630206487,1588.3199465236153,1566.088752576444,1545.5058818832067,1526.3436877048882,1508.4186521560553,1491.5806694747087,1475.7053971267103,1460.6886777130376,1446.442393337328,1432.8913324863017,1419.9707864420218,1407.6246804227656,1395.8041027591503,1384.4661345186003,1373.5729088119788,1363.0908477298053,1352.9900381187415,1343.2437169451953,1333.8278439404228,1324.7207443449865 -Offshore Wind - Class 2/Moderate,2249.0486302734594,2457.7132585003483,2274.563729308328,2009.4314204056266,1961.7529039500794,1921.441292673725,1886.5217866507737,1855.7205994380429,1828.1679985942837,1803.2436393682533,1780.4894821387368,1759.5576865679468,1740.1778708623824,1722.135694082247,1705.2583648394307,1689.404550953052,1674.4571776267,1660.3181753914691,1646.9045767829411,1634.1455663503452,1621.9802175569102,1610.3557331542966,1599.226060327394,1588.5507887264512,1578.294264756604,1568.4248731146631,1558.9144490510396,1549.7377938135062,1540.8722722709042,1532.2974765389476 -Offshore Wind - Class 2/Conservative,2563.316100890137,2846.9861701984746,2667.5725315782206,2380.5593261763865,2344.1947766711223,2313.4489881509876,2286.8157747066275,2263.3236155438613,2242.309163084632,2223.299278500512,2205.944613579367,2189.979869437679,2175.198825059233,2161.4380019573714,2148.5656116148725,2136.473859547545,2125.0734524521067,2114.2895924463637,2104.058999992877,2094.3276639319724,2085.0491154087576,2076.1830858013527,2067.6944504876124,2059.5523883708815,2051.729706345924,2044.202291324846,2036.948661967478,2029.94959910886,2023.1878388656164,2016.647816082337 -Offshore Wind - Class 3/Advanced,2194.465177125324,2380.847850575781,2191.1294415147736,1926.7359773888725,1873.4637977223715,1828.422811588453,1789.4065347197186,1754.9917395222215,1724.2066561860695,1696.3581608580018,1670.9344765195685,1647.546954061121,1625.8934903856502,1605.73459798592,1586.877213516916,1569.1634236480159,1552.4624183194192,1536.664622511688,1521.677334983267,1507.4214321855004,1493.8288396551989,1480.8405659490775,1468.4051553167662,1456.4774564496176,1445.0176328583182,1433.9903601192693,1423.3641691828475,1413.1109049688237,1403.2052767831171,1393.6244824800433 -Offshore Wind - Class 3/Moderate,2366.030159048413,2585.5482240941715,2392.872394923174,2113.9495514781843,2063.7910949850516,2021.38272428295,1984.6469226300842,1952.243649130855,1923.257933269019,1897.037163815682,1873.099476775887,1851.078939319788,1830.6911060737855,1811.7104874148226,1793.9553044209192,1777.2768736897208,1761.5520309216902,1746.6776056837878,1732.566315059855,1719.1436602195886,1706.3455456065171,1694.116427787652,1682.4078585667226,1671.1773256987901,1660.3873211106234,1650.0045850674933,1639.999487864621,1630.3455200673334,1621.018869205658,1611.9980659040318 -Offshore Wind - Class 3/Conservative,2696.6438698762267,2995.0686927851357,2806.323071989679,2504.381223829941,2466.125216515771,2433.7802232047475,2405.7617155595535,2381.0476403136513,2358.9401466716045,2338.9414860643465,2320.684139357434,2303.8890084686313,2288.339146046411,2273.862570469485,2260.320638401217,2247.5999485584393,2235.606563155315,2224.261793788794,2213.4990695132683,2203.2615698442914,2193.5004089060103,2184.1732235531595,2175.243062199098,2166.6775006253188,2158.4479313102947,2150.528986953196,2142.8980688880742,2135.5349582884814,2128.4214933111484,2121.5412991980397 -Offshore Wind - Class 4/Advanced,2291.4389375094934,2486.0578905342845,2287.955795219095,2011.878742442736,1956.2524568009064,1909.221102424946,1868.480690161588,1832.5450997662722,1800.399618768783,1771.3204940640665,1744.7733331269533,1720.3523123826792,1697.741978750993,1676.692261734149,1657.001566487635,1638.505001465979,1621.0659760923195,1604.5700732099235,1588.9204950948306,1574.0346217163587,1559.8413703901135,1546.2791428316773,1533.2942094530008,1520.8394237020257,1508.8731887087263,1497.3586190576852,1486.2628550770403,1475.5564975091502,1465.2131380601963,1455.2089669540997 -Offshore Wind - Class 4/Moderate,2470.585402894133,2699.8040056661853,2498.6138013824666,2207.3653137359415,2154.9903471829066,2110.7079439276267,2072.348781437624,2038.5136021999344,2008.247003007687,1980.8675336394178,1955.872036454652,1932.8784079943953,1911.5896331993722,1891.7702580247153,1873.2304707093695,1855.8150175081084,1839.3952914716804,1823.8635630494266,1809.128692279433,1795.1128882164003,1781.7492229111633,1768.9796984577165,1756.7537257263978,1745.0269138494962,1733.7600972661407,1722.9185464887084,1712.4713224711181,1702.390744322621,1692.651947296461,1683.232513282002 -Offshore Wind - Class 4/Conservative,2815.8089854609625,3127.4212481028485,2930.334928719248,2615.0502229290446,2575.1036766511174,2541.329353012292,2512.0727031194883,2486.266509012009,2463.182081758308,2442.2996772019787,2423.2355354803803,2405.6982251232457,2389.461211841555,2374.3449141192,2360.2045619487512,2346.9217428265506,2334.398367841273,2322.552271336991,2311.3139405875713,2300.624044202447,2290.431536031242,2280.692180894657,2271.3673943096433,2262.4233192263905,2253.8300839525086,2245.561200202165,2237.5930706708177,2229.904583058908,2222.476772948463,2215.292541978321 -Offshore Wind - Class 5/Advanced,2331.874978186557,2529.9282884495974,2328.3303703772517,2047.3815041943344,1990.7736053346675,1942.9123088085962,1901.4529679538998,1864.8832375991058,1832.1704990780054,1802.578227524745,1775.562600218338,1750.710632189357,1727.7013036922672,1706.2801313424443,1686.2419628375708,1667.4189968617552,1649.672232482777,1632.8852334733847,1616.9594939616766,1601.8109359567056,1587.3672224084157,1573.5656680338698,1560.3515951020095,1547.6770250857821,1535.499627073028,1523.7818647472154,1512.4902985759381,1501.5950105054578,1491.0691262261153,1480.8884158009187 -Offshore Wind - Class 5/Moderate,2514.1827644525283,2747.4462896503587,2542.7057680742714,2246.317743213455,2193.018538076825,2147.9547022334896,2108.918632046147,2074.486377904311,2043.6856770102643,2015.8230538825956,1990.386471873634,1966.9870847084376,1945.322636030299,1925.153516837751,1906.2865658429566,1888.5637896043986,1871.854311701121,1856.048501525264,1841.053610807074,1826.7904758577859,1813.1909876794048,1800.1961249017402,1787.7544056704435,1775.8206557711908,1764.355018505247,1753.3221515286075,1742.6905698271084,1732.4321040371874,1722.5214506345606,1712.9357959058032 -Offshore Wind - Class 5/Conservative,2865.4983595966273,3182.6095102609693,2982.0452930826546,2661.1968932399946,2620.545427383474,2586.175102733168,2556.4021732809247,2530.1405883281705,2506.6488000821428,2485.3978926841055,2465.997334225622,2448.1505504701963,2431.627009575316,2416.2439610268398,2401.8540801230733,2388.3368647856655,2375.592495170319,2363.5373556789996,2352.100706924292,2341.222170520013,2330.849799526254,2320.9385781644673,2311.449241067771,2302.34733372551,2293.602457312345,2285.187656115016,2277.0789164174653,2269.2547533604316,2261.695867868989,2254.3848598545246 -Offshore Wind - Class 6/Advanced,2353.4625980094866,2553.3494111861155,2349.8851755568035,2066.3353906412895,2009.2034371856475,1960.8990588120064,1919.0559030028837,1882.1476238651098,1849.132043137988,1819.2658174860023,1792.0000896823458,1766.9180514983696,1743.6957113087049,1722.0762298174507,1701.852555499582,1682.8553335978584,1664.9442763618085,1648.0018696414656,1631.9286956346866,1616.6398979881671,1602.0624699827006,1588.1331460186223,1574.7967421790445,1562.0048357697906,1549.714703995068,1537.8884630412708,1526.4923638054033,1515.4962112636597,1504.872882314149,1494.5979227082535 -Offshore Wind - Class 6/Moderate,2537.4581210613,2772.8811120742503,2566.245179902193,2267.113306395708,2213.320677302769,2167.839657448692,2128.442206033596,2093.69119105809,2062.6053488818557,2034.4847840887992,2008.812719788917,1985.1967099149829,1963.33169993484,1942.9758626371772,1923.9342485197437,1906.0474014972785,1889.1832335442382,1873.2310991339082,1858.097391368004,1843.7022136901608,1829.976826574947,1816.8616622545667,1804.3047622750648,1792.260534216264,1780.6887524011308,1769.5537472995593,1758.8237424209879,1748.4703076205021,1738.467905123325,1728.7935100152702 -Offshore Wind - Class 6/Conservative,2892.026063598283,3212.0729097978447,3009.651944675909,2685.833251253451,2644.8054494448043,2610.1169372807244,2580.068381267005,2553.5636764569635,2529.854410087812,2508.406769797105,2488.8266082791647,2470.8146057249705,2454.138096115085,2438.6126370999723,2424.089540101366,2410.447187478084,2397.5848352913245,2385.4180938613567,2373.8755689221734,2362.8963231272446,2352.4279286314663,2342.4249529171775,2332.847767113526,2323.66159774298,2314.8357645593314,2306.343062303484,2298.159254949446,2290.262658739225,2282.6337959343327,2275.255105362693 -Offshore Wind - Class 7/Advanced,2568.4424310103254,2786.588142268498,2564.538224659695,2255.0872482571704,2192.736508735715,2140.019709614551,2094.354341098211,2054.0746314171606,2018.0432033011127,1985.448811835717,1955.6924637796571,1928.3192770621658,1902.9756646584938,1879.3813259825595,1857.3102961421534,1836.5777504688233,1817.030586461104,1798.5405554995887,1780.9991583450558,1764.3137873399403,1748.4047668796595,1733.2030522932935,1718.6484188235997,1704.6880205479574,1691.2752321061082,1678.3687091425502,1665.9316197024366,1653.9310105616905,1642.337281026502,1631.123743045903 -Offshore Wind - Class 7/Moderate,2769.2452433949015,3026.1732268115234,2800.6618902765963,2474.2054609152437,2415.499080301946,2365.863542733754,2322.8672843807276,2284.9418967160777,2251.016481408157,2220.32721026378,2192.3101007948594,2166.536858482586,2142.6745632266675,2120.4592978222886,2099.678304873641,2080.1575625901874,2061.752917208991,2044.343616156438,2027.8275019010703,2012.1173796407988,1997.1382307566932,1982.825046192542,1969.1211212877727,1955.976698928499,1943.3478789754993,1931.1957336231226,1919.4855837195807,1908.1864021346435,1897.2703183152018,1886.7122041089667 -Offshore Wind - Class 7/Conservative,3156.201615277871,3505.4835203250295,3284.5721720057627,2931.1738758764727,2886.3983408390613,2848.5411653792958,2815.7477883689694,2786.8219798547016,2760.946962422022,2737.5401619849595,2716.1714273846105,2696.5140970889065,2678.314251924845,2661.370601437663,2645.5208749145186,2630.632345406517,2616.5950664002507,2603.3169395405803,2590.7200489675715,2578.7378909404856,2567.3132485305096,2556.396539132759,2545.9445139301597,2535.919223020624,2526.2871836344557,2517.018705415892,2508.087338470394,2499.469418311374,2491.143687983212,2483.0909821677365 -Offshore Wind - Class 8/Advanced,3169.8144371404896,3445.971391385205,3176.3670674768373,2796.755737261826,2722.5253204613778,2659.764397316226,2605.398412817396,2557.444215943813,2514.54772510028,2475.743128997603,2440.317308299832,2407.728712321805,2377.5563851546794,2349.4666205827148,2323.1904006558493,2298.507686088591,2275.236203782267,2253.22326992678,2232.3397129387336,2212.475280637115,2193.535116836056,2175.437021793589,2158.1092961382847,2141.4890252216173,2125.520700160258,2110.155099264702,2095.3483729931327,2081.061289548512,2067.258608421169,2053.9085566896874 -Offshore Wind - Class 8/Moderate,3409.3244812630764,3732.169825533254,3458.712139892305,3058.9597102137946,2989.2448825053375,2930.30183553781,2879.2430458138424,2834.206001472215,2793.9189924891775,2757.4749598648305,2724.2041647807205,2693.598000194899,2665.261117813193,2638.8801114560556,2614.202328089226,2591.0211138700015,2569.1652837475986,2548.491441982458,2528.878274764561,2510.222236780071,2492.4342421402134,2475.4370914825704,2459.1634470561035,2443.5542214398956,2428.557282470282,2414.126402714477,2400.2204000885763,2386.802429346533,2373.839393731438,2361.3014531341064 -Offshore Wind - Class 8/Conservative,3850.421063200648,4277.525006201206,4008.6604595785293,3577.860268410501,3523.6267083640123,3477.77288670064,3438.0524996694044,3403.016635292999,3371.675986644879,3343.324921360256,3317.442426598391,3293.6328394643688,3271.5886049350183,3251.065913573865,3231.868217903783,3213.8347547994013,3196.8323535273776,3180.749461614481,3165.491704879257,3150.9785318640047,3137.140639594635,3123.9179720343636,3111.2581448327696,3099.1151918547316,3087.448557698747,3076.2222804563644,3065.404323169397,3054.9660226548513,3044.8816318082436,3035.1279369832587 -Offshore Wind - Class 9/Advanced,3181.8384005101443,3459.042892763145,3188.415886745379,2807.3645880969702,2732.8525952515447,2669.8536029525326,2615.2813935723625,2567.1452934618346,2524.0860846280793,2485.1342921984988,2449.574091782654,2416.861878447182,2386.575099483641,2358.3787828383697,2332.0028901034716,2307.2265473249386,2283.8667899929446,2261.7703551264094,2240.807581159189,2220.867797693932,2201.8557887296074,2183.6890427183953,2166.295588313762,2149.6122722149053,2133.583374978291,2118.159488203235,2103.2965960147503,2088.9553177989833,2075.1002793694797,2061.6995872815405 -Offshore Wind - Class 9/Moderate,3422.256971000537,3746.326954968258,3471.8319703747993,3070.563171625889,3000.5838967230266,2941.417262838445,2890.16479331728,2844.956911287144,2804.5170827842603,2767.934808088648,2734.537807881398,2703.81554583651,2675.3711739968167,2648.8900973483787,2624.1187044756516,2600.849557642022,2578.910822445516,2558.158559207755,2538.470993942632,2519.7441885609346,2501.8887192470193,2484.8270938004102,2468.491719039769,2452.823283409612,2437.769456994881,2423.283837009634,2409.3250851551875,2395.8562164215123,2382.84400850675,2370.25850811011 -Offshore Wind - Class 9/Conservative,3865.026751558682,4293.750815316311,4023.8663927595385,3591.4320599655675,3536.992777359498,3490.9650197503556,3451.0939625495685,3415.925197664871,3384.46566546101,3356.0070569188147,3330.026382854942,3306.1264795181187,3283.998625245799,3263.3980857663832,3244.1275680450117,3226.025699138305,3208.9588031603143,3192.814904489113,3177.499270956453,3162.9310455511713,3149.040662414258,3135.767837700138,3123.0599883503846,3110.8709738678954,3099.160085013562,3087.8912234656877,3077.0322307412416,3066.554334930026,3056.4316912618265,3046.640998034689 -Offshore Wind - Class 10/Advanced,3269.373400535,3554.2040171167423,3276.1318388442533,2884.5975045296364,2808.03562527435,2743.3034787109436,2687.2299428181877,2637.769578872106,2593.52577567123,2553.5023872892134,2516.963896415944,2483.351743097765,2452.231749852537,2423.259729268986,2396.1582139597813,2370.700253546177,2346.6978500137006,2323.993523990191,2302.454046812824,2281.965703450293,2262.4306584308074,2243.764130245778,2225.8921675575375,2208.7498796658665,2192.280014239359,2176.431803611457,2161.1600209941307,2146.424202380343,2132.18800041058,2118.418644225161 -Offshore Wind - Class 10/Moderate,3516.406084291006,3849.3915009375587,3567.344932806935,3155.0368982807368,3083.132435778976,3022.338078972411,2969.6756117216028,2923.224023551647,2881.6716619960357,2844.0829787361554,2809.7671994942743,2778.199742668774,2748.9728426877095,2721.763249768707,2696.3103754369017,2672.4010751723713,2649.858787266946,2628.5356121429177,2608.306425711334,2589.0644304603807,2570.7177424514534,2553.1867376096957,2536.401963209573,2520.3024759857667,2504.834506384072,2489.9503750396175,2475.607606403008,2461.7681979760696,2448.3980134840053,2435.466275586003 -Offshore Wind - Class 10/Conservative,3971.356826882279,4411.875443413444,4134.566277685734,3690.2353195553537,3634.298367361944,3587.004348159248,3546.0364052735995,3509.9001186459495,3477.5751087510134,3448.3335804040125,3421.6381565576044,3397.080747157982,3374.3441373549076,3353.1768600350183,3333.3761944692596,3314.776328211416,3297.2399078416092,3280.651877196151,3264.9148979466736,3249.9458886389125,3235.6733695996727,3222.0353985250417,3208.977945753264,3196.453601424087,3184.420536353642,3172.8416591256146,3161.683926550568,3150.9177751793122,3140.516649230678,3130.456605953663 -Offshore Wind - Class 11/Advanced,3388.831620598764,3684.0695398370185,3395.8370025611043,2989.996564617143,2910.6372239831485,2843.5398575252793,2785.41747496688,2734.149900183475,2688.289491801201,2646.803706148731,2608.9301511672065,2574.0898579225077,2541.832784709338,2511.8021680015277,2483.710402150938,2457.3222443371333,2432.442827367534,2408.9089177993387,2386.582418985259,2365.345460909664,2345.0966333327888,2325.748056951188,2307.2230783512646,2289.4544358195803,2272.3827851065657,2255.95550356786,2240.1257118933954,2224.8514675792894,2210.095095185586,2195.822626452342 -Offshore Wind - Class 11/Moderate,3644.890524698472,3990.0427514051044,3697.6906057597002,3270.3174263606556,3195.7856778157357,3132.769982310799,3078.1833039555277,3030.0344413044704,2986.963815989184,2948.00169609584,2912.4320674442633,2879.7111809726734,2849.4163719393273,2821.21257947792,2794.8296935840563,2770.0467817424255,2746.680830932999,2724.5785375393943,2703.610205617712,2683.665135428063,2664.6480857243682,2646.4765230821513,2629.0784570727915,2612.390717651368,2596.357570601201,2580.9295944217347,2566.0627615678554,2551.71768098455,2537.8589691064476,2524.4547240327965 -Offshore Wind - Class 11/Conservative,4116.464515621596,4573.079051275108,4285.637405929199,3825.0712311763323,3767.0904228899717,3718.068347983179,3675.603495158766,3638.1468403897625,3604.640720944917,3574.3307490461016,3546.6599126585566,3521.205210702576,3497.6378377517635,3475.697138444708,3455.1729849273506,3435.8935062042497,3417.7163301583482,3400.522196638575,3384.210210713502,3368.6942552515548,3353.9002388146864,3339.763955815946,3326.2294024271423,3313.2474364996533,3300.774700471162,3288.772747658139,3277.207327520349,3266.047796402523,3255.2666282132936,3244.8390053678377 -Offshore Wind - Class 12/Advanced,3425.1037065651635,3723.501681063189,3432.1840700684047,3021.9997517249963,2941.7909947882813,2873.9754570794457,2815.230966286481,2763.41465315074,2717.0633815856554,2675.1335561719816,2636.8546246489395,2601.641421135113,2569.039086940105,2538.687039948114,2510.2945961471396,2483.623994814188,2458.4782830113986,2434.69248013998,2412.127011446314,2390.662745302563,2370.19718603264,2350.641513724061,2331.9182545095982,2313.9594267454886,2296.7050509957717,2280.1019413738572,2264.102716800763,2248.664985844398,2233.750669808773,2219.325436857414 -Offshore Wind - Class 12/Moderate,3683.9033164956104,4032.7498522267747,3737.2685389665344,3305.3210052063378,3229.9915121013114,3166.3013331812967,3111.130390716269,3062.466170596683,3018.9345423166674,2979.5553945150573,2943.605049211641,2910.533937370404,2879.9148702916264,2851.409200812039,2824.7439278265992,2799.6957540866333,2776.079707707013,2753.7408441984594,2732.548079426997,2712.3895287869987,2693.168931625387,2674.8028711278334,2657.21858632197,2640.352231027395,2624.1474744807338,2608.5543662023847,2593.528407401956,2579.029785405454,2565.022737922369,2551.475021592527 -Offshore Wind - Class 12/Conservative,4160.5247616015595,4622.02663411479,4331.508380298005,3866.01257263499,3807.411171442868,3757.8643927105854,3714.945020758448,3677.0874517057323,3643.222702213434,3612.588309974679,3584.6213010213123,3558.894146715683,3535.0745222890287,3512.8989824762984,3492.1551503368923,3472.669315268028,3454.297581284177,3436.919411742858,3420.4328317918785,3404.7508025518937,3389.798439553123,3375.510849989294,3361.831430599757,3348.7105132468646,3336.1042762941274,3323.973861547041,3312.2846518674733,3301.0056756082627,3290.1091120547426,3279.569877989073 -Offshore Wind - Class 13/Advanced,3428.813775146282,3727.5349740032466,3435.90180809151,3025.2731785440246,2944.9775395697025,2877.0885441447454,2818.2804213837358,2766.4079808743954,2720.0065016627514,2678.0312579081437,2639.710862688429,2604.459516271149,2571.8218672634716,2541.436942967445,2513.013744502463,2486.3142536033774,2461.141303993122,2437.3297363661018,2414.7398247814785,2393.2523085681646,2372.7645810268705,2353.187726035479,2334.4441858071555,2316.465905060494,2299.1928393898756,2282.5717452978156,2266.5551903821984,2251.100737292581,2236.170266086172,2221.72940773829 -Offshore Wind - Class 13/Moderate,3687.893716530567,4037.118122446908,3741.3167441519836,3308.901325296623,3233.4902353672246,3169.731067315207,3114.500363745767,3065.7834305962824,3022.2046489042236,2982.7828456528737,2946.793558974825,2913.686624541487,2883.0343909228072,2854.4978441332814,2827.803687353368,2802.728381459059,2779.0867542038827,2756.72369326286,2735.507972511824,2715.3275861518655,2696.0861692604735,2677.700214666318,2660.096882582425,2643.21225767028,2626.989948149087,2611.379949432941,2596.3377145304075,2581.8233876424492,2567.8011677408813,2554.2387765395592 -Offshore Wind - Class 13/Conservative,4165.031437463489,4627.033208299231,4336.2002654283115,3870.2002332166094,3811.5353550509417,3761.934907302238,3718.969045133441,3681.0704688034184,3647.1690370515853,3616.5014616727312,3588.504158885918,3562.7491369549407,3538.9037111372136,3516.704150804062,3495.9378489684173,3476.430906864362,3458.039272638395,3440.642279082874,3424.1378408865608,3408.4388248896903,3393.4702655077076,3379.1671996425216,3365.4729627208935,3352.337832804705,3339.717940789917,3327.5743863908715,3315.87251497219,3304.5813213382567,3293.672954639038,3283.122304486579 -Offshore Wind - Class 14/Advanced,3766.685036461707,4094.841869581181,3774.4715158051645,3323.3800258938163,3235.172149452697,3160.593452568905,3095.9904468204095,3039.006557264335,2988.0327310731677,2941.92129635532,2899.824854632048,2861.0998821568564,2825.2461577482563,2791.8671388848056,2760.643151999761,2731.3127247891316,2703.659262443686,2677.5013310548443,2652.6854362525182,2629.0805655598942,2606.5740015346705,2585.0680663650337,2564.477559811399,2544.7277205052765,2525.7525873362074,2507.493670255325,2489.898862927607,2472.921546276201,2456.519844064157,2440.6560005836777 -Offshore Wind - Class 14/Moderate,4051.2944093979577,4434.930975975912,4109.9816790894965,3634.956555373549,3552.1145456734985,3482.072624476266,3421.399552582944,3367.882110356546,3320.009126966042,3276.702745764029,3237.1671172659917,3200.7978645999287,3167.125196068759,3135.776691649089,3106.452124175438,3078.9059272424297,3052.9346819490397,3028.367991384913,3005.061698558535,2982.8927607518067,2961.755317356522,2941.5576325032775,2922.2196888584854,2903.671272941632,2885.850436192422,2868.7022466320877,2852.177767661252,2836.2332161374957,2820.829263241583,2805.93045002316 -Offshore Wind - Class 14/Conservative,4575.44871803865,5082.97559792922,4763.484320227715,4251.565195005578,4187.119549005733,4132.631531694594,4085.4318641935556,4043.798806895363,4006.5567680830304,3972.867246032752,3942.111122083186,3913.818230697734,3887.623104772046,3863.23602597266,3840.4234372710084,3818.9943041220863,3798.7903799728156,3779.679107211377,3761.548341160483,3744.302362661676,3727.8588191102044,3712.146346020987,3697.102695160638,3682.6732450499576,3668.809803775187,3655.469637862446,3642.614677849499,3630.21086332536,3618.227599050113,3606.637300287821 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,3842.3701,3583.4153,3429.4759,3321.4792,2999.0614,2693.5348,2399.1137,2352.0203,2311.0401,2256.0086,2209.4435,2169.1984,2133.8401,2102.3662,2081.2931,2061.6972,2043.3962,2026.2391,2010.0994,1994.87,1980.4595,1966.7894,1953.7918,1941.4075,1929.5845,1918.2773,1907.4453,1897.0526,1887.0671 +Offshore Wind - Class 1/Moderate,4373.4293,4256.0015,4172.0581,4107.113,4054.3614,4010.0748,3722.0837,3438.8291,3159.3029,2864.6143,2576.5622,2543.4053,2514.1243,2487.9392,2470.3425,2453.932,2438.5643,2424.1202,2410.4995,2397.6174,2385.4012,2373.7884,2362.7248,2352.1629,2342.0612,2332.383,2323.0957,2314.1705,2305.5813 +Offshore Wind - Class 1/Conservative,5310.5928,5292.6419,5276.2463,5261.1643,5247.2061,5234.2197,5222.0821,5210.6919,4835.5121,4440.8387,4050.4779,3663.3763,3278.8224,2896.3131,2884.1352,2872.7465,2862.0533,2851.9778,2842.4543,2833.4271,2824.8483,2816.6767,2808.8763,2801.4159,2794.2678,2787.4076,2780.8136,2774.4665,2768.3491 +Offshore Wind - Class 2/Advanced,3835.3896,3576.9052,3423.2455,3315.445,2993.6129,2688.6414,2394.7552,2347.7473,2306.8416,2251.91,2205.4296,2165.2576,2129.9635,2098.5468,2077.512,2057.9517,2039.6839,2022.558,2006.4476,1991.2459,1976.8616,1963.2163,1950.2423,1937.8805,1926.079,1914.7923,1903.98,1893.6062,1883.6388 +Offshore Wind - Class 2/Moderate,4365.4841,4248.2695,4164.4787,4099.6515,4046.9958,4002.7896,3715.3218,3432.5817,3153.5634,2859.4101,2571.8813,2538.7847,2509.5568,2483.4194,2465.8546,2449.4739,2434.1341,2419.7162,2406.1203,2393.2616,2381.0676,2369.4759,2358.4324,2347.8897,2337.8063,2328.1457,2318.8753,2309.9663,2301.3928 +Offshore Wind - Class 2/Conservative,5300.945,5283.0267,5266.6609,5251.6063,5237.6734,5224.7107,5212.5951,5201.2255,4826.7274,4432.7709,4043.1193,3656.721,3272.8657,2891.0513,2878.8956,2867.5275,2856.8538,2846.7966,2837.2904,2828.2796,2819.7164,2811.5596,2803.7734,2796.3265,2789.1914,2782.3436,2775.7617,2769.4261,2763.3198 +Offshore Wind - Class 3/Advanced,3919.2247,3655.0904,3498.0719,3387.915,3059.0483,2747.4105,2447.1005,2399.0651,2357.2652,2301.133,2253.6366,2212.5865,2176.5209,2144.4175,2122.9229,2102.935,2084.268,2066.7677,2050.3052,2034.7712,2020.0724,2006.1289,1992.8713,1980.2393,1968.1799,1956.6464,1945.5978,1934.9972,1924.812 +Offshore Wind - Class 3/Moderate,4460.9062,4341.1295,4255.5072,4189.263,4135.4563,4090.2838,3796.5324,3507.6122,3222.495,2921.912,2628.0983,2594.2782,2564.4115,2537.7027,2519.7541,2503.0153,2487.3402,2472.6071,2458.714,2445.5743,2433.1137,2421.2687,2409.9837,2399.2106,2388.9068,2379.035,2369.562,2360.4583,2351.6973 +Offshore Wind - Class 3/Conservative,5416.8147,5398.5047,5381.7812,5366.3976,5352.1601,5338.914,5326.5336,5314.9155,4932.2315,4529.6638,4131.4951,3736.6508,3344.405,2954.2448,2941.8234,2930.2068,2919.2998,2909.0227,2899.3088,2890.101,2881.3506,2873.0155,2865.0592,2857.4495,2850.1584,2843.161,2836.4351,2829.9611,2823.7213 +Offshore Wind - Class 4/Advanced,4175.3368,3893.9419,3726.6627,3609.3073,3258.9499,2926.9473,2607.0127,2555.8384,2511.307,2451.5066,2400.9064,2357.1738,2318.7514,2284.5501,2261.6509,2240.3569,2220.47,2201.8262,2184.2878,2167.7387,2152.0794,2137.2247,2123.1008,2109.6433,2096.7958,2084.5087,2072.738,2061.4447,2050.5939 +Offshore Wind - Class 4/Moderate,4752.4159,4624.8121,4533.5946,4463.0214,4405.6986,4357.5743,4044.6269,3736.8264,3433.0774,3112.8521,2799.8383,2763.8082,2731.9898,2703.5356,2684.4141,2666.5814,2649.882,2634.1862,2619.3852,2605.3868,2592.112,2579.4929,2567.4705,2555.9933,2545.0162,2534.4994,2524.4073,2514.7087,2505.3752 +Offshore Wind - Class 4/Conservative,5770.7908,5751.2843,5733.468,5717.079,5701.9112,5687.7995,5674.6101,5662.2328,5254.5412,4825.6667,4401.4786,3980.8321,3562.954,3147.2978,3134.0646,3121.6889,3110.0691,3099.1205,3088.7718,3078.9623,3069.6401,3060.7603,3052.284,3044.1771,3036.4095,3028.9549,3021.7895,3014.8924,3008.2448 +Offshore Wind - Class 5/Advanced,4263.1798,3975.8648,3805.0662,3685.2419,3327.5134,2988.5261,2661.8605,2609.6095,2564.1412,2503.0827,2451.418,2406.7653,2367.5346,2332.6137,2309.2328,2287.4907,2267.1854,2248.1494,2230.2421,2213.3447,2197.356,2182.1888,2167.7677,2154.0271,2140.9093,2128.3637,2116.3454,2104.8145,2093.7354 +Offshore Wind - Class 5/Moderate,4852.3998,4722.1114,4628.9748,4556.9169,4498.3881,4449.2513,4129.7199,3815.4438,3505.3043,3178.3419,2858.7428,2821.9547,2789.4668,2760.4141,2740.8902,2722.6824,2705.6317,2689.6056,2674.4933,2660.2003,2646.6462,2633.7616,2621.4863,2609.7677,2598.5597,2587.8215,2577.5172,2567.6145,2558.0846 +Offshore Wind - Class 5/Conservative,5892.1998,5872.2829,5854.0918,5837.358,5821.8711,5807.4625,5793.9956,5781.3579,5365.0891,4927.1917,4494.0793,4064.583,3637.9134,3213.5123,3200.0008,3187.3647,3175.5005,3164.3215,3153.755,3143.7392,3134.2208,3125.1543,3116.4996,3108.2222,3100.2912,3092.6796,3085.3635,3078.3213,3071.5339 +Offshore Wind - Class 6/Advanced,4118.311,3840.7593,3675.7647,3560.0122,3214.4398,2886.9717,2571.4067,2520.9313,2477.0081,2418.0245,2368.1153,2324.98,2287.0824,2253.3482,2230.7618,2209.7586,2190.1433,2171.7541,2154.4553,2138.1321,2122.6868,2108.035,2094.1039,2080.8302,2068.1582,2056.0389,2044.429,2033.29,2022.5874 +Offshore Wind - Class 6/Moderate,4687.5084,4561.6474,4471.6757,4402.0665,4345.5265,4298.0594,3989.3862,3685.7896,3386.1892,3070.3374,2761.5987,2726.0607,2694.6768,2666.6113,2647.7509,2630.1618,2613.6905,2598.209,2583.6102,2569.803,2556.7095,2544.2627,2532.4045,2521.0841,2510.257,2499.8837,2489.9295,2480.3633,2471.1573 +Offshore Wind - Class 6/Conservative,5691.9745,5672.7345,5655.1615,5638.9964,5624.0357,5610.1167,5597.1074,5584.8992,5182.7758,4759.7588,4341.3641,3926.4628,3514.2919,3104.3126,3091.2602,3079.0536,3067.5925,3056.7934,3046.586,3036.9105,3027.7156,3018.9571,3010.5966,3002.6004,2994.9389,2987.586,2980.5185,2973.7157,2967.1589 +Offshore Wind - Class 7/Advanced,4314.3319,4023.5694,3850.7215,3729.4595,3367.4388,3024.3841,2693.799,2640.921,2594.9072,2533.1161,2480.8315,2435.643,2395.9416,2360.6017,2336.9402,2314.9373,2294.3884,2275.1239,2257.0017,2239.9017,2223.7211,2208.3719,2193.7778,2179.8723,2166.5971,2153.901,2141.7385,2130.0693,2118.8572 +Offshore Wind - Class 7/Moderate,4910.6216,4778.77,4684.5158,4611.5934,4552.3623,4502.6359,4179.2706,3861.2236,3547.363,3216.4775,2893.0436,2855.8141,2822.9364,2793.5351,2773.777,2755.3507,2738.0953,2721.877,2706.5833,2692.1189,2678.4022,2665.363,2652.9404,2641.0812,2629.7387,2618.8717,2608.4437,2598.4222,2588.778 +Offshore Wind - Class 7/Conservative,5962.8977,5942.7419,5924.3324,5907.3979,5891.7251,5877.1437,5863.5152,5850.7259,5429.4625,4986.3109,4548.0017,4113.3522,3681.5631,3252.0698,3238.3962,3225.6085,3213.6019,3202.2888,3191.5956,3181.4595,3171.827,3162.6516,3153.8932,3145.5163,3137.4902,3129.7874,3122.3834,3115.2568,3108.3879 +Offshore Wind - Class 8/Advanced,10370.5258,7335.6329,6604.8375,6199.3148,5632.5185,5136.1222,4682.5325,4548.7148,4435.5373,3960.6753,3689.8071,3503.9624,3364.1885,3253.0677,3008.6384,2846.4343,2726.6659,2632.5586,2555.5305,2490.63,2434.7531,2385.8326,2342.426,2303.4888,2268.2418,2236.0892,2206.5657,2179.3012,2153.9971 +Offshore Wind - Class 8/Moderate,11016.3095,9122.5089,8526.3689,8177.1246,7933.2817,7747.4732,7294.3016,6866.1432,6456.1288,5692.6599,5119.7989,4932.0919,4789.0948,4674.2335,4417.6591,4244.204,4114.3659,4011.2344,3926.0575,3853.7372,3791.0528,3735.8442,3686.5949,3642.2009,3601.8346,3564.8602,3530.7791,3499.1934,3469.7806 +Offshore Wind - Class 8/Conservative,12155.9277,11422.0532,11067.9868,10836.2695,10665.0563,10529.8265,10418.3913,10323.8236,9798.632,8974.3295,8302.5166,7697.1344,7128.8489,6584.1743,6354.0735,6195.708,6075.5933,5979.1832,5898.8641,5830.1612,5770.2254,5717.1333,5669.5267,5626.4114,5587.0388,5550.8311,5517.3336,5486.1817,5457.0792 +Offshore Wind - Class 9/Advanced,10788.3797,7631.2035,6870.9626,6449.1004,5859.4665,5343.0691,4871.2032,4731.9937,4614.256,4120.2606,3838.4785,3645.1456,3499.7399,3384.1418,3129.8638,2961.1241,2836.5299,2738.6308,2658.4991,2590.9836,2532.8553,2481.9637,2436.8081,2396.302,2359.6348,2326.1867,2295.4736,2267.1106,2240.787 +Offshore Wind - Class 9/Moderate,11460.1836,9490.0772,8869.9172,8506.601,8252.933,8059.6379,7588.2068,7142.7969,6716.262,5922.0311,5326.0882,5130.8179,4982.0592,4862.5698,4595.6574,4415.2134,4280.1438,4172.8569,4084.248,4009.0138,3943.8036,3886.3705,3835.1368,3788.9541,3746.9613,3708.4972,3673.0429,3640.1845,3609.5866 +Offshore Wind - Class 9/Conservative,12645.7198,11882.2757,11513.9431,11272.8893,11094.7776,10954.099,10838.1738,10739.7958,10193.4429,9335.9272,8637.0454,8007.2708,7416.0877,6849.4668,6610.0947,6445.3482,6320.3939,6220.0991,6136.5438,6065.0727,6002.7219,5947.4906,5897.9658,5853.1133,5812.1543,5774.4877,5739.6405,5707.2334,5676.9583 +Offshore Wind - Class 10/Advanced,10869.6996,7688.7255,6922.754,6497.7119,5903.6336,5383.3437,4907.921,4767.6622,4649.037,4151.3181,3867.4119,3672.6218,3526.12,3409.6505,3153.4558,2983.4442,2857.9109,2759.2739,2678.5382,2610.5137,2551.9472,2500.672,2455.1761,2414.3646,2377.4211,2343.7209,2312.7763,2284.1995,2257.6774 +Offshore Wind - Class 10/Moderate,11546.5674,9561.6108,8936.7762,8570.7214,8315.1414,8120.3892,7645.4047,7196.6374,6766.8874,5966.6698,5366.2348,5169.4927,5019.6126,4899.2225,4630.2982,4448.4941,4312.4063,4204.3108,4115.0339,4039.2326,3973.531,3915.6649,3864.045,3817.5142,3775.2049,3736.4508,3700.7293,3667.6232,3636.7947 +Offshore Wind - Class 10/Conservative,12741.0398,11971.841,11600.7321,11357.8613,11178.407,11036.668,10919.869,10820.7494,10270.2783,9406.2989,8702.1491,8067.6274,7471.9882,6901.0962,6659.9198,6493.9315,6368.0353,6266.9846,6182.7994,6110.7896,6047.9688,5992.3212,5942.423,5897.2325,5855.9647,5818.0142,5782.9043,5750.253,5719.7497 +Offshore Wind - Class 11/Advanced,11002.8537,7782.9126,7007.5579,6577.3091,5975.9532,5449.2898,4968.0432,4826.0661,4705.9878,4202.1718,3914.7878,3717.6115,3569.3151,3451.4188,3192.0858,3019.9915,2892.9204,2793.075,2711.3503,2642.4925,2583.2087,2531.3053,2485.252,2443.9407,2406.5446,2372.4315,2341.1078,2312.181,2285.334 +Offshore Wind - Class 11/Moderate,11688.0131,9678.7408,9046.2519,8675.713,8417.0021,8219.8642,7739.0611,7284.7964,6849.782,6039.7616,5431.9713,5232.8191,5081.103,4959.2382,4687.0195,4502.9882,4365.2334,4255.8137,4165.4432,4088.7133,4022.2068,3963.6319,3911.3797,3864.2788,3821.4513,3782.2224,3746.0633,3712.5517,3681.3455 +Offshore Wind - Class 11/Conservative,12897.1179,12118.4964,11742.8413,11496.9954,11315.3428,11171.8675,11053.6377,10953.3039,10396.0894,9521.5263,8808.7506,8166.4561,7563.5202,6985.6348,6741.504,6573.4824,6446.0439,6343.7553,6258.5389,6185.6469,6122.0566,6065.7273,6015.2179,5969.4737,5927.7004,5889.2851,5853.745,5820.6937,5789.8168 +Offshore Wind - Class 12/Advanced,11245.5685,7954.5979,7162.1395,6722.3997,6107.7783,5569.4971,5077.6345,4932.5256,4809.7984,4294.8686,4001.1451,3799.6192,3648.0515,3527.5546,3262.5008,3086.6103,2956.7361,2854.6882,2771.1607,2700.784,2640.1923,2587.1441,2540.0748,2497.8522,2459.6312,2424.7656,2392.7509,2363.186,2335.7468 +Offshore Wind - Class 12/Moderate,11945.842,9892.2466,9245.8056,8867.0928,8602.6749,8401.1883,7909.779,7445.4936,7000.8831,6172.9943,5551.7965,5348.2512,5193.1884,5068.6353,4790.4116,4602.3208,4461.5272,4349.6938,4257.3298,4178.9073,4110.9337,4051.0667,3997.6618,3949.5219,3905.7496,3865.6554,3828.6987,3794.4478,3762.5533 +Offshore Wind - Class 12/Conservative,13181.6188,12385.8215,12001.8797,11750.6106,11564.9509,11418.3106,11297.4728,11194.9257,10625.4195,9731.5641,9003.0651,8346.6021,7730.3659,7139.7327,6890.2166,6718.4885,6588.2389,6483.6938,6396.5976,6322.0977,6257.1046,6199.5328,6147.9091,6101.1559,6058.4611,6019.1983,5982.8743,5949.0939,5917.5359 +Offshore Wind - Class 13/Advanced,12296.8591,8698.2325,7831.6912,7350.8424,6678.7632,6090.1609,5552.3166,5393.6421,5259.4418,4696.3739,4375.1916,4154.8262,3989.0892,3857.3276,3567.4953,3375.1616,3233.1462,3121.5584,3030.2223,2953.2664,2887.0104,2829.0029,2777.5334,2731.3636,2689.5695,2651.4445,2616.437,2584.1081,2554.1038 +Offshore Wind - Class 13/Moderate,13062.5976,10817.0221,10110.1486,9696.0319,9406.8949,9186.5724,8649.2238,8141.5347,7655.3598,6750.0759,6070.8056,5848.2318,5678.6729,5542.476,5238.2427,5032.5682,4878.6125,4756.3244,4655.3257,4569.5719,4495.2439,4429.7802,4371.3827,4318.7425,4270.8782,4227.0358,4186.6241,4149.1713,4114.2951 +Offshore Wind - Class 13/Conservative,14413.9008,13543.7085,13123.874,12849.115,12646.0989,12485.75,12353.6156,12241.4819,11618.7355,10641.3182,9844.7156,9126.8831,8453.0382,7807.1898,7534.3477,7346.5656,7204.1396,7089.8211,6994.5827,6913.1182,6842.0493,6779.0953,6722.6457,6671.5217,6624.8356,6581.9024,6542.1826,6505.2442,6470.736 +Offshore Wind - Class 14/Advanced,12927.2566,9144.1466,8233.1822,7727.6827,7021.1495,6402.3725,5836.9556,5670.1468,5529.0667,4937.1331,4599.4855,4367.823,4193.5895,4055.0732,3750.3827,3548.189,3398.8931,3281.5848,3185.5664,3104.6654,3035.0127,2974.0315,2919.9235,2871.3867,2827.45,2787.3706,2750.5684,2716.5822,2685.0397 +Offshore Wind - Class 14/Moderate,13732.2506,11371.5559,10628.4445,10193.0982,9889.1387,9657.5213,9092.6255,8558.9098,8047.8112,7096.118,6382.0249,6148.0409,5969.7896,5826.6106,5506.7808,5290.5624,5128.7142,5000.1569,4893.9806,4803.8307,4725.6922,4656.8725,4595.4813,4540.1425,4489.8244,4443.7344,4401.2511,4361.8783,4325.2141 +Offshore Wind - Class 14/Conservative,15152.8282,14238.0256,13796.6683,13507.8238,13294.4001,13125.8309,12986.9227,12869.0405,12214.369,11186.8445,10349.4041,9594.772,8886.3825,8207.4247,7920.5954,7723.1867,7573.4592,7453.2803,7353.1595,7267.5186,7192.8064,7126.6251,7067.2815,7013.5367,6964.4573,6919.323,6877.567,6838.735,6802.4577 diff --git a/tests/data/Offshore_Wind/R&D/TechLife/df_tc.csv b/tests/data/Offshore_Wind/R&D/TechLife/df_tc.csv index 473ec42..055bed5 100644 --- a/tests/data/Offshore_Wind/R&D/TechLife/df_tc.csv +++ b/tests/data/Offshore_Wind/R&D/TechLife/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006 -10 year CRF/Moderate,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006 -10 year CRF/Conservative,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006,0.12452712215675006 -ITC Schedule/*,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902 -PVD/Moderate,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902 -PVD/Conservative,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902,0.8355702802549902 -PFF/Advanced,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232 -PFF/Moderate,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232 -PFF/Conservative,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232,1.0569946268009232 -Year (Advanced)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034.0,2035.0,2036.0,2037.0,2038.0,2039,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065 -2/nan,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232 -3/nan,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591 -4/nan,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813 -5/nan,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169 -6/nan,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399 -Year (Moderate)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034.0,2035.0,2036.0,2037.0,2038.0,2039,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065 -2/nan,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232 -3/nan,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591,0.820755678986591 -4/nan,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813,0.7684551553813813 -5/nan,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169,0.7194873467843169 -6/nan,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399,0.6736398845887399 -Year (Conservative)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034.0,2035.0,2036.0,2037.0,2038.0,2039,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065,0.9362775976527065 -2/nan,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232,0.8766157398663232 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799 +10 year CRF/Moderate,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799 +10 year CRF/Conservative,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799,0.12335665390499799 +ITC Schedule/*,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541 +PVD/Moderate,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541 +PVD/Conservative,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541,0.8396433529415541 +PFF/Advanced,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125 +PFF/Moderate,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125 +PFF/Conservative,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125,1.055582818412125 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087 +2/nan,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022 +3/nan,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777 +4/nan,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383 +5/nan,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675 +6/nan,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523 +Year (Moderate)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087 +2/nan,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022 +3/nan,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777,0.825266636307777 +4/nan,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383,0.7740916518815383 +5/nan,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675,0.7260900406607675 +6/nan,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523,0.6810650210027523 +Year (Conservative)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035.0,2036.0,2037.0,2038.0,2039.0,2040,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087,0.9379897572799087 +2/nan,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022,0.879824784762022 diff --git a/tests/data/Offshore_Wind/R&D/TechLife/df_vom.csv b/tests/data/Offshore_Wind/R&D/TechLife/df_vom.csv index 5406c57..e667205 100644 --- a/tests/data/Offshore_Wind/R&D/TechLife/df_vom.csv +++ b/tests/data/Offshore_Wind/R&D/TechLife/df_vom.csv @@ -1,43 +1,43 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 11/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 11/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 11/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 12/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 12/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 12/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 13/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 13/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 13/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 14/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 14/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Offshore Wind - Class 14/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 9/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 9/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 9/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 10/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 10/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 10/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 11/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 11/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 11/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 12/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 12/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 12/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 13/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 13/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 13/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 14/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 14/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Offshore Wind - Class 14/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Offshore_Wind/R&D/df_cff.csv b/tests/data/Offshore_Wind/R&D/df_cff.csv index 8f758b2..131c998 100644 --- a/tests/data/Offshore_Wind/R&D/df_cff.csv +++ b/tests/data/Offshore_Wind/R&D/df_cff.csv @@ -1,4 +1,4 @@ -Construction Finance Factor,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CFF/Advanced,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337 -CFF/Moderate,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337 -CFF/Conservative,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337,1.1101111082700337 +Construction Finance Factor,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CFF/Advanced,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348 +CFF/Moderate,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348 +CFF/Conservative,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348,1.1086870412668348 diff --git a/tests/data/Offshore_Wind/R&D/df_just_wacc.csv b/tests/data/Offshore_Wind/R&D/df_just_wacc.csv index 5623998..55043ed 100644 --- a/tests/data/Offshore_Wind/R&D/df_just_wacc.csv +++ b/tests/data/Offshore_Wind/R&D/df_just_wacc.csv @@ -1,7 +1,7 @@ -WACC Type,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -WACC Nominal - Advanced,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752 -WACC Nominal - Moderate,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752 -WACC Nominal - Conservative,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752 -WACC Real - Advanced,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635 -WACC Real - Moderate,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635 -WACC Real - Conservative,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635 +WACC Type,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +WACC Nominal - Advanced,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509 +WACC Nominal - Moderate,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509 +WACC Nominal - Conservative,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509 +WACC Real - Advanced,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936 +WACC Real - Moderate,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936 +WACC Real - Conservative,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936 diff --git a/tests/data/Offshore_Wind/R&D/df_wacc.csv b/tests/data/Offshore_Wind/R&D/df_wacc.csv index 2982599..f1eeab4 100644 --- a/tests/data/Offshore_Wind/R&D/df_wacc.csv +++ b/tests/data/Offshore_Wind/R&D/df_wacc.csv @@ -1,25 +1,25 @@ -WACC,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Inflation Rate,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 -Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Calculated Interest Rate Real - Advanced,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Calculated Interest Rate Real - Moderate,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Calculated Interest Rate Real - Conservative,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Interest During Construction - Nominal,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Rate of Return on Equity Nominal - Advanced,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Rate of Return on Equity Nominal - Moderate,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Rate of Return on Equity Nominal - Conservative,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Calculated Rate of Return on Equity Real - Advanced,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Moderate,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Conservative,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Debt Fraction - Advanced,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083 -Debt Fraction - Moderate,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083 -Debt Fraction - Conservative,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083,0.722891089870083 -Tax Rate (Federal and State),0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574 -WACC Nominal - Advanced,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752 -WACC Nominal - Moderate,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752 -WACC Nominal - Conservative,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752,0.06805930474791752 -WACC Real - Advanced,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635 -WACC Real - Moderate,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635 -WACC Real - Conservative,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635,0.04200907780284635 +WACC,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Inflation Rate,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 +Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Calculated Interest Rate Real - Advanced,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Moderate,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Conservative,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Interest During Construction - Nominal,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Rate of Return on Equity Nominal - Advanced,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Rate of Return on Equity Nominal - Moderate,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Rate of Return on Equity Nominal - Conservative,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Calculated Rate of Return on Equity Real - Advanced,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Calculated Rate of Return on Equity Real - Moderate,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Calculated Rate of Return on Equity Real - Conservative,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Debt Fraction - Advanced,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569 +Debt Fraction - Moderate,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569 +Debt Fraction - Conservative,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569,0.733529694274569 +Tax Rate (Federal and State),0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574 +WACC Nominal - Advanced,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509 +WACC Nominal - Moderate,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509 +WACC Nominal - Conservative,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509,0.0661097226689509 +WACC Real - Advanced,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936 +WACC Real - Moderate,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936 +WACC Real - Conservative,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936,0.0401070465062936 diff --git a/tests/data/Offshore_Wind/df_ncf.csv b/tests/data/Offshore_Wind/df_ncf.csv index 2cfe967..18bc4cd 100644 --- a/tests/data/Offshore_Wind/df_ncf.csv +++ b/tests/data/Offshore_Wind/df_ncf.csv @@ -1,43 +1,43 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Offshore Wind - Class 1/Advanced,0.4689261835087559,0.4771469194645814,0.48460069055293936,0.4915243734514709,0.49805958065912925,0.5042977701291869,0.5103014550312248,0.5161152643904463,0.5217721772453858,0.5272972562964184,0.5299599958538046,0.5325258588884956,0.5350073176905131,0.5374145789171444,0.5397561013693997,0.5420389737818769,0.5442691957286763,0.5464518900158359,0.5485914656868178,0.5506917448135057,0.5527560623197119,0.5547873454413055,0.5567881776137868,0.5587608503124829,0.560707405473169,0.5626296704755472,0.5645292872016169,0.5664077363340412,0.5682663578007272,0.5701063680767241 -Offshore Wind - Class 1/Moderate,0.4635197938988728,0.47000373845004256,0.4758503284169588,0.48125708594089484,0.48634191413783096,0.49118086293504476,0.4958258586890008,0.5003139383563031,0.5046724486559162,0.5089221569876957,0.511079206179853,0.5131563932070865,0.5151640343767888,0.5171105677612411,0.5190029831740028,0.5208471357378213,0.5226479789279583,0.5244097406979389,0.5261360585952608,0.5278300848177817,0.5294945688948745,0.5311319234791283,0.5327442772266535,0.5343335176920884,0.5359013264188104,0.5374492078688002,0.5389785134460443,0.5404904615793654,0.5419861546157465,0.5434665931133464 -Offshore Wind - Class 1/Conservative,0.4506171638391543,0.4533178955870865,0.4557022777450398,0.4578691877231908,0.45987741893443446,0.46176477507372404,0.4635569997583282,0.4652724127627722,0.4669245134388631,0.4685235348827216,0.46957741851274376,0.47059245044221726,0.4715736913452667,0.47252527532615124,0.4734506229391954,0.474352596339851,0.4752336144564875,0.476095739936948,0.47694074578090045,0.4777701670978725,0.4785853418041485,0.4793874429781363,0.4801775048445193,0.4809564438352039,0.48172507580520313,0.4824841302159024,0.4832342619047201,0.48397606091765455,0.4847100607749731,0.48543674546030796 -Offshore Wind - Class 2/Advanced,0.4570734141669741,0.4651865472139692,0.47255226829886054,0.47940141519521795,0.48587199015085036,0.4920531195015326,0.49800572271400373,0.503773291046741,0.5093879627748401,0.5148741616533612,0.5175008850070839,0.520033201595933,0.5224832657429452,0.5248610238981772,0.5271747192150359,0.5294312597088155,0.5316364920012324,0.5337954082981557,0.5359123052394505,0.5379909074575835,0.5400344648562405,0.5420458300447097,0.5440275205967136,0.5459817695689966,0.5479105668404816,0.5498156932038836,0.5516987486832696,0.5535611762129669,0.5554042815609291,0.5572292501895447 -Offshore Wind - Class 2/Moderate,0.45177936049670575,0.45817448580596287,0.4639485051681567,0.46929390512006375,0.47432558297053184,0.4791176498396077,0.4837207082797891,0.48817085103219093,0.4924947276419821,0.4967125760675518,0.4988401275938899,0.5008898529512398,0.5028718054443577,0.504794208026377,0.5066638723134338,0.5084865041585164,0.5102669307536147,0.5120092722653409,0.5137170735060168,0.5153934063117664,0.5170409501158084,0.518662056062872,0.5202587985413776,0.5218330169848844,0.5233863500677154,0.5249202638972876,0.5264360754250657,0.5279349720174014,0.5294180279181834,0.5308862181774673 -Offshore Wind - Class 2/Conservative,0.4391546807093108,0.4418120542170847,0.4441611431113304,0.4462983040340308,0.4482808315262456,0.45014556552030854,0.45191759332896425,0.4536147676847226,0.4552502437886223,0.4568339938555253,0.45787375684631115,0.45887565861689017,0.45984463082520044,0.4607847021811701,0.461699206035944,0.4625909315775448,0.4634622360664878,0.4643151295657329,0.4651513398743188,0.4659723629658846,0.46677950264804635,0.46757390209289906,0.468356569158733,0.4691283969140554,0.46989018041457453,0.47064263052487965,0.4713863853880467,0.4721220200075161,0.4728500543020568,0.4735709599166834 -Offshore Wind - Class 3/Advanced,0.46046006642727466,0.46860394449460185,0.47599482381337604,0.48286526763309023,0.4893543097465741,0.49555174269489527,0.5015189413081915,0.5072997219352328,0.5129264630796486,0.5184237710602133,0.5210607852037108,0.5236026869066677,0.5260617213437673,0.5284479093132106,0.530769555584675,0.5330336198097789,0.535245992312813,0.5374117026155976,0.5395350794747025,0.5416198753636338,0.543669364478595,0.5456864207516785,0.5476735805750726,0.5496330936972686,0.5515669648712204,0.5534769882007873,0.555364775669964,0.5572317809987833,0.5590793197156093,0.560908586143974 -Offshore Wind - Class 3/Moderate,0.4551339153835707,0.4615544187186467,0.46734917343773713,0.47271210488409976,0.47775896920583133,0.4825644314919036,0.4871794725409075,0.49164045488150104,0.49597422725999707,0.5002011789103294,0.5023371587063604,0.5043947305950737,0.5063840230280917,0.5083133204238247,0.5101894853141642,0.5120182662024491,0.5138045263631676,0.5155524167605269,0.5172655087037614,0.5189468969904854,0.520599281082258,0.5222250296982438,0.5238262327325898,0.5254047433683302,0.5269622125286204,0.5285001172797988,0.5300197844173341,0.5315224101829545,0.5330090768503519,0.5344807667579276 -Offshore Wind - Class 3/Conservative,0.44242981779170554,0.4450995799048594,0.4474587530256569,0.4496044140467713,0.4515942857769137,0.45346548352109745,0.4552432821157703,0.4569456677397997,0.4585858939272761,0.46017400743379333,0.4612178050677421,0.46222345847483876,0.4631959361763862,0.4641392969962833,0.46505689920194865,0.46595155283014505,0.4668256327615383,0.4676811640839916,0.4685198875115685,0.4693433102000753,0.470152745702884,0.47094934573712066,0.4717341256946571,0.4725079853195467,0.47327172561041375,0.4740260627454481,0.4747716396377445,0.4755090355888031,0.4762387744037038,0.47696133125293333 -Offshore Wind - Class 4/Advanced,0.45838361448867754,0.46650864191762675,0.4738840960142339,0.48074148209007855,0.48721920146866854,0.49340663822183256,0.4993648879835762,0.5051375677806496,0.5107569088257986,0.5162474055028394,0.5188781100731257,0.5214141348725091,0.5238676693719682,0.5262486887847615,0.5285654601018946,0.5308249113153005,0.53303290595399,0.5351944506603221,0.5373138544992099,0.5393948528740334,0.5414407050865694,0.5434542719952978,0.5454380784542754,0.5473943639778129,0.5493251241991768,0.5512321450607887,0.5531170312136746,0.5549812297648472,0.5568260502582879,0.5586526815845119 -Offshore Wind - Class 4/Moderate,0.4530771432491494,0.4594820866014285,0.46526412788887134,0.4706163102819357,0.4756538633501721,0.48045111252859335,0.4850588067024514,0.4895131429860588,0.4938408479898934,0.4980622181965897,0.5001930303829585,0.5022457913421732,0.5042305834511946,0.5061556534423399,0.5080278326296161,0.5098528433662302,0.5116355268034737,0.5133800150226805,0.5150898630870813,0.5167681517159535,0.5184175680909164,0.5200404701557529,0.5216389382976121,0.5232148172693377,0.5247697504839806,0.5263052082886559,0.5278225114431956,0.5293228507475849,0.530807303552217,0.5322768477268028 -Offshore Wind - Class 4/Conservative,0.4404217389512443,0.44308390526132163,0.44543689545864096,0.4475773448298801,0.4495627136007842,0.45142994823761673,0.45320420860075844,0.45490339904935434,0.45654071282672976,0.4581261509854553,0.4591674748659823,0.4601708280390067,0.46114115642386366,0.46208250038072785,0.4629982029001483,0.4638910612359378,0.46476343946535126,0.46561735346406025,0.46645453602756265,0.46727648745556294,0.4680845153260354,0.4688797661169069,0.46966325060099806,0.4704358644293967,0.47119840495695803,0.47195158510395346,0.4726960448588448,0.4734323608878707,0.4741610546133043,0.4748825990440661 -Offshore Wind - Class 5/Advanced,0.4510613900198992,0.4591199441522516,0.46644100405023164,0.4732523444026519,0.47969013624670465,0.48584232326284643,0.4917690165514598,0.49751313026698546,0.5031063762280557,0.5085728541005199,0.5111813091255621,0.5136966101093121,0.5161307500939163,0.5184935435457487,0.5207931242363014,0.5230363085154712,0.5252288654236601,0.5273757209230308,0.5294811146395035,0.5315487217818099,0.5335817491292795,0.5355830114387127,0.5375549928770734,0.5394998968697249,0.5414196868910391,0.5433161201036338,0.545190775300175,0.5470450762680794,0.5488803114485099,0.5506976505734491 -Offshore Wind - Class 5/Moderate,0.445824315977098,0.45217438992226405,0.45791159963977673,0.46322587748055455,0.46823059613210666,0.4729988833024556,0.47758067007727284,0.48201157026771557,0.4863178797947847,0.4905195680707781,0.49263215763556323,0.49466795373995137,0.496636876287115,0.49854703911631937,0.5004051634574642,0.5022168794501437,0.5039869502322809,0.505719441298242,0.5074178504227238,0.5090852086803485,0.5107241599497936,0.5123370241774472,0.5139258482257865,0.5154924471201425,0.5170384377905712,0.5185652668900855,0.5200742338949598,0.5215665104158761,0.5230431564421232,0.5245051340854023 -Offshore Wind - Class 5/Conservative,0.43334061959203796,0.43597600070467696,0.43830718796365753,0.440429259413631,0.4423987493299836,0.44425200880029264,0.4460137922430626,0.44770171549529003,0.4493287591960469,0.4509047632346279,0.4519373638803438,0.45293260570251304,0.4538953549188037,0.45482958678047547,0.455738590407017,0.45662511797552663,0.4574914954670259,0.45833970627209286,0.4591714552628646,0.45998821856226896,0.4607912826771431,0.4615817756103445,0.4623606918464625,0.4631289126034977,0.4638872223872257,0.4646363226294705,0.46537684300551585,0.46610935088883637,0.46683435929917755,0.46755233362309545 -Offshore Wind - Class 6/Advanced,0.38782355480747793,0.3953080173650449,0.4021593058999696,0.40857297586102703,0.4146659365871218,0.4205136919280814,0.42616785013446634,0.4316652550574272,0.4370331328078037,0.4422921740997183,0.4447084726179923,0.4470447939428169,0.4493114346736576,0.4515168209986313,0.45366793614903006,0.4557706322867862,0.457829862408612,0.459849855688286,0.46183425204714396,0.4637862068274081,0.4657084732022876,0.4676034677749271,0.4694733233213081,0.47131993158733965,0.47314497830954466,0.474949972095952,0.4767362684154681,0.4785050896575896,0.48025754201059023,0.48199462974524304 -Offshore Wind - Class 6/Moderate,0.38318582438075044,0.38906202286088387,0.39441204813142344,0.3993989661867267,0.4041201128936551,0.40863827188209645,0.4129963113737886,0.4172248075265116,0.42134633664432736,0.42537804342142516,0.4273332546996314,0.4292225351244614,0.4310544014065595,0.4328358196644487,0.43457256039500103,0.4362694573419516,0.4379305998866928,0.43955947845030435,0.44115909603941594,0.44273205497635343,0.44428062515723227,0.4458067983668264,0.4473123319343295,0.44879878414567365,0.45026754321253537,0.45171985115561814,0.4531568236373657,0.45457946654150455,0.4559886899194636,0.45738531979008845 -Offshore Wind - Class 6/Conservative,0.3721850703369783,0.37458912312733494,0.3767320109661474,0.37869536289563877,0.3805277162912829,0.38226028029787856,0.3839143077659728,0.38550492273295284,0.3870432696974121,0.3885377966742593,0.38949505976540283,0.3904202485222889,0.3913175408251942,0.3921903496171817,0.3930414987644192,0.39387335114238875,0.3946879037168851,0.3954868593234456,0.3962716816762239,0.3970436380972526,0.3978038331140944,0.3985532351710756,0.39929269808071216,0.40002297841074425,0.400744749696848,0.40145861415174433,0.40216511238173736,0.4028647315040527,0.4035579119706434,0.40424505333809446 -Offshore Wind - Class 7/Advanced,0.3005151047747832,0.3072069556718944,0.31340966081619004,0.31927429260449613,0.3248911669761035,0.33031861289926406,0.33559649928152707,0.3407532890930452,0.3458100153137051,0.3507826621351729,0.3529336624073371,0.3550228779203377,0.3570582631033153,0.3590463274370481,0.3609924656752776,0.3629011987870446,0.3647763531095312,0.3666211958051884,0.3684385388214403,0.37023081975394223,0.37200016551083276,0.37374844298987214,0.3754772998238999,0.37718819744286075,0.378882438128325,0.3805611873248367,0.3822254921724154,0.3838762970032815,0.3855144563807566,0.38714074613386334 -Offshore Wind - Class 7/Moderate,0.29670484989304574,0.301926798710433,0.30674226308355346,0.3112772163399858,0.31560685333007005,0.31977967627406123,0.3238288021474574,0.3277778519409824,0.33164426652057705,0.33544129067210815,0.33717921977701015,0.33886621533796496,0.34050885676709414,0.3421125255980162,0.34368167971108554,0.3452200533170147,0.34673080558448127,0.34821663296751787,0.34967985537800644,0.35112248318729467,0.35254626995760163,0.3539527544018687,0.3553432941091322,0.35671909290159287,0.35808122321403385,0.35943064454436613,0.360768218774989,0.36209472298097994,0.363410860204118,0.3647172685685138 -Offshore Wind - Class 7/Conservative,0.2877514998578199,0.2898361723721234,0.29171908719855,0.2934633051985407,0.295106322937363,0.2966722504070278,0.2981775060662977,0.2996337736835977,0.30104966271534794,0.3024316995041724,0.3032849488336672,0.30411341978657774,0.3049203398996002,0.3057083457726962,0.30647961892641634,0.30723598475230407,0.3079789859657933,0.3087099380579513,0.3094299717914688,0.31014006621028567,0.3108410745947748,0.3115337450969641,0.3122187373124006,0.3128966357121517,0.3135679606225472,0.31423317727081423,0.31489270329139135,0.31554691499681436,0.3161961526493089,0.3168407249182132 -Offshore Wind - Class 8/Advanced,0.5268794081765426,0.5329206269539156,0.5385895057391845,0.5440012683450843,0.5492247379558547,0.5543043306042403,0.5592703869190012,0.5641445560861011,0.5689428285672219,0.5736773514331104,0.5756075694214515,0.577490971601311,0.579333596710203,0.5811403851115593,0.5829154300575395,0.5846621609665751,0.5863834796625087,0.5880818633586343,0.5897594436763934,0.5914180680949522,0.5930593483206982,0.5946846987819574,0.5962953675736566,0.5978924615621676,0.5994769669249509,0.601049766086421,0.6026116517831807,0.6041633388234716,0.6057054739801058,0.6072386443615089 -Offshore Wind - Class 8/Moderate,0.5237584355264171,0.5284525512894541,0.5328367446550565,0.5370070634701877,0.5410208397400963,0.5449150537836958,0.5487149555031333,0.5524385546259107,0.5560991488687349,0.5597068366642702,0.5612694676838669,0.5627932646317724,0.564283243953775,0.5657435087781115,0.5671774579973746,0.5685879387452075,0.5699773597168118,0.5713477768125059,0.5727009588395894,0.5740384385974513,0.575361553082414,0.576671475479849,0.5779692408779489,0.5792557671260136,0.5805318718975452,0.5817982867577909,0.5830556688454511,0.5843046106382317,0.5855456481674537,0.5867792679682283 -Offshore Wind - Class 8/Conservative,0.5164793763862178,0.5183178474291054,0.5200018174252222,0.521579341778528,0.5230790585356909,0.5245194152048931,0.5259129934190716,0.5272687583854802,0.5285933239847022,0.5298917090060183,0.5306678119199996,0.531424721216958,0.5321649252370978,0.5328904581831105,0.5336030042733952,0.534303973656519,0.534994558802327,0.5356757771002247,0.5363485035241894,0.5370134960201677,0.5376714154785058,0.5383228416206222,0.5389682857634319,0.5396082011699765,0.5402429915140015,0.5408730178563509,0.5414986044364531,0.5421200435124456,0.5427375994314826,0.5433515120726105 -Offshore Wind - Class 9/Advanced,0.5140983432852279,0.5200896672890775,0.5257177526376251,0.5310950066566597,0.5362885702427457,0.5413417737400587,0.546284216142597,0.5511370174518775,0.5559157772648331,0.5606323457338449,0.5625459367330308,0.5644138562715079,0.5662419954781928,0.5680351739561572,0.5697973849036656,0.5715319739117529,0.5732417718731864,0.5749291954492025,0.576596324156701,0.578244960315772,0.5798766762368661,0.581492851774563,0.5830947045158328,0.5846833142712277,0.5862596431124625,0.5878245518943058,0.5893788139760088,0.5909231266933134,0.5924581210095633,0.5939843696821298 -Offshore Wind - Class 9/Moderate,0.5110292148818829,0.5156819203251364,0.5200322789958717,0.524173990984102,0.528162986893399,0.5320353431098604,0.5358156923366526,0.539521604078365,0.5431660510073874,0.5467588847141462,0.5483077629956185,0.5498187564506414,0.5512967589049151,0.5527457731913742,0.5541691151213767,0.5555695622343165,0.5569494643481684,0.558310827109607,0.5596553760898808,0.5609846066212151,0.5622998230189036,0.5636021697914221,0.564892656725662,0.566172179235365,0.5674415350071339,0.5687014377241137,0.5699525284621572,0.5711953852166709,0.5724305309164308,0.5736584402038692 -Offshore Wind - Class 9/Conservative,0.5038791950505203,0.5056971708269256,0.5073644221212396,0.5089278296894502,0.5104153315607317,0.51184492431941,0.5132288820577836,0.5145759508409986,0.5158925828824628,0.5171836742940854,0.5179530282537091,0.5187036577577665,0.5194379903224223,0.5201580104270934,0.5208653611217863,0.5215614180859339,0.5222473446411037,0.522924133308022,0.5235926376731359,0.5242535971554506,0.5249076564907602,0.525555381229994,0.5261972701916314,0.526833765559325,0.5274652611395733,0.5280921091675863,0.5287146259572079,0.5293330966227288,0.5299477790497023,0.5305589072536627 -Offshore Wind - Class 10/Advanced,0.5050587339490686,0.5110147690889306,0.5166140026372117,0.5219668499149724,0.527139261994338,0.5321738013491528,0.5370995424405559,0.5419372309960335,0.5467021901672726,0.5514060601064662,0.5533078914058401,0.555164860602481,0.5569827544268016,0.558766307072208,0.5605194409722724,0.5622454424297836,0.5639470921703893,0.5656267640289304,0.5672865006705493,0.5689280724758683,0.570553023891942,0.5721627103205233,0.5737583277713499,0.5753409369193199,0.5769114827869797,0.5784708109736263,0.5800196811335742,0.5815587782448645,0.583088722089346,0.5846100752743806 -Offshore Wind - Class 10/Moderate,0.50202627320536,0.5066496905480904,0.5109761190982758,0.5150975984578692,0.5190690680670462,0.5229259649911916,0.5266924854097768,0.5303858874728068,0.5340189139599615,0.5376012418786092,0.5391403933195557,0.5406423313026925,0.5421118629287324,0.5435529200951784,0.5449687598528778,0.5463621105195963,0.5477352802714626,0.5490902392124712,0.5504286823344927,0.5517520784705109,0.5530617088216478,0.5543586976141933,0.5556440367402952,0.5569186057457933,0.5581831881812412,0.5594384850823861,0.5606851261643785,0.561923679179791,0.5631546577904183,0.5643785282274083 -Offshore Wind - Class 10/Conservative,0.4949675184564305,0.4967709986329922,0.49842642536228066,0.49997984861201483,0.5014587113129774,0.5028806911264987,0.5042578446319197,0.5055987629026808,0.5069097838105354,0.5081957167018907,0.5089602973573071,0.5097064853789823,0.5104366652643224,0.5111527863251748,0.5118564624945525,0.5125490450730512,0.5132316767666592,0.5139053325073388,0.5145708507548695,0.5152289578247852,0.5158802870273191,0.5165253938910991,0.5171647683948889,0.517798844886269,0.5184280101929719,0.5190526103081395,0.5196729559401209,0.5202893271506088,0.5209019772550877,0.5215111361220306 -Offshore Wind - Class 11/Advanced,0.4982783448781304,0.5042079107073386,0.5097855032284547,0.5151200436086898,0.520276590462063,0.525297130301732,0.5302103441496138,0.5350366969994315,0.5397913046480786,0.5444856497317617,0.5463786603689678,0.5482274159829916,0.5500376249974905,0.551813957542177,0.5535602829717646,0.5552798431183845,0.5569753810785589,0.5586492385641008,0.5603034305985537,0.5619397036055295,0.5635595811324331,0.5651644002395528,0.5667553407520736,0.5683334489917088,0.5698996571928425,0.571454799512017,0.57299962532381,0.5745348103370548,0.5760609659466349,0.5775786471466395 -Offshore Wind - Class 11/Moderate,0.4952733876458466,0.4998748367032995,0.5041833158574647,0.5082896192189608,0.5122479427806299,0.5160932440690827,0.5198493918380828,0.5235334106982039,0.5271578709922472,0.5307323187771147,0.532264174353744,0.5337593200497006,0.5352224979154127,0.5366575866414576,0.5380677992038657,0.5394558270004675,0.5408239469728654,0.5421741025653618,0.5435079658329866,0.5448269857322929,0.5461324261270303,0.5474253960303184,0.5487068739118973,0.5499777274154832,0.5512387294885263,0.5524905716802707,0.5537338751844834,0.5549692000708385,0.5561970530501954,0.5574178940446043 -Offshore Wind - Class 11/Conservative,0.48828308859499847,0.4900756959779359,0.4917222533912521,0.49326818764877867,0.4947405703201478,0.49615683985037917,0.4975288896676834,0.4988651945900273,0.5001720067242961,0.5014540703362231,0.5022150706533222,0.5029579272280864,0.5036849922906057,0.5043981887743982,0.5050991087725344,0.5057890852996423,0.5064692455984706,0.5071405514080815,0.5078038298421121,0.5084597973875045,0.5091090787844591,0.5097522220441211,0.510389710514801,0.5110219726664336,0.5116493900921504,0.5122723041030715,0.5128910212030016,0.5135058176638039,0.5141169433730662,0.5147246250886528 -Offshore Wind - Class 12/Advanced,0.4697069563179626,0.475524985043371,0.48101138601345617,0.4862687842891502,0.491358477820143,0.49632002612072795,0.5011804523278871,0.5059590384717494,0.5106700265919195,0.515324235579441,0.5171800774696154,0.5189942224649906,0.5207720490180809,0.5225179573052576,0.5242355930160907,0.5259280105910391,0.5275977945639909,0.5292471512858657,0.5308779793032847,0.532491924089154,0.534090421123365,0.5356747301784398,0.5372459628806547,0.5388051050698821,0.5403530350933978,0.5418905388899511,0.5434183225170852,0.5449370226247916,0.5464472152667319,0.5479494233559784 -Offshore Wind - Class 12/Moderate,0.4668178941329203,0.4713267726301738,0.47555961612940095,0.4796019704558356,0.4835048988436506,0.4873013381258816,0.4910137773409042,0.49465825700446225,0.49824662084013066,0.5017878631021606,0.503288975166566,0.5047554993373846,0.5061919035543807,0.5076018423033353,0.5089883428366119,0.5103539409778104,0.5117007820516342,0.5130306971630465,0.5143452617151922,0.515645840908779,0.5169336255508611,0.5182096605488877,0.5194748678128905,0.5207300648330921,0.5219759798772956,0.5232132645202607,0.5244425040481147,0.5256642261561252,0.5268789082651106,0.5280869837116725 -Offshore Wind - Class 12/Conservative,0.4601160555713707,0.46186284687972545,0.4634720305272804,0.46498640746500586,0.46643148441078,0.46782369179340316,0.46917423555039933,0.47049110061924665,0.47178017770848657,0.47304593684513463,0.47379185023489523,0.4745206686677219,0.4752346084048111,0.4759354812259523,0.4766247871944719,0.47730378227108816,0.47797352853912956,0.47863493214505354,0.4792887723918148,0.4799357243503655,0.4805763766482682,0.4812112456192951,0.48184078667217073,0.48246540350944705,0.4830854556665512,0.4837012647253701,0.4843131194724862,0.48492128021007525,0.48552598238116057,0.48612743963603855 -Offshore Wind - Class 13/Advanced,0.3753778953927749,0.3808276819434076,0.3860130120238178,0.39101572396308054,0.39588469979578617,0.40065148624667624,0.4053376329095518,0.40995851623449847,0.4145254935324234,0.41904719232527327,0.4207803207884866,0.4224801980734113,0.4241511132256541,0.4257965751647576,0.42741949114495414,0.42902229692902094,0.43060705355285805,0.4321755204704523,0.4337292116773303,0.43526943935544776,0.43679734822788363,0.4383139428999196,0.4398201098376504,0.44131663519883485,0.44280421942128734,0.44428348925166655,0.4457550077353826,0.4472192825688118,0.4486767731258016,0.4501278964032505 -Offshore Wind - Class 13/Moderate,0.3728714632275913,0.3770747180063987,0.38105784874533283,0.3848890739412489,0.38860911395741776,0.3922442342630744,0.3958123687362252,0.39932630888212295,0.40279549947515864,0.40622711298112724,0.4076267246710754,0.4089987542539666,0.41034676468724396,0.4116736702396763,0.4129818849929007,0.4142734311388104,0.41555001946605113,0.4168131101888167,0.4180639596119489,0.41930365641440953,0.42053315020498505,0.42175327424485864,0.4229647637109532,0.4241682705106417,0.425364375400901,0.42655359797985953,0.42773640498379256,0.42891321722315867,0.43008441541706977,0.43125034512968996 -Offshore Wind - Class 13/Conservative,0.3671219832471535,0.3687175117885075,0.3702033051353051,0.37161349489515194,0.372968421393816,0.37428118707261915,0.37556072810362623,0.37681341207322455,0.3780439365254616,0.3792558660822587,0.37995196965318284,0.38063444085499204,0.38130504704462087,0.38196523302540775,0.3826161950224754,0.38325893460138355,0.38389429872021563,0.38452300998523686,0.3851456898513926,0.38576287665384423,0.38637503979349375,0.3869825910205783,0.38758589350067063,0.3881852691662696,0.38878100472881133,0.3893733566336908,0.38996255517369566,0.3905488079267306,0.39113230264677545,0.3917132097092054 -Offshore Wind - Class 14/Advanced,0.309247100975833,0.314438725860094,0.31941298570494014,0.32423714599118997,0.32895138439105726,0.3335816301437138,0.33814559553391416,0.3426559189466303,0.3471219353107104,0.351550735856127,0.3531978342419605,0.3548176024449735,0.3564135657658196,0.35798860829515466,0.3595451195961092,0.36108510169824803,0.3626102486314027,0.36412200654580285,0.3656216198416974,0.36711016704245264,0.3685885890317495,0.3700577115260717,0.37151826313961206,0.37297089004000694,0.3744161679389904,0.37585461197923264,0.3772866849453562,0.37871280412888264,0.3801333471035367,0.3815486566121037 -Offshore Wind - Class 14/Moderate,0.30700891729031043,0.31099791000507027,0.31480597589068926,0.3184891858621473,0.3220810092588783,0.3256030344910681,0.3290700019736381,0.3324924254446001,0.3358780678592564,0.33923282449144543,0.34056127783071516,0.3418670605740167,0.34315310122744574,0.34442179511959936,0.3456751264596357,0.34691475735028277,0.3481420939422054,0.34935833643109376,0.3505645174131675,0.351761531707696,0.35295015982782424,0.35413108665696535,0.3553049164600128,0.3564721850600141,0.35763336979928223,0.3587888977517609,0.3599391525425842,0.361084480049022,0.36222519319601315,0.36336157601354596 -Offshore Wind - Class 14/Conservative,0.3019271024908996,0.30341658601442606,0.30481587475137817,0.3061530225369532,0.30744474772071007,0.3087018196087352,0.30993158312018076,0.31113927197334035,0.3123287472265052,0.31350293875385776,0.31416412240872305,0.314814101193284,0.3154543277534503,0.3160859896182483,0.3167100700024987,0.31732739212424244,0.3179386521248032,0.31854444393685794,0.31914527835365203,0.3197415978496822,0.3203337882402227,0.32092218795566413,0.32150709549314277,0.3220887754590426,0.32266746351045517,0.32324337042786677,0.3238166854961181,0.32438757932997764,0.32495620625031046,0.32552270629396307 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Offshore Wind - Class 1/Advanced,0.4687,0.4822,0.4903,0.4959,0.5002,0.5037,0.5065,0.509,0.5111,0.514,0.5164,0.5185,0.5204,0.522,0.5231,0.5242,0.5251,0.526,0.5269,0.5276,0.5284,0.5291,0.5298,0.5304,0.5311,0.5316,0.5322,0.5328,0.5333 +Offshore Wind - Class 1/Moderate,0.4687,0.4736,0.4772,0.4799,0.4821,0.484,0.4855,0.4869,0.4882,0.4901,0.4917,0.4931,0.4943,0.4954,0.4961,0.4968,0.4974,0.4981,0.4986,0.4992,0.4997,0.5002,0.5006,0.5011,0.5015,0.5019,0.5023,0.5027,0.503 +Offshore Wind - Class 1/Conservative,0.4687,0.4693,0.4699,0.4704,0.4708,0.4713,0.4717,0.4721,0.4724,0.4734,0.4743,0.4751,0.4757,0.4763,0.4767,0.4771,0.4775,0.4778,0.4781,0.4784,0.4787,0.479,0.4793,0.4795,0.4798,0.48,0.4802,0.4804,0.4806 +Offshore Wind - Class 2/Advanced,0.4501,0.4631,0.4708,0.4762,0.4804,0.4837,0.4864,0.4888,0.4909,0.4936,0.4959,0.498,0.4997,0.5013,0.5024,0.5034,0.5043,0.5051,0.5059,0.5067,0.5074,0.5081,0.5088,0.5094,0.51,0.5105,0.5111,0.5116,0.5121 +Offshore Wind - Class 2/Moderate,0.4501,0.4548,0.4582,0.4608,0.463,0.4647,0.4663,0.4676,0.4688,0.4706,0.4721,0.4735,0.4747,0.4757,0.4764,0.4771,0.4777,0.4783,0.4788,0.4793,0.4798,0.4803,0.4808,0.4812,0.4816,0.482,0.4823,0.4827,0.4831 +Offshore Wind - Class 2/Conservative,0.4501,0.4507,0.4512,0.4517,0.4522,0.4526,0.453,0.4533,0.4537,0.4546,0.4555,0.4562,0.4568,0.4574,0.4578,0.4582,0.4585,0.4589,0.4592,0.4594,0.4597,0.46,0.4602,0.4605,0.4607,0.4609,0.4611,0.4613,0.4615 +Offshore Wind - Class 3/Advanced,0.4523,0.4654,0.4731,0.4786,0.4827,0.486,0.4888,0.4912,0.4933,0.496,0.4984,0.5004,0.5022,0.5038,0.5048,0.5058,0.5067,0.5076,0.5084,0.5092,0.5099,0.5106,0.5113,0.5119,0.5125,0.513,0.5136,0.5141,0.5146 +Offshore Wind - Class 3/Moderate,0.4523,0.4571,0.4605,0.4631,0.4652,0.467,0.4686,0.4699,0.4711,0.4729,0.4745,0.4758,0.477,0.478,0.4788,0.4794,0.48,0.4806,0.4812,0.4817,0.4822,0.4827,0.4831,0.4835,0.4839,0.4843,0.4847,0.4851,0.4854 +Offshore Wind - Class 3/Conservative,0.4523,0.4529,0.4534,0.4539,0.4544,0.4548,0.4552,0.4555,0.4559,0.4569,0.4577,0.4584,0.4591,0.4597,0.4601,0.4604,0.4608,0.4611,0.4614,0.4617,0.462,0.4622,0.4625,0.4627,0.463,0.4632,0.4634,0.4636,0.4638 +Offshore Wind - Class 4/Advanced,0.4554,0.4685,0.4764,0.4818,0.486,0.4894,0.4922,0.4946,0.4966,0.4994,0.5018,0.5038,0.5056,0.5072,0.5083,0.5093,0.5102,0.5111,0.5119,0.5127,0.5134,0.5141,0.5148,0.5154,0.516,0.5166,0.5171,0.5176,0.5181 +Offshore Wind - Class 4/Moderate,0.4554,0.4602,0.4636,0.4663,0.4684,0.4702,0.4718,0.4731,0.4743,0.4762,0.4777,0.4791,0.4802,0.4813,0.482,0.4827,0.4833,0.4839,0.4845,0.485,0.4855,0.486,0.4864,0.4868,0.4873,0.4877,0.488,0.4884,0.4887 +Offshore Wind - Class 4/Conservative,0.4554,0.456,0.4565,0.457,0.4575,0.4579,0.4583,0.4587,0.459,0.46,0.4608,0.4616,0.4622,0.4628,0.4632,0.4636,0.4639,0.4643,0.4646,0.4649,0.4651,0.4654,0.4657,0.4659,0.4661,0.4664,0.4666,0.4668,0.467 +Offshore Wind - Class 5/Advanced,0.4438,0.4566,0.4642,0.4696,0.4736,0.4769,0.4796,0.482,0.484,0.4867,0.489,0.491,0.4928,0.4943,0.4954,0.4963,0.4972,0.4981,0.4989,0.4996,0.5003,0.501,0.5017,0.5023,0.5029,0.5034,0.5039,0.5045,0.505 +Offshore Wind - Class 5/Moderate,0.4438,0.4485,0.4518,0.4544,0.4565,0.4583,0.4598,0.4611,0.4623,0.464,0.4656,0.4669,0.468,0.4691,0.4698,0.4704,0.471,0.4716,0.4721,0.4727,0.4731,0.4736,0.474,0.4745,0.4749,0.4752,0.4756,0.476,0.4763 +Offshore Wind - Class 5/Conservative,0.4438,0.4444,0.4449,0.4454,0.4458,0.4462,0.4466,0.447,0.4473,0.4483,0.4491,0.4498,0.4505,0.451,0.4514,0.4518,0.4521,0.4524,0.4527,0.453,0.4533,0.4536,0.4538,0.454,0.4543,0.4545,0.4547,0.4549,0.4551 +Offshore Wind - Class 6/Advanced,0.3471,0.3571,0.363,0.3672,0.3704,0.3729,0.3751,0.3769,0.3785,0.3806,0.3824,0.384,0.3853,0.3865,0.3874,0.3881,0.3888,0.3895,0.3901,0.3907,0.3913,0.3918,0.3923,0.3928,0.3932,0.3937,0.3941,0.3945,0.3949 +Offshore Wind - Class 6/Moderate,0.3471,0.3507,0.3533,0.3553,0.357,0.3583,0.3595,0.3606,0.3615,0.3629,0.3641,0.3651,0.366,0.3668,0.3673,0.3679,0.3683,0.3688,0.3692,0.3696,0.37,0.3703,0.3707,0.371,0.3713,0.3716,0.3719,0.3722,0.3725 +Offshore Wind - Class 6/Conservative,0.3471,0.3475,0.3479,0.3483,0.3486,0.349,0.3493,0.3495,0.3498,0.3506,0.3512,0.3518,0.3523,0.3527,0.353,0.3533,0.3536,0.3538,0.354,0.3543,0.3545,0.3547,0.3549,0.3551,0.3552,0.3554,0.3556,0.3557,0.3559 +Offshore Wind - Class 7/Advanced,0.2663,0.2739,0.2785,0.2817,0.2842,0.2861,0.2878,0.2892,0.2904,0.292,0.2934,0.2946,0.2956,0.2966,0.2972,0.2978,0.2983,0.2988,0.2993,0.2997,0.3002,0.3006,0.301,0.3013,0.3017,0.302,0.3023,0.3026,0.3029 +Offshore Wind - Class 7/Moderate,0.2663,0.2691,0.2711,0.2726,0.2739,0.2749,0.2758,0.2766,0.2773,0.2784,0.2793,0.2801,0.2808,0.2814,0.2818,0.2822,0.2826,0.2829,0.2833,0.2836,0.2839,0.2841,0.2844,0.2846,0.2849,0.2851,0.2853,0.2856,0.2858 +Offshore Wind - Class 7/Conservative,0.2663,0.2666,0.2669,0.2672,0.2675,0.2677,0.268,0.2682,0.2684,0.2689,0.2694,0.2699,0.2703,0.2706,0.2708,0.271,0.2712,0.2714,0.2716,0.2718,0.272,0.2721,0.2723,0.2724,0.2725,0.2727,0.2728,0.2729,0.273 +Offshore Wind - Class 8/Advanced,0.4579,0.4711,0.479,0.4845,0.4887,0.4921,0.4949,0.4973,0.4994,0.5022,0.5045,0.5066,0.5084,0.51,0.5111,0.5121,0.513,0.5139,0.5147,0.5155,0.5162,0.5169,0.5176,0.5182,0.5188,0.5194,0.5199,0.5205,0.521 +Offshore Wind - Class 8/Moderate,0.4579,0.4627,0.4662,0.4688,0.471,0.4728,0.4744,0.4757,0.4769,0.4788,0.4803,0.4817,0.4829,0.484,0.4847,0.4854,0.486,0.4866,0.4871,0.4877,0.4882,0.4886,0.4891,0.4895,0.4899,0.4903,0.4907,0.4911,0.4914 +Offshore Wind - Class 8/Conservative,0.4579,0.4585,0.459,0.4595,0.46,0.4604,0.4608,0.4612,0.4615,0.4625,0.4634,0.4641,0.4648,0.4654,0.4658,0.4661,0.4665,0.4668,0.4671,0.4674,0.4677,0.468,0.4682,0.4685,0.4687,0.4689,0.4691,0.4693,0.4695 +Offshore Wind - Class 9/Advanced,0.4609,0.4742,0.4821,0.4876,0.4919,0.4953,0.4981,0.5005,0.5026,0.5054,0.5078,0.5099,0.5117,0.5133,0.5144,0.5154,0.5163,0.5172,0.5181,0.5188,0.5196,0.5203,0.5209,0.5216,0.5222,0.5228,0.5233,0.5239,0.5244 +Offshore Wind - Class 9/Moderate,0.4609,0.4657,0.4692,0.4719,0.474,0.4759,0.4774,0.4788,0.48,0.4819,0.4835,0.4848,0.486,0.4871,0.4878,0.4885,0.4891,0.4897,0.4903,0.4908,0.4913,0.4918,0.4923,0.4927,0.4931,0.4935,0.4939,0.4943,0.4946 +Offshore Wind - Class 9/Conservative,0.4609,0.4615,0.462,0.4625,0.463,0.4634,0.4638,0.4642,0.4645,0.4655,0.4664,0.4671,0.4678,0.4684,0.4688,0.4692,0.4695,0.4698,0.4702,0.4705,0.4707,0.471,0.4713,0.4715,0.4717,0.472,0.4722,0.4724,0.4726 +Offshore Wind - Class 10/Advanced,0.4618,0.4751,0.483,0.4886,0.4928,0.4962,0.499,0.5015,0.5036,0.5064,0.5088,0.5109,0.5127,0.5143,0.5154,0.5164,0.5173,0.5182,0.519,0.5198,0.5206,0.5213,0.5219,0.5226,0.5232,0.5238,0.5243,0.5249,0.5254 +Offshore Wind - Class 10/Moderate,0.4618,0.4666,0.4701,0.4728,0.475,0.4768,0.4784,0.4797,0.481,0.4828,0.4844,0.4857,0.487,0.488,0.4888,0.4894,0.4901,0.4907,0.4912,0.4918,0.4923,0.4928,0.4932,0.4936,0.4941,0.4945,0.4948,0.4952,0.4956 +Offshore Wind - Class 10/Conservative,0.4618,0.4624,0.4629,0.4634,0.4639,0.4643,0.4647,0.4651,0.4654,0.4664,0.4673,0.468,0.4687,0.4693,0.4697,0.4701,0.4704,0.4707,0.4711,0.4714,0.4716,0.4719,0.4722,0.4724,0.4726,0.4729,0.4731,0.4733,0.4735 +Offshore Wind - Class 11/Advanced,0.4593,0.4726,0.4804,0.486,0.4902,0.4936,0.4964,0.4988,0.5009,0.5037,0.5061,0.5081,0.5099,0.5116,0.5126,0.5136,0.5146,0.5155,0.5163,0.5171,0.5178,0.5185,0.5192,0.5198,0.5204,0.521,0.5215,0.5221,0.5226 +Offshore Wind - Class 11/Moderate,0.4593,0.4641,0.4676,0.4703,0.4724,0.4742,0.4758,0.4772,0.4784,0.4802,0.4818,0.4832,0.4844,0.4854,0.4862,0.4868,0.4875,0.4881,0.4886,0.4891,0.4896,0.4901,0.4906,0.491,0.4914,0.4918,0.4922,0.4926,0.4929 +Offshore Wind - Class 11/Conservative,0.4593,0.4599,0.4604,0.4609,0.4614,0.4618,0.4622,0.4626,0.4629,0.4639,0.4648,0.4655,0.4662,0.4668,0.4672,0.4675,0.4679,0.4682,0.4685,0.4688,0.4691,0.4694,0.4696,0.4699,0.4701,0.4703,0.4706,0.4708,0.471 +Offshore Wind - Class 12/Advanced,0.4504,0.4634,0.4711,0.4765,0.4807,0.484,0.4868,0.4891,0.4912,0.494,0.4963,0.4983,0.5001,0.5017,0.5027,0.5037,0.5046,0.5055,0.5063,0.507,0.5078,0.5085,0.5091,0.5097,0.5103,0.5109,0.5114,0.512,0.5125 +Offshore Wind - Class 12/Moderate,0.4504,0.4552,0.4585,0.4611,0.4633,0.4651,0.4666,0.4679,0.4691,0.4709,0.4725,0.4738,0.475,0.476,0.4767,0.4774,0.478,0.4786,0.4792,0.4797,0.4802,0.4806,0.4811,0.4815,0.4819,0.4823,0.4827,0.483,0.4834 +Offshore Wind - Class 12/Conservative,0.4504,0.451,0.4515,0.452,0.4525,0.4529,0.4533,0.4536,0.454,0.455,0.4558,0.4565,0.4572,0.4577,0.4581,0.4585,0.4588,0.4592,0.4595,0.4598,0.46,0.4603,0.4606,0.4608,0.461,0.4612,0.4615,0.4617,0.4619 +Offshore Wind - Class 13/Advanced,0.3543,0.3645,0.3706,0.3749,0.3781,0.3807,0.3829,0.3848,0.3864,0.3885,0.3904,0.392,0.3934,0.3946,0.3954,0.3962,0.3969,0.3976,0.3982,0.3988,0.3994,0.4,0.4005,0.401,0.4014,0.4019,0.4023,0.4027,0.4031 +Offshore Wind - Class 13/Moderate,0.3543,0.358,0.3607,0.3627,0.3644,0.3658,0.367,0.3681,0.369,0.3704,0.3716,0.3727,0.3736,0.3745,0.375,0.3755,0.376,0.3765,0.3769,0.3773,0.3777,0.3781,0.3784,0.3788,0.3791,0.3794,0.3797,0.38,0.3802 +Offshore Wind - Class 13/Conservative,0.3543,0.3548,0.3552,0.3556,0.3559,0.3562,0.3565,0.3568,0.3571,0.3579,0.3585,0.3591,0.3596,0.3601,0.3604,0.3607,0.3609,0.3612,0.3614,0.3617,0.3619,0.3621,0.3623,0.3625,0.3626,0.3628,0.363,0.3631,0.3633 +Offshore Wind - Class 14/Advanced,0.2711,0.279,0.2836,0.2869,0.2893,0.2913,0.293,0.2944,0.2957,0.2973,0.2987,0.3,0.301,0.302,0.3026,0.3032,0.3038,0.3043,0.3048,0.3052,0.3057,0.3061,0.3065,0.3068,0.3072,0.3075,0.3079,0.3082,0.3085 +Offshore Wind - Class 14/Moderate,0.2711,0.274,0.276,0.2776,0.2789,0.2799,0.2809,0.2817,0.2824,0.2835,0.2844,0.2852,0.2859,0.2866,0.287,0.2874,0.2877,0.2881,0.2884,0.2887,0.289,0.2893,0.2896,0.2898,0.2901,0.2903,0.2905,0.2908,0.291 +Offshore Wind - Class 14/Conservative,0.2711,0.2715,0.2718,0.2721,0.2724,0.2726,0.2728,0.2731,0.2733,0.2739,0.2744,0.2748,0.2752,0.2755,0.2758,0.276,0.2762,0.2764,0.2766,0.2768,0.2769,0.2771,0.2772,0.2774,0.2775,0.2776,0.2778,0.2779,0.278 diff --git a/tests/data/PSH_One_New_Res/Market/20/df_capex.csv b/tests/data/PSH_One_New_Res/Market/20/df_capex.csv new file mode 100644 index 0000000..2e5b8a6 --- /dev/null +++ b/tests/data/PSH_One_New_Res/Market/20/df_capex.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower One New Reservoir - National Class 1/Advanced,1841.0539894441486,1822.457484500268,1803.8609795563884,1803.8609795563884,1785.264474612508,1785.264474612508,1766.6679696686274,1748.071464724747,1748.071464724747,1729.4749597808673,1729.4749597808673,1710.8784548369865,1710.8784548369865,1692.2819498931062,1692.2819498931062,1692.2819498931062,1673.6854449492262,1673.6854449492262,1673.6854449492262,1673.6854449492262,1655.088940005346,1655.088940005346,1655.088940005346,1655.088940005346,1655.088940005346,1636.4924350614654,1636.4924350614654,1636.4924350614654,1636.4924350614654 +Pumped Storage Hydropower One New Reservoir - National Class 1/Moderate,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486 +Pumped Storage Hydropower One New Reservoir - National Class 1/Conservative,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486 +Pumped Storage Hydropower One New Reservoir - National Class 2/Advanced,2060.6112999523043,2039.7970443972306,2018.9827888421573,2018.9827888421573,1998.1685332870832,1998.1685332870832,1977.3542777320092,1956.5400221769355,1956.5400221769355,1935.7257666218622,1935.7257666218622,1914.911511066788,1914.911511066788,1894.0972555117144,1894.0972555117144,1894.0972555117144,1873.2829999566407,1873.2829999566407,1873.2829999566407,1873.2829999566407,1852.468744401567,1852.468744401567,1852.468744401567,1852.468744401567,1852.468744401567,1831.6544888464928,1831.6544888464928,1831.6544888464928,1831.6544888464928 +Pumped Storage Hydropower One New Reservoir - National Class 2/Moderate,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043 +Pumped Storage Hydropower One New Reservoir - National Class 2/Conservative,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043 +Pumped Storage Hydropower One New Reservoir - National Class 3/Advanced,2323.0515408689403,2299.586373789456,2276.1212067099723,2276.1212067099723,2252.6560396304876,2252.6560396304876,2229.1908725510034,2205.725705471519,2205.725705471519,2182.2605383920354,2182.2605383920354,2158.7953713125507,2158.7953713125507,2135.3302042330665,2135.3302042330665,2135.3302042330665,2111.8650371535823,2111.8650371535823,2111.8650371535823,2111.8650371535823,2088.399870074098,2088.399870074098,2088.399870074098,2088.399870074098,2088.399870074098,2064.9347029946134,2064.9347029946134,2064.9347029946134,2064.9347029946134 +Pumped Storage Hydropower One New Reservoir - National Class 3/Moderate,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403 +Pumped Storage Hydropower One New Reservoir - National Class 3/Conservative,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403 +Pumped Storage Hydropower One New Reservoir - National Class 4/Advanced,2662.256151022745,2635.3646747497883,2608.473198476832,2608.473198476832,2581.5817222038745,2581.5817222038745,2554.690245930917,2527.7987696579603,2527.7987696579603,2500.907293385004,2500.907293385004,2474.015817112046,2474.015817112046,2447.124340839089,2447.124340839089,2447.124340839089,2420.2328645661323,2420.2328645661323,2420.2328645661323,2420.2328645661323,2393.3413882931754,2393.3413882931754,2393.3413882931754,2393.3413882931754,2393.3413882931754,2366.4499120202177,2366.4499120202177,2366.4499120202177,2366.4499120202177 +Pumped Storage Hydropower One New Reservoir - National Class 4/Moderate,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745 +Pumped Storage Hydropower One New Reservoir - National Class 4/Conservative,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745 +Pumped Storage Hydropower One New Reservoir - National Class 5/Advanced,3459.038511093646,3424.0987281533057,3389.158945212967,3389.158945212967,3354.2191622726264,3354.2191622726264,3319.279379332286,3284.339596391947,3284.339596391947,3249.3998134516078,3249.3998134516078,3214.4600305112667,3214.4600305112667,3179.520247570927,3179.520247570927,3179.520247570927,3144.580464630588,3144.580464630588,3144.580464630588,3144.580464630588,3109.6406816902477,3109.6406816902477,3109.6406816902477,3109.6406816902477,3109.6406816902477,3074.700898749907,3074.700898749907,3074.700898749907,3074.700898749907 +Pumped Storage Hydropower One New Reservoir - National Class 5/Moderate,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646 +Pumped Storage Hydropower One New Reservoir - National Class 5/Conservative,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646 diff --git a/tests/data/PSH_One_New_Res/Market/20/df_fin_assump.csv b/tests/data/PSH_One_New_Res/Market/20/df_fin_assump.csv new file mode 100644 index 0000000..3b3362b --- /dev/null +++ b/tests/data/PSH_One_New_Res/Market/20/df_fin_assump.csv @@ -0,0 +1,5 @@ +Financial Assumptions,Value +Capital Recovery Period (Years),20 +Depreciation Period,20 +Equity Premium During Construction,0.02 +Construction Duration yrs,3 diff --git a/tests/data/PSH_One_New_Res/Market/20/df_fom.csv b/tests/data/PSH_One_New_Res/Market/20/df_fom.csv new file mode 100644 index 0000000..16f6e63 --- /dev/null +++ b/tests/data/PSH_One_New_Res/Market/20/df_fom.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower One New Reservoir - National Class 1/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 1/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 1/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 2/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 2/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 2/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 3/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 3/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 3/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 4/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 4/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 4/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 5/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 5/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 5/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 diff --git a/tests/data/PSH_One_New_Res/Market/20/df_gcc.csv b/tests/data/PSH_One_New_Res/Market/20/df_gcc.csv new file mode 100644 index 0000000..bd542c5 --- /dev/null +++ b/tests/data/PSH_One_New_Res/Market/20/df_gcc.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower One New Reservoir - National Class 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/PSH_One_New_Res/Market/20/df_occ.csv b/tests/data/PSH_One_New_Res/Market/20/df_occ.csv new file mode 100644 index 0000000..9375571 --- /dev/null +++ b/tests/data/PSH_One_New_Res/Market/20/df_occ.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower One New Reservoir - National Class 1/Advanced,1729.53641025641,1712.066345506345,1694.5962807562807,1694.5962807562807,1677.1262160062158,1677.1262160062158,1659.656151256151,1642.1860865060862,1642.1860865060862,1624.7160217560217,1624.7160217560217,1607.2459570059566,1607.2459570059566,1589.775892255892,1589.775892255892,1589.775892255892,1572.3058275058274,1572.3058275058274,1572.3058275058274,1572.3058275058274,1554.8357627557627,1554.8357627557627,1554.8357627557627,1554.8357627557627,1554.8357627557627,1537.3656980056976,1537.3656980056976,1537.3656980056976,1537.3656980056976 +Pumped Storage Hydropower One New Reservoir - National Class 1/Moderate,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641 +Pumped Storage Hydropower One New Reservoir - National Class 1/Conservative,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641 +Pumped Storage Hydropower One New Reservoir - National Class 2/Advanced,1935.79454545454,1916.2410651974233,1896.6875849403073,1896.6875849403073,1877.1341046831903,1877.1341046831903,1857.5806244260737,1838.0271441689572,1838.0271441689572,1818.473663911841,1818.473663911841,1798.920183654724,1798.920183654724,1779.3667033976076,1779.3667033976076,1779.3667033976076,1759.8132231404911,1759.8132231404911,1759.8132231404911,1759.8132231404911,1740.2597428833747,1740.2597428833747,1740.2597428833747,1740.2597428833747,1740.2597428833747,1720.7062626262577,1720.7062626262577,1720.7062626262577,1720.7062626262577 +Pumped Storage Hydropower One New Reservoir - National Class 2/Moderate,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454 +Pumped Storage Hydropower One New Reservoir - National Class 2/Conservative,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454 +Pumped Storage Hydropower One New Reservoir - National Class 3/Advanced,2182.33807692307,2160.294257964251,2138.2504390054323,2138.2504390054323,2116.2066200466134,2116.2066200466134,2094.1628010877944,2072.1189821289754,2072.1189821289754,2050.075163170157,2050.075163170157,2028.0313442113377,2028.0313442113377,2005.9875252525187,2005.9875252525187,2005.9875252525187,1983.9437062937,1983.9437062937,1983.9437062937,1983.9437062937,1961.8998873348812,1961.8998873348812,1961.8998873348812,1961.8998873348812,1961.8998873348812,1939.856068376062,1939.856068376062,1939.856068376062,1939.856068376062 +Pumped Storage Hydropower One New Reservoir - National Class 3/Moderate,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307 +Pumped Storage Hydropower One New Reservoir - National Class 3/Conservative,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307 +Pumped Storage Hydropower One New Reservoir - National Class 4/Advanced,2500.99615384615,2475.7335664335624,2450.4709790209754,2450.4709790209754,2425.208391608388,2425.208391608388,2399.9458041958,2374.683216783213,2374.683216783213,2349.420629370626,2349.420629370626,2324.158041958038,2324.158041958038,2298.895454545451,2298.895454545451,2298.895454545451,2273.632867132864,2273.632867132864,2273.632867132864,2273.632867132864,2248.3702797202764,2248.3702797202764,2248.3702797202764,2248.3702797202764,2248.3702797202764,2223.1076923076885,2223.1076923076885,2223.1076923076885,2223.1076923076885 +Pumped Storage Hydropower One New Reservoir - National Class 4/Moderate,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615 +Pumped Storage Hydropower One New Reservoir - National Class 4/Conservative,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615 +Pumped Storage Hydropower One New Reservoir - National Class 5/Advanced,3249.5152688172,3216.6918822634907,3183.8684957097826,3183.8684957097826,3151.045109156073,3151.045109156073,3118.2217226023636,3085.398336048655,3085.398336048655,3052.5749494949464,3052.5749494949464,3019.7515629412364,3019.7515629412364,2986.9281763875274,2986.9281763875274,2986.9281763875274,2954.104789833819,2954.104789833819,2954.104789833819,2954.104789833819,2921.2814032801098,2921.2814032801098,2921.2814032801098,2921.2814032801098,2921.2814032801098,2888.4580167264,2888.4580167264,2888.4580167264,2888.4580167264 +Pumped Storage Hydropower One New Reservoir - National Class 5/Moderate,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172 +Pumped Storage Hydropower One New Reservoir - National Class 5/Conservative,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172 diff --git a/tests/data/PSH_One_New_Res/Market/20/df_vom.csv b/tests/data/PSH_One_New_Res/Market/20/df_vom.csv new file mode 100644 index 0000000..c317247 --- /dev/null +++ b/tests/data/PSH_One_New_Res/Market/20/df_vom.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower One New Reservoir - National Class 1/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 1/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 1/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 2/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 2/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 2/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 3/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 3/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 3/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 4/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 4/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 4/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 5/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 5/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 5/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 diff --git a/tests/data/PSH_One_New_Res/Market/30/df_capex.csv b/tests/data/PSH_One_New_Res/Market/30/df_capex.csv new file mode 100644 index 0000000..2e5b8a6 --- /dev/null +++ b/tests/data/PSH_One_New_Res/Market/30/df_capex.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower One New Reservoir - National Class 1/Advanced,1841.0539894441486,1822.457484500268,1803.8609795563884,1803.8609795563884,1785.264474612508,1785.264474612508,1766.6679696686274,1748.071464724747,1748.071464724747,1729.4749597808673,1729.4749597808673,1710.8784548369865,1710.8784548369865,1692.2819498931062,1692.2819498931062,1692.2819498931062,1673.6854449492262,1673.6854449492262,1673.6854449492262,1673.6854449492262,1655.088940005346,1655.088940005346,1655.088940005346,1655.088940005346,1655.088940005346,1636.4924350614654,1636.4924350614654,1636.4924350614654,1636.4924350614654 +Pumped Storage Hydropower One New Reservoir - National Class 1/Moderate,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486 +Pumped Storage Hydropower One New Reservoir - National Class 1/Conservative,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486 +Pumped Storage Hydropower One New Reservoir - National Class 2/Advanced,2060.6112999523043,2039.7970443972306,2018.9827888421573,2018.9827888421573,1998.1685332870832,1998.1685332870832,1977.3542777320092,1956.5400221769355,1956.5400221769355,1935.7257666218622,1935.7257666218622,1914.911511066788,1914.911511066788,1894.0972555117144,1894.0972555117144,1894.0972555117144,1873.2829999566407,1873.2829999566407,1873.2829999566407,1873.2829999566407,1852.468744401567,1852.468744401567,1852.468744401567,1852.468744401567,1852.468744401567,1831.6544888464928,1831.6544888464928,1831.6544888464928,1831.6544888464928 +Pumped Storage Hydropower One New Reservoir - National Class 2/Moderate,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043 +Pumped Storage Hydropower One New Reservoir - National Class 2/Conservative,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043 +Pumped Storage Hydropower One New Reservoir - National Class 3/Advanced,2323.0515408689403,2299.586373789456,2276.1212067099723,2276.1212067099723,2252.6560396304876,2252.6560396304876,2229.1908725510034,2205.725705471519,2205.725705471519,2182.2605383920354,2182.2605383920354,2158.7953713125507,2158.7953713125507,2135.3302042330665,2135.3302042330665,2135.3302042330665,2111.8650371535823,2111.8650371535823,2111.8650371535823,2111.8650371535823,2088.399870074098,2088.399870074098,2088.399870074098,2088.399870074098,2088.399870074098,2064.9347029946134,2064.9347029946134,2064.9347029946134,2064.9347029946134 +Pumped Storage Hydropower One New Reservoir - National Class 3/Moderate,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403 +Pumped Storage Hydropower One New Reservoir - National Class 3/Conservative,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403 +Pumped Storage Hydropower One New Reservoir - National Class 4/Advanced,2662.256151022745,2635.3646747497883,2608.473198476832,2608.473198476832,2581.5817222038745,2581.5817222038745,2554.690245930917,2527.7987696579603,2527.7987696579603,2500.907293385004,2500.907293385004,2474.015817112046,2474.015817112046,2447.124340839089,2447.124340839089,2447.124340839089,2420.2328645661323,2420.2328645661323,2420.2328645661323,2420.2328645661323,2393.3413882931754,2393.3413882931754,2393.3413882931754,2393.3413882931754,2393.3413882931754,2366.4499120202177,2366.4499120202177,2366.4499120202177,2366.4499120202177 +Pumped Storage Hydropower One New Reservoir - National Class 4/Moderate,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745 +Pumped Storage Hydropower One New Reservoir - National Class 4/Conservative,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745 +Pumped Storage Hydropower One New Reservoir - National Class 5/Advanced,3459.038511093646,3424.0987281533057,3389.158945212967,3389.158945212967,3354.2191622726264,3354.2191622726264,3319.279379332286,3284.339596391947,3284.339596391947,3249.3998134516078,3249.3998134516078,3214.4600305112667,3214.4600305112667,3179.520247570927,3179.520247570927,3179.520247570927,3144.580464630588,3144.580464630588,3144.580464630588,3144.580464630588,3109.6406816902477,3109.6406816902477,3109.6406816902477,3109.6406816902477,3109.6406816902477,3074.700898749907,3074.700898749907,3074.700898749907,3074.700898749907 +Pumped Storage Hydropower One New Reservoir - National Class 5/Moderate,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646 +Pumped Storage Hydropower One New Reservoir - National Class 5/Conservative,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646 diff --git a/tests/data/PSH_One_New_Res/Market/30/df_fin_assump.csv b/tests/data/PSH_One_New_Res/Market/30/df_fin_assump.csv new file mode 100644 index 0000000..e6cd718 --- /dev/null +++ b/tests/data/PSH_One_New_Res/Market/30/df_fin_assump.csv @@ -0,0 +1,5 @@ +Financial Assumptions,Value +Capital Recovery Period (Years),30 +Depreciation Period,20 +Equity Premium During Construction,0.02 +Construction Duration yrs,3 diff --git a/tests/data/PSH_One_New_Res/Market/30/df_fom.csv b/tests/data/PSH_One_New_Res/Market/30/df_fom.csv new file mode 100644 index 0000000..16f6e63 --- /dev/null +++ b/tests/data/PSH_One_New_Res/Market/30/df_fom.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower One New Reservoir - National Class 1/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 1/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 1/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 2/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 2/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 2/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 3/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 3/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 3/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 4/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 4/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 4/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 5/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 5/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 5/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 diff --git a/tests/data/PSH_One_New_Res/Market/30/df_gcc.csv b/tests/data/PSH_One_New_Res/Market/30/df_gcc.csv new file mode 100644 index 0000000..bd542c5 --- /dev/null +++ b/tests/data/PSH_One_New_Res/Market/30/df_gcc.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower One New Reservoir - National Class 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/PSH_One_New_Res/Market/30/df_occ.csv b/tests/data/PSH_One_New_Res/Market/30/df_occ.csv new file mode 100644 index 0000000..9375571 --- /dev/null +++ b/tests/data/PSH_One_New_Res/Market/30/df_occ.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower One New Reservoir - National Class 1/Advanced,1729.53641025641,1712.066345506345,1694.5962807562807,1694.5962807562807,1677.1262160062158,1677.1262160062158,1659.656151256151,1642.1860865060862,1642.1860865060862,1624.7160217560217,1624.7160217560217,1607.2459570059566,1607.2459570059566,1589.775892255892,1589.775892255892,1589.775892255892,1572.3058275058274,1572.3058275058274,1572.3058275058274,1572.3058275058274,1554.8357627557627,1554.8357627557627,1554.8357627557627,1554.8357627557627,1554.8357627557627,1537.3656980056976,1537.3656980056976,1537.3656980056976,1537.3656980056976 +Pumped Storage Hydropower One New Reservoir - National Class 1/Moderate,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641 +Pumped Storage Hydropower One New Reservoir - National Class 1/Conservative,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641 +Pumped Storage Hydropower One New Reservoir - National Class 2/Advanced,1935.79454545454,1916.2410651974233,1896.6875849403073,1896.6875849403073,1877.1341046831903,1877.1341046831903,1857.5806244260737,1838.0271441689572,1838.0271441689572,1818.473663911841,1818.473663911841,1798.920183654724,1798.920183654724,1779.3667033976076,1779.3667033976076,1779.3667033976076,1759.8132231404911,1759.8132231404911,1759.8132231404911,1759.8132231404911,1740.2597428833747,1740.2597428833747,1740.2597428833747,1740.2597428833747,1740.2597428833747,1720.7062626262577,1720.7062626262577,1720.7062626262577,1720.7062626262577 +Pumped Storage Hydropower One New Reservoir - National Class 2/Moderate,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454 +Pumped Storage Hydropower One New Reservoir - National Class 2/Conservative,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454 +Pumped Storage Hydropower One New Reservoir - National Class 3/Advanced,2182.33807692307,2160.294257964251,2138.2504390054323,2138.2504390054323,2116.2066200466134,2116.2066200466134,2094.1628010877944,2072.1189821289754,2072.1189821289754,2050.075163170157,2050.075163170157,2028.0313442113377,2028.0313442113377,2005.9875252525187,2005.9875252525187,2005.9875252525187,1983.9437062937,1983.9437062937,1983.9437062937,1983.9437062937,1961.8998873348812,1961.8998873348812,1961.8998873348812,1961.8998873348812,1961.8998873348812,1939.856068376062,1939.856068376062,1939.856068376062,1939.856068376062 +Pumped Storage Hydropower One New Reservoir - National Class 3/Moderate,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307 +Pumped Storage Hydropower One New Reservoir - National Class 3/Conservative,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307 +Pumped Storage Hydropower One New Reservoir - National Class 4/Advanced,2500.99615384615,2475.7335664335624,2450.4709790209754,2450.4709790209754,2425.208391608388,2425.208391608388,2399.9458041958,2374.683216783213,2374.683216783213,2349.420629370626,2349.420629370626,2324.158041958038,2324.158041958038,2298.895454545451,2298.895454545451,2298.895454545451,2273.632867132864,2273.632867132864,2273.632867132864,2273.632867132864,2248.3702797202764,2248.3702797202764,2248.3702797202764,2248.3702797202764,2248.3702797202764,2223.1076923076885,2223.1076923076885,2223.1076923076885,2223.1076923076885 +Pumped Storage Hydropower One New Reservoir - National Class 4/Moderate,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615 +Pumped Storage Hydropower One New Reservoir - National Class 4/Conservative,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615 +Pumped Storage Hydropower One New Reservoir - National Class 5/Advanced,3249.5152688172,3216.6918822634907,3183.8684957097826,3183.8684957097826,3151.045109156073,3151.045109156073,3118.2217226023636,3085.398336048655,3085.398336048655,3052.5749494949464,3052.5749494949464,3019.7515629412364,3019.7515629412364,2986.9281763875274,2986.9281763875274,2986.9281763875274,2954.104789833819,2954.104789833819,2954.104789833819,2954.104789833819,2921.2814032801098,2921.2814032801098,2921.2814032801098,2921.2814032801098,2921.2814032801098,2888.4580167264,2888.4580167264,2888.4580167264,2888.4580167264 +Pumped Storage Hydropower One New Reservoir - National Class 5/Moderate,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172 +Pumped Storage Hydropower One New Reservoir - National Class 5/Conservative,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172 diff --git a/tests/data/PSH_One_New_Res/Market/30/df_vom.csv b/tests/data/PSH_One_New_Res/Market/30/df_vom.csv new file mode 100644 index 0000000..c317247 --- /dev/null +++ b/tests/data/PSH_One_New_Res/Market/30/df_vom.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower One New Reservoir - National Class 1/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 1/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 1/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 2/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 2/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 2/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 3/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 3/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 3/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 4/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 4/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 4/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 5/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 5/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 5/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 diff --git a/tests/data/PSH_One_New_Res/Market/TechLife/df_capex.csv b/tests/data/PSH_One_New_Res/Market/TechLife/df_capex.csv new file mode 100644 index 0000000..2e5b8a6 --- /dev/null +++ b/tests/data/PSH_One_New_Res/Market/TechLife/df_capex.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower One New Reservoir - National Class 1/Advanced,1841.0539894441486,1822.457484500268,1803.8609795563884,1803.8609795563884,1785.264474612508,1785.264474612508,1766.6679696686274,1748.071464724747,1748.071464724747,1729.4749597808673,1729.4749597808673,1710.8784548369865,1710.8784548369865,1692.2819498931062,1692.2819498931062,1692.2819498931062,1673.6854449492262,1673.6854449492262,1673.6854449492262,1673.6854449492262,1655.088940005346,1655.088940005346,1655.088940005346,1655.088940005346,1655.088940005346,1636.4924350614654,1636.4924350614654,1636.4924350614654,1636.4924350614654 +Pumped Storage Hydropower One New Reservoir - National Class 1/Moderate,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486 +Pumped Storage Hydropower One New Reservoir - National Class 1/Conservative,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486 +Pumped Storage Hydropower One New Reservoir - National Class 2/Advanced,2060.6112999523043,2039.7970443972306,2018.9827888421573,2018.9827888421573,1998.1685332870832,1998.1685332870832,1977.3542777320092,1956.5400221769355,1956.5400221769355,1935.7257666218622,1935.7257666218622,1914.911511066788,1914.911511066788,1894.0972555117144,1894.0972555117144,1894.0972555117144,1873.2829999566407,1873.2829999566407,1873.2829999566407,1873.2829999566407,1852.468744401567,1852.468744401567,1852.468744401567,1852.468744401567,1852.468744401567,1831.6544888464928,1831.6544888464928,1831.6544888464928,1831.6544888464928 +Pumped Storage Hydropower One New Reservoir - National Class 2/Moderate,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043 +Pumped Storage Hydropower One New Reservoir - National Class 2/Conservative,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043 +Pumped Storage Hydropower One New Reservoir - National Class 3/Advanced,2323.0515408689403,2299.586373789456,2276.1212067099723,2276.1212067099723,2252.6560396304876,2252.6560396304876,2229.1908725510034,2205.725705471519,2205.725705471519,2182.2605383920354,2182.2605383920354,2158.7953713125507,2158.7953713125507,2135.3302042330665,2135.3302042330665,2135.3302042330665,2111.8650371535823,2111.8650371535823,2111.8650371535823,2111.8650371535823,2088.399870074098,2088.399870074098,2088.399870074098,2088.399870074098,2088.399870074098,2064.9347029946134,2064.9347029946134,2064.9347029946134,2064.9347029946134 +Pumped Storage Hydropower One New Reservoir - National Class 3/Moderate,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403 +Pumped Storage Hydropower One New Reservoir - National Class 3/Conservative,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403 +Pumped Storage Hydropower One New Reservoir - National Class 4/Advanced,2662.256151022745,2635.3646747497883,2608.473198476832,2608.473198476832,2581.5817222038745,2581.5817222038745,2554.690245930917,2527.7987696579603,2527.7987696579603,2500.907293385004,2500.907293385004,2474.015817112046,2474.015817112046,2447.124340839089,2447.124340839089,2447.124340839089,2420.2328645661323,2420.2328645661323,2420.2328645661323,2420.2328645661323,2393.3413882931754,2393.3413882931754,2393.3413882931754,2393.3413882931754,2393.3413882931754,2366.4499120202177,2366.4499120202177,2366.4499120202177,2366.4499120202177 +Pumped Storage Hydropower One New Reservoir - National Class 4/Moderate,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745 +Pumped Storage Hydropower One New Reservoir - National Class 4/Conservative,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745 +Pumped Storage Hydropower One New Reservoir - National Class 5/Advanced,3459.038511093646,3424.0987281533057,3389.158945212967,3389.158945212967,3354.2191622726264,3354.2191622726264,3319.279379332286,3284.339596391947,3284.339596391947,3249.3998134516078,3249.3998134516078,3214.4600305112667,3214.4600305112667,3179.520247570927,3179.520247570927,3179.520247570927,3144.580464630588,3144.580464630588,3144.580464630588,3144.580464630588,3109.6406816902477,3109.6406816902477,3109.6406816902477,3109.6406816902477,3109.6406816902477,3074.700898749907,3074.700898749907,3074.700898749907,3074.700898749907 +Pumped Storage Hydropower One New Reservoir - National Class 5/Moderate,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646 +Pumped Storage Hydropower One New Reservoir - National Class 5/Conservative,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646 diff --git a/tests/data/PSH_One_New_Res/Market/TechLife/df_fin_assump.csv b/tests/data/PSH_One_New_Res/Market/TechLife/df_fin_assump.csv new file mode 100644 index 0000000..525a40e --- /dev/null +++ b/tests/data/PSH_One_New_Res/Market/TechLife/df_fin_assump.csv @@ -0,0 +1,5 @@ +Financial Assumptions,Value +Capital Recovery Period (Years),100 +Depreciation Period,20 +Equity Premium During Construction,0.02 +Construction Duration yrs,3 diff --git a/tests/data/PSH_One_New_Res/Market/TechLife/df_fom.csv b/tests/data/PSH_One_New_Res/Market/TechLife/df_fom.csv new file mode 100644 index 0000000..16f6e63 --- /dev/null +++ b/tests/data/PSH_One_New_Res/Market/TechLife/df_fom.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower One New Reservoir - National Class 1/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 1/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 1/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 2/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 2/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 2/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 3/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 3/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 3/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 4/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 4/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 4/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 5/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 5/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 5/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 diff --git a/tests/data/PSH_One_New_Res/Market/TechLife/df_gcc.csv b/tests/data/PSH_One_New_Res/Market/TechLife/df_gcc.csv new file mode 100644 index 0000000..bd542c5 --- /dev/null +++ b/tests/data/PSH_One_New_Res/Market/TechLife/df_gcc.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower One New Reservoir - National Class 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/PSH_One_New_Res/Market/TechLife/df_occ.csv b/tests/data/PSH_One_New_Res/Market/TechLife/df_occ.csv new file mode 100644 index 0000000..9375571 --- /dev/null +++ b/tests/data/PSH_One_New_Res/Market/TechLife/df_occ.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower One New Reservoir - National Class 1/Advanced,1729.53641025641,1712.066345506345,1694.5962807562807,1694.5962807562807,1677.1262160062158,1677.1262160062158,1659.656151256151,1642.1860865060862,1642.1860865060862,1624.7160217560217,1624.7160217560217,1607.2459570059566,1607.2459570059566,1589.775892255892,1589.775892255892,1589.775892255892,1572.3058275058274,1572.3058275058274,1572.3058275058274,1572.3058275058274,1554.8357627557627,1554.8357627557627,1554.8357627557627,1554.8357627557627,1554.8357627557627,1537.3656980056976,1537.3656980056976,1537.3656980056976,1537.3656980056976 +Pumped Storage Hydropower One New Reservoir - National Class 1/Moderate,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641 +Pumped Storage Hydropower One New Reservoir - National Class 1/Conservative,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641 +Pumped Storage Hydropower One New Reservoir - National Class 2/Advanced,1935.79454545454,1916.2410651974233,1896.6875849403073,1896.6875849403073,1877.1341046831903,1877.1341046831903,1857.5806244260737,1838.0271441689572,1838.0271441689572,1818.473663911841,1818.473663911841,1798.920183654724,1798.920183654724,1779.3667033976076,1779.3667033976076,1779.3667033976076,1759.8132231404911,1759.8132231404911,1759.8132231404911,1759.8132231404911,1740.2597428833747,1740.2597428833747,1740.2597428833747,1740.2597428833747,1740.2597428833747,1720.7062626262577,1720.7062626262577,1720.7062626262577,1720.7062626262577 +Pumped Storage Hydropower One New Reservoir - National Class 2/Moderate,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454 +Pumped Storage Hydropower One New Reservoir - National Class 2/Conservative,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454 +Pumped Storage Hydropower One New Reservoir - National Class 3/Advanced,2182.33807692307,2160.294257964251,2138.2504390054323,2138.2504390054323,2116.2066200466134,2116.2066200466134,2094.1628010877944,2072.1189821289754,2072.1189821289754,2050.075163170157,2050.075163170157,2028.0313442113377,2028.0313442113377,2005.9875252525187,2005.9875252525187,2005.9875252525187,1983.9437062937,1983.9437062937,1983.9437062937,1983.9437062937,1961.8998873348812,1961.8998873348812,1961.8998873348812,1961.8998873348812,1961.8998873348812,1939.856068376062,1939.856068376062,1939.856068376062,1939.856068376062 +Pumped Storage Hydropower One New Reservoir - National Class 3/Moderate,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307 +Pumped Storage Hydropower One New Reservoir - National Class 3/Conservative,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307 +Pumped Storage Hydropower One New Reservoir - National Class 4/Advanced,2500.99615384615,2475.7335664335624,2450.4709790209754,2450.4709790209754,2425.208391608388,2425.208391608388,2399.9458041958,2374.683216783213,2374.683216783213,2349.420629370626,2349.420629370626,2324.158041958038,2324.158041958038,2298.895454545451,2298.895454545451,2298.895454545451,2273.632867132864,2273.632867132864,2273.632867132864,2273.632867132864,2248.3702797202764,2248.3702797202764,2248.3702797202764,2248.3702797202764,2248.3702797202764,2223.1076923076885,2223.1076923076885,2223.1076923076885,2223.1076923076885 +Pumped Storage Hydropower One New Reservoir - National Class 4/Moderate,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615 +Pumped Storage Hydropower One New Reservoir - National Class 4/Conservative,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615 +Pumped Storage Hydropower One New Reservoir - National Class 5/Advanced,3249.5152688172,3216.6918822634907,3183.8684957097826,3183.8684957097826,3151.045109156073,3151.045109156073,3118.2217226023636,3085.398336048655,3085.398336048655,3052.5749494949464,3052.5749494949464,3019.7515629412364,3019.7515629412364,2986.9281763875274,2986.9281763875274,2986.9281763875274,2954.104789833819,2954.104789833819,2954.104789833819,2954.104789833819,2921.2814032801098,2921.2814032801098,2921.2814032801098,2921.2814032801098,2921.2814032801098,2888.4580167264,2888.4580167264,2888.4580167264,2888.4580167264 +Pumped Storage Hydropower One New Reservoir - National Class 5/Moderate,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172 +Pumped Storage Hydropower One New Reservoir - National Class 5/Conservative,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172 diff --git a/tests/data/PSH_One_New_Res/Market/TechLife/df_vom.csv b/tests/data/PSH_One_New_Res/Market/TechLife/df_vom.csv new file mode 100644 index 0000000..c317247 --- /dev/null +++ b/tests/data/PSH_One_New_Res/Market/TechLife/df_vom.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower One New Reservoir - National Class 1/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 1/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 1/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 2/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 2/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 2/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 3/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 3/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 3/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 4/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 4/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 4/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 5/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 5/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 5/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 diff --git a/tests/data/PSH_One_New_Res/Market/df_cff.csv b/tests/data/PSH_One_New_Res/Market/df_cff.csv new file mode 100644 index 0000000..c3d9483 --- /dev/null +++ b/tests/data/PSH_One_New_Res/Market/df_cff.csv @@ -0,0 +1,4 @@ +Construction Finance Factor,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CFF/Advanced,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352 +CFF/Moderate,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352 +CFF/Conservative,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352 diff --git a/tests/data/PSH_One_New_Res/Market/df_just_wacc.csv b/tests/data/PSH_One_New_Res/Market/df_just_wacc.csv new file mode 100644 index 0000000..b044bc0 --- /dev/null +++ b/tests/data/PSH_One_New_Res/Market/df_just_wacc.csv @@ -0,0 +1,7 @@ +WACC Type,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +WACC Nominal - Advanced,0.06031634462324527,0.0699555150411321,0.06995675608504069,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743 +WACC Nominal - Moderate,0.06031634462324527,0.0699555150411321,0.06995675608504069,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743 +WACC Nominal - Conservative,0.06031634462324527,0.0699555150411321,0.06995675608504069,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743 +WACC Real - Advanced,0.032048809132315004,0.04329364139031444,0.043843276777649764,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387 +WACC Real - Moderate,0.032048809132315004,0.04329364139031444,0.043843276777649764,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387 +WACC Real - Conservative,0.032048809132315004,0.04329364139031444,0.043843276777649764,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387 diff --git a/tests/data/PSH_One_New_Res/Market/df_wacc.csv b/tests/data/PSH_One_New_Res/Market/df_wacc.csv new file mode 100644 index 0000000..59520c3 --- /dev/null +++ b/tests/data/PSH_One_New_Res/Market/df_wacc.csv @@ -0,0 +1,25 @@ +WACC,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Inflation Rate,0.027389727347,0.02555548370379,0.02501666666667,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 +Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Calculated Interest Rate Real - Advanced,0.04147430280720377,0.04333701784295374,0.043885465276984004,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Moderate,0.04147430280720377,0.04333701784295374,0.043885465276984004,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Conservative,0.04147430280720377,0.04333701784295374,0.043885465276984004,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Interest During Construction - Nominal,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Rate of Return on Equity Nominal - Advanced,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975 +Rate of Return on Equity Nominal - Moderate,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975 +Rate of Return on Equity Nominal - Conservative,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975 +Calculated Rate of Return on Equity Real - Advanced,0.06824116572981875,0.07015175428284248,0.0707142973284951,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323 +Calculated Rate of Return on Equity Real - Moderate,0.06824116572981875,0.07015175428284248,0.0707142973284951,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323 +Calculated Rate of Return on Equity Real - Conservative,0.06824116572981875,0.07015175428284248,0.0707142973284951,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323 +Debt Fraction - Advanced,0.816900025852514,0.605133902167668,0.605106637263485,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286 +Debt Fraction - Moderate,0.816900025852514,0.605133902167668,0.605106637263485,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286 +Debt Fraction - Conservative,0.816900025852514,0.605133902167668,0.605106637263485,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286 +Tax Rate (Federal and State),0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996 +WACC Nominal - Advanced,0.06031634462324527,0.0699555150411321,0.06995675608504069,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743 +WACC Nominal - Moderate,0.06031634462324527,0.0699555150411321,0.06995675608504069,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743 +WACC Nominal - Conservative,0.06031634462324527,0.0699555150411321,0.06995675608504069,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743 +WACC Real - Advanced,0.032048809132315004,0.04329364139031444,0.043843276777649764,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387 +WACC Real - Moderate,0.032048809132315004,0.04329364139031444,0.043843276777649764,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387 +WACC Real - Conservative,0.032048809132315004,0.04329364139031444,0.043843276777649764,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387 diff --git a/tests/data/PSH_One_New_Res/R&D/20/df_capex.csv b/tests/data/PSH_One_New_Res/R&D/20/df_capex.csv new file mode 100644 index 0000000..2e5b8a6 --- /dev/null +++ b/tests/data/PSH_One_New_Res/R&D/20/df_capex.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower One New Reservoir - National Class 1/Advanced,1841.0539894441486,1822.457484500268,1803.8609795563884,1803.8609795563884,1785.264474612508,1785.264474612508,1766.6679696686274,1748.071464724747,1748.071464724747,1729.4749597808673,1729.4749597808673,1710.8784548369865,1710.8784548369865,1692.2819498931062,1692.2819498931062,1692.2819498931062,1673.6854449492262,1673.6854449492262,1673.6854449492262,1673.6854449492262,1655.088940005346,1655.088940005346,1655.088940005346,1655.088940005346,1655.088940005346,1636.4924350614654,1636.4924350614654,1636.4924350614654,1636.4924350614654 +Pumped Storage Hydropower One New Reservoir - National Class 1/Moderate,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486 +Pumped Storage Hydropower One New Reservoir - National Class 1/Conservative,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486 +Pumped Storage Hydropower One New Reservoir - National Class 2/Advanced,2060.6112999523043,2039.7970443972306,2018.9827888421573,2018.9827888421573,1998.1685332870832,1998.1685332870832,1977.3542777320092,1956.5400221769355,1956.5400221769355,1935.7257666218622,1935.7257666218622,1914.911511066788,1914.911511066788,1894.0972555117144,1894.0972555117144,1894.0972555117144,1873.2829999566407,1873.2829999566407,1873.2829999566407,1873.2829999566407,1852.468744401567,1852.468744401567,1852.468744401567,1852.468744401567,1852.468744401567,1831.6544888464928,1831.6544888464928,1831.6544888464928,1831.6544888464928 +Pumped Storage Hydropower One New Reservoir - National Class 2/Moderate,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043 +Pumped Storage Hydropower One New Reservoir - National Class 2/Conservative,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043 +Pumped Storage Hydropower One New Reservoir - National Class 3/Advanced,2323.0515408689403,2299.586373789456,2276.1212067099723,2276.1212067099723,2252.6560396304876,2252.6560396304876,2229.1908725510034,2205.725705471519,2205.725705471519,2182.2605383920354,2182.2605383920354,2158.7953713125507,2158.7953713125507,2135.3302042330665,2135.3302042330665,2135.3302042330665,2111.8650371535823,2111.8650371535823,2111.8650371535823,2111.8650371535823,2088.399870074098,2088.399870074098,2088.399870074098,2088.399870074098,2088.399870074098,2064.9347029946134,2064.9347029946134,2064.9347029946134,2064.9347029946134 +Pumped Storage Hydropower One New Reservoir - National Class 3/Moderate,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403 +Pumped Storage Hydropower One New Reservoir - National Class 3/Conservative,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403 +Pumped Storage Hydropower One New Reservoir - National Class 4/Advanced,2662.256151022745,2635.3646747497883,2608.473198476832,2608.473198476832,2581.5817222038745,2581.5817222038745,2554.690245930917,2527.7987696579603,2527.7987696579603,2500.907293385004,2500.907293385004,2474.015817112046,2474.015817112046,2447.124340839089,2447.124340839089,2447.124340839089,2420.2328645661323,2420.2328645661323,2420.2328645661323,2420.2328645661323,2393.3413882931754,2393.3413882931754,2393.3413882931754,2393.3413882931754,2393.3413882931754,2366.4499120202177,2366.4499120202177,2366.4499120202177,2366.4499120202177 +Pumped Storage Hydropower One New Reservoir - National Class 4/Moderate,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745 +Pumped Storage Hydropower One New Reservoir - National Class 4/Conservative,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745 +Pumped Storage Hydropower One New Reservoir - National Class 5/Advanced,3459.038511093646,3424.0987281533057,3389.158945212967,3389.158945212967,3354.2191622726264,3354.2191622726264,3319.279379332286,3284.339596391947,3284.339596391947,3249.3998134516078,3249.3998134516078,3214.4600305112667,3214.4600305112667,3179.520247570927,3179.520247570927,3179.520247570927,3144.580464630588,3144.580464630588,3144.580464630588,3144.580464630588,3109.6406816902477,3109.6406816902477,3109.6406816902477,3109.6406816902477,3109.6406816902477,3074.700898749907,3074.700898749907,3074.700898749907,3074.700898749907 +Pumped Storage Hydropower One New Reservoir - National Class 5/Moderate,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646 +Pumped Storage Hydropower One New Reservoir - National Class 5/Conservative,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646 diff --git a/tests/data/PSH_One_New_Res/R&D/20/df_fin_assump.csv b/tests/data/PSH_One_New_Res/R&D/20/df_fin_assump.csv new file mode 100644 index 0000000..3b3362b --- /dev/null +++ b/tests/data/PSH_One_New_Res/R&D/20/df_fin_assump.csv @@ -0,0 +1,5 @@ +Financial Assumptions,Value +Capital Recovery Period (Years),20 +Depreciation Period,20 +Equity Premium During Construction,0.02 +Construction Duration yrs,3 diff --git a/tests/data/PSH_One_New_Res/R&D/20/df_fom.csv b/tests/data/PSH_One_New_Res/R&D/20/df_fom.csv new file mode 100644 index 0000000..16f6e63 --- /dev/null +++ b/tests/data/PSH_One_New_Res/R&D/20/df_fom.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower One New Reservoir - National Class 1/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 1/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 1/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 2/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 2/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 2/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 3/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 3/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 3/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 4/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 4/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 4/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 5/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 5/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 5/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 diff --git a/tests/data/PSH_One_New_Res/R&D/20/df_gcc.csv b/tests/data/PSH_One_New_Res/R&D/20/df_gcc.csv new file mode 100644 index 0000000..bd542c5 --- /dev/null +++ b/tests/data/PSH_One_New_Res/R&D/20/df_gcc.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower One New Reservoir - National Class 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/PSH_One_New_Res/R&D/20/df_occ.csv b/tests/data/PSH_One_New_Res/R&D/20/df_occ.csv new file mode 100644 index 0000000..9375571 --- /dev/null +++ b/tests/data/PSH_One_New_Res/R&D/20/df_occ.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower One New Reservoir - National Class 1/Advanced,1729.53641025641,1712.066345506345,1694.5962807562807,1694.5962807562807,1677.1262160062158,1677.1262160062158,1659.656151256151,1642.1860865060862,1642.1860865060862,1624.7160217560217,1624.7160217560217,1607.2459570059566,1607.2459570059566,1589.775892255892,1589.775892255892,1589.775892255892,1572.3058275058274,1572.3058275058274,1572.3058275058274,1572.3058275058274,1554.8357627557627,1554.8357627557627,1554.8357627557627,1554.8357627557627,1554.8357627557627,1537.3656980056976,1537.3656980056976,1537.3656980056976,1537.3656980056976 +Pumped Storage Hydropower One New Reservoir - National Class 1/Moderate,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641 +Pumped Storage Hydropower One New Reservoir - National Class 1/Conservative,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641 +Pumped Storage Hydropower One New Reservoir - National Class 2/Advanced,1935.79454545454,1916.2410651974233,1896.6875849403073,1896.6875849403073,1877.1341046831903,1877.1341046831903,1857.5806244260737,1838.0271441689572,1838.0271441689572,1818.473663911841,1818.473663911841,1798.920183654724,1798.920183654724,1779.3667033976076,1779.3667033976076,1779.3667033976076,1759.8132231404911,1759.8132231404911,1759.8132231404911,1759.8132231404911,1740.2597428833747,1740.2597428833747,1740.2597428833747,1740.2597428833747,1740.2597428833747,1720.7062626262577,1720.7062626262577,1720.7062626262577,1720.7062626262577 +Pumped Storage Hydropower One New Reservoir - National Class 2/Moderate,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454 +Pumped Storage Hydropower One New Reservoir - National Class 2/Conservative,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454 +Pumped Storage Hydropower One New Reservoir - National Class 3/Advanced,2182.33807692307,2160.294257964251,2138.2504390054323,2138.2504390054323,2116.2066200466134,2116.2066200466134,2094.1628010877944,2072.1189821289754,2072.1189821289754,2050.075163170157,2050.075163170157,2028.0313442113377,2028.0313442113377,2005.9875252525187,2005.9875252525187,2005.9875252525187,1983.9437062937,1983.9437062937,1983.9437062937,1983.9437062937,1961.8998873348812,1961.8998873348812,1961.8998873348812,1961.8998873348812,1961.8998873348812,1939.856068376062,1939.856068376062,1939.856068376062,1939.856068376062 +Pumped Storage Hydropower One New Reservoir - National Class 3/Moderate,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307 +Pumped Storage Hydropower One New Reservoir - National Class 3/Conservative,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307 +Pumped Storage Hydropower One New Reservoir - National Class 4/Advanced,2500.99615384615,2475.7335664335624,2450.4709790209754,2450.4709790209754,2425.208391608388,2425.208391608388,2399.9458041958,2374.683216783213,2374.683216783213,2349.420629370626,2349.420629370626,2324.158041958038,2324.158041958038,2298.895454545451,2298.895454545451,2298.895454545451,2273.632867132864,2273.632867132864,2273.632867132864,2273.632867132864,2248.3702797202764,2248.3702797202764,2248.3702797202764,2248.3702797202764,2248.3702797202764,2223.1076923076885,2223.1076923076885,2223.1076923076885,2223.1076923076885 +Pumped Storage Hydropower One New Reservoir - National Class 4/Moderate,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615 +Pumped Storage Hydropower One New Reservoir - National Class 4/Conservative,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615 +Pumped Storage Hydropower One New Reservoir - National Class 5/Advanced,3249.5152688172,3216.6918822634907,3183.8684957097826,3183.8684957097826,3151.045109156073,3151.045109156073,3118.2217226023636,3085.398336048655,3085.398336048655,3052.5749494949464,3052.5749494949464,3019.7515629412364,3019.7515629412364,2986.9281763875274,2986.9281763875274,2986.9281763875274,2954.104789833819,2954.104789833819,2954.104789833819,2954.104789833819,2921.2814032801098,2921.2814032801098,2921.2814032801098,2921.2814032801098,2921.2814032801098,2888.4580167264,2888.4580167264,2888.4580167264,2888.4580167264 +Pumped Storage Hydropower One New Reservoir - National Class 5/Moderate,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172 +Pumped Storage Hydropower One New Reservoir - National Class 5/Conservative,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172 diff --git a/tests/data/PSH_One_New_Res/R&D/20/df_vom.csv b/tests/data/PSH_One_New_Res/R&D/20/df_vom.csv new file mode 100644 index 0000000..c317247 --- /dev/null +++ b/tests/data/PSH_One_New_Res/R&D/20/df_vom.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower One New Reservoir - National Class 1/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 1/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 1/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 2/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 2/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 2/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 3/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 3/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 3/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 4/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 4/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 4/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 5/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 5/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 5/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 diff --git a/tests/data/PSH_One_New_Res/R&D/30/df_capex.csv b/tests/data/PSH_One_New_Res/R&D/30/df_capex.csv new file mode 100644 index 0000000..2e5b8a6 --- /dev/null +++ b/tests/data/PSH_One_New_Res/R&D/30/df_capex.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower One New Reservoir - National Class 1/Advanced,1841.0539894441486,1822.457484500268,1803.8609795563884,1803.8609795563884,1785.264474612508,1785.264474612508,1766.6679696686274,1748.071464724747,1748.071464724747,1729.4749597808673,1729.4749597808673,1710.8784548369865,1710.8784548369865,1692.2819498931062,1692.2819498931062,1692.2819498931062,1673.6854449492262,1673.6854449492262,1673.6854449492262,1673.6854449492262,1655.088940005346,1655.088940005346,1655.088940005346,1655.088940005346,1655.088940005346,1636.4924350614654,1636.4924350614654,1636.4924350614654,1636.4924350614654 +Pumped Storage Hydropower One New Reservoir - National Class 1/Moderate,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486 +Pumped Storage Hydropower One New Reservoir - National Class 1/Conservative,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486 +Pumped Storage Hydropower One New Reservoir - National Class 2/Advanced,2060.6112999523043,2039.7970443972306,2018.9827888421573,2018.9827888421573,1998.1685332870832,1998.1685332870832,1977.3542777320092,1956.5400221769355,1956.5400221769355,1935.7257666218622,1935.7257666218622,1914.911511066788,1914.911511066788,1894.0972555117144,1894.0972555117144,1894.0972555117144,1873.2829999566407,1873.2829999566407,1873.2829999566407,1873.2829999566407,1852.468744401567,1852.468744401567,1852.468744401567,1852.468744401567,1852.468744401567,1831.6544888464928,1831.6544888464928,1831.6544888464928,1831.6544888464928 +Pumped Storage Hydropower One New Reservoir - National Class 2/Moderate,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043 +Pumped Storage Hydropower One New Reservoir - National Class 2/Conservative,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043 +Pumped Storage Hydropower One New Reservoir - National Class 3/Advanced,2323.0515408689403,2299.586373789456,2276.1212067099723,2276.1212067099723,2252.6560396304876,2252.6560396304876,2229.1908725510034,2205.725705471519,2205.725705471519,2182.2605383920354,2182.2605383920354,2158.7953713125507,2158.7953713125507,2135.3302042330665,2135.3302042330665,2135.3302042330665,2111.8650371535823,2111.8650371535823,2111.8650371535823,2111.8650371535823,2088.399870074098,2088.399870074098,2088.399870074098,2088.399870074098,2088.399870074098,2064.9347029946134,2064.9347029946134,2064.9347029946134,2064.9347029946134 +Pumped Storage Hydropower One New Reservoir - National Class 3/Moderate,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403 +Pumped Storage Hydropower One New Reservoir - National Class 3/Conservative,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403 +Pumped Storage Hydropower One New Reservoir - National Class 4/Advanced,2662.256151022745,2635.3646747497883,2608.473198476832,2608.473198476832,2581.5817222038745,2581.5817222038745,2554.690245930917,2527.7987696579603,2527.7987696579603,2500.907293385004,2500.907293385004,2474.015817112046,2474.015817112046,2447.124340839089,2447.124340839089,2447.124340839089,2420.2328645661323,2420.2328645661323,2420.2328645661323,2420.2328645661323,2393.3413882931754,2393.3413882931754,2393.3413882931754,2393.3413882931754,2393.3413882931754,2366.4499120202177,2366.4499120202177,2366.4499120202177,2366.4499120202177 +Pumped Storage Hydropower One New Reservoir - National Class 4/Moderate,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745 +Pumped Storage Hydropower One New Reservoir - National Class 4/Conservative,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745 +Pumped Storage Hydropower One New Reservoir - National Class 5/Advanced,3459.038511093646,3424.0987281533057,3389.158945212967,3389.158945212967,3354.2191622726264,3354.2191622726264,3319.279379332286,3284.339596391947,3284.339596391947,3249.3998134516078,3249.3998134516078,3214.4600305112667,3214.4600305112667,3179.520247570927,3179.520247570927,3179.520247570927,3144.580464630588,3144.580464630588,3144.580464630588,3144.580464630588,3109.6406816902477,3109.6406816902477,3109.6406816902477,3109.6406816902477,3109.6406816902477,3074.700898749907,3074.700898749907,3074.700898749907,3074.700898749907 +Pumped Storage Hydropower One New Reservoir - National Class 5/Moderate,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646 +Pumped Storage Hydropower One New Reservoir - National Class 5/Conservative,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646 diff --git a/tests/data/PSH_One_New_Res/R&D/30/df_fin_assump.csv b/tests/data/PSH_One_New_Res/R&D/30/df_fin_assump.csv new file mode 100644 index 0000000..e6cd718 --- /dev/null +++ b/tests/data/PSH_One_New_Res/R&D/30/df_fin_assump.csv @@ -0,0 +1,5 @@ +Financial Assumptions,Value +Capital Recovery Period (Years),30 +Depreciation Period,20 +Equity Premium During Construction,0.02 +Construction Duration yrs,3 diff --git a/tests/data/PSH_One_New_Res/R&D/30/df_fom.csv b/tests/data/PSH_One_New_Res/R&D/30/df_fom.csv new file mode 100644 index 0000000..16f6e63 --- /dev/null +++ b/tests/data/PSH_One_New_Res/R&D/30/df_fom.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower One New Reservoir - National Class 1/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 1/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 1/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 2/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 2/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 2/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 3/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 3/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 3/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 4/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 4/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 4/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 5/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 5/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 5/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 diff --git a/tests/data/PSH_One_New_Res/R&D/30/df_gcc.csv b/tests/data/PSH_One_New_Res/R&D/30/df_gcc.csv new file mode 100644 index 0000000..bd542c5 --- /dev/null +++ b/tests/data/PSH_One_New_Res/R&D/30/df_gcc.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower One New Reservoir - National Class 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/PSH_One_New_Res/R&D/30/df_occ.csv b/tests/data/PSH_One_New_Res/R&D/30/df_occ.csv new file mode 100644 index 0000000..9375571 --- /dev/null +++ b/tests/data/PSH_One_New_Res/R&D/30/df_occ.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower One New Reservoir - National Class 1/Advanced,1729.53641025641,1712.066345506345,1694.5962807562807,1694.5962807562807,1677.1262160062158,1677.1262160062158,1659.656151256151,1642.1860865060862,1642.1860865060862,1624.7160217560217,1624.7160217560217,1607.2459570059566,1607.2459570059566,1589.775892255892,1589.775892255892,1589.775892255892,1572.3058275058274,1572.3058275058274,1572.3058275058274,1572.3058275058274,1554.8357627557627,1554.8357627557627,1554.8357627557627,1554.8357627557627,1554.8357627557627,1537.3656980056976,1537.3656980056976,1537.3656980056976,1537.3656980056976 +Pumped Storage Hydropower One New Reservoir - National Class 1/Moderate,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641 +Pumped Storage Hydropower One New Reservoir - National Class 1/Conservative,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641 +Pumped Storage Hydropower One New Reservoir - National Class 2/Advanced,1935.79454545454,1916.2410651974233,1896.6875849403073,1896.6875849403073,1877.1341046831903,1877.1341046831903,1857.5806244260737,1838.0271441689572,1838.0271441689572,1818.473663911841,1818.473663911841,1798.920183654724,1798.920183654724,1779.3667033976076,1779.3667033976076,1779.3667033976076,1759.8132231404911,1759.8132231404911,1759.8132231404911,1759.8132231404911,1740.2597428833747,1740.2597428833747,1740.2597428833747,1740.2597428833747,1740.2597428833747,1720.7062626262577,1720.7062626262577,1720.7062626262577,1720.7062626262577 +Pumped Storage Hydropower One New Reservoir - National Class 2/Moderate,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454 +Pumped Storage Hydropower One New Reservoir - National Class 2/Conservative,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454 +Pumped Storage Hydropower One New Reservoir - National Class 3/Advanced,2182.33807692307,2160.294257964251,2138.2504390054323,2138.2504390054323,2116.2066200466134,2116.2066200466134,2094.1628010877944,2072.1189821289754,2072.1189821289754,2050.075163170157,2050.075163170157,2028.0313442113377,2028.0313442113377,2005.9875252525187,2005.9875252525187,2005.9875252525187,1983.9437062937,1983.9437062937,1983.9437062937,1983.9437062937,1961.8998873348812,1961.8998873348812,1961.8998873348812,1961.8998873348812,1961.8998873348812,1939.856068376062,1939.856068376062,1939.856068376062,1939.856068376062 +Pumped Storage Hydropower One New Reservoir - National Class 3/Moderate,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307 +Pumped Storage Hydropower One New Reservoir - National Class 3/Conservative,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307 +Pumped Storage Hydropower One New Reservoir - National Class 4/Advanced,2500.99615384615,2475.7335664335624,2450.4709790209754,2450.4709790209754,2425.208391608388,2425.208391608388,2399.9458041958,2374.683216783213,2374.683216783213,2349.420629370626,2349.420629370626,2324.158041958038,2324.158041958038,2298.895454545451,2298.895454545451,2298.895454545451,2273.632867132864,2273.632867132864,2273.632867132864,2273.632867132864,2248.3702797202764,2248.3702797202764,2248.3702797202764,2248.3702797202764,2248.3702797202764,2223.1076923076885,2223.1076923076885,2223.1076923076885,2223.1076923076885 +Pumped Storage Hydropower One New Reservoir - National Class 4/Moderate,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615 +Pumped Storage Hydropower One New Reservoir - National Class 4/Conservative,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615 +Pumped Storage Hydropower One New Reservoir - National Class 5/Advanced,3249.5152688172,3216.6918822634907,3183.8684957097826,3183.8684957097826,3151.045109156073,3151.045109156073,3118.2217226023636,3085.398336048655,3085.398336048655,3052.5749494949464,3052.5749494949464,3019.7515629412364,3019.7515629412364,2986.9281763875274,2986.9281763875274,2986.9281763875274,2954.104789833819,2954.104789833819,2954.104789833819,2954.104789833819,2921.2814032801098,2921.2814032801098,2921.2814032801098,2921.2814032801098,2921.2814032801098,2888.4580167264,2888.4580167264,2888.4580167264,2888.4580167264 +Pumped Storage Hydropower One New Reservoir - National Class 5/Moderate,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172 +Pumped Storage Hydropower One New Reservoir - National Class 5/Conservative,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172 diff --git a/tests/data/PSH_One_New_Res/R&D/30/df_vom.csv b/tests/data/PSH_One_New_Res/R&D/30/df_vom.csv new file mode 100644 index 0000000..c317247 --- /dev/null +++ b/tests/data/PSH_One_New_Res/R&D/30/df_vom.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower One New Reservoir - National Class 1/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 1/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 1/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 2/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 2/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 2/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 3/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 3/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 3/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 4/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 4/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 4/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 5/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 5/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 5/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 diff --git a/tests/data/PSH_One_New_Res/R&D/TechLife/df_capex.csv b/tests/data/PSH_One_New_Res/R&D/TechLife/df_capex.csv new file mode 100644 index 0000000..2e5b8a6 --- /dev/null +++ b/tests/data/PSH_One_New_Res/R&D/TechLife/df_capex.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower One New Reservoir - National Class 1/Advanced,1841.0539894441486,1822.457484500268,1803.8609795563884,1803.8609795563884,1785.264474612508,1785.264474612508,1766.6679696686274,1748.071464724747,1748.071464724747,1729.4749597808673,1729.4749597808673,1710.8784548369865,1710.8784548369865,1692.2819498931062,1692.2819498931062,1692.2819498931062,1673.6854449492262,1673.6854449492262,1673.6854449492262,1673.6854449492262,1655.088940005346,1655.088940005346,1655.088940005346,1655.088940005346,1655.088940005346,1636.4924350614654,1636.4924350614654,1636.4924350614654,1636.4924350614654 +Pumped Storage Hydropower One New Reservoir - National Class 1/Moderate,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486 +Pumped Storage Hydropower One New Reservoir - National Class 1/Conservative,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486,1841.0539894441486 +Pumped Storage Hydropower One New Reservoir - National Class 2/Advanced,2060.6112999523043,2039.7970443972306,2018.9827888421573,2018.9827888421573,1998.1685332870832,1998.1685332870832,1977.3542777320092,1956.5400221769355,1956.5400221769355,1935.7257666218622,1935.7257666218622,1914.911511066788,1914.911511066788,1894.0972555117144,1894.0972555117144,1894.0972555117144,1873.2829999566407,1873.2829999566407,1873.2829999566407,1873.2829999566407,1852.468744401567,1852.468744401567,1852.468744401567,1852.468744401567,1852.468744401567,1831.6544888464928,1831.6544888464928,1831.6544888464928,1831.6544888464928 +Pumped Storage Hydropower One New Reservoir - National Class 2/Moderate,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043 +Pumped Storage Hydropower One New Reservoir - National Class 2/Conservative,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043,2060.6112999523043 +Pumped Storage Hydropower One New Reservoir - National Class 3/Advanced,2323.0515408689403,2299.586373789456,2276.1212067099723,2276.1212067099723,2252.6560396304876,2252.6560396304876,2229.1908725510034,2205.725705471519,2205.725705471519,2182.2605383920354,2182.2605383920354,2158.7953713125507,2158.7953713125507,2135.3302042330665,2135.3302042330665,2135.3302042330665,2111.8650371535823,2111.8650371535823,2111.8650371535823,2111.8650371535823,2088.399870074098,2088.399870074098,2088.399870074098,2088.399870074098,2088.399870074098,2064.9347029946134,2064.9347029946134,2064.9347029946134,2064.9347029946134 +Pumped Storage Hydropower One New Reservoir - National Class 3/Moderate,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403 +Pumped Storage Hydropower One New Reservoir - National Class 3/Conservative,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403,2323.0515408689403 +Pumped Storage Hydropower One New Reservoir - National Class 4/Advanced,2662.256151022745,2635.3646747497883,2608.473198476832,2608.473198476832,2581.5817222038745,2581.5817222038745,2554.690245930917,2527.7987696579603,2527.7987696579603,2500.907293385004,2500.907293385004,2474.015817112046,2474.015817112046,2447.124340839089,2447.124340839089,2447.124340839089,2420.2328645661323,2420.2328645661323,2420.2328645661323,2420.2328645661323,2393.3413882931754,2393.3413882931754,2393.3413882931754,2393.3413882931754,2393.3413882931754,2366.4499120202177,2366.4499120202177,2366.4499120202177,2366.4499120202177 +Pumped Storage Hydropower One New Reservoir - National Class 4/Moderate,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745 +Pumped Storage Hydropower One New Reservoir - National Class 4/Conservative,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745,2662.256151022745 +Pumped Storage Hydropower One New Reservoir - National Class 5/Advanced,3459.038511093646,3424.0987281533057,3389.158945212967,3389.158945212967,3354.2191622726264,3354.2191622726264,3319.279379332286,3284.339596391947,3284.339596391947,3249.3998134516078,3249.3998134516078,3214.4600305112667,3214.4600305112667,3179.520247570927,3179.520247570927,3179.520247570927,3144.580464630588,3144.580464630588,3144.580464630588,3144.580464630588,3109.6406816902477,3109.6406816902477,3109.6406816902477,3109.6406816902477,3109.6406816902477,3074.700898749907,3074.700898749907,3074.700898749907,3074.700898749907 +Pumped Storage Hydropower One New Reservoir - National Class 5/Moderate,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646 +Pumped Storage Hydropower One New Reservoir - National Class 5/Conservative,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646,3459.038511093646 diff --git a/tests/data/PSH_One_New_Res/R&D/TechLife/df_fin_assump.csv b/tests/data/PSH_One_New_Res/R&D/TechLife/df_fin_assump.csv new file mode 100644 index 0000000..525a40e --- /dev/null +++ b/tests/data/PSH_One_New_Res/R&D/TechLife/df_fin_assump.csv @@ -0,0 +1,5 @@ +Financial Assumptions,Value +Capital Recovery Period (Years),100 +Depreciation Period,20 +Equity Premium During Construction,0.02 +Construction Duration yrs,3 diff --git a/tests/data/PSH_One_New_Res/R&D/TechLife/df_fom.csv b/tests/data/PSH_One_New_Res/R&D/TechLife/df_fom.csv new file mode 100644 index 0000000..16f6e63 --- /dev/null +++ b/tests/data/PSH_One_New_Res/R&D/TechLife/df_fom.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower One New Reservoir - National Class 1/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 1/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 1/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 2/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 2/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 2/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 3/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 3/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 3/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 4/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 4/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 4/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 5/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 5/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower One New Reservoir - National Class 5/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 diff --git a/tests/data/PSH_One_New_Res/R&D/TechLife/df_gcc.csv b/tests/data/PSH_One_New_Res/R&D/TechLife/df_gcc.csv new file mode 100644 index 0000000..bd542c5 --- /dev/null +++ b/tests/data/PSH_One_New_Res/R&D/TechLife/df_gcc.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower One New Reservoir - National Class 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower One New Reservoir - National Class 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/PSH_One_New_Res/R&D/TechLife/df_occ.csv b/tests/data/PSH_One_New_Res/R&D/TechLife/df_occ.csv new file mode 100644 index 0000000..9375571 --- /dev/null +++ b/tests/data/PSH_One_New_Res/R&D/TechLife/df_occ.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower One New Reservoir - National Class 1/Advanced,1729.53641025641,1712.066345506345,1694.5962807562807,1694.5962807562807,1677.1262160062158,1677.1262160062158,1659.656151256151,1642.1860865060862,1642.1860865060862,1624.7160217560217,1624.7160217560217,1607.2459570059566,1607.2459570059566,1589.775892255892,1589.775892255892,1589.775892255892,1572.3058275058274,1572.3058275058274,1572.3058275058274,1572.3058275058274,1554.8357627557627,1554.8357627557627,1554.8357627557627,1554.8357627557627,1554.8357627557627,1537.3656980056976,1537.3656980056976,1537.3656980056976,1537.3656980056976 +Pumped Storage Hydropower One New Reservoir - National Class 1/Moderate,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641 +Pumped Storage Hydropower One New Reservoir - National Class 1/Conservative,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641,1729.53641025641 +Pumped Storage Hydropower One New Reservoir - National Class 2/Advanced,1935.79454545454,1916.2410651974233,1896.6875849403073,1896.6875849403073,1877.1341046831903,1877.1341046831903,1857.5806244260737,1838.0271441689572,1838.0271441689572,1818.473663911841,1818.473663911841,1798.920183654724,1798.920183654724,1779.3667033976076,1779.3667033976076,1779.3667033976076,1759.8132231404911,1759.8132231404911,1759.8132231404911,1759.8132231404911,1740.2597428833747,1740.2597428833747,1740.2597428833747,1740.2597428833747,1740.2597428833747,1720.7062626262577,1720.7062626262577,1720.7062626262577,1720.7062626262577 +Pumped Storage Hydropower One New Reservoir - National Class 2/Moderate,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454 +Pumped Storage Hydropower One New Reservoir - National Class 2/Conservative,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454,1935.79454545454 +Pumped Storage Hydropower One New Reservoir - National Class 3/Advanced,2182.33807692307,2160.294257964251,2138.2504390054323,2138.2504390054323,2116.2066200466134,2116.2066200466134,2094.1628010877944,2072.1189821289754,2072.1189821289754,2050.075163170157,2050.075163170157,2028.0313442113377,2028.0313442113377,2005.9875252525187,2005.9875252525187,2005.9875252525187,1983.9437062937,1983.9437062937,1983.9437062937,1983.9437062937,1961.8998873348812,1961.8998873348812,1961.8998873348812,1961.8998873348812,1961.8998873348812,1939.856068376062,1939.856068376062,1939.856068376062,1939.856068376062 +Pumped Storage Hydropower One New Reservoir - National Class 3/Moderate,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307 +Pumped Storage Hydropower One New Reservoir - National Class 3/Conservative,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307,2182.33807692307 +Pumped Storage Hydropower One New Reservoir - National Class 4/Advanced,2500.99615384615,2475.7335664335624,2450.4709790209754,2450.4709790209754,2425.208391608388,2425.208391608388,2399.9458041958,2374.683216783213,2374.683216783213,2349.420629370626,2349.420629370626,2324.158041958038,2324.158041958038,2298.895454545451,2298.895454545451,2298.895454545451,2273.632867132864,2273.632867132864,2273.632867132864,2273.632867132864,2248.3702797202764,2248.3702797202764,2248.3702797202764,2248.3702797202764,2248.3702797202764,2223.1076923076885,2223.1076923076885,2223.1076923076885,2223.1076923076885 +Pumped Storage Hydropower One New Reservoir - National Class 4/Moderate,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615 +Pumped Storage Hydropower One New Reservoir - National Class 4/Conservative,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615,2500.99615384615 +Pumped Storage Hydropower One New Reservoir - National Class 5/Advanced,3249.5152688172,3216.6918822634907,3183.8684957097826,3183.8684957097826,3151.045109156073,3151.045109156073,3118.2217226023636,3085.398336048655,3085.398336048655,3052.5749494949464,3052.5749494949464,3019.7515629412364,3019.7515629412364,2986.9281763875274,2986.9281763875274,2986.9281763875274,2954.104789833819,2954.104789833819,2954.104789833819,2954.104789833819,2921.2814032801098,2921.2814032801098,2921.2814032801098,2921.2814032801098,2921.2814032801098,2888.4580167264,2888.4580167264,2888.4580167264,2888.4580167264 +Pumped Storage Hydropower One New Reservoir - National Class 5/Moderate,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172 +Pumped Storage Hydropower One New Reservoir - National Class 5/Conservative,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172,3249.5152688172 diff --git a/tests/data/PSH_One_New_Res/R&D/TechLife/df_vom.csv b/tests/data/PSH_One_New_Res/R&D/TechLife/df_vom.csv new file mode 100644 index 0000000..c317247 --- /dev/null +++ b/tests/data/PSH_One_New_Res/R&D/TechLife/df_vom.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower One New Reservoir - National Class 1/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 1/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 1/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 2/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 2/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 2/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 3/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 3/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 3/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 4/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 4/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 4/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 5/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 5/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower One New Reservoir - National Class 5/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 diff --git a/tests/data/PSH_One_New_Res/R&D/df_cff.csv b/tests/data/PSH_One_New_Res/R&D/df_cff.csv new file mode 100644 index 0000000..c3d9483 --- /dev/null +++ b/tests/data/PSH_One_New_Res/R&D/df_cff.csv @@ -0,0 +1,4 @@ +Construction Finance Factor,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CFF/Advanced,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352 +CFF/Moderate,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352 +CFF/Conservative,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352 diff --git a/tests/data/PSH_One_New_Res/R&D/df_just_wacc.csv b/tests/data/PSH_One_New_Res/R&D/df_just_wacc.csv new file mode 100644 index 0000000..75e5eef --- /dev/null +++ b/tests/data/PSH_One_New_Res/R&D/df_just_wacc.csv @@ -0,0 +1,7 @@ +WACC Type,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +WACC Nominal - Advanced,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995 +WACC Nominal - Moderate,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995 +WACC Nominal - Conservative,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995 +WACC Real - Advanced,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442 +WACC Real - Moderate,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442 +WACC Real - Conservative,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442 diff --git a/tests/data/PSH_One_New_Res/R&D/df_wacc.csv b/tests/data/PSH_One_New_Res/R&D/df_wacc.csv new file mode 100644 index 0000000..7f3bb90 --- /dev/null +++ b/tests/data/PSH_One_New_Res/R&D/df_wacc.csv @@ -0,0 +1,25 @@ +WACC,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Inflation Rate,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 +Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Calculated Interest Rate Real - Advanced,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Moderate,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Conservative,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Interest During Construction - Nominal,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Rate of Return on Equity Nominal - Advanced,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975 +Rate of Return on Equity Nominal - Moderate,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975 +Rate of Return on Equity Nominal - Conservative,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975 +Calculated Rate of Return on Equity Real - Advanced,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323 +Calculated Rate of Return on Equity Real - Moderate,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323 +Calculated Rate of Return on Equity Real - Conservative,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323 +Debt Fraction - Advanced,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892 +Debt Fraction - Moderate,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892 +Debt Fraction - Conservative,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892 +Tax Rate (Federal and State),0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574 +WACC Nominal - Advanced,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995 +WACC Nominal - Moderate,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995 +WACC Nominal - Conservative,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995 +WACC Real - Advanced,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442 +WACC Real - Moderate,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442 +WACC Real - Conservative,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442 diff --git a/tests/data/Pumped_Storage_Hydropower/Market/20/df_capex.csv b/tests/data/Pumped_Storage_Hydropower/Market/20/df_capex.csv index b12bd0a..c9a1cdb 100644 --- a/tests/data/Pumped_Storage_Hydropower/Market/20/df_capex.csv +++ b/tests/data/Pumped_Storage_Hydropower/Market/20/df_capex.csv @@ -1,46 +1,46 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Pumped Storage Hydropower - National Class 1/Advanced,2227.1765321573494,2227.1765321573494,2204.679799509295,2182.1830668612415,2182.1830668612415,2159.686334213187,2159.686334213187,2137.189601565133,2114.692868917079,2114.692868917079,2092.1961362690254,2092.1961362690254,2069.6994036209708,2069.6994036209708,2047.202670972917,2047.202670972917,2047.202670972917,2024.705938324863,2024.705938324863,2024.705938324863,2024.705938324863,2002.2092056768092,2002.2092056768092,2002.2092056768092,2002.2092056768092,2002.2092056768092,1979.7124730287549,1979.7124730287549,1979.7124730287549,1979.7124730287549 -Pumped Storage Hydropower - National Class 1/Moderate,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403 -Pumped Storage Hydropower - National Class 1/Conservative,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403 -Pumped Storage Hydropower - National Class 2/Advanced,2524.924119275795,2524.924119275795,2499.419835242706,2473.9155512096177,2473.9155512096177,2448.411267176529,2448.411267176529,2422.9069831434394,2397.4026991103506,2397.4026991103506,2371.8984150772626,2371.8984150772626,2346.3941310441733,2346.3941310441733,2320.8898470110844,2320.8898470110844,2320.8898470110844,2295.385562977996,2295.385562977996,2295.385562977996,2295.385562977996,2269.8812789449066,2269.8812789449066,2269.8812789449066,2269.8812789449066,2269.8812789449066,2244.3769949118177,2244.3769949118177,2244.3769949118177,2244.3769949118177 -Pumped Storage Hydropower - National Class 2/Moderate,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884 -Pumped Storage Hydropower - National Class 2/Conservative,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884 -Pumped Storage Hydropower - National Class 3/Advanced,2710.143355190407,2710.143355190407,2682.7681697844437,2655.39298437848,2655.39298437848,2628.017798972516,2628.017798972516,2600.642613566552,2573.267428160588,2573.267428160588,2545.8922427546254,2545.8922427546254,2518.5170573486607,2518.5170573486607,2491.1418719426974,2491.1418719426974,2491.1418719426974,2463.766686536734,2463.766686536734,2463.766686536734,2463.766686536734,2436.3915011307704,2436.3915011307704,2436.3915011307704,2436.3915011307704,2436.3915011307704,2409.0163157248066,2409.0163157248066,2409.0163157248066,2409.0163157248066 -Pumped Storage Hydropower - National Class 3/Moderate,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707 -Pumped Storage Hydropower - National Class 3/Conservative,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707 -Pumped Storage Hydropower - National Class 4/Advanced,2856.985662682297,2856.985662682297,2828.127221645102,2799.2687806079075,2799.2687806079075,2770.410339570712,2770.410339570712,2741.5518985335175,2712.6934574963225,2712.6934574963225,2683.835016459128,2683.835016459128,2654.9765754219325,2654.9765754219325,2626.118134384738,2626.118134384738,2626.118134384738,2597.259693347543,2597.259693347543,2597.259693347543,2597.259693347543,2568.401252310349,2568.401252310349,2568.401252310349,2568.401252310349,2568.401252310349,2539.542811273153,2539.542811273153,2539.542811273153,2539.542811273153 -Pumped Storage Hydropower - National Class 4/Moderate,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492 -Pumped Storage Hydropower - National Class 4/Conservative,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492 -Pumped Storage Hydropower - National Class 5/Advanced,2986.9907178896274,2986.9907178896274,2956.8190944766006,2926.6474710635744,2926.6474710635744,2896.4758476505476,2896.4758476505476,2866.304224237521,2836.132600824494,2836.132600824494,2805.960977411469,2805.960977411469,2775.7893539984416,2775.7893539984416,2745.6177305854153,2745.6177305854153,2745.6177305854153,2715.4461071723886,2715.4461071723886,2715.4461071723886,2715.4461071723886,2685.2744837593623,2685.2744837593623,2685.2744837593623,2685.2744837593623,2685.2744837593623,2655.102860346335,2655.102860346335,2655.102860346335,2655.102860346335 -Pumped Storage Hydropower - National Class 5/Moderate,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537 -Pumped Storage Hydropower - National Class 5/Conservative,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537 -Pumped Storage Hydropower - National Class 6/Advanced,3111.8661862870076,3111.8661862870076,3080.4331945063304,3049.0002027256537,3049.0002027256537,3017.5672109449765,3017.5672109449765,2986.1342191643002,2954.701227383623,2954.701227383623,2923.268235602947,2923.268235602947,2891.835243822269,2891.835243822269,2860.4022520415924,2860.4022520415924,2860.4022520415924,2828.969260260916,2828.969260260916,2828.969260260916,2828.969260260916,2797.5362684802394,2797.5362684802394,2797.5362684802394,2797.5362684802394,2797.5362684802394,2766.1032766995622,2766.1032766995622,2766.1032766995622,2766.1032766995622 -Pumped Storage Hydropower - National Class 6/Moderate,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844 -Pumped Storage Hydropower - National Class 6/Conservative,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844 -Pumped Storage Hydropower - National Class 7/Advanced,3225.8841242688577,3225.8841242688577,3193.2994361449296,3160.7147480210024,3160.7147480210024,3128.1300598970743,3128.1300598970743,3095.545371773146,3062.960683649218,3062.960683649218,3030.3759955252913,3030.3759955252913,2997.7913074013627,2997.7913074013627,2965.2066192774346,2965.2066192774346,2965.2066192774346,2932.621931153507,2932.621931153507,2932.621931153507,2932.621931153507,2900.0372430295797,2900.0372430295797,2900.0372430295797,2900.0372430295797,2900.0372430295797,2867.4525549056516,2867.4525549056516,2867.4525549056516,2867.4525549056516 -Pumped Storage Hydropower - National Class 7/Moderate,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854 -Pumped Storage Hydropower - National Class 7/Conservative,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854 -Pumped Storage Hydropower - National Class 8/Advanced,3343.1542938688676,3343.1542938688676,3309.3850585772634,3275.6158232856587,3275.6158232856587,3241.8465879940536,3241.8465879940536,3208.077352702449,3174.3081174108443,3174.3081174108443,3140.53888211924,3140.53888211924,3106.7696468276345,3106.7696468276345,3073.0004115360302,3073.0004115360302,3073.0004115360302,3039.2311762444256,3039.2311762444256,3039.2311762444256,3039.2311762444256,3005.461940952821,3005.461940952821,3005.461940952821,3005.461940952821,3005.461940952821,2971.6927056612158,2971.6927056612158,2971.6927056612158,2971.6927056612158 -Pumped Storage Hydropower - National Class 8/Moderate,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728 -Pumped Storage Hydropower - National Class 8/Conservative,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728 -Pumped Storage Hydropower - National Class 9/Advanced,3463.042238371755,3463.042238371755,3428.0620137417377,3393.0817891117204,3393.0817891117204,3358.101564481702,3358.101564481702,3323.1213398516843,3288.1411152216665,3288.1411152216665,3253.1608905916496,3253.1608905916496,3218.1806659616313,3218.1806659616313,3183.2004413316135,3183.2004413316135,3183.2004413316135,3148.220216701596,3148.220216701596,3148.220216701596,3148.220216701596,3113.239992071579,3113.239992071579,3113.239992071579,3113.239992071579,3113.239992071579,3078.2597674415606,3078.2597674415606,3078.2597674415606,3078.2597674415606 -Pumped Storage Hydropower - National Class 9/Moderate,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733 -Pumped Storage Hydropower - National Class 9/Conservative,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733 -Pumped Storage Hydropower - National Class 10/Advanced,3592.4382687699467,3592.4382687699467,3556.1510135298463,3519.8637582897463,3519.8637582897463,3483.576503049645,3483.576503049645,3447.289247809545,3411.001992569444,3411.001992569444,3374.7147373293446,3374.7147373293446,3338.4274820892433,3338.4274820892433,3302.140226849143,3302.140226849143,3302.140226849143,3265.8529716090425,3265.8529716090425,3265.8529716090425,3265.8529716090425,3229.5657163689425,3229.5657163689425,3229.5657163689425,3229.5657163689425,3229.5657163689425,3193.2784611288416,3193.2784611288416,3193.2784611288416,3193.2784611288416 -Pumped Storage Hydropower - National Class 10/Moderate,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047 -Pumped Storage Hydropower - National Class 10/Conservative,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047 -Pumped Storage Hydropower - National Class 11/Advanced,3725.204350815154,3725.204350815154,3687.5760240392437,3649.947697263333,3649.947697263333,3612.319370487422,3612.319370487422,3574.691043711511,3537.0627169356007,3537.0627169356007,3499.434390159691,3499.434390159691,3461.8060633837795,3461.8060633837795,3424.177736607869,3424.177736607869,3424.177736607869,3386.5494098319587,3386.5494098319587,3386.5494098319587,3386.5494098319587,3348.9210830560482,3348.9210830560482,3348.9210830560482,3348.9210830560482,3348.9210830560482,3311.292756280137,3311.292756280137,3311.292756280137,3311.292756280137 -Pumped Storage Hydropower - National Class 11/Moderate,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065 -Pumped Storage Hydropower - National Class 11/Conservative,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065 -Pumped Storage Hydropower - National Class 12/Advanced,3867.1344783775453,3867.1344783775453,3828.072513949489,3789.0105495214334,3789.0105495214334,3749.948585093377,3749.948585093377,3710.8866206653206,3671.8246562372647,3671.8246562372647,3632.76269180921,3632.76269180921,3593.7007273811532,3593.7007273811532,3554.6387629530973,3554.6387629530973,3554.6387629530973,3515.5767985250413,3515.5767985250413,3515.5767985250413,3515.5767985250413,3476.5148340969854,3476.5148340969854,3476.5148340969854,3476.5148340969854,3476.5148340969854,3437.452869668929,3437.452869668929,3437.452869668929,3437.452869668929 -Pumped Storage Hydropower - National Class 12/Moderate,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012 -Pumped Storage Hydropower - National Class 12/Conservative,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012 -Pumped Storage Hydropower - National Class 13/Advanced,4026.2122968039457,4026.2122968039457,3985.5434857251175,3944.8746746462903,3944.8746746462903,3904.205863567462,3904.205863567462,3863.5370524886343,3822.868241409806,3822.868241409806,3782.19943033098,3782.19943033098,3741.5306192521507,3741.5306192521507,3700.861808173324,3700.861808173324,3700.861808173324,3660.1929970944957,3660.1929970944957,3660.1929970944957,3660.1929970944957,3619.524186015669,3619.524186015669,3619.524186015669,3619.524186015669,3619.524186015669,3578.8553749368402,3578.8553749368402,3578.8553749368402,3578.8553749368402 -Pumped Storage Hydropower - National Class 13/Moderate,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773 -Pumped Storage Hydropower - National Class 13/Conservative,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773 -Pumped Storage Hydropower - National Class 14/Advanced,4198.866973187313,4198.866973187313,4156.454175478351,4114.041377769388,4114.041377769388,4071.628580060425,4071.628580060425,4029.2157823514626,3986.8029846424997,3986.8029846424997,3944.3901869335377,3944.3901869335377,3901.9773892245744,3901.9773892245744,3859.5645915156115,3859.5645915156115,3859.5645915156115,3817.1517938066486,3817.1517938066486,3817.1517938066486,3817.1517938066486,3774.7389960976866,3774.7389960976866,3774.7389960976866,3774.7389960976866,3774.7389960976866,3732.3261983887232,3732.3261983887232,3732.3261983887232,3732.3261983887232 -Pumped Storage Hydropower - National Class 14/Moderate,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276 -Pumped Storage Hydropower - National Class 14/Conservative,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276 -Pumped Storage Hydropower - National Class 15/Advanced,4389.306422736285,4389.306422736285,4344.969994223798,4300.6335657113095,4300.6335657113095,4256.2971371988215,4256.2971371988215,4211.960708686334,4167.624280173846,4167.624280173846,4123.287851661359,4123.287851661359,4078.9514231488706,4078.9514231488706,4034.614994636383,4034.614994636383,4034.614994636383,3990.2785661238954,3990.2785661238954,3990.2785661238954,3990.2785661238954,3945.9421376114083,3945.9421376114083,3945.9421376114083,3945.9421376114083,3945.9421376114083,3901.6057090989198,3901.6057090989198,3901.6057090989198,3901.6057090989198 -Pumped Storage Hydropower - National Class 15/Moderate,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773 -Pumped Storage Hydropower - National Class 15/Conservative,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower - National Class 1/Advanced,3224.2384570830204,3191.6703918599596,3159.1023266368993,3159.1023266368993,3126.534261413838,3126.534261413838,3093.9661961907773,3061.3981309677165,3061.3981309677165,3028.830065744656,3028.830065744656,2996.262000521595,2996.262000521595,2963.693935298534,2963.693935298534,2963.693935298534,2931.1258700754734,2931.1258700754734,2931.1258700754734,2931.1258700754734,2898.5578048524126,2898.5578048524126,2898.5578048524126,2898.5578048524126,2898.5578048524126,2865.9897396293513,2865.9897396293513,2865.9897396293513,2865.9897396293513 +Pumped Storage Hydropower - National Class 1/Moderate,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204 +Pumped Storage Hydropower - National Class 1/Conservative,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204 +Pumped Storage Hydropower - National Class 2/Advanced,3595.107226740458,3558.793012328938,3522.478797917419,3522.478797917419,3486.164583505899,3486.164583505899,3449.8503690943785,3413.536154682859,3413.536154682859,3377.22194027134,3377.22194027134,3340.9077258598195,3340.9077258598195,3304.5935114482995,3304.5935114482995,3304.5935114482995,3268.27929703678,3268.27929703678,3268.27929703678,3268.27929703678,3231.9650826252605,3231.9650826252605,3231.9650826252605,3231.9650826252605,3231.9650826252605,3195.65086821374,3195.65086821374,3195.65086821374,3195.65086821374 +Pumped Storage Hydropower - National Class 2/Moderate,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458 +Pumped Storage Hydropower - National Class 2/Conservative,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458 +Pumped Storage Hydropower - National Class 3/Advanced,3794.0060072760057,3755.6827142732177,3717.359421270431,3717.359421270431,3679.036128267642,3679.036128267642,3640.7128352648538,3602.3895422620662,3602.3895422620662,3564.0662492592787,3564.0662492592787,3525.7429562564903,3525.7429562564903,3487.4196632537023,3487.4196632537023,3487.4196632537023,3449.096370250915,3449.096370250915,3449.096370250915,3449.096370250915,3410.773077248127,3410.773077248127,3410.773077248127,3410.773077248127,3410.773077248127,3372.4497842453384,3372.4497842453384,3372.4497842453384,3372.4497842453384 +Pumped Storage Hydropower - National Class 3/Moderate,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057 +Pumped Storage Hydropower - National Class 3/Conservative,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057 +Pumped Storage Hydropower - National Class 4/Advanced,3945.609466995887,3905.7548259151204,3865.900184834355,3865.900184834355,3826.0455437535875,3826.0455437535875,3786.190902672821,3746.3362615920546,3746.3362615920546,3706.4816205112884,3706.4816205112884,3666.6269794305213,3666.6269794305213,3626.772338349755,3626.772338349755,3626.772338349755,3586.9176972689884,3586.9176972689884,3586.9176972689884,3586.9176972689884,3547.063056188222,3547.063056188222,3547.063056188222,3547.063056188222,3547.063056188222,3507.208415107455,3507.208415107455,3507.208415107455,3507.208415107455 +Pumped Storage Hydropower - National Class 4/Moderate,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887 +Pumped Storage Hydropower - National Class 4/Conservative,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887 +Pumped Storage Hydropower - National Class 5/Advanced,4067.1430035329067,4026.0607509719684,3984.9784984110306,3984.9784984110306,3943.8962458500914,3943.8962458500914,3902.813993289153,3861.731740728215,3861.731740728215,3820.649488167277,3820.649488167277,3779.5672356063374,3779.5672356063374,3738.4849830453995,3738.4849830453995,3738.4849830453995,3697.4027304844612,3697.4027304844612,3697.4027304844612,3697.4027304844612,3656.320477923523,3656.320477923523,3656.320477923523,3656.320477923523,3656.320477923523,3615.2382253625838,3615.2382253625838,3615.2382253625838,3615.2382253625838 +Pumped Storage Hydropower - National Class 5/Moderate,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067 +Pumped Storage Hydropower - National Class 5/Conservative,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067 +Pumped Storage Hydropower - National Class 6/Advanced,4174.036391950732,4131.874408193654,4089.7124244365764,4089.7124244365764,4047.550440679497,4047.550440679497,4005.388456922419,3963.2264731653413,3963.2264731653413,3921.064489408264,3921.064489408264,3878.902505651185,3878.902505651185,3836.740521894107,3836.740521894107,3836.740521894107,3794.5785381370288,3794.5785381370288,3794.5785381370288,3794.5785381370288,3752.4165543799513,3752.4165543799513,3752.4165543799513,3752.4165543799513,3752.4165543799513,3710.2545706228725,3710.2545706228725,3710.2545706228725,3710.2545706228725 +Pumped Storage Hydropower - National Class 6/Moderate,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732 +Pumped Storage Hydropower - National Class 6/Conservative,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732 +Pumped Storage Hydropower - National Class 7/Advanced,4270.331093836284,4227.196436322786,4184.0617788092895,4184.0617788092895,4140.927121295791,4140.927121295791,4097.7924637822925,4054.657806268795,4054.657806268795,4011.523148755298,4011.523148755298,3968.3884912417993,3968.3884912417993,3925.2538337283017,3925.2538337283017,3925.2538337283017,3882.119176214804,3882.119176214804,3882.119176214804,3882.119176214804,3838.9845187013066,3838.9845187013066,3838.9845187013066,3838.9845187013066,3838.9845187013066,3795.8498611878076,3795.8498611878076,3795.8498611878076,3795.8498611878076 +Pumped Storage Hydropower - National Class 7/Moderate,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284 +Pumped Storage Hydropower - National Class 7/Conservative,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284 +Pumped Storage Hydropower - National Class 8/Advanced,4357.468560619698,4313.453726674044,4269.438892728393,4269.438892728393,4225.424058782738,4225.424058782738,4181.4092248370835,4137.394390891431,4137.394390891431,4093.379556945778,4093.379556945778,4049.364723000124,4049.364723000124,4005.34988905447,4005.34988905447,4005.34988905447,3961.335055108817,3961.335055108817,3961.335055108817,3961.335055108817,3917.3202211631638,3917.3202211631638,3917.3202211631638,3917.3202211631638,3917.3202211631638,3873.3053872175096,3873.3053872175096,3873.3053872175096,3873.3053872175096 +Pumped Storage Hydropower - National Class 8/Moderate,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698 +Pumped Storage Hydropower - National Class 8/Conservative,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698 +Pumped Storage Hydropower - National Class 9/Advanced,4433.423578918661,4388.641522565947,4343.859466213235,4343.859466213235,4299.07740986052,4299.07740986052,4254.295353507806,4209.513297155092,4209.513297155092,4164.731240802379,4164.731240802379,4119.949184449665,4119.949184449665,4075.1671280969513,4075.1671280969513,4075.1671280969513,4030.3850717442374,4030.3850717442374,4030.3850717442374,4030.3850717442374,3985.6030153915244,3985.6030153915244,3985.6030153915244,3985.6030153915244,3985.6030153915244,3940.8209590388096,3940.8209590388096,3940.8209590388096,3940.8209590388096 +Pumped Storage Hydropower - National Class 9/Moderate,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661 +Pumped Storage Hydropower - National Class 9/Conservative,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661 +Pumped Storage Hydropower - National Class 10/Advanced,4506.818514417017,4461.29509507947,4415.771675741926,4415.771675741926,4370.248256404379,4370.248256404379,4324.724837066834,4279.201417729289,4279.201417729289,4233.677998391744,4233.677998391744,4188.154579054198,4188.154579054198,4142.631159716651,4142.631159716651,4142.631159716651,4097.107740379106,4097.107740379106,4097.107740379106,4097.107740379106,4051.5843210415605,4051.5843210415605,4051.5843210415605,4051.5843210415605,4051.5843210415605,4006.060901704014,4006.060901704014,4006.060901704014,4006.060901704014 +Pumped Storage Hydropower - National Class 10/Moderate,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017 +Pumped Storage Hydropower - National Class 10/Conservative,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017 +Pumped Storage Hydropower - National Class 11/Advanced,4573.677103704925,4527.478345081642,4481.279586458361,4481.279586458361,4435.080827835079,4435.080827835079,4388.882069211797,4342.683310588514,4342.683310588514,4296.484551965234,4296.484551965234,4250.285793341951,4250.285793341951,4204.087034718669,4204.087034718669,4204.087034718669,4157.888276095387,4157.888276095387,4157.888276095387,4157.888276095387,4111.689517472105,4111.689517472105,4111.689517472105,4111.689517472105,4111.689517472105,4065.490758848822,4065.490758848822,4065.490758848822,4065.490758848822 +Pumped Storage Hydropower - National Class 11/Moderate,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925 +Pumped Storage Hydropower - National Class 11/Conservative,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925 +Pumped Storage Hydropower - National Class 12/Advanced,4633.743345701827,4586.937857361405,4540.132369020984,4540.132369020984,4493.32688068056,4493.32688068056,4446.521392340137,4399.715903999715,4399.715903999715,4352.910415659293,4352.910415659293,4306.104927318869,4306.104927318869,4259.299438978448,4259.299438978448,4259.299438978448,4212.493950638025,4212.493950638025,4212.493950638025,4212.493950638025,4165.688462297603,4165.688462297603,4165.688462297603,4165.688462297603,4165.688462297603,4118.88297395718,4118.88297395718,4118.88297395718,4118.88297395718 +Pumped Storage Hydropower - National Class 12/Moderate,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827 +Pumped Storage Hydropower - National Class 12/Conservative,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827 +Pumped Storage Hydropower - National Class 13/Advanced,4688.955991863566,4641.59280002656,4594.229608189556,4594.229608189556,4546.866416352549,4546.866416352549,4499.5032245155435,4452.140032678538,4452.140032678538,4404.776840841532,4404.776840841532,4357.413649004527,4357.413649004527,4310.050457167521,4310.050457167521,4310.050457167521,4262.687265330515,4262.687265330515,4262.687265330515,4262.687265330515,4215.32407349351,4215.32407349351,4215.32407349351,4215.32407349351,4215.32407349351,4167.960881656503,4167.960881656503,4167.960881656503,4167.960881656503 +Pumped Storage Hydropower - National Class 13/Moderate,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566 +Pumped Storage Hydropower - National Class 13/Conservative,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566 +Pumped Storage Hydropower - National Class 14/Advanced,4740.923624050991,4693.0355066363345,4645.147389221679,4645.147389221679,4597.259271807022,4597.259271807022,4549.371154392365,4501.483036977709,4501.483036977709,4453.594919563053,4453.594919563053,4405.706802148396,4405.706802148396,4357.818684733739,4357.818684733739,4357.818684733739,4309.930567319084,4309.930567319084,4309.930567319084,4309.930567319084,4262.042449904427,4262.042449904427,4262.042449904427,4262.042449904427,4262.042449904427,4214.15433248977,4214.15433248977,4214.15433248977,4214.15433248977 +Pumped Storage Hydropower - National Class 14/Moderate,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991 +Pumped Storage Hydropower - National Class 14/Conservative,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991 +Pumped Storage Hydropower - National Class 15/Advanced,4790.75823398024,4742.366736667308,4693.975239354378,4693.975239354378,4645.583742041445,4645.583742041445,4597.192244728512,4548.800747415581,4548.800747415581,4500.40925010265,4500.40925010265,4452.017752789718,4452.017752789718,4403.626255476786,4403.626255476786,4403.626255476786,4355.234758163855,4355.234758163855,4355.234758163855,4355.234758163855,4306.843260850923,4306.843260850923,4306.843260850923,4306.843260850923,4306.843260850923,4258.451763537991,4258.451763537991,4258.451763537991,4258.451763537991 +Pumped Storage Hydropower - National Class 15/Moderate,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024 +Pumped Storage Hydropower - National Class 15/Conservative,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024 diff --git a/tests/data/Pumped_Storage_Hydropower/Market/20/df_fom.csv b/tests/data/Pumped_Storage_Hydropower/Market/20/df_fom.csv index 46fe67e..bff81db 100644 --- a/tests/data/Pumped_Storage_Hydropower/Market/20/df_fom.csv +++ b/tests/data/Pumped_Storage_Hydropower/Market/20/df_fom.csv @@ -1,46 +1,46 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Pumped Storage Hydropower - National Class 1/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 1/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 1/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 2/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 2/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 2/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 3/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 3/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 3/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 4/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 4/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 4/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 5/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 5/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 5/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 6/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 6/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 6/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 7/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 7/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 7/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 8/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 8/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 8/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 9/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 9/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 9/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 10/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 10/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 10/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 11/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 11/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 11/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 12/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 12/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 12/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 13/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 13/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 13/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 14/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 14/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 14/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 15/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 15/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 15/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower - National Class 1/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 1/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 1/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 2/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 2/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 2/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 3/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 3/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 3/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 4/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 4/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 4/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 5/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 5/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 5/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 6/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 6/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 6/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 7/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 7/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 7/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 8/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 8/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 8/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 9/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 9/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 9/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 10/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 10/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 10/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 11/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 11/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 11/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 12/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 12/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 12/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 13/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 13/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 13/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 14/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 14/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 14/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 15/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 15/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 15/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 diff --git a/tests/data/Pumped_Storage_Hydropower/Market/20/df_gcc.csv b/tests/data/Pumped_Storage_Hydropower/Market/20/df_gcc.csv index f29ea19..7401baa 100644 --- a/tests/data/Pumped_Storage_Hydropower/Market/20/df_gcc.csv +++ b/tests/data/Pumped_Storage_Hydropower/Market/20/df_gcc.csv @@ -1,46 +1,46 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Pumped Storage Hydropower - National Class 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 9/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 9/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 9/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 10/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 10/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 10/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 11/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 11/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 11/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 12/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 12/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 12/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 13/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 13/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 13/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 14/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 14/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 14/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 15/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 15/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 15/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower - National Class 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 9/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 9/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 9/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 10/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 10/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 10/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 11/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 11/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 11/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 12/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 12/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 12/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 13/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 13/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 13/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 14/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 14/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 14/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 15/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 15/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 15/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Pumped_Storage_Hydropower/Market/20/df_occ.csv b/tests/data/Pumped_Storage_Hydropower/Market/20/df_occ.csv index 1ec5d1e..88c4a41 100644 --- a/tests/data/Pumped_Storage_Hydropower/Market/20/df_occ.csv +++ b/tests/data/Pumped_Storage_Hydropower/Market/20/df_occ.csv @@ -1,46 +1,46 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Pumped Storage Hydropower - National Class 1/Advanced,2088.1795605204925,2088.1795605204925,2067.086837686952,2045.9941148534122,2045.9941148534122,2024.9013920198715,2024.9013920198715,2003.8086691863311,1982.7159463527908,1982.7159463527908,1961.6232235192508,1961.6232235192508,1940.5305006857102,1940.5305006857102,1919.43777785217,1919.43777785217,1919.43777785217,1898.3450550186296,1898.3450550186296,1898.3450550186296,1898.3450550186296,1877.2523321850895,1877.2523321850895,1877.2523321850895,1877.2523321850895,1877.2523321850895,1856.1596093515489,1856.1596093515489,1856.1596093515489,1856.1596093515489 -Pumped Storage Hydropower - National Class 1/Moderate,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033 -Pumped Storage Hydropower - National Class 1/Conservative,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033 -Pumped Storage Hydropower - National Class 2/Advanced,2367.344869887674,2367.344869887674,2343.432295444364,2319.5197210010547,2319.5197210010547,2295.6071465577447,2295.6071465577447,2271.694572114435,2247.781997671125,2247.781997671125,2223.869423227816,2223.869423227816,2199.9568487845054,2199.9568487845054,2176.0442743411954,2176.0442743411954,2176.0442743411954,2152.131699897886,2152.131699897886,2152.131699897886,2152.131699897886,2128.219125454576,2128.219125454576,2128.219125454576,2128.219125454576,2128.219125454576,2104.306551011266,2104.306551011266,2104.306551011266,2104.306551011266 -Pumped Storage Hydropower - National Class 2/Moderate,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984 -Pumped Storage Hydropower - National Class 2/Conservative,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984 -Pumped Storage Hydropower - National Class 3/Advanced,2541.0046660770095,2541.0046660770095,2515.337952278252,2489.6712384794946,2489.6712384794946,2464.0045246807367,2464.0045246807367,2438.337810881979,2412.671097083221,2412.671097083221,2387.004383284464,2387.004383284464,2361.3376694857056,2361.3376694857056,2335.670955686948,2335.670955686948,2335.670955686948,2310.004241888191,2310.004241888191,2310.004241888191,2310.004241888191,2284.3375280894334,2284.3375280894334,2284.3375280894334,2284.3375280894334,2284.3375280894334,2258.6708142906755,2258.6708142906755,2258.6708142906755,2258.6708142906755 -Pumped Storage Hydropower - National Class 3/Moderate,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673 -Pumped Storage Hydropower - National Class 3/Conservative,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673 -Pumped Storage Hydropower - National Class 4/Advanced,2678.6826187210286,2678.6826187210286,2651.625218531927,2624.5678183428263,2624.5678183428263,2597.5104181537245,2597.5104181537245,2570.4530179646235,2543.395617775522,2543.395617775522,2516.3382175864213,2516.3382175864213,2489.2808173973194,2489.2808173973194,2462.2234172082185,2462.2234172082185,2462.2234172082185,2435.166017019117,2435.166017019117,2435.166017019117,2435.166017019117,2408.108616830016,2408.108616830016,2408.108616830016,2408.108616830016,2408.108616830016,2381.0512166409144,2381.0512166409144,2381.0512166409144,2381.0512166409144 -Pumped Storage Hydropower - National Class 4/Moderate,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013 -Pumped Storage Hydropower - National Class 4/Conservative,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013 -Pumped Storage Hydropower - National Class 5/Advanced,2800.574123560711,2800.574123560711,2772.2854960499967,2743.996868539283,2743.996868539283,2715.7082410285684,2715.7082410285684,2687.419613517854,2659.1309860071397,2659.1309860071397,2630.842358496426,2630.842358496426,2602.5537309857114,2602.5537309857114,2574.2651034749974,2574.2651034749974,2574.2651034749974,2545.976475964283,2545.976475964283,2545.976475964283,2545.976475964283,2517.687848453569,2517.687848453569,2517.687848453569,2517.687848453569,2517.687848453569,2489.3992209428543,2489.3992209428543,2489.3992209428543,2489.3992209428543 -Pumped Storage Hydropower - National Class 5/Moderate,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255 -Pumped Storage Hydropower - National Class 5/Conservative,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255 -Pumped Storage Hydropower - National Class 6/Advanced,2917.656176533515,2917.656176533515,2888.184902023075,2858.713627512636,2858.713627512636,2829.242353002196,2829.242353002196,2799.7710784917567,2770.299803981317,2770.299803981317,2740.828529470878,2740.828529470878,2711.357254960438,2711.357254960438,2681.8859804499984,2681.8859804499984,2681.8859804499984,2652.414705939559,2652.414705939559,2652.414705939559,2652.414705939559,2622.9434314291198,2622.9434314291198,2622.9434314291198,2622.9434314291198,2622.9434314291198,2593.47215691868,2593.47215691868,2593.47215691868,2593.47215691868 -Pumped Storage Hydropower - National Class 6/Moderate,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544 -Pumped Storage Hydropower - National Class 6/Conservative,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544 -Pumped Storage Hydropower - National Class 7/Advanced,3024.558312124791,3024.558312124791,2994.007218062924,2963.456124001058,2963.456124001058,2932.905029939191,2932.905029939191,2902.3539358773246,2871.8028418154577,2871.8028418154577,2841.251747753592,2841.251747753592,2810.7006536917247,2810.7006536917247,2780.1495596298582,2780.1495596298582,2780.1495596298582,2749.5984655679918,2749.5984655679918,2749.5984655679918,2749.5984655679918,2719.0473715061257,2719.0473715061257,2719.0473715061257,2719.0473715061257,2719.0473715061257,2688.496277444259,2688.496277444259,2688.496277444259,2688.496277444259 -Pumped Storage Hydropower - National Class 7/Moderate,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575 -Pumped Storage Hydropower - National Class 7/Conservative,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575 -Pumped Storage Hydropower - National Class 8/Advanced,3134.509709188188,3134.509709188188,3102.847994953964,3071.1862807197404,3071.1862807197404,3039.5245664855156,3039.5245664855156,3007.8628522512918,2976.2011380170675,2976.2011380170675,2944.539423782844,2944.539423782844,2912.877709548619,2912.877709548619,2881.2159953143955,2881.2159953143955,2881.2159953143955,2849.554281080171,2849.554281080171,2849.554281080171,2849.554281080171,2817.8925668459474,2817.8925668459474,2817.8925668459474,2817.8925668459474,2817.8925668459474,2786.2308526117226,2786.2308526117226,2786.2308526117226,2786.2308526117226 -Pumped Storage Hydropower - National Class 8/Moderate,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123 -Pumped Storage Hydropower - National Class 8/Conservative,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123 -Pumped Storage Hydropower - National Class 9/Advanced,3246.9155071341847,3246.9155071341847,3214.118380799496,3181.3212544648077,3181.3212544648077,3148.5241281301187,3148.5241281301187,3115.7270017954297,3082.929875460741,3082.929875460741,3050.132749126053,3050.132749126053,3017.3356227913637,3017.3356227913637,2984.538496456675,2984.538496456675,2984.538496456675,2951.7413701219866,2951.7413701219866,2951.7413701219866,2951.7413701219866,2918.944243787298,2918.944243787298,2918.944243787298,2918.944243787298,2918.944243787298,2886.147117452609,2886.147117452609,2886.147117452609,2886.147117452609 -Pumped Storage Hydropower - National Class 9/Moderate,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737 -Pumped Storage Hydropower - National Class 9/Conservative,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737 -Pumped Storage Hydropower - National Class 10/Advanced,3368.2359960979675,3368.2359960979675,3334.2134102787963,3300.190824459625,3300.190824459625,3266.168238640453,3266.168238640453,3232.145652821282,3198.1230670021105,3198.1230670021105,3164.10048118294,3164.10048118294,3130.0778953637678,3130.0778953637678,3096.0553095445966,3096.0553095445966,3096.0553095445966,3062.032723725425,3062.032723725425,3062.032723725425,3062.032723725425,3028.0101379062544,3028.0101379062544,3028.0101379062544,3028.0101379062544,3028.0101379062544,2993.9875520870823,2993.9875520870823,2993.9875520870823,2993.9875520870823 -Pumped Storage Hydropower - National Class 10/Moderate,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139 -Pumped Storage Hydropower - National Class 10/Conservative,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139 -Pumped Storage Hydropower - National Class 11/Advanced,3492.7162134737505,3492.7162134737505,3457.4362517214904,3422.1562899692303,3422.1562899692303,3386.87632821697,3386.87632821697,3351.5963664647097,3316.3164047124496,3316.3164047124496,3281.0364429601905,3281.0364429601905,3245.7564812079295,3245.7564812079295,3210.47651945567,3210.47651945567,3210.47651945567,3175.19655770341,3175.19655770341,3175.19655770341,3175.19655770341,3139.9165959511497,3139.9165959511497,3139.9165959511497,3139.9165959511497,3139.9165959511497,3104.636634198889,3104.636634198889,3104.636634198889,3104.636634198889 -Pumped Storage Hydropower - National Class 11/Moderate,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106 -Pumped Storage Hydropower - National Class 11/Conservative,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106 -Pumped Storage Hydropower - National Class 12/Advanced,3625.7885528768456,3625.7885528768456,3589.1644260801095,3552.540299283374,3552.540299283374,3515.916172486638,3515.916172486638,3479.292045689902,3442.667918893166,3442.667918893166,3406.0437920964314,3406.0437920964314,3369.4196652996948,3369.4196652996948,3332.795538502959,3332.795538502959,3332.795538502959,3296.1714117062234,3296.1714117062234,3296.1714117062234,3296.1714117062234,3259.5472849094876,3259.5472849094876,3259.5472849094876,3259.5472849094876,3259.5472849094876,3222.9231581127515,3222.9231581127515,3222.9231581127515,3222.9231581127515 -Pumped Storage Hydropower - National Class 12/Moderate,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814 -Pumped Storage Hydropower - National Class 12/Conservative,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814 -Pumped Storage Hydropower - National Class 13/Advanced,3774.9384043475015,3774.9384043475015,3736.807713394496,3698.6770224414918,3698.6770224414918,3660.546331488486,3660.546331488486,3622.415640535481,3584.2849495824757,3584.2849495824757,3546.1542586294718,3546.1542586294718,3508.0235676764655,3508.0235676764655,3469.892876723461,3469.892876723461,3469.892876723461,3431.7621857704557,3431.7621857704557,3431.7621857704557,3431.7621857704557,3393.6314948174513,3393.6314948174513,3393.6314948174513,3393.6314948174513,3393.6314948174513,3355.5008038644455,3355.5008038644455,3355.5008038644455,3355.5008038644455 -Pumped Storage Hydropower - National Class 13/Moderate,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064 -Pumped Storage Hydropower - National Class 13/Conservative,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064 -Pumped Storage Hydropower - National Class 14/Advanced,3936.817788871547,3936.817788871547,3897.0519526203193,3857.286116369092,3857.286116369092,3817.5202801178634,3817.5202801178634,3777.754443866636,3737.988607615408,3737.988607615408,3698.222771364181,3698.222771364181,3658.4569351129526,3658.4569351129526,3618.691098861725,3618.691098861725,3618.691098861725,3578.925262610497,3578.925262610497,3578.925262610497,3578.925262610497,3539.15942635927,3539.15942635927,3539.15942635927,3539.15942635927,3539.15942635927,3499.3935901080417,3499.3935901080417,3499.3935901080417,3499.3935901080417 -Pumped Storage Hydropower - National Class 14/Moderate,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747 -Pumped Storage Hydropower - National Class 14/Conservative,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747 -Pumped Storage Hydropower - National Class 15/Advanced,4115.37200777746,4115.37200777746,4073.8025935574856,4032.2331793375115,4032.2331793375115,3990.6637651175365,3990.6637651175365,3949.0943508975624,3907.524936677588,3907.524936677588,3865.9555224576143,3865.9555224576143,3824.3861082376393,3824.3861082376393,3782.816694017665,3782.816694017665,3782.816694017665,3741.2472797976907,3741.2472797976907,3741.2472797976907,3741.2472797976907,3699.677865577717,3699.677865577717,3699.677865577717,3699.677865577717,3699.677865577717,3658.108451357742,3658.108451357742,3658.108451357742,3658.108451357742 -Pumped Storage Hydropower - National Class 15/Moderate,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434 -Pumped Storage Hydropower - National Class 15/Conservative,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower - National Class 1/Advanced,3028.93768398268,2998.342353841441,2967.747023700202,2967.747023700202,2937.1516935589625,2937.1516935589625,2906.5563634177233,2875.961033276484,2875.961033276484,2845.3657031352454,2845.3657031352454,2814.770372994006,2814.770372994006,2784.1750428527666,2784.1750428527666,2784.1750428527666,2753.5797127115275,2753.5797127115275,2753.5797127115275,2753.5797127115275,2722.9843825702883,2722.9843825702883,2722.9843825702883,2722.9843825702883,2722.9843825702883,2692.3890524290487,2692.3890524290487,2692.3890524290487,2692.3890524290487 +Pumped Storage Hydropower - National Class 1/Moderate,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268 +Pumped Storage Hydropower - National Class 1/Conservative,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268 +Pumped Storage Hydropower - National Class 2/Advanced,3377.34193732193,3343.227372298476,3309.112807275023,3309.112807275023,3274.9982422515686,3274.9982422515686,3240.8836772281143,3206.769112204661,3206.769112204661,3172.6545471812074,3172.6545471812074,3138.539982157753,3138.539982157753,3104.425417134299,3104.425417134299,3104.425417134299,3070.3108521108456,3070.3108521108456,3070.3108521108456,3070.3108521108456,3036.1962870873917,3036.1962870873917,3036.1962870873917,3036.1962870873917,3036.1962870873917,3002.0817220639374,3002.0817220639374,3002.0817220639374,3002.0817220639374 +Pumped Storage Hydropower - National Class 2/Moderate,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193 +Pumped Storage Hydropower - National Class 2/Conservative,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193 +Pumped Storage Hydropower - National Class 3/Advanced,3564.19288512911,3528.1909367944722,3492.188988459836,3492.188988459836,3456.1870401251977,3456.1870401251977,3420.18509179056,3384.1831434559226,3384.1831434559226,3348.181195121286,3348.181195121286,3312.1792467866476,3312.1792467866476,3276.1772984520103,3276.1772984520103,3276.1772984520103,3240.175350117373,3240.175350117373,3240.175350117373,3240.175350117373,3204.1734017827357,3204.1734017827357,3204.1734017827357,3204.1734017827357,3204.1734017827357,3168.1714534480975,3168.1714534480975,3168.1714534480975,3168.1714534480975 +Pumped Storage Hydropower - National Class 3/Moderate,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911 +Pumped Storage Hydropower - National Class 3/Conservative,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911 +Pumped Storage Hydropower - National Class 4/Advanced,3706.61331658291,3669.1727780315673,3631.732239480226,3631.732239480226,3594.2917009288826,3594.2917009288826,3556.85116237754,3519.4106238261975,3519.4106238261975,3481.9700852748556,3481.9700852748556,3444.5295467235123,3444.5295467235123,3407.08900817217,3407.08900817217,3407.08900817217,3369.6484696208277,3369.6484696208277,3369.6484696208277,3369.6484696208277,3332.2079310694853,3332.2079310694853,3332.2079310694853,3332.2079310694853,3332.2079310694853,3294.767392518142,3294.767392518142,3294.767392518142,3294.767392518142 +Pumped Storage Hydropower - National Class 4/Moderate,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291 +Pumped Storage Hydropower - National Class 4/Conservative,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291 +Pumped Storage Hydropower - National Class 5/Advanced,3820.78524077046,3782.191450459647,3743.597660148835,3743.597660148835,3705.0038698380217,3705.0038698380217,3666.410079527209,3627.8162892163964,3627.8162892163964,3589.2224989055844,3589.2224989055844,3550.6287085947706,3550.6287085947706,3512.034918283958,3512.034918283958,3512.034918283958,3473.4411279731457,3473.4411279731457,3473.4411279731457,3473.4411279731457,3434.8473376623333,3434.8473376623333,3434.8473376623333,3434.8473376623333,3434.8473376623333,3396.25354735152,3396.25354735152,3396.25354735152,3396.25354735152 +Pumped Storage Hydropower - National Class 5/Moderate,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046 +Pumped Storage Hydropower - National Class 5/Conservative,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046 +Pumped Storage Hydropower - National Class 6/Advanced,3921.20380988593,3881.5956905941525,3841.9875713023766,3841.9875713023766,3802.3794520105985,3802.3794520105985,3762.771332718821,3723.1632134270444,3723.1632134270444,3683.555094135268,3683.555094135268,3643.9469748434904,3643.9469748434904,3604.3388555517136,3604.3388555517136,3604.3388555517136,3564.7307362599363,3564.7307362599363,3564.7307362599363,3564.7307362599363,3525.1226169681595,3525.1226169681595,3525.1226169681595,3525.1226169681595,3525.1226169681595,3485.514497676382,3485.514497676382,3485.514497676382,3485.514497676382 +Pumped Storage Hydropower - National Class 6/Moderate,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593 +Pumped Storage Hydropower - National Class 6/Conservative,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593 +Pumped Storage Hydropower - National Class 7/Advanced,4011.66568334578,3971.1438077564285,3930.6219321670783,3930.6219321670783,3890.1000565777263,3890.1000565777263,3849.5781809883747,3809.0563053990236,3809.0563053990236,3768.534429809673,3768.534429809673,3728.012554220321,3728.012554220321,3687.49067863097,3687.49067863097,3687.49067863097,3646.9688030416187,3646.9688030416187,3646.9688030416187,3646.9688030416187,3606.4469274522676,3606.4469274522676,3606.4469274522676,3606.4469274522676,3606.4469274522676,3565.9250518629156,3565.9250518629156,3565.9250518629156,3565.9250518629156 +Pumped Storage Hydropower - National Class 7/Moderate,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578 +Pumped Storage Hydropower - National Class 7/Conservative,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578 +Pumped Storage Hydropower - National Class 8/Advanced,4093.525,4052.1762626262625,4010.8275252525264,4010.8275252525264,3969.478787878788,3969.478787878788,3928.1300505050503,3886.7813131313133,3886.7813131313133,3845.4325757575766,3845.4325757575766,3804.0838383838386,3804.0838383838386,3762.735101010101,3762.735101010101,3762.735101010101,3721.386363636364,3721.386363636364,3721.386363636364,3721.386363636364,3680.037626262627,3680.037626262627,3680.037626262627,3680.037626262627,3680.037626262627,3638.688888888889,3638.688888888889,3638.688888888889,3638.688888888889 +Pumped Storage Hydropower - National Class 8/Moderate,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525 +Pumped Storage Hydropower - National Class 8/Conservative,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525 +Pumped Storage Hydropower - National Class 9/Advanced,4164.87921907394,4122.809732012586,4080.7402449512347,4080.7402449512347,4038.670757889881,4038.670757889881,3996.6012708285275,3954.531783767175,3954.531783767175,3912.4622967058226,3912.4622967058226,3870.3928096444693,3870.3928096444693,3828.3233225831164,3828.3233225831164,3828.3233225831164,3786.2538355217634,3786.2538355217634,3786.2538355217634,3786.2538355217634,3744.184348460411,3744.184348460411,3744.184348460411,3744.184348460411,3744.184348460411,3702.114861399057,3702.114861399057,3702.114861399057,3702.114861399057 +Pumped Storage Hydropower - National Class 9/Moderate,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394 +Pumped Storage Hydropower - National Class 9/Conservative,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394 +Pumped Storage Hydropower - National Class 10/Advanced,4233.82842643051,4191.062482729191,4148.296539027874,4148.296539027874,4105.530595326555,4105.530595326555,4062.764651625237,4019.998707923919,4019.998707923919,3977.2327642226014,3977.2327642226014,3934.4668205212824,3934.4668205212824,3891.700876819964,3891.700876819964,3891.700876819964,3848.934933118646,3848.934933118646,3848.934933118646,3848.934933118646,3806.168989417328,3806.168989417328,3806.168989417328,3806.168989417328,3806.168989417328,3763.403045716009,3763.403045716009,3763.403045716009,3763.403045716009 +Pumped Storage Hydropower - National Class 10/Moderate,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051 +Pumped Storage Hydropower - National Class 10/Conservative,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051 +Pumped Storage Hydropower - National Class 11/Advanced,4296.63721160184,4253.236835727073,4209.8364598523085,4209.8364598523085,4166.436083977542,4166.436083977542,4123.035708102776,4079.6353322280097,4079.6353322280097,4036.2349563532443,4036.2349563532443,3992.8345804784776,3992.8345804784776,3949.434204603712,3949.434204603712,3949.434204603712,3906.033828728946,3906.033828728946,3906.033828728946,3906.033828728946,3862.63345285418,3862.63345285418,3862.63345285418,3862.63345285418,3862.63345285418,3819.2330769794135,3819.2330769794135,3819.2330769794135,3819.2330769794135 +Pumped Storage Hydropower - National Class 11/Moderate,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184 +Pumped Storage Hydropower - National Class 11/Conservative,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184 +Pumped Storage Hydropower - National Class 12/Advanced,4353.0650801796,4309.094725834351,4265.124371489104,4265.124371489104,4221.154017143855,4221.154017143855,4177.183662798606,4133.213308453358,4133.213308453358,4089.2429541081096,4089.2429541081096,4045.2725997628604,4045.2725997628604,4001.3022454176125,4001.3022454176125,4001.3022454176125,3957.331891072364,3957.331891072364,3957.331891072364,3957.331891072364,3913.361536727116,3913.361536727116,3913.361536727116,3913.361536727116,3913.361536727116,3869.3911823818667,3869.3911823818667,3869.3911823818667,3869.3911823818667 +Pumped Storage Hydropower - National Class 12/Moderate,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796 +Pumped Storage Hydropower - National Class 12/Conservative,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796 +Pumped Storage Hydropower - National Class 13/Advanced,4404.93334824281,4360.439071997933,4315.944795753057,4315.944795753057,4271.450519508179,4271.450519508179,4226.956243263303,4182.461967018426,4182.461967018426,4137.967690773549,4137.967690773549,4093.473414528672,4093.473414528672,4048.9791382837952,4048.9791382837952,4048.9791382837952,4004.4848620389184,4004.4848620389184,4004.4848620389184,4004.4848620389184,3959.990585794042,3959.990585794042,3959.990585794042,3959.990585794042,3959.990585794042,3915.4963095491644,3915.4963095491644,3915.4963095491644,3915.4963095491644 +Pumped Storage Hydropower - National Class 13/Moderate,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281 +Pumped Storage Hydropower - National Class 13/Conservative,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281 +Pumped Storage Hydropower - National Class 14/Advanced,4453.75316153362,4408.765755861563,4363.778350189507,4363.778350189507,4318.79094451745,4318.79094451745,4273.803538845393,4228.816133173336,4228.816133173336,4183.82872750128,4183.82872750128,4138.841321829223,4138.841321829223,4093.853916157166,4093.853916157166,4093.853916157166,4048.8665104851098,4048.8665104851098,4048.8665104851098,4048.8665104851098,4003.879104813053,4003.879104813053,4003.879104813053,4003.879104813053,4003.879104813053,3958.8916991409956,3958.8916991409956,3958.8916991409956,3958.8916991409956 +Pumped Storage Hydropower - National Class 14/Moderate,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362 +Pumped Storage Hydropower - National Class 14/Conservative,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362 +Pumped Storage Hydropower - National Class 15/Advanced,4500.56915544675,4455.108860947288,4409.648566447827,4409.648566447827,4364.188271948364,4364.188271948364,4318.727977448902,4273.267682949439,4273.267682949439,4227.807388449978,4227.807388449978,4182.347093950515,4182.347093950515,4136.886799451054,4136.886799451054,4136.886799451054,4091.4265049515916,4091.4265049515916,4091.4265049515916,4091.4265049515916,4045.9662104521294,4045.9662104521294,4045.9662104521294,4045.9662104521294,4045.9662104521294,4000.505915952667,4000.505915952667,4000.505915952667,4000.505915952667 +Pumped Storage Hydropower - National Class 15/Moderate,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675 +Pumped Storage Hydropower - National Class 15/Conservative,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675 diff --git a/tests/data/Pumped_Storage_Hydropower/Market/20/df_vom.csv b/tests/data/Pumped_Storage_Hydropower/Market/20/df_vom.csv index 4d053f3..a34d3ed 100644 --- a/tests/data/Pumped_Storage_Hydropower/Market/20/df_vom.csv +++ b/tests/data/Pumped_Storage_Hydropower/Market/20/df_vom.csv @@ -1,46 +1,46 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Pumped Storage Hydropower - National Class 1/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 1/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 1/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 2/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 2/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 2/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 3/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 3/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 3/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 4/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 4/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 4/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 5/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 5/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 5/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 6/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 6/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 6/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 7/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 7/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 7/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 8/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 8/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 8/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 9/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 9/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 9/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 10/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 10/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 10/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 11/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 11/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 11/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 12/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 12/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 12/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 13/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 13/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 13/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 14/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 14/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 14/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 15/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 15/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 15/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower - National Class 1/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 1/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 1/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 2/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 2/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 2/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 3/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 3/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 3/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 4/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 4/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 4/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 5/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 5/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 5/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 6/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 6/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 6/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 7/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 7/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 7/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 8/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 8/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 8/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 9/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 9/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 9/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 10/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 10/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 10/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 11/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 11/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 11/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 12/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 12/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 12/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 13/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 13/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 13/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 14/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 14/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 14/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 15/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 15/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 15/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 diff --git a/tests/data/Pumped_Storage_Hydropower/Market/30/df_capex.csv b/tests/data/Pumped_Storage_Hydropower/Market/30/df_capex.csv index b12bd0a..c9a1cdb 100644 --- a/tests/data/Pumped_Storage_Hydropower/Market/30/df_capex.csv +++ b/tests/data/Pumped_Storage_Hydropower/Market/30/df_capex.csv @@ -1,46 +1,46 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Pumped Storage Hydropower - National Class 1/Advanced,2227.1765321573494,2227.1765321573494,2204.679799509295,2182.1830668612415,2182.1830668612415,2159.686334213187,2159.686334213187,2137.189601565133,2114.692868917079,2114.692868917079,2092.1961362690254,2092.1961362690254,2069.6994036209708,2069.6994036209708,2047.202670972917,2047.202670972917,2047.202670972917,2024.705938324863,2024.705938324863,2024.705938324863,2024.705938324863,2002.2092056768092,2002.2092056768092,2002.2092056768092,2002.2092056768092,2002.2092056768092,1979.7124730287549,1979.7124730287549,1979.7124730287549,1979.7124730287549 -Pumped Storage Hydropower - National Class 1/Moderate,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403 -Pumped Storage Hydropower - National Class 1/Conservative,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403 -Pumped Storage Hydropower - National Class 2/Advanced,2524.924119275795,2524.924119275795,2499.419835242706,2473.9155512096177,2473.9155512096177,2448.411267176529,2448.411267176529,2422.9069831434394,2397.4026991103506,2397.4026991103506,2371.8984150772626,2371.8984150772626,2346.3941310441733,2346.3941310441733,2320.8898470110844,2320.8898470110844,2320.8898470110844,2295.385562977996,2295.385562977996,2295.385562977996,2295.385562977996,2269.8812789449066,2269.8812789449066,2269.8812789449066,2269.8812789449066,2269.8812789449066,2244.3769949118177,2244.3769949118177,2244.3769949118177,2244.3769949118177 -Pumped Storage Hydropower - National Class 2/Moderate,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884 -Pumped Storage Hydropower - National Class 2/Conservative,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884 -Pumped Storage Hydropower - National Class 3/Advanced,2710.143355190407,2710.143355190407,2682.7681697844437,2655.39298437848,2655.39298437848,2628.017798972516,2628.017798972516,2600.642613566552,2573.267428160588,2573.267428160588,2545.8922427546254,2545.8922427546254,2518.5170573486607,2518.5170573486607,2491.1418719426974,2491.1418719426974,2491.1418719426974,2463.766686536734,2463.766686536734,2463.766686536734,2463.766686536734,2436.3915011307704,2436.3915011307704,2436.3915011307704,2436.3915011307704,2436.3915011307704,2409.0163157248066,2409.0163157248066,2409.0163157248066,2409.0163157248066 -Pumped Storage Hydropower - National Class 3/Moderate,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707 -Pumped Storage Hydropower - National Class 3/Conservative,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707 -Pumped Storage Hydropower - National Class 4/Advanced,2856.985662682297,2856.985662682297,2828.127221645102,2799.2687806079075,2799.2687806079075,2770.410339570712,2770.410339570712,2741.5518985335175,2712.6934574963225,2712.6934574963225,2683.835016459128,2683.835016459128,2654.9765754219325,2654.9765754219325,2626.118134384738,2626.118134384738,2626.118134384738,2597.259693347543,2597.259693347543,2597.259693347543,2597.259693347543,2568.401252310349,2568.401252310349,2568.401252310349,2568.401252310349,2568.401252310349,2539.542811273153,2539.542811273153,2539.542811273153,2539.542811273153 -Pumped Storage Hydropower - National Class 4/Moderate,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492 -Pumped Storage Hydropower - National Class 4/Conservative,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492 -Pumped Storage Hydropower - National Class 5/Advanced,2986.9907178896274,2986.9907178896274,2956.8190944766006,2926.6474710635744,2926.6474710635744,2896.4758476505476,2896.4758476505476,2866.304224237521,2836.132600824494,2836.132600824494,2805.960977411469,2805.960977411469,2775.7893539984416,2775.7893539984416,2745.6177305854153,2745.6177305854153,2745.6177305854153,2715.4461071723886,2715.4461071723886,2715.4461071723886,2715.4461071723886,2685.2744837593623,2685.2744837593623,2685.2744837593623,2685.2744837593623,2685.2744837593623,2655.102860346335,2655.102860346335,2655.102860346335,2655.102860346335 -Pumped Storage Hydropower - National Class 5/Moderate,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537 -Pumped Storage Hydropower - National Class 5/Conservative,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537 -Pumped Storage Hydropower - National Class 6/Advanced,3111.8661862870076,3111.8661862870076,3080.4331945063304,3049.0002027256537,3049.0002027256537,3017.5672109449765,3017.5672109449765,2986.1342191643002,2954.701227383623,2954.701227383623,2923.268235602947,2923.268235602947,2891.835243822269,2891.835243822269,2860.4022520415924,2860.4022520415924,2860.4022520415924,2828.969260260916,2828.969260260916,2828.969260260916,2828.969260260916,2797.5362684802394,2797.5362684802394,2797.5362684802394,2797.5362684802394,2797.5362684802394,2766.1032766995622,2766.1032766995622,2766.1032766995622,2766.1032766995622 -Pumped Storage Hydropower - National Class 6/Moderate,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844 -Pumped Storage Hydropower - National Class 6/Conservative,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844 -Pumped Storage Hydropower - National Class 7/Advanced,3225.8841242688577,3225.8841242688577,3193.2994361449296,3160.7147480210024,3160.7147480210024,3128.1300598970743,3128.1300598970743,3095.545371773146,3062.960683649218,3062.960683649218,3030.3759955252913,3030.3759955252913,2997.7913074013627,2997.7913074013627,2965.2066192774346,2965.2066192774346,2965.2066192774346,2932.621931153507,2932.621931153507,2932.621931153507,2932.621931153507,2900.0372430295797,2900.0372430295797,2900.0372430295797,2900.0372430295797,2900.0372430295797,2867.4525549056516,2867.4525549056516,2867.4525549056516,2867.4525549056516 -Pumped Storage Hydropower - National Class 7/Moderate,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854 -Pumped Storage Hydropower - National Class 7/Conservative,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854 -Pumped Storage Hydropower - National Class 8/Advanced,3343.1542938688676,3343.1542938688676,3309.3850585772634,3275.6158232856587,3275.6158232856587,3241.8465879940536,3241.8465879940536,3208.077352702449,3174.3081174108443,3174.3081174108443,3140.53888211924,3140.53888211924,3106.7696468276345,3106.7696468276345,3073.0004115360302,3073.0004115360302,3073.0004115360302,3039.2311762444256,3039.2311762444256,3039.2311762444256,3039.2311762444256,3005.461940952821,3005.461940952821,3005.461940952821,3005.461940952821,3005.461940952821,2971.6927056612158,2971.6927056612158,2971.6927056612158,2971.6927056612158 -Pumped Storage Hydropower - National Class 8/Moderate,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728 -Pumped Storage Hydropower - National Class 8/Conservative,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728 -Pumped Storage Hydropower - National Class 9/Advanced,3463.042238371755,3463.042238371755,3428.0620137417377,3393.0817891117204,3393.0817891117204,3358.101564481702,3358.101564481702,3323.1213398516843,3288.1411152216665,3288.1411152216665,3253.1608905916496,3253.1608905916496,3218.1806659616313,3218.1806659616313,3183.2004413316135,3183.2004413316135,3183.2004413316135,3148.220216701596,3148.220216701596,3148.220216701596,3148.220216701596,3113.239992071579,3113.239992071579,3113.239992071579,3113.239992071579,3113.239992071579,3078.2597674415606,3078.2597674415606,3078.2597674415606,3078.2597674415606 -Pumped Storage Hydropower - National Class 9/Moderate,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733 -Pumped Storage Hydropower - National Class 9/Conservative,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733 -Pumped Storage Hydropower - National Class 10/Advanced,3592.4382687699467,3592.4382687699467,3556.1510135298463,3519.8637582897463,3519.8637582897463,3483.576503049645,3483.576503049645,3447.289247809545,3411.001992569444,3411.001992569444,3374.7147373293446,3374.7147373293446,3338.4274820892433,3338.4274820892433,3302.140226849143,3302.140226849143,3302.140226849143,3265.8529716090425,3265.8529716090425,3265.8529716090425,3265.8529716090425,3229.5657163689425,3229.5657163689425,3229.5657163689425,3229.5657163689425,3229.5657163689425,3193.2784611288416,3193.2784611288416,3193.2784611288416,3193.2784611288416 -Pumped Storage Hydropower - National Class 10/Moderate,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047 -Pumped Storage Hydropower - National Class 10/Conservative,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047 -Pumped Storage Hydropower - National Class 11/Advanced,3725.204350815154,3725.204350815154,3687.5760240392437,3649.947697263333,3649.947697263333,3612.319370487422,3612.319370487422,3574.691043711511,3537.0627169356007,3537.0627169356007,3499.434390159691,3499.434390159691,3461.8060633837795,3461.8060633837795,3424.177736607869,3424.177736607869,3424.177736607869,3386.5494098319587,3386.5494098319587,3386.5494098319587,3386.5494098319587,3348.9210830560482,3348.9210830560482,3348.9210830560482,3348.9210830560482,3348.9210830560482,3311.292756280137,3311.292756280137,3311.292756280137,3311.292756280137 -Pumped Storage Hydropower - National Class 11/Moderate,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065 -Pumped Storage Hydropower - National Class 11/Conservative,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065 -Pumped Storage Hydropower - National Class 12/Advanced,3867.1344783775453,3867.1344783775453,3828.072513949489,3789.0105495214334,3789.0105495214334,3749.948585093377,3749.948585093377,3710.8866206653206,3671.8246562372647,3671.8246562372647,3632.76269180921,3632.76269180921,3593.7007273811532,3593.7007273811532,3554.6387629530973,3554.6387629530973,3554.6387629530973,3515.5767985250413,3515.5767985250413,3515.5767985250413,3515.5767985250413,3476.5148340969854,3476.5148340969854,3476.5148340969854,3476.5148340969854,3476.5148340969854,3437.452869668929,3437.452869668929,3437.452869668929,3437.452869668929 -Pumped Storage Hydropower - National Class 12/Moderate,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012 -Pumped Storage Hydropower - National Class 12/Conservative,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012 -Pumped Storage Hydropower - National Class 13/Advanced,4026.2122968039457,4026.2122968039457,3985.5434857251175,3944.8746746462903,3944.8746746462903,3904.205863567462,3904.205863567462,3863.5370524886343,3822.868241409806,3822.868241409806,3782.19943033098,3782.19943033098,3741.5306192521507,3741.5306192521507,3700.861808173324,3700.861808173324,3700.861808173324,3660.1929970944957,3660.1929970944957,3660.1929970944957,3660.1929970944957,3619.524186015669,3619.524186015669,3619.524186015669,3619.524186015669,3619.524186015669,3578.8553749368402,3578.8553749368402,3578.8553749368402,3578.8553749368402 -Pumped Storage Hydropower - National Class 13/Moderate,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773 -Pumped Storage Hydropower - National Class 13/Conservative,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773 -Pumped Storage Hydropower - National Class 14/Advanced,4198.866973187313,4198.866973187313,4156.454175478351,4114.041377769388,4114.041377769388,4071.628580060425,4071.628580060425,4029.2157823514626,3986.8029846424997,3986.8029846424997,3944.3901869335377,3944.3901869335377,3901.9773892245744,3901.9773892245744,3859.5645915156115,3859.5645915156115,3859.5645915156115,3817.1517938066486,3817.1517938066486,3817.1517938066486,3817.1517938066486,3774.7389960976866,3774.7389960976866,3774.7389960976866,3774.7389960976866,3774.7389960976866,3732.3261983887232,3732.3261983887232,3732.3261983887232,3732.3261983887232 -Pumped Storage Hydropower - National Class 14/Moderate,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276 -Pumped Storage Hydropower - National Class 14/Conservative,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276 -Pumped Storage Hydropower - National Class 15/Advanced,4389.306422736285,4389.306422736285,4344.969994223798,4300.6335657113095,4300.6335657113095,4256.2971371988215,4256.2971371988215,4211.960708686334,4167.624280173846,4167.624280173846,4123.287851661359,4123.287851661359,4078.9514231488706,4078.9514231488706,4034.614994636383,4034.614994636383,4034.614994636383,3990.2785661238954,3990.2785661238954,3990.2785661238954,3990.2785661238954,3945.9421376114083,3945.9421376114083,3945.9421376114083,3945.9421376114083,3945.9421376114083,3901.6057090989198,3901.6057090989198,3901.6057090989198,3901.6057090989198 -Pumped Storage Hydropower - National Class 15/Moderate,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773 -Pumped Storage Hydropower - National Class 15/Conservative,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower - National Class 1/Advanced,3224.2384570830204,3191.6703918599596,3159.1023266368993,3159.1023266368993,3126.534261413838,3126.534261413838,3093.9661961907773,3061.3981309677165,3061.3981309677165,3028.830065744656,3028.830065744656,2996.262000521595,2996.262000521595,2963.693935298534,2963.693935298534,2963.693935298534,2931.1258700754734,2931.1258700754734,2931.1258700754734,2931.1258700754734,2898.5578048524126,2898.5578048524126,2898.5578048524126,2898.5578048524126,2898.5578048524126,2865.9897396293513,2865.9897396293513,2865.9897396293513,2865.9897396293513 +Pumped Storage Hydropower - National Class 1/Moderate,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204 +Pumped Storage Hydropower - National Class 1/Conservative,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204 +Pumped Storage Hydropower - National Class 2/Advanced,3595.107226740458,3558.793012328938,3522.478797917419,3522.478797917419,3486.164583505899,3486.164583505899,3449.8503690943785,3413.536154682859,3413.536154682859,3377.22194027134,3377.22194027134,3340.9077258598195,3340.9077258598195,3304.5935114482995,3304.5935114482995,3304.5935114482995,3268.27929703678,3268.27929703678,3268.27929703678,3268.27929703678,3231.9650826252605,3231.9650826252605,3231.9650826252605,3231.9650826252605,3231.9650826252605,3195.65086821374,3195.65086821374,3195.65086821374,3195.65086821374 +Pumped Storage Hydropower - National Class 2/Moderate,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458 +Pumped Storage Hydropower - National Class 2/Conservative,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458 +Pumped Storage Hydropower - National Class 3/Advanced,3794.0060072760057,3755.6827142732177,3717.359421270431,3717.359421270431,3679.036128267642,3679.036128267642,3640.7128352648538,3602.3895422620662,3602.3895422620662,3564.0662492592787,3564.0662492592787,3525.7429562564903,3525.7429562564903,3487.4196632537023,3487.4196632537023,3487.4196632537023,3449.096370250915,3449.096370250915,3449.096370250915,3449.096370250915,3410.773077248127,3410.773077248127,3410.773077248127,3410.773077248127,3410.773077248127,3372.4497842453384,3372.4497842453384,3372.4497842453384,3372.4497842453384 +Pumped Storage Hydropower - National Class 3/Moderate,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057 +Pumped Storage Hydropower - National Class 3/Conservative,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057 +Pumped Storage Hydropower - National Class 4/Advanced,3945.609466995887,3905.7548259151204,3865.900184834355,3865.900184834355,3826.0455437535875,3826.0455437535875,3786.190902672821,3746.3362615920546,3746.3362615920546,3706.4816205112884,3706.4816205112884,3666.6269794305213,3666.6269794305213,3626.772338349755,3626.772338349755,3626.772338349755,3586.9176972689884,3586.9176972689884,3586.9176972689884,3586.9176972689884,3547.063056188222,3547.063056188222,3547.063056188222,3547.063056188222,3547.063056188222,3507.208415107455,3507.208415107455,3507.208415107455,3507.208415107455 +Pumped Storage Hydropower - National Class 4/Moderate,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887 +Pumped Storage Hydropower - National Class 4/Conservative,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887 +Pumped Storage Hydropower - National Class 5/Advanced,4067.1430035329067,4026.0607509719684,3984.9784984110306,3984.9784984110306,3943.8962458500914,3943.8962458500914,3902.813993289153,3861.731740728215,3861.731740728215,3820.649488167277,3820.649488167277,3779.5672356063374,3779.5672356063374,3738.4849830453995,3738.4849830453995,3738.4849830453995,3697.4027304844612,3697.4027304844612,3697.4027304844612,3697.4027304844612,3656.320477923523,3656.320477923523,3656.320477923523,3656.320477923523,3656.320477923523,3615.2382253625838,3615.2382253625838,3615.2382253625838,3615.2382253625838 +Pumped Storage Hydropower - National Class 5/Moderate,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067 +Pumped Storage Hydropower - National Class 5/Conservative,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067 +Pumped Storage Hydropower - National Class 6/Advanced,4174.036391950732,4131.874408193654,4089.7124244365764,4089.7124244365764,4047.550440679497,4047.550440679497,4005.388456922419,3963.2264731653413,3963.2264731653413,3921.064489408264,3921.064489408264,3878.902505651185,3878.902505651185,3836.740521894107,3836.740521894107,3836.740521894107,3794.5785381370288,3794.5785381370288,3794.5785381370288,3794.5785381370288,3752.4165543799513,3752.4165543799513,3752.4165543799513,3752.4165543799513,3752.4165543799513,3710.2545706228725,3710.2545706228725,3710.2545706228725,3710.2545706228725 +Pumped Storage Hydropower - National Class 6/Moderate,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732 +Pumped Storage Hydropower - National Class 6/Conservative,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732 +Pumped Storage Hydropower - National Class 7/Advanced,4270.331093836284,4227.196436322786,4184.0617788092895,4184.0617788092895,4140.927121295791,4140.927121295791,4097.7924637822925,4054.657806268795,4054.657806268795,4011.523148755298,4011.523148755298,3968.3884912417993,3968.3884912417993,3925.2538337283017,3925.2538337283017,3925.2538337283017,3882.119176214804,3882.119176214804,3882.119176214804,3882.119176214804,3838.9845187013066,3838.9845187013066,3838.9845187013066,3838.9845187013066,3838.9845187013066,3795.8498611878076,3795.8498611878076,3795.8498611878076,3795.8498611878076 +Pumped Storage Hydropower - National Class 7/Moderate,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284 +Pumped Storage Hydropower - National Class 7/Conservative,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284 +Pumped Storage Hydropower - National Class 8/Advanced,4357.468560619698,4313.453726674044,4269.438892728393,4269.438892728393,4225.424058782738,4225.424058782738,4181.4092248370835,4137.394390891431,4137.394390891431,4093.379556945778,4093.379556945778,4049.364723000124,4049.364723000124,4005.34988905447,4005.34988905447,4005.34988905447,3961.335055108817,3961.335055108817,3961.335055108817,3961.335055108817,3917.3202211631638,3917.3202211631638,3917.3202211631638,3917.3202211631638,3917.3202211631638,3873.3053872175096,3873.3053872175096,3873.3053872175096,3873.3053872175096 +Pumped Storage Hydropower - National Class 8/Moderate,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698 +Pumped Storage Hydropower - National Class 8/Conservative,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698 +Pumped Storage Hydropower - National Class 9/Advanced,4433.423578918661,4388.641522565947,4343.859466213235,4343.859466213235,4299.07740986052,4299.07740986052,4254.295353507806,4209.513297155092,4209.513297155092,4164.731240802379,4164.731240802379,4119.949184449665,4119.949184449665,4075.1671280969513,4075.1671280969513,4075.1671280969513,4030.3850717442374,4030.3850717442374,4030.3850717442374,4030.3850717442374,3985.6030153915244,3985.6030153915244,3985.6030153915244,3985.6030153915244,3985.6030153915244,3940.8209590388096,3940.8209590388096,3940.8209590388096,3940.8209590388096 +Pumped Storage Hydropower - National Class 9/Moderate,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661 +Pumped Storage Hydropower - National Class 9/Conservative,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661 +Pumped Storage Hydropower - National Class 10/Advanced,4506.818514417017,4461.29509507947,4415.771675741926,4415.771675741926,4370.248256404379,4370.248256404379,4324.724837066834,4279.201417729289,4279.201417729289,4233.677998391744,4233.677998391744,4188.154579054198,4188.154579054198,4142.631159716651,4142.631159716651,4142.631159716651,4097.107740379106,4097.107740379106,4097.107740379106,4097.107740379106,4051.5843210415605,4051.5843210415605,4051.5843210415605,4051.5843210415605,4051.5843210415605,4006.060901704014,4006.060901704014,4006.060901704014,4006.060901704014 +Pumped Storage Hydropower - National Class 10/Moderate,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017 +Pumped Storage Hydropower - National Class 10/Conservative,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017 +Pumped Storage Hydropower - National Class 11/Advanced,4573.677103704925,4527.478345081642,4481.279586458361,4481.279586458361,4435.080827835079,4435.080827835079,4388.882069211797,4342.683310588514,4342.683310588514,4296.484551965234,4296.484551965234,4250.285793341951,4250.285793341951,4204.087034718669,4204.087034718669,4204.087034718669,4157.888276095387,4157.888276095387,4157.888276095387,4157.888276095387,4111.689517472105,4111.689517472105,4111.689517472105,4111.689517472105,4111.689517472105,4065.490758848822,4065.490758848822,4065.490758848822,4065.490758848822 +Pumped Storage Hydropower - National Class 11/Moderate,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925 +Pumped Storage Hydropower - National Class 11/Conservative,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925 +Pumped Storage Hydropower - National Class 12/Advanced,4633.743345701827,4586.937857361405,4540.132369020984,4540.132369020984,4493.32688068056,4493.32688068056,4446.521392340137,4399.715903999715,4399.715903999715,4352.910415659293,4352.910415659293,4306.104927318869,4306.104927318869,4259.299438978448,4259.299438978448,4259.299438978448,4212.493950638025,4212.493950638025,4212.493950638025,4212.493950638025,4165.688462297603,4165.688462297603,4165.688462297603,4165.688462297603,4165.688462297603,4118.88297395718,4118.88297395718,4118.88297395718,4118.88297395718 +Pumped Storage Hydropower - National Class 12/Moderate,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827 +Pumped Storage Hydropower - National Class 12/Conservative,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827 +Pumped Storage Hydropower - National Class 13/Advanced,4688.955991863566,4641.59280002656,4594.229608189556,4594.229608189556,4546.866416352549,4546.866416352549,4499.5032245155435,4452.140032678538,4452.140032678538,4404.776840841532,4404.776840841532,4357.413649004527,4357.413649004527,4310.050457167521,4310.050457167521,4310.050457167521,4262.687265330515,4262.687265330515,4262.687265330515,4262.687265330515,4215.32407349351,4215.32407349351,4215.32407349351,4215.32407349351,4215.32407349351,4167.960881656503,4167.960881656503,4167.960881656503,4167.960881656503 +Pumped Storage Hydropower - National Class 13/Moderate,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566 +Pumped Storage Hydropower - National Class 13/Conservative,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566 +Pumped Storage Hydropower - National Class 14/Advanced,4740.923624050991,4693.0355066363345,4645.147389221679,4645.147389221679,4597.259271807022,4597.259271807022,4549.371154392365,4501.483036977709,4501.483036977709,4453.594919563053,4453.594919563053,4405.706802148396,4405.706802148396,4357.818684733739,4357.818684733739,4357.818684733739,4309.930567319084,4309.930567319084,4309.930567319084,4309.930567319084,4262.042449904427,4262.042449904427,4262.042449904427,4262.042449904427,4262.042449904427,4214.15433248977,4214.15433248977,4214.15433248977,4214.15433248977 +Pumped Storage Hydropower - National Class 14/Moderate,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991 +Pumped Storage Hydropower - National Class 14/Conservative,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991 +Pumped Storage Hydropower - National Class 15/Advanced,4790.75823398024,4742.366736667308,4693.975239354378,4693.975239354378,4645.583742041445,4645.583742041445,4597.192244728512,4548.800747415581,4548.800747415581,4500.40925010265,4500.40925010265,4452.017752789718,4452.017752789718,4403.626255476786,4403.626255476786,4403.626255476786,4355.234758163855,4355.234758163855,4355.234758163855,4355.234758163855,4306.843260850923,4306.843260850923,4306.843260850923,4306.843260850923,4306.843260850923,4258.451763537991,4258.451763537991,4258.451763537991,4258.451763537991 +Pumped Storage Hydropower - National Class 15/Moderate,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024 +Pumped Storage Hydropower - National Class 15/Conservative,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024 diff --git a/tests/data/Pumped_Storage_Hydropower/Market/30/df_fom.csv b/tests/data/Pumped_Storage_Hydropower/Market/30/df_fom.csv index 46fe67e..bff81db 100644 --- a/tests/data/Pumped_Storage_Hydropower/Market/30/df_fom.csv +++ b/tests/data/Pumped_Storage_Hydropower/Market/30/df_fom.csv @@ -1,46 +1,46 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Pumped Storage Hydropower - National Class 1/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 1/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 1/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 2/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 2/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 2/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 3/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 3/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 3/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 4/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 4/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 4/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 5/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 5/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 5/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 6/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 6/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 6/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 7/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 7/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 7/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 8/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 8/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 8/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 9/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 9/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 9/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 10/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 10/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 10/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 11/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 11/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 11/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 12/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 12/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 12/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 13/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 13/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 13/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 14/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 14/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 14/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 15/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 15/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 15/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower - National Class 1/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 1/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 1/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 2/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 2/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 2/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 3/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 3/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 3/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 4/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 4/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 4/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 5/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 5/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 5/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 6/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 6/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 6/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 7/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 7/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 7/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 8/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 8/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 8/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 9/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 9/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 9/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 10/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 10/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 10/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 11/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 11/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 11/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 12/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 12/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 12/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 13/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 13/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 13/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 14/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 14/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 14/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 15/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 15/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 15/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 diff --git a/tests/data/Pumped_Storage_Hydropower/Market/30/df_gcc.csv b/tests/data/Pumped_Storage_Hydropower/Market/30/df_gcc.csv index f29ea19..7401baa 100644 --- a/tests/data/Pumped_Storage_Hydropower/Market/30/df_gcc.csv +++ b/tests/data/Pumped_Storage_Hydropower/Market/30/df_gcc.csv @@ -1,46 +1,46 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Pumped Storage Hydropower - National Class 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 9/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 9/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 9/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 10/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 10/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 10/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 11/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 11/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 11/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 12/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 12/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 12/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 13/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 13/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 13/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 14/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 14/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 14/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 15/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 15/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 15/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower - National Class 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 9/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 9/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 9/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 10/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 10/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 10/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 11/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 11/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 11/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 12/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 12/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 12/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 13/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 13/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 13/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 14/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 14/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 14/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 15/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 15/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 15/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Pumped_Storage_Hydropower/Market/30/df_occ.csv b/tests/data/Pumped_Storage_Hydropower/Market/30/df_occ.csv index 1ec5d1e..88c4a41 100644 --- a/tests/data/Pumped_Storage_Hydropower/Market/30/df_occ.csv +++ b/tests/data/Pumped_Storage_Hydropower/Market/30/df_occ.csv @@ -1,46 +1,46 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Pumped Storage Hydropower - National Class 1/Advanced,2088.1795605204925,2088.1795605204925,2067.086837686952,2045.9941148534122,2045.9941148534122,2024.9013920198715,2024.9013920198715,2003.8086691863311,1982.7159463527908,1982.7159463527908,1961.6232235192508,1961.6232235192508,1940.5305006857102,1940.5305006857102,1919.43777785217,1919.43777785217,1919.43777785217,1898.3450550186296,1898.3450550186296,1898.3450550186296,1898.3450550186296,1877.2523321850895,1877.2523321850895,1877.2523321850895,1877.2523321850895,1877.2523321850895,1856.1596093515489,1856.1596093515489,1856.1596093515489,1856.1596093515489 -Pumped Storage Hydropower - National Class 1/Moderate,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033 -Pumped Storage Hydropower - National Class 1/Conservative,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033 -Pumped Storage Hydropower - National Class 2/Advanced,2367.344869887674,2367.344869887674,2343.432295444364,2319.5197210010547,2319.5197210010547,2295.6071465577447,2295.6071465577447,2271.694572114435,2247.781997671125,2247.781997671125,2223.869423227816,2223.869423227816,2199.9568487845054,2199.9568487845054,2176.0442743411954,2176.0442743411954,2176.0442743411954,2152.131699897886,2152.131699897886,2152.131699897886,2152.131699897886,2128.219125454576,2128.219125454576,2128.219125454576,2128.219125454576,2128.219125454576,2104.306551011266,2104.306551011266,2104.306551011266,2104.306551011266 -Pumped Storage Hydropower - National Class 2/Moderate,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984 -Pumped Storage Hydropower - National Class 2/Conservative,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984 -Pumped Storage Hydropower - National Class 3/Advanced,2541.0046660770095,2541.0046660770095,2515.337952278252,2489.6712384794946,2489.6712384794946,2464.0045246807367,2464.0045246807367,2438.337810881979,2412.671097083221,2412.671097083221,2387.004383284464,2387.004383284464,2361.3376694857056,2361.3376694857056,2335.670955686948,2335.670955686948,2335.670955686948,2310.004241888191,2310.004241888191,2310.004241888191,2310.004241888191,2284.3375280894334,2284.3375280894334,2284.3375280894334,2284.3375280894334,2284.3375280894334,2258.6708142906755,2258.6708142906755,2258.6708142906755,2258.6708142906755 -Pumped Storage Hydropower - National Class 3/Moderate,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673 -Pumped Storage Hydropower - National Class 3/Conservative,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673 -Pumped Storage Hydropower - National Class 4/Advanced,2678.6826187210286,2678.6826187210286,2651.625218531927,2624.5678183428263,2624.5678183428263,2597.5104181537245,2597.5104181537245,2570.4530179646235,2543.395617775522,2543.395617775522,2516.3382175864213,2516.3382175864213,2489.2808173973194,2489.2808173973194,2462.2234172082185,2462.2234172082185,2462.2234172082185,2435.166017019117,2435.166017019117,2435.166017019117,2435.166017019117,2408.108616830016,2408.108616830016,2408.108616830016,2408.108616830016,2408.108616830016,2381.0512166409144,2381.0512166409144,2381.0512166409144,2381.0512166409144 -Pumped Storage Hydropower - National Class 4/Moderate,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013 -Pumped Storage Hydropower - National Class 4/Conservative,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013 -Pumped Storage Hydropower - National Class 5/Advanced,2800.574123560711,2800.574123560711,2772.2854960499967,2743.996868539283,2743.996868539283,2715.7082410285684,2715.7082410285684,2687.419613517854,2659.1309860071397,2659.1309860071397,2630.842358496426,2630.842358496426,2602.5537309857114,2602.5537309857114,2574.2651034749974,2574.2651034749974,2574.2651034749974,2545.976475964283,2545.976475964283,2545.976475964283,2545.976475964283,2517.687848453569,2517.687848453569,2517.687848453569,2517.687848453569,2517.687848453569,2489.3992209428543,2489.3992209428543,2489.3992209428543,2489.3992209428543 -Pumped Storage Hydropower - National Class 5/Moderate,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255 -Pumped Storage Hydropower - National Class 5/Conservative,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255 -Pumped Storage Hydropower - National Class 6/Advanced,2917.656176533515,2917.656176533515,2888.184902023075,2858.713627512636,2858.713627512636,2829.242353002196,2829.242353002196,2799.7710784917567,2770.299803981317,2770.299803981317,2740.828529470878,2740.828529470878,2711.357254960438,2711.357254960438,2681.8859804499984,2681.8859804499984,2681.8859804499984,2652.414705939559,2652.414705939559,2652.414705939559,2652.414705939559,2622.9434314291198,2622.9434314291198,2622.9434314291198,2622.9434314291198,2622.9434314291198,2593.47215691868,2593.47215691868,2593.47215691868,2593.47215691868 -Pumped Storage Hydropower - National Class 6/Moderate,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544 -Pumped Storage Hydropower - National Class 6/Conservative,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544 -Pumped Storage Hydropower - National Class 7/Advanced,3024.558312124791,3024.558312124791,2994.007218062924,2963.456124001058,2963.456124001058,2932.905029939191,2932.905029939191,2902.3539358773246,2871.8028418154577,2871.8028418154577,2841.251747753592,2841.251747753592,2810.7006536917247,2810.7006536917247,2780.1495596298582,2780.1495596298582,2780.1495596298582,2749.5984655679918,2749.5984655679918,2749.5984655679918,2749.5984655679918,2719.0473715061257,2719.0473715061257,2719.0473715061257,2719.0473715061257,2719.0473715061257,2688.496277444259,2688.496277444259,2688.496277444259,2688.496277444259 -Pumped Storage Hydropower - National Class 7/Moderate,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575 -Pumped Storage Hydropower - National Class 7/Conservative,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575 -Pumped Storage Hydropower - National Class 8/Advanced,3134.509709188188,3134.509709188188,3102.847994953964,3071.1862807197404,3071.1862807197404,3039.5245664855156,3039.5245664855156,3007.8628522512918,2976.2011380170675,2976.2011380170675,2944.539423782844,2944.539423782844,2912.877709548619,2912.877709548619,2881.2159953143955,2881.2159953143955,2881.2159953143955,2849.554281080171,2849.554281080171,2849.554281080171,2849.554281080171,2817.8925668459474,2817.8925668459474,2817.8925668459474,2817.8925668459474,2817.8925668459474,2786.2308526117226,2786.2308526117226,2786.2308526117226,2786.2308526117226 -Pumped Storage Hydropower - National Class 8/Moderate,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123 -Pumped Storage Hydropower - National Class 8/Conservative,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123 -Pumped Storage Hydropower - National Class 9/Advanced,3246.9155071341847,3246.9155071341847,3214.118380799496,3181.3212544648077,3181.3212544648077,3148.5241281301187,3148.5241281301187,3115.7270017954297,3082.929875460741,3082.929875460741,3050.132749126053,3050.132749126053,3017.3356227913637,3017.3356227913637,2984.538496456675,2984.538496456675,2984.538496456675,2951.7413701219866,2951.7413701219866,2951.7413701219866,2951.7413701219866,2918.944243787298,2918.944243787298,2918.944243787298,2918.944243787298,2918.944243787298,2886.147117452609,2886.147117452609,2886.147117452609,2886.147117452609 -Pumped Storage Hydropower - National Class 9/Moderate,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737 -Pumped Storage Hydropower - National Class 9/Conservative,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737 -Pumped Storage Hydropower - National Class 10/Advanced,3368.2359960979675,3368.2359960979675,3334.2134102787963,3300.190824459625,3300.190824459625,3266.168238640453,3266.168238640453,3232.145652821282,3198.1230670021105,3198.1230670021105,3164.10048118294,3164.10048118294,3130.0778953637678,3130.0778953637678,3096.0553095445966,3096.0553095445966,3096.0553095445966,3062.032723725425,3062.032723725425,3062.032723725425,3062.032723725425,3028.0101379062544,3028.0101379062544,3028.0101379062544,3028.0101379062544,3028.0101379062544,2993.9875520870823,2993.9875520870823,2993.9875520870823,2993.9875520870823 -Pumped Storage Hydropower - National Class 10/Moderate,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139 -Pumped Storage Hydropower - National Class 10/Conservative,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139 -Pumped Storage Hydropower - National Class 11/Advanced,3492.7162134737505,3492.7162134737505,3457.4362517214904,3422.1562899692303,3422.1562899692303,3386.87632821697,3386.87632821697,3351.5963664647097,3316.3164047124496,3316.3164047124496,3281.0364429601905,3281.0364429601905,3245.7564812079295,3245.7564812079295,3210.47651945567,3210.47651945567,3210.47651945567,3175.19655770341,3175.19655770341,3175.19655770341,3175.19655770341,3139.9165959511497,3139.9165959511497,3139.9165959511497,3139.9165959511497,3139.9165959511497,3104.636634198889,3104.636634198889,3104.636634198889,3104.636634198889 -Pumped Storage Hydropower - National Class 11/Moderate,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106 -Pumped Storage Hydropower - National Class 11/Conservative,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106 -Pumped Storage Hydropower - National Class 12/Advanced,3625.7885528768456,3625.7885528768456,3589.1644260801095,3552.540299283374,3552.540299283374,3515.916172486638,3515.916172486638,3479.292045689902,3442.667918893166,3442.667918893166,3406.0437920964314,3406.0437920964314,3369.4196652996948,3369.4196652996948,3332.795538502959,3332.795538502959,3332.795538502959,3296.1714117062234,3296.1714117062234,3296.1714117062234,3296.1714117062234,3259.5472849094876,3259.5472849094876,3259.5472849094876,3259.5472849094876,3259.5472849094876,3222.9231581127515,3222.9231581127515,3222.9231581127515,3222.9231581127515 -Pumped Storage Hydropower - National Class 12/Moderate,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814 -Pumped Storage Hydropower - National Class 12/Conservative,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814 -Pumped Storage Hydropower - National Class 13/Advanced,3774.9384043475015,3774.9384043475015,3736.807713394496,3698.6770224414918,3698.6770224414918,3660.546331488486,3660.546331488486,3622.415640535481,3584.2849495824757,3584.2849495824757,3546.1542586294718,3546.1542586294718,3508.0235676764655,3508.0235676764655,3469.892876723461,3469.892876723461,3469.892876723461,3431.7621857704557,3431.7621857704557,3431.7621857704557,3431.7621857704557,3393.6314948174513,3393.6314948174513,3393.6314948174513,3393.6314948174513,3393.6314948174513,3355.5008038644455,3355.5008038644455,3355.5008038644455,3355.5008038644455 -Pumped Storage Hydropower - National Class 13/Moderate,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064 -Pumped Storage Hydropower - National Class 13/Conservative,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064 -Pumped Storage Hydropower - National Class 14/Advanced,3936.817788871547,3936.817788871547,3897.0519526203193,3857.286116369092,3857.286116369092,3817.5202801178634,3817.5202801178634,3777.754443866636,3737.988607615408,3737.988607615408,3698.222771364181,3698.222771364181,3658.4569351129526,3658.4569351129526,3618.691098861725,3618.691098861725,3618.691098861725,3578.925262610497,3578.925262610497,3578.925262610497,3578.925262610497,3539.15942635927,3539.15942635927,3539.15942635927,3539.15942635927,3539.15942635927,3499.3935901080417,3499.3935901080417,3499.3935901080417,3499.3935901080417 -Pumped Storage Hydropower - National Class 14/Moderate,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747 -Pumped Storage Hydropower - National Class 14/Conservative,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747 -Pumped Storage Hydropower - National Class 15/Advanced,4115.37200777746,4115.37200777746,4073.8025935574856,4032.2331793375115,4032.2331793375115,3990.6637651175365,3990.6637651175365,3949.0943508975624,3907.524936677588,3907.524936677588,3865.9555224576143,3865.9555224576143,3824.3861082376393,3824.3861082376393,3782.816694017665,3782.816694017665,3782.816694017665,3741.2472797976907,3741.2472797976907,3741.2472797976907,3741.2472797976907,3699.677865577717,3699.677865577717,3699.677865577717,3699.677865577717,3699.677865577717,3658.108451357742,3658.108451357742,3658.108451357742,3658.108451357742 -Pumped Storage Hydropower - National Class 15/Moderate,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434 -Pumped Storage Hydropower - National Class 15/Conservative,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower - National Class 1/Advanced,3028.93768398268,2998.342353841441,2967.747023700202,2967.747023700202,2937.1516935589625,2937.1516935589625,2906.5563634177233,2875.961033276484,2875.961033276484,2845.3657031352454,2845.3657031352454,2814.770372994006,2814.770372994006,2784.1750428527666,2784.1750428527666,2784.1750428527666,2753.5797127115275,2753.5797127115275,2753.5797127115275,2753.5797127115275,2722.9843825702883,2722.9843825702883,2722.9843825702883,2722.9843825702883,2722.9843825702883,2692.3890524290487,2692.3890524290487,2692.3890524290487,2692.3890524290487 +Pumped Storage Hydropower - National Class 1/Moderate,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268 +Pumped Storage Hydropower - National Class 1/Conservative,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268 +Pumped Storage Hydropower - National Class 2/Advanced,3377.34193732193,3343.227372298476,3309.112807275023,3309.112807275023,3274.9982422515686,3274.9982422515686,3240.8836772281143,3206.769112204661,3206.769112204661,3172.6545471812074,3172.6545471812074,3138.539982157753,3138.539982157753,3104.425417134299,3104.425417134299,3104.425417134299,3070.3108521108456,3070.3108521108456,3070.3108521108456,3070.3108521108456,3036.1962870873917,3036.1962870873917,3036.1962870873917,3036.1962870873917,3036.1962870873917,3002.0817220639374,3002.0817220639374,3002.0817220639374,3002.0817220639374 +Pumped Storage Hydropower - National Class 2/Moderate,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193 +Pumped Storage Hydropower - National Class 2/Conservative,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193 +Pumped Storage Hydropower - National Class 3/Advanced,3564.19288512911,3528.1909367944722,3492.188988459836,3492.188988459836,3456.1870401251977,3456.1870401251977,3420.18509179056,3384.1831434559226,3384.1831434559226,3348.181195121286,3348.181195121286,3312.1792467866476,3312.1792467866476,3276.1772984520103,3276.1772984520103,3276.1772984520103,3240.175350117373,3240.175350117373,3240.175350117373,3240.175350117373,3204.1734017827357,3204.1734017827357,3204.1734017827357,3204.1734017827357,3204.1734017827357,3168.1714534480975,3168.1714534480975,3168.1714534480975,3168.1714534480975 +Pumped Storage Hydropower - National Class 3/Moderate,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911 +Pumped Storage Hydropower - National Class 3/Conservative,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911 +Pumped Storage Hydropower - National Class 4/Advanced,3706.61331658291,3669.1727780315673,3631.732239480226,3631.732239480226,3594.2917009288826,3594.2917009288826,3556.85116237754,3519.4106238261975,3519.4106238261975,3481.9700852748556,3481.9700852748556,3444.5295467235123,3444.5295467235123,3407.08900817217,3407.08900817217,3407.08900817217,3369.6484696208277,3369.6484696208277,3369.6484696208277,3369.6484696208277,3332.2079310694853,3332.2079310694853,3332.2079310694853,3332.2079310694853,3332.2079310694853,3294.767392518142,3294.767392518142,3294.767392518142,3294.767392518142 +Pumped Storage Hydropower - National Class 4/Moderate,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291 +Pumped Storage Hydropower - National Class 4/Conservative,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291 +Pumped Storage Hydropower - National Class 5/Advanced,3820.78524077046,3782.191450459647,3743.597660148835,3743.597660148835,3705.0038698380217,3705.0038698380217,3666.410079527209,3627.8162892163964,3627.8162892163964,3589.2224989055844,3589.2224989055844,3550.6287085947706,3550.6287085947706,3512.034918283958,3512.034918283958,3512.034918283958,3473.4411279731457,3473.4411279731457,3473.4411279731457,3473.4411279731457,3434.8473376623333,3434.8473376623333,3434.8473376623333,3434.8473376623333,3434.8473376623333,3396.25354735152,3396.25354735152,3396.25354735152,3396.25354735152 +Pumped Storage Hydropower - National Class 5/Moderate,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046 +Pumped Storage Hydropower - National Class 5/Conservative,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046 +Pumped Storage Hydropower - National Class 6/Advanced,3921.20380988593,3881.5956905941525,3841.9875713023766,3841.9875713023766,3802.3794520105985,3802.3794520105985,3762.771332718821,3723.1632134270444,3723.1632134270444,3683.555094135268,3683.555094135268,3643.9469748434904,3643.9469748434904,3604.3388555517136,3604.3388555517136,3604.3388555517136,3564.7307362599363,3564.7307362599363,3564.7307362599363,3564.7307362599363,3525.1226169681595,3525.1226169681595,3525.1226169681595,3525.1226169681595,3525.1226169681595,3485.514497676382,3485.514497676382,3485.514497676382,3485.514497676382 +Pumped Storage Hydropower - National Class 6/Moderate,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593 +Pumped Storage Hydropower - National Class 6/Conservative,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593 +Pumped Storage Hydropower - National Class 7/Advanced,4011.66568334578,3971.1438077564285,3930.6219321670783,3930.6219321670783,3890.1000565777263,3890.1000565777263,3849.5781809883747,3809.0563053990236,3809.0563053990236,3768.534429809673,3768.534429809673,3728.012554220321,3728.012554220321,3687.49067863097,3687.49067863097,3687.49067863097,3646.9688030416187,3646.9688030416187,3646.9688030416187,3646.9688030416187,3606.4469274522676,3606.4469274522676,3606.4469274522676,3606.4469274522676,3606.4469274522676,3565.9250518629156,3565.9250518629156,3565.9250518629156,3565.9250518629156 +Pumped Storage Hydropower - National Class 7/Moderate,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578 +Pumped Storage Hydropower - National Class 7/Conservative,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578 +Pumped Storage Hydropower - National Class 8/Advanced,4093.525,4052.1762626262625,4010.8275252525264,4010.8275252525264,3969.478787878788,3969.478787878788,3928.1300505050503,3886.7813131313133,3886.7813131313133,3845.4325757575766,3845.4325757575766,3804.0838383838386,3804.0838383838386,3762.735101010101,3762.735101010101,3762.735101010101,3721.386363636364,3721.386363636364,3721.386363636364,3721.386363636364,3680.037626262627,3680.037626262627,3680.037626262627,3680.037626262627,3680.037626262627,3638.688888888889,3638.688888888889,3638.688888888889,3638.688888888889 +Pumped Storage Hydropower - National Class 8/Moderate,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525 +Pumped Storage Hydropower - National Class 8/Conservative,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525 +Pumped Storage Hydropower - National Class 9/Advanced,4164.87921907394,4122.809732012586,4080.7402449512347,4080.7402449512347,4038.670757889881,4038.670757889881,3996.6012708285275,3954.531783767175,3954.531783767175,3912.4622967058226,3912.4622967058226,3870.3928096444693,3870.3928096444693,3828.3233225831164,3828.3233225831164,3828.3233225831164,3786.2538355217634,3786.2538355217634,3786.2538355217634,3786.2538355217634,3744.184348460411,3744.184348460411,3744.184348460411,3744.184348460411,3744.184348460411,3702.114861399057,3702.114861399057,3702.114861399057,3702.114861399057 +Pumped Storage Hydropower - National Class 9/Moderate,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394 +Pumped Storage Hydropower - National Class 9/Conservative,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394 +Pumped Storage Hydropower - National Class 10/Advanced,4233.82842643051,4191.062482729191,4148.296539027874,4148.296539027874,4105.530595326555,4105.530595326555,4062.764651625237,4019.998707923919,4019.998707923919,3977.2327642226014,3977.2327642226014,3934.4668205212824,3934.4668205212824,3891.700876819964,3891.700876819964,3891.700876819964,3848.934933118646,3848.934933118646,3848.934933118646,3848.934933118646,3806.168989417328,3806.168989417328,3806.168989417328,3806.168989417328,3806.168989417328,3763.403045716009,3763.403045716009,3763.403045716009,3763.403045716009 +Pumped Storage Hydropower - National Class 10/Moderate,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051 +Pumped Storage Hydropower - National Class 10/Conservative,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051 +Pumped Storage Hydropower - National Class 11/Advanced,4296.63721160184,4253.236835727073,4209.8364598523085,4209.8364598523085,4166.436083977542,4166.436083977542,4123.035708102776,4079.6353322280097,4079.6353322280097,4036.2349563532443,4036.2349563532443,3992.8345804784776,3992.8345804784776,3949.434204603712,3949.434204603712,3949.434204603712,3906.033828728946,3906.033828728946,3906.033828728946,3906.033828728946,3862.63345285418,3862.63345285418,3862.63345285418,3862.63345285418,3862.63345285418,3819.2330769794135,3819.2330769794135,3819.2330769794135,3819.2330769794135 +Pumped Storage Hydropower - National Class 11/Moderate,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184 +Pumped Storage Hydropower - National Class 11/Conservative,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184 +Pumped Storage Hydropower - National Class 12/Advanced,4353.0650801796,4309.094725834351,4265.124371489104,4265.124371489104,4221.154017143855,4221.154017143855,4177.183662798606,4133.213308453358,4133.213308453358,4089.2429541081096,4089.2429541081096,4045.2725997628604,4045.2725997628604,4001.3022454176125,4001.3022454176125,4001.3022454176125,3957.331891072364,3957.331891072364,3957.331891072364,3957.331891072364,3913.361536727116,3913.361536727116,3913.361536727116,3913.361536727116,3913.361536727116,3869.3911823818667,3869.3911823818667,3869.3911823818667,3869.3911823818667 +Pumped Storage Hydropower - National Class 12/Moderate,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796 +Pumped Storage Hydropower - National Class 12/Conservative,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796 +Pumped Storage Hydropower - National Class 13/Advanced,4404.93334824281,4360.439071997933,4315.944795753057,4315.944795753057,4271.450519508179,4271.450519508179,4226.956243263303,4182.461967018426,4182.461967018426,4137.967690773549,4137.967690773549,4093.473414528672,4093.473414528672,4048.9791382837952,4048.9791382837952,4048.9791382837952,4004.4848620389184,4004.4848620389184,4004.4848620389184,4004.4848620389184,3959.990585794042,3959.990585794042,3959.990585794042,3959.990585794042,3959.990585794042,3915.4963095491644,3915.4963095491644,3915.4963095491644,3915.4963095491644 +Pumped Storage Hydropower - National Class 13/Moderate,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281 +Pumped Storage Hydropower - National Class 13/Conservative,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281 +Pumped Storage Hydropower - National Class 14/Advanced,4453.75316153362,4408.765755861563,4363.778350189507,4363.778350189507,4318.79094451745,4318.79094451745,4273.803538845393,4228.816133173336,4228.816133173336,4183.82872750128,4183.82872750128,4138.841321829223,4138.841321829223,4093.853916157166,4093.853916157166,4093.853916157166,4048.8665104851098,4048.8665104851098,4048.8665104851098,4048.8665104851098,4003.879104813053,4003.879104813053,4003.879104813053,4003.879104813053,4003.879104813053,3958.8916991409956,3958.8916991409956,3958.8916991409956,3958.8916991409956 +Pumped Storage Hydropower - National Class 14/Moderate,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362 +Pumped Storage Hydropower - National Class 14/Conservative,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362 +Pumped Storage Hydropower - National Class 15/Advanced,4500.56915544675,4455.108860947288,4409.648566447827,4409.648566447827,4364.188271948364,4364.188271948364,4318.727977448902,4273.267682949439,4273.267682949439,4227.807388449978,4227.807388449978,4182.347093950515,4182.347093950515,4136.886799451054,4136.886799451054,4136.886799451054,4091.4265049515916,4091.4265049515916,4091.4265049515916,4091.4265049515916,4045.9662104521294,4045.9662104521294,4045.9662104521294,4045.9662104521294,4045.9662104521294,4000.505915952667,4000.505915952667,4000.505915952667,4000.505915952667 +Pumped Storage Hydropower - National Class 15/Moderate,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675 +Pumped Storage Hydropower - National Class 15/Conservative,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675 diff --git a/tests/data/Pumped_Storage_Hydropower/Market/30/df_vom.csv b/tests/data/Pumped_Storage_Hydropower/Market/30/df_vom.csv index 4d053f3..a34d3ed 100644 --- a/tests/data/Pumped_Storage_Hydropower/Market/30/df_vom.csv +++ b/tests/data/Pumped_Storage_Hydropower/Market/30/df_vom.csv @@ -1,46 +1,46 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Pumped Storage Hydropower - National Class 1/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 1/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 1/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 2/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 2/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 2/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 3/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 3/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 3/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 4/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 4/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 4/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 5/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 5/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 5/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 6/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 6/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 6/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 7/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 7/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 7/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 8/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 8/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 8/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 9/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 9/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 9/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 10/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 10/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 10/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 11/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 11/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 11/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 12/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 12/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 12/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 13/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 13/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 13/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 14/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 14/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 14/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 15/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 15/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 15/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower - National Class 1/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 1/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 1/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 2/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 2/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 2/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 3/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 3/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 3/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 4/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 4/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 4/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 5/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 5/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 5/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 6/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 6/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 6/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 7/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 7/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 7/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 8/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 8/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 8/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 9/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 9/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 9/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 10/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 10/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 10/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 11/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 11/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 11/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 12/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 12/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 12/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 13/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 13/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 13/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 14/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 14/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 14/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 15/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 15/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 15/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 diff --git a/tests/data/Pumped_Storage_Hydropower/Market/TechLife/df_capex.csv b/tests/data/Pumped_Storage_Hydropower/Market/TechLife/df_capex.csv index b12bd0a..c9a1cdb 100644 --- a/tests/data/Pumped_Storage_Hydropower/Market/TechLife/df_capex.csv +++ b/tests/data/Pumped_Storage_Hydropower/Market/TechLife/df_capex.csv @@ -1,46 +1,46 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Pumped Storage Hydropower - National Class 1/Advanced,2227.1765321573494,2227.1765321573494,2204.679799509295,2182.1830668612415,2182.1830668612415,2159.686334213187,2159.686334213187,2137.189601565133,2114.692868917079,2114.692868917079,2092.1961362690254,2092.1961362690254,2069.6994036209708,2069.6994036209708,2047.202670972917,2047.202670972917,2047.202670972917,2024.705938324863,2024.705938324863,2024.705938324863,2024.705938324863,2002.2092056768092,2002.2092056768092,2002.2092056768092,2002.2092056768092,2002.2092056768092,1979.7124730287549,1979.7124730287549,1979.7124730287549,1979.7124730287549 -Pumped Storage Hydropower - National Class 1/Moderate,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403 -Pumped Storage Hydropower - National Class 1/Conservative,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403 -Pumped Storage Hydropower - National Class 2/Advanced,2524.924119275795,2524.924119275795,2499.419835242706,2473.9155512096177,2473.9155512096177,2448.411267176529,2448.411267176529,2422.9069831434394,2397.4026991103506,2397.4026991103506,2371.8984150772626,2371.8984150772626,2346.3941310441733,2346.3941310441733,2320.8898470110844,2320.8898470110844,2320.8898470110844,2295.385562977996,2295.385562977996,2295.385562977996,2295.385562977996,2269.8812789449066,2269.8812789449066,2269.8812789449066,2269.8812789449066,2269.8812789449066,2244.3769949118177,2244.3769949118177,2244.3769949118177,2244.3769949118177 -Pumped Storage Hydropower - National Class 2/Moderate,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884 -Pumped Storage Hydropower - National Class 2/Conservative,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884 -Pumped Storage Hydropower - National Class 3/Advanced,2710.143355190407,2710.143355190407,2682.7681697844437,2655.39298437848,2655.39298437848,2628.017798972516,2628.017798972516,2600.642613566552,2573.267428160588,2573.267428160588,2545.8922427546254,2545.8922427546254,2518.5170573486607,2518.5170573486607,2491.1418719426974,2491.1418719426974,2491.1418719426974,2463.766686536734,2463.766686536734,2463.766686536734,2463.766686536734,2436.3915011307704,2436.3915011307704,2436.3915011307704,2436.3915011307704,2436.3915011307704,2409.0163157248066,2409.0163157248066,2409.0163157248066,2409.0163157248066 -Pumped Storage Hydropower - National Class 3/Moderate,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707 -Pumped Storage Hydropower - National Class 3/Conservative,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707 -Pumped Storage Hydropower - National Class 4/Advanced,2856.985662682297,2856.985662682297,2828.127221645102,2799.2687806079075,2799.2687806079075,2770.410339570712,2770.410339570712,2741.5518985335175,2712.6934574963225,2712.6934574963225,2683.835016459128,2683.835016459128,2654.9765754219325,2654.9765754219325,2626.118134384738,2626.118134384738,2626.118134384738,2597.259693347543,2597.259693347543,2597.259693347543,2597.259693347543,2568.401252310349,2568.401252310349,2568.401252310349,2568.401252310349,2568.401252310349,2539.542811273153,2539.542811273153,2539.542811273153,2539.542811273153 -Pumped Storage Hydropower - National Class 4/Moderate,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492 -Pumped Storage Hydropower - National Class 4/Conservative,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492 -Pumped Storage Hydropower - National Class 5/Advanced,2986.9907178896274,2986.9907178896274,2956.8190944766006,2926.6474710635744,2926.6474710635744,2896.4758476505476,2896.4758476505476,2866.304224237521,2836.132600824494,2836.132600824494,2805.960977411469,2805.960977411469,2775.7893539984416,2775.7893539984416,2745.6177305854153,2745.6177305854153,2745.6177305854153,2715.4461071723886,2715.4461071723886,2715.4461071723886,2715.4461071723886,2685.2744837593623,2685.2744837593623,2685.2744837593623,2685.2744837593623,2685.2744837593623,2655.102860346335,2655.102860346335,2655.102860346335,2655.102860346335 -Pumped Storage Hydropower - National Class 5/Moderate,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537 -Pumped Storage Hydropower - National Class 5/Conservative,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537 -Pumped Storage Hydropower - National Class 6/Advanced,3111.8661862870076,3111.8661862870076,3080.4331945063304,3049.0002027256537,3049.0002027256537,3017.5672109449765,3017.5672109449765,2986.1342191643002,2954.701227383623,2954.701227383623,2923.268235602947,2923.268235602947,2891.835243822269,2891.835243822269,2860.4022520415924,2860.4022520415924,2860.4022520415924,2828.969260260916,2828.969260260916,2828.969260260916,2828.969260260916,2797.5362684802394,2797.5362684802394,2797.5362684802394,2797.5362684802394,2797.5362684802394,2766.1032766995622,2766.1032766995622,2766.1032766995622,2766.1032766995622 -Pumped Storage Hydropower - National Class 6/Moderate,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844 -Pumped Storage Hydropower - National Class 6/Conservative,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844 -Pumped Storage Hydropower - National Class 7/Advanced,3225.8841242688577,3225.8841242688577,3193.2994361449296,3160.7147480210024,3160.7147480210024,3128.1300598970743,3128.1300598970743,3095.545371773146,3062.960683649218,3062.960683649218,3030.3759955252913,3030.3759955252913,2997.7913074013627,2997.7913074013627,2965.2066192774346,2965.2066192774346,2965.2066192774346,2932.621931153507,2932.621931153507,2932.621931153507,2932.621931153507,2900.0372430295797,2900.0372430295797,2900.0372430295797,2900.0372430295797,2900.0372430295797,2867.4525549056516,2867.4525549056516,2867.4525549056516,2867.4525549056516 -Pumped Storage Hydropower - National Class 7/Moderate,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854 -Pumped Storage Hydropower - National Class 7/Conservative,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854 -Pumped Storage Hydropower - National Class 8/Advanced,3343.1542938688676,3343.1542938688676,3309.3850585772634,3275.6158232856587,3275.6158232856587,3241.8465879940536,3241.8465879940536,3208.077352702449,3174.3081174108443,3174.3081174108443,3140.53888211924,3140.53888211924,3106.7696468276345,3106.7696468276345,3073.0004115360302,3073.0004115360302,3073.0004115360302,3039.2311762444256,3039.2311762444256,3039.2311762444256,3039.2311762444256,3005.461940952821,3005.461940952821,3005.461940952821,3005.461940952821,3005.461940952821,2971.6927056612158,2971.6927056612158,2971.6927056612158,2971.6927056612158 -Pumped Storage Hydropower - National Class 8/Moderate,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728 -Pumped Storage Hydropower - National Class 8/Conservative,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728 -Pumped Storage Hydropower - National Class 9/Advanced,3463.042238371755,3463.042238371755,3428.0620137417377,3393.0817891117204,3393.0817891117204,3358.101564481702,3358.101564481702,3323.1213398516843,3288.1411152216665,3288.1411152216665,3253.1608905916496,3253.1608905916496,3218.1806659616313,3218.1806659616313,3183.2004413316135,3183.2004413316135,3183.2004413316135,3148.220216701596,3148.220216701596,3148.220216701596,3148.220216701596,3113.239992071579,3113.239992071579,3113.239992071579,3113.239992071579,3113.239992071579,3078.2597674415606,3078.2597674415606,3078.2597674415606,3078.2597674415606 -Pumped Storage Hydropower - National Class 9/Moderate,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733 -Pumped Storage Hydropower - National Class 9/Conservative,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733 -Pumped Storage Hydropower - National Class 10/Advanced,3592.4382687699467,3592.4382687699467,3556.1510135298463,3519.8637582897463,3519.8637582897463,3483.576503049645,3483.576503049645,3447.289247809545,3411.001992569444,3411.001992569444,3374.7147373293446,3374.7147373293446,3338.4274820892433,3338.4274820892433,3302.140226849143,3302.140226849143,3302.140226849143,3265.8529716090425,3265.8529716090425,3265.8529716090425,3265.8529716090425,3229.5657163689425,3229.5657163689425,3229.5657163689425,3229.5657163689425,3229.5657163689425,3193.2784611288416,3193.2784611288416,3193.2784611288416,3193.2784611288416 -Pumped Storage Hydropower - National Class 10/Moderate,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047 -Pumped Storage Hydropower - National Class 10/Conservative,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047 -Pumped Storage Hydropower - National Class 11/Advanced,3725.204350815154,3725.204350815154,3687.5760240392437,3649.947697263333,3649.947697263333,3612.319370487422,3612.319370487422,3574.691043711511,3537.0627169356007,3537.0627169356007,3499.434390159691,3499.434390159691,3461.8060633837795,3461.8060633837795,3424.177736607869,3424.177736607869,3424.177736607869,3386.5494098319587,3386.5494098319587,3386.5494098319587,3386.5494098319587,3348.9210830560482,3348.9210830560482,3348.9210830560482,3348.9210830560482,3348.9210830560482,3311.292756280137,3311.292756280137,3311.292756280137,3311.292756280137 -Pumped Storage Hydropower - National Class 11/Moderate,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065 -Pumped Storage Hydropower - National Class 11/Conservative,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065 -Pumped Storage Hydropower - National Class 12/Advanced,3867.1344783775453,3867.1344783775453,3828.072513949489,3789.0105495214334,3789.0105495214334,3749.948585093377,3749.948585093377,3710.8866206653206,3671.8246562372647,3671.8246562372647,3632.76269180921,3632.76269180921,3593.7007273811532,3593.7007273811532,3554.6387629530973,3554.6387629530973,3554.6387629530973,3515.5767985250413,3515.5767985250413,3515.5767985250413,3515.5767985250413,3476.5148340969854,3476.5148340969854,3476.5148340969854,3476.5148340969854,3476.5148340969854,3437.452869668929,3437.452869668929,3437.452869668929,3437.452869668929 -Pumped Storage Hydropower - National Class 12/Moderate,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012 -Pumped Storage Hydropower - National Class 12/Conservative,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012 -Pumped Storage Hydropower - National Class 13/Advanced,4026.2122968039457,4026.2122968039457,3985.5434857251175,3944.8746746462903,3944.8746746462903,3904.205863567462,3904.205863567462,3863.5370524886343,3822.868241409806,3822.868241409806,3782.19943033098,3782.19943033098,3741.5306192521507,3741.5306192521507,3700.861808173324,3700.861808173324,3700.861808173324,3660.1929970944957,3660.1929970944957,3660.1929970944957,3660.1929970944957,3619.524186015669,3619.524186015669,3619.524186015669,3619.524186015669,3619.524186015669,3578.8553749368402,3578.8553749368402,3578.8553749368402,3578.8553749368402 -Pumped Storage Hydropower - National Class 13/Moderate,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773 -Pumped Storage Hydropower - National Class 13/Conservative,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773 -Pumped Storage Hydropower - National Class 14/Advanced,4198.866973187313,4198.866973187313,4156.454175478351,4114.041377769388,4114.041377769388,4071.628580060425,4071.628580060425,4029.2157823514626,3986.8029846424997,3986.8029846424997,3944.3901869335377,3944.3901869335377,3901.9773892245744,3901.9773892245744,3859.5645915156115,3859.5645915156115,3859.5645915156115,3817.1517938066486,3817.1517938066486,3817.1517938066486,3817.1517938066486,3774.7389960976866,3774.7389960976866,3774.7389960976866,3774.7389960976866,3774.7389960976866,3732.3261983887232,3732.3261983887232,3732.3261983887232,3732.3261983887232 -Pumped Storage Hydropower - National Class 14/Moderate,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276 -Pumped Storage Hydropower - National Class 14/Conservative,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276 -Pumped Storage Hydropower - National Class 15/Advanced,4389.306422736285,4389.306422736285,4344.969994223798,4300.6335657113095,4300.6335657113095,4256.2971371988215,4256.2971371988215,4211.960708686334,4167.624280173846,4167.624280173846,4123.287851661359,4123.287851661359,4078.9514231488706,4078.9514231488706,4034.614994636383,4034.614994636383,4034.614994636383,3990.2785661238954,3990.2785661238954,3990.2785661238954,3990.2785661238954,3945.9421376114083,3945.9421376114083,3945.9421376114083,3945.9421376114083,3945.9421376114083,3901.6057090989198,3901.6057090989198,3901.6057090989198,3901.6057090989198 -Pumped Storage Hydropower - National Class 15/Moderate,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773 -Pumped Storage Hydropower - National Class 15/Conservative,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower - National Class 1/Advanced,3224.2384570830204,3191.6703918599596,3159.1023266368993,3159.1023266368993,3126.534261413838,3126.534261413838,3093.9661961907773,3061.3981309677165,3061.3981309677165,3028.830065744656,3028.830065744656,2996.262000521595,2996.262000521595,2963.693935298534,2963.693935298534,2963.693935298534,2931.1258700754734,2931.1258700754734,2931.1258700754734,2931.1258700754734,2898.5578048524126,2898.5578048524126,2898.5578048524126,2898.5578048524126,2898.5578048524126,2865.9897396293513,2865.9897396293513,2865.9897396293513,2865.9897396293513 +Pumped Storage Hydropower - National Class 1/Moderate,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204 +Pumped Storage Hydropower - National Class 1/Conservative,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204 +Pumped Storage Hydropower - National Class 2/Advanced,3595.107226740458,3558.793012328938,3522.478797917419,3522.478797917419,3486.164583505899,3486.164583505899,3449.8503690943785,3413.536154682859,3413.536154682859,3377.22194027134,3377.22194027134,3340.9077258598195,3340.9077258598195,3304.5935114482995,3304.5935114482995,3304.5935114482995,3268.27929703678,3268.27929703678,3268.27929703678,3268.27929703678,3231.9650826252605,3231.9650826252605,3231.9650826252605,3231.9650826252605,3231.9650826252605,3195.65086821374,3195.65086821374,3195.65086821374,3195.65086821374 +Pumped Storage Hydropower - National Class 2/Moderate,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458 +Pumped Storage Hydropower - National Class 2/Conservative,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458 +Pumped Storage Hydropower - National Class 3/Advanced,3794.0060072760057,3755.6827142732177,3717.359421270431,3717.359421270431,3679.036128267642,3679.036128267642,3640.7128352648538,3602.3895422620662,3602.3895422620662,3564.0662492592787,3564.0662492592787,3525.7429562564903,3525.7429562564903,3487.4196632537023,3487.4196632537023,3487.4196632537023,3449.096370250915,3449.096370250915,3449.096370250915,3449.096370250915,3410.773077248127,3410.773077248127,3410.773077248127,3410.773077248127,3410.773077248127,3372.4497842453384,3372.4497842453384,3372.4497842453384,3372.4497842453384 +Pumped Storage Hydropower - National Class 3/Moderate,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057 +Pumped Storage Hydropower - National Class 3/Conservative,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057 +Pumped Storage Hydropower - National Class 4/Advanced,3945.609466995887,3905.7548259151204,3865.900184834355,3865.900184834355,3826.0455437535875,3826.0455437535875,3786.190902672821,3746.3362615920546,3746.3362615920546,3706.4816205112884,3706.4816205112884,3666.6269794305213,3666.6269794305213,3626.772338349755,3626.772338349755,3626.772338349755,3586.9176972689884,3586.9176972689884,3586.9176972689884,3586.9176972689884,3547.063056188222,3547.063056188222,3547.063056188222,3547.063056188222,3547.063056188222,3507.208415107455,3507.208415107455,3507.208415107455,3507.208415107455 +Pumped Storage Hydropower - National Class 4/Moderate,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887 +Pumped Storage Hydropower - National Class 4/Conservative,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887 +Pumped Storage Hydropower - National Class 5/Advanced,4067.1430035329067,4026.0607509719684,3984.9784984110306,3984.9784984110306,3943.8962458500914,3943.8962458500914,3902.813993289153,3861.731740728215,3861.731740728215,3820.649488167277,3820.649488167277,3779.5672356063374,3779.5672356063374,3738.4849830453995,3738.4849830453995,3738.4849830453995,3697.4027304844612,3697.4027304844612,3697.4027304844612,3697.4027304844612,3656.320477923523,3656.320477923523,3656.320477923523,3656.320477923523,3656.320477923523,3615.2382253625838,3615.2382253625838,3615.2382253625838,3615.2382253625838 +Pumped Storage Hydropower - National Class 5/Moderate,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067 +Pumped Storage Hydropower - National Class 5/Conservative,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067 +Pumped Storage Hydropower - National Class 6/Advanced,4174.036391950732,4131.874408193654,4089.7124244365764,4089.7124244365764,4047.550440679497,4047.550440679497,4005.388456922419,3963.2264731653413,3963.2264731653413,3921.064489408264,3921.064489408264,3878.902505651185,3878.902505651185,3836.740521894107,3836.740521894107,3836.740521894107,3794.5785381370288,3794.5785381370288,3794.5785381370288,3794.5785381370288,3752.4165543799513,3752.4165543799513,3752.4165543799513,3752.4165543799513,3752.4165543799513,3710.2545706228725,3710.2545706228725,3710.2545706228725,3710.2545706228725 +Pumped Storage Hydropower - National Class 6/Moderate,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732 +Pumped Storage Hydropower - National Class 6/Conservative,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732 +Pumped Storage Hydropower - National Class 7/Advanced,4270.331093836284,4227.196436322786,4184.0617788092895,4184.0617788092895,4140.927121295791,4140.927121295791,4097.7924637822925,4054.657806268795,4054.657806268795,4011.523148755298,4011.523148755298,3968.3884912417993,3968.3884912417993,3925.2538337283017,3925.2538337283017,3925.2538337283017,3882.119176214804,3882.119176214804,3882.119176214804,3882.119176214804,3838.9845187013066,3838.9845187013066,3838.9845187013066,3838.9845187013066,3838.9845187013066,3795.8498611878076,3795.8498611878076,3795.8498611878076,3795.8498611878076 +Pumped Storage Hydropower - National Class 7/Moderate,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284 +Pumped Storage Hydropower - National Class 7/Conservative,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284 +Pumped Storage Hydropower - National Class 8/Advanced,4357.468560619698,4313.453726674044,4269.438892728393,4269.438892728393,4225.424058782738,4225.424058782738,4181.4092248370835,4137.394390891431,4137.394390891431,4093.379556945778,4093.379556945778,4049.364723000124,4049.364723000124,4005.34988905447,4005.34988905447,4005.34988905447,3961.335055108817,3961.335055108817,3961.335055108817,3961.335055108817,3917.3202211631638,3917.3202211631638,3917.3202211631638,3917.3202211631638,3917.3202211631638,3873.3053872175096,3873.3053872175096,3873.3053872175096,3873.3053872175096 +Pumped Storage Hydropower - National Class 8/Moderate,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698 +Pumped Storage Hydropower - National Class 8/Conservative,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698 +Pumped Storage Hydropower - National Class 9/Advanced,4433.423578918661,4388.641522565947,4343.859466213235,4343.859466213235,4299.07740986052,4299.07740986052,4254.295353507806,4209.513297155092,4209.513297155092,4164.731240802379,4164.731240802379,4119.949184449665,4119.949184449665,4075.1671280969513,4075.1671280969513,4075.1671280969513,4030.3850717442374,4030.3850717442374,4030.3850717442374,4030.3850717442374,3985.6030153915244,3985.6030153915244,3985.6030153915244,3985.6030153915244,3985.6030153915244,3940.8209590388096,3940.8209590388096,3940.8209590388096,3940.8209590388096 +Pumped Storage Hydropower - National Class 9/Moderate,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661 +Pumped Storage Hydropower - National Class 9/Conservative,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661 +Pumped Storage Hydropower - National Class 10/Advanced,4506.818514417017,4461.29509507947,4415.771675741926,4415.771675741926,4370.248256404379,4370.248256404379,4324.724837066834,4279.201417729289,4279.201417729289,4233.677998391744,4233.677998391744,4188.154579054198,4188.154579054198,4142.631159716651,4142.631159716651,4142.631159716651,4097.107740379106,4097.107740379106,4097.107740379106,4097.107740379106,4051.5843210415605,4051.5843210415605,4051.5843210415605,4051.5843210415605,4051.5843210415605,4006.060901704014,4006.060901704014,4006.060901704014,4006.060901704014 +Pumped Storage Hydropower - National Class 10/Moderate,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017 +Pumped Storage Hydropower - National Class 10/Conservative,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017 +Pumped Storage Hydropower - National Class 11/Advanced,4573.677103704925,4527.478345081642,4481.279586458361,4481.279586458361,4435.080827835079,4435.080827835079,4388.882069211797,4342.683310588514,4342.683310588514,4296.484551965234,4296.484551965234,4250.285793341951,4250.285793341951,4204.087034718669,4204.087034718669,4204.087034718669,4157.888276095387,4157.888276095387,4157.888276095387,4157.888276095387,4111.689517472105,4111.689517472105,4111.689517472105,4111.689517472105,4111.689517472105,4065.490758848822,4065.490758848822,4065.490758848822,4065.490758848822 +Pumped Storage Hydropower - National Class 11/Moderate,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925 +Pumped Storage Hydropower - National Class 11/Conservative,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925 +Pumped Storage Hydropower - National Class 12/Advanced,4633.743345701827,4586.937857361405,4540.132369020984,4540.132369020984,4493.32688068056,4493.32688068056,4446.521392340137,4399.715903999715,4399.715903999715,4352.910415659293,4352.910415659293,4306.104927318869,4306.104927318869,4259.299438978448,4259.299438978448,4259.299438978448,4212.493950638025,4212.493950638025,4212.493950638025,4212.493950638025,4165.688462297603,4165.688462297603,4165.688462297603,4165.688462297603,4165.688462297603,4118.88297395718,4118.88297395718,4118.88297395718,4118.88297395718 +Pumped Storage Hydropower - National Class 12/Moderate,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827 +Pumped Storage Hydropower - National Class 12/Conservative,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827 +Pumped Storage Hydropower - National Class 13/Advanced,4688.955991863566,4641.59280002656,4594.229608189556,4594.229608189556,4546.866416352549,4546.866416352549,4499.5032245155435,4452.140032678538,4452.140032678538,4404.776840841532,4404.776840841532,4357.413649004527,4357.413649004527,4310.050457167521,4310.050457167521,4310.050457167521,4262.687265330515,4262.687265330515,4262.687265330515,4262.687265330515,4215.32407349351,4215.32407349351,4215.32407349351,4215.32407349351,4215.32407349351,4167.960881656503,4167.960881656503,4167.960881656503,4167.960881656503 +Pumped Storage Hydropower - National Class 13/Moderate,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566 +Pumped Storage Hydropower - National Class 13/Conservative,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566 +Pumped Storage Hydropower - National Class 14/Advanced,4740.923624050991,4693.0355066363345,4645.147389221679,4645.147389221679,4597.259271807022,4597.259271807022,4549.371154392365,4501.483036977709,4501.483036977709,4453.594919563053,4453.594919563053,4405.706802148396,4405.706802148396,4357.818684733739,4357.818684733739,4357.818684733739,4309.930567319084,4309.930567319084,4309.930567319084,4309.930567319084,4262.042449904427,4262.042449904427,4262.042449904427,4262.042449904427,4262.042449904427,4214.15433248977,4214.15433248977,4214.15433248977,4214.15433248977 +Pumped Storage Hydropower - National Class 14/Moderate,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991 +Pumped Storage Hydropower - National Class 14/Conservative,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991 +Pumped Storage Hydropower - National Class 15/Advanced,4790.75823398024,4742.366736667308,4693.975239354378,4693.975239354378,4645.583742041445,4645.583742041445,4597.192244728512,4548.800747415581,4548.800747415581,4500.40925010265,4500.40925010265,4452.017752789718,4452.017752789718,4403.626255476786,4403.626255476786,4403.626255476786,4355.234758163855,4355.234758163855,4355.234758163855,4355.234758163855,4306.843260850923,4306.843260850923,4306.843260850923,4306.843260850923,4306.843260850923,4258.451763537991,4258.451763537991,4258.451763537991,4258.451763537991 +Pumped Storage Hydropower - National Class 15/Moderate,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024 +Pumped Storage Hydropower - National Class 15/Conservative,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024 diff --git a/tests/data/Pumped_Storage_Hydropower/Market/TechLife/df_fom.csv b/tests/data/Pumped_Storage_Hydropower/Market/TechLife/df_fom.csv index 46fe67e..bff81db 100644 --- a/tests/data/Pumped_Storage_Hydropower/Market/TechLife/df_fom.csv +++ b/tests/data/Pumped_Storage_Hydropower/Market/TechLife/df_fom.csv @@ -1,46 +1,46 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Pumped Storage Hydropower - National Class 1/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 1/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 1/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 2/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 2/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 2/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 3/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 3/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 3/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 4/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 4/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 4/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 5/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 5/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 5/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 6/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 6/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 6/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 7/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 7/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 7/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 8/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 8/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 8/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 9/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 9/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 9/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 10/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 10/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 10/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 11/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 11/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 11/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 12/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 12/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 12/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 13/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 13/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 13/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 14/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 14/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 14/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 15/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 15/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 15/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower - National Class 1/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 1/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 1/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 2/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 2/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 2/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 3/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 3/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 3/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 4/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 4/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 4/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 5/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 5/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 5/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 6/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 6/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 6/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 7/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 7/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 7/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 8/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 8/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 8/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 9/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 9/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 9/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 10/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 10/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 10/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 11/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 11/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 11/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 12/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 12/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 12/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 13/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 13/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 13/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 14/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 14/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 14/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 15/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 15/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 15/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 diff --git a/tests/data/Pumped_Storage_Hydropower/Market/TechLife/df_gcc.csv b/tests/data/Pumped_Storage_Hydropower/Market/TechLife/df_gcc.csv index f29ea19..7401baa 100644 --- a/tests/data/Pumped_Storage_Hydropower/Market/TechLife/df_gcc.csv +++ b/tests/data/Pumped_Storage_Hydropower/Market/TechLife/df_gcc.csv @@ -1,46 +1,46 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Pumped Storage Hydropower - National Class 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 9/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 9/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 9/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 10/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 10/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 10/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 11/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 11/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 11/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 12/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 12/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 12/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 13/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 13/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 13/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 14/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 14/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 14/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 15/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 15/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 15/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower - National Class 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 9/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 9/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 9/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 10/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 10/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 10/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 11/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 11/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 11/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 12/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 12/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 12/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 13/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 13/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 13/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 14/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 14/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 14/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 15/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 15/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 15/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Pumped_Storage_Hydropower/Market/TechLife/df_occ.csv b/tests/data/Pumped_Storage_Hydropower/Market/TechLife/df_occ.csv index 1ec5d1e..88c4a41 100644 --- a/tests/data/Pumped_Storage_Hydropower/Market/TechLife/df_occ.csv +++ b/tests/data/Pumped_Storage_Hydropower/Market/TechLife/df_occ.csv @@ -1,46 +1,46 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Pumped Storage Hydropower - National Class 1/Advanced,2088.1795605204925,2088.1795605204925,2067.086837686952,2045.9941148534122,2045.9941148534122,2024.9013920198715,2024.9013920198715,2003.8086691863311,1982.7159463527908,1982.7159463527908,1961.6232235192508,1961.6232235192508,1940.5305006857102,1940.5305006857102,1919.43777785217,1919.43777785217,1919.43777785217,1898.3450550186296,1898.3450550186296,1898.3450550186296,1898.3450550186296,1877.2523321850895,1877.2523321850895,1877.2523321850895,1877.2523321850895,1877.2523321850895,1856.1596093515489,1856.1596093515489,1856.1596093515489,1856.1596093515489 -Pumped Storage Hydropower - National Class 1/Moderate,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033 -Pumped Storage Hydropower - National Class 1/Conservative,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033 -Pumped Storage Hydropower - National Class 2/Advanced,2367.344869887674,2367.344869887674,2343.432295444364,2319.5197210010547,2319.5197210010547,2295.6071465577447,2295.6071465577447,2271.694572114435,2247.781997671125,2247.781997671125,2223.869423227816,2223.869423227816,2199.9568487845054,2199.9568487845054,2176.0442743411954,2176.0442743411954,2176.0442743411954,2152.131699897886,2152.131699897886,2152.131699897886,2152.131699897886,2128.219125454576,2128.219125454576,2128.219125454576,2128.219125454576,2128.219125454576,2104.306551011266,2104.306551011266,2104.306551011266,2104.306551011266 -Pumped Storage Hydropower - National Class 2/Moderate,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984 -Pumped Storage Hydropower - National Class 2/Conservative,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984 -Pumped Storage Hydropower - National Class 3/Advanced,2541.0046660770095,2541.0046660770095,2515.337952278252,2489.6712384794946,2489.6712384794946,2464.0045246807367,2464.0045246807367,2438.337810881979,2412.671097083221,2412.671097083221,2387.004383284464,2387.004383284464,2361.3376694857056,2361.3376694857056,2335.670955686948,2335.670955686948,2335.670955686948,2310.004241888191,2310.004241888191,2310.004241888191,2310.004241888191,2284.3375280894334,2284.3375280894334,2284.3375280894334,2284.3375280894334,2284.3375280894334,2258.6708142906755,2258.6708142906755,2258.6708142906755,2258.6708142906755 -Pumped Storage Hydropower - National Class 3/Moderate,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673 -Pumped Storage Hydropower - National Class 3/Conservative,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673 -Pumped Storage Hydropower - National Class 4/Advanced,2678.6826187210286,2678.6826187210286,2651.625218531927,2624.5678183428263,2624.5678183428263,2597.5104181537245,2597.5104181537245,2570.4530179646235,2543.395617775522,2543.395617775522,2516.3382175864213,2516.3382175864213,2489.2808173973194,2489.2808173973194,2462.2234172082185,2462.2234172082185,2462.2234172082185,2435.166017019117,2435.166017019117,2435.166017019117,2435.166017019117,2408.108616830016,2408.108616830016,2408.108616830016,2408.108616830016,2408.108616830016,2381.0512166409144,2381.0512166409144,2381.0512166409144,2381.0512166409144 -Pumped Storage Hydropower - National Class 4/Moderate,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013 -Pumped Storage Hydropower - National Class 4/Conservative,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013 -Pumped Storage Hydropower - National Class 5/Advanced,2800.574123560711,2800.574123560711,2772.2854960499967,2743.996868539283,2743.996868539283,2715.7082410285684,2715.7082410285684,2687.419613517854,2659.1309860071397,2659.1309860071397,2630.842358496426,2630.842358496426,2602.5537309857114,2602.5537309857114,2574.2651034749974,2574.2651034749974,2574.2651034749974,2545.976475964283,2545.976475964283,2545.976475964283,2545.976475964283,2517.687848453569,2517.687848453569,2517.687848453569,2517.687848453569,2517.687848453569,2489.3992209428543,2489.3992209428543,2489.3992209428543,2489.3992209428543 -Pumped Storage Hydropower - National Class 5/Moderate,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255 -Pumped Storage Hydropower - National Class 5/Conservative,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255 -Pumped Storage Hydropower - National Class 6/Advanced,2917.656176533515,2917.656176533515,2888.184902023075,2858.713627512636,2858.713627512636,2829.242353002196,2829.242353002196,2799.7710784917567,2770.299803981317,2770.299803981317,2740.828529470878,2740.828529470878,2711.357254960438,2711.357254960438,2681.8859804499984,2681.8859804499984,2681.8859804499984,2652.414705939559,2652.414705939559,2652.414705939559,2652.414705939559,2622.9434314291198,2622.9434314291198,2622.9434314291198,2622.9434314291198,2622.9434314291198,2593.47215691868,2593.47215691868,2593.47215691868,2593.47215691868 -Pumped Storage Hydropower - National Class 6/Moderate,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544 -Pumped Storage Hydropower - National Class 6/Conservative,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544 -Pumped Storage Hydropower - National Class 7/Advanced,3024.558312124791,3024.558312124791,2994.007218062924,2963.456124001058,2963.456124001058,2932.905029939191,2932.905029939191,2902.3539358773246,2871.8028418154577,2871.8028418154577,2841.251747753592,2841.251747753592,2810.7006536917247,2810.7006536917247,2780.1495596298582,2780.1495596298582,2780.1495596298582,2749.5984655679918,2749.5984655679918,2749.5984655679918,2749.5984655679918,2719.0473715061257,2719.0473715061257,2719.0473715061257,2719.0473715061257,2719.0473715061257,2688.496277444259,2688.496277444259,2688.496277444259,2688.496277444259 -Pumped Storage Hydropower - National Class 7/Moderate,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575 -Pumped Storage Hydropower - National Class 7/Conservative,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575 -Pumped Storage Hydropower - National Class 8/Advanced,3134.509709188188,3134.509709188188,3102.847994953964,3071.1862807197404,3071.1862807197404,3039.5245664855156,3039.5245664855156,3007.8628522512918,2976.2011380170675,2976.2011380170675,2944.539423782844,2944.539423782844,2912.877709548619,2912.877709548619,2881.2159953143955,2881.2159953143955,2881.2159953143955,2849.554281080171,2849.554281080171,2849.554281080171,2849.554281080171,2817.8925668459474,2817.8925668459474,2817.8925668459474,2817.8925668459474,2817.8925668459474,2786.2308526117226,2786.2308526117226,2786.2308526117226,2786.2308526117226 -Pumped Storage Hydropower - National Class 8/Moderate,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123 -Pumped Storage Hydropower - National Class 8/Conservative,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123 -Pumped Storage Hydropower - National Class 9/Advanced,3246.9155071341847,3246.9155071341847,3214.118380799496,3181.3212544648077,3181.3212544648077,3148.5241281301187,3148.5241281301187,3115.7270017954297,3082.929875460741,3082.929875460741,3050.132749126053,3050.132749126053,3017.3356227913637,3017.3356227913637,2984.538496456675,2984.538496456675,2984.538496456675,2951.7413701219866,2951.7413701219866,2951.7413701219866,2951.7413701219866,2918.944243787298,2918.944243787298,2918.944243787298,2918.944243787298,2918.944243787298,2886.147117452609,2886.147117452609,2886.147117452609,2886.147117452609 -Pumped Storage Hydropower - National Class 9/Moderate,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737 -Pumped Storage Hydropower - National Class 9/Conservative,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737 -Pumped Storage Hydropower - National Class 10/Advanced,3368.2359960979675,3368.2359960979675,3334.2134102787963,3300.190824459625,3300.190824459625,3266.168238640453,3266.168238640453,3232.145652821282,3198.1230670021105,3198.1230670021105,3164.10048118294,3164.10048118294,3130.0778953637678,3130.0778953637678,3096.0553095445966,3096.0553095445966,3096.0553095445966,3062.032723725425,3062.032723725425,3062.032723725425,3062.032723725425,3028.0101379062544,3028.0101379062544,3028.0101379062544,3028.0101379062544,3028.0101379062544,2993.9875520870823,2993.9875520870823,2993.9875520870823,2993.9875520870823 -Pumped Storage Hydropower - National Class 10/Moderate,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139 -Pumped Storage Hydropower - National Class 10/Conservative,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139 -Pumped Storage Hydropower - National Class 11/Advanced,3492.7162134737505,3492.7162134737505,3457.4362517214904,3422.1562899692303,3422.1562899692303,3386.87632821697,3386.87632821697,3351.5963664647097,3316.3164047124496,3316.3164047124496,3281.0364429601905,3281.0364429601905,3245.7564812079295,3245.7564812079295,3210.47651945567,3210.47651945567,3210.47651945567,3175.19655770341,3175.19655770341,3175.19655770341,3175.19655770341,3139.9165959511497,3139.9165959511497,3139.9165959511497,3139.9165959511497,3139.9165959511497,3104.636634198889,3104.636634198889,3104.636634198889,3104.636634198889 -Pumped Storage Hydropower - National Class 11/Moderate,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106 -Pumped Storage Hydropower - National Class 11/Conservative,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106 -Pumped Storage Hydropower - National Class 12/Advanced,3625.7885528768456,3625.7885528768456,3589.1644260801095,3552.540299283374,3552.540299283374,3515.916172486638,3515.916172486638,3479.292045689902,3442.667918893166,3442.667918893166,3406.0437920964314,3406.0437920964314,3369.4196652996948,3369.4196652996948,3332.795538502959,3332.795538502959,3332.795538502959,3296.1714117062234,3296.1714117062234,3296.1714117062234,3296.1714117062234,3259.5472849094876,3259.5472849094876,3259.5472849094876,3259.5472849094876,3259.5472849094876,3222.9231581127515,3222.9231581127515,3222.9231581127515,3222.9231581127515 -Pumped Storage Hydropower - National Class 12/Moderate,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814 -Pumped Storage Hydropower - National Class 12/Conservative,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814 -Pumped Storage Hydropower - National Class 13/Advanced,3774.9384043475015,3774.9384043475015,3736.807713394496,3698.6770224414918,3698.6770224414918,3660.546331488486,3660.546331488486,3622.415640535481,3584.2849495824757,3584.2849495824757,3546.1542586294718,3546.1542586294718,3508.0235676764655,3508.0235676764655,3469.892876723461,3469.892876723461,3469.892876723461,3431.7621857704557,3431.7621857704557,3431.7621857704557,3431.7621857704557,3393.6314948174513,3393.6314948174513,3393.6314948174513,3393.6314948174513,3393.6314948174513,3355.5008038644455,3355.5008038644455,3355.5008038644455,3355.5008038644455 -Pumped Storage Hydropower - National Class 13/Moderate,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064 -Pumped Storage Hydropower - National Class 13/Conservative,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064 -Pumped Storage Hydropower - National Class 14/Advanced,3936.817788871547,3936.817788871547,3897.0519526203193,3857.286116369092,3857.286116369092,3817.5202801178634,3817.5202801178634,3777.754443866636,3737.988607615408,3737.988607615408,3698.222771364181,3698.222771364181,3658.4569351129526,3658.4569351129526,3618.691098861725,3618.691098861725,3618.691098861725,3578.925262610497,3578.925262610497,3578.925262610497,3578.925262610497,3539.15942635927,3539.15942635927,3539.15942635927,3539.15942635927,3539.15942635927,3499.3935901080417,3499.3935901080417,3499.3935901080417,3499.3935901080417 -Pumped Storage Hydropower - National Class 14/Moderate,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747 -Pumped Storage Hydropower - National Class 14/Conservative,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747 -Pumped Storage Hydropower - National Class 15/Advanced,4115.37200777746,4115.37200777746,4073.8025935574856,4032.2331793375115,4032.2331793375115,3990.6637651175365,3990.6637651175365,3949.0943508975624,3907.524936677588,3907.524936677588,3865.9555224576143,3865.9555224576143,3824.3861082376393,3824.3861082376393,3782.816694017665,3782.816694017665,3782.816694017665,3741.2472797976907,3741.2472797976907,3741.2472797976907,3741.2472797976907,3699.677865577717,3699.677865577717,3699.677865577717,3699.677865577717,3699.677865577717,3658.108451357742,3658.108451357742,3658.108451357742,3658.108451357742 -Pumped Storage Hydropower - National Class 15/Moderate,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434 -Pumped Storage Hydropower - National Class 15/Conservative,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower - National Class 1/Advanced,3028.93768398268,2998.342353841441,2967.747023700202,2967.747023700202,2937.1516935589625,2937.1516935589625,2906.5563634177233,2875.961033276484,2875.961033276484,2845.3657031352454,2845.3657031352454,2814.770372994006,2814.770372994006,2784.1750428527666,2784.1750428527666,2784.1750428527666,2753.5797127115275,2753.5797127115275,2753.5797127115275,2753.5797127115275,2722.9843825702883,2722.9843825702883,2722.9843825702883,2722.9843825702883,2722.9843825702883,2692.3890524290487,2692.3890524290487,2692.3890524290487,2692.3890524290487 +Pumped Storage Hydropower - National Class 1/Moderate,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268 +Pumped Storage Hydropower - National Class 1/Conservative,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268 +Pumped Storage Hydropower - National Class 2/Advanced,3377.34193732193,3343.227372298476,3309.112807275023,3309.112807275023,3274.9982422515686,3274.9982422515686,3240.8836772281143,3206.769112204661,3206.769112204661,3172.6545471812074,3172.6545471812074,3138.539982157753,3138.539982157753,3104.425417134299,3104.425417134299,3104.425417134299,3070.3108521108456,3070.3108521108456,3070.3108521108456,3070.3108521108456,3036.1962870873917,3036.1962870873917,3036.1962870873917,3036.1962870873917,3036.1962870873917,3002.0817220639374,3002.0817220639374,3002.0817220639374,3002.0817220639374 +Pumped Storage Hydropower - National Class 2/Moderate,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193 +Pumped Storage Hydropower - National Class 2/Conservative,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193 +Pumped Storage Hydropower - National Class 3/Advanced,3564.19288512911,3528.1909367944722,3492.188988459836,3492.188988459836,3456.1870401251977,3456.1870401251977,3420.18509179056,3384.1831434559226,3384.1831434559226,3348.181195121286,3348.181195121286,3312.1792467866476,3312.1792467866476,3276.1772984520103,3276.1772984520103,3276.1772984520103,3240.175350117373,3240.175350117373,3240.175350117373,3240.175350117373,3204.1734017827357,3204.1734017827357,3204.1734017827357,3204.1734017827357,3204.1734017827357,3168.1714534480975,3168.1714534480975,3168.1714534480975,3168.1714534480975 +Pumped Storage Hydropower - National Class 3/Moderate,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911 +Pumped Storage Hydropower - National Class 3/Conservative,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911 +Pumped Storage Hydropower - National Class 4/Advanced,3706.61331658291,3669.1727780315673,3631.732239480226,3631.732239480226,3594.2917009288826,3594.2917009288826,3556.85116237754,3519.4106238261975,3519.4106238261975,3481.9700852748556,3481.9700852748556,3444.5295467235123,3444.5295467235123,3407.08900817217,3407.08900817217,3407.08900817217,3369.6484696208277,3369.6484696208277,3369.6484696208277,3369.6484696208277,3332.2079310694853,3332.2079310694853,3332.2079310694853,3332.2079310694853,3332.2079310694853,3294.767392518142,3294.767392518142,3294.767392518142,3294.767392518142 +Pumped Storage Hydropower - National Class 4/Moderate,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291 +Pumped Storage Hydropower - National Class 4/Conservative,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291 +Pumped Storage Hydropower - National Class 5/Advanced,3820.78524077046,3782.191450459647,3743.597660148835,3743.597660148835,3705.0038698380217,3705.0038698380217,3666.410079527209,3627.8162892163964,3627.8162892163964,3589.2224989055844,3589.2224989055844,3550.6287085947706,3550.6287085947706,3512.034918283958,3512.034918283958,3512.034918283958,3473.4411279731457,3473.4411279731457,3473.4411279731457,3473.4411279731457,3434.8473376623333,3434.8473376623333,3434.8473376623333,3434.8473376623333,3434.8473376623333,3396.25354735152,3396.25354735152,3396.25354735152,3396.25354735152 +Pumped Storage Hydropower - National Class 5/Moderate,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046 +Pumped Storage Hydropower - National Class 5/Conservative,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046 +Pumped Storage Hydropower - National Class 6/Advanced,3921.20380988593,3881.5956905941525,3841.9875713023766,3841.9875713023766,3802.3794520105985,3802.3794520105985,3762.771332718821,3723.1632134270444,3723.1632134270444,3683.555094135268,3683.555094135268,3643.9469748434904,3643.9469748434904,3604.3388555517136,3604.3388555517136,3604.3388555517136,3564.7307362599363,3564.7307362599363,3564.7307362599363,3564.7307362599363,3525.1226169681595,3525.1226169681595,3525.1226169681595,3525.1226169681595,3525.1226169681595,3485.514497676382,3485.514497676382,3485.514497676382,3485.514497676382 +Pumped Storage Hydropower - National Class 6/Moderate,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593 +Pumped Storage Hydropower - National Class 6/Conservative,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593 +Pumped Storage Hydropower - National Class 7/Advanced,4011.66568334578,3971.1438077564285,3930.6219321670783,3930.6219321670783,3890.1000565777263,3890.1000565777263,3849.5781809883747,3809.0563053990236,3809.0563053990236,3768.534429809673,3768.534429809673,3728.012554220321,3728.012554220321,3687.49067863097,3687.49067863097,3687.49067863097,3646.9688030416187,3646.9688030416187,3646.9688030416187,3646.9688030416187,3606.4469274522676,3606.4469274522676,3606.4469274522676,3606.4469274522676,3606.4469274522676,3565.9250518629156,3565.9250518629156,3565.9250518629156,3565.9250518629156 +Pumped Storage Hydropower - National Class 7/Moderate,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578 +Pumped Storage Hydropower - National Class 7/Conservative,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578 +Pumped Storage Hydropower - National Class 8/Advanced,4093.525,4052.1762626262625,4010.8275252525264,4010.8275252525264,3969.478787878788,3969.478787878788,3928.1300505050503,3886.7813131313133,3886.7813131313133,3845.4325757575766,3845.4325757575766,3804.0838383838386,3804.0838383838386,3762.735101010101,3762.735101010101,3762.735101010101,3721.386363636364,3721.386363636364,3721.386363636364,3721.386363636364,3680.037626262627,3680.037626262627,3680.037626262627,3680.037626262627,3680.037626262627,3638.688888888889,3638.688888888889,3638.688888888889,3638.688888888889 +Pumped Storage Hydropower - National Class 8/Moderate,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525 +Pumped Storage Hydropower - National Class 8/Conservative,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525 +Pumped Storage Hydropower - National Class 9/Advanced,4164.87921907394,4122.809732012586,4080.7402449512347,4080.7402449512347,4038.670757889881,4038.670757889881,3996.6012708285275,3954.531783767175,3954.531783767175,3912.4622967058226,3912.4622967058226,3870.3928096444693,3870.3928096444693,3828.3233225831164,3828.3233225831164,3828.3233225831164,3786.2538355217634,3786.2538355217634,3786.2538355217634,3786.2538355217634,3744.184348460411,3744.184348460411,3744.184348460411,3744.184348460411,3744.184348460411,3702.114861399057,3702.114861399057,3702.114861399057,3702.114861399057 +Pumped Storage Hydropower - National Class 9/Moderate,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394 +Pumped Storage Hydropower - National Class 9/Conservative,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394 +Pumped Storage Hydropower - National Class 10/Advanced,4233.82842643051,4191.062482729191,4148.296539027874,4148.296539027874,4105.530595326555,4105.530595326555,4062.764651625237,4019.998707923919,4019.998707923919,3977.2327642226014,3977.2327642226014,3934.4668205212824,3934.4668205212824,3891.700876819964,3891.700876819964,3891.700876819964,3848.934933118646,3848.934933118646,3848.934933118646,3848.934933118646,3806.168989417328,3806.168989417328,3806.168989417328,3806.168989417328,3806.168989417328,3763.403045716009,3763.403045716009,3763.403045716009,3763.403045716009 +Pumped Storage Hydropower - National Class 10/Moderate,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051 +Pumped Storage Hydropower - National Class 10/Conservative,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051 +Pumped Storage Hydropower - National Class 11/Advanced,4296.63721160184,4253.236835727073,4209.8364598523085,4209.8364598523085,4166.436083977542,4166.436083977542,4123.035708102776,4079.6353322280097,4079.6353322280097,4036.2349563532443,4036.2349563532443,3992.8345804784776,3992.8345804784776,3949.434204603712,3949.434204603712,3949.434204603712,3906.033828728946,3906.033828728946,3906.033828728946,3906.033828728946,3862.63345285418,3862.63345285418,3862.63345285418,3862.63345285418,3862.63345285418,3819.2330769794135,3819.2330769794135,3819.2330769794135,3819.2330769794135 +Pumped Storage Hydropower - National Class 11/Moderate,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184 +Pumped Storage Hydropower - National Class 11/Conservative,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184 +Pumped Storage Hydropower - National Class 12/Advanced,4353.0650801796,4309.094725834351,4265.124371489104,4265.124371489104,4221.154017143855,4221.154017143855,4177.183662798606,4133.213308453358,4133.213308453358,4089.2429541081096,4089.2429541081096,4045.2725997628604,4045.2725997628604,4001.3022454176125,4001.3022454176125,4001.3022454176125,3957.331891072364,3957.331891072364,3957.331891072364,3957.331891072364,3913.361536727116,3913.361536727116,3913.361536727116,3913.361536727116,3913.361536727116,3869.3911823818667,3869.3911823818667,3869.3911823818667,3869.3911823818667 +Pumped Storage Hydropower - National Class 12/Moderate,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796 +Pumped Storage Hydropower - National Class 12/Conservative,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796 +Pumped Storage Hydropower - National Class 13/Advanced,4404.93334824281,4360.439071997933,4315.944795753057,4315.944795753057,4271.450519508179,4271.450519508179,4226.956243263303,4182.461967018426,4182.461967018426,4137.967690773549,4137.967690773549,4093.473414528672,4093.473414528672,4048.9791382837952,4048.9791382837952,4048.9791382837952,4004.4848620389184,4004.4848620389184,4004.4848620389184,4004.4848620389184,3959.990585794042,3959.990585794042,3959.990585794042,3959.990585794042,3959.990585794042,3915.4963095491644,3915.4963095491644,3915.4963095491644,3915.4963095491644 +Pumped Storage Hydropower - National Class 13/Moderate,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281 +Pumped Storage Hydropower - National Class 13/Conservative,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281 +Pumped Storage Hydropower - National Class 14/Advanced,4453.75316153362,4408.765755861563,4363.778350189507,4363.778350189507,4318.79094451745,4318.79094451745,4273.803538845393,4228.816133173336,4228.816133173336,4183.82872750128,4183.82872750128,4138.841321829223,4138.841321829223,4093.853916157166,4093.853916157166,4093.853916157166,4048.8665104851098,4048.8665104851098,4048.8665104851098,4048.8665104851098,4003.879104813053,4003.879104813053,4003.879104813053,4003.879104813053,4003.879104813053,3958.8916991409956,3958.8916991409956,3958.8916991409956,3958.8916991409956 +Pumped Storage Hydropower - National Class 14/Moderate,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362 +Pumped Storage Hydropower - National Class 14/Conservative,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362 +Pumped Storage Hydropower - National Class 15/Advanced,4500.56915544675,4455.108860947288,4409.648566447827,4409.648566447827,4364.188271948364,4364.188271948364,4318.727977448902,4273.267682949439,4273.267682949439,4227.807388449978,4227.807388449978,4182.347093950515,4182.347093950515,4136.886799451054,4136.886799451054,4136.886799451054,4091.4265049515916,4091.4265049515916,4091.4265049515916,4091.4265049515916,4045.9662104521294,4045.9662104521294,4045.9662104521294,4045.9662104521294,4045.9662104521294,4000.505915952667,4000.505915952667,4000.505915952667,4000.505915952667 +Pumped Storage Hydropower - National Class 15/Moderate,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675 +Pumped Storage Hydropower - National Class 15/Conservative,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675 diff --git a/tests/data/Pumped_Storage_Hydropower/Market/TechLife/df_vom.csv b/tests/data/Pumped_Storage_Hydropower/Market/TechLife/df_vom.csv index 4d053f3..a34d3ed 100644 --- a/tests/data/Pumped_Storage_Hydropower/Market/TechLife/df_vom.csv +++ b/tests/data/Pumped_Storage_Hydropower/Market/TechLife/df_vom.csv @@ -1,46 +1,46 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Pumped Storage Hydropower - National Class 1/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 1/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 1/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 2/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 2/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 2/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 3/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 3/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 3/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 4/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 4/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 4/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 5/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 5/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 5/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 6/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 6/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 6/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 7/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 7/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 7/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 8/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 8/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 8/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 9/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 9/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 9/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 10/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 10/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 10/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 11/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 11/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 11/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 12/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 12/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 12/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 13/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 13/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 13/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 14/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 14/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 14/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 15/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 15/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 15/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower - National Class 1/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 1/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 1/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 2/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 2/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 2/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 3/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 3/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 3/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 4/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 4/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 4/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 5/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 5/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 5/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 6/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 6/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 6/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 7/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 7/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 7/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 8/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 8/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 8/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 9/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 9/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 9/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 10/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 10/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 10/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 11/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 11/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 11/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 12/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 12/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 12/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 13/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 13/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 13/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 14/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 14/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 14/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 15/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 15/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 15/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 diff --git a/tests/data/Pumped_Storage_Hydropower/Market/df_cff.csv b/tests/data/Pumped_Storage_Hydropower/Market/df_cff.csv index 86c9073..c3d9483 100644 --- a/tests/data/Pumped_Storage_Hydropower/Market/df_cff.csv +++ b/tests/data/Pumped_Storage_Hydropower/Market/df_cff.csv @@ -1,4 +1,4 @@ -Construction Finance Factor,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CFF/Advanced,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347 -CFF/Moderate,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347 -CFF/Conservative,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347 +Construction Finance Factor,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CFF/Advanced,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352 +CFF/Moderate,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352 +CFF/Conservative,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352 diff --git a/tests/data/Pumped_Storage_Hydropower/Market/df_just_wacc.csv b/tests/data/Pumped_Storage_Hydropower/Market/df_just_wacc.csv index 68dff14..b044bc0 100644 --- a/tests/data/Pumped_Storage_Hydropower/Market/df_just_wacc.csv +++ b/tests/data/Pumped_Storage_Hydropower/Market/df_just_wacc.csv @@ -1,7 +1,7 @@ -WACC Type,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -WACC Nominal - Advanced,0.06496392519628386,0.06496382040531615,0.07645761677850393,0.07645757657068514,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.07873405048540602,0.0757173010290564,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125 -WACC Nominal - Moderate,0.06496392519628386,0.06496382040531615,0.07645761677850393,0.07645757657068514,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.07873405048540602,0.0757173010290564,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125 -WACC Nominal - Conservative,0.06496392519628386,0.06496382040531615,0.07645761677850393,0.07645757657068514,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.07873405048540602,0.0757173010290564,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125 -WACC Real - Advanced,0.03605790952065746,0.03676384385252751,0.04989526653516396,0.05020251372749773,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05242346388820107,0.049480293686884336,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555 -WACC Real - Moderate,0.03605790952065746,0.03676384385252751,0.04989526653516396,0.05020251372749773,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05242346388820107,0.049480293686884336,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555 -WACC Real - Conservative,0.03605790952065746,0.03676384385252751,0.04989526653516396,0.05020251372749773,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05242346388820107,0.049480293686884336,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555 +WACC Type,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +WACC Nominal - Advanced,0.06031634462324527,0.0699555150411321,0.06995675608504069,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743 +WACC Nominal - Moderate,0.06031634462324527,0.0699555150411321,0.06995675608504069,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743 +WACC Nominal - Conservative,0.06031634462324527,0.0699555150411321,0.06995675608504069,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743 +WACC Real - Advanced,0.032048809132315004,0.04329364139031444,0.043843276777649764,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387 +WACC Real - Moderate,0.032048809132315004,0.04329364139031444,0.043843276777649764,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387 +WACC Real - Conservative,0.032048809132315004,0.04329364139031444,0.043843276777649764,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387 diff --git a/tests/data/Pumped_Storage_Hydropower/Market/df_wacc.csv b/tests/data/Pumped_Storage_Hydropower/Market/df_wacc.csv index b523e5b..59520c3 100644 --- a/tests/data/Pumped_Storage_Hydropower/Market/df_wacc.csv +++ b/tests/data/Pumped_Storage_Hydropower/Market/df_wacc.csv @@ -1,25 +1,25 @@ -WACC,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Inflation Rate,0.0279,0.0272,0.0253,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 -Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Calculated Interest Rate Real - Advanced,0.04095729156532735,0.04166666666666674,0.043596996001170396,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Calculated Interest Rate Real - Moderate,0.04095729156532735,0.04166666666666674,0.043596996001170396,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Calculated Interest Rate Real - Conservative,0.04095729156532735,0.04166666666666674,0.043596996001170396,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Interest During Construction - Nominal,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Rate of Return on Equity Nominal - Advanced,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Rate of Return on Equity Nominal - Moderate,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Rate of Return on Equity Nominal - Conservative,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Calculated Rate of Return on Equity Real - Advanced,0.0798715828387977,0.08060747663551426,0.08260996781429819,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Moderate,0.0798715828387977,0.08060747663551426,0.08260996781429819,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Conservative,0.0798715828387977,0.08060747663551426,0.08260996781429819,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Debt Fraction - Advanced,0.776243145294842,0.776244951475126,0.578137530102659,0.578138223125838,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904065259821,0.486904065259821,0.486904065259821,0.486904065259821,0.538900849987831,0.59089763471584,0.802225466999358,0.802225466999358,0.802225466999358,0.802225466999358,0.802225466999358 -Debt Fraction - Moderate,0.776243145294842,0.776244951475126,0.578137530102659,0.578138223125838,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904065259821,0.486904065259821,0.486904065259821,0.486904065259821,0.538900849987831,0.59089763471584,0.802225466999358,0.802225466999358,0.802225466999358,0.802225466999358,0.802225466999358 -Debt Fraction - Conservative,0.776243145294842,0.776244951475126,0.578137530102659,0.578138223125838,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904100362226,0.486904065259821,0.486904065259821,0.486904065259821,0.486904065259821,0.538900849987831,0.59089763471584,0.802225466999358,0.802225466999358,0.802225466999358,0.802225466999358,0.802225466999358 -Tax Rate (Federal and State),0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996 -WACC Nominal - Advanced,0.06496392519628386,0.06496382040531615,0.07645761677850393,0.07645757657068514,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.07873405048540602,0.0757173010290564,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125 -WACC Nominal - Moderate,0.06496392519628386,0.06496382040531615,0.07645761677850393,0.07645757657068514,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.07873405048540602,0.0757173010290564,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125 -WACC Nominal - Conservative,0.06496392519628386,0.06496382040531615,0.07645761677850393,0.07645757657068514,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079790518437,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.08175079994175571,0.07873405048540602,0.0757173010290564,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125,0.06345648285563125 -WACC Real - Advanced,0.03605790952065746,0.03676384385252751,0.04989526653516396,0.05020251372749773,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05242346388820107,0.049480293686884336,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555 -WACC Real - Moderate,0.03605790952065746,0.03676384385252751,0.04989526653516396,0.05020251372749773,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05242346388820107,0.049480293686884336,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555 -WACC Real - Conservative,0.03605790952065746,0.03676384385252751,0.04989526653516396,0.05020251372749773,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663210261894,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05536663408951781,0.05242346388820107,0.049480293686884336,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555,0.037518519859152555 +WACC,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Inflation Rate,0.027389727347,0.02555548370379,0.02501666666667,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 +Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Calculated Interest Rate Real - Advanced,0.04147430280720377,0.04333701784295374,0.043885465276984004,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Moderate,0.04147430280720377,0.04333701784295374,0.043885465276984004,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Conservative,0.04147430280720377,0.04333701784295374,0.043885465276984004,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Interest During Construction - Nominal,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Rate of Return on Equity Nominal - Advanced,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975 +Rate of Return on Equity Nominal - Moderate,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975 +Rate of Return on Equity Nominal - Conservative,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975 +Calculated Rate of Return on Equity Real - Advanced,0.06824116572981875,0.07015175428284248,0.0707142973284951,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323 +Calculated Rate of Return on Equity Real - Moderate,0.06824116572981875,0.07015175428284248,0.0707142973284951,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323 +Calculated Rate of Return on Equity Real - Conservative,0.06824116572981875,0.07015175428284248,0.0707142973284951,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323 +Debt Fraction - Advanced,0.816900025852514,0.605133902167668,0.605106637263485,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286 +Debt Fraction - Moderate,0.816900025852514,0.605133902167668,0.605106637263485,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286 +Debt Fraction - Conservative,0.816900025852514,0.605133902167668,0.605106637263485,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507521579423742,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286,0.507474441225286 +Tax Rate (Federal and State),0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996 +WACC Nominal - Advanced,0.06031634462324527,0.0699555150411321,0.06995675608504069,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743 +WACC Nominal - Moderate,0.06031634462324527,0.0699555150411321,0.06995675608504069,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743 +WACC Nominal - Conservative,0.06031634462324527,0.0699555150411321,0.06995675608504069,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07439863274779011,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743,0.07440077838430743 +WACC Real - Advanced,0.032048809132315004,0.04329364139031444,0.043843276777649764,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387 +WACC Real - Moderate,0.032048809132315004,0.04329364139031444,0.043843276777649764,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387 +WACC Real - Conservative,0.032048809132315004,0.04329364139031444,0.043843276777649764,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819378804662455,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387,0.04819588135054387 diff --git a/tests/data/Pumped_Storage_Hydropower/R&D/20/df_capex.csv b/tests/data/Pumped_Storage_Hydropower/R&D/20/df_capex.csv index b12bd0a..c9a1cdb 100644 --- a/tests/data/Pumped_Storage_Hydropower/R&D/20/df_capex.csv +++ b/tests/data/Pumped_Storage_Hydropower/R&D/20/df_capex.csv @@ -1,46 +1,46 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Pumped Storage Hydropower - National Class 1/Advanced,2227.1765321573494,2227.1765321573494,2204.679799509295,2182.1830668612415,2182.1830668612415,2159.686334213187,2159.686334213187,2137.189601565133,2114.692868917079,2114.692868917079,2092.1961362690254,2092.1961362690254,2069.6994036209708,2069.6994036209708,2047.202670972917,2047.202670972917,2047.202670972917,2024.705938324863,2024.705938324863,2024.705938324863,2024.705938324863,2002.2092056768092,2002.2092056768092,2002.2092056768092,2002.2092056768092,2002.2092056768092,1979.7124730287549,1979.7124730287549,1979.7124730287549,1979.7124730287549 -Pumped Storage Hydropower - National Class 1/Moderate,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403 -Pumped Storage Hydropower - National Class 1/Conservative,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403 -Pumped Storage Hydropower - National Class 2/Advanced,2524.924119275795,2524.924119275795,2499.419835242706,2473.9155512096177,2473.9155512096177,2448.411267176529,2448.411267176529,2422.9069831434394,2397.4026991103506,2397.4026991103506,2371.8984150772626,2371.8984150772626,2346.3941310441733,2346.3941310441733,2320.8898470110844,2320.8898470110844,2320.8898470110844,2295.385562977996,2295.385562977996,2295.385562977996,2295.385562977996,2269.8812789449066,2269.8812789449066,2269.8812789449066,2269.8812789449066,2269.8812789449066,2244.3769949118177,2244.3769949118177,2244.3769949118177,2244.3769949118177 -Pumped Storage Hydropower - National Class 2/Moderate,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884 -Pumped Storage Hydropower - National Class 2/Conservative,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884 -Pumped Storage Hydropower - National Class 3/Advanced,2710.143355190407,2710.143355190407,2682.7681697844437,2655.39298437848,2655.39298437848,2628.017798972516,2628.017798972516,2600.642613566552,2573.267428160588,2573.267428160588,2545.8922427546254,2545.8922427546254,2518.5170573486607,2518.5170573486607,2491.1418719426974,2491.1418719426974,2491.1418719426974,2463.766686536734,2463.766686536734,2463.766686536734,2463.766686536734,2436.3915011307704,2436.3915011307704,2436.3915011307704,2436.3915011307704,2436.3915011307704,2409.0163157248066,2409.0163157248066,2409.0163157248066,2409.0163157248066 -Pumped Storage Hydropower - National Class 3/Moderate,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707 -Pumped Storage Hydropower - National Class 3/Conservative,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707 -Pumped Storage Hydropower - National Class 4/Advanced,2856.985662682297,2856.985662682297,2828.127221645102,2799.2687806079075,2799.2687806079075,2770.410339570712,2770.410339570712,2741.5518985335175,2712.6934574963225,2712.6934574963225,2683.835016459128,2683.835016459128,2654.9765754219325,2654.9765754219325,2626.118134384738,2626.118134384738,2626.118134384738,2597.259693347543,2597.259693347543,2597.259693347543,2597.259693347543,2568.401252310349,2568.401252310349,2568.401252310349,2568.401252310349,2568.401252310349,2539.542811273153,2539.542811273153,2539.542811273153,2539.542811273153 -Pumped Storage Hydropower - National Class 4/Moderate,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492 -Pumped Storage Hydropower - National Class 4/Conservative,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492 -Pumped Storage Hydropower - National Class 5/Advanced,2986.9907178896274,2986.9907178896274,2956.8190944766006,2926.6474710635744,2926.6474710635744,2896.4758476505476,2896.4758476505476,2866.304224237521,2836.132600824494,2836.132600824494,2805.960977411469,2805.960977411469,2775.7893539984416,2775.7893539984416,2745.6177305854153,2745.6177305854153,2745.6177305854153,2715.4461071723886,2715.4461071723886,2715.4461071723886,2715.4461071723886,2685.2744837593623,2685.2744837593623,2685.2744837593623,2685.2744837593623,2685.2744837593623,2655.102860346335,2655.102860346335,2655.102860346335,2655.102860346335 -Pumped Storage Hydropower - National Class 5/Moderate,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537 -Pumped Storage Hydropower - National Class 5/Conservative,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537 -Pumped Storage Hydropower - National Class 6/Advanced,3111.8661862870076,3111.8661862870076,3080.4331945063304,3049.0002027256537,3049.0002027256537,3017.5672109449765,3017.5672109449765,2986.1342191643002,2954.701227383623,2954.701227383623,2923.268235602947,2923.268235602947,2891.835243822269,2891.835243822269,2860.4022520415924,2860.4022520415924,2860.4022520415924,2828.969260260916,2828.969260260916,2828.969260260916,2828.969260260916,2797.5362684802394,2797.5362684802394,2797.5362684802394,2797.5362684802394,2797.5362684802394,2766.1032766995622,2766.1032766995622,2766.1032766995622,2766.1032766995622 -Pumped Storage Hydropower - National Class 6/Moderate,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844 -Pumped Storage Hydropower - National Class 6/Conservative,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844 -Pumped Storage Hydropower - National Class 7/Advanced,3225.8841242688577,3225.8841242688577,3193.2994361449296,3160.7147480210024,3160.7147480210024,3128.1300598970743,3128.1300598970743,3095.545371773146,3062.960683649218,3062.960683649218,3030.3759955252913,3030.3759955252913,2997.7913074013627,2997.7913074013627,2965.2066192774346,2965.2066192774346,2965.2066192774346,2932.621931153507,2932.621931153507,2932.621931153507,2932.621931153507,2900.0372430295797,2900.0372430295797,2900.0372430295797,2900.0372430295797,2900.0372430295797,2867.4525549056516,2867.4525549056516,2867.4525549056516,2867.4525549056516 -Pumped Storage Hydropower - National Class 7/Moderate,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854 -Pumped Storage Hydropower - National Class 7/Conservative,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854 -Pumped Storage Hydropower - National Class 8/Advanced,3343.1542938688676,3343.1542938688676,3309.3850585772634,3275.6158232856587,3275.6158232856587,3241.8465879940536,3241.8465879940536,3208.077352702449,3174.3081174108443,3174.3081174108443,3140.53888211924,3140.53888211924,3106.7696468276345,3106.7696468276345,3073.0004115360302,3073.0004115360302,3073.0004115360302,3039.2311762444256,3039.2311762444256,3039.2311762444256,3039.2311762444256,3005.461940952821,3005.461940952821,3005.461940952821,3005.461940952821,3005.461940952821,2971.6927056612158,2971.6927056612158,2971.6927056612158,2971.6927056612158 -Pumped Storage Hydropower - National Class 8/Moderate,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728 -Pumped Storage Hydropower - National Class 8/Conservative,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728 -Pumped Storage Hydropower - National Class 9/Advanced,3463.042238371755,3463.042238371755,3428.0620137417377,3393.0817891117204,3393.0817891117204,3358.101564481702,3358.101564481702,3323.1213398516843,3288.1411152216665,3288.1411152216665,3253.1608905916496,3253.1608905916496,3218.1806659616313,3218.1806659616313,3183.2004413316135,3183.2004413316135,3183.2004413316135,3148.220216701596,3148.220216701596,3148.220216701596,3148.220216701596,3113.239992071579,3113.239992071579,3113.239992071579,3113.239992071579,3113.239992071579,3078.2597674415606,3078.2597674415606,3078.2597674415606,3078.2597674415606 -Pumped Storage Hydropower - National Class 9/Moderate,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733 -Pumped Storage Hydropower - National Class 9/Conservative,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733 -Pumped Storage Hydropower - National Class 10/Advanced,3592.4382687699467,3592.4382687699467,3556.1510135298463,3519.8637582897463,3519.8637582897463,3483.576503049645,3483.576503049645,3447.289247809545,3411.001992569444,3411.001992569444,3374.7147373293446,3374.7147373293446,3338.4274820892433,3338.4274820892433,3302.140226849143,3302.140226849143,3302.140226849143,3265.8529716090425,3265.8529716090425,3265.8529716090425,3265.8529716090425,3229.5657163689425,3229.5657163689425,3229.5657163689425,3229.5657163689425,3229.5657163689425,3193.2784611288416,3193.2784611288416,3193.2784611288416,3193.2784611288416 -Pumped Storage Hydropower - National Class 10/Moderate,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047 -Pumped Storage Hydropower - National Class 10/Conservative,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047 -Pumped Storage Hydropower - National Class 11/Advanced,3725.204350815154,3725.204350815154,3687.5760240392437,3649.947697263333,3649.947697263333,3612.319370487422,3612.319370487422,3574.691043711511,3537.0627169356007,3537.0627169356007,3499.434390159691,3499.434390159691,3461.8060633837795,3461.8060633837795,3424.177736607869,3424.177736607869,3424.177736607869,3386.5494098319587,3386.5494098319587,3386.5494098319587,3386.5494098319587,3348.9210830560482,3348.9210830560482,3348.9210830560482,3348.9210830560482,3348.9210830560482,3311.292756280137,3311.292756280137,3311.292756280137,3311.292756280137 -Pumped Storage Hydropower - National Class 11/Moderate,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065 -Pumped Storage Hydropower - National Class 11/Conservative,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065 -Pumped Storage Hydropower - National Class 12/Advanced,3867.1344783775453,3867.1344783775453,3828.072513949489,3789.0105495214334,3789.0105495214334,3749.948585093377,3749.948585093377,3710.8866206653206,3671.8246562372647,3671.8246562372647,3632.76269180921,3632.76269180921,3593.7007273811532,3593.7007273811532,3554.6387629530973,3554.6387629530973,3554.6387629530973,3515.5767985250413,3515.5767985250413,3515.5767985250413,3515.5767985250413,3476.5148340969854,3476.5148340969854,3476.5148340969854,3476.5148340969854,3476.5148340969854,3437.452869668929,3437.452869668929,3437.452869668929,3437.452869668929 -Pumped Storage Hydropower - National Class 12/Moderate,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012 -Pumped Storage Hydropower - National Class 12/Conservative,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012 -Pumped Storage Hydropower - National Class 13/Advanced,4026.2122968039457,4026.2122968039457,3985.5434857251175,3944.8746746462903,3944.8746746462903,3904.205863567462,3904.205863567462,3863.5370524886343,3822.868241409806,3822.868241409806,3782.19943033098,3782.19943033098,3741.5306192521507,3741.5306192521507,3700.861808173324,3700.861808173324,3700.861808173324,3660.1929970944957,3660.1929970944957,3660.1929970944957,3660.1929970944957,3619.524186015669,3619.524186015669,3619.524186015669,3619.524186015669,3619.524186015669,3578.8553749368402,3578.8553749368402,3578.8553749368402,3578.8553749368402 -Pumped Storage Hydropower - National Class 13/Moderate,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773 -Pumped Storage Hydropower - National Class 13/Conservative,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773 -Pumped Storage Hydropower - National Class 14/Advanced,4198.866973187313,4198.866973187313,4156.454175478351,4114.041377769388,4114.041377769388,4071.628580060425,4071.628580060425,4029.2157823514626,3986.8029846424997,3986.8029846424997,3944.3901869335377,3944.3901869335377,3901.9773892245744,3901.9773892245744,3859.5645915156115,3859.5645915156115,3859.5645915156115,3817.1517938066486,3817.1517938066486,3817.1517938066486,3817.1517938066486,3774.7389960976866,3774.7389960976866,3774.7389960976866,3774.7389960976866,3774.7389960976866,3732.3261983887232,3732.3261983887232,3732.3261983887232,3732.3261983887232 -Pumped Storage Hydropower - National Class 14/Moderate,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276 -Pumped Storage Hydropower - National Class 14/Conservative,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276 -Pumped Storage Hydropower - National Class 15/Advanced,4389.306422736285,4389.306422736285,4344.969994223798,4300.6335657113095,4300.6335657113095,4256.2971371988215,4256.2971371988215,4211.960708686334,4167.624280173846,4167.624280173846,4123.287851661359,4123.287851661359,4078.9514231488706,4078.9514231488706,4034.614994636383,4034.614994636383,4034.614994636383,3990.2785661238954,3990.2785661238954,3990.2785661238954,3990.2785661238954,3945.9421376114083,3945.9421376114083,3945.9421376114083,3945.9421376114083,3945.9421376114083,3901.6057090989198,3901.6057090989198,3901.6057090989198,3901.6057090989198 -Pumped Storage Hydropower - National Class 15/Moderate,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773 -Pumped Storage Hydropower - National Class 15/Conservative,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower - National Class 1/Advanced,3224.2384570830204,3191.6703918599596,3159.1023266368993,3159.1023266368993,3126.534261413838,3126.534261413838,3093.9661961907773,3061.3981309677165,3061.3981309677165,3028.830065744656,3028.830065744656,2996.262000521595,2996.262000521595,2963.693935298534,2963.693935298534,2963.693935298534,2931.1258700754734,2931.1258700754734,2931.1258700754734,2931.1258700754734,2898.5578048524126,2898.5578048524126,2898.5578048524126,2898.5578048524126,2898.5578048524126,2865.9897396293513,2865.9897396293513,2865.9897396293513,2865.9897396293513 +Pumped Storage Hydropower - National Class 1/Moderate,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204 +Pumped Storage Hydropower - National Class 1/Conservative,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204 +Pumped Storage Hydropower - National Class 2/Advanced,3595.107226740458,3558.793012328938,3522.478797917419,3522.478797917419,3486.164583505899,3486.164583505899,3449.8503690943785,3413.536154682859,3413.536154682859,3377.22194027134,3377.22194027134,3340.9077258598195,3340.9077258598195,3304.5935114482995,3304.5935114482995,3304.5935114482995,3268.27929703678,3268.27929703678,3268.27929703678,3268.27929703678,3231.9650826252605,3231.9650826252605,3231.9650826252605,3231.9650826252605,3231.9650826252605,3195.65086821374,3195.65086821374,3195.65086821374,3195.65086821374 +Pumped Storage Hydropower - National Class 2/Moderate,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458 +Pumped Storage Hydropower - National Class 2/Conservative,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458 +Pumped Storage Hydropower - National Class 3/Advanced,3794.0060072760057,3755.6827142732177,3717.359421270431,3717.359421270431,3679.036128267642,3679.036128267642,3640.7128352648538,3602.3895422620662,3602.3895422620662,3564.0662492592787,3564.0662492592787,3525.7429562564903,3525.7429562564903,3487.4196632537023,3487.4196632537023,3487.4196632537023,3449.096370250915,3449.096370250915,3449.096370250915,3449.096370250915,3410.773077248127,3410.773077248127,3410.773077248127,3410.773077248127,3410.773077248127,3372.4497842453384,3372.4497842453384,3372.4497842453384,3372.4497842453384 +Pumped Storage Hydropower - National Class 3/Moderate,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057 +Pumped Storage Hydropower - National Class 3/Conservative,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057 +Pumped Storage Hydropower - National Class 4/Advanced,3945.609466995887,3905.7548259151204,3865.900184834355,3865.900184834355,3826.0455437535875,3826.0455437535875,3786.190902672821,3746.3362615920546,3746.3362615920546,3706.4816205112884,3706.4816205112884,3666.6269794305213,3666.6269794305213,3626.772338349755,3626.772338349755,3626.772338349755,3586.9176972689884,3586.9176972689884,3586.9176972689884,3586.9176972689884,3547.063056188222,3547.063056188222,3547.063056188222,3547.063056188222,3547.063056188222,3507.208415107455,3507.208415107455,3507.208415107455,3507.208415107455 +Pumped Storage Hydropower - National Class 4/Moderate,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887 +Pumped Storage Hydropower - National Class 4/Conservative,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887 +Pumped Storage Hydropower - National Class 5/Advanced,4067.1430035329067,4026.0607509719684,3984.9784984110306,3984.9784984110306,3943.8962458500914,3943.8962458500914,3902.813993289153,3861.731740728215,3861.731740728215,3820.649488167277,3820.649488167277,3779.5672356063374,3779.5672356063374,3738.4849830453995,3738.4849830453995,3738.4849830453995,3697.4027304844612,3697.4027304844612,3697.4027304844612,3697.4027304844612,3656.320477923523,3656.320477923523,3656.320477923523,3656.320477923523,3656.320477923523,3615.2382253625838,3615.2382253625838,3615.2382253625838,3615.2382253625838 +Pumped Storage Hydropower - National Class 5/Moderate,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067 +Pumped Storage Hydropower - National Class 5/Conservative,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067 +Pumped Storage Hydropower - National Class 6/Advanced,4174.036391950732,4131.874408193654,4089.7124244365764,4089.7124244365764,4047.550440679497,4047.550440679497,4005.388456922419,3963.2264731653413,3963.2264731653413,3921.064489408264,3921.064489408264,3878.902505651185,3878.902505651185,3836.740521894107,3836.740521894107,3836.740521894107,3794.5785381370288,3794.5785381370288,3794.5785381370288,3794.5785381370288,3752.4165543799513,3752.4165543799513,3752.4165543799513,3752.4165543799513,3752.4165543799513,3710.2545706228725,3710.2545706228725,3710.2545706228725,3710.2545706228725 +Pumped Storage Hydropower - National Class 6/Moderate,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732 +Pumped Storage Hydropower - National Class 6/Conservative,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732 +Pumped Storage Hydropower - National Class 7/Advanced,4270.331093836284,4227.196436322786,4184.0617788092895,4184.0617788092895,4140.927121295791,4140.927121295791,4097.7924637822925,4054.657806268795,4054.657806268795,4011.523148755298,4011.523148755298,3968.3884912417993,3968.3884912417993,3925.2538337283017,3925.2538337283017,3925.2538337283017,3882.119176214804,3882.119176214804,3882.119176214804,3882.119176214804,3838.9845187013066,3838.9845187013066,3838.9845187013066,3838.9845187013066,3838.9845187013066,3795.8498611878076,3795.8498611878076,3795.8498611878076,3795.8498611878076 +Pumped Storage Hydropower - National Class 7/Moderate,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284 +Pumped Storage Hydropower - National Class 7/Conservative,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284 +Pumped Storage Hydropower - National Class 8/Advanced,4357.468560619698,4313.453726674044,4269.438892728393,4269.438892728393,4225.424058782738,4225.424058782738,4181.4092248370835,4137.394390891431,4137.394390891431,4093.379556945778,4093.379556945778,4049.364723000124,4049.364723000124,4005.34988905447,4005.34988905447,4005.34988905447,3961.335055108817,3961.335055108817,3961.335055108817,3961.335055108817,3917.3202211631638,3917.3202211631638,3917.3202211631638,3917.3202211631638,3917.3202211631638,3873.3053872175096,3873.3053872175096,3873.3053872175096,3873.3053872175096 +Pumped Storage Hydropower - National Class 8/Moderate,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698 +Pumped Storage Hydropower - National Class 8/Conservative,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698 +Pumped Storage Hydropower - National Class 9/Advanced,4433.423578918661,4388.641522565947,4343.859466213235,4343.859466213235,4299.07740986052,4299.07740986052,4254.295353507806,4209.513297155092,4209.513297155092,4164.731240802379,4164.731240802379,4119.949184449665,4119.949184449665,4075.1671280969513,4075.1671280969513,4075.1671280969513,4030.3850717442374,4030.3850717442374,4030.3850717442374,4030.3850717442374,3985.6030153915244,3985.6030153915244,3985.6030153915244,3985.6030153915244,3985.6030153915244,3940.8209590388096,3940.8209590388096,3940.8209590388096,3940.8209590388096 +Pumped Storage Hydropower - National Class 9/Moderate,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661 +Pumped Storage Hydropower - National Class 9/Conservative,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661 +Pumped Storage Hydropower - National Class 10/Advanced,4506.818514417017,4461.29509507947,4415.771675741926,4415.771675741926,4370.248256404379,4370.248256404379,4324.724837066834,4279.201417729289,4279.201417729289,4233.677998391744,4233.677998391744,4188.154579054198,4188.154579054198,4142.631159716651,4142.631159716651,4142.631159716651,4097.107740379106,4097.107740379106,4097.107740379106,4097.107740379106,4051.5843210415605,4051.5843210415605,4051.5843210415605,4051.5843210415605,4051.5843210415605,4006.060901704014,4006.060901704014,4006.060901704014,4006.060901704014 +Pumped Storage Hydropower - National Class 10/Moderate,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017 +Pumped Storage Hydropower - National Class 10/Conservative,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017 +Pumped Storage Hydropower - National Class 11/Advanced,4573.677103704925,4527.478345081642,4481.279586458361,4481.279586458361,4435.080827835079,4435.080827835079,4388.882069211797,4342.683310588514,4342.683310588514,4296.484551965234,4296.484551965234,4250.285793341951,4250.285793341951,4204.087034718669,4204.087034718669,4204.087034718669,4157.888276095387,4157.888276095387,4157.888276095387,4157.888276095387,4111.689517472105,4111.689517472105,4111.689517472105,4111.689517472105,4111.689517472105,4065.490758848822,4065.490758848822,4065.490758848822,4065.490758848822 +Pumped Storage Hydropower - National Class 11/Moderate,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925 +Pumped Storage Hydropower - National Class 11/Conservative,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925 +Pumped Storage Hydropower - National Class 12/Advanced,4633.743345701827,4586.937857361405,4540.132369020984,4540.132369020984,4493.32688068056,4493.32688068056,4446.521392340137,4399.715903999715,4399.715903999715,4352.910415659293,4352.910415659293,4306.104927318869,4306.104927318869,4259.299438978448,4259.299438978448,4259.299438978448,4212.493950638025,4212.493950638025,4212.493950638025,4212.493950638025,4165.688462297603,4165.688462297603,4165.688462297603,4165.688462297603,4165.688462297603,4118.88297395718,4118.88297395718,4118.88297395718,4118.88297395718 +Pumped Storage Hydropower - National Class 12/Moderate,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827 +Pumped Storage Hydropower - National Class 12/Conservative,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827 +Pumped Storage Hydropower - National Class 13/Advanced,4688.955991863566,4641.59280002656,4594.229608189556,4594.229608189556,4546.866416352549,4546.866416352549,4499.5032245155435,4452.140032678538,4452.140032678538,4404.776840841532,4404.776840841532,4357.413649004527,4357.413649004527,4310.050457167521,4310.050457167521,4310.050457167521,4262.687265330515,4262.687265330515,4262.687265330515,4262.687265330515,4215.32407349351,4215.32407349351,4215.32407349351,4215.32407349351,4215.32407349351,4167.960881656503,4167.960881656503,4167.960881656503,4167.960881656503 +Pumped Storage Hydropower - National Class 13/Moderate,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566 +Pumped Storage Hydropower - National Class 13/Conservative,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566 +Pumped Storage Hydropower - National Class 14/Advanced,4740.923624050991,4693.0355066363345,4645.147389221679,4645.147389221679,4597.259271807022,4597.259271807022,4549.371154392365,4501.483036977709,4501.483036977709,4453.594919563053,4453.594919563053,4405.706802148396,4405.706802148396,4357.818684733739,4357.818684733739,4357.818684733739,4309.930567319084,4309.930567319084,4309.930567319084,4309.930567319084,4262.042449904427,4262.042449904427,4262.042449904427,4262.042449904427,4262.042449904427,4214.15433248977,4214.15433248977,4214.15433248977,4214.15433248977 +Pumped Storage Hydropower - National Class 14/Moderate,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991 +Pumped Storage Hydropower - National Class 14/Conservative,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991 +Pumped Storage Hydropower - National Class 15/Advanced,4790.75823398024,4742.366736667308,4693.975239354378,4693.975239354378,4645.583742041445,4645.583742041445,4597.192244728512,4548.800747415581,4548.800747415581,4500.40925010265,4500.40925010265,4452.017752789718,4452.017752789718,4403.626255476786,4403.626255476786,4403.626255476786,4355.234758163855,4355.234758163855,4355.234758163855,4355.234758163855,4306.843260850923,4306.843260850923,4306.843260850923,4306.843260850923,4306.843260850923,4258.451763537991,4258.451763537991,4258.451763537991,4258.451763537991 +Pumped Storage Hydropower - National Class 15/Moderate,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024 +Pumped Storage Hydropower - National Class 15/Conservative,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024 diff --git a/tests/data/Pumped_Storage_Hydropower/R&D/20/df_fom.csv b/tests/data/Pumped_Storage_Hydropower/R&D/20/df_fom.csv index 46fe67e..bff81db 100644 --- a/tests/data/Pumped_Storage_Hydropower/R&D/20/df_fom.csv +++ b/tests/data/Pumped_Storage_Hydropower/R&D/20/df_fom.csv @@ -1,46 +1,46 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Pumped Storage Hydropower - National Class 1/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 1/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 1/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 2/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 2/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 2/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 3/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 3/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 3/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 4/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 4/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 4/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 5/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 5/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 5/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 6/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 6/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 6/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 7/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 7/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 7/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 8/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 8/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 8/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 9/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 9/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 9/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 10/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 10/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 10/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 11/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 11/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 11/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 12/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 12/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 12/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 13/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 13/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 13/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 14/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 14/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 14/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 15/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 15/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 15/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower - National Class 1/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 1/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 1/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 2/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 2/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 2/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 3/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 3/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 3/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 4/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 4/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 4/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 5/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 5/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 5/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 6/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 6/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 6/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 7/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 7/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 7/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 8/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 8/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 8/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 9/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 9/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 9/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 10/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 10/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 10/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 11/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 11/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 11/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 12/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 12/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 12/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 13/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 13/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 13/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 14/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 14/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 14/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 15/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 15/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 15/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 diff --git a/tests/data/Pumped_Storage_Hydropower/R&D/20/df_gcc.csv b/tests/data/Pumped_Storage_Hydropower/R&D/20/df_gcc.csv index f29ea19..7401baa 100644 --- a/tests/data/Pumped_Storage_Hydropower/R&D/20/df_gcc.csv +++ b/tests/data/Pumped_Storage_Hydropower/R&D/20/df_gcc.csv @@ -1,46 +1,46 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Pumped Storage Hydropower - National Class 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 9/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 9/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 9/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 10/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 10/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 10/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 11/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 11/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 11/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 12/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 12/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 12/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 13/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 13/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 13/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 14/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 14/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 14/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 15/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 15/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 15/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower - National Class 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 9/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 9/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 9/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 10/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 10/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 10/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 11/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 11/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 11/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 12/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 12/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 12/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 13/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 13/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 13/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 14/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 14/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 14/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 15/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 15/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 15/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Pumped_Storage_Hydropower/R&D/20/df_occ.csv b/tests/data/Pumped_Storage_Hydropower/R&D/20/df_occ.csv index 1ec5d1e..88c4a41 100644 --- a/tests/data/Pumped_Storage_Hydropower/R&D/20/df_occ.csv +++ b/tests/data/Pumped_Storage_Hydropower/R&D/20/df_occ.csv @@ -1,46 +1,46 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Pumped Storage Hydropower - National Class 1/Advanced,2088.1795605204925,2088.1795605204925,2067.086837686952,2045.9941148534122,2045.9941148534122,2024.9013920198715,2024.9013920198715,2003.8086691863311,1982.7159463527908,1982.7159463527908,1961.6232235192508,1961.6232235192508,1940.5305006857102,1940.5305006857102,1919.43777785217,1919.43777785217,1919.43777785217,1898.3450550186296,1898.3450550186296,1898.3450550186296,1898.3450550186296,1877.2523321850895,1877.2523321850895,1877.2523321850895,1877.2523321850895,1877.2523321850895,1856.1596093515489,1856.1596093515489,1856.1596093515489,1856.1596093515489 -Pumped Storage Hydropower - National Class 1/Moderate,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033 -Pumped Storage Hydropower - National Class 1/Conservative,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033 -Pumped Storage Hydropower - National Class 2/Advanced,2367.344869887674,2367.344869887674,2343.432295444364,2319.5197210010547,2319.5197210010547,2295.6071465577447,2295.6071465577447,2271.694572114435,2247.781997671125,2247.781997671125,2223.869423227816,2223.869423227816,2199.9568487845054,2199.9568487845054,2176.0442743411954,2176.0442743411954,2176.0442743411954,2152.131699897886,2152.131699897886,2152.131699897886,2152.131699897886,2128.219125454576,2128.219125454576,2128.219125454576,2128.219125454576,2128.219125454576,2104.306551011266,2104.306551011266,2104.306551011266,2104.306551011266 -Pumped Storage Hydropower - National Class 2/Moderate,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984 -Pumped Storage Hydropower - National Class 2/Conservative,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984 -Pumped Storage Hydropower - National Class 3/Advanced,2541.0046660770095,2541.0046660770095,2515.337952278252,2489.6712384794946,2489.6712384794946,2464.0045246807367,2464.0045246807367,2438.337810881979,2412.671097083221,2412.671097083221,2387.004383284464,2387.004383284464,2361.3376694857056,2361.3376694857056,2335.670955686948,2335.670955686948,2335.670955686948,2310.004241888191,2310.004241888191,2310.004241888191,2310.004241888191,2284.3375280894334,2284.3375280894334,2284.3375280894334,2284.3375280894334,2284.3375280894334,2258.6708142906755,2258.6708142906755,2258.6708142906755,2258.6708142906755 -Pumped Storage Hydropower - National Class 3/Moderate,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673 -Pumped Storage Hydropower - National Class 3/Conservative,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673 -Pumped Storage Hydropower - National Class 4/Advanced,2678.6826187210286,2678.6826187210286,2651.625218531927,2624.5678183428263,2624.5678183428263,2597.5104181537245,2597.5104181537245,2570.4530179646235,2543.395617775522,2543.395617775522,2516.3382175864213,2516.3382175864213,2489.2808173973194,2489.2808173973194,2462.2234172082185,2462.2234172082185,2462.2234172082185,2435.166017019117,2435.166017019117,2435.166017019117,2435.166017019117,2408.108616830016,2408.108616830016,2408.108616830016,2408.108616830016,2408.108616830016,2381.0512166409144,2381.0512166409144,2381.0512166409144,2381.0512166409144 -Pumped Storage Hydropower - National Class 4/Moderate,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013 -Pumped Storage Hydropower - National Class 4/Conservative,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013 -Pumped Storage Hydropower - National Class 5/Advanced,2800.574123560711,2800.574123560711,2772.2854960499967,2743.996868539283,2743.996868539283,2715.7082410285684,2715.7082410285684,2687.419613517854,2659.1309860071397,2659.1309860071397,2630.842358496426,2630.842358496426,2602.5537309857114,2602.5537309857114,2574.2651034749974,2574.2651034749974,2574.2651034749974,2545.976475964283,2545.976475964283,2545.976475964283,2545.976475964283,2517.687848453569,2517.687848453569,2517.687848453569,2517.687848453569,2517.687848453569,2489.3992209428543,2489.3992209428543,2489.3992209428543,2489.3992209428543 -Pumped Storage Hydropower - National Class 5/Moderate,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255 -Pumped Storage Hydropower - National Class 5/Conservative,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255 -Pumped Storage Hydropower - National Class 6/Advanced,2917.656176533515,2917.656176533515,2888.184902023075,2858.713627512636,2858.713627512636,2829.242353002196,2829.242353002196,2799.7710784917567,2770.299803981317,2770.299803981317,2740.828529470878,2740.828529470878,2711.357254960438,2711.357254960438,2681.8859804499984,2681.8859804499984,2681.8859804499984,2652.414705939559,2652.414705939559,2652.414705939559,2652.414705939559,2622.9434314291198,2622.9434314291198,2622.9434314291198,2622.9434314291198,2622.9434314291198,2593.47215691868,2593.47215691868,2593.47215691868,2593.47215691868 -Pumped Storage Hydropower - National Class 6/Moderate,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544 -Pumped Storage Hydropower - National Class 6/Conservative,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544 -Pumped Storage Hydropower - National Class 7/Advanced,3024.558312124791,3024.558312124791,2994.007218062924,2963.456124001058,2963.456124001058,2932.905029939191,2932.905029939191,2902.3539358773246,2871.8028418154577,2871.8028418154577,2841.251747753592,2841.251747753592,2810.7006536917247,2810.7006536917247,2780.1495596298582,2780.1495596298582,2780.1495596298582,2749.5984655679918,2749.5984655679918,2749.5984655679918,2749.5984655679918,2719.0473715061257,2719.0473715061257,2719.0473715061257,2719.0473715061257,2719.0473715061257,2688.496277444259,2688.496277444259,2688.496277444259,2688.496277444259 -Pumped Storage Hydropower - National Class 7/Moderate,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575 -Pumped Storage Hydropower - National Class 7/Conservative,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575 -Pumped Storage Hydropower - National Class 8/Advanced,3134.509709188188,3134.509709188188,3102.847994953964,3071.1862807197404,3071.1862807197404,3039.5245664855156,3039.5245664855156,3007.8628522512918,2976.2011380170675,2976.2011380170675,2944.539423782844,2944.539423782844,2912.877709548619,2912.877709548619,2881.2159953143955,2881.2159953143955,2881.2159953143955,2849.554281080171,2849.554281080171,2849.554281080171,2849.554281080171,2817.8925668459474,2817.8925668459474,2817.8925668459474,2817.8925668459474,2817.8925668459474,2786.2308526117226,2786.2308526117226,2786.2308526117226,2786.2308526117226 -Pumped Storage Hydropower - National Class 8/Moderate,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123 -Pumped Storage Hydropower - National Class 8/Conservative,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123 -Pumped Storage Hydropower - National Class 9/Advanced,3246.9155071341847,3246.9155071341847,3214.118380799496,3181.3212544648077,3181.3212544648077,3148.5241281301187,3148.5241281301187,3115.7270017954297,3082.929875460741,3082.929875460741,3050.132749126053,3050.132749126053,3017.3356227913637,3017.3356227913637,2984.538496456675,2984.538496456675,2984.538496456675,2951.7413701219866,2951.7413701219866,2951.7413701219866,2951.7413701219866,2918.944243787298,2918.944243787298,2918.944243787298,2918.944243787298,2918.944243787298,2886.147117452609,2886.147117452609,2886.147117452609,2886.147117452609 -Pumped Storage Hydropower - National Class 9/Moderate,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737 -Pumped Storage Hydropower - National Class 9/Conservative,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737 -Pumped Storage Hydropower - National Class 10/Advanced,3368.2359960979675,3368.2359960979675,3334.2134102787963,3300.190824459625,3300.190824459625,3266.168238640453,3266.168238640453,3232.145652821282,3198.1230670021105,3198.1230670021105,3164.10048118294,3164.10048118294,3130.0778953637678,3130.0778953637678,3096.0553095445966,3096.0553095445966,3096.0553095445966,3062.032723725425,3062.032723725425,3062.032723725425,3062.032723725425,3028.0101379062544,3028.0101379062544,3028.0101379062544,3028.0101379062544,3028.0101379062544,2993.9875520870823,2993.9875520870823,2993.9875520870823,2993.9875520870823 -Pumped Storage Hydropower - National Class 10/Moderate,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139 -Pumped Storage Hydropower - National Class 10/Conservative,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139 -Pumped Storage Hydropower - National Class 11/Advanced,3492.7162134737505,3492.7162134737505,3457.4362517214904,3422.1562899692303,3422.1562899692303,3386.87632821697,3386.87632821697,3351.5963664647097,3316.3164047124496,3316.3164047124496,3281.0364429601905,3281.0364429601905,3245.7564812079295,3245.7564812079295,3210.47651945567,3210.47651945567,3210.47651945567,3175.19655770341,3175.19655770341,3175.19655770341,3175.19655770341,3139.9165959511497,3139.9165959511497,3139.9165959511497,3139.9165959511497,3139.9165959511497,3104.636634198889,3104.636634198889,3104.636634198889,3104.636634198889 -Pumped Storage Hydropower - National Class 11/Moderate,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106 -Pumped Storage Hydropower - National Class 11/Conservative,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106 -Pumped Storage Hydropower - National Class 12/Advanced,3625.7885528768456,3625.7885528768456,3589.1644260801095,3552.540299283374,3552.540299283374,3515.916172486638,3515.916172486638,3479.292045689902,3442.667918893166,3442.667918893166,3406.0437920964314,3406.0437920964314,3369.4196652996948,3369.4196652996948,3332.795538502959,3332.795538502959,3332.795538502959,3296.1714117062234,3296.1714117062234,3296.1714117062234,3296.1714117062234,3259.5472849094876,3259.5472849094876,3259.5472849094876,3259.5472849094876,3259.5472849094876,3222.9231581127515,3222.9231581127515,3222.9231581127515,3222.9231581127515 -Pumped Storage Hydropower - National Class 12/Moderate,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814 -Pumped Storage Hydropower - National Class 12/Conservative,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814 -Pumped Storage Hydropower - National Class 13/Advanced,3774.9384043475015,3774.9384043475015,3736.807713394496,3698.6770224414918,3698.6770224414918,3660.546331488486,3660.546331488486,3622.415640535481,3584.2849495824757,3584.2849495824757,3546.1542586294718,3546.1542586294718,3508.0235676764655,3508.0235676764655,3469.892876723461,3469.892876723461,3469.892876723461,3431.7621857704557,3431.7621857704557,3431.7621857704557,3431.7621857704557,3393.6314948174513,3393.6314948174513,3393.6314948174513,3393.6314948174513,3393.6314948174513,3355.5008038644455,3355.5008038644455,3355.5008038644455,3355.5008038644455 -Pumped Storage Hydropower - National Class 13/Moderate,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064 -Pumped Storage Hydropower - National Class 13/Conservative,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064 -Pumped Storage Hydropower - National Class 14/Advanced,3936.817788871547,3936.817788871547,3897.0519526203193,3857.286116369092,3857.286116369092,3817.5202801178634,3817.5202801178634,3777.754443866636,3737.988607615408,3737.988607615408,3698.222771364181,3698.222771364181,3658.4569351129526,3658.4569351129526,3618.691098861725,3618.691098861725,3618.691098861725,3578.925262610497,3578.925262610497,3578.925262610497,3578.925262610497,3539.15942635927,3539.15942635927,3539.15942635927,3539.15942635927,3539.15942635927,3499.3935901080417,3499.3935901080417,3499.3935901080417,3499.3935901080417 -Pumped Storage Hydropower - National Class 14/Moderate,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747 -Pumped Storage Hydropower - National Class 14/Conservative,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747 -Pumped Storage Hydropower - National Class 15/Advanced,4115.37200777746,4115.37200777746,4073.8025935574856,4032.2331793375115,4032.2331793375115,3990.6637651175365,3990.6637651175365,3949.0943508975624,3907.524936677588,3907.524936677588,3865.9555224576143,3865.9555224576143,3824.3861082376393,3824.3861082376393,3782.816694017665,3782.816694017665,3782.816694017665,3741.2472797976907,3741.2472797976907,3741.2472797976907,3741.2472797976907,3699.677865577717,3699.677865577717,3699.677865577717,3699.677865577717,3699.677865577717,3658.108451357742,3658.108451357742,3658.108451357742,3658.108451357742 -Pumped Storage Hydropower - National Class 15/Moderate,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434 -Pumped Storage Hydropower - National Class 15/Conservative,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower - National Class 1/Advanced,3028.93768398268,2998.342353841441,2967.747023700202,2967.747023700202,2937.1516935589625,2937.1516935589625,2906.5563634177233,2875.961033276484,2875.961033276484,2845.3657031352454,2845.3657031352454,2814.770372994006,2814.770372994006,2784.1750428527666,2784.1750428527666,2784.1750428527666,2753.5797127115275,2753.5797127115275,2753.5797127115275,2753.5797127115275,2722.9843825702883,2722.9843825702883,2722.9843825702883,2722.9843825702883,2722.9843825702883,2692.3890524290487,2692.3890524290487,2692.3890524290487,2692.3890524290487 +Pumped Storage Hydropower - National Class 1/Moderate,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268 +Pumped Storage Hydropower - National Class 1/Conservative,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268 +Pumped Storage Hydropower - National Class 2/Advanced,3377.34193732193,3343.227372298476,3309.112807275023,3309.112807275023,3274.9982422515686,3274.9982422515686,3240.8836772281143,3206.769112204661,3206.769112204661,3172.6545471812074,3172.6545471812074,3138.539982157753,3138.539982157753,3104.425417134299,3104.425417134299,3104.425417134299,3070.3108521108456,3070.3108521108456,3070.3108521108456,3070.3108521108456,3036.1962870873917,3036.1962870873917,3036.1962870873917,3036.1962870873917,3036.1962870873917,3002.0817220639374,3002.0817220639374,3002.0817220639374,3002.0817220639374 +Pumped Storage Hydropower - National Class 2/Moderate,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193 +Pumped Storage Hydropower - National Class 2/Conservative,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193 +Pumped Storage Hydropower - National Class 3/Advanced,3564.19288512911,3528.1909367944722,3492.188988459836,3492.188988459836,3456.1870401251977,3456.1870401251977,3420.18509179056,3384.1831434559226,3384.1831434559226,3348.181195121286,3348.181195121286,3312.1792467866476,3312.1792467866476,3276.1772984520103,3276.1772984520103,3276.1772984520103,3240.175350117373,3240.175350117373,3240.175350117373,3240.175350117373,3204.1734017827357,3204.1734017827357,3204.1734017827357,3204.1734017827357,3204.1734017827357,3168.1714534480975,3168.1714534480975,3168.1714534480975,3168.1714534480975 +Pumped Storage Hydropower - National Class 3/Moderate,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911 +Pumped Storage Hydropower - National Class 3/Conservative,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911 +Pumped Storage Hydropower - National Class 4/Advanced,3706.61331658291,3669.1727780315673,3631.732239480226,3631.732239480226,3594.2917009288826,3594.2917009288826,3556.85116237754,3519.4106238261975,3519.4106238261975,3481.9700852748556,3481.9700852748556,3444.5295467235123,3444.5295467235123,3407.08900817217,3407.08900817217,3407.08900817217,3369.6484696208277,3369.6484696208277,3369.6484696208277,3369.6484696208277,3332.2079310694853,3332.2079310694853,3332.2079310694853,3332.2079310694853,3332.2079310694853,3294.767392518142,3294.767392518142,3294.767392518142,3294.767392518142 +Pumped Storage Hydropower - National Class 4/Moderate,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291 +Pumped Storage Hydropower - National Class 4/Conservative,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291 +Pumped Storage Hydropower - National Class 5/Advanced,3820.78524077046,3782.191450459647,3743.597660148835,3743.597660148835,3705.0038698380217,3705.0038698380217,3666.410079527209,3627.8162892163964,3627.8162892163964,3589.2224989055844,3589.2224989055844,3550.6287085947706,3550.6287085947706,3512.034918283958,3512.034918283958,3512.034918283958,3473.4411279731457,3473.4411279731457,3473.4411279731457,3473.4411279731457,3434.8473376623333,3434.8473376623333,3434.8473376623333,3434.8473376623333,3434.8473376623333,3396.25354735152,3396.25354735152,3396.25354735152,3396.25354735152 +Pumped Storage Hydropower - National Class 5/Moderate,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046 +Pumped Storage Hydropower - National Class 5/Conservative,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046 +Pumped Storage Hydropower - National Class 6/Advanced,3921.20380988593,3881.5956905941525,3841.9875713023766,3841.9875713023766,3802.3794520105985,3802.3794520105985,3762.771332718821,3723.1632134270444,3723.1632134270444,3683.555094135268,3683.555094135268,3643.9469748434904,3643.9469748434904,3604.3388555517136,3604.3388555517136,3604.3388555517136,3564.7307362599363,3564.7307362599363,3564.7307362599363,3564.7307362599363,3525.1226169681595,3525.1226169681595,3525.1226169681595,3525.1226169681595,3525.1226169681595,3485.514497676382,3485.514497676382,3485.514497676382,3485.514497676382 +Pumped Storage Hydropower - National Class 6/Moderate,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593 +Pumped Storage Hydropower - National Class 6/Conservative,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593 +Pumped Storage Hydropower - National Class 7/Advanced,4011.66568334578,3971.1438077564285,3930.6219321670783,3930.6219321670783,3890.1000565777263,3890.1000565777263,3849.5781809883747,3809.0563053990236,3809.0563053990236,3768.534429809673,3768.534429809673,3728.012554220321,3728.012554220321,3687.49067863097,3687.49067863097,3687.49067863097,3646.9688030416187,3646.9688030416187,3646.9688030416187,3646.9688030416187,3606.4469274522676,3606.4469274522676,3606.4469274522676,3606.4469274522676,3606.4469274522676,3565.9250518629156,3565.9250518629156,3565.9250518629156,3565.9250518629156 +Pumped Storage Hydropower - National Class 7/Moderate,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578 +Pumped Storage Hydropower - National Class 7/Conservative,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578 +Pumped Storage Hydropower - National Class 8/Advanced,4093.525,4052.1762626262625,4010.8275252525264,4010.8275252525264,3969.478787878788,3969.478787878788,3928.1300505050503,3886.7813131313133,3886.7813131313133,3845.4325757575766,3845.4325757575766,3804.0838383838386,3804.0838383838386,3762.735101010101,3762.735101010101,3762.735101010101,3721.386363636364,3721.386363636364,3721.386363636364,3721.386363636364,3680.037626262627,3680.037626262627,3680.037626262627,3680.037626262627,3680.037626262627,3638.688888888889,3638.688888888889,3638.688888888889,3638.688888888889 +Pumped Storage Hydropower - National Class 8/Moderate,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525 +Pumped Storage Hydropower - National Class 8/Conservative,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525 +Pumped Storage Hydropower - National Class 9/Advanced,4164.87921907394,4122.809732012586,4080.7402449512347,4080.7402449512347,4038.670757889881,4038.670757889881,3996.6012708285275,3954.531783767175,3954.531783767175,3912.4622967058226,3912.4622967058226,3870.3928096444693,3870.3928096444693,3828.3233225831164,3828.3233225831164,3828.3233225831164,3786.2538355217634,3786.2538355217634,3786.2538355217634,3786.2538355217634,3744.184348460411,3744.184348460411,3744.184348460411,3744.184348460411,3744.184348460411,3702.114861399057,3702.114861399057,3702.114861399057,3702.114861399057 +Pumped Storage Hydropower - National Class 9/Moderate,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394 +Pumped Storage Hydropower - National Class 9/Conservative,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394 +Pumped Storage Hydropower - National Class 10/Advanced,4233.82842643051,4191.062482729191,4148.296539027874,4148.296539027874,4105.530595326555,4105.530595326555,4062.764651625237,4019.998707923919,4019.998707923919,3977.2327642226014,3977.2327642226014,3934.4668205212824,3934.4668205212824,3891.700876819964,3891.700876819964,3891.700876819964,3848.934933118646,3848.934933118646,3848.934933118646,3848.934933118646,3806.168989417328,3806.168989417328,3806.168989417328,3806.168989417328,3806.168989417328,3763.403045716009,3763.403045716009,3763.403045716009,3763.403045716009 +Pumped Storage Hydropower - National Class 10/Moderate,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051 +Pumped Storage Hydropower - National Class 10/Conservative,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051 +Pumped Storage Hydropower - National Class 11/Advanced,4296.63721160184,4253.236835727073,4209.8364598523085,4209.8364598523085,4166.436083977542,4166.436083977542,4123.035708102776,4079.6353322280097,4079.6353322280097,4036.2349563532443,4036.2349563532443,3992.8345804784776,3992.8345804784776,3949.434204603712,3949.434204603712,3949.434204603712,3906.033828728946,3906.033828728946,3906.033828728946,3906.033828728946,3862.63345285418,3862.63345285418,3862.63345285418,3862.63345285418,3862.63345285418,3819.2330769794135,3819.2330769794135,3819.2330769794135,3819.2330769794135 +Pumped Storage Hydropower - National Class 11/Moderate,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184 +Pumped Storage Hydropower - National Class 11/Conservative,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184 +Pumped Storage Hydropower - National Class 12/Advanced,4353.0650801796,4309.094725834351,4265.124371489104,4265.124371489104,4221.154017143855,4221.154017143855,4177.183662798606,4133.213308453358,4133.213308453358,4089.2429541081096,4089.2429541081096,4045.2725997628604,4045.2725997628604,4001.3022454176125,4001.3022454176125,4001.3022454176125,3957.331891072364,3957.331891072364,3957.331891072364,3957.331891072364,3913.361536727116,3913.361536727116,3913.361536727116,3913.361536727116,3913.361536727116,3869.3911823818667,3869.3911823818667,3869.3911823818667,3869.3911823818667 +Pumped Storage Hydropower - National Class 12/Moderate,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796 +Pumped Storage Hydropower - National Class 12/Conservative,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796 +Pumped Storage Hydropower - National Class 13/Advanced,4404.93334824281,4360.439071997933,4315.944795753057,4315.944795753057,4271.450519508179,4271.450519508179,4226.956243263303,4182.461967018426,4182.461967018426,4137.967690773549,4137.967690773549,4093.473414528672,4093.473414528672,4048.9791382837952,4048.9791382837952,4048.9791382837952,4004.4848620389184,4004.4848620389184,4004.4848620389184,4004.4848620389184,3959.990585794042,3959.990585794042,3959.990585794042,3959.990585794042,3959.990585794042,3915.4963095491644,3915.4963095491644,3915.4963095491644,3915.4963095491644 +Pumped Storage Hydropower - National Class 13/Moderate,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281 +Pumped Storage Hydropower - National Class 13/Conservative,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281 +Pumped Storage Hydropower - National Class 14/Advanced,4453.75316153362,4408.765755861563,4363.778350189507,4363.778350189507,4318.79094451745,4318.79094451745,4273.803538845393,4228.816133173336,4228.816133173336,4183.82872750128,4183.82872750128,4138.841321829223,4138.841321829223,4093.853916157166,4093.853916157166,4093.853916157166,4048.8665104851098,4048.8665104851098,4048.8665104851098,4048.8665104851098,4003.879104813053,4003.879104813053,4003.879104813053,4003.879104813053,4003.879104813053,3958.8916991409956,3958.8916991409956,3958.8916991409956,3958.8916991409956 +Pumped Storage Hydropower - National Class 14/Moderate,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362 +Pumped Storage Hydropower - National Class 14/Conservative,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362 +Pumped Storage Hydropower - National Class 15/Advanced,4500.56915544675,4455.108860947288,4409.648566447827,4409.648566447827,4364.188271948364,4364.188271948364,4318.727977448902,4273.267682949439,4273.267682949439,4227.807388449978,4227.807388449978,4182.347093950515,4182.347093950515,4136.886799451054,4136.886799451054,4136.886799451054,4091.4265049515916,4091.4265049515916,4091.4265049515916,4091.4265049515916,4045.9662104521294,4045.9662104521294,4045.9662104521294,4045.9662104521294,4045.9662104521294,4000.505915952667,4000.505915952667,4000.505915952667,4000.505915952667 +Pumped Storage Hydropower - National Class 15/Moderate,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675 +Pumped Storage Hydropower - National Class 15/Conservative,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675 diff --git a/tests/data/Pumped_Storage_Hydropower/R&D/20/df_vom.csv b/tests/data/Pumped_Storage_Hydropower/R&D/20/df_vom.csv index 4d053f3..a34d3ed 100644 --- a/tests/data/Pumped_Storage_Hydropower/R&D/20/df_vom.csv +++ b/tests/data/Pumped_Storage_Hydropower/R&D/20/df_vom.csv @@ -1,46 +1,46 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Pumped Storage Hydropower - National Class 1/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 1/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 1/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 2/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 2/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 2/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 3/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 3/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 3/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 4/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 4/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 4/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 5/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 5/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 5/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 6/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 6/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 6/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 7/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 7/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 7/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 8/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 8/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 8/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 9/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 9/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 9/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 10/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 10/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 10/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 11/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 11/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 11/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 12/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 12/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 12/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 13/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 13/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 13/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 14/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 14/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 14/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 15/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 15/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 15/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower - National Class 1/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 1/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 1/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 2/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 2/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 2/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 3/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 3/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 3/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 4/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 4/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 4/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 5/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 5/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 5/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 6/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 6/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 6/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 7/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 7/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 7/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 8/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 8/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 8/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 9/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 9/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 9/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 10/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 10/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 10/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 11/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 11/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 11/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 12/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 12/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 12/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 13/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 13/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 13/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 14/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 14/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 14/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 15/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 15/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 15/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 diff --git a/tests/data/Pumped_Storage_Hydropower/R&D/30/df_capex.csv b/tests/data/Pumped_Storage_Hydropower/R&D/30/df_capex.csv index b12bd0a..c9a1cdb 100644 --- a/tests/data/Pumped_Storage_Hydropower/R&D/30/df_capex.csv +++ b/tests/data/Pumped_Storage_Hydropower/R&D/30/df_capex.csv @@ -1,46 +1,46 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Pumped Storage Hydropower - National Class 1/Advanced,2227.1765321573494,2227.1765321573494,2204.679799509295,2182.1830668612415,2182.1830668612415,2159.686334213187,2159.686334213187,2137.189601565133,2114.692868917079,2114.692868917079,2092.1961362690254,2092.1961362690254,2069.6994036209708,2069.6994036209708,2047.202670972917,2047.202670972917,2047.202670972917,2024.705938324863,2024.705938324863,2024.705938324863,2024.705938324863,2002.2092056768092,2002.2092056768092,2002.2092056768092,2002.2092056768092,2002.2092056768092,1979.7124730287549,1979.7124730287549,1979.7124730287549,1979.7124730287549 -Pumped Storage Hydropower - National Class 1/Moderate,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403 -Pumped Storage Hydropower - National Class 1/Conservative,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403 -Pumped Storage Hydropower - National Class 2/Advanced,2524.924119275795,2524.924119275795,2499.419835242706,2473.9155512096177,2473.9155512096177,2448.411267176529,2448.411267176529,2422.9069831434394,2397.4026991103506,2397.4026991103506,2371.8984150772626,2371.8984150772626,2346.3941310441733,2346.3941310441733,2320.8898470110844,2320.8898470110844,2320.8898470110844,2295.385562977996,2295.385562977996,2295.385562977996,2295.385562977996,2269.8812789449066,2269.8812789449066,2269.8812789449066,2269.8812789449066,2269.8812789449066,2244.3769949118177,2244.3769949118177,2244.3769949118177,2244.3769949118177 -Pumped Storage Hydropower - National Class 2/Moderate,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884 -Pumped Storage Hydropower - National Class 2/Conservative,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884 -Pumped Storage Hydropower - National Class 3/Advanced,2710.143355190407,2710.143355190407,2682.7681697844437,2655.39298437848,2655.39298437848,2628.017798972516,2628.017798972516,2600.642613566552,2573.267428160588,2573.267428160588,2545.8922427546254,2545.8922427546254,2518.5170573486607,2518.5170573486607,2491.1418719426974,2491.1418719426974,2491.1418719426974,2463.766686536734,2463.766686536734,2463.766686536734,2463.766686536734,2436.3915011307704,2436.3915011307704,2436.3915011307704,2436.3915011307704,2436.3915011307704,2409.0163157248066,2409.0163157248066,2409.0163157248066,2409.0163157248066 -Pumped Storage Hydropower - National Class 3/Moderate,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707 -Pumped Storage Hydropower - National Class 3/Conservative,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707 -Pumped Storage Hydropower - National Class 4/Advanced,2856.985662682297,2856.985662682297,2828.127221645102,2799.2687806079075,2799.2687806079075,2770.410339570712,2770.410339570712,2741.5518985335175,2712.6934574963225,2712.6934574963225,2683.835016459128,2683.835016459128,2654.9765754219325,2654.9765754219325,2626.118134384738,2626.118134384738,2626.118134384738,2597.259693347543,2597.259693347543,2597.259693347543,2597.259693347543,2568.401252310349,2568.401252310349,2568.401252310349,2568.401252310349,2568.401252310349,2539.542811273153,2539.542811273153,2539.542811273153,2539.542811273153 -Pumped Storage Hydropower - National Class 4/Moderate,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492 -Pumped Storage Hydropower - National Class 4/Conservative,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492 -Pumped Storage Hydropower - National Class 5/Advanced,2986.9907178896274,2986.9907178896274,2956.8190944766006,2926.6474710635744,2926.6474710635744,2896.4758476505476,2896.4758476505476,2866.304224237521,2836.132600824494,2836.132600824494,2805.960977411469,2805.960977411469,2775.7893539984416,2775.7893539984416,2745.6177305854153,2745.6177305854153,2745.6177305854153,2715.4461071723886,2715.4461071723886,2715.4461071723886,2715.4461071723886,2685.2744837593623,2685.2744837593623,2685.2744837593623,2685.2744837593623,2685.2744837593623,2655.102860346335,2655.102860346335,2655.102860346335,2655.102860346335 -Pumped Storage Hydropower - National Class 5/Moderate,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537 -Pumped Storage Hydropower - National Class 5/Conservative,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537 -Pumped Storage Hydropower - National Class 6/Advanced,3111.8661862870076,3111.8661862870076,3080.4331945063304,3049.0002027256537,3049.0002027256537,3017.5672109449765,3017.5672109449765,2986.1342191643002,2954.701227383623,2954.701227383623,2923.268235602947,2923.268235602947,2891.835243822269,2891.835243822269,2860.4022520415924,2860.4022520415924,2860.4022520415924,2828.969260260916,2828.969260260916,2828.969260260916,2828.969260260916,2797.5362684802394,2797.5362684802394,2797.5362684802394,2797.5362684802394,2797.5362684802394,2766.1032766995622,2766.1032766995622,2766.1032766995622,2766.1032766995622 -Pumped Storage Hydropower - National Class 6/Moderate,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844 -Pumped Storage Hydropower - National Class 6/Conservative,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844 -Pumped Storage Hydropower - National Class 7/Advanced,3225.8841242688577,3225.8841242688577,3193.2994361449296,3160.7147480210024,3160.7147480210024,3128.1300598970743,3128.1300598970743,3095.545371773146,3062.960683649218,3062.960683649218,3030.3759955252913,3030.3759955252913,2997.7913074013627,2997.7913074013627,2965.2066192774346,2965.2066192774346,2965.2066192774346,2932.621931153507,2932.621931153507,2932.621931153507,2932.621931153507,2900.0372430295797,2900.0372430295797,2900.0372430295797,2900.0372430295797,2900.0372430295797,2867.4525549056516,2867.4525549056516,2867.4525549056516,2867.4525549056516 -Pumped Storage Hydropower - National Class 7/Moderate,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854 -Pumped Storage Hydropower - National Class 7/Conservative,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854 -Pumped Storage Hydropower - National Class 8/Advanced,3343.1542938688676,3343.1542938688676,3309.3850585772634,3275.6158232856587,3275.6158232856587,3241.8465879940536,3241.8465879940536,3208.077352702449,3174.3081174108443,3174.3081174108443,3140.53888211924,3140.53888211924,3106.7696468276345,3106.7696468276345,3073.0004115360302,3073.0004115360302,3073.0004115360302,3039.2311762444256,3039.2311762444256,3039.2311762444256,3039.2311762444256,3005.461940952821,3005.461940952821,3005.461940952821,3005.461940952821,3005.461940952821,2971.6927056612158,2971.6927056612158,2971.6927056612158,2971.6927056612158 -Pumped Storage Hydropower - National Class 8/Moderate,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728 -Pumped Storage Hydropower - National Class 8/Conservative,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728 -Pumped Storage Hydropower - National Class 9/Advanced,3463.042238371755,3463.042238371755,3428.0620137417377,3393.0817891117204,3393.0817891117204,3358.101564481702,3358.101564481702,3323.1213398516843,3288.1411152216665,3288.1411152216665,3253.1608905916496,3253.1608905916496,3218.1806659616313,3218.1806659616313,3183.2004413316135,3183.2004413316135,3183.2004413316135,3148.220216701596,3148.220216701596,3148.220216701596,3148.220216701596,3113.239992071579,3113.239992071579,3113.239992071579,3113.239992071579,3113.239992071579,3078.2597674415606,3078.2597674415606,3078.2597674415606,3078.2597674415606 -Pumped Storage Hydropower - National Class 9/Moderate,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733 -Pumped Storage Hydropower - National Class 9/Conservative,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733 -Pumped Storage Hydropower - National Class 10/Advanced,3592.4382687699467,3592.4382687699467,3556.1510135298463,3519.8637582897463,3519.8637582897463,3483.576503049645,3483.576503049645,3447.289247809545,3411.001992569444,3411.001992569444,3374.7147373293446,3374.7147373293446,3338.4274820892433,3338.4274820892433,3302.140226849143,3302.140226849143,3302.140226849143,3265.8529716090425,3265.8529716090425,3265.8529716090425,3265.8529716090425,3229.5657163689425,3229.5657163689425,3229.5657163689425,3229.5657163689425,3229.5657163689425,3193.2784611288416,3193.2784611288416,3193.2784611288416,3193.2784611288416 -Pumped Storage Hydropower - National Class 10/Moderate,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047 -Pumped Storage Hydropower - National Class 10/Conservative,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047 -Pumped Storage Hydropower - National Class 11/Advanced,3725.204350815154,3725.204350815154,3687.5760240392437,3649.947697263333,3649.947697263333,3612.319370487422,3612.319370487422,3574.691043711511,3537.0627169356007,3537.0627169356007,3499.434390159691,3499.434390159691,3461.8060633837795,3461.8060633837795,3424.177736607869,3424.177736607869,3424.177736607869,3386.5494098319587,3386.5494098319587,3386.5494098319587,3386.5494098319587,3348.9210830560482,3348.9210830560482,3348.9210830560482,3348.9210830560482,3348.9210830560482,3311.292756280137,3311.292756280137,3311.292756280137,3311.292756280137 -Pumped Storage Hydropower - National Class 11/Moderate,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065 -Pumped Storage Hydropower - National Class 11/Conservative,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065 -Pumped Storage Hydropower - National Class 12/Advanced,3867.1344783775453,3867.1344783775453,3828.072513949489,3789.0105495214334,3789.0105495214334,3749.948585093377,3749.948585093377,3710.8866206653206,3671.8246562372647,3671.8246562372647,3632.76269180921,3632.76269180921,3593.7007273811532,3593.7007273811532,3554.6387629530973,3554.6387629530973,3554.6387629530973,3515.5767985250413,3515.5767985250413,3515.5767985250413,3515.5767985250413,3476.5148340969854,3476.5148340969854,3476.5148340969854,3476.5148340969854,3476.5148340969854,3437.452869668929,3437.452869668929,3437.452869668929,3437.452869668929 -Pumped Storage Hydropower - National Class 12/Moderate,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012 -Pumped Storage Hydropower - National Class 12/Conservative,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012 -Pumped Storage Hydropower - National Class 13/Advanced,4026.2122968039457,4026.2122968039457,3985.5434857251175,3944.8746746462903,3944.8746746462903,3904.205863567462,3904.205863567462,3863.5370524886343,3822.868241409806,3822.868241409806,3782.19943033098,3782.19943033098,3741.5306192521507,3741.5306192521507,3700.861808173324,3700.861808173324,3700.861808173324,3660.1929970944957,3660.1929970944957,3660.1929970944957,3660.1929970944957,3619.524186015669,3619.524186015669,3619.524186015669,3619.524186015669,3619.524186015669,3578.8553749368402,3578.8553749368402,3578.8553749368402,3578.8553749368402 -Pumped Storage Hydropower - National Class 13/Moderate,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773 -Pumped Storage Hydropower - National Class 13/Conservative,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773 -Pumped Storage Hydropower - National Class 14/Advanced,4198.866973187313,4198.866973187313,4156.454175478351,4114.041377769388,4114.041377769388,4071.628580060425,4071.628580060425,4029.2157823514626,3986.8029846424997,3986.8029846424997,3944.3901869335377,3944.3901869335377,3901.9773892245744,3901.9773892245744,3859.5645915156115,3859.5645915156115,3859.5645915156115,3817.1517938066486,3817.1517938066486,3817.1517938066486,3817.1517938066486,3774.7389960976866,3774.7389960976866,3774.7389960976866,3774.7389960976866,3774.7389960976866,3732.3261983887232,3732.3261983887232,3732.3261983887232,3732.3261983887232 -Pumped Storage Hydropower - National Class 14/Moderate,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276 -Pumped Storage Hydropower - National Class 14/Conservative,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276 -Pumped Storage Hydropower - National Class 15/Advanced,4389.306422736285,4389.306422736285,4344.969994223798,4300.6335657113095,4300.6335657113095,4256.2971371988215,4256.2971371988215,4211.960708686334,4167.624280173846,4167.624280173846,4123.287851661359,4123.287851661359,4078.9514231488706,4078.9514231488706,4034.614994636383,4034.614994636383,4034.614994636383,3990.2785661238954,3990.2785661238954,3990.2785661238954,3990.2785661238954,3945.9421376114083,3945.9421376114083,3945.9421376114083,3945.9421376114083,3945.9421376114083,3901.6057090989198,3901.6057090989198,3901.6057090989198,3901.6057090989198 -Pumped Storage Hydropower - National Class 15/Moderate,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773 -Pumped Storage Hydropower - National Class 15/Conservative,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower - National Class 1/Advanced,3224.2384570830204,3191.6703918599596,3159.1023266368993,3159.1023266368993,3126.534261413838,3126.534261413838,3093.9661961907773,3061.3981309677165,3061.3981309677165,3028.830065744656,3028.830065744656,2996.262000521595,2996.262000521595,2963.693935298534,2963.693935298534,2963.693935298534,2931.1258700754734,2931.1258700754734,2931.1258700754734,2931.1258700754734,2898.5578048524126,2898.5578048524126,2898.5578048524126,2898.5578048524126,2898.5578048524126,2865.9897396293513,2865.9897396293513,2865.9897396293513,2865.9897396293513 +Pumped Storage Hydropower - National Class 1/Moderate,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204 +Pumped Storage Hydropower - National Class 1/Conservative,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204 +Pumped Storage Hydropower - National Class 2/Advanced,3595.107226740458,3558.793012328938,3522.478797917419,3522.478797917419,3486.164583505899,3486.164583505899,3449.8503690943785,3413.536154682859,3413.536154682859,3377.22194027134,3377.22194027134,3340.9077258598195,3340.9077258598195,3304.5935114482995,3304.5935114482995,3304.5935114482995,3268.27929703678,3268.27929703678,3268.27929703678,3268.27929703678,3231.9650826252605,3231.9650826252605,3231.9650826252605,3231.9650826252605,3231.9650826252605,3195.65086821374,3195.65086821374,3195.65086821374,3195.65086821374 +Pumped Storage Hydropower - National Class 2/Moderate,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458 +Pumped Storage Hydropower - National Class 2/Conservative,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458 +Pumped Storage Hydropower - National Class 3/Advanced,3794.0060072760057,3755.6827142732177,3717.359421270431,3717.359421270431,3679.036128267642,3679.036128267642,3640.7128352648538,3602.3895422620662,3602.3895422620662,3564.0662492592787,3564.0662492592787,3525.7429562564903,3525.7429562564903,3487.4196632537023,3487.4196632537023,3487.4196632537023,3449.096370250915,3449.096370250915,3449.096370250915,3449.096370250915,3410.773077248127,3410.773077248127,3410.773077248127,3410.773077248127,3410.773077248127,3372.4497842453384,3372.4497842453384,3372.4497842453384,3372.4497842453384 +Pumped Storage Hydropower - National Class 3/Moderate,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057 +Pumped Storage Hydropower - National Class 3/Conservative,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057 +Pumped Storage Hydropower - National Class 4/Advanced,3945.609466995887,3905.7548259151204,3865.900184834355,3865.900184834355,3826.0455437535875,3826.0455437535875,3786.190902672821,3746.3362615920546,3746.3362615920546,3706.4816205112884,3706.4816205112884,3666.6269794305213,3666.6269794305213,3626.772338349755,3626.772338349755,3626.772338349755,3586.9176972689884,3586.9176972689884,3586.9176972689884,3586.9176972689884,3547.063056188222,3547.063056188222,3547.063056188222,3547.063056188222,3547.063056188222,3507.208415107455,3507.208415107455,3507.208415107455,3507.208415107455 +Pumped Storage Hydropower - National Class 4/Moderate,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887 +Pumped Storage Hydropower - National Class 4/Conservative,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887 +Pumped Storage Hydropower - National Class 5/Advanced,4067.1430035329067,4026.0607509719684,3984.9784984110306,3984.9784984110306,3943.8962458500914,3943.8962458500914,3902.813993289153,3861.731740728215,3861.731740728215,3820.649488167277,3820.649488167277,3779.5672356063374,3779.5672356063374,3738.4849830453995,3738.4849830453995,3738.4849830453995,3697.4027304844612,3697.4027304844612,3697.4027304844612,3697.4027304844612,3656.320477923523,3656.320477923523,3656.320477923523,3656.320477923523,3656.320477923523,3615.2382253625838,3615.2382253625838,3615.2382253625838,3615.2382253625838 +Pumped Storage Hydropower - National Class 5/Moderate,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067 +Pumped Storage Hydropower - National Class 5/Conservative,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067 +Pumped Storage Hydropower - National Class 6/Advanced,4174.036391950732,4131.874408193654,4089.7124244365764,4089.7124244365764,4047.550440679497,4047.550440679497,4005.388456922419,3963.2264731653413,3963.2264731653413,3921.064489408264,3921.064489408264,3878.902505651185,3878.902505651185,3836.740521894107,3836.740521894107,3836.740521894107,3794.5785381370288,3794.5785381370288,3794.5785381370288,3794.5785381370288,3752.4165543799513,3752.4165543799513,3752.4165543799513,3752.4165543799513,3752.4165543799513,3710.2545706228725,3710.2545706228725,3710.2545706228725,3710.2545706228725 +Pumped Storage Hydropower - National Class 6/Moderate,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732 +Pumped Storage Hydropower - National Class 6/Conservative,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732 +Pumped Storage Hydropower - National Class 7/Advanced,4270.331093836284,4227.196436322786,4184.0617788092895,4184.0617788092895,4140.927121295791,4140.927121295791,4097.7924637822925,4054.657806268795,4054.657806268795,4011.523148755298,4011.523148755298,3968.3884912417993,3968.3884912417993,3925.2538337283017,3925.2538337283017,3925.2538337283017,3882.119176214804,3882.119176214804,3882.119176214804,3882.119176214804,3838.9845187013066,3838.9845187013066,3838.9845187013066,3838.9845187013066,3838.9845187013066,3795.8498611878076,3795.8498611878076,3795.8498611878076,3795.8498611878076 +Pumped Storage Hydropower - National Class 7/Moderate,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284 +Pumped Storage Hydropower - National Class 7/Conservative,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284 +Pumped Storage Hydropower - National Class 8/Advanced,4357.468560619698,4313.453726674044,4269.438892728393,4269.438892728393,4225.424058782738,4225.424058782738,4181.4092248370835,4137.394390891431,4137.394390891431,4093.379556945778,4093.379556945778,4049.364723000124,4049.364723000124,4005.34988905447,4005.34988905447,4005.34988905447,3961.335055108817,3961.335055108817,3961.335055108817,3961.335055108817,3917.3202211631638,3917.3202211631638,3917.3202211631638,3917.3202211631638,3917.3202211631638,3873.3053872175096,3873.3053872175096,3873.3053872175096,3873.3053872175096 +Pumped Storage Hydropower - National Class 8/Moderate,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698 +Pumped Storage Hydropower - National Class 8/Conservative,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698 +Pumped Storage Hydropower - National Class 9/Advanced,4433.423578918661,4388.641522565947,4343.859466213235,4343.859466213235,4299.07740986052,4299.07740986052,4254.295353507806,4209.513297155092,4209.513297155092,4164.731240802379,4164.731240802379,4119.949184449665,4119.949184449665,4075.1671280969513,4075.1671280969513,4075.1671280969513,4030.3850717442374,4030.3850717442374,4030.3850717442374,4030.3850717442374,3985.6030153915244,3985.6030153915244,3985.6030153915244,3985.6030153915244,3985.6030153915244,3940.8209590388096,3940.8209590388096,3940.8209590388096,3940.8209590388096 +Pumped Storage Hydropower - National Class 9/Moderate,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661 +Pumped Storage Hydropower - National Class 9/Conservative,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661 +Pumped Storage Hydropower - National Class 10/Advanced,4506.818514417017,4461.29509507947,4415.771675741926,4415.771675741926,4370.248256404379,4370.248256404379,4324.724837066834,4279.201417729289,4279.201417729289,4233.677998391744,4233.677998391744,4188.154579054198,4188.154579054198,4142.631159716651,4142.631159716651,4142.631159716651,4097.107740379106,4097.107740379106,4097.107740379106,4097.107740379106,4051.5843210415605,4051.5843210415605,4051.5843210415605,4051.5843210415605,4051.5843210415605,4006.060901704014,4006.060901704014,4006.060901704014,4006.060901704014 +Pumped Storage Hydropower - National Class 10/Moderate,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017 +Pumped Storage Hydropower - National Class 10/Conservative,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017 +Pumped Storage Hydropower - National Class 11/Advanced,4573.677103704925,4527.478345081642,4481.279586458361,4481.279586458361,4435.080827835079,4435.080827835079,4388.882069211797,4342.683310588514,4342.683310588514,4296.484551965234,4296.484551965234,4250.285793341951,4250.285793341951,4204.087034718669,4204.087034718669,4204.087034718669,4157.888276095387,4157.888276095387,4157.888276095387,4157.888276095387,4111.689517472105,4111.689517472105,4111.689517472105,4111.689517472105,4111.689517472105,4065.490758848822,4065.490758848822,4065.490758848822,4065.490758848822 +Pumped Storage Hydropower - National Class 11/Moderate,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925 +Pumped Storage Hydropower - National Class 11/Conservative,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925 +Pumped Storage Hydropower - National Class 12/Advanced,4633.743345701827,4586.937857361405,4540.132369020984,4540.132369020984,4493.32688068056,4493.32688068056,4446.521392340137,4399.715903999715,4399.715903999715,4352.910415659293,4352.910415659293,4306.104927318869,4306.104927318869,4259.299438978448,4259.299438978448,4259.299438978448,4212.493950638025,4212.493950638025,4212.493950638025,4212.493950638025,4165.688462297603,4165.688462297603,4165.688462297603,4165.688462297603,4165.688462297603,4118.88297395718,4118.88297395718,4118.88297395718,4118.88297395718 +Pumped Storage Hydropower - National Class 12/Moderate,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827 +Pumped Storage Hydropower - National Class 12/Conservative,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827 +Pumped Storage Hydropower - National Class 13/Advanced,4688.955991863566,4641.59280002656,4594.229608189556,4594.229608189556,4546.866416352549,4546.866416352549,4499.5032245155435,4452.140032678538,4452.140032678538,4404.776840841532,4404.776840841532,4357.413649004527,4357.413649004527,4310.050457167521,4310.050457167521,4310.050457167521,4262.687265330515,4262.687265330515,4262.687265330515,4262.687265330515,4215.32407349351,4215.32407349351,4215.32407349351,4215.32407349351,4215.32407349351,4167.960881656503,4167.960881656503,4167.960881656503,4167.960881656503 +Pumped Storage Hydropower - National Class 13/Moderate,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566 +Pumped Storage Hydropower - National Class 13/Conservative,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566 +Pumped Storage Hydropower - National Class 14/Advanced,4740.923624050991,4693.0355066363345,4645.147389221679,4645.147389221679,4597.259271807022,4597.259271807022,4549.371154392365,4501.483036977709,4501.483036977709,4453.594919563053,4453.594919563053,4405.706802148396,4405.706802148396,4357.818684733739,4357.818684733739,4357.818684733739,4309.930567319084,4309.930567319084,4309.930567319084,4309.930567319084,4262.042449904427,4262.042449904427,4262.042449904427,4262.042449904427,4262.042449904427,4214.15433248977,4214.15433248977,4214.15433248977,4214.15433248977 +Pumped Storage Hydropower - National Class 14/Moderate,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991 +Pumped Storage Hydropower - National Class 14/Conservative,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991 +Pumped Storage Hydropower - National Class 15/Advanced,4790.75823398024,4742.366736667308,4693.975239354378,4693.975239354378,4645.583742041445,4645.583742041445,4597.192244728512,4548.800747415581,4548.800747415581,4500.40925010265,4500.40925010265,4452.017752789718,4452.017752789718,4403.626255476786,4403.626255476786,4403.626255476786,4355.234758163855,4355.234758163855,4355.234758163855,4355.234758163855,4306.843260850923,4306.843260850923,4306.843260850923,4306.843260850923,4306.843260850923,4258.451763537991,4258.451763537991,4258.451763537991,4258.451763537991 +Pumped Storage Hydropower - National Class 15/Moderate,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024 +Pumped Storage Hydropower - National Class 15/Conservative,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024 diff --git a/tests/data/Pumped_Storage_Hydropower/R&D/30/df_fom.csv b/tests/data/Pumped_Storage_Hydropower/R&D/30/df_fom.csv index 46fe67e..bff81db 100644 --- a/tests/data/Pumped_Storage_Hydropower/R&D/30/df_fom.csv +++ b/tests/data/Pumped_Storage_Hydropower/R&D/30/df_fom.csv @@ -1,46 +1,46 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Pumped Storage Hydropower - National Class 1/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 1/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 1/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 2/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 2/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 2/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 3/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 3/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 3/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 4/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 4/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 4/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 5/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 5/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 5/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 6/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 6/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 6/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 7/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 7/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 7/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 8/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 8/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 8/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 9/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 9/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 9/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 10/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 10/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 10/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 11/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 11/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 11/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 12/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 12/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 12/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 13/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 13/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 13/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 14/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 14/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 14/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 15/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 15/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 15/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower - National Class 1/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 1/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 1/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 2/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 2/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 2/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 3/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 3/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 3/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 4/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 4/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 4/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 5/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 5/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 5/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 6/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 6/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 6/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 7/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 7/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 7/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 8/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 8/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 8/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 9/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 9/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 9/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 10/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 10/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 10/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 11/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 11/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 11/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 12/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 12/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 12/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 13/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 13/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 13/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 14/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 14/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 14/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 15/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 15/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 15/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 diff --git a/tests/data/Pumped_Storage_Hydropower/R&D/30/df_gcc.csv b/tests/data/Pumped_Storage_Hydropower/R&D/30/df_gcc.csv index f29ea19..7401baa 100644 --- a/tests/data/Pumped_Storage_Hydropower/R&D/30/df_gcc.csv +++ b/tests/data/Pumped_Storage_Hydropower/R&D/30/df_gcc.csv @@ -1,46 +1,46 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Pumped Storage Hydropower - National Class 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 9/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 9/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 9/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 10/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 10/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 10/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 11/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 11/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 11/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 12/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 12/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 12/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 13/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 13/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 13/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 14/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 14/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 14/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 15/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 15/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 15/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower - National Class 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 9/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 9/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 9/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 10/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 10/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 10/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 11/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 11/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 11/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 12/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 12/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 12/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 13/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 13/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 13/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 14/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 14/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 14/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 15/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 15/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 15/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Pumped_Storage_Hydropower/R&D/30/df_occ.csv b/tests/data/Pumped_Storage_Hydropower/R&D/30/df_occ.csv index 1ec5d1e..88c4a41 100644 --- a/tests/data/Pumped_Storage_Hydropower/R&D/30/df_occ.csv +++ b/tests/data/Pumped_Storage_Hydropower/R&D/30/df_occ.csv @@ -1,46 +1,46 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Pumped Storage Hydropower - National Class 1/Advanced,2088.1795605204925,2088.1795605204925,2067.086837686952,2045.9941148534122,2045.9941148534122,2024.9013920198715,2024.9013920198715,2003.8086691863311,1982.7159463527908,1982.7159463527908,1961.6232235192508,1961.6232235192508,1940.5305006857102,1940.5305006857102,1919.43777785217,1919.43777785217,1919.43777785217,1898.3450550186296,1898.3450550186296,1898.3450550186296,1898.3450550186296,1877.2523321850895,1877.2523321850895,1877.2523321850895,1877.2523321850895,1877.2523321850895,1856.1596093515489,1856.1596093515489,1856.1596093515489,1856.1596093515489 -Pumped Storage Hydropower - National Class 1/Moderate,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033 -Pumped Storage Hydropower - National Class 1/Conservative,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033 -Pumped Storage Hydropower - National Class 2/Advanced,2367.344869887674,2367.344869887674,2343.432295444364,2319.5197210010547,2319.5197210010547,2295.6071465577447,2295.6071465577447,2271.694572114435,2247.781997671125,2247.781997671125,2223.869423227816,2223.869423227816,2199.9568487845054,2199.9568487845054,2176.0442743411954,2176.0442743411954,2176.0442743411954,2152.131699897886,2152.131699897886,2152.131699897886,2152.131699897886,2128.219125454576,2128.219125454576,2128.219125454576,2128.219125454576,2128.219125454576,2104.306551011266,2104.306551011266,2104.306551011266,2104.306551011266 -Pumped Storage Hydropower - National Class 2/Moderate,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984 -Pumped Storage Hydropower - National Class 2/Conservative,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984 -Pumped Storage Hydropower - National Class 3/Advanced,2541.0046660770095,2541.0046660770095,2515.337952278252,2489.6712384794946,2489.6712384794946,2464.0045246807367,2464.0045246807367,2438.337810881979,2412.671097083221,2412.671097083221,2387.004383284464,2387.004383284464,2361.3376694857056,2361.3376694857056,2335.670955686948,2335.670955686948,2335.670955686948,2310.004241888191,2310.004241888191,2310.004241888191,2310.004241888191,2284.3375280894334,2284.3375280894334,2284.3375280894334,2284.3375280894334,2284.3375280894334,2258.6708142906755,2258.6708142906755,2258.6708142906755,2258.6708142906755 -Pumped Storage Hydropower - National Class 3/Moderate,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673 -Pumped Storage Hydropower - National Class 3/Conservative,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673 -Pumped Storage Hydropower - National Class 4/Advanced,2678.6826187210286,2678.6826187210286,2651.625218531927,2624.5678183428263,2624.5678183428263,2597.5104181537245,2597.5104181537245,2570.4530179646235,2543.395617775522,2543.395617775522,2516.3382175864213,2516.3382175864213,2489.2808173973194,2489.2808173973194,2462.2234172082185,2462.2234172082185,2462.2234172082185,2435.166017019117,2435.166017019117,2435.166017019117,2435.166017019117,2408.108616830016,2408.108616830016,2408.108616830016,2408.108616830016,2408.108616830016,2381.0512166409144,2381.0512166409144,2381.0512166409144,2381.0512166409144 -Pumped Storage Hydropower - National Class 4/Moderate,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013 -Pumped Storage Hydropower - National Class 4/Conservative,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013 -Pumped Storage Hydropower - National Class 5/Advanced,2800.574123560711,2800.574123560711,2772.2854960499967,2743.996868539283,2743.996868539283,2715.7082410285684,2715.7082410285684,2687.419613517854,2659.1309860071397,2659.1309860071397,2630.842358496426,2630.842358496426,2602.5537309857114,2602.5537309857114,2574.2651034749974,2574.2651034749974,2574.2651034749974,2545.976475964283,2545.976475964283,2545.976475964283,2545.976475964283,2517.687848453569,2517.687848453569,2517.687848453569,2517.687848453569,2517.687848453569,2489.3992209428543,2489.3992209428543,2489.3992209428543,2489.3992209428543 -Pumped Storage Hydropower - National Class 5/Moderate,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255 -Pumped Storage Hydropower - National Class 5/Conservative,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255 -Pumped Storage Hydropower - National Class 6/Advanced,2917.656176533515,2917.656176533515,2888.184902023075,2858.713627512636,2858.713627512636,2829.242353002196,2829.242353002196,2799.7710784917567,2770.299803981317,2770.299803981317,2740.828529470878,2740.828529470878,2711.357254960438,2711.357254960438,2681.8859804499984,2681.8859804499984,2681.8859804499984,2652.414705939559,2652.414705939559,2652.414705939559,2652.414705939559,2622.9434314291198,2622.9434314291198,2622.9434314291198,2622.9434314291198,2622.9434314291198,2593.47215691868,2593.47215691868,2593.47215691868,2593.47215691868 -Pumped Storage Hydropower - National Class 6/Moderate,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544 -Pumped Storage Hydropower - National Class 6/Conservative,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544 -Pumped Storage Hydropower - National Class 7/Advanced,3024.558312124791,3024.558312124791,2994.007218062924,2963.456124001058,2963.456124001058,2932.905029939191,2932.905029939191,2902.3539358773246,2871.8028418154577,2871.8028418154577,2841.251747753592,2841.251747753592,2810.7006536917247,2810.7006536917247,2780.1495596298582,2780.1495596298582,2780.1495596298582,2749.5984655679918,2749.5984655679918,2749.5984655679918,2749.5984655679918,2719.0473715061257,2719.0473715061257,2719.0473715061257,2719.0473715061257,2719.0473715061257,2688.496277444259,2688.496277444259,2688.496277444259,2688.496277444259 -Pumped Storage Hydropower - National Class 7/Moderate,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575 -Pumped Storage Hydropower - National Class 7/Conservative,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575 -Pumped Storage Hydropower - National Class 8/Advanced,3134.509709188188,3134.509709188188,3102.847994953964,3071.1862807197404,3071.1862807197404,3039.5245664855156,3039.5245664855156,3007.8628522512918,2976.2011380170675,2976.2011380170675,2944.539423782844,2944.539423782844,2912.877709548619,2912.877709548619,2881.2159953143955,2881.2159953143955,2881.2159953143955,2849.554281080171,2849.554281080171,2849.554281080171,2849.554281080171,2817.8925668459474,2817.8925668459474,2817.8925668459474,2817.8925668459474,2817.8925668459474,2786.2308526117226,2786.2308526117226,2786.2308526117226,2786.2308526117226 -Pumped Storage Hydropower - National Class 8/Moderate,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123 -Pumped Storage Hydropower - National Class 8/Conservative,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123 -Pumped Storage Hydropower - National Class 9/Advanced,3246.9155071341847,3246.9155071341847,3214.118380799496,3181.3212544648077,3181.3212544648077,3148.5241281301187,3148.5241281301187,3115.7270017954297,3082.929875460741,3082.929875460741,3050.132749126053,3050.132749126053,3017.3356227913637,3017.3356227913637,2984.538496456675,2984.538496456675,2984.538496456675,2951.7413701219866,2951.7413701219866,2951.7413701219866,2951.7413701219866,2918.944243787298,2918.944243787298,2918.944243787298,2918.944243787298,2918.944243787298,2886.147117452609,2886.147117452609,2886.147117452609,2886.147117452609 -Pumped Storage Hydropower - National Class 9/Moderate,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737 -Pumped Storage Hydropower - National Class 9/Conservative,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737 -Pumped Storage Hydropower - National Class 10/Advanced,3368.2359960979675,3368.2359960979675,3334.2134102787963,3300.190824459625,3300.190824459625,3266.168238640453,3266.168238640453,3232.145652821282,3198.1230670021105,3198.1230670021105,3164.10048118294,3164.10048118294,3130.0778953637678,3130.0778953637678,3096.0553095445966,3096.0553095445966,3096.0553095445966,3062.032723725425,3062.032723725425,3062.032723725425,3062.032723725425,3028.0101379062544,3028.0101379062544,3028.0101379062544,3028.0101379062544,3028.0101379062544,2993.9875520870823,2993.9875520870823,2993.9875520870823,2993.9875520870823 -Pumped Storage Hydropower - National Class 10/Moderate,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139 -Pumped Storage Hydropower - National Class 10/Conservative,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139 -Pumped Storage Hydropower - National Class 11/Advanced,3492.7162134737505,3492.7162134737505,3457.4362517214904,3422.1562899692303,3422.1562899692303,3386.87632821697,3386.87632821697,3351.5963664647097,3316.3164047124496,3316.3164047124496,3281.0364429601905,3281.0364429601905,3245.7564812079295,3245.7564812079295,3210.47651945567,3210.47651945567,3210.47651945567,3175.19655770341,3175.19655770341,3175.19655770341,3175.19655770341,3139.9165959511497,3139.9165959511497,3139.9165959511497,3139.9165959511497,3139.9165959511497,3104.636634198889,3104.636634198889,3104.636634198889,3104.636634198889 -Pumped Storage Hydropower - National Class 11/Moderate,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106 -Pumped Storage Hydropower - National Class 11/Conservative,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106 -Pumped Storage Hydropower - National Class 12/Advanced,3625.7885528768456,3625.7885528768456,3589.1644260801095,3552.540299283374,3552.540299283374,3515.916172486638,3515.916172486638,3479.292045689902,3442.667918893166,3442.667918893166,3406.0437920964314,3406.0437920964314,3369.4196652996948,3369.4196652996948,3332.795538502959,3332.795538502959,3332.795538502959,3296.1714117062234,3296.1714117062234,3296.1714117062234,3296.1714117062234,3259.5472849094876,3259.5472849094876,3259.5472849094876,3259.5472849094876,3259.5472849094876,3222.9231581127515,3222.9231581127515,3222.9231581127515,3222.9231581127515 -Pumped Storage Hydropower - National Class 12/Moderate,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814 -Pumped Storage Hydropower - National Class 12/Conservative,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814 -Pumped Storage Hydropower - National Class 13/Advanced,3774.9384043475015,3774.9384043475015,3736.807713394496,3698.6770224414918,3698.6770224414918,3660.546331488486,3660.546331488486,3622.415640535481,3584.2849495824757,3584.2849495824757,3546.1542586294718,3546.1542586294718,3508.0235676764655,3508.0235676764655,3469.892876723461,3469.892876723461,3469.892876723461,3431.7621857704557,3431.7621857704557,3431.7621857704557,3431.7621857704557,3393.6314948174513,3393.6314948174513,3393.6314948174513,3393.6314948174513,3393.6314948174513,3355.5008038644455,3355.5008038644455,3355.5008038644455,3355.5008038644455 -Pumped Storage Hydropower - National Class 13/Moderate,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064 -Pumped Storage Hydropower - National Class 13/Conservative,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064 -Pumped Storage Hydropower - National Class 14/Advanced,3936.817788871547,3936.817788871547,3897.0519526203193,3857.286116369092,3857.286116369092,3817.5202801178634,3817.5202801178634,3777.754443866636,3737.988607615408,3737.988607615408,3698.222771364181,3698.222771364181,3658.4569351129526,3658.4569351129526,3618.691098861725,3618.691098861725,3618.691098861725,3578.925262610497,3578.925262610497,3578.925262610497,3578.925262610497,3539.15942635927,3539.15942635927,3539.15942635927,3539.15942635927,3539.15942635927,3499.3935901080417,3499.3935901080417,3499.3935901080417,3499.3935901080417 -Pumped Storage Hydropower - National Class 14/Moderate,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747 -Pumped Storage Hydropower - National Class 14/Conservative,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747 -Pumped Storage Hydropower - National Class 15/Advanced,4115.37200777746,4115.37200777746,4073.8025935574856,4032.2331793375115,4032.2331793375115,3990.6637651175365,3990.6637651175365,3949.0943508975624,3907.524936677588,3907.524936677588,3865.9555224576143,3865.9555224576143,3824.3861082376393,3824.3861082376393,3782.816694017665,3782.816694017665,3782.816694017665,3741.2472797976907,3741.2472797976907,3741.2472797976907,3741.2472797976907,3699.677865577717,3699.677865577717,3699.677865577717,3699.677865577717,3699.677865577717,3658.108451357742,3658.108451357742,3658.108451357742,3658.108451357742 -Pumped Storage Hydropower - National Class 15/Moderate,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434 -Pumped Storage Hydropower - National Class 15/Conservative,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower - National Class 1/Advanced,3028.93768398268,2998.342353841441,2967.747023700202,2967.747023700202,2937.1516935589625,2937.1516935589625,2906.5563634177233,2875.961033276484,2875.961033276484,2845.3657031352454,2845.3657031352454,2814.770372994006,2814.770372994006,2784.1750428527666,2784.1750428527666,2784.1750428527666,2753.5797127115275,2753.5797127115275,2753.5797127115275,2753.5797127115275,2722.9843825702883,2722.9843825702883,2722.9843825702883,2722.9843825702883,2722.9843825702883,2692.3890524290487,2692.3890524290487,2692.3890524290487,2692.3890524290487 +Pumped Storage Hydropower - National Class 1/Moderate,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268 +Pumped Storage Hydropower - National Class 1/Conservative,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268 +Pumped Storage Hydropower - National Class 2/Advanced,3377.34193732193,3343.227372298476,3309.112807275023,3309.112807275023,3274.9982422515686,3274.9982422515686,3240.8836772281143,3206.769112204661,3206.769112204661,3172.6545471812074,3172.6545471812074,3138.539982157753,3138.539982157753,3104.425417134299,3104.425417134299,3104.425417134299,3070.3108521108456,3070.3108521108456,3070.3108521108456,3070.3108521108456,3036.1962870873917,3036.1962870873917,3036.1962870873917,3036.1962870873917,3036.1962870873917,3002.0817220639374,3002.0817220639374,3002.0817220639374,3002.0817220639374 +Pumped Storage Hydropower - National Class 2/Moderate,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193 +Pumped Storage Hydropower - National Class 2/Conservative,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193 +Pumped Storage Hydropower - National Class 3/Advanced,3564.19288512911,3528.1909367944722,3492.188988459836,3492.188988459836,3456.1870401251977,3456.1870401251977,3420.18509179056,3384.1831434559226,3384.1831434559226,3348.181195121286,3348.181195121286,3312.1792467866476,3312.1792467866476,3276.1772984520103,3276.1772984520103,3276.1772984520103,3240.175350117373,3240.175350117373,3240.175350117373,3240.175350117373,3204.1734017827357,3204.1734017827357,3204.1734017827357,3204.1734017827357,3204.1734017827357,3168.1714534480975,3168.1714534480975,3168.1714534480975,3168.1714534480975 +Pumped Storage Hydropower - National Class 3/Moderate,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911 +Pumped Storage Hydropower - National Class 3/Conservative,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911 +Pumped Storage Hydropower - National Class 4/Advanced,3706.61331658291,3669.1727780315673,3631.732239480226,3631.732239480226,3594.2917009288826,3594.2917009288826,3556.85116237754,3519.4106238261975,3519.4106238261975,3481.9700852748556,3481.9700852748556,3444.5295467235123,3444.5295467235123,3407.08900817217,3407.08900817217,3407.08900817217,3369.6484696208277,3369.6484696208277,3369.6484696208277,3369.6484696208277,3332.2079310694853,3332.2079310694853,3332.2079310694853,3332.2079310694853,3332.2079310694853,3294.767392518142,3294.767392518142,3294.767392518142,3294.767392518142 +Pumped Storage Hydropower - National Class 4/Moderate,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291 +Pumped Storage Hydropower - National Class 4/Conservative,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291 +Pumped Storage Hydropower - National Class 5/Advanced,3820.78524077046,3782.191450459647,3743.597660148835,3743.597660148835,3705.0038698380217,3705.0038698380217,3666.410079527209,3627.8162892163964,3627.8162892163964,3589.2224989055844,3589.2224989055844,3550.6287085947706,3550.6287085947706,3512.034918283958,3512.034918283958,3512.034918283958,3473.4411279731457,3473.4411279731457,3473.4411279731457,3473.4411279731457,3434.8473376623333,3434.8473376623333,3434.8473376623333,3434.8473376623333,3434.8473376623333,3396.25354735152,3396.25354735152,3396.25354735152,3396.25354735152 +Pumped Storage Hydropower - National Class 5/Moderate,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046 +Pumped Storage Hydropower - National Class 5/Conservative,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046 +Pumped Storage Hydropower - National Class 6/Advanced,3921.20380988593,3881.5956905941525,3841.9875713023766,3841.9875713023766,3802.3794520105985,3802.3794520105985,3762.771332718821,3723.1632134270444,3723.1632134270444,3683.555094135268,3683.555094135268,3643.9469748434904,3643.9469748434904,3604.3388555517136,3604.3388555517136,3604.3388555517136,3564.7307362599363,3564.7307362599363,3564.7307362599363,3564.7307362599363,3525.1226169681595,3525.1226169681595,3525.1226169681595,3525.1226169681595,3525.1226169681595,3485.514497676382,3485.514497676382,3485.514497676382,3485.514497676382 +Pumped Storage Hydropower - National Class 6/Moderate,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593 +Pumped Storage Hydropower - National Class 6/Conservative,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593 +Pumped Storage Hydropower - National Class 7/Advanced,4011.66568334578,3971.1438077564285,3930.6219321670783,3930.6219321670783,3890.1000565777263,3890.1000565777263,3849.5781809883747,3809.0563053990236,3809.0563053990236,3768.534429809673,3768.534429809673,3728.012554220321,3728.012554220321,3687.49067863097,3687.49067863097,3687.49067863097,3646.9688030416187,3646.9688030416187,3646.9688030416187,3646.9688030416187,3606.4469274522676,3606.4469274522676,3606.4469274522676,3606.4469274522676,3606.4469274522676,3565.9250518629156,3565.9250518629156,3565.9250518629156,3565.9250518629156 +Pumped Storage Hydropower - National Class 7/Moderate,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578 +Pumped Storage Hydropower - National Class 7/Conservative,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578 +Pumped Storage Hydropower - National Class 8/Advanced,4093.525,4052.1762626262625,4010.8275252525264,4010.8275252525264,3969.478787878788,3969.478787878788,3928.1300505050503,3886.7813131313133,3886.7813131313133,3845.4325757575766,3845.4325757575766,3804.0838383838386,3804.0838383838386,3762.735101010101,3762.735101010101,3762.735101010101,3721.386363636364,3721.386363636364,3721.386363636364,3721.386363636364,3680.037626262627,3680.037626262627,3680.037626262627,3680.037626262627,3680.037626262627,3638.688888888889,3638.688888888889,3638.688888888889,3638.688888888889 +Pumped Storage Hydropower - National Class 8/Moderate,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525 +Pumped Storage Hydropower - National Class 8/Conservative,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525 +Pumped Storage Hydropower - National Class 9/Advanced,4164.87921907394,4122.809732012586,4080.7402449512347,4080.7402449512347,4038.670757889881,4038.670757889881,3996.6012708285275,3954.531783767175,3954.531783767175,3912.4622967058226,3912.4622967058226,3870.3928096444693,3870.3928096444693,3828.3233225831164,3828.3233225831164,3828.3233225831164,3786.2538355217634,3786.2538355217634,3786.2538355217634,3786.2538355217634,3744.184348460411,3744.184348460411,3744.184348460411,3744.184348460411,3744.184348460411,3702.114861399057,3702.114861399057,3702.114861399057,3702.114861399057 +Pumped Storage Hydropower - National Class 9/Moderate,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394 +Pumped Storage Hydropower - National Class 9/Conservative,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394 +Pumped Storage Hydropower - National Class 10/Advanced,4233.82842643051,4191.062482729191,4148.296539027874,4148.296539027874,4105.530595326555,4105.530595326555,4062.764651625237,4019.998707923919,4019.998707923919,3977.2327642226014,3977.2327642226014,3934.4668205212824,3934.4668205212824,3891.700876819964,3891.700876819964,3891.700876819964,3848.934933118646,3848.934933118646,3848.934933118646,3848.934933118646,3806.168989417328,3806.168989417328,3806.168989417328,3806.168989417328,3806.168989417328,3763.403045716009,3763.403045716009,3763.403045716009,3763.403045716009 +Pumped Storage Hydropower - National Class 10/Moderate,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051 +Pumped Storage Hydropower - National Class 10/Conservative,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051 +Pumped Storage Hydropower - National Class 11/Advanced,4296.63721160184,4253.236835727073,4209.8364598523085,4209.8364598523085,4166.436083977542,4166.436083977542,4123.035708102776,4079.6353322280097,4079.6353322280097,4036.2349563532443,4036.2349563532443,3992.8345804784776,3992.8345804784776,3949.434204603712,3949.434204603712,3949.434204603712,3906.033828728946,3906.033828728946,3906.033828728946,3906.033828728946,3862.63345285418,3862.63345285418,3862.63345285418,3862.63345285418,3862.63345285418,3819.2330769794135,3819.2330769794135,3819.2330769794135,3819.2330769794135 +Pumped Storage Hydropower - National Class 11/Moderate,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184 +Pumped Storage Hydropower - National Class 11/Conservative,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184 +Pumped Storage Hydropower - National Class 12/Advanced,4353.0650801796,4309.094725834351,4265.124371489104,4265.124371489104,4221.154017143855,4221.154017143855,4177.183662798606,4133.213308453358,4133.213308453358,4089.2429541081096,4089.2429541081096,4045.2725997628604,4045.2725997628604,4001.3022454176125,4001.3022454176125,4001.3022454176125,3957.331891072364,3957.331891072364,3957.331891072364,3957.331891072364,3913.361536727116,3913.361536727116,3913.361536727116,3913.361536727116,3913.361536727116,3869.3911823818667,3869.3911823818667,3869.3911823818667,3869.3911823818667 +Pumped Storage Hydropower - National Class 12/Moderate,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796 +Pumped Storage Hydropower - National Class 12/Conservative,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796 +Pumped Storage Hydropower - National Class 13/Advanced,4404.93334824281,4360.439071997933,4315.944795753057,4315.944795753057,4271.450519508179,4271.450519508179,4226.956243263303,4182.461967018426,4182.461967018426,4137.967690773549,4137.967690773549,4093.473414528672,4093.473414528672,4048.9791382837952,4048.9791382837952,4048.9791382837952,4004.4848620389184,4004.4848620389184,4004.4848620389184,4004.4848620389184,3959.990585794042,3959.990585794042,3959.990585794042,3959.990585794042,3959.990585794042,3915.4963095491644,3915.4963095491644,3915.4963095491644,3915.4963095491644 +Pumped Storage Hydropower - National Class 13/Moderate,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281 +Pumped Storage Hydropower - National Class 13/Conservative,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281 +Pumped Storage Hydropower - National Class 14/Advanced,4453.75316153362,4408.765755861563,4363.778350189507,4363.778350189507,4318.79094451745,4318.79094451745,4273.803538845393,4228.816133173336,4228.816133173336,4183.82872750128,4183.82872750128,4138.841321829223,4138.841321829223,4093.853916157166,4093.853916157166,4093.853916157166,4048.8665104851098,4048.8665104851098,4048.8665104851098,4048.8665104851098,4003.879104813053,4003.879104813053,4003.879104813053,4003.879104813053,4003.879104813053,3958.8916991409956,3958.8916991409956,3958.8916991409956,3958.8916991409956 +Pumped Storage Hydropower - National Class 14/Moderate,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362 +Pumped Storage Hydropower - National Class 14/Conservative,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362 +Pumped Storage Hydropower - National Class 15/Advanced,4500.56915544675,4455.108860947288,4409.648566447827,4409.648566447827,4364.188271948364,4364.188271948364,4318.727977448902,4273.267682949439,4273.267682949439,4227.807388449978,4227.807388449978,4182.347093950515,4182.347093950515,4136.886799451054,4136.886799451054,4136.886799451054,4091.4265049515916,4091.4265049515916,4091.4265049515916,4091.4265049515916,4045.9662104521294,4045.9662104521294,4045.9662104521294,4045.9662104521294,4045.9662104521294,4000.505915952667,4000.505915952667,4000.505915952667,4000.505915952667 +Pumped Storage Hydropower - National Class 15/Moderate,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675 +Pumped Storage Hydropower - National Class 15/Conservative,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675 diff --git a/tests/data/Pumped_Storage_Hydropower/R&D/30/df_vom.csv b/tests/data/Pumped_Storage_Hydropower/R&D/30/df_vom.csv index 4d053f3..a34d3ed 100644 --- a/tests/data/Pumped_Storage_Hydropower/R&D/30/df_vom.csv +++ b/tests/data/Pumped_Storage_Hydropower/R&D/30/df_vom.csv @@ -1,46 +1,46 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Pumped Storage Hydropower - National Class 1/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 1/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 1/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 2/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 2/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 2/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 3/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 3/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 3/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 4/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 4/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 4/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 5/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 5/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 5/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 6/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 6/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 6/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 7/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 7/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 7/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 8/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 8/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 8/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 9/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 9/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 9/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 10/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 10/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 10/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 11/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 11/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 11/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 12/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 12/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 12/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 13/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 13/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 13/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 14/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 14/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 14/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 15/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 15/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 15/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower - National Class 1/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 1/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 1/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 2/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 2/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 2/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 3/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 3/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 3/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 4/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 4/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 4/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 5/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 5/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 5/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 6/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 6/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 6/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 7/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 7/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 7/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 8/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 8/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 8/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 9/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 9/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 9/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 10/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 10/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 10/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 11/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 11/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 11/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 12/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 12/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 12/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 13/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 13/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 13/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 14/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 14/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 14/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 15/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 15/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 15/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 diff --git a/tests/data/Pumped_Storage_Hydropower/R&D/TechLife/df_capex.csv b/tests/data/Pumped_Storage_Hydropower/R&D/TechLife/df_capex.csv index b12bd0a..c9a1cdb 100644 --- a/tests/data/Pumped_Storage_Hydropower/R&D/TechLife/df_capex.csv +++ b/tests/data/Pumped_Storage_Hydropower/R&D/TechLife/df_capex.csv @@ -1,46 +1,46 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Pumped Storage Hydropower - National Class 1/Advanced,2227.1765321573494,2227.1765321573494,2204.679799509295,2182.1830668612415,2182.1830668612415,2159.686334213187,2159.686334213187,2137.189601565133,2114.692868917079,2114.692868917079,2092.1961362690254,2092.1961362690254,2069.6994036209708,2069.6994036209708,2047.202670972917,2047.202670972917,2047.202670972917,2024.705938324863,2024.705938324863,2024.705938324863,2024.705938324863,2002.2092056768092,2002.2092056768092,2002.2092056768092,2002.2092056768092,2002.2092056768092,1979.7124730287549,1979.7124730287549,1979.7124730287549,1979.7124730287549 -Pumped Storage Hydropower - National Class 1/Moderate,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403 -Pumped Storage Hydropower - National Class 1/Conservative,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403,2249.673264805403 -Pumped Storage Hydropower - National Class 2/Advanced,2524.924119275795,2524.924119275795,2499.419835242706,2473.9155512096177,2473.9155512096177,2448.411267176529,2448.411267176529,2422.9069831434394,2397.4026991103506,2397.4026991103506,2371.8984150772626,2371.8984150772626,2346.3941310441733,2346.3941310441733,2320.8898470110844,2320.8898470110844,2320.8898470110844,2295.385562977996,2295.385562977996,2295.385562977996,2295.385562977996,2269.8812789449066,2269.8812789449066,2269.8812789449066,2269.8812789449066,2269.8812789449066,2244.3769949118177,2244.3769949118177,2244.3769949118177,2244.3769949118177 -Pumped Storage Hydropower - National Class 2/Moderate,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884 -Pumped Storage Hydropower - National Class 2/Conservative,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884,2550.428403308884 -Pumped Storage Hydropower - National Class 3/Advanced,2710.143355190407,2710.143355190407,2682.7681697844437,2655.39298437848,2655.39298437848,2628.017798972516,2628.017798972516,2600.642613566552,2573.267428160588,2573.267428160588,2545.8922427546254,2545.8922427546254,2518.5170573486607,2518.5170573486607,2491.1418719426974,2491.1418719426974,2491.1418719426974,2463.766686536734,2463.766686536734,2463.766686536734,2463.766686536734,2436.3915011307704,2436.3915011307704,2436.3915011307704,2436.3915011307704,2436.3915011307704,2409.0163157248066,2409.0163157248066,2409.0163157248066,2409.0163157248066 -Pumped Storage Hydropower - National Class 3/Moderate,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707 -Pumped Storage Hydropower - National Class 3/Conservative,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707,2737.5185405963707 -Pumped Storage Hydropower - National Class 4/Advanced,2856.985662682297,2856.985662682297,2828.127221645102,2799.2687806079075,2799.2687806079075,2770.410339570712,2770.410339570712,2741.5518985335175,2712.6934574963225,2712.6934574963225,2683.835016459128,2683.835016459128,2654.9765754219325,2654.9765754219325,2626.118134384738,2626.118134384738,2626.118134384738,2597.259693347543,2597.259693347543,2597.259693347543,2597.259693347543,2568.401252310349,2568.401252310349,2568.401252310349,2568.401252310349,2568.401252310349,2539.542811273153,2539.542811273153,2539.542811273153,2539.542811273153 -Pumped Storage Hydropower - National Class 4/Moderate,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492 -Pumped Storage Hydropower - National Class 4/Conservative,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492,2885.844103719492 -Pumped Storage Hydropower - National Class 5/Advanced,2986.9907178896274,2986.9907178896274,2956.8190944766006,2926.6474710635744,2926.6474710635744,2896.4758476505476,2896.4758476505476,2866.304224237521,2836.132600824494,2836.132600824494,2805.960977411469,2805.960977411469,2775.7893539984416,2775.7893539984416,2745.6177305854153,2745.6177305854153,2745.6177305854153,2715.4461071723886,2715.4461071723886,2715.4461071723886,2715.4461071723886,2685.2744837593623,2685.2744837593623,2685.2744837593623,2685.2744837593623,2685.2744837593623,2655.102860346335,2655.102860346335,2655.102860346335,2655.102860346335 -Pumped Storage Hydropower - National Class 5/Moderate,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537 -Pumped Storage Hydropower - National Class 5/Conservative,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537,3017.1623413026537 -Pumped Storage Hydropower - National Class 6/Advanced,3111.8661862870076,3111.8661862870076,3080.4331945063304,3049.0002027256537,3049.0002027256537,3017.5672109449765,3017.5672109449765,2986.1342191643002,2954.701227383623,2954.701227383623,2923.268235602947,2923.268235602947,2891.835243822269,2891.835243822269,2860.4022520415924,2860.4022520415924,2860.4022520415924,2828.969260260916,2828.969260260916,2828.969260260916,2828.969260260916,2797.5362684802394,2797.5362684802394,2797.5362684802394,2797.5362684802394,2797.5362684802394,2766.1032766995622,2766.1032766995622,2766.1032766995622,2766.1032766995622 -Pumped Storage Hydropower - National Class 6/Moderate,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844 -Pumped Storage Hydropower - National Class 6/Conservative,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844,3143.2991780676844 -Pumped Storage Hydropower - National Class 7/Advanced,3225.8841242688577,3225.8841242688577,3193.2994361449296,3160.7147480210024,3160.7147480210024,3128.1300598970743,3128.1300598970743,3095.545371773146,3062.960683649218,3062.960683649218,3030.3759955252913,3030.3759955252913,2997.7913074013627,2997.7913074013627,2965.2066192774346,2965.2066192774346,2965.2066192774346,2932.621931153507,2932.621931153507,2932.621931153507,2932.621931153507,2900.0372430295797,2900.0372430295797,2900.0372430295797,2900.0372430295797,2900.0372430295797,2867.4525549056516,2867.4525549056516,2867.4525549056516,2867.4525549056516 -Pumped Storage Hydropower - National Class 7/Moderate,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854 -Pumped Storage Hydropower - National Class 7/Conservative,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854,3258.4688123927854 -Pumped Storage Hydropower - National Class 8/Advanced,3343.1542938688676,3343.1542938688676,3309.3850585772634,3275.6158232856587,3275.6158232856587,3241.8465879940536,3241.8465879940536,3208.077352702449,3174.3081174108443,3174.3081174108443,3140.53888211924,3140.53888211924,3106.7696468276345,3106.7696468276345,3073.0004115360302,3073.0004115360302,3073.0004115360302,3039.2311762444256,3039.2311762444256,3039.2311762444256,3039.2311762444256,3005.461940952821,3005.461940952821,3005.461940952821,3005.461940952821,3005.461940952821,2971.6927056612158,2971.6927056612158,2971.6927056612158,2971.6927056612158 -Pumped Storage Hydropower - National Class 8/Moderate,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728 -Pumped Storage Hydropower - National Class 8/Conservative,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728,3376.9235291604728 -Pumped Storage Hydropower - National Class 9/Advanced,3463.042238371755,3463.042238371755,3428.0620137417377,3393.0817891117204,3393.0817891117204,3358.101564481702,3358.101564481702,3323.1213398516843,3288.1411152216665,3288.1411152216665,3253.1608905916496,3253.1608905916496,3218.1806659616313,3218.1806659616313,3183.2004413316135,3183.2004413316135,3183.2004413316135,3148.220216701596,3148.220216701596,3148.220216701596,3148.220216701596,3113.239992071579,3113.239992071579,3113.239992071579,3113.239992071579,3113.239992071579,3078.2597674415606,3078.2597674415606,3078.2597674415606,3078.2597674415606 -Pumped Storage Hydropower - National Class 9/Moderate,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733 -Pumped Storage Hydropower - National Class 9/Conservative,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733,3498.0224630017733 -Pumped Storage Hydropower - National Class 10/Advanced,3592.4382687699467,3592.4382687699467,3556.1510135298463,3519.8637582897463,3519.8637582897463,3483.576503049645,3483.576503049645,3447.289247809545,3411.001992569444,3411.001992569444,3374.7147373293446,3374.7147373293446,3338.4274820892433,3338.4274820892433,3302.140226849143,3302.140226849143,3302.140226849143,3265.8529716090425,3265.8529716090425,3265.8529716090425,3265.8529716090425,3229.5657163689425,3229.5657163689425,3229.5657163689425,3229.5657163689425,3229.5657163689425,3193.2784611288416,3193.2784611288416,3193.2784611288416,3193.2784611288416 -Pumped Storage Hydropower - National Class 10/Moderate,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047 -Pumped Storage Hydropower - National Class 10/Conservative,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047,3628.725524010047 -Pumped Storage Hydropower - National Class 11/Advanced,3725.204350815154,3725.204350815154,3687.5760240392437,3649.947697263333,3649.947697263333,3612.319370487422,3612.319370487422,3574.691043711511,3537.0627169356007,3537.0627169356007,3499.434390159691,3499.434390159691,3461.8060633837795,3461.8060633837795,3424.177736607869,3424.177736607869,3424.177736607869,3386.5494098319587,3386.5494098319587,3386.5494098319587,3386.5494098319587,3348.9210830560482,3348.9210830560482,3348.9210830560482,3348.9210830560482,3348.9210830560482,3311.292756280137,3311.292756280137,3311.292756280137,3311.292756280137 -Pumped Storage Hydropower - National Class 11/Moderate,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065 -Pumped Storage Hydropower - National Class 11/Conservative,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065,3762.832677591065 -Pumped Storage Hydropower - National Class 12/Advanced,3867.1344783775453,3867.1344783775453,3828.072513949489,3789.0105495214334,3789.0105495214334,3749.948585093377,3749.948585093377,3710.8866206653206,3671.8246562372647,3671.8246562372647,3632.76269180921,3632.76269180921,3593.7007273811532,3593.7007273811532,3554.6387629530973,3554.6387629530973,3554.6387629530973,3515.5767985250413,3515.5767985250413,3515.5767985250413,3515.5767985250413,3476.5148340969854,3476.5148340969854,3476.5148340969854,3476.5148340969854,3476.5148340969854,3437.452869668929,3437.452869668929,3437.452869668929,3437.452869668929 -Pumped Storage Hydropower - National Class 12/Moderate,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012 -Pumped Storage Hydropower - National Class 12/Conservative,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012,3906.1964428056012 -Pumped Storage Hydropower - National Class 13/Advanced,4026.2122968039457,4026.2122968039457,3985.5434857251175,3944.8746746462903,3944.8746746462903,3904.205863567462,3904.205863567462,3863.5370524886343,3822.868241409806,3822.868241409806,3782.19943033098,3782.19943033098,3741.5306192521507,3741.5306192521507,3700.861808173324,3700.861808173324,3700.861808173324,3660.1929970944957,3660.1929970944957,3660.1929970944957,3660.1929970944957,3619.524186015669,3619.524186015669,3619.524186015669,3619.524186015669,3619.524186015669,3578.8553749368402,3578.8553749368402,3578.8553749368402,3578.8553749368402 -Pumped Storage Hydropower - National Class 13/Moderate,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773 -Pumped Storage Hydropower - National Class 13/Conservative,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773,4066.881107882773 -Pumped Storage Hydropower - National Class 14/Advanced,4198.866973187313,4198.866973187313,4156.454175478351,4114.041377769388,4114.041377769388,4071.628580060425,4071.628580060425,4029.2157823514626,3986.8029846424997,3986.8029846424997,3944.3901869335377,3944.3901869335377,3901.9773892245744,3901.9773892245744,3859.5645915156115,3859.5645915156115,3859.5645915156115,3817.1517938066486,3817.1517938066486,3817.1517938066486,3817.1517938066486,3774.7389960976866,3774.7389960976866,3774.7389960976866,3774.7389960976866,3774.7389960976866,3732.3261983887232,3732.3261983887232,3732.3261983887232,3732.3261983887232 -Pumped Storage Hydropower - National Class 14/Moderate,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276 -Pumped Storage Hydropower - National Class 14/Conservative,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276,4241.279770896276 -Pumped Storage Hydropower - National Class 15/Advanced,4389.306422736285,4389.306422736285,4344.969994223798,4300.6335657113095,4300.6335657113095,4256.2971371988215,4256.2971371988215,4211.960708686334,4167.624280173846,4167.624280173846,4123.287851661359,4123.287851661359,4078.9514231488706,4078.9514231488706,4034.614994636383,4034.614994636383,4034.614994636383,3990.2785661238954,3990.2785661238954,3990.2785661238954,3990.2785661238954,3945.9421376114083,3945.9421376114083,3945.9421376114083,3945.9421376114083,3945.9421376114083,3901.6057090989198,3901.6057090989198,3901.6057090989198,3901.6057090989198 -Pumped Storage Hydropower - National Class 15/Moderate,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773 -Pumped Storage Hydropower - National Class 15/Conservative,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773,4433.642851248773 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower - National Class 1/Advanced,3224.2384570830204,3191.6703918599596,3159.1023266368993,3159.1023266368993,3126.534261413838,3126.534261413838,3093.9661961907773,3061.3981309677165,3061.3981309677165,3028.830065744656,3028.830065744656,2996.262000521595,2996.262000521595,2963.693935298534,2963.693935298534,2963.693935298534,2931.1258700754734,2931.1258700754734,2931.1258700754734,2931.1258700754734,2898.5578048524126,2898.5578048524126,2898.5578048524126,2898.5578048524126,2898.5578048524126,2865.9897396293513,2865.9897396293513,2865.9897396293513,2865.9897396293513 +Pumped Storage Hydropower - National Class 1/Moderate,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204 +Pumped Storage Hydropower - National Class 1/Conservative,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204,3224.2384570830204 +Pumped Storage Hydropower - National Class 2/Advanced,3595.107226740458,3558.793012328938,3522.478797917419,3522.478797917419,3486.164583505899,3486.164583505899,3449.8503690943785,3413.536154682859,3413.536154682859,3377.22194027134,3377.22194027134,3340.9077258598195,3340.9077258598195,3304.5935114482995,3304.5935114482995,3304.5935114482995,3268.27929703678,3268.27929703678,3268.27929703678,3268.27929703678,3231.9650826252605,3231.9650826252605,3231.9650826252605,3231.9650826252605,3231.9650826252605,3195.65086821374,3195.65086821374,3195.65086821374,3195.65086821374 +Pumped Storage Hydropower - National Class 2/Moderate,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458 +Pumped Storage Hydropower - National Class 2/Conservative,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458,3595.107226740458 +Pumped Storage Hydropower - National Class 3/Advanced,3794.0060072760057,3755.6827142732177,3717.359421270431,3717.359421270431,3679.036128267642,3679.036128267642,3640.7128352648538,3602.3895422620662,3602.3895422620662,3564.0662492592787,3564.0662492592787,3525.7429562564903,3525.7429562564903,3487.4196632537023,3487.4196632537023,3487.4196632537023,3449.096370250915,3449.096370250915,3449.096370250915,3449.096370250915,3410.773077248127,3410.773077248127,3410.773077248127,3410.773077248127,3410.773077248127,3372.4497842453384,3372.4497842453384,3372.4497842453384,3372.4497842453384 +Pumped Storage Hydropower - National Class 3/Moderate,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057 +Pumped Storage Hydropower - National Class 3/Conservative,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057,3794.0060072760057 +Pumped Storage Hydropower - National Class 4/Advanced,3945.609466995887,3905.7548259151204,3865.900184834355,3865.900184834355,3826.0455437535875,3826.0455437535875,3786.190902672821,3746.3362615920546,3746.3362615920546,3706.4816205112884,3706.4816205112884,3666.6269794305213,3666.6269794305213,3626.772338349755,3626.772338349755,3626.772338349755,3586.9176972689884,3586.9176972689884,3586.9176972689884,3586.9176972689884,3547.063056188222,3547.063056188222,3547.063056188222,3547.063056188222,3547.063056188222,3507.208415107455,3507.208415107455,3507.208415107455,3507.208415107455 +Pumped Storage Hydropower - National Class 4/Moderate,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887 +Pumped Storage Hydropower - National Class 4/Conservative,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887,3945.609466995887 +Pumped Storage Hydropower - National Class 5/Advanced,4067.1430035329067,4026.0607509719684,3984.9784984110306,3984.9784984110306,3943.8962458500914,3943.8962458500914,3902.813993289153,3861.731740728215,3861.731740728215,3820.649488167277,3820.649488167277,3779.5672356063374,3779.5672356063374,3738.4849830453995,3738.4849830453995,3738.4849830453995,3697.4027304844612,3697.4027304844612,3697.4027304844612,3697.4027304844612,3656.320477923523,3656.320477923523,3656.320477923523,3656.320477923523,3656.320477923523,3615.2382253625838,3615.2382253625838,3615.2382253625838,3615.2382253625838 +Pumped Storage Hydropower - National Class 5/Moderate,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067 +Pumped Storage Hydropower - National Class 5/Conservative,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067,4067.1430035329067 +Pumped Storage Hydropower - National Class 6/Advanced,4174.036391950732,4131.874408193654,4089.7124244365764,4089.7124244365764,4047.550440679497,4047.550440679497,4005.388456922419,3963.2264731653413,3963.2264731653413,3921.064489408264,3921.064489408264,3878.902505651185,3878.902505651185,3836.740521894107,3836.740521894107,3836.740521894107,3794.5785381370288,3794.5785381370288,3794.5785381370288,3794.5785381370288,3752.4165543799513,3752.4165543799513,3752.4165543799513,3752.4165543799513,3752.4165543799513,3710.2545706228725,3710.2545706228725,3710.2545706228725,3710.2545706228725 +Pumped Storage Hydropower - National Class 6/Moderate,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732 +Pumped Storage Hydropower - National Class 6/Conservative,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732,4174.036391950732 +Pumped Storage Hydropower - National Class 7/Advanced,4270.331093836284,4227.196436322786,4184.0617788092895,4184.0617788092895,4140.927121295791,4140.927121295791,4097.7924637822925,4054.657806268795,4054.657806268795,4011.523148755298,4011.523148755298,3968.3884912417993,3968.3884912417993,3925.2538337283017,3925.2538337283017,3925.2538337283017,3882.119176214804,3882.119176214804,3882.119176214804,3882.119176214804,3838.9845187013066,3838.9845187013066,3838.9845187013066,3838.9845187013066,3838.9845187013066,3795.8498611878076,3795.8498611878076,3795.8498611878076,3795.8498611878076 +Pumped Storage Hydropower - National Class 7/Moderate,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284 +Pumped Storage Hydropower - National Class 7/Conservative,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284,4270.331093836284 +Pumped Storage Hydropower - National Class 8/Advanced,4357.468560619698,4313.453726674044,4269.438892728393,4269.438892728393,4225.424058782738,4225.424058782738,4181.4092248370835,4137.394390891431,4137.394390891431,4093.379556945778,4093.379556945778,4049.364723000124,4049.364723000124,4005.34988905447,4005.34988905447,4005.34988905447,3961.335055108817,3961.335055108817,3961.335055108817,3961.335055108817,3917.3202211631638,3917.3202211631638,3917.3202211631638,3917.3202211631638,3917.3202211631638,3873.3053872175096,3873.3053872175096,3873.3053872175096,3873.3053872175096 +Pumped Storage Hydropower - National Class 8/Moderate,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698 +Pumped Storage Hydropower - National Class 8/Conservative,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698,4357.468560619698 +Pumped Storage Hydropower - National Class 9/Advanced,4433.423578918661,4388.641522565947,4343.859466213235,4343.859466213235,4299.07740986052,4299.07740986052,4254.295353507806,4209.513297155092,4209.513297155092,4164.731240802379,4164.731240802379,4119.949184449665,4119.949184449665,4075.1671280969513,4075.1671280969513,4075.1671280969513,4030.3850717442374,4030.3850717442374,4030.3850717442374,4030.3850717442374,3985.6030153915244,3985.6030153915244,3985.6030153915244,3985.6030153915244,3985.6030153915244,3940.8209590388096,3940.8209590388096,3940.8209590388096,3940.8209590388096 +Pumped Storage Hydropower - National Class 9/Moderate,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661 +Pumped Storage Hydropower - National Class 9/Conservative,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661,4433.423578918661 +Pumped Storage Hydropower - National Class 10/Advanced,4506.818514417017,4461.29509507947,4415.771675741926,4415.771675741926,4370.248256404379,4370.248256404379,4324.724837066834,4279.201417729289,4279.201417729289,4233.677998391744,4233.677998391744,4188.154579054198,4188.154579054198,4142.631159716651,4142.631159716651,4142.631159716651,4097.107740379106,4097.107740379106,4097.107740379106,4097.107740379106,4051.5843210415605,4051.5843210415605,4051.5843210415605,4051.5843210415605,4051.5843210415605,4006.060901704014,4006.060901704014,4006.060901704014,4006.060901704014 +Pumped Storage Hydropower - National Class 10/Moderate,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017 +Pumped Storage Hydropower - National Class 10/Conservative,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017,4506.818514417017 +Pumped Storage Hydropower - National Class 11/Advanced,4573.677103704925,4527.478345081642,4481.279586458361,4481.279586458361,4435.080827835079,4435.080827835079,4388.882069211797,4342.683310588514,4342.683310588514,4296.484551965234,4296.484551965234,4250.285793341951,4250.285793341951,4204.087034718669,4204.087034718669,4204.087034718669,4157.888276095387,4157.888276095387,4157.888276095387,4157.888276095387,4111.689517472105,4111.689517472105,4111.689517472105,4111.689517472105,4111.689517472105,4065.490758848822,4065.490758848822,4065.490758848822,4065.490758848822 +Pumped Storage Hydropower - National Class 11/Moderate,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925 +Pumped Storage Hydropower - National Class 11/Conservative,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925,4573.677103704925 +Pumped Storage Hydropower - National Class 12/Advanced,4633.743345701827,4586.937857361405,4540.132369020984,4540.132369020984,4493.32688068056,4493.32688068056,4446.521392340137,4399.715903999715,4399.715903999715,4352.910415659293,4352.910415659293,4306.104927318869,4306.104927318869,4259.299438978448,4259.299438978448,4259.299438978448,4212.493950638025,4212.493950638025,4212.493950638025,4212.493950638025,4165.688462297603,4165.688462297603,4165.688462297603,4165.688462297603,4165.688462297603,4118.88297395718,4118.88297395718,4118.88297395718,4118.88297395718 +Pumped Storage Hydropower - National Class 12/Moderate,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827 +Pumped Storage Hydropower - National Class 12/Conservative,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827,4633.743345701827 +Pumped Storage Hydropower - National Class 13/Advanced,4688.955991863566,4641.59280002656,4594.229608189556,4594.229608189556,4546.866416352549,4546.866416352549,4499.5032245155435,4452.140032678538,4452.140032678538,4404.776840841532,4404.776840841532,4357.413649004527,4357.413649004527,4310.050457167521,4310.050457167521,4310.050457167521,4262.687265330515,4262.687265330515,4262.687265330515,4262.687265330515,4215.32407349351,4215.32407349351,4215.32407349351,4215.32407349351,4215.32407349351,4167.960881656503,4167.960881656503,4167.960881656503,4167.960881656503 +Pumped Storage Hydropower - National Class 13/Moderate,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566 +Pumped Storage Hydropower - National Class 13/Conservative,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566,4688.955991863566 +Pumped Storage Hydropower - National Class 14/Advanced,4740.923624050991,4693.0355066363345,4645.147389221679,4645.147389221679,4597.259271807022,4597.259271807022,4549.371154392365,4501.483036977709,4501.483036977709,4453.594919563053,4453.594919563053,4405.706802148396,4405.706802148396,4357.818684733739,4357.818684733739,4357.818684733739,4309.930567319084,4309.930567319084,4309.930567319084,4309.930567319084,4262.042449904427,4262.042449904427,4262.042449904427,4262.042449904427,4262.042449904427,4214.15433248977,4214.15433248977,4214.15433248977,4214.15433248977 +Pumped Storage Hydropower - National Class 14/Moderate,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991 +Pumped Storage Hydropower - National Class 14/Conservative,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991,4740.923624050991 +Pumped Storage Hydropower - National Class 15/Advanced,4790.75823398024,4742.366736667308,4693.975239354378,4693.975239354378,4645.583742041445,4645.583742041445,4597.192244728512,4548.800747415581,4548.800747415581,4500.40925010265,4500.40925010265,4452.017752789718,4452.017752789718,4403.626255476786,4403.626255476786,4403.626255476786,4355.234758163855,4355.234758163855,4355.234758163855,4355.234758163855,4306.843260850923,4306.843260850923,4306.843260850923,4306.843260850923,4306.843260850923,4258.451763537991,4258.451763537991,4258.451763537991,4258.451763537991 +Pumped Storage Hydropower - National Class 15/Moderate,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024 +Pumped Storage Hydropower - National Class 15/Conservative,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024,4790.75823398024 diff --git a/tests/data/Pumped_Storage_Hydropower/R&D/TechLife/df_fom.csv b/tests/data/Pumped_Storage_Hydropower/R&D/TechLife/df_fom.csv index 46fe67e..bff81db 100644 --- a/tests/data/Pumped_Storage_Hydropower/R&D/TechLife/df_fom.csv +++ b/tests/data/Pumped_Storage_Hydropower/R&D/TechLife/df_fom.csv @@ -1,46 +1,46 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Pumped Storage Hydropower - National Class 1/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 1/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 1/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 2/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 2/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 2/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 3/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 3/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 3/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 4/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 4/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 4/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 5/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 5/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 5/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 6/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 6/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 6/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 7/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 7/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 7/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 8/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 8/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 8/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 9/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 9/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 9/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 10/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 10/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 10/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 11/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 11/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 11/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 12/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 12/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 12/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 13/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 13/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 13/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 14/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 14/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 14/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 15/Advanced,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 15/Moderate,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 -Pumped Storage Hydropower - National Class 15/Conservative,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66,18.66 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower - National Class 1/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 1/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 1/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 2/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 2/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 2/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 3/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 3/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 3/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 4/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 4/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 4/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 5/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 5/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 5/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 6/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 6/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 6/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 7/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 7/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 7/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 8/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 8/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 8/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 9/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 9/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 9/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 10/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 10/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 10/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 11/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 11/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 11/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 12/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 12/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 12/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 13/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 13/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 13/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 14/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 14/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 14/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 15/Advanced,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 15/Moderate,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 +Pumped Storage Hydropower - National Class 15/Conservative,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15,20.15 diff --git a/tests/data/Pumped_Storage_Hydropower/R&D/TechLife/df_gcc.csv b/tests/data/Pumped_Storage_Hydropower/R&D/TechLife/df_gcc.csv index f29ea19..7401baa 100644 --- a/tests/data/Pumped_Storage_Hydropower/R&D/TechLife/df_gcc.csv +++ b/tests/data/Pumped_Storage_Hydropower/R&D/TechLife/df_gcc.csv @@ -1,46 +1,46 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Pumped Storage Hydropower - National Class 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 9/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 9/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 9/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 10/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 10/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 10/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 11/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 11/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 11/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 12/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 12/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 12/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 13/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 13/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 13/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 14/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 14/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 14/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 15/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 15/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Pumped Storage Hydropower - National Class 15/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower - National Class 1/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 1/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 1/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 4/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 4/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 4/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 5/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 5/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 5/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 6/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 6/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 6/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 7/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 7/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 7/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 9/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 9/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 9/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 10/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 10/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 10/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 11/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 11/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 11/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 12/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 12/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 12/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 13/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 13/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 13/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 14/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 14/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 14/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 15/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 15/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Pumped Storage Hydropower - National Class 15/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Pumped_Storage_Hydropower/R&D/TechLife/df_occ.csv b/tests/data/Pumped_Storage_Hydropower/R&D/TechLife/df_occ.csv index 1ec5d1e..88c4a41 100644 --- a/tests/data/Pumped_Storage_Hydropower/R&D/TechLife/df_occ.csv +++ b/tests/data/Pumped_Storage_Hydropower/R&D/TechLife/df_occ.csv @@ -1,46 +1,46 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Pumped Storage Hydropower - National Class 1/Advanced,2088.1795605204925,2088.1795605204925,2067.086837686952,2045.9941148534122,2045.9941148534122,2024.9013920198715,2024.9013920198715,2003.8086691863311,1982.7159463527908,1982.7159463527908,1961.6232235192508,1961.6232235192508,1940.5305006857102,1940.5305006857102,1919.43777785217,1919.43777785217,1919.43777785217,1898.3450550186296,1898.3450550186296,1898.3450550186296,1898.3450550186296,1877.2523321850895,1877.2523321850895,1877.2523321850895,1877.2523321850895,1877.2523321850895,1856.1596093515489,1856.1596093515489,1856.1596093515489,1856.1596093515489 -Pumped Storage Hydropower - National Class 1/Moderate,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033 -Pumped Storage Hydropower - National Class 1/Conservative,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033,2109.272283354033 -Pumped Storage Hydropower - National Class 2/Advanced,2367.344869887674,2367.344869887674,2343.432295444364,2319.5197210010547,2319.5197210010547,2295.6071465577447,2295.6071465577447,2271.694572114435,2247.781997671125,2247.781997671125,2223.869423227816,2223.869423227816,2199.9568487845054,2199.9568487845054,2176.0442743411954,2176.0442743411954,2176.0442743411954,2152.131699897886,2152.131699897886,2152.131699897886,2152.131699897886,2128.219125454576,2128.219125454576,2128.219125454576,2128.219125454576,2128.219125454576,2104.306551011266,2104.306551011266,2104.306551011266,2104.306551011266 -Pumped Storage Hydropower - National Class 2/Moderate,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984 -Pumped Storage Hydropower - National Class 2/Conservative,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984,2391.257444330984 -Pumped Storage Hydropower - National Class 3/Advanced,2541.0046660770095,2541.0046660770095,2515.337952278252,2489.6712384794946,2489.6712384794946,2464.0045246807367,2464.0045246807367,2438.337810881979,2412.671097083221,2412.671097083221,2387.004383284464,2387.004383284464,2361.3376694857056,2361.3376694857056,2335.670955686948,2335.670955686948,2335.670955686948,2310.004241888191,2310.004241888191,2310.004241888191,2310.004241888191,2284.3375280894334,2284.3375280894334,2284.3375280894334,2284.3375280894334,2284.3375280894334,2258.6708142906755,2258.6708142906755,2258.6708142906755,2258.6708142906755 -Pumped Storage Hydropower - National Class 3/Moderate,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673 -Pumped Storage Hydropower - National Class 3/Conservative,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673,2566.6713798757673 -Pumped Storage Hydropower - National Class 4/Advanced,2678.6826187210286,2678.6826187210286,2651.625218531927,2624.5678183428263,2624.5678183428263,2597.5104181537245,2597.5104181537245,2570.4530179646235,2543.395617775522,2543.395617775522,2516.3382175864213,2516.3382175864213,2489.2808173973194,2489.2808173973194,2462.2234172082185,2462.2234172082185,2462.2234172082185,2435.166017019117,2435.166017019117,2435.166017019117,2435.166017019117,2408.108616830016,2408.108616830016,2408.108616830016,2408.108616830016,2408.108616830016,2381.0512166409144,2381.0512166409144,2381.0512166409144,2381.0512166409144 -Pumped Storage Hydropower - National Class 4/Moderate,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013 -Pumped Storage Hydropower - National Class 4/Conservative,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013,2705.74001891013 -Pumped Storage Hydropower - National Class 5/Advanced,2800.574123560711,2800.574123560711,2772.2854960499967,2743.996868539283,2743.996868539283,2715.7082410285684,2715.7082410285684,2687.419613517854,2659.1309860071397,2659.1309860071397,2630.842358496426,2630.842358496426,2602.5537309857114,2602.5537309857114,2574.2651034749974,2574.2651034749974,2574.2651034749974,2545.976475964283,2545.976475964283,2545.976475964283,2545.976475964283,2517.687848453569,2517.687848453569,2517.687848453569,2517.687848453569,2517.687848453569,2489.3992209428543,2489.3992209428543,2489.3992209428543,2489.3992209428543 -Pumped Storage Hydropower - National Class 5/Moderate,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255 -Pumped Storage Hydropower - National Class 5/Conservative,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255,2828.8627510714255 -Pumped Storage Hydropower - National Class 6/Advanced,2917.656176533515,2917.656176533515,2888.184902023075,2858.713627512636,2858.713627512636,2829.242353002196,2829.242353002196,2799.7710784917567,2770.299803981317,2770.299803981317,2740.828529470878,2740.828529470878,2711.357254960438,2711.357254960438,2681.8859804499984,2681.8859804499984,2681.8859804499984,2652.414705939559,2652.414705939559,2652.414705939559,2652.414705939559,2622.9434314291198,2622.9434314291198,2622.9434314291198,2622.9434314291198,2622.9434314291198,2593.47215691868,2593.47215691868,2593.47215691868,2593.47215691868 -Pumped Storage Hydropower - National Class 6/Moderate,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544 -Pumped Storage Hydropower - National Class 6/Conservative,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544,2947.1274510439544 -Pumped Storage Hydropower - National Class 7/Advanced,3024.558312124791,3024.558312124791,2994.007218062924,2963.456124001058,2963.456124001058,2932.905029939191,2932.905029939191,2902.3539358773246,2871.8028418154577,2871.8028418154577,2841.251747753592,2841.251747753592,2810.7006536917247,2810.7006536917247,2780.1495596298582,2780.1495596298582,2780.1495596298582,2749.5984655679918,2749.5984655679918,2749.5984655679918,2749.5984655679918,2719.0473715061257,2719.0473715061257,2719.0473715061257,2719.0473715061257,2719.0473715061257,2688.496277444259,2688.496277444259,2688.496277444259,2688.496277444259 -Pumped Storage Hydropower - National Class 7/Moderate,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575 -Pumped Storage Hydropower - National Class 7/Conservative,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575,3055.1094061866575 -Pumped Storage Hydropower - National Class 8/Advanced,3134.509709188188,3134.509709188188,3102.847994953964,3071.1862807197404,3071.1862807197404,3039.5245664855156,3039.5245664855156,3007.8628522512918,2976.2011380170675,2976.2011380170675,2944.539423782844,2944.539423782844,2912.877709548619,2912.877709548619,2881.2159953143955,2881.2159953143955,2881.2159953143955,2849.554281080171,2849.554281080171,2849.554281080171,2849.554281080171,2817.8925668459474,2817.8925668459474,2817.8925668459474,2817.8925668459474,2817.8925668459474,2786.2308526117226,2786.2308526117226,2786.2308526117226,2786.2308526117226 -Pumped Storage Hydropower - National Class 8/Moderate,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123 -Pumped Storage Hydropower - National Class 8/Conservative,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123,3166.1714234224123 -Pumped Storage Hydropower - National Class 9/Advanced,3246.9155071341847,3246.9155071341847,3214.118380799496,3181.3212544648077,3181.3212544648077,3148.5241281301187,3148.5241281301187,3115.7270017954297,3082.929875460741,3082.929875460741,3050.132749126053,3050.132749126053,3017.3356227913637,3017.3356227913637,2984.538496456675,2984.538496456675,2984.538496456675,2951.7413701219866,2951.7413701219866,2951.7413701219866,2951.7413701219866,2918.944243787298,2918.944243787298,2918.944243787298,2918.944243787298,2918.944243787298,2886.147117452609,2886.147117452609,2886.147117452609,2886.147117452609 -Pumped Storage Hydropower - National Class 9/Moderate,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737 -Pumped Storage Hydropower - National Class 9/Conservative,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737,3279.7126334688737 -Pumped Storage Hydropower - National Class 10/Advanced,3368.2359960979675,3368.2359960979675,3334.2134102787963,3300.190824459625,3300.190824459625,3266.168238640453,3266.168238640453,3232.145652821282,3198.1230670021105,3198.1230670021105,3164.10048118294,3164.10048118294,3130.0778953637678,3130.0778953637678,3096.0553095445966,3096.0553095445966,3096.0553095445966,3062.032723725425,3062.032723725425,3062.032723725425,3062.032723725425,3028.0101379062544,3028.0101379062544,3028.0101379062544,3028.0101379062544,3028.0101379062544,2993.9875520870823,2993.9875520870823,2993.9875520870823,2993.9875520870823 -Pumped Storage Hydropower - National Class 10/Moderate,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139 -Pumped Storage Hydropower - National Class 10/Conservative,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139,3402.258581917139 -Pumped Storage Hydropower - National Class 11/Advanced,3492.7162134737505,3492.7162134737505,3457.4362517214904,3422.1562899692303,3422.1562899692303,3386.87632821697,3386.87632821697,3351.5963664647097,3316.3164047124496,3316.3164047124496,3281.0364429601905,3281.0364429601905,3245.7564812079295,3245.7564812079295,3210.47651945567,3210.47651945567,3210.47651945567,3175.19655770341,3175.19655770341,3175.19655770341,3175.19655770341,3139.9165959511497,3139.9165959511497,3139.9165959511497,3139.9165959511497,3139.9165959511497,3104.636634198889,3104.636634198889,3104.636634198889,3104.636634198889 -Pumped Storage Hydropower - National Class 11/Moderate,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106 -Pumped Storage Hydropower - National Class 11/Conservative,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106,3527.9961752260106 -Pumped Storage Hydropower - National Class 12/Advanced,3625.7885528768456,3625.7885528768456,3589.1644260801095,3552.540299283374,3552.540299283374,3515.916172486638,3515.916172486638,3479.292045689902,3442.667918893166,3442.667918893166,3406.0437920964314,3406.0437920964314,3369.4196652996948,3369.4196652996948,3332.795538502959,3332.795538502959,3332.795538502959,3296.1714117062234,3296.1714117062234,3296.1714117062234,3296.1714117062234,3259.5472849094876,3259.5472849094876,3259.5472849094876,3259.5472849094876,3259.5472849094876,3222.9231581127515,3222.9231581127515,3222.9231581127515,3222.9231581127515 -Pumped Storage Hydropower - National Class 12/Moderate,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814 -Pumped Storage Hydropower - National Class 12/Conservative,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814,3662.4126796735814 -Pumped Storage Hydropower - National Class 13/Advanced,3774.9384043475015,3774.9384043475015,3736.807713394496,3698.6770224414918,3698.6770224414918,3660.546331488486,3660.546331488486,3622.415640535481,3584.2849495824757,3584.2849495824757,3546.1542586294718,3546.1542586294718,3508.0235676764655,3508.0235676764655,3469.892876723461,3469.892876723461,3469.892876723461,3431.7621857704557,3431.7621857704557,3431.7621857704557,3431.7621857704557,3393.6314948174513,3393.6314948174513,3393.6314948174513,3393.6314948174513,3393.6314948174513,3355.5008038644455,3355.5008038644455,3355.5008038644455,3355.5008038644455 -Pumped Storage Hydropower - National Class 13/Moderate,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064 -Pumped Storage Hydropower - National Class 13/Conservative,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064,3813.0690953005064 -Pumped Storage Hydropower - National Class 14/Advanced,3936.817788871547,3936.817788871547,3897.0519526203193,3857.286116369092,3857.286116369092,3817.5202801178634,3817.5202801178634,3777.754443866636,3737.988607615408,3737.988607615408,3698.222771364181,3698.222771364181,3658.4569351129526,3658.4569351129526,3618.691098861725,3618.691098861725,3618.691098861725,3578.925262610497,3578.925262610497,3578.925262610497,3578.925262610497,3539.15942635927,3539.15942635927,3539.15942635927,3539.15942635927,3539.15942635927,3499.3935901080417,3499.3935901080417,3499.3935901080417,3499.3935901080417 -Pumped Storage Hydropower - National Class 14/Moderate,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747 -Pumped Storage Hydropower - National Class 14/Conservative,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747,3976.5836251227747 -Pumped Storage Hydropower - National Class 15/Advanced,4115.37200777746,4115.37200777746,4073.8025935574856,4032.2331793375115,4032.2331793375115,3990.6637651175365,3990.6637651175365,3949.0943508975624,3907.524936677588,3907.524936677588,3865.9555224576143,3865.9555224576143,3824.3861082376393,3824.3861082376393,3782.816694017665,3782.816694017665,3782.816694017665,3741.2472797976907,3741.2472797976907,3741.2472797976907,3741.2472797976907,3699.677865577717,3699.677865577717,3699.677865577717,3699.677865577717,3699.677865577717,3658.108451357742,3658.108451357742,3658.108451357742,3658.108451357742 -Pumped Storage Hydropower - National Class 15/Moderate,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434 -Pumped Storage Hydropower - National Class 15/Conservative,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434,4156.941421997434 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower - National Class 1/Advanced,3028.93768398268,2998.342353841441,2967.747023700202,2967.747023700202,2937.1516935589625,2937.1516935589625,2906.5563634177233,2875.961033276484,2875.961033276484,2845.3657031352454,2845.3657031352454,2814.770372994006,2814.770372994006,2784.1750428527666,2784.1750428527666,2784.1750428527666,2753.5797127115275,2753.5797127115275,2753.5797127115275,2753.5797127115275,2722.9843825702883,2722.9843825702883,2722.9843825702883,2722.9843825702883,2722.9843825702883,2692.3890524290487,2692.3890524290487,2692.3890524290487,2692.3890524290487 +Pumped Storage Hydropower - National Class 1/Moderate,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268 +Pumped Storage Hydropower - National Class 1/Conservative,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268,3028.93768398268 +Pumped Storage Hydropower - National Class 2/Advanced,3377.34193732193,3343.227372298476,3309.112807275023,3309.112807275023,3274.9982422515686,3274.9982422515686,3240.8836772281143,3206.769112204661,3206.769112204661,3172.6545471812074,3172.6545471812074,3138.539982157753,3138.539982157753,3104.425417134299,3104.425417134299,3104.425417134299,3070.3108521108456,3070.3108521108456,3070.3108521108456,3070.3108521108456,3036.1962870873917,3036.1962870873917,3036.1962870873917,3036.1962870873917,3036.1962870873917,3002.0817220639374,3002.0817220639374,3002.0817220639374,3002.0817220639374 +Pumped Storage Hydropower - National Class 2/Moderate,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193 +Pumped Storage Hydropower - National Class 2/Conservative,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193,3377.34193732193 +Pumped Storage Hydropower - National Class 3/Advanced,3564.19288512911,3528.1909367944722,3492.188988459836,3492.188988459836,3456.1870401251977,3456.1870401251977,3420.18509179056,3384.1831434559226,3384.1831434559226,3348.181195121286,3348.181195121286,3312.1792467866476,3312.1792467866476,3276.1772984520103,3276.1772984520103,3276.1772984520103,3240.175350117373,3240.175350117373,3240.175350117373,3240.175350117373,3204.1734017827357,3204.1734017827357,3204.1734017827357,3204.1734017827357,3204.1734017827357,3168.1714534480975,3168.1714534480975,3168.1714534480975,3168.1714534480975 +Pumped Storage Hydropower - National Class 3/Moderate,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911 +Pumped Storage Hydropower - National Class 3/Conservative,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911,3564.19288512911 +Pumped Storage Hydropower - National Class 4/Advanced,3706.61331658291,3669.1727780315673,3631.732239480226,3631.732239480226,3594.2917009288826,3594.2917009288826,3556.85116237754,3519.4106238261975,3519.4106238261975,3481.9700852748556,3481.9700852748556,3444.5295467235123,3444.5295467235123,3407.08900817217,3407.08900817217,3407.08900817217,3369.6484696208277,3369.6484696208277,3369.6484696208277,3369.6484696208277,3332.2079310694853,3332.2079310694853,3332.2079310694853,3332.2079310694853,3332.2079310694853,3294.767392518142,3294.767392518142,3294.767392518142,3294.767392518142 +Pumped Storage Hydropower - National Class 4/Moderate,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291 +Pumped Storage Hydropower - National Class 4/Conservative,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291,3706.61331658291 +Pumped Storage Hydropower - National Class 5/Advanced,3820.78524077046,3782.191450459647,3743.597660148835,3743.597660148835,3705.0038698380217,3705.0038698380217,3666.410079527209,3627.8162892163964,3627.8162892163964,3589.2224989055844,3589.2224989055844,3550.6287085947706,3550.6287085947706,3512.034918283958,3512.034918283958,3512.034918283958,3473.4411279731457,3473.4411279731457,3473.4411279731457,3473.4411279731457,3434.8473376623333,3434.8473376623333,3434.8473376623333,3434.8473376623333,3434.8473376623333,3396.25354735152,3396.25354735152,3396.25354735152,3396.25354735152 +Pumped Storage Hydropower - National Class 5/Moderate,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046 +Pumped Storage Hydropower - National Class 5/Conservative,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046,3820.78524077046 +Pumped Storage Hydropower - National Class 6/Advanced,3921.20380988593,3881.5956905941525,3841.9875713023766,3841.9875713023766,3802.3794520105985,3802.3794520105985,3762.771332718821,3723.1632134270444,3723.1632134270444,3683.555094135268,3683.555094135268,3643.9469748434904,3643.9469748434904,3604.3388555517136,3604.3388555517136,3604.3388555517136,3564.7307362599363,3564.7307362599363,3564.7307362599363,3564.7307362599363,3525.1226169681595,3525.1226169681595,3525.1226169681595,3525.1226169681595,3525.1226169681595,3485.514497676382,3485.514497676382,3485.514497676382,3485.514497676382 +Pumped Storage Hydropower - National Class 6/Moderate,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593 +Pumped Storage Hydropower - National Class 6/Conservative,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593,3921.20380988593 +Pumped Storage Hydropower - National Class 7/Advanced,4011.66568334578,3971.1438077564285,3930.6219321670783,3930.6219321670783,3890.1000565777263,3890.1000565777263,3849.5781809883747,3809.0563053990236,3809.0563053990236,3768.534429809673,3768.534429809673,3728.012554220321,3728.012554220321,3687.49067863097,3687.49067863097,3687.49067863097,3646.9688030416187,3646.9688030416187,3646.9688030416187,3646.9688030416187,3606.4469274522676,3606.4469274522676,3606.4469274522676,3606.4469274522676,3606.4469274522676,3565.9250518629156,3565.9250518629156,3565.9250518629156,3565.9250518629156 +Pumped Storage Hydropower - National Class 7/Moderate,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578 +Pumped Storage Hydropower - National Class 7/Conservative,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578,4011.66568334578 +Pumped Storage Hydropower - National Class 8/Advanced,4093.525,4052.1762626262625,4010.8275252525264,4010.8275252525264,3969.478787878788,3969.478787878788,3928.1300505050503,3886.7813131313133,3886.7813131313133,3845.4325757575766,3845.4325757575766,3804.0838383838386,3804.0838383838386,3762.735101010101,3762.735101010101,3762.735101010101,3721.386363636364,3721.386363636364,3721.386363636364,3721.386363636364,3680.037626262627,3680.037626262627,3680.037626262627,3680.037626262627,3680.037626262627,3638.688888888889,3638.688888888889,3638.688888888889,3638.688888888889 +Pumped Storage Hydropower - National Class 8/Moderate,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525 +Pumped Storage Hydropower - National Class 8/Conservative,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525,4093.525 +Pumped Storage Hydropower - National Class 9/Advanced,4164.87921907394,4122.809732012586,4080.7402449512347,4080.7402449512347,4038.670757889881,4038.670757889881,3996.6012708285275,3954.531783767175,3954.531783767175,3912.4622967058226,3912.4622967058226,3870.3928096444693,3870.3928096444693,3828.3233225831164,3828.3233225831164,3828.3233225831164,3786.2538355217634,3786.2538355217634,3786.2538355217634,3786.2538355217634,3744.184348460411,3744.184348460411,3744.184348460411,3744.184348460411,3744.184348460411,3702.114861399057,3702.114861399057,3702.114861399057,3702.114861399057 +Pumped Storage Hydropower - National Class 9/Moderate,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394 +Pumped Storage Hydropower - National Class 9/Conservative,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394,4164.87921907394 +Pumped Storage Hydropower - National Class 10/Advanced,4233.82842643051,4191.062482729191,4148.296539027874,4148.296539027874,4105.530595326555,4105.530595326555,4062.764651625237,4019.998707923919,4019.998707923919,3977.2327642226014,3977.2327642226014,3934.4668205212824,3934.4668205212824,3891.700876819964,3891.700876819964,3891.700876819964,3848.934933118646,3848.934933118646,3848.934933118646,3848.934933118646,3806.168989417328,3806.168989417328,3806.168989417328,3806.168989417328,3806.168989417328,3763.403045716009,3763.403045716009,3763.403045716009,3763.403045716009 +Pumped Storage Hydropower - National Class 10/Moderate,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051 +Pumped Storage Hydropower - National Class 10/Conservative,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051,4233.82842643051 +Pumped Storage Hydropower - National Class 11/Advanced,4296.63721160184,4253.236835727073,4209.8364598523085,4209.8364598523085,4166.436083977542,4166.436083977542,4123.035708102776,4079.6353322280097,4079.6353322280097,4036.2349563532443,4036.2349563532443,3992.8345804784776,3992.8345804784776,3949.434204603712,3949.434204603712,3949.434204603712,3906.033828728946,3906.033828728946,3906.033828728946,3906.033828728946,3862.63345285418,3862.63345285418,3862.63345285418,3862.63345285418,3862.63345285418,3819.2330769794135,3819.2330769794135,3819.2330769794135,3819.2330769794135 +Pumped Storage Hydropower - National Class 11/Moderate,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184 +Pumped Storage Hydropower - National Class 11/Conservative,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184,4296.63721160184 +Pumped Storage Hydropower - National Class 12/Advanced,4353.0650801796,4309.094725834351,4265.124371489104,4265.124371489104,4221.154017143855,4221.154017143855,4177.183662798606,4133.213308453358,4133.213308453358,4089.2429541081096,4089.2429541081096,4045.2725997628604,4045.2725997628604,4001.3022454176125,4001.3022454176125,4001.3022454176125,3957.331891072364,3957.331891072364,3957.331891072364,3957.331891072364,3913.361536727116,3913.361536727116,3913.361536727116,3913.361536727116,3913.361536727116,3869.3911823818667,3869.3911823818667,3869.3911823818667,3869.3911823818667 +Pumped Storage Hydropower - National Class 12/Moderate,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796 +Pumped Storage Hydropower - National Class 12/Conservative,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796,4353.0650801796 +Pumped Storage Hydropower - National Class 13/Advanced,4404.93334824281,4360.439071997933,4315.944795753057,4315.944795753057,4271.450519508179,4271.450519508179,4226.956243263303,4182.461967018426,4182.461967018426,4137.967690773549,4137.967690773549,4093.473414528672,4093.473414528672,4048.9791382837952,4048.9791382837952,4048.9791382837952,4004.4848620389184,4004.4848620389184,4004.4848620389184,4004.4848620389184,3959.990585794042,3959.990585794042,3959.990585794042,3959.990585794042,3959.990585794042,3915.4963095491644,3915.4963095491644,3915.4963095491644,3915.4963095491644 +Pumped Storage Hydropower - National Class 13/Moderate,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281 +Pumped Storage Hydropower - National Class 13/Conservative,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281,4404.93334824281 +Pumped Storage Hydropower - National Class 14/Advanced,4453.75316153362,4408.765755861563,4363.778350189507,4363.778350189507,4318.79094451745,4318.79094451745,4273.803538845393,4228.816133173336,4228.816133173336,4183.82872750128,4183.82872750128,4138.841321829223,4138.841321829223,4093.853916157166,4093.853916157166,4093.853916157166,4048.8665104851098,4048.8665104851098,4048.8665104851098,4048.8665104851098,4003.879104813053,4003.879104813053,4003.879104813053,4003.879104813053,4003.879104813053,3958.8916991409956,3958.8916991409956,3958.8916991409956,3958.8916991409956 +Pumped Storage Hydropower - National Class 14/Moderate,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362 +Pumped Storage Hydropower - National Class 14/Conservative,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362,4453.75316153362 +Pumped Storage Hydropower - National Class 15/Advanced,4500.56915544675,4455.108860947288,4409.648566447827,4409.648566447827,4364.188271948364,4364.188271948364,4318.727977448902,4273.267682949439,4273.267682949439,4227.807388449978,4227.807388449978,4182.347093950515,4182.347093950515,4136.886799451054,4136.886799451054,4136.886799451054,4091.4265049515916,4091.4265049515916,4091.4265049515916,4091.4265049515916,4045.9662104521294,4045.9662104521294,4045.9662104521294,4045.9662104521294,4045.9662104521294,4000.505915952667,4000.505915952667,4000.505915952667,4000.505915952667 +Pumped Storage Hydropower - National Class 15/Moderate,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675 +Pumped Storage Hydropower - National Class 15/Conservative,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675,4500.56915544675 diff --git a/tests/data/Pumped_Storage_Hydropower/R&D/TechLife/df_vom.csv b/tests/data/Pumped_Storage_Hydropower/R&D/TechLife/df_vom.csv index 4d053f3..a34d3ed 100644 --- a/tests/data/Pumped_Storage_Hydropower/R&D/TechLife/df_vom.csv +++ b/tests/data/Pumped_Storage_Hydropower/R&D/TechLife/df_vom.csv @@ -1,46 +1,46 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Pumped Storage Hydropower - National Class 1/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 1/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 1/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 2/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 2/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 2/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 3/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 3/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 3/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 4/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 4/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 4/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 5/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 5/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 5/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 6/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 6/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 6/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 7/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 7/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 7/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 8/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 8/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 8/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 9/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 9/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 9/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 10/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 10/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 10/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 11/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 11/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 11/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 12/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 12/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 12/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 13/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 13/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 13/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 14/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 14/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 14/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 15/Advanced,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 15/Moderate,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 -Pumped Storage Hydropower - National Class 15/Conservative,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Pumped Storage Hydropower - National Class 1/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 1/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 1/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 2/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 2/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 2/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 3/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 3/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 3/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 4/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 4/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 4/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 5/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 5/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 5/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 6/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 6/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 6/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 7/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 7/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 7/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 8/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 8/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 8/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 9/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 9/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 9/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 10/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 10/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 10/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 11/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 11/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 11/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 12/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 12/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 12/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 13/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 13/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 13/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 14/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 14/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 14/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 15/Advanced,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 15/Moderate,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 +Pumped Storage Hydropower - National Class 15/Conservative,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58,0.58 diff --git a/tests/data/Pumped_Storage_Hydropower/R&D/df_cff.csv b/tests/data/Pumped_Storage_Hydropower/R&D/df_cff.csv index 86c9073..c3d9483 100644 --- a/tests/data/Pumped_Storage_Hydropower/R&D/df_cff.csv +++ b/tests/data/Pumped_Storage_Hydropower/R&D/df_cff.csv @@ -1,4 +1,4 @@ -Construction Finance Factor,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CFF/Advanced,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347 -CFF/Moderate,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347 -CFF/Conservative,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347,1.0665637066202347 +Construction Finance Factor,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CFF/Advanced,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352 +CFF/Moderate,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352 +CFF/Conservative,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352,1.0644783067453352 diff --git a/tests/data/Pumped_Storage_Hydropower/R&D/df_just_wacc.csv b/tests/data/Pumped_Storage_Hydropower/R&D/df_just_wacc.csv index 95d0200..75e5eef 100644 --- a/tests/data/Pumped_Storage_Hydropower/R&D/df_just_wacc.csv +++ b/tests/data/Pumped_Storage_Hydropower/R&D/df_just_wacc.csv @@ -1,7 +1,7 @@ -WACC Type,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -WACC Nominal - Advanced,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581 -WACC Nominal - Moderate,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581 -WACC Nominal - Conservative,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581 -WACC Real - Advanced,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222 -WACC Real - Moderate,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222 -WACC Real - Conservative,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222 +WACC Type,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +WACC Nominal - Advanced,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995 +WACC Nominal - Moderate,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995 +WACC Nominal - Conservative,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995 +WACC Real - Advanced,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442 +WACC Real - Moderate,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442 +WACC Real - Conservative,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442 diff --git a/tests/data/Pumped_Storage_Hydropower/R&D/df_wacc.csv b/tests/data/Pumped_Storage_Hydropower/R&D/df_wacc.csv index d753ee6..7f3bb90 100644 --- a/tests/data/Pumped_Storage_Hydropower/R&D/df_wacc.csv +++ b/tests/data/Pumped_Storage_Hydropower/R&D/df_wacc.csv @@ -1,25 +1,25 @@ -WACC,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Inflation Rate,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 -Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Calculated Interest Rate Real - Advanced,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Calculated Interest Rate Real - Moderate,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Calculated Interest Rate Real - Conservative,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Interest During Construction - Nominal,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Rate of Return on Equity Nominal - Advanced,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Rate of Return on Equity Nominal - Moderate,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Rate of Return on Equity Nominal - Conservative,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Calculated Rate of Return on Equity Real - Advanced,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Moderate,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Conservative,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Debt Fraction - Advanced,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263 -Debt Fraction - Moderate,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263 -Debt Fraction - Conservative,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263,0.694891239274263 -Tax Rate (Federal and State),0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574 -WACC Nominal - Advanced,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581 -WACC Nominal - Moderate,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581 -WACC Nominal - Conservative,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581,0.06968380007978581 -WACC Real - Advanced,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222 -WACC Real - Moderate,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222 -WACC Real - Conservative,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222,0.04359395129735222 +WACC,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Inflation Rate,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 +Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Calculated Interest Rate Real - Advanced,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Moderate,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Conservative,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Interest During Construction - Nominal,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Rate of Return on Equity Nominal - Advanced,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975 +Rate of Return on Equity Nominal - Moderate,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975 +Rate of Return on Equity Nominal - Conservative,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975,0.0975 +Calculated Rate of Return on Equity Real - Advanced,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323 +Calculated Rate of Return on Equity Real - Moderate,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323 +Calculated Rate of Return on Equity Real - Conservative,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323,0.07073170731707323 +Debt Fraction - Advanced,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892 +Debt Fraction - Moderate,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892 +Debt Fraction - Conservative,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892,0.728962541997892 +Tax Rate (Federal and State),0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574 +WACC Nominal - Advanced,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995 +WACC Nominal - Moderate,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995 +WACC Nominal - Conservative,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995,0.06431908301333995 +WACC Real - Advanced,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442 +WACC Real - Moderate,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442 +WACC Real - Conservative,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442,0.03836008098862442 diff --git a/tests/data/Residential_Battery_Storage/Market/20/df_capex.csv b/tests/data/Residential_Battery_Storage/Market/20/df_capex.csv new file mode 100644 index 0000000..58138da --- /dev/null +++ b/tests/data/Residential_Battery_Storage/Market/20/df_capex.csv @@ -0,0 +1,7 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential Battery Storage - 5 kW - 12.5 kWh/Advanced,4003.334695009382,2879.9903081334,2718.3226019217727,2580.0126456596086,2487.054563702958,2394.0964817463077,2301.1383997896583,2208.180317833007,2115.2222358763574,2075.4452910688665,2035.668346261376,1995.8914014538855,1956.1144566463945,1916.3375118389042,1876.5605670314137,1836.7836222239225,1797.0066774164322,1757.2297326089417,1717.4527878014512,1677.6758429939605,1637.89889818647,1598.121953378979,1558.3450085714885,1518.5680637639985,1478.7911189565077,1439.014174149017,1399.2372293415262,1359.4602845340357,1319.6833397265448 +Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,4003.334695009382,3788.4831384057247,3592.165756238187,3410.447071325883,3305.6256954314676,3211.8050799461967,3129.618975243112,3049.245213288959,2976.1954719589603,2938.993028559473,2901.790585159987,2864.5881417604996,2827.385698361012,2790.1832549615256,2752.980811562038,2715.778368162551,2678.5759247630644,2641.3734813635783,2604.1710379640913,2566.9685945646042,2529.7661511651168,2492.563707765629,2455.361264366142,2418.1588209666556,2380.9563775671686,2343.753934167681,2306.551490768196,2269.349047368708,2232.146603969219 +Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,4003.334695009382,4151.6063503801015,4181.260681454243,4121.952019305957,3967.7494977204105,3813.546976134864,3659.3444545493167,3505.141932963771,3350.9394113782237,3341.3704696824775,3331.80152798673,3322.2325862909825,3312.663644595234,3303.0947028994865,3293.5257612037394,3283.9568195079905,3274.387877812243,3264.8189361164964,3255.2499944207493,3245.6810527250013,3236.1121110292534,3226.543169333508,3216.974227637759,3207.405285942011,3197.8363442462623,3188.2674025505175,3178.698460854768,3169.1295191590207,3159.560577463271 +Residential Battery Storage - 5 kW - 20 kWh/Advanced,4971.036821443685,3576.1531217910133,3375.4064489189723,3203.663655040512,3088.2353725056178,2972.8070899707227,2857.3788074358295,2741.950524900935,2626.5222423660407,2577.1302548489675,2527.7382673318934,2478.3462798148207,2428.954292297747,2379.562304780675,2330.1703172636016,2280.7783297465285,2231.386342229455,2181.9943547123826,2132.602367195309,2083.210379678236,2033.818392161163,1984.42640464409,1935.0344171270172,1885.6424296099442,1836.2504420928713,1786.858454575798,1737.4664670587247,1688.0744795416517,1638.6824920245783 +Residential Battery Storage - 5 kW - 20 kWh/Moderate,4971.036821443685,4674.808494010706,4400.830858517616,4144.345381306451,4003.9052218383754,3878.627433902119,3769.7782342106043,3664.260136807396,3568.5005659365142,3523.894308862307,3479.2880517881013,3434.6817947138948,3390.075537639688,3345.469280565482,3300.8630234912753,3256.256766417069,3211.6505093428623,3167.044252268657,3122.4379951944507,3077.8317381202437,3033.2254810460377,2988.61922397183,2944.0129668976238,2899.4067098234177,2854.8004527492117,2810.1941956750047,2765.5879386008,2720.981681526592,2676.375424452385 +Residential Battery Storage - 5 kW - 20 kWh/Conservative,4971.036821443685,5155.14929631197,5191.971791285625,5118.326801338311,4926.849827475297,4735.372853612282,4543.895879749264,4352.41890588625,4160.941932023233,4149.059947344034,4137.177962664834,4125.295977985636,4113.413993306436,4101.532008627236,4089.650023948037,4077.7680392688367,4065.886054589637,4054.004069910438,4042.1220852312395,4030.24010055204,4018.3581158728402,4006.4761311936422,3994.5941465144424,3982.712161835242,3970.830177156042,3958.9481924768447,3947.066207797644,3935.184223118445,3923.3022384392425 diff --git a/tests/data/Residential_Battery_Storage/Market/20/df_fin_assump.csv b/tests/data/Residential_Battery_Storage/Market/20/df_fin_assump.csv new file mode 100644 index 0000000..4f78a68 --- /dev/null +++ b/tests/data/Residential_Battery_Storage/Market/20/df_fin_assump.csv @@ -0,0 +1,2 @@ +Financial Assumptions,Value +Equity Premium During Construction,0.02 diff --git a/tests/data/Residential_Battery_Storage/Market/20/df_fom.csv b/tests/data/Residential_Battery_Storage/Market/20/df_fom.csv index bab7e06..8743183 100644 --- a/tests/data/Residential_Battery_Storage/Market/20/df_fom.csv +++ b/tests/data/Residential_Battery_Storage/Market/20/df_fom.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential Battery Storage - 5 kW - 12.5 kWh/Advanced,92.02921140875013,92.66773721001526,66.66496942516353,62.92274409155826,59.72119546850442,57.56943555668777,55.41767564487111,53.26591573305448,51.1141558212378,48.962395909421176,48.041653640973585,47.12091137252601,46.200169104078434,45.27942683563086,44.35868456718328,43.43794229873571,42.51720003028812,41.596457761840554,40.67571549339299,39.75497322494542,38.834230956497834,37.913488688050265,36.99274641960268,36.072004151155106,35.151261882707544,34.23051961425997,33.309777345812385,32.3890350773648,31.468292808917234,30.54755054046965 -Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,92.02921140875013,92.66773721001526,87.69443142788062,83.15014798259728,78.94378987804127,76.51742274778734,74.34569722318676,72.44328312764924,70.58282048368578,68.89189160849914,68.03074296339288,67.16959431828666,66.30844567318042,65.44729702807416,64.58614838296793,63.72499973786169,62.86385109275545,62.00270244764921,61.141553802543,60.28040515743676,59.41925651233053,58.55810786722429,57.69695922211801,56.835810577011785,55.97466193190556,55.113513286799325,54.25236464169307,53.39121599658687,52.530067351480604,51.66891870637434 -Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,92.02921140875013,92.66773721001526,96.09987562520107,96.78630330823817,95.41344794216387,91.8440239903707,88.27460003857753,84.70517608678432,81.13575213499117,77.56632818319798,77.3448297969789,77.1233314107598,76.90183302454074,76.68033463832158,76.4588362521025,76.2373378658834,76.0158394796643,75.7943410934452,75.57284270722612,75.35134432100703,75.12984593478794,74.90834754856884,74.68684916234979,74.46535077613066,74.24385238991155,74.02235400369243,73.8008556174734,73.57935723125426,73.35785884503517,73.13636045881601 -Residential Battery Storage - 5 kW - 20 kWh/Advanced,118.95211001074216,115.0677544910527,82.77949333739849,78.13268227993639,74.15724247704337,71.48535052509605,68.81345857314874,66.14156662120146,63.46967466925413,60.79778271730686,59.654474933119246,58.511167148931634,57.36785936474405,56.22455158055646,55.081243796368874,53.93793601218129,52.79462822799369,51.6513204438061,50.508012659618515,49.36470487543093,48.221397091243325,47.07808930705575,45.93478152286815,44.79147373868056,43.64816595449298,42.50485817030538,41.361550386117784,40.2182426019302,39.07493481774261,37.931627033555 -Residential Battery Storage - 5 kW - 20 kWh/Moderate,118.95211001074216,115.0677544910527,108.21076877987991,101.86883400261905,95.93180135081028,92.68094355779486,89.78105883289257,87.26145710058972,84.81896251395153,82.60235475445816,81.56982532002743,80.53729588559673,79.504766451166,78.47223701673528,77.43970758230455,76.40717814787381,75.37464871344308,74.34211927901235,73.30958984458167,72.27706041015092,71.2445309757202,70.21200154128947,69.17947210685871,68.14694267242798,67.11441323799727,66.08188380356654,65.04935436913581,64.01682493470513,62.984295500274385,61.95176606584362 -Residential Battery Storage - 5 kW - 20 kWh/Conservative,118.95211001074216,115.0677544910527,119.32952317590656,120.18187691287727,118.47716943893575,114.04493000668784,109.61269057443984,105.1804511421919,100.74821170994396,96.31597227769599,96.04093241276587,95.76589254783573,95.49085268290563,95.21581281797546,94.94077295304535,94.66573308811522,94.39069322318508,94.11565335825493,93.84061349332482,93.5655736283947,93.29053376346457,93.01549389853444,92.74045403360434,92.4654141686742,92.19037430374408,91.91533443881393,91.64029457388385,91.3652547089537,91.09021484402354,90.81517497909336 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential Battery Storage - 5 kW - 12.5 kWh/Advanced,96.46711443562589,69.39823317159522,65.50257659931214,62.1697644827131,59.929782414511955,57.689800346310825,55.44981827810971,53.209836209908545,50.96985414170744,50.011361440253495,49.052868738799575,48.094376037345654,47.13588333589172,46.1773906344378,45.21889793298388,44.26040523152994,43.30191253007602,42.343419828622096,41.38492712716817,40.42643442571424,39.46794172426032,38.509449022806386,37.55095632135246,36.592463619898545,35.63397091844462,34.67547821699069,33.71698551553676,32.758492814082835,31.800000112628904 +Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,96.46711443562589,91.28990311642372,86.55930404988376,82.18048526304096,79.65463708044662,77.39387080933741,75.41345773588284,73.4767161235169,71.71645916444758,70.82000342489198,69.92354768533642,69.02709194578081,68.13063620622522,67.23418046666963,66.33772472711402,65.44126898755842,64.54481324800284,63.64835750844726,62.75190176889166,61.855446029336065,60.95899028978047,60.06253455022485,59.16607881066926,58.26962307111368,57.37316733155808,56.476711592002474,55.580255852446925,54.683800112891305,53.78734437333567 +Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,96.46711443562589,100.03997052583429,100.7545417438759,99.32539930779258,95.60962897397589,91.8938586401592,88.17808830634247,84.4623179725258,80.74654763870907,80.51596781865504,80.28538799860095,80.05480817854688,79.82422835849277,79.5936485384387,79.36306871838462,79.13248889833052,78.90190907827645,78.67132925822239,78.44074943816833,78.21016961811424,77.97958979806015,77.74900997800613,77.51843015795203,77.28785033789791,77.05727051784382,76.8266906977898,76.59611087773568,76.3655310576816,76.13495123762748 +Residential Battery Storage - 5 kW - 20 kWh/Advanced,119.78553242518586,86.17345256423181,81.33612225341379,77.19768941860212,74.41624989662499,71.63481037464783,68.85337085267071,66.07193133069356,63.290491808716425,62.100308405377135,60.91012500203783,59.719941598698554,58.529758195359264,57.339574792019995,56.14939138868072,54.95920798534143,53.76902458200214,52.57884117866287,51.38865777532358,50.198474371984304,49.008290968645014,47.81810756530574,46.62792416196646,45.43774075862718,44.2475573552879,43.05737395194862,41.86719054860933,40.677007145270046,39.486823741930756 +Residential Battery Storage - 5 kW - 20 kWh/Moderate,119.78553242518586,112.64741029985498,106.04545619672643,99.86500520619347,96.48086224366443,93.46208224504117,90.8391768417139,88.29653997702354,85.98905129939097,84.91418815814856,83.83932501690619,82.76446187566381,81.6895987344214,80.61473559317903,79.53987245193663,78.46500931069426,77.39014616945185,76.3152830282095,75.2404198869671,74.16555674572471,73.09069360448233,72.01583046323991,70.94096732199753,69.86610418075516,68.79124103951277,67.71637789827038,66.64151475702803,65.56665161578562,64.49178847454321 +Residential Battery Storage - 5 kW - 20 kWh/Conservative,119.78553242518586,124.22203362611867,125.1093338663052,123.33473338593208,118.72077213696201,114.10681088799188,109.49284963902174,104.87888839005166,100.2649271410815,99.97861064168927,99.69229414229699,99.40597764290473,99.11966114351247,98.83334464412019,98.54702814472795,98.26071164533566,97.97439514594339,97.68807864655113,97.40176214715888,97.11544564776662,96.82912914837435,96.54281264898212,96.25649614958985,95.97017965019757,95.68386315080528,95.39754665141307,95.11123015202077,94.82491365262852,94.53859715323618 diff --git a/tests/data/Residential_Battery_Storage/Market/20/df_gcc.csv b/tests/data/Residential_Battery_Storage/Market/20/df_gcc.csv new file mode 100644 index 0000000..151f7f8 --- /dev/null +++ b/tests/data/Residential_Battery_Storage/Market/20/df_gcc.csv @@ -0,0 +1,7 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential Battery Storage - 5 kW - 12.5 kWh/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 20 kWh/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 20 kWh/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 20 kWh/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Residential_Battery_Storage/Market/20/df_occ.csv b/tests/data/Residential_Battery_Storage/Market/20/df_occ.csv index 542be57..221c3a1 100644 --- a/tests/data/Residential_Battery_Storage/Market/20/df_occ.csv +++ b/tests/data/Residential_Battery_Storage/Market/20/df_occ.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential Battery Storage - 5 kW - 12.5 kWh/Advanced,3681.168456350005,3706.70948840061,2666.5987770065412,2516.90976366233,2388.8478187401765,2302.7774222675107,2216.7070257948444,2130.636629322179,2044.566232849512,1958.495836376847,1921.6661456389434,1884.8364549010403,1848.0067641631372,1811.1770734252343,1774.3473826873312,1737.5176919494284,1700.6880012115248,1663.8583104736222,1627.0286197357195,1590.1989289978164,1553.3692382599133,1516.5395475220105,1479.7098567841072,1442.880166046204,1406.0504753083017,1369.2207845703986,1332.3910938324955,1295.5614030945922,1258.7317123566893,1221.902021618786 -Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,3681.168456350005,3706.70948840061,3507.7772571152245,3326.0059193038906,3157.7515951216506,3060.696909911493,2973.82788892747,2897.7313251059695,2823.312819347431,2755.6756643399654,2721.229718535715,2686.7837727314663,2652.3378269272166,2617.8918811229664,2583.445935318717,2548.9999895144674,2514.554043710218,2480.1080979059684,2445.66215210172,2411.2162062974703,2376.770260493221,2342.3243146889713,2307.87836888472,2273.4324230804714,2238.986477276222,2204.540531471973,2170.0945856677226,2135.6486398634747,2101.202694059224,2066.7567482549734 -Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,3681.168456350005,3706.70948840061,3843.9950250080424,3871.4521323295266,3816.5379176865545,3673.7609596148277,3530.984001543101,3388.207043471373,3245.4300853996465,3102.653127327919,3093.7931918791555,3084.933256430392,3076.073320981629,3067.2133855328634,3058.3534500841,3049.493514635336,3040.6335791865718,3031.773643737808,3022.9137082890447,3014.053772840281,3005.1938373915173,2996.3339019427535,2987.473966493991,2978.6140310452265,2969.754095596462,2960.894160147697,2952.0342246989358,2943.1742892501707,2934.3143538014065,2925.4544183526405 -Residential Battery Storage - 5 kW - 20 kWh/Advanced,4758.084400429686,4602.7101796421075,3311.1797334959397,3125.3072911974555,2966.2896990817344,2859.414021003842,2752.5383429259496,2645.6626648480583,2538.786986770165,2431.9113086922744,2386.1789973247696,2340.4466859572653,2294.714374589762,2248.982063222258,2203.249751854755,2157.5174404872514,2111.7851291197476,2066.0528177522438,2020.3205063847404,1974.588195017237,1928.855883649733,1883.1235722822298,1837.3912609147258,1791.6589495472222,1745.9266381797192,1700.1943268122152,1654.4620154447111,1608.7297040772078,1562.9973927097042,1517.2650813422001 -Residential Battery Storage - 5 kW - 20 kWh/Moderate,4758.084400429686,4602.7101796421075,4328.4307511951965,4074.7533601047617,3837.272054032411,3707.237742311794,3591.2423533157025,3490.458284023589,3392.758500558061,3304.0941901783262,3262.793012801097,3221.4918354238694,3180.19065804664,3138.8894806694107,3097.5883032921815,3056.287125914952,3014.9859485377233,2973.684771160494,2932.3835937832664,2891.082416406037,2849.7812390288077,2808.4800616515786,2767.178884274348,2725.8777068971194,2684.5765295198908,2643.2753521426616,2601.9741747654325,2560.672997388205,2519.371820010975,2478.0706426337447 -Residential Battery Storage - 5 kW - 20 kWh/Conservative,4758.084400429686,4602.7101796421075,4773.180927036262,4807.27507651509,4739.08677755743,4561.797200267513,4384.507622977593,4207.218045687676,4029.928468397758,3852.6388911078393,3841.6372965106348,3830.635701913429,3819.634107316225,3808.6325127190185,3797.630918121814,3786.6293235246085,3775.627728927403,3764.626134330197,3753.6245397329926,3742.622945135788,3731.621350538582,3720.6197559413777,3709.618161344173,3698.6165667469677,3687.6149721497627,3676.613377552557,3665.6117829553536,3654.6101883581478,3643.6085937609414,3632.606999163734 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential Battery Storage - 5 kW - 12.5 kWh/Advanced,3858.684577425035,2775.929326863809,2620.1030639724854,2486.790579308524,2397.191296580478,2307.592013852433,2217.9927311243882,2128.3934483963417,2038.7941656682974,2000.4544576101398,1962.1147495519829,1923.775041493826,1885.4353334356686,1847.0956253775119,1808.755917319355,1770.4162092611973,1732.0765012030406,1693.7367931448837,1655.3970850867267,1617.0573770285696,1578.7176689704127,1540.3779609122553,1502.0382528540983,1463.6985447959419,1425.3588367377847,1387.0191286796276,1348.6794206214704,1310.3397125633135,1272.000004505156 +Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,3858.684577425035,3651.596124656948,3462.3721619953503,3287.219410521638,3186.1854832178647,3095.7548323734964,3016.5383094353137,2939.0686449406758,2868.6583665779035,2832.800136995679,2796.9419074134566,2761.0836778312323,2725.2254482490084,2689.367218666785,2653.5089890845607,2617.6507595023368,2581.7925299201133,2545.9343003378904,2510.0760707556665,2474.2178411734426,2438.3596115912187,2402.501382008994,2366.6431524267705,2330.784922844547,2294.926693262323,2259.068463680099,2223.2102340978768,2187.352004515652,2151.4937749334267 +Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,3858.684577425035,4001.5988210333717,4030.181669755036,3973.015972311703,3824.3851589590354,3675.7543456063677,3527.1235322536986,3378.492718901032,3229.8619055483628,3220.6387127462012,3211.415519944038,3202.192327141875,3192.9691343397108,3183.745941537548,3174.522748735385,3165.2995559332207,3156.076363131058,3146.8531703288954,3137.6299775267325,3128.406784724569,3119.183591922406,3109.960399120245,3100.7372063180806,3091.5140135159163,3082.2908207137525,3073.067627911592,3063.844435109427,3054.621242307264,3045.3980495050987 +Residential Battery Storage - 5 kW - 20 kWh/Advanced,4791.421297007434,3446.9381025692724,3253.4448901365513,3087.907576744085,2976.6499958649993,2865.392414985913,2754.1348341068283,2642.877253227742,2531.619672348657,2484.0123362150853,2436.405000081513,2388.797663947942,2341.1903278143704,2293.5829916807998,2245.9756555472286,2198.368319413657,2150.7609832800854,2103.1536471465147,2055.546311012943,2007.9389748793722,1960.3316387458005,1912.7243026122294,1865.1169664786582,1817.509630345087,1769.902294211516,1722.2949580779446,1674.687621944373,1627.0802858108018,1579.4729496772302 +Residential Battery Storage - 5 kW - 20 kWh/Moderate,4791.421297007434,4505.896411994199,4241.818247869057,3994.600208247739,3859.2344897465773,3738.4832898016466,3633.5670736685556,3531.8615990809412,3439.5620519756385,3396.5675263259423,3353.5730006762474,3310.578475026552,3267.583949376856,3224.5894237271614,3181.594898077465,3138.60037242777,3095.605846778074,3052.61132112838,3009.6167954786843,2966.6222698289885,2923.627744179293,2880.6332185295964,2837.638692879901,2794.644167230206,2751.649641580511,2708.655115930815,2665.660590281121,2622.6660646314244,2579.671538981728 +Residential Battery Storage - 5 kW - 20 kWh/Conservative,4791.421297007434,4968.881345044747,5004.373354652208,4933.389335437283,4748.83088547848,4564.272435519675,4379.713985560869,4195.155535602066,4010.59708564326,3999.1444256675704,3987.691765691879,3976.239105716189,3964.7864457404985,3953.3337857648075,3941.8811257891175,3930.428465813426,3918.975805837735,3907.523145862045,3896.070485886355,3884.6178259106646,3873.1651659349736,3861.7125059592845,3850.2598459835936,3838.807186007902,3827.3545260322107,3815.9018660565225,3804.4492060808307,3792.9965461051406,3781.543886129447 diff --git a/tests/data/Residential_Battery_Storage/Market/20/df_vom.csv b/tests/data/Residential_Battery_Storage/Market/20/df_vom.csv index 691afc7..151f7f8 100644 --- a/tests/data/Residential_Battery_Storage/Market/20/df_vom.csv +++ b/tests/data/Residential_Battery_Storage/Market/20/df_vom.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential Battery Storage - 5 kW - 12.5 kWh/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential Battery Storage - 5 kW - 20 kWh/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential Battery Storage - 5 kW - 20 kWh/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential Battery Storage - 5 kW - 20 kWh/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential Battery Storage - 5 kW - 12.5 kWh/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 20 kWh/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 20 kWh/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 20 kWh/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Residential_Battery_Storage/Market/30/df_capex.csv b/tests/data/Residential_Battery_Storage/Market/30/df_capex.csv new file mode 100644 index 0000000..58138da --- /dev/null +++ b/tests/data/Residential_Battery_Storage/Market/30/df_capex.csv @@ -0,0 +1,7 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential Battery Storage - 5 kW - 12.5 kWh/Advanced,4003.334695009382,2879.9903081334,2718.3226019217727,2580.0126456596086,2487.054563702958,2394.0964817463077,2301.1383997896583,2208.180317833007,2115.2222358763574,2075.4452910688665,2035.668346261376,1995.8914014538855,1956.1144566463945,1916.3375118389042,1876.5605670314137,1836.7836222239225,1797.0066774164322,1757.2297326089417,1717.4527878014512,1677.6758429939605,1637.89889818647,1598.121953378979,1558.3450085714885,1518.5680637639985,1478.7911189565077,1439.014174149017,1399.2372293415262,1359.4602845340357,1319.6833397265448 +Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,4003.334695009382,3788.4831384057247,3592.165756238187,3410.447071325883,3305.6256954314676,3211.8050799461967,3129.618975243112,3049.245213288959,2976.1954719589603,2938.993028559473,2901.790585159987,2864.5881417604996,2827.385698361012,2790.1832549615256,2752.980811562038,2715.778368162551,2678.5759247630644,2641.3734813635783,2604.1710379640913,2566.9685945646042,2529.7661511651168,2492.563707765629,2455.361264366142,2418.1588209666556,2380.9563775671686,2343.753934167681,2306.551490768196,2269.349047368708,2232.146603969219 +Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,4003.334695009382,4151.6063503801015,4181.260681454243,4121.952019305957,3967.7494977204105,3813.546976134864,3659.3444545493167,3505.141932963771,3350.9394113782237,3341.3704696824775,3331.80152798673,3322.2325862909825,3312.663644595234,3303.0947028994865,3293.5257612037394,3283.9568195079905,3274.387877812243,3264.8189361164964,3255.2499944207493,3245.6810527250013,3236.1121110292534,3226.543169333508,3216.974227637759,3207.405285942011,3197.8363442462623,3188.2674025505175,3178.698460854768,3169.1295191590207,3159.560577463271 +Residential Battery Storage - 5 kW - 20 kWh/Advanced,4971.036821443685,3576.1531217910133,3375.4064489189723,3203.663655040512,3088.2353725056178,2972.8070899707227,2857.3788074358295,2741.950524900935,2626.5222423660407,2577.1302548489675,2527.7382673318934,2478.3462798148207,2428.954292297747,2379.562304780675,2330.1703172636016,2280.7783297465285,2231.386342229455,2181.9943547123826,2132.602367195309,2083.210379678236,2033.818392161163,1984.42640464409,1935.0344171270172,1885.6424296099442,1836.2504420928713,1786.858454575798,1737.4664670587247,1688.0744795416517,1638.6824920245783 +Residential Battery Storage - 5 kW - 20 kWh/Moderate,4971.036821443685,4674.808494010706,4400.830858517616,4144.345381306451,4003.9052218383754,3878.627433902119,3769.7782342106043,3664.260136807396,3568.5005659365142,3523.894308862307,3479.2880517881013,3434.6817947138948,3390.075537639688,3345.469280565482,3300.8630234912753,3256.256766417069,3211.6505093428623,3167.044252268657,3122.4379951944507,3077.8317381202437,3033.2254810460377,2988.61922397183,2944.0129668976238,2899.4067098234177,2854.8004527492117,2810.1941956750047,2765.5879386008,2720.981681526592,2676.375424452385 +Residential Battery Storage - 5 kW - 20 kWh/Conservative,4971.036821443685,5155.14929631197,5191.971791285625,5118.326801338311,4926.849827475297,4735.372853612282,4543.895879749264,4352.41890588625,4160.941932023233,4149.059947344034,4137.177962664834,4125.295977985636,4113.413993306436,4101.532008627236,4089.650023948037,4077.7680392688367,4065.886054589637,4054.004069910438,4042.1220852312395,4030.24010055204,4018.3581158728402,4006.4761311936422,3994.5941465144424,3982.712161835242,3970.830177156042,3958.9481924768447,3947.066207797644,3935.184223118445,3923.3022384392425 diff --git a/tests/data/Residential_Battery_Storage/Market/30/df_fin_assump.csv b/tests/data/Residential_Battery_Storage/Market/30/df_fin_assump.csv new file mode 100644 index 0000000..4f78a68 --- /dev/null +++ b/tests/data/Residential_Battery_Storage/Market/30/df_fin_assump.csv @@ -0,0 +1,2 @@ +Financial Assumptions,Value +Equity Premium During Construction,0.02 diff --git a/tests/data/Residential_Battery_Storage/Market/30/df_fom.csv b/tests/data/Residential_Battery_Storage/Market/30/df_fom.csv index bab7e06..8743183 100644 --- a/tests/data/Residential_Battery_Storage/Market/30/df_fom.csv +++ b/tests/data/Residential_Battery_Storage/Market/30/df_fom.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential Battery Storage - 5 kW - 12.5 kWh/Advanced,92.02921140875013,92.66773721001526,66.66496942516353,62.92274409155826,59.72119546850442,57.56943555668777,55.41767564487111,53.26591573305448,51.1141558212378,48.962395909421176,48.041653640973585,47.12091137252601,46.200169104078434,45.27942683563086,44.35868456718328,43.43794229873571,42.51720003028812,41.596457761840554,40.67571549339299,39.75497322494542,38.834230956497834,37.913488688050265,36.99274641960268,36.072004151155106,35.151261882707544,34.23051961425997,33.309777345812385,32.3890350773648,31.468292808917234,30.54755054046965 -Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,92.02921140875013,92.66773721001526,87.69443142788062,83.15014798259728,78.94378987804127,76.51742274778734,74.34569722318676,72.44328312764924,70.58282048368578,68.89189160849914,68.03074296339288,67.16959431828666,66.30844567318042,65.44729702807416,64.58614838296793,63.72499973786169,62.86385109275545,62.00270244764921,61.141553802543,60.28040515743676,59.41925651233053,58.55810786722429,57.69695922211801,56.835810577011785,55.97466193190556,55.113513286799325,54.25236464169307,53.39121599658687,52.530067351480604,51.66891870637434 -Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,92.02921140875013,92.66773721001526,96.09987562520107,96.78630330823817,95.41344794216387,91.8440239903707,88.27460003857753,84.70517608678432,81.13575213499117,77.56632818319798,77.3448297969789,77.1233314107598,76.90183302454074,76.68033463832158,76.4588362521025,76.2373378658834,76.0158394796643,75.7943410934452,75.57284270722612,75.35134432100703,75.12984593478794,74.90834754856884,74.68684916234979,74.46535077613066,74.24385238991155,74.02235400369243,73.8008556174734,73.57935723125426,73.35785884503517,73.13636045881601 -Residential Battery Storage - 5 kW - 20 kWh/Advanced,118.95211001074216,115.0677544910527,82.77949333739849,78.13268227993639,74.15724247704337,71.48535052509605,68.81345857314874,66.14156662120146,63.46967466925413,60.79778271730686,59.654474933119246,58.511167148931634,57.36785936474405,56.22455158055646,55.081243796368874,53.93793601218129,52.79462822799369,51.6513204438061,50.508012659618515,49.36470487543093,48.221397091243325,47.07808930705575,45.93478152286815,44.79147373868056,43.64816595449298,42.50485817030538,41.361550386117784,40.2182426019302,39.07493481774261,37.931627033555 -Residential Battery Storage - 5 kW - 20 kWh/Moderate,118.95211001074216,115.0677544910527,108.21076877987991,101.86883400261905,95.93180135081028,92.68094355779486,89.78105883289257,87.26145710058972,84.81896251395153,82.60235475445816,81.56982532002743,80.53729588559673,79.504766451166,78.47223701673528,77.43970758230455,76.40717814787381,75.37464871344308,74.34211927901235,73.30958984458167,72.27706041015092,71.2445309757202,70.21200154128947,69.17947210685871,68.14694267242798,67.11441323799727,66.08188380356654,65.04935436913581,64.01682493470513,62.984295500274385,61.95176606584362 -Residential Battery Storage - 5 kW - 20 kWh/Conservative,118.95211001074216,115.0677544910527,119.32952317590656,120.18187691287727,118.47716943893575,114.04493000668784,109.61269057443984,105.1804511421919,100.74821170994396,96.31597227769599,96.04093241276587,95.76589254783573,95.49085268290563,95.21581281797546,94.94077295304535,94.66573308811522,94.39069322318508,94.11565335825493,93.84061349332482,93.5655736283947,93.29053376346457,93.01549389853444,92.74045403360434,92.4654141686742,92.19037430374408,91.91533443881393,91.64029457388385,91.3652547089537,91.09021484402354,90.81517497909336 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential Battery Storage - 5 kW - 12.5 kWh/Advanced,96.46711443562589,69.39823317159522,65.50257659931214,62.1697644827131,59.929782414511955,57.689800346310825,55.44981827810971,53.209836209908545,50.96985414170744,50.011361440253495,49.052868738799575,48.094376037345654,47.13588333589172,46.1773906344378,45.21889793298388,44.26040523152994,43.30191253007602,42.343419828622096,41.38492712716817,40.42643442571424,39.46794172426032,38.509449022806386,37.55095632135246,36.592463619898545,35.63397091844462,34.67547821699069,33.71698551553676,32.758492814082835,31.800000112628904 +Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,96.46711443562589,91.28990311642372,86.55930404988376,82.18048526304096,79.65463708044662,77.39387080933741,75.41345773588284,73.4767161235169,71.71645916444758,70.82000342489198,69.92354768533642,69.02709194578081,68.13063620622522,67.23418046666963,66.33772472711402,65.44126898755842,64.54481324800284,63.64835750844726,62.75190176889166,61.855446029336065,60.95899028978047,60.06253455022485,59.16607881066926,58.26962307111368,57.37316733155808,56.476711592002474,55.580255852446925,54.683800112891305,53.78734437333567 +Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,96.46711443562589,100.03997052583429,100.7545417438759,99.32539930779258,95.60962897397589,91.8938586401592,88.17808830634247,84.4623179725258,80.74654763870907,80.51596781865504,80.28538799860095,80.05480817854688,79.82422835849277,79.5936485384387,79.36306871838462,79.13248889833052,78.90190907827645,78.67132925822239,78.44074943816833,78.21016961811424,77.97958979806015,77.74900997800613,77.51843015795203,77.28785033789791,77.05727051784382,76.8266906977898,76.59611087773568,76.3655310576816,76.13495123762748 +Residential Battery Storage - 5 kW - 20 kWh/Advanced,119.78553242518586,86.17345256423181,81.33612225341379,77.19768941860212,74.41624989662499,71.63481037464783,68.85337085267071,66.07193133069356,63.290491808716425,62.100308405377135,60.91012500203783,59.719941598698554,58.529758195359264,57.339574792019995,56.14939138868072,54.95920798534143,53.76902458200214,52.57884117866287,51.38865777532358,50.198474371984304,49.008290968645014,47.81810756530574,46.62792416196646,45.43774075862718,44.2475573552879,43.05737395194862,41.86719054860933,40.677007145270046,39.486823741930756 +Residential Battery Storage - 5 kW - 20 kWh/Moderate,119.78553242518586,112.64741029985498,106.04545619672643,99.86500520619347,96.48086224366443,93.46208224504117,90.8391768417139,88.29653997702354,85.98905129939097,84.91418815814856,83.83932501690619,82.76446187566381,81.6895987344214,80.61473559317903,79.53987245193663,78.46500931069426,77.39014616945185,76.3152830282095,75.2404198869671,74.16555674572471,73.09069360448233,72.01583046323991,70.94096732199753,69.86610418075516,68.79124103951277,67.71637789827038,66.64151475702803,65.56665161578562,64.49178847454321 +Residential Battery Storage - 5 kW - 20 kWh/Conservative,119.78553242518586,124.22203362611867,125.1093338663052,123.33473338593208,118.72077213696201,114.10681088799188,109.49284963902174,104.87888839005166,100.2649271410815,99.97861064168927,99.69229414229699,99.40597764290473,99.11966114351247,98.83334464412019,98.54702814472795,98.26071164533566,97.97439514594339,97.68807864655113,97.40176214715888,97.11544564776662,96.82912914837435,96.54281264898212,96.25649614958985,95.97017965019757,95.68386315080528,95.39754665141307,95.11123015202077,94.82491365262852,94.53859715323618 diff --git a/tests/data/Residential_Battery_Storage/Market/30/df_gcc.csv b/tests/data/Residential_Battery_Storage/Market/30/df_gcc.csv new file mode 100644 index 0000000..151f7f8 --- /dev/null +++ b/tests/data/Residential_Battery_Storage/Market/30/df_gcc.csv @@ -0,0 +1,7 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential Battery Storage - 5 kW - 12.5 kWh/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 20 kWh/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 20 kWh/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 20 kWh/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Residential_Battery_Storage/Market/30/df_occ.csv b/tests/data/Residential_Battery_Storage/Market/30/df_occ.csv index 542be57..221c3a1 100644 --- a/tests/data/Residential_Battery_Storage/Market/30/df_occ.csv +++ b/tests/data/Residential_Battery_Storage/Market/30/df_occ.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential Battery Storage - 5 kW - 12.5 kWh/Advanced,3681.168456350005,3706.70948840061,2666.5987770065412,2516.90976366233,2388.8478187401765,2302.7774222675107,2216.7070257948444,2130.636629322179,2044.566232849512,1958.495836376847,1921.6661456389434,1884.8364549010403,1848.0067641631372,1811.1770734252343,1774.3473826873312,1737.5176919494284,1700.6880012115248,1663.8583104736222,1627.0286197357195,1590.1989289978164,1553.3692382599133,1516.5395475220105,1479.7098567841072,1442.880166046204,1406.0504753083017,1369.2207845703986,1332.3910938324955,1295.5614030945922,1258.7317123566893,1221.902021618786 -Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,3681.168456350005,3706.70948840061,3507.7772571152245,3326.0059193038906,3157.7515951216506,3060.696909911493,2973.82788892747,2897.7313251059695,2823.312819347431,2755.6756643399654,2721.229718535715,2686.7837727314663,2652.3378269272166,2617.8918811229664,2583.445935318717,2548.9999895144674,2514.554043710218,2480.1080979059684,2445.66215210172,2411.2162062974703,2376.770260493221,2342.3243146889713,2307.87836888472,2273.4324230804714,2238.986477276222,2204.540531471973,2170.0945856677226,2135.6486398634747,2101.202694059224,2066.7567482549734 -Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,3681.168456350005,3706.70948840061,3843.9950250080424,3871.4521323295266,3816.5379176865545,3673.7609596148277,3530.984001543101,3388.207043471373,3245.4300853996465,3102.653127327919,3093.7931918791555,3084.933256430392,3076.073320981629,3067.2133855328634,3058.3534500841,3049.493514635336,3040.6335791865718,3031.773643737808,3022.9137082890447,3014.053772840281,3005.1938373915173,2996.3339019427535,2987.473966493991,2978.6140310452265,2969.754095596462,2960.894160147697,2952.0342246989358,2943.1742892501707,2934.3143538014065,2925.4544183526405 -Residential Battery Storage - 5 kW - 20 kWh/Advanced,4758.084400429686,4602.7101796421075,3311.1797334959397,3125.3072911974555,2966.2896990817344,2859.414021003842,2752.5383429259496,2645.6626648480583,2538.786986770165,2431.9113086922744,2386.1789973247696,2340.4466859572653,2294.714374589762,2248.982063222258,2203.249751854755,2157.5174404872514,2111.7851291197476,2066.0528177522438,2020.3205063847404,1974.588195017237,1928.855883649733,1883.1235722822298,1837.3912609147258,1791.6589495472222,1745.9266381797192,1700.1943268122152,1654.4620154447111,1608.7297040772078,1562.9973927097042,1517.2650813422001 -Residential Battery Storage - 5 kW - 20 kWh/Moderate,4758.084400429686,4602.7101796421075,4328.4307511951965,4074.7533601047617,3837.272054032411,3707.237742311794,3591.2423533157025,3490.458284023589,3392.758500558061,3304.0941901783262,3262.793012801097,3221.4918354238694,3180.19065804664,3138.8894806694107,3097.5883032921815,3056.287125914952,3014.9859485377233,2973.684771160494,2932.3835937832664,2891.082416406037,2849.7812390288077,2808.4800616515786,2767.178884274348,2725.8777068971194,2684.5765295198908,2643.2753521426616,2601.9741747654325,2560.672997388205,2519.371820010975,2478.0706426337447 -Residential Battery Storage - 5 kW - 20 kWh/Conservative,4758.084400429686,4602.7101796421075,4773.180927036262,4807.27507651509,4739.08677755743,4561.797200267513,4384.507622977593,4207.218045687676,4029.928468397758,3852.6388911078393,3841.6372965106348,3830.635701913429,3819.634107316225,3808.6325127190185,3797.630918121814,3786.6293235246085,3775.627728927403,3764.626134330197,3753.6245397329926,3742.622945135788,3731.621350538582,3720.6197559413777,3709.618161344173,3698.6165667469677,3687.6149721497627,3676.613377552557,3665.6117829553536,3654.6101883581478,3643.6085937609414,3632.606999163734 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential Battery Storage - 5 kW - 12.5 kWh/Advanced,3858.684577425035,2775.929326863809,2620.1030639724854,2486.790579308524,2397.191296580478,2307.592013852433,2217.9927311243882,2128.3934483963417,2038.7941656682974,2000.4544576101398,1962.1147495519829,1923.775041493826,1885.4353334356686,1847.0956253775119,1808.755917319355,1770.4162092611973,1732.0765012030406,1693.7367931448837,1655.3970850867267,1617.0573770285696,1578.7176689704127,1540.3779609122553,1502.0382528540983,1463.6985447959419,1425.3588367377847,1387.0191286796276,1348.6794206214704,1310.3397125633135,1272.000004505156 +Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,3858.684577425035,3651.596124656948,3462.3721619953503,3287.219410521638,3186.1854832178647,3095.7548323734964,3016.5383094353137,2939.0686449406758,2868.6583665779035,2832.800136995679,2796.9419074134566,2761.0836778312323,2725.2254482490084,2689.367218666785,2653.5089890845607,2617.6507595023368,2581.7925299201133,2545.9343003378904,2510.0760707556665,2474.2178411734426,2438.3596115912187,2402.501382008994,2366.6431524267705,2330.784922844547,2294.926693262323,2259.068463680099,2223.2102340978768,2187.352004515652,2151.4937749334267 +Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,3858.684577425035,4001.5988210333717,4030.181669755036,3973.015972311703,3824.3851589590354,3675.7543456063677,3527.1235322536986,3378.492718901032,3229.8619055483628,3220.6387127462012,3211.415519944038,3202.192327141875,3192.9691343397108,3183.745941537548,3174.522748735385,3165.2995559332207,3156.076363131058,3146.8531703288954,3137.6299775267325,3128.406784724569,3119.183591922406,3109.960399120245,3100.7372063180806,3091.5140135159163,3082.2908207137525,3073.067627911592,3063.844435109427,3054.621242307264,3045.3980495050987 +Residential Battery Storage - 5 kW - 20 kWh/Advanced,4791.421297007434,3446.9381025692724,3253.4448901365513,3087.907576744085,2976.6499958649993,2865.392414985913,2754.1348341068283,2642.877253227742,2531.619672348657,2484.0123362150853,2436.405000081513,2388.797663947942,2341.1903278143704,2293.5829916807998,2245.9756555472286,2198.368319413657,2150.7609832800854,2103.1536471465147,2055.546311012943,2007.9389748793722,1960.3316387458005,1912.7243026122294,1865.1169664786582,1817.509630345087,1769.902294211516,1722.2949580779446,1674.687621944373,1627.0802858108018,1579.4729496772302 +Residential Battery Storage - 5 kW - 20 kWh/Moderate,4791.421297007434,4505.896411994199,4241.818247869057,3994.600208247739,3859.2344897465773,3738.4832898016466,3633.5670736685556,3531.8615990809412,3439.5620519756385,3396.5675263259423,3353.5730006762474,3310.578475026552,3267.583949376856,3224.5894237271614,3181.594898077465,3138.60037242777,3095.605846778074,3052.61132112838,3009.6167954786843,2966.6222698289885,2923.627744179293,2880.6332185295964,2837.638692879901,2794.644167230206,2751.649641580511,2708.655115930815,2665.660590281121,2622.6660646314244,2579.671538981728 +Residential Battery Storage - 5 kW - 20 kWh/Conservative,4791.421297007434,4968.881345044747,5004.373354652208,4933.389335437283,4748.83088547848,4564.272435519675,4379.713985560869,4195.155535602066,4010.59708564326,3999.1444256675704,3987.691765691879,3976.239105716189,3964.7864457404985,3953.3337857648075,3941.8811257891175,3930.428465813426,3918.975805837735,3907.523145862045,3896.070485886355,3884.6178259106646,3873.1651659349736,3861.7125059592845,3850.2598459835936,3838.807186007902,3827.3545260322107,3815.9018660565225,3804.4492060808307,3792.9965461051406,3781.543886129447 diff --git a/tests/data/Residential_Battery_Storage/Market/30/df_vom.csv b/tests/data/Residential_Battery_Storage/Market/30/df_vom.csv index 691afc7..151f7f8 100644 --- a/tests/data/Residential_Battery_Storage/Market/30/df_vom.csv +++ b/tests/data/Residential_Battery_Storage/Market/30/df_vom.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential Battery Storage - 5 kW - 12.5 kWh/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential Battery Storage - 5 kW - 20 kWh/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential Battery Storage - 5 kW - 20 kWh/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential Battery Storage - 5 kW - 20 kWh/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential Battery Storage - 5 kW - 12.5 kWh/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 20 kWh/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 20 kWh/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 20 kWh/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Residential_Battery_Storage/Market/TechLife/df_capex.csv b/tests/data/Residential_Battery_Storage/Market/TechLife/df_capex.csv new file mode 100644 index 0000000..58138da --- /dev/null +++ b/tests/data/Residential_Battery_Storage/Market/TechLife/df_capex.csv @@ -0,0 +1,7 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential Battery Storage - 5 kW - 12.5 kWh/Advanced,4003.334695009382,2879.9903081334,2718.3226019217727,2580.0126456596086,2487.054563702958,2394.0964817463077,2301.1383997896583,2208.180317833007,2115.2222358763574,2075.4452910688665,2035.668346261376,1995.8914014538855,1956.1144566463945,1916.3375118389042,1876.5605670314137,1836.7836222239225,1797.0066774164322,1757.2297326089417,1717.4527878014512,1677.6758429939605,1637.89889818647,1598.121953378979,1558.3450085714885,1518.5680637639985,1478.7911189565077,1439.014174149017,1399.2372293415262,1359.4602845340357,1319.6833397265448 +Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,4003.334695009382,3788.4831384057247,3592.165756238187,3410.447071325883,3305.6256954314676,3211.8050799461967,3129.618975243112,3049.245213288959,2976.1954719589603,2938.993028559473,2901.790585159987,2864.5881417604996,2827.385698361012,2790.1832549615256,2752.980811562038,2715.778368162551,2678.5759247630644,2641.3734813635783,2604.1710379640913,2566.9685945646042,2529.7661511651168,2492.563707765629,2455.361264366142,2418.1588209666556,2380.9563775671686,2343.753934167681,2306.551490768196,2269.349047368708,2232.146603969219 +Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,4003.334695009382,4151.6063503801015,4181.260681454243,4121.952019305957,3967.7494977204105,3813.546976134864,3659.3444545493167,3505.141932963771,3350.9394113782237,3341.3704696824775,3331.80152798673,3322.2325862909825,3312.663644595234,3303.0947028994865,3293.5257612037394,3283.9568195079905,3274.387877812243,3264.8189361164964,3255.2499944207493,3245.6810527250013,3236.1121110292534,3226.543169333508,3216.974227637759,3207.405285942011,3197.8363442462623,3188.2674025505175,3178.698460854768,3169.1295191590207,3159.560577463271 +Residential Battery Storage - 5 kW - 20 kWh/Advanced,4971.036821443685,3576.1531217910133,3375.4064489189723,3203.663655040512,3088.2353725056178,2972.8070899707227,2857.3788074358295,2741.950524900935,2626.5222423660407,2577.1302548489675,2527.7382673318934,2478.3462798148207,2428.954292297747,2379.562304780675,2330.1703172636016,2280.7783297465285,2231.386342229455,2181.9943547123826,2132.602367195309,2083.210379678236,2033.818392161163,1984.42640464409,1935.0344171270172,1885.6424296099442,1836.2504420928713,1786.858454575798,1737.4664670587247,1688.0744795416517,1638.6824920245783 +Residential Battery Storage - 5 kW - 20 kWh/Moderate,4971.036821443685,4674.808494010706,4400.830858517616,4144.345381306451,4003.9052218383754,3878.627433902119,3769.7782342106043,3664.260136807396,3568.5005659365142,3523.894308862307,3479.2880517881013,3434.6817947138948,3390.075537639688,3345.469280565482,3300.8630234912753,3256.256766417069,3211.6505093428623,3167.044252268657,3122.4379951944507,3077.8317381202437,3033.2254810460377,2988.61922397183,2944.0129668976238,2899.4067098234177,2854.8004527492117,2810.1941956750047,2765.5879386008,2720.981681526592,2676.375424452385 +Residential Battery Storage - 5 kW - 20 kWh/Conservative,4971.036821443685,5155.14929631197,5191.971791285625,5118.326801338311,4926.849827475297,4735.372853612282,4543.895879749264,4352.41890588625,4160.941932023233,4149.059947344034,4137.177962664834,4125.295977985636,4113.413993306436,4101.532008627236,4089.650023948037,4077.7680392688367,4065.886054589637,4054.004069910438,4042.1220852312395,4030.24010055204,4018.3581158728402,4006.4761311936422,3994.5941465144424,3982.712161835242,3970.830177156042,3958.9481924768447,3947.066207797644,3935.184223118445,3923.3022384392425 diff --git a/tests/data/Residential_Battery_Storage/Market/TechLife/df_fin_assump.csv b/tests/data/Residential_Battery_Storage/Market/TechLife/df_fin_assump.csv new file mode 100644 index 0000000..4f78a68 --- /dev/null +++ b/tests/data/Residential_Battery_Storage/Market/TechLife/df_fin_assump.csv @@ -0,0 +1,2 @@ +Financial Assumptions,Value +Equity Premium During Construction,0.02 diff --git a/tests/data/Residential_Battery_Storage/Market/TechLife/df_fom.csv b/tests/data/Residential_Battery_Storage/Market/TechLife/df_fom.csv index bab7e06..8743183 100644 --- a/tests/data/Residential_Battery_Storage/Market/TechLife/df_fom.csv +++ b/tests/data/Residential_Battery_Storage/Market/TechLife/df_fom.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential Battery Storage - 5 kW - 12.5 kWh/Advanced,92.02921140875013,92.66773721001526,66.66496942516353,62.92274409155826,59.72119546850442,57.56943555668777,55.41767564487111,53.26591573305448,51.1141558212378,48.962395909421176,48.041653640973585,47.12091137252601,46.200169104078434,45.27942683563086,44.35868456718328,43.43794229873571,42.51720003028812,41.596457761840554,40.67571549339299,39.75497322494542,38.834230956497834,37.913488688050265,36.99274641960268,36.072004151155106,35.151261882707544,34.23051961425997,33.309777345812385,32.3890350773648,31.468292808917234,30.54755054046965 -Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,92.02921140875013,92.66773721001526,87.69443142788062,83.15014798259728,78.94378987804127,76.51742274778734,74.34569722318676,72.44328312764924,70.58282048368578,68.89189160849914,68.03074296339288,67.16959431828666,66.30844567318042,65.44729702807416,64.58614838296793,63.72499973786169,62.86385109275545,62.00270244764921,61.141553802543,60.28040515743676,59.41925651233053,58.55810786722429,57.69695922211801,56.835810577011785,55.97466193190556,55.113513286799325,54.25236464169307,53.39121599658687,52.530067351480604,51.66891870637434 -Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,92.02921140875013,92.66773721001526,96.09987562520107,96.78630330823817,95.41344794216387,91.8440239903707,88.27460003857753,84.70517608678432,81.13575213499117,77.56632818319798,77.3448297969789,77.1233314107598,76.90183302454074,76.68033463832158,76.4588362521025,76.2373378658834,76.0158394796643,75.7943410934452,75.57284270722612,75.35134432100703,75.12984593478794,74.90834754856884,74.68684916234979,74.46535077613066,74.24385238991155,74.02235400369243,73.8008556174734,73.57935723125426,73.35785884503517,73.13636045881601 -Residential Battery Storage - 5 kW - 20 kWh/Advanced,118.95211001074216,115.0677544910527,82.77949333739849,78.13268227993639,74.15724247704337,71.48535052509605,68.81345857314874,66.14156662120146,63.46967466925413,60.79778271730686,59.654474933119246,58.511167148931634,57.36785936474405,56.22455158055646,55.081243796368874,53.93793601218129,52.79462822799369,51.6513204438061,50.508012659618515,49.36470487543093,48.221397091243325,47.07808930705575,45.93478152286815,44.79147373868056,43.64816595449298,42.50485817030538,41.361550386117784,40.2182426019302,39.07493481774261,37.931627033555 -Residential Battery Storage - 5 kW - 20 kWh/Moderate,118.95211001074216,115.0677544910527,108.21076877987991,101.86883400261905,95.93180135081028,92.68094355779486,89.78105883289257,87.26145710058972,84.81896251395153,82.60235475445816,81.56982532002743,80.53729588559673,79.504766451166,78.47223701673528,77.43970758230455,76.40717814787381,75.37464871344308,74.34211927901235,73.30958984458167,72.27706041015092,71.2445309757202,70.21200154128947,69.17947210685871,68.14694267242798,67.11441323799727,66.08188380356654,65.04935436913581,64.01682493470513,62.984295500274385,61.95176606584362 -Residential Battery Storage - 5 kW - 20 kWh/Conservative,118.95211001074216,115.0677544910527,119.32952317590656,120.18187691287727,118.47716943893575,114.04493000668784,109.61269057443984,105.1804511421919,100.74821170994396,96.31597227769599,96.04093241276587,95.76589254783573,95.49085268290563,95.21581281797546,94.94077295304535,94.66573308811522,94.39069322318508,94.11565335825493,93.84061349332482,93.5655736283947,93.29053376346457,93.01549389853444,92.74045403360434,92.4654141686742,92.19037430374408,91.91533443881393,91.64029457388385,91.3652547089537,91.09021484402354,90.81517497909336 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential Battery Storage - 5 kW - 12.5 kWh/Advanced,96.46711443562589,69.39823317159522,65.50257659931214,62.1697644827131,59.929782414511955,57.689800346310825,55.44981827810971,53.209836209908545,50.96985414170744,50.011361440253495,49.052868738799575,48.094376037345654,47.13588333589172,46.1773906344378,45.21889793298388,44.26040523152994,43.30191253007602,42.343419828622096,41.38492712716817,40.42643442571424,39.46794172426032,38.509449022806386,37.55095632135246,36.592463619898545,35.63397091844462,34.67547821699069,33.71698551553676,32.758492814082835,31.800000112628904 +Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,96.46711443562589,91.28990311642372,86.55930404988376,82.18048526304096,79.65463708044662,77.39387080933741,75.41345773588284,73.4767161235169,71.71645916444758,70.82000342489198,69.92354768533642,69.02709194578081,68.13063620622522,67.23418046666963,66.33772472711402,65.44126898755842,64.54481324800284,63.64835750844726,62.75190176889166,61.855446029336065,60.95899028978047,60.06253455022485,59.16607881066926,58.26962307111368,57.37316733155808,56.476711592002474,55.580255852446925,54.683800112891305,53.78734437333567 +Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,96.46711443562589,100.03997052583429,100.7545417438759,99.32539930779258,95.60962897397589,91.8938586401592,88.17808830634247,84.4623179725258,80.74654763870907,80.51596781865504,80.28538799860095,80.05480817854688,79.82422835849277,79.5936485384387,79.36306871838462,79.13248889833052,78.90190907827645,78.67132925822239,78.44074943816833,78.21016961811424,77.97958979806015,77.74900997800613,77.51843015795203,77.28785033789791,77.05727051784382,76.8266906977898,76.59611087773568,76.3655310576816,76.13495123762748 +Residential Battery Storage - 5 kW - 20 kWh/Advanced,119.78553242518586,86.17345256423181,81.33612225341379,77.19768941860212,74.41624989662499,71.63481037464783,68.85337085267071,66.07193133069356,63.290491808716425,62.100308405377135,60.91012500203783,59.719941598698554,58.529758195359264,57.339574792019995,56.14939138868072,54.95920798534143,53.76902458200214,52.57884117866287,51.38865777532358,50.198474371984304,49.008290968645014,47.81810756530574,46.62792416196646,45.43774075862718,44.2475573552879,43.05737395194862,41.86719054860933,40.677007145270046,39.486823741930756 +Residential Battery Storage - 5 kW - 20 kWh/Moderate,119.78553242518586,112.64741029985498,106.04545619672643,99.86500520619347,96.48086224366443,93.46208224504117,90.8391768417139,88.29653997702354,85.98905129939097,84.91418815814856,83.83932501690619,82.76446187566381,81.6895987344214,80.61473559317903,79.53987245193663,78.46500931069426,77.39014616945185,76.3152830282095,75.2404198869671,74.16555674572471,73.09069360448233,72.01583046323991,70.94096732199753,69.86610418075516,68.79124103951277,67.71637789827038,66.64151475702803,65.56665161578562,64.49178847454321 +Residential Battery Storage - 5 kW - 20 kWh/Conservative,119.78553242518586,124.22203362611867,125.1093338663052,123.33473338593208,118.72077213696201,114.10681088799188,109.49284963902174,104.87888839005166,100.2649271410815,99.97861064168927,99.69229414229699,99.40597764290473,99.11966114351247,98.83334464412019,98.54702814472795,98.26071164533566,97.97439514594339,97.68807864655113,97.40176214715888,97.11544564776662,96.82912914837435,96.54281264898212,96.25649614958985,95.97017965019757,95.68386315080528,95.39754665141307,95.11123015202077,94.82491365262852,94.53859715323618 diff --git a/tests/data/Residential_Battery_Storage/Market/TechLife/df_gcc.csv b/tests/data/Residential_Battery_Storage/Market/TechLife/df_gcc.csv new file mode 100644 index 0000000..151f7f8 --- /dev/null +++ b/tests/data/Residential_Battery_Storage/Market/TechLife/df_gcc.csv @@ -0,0 +1,7 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential Battery Storage - 5 kW - 12.5 kWh/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 20 kWh/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 20 kWh/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 20 kWh/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Residential_Battery_Storage/Market/TechLife/df_occ.csv b/tests/data/Residential_Battery_Storage/Market/TechLife/df_occ.csv index 542be57..221c3a1 100644 --- a/tests/data/Residential_Battery_Storage/Market/TechLife/df_occ.csv +++ b/tests/data/Residential_Battery_Storage/Market/TechLife/df_occ.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential Battery Storage - 5 kW - 12.5 kWh/Advanced,3681.168456350005,3706.70948840061,2666.5987770065412,2516.90976366233,2388.8478187401765,2302.7774222675107,2216.7070257948444,2130.636629322179,2044.566232849512,1958.495836376847,1921.6661456389434,1884.8364549010403,1848.0067641631372,1811.1770734252343,1774.3473826873312,1737.5176919494284,1700.6880012115248,1663.8583104736222,1627.0286197357195,1590.1989289978164,1553.3692382599133,1516.5395475220105,1479.7098567841072,1442.880166046204,1406.0504753083017,1369.2207845703986,1332.3910938324955,1295.5614030945922,1258.7317123566893,1221.902021618786 -Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,3681.168456350005,3706.70948840061,3507.7772571152245,3326.0059193038906,3157.7515951216506,3060.696909911493,2973.82788892747,2897.7313251059695,2823.312819347431,2755.6756643399654,2721.229718535715,2686.7837727314663,2652.3378269272166,2617.8918811229664,2583.445935318717,2548.9999895144674,2514.554043710218,2480.1080979059684,2445.66215210172,2411.2162062974703,2376.770260493221,2342.3243146889713,2307.87836888472,2273.4324230804714,2238.986477276222,2204.540531471973,2170.0945856677226,2135.6486398634747,2101.202694059224,2066.7567482549734 -Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,3681.168456350005,3706.70948840061,3843.9950250080424,3871.4521323295266,3816.5379176865545,3673.7609596148277,3530.984001543101,3388.207043471373,3245.4300853996465,3102.653127327919,3093.7931918791555,3084.933256430392,3076.073320981629,3067.2133855328634,3058.3534500841,3049.493514635336,3040.6335791865718,3031.773643737808,3022.9137082890447,3014.053772840281,3005.1938373915173,2996.3339019427535,2987.473966493991,2978.6140310452265,2969.754095596462,2960.894160147697,2952.0342246989358,2943.1742892501707,2934.3143538014065,2925.4544183526405 -Residential Battery Storage - 5 kW - 20 kWh/Advanced,4758.084400429686,4602.7101796421075,3311.1797334959397,3125.3072911974555,2966.2896990817344,2859.414021003842,2752.5383429259496,2645.6626648480583,2538.786986770165,2431.9113086922744,2386.1789973247696,2340.4466859572653,2294.714374589762,2248.982063222258,2203.249751854755,2157.5174404872514,2111.7851291197476,2066.0528177522438,2020.3205063847404,1974.588195017237,1928.855883649733,1883.1235722822298,1837.3912609147258,1791.6589495472222,1745.9266381797192,1700.1943268122152,1654.4620154447111,1608.7297040772078,1562.9973927097042,1517.2650813422001 -Residential Battery Storage - 5 kW - 20 kWh/Moderate,4758.084400429686,4602.7101796421075,4328.4307511951965,4074.7533601047617,3837.272054032411,3707.237742311794,3591.2423533157025,3490.458284023589,3392.758500558061,3304.0941901783262,3262.793012801097,3221.4918354238694,3180.19065804664,3138.8894806694107,3097.5883032921815,3056.287125914952,3014.9859485377233,2973.684771160494,2932.3835937832664,2891.082416406037,2849.7812390288077,2808.4800616515786,2767.178884274348,2725.8777068971194,2684.5765295198908,2643.2753521426616,2601.9741747654325,2560.672997388205,2519.371820010975,2478.0706426337447 -Residential Battery Storage - 5 kW - 20 kWh/Conservative,4758.084400429686,4602.7101796421075,4773.180927036262,4807.27507651509,4739.08677755743,4561.797200267513,4384.507622977593,4207.218045687676,4029.928468397758,3852.6388911078393,3841.6372965106348,3830.635701913429,3819.634107316225,3808.6325127190185,3797.630918121814,3786.6293235246085,3775.627728927403,3764.626134330197,3753.6245397329926,3742.622945135788,3731.621350538582,3720.6197559413777,3709.618161344173,3698.6165667469677,3687.6149721497627,3676.613377552557,3665.6117829553536,3654.6101883581478,3643.6085937609414,3632.606999163734 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential Battery Storage - 5 kW - 12.5 kWh/Advanced,3858.684577425035,2775.929326863809,2620.1030639724854,2486.790579308524,2397.191296580478,2307.592013852433,2217.9927311243882,2128.3934483963417,2038.7941656682974,2000.4544576101398,1962.1147495519829,1923.775041493826,1885.4353334356686,1847.0956253775119,1808.755917319355,1770.4162092611973,1732.0765012030406,1693.7367931448837,1655.3970850867267,1617.0573770285696,1578.7176689704127,1540.3779609122553,1502.0382528540983,1463.6985447959419,1425.3588367377847,1387.0191286796276,1348.6794206214704,1310.3397125633135,1272.000004505156 +Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,3858.684577425035,3651.596124656948,3462.3721619953503,3287.219410521638,3186.1854832178647,3095.7548323734964,3016.5383094353137,2939.0686449406758,2868.6583665779035,2832.800136995679,2796.9419074134566,2761.0836778312323,2725.2254482490084,2689.367218666785,2653.5089890845607,2617.6507595023368,2581.7925299201133,2545.9343003378904,2510.0760707556665,2474.2178411734426,2438.3596115912187,2402.501382008994,2366.6431524267705,2330.784922844547,2294.926693262323,2259.068463680099,2223.2102340978768,2187.352004515652,2151.4937749334267 +Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,3858.684577425035,4001.5988210333717,4030.181669755036,3973.015972311703,3824.3851589590354,3675.7543456063677,3527.1235322536986,3378.492718901032,3229.8619055483628,3220.6387127462012,3211.415519944038,3202.192327141875,3192.9691343397108,3183.745941537548,3174.522748735385,3165.2995559332207,3156.076363131058,3146.8531703288954,3137.6299775267325,3128.406784724569,3119.183591922406,3109.960399120245,3100.7372063180806,3091.5140135159163,3082.2908207137525,3073.067627911592,3063.844435109427,3054.621242307264,3045.3980495050987 +Residential Battery Storage - 5 kW - 20 kWh/Advanced,4791.421297007434,3446.9381025692724,3253.4448901365513,3087.907576744085,2976.6499958649993,2865.392414985913,2754.1348341068283,2642.877253227742,2531.619672348657,2484.0123362150853,2436.405000081513,2388.797663947942,2341.1903278143704,2293.5829916807998,2245.9756555472286,2198.368319413657,2150.7609832800854,2103.1536471465147,2055.546311012943,2007.9389748793722,1960.3316387458005,1912.7243026122294,1865.1169664786582,1817.509630345087,1769.902294211516,1722.2949580779446,1674.687621944373,1627.0802858108018,1579.4729496772302 +Residential Battery Storage - 5 kW - 20 kWh/Moderate,4791.421297007434,4505.896411994199,4241.818247869057,3994.600208247739,3859.2344897465773,3738.4832898016466,3633.5670736685556,3531.8615990809412,3439.5620519756385,3396.5675263259423,3353.5730006762474,3310.578475026552,3267.583949376856,3224.5894237271614,3181.594898077465,3138.60037242777,3095.605846778074,3052.61132112838,3009.6167954786843,2966.6222698289885,2923.627744179293,2880.6332185295964,2837.638692879901,2794.644167230206,2751.649641580511,2708.655115930815,2665.660590281121,2622.6660646314244,2579.671538981728 +Residential Battery Storage - 5 kW - 20 kWh/Conservative,4791.421297007434,4968.881345044747,5004.373354652208,4933.389335437283,4748.83088547848,4564.272435519675,4379.713985560869,4195.155535602066,4010.59708564326,3999.1444256675704,3987.691765691879,3976.239105716189,3964.7864457404985,3953.3337857648075,3941.8811257891175,3930.428465813426,3918.975805837735,3907.523145862045,3896.070485886355,3884.6178259106646,3873.1651659349736,3861.7125059592845,3850.2598459835936,3838.807186007902,3827.3545260322107,3815.9018660565225,3804.4492060808307,3792.9965461051406,3781.543886129447 diff --git a/tests/data/Residential_Battery_Storage/Market/TechLife/df_vom.csv b/tests/data/Residential_Battery_Storage/Market/TechLife/df_vom.csv index 691afc7..151f7f8 100644 --- a/tests/data/Residential_Battery_Storage/Market/TechLife/df_vom.csv +++ b/tests/data/Residential_Battery_Storage/Market/TechLife/df_vom.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential Battery Storage - 5 kW - 12.5 kWh/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential Battery Storage - 5 kW - 20 kWh/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential Battery Storage - 5 kW - 20 kWh/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential Battery Storage - 5 kW - 20 kWh/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential Battery Storage - 5 kW - 12.5 kWh/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 20 kWh/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 20 kWh/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 20 kWh/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Residential_Battery_Storage/Market/df_cff.csv b/tests/data/Residential_Battery_Storage/Market/df_cff.csv new file mode 100644 index 0000000..68ce22d --- /dev/null +++ b/tests/data/Residential_Battery_Storage/Market/df_cff.csv @@ -0,0 +1,4 @@ +Construction Finance Factor,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CFF/Advanced,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827 +CFF/Moderate,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827 +CFF/Conservative,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827 diff --git a/tests/data/Residential_Battery_Storage/R&D/20/df_capex.csv b/tests/data/Residential_Battery_Storage/R&D/20/df_capex.csv new file mode 100644 index 0000000..58138da --- /dev/null +++ b/tests/data/Residential_Battery_Storage/R&D/20/df_capex.csv @@ -0,0 +1,7 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential Battery Storage - 5 kW - 12.5 kWh/Advanced,4003.334695009382,2879.9903081334,2718.3226019217727,2580.0126456596086,2487.054563702958,2394.0964817463077,2301.1383997896583,2208.180317833007,2115.2222358763574,2075.4452910688665,2035.668346261376,1995.8914014538855,1956.1144566463945,1916.3375118389042,1876.5605670314137,1836.7836222239225,1797.0066774164322,1757.2297326089417,1717.4527878014512,1677.6758429939605,1637.89889818647,1598.121953378979,1558.3450085714885,1518.5680637639985,1478.7911189565077,1439.014174149017,1399.2372293415262,1359.4602845340357,1319.6833397265448 +Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,4003.334695009382,3788.4831384057247,3592.165756238187,3410.447071325883,3305.6256954314676,3211.8050799461967,3129.618975243112,3049.245213288959,2976.1954719589603,2938.993028559473,2901.790585159987,2864.5881417604996,2827.385698361012,2790.1832549615256,2752.980811562038,2715.778368162551,2678.5759247630644,2641.3734813635783,2604.1710379640913,2566.9685945646042,2529.7661511651168,2492.563707765629,2455.361264366142,2418.1588209666556,2380.9563775671686,2343.753934167681,2306.551490768196,2269.349047368708,2232.146603969219 +Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,4003.334695009382,4151.6063503801015,4181.260681454243,4121.952019305957,3967.7494977204105,3813.546976134864,3659.3444545493167,3505.141932963771,3350.9394113782237,3341.3704696824775,3331.80152798673,3322.2325862909825,3312.663644595234,3303.0947028994865,3293.5257612037394,3283.9568195079905,3274.387877812243,3264.8189361164964,3255.2499944207493,3245.6810527250013,3236.1121110292534,3226.543169333508,3216.974227637759,3207.405285942011,3197.8363442462623,3188.2674025505175,3178.698460854768,3169.1295191590207,3159.560577463271 +Residential Battery Storage - 5 kW - 20 kWh/Advanced,4971.036821443685,3576.1531217910133,3375.4064489189723,3203.663655040512,3088.2353725056178,2972.8070899707227,2857.3788074358295,2741.950524900935,2626.5222423660407,2577.1302548489675,2527.7382673318934,2478.3462798148207,2428.954292297747,2379.562304780675,2330.1703172636016,2280.7783297465285,2231.386342229455,2181.9943547123826,2132.602367195309,2083.210379678236,2033.818392161163,1984.42640464409,1935.0344171270172,1885.6424296099442,1836.2504420928713,1786.858454575798,1737.4664670587247,1688.0744795416517,1638.6824920245783 +Residential Battery Storage - 5 kW - 20 kWh/Moderate,4971.036821443685,4674.808494010706,4400.830858517616,4144.345381306451,4003.9052218383754,3878.627433902119,3769.7782342106043,3664.260136807396,3568.5005659365142,3523.894308862307,3479.2880517881013,3434.6817947138948,3390.075537639688,3345.469280565482,3300.8630234912753,3256.256766417069,3211.6505093428623,3167.044252268657,3122.4379951944507,3077.8317381202437,3033.2254810460377,2988.61922397183,2944.0129668976238,2899.4067098234177,2854.8004527492117,2810.1941956750047,2765.5879386008,2720.981681526592,2676.375424452385 +Residential Battery Storage - 5 kW - 20 kWh/Conservative,4971.036821443685,5155.14929631197,5191.971791285625,5118.326801338311,4926.849827475297,4735.372853612282,4543.895879749264,4352.41890588625,4160.941932023233,4149.059947344034,4137.177962664834,4125.295977985636,4113.413993306436,4101.532008627236,4089.650023948037,4077.7680392688367,4065.886054589637,4054.004069910438,4042.1220852312395,4030.24010055204,4018.3581158728402,4006.4761311936422,3994.5941465144424,3982.712161835242,3970.830177156042,3958.9481924768447,3947.066207797644,3935.184223118445,3923.3022384392425 diff --git a/tests/data/Residential_Battery_Storage/R&D/20/df_fin_assump.csv b/tests/data/Residential_Battery_Storage/R&D/20/df_fin_assump.csv new file mode 100644 index 0000000..4f78a68 --- /dev/null +++ b/tests/data/Residential_Battery_Storage/R&D/20/df_fin_assump.csv @@ -0,0 +1,2 @@ +Financial Assumptions,Value +Equity Premium During Construction,0.02 diff --git a/tests/data/Residential_Battery_Storage/R&D/20/df_fom.csv b/tests/data/Residential_Battery_Storage/R&D/20/df_fom.csv index bab7e06..8743183 100644 --- a/tests/data/Residential_Battery_Storage/R&D/20/df_fom.csv +++ b/tests/data/Residential_Battery_Storage/R&D/20/df_fom.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential Battery Storage - 5 kW - 12.5 kWh/Advanced,92.02921140875013,92.66773721001526,66.66496942516353,62.92274409155826,59.72119546850442,57.56943555668777,55.41767564487111,53.26591573305448,51.1141558212378,48.962395909421176,48.041653640973585,47.12091137252601,46.200169104078434,45.27942683563086,44.35868456718328,43.43794229873571,42.51720003028812,41.596457761840554,40.67571549339299,39.75497322494542,38.834230956497834,37.913488688050265,36.99274641960268,36.072004151155106,35.151261882707544,34.23051961425997,33.309777345812385,32.3890350773648,31.468292808917234,30.54755054046965 -Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,92.02921140875013,92.66773721001526,87.69443142788062,83.15014798259728,78.94378987804127,76.51742274778734,74.34569722318676,72.44328312764924,70.58282048368578,68.89189160849914,68.03074296339288,67.16959431828666,66.30844567318042,65.44729702807416,64.58614838296793,63.72499973786169,62.86385109275545,62.00270244764921,61.141553802543,60.28040515743676,59.41925651233053,58.55810786722429,57.69695922211801,56.835810577011785,55.97466193190556,55.113513286799325,54.25236464169307,53.39121599658687,52.530067351480604,51.66891870637434 -Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,92.02921140875013,92.66773721001526,96.09987562520107,96.78630330823817,95.41344794216387,91.8440239903707,88.27460003857753,84.70517608678432,81.13575213499117,77.56632818319798,77.3448297969789,77.1233314107598,76.90183302454074,76.68033463832158,76.4588362521025,76.2373378658834,76.0158394796643,75.7943410934452,75.57284270722612,75.35134432100703,75.12984593478794,74.90834754856884,74.68684916234979,74.46535077613066,74.24385238991155,74.02235400369243,73.8008556174734,73.57935723125426,73.35785884503517,73.13636045881601 -Residential Battery Storage - 5 kW - 20 kWh/Advanced,118.95211001074216,115.0677544910527,82.77949333739849,78.13268227993639,74.15724247704337,71.48535052509605,68.81345857314874,66.14156662120146,63.46967466925413,60.79778271730686,59.654474933119246,58.511167148931634,57.36785936474405,56.22455158055646,55.081243796368874,53.93793601218129,52.79462822799369,51.6513204438061,50.508012659618515,49.36470487543093,48.221397091243325,47.07808930705575,45.93478152286815,44.79147373868056,43.64816595449298,42.50485817030538,41.361550386117784,40.2182426019302,39.07493481774261,37.931627033555 -Residential Battery Storage - 5 kW - 20 kWh/Moderate,118.95211001074216,115.0677544910527,108.21076877987991,101.86883400261905,95.93180135081028,92.68094355779486,89.78105883289257,87.26145710058972,84.81896251395153,82.60235475445816,81.56982532002743,80.53729588559673,79.504766451166,78.47223701673528,77.43970758230455,76.40717814787381,75.37464871344308,74.34211927901235,73.30958984458167,72.27706041015092,71.2445309757202,70.21200154128947,69.17947210685871,68.14694267242798,67.11441323799727,66.08188380356654,65.04935436913581,64.01682493470513,62.984295500274385,61.95176606584362 -Residential Battery Storage - 5 kW - 20 kWh/Conservative,118.95211001074216,115.0677544910527,119.32952317590656,120.18187691287727,118.47716943893575,114.04493000668784,109.61269057443984,105.1804511421919,100.74821170994396,96.31597227769599,96.04093241276587,95.76589254783573,95.49085268290563,95.21581281797546,94.94077295304535,94.66573308811522,94.39069322318508,94.11565335825493,93.84061349332482,93.5655736283947,93.29053376346457,93.01549389853444,92.74045403360434,92.4654141686742,92.19037430374408,91.91533443881393,91.64029457388385,91.3652547089537,91.09021484402354,90.81517497909336 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential Battery Storage - 5 kW - 12.5 kWh/Advanced,96.46711443562589,69.39823317159522,65.50257659931214,62.1697644827131,59.929782414511955,57.689800346310825,55.44981827810971,53.209836209908545,50.96985414170744,50.011361440253495,49.052868738799575,48.094376037345654,47.13588333589172,46.1773906344378,45.21889793298388,44.26040523152994,43.30191253007602,42.343419828622096,41.38492712716817,40.42643442571424,39.46794172426032,38.509449022806386,37.55095632135246,36.592463619898545,35.63397091844462,34.67547821699069,33.71698551553676,32.758492814082835,31.800000112628904 +Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,96.46711443562589,91.28990311642372,86.55930404988376,82.18048526304096,79.65463708044662,77.39387080933741,75.41345773588284,73.4767161235169,71.71645916444758,70.82000342489198,69.92354768533642,69.02709194578081,68.13063620622522,67.23418046666963,66.33772472711402,65.44126898755842,64.54481324800284,63.64835750844726,62.75190176889166,61.855446029336065,60.95899028978047,60.06253455022485,59.16607881066926,58.26962307111368,57.37316733155808,56.476711592002474,55.580255852446925,54.683800112891305,53.78734437333567 +Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,96.46711443562589,100.03997052583429,100.7545417438759,99.32539930779258,95.60962897397589,91.8938586401592,88.17808830634247,84.4623179725258,80.74654763870907,80.51596781865504,80.28538799860095,80.05480817854688,79.82422835849277,79.5936485384387,79.36306871838462,79.13248889833052,78.90190907827645,78.67132925822239,78.44074943816833,78.21016961811424,77.97958979806015,77.74900997800613,77.51843015795203,77.28785033789791,77.05727051784382,76.8266906977898,76.59611087773568,76.3655310576816,76.13495123762748 +Residential Battery Storage - 5 kW - 20 kWh/Advanced,119.78553242518586,86.17345256423181,81.33612225341379,77.19768941860212,74.41624989662499,71.63481037464783,68.85337085267071,66.07193133069356,63.290491808716425,62.100308405377135,60.91012500203783,59.719941598698554,58.529758195359264,57.339574792019995,56.14939138868072,54.95920798534143,53.76902458200214,52.57884117866287,51.38865777532358,50.198474371984304,49.008290968645014,47.81810756530574,46.62792416196646,45.43774075862718,44.2475573552879,43.05737395194862,41.86719054860933,40.677007145270046,39.486823741930756 +Residential Battery Storage - 5 kW - 20 kWh/Moderate,119.78553242518586,112.64741029985498,106.04545619672643,99.86500520619347,96.48086224366443,93.46208224504117,90.8391768417139,88.29653997702354,85.98905129939097,84.91418815814856,83.83932501690619,82.76446187566381,81.6895987344214,80.61473559317903,79.53987245193663,78.46500931069426,77.39014616945185,76.3152830282095,75.2404198869671,74.16555674572471,73.09069360448233,72.01583046323991,70.94096732199753,69.86610418075516,68.79124103951277,67.71637789827038,66.64151475702803,65.56665161578562,64.49178847454321 +Residential Battery Storage - 5 kW - 20 kWh/Conservative,119.78553242518586,124.22203362611867,125.1093338663052,123.33473338593208,118.72077213696201,114.10681088799188,109.49284963902174,104.87888839005166,100.2649271410815,99.97861064168927,99.69229414229699,99.40597764290473,99.11966114351247,98.83334464412019,98.54702814472795,98.26071164533566,97.97439514594339,97.68807864655113,97.40176214715888,97.11544564776662,96.82912914837435,96.54281264898212,96.25649614958985,95.97017965019757,95.68386315080528,95.39754665141307,95.11123015202077,94.82491365262852,94.53859715323618 diff --git a/tests/data/Residential_Battery_Storage/R&D/20/df_gcc.csv b/tests/data/Residential_Battery_Storage/R&D/20/df_gcc.csv new file mode 100644 index 0000000..151f7f8 --- /dev/null +++ b/tests/data/Residential_Battery_Storage/R&D/20/df_gcc.csv @@ -0,0 +1,7 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential Battery Storage - 5 kW - 12.5 kWh/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 20 kWh/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 20 kWh/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 20 kWh/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Residential_Battery_Storage/R&D/20/df_occ.csv b/tests/data/Residential_Battery_Storage/R&D/20/df_occ.csv index 542be57..221c3a1 100644 --- a/tests/data/Residential_Battery_Storage/R&D/20/df_occ.csv +++ b/tests/data/Residential_Battery_Storage/R&D/20/df_occ.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential Battery Storage - 5 kW - 12.5 kWh/Advanced,3681.168456350005,3706.70948840061,2666.5987770065412,2516.90976366233,2388.8478187401765,2302.7774222675107,2216.7070257948444,2130.636629322179,2044.566232849512,1958.495836376847,1921.6661456389434,1884.8364549010403,1848.0067641631372,1811.1770734252343,1774.3473826873312,1737.5176919494284,1700.6880012115248,1663.8583104736222,1627.0286197357195,1590.1989289978164,1553.3692382599133,1516.5395475220105,1479.7098567841072,1442.880166046204,1406.0504753083017,1369.2207845703986,1332.3910938324955,1295.5614030945922,1258.7317123566893,1221.902021618786 -Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,3681.168456350005,3706.70948840061,3507.7772571152245,3326.0059193038906,3157.7515951216506,3060.696909911493,2973.82788892747,2897.7313251059695,2823.312819347431,2755.6756643399654,2721.229718535715,2686.7837727314663,2652.3378269272166,2617.8918811229664,2583.445935318717,2548.9999895144674,2514.554043710218,2480.1080979059684,2445.66215210172,2411.2162062974703,2376.770260493221,2342.3243146889713,2307.87836888472,2273.4324230804714,2238.986477276222,2204.540531471973,2170.0945856677226,2135.6486398634747,2101.202694059224,2066.7567482549734 -Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,3681.168456350005,3706.70948840061,3843.9950250080424,3871.4521323295266,3816.5379176865545,3673.7609596148277,3530.984001543101,3388.207043471373,3245.4300853996465,3102.653127327919,3093.7931918791555,3084.933256430392,3076.073320981629,3067.2133855328634,3058.3534500841,3049.493514635336,3040.6335791865718,3031.773643737808,3022.9137082890447,3014.053772840281,3005.1938373915173,2996.3339019427535,2987.473966493991,2978.6140310452265,2969.754095596462,2960.894160147697,2952.0342246989358,2943.1742892501707,2934.3143538014065,2925.4544183526405 -Residential Battery Storage - 5 kW - 20 kWh/Advanced,4758.084400429686,4602.7101796421075,3311.1797334959397,3125.3072911974555,2966.2896990817344,2859.414021003842,2752.5383429259496,2645.6626648480583,2538.786986770165,2431.9113086922744,2386.1789973247696,2340.4466859572653,2294.714374589762,2248.982063222258,2203.249751854755,2157.5174404872514,2111.7851291197476,2066.0528177522438,2020.3205063847404,1974.588195017237,1928.855883649733,1883.1235722822298,1837.3912609147258,1791.6589495472222,1745.9266381797192,1700.1943268122152,1654.4620154447111,1608.7297040772078,1562.9973927097042,1517.2650813422001 -Residential Battery Storage - 5 kW - 20 kWh/Moderate,4758.084400429686,4602.7101796421075,4328.4307511951965,4074.7533601047617,3837.272054032411,3707.237742311794,3591.2423533157025,3490.458284023589,3392.758500558061,3304.0941901783262,3262.793012801097,3221.4918354238694,3180.19065804664,3138.8894806694107,3097.5883032921815,3056.287125914952,3014.9859485377233,2973.684771160494,2932.3835937832664,2891.082416406037,2849.7812390288077,2808.4800616515786,2767.178884274348,2725.8777068971194,2684.5765295198908,2643.2753521426616,2601.9741747654325,2560.672997388205,2519.371820010975,2478.0706426337447 -Residential Battery Storage - 5 kW - 20 kWh/Conservative,4758.084400429686,4602.7101796421075,4773.180927036262,4807.27507651509,4739.08677755743,4561.797200267513,4384.507622977593,4207.218045687676,4029.928468397758,3852.6388911078393,3841.6372965106348,3830.635701913429,3819.634107316225,3808.6325127190185,3797.630918121814,3786.6293235246085,3775.627728927403,3764.626134330197,3753.6245397329926,3742.622945135788,3731.621350538582,3720.6197559413777,3709.618161344173,3698.6165667469677,3687.6149721497627,3676.613377552557,3665.6117829553536,3654.6101883581478,3643.6085937609414,3632.606999163734 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential Battery Storage - 5 kW - 12.5 kWh/Advanced,3858.684577425035,2775.929326863809,2620.1030639724854,2486.790579308524,2397.191296580478,2307.592013852433,2217.9927311243882,2128.3934483963417,2038.7941656682974,2000.4544576101398,1962.1147495519829,1923.775041493826,1885.4353334356686,1847.0956253775119,1808.755917319355,1770.4162092611973,1732.0765012030406,1693.7367931448837,1655.3970850867267,1617.0573770285696,1578.7176689704127,1540.3779609122553,1502.0382528540983,1463.6985447959419,1425.3588367377847,1387.0191286796276,1348.6794206214704,1310.3397125633135,1272.000004505156 +Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,3858.684577425035,3651.596124656948,3462.3721619953503,3287.219410521638,3186.1854832178647,3095.7548323734964,3016.5383094353137,2939.0686449406758,2868.6583665779035,2832.800136995679,2796.9419074134566,2761.0836778312323,2725.2254482490084,2689.367218666785,2653.5089890845607,2617.6507595023368,2581.7925299201133,2545.9343003378904,2510.0760707556665,2474.2178411734426,2438.3596115912187,2402.501382008994,2366.6431524267705,2330.784922844547,2294.926693262323,2259.068463680099,2223.2102340978768,2187.352004515652,2151.4937749334267 +Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,3858.684577425035,4001.5988210333717,4030.181669755036,3973.015972311703,3824.3851589590354,3675.7543456063677,3527.1235322536986,3378.492718901032,3229.8619055483628,3220.6387127462012,3211.415519944038,3202.192327141875,3192.9691343397108,3183.745941537548,3174.522748735385,3165.2995559332207,3156.076363131058,3146.8531703288954,3137.6299775267325,3128.406784724569,3119.183591922406,3109.960399120245,3100.7372063180806,3091.5140135159163,3082.2908207137525,3073.067627911592,3063.844435109427,3054.621242307264,3045.3980495050987 +Residential Battery Storage - 5 kW - 20 kWh/Advanced,4791.421297007434,3446.9381025692724,3253.4448901365513,3087.907576744085,2976.6499958649993,2865.392414985913,2754.1348341068283,2642.877253227742,2531.619672348657,2484.0123362150853,2436.405000081513,2388.797663947942,2341.1903278143704,2293.5829916807998,2245.9756555472286,2198.368319413657,2150.7609832800854,2103.1536471465147,2055.546311012943,2007.9389748793722,1960.3316387458005,1912.7243026122294,1865.1169664786582,1817.509630345087,1769.902294211516,1722.2949580779446,1674.687621944373,1627.0802858108018,1579.4729496772302 +Residential Battery Storage - 5 kW - 20 kWh/Moderate,4791.421297007434,4505.896411994199,4241.818247869057,3994.600208247739,3859.2344897465773,3738.4832898016466,3633.5670736685556,3531.8615990809412,3439.5620519756385,3396.5675263259423,3353.5730006762474,3310.578475026552,3267.583949376856,3224.5894237271614,3181.594898077465,3138.60037242777,3095.605846778074,3052.61132112838,3009.6167954786843,2966.6222698289885,2923.627744179293,2880.6332185295964,2837.638692879901,2794.644167230206,2751.649641580511,2708.655115930815,2665.660590281121,2622.6660646314244,2579.671538981728 +Residential Battery Storage - 5 kW - 20 kWh/Conservative,4791.421297007434,4968.881345044747,5004.373354652208,4933.389335437283,4748.83088547848,4564.272435519675,4379.713985560869,4195.155535602066,4010.59708564326,3999.1444256675704,3987.691765691879,3976.239105716189,3964.7864457404985,3953.3337857648075,3941.8811257891175,3930.428465813426,3918.975805837735,3907.523145862045,3896.070485886355,3884.6178259106646,3873.1651659349736,3861.7125059592845,3850.2598459835936,3838.807186007902,3827.3545260322107,3815.9018660565225,3804.4492060808307,3792.9965461051406,3781.543886129447 diff --git a/tests/data/Residential_Battery_Storage/R&D/20/df_vom.csv b/tests/data/Residential_Battery_Storage/R&D/20/df_vom.csv index 691afc7..151f7f8 100644 --- a/tests/data/Residential_Battery_Storage/R&D/20/df_vom.csv +++ b/tests/data/Residential_Battery_Storage/R&D/20/df_vom.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential Battery Storage - 5 kW - 12.5 kWh/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential Battery Storage - 5 kW - 20 kWh/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential Battery Storage - 5 kW - 20 kWh/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential Battery Storage - 5 kW - 20 kWh/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential Battery Storage - 5 kW - 12.5 kWh/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 20 kWh/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 20 kWh/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 20 kWh/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Residential_Battery_Storage/R&D/30/df_capex.csv b/tests/data/Residential_Battery_Storage/R&D/30/df_capex.csv new file mode 100644 index 0000000..58138da --- /dev/null +++ b/tests/data/Residential_Battery_Storage/R&D/30/df_capex.csv @@ -0,0 +1,7 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential Battery Storage - 5 kW - 12.5 kWh/Advanced,4003.334695009382,2879.9903081334,2718.3226019217727,2580.0126456596086,2487.054563702958,2394.0964817463077,2301.1383997896583,2208.180317833007,2115.2222358763574,2075.4452910688665,2035.668346261376,1995.8914014538855,1956.1144566463945,1916.3375118389042,1876.5605670314137,1836.7836222239225,1797.0066774164322,1757.2297326089417,1717.4527878014512,1677.6758429939605,1637.89889818647,1598.121953378979,1558.3450085714885,1518.5680637639985,1478.7911189565077,1439.014174149017,1399.2372293415262,1359.4602845340357,1319.6833397265448 +Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,4003.334695009382,3788.4831384057247,3592.165756238187,3410.447071325883,3305.6256954314676,3211.8050799461967,3129.618975243112,3049.245213288959,2976.1954719589603,2938.993028559473,2901.790585159987,2864.5881417604996,2827.385698361012,2790.1832549615256,2752.980811562038,2715.778368162551,2678.5759247630644,2641.3734813635783,2604.1710379640913,2566.9685945646042,2529.7661511651168,2492.563707765629,2455.361264366142,2418.1588209666556,2380.9563775671686,2343.753934167681,2306.551490768196,2269.349047368708,2232.146603969219 +Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,4003.334695009382,4151.6063503801015,4181.260681454243,4121.952019305957,3967.7494977204105,3813.546976134864,3659.3444545493167,3505.141932963771,3350.9394113782237,3341.3704696824775,3331.80152798673,3322.2325862909825,3312.663644595234,3303.0947028994865,3293.5257612037394,3283.9568195079905,3274.387877812243,3264.8189361164964,3255.2499944207493,3245.6810527250013,3236.1121110292534,3226.543169333508,3216.974227637759,3207.405285942011,3197.8363442462623,3188.2674025505175,3178.698460854768,3169.1295191590207,3159.560577463271 +Residential Battery Storage - 5 kW - 20 kWh/Advanced,4971.036821443685,3576.1531217910133,3375.4064489189723,3203.663655040512,3088.2353725056178,2972.8070899707227,2857.3788074358295,2741.950524900935,2626.5222423660407,2577.1302548489675,2527.7382673318934,2478.3462798148207,2428.954292297747,2379.562304780675,2330.1703172636016,2280.7783297465285,2231.386342229455,2181.9943547123826,2132.602367195309,2083.210379678236,2033.818392161163,1984.42640464409,1935.0344171270172,1885.6424296099442,1836.2504420928713,1786.858454575798,1737.4664670587247,1688.0744795416517,1638.6824920245783 +Residential Battery Storage - 5 kW - 20 kWh/Moderate,4971.036821443685,4674.808494010706,4400.830858517616,4144.345381306451,4003.9052218383754,3878.627433902119,3769.7782342106043,3664.260136807396,3568.5005659365142,3523.894308862307,3479.2880517881013,3434.6817947138948,3390.075537639688,3345.469280565482,3300.8630234912753,3256.256766417069,3211.6505093428623,3167.044252268657,3122.4379951944507,3077.8317381202437,3033.2254810460377,2988.61922397183,2944.0129668976238,2899.4067098234177,2854.8004527492117,2810.1941956750047,2765.5879386008,2720.981681526592,2676.375424452385 +Residential Battery Storage - 5 kW - 20 kWh/Conservative,4971.036821443685,5155.14929631197,5191.971791285625,5118.326801338311,4926.849827475297,4735.372853612282,4543.895879749264,4352.41890588625,4160.941932023233,4149.059947344034,4137.177962664834,4125.295977985636,4113.413993306436,4101.532008627236,4089.650023948037,4077.7680392688367,4065.886054589637,4054.004069910438,4042.1220852312395,4030.24010055204,4018.3581158728402,4006.4761311936422,3994.5941465144424,3982.712161835242,3970.830177156042,3958.9481924768447,3947.066207797644,3935.184223118445,3923.3022384392425 diff --git a/tests/data/Residential_Battery_Storage/R&D/30/df_fin_assump.csv b/tests/data/Residential_Battery_Storage/R&D/30/df_fin_assump.csv new file mode 100644 index 0000000..4f78a68 --- /dev/null +++ b/tests/data/Residential_Battery_Storage/R&D/30/df_fin_assump.csv @@ -0,0 +1,2 @@ +Financial Assumptions,Value +Equity Premium During Construction,0.02 diff --git a/tests/data/Residential_Battery_Storage/R&D/30/df_fom.csv b/tests/data/Residential_Battery_Storage/R&D/30/df_fom.csv index bab7e06..8743183 100644 --- a/tests/data/Residential_Battery_Storage/R&D/30/df_fom.csv +++ b/tests/data/Residential_Battery_Storage/R&D/30/df_fom.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential Battery Storage - 5 kW - 12.5 kWh/Advanced,92.02921140875013,92.66773721001526,66.66496942516353,62.92274409155826,59.72119546850442,57.56943555668777,55.41767564487111,53.26591573305448,51.1141558212378,48.962395909421176,48.041653640973585,47.12091137252601,46.200169104078434,45.27942683563086,44.35868456718328,43.43794229873571,42.51720003028812,41.596457761840554,40.67571549339299,39.75497322494542,38.834230956497834,37.913488688050265,36.99274641960268,36.072004151155106,35.151261882707544,34.23051961425997,33.309777345812385,32.3890350773648,31.468292808917234,30.54755054046965 -Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,92.02921140875013,92.66773721001526,87.69443142788062,83.15014798259728,78.94378987804127,76.51742274778734,74.34569722318676,72.44328312764924,70.58282048368578,68.89189160849914,68.03074296339288,67.16959431828666,66.30844567318042,65.44729702807416,64.58614838296793,63.72499973786169,62.86385109275545,62.00270244764921,61.141553802543,60.28040515743676,59.41925651233053,58.55810786722429,57.69695922211801,56.835810577011785,55.97466193190556,55.113513286799325,54.25236464169307,53.39121599658687,52.530067351480604,51.66891870637434 -Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,92.02921140875013,92.66773721001526,96.09987562520107,96.78630330823817,95.41344794216387,91.8440239903707,88.27460003857753,84.70517608678432,81.13575213499117,77.56632818319798,77.3448297969789,77.1233314107598,76.90183302454074,76.68033463832158,76.4588362521025,76.2373378658834,76.0158394796643,75.7943410934452,75.57284270722612,75.35134432100703,75.12984593478794,74.90834754856884,74.68684916234979,74.46535077613066,74.24385238991155,74.02235400369243,73.8008556174734,73.57935723125426,73.35785884503517,73.13636045881601 -Residential Battery Storage - 5 kW - 20 kWh/Advanced,118.95211001074216,115.0677544910527,82.77949333739849,78.13268227993639,74.15724247704337,71.48535052509605,68.81345857314874,66.14156662120146,63.46967466925413,60.79778271730686,59.654474933119246,58.511167148931634,57.36785936474405,56.22455158055646,55.081243796368874,53.93793601218129,52.79462822799369,51.6513204438061,50.508012659618515,49.36470487543093,48.221397091243325,47.07808930705575,45.93478152286815,44.79147373868056,43.64816595449298,42.50485817030538,41.361550386117784,40.2182426019302,39.07493481774261,37.931627033555 -Residential Battery Storage - 5 kW - 20 kWh/Moderate,118.95211001074216,115.0677544910527,108.21076877987991,101.86883400261905,95.93180135081028,92.68094355779486,89.78105883289257,87.26145710058972,84.81896251395153,82.60235475445816,81.56982532002743,80.53729588559673,79.504766451166,78.47223701673528,77.43970758230455,76.40717814787381,75.37464871344308,74.34211927901235,73.30958984458167,72.27706041015092,71.2445309757202,70.21200154128947,69.17947210685871,68.14694267242798,67.11441323799727,66.08188380356654,65.04935436913581,64.01682493470513,62.984295500274385,61.95176606584362 -Residential Battery Storage - 5 kW - 20 kWh/Conservative,118.95211001074216,115.0677544910527,119.32952317590656,120.18187691287727,118.47716943893575,114.04493000668784,109.61269057443984,105.1804511421919,100.74821170994396,96.31597227769599,96.04093241276587,95.76589254783573,95.49085268290563,95.21581281797546,94.94077295304535,94.66573308811522,94.39069322318508,94.11565335825493,93.84061349332482,93.5655736283947,93.29053376346457,93.01549389853444,92.74045403360434,92.4654141686742,92.19037430374408,91.91533443881393,91.64029457388385,91.3652547089537,91.09021484402354,90.81517497909336 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential Battery Storage - 5 kW - 12.5 kWh/Advanced,96.46711443562589,69.39823317159522,65.50257659931214,62.1697644827131,59.929782414511955,57.689800346310825,55.44981827810971,53.209836209908545,50.96985414170744,50.011361440253495,49.052868738799575,48.094376037345654,47.13588333589172,46.1773906344378,45.21889793298388,44.26040523152994,43.30191253007602,42.343419828622096,41.38492712716817,40.42643442571424,39.46794172426032,38.509449022806386,37.55095632135246,36.592463619898545,35.63397091844462,34.67547821699069,33.71698551553676,32.758492814082835,31.800000112628904 +Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,96.46711443562589,91.28990311642372,86.55930404988376,82.18048526304096,79.65463708044662,77.39387080933741,75.41345773588284,73.4767161235169,71.71645916444758,70.82000342489198,69.92354768533642,69.02709194578081,68.13063620622522,67.23418046666963,66.33772472711402,65.44126898755842,64.54481324800284,63.64835750844726,62.75190176889166,61.855446029336065,60.95899028978047,60.06253455022485,59.16607881066926,58.26962307111368,57.37316733155808,56.476711592002474,55.580255852446925,54.683800112891305,53.78734437333567 +Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,96.46711443562589,100.03997052583429,100.7545417438759,99.32539930779258,95.60962897397589,91.8938586401592,88.17808830634247,84.4623179725258,80.74654763870907,80.51596781865504,80.28538799860095,80.05480817854688,79.82422835849277,79.5936485384387,79.36306871838462,79.13248889833052,78.90190907827645,78.67132925822239,78.44074943816833,78.21016961811424,77.97958979806015,77.74900997800613,77.51843015795203,77.28785033789791,77.05727051784382,76.8266906977898,76.59611087773568,76.3655310576816,76.13495123762748 +Residential Battery Storage - 5 kW - 20 kWh/Advanced,119.78553242518586,86.17345256423181,81.33612225341379,77.19768941860212,74.41624989662499,71.63481037464783,68.85337085267071,66.07193133069356,63.290491808716425,62.100308405377135,60.91012500203783,59.719941598698554,58.529758195359264,57.339574792019995,56.14939138868072,54.95920798534143,53.76902458200214,52.57884117866287,51.38865777532358,50.198474371984304,49.008290968645014,47.81810756530574,46.62792416196646,45.43774075862718,44.2475573552879,43.05737395194862,41.86719054860933,40.677007145270046,39.486823741930756 +Residential Battery Storage - 5 kW - 20 kWh/Moderate,119.78553242518586,112.64741029985498,106.04545619672643,99.86500520619347,96.48086224366443,93.46208224504117,90.8391768417139,88.29653997702354,85.98905129939097,84.91418815814856,83.83932501690619,82.76446187566381,81.6895987344214,80.61473559317903,79.53987245193663,78.46500931069426,77.39014616945185,76.3152830282095,75.2404198869671,74.16555674572471,73.09069360448233,72.01583046323991,70.94096732199753,69.86610418075516,68.79124103951277,67.71637789827038,66.64151475702803,65.56665161578562,64.49178847454321 +Residential Battery Storage - 5 kW - 20 kWh/Conservative,119.78553242518586,124.22203362611867,125.1093338663052,123.33473338593208,118.72077213696201,114.10681088799188,109.49284963902174,104.87888839005166,100.2649271410815,99.97861064168927,99.69229414229699,99.40597764290473,99.11966114351247,98.83334464412019,98.54702814472795,98.26071164533566,97.97439514594339,97.68807864655113,97.40176214715888,97.11544564776662,96.82912914837435,96.54281264898212,96.25649614958985,95.97017965019757,95.68386315080528,95.39754665141307,95.11123015202077,94.82491365262852,94.53859715323618 diff --git a/tests/data/Residential_Battery_Storage/R&D/30/df_gcc.csv b/tests/data/Residential_Battery_Storage/R&D/30/df_gcc.csv new file mode 100644 index 0000000..151f7f8 --- /dev/null +++ b/tests/data/Residential_Battery_Storage/R&D/30/df_gcc.csv @@ -0,0 +1,7 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential Battery Storage - 5 kW - 12.5 kWh/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 20 kWh/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 20 kWh/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 20 kWh/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Residential_Battery_Storage/R&D/30/df_occ.csv b/tests/data/Residential_Battery_Storage/R&D/30/df_occ.csv index 542be57..221c3a1 100644 --- a/tests/data/Residential_Battery_Storage/R&D/30/df_occ.csv +++ b/tests/data/Residential_Battery_Storage/R&D/30/df_occ.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential Battery Storage - 5 kW - 12.5 kWh/Advanced,3681.168456350005,3706.70948840061,2666.5987770065412,2516.90976366233,2388.8478187401765,2302.7774222675107,2216.7070257948444,2130.636629322179,2044.566232849512,1958.495836376847,1921.6661456389434,1884.8364549010403,1848.0067641631372,1811.1770734252343,1774.3473826873312,1737.5176919494284,1700.6880012115248,1663.8583104736222,1627.0286197357195,1590.1989289978164,1553.3692382599133,1516.5395475220105,1479.7098567841072,1442.880166046204,1406.0504753083017,1369.2207845703986,1332.3910938324955,1295.5614030945922,1258.7317123566893,1221.902021618786 -Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,3681.168456350005,3706.70948840061,3507.7772571152245,3326.0059193038906,3157.7515951216506,3060.696909911493,2973.82788892747,2897.7313251059695,2823.312819347431,2755.6756643399654,2721.229718535715,2686.7837727314663,2652.3378269272166,2617.8918811229664,2583.445935318717,2548.9999895144674,2514.554043710218,2480.1080979059684,2445.66215210172,2411.2162062974703,2376.770260493221,2342.3243146889713,2307.87836888472,2273.4324230804714,2238.986477276222,2204.540531471973,2170.0945856677226,2135.6486398634747,2101.202694059224,2066.7567482549734 -Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,3681.168456350005,3706.70948840061,3843.9950250080424,3871.4521323295266,3816.5379176865545,3673.7609596148277,3530.984001543101,3388.207043471373,3245.4300853996465,3102.653127327919,3093.7931918791555,3084.933256430392,3076.073320981629,3067.2133855328634,3058.3534500841,3049.493514635336,3040.6335791865718,3031.773643737808,3022.9137082890447,3014.053772840281,3005.1938373915173,2996.3339019427535,2987.473966493991,2978.6140310452265,2969.754095596462,2960.894160147697,2952.0342246989358,2943.1742892501707,2934.3143538014065,2925.4544183526405 -Residential Battery Storage - 5 kW - 20 kWh/Advanced,4758.084400429686,4602.7101796421075,3311.1797334959397,3125.3072911974555,2966.2896990817344,2859.414021003842,2752.5383429259496,2645.6626648480583,2538.786986770165,2431.9113086922744,2386.1789973247696,2340.4466859572653,2294.714374589762,2248.982063222258,2203.249751854755,2157.5174404872514,2111.7851291197476,2066.0528177522438,2020.3205063847404,1974.588195017237,1928.855883649733,1883.1235722822298,1837.3912609147258,1791.6589495472222,1745.9266381797192,1700.1943268122152,1654.4620154447111,1608.7297040772078,1562.9973927097042,1517.2650813422001 -Residential Battery Storage - 5 kW - 20 kWh/Moderate,4758.084400429686,4602.7101796421075,4328.4307511951965,4074.7533601047617,3837.272054032411,3707.237742311794,3591.2423533157025,3490.458284023589,3392.758500558061,3304.0941901783262,3262.793012801097,3221.4918354238694,3180.19065804664,3138.8894806694107,3097.5883032921815,3056.287125914952,3014.9859485377233,2973.684771160494,2932.3835937832664,2891.082416406037,2849.7812390288077,2808.4800616515786,2767.178884274348,2725.8777068971194,2684.5765295198908,2643.2753521426616,2601.9741747654325,2560.672997388205,2519.371820010975,2478.0706426337447 -Residential Battery Storage - 5 kW - 20 kWh/Conservative,4758.084400429686,4602.7101796421075,4773.180927036262,4807.27507651509,4739.08677755743,4561.797200267513,4384.507622977593,4207.218045687676,4029.928468397758,3852.6388911078393,3841.6372965106348,3830.635701913429,3819.634107316225,3808.6325127190185,3797.630918121814,3786.6293235246085,3775.627728927403,3764.626134330197,3753.6245397329926,3742.622945135788,3731.621350538582,3720.6197559413777,3709.618161344173,3698.6165667469677,3687.6149721497627,3676.613377552557,3665.6117829553536,3654.6101883581478,3643.6085937609414,3632.606999163734 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential Battery Storage - 5 kW - 12.5 kWh/Advanced,3858.684577425035,2775.929326863809,2620.1030639724854,2486.790579308524,2397.191296580478,2307.592013852433,2217.9927311243882,2128.3934483963417,2038.7941656682974,2000.4544576101398,1962.1147495519829,1923.775041493826,1885.4353334356686,1847.0956253775119,1808.755917319355,1770.4162092611973,1732.0765012030406,1693.7367931448837,1655.3970850867267,1617.0573770285696,1578.7176689704127,1540.3779609122553,1502.0382528540983,1463.6985447959419,1425.3588367377847,1387.0191286796276,1348.6794206214704,1310.3397125633135,1272.000004505156 +Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,3858.684577425035,3651.596124656948,3462.3721619953503,3287.219410521638,3186.1854832178647,3095.7548323734964,3016.5383094353137,2939.0686449406758,2868.6583665779035,2832.800136995679,2796.9419074134566,2761.0836778312323,2725.2254482490084,2689.367218666785,2653.5089890845607,2617.6507595023368,2581.7925299201133,2545.9343003378904,2510.0760707556665,2474.2178411734426,2438.3596115912187,2402.501382008994,2366.6431524267705,2330.784922844547,2294.926693262323,2259.068463680099,2223.2102340978768,2187.352004515652,2151.4937749334267 +Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,3858.684577425035,4001.5988210333717,4030.181669755036,3973.015972311703,3824.3851589590354,3675.7543456063677,3527.1235322536986,3378.492718901032,3229.8619055483628,3220.6387127462012,3211.415519944038,3202.192327141875,3192.9691343397108,3183.745941537548,3174.522748735385,3165.2995559332207,3156.076363131058,3146.8531703288954,3137.6299775267325,3128.406784724569,3119.183591922406,3109.960399120245,3100.7372063180806,3091.5140135159163,3082.2908207137525,3073.067627911592,3063.844435109427,3054.621242307264,3045.3980495050987 +Residential Battery Storage - 5 kW - 20 kWh/Advanced,4791.421297007434,3446.9381025692724,3253.4448901365513,3087.907576744085,2976.6499958649993,2865.392414985913,2754.1348341068283,2642.877253227742,2531.619672348657,2484.0123362150853,2436.405000081513,2388.797663947942,2341.1903278143704,2293.5829916807998,2245.9756555472286,2198.368319413657,2150.7609832800854,2103.1536471465147,2055.546311012943,2007.9389748793722,1960.3316387458005,1912.7243026122294,1865.1169664786582,1817.509630345087,1769.902294211516,1722.2949580779446,1674.687621944373,1627.0802858108018,1579.4729496772302 +Residential Battery Storage - 5 kW - 20 kWh/Moderate,4791.421297007434,4505.896411994199,4241.818247869057,3994.600208247739,3859.2344897465773,3738.4832898016466,3633.5670736685556,3531.8615990809412,3439.5620519756385,3396.5675263259423,3353.5730006762474,3310.578475026552,3267.583949376856,3224.5894237271614,3181.594898077465,3138.60037242777,3095.605846778074,3052.61132112838,3009.6167954786843,2966.6222698289885,2923.627744179293,2880.6332185295964,2837.638692879901,2794.644167230206,2751.649641580511,2708.655115930815,2665.660590281121,2622.6660646314244,2579.671538981728 +Residential Battery Storage - 5 kW - 20 kWh/Conservative,4791.421297007434,4968.881345044747,5004.373354652208,4933.389335437283,4748.83088547848,4564.272435519675,4379.713985560869,4195.155535602066,4010.59708564326,3999.1444256675704,3987.691765691879,3976.239105716189,3964.7864457404985,3953.3337857648075,3941.8811257891175,3930.428465813426,3918.975805837735,3907.523145862045,3896.070485886355,3884.6178259106646,3873.1651659349736,3861.7125059592845,3850.2598459835936,3838.807186007902,3827.3545260322107,3815.9018660565225,3804.4492060808307,3792.9965461051406,3781.543886129447 diff --git a/tests/data/Residential_Battery_Storage/R&D/30/df_vom.csv b/tests/data/Residential_Battery_Storage/R&D/30/df_vom.csv index 691afc7..151f7f8 100644 --- a/tests/data/Residential_Battery_Storage/R&D/30/df_vom.csv +++ b/tests/data/Residential_Battery_Storage/R&D/30/df_vom.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential Battery Storage - 5 kW - 12.5 kWh/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential Battery Storage - 5 kW - 20 kWh/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential Battery Storage - 5 kW - 20 kWh/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential Battery Storage - 5 kW - 20 kWh/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential Battery Storage - 5 kW - 12.5 kWh/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 20 kWh/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 20 kWh/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 20 kWh/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Residential_Battery_Storage/R&D/TechLife/df_capex.csv b/tests/data/Residential_Battery_Storage/R&D/TechLife/df_capex.csv new file mode 100644 index 0000000..58138da --- /dev/null +++ b/tests/data/Residential_Battery_Storage/R&D/TechLife/df_capex.csv @@ -0,0 +1,7 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential Battery Storage - 5 kW - 12.5 kWh/Advanced,4003.334695009382,2879.9903081334,2718.3226019217727,2580.0126456596086,2487.054563702958,2394.0964817463077,2301.1383997896583,2208.180317833007,2115.2222358763574,2075.4452910688665,2035.668346261376,1995.8914014538855,1956.1144566463945,1916.3375118389042,1876.5605670314137,1836.7836222239225,1797.0066774164322,1757.2297326089417,1717.4527878014512,1677.6758429939605,1637.89889818647,1598.121953378979,1558.3450085714885,1518.5680637639985,1478.7911189565077,1439.014174149017,1399.2372293415262,1359.4602845340357,1319.6833397265448 +Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,4003.334695009382,3788.4831384057247,3592.165756238187,3410.447071325883,3305.6256954314676,3211.8050799461967,3129.618975243112,3049.245213288959,2976.1954719589603,2938.993028559473,2901.790585159987,2864.5881417604996,2827.385698361012,2790.1832549615256,2752.980811562038,2715.778368162551,2678.5759247630644,2641.3734813635783,2604.1710379640913,2566.9685945646042,2529.7661511651168,2492.563707765629,2455.361264366142,2418.1588209666556,2380.9563775671686,2343.753934167681,2306.551490768196,2269.349047368708,2232.146603969219 +Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,4003.334695009382,4151.6063503801015,4181.260681454243,4121.952019305957,3967.7494977204105,3813.546976134864,3659.3444545493167,3505.141932963771,3350.9394113782237,3341.3704696824775,3331.80152798673,3322.2325862909825,3312.663644595234,3303.0947028994865,3293.5257612037394,3283.9568195079905,3274.387877812243,3264.8189361164964,3255.2499944207493,3245.6810527250013,3236.1121110292534,3226.543169333508,3216.974227637759,3207.405285942011,3197.8363442462623,3188.2674025505175,3178.698460854768,3169.1295191590207,3159.560577463271 +Residential Battery Storage - 5 kW - 20 kWh/Advanced,4971.036821443685,3576.1531217910133,3375.4064489189723,3203.663655040512,3088.2353725056178,2972.8070899707227,2857.3788074358295,2741.950524900935,2626.5222423660407,2577.1302548489675,2527.7382673318934,2478.3462798148207,2428.954292297747,2379.562304780675,2330.1703172636016,2280.7783297465285,2231.386342229455,2181.9943547123826,2132.602367195309,2083.210379678236,2033.818392161163,1984.42640464409,1935.0344171270172,1885.6424296099442,1836.2504420928713,1786.858454575798,1737.4664670587247,1688.0744795416517,1638.6824920245783 +Residential Battery Storage - 5 kW - 20 kWh/Moderate,4971.036821443685,4674.808494010706,4400.830858517616,4144.345381306451,4003.9052218383754,3878.627433902119,3769.7782342106043,3664.260136807396,3568.5005659365142,3523.894308862307,3479.2880517881013,3434.6817947138948,3390.075537639688,3345.469280565482,3300.8630234912753,3256.256766417069,3211.6505093428623,3167.044252268657,3122.4379951944507,3077.8317381202437,3033.2254810460377,2988.61922397183,2944.0129668976238,2899.4067098234177,2854.8004527492117,2810.1941956750047,2765.5879386008,2720.981681526592,2676.375424452385 +Residential Battery Storage - 5 kW - 20 kWh/Conservative,4971.036821443685,5155.14929631197,5191.971791285625,5118.326801338311,4926.849827475297,4735.372853612282,4543.895879749264,4352.41890588625,4160.941932023233,4149.059947344034,4137.177962664834,4125.295977985636,4113.413993306436,4101.532008627236,4089.650023948037,4077.7680392688367,4065.886054589637,4054.004069910438,4042.1220852312395,4030.24010055204,4018.3581158728402,4006.4761311936422,3994.5941465144424,3982.712161835242,3970.830177156042,3958.9481924768447,3947.066207797644,3935.184223118445,3923.3022384392425 diff --git a/tests/data/Residential_Battery_Storage/R&D/TechLife/df_fin_assump.csv b/tests/data/Residential_Battery_Storage/R&D/TechLife/df_fin_assump.csv new file mode 100644 index 0000000..4f78a68 --- /dev/null +++ b/tests/data/Residential_Battery_Storage/R&D/TechLife/df_fin_assump.csv @@ -0,0 +1,2 @@ +Financial Assumptions,Value +Equity Premium During Construction,0.02 diff --git a/tests/data/Residential_Battery_Storage/R&D/TechLife/df_fom.csv b/tests/data/Residential_Battery_Storage/R&D/TechLife/df_fom.csv index bab7e06..8743183 100644 --- a/tests/data/Residential_Battery_Storage/R&D/TechLife/df_fom.csv +++ b/tests/data/Residential_Battery_Storage/R&D/TechLife/df_fom.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential Battery Storage - 5 kW - 12.5 kWh/Advanced,92.02921140875013,92.66773721001526,66.66496942516353,62.92274409155826,59.72119546850442,57.56943555668777,55.41767564487111,53.26591573305448,51.1141558212378,48.962395909421176,48.041653640973585,47.12091137252601,46.200169104078434,45.27942683563086,44.35868456718328,43.43794229873571,42.51720003028812,41.596457761840554,40.67571549339299,39.75497322494542,38.834230956497834,37.913488688050265,36.99274641960268,36.072004151155106,35.151261882707544,34.23051961425997,33.309777345812385,32.3890350773648,31.468292808917234,30.54755054046965 -Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,92.02921140875013,92.66773721001526,87.69443142788062,83.15014798259728,78.94378987804127,76.51742274778734,74.34569722318676,72.44328312764924,70.58282048368578,68.89189160849914,68.03074296339288,67.16959431828666,66.30844567318042,65.44729702807416,64.58614838296793,63.72499973786169,62.86385109275545,62.00270244764921,61.141553802543,60.28040515743676,59.41925651233053,58.55810786722429,57.69695922211801,56.835810577011785,55.97466193190556,55.113513286799325,54.25236464169307,53.39121599658687,52.530067351480604,51.66891870637434 -Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,92.02921140875013,92.66773721001526,96.09987562520107,96.78630330823817,95.41344794216387,91.8440239903707,88.27460003857753,84.70517608678432,81.13575213499117,77.56632818319798,77.3448297969789,77.1233314107598,76.90183302454074,76.68033463832158,76.4588362521025,76.2373378658834,76.0158394796643,75.7943410934452,75.57284270722612,75.35134432100703,75.12984593478794,74.90834754856884,74.68684916234979,74.46535077613066,74.24385238991155,74.02235400369243,73.8008556174734,73.57935723125426,73.35785884503517,73.13636045881601 -Residential Battery Storage - 5 kW - 20 kWh/Advanced,118.95211001074216,115.0677544910527,82.77949333739849,78.13268227993639,74.15724247704337,71.48535052509605,68.81345857314874,66.14156662120146,63.46967466925413,60.79778271730686,59.654474933119246,58.511167148931634,57.36785936474405,56.22455158055646,55.081243796368874,53.93793601218129,52.79462822799369,51.6513204438061,50.508012659618515,49.36470487543093,48.221397091243325,47.07808930705575,45.93478152286815,44.79147373868056,43.64816595449298,42.50485817030538,41.361550386117784,40.2182426019302,39.07493481774261,37.931627033555 -Residential Battery Storage - 5 kW - 20 kWh/Moderate,118.95211001074216,115.0677544910527,108.21076877987991,101.86883400261905,95.93180135081028,92.68094355779486,89.78105883289257,87.26145710058972,84.81896251395153,82.60235475445816,81.56982532002743,80.53729588559673,79.504766451166,78.47223701673528,77.43970758230455,76.40717814787381,75.37464871344308,74.34211927901235,73.30958984458167,72.27706041015092,71.2445309757202,70.21200154128947,69.17947210685871,68.14694267242798,67.11441323799727,66.08188380356654,65.04935436913581,64.01682493470513,62.984295500274385,61.95176606584362 -Residential Battery Storage - 5 kW - 20 kWh/Conservative,118.95211001074216,115.0677544910527,119.32952317590656,120.18187691287727,118.47716943893575,114.04493000668784,109.61269057443984,105.1804511421919,100.74821170994396,96.31597227769599,96.04093241276587,95.76589254783573,95.49085268290563,95.21581281797546,94.94077295304535,94.66573308811522,94.39069322318508,94.11565335825493,93.84061349332482,93.5655736283947,93.29053376346457,93.01549389853444,92.74045403360434,92.4654141686742,92.19037430374408,91.91533443881393,91.64029457388385,91.3652547089537,91.09021484402354,90.81517497909336 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential Battery Storage - 5 kW - 12.5 kWh/Advanced,96.46711443562589,69.39823317159522,65.50257659931214,62.1697644827131,59.929782414511955,57.689800346310825,55.44981827810971,53.209836209908545,50.96985414170744,50.011361440253495,49.052868738799575,48.094376037345654,47.13588333589172,46.1773906344378,45.21889793298388,44.26040523152994,43.30191253007602,42.343419828622096,41.38492712716817,40.42643442571424,39.46794172426032,38.509449022806386,37.55095632135246,36.592463619898545,35.63397091844462,34.67547821699069,33.71698551553676,32.758492814082835,31.800000112628904 +Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,96.46711443562589,91.28990311642372,86.55930404988376,82.18048526304096,79.65463708044662,77.39387080933741,75.41345773588284,73.4767161235169,71.71645916444758,70.82000342489198,69.92354768533642,69.02709194578081,68.13063620622522,67.23418046666963,66.33772472711402,65.44126898755842,64.54481324800284,63.64835750844726,62.75190176889166,61.855446029336065,60.95899028978047,60.06253455022485,59.16607881066926,58.26962307111368,57.37316733155808,56.476711592002474,55.580255852446925,54.683800112891305,53.78734437333567 +Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,96.46711443562589,100.03997052583429,100.7545417438759,99.32539930779258,95.60962897397589,91.8938586401592,88.17808830634247,84.4623179725258,80.74654763870907,80.51596781865504,80.28538799860095,80.05480817854688,79.82422835849277,79.5936485384387,79.36306871838462,79.13248889833052,78.90190907827645,78.67132925822239,78.44074943816833,78.21016961811424,77.97958979806015,77.74900997800613,77.51843015795203,77.28785033789791,77.05727051784382,76.8266906977898,76.59611087773568,76.3655310576816,76.13495123762748 +Residential Battery Storage - 5 kW - 20 kWh/Advanced,119.78553242518586,86.17345256423181,81.33612225341379,77.19768941860212,74.41624989662499,71.63481037464783,68.85337085267071,66.07193133069356,63.290491808716425,62.100308405377135,60.91012500203783,59.719941598698554,58.529758195359264,57.339574792019995,56.14939138868072,54.95920798534143,53.76902458200214,52.57884117866287,51.38865777532358,50.198474371984304,49.008290968645014,47.81810756530574,46.62792416196646,45.43774075862718,44.2475573552879,43.05737395194862,41.86719054860933,40.677007145270046,39.486823741930756 +Residential Battery Storage - 5 kW - 20 kWh/Moderate,119.78553242518586,112.64741029985498,106.04545619672643,99.86500520619347,96.48086224366443,93.46208224504117,90.8391768417139,88.29653997702354,85.98905129939097,84.91418815814856,83.83932501690619,82.76446187566381,81.6895987344214,80.61473559317903,79.53987245193663,78.46500931069426,77.39014616945185,76.3152830282095,75.2404198869671,74.16555674572471,73.09069360448233,72.01583046323991,70.94096732199753,69.86610418075516,68.79124103951277,67.71637789827038,66.64151475702803,65.56665161578562,64.49178847454321 +Residential Battery Storage - 5 kW - 20 kWh/Conservative,119.78553242518586,124.22203362611867,125.1093338663052,123.33473338593208,118.72077213696201,114.10681088799188,109.49284963902174,104.87888839005166,100.2649271410815,99.97861064168927,99.69229414229699,99.40597764290473,99.11966114351247,98.83334464412019,98.54702814472795,98.26071164533566,97.97439514594339,97.68807864655113,97.40176214715888,97.11544564776662,96.82912914837435,96.54281264898212,96.25649614958985,95.97017965019757,95.68386315080528,95.39754665141307,95.11123015202077,94.82491365262852,94.53859715323618 diff --git a/tests/data/Residential_Battery_Storage/R&D/TechLife/df_gcc.csv b/tests/data/Residential_Battery_Storage/R&D/TechLife/df_gcc.csv new file mode 100644 index 0000000..151f7f8 --- /dev/null +++ b/tests/data/Residential_Battery_Storage/R&D/TechLife/df_gcc.csv @@ -0,0 +1,7 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential Battery Storage - 5 kW - 12.5 kWh/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 20 kWh/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 20 kWh/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 20 kWh/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Residential_Battery_Storage/R&D/TechLife/df_occ.csv b/tests/data/Residential_Battery_Storage/R&D/TechLife/df_occ.csv index 542be57..221c3a1 100644 --- a/tests/data/Residential_Battery_Storage/R&D/TechLife/df_occ.csv +++ b/tests/data/Residential_Battery_Storage/R&D/TechLife/df_occ.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential Battery Storage - 5 kW - 12.5 kWh/Advanced,3681.168456350005,3706.70948840061,2666.5987770065412,2516.90976366233,2388.8478187401765,2302.7774222675107,2216.7070257948444,2130.636629322179,2044.566232849512,1958.495836376847,1921.6661456389434,1884.8364549010403,1848.0067641631372,1811.1770734252343,1774.3473826873312,1737.5176919494284,1700.6880012115248,1663.8583104736222,1627.0286197357195,1590.1989289978164,1553.3692382599133,1516.5395475220105,1479.7098567841072,1442.880166046204,1406.0504753083017,1369.2207845703986,1332.3910938324955,1295.5614030945922,1258.7317123566893,1221.902021618786 -Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,3681.168456350005,3706.70948840061,3507.7772571152245,3326.0059193038906,3157.7515951216506,3060.696909911493,2973.82788892747,2897.7313251059695,2823.312819347431,2755.6756643399654,2721.229718535715,2686.7837727314663,2652.3378269272166,2617.8918811229664,2583.445935318717,2548.9999895144674,2514.554043710218,2480.1080979059684,2445.66215210172,2411.2162062974703,2376.770260493221,2342.3243146889713,2307.87836888472,2273.4324230804714,2238.986477276222,2204.540531471973,2170.0945856677226,2135.6486398634747,2101.202694059224,2066.7567482549734 -Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,3681.168456350005,3706.70948840061,3843.9950250080424,3871.4521323295266,3816.5379176865545,3673.7609596148277,3530.984001543101,3388.207043471373,3245.4300853996465,3102.653127327919,3093.7931918791555,3084.933256430392,3076.073320981629,3067.2133855328634,3058.3534500841,3049.493514635336,3040.6335791865718,3031.773643737808,3022.9137082890447,3014.053772840281,3005.1938373915173,2996.3339019427535,2987.473966493991,2978.6140310452265,2969.754095596462,2960.894160147697,2952.0342246989358,2943.1742892501707,2934.3143538014065,2925.4544183526405 -Residential Battery Storage - 5 kW - 20 kWh/Advanced,4758.084400429686,4602.7101796421075,3311.1797334959397,3125.3072911974555,2966.2896990817344,2859.414021003842,2752.5383429259496,2645.6626648480583,2538.786986770165,2431.9113086922744,2386.1789973247696,2340.4466859572653,2294.714374589762,2248.982063222258,2203.249751854755,2157.5174404872514,2111.7851291197476,2066.0528177522438,2020.3205063847404,1974.588195017237,1928.855883649733,1883.1235722822298,1837.3912609147258,1791.6589495472222,1745.9266381797192,1700.1943268122152,1654.4620154447111,1608.7297040772078,1562.9973927097042,1517.2650813422001 -Residential Battery Storage - 5 kW - 20 kWh/Moderate,4758.084400429686,4602.7101796421075,4328.4307511951965,4074.7533601047617,3837.272054032411,3707.237742311794,3591.2423533157025,3490.458284023589,3392.758500558061,3304.0941901783262,3262.793012801097,3221.4918354238694,3180.19065804664,3138.8894806694107,3097.5883032921815,3056.287125914952,3014.9859485377233,2973.684771160494,2932.3835937832664,2891.082416406037,2849.7812390288077,2808.4800616515786,2767.178884274348,2725.8777068971194,2684.5765295198908,2643.2753521426616,2601.9741747654325,2560.672997388205,2519.371820010975,2478.0706426337447 -Residential Battery Storage - 5 kW - 20 kWh/Conservative,4758.084400429686,4602.7101796421075,4773.180927036262,4807.27507651509,4739.08677755743,4561.797200267513,4384.507622977593,4207.218045687676,4029.928468397758,3852.6388911078393,3841.6372965106348,3830.635701913429,3819.634107316225,3808.6325127190185,3797.630918121814,3786.6293235246085,3775.627728927403,3764.626134330197,3753.6245397329926,3742.622945135788,3731.621350538582,3720.6197559413777,3709.618161344173,3698.6165667469677,3687.6149721497627,3676.613377552557,3665.6117829553536,3654.6101883581478,3643.6085937609414,3632.606999163734 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential Battery Storage - 5 kW - 12.5 kWh/Advanced,3858.684577425035,2775.929326863809,2620.1030639724854,2486.790579308524,2397.191296580478,2307.592013852433,2217.9927311243882,2128.3934483963417,2038.7941656682974,2000.4544576101398,1962.1147495519829,1923.775041493826,1885.4353334356686,1847.0956253775119,1808.755917319355,1770.4162092611973,1732.0765012030406,1693.7367931448837,1655.3970850867267,1617.0573770285696,1578.7176689704127,1540.3779609122553,1502.0382528540983,1463.6985447959419,1425.3588367377847,1387.0191286796276,1348.6794206214704,1310.3397125633135,1272.000004505156 +Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,3858.684577425035,3651.596124656948,3462.3721619953503,3287.219410521638,3186.1854832178647,3095.7548323734964,3016.5383094353137,2939.0686449406758,2868.6583665779035,2832.800136995679,2796.9419074134566,2761.0836778312323,2725.2254482490084,2689.367218666785,2653.5089890845607,2617.6507595023368,2581.7925299201133,2545.9343003378904,2510.0760707556665,2474.2178411734426,2438.3596115912187,2402.501382008994,2366.6431524267705,2330.784922844547,2294.926693262323,2259.068463680099,2223.2102340978768,2187.352004515652,2151.4937749334267 +Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,3858.684577425035,4001.5988210333717,4030.181669755036,3973.015972311703,3824.3851589590354,3675.7543456063677,3527.1235322536986,3378.492718901032,3229.8619055483628,3220.6387127462012,3211.415519944038,3202.192327141875,3192.9691343397108,3183.745941537548,3174.522748735385,3165.2995559332207,3156.076363131058,3146.8531703288954,3137.6299775267325,3128.406784724569,3119.183591922406,3109.960399120245,3100.7372063180806,3091.5140135159163,3082.2908207137525,3073.067627911592,3063.844435109427,3054.621242307264,3045.3980495050987 +Residential Battery Storage - 5 kW - 20 kWh/Advanced,4791.421297007434,3446.9381025692724,3253.4448901365513,3087.907576744085,2976.6499958649993,2865.392414985913,2754.1348341068283,2642.877253227742,2531.619672348657,2484.0123362150853,2436.405000081513,2388.797663947942,2341.1903278143704,2293.5829916807998,2245.9756555472286,2198.368319413657,2150.7609832800854,2103.1536471465147,2055.546311012943,2007.9389748793722,1960.3316387458005,1912.7243026122294,1865.1169664786582,1817.509630345087,1769.902294211516,1722.2949580779446,1674.687621944373,1627.0802858108018,1579.4729496772302 +Residential Battery Storage - 5 kW - 20 kWh/Moderate,4791.421297007434,4505.896411994199,4241.818247869057,3994.600208247739,3859.2344897465773,3738.4832898016466,3633.5670736685556,3531.8615990809412,3439.5620519756385,3396.5675263259423,3353.5730006762474,3310.578475026552,3267.583949376856,3224.5894237271614,3181.594898077465,3138.60037242777,3095.605846778074,3052.61132112838,3009.6167954786843,2966.6222698289885,2923.627744179293,2880.6332185295964,2837.638692879901,2794.644167230206,2751.649641580511,2708.655115930815,2665.660590281121,2622.6660646314244,2579.671538981728 +Residential Battery Storage - 5 kW - 20 kWh/Conservative,4791.421297007434,4968.881345044747,5004.373354652208,4933.389335437283,4748.83088547848,4564.272435519675,4379.713985560869,4195.155535602066,4010.59708564326,3999.1444256675704,3987.691765691879,3976.239105716189,3964.7864457404985,3953.3337857648075,3941.8811257891175,3930.428465813426,3918.975805837735,3907.523145862045,3896.070485886355,3884.6178259106646,3873.1651659349736,3861.7125059592845,3850.2598459835936,3838.807186007902,3827.3545260322107,3815.9018660565225,3804.4492060808307,3792.9965461051406,3781.543886129447 diff --git a/tests/data/Residential_Battery_Storage/R&D/TechLife/df_vom.csv b/tests/data/Residential_Battery_Storage/R&D/TechLife/df_vom.csv index 691afc7..151f7f8 100644 --- a/tests/data/Residential_Battery_Storage/R&D/TechLife/df_vom.csv +++ b/tests/data/Residential_Battery_Storage/R&D/TechLife/df_vom.csv @@ -1,7 +1,7 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential Battery Storage - 5 kW - 12.5 kWh/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential Battery Storage - 5 kW - 20 kWh/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential Battery Storage - 5 kW - 20 kWh/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential Battery Storage - 5 kW - 20 kWh/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential Battery Storage - 5 kW - 12.5 kWh/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 12.5 kWh/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 12.5 kWh/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 20 kWh/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 20 kWh/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential Battery Storage - 5 kW - 20 kWh/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Residential_Battery_Storage/R&D/df_cff.csv b/tests/data/Residential_Battery_Storage/R&D/df_cff.csv new file mode 100644 index 0000000..68ce22d --- /dev/null +++ b/tests/data/Residential_Battery_Storage/R&D/df_cff.csv @@ -0,0 +1,4 @@ +Construction Finance Factor,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CFF/Advanced,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827 +CFF/Moderate,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827 +CFF/Conservative,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827,1.0374868986261827 diff --git a/tests/data/Solar_-_CSP/Market/20/df_capex.csv b/tests/data/Solar_-_CSP/Market/20/df_capex.csv index 1de1a34..d07e75e 100644 --- a/tests/data/Solar_-_CSP/Market/20/df_capex.csv +++ b/tests/data/Solar_-_CSP/Market/20/df_capex.csv @@ -1,10 +1,10 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CSP - Class 2/Advanced,7253.783159270733,6899.153760373053,6544.524361475373,6189.894962577692,5835.265563680012,5480.636164782332,5126.006765884652,4771.3773669869715,4416.747968089291,4062.118569191611,4011.342087076716,3960.565604961821,3909.789122846926,3859.012640732031,3808.236158617136,3757.4596765022407,3706.683194387346,3655.906712272451,3605.1302301575556,3554.3537480426608,3503.5772659277654,3452.8007838128706,3402.0243016979753,3351.2478195830804,3300.4713374681855,3249.69485535329,3198.9183732383954,3148.1418911235,3097.365409008605,3046.5889268937076 -CSP - Class 2/Moderate,7253.783159270733,7011.990387295043,6770.197615319351,6528.40484334366,6286.612071367968,6044.819299392278,5803.026527416586,5561.233755440895,5319.440983465204,5077.648211489513,5041.379295693159,5005.110379896805,4968.841464100451,4932.572548304098,4896.303632507744,4860.03471671139,4823.7658009150355,4787.496885118681,4751.227969322327,4714.959053525973,4678.690137729619,4642.421221933265,4606.152306136912,4569.8833903405575,4533.614474544203,4497.345558747849,4461.076642951495,4424.807727155141,4388.538811358787,4352.26989556244 -CSP - Class 2/Conservative,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733 -CSP - Class 3/Advanced,7253.783159270733,6899.153760373053,6544.524361475373,6189.894962577692,5835.265563680012,5480.636164782332,5126.006765884652,4771.3773669869715,4416.747968089291,4062.118569191611,4011.342087076716,3960.565604961821,3909.789122846926,3859.012640732031,3808.236158617136,3757.4596765022407,3706.683194387346,3655.906712272451,3605.1302301575556,3554.3537480426608,3503.5772659277654,3452.8007838128706,3402.0243016979753,3351.2478195830804,3300.4713374681855,3249.69485535329,3198.9183732383954,3148.1418911235,3097.365409008605,3046.5889268937076 -CSP - Class 3/Moderate,7253.783159270733,7011.990387295043,6770.197615319351,6528.40484334366,6286.612071367968,6044.819299392278,5803.026527416586,5561.233755440895,5319.440983465204,5077.648211489513,5041.379295693159,5005.110379896805,4968.841464100451,4932.572548304098,4896.303632507744,4860.03471671139,4823.7658009150355,4787.496885118681,4751.227969322327,4714.959053525973,4678.690137729619,4642.421221933265,4606.152306136912,4569.8833903405575,4533.614474544203,4497.345558747849,4461.076642951495,4424.807727155141,4388.538811358787,4352.26989556244 -CSP - Class 3/Conservative,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733 -CSP - Class 8/Advanced,7253.783159270733,6899.153760373053,6544.524361475373,6189.894962577692,5835.265563680012,5480.636164782332,5126.006765884652,4771.3773669869715,4416.747968089291,4062.118569191611,4011.342087076716,3960.565604961821,3909.789122846926,3859.012640732031,3808.236158617136,3757.4596765022407,3706.683194387346,3655.906712272451,3605.1302301575556,3554.3537480426608,3503.5772659277654,3452.8007838128706,3402.0243016979753,3351.2478195830804,3300.4713374681855,3249.69485535329,3198.9183732383954,3148.1418911235,3097.365409008605,3046.5889268937076 -CSP - Class 8/Moderate,7253.783159270733,7011.990387295043,6770.197615319351,6528.40484334366,6286.612071367968,6044.819299392278,5803.026527416586,5561.233755440895,5319.440983465204,5077.648211489513,5041.379295693159,5005.110379896805,4968.841464100451,4932.572548304098,4896.303632507744,4860.03471671139,4823.7658009150355,4787.496885118681,4751.227969322327,4714.959053525973,4678.690137729619,4642.421221933265,4606.152306136912,4569.8833903405575,4533.614474544203,4497.345558747849,4461.076642951495,4424.807727155141,4388.538811358787,4352.26989556244 -CSP - Class 8/Conservative,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CSP - Class 2/Advanced,7912.019603207439,7443.663802958381,6975.308002709324,6506.952202460267,6038.596402211209,5570.240601962152,5101.884801713095,4633.529001464038,4165.173201214978,4114.436607412595,4063.700013610212,4012.963419807829,3962.226826005446,3911.4902322030634,3860.7536384006803,3810.0170445982976,3759.2804507959145,3708.543856993532,3657.8072631911486,3607.070669388766,3556.334075586383,3505.597481784,3454.860887981617,3404.1242941792343,3353.387700376851,3302.6511065744685,3251.9145127720853,3201.1779189697027,3150.4413251673172 +CSP - Class 2/Moderate,7912.019603207439,7570.505287464338,7228.990971721238,6887.476655978137,6545.962340235036,6204.448024491936,5862.933708748836,5521.419393005735,5179.905077262637,5143.664653118078,5107.424228973518,5071.183804828958,5034.943380684399,4998.702956539839,4962.46253239528,4926.22210825072,4889.98168410616,4853.741259961601,4817.500835817041,4781.2604116724815,4745.019987527921,4708.779563383362,4672.539139238803,4636.298715094243,4600.058290949683,4563.817866805123,4527.577442660564,4491.337018516005,4455.096594371452 +CSP - Class 2/Conservative,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439 +CSP - Class 3/Advanced,7912.019603207439,7443.663802958381,6975.308002709324,6506.952202460267,6038.596402211209,5570.240601962152,5101.884801713095,4633.529001464038,4165.173201214978,4114.436607412595,4063.700013610212,4012.963419807829,3962.226826005446,3911.4902322030634,3860.7536384006803,3810.0170445982976,3759.2804507959145,3708.543856993532,3657.8072631911486,3607.070669388766,3556.334075586383,3505.597481784,3454.860887981617,3404.1242941792343,3353.387700376851,3302.6511065744685,3251.9145127720853,3201.1779189697027,3150.4413251673172 +CSP - Class 3/Moderate,7912.019603207439,7570.505287464338,7228.990971721238,6887.476655978137,6545.962340235036,6204.448024491936,5862.933708748836,5521.419393005735,5179.905077262637,5143.664653118078,5107.424228973518,5071.183804828958,5034.943380684399,4998.702956539839,4962.46253239528,4926.22210825072,4889.98168410616,4853.741259961601,4817.500835817041,4781.2604116724815,4745.019987527921,4708.779563383362,4672.539139238803,4636.298715094243,4600.058290949683,4563.817866805123,4527.577442660564,4491.337018516005,4455.096594371452 +CSP - Class 3/Conservative,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439 +CSP - Class 8/Advanced,7912.019603207439,7443.663802958381,6975.308002709324,6506.952202460267,6038.596402211209,5570.240601962152,5101.884801713095,4633.529001464038,4165.173201214978,4114.436607412595,4063.700013610212,4012.963419807829,3962.226826005446,3911.4902322030634,3860.7536384006803,3810.0170445982976,3759.2804507959145,3708.543856993532,3657.8072631911486,3607.070669388766,3556.334075586383,3505.597481784,3454.860887981617,3404.1242941792343,3353.387700376851,3302.6511065744685,3251.9145127720853,3201.1779189697027,3150.4413251673172 +CSP - Class 8/Moderate,7912.019603207439,7570.505287464338,7228.990971721238,6887.476655978137,6545.962340235036,6204.448024491936,5862.933708748836,5521.419393005735,5179.905077262637,5143.664653118078,5107.424228973518,5071.183804828958,5034.943380684399,4998.702956539839,4962.46253239528,4926.22210825072,4889.98168410616,4853.741259961601,4817.500835817041,4781.2604116724815,4745.019987527921,4708.779563383362,4672.539139238803,4636.298715094243,4600.058290949683,4563.817866805123,4527.577442660564,4491.337018516005,4455.096594371452 +CSP - Class 8/Conservative,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439 diff --git a/tests/data/Solar_-_CSP/Market/20/df_fom.csv b/tests/data/Solar_-_CSP/Market/20/df_fom.csv index 60bc4a6..bb95a48 100644 --- a/tests/data/Solar_-_CSP/Market/20/df_fom.csv +++ b/tests/data/Solar_-_CSP/Market/20/df_fom.csv @@ -1,10 +1,10 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CSP - Class 2/Advanced,69.102,66.424,63.74600000000001,61.06800000000001,58.390000000000015,55.71200000000002,53.03400000000002,50.35600000000002,47.678000000000026,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,40.25,40.0 -CSP - Class 2/Moderate,69.102,67.1825,65.263,63.343500000000006,61.42400000000001,59.50450000000001,57.58500000000001,55.66550000000001,53.74600000000001,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265 -CSP - Class 2/Conservative,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.10199999999999 -CSP - Class 3/Advanced,69.102,66.424,63.74600000000001,61.06800000000001,58.390000000000015,55.71200000000002,53.03400000000002,50.35600000000002,47.678000000000026,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,40.25,40.0 -CSP - Class 3/Moderate,69.102,67.1825,65.263,63.343500000000006,61.42400000000001,59.50450000000001,57.58500000000001,55.66550000000001,53.74600000000001,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265 -CSP - Class 3/Conservative,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.10199999999999 -CSP - Class 8/Advanced,69.102,66.424,63.74600000000001,61.06800000000001,58.390000000000015,55.71200000000002,53.03400000000002,50.35600000000002,47.678000000000026,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,40.25,40.0 -CSP - Class 8/Moderate,69.102,67.1825,65.263,63.343500000000006,61.42400000000001,59.50450000000001,57.58500000000001,55.66550000000001,53.74600000000001,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265 -CSP - Class 8/Conservative,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.10199999999999 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CSP - Class 2/Advanced,74.63016,70.92639,67.22261999999999,63.51884999999999,59.815079999999995,56.111309999999996,52.40754,48.70377,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,40.25,40.0 +CSP - Class 2/Moderate,74.63016,72.17639,69.72261999999999,67.26884999999999,64.81507999999998,62.36130999999998,59.90753999999998,57.453769999999984,55,54.85,54.7,54.550000000000004,54.400000000000006,54.25000000000001,54.10000000000001,53.95000000000001,53.80000000000001,53.65000000000001,53.500000000000014,53.350000000000016,53.20000000000002,53.05000000000002,52.90000000000002,52.75000000000002,52.60000000000002,52.450000000000024,52.300000000000026,52.15000000000003,52.0 +CSP - Class 2/Conservative,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016 +CSP - Class 3/Advanced,74.63016,70.92639,67.22261999999999,63.51884999999999,59.815079999999995,56.111309999999996,52.40754,48.70377,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,40.25,40.0 +CSP - Class 3/Moderate,74.63016,72.17639,69.72261999999999,67.26884999999999,64.81507999999998,62.36130999999998,59.90753999999998,57.453769999999984,55,54.85,54.7,54.550000000000004,54.400000000000006,54.25000000000001,54.10000000000001,53.95000000000001,53.80000000000001,53.65000000000001,53.500000000000014,53.350000000000016,53.20000000000002,53.05000000000002,52.90000000000002,52.75000000000002,52.60000000000002,52.450000000000024,52.300000000000026,52.15000000000003,52.0 +CSP - Class 3/Conservative,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016 +CSP - Class 8/Advanced,74.63016,70.92639,67.22261999999999,63.51884999999999,59.815079999999995,56.111309999999996,52.40754,48.70377,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,40.25,40.0 +CSP - Class 8/Moderate,74.63016,72.17639,69.72261999999999,67.26884999999999,64.81507999999998,62.36130999999998,59.90753999999998,57.453769999999984,55,54.85,54.7,54.550000000000004,54.400000000000006,54.25000000000001,54.10000000000001,53.95000000000001,53.80000000000001,53.65000000000001,53.500000000000014,53.350000000000016,53.20000000000002,53.05000000000002,52.90000000000002,52.75000000000002,52.60000000000002,52.450000000000024,52.300000000000026,52.15000000000003,52.0 +CSP - Class 8/Conservative,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016 diff --git a/tests/data/Solar_-_CSP/Market/20/df_gcc.csv b/tests/data/Solar_-_CSP/Market/20/df_gcc.csv index c7aefe3..1ad8373 100644 --- a/tests/data/Solar_-_CSP/Market/20/df_gcc.csv +++ b/tests/data/Solar_-_CSP/Market/20/df_gcc.csv @@ -1,10 +1,10 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CSP - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -CSP - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -CSP - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -CSP - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -CSP - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -CSP - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -CSP - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -CSP - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -CSP - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CSP - Class 2/Advanced,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 +CSP - Class 2/Moderate,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 +CSP - Class 2/Conservative,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 +CSP - Class 3/Advanced,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 +CSP - Class 3/Moderate,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 +CSP - Class 3/Conservative,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 +CSP - Class 8/Advanced,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 +CSP - Class 8/Moderate,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 +CSP - Class 8/Conservative,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 diff --git a/tests/data/Solar_-_CSP/Market/20/df_lcoe.csv b/tests/data/Solar_-_CSP/Market/20/df_lcoe.csv index 2842ac0..11058b2 100644 --- a/tests/data/Solar_-_CSP/Market/20/df_lcoe.csv +++ b/tests/data/Solar_-_CSP/Market/20/df_lcoe.csv @@ -1,10 +1,10 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CSP - Class 2/Advanced,86.88379390077715,83.26148810747137,80.27216709150643,76.32107798272546,72.20085821458703,68.08063996667931,63.960423419933086,59.84020878517701,55.7199963095792,51.5997862848282,51.044707870460996,50.48962969110498,49.934551751621,49.379474057004686,48.82439661239131,48.26931942306095,47.71424249444337,47.15916583212328,46.60408944184624,46.049013329524286,45.49393750124173,44.93886196326211,44.38378672203423,47.13953329634148,49.591833736718456,54.37820723725903,53.64094332333151,52.90367987406948,52.166416900275266,51.42915441308831 -CSP - Class 2/Moderate,86.88379390077715,84.51848013395231,82.82284243618618,80.15583756050994,77.31386862704389,74.47189980991298,71.62993112296262,68.78796258232632,65.94599420691888,63.10402601906129,62.73813853621837,62.372251073227275,62.00636363049882,61.64047620845488,61.27458880752913,60.90870142816769,60.54281407082924,60.176926735985454,59.811039424121745,59.44515213573763,59.07926487134682,58.71337763147861,58.34749041667759,62.49635983497117,66.29455752074637,73.38594393374484,72.88991573036284,72.39388756623293,71.89785944226773,71.40183135940818 -CSP - Class 2/Conservative,86.88379390077715,87.3148565832541,88.49421953132804,88.68164583343327,88.68160793825062,88.68156715105557,88.68152312765325,88.68147546697345,88.68142369881666,88.68136726828752,88.68133124004653,88.68129471842789,88.68125769322745,88.68122015395713,88.6811820898357,88.68114348977859,88.6811043423868,88.6810646359355,88.68102435836293,88.68098349725787,88.68094203984622,88.68089997297905,88.68085728311743,95.84709428563042,102.56691630815419,114.70671727817556,114.70665384709082,114.70658944049987,114.7065240357252,114.70645760938017 -CSP - Class 3/Advanced,89.32763715288654,85.60141949445018,82.52677503803703,78.4621189126664,74.22336538523693,69.98461342268175,65.74586321124488,61.50711496794626,57.26836894721239,53.029625449297654,52.45824643234471,51.88686765730435,51.31548912918019,50.74411085311456,50.17273283439354,49.601355078452244,49.02997759087988,48.45860037742521,47.88722344400247,47.31584679669734,46.74447044177279,46.17309438567631,45.601718635046055,48.43839130658954,50.962706752170774,55.88963836169168,55.130723730044494,54.371809576708316,53.61289591280267,52.853982749794156 -CSP - Class 3/Moderate,89.32763715288654,86.895031070395,85.1517669693457,82.40861022457437,79.48535137394832,76.56209264307375,73.63883404620265,70.71557559994228,67.79231732376299,64.86905924064115,64.49242699400531,64.11579476780429,63.73916256246092,63.36253037840951,62.98589821609645,62.60926607598096,62.2326339585352,61.85600186424469,61.479369793609095,61.102737747142605,60.72610572537401,60.34947372884816,59.97284175812562,64.24354814542627,68.15328486679611,75.45291910336023,74.94232438395929,74.43172970496312,73.92113506731116,73.41054047197196 -CSP - Class 3/Conservative,89.32763715288654,89.77135855401427,90.98535503533924,91.17828535558974,91.17824634756556,91.17820436260126,91.17815904639423,91.17810998609632,91.1780566977,91.17799861001467,91.17796152375733,91.17792392963368,91.17788581713985,91.17784717547984,91.17780799355577,91.17776825995756,91.1777279629515,91.1776870904684,91.1776456300923,91.17760356904753,91.17756089418484,91.17751759196916,91.177473648464,98.55415655986069,105.47131493235038,117.96761701277424,117.96755171895285,117.96748542097824,117.96741809550694,117.96734971846553 -CSP - Class 8/Advanced,111.4933905406957,106.82468822226186,102.9761568410051,97.88144345621626,92.56758411980861,87.25372675319407,81.93987159080824,76.626018905826,71.31216901850793,65.99832230680074,65.2790961901304,64.5598703779687,63.84064487661398,63.12141969253915,62.402194832398095,61.68297030303229,60.96374611147721,60.24452226496908,59.52529877095252,58.8060756370879,58.08685287125874,57.367630481580875,56.64840847641011,60.21908399876153,63.39657834368579,69.59837747084536,68.64308998704044,67.68780310531181,66.73251683965628,65.77723120450743 -CSP - Class 8/Moderate,111.4933905406957,108.45044053672939,106.2752031047341,102.84134594416268,99.1807843818636,95.5202229703023,91.8596617274185,88.1991006741167,84.53853983490528,80.87797923870588,80.40389156638412,79.92980391978476,79.4557162994401,78.9816287058968,78.50754113971674,78.03345360147799,77.55936609177486,77.08527861121851,76.61119116043791,76.13710374008028,75.66301635081126,75.18892899331665,74.71484166830209,80.09061410523502,85.01201421948849,94.20046431882115,93.55775073233785,92.91503719671427,92.2723237131329,91.62961028281295 -CSP - Class 8/Conservative,111.4933905406957,112.05192701254326,113.58005098806319,113.82290296705555,113.8228538655154,113.82280101673737,113.82274397474137,113.82268221985277,113.8226151428247,113.82254202466825,113.82249534216146,113.82244802037546,113.82240004608849,113.82235140571099,113.8223020852735,113.82225207041351,113.82220134636111,113.82214989792422,113.82209770947416,113.82204476492947,113.82199104773849,113.8219365408639,113.82188122676305,123.10731672029156,131.81432346542937,147.54410448884227,147.54402229992704,147.543938847029,147.54385410076458,147.5437680308311 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CSP - Class 2/Advanced,93.33026679627389,89.18273943108072,84.13050624697136,78.74676417402105,73.35313137044942,67.95950164076764,62.565875505134535,57.17225360808544,51.77863675806985,51.234450779119186,50.69026495996705,50.14607930391445,49.60189381435413,49.057708494773706,48.51352334875865,47.96933837999599,47.42515359227812,46.88096898950637,46.33678457569475,45.79260035497437,45.24841633159794,44.70423250994364,44.16004889452017,43.615865489971696,43.07168230108283,42.527499332784004,41.98331659015729,41.43913407844185,40.89495180304023 +CSP - Class 2/Moderate,93.33026679627389,90.65556918255773,87.08777642294137,83.1832060457173,79.26838263748027,75.35355941323513,71.43873640411651,67.52391364870404,63.609091195388224,63.2252765123683,62.841461838477294,62.457647173903624,62.07383251884113,61.69001787348923,61.30620323805265,60.92238861274189,60.53857399777374,60.154759393371144,59.77094479976324,59.387130217185955,59.003315645882516,58.619501086102915,58.23568653810466,57.85187200215311,57.46805747852159,57.08424296749169,56.70042846935389,56.316613984407454,55.93279951296088 +CSP - Class 2/Conservative,93.33026679627389,94.55422156091518,94.91634233262866,94.92749969959506,94.92742855997132,94.92734982343444,94.92726220444617,94.92716411008088,94.92705354230834,94.92702599099307,94.9269980628314,94.92696975003807,94.92694104461214,94.92691193832961,94.92688242273462,94.92685248913173,94.92682212857795,94.92679133187323,94.92676008955087,94.92672839186831,94.9266962287976,94.92666359001345,94.92663046488295,94.92659684245403,94.92656271144334,94.92652806022336,94.92649287680992,94.9264571488474,94.92642086359454 +CSP - Class 3/Advanced,95.95481011795736,91.68933093292081,86.49257806102463,80.95458110880683,75.40640297174546,69.85822799884274,64.31005672553262,58.76188981527807,53.21372810026973,52.65356138932516,52.0933948428718,51.53322846430761,50.973062257124965,50.412896224913894,49.85273037136517,49.292564700274085,48.732399215544405,48.17223392119203,47.61206882134884,47.05190392026728,46.491739222324924,45.93157473202854,45.37141045401921,44.81124639307751,44.251082554128544,43.690918942247535,43.13075556266578,42.57059242077632,42.01042952214034 +CSP - Class 3/Moderate,95.95481011795736,93.20508188266376,89.5360315961035,85.52031377735351,81.49404183394415,77.46777007992983,73.44149854735952,69.41522727594574,65.3889563155001,64.99387041304064,64.59878451997818,64.20369863650667,63.808612762825646,63.413526899140386,63.018441045661625,62.623355202606035,62.22826937019678,61.83318354866334,61.43809773824161,61.04301193917442,60.64792615171214,60.25284037611212,59.857754612639425,59.462668861567195,59.06758312317679,58.67249739775807,58.27741168561004,57.88232598704075,57.487240302367766 +CSP - Class 3/Conservative,95.95481011795736,97.21470791278132,97.58746283389597,97.59894785151518,97.59887462278347,97.59879357404536,97.59870338201105,97.59860240697662,97.59848859223703,97.59846023184141,97.59843148353279,97.59840233929731,97.59837279089905,97.59834282987252,97.59831244751354,97.59828163487131,97.59825038274022,97.59821868165004,97.59818652185608,97.59815389332967,97.59812078574838,97.5980871884837,97.59805309059048,97.59801848079505,97.59798334748264,97.59794767868433,97.597911462064,97.5978746849032,97.5978373340865 +CSP - Class 8/Advanced,119.75952016793465,114.42421338735362,107.91666132389676,100.9795666145876,94.02965628933718,87.07974994698687,80.12984826151674,73.17995206806403,66.23006241415275,65.52494984220502,64.8198374773114,64.11472532374907,63.40961338591411,62.70450166832548,61.99939017562892,61.29427891260181,60.589167884158044,59.8840570953526,59.17894655138659,58.4738362576127,57.76872621954131,57.063616442845245,56.3585069333666,55.653397697122855,54.94828874031356,54.24318006932714,53.53807169074855,52.832963611366296,52.12785583818054 +CSP - Class 8/Moderate,119.75952016793465,116.32926127545419,111.74180127953106,106.71797184133798,101.68085734739662,96.6437430918572,91.60662911506148,86.56951546699784,81.53240221036685,81.03508590902197,80.5377696195056,80.04045334206191,79.543137076942,79.04582082440434,78.54850458471414,78.05118835814417,77.55387214497532,77.05655594549647,76.55923976000452,76.06192358880516,75.56460743221353,75.06729129055358,74.56997516415896,74.07265905337348,73.57534295855133,73.07802688005734,72.58071081826789,72.08339477357075,71.58607874636564 +CSP - Class 8/Conservative,119.75952016793465,121.34542264507687,121.81462971504025,121.82908653682941,121.82899435980721,121.8288923393139,121.82877880965204,121.82865170683633,121.8285084419793,121.82847274319337,121.82843655612007,121.8283998706719,121.82836267648189,121.828324962894,121.82828671895187,121.8282479333886,121.82820859461657,121.82816869071513,121.82812820941805,121.82808713810174,121.82804546377277,121.82800317305244,121.8279602521635,121.82791668691516,121.8278724626873,121.82782756441392,121.82778197656695,121.82773568313691,121.82768866761472 diff --git a/tests/data/Solar_-_CSP/Market/20/df_occ.csv b/tests/data/Solar_-_CSP/Market/20/df_occ.csv index 75a4ea5..ea93526 100644 --- a/tests/data/Solar_-_CSP/Market/20/df_occ.csv +++ b/tests/data/Solar_-_CSP/Market/20/df_occ.csv @@ -1,10 +1,10 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CSP - Class 2/Advanced,6822.0031793395965,6488.483023905216,6154.962868470836,5821.442713036456,5487.922557602075,5154.402402167695,4820.882246733315,4487.3620912989345,4153.841935864554,3820.3217804301744,3772.5677581747973,3724.81373591942,3677.059713664043,3629.305691408666,3581.551669153289,3533.797646897912,3486.0436246425347,3438.2896023871576,3390.5355801317805,3342.7815578764034,3295.0275356210263,3247.2735133656493,3199.519491110272,3151.765468854895,3104.011446599518,3056.257424344141,3008.503402088764,2960.7493798333867,2912.9953575780096,2865.24133532263 -CSP - Class 2/Moderate,6822.0031793395965,6594.60307336161,6367.202967383623,6139.802861405637,5912.40275542765,5685.002649449663,5457.602543471677,5230.20243749369,5002.802331515703,4775.402225537718,4741.292209641019,4707.182193744321,4673.072177847623,4638.962161950924,4604.852146054226,4570.742130157528,4536.632114260829,4502.522098364131,4468.412082467433,4434.3020665707345,4400.192050674036,4366.082034777338,4331.97201888064,4297.862002983941,4263.751987087243,4229.641971190545,4195.531955293846,4161.421939397148,4127.31192350045,4093.2019076037577 -CSP - Class 2/Conservative,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965 -CSP - Class 3/Advanced,6822.0031793395965,6488.483023905216,6154.962868470836,5821.442713036456,5487.922557602075,5154.402402167695,4820.882246733315,4487.3620912989345,4153.841935864554,3820.3217804301744,3772.5677581747973,3724.81373591942,3677.059713664043,3629.305691408666,3581.551669153289,3533.797646897912,3486.0436246425347,3438.2896023871576,3390.5355801317805,3342.7815578764034,3295.0275356210263,3247.2735133656493,3199.519491110272,3151.765468854895,3104.011446599518,3056.257424344141,3008.503402088764,2960.7493798333867,2912.9953575780096,2865.24133532263 -CSP - Class 3/Moderate,6822.0031793395965,6594.60307336161,6367.202967383623,6139.802861405637,5912.40275542765,5685.002649449663,5457.602543471677,5230.20243749369,5002.802331515703,4775.402225537718,4741.292209641019,4707.182193744321,4673.072177847623,4638.962161950924,4604.852146054226,4570.742130157528,4536.632114260829,4502.522098364131,4468.412082467433,4434.3020665707345,4400.192050674036,4366.082034777338,4331.97201888064,4297.862002983941,4263.751987087243,4229.641971190545,4195.531955293846,4161.421939397148,4127.31192350045,4093.2019076037577 -CSP - Class 3/Conservative,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965 -CSP - Class 8/Advanced,6822.0031793395965,6488.483023905216,6154.962868470836,5821.442713036456,5487.922557602075,5154.402402167695,4820.882246733315,4487.3620912989345,4153.841935864554,3820.3217804301744,3772.5677581747973,3724.81373591942,3677.059713664043,3629.305691408666,3581.551669153289,3533.797646897912,3486.0436246425347,3438.2896023871576,3390.5355801317805,3342.7815578764034,3295.0275356210263,3247.2735133656493,3199.519491110272,3151.765468854895,3104.011446599518,3056.257424344141,3008.503402088764,2960.7493798333867,2912.9953575780096,2865.24133532263 -CSP - Class 8/Moderate,6822.0031793395965,6594.60307336161,6367.202967383623,6139.802861405637,5912.40275542765,5685.002649449663,5457.602543471677,5230.20243749369,5002.802331515703,4775.402225537718,4741.292209641019,4707.182193744321,4673.072177847623,4638.962161950924,4604.852146054226,4570.742130157528,4536.632114260829,4502.522098364131,4468.412082467433,4434.3020665707345,4400.192050674036,4366.082034777338,4331.97201888064,4297.862002983941,4263.751987087243,4229.641971190545,4195.531955293846,4161.421939397148,4127.31192350045,4093.2019076037577 -CSP - Class 8/Conservative,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CSP - Class 2/Advanced,7346.908274689946,6906.084962907475,6465.2616511250035,6024.438339342532,5583.615027560061,5142.79171577759,4701.968403995119,4261.145092212648,3820.3217804301744,3772.5677581747973,3724.81373591942,3677.059713664043,3629.305691408666,3581.551669153289,3533.797646897912,3486.0436246425347,3438.2896023871576,3390.5355801317805,3342.7815578764034,3295.0275356210263,3247.2735133656493,3199.519491110272,3151.765468854895,3104.011446599518,3056.257424344141,3008.503402088764,2960.7493798333867,2912.9953575780096,2865.24133532263 +CSP - Class 2/Moderate,7346.908274689946,7025.470018545917,6704.031762401888,6382.593506257859,6061.15525011383,5739.7169939698015,5418.278737825773,5096.840481681744,4775.402225537718,4741.292209641019,4707.182193744321,4673.072177847623,4638.962161950924,4604.852146054226,4570.742130157528,4536.632114260829,4502.522098364131,4468.412082467433,4434.3020665707345,4400.192050674036,4366.082034777338,4331.97201888064,4297.862002983941,4263.751987087243,4229.641971190545,4195.531955293846,4161.421939397148,4127.31192350045,4093.2019076037577 +CSP - Class 2/Conservative,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946 +CSP - Class 3/Advanced,7346.908274689946,6906.084962907475,6465.2616511250035,6024.438339342532,5583.615027560061,5142.79171577759,4701.968403995119,4261.145092212648,3820.3217804301744,3772.5677581747973,3724.81373591942,3677.059713664043,3629.305691408666,3581.551669153289,3533.797646897912,3486.0436246425347,3438.2896023871576,3390.5355801317805,3342.7815578764034,3295.0275356210263,3247.2735133656493,3199.519491110272,3151.765468854895,3104.011446599518,3056.257424344141,3008.503402088764,2960.7493798333867,2912.9953575780096,2865.24133532263 +CSP - Class 3/Moderate,7346.908274689946,7025.470018545917,6704.031762401888,6382.593506257859,6061.15525011383,5739.7169939698015,5418.278737825773,5096.840481681744,4775.402225537718,4741.292209641019,4707.182193744321,4673.072177847623,4638.962161950924,4604.852146054226,4570.742130157528,4536.632114260829,4502.522098364131,4468.412082467433,4434.3020665707345,4400.192050674036,4366.082034777338,4331.97201888064,4297.862002983941,4263.751987087243,4229.641971190545,4195.531955293846,4161.421939397148,4127.31192350045,4093.2019076037577 +CSP - Class 3/Conservative,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946 +CSP - Class 8/Advanced,7346.908274689946,6906.084962907475,6465.2616511250035,6024.438339342532,5583.615027560061,5142.79171577759,4701.968403995119,4261.145092212648,3820.3217804301744,3772.5677581747973,3724.81373591942,3677.059713664043,3629.305691408666,3581.551669153289,3533.797646897912,3486.0436246425347,3438.2896023871576,3390.5355801317805,3342.7815578764034,3295.0275356210263,3247.2735133656493,3199.519491110272,3151.765468854895,3104.011446599518,3056.257424344141,3008.503402088764,2960.7493798333867,2912.9953575780096,2865.24133532263 +CSP - Class 8/Moderate,7346.908274689946,7025.470018545917,6704.031762401888,6382.593506257859,6061.15525011383,5739.7169939698015,5418.278737825773,5096.840481681744,4775.402225537718,4741.292209641019,4707.182193744321,4673.072177847623,4638.962161950924,4604.852146054226,4570.742130157528,4536.632114260829,4502.522098364131,4468.412082467433,4434.3020665707345,4400.192050674036,4366.082034777338,4331.97201888064,4297.862002983941,4263.751987087243,4229.641971190545,4195.531955293846,4161.421939397148,4127.31192350045,4093.2019076037577 +CSP - Class 8/Conservative,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946 diff --git a/tests/data/Solar_-_CSP/Market/20/df_tc.csv b/tests/data/Solar_-_CSP/Market/20/df_tc.csv index a39c0fe..44676cf 100644 --- a/tests/data/Solar_-_CSP/Market/20/df_tc.csv +++ b/tests/data/Solar_-_CSP/Market/20/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.1306731969846414,0.13112648217839268,0.1323638721861168,0.1325601577843232,0.13256012177368406,0.1325600830148481,0.13256004118073597,0.13255999589022124,0.13255994669648544,0.1325598930722258,0.13255985883565033,0.13255982413022815,0.13255978894626227,0.13255975327378605,0.13255971710255418,0.13255968042203298,0.13255964322139027,0.13255960548948406,0.132559567214852,0.13255952838570004,0.13255948898988887,0.13255944901492347,0.1325594084479375,0.13065811118576978,0.12877022920348755,0.12503513232500077,0.1250350904733101,0.12503504797797496,0.1250350048240326,0.116085097876559 -10 year CRF/Moderate,0.1306731969846414,0.13112648217839268,0.1323638721861168,0.1325601577843232,0.13256012177368406,0.1325600830148481,0.13256004118073597,0.13255999589022124,0.13255994669648544,0.1325598930722258,0.13255985883565033,0.13255982413022815,0.13255978894626227,0.13255975327378605,0.13255971710255418,0.13255968042203298,0.13255964322139027,0.13255960548948406,0.132559567214852,0.13255952838570004,0.13255948898988887,0.13255944901492347,0.1325594084479375,0.13065811118576978,0.12877022920348755,0.12503513232500077,0.1250350904733101,0.12503504797797496,0.1250350048240326,0.116085097876559 -10 year CRF/Conservative,0.1306731969846414,0.13112648217839268,0.1323638721861168,0.1325601577843232,0.13256012177368406,0.1325600830148481,0.13256004118073597,0.13255999589022124,0.13255994669648544,0.1325598930722258,0.13255985883565033,0.13255982413022815,0.13255978894626227,0.13255975327378605,0.13255971710255418,0.13255968042203298,0.13255964322139027,0.13255960548948406,0.132559567214852,0.13255952838570004,0.13255948898988887,0.13255944901492347,0.1325594084479375,0.13065811118576978,0.12877022920348755,0.12503513232500077,0.1250350904733101,0.12503504797797496,0.1250350048240326,0.116085097876559 -ITC Schedule/*,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.22500000894069672,0.15000000596046448,0,0,0.0,0.0,0.0 -PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -PVD/Advanced,0.8089526151758044,0.8089522518684323,0.8089510935957431,0.8089510016846396,0.8089511160826459,0.8089512392111261,0.8089513721091517,0.8089515159874924,0.8089516722656125,0.8089518426186614,0.8089519513811447,0.8089520616330955,0.8089521734053207,0.8089522867294837,0.8089524016381339,0.8089525181647348,0.8089526363437025,0.8089527562104328,0.808952877801342,0.8089530011538999,0.8089531263066714,0.8089532532993553,0.8089533821728253,0.815052760257289,0.8212292327511959,0.8338186015487433,0.8338187454604676,0.833818891585502,0.8338190399753017,0.8338191906829302 -PVD/Moderate,0.8089526151758044,0.8089522518684323,0.8089510935957431,0.8089510016846396,0.8089511160826459,0.8089512392111261,0.8089513721091517,0.8089515159874924,0.8089516722656125,0.8089518426186614,0.8089519513811447,0.8089520616330955,0.8089521734053207,0.8089522867294837,0.8089524016381339,0.8089525181647348,0.8089526363437025,0.8089527562104328,0.808952877801342,0.8089530011538999,0.8089531263066714,0.8089532532993553,0.8089533821728253,0.815052760257289,0.8212292327511959,0.8338186015487433,0.8338187454604676,0.833818891585502,0.8338190399753017,0.8338191906829302 -PVD/Conservative,0.8089526151758044,0.8089522518684323,0.8089510935957431,0.8089510016846396,0.8089511160826459,0.8089512392111261,0.8089513721091517,0.8089515159874924,0.8089516722656125,0.8089518426186614,0.8089519513811447,0.8089520616330955,0.8089521734053207,0.8089522867294837,0.8089524016381339,0.8089525181647348,0.8089526363437025,0.8089527562104328,0.808952877801342,0.8089530011538999,0.8089531263066714,0.8089532532993553,0.8089533821728253,0.815052760257289,0.8212292327511959,0.8338186015487433,0.8338187454604676,0.833818891585502,0.8338190399753017,0.8338191906829302 -PFF/Advanced,0.7042947032667264,0.7042948103068817,0.704295151565271,0.7042951786447622,0.7042951449400225,0.7042951086630499,0.7042950695077055,0.7042950271172638,0.7042949810735125,0.7042949308829075,0.7042948988385451,0.7042948663553453,0.7042948334242317,0.7042948000358753,0.7042947661806862,0.7042947318488051,0.7042946970300923,0.704294661714119,0.7042946258901562,0.7042945895471641,0.7042945526737805,0.704294515258309,0.7042944772887072,0.7928996792513903,0.881321600454638,1.0576017936457762,1.0576017437630967,1.0576016931132397,1.0576016416783698,1.0576015894400939 -PFF/Moderate,0.7042947032667264,0.7042948103068817,0.704295151565271,0.7042951786447622,0.7042951449400225,0.7042951086630499,0.7042950695077055,0.7042950271172638,0.7042949810735125,0.7042949308829075,0.7042948988385451,0.7042948663553453,0.7042948334242317,0.7042948000358753,0.7042947661806862,0.7042947318488051,0.7042946970300923,0.704294661714119,0.7042946258901562,0.7042945895471641,0.7042945526737805,0.704294515258309,0.7042944772887072,0.7928996792513903,0.881321600454638,1.0576017936457762,1.0576017437630967,1.0576016931132397,1.0576016416783698,1.0576015894400939 -PFF/Conservative,0.7042947032667264,0.7042948103068817,0.704295151565271,0.7042951786447622,0.7042951449400225,0.7042951086630499,0.7042950695077055,0.7042950271172638,0.7042949810735125,0.7042949308829075,0.7042948988385451,0.7042948663553453,0.7042948334242317,0.7042948000358753,0.7042947661806862,0.7042947318488051,0.7042946970300923,0.704294661714119,0.7042946258901562,0.7042945895471641,0.7042945526737805,0.704294515258309,0.7042944772887072,0.7928996792513903,0.881321600454638,1.0576017936457762,1.0576017437630967,1.0576016931132397,1.0576016416783698,1.0576015894400939 -Year (Advanced)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048.0,2049.0,2050.0 -1/nan,0.9248975646762919,0.9248974070353446,0.9248969044544056,0.9248968645736404,0.9248969142116037,0.9248969676377633,0.924897025302977,0.9248970877326024,0.9248971555425508,0.9248972294596758,0.9248972766523081,0.9248973244912226,0.9248973729897862,0.9248974221617379,0.9248974720212003,0.9248975225826935,0.9248975738611503,0.924897625871929,0.9248976786308304,0.9248977321541126,0.9248977864585088,0.9248978415612441,0.9248978974800535,0.9275354080305308,0.9301880051225674,0.9355389190140604,0.9355389797593859,0.9355390414389428,0.9355391040744498,0.9355391676883047 -2/nan,0.8554355051441356,0.8554352135407041,0.855434283869342,0.855434210098151,0.8554343019181465,0.8554344007455298,0.8554345074142956,0.8554346228962493,0.8554347483307014,0.8554348850621841,0.8554349723588563,0.855435060851022,0.8554351505634079,0.855435241521428,0.8554353337512071,0.8554354272796041,0.855435522134242,0.8554356183435308,0.8554357159366988,0.8554358149438207,0.8554359153958494,0.8554360173246482,0.8554361207630236,0.8603219331503631,0.8652497248739015,0.8752330689899968,0.8752331826492329,0.8752332980564961,0.8752334152524244,0.8752335342789258 -3/nan,0.7911902154454445,0.7911898108905235,0.7911885211149257,0.7911884187688087,0.791188546154851,0.7911886832625677,0.7911888312489994,0.791188991462378,0.7911891654833236,0.7911893551771704,0.7911894762878487,0.7911895990570965,0.7911897235192182,0.7911898497094725,0.7911899776641032,0.7911901074203737,0.7911902390166067,0.7911903724922172,0.7911905078877551,0.791190645244945,0.7911907846067293,0.7911909260173142,0.7911910695222135,0.7979790553022371,0.8048449155133048,0.8188145992482602,0.8188147587472236,0.8188149206992188,0.818815085161274,0.8188152521921995 -4/nan,0.7317699034612024,0.7317694045654298,0.7317678140190539,0.7317676878062476,0.7317678448981867,0.7317680139788637,0.7317681964751386,0.7317683940496482,0.7317686086516105,0.7317688425813522,0.7317689919345973,0.7317691433331918,0.7317692968194403,0.7317694524368239,0.7317696102300391,0.7317697702450389,0.7317699325290832,0.7317700971307788,0.7317702641001325,0.7317704334885987,0.7317706053491347,0.731770779736256,0.7317709567060902,0.7401538286595779,0.7486570863943623,0.7660329250536483,0.7660331240103054,0.7660333260268513,0.7660335311744226,0.7660337395263797 -5/nan,0.6768122016146714,0.6768116248303642,0.6768097859655903,0.6768096400483009,0.6768098216656083,0.6768100171433595,0.6768102281311801,0.676810456551283,0.6768107046572046,0.6768109751084063,0.6768111477789139,0.6768113228141031,0.6768115002628835,0.6768116801755248,0.6768118626037022,0.6768120476005433,0.6768122352206868,0.6768124255203283,0.6768126185572823,0.6768128143910368,0.6768130130828177,0.6768132146956517,0.6768134192944301,0.6865188834711211,0.6963918417140454,0.7166536146338689,0.7166538472984963,0.7166540835414457,0.7166543234459064,0.7166545670976688 -6/nan,0.625981957016609,0.6259813168569823,0.6259792759440233,0.6259791139938877,0.6259793155666269,0.6259795325227558,0.6259797666931577,0.6259800202112549,0.625980295578198,0.6259805957456666,0.6259807873886404,0.6259809816561291,0.6259811786024171,0.6259813782832976,0.6259815807561241,0.6259817860798625,0.6259819943151553,0.6259822055243734,0.625982419771684,0.6259826371231124,0.6259828576466119,0.6259830814121352,0.6259833084917042,0.6367705727010508,0.6477753380276188,0.6704573479420887,0.6704576091422741,0.6704578743596681,0.6704581436876644,0.6704584172225753 -Year (Moderate)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048.0,2049.0,2050.0 -1/nan,0.9248975646762919,0.9248974070353446,0.9248969044544056,0.9248968645736404,0.9248969142116037,0.9248969676377633,0.924897025302977,0.9248970877326024,0.9248971555425508,0.9248972294596758,0.9248972766523081,0.9248973244912226,0.9248973729897862,0.9248974221617379,0.9248974720212003,0.9248975225826935,0.9248975738611503,0.924897625871929,0.9248976786308304,0.9248977321541126,0.9248977864585088,0.9248978415612441,0.9248978974800535,0.9275354080305308,0.9301880051225674,0.9355389190140604,0.9355389797593859,0.9355390414389428,0.9355391040744498,0.9355391676883047 -2/nan,0.8554355051441356,0.8554352135407041,0.855434283869342,0.855434210098151,0.8554343019181465,0.8554344007455298,0.8554345074142956,0.8554346228962493,0.8554347483307014,0.8554348850621841,0.8554349723588563,0.855435060851022,0.8554351505634079,0.855435241521428,0.8554353337512071,0.8554354272796041,0.855435522134242,0.8554356183435308,0.8554357159366988,0.8554358149438207,0.8554359153958494,0.8554360173246482,0.8554361207630236,0.8603219331503631,0.8652497248739015,0.8752330689899968,0.8752331826492329,0.8752332980564961,0.8752334152524244,0.8752335342789258 -3/nan,0.7911902154454445,0.7911898108905235,0.7911885211149257,0.7911884187688087,0.791188546154851,0.7911886832625677,0.7911888312489994,0.791188991462378,0.7911891654833236,0.7911893551771704,0.7911894762878487,0.7911895990570965,0.7911897235192182,0.7911898497094725,0.7911899776641032,0.7911901074203737,0.7911902390166067,0.7911903724922172,0.7911905078877551,0.791190645244945,0.7911907846067293,0.7911909260173142,0.7911910695222135,0.7979790553022371,0.8048449155133048,0.8188145992482602,0.8188147587472236,0.8188149206992188,0.818815085161274,0.8188152521921995 -4/nan,0.7317699034612024,0.7317694045654298,0.7317678140190539,0.7317676878062476,0.7317678448981867,0.7317680139788637,0.7317681964751386,0.7317683940496482,0.7317686086516105,0.7317688425813522,0.7317689919345973,0.7317691433331918,0.7317692968194403,0.7317694524368239,0.7317696102300391,0.7317697702450389,0.7317699325290832,0.7317700971307788,0.7317702641001325,0.7317704334885987,0.7317706053491347,0.731770779736256,0.7317709567060902,0.7401538286595779,0.7486570863943623,0.7660329250536483,0.7660331240103054,0.7660333260268513,0.7660335311744226,0.7660337395263797 -5/nan,0.6768122016146714,0.6768116248303642,0.6768097859655903,0.6768096400483009,0.6768098216656083,0.6768100171433595,0.6768102281311801,0.676810456551283,0.6768107046572046,0.6768109751084063,0.6768111477789139,0.6768113228141031,0.6768115002628835,0.6768116801755248,0.6768118626037022,0.6768120476005433,0.6768122352206868,0.6768124255203283,0.6768126185572823,0.6768128143910368,0.6768130130828177,0.6768132146956517,0.6768134192944301,0.6865188834711211,0.6963918417140454,0.7166536146338689,0.7166538472984963,0.7166540835414457,0.7166543234459064,0.7166545670976688 -6/nan,0.625981957016609,0.6259813168569823,0.6259792759440233,0.6259791139938877,0.6259793155666269,0.6259795325227558,0.6259797666931577,0.6259800202112549,0.625980295578198,0.6259805957456666,0.6259807873886404,0.6259809816561291,0.6259811786024171,0.6259813782832976,0.6259815807561241,0.6259817860798625,0.6259819943151553,0.6259822055243734,0.625982419771684,0.6259826371231124,0.6259828576466119,0.6259830814121352,0.6259833084917042,0.6367705727010508,0.6477753380276188,0.6704573479420887,0.6704576091422741,0.6704578743596681,0.6704581436876644,0.6704584172225753 -Year (Conservative)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048.0,2049.0,2050.0 -1/nan,0.9248975646762919,0.9248974070353446,0.9248969044544056,0.9248968645736404,0.9248969142116037,0.9248969676377633,0.924897025302977,0.9248970877326024,0.9248971555425508,0.9248972294596758,0.9248972766523081,0.9248973244912226,0.9248973729897862,0.9248974221617379,0.9248974720212003,0.9248975225826935,0.9248975738611503,0.924897625871929,0.9248976786308304,0.9248977321541126,0.9248977864585088,0.9248978415612441,0.9248978974800535,0.9275354080305308,0.9301880051225674,0.9355389190140604,0.9355389797593859,0.9355390414389428,0.9355391040744498,0.9355391676883047 -2/nan,0.8554355051441356,0.8554352135407041,0.855434283869342,0.855434210098151,0.8554343019181465,0.8554344007455298,0.8554345074142956,0.8554346228962493,0.8554347483307014,0.8554348850621841,0.8554349723588563,0.855435060851022,0.8554351505634079,0.855435241521428,0.8554353337512071,0.8554354272796041,0.855435522134242,0.8554356183435308,0.8554357159366988,0.8554358149438207,0.8554359153958494,0.8554360173246482,0.8554361207630236,0.8603219331503631,0.8652497248739015,0.8752330689899968,0.8752331826492329,0.8752332980564961,0.8752334152524244,0.8752335342789258 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12958691097926484,0.13077145690270217,0.13112119430619532,0.1311319705447983,0.13113190822547843,0.13113183925113717,0.1311317624956185,0.13113167656348876,0.13113157970443318,0.1311315555690549,0.13113153110355105,0.1311315063011016,0.13113148115469725,0.13113145565713383,0.13113142980100362,0.13113140357868902,0.13113137698235605,0.13113135000394496,0.13113132263516272,0.1311312948674744,0.13113126669209557,0.13113123809998067,0.13113120908181514,0.13113117962800452,0.1311311497286642,0.13113111937360822,0.1311310885523381,0.13113105725402993,0.116085097876559 +10 year CRF/Moderate,0.12958691097926484,0.13077145690270217,0.13112119430619532,0.1311319705447983,0.13113190822547843,0.13113183925113717,0.1311317624956185,0.13113167656348876,0.13113157970443318,0.1311315555690549,0.13113153110355105,0.1311315063011016,0.13113148115469725,0.13113145565713383,0.13113142980100362,0.13113140357868902,0.13113137698235605,0.13113135000394496,0.13113132263516272,0.1311312948674744,0.13113126669209557,0.13113123809998067,0.13113120908181514,0.13113117962800452,0.1311311497286642,0.13113111937360822,0.1311310885523381,0.13113105725402993,0.116085097876559 +10 year CRF/Conservative,0.12958691097926484,0.13077145690270217,0.13112119430619532,0.1311319705447983,0.13113190822547843,0.13113183925113717,0.1311317624956185,0.13113167656348876,0.13113157970443318,0.1311315555690549,0.13113153110355105,0.1311315063011016,0.13113148115469725,0.13113145565713383,0.13113142980100362,0.13113140357868902,0.13113137698235605,0.13113135000394496,0.13113132263516272,0.1311312948674744,0.13113126669209557,0.13113123809998067,0.13113120908181514,0.13113117962800452,0.1311311497286642,0.13113111937360822,0.1311310885523381,0.13113105725402993,0.116085097876559 +ITC Schedule/*,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896 +PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0 +PVD/Advanced,0.8135224847504414,0.8135214357119855,0.813521247788293,0.8135214191357472,0.8135216200361546,0.8135218423906777,0.8135220898297868,0.8135223668520511,0.8135226791001039,0.8135227569062471,0.813522835776649,0.813522915733296,0.8135229967987844,0.8135230789963409,0.8135231623498462,0.8135232468838576,0.8135233326236323,0.8135234195951531,0.8135235078251557,0.8135235973411546,0.8135236881714722,0.8135237803452685,0.8135238738925731,0.813523968844317,0.8135240652323662,0.8135241630895607,0.8135242624497456,0.8135243633478164,0.8135244658197567 +PVD/Moderate,0.8135224847504414,0.8135214357119855,0.813521247788293,0.8135214191357472,0.8135216200361546,0.8135218423906777,0.8135220898297868,0.8135223668520511,0.8135226791001039,0.8135227569062471,0.813522835776649,0.813522915733296,0.8135229967987844,0.8135230789963409,0.8135231623498462,0.8135232468838576,0.8135233326236323,0.8135234195951531,0.8135235078251557,0.8135235973411546,0.8135236881714722,0.8135237803452685,0.8135238738925731,0.813523968844317,0.8135240652323662,0.8135241630895607,0.8135242624497456,0.8135243633478164,0.8135244658197567 +PVD/Conservative,0.8135224847504414,0.8135214357119855,0.813521247788293,0.8135214191357472,0.8135216200361546,0.8135218423906777,0.8135220898297868,0.8135223668520511,0.8135226791001039,0.8135227569062471,0.813522835776649,0.813522915733296,0.8135229967987844,0.8135230789963409,0.8135231623498462,0.8135232468838576,0.8135233326236323,0.8135234195951531,0.8135235078251557,0.8135235973411546,0.8135236881714722,0.8135237803452685,0.8135238738925731,0.813523968844317,0.8135240652323662,0.8135241630895607,0.8135242624497456,0.8135243633478164,0.8135244658197567 +PFF/Advanced,0.7029482963757707,0.7029486054508073,0.7029486608181981,0.7029486103346143,0.7029485511439333,0.7029484856322907,0.7029484127300522,0.702948331111818,0.7029482391151157,0.7029482161913264,0.7029481929539777,0.702948169396592,0.7029481455125117,0.7029481212948935,0.7029480967367016,0.7029480718307007,0.7029480465694495,0.7029480209452926,0.702947994950353,0.7029479685765242,0.7029479418154616,0.7029479146585742,0.7029478870970138,0.7029478591216679,0.7029478307231477,0.7029478018917776,0.7029477726175859,0.7029477428902915,0.7029477126992929 +PFF/Moderate,0.7029482963757707,0.7029486054508073,0.7029486608181981,0.7029486103346143,0.7029485511439333,0.7029484856322907,0.7029484127300522,0.702948331111818,0.7029482391151157,0.7029482161913264,0.7029481929539777,0.702948169396592,0.7029481455125117,0.7029481212948935,0.7029480967367016,0.7029480718307007,0.7029480465694495,0.7029480209452926,0.702947994950353,0.7029479685765242,0.7029479418154616,0.7029479146585742,0.7029478870970138,0.7029478591216679,0.7029478307231477,0.7029478018917776,0.7029477726175859,0.7029477428902915,0.7029477126992929 +PFF/Conservative,0.7029482963757707,0.7029486054508073,0.7029486608181981,0.7029486103346143,0.7029485511439333,0.7029484856322907,0.7029484127300522,0.702948331111818,0.7029482391151157,0.7029482161913264,0.7029481929539777,0.702948169396592,0.7029481455125117,0.7029481212948935,0.7029480967367016,0.7029480718307007,0.7029480465694495,0.7029480209452926,0.702947994950353,0.7029479685765242,0.7029479418154616,0.7029479146585742,0.7029478870970138,0.7029478591216679,0.7029478307231477,0.7029478018917776,0.7029477726175859,0.7029477428902915,0.7029477126992929 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049.0,2050.0 +1/nan,0.9268753747398899,0.926874921884561,0.9268748407604572,0.9268749147288249,0.9268750014547826,0.9268750974421661,0.9268752042581917,0.9268753238448192,0.9268754586378811,0.9268754922256838,0.9268755262729088,0.9268755607890474,0.9268755957838536,0.9268756312673542,0.9268756672498577,0.9268757037419653,0.92687574075458,0.9268757782989179,0.9268758163865203,0.9268758550292647,0.9268758942393772,0.9268759340294457,0.9268759744124332,0.9268760154016921,0.9268760570109783,0.9268760992544679,0.9268761421467714,0.9268761857029523,0.9268762299385439 +2/nan,0.8590979602992113,0.8590971208185109,0.8590969704347229,0.8590971075535664,0.8590972683218033,0.859097446258425,0.8590976442686645,0.8590978659524383,0.8590981158251825,0.8590981780886037,0.8590982412036817,0.8590983051880111,0.8590983700596735,0.8590984358372562,0.859098502539869,0.8590985701871635,0.8590986387993514,0.8590987083972248,0.8590987790021786,0.8590988506362305,0.8590989233220453,0.8590989970829573,0.8590990719429975,0.8590991479269178,0.8590992250602182,0.8590993033691782,0.859099382880882,0.8590994636232537,0.8590995456250886 +3/nan,0.7962767438906065,0.7962755767499086,0.796275367669475,0.7962755583074919,0.7962757818255712,0.7962760292130938,0.7962763045092497,0.7962766127190594,0.7962769601204057,0.7962770466860627,0.7962771344357928,0.796277223394058,0.7962773135859974,0.7962774050374534,0.7962774977749947,0.7962775918259433,0.7962776872184001,0.7962777839812727,0.7962778821443071,0.7962779817381147,0.796278082794207,0.796278185345026,0.7962782894239828,0.7962783950654903,0.7962785023050021,0.7962786111790546,0.7962787217253039,0.7962788339825736,0.7962789479908983 +4/nan,0.7380493053902653,0.7380478629986551,0.7380476046101192,0.7380478402069041,0.7380481164379846,0.7380484221677474,0.7380487623879689,0.7380491432840337,0.7380495726143788,0.7380496795951581,0.7380497880392594,0.7380498979769131,0.7380500094391876,0.7380501224580202,0.7380502370662453,0.7380503532976287,0.7380504711868984,0.7380505907697799,0.738050712083034,0.7380508351644922,0.7380509600530973,0.738051086788943,0.7380512154133196,0.738051345968756,0.7380514784990674,0.7380516130494073,0.7380517496663122,0.7380518883977621,0.7380520292932337 +5/nan,0.6840797265101175,0.6840780553639456,0.6840777559966411,0.6840780289575675,0.6840783489971566,0.6840787032137678,0.6840790973908543,0.68407953869478,0.6840800361144445,0.6840801600617704,0.6840802857044974,0.6840804130776506,0.6840805422172258,0.6840806731602254,0.6840808059446918,0.6840809406097457,0.6840810771956233,0.6840812157437158,0.6840813562966148,0.6840814988981516,0.6840816435934456,0.6840817904289491,0.6840819394525013,0.6840820907133762,0.6840822442623383,0.6840824001517025,0.684082558435386,0.6840827191689788,0.6840828824098042 +6/nan,0.6340566528610265,0.6340547941283994,0.6340544611571576,0.634054764757908,0.6340551207219248,0.6340555146993717,0.6340559531229074,0.6340564439633387,0.634056997218594,0.6340571350790779,0.6340572748252779,0.6340574164961505,0.6340575601317328,0.6340577057731804,0.6340578534628067,0.6340580032441236,0.6340581551618844,0.6340583092621266,0.6340584655922229,0.6340586242009253,0.6340587851384177,0.6340589484563677,0.6340591142079843,0.6340592824480731,0.6340594532330971,0.6340596266212442,0.6340598026724839,0.634059981448647,0.6340601630134916 +Year (Moderate)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049.0,2050.0 +1/nan,0.9268753747398899,0.926874921884561,0.9268748407604572,0.9268749147288249,0.9268750014547826,0.9268750974421661,0.9268752042581917,0.9268753238448192,0.9268754586378811,0.9268754922256838,0.9268755262729088,0.9268755607890474,0.9268755957838536,0.9268756312673542,0.9268756672498577,0.9268757037419653,0.92687574075458,0.9268757782989179,0.9268758163865203,0.9268758550292647,0.9268758942393772,0.9268759340294457,0.9268759744124332,0.9268760154016921,0.9268760570109783,0.9268760992544679,0.9268761421467714,0.9268761857029523,0.9268762299385439 +2/nan,0.8590979602992113,0.8590971208185109,0.8590969704347229,0.8590971075535664,0.8590972683218033,0.859097446258425,0.8590976442686645,0.8590978659524383,0.8590981158251825,0.8590981780886037,0.8590982412036817,0.8590983051880111,0.8590983700596735,0.8590984358372562,0.859098502539869,0.8590985701871635,0.8590986387993514,0.8590987083972248,0.8590987790021786,0.8590988506362305,0.8590989233220453,0.8590989970829573,0.8590990719429975,0.8590991479269178,0.8590992250602182,0.8590993033691782,0.859099382880882,0.8590994636232537,0.8590995456250886 +3/nan,0.7962767438906065,0.7962755767499086,0.796275367669475,0.7962755583074919,0.7962757818255712,0.7962760292130938,0.7962763045092497,0.7962766127190594,0.7962769601204057,0.7962770466860627,0.7962771344357928,0.796277223394058,0.7962773135859974,0.7962774050374534,0.7962774977749947,0.7962775918259433,0.7962776872184001,0.7962777839812727,0.7962778821443071,0.7962779817381147,0.796278082794207,0.796278185345026,0.7962782894239828,0.7962783950654903,0.7962785023050021,0.7962786111790546,0.7962787217253039,0.7962788339825736,0.7962789479908983 +4/nan,0.7380493053902653,0.7380478629986551,0.7380476046101192,0.7380478402069041,0.7380481164379846,0.7380484221677474,0.7380487623879689,0.7380491432840337,0.7380495726143788,0.7380496795951581,0.7380497880392594,0.7380498979769131,0.7380500094391876,0.7380501224580202,0.7380502370662453,0.7380503532976287,0.7380504711868984,0.7380505907697799,0.738050712083034,0.7380508351644922,0.7380509600530973,0.738051086788943,0.7380512154133196,0.738051345968756,0.7380514784990674,0.7380516130494073,0.7380517496663122,0.7380518883977621,0.7380520292932337 +5/nan,0.6840797265101175,0.6840780553639456,0.6840777559966411,0.6840780289575675,0.6840783489971566,0.6840787032137678,0.6840790973908543,0.68407953869478,0.6840800361144445,0.6840801600617704,0.6840802857044974,0.6840804130776506,0.6840805422172258,0.6840806731602254,0.6840808059446918,0.6840809406097457,0.6840810771956233,0.6840812157437158,0.6840813562966148,0.6840814988981516,0.6840816435934456,0.6840817904289491,0.6840819394525013,0.6840820907133762,0.6840822442623383,0.6840824001517025,0.684082558435386,0.6840827191689788,0.6840828824098042 +6/nan,0.6340566528610265,0.6340547941283994,0.6340544611571576,0.634054764757908,0.6340551207219248,0.6340555146993717,0.6340559531229074,0.6340564439633387,0.634056997218594,0.6340571350790779,0.6340572748252779,0.6340574164961505,0.6340575601317328,0.6340577057731804,0.6340578534628067,0.6340580032441236,0.6340581551618844,0.6340583092621266,0.6340584655922229,0.6340586242009253,0.6340587851384177,0.6340589484563677,0.6340591142079843,0.6340592824480731,0.6340594532330971,0.6340596266212442,0.6340598026724839,0.634059981448647,0.6340601630134916 +Year (Conservative)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049.0,2050.0 +1/nan,0.9268753747398899,0.926874921884561,0.9268748407604572,0.9268749147288249,0.9268750014547826,0.9268750974421661,0.9268752042581917,0.9268753238448192,0.9268754586378811,0.9268754922256838,0.9268755262729088,0.9268755607890474,0.9268755957838536,0.9268756312673542,0.9268756672498577,0.9268757037419653,0.92687574075458,0.9268757782989179,0.9268758163865203,0.9268758550292647,0.9268758942393772,0.9268759340294457,0.9268759744124332,0.9268760154016921,0.9268760570109783,0.9268760992544679,0.9268761421467714,0.9268761857029523,0.9268762299385439 +2/nan,0.8590979602992113,0.8590971208185109,0.8590969704347229,0.8590971075535664,0.8590972683218033,0.859097446258425,0.8590976442686645,0.8590978659524383,0.8590981158251825,0.8590981780886037,0.8590982412036817,0.8590983051880111,0.8590983700596735,0.8590984358372562,0.859098502539869,0.8590985701871635,0.8590986387993514,0.8590987083972248,0.8590987790021786,0.8590988506362305,0.8590989233220453,0.8590989970829573,0.8590990719429975,0.8590991479269178,0.8590992250602182,0.8590993033691782,0.859099382880882,0.8590994636232537,0.8590995456250886 diff --git a/tests/data/Solar_-_CSP/Market/20/df_vom.csv b/tests/data/Solar_-_CSP/Market/20/df_vom.csv index 43e9178..d00adca 100644 --- a/tests/data/Solar_-_CSP/Market/20/df_vom.csv +++ b/tests/data/Solar_-_CSP/Market/20/df_vom.csv @@ -1,10 +1,10 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CSP - Class 2/Advanced,3.6645,3.5806666666666667,3.4968333333333335,3.4130000000000003,3.329166666666667,3.245333333333334,3.1615000000000006,3.0776666666666674,2.9938333333333342,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91 -CSP - Class 2/Moderate,3.6645,3.5906666666666665,3.516833333333333,3.4429999999999996,3.369166666666666,3.295333333333333,3.2214999999999994,3.147666666666666,3.0738333333333325,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3.0,3.0,3.0 -CSP - Class 2/Conservative,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645 -CSP - Class 3/Advanced,3.6645,3.5806666666666667,3.4968333333333335,3.4130000000000003,3.329166666666667,3.245333333333334,3.1615000000000006,3.0776666666666674,2.9938333333333342,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91 -CSP - Class 3/Moderate,3.6645,3.5906666666666665,3.516833333333333,3.4429999999999996,3.369166666666666,3.295333333333333,3.2214999999999994,3.147666666666666,3.0738333333333325,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3.0,3.0,3.0 -CSP - Class 3/Conservative,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645 -CSP - Class 8/Advanced,3.6645,3.5806666666666667,3.4968333333333335,3.4130000000000003,3.329166666666667,3.245333333333334,3.1615000000000006,3.0776666666666674,2.9938333333333342,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91 -CSP - Class 8/Moderate,3.6645,3.5906666666666665,3.516833333333333,3.4429999999999996,3.369166666666666,3.295333333333333,3.2214999999999994,3.147666666666666,3.0738333333333325,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3.0,3.0,3.0 -CSP - Class 8/Conservative,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CSP - Class 2/Advanced,3.95766,3.8267025,3.695745,3.5647875,3.43383,3.3028725,3.171915,3.0409574999999998,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91 +CSP - Class 2/Moderate,3.95766,3.8379525,3.718245,3.5985375,3.47883,3.3591225,3.2394149999999997,3.1197074999999996,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3.0,3.0 +CSP - Class 2/Conservative,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766 +CSP - Class 3/Advanced,3.95766,3.8267025,3.695745,3.5647875,3.43383,3.3028725,3.171915,3.0409574999999998,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91 +CSP - Class 3/Moderate,3.95766,3.8379525,3.718245,3.5985375,3.47883,3.3591225,3.2394149999999997,3.1197074999999996,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3.0,3.0 +CSP - Class 3/Conservative,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766 +CSP - Class 8/Advanced,3.95766,3.8267025,3.695745,3.5647875,3.43383,3.3028725,3.171915,3.0409574999999998,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91 +CSP - Class 8/Moderate,3.95766,3.8379525,3.718245,3.5985375,3.47883,3.3591225,3.2394149999999997,3.1197074999999996,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3.0,3.0 +CSP - Class 8/Conservative,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766 diff --git a/tests/data/Solar_-_CSP/Market/30/df_capex.csv b/tests/data/Solar_-_CSP/Market/30/df_capex.csv index 1de1a34..d07e75e 100644 --- a/tests/data/Solar_-_CSP/Market/30/df_capex.csv +++ b/tests/data/Solar_-_CSP/Market/30/df_capex.csv @@ -1,10 +1,10 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CSP - Class 2/Advanced,7253.783159270733,6899.153760373053,6544.524361475373,6189.894962577692,5835.265563680012,5480.636164782332,5126.006765884652,4771.3773669869715,4416.747968089291,4062.118569191611,4011.342087076716,3960.565604961821,3909.789122846926,3859.012640732031,3808.236158617136,3757.4596765022407,3706.683194387346,3655.906712272451,3605.1302301575556,3554.3537480426608,3503.5772659277654,3452.8007838128706,3402.0243016979753,3351.2478195830804,3300.4713374681855,3249.69485535329,3198.9183732383954,3148.1418911235,3097.365409008605,3046.5889268937076 -CSP - Class 2/Moderate,7253.783159270733,7011.990387295043,6770.197615319351,6528.40484334366,6286.612071367968,6044.819299392278,5803.026527416586,5561.233755440895,5319.440983465204,5077.648211489513,5041.379295693159,5005.110379896805,4968.841464100451,4932.572548304098,4896.303632507744,4860.03471671139,4823.7658009150355,4787.496885118681,4751.227969322327,4714.959053525973,4678.690137729619,4642.421221933265,4606.152306136912,4569.8833903405575,4533.614474544203,4497.345558747849,4461.076642951495,4424.807727155141,4388.538811358787,4352.26989556244 -CSP - Class 2/Conservative,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733 -CSP - Class 3/Advanced,7253.783159270733,6899.153760373053,6544.524361475373,6189.894962577692,5835.265563680012,5480.636164782332,5126.006765884652,4771.3773669869715,4416.747968089291,4062.118569191611,4011.342087076716,3960.565604961821,3909.789122846926,3859.012640732031,3808.236158617136,3757.4596765022407,3706.683194387346,3655.906712272451,3605.1302301575556,3554.3537480426608,3503.5772659277654,3452.8007838128706,3402.0243016979753,3351.2478195830804,3300.4713374681855,3249.69485535329,3198.9183732383954,3148.1418911235,3097.365409008605,3046.5889268937076 -CSP - Class 3/Moderate,7253.783159270733,7011.990387295043,6770.197615319351,6528.40484334366,6286.612071367968,6044.819299392278,5803.026527416586,5561.233755440895,5319.440983465204,5077.648211489513,5041.379295693159,5005.110379896805,4968.841464100451,4932.572548304098,4896.303632507744,4860.03471671139,4823.7658009150355,4787.496885118681,4751.227969322327,4714.959053525973,4678.690137729619,4642.421221933265,4606.152306136912,4569.8833903405575,4533.614474544203,4497.345558747849,4461.076642951495,4424.807727155141,4388.538811358787,4352.26989556244 -CSP - Class 3/Conservative,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733 -CSP - Class 8/Advanced,7253.783159270733,6899.153760373053,6544.524361475373,6189.894962577692,5835.265563680012,5480.636164782332,5126.006765884652,4771.3773669869715,4416.747968089291,4062.118569191611,4011.342087076716,3960.565604961821,3909.789122846926,3859.012640732031,3808.236158617136,3757.4596765022407,3706.683194387346,3655.906712272451,3605.1302301575556,3554.3537480426608,3503.5772659277654,3452.8007838128706,3402.0243016979753,3351.2478195830804,3300.4713374681855,3249.69485535329,3198.9183732383954,3148.1418911235,3097.365409008605,3046.5889268937076 -CSP - Class 8/Moderate,7253.783159270733,7011.990387295043,6770.197615319351,6528.40484334366,6286.612071367968,6044.819299392278,5803.026527416586,5561.233755440895,5319.440983465204,5077.648211489513,5041.379295693159,5005.110379896805,4968.841464100451,4932.572548304098,4896.303632507744,4860.03471671139,4823.7658009150355,4787.496885118681,4751.227969322327,4714.959053525973,4678.690137729619,4642.421221933265,4606.152306136912,4569.8833903405575,4533.614474544203,4497.345558747849,4461.076642951495,4424.807727155141,4388.538811358787,4352.26989556244 -CSP - Class 8/Conservative,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CSP - Class 2/Advanced,7912.019603207439,7443.663802958381,6975.308002709324,6506.952202460267,6038.596402211209,5570.240601962152,5101.884801713095,4633.529001464038,4165.173201214978,4114.436607412595,4063.700013610212,4012.963419807829,3962.226826005446,3911.4902322030634,3860.7536384006803,3810.0170445982976,3759.2804507959145,3708.543856993532,3657.8072631911486,3607.070669388766,3556.334075586383,3505.597481784,3454.860887981617,3404.1242941792343,3353.387700376851,3302.6511065744685,3251.9145127720853,3201.1779189697027,3150.4413251673172 +CSP - Class 2/Moderate,7912.019603207439,7570.505287464338,7228.990971721238,6887.476655978137,6545.962340235036,6204.448024491936,5862.933708748836,5521.419393005735,5179.905077262637,5143.664653118078,5107.424228973518,5071.183804828958,5034.943380684399,4998.702956539839,4962.46253239528,4926.22210825072,4889.98168410616,4853.741259961601,4817.500835817041,4781.2604116724815,4745.019987527921,4708.779563383362,4672.539139238803,4636.298715094243,4600.058290949683,4563.817866805123,4527.577442660564,4491.337018516005,4455.096594371452 +CSP - Class 2/Conservative,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439 +CSP - Class 3/Advanced,7912.019603207439,7443.663802958381,6975.308002709324,6506.952202460267,6038.596402211209,5570.240601962152,5101.884801713095,4633.529001464038,4165.173201214978,4114.436607412595,4063.700013610212,4012.963419807829,3962.226826005446,3911.4902322030634,3860.7536384006803,3810.0170445982976,3759.2804507959145,3708.543856993532,3657.8072631911486,3607.070669388766,3556.334075586383,3505.597481784,3454.860887981617,3404.1242941792343,3353.387700376851,3302.6511065744685,3251.9145127720853,3201.1779189697027,3150.4413251673172 +CSP - Class 3/Moderate,7912.019603207439,7570.505287464338,7228.990971721238,6887.476655978137,6545.962340235036,6204.448024491936,5862.933708748836,5521.419393005735,5179.905077262637,5143.664653118078,5107.424228973518,5071.183804828958,5034.943380684399,4998.702956539839,4962.46253239528,4926.22210825072,4889.98168410616,4853.741259961601,4817.500835817041,4781.2604116724815,4745.019987527921,4708.779563383362,4672.539139238803,4636.298715094243,4600.058290949683,4563.817866805123,4527.577442660564,4491.337018516005,4455.096594371452 +CSP - Class 3/Conservative,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439 +CSP - Class 8/Advanced,7912.019603207439,7443.663802958381,6975.308002709324,6506.952202460267,6038.596402211209,5570.240601962152,5101.884801713095,4633.529001464038,4165.173201214978,4114.436607412595,4063.700013610212,4012.963419807829,3962.226826005446,3911.4902322030634,3860.7536384006803,3810.0170445982976,3759.2804507959145,3708.543856993532,3657.8072631911486,3607.070669388766,3556.334075586383,3505.597481784,3454.860887981617,3404.1242941792343,3353.387700376851,3302.6511065744685,3251.9145127720853,3201.1779189697027,3150.4413251673172 +CSP - Class 8/Moderate,7912.019603207439,7570.505287464338,7228.990971721238,6887.476655978137,6545.962340235036,6204.448024491936,5862.933708748836,5521.419393005735,5179.905077262637,5143.664653118078,5107.424228973518,5071.183804828958,5034.943380684399,4998.702956539839,4962.46253239528,4926.22210825072,4889.98168410616,4853.741259961601,4817.500835817041,4781.2604116724815,4745.019987527921,4708.779563383362,4672.539139238803,4636.298715094243,4600.058290949683,4563.817866805123,4527.577442660564,4491.337018516005,4455.096594371452 +CSP - Class 8/Conservative,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439 diff --git a/tests/data/Solar_-_CSP/Market/30/df_fom.csv b/tests/data/Solar_-_CSP/Market/30/df_fom.csv index 60bc4a6..bb95a48 100644 --- a/tests/data/Solar_-_CSP/Market/30/df_fom.csv +++ b/tests/data/Solar_-_CSP/Market/30/df_fom.csv @@ -1,10 +1,10 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CSP - Class 2/Advanced,69.102,66.424,63.74600000000001,61.06800000000001,58.390000000000015,55.71200000000002,53.03400000000002,50.35600000000002,47.678000000000026,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,40.25,40.0 -CSP - Class 2/Moderate,69.102,67.1825,65.263,63.343500000000006,61.42400000000001,59.50450000000001,57.58500000000001,55.66550000000001,53.74600000000001,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265 -CSP - Class 2/Conservative,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.10199999999999 -CSP - Class 3/Advanced,69.102,66.424,63.74600000000001,61.06800000000001,58.390000000000015,55.71200000000002,53.03400000000002,50.35600000000002,47.678000000000026,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,40.25,40.0 -CSP - Class 3/Moderate,69.102,67.1825,65.263,63.343500000000006,61.42400000000001,59.50450000000001,57.58500000000001,55.66550000000001,53.74600000000001,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265 -CSP - Class 3/Conservative,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.10199999999999 -CSP - Class 8/Advanced,69.102,66.424,63.74600000000001,61.06800000000001,58.390000000000015,55.71200000000002,53.03400000000002,50.35600000000002,47.678000000000026,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,40.25,40.0 -CSP - Class 8/Moderate,69.102,67.1825,65.263,63.343500000000006,61.42400000000001,59.50450000000001,57.58500000000001,55.66550000000001,53.74600000000001,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265 -CSP - Class 8/Conservative,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.10199999999999 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CSP - Class 2/Advanced,74.63016,70.92639,67.22261999999999,63.51884999999999,59.815079999999995,56.111309999999996,52.40754,48.70377,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,40.25,40.0 +CSP - Class 2/Moderate,74.63016,72.17639,69.72261999999999,67.26884999999999,64.81507999999998,62.36130999999998,59.90753999999998,57.453769999999984,55,54.85,54.7,54.550000000000004,54.400000000000006,54.25000000000001,54.10000000000001,53.95000000000001,53.80000000000001,53.65000000000001,53.500000000000014,53.350000000000016,53.20000000000002,53.05000000000002,52.90000000000002,52.75000000000002,52.60000000000002,52.450000000000024,52.300000000000026,52.15000000000003,52.0 +CSP - Class 2/Conservative,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016 +CSP - Class 3/Advanced,74.63016,70.92639,67.22261999999999,63.51884999999999,59.815079999999995,56.111309999999996,52.40754,48.70377,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,40.25,40.0 +CSP - Class 3/Moderate,74.63016,72.17639,69.72261999999999,67.26884999999999,64.81507999999998,62.36130999999998,59.90753999999998,57.453769999999984,55,54.85,54.7,54.550000000000004,54.400000000000006,54.25000000000001,54.10000000000001,53.95000000000001,53.80000000000001,53.65000000000001,53.500000000000014,53.350000000000016,53.20000000000002,53.05000000000002,52.90000000000002,52.75000000000002,52.60000000000002,52.450000000000024,52.300000000000026,52.15000000000003,52.0 +CSP - Class 3/Conservative,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016 +CSP - Class 8/Advanced,74.63016,70.92639,67.22261999999999,63.51884999999999,59.815079999999995,56.111309999999996,52.40754,48.70377,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,40.25,40.0 +CSP - Class 8/Moderate,74.63016,72.17639,69.72261999999999,67.26884999999999,64.81507999999998,62.36130999999998,59.90753999999998,57.453769999999984,55,54.85,54.7,54.550000000000004,54.400000000000006,54.25000000000001,54.10000000000001,53.95000000000001,53.80000000000001,53.65000000000001,53.500000000000014,53.350000000000016,53.20000000000002,53.05000000000002,52.90000000000002,52.75000000000002,52.60000000000002,52.450000000000024,52.300000000000026,52.15000000000003,52.0 +CSP - Class 8/Conservative,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016 diff --git a/tests/data/Solar_-_CSP/Market/30/df_gcc.csv b/tests/data/Solar_-_CSP/Market/30/df_gcc.csv index c7aefe3..1ad8373 100644 --- a/tests/data/Solar_-_CSP/Market/30/df_gcc.csv +++ b/tests/data/Solar_-_CSP/Market/30/df_gcc.csv @@ -1,10 +1,10 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CSP - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -CSP - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -CSP - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -CSP - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -CSP - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -CSP - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -CSP - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -CSP - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -CSP - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CSP - Class 2/Advanced,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 +CSP - Class 2/Moderate,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 +CSP - Class 2/Conservative,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 +CSP - Class 3/Advanced,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 +CSP - Class 3/Moderate,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 +CSP - Class 3/Conservative,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 +CSP - Class 8/Advanced,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 +CSP - Class 8/Moderate,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 +CSP - Class 8/Conservative,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 diff --git a/tests/data/Solar_-_CSP/Market/30/df_lcoe.csv b/tests/data/Solar_-_CSP/Market/30/df_lcoe.csv index a594fa4..790a5b4 100644 --- a/tests/data/Solar_-_CSP/Market/30/df_lcoe.csv +++ b/tests/data/Solar_-_CSP/Market/30/df_lcoe.csv @@ -1,10 +1,10 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CSP - Class 2/Advanced,73.68205223294068,70.74290581687134,68.49631069785548,65.19839929735495,61.71541421874515,58.232430765598856,54.749449131370994,51.26646954148391,47.78349226021482,44.30051759944298,43.83667866453058,43.37283998089789,42.90900155374226,42.44516338840512,41.98132549037719,41.517487865304034,41.05365051899129,40.589813457410216,40.12597668670411,39.662140213194206,39.198304043385974,38.73446818397653,38.270632641861056,40.272324110147025,41.98255310255351,45.18606491855269,44.59242654273402,43.998788659583695,43.40515128055485,42.81151441745824 -CSP - Class 2/Moderate,73.68205223294068,71.79515467504805,70.64092202896104,68.42488738453325,66.01739581384408,63.60990436754483,61.20241306043948,58.794921909778616,56.38743093578662,53.97994016232976,53.67922298807797,53.37850583505349,53.077788703695596,52.777071594455435,52.47635450779668,52.17563744419638,51.874920404145044,51.574203388146934,51.27348639672116,50.972769430401826,50.67205248973823,50.371335575296335,50.07061868765848,53.13198367197874,55.84224895733299,60.66467554624947,60.27123586626432,59.87779622790038,59.48435663212525,59.090917079936645 -CSP - Class 2/Conservative,73.68205223294068,74.15279576369798,75.44216195215823,75.64725674901472,75.64721623071239,75.6471726202138,75.64712554949935,75.64707458973731,75.64701923818173,75.64695890152821,75.64692037941286,75.64688132977024,75.6468417416899,75.64680160395795,75.6467609050469,75.64671963310504,75.6466777759444,75.64663532102864,75.64659225546127,75.646548565972,75.64650423890265,75.64645926019423,75.64641361537079,80.98300513802339,85.84322260669275,94.18854245963463,94.1884752062802,94.18840691864325,94.18833757267974,94.18826714359429 -CSP - Class 3/Advanced,75.73820909913215,72.71521268526993,70.40510524179045,67.01280824117218,63.430002632175594,59.84719869637637,56.26439663291049,52.681596673820124,49.098799091143334,45.51600420591814,45.038544034895466,44.56108412253168,44.08362447417673,43.60616509532892,43.1287059916402,42.65124716892194,42.17378863315024,41.69633039047173,41.2188724472101,40.74141480987225,40.26395748515466,39.786500479951115,39.309043801359294,41.369517553876236,43.12996965425137,46.427556778602934,45.816485436570105,45.20541460167348,44.59434428570252,43.98327450081483 -CSP - Class 3/Moderate,75.73820909913215,73.79806854237302,72.61210855943543,70.33316537573285,67.85714288308112,65.38112051847223,62.90509829714482,60.4290762368561,57.95305435842435,55.477032686416734,55.16748455959803,54.85793645463003,54.54838837196487,54.23884031206696,53.92929227541359,53.61974426249582,53.31019627381855,53.00064830990087,52.691100371277116,52.3815524584971,52.07200457212622,51.76245671274708,51.45290888095912,54.60417484627178,57.394030611412326,62.35807405533563,61.95308050530454,61.548086998116936,61.14309353476881,60.738100116287185 -CSP - Class 3/Conservative,75.73820909913215,76.22277662847428,77.55000673900678,77.76112441243247,77.76108270425726,77.76103781307943,77.76098936007199,77.76093690380998,77.76087992678367,77.76081781826552,77.76077816489796,77.76073796851156,77.76069721787555,77.76065590144667,77.76061400735895,77.76057152341261,77.76052843706178,77.76048473540197,77.76044040515798,77.7603954326698,77.76034980387816,77.76030350431122,77.76025651906792,83.25356402152022,88.25650812373628,96.8468991933797,96.84682996504269,96.8467596720501,96.8466882896518,96.84661579232427 -CSP - Class 8/Advanced,94.38763188159241,90.60411272510308,87.7179460274418,83.4695679611642,78.9813862574921,74.49320665996532,70.00502941924725,65.51685482742208,61.02868322691908,56.54051502184636,55.939509709294484,55.33850472233074,54.737500067689396,54.13649575229145,53.53549178325137,52.934488167884226,52.333484913712454,51.73248202847317,51.13147952012635,50.53047739686254,49.92947566711102,49.32847433954936,48.7274734231118,51.321104780852,53.53708242470941,57.68793625633481,56.91874723241412,56.14955884685358,55.380371114493244,54.61118405063657 -CSP - Class 8/Moderate,94.38763188159241,91.96457525340209,90.49084709070308,87.641321007975,84.54372038655023,81.44611992629999,78.34851964640603,75.25091956922029,72.15331972094789,69.05572013251289,68.66607492229558,68.27642973958294,67.88678458494411,67.49713945896366,67.10749436224239,66.71784929539842,66.32820425906732,65.93855925390244,65.54891428057644,65.15926933978136,64.76962443222891,64.37997955865245,63.99033471980652,67.95700608081293,71.46875059452096,77.71726442373959,77.20747682282497,76.69768927583979,76.18790178403778,75.67811434871169 -CSP - Class 8/Conservative,94.38763188159241,94.99758361599778,96.66824097302994,96.93398637129144,96.93393387092306,96.93387736393461,96.93381637347582,96.93375034390087,96.93367862379189,96.9336004443926,96.93355053052329,96.93349993312641,96.93344863806513,96.93339663080933,96.93334389642264,96.93329041954854,96.93323618439487,96.93318117471804,96.9331253738078,96.93306876446957,96.93301132900616,96.9329530492011,96.93289390629756,103.8476214434311,110.14510166548126,120.95829820645265,120.95821106494672,120.95812258330041,120.95803273035936,120.95794147399572 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CSP - Class 2/Advanced,78.85608687266433,75.67009222504844,71.49748658882832,66.96283545105271,62.41737972976094,57.87192728799147,53.326478680699346,48.781034595536,44.23559589503205,43.78329185948897,43.33098799443454,42.87868430339057,42.42638078997676,41.97407745791409,41.521774311027855,41.0694713532517,40.61716858863171,40.1648660213302,39.712563655629666,39.26026149593764,38.80795954679125,38.35565781286154,37.903356298958826,37.451055010037976,36.99875395120361,36.546453127716006,36.09415254499716,35.64185220863672,35.18955212439862 +CSP - Class 2/Moderate,78.85608687266433,76.91266382992065,73.99531010907808,70.710156994509,67.41380358730609,64.11745037640993,60.82109739503911,57.52474468435531,54.22839229598791,53.910207058966435,53.59202183168528,53.273836614345484,52.95565140715384,52.6374662103232,52.31928102407195,52.00109584862472,51.68291068421275,51.36472553107398,51.04654038945286,50.72835525960116,50.410170141778345,50.09198503625117,49.77379994329439,49.45561486319115,49.13742979623306,48.819244742720564,48.50105970296362,48.1828746772815,47.86468966600338 +CSP - Class 2/Conservative,78.85608687266433,80.19135773263982,80.5868390126162,80.5990288336691,80.59895293519669,80.59886893162827,80.59877545143328,80.59867079513222,80.59855283104356,80.59852343671459,80.59849364033163,80.59846343358868,80.59843280794966,80.59840175464053,80.59837026463981,80.59833832867047,80.59830593719124,80.59827308038683,80.59823974815723,80.59820593010838,80.59817161554147,80.59813679344062,80.59810145246166,80.59806558092009,80.59802916677776,80.59799219762951,80.59795466068952,80.59791654277574,80.59787783029475 +CSP - Class 3/Advanced,81.05557699720934,77.7798671937902,73.48857328154509,68.82460192874979,64.14950870173227,59.474418850544545,54.79933294643859,50.12425169725963,45.449175990867616,44.98358945659916,44.51800309782597,44.05241691817329,43.586830921367124,43.121245111237684,42.655659491722645,42.19007406687115,41.724488840848096,41.25890381793805,40.793319002549254,40.327734399218656,39.86215001261665,39.39656584755144,38.93098190897463,38.465398201986545,37.99981473184174,37.534231503954956,37.06864852390744,36.60306579745294,36.1374833305247 +CSP - Class 3/Moderate,81.05557699720934,79.05859816572976,76.05908790980835,72.68097735060742,69.29133758755157,65.90169802656726,62.51205870184861,59.12241965576606,55.73278094146515,55.40525177939977,55.07772262736074,54.750193485555016,54.422664354195454,54.09513523350116,53.76760612369694,53.44007702501401,53.11254793769041,52.785018861971054,52.45748979810758,52.12996074635916,51.80243170699286,51.47490268028328,51.147373666513246,50.81984466597421,50.492315678966335,50.16478670579891,49.837257746790996,49.50972880227122,49.18219987257844 +CSP - Class 3/Conservative,81.05557699720934,82.4300598298889,82.83715493416135,82.84970272522972,82.84962459789953,82.84953812745661,82.84944190209362,82.8493341724236,82.8492127441654,82.84918248663357,82.84915181524092,82.8491207214375,82.84908919643661,82.84905723120649,82.84902481646077,82.84899194264997,82.84895859995267,82.84892477826529,82.84889046719123,82.8488556560312,82.84882033377222,82.84878448907489,82.84874811026192,82.8487111853057,82.84867370181452,82.84863564701895,82.84859700775769,82.84855777046158,82.84851792113804 +CSP - Class 8/Advanced,101.00503801010593,96.91560825268921,91.5478070586764,85.71089632373757,79.85998587552682,74.00907967665822,68.158178446198,62.30728307514976,56.45639468111156,55.870335366575205,55.28427627294435,54.698217404782326,54.11215876677923,53.526100363756385,52.940042200670334,52.35398428261797,51.76792661484187,51.18186920273524,50.595812051847005,50.00975516788807,49.42369855673729,48.83764222444705,48.25158617725016,47.665530421566714,47.0794749640109,46.49341981139855,45.90736497075508,45.321310449323065,44.73525625457097 +CSP - Class 8/Moderate,101.00503801010593,98.52230609090886,94.77763286507005,90.55639466603697,86.3206440255756,82.0848936394728,77.84914355077052,73.61339381280281,69.37764449246683,68.96536556667635,68.55308665350661,68.14080775321808,67.72852886607872,67.3162499923643,66.90397113235781,66.49169228635031,66.07941345464143,65.66713463753945,65.2548558353611,64.84257704843264,64.43029827709023,64.01801952167953,63.60574078255655,63.19346206008815,62.78118335465218,62.36890466663793,61.95662599644703,61.54434734449315,61.13206871120282 +CSP - Class 8/Conservative,101.00503801010593,102.73517496096909,103.24760790350659,103.26340249654402,103.26330415338717,103.26319530829656,103.26307418415286,103.26293857890674,103.26278573049613,103.26274764368077,103.26270903591609,103.26266989643982,103.2626302141916,103.26258997780272,103.26254917558389,103.26250779551467,103.26246582523224,103.26242325201873,103.26238006278739,103.2623362440704,103.26229178200511,103.262246662318,103.26220087031025,103.262154390842,103.26210720831516,103.26205930665614,103.2620106692981,103.26196127916079,103.26191111863095 diff --git a/tests/data/Solar_-_CSP/Market/30/df_occ.csv b/tests/data/Solar_-_CSP/Market/30/df_occ.csv index 75a4ea5..ea93526 100644 --- a/tests/data/Solar_-_CSP/Market/30/df_occ.csv +++ b/tests/data/Solar_-_CSP/Market/30/df_occ.csv @@ -1,10 +1,10 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CSP - Class 2/Advanced,6822.0031793395965,6488.483023905216,6154.962868470836,5821.442713036456,5487.922557602075,5154.402402167695,4820.882246733315,4487.3620912989345,4153.841935864554,3820.3217804301744,3772.5677581747973,3724.81373591942,3677.059713664043,3629.305691408666,3581.551669153289,3533.797646897912,3486.0436246425347,3438.2896023871576,3390.5355801317805,3342.7815578764034,3295.0275356210263,3247.2735133656493,3199.519491110272,3151.765468854895,3104.011446599518,3056.257424344141,3008.503402088764,2960.7493798333867,2912.9953575780096,2865.24133532263 -CSP - Class 2/Moderate,6822.0031793395965,6594.60307336161,6367.202967383623,6139.802861405637,5912.40275542765,5685.002649449663,5457.602543471677,5230.20243749369,5002.802331515703,4775.402225537718,4741.292209641019,4707.182193744321,4673.072177847623,4638.962161950924,4604.852146054226,4570.742130157528,4536.632114260829,4502.522098364131,4468.412082467433,4434.3020665707345,4400.192050674036,4366.082034777338,4331.97201888064,4297.862002983941,4263.751987087243,4229.641971190545,4195.531955293846,4161.421939397148,4127.31192350045,4093.2019076037577 -CSP - Class 2/Conservative,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965 -CSP - Class 3/Advanced,6822.0031793395965,6488.483023905216,6154.962868470836,5821.442713036456,5487.922557602075,5154.402402167695,4820.882246733315,4487.3620912989345,4153.841935864554,3820.3217804301744,3772.5677581747973,3724.81373591942,3677.059713664043,3629.305691408666,3581.551669153289,3533.797646897912,3486.0436246425347,3438.2896023871576,3390.5355801317805,3342.7815578764034,3295.0275356210263,3247.2735133656493,3199.519491110272,3151.765468854895,3104.011446599518,3056.257424344141,3008.503402088764,2960.7493798333867,2912.9953575780096,2865.24133532263 -CSP - Class 3/Moderate,6822.0031793395965,6594.60307336161,6367.202967383623,6139.802861405637,5912.40275542765,5685.002649449663,5457.602543471677,5230.20243749369,5002.802331515703,4775.402225537718,4741.292209641019,4707.182193744321,4673.072177847623,4638.962161950924,4604.852146054226,4570.742130157528,4536.632114260829,4502.522098364131,4468.412082467433,4434.3020665707345,4400.192050674036,4366.082034777338,4331.97201888064,4297.862002983941,4263.751987087243,4229.641971190545,4195.531955293846,4161.421939397148,4127.31192350045,4093.2019076037577 -CSP - Class 3/Conservative,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965 -CSP - Class 8/Advanced,6822.0031793395965,6488.483023905216,6154.962868470836,5821.442713036456,5487.922557602075,5154.402402167695,4820.882246733315,4487.3620912989345,4153.841935864554,3820.3217804301744,3772.5677581747973,3724.81373591942,3677.059713664043,3629.305691408666,3581.551669153289,3533.797646897912,3486.0436246425347,3438.2896023871576,3390.5355801317805,3342.7815578764034,3295.0275356210263,3247.2735133656493,3199.519491110272,3151.765468854895,3104.011446599518,3056.257424344141,3008.503402088764,2960.7493798333867,2912.9953575780096,2865.24133532263 -CSP - Class 8/Moderate,6822.0031793395965,6594.60307336161,6367.202967383623,6139.802861405637,5912.40275542765,5685.002649449663,5457.602543471677,5230.20243749369,5002.802331515703,4775.402225537718,4741.292209641019,4707.182193744321,4673.072177847623,4638.962161950924,4604.852146054226,4570.742130157528,4536.632114260829,4502.522098364131,4468.412082467433,4434.3020665707345,4400.192050674036,4366.082034777338,4331.97201888064,4297.862002983941,4263.751987087243,4229.641971190545,4195.531955293846,4161.421939397148,4127.31192350045,4093.2019076037577 -CSP - Class 8/Conservative,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CSP - Class 2/Advanced,7346.908274689946,6906.084962907475,6465.2616511250035,6024.438339342532,5583.615027560061,5142.79171577759,4701.968403995119,4261.145092212648,3820.3217804301744,3772.5677581747973,3724.81373591942,3677.059713664043,3629.305691408666,3581.551669153289,3533.797646897912,3486.0436246425347,3438.2896023871576,3390.5355801317805,3342.7815578764034,3295.0275356210263,3247.2735133656493,3199.519491110272,3151.765468854895,3104.011446599518,3056.257424344141,3008.503402088764,2960.7493798333867,2912.9953575780096,2865.24133532263 +CSP - Class 2/Moderate,7346.908274689946,7025.470018545917,6704.031762401888,6382.593506257859,6061.15525011383,5739.7169939698015,5418.278737825773,5096.840481681744,4775.402225537718,4741.292209641019,4707.182193744321,4673.072177847623,4638.962161950924,4604.852146054226,4570.742130157528,4536.632114260829,4502.522098364131,4468.412082467433,4434.3020665707345,4400.192050674036,4366.082034777338,4331.97201888064,4297.862002983941,4263.751987087243,4229.641971190545,4195.531955293846,4161.421939397148,4127.31192350045,4093.2019076037577 +CSP - Class 2/Conservative,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946 +CSP - Class 3/Advanced,7346.908274689946,6906.084962907475,6465.2616511250035,6024.438339342532,5583.615027560061,5142.79171577759,4701.968403995119,4261.145092212648,3820.3217804301744,3772.5677581747973,3724.81373591942,3677.059713664043,3629.305691408666,3581.551669153289,3533.797646897912,3486.0436246425347,3438.2896023871576,3390.5355801317805,3342.7815578764034,3295.0275356210263,3247.2735133656493,3199.519491110272,3151.765468854895,3104.011446599518,3056.257424344141,3008.503402088764,2960.7493798333867,2912.9953575780096,2865.24133532263 +CSP - Class 3/Moderate,7346.908274689946,7025.470018545917,6704.031762401888,6382.593506257859,6061.15525011383,5739.7169939698015,5418.278737825773,5096.840481681744,4775.402225537718,4741.292209641019,4707.182193744321,4673.072177847623,4638.962161950924,4604.852146054226,4570.742130157528,4536.632114260829,4502.522098364131,4468.412082467433,4434.3020665707345,4400.192050674036,4366.082034777338,4331.97201888064,4297.862002983941,4263.751987087243,4229.641971190545,4195.531955293846,4161.421939397148,4127.31192350045,4093.2019076037577 +CSP - Class 3/Conservative,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946 +CSP - Class 8/Advanced,7346.908274689946,6906.084962907475,6465.2616511250035,6024.438339342532,5583.615027560061,5142.79171577759,4701.968403995119,4261.145092212648,3820.3217804301744,3772.5677581747973,3724.81373591942,3677.059713664043,3629.305691408666,3581.551669153289,3533.797646897912,3486.0436246425347,3438.2896023871576,3390.5355801317805,3342.7815578764034,3295.0275356210263,3247.2735133656493,3199.519491110272,3151.765468854895,3104.011446599518,3056.257424344141,3008.503402088764,2960.7493798333867,2912.9953575780096,2865.24133532263 +CSP - Class 8/Moderate,7346.908274689946,7025.470018545917,6704.031762401888,6382.593506257859,6061.15525011383,5739.7169939698015,5418.278737825773,5096.840481681744,4775.402225537718,4741.292209641019,4707.182193744321,4673.072177847623,4638.962161950924,4604.852146054226,4570.742130157528,4536.632114260829,4502.522098364131,4468.412082467433,4434.3020665707345,4400.192050674036,4366.082034777338,4331.97201888064,4297.862002983941,4263.751987087243,4229.641971190545,4195.531955293846,4161.421939397148,4127.31192350045,4093.2019076037577 +CSP - Class 8/Conservative,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946 diff --git a/tests/data/Solar_-_CSP/Market/30/df_tc.csv b/tests/data/Solar_-_CSP/Market/30/df_tc.csv index a39c0fe..44676cf 100644 --- a/tests/data/Solar_-_CSP/Market/30/df_tc.csv +++ b/tests/data/Solar_-_CSP/Market/30/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.1306731969846414,0.13112648217839268,0.1323638721861168,0.1325601577843232,0.13256012177368406,0.1325600830148481,0.13256004118073597,0.13255999589022124,0.13255994669648544,0.1325598930722258,0.13255985883565033,0.13255982413022815,0.13255978894626227,0.13255975327378605,0.13255971710255418,0.13255968042203298,0.13255964322139027,0.13255960548948406,0.132559567214852,0.13255952838570004,0.13255948898988887,0.13255944901492347,0.1325594084479375,0.13065811118576978,0.12877022920348755,0.12503513232500077,0.1250350904733101,0.12503504797797496,0.1250350048240326,0.116085097876559 -10 year CRF/Moderate,0.1306731969846414,0.13112648217839268,0.1323638721861168,0.1325601577843232,0.13256012177368406,0.1325600830148481,0.13256004118073597,0.13255999589022124,0.13255994669648544,0.1325598930722258,0.13255985883565033,0.13255982413022815,0.13255978894626227,0.13255975327378605,0.13255971710255418,0.13255968042203298,0.13255964322139027,0.13255960548948406,0.132559567214852,0.13255952838570004,0.13255948898988887,0.13255944901492347,0.1325594084479375,0.13065811118576978,0.12877022920348755,0.12503513232500077,0.1250350904733101,0.12503504797797496,0.1250350048240326,0.116085097876559 -10 year CRF/Conservative,0.1306731969846414,0.13112648217839268,0.1323638721861168,0.1325601577843232,0.13256012177368406,0.1325600830148481,0.13256004118073597,0.13255999589022124,0.13255994669648544,0.1325598930722258,0.13255985883565033,0.13255982413022815,0.13255978894626227,0.13255975327378605,0.13255971710255418,0.13255968042203298,0.13255964322139027,0.13255960548948406,0.132559567214852,0.13255952838570004,0.13255948898988887,0.13255944901492347,0.1325594084479375,0.13065811118576978,0.12877022920348755,0.12503513232500077,0.1250350904733101,0.12503504797797496,0.1250350048240326,0.116085097876559 -ITC Schedule/*,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.22500000894069672,0.15000000596046448,0,0,0.0,0.0,0.0 -PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -PVD/Advanced,0.8089526151758044,0.8089522518684323,0.8089510935957431,0.8089510016846396,0.8089511160826459,0.8089512392111261,0.8089513721091517,0.8089515159874924,0.8089516722656125,0.8089518426186614,0.8089519513811447,0.8089520616330955,0.8089521734053207,0.8089522867294837,0.8089524016381339,0.8089525181647348,0.8089526363437025,0.8089527562104328,0.808952877801342,0.8089530011538999,0.8089531263066714,0.8089532532993553,0.8089533821728253,0.815052760257289,0.8212292327511959,0.8338186015487433,0.8338187454604676,0.833818891585502,0.8338190399753017,0.8338191906829302 -PVD/Moderate,0.8089526151758044,0.8089522518684323,0.8089510935957431,0.8089510016846396,0.8089511160826459,0.8089512392111261,0.8089513721091517,0.8089515159874924,0.8089516722656125,0.8089518426186614,0.8089519513811447,0.8089520616330955,0.8089521734053207,0.8089522867294837,0.8089524016381339,0.8089525181647348,0.8089526363437025,0.8089527562104328,0.808952877801342,0.8089530011538999,0.8089531263066714,0.8089532532993553,0.8089533821728253,0.815052760257289,0.8212292327511959,0.8338186015487433,0.8338187454604676,0.833818891585502,0.8338190399753017,0.8338191906829302 -PVD/Conservative,0.8089526151758044,0.8089522518684323,0.8089510935957431,0.8089510016846396,0.8089511160826459,0.8089512392111261,0.8089513721091517,0.8089515159874924,0.8089516722656125,0.8089518426186614,0.8089519513811447,0.8089520616330955,0.8089521734053207,0.8089522867294837,0.8089524016381339,0.8089525181647348,0.8089526363437025,0.8089527562104328,0.808952877801342,0.8089530011538999,0.8089531263066714,0.8089532532993553,0.8089533821728253,0.815052760257289,0.8212292327511959,0.8338186015487433,0.8338187454604676,0.833818891585502,0.8338190399753017,0.8338191906829302 -PFF/Advanced,0.7042947032667264,0.7042948103068817,0.704295151565271,0.7042951786447622,0.7042951449400225,0.7042951086630499,0.7042950695077055,0.7042950271172638,0.7042949810735125,0.7042949308829075,0.7042948988385451,0.7042948663553453,0.7042948334242317,0.7042948000358753,0.7042947661806862,0.7042947318488051,0.7042946970300923,0.704294661714119,0.7042946258901562,0.7042945895471641,0.7042945526737805,0.704294515258309,0.7042944772887072,0.7928996792513903,0.881321600454638,1.0576017936457762,1.0576017437630967,1.0576016931132397,1.0576016416783698,1.0576015894400939 -PFF/Moderate,0.7042947032667264,0.7042948103068817,0.704295151565271,0.7042951786447622,0.7042951449400225,0.7042951086630499,0.7042950695077055,0.7042950271172638,0.7042949810735125,0.7042949308829075,0.7042948988385451,0.7042948663553453,0.7042948334242317,0.7042948000358753,0.7042947661806862,0.7042947318488051,0.7042946970300923,0.704294661714119,0.7042946258901562,0.7042945895471641,0.7042945526737805,0.704294515258309,0.7042944772887072,0.7928996792513903,0.881321600454638,1.0576017936457762,1.0576017437630967,1.0576016931132397,1.0576016416783698,1.0576015894400939 -PFF/Conservative,0.7042947032667264,0.7042948103068817,0.704295151565271,0.7042951786447622,0.7042951449400225,0.7042951086630499,0.7042950695077055,0.7042950271172638,0.7042949810735125,0.7042949308829075,0.7042948988385451,0.7042948663553453,0.7042948334242317,0.7042948000358753,0.7042947661806862,0.7042947318488051,0.7042946970300923,0.704294661714119,0.7042946258901562,0.7042945895471641,0.7042945526737805,0.704294515258309,0.7042944772887072,0.7928996792513903,0.881321600454638,1.0576017936457762,1.0576017437630967,1.0576016931132397,1.0576016416783698,1.0576015894400939 -Year (Advanced)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048.0,2049.0,2050.0 -1/nan,0.9248975646762919,0.9248974070353446,0.9248969044544056,0.9248968645736404,0.9248969142116037,0.9248969676377633,0.924897025302977,0.9248970877326024,0.9248971555425508,0.9248972294596758,0.9248972766523081,0.9248973244912226,0.9248973729897862,0.9248974221617379,0.9248974720212003,0.9248975225826935,0.9248975738611503,0.924897625871929,0.9248976786308304,0.9248977321541126,0.9248977864585088,0.9248978415612441,0.9248978974800535,0.9275354080305308,0.9301880051225674,0.9355389190140604,0.9355389797593859,0.9355390414389428,0.9355391040744498,0.9355391676883047 -2/nan,0.8554355051441356,0.8554352135407041,0.855434283869342,0.855434210098151,0.8554343019181465,0.8554344007455298,0.8554345074142956,0.8554346228962493,0.8554347483307014,0.8554348850621841,0.8554349723588563,0.855435060851022,0.8554351505634079,0.855435241521428,0.8554353337512071,0.8554354272796041,0.855435522134242,0.8554356183435308,0.8554357159366988,0.8554358149438207,0.8554359153958494,0.8554360173246482,0.8554361207630236,0.8603219331503631,0.8652497248739015,0.8752330689899968,0.8752331826492329,0.8752332980564961,0.8752334152524244,0.8752335342789258 -3/nan,0.7911902154454445,0.7911898108905235,0.7911885211149257,0.7911884187688087,0.791188546154851,0.7911886832625677,0.7911888312489994,0.791188991462378,0.7911891654833236,0.7911893551771704,0.7911894762878487,0.7911895990570965,0.7911897235192182,0.7911898497094725,0.7911899776641032,0.7911901074203737,0.7911902390166067,0.7911903724922172,0.7911905078877551,0.791190645244945,0.7911907846067293,0.7911909260173142,0.7911910695222135,0.7979790553022371,0.8048449155133048,0.8188145992482602,0.8188147587472236,0.8188149206992188,0.818815085161274,0.8188152521921995 -4/nan,0.7317699034612024,0.7317694045654298,0.7317678140190539,0.7317676878062476,0.7317678448981867,0.7317680139788637,0.7317681964751386,0.7317683940496482,0.7317686086516105,0.7317688425813522,0.7317689919345973,0.7317691433331918,0.7317692968194403,0.7317694524368239,0.7317696102300391,0.7317697702450389,0.7317699325290832,0.7317700971307788,0.7317702641001325,0.7317704334885987,0.7317706053491347,0.731770779736256,0.7317709567060902,0.7401538286595779,0.7486570863943623,0.7660329250536483,0.7660331240103054,0.7660333260268513,0.7660335311744226,0.7660337395263797 -5/nan,0.6768122016146714,0.6768116248303642,0.6768097859655903,0.6768096400483009,0.6768098216656083,0.6768100171433595,0.6768102281311801,0.676810456551283,0.6768107046572046,0.6768109751084063,0.6768111477789139,0.6768113228141031,0.6768115002628835,0.6768116801755248,0.6768118626037022,0.6768120476005433,0.6768122352206868,0.6768124255203283,0.6768126185572823,0.6768128143910368,0.6768130130828177,0.6768132146956517,0.6768134192944301,0.6865188834711211,0.6963918417140454,0.7166536146338689,0.7166538472984963,0.7166540835414457,0.7166543234459064,0.7166545670976688 -6/nan,0.625981957016609,0.6259813168569823,0.6259792759440233,0.6259791139938877,0.6259793155666269,0.6259795325227558,0.6259797666931577,0.6259800202112549,0.625980295578198,0.6259805957456666,0.6259807873886404,0.6259809816561291,0.6259811786024171,0.6259813782832976,0.6259815807561241,0.6259817860798625,0.6259819943151553,0.6259822055243734,0.625982419771684,0.6259826371231124,0.6259828576466119,0.6259830814121352,0.6259833084917042,0.6367705727010508,0.6477753380276188,0.6704573479420887,0.6704576091422741,0.6704578743596681,0.6704581436876644,0.6704584172225753 -Year (Moderate)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048.0,2049.0,2050.0 -1/nan,0.9248975646762919,0.9248974070353446,0.9248969044544056,0.9248968645736404,0.9248969142116037,0.9248969676377633,0.924897025302977,0.9248970877326024,0.9248971555425508,0.9248972294596758,0.9248972766523081,0.9248973244912226,0.9248973729897862,0.9248974221617379,0.9248974720212003,0.9248975225826935,0.9248975738611503,0.924897625871929,0.9248976786308304,0.9248977321541126,0.9248977864585088,0.9248978415612441,0.9248978974800535,0.9275354080305308,0.9301880051225674,0.9355389190140604,0.9355389797593859,0.9355390414389428,0.9355391040744498,0.9355391676883047 -2/nan,0.8554355051441356,0.8554352135407041,0.855434283869342,0.855434210098151,0.8554343019181465,0.8554344007455298,0.8554345074142956,0.8554346228962493,0.8554347483307014,0.8554348850621841,0.8554349723588563,0.855435060851022,0.8554351505634079,0.855435241521428,0.8554353337512071,0.8554354272796041,0.855435522134242,0.8554356183435308,0.8554357159366988,0.8554358149438207,0.8554359153958494,0.8554360173246482,0.8554361207630236,0.8603219331503631,0.8652497248739015,0.8752330689899968,0.8752331826492329,0.8752332980564961,0.8752334152524244,0.8752335342789258 -3/nan,0.7911902154454445,0.7911898108905235,0.7911885211149257,0.7911884187688087,0.791188546154851,0.7911886832625677,0.7911888312489994,0.791188991462378,0.7911891654833236,0.7911893551771704,0.7911894762878487,0.7911895990570965,0.7911897235192182,0.7911898497094725,0.7911899776641032,0.7911901074203737,0.7911902390166067,0.7911903724922172,0.7911905078877551,0.791190645244945,0.7911907846067293,0.7911909260173142,0.7911910695222135,0.7979790553022371,0.8048449155133048,0.8188145992482602,0.8188147587472236,0.8188149206992188,0.818815085161274,0.8188152521921995 -4/nan,0.7317699034612024,0.7317694045654298,0.7317678140190539,0.7317676878062476,0.7317678448981867,0.7317680139788637,0.7317681964751386,0.7317683940496482,0.7317686086516105,0.7317688425813522,0.7317689919345973,0.7317691433331918,0.7317692968194403,0.7317694524368239,0.7317696102300391,0.7317697702450389,0.7317699325290832,0.7317700971307788,0.7317702641001325,0.7317704334885987,0.7317706053491347,0.731770779736256,0.7317709567060902,0.7401538286595779,0.7486570863943623,0.7660329250536483,0.7660331240103054,0.7660333260268513,0.7660335311744226,0.7660337395263797 -5/nan,0.6768122016146714,0.6768116248303642,0.6768097859655903,0.6768096400483009,0.6768098216656083,0.6768100171433595,0.6768102281311801,0.676810456551283,0.6768107046572046,0.6768109751084063,0.6768111477789139,0.6768113228141031,0.6768115002628835,0.6768116801755248,0.6768118626037022,0.6768120476005433,0.6768122352206868,0.6768124255203283,0.6768126185572823,0.6768128143910368,0.6768130130828177,0.6768132146956517,0.6768134192944301,0.6865188834711211,0.6963918417140454,0.7166536146338689,0.7166538472984963,0.7166540835414457,0.7166543234459064,0.7166545670976688 -6/nan,0.625981957016609,0.6259813168569823,0.6259792759440233,0.6259791139938877,0.6259793155666269,0.6259795325227558,0.6259797666931577,0.6259800202112549,0.625980295578198,0.6259805957456666,0.6259807873886404,0.6259809816561291,0.6259811786024171,0.6259813782832976,0.6259815807561241,0.6259817860798625,0.6259819943151553,0.6259822055243734,0.625982419771684,0.6259826371231124,0.6259828576466119,0.6259830814121352,0.6259833084917042,0.6367705727010508,0.6477753380276188,0.6704573479420887,0.6704576091422741,0.6704578743596681,0.6704581436876644,0.6704584172225753 -Year (Conservative)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048.0,2049.0,2050.0 -1/nan,0.9248975646762919,0.9248974070353446,0.9248969044544056,0.9248968645736404,0.9248969142116037,0.9248969676377633,0.924897025302977,0.9248970877326024,0.9248971555425508,0.9248972294596758,0.9248972766523081,0.9248973244912226,0.9248973729897862,0.9248974221617379,0.9248974720212003,0.9248975225826935,0.9248975738611503,0.924897625871929,0.9248976786308304,0.9248977321541126,0.9248977864585088,0.9248978415612441,0.9248978974800535,0.9275354080305308,0.9301880051225674,0.9355389190140604,0.9355389797593859,0.9355390414389428,0.9355391040744498,0.9355391676883047 -2/nan,0.8554355051441356,0.8554352135407041,0.855434283869342,0.855434210098151,0.8554343019181465,0.8554344007455298,0.8554345074142956,0.8554346228962493,0.8554347483307014,0.8554348850621841,0.8554349723588563,0.855435060851022,0.8554351505634079,0.855435241521428,0.8554353337512071,0.8554354272796041,0.855435522134242,0.8554356183435308,0.8554357159366988,0.8554358149438207,0.8554359153958494,0.8554360173246482,0.8554361207630236,0.8603219331503631,0.8652497248739015,0.8752330689899968,0.8752331826492329,0.8752332980564961,0.8752334152524244,0.8752335342789258 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12958691097926484,0.13077145690270217,0.13112119430619532,0.1311319705447983,0.13113190822547843,0.13113183925113717,0.1311317624956185,0.13113167656348876,0.13113157970443318,0.1311315555690549,0.13113153110355105,0.1311315063011016,0.13113148115469725,0.13113145565713383,0.13113142980100362,0.13113140357868902,0.13113137698235605,0.13113135000394496,0.13113132263516272,0.1311312948674744,0.13113126669209557,0.13113123809998067,0.13113120908181514,0.13113117962800452,0.1311311497286642,0.13113111937360822,0.1311310885523381,0.13113105725402993,0.116085097876559 +10 year CRF/Moderate,0.12958691097926484,0.13077145690270217,0.13112119430619532,0.1311319705447983,0.13113190822547843,0.13113183925113717,0.1311317624956185,0.13113167656348876,0.13113157970443318,0.1311315555690549,0.13113153110355105,0.1311315063011016,0.13113148115469725,0.13113145565713383,0.13113142980100362,0.13113140357868902,0.13113137698235605,0.13113135000394496,0.13113132263516272,0.1311312948674744,0.13113126669209557,0.13113123809998067,0.13113120908181514,0.13113117962800452,0.1311311497286642,0.13113111937360822,0.1311310885523381,0.13113105725402993,0.116085097876559 +10 year CRF/Conservative,0.12958691097926484,0.13077145690270217,0.13112119430619532,0.1311319705447983,0.13113190822547843,0.13113183925113717,0.1311317624956185,0.13113167656348876,0.13113157970443318,0.1311315555690549,0.13113153110355105,0.1311315063011016,0.13113148115469725,0.13113145565713383,0.13113142980100362,0.13113140357868902,0.13113137698235605,0.13113135000394496,0.13113132263516272,0.1311312948674744,0.13113126669209557,0.13113123809998067,0.13113120908181514,0.13113117962800452,0.1311311497286642,0.13113111937360822,0.1311310885523381,0.13113105725402993,0.116085097876559 +ITC Schedule/*,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896 +PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0 +PVD/Advanced,0.8135224847504414,0.8135214357119855,0.813521247788293,0.8135214191357472,0.8135216200361546,0.8135218423906777,0.8135220898297868,0.8135223668520511,0.8135226791001039,0.8135227569062471,0.813522835776649,0.813522915733296,0.8135229967987844,0.8135230789963409,0.8135231623498462,0.8135232468838576,0.8135233326236323,0.8135234195951531,0.8135235078251557,0.8135235973411546,0.8135236881714722,0.8135237803452685,0.8135238738925731,0.813523968844317,0.8135240652323662,0.8135241630895607,0.8135242624497456,0.8135243633478164,0.8135244658197567 +PVD/Moderate,0.8135224847504414,0.8135214357119855,0.813521247788293,0.8135214191357472,0.8135216200361546,0.8135218423906777,0.8135220898297868,0.8135223668520511,0.8135226791001039,0.8135227569062471,0.813522835776649,0.813522915733296,0.8135229967987844,0.8135230789963409,0.8135231623498462,0.8135232468838576,0.8135233326236323,0.8135234195951531,0.8135235078251557,0.8135235973411546,0.8135236881714722,0.8135237803452685,0.8135238738925731,0.813523968844317,0.8135240652323662,0.8135241630895607,0.8135242624497456,0.8135243633478164,0.8135244658197567 +PVD/Conservative,0.8135224847504414,0.8135214357119855,0.813521247788293,0.8135214191357472,0.8135216200361546,0.8135218423906777,0.8135220898297868,0.8135223668520511,0.8135226791001039,0.8135227569062471,0.813522835776649,0.813522915733296,0.8135229967987844,0.8135230789963409,0.8135231623498462,0.8135232468838576,0.8135233326236323,0.8135234195951531,0.8135235078251557,0.8135235973411546,0.8135236881714722,0.8135237803452685,0.8135238738925731,0.813523968844317,0.8135240652323662,0.8135241630895607,0.8135242624497456,0.8135243633478164,0.8135244658197567 +PFF/Advanced,0.7029482963757707,0.7029486054508073,0.7029486608181981,0.7029486103346143,0.7029485511439333,0.7029484856322907,0.7029484127300522,0.702948331111818,0.7029482391151157,0.7029482161913264,0.7029481929539777,0.702948169396592,0.7029481455125117,0.7029481212948935,0.7029480967367016,0.7029480718307007,0.7029480465694495,0.7029480209452926,0.702947994950353,0.7029479685765242,0.7029479418154616,0.7029479146585742,0.7029478870970138,0.7029478591216679,0.7029478307231477,0.7029478018917776,0.7029477726175859,0.7029477428902915,0.7029477126992929 +PFF/Moderate,0.7029482963757707,0.7029486054508073,0.7029486608181981,0.7029486103346143,0.7029485511439333,0.7029484856322907,0.7029484127300522,0.702948331111818,0.7029482391151157,0.7029482161913264,0.7029481929539777,0.702948169396592,0.7029481455125117,0.7029481212948935,0.7029480967367016,0.7029480718307007,0.7029480465694495,0.7029480209452926,0.702947994950353,0.7029479685765242,0.7029479418154616,0.7029479146585742,0.7029478870970138,0.7029478591216679,0.7029478307231477,0.7029478018917776,0.7029477726175859,0.7029477428902915,0.7029477126992929 +PFF/Conservative,0.7029482963757707,0.7029486054508073,0.7029486608181981,0.7029486103346143,0.7029485511439333,0.7029484856322907,0.7029484127300522,0.702948331111818,0.7029482391151157,0.7029482161913264,0.7029481929539777,0.702948169396592,0.7029481455125117,0.7029481212948935,0.7029480967367016,0.7029480718307007,0.7029480465694495,0.7029480209452926,0.702947994950353,0.7029479685765242,0.7029479418154616,0.7029479146585742,0.7029478870970138,0.7029478591216679,0.7029478307231477,0.7029478018917776,0.7029477726175859,0.7029477428902915,0.7029477126992929 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049.0,2050.0 +1/nan,0.9268753747398899,0.926874921884561,0.9268748407604572,0.9268749147288249,0.9268750014547826,0.9268750974421661,0.9268752042581917,0.9268753238448192,0.9268754586378811,0.9268754922256838,0.9268755262729088,0.9268755607890474,0.9268755957838536,0.9268756312673542,0.9268756672498577,0.9268757037419653,0.92687574075458,0.9268757782989179,0.9268758163865203,0.9268758550292647,0.9268758942393772,0.9268759340294457,0.9268759744124332,0.9268760154016921,0.9268760570109783,0.9268760992544679,0.9268761421467714,0.9268761857029523,0.9268762299385439 +2/nan,0.8590979602992113,0.8590971208185109,0.8590969704347229,0.8590971075535664,0.8590972683218033,0.859097446258425,0.8590976442686645,0.8590978659524383,0.8590981158251825,0.8590981780886037,0.8590982412036817,0.8590983051880111,0.8590983700596735,0.8590984358372562,0.859098502539869,0.8590985701871635,0.8590986387993514,0.8590987083972248,0.8590987790021786,0.8590988506362305,0.8590989233220453,0.8590989970829573,0.8590990719429975,0.8590991479269178,0.8590992250602182,0.8590993033691782,0.859099382880882,0.8590994636232537,0.8590995456250886 +3/nan,0.7962767438906065,0.7962755767499086,0.796275367669475,0.7962755583074919,0.7962757818255712,0.7962760292130938,0.7962763045092497,0.7962766127190594,0.7962769601204057,0.7962770466860627,0.7962771344357928,0.796277223394058,0.7962773135859974,0.7962774050374534,0.7962774977749947,0.7962775918259433,0.7962776872184001,0.7962777839812727,0.7962778821443071,0.7962779817381147,0.796278082794207,0.796278185345026,0.7962782894239828,0.7962783950654903,0.7962785023050021,0.7962786111790546,0.7962787217253039,0.7962788339825736,0.7962789479908983 +4/nan,0.7380493053902653,0.7380478629986551,0.7380476046101192,0.7380478402069041,0.7380481164379846,0.7380484221677474,0.7380487623879689,0.7380491432840337,0.7380495726143788,0.7380496795951581,0.7380497880392594,0.7380498979769131,0.7380500094391876,0.7380501224580202,0.7380502370662453,0.7380503532976287,0.7380504711868984,0.7380505907697799,0.738050712083034,0.7380508351644922,0.7380509600530973,0.738051086788943,0.7380512154133196,0.738051345968756,0.7380514784990674,0.7380516130494073,0.7380517496663122,0.7380518883977621,0.7380520292932337 +5/nan,0.6840797265101175,0.6840780553639456,0.6840777559966411,0.6840780289575675,0.6840783489971566,0.6840787032137678,0.6840790973908543,0.68407953869478,0.6840800361144445,0.6840801600617704,0.6840802857044974,0.6840804130776506,0.6840805422172258,0.6840806731602254,0.6840808059446918,0.6840809406097457,0.6840810771956233,0.6840812157437158,0.6840813562966148,0.6840814988981516,0.6840816435934456,0.6840817904289491,0.6840819394525013,0.6840820907133762,0.6840822442623383,0.6840824001517025,0.684082558435386,0.6840827191689788,0.6840828824098042 +6/nan,0.6340566528610265,0.6340547941283994,0.6340544611571576,0.634054764757908,0.6340551207219248,0.6340555146993717,0.6340559531229074,0.6340564439633387,0.634056997218594,0.6340571350790779,0.6340572748252779,0.6340574164961505,0.6340575601317328,0.6340577057731804,0.6340578534628067,0.6340580032441236,0.6340581551618844,0.6340583092621266,0.6340584655922229,0.6340586242009253,0.6340587851384177,0.6340589484563677,0.6340591142079843,0.6340592824480731,0.6340594532330971,0.6340596266212442,0.6340598026724839,0.634059981448647,0.6340601630134916 +Year (Moderate)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049.0,2050.0 +1/nan,0.9268753747398899,0.926874921884561,0.9268748407604572,0.9268749147288249,0.9268750014547826,0.9268750974421661,0.9268752042581917,0.9268753238448192,0.9268754586378811,0.9268754922256838,0.9268755262729088,0.9268755607890474,0.9268755957838536,0.9268756312673542,0.9268756672498577,0.9268757037419653,0.92687574075458,0.9268757782989179,0.9268758163865203,0.9268758550292647,0.9268758942393772,0.9268759340294457,0.9268759744124332,0.9268760154016921,0.9268760570109783,0.9268760992544679,0.9268761421467714,0.9268761857029523,0.9268762299385439 +2/nan,0.8590979602992113,0.8590971208185109,0.8590969704347229,0.8590971075535664,0.8590972683218033,0.859097446258425,0.8590976442686645,0.8590978659524383,0.8590981158251825,0.8590981780886037,0.8590982412036817,0.8590983051880111,0.8590983700596735,0.8590984358372562,0.859098502539869,0.8590985701871635,0.8590986387993514,0.8590987083972248,0.8590987790021786,0.8590988506362305,0.8590989233220453,0.8590989970829573,0.8590990719429975,0.8590991479269178,0.8590992250602182,0.8590993033691782,0.859099382880882,0.8590994636232537,0.8590995456250886 +3/nan,0.7962767438906065,0.7962755767499086,0.796275367669475,0.7962755583074919,0.7962757818255712,0.7962760292130938,0.7962763045092497,0.7962766127190594,0.7962769601204057,0.7962770466860627,0.7962771344357928,0.796277223394058,0.7962773135859974,0.7962774050374534,0.7962774977749947,0.7962775918259433,0.7962776872184001,0.7962777839812727,0.7962778821443071,0.7962779817381147,0.796278082794207,0.796278185345026,0.7962782894239828,0.7962783950654903,0.7962785023050021,0.7962786111790546,0.7962787217253039,0.7962788339825736,0.7962789479908983 +4/nan,0.7380493053902653,0.7380478629986551,0.7380476046101192,0.7380478402069041,0.7380481164379846,0.7380484221677474,0.7380487623879689,0.7380491432840337,0.7380495726143788,0.7380496795951581,0.7380497880392594,0.7380498979769131,0.7380500094391876,0.7380501224580202,0.7380502370662453,0.7380503532976287,0.7380504711868984,0.7380505907697799,0.738050712083034,0.7380508351644922,0.7380509600530973,0.738051086788943,0.7380512154133196,0.738051345968756,0.7380514784990674,0.7380516130494073,0.7380517496663122,0.7380518883977621,0.7380520292932337 +5/nan,0.6840797265101175,0.6840780553639456,0.6840777559966411,0.6840780289575675,0.6840783489971566,0.6840787032137678,0.6840790973908543,0.68407953869478,0.6840800361144445,0.6840801600617704,0.6840802857044974,0.6840804130776506,0.6840805422172258,0.6840806731602254,0.6840808059446918,0.6840809406097457,0.6840810771956233,0.6840812157437158,0.6840813562966148,0.6840814988981516,0.6840816435934456,0.6840817904289491,0.6840819394525013,0.6840820907133762,0.6840822442623383,0.6840824001517025,0.684082558435386,0.6840827191689788,0.6840828824098042 +6/nan,0.6340566528610265,0.6340547941283994,0.6340544611571576,0.634054764757908,0.6340551207219248,0.6340555146993717,0.6340559531229074,0.6340564439633387,0.634056997218594,0.6340571350790779,0.6340572748252779,0.6340574164961505,0.6340575601317328,0.6340577057731804,0.6340578534628067,0.6340580032441236,0.6340581551618844,0.6340583092621266,0.6340584655922229,0.6340586242009253,0.6340587851384177,0.6340589484563677,0.6340591142079843,0.6340592824480731,0.6340594532330971,0.6340596266212442,0.6340598026724839,0.634059981448647,0.6340601630134916 +Year (Conservative)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049.0,2050.0 +1/nan,0.9268753747398899,0.926874921884561,0.9268748407604572,0.9268749147288249,0.9268750014547826,0.9268750974421661,0.9268752042581917,0.9268753238448192,0.9268754586378811,0.9268754922256838,0.9268755262729088,0.9268755607890474,0.9268755957838536,0.9268756312673542,0.9268756672498577,0.9268757037419653,0.92687574075458,0.9268757782989179,0.9268758163865203,0.9268758550292647,0.9268758942393772,0.9268759340294457,0.9268759744124332,0.9268760154016921,0.9268760570109783,0.9268760992544679,0.9268761421467714,0.9268761857029523,0.9268762299385439 +2/nan,0.8590979602992113,0.8590971208185109,0.8590969704347229,0.8590971075535664,0.8590972683218033,0.859097446258425,0.8590976442686645,0.8590978659524383,0.8590981158251825,0.8590981780886037,0.8590982412036817,0.8590983051880111,0.8590983700596735,0.8590984358372562,0.859098502539869,0.8590985701871635,0.8590986387993514,0.8590987083972248,0.8590987790021786,0.8590988506362305,0.8590989233220453,0.8590989970829573,0.8590990719429975,0.8590991479269178,0.8590992250602182,0.8590993033691782,0.859099382880882,0.8590994636232537,0.8590995456250886 diff --git a/tests/data/Solar_-_CSP/Market/30/df_vom.csv b/tests/data/Solar_-_CSP/Market/30/df_vom.csv index 43e9178..d00adca 100644 --- a/tests/data/Solar_-_CSP/Market/30/df_vom.csv +++ b/tests/data/Solar_-_CSP/Market/30/df_vom.csv @@ -1,10 +1,10 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CSP - Class 2/Advanced,3.6645,3.5806666666666667,3.4968333333333335,3.4130000000000003,3.329166666666667,3.245333333333334,3.1615000000000006,3.0776666666666674,2.9938333333333342,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91 -CSP - Class 2/Moderate,3.6645,3.5906666666666665,3.516833333333333,3.4429999999999996,3.369166666666666,3.295333333333333,3.2214999999999994,3.147666666666666,3.0738333333333325,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3.0,3.0,3.0 -CSP - Class 2/Conservative,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645 -CSP - Class 3/Advanced,3.6645,3.5806666666666667,3.4968333333333335,3.4130000000000003,3.329166666666667,3.245333333333334,3.1615000000000006,3.0776666666666674,2.9938333333333342,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91 -CSP - Class 3/Moderate,3.6645,3.5906666666666665,3.516833333333333,3.4429999999999996,3.369166666666666,3.295333333333333,3.2214999999999994,3.147666666666666,3.0738333333333325,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3.0,3.0,3.0 -CSP - Class 3/Conservative,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645 -CSP - Class 8/Advanced,3.6645,3.5806666666666667,3.4968333333333335,3.4130000000000003,3.329166666666667,3.245333333333334,3.1615000000000006,3.0776666666666674,2.9938333333333342,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91 -CSP - Class 8/Moderate,3.6645,3.5906666666666665,3.516833333333333,3.4429999999999996,3.369166666666666,3.295333333333333,3.2214999999999994,3.147666666666666,3.0738333333333325,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3.0,3.0,3.0 -CSP - Class 8/Conservative,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CSP - Class 2/Advanced,3.95766,3.8267025,3.695745,3.5647875,3.43383,3.3028725,3.171915,3.0409574999999998,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91 +CSP - Class 2/Moderate,3.95766,3.8379525,3.718245,3.5985375,3.47883,3.3591225,3.2394149999999997,3.1197074999999996,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3.0,3.0 +CSP - Class 2/Conservative,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766 +CSP - Class 3/Advanced,3.95766,3.8267025,3.695745,3.5647875,3.43383,3.3028725,3.171915,3.0409574999999998,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91 +CSP - Class 3/Moderate,3.95766,3.8379525,3.718245,3.5985375,3.47883,3.3591225,3.2394149999999997,3.1197074999999996,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3.0,3.0 +CSP - Class 3/Conservative,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766 +CSP - Class 8/Advanced,3.95766,3.8267025,3.695745,3.5647875,3.43383,3.3028725,3.171915,3.0409574999999998,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91 +CSP - Class 8/Moderate,3.95766,3.8379525,3.718245,3.5985375,3.47883,3.3591225,3.2394149999999997,3.1197074999999996,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3.0,3.0 +CSP - Class 8/Conservative,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766 diff --git a/tests/data/Solar_-_CSP/Market/TechLife/df_capex.csv b/tests/data/Solar_-_CSP/Market/TechLife/df_capex.csv index 1de1a34..d07e75e 100644 --- a/tests/data/Solar_-_CSP/Market/TechLife/df_capex.csv +++ b/tests/data/Solar_-_CSP/Market/TechLife/df_capex.csv @@ -1,10 +1,10 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CSP - Class 2/Advanced,7253.783159270733,6899.153760373053,6544.524361475373,6189.894962577692,5835.265563680012,5480.636164782332,5126.006765884652,4771.3773669869715,4416.747968089291,4062.118569191611,4011.342087076716,3960.565604961821,3909.789122846926,3859.012640732031,3808.236158617136,3757.4596765022407,3706.683194387346,3655.906712272451,3605.1302301575556,3554.3537480426608,3503.5772659277654,3452.8007838128706,3402.0243016979753,3351.2478195830804,3300.4713374681855,3249.69485535329,3198.9183732383954,3148.1418911235,3097.365409008605,3046.5889268937076 -CSP - Class 2/Moderate,7253.783159270733,7011.990387295043,6770.197615319351,6528.40484334366,6286.612071367968,6044.819299392278,5803.026527416586,5561.233755440895,5319.440983465204,5077.648211489513,5041.379295693159,5005.110379896805,4968.841464100451,4932.572548304098,4896.303632507744,4860.03471671139,4823.7658009150355,4787.496885118681,4751.227969322327,4714.959053525973,4678.690137729619,4642.421221933265,4606.152306136912,4569.8833903405575,4533.614474544203,4497.345558747849,4461.076642951495,4424.807727155141,4388.538811358787,4352.26989556244 -CSP - Class 2/Conservative,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733 -CSP - Class 3/Advanced,7253.783159270733,6899.153760373053,6544.524361475373,6189.894962577692,5835.265563680012,5480.636164782332,5126.006765884652,4771.3773669869715,4416.747968089291,4062.118569191611,4011.342087076716,3960.565604961821,3909.789122846926,3859.012640732031,3808.236158617136,3757.4596765022407,3706.683194387346,3655.906712272451,3605.1302301575556,3554.3537480426608,3503.5772659277654,3452.8007838128706,3402.0243016979753,3351.2478195830804,3300.4713374681855,3249.69485535329,3198.9183732383954,3148.1418911235,3097.365409008605,3046.5889268937076 -CSP - Class 3/Moderate,7253.783159270733,7011.990387295043,6770.197615319351,6528.40484334366,6286.612071367968,6044.819299392278,5803.026527416586,5561.233755440895,5319.440983465204,5077.648211489513,5041.379295693159,5005.110379896805,4968.841464100451,4932.572548304098,4896.303632507744,4860.03471671139,4823.7658009150355,4787.496885118681,4751.227969322327,4714.959053525973,4678.690137729619,4642.421221933265,4606.152306136912,4569.8833903405575,4533.614474544203,4497.345558747849,4461.076642951495,4424.807727155141,4388.538811358787,4352.26989556244 -CSP - Class 3/Conservative,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733 -CSP - Class 8/Advanced,7253.783159270733,6899.153760373053,6544.524361475373,6189.894962577692,5835.265563680012,5480.636164782332,5126.006765884652,4771.3773669869715,4416.747968089291,4062.118569191611,4011.342087076716,3960.565604961821,3909.789122846926,3859.012640732031,3808.236158617136,3757.4596765022407,3706.683194387346,3655.906712272451,3605.1302301575556,3554.3537480426608,3503.5772659277654,3452.8007838128706,3402.0243016979753,3351.2478195830804,3300.4713374681855,3249.69485535329,3198.9183732383954,3148.1418911235,3097.365409008605,3046.5889268937076 -CSP - Class 8/Moderate,7253.783159270733,7011.990387295043,6770.197615319351,6528.40484334366,6286.612071367968,6044.819299392278,5803.026527416586,5561.233755440895,5319.440983465204,5077.648211489513,5041.379295693159,5005.110379896805,4968.841464100451,4932.572548304098,4896.303632507744,4860.03471671139,4823.7658009150355,4787.496885118681,4751.227969322327,4714.959053525973,4678.690137729619,4642.421221933265,4606.152306136912,4569.8833903405575,4533.614474544203,4497.345558747849,4461.076642951495,4424.807727155141,4388.538811358787,4352.26989556244 -CSP - Class 8/Conservative,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CSP - Class 2/Advanced,7912.019603207439,7443.663802958381,6975.308002709324,6506.952202460267,6038.596402211209,5570.240601962152,5101.884801713095,4633.529001464038,4165.173201214978,4114.436607412595,4063.700013610212,4012.963419807829,3962.226826005446,3911.4902322030634,3860.7536384006803,3810.0170445982976,3759.2804507959145,3708.543856993532,3657.8072631911486,3607.070669388766,3556.334075586383,3505.597481784,3454.860887981617,3404.1242941792343,3353.387700376851,3302.6511065744685,3251.9145127720853,3201.1779189697027,3150.4413251673172 +CSP - Class 2/Moderate,7912.019603207439,7570.505287464338,7228.990971721238,6887.476655978137,6545.962340235036,6204.448024491936,5862.933708748836,5521.419393005735,5179.905077262637,5143.664653118078,5107.424228973518,5071.183804828958,5034.943380684399,4998.702956539839,4962.46253239528,4926.22210825072,4889.98168410616,4853.741259961601,4817.500835817041,4781.2604116724815,4745.019987527921,4708.779563383362,4672.539139238803,4636.298715094243,4600.058290949683,4563.817866805123,4527.577442660564,4491.337018516005,4455.096594371452 +CSP - Class 2/Conservative,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439 +CSP - Class 3/Advanced,7912.019603207439,7443.663802958381,6975.308002709324,6506.952202460267,6038.596402211209,5570.240601962152,5101.884801713095,4633.529001464038,4165.173201214978,4114.436607412595,4063.700013610212,4012.963419807829,3962.226826005446,3911.4902322030634,3860.7536384006803,3810.0170445982976,3759.2804507959145,3708.543856993532,3657.8072631911486,3607.070669388766,3556.334075586383,3505.597481784,3454.860887981617,3404.1242941792343,3353.387700376851,3302.6511065744685,3251.9145127720853,3201.1779189697027,3150.4413251673172 +CSP - Class 3/Moderate,7912.019603207439,7570.505287464338,7228.990971721238,6887.476655978137,6545.962340235036,6204.448024491936,5862.933708748836,5521.419393005735,5179.905077262637,5143.664653118078,5107.424228973518,5071.183804828958,5034.943380684399,4998.702956539839,4962.46253239528,4926.22210825072,4889.98168410616,4853.741259961601,4817.500835817041,4781.2604116724815,4745.019987527921,4708.779563383362,4672.539139238803,4636.298715094243,4600.058290949683,4563.817866805123,4527.577442660564,4491.337018516005,4455.096594371452 +CSP - Class 3/Conservative,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439 +CSP - Class 8/Advanced,7912.019603207439,7443.663802958381,6975.308002709324,6506.952202460267,6038.596402211209,5570.240601962152,5101.884801713095,4633.529001464038,4165.173201214978,4114.436607412595,4063.700013610212,4012.963419807829,3962.226826005446,3911.4902322030634,3860.7536384006803,3810.0170445982976,3759.2804507959145,3708.543856993532,3657.8072631911486,3607.070669388766,3556.334075586383,3505.597481784,3454.860887981617,3404.1242941792343,3353.387700376851,3302.6511065744685,3251.9145127720853,3201.1779189697027,3150.4413251673172 +CSP - Class 8/Moderate,7912.019603207439,7570.505287464338,7228.990971721238,6887.476655978137,6545.962340235036,6204.448024491936,5862.933708748836,5521.419393005735,5179.905077262637,5143.664653118078,5107.424228973518,5071.183804828958,5034.943380684399,4998.702956539839,4962.46253239528,4926.22210825072,4889.98168410616,4853.741259961601,4817.500835817041,4781.2604116724815,4745.019987527921,4708.779563383362,4672.539139238803,4636.298715094243,4600.058290949683,4563.817866805123,4527.577442660564,4491.337018516005,4455.096594371452 +CSP - Class 8/Conservative,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439 diff --git a/tests/data/Solar_-_CSP/Market/TechLife/df_fom.csv b/tests/data/Solar_-_CSP/Market/TechLife/df_fom.csv index 60bc4a6..bb95a48 100644 --- a/tests/data/Solar_-_CSP/Market/TechLife/df_fom.csv +++ b/tests/data/Solar_-_CSP/Market/TechLife/df_fom.csv @@ -1,10 +1,10 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CSP - Class 2/Advanced,69.102,66.424,63.74600000000001,61.06800000000001,58.390000000000015,55.71200000000002,53.03400000000002,50.35600000000002,47.678000000000026,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,40.25,40.0 -CSP - Class 2/Moderate,69.102,67.1825,65.263,63.343500000000006,61.42400000000001,59.50450000000001,57.58500000000001,55.66550000000001,53.74600000000001,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265 -CSP - Class 2/Conservative,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.10199999999999 -CSP - Class 3/Advanced,69.102,66.424,63.74600000000001,61.06800000000001,58.390000000000015,55.71200000000002,53.03400000000002,50.35600000000002,47.678000000000026,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,40.25,40.0 -CSP - Class 3/Moderate,69.102,67.1825,65.263,63.343500000000006,61.42400000000001,59.50450000000001,57.58500000000001,55.66550000000001,53.74600000000001,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265 -CSP - Class 3/Conservative,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.10199999999999 -CSP - Class 8/Advanced,69.102,66.424,63.74600000000001,61.06800000000001,58.390000000000015,55.71200000000002,53.03400000000002,50.35600000000002,47.678000000000026,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,40.25,40.0 -CSP - Class 8/Moderate,69.102,67.1825,65.263,63.343500000000006,61.42400000000001,59.50450000000001,57.58500000000001,55.66550000000001,53.74600000000001,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265 -CSP - Class 8/Conservative,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.10199999999999 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CSP - Class 2/Advanced,74.63016,70.92639,67.22261999999999,63.51884999999999,59.815079999999995,56.111309999999996,52.40754,48.70377,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,40.25,40.0 +CSP - Class 2/Moderate,74.63016,72.17639,69.72261999999999,67.26884999999999,64.81507999999998,62.36130999999998,59.90753999999998,57.453769999999984,55,54.85,54.7,54.550000000000004,54.400000000000006,54.25000000000001,54.10000000000001,53.95000000000001,53.80000000000001,53.65000000000001,53.500000000000014,53.350000000000016,53.20000000000002,53.05000000000002,52.90000000000002,52.75000000000002,52.60000000000002,52.450000000000024,52.300000000000026,52.15000000000003,52.0 +CSP - Class 2/Conservative,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016 +CSP - Class 3/Advanced,74.63016,70.92639,67.22261999999999,63.51884999999999,59.815079999999995,56.111309999999996,52.40754,48.70377,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,40.25,40.0 +CSP - Class 3/Moderate,74.63016,72.17639,69.72261999999999,67.26884999999999,64.81507999999998,62.36130999999998,59.90753999999998,57.453769999999984,55,54.85,54.7,54.550000000000004,54.400000000000006,54.25000000000001,54.10000000000001,53.95000000000001,53.80000000000001,53.65000000000001,53.500000000000014,53.350000000000016,53.20000000000002,53.05000000000002,52.90000000000002,52.75000000000002,52.60000000000002,52.450000000000024,52.300000000000026,52.15000000000003,52.0 +CSP - Class 3/Conservative,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016 +CSP - Class 8/Advanced,74.63016,70.92639,67.22261999999999,63.51884999999999,59.815079999999995,56.111309999999996,52.40754,48.70377,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,40.25,40.0 +CSP - Class 8/Moderate,74.63016,72.17639,69.72261999999999,67.26884999999999,64.81507999999998,62.36130999999998,59.90753999999998,57.453769999999984,55,54.85,54.7,54.550000000000004,54.400000000000006,54.25000000000001,54.10000000000001,53.95000000000001,53.80000000000001,53.65000000000001,53.500000000000014,53.350000000000016,53.20000000000002,53.05000000000002,52.90000000000002,52.75000000000002,52.60000000000002,52.450000000000024,52.300000000000026,52.15000000000003,52.0 +CSP - Class 8/Conservative,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016 diff --git a/tests/data/Solar_-_CSP/Market/TechLife/df_gcc.csv b/tests/data/Solar_-_CSP/Market/TechLife/df_gcc.csv index c7aefe3..1ad8373 100644 --- a/tests/data/Solar_-_CSP/Market/TechLife/df_gcc.csv +++ b/tests/data/Solar_-_CSP/Market/TechLife/df_gcc.csv @@ -1,10 +1,10 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CSP - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -CSP - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -CSP - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -CSP - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -CSP - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -CSP - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -CSP - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -CSP - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -CSP - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CSP - Class 2/Advanced,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 +CSP - Class 2/Moderate,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 +CSP - Class 2/Conservative,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 +CSP - Class 3/Advanced,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 +CSP - Class 3/Moderate,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 +CSP - Class 3/Conservative,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 +CSP - Class 8/Advanced,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 +CSP - Class 8/Moderate,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 +CSP - Class 8/Conservative,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 diff --git a/tests/data/Solar_-_CSP/Market/TechLife/df_lcoe.csv b/tests/data/Solar_-_CSP/Market/TechLife/df_lcoe.csv index a594fa4..790a5b4 100644 --- a/tests/data/Solar_-_CSP/Market/TechLife/df_lcoe.csv +++ b/tests/data/Solar_-_CSP/Market/TechLife/df_lcoe.csv @@ -1,10 +1,10 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CSP - Class 2/Advanced,73.68205223294068,70.74290581687134,68.49631069785548,65.19839929735495,61.71541421874515,58.232430765598856,54.749449131370994,51.26646954148391,47.78349226021482,44.30051759944298,43.83667866453058,43.37283998089789,42.90900155374226,42.44516338840512,41.98132549037719,41.517487865304034,41.05365051899129,40.589813457410216,40.12597668670411,39.662140213194206,39.198304043385974,38.73446818397653,38.270632641861056,40.272324110147025,41.98255310255351,45.18606491855269,44.59242654273402,43.998788659583695,43.40515128055485,42.81151441745824 -CSP - Class 2/Moderate,73.68205223294068,71.79515467504805,70.64092202896104,68.42488738453325,66.01739581384408,63.60990436754483,61.20241306043948,58.794921909778616,56.38743093578662,53.97994016232976,53.67922298807797,53.37850583505349,53.077788703695596,52.777071594455435,52.47635450779668,52.17563744419638,51.874920404145044,51.574203388146934,51.27348639672116,50.972769430401826,50.67205248973823,50.371335575296335,50.07061868765848,53.13198367197874,55.84224895733299,60.66467554624947,60.27123586626432,59.87779622790038,59.48435663212525,59.090917079936645 -CSP - Class 2/Conservative,73.68205223294068,74.15279576369798,75.44216195215823,75.64725674901472,75.64721623071239,75.6471726202138,75.64712554949935,75.64707458973731,75.64701923818173,75.64695890152821,75.64692037941286,75.64688132977024,75.6468417416899,75.64680160395795,75.6467609050469,75.64671963310504,75.6466777759444,75.64663532102864,75.64659225546127,75.646548565972,75.64650423890265,75.64645926019423,75.64641361537079,80.98300513802339,85.84322260669275,94.18854245963463,94.1884752062802,94.18840691864325,94.18833757267974,94.18826714359429 -CSP - Class 3/Advanced,75.73820909913215,72.71521268526993,70.40510524179045,67.01280824117218,63.430002632175594,59.84719869637637,56.26439663291049,52.681596673820124,49.098799091143334,45.51600420591814,45.038544034895466,44.56108412253168,44.08362447417673,43.60616509532892,43.1287059916402,42.65124716892194,42.17378863315024,41.69633039047173,41.2188724472101,40.74141480987225,40.26395748515466,39.786500479951115,39.309043801359294,41.369517553876236,43.12996965425137,46.427556778602934,45.816485436570105,45.20541460167348,44.59434428570252,43.98327450081483 -CSP - Class 3/Moderate,75.73820909913215,73.79806854237302,72.61210855943543,70.33316537573285,67.85714288308112,65.38112051847223,62.90509829714482,60.4290762368561,57.95305435842435,55.477032686416734,55.16748455959803,54.85793645463003,54.54838837196487,54.23884031206696,53.92929227541359,53.61974426249582,53.31019627381855,53.00064830990087,52.691100371277116,52.3815524584971,52.07200457212622,51.76245671274708,51.45290888095912,54.60417484627178,57.394030611412326,62.35807405533563,61.95308050530454,61.548086998116936,61.14309353476881,60.738100116287185 -CSP - Class 3/Conservative,75.73820909913215,76.22277662847428,77.55000673900678,77.76112441243247,77.76108270425726,77.76103781307943,77.76098936007199,77.76093690380998,77.76087992678367,77.76081781826552,77.76077816489796,77.76073796851156,77.76069721787555,77.76065590144667,77.76061400735895,77.76057152341261,77.76052843706178,77.76048473540197,77.76044040515798,77.7603954326698,77.76034980387816,77.76030350431122,77.76025651906792,83.25356402152022,88.25650812373628,96.8468991933797,96.84682996504269,96.8467596720501,96.8466882896518,96.84661579232427 -CSP - Class 8/Advanced,94.38763188159241,90.60411272510308,87.7179460274418,83.4695679611642,78.9813862574921,74.49320665996532,70.00502941924725,65.51685482742208,61.02868322691908,56.54051502184636,55.939509709294484,55.33850472233074,54.737500067689396,54.13649575229145,53.53549178325137,52.934488167884226,52.333484913712454,51.73248202847317,51.13147952012635,50.53047739686254,49.92947566711102,49.32847433954936,48.7274734231118,51.321104780852,53.53708242470941,57.68793625633481,56.91874723241412,56.14955884685358,55.380371114493244,54.61118405063657 -CSP - Class 8/Moderate,94.38763188159241,91.96457525340209,90.49084709070308,87.641321007975,84.54372038655023,81.44611992629999,78.34851964640603,75.25091956922029,72.15331972094789,69.05572013251289,68.66607492229558,68.27642973958294,67.88678458494411,67.49713945896366,67.10749436224239,66.71784929539842,66.32820425906732,65.93855925390244,65.54891428057644,65.15926933978136,64.76962443222891,64.37997955865245,63.99033471980652,67.95700608081293,71.46875059452096,77.71726442373959,77.20747682282497,76.69768927583979,76.18790178403778,75.67811434871169 -CSP - Class 8/Conservative,94.38763188159241,94.99758361599778,96.66824097302994,96.93398637129144,96.93393387092306,96.93387736393461,96.93381637347582,96.93375034390087,96.93367862379189,96.9336004443926,96.93355053052329,96.93349993312641,96.93344863806513,96.93339663080933,96.93334389642264,96.93329041954854,96.93323618439487,96.93318117471804,96.9331253738078,96.93306876446957,96.93301132900616,96.9329530492011,96.93289390629756,103.8476214434311,110.14510166548126,120.95829820645265,120.95821106494672,120.95812258330041,120.95803273035936,120.95794147399572 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CSP - Class 2/Advanced,78.85608687266433,75.67009222504844,71.49748658882832,66.96283545105271,62.41737972976094,57.87192728799147,53.326478680699346,48.781034595536,44.23559589503205,43.78329185948897,43.33098799443454,42.87868430339057,42.42638078997676,41.97407745791409,41.521774311027855,41.0694713532517,40.61716858863171,40.1648660213302,39.712563655629666,39.26026149593764,38.80795954679125,38.35565781286154,37.903356298958826,37.451055010037976,36.99875395120361,36.546453127716006,36.09415254499716,35.64185220863672,35.18955212439862 +CSP - Class 2/Moderate,78.85608687266433,76.91266382992065,73.99531010907808,70.710156994509,67.41380358730609,64.11745037640993,60.82109739503911,57.52474468435531,54.22839229598791,53.910207058966435,53.59202183168528,53.273836614345484,52.95565140715384,52.6374662103232,52.31928102407195,52.00109584862472,51.68291068421275,51.36472553107398,51.04654038945286,50.72835525960116,50.410170141778345,50.09198503625117,49.77379994329439,49.45561486319115,49.13742979623306,48.819244742720564,48.50105970296362,48.1828746772815,47.86468966600338 +CSP - Class 2/Conservative,78.85608687266433,80.19135773263982,80.5868390126162,80.5990288336691,80.59895293519669,80.59886893162827,80.59877545143328,80.59867079513222,80.59855283104356,80.59852343671459,80.59849364033163,80.59846343358868,80.59843280794966,80.59840175464053,80.59837026463981,80.59833832867047,80.59830593719124,80.59827308038683,80.59823974815723,80.59820593010838,80.59817161554147,80.59813679344062,80.59810145246166,80.59806558092009,80.59802916677776,80.59799219762951,80.59795466068952,80.59791654277574,80.59787783029475 +CSP - Class 3/Advanced,81.05557699720934,77.7798671937902,73.48857328154509,68.82460192874979,64.14950870173227,59.474418850544545,54.79933294643859,50.12425169725963,45.449175990867616,44.98358945659916,44.51800309782597,44.05241691817329,43.586830921367124,43.121245111237684,42.655659491722645,42.19007406687115,41.724488840848096,41.25890381793805,40.793319002549254,40.327734399218656,39.86215001261665,39.39656584755144,38.93098190897463,38.465398201986545,37.99981473184174,37.534231503954956,37.06864852390744,36.60306579745294,36.1374833305247 +CSP - Class 3/Moderate,81.05557699720934,79.05859816572976,76.05908790980835,72.68097735060742,69.29133758755157,65.90169802656726,62.51205870184861,59.12241965576606,55.73278094146515,55.40525177939977,55.07772262736074,54.750193485555016,54.422664354195454,54.09513523350116,53.76760612369694,53.44007702501401,53.11254793769041,52.785018861971054,52.45748979810758,52.12996074635916,51.80243170699286,51.47490268028328,51.147373666513246,50.81984466597421,50.492315678966335,50.16478670579891,49.837257746790996,49.50972880227122,49.18219987257844 +CSP - Class 3/Conservative,81.05557699720934,82.4300598298889,82.83715493416135,82.84970272522972,82.84962459789953,82.84953812745661,82.84944190209362,82.8493341724236,82.8492127441654,82.84918248663357,82.84915181524092,82.8491207214375,82.84908919643661,82.84905723120649,82.84902481646077,82.84899194264997,82.84895859995267,82.84892477826529,82.84889046719123,82.8488556560312,82.84882033377222,82.84878448907489,82.84874811026192,82.8487111853057,82.84867370181452,82.84863564701895,82.84859700775769,82.84855777046158,82.84851792113804 +CSP - Class 8/Advanced,101.00503801010593,96.91560825268921,91.5478070586764,85.71089632373757,79.85998587552682,74.00907967665822,68.158178446198,62.30728307514976,56.45639468111156,55.870335366575205,55.28427627294435,54.698217404782326,54.11215876677923,53.526100363756385,52.940042200670334,52.35398428261797,51.76792661484187,51.18186920273524,50.595812051847005,50.00975516788807,49.42369855673729,48.83764222444705,48.25158617725016,47.665530421566714,47.0794749640109,46.49341981139855,45.90736497075508,45.321310449323065,44.73525625457097 +CSP - Class 8/Moderate,101.00503801010593,98.52230609090886,94.77763286507005,90.55639466603697,86.3206440255756,82.0848936394728,77.84914355077052,73.61339381280281,69.37764449246683,68.96536556667635,68.55308665350661,68.14080775321808,67.72852886607872,67.3162499923643,66.90397113235781,66.49169228635031,66.07941345464143,65.66713463753945,65.2548558353611,64.84257704843264,64.43029827709023,64.01801952167953,63.60574078255655,63.19346206008815,62.78118335465218,62.36890466663793,61.95662599644703,61.54434734449315,61.13206871120282 +CSP - Class 8/Conservative,101.00503801010593,102.73517496096909,103.24760790350659,103.26340249654402,103.26330415338717,103.26319530829656,103.26307418415286,103.26293857890674,103.26278573049613,103.26274764368077,103.26270903591609,103.26266989643982,103.2626302141916,103.26258997780272,103.26254917558389,103.26250779551467,103.26246582523224,103.26242325201873,103.26238006278739,103.2623362440704,103.26229178200511,103.262246662318,103.26220087031025,103.262154390842,103.26210720831516,103.26205930665614,103.2620106692981,103.26196127916079,103.26191111863095 diff --git a/tests/data/Solar_-_CSP/Market/TechLife/df_occ.csv b/tests/data/Solar_-_CSP/Market/TechLife/df_occ.csv index 75a4ea5..ea93526 100644 --- a/tests/data/Solar_-_CSP/Market/TechLife/df_occ.csv +++ b/tests/data/Solar_-_CSP/Market/TechLife/df_occ.csv @@ -1,10 +1,10 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CSP - Class 2/Advanced,6822.0031793395965,6488.483023905216,6154.962868470836,5821.442713036456,5487.922557602075,5154.402402167695,4820.882246733315,4487.3620912989345,4153.841935864554,3820.3217804301744,3772.5677581747973,3724.81373591942,3677.059713664043,3629.305691408666,3581.551669153289,3533.797646897912,3486.0436246425347,3438.2896023871576,3390.5355801317805,3342.7815578764034,3295.0275356210263,3247.2735133656493,3199.519491110272,3151.765468854895,3104.011446599518,3056.257424344141,3008.503402088764,2960.7493798333867,2912.9953575780096,2865.24133532263 -CSP - Class 2/Moderate,6822.0031793395965,6594.60307336161,6367.202967383623,6139.802861405637,5912.40275542765,5685.002649449663,5457.602543471677,5230.20243749369,5002.802331515703,4775.402225537718,4741.292209641019,4707.182193744321,4673.072177847623,4638.962161950924,4604.852146054226,4570.742130157528,4536.632114260829,4502.522098364131,4468.412082467433,4434.3020665707345,4400.192050674036,4366.082034777338,4331.97201888064,4297.862002983941,4263.751987087243,4229.641971190545,4195.531955293846,4161.421939397148,4127.31192350045,4093.2019076037577 -CSP - Class 2/Conservative,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965 -CSP - Class 3/Advanced,6822.0031793395965,6488.483023905216,6154.962868470836,5821.442713036456,5487.922557602075,5154.402402167695,4820.882246733315,4487.3620912989345,4153.841935864554,3820.3217804301744,3772.5677581747973,3724.81373591942,3677.059713664043,3629.305691408666,3581.551669153289,3533.797646897912,3486.0436246425347,3438.2896023871576,3390.5355801317805,3342.7815578764034,3295.0275356210263,3247.2735133656493,3199.519491110272,3151.765468854895,3104.011446599518,3056.257424344141,3008.503402088764,2960.7493798333867,2912.9953575780096,2865.24133532263 -CSP - Class 3/Moderate,6822.0031793395965,6594.60307336161,6367.202967383623,6139.802861405637,5912.40275542765,5685.002649449663,5457.602543471677,5230.20243749369,5002.802331515703,4775.402225537718,4741.292209641019,4707.182193744321,4673.072177847623,4638.962161950924,4604.852146054226,4570.742130157528,4536.632114260829,4502.522098364131,4468.412082467433,4434.3020665707345,4400.192050674036,4366.082034777338,4331.97201888064,4297.862002983941,4263.751987087243,4229.641971190545,4195.531955293846,4161.421939397148,4127.31192350045,4093.2019076037577 -CSP - Class 3/Conservative,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965 -CSP - Class 8/Advanced,6822.0031793395965,6488.483023905216,6154.962868470836,5821.442713036456,5487.922557602075,5154.402402167695,4820.882246733315,4487.3620912989345,4153.841935864554,3820.3217804301744,3772.5677581747973,3724.81373591942,3677.059713664043,3629.305691408666,3581.551669153289,3533.797646897912,3486.0436246425347,3438.2896023871576,3390.5355801317805,3342.7815578764034,3295.0275356210263,3247.2735133656493,3199.519491110272,3151.765468854895,3104.011446599518,3056.257424344141,3008.503402088764,2960.7493798333867,2912.9953575780096,2865.24133532263 -CSP - Class 8/Moderate,6822.0031793395965,6594.60307336161,6367.202967383623,6139.802861405637,5912.40275542765,5685.002649449663,5457.602543471677,5230.20243749369,5002.802331515703,4775.402225537718,4741.292209641019,4707.182193744321,4673.072177847623,4638.962161950924,4604.852146054226,4570.742130157528,4536.632114260829,4502.522098364131,4468.412082467433,4434.3020665707345,4400.192050674036,4366.082034777338,4331.97201888064,4297.862002983941,4263.751987087243,4229.641971190545,4195.531955293846,4161.421939397148,4127.31192350045,4093.2019076037577 -CSP - Class 8/Conservative,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CSP - Class 2/Advanced,7346.908274689946,6906.084962907475,6465.2616511250035,6024.438339342532,5583.615027560061,5142.79171577759,4701.968403995119,4261.145092212648,3820.3217804301744,3772.5677581747973,3724.81373591942,3677.059713664043,3629.305691408666,3581.551669153289,3533.797646897912,3486.0436246425347,3438.2896023871576,3390.5355801317805,3342.7815578764034,3295.0275356210263,3247.2735133656493,3199.519491110272,3151.765468854895,3104.011446599518,3056.257424344141,3008.503402088764,2960.7493798333867,2912.9953575780096,2865.24133532263 +CSP - Class 2/Moderate,7346.908274689946,7025.470018545917,6704.031762401888,6382.593506257859,6061.15525011383,5739.7169939698015,5418.278737825773,5096.840481681744,4775.402225537718,4741.292209641019,4707.182193744321,4673.072177847623,4638.962161950924,4604.852146054226,4570.742130157528,4536.632114260829,4502.522098364131,4468.412082467433,4434.3020665707345,4400.192050674036,4366.082034777338,4331.97201888064,4297.862002983941,4263.751987087243,4229.641971190545,4195.531955293846,4161.421939397148,4127.31192350045,4093.2019076037577 +CSP - Class 2/Conservative,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946 +CSP - Class 3/Advanced,7346.908274689946,6906.084962907475,6465.2616511250035,6024.438339342532,5583.615027560061,5142.79171577759,4701.968403995119,4261.145092212648,3820.3217804301744,3772.5677581747973,3724.81373591942,3677.059713664043,3629.305691408666,3581.551669153289,3533.797646897912,3486.0436246425347,3438.2896023871576,3390.5355801317805,3342.7815578764034,3295.0275356210263,3247.2735133656493,3199.519491110272,3151.765468854895,3104.011446599518,3056.257424344141,3008.503402088764,2960.7493798333867,2912.9953575780096,2865.24133532263 +CSP - Class 3/Moderate,7346.908274689946,7025.470018545917,6704.031762401888,6382.593506257859,6061.15525011383,5739.7169939698015,5418.278737825773,5096.840481681744,4775.402225537718,4741.292209641019,4707.182193744321,4673.072177847623,4638.962161950924,4604.852146054226,4570.742130157528,4536.632114260829,4502.522098364131,4468.412082467433,4434.3020665707345,4400.192050674036,4366.082034777338,4331.97201888064,4297.862002983941,4263.751987087243,4229.641971190545,4195.531955293846,4161.421939397148,4127.31192350045,4093.2019076037577 +CSP - Class 3/Conservative,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946 +CSP - Class 8/Advanced,7346.908274689946,6906.084962907475,6465.2616511250035,6024.438339342532,5583.615027560061,5142.79171577759,4701.968403995119,4261.145092212648,3820.3217804301744,3772.5677581747973,3724.81373591942,3677.059713664043,3629.305691408666,3581.551669153289,3533.797646897912,3486.0436246425347,3438.2896023871576,3390.5355801317805,3342.7815578764034,3295.0275356210263,3247.2735133656493,3199.519491110272,3151.765468854895,3104.011446599518,3056.257424344141,3008.503402088764,2960.7493798333867,2912.9953575780096,2865.24133532263 +CSP - Class 8/Moderate,7346.908274689946,7025.470018545917,6704.031762401888,6382.593506257859,6061.15525011383,5739.7169939698015,5418.278737825773,5096.840481681744,4775.402225537718,4741.292209641019,4707.182193744321,4673.072177847623,4638.962161950924,4604.852146054226,4570.742130157528,4536.632114260829,4502.522098364131,4468.412082467433,4434.3020665707345,4400.192050674036,4366.082034777338,4331.97201888064,4297.862002983941,4263.751987087243,4229.641971190545,4195.531955293846,4161.421939397148,4127.31192350045,4093.2019076037577 +CSP - Class 8/Conservative,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946 diff --git a/tests/data/Solar_-_CSP/Market/TechLife/df_tc.csv b/tests/data/Solar_-_CSP/Market/TechLife/df_tc.csv index a39c0fe..44676cf 100644 --- a/tests/data/Solar_-_CSP/Market/TechLife/df_tc.csv +++ b/tests/data/Solar_-_CSP/Market/TechLife/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.1306731969846414,0.13112648217839268,0.1323638721861168,0.1325601577843232,0.13256012177368406,0.1325600830148481,0.13256004118073597,0.13255999589022124,0.13255994669648544,0.1325598930722258,0.13255985883565033,0.13255982413022815,0.13255978894626227,0.13255975327378605,0.13255971710255418,0.13255968042203298,0.13255964322139027,0.13255960548948406,0.132559567214852,0.13255952838570004,0.13255948898988887,0.13255944901492347,0.1325594084479375,0.13065811118576978,0.12877022920348755,0.12503513232500077,0.1250350904733101,0.12503504797797496,0.1250350048240326,0.116085097876559 -10 year CRF/Moderate,0.1306731969846414,0.13112648217839268,0.1323638721861168,0.1325601577843232,0.13256012177368406,0.1325600830148481,0.13256004118073597,0.13255999589022124,0.13255994669648544,0.1325598930722258,0.13255985883565033,0.13255982413022815,0.13255978894626227,0.13255975327378605,0.13255971710255418,0.13255968042203298,0.13255964322139027,0.13255960548948406,0.132559567214852,0.13255952838570004,0.13255948898988887,0.13255944901492347,0.1325594084479375,0.13065811118576978,0.12877022920348755,0.12503513232500077,0.1250350904733101,0.12503504797797496,0.1250350048240326,0.116085097876559 -10 year CRF/Conservative,0.1306731969846414,0.13112648217839268,0.1323638721861168,0.1325601577843232,0.13256012177368406,0.1325600830148481,0.13256004118073597,0.13255999589022124,0.13255994669648544,0.1325598930722258,0.13255985883565033,0.13255982413022815,0.13255978894626227,0.13255975327378605,0.13255971710255418,0.13255968042203298,0.13255964322139027,0.13255960548948406,0.132559567214852,0.13255952838570004,0.13255948898988887,0.13255944901492347,0.1325594084479375,0.13065811118576978,0.12877022920348755,0.12503513232500077,0.1250350904733101,0.12503504797797496,0.1250350048240326,0.116085097876559 -ITC Schedule/*,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.22500000894069672,0.15000000596046448,0,0,0.0,0.0,0.0 -PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -PVD/Advanced,0.8089526151758044,0.8089522518684323,0.8089510935957431,0.8089510016846396,0.8089511160826459,0.8089512392111261,0.8089513721091517,0.8089515159874924,0.8089516722656125,0.8089518426186614,0.8089519513811447,0.8089520616330955,0.8089521734053207,0.8089522867294837,0.8089524016381339,0.8089525181647348,0.8089526363437025,0.8089527562104328,0.808952877801342,0.8089530011538999,0.8089531263066714,0.8089532532993553,0.8089533821728253,0.815052760257289,0.8212292327511959,0.8338186015487433,0.8338187454604676,0.833818891585502,0.8338190399753017,0.8338191906829302 -PVD/Moderate,0.8089526151758044,0.8089522518684323,0.8089510935957431,0.8089510016846396,0.8089511160826459,0.8089512392111261,0.8089513721091517,0.8089515159874924,0.8089516722656125,0.8089518426186614,0.8089519513811447,0.8089520616330955,0.8089521734053207,0.8089522867294837,0.8089524016381339,0.8089525181647348,0.8089526363437025,0.8089527562104328,0.808952877801342,0.8089530011538999,0.8089531263066714,0.8089532532993553,0.8089533821728253,0.815052760257289,0.8212292327511959,0.8338186015487433,0.8338187454604676,0.833818891585502,0.8338190399753017,0.8338191906829302 -PVD/Conservative,0.8089526151758044,0.8089522518684323,0.8089510935957431,0.8089510016846396,0.8089511160826459,0.8089512392111261,0.8089513721091517,0.8089515159874924,0.8089516722656125,0.8089518426186614,0.8089519513811447,0.8089520616330955,0.8089521734053207,0.8089522867294837,0.8089524016381339,0.8089525181647348,0.8089526363437025,0.8089527562104328,0.808952877801342,0.8089530011538999,0.8089531263066714,0.8089532532993553,0.8089533821728253,0.815052760257289,0.8212292327511959,0.8338186015487433,0.8338187454604676,0.833818891585502,0.8338190399753017,0.8338191906829302 -PFF/Advanced,0.7042947032667264,0.7042948103068817,0.704295151565271,0.7042951786447622,0.7042951449400225,0.7042951086630499,0.7042950695077055,0.7042950271172638,0.7042949810735125,0.7042949308829075,0.7042948988385451,0.7042948663553453,0.7042948334242317,0.7042948000358753,0.7042947661806862,0.7042947318488051,0.7042946970300923,0.704294661714119,0.7042946258901562,0.7042945895471641,0.7042945526737805,0.704294515258309,0.7042944772887072,0.7928996792513903,0.881321600454638,1.0576017936457762,1.0576017437630967,1.0576016931132397,1.0576016416783698,1.0576015894400939 -PFF/Moderate,0.7042947032667264,0.7042948103068817,0.704295151565271,0.7042951786447622,0.7042951449400225,0.7042951086630499,0.7042950695077055,0.7042950271172638,0.7042949810735125,0.7042949308829075,0.7042948988385451,0.7042948663553453,0.7042948334242317,0.7042948000358753,0.7042947661806862,0.7042947318488051,0.7042946970300923,0.704294661714119,0.7042946258901562,0.7042945895471641,0.7042945526737805,0.704294515258309,0.7042944772887072,0.7928996792513903,0.881321600454638,1.0576017936457762,1.0576017437630967,1.0576016931132397,1.0576016416783698,1.0576015894400939 -PFF/Conservative,0.7042947032667264,0.7042948103068817,0.704295151565271,0.7042951786447622,0.7042951449400225,0.7042951086630499,0.7042950695077055,0.7042950271172638,0.7042949810735125,0.7042949308829075,0.7042948988385451,0.7042948663553453,0.7042948334242317,0.7042948000358753,0.7042947661806862,0.7042947318488051,0.7042946970300923,0.704294661714119,0.7042946258901562,0.7042945895471641,0.7042945526737805,0.704294515258309,0.7042944772887072,0.7928996792513903,0.881321600454638,1.0576017936457762,1.0576017437630967,1.0576016931132397,1.0576016416783698,1.0576015894400939 -Year (Advanced)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048.0,2049.0,2050.0 -1/nan,0.9248975646762919,0.9248974070353446,0.9248969044544056,0.9248968645736404,0.9248969142116037,0.9248969676377633,0.924897025302977,0.9248970877326024,0.9248971555425508,0.9248972294596758,0.9248972766523081,0.9248973244912226,0.9248973729897862,0.9248974221617379,0.9248974720212003,0.9248975225826935,0.9248975738611503,0.924897625871929,0.9248976786308304,0.9248977321541126,0.9248977864585088,0.9248978415612441,0.9248978974800535,0.9275354080305308,0.9301880051225674,0.9355389190140604,0.9355389797593859,0.9355390414389428,0.9355391040744498,0.9355391676883047 -2/nan,0.8554355051441356,0.8554352135407041,0.855434283869342,0.855434210098151,0.8554343019181465,0.8554344007455298,0.8554345074142956,0.8554346228962493,0.8554347483307014,0.8554348850621841,0.8554349723588563,0.855435060851022,0.8554351505634079,0.855435241521428,0.8554353337512071,0.8554354272796041,0.855435522134242,0.8554356183435308,0.8554357159366988,0.8554358149438207,0.8554359153958494,0.8554360173246482,0.8554361207630236,0.8603219331503631,0.8652497248739015,0.8752330689899968,0.8752331826492329,0.8752332980564961,0.8752334152524244,0.8752335342789258 -3/nan,0.7911902154454445,0.7911898108905235,0.7911885211149257,0.7911884187688087,0.791188546154851,0.7911886832625677,0.7911888312489994,0.791188991462378,0.7911891654833236,0.7911893551771704,0.7911894762878487,0.7911895990570965,0.7911897235192182,0.7911898497094725,0.7911899776641032,0.7911901074203737,0.7911902390166067,0.7911903724922172,0.7911905078877551,0.791190645244945,0.7911907846067293,0.7911909260173142,0.7911910695222135,0.7979790553022371,0.8048449155133048,0.8188145992482602,0.8188147587472236,0.8188149206992188,0.818815085161274,0.8188152521921995 -4/nan,0.7317699034612024,0.7317694045654298,0.7317678140190539,0.7317676878062476,0.7317678448981867,0.7317680139788637,0.7317681964751386,0.7317683940496482,0.7317686086516105,0.7317688425813522,0.7317689919345973,0.7317691433331918,0.7317692968194403,0.7317694524368239,0.7317696102300391,0.7317697702450389,0.7317699325290832,0.7317700971307788,0.7317702641001325,0.7317704334885987,0.7317706053491347,0.731770779736256,0.7317709567060902,0.7401538286595779,0.7486570863943623,0.7660329250536483,0.7660331240103054,0.7660333260268513,0.7660335311744226,0.7660337395263797 -5/nan,0.6768122016146714,0.6768116248303642,0.6768097859655903,0.6768096400483009,0.6768098216656083,0.6768100171433595,0.6768102281311801,0.676810456551283,0.6768107046572046,0.6768109751084063,0.6768111477789139,0.6768113228141031,0.6768115002628835,0.6768116801755248,0.6768118626037022,0.6768120476005433,0.6768122352206868,0.6768124255203283,0.6768126185572823,0.6768128143910368,0.6768130130828177,0.6768132146956517,0.6768134192944301,0.6865188834711211,0.6963918417140454,0.7166536146338689,0.7166538472984963,0.7166540835414457,0.7166543234459064,0.7166545670976688 -6/nan,0.625981957016609,0.6259813168569823,0.6259792759440233,0.6259791139938877,0.6259793155666269,0.6259795325227558,0.6259797666931577,0.6259800202112549,0.625980295578198,0.6259805957456666,0.6259807873886404,0.6259809816561291,0.6259811786024171,0.6259813782832976,0.6259815807561241,0.6259817860798625,0.6259819943151553,0.6259822055243734,0.625982419771684,0.6259826371231124,0.6259828576466119,0.6259830814121352,0.6259833084917042,0.6367705727010508,0.6477753380276188,0.6704573479420887,0.6704576091422741,0.6704578743596681,0.6704581436876644,0.6704584172225753 -Year (Moderate)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048.0,2049.0,2050.0 -1/nan,0.9248975646762919,0.9248974070353446,0.9248969044544056,0.9248968645736404,0.9248969142116037,0.9248969676377633,0.924897025302977,0.9248970877326024,0.9248971555425508,0.9248972294596758,0.9248972766523081,0.9248973244912226,0.9248973729897862,0.9248974221617379,0.9248974720212003,0.9248975225826935,0.9248975738611503,0.924897625871929,0.9248976786308304,0.9248977321541126,0.9248977864585088,0.9248978415612441,0.9248978974800535,0.9275354080305308,0.9301880051225674,0.9355389190140604,0.9355389797593859,0.9355390414389428,0.9355391040744498,0.9355391676883047 -2/nan,0.8554355051441356,0.8554352135407041,0.855434283869342,0.855434210098151,0.8554343019181465,0.8554344007455298,0.8554345074142956,0.8554346228962493,0.8554347483307014,0.8554348850621841,0.8554349723588563,0.855435060851022,0.8554351505634079,0.855435241521428,0.8554353337512071,0.8554354272796041,0.855435522134242,0.8554356183435308,0.8554357159366988,0.8554358149438207,0.8554359153958494,0.8554360173246482,0.8554361207630236,0.8603219331503631,0.8652497248739015,0.8752330689899968,0.8752331826492329,0.8752332980564961,0.8752334152524244,0.8752335342789258 -3/nan,0.7911902154454445,0.7911898108905235,0.7911885211149257,0.7911884187688087,0.791188546154851,0.7911886832625677,0.7911888312489994,0.791188991462378,0.7911891654833236,0.7911893551771704,0.7911894762878487,0.7911895990570965,0.7911897235192182,0.7911898497094725,0.7911899776641032,0.7911901074203737,0.7911902390166067,0.7911903724922172,0.7911905078877551,0.791190645244945,0.7911907846067293,0.7911909260173142,0.7911910695222135,0.7979790553022371,0.8048449155133048,0.8188145992482602,0.8188147587472236,0.8188149206992188,0.818815085161274,0.8188152521921995 -4/nan,0.7317699034612024,0.7317694045654298,0.7317678140190539,0.7317676878062476,0.7317678448981867,0.7317680139788637,0.7317681964751386,0.7317683940496482,0.7317686086516105,0.7317688425813522,0.7317689919345973,0.7317691433331918,0.7317692968194403,0.7317694524368239,0.7317696102300391,0.7317697702450389,0.7317699325290832,0.7317700971307788,0.7317702641001325,0.7317704334885987,0.7317706053491347,0.731770779736256,0.7317709567060902,0.7401538286595779,0.7486570863943623,0.7660329250536483,0.7660331240103054,0.7660333260268513,0.7660335311744226,0.7660337395263797 -5/nan,0.6768122016146714,0.6768116248303642,0.6768097859655903,0.6768096400483009,0.6768098216656083,0.6768100171433595,0.6768102281311801,0.676810456551283,0.6768107046572046,0.6768109751084063,0.6768111477789139,0.6768113228141031,0.6768115002628835,0.6768116801755248,0.6768118626037022,0.6768120476005433,0.6768122352206868,0.6768124255203283,0.6768126185572823,0.6768128143910368,0.6768130130828177,0.6768132146956517,0.6768134192944301,0.6865188834711211,0.6963918417140454,0.7166536146338689,0.7166538472984963,0.7166540835414457,0.7166543234459064,0.7166545670976688 -6/nan,0.625981957016609,0.6259813168569823,0.6259792759440233,0.6259791139938877,0.6259793155666269,0.6259795325227558,0.6259797666931577,0.6259800202112549,0.625980295578198,0.6259805957456666,0.6259807873886404,0.6259809816561291,0.6259811786024171,0.6259813782832976,0.6259815807561241,0.6259817860798625,0.6259819943151553,0.6259822055243734,0.625982419771684,0.6259826371231124,0.6259828576466119,0.6259830814121352,0.6259833084917042,0.6367705727010508,0.6477753380276188,0.6704573479420887,0.6704576091422741,0.6704578743596681,0.6704581436876644,0.6704584172225753 -Year (Conservative)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048.0,2049.0,2050.0 -1/nan,0.9248975646762919,0.9248974070353446,0.9248969044544056,0.9248968645736404,0.9248969142116037,0.9248969676377633,0.924897025302977,0.9248970877326024,0.9248971555425508,0.9248972294596758,0.9248972766523081,0.9248973244912226,0.9248973729897862,0.9248974221617379,0.9248974720212003,0.9248975225826935,0.9248975738611503,0.924897625871929,0.9248976786308304,0.9248977321541126,0.9248977864585088,0.9248978415612441,0.9248978974800535,0.9275354080305308,0.9301880051225674,0.9355389190140604,0.9355389797593859,0.9355390414389428,0.9355391040744498,0.9355391676883047 -2/nan,0.8554355051441356,0.8554352135407041,0.855434283869342,0.855434210098151,0.8554343019181465,0.8554344007455298,0.8554345074142956,0.8554346228962493,0.8554347483307014,0.8554348850621841,0.8554349723588563,0.855435060851022,0.8554351505634079,0.855435241521428,0.8554353337512071,0.8554354272796041,0.855435522134242,0.8554356183435308,0.8554357159366988,0.8554358149438207,0.8554359153958494,0.8554360173246482,0.8554361207630236,0.8603219331503631,0.8652497248739015,0.8752330689899968,0.8752331826492329,0.8752332980564961,0.8752334152524244,0.8752335342789258 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12958691097926484,0.13077145690270217,0.13112119430619532,0.1311319705447983,0.13113190822547843,0.13113183925113717,0.1311317624956185,0.13113167656348876,0.13113157970443318,0.1311315555690549,0.13113153110355105,0.1311315063011016,0.13113148115469725,0.13113145565713383,0.13113142980100362,0.13113140357868902,0.13113137698235605,0.13113135000394496,0.13113132263516272,0.1311312948674744,0.13113126669209557,0.13113123809998067,0.13113120908181514,0.13113117962800452,0.1311311497286642,0.13113111937360822,0.1311310885523381,0.13113105725402993,0.116085097876559 +10 year CRF/Moderate,0.12958691097926484,0.13077145690270217,0.13112119430619532,0.1311319705447983,0.13113190822547843,0.13113183925113717,0.1311317624956185,0.13113167656348876,0.13113157970443318,0.1311315555690549,0.13113153110355105,0.1311315063011016,0.13113148115469725,0.13113145565713383,0.13113142980100362,0.13113140357868902,0.13113137698235605,0.13113135000394496,0.13113132263516272,0.1311312948674744,0.13113126669209557,0.13113123809998067,0.13113120908181514,0.13113117962800452,0.1311311497286642,0.13113111937360822,0.1311310885523381,0.13113105725402993,0.116085097876559 +10 year CRF/Conservative,0.12958691097926484,0.13077145690270217,0.13112119430619532,0.1311319705447983,0.13113190822547843,0.13113183925113717,0.1311317624956185,0.13113167656348876,0.13113157970443318,0.1311315555690549,0.13113153110355105,0.1311315063011016,0.13113148115469725,0.13113145565713383,0.13113142980100362,0.13113140357868902,0.13113137698235605,0.13113135000394496,0.13113132263516272,0.1311312948674744,0.13113126669209557,0.13113123809998067,0.13113120908181514,0.13113117962800452,0.1311311497286642,0.13113111937360822,0.1311310885523381,0.13113105725402993,0.116085097876559 +ITC Schedule/*,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896 +PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0 +PVD/Advanced,0.8135224847504414,0.8135214357119855,0.813521247788293,0.8135214191357472,0.8135216200361546,0.8135218423906777,0.8135220898297868,0.8135223668520511,0.8135226791001039,0.8135227569062471,0.813522835776649,0.813522915733296,0.8135229967987844,0.8135230789963409,0.8135231623498462,0.8135232468838576,0.8135233326236323,0.8135234195951531,0.8135235078251557,0.8135235973411546,0.8135236881714722,0.8135237803452685,0.8135238738925731,0.813523968844317,0.8135240652323662,0.8135241630895607,0.8135242624497456,0.8135243633478164,0.8135244658197567 +PVD/Moderate,0.8135224847504414,0.8135214357119855,0.813521247788293,0.8135214191357472,0.8135216200361546,0.8135218423906777,0.8135220898297868,0.8135223668520511,0.8135226791001039,0.8135227569062471,0.813522835776649,0.813522915733296,0.8135229967987844,0.8135230789963409,0.8135231623498462,0.8135232468838576,0.8135233326236323,0.8135234195951531,0.8135235078251557,0.8135235973411546,0.8135236881714722,0.8135237803452685,0.8135238738925731,0.813523968844317,0.8135240652323662,0.8135241630895607,0.8135242624497456,0.8135243633478164,0.8135244658197567 +PVD/Conservative,0.8135224847504414,0.8135214357119855,0.813521247788293,0.8135214191357472,0.8135216200361546,0.8135218423906777,0.8135220898297868,0.8135223668520511,0.8135226791001039,0.8135227569062471,0.813522835776649,0.813522915733296,0.8135229967987844,0.8135230789963409,0.8135231623498462,0.8135232468838576,0.8135233326236323,0.8135234195951531,0.8135235078251557,0.8135235973411546,0.8135236881714722,0.8135237803452685,0.8135238738925731,0.813523968844317,0.8135240652323662,0.8135241630895607,0.8135242624497456,0.8135243633478164,0.8135244658197567 +PFF/Advanced,0.7029482963757707,0.7029486054508073,0.7029486608181981,0.7029486103346143,0.7029485511439333,0.7029484856322907,0.7029484127300522,0.702948331111818,0.7029482391151157,0.7029482161913264,0.7029481929539777,0.702948169396592,0.7029481455125117,0.7029481212948935,0.7029480967367016,0.7029480718307007,0.7029480465694495,0.7029480209452926,0.702947994950353,0.7029479685765242,0.7029479418154616,0.7029479146585742,0.7029478870970138,0.7029478591216679,0.7029478307231477,0.7029478018917776,0.7029477726175859,0.7029477428902915,0.7029477126992929 +PFF/Moderate,0.7029482963757707,0.7029486054508073,0.7029486608181981,0.7029486103346143,0.7029485511439333,0.7029484856322907,0.7029484127300522,0.702948331111818,0.7029482391151157,0.7029482161913264,0.7029481929539777,0.702948169396592,0.7029481455125117,0.7029481212948935,0.7029480967367016,0.7029480718307007,0.7029480465694495,0.7029480209452926,0.702947994950353,0.7029479685765242,0.7029479418154616,0.7029479146585742,0.7029478870970138,0.7029478591216679,0.7029478307231477,0.7029478018917776,0.7029477726175859,0.7029477428902915,0.7029477126992929 +PFF/Conservative,0.7029482963757707,0.7029486054508073,0.7029486608181981,0.7029486103346143,0.7029485511439333,0.7029484856322907,0.7029484127300522,0.702948331111818,0.7029482391151157,0.7029482161913264,0.7029481929539777,0.702948169396592,0.7029481455125117,0.7029481212948935,0.7029480967367016,0.7029480718307007,0.7029480465694495,0.7029480209452926,0.702947994950353,0.7029479685765242,0.7029479418154616,0.7029479146585742,0.7029478870970138,0.7029478591216679,0.7029478307231477,0.7029478018917776,0.7029477726175859,0.7029477428902915,0.7029477126992929 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049.0,2050.0 +1/nan,0.9268753747398899,0.926874921884561,0.9268748407604572,0.9268749147288249,0.9268750014547826,0.9268750974421661,0.9268752042581917,0.9268753238448192,0.9268754586378811,0.9268754922256838,0.9268755262729088,0.9268755607890474,0.9268755957838536,0.9268756312673542,0.9268756672498577,0.9268757037419653,0.92687574075458,0.9268757782989179,0.9268758163865203,0.9268758550292647,0.9268758942393772,0.9268759340294457,0.9268759744124332,0.9268760154016921,0.9268760570109783,0.9268760992544679,0.9268761421467714,0.9268761857029523,0.9268762299385439 +2/nan,0.8590979602992113,0.8590971208185109,0.8590969704347229,0.8590971075535664,0.8590972683218033,0.859097446258425,0.8590976442686645,0.8590978659524383,0.8590981158251825,0.8590981780886037,0.8590982412036817,0.8590983051880111,0.8590983700596735,0.8590984358372562,0.859098502539869,0.8590985701871635,0.8590986387993514,0.8590987083972248,0.8590987790021786,0.8590988506362305,0.8590989233220453,0.8590989970829573,0.8590990719429975,0.8590991479269178,0.8590992250602182,0.8590993033691782,0.859099382880882,0.8590994636232537,0.8590995456250886 +3/nan,0.7962767438906065,0.7962755767499086,0.796275367669475,0.7962755583074919,0.7962757818255712,0.7962760292130938,0.7962763045092497,0.7962766127190594,0.7962769601204057,0.7962770466860627,0.7962771344357928,0.796277223394058,0.7962773135859974,0.7962774050374534,0.7962774977749947,0.7962775918259433,0.7962776872184001,0.7962777839812727,0.7962778821443071,0.7962779817381147,0.796278082794207,0.796278185345026,0.7962782894239828,0.7962783950654903,0.7962785023050021,0.7962786111790546,0.7962787217253039,0.7962788339825736,0.7962789479908983 +4/nan,0.7380493053902653,0.7380478629986551,0.7380476046101192,0.7380478402069041,0.7380481164379846,0.7380484221677474,0.7380487623879689,0.7380491432840337,0.7380495726143788,0.7380496795951581,0.7380497880392594,0.7380498979769131,0.7380500094391876,0.7380501224580202,0.7380502370662453,0.7380503532976287,0.7380504711868984,0.7380505907697799,0.738050712083034,0.7380508351644922,0.7380509600530973,0.738051086788943,0.7380512154133196,0.738051345968756,0.7380514784990674,0.7380516130494073,0.7380517496663122,0.7380518883977621,0.7380520292932337 +5/nan,0.6840797265101175,0.6840780553639456,0.6840777559966411,0.6840780289575675,0.6840783489971566,0.6840787032137678,0.6840790973908543,0.68407953869478,0.6840800361144445,0.6840801600617704,0.6840802857044974,0.6840804130776506,0.6840805422172258,0.6840806731602254,0.6840808059446918,0.6840809406097457,0.6840810771956233,0.6840812157437158,0.6840813562966148,0.6840814988981516,0.6840816435934456,0.6840817904289491,0.6840819394525013,0.6840820907133762,0.6840822442623383,0.6840824001517025,0.684082558435386,0.6840827191689788,0.6840828824098042 +6/nan,0.6340566528610265,0.6340547941283994,0.6340544611571576,0.634054764757908,0.6340551207219248,0.6340555146993717,0.6340559531229074,0.6340564439633387,0.634056997218594,0.6340571350790779,0.6340572748252779,0.6340574164961505,0.6340575601317328,0.6340577057731804,0.6340578534628067,0.6340580032441236,0.6340581551618844,0.6340583092621266,0.6340584655922229,0.6340586242009253,0.6340587851384177,0.6340589484563677,0.6340591142079843,0.6340592824480731,0.6340594532330971,0.6340596266212442,0.6340598026724839,0.634059981448647,0.6340601630134916 +Year (Moderate)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049.0,2050.0 +1/nan,0.9268753747398899,0.926874921884561,0.9268748407604572,0.9268749147288249,0.9268750014547826,0.9268750974421661,0.9268752042581917,0.9268753238448192,0.9268754586378811,0.9268754922256838,0.9268755262729088,0.9268755607890474,0.9268755957838536,0.9268756312673542,0.9268756672498577,0.9268757037419653,0.92687574075458,0.9268757782989179,0.9268758163865203,0.9268758550292647,0.9268758942393772,0.9268759340294457,0.9268759744124332,0.9268760154016921,0.9268760570109783,0.9268760992544679,0.9268761421467714,0.9268761857029523,0.9268762299385439 +2/nan,0.8590979602992113,0.8590971208185109,0.8590969704347229,0.8590971075535664,0.8590972683218033,0.859097446258425,0.8590976442686645,0.8590978659524383,0.8590981158251825,0.8590981780886037,0.8590982412036817,0.8590983051880111,0.8590983700596735,0.8590984358372562,0.859098502539869,0.8590985701871635,0.8590986387993514,0.8590987083972248,0.8590987790021786,0.8590988506362305,0.8590989233220453,0.8590989970829573,0.8590990719429975,0.8590991479269178,0.8590992250602182,0.8590993033691782,0.859099382880882,0.8590994636232537,0.8590995456250886 +3/nan,0.7962767438906065,0.7962755767499086,0.796275367669475,0.7962755583074919,0.7962757818255712,0.7962760292130938,0.7962763045092497,0.7962766127190594,0.7962769601204057,0.7962770466860627,0.7962771344357928,0.796277223394058,0.7962773135859974,0.7962774050374534,0.7962774977749947,0.7962775918259433,0.7962776872184001,0.7962777839812727,0.7962778821443071,0.7962779817381147,0.796278082794207,0.796278185345026,0.7962782894239828,0.7962783950654903,0.7962785023050021,0.7962786111790546,0.7962787217253039,0.7962788339825736,0.7962789479908983 +4/nan,0.7380493053902653,0.7380478629986551,0.7380476046101192,0.7380478402069041,0.7380481164379846,0.7380484221677474,0.7380487623879689,0.7380491432840337,0.7380495726143788,0.7380496795951581,0.7380497880392594,0.7380498979769131,0.7380500094391876,0.7380501224580202,0.7380502370662453,0.7380503532976287,0.7380504711868984,0.7380505907697799,0.738050712083034,0.7380508351644922,0.7380509600530973,0.738051086788943,0.7380512154133196,0.738051345968756,0.7380514784990674,0.7380516130494073,0.7380517496663122,0.7380518883977621,0.7380520292932337 +5/nan,0.6840797265101175,0.6840780553639456,0.6840777559966411,0.6840780289575675,0.6840783489971566,0.6840787032137678,0.6840790973908543,0.68407953869478,0.6840800361144445,0.6840801600617704,0.6840802857044974,0.6840804130776506,0.6840805422172258,0.6840806731602254,0.6840808059446918,0.6840809406097457,0.6840810771956233,0.6840812157437158,0.6840813562966148,0.6840814988981516,0.6840816435934456,0.6840817904289491,0.6840819394525013,0.6840820907133762,0.6840822442623383,0.6840824001517025,0.684082558435386,0.6840827191689788,0.6840828824098042 +6/nan,0.6340566528610265,0.6340547941283994,0.6340544611571576,0.634054764757908,0.6340551207219248,0.6340555146993717,0.6340559531229074,0.6340564439633387,0.634056997218594,0.6340571350790779,0.6340572748252779,0.6340574164961505,0.6340575601317328,0.6340577057731804,0.6340578534628067,0.6340580032441236,0.6340581551618844,0.6340583092621266,0.6340584655922229,0.6340586242009253,0.6340587851384177,0.6340589484563677,0.6340591142079843,0.6340592824480731,0.6340594532330971,0.6340596266212442,0.6340598026724839,0.634059981448647,0.6340601630134916 +Year (Conservative)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049.0,2050.0 +1/nan,0.9268753747398899,0.926874921884561,0.9268748407604572,0.9268749147288249,0.9268750014547826,0.9268750974421661,0.9268752042581917,0.9268753238448192,0.9268754586378811,0.9268754922256838,0.9268755262729088,0.9268755607890474,0.9268755957838536,0.9268756312673542,0.9268756672498577,0.9268757037419653,0.92687574075458,0.9268757782989179,0.9268758163865203,0.9268758550292647,0.9268758942393772,0.9268759340294457,0.9268759744124332,0.9268760154016921,0.9268760570109783,0.9268760992544679,0.9268761421467714,0.9268761857029523,0.9268762299385439 +2/nan,0.8590979602992113,0.8590971208185109,0.8590969704347229,0.8590971075535664,0.8590972683218033,0.859097446258425,0.8590976442686645,0.8590978659524383,0.8590981158251825,0.8590981780886037,0.8590982412036817,0.8590983051880111,0.8590983700596735,0.8590984358372562,0.859098502539869,0.8590985701871635,0.8590986387993514,0.8590987083972248,0.8590987790021786,0.8590988506362305,0.8590989233220453,0.8590989970829573,0.8590990719429975,0.8590991479269178,0.8590992250602182,0.8590993033691782,0.859099382880882,0.8590994636232537,0.8590995456250886 diff --git a/tests/data/Solar_-_CSP/Market/TechLife/df_vom.csv b/tests/data/Solar_-_CSP/Market/TechLife/df_vom.csv index 43e9178..d00adca 100644 --- a/tests/data/Solar_-_CSP/Market/TechLife/df_vom.csv +++ b/tests/data/Solar_-_CSP/Market/TechLife/df_vom.csv @@ -1,10 +1,10 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CSP - Class 2/Advanced,3.6645,3.5806666666666667,3.4968333333333335,3.4130000000000003,3.329166666666667,3.245333333333334,3.1615000000000006,3.0776666666666674,2.9938333333333342,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91 -CSP - Class 2/Moderate,3.6645,3.5906666666666665,3.516833333333333,3.4429999999999996,3.369166666666666,3.295333333333333,3.2214999999999994,3.147666666666666,3.0738333333333325,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3.0,3.0,3.0 -CSP - Class 2/Conservative,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645 -CSP - Class 3/Advanced,3.6645,3.5806666666666667,3.4968333333333335,3.4130000000000003,3.329166666666667,3.245333333333334,3.1615000000000006,3.0776666666666674,2.9938333333333342,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91 -CSP - Class 3/Moderate,3.6645,3.5906666666666665,3.516833333333333,3.4429999999999996,3.369166666666666,3.295333333333333,3.2214999999999994,3.147666666666666,3.0738333333333325,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3.0,3.0,3.0 -CSP - Class 3/Conservative,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645 -CSP - Class 8/Advanced,3.6645,3.5806666666666667,3.4968333333333335,3.4130000000000003,3.329166666666667,3.245333333333334,3.1615000000000006,3.0776666666666674,2.9938333333333342,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91 -CSP - Class 8/Moderate,3.6645,3.5906666666666665,3.516833333333333,3.4429999999999996,3.369166666666666,3.295333333333333,3.2214999999999994,3.147666666666666,3.0738333333333325,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3.0,3.0,3.0 -CSP - Class 8/Conservative,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CSP - Class 2/Advanced,3.95766,3.8267025,3.695745,3.5647875,3.43383,3.3028725,3.171915,3.0409574999999998,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91 +CSP - Class 2/Moderate,3.95766,3.8379525,3.718245,3.5985375,3.47883,3.3591225,3.2394149999999997,3.1197074999999996,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3.0,3.0 +CSP - Class 2/Conservative,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766 +CSP - Class 3/Advanced,3.95766,3.8267025,3.695745,3.5647875,3.43383,3.3028725,3.171915,3.0409574999999998,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91 +CSP - Class 3/Moderate,3.95766,3.8379525,3.718245,3.5985375,3.47883,3.3591225,3.2394149999999997,3.1197074999999996,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3.0,3.0 +CSP - Class 3/Conservative,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766 +CSP - Class 8/Advanced,3.95766,3.8267025,3.695745,3.5647875,3.43383,3.3028725,3.171915,3.0409574999999998,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91 +CSP - Class 8/Moderate,3.95766,3.8379525,3.718245,3.5985375,3.47883,3.3591225,3.2394149999999997,3.1197074999999996,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3.0,3.0 +CSP - Class 8/Conservative,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766 diff --git a/tests/data/Solar_-_CSP/Market/df_cff.csv b/tests/data/Solar_-_CSP/Market/df_cff.csv index 8efe680..b586fe8 100644 --- a/tests/data/Solar_-_CSP/Market/df_cff.csv +++ b/tests/data/Solar_-_CSP/Market/df_cff.csv @@ -1,4 +1,4 @@ -Construction Finance Factor,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CFF/Advanced,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828 -CFF/Moderate,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828 -CFF/Conservative,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828 +Construction Finance Factor,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CFF/Advanced,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804 +CFF/Moderate,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804 +CFF/Conservative,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804 diff --git a/tests/data/Solar_-_CSP/Market/df_just_wacc.csv b/tests/data/Solar_-_CSP/Market/df_just_wacc.csv index 80bcf9a..22928e9 100644 --- a/tests/data/Solar_-_CSP/Market/df_just_wacc.csv +++ b/tests/data/Solar_-_CSP/Market/df_just_wacc.csv @@ -1,7 +1,7 @@ -WACC Type,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -WACC Nominal - Advanced,0.08120081422205226,0.08120099850359451,0.08120158601881948,0.08120163263931125,0.08120157461268583,0.08120151215767712,0.08120144474723652,0.08120137176722386,0.08120129249764343,0.08120120608880954,0.08120115092081169,0.08120109499731841,0.08120103830270373,0.08120098082090746,0.08120092253542047,0.0812008634292688,0.08120080348499692,0.08120074268465084,0.08120068100976013,0.08120061844131904,0.08120055495976711,0.08120049054496886,0.08120042517619228,0.0781259576098943,0.07505148904627484,0.06890261824048269,0.06890254883574484,0.06890247836360776,0.06890240679925687,0.06890233411710217 -WACC Nominal - Moderate,0.08120081422205226,0.08120099850359451,0.08120158601881948,0.08120163263931125,0.08120157461268583,0.08120151215767712,0.08120144474723652,0.08120137176722386,0.08120129249764343,0.08120120608880954,0.08120115092081169,0.08120109499731841,0.08120103830270373,0.08120098082090746,0.08120092253542047,0.0812008634292688,0.08120080348499692,0.08120074268465084,0.08120068100976013,0.08120061844131904,0.08120055495976711,0.08120049054496886,0.08120042517619228,0.0781259576098943,0.07505148904627484,0.06890261824048269,0.06890254883574484,0.06890247836360776,0.06890240679925687,0.06890233411710217 -WACC Nominal - Conservative,0.08120081422205226,0.08120099850359451,0.08120158601881948,0.08120163263931125,0.08120157461268583,0.08120151215767712,0.08120144474723652,0.08120137176722386,0.08120129249764343,0.08120120608880954,0.08120115092081169,0.08120109499731841,0.08120103830270373,0.08120098082090746,0.08120092253542047,0.0812008634292688,0.08120080348499692,0.08120074268465084,0.08120068100976013,0.08120061844131904,0.08120055495976711,0.08120049054496886,0.08120042517619228,0.0781259576098943,0.07505148904627484,0.06890261824048269,0.06890254883574484,0.06890247836360776,0.06890240679925687,0.06890233411710217 -WACC Real - Advanced,0.05185408524375146,0.05257106552141222,0.05452217499153367,0.054830861111523355,0.054830804500181296,0.05483074356846562,0.05483067780218209,0.05483060660216954,0.054830529265993855,0.05483044496469236,0.05483039114225541,0.054830336582749606,0.05483028127093048,0.054830225191129456,0.05483016832723964,0.05483011066270138,0.05483005218048498,0.054829992863073995,0.054829932692448846,0.054829871650067474,0.054829809716846034,0.05482974687314046,0.05482968309872427,0.05183020254623849,0.04883072102075592,0.04283182267364172,0.04283175496170233,0.042831686208397945,0.042831616389519045,0.04283154548009982 -WACC Real - Moderate,0.05185408524375146,0.05257106552141222,0.05452217499153367,0.054830861111523355,0.054830804500181296,0.05483074356846562,0.05483067780218209,0.05483060660216954,0.054830529265993855,0.05483044496469236,0.05483039114225541,0.054830336582749606,0.05483028127093048,0.054830225191129456,0.05483016832723964,0.05483011066270138,0.05483005218048498,0.054829992863073995,0.054829932692448846,0.054829871650067474,0.054829809716846034,0.05482974687314046,0.05482968309872427,0.05183020254623849,0.04883072102075592,0.04283182267364172,0.04283175496170233,0.042831686208397945,0.042831616389519045,0.04283154548009982 -WACC Real - Conservative,0.05185408524375146,0.05257106552141222,0.05452217499153367,0.054830861111523355,0.054830804500181296,0.05483074356846562,0.05483067780218209,0.05483060660216954,0.054830529265993855,0.05483044496469236,0.05483039114225541,0.054830336582749606,0.05483028127093048,0.054830225191129456,0.05483016832723964,0.05483011066270138,0.05483005218048498,0.054829992863073995,0.054829932692448846,0.054829871650067474,0.054829809716846034,0.05482974687314046,0.05482968309872427,0.05183020254623849,0.04883072102075592,0.04283182267364172,0.04283175496170233,0.042831686208397945,0.042831616389519045,0.04283154548009982 +WACC Type,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +WACC Nominal - Advanced,0.07889369731139,0.07889422444050821,0.07889431887000727,0.07889423276987619,0.07889413181976382,0.07889402008925658,0.07889389575410248,0.0788937565538463,0.07889359965316303,0.07889356055657923,0.07889352092522547,0.07889348074805418,0.07889344001371144,0.07889339871052611,0.07889335682649887,0.07889331434929048,0.07889327126620964,0.0788932275642006,0.07889318322982955,0.07889313824927124,0.07889309260829432,0.07889304629224657,0.0788929992860391,0.07889295157412977,0.07889290314050648,0.07889285396866894,0.07889280404160993,0.07889275334179592,0.07889270185114625 +WACC Nominal - Moderate,0.07889369731139,0.07889422444050821,0.07889431887000727,0.07889423276987619,0.07889413181976382,0.07889402008925658,0.07889389575410248,0.0788937565538463,0.07889359965316303,0.07889356055657923,0.07889352092522547,0.07889348074805418,0.07889344001371144,0.07889339871052611,0.07889335682649887,0.07889331434929048,0.07889327126620964,0.0788932275642006,0.07889318322982955,0.07889313824927124,0.07889309260829432,0.07889304629224657,0.0788929992860391,0.07889295157412977,0.07889290314050648,0.07889285396866894,0.07889280404160993,0.07889275334179592,0.07889270185114625 +WACC Nominal - Conservative,0.07889369731139,0.07889422444050821,0.07889431887000727,0.07889423276987619,0.07889413181976382,0.07889402008925658,0.07889389575410248,0.0788937565538463,0.07889359965316303,0.07889356055657923,0.07889352092522547,0.07889348074805418,0.07889344001371144,0.07889339871052611,0.07889335682649887,0.07889331434929048,0.07889327126620964,0.0788932275642006,0.07889318322982955,0.07889313824927124,0.07889309260829432,0.07889304629224657,0.0788929992860391,0.07889295157412977,0.07889290314050648,0.07889285396866894,0.07889280404160993,0.07889275334179592,0.07889270185114625 +WACC Real - Advanced,0.05013089832753859,0.05200960999602433,0.05256270844702082,0.052579739287684335,0.05257964079976962,0.05257953179439667,0.052579410491807366,0.052579274686679556,0.05257912161284195,0.05257908346983342,0.05257904480509823,0.05257900560785789,0.052578965867035476,0.052578925571244994,0.05257888470877958,0.05257884326760065,0.052578801235326544,0.05257875859922034,0.05257871534617542,0.052578671462703674,0.052578626934921324,0.05257858174853336,0.05257853588881867,0.05257848934061449,0.05257844208829909,0.052578394115774474,0.05257834540644879,0.052578295943215725,0.05257824570843539 +WACC Real - Moderate,0.05013089832753859,0.05200960999602433,0.05256270844702082,0.052579739287684335,0.05257964079976962,0.05257953179439667,0.052579410491807366,0.052579274686679556,0.05257912161284195,0.05257908346983342,0.05257904480509823,0.05257900560785789,0.052578965867035476,0.052578925571244994,0.05257888470877958,0.05257884326760065,0.052578801235326544,0.05257875859922034,0.05257871534617542,0.052578671462703674,0.052578626934921324,0.05257858174853336,0.05257853588881867,0.05257848934061449,0.05257844208829909,0.052578394115774474,0.05257834540644879,0.052578295943215725,0.05257824570843539 +WACC Real - Conservative,0.05013089832753859,0.05200960999602433,0.05256270844702082,0.052579739287684335,0.05257964079976962,0.05257953179439667,0.052579410491807366,0.052579274686679556,0.05257912161284195,0.05257908346983342,0.05257904480509823,0.05257900560785789,0.052578965867035476,0.052578925571244994,0.05257888470877958,0.05257884326760065,0.052578801235326544,0.05257875859922034,0.05257871534617542,0.052578671462703674,0.052578626934921324,0.05257858174853336,0.05257853588881867,0.05257848934061449,0.05257844208829909,0.052578394115774474,0.05257834540644879,0.052578295943215725,0.05257824570843539 diff --git a/tests/data/Solar_-_CSP/Market/df_wacc.csv b/tests/data/Solar_-_CSP/Market/df_wacc.csv index 92bb693..d2637fe 100644 --- a/tests/data/Solar_-_CSP/Market/df_wacc.csv +++ b/tests/data/Solar_-_CSP/Market/df_wacc.csv @@ -1,25 +1,25 @@ -WACC,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Inflation Rate,0.0279,0.0272,0.0253,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 -Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Calculated Interest Rate Real - Advanced,0.04095729156532735,0.04166666666666674,0.043596996001170396,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Calculated Interest Rate Real - Moderate,0.04095729156532735,0.04166666666666674,0.043596996001170396,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Calculated Interest Rate Real - Conservative,0.04095729156532735,0.04166666666666674,0.043596996001170396,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Interest During Construction - Nominal,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065 -Rate of Return on Equity Nominal - Advanced,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Rate of Return on Equity Nominal - Moderate,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Rate of Return on Equity Nominal - Conservative,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Calculated Rate of Return on Equity Real - Advanced,0.0798715828387977,0.08060747663551426,0.08260996781429819,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Moderate,0.0798715828387977,0.08060747663551426,0.08260996781429819,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Conservative,0.0798715828387977,0.08060747663551426,0.08260996781429819,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Debt Fraction - Advanced,0.496383635732837,0.49638045945061,0.496370333020451,0.496369529468247,0.496370529616915,0.496371606093331,0.496372767981721,0.496374025867423,0.496375392160305,0.496376881505575,0.496377832382852,0.496378796281871,0.496379773471962,0.496380764229938,0.496381768840352,0.496382787595767,0.496383820797047,0.496384868753648,0.496385931783927,0.496387010215467,0.496388104385413,0.496389214640821,0.496390341339028,0.549381957153051,0.602373590156937,0.70835571304625,0.708356909308407,0.70835812396829,0.708359357453603,0.708360610205416 -Debt Fraction - Moderate,0.496383635732837,0.49638045945061,0.496370333020451,0.496369529468247,0.496370529616915,0.496371606093331,0.496372767981721,0.496374025867423,0.496375392160305,0.496376881505575,0.496377832382852,0.496378796281871,0.496379773471962,0.496380764229938,0.496381768840352,0.496382787595767,0.496383820797047,0.496384868753648,0.496385931783927,0.496387010215467,0.496388104385413,0.496389214640821,0.496390341339028,0.549381957153051,0.602373590156937,0.70835571304625,0.708356909308407,0.70835812396829,0.708359357453603,0.708360610205416 -Debt Fraction - Conservative,0.496383635732837,0.49638045945061,0.496370333020451,0.496369529468247,0.496370529616915,0.496371606093331,0.496372767981721,0.496374025867423,0.496375392160305,0.496376881505575,0.496377832382852,0.496378796281871,0.496379773471962,0.496380764229938,0.496381768840352,0.496382787595767,0.496383820797047,0.496384868753648,0.496385931783927,0.496387010215467,0.496388104385413,0.496389214640821,0.496390341339028,0.549381957153051,0.602373590156937,0.70835571304625,0.708356909308407,0.70835812396829,0.708359357453603,0.708360610205416 -Tax Rate (Federal and State),0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996 -WACC Nominal - Advanced,0.08120081422205226,0.08120099850359451,0.08120158601881948,0.08120163263931125,0.08120157461268583,0.08120151215767712,0.08120144474723652,0.08120137176722386,0.08120129249764343,0.08120120608880954,0.08120115092081169,0.08120109499731841,0.08120103830270373,0.08120098082090746,0.08120092253542047,0.0812008634292688,0.08120080348499692,0.08120074268465084,0.08120068100976013,0.08120061844131904,0.08120055495976711,0.08120049054496886,0.08120042517619228,0.0781259576098943,0.07505148904627484,0.06890261824048269,0.06890254883574484,0.06890247836360776,0.06890240679925687,0.06890233411710217 -WACC Nominal - Moderate,0.08120081422205226,0.08120099850359451,0.08120158601881948,0.08120163263931125,0.08120157461268583,0.08120151215767712,0.08120144474723652,0.08120137176722386,0.08120129249764343,0.08120120608880954,0.08120115092081169,0.08120109499731841,0.08120103830270373,0.08120098082090746,0.08120092253542047,0.0812008634292688,0.08120080348499692,0.08120074268465084,0.08120068100976013,0.08120061844131904,0.08120055495976711,0.08120049054496886,0.08120042517619228,0.0781259576098943,0.07505148904627484,0.06890261824048269,0.06890254883574484,0.06890247836360776,0.06890240679925687,0.06890233411710217 -WACC Nominal - Conservative,0.08120081422205226,0.08120099850359451,0.08120158601881948,0.08120163263931125,0.08120157461268583,0.08120151215767712,0.08120144474723652,0.08120137176722386,0.08120129249764343,0.08120120608880954,0.08120115092081169,0.08120109499731841,0.08120103830270373,0.08120098082090746,0.08120092253542047,0.0812008634292688,0.08120080348499692,0.08120074268465084,0.08120068100976013,0.08120061844131904,0.08120055495976711,0.08120049054496886,0.08120042517619228,0.0781259576098943,0.07505148904627484,0.06890261824048269,0.06890254883574484,0.06890247836360776,0.06890240679925687,0.06890233411710217 -WACC Real - Advanced,0.05185408524375146,0.05257106552141222,0.05452217499153367,0.054830861111523355,0.054830804500181296,0.05483074356846562,0.05483067780218209,0.05483060660216954,0.054830529265993855,0.05483044496469236,0.05483039114225541,0.054830336582749606,0.05483028127093048,0.054830225191129456,0.05483016832723964,0.05483011066270138,0.05483005218048498,0.054829992863073995,0.054829932692448846,0.054829871650067474,0.054829809716846034,0.05482974687314046,0.05482968309872427,0.05183020254623849,0.04883072102075592,0.04283182267364172,0.04283175496170233,0.042831686208397945,0.042831616389519045,0.04283154548009982 -WACC Real - Moderate,0.05185408524375146,0.05257106552141222,0.05452217499153367,0.054830861111523355,0.054830804500181296,0.05483074356846562,0.05483067780218209,0.05483060660216954,0.054830529265993855,0.05483044496469236,0.05483039114225541,0.054830336582749606,0.05483028127093048,0.054830225191129456,0.05483016832723964,0.05483011066270138,0.05483005218048498,0.054829992863073995,0.054829932692448846,0.054829871650067474,0.054829809716846034,0.05482974687314046,0.05482968309872427,0.05183020254623849,0.04883072102075592,0.04283182267364172,0.04283175496170233,0.042831686208397945,0.042831616389519045,0.04283154548009982 -WACC Real - Conservative,0.05185408524375146,0.05257106552141222,0.05452217499153367,0.054830861111523355,0.054830804500181296,0.05483074356846562,0.05483067780218209,0.05483060660216954,0.054830529265993855,0.05483044496469236,0.05483039114225541,0.054830336582749606,0.05483028127093048,0.054830225191129456,0.05483016832723964,0.05483011066270138,0.05483005218048498,0.054829992863073995,0.054829932692448846,0.054829871650067474,0.054829809716846034,0.05482974687314046,0.05482968309872427,0.05183020254623849,0.04883072102075592,0.04283182267364172,0.04283175496170233,0.042831686208397945,0.042831616389519045,0.04283154548009982 +WACC,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Inflation Rate,0.027389727347,0.02555548370379,0.02501666666667,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 +Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Calculated Interest Rate Real - Advanced,0.04147430280720377,0.04333701784295374,0.043885465276984004,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Moderate,0.04147430280720377,0.04333701784295374,0.043885465276984004,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Conservative,0.04147430280720377,0.04333701784295374,0.043885465276984004,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Interest During Construction - Nominal,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065 +Rate of Return on Equity Nominal - Advanced,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Rate of Return on Equity Nominal - Moderate,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Rate of Return on Equity Nominal - Conservative,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Calculated Rate of Return on Equity Real - Advanced,0.07554121925416823,0.07746486422099408,0.07803125152436197,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Calculated Rate of Return on Equity Real - Moderate,0.07554121925416823,0.07746486422099408,0.07803125152436197,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Calculated Rate of Return on Equity Real - Conservative,0.07554121925416823,0.07746486422099408,0.07803125152436197,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Debt Fraction - Advanced,0.492404517118903,0.492394574663167,0.492392793579402,0.492394417558637,0.492396321631072,0.492398429038127,0.492400774187965,0.492403399716204,0.49240635910138,0.492407096522328,0.492407844029849,0.492408601832318,0.492409370143886,0.49241014918469,0.492410939181054,0.492411740365716,0.492412552978052,0.492413377264314,0.492414213477884,0.492415061879527,0.492415922737668,0.49241679632867,0.492417682937133,0.492418582856204,0.492419496387897,0.492420423843432,0.49242136554359,0.492422321819082,0.492423293010935 +Debt Fraction - Moderate,0.492404517118903,0.492394574663167,0.492392793579402,0.492394417558637,0.492396321631072,0.492398429038127,0.492400774187965,0.492403399716204,0.49240635910138,0.492407096522328,0.492407844029849,0.492408601832318,0.492409370143886,0.49241014918469,0.492410939181054,0.492411740365716,0.492412552978052,0.492413377264314,0.492414213477884,0.492415061879527,0.492415922737668,0.49241679632867,0.492417682937133,0.492418582856204,0.492419496387897,0.492420423843432,0.49242136554359,0.492422321819082,0.492423293010935 +Debt Fraction - Conservative,0.492404517118903,0.492394574663167,0.492392793579402,0.492394417558637,0.492396321631072,0.492398429038127,0.492400774187965,0.492403399716204,0.49240635910138,0.492407096522328,0.492407844029849,0.492408601832318,0.492409370143886,0.49241014918469,0.492410939181054,0.492411740365716,0.492412552978052,0.492413377264314,0.492414213477884,0.492415061879527,0.492415922737668,0.49241679632867,0.492417682937133,0.492418582856204,0.492419496387897,0.492420423843432,0.49242136554359,0.492422321819082,0.492423293010935 +Tax Rate (Federal and State),0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996 +WACC Nominal - Advanced,0.07889369731139,0.07889422444050821,0.07889431887000727,0.07889423276987619,0.07889413181976382,0.07889402008925658,0.07889389575410248,0.0788937565538463,0.07889359965316303,0.07889356055657923,0.07889352092522547,0.07889348074805418,0.07889344001371144,0.07889339871052611,0.07889335682649887,0.07889331434929048,0.07889327126620964,0.0788932275642006,0.07889318322982955,0.07889313824927124,0.07889309260829432,0.07889304629224657,0.0788929992860391,0.07889295157412977,0.07889290314050648,0.07889285396866894,0.07889280404160993,0.07889275334179592,0.07889270185114625 +WACC Nominal - Moderate,0.07889369731139,0.07889422444050821,0.07889431887000727,0.07889423276987619,0.07889413181976382,0.07889402008925658,0.07889389575410248,0.0788937565538463,0.07889359965316303,0.07889356055657923,0.07889352092522547,0.07889348074805418,0.07889344001371144,0.07889339871052611,0.07889335682649887,0.07889331434929048,0.07889327126620964,0.0788932275642006,0.07889318322982955,0.07889313824927124,0.07889309260829432,0.07889304629224657,0.0788929992860391,0.07889295157412977,0.07889290314050648,0.07889285396866894,0.07889280404160993,0.07889275334179592,0.07889270185114625 +WACC Nominal - Conservative,0.07889369731139,0.07889422444050821,0.07889431887000727,0.07889423276987619,0.07889413181976382,0.07889402008925658,0.07889389575410248,0.0788937565538463,0.07889359965316303,0.07889356055657923,0.07889352092522547,0.07889348074805418,0.07889344001371144,0.07889339871052611,0.07889335682649887,0.07889331434929048,0.07889327126620964,0.0788932275642006,0.07889318322982955,0.07889313824927124,0.07889309260829432,0.07889304629224657,0.0788929992860391,0.07889295157412977,0.07889290314050648,0.07889285396866894,0.07889280404160993,0.07889275334179592,0.07889270185114625 +WACC Real - Advanced,0.05013089832753859,0.05200960999602433,0.05256270844702082,0.052579739287684335,0.05257964079976962,0.05257953179439667,0.052579410491807366,0.052579274686679556,0.05257912161284195,0.05257908346983342,0.05257904480509823,0.05257900560785789,0.052578965867035476,0.052578925571244994,0.05257888470877958,0.05257884326760065,0.052578801235326544,0.05257875859922034,0.05257871534617542,0.052578671462703674,0.052578626934921324,0.05257858174853336,0.05257853588881867,0.05257848934061449,0.05257844208829909,0.052578394115774474,0.05257834540644879,0.052578295943215725,0.05257824570843539 +WACC Real - Moderate,0.05013089832753859,0.05200960999602433,0.05256270844702082,0.052579739287684335,0.05257964079976962,0.05257953179439667,0.052579410491807366,0.052579274686679556,0.05257912161284195,0.05257908346983342,0.05257904480509823,0.05257900560785789,0.052578965867035476,0.052578925571244994,0.05257888470877958,0.05257884326760065,0.052578801235326544,0.05257875859922034,0.05257871534617542,0.052578671462703674,0.052578626934921324,0.05257858174853336,0.05257853588881867,0.05257848934061449,0.05257844208829909,0.052578394115774474,0.05257834540644879,0.052578295943215725,0.05257824570843539 +WACC Real - Conservative,0.05013089832753859,0.05200960999602433,0.05256270844702082,0.052579739287684335,0.05257964079976962,0.05257953179439667,0.052579410491807366,0.052579274686679556,0.05257912161284195,0.05257908346983342,0.05257904480509823,0.05257900560785789,0.052578965867035476,0.052578925571244994,0.05257888470877958,0.05257884326760065,0.052578801235326544,0.05257875859922034,0.05257871534617542,0.052578671462703674,0.052578626934921324,0.05257858174853336,0.05257853588881867,0.05257848934061449,0.05257844208829909,0.052578394115774474,0.05257834540644879,0.052578295943215725,0.05257824570843539 diff --git a/tests/data/Solar_-_CSP/R&D/20/df_capex.csv b/tests/data/Solar_-_CSP/R&D/20/df_capex.csv index 1de1a34..d07e75e 100644 --- a/tests/data/Solar_-_CSP/R&D/20/df_capex.csv +++ b/tests/data/Solar_-_CSP/R&D/20/df_capex.csv @@ -1,10 +1,10 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CSP - Class 2/Advanced,7253.783159270733,6899.153760373053,6544.524361475373,6189.894962577692,5835.265563680012,5480.636164782332,5126.006765884652,4771.3773669869715,4416.747968089291,4062.118569191611,4011.342087076716,3960.565604961821,3909.789122846926,3859.012640732031,3808.236158617136,3757.4596765022407,3706.683194387346,3655.906712272451,3605.1302301575556,3554.3537480426608,3503.5772659277654,3452.8007838128706,3402.0243016979753,3351.2478195830804,3300.4713374681855,3249.69485535329,3198.9183732383954,3148.1418911235,3097.365409008605,3046.5889268937076 -CSP - Class 2/Moderate,7253.783159270733,7011.990387295043,6770.197615319351,6528.40484334366,6286.612071367968,6044.819299392278,5803.026527416586,5561.233755440895,5319.440983465204,5077.648211489513,5041.379295693159,5005.110379896805,4968.841464100451,4932.572548304098,4896.303632507744,4860.03471671139,4823.7658009150355,4787.496885118681,4751.227969322327,4714.959053525973,4678.690137729619,4642.421221933265,4606.152306136912,4569.8833903405575,4533.614474544203,4497.345558747849,4461.076642951495,4424.807727155141,4388.538811358787,4352.26989556244 -CSP - Class 2/Conservative,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733 -CSP - Class 3/Advanced,7253.783159270733,6899.153760373053,6544.524361475373,6189.894962577692,5835.265563680012,5480.636164782332,5126.006765884652,4771.3773669869715,4416.747968089291,4062.118569191611,4011.342087076716,3960.565604961821,3909.789122846926,3859.012640732031,3808.236158617136,3757.4596765022407,3706.683194387346,3655.906712272451,3605.1302301575556,3554.3537480426608,3503.5772659277654,3452.8007838128706,3402.0243016979753,3351.2478195830804,3300.4713374681855,3249.69485535329,3198.9183732383954,3148.1418911235,3097.365409008605,3046.5889268937076 -CSP - Class 3/Moderate,7253.783159270733,7011.990387295043,6770.197615319351,6528.40484334366,6286.612071367968,6044.819299392278,5803.026527416586,5561.233755440895,5319.440983465204,5077.648211489513,5041.379295693159,5005.110379896805,4968.841464100451,4932.572548304098,4896.303632507744,4860.03471671139,4823.7658009150355,4787.496885118681,4751.227969322327,4714.959053525973,4678.690137729619,4642.421221933265,4606.152306136912,4569.8833903405575,4533.614474544203,4497.345558747849,4461.076642951495,4424.807727155141,4388.538811358787,4352.26989556244 -CSP - Class 3/Conservative,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733 -CSP - Class 8/Advanced,7253.783159270733,6899.153760373053,6544.524361475373,6189.894962577692,5835.265563680012,5480.636164782332,5126.006765884652,4771.3773669869715,4416.747968089291,4062.118569191611,4011.342087076716,3960.565604961821,3909.789122846926,3859.012640732031,3808.236158617136,3757.4596765022407,3706.683194387346,3655.906712272451,3605.1302301575556,3554.3537480426608,3503.5772659277654,3452.8007838128706,3402.0243016979753,3351.2478195830804,3300.4713374681855,3249.69485535329,3198.9183732383954,3148.1418911235,3097.365409008605,3046.5889268937076 -CSP - Class 8/Moderate,7253.783159270733,7011.990387295043,6770.197615319351,6528.40484334366,6286.612071367968,6044.819299392278,5803.026527416586,5561.233755440895,5319.440983465204,5077.648211489513,5041.379295693159,5005.110379896805,4968.841464100451,4932.572548304098,4896.303632507744,4860.03471671139,4823.7658009150355,4787.496885118681,4751.227969322327,4714.959053525973,4678.690137729619,4642.421221933265,4606.152306136912,4569.8833903405575,4533.614474544203,4497.345558747849,4461.076642951495,4424.807727155141,4388.538811358787,4352.26989556244 -CSP - Class 8/Conservative,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CSP - Class 2/Advanced,7912.019603207439,7443.663802958381,6975.308002709324,6506.952202460267,6038.596402211209,5570.240601962152,5101.884801713095,4633.529001464038,4165.173201214978,4114.436607412595,4063.700013610212,4012.963419807829,3962.226826005446,3911.4902322030634,3860.7536384006803,3810.0170445982976,3759.2804507959145,3708.543856993532,3657.8072631911486,3607.070669388766,3556.334075586383,3505.597481784,3454.860887981617,3404.1242941792343,3353.387700376851,3302.6511065744685,3251.9145127720853,3201.1779189697027,3150.4413251673172 +CSP - Class 2/Moderate,7912.019603207439,7570.505287464338,7228.990971721238,6887.476655978137,6545.962340235036,6204.448024491936,5862.933708748836,5521.419393005735,5179.905077262637,5143.664653118078,5107.424228973518,5071.183804828958,5034.943380684399,4998.702956539839,4962.46253239528,4926.22210825072,4889.98168410616,4853.741259961601,4817.500835817041,4781.2604116724815,4745.019987527921,4708.779563383362,4672.539139238803,4636.298715094243,4600.058290949683,4563.817866805123,4527.577442660564,4491.337018516005,4455.096594371452 +CSP - Class 2/Conservative,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439 +CSP - Class 3/Advanced,7912.019603207439,7443.663802958381,6975.308002709324,6506.952202460267,6038.596402211209,5570.240601962152,5101.884801713095,4633.529001464038,4165.173201214978,4114.436607412595,4063.700013610212,4012.963419807829,3962.226826005446,3911.4902322030634,3860.7536384006803,3810.0170445982976,3759.2804507959145,3708.543856993532,3657.8072631911486,3607.070669388766,3556.334075586383,3505.597481784,3454.860887981617,3404.1242941792343,3353.387700376851,3302.6511065744685,3251.9145127720853,3201.1779189697027,3150.4413251673172 +CSP - Class 3/Moderate,7912.019603207439,7570.505287464338,7228.990971721238,6887.476655978137,6545.962340235036,6204.448024491936,5862.933708748836,5521.419393005735,5179.905077262637,5143.664653118078,5107.424228973518,5071.183804828958,5034.943380684399,4998.702956539839,4962.46253239528,4926.22210825072,4889.98168410616,4853.741259961601,4817.500835817041,4781.2604116724815,4745.019987527921,4708.779563383362,4672.539139238803,4636.298715094243,4600.058290949683,4563.817866805123,4527.577442660564,4491.337018516005,4455.096594371452 +CSP - Class 3/Conservative,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439 +CSP - Class 8/Advanced,7912.019603207439,7443.663802958381,6975.308002709324,6506.952202460267,6038.596402211209,5570.240601962152,5101.884801713095,4633.529001464038,4165.173201214978,4114.436607412595,4063.700013610212,4012.963419807829,3962.226826005446,3911.4902322030634,3860.7536384006803,3810.0170445982976,3759.2804507959145,3708.543856993532,3657.8072631911486,3607.070669388766,3556.334075586383,3505.597481784,3454.860887981617,3404.1242941792343,3353.387700376851,3302.6511065744685,3251.9145127720853,3201.1779189697027,3150.4413251673172 +CSP - Class 8/Moderate,7912.019603207439,7570.505287464338,7228.990971721238,6887.476655978137,6545.962340235036,6204.448024491936,5862.933708748836,5521.419393005735,5179.905077262637,5143.664653118078,5107.424228973518,5071.183804828958,5034.943380684399,4998.702956539839,4962.46253239528,4926.22210825072,4889.98168410616,4853.741259961601,4817.500835817041,4781.2604116724815,4745.019987527921,4708.779563383362,4672.539139238803,4636.298715094243,4600.058290949683,4563.817866805123,4527.577442660564,4491.337018516005,4455.096594371452 +CSP - Class 8/Conservative,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439 diff --git a/tests/data/Solar_-_CSP/R&D/20/df_fom.csv b/tests/data/Solar_-_CSP/R&D/20/df_fom.csv index 60bc4a6..bb95a48 100644 --- a/tests/data/Solar_-_CSP/R&D/20/df_fom.csv +++ b/tests/data/Solar_-_CSP/R&D/20/df_fom.csv @@ -1,10 +1,10 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CSP - Class 2/Advanced,69.102,66.424,63.74600000000001,61.06800000000001,58.390000000000015,55.71200000000002,53.03400000000002,50.35600000000002,47.678000000000026,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,40.25,40.0 -CSP - Class 2/Moderate,69.102,67.1825,65.263,63.343500000000006,61.42400000000001,59.50450000000001,57.58500000000001,55.66550000000001,53.74600000000001,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265 -CSP - Class 2/Conservative,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.10199999999999 -CSP - Class 3/Advanced,69.102,66.424,63.74600000000001,61.06800000000001,58.390000000000015,55.71200000000002,53.03400000000002,50.35600000000002,47.678000000000026,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,40.25,40.0 -CSP - Class 3/Moderate,69.102,67.1825,65.263,63.343500000000006,61.42400000000001,59.50450000000001,57.58500000000001,55.66550000000001,53.74600000000001,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265 -CSP - Class 3/Conservative,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.10199999999999 -CSP - Class 8/Advanced,69.102,66.424,63.74600000000001,61.06800000000001,58.390000000000015,55.71200000000002,53.03400000000002,50.35600000000002,47.678000000000026,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,40.25,40.0 -CSP - Class 8/Moderate,69.102,67.1825,65.263,63.343500000000006,61.42400000000001,59.50450000000001,57.58500000000001,55.66550000000001,53.74600000000001,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265 -CSP - Class 8/Conservative,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.10199999999999 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CSP - Class 2/Advanced,74.63016,70.92639,67.22261999999999,63.51884999999999,59.815079999999995,56.111309999999996,52.40754,48.70377,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,40.25,40.0 +CSP - Class 2/Moderate,74.63016,72.17639,69.72261999999999,67.26884999999999,64.81507999999998,62.36130999999998,59.90753999999998,57.453769999999984,55,54.85,54.7,54.550000000000004,54.400000000000006,54.25000000000001,54.10000000000001,53.95000000000001,53.80000000000001,53.65000000000001,53.500000000000014,53.350000000000016,53.20000000000002,53.05000000000002,52.90000000000002,52.75000000000002,52.60000000000002,52.450000000000024,52.300000000000026,52.15000000000003,52.0 +CSP - Class 2/Conservative,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016 +CSP - Class 3/Advanced,74.63016,70.92639,67.22261999999999,63.51884999999999,59.815079999999995,56.111309999999996,52.40754,48.70377,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,40.25,40.0 +CSP - Class 3/Moderate,74.63016,72.17639,69.72261999999999,67.26884999999999,64.81507999999998,62.36130999999998,59.90753999999998,57.453769999999984,55,54.85,54.7,54.550000000000004,54.400000000000006,54.25000000000001,54.10000000000001,53.95000000000001,53.80000000000001,53.65000000000001,53.500000000000014,53.350000000000016,53.20000000000002,53.05000000000002,52.90000000000002,52.75000000000002,52.60000000000002,52.450000000000024,52.300000000000026,52.15000000000003,52.0 +CSP - Class 3/Conservative,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016 +CSP - Class 8/Advanced,74.63016,70.92639,67.22261999999999,63.51884999999999,59.815079999999995,56.111309999999996,52.40754,48.70377,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,40.25,40.0 +CSP - Class 8/Moderate,74.63016,72.17639,69.72261999999999,67.26884999999999,64.81507999999998,62.36130999999998,59.90753999999998,57.453769999999984,55,54.85,54.7,54.550000000000004,54.400000000000006,54.25000000000001,54.10000000000001,53.95000000000001,53.80000000000001,53.65000000000001,53.500000000000014,53.350000000000016,53.20000000000002,53.05000000000002,52.90000000000002,52.75000000000002,52.60000000000002,52.450000000000024,52.300000000000026,52.15000000000003,52.0 +CSP - Class 8/Conservative,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016 diff --git a/tests/data/Solar_-_CSP/R&D/20/df_gcc.csv b/tests/data/Solar_-_CSP/R&D/20/df_gcc.csv index c7aefe3..1ad8373 100644 --- a/tests/data/Solar_-_CSP/R&D/20/df_gcc.csv +++ b/tests/data/Solar_-_CSP/R&D/20/df_gcc.csv @@ -1,10 +1,10 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CSP - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -CSP - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -CSP - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -CSP - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -CSP - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -CSP - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -CSP - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -CSP - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -CSP - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CSP - Class 2/Advanced,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 +CSP - Class 2/Moderate,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 +CSP - Class 2/Conservative,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 +CSP - Class 3/Advanced,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 +CSP - Class 3/Moderate,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 +CSP - Class 3/Conservative,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 +CSP - Class 8/Advanced,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 +CSP - Class 8/Moderate,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 +CSP - Class 8/Conservative,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 diff --git a/tests/data/Solar_-_CSP/R&D/20/df_lcoe.csv b/tests/data/Solar_-_CSP/R&D/20/df_lcoe.csv index cd25f7a..1547561 100644 --- a/tests/data/Solar_-_CSP/R&D/20/df_lcoe.csv +++ b/tests/data/Solar_-_CSP/R&D/20/df_lcoe.csv @@ -1,10 +1,10 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CSP - Class 2/Advanced,114.70814418190109,109.31554831240672,103.92295244291235,98.53035657341799,93.13776070392362,87.74516483442927,82.3525689649349,76.95997309544055,71.56737722594616,66.1747813564518,65.43753542730657,64.70028949816134,63.963043569016094,63.225797639870876,62.48855171072563,61.7513057815804,61.01405985243517,60.276813923289936,59.539567994144704,58.80232206499947,58.06507613585423,57.327830206708995,56.59058427756378,55.85333834841853,55.116092419273315,54.37884649012807,53.64160056098284,52.904354631837606,52.16710870269236,51.4298627735471 -CSP - Class 2/Moderate,114.70814418190109,110.99865814597773,107.28917211005437,103.57968607413099,99.8702000382076,96.16071400228424,92.45122796636089,88.74174193043751,85.03225589451414,81.3227698585908,80.82677353080727,80.33077720302377,79.83478087524027,79.33878454745675,78.84278821967325,78.34679189188974,77.85079556410624,77.35479923632273,76.85880290853922,76.36280658075572,75.8668102529722,75.3708139251887,74.8748175974052,74.37882126962168,73.88282494183818,73.38682861405468,72.89083228627115,72.39483595848765,71.89883963070415,71.40284330292074 -CSP - Class 2/Conservative,114.70814418190109,114.70814418190109,114.70814418190109,114.70814418190109,114.70814418190109,114.70814418190109,114.70814418190109,114.70814418190109,114.70814418190109,114.70814418190109,114.70814418190109,114.70814418190109,114.70814418190109,114.70814418190109,114.70814418190109,114.70814418190109,114.70814418190109,114.70814418190109,114.70814418190109,114.70814418190109,114.70814418190109,114.70814418190109,114.70814418190109,114.70814418190109,114.70814418190109,114.70814418190109,114.70814418190109,114.70814418190109,114.70814418190109,114.70814418190109 -CSP - Class 3/Advanced,117.96908581939124,112.42059120463094,106.87209658987062,101.32360197511034,95.77510736035002,90.22661274558975,84.67811813082945,79.12962351606915,73.58112890130884,68.03263428654853,67.27373816783026,66.51484204911198,65.75594593039371,64.99704981167544,64.23815369295714,63.47925757423887,62.72036145552059,61.96146533680232,61.20256921808405,60.44367309936577,59.684776980647484,58.9258808619292,58.16698474321093,57.40808862449265,56.64919250577438,55.89029638705611,55.13140026833783,54.372504149619544,53.61360803090126,52.85471191218295 -CSP - Class 3/Moderate,117.96908581939124,114.15283409359274,110.33658236779425,106.52033064199574,102.70407891619722,98.88782719039872,95.07157546460024,91.25532373880174,87.43907201300321,83.62282028720475,83.11225837947087,82.60169647173699,82.09113456400313,81.58057265626925,81.07001074853538,80.5594488408015,80.04888693306764,79.53832502533376,79.02776311759987,78.51720120986602,78.00663930213213,77.49607739439826,76.9855154866644,76.47495357893052,75.96439167119664,75.45382976346278,74.94326785572889,74.43270594799502,73.92214404026114,73.41158213252739 -CSP - Class 3/Conservative,117.96908581939124,117.96908581939124,117.96908581939124,117.96908581939124,117.96908581939124,117.96908581939124,117.96908581939124,117.96908581939124,117.96908581939124,117.96908581939124,117.96908581939124,117.96908581939124,117.96908581939124,117.96908581939124,117.96908581939124,117.96908581939124,117.96908581939124,117.96908581939124,117.96908581939124,117.96908581939124,117.96908581939124,117.96908581939124,117.96908581939124,117.96908581939124,117.96908581939124,117.96908581939124,117.96908581939124,117.96908581939124,117.96908581939124,117.96908581939124 -CSP - Class 8/Advanced,147.5459533563154,140.58345105589407,133.6209487554727,126.65844645505132,119.69594415462996,112.73344185420862,105.77093955378726,98.8084372533659,91.84593495294452,84.88343265252314,83.92816847195755,82.97290429139193,82.0176401108263,81.0623759302607,80.10711174969508,79.15184756912947,78.19658338856385,77.24131920799825,76.28605502743264,75.33079084686702,74.3755266663014,73.42026248573579,72.46499830517018,71.50973412460456,70.55446994403896,69.59920576347334,68.64394158290773,67.68867740234211,66.73341322177649,65.77814904121084 -CSP - Class 8/Moderate,147.5459533563154,142.76133266904247,137.9767119817695,133.19209129449658,128.4074706072236,123.62284991995067,118.83822923267773,114.05360854540477,109.26898785813181,104.4843671708589,103.8416948862211,103.19902260158334,102.55635031694557,101.91367803230779,101.27100574767002,100.62833346303223,99.98566117839447,99.3429888937567,98.7003166091189,98.05764432448115,97.41497203984336,96.7722997552056,96.12962747056783,95.48695518593004,94.84428290129227,94.2016106166545,93.55893833201672,92.91626604737894,92.27359376274117,91.63092147810353 -CSP - Class 8/Conservative,147.5459533563154,147.5459533563154,147.5459533563154,147.5459533563154,147.5459533563154,147.5459533563154,147.5459533563154,147.5459533563154,147.5459533563154,147.5459533563154,147.5459533563154,147.5459533563154,147.5459533563154,147.5459533563154,147.5459533563154,147.5459533563154,147.5459533563154,147.5459533563154,147.5459533563154,147.5459533563154,147.5459533563154,147.5459533563154,147.5459533563154,147.5459533563154,147.5459533563154,147.5459533563154,147.5459533563154,147.5459533563154,147.5459533563154,147.5459533563154 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CSP - Class 2/Advanced,123.69747369311833,116.60084275694057,109.50421182076282,102.4075808845851,95.31094994840736,88.2143190122296,81.11768807605186,74.02105713987412,66.92442620369634,66.19576143983674,65.46709667597713,64.73843191211753,64.00976714825795,63.28110238439835,62.55243762053874,61.823772856679156,61.09510809281956,60.36644332895996,59.63777856510035,58.90911380124075,58.18044903738115,57.45178427352157,56.723119509661956,55.99445474580237,55.265789981942774,54.53712521808316,53.808460454223564,53.079795690363966,52.35113092650434 +CSP - Class 2/Moderate,123.69747369311833,118.5408823422104,113.38429099130245,108.22769964039452,103.0711082894866,97.91451693857866,92.75792558767073,87.60133423676281,82.44474288585492,81.92916531969789,81.41358775354082,80.89801018738378,80.38243262122673,79.86685505506966,79.35127748891261,78.83569992275557,78.32012235659852,77.80454479044147,77.2889672242844,76.77338965812736,76.25781209197031,75.74223452581326,75.2266569596562,74.71107939349915,74.1955018273421,73.67992426118505,73.16434669502799,72.64876912887095,72.13319156271398 +CSP - Class 2/Conservative,123.69747369311833,123.69747369311833,123.69747369311833,123.69747369311833,123.69747369311833,123.69747369311833,123.69747369311833,123.69747369311833,123.69747369311833,123.69747369311833,123.69747369311833,123.69747369311833,123.69747369311833,123.69747369311833,123.69747369311833,123.69747369311833,123.69747369311833,123.69747369311833,123.69747369311833,123.69747369311833,123.69747369311833,123.69747369311833,123.69747369311833,123.69747369311833,123.69747369311833,123.69747369311833,123.69747369311833,123.69747369311833,123.69747369311833 +CSP - Class 3/Advanced,127.21378970574469,119.91260267175028,112.61141563775587,105.31022860376149,98.00904156976708,90.70785453577267,83.40666750177827,76.10548046778388,68.80429343378944,68.05423047748265,67.30416752117586,66.55410456486906,65.80404160856227,65.0539786522555,64.30391569594869,63.55385273964191,62.803789783335134,62.05372682702834,61.303663870721536,60.55360091441476,59.80353795810797,59.053475001801175,58.30341204549438,57.553349089187606,56.803286132880814,56.05322317657402,55.30316022026723,54.55309726396044,53.80303430765363 +CSP - Class 3/Moderate,127.21378970574469,121.9092836822444,116.60477765874411,111.30027163524383,105.99576561174356,100.69125958824327,95.38675356474299,90.08224754124272,84.77774151774248,84.2470233429966,83.71630516825068,83.18558699350478,82.6548688187589,82.12415064401299,81.59343246926709,81.06271429452119,80.5319961197753,80.0012779450294,79.4705597702835,78.9398415955376,78.4091234207917,77.8784052460458,77.34768707129989,76.816968896554,76.2862507218081,75.7555325470622,75.2248143723163,74.69409619757042,74.1633780228246 +CSP - Class 3/Conservative,127.21378970574469,127.21378970574469,127.21378970574469,127.21378970574469,127.21378970574469,127.21378970574469,127.21378970574469,127.21378970574469,127.21378970574469,127.21378970574469,127.21378970574469,127.21378970574469,127.21378970574469,127.21378970574469,127.21378970574469,127.21378970574469,127.21378970574469,127.21378970574469,127.21378970574469,127.21378970574469,127.21378970574469,127.21378970574469,127.21378970574469,127.21378970574469,127.21378970574469,127.21378970574469,127.21378970574469,127.21378970574469,127.21378970574469 +CSP - Class 8/Advanced,159.10691276190042,149.95039396132768,140.79387516075494,131.63735636018225,122.48083755960953,113.3243187590368,104.16779995846409,95.01128115789137,85.8547623573186,84.9106169629013,83.966471568484,83.02232617406669,82.0781807796494,81.1340353852321,80.18988999081479,79.2457445963975,78.30159920198021,77.3574538075629,76.4133084131456,75.4691630187283,74.52501762431099,73.5808722298937,72.63672683547638,71.6925814410591,70.7484360466418,69.8042906522245,68.86014525780719,67.9159998633899,66.97185446897255 +CSP - Class 8/Moderate,159.10691276190042,152.46081490255278,145.81471704320512,139.1686191838575,132.52252132450988,125.87642346516225,119.23032560581461,112.58422774646701,105.93812988711943,105.27008580334396,104.60204171956846,103.93399763579299,103.26595355201752,102.59790946824202,101.92986538446655,101.26182130069107,100.5937772169156,99.92573313314011,99.25768904936463,98.58964496558916,97.92160088181367,97.25355679803819,96.5855127142627,95.91746863048722,95.24942454671177,94.58138046293627,93.91333637916078,93.24529229538533,92.57724821160994 +CSP - Class 8/Conservative,159.10691276190042,159.10691276190042,159.10691276190042,159.10691276190042,159.10691276190042,159.10691276190042,159.10691276190042,159.10691276190042,159.10691276190042,159.10691276190042,159.10691276190042,159.10691276190042,159.10691276190042,159.10691276190042,159.10691276190042,159.10691276190042,159.10691276190042,159.10691276190042,159.10691276190042,159.10691276190042,159.10691276190042,159.10691276190042,159.10691276190042,159.10691276190042,159.10691276190042,159.10691276190042,159.10691276190042,159.10691276190042,159.10691276190042 diff --git a/tests/data/Solar_-_CSP/R&D/20/df_occ.csv b/tests/data/Solar_-_CSP/R&D/20/df_occ.csv index 75a4ea5..ea93526 100644 --- a/tests/data/Solar_-_CSP/R&D/20/df_occ.csv +++ b/tests/data/Solar_-_CSP/R&D/20/df_occ.csv @@ -1,10 +1,10 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CSP - Class 2/Advanced,6822.0031793395965,6488.483023905216,6154.962868470836,5821.442713036456,5487.922557602075,5154.402402167695,4820.882246733315,4487.3620912989345,4153.841935864554,3820.3217804301744,3772.5677581747973,3724.81373591942,3677.059713664043,3629.305691408666,3581.551669153289,3533.797646897912,3486.0436246425347,3438.2896023871576,3390.5355801317805,3342.7815578764034,3295.0275356210263,3247.2735133656493,3199.519491110272,3151.765468854895,3104.011446599518,3056.257424344141,3008.503402088764,2960.7493798333867,2912.9953575780096,2865.24133532263 -CSP - Class 2/Moderate,6822.0031793395965,6594.60307336161,6367.202967383623,6139.802861405637,5912.40275542765,5685.002649449663,5457.602543471677,5230.20243749369,5002.802331515703,4775.402225537718,4741.292209641019,4707.182193744321,4673.072177847623,4638.962161950924,4604.852146054226,4570.742130157528,4536.632114260829,4502.522098364131,4468.412082467433,4434.3020665707345,4400.192050674036,4366.082034777338,4331.97201888064,4297.862002983941,4263.751987087243,4229.641971190545,4195.531955293846,4161.421939397148,4127.31192350045,4093.2019076037577 -CSP - Class 2/Conservative,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965 -CSP - Class 3/Advanced,6822.0031793395965,6488.483023905216,6154.962868470836,5821.442713036456,5487.922557602075,5154.402402167695,4820.882246733315,4487.3620912989345,4153.841935864554,3820.3217804301744,3772.5677581747973,3724.81373591942,3677.059713664043,3629.305691408666,3581.551669153289,3533.797646897912,3486.0436246425347,3438.2896023871576,3390.5355801317805,3342.7815578764034,3295.0275356210263,3247.2735133656493,3199.519491110272,3151.765468854895,3104.011446599518,3056.257424344141,3008.503402088764,2960.7493798333867,2912.9953575780096,2865.24133532263 -CSP - Class 3/Moderate,6822.0031793395965,6594.60307336161,6367.202967383623,6139.802861405637,5912.40275542765,5685.002649449663,5457.602543471677,5230.20243749369,5002.802331515703,4775.402225537718,4741.292209641019,4707.182193744321,4673.072177847623,4638.962161950924,4604.852146054226,4570.742130157528,4536.632114260829,4502.522098364131,4468.412082467433,4434.3020665707345,4400.192050674036,4366.082034777338,4331.97201888064,4297.862002983941,4263.751987087243,4229.641971190545,4195.531955293846,4161.421939397148,4127.31192350045,4093.2019076037577 -CSP - Class 3/Conservative,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965 -CSP - Class 8/Advanced,6822.0031793395965,6488.483023905216,6154.962868470836,5821.442713036456,5487.922557602075,5154.402402167695,4820.882246733315,4487.3620912989345,4153.841935864554,3820.3217804301744,3772.5677581747973,3724.81373591942,3677.059713664043,3629.305691408666,3581.551669153289,3533.797646897912,3486.0436246425347,3438.2896023871576,3390.5355801317805,3342.7815578764034,3295.0275356210263,3247.2735133656493,3199.519491110272,3151.765468854895,3104.011446599518,3056.257424344141,3008.503402088764,2960.7493798333867,2912.9953575780096,2865.24133532263 -CSP - Class 8/Moderate,6822.0031793395965,6594.60307336161,6367.202967383623,6139.802861405637,5912.40275542765,5685.002649449663,5457.602543471677,5230.20243749369,5002.802331515703,4775.402225537718,4741.292209641019,4707.182193744321,4673.072177847623,4638.962161950924,4604.852146054226,4570.742130157528,4536.632114260829,4502.522098364131,4468.412082467433,4434.3020665707345,4400.192050674036,4366.082034777338,4331.97201888064,4297.862002983941,4263.751987087243,4229.641971190545,4195.531955293846,4161.421939397148,4127.31192350045,4093.2019076037577 -CSP - Class 8/Conservative,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CSP - Class 2/Advanced,7346.908274689946,6906.084962907475,6465.2616511250035,6024.438339342532,5583.615027560061,5142.79171577759,4701.968403995119,4261.145092212648,3820.3217804301744,3772.5677581747973,3724.81373591942,3677.059713664043,3629.305691408666,3581.551669153289,3533.797646897912,3486.0436246425347,3438.2896023871576,3390.5355801317805,3342.7815578764034,3295.0275356210263,3247.2735133656493,3199.519491110272,3151.765468854895,3104.011446599518,3056.257424344141,3008.503402088764,2960.7493798333867,2912.9953575780096,2865.24133532263 +CSP - Class 2/Moderate,7346.908274689946,7025.470018545917,6704.031762401888,6382.593506257859,6061.15525011383,5739.7169939698015,5418.278737825773,5096.840481681744,4775.402225537718,4741.292209641019,4707.182193744321,4673.072177847623,4638.962161950924,4604.852146054226,4570.742130157528,4536.632114260829,4502.522098364131,4468.412082467433,4434.3020665707345,4400.192050674036,4366.082034777338,4331.97201888064,4297.862002983941,4263.751987087243,4229.641971190545,4195.531955293846,4161.421939397148,4127.31192350045,4093.2019076037577 +CSP - Class 2/Conservative,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946 +CSP - Class 3/Advanced,7346.908274689946,6906.084962907475,6465.2616511250035,6024.438339342532,5583.615027560061,5142.79171577759,4701.968403995119,4261.145092212648,3820.3217804301744,3772.5677581747973,3724.81373591942,3677.059713664043,3629.305691408666,3581.551669153289,3533.797646897912,3486.0436246425347,3438.2896023871576,3390.5355801317805,3342.7815578764034,3295.0275356210263,3247.2735133656493,3199.519491110272,3151.765468854895,3104.011446599518,3056.257424344141,3008.503402088764,2960.7493798333867,2912.9953575780096,2865.24133532263 +CSP - Class 3/Moderate,7346.908274689946,7025.470018545917,6704.031762401888,6382.593506257859,6061.15525011383,5739.7169939698015,5418.278737825773,5096.840481681744,4775.402225537718,4741.292209641019,4707.182193744321,4673.072177847623,4638.962161950924,4604.852146054226,4570.742130157528,4536.632114260829,4502.522098364131,4468.412082467433,4434.3020665707345,4400.192050674036,4366.082034777338,4331.97201888064,4297.862002983941,4263.751987087243,4229.641971190545,4195.531955293846,4161.421939397148,4127.31192350045,4093.2019076037577 +CSP - Class 3/Conservative,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946 +CSP - Class 8/Advanced,7346.908274689946,6906.084962907475,6465.2616511250035,6024.438339342532,5583.615027560061,5142.79171577759,4701.968403995119,4261.145092212648,3820.3217804301744,3772.5677581747973,3724.81373591942,3677.059713664043,3629.305691408666,3581.551669153289,3533.797646897912,3486.0436246425347,3438.2896023871576,3390.5355801317805,3342.7815578764034,3295.0275356210263,3247.2735133656493,3199.519491110272,3151.765468854895,3104.011446599518,3056.257424344141,3008.503402088764,2960.7493798333867,2912.9953575780096,2865.24133532263 +CSP - Class 8/Moderate,7346.908274689946,7025.470018545917,6704.031762401888,6382.593506257859,6061.15525011383,5739.7169939698015,5418.278737825773,5096.840481681744,4775.402225537718,4741.292209641019,4707.182193744321,4673.072177847623,4638.962161950924,4604.852146054226,4570.742130157528,4536.632114260829,4502.522098364131,4468.412082467433,4434.3020665707345,4400.192050674036,4366.082034777338,4331.97201888064,4297.862002983941,4263.751987087243,4229.641971190545,4195.531955293846,4161.421939397148,4127.31192350045,4093.2019076037577 +CSP - Class 8/Conservative,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946 diff --git a/tests/data/Solar_-_CSP/R&D/20/df_tc.csv b/tests/data/Solar_-_CSP/R&D/20/df_tc.csv index 66638fb..683c43b 100644 --- a/tests/data/Solar_-_CSP/R&D/20/df_tc.csv +++ b/tests/data/Solar_-_CSP/R&D/20/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.116085097876559 -10 year CRF/Moderate,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.116085097876559 -10 year CRF/Conservative,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.116085097876559 -ITC Schedule/*,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -PVD/Advanced,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473 -PVD/Moderate,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473 -PVD/Conservative,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473 -PFF/Advanced,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345 -PFF/Moderate,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345 -PFF/Conservative,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345 -Year (Advanced)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048.0,2049.0,2050.0 -1/nan,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985 -2/nan,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501 -3/nan,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764 -4/nan,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884 -5/nan,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343 -6/nan,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327 -Year (Moderate)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048.0,2049.0,2050.0 -1/nan,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985 -2/nan,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501 -3/nan,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764 -4/nan,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884 -5/nan,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343 -6/nan,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327 -Year (Conservative)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048.0,2049.0,2050.0 -1/nan,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985 -2/nan,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.116085097876559 +10 year CRF/Moderate,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.116085097876559 +10 year CRF/Conservative,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.116085097876559 +ITC Schedule/*,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0 +PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0 +PVD/Advanced,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527 +PVD/Moderate,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527 +PVD/Conservative,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527 +PFF/Advanced,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522 +PFF/Moderate,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522 +PFF/Conservative,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049.0,2050.0 +1/nan,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709 +2/nan,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594 +3/nan,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066 +4/nan,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957 +5/nan,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067 +6/nan,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587 +Year (Moderate)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049.0,2050.0 +1/nan,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709 +2/nan,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594 +3/nan,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066 +4/nan,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957 +5/nan,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067 +6/nan,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587 +Year (Conservative)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049.0,2050.0 +1/nan,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709 +2/nan,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594 diff --git a/tests/data/Solar_-_CSP/R&D/20/df_vom.csv b/tests/data/Solar_-_CSP/R&D/20/df_vom.csv index 43e9178..d00adca 100644 --- a/tests/data/Solar_-_CSP/R&D/20/df_vom.csv +++ b/tests/data/Solar_-_CSP/R&D/20/df_vom.csv @@ -1,10 +1,10 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CSP - Class 2/Advanced,3.6645,3.5806666666666667,3.4968333333333335,3.4130000000000003,3.329166666666667,3.245333333333334,3.1615000000000006,3.0776666666666674,2.9938333333333342,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91 -CSP - Class 2/Moderate,3.6645,3.5906666666666665,3.516833333333333,3.4429999999999996,3.369166666666666,3.295333333333333,3.2214999999999994,3.147666666666666,3.0738333333333325,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3.0,3.0,3.0 -CSP - Class 2/Conservative,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645 -CSP - Class 3/Advanced,3.6645,3.5806666666666667,3.4968333333333335,3.4130000000000003,3.329166666666667,3.245333333333334,3.1615000000000006,3.0776666666666674,2.9938333333333342,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91 -CSP - Class 3/Moderate,3.6645,3.5906666666666665,3.516833333333333,3.4429999999999996,3.369166666666666,3.295333333333333,3.2214999999999994,3.147666666666666,3.0738333333333325,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3.0,3.0,3.0 -CSP - Class 3/Conservative,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645 -CSP - Class 8/Advanced,3.6645,3.5806666666666667,3.4968333333333335,3.4130000000000003,3.329166666666667,3.245333333333334,3.1615000000000006,3.0776666666666674,2.9938333333333342,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91 -CSP - Class 8/Moderate,3.6645,3.5906666666666665,3.516833333333333,3.4429999999999996,3.369166666666666,3.295333333333333,3.2214999999999994,3.147666666666666,3.0738333333333325,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3.0,3.0,3.0 -CSP - Class 8/Conservative,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CSP - Class 2/Advanced,3.95766,3.8267025,3.695745,3.5647875,3.43383,3.3028725,3.171915,3.0409574999999998,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91 +CSP - Class 2/Moderate,3.95766,3.8379525,3.718245,3.5985375,3.47883,3.3591225,3.2394149999999997,3.1197074999999996,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3.0,3.0 +CSP - Class 2/Conservative,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766 +CSP - Class 3/Advanced,3.95766,3.8267025,3.695745,3.5647875,3.43383,3.3028725,3.171915,3.0409574999999998,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91 +CSP - Class 3/Moderate,3.95766,3.8379525,3.718245,3.5985375,3.47883,3.3591225,3.2394149999999997,3.1197074999999996,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3.0,3.0 +CSP - Class 3/Conservative,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766 +CSP - Class 8/Advanced,3.95766,3.8267025,3.695745,3.5647875,3.43383,3.3028725,3.171915,3.0409574999999998,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91 +CSP - Class 8/Moderate,3.95766,3.8379525,3.718245,3.5985375,3.47883,3.3591225,3.2394149999999997,3.1197074999999996,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3.0,3.0 +CSP - Class 8/Conservative,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766 diff --git a/tests/data/Solar_-_CSP/R&D/30/df_capex.csv b/tests/data/Solar_-_CSP/R&D/30/df_capex.csv index 1de1a34..d07e75e 100644 --- a/tests/data/Solar_-_CSP/R&D/30/df_capex.csv +++ b/tests/data/Solar_-_CSP/R&D/30/df_capex.csv @@ -1,10 +1,10 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CSP - Class 2/Advanced,7253.783159270733,6899.153760373053,6544.524361475373,6189.894962577692,5835.265563680012,5480.636164782332,5126.006765884652,4771.3773669869715,4416.747968089291,4062.118569191611,4011.342087076716,3960.565604961821,3909.789122846926,3859.012640732031,3808.236158617136,3757.4596765022407,3706.683194387346,3655.906712272451,3605.1302301575556,3554.3537480426608,3503.5772659277654,3452.8007838128706,3402.0243016979753,3351.2478195830804,3300.4713374681855,3249.69485535329,3198.9183732383954,3148.1418911235,3097.365409008605,3046.5889268937076 -CSP - Class 2/Moderate,7253.783159270733,7011.990387295043,6770.197615319351,6528.40484334366,6286.612071367968,6044.819299392278,5803.026527416586,5561.233755440895,5319.440983465204,5077.648211489513,5041.379295693159,5005.110379896805,4968.841464100451,4932.572548304098,4896.303632507744,4860.03471671139,4823.7658009150355,4787.496885118681,4751.227969322327,4714.959053525973,4678.690137729619,4642.421221933265,4606.152306136912,4569.8833903405575,4533.614474544203,4497.345558747849,4461.076642951495,4424.807727155141,4388.538811358787,4352.26989556244 -CSP - Class 2/Conservative,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733 -CSP - Class 3/Advanced,7253.783159270733,6899.153760373053,6544.524361475373,6189.894962577692,5835.265563680012,5480.636164782332,5126.006765884652,4771.3773669869715,4416.747968089291,4062.118569191611,4011.342087076716,3960.565604961821,3909.789122846926,3859.012640732031,3808.236158617136,3757.4596765022407,3706.683194387346,3655.906712272451,3605.1302301575556,3554.3537480426608,3503.5772659277654,3452.8007838128706,3402.0243016979753,3351.2478195830804,3300.4713374681855,3249.69485535329,3198.9183732383954,3148.1418911235,3097.365409008605,3046.5889268937076 -CSP - Class 3/Moderate,7253.783159270733,7011.990387295043,6770.197615319351,6528.40484334366,6286.612071367968,6044.819299392278,5803.026527416586,5561.233755440895,5319.440983465204,5077.648211489513,5041.379295693159,5005.110379896805,4968.841464100451,4932.572548304098,4896.303632507744,4860.03471671139,4823.7658009150355,4787.496885118681,4751.227969322327,4714.959053525973,4678.690137729619,4642.421221933265,4606.152306136912,4569.8833903405575,4533.614474544203,4497.345558747849,4461.076642951495,4424.807727155141,4388.538811358787,4352.26989556244 -CSP - Class 3/Conservative,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733 -CSP - Class 8/Advanced,7253.783159270733,6899.153760373053,6544.524361475373,6189.894962577692,5835.265563680012,5480.636164782332,5126.006765884652,4771.3773669869715,4416.747968089291,4062.118569191611,4011.342087076716,3960.565604961821,3909.789122846926,3859.012640732031,3808.236158617136,3757.4596765022407,3706.683194387346,3655.906712272451,3605.1302301575556,3554.3537480426608,3503.5772659277654,3452.8007838128706,3402.0243016979753,3351.2478195830804,3300.4713374681855,3249.69485535329,3198.9183732383954,3148.1418911235,3097.365409008605,3046.5889268937076 -CSP - Class 8/Moderate,7253.783159270733,7011.990387295043,6770.197615319351,6528.40484334366,6286.612071367968,6044.819299392278,5803.026527416586,5561.233755440895,5319.440983465204,5077.648211489513,5041.379295693159,5005.110379896805,4968.841464100451,4932.572548304098,4896.303632507744,4860.03471671139,4823.7658009150355,4787.496885118681,4751.227969322327,4714.959053525973,4678.690137729619,4642.421221933265,4606.152306136912,4569.8833903405575,4533.614474544203,4497.345558747849,4461.076642951495,4424.807727155141,4388.538811358787,4352.26989556244 -CSP - Class 8/Conservative,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CSP - Class 2/Advanced,7912.019603207439,7443.663802958381,6975.308002709324,6506.952202460267,6038.596402211209,5570.240601962152,5101.884801713095,4633.529001464038,4165.173201214978,4114.436607412595,4063.700013610212,4012.963419807829,3962.226826005446,3911.4902322030634,3860.7536384006803,3810.0170445982976,3759.2804507959145,3708.543856993532,3657.8072631911486,3607.070669388766,3556.334075586383,3505.597481784,3454.860887981617,3404.1242941792343,3353.387700376851,3302.6511065744685,3251.9145127720853,3201.1779189697027,3150.4413251673172 +CSP - Class 2/Moderate,7912.019603207439,7570.505287464338,7228.990971721238,6887.476655978137,6545.962340235036,6204.448024491936,5862.933708748836,5521.419393005735,5179.905077262637,5143.664653118078,5107.424228973518,5071.183804828958,5034.943380684399,4998.702956539839,4962.46253239528,4926.22210825072,4889.98168410616,4853.741259961601,4817.500835817041,4781.2604116724815,4745.019987527921,4708.779563383362,4672.539139238803,4636.298715094243,4600.058290949683,4563.817866805123,4527.577442660564,4491.337018516005,4455.096594371452 +CSP - Class 2/Conservative,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439 +CSP - Class 3/Advanced,7912.019603207439,7443.663802958381,6975.308002709324,6506.952202460267,6038.596402211209,5570.240601962152,5101.884801713095,4633.529001464038,4165.173201214978,4114.436607412595,4063.700013610212,4012.963419807829,3962.226826005446,3911.4902322030634,3860.7536384006803,3810.0170445982976,3759.2804507959145,3708.543856993532,3657.8072631911486,3607.070669388766,3556.334075586383,3505.597481784,3454.860887981617,3404.1242941792343,3353.387700376851,3302.6511065744685,3251.9145127720853,3201.1779189697027,3150.4413251673172 +CSP - Class 3/Moderate,7912.019603207439,7570.505287464338,7228.990971721238,6887.476655978137,6545.962340235036,6204.448024491936,5862.933708748836,5521.419393005735,5179.905077262637,5143.664653118078,5107.424228973518,5071.183804828958,5034.943380684399,4998.702956539839,4962.46253239528,4926.22210825072,4889.98168410616,4853.741259961601,4817.500835817041,4781.2604116724815,4745.019987527921,4708.779563383362,4672.539139238803,4636.298715094243,4600.058290949683,4563.817866805123,4527.577442660564,4491.337018516005,4455.096594371452 +CSP - Class 3/Conservative,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439 +CSP - Class 8/Advanced,7912.019603207439,7443.663802958381,6975.308002709324,6506.952202460267,6038.596402211209,5570.240601962152,5101.884801713095,4633.529001464038,4165.173201214978,4114.436607412595,4063.700013610212,4012.963419807829,3962.226826005446,3911.4902322030634,3860.7536384006803,3810.0170445982976,3759.2804507959145,3708.543856993532,3657.8072631911486,3607.070669388766,3556.334075586383,3505.597481784,3454.860887981617,3404.1242941792343,3353.387700376851,3302.6511065744685,3251.9145127720853,3201.1779189697027,3150.4413251673172 +CSP - Class 8/Moderate,7912.019603207439,7570.505287464338,7228.990971721238,6887.476655978137,6545.962340235036,6204.448024491936,5862.933708748836,5521.419393005735,5179.905077262637,5143.664653118078,5107.424228973518,5071.183804828958,5034.943380684399,4998.702956539839,4962.46253239528,4926.22210825072,4889.98168410616,4853.741259961601,4817.500835817041,4781.2604116724815,4745.019987527921,4708.779563383362,4672.539139238803,4636.298715094243,4600.058290949683,4563.817866805123,4527.577442660564,4491.337018516005,4455.096594371452 +CSP - Class 8/Conservative,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439 diff --git a/tests/data/Solar_-_CSP/R&D/30/df_fom.csv b/tests/data/Solar_-_CSP/R&D/30/df_fom.csv index 60bc4a6..bb95a48 100644 --- a/tests/data/Solar_-_CSP/R&D/30/df_fom.csv +++ b/tests/data/Solar_-_CSP/R&D/30/df_fom.csv @@ -1,10 +1,10 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CSP - Class 2/Advanced,69.102,66.424,63.74600000000001,61.06800000000001,58.390000000000015,55.71200000000002,53.03400000000002,50.35600000000002,47.678000000000026,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,40.25,40.0 -CSP - Class 2/Moderate,69.102,67.1825,65.263,63.343500000000006,61.42400000000001,59.50450000000001,57.58500000000001,55.66550000000001,53.74600000000001,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265 -CSP - Class 2/Conservative,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.10199999999999 -CSP - Class 3/Advanced,69.102,66.424,63.74600000000001,61.06800000000001,58.390000000000015,55.71200000000002,53.03400000000002,50.35600000000002,47.678000000000026,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,40.25,40.0 -CSP - Class 3/Moderate,69.102,67.1825,65.263,63.343500000000006,61.42400000000001,59.50450000000001,57.58500000000001,55.66550000000001,53.74600000000001,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265 -CSP - Class 3/Conservative,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.10199999999999 -CSP - Class 8/Advanced,69.102,66.424,63.74600000000001,61.06800000000001,58.390000000000015,55.71200000000002,53.03400000000002,50.35600000000002,47.678000000000026,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,40.25,40.0 -CSP - Class 8/Moderate,69.102,67.1825,65.263,63.343500000000006,61.42400000000001,59.50450000000001,57.58500000000001,55.66550000000001,53.74600000000001,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265 -CSP - Class 8/Conservative,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.10199999999999 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CSP - Class 2/Advanced,74.63016,70.92639,67.22261999999999,63.51884999999999,59.815079999999995,56.111309999999996,52.40754,48.70377,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,40.25,40.0 +CSP - Class 2/Moderate,74.63016,72.17639,69.72261999999999,67.26884999999999,64.81507999999998,62.36130999999998,59.90753999999998,57.453769999999984,55,54.85,54.7,54.550000000000004,54.400000000000006,54.25000000000001,54.10000000000001,53.95000000000001,53.80000000000001,53.65000000000001,53.500000000000014,53.350000000000016,53.20000000000002,53.05000000000002,52.90000000000002,52.75000000000002,52.60000000000002,52.450000000000024,52.300000000000026,52.15000000000003,52.0 +CSP - Class 2/Conservative,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016 +CSP - Class 3/Advanced,74.63016,70.92639,67.22261999999999,63.51884999999999,59.815079999999995,56.111309999999996,52.40754,48.70377,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,40.25,40.0 +CSP - Class 3/Moderate,74.63016,72.17639,69.72261999999999,67.26884999999999,64.81507999999998,62.36130999999998,59.90753999999998,57.453769999999984,55,54.85,54.7,54.550000000000004,54.400000000000006,54.25000000000001,54.10000000000001,53.95000000000001,53.80000000000001,53.65000000000001,53.500000000000014,53.350000000000016,53.20000000000002,53.05000000000002,52.90000000000002,52.75000000000002,52.60000000000002,52.450000000000024,52.300000000000026,52.15000000000003,52.0 +CSP - Class 3/Conservative,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016 +CSP - Class 8/Advanced,74.63016,70.92639,67.22261999999999,63.51884999999999,59.815079999999995,56.111309999999996,52.40754,48.70377,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,40.25,40.0 +CSP - Class 8/Moderate,74.63016,72.17639,69.72261999999999,67.26884999999999,64.81507999999998,62.36130999999998,59.90753999999998,57.453769999999984,55,54.85,54.7,54.550000000000004,54.400000000000006,54.25000000000001,54.10000000000001,53.95000000000001,53.80000000000001,53.65000000000001,53.500000000000014,53.350000000000016,53.20000000000002,53.05000000000002,52.90000000000002,52.75000000000002,52.60000000000002,52.450000000000024,52.300000000000026,52.15000000000003,52.0 +CSP - Class 8/Conservative,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016 diff --git a/tests/data/Solar_-_CSP/R&D/30/df_gcc.csv b/tests/data/Solar_-_CSP/R&D/30/df_gcc.csv index c7aefe3..1ad8373 100644 --- a/tests/data/Solar_-_CSP/R&D/30/df_gcc.csv +++ b/tests/data/Solar_-_CSP/R&D/30/df_gcc.csv @@ -1,10 +1,10 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CSP - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -CSP - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -CSP - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -CSP - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -CSP - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -CSP - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -CSP - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -CSP - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -CSP - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CSP - Class 2/Advanced,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 +CSP - Class 2/Moderate,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 +CSP - Class 2/Conservative,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 +CSP - Class 3/Advanced,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 +CSP - Class 3/Moderate,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 +CSP - Class 3/Conservative,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 +CSP - Class 8/Advanced,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 +CSP - Class 8/Moderate,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 +CSP - Class 8/Conservative,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 diff --git a/tests/data/Solar_-_CSP/R&D/30/df_lcoe.csv b/tests/data/Solar_-_CSP/R&D/30/df_lcoe.csv index 61ca0de..eeb0ced 100644 --- a/tests/data/Solar_-_CSP/R&D/30/df_lcoe.csv +++ b/tests/data/Solar_-_CSP/R&D/30/df_lcoe.csv @@ -1,10 +1,10 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CSP - Class 2/Advanced,94.19005534821044,89.80056604391874,85.411076739627,81.0215874353353,76.63209813104359,72.24260882675188,67.85311952246016,63.46363021816846,59.074140913876754,54.68465160958503,54.091032302275636,53.49741299496624,52.903793687656844,52.31017438034743,51.71655507303805,51.12293576572864,50.529316458419245,49.93569715110985,49.34207784380044,48.74845853649104,48.15483922918165,47.56121992187225,46.967600614562855,46.373981307253445,45.78036199994405,45.18674269263465,44.593123385325256,43.99950407801586,43.405884770706464,42.812265463397026 -CSP - Class 2/Moderate,94.19005534821044,91.16450560674342,88.1389558652764,85.11340612380938,82.08785638234238,79.06230664087538,76.03675689940836,73.01120715794134,69.98565741647434,66.96010767500732,66.56670179139228,66.17329590777723,65.77989002416217,65.38648414054711,64.99307825693207,64.59967237331702,64.20626648970196,63.81286060608691,63.41945472247185,63.026048838856795,62.63264295524174,62.23923707162669,61.84583118801164,61.452425304396584,61.05901942078153,60.66561353716648,60.272207653551426,59.87880176993637,59.48539588632132,59.09199000270633 -CSP - Class 2/Conservative,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044 -CSP - Class 3/Advanced,96.84845650990441,92.33252599471903,87.81659547953363,83.30066496434824,78.78473444916285,74.26880393397747,69.75287341879206,65.2369429036067,60.72101238842131,56.20508187323591,55.59403015968404,54.98297844613218,54.371926732580306,53.76087501902843,53.14982330547657,52.538771591924686,51.92771987837283,51.31666816482097,50.70561645126908,50.09456473771722,49.48351302416535,48.872461310613474,48.261409597061615,47.65035788350974,47.03930616995787,46.428254456405995,45.817202742854136,45.20615102930226,44.59509931575039,43.98404760219849 -CSP - Class 3/Moderate,96.84845650990441,93.7362257610888,90.6239950122732,87.51176426345758,84.39953351464199,81.28730276582638,78.17507201701078,75.06284126819516,71.95061051937957,68.83837977056396,68.43342100937753,68.02846224819109,67.62350348700465,67.21854472581822,66.81358596463178,66.40862720344533,66.0036684422589,65.59870968107245,65.19375091988601,64.78879215869958,64.38383339751314,63.97887463632671,63.57391587514027,63.16895711395383,62.763998352767395,62.35903959158095,61.95408083039452,61.54912206920808,61.14416330802164,60.739204546835275 -CSP - Class 3/Conservative,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441 -CSP - Class 8/Advanced,120.96025848620263,115.29750126832013,109.6347440504376,103.97198683255509,98.30922961467257,92.64647239679005,86.98371517890753,81.32095796102503,75.6582007431425,69.99544352525999,69.22627920878516,68.45711489231034,67.68795057583552,66.91878625936069,66.14962194288589,65.38045762641104,64.61129330993623,63.8421289934614,63.07296467698656,62.303800360511744,61.53463604403693,60.7654717275621,59.99630741108729,59.227143094612444,58.45797877813763,57.6888144616628,56.91965014518797,56.15048582871316,55.38132151223833,54.61215719576347 -CSP - Class 8/Moderate,120.96025848620263,117.06182762793343,113.16339676966425,109.26496591139505,105.36653505312587,101.46810419485668,97.5696733365875,93.67124247831829,89.77281162004911,85.87438076177993,85.36463695149273,84.85489314120551,84.3451493309183,83.8354055206311,83.32566171034388,82.81591790005668,82.30617408976947,81.79643027948225,81.28668646919505,80.77694265890784,80.26719884862064,79.75745503833342,79.24771122804621,78.73796741775901,78.22822360747179,77.71847979718459,77.20873598689738,76.69899217661016,76.18924836632296,75.67950455603584 -CSP - Class 8/Conservative,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CSP - Class 2/Advanced,101.24307914680463,95.47564687977368,89.70821461274275,83.9407823457118,78.1733500786809,72.40591781164996,66.63848554461903,60.871053277588096,55.10362101055715,54.51894723159259,53.934273452628034,53.34959967366349,52.76492589469895,52.180252115734376,51.59557833676985,51.01090455780529,50.42623077884073,49.84155699987619,49.25688322091163,48.67220944194709,48.08753566298253,47.50286188401799,46.91818810505343,46.333514326088874,45.74884054712433,45.164166768159774,44.57949298919523,43.99481921023067,43.4101454312661 +CSP - Class 2/Moderate,101.24307914680463,97.05570900280588,92.86833885880714,88.68096871480842,84.49359857080967,80.30622842681096,76.11885828281221,71.93148813881349,67.74411799481479,67.3313911321542,66.9186642694936,66.50593740683303,66.09321054417242,65.68048368151184,65.26775681885127,64.85502995619066,64.44230309353009,64.02957623086951,63.616849368208904,63.20412250554831,62.79139564288773,62.37866878022713,61.96594191756655,61.55321505490596,61.140488192245364,60.72776132958479,60.315034466924196,59.902307604263605,59.489580741603085 +CSP - Class 2/Conservative,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463 +CSP - Class 3/Advanced,104.09999253751451,98.16703782755684,92.23408311759918,86.30112840764153,80.36817369768389,74.43521898772624,68.50226427776859,62.56930956781093,56.63635485785326,56.03451136976919,55.43266788168512,54.83082439360106,54.228980905517005,53.62713741743292,53.02529392934888,52.42345044126479,51.82160695318073,51.219763465096676,50.61791997701259,50.01607648892853,49.41423300084446,48.812389512760404,48.21054602467633,47.60870253659226,47.006859048508204,46.40501556042413,45.80317207234006,45.201328584256004,44.599485096171904 +CSP - Class 3/Moderate,104.09999253751451,99.79317016749415,95.48634779747381,91.17952542745348,86.87270305743314,82.56588068741283,78.25905831739249,73.95223594737216,69.64541357735186,69.22056645133647,68.79571932532109,68.37087219930572,67.94602507329033,67.52117794727494,67.09633082125957,66.67148369524418,66.2466365692288,65.82178944321343,65.39694231719804,64.97209519118266,64.54724806516728,64.12240093915189,63.697553813136516,63.272706687121136,62.84785956110574,62.42301243509037,61.998165309074984,61.573318183059605,61.1484710570443 +CSP - Class 3/Conservative,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451 +CSP - Class 8/Advanced,130.0123081551982,122.57805844733322,115.14380873946824,107.70955903160323,100.27530932373828,92.84105961587329,85.40680990800831,77.97256020014335,70.53831049227833,69.78073707439817,69.02316365651804,68.26559023863791,67.50801682075777,66.75044340287762,65.99286998499751,65.23529656711736,64.47772314923722,63.7201497313571,62.962576313476944,62.205002895596806,61.44742947771667,60.68985605983653,59.932282641956405,59.17470922407625,58.417135806196114,57.659562388315976,56.90198897043584,56.1444155525557,55.38684213467553 +CSP - Class 8/Moderate,130.0123081551982,124.6220494472154,119.2317907392326,113.84153203124981,108.451273323267,103.06101461528424,97.67075590730143,92.28049719931865,86.8902384913359,86.35546010508696,85.82068171883803,85.2859033325891,84.75112494634016,84.21634656009122,83.6815681738423,83.14678978759335,82.61201140134443,82.0772330150955,81.54245462884656,81.00767624259763,80.4728978563487,79.93811947009975,79.40334108385083,78.86856269760189,78.33378431135294,77.79900592510403,77.2642275388551,76.72944915260615,76.1946707663573 +CSP - Class 8/Conservative,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982 diff --git a/tests/data/Solar_-_CSP/R&D/30/df_occ.csv b/tests/data/Solar_-_CSP/R&D/30/df_occ.csv index 75a4ea5..ea93526 100644 --- a/tests/data/Solar_-_CSP/R&D/30/df_occ.csv +++ b/tests/data/Solar_-_CSP/R&D/30/df_occ.csv @@ -1,10 +1,10 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CSP - Class 2/Advanced,6822.0031793395965,6488.483023905216,6154.962868470836,5821.442713036456,5487.922557602075,5154.402402167695,4820.882246733315,4487.3620912989345,4153.841935864554,3820.3217804301744,3772.5677581747973,3724.81373591942,3677.059713664043,3629.305691408666,3581.551669153289,3533.797646897912,3486.0436246425347,3438.2896023871576,3390.5355801317805,3342.7815578764034,3295.0275356210263,3247.2735133656493,3199.519491110272,3151.765468854895,3104.011446599518,3056.257424344141,3008.503402088764,2960.7493798333867,2912.9953575780096,2865.24133532263 -CSP - Class 2/Moderate,6822.0031793395965,6594.60307336161,6367.202967383623,6139.802861405637,5912.40275542765,5685.002649449663,5457.602543471677,5230.20243749369,5002.802331515703,4775.402225537718,4741.292209641019,4707.182193744321,4673.072177847623,4638.962161950924,4604.852146054226,4570.742130157528,4536.632114260829,4502.522098364131,4468.412082467433,4434.3020665707345,4400.192050674036,4366.082034777338,4331.97201888064,4297.862002983941,4263.751987087243,4229.641971190545,4195.531955293846,4161.421939397148,4127.31192350045,4093.2019076037577 -CSP - Class 2/Conservative,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965 -CSP - Class 3/Advanced,6822.0031793395965,6488.483023905216,6154.962868470836,5821.442713036456,5487.922557602075,5154.402402167695,4820.882246733315,4487.3620912989345,4153.841935864554,3820.3217804301744,3772.5677581747973,3724.81373591942,3677.059713664043,3629.305691408666,3581.551669153289,3533.797646897912,3486.0436246425347,3438.2896023871576,3390.5355801317805,3342.7815578764034,3295.0275356210263,3247.2735133656493,3199.519491110272,3151.765468854895,3104.011446599518,3056.257424344141,3008.503402088764,2960.7493798333867,2912.9953575780096,2865.24133532263 -CSP - Class 3/Moderate,6822.0031793395965,6594.60307336161,6367.202967383623,6139.802861405637,5912.40275542765,5685.002649449663,5457.602543471677,5230.20243749369,5002.802331515703,4775.402225537718,4741.292209641019,4707.182193744321,4673.072177847623,4638.962161950924,4604.852146054226,4570.742130157528,4536.632114260829,4502.522098364131,4468.412082467433,4434.3020665707345,4400.192050674036,4366.082034777338,4331.97201888064,4297.862002983941,4263.751987087243,4229.641971190545,4195.531955293846,4161.421939397148,4127.31192350045,4093.2019076037577 -CSP - Class 3/Conservative,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965 -CSP - Class 8/Advanced,6822.0031793395965,6488.483023905216,6154.962868470836,5821.442713036456,5487.922557602075,5154.402402167695,4820.882246733315,4487.3620912989345,4153.841935864554,3820.3217804301744,3772.5677581747973,3724.81373591942,3677.059713664043,3629.305691408666,3581.551669153289,3533.797646897912,3486.0436246425347,3438.2896023871576,3390.5355801317805,3342.7815578764034,3295.0275356210263,3247.2735133656493,3199.519491110272,3151.765468854895,3104.011446599518,3056.257424344141,3008.503402088764,2960.7493798333867,2912.9953575780096,2865.24133532263 -CSP - Class 8/Moderate,6822.0031793395965,6594.60307336161,6367.202967383623,6139.802861405637,5912.40275542765,5685.002649449663,5457.602543471677,5230.20243749369,5002.802331515703,4775.402225537718,4741.292209641019,4707.182193744321,4673.072177847623,4638.962161950924,4604.852146054226,4570.742130157528,4536.632114260829,4502.522098364131,4468.412082467433,4434.3020665707345,4400.192050674036,4366.082034777338,4331.97201888064,4297.862002983941,4263.751987087243,4229.641971190545,4195.531955293846,4161.421939397148,4127.31192350045,4093.2019076037577 -CSP - Class 8/Conservative,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CSP - Class 2/Advanced,7346.908274689946,6906.084962907475,6465.2616511250035,6024.438339342532,5583.615027560061,5142.79171577759,4701.968403995119,4261.145092212648,3820.3217804301744,3772.5677581747973,3724.81373591942,3677.059713664043,3629.305691408666,3581.551669153289,3533.797646897912,3486.0436246425347,3438.2896023871576,3390.5355801317805,3342.7815578764034,3295.0275356210263,3247.2735133656493,3199.519491110272,3151.765468854895,3104.011446599518,3056.257424344141,3008.503402088764,2960.7493798333867,2912.9953575780096,2865.24133532263 +CSP - Class 2/Moderate,7346.908274689946,7025.470018545917,6704.031762401888,6382.593506257859,6061.15525011383,5739.7169939698015,5418.278737825773,5096.840481681744,4775.402225537718,4741.292209641019,4707.182193744321,4673.072177847623,4638.962161950924,4604.852146054226,4570.742130157528,4536.632114260829,4502.522098364131,4468.412082467433,4434.3020665707345,4400.192050674036,4366.082034777338,4331.97201888064,4297.862002983941,4263.751987087243,4229.641971190545,4195.531955293846,4161.421939397148,4127.31192350045,4093.2019076037577 +CSP - Class 2/Conservative,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946 +CSP - Class 3/Advanced,7346.908274689946,6906.084962907475,6465.2616511250035,6024.438339342532,5583.615027560061,5142.79171577759,4701.968403995119,4261.145092212648,3820.3217804301744,3772.5677581747973,3724.81373591942,3677.059713664043,3629.305691408666,3581.551669153289,3533.797646897912,3486.0436246425347,3438.2896023871576,3390.5355801317805,3342.7815578764034,3295.0275356210263,3247.2735133656493,3199.519491110272,3151.765468854895,3104.011446599518,3056.257424344141,3008.503402088764,2960.7493798333867,2912.9953575780096,2865.24133532263 +CSP - Class 3/Moderate,7346.908274689946,7025.470018545917,6704.031762401888,6382.593506257859,6061.15525011383,5739.7169939698015,5418.278737825773,5096.840481681744,4775.402225537718,4741.292209641019,4707.182193744321,4673.072177847623,4638.962161950924,4604.852146054226,4570.742130157528,4536.632114260829,4502.522098364131,4468.412082467433,4434.3020665707345,4400.192050674036,4366.082034777338,4331.97201888064,4297.862002983941,4263.751987087243,4229.641971190545,4195.531955293846,4161.421939397148,4127.31192350045,4093.2019076037577 +CSP - Class 3/Conservative,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946 +CSP - Class 8/Advanced,7346.908274689946,6906.084962907475,6465.2616511250035,6024.438339342532,5583.615027560061,5142.79171577759,4701.968403995119,4261.145092212648,3820.3217804301744,3772.5677581747973,3724.81373591942,3677.059713664043,3629.305691408666,3581.551669153289,3533.797646897912,3486.0436246425347,3438.2896023871576,3390.5355801317805,3342.7815578764034,3295.0275356210263,3247.2735133656493,3199.519491110272,3151.765468854895,3104.011446599518,3056.257424344141,3008.503402088764,2960.7493798333867,2912.9953575780096,2865.24133532263 +CSP - Class 8/Moderate,7346.908274689946,7025.470018545917,6704.031762401888,6382.593506257859,6061.15525011383,5739.7169939698015,5418.278737825773,5096.840481681744,4775.402225537718,4741.292209641019,4707.182193744321,4673.072177847623,4638.962161950924,4604.852146054226,4570.742130157528,4536.632114260829,4502.522098364131,4468.412082467433,4434.3020665707345,4400.192050674036,4366.082034777338,4331.97201888064,4297.862002983941,4263.751987087243,4229.641971190545,4195.531955293846,4161.421939397148,4127.31192350045,4093.2019076037577 +CSP - Class 8/Conservative,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946 diff --git a/tests/data/Solar_-_CSP/R&D/30/df_tc.csv b/tests/data/Solar_-_CSP/R&D/30/df_tc.csv index 66638fb..683c43b 100644 --- a/tests/data/Solar_-_CSP/R&D/30/df_tc.csv +++ b/tests/data/Solar_-_CSP/R&D/30/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.116085097876559 -10 year CRF/Moderate,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.116085097876559 -10 year CRF/Conservative,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.116085097876559 -ITC Schedule/*,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -PVD/Advanced,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473 -PVD/Moderate,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473 -PVD/Conservative,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473 -PFF/Advanced,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345 -PFF/Moderate,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345 -PFF/Conservative,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345 -Year (Advanced)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048.0,2049.0,2050.0 -1/nan,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985 -2/nan,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501 -3/nan,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764 -4/nan,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884 -5/nan,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343 -6/nan,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327 -Year (Moderate)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048.0,2049.0,2050.0 -1/nan,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985 -2/nan,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501 -3/nan,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764 -4/nan,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884 -5/nan,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343 -6/nan,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327 -Year (Conservative)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048.0,2049.0,2050.0 -1/nan,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985 -2/nan,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.116085097876559 +10 year CRF/Moderate,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.116085097876559 +10 year CRF/Conservative,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.116085097876559 +ITC Schedule/*,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0 +PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0 +PVD/Advanced,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527 +PVD/Moderate,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527 +PVD/Conservative,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527 +PFF/Advanced,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522 +PFF/Moderate,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522 +PFF/Conservative,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049.0,2050.0 +1/nan,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709 +2/nan,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594 +3/nan,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066 +4/nan,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957 +5/nan,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067 +6/nan,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587 +Year (Moderate)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049.0,2050.0 +1/nan,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709 +2/nan,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594 +3/nan,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066 +4/nan,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957 +5/nan,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067 +6/nan,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587 +Year (Conservative)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049.0,2050.0 +1/nan,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709 +2/nan,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594 diff --git a/tests/data/Solar_-_CSP/R&D/30/df_vom.csv b/tests/data/Solar_-_CSP/R&D/30/df_vom.csv index 43e9178..d00adca 100644 --- a/tests/data/Solar_-_CSP/R&D/30/df_vom.csv +++ b/tests/data/Solar_-_CSP/R&D/30/df_vom.csv @@ -1,10 +1,10 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CSP - Class 2/Advanced,3.6645,3.5806666666666667,3.4968333333333335,3.4130000000000003,3.329166666666667,3.245333333333334,3.1615000000000006,3.0776666666666674,2.9938333333333342,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91 -CSP - Class 2/Moderate,3.6645,3.5906666666666665,3.516833333333333,3.4429999999999996,3.369166666666666,3.295333333333333,3.2214999999999994,3.147666666666666,3.0738333333333325,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3.0,3.0,3.0 -CSP - Class 2/Conservative,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645 -CSP - Class 3/Advanced,3.6645,3.5806666666666667,3.4968333333333335,3.4130000000000003,3.329166666666667,3.245333333333334,3.1615000000000006,3.0776666666666674,2.9938333333333342,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91 -CSP - Class 3/Moderate,3.6645,3.5906666666666665,3.516833333333333,3.4429999999999996,3.369166666666666,3.295333333333333,3.2214999999999994,3.147666666666666,3.0738333333333325,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3.0,3.0,3.0 -CSP - Class 3/Conservative,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645 -CSP - Class 8/Advanced,3.6645,3.5806666666666667,3.4968333333333335,3.4130000000000003,3.329166666666667,3.245333333333334,3.1615000000000006,3.0776666666666674,2.9938333333333342,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91 -CSP - Class 8/Moderate,3.6645,3.5906666666666665,3.516833333333333,3.4429999999999996,3.369166666666666,3.295333333333333,3.2214999999999994,3.147666666666666,3.0738333333333325,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3.0,3.0,3.0 -CSP - Class 8/Conservative,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CSP - Class 2/Advanced,3.95766,3.8267025,3.695745,3.5647875,3.43383,3.3028725,3.171915,3.0409574999999998,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91 +CSP - Class 2/Moderate,3.95766,3.8379525,3.718245,3.5985375,3.47883,3.3591225,3.2394149999999997,3.1197074999999996,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3.0,3.0 +CSP - Class 2/Conservative,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766 +CSP - Class 3/Advanced,3.95766,3.8267025,3.695745,3.5647875,3.43383,3.3028725,3.171915,3.0409574999999998,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91 +CSP - Class 3/Moderate,3.95766,3.8379525,3.718245,3.5985375,3.47883,3.3591225,3.2394149999999997,3.1197074999999996,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3.0,3.0 +CSP - Class 3/Conservative,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766 +CSP - Class 8/Advanced,3.95766,3.8267025,3.695745,3.5647875,3.43383,3.3028725,3.171915,3.0409574999999998,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91 +CSP - Class 8/Moderate,3.95766,3.8379525,3.718245,3.5985375,3.47883,3.3591225,3.2394149999999997,3.1197074999999996,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3.0,3.0 +CSP - Class 8/Conservative,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766 diff --git a/tests/data/Solar_-_CSP/R&D/TechLife/df_capex.csv b/tests/data/Solar_-_CSP/R&D/TechLife/df_capex.csv index 1de1a34..d07e75e 100644 --- a/tests/data/Solar_-_CSP/R&D/TechLife/df_capex.csv +++ b/tests/data/Solar_-_CSP/R&D/TechLife/df_capex.csv @@ -1,10 +1,10 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CSP - Class 2/Advanced,7253.783159270733,6899.153760373053,6544.524361475373,6189.894962577692,5835.265563680012,5480.636164782332,5126.006765884652,4771.3773669869715,4416.747968089291,4062.118569191611,4011.342087076716,3960.565604961821,3909.789122846926,3859.012640732031,3808.236158617136,3757.4596765022407,3706.683194387346,3655.906712272451,3605.1302301575556,3554.3537480426608,3503.5772659277654,3452.8007838128706,3402.0243016979753,3351.2478195830804,3300.4713374681855,3249.69485535329,3198.9183732383954,3148.1418911235,3097.365409008605,3046.5889268937076 -CSP - Class 2/Moderate,7253.783159270733,7011.990387295043,6770.197615319351,6528.40484334366,6286.612071367968,6044.819299392278,5803.026527416586,5561.233755440895,5319.440983465204,5077.648211489513,5041.379295693159,5005.110379896805,4968.841464100451,4932.572548304098,4896.303632507744,4860.03471671139,4823.7658009150355,4787.496885118681,4751.227969322327,4714.959053525973,4678.690137729619,4642.421221933265,4606.152306136912,4569.8833903405575,4533.614474544203,4497.345558747849,4461.076642951495,4424.807727155141,4388.538811358787,4352.26989556244 -CSP - Class 2/Conservative,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733 -CSP - Class 3/Advanced,7253.783159270733,6899.153760373053,6544.524361475373,6189.894962577692,5835.265563680012,5480.636164782332,5126.006765884652,4771.3773669869715,4416.747968089291,4062.118569191611,4011.342087076716,3960.565604961821,3909.789122846926,3859.012640732031,3808.236158617136,3757.4596765022407,3706.683194387346,3655.906712272451,3605.1302301575556,3554.3537480426608,3503.5772659277654,3452.8007838128706,3402.0243016979753,3351.2478195830804,3300.4713374681855,3249.69485535329,3198.9183732383954,3148.1418911235,3097.365409008605,3046.5889268937076 -CSP - Class 3/Moderate,7253.783159270733,7011.990387295043,6770.197615319351,6528.40484334366,6286.612071367968,6044.819299392278,5803.026527416586,5561.233755440895,5319.440983465204,5077.648211489513,5041.379295693159,5005.110379896805,4968.841464100451,4932.572548304098,4896.303632507744,4860.03471671139,4823.7658009150355,4787.496885118681,4751.227969322327,4714.959053525973,4678.690137729619,4642.421221933265,4606.152306136912,4569.8833903405575,4533.614474544203,4497.345558747849,4461.076642951495,4424.807727155141,4388.538811358787,4352.26989556244 -CSP - Class 3/Conservative,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733 -CSP - Class 8/Advanced,7253.783159270733,6899.153760373053,6544.524361475373,6189.894962577692,5835.265563680012,5480.636164782332,5126.006765884652,4771.3773669869715,4416.747968089291,4062.118569191611,4011.342087076716,3960.565604961821,3909.789122846926,3859.012640732031,3808.236158617136,3757.4596765022407,3706.683194387346,3655.906712272451,3605.1302301575556,3554.3537480426608,3503.5772659277654,3452.8007838128706,3402.0243016979753,3351.2478195830804,3300.4713374681855,3249.69485535329,3198.9183732383954,3148.1418911235,3097.365409008605,3046.5889268937076 -CSP - Class 8/Moderate,7253.783159270733,7011.990387295043,6770.197615319351,6528.40484334366,6286.612071367968,6044.819299392278,5803.026527416586,5561.233755440895,5319.440983465204,5077.648211489513,5041.379295693159,5005.110379896805,4968.841464100451,4932.572548304098,4896.303632507744,4860.03471671139,4823.7658009150355,4787.496885118681,4751.227969322327,4714.959053525973,4678.690137729619,4642.421221933265,4606.152306136912,4569.8833903405575,4533.614474544203,4497.345558747849,4461.076642951495,4424.807727155141,4388.538811358787,4352.26989556244 -CSP - Class 8/Conservative,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733,7253.783159270733 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CSP - Class 2/Advanced,7912.019603207439,7443.663802958381,6975.308002709324,6506.952202460267,6038.596402211209,5570.240601962152,5101.884801713095,4633.529001464038,4165.173201214978,4114.436607412595,4063.700013610212,4012.963419807829,3962.226826005446,3911.4902322030634,3860.7536384006803,3810.0170445982976,3759.2804507959145,3708.543856993532,3657.8072631911486,3607.070669388766,3556.334075586383,3505.597481784,3454.860887981617,3404.1242941792343,3353.387700376851,3302.6511065744685,3251.9145127720853,3201.1779189697027,3150.4413251673172 +CSP - Class 2/Moderate,7912.019603207439,7570.505287464338,7228.990971721238,6887.476655978137,6545.962340235036,6204.448024491936,5862.933708748836,5521.419393005735,5179.905077262637,5143.664653118078,5107.424228973518,5071.183804828958,5034.943380684399,4998.702956539839,4962.46253239528,4926.22210825072,4889.98168410616,4853.741259961601,4817.500835817041,4781.2604116724815,4745.019987527921,4708.779563383362,4672.539139238803,4636.298715094243,4600.058290949683,4563.817866805123,4527.577442660564,4491.337018516005,4455.096594371452 +CSP - Class 2/Conservative,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439 +CSP - Class 3/Advanced,7912.019603207439,7443.663802958381,6975.308002709324,6506.952202460267,6038.596402211209,5570.240601962152,5101.884801713095,4633.529001464038,4165.173201214978,4114.436607412595,4063.700013610212,4012.963419807829,3962.226826005446,3911.4902322030634,3860.7536384006803,3810.0170445982976,3759.2804507959145,3708.543856993532,3657.8072631911486,3607.070669388766,3556.334075586383,3505.597481784,3454.860887981617,3404.1242941792343,3353.387700376851,3302.6511065744685,3251.9145127720853,3201.1779189697027,3150.4413251673172 +CSP - Class 3/Moderate,7912.019603207439,7570.505287464338,7228.990971721238,6887.476655978137,6545.962340235036,6204.448024491936,5862.933708748836,5521.419393005735,5179.905077262637,5143.664653118078,5107.424228973518,5071.183804828958,5034.943380684399,4998.702956539839,4962.46253239528,4926.22210825072,4889.98168410616,4853.741259961601,4817.500835817041,4781.2604116724815,4745.019987527921,4708.779563383362,4672.539139238803,4636.298715094243,4600.058290949683,4563.817866805123,4527.577442660564,4491.337018516005,4455.096594371452 +CSP - Class 3/Conservative,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439 +CSP - Class 8/Advanced,7912.019603207439,7443.663802958381,6975.308002709324,6506.952202460267,6038.596402211209,5570.240601962152,5101.884801713095,4633.529001464038,4165.173201214978,4114.436607412595,4063.700013610212,4012.963419807829,3962.226826005446,3911.4902322030634,3860.7536384006803,3810.0170445982976,3759.2804507959145,3708.543856993532,3657.8072631911486,3607.070669388766,3556.334075586383,3505.597481784,3454.860887981617,3404.1242941792343,3353.387700376851,3302.6511065744685,3251.9145127720853,3201.1779189697027,3150.4413251673172 +CSP - Class 8/Moderate,7912.019603207439,7570.505287464338,7228.990971721238,6887.476655978137,6545.962340235036,6204.448024491936,5862.933708748836,5521.419393005735,5179.905077262637,5143.664653118078,5107.424228973518,5071.183804828958,5034.943380684399,4998.702956539839,4962.46253239528,4926.22210825072,4889.98168410616,4853.741259961601,4817.500835817041,4781.2604116724815,4745.019987527921,4708.779563383362,4672.539139238803,4636.298715094243,4600.058290949683,4563.817866805123,4527.577442660564,4491.337018516005,4455.096594371452 +CSP - Class 8/Conservative,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439,7912.019603207439 diff --git a/tests/data/Solar_-_CSP/R&D/TechLife/df_fom.csv b/tests/data/Solar_-_CSP/R&D/TechLife/df_fom.csv index 60bc4a6..bb95a48 100644 --- a/tests/data/Solar_-_CSP/R&D/TechLife/df_fom.csv +++ b/tests/data/Solar_-_CSP/R&D/TechLife/df_fom.csv @@ -1,10 +1,10 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CSP - Class 2/Advanced,69.102,66.424,63.74600000000001,61.06800000000001,58.390000000000015,55.71200000000002,53.03400000000002,50.35600000000002,47.678000000000026,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,40.25,40.0 -CSP - Class 2/Moderate,69.102,67.1825,65.263,63.343500000000006,61.42400000000001,59.50450000000001,57.58500000000001,55.66550000000001,53.74600000000001,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265 -CSP - Class 2/Conservative,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.10199999999999 -CSP - Class 3/Advanced,69.102,66.424,63.74600000000001,61.06800000000001,58.390000000000015,55.71200000000002,53.03400000000002,50.35600000000002,47.678000000000026,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,40.25,40.0 -CSP - Class 3/Moderate,69.102,67.1825,65.263,63.343500000000006,61.42400000000001,59.50450000000001,57.58500000000001,55.66550000000001,53.74600000000001,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265 -CSP - Class 3/Conservative,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.10199999999999 -CSP - Class 8/Advanced,69.102,66.424,63.74600000000001,61.06800000000001,58.390000000000015,55.71200000000002,53.03400000000002,50.35600000000002,47.678000000000026,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,40.25,40.0 -CSP - Class 8/Moderate,69.102,67.1825,65.263,63.343500000000006,61.42400000000001,59.50450000000001,57.58500000000001,55.66550000000001,53.74600000000001,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265,51.8265 -CSP - Class 8/Conservative,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.102,69.10199999999999 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CSP - Class 2/Advanced,74.63016,70.92639,67.22261999999999,63.51884999999999,59.815079999999995,56.111309999999996,52.40754,48.70377,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,40.25,40.0 +CSP - Class 2/Moderate,74.63016,72.17639,69.72261999999999,67.26884999999999,64.81507999999998,62.36130999999998,59.90753999999998,57.453769999999984,55,54.85,54.7,54.550000000000004,54.400000000000006,54.25000000000001,54.10000000000001,53.95000000000001,53.80000000000001,53.65000000000001,53.500000000000014,53.350000000000016,53.20000000000002,53.05000000000002,52.90000000000002,52.75000000000002,52.60000000000002,52.450000000000024,52.300000000000026,52.15000000000003,52.0 +CSP - Class 2/Conservative,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016 +CSP - Class 3/Advanced,74.63016,70.92639,67.22261999999999,63.51884999999999,59.815079999999995,56.111309999999996,52.40754,48.70377,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,40.25,40.0 +CSP - Class 3/Moderate,74.63016,72.17639,69.72261999999999,67.26884999999999,64.81507999999998,62.36130999999998,59.90753999999998,57.453769999999984,55,54.85,54.7,54.550000000000004,54.400000000000006,54.25000000000001,54.10000000000001,53.95000000000001,53.80000000000001,53.65000000000001,53.500000000000014,53.350000000000016,53.20000000000002,53.05000000000002,52.90000000000002,52.75000000000002,52.60000000000002,52.450000000000024,52.300000000000026,52.15000000000003,52.0 +CSP - Class 3/Conservative,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016 +CSP - Class 8/Advanced,74.63016,70.92639,67.22261999999999,63.51884999999999,59.815079999999995,56.111309999999996,52.40754,48.70377,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,40.25,40.0 +CSP - Class 8/Moderate,74.63016,72.17639,69.72261999999999,67.26884999999999,64.81507999999998,62.36130999999998,59.90753999999998,57.453769999999984,55,54.85,54.7,54.550000000000004,54.400000000000006,54.25000000000001,54.10000000000001,53.95000000000001,53.80000000000001,53.65000000000001,53.500000000000014,53.350000000000016,53.20000000000002,53.05000000000002,52.90000000000002,52.75000000000002,52.60000000000002,52.450000000000024,52.300000000000026,52.15000000000003,52.0 +CSP - Class 8/Conservative,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016,74.63016 diff --git a/tests/data/Solar_-_CSP/R&D/TechLife/df_gcc.csv b/tests/data/Solar_-_CSP/R&D/TechLife/df_gcc.csv index c7aefe3..1ad8373 100644 --- a/tests/data/Solar_-_CSP/R&D/TechLife/df_gcc.csv +++ b/tests/data/Solar_-_CSP/R&D/TechLife/df_gcc.csv @@ -1,10 +1,10 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CSP - Class 2/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -CSP - Class 2/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -CSP - Class 2/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -CSP - Class 3/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -CSP - Class 3/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -CSP - Class 3/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -CSP - Class 8/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -CSP - Class 8/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -CSP - Class 8/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CSP - Class 2/Advanced,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 +CSP - Class 2/Moderate,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 +CSP - Class 2/Conservative,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 +CSP - Class 3/Advanced,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 +CSP - Class 3/Moderate,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 +CSP - Class 3/Conservative,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 +CSP - Class 8/Advanced,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 +CSP - Class 8/Moderate,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 +CSP - Class 8/Conservative,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100.0,100.0 diff --git a/tests/data/Solar_-_CSP/R&D/TechLife/df_lcoe.csv b/tests/data/Solar_-_CSP/R&D/TechLife/df_lcoe.csv index 61ca0de..eeb0ced 100644 --- a/tests/data/Solar_-_CSP/R&D/TechLife/df_lcoe.csv +++ b/tests/data/Solar_-_CSP/R&D/TechLife/df_lcoe.csv @@ -1,10 +1,10 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CSP - Class 2/Advanced,94.19005534821044,89.80056604391874,85.411076739627,81.0215874353353,76.63209813104359,72.24260882675188,67.85311952246016,63.46363021816846,59.074140913876754,54.68465160958503,54.091032302275636,53.49741299496624,52.903793687656844,52.31017438034743,51.71655507303805,51.12293576572864,50.529316458419245,49.93569715110985,49.34207784380044,48.74845853649104,48.15483922918165,47.56121992187225,46.967600614562855,46.373981307253445,45.78036199994405,45.18674269263465,44.593123385325256,43.99950407801586,43.405884770706464,42.812265463397026 -CSP - Class 2/Moderate,94.19005534821044,91.16450560674342,88.1389558652764,85.11340612380938,82.08785638234238,79.06230664087538,76.03675689940836,73.01120715794134,69.98565741647434,66.96010767500732,66.56670179139228,66.17329590777723,65.77989002416217,65.38648414054711,64.99307825693207,64.59967237331702,64.20626648970196,63.81286060608691,63.41945472247185,63.026048838856795,62.63264295524174,62.23923707162669,61.84583118801164,61.452425304396584,61.05901942078153,60.66561353716648,60.272207653551426,59.87880176993637,59.48539588632132,59.09199000270633 -CSP - Class 2/Conservative,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044,94.19005534821044 -CSP - Class 3/Advanced,96.84845650990441,92.33252599471903,87.81659547953363,83.30066496434824,78.78473444916285,74.26880393397747,69.75287341879206,65.2369429036067,60.72101238842131,56.20508187323591,55.59403015968404,54.98297844613218,54.371926732580306,53.76087501902843,53.14982330547657,52.538771591924686,51.92771987837283,51.31666816482097,50.70561645126908,50.09456473771722,49.48351302416535,48.872461310613474,48.261409597061615,47.65035788350974,47.03930616995787,46.428254456405995,45.817202742854136,45.20615102930226,44.59509931575039,43.98404760219849 -CSP - Class 3/Moderate,96.84845650990441,93.7362257610888,90.6239950122732,87.51176426345758,84.39953351464199,81.28730276582638,78.17507201701078,75.06284126819516,71.95061051937957,68.83837977056396,68.43342100937753,68.02846224819109,67.62350348700465,67.21854472581822,66.81358596463178,66.40862720344533,66.0036684422589,65.59870968107245,65.19375091988601,64.78879215869958,64.38383339751314,63.97887463632671,63.57391587514027,63.16895711395383,62.763998352767395,62.35903959158095,61.95408083039452,61.54912206920808,61.14416330802164,60.739204546835275 -CSP - Class 3/Conservative,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441,96.84845650990441 -CSP - Class 8/Advanced,120.96025848620263,115.29750126832013,109.6347440504376,103.97198683255509,98.30922961467257,92.64647239679005,86.98371517890753,81.32095796102503,75.6582007431425,69.99544352525999,69.22627920878516,68.45711489231034,67.68795057583552,66.91878625936069,66.14962194288589,65.38045762641104,64.61129330993623,63.8421289934614,63.07296467698656,62.303800360511744,61.53463604403693,60.7654717275621,59.99630741108729,59.227143094612444,58.45797877813763,57.6888144616628,56.91965014518797,56.15048582871316,55.38132151223833,54.61215719576347 -CSP - Class 8/Moderate,120.96025848620263,117.06182762793343,113.16339676966425,109.26496591139505,105.36653505312587,101.46810419485668,97.5696733365875,93.67124247831829,89.77281162004911,85.87438076177993,85.36463695149273,84.85489314120551,84.3451493309183,83.8354055206311,83.32566171034388,82.81591790005668,82.30617408976947,81.79643027948225,81.28668646919505,80.77694265890784,80.26719884862064,79.75745503833342,79.24771122804621,78.73796741775901,78.22822360747179,77.71847979718459,77.20873598689738,76.69899217661016,76.18924836632296,75.67950455603584 -CSP - Class 8/Conservative,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263,120.96025848620263 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CSP - Class 2/Advanced,101.24307914680463,95.47564687977368,89.70821461274275,83.9407823457118,78.1733500786809,72.40591781164996,66.63848554461903,60.871053277588096,55.10362101055715,54.51894723159259,53.934273452628034,53.34959967366349,52.76492589469895,52.180252115734376,51.59557833676985,51.01090455780529,50.42623077884073,49.84155699987619,49.25688322091163,48.67220944194709,48.08753566298253,47.50286188401799,46.91818810505343,46.333514326088874,45.74884054712433,45.164166768159774,44.57949298919523,43.99481921023067,43.4101454312661 +CSP - Class 2/Moderate,101.24307914680463,97.05570900280588,92.86833885880714,88.68096871480842,84.49359857080967,80.30622842681096,76.11885828281221,71.93148813881349,67.74411799481479,67.3313911321542,66.9186642694936,66.50593740683303,66.09321054417242,65.68048368151184,65.26775681885127,64.85502995619066,64.44230309353009,64.02957623086951,63.616849368208904,63.20412250554831,62.79139564288773,62.37866878022713,61.96594191756655,61.55321505490596,61.140488192245364,60.72776132958479,60.315034466924196,59.902307604263605,59.489580741603085 +CSP - Class 2/Conservative,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463,101.24307914680463 +CSP - Class 3/Advanced,104.09999253751451,98.16703782755684,92.23408311759918,86.30112840764153,80.36817369768389,74.43521898772624,68.50226427776859,62.56930956781093,56.63635485785326,56.03451136976919,55.43266788168512,54.83082439360106,54.228980905517005,53.62713741743292,53.02529392934888,52.42345044126479,51.82160695318073,51.219763465096676,50.61791997701259,50.01607648892853,49.41423300084446,48.812389512760404,48.21054602467633,47.60870253659226,47.006859048508204,46.40501556042413,45.80317207234006,45.201328584256004,44.599485096171904 +CSP - Class 3/Moderate,104.09999253751451,99.79317016749415,95.48634779747381,91.17952542745348,86.87270305743314,82.56588068741283,78.25905831739249,73.95223594737216,69.64541357735186,69.22056645133647,68.79571932532109,68.37087219930572,67.94602507329033,67.52117794727494,67.09633082125957,66.67148369524418,66.2466365692288,65.82178944321343,65.39694231719804,64.97209519118266,64.54724806516728,64.12240093915189,63.697553813136516,63.272706687121136,62.84785956110574,62.42301243509037,61.998165309074984,61.573318183059605,61.1484710570443 +CSP - Class 3/Conservative,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451,104.09999253751451 +CSP - Class 8/Advanced,130.0123081551982,122.57805844733322,115.14380873946824,107.70955903160323,100.27530932373828,92.84105961587329,85.40680990800831,77.97256020014335,70.53831049227833,69.78073707439817,69.02316365651804,68.26559023863791,67.50801682075777,66.75044340287762,65.99286998499751,65.23529656711736,64.47772314923722,63.7201497313571,62.962576313476944,62.205002895596806,61.44742947771667,60.68985605983653,59.932282641956405,59.17470922407625,58.417135806196114,57.659562388315976,56.90198897043584,56.1444155525557,55.38684213467553 +CSP - Class 8/Moderate,130.0123081551982,124.6220494472154,119.2317907392326,113.84153203124981,108.451273323267,103.06101461528424,97.67075590730143,92.28049719931865,86.8902384913359,86.35546010508696,85.82068171883803,85.2859033325891,84.75112494634016,84.21634656009122,83.6815681738423,83.14678978759335,82.61201140134443,82.0772330150955,81.54245462884656,81.00767624259763,80.4728978563487,79.93811947009975,79.40334108385083,78.86856269760189,78.33378431135294,77.79900592510403,77.2642275388551,76.72944915260615,76.1946707663573 +CSP - Class 8/Conservative,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982,130.0123081551982 diff --git a/tests/data/Solar_-_CSP/R&D/TechLife/df_occ.csv b/tests/data/Solar_-_CSP/R&D/TechLife/df_occ.csv index 75a4ea5..ea93526 100644 --- a/tests/data/Solar_-_CSP/R&D/TechLife/df_occ.csv +++ b/tests/data/Solar_-_CSP/R&D/TechLife/df_occ.csv @@ -1,10 +1,10 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CSP - Class 2/Advanced,6822.0031793395965,6488.483023905216,6154.962868470836,5821.442713036456,5487.922557602075,5154.402402167695,4820.882246733315,4487.3620912989345,4153.841935864554,3820.3217804301744,3772.5677581747973,3724.81373591942,3677.059713664043,3629.305691408666,3581.551669153289,3533.797646897912,3486.0436246425347,3438.2896023871576,3390.5355801317805,3342.7815578764034,3295.0275356210263,3247.2735133656493,3199.519491110272,3151.765468854895,3104.011446599518,3056.257424344141,3008.503402088764,2960.7493798333867,2912.9953575780096,2865.24133532263 -CSP - Class 2/Moderate,6822.0031793395965,6594.60307336161,6367.202967383623,6139.802861405637,5912.40275542765,5685.002649449663,5457.602543471677,5230.20243749369,5002.802331515703,4775.402225537718,4741.292209641019,4707.182193744321,4673.072177847623,4638.962161950924,4604.852146054226,4570.742130157528,4536.632114260829,4502.522098364131,4468.412082467433,4434.3020665707345,4400.192050674036,4366.082034777338,4331.97201888064,4297.862002983941,4263.751987087243,4229.641971190545,4195.531955293846,4161.421939397148,4127.31192350045,4093.2019076037577 -CSP - Class 2/Conservative,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965 -CSP - Class 3/Advanced,6822.0031793395965,6488.483023905216,6154.962868470836,5821.442713036456,5487.922557602075,5154.402402167695,4820.882246733315,4487.3620912989345,4153.841935864554,3820.3217804301744,3772.5677581747973,3724.81373591942,3677.059713664043,3629.305691408666,3581.551669153289,3533.797646897912,3486.0436246425347,3438.2896023871576,3390.5355801317805,3342.7815578764034,3295.0275356210263,3247.2735133656493,3199.519491110272,3151.765468854895,3104.011446599518,3056.257424344141,3008.503402088764,2960.7493798333867,2912.9953575780096,2865.24133532263 -CSP - Class 3/Moderate,6822.0031793395965,6594.60307336161,6367.202967383623,6139.802861405637,5912.40275542765,5685.002649449663,5457.602543471677,5230.20243749369,5002.802331515703,4775.402225537718,4741.292209641019,4707.182193744321,4673.072177847623,4638.962161950924,4604.852146054226,4570.742130157528,4536.632114260829,4502.522098364131,4468.412082467433,4434.3020665707345,4400.192050674036,4366.082034777338,4331.97201888064,4297.862002983941,4263.751987087243,4229.641971190545,4195.531955293846,4161.421939397148,4127.31192350045,4093.2019076037577 -CSP - Class 3/Conservative,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965 -CSP - Class 8/Advanced,6822.0031793395965,6488.483023905216,6154.962868470836,5821.442713036456,5487.922557602075,5154.402402167695,4820.882246733315,4487.3620912989345,4153.841935864554,3820.3217804301744,3772.5677581747973,3724.81373591942,3677.059713664043,3629.305691408666,3581.551669153289,3533.797646897912,3486.0436246425347,3438.2896023871576,3390.5355801317805,3342.7815578764034,3295.0275356210263,3247.2735133656493,3199.519491110272,3151.765468854895,3104.011446599518,3056.257424344141,3008.503402088764,2960.7493798333867,2912.9953575780096,2865.24133532263 -CSP - Class 8/Moderate,6822.0031793395965,6594.60307336161,6367.202967383623,6139.802861405637,5912.40275542765,5685.002649449663,5457.602543471677,5230.20243749369,5002.802331515703,4775.402225537718,4741.292209641019,4707.182193744321,4673.072177847623,4638.962161950924,4604.852146054226,4570.742130157528,4536.632114260829,4502.522098364131,4468.412082467433,4434.3020665707345,4400.192050674036,4366.082034777338,4331.97201888064,4297.862002983941,4263.751987087243,4229.641971190545,4195.531955293846,4161.421939397148,4127.31192350045,4093.2019076037577 -CSP - Class 8/Conservative,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965,6822.0031793395965 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CSP - Class 2/Advanced,7346.908274689946,6906.084962907475,6465.2616511250035,6024.438339342532,5583.615027560061,5142.79171577759,4701.968403995119,4261.145092212648,3820.3217804301744,3772.5677581747973,3724.81373591942,3677.059713664043,3629.305691408666,3581.551669153289,3533.797646897912,3486.0436246425347,3438.2896023871576,3390.5355801317805,3342.7815578764034,3295.0275356210263,3247.2735133656493,3199.519491110272,3151.765468854895,3104.011446599518,3056.257424344141,3008.503402088764,2960.7493798333867,2912.9953575780096,2865.24133532263 +CSP - Class 2/Moderate,7346.908274689946,7025.470018545917,6704.031762401888,6382.593506257859,6061.15525011383,5739.7169939698015,5418.278737825773,5096.840481681744,4775.402225537718,4741.292209641019,4707.182193744321,4673.072177847623,4638.962161950924,4604.852146054226,4570.742130157528,4536.632114260829,4502.522098364131,4468.412082467433,4434.3020665707345,4400.192050674036,4366.082034777338,4331.97201888064,4297.862002983941,4263.751987087243,4229.641971190545,4195.531955293846,4161.421939397148,4127.31192350045,4093.2019076037577 +CSP - Class 2/Conservative,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946 +CSP - Class 3/Advanced,7346.908274689946,6906.084962907475,6465.2616511250035,6024.438339342532,5583.615027560061,5142.79171577759,4701.968403995119,4261.145092212648,3820.3217804301744,3772.5677581747973,3724.81373591942,3677.059713664043,3629.305691408666,3581.551669153289,3533.797646897912,3486.0436246425347,3438.2896023871576,3390.5355801317805,3342.7815578764034,3295.0275356210263,3247.2735133656493,3199.519491110272,3151.765468854895,3104.011446599518,3056.257424344141,3008.503402088764,2960.7493798333867,2912.9953575780096,2865.24133532263 +CSP - Class 3/Moderate,7346.908274689946,7025.470018545917,6704.031762401888,6382.593506257859,6061.15525011383,5739.7169939698015,5418.278737825773,5096.840481681744,4775.402225537718,4741.292209641019,4707.182193744321,4673.072177847623,4638.962161950924,4604.852146054226,4570.742130157528,4536.632114260829,4502.522098364131,4468.412082467433,4434.3020665707345,4400.192050674036,4366.082034777338,4331.97201888064,4297.862002983941,4263.751987087243,4229.641971190545,4195.531955293846,4161.421939397148,4127.31192350045,4093.2019076037577 +CSP - Class 3/Conservative,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946 +CSP - Class 8/Advanced,7346.908274689946,6906.084962907475,6465.2616511250035,6024.438339342532,5583.615027560061,5142.79171577759,4701.968403995119,4261.145092212648,3820.3217804301744,3772.5677581747973,3724.81373591942,3677.059713664043,3629.305691408666,3581.551669153289,3533.797646897912,3486.0436246425347,3438.2896023871576,3390.5355801317805,3342.7815578764034,3295.0275356210263,3247.2735133656493,3199.519491110272,3151.765468854895,3104.011446599518,3056.257424344141,3008.503402088764,2960.7493798333867,2912.9953575780096,2865.24133532263 +CSP - Class 8/Moderate,7346.908274689946,7025.470018545917,6704.031762401888,6382.593506257859,6061.15525011383,5739.7169939698015,5418.278737825773,5096.840481681744,4775.402225537718,4741.292209641019,4707.182193744321,4673.072177847623,4638.962161950924,4604.852146054226,4570.742130157528,4536.632114260829,4502.522098364131,4468.412082467433,4434.3020665707345,4400.192050674036,4366.082034777338,4331.97201888064,4297.862002983941,4263.751987087243,4229.641971190545,4195.531955293846,4161.421939397148,4127.31192350045,4093.2019076037577 +CSP - Class 8/Conservative,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946,7346.908274689946 diff --git a/tests/data/Solar_-_CSP/R&D/TechLife/df_tc.csv b/tests/data/Solar_-_CSP/R&D/TechLife/df_tc.csv index 66638fb..683c43b 100644 --- a/tests/data/Solar_-_CSP/R&D/TechLife/df_tc.csv +++ b/tests/data/Solar_-_CSP/R&D/TechLife/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.116085097876559 -10 year CRF/Moderate,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.116085097876559 -10 year CRF/Conservative,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.1250360737910026,0.116085097876559 -ITC Schedule/*,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0,0.0 -PVD/Advanced,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473 -PVD/Moderate,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473 -PVD/Conservative,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473,0.8338153642297473 -PFF/Advanced,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345 -PFF/Moderate,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345 -PFF/Conservative,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345,1.0576029157652345 -Year (Advanced)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048.0,2049.0,2050.0 -1/nan,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985 -2/nan,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501 -3/nan,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764 -4/nan,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884 -5/nan,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343 -6/nan,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327 -Year (Moderate)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048.0,2049.0,2050.0 -1/nan,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985 -2/nan,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501 -3/nan,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764,0.8188110112904764 -4/nan,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884,0.7660284494913884 -5/nan,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343,0.716648380809343 -6/nan,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327,0.6704514722105327 -Year (Conservative)/nan,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048.0,2049.0,2050.0 -1/nan,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985,0.935537552534985 -2/nan,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501,0.8752305122031501 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.116085097876559 +10 year CRF/Moderate,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.116085097876559 +10 year CRF/Conservative,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.12427684567628866,0.116085097876559 +ITC Schedule/*,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0 +PTC/Advanced,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0.0 +PVD/Advanced,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527 +PVD/Moderate,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527 +PVD/Conservative,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527,0.8364368315058527 +PFF/Advanced,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522 +PFF/Moderate,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522 +PFF/Conservative,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522,1.0566942628203522 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049.0,2050.0 +1/nan,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709 +2/nan,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594 +3/nan,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066 +4/nan,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957 +5/nan,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067 +6/nan,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587 +Year (Moderate)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049.0,2050.0 +1/nan,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709 +2/nan,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594 +3/nan,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066,0.821715685825066 +4/nan,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957,0.7696538328116957 +5/nan,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067,0.7208904887424067 +6/nan,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587,0.6752166683309587 +Year (Conservative)/nan,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049.0,2050.0 +1/nan,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709,0.9366424982369709 +2/nan,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594,0.877299169503594 diff --git a/tests/data/Solar_-_CSP/R&D/TechLife/df_vom.csv b/tests/data/Solar_-_CSP/R&D/TechLife/df_vom.csv index 43e9178..d00adca 100644 --- a/tests/data/Solar_-_CSP/R&D/TechLife/df_vom.csv +++ b/tests/data/Solar_-_CSP/R&D/TechLife/df_vom.csv @@ -1,10 +1,10 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CSP - Class 2/Advanced,3.6645,3.5806666666666667,3.4968333333333335,3.4130000000000003,3.329166666666667,3.245333333333334,3.1615000000000006,3.0776666666666674,2.9938333333333342,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91 -CSP - Class 2/Moderate,3.6645,3.5906666666666665,3.516833333333333,3.4429999999999996,3.369166666666666,3.295333333333333,3.2214999999999994,3.147666666666666,3.0738333333333325,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3.0,3.0,3.0 -CSP - Class 2/Conservative,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645 -CSP - Class 3/Advanced,3.6645,3.5806666666666667,3.4968333333333335,3.4130000000000003,3.329166666666667,3.245333333333334,3.1615000000000006,3.0776666666666674,2.9938333333333342,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91 -CSP - Class 3/Moderate,3.6645,3.5906666666666665,3.516833333333333,3.4429999999999996,3.369166666666666,3.295333333333333,3.2214999999999994,3.147666666666666,3.0738333333333325,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3.0,3.0,3.0 -CSP - Class 3/Conservative,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645 -CSP - Class 8/Advanced,3.6645,3.5806666666666667,3.4968333333333335,3.4130000000000003,3.329166666666667,3.245333333333334,3.1615000000000006,3.0776666666666674,2.9938333333333342,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91 -CSP - Class 8/Moderate,3.6645,3.5906666666666665,3.516833333333333,3.4429999999999996,3.369166666666666,3.295333333333333,3.2214999999999994,3.147666666666666,3.0738333333333325,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3.0,3.0,3.0 -CSP - Class 8/Conservative,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645,3.6645 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CSP - Class 2/Advanced,3.95766,3.8267025,3.695745,3.5647875,3.43383,3.3028725,3.171915,3.0409574999999998,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91 +CSP - Class 2/Moderate,3.95766,3.8379525,3.718245,3.5985375,3.47883,3.3591225,3.2394149999999997,3.1197074999999996,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3.0,3.0 +CSP - Class 2/Conservative,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766 +CSP - Class 3/Advanced,3.95766,3.8267025,3.695745,3.5647875,3.43383,3.3028725,3.171915,3.0409574999999998,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91 +CSP - Class 3/Moderate,3.95766,3.8379525,3.718245,3.5985375,3.47883,3.3591225,3.2394149999999997,3.1197074999999996,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3.0,3.0 +CSP - Class 3/Conservative,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766 +CSP - Class 8/Advanced,3.95766,3.8267025,3.695745,3.5647875,3.43383,3.3028725,3.171915,3.0409574999999998,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91,2.91 +CSP - Class 8/Moderate,3.95766,3.8379525,3.718245,3.5985375,3.47883,3.3591225,3.2394149999999997,3.1197074999999996,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3.0,3.0 +CSP - Class 8/Conservative,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766,3.95766 diff --git a/tests/data/Solar_-_CSP/R&D/df_cff.csv b/tests/data/Solar_-_CSP/R&D/df_cff.csv index 8efe680..b586fe8 100644 --- a/tests/data/Solar_-_CSP/R&D/df_cff.csv +++ b/tests/data/Solar_-_CSP/R&D/df_cff.csv @@ -1,4 +1,4 @@ -Construction Finance Factor,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CFF/Advanced,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828 -CFF/Moderate,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828 -CFF/Conservative,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828,1.0632922572124828 +Construction Finance Factor,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CFF/Advanced,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804 +CFF/Moderate,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804 +CFF/Conservative,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804,1.0624569702433804 diff --git a/tests/data/Solar_-_CSP/R&D/df_just_wacc.csv b/tests/data/Solar_-_CSP/R&D/df_just_wacc.csv index 67cfd24..c21dfd6 100644 --- a/tests/data/Solar_-_CSP/R&D/df_just_wacc.csv +++ b/tests/data/Solar_-_CSP/R&D/df_just_wacc.csv @@ -1,7 +1,7 @@ -WACC Type,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -WACC Nominal - Advanced,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657 -WACC Nominal - Moderate,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657 -WACC Nominal - Conservative,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657 -WACC Real - Advanced,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136 -WACC Real - Moderate,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136 -WACC Real - Conservative,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136 +WACC Type,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +WACC Nominal - Advanced,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905 +WACC Nominal - Moderate,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905 +WACC Nominal - Conservative,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905 +WACC Real - Advanced,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764 +WACC Real - Moderate,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764 +WACC Real - Conservative,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764 diff --git a/tests/data/Solar_-_CSP/R&D/df_wacc.csv b/tests/data/Solar_-_CSP/R&D/df_wacc.csv index aab3674..51760c9 100644 --- a/tests/data/Solar_-_CSP/R&D/df_wacc.csv +++ b/tests/data/Solar_-_CSP/R&D/df_wacc.csv @@ -1,25 +1,25 @@ -WACC,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Inflation Rate,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 -Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Calculated Interest Rate Real - Advanced,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Calculated Interest Rate Real - Moderate,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Calculated Interest Rate Real - Conservative,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Interest During Construction - Nominal,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065 -Rate of Return on Equity Nominal - Advanced,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Rate of Return on Equity Nominal - Moderate,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Rate of Return on Equity Nominal - Conservative,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11 -Calculated Rate of Return on Equity Real - Advanced,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Moderate,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Calculated Rate of Return on Equity Real - Conservative,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298,0.08292682926829298 -Debt Fraction - Advanced,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456 -Debt Fraction - Moderate,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456 -Debt Fraction - Conservative,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456,0.708328802832456 -Tax Rate (Federal and State),0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574 -WACC Nominal - Advanced,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657 -WACC Nominal - Moderate,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657 -WACC Nominal - Conservative,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657,0.06890417951726657 -WACC Real - Advanced,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136 -WACC Real - Moderate,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136 -WACC Real - Conservative,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136,0.042833345870504136 +WACC,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Inflation Rate,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 +Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Calculated Interest Rate Real - Advanced,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Moderate,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Conservative,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Interest During Construction - Nominal,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065 +Rate of Return on Equity Nominal - Advanced,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Rate of Return on Equity Nominal - Moderate,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Rate of Return on Equity Nominal - Conservative,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105 +Calculated Rate of Return on Equity Real - Advanced,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Calculated Rate of Return on Equity Real - Moderate,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Calculated Rate of Return on Equity Real - Conservative,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495,0.07804878048780495 +Debt Fraction - Advanced,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912 +Debt Fraction - Moderate,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912 +Debt Fraction - Conservative,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912,0.704605863533912 +Tax Rate (Federal and State),0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574 +WACC Nominal - Advanced,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905 +WACC Nominal - Moderate,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905 +WACC Nominal - Conservative,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905,0.06764320632715905 +WACC Real - Advanced,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764 +WACC Real - Moderate,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764 +WACC Real - Conservative,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764,0.04160312812405764 diff --git a/tests/data/Solar_-_CSP/df_ncf.csv b/tests/data/Solar_-_CSP/df_ncf.csv index d38e194..f2099e5 100644 --- a/tests/data/Solar_-_CSP/df_ncf.csv +++ b/tests/data/Solar_-_CSP/df_ncf.csv @@ -1,10 +1,10 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CSP - Class 2/Advanced,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666 -CSP - Class 2/Moderate,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666 -CSP - Class 2/Conservative,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666 -CSP - Class 3/Advanced,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647 -CSP - Class 3/Moderate,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647 -CSP - Class 3/Conservative,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647 -CSP - Class 8/Advanced,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514 -CSP - Class 8/Moderate,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514 -CSP - Class 8/Conservative,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CSP - Class 2/Advanced,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666 +CSP - Class 2/Moderate,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666 +CSP - Class 2/Conservative,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666,0.666 +CSP - Class 3/Advanced,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647 +CSP - Class 3/Moderate,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647 +CSP - Class 3/Conservative,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647,0.647 +CSP - Class 8/Advanced,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514 +CSP - Class 8/Moderate,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514 +CSP - Class 8/Conservative,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514,0.514 diff --git a/tests/data/Solar_-_PV_Dist._Comm/Market/20/df_capex.csv b/tests/data/Solar_-_PV_Dist._Comm/Market/20/df_capex.csv index e4db194..ab2a78c 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/Market/20/df_capex.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/Market/20/df_capex.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial PV - Class 1/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 1/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 1/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 2/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 2/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 2/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 3/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 3/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 3/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 4/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 4/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 4/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 5/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 5/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 5/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 6/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 6/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 6/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 7/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 7/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 7/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 8/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 8/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 8/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 9/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 9/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 9/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 10/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 10/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 10/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial PV - Class 1/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 1/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 1/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 2/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 2/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 2/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 3/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 3/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 3/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 4/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 4/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 4/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 5/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 5/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 5/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 6/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 6/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 6/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 7/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 7/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 7/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 8/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 8/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 8/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 9/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 9/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 9/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 10/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 10/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 10/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 diff --git a/tests/data/Solar_-_PV_Dist._Comm/Market/20/df_fom.csv b/tests/data/Solar_-_PV_Dist._Comm/Market/20/df_fom.csv index 4a8395b..3185910 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/Market/20/df_fom.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/Market/20/df_fom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial PV - Class 1/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 1/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 1/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 2/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 2/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 2/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 3/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 3/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 3/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 4/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 4/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 4/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 5/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 5/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 5/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 6/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 6/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 6/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 7/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 7/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 7/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 8/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 8/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 8/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 9/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 9/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 9/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 10/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 10/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 10/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial PV - Class 1/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 1/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 1/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 2/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 2/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 2/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 3/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 3/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 3/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 4/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 4/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 4/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 5/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 5/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 5/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 6/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 6/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 6/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 7/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 7/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 7/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 8/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 8/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 8/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 9/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 9/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 9/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 10/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 10/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 10/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 diff --git a/tests/data/Solar_-_PV_Dist._Comm/Market/20/df_gcc.csv b/tests/data/Solar_-_PV_Dist._Comm/Market/20/df_gcc.csv index a9cf396..196adbd 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/Market/20/df_gcc.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/Market/20/df_gcc.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial PV - Class 1/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 1/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 1/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 2/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 2/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 2/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 3/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 3/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 3/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 4/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 4/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 4/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 5/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 5/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 5/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 6/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 6/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 6/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 7/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 7/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 7/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 8/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 8/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 8/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 9/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 9/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 9/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 10/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 10/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 10/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial PV - Class 1/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 1/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 1/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 2/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 2/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 2/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 3/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 3/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 3/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 4/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 4/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 4/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 5/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 5/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 5/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 6/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 6/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 6/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 7/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 7/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 7/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 8/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 8/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 8/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 9/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 9/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 9/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 10/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 10/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 10/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Solar_-_PV_Dist._Comm/Market/20/df_lcoe.csv b/tests/data/Solar_-_PV_Dist._Comm/Market/20/df_lcoe.csv index e7e5e2d..6da3a88 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/Market/20/df_lcoe.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/Market/20/df_lcoe.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial PV - Class 1/Advanced,67.67726315374264,73.09531187256783,70.50070182509849,67.07544023068054,63.55110988095184,60.08315780063473,56.67024196352558,53.311062608803404,50.004360591226714,46.748915808221454,43.54354569976404,40.38710381722263,37.27847845757151,34.216591359625234,31.200396459174424,30.81171049904426,30.42452078980686,30.038818707517912,29.65459569433624,29.27184325788846,28.890552970640815,28.510716469277842,28.132325454087777,30.075648152990674,31.833778042960866,35.31954587304538,34.82576821661374,34.333851935726,33.84378652300287,33.3555615498666 -Commercial PV - Class 1/Moderate,68.12736743941521,73.82084702800248,72.27108201179207,69.8534702943854,67.30062155179883,64.77297805971718,62.27016837341063,59.79182831265124,57.337600785248604,54.90713561575618,52.500089379186996,50.116125239583646,47.75491279330161,45.41612791686969,43.099452619312764,42.26951228478218,41.44503389861766,40.625963720813054,39.81224871415802,39.00383653279413,38.200675510994614,37.402714652162466,36.60990361804234,38.853645424517836,40.80834077413406,44.9344911946301,43.91040824844462,42.89282954007959,41.88169330503149,40.876938558664264 -Commercial PV - Class 1/Conservative,68.82408799981002,74.95326643249305,74.97872301465284,74.10391071146641,73.0621798329945,72.02044855999696,70.97871685624744,69.93698468094362,68.89525198796238,67.85351872496273,66.81178483230164,65.77005024171386,64.72831487469686,63.68657864051559,62.64484143372478,61.242849087404274,59.855985436177605,58.484006920732824,57.12667518220161,55.7837569241123,54.45502377871885,53.140252177544056,51.83922322598347,54.88223028495184,57.491690214546665,63.16322932009381,61.50916076983251,59.87194113329201,58.25131428105476,56.647029249558386 -Commercial PV - Class 2/Advanced,70.2237798018365,75.8456953825844,73.15345701249535,69.59931187184938,65.94237028031294,62.34392832354711,58.80259347844707,55.31701707762538,51.885892597531026,48.507954026352905,45.1819743074574,41.90676385437891,38.68116913364332,35.50407131194494,32.37438496444132,31.971073778316075,31.569315143052457,31.169100110209897,30.77041979993828,30.373265400318637,29.977628166711366,29.58349942111155,29.190870551511185,31.207315350433586,33.03159902419598,36.64852709033399,36.136169884967224,35.62574409378941,35.11723881405629,34.610643224790344 -Commercial PV - Class 2/Moderate,70.69082032286241,76.5985305094717,74.99045192928858,72.48187186889471,69.83296617128184,67.21021413117262,64.6132303273532,62.0416368764556,59.49506324985354,56.97314609592337,54.475529067503,52.00186265438768,49.55180402071647,47.12501684710811,44.7211711774271,43.86000238033288,43.0045010502944,42.154611425211044,41.31027847222234,40.47144787583349,39.63806602627285,38.81008000807623,37.987437588892654,40.315605472871226,42.34385084531331,46.625257407217774,45.56264092480514,44.50677341750166,43.45759079676874,42.41502978327951 -Commercial PV - Class 2/Conservative,71.41375663761012,77.7735598649529,77.79997431105772,76.89224513165306,75.81131667187772,74.7303878027318,73.64945848662583,72.56852868122222,71.48759833866237,70.4066674046358,69.32573581725532,68.24480350568699,67.16387038847448,66.08293637146859,65.00200134525642,63.54725573020081,62.10820806307411,60.68460562007082,59.276201073508,57.882752348583985,56.50402248467766,55.13977950102059,53.789796266582535,56.947303643306455,59.65495065736052,65.53989479850702,63.82358801779659,62.124764130925136,60.44315737100168,58.77850733136795 -Commercial PV - Class 3/Advanced,74.18390262756068,80.12285435017449,77.27879284194384,73.5242191379661,69.66105199278033,65.85968344661353,62.118642447940054,58.43650427410285,54.81188872289461,51.24345838842257,47.72991701676697,44.270007937227646,40.86251256522882,37.50624897320634,34.20007052605947,33.77401545120378,33.34960048006037,32.926816159560126,32.50565310909241,32.086102019808536,31.668153653933313,31.251798844083922,30.837028492596218,32.96718646813144,34.894346794752,38.71524393566974,38.17399341995109,37.63478323647502,37.09760186765991,36.562437882301836 -Commercial PV - Class 3/Moderate,74.67728091953927,80.91814403559458,79.21938123549464,76.56933506226328,73.77104988171871,71.00039323935707,68.25695797894328,65.54034490716911,62.850162600223264,60.186027216029125,57.547562311973536,54.93439866795653,52.34617411460763,49.782533366519225,47.24312786037135,46.3333952545531,45.4296497207124,44.53183235216186,43.63988501257823,42.753750323458256,41.87337165181966,40.99869309814156,40.129659484539076,42.589119514931284,44.73174353258789,49.254591040847686,48.132050529867115,47.01663958829662,45.9082905134588,44.80693645752183 -Commercial PV - Class 3/Conservative,75.44098571199719,82.15943670792755,82.18734074133803,81.22842207807076,80.08653692415834,78.94465133778972,77.8027652792557,76.66087870383112,75.51899156095847,74.37710379326461,73.2352153353723,72.09332611245308,70.95143603845708,69.80954501392573,68.66765292327602,67.13086997938309,65.61067023627906,64.10678671832932,62.618958150324815,61.146928806163004,59.69044836232535,58.24927175597437,56.8231590475016,60.15872743248003,63.019066522845236,69.23587975003682,67.4227854469598,65.62815994886392,63.851722501491615,62.09319801309708 -Commercial PV - Class 4/Advanced,78.3224814941878,84.59275604046762,81.59002974868622,77.6259955170993,73.54730962271017,69.53386995366904,65.58412339128283,61.69656573032656,57.869739769736256,54.10223349228746,50.39267832851907,46.73974750046212,43.1421544410245,39.59865128515068,36.10802742914808,35.65820355181148,35.21011127645461,34.7637406226396,34.319081686429385,33.8761246396523,33.434859729175265,32.99527727618458,32.55736767547473,34.80636311396181,36.841036050702066,40.8750937776616,40.30364792486085,39.73435623055881,39.16720653462985,38.60218676814497 -Commercial PV - Class 4/Moderate,78.84338442291528,85.43241342519109,83.6388798786773,80.84099266851395,77.88659647869638,74.96137017067122,72.0648838737312,69.19671612433254,66.35645366187376,63.543691230458705,60.758031386456594,57.99908431168019,55.2664676320185,52.55980624136657,49.87873213071959,48.91824727268265,47.96408349398445,47.01617860164551,46.07447121602767,45.13890075759007,44.209407433904055,43.28593222692074,42.368416880486,44.965085509301474,47.22724244669569,52.002411017230074,50.81724610565683,49.63960850861413,48.46942674642097,47.306630241932034 -Commercial PV - Class 4/Conservative,79.64969485355694,86.74295545539091,86.77241620176574,85.76000128966217,84.5544125343118,83.34882332237933,82.14323361194025,80.93764335577424,79.73205250050336,78.52646098555365,77.32086874190065,76.11527569054135,74.90968174062527,73.70408678714531,72.4984907080703,70.875973565936,69.27096476982962,67.68318245005352,66.11235075535156,64.55819969314817,63.020464974851755,61.49888786603508,59.993215041315196,63.514868443895985,66.53478041316734,73.09841782901064,71.18417444237048,69.28943020022284,67.41388868556399,65.55725945980272 -Commercial PV - Class 5/Advanced,82.0748934939444,88.64557544561234,85.49898923067336,81.3450390345475,77.07094424093346,72.86522160425517,68.72624359626165,64.65243394560305,60.6422656370489,56.69425900395564,52.80697990901538,48.97903800863307,45.20908509658434,41.49581352288705,37.837954684105256,37.366579848692595,36.89701957591059,36.42926340716091,35.96330096401113,35.49912194742419,35.03671613699663,34.57607339020502,34.11718364166068,36.473927932198656,38.60608157942905,42.83341008041885,42.23458638878623,41.63802006088848,41.04369835401116,40.451608621005704 -Commercial PV - Class 5/Moderate,82.6207527616843,89.52546062171844,87.64599929720895,84.71406595698059,81.61812532802865,78.552752103169,75.51749581668804,72.51191481282096,69.53557603174632,66.58805480185154,63.6689346380733,60.777807046125055,57.914271332440435,55.077934419667656,52.268410667575516,51.261909201814646,50.26203165684379,49.26871286003217,48.28188849105733,47.301495068026625,46.327469933869914,45.359751242997255,44.398277948215615,47.11935237133527,49.48988872515336,54.493834519073644,53.25188863030156,52.017830687960746,50.79158578779518,49.57307997132481 -Commercial PV - Class 5/Conservative,83.46569333884005,90.89879041791458,90.92966262184424,89.8687431451197,88.60539491093202,87.34204619828752,86.07869696325305,84.81534715634604,83.55199672163113,82.28864559563236,81.02529370601829,79.7619409700009,78.49858729237708,77.23523256310887,75.97187665431859,74.27162509062606,72.5897206937761,70.92586808975891,69.27977821134843,67.65116813068711,66.03976089717798,64.44528538048716,62.86747611847112,66.5578511222413,69.72244637650975,76.60054614506963,74.59459179987132,72.60907079867485,70.64367252320628,68.69809262002855 -Commercial PV - Class 6/Advanced,83.17788523045145,89.83686955556615,86.64799685756837,82.43822237041827,78.10668868120882,73.84444599172485,69.64984490161626,65.52128795626744,61.457227619127686,57.45616433854334,53.51664470405815,49.63725968746562,45.81664296420747,42.053469310996704,38.346453075833,37.868743507274495,37.392872886971794,36.9188306157751,36.44660617577783,35.97618912953578,35.50756911929506,35.040735866228474,34.57567916968012,36.96409538042248,39.12490270911067,43.40904162075835,42.80217043061092,42.19758694055873,41.595278236639984,40.99523150174302 -Commercial PV - Class 6/Moderate,83.73108021604587,90.72857937179062,88.8238602586716,85.85252512200353,82.71497862815087,79.60841032898288,76.53236370504733,73.48639116523616,70.47005382990432,67.48292132034344,64.52457155441219,61.59459054813278,58.69257222308028,55.81811821939749,52.970837714294085,51.95081003177853,50.937495287894905,49.93082743416759,48.93074128588331,47.93717250802611,46.950057601487245,45.9693338895435,44.99493950459809,47.75258202394492,50.154975647362065,55.22616869102785,53.967532484496104,52.71689022928167,51.474166014501854,50.23928488776017 -Commercial PV - Class 6/Conservative,84.58737581828628,92.12036513365689,92.1516522243366,91.0764752156664,89.79614904092566,88.51582238129818,87.23549519226042,85.95516742366479,84.67483901882429,83.39450991340983,82.11418003411798,80.83384929704812,79.55351760571776,78.27318484861009,76.99285089612896,75.26974991594739,73.56524266733182,71.87902980678707,70.21081838235752,68.56032166396217,66.92725897910799,65.31135555378269,63.71234235833823,67.45231173817753,70.65943549618513,77.62996897845002,75.59705692459838,73.58485281528257,71.59304185787799,69.62131560878915 -Commercial PV - Class 7/Advanced,87.29836216593229,94.28722012571977,90.94037663577556,86.52205779059307,81.97594802010676,77.50256179593468,73.10016800951686,68.76709007132246,64.50170378273307,60.30243530710957,56.16775923475876,52.09619673685094,48.08631380366354,44.1367195628254,40.24606467353953,39.74469026601992,39.24524590481485,38.74772046571245,38.25210290976871,37.75838228248794,37.2665477130125,36.7765884133213,36.28849367743702,38.79522756217923,41.063077246359036,45.55944439060644,44.9225099362286,44.28797651033192,43.65583055922108,43.02605863084858 -Commercial PV - Class 7/Moderate,87.87896139692982,95.2231035792123,93.22402824205092,90.10549871754401,86.8125240359453,83.55206215088303,80.32363392778474,77.12676960271567,73.9610085547536,70.82589908503356,67.720998202254,64.64587141444476,61.60009252681494,58.58324344550471,55.59491398709334,54.52435604010049,53.46084357816973,52.40430728090743,51.3546787344715,50.311890416809575,49.27587568318574,48.246568751989095,47.22390469081779,50.118155665233985,52.63955937754449,57.961969844133485,56.64098315291693,55.32838641842147,54.024099969281224,52.72804514009802 -Commercial PV - Class 7/Conservative,88.77767628248344,96.68383580581511,96.71667280047672,95.5882335328117,94.2444823929099,92.90073074410098,91.55697853965579,90.21322572694251,88.86947224646597,87.52571803071038,86.18196300274093,84.83820707450076,83.4944501447278,82.15069209638092,80.80693279344402,78.99847261199554,77.20952726081437,75.43978256748817,73.6889310677691,71.95667182750401,70.24271027020924,68.54675801008165,66.86853269024736,70.793773161391,74.15977183473805,81.47561251448815,79.3419937979635,77.23010885883406,75.13962731023706,73.0702254288578 -Commercial PV - Class 8/Advanced,91.91895391821683,99.27772327892501,95.75373560159696,91.1015607354251,86.31483113211117,81.60467424031872,76.96926732610399,72.40684506017556,67.9156972771391,63.494166839175286,59.14064759858773,54.853582454009576,50.63146149539971,46.472820233273815,42.37623790793541,41.84832638798078,41.32244706924783,40.79858823873427,40.27673827321876,39.756885638398025,39.239018888033705,38.723126663108395,38.20919769099098,40.84860982565265,43.23649392154599,47.970848084409646,47.30020149599371,46.6320830194557,45.9664783837204,45.303373424740485 -Commercial PV - Class 8/Moderate,92.53028353122352,100.26314185838122,98.15825799531041,94.87466865246691,91.40740099128911,87.97436698779326,84.5750621474208,81.20899184222682,77.87567107120702,74.57462422764758,71.30538487327831,68.0674955190194,64.8605074121294,61.68398032956992,58.53748237743114,57.41026115408935,56.29045832441137,55.17800089896296,54.07281684284396,52.97483506014531,51.88398537870964,50.80019853518868,49.723406160390766,52.77084617352008,55.42570459114495,61.029823503276695,59.638918659429606,58.25684784208759,56.883527162980236,55.51887379304956 -Commercial PV - Class 8/Conservative,93.47656625751107,101.80118879182471,101.83576380702804,100.64759767801348,99.2327234920418,97.81784877022719,96.40297346336718,94.98809751604422,93.57322086561415,92.15834344098761,90.74346516115779,89.32858593340704,87.91370565111364,86.49882419104163,85.08394140997574,83.1797617214092,81.29612975836189,79.43271471967354,77.58919286740309,75.7652473393337,73.96056796742157,72.17485110196817,70.4077994413079,74.54079791955166,78.08495463988139,85.78801350181948,83.54146504870532,81.31780071429962,79.11667262478139,76.93773992257086 -Commercial PV - Class 9/Advanced,95.75984456868173,103.42610468327317,99.75486498941058,94.90829610344052,89.92155002696234,85.01457630037424,80.18547602566122,75.43241010814958,70.75359692212052,66.14731008522041,61.61187633587256,57.14567350826122,52.747128599815234,48.41471592644647,44.14695536113097,43.59698473002641,43.04913121693535,42.50338261942037,41.95972682857664,41.418151828132835,40.87864569356239,40.341196591204316,39.805792777393584,42.55549438945472,45.043157707231614,49.97533980291,49.27666982974684,48.58063360718856,47.887216267834184,47.19640305578288 -Commercial PV - Class 9/Moderate,96.39671896973113,104.45269959086723,102.2598618466287,98.83906568115191,95.22691608458645,91.65043062037788,88.10908371334868,84.60236006721775,81.12975441491218,77.69077127619585,74.28492472238543,70.91173814793537,67.57074404869185,64.26148380662312,60.9835074808638,59.80918461772755,58.64259013044759,57.48364797968074,56.332283120503796,55.188421486220896,54.051989972487426,52.922916421743054,51.801129607946926,54.9759087971149,57.74170212467831,63.579992630547416,62.130967962848,60.6911464569447,59.26044071924359,57.838764459622986 -Commercial PV - Class 9/Conservative,97.38254270819479,106.0550147718791,106.09103452559363,104.8532201360017,103.37922455231134,101.90522841038752,100.43123165897183,98.95723424033105,97.48323608920337,96.00923713152898,94.53523728291607,93.06123644677278,91.58723451202212,90.11323135027865,88.63922681234271,86.65547979135063,84.69313909536643,82.75186010049771,80.83130554121216,78.93114531500825,77.05105629327751,75.19072213812997,73.34983312496503,77.65553151478086,81.34778302764931,89.37271899438038,87.03229711710759,84.71571558567427,82.4226119901355,80.15263122996569 -Commercial PV - Class 10/Advanced,105.27110671253409,113.69881135474839,109.66292901470649,104.33497894667282,98.85292871225823,93.45857414606257,88.14982774369943,82.92466774403795,77.7811355629554,72.71733334669281,67.73142163844244,62.82161715219892,57.98619064829743,53.223464905422745,48.5318127842391,47.92721680503151,47.32494822471775,46.72499362886406,46.12733970585931,45.53197324592662,44.93888114014633,44.348050379489514,43.759468053861966,46.782281354517465,49.517029638311094,54.93909637263428,54.17103162030533,53.40586221353829,52.64357180824069,51.884144182894914 -Commercial PV - Class 10/Moderate,105.9712381020255,114.82737189653547,112.41673247646585,108.65616874748596,104.68524557656384,100.75352884650493,96.86044077984054,93.00541489894067,89.18789575152587,85.40733864422234,81.66320938390862,77.95498402661357,74.28214863374538,70.6441990354406,67.04064060085402,65.7496791545714,64.46721369826396,63.19316064004785,61.927437481228964,60.66996279850218,59.42065622649833,58.17943844067097,56.946231140515565,60.436342473893184,63.47684578550744,69.89501934907575,68.30207158365752,66.71924107596766,65.1464317521206,63.58354875130428 -Commercial PV - Class 10/Conservative,107.05497791425049,116.58883562036632,116.62843300436501,115.267673791733,113.64727489610637,112.0268753868002,110.40647520746492,108.78607429463302,107.16567257656061,105.54526997183193,103.92486638767305,102.30446171789822,100.6840558403978,99.06364861403458,97.44323987478981,95.26245892972729,93.10521047403314,90.97111565435064,88.8598037065458,86.77091174097713,84.70408453457198,82.65897432945832,80.63524063791264,85.3685987245707,89.42757986401809,98.24958552119196,95.67670330417852,93.13002935433838,90.60916526567833,88.11372066762605 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial PV - Class 1/Advanced,77.68334555012085,70.23384906981997,67.12957655836802,63.8063538404232,60.52813383087789,57.30193932384412,54.12654167855731,51.00075064839794,47.92341289398783,44.89341056506579,41.90965994749928,38.97111017202275,36.07674198150681,33.22556655376817,32.81192796795576,32.39988167380116,31.989418493181024,31.580529318286022,31.173205110943243,30.767436901944425,30.36321579038203,29.96053294299237,29.559379593505128,29.159747042000088,28.761626654269616,28.36500986118827,27.96988815808786,27.576253104139052,27.184096321737748 +Commercial PV - Class 1/Moderate,78.45442096856422,71.15870157386209,69.19689497159581,66.98052887286342,64.77757995453078,62.59627480568753,60.43629602938716,58.29733240621513,56.179078744964976,54.081235737669076,52.00350981884157,49.945613028804324,47.90726288097083,45.8881822329727,45.00498115154157,44.12759255662283,43.25595926022574,42.39002482230232,41.529733538573474,40.675030428591555,39.82586122403666,38.98217235724077,38.143910949933996,37.31102480220954,36.48346238170066,35.66117281296736,34.844105867086235,34.03221195144103,33.22544209970748 +Commercial PV - Class 1/Conservative,79.65791987503403,72.61414399886397,72.38631887399683,71.87642200764624,71.35757482579284,70.83872688298814,70.31987811806555,69.80102846312303,69.28217784256832,68.76332617199988,68.24447335688447,67.72561929099,67.20676385451762,66.68790691186514,65.1959355623313,63.72006390048742,62.26003273667805,60.81558841553357,59.386482669070865,57.97247247444837,56.57331991620779,55.18879205283806,53.818660787503035,52.46270274278469,51.1206991392945,49.79243567801822,48.4777024262581,47.176293707047876,45.88800799191555 +Commercial PV - Class 2/Advanced,80.60636464847913,72.8765632929071,69.65548520655071,66.20721839577156,62.80564762643773,59.45805994185351,56.163180470747726,52.91977418066449,49.72664433511129,46.582631022074324,43.486609750120785,40.43749010855047,37.43421448828048,34.4757568603607,34.04655414715928,33.61900363934481,33.19309581344543,32.76882121894902,32.346170477600076,31.925134282702718,31.505703398431777,31.087868659151187,30.671620968739024,30.256951299920065,29.843850693604242,29.432310258232558,29.022321169128627,28.613874667857004,28.20696206158651 +Commercial PV - Class 2/Moderate,81.40645359818102,73.83621555374825,71.80059135100271,69.50082925033874,67.2149891831325,64.95160728329115,62.71035421105947,60.49090703665841,58.292949085342535,56.116169786976016,53.96026452997919,51.82493451951186,49.709886639763425,47.614833320230225,46.69839971501392,45.78799730482413,44.88356674983716,43.985049486315134,43.092387713974055,42.20552438359725,41.32440318489131,40.44896853457834,39.579165564718835,38.71494011126139,37.856238702812426,37.00300854962351,36.15519753278953,35.31275419365508,34.47562772342244 +Commercial PV - Class 2/Conservative,82.65523698954979,75.34642243276167,75.11002485022867,74.58094191165137,74.0425718808405,73.50420106044572,72.96582938699893,72.42745679004314,71.88908319114168,71.35070850271728,70.81233262667962,70.27395545279937,69.73557685677001,69.19719669788697,67.64908640739985,66.11768159332435,64.60271331338294,63.10391836782442,61.62103914699726,60.1538234837523,58.702024510500976,57.26540052075847,55.84371483500719,54.43673567072691,53.044236016438596,51.66599350962214,50.30179031836691,48.95141302662569,47.614652522942436 +Commercial PV - Class 3/Advanced,85.1519915777596,76.98628428159459,73.58356025010087,69.94083566241072,66.34744044151694,62.81107256825242,59.330385277653626,55.9040738901988,52.53087418195009,49.20956083008764,45.938945929841964,42.71787757908766,39.54523852709506,36.41994488416258,35.96653818384728,35.514876861577605,35.06495085682545,34.61675018613688,34.170264942389345,33.72548529405535,33.282401484474754,32.84100383113464,32.401282724956374,31.963228629590464,31.526832080717742,31.09208368535839,30.658974121186898,30.227494135854215,29.79763454631515 +Commercial PV - Class 3/Moderate,85.99719986625617,78.00005411961027,75.84963515798621,73.42018279550105,71.00543757036051,68.61441699384604,66.24677315377737,63.90216490942768,61.58025772784322,59.28072352493653,57.00324051119656,54.74749304187457,52.513171471508414,50.299972012658806,49.331858055736575,48.370115410438956,47.4146813905973,46.46549412989453,45.522492568520796,44.5856164400885,43.65480625880328,42.730003306884825,41.81114962223123,40.89818798632297,39.99106191235933,39.0897156336247,38.1940940920776,37.30414292715963,36.41980846481746 +Commercial PV - Class 3/Conservative,87.31640577869258,79.59542594915787,79.34569722060598,78.78677775902077,78.21804747910744,77.64931636508328,77.08058434990102,76.5118513591304,75.9431173099115,75.37438210972829,74.80564565495885,74.23690782915774,73.66816850100838,73.09942752187148,71.46401479743113,69.84624961971873,68.24584788002089,66.66253153598831,65.09602845061326,63.546072236308916,62.01240210390668,60.49476271639127,58.99290404719997,57.50658124292326,56.03555449024575,54.579588886979224,53.13845431703916,51.71192532922782,50.29978101968704 +Commercial PV - Class 4/Advanced,89.90245927105671,81.2812026919612,77.68864715704274,73.84270189125958,70.0488379838464,66.315182871349,62.64031465534741,59.02285587073022,55.46147176491,51.954868656636734,48.501792370192646,45.101026741023105,41.75139218910469,38.45174435659049,37.9730429586191,37.496184310015664,37.021157788994344,36.547952855143286,36.07655904864041,35.606965989476016,35.13916337668441,34.673140987583714,34.20888867702306,33.74639637663817,33.28565409411348,32.82665191245271,32.36937998925552,31.913828556001913,31.45998791734208 +Commercial PV - Class 4/Moderate,90.7948201228019,82.35152882155275,80.08114207508929,77.5161551849137,74.96669591530954,72.44228484736574,69.94255465954315,67.46714517952242,65.01570321139245,62.58788236787836,60.18334290744419,57.801751576120864,55.442781453914684,53.10611180566273,52.08398861195607,51.06859217323449,50.059856306187186,49.05771569309289,48.06210586773106,47.07296320156695,46.09022489020682,45.11382894011706,44.14371415560031,43.179820126024644,42.222087213298146,41.27045653958619,40.324869975263844,39.38527012710053,38.45160032666949 +Commercial PV - Class 4/Conservative,92.18762202461822,84.03590341186538,83.7722427924077,83.18214227684805,82.58168361606107,81.98122407462982,81.38076358176656,80.78030205888874,80.17983941851381,79.57937556296446,78.9789103828379,78.37844375519241,77.77797554138552,77.17750558448566,75.45085629389209,73.74283907310156,72.0531539635158,70.3815074113315,68.72761209753477,67.09118677328185,65.4719561004723,63.8696504973243,62.28400598876862,60.7147640614896,59.16167152344301,57.62448036769421,56.10294764041989,54.5968353129287,53.105910157556245 +Commercial PV - Class 5/Advanced,94.20966533169943,85.17536634098445,81.41069230009118,77.38048868484802,73.4048616338261,69.49232796717912,65.64139766366219,61.85062726412855,58.118618068302546,54.44401441496425,50.825502041126924,47.261806516072994,43.751691746372536,40.293958548258416,39.79232267686664,39.29261784053944,38.79483290860369,38.29895683565882,37.80497866075511,37.312887506578974,36.82267257864785,36.33432316451353,35.8478286329733,35.363178433289875,34.88036209441817,34.39936922424089,33.92018950881059,33.44281271159971,32.9672286727565 +Commercial PV - Class 5/Moderate,95.14477898576033,86.29697154825215,83.91781109711296,81.22993627741451,78.55833300300294,75.9129779838084,73.2934863000016,70.69948052349056,68.13059053682966,65.58645335740967,63.06671296675611,60.571020144779204,58.09903230882387,55.65041335737966,54.579320477522565,53.51527662992833,52.458212460459016,51.40805952203642,50.36475025987827,49.3282179970214,48.29839692012808,47.275222065568826,46.25862930577454,45.24855533585389,44.24493766046773,43.247714580957975,42.25682518272279,41.2722093228352,40.29380761789717 +Commercial PV - Class 5/Conservative,96.60430970502415,88.06204413617922,87.78575159733593,87.16737950235994,86.538153005811,85.9089255864263,85.27969717002672,84.6504676742648,84.02123700746677,83.39200506727558,82.762771739047,82.1335368939492,81.50430038669735,80.87506205284136,79.06568939350626,77.27584146213542,75.5052039291833,73.75346917675176,72.02033612043927,70.30551003683493,68.60870239645348,66.92963070191223,65.26801833115731,63.62359438555985,61.99609354270321,60.38525591369782,58.79082690485879,57.21255708359515,55.65020204835897 +Commercial PV - Class 6/Advanced,95.47573438078841,86.32002485016666,82.50475793999291,78.42039304479168,74.39133815977524,70.42622456131959,66.52354220401585,62.681828230294215,58.89966514296339,55.175679062283066,51.50853806309047,47.89695058779171,44.33966393128939,40.83546279417213,40.32708551627555,39.82066522432365,39.31619063805988,38.81365056364628,38.31303389283061,37.81432960212078,37.31752675196883,36.82261448596364,36.32958203003141,35.83841869164513,35.349113859041,34.861657000443635,34.37603766329807,33.89224547350965,33.41027013468994 +Commercial PV - Class 6/Moderate,96.42341488189858,87.4567031354802,85.04556951683853,82.32157276522295,79.61406622966226,76.9331606955406,74.27846607015091,71.6495998532038,69.04618695330277,66.46785950977177,63.91425671965936,61.38502466976128,58.87981617350736,56.39829061257122,55.31280348198505,54.23446011451066,53.16319022397065,52.098924443437156,51.041594310269694,49.991132251443744,48.947471569166375,47.910546426771965,46.880291834891004,45.85664363788755,44.83953850055731,43.82891389508354,42.824708088242524,41.82686012885582,40.835309835481226 +Commercial PV - Class 6/Conservative,97.90256000763917,89.24549625956567,88.96549066823788,88.33880836679302,87.70112579315959,87.06344228428858,86.42575776500397,85.78807215185161,85.15038535192578,84.51269726149384,83.8750077643709,83.23731672999378,82.59962401112519,81.96192944110499,80.12824090383756,78.31433948431867,76.51990662877695,74.7446305852851,72.98820622321513,71.250334858414,69.53072408389362,67.8290876058328,66.1451450846969,64.47862198129253,62.82924940757629,61.19676398205224,59.580907689590525,57.98142774551434,56.398076463801445 +Commercial PV - Class 7/Advanced,100.20542377267631,90.59615750826208,86.59188940789797,82.30519271139958,78.07654597959,73.91500806614084,69.81899412081677,65.78696881881865,61.81744444279438,57.9089790535697,54.060174744899285,50.269675977840585,46.536167990627575,42.85837528018797,42.32481394234214,41.79330653586616,41.26384122170066,40.73640625148587,40.21098996668751,39.68758079773027,39.16616726314146,38.64673796870365,38.12928160661556,37.61378695466238,37.100242875393356,36.588638315308664,36.0789623040533,35.571203953619346,35.06535245755446 +Commercial PV - Class 7/Moderate,101.20005059414808,91.78914471084035,89.2585680402811,86.39962958202969,83.5579982343085,80.74428565190777,77.958082417657,75.19898708291754,72.46660597496633,69.76055300999712,67.08044951155479,64.42592403423654,61.79661219249861,59.19215649441945,58.052896360673245,56.92113387870831,55.79679528050141,54.67980776281674,53.57009947150263,52.467599486093214,51.3722378047116,50.28394532926686,49.202653850937565,48.12829603593753,47.06080541155486,46.00011635246163,44.946164067285665,43.89888458544107,42.85821474420946 +Commercial PV - Class 7/Conservative,102.75246980419553,93.66655130219202,93.3726747573328,92.7149477862402,92.04567561003954,91.37640245227135,90.70712823403554,90.03785286774387,89.36857625588814,88.69929828959708,88.03001884693016,87.36073779085635,86.69145496684452,86.02217019997849,84.0976441606066,82.19388545580505,80.3105597512441,78.44733985138885,76.60390551001038,74.77994324670115,72.97514616917745,71.18921380115746,69.4218519156101,67.67277237318352,65.94169296562339,64.2283372640068,62.532434471616725,60.85371928129607,59.19193173711996 +Commercial PV - Class 8/Advanced,105.50916994993153,95.3912973915932,91.17508845179717,86.66150232794918,82.20903867990481,77.82723583498817,73.51442505884805,69.26898976388804,65.08936348976073,60.97402797727744,56.92151133078564,52.93038626438325,48.99926842762902,45.12681480668842,44.56501274294786,44.005373322563365,43.447884079849196,42.89253264461976,42.33930674126931,41.7881941878596,41.239182895218114,40.69226086604591,40.14741619403412,39.60463706299032,39.06391174597259,38.52522860443336,37.9885760873706,37.453942730487974,36.9213171553613 +Commercial PV - Class 8/Moderate,106.55644110943985,96.64742789597067,93.98291100703386,90.97265255682916,87.98061726059682,85.01797843457621,82.08430499166454,79.17917423505504,76.30217165542605,73.4528907340444,70.63093275158971,67.83590660252447,65.06742861483954,62.32512237501858,61.125562645185006,59.93389740834623,58.750048992031,57.57394073962042,56.40549699381355,55.24464308041412,54.09130529243455,52.945410874509406,51.806888007610794,50.67566579406047,49.55167424283006,48.43484425512618,47.325107610251344,46.22239695173759,45.12664577374388 +Commercial PV - Class 8/Conservative,108.19102790224666,98.62420324060079,98.3147721823959,97.62223255568773,96.9175366507863,96.21283971236423,95.50814165734533,94.80344239350542,94.09874181817534,93.39403981672137,92.68933626074885,91.98463100597384,91.27992388968609,90.57521472771133,88.54882596235065,86.54430372027875,84.56129597127328,82.59945820175399,80.65845321526466,78.73795093927677,76.83762823808671,74.95716873158358,73.09626261967213,71.25460651214959,69.43190326383608,67.6278618147759,65.84219703532472,64.07462957595361,62.32488572159987 +Commercial PV - Class 9/Advanced,109.91793622853352,99.37728207341492,94.98489622116537,90.2827070943004,85.6441944839003,81.07929528222796,76.58627102582957,72.16343757699075,67.80916301984426,63.52186565379716,59.300012079121736,55.1421153698869,51.046733329707344,47.01246682608026,46.42718951374239,45.84416521215812,45.263380934755226,44.68482379445225,44.10848100269962,43.534339868529194,42.962387797614895,42.392612291343184,41.82500094589267,41.25954145132397,40.6962215906776,40.13502923908207,39.575952362869536,39.018979018700875,38.46409735269742 +Commercial PV - Class 9/Moderate,111.008968264701,100.68590077205877,97.91004538795339,94.77400141643865,91.65694206471733,88.5705075329961,85.51424872092953,82.48772526906191,79.4905053475418,76.52216545099796,73.58229019937528,70.67047214454813,67.78631158253387,64.92941637114343,63.679732292037,62.438272582224464,61.20495632364201,59.979703656526304,58.76243576218902,57.55307484612616,56.351544121457806,55.157767792690386,53.97167103979322,52.793180002584506,51.62222176541722,50.45872434216194,49.30261666147691,48.15382855236224,47.01229072998901 +Commercial PV - Class 9/Conservative,112.71185728313425,102.74527690374767,102.42291607635197,101.70143825067706,100.96729618916504,100.23315305094609,99.49900874947262,98.76486318866678,98.03071626156935,97.29656784875657,96.5624178164687,95.82826601439281,95.09411227301973,94.35995640047933,92.24889372042196,90.16061126992695,88.09474230897023,86.05092792825732,84.02881684136844,82.02806518348918,80.04833631648958,78.0893006401191,76.15063540909287,74.23202455585978,72.33315851884385,70.45373407596813,68.5934541832688,66.75202781842316,64.92916982901444 +Commercial PV - Class 10/Advanced,120.83543834531062,109.2478430084411,104.41918730356318,99.24995738692847,94.15072860062192,89.13242480997044,84.19313488017028,79.3310073980132,74.54424835902712,69.83111896160203,65.18993350243407,60.619057367984844,56.11690511698445,51.68193864932767,51.0385291838982,50.39759650752926,49.7591263437688,49.12310452553735,48.48951699407393,47.858349797891194,47.229589091742696,46.603221135601146,45.97923229364651,45.35760903326556,44.73833792406007,44.12140563686634,43.50679894278312,42.89450471220965,42.28450991389128 +Commercial PV - Class 10/Moderate,122.03483617666154,110.68643910570347,107.6348743326515,104.18734555827318,100.7606870343132,97.36769511360222,94.00787608929892,90.6807458636329,87.38582971563335,84.12266207563138,80.89078630631414,77.68975449013006,74.5191272228508,71.37847341311003,70.00466556451633,68.63989896344638,67.28408465472103,65.9371348465763,64.59896289172718,63.26948326879912,61.94861156412304,60.636264453884806,59.33235968662015,58.036816066049795,56.749553434244405,55.47049265511567,54.199555598223476,52.93666512289525,51.68174506264741 +Commercial PV - Class 10/Conservative,123.90686314565392,112.95036095621121,112.59598192381446,111.8028439491295,110.99578387454719,110.18872261631498,109.381660079289,108.5745961578486,107.76753073441088,106.96046367769044,106.15339484064198,105.34632405802289,104.5392511434876,103.73217588610869,101.41143376638045,99.11573450243378,96.84467492811497,94.59786048578026,92.37490499779594,90.175430445278,87.99906675381106,85.84545158589017,83.71423013983964,81.60505495497743,79.51758572279692,77.45148910395571,75.4064385508601,73.38211413565175,71.37820238340143 diff --git a/tests/data/Solar_-_PV_Dist._Comm/Market/20/df_occ.csv b/tests/data/Solar_-_PV_Dist._Comm/Market/20/df_occ.csv index da3cdc0..abee9dc 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/Market/20/df_occ.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/Market/20/df_occ.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial PV - Class 1/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 1/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 1/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 2/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 2/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 2/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 3/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 3/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 3/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 4/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 4/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 4/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 5/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 5/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 5/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 6/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 6/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 6/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 7/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 7/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 7/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 8/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 8/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 8/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 9/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 9/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 9/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 10/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 10/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 10/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial PV - Class 1/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 1/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 1/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 2/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 2/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 2/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 3/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 3/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 3/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 4/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 4/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 4/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 5/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 5/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 5/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 6/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 6/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 6/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 7/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 7/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 7/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 8/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 8/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 8/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 9/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 9/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 9/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 10/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 10/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 10/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 diff --git a/tests/data/Solar_-_PV_Dist._Comm/Market/20/df_tc.csv b/tests/data/Solar_-_PV_Dist._Comm/Market/20/df_tc.csv index 19deb81..f0f1fc3 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/Market/20/df_tc.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/Market/20/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12637797300394796,0.12682148476742172,0.12803180226710376,0.12822382085003933,0.12822380636619182,0.1282237910220374,0.1282237747385803,0.12822375742684652,0.1282237389862595,0.12822371930268342,0.12822369824605975,0.12822367566752857,0.1282236513959058,0.1282236252333334,0.12822359694987517,0.12822358716005036,0.1282235771026209,0.12822356676646185,0.12822355613982397,0.12822354521028728,0.12822353396471398,0.12822352238919546,0.12822351046899425,0.12664007510556524,0.1250663879580967,0.12194849490701229,0.121948481774298,0.12194846821908106,0.12194845422063874,0.12194843975687125 -10 year CRF/Moderate,0.12637797300394796,0.12682148476742172,0.12803180226710376,0.12822382085003933,0.12822380636619182,0.1282237910220374,0.1282237747385803,0.12822375742684652,0.1282237389862595,0.12822371930268342,0.12822369824605975,0.12822367566752857,0.1282236513959058,0.1282236252333334,0.12822359694987517,0.12822358716005036,0.1282235771026209,0.12822356676646185,0.12822355613982397,0.12822354521028728,0.12822353396471398,0.12822352238919546,0.12822351046899425,0.12664007510556524,0.1250663879580967,0.12194849490701229,0.121948481774298,0.12194846821908106,0.12194845422063874,0.12194843975687125 -10 year CRF/Conservative,0.12637797300394796,0.12682148476742172,0.12803180226710376,0.12822382085003933,0.12822380636619182,0.1282237910220374,0.1282237747385803,0.12822375742684652,0.1282237389862595,0.12822371930268342,0.12822369824605975,0.12822367566752857,0.1282236513959058,0.1282236252333334,0.12822359694987517,0.12822358716005036,0.1282235771026209,0.12822356676646185,0.12822355613982397,0.12822354521028728,0.12822353396471398,0.12822352238919546,0.12822351046899425,0.12664007510556524,0.1250663879580967,0.12194849490701229,0.121948481774298,0.12194846821908106,0.12194845422063874,0.12194843975687125 -ITC Schedule/*,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.22500000894069672,0.15000000596046448,0.0,0.0,0.0,0.0,0.0 -PTC/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8230467797339552,0.8230446757989264,0.8230404419823656,0.8230398209377775,0.8230398690702371,0.8230399200616597,0.8230399741745669,0.8230400317046349,0.8230400929861013,0.8230401583982623,0.8230402283733291,0.8230403034059949,0.8230403840651391,0.823040471008286,0.8230405649995617,0.823040597533006,0.8230406309557551,0.8230406653047785,0.8230407006191228,0.8230407369400619,0.8230407743112549,0.8230408127789244,0.8230408523920446,0.8283473863139239,0.8337111437969397,0.8446136215371913,0.8446136682535402,0.8446137164728443,0.8446137662688196,0.8446138177200808 -PVD/Moderate,0.8230467797339552,0.8230446757989264,0.8230404419823656,0.8230398209377775,0.8230398690702371,0.8230399200616597,0.8230399741745669,0.8230400317046349,0.8230400929861013,0.8230401583982623,0.8230402283733291,0.8230403034059949,0.8230403840651391,0.823040471008286,0.8230405649995617,0.823040597533006,0.8230406309557551,0.8230406653047785,0.8230407006191228,0.8230407369400619,0.8230407743112549,0.8230408127789244,0.8230408523920446,0.8283473863139239,0.8337111437969397,0.8446136215371913,0.8446136682535402,0.8446137164728443,0.8446137662688196,0.8446138177200808 -PVD/Conservative,0.8230467797339552,0.8230446757989264,0.8230404419823656,0.8230398209377775,0.8230398690702371,0.8230399200616597,0.8230399741745669,0.8230400317046349,0.8230400929861013,0.8230401583982623,0.8230402283733291,0.8230403034059949,0.8230403840651391,0.823040471008286,0.8230405649995617,0.823040597533006,0.8230406309557551,0.8230406653047785,0.8230407006191228,0.8230407369400619,0.8230407743112549,0.8230408127789244,0.8230408523920446,0.8283473863139239,0.8337111437969397,0.8446136215371913,0.8446136682535402,0.8446137164728443,0.8446137662688196,0.8446138177200808 -PFF/Advanced,0.7001421820681615,0.700142801944194,0.700144049340799,0.7001442323172931,0.7001442181361716,0.7001442031127225,0.7001441871695999,0.7001441702196894,0.7001441521645159,0.7001441328923281,0.7001441122757851,0.7001440901691371,0.7001440664047768,0.7001440407889796,0.7001440130966134,0.700144003511383,0.7001439936641392,0.70014398354399,0.7001439731394311,0.7001439624383023,0.7001439514277406,0.7001439400941271,0.700143928423033,0.7888099167983265,0.87731960664793,1.0538600239918219,1.0538600077990017,1.0538599910852275,1.0538599738249472,1.0538599559909119 -PFF/Moderate,0.7001421820681615,0.700142801944194,0.700144049340799,0.7001442323172931,0.7001442181361716,0.7001442031127225,0.7001441871695999,0.7001441702196894,0.7001441521645159,0.7001441328923281,0.7001441122757851,0.7001440901691371,0.7001440664047768,0.7001440407889796,0.7001440130966134,0.700144003511383,0.7001439936641392,0.70014398354399,0.7001439731394311,0.7001439624383023,0.7001439514277406,0.7001439400941271,0.700143928423033,0.7888099167983265,0.87731960664793,1.0538600239918219,1.0538600077990017,1.0538599910852275,1.0538599738249472,1.0538599559909119 -PFF/Conservative,0.7001421820681615,0.700142801944194,0.700144049340799,0.7001442323172931,0.7001442181361716,0.7001442031127225,0.7001441871695999,0.7001441702196894,0.7001441521645159,0.7001441328923281,0.7001441122757851,0.7001440901691371,0.7001440664047768,0.7001440407889796,0.7001440130966134,0.700144003511383,0.7001439936641392,0.70014398354399,0.7001439731394311,0.7001439624383023,0.7001439514277406,0.7001439400941271,0.700143928423033,0.7888099167983265,0.87731960664793,1.0538600239918219,1.0538600077990017,1.0538599910852275,1.0538599738249472,1.0538599559909119 -Year (Advanced)/nan,2021,2022,2023,2024,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9309651229111661,0.930964224248384,0.9309624158338352,0.9309621505627563,0.9309621711219138,0.9309621929022394,0.930962216015865,0.9309622405890852,0.9309622667646646,0.9309622947046144,0.9309623245935477,0.9309623566427654,0.9309623910952566,0.9309624282318731,0.9309624683790011,0.9309624822752296,0.9309624965513125,0.9309625112230404,0.9309625263070919,0.9309625418210962,0.9309625577837018,0.930962574214652,0.9309625911348655,0.9332225748057783,0.935493558288686,0.9400688281065404,0.9400688475955381,0.9400688677115336,0.9400688884852791,0.9400689099495712 -2/nan,0.8666960600770025,0.8666943868303955,0.8666910196951707,0.8666905257804323,0.8666905640600276,0.8666906046133463,0.8666906476491703,0.8666906934026498,0.8666907421396026,0.8666907941616814,0.8666908498126219,0.8666909094858516,0.8666909736337974,0.8666910427793857,0.8666911175303226,0.8666911434040572,0.8666911699850524,0.8666911973027097,0.8666912253880826,0.8666912542739962,0.8666912839951724,0.8666913145883715,0.8666913460925426,0.8709043741271264,0.875148197599627,0.883729401577604,0.883729438219603,0.8837294760404448,0.8837295150979482,0.8837295554537751 -3/nan,0.8068638040962102,0.806861467495988,0.8068567654769061,0.8068560757529173,0.8068561292081995,0.8068561858386085,0.8068562459356968,0.8068563098278387,0.806856377886234,0.8068564505321236,0.8068565282455158,0.80685661157581,0.806856701154796,0.8068567977127111,0.806856902098184,0.8068569382293982,0.8068569753482623,0.8068570134958342,0.8068570527154786,0.8068570930530335,0.8068571345569863,0.8068571772786711,0.8068572212724779,0.8127476224325318,0.8186955014024051,0.8307664629043524,0.8307665145733546,0.8307665679046478,0.8307666229797629,0.8307666798856495 -4/nan,0.7511620605529993,0.7511591601633152,0.7511533236202548,0.751152467477562,0.7511525338306889,0.7511526041250478,0.7511526787225382,0.7511527580307659,0.7511528425104951,0.7511529326846059,0.7511530291489247,0.7511531325854126,0.7511532437782997,0.751153363634019,0.7511534932059594,0.751153538055032,0.751153584130059,0.7511536314820044,0.7511536801646963,0.7511537302350326,0.7511537817532005,0.7511538347829195,0.7511538893917035,0.7584744288737618,0.7658843677618759,0.7809776552127102,0.7809777199759352,0.7809777868227192,0.7809778558552547,0.7809779271825269 -5/nan,0.6993056800289277,0.6993023048285084,0.699295512819127,0.6992945165234321,0.6992945937387449,0.6992946755404821,0.6992947623497874,0.6992948546409927,0.6992949529502918,0.6992950578861615,0.6992951701419677,0.6992952905113113,0.6992954199068041,0.6992955593832655,0.6992957101665291,0.6992957623575338,0.699295815975186,0.6992958710787932,0.699295927730995,0.699295985998004,0.69929604594986,0.6992961076607142,0.6992961712091325,0.7078254594379141,0.7164798924352378,0.7341727491132062,0.7341728252155684,0.7341729037662932,0.7341729848854659,0.7341730687011537 -6/nan,0.6510291983606072,0.6510254277297793,0.6510178399958553,0.6510167269793973,0.6510168132408387,0.6510169046260272,0.6510170016054456,0.6510171047089973,0.6510172145356931,0.6510173317652971,0.6510174571724067,0.6510175916435976,0.6510177361983998,0.651017892015211,0.6510180604634784,0.6510181187689187,0.6510181786681463,0.6510182402274168,0.6510183035167085,0.6510183686099915,0.6510184355855108,0.651018504526105,0.6510185755195445,0.6605586977697332,0.6702623240165355,0.6901729158866088,0.6901730017363598,0.690173090348068,0.6901731818571994,0.6901732764082252 -Year (Moderate)/nan,2021,2022,2023,2024,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9309651229111661,0.930964224248384,0.9309624158338352,0.9309621505627563,0.9309621711219138,0.9309621929022394,0.930962216015865,0.9309622405890852,0.9309622667646646,0.9309622947046144,0.9309623245935477,0.9309623566427654,0.9309623910952566,0.9309624282318731,0.9309624683790011,0.9309624822752296,0.9309624965513125,0.9309625112230404,0.9309625263070919,0.9309625418210962,0.9309625577837018,0.930962574214652,0.9309625911348655,0.9332225748057783,0.935493558288686,0.9400688281065404,0.9400688475955381,0.9400688677115336,0.9400688884852791,0.9400689099495712 -2/nan,0.8666960600770025,0.8666943868303955,0.8666910196951707,0.8666905257804323,0.8666905640600276,0.8666906046133463,0.8666906476491703,0.8666906934026498,0.8666907421396026,0.8666907941616814,0.8666908498126219,0.8666909094858516,0.8666909736337974,0.8666910427793857,0.8666911175303226,0.8666911434040572,0.8666911699850524,0.8666911973027097,0.8666912253880826,0.8666912542739962,0.8666912839951724,0.8666913145883715,0.8666913460925426,0.8709043741271264,0.875148197599627,0.883729401577604,0.883729438219603,0.8837294760404448,0.8837295150979482,0.8837295554537751 -3/nan,0.8068638040962102,0.806861467495988,0.8068567654769061,0.8068560757529173,0.8068561292081995,0.8068561858386085,0.8068562459356968,0.8068563098278387,0.806856377886234,0.8068564505321236,0.8068565282455158,0.80685661157581,0.806856701154796,0.8068567977127111,0.806856902098184,0.8068569382293982,0.8068569753482623,0.8068570134958342,0.8068570527154786,0.8068570930530335,0.8068571345569863,0.8068571772786711,0.8068572212724779,0.8127476224325318,0.8186955014024051,0.8307664629043524,0.8307665145733546,0.8307665679046478,0.8307666229797629,0.8307666798856495 -4/nan,0.7511620605529993,0.7511591601633152,0.7511533236202548,0.751152467477562,0.7511525338306889,0.7511526041250478,0.7511526787225382,0.7511527580307659,0.7511528425104951,0.7511529326846059,0.7511530291489247,0.7511531325854126,0.7511532437782997,0.751153363634019,0.7511534932059594,0.751153538055032,0.751153584130059,0.7511536314820044,0.7511536801646963,0.7511537302350326,0.7511537817532005,0.7511538347829195,0.7511538893917035,0.7584744288737618,0.7658843677618759,0.7809776552127102,0.7809777199759352,0.7809777868227192,0.7809778558552547,0.7809779271825269 -5/nan,0.6993056800289277,0.6993023048285084,0.699295512819127,0.6992945165234321,0.6992945937387449,0.6992946755404821,0.6992947623497874,0.6992948546409927,0.6992949529502918,0.6992950578861615,0.6992951701419677,0.6992952905113113,0.6992954199068041,0.6992955593832655,0.6992957101665291,0.6992957623575338,0.699295815975186,0.6992958710787932,0.699295927730995,0.699295985998004,0.69929604594986,0.6992961076607142,0.6992961712091325,0.7078254594379141,0.7164798924352378,0.7341727491132062,0.7341728252155684,0.7341729037662932,0.7341729848854659,0.7341730687011537 -6/nan,0.6510291983606072,0.6510254277297793,0.6510178399958553,0.6510167269793973,0.6510168132408387,0.6510169046260272,0.6510170016054456,0.6510171047089973,0.6510172145356931,0.6510173317652971,0.6510174571724067,0.6510175916435976,0.6510177361983998,0.651017892015211,0.6510180604634784,0.6510181187689187,0.6510181786681463,0.6510182402274168,0.6510183035167085,0.6510183686099915,0.6510184355855108,0.651018504526105,0.6510185755195445,0.6605586977697332,0.6702623240165355,0.6901729158866088,0.6901730017363598,0.690173090348068,0.6901731818571994,0.6901732764082252 -Year (Conservative)/nan,2021,2022,2023,2024,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9309651229111661,0.930964224248384,0.9309624158338352,0.9309621505627563,0.9309621711219138,0.9309621929022394,0.930962216015865,0.9309622405890852,0.9309622667646646,0.9309622947046144,0.9309623245935477,0.9309623566427654,0.9309623910952566,0.9309624282318731,0.9309624683790011,0.9309624822752296,0.9309624965513125,0.9309625112230404,0.9309625263070919,0.9309625418210962,0.9309625577837018,0.930962574214652,0.9309625911348655,0.9332225748057783,0.935493558288686,0.9400688281065404,0.9400688475955381,0.9400688677115336,0.9400688884852791,0.9400689099495712 -2/nan,0.8666960600770025,0.8666943868303955,0.8666910196951707,0.8666905257804323,0.8666905640600276,0.8666906046133463,0.8666906476491703,0.8666906934026498,0.8666907421396026,0.8666907941616814,0.8666908498126219,0.8666909094858516,0.8666909736337974,0.8666910427793857,0.8666911175303226,0.8666911434040572,0.8666911699850524,0.8666911973027097,0.8666912253880826,0.8666912542739962,0.8666912839951724,0.8666913145883715,0.8666913460925426,0.8709043741271264,0.875148197599627,0.883729401577604,0.883729438219603,0.8837294760404448,0.8837295150979482,0.8837295554537751 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12558644460386703,0.1267469045505145,0.12708959384618207,0.12710018607419954,0.12710016351243703,0.1271001397731898,0.12710011476180935,0.12710008837322487,0.12710006049046557,0.12710003098292974,0.12709999970433747,0.12709996649030614,0.12709993115546017,0.1270998934899701,0.1270998773381907,0.1270998607380114,0.1270998436704978,0.1270998261156323,0.12709980805223925,0.1270997894578972,0.1270997703088472,0.12709975057989129,0.12709973024428153,0.12709970927360031,0.12709968763762558,0.12709966530418768,0.12709964223900855,0.12709961840552733,0.1270995937647047 +10 year CRF/Moderate,0.12558644460386703,0.1267469045505145,0.12708959384618207,0.12710018607419954,0.12710016351243703,0.1271001397731898,0.12710011476180935,0.12710008837322487,0.12710006049046557,0.12710003098292974,0.12709999970433747,0.12709996649030614,0.12709993115546017,0.1270998934899701,0.1270998773381907,0.1270998607380114,0.1270998436704978,0.1270998261156323,0.12709980805223925,0.1270997894578972,0.1270997703088472,0.12709975057989129,0.12709973024428153,0.12709970927360031,0.12709968763762558,0.12709966530418768,0.12709964223900855,0.12709961840552733,0.1270995937647047 +10 year CRF/Conservative,0.12558644460386703,0.1267469045505145,0.12708959384618207,0.12710018607419954,0.12710016351243703,0.1271001397731898,0.12710011476180935,0.12710008837322487,0.12710006049046557,0.12710003098292974,0.12709999970433747,0.12709996649030614,0.12709993115546017,0.1270998934899701,0.1270998773381907,0.1270998607380114,0.1270998436704978,0.1270998261156323,0.12709980805223925,0.1270997894578972,0.1270997703088472,0.12709975057989129,0.12709973024428153,0.12709970927360031,0.12709968763762558,0.12709966530418768,0.12709964223900855,0.12709961840552733,0.1270995937647047 +ITC Schedule/*,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896 +PTC/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8268026514175516,0.8267976452174465,0.8267961691755246,0.8267961937135597,0.8267962695903099,0.8267963494270422,0.8267964335420674,0.8267965222887517,0.8267966160604784,0.826796715296476,0.8267968204887002,0.8267969321899883,0.8267970510237781,0.8267971776957519,0.8267972320154587,0.8267972878431785,0.8267973452425926,0.8267974042810196,0.8267974650296778,0.8267975275639725,0.8267975919638089,0.8267976583139303,0.8267977267042934,0.8267977972304715,0.8267978699941041,0.8267979451033823,0.826798022673588,0.8267981028276814,0.8267981856969558 +PVD/Moderate,0.8268026514175516,0.8267976452174465,0.8267961691755246,0.8267961937135597,0.8267962695903099,0.8267963494270422,0.8267964335420674,0.8267965222887517,0.8267966160604784,0.826796715296476,0.8267968204887002,0.8267969321899883,0.8267970510237781,0.8267971776957519,0.8267972320154587,0.8267972878431785,0.8267973452425926,0.8267974042810196,0.8267974650296778,0.8267975275639725,0.8267975919638089,0.8267976583139303,0.8267977267042934,0.8267977972304715,0.8267978699941041,0.8267979451033823,0.826798022673588,0.8267981028276814,0.8267981856969558 +PVD/Conservative,0.8268026514175516,0.8267976452174465,0.8267961691755246,0.8267961937135597,0.8267962695903099,0.8267963494270422,0.8267964335420674,0.8267965222887517,0.8267966160604784,0.826796715296476,0.8267968204887002,0.8267969321899883,0.8267970510237781,0.8267971776957519,0.8267972320154587,0.8267972878431785,0.8267973452425926,0.8267974042810196,0.8267974650296778,0.8267975275639725,0.8267975919638089,0.8267976583139303,0.8267977267042934,0.8267977972304715,0.8267978699941041,0.8267979451033823,0.826798022673588,0.8267981028276814,0.8267981856969558 +PFF/Advanced,0.6990356009209872,0.6990370758826264,0.6990375107644063,0.6990375035348391,0.699037481179501,0.6990374576574453,0.6990374328748891,0.6990374067277212,0.6990373791000403,0.6990373498624374,0.6990373188699696,0.699037285959756,0.699037250948115,0.6990372136271333,0.6990371976230818,0.6990371811747291,0.699037164263313,0.6990371468689993,0.6990371289708052,0.6990371105465146,0.699037091572585,0.6990370720240489,0.6990370518744025,0.6990370310954872,0.6990370096573576,0.6990369875281376,0.6990369646738617,0.6990369410583029,0.6990369166427786 +PFF/Moderate,0.6990356009209872,0.6990370758826264,0.6990375107644063,0.6990375035348391,0.699037481179501,0.6990374576574453,0.6990374328748891,0.6990374067277212,0.6990373791000403,0.6990373498624374,0.6990373188699696,0.699037285959756,0.699037250948115,0.6990372136271333,0.6990371976230818,0.6990371811747291,0.699037164263313,0.6990371468689993,0.6990371289708052,0.6990371105465146,0.699037091572585,0.6990370720240489,0.6990370518744025,0.6990370310954872,0.6990370096573576,0.6990369875281376,0.6990369646738617,0.6990369410583029,0.6990369166427786 +PFF/Conservative,0.6990356009209872,0.6990370758826264,0.6990375107644063,0.6990375035348391,0.699037481179501,0.6990374576574453,0.6990374328748891,0.6990374067277212,0.6990373791000403,0.6990373498624374,0.6990373188699696,0.699037285959756,0.699037250948115,0.6990372136271333,0.6990371976230818,0.6990371811747291,0.699037164263313,0.6990371468689993,0.6990371289708052,0.6990371105465146,0.699037091572585,0.6990370720240489,0.6990370518744025,0.6990370310954872,0.6990370096573576,0.6990369875281376,0.6990369646738617,0.6990369410583029,0.6990369166427786 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9325660569052626,0.9325639274354156,0.9325632995743774,0.9325633100120814,0.9325633422876488,0.9325633762476644,0.932563412027527,0.9325634497775467,0.9325634896650558,0.9325635318768873,0.932563576622303,0.932563624136461,0.9325636746845509,0.932563728566746,0.9325637516726049,0.9325637754199226,0.932563799835787,0.9325638249488332,0.9325638507893549,0.9325638773894271,0.9325639047830387,0.9325639330062365,0.9325639620972851,0.9325639920968379,0.932564023048129,0.9325640549971792,0.9325640879930253,0.9325641220879703,0.9325641573378619 +2/nan,0.8696794504918296,0.8696754787537672,0.86967430771305,0.8696743271806894,0.8696743873787105,0.8696744507184427,0.869674517452423,0.8696745878609988,0.8696746622562666,0.8696747409866944,0.8696748244425819,0.8696749130625305,0.8696750073411529,0.8696751078383115,0.8696751509336837,0.8696751952254598,0.8696752407641617,0.8696752876031978,0.8696753357990702,0.8696753854116025,0.8696754365041884,0.8696754891440603,0.8696755434025866,0.8696755993555911,0.8696756570837113,0.869675716672782,0.8696757782142631,0.8696758418057068,0.8696759075512766 +3/nan,0.8110335359167011,0.8110279800608885,0.8110263419559443,0.8110263691881535,0.8110264533958538,0.811026541998324,0.8110266353488247,0.8110267338395192,0.8110268379069828,0.8110269480386689,0.8110270647805476,0.8110271887461551,0.8110273206273793,0.8110274612073827,0.8110275214911551,0.811027583448513,0.8110276471501295,0.8110277126707146,0.8110277800893062,0.8110278494895885,0.8110279209602397,0.8110279945953076,0.8110280704946256,0.8110281487642604,0.8110282295170109,0.8110283128729474,0.8110283989600088,0.8110284879146555,0.8110285798825966 +4/nan,0.7563423466077707,0.756335438345594,0.7563334014961727,0.7563334353571847,0.7563335400625354,0.7563336502324252,0.7563337663061048,0.7563338887711982,0.7563340181705515,0.7563341551102739,0.7563343002692358,0.75633445441032,0.7563346183938343,0.7563347931935788,0.7563348681515256,0.7563349451904415,0.7563350243982027,0.7563351058677048,0.7563351896972255,0.7563352759908194,0.7563353648587507,0.7563354564179606,0.7563355507925843,0.7563356481145067,0.756335748523985,0.756335852170317,0.7563359592125842,0.7563360698204648,0.7563361841751365 +5/nan,0.7053391998464822,0.7053311468421538,0.7053287724775832,0.7053288119495047,0.7053289340049674,0.7053290624304706,0.7053291977380514,0.7053293404961359,0.7053294913375232,0.7053296509687587,0.7053298201812054,0.7053299998641609,0.7053301910204917,0.7053303947853625,0.7053304821641917,0.7053305719688184,0.7053306643016806,0.7053307592710674,0.7053308569915419,0.7053309575844011,0.7053310611781809,0.7053311679092004,0.7053312779221648,0.7053313913708137,0.7053315084186454,0.7053316292396979,0.7053317540194135,0.7053318829555876,0.7053320162594201 +6/nan,0.6577753963815469,0.6577663844416448,0.6577637273464402,0.6577637715185191,0.6577639081078568,0.6577640518257591,0.6577642032452353,0.6577643630023984,0.6577645318053993,0.6577647104449178,0.6577648998065507,0.6577651008854914,0.657765314804026,0.6577655428324926,0.6577656406160858,0.6577657411143347,0.657765844441875,0.6577659507198912,0.657766060076588,0.6577661726477065,0.6577662885770887,0.657766408017286,0.6577665311302354,0.6577666580879832,0.6577667890734973,0.6577669242815397,0.6577670639196354,0.6577672082091326,0.6577673573863813 +Year (Moderate)/nan,2022,2023,2024,2025,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9325660569052626,0.9325639274354156,0.9325632995743774,0.9325633100120814,0.9325633422876488,0.9325633762476644,0.932563412027527,0.9325634497775467,0.9325634896650558,0.9325635318768873,0.932563576622303,0.932563624136461,0.9325636746845509,0.932563728566746,0.9325637516726049,0.9325637754199226,0.932563799835787,0.9325638249488332,0.9325638507893549,0.9325638773894271,0.9325639047830387,0.9325639330062365,0.9325639620972851,0.9325639920968379,0.932564023048129,0.9325640549971792,0.9325640879930253,0.9325641220879703,0.9325641573378619 +2/nan,0.8696794504918296,0.8696754787537672,0.86967430771305,0.8696743271806894,0.8696743873787105,0.8696744507184427,0.869674517452423,0.8696745878609988,0.8696746622562666,0.8696747409866944,0.8696748244425819,0.8696749130625305,0.8696750073411529,0.8696751078383115,0.8696751509336837,0.8696751952254598,0.8696752407641617,0.8696752876031978,0.8696753357990702,0.8696753854116025,0.8696754365041884,0.8696754891440603,0.8696755434025866,0.8696755993555911,0.8696756570837113,0.869675716672782,0.8696757782142631,0.8696758418057068,0.8696759075512766 +3/nan,0.8110335359167011,0.8110279800608885,0.8110263419559443,0.8110263691881535,0.8110264533958538,0.811026541998324,0.8110266353488247,0.8110267338395192,0.8110268379069828,0.8110269480386689,0.8110270647805476,0.8110271887461551,0.8110273206273793,0.8110274612073827,0.8110275214911551,0.811027583448513,0.8110276471501295,0.8110277126707146,0.8110277800893062,0.8110278494895885,0.8110279209602397,0.8110279945953076,0.8110280704946256,0.8110281487642604,0.8110282295170109,0.8110283128729474,0.8110283989600088,0.8110284879146555,0.8110285798825966 +4/nan,0.7563423466077707,0.756335438345594,0.7563334014961727,0.7563334353571847,0.7563335400625354,0.7563336502324252,0.7563337663061048,0.7563338887711982,0.7563340181705515,0.7563341551102739,0.7563343002692358,0.75633445441032,0.7563346183938343,0.7563347931935788,0.7563348681515256,0.7563349451904415,0.7563350243982027,0.7563351058677048,0.7563351896972255,0.7563352759908194,0.7563353648587507,0.7563354564179606,0.7563355507925843,0.7563356481145067,0.756335748523985,0.756335852170317,0.7563359592125842,0.7563360698204648,0.7563361841751365 +5/nan,0.7053391998464822,0.7053311468421538,0.7053287724775832,0.7053288119495047,0.7053289340049674,0.7053290624304706,0.7053291977380514,0.7053293404961359,0.7053294913375232,0.7053296509687587,0.7053298201812054,0.7053299998641609,0.7053301910204917,0.7053303947853625,0.7053304821641917,0.7053305719688184,0.7053306643016806,0.7053307592710674,0.7053308569915419,0.7053309575844011,0.7053310611781809,0.7053311679092004,0.7053312779221648,0.7053313913708137,0.7053315084186454,0.7053316292396979,0.7053317540194135,0.7053318829555876,0.7053320162594201 +6/nan,0.6577753963815469,0.6577663844416448,0.6577637273464402,0.6577637715185191,0.6577639081078568,0.6577640518257591,0.6577642032452353,0.6577643630023984,0.6577645318053993,0.6577647104449178,0.6577648998065507,0.6577651008854914,0.657765314804026,0.6577655428324926,0.6577656406160858,0.6577657411143347,0.657765844441875,0.6577659507198912,0.657766060076588,0.6577661726477065,0.6577662885770887,0.657766408017286,0.6577665311302354,0.6577666580879832,0.6577667890734973,0.6577669242815397,0.6577670639196354,0.6577672082091326,0.6577673573863813 +Year (Conservative)/nan,2022,2023,2024,2025,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9325660569052626,0.9325639274354156,0.9325632995743774,0.9325633100120814,0.9325633422876488,0.9325633762476644,0.932563412027527,0.9325634497775467,0.9325634896650558,0.9325635318768873,0.932563576622303,0.932563624136461,0.9325636746845509,0.932563728566746,0.9325637516726049,0.9325637754199226,0.932563799835787,0.9325638249488332,0.9325638507893549,0.9325638773894271,0.9325639047830387,0.9325639330062365,0.9325639620972851,0.9325639920968379,0.932564023048129,0.9325640549971792,0.9325640879930253,0.9325641220879703,0.9325641573378619 +2/nan,0.8696794504918296,0.8696754787537672,0.86967430771305,0.8696743271806894,0.8696743873787105,0.8696744507184427,0.869674517452423,0.8696745878609988,0.8696746622562666,0.8696747409866944,0.8696748244425819,0.8696749130625305,0.8696750073411529,0.8696751078383115,0.8696751509336837,0.8696751952254598,0.8696752407641617,0.8696752876031978,0.8696753357990702,0.8696753854116025,0.8696754365041884,0.8696754891440603,0.8696755434025866,0.8696755993555911,0.8696756570837113,0.869675716672782,0.8696757782142631,0.8696758418057068,0.8696759075512766 diff --git a/tests/data/Solar_-_PV_Dist._Comm/Market/20/df_vom.csv b/tests/data/Solar_-_PV_Dist._Comm/Market/20/df_vom.csv index a9cf396..196adbd 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/Market/20/df_vom.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/Market/20/df_vom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial PV - Class 1/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 1/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 1/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 2/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 2/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 2/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 3/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 3/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 3/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 4/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 4/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 4/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 5/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 5/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 5/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 6/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 6/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 6/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 7/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 7/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 7/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 8/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 8/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 8/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 9/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 9/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 9/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 10/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 10/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 10/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial PV - Class 1/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 1/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 1/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 2/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 2/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 2/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 3/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 3/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 3/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 4/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 4/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 4/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 5/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 5/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 5/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 6/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 6/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 6/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 7/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 7/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 7/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 8/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 8/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 8/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 9/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 9/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 9/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 10/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 10/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 10/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Solar_-_PV_Dist._Comm/Market/30/df_capex.csv b/tests/data/Solar_-_PV_Dist._Comm/Market/30/df_capex.csv index e4db194..ab2a78c 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/Market/30/df_capex.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/Market/30/df_capex.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial PV - Class 1/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 1/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 1/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 2/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 2/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 2/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 3/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 3/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 3/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 4/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 4/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 4/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 5/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 5/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 5/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 6/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 6/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 6/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 7/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 7/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 7/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 8/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 8/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 8/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 9/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 9/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 9/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 10/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 10/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 10/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial PV - Class 1/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 1/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 1/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 2/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 2/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 2/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 3/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 3/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 3/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 4/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 4/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 4/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 5/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 5/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 5/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 6/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 6/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 6/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 7/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 7/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 7/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 8/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 8/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 8/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 9/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 9/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 9/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 10/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 10/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 10/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 diff --git a/tests/data/Solar_-_PV_Dist._Comm/Market/30/df_fom.csv b/tests/data/Solar_-_PV_Dist._Comm/Market/30/df_fom.csv index 4a8395b..3185910 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/Market/30/df_fom.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/Market/30/df_fom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial PV - Class 1/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 1/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 1/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 2/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 2/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 2/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 3/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 3/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 3/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 4/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 4/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 4/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 5/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 5/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 5/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 6/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 6/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 6/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 7/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 7/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 7/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 8/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 8/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 8/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 9/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 9/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 9/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 10/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 10/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 10/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial PV - Class 1/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 1/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 1/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 2/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 2/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 2/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 3/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 3/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 3/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 4/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 4/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 4/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 5/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 5/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 5/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 6/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 6/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 6/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 7/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 7/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 7/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 8/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 8/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 8/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 9/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 9/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 9/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 10/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 10/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 10/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 diff --git a/tests/data/Solar_-_PV_Dist._Comm/Market/30/df_gcc.csv b/tests/data/Solar_-_PV_Dist._Comm/Market/30/df_gcc.csv index a9cf396..196adbd 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/Market/30/df_gcc.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/Market/30/df_gcc.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial PV - Class 1/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 1/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 1/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 2/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 2/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 2/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 3/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 3/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 3/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 4/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 4/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 4/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 5/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 5/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 5/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 6/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 6/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 6/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 7/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 7/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 7/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 8/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 8/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 8/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 9/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 9/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 9/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 10/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 10/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 10/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial PV - Class 1/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 1/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 1/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 2/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 2/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 2/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 3/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 3/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 3/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 4/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 4/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 4/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 5/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 5/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 5/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 6/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 6/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 6/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 7/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 7/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 7/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 8/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 8/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 8/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 9/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 9/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 9/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 10/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 10/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 10/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Solar_-_PV_Dist._Comm/Market/30/df_lcoe.csv b/tests/data/Solar_-_PV_Dist._Comm/Market/30/df_lcoe.csv index 1157248..f3f45ad 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/Market/30/df_lcoe.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/Market/30/df_lcoe.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial PV - Class 1/Advanced,56.21837743507375,60.77505286369945,58.88208124878113,56.07197437668681,53.13937581200735,50.253689764569,47.41379954030392,44.61862361520107,41.86711426266196,39.158256244869435,36.49106556476991,33.864588275485154,31.277899344185364,28.730101567648727,26.220324536937078,25.896629280131837,25.57418008796313,25.252969778326957,24.932991224161665,24.614237352918376,24.296701146037265,23.98037563842937,23.665253917964147,25.066282341167565,26.291975992076786,28.649694739310473,28.25305872408822,27.85791788379857,27.464263777791324,27.072088028687833 -Commercial PV - Class 1/Moderate,56.59227158264885,61.37829863003376,60.35701065990947,58.38663403447042,56.26264895668775,54.15963482301726,52.07728259144426,50.01528926434506,47.97335774171365,45.951196678699354,43.94852034732438,41.965048502254014,40.00050625050722,38.054623924998396,36.12713696182164,35.436151286213565,34.749713088137334,34.067777625394626,33.39030074093153,32.71723885331205,32.04854894737749,31.384188565088035,30.724115796542172,32.30888415191444,33.63050371577913,36.37225322543725,35.549841244054434,34.73265265175516,33.92063784800887,33.113747858629644 -Commercial PV - Class 1/Conservative,57.17102576988707,62.3198480592472,62.612965816752606,61.9283916056901,61.06229177689379,60.19619152929082,59.33009082442525,58.46398961898361,57.597887864004235,56.73178550392473,55.865682475431505,54.999578706057925,54.13347411247008,53.26736859834879,52.40126205175925,51.23391598096796,50.079166586977756,48.93681107448894,47.80665097829371,46.688492048335576,45.58214413841226,44.487421098387856,43.404140669786045,45.532871462188275,47.27123727695959,51.01155473740622,49.68312976282872,48.36823662034054,47.0666696070428,45.7782271689604 -Commercial PV - Class 2/Advanced,58.333726481355654,63.06185757024638,61.097658433600294,58.181814662594235,55.138870160163606,52.144603369082,49.19785557703346,46.29750456511517,43.44246318354425,40.63167799378615,37.86412797357731,35.13882328153825,32.45480407829719,29.81113940124496,27.2069260902542,26.87105103595196,26.536468932407143,26.20317232727214,25.871153825312803,25.540406087858916,25.210921832260784,24.88269383135155,24.555714912915455,26.009460334973202,27.281273600388882,29.72770707634489,29.31614669555391,28.90613774917886,28.49767147897016,28.090739192330577 -Commercial PV - Class 2/Moderate,58.721689278090835,63.687801881339695,62.62808554255469,60.583568849301464,58.379663823388064,56.19751882282062,54.036813177149746,51.89723248775151,49.77846847553143,47.680218833101705,45.602187081295426,43.5440824298862,41.505619642396226,39.48651890487976,37.486505698590044,36.76952005719534,36.057253002900175,35.3496581099755,34.64668955985411,33.948302131245676,33.2544511904447,32.56509268182749,31.880183118533633,33.52458212107259,34.8959307381672,37.74084503974941,36.887487867846325,36.039550627360796,35.19698185142535,34.35973072308475 -Commercial PV - Class 2/Conservative,59.32222045665934,64.6647793285427,64.96892633301462,64.25859340264093,63.35990452502433,62.46121521284248,61.562525426192444,60.66383512013098,59.76514424385414,58.86645273970885,57.96776054199918,57.06906757553179,56.17037375383714,55.27167897697179,54.372983128789144,53.16171290881049,51.96351334530778,50.77817401232987,49.60548897694739,48.445256679987324,47.29727982054808,46.16136524415581,45.03732383442919,47.246153143667826,49.049929072286915,52.93098479900395,51.55257470156738,50.18820560331834,48.837664061301204,47.500740937597236 -Commercial PV - Class 3/Advanced,61.62333467960771,66.61809880791856,64.54313277924174,61.46285611233644,58.248311134746366,55.08518894597568,51.972265490556794,48.90835526440479,45.892309810204175,42.92301628296298,39.99939608200782,37.12040354593,34.28502470722883,31.492276103610724,28.741203643126518,28.386387619356572,28.032937459591118,27.680845291223036,27.33010330197945,26.980703739341216,26.63263890996889,26.285901179134687,25.94048297016078,27.47620931726883,28.819743825212953,31.404138787678065,30.969369322119316,30.536238780867535,30.10473791177002,29.674857532028714 -Commercial PV - Class 3/Moderate,62.033175824834196,67.27934193603633,66.15986511620264,64.00005219071335,61.67186256172851,59.366660069095374,57.08410595882692,54.823868102448,52.585620836110984,50.369044804436726,48.17382680893737,45.99965966088136,43.8462420384778,41.71327834826014,39.60047859057247,38.8430600472147,38.09062618578262,37.34312796246554,36.6005169748542,35.862745451498434,35.12976624166851,34.4015328053162,33.677999203230776,35.415130639753336,36.86381358684138,39.86916086561048,38.96768040520761,38.07192552189078,37.18184184642643,36.29737569614366 -Commercial PV - Class 3/Conservative,62.667572700101445,68.31141397797356,68.63271271506629,67.88232204841901,66.93295349580461,65.98358448411857,65.0342149712077,64.0848449095943,63.135474245609394,62.18610291834873,61.23673085841158,60.28735798636423,59.33798421086086,58.38860942632195,57.439233510051054,56.159656245652506,54.89388672999698,53.64170267060302,52.402886521385476,51.17722535666439,49.96451074916747,48.764538651879334,47.577109283596805,49.91050089054041,51.81599698072832,55.91591670785449,54.4597740630462,53.018464230135265,51.59176172949808,50.17944562932148 -Commercial PV - Class 4/Advanced,65.06118334438482,70.33459586585171,68.14387142799056,64.89175198299606,61.497873653575354,58.15828689258166,54.87169935682037,51.63685940518794,48.452554510119036,45.317609743115646,42.23088633042379,39.19128027517311,36.197721042544124,33.249170304751935,30.344620742871808,29.970010207819715,29.596841735727725,29.225107014790943,28.85479779690464,28.485905897051374,28.118423192694923,27.752341623180556,27.387653189141993,29.009054788965884,30.42754253237239,33.15611597555687,32.69709154823034,32.23979747768145,31.784223995597472,31.330361406889548 -Commercial PV - Class 4/Moderate,65.49388874778909,71.03272849073097,69.85079818780807,67.57049340609798,65.11241850477325,62.67861314842715,60.268719684631876,57.882387456096204,55.51927263080567,53.17903803715182,50.86135300389867,48.56589320483947,46.29234050801357,44.040382829356986,41.80971399068441,41.01004050702686,40.215629791221254,39.426430063395934,38.6423902208633,37.863459827094786,37.089589100911134,36.320728905883286,35.55683073993933,37.39087343614365,38.92037565017378,42.09338553894647,41.14161319782615,40.195885852850296,39.25614610162918,38.32233726663775 -Commercial PV - Class 4/Conservative,66.16367741841948,72.12237786939907,72.46160125208347,71.66934771701456,70.6670156980776,69.66468319445829,68.66235016165174,67.6600165495316,66.6576823014348,65.65534735305934,64.65301163113278,63.650675051789925,62.64833751858896,61.64599892006028,60.643659126662435,59.292696679803974,57.95631228973542,56.63427126270048,55.32634391613157,54.032305445629916,52.751935796162044,51.48501953731756,50.23134574247988,52.69491283022213,54.706712923973775,59.03535937666382,57.497981302562295,55.97626353472921,54.46996801446156,52.97886148458038 -Commercial PV - Class 5/Advanced,68.1782496124901,73.7043101099623,71.40862857023252,68.0007008337075,64.44422257734276,60.94463698590966,57.500589800349665,54.110769413723,50.773905206548704,47.48876595977579,44.25415834126273,41.06892546190406,37.931945497804335,34.84213037513431,31.798424514552153,31.40586647528227,31.014819587875866,30.625275142311388,30.23722449531931,29.850659069739912,29.46557035388812,29.0819499009251,28.69978932823679,30.398871904244448,31.885319067836857,34.74461783451843,34.263601652890685,33.784398729034166,33.30699882663855,32.831391786125515 -Commercial PV - Class 5/Moderate,68.63168583183783,74.43589010766529,73.19733379689694,70.80778013973304,68.23193943757988,65.68153102870023,63.156180125621056,60.65551927114127,58.179188160334036,55.726833467776984,53.298108679851595,50.89267393195746,48.510195850505156,46.15034739955528,43.81280773199643,42.97482207642198,42.14235132669182,41.315341222172606,40.49373821185876,39.6774894428193,38.866542748870145,38.0608466394673,37.26035028881577,39.182261547021845,40.785041858886586,44.1100699186216,43.11269838445067,42.12166146079338,41.136898995124795,40.1583515945127 -Commercial PV - Class 5/Conservative,69.33356392299,75.57774433641013,75.93321983301507,75.1030096140525,74.05265609957753,73.00230207719918,71.95194750028037,70.90159231629318,69.85123646585983,68.80087988159764,67.75052248672368,66.70016419335481,65.64980490042872,64.5994444911353,63.54908282972682,62.13339608404506,60.732985826487216,59.347606119173285,57.97701627549697,56.62098072073263,55.279268857061,53.951654932850445,52.6379179160389,55.21951393399239,57.3276989056091,61.8637298101437,60.252696307570474,58.658073392922255,57.07961160215854,55.517066502802805 -Commercial PV - Class 6/Advanced,69.09448651187323,74.69481087743803,72.36827803032081,68.91455168264952,65.31027846779206,61.76366248954725,58.27333128917958,54.83795563326744,51.456247826672204,48.1269601041814,44.84888309664835,41.62084436771472,38.44170701746808,35.310368349624156,32.22575859907438,31.82792503333128,31.431622927586663,31.03684345476636,30.643577855445283,30.2518174371966,29.861553573948022,29.472777705344964,29.085481336120715,30.807397618773603,32.31382091475438,35.21154535313162,34.724064869804835,34.23842201233862,33.75460640685847,33.27260775725307 -Commercial PV - Class 6/Moderate,69.55401639009375,75.43622246501837,74.1810213885023,71.7593548911556,69.14889786617721,66.56421491510861,64.00492621376615,61.47065936674857,58.961049227047106,56.47573772095395,54.014373678107944,51.57661266652112,49.16211683244822,46.77055474496468,44.401601245144626,43.55235403059565,42.70869583585341,41.87057167108433,41.0379272656192,40.21070905624473,39.38886417572358,38.572340441538344,37.76108634485406,39.70882586973046,41.33314569708118,44.702858292091435,43.69208323689736,42.687727922063026,41.68973138668303,40.698033439652846 -Commercial PV - Class 6/Conservative,70.26532691181781,76.59342189526134,76.95367457181248,76.11230728675946,75.0478382346632,73.98336866783792,72.9188985390198,71.85442779497501,70.7899563755278,69.72548421238992,68.6610112277466,67.59653733253363,66.53206242433055,65.46758638475744,64.4031090762423,62.96839713642995,61.54916698309092,60.14516937322431,58.7561603856739,57.38190127986194,56.0221583590009,54.67670283761807,53.345310713235854,55.961600398809054,58.098116940577505,62.69510685938863,61.0624229279823,59.44637012384137,57.84669563041684,56.26315173034222 -Commercial PV - Class 7/Advanced,72.5172982033736,78.39505216835161,75.95326723337925,72.32844973909353,68.54562756726457,64.82331886376143,61.16008318080852,57.554525437245566,54.005294147924054,50.51107973567558,47.07061292146678,43.682663188633995,40.34603731736854,37.059577985873666,33.82216243487721,33.40462093802642,32.98868676683942,32.574350656965294,32.16160341505339,31.75043591807032,31.340839112624284,30.93280401429674,30.526321706981346,32.33353850320035,33.9145871930459,36.95585948288187,36.444230127742834,35.934529431014106,35.42674650491883,34.92087054329551 -Commercial PV - Class 7/Moderate,72.99959233268234,79.17319189993152,77.85581050864975,75.31417918026536,72.57440499444925,69.86168168198047,67.17561060289542,64.5158009140208,61.881869379647675,59.27344018776618,56.69014477169195,54.13162163692024,51.597516193062866,49.087480590726855,46.60117356322102,45.70985622930828,44.82440478479498,43.94476151575399,43.0708694630486,42.20267241004408,41.34011487055898,40.48314207705152,39.631699969035374,41.675926868727124,43.380712463702245,46.91735432108158,45.856507359270175,44.8023981597544,43.754962741739554,42.7141379323663 -Commercial PV - Class 7/Conservative,73.74613984787658,80.38771682659528,80.76581574726,79.88276869981912,78.7655678408785,77.64836644171012,76.53116445270885,75.41396181800371,74.29675847443798,73.17955435034054,72.06234936404181,70.94514342206551,69.82793641691748,68.71072822435346,67.59351869998638,66.0877338128314,64.59819765090886,63.124648624185504,61.66683072810708,60.2244933953339,58.7973913521765,57.38528447955754,55.98793767833547,58.733833463848256,60.976189040935296,65.80090524637443,64.08734120526525,62.39123216637474,60.71231278909473,59.050323084603356 -Commercial PV - Class 8/Advanced,76.35554695928471,82.54440299787223,79.97337747863848,76.15670298495341,72.1736608262444,68.25433503710369,64.39720892867918,60.60081357993154,56.86372597331489,53.18456721739979,49.56200085182111,45.99473123022653,42.48150197719403,39.0210945153498,35.61232665919536,35.172685219702835,34.734736179585916,34.298469784143315,33.863876353432005,33.43094628154796,32.999670035914846,32.57003815658022,32.14204125551951,34.04491174805102,35.70964334276452,38.91188632334676,38.37317707438235,37.83649856527539,37.301839331972815,36.769187996356685 -Commercial PV - Class 8/Moderate,76.86336830606662,83.36372867998615,81.97661996003353,79.30046330423284,76.41567634049038,73.55937201856351,70.7311305989802,67.930540551733,65.1571983569322,62.41070831131423,59.690682340426854,56.99673981631901,54.32850738058233,51.68561877259601,49.06771466285496,48.129221031248136,47.19690376313793,46.27070208987215,45.35055603753912,44.43640641402879,43.528194796346426,42.62586351817364,41.72935565767098,43.881780898295624,45.67679863582324,49.400630467808625,48.28363421979566,47.173732355303734,46.07085750711572,44.97494315871288 -Commercial PV - Class 8/Conservative,77.6494296357908,84.64253687290886,85.04064809060901,84.11086248126328,82.93452959571425,81.7581961413439,80.58186206592154,79.40552731061902,78.22919180893682,77.05285548541036,75.87651825404738,74.70018001642404,73.52384065935662,72.3475000520248,71.17115804239927,69.58567386813648,68.01729844355485,66.46575633299193,64.9307779818966,63.41209956071725,61.909462813738614,60.422614912684736,58.95130831491418,61.8425408868727,64.20358150487132,69.28366382890489,67.47940301320662,65.69352107088893,63.92573861720131,62.175781902442836 -Commercial PV - Class 9/Advanced,79.5461109716644,85.9935722084446,83.31511478906415,79.338958178212,75.18948212599499,71.10638487147149,67.08808635000264,63.133056260769955,59.2398121245545,55.40691743209094,51.63297987818674,47.916649677101,44.25661795498342,40.651615215446824,37.10040987463649,36.64239774419804,36.18614873109556,35.73165267302148,35.27889948555034,34.827879161389454,34.37858176963784,33.93099745505306,33.48511643732611,35.46749955671272,37.201792996346235,40.537843691228375,39.97662414129267,39.41752018694219,38.86051988509129,38.3056113821803 -Commercial PV - Class 9/Moderate,80.07515194921686,86.84713392369393,85.40206400328655,82.61408247742054,79.60875289645594,76.63309612220752,73.68667487612834,70.76906043217372,67.87983240912439,65.01857856900985,62.18489462144556,59.37838403370481,56.59865784636597,53.84533449438041,51.11803963343633,50.1403304618184,49.16905573688664,48.20415215073293,47.24555722339842,46.293209289393936,45.347047484483554,44.40701173272591,43.47304273376713,45.7154084015848,47.585432071530036,51.46486653232799,50.301195901473214,49.14491609736665,47.995956937810085,46.8542491268507 -Commercial PV - Class 9/Conservative,80.89405934042601,88.17937791220137,88.59412445470375,87.62548717547227,86.40000048878274,85.17451320950332,83.94902528322085,82.72353664864902,81.49804723650955,80.27255696818456,79.04706575408854,77.82157349168494,76.59608006306058,75.37058533192877,74.14508913990751,72.49335452346928,70.85944355645691,69.24306929395755,67.64395091791553,66.06181357449735,64.49638821661208,62.94741145139702,61.41462539248755,64.42666991541579,66.88636808388115,72.17872480693944,70.29907183105425,68.438565701203,66.59691535836961,64.77383561405179 -Commercial PV - Class 10/Advanced,87.44695831935226,94.53480795965957,91.59031511831682,87.21923025730754,82.65761115421112,78.16896386437236,73.75155138462496,69.40369141837074,65.12375424044923,60.91016066157872,56.761380087080774,52.675928664935725,48.65236751855192,44.689301059932674,40.785375379242616,40.28187159771298,39.78030605359441,39.28066757521711,38.78294507652895,38.2871275562717,37.79320409716642,37.301163865107384,36.81099610836503,38.99027768349746,40.89682829014095,44.564229279367474,43.94726709238241,43.33263063064908,42.72030676484534,42.11028246406725 -Commercial PV - Class 10/Moderate,88.0285458256194,95.47314893981121,93.88454872347349,90.81965339032041,87.5158220981012,84.24461083796692,81.00553889906446,77.79813497251266,74.6219369230983,71.47649156767784,68.36135446008069,65.27608968231667,62.22026964191242,59.19347487520728,56.195293856470634,55.120474583289855,54.05272885254002,52.99198706831084,51.9381805448766,50.891241491877814,49.85110299979197,48.817699025687766,47.79096437925598,50.2560510402525,52.31181316267926,56.57656903134647,55.29731784092612,54.02619156460528,52.7631130494008,51.50800611660035 -Commercial PV - Class 10/Conservative,88.92879047154538,96.93771688802576,97.39365776523873,96.3288114421583,94.98160437065187,93.6343966476971,92.28718821347627,90.93997900061585,89.59276893295659,88.24555792407193,86.89834587547836,85.55113267445499,84.20391819137701,82.85670227642116,81.50948475547433,79.69369305435953,77.89749532093722,76.12057610974406,74.3626267107185,72.62334497041239,70.90243511886963,69.19960760196368,67.51457891899402,70.82579210886782,73.5297976295475,79.34781301860001,77.28146516790963,75.23616590685641,73.21159526724414,71.20743973447385 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial PV - Class 1/Advanced,64.30630931754456,58.419514892961054,55.91886197741891,53.166587699302816,50.44948437566884,47.775501785526814,45.14362159849422,42.55285730784118,40.002252998263046,37.49088217068989,35.017846621119375,32.58227537065505,30.183323644111056,27.8201718947176,27.477074396490174,27.135297636267435,26.794834000873397,26.45567593543902,26.117815942839094,25.781246583133683,25.445960473016196,25.111950285266982,24.779208748212145,24.44772864518832,24.117502814011782,23.788524146453607,23.460785587718824,23.13428013593106,22.80900084162062 +Commercial PV - Class 1/Moderate,64.9446059049847,59.188794027584166,57.63608500231551,55.801392306643656,53.975623634957245,52.1677930102752,50.37763738162709,48.604898818170945,46.84932438547647,45.11066602542466,43.38868043960695,41.683128976118915,39.99377751964675,38.320396384754375,37.5880171778732,36.860457888820335,36.13767109589643,35.41960999764837,34.70622840277632,33.99748072023687,33.293321949540385,32.59370767123732,31.898594037589053,31.20793776342039,30.521696117147965,29.839826911983106,29.162288497303354,28.48903975019095,27.820040067132798 +Commercial PV - Class 1/Conservative,65.9408628554895,60.399410298076745,60.285629102300824,59.86572523458038,59.43610482140768,59.00648360219996,58.576861512166836,58.14723847938333,57.7176144237788,57.28798925595127,56.858362875766815,56.42873517069968,55.99910601385361,55.569475261592686,54.332189847617116,53.10825586156119,51.89745835924028,50.69958698607724,49.5144358552829,48.34180342989603,47.18149240854531,46.03330961479527,44.89706588994609,43.77257598916374,42.6596584808183,41.558135648919226,40.46783339853431,39.38858116408942,38.32021182044521 +Commercial PV - Class 2/Advanced,66.72598587690234,60.61768692764482,58.02294104817673,55.16710595889985,52.347765214220836,49.573167722334915,46.84225683577711,44.15400892817508,41.50743211565626,38.901565037437976,36.335475692473835,33.80826032923212,31.319042385868155,28.866971478231985,28.5109641274124,28.15632721047999,27.803052827795057,27.45113314021881,27.10056036852901,26.751326792840437,26.403424752032176,26.056846643180656,25.711584920998092,25.36763209727714,25.024980740340037,24.68362347449396,24.34355297949065,24.004761989991614,23.667243295036993 +Commercial PV - Class 2/Moderate,67.3882998789156,61.415912004111036,59.80477863958517,57.90105130397743,56.006583779805574,54.13072926396485,52.27321480757166,50.433772774527746,48.61214071314831,46.80806123154254,45.02128187662544,43.25155501665178,41.4986377271669,39.762291680278466,39.00235497836682,38.24741955505983,37.49743620430495,36.752356363634,36.01213210369054,35.27671611796063,34.54606171270507,33.82012279708776,33.0988538734955,32.38221002804628,31.670146921280125,30.962620779030942,30.259588383473364,29.561007064342864,28.86683469032338 +Commercial PV - Class 2/Conservative,68.42204334693038,62.672080567110775,62.554018085482255,62.11831434436385,61.67252844985335,61.226741718978865,60.78095408451211,60.335165471821774,59.88937579782435,59.443584969753914,58.99779288370877,58.55199942292911,58.10620445574391,57.66040783311259,56.37656663720514,55.10657924818315,53.850222634080104,52.60727852523175,51.37753328787285,50.160777801738696,48.95680734152851,47.76542146208783,46.58642388717459,45.41962240168098,44.26482874718409,43.12185852071005,41.99053107659423,40.87066943133048,39.76210017130193 +Commercial PV - Class 3/Advanced,70.48885794795486,64.0360942865505,61.295023153539645,58.278139232151155,55.299807677407465,52.36874257738623,49.48382769720413,46.643981685225754,43.848156722367214,41.09533723392015,38.38453866059324,35.714806285682045,33.08521411547448,30.494863810189393,30.11878017125082,29.744144248945137,29.370947698149035,28.999182237651922,28.62883964953863,28.259911778577198,27.89239053161386,27.526267876974114,27.161535843869498,26.7981865218109,26.436212060026676,26.075604666887273,25.716356609334376,25.35846021231597,25.001907858225206 +Commercial PV - Class 3/Moderate,71.1885217594567,64.8793335925882,63.17734373998738,61.166259692778965,59.16495764465756,57.18331824644678,55.22105315688299,53.27787964709132,51.35352046497448,49.447703703565665,47.56016267321742,45.69063577751149,43.838866392777895,42.00460275112252,41.201811012244214,40.40430258859145,39.61202549923949,38.8249284431416,38.04296078806577,37.26607255974639,36.494214431248736,35.72733771254065,34.96539434026643,34.20833686771985,33.45611845501008,32.708692859418676,31.966014425941644,31.22803807801435,30.494719308413483 +Commercial PV - Class 3/Conservative,72.28056102292966,66.20634114792544,66.08162078018373,65.62134644011259,65.15042138474776,64.67949544585396,64.20856855241169,63.73764062558099,63.26671157759299,62.795781310450465,62.32484971439239,61.85391666607452,61.382982026400526,60.91204563792501,59.555804909567655,58.21419924448818,56.88699303329995,55.573955697478624,54.27486155583071,52.98948969519262,51.71762384520948,50.4590522570426,49.2135675858628,47.98096677699424,46.76105095557498,45.553625319612074,44.35849903630741,43.17548514154104,42.00440044239879 +Commercial PV - Class 4/Advanced,74.42129729804785,67.60854622192764,64.71455594256297,61.52936580381612,58.384878794941706,55.290295146421386,52.2444363507502,49.24616072974123,46.29436200847628,43.38796795526516,40.52593908412584,37.707267416524296,34.93097529932005,32.196114276063845,31.79904964603331,31.403513497993785,31.009497021263382,30.616991472638528,30.225988175742188,29.83647852037753,29.448453961889115,29.061906020530593,28.676826280838373,28.293206391012205,27.91103806230081,27.530313068394445,27.151023244822184,26.773160488355433,26.39671675641558 +Commercial PV - Class 4/Moderate,75.15999402318012,68.4988282454266,66.70188761528915,64.57860901317072,62.46565812926786,60.37346683712552,58.30173070946927,56.250151244517916,54.21843572280687,52.20629706819666,50.213453712931525,48.23962946662645,46.28455338906488,44.34795966670058,43.50038170322171,42.65838180107857,41.82190507942948,40.99089737523985,40.165305231601714,39.345075886280235,38.53015726048477,37.72049794785888,36.91604720368361,36.116754934291244,35.322571686682465,34.533448638345554,33.74933758727062,32.97019094215721,32.195961712808625 +Commercial PV - Class 4/Conservative,76.31295608064553,69.89986702896633,69.76818874906454,69.28223657877419,68.78503951003628,68.287841508479,67.79064249912082,67.29344239872341,66.7962411146215,66.29903854335073,65.80183456902674,65.30462906142414,64.80742187368669,64.31021283958542,62.87831001988973,61.461858725823596,60.06061020380068,58.67432101175922,57.30275287818107,55.94567256557732,54.60285173828122,53.274066834389025,51.959098941697796,50.65773367749744,49.36976107207563,48.09497545580667,46.83317534969346,45.58416335924337,44.34774607155784 +Commercial PV - Class 5/Advanced,77.9868044639485,70.84765605718084,67.81501537190081,64.47722350922841,61.18208485398023,57.93924041755548,54.74745523042684,51.6055329168691,48.51231420058826,45.46667547952146,42.46752746615335,39.51381388993114,36.604510258578195,33.73862267531574,33.32253477056279,32.908048577020026,32.49515486188785,32.08384446307779,31.674108288529624,31.26593731553396,30.859322590062895,30.454255226107396,30.050726405020946,29.648727374870482,29.248249449792553,28.84928400935683,28.45182249793446,28.055856424073045,27.6613773598759 +Commercial PV - Class 5/Moderate,78.76089197857931,71.78059128681434,69.89755964609166,67.67255525651835,65.45837338375513,63.26594568999924,61.09495316293584,58.94508299963233,56.816028456502174,54.707488703654356,52.61916868348699,50.55077897339748,48.50203565248608,46.47266017214099,45.58447494418055,44.70213502118618,43.82558289298774,42.95476180161217,42.0896157290434,41.23008938522008,40.37612819626877,39.527678292966336,38.68468649942608,37.8471003220042,37.014867938419656,36.187938187085415,35.366260556644455,34.54978517570811,33.738462802790195 +Commercial PV - Class 5/Conservative,79.96909218194055,73.24875351490263,73.11076655902194,72.60153253248396,72.08051486701082,71.55949622402714,71.03847652495905,70.51745568258032,69.99643359978604,69.47541016815497,68.9543852662507,68.43335875760881,67.91233048833719,67.39130028424289,65.89079533115451,64.40648218272005,62.9381001676263,61.48539418055857,60.04811453446527,58.62601681750329,57.218861754496814,55.826415072742925,54.44844737200557,53.08473399854857,51.735054923059145,50.39919462232733,49.07694196454382,47.768090098091434,46.472436343704295 +Commercial PV - Class 6/Advanced,79.03485700740592,71.79976669485994,68.7263708227833,65.34372289407189,62.004301382609555,58.71787686384918,55.48319777169989,52.299051652529094,49.16426365070883,46.077695064262805,43.03824196691002,40.044833893041925,37.09643258238941,34.19203078134939,33.77035113591831,33.35029472684541,32.93185219725294,32.515014261924534,32.0997717066132,31.686115387354736,31.27403622978947,30.863525228490666,30.454573446299385,30.047172013666692,29.641312128001186,29.236985053023897,28.83418211812821,28.432894717746425,28.033114310720645 +Commercial PV - Class 6/Moderate,79.819347363827,72.74523949603544,70.8369020857786,68.58199620805323,66.33805828925918,64.1161669005028,61.915998742312375,59.73723680804529,57.579570231835625,55.442694140986234,53.326309512661965,51.23012303475486,49.15384697079633,47.09719902880309,46.1970776176175,45.302880065542865,44.41454808953881,43.5320241688707,42.655251532705044,41.78417414794596,40.918736707310195,40.0588846176345,39.20456398840971,38.35572162053811,37.512304995307055,36.67426226357692,35.8415422351764,35.01409436850297,34.191868760321825 +Commercial PV - Class 6/Conservative,81.04378438192688,74.23313212810595,74.09329078697291,73.57721324350413,73.04919370260812,72.52117317106494,71.99315156924482,71.46512880874924,70.9371047911684,70.40907940662393,69.88105253204752,69.35302402914077,68.82499374194347,68.2969614939217,66.77629148799696,65.27203088587211,63.78391551311274,62.31168683608344,60.85509181222717,59.413882745088046,57.987817143908345,56.576657587630706,55.18017159314498,53.79813148762834,52.430314284828256,51.07650156515186,49.736479359422276,48.41003803617557,47.09697219237082 +Commercial PV - Class 7/Advanced,82.95009606999776,75.35659290917643,72.13094675122863,68.58072876789885,65.07587855771804,61.626650712181174,58.23173166495301,54.88984889971464,51.5997693606867,48.36029793672569,45.17027601510647,42.028580101355416,38.93412050173071,35.885840065168765,35.44327119842187,35.00240598012775,34.563234589886406,34.12574728250923,33.689934387292645,33.255786307297576,32.823293518637506,32.39244656977372,31.96323608081713,31.53565274283792,31.109687317180768,30.685330634787782,30.2625735955267,29.841407167526082,29.42182238651498 +Commercial PV - Class 7/Moderate,83.77344861209215,76.34890266538599,74.34602978741087,71.97942008798933,69.62432167968024,67.29236194529152,64.98320156969996,62.69650784234655,60.43195449765152,58.18922156009426,55.96799519380736,53.767967556549394,51.58883665792502,49.43030622173383,48.485594478591054,47.547100051465094,46.614761770082715,45.68851926423961,44.76831295078134,43.85408402083721,42.94577442730454,42.04332687257684,41.14668479650986,40.255792364622046,39.370594456521914,38.49103665456038,37.61706523270075,36.748627145604026,35.885670017922386 +Commercial PV - Class 7/Conservative,85.05854195101638,77.91050271687372,77.7637338971306,77.22209083695157,76.667914195118,76.11373651356246,75.55955770871044,75.00537768778437,74.45119634749938,73.89701357253394,73.34282923372315,72.78864318591759,72.23445526543107,71.68026528698448,70.0842641318182,68.50548527163916,66.94365144530525,65.39849131190813,63.86973929363554,62.35713542361222,60.86042519854165,59.37935943597114,57.91369413601188,56.463190347355024,55.02761403742597,53.60673596653355,52.200331565867856,50.808180819214165,49.43006814824877 +Commercial PV - Class 8/Advanced,87.3405396045938,79.34512193810113,75.94874641406429,72.21061988897507,68.52026239581257,64.88847128861283,61.31386347563808,57.79509908789216,54.33087980551487,50.91994726164345,47.56108151964849,44.253099619916725,40.99485419259658,37.78523213295752,37.319238656575656,36.85503900060163,36.392622824854094,35.93197986834396,35.47309994850955,35.01597296045796,34.56058887621543,34.106937743985256,33.6550096874127,33.2047949048581,32.75628366867578,32.309466324501244,31.86433329054375,31.42087505688635,30.979082184790606 +Commercial PV - Class 8/Moderate,88.20747115402396,80.3899533930173,78.28107099010683,75.78919963643753,73.30944885194106,70.85406144207207,68.42268013218762,66.01495460178013,63.63054131644594,61.269103364765314,58.93031029993585,56.61383798601614,54.31936844864167,52.04658973008784,51.051875590790644,50.06370784217325,49.082022076297335,48.106754727640116,47.137843059386256,46.175225149986005,45.21883987997706,44.26862691906317,43.32452671344329,42.38648047338748,41.454430161051704,40.528318478529656,39.608088856133556,38.69368544090178,37.78505308532574 +Commercial PV - Class 8/Conservative,89.5605828558982,82.03420695757497,81.87966985007512,81.30935830867317,80.7258497990126,80.14234019459889,79.55882940743403,78.97531733982989,78.3918038830348,77.80828891562345,77.2247723015944,76.64125388811567,76.05773350283731,75.4742109506737,73.79373547558625,72.13139384974892,70.48689413693846,68.85995063451588,67.25028370797168,65.65761963071309,64.08169042890644,62.522233731187384,60.97899262306199,59.45171550583127,57.94015595987283,56.444072612128956,54.96322900764704,53.49739348503273,52.046339055674714 +Commercial PV - Class 9/Advanced,90.99011836581772,82.66060720007661,79.12231201268777,75.22798554614533,71.3834241702344,67.59987641314399,63.875901389787906,60.210103243910815,56.601129404549745,53.04766892320007,49.54845088742168,46.102242906898226,42.70784966821538,39.36411155486921,38.87864625129266,38.395049724025185,37.91331120081455,37.43341999190985,36.95536548926474,36.47913716574707,36.00472457435798,35.53211734745873,35.06130519600498,34.592277908789434,34.125025351690724,33.6595374669307,33.195804272337554,32.733815860616524,32.273562398625636 +Commercial PV - Class 9/Moderate,91.8932751891534,83.74909758707838,81.55209422152645,78.95609847374158,76.37272976064979,73.81474246094494,71.28176437104099,68.77343053207012,66.28938305482994,63.82927094984756,61.39274996239543,58.97948241231026,56.58913703847099,54.22138884780558,53.18510995962199,52.1556510071237,51.13294489104664,50.11692538974315,49.107527144901034,48.10468564754007,47.10833722428324,46.11841902389533,45.13486900408268,44.157625918549925,43.18662930430563,42.22181946921486,41.26313747979023,40.31052514921939,39.3639250256208 +Commercial PV - Class 9/Conservative,93.30292750494053,85.46205730933151,85.30106277269387,84.70692040887882,84.09902963327976,83.49113771718261,82.88324456891235,82.27535008669881,81.66745415724614,81.05955665405517,80.45165743544156,79.84375634218712,79.2358531947402,78.62794778986336,76.87725260202396,75.14544899760232,73.43223284163862,71.73730649323142,70.06037863316934,68.4011640970237,66.75938371350756,65.13476414790595,63.52703775039307,61.935942409061795,60.361221407492586,58.80262328670441,57.25990171132744,55.73281533985188,54.22112769880623 +Commercial PV - Class 10/Advanced,100.02763165936463,90.87079914004,86.98106590237896,82.69993889262489,78.47351984725846,74.31417454461479,70.22031898496675,66.19041866986696,62.222986685433945,58.316581874358505,54.46980709194281,50.681307541788776,46.949769187030924,43.273917233278354,42.740233516390255,42.2086041903707,41.67901741302299,41.15146143284614,40.625924588158945,40.10239530623114,39.58086210242491,39.06131357934494,38.54373842599663,38.02812541695352,37.51446341153157,37.00274135297269,36.492948267634645,35.98507326418937,35.479105532826765 +Commercial PV - Class 10/Moderate,101.02049373799231,92.06740287516249,89.65218408711472,86.79834335020396,83.95838381707571,81.14632668384385,78.36176277812928,75.60429089184635,72.87351758876316,70.16905701768682,67.4905307310925,64.83756750903233,62.209803188166426,59.60688049577235,58.46767412056068,57.33596506513409,56.21167956565325,55.0947448230637,53.98508898739654,52.882641142373934,51.787331290316814,50.69909033734646,49.61785007887309,48.543543185367014,47.47610318840351,46.41546446697894,45.361562234089234,44.31433252356821,43.27371217717678 +Commercial PV - Class 10/Conservative,102.5701585273536,93.9505008117537,93.77351563469067,93.12036060436111,92.45209161336712,91.78382136859608,91.11554976926742,90.44727670350274,89.77900204675318,89.11072565995515,88.44244738735163,87.77416705391025,87.10588446224553,86.43759938893363,84.5130179449028,82.60920447415867,80.72582463380463,78.86255122001909,77.01906397856683,75.19504942131367,73.39020064853072,71.60421717677337,69.83680477213285,68.08767528866792,66.35654651182699,64.6431420066874,62.94719097083586,61.2684280917299,59.606593408378856 diff --git a/tests/data/Solar_-_PV_Dist._Comm/Market/30/df_occ.csv b/tests/data/Solar_-_PV_Dist._Comm/Market/30/df_occ.csv index da3cdc0..abee9dc 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/Market/30/df_occ.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/Market/30/df_occ.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial PV - Class 1/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 1/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 1/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 2/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 2/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 2/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 3/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 3/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 3/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 4/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 4/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 4/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 5/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 5/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 5/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 6/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 6/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 6/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 7/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 7/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 7/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 8/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 8/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 8/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 9/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 9/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 9/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 10/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 10/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 10/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial PV - Class 1/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 1/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 1/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 2/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 2/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 2/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 3/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 3/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 3/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 4/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 4/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 4/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 5/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 5/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 5/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 6/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 6/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 6/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 7/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 7/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 7/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 8/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 8/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 8/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 9/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 9/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 9/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 10/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 10/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 10/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 diff --git a/tests/data/Solar_-_PV_Dist._Comm/Market/30/df_tc.csv b/tests/data/Solar_-_PV_Dist._Comm/Market/30/df_tc.csv index 19deb81..f0f1fc3 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/Market/30/df_tc.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/Market/30/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12637797300394796,0.12682148476742172,0.12803180226710376,0.12822382085003933,0.12822380636619182,0.1282237910220374,0.1282237747385803,0.12822375742684652,0.1282237389862595,0.12822371930268342,0.12822369824605975,0.12822367566752857,0.1282236513959058,0.1282236252333334,0.12822359694987517,0.12822358716005036,0.1282235771026209,0.12822356676646185,0.12822355613982397,0.12822354521028728,0.12822353396471398,0.12822352238919546,0.12822351046899425,0.12664007510556524,0.1250663879580967,0.12194849490701229,0.121948481774298,0.12194846821908106,0.12194845422063874,0.12194843975687125 -10 year CRF/Moderate,0.12637797300394796,0.12682148476742172,0.12803180226710376,0.12822382085003933,0.12822380636619182,0.1282237910220374,0.1282237747385803,0.12822375742684652,0.1282237389862595,0.12822371930268342,0.12822369824605975,0.12822367566752857,0.1282236513959058,0.1282236252333334,0.12822359694987517,0.12822358716005036,0.1282235771026209,0.12822356676646185,0.12822355613982397,0.12822354521028728,0.12822353396471398,0.12822352238919546,0.12822351046899425,0.12664007510556524,0.1250663879580967,0.12194849490701229,0.121948481774298,0.12194846821908106,0.12194845422063874,0.12194843975687125 -10 year CRF/Conservative,0.12637797300394796,0.12682148476742172,0.12803180226710376,0.12822382085003933,0.12822380636619182,0.1282237910220374,0.1282237747385803,0.12822375742684652,0.1282237389862595,0.12822371930268342,0.12822369824605975,0.12822367566752857,0.1282236513959058,0.1282236252333334,0.12822359694987517,0.12822358716005036,0.1282235771026209,0.12822356676646185,0.12822355613982397,0.12822354521028728,0.12822353396471398,0.12822352238919546,0.12822351046899425,0.12664007510556524,0.1250663879580967,0.12194849490701229,0.121948481774298,0.12194846821908106,0.12194845422063874,0.12194843975687125 -ITC Schedule/*,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.22500000894069672,0.15000000596046448,0.0,0.0,0.0,0.0,0.0 -PTC/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8230467797339552,0.8230446757989264,0.8230404419823656,0.8230398209377775,0.8230398690702371,0.8230399200616597,0.8230399741745669,0.8230400317046349,0.8230400929861013,0.8230401583982623,0.8230402283733291,0.8230403034059949,0.8230403840651391,0.823040471008286,0.8230405649995617,0.823040597533006,0.8230406309557551,0.8230406653047785,0.8230407006191228,0.8230407369400619,0.8230407743112549,0.8230408127789244,0.8230408523920446,0.8283473863139239,0.8337111437969397,0.8446136215371913,0.8446136682535402,0.8446137164728443,0.8446137662688196,0.8446138177200808 -PVD/Moderate,0.8230467797339552,0.8230446757989264,0.8230404419823656,0.8230398209377775,0.8230398690702371,0.8230399200616597,0.8230399741745669,0.8230400317046349,0.8230400929861013,0.8230401583982623,0.8230402283733291,0.8230403034059949,0.8230403840651391,0.823040471008286,0.8230405649995617,0.823040597533006,0.8230406309557551,0.8230406653047785,0.8230407006191228,0.8230407369400619,0.8230407743112549,0.8230408127789244,0.8230408523920446,0.8283473863139239,0.8337111437969397,0.8446136215371913,0.8446136682535402,0.8446137164728443,0.8446137662688196,0.8446138177200808 -PVD/Conservative,0.8230467797339552,0.8230446757989264,0.8230404419823656,0.8230398209377775,0.8230398690702371,0.8230399200616597,0.8230399741745669,0.8230400317046349,0.8230400929861013,0.8230401583982623,0.8230402283733291,0.8230403034059949,0.8230403840651391,0.823040471008286,0.8230405649995617,0.823040597533006,0.8230406309557551,0.8230406653047785,0.8230407006191228,0.8230407369400619,0.8230407743112549,0.8230408127789244,0.8230408523920446,0.8283473863139239,0.8337111437969397,0.8446136215371913,0.8446136682535402,0.8446137164728443,0.8446137662688196,0.8446138177200808 -PFF/Advanced,0.7001421820681615,0.700142801944194,0.700144049340799,0.7001442323172931,0.7001442181361716,0.7001442031127225,0.7001441871695999,0.7001441702196894,0.7001441521645159,0.7001441328923281,0.7001441122757851,0.7001440901691371,0.7001440664047768,0.7001440407889796,0.7001440130966134,0.700144003511383,0.7001439936641392,0.70014398354399,0.7001439731394311,0.7001439624383023,0.7001439514277406,0.7001439400941271,0.700143928423033,0.7888099167983265,0.87731960664793,1.0538600239918219,1.0538600077990017,1.0538599910852275,1.0538599738249472,1.0538599559909119 -PFF/Moderate,0.7001421820681615,0.700142801944194,0.700144049340799,0.7001442323172931,0.7001442181361716,0.7001442031127225,0.7001441871695999,0.7001441702196894,0.7001441521645159,0.7001441328923281,0.7001441122757851,0.7001440901691371,0.7001440664047768,0.7001440407889796,0.7001440130966134,0.700144003511383,0.7001439936641392,0.70014398354399,0.7001439731394311,0.7001439624383023,0.7001439514277406,0.7001439400941271,0.700143928423033,0.7888099167983265,0.87731960664793,1.0538600239918219,1.0538600077990017,1.0538599910852275,1.0538599738249472,1.0538599559909119 -PFF/Conservative,0.7001421820681615,0.700142801944194,0.700144049340799,0.7001442323172931,0.7001442181361716,0.7001442031127225,0.7001441871695999,0.7001441702196894,0.7001441521645159,0.7001441328923281,0.7001441122757851,0.7001440901691371,0.7001440664047768,0.7001440407889796,0.7001440130966134,0.700144003511383,0.7001439936641392,0.70014398354399,0.7001439731394311,0.7001439624383023,0.7001439514277406,0.7001439400941271,0.700143928423033,0.7888099167983265,0.87731960664793,1.0538600239918219,1.0538600077990017,1.0538599910852275,1.0538599738249472,1.0538599559909119 -Year (Advanced)/nan,2021,2022,2023,2024,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9309651229111661,0.930964224248384,0.9309624158338352,0.9309621505627563,0.9309621711219138,0.9309621929022394,0.930962216015865,0.9309622405890852,0.9309622667646646,0.9309622947046144,0.9309623245935477,0.9309623566427654,0.9309623910952566,0.9309624282318731,0.9309624683790011,0.9309624822752296,0.9309624965513125,0.9309625112230404,0.9309625263070919,0.9309625418210962,0.9309625577837018,0.930962574214652,0.9309625911348655,0.9332225748057783,0.935493558288686,0.9400688281065404,0.9400688475955381,0.9400688677115336,0.9400688884852791,0.9400689099495712 -2/nan,0.8666960600770025,0.8666943868303955,0.8666910196951707,0.8666905257804323,0.8666905640600276,0.8666906046133463,0.8666906476491703,0.8666906934026498,0.8666907421396026,0.8666907941616814,0.8666908498126219,0.8666909094858516,0.8666909736337974,0.8666910427793857,0.8666911175303226,0.8666911434040572,0.8666911699850524,0.8666911973027097,0.8666912253880826,0.8666912542739962,0.8666912839951724,0.8666913145883715,0.8666913460925426,0.8709043741271264,0.875148197599627,0.883729401577604,0.883729438219603,0.8837294760404448,0.8837295150979482,0.8837295554537751 -3/nan,0.8068638040962102,0.806861467495988,0.8068567654769061,0.8068560757529173,0.8068561292081995,0.8068561858386085,0.8068562459356968,0.8068563098278387,0.806856377886234,0.8068564505321236,0.8068565282455158,0.80685661157581,0.806856701154796,0.8068567977127111,0.806856902098184,0.8068569382293982,0.8068569753482623,0.8068570134958342,0.8068570527154786,0.8068570930530335,0.8068571345569863,0.8068571772786711,0.8068572212724779,0.8127476224325318,0.8186955014024051,0.8307664629043524,0.8307665145733546,0.8307665679046478,0.8307666229797629,0.8307666798856495 -4/nan,0.7511620605529993,0.7511591601633152,0.7511533236202548,0.751152467477562,0.7511525338306889,0.7511526041250478,0.7511526787225382,0.7511527580307659,0.7511528425104951,0.7511529326846059,0.7511530291489247,0.7511531325854126,0.7511532437782997,0.751153363634019,0.7511534932059594,0.751153538055032,0.751153584130059,0.7511536314820044,0.7511536801646963,0.7511537302350326,0.7511537817532005,0.7511538347829195,0.7511538893917035,0.7584744288737618,0.7658843677618759,0.7809776552127102,0.7809777199759352,0.7809777868227192,0.7809778558552547,0.7809779271825269 -5/nan,0.6993056800289277,0.6993023048285084,0.699295512819127,0.6992945165234321,0.6992945937387449,0.6992946755404821,0.6992947623497874,0.6992948546409927,0.6992949529502918,0.6992950578861615,0.6992951701419677,0.6992952905113113,0.6992954199068041,0.6992955593832655,0.6992957101665291,0.6992957623575338,0.699295815975186,0.6992958710787932,0.699295927730995,0.699295985998004,0.69929604594986,0.6992961076607142,0.6992961712091325,0.7078254594379141,0.7164798924352378,0.7341727491132062,0.7341728252155684,0.7341729037662932,0.7341729848854659,0.7341730687011537 -6/nan,0.6510291983606072,0.6510254277297793,0.6510178399958553,0.6510167269793973,0.6510168132408387,0.6510169046260272,0.6510170016054456,0.6510171047089973,0.6510172145356931,0.6510173317652971,0.6510174571724067,0.6510175916435976,0.6510177361983998,0.651017892015211,0.6510180604634784,0.6510181187689187,0.6510181786681463,0.6510182402274168,0.6510183035167085,0.6510183686099915,0.6510184355855108,0.651018504526105,0.6510185755195445,0.6605586977697332,0.6702623240165355,0.6901729158866088,0.6901730017363598,0.690173090348068,0.6901731818571994,0.6901732764082252 -Year (Moderate)/nan,2021,2022,2023,2024,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9309651229111661,0.930964224248384,0.9309624158338352,0.9309621505627563,0.9309621711219138,0.9309621929022394,0.930962216015865,0.9309622405890852,0.9309622667646646,0.9309622947046144,0.9309623245935477,0.9309623566427654,0.9309623910952566,0.9309624282318731,0.9309624683790011,0.9309624822752296,0.9309624965513125,0.9309625112230404,0.9309625263070919,0.9309625418210962,0.9309625577837018,0.930962574214652,0.9309625911348655,0.9332225748057783,0.935493558288686,0.9400688281065404,0.9400688475955381,0.9400688677115336,0.9400688884852791,0.9400689099495712 -2/nan,0.8666960600770025,0.8666943868303955,0.8666910196951707,0.8666905257804323,0.8666905640600276,0.8666906046133463,0.8666906476491703,0.8666906934026498,0.8666907421396026,0.8666907941616814,0.8666908498126219,0.8666909094858516,0.8666909736337974,0.8666910427793857,0.8666911175303226,0.8666911434040572,0.8666911699850524,0.8666911973027097,0.8666912253880826,0.8666912542739962,0.8666912839951724,0.8666913145883715,0.8666913460925426,0.8709043741271264,0.875148197599627,0.883729401577604,0.883729438219603,0.8837294760404448,0.8837295150979482,0.8837295554537751 -3/nan,0.8068638040962102,0.806861467495988,0.8068567654769061,0.8068560757529173,0.8068561292081995,0.8068561858386085,0.8068562459356968,0.8068563098278387,0.806856377886234,0.8068564505321236,0.8068565282455158,0.80685661157581,0.806856701154796,0.8068567977127111,0.806856902098184,0.8068569382293982,0.8068569753482623,0.8068570134958342,0.8068570527154786,0.8068570930530335,0.8068571345569863,0.8068571772786711,0.8068572212724779,0.8127476224325318,0.8186955014024051,0.8307664629043524,0.8307665145733546,0.8307665679046478,0.8307666229797629,0.8307666798856495 -4/nan,0.7511620605529993,0.7511591601633152,0.7511533236202548,0.751152467477562,0.7511525338306889,0.7511526041250478,0.7511526787225382,0.7511527580307659,0.7511528425104951,0.7511529326846059,0.7511530291489247,0.7511531325854126,0.7511532437782997,0.751153363634019,0.7511534932059594,0.751153538055032,0.751153584130059,0.7511536314820044,0.7511536801646963,0.7511537302350326,0.7511537817532005,0.7511538347829195,0.7511538893917035,0.7584744288737618,0.7658843677618759,0.7809776552127102,0.7809777199759352,0.7809777868227192,0.7809778558552547,0.7809779271825269 -5/nan,0.6993056800289277,0.6993023048285084,0.699295512819127,0.6992945165234321,0.6992945937387449,0.6992946755404821,0.6992947623497874,0.6992948546409927,0.6992949529502918,0.6992950578861615,0.6992951701419677,0.6992952905113113,0.6992954199068041,0.6992955593832655,0.6992957101665291,0.6992957623575338,0.699295815975186,0.6992958710787932,0.699295927730995,0.699295985998004,0.69929604594986,0.6992961076607142,0.6992961712091325,0.7078254594379141,0.7164798924352378,0.7341727491132062,0.7341728252155684,0.7341729037662932,0.7341729848854659,0.7341730687011537 -6/nan,0.6510291983606072,0.6510254277297793,0.6510178399958553,0.6510167269793973,0.6510168132408387,0.6510169046260272,0.6510170016054456,0.6510171047089973,0.6510172145356931,0.6510173317652971,0.6510174571724067,0.6510175916435976,0.6510177361983998,0.651017892015211,0.6510180604634784,0.6510181187689187,0.6510181786681463,0.6510182402274168,0.6510183035167085,0.6510183686099915,0.6510184355855108,0.651018504526105,0.6510185755195445,0.6605586977697332,0.6702623240165355,0.6901729158866088,0.6901730017363598,0.690173090348068,0.6901731818571994,0.6901732764082252 -Year (Conservative)/nan,2021,2022,2023,2024,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9309651229111661,0.930964224248384,0.9309624158338352,0.9309621505627563,0.9309621711219138,0.9309621929022394,0.930962216015865,0.9309622405890852,0.9309622667646646,0.9309622947046144,0.9309623245935477,0.9309623566427654,0.9309623910952566,0.9309624282318731,0.9309624683790011,0.9309624822752296,0.9309624965513125,0.9309625112230404,0.9309625263070919,0.9309625418210962,0.9309625577837018,0.930962574214652,0.9309625911348655,0.9332225748057783,0.935493558288686,0.9400688281065404,0.9400688475955381,0.9400688677115336,0.9400688884852791,0.9400689099495712 -2/nan,0.8666960600770025,0.8666943868303955,0.8666910196951707,0.8666905257804323,0.8666905640600276,0.8666906046133463,0.8666906476491703,0.8666906934026498,0.8666907421396026,0.8666907941616814,0.8666908498126219,0.8666909094858516,0.8666909736337974,0.8666910427793857,0.8666911175303226,0.8666911434040572,0.8666911699850524,0.8666911973027097,0.8666912253880826,0.8666912542739962,0.8666912839951724,0.8666913145883715,0.8666913460925426,0.8709043741271264,0.875148197599627,0.883729401577604,0.883729438219603,0.8837294760404448,0.8837295150979482,0.8837295554537751 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12558644460386703,0.1267469045505145,0.12708959384618207,0.12710018607419954,0.12710016351243703,0.1271001397731898,0.12710011476180935,0.12710008837322487,0.12710006049046557,0.12710003098292974,0.12709999970433747,0.12709996649030614,0.12709993115546017,0.1270998934899701,0.1270998773381907,0.1270998607380114,0.1270998436704978,0.1270998261156323,0.12709980805223925,0.1270997894578972,0.1270997703088472,0.12709975057989129,0.12709973024428153,0.12709970927360031,0.12709968763762558,0.12709966530418768,0.12709964223900855,0.12709961840552733,0.1270995937647047 +10 year CRF/Moderate,0.12558644460386703,0.1267469045505145,0.12708959384618207,0.12710018607419954,0.12710016351243703,0.1271001397731898,0.12710011476180935,0.12710008837322487,0.12710006049046557,0.12710003098292974,0.12709999970433747,0.12709996649030614,0.12709993115546017,0.1270998934899701,0.1270998773381907,0.1270998607380114,0.1270998436704978,0.1270998261156323,0.12709980805223925,0.1270997894578972,0.1270997703088472,0.12709975057989129,0.12709973024428153,0.12709970927360031,0.12709968763762558,0.12709966530418768,0.12709964223900855,0.12709961840552733,0.1270995937647047 +10 year CRF/Conservative,0.12558644460386703,0.1267469045505145,0.12708959384618207,0.12710018607419954,0.12710016351243703,0.1271001397731898,0.12710011476180935,0.12710008837322487,0.12710006049046557,0.12710003098292974,0.12709999970433747,0.12709996649030614,0.12709993115546017,0.1270998934899701,0.1270998773381907,0.1270998607380114,0.1270998436704978,0.1270998261156323,0.12709980805223925,0.1270997894578972,0.1270997703088472,0.12709975057989129,0.12709973024428153,0.12709970927360031,0.12709968763762558,0.12709966530418768,0.12709964223900855,0.12709961840552733,0.1270995937647047 +ITC Schedule/*,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896 +PTC/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8268026514175516,0.8267976452174465,0.8267961691755246,0.8267961937135597,0.8267962695903099,0.8267963494270422,0.8267964335420674,0.8267965222887517,0.8267966160604784,0.826796715296476,0.8267968204887002,0.8267969321899883,0.8267970510237781,0.8267971776957519,0.8267972320154587,0.8267972878431785,0.8267973452425926,0.8267974042810196,0.8267974650296778,0.8267975275639725,0.8267975919638089,0.8267976583139303,0.8267977267042934,0.8267977972304715,0.8267978699941041,0.8267979451033823,0.826798022673588,0.8267981028276814,0.8267981856969558 +PVD/Moderate,0.8268026514175516,0.8267976452174465,0.8267961691755246,0.8267961937135597,0.8267962695903099,0.8267963494270422,0.8267964335420674,0.8267965222887517,0.8267966160604784,0.826796715296476,0.8267968204887002,0.8267969321899883,0.8267970510237781,0.8267971776957519,0.8267972320154587,0.8267972878431785,0.8267973452425926,0.8267974042810196,0.8267974650296778,0.8267975275639725,0.8267975919638089,0.8267976583139303,0.8267977267042934,0.8267977972304715,0.8267978699941041,0.8267979451033823,0.826798022673588,0.8267981028276814,0.8267981856969558 +PVD/Conservative,0.8268026514175516,0.8267976452174465,0.8267961691755246,0.8267961937135597,0.8267962695903099,0.8267963494270422,0.8267964335420674,0.8267965222887517,0.8267966160604784,0.826796715296476,0.8267968204887002,0.8267969321899883,0.8267970510237781,0.8267971776957519,0.8267972320154587,0.8267972878431785,0.8267973452425926,0.8267974042810196,0.8267974650296778,0.8267975275639725,0.8267975919638089,0.8267976583139303,0.8267977267042934,0.8267977972304715,0.8267978699941041,0.8267979451033823,0.826798022673588,0.8267981028276814,0.8267981856969558 +PFF/Advanced,0.6990356009209872,0.6990370758826264,0.6990375107644063,0.6990375035348391,0.699037481179501,0.6990374576574453,0.6990374328748891,0.6990374067277212,0.6990373791000403,0.6990373498624374,0.6990373188699696,0.699037285959756,0.699037250948115,0.6990372136271333,0.6990371976230818,0.6990371811747291,0.699037164263313,0.6990371468689993,0.6990371289708052,0.6990371105465146,0.699037091572585,0.6990370720240489,0.6990370518744025,0.6990370310954872,0.6990370096573576,0.6990369875281376,0.6990369646738617,0.6990369410583029,0.6990369166427786 +PFF/Moderate,0.6990356009209872,0.6990370758826264,0.6990375107644063,0.6990375035348391,0.699037481179501,0.6990374576574453,0.6990374328748891,0.6990374067277212,0.6990373791000403,0.6990373498624374,0.6990373188699696,0.699037285959756,0.699037250948115,0.6990372136271333,0.6990371976230818,0.6990371811747291,0.699037164263313,0.6990371468689993,0.6990371289708052,0.6990371105465146,0.699037091572585,0.6990370720240489,0.6990370518744025,0.6990370310954872,0.6990370096573576,0.6990369875281376,0.6990369646738617,0.6990369410583029,0.6990369166427786 +PFF/Conservative,0.6990356009209872,0.6990370758826264,0.6990375107644063,0.6990375035348391,0.699037481179501,0.6990374576574453,0.6990374328748891,0.6990374067277212,0.6990373791000403,0.6990373498624374,0.6990373188699696,0.699037285959756,0.699037250948115,0.6990372136271333,0.6990371976230818,0.6990371811747291,0.699037164263313,0.6990371468689993,0.6990371289708052,0.6990371105465146,0.699037091572585,0.6990370720240489,0.6990370518744025,0.6990370310954872,0.6990370096573576,0.6990369875281376,0.6990369646738617,0.6990369410583029,0.6990369166427786 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9325660569052626,0.9325639274354156,0.9325632995743774,0.9325633100120814,0.9325633422876488,0.9325633762476644,0.932563412027527,0.9325634497775467,0.9325634896650558,0.9325635318768873,0.932563576622303,0.932563624136461,0.9325636746845509,0.932563728566746,0.9325637516726049,0.9325637754199226,0.932563799835787,0.9325638249488332,0.9325638507893549,0.9325638773894271,0.9325639047830387,0.9325639330062365,0.9325639620972851,0.9325639920968379,0.932564023048129,0.9325640549971792,0.9325640879930253,0.9325641220879703,0.9325641573378619 +2/nan,0.8696794504918296,0.8696754787537672,0.86967430771305,0.8696743271806894,0.8696743873787105,0.8696744507184427,0.869674517452423,0.8696745878609988,0.8696746622562666,0.8696747409866944,0.8696748244425819,0.8696749130625305,0.8696750073411529,0.8696751078383115,0.8696751509336837,0.8696751952254598,0.8696752407641617,0.8696752876031978,0.8696753357990702,0.8696753854116025,0.8696754365041884,0.8696754891440603,0.8696755434025866,0.8696755993555911,0.8696756570837113,0.869675716672782,0.8696757782142631,0.8696758418057068,0.8696759075512766 +3/nan,0.8110335359167011,0.8110279800608885,0.8110263419559443,0.8110263691881535,0.8110264533958538,0.811026541998324,0.8110266353488247,0.8110267338395192,0.8110268379069828,0.8110269480386689,0.8110270647805476,0.8110271887461551,0.8110273206273793,0.8110274612073827,0.8110275214911551,0.811027583448513,0.8110276471501295,0.8110277126707146,0.8110277800893062,0.8110278494895885,0.8110279209602397,0.8110279945953076,0.8110280704946256,0.8110281487642604,0.8110282295170109,0.8110283128729474,0.8110283989600088,0.8110284879146555,0.8110285798825966 +4/nan,0.7563423466077707,0.756335438345594,0.7563334014961727,0.7563334353571847,0.7563335400625354,0.7563336502324252,0.7563337663061048,0.7563338887711982,0.7563340181705515,0.7563341551102739,0.7563343002692358,0.75633445441032,0.7563346183938343,0.7563347931935788,0.7563348681515256,0.7563349451904415,0.7563350243982027,0.7563351058677048,0.7563351896972255,0.7563352759908194,0.7563353648587507,0.7563354564179606,0.7563355507925843,0.7563356481145067,0.756335748523985,0.756335852170317,0.7563359592125842,0.7563360698204648,0.7563361841751365 +5/nan,0.7053391998464822,0.7053311468421538,0.7053287724775832,0.7053288119495047,0.7053289340049674,0.7053290624304706,0.7053291977380514,0.7053293404961359,0.7053294913375232,0.7053296509687587,0.7053298201812054,0.7053299998641609,0.7053301910204917,0.7053303947853625,0.7053304821641917,0.7053305719688184,0.7053306643016806,0.7053307592710674,0.7053308569915419,0.7053309575844011,0.7053310611781809,0.7053311679092004,0.7053312779221648,0.7053313913708137,0.7053315084186454,0.7053316292396979,0.7053317540194135,0.7053318829555876,0.7053320162594201 +6/nan,0.6577753963815469,0.6577663844416448,0.6577637273464402,0.6577637715185191,0.6577639081078568,0.6577640518257591,0.6577642032452353,0.6577643630023984,0.6577645318053993,0.6577647104449178,0.6577648998065507,0.6577651008854914,0.657765314804026,0.6577655428324926,0.6577656406160858,0.6577657411143347,0.657765844441875,0.6577659507198912,0.657766060076588,0.6577661726477065,0.6577662885770887,0.657766408017286,0.6577665311302354,0.6577666580879832,0.6577667890734973,0.6577669242815397,0.6577670639196354,0.6577672082091326,0.6577673573863813 +Year (Moderate)/nan,2022,2023,2024,2025,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9325660569052626,0.9325639274354156,0.9325632995743774,0.9325633100120814,0.9325633422876488,0.9325633762476644,0.932563412027527,0.9325634497775467,0.9325634896650558,0.9325635318768873,0.932563576622303,0.932563624136461,0.9325636746845509,0.932563728566746,0.9325637516726049,0.9325637754199226,0.932563799835787,0.9325638249488332,0.9325638507893549,0.9325638773894271,0.9325639047830387,0.9325639330062365,0.9325639620972851,0.9325639920968379,0.932564023048129,0.9325640549971792,0.9325640879930253,0.9325641220879703,0.9325641573378619 +2/nan,0.8696794504918296,0.8696754787537672,0.86967430771305,0.8696743271806894,0.8696743873787105,0.8696744507184427,0.869674517452423,0.8696745878609988,0.8696746622562666,0.8696747409866944,0.8696748244425819,0.8696749130625305,0.8696750073411529,0.8696751078383115,0.8696751509336837,0.8696751952254598,0.8696752407641617,0.8696752876031978,0.8696753357990702,0.8696753854116025,0.8696754365041884,0.8696754891440603,0.8696755434025866,0.8696755993555911,0.8696756570837113,0.869675716672782,0.8696757782142631,0.8696758418057068,0.8696759075512766 +3/nan,0.8110335359167011,0.8110279800608885,0.8110263419559443,0.8110263691881535,0.8110264533958538,0.811026541998324,0.8110266353488247,0.8110267338395192,0.8110268379069828,0.8110269480386689,0.8110270647805476,0.8110271887461551,0.8110273206273793,0.8110274612073827,0.8110275214911551,0.811027583448513,0.8110276471501295,0.8110277126707146,0.8110277800893062,0.8110278494895885,0.8110279209602397,0.8110279945953076,0.8110280704946256,0.8110281487642604,0.8110282295170109,0.8110283128729474,0.8110283989600088,0.8110284879146555,0.8110285798825966 +4/nan,0.7563423466077707,0.756335438345594,0.7563334014961727,0.7563334353571847,0.7563335400625354,0.7563336502324252,0.7563337663061048,0.7563338887711982,0.7563340181705515,0.7563341551102739,0.7563343002692358,0.75633445441032,0.7563346183938343,0.7563347931935788,0.7563348681515256,0.7563349451904415,0.7563350243982027,0.7563351058677048,0.7563351896972255,0.7563352759908194,0.7563353648587507,0.7563354564179606,0.7563355507925843,0.7563356481145067,0.756335748523985,0.756335852170317,0.7563359592125842,0.7563360698204648,0.7563361841751365 +5/nan,0.7053391998464822,0.7053311468421538,0.7053287724775832,0.7053288119495047,0.7053289340049674,0.7053290624304706,0.7053291977380514,0.7053293404961359,0.7053294913375232,0.7053296509687587,0.7053298201812054,0.7053299998641609,0.7053301910204917,0.7053303947853625,0.7053304821641917,0.7053305719688184,0.7053306643016806,0.7053307592710674,0.7053308569915419,0.7053309575844011,0.7053310611781809,0.7053311679092004,0.7053312779221648,0.7053313913708137,0.7053315084186454,0.7053316292396979,0.7053317540194135,0.7053318829555876,0.7053320162594201 +6/nan,0.6577753963815469,0.6577663844416448,0.6577637273464402,0.6577637715185191,0.6577639081078568,0.6577640518257591,0.6577642032452353,0.6577643630023984,0.6577645318053993,0.6577647104449178,0.6577648998065507,0.6577651008854914,0.657765314804026,0.6577655428324926,0.6577656406160858,0.6577657411143347,0.657765844441875,0.6577659507198912,0.657766060076588,0.6577661726477065,0.6577662885770887,0.657766408017286,0.6577665311302354,0.6577666580879832,0.6577667890734973,0.6577669242815397,0.6577670639196354,0.6577672082091326,0.6577673573863813 +Year (Conservative)/nan,2022,2023,2024,2025,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9325660569052626,0.9325639274354156,0.9325632995743774,0.9325633100120814,0.9325633422876488,0.9325633762476644,0.932563412027527,0.9325634497775467,0.9325634896650558,0.9325635318768873,0.932563576622303,0.932563624136461,0.9325636746845509,0.932563728566746,0.9325637516726049,0.9325637754199226,0.932563799835787,0.9325638249488332,0.9325638507893549,0.9325638773894271,0.9325639047830387,0.9325639330062365,0.9325639620972851,0.9325639920968379,0.932564023048129,0.9325640549971792,0.9325640879930253,0.9325641220879703,0.9325641573378619 +2/nan,0.8696794504918296,0.8696754787537672,0.86967430771305,0.8696743271806894,0.8696743873787105,0.8696744507184427,0.869674517452423,0.8696745878609988,0.8696746622562666,0.8696747409866944,0.8696748244425819,0.8696749130625305,0.8696750073411529,0.8696751078383115,0.8696751509336837,0.8696751952254598,0.8696752407641617,0.8696752876031978,0.8696753357990702,0.8696753854116025,0.8696754365041884,0.8696754891440603,0.8696755434025866,0.8696755993555911,0.8696756570837113,0.869675716672782,0.8696757782142631,0.8696758418057068,0.8696759075512766 diff --git a/tests/data/Solar_-_PV_Dist._Comm/Market/30/df_vom.csv b/tests/data/Solar_-_PV_Dist._Comm/Market/30/df_vom.csv index a9cf396..196adbd 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/Market/30/df_vom.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/Market/30/df_vom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial PV - Class 1/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 1/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 1/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 2/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 2/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 2/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 3/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 3/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 3/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 4/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 4/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 4/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 5/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 5/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 5/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 6/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 6/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 6/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 7/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 7/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 7/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 8/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 8/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 8/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 9/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 9/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 9/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 10/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 10/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 10/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial PV - Class 1/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 1/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 1/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 2/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 2/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 2/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 3/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 3/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 3/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 4/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 4/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 4/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 5/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 5/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 5/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 6/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 6/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 6/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 7/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 7/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 7/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 8/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 8/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 8/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 9/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 9/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 9/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 10/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 10/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 10/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Solar_-_PV_Dist._Comm/Market/TechLife/df_capex.csv b/tests/data/Solar_-_PV_Dist._Comm/Market/TechLife/df_capex.csv index e4db194..ab2a78c 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/Market/TechLife/df_capex.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/Market/TechLife/df_capex.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial PV - Class 1/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 1/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 1/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 2/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 2/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 2/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 3/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 3/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 3/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 4/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 4/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 4/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 5/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 5/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 5/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 6/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 6/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 6/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 7/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 7/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 7/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 8/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 8/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 8/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 9/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 9/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 9/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 10/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 10/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 10/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial PV - Class 1/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 1/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 1/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 2/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 2/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 2/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 3/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 3/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 3/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 4/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 4/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 4/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 5/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 5/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 5/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 6/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 6/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 6/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 7/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 7/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 7/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 8/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 8/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 8/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 9/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 9/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 9/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 10/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 10/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 10/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 diff --git a/tests/data/Solar_-_PV_Dist._Comm/Market/TechLife/df_fom.csv b/tests/data/Solar_-_PV_Dist._Comm/Market/TechLife/df_fom.csv index 4a8395b..3185910 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/Market/TechLife/df_fom.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/Market/TechLife/df_fom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial PV - Class 1/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 1/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 1/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 2/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 2/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 2/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 3/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 3/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 3/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 4/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 4/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 4/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 5/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 5/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 5/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 6/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 6/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 6/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 7/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 7/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 7/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 8/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 8/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 8/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 9/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 9/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 9/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 10/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 10/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 10/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial PV - Class 1/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 1/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 1/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 2/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 2/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 2/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 3/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 3/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 3/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 4/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 4/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 4/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 5/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 5/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 5/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 6/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 6/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 6/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 7/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 7/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 7/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 8/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 8/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 8/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 9/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 9/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 9/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 10/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 10/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 10/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 diff --git a/tests/data/Solar_-_PV_Dist._Comm/Market/TechLife/df_gcc.csv b/tests/data/Solar_-_PV_Dist._Comm/Market/TechLife/df_gcc.csv index a9cf396..196adbd 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/Market/TechLife/df_gcc.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/Market/TechLife/df_gcc.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial PV - Class 1/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 1/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 1/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 2/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 2/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 2/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 3/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 3/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 3/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 4/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 4/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 4/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 5/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 5/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 5/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 6/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 6/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 6/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 7/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 7/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 7/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 8/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 8/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 8/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 9/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 9/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 9/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 10/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 10/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 10/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial PV - Class 1/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 1/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 1/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 2/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 2/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 2/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 3/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 3/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 3/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 4/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 4/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 4/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 5/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 5/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 5/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 6/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 6/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 6/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 7/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 7/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 7/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 8/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 8/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 8/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 9/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 9/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 9/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 10/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 10/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 10/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Solar_-_PV_Dist._Comm/Market/TechLife/df_lcoe.csv b/tests/data/Solar_-_PV_Dist._Comm/Market/TechLife/df_lcoe.csv index 1157248..f3f45ad 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/Market/TechLife/df_lcoe.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/Market/TechLife/df_lcoe.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial PV - Class 1/Advanced,56.21837743507375,60.77505286369945,58.88208124878113,56.07197437668681,53.13937581200735,50.253689764569,47.41379954030392,44.61862361520107,41.86711426266196,39.158256244869435,36.49106556476991,33.864588275485154,31.277899344185364,28.730101567648727,26.220324536937078,25.896629280131837,25.57418008796313,25.252969778326957,24.932991224161665,24.614237352918376,24.296701146037265,23.98037563842937,23.665253917964147,25.066282341167565,26.291975992076786,28.649694739310473,28.25305872408822,27.85791788379857,27.464263777791324,27.072088028687833 -Commercial PV - Class 1/Moderate,56.59227158264885,61.37829863003376,60.35701065990947,58.38663403447042,56.26264895668775,54.15963482301726,52.07728259144426,50.01528926434506,47.97335774171365,45.951196678699354,43.94852034732438,41.965048502254014,40.00050625050722,38.054623924998396,36.12713696182164,35.436151286213565,34.749713088137334,34.067777625394626,33.39030074093153,32.71723885331205,32.04854894737749,31.384188565088035,30.724115796542172,32.30888415191444,33.63050371577913,36.37225322543725,35.549841244054434,34.73265265175516,33.92063784800887,33.113747858629644 -Commercial PV - Class 1/Conservative,57.17102576988707,62.3198480592472,62.612965816752606,61.9283916056901,61.06229177689379,60.19619152929082,59.33009082442525,58.46398961898361,57.597887864004235,56.73178550392473,55.865682475431505,54.999578706057925,54.13347411247008,53.26736859834879,52.40126205175925,51.23391598096796,50.079166586977756,48.93681107448894,47.80665097829371,46.688492048335576,45.58214413841226,44.487421098387856,43.404140669786045,45.532871462188275,47.27123727695959,51.01155473740622,49.68312976282872,48.36823662034054,47.0666696070428,45.7782271689604 -Commercial PV - Class 2/Advanced,58.333726481355654,63.06185757024638,61.097658433600294,58.181814662594235,55.138870160163606,52.144603369082,49.19785557703346,46.29750456511517,43.44246318354425,40.63167799378615,37.86412797357731,35.13882328153825,32.45480407829719,29.81113940124496,27.2069260902542,26.87105103595196,26.536468932407143,26.20317232727214,25.871153825312803,25.540406087858916,25.210921832260784,24.88269383135155,24.555714912915455,26.009460334973202,27.281273600388882,29.72770707634489,29.31614669555391,28.90613774917886,28.49767147897016,28.090739192330577 -Commercial PV - Class 2/Moderate,58.721689278090835,63.687801881339695,62.62808554255469,60.583568849301464,58.379663823388064,56.19751882282062,54.036813177149746,51.89723248775151,49.77846847553143,47.680218833101705,45.602187081295426,43.5440824298862,41.505619642396226,39.48651890487976,37.486505698590044,36.76952005719534,36.057253002900175,35.3496581099755,34.64668955985411,33.948302131245676,33.2544511904447,32.56509268182749,31.880183118533633,33.52458212107259,34.8959307381672,37.74084503974941,36.887487867846325,36.039550627360796,35.19698185142535,34.35973072308475 -Commercial PV - Class 2/Conservative,59.32222045665934,64.6647793285427,64.96892633301462,64.25859340264093,63.35990452502433,62.46121521284248,61.562525426192444,60.66383512013098,59.76514424385414,58.86645273970885,57.96776054199918,57.06906757553179,56.17037375383714,55.27167897697179,54.372983128789144,53.16171290881049,51.96351334530778,50.77817401232987,49.60548897694739,48.445256679987324,47.29727982054808,46.16136524415581,45.03732383442919,47.246153143667826,49.049929072286915,52.93098479900395,51.55257470156738,50.18820560331834,48.837664061301204,47.500740937597236 -Commercial PV - Class 3/Advanced,61.62333467960771,66.61809880791856,64.54313277924174,61.46285611233644,58.248311134746366,55.08518894597568,51.972265490556794,48.90835526440479,45.892309810204175,42.92301628296298,39.99939608200782,37.12040354593,34.28502470722883,31.492276103610724,28.741203643126518,28.386387619356572,28.032937459591118,27.680845291223036,27.33010330197945,26.980703739341216,26.63263890996889,26.285901179134687,25.94048297016078,27.47620931726883,28.819743825212953,31.404138787678065,30.969369322119316,30.536238780867535,30.10473791177002,29.674857532028714 -Commercial PV - Class 3/Moderate,62.033175824834196,67.27934193603633,66.15986511620264,64.00005219071335,61.67186256172851,59.366660069095374,57.08410595882692,54.823868102448,52.585620836110984,50.369044804436726,48.17382680893737,45.99965966088136,43.8462420384778,41.71327834826014,39.60047859057247,38.8430600472147,38.09062618578262,37.34312796246554,36.6005169748542,35.862745451498434,35.12976624166851,34.4015328053162,33.677999203230776,35.415130639753336,36.86381358684138,39.86916086561048,38.96768040520761,38.07192552189078,37.18184184642643,36.29737569614366 -Commercial PV - Class 3/Conservative,62.667572700101445,68.31141397797356,68.63271271506629,67.88232204841901,66.93295349580461,65.98358448411857,65.0342149712077,64.0848449095943,63.135474245609394,62.18610291834873,61.23673085841158,60.28735798636423,59.33798421086086,58.38860942632195,57.439233510051054,56.159656245652506,54.89388672999698,53.64170267060302,52.402886521385476,51.17722535666439,49.96451074916747,48.764538651879334,47.577109283596805,49.91050089054041,51.81599698072832,55.91591670785449,54.4597740630462,53.018464230135265,51.59176172949808,50.17944562932148 -Commercial PV - Class 4/Advanced,65.06118334438482,70.33459586585171,68.14387142799056,64.89175198299606,61.497873653575354,58.15828689258166,54.87169935682037,51.63685940518794,48.452554510119036,45.317609743115646,42.23088633042379,39.19128027517311,36.197721042544124,33.249170304751935,30.344620742871808,29.970010207819715,29.596841735727725,29.225107014790943,28.85479779690464,28.485905897051374,28.118423192694923,27.752341623180556,27.387653189141993,29.009054788965884,30.42754253237239,33.15611597555687,32.69709154823034,32.23979747768145,31.784223995597472,31.330361406889548 -Commercial PV - Class 4/Moderate,65.49388874778909,71.03272849073097,69.85079818780807,67.57049340609798,65.11241850477325,62.67861314842715,60.268719684631876,57.882387456096204,55.51927263080567,53.17903803715182,50.86135300389867,48.56589320483947,46.29234050801357,44.040382829356986,41.80971399068441,41.01004050702686,40.215629791221254,39.426430063395934,38.6423902208633,37.863459827094786,37.089589100911134,36.320728905883286,35.55683073993933,37.39087343614365,38.92037565017378,42.09338553894647,41.14161319782615,40.195885852850296,39.25614610162918,38.32233726663775 -Commercial PV - Class 4/Conservative,66.16367741841948,72.12237786939907,72.46160125208347,71.66934771701456,70.6670156980776,69.66468319445829,68.66235016165174,67.6600165495316,66.6576823014348,65.65534735305934,64.65301163113278,63.650675051789925,62.64833751858896,61.64599892006028,60.643659126662435,59.292696679803974,57.95631228973542,56.63427126270048,55.32634391613157,54.032305445629916,52.751935796162044,51.48501953731756,50.23134574247988,52.69491283022213,54.706712923973775,59.03535937666382,57.497981302562295,55.97626353472921,54.46996801446156,52.97886148458038 -Commercial PV - Class 5/Advanced,68.1782496124901,73.7043101099623,71.40862857023252,68.0007008337075,64.44422257734276,60.94463698590966,57.500589800349665,54.110769413723,50.773905206548704,47.48876595977579,44.25415834126273,41.06892546190406,37.931945497804335,34.84213037513431,31.798424514552153,31.40586647528227,31.014819587875866,30.625275142311388,30.23722449531931,29.850659069739912,29.46557035388812,29.0819499009251,28.69978932823679,30.398871904244448,31.885319067836857,34.74461783451843,34.263601652890685,33.784398729034166,33.30699882663855,32.831391786125515 -Commercial PV - Class 5/Moderate,68.63168583183783,74.43589010766529,73.19733379689694,70.80778013973304,68.23193943757988,65.68153102870023,63.156180125621056,60.65551927114127,58.179188160334036,55.726833467776984,53.298108679851595,50.89267393195746,48.510195850505156,46.15034739955528,43.81280773199643,42.97482207642198,42.14235132669182,41.315341222172606,40.49373821185876,39.6774894428193,38.866542748870145,38.0608466394673,37.26035028881577,39.182261547021845,40.785041858886586,44.1100699186216,43.11269838445067,42.12166146079338,41.136898995124795,40.1583515945127 -Commercial PV - Class 5/Conservative,69.33356392299,75.57774433641013,75.93321983301507,75.1030096140525,74.05265609957753,73.00230207719918,71.95194750028037,70.90159231629318,69.85123646585983,68.80087988159764,67.75052248672368,66.70016419335481,65.64980490042872,64.5994444911353,63.54908282972682,62.13339608404506,60.732985826487216,59.347606119173285,57.97701627549697,56.62098072073263,55.279268857061,53.951654932850445,52.6379179160389,55.21951393399239,57.3276989056091,61.8637298101437,60.252696307570474,58.658073392922255,57.07961160215854,55.517066502802805 -Commercial PV - Class 6/Advanced,69.09448651187323,74.69481087743803,72.36827803032081,68.91455168264952,65.31027846779206,61.76366248954725,58.27333128917958,54.83795563326744,51.456247826672204,48.1269601041814,44.84888309664835,41.62084436771472,38.44170701746808,35.310368349624156,32.22575859907438,31.82792503333128,31.431622927586663,31.03684345476636,30.643577855445283,30.2518174371966,29.861553573948022,29.472777705344964,29.085481336120715,30.807397618773603,32.31382091475438,35.21154535313162,34.724064869804835,34.23842201233862,33.75460640685847,33.27260775725307 -Commercial PV - Class 6/Moderate,69.55401639009375,75.43622246501837,74.1810213885023,71.7593548911556,69.14889786617721,66.56421491510861,64.00492621376615,61.47065936674857,58.961049227047106,56.47573772095395,54.014373678107944,51.57661266652112,49.16211683244822,46.77055474496468,44.401601245144626,43.55235403059565,42.70869583585341,41.87057167108433,41.0379272656192,40.21070905624473,39.38886417572358,38.572340441538344,37.76108634485406,39.70882586973046,41.33314569708118,44.702858292091435,43.69208323689736,42.687727922063026,41.68973138668303,40.698033439652846 -Commercial PV - Class 6/Conservative,70.26532691181781,76.59342189526134,76.95367457181248,76.11230728675946,75.0478382346632,73.98336866783792,72.9188985390198,71.85442779497501,70.7899563755278,69.72548421238992,68.6610112277466,67.59653733253363,66.53206242433055,65.46758638475744,64.4031090762423,62.96839713642995,61.54916698309092,60.14516937322431,58.7561603856739,57.38190127986194,56.0221583590009,54.67670283761807,53.345310713235854,55.961600398809054,58.098116940577505,62.69510685938863,61.0624229279823,59.44637012384137,57.84669563041684,56.26315173034222 -Commercial PV - Class 7/Advanced,72.5172982033736,78.39505216835161,75.95326723337925,72.32844973909353,68.54562756726457,64.82331886376143,61.16008318080852,57.554525437245566,54.005294147924054,50.51107973567558,47.07061292146678,43.682663188633995,40.34603731736854,37.059577985873666,33.82216243487721,33.40462093802642,32.98868676683942,32.574350656965294,32.16160341505339,31.75043591807032,31.340839112624284,30.93280401429674,30.526321706981346,32.33353850320035,33.9145871930459,36.95585948288187,36.444230127742834,35.934529431014106,35.42674650491883,34.92087054329551 -Commercial PV - Class 7/Moderate,72.99959233268234,79.17319189993152,77.85581050864975,75.31417918026536,72.57440499444925,69.86168168198047,67.17561060289542,64.5158009140208,61.881869379647675,59.27344018776618,56.69014477169195,54.13162163692024,51.597516193062866,49.087480590726855,46.60117356322102,45.70985622930828,44.82440478479498,43.94476151575399,43.0708694630486,42.20267241004408,41.34011487055898,40.48314207705152,39.631699969035374,41.675926868727124,43.380712463702245,46.91735432108158,45.856507359270175,44.8023981597544,43.754962741739554,42.7141379323663 -Commercial PV - Class 7/Conservative,73.74613984787658,80.38771682659528,80.76581574726,79.88276869981912,78.7655678408785,77.64836644171012,76.53116445270885,75.41396181800371,74.29675847443798,73.17955435034054,72.06234936404181,70.94514342206551,69.82793641691748,68.71072822435346,67.59351869998638,66.0877338128314,64.59819765090886,63.124648624185504,61.66683072810708,60.2244933953339,58.7973913521765,57.38528447955754,55.98793767833547,58.733833463848256,60.976189040935296,65.80090524637443,64.08734120526525,62.39123216637474,60.71231278909473,59.050323084603356 -Commercial PV - Class 8/Advanced,76.35554695928471,82.54440299787223,79.97337747863848,76.15670298495341,72.1736608262444,68.25433503710369,64.39720892867918,60.60081357993154,56.86372597331489,53.18456721739979,49.56200085182111,45.99473123022653,42.48150197719403,39.0210945153498,35.61232665919536,35.172685219702835,34.734736179585916,34.298469784143315,33.863876353432005,33.43094628154796,32.999670035914846,32.57003815658022,32.14204125551951,34.04491174805102,35.70964334276452,38.91188632334676,38.37317707438235,37.83649856527539,37.301839331972815,36.769187996356685 -Commercial PV - Class 8/Moderate,76.86336830606662,83.36372867998615,81.97661996003353,79.30046330423284,76.41567634049038,73.55937201856351,70.7311305989802,67.930540551733,65.1571983569322,62.41070831131423,59.690682340426854,56.99673981631901,54.32850738058233,51.68561877259601,49.06771466285496,48.129221031248136,47.19690376313793,46.27070208987215,45.35055603753912,44.43640641402879,43.528194796346426,42.62586351817364,41.72935565767098,43.881780898295624,45.67679863582324,49.400630467808625,48.28363421979566,47.173732355303734,46.07085750711572,44.97494315871288 -Commercial PV - Class 8/Conservative,77.6494296357908,84.64253687290886,85.04064809060901,84.11086248126328,82.93452959571425,81.7581961413439,80.58186206592154,79.40552731061902,78.22919180893682,77.05285548541036,75.87651825404738,74.70018001642404,73.52384065935662,72.3475000520248,71.17115804239927,69.58567386813648,68.01729844355485,66.46575633299193,64.9307779818966,63.41209956071725,61.909462813738614,60.422614912684736,58.95130831491418,61.8425408868727,64.20358150487132,69.28366382890489,67.47940301320662,65.69352107088893,63.92573861720131,62.175781902442836 -Commercial PV - Class 9/Advanced,79.5461109716644,85.9935722084446,83.31511478906415,79.338958178212,75.18948212599499,71.10638487147149,67.08808635000264,63.133056260769955,59.2398121245545,55.40691743209094,51.63297987818674,47.916649677101,44.25661795498342,40.651615215446824,37.10040987463649,36.64239774419804,36.18614873109556,35.73165267302148,35.27889948555034,34.827879161389454,34.37858176963784,33.93099745505306,33.48511643732611,35.46749955671272,37.201792996346235,40.537843691228375,39.97662414129267,39.41752018694219,38.86051988509129,38.3056113821803 -Commercial PV - Class 9/Moderate,80.07515194921686,86.84713392369393,85.40206400328655,82.61408247742054,79.60875289645594,76.63309612220752,73.68667487612834,70.76906043217372,67.87983240912439,65.01857856900985,62.18489462144556,59.37838403370481,56.59865784636597,53.84533449438041,51.11803963343633,50.1403304618184,49.16905573688664,48.20415215073293,47.24555722339842,46.293209289393936,45.347047484483554,44.40701173272591,43.47304273376713,45.7154084015848,47.585432071530036,51.46486653232799,50.301195901473214,49.14491609736665,47.995956937810085,46.8542491268507 -Commercial PV - Class 9/Conservative,80.89405934042601,88.17937791220137,88.59412445470375,87.62548717547227,86.40000048878274,85.17451320950332,83.94902528322085,82.72353664864902,81.49804723650955,80.27255696818456,79.04706575408854,77.82157349168494,76.59608006306058,75.37058533192877,74.14508913990751,72.49335452346928,70.85944355645691,69.24306929395755,67.64395091791553,66.06181357449735,64.49638821661208,62.94741145139702,61.41462539248755,64.42666991541579,66.88636808388115,72.17872480693944,70.29907183105425,68.438565701203,66.59691535836961,64.77383561405179 -Commercial PV - Class 10/Advanced,87.44695831935226,94.53480795965957,91.59031511831682,87.21923025730754,82.65761115421112,78.16896386437236,73.75155138462496,69.40369141837074,65.12375424044923,60.91016066157872,56.761380087080774,52.675928664935725,48.65236751855192,44.689301059932674,40.785375379242616,40.28187159771298,39.78030605359441,39.28066757521711,38.78294507652895,38.2871275562717,37.79320409716642,37.301163865107384,36.81099610836503,38.99027768349746,40.89682829014095,44.564229279367474,43.94726709238241,43.33263063064908,42.72030676484534,42.11028246406725 -Commercial PV - Class 10/Moderate,88.0285458256194,95.47314893981121,93.88454872347349,90.81965339032041,87.5158220981012,84.24461083796692,81.00553889906446,77.79813497251266,74.6219369230983,71.47649156767784,68.36135446008069,65.27608968231667,62.22026964191242,59.19347487520728,56.195293856470634,55.120474583289855,54.05272885254002,52.99198706831084,51.9381805448766,50.891241491877814,49.85110299979197,48.817699025687766,47.79096437925598,50.2560510402525,52.31181316267926,56.57656903134647,55.29731784092612,54.02619156460528,52.7631130494008,51.50800611660035 -Commercial PV - Class 10/Conservative,88.92879047154538,96.93771688802576,97.39365776523873,96.3288114421583,94.98160437065187,93.6343966476971,92.28718821347627,90.93997900061585,89.59276893295659,88.24555792407193,86.89834587547836,85.55113267445499,84.20391819137701,82.85670227642116,81.50948475547433,79.69369305435953,77.89749532093722,76.12057610974406,74.3626267107185,72.62334497041239,70.90243511886963,69.19960760196368,67.51457891899402,70.82579210886782,73.5297976295475,79.34781301860001,77.28146516790963,75.23616590685641,73.21159526724414,71.20743973447385 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial PV - Class 1/Advanced,64.30630931754456,58.419514892961054,55.91886197741891,53.166587699302816,50.44948437566884,47.775501785526814,45.14362159849422,42.55285730784118,40.002252998263046,37.49088217068989,35.017846621119375,32.58227537065505,30.183323644111056,27.8201718947176,27.477074396490174,27.135297636267435,26.794834000873397,26.45567593543902,26.117815942839094,25.781246583133683,25.445960473016196,25.111950285266982,24.779208748212145,24.44772864518832,24.117502814011782,23.788524146453607,23.460785587718824,23.13428013593106,22.80900084162062 +Commercial PV - Class 1/Moderate,64.9446059049847,59.188794027584166,57.63608500231551,55.801392306643656,53.975623634957245,52.1677930102752,50.37763738162709,48.604898818170945,46.84932438547647,45.11066602542466,43.38868043960695,41.683128976118915,39.99377751964675,38.320396384754375,37.5880171778732,36.860457888820335,36.13767109589643,35.41960999764837,34.70622840277632,33.99748072023687,33.293321949540385,32.59370767123732,31.898594037589053,31.20793776342039,30.521696117147965,29.839826911983106,29.162288497303354,28.48903975019095,27.820040067132798 +Commercial PV - Class 1/Conservative,65.9408628554895,60.399410298076745,60.285629102300824,59.86572523458038,59.43610482140768,59.00648360219996,58.576861512166836,58.14723847938333,57.7176144237788,57.28798925595127,56.858362875766815,56.42873517069968,55.99910601385361,55.569475261592686,54.332189847617116,53.10825586156119,51.89745835924028,50.69958698607724,49.5144358552829,48.34180342989603,47.18149240854531,46.03330961479527,44.89706588994609,43.77257598916374,42.6596584808183,41.558135648919226,40.46783339853431,39.38858116408942,38.32021182044521 +Commercial PV - Class 2/Advanced,66.72598587690234,60.61768692764482,58.02294104817673,55.16710595889985,52.347765214220836,49.573167722334915,46.84225683577711,44.15400892817508,41.50743211565626,38.901565037437976,36.335475692473835,33.80826032923212,31.319042385868155,28.866971478231985,28.5109641274124,28.15632721047999,27.803052827795057,27.45113314021881,27.10056036852901,26.751326792840437,26.403424752032176,26.056846643180656,25.711584920998092,25.36763209727714,25.024980740340037,24.68362347449396,24.34355297949065,24.004761989991614,23.667243295036993 +Commercial PV - Class 2/Moderate,67.3882998789156,61.415912004111036,59.80477863958517,57.90105130397743,56.006583779805574,54.13072926396485,52.27321480757166,50.433772774527746,48.61214071314831,46.80806123154254,45.02128187662544,43.25155501665178,41.4986377271669,39.762291680278466,39.00235497836682,38.24741955505983,37.49743620430495,36.752356363634,36.01213210369054,35.27671611796063,34.54606171270507,33.82012279708776,33.0988538734955,32.38221002804628,31.670146921280125,30.962620779030942,30.259588383473364,29.561007064342864,28.86683469032338 +Commercial PV - Class 2/Conservative,68.42204334693038,62.672080567110775,62.554018085482255,62.11831434436385,61.67252844985335,61.226741718978865,60.78095408451211,60.335165471821774,59.88937579782435,59.443584969753914,58.99779288370877,58.55199942292911,58.10620445574391,57.66040783311259,56.37656663720514,55.10657924818315,53.850222634080104,52.60727852523175,51.37753328787285,50.160777801738696,48.95680734152851,47.76542146208783,46.58642388717459,45.41962240168098,44.26482874718409,43.12185852071005,41.99053107659423,40.87066943133048,39.76210017130193 +Commercial PV - Class 3/Advanced,70.48885794795486,64.0360942865505,61.295023153539645,58.278139232151155,55.299807677407465,52.36874257738623,49.48382769720413,46.643981685225754,43.848156722367214,41.09533723392015,38.38453866059324,35.714806285682045,33.08521411547448,30.494863810189393,30.11878017125082,29.744144248945137,29.370947698149035,28.999182237651922,28.62883964953863,28.259911778577198,27.89239053161386,27.526267876974114,27.161535843869498,26.7981865218109,26.436212060026676,26.075604666887273,25.716356609334376,25.35846021231597,25.001907858225206 +Commercial PV - Class 3/Moderate,71.1885217594567,64.8793335925882,63.17734373998738,61.166259692778965,59.16495764465756,57.18331824644678,55.22105315688299,53.27787964709132,51.35352046497448,49.447703703565665,47.56016267321742,45.69063577751149,43.838866392777895,42.00460275112252,41.201811012244214,40.40430258859145,39.61202549923949,38.8249284431416,38.04296078806577,37.26607255974639,36.494214431248736,35.72733771254065,34.96539434026643,34.20833686771985,33.45611845501008,32.708692859418676,31.966014425941644,31.22803807801435,30.494719308413483 +Commercial PV - Class 3/Conservative,72.28056102292966,66.20634114792544,66.08162078018373,65.62134644011259,65.15042138474776,64.67949544585396,64.20856855241169,63.73764062558099,63.26671157759299,62.795781310450465,62.32484971439239,61.85391666607452,61.382982026400526,60.91204563792501,59.555804909567655,58.21419924448818,56.88699303329995,55.573955697478624,54.27486155583071,52.98948969519262,51.71762384520948,50.4590522570426,49.2135675858628,47.98096677699424,46.76105095557498,45.553625319612074,44.35849903630741,43.17548514154104,42.00440044239879 +Commercial PV - Class 4/Advanced,74.42129729804785,67.60854622192764,64.71455594256297,61.52936580381612,58.384878794941706,55.290295146421386,52.2444363507502,49.24616072974123,46.29436200847628,43.38796795526516,40.52593908412584,37.707267416524296,34.93097529932005,32.196114276063845,31.79904964603331,31.403513497993785,31.009497021263382,30.616991472638528,30.225988175742188,29.83647852037753,29.448453961889115,29.061906020530593,28.676826280838373,28.293206391012205,27.91103806230081,27.530313068394445,27.151023244822184,26.773160488355433,26.39671675641558 +Commercial PV - Class 4/Moderate,75.15999402318012,68.4988282454266,66.70188761528915,64.57860901317072,62.46565812926786,60.37346683712552,58.30173070946927,56.250151244517916,54.21843572280687,52.20629706819666,50.213453712931525,48.23962946662645,46.28455338906488,44.34795966670058,43.50038170322171,42.65838180107857,41.82190507942948,40.99089737523985,40.165305231601714,39.345075886280235,38.53015726048477,37.72049794785888,36.91604720368361,36.116754934291244,35.322571686682465,34.533448638345554,33.74933758727062,32.97019094215721,32.195961712808625 +Commercial PV - Class 4/Conservative,76.31295608064553,69.89986702896633,69.76818874906454,69.28223657877419,68.78503951003628,68.287841508479,67.79064249912082,67.29344239872341,66.7962411146215,66.29903854335073,65.80183456902674,65.30462906142414,64.80742187368669,64.31021283958542,62.87831001988973,61.461858725823596,60.06061020380068,58.67432101175922,57.30275287818107,55.94567256557732,54.60285173828122,53.274066834389025,51.959098941697796,50.65773367749744,49.36976107207563,48.09497545580667,46.83317534969346,45.58416335924337,44.34774607155784 +Commercial PV - Class 5/Advanced,77.9868044639485,70.84765605718084,67.81501537190081,64.47722350922841,61.18208485398023,57.93924041755548,54.74745523042684,51.6055329168691,48.51231420058826,45.46667547952146,42.46752746615335,39.51381388993114,36.604510258578195,33.73862267531574,33.32253477056279,32.908048577020026,32.49515486188785,32.08384446307779,31.674108288529624,31.26593731553396,30.859322590062895,30.454255226107396,30.050726405020946,29.648727374870482,29.248249449792553,28.84928400935683,28.45182249793446,28.055856424073045,27.6613773598759 +Commercial PV - Class 5/Moderate,78.76089197857931,71.78059128681434,69.89755964609166,67.67255525651835,65.45837338375513,63.26594568999924,61.09495316293584,58.94508299963233,56.816028456502174,54.707488703654356,52.61916868348699,50.55077897339748,48.50203565248608,46.47266017214099,45.58447494418055,44.70213502118618,43.82558289298774,42.95476180161217,42.0896157290434,41.23008938522008,40.37612819626877,39.527678292966336,38.68468649942608,37.8471003220042,37.014867938419656,36.187938187085415,35.366260556644455,34.54978517570811,33.738462802790195 +Commercial PV - Class 5/Conservative,79.96909218194055,73.24875351490263,73.11076655902194,72.60153253248396,72.08051486701082,71.55949622402714,71.03847652495905,70.51745568258032,69.99643359978604,69.47541016815497,68.9543852662507,68.43335875760881,67.91233048833719,67.39130028424289,65.89079533115451,64.40648218272005,62.9381001676263,61.48539418055857,60.04811453446527,58.62601681750329,57.218861754496814,55.826415072742925,54.44844737200557,53.08473399854857,51.735054923059145,50.39919462232733,49.07694196454382,47.768090098091434,46.472436343704295 +Commercial PV - Class 6/Advanced,79.03485700740592,71.79976669485994,68.7263708227833,65.34372289407189,62.004301382609555,58.71787686384918,55.48319777169989,52.299051652529094,49.16426365070883,46.077695064262805,43.03824196691002,40.044833893041925,37.09643258238941,34.19203078134939,33.77035113591831,33.35029472684541,32.93185219725294,32.515014261924534,32.0997717066132,31.686115387354736,31.27403622978947,30.863525228490666,30.454573446299385,30.047172013666692,29.641312128001186,29.236985053023897,28.83418211812821,28.432894717746425,28.033114310720645 +Commercial PV - Class 6/Moderate,79.819347363827,72.74523949603544,70.8369020857786,68.58199620805323,66.33805828925918,64.1161669005028,61.915998742312375,59.73723680804529,57.579570231835625,55.442694140986234,53.326309512661965,51.23012303475486,49.15384697079633,47.09719902880309,46.1970776176175,45.302880065542865,44.41454808953881,43.5320241688707,42.655251532705044,41.78417414794596,40.918736707310195,40.0588846176345,39.20456398840971,38.35572162053811,37.512304995307055,36.67426226357692,35.8415422351764,35.01409436850297,34.191868760321825 +Commercial PV - Class 6/Conservative,81.04378438192688,74.23313212810595,74.09329078697291,73.57721324350413,73.04919370260812,72.52117317106494,71.99315156924482,71.46512880874924,70.9371047911684,70.40907940662393,69.88105253204752,69.35302402914077,68.82499374194347,68.2969614939217,66.77629148799696,65.27203088587211,63.78391551311274,62.31168683608344,60.85509181222717,59.413882745088046,57.987817143908345,56.576657587630706,55.18017159314498,53.79813148762834,52.430314284828256,51.07650156515186,49.736479359422276,48.41003803617557,47.09697219237082 +Commercial PV - Class 7/Advanced,82.95009606999776,75.35659290917643,72.13094675122863,68.58072876789885,65.07587855771804,61.626650712181174,58.23173166495301,54.88984889971464,51.5997693606867,48.36029793672569,45.17027601510647,42.028580101355416,38.93412050173071,35.885840065168765,35.44327119842187,35.00240598012775,34.563234589886406,34.12574728250923,33.689934387292645,33.255786307297576,32.823293518637506,32.39244656977372,31.96323608081713,31.53565274283792,31.109687317180768,30.685330634787782,30.2625735955267,29.841407167526082,29.42182238651498 +Commercial PV - Class 7/Moderate,83.77344861209215,76.34890266538599,74.34602978741087,71.97942008798933,69.62432167968024,67.29236194529152,64.98320156969996,62.69650784234655,60.43195449765152,58.18922156009426,55.96799519380736,53.767967556549394,51.58883665792502,49.43030622173383,48.485594478591054,47.547100051465094,46.614761770082715,45.68851926423961,44.76831295078134,43.85408402083721,42.94577442730454,42.04332687257684,41.14668479650986,40.255792364622046,39.370594456521914,38.49103665456038,37.61706523270075,36.748627145604026,35.885670017922386 +Commercial PV - Class 7/Conservative,85.05854195101638,77.91050271687372,77.7637338971306,77.22209083695157,76.667914195118,76.11373651356246,75.55955770871044,75.00537768778437,74.45119634749938,73.89701357253394,73.34282923372315,72.78864318591759,72.23445526543107,71.68026528698448,70.0842641318182,68.50548527163916,66.94365144530525,65.39849131190813,63.86973929363554,62.35713542361222,60.86042519854165,59.37935943597114,57.91369413601188,56.463190347355024,55.02761403742597,53.60673596653355,52.200331565867856,50.808180819214165,49.43006814824877 +Commercial PV - Class 8/Advanced,87.3405396045938,79.34512193810113,75.94874641406429,72.21061988897507,68.52026239581257,64.88847128861283,61.31386347563808,57.79509908789216,54.33087980551487,50.91994726164345,47.56108151964849,44.253099619916725,40.99485419259658,37.78523213295752,37.319238656575656,36.85503900060163,36.392622824854094,35.93197986834396,35.47309994850955,35.01597296045796,34.56058887621543,34.106937743985256,33.6550096874127,33.2047949048581,32.75628366867578,32.309466324501244,31.86433329054375,31.42087505688635,30.979082184790606 +Commercial PV - Class 8/Moderate,88.20747115402396,80.3899533930173,78.28107099010683,75.78919963643753,73.30944885194106,70.85406144207207,68.42268013218762,66.01495460178013,63.63054131644594,61.269103364765314,58.93031029993585,56.61383798601614,54.31936844864167,52.04658973008784,51.051875590790644,50.06370784217325,49.082022076297335,48.106754727640116,47.137843059386256,46.175225149986005,45.21883987997706,44.26862691906317,43.32452671344329,42.38648047338748,41.454430161051704,40.528318478529656,39.608088856133556,38.69368544090178,37.78505308532574 +Commercial PV - Class 8/Conservative,89.5605828558982,82.03420695757497,81.87966985007512,81.30935830867317,80.7258497990126,80.14234019459889,79.55882940743403,78.97531733982989,78.3918038830348,77.80828891562345,77.2247723015944,76.64125388811567,76.05773350283731,75.4742109506737,73.79373547558625,72.13139384974892,70.48689413693846,68.85995063451588,67.25028370797168,65.65761963071309,64.08169042890644,62.522233731187384,60.97899262306199,59.45171550583127,57.94015595987283,56.444072612128956,54.96322900764704,53.49739348503273,52.046339055674714 +Commercial PV - Class 9/Advanced,90.99011836581772,82.66060720007661,79.12231201268777,75.22798554614533,71.3834241702344,67.59987641314399,63.875901389787906,60.210103243910815,56.601129404549745,53.04766892320007,49.54845088742168,46.102242906898226,42.70784966821538,39.36411155486921,38.87864625129266,38.395049724025185,37.91331120081455,37.43341999190985,36.95536548926474,36.47913716574707,36.00472457435798,35.53211734745873,35.06130519600498,34.592277908789434,34.125025351690724,33.6595374669307,33.195804272337554,32.733815860616524,32.273562398625636 +Commercial PV - Class 9/Moderate,91.8932751891534,83.74909758707838,81.55209422152645,78.95609847374158,76.37272976064979,73.81474246094494,71.28176437104099,68.77343053207012,66.28938305482994,63.82927094984756,61.39274996239543,58.97948241231026,56.58913703847099,54.22138884780558,53.18510995962199,52.1556510071237,51.13294489104664,50.11692538974315,49.107527144901034,48.10468564754007,47.10833722428324,46.11841902389533,45.13486900408268,44.157625918549925,43.18662930430563,42.22181946921486,41.26313747979023,40.31052514921939,39.3639250256208 +Commercial PV - Class 9/Conservative,93.30292750494053,85.46205730933151,85.30106277269387,84.70692040887882,84.09902963327976,83.49113771718261,82.88324456891235,82.27535008669881,81.66745415724614,81.05955665405517,80.45165743544156,79.84375634218712,79.2358531947402,78.62794778986336,76.87725260202396,75.14544899760232,73.43223284163862,71.73730649323142,70.06037863316934,68.4011640970237,66.75938371350756,65.13476414790595,63.52703775039307,61.935942409061795,60.361221407492586,58.80262328670441,57.25990171132744,55.73281533985188,54.22112769880623 +Commercial PV - Class 10/Advanced,100.02763165936463,90.87079914004,86.98106590237896,82.69993889262489,78.47351984725846,74.31417454461479,70.22031898496675,66.19041866986696,62.222986685433945,58.316581874358505,54.46980709194281,50.681307541788776,46.949769187030924,43.273917233278354,42.740233516390255,42.2086041903707,41.67901741302299,41.15146143284614,40.625924588158945,40.10239530623114,39.58086210242491,39.06131357934494,38.54373842599663,38.02812541695352,37.51446341153157,37.00274135297269,36.492948267634645,35.98507326418937,35.479105532826765 +Commercial PV - Class 10/Moderate,101.02049373799231,92.06740287516249,89.65218408711472,86.79834335020396,83.95838381707571,81.14632668384385,78.36176277812928,75.60429089184635,72.87351758876316,70.16905701768682,67.4905307310925,64.83756750903233,62.209803188166426,59.60688049577235,58.46767412056068,57.33596506513409,56.21167956565325,55.0947448230637,53.98508898739654,52.882641142373934,51.787331290316814,50.69909033734646,49.61785007887309,48.543543185367014,47.47610318840351,46.41546446697894,45.361562234089234,44.31433252356821,43.27371217717678 +Commercial PV - Class 10/Conservative,102.5701585273536,93.9505008117537,93.77351563469067,93.12036060436111,92.45209161336712,91.78382136859608,91.11554976926742,90.44727670350274,89.77900204675318,89.11072565995515,88.44244738735163,87.77416705391025,87.10588446224553,86.43759938893363,84.5130179449028,82.60920447415867,80.72582463380463,78.86255122001909,77.01906397856683,75.19504942131367,73.39020064853072,71.60421717677337,69.83680477213285,68.08767528866792,66.35654651182699,64.6431420066874,62.94719097083586,61.2684280917299,59.606593408378856 diff --git a/tests/data/Solar_-_PV_Dist._Comm/Market/TechLife/df_occ.csv b/tests/data/Solar_-_PV_Dist._Comm/Market/TechLife/df_occ.csv index da3cdc0..abee9dc 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/Market/TechLife/df_occ.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/Market/TechLife/df_occ.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial PV - Class 1/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 1/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 1/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 2/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 2/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 2/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 3/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 3/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 3/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 4/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 4/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 4/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 5/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 5/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 5/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 6/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 6/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 6/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 7/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 7/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 7/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 8/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 8/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 8/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 9/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 9/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 9/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 10/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 10/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 10/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial PV - Class 1/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 1/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 1/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 2/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 2/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 2/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 3/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 3/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 3/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 4/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 4/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 4/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 5/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 5/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 5/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 6/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 6/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 6/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 7/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 7/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 7/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 8/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 8/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 8/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 9/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 9/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 9/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 10/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 10/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 10/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 diff --git a/tests/data/Solar_-_PV_Dist._Comm/Market/TechLife/df_tc.csv b/tests/data/Solar_-_PV_Dist._Comm/Market/TechLife/df_tc.csv index 19deb81..f0f1fc3 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/Market/TechLife/df_tc.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/Market/TechLife/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12637797300394796,0.12682148476742172,0.12803180226710376,0.12822382085003933,0.12822380636619182,0.1282237910220374,0.1282237747385803,0.12822375742684652,0.1282237389862595,0.12822371930268342,0.12822369824605975,0.12822367566752857,0.1282236513959058,0.1282236252333334,0.12822359694987517,0.12822358716005036,0.1282235771026209,0.12822356676646185,0.12822355613982397,0.12822354521028728,0.12822353396471398,0.12822352238919546,0.12822351046899425,0.12664007510556524,0.1250663879580967,0.12194849490701229,0.121948481774298,0.12194846821908106,0.12194845422063874,0.12194843975687125 -10 year CRF/Moderate,0.12637797300394796,0.12682148476742172,0.12803180226710376,0.12822382085003933,0.12822380636619182,0.1282237910220374,0.1282237747385803,0.12822375742684652,0.1282237389862595,0.12822371930268342,0.12822369824605975,0.12822367566752857,0.1282236513959058,0.1282236252333334,0.12822359694987517,0.12822358716005036,0.1282235771026209,0.12822356676646185,0.12822355613982397,0.12822354521028728,0.12822353396471398,0.12822352238919546,0.12822351046899425,0.12664007510556524,0.1250663879580967,0.12194849490701229,0.121948481774298,0.12194846821908106,0.12194845422063874,0.12194843975687125 -10 year CRF/Conservative,0.12637797300394796,0.12682148476742172,0.12803180226710376,0.12822382085003933,0.12822380636619182,0.1282237910220374,0.1282237747385803,0.12822375742684652,0.1282237389862595,0.12822371930268342,0.12822369824605975,0.12822367566752857,0.1282236513959058,0.1282236252333334,0.12822359694987517,0.12822358716005036,0.1282235771026209,0.12822356676646185,0.12822355613982397,0.12822354521028728,0.12822353396471398,0.12822352238919546,0.12822351046899425,0.12664007510556524,0.1250663879580967,0.12194849490701229,0.121948481774298,0.12194846821908106,0.12194845422063874,0.12194843975687125 -ITC Schedule/*,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.22500000894069672,0.15000000596046448,0.0,0.0,0.0,0.0,0.0 -PTC/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8230467797339552,0.8230446757989264,0.8230404419823656,0.8230398209377775,0.8230398690702371,0.8230399200616597,0.8230399741745669,0.8230400317046349,0.8230400929861013,0.8230401583982623,0.8230402283733291,0.8230403034059949,0.8230403840651391,0.823040471008286,0.8230405649995617,0.823040597533006,0.8230406309557551,0.8230406653047785,0.8230407006191228,0.8230407369400619,0.8230407743112549,0.8230408127789244,0.8230408523920446,0.8283473863139239,0.8337111437969397,0.8446136215371913,0.8446136682535402,0.8446137164728443,0.8446137662688196,0.8446138177200808 -PVD/Moderate,0.8230467797339552,0.8230446757989264,0.8230404419823656,0.8230398209377775,0.8230398690702371,0.8230399200616597,0.8230399741745669,0.8230400317046349,0.8230400929861013,0.8230401583982623,0.8230402283733291,0.8230403034059949,0.8230403840651391,0.823040471008286,0.8230405649995617,0.823040597533006,0.8230406309557551,0.8230406653047785,0.8230407006191228,0.8230407369400619,0.8230407743112549,0.8230408127789244,0.8230408523920446,0.8283473863139239,0.8337111437969397,0.8446136215371913,0.8446136682535402,0.8446137164728443,0.8446137662688196,0.8446138177200808 -PVD/Conservative,0.8230467797339552,0.8230446757989264,0.8230404419823656,0.8230398209377775,0.8230398690702371,0.8230399200616597,0.8230399741745669,0.8230400317046349,0.8230400929861013,0.8230401583982623,0.8230402283733291,0.8230403034059949,0.8230403840651391,0.823040471008286,0.8230405649995617,0.823040597533006,0.8230406309557551,0.8230406653047785,0.8230407006191228,0.8230407369400619,0.8230407743112549,0.8230408127789244,0.8230408523920446,0.8283473863139239,0.8337111437969397,0.8446136215371913,0.8446136682535402,0.8446137164728443,0.8446137662688196,0.8446138177200808 -PFF/Advanced,0.7001421820681615,0.700142801944194,0.700144049340799,0.7001442323172931,0.7001442181361716,0.7001442031127225,0.7001441871695999,0.7001441702196894,0.7001441521645159,0.7001441328923281,0.7001441122757851,0.7001440901691371,0.7001440664047768,0.7001440407889796,0.7001440130966134,0.700144003511383,0.7001439936641392,0.70014398354399,0.7001439731394311,0.7001439624383023,0.7001439514277406,0.7001439400941271,0.700143928423033,0.7888099167983265,0.87731960664793,1.0538600239918219,1.0538600077990017,1.0538599910852275,1.0538599738249472,1.0538599559909119 -PFF/Moderate,0.7001421820681615,0.700142801944194,0.700144049340799,0.7001442323172931,0.7001442181361716,0.7001442031127225,0.7001441871695999,0.7001441702196894,0.7001441521645159,0.7001441328923281,0.7001441122757851,0.7001440901691371,0.7001440664047768,0.7001440407889796,0.7001440130966134,0.700144003511383,0.7001439936641392,0.70014398354399,0.7001439731394311,0.7001439624383023,0.7001439514277406,0.7001439400941271,0.700143928423033,0.7888099167983265,0.87731960664793,1.0538600239918219,1.0538600077990017,1.0538599910852275,1.0538599738249472,1.0538599559909119 -PFF/Conservative,0.7001421820681615,0.700142801944194,0.700144049340799,0.7001442323172931,0.7001442181361716,0.7001442031127225,0.7001441871695999,0.7001441702196894,0.7001441521645159,0.7001441328923281,0.7001441122757851,0.7001440901691371,0.7001440664047768,0.7001440407889796,0.7001440130966134,0.700144003511383,0.7001439936641392,0.70014398354399,0.7001439731394311,0.7001439624383023,0.7001439514277406,0.7001439400941271,0.700143928423033,0.7888099167983265,0.87731960664793,1.0538600239918219,1.0538600077990017,1.0538599910852275,1.0538599738249472,1.0538599559909119 -Year (Advanced)/nan,2021,2022,2023,2024,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9309651229111661,0.930964224248384,0.9309624158338352,0.9309621505627563,0.9309621711219138,0.9309621929022394,0.930962216015865,0.9309622405890852,0.9309622667646646,0.9309622947046144,0.9309623245935477,0.9309623566427654,0.9309623910952566,0.9309624282318731,0.9309624683790011,0.9309624822752296,0.9309624965513125,0.9309625112230404,0.9309625263070919,0.9309625418210962,0.9309625577837018,0.930962574214652,0.9309625911348655,0.9332225748057783,0.935493558288686,0.9400688281065404,0.9400688475955381,0.9400688677115336,0.9400688884852791,0.9400689099495712 -2/nan,0.8666960600770025,0.8666943868303955,0.8666910196951707,0.8666905257804323,0.8666905640600276,0.8666906046133463,0.8666906476491703,0.8666906934026498,0.8666907421396026,0.8666907941616814,0.8666908498126219,0.8666909094858516,0.8666909736337974,0.8666910427793857,0.8666911175303226,0.8666911434040572,0.8666911699850524,0.8666911973027097,0.8666912253880826,0.8666912542739962,0.8666912839951724,0.8666913145883715,0.8666913460925426,0.8709043741271264,0.875148197599627,0.883729401577604,0.883729438219603,0.8837294760404448,0.8837295150979482,0.8837295554537751 -3/nan,0.8068638040962102,0.806861467495988,0.8068567654769061,0.8068560757529173,0.8068561292081995,0.8068561858386085,0.8068562459356968,0.8068563098278387,0.806856377886234,0.8068564505321236,0.8068565282455158,0.80685661157581,0.806856701154796,0.8068567977127111,0.806856902098184,0.8068569382293982,0.8068569753482623,0.8068570134958342,0.8068570527154786,0.8068570930530335,0.8068571345569863,0.8068571772786711,0.8068572212724779,0.8127476224325318,0.8186955014024051,0.8307664629043524,0.8307665145733546,0.8307665679046478,0.8307666229797629,0.8307666798856495 -4/nan,0.7511620605529993,0.7511591601633152,0.7511533236202548,0.751152467477562,0.7511525338306889,0.7511526041250478,0.7511526787225382,0.7511527580307659,0.7511528425104951,0.7511529326846059,0.7511530291489247,0.7511531325854126,0.7511532437782997,0.751153363634019,0.7511534932059594,0.751153538055032,0.751153584130059,0.7511536314820044,0.7511536801646963,0.7511537302350326,0.7511537817532005,0.7511538347829195,0.7511538893917035,0.7584744288737618,0.7658843677618759,0.7809776552127102,0.7809777199759352,0.7809777868227192,0.7809778558552547,0.7809779271825269 -5/nan,0.6993056800289277,0.6993023048285084,0.699295512819127,0.6992945165234321,0.6992945937387449,0.6992946755404821,0.6992947623497874,0.6992948546409927,0.6992949529502918,0.6992950578861615,0.6992951701419677,0.6992952905113113,0.6992954199068041,0.6992955593832655,0.6992957101665291,0.6992957623575338,0.699295815975186,0.6992958710787932,0.699295927730995,0.699295985998004,0.69929604594986,0.6992961076607142,0.6992961712091325,0.7078254594379141,0.7164798924352378,0.7341727491132062,0.7341728252155684,0.7341729037662932,0.7341729848854659,0.7341730687011537 -6/nan,0.6510291983606072,0.6510254277297793,0.6510178399958553,0.6510167269793973,0.6510168132408387,0.6510169046260272,0.6510170016054456,0.6510171047089973,0.6510172145356931,0.6510173317652971,0.6510174571724067,0.6510175916435976,0.6510177361983998,0.651017892015211,0.6510180604634784,0.6510181187689187,0.6510181786681463,0.6510182402274168,0.6510183035167085,0.6510183686099915,0.6510184355855108,0.651018504526105,0.6510185755195445,0.6605586977697332,0.6702623240165355,0.6901729158866088,0.6901730017363598,0.690173090348068,0.6901731818571994,0.6901732764082252 -Year (Moderate)/nan,2021,2022,2023,2024,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9309651229111661,0.930964224248384,0.9309624158338352,0.9309621505627563,0.9309621711219138,0.9309621929022394,0.930962216015865,0.9309622405890852,0.9309622667646646,0.9309622947046144,0.9309623245935477,0.9309623566427654,0.9309623910952566,0.9309624282318731,0.9309624683790011,0.9309624822752296,0.9309624965513125,0.9309625112230404,0.9309625263070919,0.9309625418210962,0.9309625577837018,0.930962574214652,0.9309625911348655,0.9332225748057783,0.935493558288686,0.9400688281065404,0.9400688475955381,0.9400688677115336,0.9400688884852791,0.9400689099495712 -2/nan,0.8666960600770025,0.8666943868303955,0.8666910196951707,0.8666905257804323,0.8666905640600276,0.8666906046133463,0.8666906476491703,0.8666906934026498,0.8666907421396026,0.8666907941616814,0.8666908498126219,0.8666909094858516,0.8666909736337974,0.8666910427793857,0.8666911175303226,0.8666911434040572,0.8666911699850524,0.8666911973027097,0.8666912253880826,0.8666912542739962,0.8666912839951724,0.8666913145883715,0.8666913460925426,0.8709043741271264,0.875148197599627,0.883729401577604,0.883729438219603,0.8837294760404448,0.8837295150979482,0.8837295554537751 -3/nan,0.8068638040962102,0.806861467495988,0.8068567654769061,0.8068560757529173,0.8068561292081995,0.8068561858386085,0.8068562459356968,0.8068563098278387,0.806856377886234,0.8068564505321236,0.8068565282455158,0.80685661157581,0.806856701154796,0.8068567977127111,0.806856902098184,0.8068569382293982,0.8068569753482623,0.8068570134958342,0.8068570527154786,0.8068570930530335,0.8068571345569863,0.8068571772786711,0.8068572212724779,0.8127476224325318,0.8186955014024051,0.8307664629043524,0.8307665145733546,0.8307665679046478,0.8307666229797629,0.8307666798856495 -4/nan,0.7511620605529993,0.7511591601633152,0.7511533236202548,0.751152467477562,0.7511525338306889,0.7511526041250478,0.7511526787225382,0.7511527580307659,0.7511528425104951,0.7511529326846059,0.7511530291489247,0.7511531325854126,0.7511532437782997,0.751153363634019,0.7511534932059594,0.751153538055032,0.751153584130059,0.7511536314820044,0.7511536801646963,0.7511537302350326,0.7511537817532005,0.7511538347829195,0.7511538893917035,0.7584744288737618,0.7658843677618759,0.7809776552127102,0.7809777199759352,0.7809777868227192,0.7809778558552547,0.7809779271825269 -5/nan,0.6993056800289277,0.6993023048285084,0.699295512819127,0.6992945165234321,0.6992945937387449,0.6992946755404821,0.6992947623497874,0.6992948546409927,0.6992949529502918,0.6992950578861615,0.6992951701419677,0.6992952905113113,0.6992954199068041,0.6992955593832655,0.6992957101665291,0.6992957623575338,0.699295815975186,0.6992958710787932,0.699295927730995,0.699295985998004,0.69929604594986,0.6992961076607142,0.6992961712091325,0.7078254594379141,0.7164798924352378,0.7341727491132062,0.7341728252155684,0.7341729037662932,0.7341729848854659,0.7341730687011537 -6/nan,0.6510291983606072,0.6510254277297793,0.6510178399958553,0.6510167269793973,0.6510168132408387,0.6510169046260272,0.6510170016054456,0.6510171047089973,0.6510172145356931,0.6510173317652971,0.6510174571724067,0.6510175916435976,0.6510177361983998,0.651017892015211,0.6510180604634784,0.6510181187689187,0.6510181786681463,0.6510182402274168,0.6510183035167085,0.6510183686099915,0.6510184355855108,0.651018504526105,0.6510185755195445,0.6605586977697332,0.6702623240165355,0.6901729158866088,0.6901730017363598,0.690173090348068,0.6901731818571994,0.6901732764082252 -Year (Conservative)/nan,2021,2022,2023,2024,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9309651229111661,0.930964224248384,0.9309624158338352,0.9309621505627563,0.9309621711219138,0.9309621929022394,0.930962216015865,0.9309622405890852,0.9309622667646646,0.9309622947046144,0.9309623245935477,0.9309623566427654,0.9309623910952566,0.9309624282318731,0.9309624683790011,0.9309624822752296,0.9309624965513125,0.9309625112230404,0.9309625263070919,0.9309625418210962,0.9309625577837018,0.930962574214652,0.9309625911348655,0.9332225748057783,0.935493558288686,0.9400688281065404,0.9400688475955381,0.9400688677115336,0.9400688884852791,0.9400689099495712 -2/nan,0.8666960600770025,0.8666943868303955,0.8666910196951707,0.8666905257804323,0.8666905640600276,0.8666906046133463,0.8666906476491703,0.8666906934026498,0.8666907421396026,0.8666907941616814,0.8666908498126219,0.8666909094858516,0.8666909736337974,0.8666910427793857,0.8666911175303226,0.8666911434040572,0.8666911699850524,0.8666911973027097,0.8666912253880826,0.8666912542739962,0.8666912839951724,0.8666913145883715,0.8666913460925426,0.8709043741271264,0.875148197599627,0.883729401577604,0.883729438219603,0.8837294760404448,0.8837295150979482,0.8837295554537751 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12558644460386703,0.1267469045505145,0.12708959384618207,0.12710018607419954,0.12710016351243703,0.1271001397731898,0.12710011476180935,0.12710008837322487,0.12710006049046557,0.12710003098292974,0.12709999970433747,0.12709996649030614,0.12709993115546017,0.1270998934899701,0.1270998773381907,0.1270998607380114,0.1270998436704978,0.1270998261156323,0.12709980805223925,0.1270997894578972,0.1270997703088472,0.12709975057989129,0.12709973024428153,0.12709970927360031,0.12709968763762558,0.12709966530418768,0.12709964223900855,0.12709961840552733,0.1270995937647047 +10 year CRF/Moderate,0.12558644460386703,0.1267469045505145,0.12708959384618207,0.12710018607419954,0.12710016351243703,0.1271001397731898,0.12710011476180935,0.12710008837322487,0.12710006049046557,0.12710003098292974,0.12709999970433747,0.12709996649030614,0.12709993115546017,0.1270998934899701,0.1270998773381907,0.1270998607380114,0.1270998436704978,0.1270998261156323,0.12709980805223925,0.1270997894578972,0.1270997703088472,0.12709975057989129,0.12709973024428153,0.12709970927360031,0.12709968763762558,0.12709966530418768,0.12709964223900855,0.12709961840552733,0.1270995937647047 +10 year CRF/Conservative,0.12558644460386703,0.1267469045505145,0.12708959384618207,0.12710018607419954,0.12710016351243703,0.1271001397731898,0.12710011476180935,0.12710008837322487,0.12710006049046557,0.12710003098292974,0.12709999970433747,0.12709996649030614,0.12709993115546017,0.1270998934899701,0.1270998773381907,0.1270998607380114,0.1270998436704978,0.1270998261156323,0.12709980805223925,0.1270997894578972,0.1270997703088472,0.12709975057989129,0.12709973024428153,0.12709970927360031,0.12709968763762558,0.12709966530418768,0.12709964223900855,0.12709961840552733,0.1270995937647047 +ITC Schedule/*,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896 +PTC/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8268026514175516,0.8267976452174465,0.8267961691755246,0.8267961937135597,0.8267962695903099,0.8267963494270422,0.8267964335420674,0.8267965222887517,0.8267966160604784,0.826796715296476,0.8267968204887002,0.8267969321899883,0.8267970510237781,0.8267971776957519,0.8267972320154587,0.8267972878431785,0.8267973452425926,0.8267974042810196,0.8267974650296778,0.8267975275639725,0.8267975919638089,0.8267976583139303,0.8267977267042934,0.8267977972304715,0.8267978699941041,0.8267979451033823,0.826798022673588,0.8267981028276814,0.8267981856969558 +PVD/Moderate,0.8268026514175516,0.8267976452174465,0.8267961691755246,0.8267961937135597,0.8267962695903099,0.8267963494270422,0.8267964335420674,0.8267965222887517,0.8267966160604784,0.826796715296476,0.8267968204887002,0.8267969321899883,0.8267970510237781,0.8267971776957519,0.8267972320154587,0.8267972878431785,0.8267973452425926,0.8267974042810196,0.8267974650296778,0.8267975275639725,0.8267975919638089,0.8267976583139303,0.8267977267042934,0.8267977972304715,0.8267978699941041,0.8267979451033823,0.826798022673588,0.8267981028276814,0.8267981856969558 +PVD/Conservative,0.8268026514175516,0.8267976452174465,0.8267961691755246,0.8267961937135597,0.8267962695903099,0.8267963494270422,0.8267964335420674,0.8267965222887517,0.8267966160604784,0.826796715296476,0.8267968204887002,0.8267969321899883,0.8267970510237781,0.8267971776957519,0.8267972320154587,0.8267972878431785,0.8267973452425926,0.8267974042810196,0.8267974650296778,0.8267975275639725,0.8267975919638089,0.8267976583139303,0.8267977267042934,0.8267977972304715,0.8267978699941041,0.8267979451033823,0.826798022673588,0.8267981028276814,0.8267981856969558 +PFF/Advanced,0.6990356009209872,0.6990370758826264,0.6990375107644063,0.6990375035348391,0.699037481179501,0.6990374576574453,0.6990374328748891,0.6990374067277212,0.6990373791000403,0.6990373498624374,0.6990373188699696,0.699037285959756,0.699037250948115,0.6990372136271333,0.6990371976230818,0.6990371811747291,0.699037164263313,0.6990371468689993,0.6990371289708052,0.6990371105465146,0.699037091572585,0.6990370720240489,0.6990370518744025,0.6990370310954872,0.6990370096573576,0.6990369875281376,0.6990369646738617,0.6990369410583029,0.6990369166427786 +PFF/Moderate,0.6990356009209872,0.6990370758826264,0.6990375107644063,0.6990375035348391,0.699037481179501,0.6990374576574453,0.6990374328748891,0.6990374067277212,0.6990373791000403,0.6990373498624374,0.6990373188699696,0.699037285959756,0.699037250948115,0.6990372136271333,0.6990371976230818,0.6990371811747291,0.699037164263313,0.6990371468689993,0.6990371289708052,0.6990371105465146,0.699037091572585,0.6990370720240489,0.6990370518744025,0.6990370310954872,0.6990370096573576,0.6990369875281376,0.6990369646738617,0.6990369410583029,0.6990369166427786 +PFF/Conservative,0.6990356009209872,0.6990370758826264,0.6990375107644063,0.6990375035348391,0.699037481179501,0.6990374576574453,0.6990374328748891,0.6990374067277212,0.6990373791000403,0.6990373498624374,0.6990373188699696,0.699037285959756,0.699037250948115,0.6990372136271333,0.6990371976230818,0.6990371811747291,0.699037164263313,0.6990371468689993,0.6990371289708052,0.6990371105465146,0.699037091572585,0.6990370720240489,0.6990370518744025,0.6990370310954872,0.6990370096573576,0.6990369875281376,0.6990369646738617,0.6990369410583029,0.6990369166427786 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9325660569052626,0.9325639274354156,0.9325632995743774,0.9325633100120814,0.9325633422876488,0.9325633762476644,0.932563412027527,0.9325634497775467,0.9325634896650558,0.9325635318768873,0.932563576622303,0.932563624136461,0.9325636746845509,0.932563728566746,0.9325637516726049,0.9325637754199226,0.932563799835787,0.9325638249488332,0.9325638507893549,0.9325638773894271,0.9325639047830387,0.9325639330062365,0.9325639620972851,0.9325639920968379,0.932564023048129,0.9325640549971792,0.9325640879930253,0.9325641220879703,0.9325641573378619 +2/nan,0.8696794504918296,0.8696754787537672,0.86967430771305,0.8696743271806894,0.8696743873787105,0.8696744507184427,0.869674517452423,0.8696745878609988,0.8696746622562666,0.8696747409866944,0.8696748244425819,0.8696749130625305,0.8696750073411529,0.8696751078383115,0.8696751509336837,0.8696751952254598,0.8696752407641617,0.8696752876031978,0.8696753357990702,0.8696753854116025,0.8696754365041884,0.8696754891440603,0.8696755434025866,0.8696755993555911,0.8696756570837113,0.869675716672782,0.8696757782142631,0.8696758418057068,0.8696759075512766 +3/nan,0.8110335359167011,0.8110279800608885,0.8110263419559443,0.8110263691881535,0.8110264533958538,0.811026541998324,0.8110266353488247,0.8110267338395192,0.8110268379069828,0.8110269480386689,0.8110270647805476,0.8110271887461551,0.8110273206273793,0.8110274612073827,0.8110275214911551,0.811027583448513,0.8110276471501295,0.8110277126707146,0.8110277800893062,0.8110278494895885,0.8110279209602397,0.8110279945953076,0.8110280704946256,0.8110281487642604,0.8110282295170109,0.8110283128729474,0.8110283989600088,0.8110284879146555,0.8110285798825966 +4/nan,0.7563423466077707,0.756335438345594,0.7563334014961727,0.7563334353571847,0.7563335400625354,0.7563336502324252,0.7563337663061048,0.7563338887711982,0.7563340181705515,0.7563341551102739,0.7563343002692358,0.75633445441032,0.7563346183938343,0.7563347931935788,0.7563348681515256,0.7563349451904415,0.7563350243982027,0.7563351058677048,0.7563351896972255,0.7563352759908194,0.7563353648587507,0.7563354564179606,0.7563355507925843,0.7563356481145067,0.756335748523985,0.756335852170317,0.7563359592125842,0.7563360698204648,0.7563361841751365 +5/nan,0.7053391998464822,0.7053311468421538,0.7053287724775832,0.7053288119495047,0.7053289340049674,0.7053290624304706,0.7053291977380514,0.7053293404961359,0.7053294913375232,0.7053296509687587,0.7053298201812054,0.7053299998641609,0.7053301910204917,0.7053303947853625,0.7053304821641917,0.7053305719688184,0.7053306643016806,0.7053307592710674,0.7053308569915419,0.7053309575844011,0.7053310611781809,0.7053311679092004,0.7053312779221648,0.7053313913708137,0.7053315084186454,0.7053316292396979,0.7053317540194135,0.7053318829555876,0.7053320162594201 +6/nan,0.6577753963815469,0.6577663844416448,0.6577637273464402,0.6577637715185191,0.6577639081078568,0.6577640518257591,0.6577642032452353,0.6577643630023984,0.6577645318053993,0.6577647104449178,0.6577648998065507,0.6577651008854914,0.657765314804026,0.6577655428324926,0.6577656406160858,0.6577657411143347,0.657765844441875,0.6577659507198912,0.657766060076588,0.6577661726477065,0.6577662885770887,0.657766408017286,0.6577665311302354,0.6577666580879832,0.6577667890734973,0.6577669242815397,0.6577670639196354,0.6577672082091326,0.6577673573863813 +Year (Moderate)/nan,2022,2023,2024,2025,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9325660569052626,0.9325639274354156,0.9325632995743774,0.9325633100120814,0.9325633422876488,0.9325633762476644,0.932563412027527,0.9325634497775467,0.9325634896650558,0.9325635318768873,0.932563576622303,0.932563624136461,0.9325636746845509,0.932563728566746,0.9325637516726049,0.9325637754199226,0.932563799835787,0.9325638249488332,0.9325638507893549,0.9325638773894271,0.9325639047830387,0.9325639330062365,0.9325639620972851,0.9325639920968379,0.932564023048129,0.9325640549971792,0.9325640879930253,0.9325641220879703,0.9325641573378619 +2/nan,0.8696794504918296,0.8696754787537672,0.86967430771305,0.8696743271806894,0.8696743873787105,0.8696744507184427,0.869674517452423,0.8696745878609988,0.8696746622562666,0.8696747409866944,0.8696748244425819,0.8696749130625305,0.8696750073411529,0.8696751078383115,0.8696751509336837,0.8696751952254598,0.8696752407641617,0.8696752876031978,0.8696753357990702,0.8696753854116025,0.8696754365041884,0.8696754891440603,0.8696755434025866,0.8696755993555911,0.8696756570837113,0.869675716672782,0.8696757782142631,0.8696758418057068,0.8696759075512766 +3/nan,0.8110335359167011,0.8110279800608885,0.8110263419559443,0.8110263691881535,0.8110264533958538,0.811026541998324,0.8110266353488247,0.8110267338395192,0.8110268379069828,0.8110269480386689,0.8110270647805476,0.8110271887461551,0.8110273206273793,0.8110274612073827,0.8110275214911551,0.811027583448513,0.8110276471501295,0.8110277126707146,0.8110277800893062,0.8110278494895885,0.8110279209602397,0.8110279945953076,0.8110280704946256,0.8110281487642604,0.8110282295170109,0.8110283128729474,0.8110283989600088,0.8110284879146555,0.8110285798825966 +4/nan,0.7563423466077707,0.756335438345594,0.7563334014961727,0.7563334353571847,0.7563335400625354,0.7563336502324252,0.7563337663061048,0.7563338887711982,0.7563340181705515,0.7563341551102739,0.7563343002692358,0.75633445441032,0.7563346183938343,0.7563347931935788,0.7563348681515256,0.7563349451904415,0.7563350243982027,0.7563351058677048,0.7563351896972255,0.7563352759908194,0.7563353648587507,0.7563354564179606,0.7563355507925843,0.7563356481145067,0.756335748523985,0.756335852170317,0.7563359592125842,0.7563360698204648,0.7563361841751365 +5/nan,0.7053391998464822,0.7053311468421538,0.7053287724775832,0.7053288119495047,0.7053289340049674,0.7053290624304706,0.7053291977380514,0.7053293404961359,0.7053294913375232,0.7053296509687587,0.7053298201812054,0.7053299998641609,0.7053301910204917,0.7053303947853625,0.7053304821641917,0.7053305719688184,0.7053306643016806,0.7053307592710674,0.7053308569915419,0.7053309575844011,0.7053310611781809,0.7053311679092004,0.7053312779221648,0.7053313913708137,0.7053315084186454,0.7053316292396979,0.7053317540194135,0.7053318829555876,0.7053320162594201 +6/nan,0.6577753963815469,0.6577663844416448,0.6577637273464402,0.6577637715185191,0.6577639081078568,0.6577640518257591,0.6577642032452353,0.6577643630023984,0.6577645318053993,0.6577647104449178,0.6577648998065507,0.6577651008854914,0.657765314804026,0.6577655428324926,0.6577656406160858,0.6577657411143347,0.657765844441875,0.6577659507198912,0.657766060076588,0.6577661726477065,0.6577662885770887,0.657766408017286,0.6577665311302354,0.6577666580879832,0.6577667890734973,0.6577669242815397,0.6577670639196354,0.6577672082091326,0.6577673573863813 +Year (Conservative)/nan,2022,2023,2024,2025,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9325660569052626,0.9325639274354156,0.9325632995743774,0.9325633100120814,0.9325633422876488,0.9325633762476644,0.932563412027527,0.9325634497775467,0.9325634896650558,0.9325635318768873,0.932563576622303,0.932563624136461,0.9325636746845509,0.932563728566746,0.9325637516726049,0.9325637754199226,0.932563799835787,0.9325638249488332,0.9325638507893549,0.9325638773894271,0.9325639047830387,0.9325639330062365,0.9325639620972851,0.9325639920968379,0.932564023048129,0.9325640549971792,0.9325640879930253,0.9325641220879703,0.9325641573378619 +2/nan,0.8696794504918296,0.8696754787537672,0.86967430771305,0.8696743271806894,0.8696743873787105,0.8696744507184427,0.869674517452423,0.8696745878609988,0.8696746622562666,0.8696747409866944,0.8696748244425819,0.8696749130625305,0.8696750073411529,0.8696751078383115,0.8696751509336837,0.8696751952254598,0.8696752407641617,0.8696752876031978,0.8696753357990702,0.8696753854116025,0.8696754365041884,0.8696754891440603,0.8696755434025866,0.8696755993555911,0.8696756570837113,0.869675716672782,0.8696757782142631,0.8696758418057068,0.8696759075512766 diff --git a/tests/data/Solar_-_PV_Dist._Comm/Market/TechLife/df_vom.csv b/tests/data/Solar_-_PV_Dist._Comm/Market/TechLife/df_vom.csv index a9cf396..196adbd 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/Market/TechLife/df_vom.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/Market/TechLife/df_vom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial PV - Class 1/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 1/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 1/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 2/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 2/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 2/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 3/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 3/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 3/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 4/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 4/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 4/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 5/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 5/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 5/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 6/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 6/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 6/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 7/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 7/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 7/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 8/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 8/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 8/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 9/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 9/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 9/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 10/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 10/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 10/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial PV - Class 1/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 1/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 1/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 2/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 2/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 2/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 3/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 3/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 3/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 4/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 4/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 4/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 5/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 5/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 5/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 6/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 6/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 6/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 7/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 7/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 7/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 8/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 8/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 8/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 9/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 9/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 9/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 10/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 10/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 10/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Solar_-_PV_Dist._Comm/Market/df_cff.csv b/tests/data/Solar_-_PV_Dist._Comm/Market/df_cff.csv index 23116ff..ca27b66 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/Market/df_cff.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/Market/df_cff.csv @@ -1,4 +1,4 @@ -Construction Finance Factor,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CFF/Advanced,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926 -CFF/Moderate,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926 -CFF/Conservative,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926 +Construction Finance Factor,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CFF/Advanced,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405 +CFF/Moderate,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405 +CFF/Conservative,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405 diff --git a/tests/data/Solar_-_PV_Dist._Comm/Market/df_just_wacc.csv b/tests/data/Solar_-_PV_Dist._Comm/Market/df_just_wacc.csv index d8f62a6..5a3b40c 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/Market/df_just_wacc.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/Market/df_just_wacc.csv @@ -1,7 +1,7 @@ -WACC Type,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -WACC Nominal - Advanced,0.07415409599122141,0.07415513287565065,0.07415721944513719,0.07415752551863808,0.0741575017971868,0.07415747666673546,0.0741574499979045,0.0741574216449742,0.07415739144322073,0.07415735920571376,0.07415732471944399,0.07415728774061076,0.07415724798884961,0.07415720514011101,0.07415715881780664,0.07415714278414945,0.07415712631221169,0.07415710938377366,0.07415709197959175,0.07415707407932512,0.07415705566145676,0.07415703670320695,0.07415701718043938,0.07155573278766791,0.06895444777761675,0.06375189784153507,0.06375187578840726,0.06375185302578978,0.0637518295188846,0.06375180523058002 -WACC Nominal - Moderate,0.07415409599122141,0.07415513287565065,0.07415721944513719,0.07415752551863808,0.0741575017971868,0.07415747666673546,0.0741574499979045,0.0741574216449742,0.07415739144322073,0.07415735920571376,0.07415732471944399,0.07415728774061076,0.07415724798884961,0.07415720514011101,0.07415715881780664,0.07415714278414945,0.07415712631221169,0.07415710938377366,0.07415709197959175,0.07415707407932512,0.07415705566145676,0.07415703670320695,0.07415701718043938,0.07155573278766791,0.06895444777761675,0.06375189784153507,0.06375187578840726,0.06375185302578978,0.0637518295188846,0.06375180523058002 -WACC Nominal - Conservative,0.07415409599122141,0.07415513287565065,0.07415721944513719,0.07415752551863808,0.0741575017971868,0.07415747666673546,0.0741574499979045,0.0741574216449742,0.07415739144322073,0.07415735920571376,0.07415732471944399,0.07415728774061076,0.07415724798884961,0.07415720514011101,0.07415715881780664,0.07415714278414945,0.07415712631221169,0.07415710938377366,0.07415709197959175,0.07415707407932512,0.07415705566145676,0.07415703670320695,0.07415701718043938,0.07155573278766791,0.06895444777761675,0.06375189784153507,0.06375187578840726,0.06375185302578978,0.0637518295188846,0.06375180523058002 -WACC Real - Advanced,0.044998634099836066,0.04571177265931725,0.04765163312702336,0.04795856148159805,0.04795853833871888,0.047958513821205306,0.04795848780283385,0.04795846014143845,0.047958430676313,0.04795839922508649,0.047958365579945594,0.047958329503035024,0.04795829072082913,0.04795824891718148,0.04795820372468951,0.047958188082097175,0.04795817201191377,0.04795815549636462,0.047958138516674964,0.047958121053000236,0.047958103084348114,0.0479580845884946,0.04795806554189208,0.04542022710992,0.04288238807572364,0.03780672960149767,0.03780670808625097,0.037806685878819524,0.037806662945253366,0.037806639249346574 -WACC Real - Moderate,0.044998634099836066,0.04571177265931725,0.04765163312702336,0.04795856148159805,0.04795853833871888,0.047958513821205306,0.04795848780283385,0.04795846014143845,0.047958430676313,0.04795839922508649,0.047958365579945594,0.047958329503035024,0.04795829072082913,0.04795824891718148,0.04795820372468951,0.047958188082097175,0.04795817201191377,0.04795815549636462,0.047958138516674964,0.047958121053000236,0.047958103084348114,0.0479580845884946,0.04795806554189208,0.04542022710992,0.04288238807572364,0.03780672960149767,0.03780670808625097,0.037806685878819524,0.037806662945253366,0.037806639249346574 -WACC Real - Conservative,0.044998634099836066,0.04571177265931725,0.04765163312702336,0.04795856148159805,0.04795853833871888,0.047958513821205306,0.04795848780283385,0.04795846014143845,0.047958430676313,0.04795839922508649,0.047958365579945594,0.047958329503035024,0.04795829072082913,0.04795824891718148,0.04795820372468951,0.047958188082097175,0.04795817201191377,0.04795815549636462,0.047958138516674964,0.047958121053000236,0.047958103084348114,0.0479580845884946,0.04795806554189208,0.04542022710992,0.04288238807572364,0.03780672960149767,0.03780670808625097,0.037806685878819524,0.037806662945253366,0.037806639249346574 +WACC Type,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +WACC Nominal - Advanced,0.07231009813773205,0.07231254671198353,0.07231326866112019,0.07231325665926636,0.07231321954702163,0.0723131804979077,0.07231313935623551,0.07231309594917057,0.07231305008430589,0.07231300154681067,0.07231295009606552,0.07231289546167326,0.07231283733870518,0.07231277538200706,0.0723127488136274,0.07231272150766484,0.07231269343297221,0.07231266455662362,0.07231263484378547,0.07231260425757652,0.07231257275891488,0.07231254030635176,0.07231250685588908,0.07231247236078081,0.07231243677131498,0.07231240003457426,0.072312362094174,0.07231232288997308,0.07231228235775577 +WACC Nominal - Moderate,0.07231009813773205,0.07231254671198353,0.07231326866112019,0.07231325665926636,0.07231321954702163,0.0723131804979077,0.07231313935623551,0.07231309594917057,0.07231305008430589,0.07231300154681067,0.07231295009606552,0.07231289546167326,0.07231283733870518,0.07231277538200706,0.0723127488136274,0.07231272150766484,0.07231269343297221,0.07231266455662362,0.07231263484378547,0.07231260425757652,0.07231257275891488,0.07231254030635176,0.07231250685588908,0.07231247236078081,0.07231243677131498,0.07231240003457426,0.072312362094174,0.07231232288997308,0.07231228235775577 +WACC Nominal - Conservative,0.07231009813773205,0.07231254671198353,0.07231326866112019,0.07231325665926636,0.07231321954702163,0.0723131804979077,0.07231313935623551,0.07231309594917057,0.07231305008430589,0.07231300154681067,0.07231295009606552,0.07231289546167326,0.07231283733870518,0.07231277538200706,0.0723127488136274,0.07231272150766484,0.07231269343297221,0.07231266455662362,0.07231263484378547,0.07231260425757652,0.07231257275891488,0.07231254030635176,0.07231250685588908,0.07231247236078081,0.07231243677131498,0.07231240003457426,0.072312362094174,0.07231232288997308,0.07231228235775577 +WACC Real - Advanced,0.04372281481412954,0.04559193895519997,0.04614227605513732,0.046159274789528304,0.046159238582460294,0.04615920048576383,0.04615916034754686,0.046159117999190924,0.04615907325298152,0.04615902589932763,0.0461589757034786,0.04615892240163255,0.0461588656962979,0.04615880525073868,0.04615877933036838,0.046158752690404814,0.046158725300460945,0.04615869712841336,0.04615866814027858,0.04615863830007472,0.04615860756967316,0.046158575908636035,0.04615854327403812,0.046158509620274124,0.04615847489884395,0.04615843905812134,0.046158402043096514,0.04615836379509575,0.04615832425146915 +WACC Real - Moderate,0.04372281481412954,0.04559193895519997,0.04614227605513732,0.046159274789528304,0.046159238582460294,0.04615920048576383,0.04615916034754686,0.046159117999190924,0.04615907325298152,0.04615902589932763,0.0461589757034786,0.04615892240163255,0.0461588656962979,0.04615880525073868,0.04615877933036838,0.046158752690404814,0.046158725300460945,0.04615869712841336,0.04615866814027858,0.04615863830007472,0.04615860756967316,0.046158575908636035,0.04615854327403812,0.046158509620274124,0.04615847489884395,0.04615843905812134,0.046158402043096514,0.04615836379509575,0.04615832425146915 +WACC Real - Conservative,0.04372281481412954,0.04559193895519997,0.04614227605513732,0.046159274789528304,0.046159238582460294,0.04615920048576383,0.04615916034754686,0.046159117999190924,0.04615907325298152,0.04615902589932763,0.0461589757034786,0.04615892240163255,0.0461588656962979,0.04615880525073868,0.04615877933036838,0.046158752690404814,0.046158725300460945,0.04615869712841336,0.04615866814027858,0.04615863830007472,0.04615860756967316,0.046158575908636035,0.04615854327403812,0.046158509620274124,0.04615847489884395,0.04615843905812134,0.046158402043096514,0.04615836379509575,0.04615832425146915 diff --git a/tests/data/Solar_-_PV_Dist._Comm/Market/df_wacc.csv b/tests/data/Solar_-_PV_Dist._Comm/Market/df_wacc.csv index 908f7fd..9da0e63 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/Market/df_wacc.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/Market/df_wacc.csv @@ -1,25 +1,25 @@ -WACC,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Inflation Rate,0.0279,0.0272,0.0253,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 -Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Calculated Interest Rate Real - Advanced,0.04095729156532735,0.04166666666666674,0.043596996001170396,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Calculated Interest Rate Real - Moderate,0.04095729156532735,0.04166666666666674,0.043596996001170396,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Calculated Interest Rate Real - Conservative,0.04095729156532735,0.04166666666666674,0.043596996001170396,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Interest During Construction - Nominal,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065 -Rate of Return on Equity Nominal - Advanced,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098 -Rate of Return on Equity Nominal - Moderate,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098 -Rate of Return on Equity Nominal - Conservative,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098 -Calculated Rate of Return on Equity Real - Advanced,0.06819729545675646,0.06892523364486003,0.07090607627035994,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224 -Calculated Rate of Return on Equity Real - Moderate,0.06819729545675646,0.06892523364486003,0.07090607627035994,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224 -Calculated Rate of Return on Equity Real - Conservative,0.06819729545675646,0.06892523364486003,0.07090607627035994,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224 -Debt Fraction - Advanced,0.518186448971676,0.518163916822751,0.518118574359225,0.518111923190098,0.518112438672111,0.518112984772579,0.518113564303001,0.518114180429958,0.518114836733002,0.518115537274246,0.518116286682516,0.518117090255753,0.518117954086453,0.518118885216415,0.51811989182914,0.518120240250566,0.518120598196104,0.518120966061679,0.518121344265467,0.518121733249487,0.518122133481317,0.518122545455975,0.518122969697958,0.574650510937722,0.631178065591361,0.744232738460275,0.744233217688573,0.744233712334526,0.744234223154318,0.744234750954409 -Debt Fraction - Moderate,0.518186448971676,0.518163916822751,0.518118574359225,0.518111923190098,0.518112438672111,0.518112984772579,0.518113564303001,0.518114180429958,0.518114836733002,0.518115537274246,0.518116286682516,0.518117090255753,0.518117954086453,0.518118885216415,0.51811989182914,0.518120240250566,0.518120598196104,0.518120966061679,0.518121344265467,0.518121733249487,0.518122133481317,0.518122545455975,0.518122969697958,0.574650510937722,0.631178065591361,0.744232738460275,0.744233217688573,0.744233712334526,0.744234223154318,0.744234750954409 -Debt Fraction - Conservative,0.518186448971676,0.518163916822751,0.518118574359225,0.518111923190098,0.518112438672111,0.518112984772579,0.518113564303001,0.518114180429958,0.518114836733002,0.518115537274246,0.518116286682516,0.518117090255753,0.518117954086453,0.518118885216415,0.51811989182914,0.518120240250566,0.518120598196104,0.518120966061679,0.518121344265467,0.518121733249487,0.518122133481317,0.518122545455975,0.518122969697958,0.574650510937722,0.631178065591361,0.744232738460275,0.744233217688573,0.744233712334526,0.744234223154318,0.744234750954409 -Tax Rate (Federal and State),0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996 -WACC Nominal - Advanced,0.07415409599122141,0.07415513287565065,0.07415721944513719,0.07415752551863808,0.0741575017971868,0.07415747666673546,0.0741574499979045,0.0741574216449742,0.07415739144322073,0.07415735920571376,0.07415732471944399,0.07415728774061076,0.07415724798884961,0.07415720514011101,0.07415715881780664,0.07415714278414945,0.07415712631221169,0.07415710938377366,0.07415709197959175,0.07415707407932512,0.07415705566145676,0.07415703670320695,0.07415701718043938,0.07155573278766791,0.06895444777761675,0.06375189784153507,0.06375187578840726,0.06375185302578978,0.0637518295188846,0.06375180523058002 -WACC Nominal - Moderate,0.07415409599122141,0.07415513287565065,0.07415721944513719,0.07415752551863808,0.0741575017971868,0.07415747666673546,0.0741574499979045,0.0741574216449742,0.07415739144322073,0.07415735920571376,0.07415732471944399,0.07415728774061076,0.07415724798884961,0.07415720514011101,0.07415715881780664,0.07415714278414945,0.07415712631221169,0.07415710938377366,0.07415709197959175,0.07415707407932512,0.07415705566145676,0.07415703670320695,0.07415701718043938,0.07155573278766791,0.06895444777761675,0.06375189784153507,0.06375187578840726,0.06375185302578978,0.0637518295188846,0.06375180523058002 -WACC Nominal - Conservative,0.07415409599122141,0.07415513287565065,0.07415721944513719,0.07415752551863808,0.0741575017971868,0.07415747666673546,0.0741574499979045,0.0741574216449742,0.07415739144322073,0.07415735920571376,0.07415732471944399,0.07415728774061076,0.07415724798884961,0.07415720514011101,0.07415715881780664,0.07415714278414945,0.07415712631221169,0.07415710938377366,0.07415709197959175,0.07415707407932512,0.07415705566145676,0.07415703670320695,0.07415701718043938,0.07155573278766791,0.06895444777761675,0.06375189784153507,0.06375187578840726,0.06375185302578978,0.0637518295188846,0.06375180523058002 -WACC Real - Advanced,0.044998634099836066,0.04571177265931725,0.04765163312702336,0.04795856148159805,0.04795853833871888,0.047958513821205306,0.04795848780283385,0.04795846014143845,0.047958430676313,0.04795839922508649,0.047958365579945594,0.047958329503035024,0.04795829072082913,0.04795824891718148,0.04795820372468951,0.047958188082097175,0.04795817201191377,0.04795815549636462,0.047958138516674964,0.047958121053000236,0.047958103084348114,0.0479580845884946,0.04795806554189208,0.04542022710992,0.04288238807572364,0.03780672960149767,0.03780670808625097,0.037806685878819524,0.037806662945253366,0.037806639249346574 -WACC Real - Moderate,0.044998634099836066,0.04571177265931725,0.04765163312702336,0.04795856148159805,0.04795853833871888,0.047958513821205306,0.04795848780283385,0.04795846014143845,0.047958430676313,0.04795839922508649,0.047958365579945594,0.047958329503035024,0.04795829072082913,0.04795824891718148,0.04795820372468951,0.047958188082097175,0.04795817201191377,0.04795815549636462,0.047958138516674964,0.047958121053000236,0.047958103084348114,0.0479580845884946,0.04795806554189208,0.04542022710992,0.04288238807572364,0.03780672960149767,0.03780670808625097,0.037806685878819524,0.037806662945253366,0.037806639249346574 -WACC Real - Conservative,0.044998634099836066,0.04571177265931725,0.04765163312702336,0.04795856148159805,0.04795853833871888,0.047958513821205306,0.04795848780283385,0.04795846014143845,0.047958430676313,0.04795839922508649,0.047958365579945594,0.047958329503035024,0.04795829072082913,0.04795824891718148,0.04795820372468951,0.047958188082097175,0.04795817201191377,0.04795815549636462,0.047958138516674964,0.047958121053000236,0.047958103084348114,0.0479580845884946,0.04795806554189208,0.04542022710992,0.04288238807572364,0.03780672960149767,0.03780670808625097,0.037806685878819524,0.037806662945253366,0.037806639249346574 +WACC,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Inflation Rate,0.027389727347,0.02555548370379,0.02501666666667,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 +Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Calculated Interest Rate Real - Advanced,0.04147430280720377,0.04333701784295374,0.043885465276984004,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Moderate,0.04147430280720377,0.04333701784295374,0.043885465276984004,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Conservative,0.04147430280720377,0.04333701784295374,0.043885465276984004,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Interest During Construction - Nominal,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065 +Rate of Return on Equity Nominal - Advanced,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095 +Rate of Return on Equity Nominal - Moderate,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095 +Rate of Return on Equity Nominal - Conservative,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095 +Calculated Rate of Return on Equity Real - Advanced,0.0658078145550356,0.0677140509701255,0.06827531259653963,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933 +Calculated Rate of Return on Equity Real - Moderate,0.0658078145550356,0.0677140509701255,0.06827531259653963,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933 +Calculated Rate of Return on Equity Real - Conservative,0.0658078145550356,0.0677140509701255,0.06827531259653963,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933 +Debt Fraction - Advanced,0.527451342746477,0.52739442298611,0.527377640496532,0.527377919492623,0.527378782206945,0.52737968994589,0.527380646328618,0.527381655372854,0.527382721551307,0.527383849857951,0.527385045886245,0.527386315921864,0.527387667053206,0.527389107303755,0.527389724914515,0.527390359671188,0.527391012297824,0.527391683559821,0.527392374266924,0.527393085276477,0.527393817496981,0.527394571891958,0.527395349484191,0.527396151360342,0.52739697867602,0.527397832661345,0.52739871462704,0.52739962597115,0.527400568186439 +Debt Fraction - Moderate,0.527451342746477,0.52739442298611,0.527377640496532,0.527377919492623,0.527378782206945,0.52737968994589,0.527380646328618,0.527381655372854,0.527382721551307,0.527383849857951,0.527385045886245,0.527386315921864,0.527387667053206,0.527389107303755,0.527389724914515,0.527390359671188,0.527391012297824,0.527391683559821,0.527392374266924,0.527393085276477,0.527393817496981,0.527394571891958,0.527395349484191,0.527396151360342,0.52739697867602,0.527397832661345,0.52739871462704,0.52739962597115,0.527400568186439 +Debt Fraction - Conservative,0.527451342746477,0.52739442298611,0.527377640496532,0.527377919492623,0.527378782206945,0.52737968994589,0.527380646328618,0.527381655372854,0.527382721551307,0.527383849857951,0.527385045886245,0.527386315921864,0.527387667053206,0.527389107303755,0.527389724914515,0.527390359671188,0.527391012297824,0.527391683559821,0.527392374266924,0.527393085276477,0.527393817496981,0.527394571891958,0.527395349484191,0.527396151360342,0.52739697867602,0.527397832661345,0.52739871462704,0.52739962597115,0.527400568186439 +Tax Rate (Federal and State),0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996 +WACC Nominal - Advanced,0.07231009813773205,0.07231254671198353,0.07231326866112019,0.07231325665926636,0.07231321954702163,0.0723131804979077,0.07231313935623551,0.07231309594917057,0.07231305008430589,0.07231300154681067,0.07231295009606552,0.07231289546167326,0.07231283733870518,0.07231277538200706,0.0723127488136274,0.07231272150766484,0.07231269343297221,0.07231266455662362,0.07231263484378547,0.07231260425757652,0.07231257275891488,0.07231254030635176,0.07231250685588908,0.07231247236078081,0.07231243677131498,0.07231240003457426,0.072312362094174,0.07231232288997308,0.07231228235775577 +WACC Nominal - Moderate,0.07231009813773205,0.07231254671198353,0.07231326866112019,0.07231325665926636,0.07231321954702163,0.0723131804979077,0.07231313935623551,0.07231309594917057,0.07231305008430589,0.07231300154681067,0.07231295009606552,0.07231289546167326,0.07231283733870518,0.07231277538200706,0.0723127488136274,0.07231272150766484,0.07231269343297221,0.07231266455662362,0.07231263484378547,0.07231260425757652,0.07231257275891488,0.07231254030635176,0.07231250685588908,0.07231247236078081,0.07231243677131498,0.07231240003457426,0.072312362094174,0.07231232288997308,0.07231228235775577 +WACC Nominal - Conservative,0.07231009813773205,0.07231254671198353,0.07231326866112019,0.07231325665926636,0.07231321954702163,0.0723131804979077,0.07231313935623551,0.07231309594917057,0.07231305008430589,0.07231300154681067,0.07231295009606552,0.07231289546167326,0.07231283733870518,0.07231277538200706,0.0723127488136274,0.07231272150766484,0.07231269343297221,0.07231266455662362,0.07231263484378547,0.07231260425757652,0.07231257275891488,0.07231254030635176,0.07231250685588908,0.07231247236078081,0.07231243677131498,0.07231240003457426,0.072312362094174,0.07231232288997308,0.07231228235775577 +WACC Real - Advanced,0.04372281481412954,0.04559193895519997,0.04614227605513732,0.046159274789528304,0.046159238582460294,0.04615920048576383,0.04615916034754686,0.046159117999190924,0.04615907325298152,0.04615902589932763,0.0461589757034786,0.04615892240163255,0.0461588656962979,0.04615880525073868,0.04615877933036838,0.046158752690404814,0.046158725300460945,0.04615869712841336,0.04615866814027858,0.04615863830007472,0.04615860756967316,0.046158575908636035,0.04615854327403812,0.046158509620274124,0.04615847489884395,0.04615843905812134,0.046158402043096514,0.04615836379509575,0.04615832425146915 +WACC Real - Moderate,0.04372281481412954,0.04559193895519997,0.04614227605513732,0.046159274789528304,0.046159238582460294,0.04615920048576383,0.04615916034754686,0.046159117999190924,0.04615907325298152,0.04615902589932763,0.0461589757034786,0.04615892240163255,0.0461588656962979,0.04615880525073868,0.04615877933036838,0.046158752690404814,0.046158725300460945,0.04615869712841336,0.04615866814027858,0.04615863830007472,0.04615860756967316,0.046158575908636035,0.04615854327403812,0.046158509620274124,0.04615847489884395,0.04615843905812134,0.046158402043096514,0.04615836379509575,0.04615832425146915 +WACC Real - Conservative,0.04372281481412954,0.04559193895519997,0.04614227605513732,0.046159274789528304,0.046159238582460294,0.04615920048576383,0.04615916034754686,0.046159117999190924,0.04615907325298152,0.04615902589932763,0.0461589757034786,0.04615892240163255,0.0461588656962979,0.04615880525073868,0.04615877933036838,0.046158752690404814,0.046158725300460945,0.04615869712841336,0.04615866814027858,0.04615863830007472,0.04615860756967316,0.046158575908636035,0.04615854327403812,0.046158509620274124,0.04615847489884395,0.04615843905812134,0.046158402043096514,0.04615836379509575,0.04615832425146915 diff --git a/tests/data/Solar_-_PV_Dist._Comm/R&D/20/df_capex.csv b/tests/data/Solar_-_PV_Dist._Comm/R&D/20/df_capex.csv index e4db194..ab2a78c 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/R&D/20/df_capex.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/R&D/20/df_capex.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial PV - Class 1/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 1/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 1/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 2/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 2/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 2/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 3/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 3/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 3/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 4/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 4/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 4/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 5/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 5/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 5/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 6/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 6/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 6/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 7/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 7/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 7/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 8/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 8/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 8/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 9/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 9/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 9/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 10/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 10/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 10/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial PV - Class 1/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 1/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 1/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 2/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 2/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 2/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 3/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 3/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 3/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 4/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 4/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 4/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 5/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 5/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 5/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 6/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 6/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 6/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 7/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 7/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 7/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 8/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 8/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 8/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 9/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 9/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 9/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 10/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 10/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 10/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 diff --git a/tests/data/Solar_-_PV_Dist._Comm/R&D/20/df_fom.csv b/tests/data/Solar_-_PV_Dist._Comm/R&D/20/df_fom.csv index 4a8395b..3185910 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/R&D/20/df_fom.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/R&D/20/df_fom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial PV - Class 1/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 1/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 1/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 2/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 2/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 2/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 3/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 3/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 3/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 4/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 4/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 4/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 5/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 5/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 5/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 6/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 6/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 6/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 7/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 7/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 7/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 8/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 8/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 8/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 9/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 9/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 9/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 10/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 10/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 10/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial PV - Class 1/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 1/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 1/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 2/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 2/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 2/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 3/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 3/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 3/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 4/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 4/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 4/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 5/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 5/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 5/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 6/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 6/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 6/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 7/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 7/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 7/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 8/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 8/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 8/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 9/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 9/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 9/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 10/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 10/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 10/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 diff --git a/tests/data/Solar_-_PV_Dist._Comm/R&D/20/df_gcc.csv b/tests/data/Solar_-_PV_Dist._Comm/R&D/20/df_gcc.csv index a9cf396..196adbd 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/R&D/20/df_gcc.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/R&D/20/df_gcc.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial PV - Class 1/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 1/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 1/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 2/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 2/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 2/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 3/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 3/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 3/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 4/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 4/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 4/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 5/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 5/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 5/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 6/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 6/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 6/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 7/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 7/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 7/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 8/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 8/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 8/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 9/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 9/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 9/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 10/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 10/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 10/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial PV - Class 1/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 1/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 1/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 2/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 2/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 2/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 3/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 3/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 3/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 4/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 4/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 4/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 5/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 5/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 5/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 6/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 6/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 6/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 7/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 7/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 7/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 8/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 8/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 8/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 9/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 9/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 9/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 10/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 10/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 10/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Solar_-_PV_Dist._Comm/R&D/20/df_lcoe.csv b/tests/data/Solar_-_PV_Dist._Comm/R&D/20/df_lcoe.csv index d585dcd..19d72fc 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/R&D/20/df_lcoe.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/R&D/20/df_lcoe.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial PV - Class 1/Advanced,91.16587527814063,98.03586304572023,93.20665058534203,88.4559456564398,83.78184927310743,79.18252320461481,74.65618756497501,70.20111851636766,65.81564608019262,61.4981520499153,57.24706800022315,53.06087338734822,48.93809373572198,44.877298906419554,40.877101443121575,40.36213628392083,39.84915351094641,39.338141699234356,38.829089511445446,38.3219856970267,37.816819091382584,37.31357861505563,36.812253272916436,36.3128321533629,35.81530442752852,35.31965934849975,34.82588625054219,34.33397454833548,33.84391373621695,33.355693387433654 -Commercial PV - Class 1/Moderate,91.77219635641124,99.00895507188258,95.55442204900292,92.13433689810385,88.74818691514328,85.39546952027504,82.0756920091778,78.78837131167717,75.53303375741339,72.30921484831543,69.11645903765213,65.95431951543944,62.822357999991766,59.72014453541277,56.64725729482958,55.54732076269383,54.45462301160372,53.36909281732415,52.29065988695686,51.219254843767416,50.15480921230748,49.09725540382622,48.04652670196429,47.00255724872366,45.965282030707534,44.93463686562402,43.910558389047786,42.892984041434,41.88185205537891,40.877101443121575 -Commercial PV - Class 1/Conservative,92.71072632575083,100.52776265071198,99.14478020473373,97.7617977587555,96.37881531277726,94.99583286679902,93.6128504208208,92.22986797484255,90.84688552886429,89.46390308288608,88.08092063690782,86.6979381909296,85.31495574495138,83.9319732989731,82.54899085299495,80.69106745071457,78.85319253954603,77.03504335188151,75.23630401159392,73.45666535108649,71.69582473413999,69.95348588434402,68.2293587189083,66.52315918765805,64.83460911702589,63.1634360588601,61.50937314387694,59.8721589395911,58.25153731256576,56.64725729482958 -Commercial PV - Class 2/Advanced,94.59620635707986,101.72469361779942,96.71377064853733,91.78430924178895,86.93433895782451,82.16195239814711,77.46530270436155,72.84260117518366,68.29211499512974,63.81216506882761,59.40112395526314,55.057413896622776,50.779504936717046,46.56591312427095,42.4151987966487,41.88085685874883,41.34857189903265,40.81833206264498,40.2901255856525,39.76394079417361,39.239766103518555,38.71759001733915,38.1974011267883,37.67918810968914,37.162939729713536,36.64864483556997,36.13629236020063,35.6258713199875,35.11737081396759,34.61078002305681 -Commercial PV - Class 2/Moderate,95.22534169597444,102.73440052655712,99.14988255091468,95.60110862968399,92.08754676712415,88.60867547263692,85.16398350273876,81.75296961060062,78.3751423028983,75.03001960372525,71.71712882533011,68.43600634544939,65.18619739101531,61.967255828026886,58.77874395738033,57.637419718939626,56.50360663775462,55.37723080961036,54.25821929667252,53.14650011174341,52.0420022028244,50.94465543797854,49.8543905904861,48.77113932428652,47.69483417970063,46.62540855942642,45.562796714802616,44.506933732333934,43.4577555204724,42.4151987966487 -Commercial PV - Class 2/Conservative,96.19918606900421,104.31035682276233,102.87533640038565,101.44031597800898,100.00529555563232,98.57027513325563,97.13525471087898,95.70023428850229,94.2652138661256,92.83019344374895,91.39517302137226,89.9601525989956,88.52513217661894,87.09011175424224,85.65509133186565,83.72725917952187,81.82022989005388,79.93366855096137,78.06724740053293,76.22064563801176,74.39354923977713,72.58565078131986,70.79664926480055,69.0262499519866,67.2741642023741,65.540109316307,63.82380838291534,62.12499013269994,60.443388794599315,58.77874395738033 -Commercial PV - Class 3/Advanced,99.93076107741395,107.46124443110544,102.16774096725139,96.96029291993085,91.83681873059692,86.79530343701359,81.83379603107873,76.95040694144959,72.14330563414637,67.41071832473395,62.75092579607437,58.16226131601022,53.64310864968058,49.191900161489606,44.80711500204562,44.242639970897415,43.68033791690476,43.12019631668279,42.562202742895806,42.00634486333815,41.45261044002576,40.900987328297994,40.351463475929776,39.8040269222538,39.25866579729276,38.71536832090143,38.17412280191849,37.63491763732782,37.097741311429445,36.56258239501972 -Commercial PV - Class 3/Moderate,100.5953751846553,108.52789164395875,104.74123229263678,100.99233270673157,97.28063088971783,93.60557594262839,89.96662779147545,86.36325692266591,82.7949441261401,79.26118024597075,75.76146593817182,72.29531143547433,68.86223631883689,65.4617692954669,62.0934479831373,60.887761157251774,59.69000906458696,58.50011363325465,57.31799781224428,56.14358555479105,54.97680180206789,53.81757246719429,52.665824419554774,51.52148546941998,50.38448435286353,49.254750716968225,48.13221510531486,47.016808943747726,45.90846452641036,44.80711500204562 -Commercial PV - Class 3/Conservative,101.62413746927031,110.19272069122576,108.67677530089561,107.1608299105655,105.64488452023537,104.12893912990523,102.61299373957513,101.09704834924497,99.58110295891483,98.06515756858472,96.54921217825456,95.03326678792446,93.51732139759434,92.00137600726418,90.48543061693414,88.44888241238974,86.43431020455624,84.44136019424508,82.46968613631032,80.51894913910914,78.58881747031707,76.67896636886435,74.7890778627695,72.91884059265526,71.06794964074167,69.23610636511836,67.42301823910739,65.62839869553497,63.85196697573782,62.0934479831373 -Commercial PV - Class 4/Advanced,105.50570821921205,113.45630291996412,107.867484963478,102.36952329157911,96.96022021952729,91.63744837417487,86.39914790438753,81.24332382323034,76.16804347471356,71.17143411834122,66.25168062512041,61.407023279075915,56.6357556786772,51.93622273291941,47.3068187471153,46.71085272733068,46.11718091096522,45.52579007597817,44.93666710173645,44.34979896804407,43.76517275418313,43.18277563796546,42.60259489479525,42.02461789674231,41.44883211162588,40.87522510210884,40.30378452480219,39.73449812937962,39.16735375770213,38.60233934295259 -Commercial PV - Class 4/Moderate,106.20739988373029,114.58245635258899,110.58454647640349,106.62650291114703,102.70773230757678,98.82765303311979,94.98569488408734,91.18129880632992,87.41391662404587,83.68301077646694,79.98805406215558,76.32852939065818,72.70392954126852,69.1137569286653,65.55752337519617,64.28457357391244,63.02000116952788,61.76372373467209,60.51565991980515,59.27572943565785,58.04385303601388,56.81995250082653,55.60395061966238,54.39577117546429,53.19533892862699,52.00257960137775,50.817419862455864,49.639787312083826,48.469610467224214,47.3068187471153 -Commercial PV - Class 4/Conservative,107.29355486000868,116.34016304672443,114.73964594564352,113.13912884456263,111.53861174348174,109.93809464240084,108.33757754131997,106.73706044023903,105.13654333915812,103.53602623807726,101.93550913699633,100.33499203591546,98.73447493483458,97.13395783375366,95.53344073267284,93.38327737630082,91.25631601570878,89.15218311392414,87.0705131094427,85.01094820450126,82.97313816005978,80.95674009724591,78.96141830502599,76.98684405387516,75.03269541523028,73.09865708651667,71.18442022154932,69.28968226611667,67.41414679856352,65.55752337519617 -Commercial PV - Class 5/Advanced,110.56046233338002,118.8919681900499,113.03539125600982,107.27402351016822,101.60556197721658,96.02777736205108,90.53851112654527,85.13567270440087,79.81723684652607,74.58124108986026,69.42578334299962,64.34901958238302,59.34916165317667,54.424475169347936,49.57327750774787,48.94875889359413,48.326644397615496,47.70692016430634,47.089572444427034,46.47458759398705,45.861952073239856,45.251652445689196,44.64367537710684,44.03800763456136,43.434636085458116,42.83354769659004,42.234729533199214,41.63816875804901,41.04385263050684,40.45176850563712 -Commercial PV - Class 5/Moderate,111.2957718834891,120.07207537354589,115.8826265585123,111.73495404015722,107.62843604201262,103.56246306562332,99.53643758897356,95.54977377375862,91.6018971812008,87.69224449611957,83.8202632589783,79.98541160563914,76.18715801456902,72.42498106124876,68.69836917954754,67.36443264727292,66.03927487104816,64.72280947442655,63.414951210430516,62.1156159431505,60.82472062970227,59.54218330253475,58.26792305208048,57.001860009740724,55.743915331198075,54.4940111800489,53.2520707117487,52.01801805786338,50.79177831061968,49.57327750774787 -Commercial PV - Class 5/Conservative,112.43396429383279,121.91399338945381,120.23679588370062,118.55959837794745,116.88240087219428,115.2052033664411,113.52800586068795,111.85080835493474,110.17361084918154,108.4964133434284,106.81921583767519,105.14201833192205,103.46482082616888,101.78762332041566,100.11042581466258,97.85724862846845,95.62838504031362,93.42344361715539,91.24204128352234,89.08380309964305,86.948362046606,84.83535881829121,82.74444161982696,80.67526597233272,78.62749452372233,76.6007968653475,74.59484935427386,72.60933494098745,70.64394300234,68.69836917954754 -Commercial PV - Class 6/Advanced,112.04626720191895,120.48973887080453,114.55445630965401,108.71566243818349,102.97102333175728,97.31827973612111,91.75524410489021,86.27979777697074,80.88988828626312,75.58352679647071,70.35878565427898,65.21379605458077,60.146745811807406,55.155877231781965,50.23948507884452,49.60657365610605,48.976098660113166,48.34804604915825,47.72240188922778,47.09915235297176,46.4782837186851,45.859782369300575,45.24363479139332,44.62982757419661,44.01834740862889,43.40918108633187,42.80231549871942,42.197737636037296,41.595434586433505,40.99539353503915 -Commercial PV - Class 6/Moderate,112.79145846278045,121.68570533131174,117.4399551648321,113.2365427201886,109.07483786495591,104.95422290972384,100.87409230247114,96.83385233190319,92.83292083944882,88.87072693962234,84.94671074846931,81.06032311982396,77.2110253891179,73.39828912448894,69.62159588494852,68.2697327869546,66.92676642134859,65.59260925088412,64.26717488296275,62.95037805098551,61.642134596067756,60.34236144910923,59.050976613211354,57.76789914643375,56.49304914488245,55.2263477261225,53.967717012907514,52.7170801172193,51.47436112461067,50.23948507884452 -Commercial PV - Class 6/Conservative,113.94494686401397,123.5523765971404,121.85263949479945,120.15290239245853,118.45316529011761,116.75342818777668,115.05369108543577,113.35395398309481,111.65421688075388,109.95447977841299,108.25474267607203,106.55500557373112,104.8552684713902,103.15553136904924,101.45579426670842,99.17233698252743,96.9135200430506,94.67894675482749,92.46822889429495,90.28098648292423,88.1168475694937,85.97544801922432,83.85643130952771,81.75944833212526,79.68415720130851,77.63022306811875,75.5973179402345,73.58512050736266,71.59331597193875,69.62159588494852 -Commercial PV - Class 7/Advanced,117.59682981159693,126.45857528211427,120.22926991873665,114.10123311434275,108.07201532603361,102.13924538032288,96.30062736386738,90.5539376610635,84.8970221304781,79.32779341258252,73.84422836172068,68.44436559567411,63.12630315658891,57.88819627740457,52.72825524827443,52.06399057686451,51.40228302822632,50.7431178650523,50.086480463063936,49.432356309930164,48.78073100419829,48.13159025423702,47.484919877191686,46.840705797951266,46.198934048127185,45.559590765043744,44.92266219074,44.28813467098277,43.65599465429108,43.02622869097128 -Commercial PV - Class 7/Moderate,118.37893645440639,127.71378768524764,123.25771099283719,118.84606935385338,114.4782014202886,110.15345890355395,105.87120625371321,101.63082034812408,97.43169018916812,93.27321661075997,89.15481199334073,85.07589998707019,81.0359152429443,77.03430315157426,73.07051958937416,71.65168772077759,70.2421933120592,68.84194448954115,67.45085058089711,66.06882209558024,64.69577070563209,63.33160922686442,61.976251600405654,60.62961287460295,59.29160918727284,57.962157748292015,56.641176822520876,55.32858571305255,54.024304744780075,52.72825524827443 -Commercial PV - Class 7/Conservative,119.58956651462121,129.67293035589333,127.88899145511556,126.1050525543378,124.32111365356005,122.53717475278226,120.75323585200454,118.96929695122674,117.18535805044895,115.40141914967123,113.61748024889343,111.8335413481157,110.04960244733795,108.26566354656013,106.48172464578248,104.08514915660558,101.71443464874507,99.36916477729851,97.04893208683322,94.7533377753945,92.48199146599254,90.23451098529209,88.01052214924229,85.80965855539301,83.631561381657,81.47587919128405,79.34226774382628,77.23038981187935,75.13991500339594,73.07051958937416 -Commercial PV - Class 8/Advanced,123.8210810855151,133.1518675210174,126.59285291372778,120.14046688199949,113.79213023173004,107.54534628622343,101.39769761235084,95.34684290135078,89.39051399581214,83.52651305490987,77.75270985045051,72.06703918673871,66.46749843770006,60.952145195089784,55.51909502198566,54.81967166276192,54.122940771579785,53.428886831104684,52.73749444301358,52.04874832685608,51.36263331892885,50.67913437116266,49.9982365500223,49.31992503541892,48.64418511963486,47.97100220626054,47.300361809143574,46.6322495513495,45.96665116413464,45.30355248593011 -Commercial PV - Class 8/Moderate,124.64458364244614,134.4735167270116,129.78158553857563,125.13644129467038,120.53738764297567,115.98374198180866,111.47483512237986,107.01001096095466,102.58862616058444,98.21004984208179,93.87366328392868,89.57885963081779,85.32504361053827,81.11163125892875,76.93804965263081,75.44412081007893,73.96002364733135,72.48566142795282,71.02093868044561,69.56576117764156,68.12003591649523,66.68367109826976,65.25657610910642,63.83866150096901,62.4298389729549,61.03002135296437,59.63912257972042,58.25705768513109,56.8837427769869,55.51909502198566 -Commercial PV - Class 8/Conservative,125.91929081857134,136.53635433809984,134.65799381053546,132.7796332829711,130.90127275540675,129.02291222784237,127.14455170027803,125.26619117271362,123.38783064514925,121.50947011758491,119.63110959002051,117.75274906245618,115.87438853489182,113.99602800732741,112.11766747976316,109.5942442850363,107.0980508606158,104.62864882499085,102.18560915662869,99.7685119454922,97.37694615243193,95.01050937616198,92.66880762754353,90.3514551109088,88.05807401217186,85.78829429348046,83.54175349417568,81.31809653783378,79.11697554517482,76.93804965263081 -Commercial PV - Class 9/Advanced,128.9950219584166,138.7157011075968,131.8826139961334,125.16061100156949,118.54700515657319,112.03919545926006,105.63466346255473,99.33097002465315,93.1257522117763,87.01672034495346,81.00165518308145,75.0784052349785,69.24488419359432,63.49906848594772,57.83899493274776,57.11034573351337,56.38450150877207,55.661446092787784,54.941163443808975,54.22363764288215,53.50885289267917,52.79679351633789,52.087443956316044,51.380788773258175,50.676812644875454,49.97550036483828,49.27683684168136,48.580807097721106,47.88739626798548,47.196589599155665 -Commercial PV - Class 9/Moderate,129.8529350817947,140.0925762475481,135.20458979666512,130.36534531188516,125.57411734337326,120.83019476651087,116.13288043003865,111.48149081451956,106.87535570077046,102.31381784792475,97.79623268080107,93.32196798626565,88.89040361828816,84.50093121140156,80.1529539022888,78.59660031403189,77.05048922843386,75.51451986686735,73.98859276849873,72.47260976881904,70.96647397859273,69.47008976321564,67.9833627224726,66.50619967068562,65.03850861724389,63.58019874750733,62.13118040407497,60.69136506841027,59.26066534281561,57.83899493274776 -Commercial PV - Class 9/Conservative,131.18090668996751,142.24161081101798,140.2847618207265,138.32791283043503,136.37106384014356,134.4142148498521,132.45736585956067,130.50051686926915,128.54366787897766,126.58681888868622,124.62996989839472,122.67312090810329,120.71627191781182,118.75942292752032,116.80257393722896,114.17370793508704,111.5732095161369,109.0006219808237,106.45549838068314,103.9374012594761,101.44590240252663,98.98058259396086,96.54103138155881,94.12684684894081,91.73763539482441,89.37301151909553,87.03259761545131,84.71602377037878,82.42292756824595,80.1529539022888 -Commercial PV - Class 10/Advanced,141.8073387977419,152.4935158340643,144.98173836902276,137.59207835286455,130.3215819375963,123.16738977911436,116.1267332878077,109.19693105626286,102.37538545438626,95.65957938286195,89.04707317642053,82.53550164891526,76.12257127268728,69.80605748515298,63.58380211596899,62.78278047736775,61.98484241487835,61.18997015711727,60.39814606900014,59.60935265043742,58.8235725350453,58.04078848887112,57.26098340913343,56.48414032297641,55.71024238623841,54.93927288223454,54.171215220553016,53.40605293586504,52.64376968674833,51.884349254523755 -Commercial PV - Class 10/Moderate,142.75046338579867,154.0071478834949,148.6336664874254,143.31376831027313,138.0466558475379,132.83154734277525,127.66767640079165,122.55429161218449,117.49065618884111,112.47604761002528,107.5097572786939,102.5910901877011,97.71936459555872,92.89391171143606,88.11407538909322,86.40313835269986,84.70346114651262,83.01493298215581,81.33744451993617,79.67088784524144,78.01515644539813,76.37014518697936,74.73575029355182,73.11186932385215,71.49840115038326,69.895245938421,68.30230512542208,66.71948140082434,65.14667868623089,63.58380211596899 -Commercial PV - Class 10/Conservative,144.21033460326817,156.36963341048113,154.21842211930635,152.0672108281316,149.91599953695686,147.76478824578209,145.61357695460737,143.46236566343256,141.3111543722578,139.1599430810831,137.0087317899083,134.85752049873358,132.70630920755883,130.55509791638403,128.4038866252094,125.51391082490463,122.6551201929845,119.82701266861346,117.02909691056499,114.26089201264472,111.52192722813142,108.81174170290421,106.12988421693811,103.47591293386343,100.84939515829726,98.24990710066656,95.6770336492553,93.13036814921698,90.6095121883064,88.11407538909322 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial PV - Class 1/Advanced,104.63278654104091,93.24484912574782,88.74177222086416,84.31131068094956,79.95172209209476,75.66131934394437,71.43846845282802,67.28158648691165,63.18913958783485,59.15964108363889,55.19164968810902,51.283767781948974,47.434639771481656,43.64295052082679,43.0933696130444,42.54590434668428,42.00054252880107,41.45727205996419,40.91608093336307,40.37695723392263,39.83988913742875,39.304864909663905,38.771872905552534,38.24090156831615,37.71193942863802,37.18497510383744,36.65999729705312,36.136994796436,35.61595647435103 +Commercial PV - Class 1/Moderate,105.67135882566241,94.47271479657627,91.48401014778732,88.52496037298549,85.59512628347925,82.69407732048687,79.8213913442042,76.97665442902891,74.15946066473273,71.36941196338128,68.60611787180817,65.86919538945828,63.15826879142152,60.472969456485096,59.299109614011584,58.132975048524365,56.97448974902903,55.823578698460516,54.68016785748998,53.54418414864735,52.4155554407523,51.294210533646606,50.18007914322122,49.073091886731326,47.97318026839298,46.88027666525507,45.79431431334051,44.715227294050585,43.64295052082679 +Commercial PV - Class 1/Conservative,107.29236836498231,96.40500971032361,95.7142230061275,95.02343630193137,94.33264959773526,93.64186289353911,92.951076189343,92.26028948514688,91.56950278095076,90.87871607675463,90.18792937255851,89.4971426683624,88.80635596416627,88.11556925997016,86.13277405595666,84.17137481045009,82.23102706249799,80.31139370580783,78.4121447935006,76.53295734905139,74.67351518318941,72.83350871653991,71.01263480779814,69.21059658723597,67.42710329534856,65.66187012645699,63.91461807709029,62.18507379897721,60.47296945648498 +Commercial PV - Class 2/Advanced,108.56984191897362,96.75340649912002,92.08089070484331,87.4837225999114,82.96009420798212,78.50825493719381,74.12650932138659,69.81321486718268,65.56678000118315,61.3856621118904,57.26836568129646,53.21344050138266,49.219479971062505,45.28511946936643,44.71485928370067,44.14679434545559,43.58091200289749,43.0171997013262,42.455644982146595,41.896235481950754,41.338958931610634,40.78380315538111,40.230756070013165,39.67980568387726,39.13094009609661,38.58414749569026,38.039416160725885,37.49673445748217,36.95609083962058 +Commercial PV - Class 2/Moderate,109.64749293535513,98.02747351182725,94.92631180154206,91.85592079982104,88.81584479246223,85.80563701989426,82.82485945830722,79.87308260717167,76.94988528292969,74.05485441864937,71.18758486944309,68.34767922345651,65.53474761824357,62.748407562348966,61.530378474665454,60.32036534573537,59.11828930447148,57.92407251111474,56.7376381404319,55.55891036524073,54.38781434025512,53.22427618624296,52.06822297448983,50.91958271156149,49.778284324358566,48.644257645456946,47.517433398727405,46.3977431852285,45.28511946936643 +Commercial PV - Class 2/Conservative,111.32949678186534,100.03247557916781,99.31569639595372,98.59891721273962,97.88213802952554,97.16535884631143,96.44857966309735,95.73180047988326,95.01502129666916,94.29824211345506,93.58146293024097,92.86468374702689,92.14790456381279,91.4311253805987,89.37372283046201,87.33852131223507,85.32516340380963,83.33329931447382,81.36258668231908,79.412690378067,77.48328231507975,75.57404126532839,73.68465268110162,71.81480852224763,69.96420708874939,68.13255285844258,66.31955632969259,64.52493386885475,62.748407562348966 +Commercial PV - Class 3/Advanced,114.69241051869676,102.20961199852434,97.27359947276025,92.41718371130226,87.63845478077305,82.93556336835331,78.30671839562396,73.75018474423695,69.2642810873485,64.84737782111995,60.4978950909409,56.214300907352076,51.99510934694789,47.83887883382027,47.23646002063219,46.63636025124036,46.03856616044311,45.443064485544255,44.84984206537231,44.2588858393109,43.67018284634024,43.083720224089554,42.49948520790038,41.91746512990034,41.337647418087656,40.76001959542587,40.184569278948864,39.611284178876005,39.04015209773716 +Commercial PV - Class 3/Moderate,115.83083340466683,103.5555273491131,100.27948212629387,97.03594286163222,93.82442814187924,90.64446601339428,87.49559375093298,84.37735763318418,81.28931272482617,78.23102266488361,75.2020594611723,72.20200329062963,69.23044230533435,66.28697244402744,65.00025515975094,63.72200587741494,62.4521412781626,61.19057913262486,59.93723828317054,58.69203862650244,57.454901096591485,56.225747647941134,55.00450123917505,53.79108581694022,52.58542630011883,51.387448564342016,50.19707942679849,49.01424663133193,47.83887883382027 +Commercial PV - Class 3/Conservative,117.6076903314914,105.67359730421056,104.91639686180963,104.15919641940867,103.40199597700774,102.6447955346068,101.88759509220587,101.13039464980494,100.373194207404,99.61599376500304,98.85879332260211,98.10159288020118,97.34439243780024,96.58719199539931,94.41376654214503,92.26379410144678,90.1368970951259,88.03270600675673,85.95085916764873,83.89100254961043,81.85278956424598,79.83588086854526,77.83994417653831,75.86465407679476,73.90969185555775,71.97474532531007,70.05950865857946,68.1636822267965,66.28697244402744 +Commercial PV - Class 4/Advanced,121.09088201349316,107.91169189996775,102.70030862123731,97.57296265894004,92.52763752814727,87.56238074639401,82.67530131440186,77.86456731486952,73.1284036229256,68.46508972223202,63.87295762109374,59.35038986327263,54.895817628521804,50.507718918154545,49.87169230488029,49.23811411044603,48.60697022403086,47.97824664303803,47.3519294720593,46.72800492185137,46.10645930832379,45.48727905153858,44.87045067472124,44.25596080328291,43.64379616385371,43.03394358332705,42.4263899879147,41.8211224022125,41.21812794827671 +Commercial PV - Class 4/Moderate,122.29281534755629,109.33269330870296,105.87388375231473,102.44939359967947,99.05871458041857,95.70134841149513,92.37680655310336,89.08460997168282,85.82428890981633,82.5953826627794,79.39743936151773,76.23001576183837,73.09267703960764,69.98499659175714,68.6264957968885,67.27693541768672,65.93622748709431,64.60428518832211,63.28102283610897,61.966355858347114,60.66020077806399,59.36247519575326,58.073097772046665,56.79198821071927,55.519067242020434,54.254256606323715,52.99747903808794,51.74865825012322,50.507718918154545 +Commercial PV - Class 4/Conservative,124.16879974362838,111.56892635907744,110.7694831438144,109.97003992855133,109.17059671328829,108.37115349802522,107.57171028276218,106.77226706749914,105.97282385223608,105.17338063697301,104.37393742170997,103.57449420644693,102.77505099118386,101.97560777592082,99.68093104940598,97.4110157344217,95.16546318842069,92.94388328035852,90.74589416473611,88.57112206280243,86.419201050654,84.28977285397946,82.18248664920642,80.0969988708196,78.03297302462762,75.99007950676541,73.96799542822747,71.96640444473631,69.98499659175714 +Commercial PV - Class 5/Advanced,126.89231820473873,113.08171613661717,107.62065668857524,102.24766076538832,96.96061527280052,91.75747418536287,86.63625590645827,81.5950407520506,76.63196855144585,71.74523635876554,66.93309626921771,62.19385333460948,57.52586357287821,52.92753206673155,52.26103356530611,51.59710078590181,50.9357189416516,50.27687335909752,49.620549477105584,48.96673284579299,48.31540912546767,47.666564085579985,47.02018360368625,46.37625366442416,45.73476035849974,45.09568988168592,44.459028533832274,43.82476271788604,43.19287893892418 +Commercial PV - Class 5/Moderate,128.15183588724943,114.57079739466357,110.94627707124316,107.35772038628345,103.80459471828937,100.28637791159879,96.80255802057665,93.35263306127527,89.93611077030809,86.55250837069369,83.20135234443575,79.88217821161436,76.59453031577205,73.33796161538602,71.91437536118191,70.50015785589446,69.09521691798477,67.69946157129135,66.31280202539202,64.93514965634881,63.56641698782672,62.20651767257809,60.8553664742843,59.51287924974682,58.17897293141958,56.8535655102755,55.53657601899918,54.227924515499076,52.92753206673155 +Commercial PV - Class 5/Conservative,130.1176982624775,116.914167854022,116.07642349894765,115.23867914387328,114.40093478879893,113.56319043372457,112.72544607865022,111.88770172357587,111.04995736850151,110.21221301342715,109.3744686583528,108.53672430327845,107.69897994820408,106.86123559312973,104.45662143460473,102.07795500111803,99.72481855124997,97.39680326286793,95.09350899634312,92.81454406527088,90.55952501441803,88.3280764046337,86.11983060446916,83.93442758826463,81.77151474046977,79.6307466659744,77.5117850062354,75.41429826099396,73.33796161538602 +Commercial PV - Class 6/Advanced,128.59760434582125,114.60140374313141,109.06695396599684,103.62175118573983,98.26365391055919,92.99058861878801,87.80054708344022,82.69158382214434,77.66181366566154,72.70940943860391,67.8325997463587,63.02966686258763,58.29894471200875,53.63881694348408,52.963361472293926,52.29050620346437,51.620236151409934,50.952536445478344,50.2873923288508,49.624789157454764,48.96471239888928,48.30714763136257,47.652080542641606,46.99949692901382,46.3493826942604,45.70172384864141,45.05650650789222,44.41371689223142,43.77334132537976 +Commercial PV - Class 6/Moderate,129.87404849069645,116.11049653275212,112.43726684407584,108.80048410360757,105.19960853203477,101.63411095652656,98.10347255149003,94.60718458689325,91.14474818389851,87.71567407755963,84.3194823863455,80.95570238826276,77.62387230335766,74.32353908238584,72.88082147378395,71.44759851925919,70.02377679845931,68.60926411260832,67.20396946460447,65.80780303950652,64.42067618539858,63.04250139462572,61.67319228539173,60.31266358371068,58.960831105704685,57.61761174024008,56.2829234318943,54.95668516424646,53.63881694348408 +Commercial PV - Class 6/Conservative,131.86632978482507,118.48535918347646,117.63635651222751,116.78735384097853,115.93835116972957,115.08934849848059,114.24034582723164,113.39134315598267,112.54234048473369,111.69333781348472,110.84433514223575,109.9953324709868,109.14632979973781,108.29732712848886,105.86039773404414,103.44976477208137,101.0650048872189,98.705703763227,96.37145588306262,94.06186429650836,91.77654039513578,89.5151036943256,87.27718162208721,85.06240931443195,82.87042941706387,80.70089189316167,78.55345383703428,76.42777929344247,74.32353908238584 +Commercial PV - Class 7/Advanced,134.96808925532528,120.27854304030156,114.46992696771383,108.7549790213841,103.13145162401084,97.59716853554008,92.15002204517526,86.78797029498519,81.50903472797127,76.31129765389268,71.19289992655914,66.15203872668086,61.186965444721054,56.29598365852807,55.587067386041134,54.88088012507873,54.177406147697496,53.47662984658084,52.77853573388474,52.083108440096694,51.39033271290776,50.700193416097555,50.0126755284318,49.32776414257255,48.64544446400065,47.965701809950616,47.28852160835732,46.6138893968147,45.94179082154614 +Commercial PV - Class 7/Moderate,136.30776605685935,121.86239346551139,118.0071988450629,114.19025668650009,110.41100047085231,106.66887481105596,102.96333517986814,99.29384764572225,95.65988861625559,92.06094458925116,88.49651191074396,84.96609654005313,81.4692138215092,78.00538826265525,76.49120112084528,74.9869789805254,73.49262379347378,72.00803879355942,70.53312847585431,69.06779857615287,67.61195605088903,66.16550905744228,64.72836693482365,63.30044018473341,61.881640452981735,60.47188051126475,59.071074239287675,57.679136607227605,56.29598365852807 +Commercial PV - Class 7/Conservative,138.3987412417824,124.35490237221026,123.46384169581546,122.57278101942063,121.68172034302583,120.790659666631,119.8995989902362,119.0085383138414,118.11747763744657,117.22641696105174,116.33535628465694,115.44429560826212,114.55323493186731,113.6621742554725,111.10452393460143,108.57447272231703,106.07157629100342,103.59539979997945,101.1455176436458,98.72151320761346,96.3229786325189,93.94951458524615,91.60073003728462,89.27624204996583,86.97567556633005,84.69866320938621,82.44484508653639,80.21386859994686,78.00538826265525 +Commercial PV - Class 8/Advanced,142.1117792921371,126.64473399921623,120.528675234105,114.51124233055056,108.59006874983126,102.76286306626312,97.02740601058638,91.38154765191541,85.82320471073535,80.35035799588961,74.9610499589345,69.65338235963836,64.42551403677611,59.27565877872009,58.529220465722396,57.78565560737311,57.04494764326878,56.307080140017284,55.57203679002264,54.839801410283535,54.110357941205606,53.383690445427504,52.65978310666003,51.93862022853874,51.2201862334893,50.50446566160606,49.791443169542916,49.081103529417,48.37343162772451 +Commercial PV - Class 8/Moderate,143.5223634901712,128.31241562159875,124.25317043221938,120.23420235908924,116.25491489810608,112.31472326627234,108.4130541152078,104.54934525302419,100.72304537427817,96.9336137977307,93.18052021165025,89.46324442640838,85.78127613412484,82.13411467512896,80.53978352551314,78.95594481229634,77.3824952976885,75.81933309384983,74.26635764089745,72.72346968534076,71.19057125893559,69.66756565794778,68.15435742281709,66.6508523182121,65.15695731346761,63.67258056339611,62.19763138946467,60.732020261329524,59.27565877872009 +Commercial PV - Class 8/Conservative,145.72401134356096,130.93684986814412,129.9986264786126,129.0604030890811,128.1221796995496,127.18395631001808,126.24573292048657,125.30750953095509,124.36928614142356,123.43106275189204,122.49283936236056,121.55461597282905,120.61639258329754,119.67816919376604,116.98514568049323,114.32118206167227,111.68581049198933,109.0785731151966,106.49902179892949,103.94671787792694,101.42123190534585,98.92214341187412,96.44904067235733,94.00152047966824,91.57918792555724,89.18165618823433,86.8085463264422,84.4594870797903,82.13411467512896 +Commercial PV - Class 9/Advanced,148.05000836390994,131.93666296504188,125.56504088108012,119.2961658016321,113.12757230068392,107.05687320390457,101.0817565084881,95.19998244734991,89.40938068984508,83.70784767165887,78.09334404696858,72.563892256394,67.11757420464332,61.752529042125175,60.97490034003653,60.200265161685685,59.4286062546824,58.65990649895509,57.894148905484705,57.13131661505313,56.37139289700591,55.61436114802912,54.8602048909401,54.10890777349203,53.36045356719196,52.61482616613248,51.8720095858362,51.13198796211371,50.39474554993405 +Commercial PV - Class 9/Moderate,149.51953469984886,133.674029701085,129.4451664271732,125.25826327385995,121.11269881174816,117.00786382231901,112.94316099947373,108.91800465978636,104.93182046117279,100.98404512969218,97.07412619420748,93.20152172864317,89.36570010158687,85.56613973299237,83.9051884648344,82.2551680660552,80.6159709850095,78.98749107641078,77.36962357841888,75.7622650901744,74.16531354976914,72.5786682126433,71.00222963039954,69.4358996300245,67.87958129350879,66.33317893785664,64.79659809547623,63.26974549494269,61.752529042125175 +Commercial PV - Class 9/Conservative,151.81317977791585,136.40812756466076,135.43069992735133,134.45327229004187,133.47584465273243,132.49841701542297,131.5209893781135,130.54356174080408,129.56613410349462,128.58870646618516,127.61127882887571,126.63385119156628,125.65642355425682,124.67899591694737,121.87344274148091,119.09816374622721,116.3526715366651,113.63648912473874,110.94914965259402,108.2901961250691,105.65918115061753,103.05566669035551,100.47922381493704,97.9294324689743,95.40588124273086,92.90816715082774,90.4358954177115,87.98867926964535,85.56613973299237 +Commercial PV - Class 10/Advanced,162.75494492987022,145.04115570412074,138.0366778736289,131.14515230329656,124.3638686908445,117.69020275795562,111.1216128641835,104.65563677955234,98.28988860723919,92.02205584825813,85.84989660056046,79.77123688542385,73.78396809443254,67.88604455074996,67.03117856335176,66.17960342879766,65.33130018111895,64.48624999980804,63.64443420842653,62.805834273229344,61.97043180180451,61.13820854172858,60.309146379237255,59.48322733791122,58.66043357737678,57.840747392021434,57.02415120972371,56.21062759059755,55.40015922575074 +Commercial PV - Class 10/Moderate,164.37043067365244,146.9510848596305,142.30219346902894,137.6994298510141,133.1421108532618,128.62956674716096,124.16114089971104,119.73618945499614,115.35408102491098,111.01419638882705,106.71592820189873,102.45868071172072,98.24186948305929,94.0649211303899,92.23899734174832,90.42509012145037,88.62308123537841,86.83285399545888,85.05429323447426,83.28728528136588,81.53171793701652,79.78748045050179,78.05446349579996,76.33255914894964,74.62166086564562,72.92166345926292,71.2324630792994,69.55395719022819,67.88604455074996 +Commercial PV - Class 10/Conservative,166.89189002711544,149.95674458323788,148.8822348075126,147.80772503178727,146.733215256062,145.6587054803367,144.5841957046114,143.50968592888614,142.43517615316082,141.3606663774355,140.28615660171025,139.21164682598496,138.13713705025964,137.06262727453438,133.97841500317475,130.92748386828904,127.90929806532496,124.92333322980848,121.9690761336407,119.0460243910182,116.15368617362358,113.29157993474708,110.45923414201353,107.656187018404,104.88198629127268,102.13618894907309,99.41836100551795,96.72807727091,94.0649211303899 diff --git a/tests/data/Solar_-_PV_Dist._Comm/R&D/20/df_occ.csv b/tests/data/Solar_-_PV_Dist._Comm/R&D/20/df_occ.csv index da3cdc0..abee9dc 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/R&D/20/df_occ.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/R&D/20/df_occ.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial PV - Class 1/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 1/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 1/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 2/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 2/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 2/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 3/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 3/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 3/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 4/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 4/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 4/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 5/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 5/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 5/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 6/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 6/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 6/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 7/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 7/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 7/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 8/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 8/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 8/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 9/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 9/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 9/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 10/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 10/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 10/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial PV - Class 1/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 1/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 1/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 2/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 2/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 2/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 3/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 3/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 3/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 4/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 4/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 4/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 5/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 5/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 5/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 6/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 6/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 6/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 7/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 7/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 7/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 8/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 8/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 8/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 9/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 9/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 9/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 10/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 10/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 10/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 diff --git a/tests/data/Solar_-_PV_Dist._Comm/R&D/20/df_tc.csv b/tests/data/Solar_-_PV_Dist._Comm/R&D/20/df_tc.csv index 249f685..50bd97a 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/R&D/20/df_tc.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/R&D/20/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586 -10 year CRF/Moderate,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586 -10 year CRF/Conservative,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586 -ITC Schedule/*,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029 -PVD/Moderate,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029 -PVD/Conservative,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029 -PFF/Advanced,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352 -PFF/Moderate,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352 -PFF/Conservative,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352 -Year (Advanced)/nan,2021,2022,2023,2024,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512 -2/nan,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004 -3/nan,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837 -4/nan,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131 -5/nan,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684 -6/nan,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062 -Year (Moderate)/nan,2021,2022,2023,2024,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512 -2/nan,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004 -3/nan,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837 -4/nan,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131 -5/nan,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684 -6/nan,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062 -Year (Conservative)/nan,2021,2022,2023,2024,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512 -2/nan,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861 +10 year CRF/Moderate,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861 +10 year CRF/Conservative,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861 +ITC Schedule/*,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053 +PVD/Moderate,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053 +PVD/Conservative,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053 +PFF/Advanced,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365 +PFF/Moderate,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365 +PFF/Conservative,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685 +2/nan,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104 +3/nan,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119 +4/nan,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309 +5/nan,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949 +6/nan,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598 +Year (Moderate)/nan,2022,2023,2024,2025,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685 +2/nan,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104 +3/nan,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119 +4/nan,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309 +5/nan,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949 +6/nan,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598 +Year (Conservative)/nan,2022,2023,2024,2025,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685 +2/nan,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104 diff --git a/tests/data/Solar_-_PV_Dist._Comm/R&D/20/df_vom.csv b/tests/data/Solar_-_PV_Dist._Comm/R&D/20/df_vom.csv index a9cf396..196adbd 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/R&D/20/df_vom.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/R&D/20/df_vom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial PV - Class 1/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 1/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 1/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 2/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 2/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 2/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 3/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 3/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 3/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 4/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 4/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 4/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 5/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 5/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 5/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 6/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 6/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 6/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 7/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 7/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 7/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 8/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 8/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 8/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 9/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 9/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 9/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 10/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 10/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 10/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial PV - Class 1/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 1/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 1/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 2/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 2/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 2/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 3/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 3/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 3/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 4/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 4/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 4/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 5/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 5/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 5/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 6/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 6/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 6/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 7/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 7/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 7/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 8/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 8/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 8/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 9/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 9/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 9/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 10/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 10/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 10/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Solar_-_PV_Dist._Comm/R&D/30/df_capex.csv b/tests/data/Solar_-_PV_Dist._Comm/R&D/30/df_capex.csv index e4db194..ab2a78c 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/R&D/30/df_capex.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/R&D/30/df_capex.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial PV - Class 1/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 1/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 1/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 2/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 2/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 2/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 3/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 3/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 3/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 4/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 4/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 4/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 5/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 5/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 5/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 6/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 6/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 6/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 7/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 7/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 7/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 8/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 8/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 8/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 9/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 9/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 9/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 10/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 10/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 10/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial PV - Class 1/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 1/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 1/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 2/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 2/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 2/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 3/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 3/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 3/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 4/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 4/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 4/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 5/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 5/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 5/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 6/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 6/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 6/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 7/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 7/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 7/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 8/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 8/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 8/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 9/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 9/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 9/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 10/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 10/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 10/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 diff --git a/tests/data/Solar_-_PV_Dist._Comm/R&D/30/df_fom.csv b/tests/data/Solar_-_PV_Dist._Comm/R&D/30/df_fom.csv index 4a8395b..3185910 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/R&D/30/df_fom.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/R&D/30/df_fom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial PV - Class 1/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 1/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 1/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 2/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 2/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 2/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 3/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 3/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 3/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 4/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 4/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 4/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 5/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 5/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 5/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 6/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 6/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 6/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 7/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 7/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 7/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 8/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 8/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 8/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 9/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 9/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 9/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 10/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 10/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 10/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial PV - Class 1/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 1/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 1/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 2/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 2/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 2/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 3/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 3/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 3/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 4/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 4/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 4/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 5/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 5/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 5/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 6/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 6/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 6/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 7/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 7/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 7/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 8/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 8/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 8/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 9/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 9/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 9/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 10/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 10/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 10/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 diff --git a/tests/data/Solar_-_PV_Dist._Comm/R&D/30/df_gcc.csv b/tests/data/Solar_-_PV_Dist._Comm/R&D/30/df_gcc.csv index a9cf396..196adbd 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/R&D/30/df_gcc.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/R&D/30/df_gcc.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial PV - Class 1/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 1/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 1/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 2/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 2/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 2/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 3/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 3/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 3/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 4/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 4/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 4/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 5/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 5/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 5/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 6/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 6/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 6/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 7/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 7/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 7/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 8/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 8/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 8/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 9/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 9/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 9/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 10/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 10/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 10/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial PV - Class 1/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 1/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 1/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 2/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 2/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 2/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 3/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 3/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 3/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 4/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 4/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 4/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 5/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 5/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 5/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 6/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 6/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 6/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 7/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 7/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 7/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 8/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 8/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 8/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 9/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 9/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 9/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 10/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 10/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 10/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Solar_-_PV_Dist._Comm/R&D/30/df_lcoe.csv b/tests/data/Solar_-_PV_Dist._Comm/R&D/30/df_lcoe.csv index 4f13fbf..ac0f2f9 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/R&D/30/df_lcoe.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/R&D/30/df_lcoe.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial PV - Class 1/Advanced,73.50003402205436,78.99252252644662,75.11634473576842,71.30318118445221,67.55150764736717,63.8598486646555,60.22677560699323,56.65090483223811,53.130895928467126,49.66545003871722,46.253308263030554,42.89325013367426,39.584092159655015,36.32468643688211,33.113919320550146,32.70026523834608,32.28820353989918,31.87772504792262,31.468820655515522,31.06148132548951,30.655698089702867,30.25146204840241,29.848764369572855,29.447596288293553,29.047949106102585,28.649814190368044,28.253182973666494,27.858046953168383,27.464397690030463,27.072226808795016 -Commercial PV - Class 1/Moderate,73.98886407765593,79.77659267597025,77.00409645281988,74.25924697507016,71.54163276307656,68.85085046254605,66.18650464496163,63.54820761386041,60.935579216765944,58.3482466625835,55.78584434427344,53.24801366662627,50.7344028789683,48.244666912634436,45.77846722305032,44.89514057542975,44.01762717976244,43.14586983796198,42.27981209987115,41.41939825107692,40.56457330096259,39.71528297099214,38.87147368322148,38.033092549031174,37.20008735807621,36.372406567447456,35.54999929104033,34.73281528912608,33.92080495812114,33.113919320550146 -Commercial PV - Class 1/Conservative,74.74552861322606,81.00037383275027,79.89117532950803,78.78197682626578,77.67277832302354,76.5635798197813,75.45438131653906,74.34518281329682,73.23598431005458,72.12678580681234,71.0175873035701,69.90838880032786,68.7991902970856,67.68999179384338,66.58079329060118,65.08864882328284,63.61260579752768,62.15240499064666,60.70779271467032,59.27852066941663,57.86434580021522,56.46503016011625,55.08034077642017,53.7100495213709,52.353932986861835,51.01177236301,49.68335332046001,48.36846589628438,47.06690438335319,45.77846722305032 -Commercial PV - Class 2/Advanced,76.26564615751312,81.9648024963319,77.94277437402148,73.98613155045291,70.09329244792978,66.26272608893719,62.49295008860329,58.78252874198683,55.130071201004725,51.53422973613723,47.993698078346384,44.507209836922314,41.0735369892317,37.691488438585,34.35990863666442,33.930689843983046,33.50312335225345,33.07719963887176,32.652909254268465,32.230242821209664,31.809191034106146,31.38974465833054,30.971894529542148,30.555631553019502,30.140946703000544,29.727831022030234,29.31627562031562,28.906271675088135,28.497810429973143,28.09088319436661 -Commercial PV - Class 2/Moderate,76.77286959689927,82.77837513451998,79.90155720183192,77.05342628854714,74.23355543212901,71.44152610112783,68.67692798809605,65.93935880857693,63.228424105960464,60.54373706200774,57.88491831285195,55.251595770293065,52.643404448208656,50.05998629391125,47.50099002428848,46.584426128158604,45.67389422129772,44.76933495340651,43.87068975025746,42.97790080105134,42.09091104601978,41.20966416426883,40.33410456185789,39.46417736010848,38.599828384138206,37.74100415161442,36.88765186172283,36.0397193843464,35.19715524944973,34.35990863666442 -Commercial PV - Class 2/Conservative,77.55800542027065,84.04820394370411,82.89726923064897,81.74633451759382,80.5953998045387,79.44446509148355,78.29353037842843,77.14259566537329,75.99166095231814,74.840726239263,73.68979152620788,72.53885681315275,71.3879221000976,70.23698738704246,69.08605267398738,67.53776275175082,66.0061801257927,64.49103581955895,62.99206659947189,61.50901482246951,60.0416282883762,58.58966009692693,57.15286850927484,55.73101681381896,54.32387319619578,52.931210613284364,51.552806671081825,50.18844350631033,48.837907671624016,47.50099002428848 -Commercial PV - Class 3/Advanced,80.56648736855647,86.58703567984406,82.33819371444785,78.15842431462451,74.04605671291957,69.99947359555104,66.01710898166036,62.0974462027363,58.23901597673427,54.440394571754034,50.70020205445403,47.01710061867551,43.389792990023516,39.81702090240803,36.297563642786635,35.84413995622281,35.392461748658626,34.94251896048291,34.49430160923749,34.04779978887901,33.60300366904909,33.159903494352896,32.718489583645955,32.27875232932905,31.8406821966512,31.404269723020462,30.96950551732265,30.53638025924766,30.104884698623476,29.67500965475765 -Commercial PV - Class 3/Moderate,81.10231461032583,87.44648804116812,84.40743799290841,81.39869270836397,78.41980114734109,75.47032117618654,72.54981934902452,69.65787069540977,66.7940585141789,63.95797417328937,61.14921691544455,58.367393669310474,55.61211886613762,52.88301426160793,50.179708762734414,49.21145716741572,48.24957772275376,47.29400773151351,46.34468531629669,45.40154940618526,44.46453972364487,43.533596771682845,42.60866182125483,41.689676898914364,40.77658477470015,39.86932895025551,38.96785364717494,38.07210379557276,37.182025022868835,36.297563642786635 -Commercial PV - Class 3/Conservative,81.93172652228431,88.78792618363228,87.57208692056646,86.35624765750062,85.1404083944348,83.92456913136897,82.70872986830315,81.49289060523732,80.27705134217149,79.06121207910567,77.84537281603984,76.62953355297402,75.4136942899082,74.19785502684236,72.98201576377659,71.34641327763092,69.72846026070759,68.12787256808373,66.54437212167596,64.97768674918198,63.42755002812606,61.89370113482039,60.37588469806269,58.87385065739756,57.38735412577648,55.91615525645779,54.460019113995045,53.01871554916768,51.592019077714276,50.179708762734414 -Commercial PV - Class 4/Advanced,85.06113850137531,91.41756175485482,86.93168497539781,82.51873418860525,78.17694541808333,73.90461112318953,69.70007795997088,65.56174464786389,61.488059936372515,57.47752066630104,53.52866992045074,49.64009525900109,45.81042703508544,42.03833678634118,38.32253569846655,37.843816366616146,37.366939890719735,36.89189564995956,36.4186731049751,35.94726179708368,35.47765134750991,35.009831456624035,34.543791903188925,34.079522543615695,33.617013311227716,33.156254215533046,32.69723534150509,32.23994684887138,31.784378971410366,31.330522016256264 -Commercial PV - Class 4/Moderate,85.62685852608557,92.32496132916538,89.11636845747813,85.93977099464922,82.79469273781017,79.68066688751195,76.59723581675755,73.54395084680868,70.52037202953635,67.52606793609345,64.56061545169575,61.62359957630702,58.714613231030356,55.83325707001642,52.97913929770607,51.95687078701854,50.9413299171562,49.93245049312451,48.93016718550283,47.934415516342696,46.945131845340754,45.962253356280215,44.98571804373505,44.01546470003043,43.05143290245435,42.093563000714234,41.14179610463342,40.196074072082,39.25633949713699,38.32253569846655 -Commercial PV - Class 4/Conservative,86.50254175148238,93.74123575484802,92.4575671312186,91.17389850758916,89.89022988395973,88.60656126033031,87.32289263670089,86.03922401307146,84.75555538944202,83.47188676581261,82.18821814218319,80.90454951855376,79.62088089492433,78.3372122712949,77.05354364766553,75.32669400892195,73.61847846972809,71.92859703325615,70.25675610797524,68.60266833760782,66.9660524364749,65.34663303003101,63.74414050040016,62.15831083672959,60.58888549018801,59.03561123344009,57.498240024437614,55.97652887437256,54.47023971964539,52.97913929770607 -Commercial PV - Class 5/Advanced,89.13639800204888,95.79735602558235,91.09656192563783,86.472187685824,81.92238481804543,77.44536397378175,73.03939259775309,68.70279269241391,64.43393868721522,60.23125540695137,56.093216133857126,52.01834075844637,48.00519401438738,44.05238379299258,40.15855953316459,39.65690486868579,39.15718135096412,38.65937785034092,38.163483322517315,37.66948680773758,37.17737742998158,36.68714439616667,36.19877699535864,35.712264597991584,35.22759665509672,34.74476269753993,34.26375233526802,33.78455525656331,33.30716122730685,32.831560090249894 -Commercial PV - Class 5/Moderate,89.72922154248954,96.74822890393354,93.38591308879045,90.0571255751547,86.76136734538844,83.4981492357888,80.26699169455503,77.06742454685414,73.89898676674386,70.76122625572066,67.65369962766871,64.5759719999959,61.5276167907494,58.50821552151243,55.51735762589119,54.44611246695022,53.381917268552634,52.32470266431697,51.274400194905134,50.23094229324506,49.194262270041136,48.164294299566166,47.14097340572845,46.12423544840761,45.11401711005345,44.11025588254167,43.11289005428083,42.12185869756501,41.13710165616673,40.15855953316459 -Commercial PV - Class 5/Conservative,90.6468585489755,98.23235671026112,96.88718781933774,95.54201892841435,94.19685003749099,92.8516811465676,91.50651225564422,90.16134336472085,88.81617447379747,87.4710055828741,86.12583669195072,84.78066780102735,83.43549891010397,82.0903300191806,80.74516112825728,78.93557852213857,77.14552277097549,75.37467950516142,73.62274106726309,71.88940633383007,70.17438054285141,68.47737512665081,66.79810755002207,65.13630115341347,63.49168500097893,61.863993733319965,60.25296742475109,58.65835144492664,57.07989632467498,55.51735762589119 -Commercial PV - Class 6/Advanced,90.33428820004856,97.08476180312668,92.3207944619322,87.63427397549049,83.02332701416198,78.48614018264962,74.02095764213246,69.62607884471674,65.29985637406355,61.04069388643248,56.84704414673555,52.717407154525304,48.65032835514888,44.64439693158645,40.698244172759956,40.18984784921898,39.683408624816245,39.17891522032332,38.67635644301873,38.175721185860304,37.67699842666674,37.18017722730886,36.68524673290985,36.19219617105472,35.70101485100874,35.21169216294475,34.72421757717922,34.238580643416896,33.75477099000411,33.27277832319042 -Commercial PV - Class 6/Moderate,90.93507860390477,98.04841331429287,94.64091185952536,91.26738928789777,87.92733987555171,84.62026788498939,81.34568731978793,78.10312168650783,74.89210376355088,71.71217537673198,68.56288718133824,65.443798450458,62.35447686936984,59.294498335790614,56.263446765788544,55.17780530966356,54.099308557405905,53.0278862104301,51.96346888938364,50.905988119171084,49.855376314269755,48.81156676433071,47.774493620058685,46.74409187936418,45.72029737378228,44.703046755151725,43.69227748254858,42.68792780946897,41.6899367712552,40.698244172759956 -Commercial PV - Class 6/Conservative,91.86504759148971,99.55248608352707,98.1892396769624,96.8259932703977,95.46274686383305,94.09950045726836,92.73625405070368,91.37300764413901,90.00976123757432,88.64651483100965,87.28326842444498,85.9200220178803,84.55677561131562,83.19352920475094,81.83028279818633,79.99638149269309,78.18226946052408,76.38762810730846,74.61214564105248,72.85551689155452,71.11744313554271,69.39763192732467,67.69579693474743,66.01165778027459,64.34493988699532,62.695374329387434,61.062697688664564,59.446651912543416,57.84698417927492,56.263446765788544 -Commercial PV - Class 7/Advanced,94.80927995993896,101.8941594054834,96.89419402831591,91.97551207830081,87.13614742455032,82.37419683955451,77.68781750351965,73.07522462658855,68.5346891824966,64.06453574761886,59.66314043973355,55.328928951175314,51.06037467137301,46.85599689406915,42.71435910479758,42.18077777782174,41.64925050101671,41.11976543640216,40.59231083679013,40.06687504491632,39.54344649258121,39.0220136998011,38.50256527396892,37.98508990902435,37.46957638463367,36.9560135653787,36.44439039995506,35.93469592037944,35.42691924120582,34.92104955875053 -Commercial PV - Class 7/Moderate,95.4398323972406,102.90554841099201,99.32924570438831,95.78860513127266,92.28309591517218,88.81219776068019,85.3754005960196,81.97220432315669,78.60211857520873,75.26466248089804,71.95936443581472,68.68576188025976,65.44340108344872,62.231836933864145,59.050632735554125,57.91121063127042,56.779287166126814,55.654788559077296,54.53764199384596,53.42777560320915,52.32511845358373,51.22960052991479,50.14115272085609,49.05970680423612,47.98519543280419,46.91755212024955,45.85671122748782,44.80260794920874,43.755178300679475,42.71435910479758 -Commercial PV - Class 7/Conservative,96.41587030991829,104.48413013339017,103.05335104839703,101.62257196340389,100.19179287841077,98.76101379341763,97.33023470842451,95.89945562343138,94.46867653843825,93.03789745344511,91.60711836845199,90.17633928345886,88.74556019846572,87.31478111347259,85.88400202847953,83.95925268074168,82.05527292993305,80.17172839911323,78.30829185069602,76.46464299691847,74.64046831631634,72.83546087598431,71.0493201594099,69.28175189967766,67.53246791784994,65.80118596633693,64.08762957707806,62.3915279143623,60.71261563212381,59.050632735554125 -Commercial PV - Class 8/Advanced,99.82741507901781,107.28728822111971,102.02268100863876,96.84365945216975,91.7481533560069,86.73415875721851,81.79973529789301,76.9430037215063,72.16214348662334,67.45539049156845,62.821034904090475,58.257419090413016,53.76293563840077,49.33602546988922,44.97517603752085,44.41335292665093,43.853692584226046,43.296182545696574,42.74081044211076,42.18756399920007,41.63643103647484,41.087399466330375,40.54045729316333,39.99559261249793,39.45279361012241,38.912048561235004,38.3733458295998,37.83667386671199,37.30202121097272,36.76937648687303 -Commercial PV - Class 8/Moderate,100.4913418582761,108.35220876583779,104.58661688610623,100.85857469142472,97.1675233119938,93.51291491382987,89.89421242770266,86.31088928602283,82.76242916740955,79.24832574867746,75.76808246399244,72.32121227095647,68.90723742338923,65.52568925058442,62.17610794282628,60.97637766955978,59.78454292890655,58.60052603468331,57.424250316540835,56.25564010341434,55.09462070729599,53.94111840732269,52.79506043417213,51.65637495475969,50.524991057230004,49.400838736236054,48.283848878499875,47.17395324864821,46.071084475317335,44.97517603752085 -Commercial PV - Class 8/Conservative,101.5190402215893,110.0143428196411,108.5078344096591,107.00132599967706,105.49481758969507,103.98830917971307,102.48180076973107,100.97529235974906,99.46878394976704,97.96227553978504,96.45576712980304,94.94925871982103,93.44275030983903,91.93624189985702,90.42973348987508,88.40310959671943,86.39835460895526,84.41511645149414,82.45305056647888,80.51181971372084,78.59109377746175,76.69054957922633,74.80987069654364,72.94874728732307,71.1068759196808,69.28395940701951,67.47970664817427,65.69383247244293,63.926057489328386,62.17610794282628 -Commercial PV - Class 9/Advanced,103.9987656970658,111.77035427742918,106.28576217871053,100.89033198586283,95.58190699876535,90.35839951764909,85.21778810554052,80.15811498001307,75.17748352717565,70.27405593126707,65.44605091363226,60.691741575236684,56.00945333722935,51.39756197439512,46.85449173664448,46.26919249770988,45.68614639984474,45.10534045766047,44.52676178536099,43.95039759578982,43.37623519948794,42.804262003762595,42.23446551176668,41.66683332158853,41.101353125352155,40.53801270832767,39.97679994805182,39.417702813458334,38.860709364018305,38.30580774889009 -Commercial PV - Class 9/Moderate,104.69043506966686,112.87977318934291,108.95683371123467,105.07301295511705,101.22772869846848,97.4204102157217,93.6504979958746,89.91744346838378,86.22070873705835,82.5597663216838,78.93409890711385,75.34319909958097,71.78656918998367,68.26372092391865,64.77417527823542,63.52431352943267,62.28267723298338,61.04918545653876,59.82375832603141,58.60631700843404,57.39678369485393,56.1950815839559,55.00113486570624,53.81486870543025,52.63620922817654,51.46508350338117,50.30141952982488,49.14514622087689,47.99619339001915,46.85449173664448 -Commercial PV - Class 9/Conservative,105.76107644817866,114.61136054820402,113.04190174746914,111.47244294673425,109.90298414599938,108.3335253452645,106.76406654452964,105.19460774379476,103.62514894305988,102.055690142325,100.48623134159014,98.91677254085528,97.34731374012038,95.77785493938552,94.20839613865071,92.09708850583723,90.00856358422645,87.94245458705349,85.89840255889676,83.87605616777667,81.87507150384269,79.89511188440595,77.93584766508583,75.99695605684728,74.0781209487165,72.17903273596939,70.29938815359785,68.43889011486459,66.59724755476682,64.77417527823542 -Commercial PV - Class 10/Advanced,114.32835141890163,122.87184618389743,116.84250180996388,110.91117526960045,105.07549565034817,99.33316789349895,93.68196978463384,88.11974908631264,82.64442080514154,77.25396458592901,71.94642222608785,66.71989530385927,61.57254291432418,56.50257950752977,51.508272823398016,50.86483925353192,50.22388261598572,49.585388635608574,48.94934314673406,48.315732092132635,47.684541521975966,47.055757592813194,46.42936656655888,45.80535480949242,45.183708791268906,44.56441508394116,43.947460360992935,43.332831396382936,42.72051506359975,42.11049833472737 -Commercial PV - Class 10/Moderate,115.08872024218908,124.09145715121902,119.77887516774945,115.50929733884674,111.28208361325065,107.09660657858011,102.95225115089593,98.84841427336906,94.78450462374371,90.75994233029803,86.77415869601487,82.82659593068807,78.91670689069832,75.04395482620424,71.20781313550307,69.8338099703271,68.46884924330837,67.11284198356392,65.76570038360498,64.42733778038334,63.09766863670661,61.77660852301467,60.4640740995091,59.159983098627045,57.864254307852725,56.57680755285824,55.29756368096667,54.02644454493031,52.763372987017085,51.508272823398016 -Commercial PV - Class 10/Conservative,116.26570213178823,125.99503289800295,124.26968898545528,122.54434507290757,120.81900116035992,119.09365724781223,117.36831333526456,115.64296942271689,113.9176255101692,112.19228159762152,110.46693768507384,108.74159377252617,107.01624985997849,105.29090594743082,103.56556203488321,101.24455063268232,98.94858481439006,96.67726136246942,94.43018566856804,92.20697150496719,90.00724080327355,87.83062344008707,85.67675702938955,83.54528672140964,81.43586500772972,79.3481515324094,77.28181290891101,75.23652254261894,73.21196045875564,71.20781313550307 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial PV - Class 1/Advanced,84.00804258839769,74.90663054303262,71.30507540848282,67.76159794972573,64.27480458635091,60.843345969659396,57.46591524160674,54.141246375341765,50.86811259291454,47.64532485599876,44.47173042572792,41.34621148798093,38.26768384067303,35.23509563981349,34.79523891726571,34.35707544695599,33.920595470268395,33.48578930343154,33.05264733680239,32.62116003415833,32.191317931997254,31.76311163884583,31.33653183457537,30.911569269725717,30.488214764836698,30.066459209787176,29.646293563141576,29.22770885150377,28.810696168878298 +Commercial PV - Class 1/Moderate,84.84189617867162,75.89301511036871,73.50278897902659,71.13627942829557,68.79313521561049,66.47301200020445,64.17557217441465,61.900484699912695,59.64742494869127,57.41607454864768,55.20612123360946,53.017258697653894,50.84918645357871,48.70160969538634,47.762347527686124,46.82926672861757,45.902306478099085,44.98140675134018,44.066508305884454,43.157552668905396,42.25448212474873,41.357239702716186,40.465769165084765,39.58001499535671,38.699922386734706,37.82543723081726,36.95650610650963,36.0930762691453,35.23509563981349 +Commercial PV - Class 1/Conservative,86.14337961342628,77.44529067906053,76.89329439839155,76.34129811772259,75.78930183705361,75.23730555638464,74.68530927571568,74.13331299504672,73.58131671437775,73.02932043370878,72.47732415303982,71.92532787237086,71.37333159170187,70.82133531103291,69.23469417826692,67.66517418225442,66.1124996838801,64.57640092925877,63.05661389349832,61.55288012941348,60.06494662100866,58.59256564155494,57.135494616094455,55.6934959882115,54.26633709091696,52.85379002149851,51.455631520195205,50.07164285256093,48.701609695386246 +Commercial PV - Class 2/Advanced,87.16904333009659,77.72516919015725,73.98809704913033,70.31128789342841,66.69329570589125,63.132720365392515,59.62820584027153,56.178438466430826,52.78214530550666,49.438092578801246,46.14508417292942,42.90196021337733,39.70759570239961,36.56089921789453,36.10449184872561,35.649841444403854,35.19693787912241,34.74577110473515,34.29633115001354,33.848608119912114,33.40259219484219,32.95827362995407,32.51564275442726,32.07468997076884,31.635405754119812,31.197780651569232,30.761805281476196,30.327470332799376,29.894766564434256 +Commercial PV - Class 2/Moderate,88.0342726284112,78.74866880330181,76.26850477623914,73.81294972207043,71.38163918190057,68.9742158583291,66.5903294404087,64.22963643371304,61.89179999534038,59.576489773686774,57.28338175282851,55.01215810136008,52.762507025539506,50.53412262659824,49.559518504517676,48.59132833964266,47.629489023392686,46.67393827240295,45.72461461507991,44.78145737841902,43.84440667507841,42.9134033907029,41.98838917149254,41.0693064120104,40.15609824322412,39.24870852077603,38.34708181347666,37.451163392017044,36.56089921789453 +Commercial PV - Class 2/Conservative,89.38472744704545,80.3593524014248,79.78658595877074,79.21381951611671,78.64105307346267,78.06828663080863,77.4955201881546,76.92275374550057,76.34998730284653,75.77722086019249,75.20445441753846,74.63168797488443,74.05892153223037,73.48615508957634,71.83981284197714,70.21123595428325,68.60013841580759,67.00624032253876,65.42926771502536,63.86895242139722,62.32503190533515,60.79724911880779,59.28535235940233,57.78909513208267,56.30823601521543,54.8425385307112,53.39177101813398,51.95570651263821,50.53412262659824 +Commercial PV - Class 3/Advanced,92.08475876384527,82.10831714248617,78.16050065347885,74.27634555450224,70.45432428329016,66.69295776182099,62.990813487871655,59.34650371601227,55.758683723188994,52.22605015434121,48.747339443777236,45.321326308291916,41.94682230825075,38.6226744730909,38.140528967274044,37.66023950665313,37.18179539439765,36.70518601571736,36.23040083707719,35.757429405421334,35.28626134740598,34.816886368641086,34.3492942529405,33.88347486158082,33.41941813256859,32.95711407991576,32.49655279292348,32.037724435473756,31.580619245329338 +Commercial PV - Class 3/Moderate,92.99878085433666,83.18953487037149,80.56950719309195,77.97547626013578,75.40705705971264,72.86387214538433,70.3455514511521,67.85173211194169,65.38205828930212,62.936181002143414,60.51375796234317,58.114453415060154,55.73793798359806,53.38388851866864,52.35432364054806,51.331534421301676,50.31545419347292,49.30601716135718,48.303158386799296,47.30681377526785,46.31692006219989,45.33341479961011,44.35623634295837,43.3853238382699,42.4206172095025,41.462057146155146,40.50958509111269,39.56314322872152,38.6226744730909 +Commercial PV - Class 3/Conservative,94.42539174100762,84.89104959293616,84.28598318765174,83.68091678236732,83.07585037708292,82.4707839717985,81.86571756651409,81.26065116122967,80.65558475594526,80.05051835066085,79.44545194537643,78.84038554009203,78.2353191348076,77.63025272952319,75.89106846270957,74.170651396025,72.46869938980934,70.78491675545139,69.11901408413087,67.47070808098722,65.83972140451606,64.22578251100116,62.62862550379994,61.04798998730551,59.48362092541771,57.93526850436106,56.40268799969501,54.88563964736738,53.38388851866864 +Commercial PV - Class 4/Advanced,97.22199235577172,86.68898402659754,82.52092636245611,78.42008163624283,74.38483706589736,70.41363105844773,66.50495119509576,62.65733231073281,58.86935466276287,55.13964218442483,51.46686081809974,47.8497169243623,44.28695576279064,40.777360040786675,40.26831655400175,39.761232657644975,39.25609705813,38.75289854848763,38.25162600753689,37.752268399065876,37.25481477102165,36.75925425470971,36.265576064002325,35.77376949455597,35.28382392303773,34.79572880636026,34.30947368092566,33.82504816187763,33.342441942362285 +Commercial PV - Class 4/Moderate,98.18700600067532,87.83052083558215,85.06432679617949,82.32557981003308,79.61387338627692,76.92880902145373,74.26999600428638,71.63705122614809,69.02959899703735,66.44727086687274,63.88970545192839,61.35654826623891,58.8474515578084,56.36207414946424,55.27507180451473,54.195223119564076,53.12245770790504,52.05670610321582,50.99789974456501,49.945970961709186,48.90085296067571,47.862479809624936,46.830786424985035,45.805708557853706,44.787182780660586,43.775146474084586,42.769537814220435,41.77029575998915,40.777360040786675 +Commercial PV - Class 4/Conservative,99.69320479600778,89.62695982908217,88.98813791958293,88.3493160100837,87.71049410058447,87.07167219108524,86.43285028158601,85.79402837208679,85.15520646258756,84.51638455308833,83.8775626435891,83.23874073408987,82.59991882459063,81.9610969150914,80.12488686509754,78.30849100164204,76.51159032926763,74.73387266345773,72.9750324498243,71.23477058902523,69.5127942672009,67.80881679172757,66.12255743209454,64.45374126571916,62.802099028522164,61.167366970092615,59.54928671327872,57.947605118047775,56.36207414946424 +Commercial PV - Class 5/Advanced,101.87987555605201,90.84223323043248,86.47448488621777,82.17716963626447,77.94859743049622,73.78713186038239,69.69118804748948,65.65923063098688,61.68977184873869,57.78136970694308,53.93262623358869,50.142185811284115,46.408733585283656,42.730993942781936,42.197562300109084,41.66618413138922,41.136847601962906,40.60954096793759,40.084252575319134,39.560970859153244,39.039684342676665,38.52038163647826,38.00305143766939,37.48768252906393,36.9742637783675,36.46278413737592,35.9532326411827,35.44559840739547,34.93987063536139 +Commercial PV - Class 5/Moderate,102.89112278181234,92.03846080429679,89.13973904732072,86.2697793255835,83.42815567333561,80.61445049491117,77.82825436014599,75.06916580576744,72.33679114255287,69.63074426806249,66.95064648475962,64.29612632333811,61.666819371084266,59.06236810510601,57.92328772885389,56.79170374279904,55.66754238802332,54.55073087008948,53.44119734332776,52.33887089542897,51.24368153233669,50.15556016343205,49.07443858700434,48.000249476001166,46.932926364051944,45.87240363175835,44.81861649324611,43.771500982972235,42.730993942781936 +Commercial PV - Class 5/Conservative,104.46948321357156,93.92096677508663,93.25153905543964,92.58211133579265,91.91268361614566,91.24325589649867,90.57382817685169,89.9044004572047,89.23497273755771,88.56554501791074,87.89611729826375,87.22668957861677,86.55726185896977,85.88783413932278,83.96365168990766,82.06023272013186,80.17724295153941,78.31435524292567,76.47124940086239,74.64761199622708,72.84313618651575,71.05752154372725,69.29047388761693,67.54170512412473,65.81093308879151,64.09788139498508,62.40227928676396,60.72386149621494,59.06236810510601 +Commercial PV - Class 6/Advanced,103.24902336814125,92.06304788292309,87.63660204760329,83.28153584595105,78.99613651556972,74.77874565648877,70.62775709133977,66.5416148258166,62.51881110397919,58.5578845532952,54.65741841462467,50.81603885264478,47.03241334248129,43.305249128566594,42.76464878096082,42.2261295036253,41.68967930285646,41.1552862769374,40.62293861525777,40.092624597443645,39.564332592497344,39.038051057947186,38.513768539006776,37.99147366774397,37.471155162259215,36.95280182587323,36.43640254632386,35.92194629497195,35.40942212601635 +Commercial PV - Class 6/Moderate,104.27386058818725,93.27535137321914,90.3376741451085,87.42914548075768,84.54933368992971,81.69781556495543,78.87417617340235,76.0780086567953,73.30891403518334,70.56650101735603,67.85038581651935,65.16019197124889,62.49555017154514,59.85609808982144,58.701709789443704,57.5549186220859,56.415649837595275,55.283829663261436,54.15938528789184,53.04224484619779,51.93233740348363,50.82959294063239,49.73394233938118,48.64531736787982,47.563650666526485,46.48887573407397,45.4209269140007,44.3597393811407,43.305249128566594 +Commercial PV - Class 6/Conservative,105.87343236045939,95.18315604914663,94.50473199442655,93.82630793970647,93.1478838849864,92.46945983026633,91.79103577554626,91.1126117208262,90.43418766610611,89.75576361138604,89.07733955666598,88.39891550194591,87.72049144722583,87.04206739250574,85.09202615423465,83.16302743277839,81.25473245736482,79.36680969038949,77.49893463539443,75.65078965113192,73.8220637714892,72.01245253105994,70.2216577961569,68.44938760106874,66.695355989372,64.95928286011748,63.240893818716735,61.53992003236226,59.85609808982144 +Commercial PV - Class 7/Advanced,108.36378696450639,96.62367916563305,91.97795547875381,87.40714743915171,82.90945743738293,78.48314491944272,74.12652414093854,69.83796202651521,65.61587612882217,61.45873268166371,57.365044742300746,53.333370418176905,49.3623111736268,45.45051021238872,44.88312953420047,44.317933018613175,43.75490807777758,43.19404222038799,42.6353230507585,42.07873826790977,41.52427566466622,40.971923126763734,40.4216686319672,39.87350024919836,39.32740613767345,38.78337454605063,38.24139381158705,37.7014523593054,37.16353870116991 +Commercial PV - Class 7/Moderate,109.43939270452763,97.89603790446935,94.81283363838725,91.76022190142119,88.73774961820685,85.74497261615835,82.78145540786618,79.84677097984695,76.94050058742879,74.06223355556625,71.21156708538497,68.3881060662654,65.591462893281,62.82125728981387,61.60968275113353,60.406081693240296,59.21037566299858,58.02248723313584,56.84233998552918,55.66985849481784,54.50496831233395,53.3475959503444,52.19766886659675,51.05511544916253,49.91986500157118,48.791847728228014,47.67099472011012,46.557237940734,45.45051021238872 +Commercial PV - Class 7/Conservative,111.1182042720414,99.89835165745237,99.1863197433571,98.47428782926185,97.7622559151666,97.05022400107136,96.33819208697612,95.62616017288087,94.91412825878562,94.20209634469037,93.49006443059513,92.77803251649989,92.06600060240463,91.35396868830938,89.30732605264436,87.2827683407388,85.27993999974976,83.29849306831969,81.33808697504273,79.39838834331756,77.47907080235154,75.57981480409134,73.70030744586415,71.84024229852314,69.99931923989823,68.17724429336282,66.3737294713335,64.58849262352813,62.82125728981387 +Commercial PV - Class 8/Advanced,114.09934497351924,101.7378481368619,96.84623217871433,92.03349705817892,87.29775002062057,82.63715838671536,78.04994718775488,73.53439691177361,69.08884135448675,64.7116655693963,60.40130391176709,56.156238171495765,51.97499579019532,47.85614815809628,47.25873673915875,46.66362508778254,46.070799949859506,45.48024817293495,44.891956705234996,44.30591259470507,43.722102988059234,43.14051512984072,42.56113636149272,41.98395412044014,41.40895593918152,40.83612944439137,40.26546235603262,39.6969424864791,39.13055773964788 +Commercial PV - Class 8/Moderate,115.23188116318181,103.07755121239316,99.83115684916596,96.61697423887766,93.43452632545868,90.2833454268307,87.16297300578712,84.07295944756164,81.01286384385728,77.98225378311847,74.98070514683654,72.00780191168725,69.06313595730623,66.14630687951555,64.87060523487571,63.60329909726319,62.34430586111731,61.09354400103803,59.85093305418797,58.61639360303758,57.38984725844527,56.17121664306527,54.96042537507561,53.75739805221913,52.5620602361506,51.37433843708291,50.194160098725845,49.02145358351098,47.85614815809628 +Commercial PV - Class 8/Conservative,116.99955010086873,105.18584489653375,104.43612603496314,103.68640717339252,102.93668831182192,102.18696945025133,101.43725058868074,100.68753172711014,99.93781286553953,99.18809400396893,98.43837514239833,97.68865628082774,96.93893741925713,96.18921855768652,94.03424971924288,91.9025347316043,89.79369922296618,87.70737681481693,85.64320890973751,83.6008444859253,81.57993989819494,79.58015868521926,77.60117138278332,75.64265534283358,73.70429455811359,71.78577949218622,69.88680691464997,68.00707974136556,66.14630687951555 +Commercial PV - Class 9/Advanced,118.86705705739345,105.98902738825947,100.89301221538595,95.87917396497731,90.94554079246893,86.0902034388917,81.31131276736598,76.6070774150494,71.97576155427498,67.41568275700106,62.92520995705358,58.50276150497591,54.14680331061309,49.85584706884799,49.23347244226212,48.61349368045528,47.99589697548813,47.38066862532251,46.76779503280805,46.157262704680505,45.54905825057141,44.943168382029285,44.33957991155168,43.73827975162846,43.139254913795874,42.54249250770135,41.947979740178816,41.35570391433455,40.765652428643286 +Commercial PV - Class 9/Moderate,120.04691697602334,107.38471078991346,104.00266381940642,100.6541745899661,97.33874611143845,94.05589115935862,90.80513203625772,87.58600033993682,84.39803673847157,81.24079075172065,78.1138205391198,75.0166926935514,71.94898204108789,68.91027144641389,67.58126381524119,66.2610025025778,64.94940145113829,63.64637572893313,62.35184151093523,61.065716061104176,59.78791771475934,58.518365861294455,57.25698092722562,56.00368435956545,54.758398609516185,53.52104711647427,52.29155429233977,51.06984550612391,49.85584706884799 +Commercial PV - Class 9/Conservative,121.88844905951937,109.58110083671563,108.80005450629191,108.0190081758682,107.23796184544447,106.45691551502077,105.67586918459706,104.89482285417334,104.11377652374964,103.33273019332592,102.5516838629022,101.77063753247849,100.98959120205477,100.20854487163105,97.96352932017776,95.74273929614611,93.54578478437284,91.37228409699244,89.22186365236975,87.09415776103775,84.98880841838336,82.90546510383363,80.84378458630653,78.80343073569891,76.7840743401946,74.785392929184,72.8070706015947,70.84879785944192,68.91027144641389 +Commercial PV - Class 10/Advanced,130.673422711321,116.51629409804043,110.91412171055818,105.40228839592085,99.97862645784073,94.64103700188473,89.38748722728273,84.2160078456573,79.12469061978864,74.11168601595301,69.17520096376647,64.31349671783445,59.52488681584974,54.80773512810149,54.123543690389795,53.4419860846142,52.76304713137398,52.086711767688115,51.41296504588125,50.74179213248256,50.07317830713706,49.40710896152952,48.74356959832044,48.082545830094276,47.424023378319575,46.76798807232084,46.11442584826208,45.463322748141785,44.81466491879937 +Commercial PV - Class 10/Moderate,131.97047117625291,118.05060252318678,114.33263671880732,110.65156174854295,107.00683125913064,103.3979096329651,99.82427172569744,96.28540261149328,92.78079733568981,89.30996067460279,85.87240690224341,82.4676595637142,79.095251255062,75.75472340937397,74.2937132668334,72.84231816317767,71.40044349355739,69.96799589018796,68.54488320219545,67.13101447585511,65.72629993521393,64.33065096308825,62.943980082427984,61.566200938039565,60.19722827865927,58.83697793936904,57.48536682434757,56.14231288994894,54.80773512810149 +Commercial PV - Class 10/Conservative,133.9949118105234,120.46514707514062,119.6065240064858,118.747900937831,117.8892778691762,117.0306548005214,116.17203173186661,115.31340866321182,114.45478559455702,113.59616252590222,112.73753945724742,111.87891638859263,111.02029331993782,110.16167025128303,107.6936705092948,105.25230247388318,102.83713739197259,100.44775566488674,98.08374660532392,95.74470820203318,93.43024689190888,91.13997733923108,88.87352222179317,86.63051202366582,84.41058483435943,82.21338615415534,80.03856870538566,77.88579224945109,75.75472340937397 diff --git a/tests/data/Solar_-_PV_Dist._Comm/R&D/30/df_occ.csv b/tests/data/Solar_-_PV_Dist._Comm/R&D/30/df_occ.csv index da3cdc0..abee9dc 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/R&D/30/df_occ.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/R&D/30/df_occ.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial PV - Class 1/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 1/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 1/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 2/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 2/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 2/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 3/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 3/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 3/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 4/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 4/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 4/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 5/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 5/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 5/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 6/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 6/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 6/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 7/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 7/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 7/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 8/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 8/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 8/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 9/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 9/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 9/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 10/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 10/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 10/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial PV - Class 1/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 1/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 1/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 2/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 2/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 2/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 3/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 3/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 3/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 4/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 4/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 4/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 5/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 5/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 5/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 6/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 6/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 6/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 7/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 7/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 7/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 8/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 8/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 8/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 9/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 9/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 9/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 10/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 10/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 10/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 diff --git a/tests/data/Solar_-_PV_Dist._Comm/R&D/30/df_tc.csv b/tests/data/Solar_-_PV_Dist._Comm/R&D/30/df_tc.csv index 249f685..50bd97a 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/R&D/30/df_tc.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/R&D/30/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586 -10 year CRF/Moderate,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586 -10 year CRF/Conservative,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586 -ITC Schedule/*,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029 -PVD/Moderate,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029 -PVD/Conservative,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029 -PFF/Advanced,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352 -PFF/Moderate,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352 -PFF/Conservative,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352 -Year (Advanced)/nan,2021,2022,2023,2024,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512 -2/nan,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004 -3/nan,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837 -4/nan,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131 -5/nan,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684 -6/nan,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062 -Year (Moderate)/nan,2021,2022,2023,2024,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512 -2/nan,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004 -3/nan,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837 -4/nan,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131 -5/nan,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684 -6/nan,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062 -Year (Conservative)/nan,2021,2022,2023,2024,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512 -2/nan,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861 +10 year CRF/Moderate,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861 +10 year CRF/Conservative,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861 +ITC Schedule/*,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053 +PVD/Moderate,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053 +PVD/Conservative,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053 +PFF/Advanced,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365 +PFF/Moderate,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365 +PFF/Conservative,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685 +2/nan,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104 +3/nan,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119 +4/nan,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309 +5/nan,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949 +6/nan,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598 +Year (Moderate)/nan,2022,2023,2024,2025,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685 +2/nan,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104 +3/nan,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119 +4/nan,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309 +5/nan,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949 +6/nan,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598 +Year (Conservative)/nan,2022,2023,2024,2025,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685 +2/nan,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104 diff --git a/tests/data/Solar_-_PV_Dist._Comm/R&D/30/df_vom.csv b/tests/data/Solar_-_PV_Dist._Comm/R&D/30/df_vom.csv index a9cf396..196adbd 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/R&D/30/df_vom.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/R&D/30/df_vom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial PV - Class 1/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 1/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 1/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 2/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 2/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 2/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 3/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 3/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 3/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 4/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 4/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 4/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 5/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 5/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 5/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 6/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 6/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 6/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 7/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 7/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 7/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 8/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 8/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 8/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 9/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 9/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 9/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 10/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 10/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 10/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial PV - Class 1/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 1/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 1/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 2/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 2/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 2/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 3/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 3/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 3/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 4/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 4/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 4/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 5/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 5/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 5/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 6/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 6/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 6/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 7/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 7/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 7/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 8/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 8/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 8/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 9/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 9/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 9/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 10/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 10/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 10/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Solar_-_PV_Dist._Comm/R&D/TechLife/df_capex.csv b/tests/data/Solar_-_PV_Dist._Comm/R&D/TechLife/df_capex.csv index e4db194..ab2a78c 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/R&D/TechLife/df_capex.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/R&D/TechLife/df_capex.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial PV - Class 1/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 1/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 1/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 2/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 2/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 2/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 3/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 3/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 3/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 4/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 4/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 4/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 5/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 5/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 5/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 6/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 6/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 6/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 7/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 7/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 7/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 8/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 8/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 8/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 9/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 9/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 9/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 -Commercial PV - Class 10/Advanced,1753.7985872634783,1906.302812242911,1825.8637920066565,1745.424771770402,1664.9857515341475,1584.546731297893,1504.1077110616386,1423.668690825384,1343.2296705891297,1262.7906503528752,1182.3516301166208,1101.9126098803663,1021.4735896441119,941.0345694078576,860.5955491716037,851.0057605991319,841.41597202666,831.826183454188,822.2363948817163,812.6466063092444,803.0568177367726,793.4670291643007,783.8772405918289,774.2874520193569,764.6976634468851,755.1078748744133,745.5180863019415,735.9282977294696,726.3385091569977,716.7487205845265 -Commercial PV - Class 10/Moderate,1753.7985872634783,1906.302812242911,1847.9595415389122,1789.6162708349132,1731.2730001309144,1672.9297294269156,1614.5864587229166,1556.2431880189179,1497.899917314919,1439.5566466109203,1381.2133759069213,1322.8701052029226,1264.5268344989238,1206.1835637949248,1147.840293090927,1128.6906434963053,1109.5409939016838,1090.3913443070621,1071.2416947124402,1052.0920451178188,1032.942395523197,1013.7927459285756,994.6430963339542,975.4934467393325,956.3437971447111,937.1941475500895,918.044497955468,898.8948483608464,879.7451987662249,860.5955491716037 -Commercial PV - Class 10/Conservative,1753.7985872634783,1906.302812242911,1879.5754753291033,1852.8481384152956,1826.1208015014881,1799.3934645876805,1772.666127673873,1745.9387907600653,1719.2114538462577,1692.4841169324502,1665.7567800186425,1639.029443104835,1612.3021061910272,1585.5747692772195,1558.847432363413,1531.4469564119138,1504.0464804604148,1476.6460045089154,1449.2455285574165,1421.845052605917,1394.4445766544181,1367.0441007029187,1339.6436247514198,1312.2431487999204,1284.8426728484214,1257.442196896922,1230.041720945423,1202.6412449939237,1175.2407690424247,1147.840293090927 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial PV - Class 1/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 1/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 1/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 2/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 2/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 2/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 3/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 3/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 3/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 4/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 4/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 4/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 5/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 5/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 5/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 6/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 6/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 6/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 7/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 7/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 7/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 8/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 8/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 8/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 9/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 9/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 9/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 +Commercial PV - Class 10/Advanced,2058.2954411795413,1845.2278596640967,1768.8932242233273,1692.558588782558,1616.2239533417883,1539.8893179010188,1463.5546824602495,1387.2200470194798,1310.8854115787103,1234.5507761379406,1158.2161406971713,1081.8815052564019,1005.5468698156322,929.2122343748616,918.8578363359843,908.5034382971069,898.1490402582295,887.794642219352,877.4402441804747,867.0858461415972,856.7314481027198,846.3770500638424,836.022652024965,825.6682539860877,815.3138559472102,804.9594579083329,794.6050598694554,784.2506618305781,773.8962637917009 +Commercial PV - Class 10/Moderate,2058.2954411795413,1845.2278596640967,1794.7388271671873,1744.2497946702779,1693.7607621733682,1643.271729676459,1592.7826971795494,1542.29366468264,1491.8046321857303,1441.315599688821,1390.8265671919114,1340.337534695002,1289.8485021980925,1239.359469701182,1218.682987346094,1198.006504991006,1177.330022635918,1156.6535402808304,1135.9770579257422,1115.3005755706542,1094.6240932155665,1073.9476108604786,1053.2711285053906,1032.5946461503024,1011.9181637952145,991.2416814401265,970.5651990850384,949.8887167299504,929.2122343748616 +Commercial PV - Class 10/Conservative,2058.2954411795413,1845.2278596640967,1831.720277841571,1818.212696019045,1804.7051141965194,1791.1975323739937,1777.689950551468,1764.1823687289423,1750.6747869064166,1737.1672050838906,1723.659623261365,1710.1520414388392,1696.6444596163133,1683.1368777937876,1653.5517172542804,1623.9665567147736,1594.3813961752667,1564.7962356357593,1535.2110750962524,1505.6259145567456,1476.0407540172384,1446.4555934777316,1416.8704329382244,1387.2852723987173,1357.7001118592104,1328.1149513197033,1298.5297907801964,1268.9446302406893,1239.359469701182 diff --git a/tests/data/Solar_-_PV_Dist._Comm/R&D/TechLife/df_fom.csv b/tests/data/Solar_-_PV_Dist._Comm/R&D/TechLife/df_fom.csv index 4a8395b..3185910 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/R&D/TechLife/df_fom.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/R&D/TechLife/df_fom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial PV - Class 1/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 1/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 1/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 2/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 2/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 2/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 3/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 3/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 3/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 4/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 4/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 4/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 5/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 5/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 5/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 6/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 6/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 6/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 7/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 7/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 7/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 8/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 8/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 8/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 9/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 9/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 9/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 -Commercial PV - Class 10/Advanced,17.901356050069545,19.058622337104644,18.38439326435593,17.710164191607216,17.0359351188585,16.361706046109788,15.68747697336107,15.013247900612354,14.33901882786364,13.664789755114926,12.990560682366212,12.316331609617496,11.642102536868782,10.967873464120068,10.293644391371357,10.213264070501168,10.132883749630976,10.052503428760785,9.972123107890592,9.891742787020402,9.81136246615021,9.73098214528002,9.65060182440983,9.570221503539639,9.489841182669448,9.409460861799257,9.329080540929066,9.248700220058874,9.168319899188683,9.087939578318498 -Commercial PV - Class 10/Moderate,17.901356050069545,19.058622337104644,18.569596871698053,18.08057140629147,17.591545940884878,17.102520475478286,16.6134950100717,16.12446954466511,15.63544407925852,15.14641861385193,14.657393148445342,14.16836768303875,13.679342217632161,13.190316752225574,12.701291286818991,12.540781493789149,12.380271700759303,12.219761907729461,12.059252114699618,11.898742321669776,11.738232528639934,11.577722735610092,11.417212942580248,11.256703149550408,11.096193356520564,10.935683563490723,10.775173770460881,10.61466397743104,10.454154184401197,10.293644391371357 -Commercial PV - Class 10/Conservative,17.901356050069545,19.058622337104644,18.834597385886788,18.610572434668935,18.38654748345108,18.162522532233226,17.93849758101537,17.714472629797513,17.490447678579656,17.2664227273618,17.042397776143943,16.81837282492609,16.594347873708234,16.370322922490377,16.14629797127253,15.916630858975626,15.686963746678723,15.457296634381821,15.227629522084918,14.997962409788013,14.76829529749111,14.538628185194206,14.308961072897304,14.079293960600399,13.849626848303496,13.619959736006592,13.390292623709689,13.160625511412787,12.930958399115882,12.701291286818991 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial PV - Class 1/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 1/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 1/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 2/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 2/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 2/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 3/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 3/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 3/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 4/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 4/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 4/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 5/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 5/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 5/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 6/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 6/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 6/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 7/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 7/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 7/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 8/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 8/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 8/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 9/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 9/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 9/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 +Commercial PV - Class 10/Advanced,20.58383260163619,18.81068194789143,18.17012876810501,17.529575588318586,16.889022408532167,16.248469228745744,15.607916048959321,14.967362869172899,14.326809689386476,13.686256509600053,13.045703329813634,12.405150150027211,11.764596970240788,11.124043790454357,11.037156068383243,10.950268346312132,10.863380624241021,10.77649290216991,10.689605180098798,10.602717458027687,10.515829735956574,10.428942013885461,10.342054291814351,10.255166569743238,10.168278847672127,10.081391125601016,9.994503403529905,9.907615681458793,9.820727959387684 +Commercial PV - Class 10/Moderate,20.58383260163619,18.81068194789143,18.38700912724464,17.96333630659785,17.539663485951056,17.115990665304263,16.692317844657474,16.26864502401068,15.844972203363888,15.421299382717098,14.997626562070305,14.573953741423516,14.150280920776723,13.726608100129923,13.553103812818218,13.379599525506514,13.206095238194813,13.032590950883108,12.859086663571404,12.685582376259699,12.512078088947998,12.338573801636294,12.165069514324589,11.991565227012885,11.81806093970118,11.644556652389475,11.471052365077771,11.297548077766066,11.124043790454357 +Commercial PV - Class 10/Conservative,20.58383260163619,18.81068194789143,18.697334652293776,18.58398735669612,18.470640061098464,18.35729276550081,18.243945469903153,18.1305981743055,18.017250878707845,17.90390358311019,17.790556287512533,17.677208991914878,17.563861696317222,17.45051440071957,17.202253980680258,16.95399356064095,16.705733140601637,16.45747272056233,16.20921230052302,15.960951880483709,15.7126914604444,15.464431040405092,15.216170620365784,14.967910200326472,14.719649780287163,14.471389360247855,14.223128940208543,13.974868520169235,13.726608100129923 diff --git a/tests/data/Solar_-_PV_Dist._Comm/R&D/TechLife/df_gcc.csv b/tests/data/Solar_-_PV_Dist._Comm/R&D/TechLife/df_gcc.csv index a9cf396..196adbd 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/R&D/TechLife/df_gcc.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/R&D/TechLife/df_gcc.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial PV - Class 1/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 1/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 1/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 2/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 2/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 2/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 3/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 3/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 3/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 4/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 4/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 4/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 5/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 5/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 5/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 6/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 6/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 6/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 7/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 7/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 7/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 8/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 8/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 8/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 9/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 9/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 9/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 10/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 10/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 10/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial PV - Class 1/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 1/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 1/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 2/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 2/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 2/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 3/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 3/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 3/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 4/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 4/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 4/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 5/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 5/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 5/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 6/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 6/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 6/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 7/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 7/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 7/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 8/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 8/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 8/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 9/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 9/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 9/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 10/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 10/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 10/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Solar_-_PV_Dist._Comm/R&D/TechLife/df_lcoe.csv b/tests/data/Solar_-_PV_Dist._Comm/R&D/TechLife/df_lcoe.csv index 4f13fbf..ac0f2f9 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/R&D/TechLife/df_lcoe.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/R&D/TechLife/df_lcoe.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial PV - Class 1/Advanced,73.50003402205436,78.99252252644662,75.11634473576842,71.30318118445221,67.55150764736717,63.8598486646555,60.22677560699323,56.65090483223811,53.130895928467126,49.66545003871722,46.253308263030554,42.89325013367426,39.584092159655015,36.32468643688211,33.113919320550146,32.70026523834608,32.28820353989918,31.87772504792262,31.468820655515522,31.06148132548951,30.655698089702867,30.25146204840241,29.848764369572855,29.447596288293553,29.047949106102585,28.649814190368044,28.253182973666494,27.858046953168383,27.464397690030463,27.072226808795016 -Commercial PV - Class 1/Moderate,73.98886407765593,79.77659267597025,77.00409645281988,74.25924697507016,71.54163276307656,68.85085046254605,66.18650464496163,63.54820761386041,60.935579216765944,58.3482466625835,55.78584434427344,53.24801366662627,50.7344028789683,48.244666912634436,45.77846722305032,44.89514057542975,44.01762717976244,43.14586983796198,42.27981209987115,41.41939825107692,40.56457330096259,39.71528297099214,38.87147368322148,38.033092549031174,37.20008735807621,36.372406567447456,35.54999929104033,34.73281528912608,33.92080495812114,33.113919320550146 -Commercial PV - Class 1/Conservative,74.74552861322606,81.00037383275027,79.89117532950803,78.78197682626578,77.67277832302354,76.5635798197813,75.45438131653906,74.34518281329682,73.23598431005458,72.12678580681234,71.0175873035701,69.90838880032786,68.7991902970856,67.68999179384338,66.58079329060118,65.08864882328284,63.61260579752768,62.15240499064666,60.70779271467032,59.27852066941663,57.86434580021522,56.46503016011625,55.08034077642017,53.7100495213709,52.353932986861835,51.01177236301,49.68335332046001,48.36846589628438,47.06690438335319,45.77846722305032 -Commercial PV - Class 2/Advanced,76.26564615751312,81.9648024963319,77.94277437402148,73.98613155045291,70.09329244792978,66.26272608893719,62.49295008860329,58.78252874198683,55.130071201004725,51.53422973613723,47.993698078346384,44.507209836922314,41.0735369892317,37.691488438585,34.35990863666442,33.930689843983046,33.50312335225345,33.07719963887176,32.652909254268465,32.230242821209664,31.809191034106146,31.38974465833054,30.971894529542148,30.555631553019502,30.140946703000544,29.727831022030234,29.31627562031562,28.906271675088135,28.497810429973143,28.09088319436661 -Commercial PV - Class 2/Moderate,76.77286959689927,82.77837513451998,79.90155720183192,77.05342628854714,74.23355543212901,71.44152610112783,68.67692798809605,65.93935880857693,63.228424105960464,60.54373706200774,57.88491831285195,55.251595770293065,52.643404448208656,50.05998629391125,47.50099002428848,46.584426128158604,45.67389422129772,44.76933495340651,43.87068975025746,42.97790080105134,42.09091104601978,41.20966416426883,40.33410456185789,39.46417736010848,38.599828384138206,37.74100415161442,36.88765186172283,36.0397193843464,35.19715524944973,34.35990863666442 -Commercial PV - Class 2/Conservative,77.55800542027065,84.04820394370411,82.89726923064897,81.74633451759382,80.5953998045387,79.44446509148355,78.29353037842843,77.14259566537329,75.99166095231814,74.840726239263,73.68979152620788,72.53885681315275,71.3879221000976,70.23698738704246,69.08605267398738,67.53776275175082,66.0061801257927,64.49103581955895,62.99206659947189,61.50901482246951,60.0416282883762,58.58966009692693,57.15286850927484,55.73101681381896,54.32387319619578,52.931210613284364,51.552806671081825,50.18844350631033,48.837907671624016,47.50099002428848 -Commercial PV - Class 3/Advanced,80.56648736855647,86.58703567984406,82.33819371444785,78.15842431462451,74.04605671291957,69.99947359555104,66.01710898166036,62.0974462027363,58.23901597673427,54.440394571754034,50.70020205445403,47.01710061867551,43.389792990023516,39.81702090240803,36.297563642786635,35.84413995622281,35.392461748658626,34.94251896048291,34.49430160923749,34.04779978887901,33.60300366904909,33.159903494352896,32.718489583645955,32.27875232932905,31.8406821966512,31.404269723020462,30.96950551732265,30.53638025924766,30.104884698623476,29.67500965475765 -Commercial PV - Class 3/Moderate,81.10231461032583,87.44648804116812,84.40743799290841,81.39869270836397,78.41980114734109,75.47032117618654,72.54981934902452,69.65787069540977,66.7940585141789,63.95797417328937,61.14921691544455,58.367393669310474,55.61211886613762,52.88301426160793,50.179708762734414,49.21145716741572,48.24957772275376,47.29400773151351,46.34468531629669,45.40154940618526,44.46453972364487,43.533596771682845,42.60866182125483,41.689676898914364,40.77658477470015,39.86932895025551,38.96785364717494,38.07210379557276,37.182025022868835,36.297563642786635 -Commercial PV - Class 3/Conservative,81.93172652228431,88.78792618363228,87.57208692056646,86.35624765750062,85.1404083944348,83.92456913136897,82.70872986830315,81.49289060523732,80.27705134217149,79.06121207910567,77.84537281603984,76.62953355297402,75.4136942899082,74.19785502684236,72.98201576377659,71.34641327763092,69.72846026070759,68.12787256808373,66.54437212167596,64.97768674918198,63.42755002812606,61.89370113482039,60.37588469806269,58.87385065739756,57.38735412577648,55.91615525645779,54.460019113995045,53.01871554916768,51.592019077714276,50.179708762734414 -Commercial PV - Class 4/Advanced,85.06113850137531,91.41756175485482,86.93168497539781,82.51873418860525,78.17694541808333,73.90461112318953,69.70007795997088,65.56174464786389,61.488059936372515,57.47752066630104,53.52866992045074,49.64009525900109,45.81042703508544,42.03833678634118,38.32253569846655,37.843816366616146,37.366939890719735,36.89189564995956,36.4186731049751,35.94726179708368,35.47765134750991,35.009831456624035,34.543791903188925,34.079522543615695,33.617013311227716,33.156254215533046,32.69723534150509,32.23994684887138,31.784378971410366,31.330522016256264 -Commercial PV - Class 4/Moderate,85.62685852608557,92.32496132916538,89.11636845747813,85.93977099464922,82.79469273781017,79.68066688751195,76.59723581675755,73.54395084680868,70.52037202953635,67.52606793609345,64.56061545169575,61.62359957630702,58.714613231030356,55.83325707001642,52.97913929770607,51.95687078701854,50.9413299171562,49.93245049312451,48.93016718550283,47.934415516342696,46.945131845340754,45.962253356280215,44.98571804373505,44.01546470003043,43.05143290245435,42.093563000714234,41.14179610463342,40.196074072082,39.25633949713699,38.32253569846655 -Commercial PV - Class 4/Conservative,86.50254175148238,93.74123575484802,92.4575671312186,91.17389850758916,89.89022988395973,88.60656126033031,87.32289263670089,86.03922401307146,84.75555538944202,83.47188676581261,82.18821814218319,80.90454951855376,79.62088089492433,78.3372122712949,77.05354364766553,75.32669400892195,73.61847846972809,71.92859703325615,70.25675610797524,68.60266833760782,66.9660524364749,65.34663303003101,63.74414050040016,62.15831083672959,60.58888549018801,59.03561123344009,57.498240024437614,55.97652887437256,54.47023971964539,52.97913929770607 -Commercial PV - Class 5/Advanced,89.13639800204888,95.79735602558235,91.09656192563783,86.472187685824,81.92238481804543,77.44536397378175,73.03939259775309,68.70279269241391,64.43393868721522,60.23125540695137,56.093216133857126,52.01834075844637,48.00519401438738,44.05238379299258,40.15855953316459,39.65690486868579,39.15718135096412,38.65937785034092,38.163483322517315,37.66948680773758,37.17737742998158,36.68714439616667,36.19877699535864,35.712264597991584,35.22759665509672,34.74476269753993,34.26375233526802,33.78455525656331,33.30716122730685,32.831560090249894 -Commercial PV - Class 5/Moderate,89.72922154248954,96.74822890393354,93.38591308879045,90.0571255751547,86.76136734538844,83.4981492357888,80.26699169455503,77.06742454685414,73.89898676674386,70.76122625572066,67.65369962766871,64.5759719999959,61.5276167907494,58.50821552151243,55.51735762589119,54.44611246695022,53.381917268552634,52.32470266431697,51.274400194905134,50.23094229324506,49.194262270041136,48.164294299566166,47.14097340572845,46.12423544840761,45.11401711005345,44.11025588254167,43.11289005428083,42.12185869756501,41.13710165616673,40.15855953316459 -Commercial PV - Class 5/Conservative,90.6468585489755,98.23235671026112,96.88718781933774,95.54201892841435,94.19685003749099,92.8516811465676,91.50651225564422,90.16134336472085,88.81617447379747,87.4710055828741,86.12583669195072,84.78066780102735,83.43549891010397,82.0903300191806,80.74516112825728,78.93557852213857,77.14552277097549,75.37467950516142,73.62274106726309,71.88940633383007,70.17438054285141,68.47737512665081,66.79810755002207,65.13630115341347,63.49168500097893,61.863993733319965,60.25296742475109,58.65835144492664,57.07989632467498,55.51735762589119 -Commercial PV - Class 6/Advanced,90.33428820004856,97.08476180312668,92.3207944619322,87.63427397549049,83.02332701416198,78.48614018264962,74.02095764213246,69.62607884471674,65.29985637406355,61.04069388643248,56.84704414673555,52.717407154525304,48.65032835514888,44.64439693158645,40.698244172759956,40.18984784921898,39.683408624816245,39.17891522032332,38.67635644301873,38.175721185860304,37.67699842666674,37.18017722730886,36.68524673290985,36.19219617105472,35.70101485100874,35.21169216294475,34.72421757717922,34.238580643416896,33.75477099000411,33.27277832319042 -Commercial PV - Class 6/Moderate,90.93507860390477,98.04841331429287,94.64091185952536,91.26738928789777,87.92733987555171,84.62026788498939,81.34568731978793,78.10312168650783,74.89210376355088,71.71217537673198,68.56288718133824,65.443798450458,62.35447686936984,59.294498335790614,56.263446765788544,55.17780530966356,54.099308557405905,53.0278862104301,51.96346888938364,50.905988119171084,49.855376314269755,48.81156676433071,47.774493620058685,46.74409187936418,45.72029737378228,44.703046755151725,43.69227748254858,42.68792780946897,41.6899367712552,40.698244172759956 -Commercial PV - Class 6/Conservative,91.86504759148971,99.55248608352707,98.1892396769624,96.8259932703977,95.46274686383305,94.09950045726836,92.73625405070368,91.37300764413901,90.00976123757432,88.64651483100965,87.28326842444498,85.9200220178803,84.55677561131562,83.19352920475094,81.83028279818633,79.99638149269309,78.18226946052408,76.38762810730846,74.61214564105248,72.85551689155452,71.11744313554271,69.39763192732467,67.69579693474743,66.01165778027459,64.34493988699532,62.695374329387434,61.062697688664564,59.446651912543416,57.84698417927492,56.263446765788544 -Commercial PV - Class 7/Advanced,94.80927995993896,101.8941594054834,96.89419402831591,91.97551207830081,87.13614742455032,82.37419683955451,77.68781750351965,73.07522462658855,68.5346891824966,64.06453574761886,59.66314043973355,55.328928951175314,51.06037467137301,46.85599689406915,42.71435910479758,42.18077777782174,41.64925050101671,41.11976543640216,40.59231083679013,40.06687504491632,39.54344649258121,39.0220136998011,38.50256527396892,37.98508990902435,37.46957638463367,36.9560135653787,36.44439039995506,35.93469592037944,35.42691924120582,34.92104955875053 -Commercial PV - Class 7/Moderate,95.4398323972406,102.90554841099201,99.32924570438831,95.78860513127266,92.28309591517218,88.81219776068019,85.3754005960196,81.97220432315669,78.60211857520873,75.26466248089804,71.95936443581472,68.68576188025976,65.44340108344872,62.231836933864145,59.050632735554125,57.91121063127042,56.779287166126814,55.654788559077296,54.53764199384596,53.42777560320915,52.32511845358373,51.22960052991479,50.14115272085609,49.05970680423612,47.98519543280419,46.91755212024955,45.85671122748782,44.80260794920874,43.755178300679475,42.71435910479758 -Commercial PV - Class 7/Conservative,96.41587030991829,104.48413013339017,103.05335104839703,101.62257196340389,100.19179287841077,98.76101379341763,97.33023470842451,95.89945562343138,94.46867653843825,93.03789745344511,91.60711836845199,90.17633928345886,88.74556019846572,87.31478111347259,85.88400202847953,83.95925268074168,82.05527292993305,80.17172839911323,78.30829185069602,76.46464299691847,74.64046831631634,72.83546087598431,71.0493201594099,69.28175189967766,67.53246791784994,65.80118596633693,64.08762957707806,62.3915279143623,60.71261563212381,59.050632735554125 -Commercial PV - Class 8/Advanced,99.82741507901781,107.28728822111971,102.02268100863876,96.84365945216975,91.7481533560069,86.73415875721851,81.79973529789301,76.9430037215063,72.16214348662334,67.45539049156845,62.821034904090475,58.257419090413016,53.76293563840077,49.33602546988922,44.97517603752085,44.41335292665093,43.853692584226046,43.296182545696574,42.74081044211076,42.18756399920007,41.63643103647484,41.087399466330375,40.54045729316333,39.99559261249793,39.45279361012241,38.912048561235004,38.3733458295998,37.83667386671199,37.30202121097272,36.76937648687303 -Commercial PV - Class 8/Moderate,100.4913418582761,108.35220876583779,104.58661688610623,100.85857469142472,97.1675233119938,93.51291491382987,89.89421242770266,86.31088928602283,82.76242916740955,79.24832574867746,75.76808246399244,72.32121227095647,68.90723742338923,65.52568925058442,62.17610794282628,60.97637766955978,59.78454292890655,58.60052603468331,57.424250316540835,56.25564010341434,55.09462070729599,53.94111840732269,52.79506043417213,51.65637495475969,50.524991057230004,49.400838736236054,48.283848878499875,47.17395324864821,46.071084475317335,44.97517603752085 -Commercial PV - Class 8/Conservative,101.5190402215893,110.0143428196411,108.5078344096591,107.00132599967706,105.49481758969507,103.98830917971307,102.48180076973107,100.97529235974906,99.46878394976704,97.96227553978504,96.45576712980304,94.94925871982103,93.44275030983903,91.93624189985702,90.42973348987508,88.40310959671943,86.39835460895526,84.41511645149414,82.45305056647888,80.51181971372084,78.59109377746175,76.69054957922633,74.80987069654364,72.94874728732307,71.1068759196808,69.28395940701951,67.47970664817427,65.69383247244293,63.926057489328386,62.17610794282628 -Commercial PV - Class 9/Advanced,103.9987656970658,111.77035427742918,106.28576217871053,100.89033198586283,95.58190699876535,90.35839951764909,85.21778810554052,80.15811498001307,75.17748352717565,70.27405593126707,65.44605091363226,60.691741575236684,56.00945333722935,51.39756197439512,46.85449173664448,46.26919249770988,45.68614639984474,45.10534045766047,44.52676178536099,43.95039759578982,43.37623519948794,42.804262003762595,42.23446551176668,41.66683332158853,41.101353125352155,40.53801270832767,39.97679994805182,39.417702813458334,38.860709364018305,38.30580774889009 -Commercial PV - Class 9/Moderate,104.69043506966686,112.87977318934291,108.95683371123467,105.07301295511705,101.22772869846848,97.4204102157217,93.6504979958746,89.91744346838378,86.22070873705835,82.5597663216838,78.93409890711385,75.34319909958097,71.78656918998367,68.26372092391865,64.77417527823542,63.52431352943267,62.28267723298338,61.04918545653876,59.82375832603141,58.60631700843404,57.39678369485393,56.1950815839559,55.00113486570624,53.81486870543025,52.63620922817654,51.46508350338117,50.30141952982488,49.14514622087689,47.99619339001915,46.85449173664448 -Commercial PV - Class 9/Conservative,105.76107644817866,114.61136054820402,113.04190174746914,111.47244294673425,109.90298414599938,108.3335253452645,106.76406654452964,105.19460774379476,103.62514894305988,102.055690142325,100.48623134159014,98.91677254085528,97.34731374012038,95.77785493938552,94.20839613865071,92.09708850583723,90.00856358422645,87.94245458705349,85.89840255889676,83.87605616777667,81.87507150384269,79.89511188440595,77.93584766508583,75.99695605684728,74.0781209487165,72.17903273596939,70.29938815359785,68.43889011486459,66.59724755476682,64.77417527823542 -Commercial PV - Class 10/Advanced,114.32835141890163,122.87184618389743,116.84250180996388,110.91117526960045,105.07549565034817,99.33316789349895,93.68196978463384,88.11974908631264,82.64442080514154,77.25396458592901,71.94642222608785,66.71989530385927,61.57254291432418,56.50257950752977,51.508272823398016,50.86483925353192,50.22388261598572,49.585388635608574,48.94934314673406,48.315732092132635,47.684541521975966,47.055757592813194,46.42936656655888,45.80535480949242,45.183708791268906,44.56441508394116,43.947460360992935,43.332831396382936,42.72051506359975,42.11049833472737 -Commercial PV - Class 10/Moderate,115.08872024218908,124.09145715121902,119.77887516774945,115.50929733884674,111.28208361325065,107.09660657858011,102.95225115089593,98.84841427336906,94.78450462374371,90.75994233029803,86.77415869601487,82.82659593068807,78.91670689069832,75.04395482620424,71.20781313550307,69.8338099703271,68.46884924330837,67.11284198356392,65.76570038360498,64.42733778038334,63.09766863670661,61.77660852301467,60.4640740995091,59.159983098627045,57.864254307852725,56.57680755285824,55.29756368096667,54.02644454493031,52.763372987017085,51.508272823398016 -Commercial PV - Class 10/Conservative,116.26570213178823,125.99503289800295,124.26968898545528,122.54434507290757,120.81900116035992,119.09365724781223,117.36831333526456,115.64296942271689,113.9176255101692,112.19228159762152,110.46693768507384,108.74159377252617,107.01624985997849,105.29090594743082,103.56556203488321,101.24455063268232,98.94858481439006,96.67726136246942,94.43018566856804,92.20697150496719,90.00724080327355,87.83062344008707,85.67675702938955,83.54528672140964,81.43586500772972,79.3481515324094,77.28181290891101,75.23652254261894,73.21196045875564,71.20781313550307 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial PV - Class 1/Advanced,84.00804258839769,74.90663054303262,71.30507540848282,67.76159794972573,64.27480458635091,60.843345969659396,57.46591524160674,54.141246375341765,50.86811259291454,47.64532485599876,44.47173042572792,41.34621148798093,38.26768384067303,35.23509563981349,34.79523891726571,34.35707544695599,33.920595470268395,33.48578930343154,33.05264733680239,32.62116003415833,32.191317931997254,31.76311163884583,31.33653183457537,30.911569269725717,30.488214764836698,30.066459209787176,29.646293563141576,29.22770885150377,28.810696168878298 +Commercial PV - Class 1/Moderate,84.84189617867162,75.89301511036871,73.50278897902659,71.13627942829557,68.79313521561049,66.47301200020445,64.17557217441465,61.900484699912695,59.64742494869127,57.41607454864768,55.20612123360946,53.017258697653894,50.84918645357871,48.70160969538634,47.762347527686124,46.82926672861757,45.902306478099085,44.98140675134018,44.066508305884454,43.157552668905396,42.25448212474873,41.357239702716186,40.465769165084765,39.58001499535671,38.699922386734706,37.82543723081726,36.95650610650963,36.0930762691453,35.23509563981349 +Commercial PV - Class 1/Conservative,86.14337961342628,77.44529067906053,76.89329439839155,76.34129811772259,75.78930183705361,75.23730555638464,74.68530927571568,74.13331299504672,73.58131671437775,73.02932043370878,72.47732415303982,71.92532787237086,71.37333159170187,70.82133531103291,69.23469417826692,67.66517418225442,66.1124996838801,64.57640092925877,63.05661389349832,61.55288012941348,60.06494662100866,58.59256564155494,57.135494616094455,55.6934959882115,54.26633709091696,52.85379002149851,51.455631520195205,50.07164285256093,48.701609695386246 +Commercial PV - Class 2/Advanced,87.16904333009659,77.72516919015725,73.98809704913033,70.31128789342841,66.69329570589125,63.132720365392515,59.62820584027153,56.178438466430826,52.78214530550666,49.438092578801246,46.14508417292942,42.90196021337733,39.70759570239961,36.56089921789453,36.10449184872561,35.649841444403854,35.19693787912241,34.74577110473515,34.29633115001354,33.848608119912114,33.40259219484219,32.95827362995407,32.51564275442726,32.07468997076884,31.635405754119812,31.197780651569232,30.761805281476196,30.327470332799376,29.894766564434256 +Commercial PV - Class 2/Moderate,88.0342726284112,78.74866880330181,76.26850477623914,73.81294972207043,71.38163918190057,68.9742158583291,66.5903294404087,64.22963643371304,61.89179999534038,59.576489773686774,57.28338175282851,55.01215810136008,52.762507025539506,50.53412262659824,49.559518504517676,48.59132833964266,47.629489023392686,46.67393827240295,45.72461461507991,44.78145737841902,43.84440667507841,42.9134033907029,41.98838917149254,41.0693064120104,40.15609824322412,39.24870852077603,38.34708181347666,37.451163392017044,36.56089921789453 +Commercial PV - Class 2/Conservative,89.38472744704545,80.3593524014248,79.78658595877074,79.21381951611671,78.64105307346267,78.06828663080863,77.4955201881546,76.92275374550057,76.34998730284653,75.77722086019249,75.20445441753846,74.63168797488443,74.05892153223037,73.48615508957634,71.83981284197714,70.21123595428325,68.60013841580759,67.00624032253876,65.42926771502536,63.86895242139722,62.32503190533515,60.79724911880779,59.28535235940233,57.78909513208267,56.30823601521543,54.8425385307112,53.39177101813398,51.95570651263821,50.53412262659824 +Commercial PV - Class 3/Advanced,92.08475876384527,82.10831714248617,78.16050065347885,74.27634555450224,70.45432428329016,66.69295776182099,62.990813487871655,59.34650371601227,55.758683723188994,52.22605015434121,48.747339443777236,45.321326308291916,41.94682230825075,38.6226744730909,38.140528967274044,37.66023950665313,37.18179539439765,36.70518601571736,36.23040083707719,35.757429405421334,35.28626134740598,34.816886368641086,34.3492942529405,33.88347486158082,33.41941813256859,32.95711407991576,32.49655279292348,32.037724435473756,31.580619245329338 +Commercial PV - Class 3/Moderate,92.99878085433666,83.18953487037149,80.56950719309195,77.97547626013578,75.40705705971264,72.86387214538433,70.3455514511521,67.85173211194169,65.38205828930212,62.936181002143414,60.51375796234317,58.114453415060154,55.73793798359806,53.38388851866864,52.35432364054806,51.331534421301676,50.31545419347292,49.30601716135718,48.303158386799296,47.30681377526785,46.31692006219989,45.33341479961011,44.35623634295837,43.3853238382699,42.4206172095025,41.462057146155146,40.50958509111269,39.56314322872152,38.6226744730909 +Commercial PV - Class 3/Conservative,94.42539174100762,84.89104959293616,84.28598318765174,83.68091678236732,83.07585037708292,82.4707839717985,81.86571756651409,81.26065116122967,80.65558475594526,80.05051835066085,79.44545194537643,78.84038554009203,78.2353191348076,77.63025272952319,75.89106846270957,74.170651396025,72.46869938980934,70.78491675545139,69.11901408413087,67.47070808098722,65.83972140451606,64.22578251100116,62.62862550379994,61.04798998730551,59.48362092541771,57.93526850436106,56.40268799969501,54.88563964736738,53.38388851866864 +Commercial PV - Class 4/Advanced,97.22199235577172,86.68898402659754,82.52092636245611,78.42008163624283,74.38483706589736,70.41363105844773,66.50495119509576,62.65733231073281,58.86935466276287,55.13964218442483,51.46686081809974,47.8497169243623,44.28695576279064,40.777360040786675,40.26831655400175,39.761232657644975,39.25609705813,38.75289854848763,38.25162600753689,37.752268399065876,37.25481477102165,36.75925425470971,36.265576064002325,35.77376949455597,35.28382392303773,34.79572880636026,34.30947368092566,33.82504816187763,33.342441942362285 +Commercial PV - Class 4/Moderate,98.18700600067532,87.83052083558215,85.06432679617949,82.32557981003308,79.61387338627692,76.92880902145373,74.26999600428638,71.63705122614809,69.02959899703735,66.44727086687274,63.88970545192839,61.35654826623891,58.8474515578084,56.36207414946424,55.27507180451473,54.195223119564076,53.12245770790504,52.05670610321582,50.99789974456501,49.945970961709186,48.90085296067571,47.862479809624936,46.830786424985035,45.805708557853706,44.787182780660586,43.775146474084586,42.769537814220435,41.77029575998915,40.777360040786675 +Commercial PV - Class 4/Conservative,99.69320479600778,89.62695982908217,88.98813791958293,88.3493160100837,87.71049410058447,87.07167219108524,86.43285028158601,85.79402837208679,85.15520646258756,84.51638455308833,83.8775626435891,83.23874073408987,82.59991882459063,81.9610969150914,80.12488686509754,78.30849100164204,76.51159032926763,74.73387266345773,72.9750324498243,71.23477058902523,69.5127942672009,67.80881679172757,66.12255743209454,64.45374126571916,62.802099028522164,61.167366970092615,59.54928671327872,57.947605118047775,56.36207414946424 +Commercial PV - Class 5/Advanced,101.87987555605201,90.84223323043248,86.47448488621777,82.17716963626447,77.94859743049622,73.78713186038239,69.69118804748948,65.65923063098688,61.68977184873869,57.78136970694308,53.93262623358869,50.142185811284115,46.408733585283656,42.730993942781936,42.197562300109084,41.66618413138922,41.136847601962906,40.60954096793759,40.084252575319134,39.560970859153244,39.039684342676665,38.52038163647826,38.00305143766939,37.48768252906393,36.9742637783675,36.46278413737592,35.9532326411827,35.44559840739547,34.93987063536139 +Commercial PV - Class 5/Moderate,102.89112278181234,92.03846080429679,89.13973904732072,86.2697793255835,83.42815567333561,80.61445049491117,77.82825436014599,75.06916580576744,72.33679114255287,69.63074426806249,66.95064648475962,64.29612632333811,61.666819371084266,59.06236810510601,57.92328772885389,56.79170374279904,55.66754238802332,54.55073087008948,53.44119734332776,52.33887089542897,51.24368153233669,50.15556016343205,49.07443858700434,48.000249476001166,46.932926364051944,45.87240363175835,44.81861649324611,43.771500982972235,42.730993942781936 +Commercial PV - Class 5/Conservative,104.46948321357156,93.92096677508663,93.25153905543964,92.58211133579265,91.91268361614566,91.24325589649867,90.57382817685169,89.9044004572047,89.23497273755771,88.56554501791074,87.89611729826375,87.22668957861677,86.55726185896977,85.88783413932278,83.96365168990766,82.06023272013186,80.17724295153941,78.31435524292567,76.47124940086239,74.64761199622708,72.84313618651575,71.05752154372725,69.29047388761693,67.54170512412473,65.81093308879151,64.09788139498508,62.40227928676396,60.72386149621494,59.06236810510601 +Commercial PV - Class 6/Advanced,103.24902336814125,92.06304788292309,87.63660204760329,83.28153584595105,78.99613651556972,74.77874565648877,70.62775709133977,66.5416148258166,62.51881110397919,58.5578845532952,54.65741841462467,50.81603885264478,47.03241334248129,43.305249128566594,42.76464878096082,42.2261295036253,41.68967930285646,41.1552862769374,40.62293861525777,40.092624597443645,39.564332592497344,39.038051057947186,38.513768539006776,37.99147366774397,37.471155162259215,36.95280182587323,36.43640254632386,35.92194629497195,35.40942212601635 +Commercial PV - Class 6/Moderate,104.27386058818725,93.27535137321914,90.3376741451085,87.42914548075768,84.54933368992971,81.69781556495543,78.87417617340235,76.0780086567953,73.30891403518334,70.56650101735603,67.85038581651935,65.16019197124889,62.49555017154514,59.85609808982144,58.701709789443704,57.5549186220859,56.415649837595275,55.283829663261436,54.15938528789184,53.04224484619779,51.93233740348363,50.82959294063239,49.73394233938118,48.64531736787982,47.563650666526485,46.48887573407397,45.4209269140007,44.3597393811407,43.305249128566594 +Commercial PV - Class 6/Conservative,105.87343236045939,95.18315604914663,94.50473199442655,93.82630793970647,93.1478838849864,92.46945983026633,91.79103577554626,91.1126117208262,90.43418766610611,89.75576361138604,89.07733955666598,88.39891550194591,87.72049144722583,87.04206739250574,85.09202615423465,83.16302743277839,81.25473245736482,79.36680969038949,77.49893463539443,75.65078965113192,73.8220637714892,72.01245253105994,70.2216577961569,68.44938760106874,66.695355989372,64.95928286011748,63.240893818716735,61.53992003236226,59.85609808982144 +Commercial PV - Class 7/Advanced,108.36378696450639,96.62367916563305,91.97795547875381,87.40714743915171,82.90945743738293,78.48314491944272,74.12652414093854,69.83796202651521,65.61587612882217,61.45873268166371,57.365044742300746,53.333370418176905,49.3623111736268,45.45051021238872,44.88312953420047,44.317933018613175,43.75490807777758,43.19404222038799,42.6353230507585,42.07873826790977,41.52427566466622,40.971923126763734,40.4216686319672,39.87350024919836,39.32740613767345,38.78337454605063,38.24139381158705,37.7014523593054,37.16353870116991 +Commercial PV - Class 7/Moderate,109.43939270452763,97.89603790446935,94.81283363838725,91.76022190142119,88.73774961820685,85.74497261615835,82.78145540786618,79.84677097984695,76.94050058742879,74.06223355556625,71.21156708538497,68.3881060662654,65.591462893281,62.82125728981387,61.60968275113353,60.406081693240296,59.21037566299858,58.02248723313584,56.84233998552918,55.66985849481784,54.50496831233395,53.3475959503444,52.19766886659675,51.05511544916253,49.91986500157118,48.791847728228014,47.67099472011012,46.557237940734,45.45051021238872 +Commercial PV - Class 7/Conservative,111.1182042720414,99.89835165745237,99.1863197433571,98.47428782926185,97.7622559151666,97.05022400107136,96.33819208697612,95.62616017288087,94.91412825878562,94.20209634469037,93.49006443059513,92.77803251649989,92.06600060240463,91.35396868830938,89.30732605264436,87.2827683407388,85.27993999974976,83.29849306831969,81.33808697504273,79.39838834331756,77.47907080235154,75.57981480409134,73.70030744586415,71.84024229852314,69.99931923989823,68.17724429336282,66.3737294713335,64.58849262352813,62.82125728981387 +Commercial PV - Class 8/Advanced,114.09934497351924,101.7378481368619,96.84623217871433,92.03349705817892,87.29775002062057,82.63715838671536,78.04994718775488,73.53439691177361,69.08884135448675,64.7116655693963,60.40130391176709,56.156238171495765,51.97499579019532,47.85614815809628,47.25873673915875,46.66362508778254,46.070799949859506,45.48024817293495,44.891956705234996,44.30591259470507,43.722102988059234,43.14051512984072,42.56113636149272,41.98395412044014,41.40895593918152,40.83612944439137,40.26546235603262,39.6969424864791,39.13055773964788 +Commercial PV - Class 8/Moderate,115.23188116318181,103.07755121239316,99.83115684916596,96.61697423887766,93.43452632545868,90.2833454268307,87.16297300578712,84.07295944756164,81.01286384385728,77.98225378311847,74.98070514683654,72.00780191168725,69.06313595730623,66.14630687951555,64.87060523487571,63.60329909726319,62.34430586111731,61.09354400103803,59.85093305418797,58.61639360303758,57.38984725844527,56.17121664306527,54.96042537507561,53.75739805221913,52.5620602361506,51.37433843708291,50.194160098725845,49.02145358351098,47.85614815809628 +Commercial PV - Class 8/Conservative,116.99955010086873,105.18584489653375,104.43612603496314,103.68640717339252,102.93668831182192,102.18696945025133,101.43725058868074,100.68753172711014,99.93781286553953,99.18809400396893,98.43837514239833,97.68865628082774,96.93893741925713,96.18921855768652,94.03424971924288,91.9025347316043,89.79369922296618,87.70737681481693,85.64320890973751,83.6008444859253,81.57993989819494,79.58015868521926,77.60117138278332,75.64265534283358,73.70429455811359,71.78577949218622,69.88680691464997,68.00707974136556,66.14630687951555 +Commercial PV - Class 9/Advanced,118.86705705739345,105.98902738825947,100.89301221538595,95.87917396497731,90.94554079246893,86.0902034388917,81.31131276736598,76.6070774150494,71.97576155427498,67.41568275700106,62.92520995705358,58.50276150497591,54.14680331061309,49.85584706884799,49.23347244226212,48.61349368045528,47.99589697548813,47.38066862532251,46.76779503280805,46.157262704680505,45.54905825057141,44.943168382029285,44.33957991155168,43.73827975162846,43.139254913795874,42.54249250770135,41.947979740178816,41.35570391433455,40.765652428643286 +Commercial PV - Class 9/Moderate,120.04691697602334,107.38471078991346,104.00266381940642,100.6541745899661,97.33874611143845,94.05589115935862,90.80513203625772,87.58600033993682,84.39803673847157,81.24079075172065,78.1138205391198,75.0166926935514,71.94898204108789,68.91027144641389,67.58126381524119,66.2610025025778,64.94940145113829,63.64637572893313,62.35184151093523,61.065716061104176,59.78791771475934,58.518365861294455,57.25698092722562,56.00368435956545,54.758398609516185,53.52104711647427,52.29155429233977,51.06984550612391,49.85584706884799 +Commercial PV - Class 9/Conservative,121.88844905951937,109.58110083671563,108.80005450629191,108.0190081758682,107.23796184544447,106.45691551502077,105.67586918459706,104.89482285417334,104.11377652374964,103.33273019332592,102.5516838629022,101.77063753247849,100.98959120205477,100.20854487163105,97.96352932017776,95.74273929614611,93.54578478437284,91.37228409699244,89.22186365236975,87.09415776103775,84.98880841838336,82.90546510383363,80.84378458630653,78.80343073569891,76.7840743401946,74.785392929184,72.8070706015947,70.84879785944192,68.91027144641389 +Commercial PV - Class 10/Advanced,130.673422711321,116.51629409804043,110.91412171055818,105.40228839592085,99.97862645784073,94.64103700188473,89.38748722728273,84.2160078456573,79.12469061978864,74.11168601595301,69.17520096376647,64.31349671783445,59.52488681584974,54.80773512810149,54.123543690389795,53.4419860846142,52.76304713137398,52.086711767688115,51.41296504588125,50.74179213248256,50.07317830713706,49.40710896152952,48.74356959832044,48.082545830094276,47.424023378319575,46.76798807232084,46.11442584826208,45.463322748141785,44.81466491879937 +Commercial PV - Class 10/Moderate,131.97047117625291,118.05060252318678,114.33263671880732,110.65156174854295,107.00683125913064,103.3979096329651,99.82427172569744,96.28540261149328,92.78079733568981,89.30996067460279,85.87240690224341,82.4676595637142,79.095251255062,75.75472340937397,74.2937132668334,72.84231816317767,71.40044349355739,69.96799589018796,68.54488320219545,67.13101447585511,65.72629993521393,64.33065096308825,62.943980082427984,61.566200938039565,60.19722827865927,58.83697793936904,57.48536682434757,56.14231288994894,54.80773512810149 +Commercial PV - Class 10/Conservative,133.9949118105234,120.46514707514062,119.6065240064858,118.747900937831,117.8892778691762,117.0306548005214,116.17203173186661,115.31340866321182,114.45478559455702,113.59616252590222,112.73753945724742,111.87891638859263,111.02029331993782,110.16167025128303,107.6936705092948,105.25230247388318,102.83713739197259,100.44775566488674,98.08374660532392,95.74470820203318,93.43024689190888,91.13997733923108,88.87352222179317,86.63051202366582,84.41058483435943,82.21338615415534,80.03856870538566,77.88579224945109,75.75472340937397 diff --git a/tests/data/Solar_-_PV_Dist._Comm/R&D/TechLife/df_occ.csv b/tests/data/Solar_-_PV_Dist._Comm/R&D/TechLife/df_occ.csv index da3cdc0..abee9dc 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/R&D/TechLife/df_occ.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/R&D/TechLife/df_occ.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial PV - Class 1/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 1/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 1/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 2/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 2/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 2/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 3/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 3/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 3/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 4/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 4/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 4/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 5/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 5/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 5/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 6/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 6/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 6/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 7/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 7/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 7/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 8/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 8/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 8/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 9/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 9/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 9/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 -Commercial PV - Class 10/Advanced,1691.122646486328,1838.176789659052,1760.6124389003035,1683.0480881415551,1605.4837373828066,1527.9193866240582,1450.3550358653097,1372.790685106561,1295.2263343478128,1217.6619835890642,1140.097632830316,1062.5332820715673,984.968931312819,907.4045805540707,829.8402297953228,820.5931539066213,811.3460780179197,802.0990021292181,792.8519262405166,783.604850351815,774.3577744631135,765.1106985744119,755.8636226857104,746.6165467970088,737.3694709083073,728.1223950196057,718.8753191309042,709.6282432422026,700.381167353501,691.1340914648001 -Commercial PV - Class 10/Moderate,1691.122646486328,1838.176789659052,1781.9185470796879,1725.6603045003237,1669.4020619209598,1613.1438193415956,1556.8855767622315,1500.6273341828676,1444.3690916035034,1388.1108490241395,1331.8526064447753,1275.5943638654112,1219.3361212860473,1163.0778787066831,1106.8196361273199,1088.3543423718534,1069.8890486163868,1051.4237548609203,1032.9584611054536,1014.4931673499871,996.0278735945207,977.5625798390541,959.0972860835877,940.6319923281212,922.1666985726548,903.7014048171883,885.2361110617219,866.7708173062554,848.305523550789,829.8402297953228 -Commercial PV - Class 10/Conservative,1691.122646486328,1838.176789659052,1812.404614300115,1786.6324389411782,1760.8602635822415,1735.0880882233046,1709.3159128643679,1683.543737505431,1657.771562146494,1631.9993867875573,1606.2272114286204,1580.4550360696837,1554.6828607107468,1528.91068535181,1503.138509992874,1476.7172517351703,1450.2959934774667,1423.874735219763,1397.4534769620593,1371.0322187043555,1344.610960446652,1318.189702188948,1291.7684439312445,1265.3471856735407,1238.9259274158371,1212.5046691581333,1186.0834109004297,1159.662152642726,1133.2408943850223,1106.8196361273199 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial PV - Class 1/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 1/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 1/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 2/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 2/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 2/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 3/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 3/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 3/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 4/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 4/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 4/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 5/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 5/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 5/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 6/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 6/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 6/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 7/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 7/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 7/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 8/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 8/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 8/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 9/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 9/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 9/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 +Commercial PV - Class 10/Advanced,1985.281132146249,1779.771737823227,1706.1449355489258,1632.5181332746245,1558.891331000323,1485.2645287260216,1411.6377264517203,1338.0109241774187,1264.3841219031174,1190.7573196288158,1117.1305173545145,1043.5037150802132,969.8769128059116,896.2501105316092,886.2630160406768,876.2759215497445,866.2888270588121,856.3017325678796,846.3146380769473,836.3275435860149,826.3404490950825,816.3533546041501,806.3662601132178,796.3791656222854,786.392071131353,776.4049766404206,766.4178821494883,756.4307876585559,746.4436931676238 +Commercial PV - Class 10/Moderate,1985.281132146249,1779.771737823227,1731.073712461527,1682.3756870998268,1633.6776617381265,1584.9796363764265,1536.2816110147262,1487.583585653026,1438.8855602913256,1390.1875349296256,1341.4895095679253,1292.791484206225,1244.093458844525,1195.3954334828236,1175.4524119527428,1155.509390422662,1135.566368892581,1115.6233473625002,1095.6803258324192,1075.7373043023383,1055.7942827722575,1035.8512612421766,1015.9082397120958,995.9652181820147,976.0221966519338,956.0791751218528,936.1361535917719,916.1931320616908,896.2501105316092 +Commercial PV - Class 10/Conservative,1985.281132146249,1779.771737823227,1766.7433130418874,1753.7148882605477,1740.686463479208,1727.6580386978683,1714.6296139165288,1701.601189135189,1688.5727643538494,1675.5443395725097,1662.51591479117,1649.4874900098303,1636.4590652284905,1623.4306404471508,1594.8949599828622,1566.3592795185739,1537.8235990542855,1509.287918589997,1480.7522381257086,1452.2165576614202,1423.6808771971316,1395.1451967328433,1366.6095162685547,1338.0738358042663,1309.538155339978,1281.0024748756894,1252.466794411401,1223.9311139471124,1195.3954334828236 diff --git a/tests/data/Solar_-_PV_Dist._Comm/R&D/TechLife/df_tc.csv b/tests/data/Solar_-_PV_Dist._Comm/R&D/TechLife/df_tc.csv index 249f685..50bd97a 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/R&D/TechLife/df_tc.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/R&D/TechLife/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586 -10 year CRF/Moderate,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586 -10 year CRF/Conservative,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586,0.12194873134165586 -ITC Schedule/*,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029 -PVD/Moderate,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029 -PVD/Conservative,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029,0.8446127804812029 -PFF/Advanced,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352 -PFF/Moderate,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352 -PFF/Conservative,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352,1.0538603155186352 -Year (Advanced)/nan,2021,2022,2023,2024,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512 -2/nan,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004 -3/nan,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837 -4/nan,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131 -5/nan,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684 -6/nan,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062 -Year (Moderate)/nan,2021,2022,2023,2024,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512 -2/nan,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004 -3/nan,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837,0.8307655326833837 -4/nan,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131,0.7809764892506131 -5/nan,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684,0.734171379007684 -6/nan,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062,0.6901713702947062 -Year (Conservative)/nan,2021,2022,2023,2024,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512,0.9400684772369512 -2/nan,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004,0.8837287418946004 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861 +10 year CRF/Moderate,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861 +10 year CRF/Conservative,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861,0.12112057714842861 +ITC Schedule/*,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053 +PVD/Moderate,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053 +PVD/Conservative,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053,0.8475723778989053 +PFF/Advanced,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365 +PFF/Moderate,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365 +PFF/Conservative,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365,1.0528344599095365 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685 +2/nan,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104 +3/nan,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119 +4/nan,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309 +5/nan,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949 +6/nan,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598 +Year (Moderate)/nan,2022,2023,2024,2025,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685 +2/nan,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104 +3/nan,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119,0.8340379585892119 +4/nan,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309,0.7850809189733309 +5/nan,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949,0.7389975995559949 +6/nan,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598,0.6956193163676598 +Year (Conservative)/nan,2022,2023,2024,2025,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685,0.9413011852617685 +2/nan,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104,0.8860479213752104 diff --git a/tests/data/Solar_-_PV_Dist._Comm/R&D/TechLife/df_vom.csv b/tests/data/Solar_-_PV_Dist._Comm/R&D/TechLife/df_vom.csv index a9cf396..196adbd 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/R&D/TechLife/df_vom.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/R&D/TechLife/df_vom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial PV - Class 1/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 1/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 1/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 2/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 2/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 2/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 3/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 3/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 3/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 4/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 4/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 4/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 5/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 5/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 5/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 6/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 6/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 6/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 7/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 7/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 7/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 8/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 8/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 8/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 9/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 9/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 9/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 10/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 10/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Commercial PV - Class 10/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial PV - Class 1/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 1/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 1/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 2/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 2/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 2/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 3/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 3/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 3/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 4/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 4/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 4/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 5/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 5/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 5/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 6/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 6/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 6/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 7/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 7/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 7/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 8/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 8/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 8/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 9/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 9/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 9/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 10/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 10/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Commercial PV - Class 10/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Solar_-_PV_Dist._Comm/R&D/df_cff.csv b/tests/data/Solar_-_PV_Dist._Comm/R&D/df_cff.csv index 23116ff..ca27b66 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/R&D/df_cff.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/R&D/df_cff.csv @@ -1,4 +1,4 @@ -Construction Finance Factor,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CFF/Advanced,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926 -CFF/Moderate,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926 -CFF/Conservative,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926,1.0370617358281926 +Construction Finance Factor,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CFF/Advanced,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405 +CFF/Moderate,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405 +CFF/Conservative,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405,1.0367778184414405 diff --git a/tests/data/Solar_-_PV_Dist._Comm/R&D/df_just_wacc.csv b/tests/data/Solar_-_PV_Dist._Comm/R&D/df_just_wacc.csv index da6122d..ee1da00 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/R&D/df_just_wacc.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/R&D/df_just_wacc.csv @@ -1,7 +1,7 @@ -WACC Type,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -WACC Nominal - Advanced,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176 -WACC Nominal - Moderate,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176 -WACC Nominal - Conservative,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176 -WACC Real - Advanced,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879 -WACC Real - Moderate,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879 -WACC Real - Conservative,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879 +WACC Type,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +WACC Nominal - Advanced,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553 +WACC Nominal - Moderate,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553 +WACC Nominal - Conservative,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553 +WACC Real - Advanced,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992 +WACC Real - Moderate,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992 +WACC Real - Conservative,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992 diff --git a/tests/data/Solar_-_PV_Dist._Comm/R&D/df_wacc.csv b/tests/data/Solar_-_PV_Dist._Comm/R&D/df_wacc.csv index 1937d92..3189761 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/R&D/df_wacc.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/R&D/df_wacc.csv @@ -1,25 +1,25 @@ -WACC,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Inflation Rate,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 -Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Calculated Interest Rate Real - Advanced,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Calculated Interest Rate Real - Moderate,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Calculated Interest Rate Real - Conservative,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Interest During Construction - Nominal,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065 -Rate of Return on Equity Nominal - Advanced,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098 -Rate of Return on Equity Nominal - Moderate,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098 -Rate of Return on Equity Nominal - Conservative,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098 -Calculated Rate of Return on Equity Real - Advanced,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224 -Calculated Rate of Return on Equity Real - Moderate,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224 -Calculated Rate of Return on Equity Real - Conservative,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224 -Debt Fraction - Advanced,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567 -Debt Fraction - Moderate,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567 -Debt Fraction - Conservative,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567,0.744224110684567 -Tax Rate (Federal and State),0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574 -WACC Nominal - Advanced,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176 -WACC Nominal - Moderate,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176 -WACC Nominal - Conservative,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176,0.0637522948745176 -WACC Real - Advanced,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879 -WACC Real - Moderate,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879 -WACC Real - Conservative,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879,0.03780711695074879 +WACC,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Inflation Rate,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 +Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Calculated Interest Rate Real - Advanced,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Moderate,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Conservative,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Interest During Construction - Nominal,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065 +Rate of Return on Equity Nominal - Advanced,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095 +Rate of Return on Equity Nominal - Moderate,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095 +Rate of Return on Equity Nominal - Conservative,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095 +Calculated Rate of Return on Equity Real - Advanced,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933 +Calculated Rate of Return on Equity Real - Moderate,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933 +Calculated Rate of Return on Equity Real - Conservative,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933 +Debt Fraction - Advanced,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053 +Debt Fraction - Moderate,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053 +Debt Fraction - Conservative,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053,0.758770108344053 +Tax Rate (Federal and State),0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574 +WACC Nominal - Advanced,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553 +WACC Nominal - Moderate,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553 +WACC Nominal - Conservative,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553,0.06235922747925553 +WACC Real - Advanced,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992 +WACC Real - Moderate,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992 +WACC Real - Conservative,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992,0.03644802680902992 diff --git a/tests/data/Solar_-_PV_Dist._Comm/df_ncf.csv b/tests/data/Solar_-_PV_Dist._Comm/df_ncf.csv index 51e0860..d4401a6 100644 --- a/tests/data/Solar_-_PV_Dist._Comm/df_ncf.csv +++ b/tests/data/Solar_-_PV_Dist._Comm/df_ncf.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Commercial PV - Class 1/Advanced,0.18941817442129613,0.19099632441961986,0.1925744744179436,0.19415262441626732,0.19573077441459105,0.19730892441291478,0.1988870744112385,0.20046522440956224,0.20204337440788597,0.2036215244062097,0.20519967440453343,0.20677782440285716,0.2083559744011809,0.20993412439950462,0.21151227439782833,0.21192096163018181,0.2123296488625353,0.2127383360948888,0.21314702332724228,0.21355571055959577,0.21396439779194926,0.21437308502430275,0.21478177225665623,0.21519045948900972,0.2155991467213632,0.2160078339537167,0.2164165211860702,0.21682520841842368,0.21723389565077716,0.2176425828831307 -Commercial PV - Class 1/Moderate,0.18816672532975276,0.1891191507823048,0.19007157623485682,0.19102400168740885,0.19197642713996088,0.1929288525925129,0.19388127804506494,0.19483370349761697,0.195786128950169,0.19673855440272103,0.19769097985527306,0.1986434053078251,0.19959583076037712,0.20054825621292915,0.20150068166548138,0.2021681211809712,0.202835560696461,0.2035030002119508,0.20417043972744062,0.20483787924293043,0.20550531875842024,0.20617275827391005,0.20684019778939985,0.20750763730488966,0.20817507682037947,0.20884251633586928,0.2095099558513591,0.2101773953668489,0.2108448348823387,0.21151227439782833 -Commercial PV - Class 1/Conservative,0.18626187442464867,0.18626187442464867,0.18626187442464867,0.18626187442464867,0.18626187442464867,0.18626187442464867,0.18626187442464867,0.18626187442464867,0.18626187442464867,0.18626187442464867,0.18626187442464867,0.18626187442464867,0.18626187442464867,0.18626187442464867,0.18626187442464867,0.18727779490737084,0.188293715390093,0.18930963587281519,0.19032555635553736,0.19134147683825953,0.1923573973209817,0.19337331780370387,0.19438923828642604,0.1954051587691482,0.19642107925187038,0.19743699973459256,0.19845292021731473,0.1994688407000369,0.20048476118275907,0.20150068166548138 -Commercial PV - Class 2/Advanced,0.1825493254932474,0.18407024722423404,0.18559116895522068,0.18711209068620732,0.18863301241719396,0.1901539341481806,0.19167485587916724,0.19319577761015388,0.19471669934114053,0.19623762107212717,0.1977585428031138,0.19927946453410045,0.2008003862650871,0.20232130799607373,0.20384222972706026,0.2042360967824881,0.20462996383791596,0.2050238308933438,0.20541769794877165,0.2058115650041995,0.20620543205962735,0.2065992991150552,0.20699316617048305,0.2073870332259109,0.20778090028133875,0.2081747673367666,0.20856863439219445,0.2089625014476223,0.20935636850305014,0.2097502355584778 -Commercial PV - Class 2/Moderate,0.18134325755257416,0.18226114531322418,0.1831790330738742,0.18409692083452422,0.18501480859517425,0.18593269635582427,0.1868505841164743,0.1877684718771243,0.18868635963777433,0.18960424739842435,0.19052213515907437,0.1914400229197244,0.19235791068037442,0.19327579844102444,0.19419368620167426,0.1948369224367,0.19548015867172575,0.19612339490675149,0.19676663114177723,0.19740986737680297,0.1980531036118287,0.19869633984685445,0.1993395760818802,0.19998281231690593,0.20062604855193167,0.2012692847869574,0.20191252102198315,0.2025557572570089,0.20319899349203463,0.20384222972706026 -Commercial PV - Class 2/Conservative,0.17950748203127412,0.17950748203127412,0.17950748203127412,0.17950748203127412,0.17950748203127412,0.17950748203127412,0.17950748203127412,0.17950748203127412,0.17950748203127412,0.17950748203127412,0.17950748203127412,0.17950748203127412,0.17950748203127412,0.17950748203127412,0.17950748203127412,0.1804865623093008,0.18146564258732747,0.18244472286535415,0.18342380314338083,0.1844028834214075,0.1853819636994342,0.18636104397746087,0.18734012425548754,0.18831920453351422,0.1892982848115409,0.19027736508956758,0.19125644536759426,0.19223552564562094,0.19321460592364761,0.19419368620167426 -Commercial PV - Class 3/Advanced,0.17280438454108743,0.17424411565457232,0.1756838467680572,0.1771235778815421,0.17856330899502698,0.18000304010851187,0.18144277122199676,0.18288250233548164,0.18432223344896653,0.18576196456245142,0.1872016956759363,0.1886414267894212,0.19008115790290608,0.19152088901639097,0.19296062012987605,0.19333346157379985,0.19370630301772365,0.19407914446164745,0.19445198590557125,0.19482482734949505,0.19519766879341885,0.19557051023734265,0.19594335168126645,0.19631619312519025,0.19668903456911405,0.19706187601303785,0.19743471745696164,0.19780755890088544,0.19818040034480924,0.19855324178873304 -Commercial PV - Class 3/Moderate,0.1716626995327225,0.17253158814202493,0.17340047675132736,0.17426936536062979,0.1751382539699322,0.17600714257923464,0.17687603118853706,0.1777449197978395,0.17861380840714192,0.17948269701644434,0.18035158562574677,0.1812204742350492,0.18208936284435162,0.18295825145365405,0.18382714006295633,0.18443603873408432,0.1850449374052123,0.18565383607634028,0.18626273474746827,0.18687163341859625,0.18748053208972423,0.18808943076085222,0.1886983294319802,0.18930722810310818,0.18991612677423617,0.19052502544536415,0.19113392411649213,0.19174282278762012,0.1923517214587481,0.19296062012987605 -Commercial PV - Class 3/Conservative,0.16992492231411765,0.16992492231411765,0.16992492231411765,0.16992492231411765,0.16992492231411765,0.16992492231411765,0.16992492231411765,0.16992492231411765,0.16992492231411765,0.16992492231411765,0.16992492231411765,0.16992492231411765,0.16992492231411765,0.16992492231411765,0.16992492231411765,0.1708517368307069,0.17177855134729614,0.17270536586388538,0.17363218038047462,0.17455899489706386,0.1754858094136531,0.17641262393024235,0.1773394384468316,0.17826625296342083,0.17919306748001007,0.1801198819965993,0.18104669651318855,0.1819735110297778,0.18290032554636704,0.18382714006295633 -Commercial PV - Class 4/Advanced,0.16367335906438157,0.16503701443759086,0.16640066981080015,0.16776432518400944,0.16912798055721873,0.17049163593042801,0.1718552913036373,0.1732189466768466,0.17458260205005588,0.17594625742326517,0.17730991279647446,0.17867356816968374,0.18003722354289303,0.18140087891610232,0.18276453428931144,0.18311767470115622,0.183470815113001,0.1838239555248458,0.18417709593669057,0.18453023634853535,0.18488337676038014,0.18523651717222492,0.1855896575840697,0.18594279799591448,0.18629593840775927,0.18664907881960405,0.18700221923144883,0.1873553596432936,0.1877085000551384,0.18806164046698304 -Commercial PV - Class 4/Moderate,0.1625920009680069,0.16341497729302887,0.16423795361805082,0.16506092994307278,0.16588390626809474,0.1667068825931167,0.16752985891813865,0.1683528352431606,0.16917581156818257,0.16999878789320452,0.17082176421822648,0.17164474054324844,0.1724677168682704,0.17329069319329235,0.17411366951831436,0.17469039383638083,0.1752671181544473,0.17584384247251375,0.1764205667905802,0.17699729110864668,0.17757401542671314,0.1781507397447796,0.17872746406284606,0.17930418838091253,0.179880912698979,0.18045763701704545,0.18103436133511192,0.18161108565317838,0.18218780997124484,0.18276453428931144 -Commercial PV - Class 4/Conservative,0.160946048317963,0.160946048317963,0.160946048317963,0.160946048317963,0.160946048317963,0.160946048317963,0.160946048317963,0.160946048317963,0.160946048317963,0.160946048317963,0.160946048317963,0.160946048317963,0.160946048317963,0.160946048317963,0.160946048317963,0.16182388973131975,0.1627017311446765,0.16357957255803326,0.16445741397139002,0.16533525538474678,0.16621309679810353,0.1670909382114603,0.16796877962481704,0.1688466210381738,0.16972446245153056,0.1706023038648873,0.17148014527824407,0.17235798669160082,0.17323582810495758,0.17411366951831436 -Commercial PV - Class 5/Advanced,0.15619031704692263,0.15749162696260974,0.15879293687829685,0.16009424679398396,0.16139555670967107,0.16269686662535818,0.1639981765410453,0.1652994864567324,0.1666007963724195,0.16790210628810662,0.16920341620379373,0.17050472611948084,0.17180603603516795,0.17310734595085506,0.1744086558665422,0.17474565092305852,0.17508264597957485,0.17541964103609117,0.1757566360926075,0.17609363114912382,0.17643062620564015,0.17676762126215648,0.1771046163186728,0.17744161137518913,0.17777860643170545,0.17811560148822178,0.1784525965447381,0.17878959160125443,0.17912658665777076,0.1794635817142869 -Commercial PV - Class 5/Moderate,0.15515839795587757,0.15594374832604216,0.15672909869620674,0.15751444906637133,0.1582997994365359,0.1590851498067005,0.15987050017686508,0.16065585054702966,0.16144120091719424,0.16222655128735883,0.1630119016575234,0.163797252027688,0.16458260239785258,0.16536795276801716,0.16615330313818158,0.16670365998673894,0.1672540168352963,0.16780437368385367,0.16835473053241104,0.1689050873809684,0.16945544422952577,0.17000580107808314,0.1705561579266405,0.17110651477519787,0.17165687162375523,0.1722072284723126,0.17275758532086996,0.17330794216942733,0.1738582990179847,0.1744086558665422 -Commercial PV - Class 5/Conservative,0.1535876972155484,0.1535876972155484,0.1535876972155484,0.1535876972155484,0.1535876972155484,0.1535876972155484,0.1535876972155484,0.1535876972155484,0.1535876972155484,0.1535876972155484,0.1535876972155484,0.1535876972155484,0.1535876972155484,0.1535876972155484,0.1535876972155484,0.15442540427705728,0.15526311133856616,0.15610081840007503,0.1569385254615839,0.15777623252309278,0.15861393958460165,0.15945164664611053,0.1602893537076194,0.16112706076912828,0.16196476783063715,0.16280247489214603,0.1636401819536549,0.16447788901516378,0.16531559607667265,0.16615330313818158 -Commercial PV - Class 6/Advanced,0.15411913396084315,0.1554031876782071,0.15668724139557105,0.157971295112935,0.15925534883029896,0.1605394025476629,0.16182345626502687,0.16310750998239082,0.16439156369975477,0.16567561741711873,0.16695967113448268,0.16824372485184663,0.16952777856921059,0.17081183228657454,0.1720958860039385,0.17242841229136371,0.17276093857878894,0.17309346486621416,0.17342599115363938,0.1737585174410646,0.17409104372848982,0.17442357001591505,0.17475609630334027,0.1750886225907655,0.1754211488781907,0.17575367516561594,0.17608620145304116,0.17641872774046638,0.1767512540278916,0.17708378031531663 -Commercial PV - Class 6/Moderate,0.15310089877420385,0.15387583489824816,0.15465077102229247,0.15542570714633677,0.15620064327038108,0.15697557939442539,0.1577505155184697,0.158525451642514,0.1593003877665583,0.1600753238906026,0.16085026001464692,0.16162519613869122,0.16240013226273553,0.16317506838677984,0.16395000451082395,0.1644930632770316,0.16503612204323923,0.16557918080944686,0.1661222395756545,0.16666529834186214,0.16720835710806978,0.16775141587427742,0.16829447464048505,0.1688375334066927,0.16938059217290033,0.16992365093910797,0.1704667097053156,0.17100976847152324,0.17155282723773088,0.1720958860039385 -Commercial PV - Class 6/Conservative,0.15155102652611524,0.15155102652611524,0.15155102652611524,0.15155102652611524,0.15155102652611524,0.15155102652611524,0.15155102652611524,0.15155102652611524,0.15155102652611524,0.15155102652611524,0.15155102652611524,0.15155102652611524,0.15155102652611524,0.15155102652611524,0.15155102652611524,0.15237762505842917,0.1532042235907431,0.15403082212305702,0.15485742065537095,0.15568401918768487,0.1565106177199988,0.15733721625231273,0.15816381478462666,0.15899041331694058,0.1598170118492545,0.16064361038156844,0.16147020891388236,0.1622968074461963,0.16312340597851022,0.16395000451082395 -Commercial PV - Class 7/Advanced,0.1468447210045625,0.14806816747117116,0.14929161393777982,0.15051506040438847,0.15173850687099713,0.1529619533376058,0.15418539980421445,0.1554088462708231,0.15663229273743176,0.15785573920404042,0.15907918567064908,0.16030263213725773,0.1615260786038664,0.16274952507047505,0.16397297153708384,0.1642898026056781,0.16460663367427236,0.16492346474286662,0.16524029581146088,0.16555712688005514,0.1658739579486494,0.16619078901724366,0.16650762008583792,0.16682445115443217,0.16714128222302643,0.1674581132916207,0.16777494436021495,0.1680917754288092,0.16840860649740347,0.16872543756599792 -Commercial PV - Class 7/Moderate,0.14587454645156336,0.14661290564167245,0.14735126483178154,0.14808962402189063,0.14882798321199972,0.1495663424021088,0.1503047015922179,0.151043060782327,0.15178141997243608,0.15251977916254517,0.15325813835265426,0.15399649754276334,0.15473485673287243,0.15547321592298152,0.15621157511309053,0.15672900154135674,0.15724642796962296,0.15776385439788917,0.1582812808261554,0.1587987072544216,0.15931613368268782,0.15983356011095404,0.16035098653922025,0.16086841296748647,0.16138583939575268,0.1619032658240189,0.16242069225228511,0.16293811868055133,0.16345554510881755,0.16397297153708384 -Commercial PV - Class 7/Conservative,0.14439782807134519,0.14439782807134519,0.14439782807134519,0.14439782807134519,0.14439782807134519,0.14439782807134519,0.14439782807134519,0.14439782807134519,0.14439782807134519,0.14439782807134519,0.14439782807134519,0.14439782807134519,0.14439782807134519,0.14439782807134519,0.14439782807134519,0.14518541120746153,0.14597299434357788,0.14676057747969423,0.14754816061581058,0.14833574375192693,0.14912332688804328,0.14991091002415963,0.15069849316027598,0.15148607629639232,0.15227365943250867,0.15306124256862502,0.15384882570474137,0.15463640884085772,0.15542399197697407,0.15621157511309053 -Commercial PV - Class 8/Advanced,0.1394631149503433,0.14062506107983974,0.14178700720933618,0.14294895333883262,0.14411089946832906,0.1452728455978255,0.14643479172732193,0.14759673785681837,0.1487586839863148,0.14992063011581125,0.1510825762453077,0.15224452237480413,0.15340646850430056,0.154568414633797,0.1557303607632934,0.15603126533403266,0.15633216990477192,0.15663307447551117,0.15693397904625042,0.15723488361698967,0.15753578818772893,0.15783669275846818,0.15813759732920743,0.15843850189994668,0.15873940647068593,0.1590403110414252,0.15934121561216444,0.1596421201829037,0.15994302475364294,0.1602439293243822 -Commercial PV - Class 8/Moderate,0.1385417092349644,0.13924295250677138,0.13994419577857836,0.14064543905038535,0.14134668232219233,0.1420479255939993,0.1427491688658063,0.14345041213761328,0.14415165540942027,0.14485289868122725,0.14555414195303423,0.14625538522484122,0.1469566284966482,0.14765787176845518,0.1483591150402624,0.1488505314217978,0.1493419478033332,0.14983336418486862,0.15032478056640403,0.15081619694793943,0.15130761332947484,0.15179902971101025,0.15229044609254566,0.15278186247408107,0.15327327885561648,0.1537646952371519,0.1542561116186873,0.1547475280002227,0.15523894438175811,0.1557303607632934 -Commercial PV - Class 8/Conservative,0.13713922269135043,0.13713922269135043,0.13713922269135043,0.13713922269135043,0.13713922269135043,0.13713922269135043,0.13713922269135043,0.13713922269135043,0.13713922269135043,0.13713922269135043,0.13713922269135043,0.13713922269135043,0.13713922269135043,0.13713922269135043,0.13713922269135043,0.13788721551461122,0.13863520833787202,0.1393832011611328,0.1401311939843936,0.1408791868076544,0.1416271796309152,0.142375172454176,0.1431231652774368,0.1438711581006976,0.14461915092395838,0.14536714374721918,0.14611513657047998,0.14686312939374077,0.14761112221700157,0.1483591150402624 -Commercial PV - Class 9/Advanced,0.13386930288109652,0.13498464379683944,0.13609998471258236,0.13721532562832528,0.1383306665440682,0.13944600745981112,0.14056134837555403,0.14167668929129695,0.14279203020703987,0.1439073711227828,0.1450227120385257,0.14613805295426863,0.14725339387001155,0.14836873478575446,0.14948407570149747,0.14977291110527388,0.1500617465090503,0.15035058191282671,0.15063941731660313,0.15092825272037955,0.15121708812415596,0.15150592352793238,0.1517947589317088,0.1520835943354852,0.15237242973926163,0.15266126514303804,0.15295010054681446,0.15323893595059088,0.1535277713543673,0.15381660675814374 -Commercial PV - Class 9/Moderate,0.13298485439568627,0.13365797106872407,0.13433108774176186,0.13500420441479966,0.13567732108783745,0.13635043776087524,0.13702355443391304,0.13769667110695083,0.13836978777998862,0.13904290445302642,0.1397160211260642,0.140389137799102,0.1410622544721398,0.1417353711451776,0.14240848781821538,0.14288019367710086,0.14335189953598634,0.14382360539487182,0.1442953112537573,0.14476701711264278,0.14523872297152826,0.14571042883041374,0.14618213468929922,0.1466538405481847,0.14712554640707018,0.14759725226595566,0.14806895812484114,0.14854066398372662,0.1490123698426121,0.14948407570149747 -Commercial PV - Class 9/Conservative,0.1316386210496107,0.1316386210496107,0.1316386210496107,0.1316386210496107,0.1316386210496107,0.1316386210496107,0.1316386210496107,0.1316386210496107,0.1316386210496107,0.1316386210496107,0.1316386210496107,0.1316386210496107,0.1316386210496107,0.1316386210496107,0.1316386210496107,0.13235661216751768,0.13307460328542467,0.13379259440333166,0.13451058552123865,0.13522857663914564,0.13594656775705263,0.13666455887495962,0.13738254999286661,0.1381005411107736,0.1388185322286806,0.1395365233465876,0.14025451446449458,0.14097250558240157,0.14169049670030856,0.14240848781821538 -Commercial PV - Class 10/Advanced,0.12177418891792892,0.12278875859490863,0.12380332827188835,0.12481789794886806,0.1258324676258478,0.1268470373028275,0.12786160697980722,0.12887617665678694,0.12989074633376665,0.13090531601074637,0.13191988568772609,0.1329344553647058,0.13394902504168552,0.13496359471866523,0.13597816439564503,0.13624090347225692,0.13650364254886882,0.13676638162548072,0.1370291207020926,0.1372918597787045,0.1375545988553164,0.1378173379319283,0.1380800770085402,0.1383428160851521,0.13860555516176398,0.13886829423837588,0.13913103331498777,0.13939377239159967,0.13965651146821156,0.13991925054482326 -Commercial PV - Class 10/Moderate,0.12096965050148413,0.12158195097024145,0.12219425143899877,0.12280655190775609,0.12341885237651341,0.12403115284527073,0.12464345331402805,0.1252557537827854,0.1258680542515427,0.12648035472030003,0.12709265518905735,0.12770495565781467,0.128317256126572,0.12892955659532931,0.12954185706408672,0.12997094421952393,0.13040003137496115,0.13082911853039836,0.13125820568583557,0.13168729284127279,0.13211637999671,0.1325454671521472,0.13297455430758442,0.13340364146302164,0.13383272861845885,0.13426181577389606,0.13469090292933328,0.1351199900847705,0.1355490772402077,0.13597816439564503 -Commercial PV - Class 10/Conservative,0.11974504956396949,0.11974504956396949,0.11974504956396949,0.11974504956396949,0.11974504956396949,0.11974504956396949,0.11974504956396949,0.11974504956396949,0.11974504956396949,0.11974504956396949,0.11974504956396949,0.11974504956396949,0.11974504956396949,0.11974504956396949,0.11974504956396949,0.12039817006397731,0.12105129056398513,0.12170441106399295,0.12235753156400077,0.12301065206400859,0.12366377256401641,0.12431689306402423,0.12497001356403205,0.12562313406403985,0.12627625456404767,0.1269293750640555,0.12758249556406331,0.12823561606407113,0.12888873656407895,0.12954185706408672 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Commercial PV - Class 1/Advanced,0.19099632441961986,0.1925744744179436,0.19415262441626732,0.19573077441459105,0.19730892441291478,0.1988870744112385,0.20046522440956224,0.20204337440788597,0.2036215244062097,0.20519967440453343,0.20677782440285716,0.2083559744011809,0.20993412439950462,0.21151227439782833,0.21192096163018181,0.2123296488625353,0.2127383360948888,0.21314702332724228,0.21355571055959577,0.21396439779194926,0.21437308502430275,0.21478177225665623,0.21519045948900972,0.2155991467213632,0.2160078339537167,0.2164165211860702,0.21682520841842368,0.21723389565077716,0.2176425828831307 +Commercial PV - Class 1/Moderate,0.1891191507823048,0.19007157623485682,0.19102400168740885,0.19197642713996088,0.1929288525925129,0.19388127804506494,0.19483370349761697,0.195786128950169,0.19673855440272103,0.19769097985527306,0.1986434053078251,0.19959583076037712,0.20054825621292915,0.201500681665481,0.2021681211809712,0.202835560696461,0.2035030002119508,0.20417043972744062,0.20483787924293043,0.20550531875842024,0.20617275827391005,0.20684019778939985,0.20750763730488966,0.20817507682037947,0.20884251633586928,0.2095099558513591,0.2101773953668489,0.2108448348823387,0.21151227439782833 +Commercial PV - Class 1/Conservative,0.18626187442464867,0.18626187442464867,0.18626187442464867,0.18626187442464867,0.18626187442464867,0.18626187442464867,0.18626187442464867,0.18626187442464867,0.18626187442464867,0.18626187442464867,0.18626187442464867,0.18626187442464867,0.18626187442464867,0.18626187442464867,0.18727779490737084,0.188293715390093,0.18930963587281519,0.19032555635553736,0.19134147683825953,0.1923573973209817,0.19337331780370387,0.19438923828642604,0.1954051587691482,0.19642107925187038,0.19743699973459256,0.19845292021731473,0.1994688407000369,0.20048476118275907,0.20150068166548138 +Commercial PV - Class 2/Advanced,0.18407024722423404,0.18559116895522068,0.18711209068620732,0.18863301241719396,0.1901539341481806,0.19167485587916724,0.19319577761015388,0.19471669934114053,0.19623762107212717,0.1977585428031138,0.19927946453410045,0.2008003862650871,0.20232130799607373,0.20384222972706026,0.2042360967824881,0.20462996383791596,0.2050238308933438,0.20541769794877165,0.2058115650041995,0.20620543205962735,0.2065992991150552,0.20699316617048305,0.2073870332259109,0.20778090028133875,0.2081747673367666,0.20856863439219445,0.2089625014476223,0.20935636850305014,0.2097502355584778 +Commercial PV - Class 2/Moderate,0.18226114531322418,0.1831790330738742,0.18409692083452422,0.18501480859517425,0.18593269635582427,0.1868505841164743,0.1877684718771243,0.18868635963777433,0.18960424739842435,0.19052213515907437,0.1914400229197244,0.19235791068037442,0.19327579844102444,0.19419368620167426,0.1948369224367,0.19548015867172575,0.19612339490675149,0.19676663114177723,0.19740986737680297,0.1980531036118287,0.19869633984685445,0.1993395760818802,0.19998281231690593,0.20062604855193167,0.2012692847869574,0.20191252102198315,0.2025557572570089,0.20319899349203463,0.20384222972706026 +Commercial PV - Class 2/Conservative,0.17950748203127412,0.17950748203127412,0.17950748203127412,0.17950748203127412,0.17950748203127412,0.17950748203127412,0.17950748203127412,0.17950748203127412,0.17950748203127412,0.17950748203127412,0.17950748203127412,0.17950748203127412,0.17950748203127412,0.17950748203127412,0.1804865623093008,0.18146564258732747,0.18244472286535415,0.18342380314338083,0.1844028834214075,0.1853819636994342,0.18636104397746087,0.18734012425548754,0.18831920453351422,0.1892982848115409,0.19027736508956758,0.19125644536759426,0.19223552564562094,0.19321460592364761,0.19419368620167426 +Commercial PV - Class 3/Advanced,0.17424411565457232,0.1756838467680572,0.1771235778815421,0.17856330899502698,0.18000304010851187,0.18144277122199676,0.18288250233548164,0.18432223344896653,0.18576196456245142,0.1872016956759363,0.1886414267894212,0.19008115790290608,0.19152088901639097,0.19296062012987605,0.19333346157379985,0.19370630301772365,0.19407914446164745,0.19445198590557125,0.19482482734949505,0.19519766879341885,0.19557051023734265,0.19594335168126645,0.19631619312519025,0.19668903456911405,0.19706187601303785,0.19743471745696164,0.19780755890088544,0.19818040034480924,0.19855324178873304 +Commercial PV - Class 3/Moderate,0.17253158814202493,0.17340047675132736,0.17426936536062979,0.1751382539699322,0.17600714257923464,0.17687603118853706,0.1777449197978395,0.17861380840714192,0.17948269701644434,0.18035158562574677,0.1812204742350492,0.18208936284435162,0.18295825145365405,0.18382714006295633,0.18443603873408432,0.1850449374052123,0.18565383607634028,0.18626273474746827,0.18687163341859625,0.18748053208972423,0.18808943076085222,0.1886983294319802,0.18930722810310818,0.18991612677423617,0.19052502544536415,0.19113392411649213,0.19174282278762012,0.1923517214587481,0.19296062012987605 +Commercial PV - Class 3/Conservative,0.16992492231411765,0.16992492231411765,0.16992492231411765,0.16992492231411765,0.16992492231411765,0.16992492231411765,0.16992492231411765,0.16992492231411765,0.16992492231411765,0.16992492231411765,0.16992492231411765,0.16992492231411765,0.16992492231411765,0.16992492231411765,0.1708517368307069,0.17177855134729614,0.17270536586388538,0.17363218038047462,0.17455899489706386,0.1754858094136531,0.17641262393024235,0.1773394384468316,0.17826625296342083,0.17919306748001007,0.1801198819965993,0.18104669651318855,0.1819735110297778,0.18290032554636704,0.18382714006295633 +Commercial PV - Class 4/Advanced,0.16503701443759086,0.16640066981080015,0.16776432518400944,0.16912798055721873,0.17049163593042801,0.1718552913036373,0.1732189466768466,0.17458260205005588,0.17594625742326517,0.17730991279647446,0.17867356816968374,0.18003722354289303,0.18140087891610232,0.18276453428931144,0.18311767470115622,0.183470815113001,0.1838239555248458,0.18417709593669057,0.18453023634853535,0.18488337676038014,0.18523651717222492,0.1855896575840697,0.18594279799591448,0.18629593840775927,0.18664907881960405,0.18700221923144883,0.1873553596432936,0.1877085000551384,0.18806164046698304 +Commercial PV - Class 4/Moderate,0.16341497729302887,0.16423795361805082,0.16506092994307278,0.16588390626809474,0.1667068825931167,0.16752985891813865,0.1683528352431606,0.16917581156818257,0.16999878789320452,0.17082176421822648,0.17164474054324844,0.1724677168682704,0.17329069319329235,0.17411366951831436,0.17469039383638083,0.1752671181544473,0.17584384247251375,0.1764205667905802,0.17699729110864668,0.17757401542671314,0.1781507397447796,0.17872746406284606,0.17930418838091253,0.179880912698979,0.18045763701704545,0.18103436133511192,0.18161108565317838,0.18218780997124484,0.18276453428931144 +Commercial PV - Class 4/Conservative,0.160946048317963,0.160946048317963,0.160946048317963,0.160946048317963,0.160946048317963,0.160946048317963,0.160946048317963,0.160946048317963,0.160946048317963,0.160946048317963,0.160946048317963,0.160946048317963,0.160946048317963,0.160946048317963,0.16182388973131975,0.1627017311446765,0.16357957255803326,0.16445741397139002,0.16533525538474678,0.16621309679810353,0.1670909382114603,0.16796877962481704,0.1688466210381738,0.16972446245153056,0.1706023038648873,0.17148014527824407,0.17235798669160082,0.17323582810495758,0.17411366951831436 +Commercial PV - Class 5/Advanced,0.15749162696260974,0.15879293687829685,0.16009424679398396,0.16139555670967107,0.16269686662535818,0.1639981765410453,0.1652994864567324,0.1666007963724195,0.16790210628810662,0.16920341620379373,0.17050472611948084,0.17180603603516795,0.17310734595085506,0.1744086558665422,0.17474565092305852,0.17508264597957485,0.17541964103609117,0.1757566360926075,0.17609363114912382,0.17643062620564015,0.17676762126215648,0.1771046163186728,0.17744161137518913,0.17777860643170545,0.17811560148822178,0.1784525965447381,0.17878959160125443,0.17912658665777076,0.1794635817142869 +Commercial PV - Class 5/Moderate,0.15594374832604216,0.15672909869620674,0.15751444906637133,0.1582997994365359,0.1590851498067005,0.15987050017686508,0.16065585054702966,0.16144120091719424,0.16222655128735883,0.1630119016575234,0.163797252027688,0.16458260239785258,0.16536795276801716,0.16615330313818158,0.16670365998673894,0.1672540168352963,0.16780437368385367,0.16835473053241104,0.1689050873809684,0.16945544422952577,0.17000580107808314,0.1705561579266405,0.17110651477519787,0.17165687162375523,0.1722072284723126,0.17275758532086996,0.17330794216942733,0.1738582990179847,0.1744086558665422 +Commercial PV - Class 5/Conservative,0.1535876972155484,0.1535876972155484,0.1535876972155484,0.1535876972155484,0.1535876972155484,0.1535876972155484,0.1535876972155484,0.1535876972155484,0.1535876972155484,0.1535876972155484,0.1535876972155484,0.1535876972155484,0.1535876972155484,0.1535876972155484,0.15442540427705728,0.15526311133856616,0.15610081840007503,0.1569385254615839,0.15777623252309278,0.15861393958460165,0.15945164664611053,0.1602893537076194,0.16112706076912828,0.16196476783063715,0.16280247489214603,0.1636401819536549,0.16447788901516378,0.16531559607667265,0.16615330313818158 +Commercial PV - Class 6/Advanced,0.1554031876782071,0.15668724139557105,0.157971295112935,0.15925534883029896,0.1605394025476629,0.16182345626502687,0.16310750998239082,0.16439156369975477,0.16567561741711873,0.16695967113448268,0.16824372485184663,0.16952777856921059,0.17081183228657454,0.1720958860039385,0.17242841229136371,0.17276093857878894,0.17309346486621416,0.17342599115363938,0.1737585174410646,0.17409104372848982,0.17442357001591505,0.17475609630334027,0.1750886225907655,0.1754211488781907,0.17575367516561594,0.17608620145304116,0.17641872774046638,0.1767512540278916,0.17708378031531663 +Commercial PV - Class 6/Moderate,0.15387583489824816,0.15465077102229247,0.15542570714633677,0.15620064327038108,0.15697557939442539,0.1577505155184697,0.158525451642514,0.1593003877665583,0.1600753238906026,0.16085026001464692,0.16162519613869122,0.16240013226273553,0.16317506838677984,0.16395000451082395,0.1644930632770316,0.16503612204323923,0.16557918080944686,0.1661222395756545,0.16666529834186214,0.16720835710806978,0.16775141587427742,0.16829447464048505,0.1688375334066927,0.16938059217290033,0.16992365093910797,0.1704667097053156,0.17100976847152324,0.17155282723773088,0.1720958860039385 +Commercial PV - Class 6/Conservative,0.15155102652611524,0.15155102652611524,0.15155102652611524,0.15155102652611524,0.15155102652611524,0.15155102652611524,0.15155102652611524,0.15155102652611524,0.15155102652611524,0.15155102652611524,0.15155102652611524,0.15155102652611524,0.15155102652611524,0.15155102652611524,0.15237762505842917,0.1532042235907431,0.15403082212305702,0.15485742065537095,0.15568401918768487,0.1565106177199988,0.15733721625231273,0.15816381478462666,0.15899041331694058,0.1598170118492545,0.16064361038156844,0.16147020891388236,0.1622968074461963,0.16312340597851022,0.16395000451082395 +Commercial PV - Class 7/Advanced,0.14806816747117116,0.14929161393777982,0.15051506040438847,0.15173850687099713,0.1529619533376058,0.15418539980421445,0.1554088462708231,0.15663229273743176,0.15785573920404042,0.15907918567064908,0.16030263213725773,0.1615260786038664,0.16274952507047505,0.16397297153708384,0.1642898026056781,0.16460663367427236,0.16492346474286662,0.16524029581146088,0.16555712688005514,0.1658739579486494,0.16619078901724366,0.16650762008583792,0.16682445115443217,0.16714128222302643,0.1674581132916207,0.16777494436021495,0.1680917754288092,0.16840860649740347,0.16872543756599792 +Commercial PV - Class 7/Moderate,0.14661290564167245,0.14735126483178154,0.14808962402189063,0.14882798321199972,0.1495663424021088,0.1503047015922179,0.151043060782327,0.15178141997243608,0.15251977916254517,0.15325813835265426,0.15399649754276334,0.15473485673287243,0.15547321592298152,0.15621157511309053,0.15672900154135674,0.15724642796962296,0.15776385439788917,0.1582812808261554,0.1587987072544216,0.15931613368268782,0.15983356011095404,0.16035098653922025,0.16086841296748647,0.16138583939575268,0.1619032658240189,0.16242069225228511,0.16293811868055133,0.16345554510881755,0.16397297153708384 +Commercial PV - Class 7/Conservative,0.14439782807134519,0.14439782807134519,0.14439782807134519,0.14439782807134519,0.14439782807134519,0.14439782807134519,0.14439782807134519,0.14439782807134519,0.14439782807134519,0.14439782807134519,0.14439782807134519,0.14439782807134519,0.14439782807134519,0.14439782807134519,0.14518541120746153,0.14597299434357788,0.14676057747969423,0.14754816061581058,0.14833574375192693,0.14912332688804328,0.14991091002415963,0.15069849316027598,0.15148607629639232,0.15227365943250867,0.15306124256862502,0.15384882570474137,0.15463640884085772,0.15542399197697407,0.15621157511309053 +Commercial PV - Class 8/Advanced,0.14062506107983974,0.14178700720933618,0.14294895333883262,0.14411089946832906,0.1452728455978255,0.14643479172732193,0.14759673785681837,0.1487586839863148,0.14992063011581125,0.1510825762453077,0.15224452237480413,0.15340646850430056,0.154568414633797,0.1557303607632934,0.15603126533403266,0.15633216990477192,0.15663307447551117,0.15693397904625042,0.15723488361698967,0.15753578818772893,0.15783669275846818,0.15813759732920743,0.15843850189994668,0.15873940647068593,0.1590403110414252,0.15934121561216444,0.1596421201829037,0.15994302475364294,0.1602439293243822 +Commercial PV - Class 8/Moderate,0.13924295250677138,0.13994419577857836,0.14064543905038535,0.14134668232219233,0.1420479255939993,0.1427491688658063,0.14345041213761328,0.14415165540942027,0.14485289868122725,0.14555414195303423,0.14625538522484122,0.1469566284966482,0.14765787176845518,0.1483591150402624,0.1488505314217978,0.1493419478033332,0.14983336418486862,0.15032478056640403,0.15081619694793943,0.15130761332947484,0.15179902971101025,0.15229044609254566,0.15278186247408107,0.15327327885561648,0.1537646952371519,0.1542561116186873,0.1547475280002227,0.15523894438175811,0.1557303607632934 +Commercial PV - Class 8/Conservative,0.13713922269135043,0.13713922269135043,0.13713922269135043,0.13713922269135043,0.13713922269135043,0.13713922269135043,0.13713922269135043,0.13713922269135043,0.13713922269135043,0.13713922269135043,0.13713922269135043,0.13713922269135043,0.13713922269135043,0.13713922269135043,0.13788721551461122,0.13863520833787202,0.1393832011611328,0.1401311939843936,0.1408791868076544,0.1416271796309152,0.142375172454176,0.1431231652774368,0.1438711581006976,0.14461915092395838,0.14536714374721918,0.14611513657047998,0.14686312939374077,0.14761112221700157,0.1483591150402624 +Commercial PV - Class 9/Advanced,0.13498464379683944,0.13609998471258236,0.13721532562832528,0.1383306665440682,0.13944600745981112,0.14056134837555403,0.14167668929129695,0.14279203020703987,0.1439073711227828,0.1450227120385257,0.14613805295426863,0.14725339387001155,0.14836873478575446,0.14948407570149747,0.14977291110527388,0.1500617465090503,0.15035058191282671,0.15063941731660313,0.15092825272037955,0.15121708812415596,0.15150592352793238,0.1517947589317088,0.1520835943354852,0.15237242973926163,0.15266126514303804,0.15295010054681446,0.15323893595059088,0.1535277713543673,0.15381660675814374 +Commercial PV - Class 9/Moderate,0.13365797106872407,0.13433108774176186,0.13500420441479966,0.13567732108783745,0.13635043776087524,0.13702355443391304,0.13769667110695083,0.13836978777998862,0.13904290445302642,0.1397160211260642,0.140389137799102,0.1410622544721398,0.1417353711451776,0.14240848781821538,0.14288019367710086,0.14335189953598634,0.14382360539487182,0.1442953112537573,0.14476701711264278,0.14523872297152826,0.14571042883041374,0.14618213468929922,0.1466538405481847,0.14712554640707018,0.14759725226595566,0.14806895812484114,0.14854066398372662,0.1490123698426121,0.14948407570149747 +Commercial PV - Class 9/Conservative,0.1316386210496107,0.1316386210496107,0.1316386210496107,0.1316386210496107,0.1316386210496107,0.1316386210496107,0.1316386210496107,0.1316386210496107,0.1316386210496107,0.1316386210496107,0.1316386210496107,0.1316386210496107,0.1316386210496107,0.1316386210496107,0.13235661216751768,0.13307460328542467,0.13379259440333166,0.13451058552123865,0.13522857663914564,0.13594656775705263,0.13666455887495962,0.13738254999286661,0.1381005411107736,0.1388185322286806,0.1395365233465876,0.14025451446449458,0.14097250558240157,0.14169049670030856,0.14240848781821538 +Commercial PV - Class 10/Advanced,0.12278875859490863,0.12380332827188835,0.12481789794886806,0.1258324676258478,0.1268470373028275,0.12786160697980722,0.12887617665678694,0.12989074633376665,0.13090531601074637,0.13191988568772609,0.1329344553647058,0.13394902504168552,0.13496359471866523,0.13597816439564503,0.13624090347225692,0.13650364254886882,0.13676638162548072,0.1370291207020926,0.1372918597787045,0.1375545988553164,0.1378173379319283,0.1380800770085402,0.1383428160851521,0.13860555516176398,0.13886829423837588,0.13913103331498777,0.13939377239159967,0.13965651146821156,0.13991925054482326 +Commercial PV - Class 10/Moderate,0.12158195097024145,0.12219425143899877,0.12280655190775609,0.12341885237651341,0.12403115284527073,0.12464345331402805,0.1252557537827854,0.1258680542515427,0.12648035472030003,0.12709265518905735,0.12770495565781467,0.128317256126572,0.12892955659532931,0.12954185706408672,0.12997094421952393,0.13040003137496115,0.13082911853039836,0.13125820568583557,0.13168729284127279,0.13211637999671,0.1325454671521472,0.13297455430758442,0.13340364146302164,0.13383272861845885,0.13426181577389606,0.13469090292933328,0.1351199900847705,0.1355490772402077,0.13597816439564503 +Commercial PV - Class 10/Conservative,0.11974504956396949,0.11974504956396949,0.11974504956396949,0.11974504956396949,0.11974504956396949,0.11974504956396949,0.11974504956396949,0.11974504956396949,0.11974504956396949,0.11974504956396949,0.11974504956396949,0.11974504956396949,0.11974504956396949,0.11974504956396949,0.12039817006397731,0.12105129056398513,0.12170441106399295,0.12235753156400077,0.12301065206400859,0.12366377256401641,0.12431689306402423,0.12497001356403205,0.12562313406403985,0.12627625456404767,0.1269293750640555,0.12758249556406331,0.12823561606407113,0.12888873656407895,0.12954185706408672 diff --git a/tests/data/Solar_-_PV_Dist._Res/Market/20/df_capex.csv b/tests/data/Solar_-_PV_Dist._Res/Market/20/df_capex.csv index 6c6d497..4f3edb2 100644 --- a/tests/data/Solar_-_PV_Dist._Res/Market/20/df_capex.csv +++ b/tests/data/Solar_-_PV_Dist._Res/Market/20/df_capex.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential PV - Class 1/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 1/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 1/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 2/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 2/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 2/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 3/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 3/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 3/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 4/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 4/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 4/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 5/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 5/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 5/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 6/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 6/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 6/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 7/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 7/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 7/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 8/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 8/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 8/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 9/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 9/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 9/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 10/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 10/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 10/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential PV - Class 1/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 1/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 1/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 2/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 2/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 2/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 3/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 3/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 3/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 4/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 4/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 4/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 5/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 5/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 5/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 6/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 6/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 6/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 7/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 7/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 7/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 8/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 8/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 8/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 9/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 9/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 9/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 10/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 10/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 10/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 diff --git a/tests/data/Solar_-_PV_Dist._Res/Market/20/df_fom.csv b/tests/data/Solar_-_PV_Dist._Res/Market/20/df_fom.csv index c7d980c..1992588 100644 --- a/tests/data/Solar_-_PV_Dist._Res/Market/20/df_fom.csv +++ b/tests/data/Solar_-_PV_Dist._Res/Market/20/df_fom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential PV - Class 1/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 1/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 1/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 2/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 2/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 2/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 3/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 3/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 3/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 4/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 4/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 4/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 5/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 5/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 5/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 6/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 6/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 6/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 7/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 7/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 7/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 8/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 8/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 8/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 9/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 9/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 9/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 10/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 10/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 10/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential PV - Class 1/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 1/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 1/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 2/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 2/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 2/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 3/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 3/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 3/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 4/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 4/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 4/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 5/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 5/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 5/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 6/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 6/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 6/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 7/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 7/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 7/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 8/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 8/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 8/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 9/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 9/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 9/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 10/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 10/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 10/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 diff --git a/tests/data/Solar_-_PV_Dist._Res/Market/20/df_gcc.csv b/tests/data/Solar_-_PV_Dist._Res/Market/20/df_gcc.csv index 1e2e725..d99ffda 100644 --- a/tests/data/Solar_-_PV_Dist._Res/Market/20/df_gcc.csv +++ b/tests/data/Solar_-_PV_Dist._Res/Market/20/df_gcc.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential PV - Class 1/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 1/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 1/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 2/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 2/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 2/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 3/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 3/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 3/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 4/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 4/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 4/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 5/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 5/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 5/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 6/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 6/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 6/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 7/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 7/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 7/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 8/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 8/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 8/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 9/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 9/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 9/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 10/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 10/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 10/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential PV - Class 1/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 1/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 1/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 2/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 2/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 2/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 3/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 3/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 3/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 4/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 4/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 4/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 5/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 5/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 5/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 6/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 6/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 6/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 7/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 7/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 7/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 8/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 8/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 8/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 9/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 9/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 9/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 10/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 10/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 10/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Solar_-_PV_Dist._Res/Market/20/df_lcoe.csv b/tests/data/Solar_-_PV_Dist._Res/Market/20/df_lcoe.csv index a469666..98b563d 100644 --- a/tests/data/Solar_-_PV_Dist._Res/Market/20/df_lcoe.csv +++ b/tests/data/Solar_-_PV_Dist._Res/Market/20/df_lcoe.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential PV - Class 1/Advanced,113.2661335202999,116.96913455638378,112.7421449720665,107.13468469352236,101.30964150747683,95.5155281494899,89.75209896009271,84.0191108801307,78.31632341763553,72.64349861551271,67.00040102012572,61.386797650889584,58.34595125369212,54.74722187832586,58.5304565035192,57.69851310150593,56.86656968847637,56.03462626386234,55.20268282705547,54.37073937740473,53.53879591421128,52.706852436725285,51.874908944139854,51.042965435586765,50.21102191012944,49.37907836675685,48.5471348043758,47.71519122180206,46.88324761775113,46.05130399082702 -Residential PV - Class 1/Moderate,113.63718998370098,117.5433061938495,114.88066352844365,110.81544783263692,106.50582980217305,102.20531218369742,97.91386618952143,93.63146315442071,89.35807453523165,85.09367191051304,80.8382269802945,76.59171156593801,75.67549325454682,74.28245000057508,83.87427266259836,82.14402728014937,80.41971906844417,78.70131752218985,76.98879234483043,75.28211344677592,73.58125094364749,71.88617515454459,70.19685660032823,68.51326600192591,66.83537427865282,65.1631525465538,63.496572116763495,61.83560449388499,60.18022137438842,58.53039464502796 -Residential PV - Class 1/Conservative,94.21967719600104,98.20664417476802,117.3707219242481,115.41633525136741,113.20284788808446,110.98936026294646,108.77587234541022,106.56238409998987,104.34889548521548,102.13540645231569,99.92191694353738,97.70842688997787,99.9053243639121,101.77309925143163,119.76802351246505,117.3371336413516,114.91174746128196,112.49184630466549,110.07741158840169,107.66842481341959,105.26486756421697,102.86672150840894,100.47396839627707,98.08659006032805,95.70456841485394,93.32788545550083,90.9565232588427,88.59046398196061,86.22968986203104,83.87418321591939 -Residential PV - Class 2/Advanced,115.04595284362493,118.80714137665498,114.513730546129,108.81815684966949,102.90158123376604,97.01642146503326,91.16242802380641,85.33935403159528,79.54695521743562,73.78498988506907,68.0532188810336,62.35140556377926,59.26277650632153,55.60749811773636,59.450180998832074,58.605164766513795,57.76014852300611,56.915132267731934,56.07011600007331,55.225099719369,54.38008342490917,53.535067115932215,52.69005079161855,51.84503445108633,51.000018093384234,50.15500171748537,49.309985322279346,48.464968906563335,47.619952469032654,46.77493600826937 -Residential PV - Class 2/Moderate,115.42283994185995,119.39033532064346,116.68585293916615,112.55675804819309,108.17942038072586,103.8113261255295,99.45244604255704,95.1027510161501,90.76221205462905,86.43080028994935,82.10848697744608,77.79524349569323,76.86462809132891,75.44969510540828,85.19223988347088,83.43480610789796,81.68340279742688,79.9379989674166,78.198563845243,76.4650668685002,74.73747768321795,73.01576614210181,71.29990230278919,69.58985642612784,67.8855989744705,66.18710060999098,64.4943321930184,62.807264780390405,61.12586962382664,59.45011816832092 -Residential PV - Class 2/Conservative,96.00912587502135,100.05956724626547,119.21503912993738,117.22994199614898,114.98167276595962,112.73340326980053,110.48513347664854,108.23686335046024,105.98859284911399,103.74032192307209,101.49205051367392,99.24377855093404,101.47519720480041,103.37232156981256,121.65001096925177,119.18092305401855,116.71742531265828,114.2594987842451,111.80712459367105,109.36028395117809,106.91895815189,104.48312857535404,102.05277668508295,99.62788402810655,97.20843223452525,94.79440301707184,92.3857781706786,89.98253957205007,87.58466917924468,85.19214903126209 -Residential PV - Class 3/Advanced,123.31920080770367,127.35086600335656,122.74870504703618,116.64354811601874,110.3014964537295,103.99311983232633,97.71815078854883,91.47632469024471,85.26737970030157,79.09105674146653,72.94709946214194,66.83525420328031,63.5245139508626,59.60637516833025,63.72539517851935,62.81961167320414,61.91382815589486,61.00804462597294,60.102261082775975,59.196477525595164,58.290693953669646,57.38491036618304,56.479126762256826,55.57334314094573,54.66755950123004,53.76177584200899,52.85599216209236,51.95020846019082,51.04442473490586,50.13864098471758 -Residential PV - Class 3/Moderate,123.72319081865389,127.97599891165021,125.07703030268382,120.65100166431797,115.95887847810519,111.27666342152064,106.604325151791,101.94183245947663,97.28915426803219,92.6462596334385,88.01311774392842,83.38969791983615,82.39215958764002,80.87547516104954,91.318631188424,89.43481586663952,87.55746467608672,85.68654440394002,83.82202206463737,81.96386489795232,80.11204036708318,78.26651615676666,76.4272601714085,74.59424053323814,72.76742558048073,70.94678386555218,69.13228415327355,67.32389541910581,65.52158684740644,63.725327829705854 -Residential PV - Class 3/Conservative,104.32713458888924,108.67262803730243,127.78809672467025,125.66024619178631,123.25029818566775,120.84034989445291,118.43040128488765,116.02045231833658,113.610502949649,111.20055312572482,108.79060278368499,106.38065184851125,108.77253751037573,110.80608892825234,130.39817360083526,127.75152727469818,125.11087312609843,122.47619083058154,119.84746015568248,117.2246609604237,114.60777319481362,111.99677689935528,109.39165220455529,106.79237933044332,104.19893858609346,101.61131036915444,99.02947516538568,96.4534135481993,93.8831061782117,91.31853380280111 -Residential PV - Class 4/Advanced,130.50003003838953,134.76645753460602,129.89631453085897,123.43565667978174,116.72430980911616,110.04859886390574,103.4082408066082,96.80295559564365,90.23246614722622,83.69649829813504,77.1947807695184,70.72704513186086,67.22352175869588,63.07723127460196,67.43610022232251,66.47757329482292,65.51904635463086,64.56051940109171,63.60199243350453,62.64346545111923,61.68493845313065,60.72641143867486,59.76788440682218,58.80935735657231,57.85083028684616,56.892303196478856,55.93377608421088,54.97524894867782,54.01672178839973,53.058194601768214 -Residential PV - Class 4/Moderate,130.92754423098006,135.42799168967667,132.36021726304557,127.67646269381035,122.71111899441831,117.75626037119967,112.81185365630354,107.87786582297672,102.95426398509869,98.04101539679205,93.13808745213238,88.24544768498887,87.18982308262844,85.58482271016047,96.63607966237726,94.64257050508877,92.65590188288633,90.67603864897438,88.7029458970544,86.73658895928466,84.77693340425813,82.82394503500625,80.8775898870208,78.93783422630094,77.004644547419,75.07798757161028,73.15783024488343,71.2441397361526,69.33688343539232,67.43602895181371 -Residential PV - Class 4/Conservative,111.5468142567757,116.14840042590869,135.2291480312313,132.97739358715603,130.42711524339805,127.87683659794273,125.32655761559957,122.77627825548346,120.22599846981458,117.67571820240087,115.12543738670182,112.5751559433309,115.1063201795348,117.25828450771208,137.99120867151368,135.1904491563717,132.3960307409408,129.60793191728152,126.8261312748001,124.05060749971776,121.28133937453968,118.51830577753512,115.7614856822178,113.01085815683741,110.26640236387303,107.52809755953608,104.79592309327934,102.06985840731227,99.34988303612641,96.63597660602731 -Residential PV - Class 5/Advanced,137.78016770062936,142.28460418036323,137.14277302840932,130.32169780018182,123.23594849372279,116.18782311565627,109.177022838771,102.20325199895233,95.26621805488458,88.36563154874511,81.5012060679893,74.67265820836316,70.97368558930901,66.59608814304076,71.19812305770948,70.1861232843944,69.17412349767876,68.16212369687148,67.15012388123245,66.13812404996978,65.12612420223336,64.11412433711108,63.10212445362142,62.090124550708246,61.07812462723227,60.06612468196366,59.054124713572605,58.04212472061859,57.030124701539094,56.018124654636026 -Residential PV - Class 5/Moderate,138.23153140630967,142.98304299910149,139.74412822762906,134.79908346535598,129.5567407058007,124.32546794793888,119.10523017360192,113.89599251359023,108.69772024718235,103.51037880172343,98.33393375231931,93.1683508216679,92.05383663573747,90.35929893782922,102.02706664432905,99.92234662301452,97.82484874617795,95.73453590630771,93.65137124980565,91.57531817483307,89.50634032917588,87.44440160813694,85.38946615244753,83.34149834620558,81.30046281483351,79.26632442306129,77.23904827293174,75.21859970182817,73.2049442805265,71.19804781126969 -Residential PV - Class 5/Conservative,118.86633964457927,123.72756020985837,142.77310655235314,140.3957346480397,137.7031852456917,135.0106355248158,132.31808544825824,129.62553497285307,126.93298404815509,124.2404326148374,121.54788060264747,118.85532792777005,121.5276969137344,123.79971176258015,145.68925284063727,142.73224880338242,139.7819396134877,136.83830256316134,133.9013150473879,130.97095456336783,128.0471987099569,125.1300251871173,122.21941179536903,119.31533643525309,116.41777710679652,113.52671190898775,110.64211903925819,107.76397679297045,104.89226356291736,102.02695783882783 -Residential PV - Class 6/Advanced,139.5113846033925,144.0724196248561,138.86598102503817,131.95919853627234,124.7844163220095,117.64773078328317,110.54883933809843,103.48744260730156,96.46324437377594,89.47595154264226,82.52527410256337,75.6109250882921,71.8654746340906,67.4328723869214,72.09273217409799,71.0680165568237,70.04330092598046,69.0185852808685,67.99386962073847,66.96915394478846,65.94443825215772,64.91972254192267,63.895006813089445,62.87029106458864,61.84557529526668,60.82085950387824,59.79614368907683,58.77142784940382,57.74671198327707,56.721996088977136 -Residential PV - Class 6/Moderate,139.96841972383166,144.7796343734596,141.50002242406552,136.4928428479057,131.18462970550158,125.88762566009297,120.60179525350571,115.32710317840638,110.06351427780535,104.81099354464013,99.56950612146547,94.33901730028272,93.21049917003104,91.49466949408308,103.30904347206668,101.17787750474051,99.05402442861444,96.9374466699185,94.82810691198665,92.72596809307569,90.63099340420354,88.54314628701513,86.46239043166771,84.38868977474306,82.32200849717964,80.26231102223045,78.20956201344319,76.1637263726631,74.12476923806062,72.09265598218171 -Residential PV - Class 6/Conservative,120.6069229493833,125.5298845800104,144.5670600613988,142.15981632216463,139.4334348588266,136.70705307295825,133.98067092693915,131.2542883770609,128.5279053722444,125.80152185241737,123.07513774644453,120.3487529694575,123.05470044814784,125.35526331355716,147.51984792030558,144.525688932115,141.53830891248361,138.5576848682947,135.58379391049934,132.61661325354882,129.656120214827,126.70229221409474,123.75510677293404,120.8145415142047,117.88057416150272,114.95318253862885,112.03234456906375,109.11803827544988,106.21024177908406,103.30893329941715 -Residential PV - Class 7/Advanced,145.94564283675976,150.7170325702991,145.27047327694325,138.04515031765774,130.5394674986452,123.07363837198126,115.64734640060429,108.26027839800864,100.91212448555868,93.60257805085367,86.33133570724775,79.09809725467062,75.17990680873923,70.54287316276219,75.41764545537472,74.34567000395822,73.27369453834697,72.20171905780894,71.12974356156018,70.05776804876183,68.98579251851345,67.91381696984884,66.8418414017283,65.76986581303312,64.69789020255651,63.625914568995725,62.55393891094216,61.481963226869915,60.40998751512389,59.33801177390533 -Residential PV - Class 7/Moderate,146.42375639459655,151.45686402851294,148.02599653644307,142.7878860831692,137.23485841030165,131.69355679743472,126.16394415106501,120.6459835354866,115.13963817227118,109.64487143983229,104.161646873101,98.68992816334747,97.50936283213284,95.71439917546418,108.07365150338337,105.84419626589533,103.62239118979183,101.40819696840242,99.20157456401829,97.00248520561043,94.81089038656833,92.62675186246737,90.4500316488566,88.28069201907472,86.11869550208685,83.96400488034817,81.81658318769088,79.67639370723508,77.54339996932534,75.417565749491 -Residential PV - Class 7/Conservative,127.0759924472156,132.22842154515905,151.23448579957852,148.7162200968471,145.86409805378753,143.0119756733226,140.15985291609675,137.3077297363858,134.45560608075488,131.60348188636115,128.7513570787886,125.89923156925472,128.7299772132942,131.13664192551855,154.32345609009525,151.19120663583595,148.06604879583418,144.9479585165318,141.83691185323812,138.73288496953592,135.63585413668807,132.54579573305577,129.4626862435175,126.38650225890055,123.31722047541416,120.25481769409389,117.19927082025241,114.15055686293749,111.10865293440126,108.07353624957665 -Residential PV - Class 8/Advanced,153.20744212271492,158.21624130463897,152.49867823468085,144.91384577523698,137.03470362522762,129.19739816280412,121.40159710100944,113.6469716701557,105.93319657301436,98.25994994110945,90.62691329222329,83.03377148926782,78.920624126299,74.05286617115591,79.17019190534876,78.04487830408173,76.91956468791368,75.79425105607613,74.66893740774613,73.5436237420431,72.41831005802176,71.29299635466786,70.16768263088997,69.04236888551372,67.91705511727226,66.79174132479801,65.66642750661231,64.54111366111333,63.41579978656359,62.290485881074865 -Residential PV - Class 8/Moderate,153.7093451176697,158.9928844651453,155.39130772393406,149.8925652571928,144.06323627374195,138.24621680240776,132.44146790402996,126.64895080509729,120.86862689720174,115.10045773658113,109.34440504377858,103.60043070345526,102.36112412918187,100.47684868802308,113.45105880423473,111.11067283844966,108.77831768218219,106.45395207298482,104.13753503075422,101.82902585533613,99.52838412415136,97.23556968985221,94.95054267800009,92.6732634847729,90.4036927746941,88.1417914783901,85.8875207903721,83.64084216684287,81.40171732353093,79.17010823354924 -Residential PV - Class 8/Conservative,134.37708024262548,139.78848972803092,158.75944139019904,156.1158746525995,153.12183992606973,150.12780484534636,147.13376936911564,144.13973344937827,141.14569703004065,138.15166004513307,135.15762241653678,132.16358405105177,135.1351787557213,137.66159158614272,162.0021091931184,158.71400879046305,155.4333528586381,152.16011614725548,148.89427352021139,145.6357999550631,142.38467054240556,139.14086048526102,135.904345098469,132.6750998080894,129.45310015080773,126.23832177335146,123.03074043191383,119.83033199158459,116.6370724257931,113.4509378157586 -Residential PV - Class 9/Advanced,159.55875218134875,164.77519425701908,158.82060604432667,150.92133962511383,142.71556272357145,134.55335687558963,126.43437601904824,118.35827775490698,110.32472330053787,102.33337744420652,94.38390850081626,86.47598826907459,82.19232781707355,77.12277392019853,82.45224158404295,81.28027740565108,80.10831321174047,78.93634900151075,77.76438477410488,76.59242052860579,75.42045626402897,74.24849197931817,73.07652767333668,71.90456334486146,70.73259899257312,69.56063461504742,68.38867021074438,67.21670577799577,66.0447413149921,64.87277681976683 -Residential PV - Class 9/Moderate,160.08146187796336,165.58403364408562,161.83315129300018,156.106455028095,150.0354675762649,143.9772999350529,137.93191155105154,131.89926204336948,125.87931120306308,119.87201899266,113.87734554580464,107.89525116706305,106.60456836587888,104.6421791112078,118.1542431989513,115.71683507340933,113.28779067960181,110.86706704452074,108.45462148920704,106.05041162625618,103.65439535734573,101.26653087079468,98.88677663914471,96.51509141677256,94.151434237525,91.79576441238318,89.44804152715257,87.1082254401788,84.77627628009199,82.4521544435768 -Residential PV - Class 9/Conservative,140.76275279125144,146.4006715307831,165.34091304088437,162.58775559555838,159.46960129225718,156.35144662007906,153.23329153599755,150.11513599002356,146.99697992373808,143.87882326843658,140.76066594276188,137.6425078496503,140.73729186599067,143.36843871585526,168.71800765981305,165.293597004393,161.87693943498422,158.4680086544281,155.066778484588,151.67322286570015,148.28731585572464,144.90903162970952,141.5383444791556,138.17522881139476,134.81965914897052,131.47161012903032,128.13105650272522,124.79797313461721,121.4723350020992,118.15411719482245 -Residential PV - Class 10/Advanced,174.77116220287783,180.48494243533239,173.96264084958796,165.31025447928786,156.32213476630525,147.38174019258997,138.48869170228895,129.64261425186876,120.84313675899884,112.08989205269282,103.38251682483363,94.7206515832559,90.02858483390061,84.47569717155558,90.31327890742989,89.02957908703465,87.74587924964108,86.46217939437255,85.17847952029028,83.89477962638976,82.61107971159265,81.32737977474197,80.04367981459265,78.75997982980502,77.47627981893392,76.19257978041932,74.90887971257442,73.62517961357193,72.34147948142984,71.05777931399415 -Residential PV - Class 10/Moderate,175.34370729942145,181.370896967945,177.26240364605945,170.9897213386495,164.33992295297708,157.70416662498135,151.08240793487298,144.47460265182653,137.88070673335793,131.3006763248025,124.7344677589266,118.18203755571405,116.76830042055619,114.61881600779581,129.41912694085372,126.74933512410934,124.08870444140246,121.43718782265724,118.7947385198817,116.16131010443524,113.53685646432066,110.92133180151065,108.31469062929862,105.71688776968324,103.12787835077805,100.54761780425311,97.97606186280466,95.41316655765327,92.85888821607296,90.31318345894879 -Residential PV - Class 10/Conservative,156.05746650797016,162.23791137449427,181.10459712668867,178.0889522944939,174.67351162411018,171.25807054968064,167.84262902407664,164.42718699254308,161.0117443910913,157.59630114446642,154.18085716355463,150.7654123420381,154.15525459079146,157.0372562772588,184.80366560992942,181.05276995597333,177.3103665710675,173.57642665086925,169.85092152140552,166.13382263836186,162.42510158637143,158.7247300783187,155.03267995464344,151.34892318266,147.67343185587865,144.00617819333996,140.34713453895728,136.69627336086762,133.05356725079614,129.41898892342914 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential PV - Class 1/Advanced,124.35632547879598,107.18168676501354,102.48745948403402,97.41012592857943,92.34736910667897,87.31142323022236,82.30207590040105,77.31911695780859,72.36233845330607,67.43153461940594,62.52650184217602,60.269760183451695,57.51847272070771,62.83438011231044,61.93948866404549,61.04459720962299,60.14970574872145,59.25481428099663,58.35992280607925,57.46503132357326,56.57013983305254,55.6752483340588,54.780356826098,53.885465308636824,52.990573781099044,52.0956822428607,51.20079069324529,50.30589913151803,49.41100755687953 +Residential PV - Class 1/Moderate,124.96675895169616,107.88244715571054,104.95839737498602,101.62884093418103,98.29358954243578,94.96537358651491,91.644170831019,88.32995913443129,85.0227164486703,81.72242081865599,78.42905038188866,78.58544375811289,78.35254437515297,90.09263771962972,88.23169424805042,86.37713640790889,84.52893138883368,82.68704660490302,80.85144969273314,79.02210850958814,77.19899113150768,75.38206585145629,73.57130117749097,71.76666583094833,69.96812874465199,68.17565906113776,66.38922613089912,64.60879951065101,62.83434896161313 +Residential PV - Class 1/Conservative,125.3655329376363,108.3414568297086,107.85285173747404,106.95050949488972,106.03505751969101,105.11960540516324,104.2041531380097,103.28870070318627,102.37324808360418,101.4577952597717,100.54234220935422,104.21891617253962,107.68752708533886,128.70014583934724,126.08547154203899,123.47671700979178,120.87386216244822,118.27688701064457,115.6857716553047,113.10049628714012,110.52104118615098,107.94738672113499,105.3795133491982,102.81740161527071,100.26103215162834,97.71038567741732,95.1654429981852,92.62618500541637,90.09259267607358 +Residential PV - Class 2/Advanced,126.31041170197577,108.86589749316342,104.09790697719829,98.94079020594829,93.79847922129096,88.68340047869364,83.59533824179675,78.53407904883181,73.49941168302924,68.49112714355238,63.509018616960084,61.21681541040045,58.42229530222203,63.82173476473174,62.912781345404504,62.003827919822946,61.09487448766055,60.18592104856764,59.276967602169165,58.368014148062834,57.459060685815835,56.550107214962665,55.64115373500154,54.73220024539075,53.82324674554501,52.914293234830566,52.005339712560286,51.096386177987824,50.18743263030126 +Residential PV - Class 2/Moderate,126.93043728557052,109.57766935609504,106.60767221104945,103.2257964342941,99.83813621838686,96.45762199036609,93.08423116543412,89.71794125415111,86.35872986198073,83.0065746888495,79.661453528719,79.82030440873885,79.58374533678543,91.50831787502216,89.61813227212441,87.73443264195686,85.85718565857881,83.98635822402618,82.12191746636978,80.26383073779542,78.41206561270225,76.56658988582295,74.72737157036255,72.89437889615714,71.06758030785292,69.24694446310374,67.43244023078877,65.62403668924925,63.82170312454466 +Residential PV - Class 2/Conservative,127.33547744855544,110.0438917269689,109.54760888713577,108.63108759464755,107.70125056838023,106.77141340059448,105.84157607778467,104.91173858467023,103.98190090389396,103.05206301565775,102.12222489727608,105.85657109281317,109.37968638865988,130.72248914144794,128.0667288840745,125.41698141261418,122.7732263313778,120.13544333689674,117.50361221740863,114.87771285234957,112.2577252118475,109.64362935622312,107.03540543549315,104.43303368887841,101.83649444431796,99.24576811798627,96.6608352138169,94.0816763230305,91.50827212366936 +Residential PV - Class 3/Advanced,135.393715639453,116.69472191097802,111.58385303333276,106.05587483868045,100.54376715250592,95.06085004839045,89.60689227582242,84.18166502245307,78.78494188237607,73.4164988249714,68.07611416431574,65.61907277750565,62.623591599214755,68.41131852804747,67.43699994949458,66.4626813642376,65.48836277192653,64.51404417218657,63.539725564615665,62.56540694878262,61.591088324223485,60.6167696904393,59.64245104689217,58.66813239300145,57.693813728139766,56.71949505162777,55.74517636272893,54.77085766064323,53.796538944500355 +Residential PV - Class 3/Moderate,136.05832884451866,117.45767910438269,114.27410188784195,110.64902679643677,107.01775129210351,103.39413566187588,99.77815569682575,96.1697872902403,92.56900643713496,88.97578923378106,85.39011187724734,85.5603861292958,85.30681549098955,98.08891446136917,96.06280078969215,94.04363951359079,92.03139491057102,90.02603150250967,88.0275140535733,86.03580756816007,84.0508772888615,82.07268869444732,80.10120749787053,78.13639964429366,76.17823130913698,74.22666889614622,72.28167903548224,70.3432285818309,68.41128461253383 +Residential PV - Class 3/Conservative,136.49249647892657,117.95742871533149,117.42545691041292,116.44302623363355,115.4463222546891,114.44961812404925,113.45291382723715,112.45620934787343,111.45950466735259,110.46279976445287,109.46609461485734,113.46898717205033,117.24545867668255,140.12307682330064,137.27633407067802,134.4360364987428,131.6021622450998,128.77468954620616,125.95359673682012,123.13886224945668,120.33046461384458,117.52838245639136,114.73259449965074,111.94307956179554,109.15981655609673,106.3827844904059,103.61196246664471,100.84732968029908,98.08886541991986 +Residential PV - Class 4/Advanced,143.27763918539782,123.48981030497252,118.08133751495656,112.23146729419025,106.3983917154546,100.59620647504902,94.82466685683431,89.0835307248074,83.37255848953383,77.69151307517748,72.04015988712972,69.44004593338884,66.27013904795619,72.39488307094449,71.36383029947558,70.3327775209122,69.30172473488399,68.2706719409943,67.23961913881767,66.20856632789781,65.17751350774374,64.14646067782743,63.1154078375797,62.084354986386074,61.05330212358265,60.02224924845052,58.99119636021026,57.96014345801529,56.92909054094458 +Residential PV - Class 4/Moderate,143.9809525596081,124.29719419981774,120.92823851678557,117.09207670888125,113.24935344040908,109.41473607754061,105.58819900167124,101.76971670236364,97.95926377683227,94.15681492944361,90.36234497123098,90.54253422693124,90.27419826870994,103.80059390428724,101.65650041938585,99.51976416535784,97.39034733960216,95.2682123981183,93.15332205330388,91.04563927177678,88.94512727221804,86.85174952323962,84.76546974127301,82.68625188848081,80.61406017069109,78.54885903535273,76.49061316951385,74.43928749782148,72.39484718054364 +Residential PV - Class 4/Conservative,144.4404016069651,124.82604403677205,124.26309571999126,123.22345848596262,122.16871682092007,121.11397499534895,120.05923299392947,119.00449079932842,117.94974839185699,116.8950057490576,115.84026284519742,120.07624228337667,124.07261625892745,148.28238923658336,145.26988175765382,142.2641947597832,139.26530510753753,136.27318977009128,133.28782582064403,130.30919043584456,127.33726089521599,124.37201458058986,121.4134289755425,118.4614816648371,115.51615033387257,112.5774127681359,109.64524685266173,106.71963057149715,103.80054200717336 +Residential PV - Class 5/Advanced,151.2705947186922,130.378872465645,124.66868000213769,118.49246609776542,112.33398374943016,106.20811500274846,100.11460148972841,94.05318756645104,88.02362027763004,82.0256493218023,76.05902701715112,73.31386185142833,69.96711701051288,76.43353895970702,75.34496738068597,74.25639579417468,73.1678241997821,72.07925259708948,70.99068098564763,69.90210936497479,68.8135377345526,67.72496609382358,66.63639444218677,65.54782277899344,64.45925110354263,63.370679415075344,62.28210771276868,61.19353599572881,60.104964262983344 +Residential PV - Class 5/Moderate,152.01314347225397,131.23129746813598,127.6743995973262,123.62423181526269,119.56713653182514,115.51859935395368,111.47859323387182,107.44709123800472,103.42406654643473,99.40949245237394,95.4033423616518,95.59358374213981,95.31027826463944,109.59126393572828,107.32755901682032,105.07162176281825,102.82341226224686,100.5828908766579,98.35001823830486,96.12475524784342,93.90706307205427,91.69690314159168,89.49423714875448,87.29902704528111,85.11123504016865,82.93082359751426,80.75775543438061,78.5919935186842,76.43350106710695 +Residential PV - Class 5/Conservative,152.4982235659223,131.78964997734676,131.1952967540561,130.0976618155036,128.98407982285846,127.87049766072941,126.75691531294201,125.64333276119616,124.5297499847046,123.41616695975699,122.30258365918492,126.77487349081996,130.99419111384148,156.55454217180173,153.37397749665024,150.20061379320592,147.0344266353904,143.8753917075693,140.72348480393674,137.57868182790696,134.44095879150765,131.31029181478223,128.18665712519496,125.07003105704182,121.9603900508686,118.85771065289276,115.7619695144328,112.67314339134326,109.59120914345696 +Residential PV - Class 6/Advanced,153.1713197275124,132.0170916051815,126.2351501964099,119.98133175660432,113.74546767100792,107.54262697912282,101.37254806654629,95.23497207717662,89.12964287732765,83.05630702048182,77.01471371268408,74.23505536543097,70.84625845465293,77.39393142252189,76.291681869748,75.18943230938977,74.08718274105124,72.98493316430836,71.88268357870632,70.78043398375729,69.67818437893642,68.5759347636792,67.47368513737716,66.37143549937336,65.26918584895809,64.16693618536279,63.0646865077542,61.96243681522729,60.86018710679745 +Residential PV - Class 6/Moderate,153.9231986551824,132.880227384102,129.2786368567357,125.17757844911736,121.06950549561287,116.9700981808359,112.87932911715286,108.79717103256671,104.7235967701658,100.65857928758966,96.60209165651024,96.79472343250295,96.50785820297526,110.96828540178541,108.6761368811321,106.39185362660702,104.11539522524461,101.84672154053695,99.58579271007913,97.33256914324105,95.08701151886139,92.84908078296806,90.61873814652112,88.39594508318007,86.18066332709553,83.97285487072358,81.77248196266432,79.57950710552366,77.39389305379879 +Residential PV - Class 6/Conservative,154.41437381225037,133.4455956294508,132.84377431867307,131.73234752465694,130.60477330076068,129.477198905251,128.34962432175013,127.22204953172806,126.09447451413634,124.9668992449667,123.83932369670936,128.3678081453186,132.6401417728131,158.52166032919192,155.3011316489311,152.08789442106234,148.8819239125919,145.683195502358,142.4916846804071,139.30736704737825,136.13021831388872,132.9602142999287,129.79733093425895,126.64154425381435,123.49283040311458,120.35116563367873,117.21652630344762,114.08888887621156,110.96822992104558 +Residential PV - Class 7/Advanced,160.2355735005949,138.105713412073,132.05710914836672,125.51486490803816,118.99140307585664,112.50248767468896,106.04784502448896,99.62720433072414,93.24029764683527,86.88685983736383,80.56662854174981,77.65877248749517,74.11368442896335,80.9633357538148,79.81025050558623,78.6571652494235,77.50407998491242,76.35099471160942,75.19790942903865,74.04482413668981,72.89173883401384,71.7386535204202,70.58556819527234,69.43248285788306,68.27939750750987,67.1263121433488,65.97322676452815,64.82014137010114,63.66705595903776 +Residential PV - Class 7/Moderate,161.02212904762894,139.00865697089483,135.240961264587,130.95076224382262,126.65322516665898,122.36475338705704,118.08531825426692,113.81489123850841,109.55344393039444,105.30094804037216,101.05737539818038,101.25889134225882,100.95879590237804,116.08613729623015,113.68827499793038,111.29864071144792,108.91719215997324,106.54388735590459,104.17868459838493,101.82154247086625,99.47241983869718,97.1312758467383,94.79806991700113,92.47276174631213,90.15531130400292,87.84567882962345,85.54382483068113,83.2497100804039,80.96329561552807 +Residential PV - Class 7/Conservative,161.5359571789139,139.60009997206276,138.97052269187154,137.80783694848355,136.62825905653926,135.44868098506672,134.26910271693288,133.08952423275306,131.9099455105081,130.73036652508247,129.55078724769763,134.28812517755483,138.75749862295768,165.8326715490988,162.4636122436444,159.10218067200972,155.74835096051655,152.40209735247632,149.06339420753758,145.73221600104216,142.40853732338215,139.09233287936678,135.78357748759254,132.48224607981888,129.1883137003519,125.90175550543191,122.62254676262913,119.35066285024496,116.08607925672132 +Residential PV - Class 8/Advanced,168.2083950978297,144.97742230004474,138.62785838266566,131.76009250544863,124.91204359033594,118.10026002872904,111.32445452311755,104.58434280507893,97.87964359587019,91.2100785677206,84.57537230582821,81.52283041780693,77.80134985154612,84.99181842954094,83.78135926134136,82.57090008481288,81.36044089952064,80.149981704999,78.93952250074848,77.72906328623337,76.51860406087727,75.30814482406028,74.09768557511416,72.88722631331751,71.67676703789094,70.46630774799043,69.25584844270094,68.04538912102855,66.83492978189203 +Residential PV - Class 8/Moderate,169.03408719186032,145.92529350975957,141.970129034546,137.46646311213226,132.95509401455521,128.45324127542864,123.96087481843074,119.47796469422858,115.00448107987278,110.5403942782107,106.08567471731688,106.29721746528185,105.98219021374376,121.86222086091695,119.3450484250402,116.83651340114632,114.33657140886379,111.84517837141898,109.36229051305047,106.88786435645214,104.42185672024092,101.96422471645326,99.51492574806673,97.07391750654779,94.64115796942703,92.21660539789859,89.80021833444682,87.39195560049805,84.99177629409844 +Residential PV - Class 8/Conservative,169.57348180587363,146.54616486712976,145.88526178813504,144.66472443412673,143.42645443101728,142.18818423944677,140.94991384142972,139.71164321661695,138.47337234189362,137.2351011908946,135.99682973340936,140.9698828002703,145.66163830699168,174.0839872611426,170.5472940888378,167.01860818256026,163.4979023812384,159.98514964661115,156.48032306254345,152.98339583434975,149.49434128811941,146.01313287005212,142.53974414579625,139.07414879979396,135.61632063463398,132.16623357040876,128.72386164408002,125.28917900885043,121.86215993354345 +Residential PV - Class 9/Advanced,175.18157901715773,150.98755175440604,144.37476270502523,137.22228931039288,130.09035025682508,122.99617995960898,115.93947921113671,108.91995195846103,101.93730526225323,94.99124925649126,88.08149710888085,84.90241019322139,81.02665332924282,88.51520726636228,87.25456775846098,85.99392824188548,84.73328871618291,83.47264918086834,82.21200963542158,80.95137007928469,79.6907305118574,78.4300909324941,77.16945134049884,75.90881173512035,74.64817211554687,73.38753248089944,72.12689283022506,70.86625316248863,69.60561347656407 +Residential PV - Class 9/Moderate,176.0415006918764,151.97471755624468,147.8555892711344,143.16522106926578,138.4668303523036,133.7783505003661,129.0997501902989,124.43099823120082,119.77206356379345,115.1229152598102,110.48352252140305,110.70383490591023,110.37574800319777,126.91409522418357,124.29257183518216,121.68004392746393,119.07646528084145,116.48178999131086,113.8959724683593,111.31896743230183,108.75072991164421,106.19121524047561,103.64037905588744,101.09817729541952,98.56456619453479,96.03950228411918,93.52294238800985,91.01484362054966,88.51516338416874 +Residential PV - Class 9/Conservative,176.60325624599875,152.62132752293144,151.93302629463508,150.66189080344722,149.37228754513106,148.08268409054105,146.79308042094615,145.50347651515355,144.21387234909022,142.92426789529802,141.634663122314,146.8138772054288,151.70013236262162,181.3007475178224,177.61743852445608,173.94246874332376,170.2758098873747,166.6174337974599,162.96731244161916,159.32541791437646,155.69172243603757,152.06619835199785,148.44881813205313,144.83955436971772,141.23837978155032,137.64526720648453,134.06018960516818,130.4831200593088,126.91403177102782 +Residential PV - Class 10/Advanced,191.88347704403023,165.3827793055987,158.1395236912079,150.30512996027485,142.49322832459737,134.72269633710462,126.99320626358812,119.30443382526678,111.65605815383198,104.04776174729237,96.47923042662148,92.99704779860572,88.75177436626248,96.95429072413535,95.57346122463937,94.1926317156422,92.81180219664778,91.43097266712493,90.05014312650388,88.66931357417351,87.2884840094763,85.90765443170511,84.52682484009762,83.14599523383093,81.7651656120159,80.38433597368974,79.00350631780864,77.62267664323879,76.24184694874673 +Residential PV - Class 10/Moderate,192.82538407475963,166.46406198120013,161.9522139765651,156.81466376015135,151.66832615810358,146.53284432783343,141.40818395982157,136.29431088941087,131.19119109611609,126.09879070295439,121.01707597579575,121.25839305155381,120.89902618194188,139.0141475727212,136.14268685261564,133.28107924740942,130.42927413025959,127.5872212206521,124.75487058145202,121.932172615987,119.11907806515833,116.31553800458532,113.52150384177779,110.73692731333892,107.96176048219911,105.19595573487754,102.43946577877476,99.69224363949394,96.95424265819187 +Residential PV - Class 10/Conservative,193.44069768009726,167.17232006058998,166.41839585417418,165.02606967917544,163.6135150110343,162.20096012790654,160.78840500927518,159.3758496319269,157.96329396949358,156.55073799189915,155.138181664681,160.81118456943358,166.1632976999737,198.586050083464,194.55157259650485,190.52622938638146,186.50998946914174,182.50282200092963,178.50469627720383,174.5155817319667,170.53544793699422,166.56426460107807,162.6020015692709,158.64862882213916,154.70411647502482,150.76843477731208,146.84155411170352,142.92344499350344,139.01407806991034 diff --git a/tests/data/Solar_-_PV_Dist._Res/Market/20/df_occ.csv b/tests/data/Solar_-_PV_Dist._Res/Market/20/df_occ.csv index 6c6d497..4f3edb2 100644 --- a/tests/data/Solar_-_PV_Dist._Res/Market/20/df_occ.csv +++ b/tests/data/Solar_-_PV_Dist._Res/Market/20/df_occ.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential PV - Class 1/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 1/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 1/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 2/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 2/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 2/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 3/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 3/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 3/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 4/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 4/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 4/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 5/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 5/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 5/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 6/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 6/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 6/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 7/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 7/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 7/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 8/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 8/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 8/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 9/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 9/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 9/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 10/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 10/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 10/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential PV - Class 1/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 1/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 1/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 2/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 2/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 2/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 3/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 3/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 3/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 4/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 4/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 4/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 5/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 5/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 5/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 6/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 6/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 6/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 7/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 7/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 7/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 8/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 8/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 8/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 9/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 9/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 9/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 10/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 10/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 10/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 diff --git a/tests/data/Solar_-_PV_Dist._Res/Market/20/df_tc.csv b/tests/data/Solar_-_PV_Dist._Res/Market/20/df_tc.csv index a566738..4770be6 100644 --- a/tests/data/Solar_-_PV_Dist._Res/Market/20/df_tc.csv +++ b/tests/data/Solar_-_PV_Dist._Res/Market/20/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.1263763708162951,0.12681981336101666,0.1280302658905739,0.1282223128414236,0.12822230739238274,0.1282223015354729,0.12822229522311954,0.12822228840004934,0.1282222810016682,0.12822227295200905,0.12822226416111487,0.1282222545216616,0.12737654576049348,0.12653360160115562,0.12194727245122444,0.12194726848225484,0.12194726437910387,0.12194726013485052,0.12194725574208816,0.12194725119288395,0.12194724647872868,0.12194724159048576,0.12194723651833003,0.12194723125168384,0.12194722577914156,0.12194722008838842,0.12194721416610793,0.121947207997877,0.12194720156804949,0.12194719485962277 -10 year CRF/Moderate,0.1263763708162951,0.12681981336101666,0.1280302658905739,0.1282223128414236,0.12822230739238274,0.1282223015354729,0.12822229522311954,0.12822228840004934,0.1282222810016682,0.12822227295200905,0.12822226416111487,0.1282222545216616,0.12737654576049348,0.12653360160115562,0.12194727245122444,0.12194726848225484,0.12194726437910387,0.12194726013485052,0.12194725574208816,0.12194725119288395,0.12194724647872868,0.12194724159048576,0.12194723651833003,0.12194723125168384,0.12194722577914156,0.12194722008838842,0.12194721416610793,0.121947207997877,0.12194720156804949,0.12194719485962277 -10 year CRF/Conservative,0.1263763708162951,0.12681981336101666,0.1280302658905739,0.1282223128414236,0.12822230739238274,0.1282223015354729,0.12822229522311954,0.12822228840004934,0.1282222810016682,0.12822227295200905,0.12822226416111487,0.1282222545216616,0.12737654576049348,0.12653360160115562,0.12194727245122444,0.12194726848225484,0.12194726437910387,0.12194726013485052,0.12194725574208816,0.12194725119288395,0.12194724647872868,0.12194724159048576,0.12194723651833003,0.12194723125168384,0.12194722577914156,0.12194722008838842,0.12194721416610793,0.121947207997877,0.12194720156804949,0.12194719485962277 -ITC Schedule/*,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.26,0.22,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,19.659260036226797,19.711747466801413,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8230521576851824,0.8230502725255491,0.8230455529560592,0.8230448323641893,0.8230448504726314,0.8230448699365179,0.8230448909139518,0.8230449135886192,0.8230449381751829,0.8230449649260984,0.8230449941403157,0.8230450261744976,0.8258681448098657,0.8287074342051145,0.8446179701474223,0.8446179842662316,0.8446179988623636,0.8446180139604407,0.8446180295868088,0.8446180457696886,0.844618062539349,0.8446180799282925,0.8446180979714696,0.8446181167065093,0.8446181361739841,0.844618156417701,0.8446181774850321,0.8446181994272841,0.8446182223001163,0.8446182461640095 -PVD/Moderate,0.8230521576851824,0.8230502725255491,0.8230455529560592,0.8230448323641893,0.8230448504726314,0.8230448699365179,0.8230448909139518,0.8230449135886192,0.8230449381751829,0.8230449649260984,0.8230449941403157,0.8230450261744976,0.8258681448098657,0.8287074342051145,0.8446179701474223,0.8446179842662316,0.8446179988623636,0.8446180139604407,0.8446180295868088,0.8446180457696886,0.844618062539349,0.8446180799282925,0.8446180979714696,0.8446181167065093,0.8446181361739841,0.844618156417701,0.8446181774850321,0.8446181994272841,0.8446182223001163,0.8446182461640095 -PVD/Conservative,0.8230521576851824,0.8230502725255491,0.8230455529560592,0.8230448323641893,0.8230448504726314,0.8230448699365179,0.8230448909139518,0.8230449135886192,0.8230449381751829,0.8230449649260984,0.8230449941403157,0.8230450261744976,0.8258681448098657,0.8287074342051145,0.8446179701474223,0.8446179842662316,0.8446179988623636,0.8446180139604407,0.8446180295868088,0.8446180457696886,0.844618062539349,0.8446180799282925,0.8446180979714696,0.8446181167065093,0.8446181361739841,0.844618156417701,0.8446181774850321,0.8446181994272841,0.8446182223001163,0.8446182461640095 -PFF/Advanced,0.7001405975786104,0.7001411529975078,0.7001425435100332,0.7001427558158426,0.700142750480607,0.7001427447460209,0.7001427385655029,0.7001427318849339,0.7001427246410689,0.7001427167595272,0.7001427081522306,0.7001426987140962,0.7474504974246812,0.7947141512627082,1.053858516676614,1.0538585117827524,1.0538585067234414,1.053858501490146,1.0538584960737347,1.0538584904644253,1.0538584846517256,1.0538584786243705,1.0538584723702447,1.0538584658763055,1.0538584591284899,1.053858452111613,1.053858444809255,1.053858437203632,1.0538584292754511,1.053858421003749 -PFF/Moderate,0.7001405975786104,0.7001411529975078,0.7001425435100332,0.7001427558158426,0.700142750480607,0.7001427447460209,0.7001427385655029,0.7001427318849339,0.7001427246410689,0.7001427167595272,0.7001427081522306,0.7001426987140962,0.7474504974246812,0.7947141512627082,1.053858516676614,1.0538585117827524,1.0538585067234414,1.053858501490146,1.0538584960737347,1.0538584904644253,1.0538584846517256,1.0538584786243705,1.0538584723702447,1.0538584658763055,1.0538584591284899,1.053858452111613,1.053858444809255,1.053858437203632,1.0538584292754511,1.053858421003749 -PFF/Conservative,0.7001405975786104,0.7001411529975078,0.7001425435100332,0.7001427558158426,0.700142750480607,0.7001427447460209,0.7001427385655029,0.7001427318849339,0.7001427246410689,0.7001427167595272,0.7001427081522306,0.7001426987140962,0.7474504974246812,0.7947141512627082,1.053858516676614,1.0538585117827524,1.0538585067234414,1.053858501490146,1.0538584960737347,1.0538584904644253,1.0538584846517256,1.0538584786243705,1.0538584723702447,1.0538584658763055,1.0538584591284899,1.053858452111613,1.053858444809255,1.053858437203632,1.0538584292754511,1.053858421003749 -Year (Advanced)/nan,2021,2022,2023,2024,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9309674200089998,0.9309666147975809,0.9309645989125221,0.9309642911228475,0.9309642988575916,0.9309643071712927,0.9309643161314824,0.9309643258166191,0.9309643363183927,0.9309643477446357,0.9309643602230399,0.930964373905948,0.9321683453143329,0.9333754360900435,0.9400706422435637,0.940070648133582,0.9400706542227275,0.9400706605212721,0.9400706670402065,0.9400706737913037,0.940070680787191,0.940070688041428,0.9400706955685948,0.9400707033843894,0.9400707115057375,0.9400707199509145,0.9400707287396827,0.9400707378934461,0.9400707474354241,0.940070757390848 -2/nan,0.8667003371182134,0.8666988378676674,0.8666950844283533,0.8666945113458661,0.866694525747407,0.8666945412269251,0.8666945579101587,0.8666945759431921,0.8666945954967454,0.8666946167715949,0.8666946400054938,0.8666946654820937,0.8689378240060613,0.8711897046962788,0.8837328124082262,0.883732823482293,0.8837328349307471,0.8837328467729009,0.8837328590294188,0.8837328717224356,0.8837328848756929,0.8837328985146837,0.8837329126668215,0.8837329273616205,0.8837329426309035,0.8837329585090307,0.8837329750331582,0.8837329922435281,0.8837330101837969,0.8837330289014026 -3/nan,0.8068697767678735,0.8068676831386598,0.8068624416542965,0.8068616413751669,0.8068616614861477,0.8068616831024659,0.8068617063997084,0.8068617315818745,0.8068617588873654,0.8068617885965548,0.8068618210414523,0.8068618566181625,0.8099963335847673,0.8131470705380454,0.8307712725323121,0.8307712881479196,0.8307713042914531,0.8307713209901451,0.8307713382731344,0.8307713561716339,0.8307713747191209,0.8307713939515441,0.8307714139075592,0.830771434628784,0.8307714561600926,0.8307714785499362,0.8307715018507088,0.8307715261191565,0.8307715514168392,0.8307715778106498 -4/nan,0.7511694743608247,0.7511668755611652,0.7511603693722705,0.7511593759970496,0.7511594009605229,0.7511594277925502,0.7511594567110855,0.7511594879693496,0.7511595218632672,0.7511595587408617,0.7511595990142524,0.7511596431751184,0.7550529419883889,0.7589715015687895,0.7809836837269533,0.7809837032999855,0.7809837235347351,0.7809837444653355,0.7809837661283106,0.7809837885627829,0.7809838118107146,0.7809838359171644,0.780983860930584,0.7809838869031392,0.7809839138910759,0.7809839419551242,0.7809839711609565,0.7809840015796997,0.7809840332885148,0.7809840663712473 -5/nan,0.6993143075352134,0.6993112832892537,0.6993037119916378,0.6993025559953738,0.6993025850455017,0.6993026162700763,0.6993026499227316,0.6993026862981423,0.6993027257406778,0.6993027686553347,0.6993028155216987,0.6993028669119393,0.7038364515580354,0.708405356256684,0.7341798331429411,0.7341798561429825,0.7341798799206002,0.7341799045159043,0.7341799299718136,0.7341799563343003,0.734179983652674,0.7341800119798825,0.7341800413728607,0.7341800718929085,0.7341801036061194,0.7341801365838568,0.7341801709032918,0.7341802066480045,0.7341802439086662,0.7341802827838029 -6/nan,0.6510388366614378,0.6510354580935486,0.6510269997523331,0.6510257083226285,0.6510257407761867,0.6510257756589439,0.6510258132542492,0.6510258538913007,0.651025897954813,0.6510259458972315,0.6510259982543286,0.6510260556653081,0.6560940604207656,0.661208158324605,0.6901809072649571,0.6901809332109535,0.6901809600341222,0.6901809877797106,0.6901810164961348,0.6901810462352557,0.6901810770526982,0.690181109008192,0.6901811421659648,0.690181176595168,0.6901812123703607,0.6901812495720471,0.6901812882872823,0.6901813286103523,0.6901813706435419,0.6901814144979964 -Year (Moderate)/nan,2021,2022,2023,2024,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9309674200089998,0.9309666147975809,0.9309645989125221,0.9309642911228475,0.9309642988575916,0.9309643071712927,0.9309643161314824,0.9309643258166191,0.9309643363183927,0.9309643477446357,0.9309643602230399,0.930964373905948,0.9321683453143329,0.9333754360900435,0.9400706422435637,0.940070648133582,0.9400706542227275,0.9400706605212721,0.9400706670402065,0.9400706737913037,0.940070680787191,0.940070688041428,0.9400706955685948,0.9400707033843894,0.9400707115057375,0.9400707199509145,0.9400707287396827,0.9400707378934461,0.9400707474354241,0.940070757390848 -2/nan,0.8667003371182134,0.8666988378676674,0.8666950844283533,0.8666945113458661,0.866694525747407,0.8666945412269251,0.8666945579101587,0.8666945759431921,0.8666945954967454,0.8666946167715949,0.8666946400054938,0.8666946654820937,0.8689378240060613,0.8711897046962788,0.8837328124082262,0.883732823482293,0.8837328349307471,0.8837328467729009,0.8837328590294188,0.8837328717224356,0.8837328848756929,0.8837328985146837,0.8837329126668215,0.8837329273616205,0.8837329426309035,0.8837329585090307,0.8837329750331582,0.8837329922435281,0.8837330101837969,0.8837330289014026 -3/nan,0.8068697767678735,0.8068676831386598,0.8068624416542965,0.8068616413751669,0.8068616614861477,0.8068616831024659,0.8068617063997084,0.8068617315818745,0.8068617588873654,0.8068617885965548,0.8068618210414523,0.8068618566181625,0.8099963335847673,0.8131470705380454,0.8307712725323121,0.8307712881479196,0.8307713042914531,0.8307713209901451,0.8307713382731344,0.8307713561716339,0.8307713747191209,0.8307713939515441,0.8307714139075592,0.830771434628784,0.8307714561600926,0.8307714785499362,0.8307715018507088,0.8307715261191565,0.8307715514168392,0.8307715778106498 -4/nan,0.7511694743608247,0.7511668755611652,0.7511603693722705,0.7511593759970496,0.7511594009605229,0.7511594277925502,0.7511594567110855,0.7511594879693496,0.7511595218632672,0.7511595587408617,0.7511595990142524,0.7511596431751184,0.7550529419883889,0.7589715015687895,0.7809836837269533,0.7809837032999855,0.7809837235347351,0.7809837444653355,0.7809837661283106,0.7809837885627829,0.7809838118107146,0.7809838359171644,0.780983860930584,0.7809838869031392,0.7809839138910759,0.7809839419551242,0.7809839711609565,0.7809840015796997,0.7809840332885148,0.7809840663712473 -5/nan,0.6993143075352134,0.6993112832892537,0.6993037119916378,0.6993025559953738,0.6993025850455017,0.6993026162700763,0.6993026499227316,0.6993026862981423,0.6993027257406778,0.6993027686553347,0.6993028155216987,0.6993028669119393,0.7038364515580354,0.708405356256684,0.7341798331429411,0.7341798561429825,0.7341798799206002,0.7341799045159043,0.7341799299718136,0.7341799563343003,0.734179983652674,0.7341800119798825,0.7341800413728607,0.7341800718929085,0.7341801036061194,0.7341801365838568,0.7341801709032918,0.7341802066480045,0.7341802439086662,0.7341802827838029 -6/nan,0.6510388366614378,0.6510354580935486,0.6510269997523331,0.6510257083226285,0.6510257407761867,0.6510257756589439,0.6510258132542492,0.6510258538913007,0.651025897954813,0.6510259458972315,0.6510259982543286,0.6510260556653081,0.6560940604207656,0.661208158324605,0.6901809072649571,0.6901809332109535,0.6901809600341222,0.6901809877797106,0.6901810164961348,0.6901810462352557,0.6901810770526982,0.690181109008192,0.6901811421659648,0.690181176595168,0.6901812123703607,0.6901812495720471,0.6901812882872823,0.6901813286103523,0.6901813706435419,0.6901814144979964 -Year (Conservative)/nan,2021,2022,2023,2024,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9309674200089998,0.9309666147975809,0.9309645989125221,0.9309642911228475,0.9309642988575916,0.9309643071712927,0.9309643161314824,0.9309643258166191,0.9309643363183927,0.9309643477446357,0.9309643602230399,0.930964373905948,0.9321683453143329,0.9333754360900435,0.9400706422435637,0.940070648133582,0.9400706542227275,0.9400706605212721,0.9400706670402065,0.9400706737913037,0.940070680787191,0.940070688041428,0.9400706955685948,0.9400707033843894,0.9400707115057375,0.9400707199509145,0.9400707287396827,0.9400707378934461,0.9400707474354241,0.940070757390848 -2/nan,0.8667003371182134,0.8666988378676674,0.8666950844283533,0.8666945113458661,0.866694525747407,0.8666945412269251,0.8666945579101587,0.8666945759431921,0.8666945954967454,0.8666946167715949,0.8666946400054938,0.8666946654820937,0.8689378240060613,0.8711897046962788,0.8837328124082262,0.883732823482293,0.8837328349307471,0.8837328467729009,0.8837328590294188,0.8837328717224356,0.8837328848756929,0.8837328985146837,0.8837329126668215,0.8837329273616205,0.8837329426309035,0.8837329585090307,0.8837329750331582,0.8837329922435281,0.8837330101837969,0.8837330289014026 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.125584392860366,0.12674396744015598,0.12708674250395516,0.12709735601299416,0.12709735362065602,0.12709735108080505,0.1270973483793632,0.1270973455004028,0.12709734242583154,0.12709733913501248,0.12709733560429945,0.12629173983990458,0.12548868510752165,0.12111765416519595,0.12111765231427818,0.12111765040002896,0.12111764841914102,0.12111764636807337,0.12111764424302869,0.12111764203993194,0.12111763975440193,0.12111763738172375,0.12111763491681657,0.12111763235419559,0.12111762968793353,0.12111762691161258,0.12111762401827525,0.12111762100036376,0.12111761784965601 +10 year CRF/Moderate,0.125584392860366,0.12674396744015598,0.12708674250395516,0.12709735601299416,0.12709735362065602,0.12709735108080505,0.1270973483793632,0.1270973455004028,0.12709734242583154,0.12709733913501248,0.12709733560429945,0.12629173983990458,0.12548868510752165,0.12111765416519595,0.12111765231427818,0.12111765040002896,0.12111764841914102,0.12111764636807337,0.12111764424302869,0.12111764203993194,0.12111763975440193,0.12111763738172375,0.12111763491681657,0.12111763235419559,0.12111762968793353,0.12111762691161258,0.12111762401827525,0.12111762100036376,0.12111761784965601 +10 year CRF/Conservative,0.125584392860366,0.12674396744015598,0.12708674250395516,0.12709735601299416,0.12709735362065602,0.12709735108080505,0.1270973483793632,0.1270973455004028,0.12709734242583154,0.12709733913501248,0.12709733560429945,0.12629173983990458,0.12548868510752165,0.12111765416519595,0.12111765231427818,0.12111765040002896,0.12111764841914102,0.12111764636807337,0.12111764424302869,0.12111764203993194,0.12111763975440193,0.12111763738172375,0.12111763491681657,0.12111763235419559,0.12111762968793353,0.12111762691161258,0.12111762401827525,0.12111762100036376,0.12111761784965601 +ITC Schedule/*,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.26,0.22,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8268096090463388,0.8268075420810661,0.8268057591299116,0.8268057115454759,0.8268057195913142,0.8268057281332646,0.8268057372186723,0.8268057469011048,0.8268057572414103,0.8268057683089945,0.8268057801833839,0.8295268359539126,0.8322628357491292,0.8475828724702382,0.8475828791158139,0.847582885988777,0.8475828931010003,0.8475829004651997,0.8475829080950071,0.8475829160050556,0.8475829242110745,0.847582932729991,0.8475829415800502,0.8475829507809429,0.847582960353952,0.8475829703221178,0.8475829807104237,0.8475829915460028,0.8475830028583782 +PVD/Moderate,0.8268096090463388,0.8268075420810661,0.8268057591299116,0.8268057115454759,0.8268057195913142,0.8268057281332646,0.8268057372186723,0.8268057469011048,0.8268057572414103,0.8268057683089945,0.8268057801833839,0.8295268359539126,0.8322628357491292,0.8475828724702382,0.8475828791158139,0.847582885988777,0.8475828931010003,0.8475829004651997,0.8475829080950071,0.8475829160050556,0.8475829242110745,0.847582932729991,0.8475829415800502,0.8475829507809429,0.847582960353952,0.8475829703221178,0.8475829807104237,0.8475829915460028,0.8475830028583782 +PVD/Conservative,0.8268096090463388,0.8268075420810661,0.8268057591299116,0.8268057115454759,0.8268057195913142,0.8268057281332646,0.8268057372186723,0.8268057469011048,0.8268057572414103,0.8268057683089945,0.8268057801833839,0.8295268359539126,0.8322628357491292,0.8475828724702382,0.8475828791158139,0.847582885988777,0.8475828931010003,0.8475829004651997,0.8475829080950071,0.8475829160050556,0.8475829242110745,0.847582932729991,0.8475829415800502,0.8475829507809429,0.847582960353952,0.8475829703221178,0.8475829807104237,0.8475829915460028,0.8475830028583782 +PFF/Advanced,0.6990335510158003,0.6990341599995452,0.6990346853050668,0.6990346993247255,0.6990346969542045,0.6990346944375153,0.699034691760709,0.6990346889080032,0.6990346858614702,0.6990346826006613,0.6990346791021457,0.7463471847699336,0.7936173390918059,1.0528308222813905,1.0528308199779013,1.052830817595595,1.0528308151303563,1.0528308125777777,1.0528308099331338,1.0528308071913528,1.0528308043469827,1.052830801394156,1.0528307983265486,1.0528307951373355,1.0528307918191393,1.0528307883639738,1.0528307847631793,1.052830781007351,1.0528307770862557 +PFF/Moderate,0.6990335510158003,0.6990341599995452,0.6990346853050668,0.6990346993247255,0.6990346969542045,0.6990346944375153,0.699034691760709,0.6990346889080032,0.6990346858614702,0.6990346826006613,0.6990346791021457,0.7463471847699336,0.7936173390918059,1.0528308222813905,1.0528308199779013,1.052830817595595,1.0528308151303563,1.0528308125777777,1.0528308099331338,1.0528308071913528,1.0528308043469827,1.052830801394156,1.0528307983265486,1.0528307951373355,1.0528307918191393,1.0528307883639738,1.0528307847631793,1.052830781007351,1.0528307770862557 +PFF/Conservative,0.6990335510158003,0.6990341599995452,0.6990346853050668,0.6990346993247255,0.6990346969542045,0.6990346944375153,0.699034691760709,0.6990346889080032,0.6990346858614702,0.6990346826006613,0.6990346791021457,0.7463471847699336,0.7936173390918059,1.0528308222813905,1.0528308199779013,1.052830817595595,1.0528308151303563,1.0528308125777777,1.0528308099331338,1.0528308071913528,1.0528308043469827,1.052830801394156,1.0528307983265486,1.0528307951373355,1.0528307918191393,1.0528307883639738,1.0528307847631793,1.052830781007351,1.0528307770862557 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9325690164279955,0.9325681372183665,0.9325673788160994,0.9325673585753989,0.932567361997808,0.9325673656312452,0.9325673694958495,0.9325673736144067,0.9325673780127991,0.9325673827205496,0.9325673877714858,0.9337230942893625,0.9348816689192091,0.9413055493828285,0.941305552146346,0.9413055550044211,0.9413055579619911,0.9413055610243434,0.941305564197147,0.941305567486487,0.9413055708989041,0.9413055744414377,0.9413055781216746,0.9413055819478031,0.9413055859286739,0.9413055900738676,0.9413055943937737,0.9413055988996754,0.9413056036038494 +2/nan,0.8696849704014787,0.8696833305549341,0.8696819160319302,0.8696818782802965,0.8696818846635506,0.8696818914404005,0.8696818986484085,0.8696819063300723,0.8696819145336669,0.869681923314256,0.8696819327349328,0.8718388168093018,0.8740037348811657,0.8860561372989085,0.8860561425015374,0.8860561478821813,0.8860561534501354,0.8860561592153537,0.8860561651885093,0.8860561713810573,0.8860561778053118,0.8860561844745249,0.88605619140298,0.8860561986060924,0.8860562061005239,0.8860562139043121,0.8860562220370157,0.8860562305198765,0.8860562393760072 +3/nan,0.8110412574495174,0.8110389635454798,0.8110369848376602,0.8110369320287475,0.8110369409579692,0.811036950437773,0.8110369605207023,0.8110369712662058,0.811036982741813,0.8110369950245494,0.8110370082026732,0.8140560377527578,0.8170900703073262,0.834049559104176,0.8340495664500713,0.8340495740473163,0.8340495819090353,0.8340495900492836,0.8340495984831301,0.83404960722675,0.8340496162975298,0.8340496257141812,0.8340496354968713,0.834049645667366,0.8340496562491914,0.8340496672678156,0.8340496787508548,0.8340496907283013,0.8340497032327893 +4/nan,0.756351947742221,0.7563490954451227,0.7563466350729693,0.7563465694091444,0.7563465805119453,0.7563465922993527,0.7563466048367006,0.7563466181979086,0.7563466324669444,0.7563466477395834,0.7563466641255681,0.7601029224954432,0.763882528586227,0.7850954784450623,0.7850954876647048,0.7850954971998101,0.7850955070668499,0.7850955172834644,0.7850955278685667,0.7850955388424575,0.7850955502269583,0.7850955620455534,0.7850955743235543,0.785095587088279,0.7850956003692541,0.7850956141984441,0.7850956286105093,0.7850956436430925,0.7850956593371522 +5/nan,0.7053503919793617,0.7053470670260547,0.7053441989463758,0.7053441224014503,0.7053441353440875,0.7053441490847768,0.7053441636996787,0.705344179274962,0.7053441959085086,0.7053442137119649,0.7053442328132583,0.7097256527708328,0.7141397731829173,0.739014730655704,0.7390147415038298,0.7390147527231392,0.7390147643330136,0.7390147763542085,0.7390147888089782,0.7390148017212087,0.7390148151165763,0.7390148290227131,0.7390148434694013,0.7390148584887846,0.7390148741156046,0.7390148903874719,0.7390149073451691,0.7390149250329873,0.7390149434991202 +6/nan,0.6577879212852943,0.657784200388926,0.657780990774563,0.6577809051146033,0.6577809195984604,0.6577809349754026,0.6577809513306593,0.6577809687606605,0.6577809873749441,0.657781007298451,0.6577810286743431,0.6626872326017196,0.6676361829948311,0.6956386670418705,0.6956386792955518,0.6956386919685098,0.6956387050826367,0.6956387186613778,0.6956387327298706,0.695638747315096,0.6956387624460569,0.6956387781539657,0.6956387944724637,0.6956388114378588,0.6956388290893943,0.695638847469554,0.695638866624404,0.6956388866039748,0.695638907462704 +Year (Moderate)/nan,2022,2023,2024,2025,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9325690164279955,0.9325681372183665,0.9325673788160994,0.9325673585753989,0.932567361997808,0.9325673656312452,0.9325673694958495,0.9325673736144067,0.9325673780127991,0.9325673827205496,0.9325673877714858,0.9337230942893625,0.9348816689192091,0.9413055493828285,0.941305552146346,0.9413055550044211,0.9413055579619911,0.9413055610243434,0.941305564197147,0.941305567486487,0.9413055708989041,0.9413055744414377,0.9413055781216746,0.9413055819478031,0.9413055859286739,0.9413055900738676,0.9413055943937737,0.9413055988996754,0.9413056036038494 +2/nan,0.8696849704014787,0.8696833305549341,0.8696819160319302,0.8696818782802965,0.8696818846635506,0.8696818914404005,0.8696818986484085,0.8696819063300723,0.8696819145336669,0.869681923314256,0.8696819327349328,0.8718388168093018,0.8740037348811657,0.8860561372989085,0.8860561425015374,0.8860561478821813,0.8860561534501354,0.8860561592153537,0.8860561651885093,0.8860561713810573,0.8860561778053118,0.8860561844745249,0.88605619140298,0.8860561986060924,0.8860562061005239,0.8860562139043121,0.8860562220370157,0.8860562305198765,0.8860562393760072 +3/nan,0.8110412574495174,0.8110389635454798,0.8110369848376602,0.8110369320287475,0.8110369409579692,0.811036950437773,0.8110369605207023,0.8110369712662058,0.811036982741813,0.8110369950245494,0.8110370082026732,0.8140560377527578,0.8170900703073262,0.834049559104176,0.8340495664500713,0.8340495740473163,0.8340495819090353,0.8340495900492836,0.8340495984831301,0.83404960722675,0.8340496162975298,0.8340496257141812,0.8340496354968713,0.834049645667366,0.8340496562491914,0.8340496672678156,0.8340496787508548,0.8340496907283013,0.8340497032327893 +4/nan,0.756351947742221,0.7563490954451227,0.7563466350729693,0.7563465694091444,0.7563465805119453,0.7563465922993527,0.7563466048367006,0.7563466181979086,0.7563466324669444,0.7563466477395834,0.7563466641255681,0.7601029224954432,0.763882528586227,0.7850954784450623,0.7850954876647048,0.7850954971998101,0.7850955070668499,0.7850955172834644,0.7850955278685667,0.7850955388424575,0.7850955502269583,0.7850955620455534,0.7850955743235543,0.785095587088279,0.7850956003692541,0.7850956141984441,0.7850956286105093,0.7850956436430925,0.7850956593371522 +5/nan,0.7053503919793617,0.7053470670260547,0.7053441989463758,0.7053441224014503,0.7053441353440875,0.7053441490847768,0.7053441636996787,0.705344179274962,0.7053441959085086,0.7053442137119649,0.7053442328132583,0.7097256527708328,0.7141397731829173,0.739014730655704,0.7390147415038298,0.7390147527231392,0.7390147643330136,0.7390147763542085,0.7390147888089782,0.7390148017212087,0.7390148151165763,0.7390148290227131,0.7390148434694013,0.7390148584887846,0.7390148741156046,0.7390148903874719,0.7390149073451691,0.7390149250329873,0.7390149434991202 +6/nan,0.6577879212852943,0.657784200388926,0.657780990774563,0.6577809051146033,0.6577809195984604,0.6577809349754026,0.6577809513306593,0.6577809687606605,0.6577809873749441,0.657781007298451,0.6577810286743431,0.6626872326017196,0.6676361829948311,0.6956386670418705,0.6956386792955518,0.6956386919685098,0.6956387050826367,0.6956387186613778,0.6956387327298706,0.695638747315096,0.6956387624460569,0.6956387781539657,0.6956387944724637,0.6956388114378588,0.6956388290893943,0.695638847469554,0.695638866624404,0.6956388866039748,0.695638907462704 +Year (Conservative)/nan,2022,2023,2024,2025,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9325690164279955,0.9325681372183665,0.9325673788160994,0.9325673585753989,0.932567361997808,0.9325673656312452,0.9325673694958495,0.9325673736144067,0.9325673780127991,0.9325673827205496,0.9325673877714858,0.9337230942893625,0.9348816689192091,0.9413055493828285,0.941305552146346,0.9413055550044211,0.9413055579619911,0.9413055610243434,0.941305564197147,0.941305567486487,0.9413055708989041,0.9413055744414377,0.9413055781216746,0.9413055819478031,0.9413055859286739,0.9413055900738676,0.9413055943937737,0.9413055988996754,0.9413056036038494 +2/nan,0.8696849704014787,0.8696833305549341,0.8696819160319302,0.8696818782802965,0.8696818846635506,0.8696818914404005,0.8696818986484085,0.8696819063300723,0.8696819145336669,0.869681923314256,0.8696819327349328,0.8718388168093018,0.8740037348811657,0.8860561372989085,0.8860561425015374,0.8860561478821813,0.8860561534501354,0.8860561592153537,0.8860561651885093,0.8860561713810573,0.8860561778053118,0.8860561844745249,0.88605619140298,0.8860561986060924,0.8860562061005239,0.8860562139043121,0.8860562220370157,0.8860562305198765,0.8860562393760072 diff --git a/tests/data/Solar_-_PV_Dist._Res/Market/20/df_vom.csv b/tests/data/Solar_-_PV_Dist._Res/Market/20/df_vom.csv index 1e2e725..d99ffda 100644 --- a/tests/data/Solar_-_PV_Dist._Res/Market/20/df_vom.csv +++ b/tests/data/Solar_-_PV_Dist._Res/Market/20/df_vom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential PV - Class 1/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 1/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 1/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 2/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 2/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 2/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 3/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 3/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 3/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 4/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 4/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 4/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 5/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 5/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 5/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 6/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 6/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 6/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 7/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 7/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 7/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 8/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 8/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 8/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 9/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 9/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 9/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 10/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 10/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 10/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential PV - Class 1/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 1/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 1/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 2/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 2/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 2/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 3/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 3/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 3/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 4/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 4/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 4/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 5/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 5/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 5/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 6/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 6/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 6/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 7/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 7/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 7/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 8/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 8/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 8/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 9/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 9/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 9/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 10/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 10/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 10/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Solar_-_PV_Dist._Res/Market/30/df_capex.csv b/tests/data/Solar_-_PV_Dist._Res/Market/30/df_capex.csv index 6c6d497..4f3edb2 100644 --- a/tests/data/Solar_-_PV_Dist._Res/Market/30/df_capex.csv +++ b/tests/data/Solar_-_PV_Dist._Res/Market/30/df_capex.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential PV - Class 1/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 1/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 1/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 2/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 2/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 2/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 3/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 3/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 3/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 4/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 4/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 4/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 5/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 5/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 5/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 6/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 6/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 6/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 7/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 7/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 7/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 8/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 8/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 8/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 9/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 9/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 9/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 10/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 10/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 10/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential PV - Class 1/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 1/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 1/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 2/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 2/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 2/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 3/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 3/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 3/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 4/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 4/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 4/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 5/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 5/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 5/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 6/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 6/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 6/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 7/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 7/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 7/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 8/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 8/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 8/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 9/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 9/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 9/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 10/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 10/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 10/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 diff --git a/tests/data/Solar_-_PV_Dist._Res/Market/30/df_fom.csv b/tests/data/Solar_-_PV_Dist._Res/Market/30/df_fom.csv index c7d980c..1992588 100644 --- a/tests/data/Solar_-_PV_Dist._Res/Market/30/df_fom.csv +++ b/tests/data/Solar_-_PV_Dist._Res/Market/30/df_fom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential PV - Class 1/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 1/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 1/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 2/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 2/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 2/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 3/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 3/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 3/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 4/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 4/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 4/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 5/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 5/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 5/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 6/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 6/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 6/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 7/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 7/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 7/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 8/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 8/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 8/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 9/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 9/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 9/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 10/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 10/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 10/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential PV - Class 1/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 1/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 1/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 2/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 2/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 2/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 3/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 3/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 3/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 4/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 4/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 4/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 5/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 5/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 5/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 6/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 6/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 6/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 7/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 7/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 7/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 8/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 8/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 8/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 9/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 9/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 9/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 10/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 10/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 10/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 diff --git a/tests/data/Solar_-_PV_Dist._Res/Market/30/df_gcc.csv b/tests/data/Solar_-_PV_Dist._Res/Market/30/df_gcc.csv index 1e2e725..d99ffda 100644 --- a/tests/data/Solar_-_PV_Dist._Res/Market/30/df_gcc.csv +++ b/tests/data/Solar_-_PV_Dist._Res/Market/30/df_gcc.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential PV - Class 1/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 1/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 1/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 2/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 2/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 2/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 3/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 3/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 3/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 4/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 4/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 4/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 5/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 5/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 5/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 6/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 6/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 6/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 7/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 7/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 7/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 8/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 8/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 8/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 9/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 9/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 9/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 10/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 10/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 10/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential PV - Class 1/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 1/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 1/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 2/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 2/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 2/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 3/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 3/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 3/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 4/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 4/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 4/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 5/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 5/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 5/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 6/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 6/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 6/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 7/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 7/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 7/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 8/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 8/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 8/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 9/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 9/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 9/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 10/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 10/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 10/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Solar_-_PV_Dist._Res/Market/30/df_lcoe.csv b/tests/data/Solar_-_PV_Dist._Res/Market/30/df_lcoe.csv index 49cb9f3..ac8cc54 100644 --- a/tests/data/Solar_-_PV_Dist._Res/Market/30/df_lcoe.csv +++ b/tests/data/Solar_-_PV_Dist._Res/Market/30/df_lcoe.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential PV - Class 1/Advanced,94.20729642038611,97.42454478956066,94.31509823196168,89.69853681015718,84.8374653316654,80.00220524620207,75.19255155482497,70.40830142971879,65.64925418678807,60.9152112589936,56.20597617052034,51.52135451189942,48.75115017290667,45.54866263321086,47.45109716736243,46.781656059244966,46.11221493953118,45.44277380762292,44.77333266287986,44.10389150461661,43.434450332097626,42.76500914453353,42.095567941075004,41.42612672080801,40.75668548274673,40.087244225826936,39.41780294889778,38.74836165071275,38.078920329919704,37.409478985049105 -Residential PV - Class 1/Moderate,94.51591670387147,97.90277702256236,96.10023110811194,92.77217794950698,89.17602602226802,85.58746792892273,82.0064796492047,78.43303726529038,74.86711696151572,71.30869502416114,67.75774784132767,64.21425190293229,63.14621679216732,61.69677732176243,67.8536443253177,66.46074276313247,65.07262081584396,63.68925392606561,62.31061770447385,60.936687928384316,59.56744054034156,58.20285164672654,56.84289751637735,55.48755457922776,54.136799424959364,52.79060880167077,51.44895961456166,50.11182892463271,48.779193947401936,47.45103205163665 -Residential PV - Class 1/Conservative,79.01773950199488,82.439340042751,98.17777916699592,96.61268012721848,94.7658080214024,92.91893563761609,91.07206294343656,89.22518990119404,87.37831646686647,85.53144258868097,83.68456820533014,81.83769324367091,83.26804942932647,84.41536460258033,96.74245686547872,94.78597203407199,92.8339168207416,90.88627620151495,88.94303522045675,87.00417898930111,85.06969268708437,83.13956155978563,81.21377091996821,79.29230614642934,77.37515268385161,75.46229604246209,73.55372179769574,71.64941558986503,69.74936312383663,67.8535501687144 -Residential PV - Class 2/Advanced,95.68763269881273,98.95543563922077,95.79712846551301,91.10802421938432,86.17056778202983,81.25932832774778,76.37409763632344,71.51466969278528,66.68084065956711,61.87240884942565,57.08917469920245,52.330940744554965,49.51720650779967,46.26439634271967,48.19672498237308,47.51676454086774,46.83680408758385,46.15684362191388,45.476883143207424,44.79692265076833,44.11696214384949,43.43700162164913,42.75704108330457,42.07708052788743,41.397119954396395,40.717159361750504,40.03719874878083,39.35723811422128,38.677277456698455,37.99731677471974 -Residential PV - Class 2/Moderate,96.00110251964034,99.44118262480454,97.61031221520267,94.2299633426306,90.57730290317546,86.932355624123,83.2950971077618,79.66550306043311,76.0435492922429,72.4292117168436,68.82246635130815,65.22328931612535,64.13847152311416,62.66625613287129,68.91986971480343,67.50508064715812,66.09514629939181,64.69004172823287,63.289742161113516,61.894222994723684,60.50345979357855,59.117428288604195,57.73610437573657,56.35946411453876,54.987483726831826,53.6201395953432,52.25740826236997,50.89926642845842,49.54569095110022,48.19665884344448 -Residential PV - Class 2/Conservative,80.50608484313184,83.98265475953808,99.72050604441019,98.13081365596499,96.25492053071902,94.37902712313489,92.50313340028016,90.62723932389312,88.75134484925994,86.87544992379424,84.99955448522522,83.12365845926051,84.57649069754844,85.74183432866376,98.26262965467576,96.27540139272624,94.29267235412347,92.31442727881397,90.34065097585089,88.37132832301997,86.40644426646674,84.44598382033148,82.48993206638491,80.53827415367243,78.59099529816015,76.64808078238858,74.70951595513071,72.77528623105657,70.84537709040474,68.91977407866044 -Residential PV - Class 3/Advanced,102.56877447603809,106.07157346242168,102.68614436265774,97.65983466776052,92.36731314199227,87.10289392943162,81.86635383621704,76.65747203231483,71.47603002167942,66.32181161322333,61.19460289269226,56.09419219557904,53.07811515170791,49.59138710937445,51.66267443109179,50.93381629958266,50.204958155447954,49.47609999803645,48.747241826650985,48.01838364054532,47.289525438918645,46.56066722091151,45.83180898559921,45.10295073198659,44.37409245900034,43.645234165481746,42.91637585017785,42.1875175117315,41.458659148670506,40.72980075939495 -Residential PV - Class 3/Moderate,102.90478671137798,106.59225175293366,104.62971878142213,101.00628039777533,97.09094782777365,93.18388309121633,89.2850600358903,85.39445262111782,81.51203491744788,77.63778110642218,73.77166548044023,69.91366244275426,68.75083263475611,67.17274648001475,73.87607336829132,72.35954320950648,70.84821688589207,69.34206766044217,67.84106897913045,66.34519446936004,64.85441793842809,63.36871337200962,61.8880549326559,60.41241695831207,58.9417739608497,57.476100624617914,56.015371805010524,54.55956252705068,53.10864798399321,51.66260353594411 -Residential PV - Class 3/Conservative,87.4244556586613,91.15654323870004,106.89166203222842,105.18765080864704,103.17685742315146,101.16606373501405,99.15526970893414,97.14447530389849,95.1336804719778,93.1228851568041,91.1120892916285,89.10129279681608,90.65860190769683,91.90774837224761,105.32894603210246,103.19881111619459,101.07349897426235,98.9529932488629,96.83727765662964,94.72633598787128,92.62015210617231,90.51870994800159,88.42199352232193,86.32998691020867,84.24267426447035,82.1600398092774,80.08206783979571,78.00874272182702,75.94004889145685,73.8759708547093 -Residential PV - Class 4/Advanced,108.5413144299878,112.24808004270287,108.66551871958055,103.34652896072572,97.74582595934498,92.17486165796976,86.63339986624653,81.12120689529439,75.63805152612778,70.18370497893606,64.75794088332088,59.3605352496329,56.16883320935589,52.47907434552949,54.6709719245914,53.899672666789826,53.12837339562749,52.357074110415255,51.58577481041535,50.814475494838106,50.043176162836055,49.27187681349972,48.50057744585055,47.72927805883545,46.957978651318584,46.1866792220738,45.41537976977515,44.64408029298647,43.87278079014986,43.10148125957221 -Residential PV - Class 4/Moderate,108.89689252746106,112.79907722811367,110.7222667228871,106.88783692759912,102.74451606070305,98.60994445998595,94.4840944504015,90.36693847493338,86.25844909426871,82.15859898655042,78.06736094723438,73.9847078890841,72.75416695239802,71.08418945296509,78.17784846589785,76.57301134419004,74.97368107495618,73.37982936430488,71.79142811197914,70.20844940971608,68.63086553962182,67.05864897256741,65.49177236659945,63.93020856537159,62.37393059659159,60.822911670488025,59.27712517829404,57.736544690749575,56.20114395662231,54.67089690124677 -Residential PV - Class 4/Conservative,93.42930884287385,97.38317494519737,113.11592205183823,111.31268691564982,109.18480581125188,107.05692438658939,104.92904260430613,102.8011604210007,100.67327778595288,98.54539463951241,96.41751091104364,94.28962651627455,95.93761713264173,97.2595009113115,111.46220970516227,109.20803785932564,106.95896961572261,104.7149876644228,102.47607477388547,100.2422137905353,98.01338763833957,95.78957931839395,93.57077190850933,91.35694856280828,89.14809251132353,86.94418705960503,84.74521558833233,82.55116155293382,80.36200848321432,78.17773998298972 -Residential PV - Class 5/Advanced,114.59645258480907,118.51000561308476,114.72758579484889,109.11186830606854,103.19872178384433,97.3169729790977,91.46637252524607,85.64667369672779,79.8576323756634,74.09900701942132,68.37055862919489,62.6720507197401,59.30229484895259,55.406697316267476,57.720873151605595,56.906545821136696,56.0922184765617,55.277891117153,54.46356374213168,53.64923635066402,52.83490894185527,52.02058151474522,51.20625406830072,50.39192660140993,49.577599112873656,48.76327160139734,47.948944065581074,47.13461650390855,46.32028891473498,45.5059612962728 -Residential PV - Class 5/Moderate,114.97186713364954,119.09174099342249,116.89907253496796,112.85073338841255,108.47627122384046,104.11104641623324,99.75502974665115,95.4081921207688,91.07050456853064,86.74193824388918,82.42246442465454,78.11205451248857,76.81286602518152,75.0497263549419,82.53911565336158,80.84475031339917,79.15619903384078,77.47343194237826,75.79641937114017,74.12513185495973,72.45954012965936,70.79961513035674,69.1453279897871,67.49665003664705,65.85355279395505,64.21600797743251,62.58398749390311,60.9574634397113,59.33640809916086,57.72079394297245 -Residential PV - Class 5/Conservative,99.51720710896737,103.69591885528166,119.42626147541013,117.52243019357351,115.27584208685273,113.029253642001,110.78266481957807,108.53607557376137,106.28948585100115,104.04289558831948,101.7963047111402,99.54971313049006,101.28963934679314,102.68526637195386,117.68029433358964,115.3003701691734,112.92583431900825,110.55666850750364,108.19285454183185,105.83437431147988,103.48120978780321,101.13334302358844,98.79075615261706,96.45343138923938,94.12135102795062,91.79449744297611,89.47285308786198,87.15640049507313,84.84512227560015,82.53900111857357 -Residential PV - Class 6/Advanced,116.03636457666106,119.99909165709155,116.16914548414181,110.48286613439141,104.49542053575708,98.53976716899315,92.61565353420947,86.72282980572143,80.86104879829233,75.03006593429146,69.22963921187635,63.45952917435032,60.04743209859078,56.10288612573829,58.446139733218644,57.62158032608431,56.79702090466663,55.972461468228865,55.147902015982304,54.32334254708275,53.49878306062422,52.67422355563443,51.84966403106725,51.02510448579687,50.20054491860903,49.37598532819291,48.551425713130996,47.726866071887954,46.9023064027983,46.077746704052025 -Residential PV - Class 6/Moderate,116.41649623409089,120.58813658088678,118.367917098502,114.26871030331766,109.83928273286611,105.4192085873795,101.00845828078019,96.60700235317069,92.21481147048472,87.83185642422235,83.4581081312975,79.09353763403199,77.77802475761557,75.99273112102512,83.57622509039396,81.86056993808081,80.15080190022447,78.44689072916927,76.74880638426501,75.05651903011315,73.36999903482976,71.68921696833038,70.01414360063116,68.34474990017188,66.68100703215582,65.02288635691059,63.37035942826724,61.72339799195896,60.08197398403999,58.4460595293238 -Residential PV - Class 6/Conservative,100.96490945603001,105.19708950163327,120.92686033481404,118.99910728723908,116.72429065264808,114.44947367567747,112.17465631639148,109.89983852839173,107.62502025745563,105.35020143981394,103.07538199995345,100.80056184778293,102.56235035185568,103.97551352272033,119.15895500059597,116.74912693194234,114.34475488206407,111.94582034573662,109.55230490153818,107.16419021139596,104.78145802013434,102.404090155032,100.03206852538018,97.66537512205137,95.30399201706994,92.94790136319222,90.59708539349192,88.25152642095328,85.9112068380728,83.57610911646877 -Residential PV - Class 7/Advanced,121.38795603473358,125.53344389426705,121.5268607911721,115.5783305159695,109.31474421921673,103.08441641051304,96.88708294468567,90.72248247410171,84.59035641335338,78.49044890490157,72.42250678579077,66.38627955559312,62.81681672961065,58.690348489447324,61.141672838678545,60.27908479202252,59.4164967304244,58.553908653113474,57.691320559264646,56.82873244799479,55.966144318356136,55.10355616933157,54.2409679998267,53.378379808663794,52.51579159457261,51.65320335618185,50.790615092008636,49.928026800446816,49.06543847975411,48.202850128037014 -Residential PV - Class 7/Moderate,121.78561934560896,126.14965554113306,123.82703964482818,119.53877763277268,114.90506507944819,110.28113733059051,105.66696343561348,101.06251257593063,96.46775406458995,91.88265734599696,87.30719199575502,82.74132772065929,81.36514345473407,79.49751216295608,87.43075650322707,85.63597541921474,83.84735296308995,82.06485749217669,80.2884575803514,78.51812201620845,76.75381980124286,74.99552014805612,73.24319247857892,71.49680642231694,69.75633181461403,68.02173869493753,66.29299730518257,64.5700780879969,62.85295168512699,61.14158893578399 -Residential PV - Class 7/Conservative,106.3454546269936,110.77635549398846,126.50400121802198,124.48734029419361,122.10760922769352,119.72787780302326,117.34814597840527,114.96841370530124,112.5886809269879,110.20894757675492,107.82921357560642,105.4494788292962,107.29252093299459,108.77085912017118,124.65456017627119,122.13359095497393,119.618329383771,117.10875610397791,114.60485184457771,112.10659742174661,109.6139737383812,107.12696178363512,104.64554263245702,102.16969744513929,99.69940746686898,97.23465402728834,94.77541854006141,92.32168250244806,89.8734274948876,87.43063518059014 -Residential PV - Class 8/Advanced,127.42784153815035,131.7795959239957,127.57365776136174,121.32914720154548,114.75390441671138,108.21357495839955,101.70788153839864,95.23654980523388,88.79930830709533,82.39588845577207,76.02602449171067,69.6894534503645,65.94238530436601,61.610596894737604,64.18389148619674,63.278383752871584,62.372876003860846,61.46736823835548,60.561860455489345,59.656352654335365,58.75084483389862,57.84533699311137,56.93982913082478,56.03432124580252,55.12881333671115,54.22330540211112,53.317797440445794,52.412289450029085,51.506781429032024,50.6012733754669 -Residential PV - Class 8/Moderate,127.8452913331635,132.42646833750223,129.98828632953067,125.48665379532834,120.62238218003387,115.76838223051088,110.92462145616882,106.09106750498457,101.26768816311926,96.4544513546275,91.65132514128969,86.85827772260572,85.41361882650044,83.45306003570676,91.78103783266558,89.89695404840815,88.01933532612377,86.14814844869571,84.2833604263347,82.424938494653,80.5728501127569,78.7270629613631,76.88754494093308,75.05426416983163,73.22718898250349,71.40628792767349,69.59152976656642,67.78288347114855,65.9803182223913,64.18380340855626 -Residential PV - Class 8/Conservative,112.41801772026957,117.07319785404962,132.79844514837635,130.68144147657674,128.1833024259561,125.68516299934389,123.1870231528838,120.6888828356224,118.19074198801403,115.6926005400291,113.19445840874114,110.69631549521452,112.63106161674092,114.18295729411301,130.85698169762892,128.21057692282483,125.5701637929544,122.9357219861054,120.30723127239526,117.6846715134731,115.06802266202325,112.45726476127905,109.85237794453771,107.25334243468662,104.66013854373189,102.07274667233713,99.49114730936836,96.91532103144687,94.34524850251219,91.7809104733932 -Residential PV - Class 9/Advanced,132.7104421775044,137.24260125531885,132.86230330318503,126.35892266381975,119.51109908879252,112.69963619401172,105.92424519611022,99.18464037020179,92.48053901127244,85.81166139661946,79.17773074946136,72.57847320389229,68.67606801110071,64.16470261149873,66.84467473504198,65.90162861392601,64.95858247647422,64.01553632184401,63.07249014913332,62.129443957376665,61.186397745537846,60.24335151250489,59.300305257081334,58.357258977979576,57.41421267381091,56.471166343076106,55.528119984153996,54.5850735952886,53.64202717457512,52.69898071994345 -Residential PV - Class 9/Moderate,133.14519761410588,137.91629016813917,135.3770318044929,130.68878128621216,125.62285825757834,120.56763271302638,115.52307081504794,110.48913887044664,105.46580332993885,100.45303078785084,95.45078798194417,90.45904179340928,88.9544936618269,86.91265868368887,95.58587799383444,93.6236883413211,91.66823176395674,89.71947366758835,87.77737969481433,85.84191572297885,83.91304786218515,81.99074245333391,80.0749660661802,78.1656854974157,76.26286776876987,74.3664801251353,72.47649003271387,70.59286517718533,68.7155734618991,66.84458300608797 -Residential PV - Class 9/Conservative,117.72919881151881,122.58053792835292,138.30368750968566,136.09892213043523,133.49722116754558,130.89551981307739,128.29381802135623,125.69211573931645,123.09041290494383,120.48870944530564,117.88700527403768,115.28530028810287,117.30025251667145,118.91648299716458,136.28173948082403,133.5256263456913,130.77575324286954,128.032099007989,125.2946425725247,122.56336296327784,119.83823930185882,117.11925080418072,114.40637677995424,111.69959663219424,108.99888985672872,106.30423604171865,103.61561486718374,100.93300610453704,98.25638961612965,95.58574535480402 -Residential PV - Class 10/Advanced,145.3631210994859,150.3273784560344,145.52946073968616,138.40604458700943,130.90534613953392,123.44447501746848,116.02311490469756,108.64095283518353,101.29767915067717,93.99298745957543,86.72657459706222,79.4981405867213,75.22367816077077,70.2821969619572,73.21767894774393,72.18472234495584,71.15176572427447,70.11880908477686,69.08585242547498,68.05289574531128,67.01993904315077,65.98698231777546,64.95402556787482,63.921068792038504,62.888111988745365,61.85515515635328,60.82219829308649,59.7892413970216,58.756284466072216,57.723327497970864 -Residential PV - Class 10/Moderate,145.83932633354607,151.06529720161961,148.2839446949051,143.1487140630755,137.59980343773816,132.06261019988392,126.53709728591978,121.02322779032339,115.52096496520592,110.03027221998025,104.55111312116972,99.08345139240113,97.43545890090834,95.19895437027576,104.69908268133034,102.54981690089573,100.40792613031113,98.27337247719986,96.14611830850879,94.02612624831129,91.91335917563109,89.80778022229377,87.70935277079843,85.61804045221697,83.53380714411428,81.45661696849486,79.38643428977227,77.32322371276307,75.26695008070617,73.21757847330628 -Residential PV - Class 10/Conservative,130.45033251665785,135.77150397549332,151.48962919651657,149.0746604000803,146.22491198595523,143.37516314291835,140.52541382094063,137.675663961897,134.82591349786085,131.97616234894605,129.12641042055432,126.27665759982501,128.48371636630347,130.25403905685982,149.27490764669946,146.256025327776,143.24397796891748,140.2387423879327,137.24029550761315,134.24861435516496,131.2636760616425,128.28545786139387,125.31393709150731,122.34909119127101,119.39089770163511,116.43933426468577,113.4943786231258,110.5560086197648,107.6242021970205,104.69893739642941 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential PV - Class 1/Advanced,103.12945074338688,89.46193834199573,85.65864989062545,81.43271973481144,77.21578561321485,73.02118322639178,68.84873566311374,64.69826787776947,60.56960666615669,56.46258064171822,52.37702021222646,50.25628303135686,47.750923807661444,50.83161886025556,50.11277345165781,49.393928036592044,48.6750826147206,47.956237185681864,47.23739174908798,46.51854630452287,45.79970085153892,45.080855389654815,44.36200991835157,43.64316443706895,42.92431894520168,42.205473442094416,41.48662792703645,40.76778239925602,40.048936857913404 +Residential PV - Class 1/Moderate,103.63568690413857,90.04684593915357,87.71885115206321,84.94899163760768,82.17116597078602,79.39919990145202,76.63307491089793,73.87277255866792,71.11827448219532,68.36956239645399,65.62661809362223,65.44069956796345,64.93881102289762,72.73678065190622,71.24129684158284,69.75094462968214,68.26569764942244,66.78552971440443,65.31041481707607,63.840327127214664,62.37524099042346,60.91513092664598,59.45997162869475,58.00973796079634,56.564404957152696,55.123947820517124,53.68834192078647,52.25756279360908,50.83158613900804 +Residential PV - Class 1/Conservative,103.96639257578349,90.42997011262943,90.13085166985341,89.38272347278853,88.62036335526217,87.85800309015262,87.09564266337549,86.33328205899537,85.57092125891117,84.80856024247646,84.04619898603343,86.6866851536285,89.13416505817847,103.7555284863259,101.65479840916171,99.55882450430505,97.4675906388257,95.38108075275785,93.29927885869492,91.22216904138975,89.14973545735533,87.08196233447298,85.01883397160091,82.96033473818828,80.90644907389382,78.85716148820731,76.81245656007616,74.77231893753714,72.73673333735223 +Residential PV - Class 2/Advanced,104.74998623384823,90.86770793626428,87.00465611108099,82.71232135649967,78.42912399626732,74.16860928287582,69.93059752518347,65.71491092698133,61.52137356240467,57.34981135179556,53.20005203802108,51.04599043000901,48.5012629801756,51.63036685907519,50.90022579740849,50.170084729172146,49.43994365402318,48.70980257159431,47.97966148149156,47.24952038329233,46.519379276541976,45.78923816075161,45.05909703539408,44.32895589990038,43.59881475365571,42.868673595994416,42.13853242619464,41.40839124347248,40.678250046975016 +Residential PV - Class 2/Moderate,105.26417718985131,91.46180654057868,89.09723056211287,86.28384656833148,83.46237124520943,80.64684759497753,77.83725680793239,75.03358015385216,72.235798981628,69.4438947189101,66.65784887176626,66.46900889576528,65.95923387216523,73.87973771857007,72.36075446582194,70.84698344740899,69.33839788223236,67.83497117240996,66.33667690171737,64.84348883404596,63.3553809118759,61.872327254767164,60.394302157865134,58.92128009042275,57.45323569433924,55.990143782713794,54.5319793384155,53.078717512669584,51.63033362365889 +Residential PV - Class 2/Conservative,105.60007943991232,91.85095097612222,91.5471323041791,90.78724831586334,90.01290877230436,89.23856907884314,88.46422922117395,87.68988918311099,86.91554894626876,86.14120848967634,85.36686778930422,88.04884551450787,90.53478415241601,105.38590191536741,103.25216179479287,101.12325258314057,98.99915789397373,96.87986141496664,94.7653469074929,92.6555982062194,90.55059921870088,88.4503339249818,86.3547863771988,84.26394069918877,82.17778108610135,80.09629180401454,78.01945718955545,75.94726164952614,73.87968966053384 +Residential PV - Class 3/Advanced,112.2828249728555,97.40223662764761,93.26138289063809,88.66037539362878,84.06916238430658,79.50226318882554,74.9594851939955,70.44063781782862,65.94553248318239,61.47398259188659,57.02580349935842,54.71683782586211,51.98911253322683,55.34323825475202,54.56059088666937,53.77794351154461,52.995296129010136,52.212648738672236,51.43000134010861,50.64735393286627,49.864706516457865,49.08205909035936,48.299411654005695,47.51676420678694,46.73411674804408,45.9514692770636,45.16882179307173,44.3861742952282,43.603526782618744 +Residential PV - Class 3/Moderate,112.8339927122634,98.03905837821023,95.50443970883515,92.48873809480371,89.4643632832968,86.44636814466098,83.4347325165391,80.4294363217712,77.43045956799969,74.43778234728973,71.45138483576319,71.24896489533609,70.70253064929585,79.19261813338684,77.56440091983744,75.94177076569122,74.32469896395223,72.71315700401682,71.10711657000246,69.50654953909502,67.91142797991196,66.32172415088478,64.7374104986572,63.15845965650096,61.58484444274964,60.016537859248096,58.45351308981974,56.89574349875095,55.34320262929216 +Residential PV - Class 3/Conservative,113.19405055005049,98.45618718286468,98.13052013514671,97.3159909506821,96.48596667511903,95.65594223887385,94.82591762661208,93.99589282098397,93.16586780228185,92.33584254802676,91.50581703246114,94.38066261790935,97.04537144517698,112.96447097332474,110.67728815726997,108.39528365312223,106.11843989605428,103.84673940067944,101.58016476061024,99.31869864802326,97.06232381322444,94.81102308422236,92.56477936630209,90.32357564160517,88.08739496871414,85.85622048224049,83.63003539241825,81.40882298470284,79.19256661937465 +Residential PV - Class 4/Advanced,118.82101031940451,103.0739310866527,98.6919570426678,93.82303466372012,88.96447710167854,84.13164913742739,79.32434694198517,74.54236883584876,69.78551526110184,65.05358875403509,60.34639391828328,57.9029780692077,55.01641839079676,58.56585355210732,57.73763293134999,56.90941230314051,56.081191667089854,55.25297102278137,54.424750369768184,53.59652970757092,52.768309035673866,51.940088353522455,51.11186766051873,50.28364695601724,49.45542623932061,48.62720550967377,47.79898476625788,46.97076400818376,46.1425432344839 +Residential PV - Class 4/Moderate,119.40427234249438,103.74783472074387,101.06562618936447,97.87432144006107,94.67383845635736,91.48010663140148,88.29310462879008,85.11281120227795,81.93920519536029,78.7722655408709,75.61197126059497,75.3977644855503,74.81951158531093,83.80397357051392,82.08094590016309,80.36383062151745,78.65259735598377,76.947215932797,75.24765638725178,73.55388895895338,71.86588409008571,70.18361242369953,68.50704480201725,66.83615226475668,65.17090604747351,63.511277579920446,61.85723848442539,60.20876057428744,58.565815852190745 +Residential PV - Class 4/Conservative,119.78529620851863,104.1892527738998,103.84462226031108,102.98266335737003,102.10430709018598,101.22595065296338,100.3475940294748,99.46923720136024,98.59088014776447,97.71252284489955,96.8341652655081,99.87641199431829,102.69628578302567,119.54234830208814,117.12198371779392,114.70709897650052,112.29767549058765,109.89369475650133,107.49513835428692,105.10198794712855,102.71422528088918,100.33183218365895,97.95479056530438,95.58308241702365,93.21668981090713,90.85559489950134,88.4997799153787,86.14922717071319,83.80391905686076 +Residential PV - Class 5/Advanced,125.44961655066146,108.82406315542168,104.19763419243648,99.05709175964613,93.92749236044043,88.82505792278602,83.74957324679944,78.70082540198752,73.67860369779964,68.68269965472074,63.712906975909625,61.133181550950134,58.085590861106326,61.83303652547899,60.9586123894271,60.08418824550734,59.209764093308955,58.33533993239208,57.4609157622849,56.58649158248129,55.712067392436765,54.83764319156583,53.96321897923718,53.08879475476934,52.21437051742603,51.339946266410074,50.465522000856936,49.591097719827836,48.71667342230129 +Residential PV - Class 5/Moderate,126.0654167104858,109.53556150290727,106.70372199181445,103.33438557546657,99.95535890330419,96.58346001329005,93.21866637873786,89.8609555681492,86.51030524477217,83.16669316617754,79.83009718384967,79.60394056626433,78.99342897063543,88.47910248854228,86.65995316494501,84.84704606459023,83.04034911416984,81.23983045979797,79.4454584651437,77.6572017095846,75.87502898637796,74.09890930085358,72.32881186862403,70.56470611381489,68.8065616673146,67.05434836504233,65.3080362462354,63.567595551756064,61.832996722416674 +Residential PV - Class 5/Conservative,126.46769655780324,110.00160471662927,109.6377484788718,108.72770392054233,107.80034724669393,106.87299039332112,105.94563334329123,105.01827607721998,104.0909185730887,103.16356080578245,102.2362027465232,105.448165719703,108.42535034861397,126.21119544220456,123.65580723100933,121.10620456398144,118.56236781656266,116.02427745295078,113.49191402560672,110.9652581747681,108.44429062796382,105.92899219953708,103.41934379016946,100.91532638641146,98.41692106021841,95.9241089684902,93.43687135261693,90.95518953803101,88.47904493376417 +Residential PV - Class 6/Advanced,127.02589926421969,110.19144469302714,105.50688434470673,100.3017506568937,95.10769750260472,89.94115063940222,84.80189216340202,79.68970646862522,74.60438021718053,69.54570230999404,64.5134638580911,61.90132401286554,58.8154401448161,62.60997271135063,61.72456137830385,60.839150037290324,59.95373868789416,59.06832732966995,58.18291596213996,57.2975045847917,56.412093197073865,55.526681798393575,54.64127038811161,53.75585896553791,52.87044752992697,51.98503608047158,51.09962461629635,50.2142131364507,49.32880163990032 +Residential PV - Class 6/Moderate,127.64943699370458,110.91188306421878,108.04446130272424,104.63278895187707,101.21130458651137,97.79703756434715,94.38996507564883,90.99006440706468,87.5973129411801,84.21168815608826,80.83316762497591,80.60416933456082,79.98598662042971,89.59084825228898,87.74884119734892,85.9131547995985,84.08375658272635,82.26061429260044,80.44369589537725,78.63296957563216,76.82840373450769,75.02996698788353,73.23762816456444,71.45135630448809,69.67112065695301,67.89689067886472,66.12863603300158,64.36632658630032,62.609932408160205 +Residential PV - Class 6/Conservative,128.05677151386016,111.38378214168718,111.01535402628218,110.0938746980004,109.15486572632533,108.21585657287011,107.2768472202868,106.33783764894756,105.39882783655706,104.45981775768476,103.52080738319107,106.7731288831677,109.78772203348079,127.79704744481097,125.20955061204727,122.62791201919529,120.05211179511292,117.48213015852937,114.9179474175459,112.35954396914344,109.80690029869105,107.25999697946284,104.71881467215623,102.18333412441646,99.65353617036673,97.1294017301421,94.61091180942955,92.09804749901429,89.59078997433127 +Residential PV - Class 7/Advanced,132.88432752450242,115.27346873198509,110.3728566895569,104.9276624906838,99.49405985899887,94.08923210719978,88.71295128168589,83.36499183274108,78.04513058334096,72.75314669853265,67.48882165539223,64.75621004828409,61.528005367193785,65.49754159007789,64.57129512966304,63.64504866091404,62.718802183395795,61.79255569664235,60.86630920015395,59.94006269339446,59.01381617578714,58.087569646711785,57.161323105499676,56.23507655142895,55.308829983719704,54.382583401527505,53.45633680393659,52.53009018995253,51.60384355849332 +Residential PV - Class 7/Moderate,133.53662278356921,116.02713368561399,113.02746657274629,109.45844805996835,105.87916500304227,102.30743215283307,98.74322564762129,95.18652172651649,91.63729672899008,88.0955270944259,84.56118936168727,84.32162968132025,83.67493641065334,93.72277379112866,91.79581346092107,89.8754652963035,87.96169532315872,86.05446979979567,84.15375521497157,82.25951828593597,80.37172595649359,78.49034539509009,76.61534399291617,74.74668936203295,72.88434933351814,71.02829195563123,69.17848549199941,67.33489841982397,65.4974994281063 +Residential PV - Class 7/Conservative,133.9627435518686,116.52079672545115,116.13537672338624,115.17139881356053,114.18908279404573,113.20676658436709,112.22445016637658,111.24213351954113,110.25981662053714,109.27749944276123,108.29518195572987,111.69750036419016,114.85112640312948,133.6910410214599,130.98420896134292,128.28350532287578,125.58890931846034,122.90040025451452,120.21795753095016,117.54156064065796,114.87118916899314,112.20682279327013,109.54844128225871,106.89602449568643,104.2495523837472,101.60900498661364,98.97436243395595,96.34560494446724,93.7227128253944 +Residential PV - Class 8/Advanced,139.49623656115241,121.00911644751015,115.86466525826857,110.14853520563044,104.44457348035426,98.77081838310076,93.12703061801021,87.51297341271713,81.92841248560562,76.37311601366532,70.84685460095425,67.97827677634494,64.58944671451422,68.7564946599043,67.78416106900634,66.81182746935956,65.83949386050719,64.86716024196011,63.894826613193686,62.92249297364512,61.95015932270898,60.97782565973418,60.00549198401874,59.033158294804885,58.0608245912739,57.088490872539325,56.116157137639846,55.14382338553155,54.17148961507859 +Residential PV - Class 8/Moderate,140.18098799468567,121.80028141495066,118.65136023683696,114.90475851168017,111.14738151072254,107.39793039118288,103.65638010405706,99.92270570618702,96.19688235977013,92.47888533188761,88.76868999404984,88.51721057231869,87.8383398646288,98.38612624595599,96.3632863891111,94.34738769856102,92.33839450974264,90.33627140208374,88.34098319692677,86.35249495547556,84.37077197676187,82.3957797956357,80.42748418077535,78.46585113271921,76.51084688191993,74.5624378868182,72.62059083193842,70.68527262600591,68.7564504000847 +Residential PV - Class 8/Conservative,140.62831120130951,122.31850758555701,121.91391028815539,120.9019678487885,119.87077485267855,118.83958165694283,117.80838824253026,116.77719458788616,115.74600066852639,114.71480645652389,113.68361191987836,117.25521906426057,120.5657596836739,140.34308960172572,137.50157403383622,134.66649181871412,131.83782113443525,129.0155402577695,126.1996275636327,123.39006152454587,120.58682071009522,117.78988378640193,114.99922951559284,112.21483675527854,109.43668445803716,106.66475167090275,103.89901753485985,101.13946128434564,98.38606224675723 +Residential PV - Class 9/Advanced,145.2791400424517,126.02562483529371,120.66790721374518,114.71481142499941,108.77438840921495,102.86542425605576,96.98766974950296,91.14087830164505,85.32480591857563,79.53921116691686,73.78385514097495,70.79635863370254,67.26704250826751,71.60683802494837,70.59419573865904,69.58155344325817,68.56891113827011,67.55626882318543,66.54362649745777,65.53098416050098,64.51834181168452,63.505699450330354,62.49305707570737,61.48041468702638,60.46777228343473,59.45512986400923,58.442487427748695,57.42984497356594,56.41720250027804 +Residential PV - Class 9/Moderate,145.99227827369663,126.84958803985717,123.57012637052908,119.66820693434605,115.75506552658403,111.850178572597,107.95351998495879,104.06506378647711,100.18478410968277,96.31265519633837,92.44865139696499,92.18674673897473,91.4797330227304,102.4647844664584,100.3580865218354,98.25861749388476,96.16634023954659,94.08121786986676,92.00321374783458,89.93229148624427,87.86841494557731,85.81154823190944,83.76165569483813,81.7187019254329,79.68265175420876,77.65347024912016,75.63112271357765,73.61557468448713,71.60679193031035 +Residential PV - Class 9/Conservative,146.45814554281728,127.38929759954972,126.96792746886351,125.9140343245905,124.84009257973936,123.76615062698681,122.69220844649206,121.61826601580681,120.54432330943195,119.47038029828266,118.39643694903208,122.11610729496185,125.5638884403201,146.16109990394872,143.20178753612544,140.24917521972054,137.30324022816845,134.36395993768895,131.4313118267166,128.5052734753373,125.5858225647261,122.67293687659492,119.76659429264134,116.866772794005,113.97345046073006,111.08660547123223,108.20621610177265,105.33226072593907,102.46471781413294 +Residential PV - Class 10/Advanced,159.13012480942373,138.04096997935025,132.17244492089014,125.65177804752652,119.14499217554015,112.67266446963637,106.23452195341835,99.83029452916169,93.45971494046066,87.12251873556035,80.81844423138043,77.54611833565265,73.68031547250051,78.43386923125074,77.32468113062298,76.21549302001499,75.10630489890575,73.99711676673728,72.8879286229111,71.77874046678524,70.66955229766899,69.56036411481966,68.45117591743647,67.34198770465498,66.23279947554126,65.12361122908405,64.01442296418675,62.90523467965853,61.79604637420366 +Residential PV - Class 10/Moderate,159.91125399088236,138.943490241669,135.3513630815316,131.0774327244639,126.79121048751966,122.51402968803895,118.24586175140749,113.98667822375475,109.73645077139426,105.49515118028559,101.2627513555158,100.97587657843509,100.20145582625372,112.23382748516893,109.92627592087929,107.62664248173807,105.33488648344772,103.0509675200431,100.77484546152284,98.50648045150709,96.24583290491775,93.9928635056862,91.74753320448298,89.50980321647273,87.27963501909444,85.05699034986408,82.84183120420235,80.63411983328673,78.43381874192723 +Residential PV - Class 10/Conservative,160.42153727489773,139.53465597660946,139.0731122101233,137.91874037439416,136.74240849463305,135.56607638714914,134.38974403020995,133.213411399227,132.03707846627003,130.8607451994813,129.68441156235653,133.75871711114183,137.53521140905767,160.09617115851353,156.85471649197171,153.6206006630505,150.3937987784224,147.17428605734486,143.96203783103525,140.75702954205386,137.55923674368793,134.36863509934687,131.18520038195848,128.00890847337328,124.83973536377617,121.67765715110218,118.52265004046053,115.37469034356614,112.23375447817794 diff --git a/tests/data/Solar_-_PV_Dist._Res/Market/30/df_occ.csv b/tests/data/Solar_-_PV_Dist._Res/Market/30/df_occ.csv index 6c6d497..4f3edb2 100644 --- a/tests/data/Solar_-_PV_Dist._Res/Market/30/df_occ.csv +++ b/tests/data/Solar_-_PV_Dist._Res/Market/30/df_occ.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential PV - Class 1/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 1/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 1/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 2/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 2/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 2/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 3/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 3/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 3/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 4/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 4/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 4/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 5/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 5/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 5/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 6/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 6/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 6/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 7/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 7/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 7/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 8/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 8/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 8/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 9/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 9/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 9/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 10/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 10/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 10/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential PV - Class 1/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 1/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 1/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 2/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 2/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 2/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 3/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 3/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 3/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 4/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 4/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 4/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 5/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 5/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 5/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 6/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 6/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 6/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 7/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 7/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 7/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 8/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 8/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 8/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 9/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 9/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 9/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 10/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 10/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 10/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 diff --git a/tests/data/Solar_-_PV_Dist._Res/Market/30/df_tc.csv b/tests/data/Solar_-_PV_Dist._Res/Market/30/df_tc.csv index 2ef2918..4770be6 100644 --- a/tests/data/Solar_-_PV_Dist._Res/Market/30/df_tc.csv +++ b/tests/data/Solar_-_PV_Dist._Res/Market/30/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.1263763708162951,0.12681981336101666,0.1280302658905739,0.1282223128414236,0.12822230739238274,0.1282223015354729,0.12822229522311954,0.12822228840004934,0.1282222810016682,0.12822227295200905,0.12822226416111487,0.1282222545216616,0.12737654576049348,0.12653360160115562,0.12194727245122444,0.12194726848225484,0.12194726437910387,0.12194726013485052,0.12194725574208816,0.12194725119288395,0.12194724647872868,0.12194724159048576,0.12194723651833003,0.12194723125168384,0.12194722577914156,0.12194722008838842,0.12194721416610793,0.121947207997877,0.12194720156804949,0.12194719485962277 -10 year CRF/Moderate,0.1263763708162951,0.12681981336101666,0.1280302658905739,0.1282223128414236,0.12822230739238274,0.1282223015354729,0.12822229522311954,0.12822228840004934,0.1282222810016682,0.12822227295200905,0.12822226416111487,0.1282222545216616,0.12737654576049348,0.12653360160115562,0.12194727245122444,0.12194726848225484,0.12194726437910387,0.12194726013485052,0.12194725574208816,0.12194725119288395,0.12194724647872868,0.12194724159048576,0.12194723651833003,0.12194723125168384,0.12194722577914156,0.12194722008838842,0.12194721416610793,0.121947207997877,0.12194720156804949,0.12194719485962277 -10 year CRF/Conservative,0.1263763708162951,0.12681981336101666,0.1280302658905739,0.1282223128414236,0.12822230739238274,0.1282223015354729,0.12822229522311954,0.12822228840004934,0.1282222810016682,0.12822227295200905,0.12822226416111487,0.1282222545216616,0.12737654576049348,0.12653360160115562,0.12194727245122444,0.12194726848225484,0.12194726437910387,0.12194726013485052,0.12194725574208816,0.12194725119288395,0.12194724647872868,0.12194724159048576,0.12194723651833003,0.12194723125168384,0.12194722577914156,0.12194722008838842,0.12194721416610793,0.121947207997877,0.12194720156804949,0.12194719485962277 -ITC Schedule/*,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.26,0.22,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,15.699246612414042,15.775848703980248,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8230521576851824,0.8230502725255491,0.8230455529560592,0.8230448323641893,0.8230448504726314,0.8230448699365179,0.8230448909139518,0.8230449135886192,0.8230449381751829,0.8230449649260984,0.8230449941403157,0.8230450261744976,0.8258681448098657,0.8287074342051145,0.8446179701474223,0.8446179842662316,0.8446179988623636,0.8446180139604407,0.8446180295868088,0.8446180457696886,0.844618062539349,0.8446180799282925,0.8446180979714696,0.8446181167065093,0.8446181361739841,0.844618156417701,0.8446181774850321,0.8446181994272841,0.8446182223001163,0.8446182461640095 -PVD/Moderate,0.8230521576851824,0.8230502725255491,0.8230455529560592,0.8230448323641893,0.8230448504726314,0.8230448699365179,0.8230448909139518,0.8230449135886192,0.8230449381751829,0.8230449649260984,0.8230449941403157,0.8230450261744976,0.8258681448098657,0.8287074342051145,0.8446179701474223,0.8446179842662316,0.8446179988623636,0.8446180139604407,0.8446180295868088,0.8446180457696886,0.844618062539349,0.8446180799282925,0.8446180979714696,0.8446181167065093,0.8446181361739841,0.844618156417701,0.8446181774850321,0.8446181994272841,0.8446182223001163,0.8446182461640095 -PVD/Conservative,0.8230521576851824,0.8230502725255491,0.8230455529560592,0.8230448323641893,0.8230448504726314,0.8230448699365179,0.8230448909139518,0.8230449135886192,0.8230449381751829,0.8230449649260984,0.8230449941403157,0.8230450261744976,0.8258681448098657,0.8287074342051145,0.8446179701474223,0.8446179842662316,0.8446179988623636,0.8446180139604407,0.8446180295868088,0.8446180457696886,0.844618062539349,0.8446180799282925,0.8446180979714696,0.8446181167065093,0.8446181361739841,0.844618156417701,0.8446181774850321,0.8446181994272841,0.8446182223001163,0.8446182461640095 -PFF/Advanced,0.7001405975786104,0.7001411529975078,0.7001425435100332,0.7001427558158426,0.700142750480607,0.7001427447460209,0.7001427385655029,0.7001427318849339,0.7001427246410689,0.7001427167595272,0.7001427081522306,0.7001426987140962,0.7474504974246812,0.7947141512627082,1.053858516676614,1.0538585117827524,1.0538585067234414,1.053858501490146,1.0538584960737347,1.0538584904644253,1.0538584846517256,1.0538584786243705,1.0538584723702447,1.0538584658763055,1.0538584591284899,1.053858452111613,1.053858444809255,1.053858437203632,1.0538584292754511,1.053858421003749 -PFF/Moderate,0.7001405975786104,0.7001411529975078,0.7001425435100332,0.7001427558158426,0.700142750480607,0.7001427447460209,0.7001427385655029,0.7001427318849339,0.7001427246410689,0.7001427167595272,0.7001427081522306,0.7001426987140962,0.7474504974246812,0.7947141512627082,1.053858516676614,1.0538585117827524,1.0538585067234414,1.053858501490146,1.0538584960737347,1.0538584904644253,1.0538584846517256,1.0538584786243705,1.0538584723702447,1.0538584658763055,1.0538584591284899,1.053858452111613,1.053858444809255,1.053858437203632,1.0538584292754511,1.053858421003749 -PFF/Conservative,0.7001405975786104,0.7001411529975078,0.7001425435100332,0.7001427558158426,0.700142750480607,0.7001427447460209,0.7001427385655029,0.7001427318849339,0.7001427246410689,0.7001427167595272,0.7001427081522306,0.7001426987140962,0.7474504974246812,0.7947141512627082,1.053858516676614,1.0538585117827524,1.0538585067234414,1.053858501490146,1.0538584960737347,1.0538584904644253,1.0538584846517256,1.0538584786243705,1.0538584723702447,1.0538584658763055,1.0538584591284899,1.053858452111613,1.053858444809255,1.053858437203632,1.0538584292754511,1.053858421003749 -Year (Advanced)/nan,2021,2022,2023,2024,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9309674200089998,0.9309666147975809,0.9309645989125221,0.9309642911228475,0.9309642988575916,0.9309643071712927,0.9309643161314824,0.9309643258166191,0.9309643363183927,0.9309643477446357,0.9309643602230399,0.930964373905948,0.9321683453143329,0.9333754360900435,0.9400706422435637,0.940070648133582,0.9400706542227275,0.9400706605212721,0.9400706670402065,0.9400706737913037,0.940070680787191,0.940070688041428,0.9400706955685948,0.9400707033843894,0.9400707115057375,0.9400707199509145,0.9400707287396827,0.9400707378934461,0.9400707474354241,0.940070757390848 -2/nan,0.8667003371182134,0.8666988378676674,0.8666950844283533,0.8666945113458661,0.866694525747407,0.8666945412269251,0.8666945579101587,0.8666945759431921,0.8666945954967454,0.8666946167715949,0.8666946400054938,0.8666946654820937,0.8689378240060613,0.8711897046962788,0.8837328124082262,0.883732823482293,0.8837328349307471,0.8837328467729009,0.8837328590294188,0.8837328717224356,0.8837328848756929,0.8837328985146837,0.8837329126668215,0.8837329273616205,0.8837329426309035,0.8837329585090307,0.8837329750331582,0.8837329922435281,0.8837330101837969,0.8837330289014026 -3/nan,0.8068697767678735,0.8068676831386598,0.8068624416542965,0.8068616413751669,0.8068616614861477,0.8068616831024659,0.8068617063997084,0.8068617315818745,0.8068617588873654,0.8068617885965548,0.8068618210414523,0.8068618566181625,0.8099963335847673,0.8131470705380454,0.8307712725323121,0.8307712881479196,0.8307713042914531,0.8307713209901451,0.8307713382731344,0.8307713561716339,0.8307713747191209,0.8307713939515441,0.8307714139075592,0.830771434628784,0.8307714561600926,0.8307714785499362,0.8307715018507088,0.8307715261191565,0.8307715514168392,0.8307715778106498 -4/nan,0.7511694743608247,0.7511668755611652,0.7511603693722705,0.7511593759970496,0.7511594009605229,0.7511594277925502,0.7511594567110855,0.7511594879693496,0.7511595218632672,0.7511595587408617,0.7511595990142524,0.7511596431751184,0.7550529419883889,0.7589715015687895,0.7809836837269533,0.7809837032999855,0.7809837235347351,0.7809837444653355,0.7809837661283106,0.7809837885627829,0.7809838118107146,0.7809838359171644,0.780983860930584,0.7809838869031392,0.7809839138910759,0.7809839419551242,0.7809839711609565,0.7809840015796997,0.7809840332885148,0.7809840663712473 -5/nan,0.6993143075352134,0.6993112832892537,0.6993037119916378,0.6993025559953738,0.6993025850455017,0.6993026162700763,0.6993026499227316,0.6993026862981423,0.6993027257406778,0.6993027686553347,0.6993028155216987,0.6993028669119393,0.7038364515580354,0.708405356256684,0.7341798331429411,0.7341798561429825,0.7341798799206002,0.7341799045159043,0.7341799299718136,0.7341799563343003,0.734179983652674,0.7341800119798825,0.7341800413728607,0.7341800718929085,0.7341801036061194,0.7341801365838568,0.7341801709032918,0.7341802066480045,0.7341802439086662,0.7341802827838029 -6/nan,0.6510388366614378,0.6510354580935486,0.6510269997523331,0.6510257083226285,0.6510257407761867,0.6510257756589439,0.6510258132542492,0.6510258538913007,0.651025897954813,0.6510259458972315,0.6510259982543286,0.6510260556653081,0.6560940604207656,0.661208158324605,0.6901809072649571,0.6901809332109535,0.6901809600341222,0.6901809877797106,0.6901810164961348,0.6901810462352557,0.6901810770526982,0.690181109008192,0.6901811421659648,0.690181176595168,0.6901812123703607,0.6901812495720471,0.6901812882872823,0.6901813286103523,0.6901813706435419,0.6901814144979964 -Year (Moderate)/nan,2021,2022,2023,2024,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9309674200089998,0.9309666147975809,0.9309645989125221,0.9309642911228475,0.9309642988575916,0.9309643071712927,0.9309643161314824,0.9309643258166191,0.9309643363183927,0.9309643477446357,0.9309643602230399,0.930964373905948,0.9321683453143329,0.9333754360900435,0.9400706422435637,0.940070648133582,0.9400706542227275,0.9400706605212721,0.9400706670402065,0.9400706737913037,0.940070680787191,0.940070688041428,0.9400706955685948,0.9400707033843894,0.9400707115057375,0.9400707199509145,0.9400707287396827,0.9400707378934461,0.9400707474354241,0.940070757390848 -2/nan,0.8667003371182134,0.8666988378676674,0.8666950844283533,0.8666945113458661,0.866694525747407,0.8666945412269251,0.8666945579101587,0.8666945759431921,0.8666945954967454,0.8666946167715949,0.8666946400054938,0.8666946654820937,0.8689378240060613,0.8711897046962788,0.8837328124082262,0.883732823482293,0.8837328349307471,0.8837328467729009,0.8837328590294188,0.8837328717224356,0.8837328848756929,0.8837328985146837,0.8837329126668215,0.8837329273616205,0.8837329426309035,0.8837329585090307,0.8837329750331582,0.8837329922435281,0.8837330101837969,0.8837330289014026 -3/nan,0.8068697767678735,0.8068676831386598,0.8068624416542965,0.8068616413751669,0.8068616614861477,0.8068616831024659,0.8068617063997084,0.8068617315818745,0.8068617588873654,0.8068617885965548,0.8068618210414523,0.8068618566181625,0.8099963335847673,0.8131470705380454,0.8307712725323121,0.8307712881479196,0.8307713042914531,0.8307713209901451,0.8307713382731344,0.8307713561716339,0.8307713747191209,0.8307713939515441,0.8307714139075592,0.830771434628784,0.8307714561600926,0.8307714785499362,0.8307715018507088,0.8307715261191565,0.8307715514168392,0.8307715778106498 -4/nan,0.7511694743608247,0.7511668755611652,0.7511603693722705,0.7511593759970496,0.7511594009605229,0.7511594277925502,0.7511594567110855,0.7511594879693496,0.7511595218632672,0.7511595587408617,0.7511595990142524,0.7511596431751184,0.7550529419883889,0.7589715015687895,0.7809836837269533,0.7809837032999855,0.7809837235347351,0.7809837444653355,0.7809837661283106,0.7809837885627829,0.7809838118107146,0.7809838359171644,0.780983860930584,0.7809838869031392,0.7809839138910759,0.7809839419551242,0.7809839711609565,0.7809840015796997,0.7809840332885148,0.7809840663712473 -5/nan,0.6993143075352134,0.6993112832892537,0.6993037119916378,0.6993025559953738,0.6993025850455017,0.6993026162700763,0.6993026499227316,0.6993026862981423,0.6993027257406778,0.6993027686553347,0.6993028155216987,0.6993028669119393,0.7038364515580354,0.708405356256684,0.7341798331429411,0.7341798561429825,0.7341798799206002,0.7341799045159043,0.7341799299718136,0.7341799563343003,0.734179983652674,0.7341800119798825,0.7341800413728607,0.7341800718929085,0.7341801036061194,0.7341801365838568,0.7341801709032918,0.7341802066480045,0.7341802439086662,0.7341802827838029 -6/nan,0.6510388366614378,0.6510354580935486,0.6510269997523331,0.6510257083226285,0.6510257407761867,0.6510257756589439,0.6510258132542492,0.6510258538913007,0.651025897954813,0.6510259458972315,0.6510259982543286,0.6510260556653081,0.6560940604207656,0.661208158324605,0.6901809072649571,0.6901809332109535,0.6901809600341222,0.6901809877797106,0.6901810164961348,0.6901810462352557,0.6901810770526982,0.690181109008192,0.6901811421659648,0.690181176595168,0.6901812123703607,0.6901812495720471,0.6901812882872823,0.6901813286103523,0.6901813706435419,0.6901814144979964 -Year (Conservative)/nan,2021,2022,2023,2024,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9309674200089998,0.9309666147975809,0.9309645989125221,0.9309642911228475,0.9309642988575916,0.9309643071712927,0.9309643161314824,0.9309643258166191,0.9309643363183927,0.9309643477446357,0.9309643602230399,0.930964373905948,0.9321683453143329,0.9333754360900435,0.9400706422435637,0.940070648133582,0.9400706542227275,0.9400706605212721,0.9400706670402065,0.9400706737913037,0.940070680787191,0.940070688041428,0.9400706955685948,0.9400707033843894,0.9400707115057375,0.9400707199509145,0.9400707287396827,0.9400707378934461,0.9400707474354241,0.940070757390848 -2/nan,0.8667003371182134,0.8666988378676674,0.8666950844283533,0.8666945113458661,0.866694525747407,0.8666945412269251,0.8666945579101587,0.8666945759431921,0.8666945954967454,0.8666946167715949,0.8666946400054938,0.8666946654820937,0.8689378240060613,0.8711897046962788,0.8837328124082262,0.883732823482293,0.8837328349307471,0.8837328467729009,0.8837328590294188,0.8837328717224356,0.8837328848756929,0.8837328985146837,0.8837329126668215,0.8837329273616205,0.8837329426309035,0.8837329585090307,0.8837329750331582,0.8837329922435281,0.8837330101837969,0.8837330289014026 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.125584392860366,0.12674396744015598,0.12708674250395516,0.12709735601299416,0.12709735362065602,0.12709735108080505,0.1270973483793632,0.1270973455004028,0.12709734242583154,0.12709733913501248,0.12709733560429945,0.12629173983990458,0.12548868510752165,0.12111765416519595,0.12111765231427818,0.12111765040002896,0.12111764841914102,0.12111764636807337,0.12111764424302869,0.12111764203993194,0.12111763975440193,0.12111763738172375,0.12111763491681657,0.12111763235419559,0.12111762968793353,0.12111762691161258,0.12111762401827525,0.12111762100036376,0.12111761784965601 +10 year CRF/Moderate,0.125584392860366,0.12674396744015598,0.12708674250395516,0.12709735601299416,0.12709735362065602,0.12709735108080505,0.1270973483793632,0.1270973455004028,0.12709734242583154,0.12709733913501248,0.12709733560429945,0.12629173983990458,0.12548868510752165,0.12111765416519595,0.12111765231427818,0.12111765040002896,0.12111764841914102,0.12111764636807337,0.12111764424302869,0.12111764203993194,0.12111763975440193,0.12111763738172375,0.12111763491681657,0.12111763235419559,0.12111762968793353,0.12111762691161258,0.12111762401827525,0.12111762100036376,0.12111761784965601 +10 year CRF/Conservative,0.125584392860366,0.12674396744015598,0.12708674250395516,0.12709735601299416,0.12709735362065602,0.12709735108080505,0.1270973483793632,0.1270973455004028,0.12709734242583154,0.12709733913501248,0.12709733560429945,0.12629173983990458,0.12548868510752165,0.12111765416519595,0.12111765231427818,0.12111765040002896,0.12111764841914102,0.12111764636807337,0.12111764424302869,0.12111764203993194,0.12111763975440193,0.12111763738172375,0.12111763491681657,0.12111763235419559,0.12111762968793353,0.12111762691161258,0.12111762401827525,0.12111762100036376,0.12111761784965601 +ITC Schedule/*,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.26,0.22,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8268096090463388,0.8268075420810661,0.8268057591299116,0.8268057115454759,0.8268057195913142,0.8268057281332646,0.8268057372186723,0.8268057469011048,0.8268057572414103,0.8268057683089945,0.8268057801833839,0.8295268359539126,0.8322628357491292,0.8475828724702382,0.8475828791158139,0.847582885988777,0.8475828931010003,0.8475829004651997,0.8475829080950071,0.8475829160050556,0.8475829242110745,0.847582932729991,0.8475829415800502,0.8475829507809429,0.847582960353952,0.8475829703221178,0.8475829807104237,0.8475829915460028,0.8475830028583782 +PVD/Moderate,0.8268096090463388,0.8268075420810661,0.8268057591299116,0.8268057115454759,0.8268057195913142,0.8268057281332646,0.8268057372186723,0.8268057469011048,0.8268057572414103,0.8268057683089945,0.8268057801833839,0.8295268359539126,0.8322628357491292,0.8475828724702382,0.8475828791158139,0.847582885988777,0.8475828931010003,0.8475829004651997,0.8475829080950071,0.8475829160050556,0.8475829242110745,0.847582932729991,0.8475829415800502,0.8475829507809429,0.847582960353952,0.8475829703221178,0.8475829807104237,0.8475829915460028,0.8475830028583782 +PVD/Conservative,0.8268096090463388,0.8268075420810661,0.8268057591299116,0.8268057115454759,0.8268057195913142,0.8268057281332646,0.8268057372186723,0.8268057469011048,0.8268057572414103,0.8268057683089945,0.8268057801833839,0.8295268359539126,0.8322628357491292,0.8475828724702382,0.8475828791158139,0.847582885988777,0.8475828931010003,0.8475829004651997,0.8475829080950071,0.8475829160050556,0.8475829242110745,0.847582932729991,0.8475829415800502,0.8475829507809429,0.847582960353952,0.8475829703221178,0.8475829807104237,0.8475829915460028,0.8475830028583782 +PFF/Advanced,0.6990335510158003,0.6990341599995452,0.6990346853050668,0.6990346993247255,0.6990346969542045,0.6990346944375153,0.699034691760709,0.6990346889080032,0.6990346858614702,0.6990346826006613,0.6990346791021457,0.7463471847699336,0.7936173390918059,1.0528308222813905,1.0528308199779013,1.052830817595595,1.0528308151303563,1.0528308125777777,1.0528308099331338,1.0528308071913528,1.0528308043469827,1.052830801394156,1.0528307983265486,1.0528307951373355,1.0528307918191393,1.0528307883639738,1.0528307847631793,1.052830781007351,1.0528307770862557 +PFF/Moderate,0.6990335510158003,0.6990341599995452,0.6990346853050668,0.6990346993247255,0.6990346969542045,0.6990346944375153,0.699034691760709,0.6990346889080032,0.6990346858614702,0.6990346826006613,0.6990346791021457,0.7463471847699336,0.7936173390918059,1.0528308222813905,1.0528308199779013,1.052830817595595,1.0528308151303563,1.0528308125777777,1.0528308099331338,1.0528308071913528,1.0528308043469827,1.052830801394156,1.0528307983265486,1.0528307951373355,1.0528307918191393,1.0528307883639738,1.0528307847631793,1.052830781007351,1.0528307770862557 +PFF/Conservative,0.6990335510158003,0.6990341599995452,0.6990346853050668,0.6990346993247255,0.6990346969542045,0.6990346944375153,0.699034691760709,0.6990346889080032,0.6990346858614702,0.6990346826006613,0.6990346791021457,0.7463471847699336,0.7936173390918059,1.0528308222813905,1.0528308199779013,1.052830817595595,1.0528308151303563,1.0528308125777777,1.0528308099331338,1.0528308071913528,1.0528308043469827,1.052830801394156,1.0528307983265486,1.0528307951373355,1.0528307918191393,1.0528307883639738,1.0528307847631793,1.052830781007351,1.0528307770862557 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9325690164279955,0.9325681372183665,0.9325673788160994,0.9325673585753989,0.932567361997808,0.9325673656312452,0.9325673694958495,0.9325673736144067,0.9325673780127991,0.9325673827205496,0.9325673877714858,0.9337230942893625,0.9348816689192091,0.9413055493828285,0.941305552146346,0.9413055550044211,0.9413055579619911,0.9413055610243434,0.941305564197147,0.941305567486487,0.9413055708989041,0.9413055744414377,0.9413055781216746,0.9413055819478031,0.9413055859286739,0.9413055900738676,0.9413055943937737,0.9413055988996754,0.9413056036038494 +2/nan,0.8696849704014787,0.8696833305549341,0.8696819160319302,0.8696818782802965,0.8696818846635506,0.8696818914404005,0.8696818986484085,0.8696819063300723,0.8696819145336669,0.869681923314256,0.8696819327349328,0.8718388168093018,0.8740037348811657,0.8860561372989085,0.8860561425015374,0.8860561478821813,0.8860561534501354,0.8860561592153537,0.8860561651885093,0.8860561713810573,0.8860561778053118,0.8860561844745249,0.88605619140298,0.8860561986060924,0.8860562061005239,0.8860562139043121,0.8860562220370157,0.8860562305198765,0.8860562393760072 +3/nan,0.8110412574495174,0.8110389635454798,0.8110369848376602,0.8110369320287475,0.8110369409579692,0.811036950437773,0.8110369605207023,0.8110369712662058,0.811036982741813,0.8110369950245494,0.8110370082026732,0.8140560377527578,0.8170900703073262,0.834049559104176,0.8340495664500713,0.8340495740473163,0.8340495819090353,0.8340495900492836,0.8340495984831301,0.83404960722675,0.8340496162975298,0.8340496257141812,0.8340496354968713,0.834049645667366,0.8340496562491914,0.8340496672678156,0.8340496787508548,0.8340496907283013,0.8340497032327893 +4/nan,0.756351947742221,0.7563490954451227,0.7563466350729693,0.7563465694091444,0.7563465805119453,0.7563465922993527,0.7563466048367006,0.7563466181979086,0.7563466324669444,0.7563466477395834,0.7563466641255681,0.7601029224954432,0.763882528586227,0.7850954784450623,0.7850954876647048,0.7850954971998101,0.7850955070668499,0.7850955172834644,0.7850955278685667,0.7850955388424575,0.7850955502269583,0.7850955620455534,0.7850955743235543,0.785095587088279,0.7850956003692541,0.7850956141984441,0.7850956286105093,0.7850956436430925,0.7850956593371522 +5/nan,0.7053503919793617,0.7053470670260547,0.7053441989463758,0.7053441224014503,0.7053441353440875,0.7053441490847768,0.7053441636996787,0.705344179274962,0.7053441959085086,0.7053442137119649,0.7053442328132583,0.7097256527708328,0.7141397731829173,0.739014730655704,0.7390147415038298,0.7390147527231392,0.7390147643330136,0.7390147763542085,0.7390147888089782,0.7390148017212087,0.7390148151165763,0.7390148290227131,0.7390148434694013,0.7390148584887846,0.7390148741156046,0.7390148903874719,0.7390149073451691,0.7390149250329873,0.7390149434991202 +6/nan,0.6577879212852943,0.657784200388926,0.657780990774563,0.6577809051146033,0.6577809195984604,0.6577809349754026,0.6577809513306593,0.6577809687606605,0.6577809873749441,0.657781007298451,0.6577810286743431,0.6626872326017196,0.6676361829948311,0.6956386670418705,0.6956386792955518,0.6956386919685098,0.6956387050826367,0.6956387186613778,0.6956387327298706,0.695638747315096,0.6956387624460569,0.6956387781539657,0.6956387944724637,0.6956388114378588,0.6956388290893943,0.695638847469554,0.695638866624404,0.6956388866039748,0.695638907462704 +Year (Moderate)/nan,2022,2023,2024,2025,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9325690164279955,0.9325681372183665,0.9325673788160994,0.9325673585753989,0.932567361997808,0.9325673656312452,0.9325673694958495,0.9325673736144067,0.9325673780127991,0.9325673827205496,0.9325673877714858,0.9337230942893625,0.9348816689192091,0.9413055493828285,0.941305552146346,0.9413055550044211,0.9413055579619911,0.9413055610243434,0.941305564197147,0.941305567486487,0.9413055708989041,0.9413055744414377,0.9413055781216746,0.9413055819478031,0.9413055859286739,0.9413055900738676,0.9413055943937737,0.9413055988996754,0.9413056036038494 +2/nan,0.8696849704014787,0.8696833305549341,0.8696819160319302,0.8696818782802965,0.8696818846635506,0.8696818914404005,0.8696818986484085,0.8696819063300723,0.8696819145336669,0.869681923314256,0.8696819327349328,0.8718388168093018,0.8740037348811657,0.8860561372989085,0.8860561425015374,0.8860561478821813,0.8860561534501354,0.8860561592153537,0.8860561651885093,0.8860561713810573,0.8860561778053118,0.8860561844745249,0.88605619140298,0.8860561986060924,0.8860562061005239,0.8860562139043121,0.8860562220370157,0.8860562305198765,0.8860562393760072 +3/nan,0.8110412574495174,0.8110389635454798,0.8110369848376602,0.8110369320287475,0.8110369409579692,0.811036950437773,0.8110369605207023,0.8110369712662058,0.811036982741813,0.8110369950245494,0.8110370082026732,0.8140560377527578,0.8170900703073262,0.834049559104176,0.8340495664500713,0.8340495740473163,0.8340495819090353,0.8340495900492836,0.8340495984831301,0.83404960722675,0.8340496162975298,0.8340496257141812,0.8340496354968713,0.834049645667366,0.8340496562491914,0.8340496672678156,0.8340496787508548,0.8340496907283013,0.8340497032327893 +4/nan,0.756351947742221,0.7563490954451227,0.7563466350729693,0.7563465694091444,0.7563465805119453,0.7563465922993527,0.7563466048367006,0.7563466181979086,0.7563466324669444,0.7563466477395834,0.7563466641255681,0.7601029224954432,0.763882528586227,0.7850954784450623,0.7850954876647048,0.7850954971998101,0.7850955070668499,0.7850955172834644,0.7850955278685667,0.7850955388424575,0.7850955502269583,0.7850955620455534,0.7850955743235543,0.785095587088279,0.7850956003692541,0.7850956141984441,0.7850956286105093,0.7850956436430925,0.7850956593371522 +5/nan,0.7053503919793617,0.7053470670260547,0.7053441989463758,0.7053441224014503,0.7053441353440875,0.7053441490847768,0.7053441636996787,0.705344179274962,0.7053441959085086,0.7053442137119649,0.7053442328132583,0.7097256527708328,0.7141397731829173,0.739014730655704,0.7390147415038298,0.7390147527231392,0.7390147643330136,0.7390147763542085,0.7390147888089782,0.7390148017212087,0.7390148151165763,0.7390148290227131,0.7390148434694013,0.7390148584887846,0.7390148741156046,0.7390148903874719,0.7390149073451691,0.7390149250329873,0.7390149434991202 +6/nan,0.6577879212852943,0.657784200388926,0.657780990774563,0.6577809051146033,0.6577809195984604,0.6577809349754026,0.6577809513306593,0.6577809687606605,0.6577809873749441,0.657781007298451,0.6577810286743431,0.6626872326017196,0.6676361829948311,0.6956386670418705,0.6956386792955518,0.6956386919685098,0.6956387050826367,0.6956387186613778,0.6956387327298706,0.695638747315096,0.6956387624460569,0.6956387781539657,0.6956387944724637,0.6956388114378588,0.6956388290893943,0.695638847469554,0.695638866624404,0.6956388866039748,0.695638907462704 +Year (Conservative)/nan,2022,2023,2024,2025,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9325690164279955,0.9325681372183665,0.9325673788160994,0.9325673585753989,0.932567361997808,0.9325673656312452,0.9325673694958495,0.9325673736144067,0.9325673780127991,0.9325673827205496,0.9325673877714858,0.9337230942893625,0.9348816689192091,0.9413055493828285,0.941305552146346,0.9413055550044211,0.9413055579619911,0.9413055610243434,0.941305564197147,0.941305567486487,0.9413055708989041,0.9413055744414377,0.9413055781216746,0.9413055819478031,0.9413055859286739,0.9413055900738676,0.9413055943937737,0.9413055988996754,0.9413056036038494 +2/nan,0.8696849704014787,0.8696833305549341,0.8696819160319302,0.8696818782802965,0.8696818846635506,0.8696818914404005,0.8696818986484085,0.8696819063300723,0.8696819145336669,0.869681923314256,0.8696819327349328,0.8718388168093018,0.8740037348811657,0.8860561372989085,0.8860561425015374,0.8860561478821813,0.8860561534501354,0.8860561592153537,0.8860561651885093,0.8860561713810573,0.8860561778053118,0.8860561844745249,0.88605619140298,0.8860561986060924,0.8860562061005239,0.8860562139043121,0.8860562220370157,0.8860562305198765,0.8860562393760072 diff --git a/tests/data/Solar_-_PV_Dist._Res/Market/30/df_vom.csv b/tests/data/Solar_-_PV_Dist._Res/Market/30/df_vom.csv index 1e2e725..d99ffda 100644 --- a/tests/data/Solar_-_PV_Dist._Res/Market/30/df_vom.csv +++ b/tests/data/Solar_-_PV_Dist._Res/Market/30/df_vom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential PV - Class 1/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 1/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 1/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 2/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 2/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 2/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 3/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 3/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 3/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 4/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 4/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 4/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 5/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 5/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 5/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 6/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 6/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 6/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 7/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 7/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 7/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 8/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 8/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 8/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 9/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 9/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 9/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 10/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 10/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 10/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential PV - Class 1/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 1/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 1/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 2/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 2/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 2/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 3/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 3/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 3/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 4/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 4/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 4/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 5/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 5/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 5/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 6/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 6/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 6/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 7/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 7/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 7/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 8/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 8/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 8/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 9/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 9/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 9/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 10/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 10/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 10/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Solar_-_PV_Dist._Res/Market/TechLife/df_capex.csv b/tests/data/Solar_-_PV_Dist._Res/Market/TechLife/df_capex.csv index 6c6d497..4f3edb2 100644 --- a/tests/data/Solar_-_PV_Dist._Res/Market/TechLife/df_capex.csv +++ b/tests/data/Solar_-_PV_Dist._Res/Market/TechLife/df_capex.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential PV - Class 1/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 1/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 1/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 2/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 2/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 2/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 3/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 3/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 3/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 4/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 4/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 4/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 5/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 5/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 5/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 6/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 6/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 6/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 7/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 7/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 7/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 8/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 8/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 8/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 9/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 9/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 9/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 10/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 10/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 10/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential PV - Class 1/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 1/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 1/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 2/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 2/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 2/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 3/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 3/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 3/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 4/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 4/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 4/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 5/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 5/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 5/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 6/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 6/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 6/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 7/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 7/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 7/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 8/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 8/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 8/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 9/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 9/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 9/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 10/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 10/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 10/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 diff --git a/tests/data/Solar_-_PV_Dist._Res/Market/TechLife/df_fom.csv b/tests/data/Solar_-_PV_Dist._Res/Market/TechLife/df_fom.csv index c7d980c..1992588 100644 --- a/tests/data/Solar_-_PV_Dist._Res/Market/TechLife/df_fom.csv +++ b/tests/data/Solar_-_PV_Dist._Res/Market/TechLife/df_fom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential PV - Class 1/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 1/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 1/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 2/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 2/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 2/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 3/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 3/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 3/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 4/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 4/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 4/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 5/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 5/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 5/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 6/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 6/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 6/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 7/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 7/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 7/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 8/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 8/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 8/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 9/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 9/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 9/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 10/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 10/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 10/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential PV - Class 1/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 1/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 1/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 2/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 2/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 2/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 3/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 3/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 3/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 4/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 4/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 4/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 5/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 5/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 5/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 6/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 6/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 6/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 7/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 7/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 7/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 8/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 8/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 8/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 9/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 9/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 9/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 10/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 10/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 10/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 diff --git a/tests/data/Solar_-_PV_Dist._Res/Market/TechLife/df_gcc.csv b/tests/data/Solar_-_PV_Dist._Res/Market/TechLife/df_gcc.csv index 1e2e725..d99ffda 100644 --- a/tests/data/Solar_-_PV_Dist._Res/Market/TechLife/df_gcc.csv +++ b/tests/data/Solar_-_PV_Dist._Res/Market/TechLife/df_gcc.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential PV - Class 1/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 1/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 1/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 2/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 2/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 2/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 3/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 3/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 3/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 4/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 4/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 4/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 5/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 5/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 5/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 6/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 6/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 6/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 7/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 7/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 7/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 8/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 8/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 8/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 9/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 9/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 9/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 10/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 10/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 10/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential PV - Class 1/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 1/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 1/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 2/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 2/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 2/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 3/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 3/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 3/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 4/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 4/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 4/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 5/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 5/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 5/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 6/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 6/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 6/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 7/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 7/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 7/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 8/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 8/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 8/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 9/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 9/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 9/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 10/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 10/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 10/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Solar_-_PV_Dist._Res/Market/TechLife/df_lcoe.csv b/tests/data/Solar_-_PV_Dist._Res/Market/TechLife/df_lcoe.csv index 49cb9f3..ac8cc54 100644 --- a/tests/data/Solar_-_PV_Dist._Res/Market/TechLife/df_lcoe.csv +++ b/tests/data/Solar_-_PV_Dist._Res/Market/TechLife/df_lcoe.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential PV - Class 1/Advanced,94.20729642038611,97.42454478956066,94.31509823196168,89.69853681015718,84.8374653316654,80.00220524620207,75.19255155482497,70.40830142971879,65.64925418678807,60.9152112589936,56.20597617052034,51.52135451189942,48.75115017290667,45.54866263321086,47.45109716736243,46.781656059244966,46.11221493953118,45.44277380762292,44.77333266287986,44.10389150461661,43.434450332097626,42.76500914453353,42.095567941075004,41.42612672080801,40.75668548274673,40.087244225826936,39.41780294889778,38.74836165071275,38.078920329919704,37.409478985049105 -Residential PV - Class 1/Moderate,94.51591670387147,97.90277702256236,96.10023110811194,92.77217794950698,89.17602602226802,85.58746792892273,82.0064796492047,78.43303726529038,74.86711696151572,71.30869502416114,67.75774784132767,64.21425190293229,63.14621679216732,61.69677732176243,67.8536443253177,66.46074276313247,65.07262081584396,63.68925392606561,62.31061770447385,60.936687928384316,59.56744054034156,58.20285164672654,56.84289751637735,55.48755457922776,54.136799424959364,52.79060880167077,51.44895961456166,50.11182892463271,48.779193947401936,47.45103205163665 -Residential PV - Class 1/Conservative,79.01773950199488,82.439340042751,98.17777916699592,96.61268012721848,94.7658080214024,92.91893563761609,91.07206294343656,89.22518990119404,87.37831646686647,85.53144258868097,83.68456820533014,81.83769324367091,83.26804942932647,84.41536460258033,96.74245686547872,94.78597203407199,92.8339168207416,90.88627620151495,88.94303522045675,87.00417898930111,85.06969268708437,83.13956155978563,81.21377091996821,79.29230614642934,77.37515268385161,75.46229604246209,73.55372179769574,71.64941558986503,69.74936312383663,67.8535501687144 -Residential PV - Class 2/Advanced,95.68763269881273,98.95543563922077,95.79712846551301,91.10802421938432,86.17056778202983,81.25932832774778,76.37409763632344,71.51466969278528,66.68084065956711,61.87240884942565,57.08917469920245,52.330940744554965,49.51720650779967,46.26439634271967,48.19672498237308,47.51676454086774,46.83680408758385,46.15684362191388,45.476883143207424,44.79692265076833,44.11696214384949,43.43700162164913,42.75704108330457,42.07708052788743,41.397119954396395,40.717159361750504,40.03719874878083,39.35723811422128,38.677277456698455,37.99731677471974 -Residential PV - Class 2/Moderate,96.00110251964034,99.44118262480454,97.61031221520267,94.2299633426306,90.57730290317546,86.932355624123,83.2950971077618,79.66550306043311,76.0435492922429,72.4292117168436,68.82246635130815,65.22328931612535,64.13847152311416,62.66625613287129,68.91986971480343,67.50508064715812,66.09514629939181,64.69004172823287,63.289742161113516,61.894222994723684,60.50345979357855,59.117428288604195,57.73610437573657,56.35946411453876,54.987483726831826,53.6201395953432,52.25740826236997,50.89926642845842,49.54569095110022,48.19665884344448 -Residential PV - Class 2/Conservative,80.50608484313184,83.98265475953808,99.72050604441019,98.13081365596499,96.25492053071902,94.37902712313489,92.50313340028016,90.62723932389312,88.75134484925994,86.87544992379424,84.99955448522522,83.12365845926051,84.57649069754844,85.74183432866376,98.26262965467576,96.27540139272624,94.29267235412347,92.31442727881397,90.34065097585089,88.37132832301997,86.40644426646674,84.44598382033148,82.48993206638491,80.53827415367243,78.59099529816015,76.64808078238858,74.70951595513071,72.77528623105657,70.84537709040474,68.91977407866044 -Residential PV - Class 3/Advanced,102.56877447603809,106.07157346242168,102.68614436265774,97.65983466776052,92.36731314199227,87.10289392943162,81.86635383621704,76.65747203231483,71.47603002167942,66.32181161322333,61.19460289269226,56.09419219557904,53.07811515170791,49.59138710937445,51.66267443109179,50.93381629958266,50.204958155447954,49.47609999803645,48.747241826650985,48.01838364054532,47.289525438918645,46.56066722091151,45.83180898559921,45.10295073198659,44.37409245900034,43.645234165481746,42.91637585017785,42.1875175117315,41.458659148670506,40.72980075939495 -Residential PV - Class 3/Moderate,102.90478671137798,106.59225175293366,104.62971878142213,101.00628039777533,97.09094782777365,93.18388309121633,89.2850600358903,85.39445262111782,81.51203491744788,77.63778110642218,73.77166548044023,69.91366244275426,68.75083263475611,67.17274648001475,73.87607336829132,72.35954320950648,70.84821688589207,69.34206766044217,67.84106897913045,66.34519446936004,64.85441793842809,63.36871337200962,61.8880549326559,60.41241695831207,58.9417739608497,57.476100624617914,56.015371805010524,54.55956252705068,53.10864798399321,51.66260353594411 -Residential PV - Class 3/Conservative,87.4244556586613,91.15654323870004,106.89166203222842,105.18765080864704,103.17685742315146,101.16606373501405,99.15526970893414,97.14447530389849,95.1336804719778,93.1228851568041,91.1120892916285,89.10129279681608,90.65860190769683,91.90774837224761,105.32894603210246,103.19881111619459,101.07349897426235,98.9529932488629,96.83727765662964,94.72633598787128,92.62015210617231,90.51870994800159,88.42199352232193,86.32998691020867,84.24267426447035,82.1600398092774,80.08206783979571,78.00874272182702,75.94004889145685,73.8759708547093 -Residential PV - Class 4/Advanced,108.5413144299878,112.24808004270287,108.66551871958055,103.34652896072572,97.74582595934498,92.17486165796976,86.63339986624653,81.12120689529439,75.63805152612778,70.18370497893606,64.75794088332088,59.3605352496329,56.16883320935589,52.47907434552949,54.6709719245914,53.899672666789826,53.12837339562749,52.357074110415255,51.58577481041535,50.814475494838106,50.043176162836055,49.27187681349972,48.50057744585055,47.72927805883545,46.957978651318584,46.1866792220738,45.41537976977515,44.64408029298647,43.87278079014986,43.10148125957221 -Residential PV - Class 4/Moderate,108.89689252746106,112.79907722811367,110.7222667228871,106.88783692759912,102.74451606070305,98.60994445998595,94.4840944504015,90.36693847493338,86.25844909426871,82.15859898655042,78.06736094723438,73.9847078890841,72.75416695239802,71.08418945296509,78.17784846589785,76.57301134419004,74.97368107495618,73.37982936430488,71.79142811197914,70.20844940971608,68.63086553962182,67.05864897256741,65.49177236659945,63.93020856537159,62.37393059659159,60.822911670488025,59.27712517829404,57.736544690749575,56.20114395662231,54.67089690124677 -Residential PV - Class 4/Conservative,93.42930884287385,97.38317494519737,113.11592205183823,111.31268691564982,109.18480581125188,107.05692438658939,104.92904260430613,102.8011604210007,100.67327778595288,98.54539463951241,96.41751091104364,94.28962651627455,95.93761713264173,97.2595009113115,111.46220970516227,109.20803785932564,106.95896961572261,104.7149876644228,102.47607477388547,100.2422137905353,98.01338763833957,95.78957931839395,93.57077190850933,91.35694856280828,89.14809251132353,86.94418705960503,84.74521558833233,82.55116155293382,80.36200848321432,78.17773998298972 -Residential PV - Class 5/Advanced,114.59645258480907,118.51000561308476,114.72758579484889,109.11186830606854,103.19872178384433,97.3169729790977,91.46637252524607,85.64667369672779,79.8576323756634,74.09900701942132,68.37055862919489,62.6720507197401,59.30229484895259,55.406697316267476,57.720873151605595,56.906545821136696,56.0922184765617,55.277891117153,54.46356374213168,53.64923635066402,52.83490894185527,52.02058151474522,51.20625406830072,50.39192660140993,49.577599112873656,48.76327160139734,47.948944065581074,47.13461650390855,46.32028891473498,45.5059612962728 -Residential PV - Class 5/Moderate,114.97186713364954,119.09174099342249,116.89907253496796,112.85073338841255,108.47627122384046,104.11104641623324,99.75502974665115,95.4081921207688,91.07050456853064,86.74193824388918,82.42246442465454,78.11205451248857,76.81286602518152,75.0497263549419,82.53911565336158,80.84475031339917,79.15619903384078,77.47343194237826,75.79641937114017,74.12513185495973,72.45954012965936,70.79961513035674,69.1453279897871,67.49665003664705,65.85355279395505,64.21600797743251,62.58398749390311,60.9574634397113,59.33640809916086,57.72079394297245 -Residential PV - Class 5/Conservative,99.51720710896737,103.69591885528166,119.42626147541013,117.52243019357351,115.27584208685273,113.029253642001,110.78266481957807,108.53607557376137,106.28948585100115,104.04289558831948,101.7963047111402,99.54971313049006,101.28963934679314,102.68526637195386,117.68029433358964,115.3003701691734,112.92583431900825,110.55666850750364,108.19285454183185,105.83437431147988,103.48120978780321,101.13334302358844,98.79075615261706,96.45343138923938,94.12135102795062,91.79449744297611,89.47285308786198,87.15640049507313,84.84512227560015,82.53900111857357 -Residential PV - Class 6/Advanced,116.03636457666106,119.99909165709155,116.16914548414181,110.48286613439141,104.49542053575708,98.53976716899315,92.61565353420947,86.72282980572143,80.86104879829233,75.03006593429146,69.22963921187635,63.45952917435032,60.04743209859078,56.10288612573829,58.446139733218644,57.62158032608431,56.79702090466663,55.972461468228865,55.147902015982304,54.32334254708275,53.49878306062422,52.67422355563443,51.84966403106725,51.02510448579687,50.20054491860903,49.37598532819291,48.551425713130996,47.726866071887954,46.9023064027983,46.077746704052025 -Residential PV - Class 6/Moderate,116.41649623409089,120.58813658088678,118.367917098502,114.26871030331766,109.83928273286611,105.4192085873795,101.00845828078019,96.60700235317069,92.21481147048472,87.83185642422235,83.4581081312975,79.09353763403199,77.77802475761557,75.99273112102512,83.57622509039396,81.86056993808081,80.15080190022447,78.44689072916927,76.74880638426501,75.05651903011315,73.36999903482976,71.68921696833038,70.01414360063116,68.34474990017188,66.68100703215582,65.02288635691059,63.37035942826724,61.72339799195896,60.08197398403999,58.4460595293238 -Residential PV - Class 6/Conservative,100.96490945603001,105.19708950163327,120.92686033481404,118.99910728723908,116.72429065264808,114.44947367567747,112.17465631639148,109.89983852839173,107.62502025745563,105.35020143981394,103.07538199995345,100.80056184778293,102.56235035185568,103.97551352272033,119.15895500059597,116.74912693194234,114.34475488206407,111.94582034573662,109.55230490153818,107.16419021139596,104.78145802013434,102.404090155032,100.03206852538018,97.66537512205137,95.30399201706994,92.94790136319222,90.59708539349192,88.25152642095328,85.9112068380728,83.57610911646877 -Residential PV - Class 7/Advanced,121.38795603473358,125.53344389426705,121.5268607911721,115.5783305159695,109.31474421921673,103.08441641051304,96.88708294468567,90.72248247410171,84.59035641335338,78.49044890490157,72.42250678579077,66.38627955559312,62.81681672961065,58.690348489447324,61.141672838678545,60.27908479202252,59.4164967304244,58.553908653113474,57.691320559264646,56.82873244799479,55.966144318356136,55.10355616933157,54.2409679998267,53.378379808663794,52.51579159457261,51.65320335618185,50.790615092008636,49.928026800446816,49.06543847975411,48.202850128037014 -Residential PV - Class 7/Moderate,121.78561934560896,126.14965554113306,123.82703964482818,119.53877763277268,114.90506507944819,110.28113733059051,105.66696343561348,101.06251257593063,96.46775406458995,91.88265734599696,87.30719199575502,82.74132772065929,81.36514345473407,79.49751216295608,87.43075650322707,85.63597541921474,83.84735296308995,82.06485749217669,80.2884575803514,78.51812201620845,76.75381980124286,74.99552014805612,73.24319247857892,71.49680642231694,69.75633181461403,68.02173869493753,66.29299730518257,64.5700780879969,62.85295168512699,61.14158893578399 -Residential PV - Class 7/Conservative,106.3454546269936,110.77635549398846,126.50400121802198,124.48734029419361,122.10760922769352,119.72787780302326,117.34814597840527,114.96841370530124,112.5886809269879,110.20894757675492,107.82921357560642,105.4494788292962,107.29252093299459,108.77085912017118,124.65456017627119,122.13359095497393,119.618329383771,117.10875610397791,114.60485184457771,112.10659742174661,109.6139737383812,107.12696178363512,104.64554263245702,102.16969744513929,99.69940746686898,97.23465402728834,94.77541854006141,92.32168250244806,89.8734274948876,87.43063518059014 -Residential PV - Class 8/Advanced,127.42784153815035,131.7795959239957,127.57365776136174,121.32914720154548,114.75390441671138,108.21357495839955,101.70788153839864,95.23654980523388,88.79930830709533,82.39588845577207,76.02602449171067,69.6894534503645,65.94238530436601,61.610596894737604,64.18389148619674,63.278383752871584,62.372876003860846,61.46736823835548,60.561860455489345,59.656352654335365,58.75084483389862,57.84533699311137,56.93982913082478,56.03432124580252,55.12881333671115,54.22330540211112,53.317797440445794,52.412289450029085,51.506781429032024,50.6012733754669 -Residential PV - Class 8/Moderate,127.8452913331635,132.42646833750223,129.98828632953067,125.48665379532834,120.62238218003387,115.76838223051088,110.92462145616882,106.09106750498457,101.26768816311926,96.4544513546275,91.65132514128969,86.85827772260572,85.41361882650044,83.45306003570676,91.78103783266558,89.89695404840815,88.01933532612377,86.14814844869571,84.2833604263347,82.424938494653,80.5728501127569,78.7270629613631,76.88754494093308,75.05426416983163,73.22718898250349,71.40628792767349,69.59152976656642,67.78288347114855,65.9803182223913,64.18380340855626 -Residential PV - Class 8/Conservative,112.41801772026957,117.07319785404962,132.79844514837635,130.68144147657674,128.1833024259561,125.68516299934389,123.1870231528838,120.6888828356224,118.19074198801403,115.6926005400291,113.19445840874114,110.69631549521452,112.63106161674092,114.18295729411301,130.85698169762892,128.21057692282483,125.5701637929544,122.9357219861054,120.30723127239526,117.6846715134731,115.06802266202325,112.45726476127905,109.85237794453771,107.25334243468662,104.66013854373189,102.07274667233713,99.49114730936836,96.91532103144687,94.34524850251219,91.7809104733932 -Residential PV - Class 9/Advanced,132.7104421775044,137.24260125531885,132.86230330318503,126.35892266381975,119.51109908879252,112.69963619401172,105.92424519611022,99.18464037020179,92.48053901127244,85.81166139661946,79.17773074946136,72.57847320389229,68.67606801110071,64.16470261149873,66.84467473504198,65.90162861392601,64.95858247647422,64.01553632184401,63.07249014913332,62.129443957376665,61.186397745537846,60.24335151250489,59.300305257081334,58.357258977979576,57.41421267381091,56.471166343076106,55.528119984153996,54.5850735952886,53.64202717457512,52.69898071994345 -Residential PV - Class 9/Moderate,133.14519761410588,137.91629016813917,135.3770318044929,130.68878128621216,125.62285825757834,120.56763271302638,115.52307081504794,110.48913887044664,105.46580332993885,100.45303078785084,95.45078798194417,90.45904179340928,88.9544936618269,86.91265868368887,95.58587799383444,93.6236883413211,91.66823176395674,89.71947366758835,87.77737969481433,85.84191572297885,83.91304786218515,81.99074245333391,80.0749660661802,78.1656854974157,76.26286776876987,74.3664801251353,72.47649003271387,70.59286517718533,68.7155734618991,66.84458300608797 -Residential PV - Class 9/Conservative,117.72919881151881,122.58053792835292,138.30368750968566,136.09892213043523,133.49722116754558,130.89551981307739,128.29381802135623,125.69211573931645,123.09041290494383,120.48870944530564,117.88700527403768,115.28530028810287,117.30025251667145,118.91648299716458,136.28173948082403,133.5256263456913,130.77575324286954,128.032099007989,125.2946425725247,122.56336296327784,119.83823930185882,117.11925080418072,114.40637677995424,111.69959663219424,108.99888985672872,106.30423604171865,103.61561486718374,100.93300610453704,98.25638961612965,95.58574535480402 -Residential PV - Class 10/Advanced,145.3631210994859,150.3273784560344,145.52946073968616,138.40604458700943,130.90534613953392,123.44447501746848,116.02311490469756,108.64095283518353,101.29767915067717,93.99298745957543,86.72657459706222,79.4981405867213,75.22367816077077,70.2821969619572,73.21767894774393,72.18472234495584,71.15176572427447,70.11880908477686,69.08585242547498,68.05289574531128,67.01993904315077,65.98698231777546,64.95402556787482,63.921068792038504,62.888111988745365,61.85515515635328,60.82219829308649,59.7892413970216,58.756284466072216,57.723327497970864 -Residential PV - Class 10/Moderate,145.83932633354607,151.06529720161961,148.2839446949051,143.1487140630755,137.59980343773816,132.06261019988392,126.53709728591978,121.02322779032339,115.52096496520592,110.03027221998025,104.55111312116972,99.08345139240113,97.43545890090834,95.19895437027576,104.69908268133034,102.54981690089573,100.40792613031113,98.27337247719986,96.14611830850879,94.02612624831129,91.91335917563109,89.80778022229377,87.70935277079843,85.61804045221697,83.53380714411428,81.45661696849486,79.38643428977227,77.32322371276307,75.26695008070617,73.21757847330628 -Residential PV - Class 10/Conservative,130.45033251665785,135.77150397549332,151.48962919651657,149.0746604000803,146.22491198595523,143.37516314291835,140.52541382094063,137.675663961897,134.82591349786085,131.97616234894605,129.12641042055432,126.27665759982501,128.48371636630347,130.25403905685982,149.27490764669946,146.256025327776,143.24397796891748,140.2387423879327,137.24029550761315,134.24861435516496,131.2636760616425,128.28545786139387,125.31393709150731,122.34909119127101,119.39089770163511,116.43933426468577,113.4943786231258,110.5560086197648,107.6242021970205,104.69893739642941 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential PV - Class 1/Advanced,103.12945074338688,89.46193834199573,85.65864989062545,81.43271973481144,77.21578561321485,73.02118322639178,68.84873566311374,64.69826787776947,60.56960666615669,56.46258064171822,52.37702021222646,50.25628303135686,47.750923807661444,50.83161886025556,50.11277345165781,49.393928036592044,48.6750826147206,47.956237185681864,47.23739174908798,46.51854630452287,45.79970085153892,45.080855389654815,44.36200991835157,43.64316443706895,42.92431894520168,42.205473442094416,41.48662792703645,40.76778239925602,40.048936857913404 +Residential PV - Class 1/Moderate,103.63568690413857,90.04684593915357,87.71885115206321,84.94899163760768,82.17116597078602,79.39919990145202,76.63307491089793,73.87277255866792,71.11827448219532,68.36956239645399,65.62661809362223,65.44069956796345,64.93881102289762,72.73678065190622,71.24129684158284,69.75094462968214,68.26569764942244,66.78552971440443,65.31041481707607,63.840327127214664,62.37524099042346,60.91513092664598,59.45997162869475,58.00973796079634,56.564404957152696,55.123947820517124,53.68834192078647,52.25756279360908,50.83158613900804 +Residential PV - Class 1/Conservative,103.96639257578349,90.42997011262943,90.13085166985341,89.38272347278853,88.62036335526217,87.85800309015262,87.09564266337549,86.33328205899537,85.57092125891117,84.80856024247646,84.04619898603343,86.6866851536285,89.13416505817847,103.7555284863259,101.65479840916171,99.55882450430505,97.4675906388257,95.38108075275785,93.29927885869492,91.22216904138975,89.14973545735533,87.08196233447298,85.01883397160091,82.96033473818828,80.90644907389382,78.85716148820731,76.81245656007616,74.77231893753714,72.73673333735223 +Residential PV - Class 2/Advanced,104.74998623384823,90.86770793626428,87.00465611108099,82.71232135649967,78.42912399626732,74.16860928287582,69.93059752518347,65.71491092698133,61.52137356240467,57.34981135179556,53.20005203802108,51.04599043000901,48.5012629801756,51.63036685907519,50.90022579740849,50.170084729172146,49.43994365402318,48.70980257159431,47.97966148149156,47.24952038329233,46.519379276541976,45.78923816075161,45.05909703539408,44.32895589990038,43.59881475365571,42.868673595994416,42.13853242619464,41.40839124347248,40.678250046975016 +Residential PV - Class 2/Moderate,105.26417718985131,91.46180654057868,89.09723056211287,86.28384656833148,83.46237124520943,80.64684759497753,77.83725680793239,75.03358015385216,72.235798981628,69.4438947189101,66.65784887176626,66.46900889576528,65.95923387216523,73.87973771857007,72.36075446582194,70.84698344740899,69.33839788223236,67.83497117240996,66.33667690171737,64.84348883404596,63.3553809118759,61.872327254767164,60.394302157865134,58.92128009042275,57.45323569433924,55.990143782713794,54.5319793384155,53.078717512669584,51.63033362365889 +Residential PV - Class 2/Conservative,105.60007943991232,91.85095097612222,91.5471323041791,90.78724831586334,90.01290877230436,89.23856907884314,88.46422922117395,87.68988918311099,86.91554894626876,86.14120848967634,85.36686778930422,88.04884551450787,90.53478415241601,105.38590191536741,103.25216179479287,101.12325258314057,98.99915789397373,96.87986141496664,94.7653469074929,92.6555982062194,90.55059921870088,88.4503339249818,86.3547863771988,84.26394069918877,82.17778108610135,80.09629180401454,78.01945718955545,75.94726164952614,73.87968966053384 +Residential PV - Class 3/Advanced,112.2828249728555,97.40223662764761,93.26138289063809,88.66037539362878,84.06916238430658,79.50226318882554,74.9594851939955,70.44063781782862,65.94553248318239,61.47398259188659,57.02580349935842,54.71683782586211,51.98911253322683,55.34323825475202,54.56059088666937,53.77794351154461,52.995296129010136,52.212648738672236,51.43000134010861,50.64735393286627,49.864706516457865,49.08205909035936,48.299411654005695,47.51676420678694,46.73411674804408,45.9514692770636,45.16882179307173,44.3861742952282,43.603526782618744 +Residential PV - Class 3/Moderate,112.8339927122634,98.03905837821023,95.50443970883515,92.48873809480371,89.4643632832968,86.44636814466098,83.4347325165391,80.4294363217712,77.43045956799969,74.43778234728973,71.45138483576319,71.24896489533609,70.70253064929585,79.19261813338684,77.56440091983744,75.94177076569122,74.32469896395223,72.71315700401682,71.10711657000246,69.50654953909502,67.91142797991196,66.32172415088478,64.7374104986572,63.15845965650096,61.58484444274964,60.016537859248096,58.45351308981974,56.89574349875095,55.34320262929216 +Residential PV - Class 3/Conservative,113.19405055005049,98.45618718286468,98.13052013514671,97.3159909506821,96.48596667511903,95.65594223887385,94.82591762661208,93.99589282098397,93.16586780228185,92.33584254802676,91.50581703246114,94.38066261790935,97.04537144517698,112.96447097332474,110.67728815726997,108.39528365312223,106.11843989605428,103.84673940067944,101.58016476061024,99.31869864802326,97.06232381322444,94.81102308422236,92.56477936630209,90.32357564160517,88.08739496871414,85.85622048224049,83.63003539241825,81.40882298470284,79.19256661937465 +Residential PV - Class 4/Advanced,118.82101031940451,103.0739310866527,98.6919570426678,93.82303466372012,88.96447710167854,84.13164913742739,79.32434694198517,74.54236883584876,69.78551526110184,65.05358875403509,60.34639391828328,57.9029780692077,55.01641839079676,58.56585355210732,57.73763293134999,56.90941230314051,56.081191667089854,55.25297102278137,54.424750369768184,53.59652970757092,52.768309035673866,51.940088353522455,51.11186766051873,50.28364695601724,49.45542623932061,48.62720550967377,47.79898476625788,46.97076400818376,46.1425432344839 +Residential PV - Class 4/Moderate,119.40427234249438,103.74783472074387,101.06562618936447,97.87432144006107,94.67383845635736,91.48010663140148,88.29310462879008,85.11281120227795,81.93920519536029,78.7722655408709,75.61197126059497,75.3977644855503,74.81951158531093,83.80397357051392,82.08094590016309,80.36383062151745,78.65259735598377,76.947215932797,75.24765638725178,73.55388895895338,71.86588409008571,70.18361242369953,68.50704480201725,66.83615226475668,65.17090604747351,63.511277579920446,61.85723848442539,60.20876057428744,58.565815852190745 +Residential PV - Class 4/Conservative,119.78529620851863,104.1892527738998,103.84462226031108,102.98266335737003,102.10430709018598,101.22595065296338,100.3475940294748,99.46923720136024,98.59088014776447,97.71252284489955,96.8341652655081,99.87641199431829,102.69628578302567,119.54234830208814,117.12198371779392,114.70709897650052,112.29767549058765,109.89369475650133,107.49513835428692,105.10198794712855,102.71422528088918,100.33183218365895,97.95479056530438,95.58308241702365,93.21668981090713,90.85559489950134,88.4997799153787,86.14922717071319,83.80391905686076 +Residential PV - Class 5/Advanced,125.44961655066146,108.82406315542168,104.19763419243648,99.05709175964613,93.92749236044043,88.82505792278602,83.74957324679944,78.70082540198752,73.67860369779964,68.68269965472074,63.712906975909625,61.133181550950134,58.085590861106326,61.83303652547899,60.9586123894271,60.08418824550734,59.209764093308955,58.33533993239208,57.4609157622849,56.58649158248129,55.712067392436765,54.83764319156583,53.96321897923718,53.08879475476934,52.21437051742603,51.339946266410074,50.465522000856936,49.591097719827836,48.71667342230129 +Residential PV - Class 5/Moderate,126.0654167104858,109.53556150290727,106.70372199181445,103.33438557546657,99.95535890330419,96.58346001329005,93.21866637873786,89.8609555681492,86.51030524477217,83.16669316617754,79.83009718384967,79.60394056626433,78.99342897063543,88.47910248854228,86.65995316494501,84.84704606459023,83.04034911416984,81.23983045979797,79.4454584651437,77.6572017095846,75.87502898637796,74.09890930085358,72.32881186862403,70.56470611381489,68.8065616673146,67.05434836504233,65.3080362462354,63.567595551756064,61.832996722416674 +Residential PV - Class 5/Conservative,126.46769655780324,110.00160471662927,109.6377484788718,108.72770392054233,107.80034724669393,106.87299039332112,105.94563334329123,105.01827607721998,104.0909185730887,103.16356080578245,102.2362027465232,105.448165719703,108.42535034861397,126.21119544220456,123.65580723100933,121.10620456398144,118.56236781656266,116.02427745295078,113.49191402560672,110.9652581747681,108.44429062796382,105.92899219953708,103.41934379016946,100.91532638641146,98.41692106021841,95.9241089684902,93.43687135261693,90.95518953803101,88.47904493376417 +Residential PV - Class 6/Advanced,127.02589926421969,110.19144469302714,105.50688434470673,100.3017506568937,95.10769750260472,89.94115063940222,84.80189216340202,79.68970646862522,74.60438021718053,69.54570230999404,64.5134638580911,61.90132401286554,58.8154401448161,62.60997271135063,61.72456137830385,60.839150037290324,59.95373868789416,59.06832732966995,58.18291596213996,57.2975045847917,56.412093197073865,55.526681798393575,54.64127038811161,53.75585896553791,52.87044752992697,51.98503608047158,51.09962461629635,50.2142131364507,49.32880163990032 +Residential PV - Class 6/Moderate,127.64943699370458,110.91188306421878,108.04446130272424,104.63278895187707,101.21130458651137,97.79703756434715,94.38996507564883,90.99006440706468,87.5973129411801,84.21168815608826,80.83316762497591,80.60416933456082,79.98598662042971,89.59084825228898,87.74884119734892,85.9131547995985,84.08375658272635,82.26061429260044,80.44369589537725,78.63296957563216,76.82840373450769,75.02996698788353,73.23762816456444,71.45135630448809,69.67112065695301,67.89689067886472,66.12863603300158,64.36632658630032,62.609932408160205 +Residential PV - Class 6/Conservative,128.05677151386016,111.38378214168718,111.01535402628218,110.0938746980004,109.15486572632533,108.21585657287011,107.2768472202868,106.33783764894756,105.39882783655706,104.45981775768476,103.52080738319107,106.7731288831677,109.78772203348079,127.79704744481097,125.20955061204727,122.62791201919529,120.05211179511292,117.48213015852937,114.9179474175459,112.35954396914344,109.80690029869105,107.25999697946284,104.71881467215623,102.18333412441646,99.65353617036673,97.1294017301421,94.61091180942955,92.09804749901429,89.59078997433127 +Residential PV - Class 7/Advanced,132.88432752450242,115.27346873198509,110.3728566895569,104.9276624906838,99.49405985899887,94.08923210719978,88.71295128168589,83.36499183274108,78.04513058334096,72.75314669853265,67.48882165539223,64.75621004828409,61.528005367193785,65.49754159007789,64.57129512966304,63.64504866091404,62.718802183395795,61.79255569664235,60.86630920015395,59.94006269339446,59.01381617578714,58.087569646711785,57.161323105499676,56.23507655142895,55.308829983719704,54.382583401527505,53.45633680393659,52.53009018995253,51.60384355849332 +Residential PV - Class 7/Moderate,133.53662278356921,116.02713368561399,113.02746657274629,109.45844805996835,105.87916500304227,102.30743215283307,98.74322564762129,95.18652172651649,91.63729672899008,88.0955270944259,84.56118936168727,84.32162968132025,83.67493641065334,93.72277379112866,91.79581346092107,89.8754652963035,87.96169532315872,86.05446979979567,84.15375521497157,82.25951828593597,80.37172595649359,78.49034539509009,76.61534399291617,74.74668936203295,72.88434933351814,71.02829195563123,69.17848549199941,67.33489841982397,65.4974994281063 +Residential PV - Class 7/Conservative,133.9627435518686,116.52079672545115,116.13537672338624,115.17139881356053,114.18908279404573,113.20676658436709,112.22445016637658,111.24213351954113,110.25981662053714,109.27749944276123,108.29518195572987,111.69750036419016,114.85112640312948,133.6910410214599,130.98420896134292,128.28350532287578,125.58890931846034,122.90040025451452,120.21795753095016,117.54156064065796,114.87118916899314,112.20682279327013,109.54844128225871,106.89602449568643,104.2495523837472,101.60900498661364,98.97436243395595,96.34560494446724,93.7227128253944 +Residential PV - Class 8/Advanced,139.49623656115241,121.00911644751015,115.86466525826857,110.14853520563044,104.44457348035426,98.77081838310076,93.12703061801021,87.51297341271713,81.92841248560562,76.37311601366532,70.84685460095425,67.97827677634494,64.58944671451422,68.7564946599043,67.78416106900634,66.81182746935956,65.83949386050719,64.86716024196011,63.894826613193686,62.92249297364512,61.95015932270898,60.97782565973418,60.00549198401874,59.033158294804885,58.0608245912739,57.088490872539325,56.116157137639846,55.14382338553155,54.17148961507859 +Residential PV - Class 8/Moderate,140.18098799468567,121.80028141495066,118.65136023683696,114.90475851168017,111.14738151072254,107.39793039118288,103.65638010405706,99.92270570618702,96.19688235977013,92.47888533188761,88.76868999404984,88.51721057231869,87.8383398646288,98.38612624595599,96.3632863891111,94.34738769856102,92.33839450974264,90.33627140208374,88.34098319692677,86.35249495547556,84.37077197676187,82.3957797956357,80.42748418077535,78.46585113271921,76.51084688191993,74.5624378868182,72.62059083193842,70.68527262600591,68.7564504000847 +Residential PV - Class 8/Conservative,140.62831120130951,122.31850758555701,121.91391028815539,120.9019678487885,119.87077485267855,118.83958165694283,117.80838824253026,116.77719458788616,115.74600066852639,114.71480645652389,113.68361191987836,117.25521906426057,120.5657596836739,140.34308960172572,137.50157403383622,134.66649181871412,131.83782113443525,129.0155402577695,126.1996275636327,123.39006152454587,120.58682071009522,117.78988378640193,114.99922951559284,112.21483675527854,109.43668445803716,106.66475167090275,103.89901753485985,101.13946128434564,98.38606224675723 +Residential PV - Class 9/Advanced,145.2791400424517,126.02562483529371,120.66790721374518,114.71481142499941,108.77438840921495,102.86542425605576,96.98766974950296,91.14087830164505,85.32480591857563,79.53921116691686,73.78385514097495,70.79635863370254,67.26704250826751,71.60683802494837,70.59419573865904,69.58155344325817,68.56891113827011,67.55626882318543,66.54362649745777,65.53098416050098,64.51834181168452,63.505699450330354,62.49305707570737,61.48041468702638,60.46777228343473,59.45512986400923,58.442487427748695,57.42984497356594,56.41720250027804 +Residential PV - Class 9/Moderate,145.99227827369663,126.84958803985717,123.57012637052908,119.66820693434605,115.75506552658403,111.850178572597,107.95351998495879,104.06506378647711,100.18478410968277,96.31265519633837,92.44865139696499,92.18674673897473,91.4797330227304,102.4647844664584,100.3580865218354,98.25861749388476,96.16634023954659,94.08121786986676,92.00321374783458,89.93229148624427,87.86841494557731,85.81154823190944,83.76165569483813,81.7187019254329,79.68265175420876,77.65347024912016,75.63112271357765,73.61557468448713,71.60679193031035 +Residential PV - Class 9/Conservative,146.45814554281728,127.38929759954972,126.96792746886351,125.9140343245905,124.84009257973936,123.76615062698681,122.69220844649206,121.61826601580681,120.54432330943195,119.47038029828266,118.39643694903208,122.11610729496185,125.5638884403201,146.16109990394872,143.20178753612544,140.24917521972054,137.30324022816845,134.36395993768895,131.4313118267166,128.5052734753373,125.5858225647261,122.67293687659492,119.76659429264134,116.866772794005,113.97345046073006,111.08660547123223,108.20621610177265,105.33226072593907,102.46471781413294 +Residential PV - Class 10/Advanced,159.13012480942373,138.04096997935025,132.17244492089014,125.65177804752652,119.14499217554015,112.67266446963637,106.23452195341835,99.83029452916169,93.45971494046066,87.12251873556035,80.81844423138043,77.54611833565265,73.68031547250051,78.43386923125074,77.32468113062298,76.21549302001499,75.10630489890575,73.99711676673728,72.8879286229111,71.77874046678524,70.66955229766899,69.56036411481966,68.45117591743647,67.34198770465498,66.23279947554126,65.12361122908405,64.01442296418675,62.90523467965853,61.79604637420366 +Residential PV - Class 10/Moderate,159.91125399088236,138.943490241669,135.3513630815316,131.0774327244639,126.79121048751966,122.51402968803895,118.24586175140749,113.98667822375475,109.73645077139426,105.49515118028559,101.2627513555158,100.97587657843509,100.20145582625372,112.23382748516893,109.92627592087929,107.62664248173807,105.33488648344772,103.0509675200431,100.77484546152284,98.50648045150709,96.24583290491775,93.9928635056862,91.74753320448298,89.50980321647273,87.27963501909444,85.05699034986408,82.84183120420235,80.63411983328673,78.43381874192723 +Residential PV - Class 10/Conservative,160.42153727489773,139.53465597660946,139.0731122101233,137.91874037439416,136.74240849463305,135.56607638714914,134.38974403020995,133.213411399227,132.03707846627003,130.8607451994813,129.68441156235653,133.75871711114183,137.53521140905767,160.09617115851353,156.85471649197171,153.6206006630505,150.3937987784224,147.17428605734486,143.96203783103525,140.75702954205386,137.55923674368793,134.36863509934687,131.18520038195848,128.00890847337328,124.83973536377617,121.67765715110218,118.52265004046053,115.37469034356614,112.23375447817794 diff --git a/tests/data/Solar_-_PV_Dist._Res/Market/TechLife/df_occ.csv b/tests/data/Solar_-_PV_Dist._Res/Market/TechLife/df_occ.csv index 6c6d497..4f3edb2 100644 --- a/tests/data/Solar_-_PV_Dist._Res/Market/TechLife/df_occ.csv +++ b/tests/data/Solar_-_PV_Dist._Res/Market/TechLife/df_occ.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential PV - Class 1/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 1/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 1/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 2/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 2/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 2/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 3/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 3/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 3/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 4/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 4/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 4/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 5/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 5/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 5/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 6/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 6/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 6/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 7/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 7/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 7/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 8/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 8/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 8/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 9/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 9/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 9/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 10/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 10/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 10/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential PV - Class 1/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 1/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 1/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 2/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 2/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 2/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 3/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 3/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 3/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 4/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 4/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 4/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 5/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 5/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 5/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 6/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 6/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 6/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 7/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 7/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 7/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 8/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 8/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 8/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 9/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 9/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 9/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 10/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 10/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 10/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 diff --git a/tests/data/Solar_-_PV_Dist._Res/Market/TechLife/df_tc.csv b/tests/data/Solar_-_PV_Dist._Res/Market/TechLife/df_tc.csv index 2ef2918..4770be6 100644 --- a/tests/data/Solar_-_PV_Dist._Res/Market/TechLife/df_tc.csv +++ b/tests/data/Solar_-_PV_Dist._Res/Market/TechLife/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.1263763708162951,0.12681981336101666,0.1280302658905739,0.1282223128414236,0.12822230739238274,0.1282223015354729,0.12822229522311954,0.12822228840004934,0.1282222810016682,0.12822227295200905,0.12822226416111487,0.1282222545216616,0.12737654576049348,0.12653360160115562,0.12194727245122444,0.12194726848225484,0.12194726437910387,0.12194726013485052,0.12194725574208816,0.12194725119288395,0.12194724647872868,0.12194724159048576,0.12194723651833003,0.12194723125168384,0.12194722577914156,0.12194722008838842,0.12194721416610793,0.121947207997877,0.12194720156804949,0.12194719485962277 -10 year CRF/Moderate,0.1263763708162951,0.12681981336101666,0.1280302658905739,0.1282223128414236,0.12822230739238274,0.1282223015354729,0.12822229522311954,0.12822228840004934,0.1282222810016682,0.12822227295200905,0.12822226416111487,0.1282222545216616,0.12737654576049348,0.12653360160115562,0.12194727245122444,0.12194726848225484,0.12194726437910387,0.12194726013485052,0.12194725574208816,0.12194725119288395,0.12194724647872868,0.12194724159048576,0.12194723651833003,0.12194723125168384,0.12194722577914156,0.12194722008838842,0.12194721416610793,0.121947207997877,0.12194720156804949,0.12194719485962277 -10 year CRF/Conservative,0.1263763708162951,0.12681981336101666,0.1280302658905739,0.1282223128414236,0.12822230739238274,0.1282223015354729,0.12822229522311954,0.12822228840004934,0.1282222810016682,0.12822227295200905,0.12822226416111487,0.1282222545216616,0.12737654576049348,0.12653360160115562,0.12194727245122444,0.12194726848225484,0.12194726437910387,0.12194726013485052,0.12194725574208816,0.12194725119288395,0.12194724647872868,0.12194724159048576,0.12194723651833003,0.12194723125168384,0.12194722577914156,0.12194722008838842,0.12194721416610793,0.121947207997877,0.12194720156804949,0.12194719485962277 -ITC Schedule/*,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.26,0.22,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,15.699246612414042,15.775848703980248,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8230521576851824,0.8230502725255491,0.8230455529560592,0.8230448323641893,0.8230448504726314,0.8230448699365179,0.8230448909139518,0.8230449135886192,0.8230449381751829,0.8230449649260984,0.8230449941403157,0.8230450261744976,0.8258681448098657,0.8287074342051145,0.8446179701474223,0.8446179842662316,0.8446179988623636,0.8446180139604407,0.8446180295868088,0.8446180457696886,0.844618062539349,0.8446180799282925,0.8446180979714696,0.8446181167065093,0.8446181361739841,0.844618156417701,0.8446181774850321,0.8446181994272841,0.8446182223001163,0.8446182461640095 -PVD/Moderate,0.8230521576851824,0.8230502725255491,0.8230455529560592,0.8230448323641893,0.8230448504726314,0.8230448699365179,0.8230448909139518,0.8230449135886192,0.8230449381751829,0.8230449649260984,0.8230449941403157,0.8230450261744976,0.8258681448098657,0.8287074342051145,0.8446179701474223,0.8446179842662316,0.8446179988623636,0.8446180139604407,0.8446180295868088,0.8446180457696886,0.844618062539349,0.8446180799282925,0.8446180979714696,0.8446181167065093,0.8446181361739841,0.844618156417701,0.8446181774850321,0.8446181994272841,0.8446182223001163,0.8446182461640095 -PVD/Conservative,0.8230521576851824,0.8230502725255491,0.8230455529560592,0.8230448323641893,0.8230448504726314,0.8230448699365179,0.8230448909139518,0.8230449135886192,0.8230449381751829,0.8230449649260984,0.8230449941403157,0.8230450261744976,0.8258681448098657,0.8287074342051145,0.8446179701474223,0.8446179842662316,0.8446179988623636,0.8446180139604407,0.8446180295868088,0.8446180457696886,0.844618062539349,0.8446180799282925,0.8446180979714696,0.8446181167065093,0.8446181361739841,0.844618156417701,0.8446181774850321,0.8446181994272841,0.8446182223001163,0.8446182461640095 -PFF/Advanced,0.7001405975786104,0.7001411529975078,0.7001425435100332,0.7001427558158426,0.700142750480607,0.7001427447460209,0.7001427385655029,0.7001427318849339,0.7001427246410689,0.7001427167595272,0.7001427081522306,0.7001426987140962,0.7474504974246812,0.7947141512627082,1.053858516676614,1.0538585117827524,1.0538585067234414,1.053858501490146,1.0538584960737347,1.0538584904644253,1.0538584846517256,1.0538584786243705,1.0538584723702447,1.0538584658763055,1.0538584591284899,1.053858452111613,1.053858444809255,1.053858437203632,1.0538584292754511,1.053858421003749 -PFF/Moderate,0.7001405975786104,0.7001411529975078,0.7001425435100332,0.7001427558158426,0.700142750480607,0.7001427447460209,0.7001427385655029,0.7001427318849339,0.7001427246410689,0.7001427167595272,0.7001427081522306,0.7001426987140962,0.7474504974246812,0.7947141512627082,1.053858516676614,1.0538585117827524,1.0538585067234414,1.053858501490146,1.0538584960737347,1.0538584904644253,1.0538584846517256,1.0538584786243705,1.0538584723702447,1.0538584658763055,1.0538584591284899,1.053858452111613,1.053858444809255,1.053858437203632,1.0538584292754511,1.053858421003749 -PFF/Conservative,0.7001405975786104,0.7001411529975078,0.7001425435100332,0.7001427558158426,0.700142750480607,0.7001427447460209,0.7001427385655029,0.7001427318849339,0.7001427246410689,0.7001427167595272,0.7001427081522306,0.7001426987140962,0.7474504974246812,0.7947141512627082,1.053858516676614,1.0538585117827524,1.0538585067234414,1.053858501490146,1.0538584960737347,1.0538584904644253,1.0538584846517256,1.0538584786243705,1.0538584723702447,1.0538584658763055,1.0538584591284899,1.053858452111613,1.053858444809255,1.053858437203632,1.0538584292754511,1.053858421003749 -Year (Advanced)/nan,2021,2022,2023,2024,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9309674200089998,0.9309666147975809,0.9309645989125221,0.9309642911228475,0.9309642988575916,0.9309643071712927,0.9309643161314824,0.9309643258166191,0.9309643363183927,0.9309643477446357,0.9309643602230399,0.930964373905948,0.9321683453143329,0.9333754360900435,0.9400706422435637,0.940070648133582,0.9400706542227275,0.9400706605212721,0.9400706670402065,0.9400706737913037,0.940070680787191,0.940070688041428,0.9400706955685948,0.9400707033843894,0.9400707115057375,0.9400707199509145,0.9400707287396827,0.9400707378934461,0.9400707474354241,0.940070757390848 -2/nan,0.8667003371182134,0.8666988378676674,0.8666950844283533,0.8666945113458661,0.866694525747407,0.8666945412269251,0.8666945579101587,0.8666945759431921,0.8666945954967454,0.8666946167715949,0.8666946400054938,0.8666946654820937,0.8689378240060613,0.8711897046962788,0.8837328124082262,0.883732823482293,0.8837328349307471,0.8837328467729009,0.8837328590294188,0.8837328717224356,0.8837328848756929,0.8837328985146837,0.8837329126668215,0.8837329273616205,0.8837329426309035,0.8837329585090307,0.8837329750331582,0.8837329922435281,0.8837330101837969,0.8837330289014026 -3/nan,0.8068697767678735,0.8068676831386598,0.8068624416542965,0.8068616413751669,0.8068616614861477,0.8068616831024659,0.8068617063997084,0.8068617315818745,0.8068617588873654,0.8068617885965548,0.8068618210414523,0.8068618566181625,0.8099963335847673,0.8131470705380454,0.8307712725323121,0.8307712881479196,0.8307713042914531,0.8307713209901451,0.8307713382731344,0.8307713561716339,0.8307713747191209,0.8307713939515441,0.8307714139075592,0.830771434628784,0.8307714561600926,0.8307714785499362,0.8307715018507088,0.8307715261191565,0.8307715514168392,0.8307715778106498 -4/nan,0.7511694743608247,0.7511668755611652,0.7511603693722705,0.7511593759970496,0.7511594009605229,0.7511594277925502,0.7511594567110855,0.7511594879693496,0.7511595218632672,0.7511595587408617,0.7511595990142524,0.7511596431751184,0.7550529419883889,0.7589715015687895,0.7809836837269533,0.7809837032999855,0.7809837235347351,0.7809837444653355,0.7809837661283106,0.7809837885627829,0.7809838118107146,0.7809838359171644,0.780983860930584,0.7809838869031392,0.7809839138910759,0.7809839419551242,0.7809839711609565,0.7809840015796997,0.7809840332885148,0.7809840663712473 -5/nan,0.6993143075352134,0.6993112832892537,0.6993037119916378,0.6993025559953738,0.6993025850455017,0.6993026162700763,0.6993026499227316,0.6993026862981423,0.6993027257406778,0.6993027686553347,0.6993028155216987,0.6993028669119393,0.7038364515580354,0.708405356256684,0.7341798331429411,0.7341798561429825,0.7341798799206002,0.7341799045159043,0.7341799299718136,0.7341799563343003,0.734179983652674,0.7341800119798825,0.7341800413728607,0.7341800718929085,0.7341801036061194,0.7341801365838568,0.7341801709032918,0.7341802066480045,0.7341802439086662,0.7341802827838029 -6/nan,0.6510388366614378,0.6510354580935486,0.6510269997523331,0.6510257083226285,0.6510257407761867,0.6510257756589439,0.6510258132542492,0.6510258538913007,0.651025897954813,0.6510259458972315,0.6510259982543286,0.6510260556653081,0.6560940604207656,0.661208158324605,0.6901809072649571,0.6901809332109535,0.6901809600341222,0.6901809877797106,0.6901810164961348,0.6901810462352557,0.6901810770526982,0.690181109008192,0.6901811421659648,0.690181176595168,0.6901812123703607,0.6901812495720471,0.6901812882872823,0.6901813286103523,0.6901813706435419,0.6901814144979964 -Year (Moderate)/nan,2021,2022,2023,2024,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9309674200089998,0.9309666147975809,0.9309645989125221,0.9309642911228475,0.9309642988575916,0.9309643071712927,0.9309643161314824,0.9309643258166191,0.9309643363183927,0.9309643477446357,0.9309643602230399,0.930964373905948,0.9321683453143329,0.9333754360900435,0.9400706422435637,0.940070648133582,0.9400706542227275,0.9400706605212721,0.9400706670402065,0.9400706737913037,0.940070680787191,0.940070688041428,0.9400706955685948,0.9400707033843894,0.9400707115057375,0.9400707199509145,0.9400707287396827,0.9400707378934461,0.9400707474354241,0.940070757390848 -2/nan,0.8667003371182134,0.8666988378676674,0.8666950844283533,0.8666945113458661,0.866694525747407,0.8666945412269251,0.8666945579101587,0.8666945759431921,0.8666945954967454,0.8666946167715949,0.8666946400054938,0.8666946654820937,0.8689378240060613,0.8711897046962788,0.8837328124082262,0.883732823482293,0.8837328349307471,0.8837328467729009,0.8837328590294188,0.8837328717224356,0.8837328848756929,0.8837328985146837,0.8837329126668215,0.8837329273616205,0.8837329426309035,0.8837329585090307,0.8837329750331582,0.8837329922435281,0.8837330101837969,0.8837330289014026 -3/nan,0.8068697767678735,0.8068676831386598,0.8068624416542965,0.8068616413751669,0.8068616614861477,0.8068616831024659,0.8068617063997084,0.8068617315818745,0.8068617588873654,0.8068617885965548,0.8068618210414523,0.8068618566181625,0.8099963335847673,0.8131470705380454,0.8307712725323121,0.8307712881479196,0.8307713042914531,0.8307713209901451,0.8307713382731344,0.8307713561716339,0.8307713747191209,0.8307713939515441,0.8307714139075592,0.830771434628784,0.8307714561600926,0.8307714785499362,0.8307715018507088,0.8307715261191565,0.8307715514168392,0.8307715778106498 -4/nan,0.7511694743608247,0.7511668755611652,0.7511603693722705,0.7511593759970496,0.7511594009605229,0.7511594277925502,0.7511594567110855,0.7511594879693496,0.7511595218632672,0.7511595587408617,0.7511595990142524,0.7511596431751184,0.7550529419883889,0.7589715015687895,0.7809836837269533,0.7809837032999855,0.7809837235347351,0.7809837444653355,0.7809837661283106,0.7809837885627829,0.7809838118107146,0.7809838359171644,0.780983860930584,0.7809838869031392,0.7809839138910759,0.7809839419551242,0.7809839711609565,0.7809840015796997,0.7809840332885148,0.7809840663712473 -5/nan,0.6993143075352134,0.6993112832892537,0.6993037119916378,0.6993025559953738,0.6993025850455017,0.6993026162700763,0.6993026499227316,0.6993026862981423,0.6993027257406778,0.6993027686553347,0.6993028155216987,0.6993028669119393,0.7038364515580354,0.708405356256684,0.7341798331429411,0.7341798561429825,0.7341798799206002,0.7341799045159043,0.7341799299718136,0.7341799563343003,0.734179983652674,0.7341800119798825,0.7341800413728607,0.7341800718929085,0.7341801036061194,0.7341801365838568,0.7341801709032918,0.7341802066480045,0.7341802439086662,0.7341802827838029 -6/nan,0.6510388366614378,0.6510354580935486,0.6510269997523331,0.6510257083226285,0.6510257407761867,0.6510257756589439,0.6510258132542492,0.6510258538913007,0.651025897954813,0.6510259458972315,0.6510259982543286,0.6510260556653081,0.6560940604207656,0.661208158324605,0.6901809072649571,0.6901809332109535,0.6901809600341222,0.6901809877797106,0.6901810164961348,0.6901810462352557,0.6901810770526982,0.690181109008192,0.6901811421659648,0.690181176595168,0.6901812123703607,0.6901812495720471,0.6901812882872823,0.6901813286103523,0.6901813706435419,0.6901814144979964 -Year (Conservative)/nan,2021,2022,2023,2024,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9309674200089998,0.9309666147975809,0.9309645989125221,0.9309642911228475,0.9309642988575916,0.9309643071712927,0.9309643161314824,0.9309643258166191,0.9309643363183927,0.9309643477446357,0.9309643602230399,0.930964373905948,0.9321683453143329,0.9333754360900435,0.9400706422435637,0.940070648133582,0.9400706542227275,0.9400706605212721,0.9400706670402065,0.9400706737913037,0.940070680787191,0.940070688041428,0.9400706955685948,0.9400707033843894,0.9400707115057375,0.9400707199509145,0.9400707287396827,0.9400707378934461,0.9400707474354241,0.940070757390848 -2/nan,0.8667003371182134,0.8666988378676674,0.8666950844283533,0.8666945113458661,0.866694525747407,0.8666945412269251,0.8666945579101587,0.8666945759431921,0.8666945954967454,0.8666946167715949,0.8666946400054938,0.8666946654820937,0.8689378240060613,0.8711897046962788,0.8837328124082262,0.883732823482293,0.8837328349307471,0.8837328467729009,0.8837328590294188,0.8837328717224356,0.8837328848756929,0.8837328985146837,0.8837329126668215,0.8837329273616205,0.8837329426309035,0.8837329585090307,0.8837329750331582,0.8837329922435281,0.8837330101837969,0.8837330289014026 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.125584392860366,0.12674396744015598,0.12708674250395516,0.12709735601299416,0.12709735362065602,0.12709735108080505,0.1270973483793632,0.1270973455004028,0.12709734242583154,0.12709733913501248,0.12709733560429945,0.12629173983990458,0.12548868510752165,0.12111765416519595,0.12111765231427818,0.12111765040002896,0.12111764841914102,0.12111764636807337,0.12111764424302869,0.12111764203993194,0.12111763975440193,0.12111763738172375,0.12111763491681657,0.12111763235419559,0.12111762968793353,0.12111762691161258,0.12111762401827525,0.12111762100036376,0.12111761784965601 +10 year CRF/Moderate,0.125584392860366,0.12674396744015598,0.12708674250395516,0.12709735601299416,0.12709735362065602,0.12709735108080505,0.1270973483793632,0.1270973455004028,0.12709734242583154,0.12709733913501248,0.12709733560429945,0.12629173983990458,0.12548868510752165,0.12111765416519595,0.12111765231427818,0.12111765040002896,0.12111764841914102,0.12111764636807337,0.12111764424302869,0.12111764203993194,0.12111763975440193,0.12111763738172375,0.12111763491681657,0.12111763235419559,0.12111762968793353,0.12111762691161258,0.12111762401827525,0.12111762100036376,0.12111761784965601 +10 year CRF/Conservative,0.125584392860366,0.12674396744015598,0.12708674250395516,0.12709735601299416,0.12709735362065602,0.12709735108080505,0.1270973483793632,0.1270973455004028,0.12709734242583154,0.12709733913501248,0.12709733560429945,0.12629173983990458,0.12548868510752165,0.12111765416519595,0.12111765231427818,0.12111765040002896,0.12111764841914102,0.12111764636807337,0.12111764424302869,0.12111764203993194,0.12111763975440193,0.12111763738172375,0.12111763491681657,0.12111763235419559,0.12111762968793353,0.12111762691161258,0.12111762401827525,0.12111762100036376,0.12111761784965601 +ITC Schedule/*,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.26,0.22,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8268096090463388,0.8268075420810661,0.8268057591299116,0.8268057115454759,0.8268057195913142,0.8268057281332646,0.8268057372186723,0.8268057469011048,0.8268057572414103,0.8268057683089945,0.8268057801833839,0.8295268359539126,0.8322628357491292,0.8475828724702382,0.8475828791158139,0.847582885988777,0.8475828931010003,0.8475829004651997,0.8475829080950071,0.8475829160050556,0.8475829242110745,0.847582932729991,0.8475829415800502,0.8475829507809429,0.847582960353952,0.8475829703221178,0.8475829807104237,0.8475829915460028,0.8475830028583782 +PVD/Moderate,0.8268096090463388,0.8268075420810661,0.8268057591299116,0.8268057115454759,0.8268057195913142,0.8268057281332646,0.8268057372186723,0.8268057469011048,0.8268057572414103,0.8268057683089945,0.8268057801833839,0.8295268359539126,0.8322628357491292,0.8475828724702382,0.8475828791158139,0.847582885988777,0.8475828931010003,0.8475829004651997,0.8475829080950071,0.8475829160050556,0.8475829242110745,0.847582932729991,0.8475829415800502,0.8475829507809429,0.847582960353952,0.8475829703221178,0.8475829807104237,0.8475829915460028,0.8475830028583782 +PVD/Conservative,0.8268096090463388,0.8268075420810661,0.8268057591299116,0.8268057115454759,0.8268057195913142,0.8268057281332646,0.8268057372186723,0.8268057469011048,0.8268057572414103,0.8268057683089945,0.8268057801833839,0.8295268359539126,0.8322628357491292,0.8475828724702382,0.8475828791158139,0.847582885988777,0.8475828931010003,0.8475829004651997,0.8475829080950071,0.8475829160050556,0.8475829242110745,0.847582932729991,0.8475829415800502,0.8475829507809429,0.847582960353952,0.8475829703221178,0.8475829807104237,0.8475829915460028,0.8475830028583782 +PFF/Advanced,0.6990335510158003,0.6990341599995452,0.6990346853050668,0.6990346993247255,0.6990346969542045,0.6990346944375153,0.699034691760709,0.6990346889080032,0.6990346858614702,0.6990346826006613,0.6990346791021457,0.7463471847699336,0.7936173390918059,1.0528308222813905,1.0528308199779013,1.052830817595595,1.0528308151303563,1.0528308125777777,1.0528308099331338,1.0528308071913528,1.0528308043469827,1.052830801394156,1.0528307983265486,1.0528307951373355,1.0528307918191393,1.0528307883639738,1.0528307847631793,1.052830781007351,1.0528307770862557 +PFF/Moderate,0.6990335510158003,0.6990341599995452,0.6990346853050668,0.6990346993247255,0.6990346969542045,0.6990346944375153,0.699034691760709,0.6990346889080032,0.6990346858614702,0.6990346826006613,0.6990346791021457,0.7463471847699336,0.7936173390918059,1.0528308222813905,1.0528308199779013,1.052830817595595,1.0528308151303563,1.0528308125777777,1.0528308099331338,1.0528308071913528,1.0528308043469827,1.052830801394156,1.0528307983265486,1.0528307951373355,1.0528307918191393,1.0528307883639738,1.0528307847631793,1.052830781007351,1.0528307770862557 +PFF/Conservative,0.6990335510158003,0.6990341599995452,0.6990346853050668,0.6990346993247255,0.6990346969542045,0.6990346944375153,0.699034691760709,0.6990346889080032,0.6990346858614702,0.6990346826006613,0.6990346791021457,0.7463471847699336,0.7936173390918059,1.0528308222813905,1.0528308199779013,1.052830817595595,1.0528308151303563,1.0528308125777777,1.0528308099331338,1.0528308071913528,1.0528308043469827,1.052830801394156,1.0528307983265486,1.0528307951373355,1.0528307918191393,1.0528307883639738,1.0528307847631793,1.052830781007351,1.0528307770862557 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9325690164279955,0.9325681372183665,0.9325673788160994,0.9325673585753989,0.932567361997808,0.9325673656312452,0.9325673694958495,0.9325673736144067,0.9325673780127991,0.9325673827205496,0.9325673877714858,0.9337230942893625,0.9348816689192091,0.9413055493828285,0.941305552146346,0.9413055550044211,0.9413055579619911,0.9413055610243434,0.941305564197147,0.941305567486487,0.9413055708989041,0.9413055744414377,0.9413055781216746,0.9413055819478031,0.9413055859286739,0.9413055900738676,0.9413055943937737,0.9413055988996754,0.9413056036038494 +2/nan,0.8696849704014787,0.8696833305549341,0.8696819160319302,0.8696818782802965,0.8696818846635506,0.8696818914404005,0.8696818986484085,0.8696819063300723,0.8696819145336669,0.869681923314256,0.8696819327349328,0.8718388168093018,0.8740037348811657,0.8860561372989085,0.8860561425015374,0.8860561478821813,0.8860561534501354,0.8860561592153537,0.8860561651885093,0.8860561713810573,0.8860561778053118,0.8860561844745249,0.88605619140298,0.8860561986060924,0.8860562061005239,0.8860562139043121,0.8860562220370157,0.8860562305198765,0.8860562393760072 +3/nan,0.8110412574495174,0.8110389635454798,0.8110369848376602,0.8110369320287475,0.8110369409579692,0.811036950437773,0.8110369605207023,0.8110369712662058,0.811036982741813,0.8110369950245494,0.8110370082026732,0.8140560377527578,0.8170900703073262,0.834049559104176,0.8340495664500713,0.8340495740473163,0.8340495819090353,0.8340495900492836,0.8340495984831301,0.83404960722675,0.8340496162975298,0.8340496257141812,0.8340496354968713,0.834049645667366,0.8340496562491914,0.8340496672678156,0.8340496787508548,0.8340496907283013,0.8340497032327893 +4/nan,0.756351947742221,0.7563490954451227,0.7563466350729693,0.7563465694091444,0.7563465805119453,0.7563465922993527,0.7563466048367006,0.7563466181979086,0.7563466324669444,0.7563466477395834,0.7563466641255681,0.7601029224954432,0.763882528586227,0.7850954784450623,0.7850954876647048,0.7850954971998101,0.7850955070668499,0.7850955172834644,0.7850955278685667,0.7850955388424575,0.7850955502269583,0.7850955620455534,0.7850955743235543,0.785095587088279,0.7850956003692541,0.7850956141984441,0.7850956286105093,0.7850956436430925,0.7850956593371522 +5/nan,0.7053503919793617,0.7053470670260547,0.7053441989463758,0.7053441224014503,0.7053441353440875,0.7053441490847768,0.7053441636996787,0.705344179274962,0.7053441959085086,0.7053442137119649,0.7053442328132583,0.7097256527708328,0.7141397731829173,0.739014730655704,0.7390147415038298,0.7390147527231392,0.7390147643330136,0.7390147763542085,0.7390147888089782,0.7390148017212087,0.7390148151165763,0.7390148290227131,0.7390148434694013,0.7390148584887846,0.7390148741156046,0.7390148903874719,0.7390149073451691,0.7390149250329873,0.7390149434991202 +6/nan,0.6577879212852943,0.657784200388926,0.657780990774563,0.6577809051146033,0.6577809195984604,0.6577809349754026,0.6577809513306593,0.6577809687606605,0.6577809873749441,0.657781007298451,0.6577810286743431,0.6626872326017196,0.6676361829948311,0.6956386670418705,0.6956386792955518,0.6956386919685098,0.6956387050826367,0.6956387186613778,0.6956387327298706,0.695638747315096,0.6956387624460569,0.6956387781539657,0.6956387944724637,0.6956388114378588,0.6956388290893943,0.695638847469554,0.695638866624404,0.6956388866039748,0.695638907462704 +Year (Moderate)/nan,2022,2023,2024,2025,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9325690164279955,0.9325681372183665,0.9325673788160994,0.9325673585753989,0.932567361997808,0.9325673656312452,0.9325673694958495,0.9325673736144067,0.9325673780127991,0.9325673827205496,0.9325673877714858,0.9337230942893625,0.9348816689192091,0.9413055493828285,0.941305552146346,0.9413055550044211,0.9413055579619911,0.9413055610243434,0.941305564197147,0.941305567486487,0.9413055708989041,0.9413055744414377,0.9413055781216746,0.9413055819478031,0.9413055859286739,0.9413055900738676,0.9413055943937737,0.9413055988996754,0.9413056036038494 +2/nan,0.8696849704014787,0.8696833305549341,0.8696819160319302,0.8696818782802965,0.8696818846635506,0.8696818914404005,0.8696818986484085,0.8696819063300723,0.8696819145336669,0.869681923314256,0.8696819327349328,0.8718388168093018,0.8740037348811657,0.8860561372989085,0.8860561425015374,0.8860561478821813,0.8860561534501354,0.8860561592153537,0.8860561651885093,0.8860561713810573,0.8860561778053118,0.8860561844745249,0.88605619140298,0.8860561986060924,0.8860562061005239,0.8860562139043121,0.8860562220370157,0.8860562305198765,0.8860562393760072 +3/nan,0.8110412574495174,0.8110389635454798,0.8110369848376602,0.8110369320287475,0.8110369409579692,0.811036950437773,0.8110369605207023,0.8110369712662058,0.811036982741813,0.8110369950245494,0.8110370082026732,0.8140560377527578,0.8170900703073262,0.834049559104176,0.8340495664500713,0.8340495740473163,0.8340495819090353,0.8340495900492836,0.8340495984831301,0.83404960722675,0.8340496162975298,0.8340496257141812,0.8340496354968713,0.834049645667366,0.8340496562491914,0.8340496672678156,0.8340496787508548,0.8340496907283013,0.8340497032327893 +4/nan,0.756351947742221,0.7563490954451227,0.7563466350729693,0.7563465694091444,0.7563465805119453,0.7563465922993527,0.7563466048367006,0.7563466181979086,0.7563466324669444,0.7563466477395834,0.7563466641255681,0.7601029224954432,0.763882528586227,0.7850954784450623,0.7850954876647048,0.7850954971998101,0.7850955070668499,0.7850955172834644,0.7850955278685667,0.7850955388424575,0.7850955502269583,0.7850955620455534,0.7850955743235543,0.785095587088279,0.7850956003692541,0.7850956141984441,0.7850956286105093,0.7850956436430925,0.7850956593371522 +5/nan,0.7053503919793617,0.7053470670260547,0.7053441989463758,0.7053441224014503,0.7053441353440875,0.7053441490847768,0.7053441636996787,0.705344179274962,0.7053441959085086,0.7053442137119649,0.7053442328132583,0.7097256527708328,0.7141397731829173,0.739014730655704,0.7390147415038298,0.7390147527231392,0.7390147643330136,0.7390147763542085,0.7390147888089782,0.7390148017212087,0.7390148151165763,0.7390148290227131,0.7390148434694013,0.7390148584887846,0.7390148741156046,0.7390148903874719,0.7390149073451691,0.7390149250329873,0.7390149434991202 +6/nan,0.6577879212852943,0.657784200388926,0.657780990774563,0.6577809051146033,0.6577809195984604,0.6577809349754026,0.6577809513306593,0.6577809687606605,0.6577809873749441,0.657781007298451,0.6577810286743431,0.6626872326017196,0.6676361829948311,0.6956386670418705,0.6956386792955518,0.6956386919685098,0.6956387050826367,0.6956387186613778,0.6956387327298706,0.695638747315096,0.6956387624460569,0.6956387781539657,0.6956387944724637,0.6956388114378588,0.6956388290893943,0.695638847469554,0.695638866624404,0.6956388866039748,0.695638907462704 +Year (Conservative)/nan,2022,2023,2024,2025,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9325690164279955,0.9325681372183665,0.9325673788160994,0.9325673585753989,0.932567361997808,0.9325673656312452,0.9325673694958495,0.9325673736144067,0.9325673780127991,0.9325673827205496,0.9325673877714858,0.9337230942893625,0.9348816689192091,0.9413055493828285,0.941305552146346,0.9413055550044211,0.9413055579619911,0.9413055610243434,0.941305564197147,0.941305567486487,0.9413055708989041,0.9413055744414377,0.9413055781216746,0.9413055819478031,0.9413055859286739,0.9413055900738676,0.9413055943937737,0.9413055988996754,0.9413056036038494 +2/nan,0.8696849704014787,0.8696833305549341,0.8696819160319302,0.8696818782802965,0.8696818846635506,0.8696818914404005,0.8696818986484085,0.8696819063300723,0.8696819145336669,0.869681923314256,0.8696819327349328,0.8718388168093018,0.8740037348811657,0.8860561372989085,0.8860561425015374,0.8860561478821813,0.8860561534501354,0.8860561592153537,0.8860561651885093,0.8860561713810573,0.8860561778053118,0.8860561844745249,0.88605619140298,0.8860561986060924,0.8860562061005239,0.8860562139043121,0.8860562220370157,0.8860562305198765,0.8860562393760072 diff --git a/tests/data/Solar_-_PV_Dist._Res/Market/TechLife/df_vom.csv b/tests/data/Solar_-_PV_Dist._Res/Market/TechLife/df_vom.csv index 1e2e725..d99ffda 100644 --- a/tests/data/Solar_-_PV_Dist._Res/Market/TechLife/df_vom.csv +++ b/tests/data/Solar_-_PV_Dist._Res/Market/TechLife/df_vom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential PV - Class 1/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 1/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 1/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 2/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 2/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 2/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 3/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 3/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 3/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 4/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 4/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 4/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 5/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 5/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 5/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 6/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 6/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 6/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 7/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 7/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 7/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 8/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 8/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 8/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 9/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 9/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 9/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 10/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 10/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 10/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential PV - Class 1/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 1/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 1/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 2/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 2/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 2/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 3/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 3/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 3/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 4/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 4/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 4/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 5/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 5/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 5/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 6/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 6/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 6/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 7/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 7/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 7/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 8/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 8/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 8/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 9/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 9/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 9/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 10/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 10/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 10/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Solar_-_PV_Dist._Res/Market/df_cff.csv b/tests/data/Solar_-_PV_Dist._Res/Market/df_cff.csv index 7d0167e..90e7187 100644 --- a/tests/data/Solar_-_PV_Dist._Res/Market/df_cff.csv +++ b/tests/data/Solar_-_PV_Dist._Res/Market/df_cff.csv @@ -1,4 +1,4 @@ -Construction Finance Factor,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CFF/Advanced,1,1,1,1,1,1.0,1,1,1,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0 -CFF/Moderate,1,1,1,1,1,1.0,1,1,1,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0 -CFF/Conservative,1,1,1,1,1,1.0,1,1,1,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0 +Construction Finance Factor,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CFF/Advanced,1,1,1,1,1,1.0,1,1,1,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0 +CFF/Moderate,1,1,1,1,1,1.0,1,1,1,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0 +CFF/Conservative,1,1,1,1,1,1.0,1,1,1,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0 diff --git a/tests/data/Solar_-_PV_Dist._Res/Market/df_just_wacc.csv b/tests/data/Solar_-_PV_Dist._Res/Market/df_just_wacc.csv index 032f500..466caa8 100644 --- a/tests/data/Solar_-_PV_Dist._Res/Market/df_just_wacc.csv +++ b/tests/data/Solar_-_PV_Dist._Res/Market/df_just_wacc.csv @@ -1,7 +1,7 @@ -WACC Type,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -WACC Nominal - Advanced,0.07415144559015069,0.07415237464495852,0.07415470058487653,0.07415505571528166,0.07415504679086385,0.07415503719844005,0.07415502686009232,0.0741550156852943,0.07415500356825362,0.07415499038455216,0.07415497598685816,0.07415496019939687,0.07276760150313186,0.07138024136252197,0.06374984502591147,0.06374983836098057,0.0637498314707244,0.06374982434351986,0.06374981696693056,0.06374980932763424,0.06374980141134251,0.06374979320271182,0.06374978468524382,0.0637497758411752,0.06374976665135344,0.06374975709509892,0.06374974715004926,0.06374973679198456,0.06374972599463065,0.06374971472943654 -WACC Nominal - Moderate,0.07415144559015069,0.07415237464495852,0.07415470058487653,0.07415505571528166,0.07415504679086385,0.07415503719844005,0.07415502686009232,0.0741550156852943,0.07415500356825362,0.07415499038455216,0.07415497598685816,0.07415496019939687,0.07276760150313186,0.07138024136252197,0.06374984502591147,0.06374983836098057,0.0637498314707244,0.06374982434351986,0.06374981696693056,0.06374980932763424,0.06374980141134251,0.06374979320271182,0.06374978468524382,0.0637497758411752,0.06374976665135344,0.06374975709509892,0.06374974715004926,0.06374973679198456,0.06374972599463065,0.06374971472943654 -WACC Nominal - Conservative,0.07415144559015069,0.07415237464495852,0.07415470058487653,0.07415505571528166,0.07415504679086385,0.07415503719844005,0.07415502686009232,0.0741550156852943,0.07415500356825362,0.07415499038455216,0.07415497598685816,0.07415496019939687,0.07276760150313186,0.07138024136252197,0.06374984502591147,0.06374983836098057,0.0637498314707244,0.06374982434351986,0.06374981696693056,0.06374980932763424,0.06374980141134251,0.06374979320271182,0.06374978468524382,0.0637497758411752,0.06374976665135344,0.06374975709509892,0.06374974715004926,0.06374973679198456,0.06374972599463065,0.06374971472943654 -WACC Real - Advanced,0.04499605563785436,0.04570908746588653,0.04764917642141464,0.047956151917348144,0.047956143210599045,0.04795613385213682,0.047956123765943826,0.04795611286370183,0.04795610104219872,0.047956088180050926,0.0479560741335201,0.04795605873111897,0.04660253805183601,0.04524901596343622,0.03780472685454783,0.03780472035217608,0.03780471362997506,0.03780470667660496,0.03780469947993237,0.03780469202696035,0.037804684303748726,0.037804676295328576,0.03780466798560367,0.037804659357244086,0.03780465039156433,0.03780464106838921,0.03780463136590173,0.03780462126047279,0.03780461072646912,0.03780459973603567 -WACC Real - Moderate,0.04499605563785436,0.04570908746588653,0.04764917642141464,0.047956151917348144,0.047956143210599045,0.04795613385213682,0.047956123765943826,0.04795611286370183,0.04795610104219872,0.047956088180050926,0.0479560741335201,0.04795605873111897,0.04660253805183601,0.04524901596343622,0.03780472685454783,0.03780472035217608,0.03780471362997506,0.03780470667660496,0.03780469947993237,0.03780469202696035,0.037804684303748726,0.037804676295328576,0.03780466798560367,0.037804659357244086,0.03780465039156433,0.03780464106838921,0.03780463136590173,0.03780462126047279,0.03780461072646912,0.03780459973603567 -WACC Real - Conservative,0.04499605563785436,0.04570908746588653,0.04764917642141464,0.047956151917348144,0.047956143210599045,0.04795613385213682,0.047956123765943826,0.04795611286370183,0.04795610104219872,0.047956088180050926,0.0479560741335201,0.04795605873111897,0.04660253805183601,0.04524901596343622,0.03780472685454783,0.03780472035217608,0.03780471362997506,0.03780470667660496,0.03780469947993237,0.03780469202696035,0.037804684303748726,0.037804676295328576,0.03780466798560367,0.037804659357244086,0.03780465039156433,0.03780464106838921,0.03780463136590173,0.03780462126047279,0.03780461072646912,0.03780459973603567 +WACC Type,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +WACC Nominal - Advanced,0.07230669514443495,0.07230770609723701,0.07230857814210347,0.07230860141578628,0.07230859748054363,0.07230859330265144,0.07230858885895283,0.0723085841232475,0.07230857906577495,0.07230857365258828,0.07230856784479112,0.07098132852875343,0.06965408911704565,0.062354302123954194,0.062354299005057345,0.06235429577944339,0.06235429244153984,0.06235428898537934,0.06235428540456403,0.062354281692226045,0.06235427784098367,0.062354273842892216,0.062354269689389286,0.06235426537123371,0.06235426087843676,0.06235425620018512,0.06235425132475399,0.06235424623940877,0.06235424093029443 +WACC Nominal - Moderate,0.07230669514443495,0.07230770609723701,0.07230857814210347,0.07230860141578628,0.07230859748054363,0.07230859330265144,0.07230858885895283,0.0723085841232475,0.07230857906577495,0.07230857365258828,0.07230856784479112,0.07098132852875343,0.06965408911704565,0.062354302123954194,0.062354299005057345,0.06235429577944339,0.06235429244153984,0.06235428898537934,0.06235428540456403,0.062354281692226045,0.06235427784098367,0.062354273842892216,0.062354269689389286,0.06235426537123371,0.06235426087843676,0.06235425620018512,0.06235425132475399,0.06235424623940877,0.06235424093029443 +WACC Nominal - Conservative,0.07230669514443495,0.07230770609723701,0.07230857814210347,0.07230860141578628,0.07230859748054363,0.07230859330265144,0.07230858885895283,0.0723085841232475,0.07230857906577495,0.07230857365258828,0.07230856784479112,0.07098132852875343,0.06965408911704565,0.062354302123954194,0.062354299005057345,0.06235429577944339,0.06235429244153984,0.06235428898537934,0.06235428540456403,0.062354281692226045,0.06235427784098367,0.062354273842892216,0.062354269689389286,0.06235426537123371,0.06235426087843676,0.06235425620018512,0.06235425132475399,0.06235424623940877,0.06235424093029443 +WACC Real - Advanced,0.04371950254303458,0.04558721896215867,0.04613770001343065,0.0461547330885721,0.046154729249310966,0.046154725173318534,0.04615472083800287,0.04615471621780265,0.04615471128368287,0.04615470600252536,0.046154700336381804,0.04485983271097904,0.04356496499223983,0.03644322158434554,0.03644321854151955,0.036443215394579065,0.036443212138087766,0.03644320876622387,0.03644320527274547,0.036443201650952384,0.03644319789364259,0.036443193993065615,0.036443189940867704,0.036443185728032956,0.03644318134481628,0.03644317678066855,0.03644317202415026,0.03644316706283801,0.03644316188321417 +WACC Real - Moderate,0.04371950254303458,0.04558721896215867,0.04613770001343065,0.0461547330885721,0.046154729249310966,0.046154725173318534,0.04615472083800287,0.04615471621780265,0.04615471128368287,0.04615470600252536,0.046154700336381804,0.04485983271097904,0.04356496499223983,0.03644322158434554,0.03644321854151955,0.036443215394579065,0.036443212138087766,0.03644320876622387,0.03644320527274547,0.036443201650952384,0.03644319789364259,0.036443193993065615,0.036443189940867704,0.036443185728032956,0.03644318134481628,0.03644317678066855,0.03644317202415026,0.03644316706283801,0.03644316188321417 +WACC Real - Conservative,0.04371950254303458,0.04558721896215867,0.04613770001343065,0.0461547330885721,0.046154729249310966,0.046154725173318534,0.04615472083800287,0.04615471621780265,0.04615471128368287,0.04615470600252536,0.046154700336381804,0.04485983271097904,0.04356496499223983,0.03644322158434554,0.03644321854151955,0.036443215394579065,0.036443212138087766,0.03644320876622387,0.03644320527274547,0.036443201650952384,0.03644319789364259,0.036443193993065615,0.036443189940867704,0.036443185728032956,0.03644318134481628,0.03644317678066855,0.03644317202415026,0.03644316706283801,0.03644316188321417 diff --git a/tests/data/Solar_-_PV_Dist._Res/Market/df_wacc.csv b/tests/data/Solar_-_PV_Dist._Res/Market/df_wacc.csv index 794a5fc..02c7bf0 100644 --- a/tests/data/Solar_-_PV_Dist._Res/Market/df_wacc.csv +++ b/tests/data/Solar_-_PV_Dist._Res/Market/df_wacc.csv @@ -1,25 +1,25 @@ -WACC,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Inflation Rate,0.0279,0.0272,0.0253,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 -Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Calculated Interest Rate Real - Advanced,0.04095729156532735,0.04166666666666674,0.043596996001170396,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Calculated Interest Rate Real - Moderate,0.04095729156532735,0.04166666666666674,0.043596996001170396,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Calculated Interest Rate Real - Conservative,0.04095729156532735,0.04166666666666674,0.043596996001170396,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Interest During Construction - Nominal,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065 -Rate of Return on Equity Nominal - Advanced,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098 -Rate of Return on Equity Nominal - Moderate,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098 -Rate of Return on Equity Nominal - Conservative,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098 -Calculated Rate of Return on Equity Real - Advanced,0.06819729545675646,0.06892523364486003,0.07090607627035994,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224 -Calculated Rate of Return on Equity Real - Moderate,0.06819729545675646,0.06892523364486003,0.07090607627035994,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224 -Calculated Rate of Return on Equity Real - Conservative,0.06819729545675646,0.06892523364486003,0.07090607627035994,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224 -Debt Fraction - Advanced,0.518244043849131,0.518223854905504,0.518173310772382,0.51816559356596,0.518165787499156,0.518165995948541,0.518166220607321,0.51816646344269,0.518166726753583,0.518167013243684,0.518167326114604,0.518167669186039,0.548315843732195,0.578464049664871,0.744277347431191,0.744277492264319,0.744277641993907,0.744277796872531,0.744277957170443,0.744278123177143,0.744278295203127,0.74427847358182,0.744278658671741,0.744278850858899,0.744279050559489,0.744279258222893,0.744279474335059,0.744279699422301,0.744279934055573,0.744280178855306 -Debt Fraction - Moderate,0.518244043849131,0.518223854905504,0.518173310772382,0.51816559356596,0.518165787499156,0.518165995948541,0.518166220607321,0.51816646344269,0.518166726753583,0.518167013243684,0.518167326114604,0.518167669186039,0.548315843732195,0.578464049664871,0.744277347431191,0.744277492264319,0.744277641993907,0.744277796872531,0.744277957170443,0.744278123177143,0.744278295203127,0.74427847358182,0.744278658671741,0.744278850858899,0.744279050559489,0.744279258222893,0.744279474335059,0.744279699422301,0.744279934055573,0.744280178855306 -Debt Fraction - Conservative,0.518244043849131,0.518223854905504,0.518173310772382,0.51816559356596,0.518165787499156,0.518165995948541,0.518166220607321,0.51816646344269,0.518166726753583,0.518167013243684,0.518167326114604,0.518167669186039,0.548315843732195,0.578464049664871,0.744277347431191,0.744277492264319,0.744277641993907,0.744277796872531,0.744277957170443,0.744278123177143,0.744278295203127,0.74427847358182,0.744278658671741,0.744278850858899,0.744279050559489,0.744279258222893,0.744279474335059,0.744279699422301,0.744279934055573,0.744280178855306 -Tax Rate (Federal and State),0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996 -WACC Nominal - Advanced,0.07415144559015069,0.07415237464495852,0.07415470058487653,0.07415505571528166,0.07415504679086385,0.07415503719844005,0.07415502686009232,0.0741550156852943,0.07415500356825362,0.07415499038455216,0.07415497598685816,0.07415496019939687,0.07276760150313186,0.07138024136252197,0.06374984502591147,0.06374983836098057,0.0637498314707244,0.06374982434351986,0.06374981696693056,0.06374980932763424,0.06374980141134251,0.06374979320271182,0.06374978468524382,0.0637497758411752,0.06374976665135344,0.06374975709509892,0.06374974715004926,0.06374973679198456,0.06374972599463065,0.06374971472943654 -WACC Nominal - Moderate,0.07415144559015069,0.07415237464495852,0.07415470058487653,0.07415505571528166,0.07415504679086385,0.07415503719844005,0.07415502686009232,0.0741550156852943,0.07415500356825362,0.07415499038455216,0.07415497598685816,0.07415496019939687,0.07276760150313186,0.07138024136252197,0.06374984502591147,0.06374983836098057,0.0637498314707244,0.06374982434351986,0.06374981696693056,0.06374980932763424,0.06374980141134251,0.06374979320271182,0.06374978468524382,0.0637497758411752,0.06374976665135344,0.06374975709509892,0.06374974715004926,0.06374973679198456,0.06374972599463065,0.06374971472943654 -WACC Nominal - Conservative,0.07415144559015069,0.07415237464495852,0.07415470058487653,0.07415505571528166,0.07415504679086385,0.07415503719844005,0.07415502686009232,0.0741550156852943,0.07415500356825362,0.07415499038455216,0.07415497598685816,0.07415496019939687,0.07276760150313186,0.07138024136252197,0.06374984502591147,0.06374983836098057,0.0637498314707244,0.06374982434351986,0.06374981696693056,0.06374980932763424,0.06374980141134251,0.06374979320271182,0.06374978468524382,0.0637497758411752,0.06374976665135344,0.06374975709509892,0.06374974715004926,0.06374973679198456,0.06374972599463065,0.06374971472943654 -WACC Real - Advanced,0.04499605563785436,0.04570908746588653,0.04764917642141464,0.047956151917348144,0.047956143210599045,0.04795613385213682,0.047956123765943826,0.04795611286370183,0.04795610104219872,0.047956088180050926,0.0479560741335201,0.04795605873111897,0.04660253805183601,0.04524901596343622,0.03780472685454783,0.03780472035217608,0.03780471362997506,0.03780470667660496,0.03780469947993237,0.03780469202696035,0.037804684303748726,0.037804676295328576,0.03780466798560367,0.037804659357244086,0.03780465039156433,0.03780464106838921,0.03780463136590173,0.03780462126047279,0.03780461072646912,0.03780459973603567 -WACC Real - Moderate,0.04499605563785436,0.04570908746588653,0.04764917642141464,0.047956151917348144,0.047956143210599045,0.04795613385213682,0.047956123765943826,0.04795611286370183,0.04795610104219872,0.047956088180050926,0.0479560741335201,0.04795605873111897,0.04660253805183601,0.04524901596343622,0.03780472685454783,0.03780472035217608,0.03780471362997506,0.03780470667660496,0.03780469947993237,0.03780469202696035,0.037804684303748726,0.037804676295328576,0.03780466798560367,0.037804659357244086,0.03780465039156433,0.03780464106838921,0.03780463136590173,0.03780462126047279,0.03780461072646912,0.03780459973603567 -WACC Real - Conservative,0.04499605563785436,0.04570908746588653,0.04764917642141464,0.047956151917348144,0.047956143210599045,0.04795613385213682,0.047956123765943826,0.04795611286370183,0.04795610104219872,0.047956088180050926,0.0479560741335201,0.04795605873111897,0.04660253805183601,0.04524901596343622,0.03780472685454783,0.03780472035217608,0.03780471362997506,0.03780470667660496,0.03780469947993237,0.03780469202696035,0.037804684303748726,0.037804676295328576,0.03780466798560367,0.037804659357244086,0.03780465039156433,0.03780464106838921,0.03780463136590173,0.03780462126047279,0.03780461072646912,0.03780459973603567 +WACC,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Inflation Rate,0.027389727347,0.02555548370379,0.02501666666667,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 +Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Calculated Interest Rate Real - Advanced,0.04147430280720377,0.04333701784295374,0.043885465276984004,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Moderate,0.04147430280720377,0.04333701784295374,0.043885465276984004,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Conservative,0.04147430280720377,0.04333701784295374,0.043885465276984004,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Interest During Construction - Nominal,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065 +Rate of Return on Equity Nominal - Advanced,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095 +Rate of Return on Equity Nominal - Moderate,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095 +Rate of Return on Equity Nominal - Conservative,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095 +Calculated Rate of Return on Equity Real - Advanced,0.0658078145550356,0.0677140509701255,0.06827531259653963,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933 +Calculated Rate of Return on Equity Real - Moderate,0.0658078145550356,0.0677140509701255,0.06827531259653963,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933 +Calculated Rate of Return on Equity Real - Conservative,0.0658078145550356,0.0677140509701255,0.06827531259653963,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933 +Debt Fraction - Advanced,0.527530449011229,0.527506948318448,0.527486676691072,0.527486135669109,0.527486227148086,0.527486324267715,0.527486427566302,0.527486537652901,0.527486655219328,0.527486781054715,0.52748691606325,0.55834003141119,0.589193148983085,0.758884603562365,0.7588846760645,0.75888475104739,0.758884828640573,0.758884908982767,0.758884992222697,0.758885078520014,0.758885168046314,0.75888526098628,0.758885357538954,0.758885457919157,0.758885562359088,0.758885671110114,0.758885784444791,0.758885902659148,0.758886026075261 +Debt Fraction - Moderate,0.527530449011229,0.527506948318448,0.527486676691072,0.527486135669109,0.527486227148086,0.527486324267715,0.527486427566302,0.527486537652901,0.527486655219328,0.527486781054715,0.52748691606325,0.55834003141119,0.589193148983085,0.758884603562365,0.7588846760645,0.75888475104739,0.758884828640573,0.758884908982767,0.758884992222697,0.758885078520014,0.758885168046314,0.75888526098628,0.758885357538954,0.758885457919157,0.758885562359088,0.758885671110114,0.758885784444791,0.758885902659148,0.758886026075261 +Debt Fraction - Conservative,0.527530449011229,0.527506948318448,0.527486676691072,0.527486135669109,0.527486227148086,0.527486324267715,0.527486427566302,0.527486537652901,0.527486655219328,0.527486781054715,0.52748691606325,0.55834003141119,0.589193148983085,0.758884603562365,0.7588846760645,0.75888475104739,0.758884828640573,0.758884908982767,0.758884992222697,0.758885078520014,0.758885168046314,0.75888526098628,0.758885357538954,0.758885457919157,0.758885562359088,0.758885671110114,0.758885784444791,0.758885902659148,0.758886026075261 +Tax Rate (Federal and State),0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996 +WACC Nominal - Advanced,0.07230669514443495,0.07230770609723701,0.07230857814210347,0.07230860141578628,0.07230859748054363,0.07230859330265144,0.07230858885895283,0.0723085841232475,0.07230857906577495,0.07230857365258828,0.07230856784479112,0.07098132852875343,0.06965408911704565,0.062354302123954194,0.062354299005057345,0.06235429577944339,0.06235429244153984,0.06235428898537934,0.06235428540456403,0.062354281692226045,0.06235427784098367,0.062354273842892216,0.062354269689389286,0.06235426537123371,0.06235426087843676,0.06235425620018512,0.06235425132475399,0.06235424623940877,0.06235424093029443 +WACC Nominal - Moderate,0.07230669514443495,0.07230770609723701,0.07230857814210347,0.07230860141578628,0.07230859748054363,0.07230859330265144,0.07230858885895283,0.0723085841232475,0.07230857906577495,0.07230857365258828,0.07230856784479112,0.07098132852875343,0.06965408911704565,0.062354302123954194,0.062354299005057345,0.06235429577944339,0.06235429244153984,0.06235428898537934,0.06235428540456403,0.062354281692226045,0.06235427784098367,0.062354273842892216,0.062354269689389286,0.06235426537123371,0.06235426087843676,0.06235425620018512,0.06235425132475399,0.06235424623940877,0.06235424093029443 +WACC Nominal - Conservative,0.07230669514443495,0.07230770609723701,0.07230857814210347,0.07230860141578628,0.07230859748054363,0.07230859330265144,0.07230858885895283,0.0723085841232475,0.07230857906577495,0.07230857365258828,0.07230856784479112,0.07098132852875343,0.06965408911704565,0.062354302123954194,0.062354299005057345,0.06235429577944339,0.06235429244153984,0.06235428898537934,0.06235428540456403,0.062354281692226045,0.06235427784098367,0.062354273842892216,0.062354269689389286,0.06235426537123371,0.06235426087843676,0.06235425620018512,0.06235425132475399,0.06235424623940877,0.06235424093029443 +WACC Real - Advanced,0.04371950254303458,0.04558721896215867,0.04613770001343065,0.0461547330885721,0.046154729249310966,0.046154725173318534,0.04615472083800287,0.04615471621780265,0.04615471128368287,0.04615470600252536,0.046154700336381804,0.04485983271097904,0.04356496499223983,0.03644322158434554,0.03644321854151955,0.036443215394579065,0.036443212138087766,0.03644320876622387,0.03644320527274547,0.036443201650952384,0.03644319789364259,0.036443193993065615,0.036443189940867704,0.036443185728032956,0.03644318134481628,0.03644317678066855,0.03644317202415026,0.03644316706283801,0.03644316188321417 +WACC Real - Moderate,0.04371950254303458,0.04558721896215867,0.04613770001343065,0.0461547330885721,0.046154729249310966,0.046154725173318534,0.04615472083800287,0.04615471621780265,0.04615471128368287,0.04615470600252536,0.046154700336381804,0.04485983271097904,0.04356496499223983,0.03644322158434554,0.03644321854151955,0.036443215394579065,0.036443212138087766,0.03644320876622387,0.03644320527274547,0.036443201650952384,0.03644319789364259,0.036443193993065615,0.036443189940867704,0.036443185728032956,0.03644318134481628,0.03644317678066855,0.03644317202415026,0.03644316706283801,0.03644316188321417 +WACC Real - Conservative,0.04371950254303458,0.04558721896215867,0.04613770001343065,0.0461547330885721,0.046154729249310966,0.046154725173318534,0.04615472083800287,0.04615471621780265,0.04615471128368287,0.04615470600252536,0.046154700336381804,0.04485983271097904,0.04356496499223983,0.03644322158434554,0.03644321854151955,0.036443215394579065,0.036443212138087766,0.03644320876622387,0.03644320527274547,0.036443201650952384,0.03644319789364259,0.036443193993065615,0.036443189940867704,0.036443185728032956,0.03644318134481628,0.03644317678066855,0.03644317202415026,0.03644316706283801,0.03644316188321417 diff --git a/tests/data/Solar_-_PV_Dist._Res/R&D/20/df_capex.csv b/tests/data/Solar_-_PV_Dist._Res/R&D/20/df_capex.csv index 6c6d497..4f3edb2 100644 --- a/tests/data/Solar_-_PV_Dist._Res/R&D/20/df_capex.csv +++ b/tests/data/Solar_-_PV_Dist._Res/R&D/20/df_capex.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential PV - Class 1/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 1/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 1/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 2/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 2/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 2/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 3/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 3/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 3/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 4/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 4/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 4/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 5/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 5/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 5/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 6/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 6/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 6/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 7/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 7/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 7/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 8/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 8/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 8/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 9/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 9/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 9/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 10/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 10/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 10/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential PV - Class 1/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 1/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 1/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 2/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 2/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 2/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 3/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 3/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 3/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 4/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 4/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 4/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 5/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 5/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 5/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 6/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 6/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 6/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 7/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 7/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 7/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 8/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 8/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 8/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 9/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 9/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 9/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 10/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 10/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 10/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 diff --git a/tests/data/Solar_-_PV_Dist._Res/R&D/20/df_fom.csv b/tests/data/Solar_-_PV_Dist._Res/R&D/20/df_fom.csv index c7d980c..1992588 100644 --- a/tests/data/Solar_-_PV_Dist._Res/R&D/20/df_fom.csv +++ b/tests/data/Solar_-_PV_Dist._Res/R&D/20/df_fom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential PV - Class 1/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 1/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 1/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 2/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 2/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 2/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 3/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 3/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 3/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 4/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 4/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 4/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 5/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 5/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 5/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 6/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 6/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 6/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 7/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 7/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 7/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 8/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 8/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 8/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 9/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 9/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 9/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 10/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 10/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 10/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential PV - Class 1/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 1/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 1/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 2/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 2/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 2/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 3/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 3/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 3/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 4/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 4/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 4/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 5/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 5/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 5/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 6/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 6/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 6/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 7/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 7/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 7/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 8/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 8/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 8/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 9/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 9/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 9/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 10/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 10/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 10/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 diff --git a/tests/data/Solar_-_PV_Dist._Res/R&D/20/df_gcc.csv b/tests/data/Solar_-_PV_Dist._Res/R&D/20/df_gcc.csv index 1e2e725..d99ffda 100644 --- a/tests/data/Solar_-_PV_Dist._Res/R&D/20/df_gcc.csv +++ b/tests/data/Solar_-_PV_Dist._Res/R&D/20/df_gcc.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential PV - Class 1/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 1/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 1/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 2/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 2/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 2/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 3/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 3/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 3/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 4/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 4/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 4/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 5/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 5/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 5/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 6/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 6/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 6/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 7/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 7/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 7/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 8/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 8/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 8/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 9/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 9/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 9/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 10/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 10/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 10/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential PV - Class 1/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 1/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 1/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 2/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 2/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 2/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 3/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 3/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 3/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 4/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 4/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 4/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 5/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 5/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 5/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 6/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 6/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 6/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 7/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 7/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 7/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 8/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 8/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 8/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 9/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 9/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 9/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 10/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 10/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 10/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Solar_-_PV_Dist._Res/R&D/20/df_lcoe.csv b/tests/data/Solar_-_PV_Dist._Res/R&D/20/df_lcoe.csv index 9063de4..5f38620 100644 --- a/tests/data/Solar_-_PV_Dist._Res/R&D/20/df_lcoe.csv +++ b/tests/data/Solar_-_PV_Dist._Res/R&D/20/df_lcoe.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential PV - Class 1/Advanced,152.33237068837207,156.53346901436433,148.75268045610306,141.01342650801865,133.31537548168774,125.65819921105476,118.04157300579843,110.46517560543705,102.92868913415963,95.43179905636815,87.97419413291945,80.55556637805286,73.17561101699143,65.83402644420457,58.53051418232014,57.69857305210382,56.86663192188748,56.03469079167117,55.20274966145484,54.37080853123852,53.53886740102218,52.70692627080586,51.874985140589544,51.04304401037322,50.2111028801569,49.37916174994058,48.54722061972425,47.715279489507935,46.88333835929163,46.051397229075334 -Residential PV - Class 1/Moderate,152.83140697549842,157.30185187504836,151.58179299407925,145.87383836412724,140.177949604983,134.4940884985274,128.82221698787666,123.16229717653309,117.5142913275409,111.87816186264776,106.25387136147106,100.64138256066997,95.04065835312247,89.45166178710748,83.87435606549239,82.14411340587952,80.41980787919083,78.70140897886127,76.98888640696953,75.28221007245736,73.58135008936715,71.88627677509731,70.19696064867577,68.51337242905066,66.83548303339857,65.16326357544997,63.49668536383145,61.83571990042479,60.18033887874258,58.53051418232014 -Residential PV - Class 1/Conservative,153.15653444591646,157.80380845129457,154.87798806141427,151.95216767153397,149.02634728165364,146.10052689177334,143.17470650189304,140.24888611201274,137.32306572213244,134.39724533225214,131.47142494237184,128.54560455249154,125.61978416261121,122.69396377273091,119.76814338285058,117.33725748245497,114.91187522150032,112.49197793037526,110.07754702381504,107.66856400042603,105.26501044221298,102.86686801410958,100.4741184635124,98.08674361981774,95.70472539396151,93.32804577796267,90.95668684446923,88.59063074630747,86.2298597160343,83.87435606549239 -Residential PV - Class 2/Advanced,154.7260614456405,158.9931741728258,151.09012137373378,143.22925584329184,135.41024068105574,127.63274256429797,119.89643170064168,112.20098178144481,104.54606993592121,96.93137668598466,89.35658590180294,81.82138475804867,74.32546369083431,66.868516355319,59.45023958397493,58.60522565915172,57.76021173432849,56.91519780950528,56.07018388468206,55.22516995985884,54.38015603503561,53.5351421102124,52.690128185389185,51.84511426056597,51.00010033574275,50.155086410919544,49.310072486096324,48.46505856127311,47.620044636449904,46.77503071162672 -Residential PV - Class 2/Moderate,155.2329393920455,159.77363109855165,153.96368946966405,148.16604229321732,142.38065058591056,136.60747552908026,130.8464784678318,125.09762091017683,119.36086452617599,113.63617114708708,107.92350276451837,102.22282152958762,96.5340897520861,90.85726989964802,85.19232459692508,83.43489358697384,81.68349300371055,79.93809186120205,78.19865938543744,76.46516501251946,74.73757838687432,73.0158693594798,71.30000798611141,69.58996452560642,67.88570943814541,66.18721338355141,64.49444721960609,62.80738200038302,61.12598897459785,59.45023958397493 -Residential PV - Class 2/Conservative,155.5631757872269,160.2834752223472,157.3116796454923,154.33988406863736,151.36808849178243,148.39629291492753,145.4244973380726,142.4527017612177,139.48090618436277,136.50911060750786,133.53731503065293,130.56551945379803,127.5937238769431,124.62192830008817,121.65013272323323,119.18104884111214,116.71755508045028,114.25963247826932,111.80726215726305,109.36042532531422,106.91910327501445,104.48327738318744,102.05292911041559,99.62804000056946,97.20859168034056,94.79456585877757,92.38594432682511,89.98270895686608,87.58484170226673,85.19232459692508 -Residential PV - Class 3/Advanced,165.8528072476855,170.42677893696452,161.9553974495181,153.5292370248349,145.14793653510017,136.81113868749875,128.51848997344263,120.2696406186028,112.06424453373128,103.90195926625763,95.78244595264688,87.7053692715043,79.67039739741348,71.67720195549455,63.72545797666929,62.819676944787005,61.9138959129047,61.008114881022415,60.102333849140116,59.19655281725782,58.29077178537552,57.38499075349323,56.47920972161094,55.57342868972866,54.66764765784636,53.761866625964075,52.856085594081776,51.95030456219949,51.044523530317214,50.13874249843496 -Residential PV - Class 3/Moderate,166.39613608031874,171.2633605112522,165.03561115802037,158.8210403826689,152.6196063985084,146.43126759532612,140.2559825384554,134.09370996785088,127.94440879716933,121.80803811285702,115.6845571732418,109.57392540763172,103.47610241541902,97.39104796518971,91.31872199383882,89.43490963655893,87.55756136933438,85.68664397795457,83.82212447537093,81.96397009975838,80.11214831259637,78.26662679676961,76.42737345468804,74.594356406426,72.76754398788032,70.94690474894705,69.1324074517166,67.32402106868714,65.52171478099609,63.72545797666929 -Residential PV - Class 3/Conservative,166.75012061714762,171.80986882665925,168.6243638484898,165.43885887032033,162.25335389215084,159.06784891398138,155.88234393581192,152.69683895764246,149.511333979473,146.32582900130353,143.14032402313404,139.9548190449646,136.7693140667951,133.58380908862563,130.39830411045614,127.75166210746256,125.1110122258234,122.47633413888413,119.84760761182332,117.22481250113462,114.60792875411218,111.99693640833961,109.39181559118245,106.79254651928393,104.19910949806412,101.61148492122265,99.02965327024457,96.45359511390953,93.8832911078044,91.31872199383882 -Residential PV - Class 4/Advanced,175.5103518836793,180.3506641702991,171.38599742466968,162.4691849467481,153.59984458038704,144.77759822774928,136.00207179557884,127.27289514232322,118.58970202609176,109.95213005343366,101.35982062892177,92.81241890552657,84.30957373576642,75.85093762361952,67.43616667718436,66.47764236714472,65.51911805710509,64.56059374706547,63.60206943702583,62.643545126986204,61.68502081694656,60.72649650690693,59.76797219686731,58.80944788682769,57.850923576788055,56.892399266748434,55.933874956708806,54.975350646669185,54.01682633662957,53.05830202658998 -Residential PV - Class 4/Moderate,176.08531854349357,181.23595956516908,174.64557078268243,168.06912796155444,161.50658688187303,154.95790351047896,148.42303399998093,141.90193468777713,135.3945620950826,128.90087292596317,122.42082406637492,115.95437258321029,109.5014757233498,103.06209091271977,96.63617575535615,94.6426697351942,92.6560042065443,90.67614402114518,88.70305427112525,86.73670028695109,84.7770476353967,82.82406211753366,80.87770976674176,78.93795684673958,77.00476984963555,75.07811549399835,73.157960722947,71.24427270226032,69.33701881850527,67.43616667718436 -Residential PV - Class 4/Conservative,176.45991546260052,181.81429084780578,178.443295150333,175.07229945286016,171.70130375538733,168.33030805791452,164.95931236044171,161.5883166629689,158.2173209654961,154.8463252680233,151.47532957055049,148.10433387307768,144.7333381756048,141.362342478132,137.99134678065917,135.19059184039568,132.3961779403888,129.60808357037095,126.82628731725482,124.0507678645855,121.28150399199585,118.51847457466575,115.76165858278489,113.01103508101936,110.26658322798144,107.52828227570353,104.79611156911508,102.07005054552337,99.35007873409756,96.63617575535615 -Residential PV - Class 5/Advanced,185.30145708484645,190.4117933688895,180.9470193973454,171.5327693147846,162.16863964591246,152.85423120014337,143.58914901487444,134.3730022996578,125.20540438125593,116.08597264956208,107.01432850437153,97.99009730298714,89.01290830864428,80.08239463974044,71.19819321985433,70.1861962100181,69.17419920018185,68.1622021903456,67.15020518050936,66.13820817067311,65.12621116083685,64.11421415100061,63.10221714116438,62.090220131328145,61.078223121491895,60.06622611165566,59.054229101819416,58.04223209198317,57.03023508214695,56.018238072310744 -Residential PV - Class 5/Moderate,185.9084991122557,191.34647627995008,184.38843288795817,177.4451134534564,170.5164712896593,163.6024599069525,156.70303301185308,149.8181445059762,142.9477484850084,136.0917992376876,129.2502512447891,122.42305917811821,115.61017789950928,108.81156245983087,102.02716809799725,99.9224513888185,97.82495677811289,95.73464715682128,93.65148566968472,91.57543571307843,89.5064609328679,87.44452522228674,85.38959271983646,83.3416278072072,81.30059510721998,79.26645948178944,77.23918602990754,75.21874008564734,73.20508721618714,71.19819321985433 -Residential PV - Class 5/Conservative,186.30399347589307,191.95707063065453,188.3980189401739,184.83896724969327,181.27991555921258,177.72086386873195,174.16181217825135,170.60276048777072,167.04370879729007,163.48465710680944,159.9256054163288,156.36655372584818,152.80750203536752,149.24845034488686,145.6893986544062,142.73239944724622,139.78209502467516,136.83846267644324,133.90147979490231,130.97112387442746,128.0473725108419,125.1302034008461,122.2195943414506,119.31552322941283,116.41796806067738,113.52690692982047,110.64231802949787,107.76417964989655,104.89247017818998,102.02716809799725 -Residential PV - Class 6/Advanced,187.62978212585637,192.804330122669,183.22063064135216,173.68808988501902,164.20629930868128,154.77485470589724,145.39335615133282,136.0614079442324,126.7786185527837,117.54460055935873,108.35897060661618,99.22134934444868,90.13136137775973,81.08863521505522,72.09280321783481,71.06809039876266,70.04337757969049,69.01866476061832,67.99395194154616,66.969239122474,65.94452630340182,64.91981348432965,63.8951006652575,62.870387846185345,61.845675027113174,60.82096220804102,59.79624938896885,58.771536569896696,57.74682375082455,56.722110931752425 -Residential PV - Class 6/Moderate,188.2444516764142,193.75075738621058,186.70528571966068,179.67472301809883,172.65902200811698,165.65813561595564,158.6720169664513,151.7006193819898,144.743896381467,137.80180167925582,130.8742891841794,123.9613129984914,117.06282741686208,110.17878692537118,103.30914620050692,101.17798358693373,99.05413381797779,96.93755931830212,94.82822276955906,92.72608710819686,90.63111552328888,88.5432714543849,86.46251858938425,84.3888208624307,82.32214245182868,80.26244777798044,78.20970150134448,76.16386852041423,74.12491396971727,72.09280321783481 -Residential PV - Class 6/Conservative,188.6449154528393,194.3690238952402,190.76525248531667,187.1614810753931,183.55770966546956,179.95393825554603,176.3501668456225,172.746395435699,169.14262402577543,165.5388526158519,161.93508120592836,158.33130979600483,154.72753838608128,151.12376697615773,147.51999556623414,144.5258414688289,141.53846627642292,138.55784699341055,135.58396072807716,132.61678469201308,129.65629619953165,126.70247266709083,123.75529161271918,120.8147306554454,117.8807675147317,114.95338000991121,112.03254605962894,109.11824368128664,106.21045099049121,103.30914620050692 -Residential PV - Class 7/Advanced,196.28325849913034,201.6964563964303,191.6707571638453,181.69857609413768,171.77948580024432,161.9130634337421,152.09889062476017,142.33655342284342,132.6256422387515,122.96575178717438,113.35648103034896,103.79743312255943,94.28821535550581,84.82843910452446,75.41771977564522,74.3457472514838,73.27377472732235,72.20180220316092,71.12982967899949,70.05785715483805,68.98588463067661,67.91391210651518,66.84193958235376,65.76996705819232,64.6979945340309,63.626022009869466,62.55404948570803,61.4820769615466,60.410104437385186,59.3381319132238 -Residential PV - Class 7/Moderate,196.92627657929177,202.6865328390695,195.31612436390483,187.96131245446418,180.62204765709214,173.29828072698984,165.98996262711344,158.69704452707958,151.4194778020778,144.1572140317902,136.91020499931713,129.67840269011035,122.46175929091261,115.26022718870388,108.07375896965426,105.84430724059413,103.62250562418726,101.40831481212399,99.20169576493626,97.00260970970317,94.81101813777993,92.62688280255009,90.45016571720075,88.28082915252011,86.11883563471775,83.96414794326665,81.81672910876736,79.67654241083355,77.5435513759989,75.41771977564522 -Residential PV - Class 7/Conservative,197.34520972549598,203.3333137692516,199.5633365981897,195.7933594271278,192.02338225606584,188.25340508500398,184.48342791394208,180.71345074288018,176.9434735718183,173.1734964007564,169.40351922969447,165.6335420586326,161.86356488757065,158.09358771650875,154.3236105454468,151.19136620753562,148.06621341739066,144.94812811885006,141.83708636443444,138.73306431473378,135.63603823779866,132.54598450853518,129.46287960810452,126.38670012332602,123.31742274608462,120.25502427274212,117.19948160355258,114.1507717420814,111.10887179462829,108.07375896965426 -Residential PV - Class 8/Advanced,206.04970029697296,211.73224201202095,201.20769530366837,190.7393296547992,180.32669641290505,169.9693516899462,159.6668562992739,149.41877569355148,139.22467990365746,129.0841434785508,118.99674542608207,108.96206915473226,98.9797024162632,89.04923724926188,79.17026992356377,78.04495939520288,76.91964886684198,75.7943383384811,74.66902781012021,73.54371728175933,72.41840675339841,71.29309622503754,70.16778569667666,69.04247516831578,67.91716463995489,66.791854111594,65.66654358323312,64.54123305487224,63.41592252651137,62.29061199815053 -Residential PV - Class 8/Moderate,206.72471294815833,212.7715815656682,205.03444458828977,197.31368021302558,189.60923652556085,181.92106183082933,174.24910465185707,166.59331372861334,158.953638016869,151.33002668706243,143.72242912317162,136.13079492159443,128.5550738900353,120.99521604639901,113.45117161769156,111.1107893349028,108.77843781047567,106.45407578024184,104.13766226225127,101.82915655436359,99.52851823186418,97.23570714510441,94.95068341716623,92.67340744155017,90.40383987988697,88.14194165967253,85.88767397202551,83.64099826946789,81.40187626372762,79.17026992356377 -Residential PV - Class 8/Conservative,207.16449089906408,213.4505442945369,209.49298483600992,205.5354253774829,201.57786591895587,197.62030646042888,193.6627470019019,189.70518754337488,185.74762808484786,181.79006862632087,177.83250916779386,173.87494970926687,169.91739025073983,165.9598307922128,162.00227133368577,158.71417630195202,155.433525671249,152.16029418845528,148.89445671453973,145.6359882239178,142.38486380381232,139.14105865361861,135.9045480842738,132.6753075176306,129.45331248583489,126.23853863070792,123.03096170313259,119.83055756244346,116.63730217582133,113.45117161769156 -Residential PV - Class 9/Advanced,214.5916191224725,220.5097341481465,209.54888579252943,198.64654751725305,187.80225207063953,177.01553716299358,166.28594540091004,155.61302422262142,144.99632583436818,134.43540714777103,123.92982971818839,113.47915968404014,103.08296770708016,92.74082891360078,82.4523228365517,81.28036185845524,80.10840088035873,78.93643990226225,77.76447892416577,76.59251794606928,75.42055696797279,74.2485959898763,73.07663501177983,71.90467403368335,70.73271305558687,69.56075207749039,68.3887910993939,67.21683012129742,66.04486914320096,64.87290816510452 -Residential PV - Class 9/Moderate,215.2946148440739,221.5921601711581,213.5342753552374,205.4934418778621,197.4696056725771,189.462712901265,181.47270995294176,173.49954344256008,165.54316020982054,157.60350731799028,149.68053205272852,141.77418192092048,133.88440464951753,126.01114818438562,118.15436068916033,115.7169563992956,113.28791578788861,110.86719588013926,108.45475399516515,106.05054774349333,103.65453502457741,101.26667402434009,98.88692321274075,96.51524134136781,94.15158744105538,91.79592081952431,89.44820105904697,87.10838801413547,84.77644180925365,82.4523228365517 -Residential PV - Class 9/Conservative,215.75262406419512,222.29926972337668,218.17764716942608,214.05602461547545,209.93440206152482,205.81277950757425,201.69115695362365,197.56953439967305,193.44791184572244,189.32628929177184,185.20466673782124,181.08304418387064,176.96142162992,172.83979907596938,168.71817652201875,165.29377146017524,161.87711941164966,158.4681940764369,155.06696927335145,151.67341893935765,148.28751712890357,144.90923801325997,141.53855587986354,138.17544513166453,134.81988028647865,131.47183597634373,128.13128694688032,124.79820805665672,121.47257427655815,118.15436068916033 -Residential PV - Class 10/Advanced,235.05088978388122,241.53324081099254,229.5273797745296,217.58560719828543,205.70741128257708,193.892285662782,182.13972933738248,170.44924659714923,158.82034695544516,147.2525450796266,135.7453607235239,124.29831866098026,112.91094862042965,101.58278522049585,90.31336790659286,89.02967159161074,87.7459752766286,86.46227896164648,85.17858264666434,83.89488633168222,82.61119001670006,81.32749370171794,80.04379738673583,78.76010107175371,77.47640475677157,76.19270844178946,74.90901212680733,73.6253158118252,72.34161949684311,71.05792318186103 -Residential PV - Class 10/Moderate,235.82090946383138,242.71886586417273,233.89273834109724,225.0852878395825,216.2964551384509,207.52618126663248,198.7744075018455,190.041075369286,181.32612664032544,172.6295033312168,163.95114770180803,155.29100225426484,146.6490097318006,138.02511311741435,129.41925563263715,126.74946801726536,124.08884147757493,121.43732894152708,118.79488365902311,116.16145919915684,113.53700944749501,110.92148860338558,108.3148511772935,105.71705198816323,103.12804616080848,100.54778912332812,97.97623660454843,95.41334463149104,92.85906952686642,90.31336790659286 -Residential PV - Class 10/Conservative,236.32258550858538,243.49339158937727,238.9788115110822,234.46423143278707,229.94965135449195,225.43507127619688,220.9204911979018,216.4059111196067,211.89133104131162,207.37675096301655,202.86217088472145,198.34759080642635,193.83301072813123,189.31843064983613,184.803850571541,181.05296104445577,177.31056370679687,173.5766297511037,169.85113050006368,166.1340374057784,162.42532204903435,158.72495613857848,155.032911510399,151.34916012701083,147.67367407674573,144.0064255730475,140.34738695377166,136.6965306804901,133.05382933779984,129.41925563263715 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential PV - Class 1/Advanced,167.11877397288814,141.69473994280463,134.93018301162925,128.20163982438862,121.50882354491215,114.85145037502261,108.22923951442162,101.64191312120931,95.08919627302572,88.57081692880365,82.08650589112102,75.63599676914168,69.21902594213482,62.8353325235614,61.940428670543376,61.04552481752534,60.15062096450733,59.25571711148928,58.36081325847127,57.46590940545323,56.57100555243521,55.676101699417195,54.78119784639915,53.88629399338113,52.991390140363094,52.09648628734508,51.20158243432705,50.306678581309036,49.411774728291036 +Residential PV - Class 1/Moderate,167.93911739482758,142.6211487754975,138.1929425011336,133.7740968766488,129.3645822525931,124.96436910460237,120.57342803273914,116.19172976083797,111.81924513585471,107.45594512722003,103.10180082619685,98.75678344524194,94.42086431737144,90.09401489553068,88.23304467238016,86.37846015907292,84.53022854413666,82.6883172405067,80.85269388361095,79.02332632947412,77.20018265284149,75.3832311453218,73.57244031354891,71.76777887736216,69.96921576800528,68.17672012634338,66.39026130109814,64.60980884710052,62.8353325235614 +Residential PV - Class 1/Conservative,168.4750179158989,143.22796192008795,142.01747552494822,140.80698912980844,139.59650273466872,138.38601633952894,137.1755299443892,135.96504354924946,134.7545571541097,133.54407075896992,132.33358436383017,131.12309796869042,129.91261157355066,128.70212517841088,126.0874133315452,123.47862131466614,120.87572904634821,118.27871653589094,115.68756388280737,113.10225127631568,110.522758994834,107.94906740547935,105.38115696356944,102.8190082121276,100.26260178139182,97.71191838832644,95.16693883613705,92.62764401378939,90.09401489553068 +Residential PV - Class 2/Advanced,169.74481243613303,143.9212751685217,137.0504226592627,130.21614979969834,123.41816524642763,116.6561807417808,109.92991107307444,103.23907403251062,96.58339037770794,89.96258379285327,83.37638085046243,76.82451097373882,70.30670639951948,63.82270214179724,62.91373612279353,62.00477010378981,61.09580408478611,60.186838065782375,59.27787204677867,58.36890602777495,57.45994000877124,56.550973989767535,55.64200797076381,54.73304195176009,53.82407593275637,52.91510991375267,52.00614389474896,51.09717787574525,50.18821185674156 +Residential PV - Class 2/Moderate,170.57804641086835,144.86224122401788,140.3644518637851,135.87617024298953,131.3973662462815,126.92800988536263,122.46807129831642,118.01752074894335,113.57632862609982,109.14446544304161,104.72190183677112,100.30860856738906,95.9045565174499,91.50971669132174,89.61950391648915,87.73577719402428,85.85850319686831,83.9876488258963,82.12318120797204,80.26506769402248,78.41327585713208,76.56777349065639,74.72852860635497,72.89550943254305,71.0686844122622,69.24802220146927,67.4334916672438,65.62506188601343,63.82270214179724 +Residential PV - Class 2/Conservative,171.1223678612425,145.47858959089257,144.24908209024025,143.0195745895879,141.79006708893556,140.5605595882832,139.33105208763092,138.10154458697858,136.87203708632623,135.64252958567388,134.41302208502154,133.1835145843692,131.95400708371687,130.72449958306453,128.06870118609473,125.41891564098383,122.77512255075466,120.13730161058083,117.505432607267,114.87949541873246,112.25947001349824,109.64533645017801,107.03707487697197,104.43466553116428,101.83808873862412,99.24732491330975,96.66235455677601,94.08315825768531,91.50971669132174 +Residential PV - Class 3/Advanced,181.95159493641796,154.27102122516075,146.90606818364768,139.58032532775758,132.29348036284222,125.04522430188744,117.83525142183812,110.6632592206137,103.52894837480073,96.43202269801104,89.37218909989248,82.3491575457808,75.36264101698086,68.41235547166565,67.4380233873614,66.46369130305713,65.4893592187529,64.51502713444863,63.54069505014438,62.56636296584011,61.59203088153587,60.617698797231625,59.64336671292736,58.6690346286231,57.69470254431884,56.7203704600146,55.74603837571035,54.771706291406105,53.797374207101875 +Residential PV - Class 3/Moderate,182.84474889194956,155.27965455021732,150.45841768272643,145.64737228047105,140.8464860624298,136.05572688376927,131.2750627351264,126.50446174189565,121.74389216352061,116.99332239278999,112.25272095513817,107.52205650795008,102.80129783987043,98.09041387011739,96.06427107250238,94.04508075582748,92.0328071964001,90.02741491485274,88.02886867405813,86.03713347706504,84.05217456505575,82.07395741532386,80.1024477392729,78.13761148043523,76.17941481251103,74.22782413742704,72.28280608341508,70.34432750310978,68.41235547166565 +Residential PV - Class 3/Conservative,183.42821388644498,155.94032610052756,154.62240157889215,153.30447705725675,151.98655253562134,150.66862801398594,149.35070349235056,148.03277897071516,146.71485444907975,145.39692992744435,144.07900540580894,142.76108088417354,141.44315636253813,140.12523184090273,137.27844820596806,134.43810982240896,131.60419482644951,128.77668145309156,125.95554803555721,123.14077300473569,120.33233488863323,117.53021231182753,114.73438399492524,111.9448287540232,109.16152550017367,106.38445323885266,103.61359106943203,100.8489181846555,98.09041387011739 +Residential PV - Class 4/Advanced,192.54656573522092,163.25416295333991,155.4603515528954,147.70803353197408,139.99687841113146,132.32655921115943,124.6967524068679,117.10713788159751,109.55739888244857,102.04722197621435,94.57629700600525,87.144317048551,79.75097837216913,72.39598039538734,71.36491333173241,70.33384626807747,69.30277920442256,68.2717121407676,67.24064507711269,66.20957801345774,65.17851094980283,64.1474438861479,63.11637682249296,62.08530975883802,61.054242695183085,60.02317563152817,58.99210856787324,57.961041504218315,56.92997444056341 +Residential PV - Class 4/Moderate,193.49172769915174,164.32152860569167,159.2195529854406,154.12836227549266,149.0479223151152,143.97819908769355,138.9191587199719,133.87076748129877,128.83299178287746,123.80579817702105,118.78915335641214,113.7830241533674,108.78737753910634,103.80218062302528,101.65805631619382,99.52128933057095,97.39184186228728,95.26967636602551,93.15475555281412,91.04704238784299,88.9465000883019,86.85309212124069,84.76678220145119,82.68753428937084,80.61531258900756,78.55008154588525,76.49180584501066,74.44045040886019,72.39598039538734 +Residential PV - Class 4/Conservative,194.10916763396557,165.02067080411896,163.62600404877776,162.23133729343655,160.83667053809535,159.44200378275414,158.04733702741296,156.65267027207176,155.25800351673055,153.86333676138935,152.46867000604814,151.07400325070694,149.67933649536576,148.28466974002453,145.2721189982218,142.26638881228226,139.26745604531087,136.275297664942,133.28989074274972,130.3112124536623,127.33924007538015,124.37395098779832,121.41532267243274,118.46333271184973,115.51795878910026,112.57917868715745,109.64697028835766,106.7213115738461,103.80218062302528 +Residential PV - Class 5/Advanced,203.2880613849274,172.36153848332583,164.13293775837255,155.9481451826395,147.80681184039645,139.70859251141533,131.65314562217367,123.64013319782961,115.66922081495335,107.74007755500202,99.85237595852406,92.00579198007948,84.2000049438636,76.43469750002087,75.34611083150301,74.25752416298513,73.16893749446729,72.08035082594941,70.99176415743155,69.90317748891367,68.81459082039582,67.72600415187796,66.63741748336008,65.54883081484222,64.46024414632434,63.37165747780649,62.283070809288624,61.19448414077077,60.105897472252934 +Residential PV - Class 5/Moderate,204.28595061036532,173.48844871112917,168.1018518164317,162.72664148424892,157.36278164814104,152.01023639382615,146.66896995837863,141.33894672943262,136.02013124439054,130.71248818963667,125.41598239975558,120.13057885675546,114.85624268929642,109.59293917192369,107.32920171163859,105.07323201163408,102.82499015909583,100.58443651418538,98.35153170771065,96.12623663881972,93.90851247271878,91.69832063841284,89.49562282646961,87.30038098680616,85.11255732649781,82.93211430760938,80.75901464504834,78.5932213044394,76.43469750002087 +Residential PV - Class 5/Conservative,204.93783534739325,174.2265935936825,172.7541232855847,171.28165297748686,169.80918266938906,168.3367123612912,166.8642420531934,165.39177174509558,163.91930143699776,162.4468311288999,160.97436082080208,159.50189051270425,158.02942020460642,156.55694989650857,153.37633954500035,150.20293024417666,147.03669756641648,143.87761719445956,140.7256649207837,137.58081664698668,134.4430483831717,131.31233624733784,128.1886564647739,125.0719853674565,121.96229939345247,118.85957508632517,115.7637890945443,112.67491817090058,109.59293917192369 +Residential PV - Class 6/Advanced,205.84238929635964,174.52727259287448,166.19527895659826,157.90764392182925,149.66401418868801,141.4640401992315,133.3073760880434,125.19367963360573,117.12261221043613,109.09383874197842,101.10702765423139,93.16185083010274,85.25798356447511,77.39510451997127,76.29283968810006,75.19057485622884,74.08831002435764,72.9860451924864,71.8837803606152,70.78151552874398,69.67925069687277,68.57698586500157,67.47472103313035,66.37245620125913,65.2701913693879,64.16792653751672,63.065661705645496,61.96339687377429,60.86113204190311 +Residential PV - Class 6/Moderate,206.8528170657913,175.66834252208366,170.2140626818063,164.77131247695334,159.3400553879077,153.9202550491223,148.51187524830786,143.11487992562684,137.72923317289178,132.35489923276907,126.99184249798749,121.64002751055187,116.29941896096159,110.9699816874342,108.6778002165192,106.39348410830551,104.11699294847166,101.848286599102,99.58732519632792,97.33406914799276,95.08847913134093,92.85051609073035,90.62014123536824,88.39731603706976,86.1820022280397,83.97416179867625,81.7737569953972,79.58075031848793,77.39510451997127 +Residential PV - Class 6/Conservative,207.51289277757434,176.41576224381515,174.92479024909045,173.43381825436572,171.94284625964104,170.4518742649163,168.96090227019164,167.46993027546694,165.97895828074223,164.48798628601747,162.99701429129277,161.50604229656807,160.0150703018434,158.52409830711866,155.30352337657467,152.09023997839242,148.88422337801626,145.68544895263793,142.49389219056613,139.30952869060062,136.13233416140997,132.96228442091436,129.7993553956717,126.64352312026841,123.49476373671406,120.35305349384029,117.21836874670333,114.09068595599119,110.9699816874342 +Residential PV - Class 7/Advanced,215.33583022142295,182.57646186742875,173.86019709222734,165.1903367350648,156.56651120188846,147.98835481316004,139.45550575216723,130.96760601415224,122.52430135624206,114.12524124816622,105.77007882374674,97.45847083314706,89.19007759586573,80.96456295446114,79.81146172246403,78.65836049046689,77.50525925846978,76.35215802647264,75.19905679447551,74.04595556247837,72.89285433048126,71.73975309848413,70.58665186648699,69.43355063448986,68.28044940249272,67.12734817049562,65.97424693849848,64.82114570650137,63.66804447450428 +Residential PV - Class 7/Moderate,216.39285887015313,183.7701578859547,178.06432692625322,172.37055734819788,166.68881094788873,161.0190496826013,155.36123566993746,149.71533118698162,144.08129866946254,138.45910071092007,132.84870006187742,127.25005962901842,121.66314247437,116.08791181449008,113.69001504626418,111.3003463908826,108.91886357011735,106.54552459489409,104.18028776282455,101.82311165576374,99.47395513739248,97.1327773508244,94.79953771623723,92.47419592852816,90.15671195499314,87.84704603302937,85.54515866786129,83.25101063028926,80.96456295446114 +Residential PV - Class 7/Conservative,217.08337724147444,184.5520485686906,182.99231301850375,181.43257746831688,179.87284191813004,178.31310636794313,176.75337081775632,175.19363526756945,173.6338997173826,172.0741641671957,170.51442861700883,168.954693066822,167.39495751663515,165.83522196644824,162.46611427764992,159.10463440632913,155.7507564771738,152.40445473177292,149.06570352795717,145.7344773391442,142.41075075368758,139.09449847423102,135.78569531706663,132.484316211497,129.19033619920242,125.90373043361177,122.62447417927766,119.35254281125611,116.08791181449008 +Residential PV - Class 8/Advanced,226.05026847218676,191.66089628185009,182.5109373990997,173.4096918732727,164.35677172047093,155.35179306608464,146.3943760905321,137.48414497585708,128.6207278531679,119.80375675090264,111.03286754390594,102.3076999033016,93.62789724714749,84.99310669185796,83.78263074458745,82.57215479731691,81.36167885004642,80.15120290277588,78.94072695550537,77.73025100823484,76.51977506096434,75.30929911369383,74.0988231664233,72.88834721915278,71.67787127188225,70.46739532461176,69.25691937734125,68.04644343007074,66.83596748280026 +Residential PV - Class 8/Moderate,227.15989156455635,192.91398688541815,186.92425160090386,180.94717783470938,174.982725482028,169.03085460724816,163.09152544306187,157.16469838957914,151.25033401344797,145.34839304697957,139.4588363872795,133.5816250953841,127.71672039540215,121.86408367366231,119.34687505274357,116.8383039498615,114.33832598315557,111.84689707430624,109.36397344594468,106.88951161908835,104.42346841060338,101.96580093069231,99.51646658040774,97.07542304919082,94.64262831243519,92.21804062907515,89.80161853919846,87.39332086168308,84.99310669185796 +Residential PV - Class 8/Conservative,227.88476797300936,193.73478200607508,192.09743888717657,190.46009576827797,188.82275264937945,187.18540953048085,185.54806641158234,183.9107232926838,182.27338017378523,180.63603705488666,178.99869393598811,177.36135081708954,175.724007698191,174.08666457929243,170.5499206162396,167.0211840070345,163.5004275888902,159.98762432173763,156.4827472875333,152.9857696895718,149.4966648518026,146.01540621815195,142.54196735184934,139.07632193475777,135.61844376670948,132.16830676484562,128.72588496296015,125.29115251084893,121.86408367366231 +Residential PV - Class 9/Advanced,235.4213233244328,199.60631826354904,190.07704212908476,180.59849879413449,171.17028419068558,161.79199853036693,152.46324624793914,143.1836359456783,133.9527803386359,124.77029620075945,115.63580431185818,106.54892940539757,97.50930011710878,88.51654893439705,87.25589195183797,85.99523496927885,84.73457798671977,83.47392100416064,82.21326402160156,80.95260703904245,79.69195005648335,78.43129307392427,77.17063609136515,75.90997910880604,74.64932212624693,73.38866514368786,72.12800816112876,70.86735117856966,69.6066941960106 +Residential PV - Class 9/Moderate,236.57694653409573,200.91135651955844,194.6733130234194,188.44845593673833,182.23674349213863,176.03813409845316,169.85258633979532,163.68005897463703,157.52051093489203,151.37390132500502,145.24018942104678,139.1193346698145,133.01129668793826,126.916035260993,124.2944741868761,121.68190870449274,119.0782925921047,116.48357994409815,113.89772516828619,111.32068298323792,108.75240841563576,106.19285679765892,103.64198376439406,101.09974525127173,98.56609749152932,96.04099701369923,93.52440063912267,91.01626547948854,88.51654893439705 +Residential PV - Class 9/Conservative,237.3318731461191,201.76617821381836,200.06095801482235,198.35573781582627,196.65051761683026,194.94529741783418,193.24007721883817,191.53485701984212,189.82963682084608,188.12441662185,186.41919642285396,184.7139762238579,183.0087560248619,181.30353582586582,177.62017393618933,173.94515135020794,170.27843977908452,166.62001106178707,162.9698371643678,159.32789017924716,155.69414232450228,152.0685659431609,148.45113350249963,144.8418175933467,141.24059092939007,137.6474263464897,134.0622968019943,130.48517537406337,126.916035260993 +Residential PV - Class 10/Advanced,257.8665082438526,218.63688296025572,208.1990809456123,197.81684862057637,187.48974339309186,177.21732735876748,166.9991672389791,156.8348343199511,146.72390439279707,136.665957694504,126.66057884984134,116.70735681417838,106.80588481719391,96.95576030746138,95.57491166726513,94.19406302706886,92.81321438687263,91.43236574667634,90.05151710648009,88.67066846628383,87.28981982608758,85.90897118589133,84.52812254569506,83.1472739054988,81.76642526530253,80.3855766251063,79.00472798491003,77.62387934471379,76.24303070451757 +Residential PV - Class 10/Moderate,259.13230913951173,220.06634420637243,213.23356257084546,206.4152245435489,199.61128437498405,192.8216965086613,186.04641558008302,179.2853964157336,172.53859403207517,165.80596363455007,159.08746061658948,152.38304055862844,145.69265922712654,139.01627257359561,136.14477057545707,133.28312181319862,130.4312756582787,127.58918182841974,124.7567903846532,121.9340517283943,119.12091659854714,116.31733606863901,113.5232615439838,110.73864475887436,107.96343777380334,105.19759297271196,102.44106306026694,99.69380105916436,96.95576030746138 +Residential PV - Class 10/Conservative,259.95921082655457,221.0026650219942,219.1348682893422,217.2670715566901,215.3992748240381,213.531478091386,211.663681358734,209.79588462608194,207.9280878934299,206.0602911607778,204.19249442812577,202.3246976954737,200.4569009628217,198.5891042301696,194.55456880374004,190.52916775432726,186.5128700960225,182.5056449829071,178.50746170826287,174.5182897037879,170.53809853881702,166.56685791954874,162.60453768827617,158.65110782262363,154.70653843478868,150.77079977078878,146.8438622097129,142.92569626297905,139.01627257359561 diff --git a/tests/data/Solar_-_PV_Dist._Res/R&D/20/df_occ.csv b/tests/data/Solar_-_PV_Dist._Res/R&D/20/df_occ.csv index 6c6d497..4f3edb2 100644 --- a/tests/data/Solar_-_PV_Dist._Res/R&D/20/df_occ.csv +++ b/tests/data/Solar_-_PV_Dist._Res/R&D/20/df_occ.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential PV - Class 1/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 1/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 1/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 2/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 2/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 2/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 3/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 3/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 3/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 4/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 4/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 4/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 5/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 5/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 5/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 6/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 6/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 6/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 7/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 7/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 7/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 8/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 8/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 8/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 9/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 9/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 9/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 10/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 10/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 10/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential PV - Class 1/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 1/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 1/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 2/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 2/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 2/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 3/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 3/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 3/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 4/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 4/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 4/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 5/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 5/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 5/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 6/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 6/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 6/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 7/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 7/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 7/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 8/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 8/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 8/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 9/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 9/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 9/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 10/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 10/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 10/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 diff --git a/tests/data/Solar_-_PV_Dist._Res/R&D/20/df_tc.csv b/tests/data/Solar_-_PV_Dist._Res/R&D/20/df_tc.csv index a011e83..5847a09 100644 --- a/tests/data/Solar_-_PV_Dist._Res/R&D/20/df_tc.csv +++ b/tests/data/Solar_-_PV_Dist._Res/R&D/20/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735 -10 year CRF/Moderate,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735 -10 year CRF/Conservative,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735 -ITC Schedule/*,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858 -PVD/Moderate,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858 -PVD/Conservative,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858 -PFF/Advanced,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949 -PFF/Moderate,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949 -PFF/Conservative,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949 -Year (Advanced)/nan,2021,2022,2023,2024,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128 -2/nan,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888 -3/nan,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517 -4/nan,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328 -5/nan,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431 -6/nan,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318 -Year (Moderate)/nan,2021,2022,2023,2024,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128 -2/nan,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888 -3/nan,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517 -4/nan,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328 -5/nan,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431 -6/nan,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318 -Year (Conservative)/nan,2021,2022,2023,2024,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128 -2/nan,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072 +10 year CRF/Moderate,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072 +10 year CRF/Conservative,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072 +ITC Schedule/*,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583 +PVD/Moderate,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583 +PVD/Conservative,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583 +PFF/Advanced,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764 +PFF/Moderate,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764 +PFF/Conservative,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845 +2/nan,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705 +3/nan,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797 +4/nan,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063 +5/nan,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911 +6/nan,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268 +Year (Moderate)/nan,2022,2023,2024,2025,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845 +2/nan,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705 +3/nan,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797 +4/nan,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063 +5/nan,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911 +6/nan,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268 +Year (Conservative)/nan,2022,2023,2024,2025,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845 +2/nan,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705 diff --git a/tests/data/Solar_-_PV_Dist._Res/R&D/20/df_vom.csv b/tests/data/Solar_-_PV_Dist._Res/R&D/20/df_vom.csv index 1e2e725..d99ffda 100644 --- a/tests/data/Solar_-_PV_Dist._Res/R&D/20/df_vom.csv +++ b/tests/data/Solar_-_PV_Dist._Res/R&D/20/df_vom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential PV - Class 1/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 1/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 1/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 2/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 2/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 2/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 3/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 3/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 3/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 4/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 4/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 4/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 5/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 5/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 5/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 6/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 6/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 6/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 7/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 7/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 7/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 8/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 8/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 8/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 9/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 9/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 9/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 10/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 10/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 10/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential PV - Class 1/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 1/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 1/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 2/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 2/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 2/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 3/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 3/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 3/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 4/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 4/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 4/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 5/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 5/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 5/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 6/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 6/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 6/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 7/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 7/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 7/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 8/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 8/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 8/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 9/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 9/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 9/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 10/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 10/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 10/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Solar_-_PV_Dist._Res/R&D/30/df_capex.csv b/tests/data/Solar_-_PV_Dist._Res/R&D/30/df_capex.csv index 6c6d497..4f3edb2 100644 --- a/tests/data/Solar_-_PV_Dist._Res/R&D/30/df_capex.csv +++ b/tests/data/Solar_-_PV_Dist._Res/R&D/30/df_capex.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential PV - Class 1/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 1/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 1/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 2/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 2/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 2/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 3/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 3/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 3/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 4/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 4/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 4/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 5/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 5/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 5/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 6/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 6/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 6/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 7/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 7/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 7/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 8/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 8/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 8/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 9/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 9/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 9/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 10/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 10/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 10/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential PV - Class 1/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 1/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 1/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 2/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 2/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 2/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 3/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 3/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 3/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 4/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 4/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 4/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 5/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 5/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 5/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 6/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 6/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 6/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 7/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 7/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 7/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 8/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 8/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 8/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 9/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 9/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 9/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 10/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 10/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 10/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 diff --git a/tests/data/Solar_-_PV_Dist._Res/R&D/30/df_fom.csv b/tests/data/Solar_-_PV_Dist._Res/R&D/30/df_fom.csv index c7d980c..1992588 100644 --- a/tests/data/Solar_-_PV_Dist._Res/R&D/30/df_fom.csv +++ b/tests/data/Solar_-_PV_Dist._Res/R&D/30/df_fom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential PV - Class 1/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 1/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 1/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 2/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 2/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 2/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 3/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 3/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 3/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 4/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 4/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 4/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 5/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 5/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 5/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 6/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 6/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 6/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 7/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 7/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 7/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 8/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 8/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 8/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 9/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 9/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 9/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 10/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 10/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 10/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential PV - Class 1/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 1/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 1/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 2/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 2/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 2/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 3/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 3/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 3/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 4/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 4/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 4/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 5/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 5/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 5/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 6/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 6/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 6/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 7/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 7/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 7/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 8/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 8/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 8/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 9/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 9/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 9/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 10/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 10/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 10/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 diff --git a/tests/data/Solar_-_PV_Dist._Res/R&D/30/df_gcc.csv b/tests/data/Solar_-_PV_Dist._Res/R&D/30/df_gcc.csv index 1e2e725..d99ffda 100644 --- a/tests/data/Solar_-_PV_Dist._Res/R&D/30/df_gcc.csv +++ b/tests/data/Solar_-_PV_Dist._Res/R&D/30/df_gcc.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential PV - Class 1/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 1/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 1/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 2/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 2/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 2/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 3/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 3/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 3/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 4/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 4/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 4/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 5/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 5/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 5/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 6/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 6/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 6/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 7/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 7/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 7/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 8/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 8/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 8/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 9/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 9/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 9/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 10/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 10/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 10/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential PV - Class 1/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 1/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 1/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 2/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 2/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 2/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 3/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 3/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 3/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 4/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 4/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 4/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 5/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 5/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 5/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 6/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 6/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 6/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 7/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 7/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 7/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 8/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 8/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 8/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 9/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 9/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 9/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 10/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 10/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 10/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Solar_-_PV_Dist._Res/R&D/30/df_lcoe.csv b/tests/data/Solar_-_PV_Dist._Res/R&D/30/df_lcoe.csv index 2c83107..7550061 100644 --- a/tests/data/Solar_-_PV_Dist._Res/R&D/30/df_lcoe.csv +++ b/tests/data/Solar_-_PV_Dist._Res/R&D/30/df_lcoe.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential PV - Class 1/Advanced,122.94995229711624,126.32359849575109,120.06164665428821,113.8331217240868,107.6377567634458,101.47528766545365,95.34545312045762,89.2479945791283,83.18265621610743,77.14918489422872,71.14733012930142,65.17684405544573,59.237481390970544,53.32899940478333,47.45115788332268,46.78171916662653,46.11228044993036,45.44284173323421,44.77340301653806,44.103964299841905,43.434525583145756,42.765086866449586,42.095648149753444,41.426209433057295,40.756770716361146,40.08733199966499,39.41789328296884,38.748454566272684,38.07901584957654,37.409577132880415 -Residential PV - Class 1/Moderate,123.35273266099723,126.94368880995192,122.34053534796274,117.7471226467128,113.1634198201576,108.58939611269287,104.02502089846665,99.47026368069594,94.92509409098729,90.38948188866209,85.86339696008552,81.34680931800064,76.83968910086553,72.34200657219564,67.85373211990975,66.46083342393497,65.07271430304579,63.68935019851663,62.31071671958653,60.936789642025694,59.56754490671664,58.20295861824983,56.843007043533596,55.48766661041828,54.13691390633422,52.79072567694367,51.44907882480629,50.111950408058135,48.779317639103965,47.45115788332268 -Residential PV - Class 1/Conservative,123.61514836947562,127.34877125908751,124.99444908898926,122.64012691889097,120.28580474879269,117.93148257869441,115.57716040859614,113.22283823849787,110.86851606839957,108.5141938983013,106.15987172820303,103.80554955810476,101.45122738800646,99.0969052179082,96.74258304780989,94.78610239620411,92.8340513083545,90.88641475816146,88.94317778741133,87.0043255053934,85.06984308851949,83.13971577994627,81.21392888920005,79.29246779180392,77.37531792890763,75.46246480692,73.55389399714349,71.6495911354115,69.74954192172805,67.85373211990975 -Residential PV - Class 2/Advanced,124.88193932712359,128.30859767076396,121.9482479892515,115.62185047629261,109.32913399556973,103.06983029009947,96.84367394411238,90.65040234553692,84.48975564907607,78.36147673986605,72.26531119770634,66.20100726185056,60.16831579634789,54.166990255925214,48.196786652399965,47.51682863989379,46.8368706273876,46.15691261488142,45.47695460237525,44.79699658986907,44.11703857736289,43.4370805648567,42.75712255235054,42.07716453984436,41.39720652733819,40.71724851483201,40.03729050232583,39.357332489819655,38.677374477313485,37.99741646480734 -Residential PV - Class 2/Moderate,125.29104882269128,128.93843183945262,124.26294624052854,119.59735446481389,114.94162514093307,110.29572703000039,105.65962902492134,101.03330014969849,96.41670955874147,91.80982653618155,87.21262049519017,82.6250609773024,78.0471176517439,73.47876031476272,68.91995888896506,67.5051727325687,66.09524125561464,64.6901395134712,63.2898427321106,61.89432630665308,60.50356579992567,59.11753694103578,57.73621562395933,56.359577906143194,54.987600007121834,53.62025830714802,52.25752934583734,50.89938982082645,49.54581658644484,48.196786652399965 -Residential PV - Class 2/Conservative,125.55758802805418,129.3498795943341,126.95856253475354,124.56724547517292,122.17592841559231,119.78461135601171,117.39329429643112,115.00197723685052,112.6106601772699,110.21934311768932,107.82802605810872,105.43670899852813,103.0453919389475,100.65407487936692,98.26275781978629,96.27553380331747,94.29280895502164,92.31456801268497,90.34079578304633,88.37147714140829,86.40659703125066,84.44614046384686,82.49009251788291,80.53843833907864,78.59116313981178,76.64825219874457,74.70969086045262,72.77546453505649,70.84555869785568,68.91995888896506 -Residential PV - Class 3/Advanced,133.86251817193238,137.53559625885265,130.7178576057792,123.93651270831576,117.19127093204052,110.48184472892605,103.8079495964778,97.16930403752019,90.56562952061806,83.9966504411218,77.46209408282523,70.96169058022443,64.49517288136677,58.062276711279594,51.66274053596763,50.933885008133196,50.20502948029874,49.47617395246431,48.74731842462987,48.01846289679542,47.289607368960986,46.56075184112653,45.831896313292106,45.103040785457665,44.37418525762323,43.645329729788784,42.91647420195435,42.18761867411991,41.45876314628548,40.72990761845107 -Residential PV - Class 3/Moderate,134.30104777501043,138.21072340938915,133.19901171335968,128.19790533060694,123.20737063375962,118.22737413746404,113.2578824976352,108.29886251071267,103.35028111292095,98.41210537953486,93.48430252414899,88.56683989795246,83.65968498900759,78.76280542153356,73.87616895519439,72.35964191701386,70.84831867065913,69.34217247766644,67.8411767824445,66.34530521071385,64.85453156796206,63.36882983791475,61.88817418102216,60.41253893296107,58.941898603152005,57.476227873291464,56.01550159589893,54.55969479287868,53.108782654095975,51.66274053596763 -Residential PV - Class 3/Conservative,134.5867544946023,138.65175942197337,136.08847665212105,133.52519388226872,130.96191111241637,128.39862834256405,125.83534557271173,123.2720628028594,120.70878003300706,118.14549726315474,115.58221449330242,113.01893172345008,110.45564895359773,107.89236618374542,105.32908341389306,103.19895304876923,101.0736453984796,98.95314410326559,96.83743287727992,94.72649550816958,92.62031585666156,90.51887785615178,88.42216551229647,86.33016290260629,84.24285417604334,82.16022355262085,80.08225532300553,78.00893384812244,75.94024355876289,73.87616895519439 -Residential PV - Class 4/Advanced,141.6572806832556,145.5442406824847,138.32950775206825,131.1532877715348,124.01527318293289,116.91515969442493,109.85264623704651,102.8274349221507,95.83923099952487,88.88774281616759,81.97268177571378,75.09376229849589,68.25070178222967,61.44322056331332,54.67104187872853,53.89974537621261,53.12844887369667,52.35715237118075,51.58585586866483,50.814559366148906,50.04326286363298,49.271966361117045,48.500669858601135,47.72937335608521,46.958076853569295,46.186780351053365,45.41548384853745,44.644187346021525,43.87289084350561,43.10159434098972 -Residential PV - Class 4/Moderate,142.12134569502655,146.2586802251325,140.95513850095736,135.66281963333748,130.38168803679278,125.11170827613051,119.85284506565246,114.60506326836774,109.36832789521009,104.14260410426031,98.9278571999733,93.72405263241066,88.53115599647714,83.34913303116274,78.17794961878923,76.57311579939727,74.97378878661073,73.37994028499546,71.79154219263836,70.20856659949595,68.63098578575948,67.05877222023702,65.49189855875183,63.9303376425571,62.37406249676682,60.823046328802484,59.27726252685554,57.73668465836544,56.201286468512926,54.67104187872853 -Residential PV - Class 4/Conservative,142.42368900608196,146.72539759366296,144.01285586235363,141.30031413104427,138.5877723997349,135.87523066842553,133.16268893711617,130.45014720580681,127.73760547449744,125.02506374318808,122.31252201187873,119.59998028056938,116.88743854925998,114.17489681795064,111.46235508664125,109.20818805657906,106.95912456616523,104.71514730301884,102.47623903297401,100.24238259963869,98.01356092395629,95.78975700377059,93.57095391339338,91.35713480317496,89.14828289907761,86.9443815022521,84.74541398861672,82.55136380843929,80.36221448592208,78.17794961878923 -Residential PV - Class 5/Advanced,149.559842115075,153.66364194088257,146.04642443698154,138.46986838497418,130.93364906933266,123.43744522284811,115.98093898097754,108.56381583691417,101.18576459736778,93.8464773390418,86.54564936579507,79.28297916647485,72.05816837340944,64.8709217215484,57.72094700823798,56.90662258676244,56.09229816528688,55.27797374381134,54.46364932233579,53.64932490086024,52.8350004793847,52.02067605790914,51.20635163643361,50.39202721495807,49.57770279348253,48.763378372006976,47.949053950531436,47.13472952905589,46.320405107580356,45.506080686104845 -Residential PV - Class 5/Moderate,150.04979568157594,154.4179375526844,148.81852989010244,143.23097116776827,137.6552238150131,132.09125041983938,126.5390137280839,120.99847664258668,115.46960222236451,109.95235368179004,104.44669438977576,98.95258786896372,93.46999779491944,87.99888799533167,82.53922244921696,80.84486059579503,79.15631275434968,77.47354905094403,75.7965398159581,74.12525558234523,72.45966708390608,70.79974525358034,69.1454612217558,67.49678631459473,65.85369205237711,64.21615014786069,62.584132504657745,60.95761121562814,59.3365585612886,57.72094700823798 -Residential PV - Class 5/Conservative,150.36900566250947,154.91069144159928,152.04682654804475,149.18296165449019,146.3190967609356,143.45523186738106,140.5913669738265,137.72750208027193,134.86363718671737,131.9997722931628,129.13590739960827,126.27204250605371,123.40817761249912,120.54431271894458,117.68044782538999,115.3005287454033,112.92599791359105,110.55683705177546,108.19302796435719,105.83455253784938,103.48139274041499,101.13353062140727,98.79094831091344,96.45362801930104,94.12155203676787,91.79470273289455,89.47306255620039,87.15661403370184,84.84533977047438,82.53922244921696 -Residential PV - Class 6/Advanced,151.43907140449485,155.59443574602741,147.88150740133665,140.20975142236688,132.57883901351823,124.98844487083814,117.43824713579464,109.9279273497822,102.45717040934632,95.02566452211393,87.6331011634167,80.27917503359436,72.96358401596575,65.68602913545554,58.4462145178645,57.62165805627521,56.797101594685905,55.97254513309662,55.14798867150733,54.32343220991803,53.49887574832875,52.67431928673944,51.849762825150165,51.02520636356088,50.200649901971595,49.3760934403823,48.55153697879302,47.72698051720373,46.902424055614446,46.07786759402519 -Residential PV - Class 6/Moderate,151.9351812699034,156.35820913198674,150.6884445424776,145.03067777593276,139.38487078960537,133.75098570141367,128.12898478909352,122.51883048935659,116.92048539705378,111.33391226434394,105.75907399986754,100.1959336679262,94.6444544876665,89.10459983226973,83.57633322814632,81.86068160618224,80.15091704963908,78.4470093092119,76.74892834248003,75.05664431214142,73.37012758426498,71.68934872656087,70.01427850666833,68.34488789046095,66.68114804036914,65.02303031371957,63.370506261091585,61.72354762468996,60.08212633673429,58.4462145178645 -Residential PV - Class 6/Conservative,152.25840214532008,156.8571545060451,153.95730496104406,151.05745541604296,148.15760587104182,145.25775632604075,142.35790678103967,139.4580572360386,136.55820769103747,133.6583581460364,130.75850860103532,127.85865905603423,124.9588095110331,122.05895996603203,119.1591104210309,116.74928750069303,114.3449205322236,111.94599100777833,109.55248050312899,107.16437067719157,104.78164327155777,102.4042801100298,100.03226309815824,97.66557422278274,95.30419555157624,92.94810923259203,90.59729749381384,88.25174264270896,85.9114270657845,83.57633322814632 -Residential PV - Class 7/Advanced,158.42343396965694,162.77044351135117,154.70179528870008,146.67621829926296,138.69336858340301,130.75290583416526,122.854493348918,114.99779798176039,107.182490096682,99.40824352146076,91.67473550228577,83.98164665909134,76.32866094158976,68.71546558598985,61.1417510723886,60.27916610712602,59.41658114186341,58.553996176600826,57.69141121133825,56.82882624607565,55.966241280813065,55.10365631555046,54.24107135028789,53.378486385025305,52.51590141976272,51.65331645450013,50.790731489237544,49.92814652397496,49.065561558712375,48.202976593449826 -Residential PV - Class 7/Moderate,158.94242439778964,163.569442088509,157.63818823348214,151.71948554042774,145.81329421206942,139.91957461920563,134.0382872998232,128.16939295821686,122.3128524641138,116.4686268518043,110.63667731927711,104.81696522736125,99.00945209887219,93.21409961776409,87.4308696282873,85.63609223744355,83.84747342318992,82.06498154112508,80.28858516327334,78.51825307623773,76.75395427937174,74.99565798296975,73.24333360647593,71.4969507767114,69.75647932611926,68.02188929102752,66.29315090992958,64.57023462178213,62.853111064320096,61.1417510723886 -Residential PV - Class 7/Conservative,159.28055220416942,164.09139879881184,161.05780833464857,158.02421787048527,154.99062740632195,151.95703694215868,148.92344647799538,145.8898560138321,142.8562655496688,139.8226750855055,136.7890846213422,133.75549415717893,130.72190369301558,127.68831322885232,124.65472276468898,122.13375892914753,119.6185026737078,117.10893463694464,114.6050355449053,112.10678621061588,109.61416753359121,107.12716049934814,104.64574617892207,102.16990572838664,99.69962038837676,97.23487148361471,94.77564042243979,92.32190869634053,89.87365787949058,87.4308696282873 -Residential PV - Class 8/Advanced,166.30608916455157,170.86939232195328,162.39927336839853,153.97436873807763,145.59431735699658,137.25876198558944,128.96734916795336,120.71972918188807,112.51555598972502,104.35448718993128,96.2361839694745,88.16031105693455,80.12653667634875,72.13453250177663,64.18397361257183,63.27846911396062,62.37296461534938,61.46746011673817,60.56195561812695,59.65645111951573,58.750946620904514,57.84544212229328,56.93993762368208,56.03443312507086,55.128928626459654,54.223424127848425,53.31791962923721,52.412415130625995,51.50691063201479,50.60140613340361 -Residential PV - Class 8/Moderate,166.85090293517797,171.70814657241738,165.4817720534771,159.26857320312203,153.0685082438876,146.88153557474698,140.70761377018053,134.5467015792514,128.39875792468663,122.26374190196455,116.14161277840702,110.03232999227859,103.93585315189024,97.8521420347094,91.7811565864754,89.8970766791471,88.01946177994202,86.14827866993227,84.28349435738428,82.42507607581993,80.5729912820974,78.72720765451147,76.8876930909134,75.05441570684982,73.22734383372043,71.40644601695449,69.59169101420584,67.78304779356594,65.9804855317952,64.18397361257183 -Residential PV - Class 8/Conservative,167.20585492496744,172.25607421814865,169.07154176874792,165.8870093193471,162.7024768699463,159.51794442054555,156.33341197114476,153.148879521744,149.9643470723432,146.7798146229424,143.59528217354165,140.41074972414089,137.22621727474007,134.0416848253393,130.85715237593848,128.2107532548686,125.57034570525713,122.93590940231485,120.30742411307732,117.68486969588677,115.06822609987753,112.4574733644652,109.85259161883904,107.25356108145772,104.66036205954877,102.07297494861102,99.49138023192079,96.91555848004084,94.34549035033336,91.7811565864754 -Residential PV - Class 9/Advanced,173.2004118050721,177.95288954069684,169.13163652366467,160.35747221783313,151.63002058066078,142.94890956299258,134.31377105619083,125.72424084010335,117.17995853185427,108.68056753544155,100.22571499212727,91.81505173160555,83.4482322239342,75.1249145322162,66.84476026601716,65.90171751371223,64.95867476140728,64.01563200910235,63.07258925679742,62.12954650449248,61.186503752187555,60.2434609998826,59.30041824757769,58.357375495272755,57.41433274296783,56.47128999066289,55.52824723835796,54.58520448605303,53.642161733748104,52.69911898144321 -Residential PV - Class 9/Moderate,173.76781117032442,178.82641487168996,172.34192211408546,165.87115123062418,159.41405871193066,152.9706012323816,146.54073564913656,140.12441900117545,133.72160850834135,127.33226157039006,120.9563357660449,114.59378885205844,108.24457876227888,101.90866360672354,95.58600167065752,93.62381605579381,91.6683634599969,89.71960928722748,87.7775191780591,85.84205900765886,83.9131948837887,81.99089314482698,80.07512035781033,78.1658433164955,76.26302903944057,74.36664476810601,72.47665796497472,70.59303631169102,68.71574770721867,66.84476026601716 -Residential PV - Class 9/Conservative,174.1374779162109,179.39705719968163,176.08050797160686,172.76395874353207,169.44740951545728,166.1308602873825,162.8143110593077,159.49776183123294,156.18121260315812,152.86466337508335,149.54811414700856,146.2315649189338,142.91501569085895,139.59846646278422,136.28191723470937,133.52580998768994,130.77594269646022,128.03229419365428,125.29484340753748,122.56356936146706,119.83845117335622,117.11946805514204,114.40659931225699,111.6998243431036,108.9991226385332,106.30447378132783,103.61585744568583,100.93325339671057,98.25664148990307,95.58600167065752 -Residential PV - Class 10/Advanced,189.7134243741465,194.91900567785603,185.25673005338814,175.6460326010397,166.08650142618814,156.5777290083287,147.11931214316485,137.71085188561577,128.35195349372466,119.04222637345097,109.78128402433097,100.56874398598985,91.4042277854905,82.28736088550372,73.21777263328443,72.18481972049146,71.1518668076985,70.11891389490553,69.08596098211258,68.05300806931962,67.02005515652667,65.98710224373369,64.95414933094075,63.9211964181478,62.88824350535485,61.855290592561886,60.822337679768935,59.78938476697598,58.756431854183035,57.72347894139012 -Residential PV - Class 10/Moderate,190.3349198743471,195.87581334414938,188.7730858531835,181.68538848660012,174.6126735868186,167.5548936975293,160.51200156263224,153.48395012518233,146.47069252634157,139.47218210433746,132.48837239342785,125.5192171228733,118.56467021591446,111.62468578875702,104.69921814956264,102.54995679172919,100.40807038231661,98.27352102688218,96.14627109015483,94.02628319382326,91.91352021434673,89.807945280788,87.7095217726686,85.61821331784557,83.53398379041015,81.4567973086075,79.3866182327776,77.32341116331682,75.26714093866032,73.21777263328443 -Residential PV - Class 10/Conservative,190.7398308298609,196.5008609927541,192.86811032775213,189.23535966275008,185.60260899774804,181.969858332746,178.337107667744,174.704357002742,171.07160633773995,167.43885567273793,163.8061050077359,160.1733543427339,156.54060367773184,152.90785301272984,149.27510234772777,146.2562264782932,143.2441854851068,140.23895618269546,137.24051549033499,134.2488404314592,131.26390813307285,128.28569582516886,125.3141808401494,122.34934061225063,119.39115267697147,116.43959467050638,113.49464432918175,110.55627948889595,107.62447808456353,104.69921814956264 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential PV - Class 1/Advanced,134.39120363152773,114.19031530039915,108.75549457695965,103.34960823072427,97.97242581006401,92.62371930415263,87.30326311073769,82.01083400442081,76.74621110543794,71.50917584893043,66.29951195469786,61.11700539742402,55.96144437736713,50.83261929150616,50.113760852712794,49.39490241391941,48.676043975126035,47.95718553633265,47.23832709753926,46.519468658745886,45.800610219952496,45.08175178115912,44.36289334236575,43.64403490357236,42.92517646477898,42.20631802598561,41.48745958719223,40.76860114839886,40.049742709605496 +Residential PV - Class 1/Moderate,135.05089576093224,114.9368985309762,111.37941486357398,107.82945125214886,104.28698387725166,100.75198901992334,97.22444306116543,93.70432248141398,90.19160386001698,86.68626387471483,83.18827930112417,79.69762701222506,76.21428397785124,72.73822726418375,71.24271535348765,69.75233512357296,68.26706020650155,66.7868644146737,65.31172173928898,63.84160634882292,62.37649258751918,60.916354973897015,59.46116819927412,58.01090712630428,56.565546787529925,55.12506238394934,53.689429283598386,52.25862302014634,50.83261929150616 +Residential PV - Class 1/Conservative,135.48184863559382,115.42592292480465,114.45356331627664,113.48120370774866,112.5088440992207,111.5364844906927,110.56412488216473,109.59176527363675,108.61940566510877,107.64704605658078,106.6746864480528,105.70232683952482,104.72996723099685,103.75760762246885,101.65683810251629,99.5608248230704,97.46955164986883,95.38300252154181,93.3011614492006,91.22401251602953,89.15153987687992,87.08372775786741,85.02056045597186,82.96202233863953,80.90809784338856,78.85877147741664,76.8140278172115,74.77385150816399,72.73822726418375 +Residential PV - Class 2/Advanced,136.50297396988253,115.98465685150194,110.46443549998635,104.97360318905973,99.51192584586714,94.07917187671018,88.67511213431169,83.2995198855974,77.95217077998588,72.63284281817651,67.34131632142717,62.07737390131229,56.840800429952516,51.63138301070766,50.90122871409399,50.17107441748031,49.44092012086664,48.71076582425297,47.98061152763928,47.250457231025614,46.52030293441193,45.79014863779826,45.0599943411846,44.32984004457091,43.59968574795723,42.869531451343576,42.1393771547299,41.40922285811623,40.67906856150258 +Residential PV - Class 2/Moderate,137.17303224107073,116.74297159633618,113.12958703449301,109.52384069581885,105.92570838657515,102.33516601509248,98.75218959123274,95.17675522585488,91.60883913028397,88.04841761578363,84.4954670930317,80.94996407159938,77.4118851594335,73.88120706234204,72.36219526766304,70.84839579097208,69.3397818499957,67.83632684563254,66.33800436039019,64.84478815683774,63.356652176074455,61.87357053621365,60.39551753088238,58.922467627736076,57.454395466988416,55.99127585995594,54.533083787617535,53.07979439918824,51.63138301070766 +Residential PV - Class 2/Conservative,137.6107569391355,117.23968032650298,116.25204144281396,115.26440255912499,114.27676367543603,113.28912479174704,112.30148590805807,111.3138470243691,110.32620814068012,109.33856925699112,108.35093037330215,107.36329148961318,106.37565260592422,105.38801372223521,103.25423353908388,101.1252843341256,99.00114971957052,96.88181338166686,94.76725908028286,92.65747064849216,90.5524319921618,88.45212708954276,86.35653999086382,84.26565481792753,82.17945576370927,80.09792709195894,78.02105313680535,75.94881830236302,73.88120706234204 +Residential PV - Class 3/Advanced,146.31925106241133,124.32540941552604,118.40821486392085,112.52252279378814,106.66808229949677,100.84464513285471,95.05196566801949,89.28980086696308,83.55791024548137,77.85605583973769,72.18400217333117,66.54151622487991,60.928367396110026,55.344327480440704,54.56166592565227,53.779004370863824,52.99634281607539,52.21368126128694,51.43101970649849,50.648358151710056,49.8656965969216,49.08303504213317,48.30037348734473,47.517711932556274,46.735050377767834,45.95238882297941,45.16972726819096,44.38706571340253,43.60440415861411 +Residential PV - Class 3/Moderate,147.03749493327425,125.13825650820704,121.26502424437354,117.39997948782313,113.54309630498373,109.69434887169255,105.85371147261947,102.02115850069428,98.19666445653785,94.38020394789626,90.57175168907908,86.77128250040079,82.97877130762602,79.19419314141793,77.56594533341458,75.94328467448298,74.32618245636809,72.71461016715932,71.10853948961494,69.50794229950348,67.91279066396217,66.32305683987184,64.73871327224866,63.15973259265204,61.586087617608726,60.01775134705279,58.45469696278146,56.89689782692643,55.344327480440704 +Residential PV - Class 3/Conservative,147.50669753106152,125.67068483031963,124.61202231492729,123.55335979953497,122.49469728414267,121.43603476875035,120.37737225335806,119.31870973796575,118.26004722257343,117.2013847071811,116.14272219178879,115.08405967639648,114.02539716100418,112.96673464561185,110.67950888597821,108.39746151250382,106.1205749589111,103.84883173828476,101.5822144426237,99.32070574239668,97.06428838610053,94.81294519982144,92.56665908679943,90.32541302699534,88.08919007666113,85.85797336791276,83.63174610830632,81.4104915804164,79.19419314141793 +Residential PV - Class 4/Advanced,154.83936429830078,131.5648297831629,125.30307928794535,119.07466565147742,112.87932335799036,106.71678970389625,100.58680476065507,94.48911133822868,88.42345494911106,82.38958377292361,76.38724862156599,70.41620290491163,64.47620259703855,58.56700620298537,57.73877056943589,56.9105349358864,56.08229930233693,55.254063668787445,54.42582803523795,53.59759240168847,52.76935676813898,51.9411211345895,51.112885501040026,50.284649867490536,49.45641423394105,48.628178600391585,47.799942966842096,46.97170733329262,46.143471699743166 +Residential PV - Class 4/Moderate,155.59943123117577,132.4250086467683,128.32623957053897,124.2361347569661,120.15466676237578,116.08180825887423,112.01753203373758,107.96181098880595,103.91461813988117,99.87592661612827,95.84570965948085,91.8239406240501,87.81059297553762,83.80564029065174,82.08258024434379,80.36543268463096,78.6541672315876,76.94875371306564,75.24916216292137,73.55536281926021,71.86732612269962,70.18502271464938,68.50842343560963,66.8374993234861,65.17222161192244,63.512561728649324,61.858491293850484,60.209982118544836,58.56700620298537 +Residential PV - Class 4/Conservative,156.09595531424057,132.98844006356225,131.86813204052658,130.74782401749093,129.6275159944553,128.50720797141966,127.38689994838404,126.2665919253484,125.14628390231275,124.02597587927708,122.90566785624145,121.7853598332058,120.66505181017018,119.54474378713452,117.12433375867347,114.70940365178917,112.29993487732649,109.89590893011385,107.497307388489,105.10411191382883,102.71630425008183,100.33386622330383,97.95677974119718,95.5850267926524,93.2185894472936,90.85744985502642,88.50159024558938,86.15099292810795,83.80564029065174 +Residential PV - Class 5/Advanced,163.4773078090703,138.90436887789585,132.29329734728566,125.71742242151748,119.17646377263179,112.67014404173149,106.19818879977755,99.76032650900424,93.3562884849427,86.98580885904116,80.64862454187163,74.34447518691172,68.07310315489158,61.83425347869525,60.959813492340345,60.08537350598544,59.21093351963053,58.33649353327562,57.46205354692069,56.58761356056579,55.71317357421087,54.83873358785597,53.96429360150106,53.08985361514614,52.215413628791225,51.34097364243634,50.466533656081424,49.59209366972652,48.71765368337164 +Residential PV - Class 5/Moderate,164.27977620271287,139.81253409475607,135.485109108548,131.16683173373477,126.85767299565646,122.55760404189222,118.26659614161603,113.98462068495701,109.71164918236343,105.44765326397098,101.19260467897485,96.94647529500581,92.70923709751028,88.48086218913417,86.66167868343899,84.84873750116982,83.04200656761182,81.2414540274189,79.44704824274157,77.65875779137387,75.87655146491927,74.10039826697503,72.33026741133541,70.56612832021275,68.80795062247684,67.05570415191198,65.30935894549175,63.56888524167098,61.83425347869525 +Residential PV - Class 5/Conservative,164.80399961792543,140.40739736851037,139.22459130137912,138.04178523424793,136.85897916711676,135.67617309998553,134.49336703285437,133.31056096572314,132.12775489859195,130.94494883146072,129.76214276432952,128.57933669719833,127.39653063006715,126.21372456293592,123.65828837240365,121.1086378089981,118.5647532465406,116.02661514752113,113.49420406259767,110.96750063009988,108.44648557553529,105.93113971109933,103.42144393518872,100.91737923191752,98.4189266706372,95.9260674054595,93.43878267478253,90.95705380082005,88.48086218913417 +Residential PV - Class 6/Advanced,165.53141097370144,140.64971144266582,133.95557136184135,127.29707013352228,120.67392390740972,114.08585183957372,107.53257605275627,101.01382159730171,94.52931641270308,88.07879128975271,81.66197983328655,75.278618425511,68.92844618990178,62.61120495566439,61.72577757315449,60.84035019064457,59.95492280813466,59.06949542562475,58.18406804311482,57.29864066060492,56.413213278094986,55.52778589558508,54.64235851307517,53.75693113056525,52.87150374805533,51.986076365545436,51.10064898303552,50.21522160052562,49.32979421801573 +Residential PV - Class 6/Moderate,166.34396243568546,141.56928781542882,137.18748844859263,132.81495163349234,128.4516480313995,124.0975484273607,119.75262372954522,115.41684496859719,111.09018329699185,106.77260998839567,102.46409643703059,98.16461415704231,93.87413478187251,89.59263006363496,87.75058839709669,85.91486748919039,84.08543486218025,82.2622582604557,80.44530564863558,78.63454520969184,76.82994534309238,75.03147466296261,73.23910199626607,71.45279638100322,69.67252706442855,67.8982635012859,66.12997535206142,64.36763248125416,62.61120495566439 +Residential PV - Class 6/Conservative,166.87477275271692,142.17162558548793,140.97395748203985,139.7762893785918,138.57862127514377,137.3809531716957,136.18328506824767,134.98561696479962,133.78794886135157,132.59028075790349,131.39261265445543,130.19494455100738,128.99727644755936,127.79960834411129,125.21206292914698,122.63037583809621,120.05452719817602,117.48449722638632,114.92026622900283,112.3618146010745,109.80912282592365,107.26217147464965,104.72094120563628,102.18541276406181,99.65556698141285,97.13138477500121,94.61284714748433,92.09993518638835,89.59263006363496 +Residential PV - Class 7/Advanced,173.16571155043405,147.13646925417638,140.13359576028455,133.16800478103232,126.23939937495888,119.34748574562599,112.49197320009009,105.67257410803084,98.88900386152396,92.14098083544637,85.42822634850205,78.75046462485766,72.10742275637638,65.49883066543912,64.57256741536071,63.64630416528228,62.72004091520387,61.79377766512545,60.86751441504701,59.9412511649686,59.01498791489016,58.08872466481175,57.162461414733336,56.2361981646549,55.30993491457648,54.38367166449808,53.45740841441965,52.53114516434124,51.604881914262855 +Residential PV - Class 7/Moderate,174.0157378460967,148.09845644426775,143.51456870497955,138.94037070586018,134.3758317550805,129.82092129029485,125.27560887795877,120.73986421265104,116.21365711640053,111.69695753801655,107.189735552424,102.69196136000238,98.20360528592907,93.72463777952677,91.79764124143574,89.87725697505559,87.96345100477893,86.056189587368,84.15543920997143,82.26116658816142,80.37333866399081,78.49192260407006,76.61688579766378,74.74819585480651,72.88582060443767,71.02972809255532,69.17988658038875,67.3362645425892,65.49883066543912 +Residential PV - Class 7/Conservative,174.5710291089838,148.7285740028172,147.47566950502497,146.22276500723274,144.96986050944057,143.71695601164834,142.46405151385616,141.21114701606396,139.95824251827176,138.70533802047953,137.4524335226873,136.1995290248951,134.94662452710293,133.6937200293107,130.9868371463844,128.2860827729839,125.59143611979455,122.90287649142523,120.22038328587806,117.5439359940226,114.87351419907299,112.20909757606859,109.55066589135885,106.89819900209055,104.25167685569942,101.61107948940464,98.97638702970714,96.34757969189064,93.72463777952677 +Residential PV - Class 8/Advanced,181.78189642616456,154.4575203427863,147.10620573925164,139.79402871182276,132.52067754415938,125.28584382143025,118.089222386719,110.930511298119,103.8094117865048,96.72562821396684,89.67886803289838,82.66884174572208,75.69526286524473,68.75784787562873,67.785496659666,66.81314544370325,65.84079422774052,64.86844301177777,63.89609179581501,62.92374057985227,61.95138936388952,60.97903814792678,60.00668693196405,59.03433571600129,58.06198450003854,57.08963328407582,56.11728206811308,55.144930852150345,54.172579636187635 +Residential PV - Class 8/Moderate,182.6742173750071,155.46737301042353,150.65540533627015,145.85360953348783,141.0619533831179,136.28040480212783,131.508931842695,126.74750269149517,121.9960856689956,117.25464922875227,112.52316195671176,107.80159257051756,103.08990991882061,98.3880829805941,96.36520511427459,94.349268525651,92.34023754859592,90.33807676091344,88.3427509822574,86.3542252720708,84.3724649275464,82.39743548160767,80.42910270091095,78.46743258386725,76.5123913586845,74.56394548142947,72.62206163410934,70.68670672277248,68.75784787562873 +Residential PV - Class 8/Conservative,183.25713819652955,156.12884325033983,154.81359813853135,153.4983530267229,152.1831079149145,150.86786280310602,149.5526176912976,148.23737257948918,146.92212746768072,145.60688235587227,144.29163724406382,142.9763921322554,141.66114702044698,140.34590190863852,137.5043329891555,134.66919751468825,131.84047366151069,129.01813970449368,126.2021740165483,123.39255506807386,120.58926142640897,117.7922717552865,115.0015648142926,112.21711945832864,109.43891463707735,106.66692939447235,103.90114286817123,101.14153428903218,98.3880829805941 +Residential PV - Class 9/Advanced,189.31777830796156,160.86065317362502,153.20458523866787,145.58927735244154,138.01440487621042,130.47964660961412,122.98468474526592,115.52920482406928,108.11289569123824,100.73544945300932,93.39656143403238,86.0959301354274,78.83325719349592,71.60824733907457,70.5955866970624,69.58292605505022,68.57026541303804,67.55760477102586,66.54494412901367,65.5322834870015,64.5196228449893,63.50696220297713,62.494301560964956,61.48164091895276,60.46898027694058,59.45631963492842,58.44365899291624,57.43099835090407,56.41833770889192 +Residential PV - Class 9/Moderate,190.2470909782204,161.912369913378,156.90091911838385,151.90006187603197,146.90976463170665,141.9299939723533,136.96071662573232,132.00189945967833,127.05350948136375,122.11551383656708,117.18787980894575,112.2705748193136,107.363566424923,102.46682231875123,100.36008478894713,98.2605762918347,96.16825968272491,94.08309807097264,92.00505481780854,89.93409353419305,87.8701780786924,85.81327255537592,83.76334131173532,81.72034893662452,79.68426025822079,77.65504034200622,75.63265448876982,73.61706823262952,71.60824733907457 +Residential PV - Class 9/Conservative,190.85417714592862,162.6012618146057,161.23149239645505,159.86172297830444,158.4919535601539,157.12218414200325,155.75241472385267,154.38264530570208,153.01287588755147,151.64310646940086,150.27333705125025,148.90356763309964,147.5337982149491,146.16402879679845,143.20466086565804,140.25199308200862,137.306002717408,134.3666671460982,131.43396384442588,128.50787039026733,125.58836446245675,122.67542384021883,119.76902640260509,116.86915012793362,113.97577309323317,111.08887347369051,108.2084295421019,105.33441966832767,102.46682231875123 +Residential PV - Class 10/Advanced,207.36742853781786,176.19718707699192,167.81118585422067,159.46983076330204,151.1727662142835,142.91964038340407,134.71010516336432,126.54381611438248,118.42043241602204,110.33961681977654,102.30103560239782,94.30435851995415,86.34925876260515,78.43541291007986,77.32620470368562,76.21699649729135,75.10778829089709,73.99858008450282,72.88937187810853,71.78016367171428,70.67095546531999,69.56174725892573,68.45253905253148,67.34333084613719,66.23412263974292,65.12491443334868,64.0157062269544,62.90649802056016,61.79728981416593 +Residential PV - Class 10/Moderate,208.38534233577985,177.34917500872217,171.85993002660928,166.3822885916653,160.9162139501609,155.46166950342442,150.01861880702458,144.58702556995897,139.1668536538477,133.75806707213147,128.36062998927557,122.97450671997814,117.59966172838406,112.23605962730306,109.92846470376169,107.62878803244932,105.33698892728405,103.05302698044848,100.77686206001492,98.50845430759487,96.24776413601242,93.99475222700127,91.74937952892537,89.51160725452257,87.28139687867122,85.05871013617923,82.84350901959579,80.63575577704464,78.43541291007986 +Residential PV - Class 10/Conservative,209.05030839772965,178.1037462031175,176.6033822939785,175.10301838483957,173.60265447570066,172.1022905665617,170.60192665742278,169.10156274828384,167.6011988391449,166.10083493000593,164.600471020867,163.10010711172805,161.5997432025891,160.09937929345014,156.85786376615718,153.62368718171706,150.3968246447467,147.17725137233725,143.96494269341915,140.75987404813236,137.5620209872002,134.3713591713076,131.18786437048405,128.0115124634896,124.8422794372061,121.68014138603192,118.52507451128096,115.37705512058544,112.23605962730306 diff --git a/tests/data/Solar_-_PV_Dist._Res/R&D/30/df_occ.csv b/tests/data/Solar_-_PV_Dist._Res/R&D/30/df_occ.csv index 6c6d497..4f3edb2 100644 --- a/tests/data/Solar_-_PV_Dist._Res/R&D/30/df_occ.csv +++ b/tests/data/Solar_-_PV_Dist._Res/R&D/30/df_occ.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential PV - Class 1/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 1/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 1/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 2/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 2/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 2/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 3/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 3/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 3/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 4/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 4/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 4/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 5/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 5/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 5/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 6/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 6/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 6/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 7/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 7/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 7/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 8/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 8/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 8/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 9/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 9/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 9/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 10/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 10/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 10/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential PV - Class 1/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 1/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 1/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 2/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 2/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 2/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 3/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 3/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 3/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 4/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 4/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 4/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 5/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 5/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 5/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 6/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 6/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 6/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 7/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 7/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 7/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 8/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 8/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 8/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 9/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 9/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 9/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 10/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 10/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 10/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 diff --git a/tests/data/Solar_-_PV_Dist._Res/R&D/30/df_tc.csv b/tests/data/Solar_-_PV_Dist._Res/R&D/30/df_tc.csv index a011e83..5847a09 100644 --- a/tests/data/Solar_-_PV_Dist._Res/R&D/30/df_tc.csv +++ b/tests/data/Solar_-_PV_Dist._Res/R&D/30/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735 -10 year CRF/Moderate,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735 -10 year CRF/Conservative,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735 -ITC Schedule/*,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858 -PVD/Moderate,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858 -PVD/Conservative,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858 -PFF/Advanced,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949 -PFF/Moderate,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949 -PFF/Conservative,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949 -Year (Advanced)/nan,2021,2022,2023,2024,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128 -2/nan,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888 -3/nan,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517 -4/nan,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328 -5/nan,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431 -6/nan,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318 -Year (Moderate)/nan,2021,2022,2023,2024,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128 -2/nan,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888 -3/nan,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517 -4/nan,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328 -5/nan,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431 -6/nan,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318 -Year (Conservative)/nan,2021,2022,2023,2024,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128 -2/nan,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072 +10 year CRF/Moderate,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072 +10 year CRF/Conservative,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072 +ITC Schedule/*,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583 +PVD/Moderate,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583 +PVD/Conservative,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583 +PFF/Advanced,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764 +PFF/Moderate,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764 +PFF/Conservative,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845 +2/nan,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705 +3/nan,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797 +4/nan,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063 +5/nan,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911 +6/nan,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268 +Year (Moderate)/nan,2022,2023,2024,2025,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845 +2/nan,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705 +3/nan,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797 +4/nan,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063 +5/nan,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911 +6/nan,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268 +Year (Conservative)/nan,2022,2023,2024,2025,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845 +2/nan,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705 diff --git a/tests/data/Solar_-_PV_Dist._Res/R&D/30/df_vom.csv b/tests/data/Solar_-_PV_Dist._Res/R&D/30/df_vom.csv index 1e2e725..d99ffda 100644 --- a/tests/data/Solar_-_PV_Dist._Res/R&D/30/df_vom.csv +++ b/tests/data/Solar_-_PV_Dist._Res/R&D/30/df_vom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential PV - Class 1/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 1/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 1/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 2/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 2/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 2/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 3/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 3/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 3/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 4/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 4/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 4/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 5/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 5/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 5/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 6/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 6/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 6/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 7/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 7/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 7/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 8/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 8/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 8/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 9/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 9/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 9/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 10/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 10/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 10/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential PV - Class 1/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 1/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 1/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 2/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 2/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 2/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 3/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 3/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 3/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 4/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 4/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 4/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 5/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 5/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 5/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 6/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 6/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 6/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 7/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 7/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 7/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 8/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 8/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 8/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 9/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 9/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 9/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 10/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 10/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 10/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Solar_-_PV_Dist._Res/R&D/TechLife/df_capex.csv b/tests/data/Solar_-_PV_Dist._Res/R&D/TechLife/df_capex.csv index 6c6d497..4f3edb2 100644 --- a/tests/data/Solar_-_PV_Dist._Res/R&D/TechLife/df_capex.csv +++ b/tests/data/Solar_-_PV_Dist._Res/R&D/TechLife/df_capex.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential PV - Class 1/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 1/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 1/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 2/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 2/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 2/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 3/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 3/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 3/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 4/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 4/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 4/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 5/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 5/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 5/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 6/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 6/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 6/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 7/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 7/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 7/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 8/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 8/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 8/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 9/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 9/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 9/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 10/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 10/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 10/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential PV - Class 1/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 1/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 1/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 2/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 2/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 2/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 3/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 3/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 3/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 4/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 4/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 4/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 5/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 5/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 5/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 6/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 6/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 6/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 7/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 7/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 7/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 8/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 8/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 8/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 9/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 9/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 9/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 10/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 10/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 10/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 diff --git a/tests/data/Solar_-_PV_Dist._Res/R&D/TechLife/df_fom.csv b/tests/data/Solar_-_PV_Dist._Res/R&D/TechLife/df_fom.csv index c7d980c..1992588 100644 --- a/tests/data/Solar_-_PV_Dist._Res/R&D/TechLife/df_fom.csv +++ b/tests/data/Solar_-_PV_Dist._Res/R&D/TechLife/df_fom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential PV - Class 1/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 1/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 1/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 2/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 2/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 2/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 3/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 3/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 3/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 4/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 4/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 4/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 5/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 5/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 5/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 6/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 6/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 6/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 7/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 7/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 7/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 8/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 8/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 8/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 9/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 9/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 9/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 -Residential PV - Class 10/Advanced,30.32761899242776,31.120784727390102,29.781158293265403,28.4415318591407,27.101905425016,25.762278990891296,24.422652556766597,23.083026122641893,21.743399688517194,20.40377325439249,19.064146820267787,17.724520386143084,16.38489395201838,15.045267517893677,13.705641083768967,13.549392653599977,13.393144223430987,13.236895793261997,13.080647363093007,12.924398932924017,12.768150502755027,12.611902072586034,12.455653642417047,12.299405212248057,12.143156782079068,11.986908351910078,11.830659921741091,11.674411491572098,11.518163061403111,11.361914631234129 -Residential PV - Class 10/Moderate,30.32761899242776,31.120784727390102,30.11679828240367,29.112811837417244,28.108825392430816,27.104838947444385,26.100852502457958,25.09686605747153,24.0928796124851,23.088893167498668,22.08490672251224,21.080920277525813,20.07693383253939,19.07294738755296,18.06896094256654,17.778072951980036,17.48718496139353,17.19629697080703,16.90540898022052,16.61452098963402,16.323632999047515,16.03274500846101,15.741857017874505,15.450969027288,15.160081036701495,14.869193046114994,14.578305055528489,14.287417064941984,13.996529074355479,13.705641083768967 -Residential PV - Class 10/Conservative,30.32761899242776,31.120784727390102,30.59407801934554,30.06737131130098,29.540664603256417,29.013957895211856,28.487251187167292,27.96054447912273,27.43383777107817,26.90713106303361,26.380424354989046,25.853717646944485,25.32701093889992,24.80030423085536,24.273597522810796,23.859955084127844,23.446312645444895,23.032670206761946,22.619027768078997,22.205385329396048,21.7917428907131,21.37810045203015,20.964458013347198,20.55081557466425,20.1371731359813,19.72353069729835,19.3098882586154,18.89624581993245,18.4826033812495,18.06896094256654 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential PV - Class 1/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 1/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 1/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 2/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 2/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 2/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 3/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 3/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 3/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 4/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 4/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 4/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 5/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 5/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 5/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 6/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 6/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 6/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 7/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 7/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 7/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 8/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 8/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 8/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 9/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 9/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 9/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 +Residential PV - Class 10/Advanced,33.6112973923104,30.362045461474846,29.112221989363608,27.862398517252362,26.61257504514112,25.362751573029882,24.112928100918637,22.8631046288074,21.613281156696154,20.363457684584912,19.113634212473674,17.863810740362428,16.613987268251186,15.364163796139934,15.183887638577856,15.003611481015778,14.8233353234537,14.643059165891621,14.462783008329541,14.282506850767463,14.102230693205383,13.921954535643305,13.741678378081225,13.561402220519147,13.381126062957067,13.20084990539499,13.020573747832913,12.840297590270836,12.660021432708763 +Residential PV - Class 10/Moderate,33.6112973923104,30.362045461474846,29.531747558093898,28.701449654712953,27.871151751332,27.040853847951055,26.210555944570107,25.38025804118916,24.549960137808213,23.71966223442726,22.88936433104632,22.05906642766537,21.22876852428443,20.3984706209035,20.062850165919258,19.727229710935024,19.391609255950783,19.055988800966546,18.72036834598231,18.38474789099807,18.049127436013833,17.713506981029596,17.37788652604536,17.042266071061118,16.70664561607688,16.371025161092643,16.035404706108405,15.69978425112417,15.364163796139934 +Residential PV - Class 10/Conservative,33.6112973923104,30.362045461474846,30.128312507336265,29.894579553197683,29.660846599059102,29.42711364492052,29.19338069078194,28.959647736643362,28.72591478250478,28.4921818283662,28.258448874227618,28.024715920089037,27.790982965950455,27.55725001181187,27.079998052417974,26.602746093024084,26.12549413363019,25.648242174236294,25.1709902148424,24.693738255448512,24.216486296054615,23.739234336660722,23.26198237726683,22.78473041787294,22.30747845847905,21.830226499085157,21.352974539691264,20.875722580297374,20.3984706209035 diff --git a/tests/data/Solar_-_PV_Dist._Res/R&D/TechLife/df_gcc.csv b/tests/data/Solar_-_PV_Dist._Res/R&D/TechLife/df_gcc.csv index 1e2e725..d99ffda 100644 --- a/tests/data/Solar_-_PV_Dist._Res/R&D/TechLife/df_gcc.csv +++ b/tests/data/Solar_-_PV_Dist._Res/R&D/TechLife/df_gcc.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential PV - Class 1/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 1/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 1/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 2/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 2/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 2/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 3/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 3/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 3/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 4/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 4/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 4/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 5/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 5/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 5/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 6/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 6/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 6/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 7/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 7/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 7/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 8/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 8/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 8/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 9/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 9/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 9/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 10/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 10/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 10/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential PV - Class 1/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 1/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 1/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 2/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 2/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 2/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 3/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 3/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 3/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 4/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 4/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 4/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 5/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 5/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 5/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 6/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 6/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 6/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 7/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 7/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 7/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 8/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 8/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 8/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 9/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 9/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 9/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 10/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 10/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 10/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Solar_-_PV_Dist._Res/R&D/TechLife/df_lcoe.csv b/tests/data/Solar_-_PV_Dist._Res/R&D/TechLife/df_lcoe.csv index 2c83107..7550061 100644 --- a/tests/data/Solar_-_PV_Dist._Res/R&D/TechLife/df_lcoe.csv +++ b/tests/data/Solar_-_PV_Dist._Res/R&D/TechLife/df_lcoe.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential PV - Class 1/Advanced,122.94995229711624,126.32359849575109,120.06164665428821,113.8331217240868,107.6377567634458,101.47528766545365,95.34545312045762,89.2479945791283,83.18265621610743,77.14918489422872,71.14733012930142,65.17684405544573,59.237481390970544,53.32899940478333,47.45115788332268,46.78171916662653,46.11228044993036,45.44284173323421,44.77340301653806,44.103964299841905,43.434525583145756,42.765086866449586,42.095648149753444,41.426209433057295,40.756770716361146,40.08733199966499,39.41789328296884,38.748454566272684,38.07901584957654,37.409577132880415 -Residential PV - Class 1/Moderate,123.35273266099723,126.94368880995192,122.34053534796274,117.7471226467128,113.1634198201576,108.58939611269287,104.02502089846665,99.47026368069594,94.92509409098729,90.38948188866209,85.86339696008552,81.34680931800064,76.83968910086553,72.34200657219564,67.85373211990975,66.46083342393497,65.07271430304579,63.68935019851663,62.31071671958653,60.936789642025694,59.56754490671664,58.20295861824983,56.843007043533596,55.48766661041828,54.13691390633422,52.79072567694367,51.44907882480629,50.111950408058135,48.779317639103965,47.45115788332268 -Residential PV - Class 1/Conservative,123.61514836947562,127.34877125908751,124.99444908898926,122.64012691889097,120.28580474879269,117.93148257869441,115.57716040859614,113.22283823849787,110.86851606839957,108.5141938983013,106.15987172820303,103.80554955810476,101.45122738800646,99.0969052179082,96.74258304780989,94.78610239620411,92.8340513083545,90.88641475816146,88.94317778741133,87.0043255053934,85.06984308851949,83.13971577994627,81.21392888920005,79.29246779180392,77.37531792890763,75.46246480692,73.55389399714349,71.6495911354115,69.74954192172805,67.85373211990975 -Residential PV - Class 2/Advanced,124.88193932712359,128.30859767076396,121.9482479892515,115.62185047629261,109.32913399556973,103.06983029009947,96.84367394411238,90.65040234553692,84.48975564907607,78.36147673986605,72.26531119770634,66.20100726185056,60.16831579634789,54.166990255925214,48.196786652399965,47.51682863989379,46.8368706273876,46.15691261488142,45.47695460237525,44.79699658986907,44.11703857736289,43.4370805648567,42.75712255235054,42.07716453984436,41.39720652733819,40.71724851483201,40.03729050232583,39.357332489819655,38.677374477313485,37.99741646480734 -Residential PV - Class 2/Moderate,125.29104882269128,128.93843183945262,124.26294624052854,119.59735446481389,114.94162514093307,110.29572703000039,105.65962902492134,101.03330014969849,96.41670955874147,91.80982653618155,87.21262049519017,82.6250609773024,78.0471176517439,73.47876031476272,68.91995888896506,67.5051727325687,66.09524125561464,64.6901395134712,63.2898427321106,61.89432630665308,60.50356579992567,59.11753694103578,57.73621562395933,56.359577906143194,54.987600007121834,53.62025830714802,52.25752934583734,50.89938982082645,49.54581658644484,48.196786652399965 -Residential PV - Class 2/Conservative,125.55758802805418,129.3498795943341,126.95856253475354,124.56724547517292,122.17592841559231,119.78461135601171,117.39329429643112,115.00197723685052,112.6106601772699,110.21934311768932,107.82802605810872,105.43670899852813,103.0453919389475,100.65407487936692,98.26275781978629,96.27553380331747,94.29280895502164,92.31456801268497,90.34079578304633,88.37147714140829,86.40659703125066,84.44614046384686,82.49009251788291,80.53843833907864,78.59116313981178,76.64825219874457,74.70969086045262,72.77546453505649,70.84555869785568,68.91995888896506 -Residential PV - Class 3/Advanced,133.86251817193238,137.53559625885265,130.7178576057792,123.93651270831576,117.19127093204052,110.48184472892605,103.8079495964778,97.16930403752019,90.56562952061806,83.9966504411218,77.46209408282523,70.96169058022443,64.49517288136677,58.062276711279594,51.66274053596763,50.933885008133196,50.20502948029874,49.47617395246431,48.74731842462987,48.01846289679542,47.289607368960986,46.56075184112653,45.831896313292106,45.103040785457665,44.37418525762323,43.645329729788784,42.91647420195435,42.18761867411991,41.45876314628548,40.72990761845107 -Residential PV - Class 3/Moderate,134.30104777501043,138.21072340938915,133.19901171335968,128.19790533060694,123.20737063375962,118.22737413746404,113.2578824976352,108.29886251071267,103.35028111292095,98.41210537953486,93.48430252414899,88.56683989795246,83.65968498900759,78.76280542153356,73.87616895519439,72.35964191701386,70.84831867065913,69.34217247766644,67.8411767824445,66.34530521071385,64.85453156796206,63.36882983791475,61.88817418102216,60.41253893296107,58.941898603152005,57.476227873291464,56.01550159589893,54.55969479287868,53.108782654095975,51.66274053596763 -Residential PV - Class 3/Conservative,134.5867544946023,138.65175942197337,136.08847665212105,133.52519388226872,130.96191111241637,128.39862834256405,125.83534557271173,123.2720628028594,120.70878003300706,118.14549726315474,115.58221449330242,113.01893172345008,110.45564895359773,107.89236618374542,105.32908341389306,103.19895304876923,101.0736453984796,98.95314410326559,96.83743287727992,94.72649550816958,92.62031585666156,90.51887785615178,88.42216551229647,86.33016290260629,84.24285417604334,82.16022355262085,80.08225532300553,78.00893384812244,75.94024355876289,73.87616895519439 -Residential PV - Class 4/Advanced,141.6572806832556,145.5442406824847,138.32950775206825,131.1532877715348,124.01527318293289,116.91515969442493,109.85264623704651,102.8274349221507,95.83923099952487,88.88774281616759,81.97268177571378,75.09376229849589,68.25070178222967,61.44322056331332,54.67104187872853,53.89974537621261,53.12844887369667,52.35715237118075,51.58585586866483,50.814559366148906,50.04326286363298,49.271966361117045,48.500669858601135,47.72937335608521,46.958076853569295,46.186780351053365,45.41548384853745,44.644187346021525,43.87289084350561,43.10159434098972 -Residential PV - Class 4/Moderate,142.12134569502655,146.2586802251325,140.95513850095736,135.66281963333748,130.38168803679278,125.11170827613051,119.85284506565246,114.60506326836774,109.36832789521009,104.14260410426031,98.9278571999733,93.72405263241066,88.53115599647714,83.34913303116274,78.17794961878923,76.57311579939727,74.97378878661073,73.37994028499546,71.79154219263836,70.20856659949595,68.63098578575948,67.05877222023702,65.49189855875183,63.9303376425571,62.37406249676682,60.823046328802484,59.27726252685554,57.73668465836544,56.201286468512926,54.67104187872853 -Residential PV - Class 4/Conservative,142.42368900608196,146.72539759366296,144.01285586235363,141.30031413104427,138.5877723997349,135.87523066842553,133.16268893711617,130.45014720580681,127.73760547449744,125.02506374318808,122.31252201187873,119.59998028056938,116.88743854925998,114.17489681795064,111.46235508664125,109.20818805657906,106.95912456616523,104.71514730301884,102.47623903297401,100.24238259963869,98.01356092395629,95.78975700377059,93.57095391339338,91.35713480317496,89.14828289907761,86.9443815022521,84.74541398861672,82.55136380843929,80.36221448592208,78.17794961878923 -Residential PV - Class 5/Advanced,149.559842115075,153.66364194088257,146.04642443698154,138.46986838497418,130.93364906933266,123.43744522284811,115.98093898097754,108.56381583691417,101.18576459736778,93.8464773390418,86.54564936579507,79.28297916647485,72.05816837340944,64.8709217215484,57.72094700823798,56.90662258676244,56.09229816528688,55.27797374381134,54.46364932233579,53.64932490086024,52.8350004793847,52.02067605790914,51.20635163643361,50.39202721495807,49.57770279348253,48.763378372006976,47.949053950531436,47.13472952905589,46.320405107580356,45.506080686104845 -Residential PV - Class 5/Moderate,150.04979568157594,154.4179375526844,148.81852989010244,143.23097116776827,137.6552238150131,132.09125041983938,126.5390137280839,120.99847664258668,115.46960222236451,109.95235368179004,104.44669438977576,98.95258786896372,93.46999779491944,87.99888799533167,82.53922244921696,80.84486059579503,79.15631275434968,77.47354905094403,75.7965398159581,74.12525558234523,72.45966708390608,70.79974525358034,69.1454612217558,67.49678631459473,65.85369205237711,64.21615014786069,62.584132504657745,60.95761121562814,59.3365585612886,57.72094700823798 -Residential PV - Class 5/Conservative,150.36900566250947,154.91069144159928,152.04682654804475,149.18296165449019,146.3190967609356,143.45523186738106,140.5913669738265,137.72750208027193,134.86363718671737,131.9997722931628,129.13590739960827,126.27204250605371,123.40817761249912,120.54431271894458,117.68044782538999,115.3005287454033,112.92599791359105,110.55683705177546,108.19302796435719,105.83455253784938,103.48139274041499,101.13353062140727,98.79094831091344,96.45362801930104,94.12155203676787,91.79470273289455,89.47306255620039,87.15661403370184,84.84533977047438,82.53922244921696 -Residential PV - Class 6/Advanced,151.43907140449485,155.59443574602741,147.88150740133665,140.20975142236688,132.57883901351823,124.98844487083814,117.43824713579464,109.9279273497822,102.45717040934632,95.02566452211393,87.6331011634167,80.27917503359436,72.96358401596575,65.68602913545554,58.4462145178645,57.62165805627521,56.797101594685905,55.97254513309662,55.14798867150733,54.32343220991803,53.49887574832875,52.67431928673944,51.849762825150165,51.02520636356088,50.200649901971595,49.3760934403823,48.55153697879302,47.72698051720373,46.902424055614446,46.07786759402519 -Residential PV - Class 6/Moderate,151.9351812699034,156.35820913198674,150.6884445424776,145.03067777593276,139.38487078960537,133.75098570141367,128.12898478909352,122.51883048935659,116.92048539705378,111.33391226434394,105.75907399986754,100.1959336679262,94.6444544876665,89.10459983226973,83.57633322814632,81.86068160618224,80.15091704963908,78.4470093092119,76.74892834248003,75.05664431214142,73.37012758426498,71.68934872656087,70.01427850666833,68.34488789046095,66.68114804036914,65.02303031371957,63.370506261091585,61.72354762468996,60.08212633673429,58.4462145178645 -Residential PV - Class 6/Conservative,152.25840214532008,156.8571545060451,153.95730496104406,151.05745541604296,148.15760587104182,145.25775632604075,142.35790678103967,139.4580572360386,136.55820769103747,133.6583581460364,130.75850860103532,127.85865905603423,124.9588095110331,122.05895996603203,119.1591104210309,116.74928750069303,114.3449205322236,111.94599100777833,109.55248050312899,107.16437067719157,104.78164327155777,102.4042801100298,100.03226309815824,97.66557422278274,95.30419555157624,92.94810923259203,90.59729749381384,88.25174264270896,85.9114270657845,83.57633322814632 -Residential PV - Class 7/Advanced,158.42343396965694,162.77044351135117,154.70179528870008,146.67621829926296,138.69336858340301,130.75290583416526,122.854493348918,114.99779798176039,107.182490096682,99.40824352146076,91.67473550228577,83.98164665909134,76.32866094158976,68.71546558598985,61.1417510723886,60.27916610712602,59.41658114186341,58.553996176600826,57.69141121133825,56.82882624607565,55.966241280813065,55.10365631555046,54.24107135028789,53.378486385025305,52.51590141976272,51.65331645450013,50.790731489237544,49.92814652397496,49.065561558712375,48.202976593449826 -Residential PV - Class 7/Moderate,158.94242439778964,163.569442088509,157.63818823348214,151.71948554042774,145.81329421206942,139.91957461920563,134.0382872998232,128.16939295821686,122.3128524641138,116.4686268518043,110.63667731927711,104.81696522736125,99.00945209887219,93.21409961776409,87.4308696282873,85.63609223744355,83.84747342318992,82.06498154112508,80.28858516327334,78.51825307623773,76.75395427937174,74.99565798296975,73.24333360647593,71.4969507767114,69.75647932611926,68.02188929102752,66.29315090992958,64.57023462178213,62.853111064320096,61.1417510723886 -Residential PV - Class 7/Conservative,159.28055220416942,164.09139879881184,161.05780833464857,158.02421787048527,154.99062740632195,151.95703694215868,148.92344647799538,145.8898560138321,142.8562655496688,139.8226750855055,136.7890846213422,133.75549415717893,130.72190369301558,127.68831322885232,124.65472276468898,122.13375892914753,119.6185026737078,117.10893463694464,114.6050355449053,112.10678621061588,109.61416753359121,107.12716049934814,104.64574617892207,102.16990572838664,99.69962038837676,97.23487148361471,94.77564042243979,92.32190869634053,89.87365787949058,87.4308696282873 -Residential PV - Class 8/Advanced,166.30608916455157,170.86939232195328,162.39927336839853,153.97436873807763,145.59431735699658,137.25876198558944,128.96734916795336,120.71972918188807,112.51555598972502,104.35448718993128,96.2361839694745,88.16031105693455,80.12653667634875,72.13453250177663,64.18397361257183,63.27846911396062,62.37296461534938,61.46746011673817,60.56195561812695,59.65645111951573,58.750946620904514,57.84544212229328,56.93993762368208,56.03443312507086,55.128928626459654,54.223424127848425,53.31791962923721,52.412415130625995,51.50691063201479,50.60140613340361 -Residential PV - Class 8/Moderate,166.85090293517797,171.70814657241738,165.4817720534771,159.26857320312203,153.0685082438876,146.88153557474698,140.70761377018053,134.5467015792514,128.39875792468663,122.26374190196455,116.14161277840702,110.03232999227859,103.93585315189024,97.8521420347094,91.7811565864754,89.8970766791471,88.01946177994202,86.14827866993227,84.28349435738428,82.42507607581993,80.5729912820974,78.72720765451147,76.8876930909134,75.05441570684982,73.22734383372043,71.40644601695449,69.59169101420584,67.78304779356594,65.9804855317952,64.18397361257183 -Residential PV - Class 8/Conservative,167.20585492496744,172.25607421814865,169.07154176874792,165.8870093193471,162.7024768699463,159.51794442054555,156.33341197114476,153.148879521744,149.9643470723432,146.7798146229424,143.59528217354165,140.41074972414089,137.22621727474007,134.0416848253393,130.85715237593848,128.2107532548686,125.57034570525713,122.93590940231485,120.30742411307732,117.68486969588677,115.06822609987753,112.4574733644652,109.85259161883904,107.25356108145772,104.66036205954877,102.07297494861102,99.49138023192079,96.91555848004084,94.34549035033336,91.7811565864754 -Residential PV - Class 9/Advanced,173.2004118050721,177.95288954069684,169.13163652366467,160.35747221783313,151.63002058066078,142.94890956299258,134.31377105619083,125.72424084010335,117.17995853185427,108.68056753544155,100.22571499212727,91.81505173160555,83.4482322239342,75.1249145322162,66.84476026601716,65.90171751371223,64.95867476140728,64.01563200910235,63.07258925679742,62.12954650449248,61.186503752187555,60.2434609998826,59.30041824757769,58.357375495272755,57.41433274296783,56.47128999066289,55.52824723835796,54.58520448605303,53.642161733748104,52.69911898144321 -Residential PV - Class 9/Moderate,173.76781117032442,178.82641487168996,172.34192211408546,165.87115123062418,159.41405871193066,152.9706012323816,146.54073564913656,140.12441900117545,133.72160850834135,127.33226157039006,120.9563357660449,114.59378885205844,108.24457876227888,101.90866360672354,95.58600167065752,93.62381605579381,91.6683634599969,89.71960928722748,87.7775191780591,85.84205900765886,83.9131948837887,81.99089314482698,80.07512035781033,78.1658433164955,76.26302903944057,74.36664476810601,72.47665796497472,70.59303631169102,68.71574770721867,66.84476026601716 -Residential PV - Class 9/Conservative,174.1374779162109,179.39705719968163,176.08050797160686,172.76395874353207,169.44740951545728,166.1308602873825,162.8143110593077,159.49776183123294,156.18121260315812,152.86466337508335,149.54811414700856,146.2315649189338,142.91501569085895,139.59846646278422,136.28191723470937,133.52580998768994,130.77594269646022,128.03229419365428,125.29484340753748,122.56356936146706,119.83845117335622,117.11946805514204,114.40659931225699,111.6998243431036,108.9991226385332,106.30447378132783,103.61585744568583,100.93325339671057,98.25664148990307,95.58600167065752 -Residential PV - Class 10/Advanced,189.7134243741465,194.91900567785603,185.25673005338814,175.6460326010397,166.08650142618814,156.5777290083287,147.11931214316485,137.71085188561577,128.35195349372466,119.04222637345097,109.78128402433097,100.56874398598985,91.4042277854905,82.28736088550372,73.21777263328443,72.18481972049146,71.1518668076985,70.11891389490553,69.08596098211258,68.05300806931962,67.02005515652667,65.98710224373369,64.95414933094075,63.9211964181478,62.88824350535485,61.855290592561886,60.822337679768935,59.78938476697598,58.756431854183035,57.72347894139012 -Residential PV - Class 10/Moderate,190.3349198743471,195.87581334414938,188.7730858531835,181.68538848660012,174.6126735868186,167.5548936975293,160.51200156263224,153.48395012518233,146.47069252634157,139.47218210433746,132.48837239342785,125.5192171228733,118.56467021591446,111.62468578875702,104.69921814956264,102.54995679172919,100.40807038231661,98.27352102688218,96.14627109015483,94.02628319382326,91.91352021434673,89.807945280788,87.7095217726686,85.61821331784557,83.53398379041015,81.4567973086075,79.3866182327776,77.32341116331682,75.26714093866032,73.21777263328443 -Residential PV - Class 10/Conservative,190.7398308298609,196.5008609927541,192.86811032775213,189.23535966275008,185.60260899774804,181.969858332746,178.337107667744,174.704357002742,171.07160633773995,167.43885567273793,163.8061050077359,160.1733543427339,156.54060367773184,152.90785301272984,149.27510234772777,146.2562264782932,143.2441854851068,140.23895618269546,137.24051549033499,134.2488404314592,131.26390813307285,128.28569582516886,125.3141808401494,122.34934061225063,119.39115267697147,116.43959467050638,113.49464432918175,110.55627948889595,107.62447808456353,104.69921814956264 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential PV - Class 1/Advanced,134.39120363152773,114.19031530039915,108.75549457695965,103.34960823072427,97.97242581006401,92.62371930415263,87.30326311073769,82.01083400442081,76.74621110543794,71.50917584893043,66.29951195469786,61.11700539742402,55.96144437736713,50.83261929150616,50.113760852712794,49.39490241391941,48.676043975126035,47.95718553633265,47.23832709753926,46.519468658745886,45.800610219952496,45.08175178115912,44.36289334236575,43.64403490357236,42.92517646477898,42.20631802598561,41.48745958719223,40.76860114839886,40.049742709605496 +Residential PV - Class 1/Moderate,135.05089576093224,114.9368985309762,111.37941486357398,107.82945125214886,104.28698387725166,100.75198901992334,97.22444306116543,93.70432248141398,90.19160386001698,86.68626387471483,83.18827930112417,79.69762701222506,76.21428397785124,72.73822726418375,71.24271535348765,69.75233512357296,68.26706020650155,66.7868644146737,65.31172173928898,63.84160634882292,62.37649258751918,60.916354973897015,59.46116819927412,58.01090712630428,56.565546787529925,55.12506238394934,53.689429283598386,52.25862302014634,50.83261929150616 +Residential PV - Class 1/Conservative,135.48184863559382,115.42592292480465,114.45356331627664,113.48120370774866,112.5088440992207,111.5364844906927,110.56412488216473,109.59176527363675,108.61940566510877,107.64704605658078,106.6746864480528,105.70232683952482,104.72996723099685,103.75760762246885,101.65683810251629,99.5608248230704,97.46955164986883,95.38300252154181,93.3011614492006,91.22401251602953,89.15153987687992,87.08372775786741,85.02056045597186,82.96202233863953,80.90809784338856,78.85877147741664,76.8140278172115,74.77385150816399,72.73822726418375 +Residential PV - Class 2/Advanced,136.50297396988253,115.98465685150194,110.46443549998635,104.97360318905973,99.51192584586714,94.07917187671018,88.67511213431169,83.2995198855974,77.95217077998588,72.63284281817651,67.34131632142717,62.07737390131229,56.840800429952516,51.63138301070766,50.90122871409399,50.17107441748031,49.44092012086664,48.71076582425297,47.98061152763928,47.250457231025614,46.52030293441193,45.79014863779826,45.0599943411846,44.32984004457091,43.59968574795723,42.869531451343576,42.1393771547299,41.40922285811623,40.67906856150258 +Residential PV - Class 2/Moderate,137.17303224107073,116.74297159633618,113.12958703449301,109.52384069581885,105.92570838657515,102.33516601509248,98.75218959123274,95.17675522585488,91.60883913028397,88.04841761578363,84.4954670930317,80.94996407159938,77.4118851594335,73.88120706234204,72.36219526766304,70.84839579097208,69.3397818499957,67.83632684563254,66.33800436039019,64.84478815683774,63.356652176074455,61.87357053621365,60.39551753088238,58.922467627736076,57.454395466988416,55.99127585995594,54.533083787617535,53.07979439918824,51.63138301070766 +Residential PV - Class 2/Conservative,137.6107569391355,117.23968032650298,116.25204144281396,115.26440255912499,114.27676367543603,113.28912479174704,112.30148590805807,111.3138470243691,110.32620814068012,109.33856925699112,108.35093037330215,107.36329148961318,106.37565260592422,105.38801372223521,103.25423353908388,101.1252843341256,99.00114971957052,96.88181338166686,94.76725908028286,92.65747064849216,90.5524319921618,88.45212708954276,86.35653999086382,84.26565481792753,82.17945576370927,80.09792709195894,78.02105313680535,75.94881830236302,73.88120706234204 +Residential PV - Class 3/Advanced,146.31925106241133,124.32540941552604,118.40821486392085,112.52252279378814,106.66808229949677,100.84464513285471,95.05196566801949,89.28980086696308,83.55791024548137,77.85605583973769,72.18400217333117,66.54151622487991,60.928367396110026,55.344327480440704,54.56166592565227,53.779004370863824,52.99634281607539,52.21368126128694,51.43101970649849,50.648358151710056,49.8656965969216,49.08303504213317,48.30037348734473,47.517711932556274,46.735050377767834,45.95238882297941,45.16972726819096,44.38706571340253,43.60440415861411 +Residential PV - Class 3/Moderate,147.03749493327425,125.13825650820704,121.26502424437354,117.39997948782313,113.54309630498373,109.69434887169255,105.85371147261947,102.02115850069428,98.19666445653785,94.38020394789626,90.57175168907908,86.77128250040079,82.97877130762602,79.19419314141793,77.56594533341458,75.94328467448298,74.32618245636809,72.71461016715932,71.10853948961494,69.50794229950348,67.91279066396217,66.32305683987184,64.73871327224866,63.15973259265204,61.586087617608726,60.01775134705279,58.45469696278146,56.89689782692643,55.344327480440704 +Residential PV - Class 3/Conservative,147.50669753106152,125.67068483031963,124.61202231492729,123.55335979953497,122.49469728414267,121.43603476875035,120.37737225335806,119.31870973796575,118.26004722257343,117.2013847071811,116.14272219178879,115.08405967639648,114.02539716100418,112.96673464561185,110.67950888597821,108.39746151250382,106.1205749589111,103.84883173828476,101.5822144426237,99.32070574239668,97.06428838610053,94.81294519982144,92.56665908679943,90.32541302699534,88.08919007666113,85.85797336791276,83.63174610830632,81.4104915804164,79.19419314141793 +Residential PV - Class 4/Advanced,154.83936429830078,131.5648297831629,125.30307928794535,119.07466565147742,112.87932335799036,106.71678970389625,100.58680476065507,94.48911133822868,88.42345494911106,82.38958377292361,76.38724862156599,70.41620290491163,64.47620259703855,58.56700620298537,57.73877056943589,56.9105349358864,56.08229930233693,55.254063668787445,54.42582803523795,53.59759240168847,52.76935676813898,51.9411211345895,51.112885501040026,50.284649867490536,49.45641423394105,48.628178600391585,47.799942966842096,46.97170733329262,46.143471699743166 +Residential PV - Class 4/Moderate,155.59943123117577,132.4250086467683,128.32623957053897,124.2361347569661,120.15466676237578,116.08180825887423,112.01753203373758,107.96181098880595,103.91461813988117,99.87592661612827,95.84570965948085,91.8239406240501,87.81059297553762,83.80564029065174,82.08258024434379,80.36543268463096,78.6541672315876,76.94875371306564,75.24916216292137,73.55536281926021,71.86732612269962,70.18502271464938,68.50842343560963,66.8374993234861,65.17222161192244,63.512561728649324,61.858491293850484,60.209982118544836,58.56700620298537 +Residential PV - Class 4/Conservative,156.09595531424057,132.98844006356225,131.86813204052658,130.74782401749093,129.6275159944553,128.50720797141966,127.38689994838404,126.2665919253484,125.14628390231275,124.02597587927708,122.90566785624145,121.7853598332058,120.66505181017018,119.54474378713452,117.12433375867347,114.70940365178917,112.29993487732649,109.89590893011385,107.497307388489,105.10411191382883,102.71630425008183,100.33386622330383,97.95677974119718,95.5850267926524,93.2185894472936,90.85744985502642,88.50159024558938,86.15099292810795,83.80564029065174 +Residential PV - Class 5/Advanced,163.4773078090703,138.90436887789585,132.29329734728566,125.71742242151748,119.17646377263179,112.67014404173149,106.19818879977755,99.76032650900424,93.3562884849427,86.98580885904116,80.64862454187163,74.34447518691172,68.07310315489158,61.83425347869525,60.959813492340345,60.08537350598544,59.21093351963053,58.33649353327562,57.46205354692069,56.58761356056579,55.71317357421087,54.83873358785597,53.96429360150106,53.08985361514614,52.215413628791225,51.34097364243634,50.466533656081424,49.59209366972652,48.71765368337164 +Residential PV - Class 5/Moderate,164.27977620271287,139.81253409475607,135.485109108548,131.16683173373477,126.85767299565646,122.55760404189222,118.26659614161603,113.98462068495701,109.71164918236343,105.44765326397098,101.19260467897485,96.94647529500581,92.70923709751028,88.48086218913417,86.66167868343899,84.84873750116982,83.04200656761182,81.2414540274189,79.44704824274157,77.65875779137387,75.87655146491927,74.10039826697503,72.33026741133541,70.56612832021275,68.80795062247684,67.05570415191198,65.30935894549175,63.56888524167098,61.83425347869525 +Residential PV - Class 5/Conservative,164.80399961792543,140.40739736851037,139.22459130137912,138.04178523424793,136.85897916711676,135.67617309998553,134.49336703285437,133.31056096572314,132.12775489859195,130.94494883146072,129.76214276432952,128.57933669719833,127.39653063006715,126.21372456293592,123.65828837240365,121.1086378089981,118.5647532465406,116.02661514752113,113.49420406259767,110.96750063009988,108.44648557553529,105.93113971109933,103.42144393518872,100.91737923191752,98.4189266706372,95.9260674054595,93.43878267478253,90.95705380082005,88.48086218913417 +Residential PV - Class 6/Advanced,165.53141097370144,140.64971144266582,133.95557136184135,127.29707013352228,120.67392390740972,114.08585183957372,107.53257605275627,101.01382159730171,94.52931641270308,88.07879128975271,81.66197983328655,75.278618425511,68.92844618990178,62.61120495566439,61.72577757315449,60.84035019064457,59.95492280813466,59.06949542562475,58.18406804311482,57.29864066060492,56.413213278094986,55.52778589558508,54.64235851307517,53.75693113056525,52.87150374805533,51.986076365545436,51.10064898303552,50.21522160052562,49.32979421801573 +Residential PV - Class 6/Moderate,166.34396243568546,141.56928781542882,137.18748844859263,132.81495163349234,128.4516480313995,124.0975484273607,119.75262372954522,115.41684496859719,111.09018329699185,106.77260998839567,102.46409643703059,98.16461415704231,93.87413478187251,89.59263006363496,87.75058839709669,85.91486748919039,84.08543486218025,82.2622582604557,80.44530564863558,78.63454520969184,76.82994534309238,75.03147466296261,73.23910199626607,71.45279638100322,69.67252706442855,67.8982635012859,66.12997535206142,64.36763248125416,62.61120495566439 +Residential PV - Class 6/Conservative,166.87477275271692,142.17162558548793,140.97395748203985,139.7762893785918,138.57862127514377,137.3809531716957,136.18328506824767,134.98561696479962,133.78794886135157,132.59028075790349,131.39261265445543,130.19494455100738,128.99727644755936,127.79960834411129,125.21206292914698,122.63037583809621,120.05452719817602,117.48449722638632,114.92026622900283,112.3618146010745,109.80912282592365,107.26217147464965,104.72094120563628,102.18541276406181,99.65556698141285,97.13138477500121,94.61284714748433,92.09993518638835,89.59263006363496 +Residential PV - Class 7/Advanced,173.16571155043405,147.13646925417638,140.13359576028455,133.16800478103232,126.23939937495888,119.34748574562599,112.49197320009009,105.67257410803084,98.88900386152396,92.14098083544637,85.42822634850205,78.75046462485766,72.10742275637638,65.49883066543912,64.57256741536071,63.64630416528228,62.72004091520387,61.79377766512545,60.86751441504701,59.9412511649686,59.01498791489016,58.08872466481175,57.162461414733336,56.2361981646549,55.30993491457648,54.38367166449808,53.45740841441965,52.53114516434124,51.604881914262855 +Residential PV - Class 7/Moderate,174.0157378460967,148.09845644426775,143.51456870497955,138.94037070586018,134.3758317550805,129.82092129029485,125.27560887795877,120.73986421265104,116.21365711640053,111.69695753801655,107.189735552424,102.69196136000238,98.20360528592907,93.72463777952677,91.79764124143574,89.87725697505559,87.96345100477893,86.056189587368,84.15543920997143,82.26116658816142,80.37333866399081,78.49192260407006,76.61688579766378,74.74819585480651,72.88582060443767,71.02972809255532,69.17988658038875,67.3362645425892,65.49883066543912 +Residential PV - Class 7/Conservative,174.5710291089838,148.7285740028172,147.47566950502497,146.22276500723274,144.96986050944057,143.71695601164834,142.46405151385616,141.21114701606396,139.95824251827176,138.70533802047953,137.4524335226873,136.1995290248951,134.94662452710293,133.6937200293107,130.9868371463844,128.2860827729839,125.59143611979455,122.90287649142523,120.22038328587806,117.5439359940226,114.87351419907299,112.20909757606859,109.55066589135885,106.89819900209055,104.25167685569942,101.61107948940464,98.97638702970714,96.34757969189064,93.72463777952677 +Residential PV - Class 8/Advanced,181.78189642616456,154.4575203427863,147.10620573925164,139.79402871182276,132.52067754415938,125.28584382143025,118.089222386719,110.930511298119,103.8094117865048,96.72562821396684,89.67886803289838,82.66884174572208,75.69526286524473,68.75784787562873,67.785496659666,66.81314544370325,65.84079422774052,64.86844301177777,63.89609179581501,62.92374057985227,61.95138936388952,60.97903814792678,60.00668693196405,59.03433571600129,58.06198450003854,57.08963328407582,56.11728206811308,55.144930852150345,54.172579636187635 +Residential PV - Class 8/Moderate,182.6742173750071,155.46737301042353,150.65540533627015,145.85360953348783,141.0619533831179,136.28040480212783,131.508931842695,126.74750269149517,121.9960856689956,117.25464922875227,112.52316195671176,107.80159257051756,103.08990991882061,98.3880829805941,96.36520511427459,94.349268525651,92.34023754859592,90.33807676091344,88.3427509822574,86.3542252720708,84.3724649275464,82.39743548160767,80.42910270091095,78.46743258386725,76.5123913586845,74.56394548142947,72.62206163410934,70.68670672277248,68.75784787562873 +Residential PV - Class 8/Conservative,183.25713819652955,156.12884325033983,154.81359813853135,153.4983530267229,152.1831079149145,150.86786280310602,149.5526176912976,148.23737257948918,146.92212746768072,145.60688235587227,144.29163724406382,142.9763921322554,141.66114702044698,140.34590190863852,137.5043329891555,134.66919751468825,131.84047366151069,129.01813970449368,126.2021740165483,123.39255506807386,120.58926142640897,117.7922717552865,115.0015648142926,112.21711945832864,109.43891463707735,106.66692939447235,103.90114286817123,101.14153428903218,98.3880829805941 +Residential PV - Class 9/Advanced,189.31777830796156,160.86065317362502,153.20458523866787,145.58927735244154,138.01440487621042,130.47964660961412,122.98468474526592,115.52920482406928,108.11289569123824,100.73544945300932,93.39656143403238,86.0959301354274,78.83325719349592,71.60824733907457,70.5955866970624,69.58292605505022,68.57026541303804,67.55760477102586,66.54494412901367,65.5322834870015,64.5196228449893,63.50696220297713,62.494301560964956,61.48164091895276,60.46898027694058,59.45631963492842,58.44365899291624,57.43099835090407,56.41833770889192 +Residential PV - Class 9/Moderate,190.2470909782204,161.912369913378,156.90091911838385,151.90006187603197,146.90976463170665,141.9299939723533,136.96071662573232,132.00189945967833,127.05350948136375,122.11551383656708,117.18787980894575,112.2705748193136,107.363566424923,102.46682231875123,100.36008478894713,98.2605762918347,96.16825968272491,94.08309807097264,92.00505481780854,89.93409353419305,87.8701780786924,85.81327255537592,83.76334131173532,81.72034893662452,79.68426025822079,77.65504034200622,75.63265448876982,73.61706823262952,71.60824733907457 +Residential PV - Class 9/Conservative,190.85417714592862,162.6012618146057,161.23149239645505,159.86172297830444,158.4919535601539,157.12218414200325,155.75241472385267,154.38264530570208,153.01287588755147,151.64310646940086,150.27333705125025,148.90356763309964,147.5337982149491,146.16402879679845,143.20466086565804,140.25199308200862,137.306002717408,134.3666671460982,131.43396384442588,128.50787039026733,125.58836446245675,122.67542384021883,119.76902640260509,116.86915012793362,113.97577309323317,111.08887347369051,108.2084295421019,105.33441966832767,102.46682231875123 +Residential PV - Class 10/Advanced,207.36742853781786,176.19718707699192,167.81118585422067,159.46983076330204,151.1727662142835,142.91964038340407,134.71010516336432,126.54381611438248,118.42043241602204,110.33961681977654,102.30103560239782,94.30435851995415,86.34925876260515,78.43541291007986,77.32620470368562,76.21699649729135,75.10778829089709,73.99858008450282,72.88937187810853,71.78016367171428,70.67095546531999,69.56174725892573,68.45253905253148,67.34333084613719,66.23412263974292,65.12491443334868,64.0157062269544,62.90649802056016,61.79728981416593 +Residential PV - Class 10/Moderate,208.38534233577985,177.34917500872217,171.85993002660928,166.3822885916653,160.9162139501609,155.46166950342442,150.01861880702458,144.58702556995897,139.1668536538477,133.75806707213147,128.36062998927557,122.97450671997814,117.59966172838406,112.23605962730306,109.92846470376169,107.62878803244932,105.33698892728405,103.05302698044848,100.77686206001492,98.50845430759487,96.24776413601242,93.99475222700127,91.74937952892537,89.51160725452257,87.28139687867122,85.05871013617923,82.84350901959579,80.63575577704464,78.43541291007986 +Residential PV - Class 10/Conservative,209.05030839772965,178.1037462031175,176.6033822939785,175.10301838483957,173.60265447570066,172.1022905665617,170.60192665742278,169.10156274828384,167.6011988391449,166.10083493000593,164.600471020867,163.10010711172805,161.5997432025891,160.09937929345014,156.85786376615718,153.62368718171706,150.3968246447467,147.17725137233725,143.96494269341915,140.75987404813236,137.5620209872002,134.3713591713076,131.18786437048405,128.0115124634896,124.8422794372061,121.68014138603192,118.52507451128096,115.37705512058544,112.23605962730306 diff --git a/tests/data/Solar_-_PV_Dist._Res/R&D/TechLife/df_occ.csv b/tests/data/Solar_-_PV_Dist._Res/R&D/TechLife/df_occ.csv index 6c6d497..4f3edb2 100644 --- a/tests/data/Solar_-_PV_Dist._Res/R&D/TechLife/df_occ.csv +++ b/tests/data/Solar_-_PV_Dist._Res/R&D/TechLife/df_occ.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential PV - Class 1/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 1/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 1/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 2/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 2/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 2/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 3/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 3/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 3/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 4/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 4/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 4/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 5/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 5/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 5/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 6/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 6/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 6/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 7/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 7/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 7/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 8/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 8/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 8/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 9/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 9/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 9/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 -Residential PV - Class 10/Advanced,2858.729434849882,2947.14374726792,2806.4833220396595,2665.822896811399,2525.162471583138,2384.5020463548776,2243.841621126617,2103.1811958983562,1962.5207706700955,1821.8603454418346,1681.199920213574,1540.539494985313,1399.8790697570523,1259.2186445287914,1118.55821930053,1102.15217499671,1085.74613069289,1069.34008638907,1052.9340420852498,1036.5279977814296,1020.1219534776096,1003.7159091737896,987.3098648699695,970.9038205661495,954.4977762623296,938.0917319585096,921.6856876546896,905.2796433508696,888.8735990470497,872.4675547432304 -Residential PV - Class 10/Moderate,2858.729434849882,2947.14374726792,2841.7254331186673,2736.3071189694147,2630.888804820162,2525.4704906709094,2420.0521765216567,2314.633862372404,2209.2155482231515,2103.7972340738993,1998.3789199246467,1892.9606057753942,1787.5422916261418,1682.1239774768894,1576.705663327638,1546.1625003924976,1515.619337457357,1485.0761745222164,1454.533011587076,1423.9898486519355,1393.4466857167952,1362.9035227816546,1332.360359846514,1301.8171969113737,1271.274033976233,1240.7308710410928,1210.1877081059522,1179.6445451708119,1149.1013822356713,1118.55821930053 -Residential PV - Class 10/Conservative,2858.729434849882,2947.14374726792,2891.8396806737633,2836.535614079606,2781.2315474854495,2725.9274808912924,2670.6234142971357,2615.319347702979,2560.015281108822,2504.7112145146652,2449.407147920508,2394.1030813263515,2338.7990147321943,2283.4949481380377,2228.19088154388,2184.7585336627976,2141.3261857817147,2097.893837900632,2054.4614900195493,2011.0291421384666,1967.5967942573839,1924.164446376301,1880.7320984952182,1837.2997506141355,1793.8674027330528,1750.43505485197,1707.0027069708874,1663.5703590898045,1620.1380112087218,1576.705663327638 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential PV - Class 1/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 1/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 1/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 2/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 2/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 2/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 3/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 3/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 3/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 4/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 4/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 4/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 5/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 5/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 5/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 6/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 6/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 6/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 7/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 7/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 7/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 8/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 8/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 8/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 9/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 9/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 9/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 +Residential PV - Class 10/Advanced,3182.9957314709854,2682.1846272586527,2559.342026977293,2436.4994266959334,2313.6568264145735,2190.814226133214,2067.9716258518542,1945.1290255704948,1822.2864252891352,1699.4438250077756,1576.601224726416,1453.7586244450563,1330.9160241636966,1208.0734238823359,1190.3544479966863,1172.6354721110367,1154.9164962253874,1137.1975203397378,1119.4785444540883,1101.7595685684387,1084.040592682789,1066.3216167971398,1048.6026409114902,1030.8836650258406,1013.1646891401911,995.4457132545417,977.7267373688923,960.0077614832428,942.2887855975939 +Residential PV - Class 10/Moderate,3182.9957314709854,2682.1846272586527,2600.5763395800877,2518.9680519015233,2437.3597642229583,2355.751476544394,2274.1431888658294,2192.5349011872645,2110.9266135087,2029.3183258301353,1947.7100381515709,1866.1017504730064,1784.493462794442,1702.885175115879,1669.897725033643,1636.9102749514066,1603.9228248691704,1570.935374786934,1537.947924704698,1504.9604746224616,1471.9730245402254,1438.985574457989,1405.998124375753,1373.0106742935166,1340.0232242112804,1307.035774129044,1274.048324046808,1241.0608739645716,1208.0734238823359 +Residential PV - Class 10/Conservative,3182.9957314709854,2682.1846272586527,2659.211491853118,2636.238356447583,2613.2652210420483,2590.2920856365135,2567.318950230979,2544.3458148254444,2521.3726794199097,2498.399544014375,2475.42640860884,2452.4532732033053,2429.480137797771,2406.507002392236,2359.5988805738116,2312.690758755388,2265.7826369369636,2218.87451511854,2171.9663933001157,2125.058271481692,2078.150149663268,2031.242027844844,1984.3339060264202,1937.4257842079965,1890.5176623895727,1843.609540571149,1796.7014187527252,1749.7932969343015,1702.885175115879 diff --git a/tests/data/Solar_-_PV_Dist._Res/R&D/TechLife/df_tc.csv b/tests/data/Solar_-_PV_Dist._Res/R&D/TechLife/df_tc.csv index a011e83..5847a09 100644 --- a/tests/data/Solar_-_PV_Dist._Res/R&D/TechLife/df_tc.csv +++ b/tests/data/Solar_-_PV_Dist._Res/R&D/TechLife/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735 -10 year CRF/Moderate,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735 -10 year CRF/Conservative,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735,0.12194734480004735 -ITC Schedule/*,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858 -PVD/Moderate,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858 -PVD/Conservative,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858,0.8446177127811858 -PFF/Advanced,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949 -PFF/Moderate,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949 -PFF/Conservative,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949,1.0538586058848949 -Year (Advanced)/nan,2021,2022,2023,2024,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128 -2/nan,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888 -3/nan,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517 -4/nan,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328 -5/nan,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431 -6/nan,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318 -Year (Moderate)/nan,2021,2022,2023,2024,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128 -2/nan,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888 -3/nan,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517,0.830770987881517 -4/nan,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328,0.7809833269378328 -5/nan,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431,0.7341794138842431 -6/nan,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318,0.6901804343056318 -Year (Conservative)/nan,2021,2022,2023,2024,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128,0.9400705348767128 -2/nan,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888,0.8837326105433888 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072 +10 year CRF/Moderate,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072 +10 year CRF/Conservative,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072,0.12111876448504072 +ITC Schedule/*,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583 +PVD/Moderate,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583 +PVD/Conservative,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583,0.8475788859782583 +PFF/Advanced,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764 +PFF/Moderate,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764 +PFF/Conservative,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764,1.0528322040791764 +Year (Advanced)/nan,2022,2023,2024,2025,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845 +2/nan,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705 +3/nan,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797 +4/nan,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063 +5/nan,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911 +6/nan,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268 +Year (Moderate)/nan,2022,2023,2024,2025,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845 +2/nan,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705 +3/nan,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797,0.8340451525086797 +4/nan,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063,0.7850899478462063 +5/nan,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911,0.7390082231821911 +6/nan,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268,0.6956313164232268 +Year (Conservative)/nan,2022,2023,2024,2025,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845,0.9413038916235845 +2/nan,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705,0.886053016385705 diff --git a/tests/data/Solar_-_PV_Dist._Res/R&D/TechLife/df_vom.csv b/tests/data/Solar_-_PV_Dist._Res/R&D/TechLife/df_vom.csv index 1e2e725..d99ffda 100644 --- a/tests/data/Solar_-_PV_Dist._Res/R&D/TechLife/df_vom.csv +++ b/tests/data/Solar_-_PV_Dist._Res/R&D/TechLife/df_vom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential PV - Class 1/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 1/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 1/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 2/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 2/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 2/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 3/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 3/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 3/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 4/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 4/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 4/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 5/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 5/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 5/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 6/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 6/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 6/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 7/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 7/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 7/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 8/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 8/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 8/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 9/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 9/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 9/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 10/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 10/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Residential PV - Class 10/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential PV - Class 1/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 1/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 1/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 2/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 2/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 2/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 3/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 3/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 3/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 4/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 4/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 4/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 5/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 5/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 5/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 6/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 6/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 6/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 7/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 7/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 7/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 8/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 8/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 8/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 9/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 9/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 9/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 10/Advanced,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 10/Moderate,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Residential PV - Class 10/Conservative,0,0,0,0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Solar_-_PV_Dist._Res/R&D/df_cff.csv b/tests/data/Solar_-_PV_Dist._Res/R&D/df_cff.csv index 7d0167e..90e7187 100644 --- a/tests/data/Solar_-_PV_Dist._Res/R&D/df_cff.csv +++ b/tests/data/Solar_-_PV_Dist._Res/R&D/df_cff.csv @@ -1,4 +1,4 @@ -Construction Finance Factor,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CFF/Advanced,1,1,1,1,1,1.0,1,1,1,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0 -CFF/Moderate,1,1,1,1,1,1.0,1,1,1,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0 -CFF/Conservative,1,1,1,1,1,1.0,1,1,1,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0 +Construction Finance Factor,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CFF/Advanced,1,1,1,1,1,1.0,1,1,1,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0 +CFF/Moderate,1,1,1,1,1,1.0,1,1,1,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0 +CFF/Conservative,1,1,1,1,1,1.0,1,1,1,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0 diff --git a/tests/data/Solar_-_PV_Dist._Res/R&D/df_just_wacc.csv b/tests/data/Solar_-_PV_Dist._Res/R&D/df_just_wacc.csv index c5dcab6..f844756 100644 --- a/tests/data/Solar_-_PV_Dist._Res/R&D/df_just_wacc.csv +++ b/tests/data/Solar_-_PV_Dist._Res/R&D/df_just_wacc.csv @@ -1,7 +1,7 @@ -WACC Type,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -WACC Nominal - Advanced,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017 -WACC Nominal - Moderate,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017 -WACC Nominal - Conservative,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017 -WACC Real - Advanced,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605 -WACC Real - Moderate,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605 -WACC Real - Conservative,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605 +WACC Type,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +WACC Nominal - Advanced,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265 +WACC Nominal - Moderate,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265 +WACC Nominal - Conservative,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265 +WACC Real - Advanced,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061 +WACC Real - Moderate,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061 +WACC Real - Conservative,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061 diff --git a/tests/data/Solar_-_PV_Dist._Res/R&D/df_wacc.csv b/tests/data/Solar_-_PV_Dist._Res/R&D/df_wacc.csv index ad89077..cbf6bc9 100644 --- a/tests/data/Solar_-_PV_Dist._Res/R&D/df_wacc.csv +++ b/tests/data/Solar_-_PV_Dist._Res/R&D/df_wacc.csv @@ -1,25 +1,25 @@ -WACC,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Inflation Rate,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 -Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Calculated Interest Rate Real - Advanced,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Calculated Interest Rate Real - Moderate,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Calculated Interest Rate Real - Conservative,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Interest During Construction - Nominal,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065 -Rate of Return on Equity Nominal - Advanced,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098 -Rate of Return on Equity Nominal - Moderate,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098 -Rate of Return on Equity Nominal - Conservative,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098,0.098 -Calculated Rate of Return on Equity Real - Advanced,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224 -Calculated Rate of Return on Equity Real - Moderate,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224 -Calculated Rate of Return on Equity Real - Conservative,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224,0.07121951219512224 -Debt Fraction - Advanced,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087 -Debt Fraction - Moderate,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087 -Debt Fraction - Conservative,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087,0.744274707324087 -Tax Rate (Federal and State),0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574 -WACC Nominal - Advanced,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017 -WACC Nominal - Moderate,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017 -WACC Nominal - Conservative,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017,0.06374996651836017 -WACC Real - Advanced,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605 -WACC Real - Moderate,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605 -WACC Real - Conservative,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605,0.03780484538376605 +WACC,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Inflation Rate,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 +Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Calculated Interest Rate Real - Advanced,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Moderate,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Conservative,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Interest During Construction - Nominal,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065 +Rate of Return on Equity Nominal - Advanced,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095 +Rate of Return on Equity Nominal - Moderate,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095 +Rate of Return on Equity Nominal - Conservative,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095,0.095 +Calculated Rate of Return on Equity Real - Advanced,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933 +Calculated Rate of Return on Equity Real - Moderate,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933 +Calculated Rate of Return on Equity Real - Conservative,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933,0.06829268292682933 +Debt Fraction - Advanced,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119 +Debt Fraction - Moderate,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119 +Debt Fraction - Conservative,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119,0.758841111423119 +Tax Rate (Federal and State),0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574 +WACC Nominal - Advanced,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265 +WACC Nominal - Moderate,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265 +WACC Nominal - Conservative,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265,0.062356173068800265 +WACC Real - Advanced,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061 +WACC Real - Moderate,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061 +WACC Real - Conservative,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061,0.03644504689639061 diff --git a/tests/data/Solar_-_PV_Dist._Res/df_ncf.csv b/tests/data/Solar_-_PV_Dist._Res/df_ncf.csv index 016e981..6bdfd41 100644 --- a/tests/data/Solar_-_PV_Dist._Res/df_ncf.csv +++ b/tests/data/Solar_-_PV_Dist._Res/df_ncf.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Residential PV - Class 1/Advanced,0.1856367903233046,0.18613626334678623,0.18663573637026787,0.1871352093937495,0.18763468241723114,0.18813415544071277,0.1886336284641944,0.18913310148767604,0.18963257451115767,0.1901320475346393,0.19063152055812094,0.19113099358160257,0.1916304666050842,0.19212993962856584,0.19262941265204728,0.19262941265204728,0.19262941265204728,0.19262941265204728,0.19262941265204728,0.19262941265204728,0.19262941265204728,0.19262941265204728,0.19262941265204728,0.19262941265204728,0.19262941265204728,0.19262941265204728,0.19262941265204728,0.19262941265204728,0.19262941265204728,0.19262941265204728 -Residential PV - Class 1/Moderate,0.18503063549930399,0.1852270311107853,0.18542342672226664,0.18561982233374796,0.1858162179452293,0.18601261355671062,0.18620900916819194,0.18640540477967327,0.1866018003911546,0.18679819600263592,0.18699459161411724,0.18719098722559857,0.1873873828370799,0.18758377844856122,0.18778017406004235,0.18810345663284267,0.18842673920564298,0.1887500217784433,0.18907330435124362,0.18939658692404393,0.18971986949684425,0.19004315206964456,0.19036643464244488,0.1906897172152452,0.1910129997880455,0.19133628236084582,0.19165956493364614,0.19198284750644645,0.19230613007924677,0.19262941265204728 -Residential PV - Class 1/Conservative,0.18463784427634133,0.18463784427634133,0.18463784427634133,0.18463784427634133,0.18463784427634133,0.18463784427634133,0.18463784427634133,0.18463784427634133,0.18463784427634133,0.18463784427634133,0.18463784427634133,0.18463784427634133,0.18463784427634133,0.18463784427634133,0.18463784427634133,0.18484733292858807,0.1850568215808348,0.18526631023308154,0.18547579888532828,0.18568528753757502,0.18589477618982175,0.1861042648420685,0.18631375349431523,0.18652324214656196,0.1867327307988087,0.18694221945105544,0.18715170810330217,0.1873611967555489,0.18757068540779565,0.18778017406004235 -Residential PV - Class 2/Advanced,0.1827648948904722,0.1832566408125939,0.1837483867347156,0.1842401326568373,0.184731878578959,0.1852236245010807,0.1857153704232024,0.1862071163453241,0.1866988622674458,0.1871906081895675,0.1876823541116892,0.1881741000338109,0.1886658459559326,0.1891575918780543,0.1896493378001759,0.1896493378001759,0.1896493378001759,0.1896493378001759,0.1896493378001759,0.1896493378001759,0.1896493378001759,0.1896493378001759,0.1896493378001759,0.1896493378001759,0.1896493378001759,0.1896493378001759,0.1896493378001759,0.1896493378001759,0.1896493378001759,0.1896493378001759 -Residential PV - Class 2/Moderate,0.18216811758947016,0.18236147486109083,0.1825548321327115,0.18274818940433218,0.18294154667595286,0.18313490394757354,0.1833282612191942,0.1835216184908149,0.18371497576243556,0.18390833303405624,0.1841016903056769,0.1842950475772976,0.18448840484891826,0.18468176212053894,0.1848751193921595,0.1851934006193606,0.1855116818465617,0.1858299630737628,0.18614824430096388,0.18646652552816498,0.18678480675536607,0.18710308798256717,0.18742136920976826,0.18773965043696936,0.18805793166417045,0.18837621289137155,0.18869449411857264,0.18901277534577374,0.18933105657297483,0.1896493378001759 -Residential PV - Class 2/Conservative,0.1817814030462288,0.1817814030462288,0.1817814030462288,0.1817814030462288,0.1817814030462288,0.1817814030462288,0.1817814030462288,0.1817814030462288,0.1817814030462288,0.1817814030462288,0.1817814030462288,0.1817814030462288,0.1817814030462288,0.1817814030462288,0.1817814030462288,0.1819876508026242,0.18219389855901957,0.18240014631541496,0.18260639407181034,0.18281264182820572,0.1830188895846011,0.1832251373409965,0.18343138509739187,0.18363763285378726,0.18384388061018264,0.18405012836657803,0.1842563761229734,0.1844626238793688,0.18466887163576418,0.1848751193921595 -Residential PV - Class 3/Advanced,0.17050354966074213,0.1709623052948763,0.17142106092901047,0.17187981656314463,0.1723385721972788,0.17279732783141297,0.17325608346554713,0.1737148390996813,0.17417359473381547,0.17463235036794963,0.1750911060020838,0.17554986163621797,0.17600861727035214,0.1764673729044863,0.17692612853862053,0.17692612853862053,0.17692612853862053,0.17692612853862053,0.17692612853862053,0.17692612853862053,0.17692612853862053,0.17692612853862053,0.17692612853862053,0.17692612853862053,0.17692612853862053,0.17692612853862053,0.17692612853862053,0.17692612853862053,0.17692612853862053,0.17692612853862053 -Residential PV - Class 3/Moderate,0.16994680900089723,0.17012719430510895,0.17030757960932066,0.17048796491353238,0.1706683502177441,0.1708487355219558,0.17102912082616753,0.17120950613037925,0.17138989143459096,0.17157027673880268,0.1717506620430144,0.1719310473472261,0.17211143265143783,0.17229181795564955,0.17247220325986126,0.17276913161177854,0.1730660599636958,0.1733629883156131,0.17365991666753036,0.17395684501944764,0.1742537733713649,0.1745507017232822,0.17484763007519946,0.17514455842711674,0.175441486779034,0.1757384151309513,0.17603534348286856,0.17633227183478584,0.1766292001867031,0.17692612853862053 -Residential PV - Class 3/Conservative,0.1695860383924738,0.1695860383924738,0.1695860383924738,0.1695860383924738,0.1695860383924738,0.1695860383924738,0.1695860383924738,0.1695860383924738,0.1695860383924738,0.1695860383924738,0.1695860383924738,0.1695860383924738,0.1695860383924738,0.1695860383924738,0.1695860383924738,0.16977844938363296,0.16997086037479212,0.17016327136595127,0.17035568235711043,0.1705480933482696,0.17074050433942875,0.1709329153305879,0.17112532632174707,0.17131773731290623,0.17151014830406539,0.17170255929522454,0.1718949702863837,0.17208738127754286,0.17227979226870202,0.17247220325986126 -Residential PV - Class 4/Advanced,0.16112150681386017,0.16155501919045362,0.16198853156704707,0.16242204394364052,0.16285555632023396,0.1632890686968274,0.16372258107342086,0.1641560934500143,0.16458960582660775,0.1650231182032012,0.16545663057979465,0.1658901429563881,0.16632365533298155,0.166757167709575,0.16719068008616828,0.16719068008616828,0.16719068008616828,0.16719068008616828,0.16719068008616828,0.16719068008616828,0.16719068008616828,0.16719068008616828,0.16719068008616828,0.16719068008616828,0.16719068008616828,0.16719068008616828,0.16719068008616828,0.16719068008616828,0.16719068008616828,0.16719068008616828 -Residential PV - Class 4/Moderate,0.16059540108645892,0.16076586059935175,0.16093632011224457,0.1611067796251374,0.16127723913803022,0.16144769865092304,0.16161815816381586,0.16178861767670868,0.1619590771896015,0.16212953670249433,0.16229999621538715,0.16247045572827998,0.1626409152411728,0.16281137475406562,0.16298183426695853,0.16326242398823917,0.16354301370951982,0.16382360343080046,0.1641041931520811,0.16438478287336175,0.1646653725946424,0.16494596231592304,0.16522655203720368,0.16550714175848433,0.16578773147976497,0.16606832120104562,0.16634891092232626,0.1666295006436069,0.16691009036488755,0.16719068008616828 -Residential PV - Class 4/Conservative,0.16025448206067328,0.16025448206067328,0.16025448206067328,0.16025448206067328,0.16025448206067328,0.16025448206067328,0.16025448206067328,0.16025448206067328,0.16025448206067328,0.16025448206067328,0.16025448206067328,0.16025448206067328,0.16025448206067328,0.16025448206067328,0.16025448206067328,0.16043630554109228,0.1606181290215113,0.1607999525019303,0.1609817759823493,0.16116359946276831,0.16134542294318732,0.16152724642360633,0.16170906990402534,0.16189089338444435,0.16207271686486335,0.16225454034528236,0.16243636382570137,0.16261818730612038,0.16280001078653938,0.16298183426695853 -Residential PV - Class 5/Advanced,0.1526080409825433,0.15301864708871657,0.15342925319488984,0.15383985930106311,0.1542504654072364,0.15466107151340966,0.15507167761958293,0.1554822837257562,0.15589288983192948,0.15630349593810275,0.15671410204427602,0.1571247081504493,0.15753531425662257,0.15794592036279584,0.15835652646896928,0.15835652646896928,0.15835652646896928,0.15835652646896928,0.15835652646896928,0.15835652646896928,0.15835652646896928,0.15835652646896928,0.15835652646896928,0.15835652646896928,0.15835652646896928,0.15835652646896928,0.15835652646896928,0.15835652646896928,0.15835652646896928,0.15835652646896928 -Residential PV - Class 5/Moderate,0.15210973404639264,0.15227118668449058,0.15243263932258852,0.15259409196068646,0.1527555445987844,0.15291699723688235,0.1530784498749803,0.15323990251307823,0.15340135515117617,0.15356280778927411,0.15372426042737206,0.15388571306547,0.15404716570356794,0.15420861834166588,0.15437007097976382,0.15463583467904418,0.15490159837832454,0.1551673620776049,0.15543312577688526,0.15569888947616561,0.15596465317544597,0.15623041687472633,0.1564961805740067,0.15676194427328705,0.1570277079725674,0.15729347167184776,0.15755923537112812,0.15782499907040848,0.15809076276968884,0.15835652646896928 -Residential PV - Class 5/Conservative,0.15178682877019675,0.15178682877019675,0.15178682877019675,0.15178682877019675,0.15178682877019675,0.15178682877019675,0.15178682877019675,0.15178682877019675,0.15178682877019675,0.15178682877019675,0.15178682877019675,0.15178682877019675,0.15178682877019675,0.15178682877019675,0.15178682877019675,0.15195904491750123,0.1521312610648057,0.15230347721211018,0.15247569335941466,0.15264790950671914,0.15282012565402361,0.1529923418013281,0.15316455794863257,0.15333677409593705,0.15350899024324152,0.153681206390546,0.15385342253785048,0.15402563868515495,0.15419785483245943,0.15437007097976382 -Residential PV - Class 6/Advanced,0.1507143057809494,0.15111981661670154,0.15152532745245367,0.1519308382882058,0.15233634912395794,0.15274185995971007,0.1531473707954622,0.15355288163121433,0.15395839246696646,0.1543639033027186,0.15476941413847073,0.15517492497422286,0.155580435809975,0.15598594664572712,0.15639145748147906,0.15639145748147906,0.15639145748147906,0.15639145748147906,0.15639145748147906,0.15639145748147906,0.15639145748147906,0.15639145748147906,0.15639145748147906,0.15639145748147906,0.15639145748147906,0.15639145748147906,0.15639145748147906,0.15639145748147906,0.15639145748147906,0.15639145748147906 -Residential PV - Class 6/Moderate,0.1502221824074741,0.15038163155648857,0.15054108070550304,0.1507005298545175,0.15085997900353199,0.15101942815254646,0.15117887730156093,0.1513383264505754,0.15149777559958988,0.15165722474860435,0.15181667389761883,0.1519761230466333,0.15213557219564777,0.15229502134466225,0.15245447049367689,0.1527169362928637,0.15297940209205052,0.15324186789123734,0.15350433369042416,0.15376679948961097,0.1540292652887978,0.1542917310879846,0.15455419688717142,0.15481666268635824,0.15507912848554506,0.15534159428473188,0.1556040600839187,0.1558665258831055,0.15612899168229233,0.15639145748147906 -Residential PV - Class 6/Conservative,0.14990328410944515,0.14990328410944515,0.14990328410944515,0.14990328410944515,0.14990328410944515,0.14990328410944515,0.14990328410944515,0.14990328410944515,0.14990328410944515,0.14990328410944515,0.14990328410944515,0.14990328410944515,0.14990328410944515,0.14990328410944515,0.14990328410944515,0.15007336320172726,0.15024344229400938,0.1504135213862915,0.1505836004785736,0.15075367957085573,0.15092375866313784,0.15109383775541996,0.15126391684770207,0.1514339959399842,0.1516040750322663,0.15177415412454842,0.15194423321683054,0.15211431230911265,0.15228439140139477,0.15245447049367689 -Residential PV - Class 7/Advanced,0.14406981305058436,0.14445744626160617,0.14484507947262798,0.1452327126836498,0.1456203458946716,0.1460079791056934,0.14639561231671522,0.14678324552773703,0.14717087873875884,0.14755851194978065,0.14794614516080246,0.14833377837182427,0.14872141158284607,0.14910904479386788,0.1494966780048899,0.1494966780048899,0.1494966780048899,0.1494966780048899,0.1494966780048899,0.1494966780048899,0.1494966780048899,0.1494966780048899,0.1494966780048899,0.1494966780048899,0.1494966780048899,0.1494966780048899,0.1494966780048899,0.1494966780048899,0.1494966780048899,0.1494966780048899 -Residential PV - Class 7/Moderate,0.14359938576070616,0.14375180532678888,0.1439042248928716,0.14405664445895433,0.14420906402503705,0.14436148359111978,0.1445139031572025,0.14466632272328522,0.14481874228936795,0.14497116185545067,0.1451235814215334,0.14527600098761612,0.14542842055369884,0.14558084011978156,0.1457332596858643,0.145984154240466,0.1462350487950677,0.1464859433496694,0.1467368379042711,0.1469877324588728,0.1472386270134745,0.1474895215680762,0.1477404161226779,0.1479913106772796,0.1482422052318813,0.148493099786483,0.1487439943410847,0.1489948888956864,0.1492457834502881,0.1494966780048899 -Residential PV - Class 7/Conservative,0.14329454662854071,0.14329454662854071,0.14329454662854071,0.14329454662854071,0.14329454662854071,0.14329454662854071,0.14329454662854071,0.14329454662854071,0.14329454662854071,0.14329454662854071,0.14329454662854071,0.14329454662854071,0.14329454662854071,0.14329454662854071,0.14329454662854071,0.14345712749902895,0.14361970836951718,0.1437822892400054,0.14394487011049364,0.14410745098098188,0.1442700318514701,0.14443261272195834,0.14459519359244657,0.1447577744629348,0.14492035533342304,0.14508293620391127,0.1452455170743995,0.14540809794488774,0.14557067881537597,0.1457332596858643 -Residential PV - Class 8/Advanced,0.13724112345794404,0.13761038344547222,0.1379796434330004,0.13834890342052858,0.13871816340805676,0.13908742339558494,0.13945668338311312,0.1398259433706413,0.14019520335816948,0.14056446334569767,0.14093372333322585,0.14130298332075403,0.1416722433082822,0.1420415032958104,0.1424107632833385,0.1424107632833385,0.1424107632833385,0.1424107632833385,0.1424107632833385,0.1424107632833385,0.1424107632833385,0.1424107632833385,0.1424107632833385,0.1424107632833385,0.1424107632833385,0.1424107632833385,0.1424107632833385,0.1424107632833385,0.1424107632833385,0.1424107632833385 -Residential PV - Class 8/Moderate,0.13679299370472853,0.13693818881564895,0.13708338392656938,0.1372285790374898,0.13737377414841023,0.13751896925933066,0.13766416437025109,0.1378093594811715,0.13795455459209194,0.13809974970301236,0.1382449448139328,0.13839013992485322,0.13853533503577364,0.13868053014669407,0.1388257252576146,0.13906472779266288,0.13930373032771115,0.13954273286275942,0.1397817353978077,0.14002073793285597,0.14025974046790424,0.1404987430029525,0.14073774553800078,0.14097674807304905,0.14121575060809732,0.1414547531431456,0.14169375567819387,0.14193275821324214,0.1421717607482904,0.1424107632833385 -Residential PV - Class 8/Conservative,0.13650260348288767,0.13650260348288767,0.13650260348288767,0.13650260348288767,0.13650260348288767,0.13650260348288767,0.13650260348288767,0.13650260348288767,0.13650260348288767,0.13650260348288767,0.13650260348288767,0.13650260348288767,0.13650260348288767,0.13650260348288767,0.13650260348288767,0.13665747826786948,0.13681235305285128,0.13696722783783308,0.13712210262281488,0.13727697740779668,0.13743185219277848,0.13758672697776028,0.13774160176274208,0.13789647654772388,0.13805135133270569,0.1382062261176875,0.1383611009026693,0.1385159756876511,0.1386708504726329,0.1388257252576146 -Residential PV - Class 9/Advanced,0.13177817695103008,0.13213273837366618,0.13248729979630228,0.13284186121893837,0.13319642264157447,0.13355098406421057,0.13390554548684666,0.13426010690948276,0.13461466833211885,0.13496922975475495,0.13532379117739105,0.13567835260002714,0.13603291402266324,0.13638747544529933,0.13674203686793523,0.13674203686793523,0.13674203686793523,0.13674203686793523,0.13674203686793523,0.13674203686793523,0.13674203686793523,0.13674203686793523,0.13674203686793523,0.13674203686793523,0.13674203686793523,0.13674203686793523,0.13674203686793523,0.13674203686793523,0.13674203686793523,0.13674203686793523 -Residential PV - Class 9/Moderate,0.13134788521027244,0.1314873007625297,0.13162671631478698,0.13176613186704425,0.13190554741930152,0.1320449629715588,0.13218437852381607,0.13232379407607334,0.1324632096283306,0.13260262518058788,0.13274204073284515,0.13288145628510242,0.1330208718373597,0.13316028738961697,0.1332997029418742,0.13352919187027829,0.13375868079868236,0.13398816972708644,0.1342176586554905,0.1344471475838946,0.13467663651229866,0.13490612544070274,0.13513561436910682,0.1353651032975109,0.13559459222591497,0.13582408115431904,0.13605357008272312,0.1362830590111272,0.13651254793953127,0.13674203686793523 -Residential PV - Class 9/Conservative,0.1310690541057579,0.1310690541057579,0.1310690541057579,0.1310690541057579,0.1310690541057579,0.1310690541057579,0.1310690541057579,0.1310690541057579,0.1310690541057579,0.1310690541057579,0.1310690541057579,0.1310690541057579,0.1310690541057579,0.1310690541057579,0.1310690541057579,0.13121776402816565,0.1313664739505734,0.13151518387298117,0.13166389379538893,0.13181260371779668,0.13196131364020444,0.1321100235626122,0.13225873348501996,0.13240744340742772,0.13255615332983547,0.13270486325224323,0.132853573174651,0.13300228309705875,0.1331509930194665,0.1332997029418742 -Residential PV - Class 10/Advanced,0.12030795706806317,0.12063165679892487,0.12095535652978658,0.12127905626064828,0.12160275599150998,0.12192645572237168,0.12225015545323338,0.12257385518409508,0.12289755491495678,0.12322125464581848,0.12354495437668019,0.12386865410754189,0.12419235383840359,0.12451605356926529,0.12483975330012691,0.12483975330012691,0.12483975330012691,0.12483975330012691,0.12483975330012691,0.12483975330012691,0.12483975330012691,0.12483975330012691,0.12483975330012691,0.12483975330012691,0.12483975330012691,0.12483975330012691,0.12483975330012691,0.12483975330012691,0.12483975330012691,0.12483975330012691 -Residential PV - Class 10/Moderate,0.11991511872812279,0.12004239928901429,0.1201696798499058,0.12029696041079731,0.12042424097168881,0.12055152153258032,0.12067880209347183,0.12080608265436334,0.12093336321525484,0.12106064377614635,0.12118792433703786,0.12131520489792937,0.12144248545882087,0.12156976601971238,0.12169704658060394,0.12190656036190547,0.122116074143207,0.12232558792450854,0.12253510170581007,0.1227446154871116,0.12295412926841313,0.12316364304971467,0.1233731568310162,0.12358267061231773,0.12379218439361926,0.1240016981749208,0.12421121195622233,0.12442072573752386,0.12463023951882539,0.12483975330012691 -Residential PV - Class 10/Conservative,0.11966055760633977,0.11966055760633977,0.11966055760633977,0.11966055760633977,0.11966055760633977,0.11966055760633977,0.11966055760633977,0.11966055760633977,0.11966055760633977,0.11966055760633977,0.11966055760633977,0.11966055760633977,0.11966055760633977,0.11966055760633977,0.11966055760633977,0.11979632353795738,0.119932089469575,0.12006785540119261,0.12020362133281022,0.12033938726442783,0.12047515319604545,0.12061091912766306,0.12074668505928067,0.12088245099089828,0.1210182169225159,0.12115398285413351,0.12128974878575112,0.12142551471736873,0.12156128064898634,0.12169704658060394 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Residential PV - Class 1/Advanced,0.18613626334678623,0.18663573637026787,0.1871352093937495,0.18763468241723114,0.18813415544071277,0.1886336284641944,0.18913310148767604,0.18963257451115767,0.1901320475346393,0.19063152055812094,0.19113099358160257,0.1916304666050842,0.19212993962856584,0.19262941265204728,0.19262941265204728,0.19262941265204728,0.19262941265204728,0.19262941265204728,0.19262941265204728,0.19262941265204728,0.19262941265204728,0.19262941265204728,0.19262941265204728,0.19262941265204728,0.19262941265204728,0.19262941265204728,0.19262941265204728,0.19262941265204728,0.19262941265204728 +Residential PV - Class 1/Moderate,0.1852270311107853,0.18542342672226664,0.18561982233374796,0.1858162179452293,0.18601261355671062,0.18620900916819194,0.18640540477967327,0.1866018003911546,0.18679819600263592,0.18699459161411724,0.18719098722559857,0.1873873828370799,0.18758377844856122,0.18778017406004235,0.18810345663284267,0.18842673920564298,0.1887500217784433,0.18907330435124362,0.18939658692404393,0.18971986949684425,0.19004315206964456,0.19036643464244488,0.1906897172152452,0.1910129997880455,0.19133628236084582,0.19165956493364614,0.19198284750644645,0.19230613007924677,0.19262941265204728 +Residential PV - Class 1/Conservative,0.18463784427634133,0.18463784427634133,0.18463784427634133,0.18463784427634133,0.18463784427634133,0.18463784427634133,0.18463784427634133,0.18463784427634133,0.18463784427634133,0.18463784427634133,0.18463784427634133,0.18463784427634133,0.18463784427634133,0.18463784427634133,0.18484733292858807,0.1850568215808348,0.18526631023308154,0.18547579888532828,0.18568528753757502,0.18589477618982175,0.1861042648420685,0.18631375349431523,0.18652324214656196,0.1867327307988087,0.18694221945105544,0.18715170810330217,0.1873611967555489,0.18757068540779565,0.18778017406004235 +Residential PV - Class 2/Advanced,0.1832566408125939,0.1837483867347156,0.1842401326568373,0.184731878578959,0.1852236245010807,0.1857153704232024,0.1862071163453241,0.1866988622674458,0.1871906081895675,0.1876823541116892,0.1881741000338109,0.1886658459559326,0.1891575918780543,0.1896493378001759,0.1896493378001759,0.1896493378001759,0.1896493378001759,0.1896493378001759,0.1896493378001759,0.1896493378001759,0.1896493378001759,0.1896493378001759,0.1896493378001759,0.1896493378001759,0.1896493378001759,0.1896493378001759,0.1896493378001759,0.1896493378001759,0.1896493378001759 +Residential PV - Class 2/Moderate,0.18236147486109083,0.1825548321327115,0.18274818940433218,0.18294154667595286,0.18313490394757354,0.1833282612191942,0.1835216184908149,0.18371497576243556,0.18390833303405624,0.1841016903056769,0.1842950475772976,0.18448840484891826,0.18468176212053894,0.1848751193921595,0.1851934006193606,0.1855116818465617,0.1858299630737628,0.18614824430096388,0.18646652552816498,0.18678480675536607,0.18710308798256717,0.18742136920976826,0.18773965043696936,0.18805793166417045,0.18837621289137155,0.18869449411857264,0.18901277534577374,0.18933105657297483,0.1896493378001759 +Residential PV - Class 2/Conservative,0.1817814030462288,0.1817814030462288,0.1817814030462288,0.1817814030462288,0.1817814030462288,0.1817814030462288,0.1817814030462288,0.1817814030462288,0.1817814030462288,0.1817814030462288,0.1817814030462288,0.1817814030462288,0.1817814030462288,0.1817814030462288,0.1819876508026242,0.18219389855901957,0.18240014631541496,0.18260639407181034,0.18281264182820572,0.1830188895846011,0.1832251373409965,0.18343138509739187,0.18363763285378726,0.18384388061018264,0.18405012836657803,0.1842563761229734,0.1844626238793688,0.18466887163576418,0.1848751193921595 +Residential PV - Class 3/Advanced,0.1709623052948763,0.17142106092901047,0.17187981656314463,0.1723385721972788,0.17279732783141297,0.17325608346554713,0.1737148390996813,0.17417359473381547,0.17463235036794963,0.1750911060020838,0.17554986163621797,0.17600861727035214,0.1764673729044863,0.17692612853862053,0.17692612853862053,0.17692612853862053,0.17692612853862053,0.17692612853862053,0.17692612853862053,0.17692612853862053,0.17692612853862053,0.17692612853862053,0.17692612853862053,0.17692612853862053,0.17692612853862053,0.17692612853862053,0.17692612853862053,0.17692612853862053,0.17692612853862053 +Residential PV - Class 3/Moderate,0.17012719430510895,0.17030757960932066,0.17048796491353238,0.1706683502177441,0.1708487355219558,0.17102912082616753,0.17120950613037925,0.17138989143459096,0.17157027673880268,0.1717506620430144,0.1719310473472261,0.17211143265143783,0.17229181795564955,0.17247220325986126,0.17276913161177854,0.1730660599636958,0.1733629883156131,0.17365991666753036,0.17395684501944764,0.1742537733713649,0.1745507017232822,0.17484763007519946,0.17514455842711674,0.175441486779034,0.1757384151309513,0.17603534348286856,0.17633227183478584,0.1766292001867031,0.17692612853862053 +Residential PV - Class 3/Conservative,0.1695860383924738,0.1695860383924738,0.1695860383924738,0.1695860383924738,0.1695860383924738,0.1695860383924738,0.1695860383924738,0.1695860383924738,0.1695860383924738,0.1695860383924738,0.1695860383924738,0.1695860383924738,0.1695860383924738,0.1695860383924738,0.16977844938363296,0.16997086037479212,0.17016327136595127,0.17035568235711043,0.1705480933482696,0.17074050433942875,0.1709329153305879,0.17112532632174707,0.17131773731290623,0.17151014830406539,0.17170255929522454,0.1718949702863837,0.17208738127754286,0.17227979226870202,0.17247220325986126 +Residential PV - Class 4/Advanced,0.16155501919045362,0.16198853156704707,0.16242204394364052,0.16285555632023396,0.1632890686968274,0.16372258107342086,0.1641560934500143,0.16458960582660775,0.1650231182032012,0.16545663057979465,0.1658901429563881,0.16632365533298155,0.166757167709575,0.16719068008616828,0.16719068008616828,0.16719068008616828,0.16719068008616828,0.16719068008616828,0.16719068008616828,0.16719068008616828,0.16719068008616828,0.16719068008616828,0.16719068008616828,0.16719068008616828,0.16719068008616828,0.16719068008616828,0.16719068008616828,0.16719068008616828,0.16719068008616828 +Residential PV - Class 4/Moderate,0.16076586059935175,0.16093632011224457,0.1611067796251374,0.16127723913803022,0.16144769865092304,0.16161815816381586,0.16178861767670868,0.1619590771896015,0.16212953670249433,0.16229999621538715,0.16247045572827998,0.1626409152411728,0.16281137475406562,0.16298183426695853,0.16326242398823917,0.16354301370951982,0.16382360343080046,0.1641041931520811,0.16438478287336175,0.1646653725946424,0.16494596231592304,0.16522655203720368,0.16550714175848433,0.16578773147976497,0.16606832120104562,0.16634891092232626,0.1666295006436069,0.16691009036488755,0.16719068008616828 +Residential PV - Class 4/Conservative,0.16025448206067328,0.16025448206067328,0.16025448206067328,0.16025448206067328,0.16025448206067328,0.16025448206067328,0.16025448206067328,0.16025448206067328,0.16025448206067328,0.16025448206067328,0.16025448206067328,0.16025448206067328,0.16025448206067328,0.16025448206067328,0.16043630554109228,0.1606181290215113,0.1607999525019303,0.1609817759823493,0.16116359946276831,0.16134542294318732,0.16152724642360633,0.16170906990402534,0.16189089338444435,0.16207271686486335,0.16225454034528236,0.16243636382570137,0.16261818730612038,0.16280001078653938,0.16298183426695853 +Residential PV - Class 5/Advanced,0.15301864708871657,0.15342925319488984,0.15383985930106311,0.1542504654072364,0.15466107151340966,0.15507167761958293,0.1554822837257562,0.15589288983192948,0.15630349593810275,0.15671410204427602,0.1571247081504493,0.15753531425662257,0.15794592036279584,0.15835652646896928,0.15835652646896928,0.15835652646896928,0.15835652646896928,0.15835652646896928,0.15835652646896928,0.15835652646896928,0.15835652646896928,0.15835652646896928,0.15835652646896928,0.15835652646896928,0.15835652646896928,0.15835652646896928,0.15835652646896928,0.15835652646896928,0.15835652646896928 +Residential PV - Class 5/Moderate,0.15227118668449058,0.15243263932258852,0.15259409196068646,0.1527555445987844,0.15291699723688235,0.1530784498749803,0.15323990251307823,0.15340135515117617,0.15356280778927411,0.15372426042737206,0.15388571306547,0.15404716570356794,0.15420861834166588,0.15437007097976382,0.15463583467904418,0.15490159837832454,0.1551673620776049,0.15543312577688526,0.15569888947616561,0.15596465317544597,0.15623041687472633,0.1564961805740067,0.15676194427328705,0.1570277079725674,0.15729347167184776,0.15755923537112812,0.15782499907040848,0.15809076276968884,0.15835652646896928 +Residential PV - Class 5/Conservative,0.15178682877019675,0.15178682877019675,0.15178682877019675,0.15178682877019675,0.15178682877019675,0.15178682877019675,0.15178682877019675,0.15178682877019675,0.15178682877019675,0.15178682877019675,0.15178682877019675,0.15178682877019675,0.15178682877019675,0.15178682877019675,0.15195904491750123,0.1521312610648057,0.15230347721211018,0.15247569335941466,0.15264790950671914,0.15282012565402361,0.1529923418013281,0.15316455794863257,0.15333677409593705,0.15350899024324152,0.153681206390546,0.15385342253785048,0.15402563868515495,0.15419785483245943,0.15437007097976382 +Residential PV - Class 6/Advanced,0.15111981661670154,0.15152532745245367,0.1519308382882058,0.15233634912395794,0.15274185995971007,0.1531473707954622,0.15355288163121433,0.15395839246696646,0.1543639033027186,0.15476941413847073,0.15517492497422286,0.155580435809975,0.15598594664572712,0.15639145748147906,0.15639145748147906,0.15639145748147906,0.15639145748147906,0.15639145748147906,0.15639145748147906,0.15639145748147906,0.15639145748147906,0.15639145748147906,0.15639145748147906,0.15639145748147906,0.15639145748147906,0.15639145748147906,0.15639145748147906,0.15639145748147906,0.15639145748147906 +Residential PV - Class 6/Moderate,0.15038163155648857,0.15054108070550304,0.1507005298545175,0.15085997900353199,0.15101942815254646,0.15117887730156093,0.1513383264505754,0.15149777559958988,0.15165722474860435,0.15181667389761883,0.1519761230466333,0.15213557219564777,0.15229502134466225,0.15245447049367689,0.1527169362928637,0.15297940209205052,0.15324186789123734,0.15350433369042416,0.15376679948961097,0.1540292652887978,0.1542917310879846,0.15455419688717142,0.15481666268635824,0.15507912848554506,0.15534159428473188,0.1556040600839187,0.1558665258831055,0.15612899168229233,0.15639145748147906 +Residential PV - Class 6/Conservative,0.14990328410944515,0.14990328410944515,0.14990328410944515,0.14990328410944515,0.14990328410944515,0.14990328410944515,0.14990328410944515,0.14990328410944515,0.14990328410944515,0.14990328410944515,0.14990328410944515,0.14990328410944515,0.14990328410944515,0.14990328410944515,0.15007336320172726,0.15024344229400938,0.1504135213862915,0.1505836004785736,0.15075367957085573,0.15092375866313784,0.15109383775541996,0.15126391684770207,0.1514339959399842,0.1516040750322663,0.15177415412454842,0.15194423321683054,0.15211431230911265,0.15228439140139477,0.15245447049367689 +Residential PV - Class 7/Advanced,0.14445744626160617,0.14484507947262798,0.1452327126836498,0.1456203458946716,0.1460079791056934,0.14639561231671522,0.14678324552773703,0.14717087873875884,0.14755851194978065,0.14794614516080246,0.14833377837182427,0.14872141158284607,0.14910904479386788,0.1494966780048899,0.1494966780048899,0.1494966780048899,0.1494966780048899,0.1494966780048899,0.1494966780048899,0.1494966780048899,0.1494966780048899,0.1494966780048899,0.1494966780048899,0.1494966780048899,0.1494966780048899,0.1494966780048899,0.1494966780048899,0.1494966780048899,0.1494966780048899 +Residential PV - Class 7/Moderate,0.14375180532678888,0.1439042248928716,0.14405664445895433,0.14420906402503705,0.14436148359111978,0.1445139031572025,0.14466632272328522,0.14481874228936795,0.14497116185545067,0.1451235814215334,0.14527600098761612,0.14542842055369884,0.14558084011978156,0.1457332596858643,0.145984154240466,0.1462350487950677,0.1464859433496694,0.1467368379042711,0.1469877324588728,0.1472386270134745,0.1474895215680762,0.1477404161226779,0.1479913106772796,0.1482422052318813,0.148493099786483,0.1487439943410847,0.1489948888956864,0.1492457834502881,0.1494966780048899 +Residential PV - Class 7/Conservative,0.14329454662854071,0.14329454662854071,0.14329454662854071,0.14329454662854071,0.14329454662854071,0.14329454662854071,0.14329454662854071,0.14329454662854071,0.14329454662854071,0.14329454662854071,0.14329454662854071,0.14329454662854071,0.14329454662854071,0.14329454662854071,0.14345712749902895,0.14361970836951718,0.1437822892400054,0.14394487011049364,0.14410745098098188,0.1442700318514701,0.14443261272195834,0.14459519359244657,0.1447577744629348,0.14492035533342304,0.14508293620391127,0.1452455170743995,0.14540809794488774,0.14557067881537597,0.1457332596858643 +Residential PV - Class 8/Advanced,0.13761038344547222,0.1379796434330004,0.13834890342052858,0.13871816340805676,0.13908742339558494,0.13945668338311312,0.1398259433706413,0.14019520335816948,0.14056446334569767,0.14093372333322585,0.14130298332075403,0.1416722433082822,0.1420415032958104,0.1424107632833385,0.1424107632833385,0.1424107632833385,0.1424107632833385,0.1424107632833385,0.1424107632833385,0.1424107632833385,0.1424107632833385,0.1424107632833385,0.1424107632833385,0.1424107632833385,0.1424107632833385,0.1424107632833385,0.1424107632833385,0.1424107632833385,0.1424107632833385 +Residential PV - Class 8/Moderate,0.13693818881564895,0.13708338392656938,0.1372285790374898,0.13737377414841023,0.13751896925933066,0.13766416437025109,0.1378093594811715,0.13795455459209194,0.13809974970301236,0.1382449448139328,0.13839013992485322,0.13853533503577364,0.13868053014669407,0.1388257252576146,0.13906472779266288,0.13930373032771115,0.13954273286275942,0.1397817353978077,0.14002073793285597,0.14025974046790424,0.1404987430029525,0.14073774553800078,0.14097674807304905,0.14121575060809732,0.1414547531431456,0.14169375567819387,0.14193275821324214,0.1421717607482904,0.1424107632833385 +Residential PV - Class 8/Conservative,0.13650260348288767,0.13650260348288767,0.13650260348288767,0.13650260348288767,0.13650260348288767,0.13650260348288767,0.13650260348288767,0.13650260348288767,0.13650260348288767,0.13650260348288767,0.13650260348288767,0.13650260348288767,0.13650260348288767,0.13650260348288767,0.13665747826786948,0.13681235305285128,0.13696722783783308,0.13712210262281488,0.13727697740779668,0.13743185219277848,0.13758672697776028,0.13774160176274208,0.13789647654772388,0.13805135133270569,0.1382062261176875,0.1383611009026693,0.1385159756876511,0.1386708504726329,0.1388257252576146 +Residential PV - Class 9/Advanced,0.13213273837366618,0.13248729979630228,0.13284186121893837,0.13319642264157447,0.13355098406421057,0.13390554548684666,0.13426010690948276,0.13461466833211885,0.13496922975475495,0.13532379117739105,0.13567835260002714,0.13603291402266324,0.13638747544529933,0.13674203686793523,0.13674203686793523,0.13674203686793523,0.13674203686793523,0.13674203686793523,0.13674203686793523,0.13674203686793523,0.13674203686793523,0.13674203686793523,0.13674203686793523,0.13674203686793523,0.13674203686793523,0.13674203686793523,0.13674203686793523,0.13674203686793523,0.13674203686793523 +Residential PV - Class 9/Moderate,0.1314873007625297,0.13162671631478698,0.13176613186704425,0.13190554741930152,0.1320449629715588,0.13218437852381607,0.13232379407607334,0.1324632096283306,0.13260262518058788,0.13274204073284515,0.13288145628510242,0.1330208718373597,0.13316028738961697,0.1332997029418742,0.13352919187027829,0.13375868079868236,0.13398816972708644,0.1342176586554905,0.1344471475838946,0.13467663651229866,0.13490612544070274,0.13513561436910682,0.1353651032975109,0.13559459222591497,0.13582408115431904,0.13605357008272312,0.1362830590111272,0.13651254793953127,0.13674203686793523 +Residential PV - Class 9/Conservative,0.1310690541057579,0.1310690541057579,0.1310690541057579,0.1310690541057579,0.1310690541057579,0.1310690541057579,0.1310690541057579,0.1310690541057579,0.1310690541057579,0.1310690541057579,0.1310690541057579,0.1310690541057579,0.1310690541057579,0.1310690541057579,0.13121776402816565,0.1313664739505734,0.13151518387298117,0.13166389379538893,0.13181260371779668,0.13196131364020444,0.1321100235626122,0.13225873348501996,0.13240744340742772,0.13255615332983547,0.13270486325224323,0.132853573174651,0.13300228309705875,0.1331509930194665,0.1332997029418742 +Residential PV - Class 10/Advanced,0.12063165679892487,0.12095535652978658,0.12127905626064828,0.12160275599150998,0.12192645572237168,0.12225015545323338,0.12257385518409508,0.12289755491495678,0.12322125464581848,0.12354495437668019,0.12386865410754189,0.12419235383840359,0.12451605356926529,0.12483975330012691,0.12483975330012691,0.12483975330012691,0.12483975330012691,0.12483975330012691,0.12483975330012691,0.12483975330012691,0.12483975330012691,0.12483975330012691,0.12483975330012691,0.12483975330012691,0.12483975330012691,0.12483975330012691,0.12483975330012691,0.12483975330012691,0.12483975330012691 +Residential PV - Class 10/Moderate,0.12004239928901429,0.1201696798499058,0.12029696041079731,0.12042424097168881,0.12055152153258032,0.12067880209347183,0.12080608265436334,0.12093336321525484,0.12106064377614635,0.12118792433703786,0.12131520489792937,0.12144248545882087,0.12156976601971238,0.12169704658060394,0.12190656036190547,0.122116074143207,0.12232558792450854,0.12253510170581007,0.1227446154871116,0.12295412926841313,0.12316364304971467,0.1233731568310162,0.12358267061231773,0.12379218439361926,0.1240016981749208,0.12421121195622233,0.12442072573752386,0.12463023951882539,0.12483975330012691 +Residential PV - Class 10/Conservative,0.11966055760633977,0.11966055760633977,0.11966055760633977,0.11966055760633977,0.11966055760633977,0.11966055760633977,0.11966055760633977,0.11966055760633977,0.11966055760633977,0.11966055760633977,0.11966055760633977,0.11966055760633977,0.11966055760633977,0.11966055760633977,0.11979632353795738,0.119932089469575,0.12006785540119261,0.12020362133281022,0.12033938726442783,0.12047515319604545,0.12061091912766306,0.12074668505928067,0.12088245099089828,0.1210182169225159,0.12115398285413351,0.12128974878575112,0.12142551471736873,0.12156128064898634,0.12169704658060394 diff --git a/tests/data/Solar_-_Utility_PV/Market/20/df_capex.csv b/tests/data/Solar_-_Utility_PV/Market/20/df_capex.csv index b581551..3b38a3a 100644 --- a/tests/data/Solar_-_Utility_PV/Market/20/df_capex.csv +++ b/tests/data/Solar_-_Utility_PV/Market/20/df_capex.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 1/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 1/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 2/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 2/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 2/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 3/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 3/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 3/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 4/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 4/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 4/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 5/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 5/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 5/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 6/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 6/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 6/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 7/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 7/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 7/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 8/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 8/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 8/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 9/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 9/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 9/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 10/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 10/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 10/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility PV - Class 1/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 1/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 1/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 2/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 2/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 2/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 3/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 3/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 3/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 4/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 4/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 4/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 5/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 5/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 5/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 6/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 6/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 6/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 7/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 7/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 7/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 8/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 8/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 8/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 9/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 9/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 9/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 10/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 10/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 10/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 diff --git a/tests/data/Solar_-_Utility_PV/Market/20/df_fom.csv b/tests/data/Solar_-_Utility_PV/Market/20/df_fom.csv index 1c9fc64..b3df759 100644 --- a/tests/data/Solar_-_Utility_PV/Market/20/df_fom.csv +++ b/tests/data/Solar_-_Utility_PV/Market/20/df_fom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 1/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 1/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 2/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 2/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 2/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 3/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 3/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 3/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 4/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 4/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 4/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 5/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 5/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 5/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 6/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 6/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 6/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 7/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 7/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 7/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 8/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 8/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 8/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 9/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 9/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 9/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 10/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 10/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 10/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility PV - Class 1/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 1/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 1/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 2/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 2/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 2/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 3/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 3/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 3/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 4/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 4/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 4/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 5/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 5/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 5/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 6/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 6/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 6/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 7/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 7/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 7/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 8/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 8/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 8/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 9/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 9/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 9/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 10/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 10/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 10/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 diff --git a/tests/data/Solar_-_Utility_PV/Market/20/df_gcc.csv b/tests/data/Solar_-_Utility_PV/Market/20/df_gcc.csv index c3a95ca..e09166b 100644 --- a/tests/data/Solar_-_Utility_PV/Market/20/df_gcc.csv +++ b/tests/data/Solar_-_Utility_PV/Market/20/df_gcc.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 1/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 1/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 2/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 2/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 2/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 3/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 3/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 3/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 4/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 4/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 4/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 5/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 5/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 5/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 6/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 6/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 6/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 7/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 7/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 7/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 8/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 8/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 8/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 9/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 9/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 9/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 10/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 10/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 10/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility PV - Class 1/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 1/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 1/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 2/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 2/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 2/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 3/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 3/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 3/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 4/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 4/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 4/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 5/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 5/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 5/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 6/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 6/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 6/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 7/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 7/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 7/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 8/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 8/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 8/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 9/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 9/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 9/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 10/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 10/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 10/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 diff --git a/tests/data/Solar_-_Utility_PV/Market/20/df_lcoe.csv b/tests/data/Solar_-_Utility_PV/Market/20/df_lcoe.csv index 54b8a36..36d674c 100644 --- a/tests/data/Solar_-_Utility_PV/Market/20/df_lcoe.csv +++ b/tests/data/Solar_-_Utility_PV/Market/20/df_lcoe.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,32.476494033771566,33.66154981480109,24.54743693541118,22.38246451148762,20.180897578530743,18.017721823013474,15.8913584065022,13.800244048253397,11.742822180623897,9.71753321930969,7.722803669837784,5.7570337246948995,3.8185829160096425,1.9057532688024033,0.01676923815818654,-0.2740771903488479,-0.5631779776387056,-0.8505653683444905,-1.1362717526537907,-1.420329701365926,-1.7027720029186106,-1.983631702562274,-2.262942143894879,2.5018218736532987,7.161722891200295,16.324827990107014,16.07032100313203,15.817590125799706,15.56661661818393,15.317382006972219 -Utility PV - Class 1/Moderate,32.476494033771566,33.805720649454386,25.44013693564435,23.942709108959328,22.38259208552697,20.83792553131792,19.308227916502787,17.793005491703205,16.291748887908014,14.803929145236832,13.328993035687478,11.866357509089976,10.415403044329189,8.975465625394428,7.545826978244815,7.047902007289164,6.5530079788273525,6.061087710623589,5.572083699225093,5.085938053916941,4.602592426702934,4.121987937946958,3.6440650972415867,8.066847144726871,12.39497947566149,21.08443443847808,20.65024681427179,20.219145483924752,19.791097678844935,19.36607109338753 -Utility PV - Class 1/Conservative,32.476494033771566,33.99701899327436,26.66356962041176,26.109387104418815,25.475126800231966,24.842284649144148,24.21096247006634,23.581275776710704,22.953355950889673,22.327352851067285,21.70343796050918,21.081808208885167,20.462690640437994,19.846348154477422,19.233086615249086,18.439803001565146,17.65394030076833,16.875350964415723,16.103888930888058,15.339409489645426,14.581769142269586,13.830825459773177,13.086436935559618,17.00850041370889,20.850457089933244,28.812613622559226,28.141336535593112,27.4766951227047,26.81859149901757,26.166929696646765 -Utility PV - Class 2/Advanced,33.56988233718191,34.79818895076511,26.08002431659548,23.84733646714588,21.57554385014465,19.34301289135744,17.14813805487082,14.989328857983885,12.865000855515639,10.77356571108557,8.71342006965834,6.6829328767441005,4.680430697707045,2.7041804674193948,0.7523689343692759,0.45000609349501275,0.1495207664331737,-0.14912122555559293,-0.4459541702912979,-0.7410125004793997,-1.034330831462043,-1.3259440010936707,-1.615887111954823,3.1232047793303614,7.757901787676012,16.87961790866777,16.615173352477562,16.352614559902324,16.091921224617646,15.833073334609857 -Utility PV - Class 2/Moderate,33.56988233718191,34.94637092951679,27.000666252849367,25.45731465133248,23.848118725056413,22.254683353201557,20.676521432005394,19.113133326680142,17.564003418312943,16.02859606956186,14.506350871891076,12.996677000518151,11.498946455219059,10.012485901476015,8.53656674132558,8.02235759084343,7.511272633011572,7.003253491058835,6.49824146352417,5.996177457158897,5.497001915785685,5.000654744742768,4.507075230472097,8.893808418696278,13.186557494933492,21.818931403394345,21.369976360818352,20.92419770280778,20.48156186109975,20.042035739487925 -Utility PV - Class 2/Conservative,33.56988233718191,35.141598912504904,28.2584710073218,27.687088984594432,27.032159254528064,26.37873308567856,25.726918920699667,25.076839729814104,24.428635312890627,23.782465061707118,23.13851129254468,22.496983290356834,21.85812224712088,21.2222073324233,20.589563209383456,19.772734283852827,18.963451075045914,18.161565057122147,17.366929146706976,16.579397567059644,15.798825708845492,15.025069986986718,14.257987692965784,18.129155081906443,21.92119285023488,29.803544480169315,29.110926671792598,28.425073629573244,27.74588675225786,27.073269346780524 -Utility PV - Class 3/Advanced,35.24995917206572,36.52244102952312,28.37564449408391,26.01425433051179,23.613263543287534,21.255934241018025,18.940462760003463,16.66506926850601,14.427987992272186,12.22745654159188,10.061704043258636,7.928937710379184,5.827327388856105,3.754987493076083,1.7099555729228442,1.4040743800287494,1.09986197691304,0.7972887829017523,0.49632501430393106,0.19694065092954105,-0.10089459938959777,-0.3972113384505924,-0.6920405177142968,4.020107093830283,8.627724201547533,17.697692701041756,17.42706362525493,17.158161871528357,16.890970672594175,16.625473482674472 -Utility PV - Class 3/Moderate,35.24995917206572,36.68345149012253,29.356144180185805,27.72338201088401,26.02161677405208,24.337634650898657,22.67089278199377,21.02083704152949,19.386898463407164,17.768489077664864,16.164997017154906,14.575780717087081,13.000161981066068,11.43741762230582,9.886769301841547,9.346162418117974,8.808982079232319,8.275164851094384,7.744647048927781,7.217364667168759,6.693253305295077,6.172248089205983,5.6542835877012045,9.98976250802157,14.232453938480155,22.786495321187473,22.31525655131277,21.847451032816448,21.38304140592871,20.921990851724104 -Utility PV - Class 3/Conservative,35.24995917206572,36.90033567781922,30.709162006771802,30.11135159374082,29.424661670610174,28.73960654496429,28.056304837356855,27.374890975523563,26.695517694336573,26.018359034257774,25.34361395734567,24.67151073341569,24.00231229354829,23.33632280788549,22.67389582548971,21.80384462862581,20.942376163552826,20.08931723809166,19.24449675331361,18.40774554470451,17.578896220639933,16.75778299760375,15.944241531479946,19.729388518541274,23.438119111704594,31.196434363719295,30.4632272932389,29.737571081951483,29.019349710149864,28.30844952416884 -Utility PV - Class 4/Advanced,37.024793445271065,38.34664251023374,30.80796036948467,28.31365466137983,25.77883682138125,23.291971717532753,20.851060602846992,18.45413716734781,16.099256975092686,13.784486015221642,11.507888058371545,9.26751043764338,7.061367776702479,4.88742305781556,2.7435652473715386,2.4320852788345313,2.122119430739744,1.813641334084366,1.5066243581655563,1.201041578472534,0.8968657425591857,0.5940692337247917,0.29262403229110845,4.974734279845329,9.552287199334529,18.566118384035885,18.28783267775023,18.011154766539118,17.73607040455463,17.462565520179606 -Utility PV - Class 4/Moderate,37.024793445271065,38.52052194673864,31.849964398778514,30.125211529712594,28.327911675981664,26.55034127152144,24.791902943100844,23.051989264772892,21.329979055444326,19.625233077223545,17.93708899132425,16.264855390203937,14.607804674564942,12.965164477474108,11.336107249070679,10.767691083706076,10.203005316528003,9.641981421133035,9.084550693485145,8.530644178661753,7.980192593497016,7.433126244734964,6.889374942228759,11.170109305280857,15.35930459395545,23.82933530187562,23.334455147659344,22.84326751219356,22.35573124714991,21.87180581411931 -Utility PV - Class 4/Conservative,37.024793445271065,38.758266353258854,33.29807359018787,32.6723442082606,31.95210279629106,31.233634819885978,30.517069651539252,29.802553822710813,29.09025373281891,28.38035889720486,27.673085862537366,26.968682954252447,26.26743606863344,25.569675786425666,24.87578617182077,23.951712009217005,23.03721804912554,22.132107013592318,21.236184365734832,20.349258126900722,19.47113869188931,18.601638641621467,17.74057255253725,21.435912120518193,25.057545961160542,32.685054500296694,31.91004192514976,31.143336708478877,30.38480601946087,29.634319845485656 -Utility PV - Class 5/Advanced,38.97826387092134,40.35969867457416,33.499067017124716,30.864282783707765,28.187193548107583,25.562060393895763,22.986706274963744,20.45899387147741,17.976814268491026,15.538074749549171,13.140685383283238,10.782544006641803,8.461519108678363,6.175429984738752,3.9220233496970636,3.601022605248623,3.2814643392367877,2.9633238750291326,2.6465762459091913,2.331196163665343,2.0171579851548636,1.7044356766726914,1.3930027759131143,6.039099936233306,10.580813140119297,19.53006090231532,19.24120481122702,18.953902958554888,18.668142424294874,18.383910438688744 -Utility PV - Class 5/Moderate,38.97826387092134,40.54685544589776,34.60662911251667,32.7858893390639,30.88822935590245,29.012008560778305,27.156582858431527,25.321298945788634,23.505490479207822,21.70847363002819,19.929541881517384,18.167959881249597,16.42295611161934,14.693714073118041,12.979361583913075,12.380024671730112,11.784737941786464,11.193427540130997,10.606019508557964,10.02243970793301,9.442613737371957,8.866466848875191,8.293923856940712,12.512900653174306,16.64171197429933,25.0165729925034,24.495205411459892,23.97780505172472,23.464326830353034,22.954726345742294 -Utility PV - Class 5/Conservative,38.97826387092134,40.80319679108787,36.147557786643645,35.49109940602792,34.73392956520573,33.97868575187878,33.22550917265838,32.474559680962315,31.72601871608442,30.98009282578405,30.23701791122205,29.497064372042875,28.76054338116852,28.027814588161217,27.299295643673823,26.320522090052094,25.35218982122905,24.394081571081486,23.445983325032717,22.507684117215355,21.578975826249902,20.6596529689816,19.749512491407856,23.348185060141038,26.875796817895434,34.35972405554872,33.54087225891151,32.73099611866247,31.929948890871717,31.13758701454591 -Utility PV - Class 6/Advanced,41.1146723085576,42.56014176694385,36.43919896076096,33.6495663563586,30.81585104215336,28.038634516706097,25.31553366243147,22.64421387457093,20.02237685217748,17.447747511071693,14.918059681837018,12.431040179225452,9.984390726332268,7.575767078223041,5.202754502143989,4.871958860816235,4.542516247444738,4.214403804334939,3.887598356294351,3.5620763798703017,3.237813970560609,2.9147868078287154,2.5929701177114985,7.200279439600397,11.703359099736439,20.582554581181157,20.282585217243412,19.98410015334115,19.687087923847905,19.39153718953704 -Utility PV - Class 6/Moderate,41.1146723085576,42.76233489787889,37.619785683843844,35.6933413201001,33.685266030455594,31.700565294108607,29.738541207780102,27.798487707074365,25.87968658636526,23.981402893783535,22.102879550387552,20.243331002493992,18.401935663436692,16.57782683109554,14.770081673955175,14.136714227790101,13.507760719766996,12.883141117536717,12.262775374587495,11.646583349575018,11.034484721467244,10.426398900096295,9.822244931625292,13.973759665528124,18.0366290461219,26.307742421831822,25.757347038338207,25.211229251968618,24.669339416958664,24.13162865371321 -Utility PV - Class 6/Conservative,41.1146723085576,43.03963026066695,39.26388962370889,38.57382454436043,37.77626801226637,36.980804389481655,36.1875878249729,35.39679274168644,34.608617027241436,33.82328585686207,33.04105629870499,32.26222289382193,31.487124458872632,30.716152434464046,29.949761203005103,28.910493903621372,27.88264840983663,26.865984165036352,25.86026447918255,24.865256301710836,23.88072999376631,22.906459099067728,21.942220112575143,25.434891928685683,28.85944370372009,36.18630898891575,35.31923713757234,34.4618959044658,33.61412243273213,32.77575748107633 -Utility PV - Class 7/Advanced,43.35045051214521,44.86288423443714,39.51597036750995,36.56426244285966,33.566628581953736,30.630261281243598,27.752558947945282,24.930977989641832,22.163019647353032,19.446215960655,16.77811451196622,14.156261518010776,11.578182730030495,9.04136146085198,6.543212862719166,6.202117846160128,5.862288898009879,5.523704775329161,5.18634389609316,4.850184308945554,4.515203660927185,4.181379163012853,3.8486875532441758,8.415403126649032,12.878055001163478,21.683948167402452,21.372357256487128,21.062180880022314,20.753408881675313,20.44603121193988 -Utility PV - Class 7/Moderate,43.35045051214521,45.07953228131788,40.76949465164367,38.73084781564678,36.60579308010216,34.50627745694827,32.43154130569703,30.38081815889373,28.353330578894244,26.34828537680367,24.364868038503044,22.4022361615156,20.4595116523405,18.53577136205907,16.630035741878686,15.96228138675832,15.29927835017082,14.640940998130795,13.987183756911303,13.337921028622482,12.693067102548724,12.052536061825453,11.416241684948162,15.498168660095438,19.492963055978134,27.656439083389596,27.076382983236762,26.50089614219737,25.929924812366515,25.36341608645095 -Utility PV - Class 7/Conservative,43.35045051214521,45.38008591370251,42.52516994525891,41.79993503452544,40.96011332388689,40.122559166467504,39.28744025557095,38.45494626133774,37.62529228476565,36.79872299495425,35.97551761158651,35.155995939999485,34.34052572637087,33.52953168103433,32.72350662664184,31.6194805825586,30.52798349896621,29.448747612859293,28.381509780422082,27.326011220039483,26.281997255624596,25.24921705948574,24.227423393838194,27.60854309778735,30.924724129489725,38.08713662017664,37.16899061111103,36.26141682618357,35.36423373809397,34.47726395331554 -Utility PV - Class 8/Advanced,45.088075782064635,46.66089790366705,41.929364316287334,38.86082196927353,35.74362788778009,32.69023401205742,29.69793635238637,26.764091815575682,23.886104568440338,21.06141151163777,18.287466499524538,15.561722860149,12.881613659737898,10.244529008064173,7.647789500752552,7.293665707459443,6.940867028774136,6.589371832240474,6.239158152187709,5.890203659492514,5.542485629322712,5.195980906697741,4.850665869653337,9.381252721250235,13.808202525743212,22.55275021299865,22.228764251658813,21.90624652871702,21.585186517570094,21.26557380224063 -Utility PV - Class 8/Moderate,45.088075782064635,46.884585556848066,43.22866561575712,41.10779003920321,38.89633198951094,36.711673552442285,34.55302166471108,32.41957688407187,30.310529137301316,28.225052818062675,26.162301076164734,24.121399097646997,22.10143611980285,20.101455851830554,18.120444873505193,17.42801498545446,16.740482644864205,16.05776038801808,15.379760805234223,14.706396454955083,14.037579773488638,13.373222979973466,12.71323797604851,16.740836985743645,20.682316784204996,28.759894056013753,28.157521370133896,27.559858775240027,26.966851273848828,26.3784447223583 -Utility PV - Class 8/Conservative,45.088075782064635,47.199065488382416,45.059805576791135,44.307237012095335,43.434567212071755,42.56430069683071,41.696615686204076,40.83171370030473,39.96982321820239,39.11120405944868,38.25615265967933,37.40500845939039,36.55816168850211,35.71606291425908,34.87923483469963,33.729407847707336,32.59273262004834,31.468927619374718,30.357716260667903,29.258826635498494,28.17199124192338,27.096946714210137,26.03343355145725,29.329868099508385,32.563513526350874,39.598439210155824,38.64259421055427,37.69781711808455,36.76391683682939,35.84070664659565 -Utility PV - Class 9/Advanced,47.38977653721402,49.035669732967825,45.10783552793798,41.8769737581016,38.59492682480462,35.3810114350798,32.23233089077345,29.14605707093233,26.11941593157846,23.149672112921028,20.234112273553333,17.370026686886707,14.55468852147541,11.785330073603543,9.059115012858104,8.691862776355777,8.325912334166006,7.961242765334539,7.5978328077692865,7.235660828273819,6.874704790568639,6.51494222113735,6.15635017268459,10.642864704900834,15.026063438216298,23.692972240988066,23.355351378758314,23.019182326663703,22.684455115566877,22.351159878610126 -Utility PV - Class 9/Moderate,47.38977653721402,49.2726230288571,46.4780710020831,44.244710119562946,41.91557217788767,39.61520926752873,37.3427730548559,35.09740988014924,32.8782563462243,30.6844342423996,28.51504464091413,26.369160959677966,24.245820728402446,22.144015719705482,20.062680005753514,19.33543542148164,18.613393621076543,17.89646229598489,17.184549244597097,16.47756228298796,15.775409151226718,15.077997414817485,14.385234360734835,18.34071201804281,22.211574657300005,30.176887115898502,29.544093046702535,28.916278376933224,28.293384596216935,27.67535410831477 -Utility PV - Class 9/Conservative,47.38977653721402,49.6085301371304,48.41724566938187,47.62847028089315,46.71228910160292,45.79869100043007,44.88786814090205,43.98003773989382,43.07544599739498,42.174372801614965,41.2771373928599,40.38410522083568,39.49569629797553,38.61239544221803,37.734764925266,36.521016446758956,35.32141883534055,34.13566668564617,32.96346017834871,31.80450478330244,30.658510964126087,29.525193883354614,28.4042731071631,31.587103427862136,34.71022413273946,41.57605774444262,40.568862588686976,39.57350621848979,38.58978115545548,37.61748474296034 -Utility PV - Class 10/Advanced,51.66246108465442,53.44004681404553,50.99761788515963,47.46116144786742,43.869443621074566,40.35446271176306,36.91292871211056,33.54163698602303,30.23745199123013,26.997290121738015,23.81810125929322,20.69684853343318,17.630485669316567,14.615931139781264,11.650038117324428,11.260678071398978,10.872527359475619,10.485566750699185,10.099776656322181,9.715137100256683,9.331627687626238,8.94922757115858,8.56791541520544,12.974743097026703,17.27871968564236,25.80355167856157,25.442195606324297,25.082215844580105,24.723603801162263,24.366350968521978 -Utility PV - Class 10/Moderate,51.66246108465442,53.705792672044595,52.5105895054445,50.06869272612655,47.521356803846274,45.00644490525225,42.5230060807882,40.07008603207937,37.64672240218194,35.25193937426434,32.8847414076245,30.544105894593084,28.22897446221486,25.938242563375777,23.670746895915798,22.87589805166627,22.086946685478797,21.303788676601847,20.526320180840504,19.754437533363692,18.988037146997954,18.227015405546677,17.47126855156909,21.29131575266361,25.029744760380744,32.78615130927972,32.09537636362376,31.41017595517908,30.730482911839182,30.05623113749905 -Utility PV - Class 10/Conservative,51.66246108465442,54.0812585529671,54.64971631982411,53.79372961544829,52.79677755514129,51.802742326243305,50.8118419761908,49.824322860013325,48.840464073332434,47.86058275813339,46.88504048740283,45.91425099216596,44.948689570619194,43.98890462082153,43.03553187571268,41.70336136625859,40.38718889046169,39.08666462465664,37.801445532496004,36.53119501845047,35.27558258431041,34.03428348770046,32.806978401484976,35.77905216304718,38.697116260396115,45.24909677776916,44.14671169889069,43.05758885214804,41.98149038069728,40.918184083744066 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility PV - Class 1/Advanced,35.83454646170259,30.84220064241173,28.149321103451264,25.340350493452334,22.57501009920473,19.856038750176268,17.181211649282375,14.548257665928826,11.95483215188451,9.398483748213646,6.876613111172652,4.386420691229926,1.9248395379707972,-0.5115526233589875,-0.8136429335061877,-1.1140052133892162,-1.4126767040800274,-1.7096950473418602,-2.0050983412047074,-2.2989251993142545,-2.5912148144251894,-2.8820070264529924,-3.1713423955396287,-3.459262280644314,-3.745808924218256,-4.031025543595074,-4.314956429795096,-4.597647054524863,-4.87914418624511 +Utility PV - Class 1/Moderate,35.98802413879202,31.2937508764665,29.36206141463709,27.28303595467691,25.219348426668258,23.17537143002305,21.150343547506793,19.143454933187297,17.153834644191626,15.180534748591505,13.222510166351661,11.278592799653257,9.347457926302628,7.427579968531571,6.9011680933073585,6.377907085682729,5.857726879071791,5.340556633479142,4.826324622279934,4.314958110911704,3.8063832266371627,3.3005248184360774,2.7973063059824774,2.2966495165297545,1.7984745084037996,1.3026993796290895,0.8092400600422955,0.31801008503869,-0.171079651138335 +Utility PV - Class 1/Conservative,36.191671606819455,31.89881905081877,31.034029804981778,30.000276270346028,28.96299823355537,27.927685948953204,26.894548397079717,25.86383173830617,24.835827604159114,23.81088371674472,22.789417632177916,21.771934729526837,20.759052049801443,19.75153031867777,18.921127609202514,18.098387358057852,17.283145015400105,16.475237031293062,15.67450066162132,14.880773765791453,14.093894595102807,13.313701570543707,12.54003304864506,11.772727073851776,11.011621115727397,10.256551789079559,9.507354554884575,8.76386339962302,8.025910490341964 +Utility PV - Class 2/Advanced,37.04456050300446,32.637400736143405,29.86056068074437,26.96159854447776,24.107167491264367,21.3001853767188,18.538387951958555,15.819462565843,13.141020382964932,10.500562439453361,7.8954374127840765,5.322788167759956,2.7794829496102764,0.26202532358382413,-0.051874951847189266,-0.36390813401773414,-0.6741133470694045,-0.9825300714313272,-1.2891981996868545,-1.5941580961473427,-1.897450660499807,-2.199117395938103,-2.4992004822276,-2.7977428542089875,-3.094788286292747,-3.390381483568742,-3.684568180220115,-3.9773952460127866,-4.268910801722477 +Utility PV - Class 2/Moderate,37.20230826065611,33.10159091402656,31.110730604519986,28.9657369551227,26.836284498994534,24.726959889362682,22.63699344679123,20.565566321808806,18.511797660652427,16.47472850218221,14.453301347922384,12.446333940609957,10.452485195283845,8.470210352454107,7.926746531946165,7.386536053438604,6.84950752015752,6.315588759050083,5.784706706159298,5.25678728380932,4.731755268749161,4.209534150300573,3.6900459774523036,3.1732111937071856,2.6589484583649927,2.147174452745446,1.6378036696835352,1.1307481844166531,0.6259174047449179 +Utility PV - Class 2/Conservative,37.410139042824554,33.719132238250964,32.82761781449874,31.759979252963944,30.688710625998294,29.619542559414427,28.552698938729385,27.488443330783458,26.427087812328445,25.36900427175498,24.314639027621716,23.264531952094554,22.21934179805208,21.17988019898402,20.325014220432152,19.477943779653952,18.638503225584916,17.806527856899393,16.98185372724682,16.16431744202056,15.353755945525005,14.550006297278266,13.752905436061372,12.962289930149176,12.177995712011036,11.399857795535922,10.627709973623649,9.861384493711444,9.100711708503255 +Utility PV - Class 3/Advanced,38.880120409422474,35.326381219993536,32.391918861377206,29.33040642665206,26.318679102803028,23.359718788121533,20.45101449969232,17.590015643711308,14.77410289307042,12.000552786185018,9.266493862747506,6.5688513164250395,3.904275921264496,1.269051168873954,0.9518475331403131,0.636301523031154,0.32237904671635675,0.0100455750156776,-0.30073391090618173,-0.6099949755016816,-0.9177737888133137,-1.224107190852795,-1.5290327608206162,-1.832588891654538,-2.1348148704388095,-2.4357509652774034,-2.735438519296313,-3.0339200525193952,-3.33123937244941 +Utility PV - Class 3/Moderate,39.05152478215377,35.83036201603615,33.726990787774206,31.461322666677084,29.213542657108928,26.9884948124036,24.785336554483422,22.603177304467398,20.441065374732993,18.297971542326685,16.172768227753764,14.064202789569865,11.970862843503891,9.891130624863923,9.320002120740412,8.752450295890732,8.188398286788349,7.6277685345760275,7.070482666821576,6.51646137102712,5.965624259025802,5.417889721295534,4.87317477011505,4.3313948703488485,3.7924637565232295,3.2562932346733042,2.7227929672665923,2.191870239292509,1.6634297033651748 +Utility PV - Class 3/Conservative,39.28240976943408,36.516186138406496,35.58360638389897,34.46390082241097,33.3404029892439,32.21921285981473,31.10057722230578,29.98478638996143,28.872183855224712,27.763178639876635,26.65826125822519,25.558024583784817,24.463191462989894,23.37465175317632,22.46424574485323,21.56272144420843,20.669887238942227,19.78555314669223,18.909530595389572,18.04163219583169,17.181671505283514,16.32946278078989,15.48482072075507,14.647560193167287,13.81749594869903,12.994442316676448,12.1782128816962,11.36862013839185,10.565475121545724 +Utility PV - Class 4/Advanced,40.82208187809164,38.1754805543038,35.07804090434722,31.847841512467234,28.672524189867975,25.555158086493,22.49298874435288,19.483230483354344,16.523035858152838,13.60945870269937,10.739408511165472,7.909593044190547,5.116444790495482,2.356025040694046,2.0333609515271434,1.7122011746850987,1.3925152219551187,1.0742721235085284,0.757440378200787,0.44198790029543744,0.1278819622707772,-0.18491086667276235,-0.49642478682318014,-0.8066948393576148,-1.1157569834454613,-1.4236481796364977,-1.730406480175283,-2.036071126959502,-2.3406826579439297 +Utility PV - Class 4/Moderate,41.007185974024544,38.719399721347244,36.49999350130321,34.10938421269305,31.738889683323553,29.393632928480258,27.07270007194832,24.775130300434324,22.49990246125418,20.245918286498693,18.011981148040533,15.796768826416805,13.598798163573218,11.416378562479839,10.816108432755769,10.219740373555386,9.627192013146466,9.038380364410163,8.45322170279162,7.8716314359374415,7.293523964138263,6.7188125305887,6.1474090603711815,5.579223986928319,5.014166064663442,4.452142166122133,3.8930570620312004,3.33681318225117,2.783310355452425 +Utility PV - Class 4/Conservative,41.26027779624696,39.47099571789934,38.49503452097697,37.32032534649866,36.14165254555401,34.96550627472487,33.79215751658424,32.62192483929536,31.455184922858123,30.292386016791575,29.13406532382237,27.980871708124408,26.83359572460652,25.693209866327162,24.726449579647813,23.769616287868363,22.82249302176376,21.88486511845789,20.956519975785678,20.037246799594477,19.126836342735903,18.22508063436883,17.331772698067642,16.44670625704846,15.569675424679534,14.700474378199303,13.838897013348916,12.984736577345107,12.13778527730787 +Utility PV - Class 5/Advanced,42.965089405907676,41.32771511227868,38.05764316447992,34.64750744127701,31.296953818346953,28.00919646695297,24.781256147014325,21.610128886113447,18.49275396343247,15.42597530713308,12.406493975534339,9.430808503955724,6.495138597705033,3.5953257147572657,3.263135271272869,2.932381842998616,2.603036980053563,2.275071738308121,1.9484566316104086,1.6231615805372819,1.2991558573409563,0.9764080267225168,0.6548858820287755,0.3345563764165185,0.015385548491302359,-0.302661558141363,-0.619620982029577,-0.9355299384246614,-1.2504269219978887 +Utility PV - Class 5/Moderate,43.16432794526539,41.91293718628303,39.57184632321205,37.04911181999541,34.54837382844937,32.07508250424004,29.628262434426787,27.20689178987904,24.809888604351215,22.436093614270334,20.084248540534205,17.752968263202018,15.44070471354961,13.145699380987683,12.513029864248097,11.884605437829716,11.260337960984796,10.64013875799558,10.023918491980023,9.411587030299756,8.803053300670395,8.198225136966858,7.597009113608095,6.999310367261071,6.405032404477051,5.814076893682159,5.22634343976457,4.641729339276104,4.060129314015022 +Utility PV - Class 5/Conservative,43.4372172178868,42.723205354657665,41.69949639555895,40.46424752286621,39.22484642214907,37.98821270268687,36.754643976596206,35.524489910802174,34.29816371317201,33.0761568092143,31.859057789239586,30.647577143512176,29.44257995023833,28.245129655441826,27.221357457661327,26.20841575156955,25.20606649145817,24.21407446911998,23.232207046300115,22.260233880582128,21.297926643401386,20.345058728745585,19.401404950974207,18.466741230003343,17.54084426195492,16.623491173119987,15.71445915486613,14.81352507683106,13.920465075427032 +Utility PV - Class 6/Advanced,45.30758048738434,44.77164607869486,41.311366102579754,37.7032685512991,34.1600994622612,30.685217056383266,27.27538337836353,23.927343816003447,20.637793413045912,17.403336413963217,14.22043662579437,11.08535526265754,7.994071591337708,4.942179690633957,4.600217023915235,4.259606510013352,3.9203219014201274,3.5823364466967718,3.2456228447177473,2.9101531955558038,2.5758989476922842,2.242830841198902,1.9109188465041278,1.5801320983063505,1.2504388241624795,0.9218062672127623,0.5942006024511954,0.2675868458801034,-0.05807124418868881 +Utility PV - Class 6/Moderate,45.522826047514286,45.40361501528969,42.92860922818327,40.26063748155919,37.61680535391477,35.00291687015335,32.41792592374963,29.860740718783884,27.33020969566541,24.825103946562187,22.344094976772055,19.885726227990244,17.448376138516753,15.030209566763066,14.361880609713367,13.698186559063767,13.039032591855953,12.384323448634582,11.733963302446806,11.087855619363737,10.445903009604354,9.8080070682323,9.174068204286538,8.543985457057957,7.917656298096581,7.294976417337189,6.675839491549198,6.0601369330866035,5.447757616658105 +Utility PV - Class 6/Conservative,45.818022008963275,46.27997694316002,45.20404875378663,43.90259077939519,42.5967743133192,41.293988634792804,39.99456047927167,38.69887352477028,37.40738092777391,36.120621333112865,34.839239531010605,33.56401340896342,32.2958895474104,31.036030862876633,29.949200071041687,28.87422840776738,27.810853279670237,26.758815571342126,25.717859351329462,24.687731572215036,23.66818176342424,22.658961715243493,21.659825152409173,20.670527395436224,19.690825007707463,18.720475426088548,17.759236572610643,16.806866444468188,15.86312267925458 +Utility PV - Class 7/Advanced,47.758974805076775,48.37563002479686,44.71626663312518,40.90099174174297,37.15625645719777,33.48556622613794,29.885409207797785,26.352265685469252,22.882572596965517,19.47268111004764,16.11880473826423,12.816954540754448,9.5628565543491,6.3518445285575815,5.999603735581818,5.648633246565915,5.298908821584611,4.95040571407608,4.603098627035351,4.256961665975446,3.911968288354309,3.568091249128866,3.225302542067361,2.8835733364005556,2.542873908363333,2.203173567111314,1.8644405744497696,1.5266420577445672,1.1897439153129525 +Utility PV - Class 7/Moderate,47.98960840764404,49.052485892543714,46.435524972403506,43.61395338569533,40.8189455747666,38.0566680029237,35.32599376718198,32.625751342916644,29.954710131179112,27.31156242332637,24.694900613339435,22.103188037770796,19.534721167412915,16.987579903739526,16.283222483188958,15.583862473729493,14.889398980317491,14.199730753071513,13.514756051712492,12.834372501422443,12.158476939181742,11.486965249532332,10.819732188602703,10.156671195077998,9.497674186669332,8.842631340434394,8.19143085511599,7.5439586934299925,6.900098301972818 +Utility PV - Class 7/Conservative,48.309564059216115,50.00218298420688,48.87160671593646,47.50086008688083,46.12553910863538,44.75352457592789,43.38517370215337,42.02090575835754,40.66121570775516,39.306691610788405,37.95803707159389,36.616100509715864,35.281913798701396,33.95674395220185,32.802393014366,31.661062301131462,30.532460564042484,29.416300817341984,28.312300011548256,27.220178702068274,26.139660711384128,25.07047278321454,24.01234422692379,22.96500655025732,21.928193078335344,20.90163855657361,19.885078734974496,18.878249930930945,17.880888567354184 +Utility PV - Class 8/Advanced,49.673057927312136,51.20256511264073,47.39907009456693,43.43170935343553,39.53777288203986,35.720970196613166,31.977655803084268,28.30417766139922,24.696840593821634,21.151862540286082,17.665321080974678,14.233086665707606,10.850737552271614,7.513449314818473,7.147960878660797,6.7838089606943335,6.4209691411401195,6.059416512484589,5.699125636606457,5.340070498760387,4.982224458124524,4.625560194583219,4.270049651387243,3.9156639732842216,3.562373439685633,3.2101473923701533,2.8589541571789105,2.508760959092399,2.1595338300099307 +Utility PV - Class 8/Moderate,49.911185572798615,51.90138317317418,49.17979436544447,46.24392408050283,43.33594914834184,40.462339304050055,37.621923277299686,34.81348523828618,32.03575006547157,29.287364968914616,26.56687627820233,23.872699745127836,21.20308204301291,18.556050154976152,17.825852851346227,17.100813342922745,16.380828696811722,15.66579561997375,14.955610321649782,14.250168367050321,13.549364521351702,12.853092582928248,12.161245204635637,11.47371370180472,10.790387845474545,10.111155639186087,9.435903077470034,8.76451388392189,8.096869226491254 +Utility PV - Class 8/Conservative,50.24596652554267,52.895045642225185,51.72199741377029,50.297400310159524,48.868061094986416,47.44224256408288,46.02032561800456,44.602757190358034,43.1900647361452,41.78287472114553,40.38193645910206,38.98815318638681,37.60262306552836,36.22669401346117,35.02463708468814,33.83625472025848,32.661241125076856,31.499295106600798,30.350119733136157,29.21342198742345,28.08891241400463,26.976304758722357,25.875315598572715,24.785663959934993,23.707070923052722,22.639259210371748,21.581952756111203,20.534876254136226,19.497754680862847 +Utility PV - Class 9/Advanced,52.20113140940721,54.925675381674395,50.9224895253435,46.74628663272832,42.648557084503764,38.633204913089116,34.69634060328853,30.834074558726268,27.042478789579746,23.31754123017815,19.65511001133479,16.050823996591664,12.500024402207696,8.99764010193556,8.61892669557692,8.241533485976849,7.865437117881328,7.490613759141752,7.117039059495976,6.744688106333587,6.3735353771659184,6.003554688486961,5.634719140684396,5.267001058611612,4.900371927408877,4.53480232309656,4.170261837422881,3.806718996386092,3.444141171786093 +Utility PV - Class 9/Moderate,52.45338105143242,55.665750231772435,52.80148684060551,49.71058128654236,46.64973472446026,43.62580241509567,40.63754043833659,37.683660992756074,34.76281727965386,31.87358466497384,29.014436900697802,26.183715717657787,23.379591417600007,20.60001107899009,19.833342269666716,19.07216046126543,18.316357448669432,17.565824725241377,16.82045334110195,16.080133752536973,15.344755661555023,14.614207844500271,13.88837796850962,13.16715239444271,12.450415964781516,11.738051774782782,11.029940924975204,10.325962252847003,9.625992041297671 +Utility PV - Class 9/Conservative,52.810972396586216,56.727001979285646,55.4976943578986,54.00176560407855,52.500872516571405,51.00378389917581,49.5109120290374,48.02274048226457,46.539839753271906,45.062887180484026,43.592692625701986,42.13023193700306,40.676691084915234,39.23352515283233,37.96485012348473,36.71089818617713,35.47133837746061,34.245845001085954,33.03409725779713,31.835778871156016,30.650577707807738,29.47818539045688,28.318296901692793,27.170610176600185,26.034825681941687,24.910645979422966,23.797775270317654,22.69591891841507,21.604782947907374 +Utility PV - Class 10/Advanced,56.88982982095032,61.82468679828477,57.445846699907015,52.87780560646625,48.398320528650814,44.01160960213749,39.71328880451281,35.498989098790474,31.36431475134708,27.304793905923546,23.315818563547865,19.39257003899603,15.529924381039631,11.722329883841883,11.321435213895093,10.921780236314351,10.52334397472772,10.126104995126411,9.730041367822917,9.335130626638836,8.941349725068921,8.548674989135794,8.157082066627243,7.766545872361895,7.3770405291132874,6.988539303759804,6.6010145381946685,6.214437574473905,5.828778673622992 +Utility PV - Class 10/Moderate,57.17273070780388,62.65429466824064,59.52549428782148,56.147079364402565,52.80271531323591,49.499973189612724,46.237474251239036,43.01379715841324,39.8274621421627,36.67691130591885,33.56048379133782,30.476384049153733,27.42264074234276,24.397052751376695,23.559548161042343,22.728275947206935,21.903115121608348,21.08394457991055,20.270642950431597,19.46308843382949,18.66115863272776,17.864730370140137,17.07367949543512,16.287880676412477,15.507207175929675,14.7315306112921,13.960720694423383,13.194644950576116,12.433168413060322 +Utility PV - Class 10/Conservative,57.57243451314636,63.84032485203325,62.50658200452404,60.87823914825787,59.244519443760154,57.61513100564803,55.99054435594148,54.37131109082095,52.75808159946284,51.15162765601036,49.55287151860942,47.962923825626774,46.38313354700783,44.815154700987904,43.42306446951827,42.04763595660667,40.68849137189413,39.34525944231027,38.017574987735514,36.70507849414512,35.40741568248998,34.12423707142757,32.85519753188264,31.599955831207616,30.35817416456206,29.129517670841302,27.913653930244696,26.71025244024597,25.518984066367715 diff --git a/tests/data/Solar_-_Utility_PV/Market/20/df_occ.csv b/tests/data/Solar_-_Utility_PV/Market/20/df_occ.csv index d6eafc7..efd3f06 100644 --- a/tests/data/Solar_-_Utility_PV/Market/20/df_occ.csv +++ b/tests/data/Solar_-_Utility_PV/Market/20/df_occ.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 1/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 1/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 2/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 2/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 2/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 3/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 3/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 3/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 4/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 4/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 4/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 5/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 5/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 5/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 6/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 6/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 6/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 7/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 7/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 7/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 8/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 8/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 8/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 9/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 9/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 9/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 10/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 10/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 10/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility PV - Class 1/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 1/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 1/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 2/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 2/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 2/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 3/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 3/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 3/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 4/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 4/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 4/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 5/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 5/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 5/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 6/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 6/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 6/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 7/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 7/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 7/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 8/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 8/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 8/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 9/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 9/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 9/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 10/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 10/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 10/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 diff --git a/tests/data/Solar_-_Utility_PV/Market/20/df_tc.csv b/tests/data/Solar_-_Utility_PV/Market/20/df_tc.csv index 0e333db..7673b19 100644 --- a/tests/data/Solar_-_Utility_PV/Market/20/df_tc.csv +++ b/tests/data/Solar_-_Utility_PV/Market/20/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12363699102240765,0.12407533903510089,0.12522157879350054,0.1255628854365378,0.12572339643220692,0.12589298767474305,0.12607245211575796,0.1262626777669314,0.12646466238183782,0.126679530944713,0.12690855661271902,0.1271531859341329,0.12741506939655345,0.1276960986669284,0.1279984522977285,0.1280996487625392,0.12820331136258978,0.1283095313166473,0.12841840439628086,0.1285300312133803,0.12864451752969527,0.12876197459046554,0.12888251948427076,0.12695400966081882,0.12498303632729861,0.12056305880727472,0.12056298580367798,0.12056291078133803,0.12056283365548932,0.12056275433655327 -10 year CRF/Moderate,0.12363699102240765,0.12407533903510089,0.12522157879350054,0.1255628854365378,0.12572339643220692,0.12589298767474305,0.12607245211575796,0.1262626777669314,0.12646466238183782,0.126679530944713,0.12690855661271902,0.1271531859341329,0.12741506939655345,0.1276960986669284,0.1279984522977285,0.1280996487625392,0.12820331136258978,0.1283095313166473,0.12841840439628086,0.1285300312133803,0.12864451752969527,0.12876197459046554,0.12888251948427076,0.12695400966081882,0.12498303632729861,0.12056305880727472,0.12056298580367798,0.12056291078133803,0.12056283365548932,0.12056275433655327 -10 year CRF/Conservative,0.12363699102240765,0.12407533903510089,0.12522157879350054,0.1255628854365378,0.12572339643220692,0.12589298767474305,0.12607245211575796,0.1262626777669314,0.12646466238183782,0.126679530944713,0.12690855661271902,0.1271531859341329,0.12741506939655345,0.1276960986669284,0.1279984522977285,0.1280996487625392,0.12820331136258978,0.1283095313166473,0.12841840439628086,0.1285300312133803,0.12864451752969527,0.12876197459046554,0.12888251948427076,0.12695400966081882,0.12498303632729861,0.12056305880727472,0.12056298580367798,0.12056291078133803,0.12056283365548932,0.12056275433655327 -ITC Schedule/*,0.30000001192092896,0.30000001192092896,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Advanced,0,0,20.70917546464238,20.752487619115932,20.772811882315363,20.79425483703055,20.816911406844888,20.840887555923914,20.866301940758042,20.89328786725361,20.921995621054112,20.952595256750005,20.985279954840106,21.020270085812857,21.057818161169223,21.070362885136568,21.083201652505554,21.0963449078206,21.10980359538811,21.123589189479638,21.137713726743776,21.152189841026978,21.16703080080272,15.695764609913677,10.339413639341238,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,0,0,20.70917546464238,20.752487619115932,20.772811882315363,20.79425483703055,20.816911406844888,20.840887555923914,20.866301940758042,20.89328786725361,20.921995621054112,20.952595256750005,20.985279954840106,21.020270085812857,21.057818161169223,21.070362885136568,21.083201652505554,21.0963449078206,21.10980359538811,21.123589189479638,21.137713726743776,21.152189841026978,21.16703080080272,15.695764609913677,10.339413639341238,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,0,0,20.70917546464238,20.752487619115932,20.772811882315363,20.79425483703055,20.816911406844888,20.840887555923914,20.866301940758042,20.89328786725361,20.921995621054112,20.952595256750005,20.985279954840106,21.020270085812857,21.057818161169223,21.070362885136568,21.083201652505554,21.0963449078206,21.10980359538811,21.123589189479638,21.137713726743776,21.152189841026978,21.16703080080272,15.695764609913677,10.339413639341238,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8323847066597686,0.8323773564249106,0.8325304952912957,0.8320090414356767,0.8314607259680269,0.8308824223425115,0.8302716006781738,0.8296254383454194,0.8289407763597257,0.8282140677424439,0.8274413160675049,0.8266180019470533,0.8257389946011159,0.8247984448571924,0.8237896548656526,0.8234527383443204,0.8231079850776357,0.8227551184488654,0.8223938486691962,0.8220238719842747,0.821644869822818,0.8212565078820415,0.8208584351446644,0.8272881785365389,0.833997790067788,0.8495803170567393,0.849580580809306,0.8495808518555567,0.8495811305017588,0.8495814170715666 -PVD/Moderate,0.8323847066597686,0.8323773564249106,0.8325304952912957,0.8320090414356767,0.8314607259680269,0.8308824223425115,0.8302716006781738,0.8296254383454194,0.8289407763597257,0.8282140677424439,0.8274413160675049,0.8266180019470533,0.8257389946011159,0.8247984448571924,0.8237896548656526,0.8234527383443204,0.8231079850776357,0.8227551184488654,0.8223938486691962,0.8220238719842747,0.821644869822818,0.8212565078820415,0.8208584351446644,0.8272881785365389,0.833997790067788,0.8495803170567393,0.849580580809306,0.8495808518555567,0.8495811305017588,0.8495814170715666 -PVD/Conservative,0.8323847066597686,0.8323773564249106,0.8325304952912957,0.8320090414356767,0.8314607259680269,0.8308824223425115,0.8302716006781738,0.8296254383454194,0.8289407763597257,0.8282140677424439,0.8274413160675049,0.8266180019470533,0.8257389946011159,0.8247984448571924,0.8237896548656526,0.8234527383443204,0.8231079850776357,0.8227551184488654,0.8223938486691962,0.8220238719842747,0.821644869822818,0.8212565078820415,0.8208584351446644,0.8272881785365389,0.833997790067788,0.8495803170567393,0.849580580809306,0.8495808518555567,0.8495811305017588,0.8495814170715666 -PFF/Advanced,0.6973909768193436,0.6973931423968729,1.0580482770159176,1.058229023342926,1.0584190804414624,1.0586195320347933,1.0588312550302155,1.0590552278075533,1.0592925453339705,1.0595444370631497,1.0598122882362297,1.0600976653633565,1.060402346875401,1.060728360212441,1.061078026983007,1.0611948089821868,1.061314307353914,1.0614366179790764,1.0615618413042673,1.0616900826168163,1.0618214523398959,1.061956066349532,1.0620940463153292,1.0598653687647386,1.0575396833242006,1.0521384680710952,1.0521383766491847,1.0521382826991377,1.0521381861147956,1.0521380867839736 -PFF/Moderate,0.6973909768193436,0.6973931423968729,1.0580482770159176,1.058229023342926,1.0584190804414624,1.0586195320347933,1.0588312550302155,1.0590552278075533,1.0592925453339705,1.0595444370631497,1.0598122882362297,1.0600976653633565,1.060402346875401,1.060728360212441,1.061078026983007,1.0611948089821868,1.061314307353914,1.0614366179790764,1.0615618413042673,1.0616900826168163,1.0618214523398959,1.061956066349532,1.0620940463153292,1.0598653687647386,1.0575396833242006,1.0521384680710952,1.0521383766491847,1.0521382826991377,1.0521381861147956,1.0521380867839736 -PFF/Conservative,0.6973909768193436,0.6973931423968729,1.0580482770159176,1.058229023342926,1.0584190804414624,1.0586195320347933,1.0588312550302155,1.0590552278075533,1.0592925453339705,1.0595444370631497,1.0598122882362297,1.0600976653633565,1.060402346875401,1.060728360212441,1.061078026983007,1.0611948089821868,1.061314307353914,1.0614366179790764,1.0615618413042673,1.0616900826168163,1.0618214523398959,1.061956066349532,1.0620940463153292,1.0598653687647386,1.0575396833242006,1.0521384680710952,1.0521383766491847,1.0521382826991377,1.0521381861147956,1.0521380867839736 -Year (Advanced)/nan,2021,2022,2023,2024.0,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9349331950261537,0.9349300875969023,0.9349948243312178,0.9347743445035899,0.9345423711855965,0.9342975597472353,0.9340388138071803,0.9337649085005831,0.9334744710888606,0.9331659579487882,0.9328376271267006,0.9324875054275439,0.9321133487255557,0.931712593809906,0.9312822995813319,0.9311384825992342,0.9309912648957667,0.9308405244065194,0.930686133154565,0.9305279568880604,0.9303658546909149,0.9301996785640464,0.9300292729747319,0.9327725280641872,0.9356145473166597,0.9421352811216875,0.9421353905659767,0.9421355030367523,0.9421356186610974,0.9421357375733095 -2/nan,0.8741000791618119,0.8740942686939513,0.8742153215261649,0.8738030751421162,0.873369443541197,0.8729119301496386,0.8724285056983246,0.8719169043471025,0.8713745881746281,0.8707987050744794,0.8701860385833733,0.8695329477784836,0.8688352948723694,0.8680883574639828,0.8672867215134936,0.8670188737772043,0.8667447353122195,0.8664640818774041,0.8661766784461967,0.8658822785502682,0.8655806235747566,0.8652714420006552,0.8649544485899084,0.870064589111255,0.875374581150558,0.8876188879342413,0.8876190941569055,0.8876193060823144,0.8876195239499287,0.8876197480128039 -3/nan,0.8172251797833666,0.8172170311979863,0.8173868009780156,0.8168086967911928,0.8162007506880352,0.8155594862130564,0.8148820865940342,0.8141654084077838,0.8134059328165846,0.8125997078013909,0.8117422793908975,0.8108286093610169,0.80985297619444,0.8088088551889483,0.8076887724074404,0.8073146385138029,0.8069317774700698,0.8065398803541761,0.806138623491756,0.8057276675649596,0.8053066566560235,0.8048752172196584,0.8044329569783326,0.8115723463644335,0.8190131924756899,0.8362570705128459,0.8362573619473347,0.8362576614409944,0.8362579693322348,0.836258285978678 -4/nan,0.7640509483906858,0.7640407905636136,0.7642524283910958,0.7635318141278187,0.7627741849114602,0.7619752377975676,0.7611314975550117,0.7602390880862343,0.7592936729165026,0.7582903847593904,0.7572237417454241,0.7560875472723391,0.754874769615957,0.7535773963645155,0.7521862573136241,0.7517217274858917,0.7512464361914495,0.7507600051836527,0.7502620382840862,0.7497521203074042,0.7492298159080646,0.7486946683418932,0.7481461981354726,0.7570123892253369,0.7662806573245149,0.787867290217619,0.7878676563119256,0.7878680325300494,0.7878684192970982,0.7878688170623135 -5/nan,0.7143365943416667,0.7143247232492458,0.7145720650282392,0.7137299510589685,0.7128447954463166,0.7119116052620866,0.710926361127566,0.7098845825254093,0.7087812597268506,0.7076107732973517,0.7063667984538029,0.7050421908408135,0.703628849375162,0.7021175506032984,0.7004977474245072,0.6999570286680883,0.6994038698783144,0.6988378369285926,0.6982584752632784,0.6976653086821402,0.6970578380372233,0.6964355398342444,0.6957978647307432,0.7061203600736279,0.7169433303201884,0.7422775709557586,0.7422780020937367,0.7422784451542744,0.7422789006380124,0.7422793690740136 -6/nan,0.6678569944719559,0.6678436760800504,0.6681211824130742,0.6671764471537265,0.6661836654237121,0.6651372755521046,0.664032815051847,0.6628653122478135,0.6616292115412182,0.6603182851189059,0.6589255281507299,0.6574430337583205,0.6558618430509919,0.654171764232057,0.6523611530730381,0.6517569255586723,0.6511388934910062,0.6505065786017288,0.649859480285183,0.64919707427967,0.6485188112545026,0.6478241152943923,0.647112382272904,0.658649673383472,0.6707826094492215,0.6993258879827271,0.6993263754111155,0.6993268763187608,0.6993273912716732,0.6993279208679966 -Year (Moderate)/nan,2021,2022,2023,2024.0,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9349331950261537,0.9349300875969023,0.9349948243312178,0.9347743445035899,0.9345423711855965,0.9342975597472353,0.9340388138071803,0.9337649085005831,0.9334744710888606,0.9331659579487882,0.9328376271267006,0.9324875054275439,0.9321133487255557,0.931712593809906,0.9312822995813319,0.9311384825992342,0.9309912648957667,0.9308405244065194,0.930686133154565,0.9305279568880604,0.9303658546909149,0.9301996785640464,0.9300292729747319,0.9327725280641872,0.9356145473166597,0.9421352811216875,0.9421353905659767,0.9421355030367523,0.9421356186610974,0.9421357375733095 -2/nan,0.8741000791618119,0.8740942686939513,0.8742153215261649,0.8738030751421162,0.873369443541197,0.8729119301496386,0.8724285056983246,0.8719169043471025,0.8713745881746281,0.8707987050744794,0.8701860385833733,0.8695329477784836,0.8688352948723694,0.8680883574639828,0.8672867215134936,0.8670188737772043,0.8667447353122195,0.8664640818774041,0.8661766784461967,0.8658822785502682,0.8655806235747566,0.8652714420006552,0.8649544485899084,0.870064589111255,0.875374581150558,0.8876188879342413,0.8876190941569055,0.8876193060823144,0.8876195239499287,0.8876197480128039 -3/nan,0.8172251797833666,0.8172170311979863,0.8173868009780156,0.8168086967911928,0.8162007506880352,0.8155594862130564,0.8148820865940342,0.8141654084077838,0.8134059328165846,0.8125997078013909,0.8117422793908975,0.8108286093610169,0.80985297619444,0.8088088551889483,0.8076887724074404,0.8073146385138029,0.8069317774700698,0.8065398803541761,0.806138623491756,0.8057276675649596,0.8053066566560235,0.8048752172196584,0.8044329569783326,0.8115723463644335,0.8190131924756899,0.8362570705128459,0.8362573619473347,0.8362576614409944,0.8362579693322348,0.836258285978678 -4/nan,0.7640509483906858,0.7640407905636136,0.7642524283910958,0.7635318141278187,0.7627741849114602,0.7619752377975676,0.7611314975550117,0.7602390880862343,0.7592936729165026,0.7582903847593904,0.7572237417454241,0.7560875472723391,0.754874769615957,0.7535773963645155,0.7521862573136241,0.7517217274858917,0.7512464361914495,0.7507600051836527,0.7502620382840862,0.7497521203074042,0.7492298159080646,0.7486946683418932,0.7481461981354726,0.7570123892253369,0.7662806573245149,0.787867290217619,0.7878676563119256,0.7878680325300494,0.7878684192970982,0.7878688170623135 -5/nan,0.7143365943416667,0.7143247232492458,0.7145720650282392,0.7137299510589685,0.7128447954463166,0.7119116052620866,0.710926361127566,0.7098845825254093,0.7087812597268506,0.7076107732973517,0.7063667984538029,0.7050421908408135,0.703628849375162,0.7021175506032984,0.7004977474245072,0.6999570286680883,0.6994038698783144,0.6988378369285926,0.6982584752632784,0.6976653086821402,0.6970578380372233,0.6964355398342444,0.6957978647307432,0.7061203600736279,0.7169433303201884,0.7422775709557586,0.7422780020937367,0.7422784451542744,0.7422789006380124,0.7422793690740136 -6/nan,0.6678569944719559,0.6678436760800504,0.6681211824130742,0.6671764471537265,0.6661836654237121,0.6651372755521046,0.664032815051847,0.6628653122478135,0.6616292115412182,0.6603182851189059,0.6589255281507299,0.6574430337583205,0.6558618430509919,0.654171764232057,0.6523611530730381,0.6517569255586723,0.6511388934910062,0.6505065786017288,0.649859480285183,0.64919707427967,0.6485188112545026,0.6478241152943923,0.647112382272904,0.658649673383472,0.6707826094492215,0.6993258879827271,0.6993263754111155,0.6993268763187608,0.6993273912716732,0.6993279208679966 -Year (Conservative)/nan,2021,2022,2023,2024.0,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9349331950261537,0.9349300875969023,0.9349948243312178,0.9347743445035899,0.9345423711855965,0.9342975597472353,0.9340388138071803,0.9337649085005831,0.9334744710888606,0.9331659579487882,0.9328376271267006,0.9324875054275439,0.9321133487255557,0.931712593809906,0.9312822995813319,0.9311384825992342,0.9309912648957667,0.9308405244065194,0.930686133154565,0.9305279568880604,0.9303658546909149,0.9301996785640464,0.9300292729747319,0.9327725280641872,0.9356145473166597,0.9421352811216875,0.9421353905659767,0.9421355030367523,0.9421356186610974,0.9421357375733095 -2/nan,0.8741000791618119,0.8740942686939513,0.8742153215261649,0.8738030751421162,0.873369443541197,0.8729119301496386,0.8724285056983246,0.8719169043471025,0.8713745881746281,0.8707987050744794,0.8701860385833733,0.8695329477784836,0.8688352948723694,0.8680883574639828,0.8672867215134936,0.8670188737772043,0.8667447353122195,0.8664640818774041,0.8661766784461967,0.8658822785502682,0.8655806235747566,0.8652714420006552,0.8649544485899084,0.870064589111255,0.875374581150558,0.8876188879342413,0.8876190941569055,0.8876193060823144,0.8876195239499287,0.8876197480128039 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12288864958790187,0.12377910652865053,0.1242908595023555,0.12448814411975245,0.12468858922639735,0.12490419269564458,0.12513674149072265,0.12538831484797894,0.1256613465635644,0.12595870391313455,0.12628378862629364,0.1266406674550822,0.12703424297151256,0.12747047983138318,0.1276047944876995,0.12774277551841012,0.1278845750466664,0.12803035372326194,0.1281802813323019,0.1283345374491958,0.12849331215633528,0.12865680682242694,0.12882523495220047,0.1289988231139742,0.1291778119535798,0.12936245730412296,0.1295530314023287,0.129749824223595,0.12995314494948568 +10 year CRF/Moderate,0.12288864958790187,0.12377910652865053,0.1242908595023555,0.12448814411975245,0.12468858922639735,0.12490419269564458,0.12513674149072265,0.12538831484797894,0.1256613465635644,0.12595870391313455,0.12628378862629364,0.1266406674550822,0.12703424297151256,0.12747047983138318,0.1276047944876995,0.12774277551841012,0.1278845750466664,0.12803035372326194,0.1281802813323019,0.1283345374491958,0.12849331215633528,0.12865680682242694,0.12882523495220047,0.1289988231139742,0.1291778119535798,0.12936245730412296,0.1295530314023287,0.129749824223595,0.12995314494948568 +10 year CRF/Conservative,0.12288864958790187,0.12377910652865053,0.1242908595023555,0.12448814411975245,0.12468858922639735,0.12490419269564458,0.12513674149072265,0.12538831484797894,0.1256613465635644,0.12595870391313455,0.12628378862629364,0.1266406674550822,0.12703424297151256,0.12747047983138318,0.1276047944876995,0.12774277551841012,0.1278845750466664,0.12803035372326194,0.1281802813323019,0.1283345374491958,0.12849331215633528,0.12865680682242694,0.12882523495220047,0.1289988231139742,0.1291778119535798,0.12936245730412296,0.1295530314023287,0.129749824223595,0.12995314494948568 +ITC Schedule/*,0.30000001192092896,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Advanced,0,22.169246417639766,22.24022793898559,22.267507496820365,22.295176051252934,22.324883009633915,22.356862108242396,22.391384204390373,22.428764943246946,22.469374404598113,22.513649352179144,22.562108942195497,22.615375085296055,22.674199151097962,22.69226509368651,22.71080183353163,22.729827977909377,22.749363125277945,22.76942793199888,22.79004418450687,22.811234877452453,22.83302429840038,22.85543811973481,22.878503498488605,22.902249184911053,22.926705640670043,22.9519051677006,22.977882048830143,23.004672701451774 +PTC/Moderate,0,22.169246417639766,22.24022793898559,22.267507496820365,22.295176051252934,22.324883009633915,22.356862108242396,22.391384204390373,22.428764943246946,22.469374404598113,22.513649352179144,22.562108942195497,22.615375085296055,22.674199151097962,22.69226509368651,22.71080183353163,22.729827977909377,22.749363125277945,22.76942793199888,22.79004418450687,22.811234877452453,22.83302429840038,22.85543811973481,22.878503498488605,22.902249184911053,22.926705640670043,22.9519051677006,22.977882048830143,23.004672701451774 +PTC/Conservative,0,22.169246417639766,22.24022793898559,22.267507496820365,22.295176051252934,22.324883009633915,22.356862108242396,22.391384204390373,22.428764943246946,22.469374404598113,22.513649352179144,22.562108942195497,22.615375085296055,22.674199151097962,22.69226509368651,22.71080183353163,22.729827977909377,22.749363125277945,22.76942793199888,22.79004418450687,22.811234877452453,22.83302429840038,22.85543811973481,22.878503498488605,22.902249184911053,22.926705640670043,22.9519051677006,22.977882048830143,23.004672701451774 +PVD/Advanced,0.8360864786810652,0.8369594871189125,0.8363520672335859,0.8357050814624907,0.8350124734507746,0.8342691720838874,0.8334693995821321,0.8326064655744627,0.8316725795200534,0.8306586148830539,0.8295538099352757,0.8283453843891817,0.8270180428796395,0.8255533243200045,0.8251037140352235,0.8246424983157035,0.8241692219246938,0.8236834055059384,0.8231845439650471,0.8226721047187805,0.8221455257994782,0.8216042138004822,0.8210475416467106,0.8204748461729205,0.8198854254898366,0.8192785361162915,0.8186533898527137,0.8180091503683453,0.8173449294711371 +PVD/Moderate,0.8360864786810652,0.8369594871189125,0.8363520672335859,0.8357050814624907,0.8350124734507746,0.8342691720838874,0.8334693995821321,0.8326064655744627,0.8316725795200534,0.8306586148830539,0.8295538099352757,0.8283453843891817,0.8270180428796395,0.8255533243200045,0.8251037140352235,0.8246424983157035,0.8241692219246938,0.8236834055059384,0.8231845439650471,0.8226721047187805,0.8221455257994782,0.8216042138004822,0.8210475416467106,0.8204748461729205,0.8198854254898366,0.8192785361162915,0.8186533898527137,0.8180091503683453,0.8173449294711371 +PVD/Conservative,0.8360864786810652,0.8369594871189125,0.8363520672335859,0.8357050814624907,0.8350124734507746,0.8342691720838874,0.8334693995821321,0.8326064655744627,0.8316725795200534,0.8306586148830539,0.8295538099352757,0.8283453843891817,0.8270180428796395,0.8255533243200045,0.8251037140352235,0.8246424983157035,0.8241692219246938,0.8236834055059384,0.8231845439650471,0.8226721047187805,0.8221455257994782,0.8216042138004822,0.8210475416467106,0.8204748461729205,0.8198854254898366,0.8192785361162915,0.8186533898527137,0.8180091503683453,0.8173449294711371 +PFF/Advanced,0.6963003348925187,1.0565130999401993,1.0567236438110355,1.0569479020085575,1.0571879737863865,1.0574456168941655,1.0577228340258,1.058021944197594,1.0583456477666822,1.0586971081727738,1.0590800556459197,1.0594989200891793,1.0599590031817678,1.0604667039052396,1.0606225478148847,1.0607824144001319,1.0609464614551358,1.061114855134354,1.0612877705135966,1.0614653921968569,1.0616479149733562,1.0618355445297007,1.0620284982226458,1.0622270059185164,1.062431310906162,1.0626416708910134,1.0628583590787928,1.0630816653584538,1.0633118975951108 +PFF/Moderate,0.6963003348925187,1.0565130999401993,1.0567236438110355,1.0569479020085575,1.0571879737863865,1.0574456168941655,1.0577228340258,1.058021944197594,1.0583456477666822,1.0586971081727738,1.0590800556459197,1.0594989200891793,1.0599590031817678,1.0604667039052396,1.0606225478148847,1.0607824144001319,1.0609464614551358,1.061114855134354,1.0612877705135966,1.0614653921968569,1.0616479149733562,1.0618355445297007,1.0620284982226458,1.0622270059185164,1.062431310906162,1.0626416708910134,1.0628583590787928,1.0630816653584538,1.0633118975951108 +PFF/Conservative,0.6963003348925187,1.0565130999401993,1.0567236438110355,1.0569479020085575,1.0571879737863865,1.0574456168941655,1.0577228340258,1.058021944197594,1.0583456477666822,1.0586971081727738,1.0590800556459197,1.0594989200891793,1.0599590031817678,1.0604667039052396,1.0606225478148847,1.0607824144001319,1.0609464614551358,1.061114855134354,1.0612877705135966,1.0614653921968569,1.0616479149733562,1.0618355445297007,1.0620284982226458,1.0622270059185164,1.062431310906162,1.0626416708910134,1.0628583590787928,1.0630816653584538,1.0633118975951108 +Year (Advanced)/nan,2022,2023,2024,2025.0,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9364950078762282,0.9368624193603995,0.9366068196245875,0.9363343844576116,0.9360425252526299,0.9357290585960145,0.9353914922473949,0.9350269353893796,0.9346320156281079,0.9342027743521438,0.9337345335670988,0.9332217247029261,0.9326576660915125,0.9320342702145883,0.9318427103068021,0.9316461069546425,0.9314442582871992,0.9312369515151283,0.9310239621823387,0.9308050533552839,0.9305799747436961,0.9303484617459119,0.9301102344111075,0.9298649963099445,0.9296124333039719,0.929352212203098,0.9290839792990455,0.9288073587612211,0.928521950879699 +2/nan,0.8770228997770967,0.8777111928098209,0.8772323345672846,0.8767220795176145,0.8761756090813203,0.8755888711009835,0.8749572437688082,0.8742753699036551,0.8735370046370599,0.8727348236072425,0.8718601791757675,0.8709027874575039,0.8698503221192672,0.86868788085444,0.8683308367519267,0.867964468603741,0.8675884062961906,0.8672022598671895,0.8668056181577009,0.8663980473517328,0.865979089393978,0.8655482602729845,0.8651050481562854,0.8646489113624931,0.8641792761533317,0.8636955343267921,0.8631970405901491,0.8626831096889956,0.8621530132654422 +3/nan,0.8213275674343846,0.8222946315955109,0.8216217869509165,0.8209050286655228,0.8201376296892402,0.8193139500724703,0.8184275619015733,0.8174710198074309,0.8164356513696751,0.8153112934876149,0.8140859577384125,0.8127454013596777,0.811272571276706,0.8096468750764252,0.8091477603618887,0.8086357181496303,0.8081102396011284,0.8075707888257516,0.807016801059094,0.8064476806921433,0.805862799136817,0.8052614925118212,0.804643059130875,0.8040067567734821,0.8033517997157639,0.8026773554965411,0.8019825413906555,0.8012664205581528,0.8005279978340394 +4/nan,0.7691691667334274,0.7703769379836386,0.7695365688103682,0.7686416047136903,0.7676836979490227,0.7666558711958947,0.7655501784235097,0.7643574224201729,0.7630668984702866,0.7616660723367648,0.7601401720324015,0.7584716652012503,0.7566395828909929,0.7546186343433777,0.7539984420543011,0.7533623187585746,0.7527096427395639,0.7520397595187605,0.7513519796697539,0.7506455764548953,0.7499197832676234,0.7491737908615902,0.7484067443454888,0.7476177399203444,0.7468058213328963,0.745969976016043,0.7451091308835915,0.7442221477426757,0.7433078182826818 +5/nan,0.720323084858173,0.7217372019388081,0.7207531982982965,0.7197055638181041,0.7185845872234803,0.7173821766212419,0.7160891237858261,0.7146947782276598,0.7131867533763729,0.7115505579069064,0.7097691289782886,0.7078222355374112,0.7056857074515689,0.7033304281505594,0.7026079518109862,0.7018670713977484,0.7011070748871757,0.7003272130724206,0.6995266971056782,0.6987046958430067,0.697860332972983,0.6969926839084339,0.6961007724180364,0.6951835669722801,0.694239976774845,0.6932688474476015,0.6922689563333806,0.6912390073764778,0.6901776255359684 +6/nan,0.6745789730276838,0.6761684611507969,0.6750623607924171,0.6738850660883428,0.6726257316322852,0.6712753487833544,0.6698236740801534,0.6682588682250009,0.6665671728274257,0.6647325052884476,0.6627359465868683,0.6605550874313035,0.6581631849059181,0.6555280623210203,0.6547200980986604,0.6538917246673684,0.6530421593481932,0.6521705789646468,0.6512761171916532,0.6503578616937371,0.6494148510326259,0.6484460713223661,0.6474504526074929,0.6464268649374133,0.6453741141065567,0.6442909370269204,0.6431759966954144,0.6420278767140746,0.6408450753161757 +Year (Moderate)/nan,2022,2023,2024,2025.0,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9364950078762282,0.9368624193603995,0.9366068196245875,0.9363343844576116,0.9360425252526299,0.9357290585960145,0.9353914922473949,0.9350269353893796,0.9346320156281079,0.9342027743521438,0.9337345335670988,0.9332217247029261,0.9326576660915125,0.9320342702145883,0.9318427103068021,0.9316461069546425,0.9314442582871992,0.9312369515151283,0.9310239621823387,0.9308050533552839,0.9305799747436961,0.9303484617459119,0.9301102344111075,0.9298649963099445,0.9296124333039719,0.929352212203098,0.9290839792990455,0.9288073587612211,0.928521950879699 +2/nan,0.8770228997770967,0.8777111928098209,0.8772323345672846,0.8767220795176145,0.8761756090813203,0.8755888711009835,0.8749572437688082,0.8742753699036551,0.8735370046370599,0.8727348236072425,0.8718601791757675,0.8709027874575039,0.8698503221192672,0.86868788085444,0.8683308367519267,0.867964468603741,0.8675884062961906,0.8672022598671895,0.8668056181577009,0.8663980473517328,0.865979089393978,0.8655482602729845,0.8651050481562854,0.8646489113624931,0.8641792761533317,0.8636955343267921,0.8631970405901491,0.8626831096889956,0.8621530132654422 +3/nan,0.8213275674343846,0.8222946315955109,0.8216217869509165,0.8209050286655228,0.8201376296892402,0.8193139500724703,0.8184275619015733,0.8174710198074309,0.8164356513696751,0.8153112934876149,0.8140859577384125,0.8127454013596777,0.811272571276706,0.8096468750764252,0.8091477603618887,0.8086357181496303,0.8081102396011284,0.8075707888257516,0.807016801059094,0.8064476806921433,0.805862799136817,0.8052614925118212,0.804643059130875,0.8040067567734821,0.8033517997157639,0.8026773554965411,0.8019825413906555,0.8012664205581528,0.8005279978340394 +4/nan,0.7691691667334274,0.7703769379836386,0.7695365688103682,0.7686416047136903,0.7676836979490227,0.7666558711958947,0.7655501784235097,0.7643574224201729,0.7630668984702866,0.7616660723367648,0.7601401720324015,0.7584716652012503,0.7566395828909929,0.7546186343433777,0.7539984420543011,0.7533623187585746,0.7527096427395639,0.7520397595187605,0.7513519796697539,0.7506455764548953,0.7499197832676234,0.7491737908615902,0.7484067443454888,0.7476177399203444,0.7468058213328963,0.745969976016043,0.7451091308835915,0.7442221477426757,0.7433078182826818 +5/nan,0.720323084858173,0.7217372019388081,0.7207531982982965,0.7197055638181041,0.7185845872234803,0.7173821766212419,0.7160891237858261,0.7146947782276598,0.7131867533763729,0.7115505579069064,0.7097691289782886,0.7078222355374112,0.7056857074515689,0.7033304281505594,0.7026079518109862,0.7018670713977484,0.7011070748871757,0.7003272130724206,0.6995266971056782,0.6987046958430067,0.697860332972983,0.6969926839084339,0.6961007724180364,0.6951835669722801,0.694239976774845,0.6932688474476015,0.6922689563333806,0.6912390073764778,0.6901776255359684 +6/nan,0.6745789730276838,0.6761684611507969,0.6750623607924171,0.6738850660883428,0.6726257316322852,0.6712753487833544,0.6698236740801534,0.6682588682250009,0.6665671728274257,0.6647325052884476,0.6627359465868683,0.6605550874313035,0.6581631849059181,0.6555280623210203,0.6547200980986604,0.6538917246673684,0.6530421593481932,0.6521705789646468,0.6512761171916532,0.6503578616937371,0.6494148510326259,0.6484460713223661,0.6474504526074929,0.6464268649374133,0.6453741141065567,0.6442909370269204,0.6431759966954144,0.6420278767140746,0.6408450753161757 +Year (Conservative)/nan,2022,2023,2024,2025.0,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9364950078762282,0.9368624193603995,0.9366068196245875,0.9363343844576116,0.9360425252526299,0.9357290585960145,0.9353914922473949,0.9350269353893796,0.9346320156281079,0.9342027743521438,0.9337345335670988,0.9332217247029261,0.9326576660915125,0.9320342702145883,0.9318427103068021,0.9316461069546425,0.9314442582871992,0.9312369515151283,0.9310239621823387,0.9308050533552839,0.9305799747436961,0.9303484617459119,0.9301102344111075,0.9298649963099445,0.9296124333039719,0.929352212203098,0.9290839792990455,0.9288073587612211,0.928521950879699 +2/nan,0.8770228997770967,0.8777111928098209,0.8772323345672846,0.8767220795176145,0.8761756090813203,0.8755888711009835,0.8749572437688082,0.8742753699036551,0.8735370046370599,0.8727348236072425,0.8718601791757675,0.8709027874575039,0.8698503221192672,0.86868788085444,0.8683308367519267,0.867964468603741,0.8675884062961906,0.8672022598671895,0.8668056181577009,0.8663980473517328,0.865979089393978,0.8655482602729845,0.8651050481562854,0.8646489113624931,0.8641792761533317,0.8636955343267921,0.8631970405901491,0.8626831096889956,0.8621530132654422 diff --git a/tests/data/Solar_-_Utility_PV/Market/20/df_vom.csv b/tests/data/Solar_-_Utility_PV/Market/20/df_vom.csv index c3a95ca..d06281a 100644 --- a/tests/data/Solar_-_Utility_PV/Market/20/df_vom.csv +++ b/tests/data/Solar_-_Utility_PV/Market/20/df_vom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 1/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 1/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 2/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 2/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 2/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 3/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 3/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 3/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 4/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 4/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 4/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 5/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 5/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 5/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 6/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 6/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 6/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 7/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 7/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 7/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 8/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 8/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 8/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 9/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 9/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 9/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 10/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 10/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 10/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility PV - Class 1/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 1/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 1/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 2/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 2/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 2/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 3/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 3/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 3/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 4/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 4/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 4/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 5/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 5/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 5/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 6/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 6/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 6/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 7/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 7/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 7/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 8/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 8/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 8/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 9/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 9/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 9/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 10/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 10/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 10/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Solar_-_Utility_PV/Market/30/df_capex.csv b/tests/data/Solar_-_Utility_PV/Market/30/df_capex.csv index b581551..3b38a3a 100644 --- a/tests/data/Solar_-_Utility_PV/Market/30/df_capex.csv +++ b/tests/data/Solar_-_Utility_PV/Market/30/df_capex.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 1/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 1/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 2/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 2/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 2/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 3/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 3/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 3/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 4/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 4/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 4/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 5/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 5/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 5/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 6/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 6/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 6/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 7/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 7/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 7/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 8/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 8/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 8/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 9/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 9/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 9/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 10/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 10/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 10/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility PV - Class 1/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 1/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 1/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 2/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 2/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 2/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 3/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 3/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 3/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 4/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 4/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 4/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 5/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 5/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 5/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 6/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 6/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 6/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 7/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 7/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 7/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 8/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 8/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 8/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 9/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 9/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 9/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 10/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 10/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 10/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 diff --git a/tests/data/Solar_-_Utility_PV/Market/30/df_fom.csv b/tests/data/Solar_-_Utility_PV/Market/30/df_fom.csv index 1c9fc64..b3df759 100644 --- a/tests/data/Solar_-_Utility_PV/Market/30/df_fom.csv +++ b/tests/data/Solar_-_Utility_PV/Market/30/df_fom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 1/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 1/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 2/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 2/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 2/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 3/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 3/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 3/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 4/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 4/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 4/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 5/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 5/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 5/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 6/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 6/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 6/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 7/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 7/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 7/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 8/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 8/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 8/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 9/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 9/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 9/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 10/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 10/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 10/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility PV - Class 1/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 1/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 1/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 2/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 2/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 2/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 3/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 3/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 3/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 4/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 4/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 4/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 5/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 5/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 5/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 6/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 6/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 6/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 7/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 7/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 7/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 8/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 8/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 8/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 9/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 9/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 9/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 10/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 10/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 10/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 diff --git a/tests/data/Solar_-_Utility_PV/Market/30/df_gcc.csv b/tests/data/Solar_-_Utility_PV/Market/30/df_gcc.csv index c3a95ca..e09166b 100644 --- a/tests/data/Solar_-_Utility_PV/Market/30/df_gcc.csv +++ b/tests/data/Solar_-_Utility_PV/Market/30/df_gcc.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 1/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 1/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 2/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 2/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 2/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 3/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 3/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 3/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 4/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 4/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 4/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 5/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 5/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 5/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 6/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 6/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 6/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 7/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 7/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 7/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 8/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 8/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 8/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 9/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 9/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 9/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 10/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 10/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 10/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility PV - Class 1/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 1/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 1/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 2/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 2/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 2/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 3/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 3/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 3/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 4/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 4/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 4/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 5/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 5/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 5/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 6/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 6/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 6/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 7/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 7/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 7/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 8/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 8/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 8/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 9/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 9/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 9/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 10/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 10/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 10/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 diff --git a/tests/data/Solar_-_Utility_PV/Market/30/df_lcoe.csv b/tests/data/Solar_-_Utility_PV/Market/30/df_lcoe.csv index 149b6e9..42d67df 100644 --- a/tests/data/Solar_-_Utility_PV/Market/30/df_lcoe.csv +++ b/tests/data/Solar_-_Utility_PV/Market/30/df_lcoe.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,27.317397270549368,28.240011064430792,21.05735687799614,19.293145690527034,17.48651543994553,15.70990965676069,13.961908876081054,12.241094003465847,10.546036740471958,8.875288892322509,7.227370231532387,5.6007545109481285,3.993853112704958,2.4049956765723053,0.8324068586257418,0.5875631073727305,0.3439692666188492,0.10159209912781009,-0.13960206282268928,-0.37964736565109547,-0.6185784857009367,-0.8564306837578073,-1.0932398631610418,2.759665757267017,6.4560986285013655,13.476337114895404,13.269792666178112,13.064699855839104,12.861043225476392,12.658807539200536 -Utility PV - Class 1/Moderate,27.317397270549368,28.360961703607455,21.79401683540083,20.58156100889969,19.3051800548692,18.040474998167507,16.78696957484791,15.544168438133738,14.311552913669313,13.08857601695317,11.874656560552456,10.669172132761496,9.471450669089407,8.280760258148824,7.0962967169181965,6.683588231394218,6.273088922624829,5.864743677424109,5.45849668696648,5.054291366368226,4.652070269031032,4.251774995273649,3.8533460947043956,7.391350708116763,10.783931149511721,17.351362542291522,17.001714939603605,16.65455291779747,16.309850088890606,15.967580437835217 -Utility PV - Class 1/Conservative,27.317397270549368,28.521449481971953,22.802001799603463,22.367742029616828,21.85540808287671,21.34415002800449,20.834041785631598,20.325167872143076,19.817625133310404,19.311524836746862,18.806995211720903,18.304184550564777,17.8032650203235,17.30443737971233,16.807936859718303,16.153521821527043,15.504857716643578,14.861814987828378,14.224264794334033,13.592078871255836,12.965129383967483,12.343288777018376,11.726429616763358,14.795180293538506,17.733923070535297,23.594007741622203,23.053147944671817,22.51763474879659,21.987389288367996,21.462334242485714 -Utility PV - Class 2/Advanced,28.237093917120045,29.193582779116817,22.327229281165412,20.50884149971364,18.645061791307004,16.81199660402938,15.008202179671546,13.232234525765524,11.482639656644778,9.757942686656449,8.056635441602179,6.377162172078339,4.717902842732254,3.077153324799511,1.4531016218658053,1.1988302692155877,0.9459173074187461,0.6943279119735202,0.4440268584279359,0.19497847356342746,-0.05285341641984331,-0.29950554098488524,-0.5450152439143778,3.2831215253626294,6.955313193866985,13.934322704391413,13.719695173295808,13.506608742812332,13.295046671157321,13.084992461873888 -Utility PV - Class 2/Moderate,28.237093917120045,29.317898526386912,23.086939468446662,21.838312771859997,20.522257485956178,19.2181249902246,17.925433687503144,16.643682575787736,15.372346946758409,14.110873335771,12.858673548338107,11.615117541476696,10.379524877082318,9.15115438342152,7.929191552541294,7.503267405639221,7.079625996593222,6.658211179172245,6.238966105035168,5.821833142218743,5.406753788311907,4.9936685778360825,4.582516983275411,8.086026721116736,11.444874884006124,17.95581428424656,17.594281057289805,17.235305922346235,16.878861847968622,16.524922182977644 -Utility PV - Class 2/Conservative,28.237093917120045,29.481683035121762,24.123212074714186,23.676456715185026,23.147871341987813,22.62045322080868,22.094283456978204,21.569454656141076,21.046072798396228,20.524259498545476,20.004154747348863,19.4859202561367,18.969743563849597,18.45584311508105,17.94447458510558,17.270941653079127,16.603257200217726,15.941290779104857,15.284912616679907,14.633993473133415,13.988404495708128,13.348017066774442,12.712702645439599,15.732886369584273,18.624176205105726,24.405458956431783,23.847428089370357,23.294847609583055,22.747638077682566,22.205721591857507 -Utility PV - Class 3/Advanced,29.650279906218586,30.6401263295443,24.22933597168146,22.307164523900255,20.337815548040002,18.402745761681867,16.500347074979445,14.629018179994542,12.787154118540084,10.973134707818296,9.185311478869394,7.421992698705871,5.681425934896151,3.961777471283323,2.2611076813575544,2.0042495168715178,1.7485790694858636,1.4940652986425391,1.2406766875401445,0.9883811962810327,0.73714621198123,0.4869384955774514,0.2377241250250428,4.038676088666444,7.6836650708842065,14.609653047468287,14.390099677682668,14.171958758988714,13.955216426845578,13.739859002632492 -Utility PV - Class 3/Moderate,29.650279906218586,30.77520439974109,25.038489298569512,23.71859385457742,22.327284669081,20.949534227074214,19.58481464893051,18.232579612390673,16.89225993631418,15.56325840626183,14.244943663911165,12.936642934873323,11.637633307219534,10.347131190559086,9.064279475329311,8.616807382211707,8.171861607127195,7.729381826896535,7.289307072217717,6.851575643453614,6.416125021062829,5.982891770185603,5.551811438817349,9.006665983399378,12.318166820444558,18.752067670575492,18.372547025797896,17.9957916438317,17.621771436559964,17.25045675158269 -Utility PV - Class 3/Conservative,29.650279906218586,30.957157158718385,26.15335522724337,25.687399414898728,25.13384245106055,24.5815931212726,24.030743570718855,23.48139883482557,22.933678929301795,22.387721368215622,21.843684214780858,21.301749799670205,20.76212928194679,20.225068281942338,19.690853889181682,18.973657321530276,18.26315213040418,17.559187692796964,16.861614584133324,16.170284418118978,15.485049682042671,14.80576356686289,14.132279791299197,17.07187924509475,19.88541021750592,25.54606546739316,24.955221468424813,24.370462348160466,23.79169461586854,23.21882668764557 -Utility PV - Class 4/Advanced,31.143170514426476,32.170521402927626,26.24470608622276,24.215434618826357,22.13677853314017,20.095875958220997,18.090956639206972,16.120263949158435,14.182043754247935,12.27453213970788,10.395941639352728,8.54444552537468,6.718159600211376,4.915120778328237,3.1332615382298243,2.8720907148075803,2.611981561271392,2.3529056806690036,2.094834152543765,1.837737487263361,1.5815855772957903,1.3263476451693315,1.0719921878107854,4.8428583446233855,8.457854358398125,15.32654864173454,15.100864998291327,14.876496938562731,14.653432644869834,14.431660446936181 -Utility PV - Class 4/Moderate,31.143170514426476,32.31639576812445,27.10465785292948,25.711524289381202,24.242595792644554,22.788799833341752,21.349563164975727,19.92429500995479,18.512382520737756,17.11318547196265,15.726030002219368,14.350201175820938,12.9849340715107,11.629403021025873,10.28270850816235,9.81254935592473,9.345161089627215,8.880479172711318,8.418438477305308,7.95897319716234,7.502016755191338,7.047501705083814,6.595359626456865,9.998198033191231,13.259053078418559,19.610269233027385,19.211671330595685,18.816047784991902,18.423365453766113,18.033591685869037 -Utility PV - Class 4/Conservative,31.143170514426476,32.5158489931713,28.297999788616128,27.81176060529083,27.23182363667797,26.653342601786438,26.076421308308575,25.50117792250007,24.92774728729771,24.35628371276495,23.78696435386763,23.219993323565312,22.6556067332341,22.09407891167346,21.535730134442872,20.77425247486574,20.020276463002297,19.273631751390706,18.53414971203355,17.80166325632334,17.076006650999084,16.35701532942568,15.64452569737141,18.499810253549867,21.231867375646907,26.765063350988218,26.140439935776968,25.522511995295798,24.91117247622445,24.306316596786115 -Utility PV - Class 5/Advanced,32.78631979089289,33.85935417108786,28.474505253160142,26.3321984131842,24.1374241128231,21.983638698890733,19.8689228630222,17.791376644069913,15.74910760568682,13.740217866339794,11.762789610867795,9.814868624085236,7.894445268566713,5.999432170025127,4.127637659616056,3.858901234857374,3.591168633068378,3.324412852590047,3.0586063459804826,2.7937209749640353,2.52972796232644,2.266597840494814,2.004300396496781,5.739484783987832,9.319097742777204,16.12229450463657,15.888095728933438,15.65516942092978,15.423504833911437,15.193091349117687 -Utility PV - Class 5/Moderate,32.78631979089289,34.016367419795664,29.388597129696453,27.919235428700276,26.368865476589097,24.83500873288833,23.31705273575816,21.814368085366823,20.32630377791809,18.852181756816634,17.391290495694044,15.942877378666296,14.506139578391767,13.08021304662715,11.664159117199766,11.168789995665932,10.67644884797863,10.18706671993625,9.700574120370632,9.216900930970144,8.73597631063182,8.257728593835406,7.782085182445687,11.126189112347843,14.32982450267714,20.587302392444794,20.16733763709075,19.75056875692774,19.33695943751853,18.926473913404465 -Utility PV - Class 5/Conservative,32.78631979089289,34.23142235530124,30.65850171683682,30.14993765172317,29.540965544487054,28.933612596928608,28.327995453074003,27.72424673161953,27.122517595082574,26.522980840030165,25.92583463475517,25.331307066879937,24.73966171153093,24.15120449546779,23.566292220441923,22.76006779533951,21.96204269273796,21.172030151112022,20.389845536003666,19.615306143173168,18.8482309981896,18.0884406517142,17.335756969608685,20.099901704939008,22.743634876703936,28.13641296088056,27.47640252978231,26.823626796197104,26.17796748375128,25.53930888178702 -Utility PV - Class 6/Advanced,34.583346217525495,35.70539327555734,30.910641986854902,28.643702537205975,26.32107570297256,24.04311082534461,21.807716591810333,19.612827963170275,17.456393552177975,15.336361850564622,13.250665918316209,11.19720605781664,9.173829873417592,7.17830895317093,5.208311188352937,4.931818694986902,4.656257819497743,4.381603060043545,4.107828347618465,3.834907001589439,3.5628116821806373,3.291514339646678,3.020986159828869,6.7176676455997235,10.259069446985338,16.991140389952356,16.747997785137834,16.506071298849662,16.26535135943376,16.02582850384377 -Utility PV - Class 6/Moderate,34.583346217525495,35.87502112353737,31.885043870573593,30.331708710136006,28.691723429969084,27.0698146868388,25.465324935984277,23.877580444432674,22.30588648221735,20.749521715989893,19.20773161546326,17.67972063263933,16.164642847471548,14.661590685733145,13.169581197368167,12.646458007443389,12.126655472698982,11.610099522416778,11.096715616436956,10.586428651372362,10.079162861291266,9.574841712350334,9.073387790768486,12.35336110479905,15.494538120683254,21.649865817476286,21.206481253464485,20.76654288053183,20.33001070540107,19.896845352163464 -Utility PV - Class 6/Conservative,34.583346217525495,36.10765521662975,33.24005922100464,32.7070796002749,32.066353280470125,31.42742463203474,30.790424337421847,30.155500821206203,29.522823093776918,28.892584169423174,28.2650051976146,27.640340485808338,27.018883644798272,26.40097515838053,25.78701177509226,24.93128690175599,24.084556276840125,23.24661401992434,22.417256869869558,21.596283967676637,20.783496636327833,19.978698156818282,19.18169353945751,21.845950479007755,24.39291934394614,29.632162691298944,28.93322419123835,28.242129603373613,27.55874765244176,26.882949977874425 -Utility PV - Class 7/Advanced,36.46395689344164,37.637255388808924,33.45999554950245,31.062605980421715,28.606173614183323,26.198258549201203,23.836587158121354,21.518919573154967,19.24303620481899,17.006723107077676,14.807755786531427,12.643880959304251,10.512795633385782,8.412122725032962,6.339382189382299,6.054731660819527,5.770942765861069,5.487991335261498,5.205852616068594,4.924501227641418,4.643911114621179,4.36405549659834,4.084906814169859,7.741293331346833,11.242709269418333,17.900353722741936,17.647858404682633,17.3965230682049,17.146339198167443,16.89729837217759 -Utility PV - Class 7/Moderate,36.46395689344164,37.81901003987699,34.4946263802246,32.852095395966046,31.117136563465703,29.402003615141023,27.705987434285525,26.02836369787375,24.36838791141349,22.725289631565765,21.098265682538795,19.486472120617023,17.889014633346356,16.30493696995409,14.733206879305573,14.182063535951844,13.634511764047605,13.090472837592614,12.549867615528143,12.012616444512656,11.478639056088227,10.947854457707749,10.420180816997416,13.633917275760078,16.710533026694954,22.759771079699497,22.292466972277154,21.828844226883128,21.368859543246167,20.912470298478475 -Utility PV - Class 7/Conservative,36.46395689344164,38.07115641907504,35.94169150135285,35.38316069569363,34.70920319449003,34.0372301793783,33.3673870242013,32.69983869458365,32.03477287893591,31.372403749646864,30.712976506275602,30.056772895664984,29.404117961311265,28.755388351382297,28.111022619227164,27.20227827143829,26.303426677034757,25.41423963709676,24.534492176289024,23.663962300838715,22.802430754246615,21.94968076988099,21.105497819471996,23.66474976331262,26.110077246929045,31.188708113903182,30.448526793612036,29.71686863793003,28.99358730725265,28.278539794727507 -Utility PV - Class 8/Advanced,37.92554938419431,39.145680467048315,35.4596873198731,32.9685184944983,30.414628312709066,27.911292849806724,25.456151378360836,23.04687904249058,20.681172927618025,18.35673694923586,16.071265146217513,13.822422867506024,11.607825211468779,9.425011903104888,7.271417559103131,6.976210416205287,6.681913913296796,6.38850356520156,6.095954308769052,5.804240458927598,5.513335661698978,5.223212843919271,4.933844159359552,8.554929395016666,12.021574799469667,18.61756000875367,18.355021831074552,18.09368769765334,17.833548782087632,17.574596354043738 -Utility PV - Class 8/Moderate,37.92554938419431,39.33334092343143,36.53208749228247,34.824375469118834,33.01936279154923,31.23519250192493,29.47112717007772,27.72641443372386,26.00028192531651,24.291931373197784,22.600531679399595,20.92521072381679,19.265045575337474,17.619050698835952,15.98616362431111,15.41498920862361,14.847521854482622,14.28368125703112,13.723386685837884,13.166556886108673,12.613109974172126,12.062963326701201,11.51603346303158,14.67780156044858,17.703607462354576,23.667855540535438,23.182587406652992,22.701113988431707,22.223390980280005,21.749374764665774 -Utility PV - Class 8/Conservative,37.92554938419431,39.597170628092464,38.04137406952097,37.46298512921377,36.7632006741311,36.06554589574198,35.37017758589577,34.677273565761595,33.98703604012829,33.29969562525569,32.61551621220061,31.93480087343201,31.257899081639458,30.585215591591943,29.91722144693542,28.971067556031578,28.035309615957438,27.109708084706053,26.194026903312345,25.288033242149947,24.39149724518232,23.50419177128736,22.62589213163876,25.105065820318295,27.47263321222661,32.42628015353182,31.655690559512045,30.894023931958248,30.141126214110315,29.396846877098067 -Utility PV - Class 9/Advanced,39.86161039684412,41.13797087268687,38.0933073832356,35.471619926255364,32.783230335577485,30.148892383035143,27.566083726177595,25.032323871971634,22.54515945867455,20.10214834295264,17.700842061180637,15.338766134073381,13.01339754997463,10.722138582146943,8.462285852147716,8.156560761353656,7.851728389517685,7.5477648421064565,7.244645641320464,6.9423456824214185,6.640839187029663,6.340099653138868,6.040099801541103,9.617717031926114,13.04135914556114,19.558826675963093,19.285281879649936,19.01292836853633,18.741757759157878,18.471761757488142 -Utility PV - Class 9/Moderate,39.86161039684412,41.33676040360514,39.22427002394198,37.4272510898436,35.526754327935066,33.648695190241014,31.79228984820626,29.95674028509481,28.141229068148913,26.34491327881733,24.566917398699665,22.806324894985124,21.062168178378414,19.33341651262091,17.618961329114143,17.019446953365687,16.423884012850607,15.832188154299214,15.244274635282071,14.6600582222761,14.079453082904195,13.50237267179688,12.928729609420405,16.021751807841788,18.980491591322625,24.833965088017617,24.32417649274836,23.818399684461628,23.316587526364884,22.818693618292944 -Utility PV - Class 9/Conservative,39.86161039684412,41.618566217848674,40.82266474040918,40.21797123127098,39.48397576402374,38.752302296477396,38.02312274505079,37.29663195968047,36.57305137390344,35.85263338593166,35.135666646035126,34.42248247512653,33.71346270539989,33.00904932231268,32.30975640694943,31.31132234032762,30.324093785271586,29.347811585526838,28.38222057859228,27.42706932014892,26.482109807046022,25.547097197910496,24.621789530304152,26.9938040217723,29.257495469759355,34.045707936765105,33.23367353292451,32.43118412813931,31.638072448696995,30.85417510860982 -Utility PV - Class 10/Advanced,43.45555194339141,44.83297773321085,42.9734676716033,40.10593185088304,37.16482322682859,34.28472025197151,31.462771712510182,28.696181434697046,25.982191963989866,23.318067039657528,20.701072402295296,18.12845436648768,15.597415449431296,13.105086155835647,10.64849176167061,10.325140632945029,10.002609021632423,9.68087443427159,9.35991378263487,9.039703340583607,8.720218697910866,8.401434710922864,8.08332544945161,11.582101928426924,14.92763659705217,21.301134774139896,21.008457802583532,20.716911939342815,20.42648990307029,20.1371844877102 -Utility PV - Class 10/Moderate,43.45555194339141,45.055922488027825,44.22230474284953,42.259730704820306,40.18219611095121,38.13004585432398,36.102409956499756,34.098405649735476,32.11713185981577,30.157662816872772,28.21904058308344,26.300266229953856,24.40028932405103,22.517995282055463,20.652190024865895,19.997564718949214,19.34744934796351,18.70174976119571,18.060371544972842,17.423219913536602,16.790199593962924,16.16121470455223,15.53616862600273,18.50036078607193,21.33357849750491,26.981250049351644,26.424693357006024,25.872628396623814,25.325001047671226,24.78175805675175 -Utility PV - Class 10/Conservative,43.45555194339141,45.370915727789644,45.98561984865174,45.33209674056592,44.5345948150179,43.73977190149725,42.947827992407255,42.1589895484623,41.37351369783741,40.59169327293656,39.81386288495982,39.04040629286543,38.27176539832187,37.50845129871911,36.751057966238946,35.65577359895017,34.573191480187475,33.50301595478996,32.44495632219686,31.398726519323542,30.364044803174245,29.34063343215371,28.328218344889716,30.501410701158797,32.57235927223533,37.05347781570916,36.16461765339716,35.28645110362479,34.41878638332225,33.56143627020229 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility PV - Class 1/Advanced,29.953242529842463,25.986497909810968,23.831168316308425,21.552022487568834,19.305329691465797,17.09385633273172,14.915523313184039,12.768172559392923,10.649535519463896,8.557194340200702,6.488533235637817,4.4406766015651336,2.410409032473229,0.39407031998316455,0.14026517288733586,-0.11241260414962895,-0.3640043790597538,-0.6145524208063193,-0.8640999837050956,-1.1126913979481472,-1.3603721669294409,-1.6071890720383628,-1.8531902856576323,-2.0984254931866104,-2.3429460249978824,-2.5868049993432596,-2.830057477339224,-3.0727606312941003,-3.3149739277890085 +Utility PV - Class 1/Moderate,30.08153085880708,26.35664933169954,24.824681661286615,23.143694075094636,21.472812305229414,19.816250900413664,18.17320857298492,16.542815737562055,14.924118016253068,13.316055498233876,11.717436383749728,10.126903117122325,8.54288834986264,6.9635569474447045,6.528086747600671,6.094810203161018,5.663656225186855,5.234552333508383,4.807424511464106,4.382197049675845,3.958792377745098,3.537130882626464,3.117130712295772,2.69870756316109,2.2817744494948435,1.866241452944493,1.4520154499509168,1.038999814631996,0.6270940943818104 +Utility PV - Class 1/Conservative,30.251754919182257,26.852644745243825,26.192554912903358,25.36647388487961,24.536398101422503,23.707636982657647,22.880327090454436,22.054631065979127,21.230743721713672,20.408899920710567,19.589384878470707,18.77254779215235,17.95882010561999,17.14874033518057,16.467682465645943,15.792408736096267,15.122770854164528,14.458620473858943,13.799808979073834,13.146187255458297,12.497605449243931,11.853912711475825,11.214956925927169,10.580584418766307,9.950639647849027,9.324964869229895,8.703399778214099,8.085781121936147,7.471942280076384 +Utility PV - Class 2/Advanced,30.96466440125822,27.458085824409803,25.237229836780347,22.88571306844174,20.56729091878935,18.284929301343468,16.03651263559737,13.819844078477225,11.632613380250838,9.472357255815197,7.3364097263104675,5.221838907550293,3.125365291054969,1.0432544374576125,0.7799194415256245,0.5178257405887976,0.25693047358550203,-0.00281008287346296,-0.2614405989091324,-0.5190067819129034,-0.7755554738137782,-1.0311347557353656,-1.2857940607728437,-1.539584295704561,-1.792557972537967,-2.0447693508976847,-2.296274592375699,-2.5471319280947213,-2.7974018408840475 +Utility PV - Class 2/Moderate,31.09652198869911,27.838598647595095,26.26139772629561,24.527718997140724,22.804243267653366,21.09541728420257,19.40043191527908,17.718408971998773,16.048384539006364,14.389288012305911,12.73991545810631,11.098895374906846,9.464644168145078,7.835307505054075,7.386133084501395,6.9392336603754075,6.494536996567923,6.051969459797583,5.611455872894638,5.172919357011512,4.736281161632299,4.301460481123463,3.8683742564281047,3.4369369603343216,3.007060364577093,2.5786532868087626,2.151621315242622,1.725866508498946,1.3012870678720247 +Utility PV - Class 2/Conservative,31.27024278156895,28.344818735632703,27.665980411697372,26.813423841799164,25.95675749566656,25.101550410097687,24.2479552959418,23.39615366207831,22.546362493712785,21.698842876695537,20.85391125568025,20.01195430398943,19.17344881726954,18.338988704742377,17.638296535850195,16.94349227740442,16.25442663782001,15.570950224147431,14.89291332447944,14.220165678458457,13.552556234467378,12.889932891926684,12.232142226954434,11.57902919942952,10.930436839300118,10.286205909694395,9.64617454411399,9.010177854649182,8.378047507772926 +Utility PV - Class 3/Advanced,32.498965138502186,29.662336590908165,27.317152122092235,24.834370313306366,22.3888021564736,19.98354807674265,17.61628818395174,15.284627800713398,12.986064053978048,10.717944844088375,8.477417581610386,6.261364080104833,4.066316527255655,1.8883472781108956,1.6227421743113233,1.3582109333668804,1.094714871936823,0.8322143842667309,0.5706688610866664,0.3100366024491983,0.05027472392690058,-0.20866094447632832,-0.4668159674131829,-0.7242374220761931,-0.9809740257543993,-1.237076274048249,-1.4925965908362677,-1.747589491215134,-2.002111758779378 +Utility PV - Class 3/Moderate,32.642237964700314,30.075467166845538,28.410931244282754,26.58034321200619,24.761744971993938,22.959880397410956,21.173880264003046,19.402807047137816,17.645637982640302,15.901243781146249,14.168361590969479,12.44556026504802,10.731195203475792,9.023348884714991,8.551795123884805,8.082776096436952,7.6162150641649795,7.152033953218407,6.6901532040898175,6.230491610450393,5.772966145692152,5.317491775902148,4.8639812578528385,4.412344920417873,3.9624904276504758,3.5143225215330602,3.067742742173863,2.6226491229472053,2.1789358577590576 +Utility PV - Class 3/Conservative,32.83522921764941,30.637661037904582,29.93001418700832,29.03677587169951,28.13925104167946,27.243407655113977,26.349423237025782,25.457508288014505,24.567913863413573,23.680941342457658,22.796955155841655,21.91639956195206,21.039821043003275,20.167898623772793,19.42206917238699,18.68300305013459,17.95052988954091,17.224479764101474,16.504682950075217,15.790969676882838,15.083169864644361,14.381112847229051,13.684627079023375,12.993539823403374,12.307676820699417,11.626861933150881,10.95091676406986,10.27966024808639,9.61290820896096 +Utility PV - Class 4/Advanced,34.12220440335021,31.997842344557736,29.52423808131596,26.905293056921757,24.32754634189236,21.794256459435523,19.302901279386596,16.85088995600776,14.43552817183307,12.053975602337033,9.703192920091926,7.379874628626904,5.080362511477471,2.8005322447119063,2.530885718431037,2.2621915436249544,1.9944140541055368,1.7275166312568686,1.4614616254630164,1.1962102715759677,0.9317225978569006,0.6679573277600674,0.40487177386308915,0.14242172316566482,-0.11943868709995442,-0.3807571041087172,-0.6415831055999952,-0.9019683587445009,-1.1619667930538817 +Utility PV - Class 4/Moderate,34.276928501356345,32.44371179138689,30.689245272968446,28.758379104198,26.84118724501469,24.942733394244954,23.062089385932914,21.19825940621659,19.350162762859547,17.51661224952732,15.696286678862567,13.88769561067431,12.089133505256186,10.298619355067988,9.80350683336912,9.31119030991594,8.82158850229336,8.334618852744033,7.850197374671453,7.368238487903085,6.888654841555191,6.411357123206258,5.936253852943093,5.463251160665475,4.992252544862197,4.523158610837854,4.0558667861348425,3.5902710106109055,3.126261398313453 +Utility PV - Class 4/Conservative,34.48848191787439,33.059821153818916,32.32174095609639,31.38552641818311,30.444838658915447,29.50606705725435,28.569415351931674,27.63512467041939,26.703482059756375,25.774831465135073,24.849588009735836,23.928256784844617,23.01145788961205,22.09996026494462,21.30838080004834,20.52440677394583,19.74784720813232,18.97851210355534,18.216212180811024,17.460758609474404,16.71196272504266,15.969635731807795,15.233588389806958,14.503630683775551,13.779571471829534,13.061218111307294,12.348376058919932,11.640848442007204,10.93843559730324 +Utility PV - Class 5/Advanced,35.91349327294854,34.58183857745341,31.972465751991304,29.20838793280008,26.489157447999087,23.818246769823546,21.1929455721965,18.6104792042231,16.067972509548248,13.562405667440345,11.09055929027452,8.648944952228995,6.233715772858677,3.8405493723417052,3.5635234926965715,3.287398367952413,3.012140079034662,2.7377137503171696,2.4640834730296355,2.1912122228223225,1.919061770934615,1.6475925883513902,1.3767637422678618,1.106532784102761,0.8368556282247894,0.5676864204530467,0.2989773952907093,0.030678720729202524,-0.23726167067661663 +Utility PV - Class 5/Moderate,36.080032015026696,35.061565452729525,33.213096167187715,31.176310912318087,29.154596070063707,27.153384122207164,25.171695545010138,23.208483343404826,21.262615500693705,19.3328529528697,17.41782163704467,15.515976605963974,13.62555538988402,11.744516588705213,11.2232297560086,10.705014162207135,10.189783755058418,9.67745126693502,9.167928057504927,8.66112394506338,8.156947025338685,7.65530347645775,7.1560973486120645,6.659230336783121,6.164601534711693,5.672107168056879,5.1816403044525,4.693090537879616,4.206343644449248 +Utility PV - Class 5/Conservative,36.30813364805161,35.72577043373843,34.95419378855813,33.97067749344342,32.98248247840398,31.996461958981236,31.012848526012434,30.03191701642076,29.053994091497103,28.079470546633303,27.108817299667667,26.142606397585492,25.181538965980227,24.22648291189929,23.388729912650795,22.55930863027562,21.738010902481157,20.924629965677305,20.118960176718698,19.320796724112512,18.52993532711551,17.746171920979567,16.969302326433915,16.19912190126505,15.4354251716547,14.678005440632692,13.926654370716456,13.181161537448983,12.441313950147062 +Utility PV - Class 6/Advanced,37.87152568623585,37.404948495165044,34.645928125258635,31.722154908344947,28.847386967711156,26.02531891120976,23.253024273518967,20.527517870080008,17.845718012476468,15.204400535986231,12.60014178271344,10.02924658997637,7.487655732375288,4.970824883881203,4.686266993589619,4.40254452734856,4.119625456932713,3.83747679653019,3.5560645282532164,3.275353521940108,2.995307448709781,2.715888687669299,2.437058225113663,2.158775545477713,1.8809985132291196,1.6036832447883675,1.3267839694646106,1.0502528782775222,0.7740399594029093 +Utility PV - Class 6/Moderate,38.051444315119134,37.922995398539285,35.97103072673775,33.817797161043956,31.68122950289,29.567160324030816,27.47455121593213,25.40229662062063,23.3492059270946,21.31398101654333,19.295187779174217,17.291219557329075,15.300249643238512,13.320168737925805,12.770063766801758,12.223342992023042,11.679914844259464,11.139686612980565,10.602564284740467,10.06845237000596,9.537253717329612,9.008869313530202,8.483198068396124,7.960136582241127,7.439578894466273,6.921416211037279,6.405536608545287,5.891824712224398,5.380161344969288 +Utility PV - Class 6/Conservative,38.298191577193776,38.64137973150115,37.83316977360724,36.79792202053274,35.75777080449478,34.720076614844054,33.68510359645653,32.65316345251914,31.624626168358382,30.599933776978922,29.579618215918376,28.564324758108636,27.554843143525932,26.552149513310084,25.663308870084457,24.783627276996892,23.912876566715873,23.05083047749593,22.197264352718054,21.351954830360768,20.514679520760353,19.685216670852174,18.863344812912064,18.048842395584305,17.24148739478116,16.441056901727332,15.647326685133528,14.86007072411564,14.07906070806748 +Utility PV - Class 7/Advanced,39.92058771671508,40.359259403464634,37.443607468677854,34.352704438773934,31.315171268579537,28.334932171709873,25.408831945852675,22.53366280099871,19.706124868862766,16.922778307495186,14.179984048607576,11.473829105948703,8.800030709352306,6.153811068219603,5.8613277800036165,5.569617344077603,5.278649470249281,4.988392915713131,4.698815412632726,4.409883590158596,4.121562890358366,3.8338174774766856,3.546610139883903,3.2599021839941464,2.973653319366875,2.687821534104465,2.402362959565597,2.1172317232990636,1.8323797889750395 +Utility PV - Class 7/Moderate,40.11336884317951,40.91410168448918,38.85233167119574,36.5759061664991,34.3179624628588,32.084745299598154,29.875149191388893,27.688002092698266,25.522047118520874,23.375919636436635,21.248118225265113,19.136967416545293,17.04056929263746,14.956739769251179,14.377547206740104,13.802029531822416,13.230090143607367,12.661631360153198,12.096554252522399,11.534758467250075,10.976142036005324,10.420601171083455,9.868030045217719,9.318320554009059,8.771362059094894,8.227041109927363,7.685241141786722,7.145842147355033,6.608720318839044 +Utility PV - Class 7/Conservative,40.380812139568775,41.69260140020393,40.8460542214643,39.7566688493331,38.662144817831916,37.570373484710004,36.4816520165403,35.39633069751679,34.31482485211218,33.237630134135024,32.16534233900299,31.098683371518764,30.038535707720673,28.985988757082616,28.042409701837165,27.108924435412273,26.185281456474705,25.271231792687196,24.36652867323676,23.470927191972557,22.5841839594351,21.70605674188994,20.836304085305134,19.97468492197446,19.120958157286054,18.27488223381727,17.436214669643277,16.604711567371854,15.78012709000047 +Utility PV - Class 8/Advanced,41.52052413683602,42.676596353898304,39.64796667365199,36.434553813660614,33.27670694759021,30.178601778538408,27.13696858406761,24.148485268237234,21.2097367362803,18.317165646401165,15.467011505011282,12.655233911258165,9.877414056878322,7.128626057456387,6.825599797438649,6.5234022377063425,6.2220030127298145,5.921370824559325,5.621473371475172,5.322277271172993,5.02374797797097,4.725849693467513,4.428545270020933,4.131796106345142,3.8355620344520034,3.539801197069675,3.244469914577028,2.9495225403809933,2.6549113035393326 +Utility PV - Class 8/Moderate,41.71956935500112,43.249441807714405,41.10703824834914,38.73906229756465,36.390534500644094,34.068037866852904,31.770429504820207,29.496499786143577,27.244953782603254,25.014388009065037,22.80326094458844,20.60985521614872,18.432228473588605,16.26814871837962,15.668183092519811,15.072019724785594,14.479560260250082,13.890705253236526,13.305353999269862,12.72340435527384,12.144752546775699,11.569292960735986,10.996917922469741,10.427517454931277,9.860979018455655,9.297187228793987,8.736023551031643,8.177365966672667,7.621088610831723 +Utility PV - Class 8/Conservative,41.999404766972404,44.063981471427496,43.18763897416608,42.05617836631818,40.91939630672012,39.78559673892367,38.655102493646375,37.52829383986901,36.40562133921167,35.28762231905493,34.1749422045453,33.068362458036816,31.968837629141415,30.87754515839049,29.89540135752975,28.923876077577457,27.96270591587235,27.011630263899043,26.07039096674445,25.138731973303038,24.216398975467236,23.30313903436794,22.398700191553903,21.50283106275646,20.615280411681944,19.735796700947976,18.86412761698213,18.000019565319082,17.14321713230794 +Utility PV - Class 9/Advanced,43.633680451605784,45.728559249711125,42.54302856202571,39.16123126081136,35.83890393232875,32.58049365384727,29.38252549957437,26.241476345693133,23.15373257036955,20.11553888406565,17.122935154245614,14.171676889746383,11.25713329357886,8.374154177933615,8.060765341889947,7.748195557350336,7.436415428096488,7.12539464132362,6.815101898102899,6.505504838522921,6.196569961011932,5.888262535285737,5.580546508311812,5.273384402603732,4.96673720610082,4.660564252788017,4.354823093125923,4.04946935325129,3.744456581788299 +Utility PV - Class 9/Moderate,43.844529909787774,46.33522432794145,44.08264037577868,41.59039474942524,39.11919940854631,36.676072003513134,34.25980899707905,31.869140372244058,29.502710685433996,27.15905534240936,24.836570540231637,22.53347471890525,20.24775849342382,17.977118745262416,17.347741551298512,16.72243013560721,16.10108174973312,15.483592595470768,14.869857652880615,14.259770496391141,13.65322309772582,13.050105614246718,12.450306161152518,11.853710565770324,11.260202101999468,10.669661202703026,10.081965147591081,9.496987723827132,8.914598856241064 +Utility PV - Class 9/Conservative,44.14343198461691,47.20516927248576,46.28935917059822,45.10216468071102,43.90940660783467,42.71993541672414,41.534107933448006,40.35234414556595,39.175141290681836,38.00309189800464,36.83690713342858,35.67744735069077,34.52576256981429,33.383146839413385,32.347062855746216,31.32244037617978,30.308995468256313,29.30644751909655,28.314518870918658,27.33293444782172,26.361421371996514,25.39970856735219,24.44752634836971,23.50460599174475,22.570679288177786,21.64547807133393,20.72873372069325,19.820176634620832,18.919535669552943 +Utility PV - Class 10/Advanced,47.55285160172295,51.38391870452223,47.903027026973064,44.20521518205372,40.57469581010828,37.01638147966808,33.526383120418075,30.100773742264682,26.735542894095715,23.42654182154387,20.1694160005668,16.959520455367755,13.79181140990228,10.660705052928076,10.330053565331433,10.000163098456689,9.671006390178281,9.342555290850239,9.014780697254903,8.687652481507573,8.361139414447695,8.035209082993148,7.709827800884504,7.384960512172174,7.060570686747997,6.7366202071256325,6.413069245597256,6.08987613079108,5.766997202542839 +Utility PV - Class 10/Moderate,47.78932170425064,52.06397711112881,49.60712126475816,46.88442722940845,44.18573791139714,41.51887793066955,38.88253119536128,36.27531563046128,33.69576351495302,31.142296887555098,28.61319641009788,26.106561456289935,23.620258288945028,21.151851849352518,20.465257672129113,19.78332743016224,19.105947804373976,18.43300456470277,17.76438238935511,17.09996467191644,16.439633315017552,15.783268509100385,15.13074849466938,14.481949306207145,13.836744495749976,13.195004833843733,12.556597985342684,11.921388157190083,11.289235714959108 +Utility PV - Class 10/Conservative,48.12342457993011,53.03620727695427,52.04713281868452,50.75647861709262,49.459811360354564,48.16699602942359,46.878452556491304,45.594674659361445,44.316246221025594,43.04386224274475,41.77835592603223,40.52073407198277,39.272223923896306,38.03433599186791,36.89832964648876,35.77534343665171,34.66505522869496,33.56714719712609,32.481305414706185,31.407219434817108,30.34458186413326,29.29308792344092,28.25243499426703,27.222322148721357,26.202449659748588,25.192518488636214,24.19222974631368,23.201284124571206,22.219381292876676 diff --git a/tests/data/Solar_-_Utility_PV/Market/30/df_occ.csv b/tests/data/Solar_-_Utility_PV/Market/30/df_occ.csv index d6eafc7..efd3f06 100644 --- a/tests/data/Solar_-_Utility_PV/Market/30/df_occ.csv +++ b/tests/data/Solar_-_Utility_PV/Market/30/df_occ.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 1/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 1/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 2/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 2/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 2/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 3/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 3/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 3/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 4/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 4/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 4/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 5/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 5/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 5/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 6/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 6/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 6/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 7/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 7/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 7/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 8/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 8/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 8/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 9/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 9/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 9/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 10/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 10/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 10/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility PV - Class 1/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 1/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 1/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 2/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 2/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 2/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 3/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 3/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 3/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 4/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 4/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 4/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 5/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 5/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 5/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 6/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 6/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 6/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 7/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 7/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 7/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 8/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 8/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 8/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 9/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 9/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 9/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 10/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 10/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 10/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 diff --git a/tests/data/Solar_-_Utility_PV/Market/30/df_tc.csv b/tests/data/Solar_-_Utility_PV/Market/30/df_tc.csv index 017338f..e8e7b31 100644 --- a/tests/data/Solar_-_Utility_PV/Market/30/df_tc.csv +++ b/tests/data/Solar_-_Utility_PV/Market/30/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12363699102240765,0.12407533903510089,0.12522157879350054,0.1255628854365378,0.12572339643220692,0.12589298767474305,0.12607245211575796,0.1262626777669314,0.12646466238183782,0.126679530944713,0.12690855661271902,0.1271531859341329,0.12741506939655345,0.1276960986669284,0.1279984522977285,0.1280996487625392,0.12820331136258978,0.1283095313166473,0.12841840439628086,0.1285300312133803,0.12864451752969527,0.12876197459046554,0.12888251948427076,0.12695400966081882,0.12498303632729861,0.12056305880727472,0.12056298580367798,0.12056291078133803,0.12056283365548932,0.12056275433655327 -10 year CRF/Moderate,0.12363699102240765,0.12407533903510089,0.12522157879350054,0.1255628854365378,0.12572339643220692,0.12589298767474305,0.12607245211575796,0.1262626777669314,0.12646466238183782,0.126679530944713,0.12690855661271902,0.1271531859341329,0.12741506939655345,0.1276960986669284,0.1279984522977285,0.1280996487625392,0.12820331136258978,0.1283095313166473,0.12841840439628086,0.1285300312133803,0.12864451752969527,0.12876197459046554,0.12888251948427076,0.12695400966081882,0.12498303632729861,0.12056305880727472,0.12056298580367798,0.12056291078133803,0.12056283365548932,0.12056275433655327 -10 year CRF/Conservative,0.12363699102240765,0.12407533903510089,0.12522157879350054,0.1255628854365378,0.12572339643220692,0.12589298767474305,0.12607245211575796,0.1262626777669314,0.12646466238183782,0.126679530944713,0.12690855661271902,0.1271531859341329,0.12741506939655345,0.1276960986669284,0.1279984522977285,0.1280996487625392,0.12820331136258978,0.1283095313166473,0.12841840439628086,0.1285300312133803,0.12864451752969527,0.12876197459046554,0.12888251948427076,0.12695400966081882,0.12498303632729861,0.12056305880727472,0.12056298580367798,0.12056291078133803,0.12056283365548932,0.12056275433655327 -ITC Schedule/*,0.30000001192092896,0.30000001192092896,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Advanced,0,0,16.44140100903991,16.50450906836648,16.534133118971756,16.565394913261496,16.598433934970785,16.633405939896534,16.670485395696925,16.70986837333725,16.751775990629277,16.796458534601094,16.844200423735344,16.895326216184603,16.950207929803682,16.96854793284198,16.987319936562137,17.00653933998247,17.026222280499216,17.046385678538517,17.067047285470878,17.088225735083,17.10994059890081,12.570063340868847,8.198600352200488,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,0,0,16.44140100903991,16.50450906836648,16.534133118971756,16.565394913261496,16.598433934970785,16.633405939896534,16.670485395696925,16.70986837333725,16.751775990629277,16.796458534601094,16.844200423735344,16.895326216184603,16.950207929803682,16.96854793284198,16.987319936562137,17.00653933998247,17.026222280499216,17.046385678538517,17.067047285470878,17.088225735083,17.10994059890081,12.570063340868847,8.198600352200488,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,0,0,16.44140100903991,16.50450906836648,16.534133118971756,16.565394913261496,16.598433934970785,16.633405939896534,16.670485395696925,16.70986837333725,16.751775990629277,16.796458534601094,16.844200423735344,16.895326216184603,16.950207929803682,16.96854793284198,16.987319936562137,17.00653933998247,17.026222280499216,17.046385678538517,17.067047285470878,17.088225735083,17.10994059890081,12.570063340868847,8.198600352200488,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8323847066597686,0.8323773564249106,0.8325304952912957,0.8320090414356767,0.8314607259680269,0.8308824223425115,0.8302716006781738,0.8296254383454194,0.8289407763597257,0.8282140677424439,0.8274413160675049,0.8266180019470533,0.8257389946011159,0.8247984448571924,0.8237896548656526,0.8234527383443204,0.8231079850776357,0.8227551184488654,0.8223938486691962,0.8220238719842747,0.821644869822818,0.8212565078820415,0.8208584351446644,0.8272881785365389,0.833997790067788,0.8495803170567393,0.849580580809306,0.8495808518555567,0.8495811305017588,0.8495814170715666 -PVD/Moderate,0.8323847066597686,0.8323773564249106,0.8325304952912957,0.8320090414356767,0.8314607259680269,0.8308824223425115,0.8302716006781738,0.8296254383454194,0.8289407763597257,0.8282140677424439,0.8274413160675049,0.8266180019470533,0.8257389946011159,0.8247984448571924,0.8237896548656526,0.8234527383443204,0.8231079850776357,0.8227551184488654,0.8223938486691962,0.8220238719842747,0.821644869822818,0.8212565078820415,0.8208584351446644,0.8272881785365389,0.833997790067788,0.8495803170567393,0.849580580809306,0.8495808518555567,0.8495811305017588,0.8495814170715666 -PVD/Conservative,0.8323847066597686,0.8323773564249106,0.8325304952912957,0.8320090414356767,0.8314607259680269,0.8308824223425115,0.8302716006781738,0.8296254383454194,0.8289407763597257,0.8282140677424439,0.8274413160675049,0.8266180019470533,0.8257389946011159,0.8247984448571924,0.8237896548656526,0.8234527383443204,0.8231079850776357,0.8227551184488654,0.8223938486691962,0.8220238719842747,0.821644869822818,0.8212565078820415,0.8208584351446644,0.8272881785365389,0.833997790067788,0.8495803170567393,0.849580580809306,0.8495808518555567,0.8495811305017588,0.8495814170715666 -PFF/Advanced,0.6973909768193436,0.6973931423968729,1.0580482770159176,1.058229023342926,1.0584190804414624,1.0586195320347933,1.0588312550302155,1.0590552278075533,1.0592925453339705,1.0595444370631497,1.0598122882362297,1.0600976653633565,1.060402346875401,1.060728360212441,1.061078026983007,1.0611948089821868,1.061314307353914,1.0614366179790764,1.0615618413042673,1.0616900826168163,1.0618214523398959,1.061956066349532,1.0620940463153292,1.0598653687647386,1.0575396833242006,1.0521384680710952,1.0521383766491847,1.0521382826991377,1.0521381861147956,1.0521380867839736 -PFF/Moderate,0.6973909768193436,0.6973931423968729,1.0580482770159176,1.058229023342926,1.0584190804414624,1.0586195320347933,1.0588312550302155,1.0590552278075533,1.0592925453339705,1.0595444370631497,1.0598122882362297,1.0600976653633565,1.060402346875401,1.060728360212441,1.061078026983007,1.0611948089821868,1.061314307353914,1.0614366179790764,1.0615618413042673,1.0616900826168163,1.0618214523398959,1.061956066349532,1.0620940463153292,1.0598653687647386,1.0575396833242006,1.0521384680710952,1.0521383766491847,1.0521382826991377,1.0521381861147956,1.0521380867839736 -PFF/Conservative,0.6973909768193436,0.6973931423968729,1.0580482770159176,1.058229023342926,1.0584190804414624,1.0586195320347933,1.0588312550302155,1.0590552278075533,1.0592925453339705,1.0595444370631497,1.0598122882362297,1.0600976653633565,1.060402346875401,1.060728360212441,1.061078026983007,1.0611948089821868,1.061314307353914,1.0614366179790764,1.0615618413042673,1.0616900826168163,1.0618214523398959,1.061956066349532,1.0620940463153292,1.0598653687647386,1.0575396833242006,1.0521384680710952,1.0521383766491847,1.0521382826991377,1.0521381861147956,1.0521380867839736 -Year (Advanced)/nan,2021,2022,2023,2024.0,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9349331950261537,0.9349300875969023,0.9349948243312178,0.9347743445035899,0.9345423711855965,0.9342975597472353,0.9340388138071803,0.9337649085005831,0.9334744710888606,0.9331659579487882,0.9328376271267006,0.9324875054275439,0.9321133487255557,0.931712593809906,0.9312822995813319,0.9311384825992342,0.9309912648957667,0.9308405244065194,0.930686133154565,0.9305279568880604,0.9303658546909149,0.9301996785640464,0.9300292729747319,0.9327725280641872,0.9356145473166597,0.9421352811216875,0.9421353905659767,0.9421355030367523,0.9421356186610974,0.9421357375733095 -2/nan,0.8741000791618119,0.8740942686939513,0.8742153215261649,0.8738030751421162,0.873369443541197,0.8729119301496386,0.8724285056983246,0.8719169043471025,0.8713745881746281,0.8707987050744794,0.8701860385833733,0.8695329477784836,0.8688352948723694,0.8680883574639828,0.8672867215134936,0.8670188737772043,0.8667447353122195,0.8664640818774041,0.8661766784461967,0.8658822785502682,0.8655806235747566,0.8652714420006552,0.8649544485899084,0.870064589111255,0.875374581150558,0.8876188879342413,0.8876190941569055,0.8876193060823144,0.8876195239499287,0.8876197480128039 -3/nan,0.8172251797833666,0.8172170311979863,0.8173868009780156,0.8168086967911928,0.8162007506880352,0.8155594862130564,0.8148820865940342,0.8141654084077838,0.8134059328165846,0.8125997078013909,0.8117422793908975,0.8108286093610169,0.80985297619444,0.8088088551889483,0.8076887724074404,0.8073146385138029,0.8069317774700698,0.8065398803541761,0.806138623491756,0.8057276675649596,0.8053066566560235,0.8048752172196584,0.8044329569783326,0.8115723463644335,0.8190131924756899,0.8362570705128459,0.8362573619473347,0.8362576614409944,0.8362579693322348,0.836258285978678 -4/nan,0.7640509483906858,0.7640407905636136,0.7642524283910958,0.7635318141278187,0.7627741849114602,0.7619752377975676,0.7611314975550117,0.7602390880862343,0.7592936729165026,0.7582903847593904,0.7572237417454241,0.7560875472723391,0.754874769615957,0.7535773963645155,0.7521862573136241,0.7517217274858917,0.7512464361914495,0.7507600051836527,0.7502620382840862,0.7497521203074042,0.7492298159080646,0.7486946683418932,0.7481461981354726,0.7570123892253369,0.7662806573245149,0.787867290217619,0.7878676563119256,0.7878680325300494,0.7878684192970982,0.7878688170623135 -5/nan,0.7143365943416667,0.7143247232492458,0.7145720650282392,0.7137299510589685,0.7128447954463166,0.7119116052620866,0.710926361127566,0.7098845825254093,0.7087812597268506,0.7076107732973517,0.7063667984538029,0.7050421908408135,0.703628849375162,0.7021175506032984,0.7004977474245072,0.6999570286680883,0.6994038698783144,0.6988378369285926,0.6982584752632784,0.6976653086821402,0.6970578380372233,0.6964355398342444,0.6957978647307432,0.7061203600736279,0.7169433303201884,0.7422775709557586,0.7422780020937367,0.7422784451542744,0.7422789006380124,0.7422793690740136 -6/nan,0.6678569944719559,0.6678436760800504,0.6681211824130742,0.6671764471537265,0.6661836654237121,0.6651372755521046,0.664032815051847,0.6628653122478135,0.6616292115412182,0.6603182851189059,0.6589255281507299,0.6574430337583205,0.6558618430509919,0.654171764232057,0.6523611530730381,0.6517569255586723,0.6511388934910062,0.6505065786017288,0.649859480285183,0.64919707427967,0.6485188112545026,0.6478241152943923,0.647112382272904,0.658649673383472,0.6707826094492215,0.6993258879827271,0.6993263754111155,0.6993268763187608,0.6993273912716732,0.6993279208679966 -Year (Moderate)/nan,2021,2022,2023,2024.0,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9349331950261537,0.9349300875969023,0.9349948243312178,0.9347743445035899,0.9345423711855965,0.9342975597472353,0.9340388138071803,0.9337649085005831,0.9334744710888606,0.9331659579487882,0.9328376271267006,0.9324875054275439,0.9321133487255557,0.931712593809906,0.9312822995813319,0.9311384825992342,0.9309912648957667,0.9308405244065194,0.930686133154565,0.9305279568880604,0.9303658546909149,0.9301996785640464,0.9300292729747319,0.9327725280641872,0.9356145473166597,0.9421352811216875,0.9421353905659767,0.9421355030367523,0.9421356186610974,0.9421357375733095 -2/nan,0.8741000791618119,0.8740942686939513,0.8742153215261649,0.8738030751421162,0.873369443541197,0.8729119301496386,0.8724285056983246,0.8719169043471025,0.8713745881746281,0.8707987050744794,0.8701860385833733,0.8695329477784836,0.8688352948723694,0.8680883574639828,0.8672867215134936,0.8670188737772043,0.8667447353122195,0.8664640818774041,0.8661766784461967,0.8658822785502682,0.8655806235747566,0.8652714420006552,0.8649544485899084,0.870064589111255,0.875374581150558,0.8876188879342413,0.8876190941569055,0.8876193060823144,0.8876195239499287,0.8876197480128039 -3/nan,0.8172251797833666,0.8172170311979863,0.8173868009780156,0.8168086967911928,0.8162007506880352,0.8155594862130564,0.8148820865940342,0.8141654084077838,0.8134059328165846,0.8125997078013909,0.8117422793908975,0.8108286093610169,0.80985297619444,0.8088088551889483,0.8076887724074404,0.8073146385138029,0.8069317774700698,0.8065398803541761,0.806138623491756,0.8057276675649596,0.8053066566560235,0.8048752172196584,0.8044329569783326,0.8115723463644335,0.8190131924756899,0.8362570705128459,0.8362573619473347,0.8362576614409944,0.8362579693322348,0.836258285978678 -4/nan,0.7640509483906858,0.7640407905636136,0.7642524283910958,0.7635318141278187,0.7627741849114602,0.7619752377975676,0.7611314975550117,0.7602390880862343,0.7592936729165026,0.7582903847593904,0.7572237417454241,0.7560875472723391,0.754874769615957,0.7535773963645155,0.7521862573136241,0.7517217274858917,0.7512464361914495,0.7507600051836527,0.7502620382840862,0.7497521203074042,0.7492298159080646,0.7486946683418932,0.7481461981354726,0.7570123892253369,0.7662806573245149,0.787867290217619,0.7878676563119256,0.7878680325300494,0.7878684192970982,0.7878688170623135 -5/nan,0.7143365943416667,0.7143247232492458,0.7145720650282392,0.7137299510589685,0.7128447954463166,0.7119116052620866,0.710926361127566,0.7098845825254093,0.7087812597268506,0.7076107732973517,0.7063667984538029,0.7050421908408135,0.703628849375162,0.7021175506032984,0.7004977474245072,0.6999570286680883,0.6994038698783144,0.6988378369285926,0.6982584752632784,0.6976653086821402,0.6970578380372233,0.6964355398342444,0.6957978647307432,0.7061203600736279,0.7169433303201884,0.7422775709557586,0.7422780020937367,0.7422784451542744,0.7422789006380124,0.7422793690740136 -6/nan,0.6678569944719559,0.6678436760800504,0.6681211824130742,0.6671764471537265,0.6661836654237121,0.6651372755521046,0.664032815051847,0.6628653122478135,0.6616292115412182,0.6603182851189059,0.6589255281507299,0.6574430337583205,0.6558618430509919,0.654171764232057,0.6523611530730381,0.6517569255586723,0.6511388934910062,0.6505065786017288,0.649859480285183,0.64919707427967,0.6485188112545026,0.6478241152943923,0.647112382272904,0.658649673383472,0.6707826094492215,0.6993258879827271,0.6993263754111155,0.6993268763187608,0.6993273912716732,0.6993279208679966 -Year (Conservative)/nan,2021,2022,2023,2024.0,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9349331950261537,0.9349300875969023,0.9349948243312178,0.9347743445035899,0.9345423711855965,0.9342975597472353,0.9340388138071803,0.9337649085005831,0.9334744710888606,0.9331659579487882,0.9328376271267006,0.9324875054275439,0.9321133487255557,0.931712593809906,0.9312822995813319,0.9311384825992342,0.9309912648957667,0.9308405244065194,0.930686133154565,0.9305279568880604,0.9303658546909149,0.9301996785640464,0.9300292729747319,0.9327725280641872,0.9356145473166597,0.9421352811216875,0.9421353905659767,0.9421355030367523,0.9421356186610974,0.9421357375733095 -2/nan,0.8741000791618119,0.8740942686939513,0.8742153215261649,0.8738030751421162,0.873369443541197,0.8729119301496386,0.8724285056983246,0.8719169043471025,0.8713745881746281,0.8707987050744794,0.8701860385833733,0.8695329477784836,0.8688352948723694,0.8680883574639828,0.8672867215134936,0.8670188737772043,0.8667447353122195,0.8664640818774041,0.8661766784461967,0.8658822785502682,0.8655806235747566,0.8652714420006552,0.8649544485899084,0.870064589111255,0.875374581150558,0.8876188879342413,0.8876190941569055,0.8876193060823144,0.8876195239499287,0.8876197480128039 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12288864958790187,0.12377910652865053,0.1242908595023555,0.12448814411975245,0.12468858922639735,0.12490419269564458,0.12513674149072265,0.12538831484797894,0.1256613465635644,0.12595870391313455,0.12628378862629364,0.1266406674550822,0.12703424297151256,0.12747047983138318,0.1276047944876995,0.12774277551841012,0.1278845750466664,0.12803035372326194,0.1281802813323019,0.1283345374491958,0.12849331215633528,0.12865680682242694,0.12882523495220047,0.1289988231139742,0.1291778119535798,0.12936245730412296,0.1295530314023287,0.129749824223595,0.12995314494948568 +10 year CRF/Moderate,0.12288864958790187,0.12377910652865053,0.1242908595023555,0.12448814411975245,0.12468858922639735,0.12490419269564458,0.12513674149072265,0.12538831484797894,0.1256613465635644,0.12595870391313455,0.12628378862629364,0.1266406674550822,0.12703424297151256,0.12747047983138318,0.1276047944876995,0.12774277551841012,0.1278845750466664,0.12803035372326194,0.1281802813323019,0.1283345374491958,0.12849331215633528,0.12865680682242694,0.12882523495220047,0.1289988231139742,0.1291778119535798,0.12936245730412296,0.1295530314023287,0.129749824223595,0.12995314494948568 +10 year CRF/Conservative,0.12288864958790187,0.12377910652865053,0.1242908595023555,0.12448814411975245,0.12468858922639735,0.12490419269564458,0.12513674149072265,0.12538831484797894,0.1256613465635644,0.12595870391313455,0.12628378862629364,0.1266406674550822,0.12703424297151256,0.12747047983138318,0.1276047944876995,0.12774277551841012,0.1278845750466664,0.12803035372326194,0.1281802813323019,0.1283345374491958,0.12849331215633528,0.12865680682242694,0.12882523495220047,0.1289988231139742,0.1291778119535798,0.12936245730412296,0.1295530314023287,0.129749824223595,0.12995314494948568 +ITC Schedule/*,0.30000001192092896,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Advanced,0,17.46882782315871,17.572038389895315,17.611726537142083,17.651993021019468,17.69523971599792,17.74180972717263,17.792100833835374,17.84657681142165,17.905781682600185,17.970357819435282,18.041069164922764,18.118831341809337,18.204751148323247,18.231147637356308,18.258236295312333,18.28604459319596,18.314601468426353,18.343937423542403,18.374084632949213,18.405077058476515,18.43695057460415,18.469743104309632,18.503494766588897,18.538248036842603,18.574047921438275,18.61094214792707,18.648981372564922,18.688219406991244 +PTC/Moderate,0,17.46882782315871,17.572038389895315,17.611726537142083,17.651993021019468,17.69523971599792,17.74180972717263,17.792100833835374,17.84657681142165,17.905781682600185,17.970357819435282,18.041069164922764,18.118831341809337,18.204751148323247,18.231147637356308,18.258236295312333,18.28604459319596,18.314601468426353,18.343937423542403,18.374084632949213,18.405077058476515,18.43695057460415,18.469743104309632,18.503494766588897,18.538248036842603,18.574047921438275,18.61094214792707,18.648981372564922,18.688219406991244 +PTC/Conservative,0,17.46882782315871,17.572038389895315,17.611726537142083,17.651993021019468,17.69523971599792,17.74180972717263,17.792100833835374,17.84657681142165,17.905781682600185,17.970357819435282,18.041069164922764,18.118831341809337,18.204751148323247,18.231147637356308,18.258236295312333,18.28604459319596,18.314601468426353,18.343937423542403,18.374084632949213,18.405077058476515,18.43695057460415,18.469743104309632,18.503494766588897,18.538248036842603,18.574047921438275,18.61094214792707,18.648981372564922,18.688219406991244 +PVD/Advanced,0.8360864786810652,0.8369594871189125,0.8363520672335859,0.8357050814624907,0.8350124734507746,0.8342691720838874,0.8334693995821321,0.8326064655744627,0.8316725795200534,0.8306586148830539,0.8295538099352757,0.8283453843891817,0.8270180428796395,0.8255533243200045,0.8251037140352235,0.8246424983157035,0.8241692219246938,0.8236834055059384,0.8231845439650471,0.8226721047187805,0.8221455257994782,0.8216042138004822,0.8210475416467106,0.8204748461729205,0.8198854254898366,0.8192785361162915,0.8186533898527137,0.8180091503683453,0.8173449294711371 +PVD/Moderate,0.8360864786810652,0.8369594871189125,0.8363520672335859,0.8357050814624907,0.8350124734507746,0.8342691720838874,0.8334693995821321,0.8326064655744627,0.8316725795200534,0.8306586148830539,0.8295538099352757,0.8283453843891817,0.8270180428796395,0.8255533243200045,0.8251037140352235,0.8246424983157035,0.8241692219246938,0.8236834055059384,0.8231845439650471,0.8226721047187805,0.8221455257994782,0.8216042138004822,0.8210475416467106,0.8204748461729205,0.8198854254898366,0.8192785361162915,0.8186533898527137,0.8180091503683453,0.8173449294711371 +PVD/Conservative,0.8360864786810652,0.8369594871189125,0.8363520672335859,0.8357050814624907,0.8350124734507746,0.8342691720838874,0.8334693995821321,0.8326064655744627,0.8316725795200534,0.8306586148830539,0.8295538099352757,0.8283453843891817,0.8270180428796395,0.8255533243200045,0.8251037140352235,0.8246424983157035,0.8241692219246938,0.8236834055059384,0.8231845439650471,0.8226721047187805,0.8221455257994782,0.8216042138004822,0.8210475416467106,0.8204748461729205,0.8198854254898366,0.8192785361162915,0.8186533898527137,0.8180091503683453,0.8173449294711371 +PFF/Advanced,0.6963003348925187,1.0565130999401993,1.0567236438110355,1.0569479020085575,1.0571879737863865,1.0574456168941655,1.0577228340258,1.058021944197594,1.0583456477666822,1.0586971081727738,1.0590800556459197,1.0594989200891793,1.0599590031817678,1.0604667039052396,1.0606225478148847,1.0607824144001319,1.0609464614551358,1.061114855134354,1.0612877705135966,1.0614653921968569,1.0616479149733562,1.0618355445297007,1.0620284982226458,1.0622270059185164,1.062431310906162,1.0626416708910134,1.0628583590787928,1.0630816653584538,1.0633118975951108 +PFF/Moderate,0.6963003348925187,1.0565130999401993,1.0567236438110355,1.0569479020085575,1.0571879737863865,1.0574456168941655,1.0577228340258,1.058021944197594,1.0583456477666822,1.0586971081727738,1.0590800556459197,1.0594989200891793,1.0599590031817678,1.0604667039052396,1.0606225478148847,1.0607824144001319,1.0609464614551358,1.061114855134354,1.0612877705135966,1.0614653921968569,1.0616479149733562,1.0618355445297007,1.0620284982226458,1.0622270059185164,1.062431310906162,1.0626416708910134,1.0628583590787928,1.0630816653584538,1.0633118975951108 +PFF/Conservative,0.6963003348925187,1.0565130999401993,1.0567236438110355,1.0569479020085575,1.0571879737863865,1.0574456168941655,1.0577228340258,1.058021944197594,1.0583456477666822,1.0586971081727738,1.0590800556459197,1.0594989200891793,1.0599590031817678,1.0604667039052396,1.0606225478148847,1.0607824144001319,1.0609464614551358,1.061114855134354,1.0612877705135966,1.0614653921968569,1.0616479149733562,1.0618355445297007,1.0620284982226458,1.0622270059185164,1.062431310906162,1.0626416708910134,1.0628583590787928,1.0630816653584538,1.0633118975951108 +Year (Advanced)/nan,2022,2023,2024,2025.0,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9364950078762282,0.9368624193603995,0.9366068196245875,0.9363343844576116,0.9360425252526299,0.9357290585960145,0.9353914922473949,0.9350269353893796,0.9346320156281079,0.9342027743521438,0.9337345335670988,0.9332217247029261,0.9326576660915125,0.9320342702145883,0.9318427103068021,0.9316461069546425,0.9314442582871992,0.9312369515151283,0.9310239621823387,0.9308050533552839,0.9305799747436961,0.9303484617459119,0.9301102344111075,0.9298649963099445,0.9296124333039719,0.929352212203098,0.9290839792990455,0.9288073587612211,0.928521950879699 +2/nan,0.8770228997770967,0.8777111928098209,0.8772323345672846,0.8767220795176145,0.8761756090813203,0.8755888711009835,0.8749572437688082,0.8742753699036551,0.8735370046370599,0.8727348236072425,0.8718601791757675,0.8709027874575039,0.8698503221192672,0.86868788085444,0.8683308367519267,0.867964468603741,0.8675884062961906,0.8672022598671895,0.8668056181577009,0.8663980473517328,0.865979089393978,0.8655482602729845,0.8651050481562854,0.8646489113624931,0.8641792761533317,0.8636955343267921,0.8631970405901491,0.8626831096889956,0.8621530132654422 +3/nan,0.8213275674343846,0.8222946315955109,0.8216217869509165,0.8209050286655228,0.8201376296892402,0.8193139500724703,0.8184275619015733,0.8174710198074309,0.8164356513696751,0.8153112934876149,0.8140859577384125,0.8127454013596777,0.811272571276706,0.8096468750764252,0.8091477603618887,0.8086357181496303,0.8081102396011284,0.8075707888257516,0.807016801059094,0.8064476806921433,0.805862799136817,0.8052614925118212,0.804643059130875,0.8040067567734821,0.8033517997157639,0.8026773554965411,0.8019825413906555,0.8012664205581528,0.8005279978340394 +4/nan,0.7691691667334274,0.7703769379836386,0.7695365688103682,0.7686416047136903,0.7676836979490227,0.7666558711958947,0.7655501784235097,0.7643574224201729,0.7630668984702866,0.7616660723367648,0.7601401720324015,0.7584716652012503,0.7566395828909929,0.7546186343433777,0.7539984420543011,0.7533623187585746,0.7527096427395639,0.7520397595187605,0.7513519796697539,0.7506455764548953,0.7499197832676234,0.7491737908615902,0.7484067443454888,0.7476177399203444,0.7468058213328963,0.745969976016043,0.7451091308835915,0.7442221477426757,0.7433078182826818 +5/nan,0.720323084858173,0.7217372019388081,0.7207531982982965,0.7197055638181041,0.7185845872234803,0.7173821766212419,0.7160891237858261,0.7146947782276598,0.7131867533763729,0.7115505579069064,0.7097691289782886,0.7078222355374112,0.7056857074515689,0.7033304281505594,0.7026079518109862,0.7018670713977484,0.7011070748871757,0.7003272130724206,0.6995266971056782,0.6987046958430067,0.697860332972983,0.6969926839084339,0.6961007724180364,0.6951835669722801,0.694239976774845,0.6932688474476015,0.6922689563333806,0.6912390073764778,0.6901776255359684 +6/nan,0.6745789730276838,0.6761684611507969,0.6750623607924171,0.6738850660883428,0.6726257316322852,0.6712753487833544,0.6698236740801534,0.6682588682250009,0.6665671728274257,0.6647325052884476,0.6627359465868683,0.6605550874313035,0.6581631849059181,0.6555280623210203,0.6547200980986604,0.6538917246673684,0.6530421593481932,0.6521705789646468,0.6512761171916532,0.6503578616937371,0.6494148510326259,0.6484460713223661,0.6474504526074929,0.6464268649374133,0.6453741141065567,0.6442909370269204,0.6431759966954144,0.6420278767140746,0.6408450753161757 +Year (Moderate)/nan,2022,2023,2024,2025.0,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9364950078762282,0.9368624193603995,0.9366068196245875,0.9363343844576116,0.9360425252526299,0.9357290585960145,0.9353914922473949,0.9350269353893796,0.9346320156281079,0.9342027743521438,0.9337345335670988,0.9332217247029261,0.9326576660915125,0.9320342702145883,0.9318427103068021,0.9316461069546425,0.9314442582871992,0.9312369515151283,0.9310239621823387,0.9308050533552839,0.9305799747436961,0.9303484617459119,0.9301102344111075,0.9298649963099445,0.9296124333039719,0.929352212203098,0.9290839792990455,0.9288073587612211,0.928521950879699 +2/nan,0.8770228997770967,0.8777111928098209,0.8772323345672846,0.8767220795176145,0.8761756090813203,0.8755888711009835,0.8749572437688082,0.8742753699036551,0.8735370046370599,0.8727348236072425,0.8718601791757675,0.8709027874575039,0.8698503221192672,0.86868788085444,0.8683308367519267,0.867964468603741,0.8675884062961906,0.8672022598671895,0.8668056181577009,0.8663980473517328,0.865979089393978,0.8655482602729845,0.8651050481562854,0.8646489113624931,0.8641792761533317,0.8636955343267921,0.8631970405901491,0.8626831096889956,0.8621530132654422 +3/nan,0.8213275674343846,0.8222946315955109,0.8216217869509165,0.8209050286655228,0.8201376296892402,0.8193139500724703,0.8184275619015733,0.8174710198074309,0.8164356513696751,0.8153112934876149,0.8140859577384125,0.8127454013596777,0.811272571276706,0.8096468750764252,0.8091477603618887,0.8086357181496303,0.8081102396011284,0.8075707888257516,0.807016801059094,0.8064476806921433,0.805862799136817,0.8052614925118212,0.804643059130875,0.8040067567734821,0.8033517997157639,0.8026773554965411,0.8019825413906555,0.8012664205581528,0.8005279978340394 +4/nan,0.7691691667334274,0.7703769379836386,0.7695365688103682,0.7686416047136903,0.7676836979490227,0.7666558711958947,0.7655501784235097,0.7643574224201729,0.7630668984702866,0.7616660723367648,0.7601401720324015,0.7584716652012503,0.7566395828909929,0.7546186343433777,0.7539984420543011,0.7533623187585746,0.7527096427395639,0.7520397595187605,0.7513519796697539,0.7506455764548953,0.7499197832676234,0.7491737908615902,0.7484067443454888,0.7476177399203444,0.7468058213328963,0.745969976016043,0.7451091308835915,0.7442221477426757,0.7433078182826818 +5/nan,0.720323084858173,0.7217372019388081,0.7207531982982965,0.7197055638181041,0.7185845872234803,0.7173821766212419,0.7160891237858261,0.7146947782276598,0.7131867533763729,0.7115505579069064,0.7097691289782886,0.7078222355374112,0.7056857074515689,0.7033304281505594,0.7026079518109862,0.7018670713977484,0.7011070748871757,0.7003272130724206,0.6995266971056782,0.6987046958430067,0.697860332972983,0.6969926839084339,0.6961007724180364,0.6951835669722801,0.694239976774845,0.6932688474476015,0.6922689563333806,0.6912390073764778,0.6901776255359684 +6/nan,0.6745789730276838,0.6761684611507969,0.6750623607924171,0.6738850660883428,0.6726257316322852,0.6712753487833544,0.6698236740801534,0.6682588682250009,0.6665671728274257,0.6647325052884476,0.6627359465868683,0.6605550874313035,0.6581631849059181,0.6555280623210203,0.6547200980986604,0.6538917246673684,0.6530421593481932,0.6521705789646468,0.6512761171916532,0.6503578616937371,0.6494148510326259,0.6484460713223661,0.6474504526074929,0.6464268649374133,0.6453741141065567,0.6442909370269204,0.6431759966954144,0.6420278767140746,0.6408450753161757 +Year (Conservative)/nan,2022,2023,2024,2025.0,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9364950078762282,0.9368624193603995,0.9366068196245875,0.9363343844576116,0.9360425252526299,0.9357290585960145,0.9353914922473949,0.9350269353893796,0.9346320156281079,0.9342027743521438,0.9337345335670988,0.9332217247029261,0.9326576660915125,0.9320342702145883,0.9318427103068021,0.9316461069546425,0.9314442582871992,0.9312369515151283,0.9310239621823387,0.9308050533552839,0.9305799747436961,0.9303484617459119,0.9301102344111075,0.9298649963099445,0.9296124333039719,0.929352212203098,0.9290839792990455,0.9288073587612211,0.928521950879699 +2/nan,0.8770228997770967,0.8777111928098209,0.8772323345672846,0.8767220795176145,0.8761756090813203,0.8755888711009835,0.8749572437688082,0.8742753699036551,0.8735370046370599,0.8727348236072425,0.8718601791757675,0.8709027874575039,0.8698503221192672,0.86868788085444,0.8683308367519267,0.867964468603741,0.8675884062961906,0.8672022598671895,0.8668056181577009,0.8663980473517328,0.865979089393978,0.8655482602729845,0.8651050481562854,0.8646489113624931,0.8641792761533317,0.8636955343267921,0.8631970405901491,0.8626831096889956,0.8621530132654422 diff --git a/tests/data/Solar_-_Utility_PV/Market/30/df_vom.csv b/tests/data/Solar_-_Utility_PV/Market/30/df_vom.csv index c3a95ca..d06281a 100644 --- a/tests/data/Solar_-_Utility_PV/Market/30/df_vom.csv +++ b/tests/data/Solar_-_Utility_PV/Market/30/df_vom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 1/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 1/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 2/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 2/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 2/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 3/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 3/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 3/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 4/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 4/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 4/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 5/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 5/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 5/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 6/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 6/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 6/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 7/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 7/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 7/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 8/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 8/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 8/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 9/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 9/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 9/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 10/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 10/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 10/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility PV - Class 1/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 1/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 1/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 2/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 2/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 2/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 3/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 3/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 3/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 4/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 4/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 4/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 5/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 5/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 5/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 6/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 6/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 6/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 7/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 7/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 7/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 8/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 8/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 8/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 9/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 9/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 9/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 10/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 10/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 10/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Solar_-_Utility_PV/Market/TechLife/df_capex.csv b/tests/data/Solar_-_Utility_PV/Market/TechLife/df_capex.csv index b581551..3b38a3a 100644 --- a/tests/data/Solar_-_Utility_PV/Market/TechLife/df_capex.csv +++ b/tests/data/Solar_-_Utility_PV/Market/TechLife/df_capex.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 1/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 1/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 2/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 2/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 2/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 3/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 3/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 3/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 4/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 4/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 4/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 5/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 5/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 5/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 6/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 6/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 6/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 7/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 7/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 7/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 8/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 8/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 8/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 9/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 9/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 9/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 10/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 10/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 10/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility PV - Class 1/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 1/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 1/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 2/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 2/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 2/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 3/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 3/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 3/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 4/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 4/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 4/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 5/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 5/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 5/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 6/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 6/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 6/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 7/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 7/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 7/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 8/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 8/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 8/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 9/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 9/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 9/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 10/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 10/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 10/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 diff --git a/tests/data/Solar_-_Utility_PV/Market/TechLife/df_fom.csv b/tests/data/Solar_-_Utility_PV/Market/TechLife/df_fom.csv index 1c9fc64..b3df759 100644 --- a/tests/data/Solar_-_Utility_PV/Market/TechLife/df_fom.csv +++ b/tests/data/Solar_-_Utility_PV/Market/TechLife/df_fom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 1/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 1/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 2/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 2/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 2/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 3/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 3/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 3/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 4/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 4/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 4/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 5/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 5/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 5/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 6/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 6/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 6/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 7/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 7/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 7/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 8/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 8/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 8/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 9/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 9/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 9/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 10/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 10/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 10/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility PV - Class 1/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 1/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 1/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 2/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 2/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 2/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 3/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 3/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 3/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 4/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 4/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 4/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 5/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 5/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 5/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 6/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 6/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 6/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 7/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 7/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 7/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 8/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 8/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 8/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 9/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 9/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 9/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 10/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 10/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 10/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 diff --git a/tests/data/Solar_-_Utility_PV/Market/TechLife/df_gcc.csv b/tests/data/Solar_-_Utility_PV/Market/TechLife/df_gcc.csv index c3a95ca..e09166b 100644 --- a/tests/data/Solar_-_Utility_PV/Market/TechLife/df_gcc.csv +++ b/tests/data/Solar_-_Utility_PV/Market/TechLife/df_gcc.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 1/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 1/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 2/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 2/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 2/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 3/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 3/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 3/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 4/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 4/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 4/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 5/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 5/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 5/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 6/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 6/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 6/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 7/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 7/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 7/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 8/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 8/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 8/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 9/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 9/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 9/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 10/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 10/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 10/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility PV - Class 1/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 1/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 1/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 2/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 2/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 2/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 3/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 3/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 3/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 4/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 4/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 4/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 5/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 5/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 5/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 6/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 6/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 6/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 7/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 7/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 7/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 8/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 8/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 8/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 9/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 9/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 9/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 10/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 10/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 10/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 diff --git a/tests/data/Solar_-_Utility_PV/Market/TechLife/df_lcoe.csv b/tests/data/Solar_-_Utility_PV/Market/TechLife/df_lcoe.csv index 149b6e9..42d67df 100644 --- a/tests/data/Solar_-_Utility_PV/Market/TechLife/df_lcoe.csv +++ b/tests/data/Solar_-_Utility_PV/Market/TechLife/df_lcoe.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,27.317397270549368,28.240011064430792,21.05735687799614,19.293145690527034,17.48651543994553,15.70990965676069,13.961908876081054,12.241094003465847,10.546036740471958,8.875288892322509,7.227370231532387,5.6007545109481285,3.993853112704958,2.4049956765723053,0.8324068586257418,0.5875631073727305,0.3439692666188492,0.10159209912781009,-0.13960206282268928,-0.37964736565109547,-0.6185784857009367,-0.8564306837578073,-1.0932398631610418,2.759665757267017,6.4560986285013655,13.476337114895404,13.269792666178112,13.064699855839104,12.861043225476392,12.658807539200536 -Utility PV - Class 1/Moderate,27.317397270549368,28.360961703607455,21.79401683540083,20.58156100889969,19.3051800548692,18.040474998167507,16.78696957484791,15.544168438133738,14.311552913669313,13.08857601695317,11.874656560552456,10.669172132761496,9.471450669089407,8.280760258148824,7.0962967169181965,6.683588231394218,6.273088922624829,5.864743677424109,5.45849668696648,5.054291366368226,4.652070269031032,4.251774995273649,3.8533460947043956,7.391350708116763,10.783931149511721,17.351362542291522,17.001714939603605,16.65455291779747,16.309850088890606,15.967580437835217 -Utility PV - Class 1/Conservative,27.317397270549368,28.521449481971953,22.802001799603463,22.367742029616828,21.85540808287671,21.34415002800449,20.834041785631598,20.325167872143076,19.817625133310404,19.311524836746862,18.806995211720903,18.304184550564777,17.8032650203235,17.30443737971233,16.807936859718303,16.153521821527043,15.504857716643578,14.861814987828378,14.224264794334033,13.592078871255836,12.965129383967483,12.343288777018376,11.726429616763358,14.795180293538506,17.733923070535297,23.594007741622203,23.053147944671817,22.51763474879659,21.987389288367996,21.462334242485714 -Utility PV - Class 2/Advanced,28.237093917120045,29.193582779116817,22.327229281165412,20.50884149971364,18.645061791307004,16.81199660402938,15.008202179671546,13.232234525765524,11.482639656644778,9.757942686656449,8.056635441602179,6.377162172078339,4.717902842732254,3.077153324799511,1.4531016218658053,1.1988302692155877,0.9459173074187461,0.6943279119735202,0.4440268584279359,0.19497847356342746,-0.05285341641984331,-0.29950554098488524,-0.5450152439143778,3.2831215253626294,6.955313193866985,13.934322704391413,13.719695173295808,13.506608742812332,13.295046671157321,13.084992461873888 -Utility PV - Class 2/Moderate,28.237093917120045,29.317898526386912,23.086939468446662,21.838312771859997,20.522257485956178,19.2181249902246,17.925433687503144,16.643682575787736,15.372346946758409,14.110873335771,12.858673548338107,11.615117541476696,10.379524877082318,9.15115438342152,7.929191552541294,7.503267405639221,7.079625996593222,6.658211179172245,6.238966105035168,5.821833142218743,5.406753788311907,4.9936685778360825,4.582516983275411,8.086026721116736,11.444874884006124,17.95581428424656,17.594281057289805,17.235305922346235,16.878861847968622,16.524922182977644 -Utility PV - Class 2/Conservative,28.237093917120045,29.481683035121762,24.123212074714186,23.676456715185026,23.147871341987813,22.62045322080868,22.094283456978204,21.569454656141076,21.046072798396228,20.524259498545476,20.004154747348863,19.4859202561367,18.969743563849597,18.45584311508105,17.94447458510558,17.270941653079127,16.603257200217726,15.941290779104857,15.284912616679907,14.633993473133415,13.988404495708128,13.348017066774442,12.712702645439599,15.732886369584273,18.624176205105726,24.405458956431783,23.847428089370357,23.294847609583055,22.747638077682566,22.205721591857507 -Utility PV - Class 3/Advanced,29.650279906218586,30.6401263295443,24.22933597168146,22.307164523900255,20.337815548040002,18.402745761681867,16.500347074979445,14.629018179994542,12.787154118540084,10.973134707818296,9.185311478869394,7.421992698705871,5.681425934896151,3.961777471283323,2.2611076813575544,2.0042495168715178,1.7485790694858636,1.4940652986425391,1.2406766875401445,0.9883811962810327,0.73714621198123,0.4869384955774514,0.2377241250250428,4.038676088666444,7.6836650708842065,14.609653047468287,14.390099677682668,14.171958758988714,13.955216426845578,13.739859002632492 -Utility PV - Class 3/Moderate,29.650279906218586,30.77520439974109,25.038489298569512,23.71859385457742,22.327284669081,20.949534227074214,19.58481464893051,18.232579612390673,16.89225993631418,15.56325840626183,14.244943663911165,12.936642934873323,11.637633307219534,10.347131190559086,9.064279475329311,8.616807382211707,8.171861607127195,7.729381826896535,7.289307072217717,6.851575643453614,6.416125021062829,5.982891770185603,5.551811438817349,9.006665983399378,12.318166820444558,18.752067670575492,18.372547025797896,17.9957916438317,17.621771436559964,17.25045675158269 -Utility PV - Class 3/Conservative,29.650279906218586,30.957157158718385,26.15335522724337,25.687399414898728,25.13384245106055,24.5815931212726,24.030743570718855,23.48139883482557,22.933678929301795,22.387721368215622,21.843684214780858,21.301749799670205,20.76212928194679,20.225068281942338,19.690853889181682,18.973657321530276,18.26315213040418,17.559187692796964,16.861614584133324,16.170284418118978,15.485049682042671,14.80576356686289,14.132279791299197,17.07187924509475,19.88541021750592,25.54606546739316,24.955221468424813,24.370462348160466,23.79169461586854,23.21882668764557 -Utility PV - Class 4/Advanced,31.143170514426476,32.170521402927626,26.24470608622276,24.215434618826357,22.13677853314017,20.095875958220997,18.090956639206972,16.120263949158435,14.182043754247935,12.27453213970788,10.395941639352728,8.54444552537468,6.718159600211376,4.915120778328237,3.1332615382298243,2.8720907148075803,2.611981561271392,2.3529056806690036,2.094834152543765,1.837737487263361,1.5815855772957903,1.3263476451693315,1.0719921878107854,4.8428583446233855,8.457854358398125,15.32654864173454,15.100864998291327,14.876496938562731,14.653432644869834,14.431660446936181 -Utility PV - Class 4/Moderate,31.143170514426476,32.31639576812445,27.10465785292948,25.711524289381202,24.242595792644554,22.788799833341752,21.349563164975727,19.92429500995479,18.512382520737756,17.11318547196265,15.726030002219368,14.350201175820938,12.9849340715107,11.629403021025873,10.28270850816235,9.81254935592473,9.345161089627215,8.880479172711318,8.418438477305308,7.95897319716234,7.502016755191338,7.047501705083814,6.595359626456865,9.998198033191231,13.259053078418559,19.610269233027385,19.211671330595685,18.816047784991902,18.423365453766113,18.033591685869037 -Utility PV - Class 4/Conservative,31.143170514426476,32.5158489931713,28.297999788616128,27.81176060529083,27.23182363667797,26.653342601786438,26.076421308308575,25.50117792250007,24.92774728729771,24.35628371276495,23.78696435386763,23.219993323565312,22.6556067332341,22.09407891167346,21.535730134442872,20.77425247486574,20.020276463002297,19.273631751390706,18.53414971203355,17.80166325632334,17.076006650999084,16.35701532942568,15.64452569737141,18.499810253549867,21.231867375646907,26.765063350988218,26.140439935776968,25.522511995295798,24.91117247622445,24.306316596786115 -Utility PV - Class 5/Advanced,32.78631979089289,33.85935417108786,28.474505253160142,26.3321984131842,24.1374241128231,21.983638698890733,19.8689228630222,17.791376644069913,15.74910760568682,13.740217866339794,11.762789610867795,9.814868624085236,7.894445268566713,5.999432170025127,4.127637659616056,3.858901234857374,3.591168633068378,3.324412852590047,3.0586063459804826,2.7937209749640353,2.52972796232644,2.266597840494814,2.004300396496781,5.739484783987832,9.319097742777204,16.12229450463657,15.888095728933438,15.65516942092978,15.423504833911437,15.193091349117687 -Utility PV - Class 5/Moderate,32.78631979089289,34.016367419795664,29.388597129696453,27.919235428700276,26.368865476589097,24.83500873288833,23.31705273575816,21.814368085366823,20.32630377791809,18.852181756816634,17.391290495694044,15.942877378666296,14.506139578391767,13.08021304662715,11.664159117199766,11.168789995665932,10.67644884797863,10.18706671993625,9.700574120370632,9.216900930970144,8.73597631063182,8.257728593835406,7.782085182445687,11.126189112347843,14.32982450267714,20.587302392444794,20.16733763709075,19.75056875692774,19.33695943751853,18.926473913404465 -Utility PV - Class 5/Conservative,32.78631979089289,34.23142235530124,30.65850171683682,30.14993765172317,29.540965544487054,28.933612596928608,28.327995453074003,27.72424673161953,27.122517595082574,26.522980840030165,25.92583463475517,25.331307066879937,24.73966171153093,24.15120449546779,23.566292220441923,22.76006779533951,21.96204269273796,21.172030151112022,20.389845536003666,19.615306143173168,18.8482309981896,18.0884406517142,17.335756969608685,20.099901704939008,22.743634876703936,28.13641296088056,27.47640252978231,26.823626796197104,26.17796748375128,25.53930888178702 -Utility PV - Class 6/Advanced,34.583346217525495,35.70539327555734,30.910641986854902,28.643702537205975,26.32107570297256,24.04311082534461,21.807716591810333,19.612827963170275,17.456393552177975,15.336361850564622,13.250665918316209,11.19720605781664,9.173829873417592,7.17830895317093,5.208311188352937,4.931818694986902,4.656257819497743,4.381603060043545,4.107828347618465,3.834907001589439,3.5628116821806373,3.291514339646678,3.020986159828869,6.7176676455997235,10.259069446985338,16.991140389952356,16.747997785137834,16.506071298849662,16.26535135943376,16.02582850384377 -Utility PV - Class 6/Moderate,34.583346217525495,35.87502112353737,31.885043870573593,30.331708710136006,28.691723429969084,27.0698146868388,25.465324935984277,23.877580444432674,22.30588648221735,20.749521715989893,19.20773161546326,17.67972063263933,16.164642847471548,14.661590685733145,13.169581197368167,12.646458007443389,12.126655472698982,11.610099522416778,11.096715616436956,10.586428651372362,10.079162861291266,9.574841712350334,9.073387790768486,12.35336110479905,15.494538120683254,21.649865817476286,21.206481253464485,20.76654288053183,20.33001070540107,19.896845352163464 -Utility PV - Class 6/Conservative,34.583346217525495,36.10765521662975,33.24005922100464,32.7070796002749,32.066353280470125,31.42742463203474,30.790424337421847,30.155500821206203,29.522823093776918,28.892584169423174,28.2650051976146,27.640340485808338,27.018883644798272,26.40097515838053,25.78701177509226,24.93128690175599,24.084556276840125,23.24661401992434,22.417256869869558,21.596283967676637,20.783496636327833,19.978698156818282,19.18169353945751,21.845950479007755,24.39291934394614,29.632162691298944,28.93322419123835,28.242129603373613,27.55874765244176,26.882949977874425 -Utility PV - Class 7/Advanced,36.46395689344164,37.637255388808924,33.45999554950245,31.062605980421715,28.606173614183323,26.198258549201203,23.836587158121354,21.518919573154967,19.24303620481899,17.006723107077676,14.807755786531427,12.643880959304251,10.512795633385782,8.412122725032962,6.339382189382299,6.054731660819527,5.770942765861069,5.487991335261498,5.205852616068594,4.924501227641418,4.643911114621179,4.36405549659834,4.084906814169859,7.741293331346833,11.242709269418333,17.900353722741936,17.647858404682633,17.3965230682049,17.146339198167443,16.89729837217759 -Utility PV - Class 7/Moderate,36.46395689344164,37.81901003987699,34.4946263802246,32.852095395966046,31.117136563465703,29.402003615141023,27.705987434285525,26.02836369787375,24.36838791141349,22.725289631565765,21.098265682538795,19.486472120617023,17.889014633346356,16.30493696995409,14.733206879305573,14.182063535951844,13.634511764047605,13.090472837592614,12.549867615528143,12.012616444512656,11.478639056088227,10.947854457707749,10.420180816997416,13.633917275760078,16.710533026694954,22.759771079699497,22.292466972277154,21.828844226883128,21.368859543246167,20.912470298478475 -Utility PV - Class 7/Conservative,36.46395689344164,38.07115641907504,35.94169150135285,35.38316069569363,34.70920319449003,34.0372301793783,33.3673870242013,32.69983869458365,32.03477287893591,31.372403749646864,30.712976506275602,30.056772895664984,29.404117961311265,28.755388351382297,28.111022619227164,27.20227827143829,26.303426677034757,25.41423963709676,24.534492176289024,23.663962300838715,22.802430754246615,21.94968076988099,21.105497819471996,23.66474976331262,26.110077246929045,31.188708113903182,30.448526793612036,29.71686863793003,28.99358730725265,28.278539794727507 -Utility PV - Class 8/Advanced,37.92554938419431,39.145680467048315,35.4596873198731,32.9685184944983,30.414628312709066,27.911292849806724,25.456151378360836,23.04687904249058,20.681172927618025,18.35673694923586,16.071265146217513,13.822422867506024,11.607825211468779,9.425011903104888,7.271417559103131,6.976210416205287,6.681913913296796,6.38850356520156,6.095954308769052,5.804240458927598,5.513335661698978,5.223212843919271,4.933844159359552,8.554929395016666,12.021574799469667,18.61756000875367,18.355021831074552,18.09368769765334,17.833548782087632,17.574596354043738 -Utility PV - Class 8/Moderate,37.92554938419431,39.33334092343143,36.53208749228247,34.824375469118834,33.01936279154923,31.23519250192493,29.47112717007772,27.72641443372386,26.00028192531651,24.291931373197784,22.600531679399595,20.92521072381679,19.265045575337474,17.619050698835952,15.98616362431111,15.41498920862361,14.847521854482622,14.28368125703112,13.723386685837884,13.166556886108673,12.613109974172126,12.062963326701201,11.51603346303158,14.67780156044858,17.703607462354576,23.667855540535438,23.182587406652992,22.701113988431707,22.223390980280005,21.749374764665774 -Utility PV - Class 8/Conservative,37.92554938419431,39.597170628092464,38.04137406952097,37.46298512921377,36.7632006741311,36.06554589574198,35.37017758589577,34.677273565761595,33.98703604012829,33.29969562525569,32.61551621220061,31.93480087343201,31.257899081639458,30.585215591591943,29.91722144693542,28.971067556031578,28.035309615957438,27.109708084706053,26.194026903312345,25.288033242149947,24.39149724518232,23.50419177128736,22.62589213163876,25.105065820318295,27.47263321222661,32.42628015353182,31.655690559512045,30.894023931958248,30.141126214110315,29.396846877098067 -Utility PV - Class 9/Advanced,39.86161039684412,41.13797087268687,38.0933073832356,35.471619926255364,32.783230335577485,30.148892383035143,27.566083726177595,25.032323871971634,22.54515945867455,20.10214834295264,17.700842061180637,15.338766134073381,13.01339754997463,10.722138582146943,8.462285852147716,8.156560761353656,7.851728389517685,7.5477648421064565,7.244645641320464,6.9423456824214185,6.640839187029663,6.340099653138868,6.040099801541103,9.617717031926114,13.04135914556114,19.558826675963093,19.285281879649936,19.01292836853633,18.741757759157878,18.471761757488142 -Utility PV - Class 9/Moderate,39.86161039684412,41.33676040360514,39.22427002394198,37.4272510898436,35.526754327935066,33.648695190241014,31.79228984820626,29.95674028509481,28.141229068148913,26.34491327881733,24.566917398699665,22.806324894985124,21.062168178378414,19.33341651262091,17.618961329114143,17.019446953365687,16.423884012850607,15.832188154299214,15.244274635282071,14.6600582222761,14.079453082904195,13.50237267179688,12.928729609420405,16.021751807841788,18.980491591322625,24.833965088017617,24.32417649274836,23.818399684461628,23.316587526364884,22.818693618292944 -Utility PV - Class 9/Conservative,39.86161039684412,41.618566217848674,40.82266474040918,40.21797123127098,39.48397576402374,38.752302296477396,38.02312274505079,37.29663195968047,36.57305137390344,35.85263338593166,35.135666646035126,34.42248247512653,33.71346270539989,33.00904932231268,32.30975640694943,31.31132234032762,30.324093785271586,29.347811585526838,28.38222057859228,27.42706932014892,26.482109807046022,25.547097197910496,24.621789530304152,26.9938040217723,29.257495469759355,34.045707936765105,33.23367353292451,32.43118412813931,31.638072448696995,30.85417510860982 -Utility PV - Class 10/Advanced,43.45555194339141,44.83297773321085,42.9734676716033,40.10593185088304,37.16482322682859,34.28472025197151,31.462771712510182,28.696181434697046,25.982191963989866,23.318067039657528,20.701072402295296,18.12845436648768,15.597415449431296,13.105086155835647,10.64849176167061,10.325140632945029,10.002609021632423,9.68087443427159,9.35991378263487,9.039703340583607,8.720218697910866,8.401434710922864,8.08332544945161,11.582101928426924,14.92763659705217,21.301134774139896,21.008457802583532,20.716911939342815,20.42648990307029,20.1371844877102 -Utility PV - Class 10/Moderate,43.45555194339141,45.055922488027825,44.22230474284953,42.259730704820306,40.18219611095121,38.13004585432398,36.102409956499756,34.098405649735476,32.11713185981577,30.157662816872772,28.21904058308344,26.300266229953856,24.40028932405103,22.517995282055463,20.652190024865895,19.997564718949214,19.34744934796351,18.70174976119571,18.060371544972842,17.423219913536602,16.790199593962924,16.16121470455223,15.53616862600273,18.50036078607193,21.33357849750491,26.981250049351644,26.424693357006024,25.872628396623814,25.325001047671226,24.78175805675175 -Utility PV - Class 10/Conservative,43.45555194339141,45.370915727789644,45.98561984865174,45.33209674056592,44.5345948150179,43.73977190149725,42.947827992407255,42.1589895484623,41.37351369783741,40.59169327293656,39.81386288495982,39.04040629286543,38.27176539832187,37.50845129871911,36.751057966238946,35.65577359895017,34.573191480187475,33.50301595478996,32.44495632219686,31.398726519323542,30.364044803174245,29.34063343215371,28.328218344889716,30.501410701158797,32.57235927223533,37.05347781570916,36.16461765339716,35.28645110362479,34.41878638332225,33.56143627020229 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility PV - Class 1/Advanced,29.953242529842463,25.986497909810968,23.831168316308425,21.552022487568834,19.305329691465797,17.09385633273172,14.915523313184039,12.768172559392923,10.649535519463896,8.557194340200702,6.488533235637817,4.4406766015651336,2.410409032473229,0.39407031998316455,0.14026517288733586,-0.11241260414962895,-0.3640043790597538,-0.6145524208063193,-0.8640999837050956,-1.1126913979481472,-1.3603721669294409,-1.6071890720383628,-1.8531902856576323,-2.0984254931866104,-2.3429460249978824,-2.5868049993432596,-2.830057477339224,-3.0727606312941003,-3.3149739277890085 +Utility PV - Class 1/Moderate,30.08153085880708,26.35664933169954,24.824681661286615,23.143694075094636,21.472812305229414,19.816250900413664,18.17320857298492,16.542815737562055,14.924118016253068,13.316055498233876,11.717436383749728,10.126903117122325,8.54288834986264,6.9635569474447045,6.528086747600671,6.094810203161018,5.663656225186855,5.234552333508383,4.807424511464106,4.382197049675845,3.958792377745098,3.537130882626464,3.117130712295772,2.69870756316109,2.2817744494948435,1.866241452944493,1.4520154499509168,1.038999814631996,0.6270940943818104 +Utility PV - Class 1/Conservative,30.251754919182257,26.852644745243825,26.192554912903358,25.36647388487961,24.536398101422503,23.707636982657647,22.880327090454436,22.054631065979127,21.230743721713672,20.408899920710567,19.589384878470707,18.77254779215235,17.95882010561999,17.14874033518057,16.467682465645943,15.792408736096267,15.122770854164528,14.458620473858943,13.799808979073834,13.146187255458297,12.497605449243931,11.853912711475825,11.214956925927169,10.580584418766307,9.950639647849027,9.324964869229895,8.703399778214099,8.085781121936147,7.471942280076384 +Utility PV - Class 2/Advanced,30.96466440125822,27.458085824409803,25.237229836780347,22.88571306844174,20.56729091878935,18.284929301343468,16.03651263559737,13.819844078477225,11.632613380250838,9.472357255815197,7.3364097263104675,5.221838907550293,3.125365291054969,1.0432544374576125,0.7799194415256245,0.5178257405887976,0.25693047358550203,-0.00281008287346296,-0.2614405989091324,-0.5190067819129034,-0.7755554738137782,-1.0311347557353656,-1.2857940607728437,-1.539584295704561,-1.792557972537967,-2.0447693508976847,-2.296274592375699,-2.5471319280947213,-2.7974018408840475 +Utility PV - Class 2/Moderate,31.09652198869911,27.838598647595095,26.26139772629561,24.527718997140724,22.804243267653366,21.09541728420257,19.40043191527908,17.718408971998773,16.048384539006364,14.389288012305911,12.73991545810631,11.098895374906846,9.464644168145078,7.835307505054075,7.386133084501395,6.9392336603754075,6.494536996567923,6.051969459797583,5.611455872894638,5.172919357011512,4.736281161632299,4.301460481123463,3.8683742564281047,3.4369369603343216,3.007060364577093,2.5786532868087626,2.151621315242622,1.725866508498946,1.3012870678720247 +Utility PV - Class 2/Conservative,31.27024278156895,28.344818735632703,27.665980411697372,26.813423841799164,25.95675749566656,25.101550410097687,24.2479552959418,23.39615366207831,22.546362493712785,21.698842876695537,20.85391125568025,20.01195430398943,19.17344881726954,18.338988704742377,17.638296535850195,16.94349227740442,16.25442663782001,15.570950224147431,14.89291332447944,14.220165678458457,13.552556234467378,12.889932891926684,12.232142226954434,11.57902919942952,10.930436839300118,10.286205909694395,9.64617454411399,9.010177854649182,8.378047507772926 +Utility PV - Class 3/Advanced,32.498965138502186,29.662336590908165,27.317152122092235,24.834370313306366,22.3888021564736,19.98354807674265,17.61628818395174,15.284627800713398,12.986064053978048,10.717944844088375,8.477417581610386,6.261364080104833,4.066316527255655,1.8883472781108956,1.6227421743113233,1.3582109333668804,1.094714871936823,0.8322143842667309,0.5706688610866664,0.3100366024491983,0.05027472392690058,-0.20866094447632832,-0.4668159674131829,-0.7242374220761931,-0.9809740257543993,-1.237076274048249,-1.4925965908362677,-1.747589491215134,-2.002111758779378 +Utility PV - Class 3/Moderate,32.642237964700314,30.075467166845538,28.410931244282754,26.58034321200619,24.761744971993938,22.959880397410956,21.173880264003046,19.402807047137816,17.645637982640302,15.901243781146249,14.168361590969479,12.44556026504802,10.731195203475792,9.023348884714991,8.551795123884805,8.082776096436952,7.6162150641649795,7.152033953218407,6.6901532040898175,6.230491610450393,5.772966145692152,5.317491775902148,4.8639812578528385,4.412344920417873,3.9624904276504758,3.5143225215330602,3.067742742173863,2.6226491229472053,2.1789358577590576 +Utility PV - Class 3/Conservative,32.83522921764941,30.637661037904582,29.93001418700832,29.03677587169951,28.13925104167946,27.243407655113977,26.349423237025782,25.457508288014505,24.567913863413573,23.680941342457658,22.796955155841655,21.91639956195206,21.039821043003275,20.167898623772793,19.42206917238699,18.68300305013459,17.95052988954091,17.224479764101474,16.504682950075217,15.790969676882838,15.083169864644361,14.381112847229051,13.684627079023375,12.993539823403374,12.307676820699417,11.626861933150881,10.95091676406986,10.27966024808639,9.61290820896096 +Utility PV - Class 4/Advanced,34.12220440335021,31.997842344557736,29.52423808131596,26.905293056921757,24.32754634189236,21.794256459435523,19.302901279386596,16.85088995600776,14.43552817183307,12.053975602337033,9.703192920091926,7.379874628626904,5.080362511477471,2.8005322447119063,2.530885718431037,2.2621915436249544,1.9944140541055368,1.7275166312568686,1.4614616254630164,1.1962102715759677,0.9317225978569006,0.6679573277600674,0.40487177386308915,0.14242172316566482,-0.11943868709995442,-0.3807571041087172,-0.6415831055999952,-0.9019683587445009,-1.1619667930538817 +Utility PV - Class 4/Moderate,34.276928501356345,32.44371179138689,30.689245272968446,28.758379104198,26.84118724501469,24.942733394244954,23.062089385932914,21.19825940621659,19.350162762859547,17.51661224952732,15.696286678862567,13.88769561067431,12.089133505256186,10.298619355067988,9.80350683336912,9.31119030991594,8.82158850229336,8.334618852744033,7.850197374671453,7.368238487903085,6.888654841555191,6.411357123206258,5.936253852943093,5.463251160665475,4.992252544862197,4.523158610837854,4.0558667861348425,3.5902710106109055,3.126261398313453 +Utility PV - Class 4/Conservative,34.48848191787439,33.059821153818916,32.32174095609639,31.38552641818311,30.444838658915447,29.50606705725435,28.569415351931674,27.63512467041939,26.703482059756375,25.774831465135073,24.849588009735836,23.928256784844617,23.01145788961205,22.09996026494462,21.30838080004834,20.52440677394583,19.74784720813232,18.97851210355534,18.216212180811024,17.460758609474404,16.71196272504266,15.969635731807795,15.233588389806958,14.503630683775551,13.779571471829534,13.061218111307294,12.348376058919932,11.640848442007204,10.93843559730324 +Utility PV - Class 5/Advanced,35.91349327294854,34.58183857745341,31.972465751991304,29.20838793280008,26.489157447999087,23.818246769823546,21.1929455721965,18.6104792042231,16.067972509548248,13.562405667440345,11.09055929027452,8.648944952228995,6.233715772858677,3.8405493723417052,3.5635234926965715,3.287398367952413,3.012140079034662,2.7377137503171696,2.4640834730296355,2.1912122228223225,1.919061770934615,1.6475925883513902,1.3767637422678618,1.106532784102761,0.8368556282247894,0.5676864204530467,0.2989773952907093,0.030678720729202524,-0.23726167067661663 +Utility PV - Class 5/Moderate,36.080032015026696,35.061565452729525,33.213096167187715,31.176310912318087,29.154596070063707,27.153384122207164,25.171695545010138,23.208483343404826,21.262615500693705,19.3328529528697,17.41782163704467,15.515976605963974,13.62555538988402,11.744516588705213,11.2232297560086,10.705014162207135,10.189783755058418,9.67745126693502,9.167928057504927,8.66112394506338,8.156947025338685,7.65530347645775,7.1560973486120645,6.659230336783121,6.164601534711693,5.672107168056879,5.1816403044525,4.693090537879616,4.206343644449248 +Utility PV - Class 5/Conservative,36.30813364805161,35.72577043373843,34.95419378855813,33.97067749344342,32.98248247840398,31.996461958981236,31.012848526012434,30.03191701642076,29.053994091497103,28.079470546633303,27.108817299667667,26.142606397585492,25.181538965980227,24.22648291189929,23.388729912650795,22.55930863027562,21.738010902481157,20.924629965677305,20.118960176718698,19.320796724112512,18.52993532711551,17.746171920979567,16.969302326433915,16.19912190126505,15.4354251716547,14.678005440632692,13.926654370716456,13.181161537448983,12.441313950147062 +Utility PV - Class 6/Advanced,37.87152568623585,37.404948495165044,34.645928125258635,31.722154908344947,28.847386967711156,26.02531891120976,23.253024273518967,20.527517870080008,17.845718012476468,15.204400535986231,12.60014178271344,10.02924658997637,7.487655732375288,4.970824883881203,4.686266993589619,4.40254452734856,4.119625456932713,3.83747679653019,3.5560645282532164,3.275353521940108,2.995307448709781,2.715888687669299,2.437058225113663,2.158775545477713,1.8809985132291196,1.6036832447883675,1.3267839694646106,1.0502528782775222,0.7740399594029093 +Utility PV - Class 6/Moderate,38.051444315119134,37.922995398539285,35.97103072673775,33.817797161043956,31.68122950289,29.567160324030816,27.47455121593213,25.40229662062063,23.3492059270946,21.31398101654333,19.295187779174217,17.291219557329075,15.300249643238512,13.320168737925805,12.770063766801758,12.223342992023042,11.679914844259464,11.139686612980565,10.602564284740467,10.06845237000596,9.537253717329612,9.008869313530202,8.483198068396124,7.960136582241127,7.439578894466273,6.921416211037279,6.405536608545287,5.891824712224398,5.380161344969288 +Utility PV - Class 6/Conservative,38.298191577193776,38.64137973150115,37.83316977360724,36.79792202053274,35.75777080449478,34.720076614844054,33.68510359645653,32.65316345251914,31.624626168358382,30.599933776978922,29.579618215918376,28.564324758108636,27.554843143525932,26.552149513310084,25.663308870084457,24.783627276996892,23.912876566715873,23.05083047749593,22.197264352718054,21.351954830360768,20.514679520760353,19.685216670852174,18.863344812912064,18.048842395584305,17.24148739478116,16.441056901727332,15.647326685133528,14.86007072411564,14.07906070806748 +Utility PV - Class 7/Advanced,39.92058771671508,40.359259403464634,37.443607468677854,34.352704438773934,31.315171268579537,28.334932171709873,25.408831945852675,22.53366280099871,19.706124868862766,16.922778307495186,14.179984048607576,11.473829105948703,8.800030709352306,6.153811068219603,5.8613277800036165,5.569617344077603,5.278649470249281,4.988392915713131,4.698815412632726,4.409883590158596,4.121562890358366,3.8338174774766856,3.546610139883903,3.2599021839941464,2.973653319366875,2.687821534104465,2.402362959565597,2.1172317232990636,1.8323797889750395 +Utility PV - Class 7/Moderate,40.11336884317951,40.91410168448918,38.85233167119574,36.5759061664991,34.3179624628588,32.084745299598154,29.875149191388893,27.688002092698266,25.522047118520874,23.375919636436635,21.248118225265113,19.136967416545293,17.04056929263746,14.956739769251179,14.377547206740104,13.802029531822416,13.230090143607367,12.661631360153198,12.096554252522399,11.534758467250075,10.976142036005324,10.420601171083455,9.868030045217719,9.318320554009059,8.771362059094894,8.227041109927363,7.685241141786722,7.145842147355033,6.608720318839044 +Utility PV - Class 7/Conservative,40.380812139568775,41.69260140020393,40.8460542214643,39.7566688493331,38.662144817831916,37.570373484710004,36.4816520165403,35.39633069751679,34.31482485211218,33.237630134135024,32.16534233900299,31.098683371518764,30.038535707720673,28.985988757082616,28.042409701837165,27.108924435412273,26.185281456474705,25.271231792687196,24.36652867323676,23.470927191972557,22.5841839594351,21.70605674188994,20.836304085305134,19.97468492197446,19.120958157286054,18.27488223381727,17.436214669643277,16.604711567371854,15.78012709000047 +Utility PV - Class 8/Advanced,41.52052413683602,42.676596353898304,39.64796667365199,36.434553813660614,33.27670694759021,30.178601778538408,27.13696858406761,24.148485268237234,21.2097367362803,18.317165646401165,15.467011505011282,12.655233911258165,9.877414056878322,7.128626057456387,6.825599797438649,6.5234022377063425,6.2220030127298145,5.921370824559325,5.621473371475172,5.322277271172993,5.02374797797097,4.725849693467513,4.428545270020933,4.131796106345142,3.8355620344520034,3.539801197069675,3.244469914577028,2.9495225403809933,2.6549113035393326 +Utility PV - Class 8/Moderate,41.71956935500112,43.249441807714405,41.10703824834914,38.73906229756465,36.390534500644094,34.068037866852904,31.770429504820207,29.496499786143577,27.244953782603254,25.014388009065037,22.80326094458844,20.60985521614872,18.432228473588605,16.26814871837962,15.668183092519811,15.072019724785594,14.479560260250082,13.890705253236526,13.305353999269862,12.72340435527384,12.144752546775699,11.569292960735986,10.996917922469741,10.427517454931277,9.860979018455655,9.297187228793987,8.736023551031643,8.177365966672667,7.621088610831723 +Utility PV - Class 8/Conservative,41.999404766972404,44.063981471427496,43.18763897416608,42.05617836631818,40.91939630672012,39.78559673892367,38.655102493646375,37.52829383986901,36.40562133921167,35.28762231905493,34.1749422045453,33.068362458036816,31.968837629141415,30.87754515839049,29.89540135752975,28.923876077577457,27.96270591587235,27.011630263899043,26.07039096674445,25.138731973303038,24.216398975467236,23.30313903436794,22.398700191553903,21.50283106275646,20.615280411681944,19.735796700947976,18.86412761698213,18.000019565319082,17.14321713230794 +Utility PV - Class 9/Advanced,43.633680451605784,45.728559249711125,42.54302856202571,39.16123126081136,35.83890393232875,32.58049365384727,29.38252549957437,26.241476345693133,23.15373257036955,20.11553888406565,17.122935154245614,14.171676889746383,11.25713329357886,8.374154177933615,8.060765341889947,7.748195557350336,7.436415428096488,7.12539464132362,6.815101898102899,6.505504838522921,6.196569961011932,5.888262535285737,5.580546508311812,5.273384402603732,4.96673720610082,4.660564252788017,4.354823093125923,4.04946935325129,3.744456581788299 +Utility PV - Class 9/Moderate,43.844529909787774,46.33522432794145,44.08264037577868,41.59039474942524,39.11919940854631,36.676072003513134,34.25980899707905,31.869140372244058,29.502710685433996,27.15905534240936,24.836570540231637,22.53347471890525,20.24775849342382,17.977118745262416,17.347741551298512,16.72243013560721,16.10108174973312,15.483592595470768,14.869857652880615,14.259770496391141,13.65322309772582,13.050105614246718,12.450306161152518,11.853710565770324,11.260202101999468,10.669661202703026,10.081965147591081,9.496987723827132,8.914598856241064 +Utility PV - Class 9/Conservative,44.14343198461691,47.20516927248576,46.28935917059822,45.10216468071102,43.90940660783467,42.71993541672414,41.534107933448006,40.35234414556595,39.175141290681836,38.00309189800464,36.83690713342858,35.67744735069077,34.52576256981429,33.383146839413385,32.347062855746216,31.32244037617978,30.308995468256313,29.30644751909655,28.314518870918658,27.33293444782172,26.361421371996514,25.39970856735219,24.44752634836971,23.50460599174475,22.570679288177786,21.64547807133393,20.72873372069325,19.820176634620832,18.919535669552943 +Utility PV - Class 10/Advanced,47.55285160172295,51.38391870452223,47.903027026973064,44.20521518205372,40.57469581010828,37.01638147966808,33.526383120418075,30.100773742264682,26.735542894095715,23.42654182154387,20.1694160005668,16.959520455367755,13.79181140990228,10.660705052928076,10.330053565331433,10.000163098456689,9.671006390178281,9.342555290850239,9.014780697254903,8.687652481507573,8.361139414447695,8.035209082993148,7.709827800884504,7.384960512172174,7.060570686747997,6.7366202071256325,6.413069245597256,6.08987613079108,5.766997202542839 +Utility PV - Class 10/Moderate,47.78932170425064,52.06397711112881,49.60712126475816,46.88442722940845,44.18573791139714,41.51887793066955,38.88253119536128,36.27531563046128,33.69576351495302,31.142296887555098,28.61319641009788,26.106561456289935,23.620258288945028,21.151851849352518,20.465257672129113,19.78332743016224,19.105947804373976,18.43300456470277,17.76438238935511,17.09996467191644,16.439633315017552,15.783268509100385,15.13074849466938,14.481949306207145,13.836744495749976,13.195004833843733,12.556597985342684,11.921388157190083,11.289235714959108 +Utility PV - Class 10/Conservative,48.12342457993011,53.03620727695427,52.04713281868452,50.75647861709262,49.459811360354564,48.16699602942359,46.878452556491304,45.594674659361445,44.316246221025594,43.04386224274475,41.77835592603223,40.52073407198277,39.272223923896306,38.03433599186791,36.89832964648876,35.77534343665171,34.66505522869496,33.56714719712609,32.481305414706185,31.407219434817108,30.34458186413326,29.29308792344092,28.25243499426703,27.222322148721357,26.202449659748588,25.192518488636214,24.19222974631368,23.201284124571206,22.219381292876676 diff --git a/tests/data/Solar_-_Utility_PV/Market/TechLife/df_occ.csv b/tests/data/Solar_-_Utility_PV/Market/TechLife/df_occ.csv index d6eafc7..efd3f06 100644 --- a/tests/data/Solar_-_Utility_PV/Market/TechLife/df_occ.csv +++ b/tests/data/Solar_-_Utility_PV/Market/TechLife/df_occ.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 1/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 1/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 2/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 2/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 2/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 3/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 3/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 3/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 4/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 4/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 4/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 5/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 5/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 5/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 6/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 6/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 6/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 7/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 7/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 7/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 8/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 8/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 8/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 9/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 9/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 9/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 10/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 10/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 10/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility PV - Class 1/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 1/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 1/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 2/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 2/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 2/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 3/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 3/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 3/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 4/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 4/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 4/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 5/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 5/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 5/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 6/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 6/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 6/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 7/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 7/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 7/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 8/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 8/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 8/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 9/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 9/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 9/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 10/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 10/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 10/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 diff --git a/tests/data/Solar_-_Utility_PV/Market/TechLife/df_tc.csv b/tests/data/Solar_-_Utility_PV/Market/TechLife/df_tc.csv index 017338f..e8e7b31 100644 --- a/tests/data/Solar_-_Utility_PV/Market/TechLife/df_tc.csv +++ b/tests/data/Solar_-_Utility_PV/Market/TechLife/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12363699102240765,0.12407533903510089,0.12522157879350054,0.1255628854365378,0.12572339643220692,0.12589298767474305,0.12607245211575796,0.1262626777669314,0.12646466238183782,0.126679530944713,0.12690855661271902,0.1271531859341329,0.12741506939655345,0.1276960986669284,0.1279984522977285,0.1280996487625392,0.12820331136258978,0.1283095313166473,0.12841840439628086,0.1285300312133803,0.12864451752969527,0.12876197459046554,0.12888251948427076,0.12695400966081882,0.12498303632729861,0.12056305880727472,0.12056298580367798,0.12056291078133803,0.12056283365548932,0.12056275433655327 -10 year CRF/Moderate,0.12363699102240765,0.12407533903510089,0.12522157879350054,0.1255628854365378,0.12572339643220692,0.12589298767474305,0.12607245211575796,0.1262626777669314,0.12646466238183782,0.126679530944713,0.12690855661271902,0.1271531859341329,0.12741506939655345,0.1276960986669284,0.1279984522977285,0.1280996487625392,0.12820331136258978,0.1283095313166473,0.12841840439628086,0.1285300312133803,0.12864451752969527,0.12876197459046554,0.12888251948427076,0.12695400966081882,0.12498303632729861,0.12056305880727472,0.12056298580367798,0.12056291078133803,0.12056283365548932,0.12056275433655327 -10 year CRF/Conservative,0.12363699102240765,0.12407533903510089,0.12522157879350054,0.1255628854365378,0.12572339643220692,0.12589298767474305,0.12607245211575796,0.1262626777669314,0.12646466238183782,0.126679530944713,0.12690855661271902,0.1271531859341329,0.12741506939655345,0.1276960986669284,0.1279984522977285,0.1280996487625392,0.12820331136258978,0.1283095313166473,0.12841840439628086,0.1285300312133803,0.12864451752969527,0.12876197459046554,0.12888251948427076,0.12695400966081882,0.12498303632729861,0.12056305880727472,0.12056298580367798,0.12056291078133803,0.12056283365548932,0.12056275433655327 -ITC Schedule/*,0.30000001192092896,0.30000001192092896,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Advanced,0,0,16.44140100903991,16.50450906836648,16.534133118971756,16.565394913261496,16.598433934970785,16.633405939896534,16.670485395696925,16.70986837333725,16.751775990629277,16.796458534601094,16.844200423735344,16.895326216184603,16.950207929803682,16.96854793284198,16.987319936562137,17.00653933998247,17.026222280499216,17.046385678538517,17.067047285470878,17.088225735083,17.10994059890081,12.570063340868847,8.198600352200488,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,0,0,16.44140100903991,16.50450906836648,16.534133118971756,16.565394913261496,16.598433934970785,16.633405939896534,16.670485395696925,16.70986837333725,16.751775990629277,16.796458534601094,16.844200423735344,16.895326216184603,16.950207929803682,16.96854793284198,16.987319936562137,17.00653933998247,17.026222280499216,17.046385678538517,17.067047285470878,17.088225735083,17.10994059890081,12.570063340868847,8.198600352200488,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,0,0,16.44140100903991,16.50450906836648,16.534133118971756,16.565394913261496,16.598433934970785,16.633405939896534,16.670485395696925,16.70986837333725,16.751775990629277,16.796458534601094,16.844200423735344,16.895326216184603,16.950207929803682,16.96854793284198,16.987319936562137,17.00653933998247,17.026222280499216,17.046385678538517,17.067047285470878,17.088225735083,17.10994059890081,12.570063340868847,8.198600352200488,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8323847066597686,0.8323773564249106,0.8325304952912957,0.8320090414356767,0.8314607259680269,0.8308824223425115,0.8302716006781738,0.8296254383454194,0.8289407763597257,0.8282140677424439,0.8274413160675049,0.8266180019470533,0.8257389946011159,0.8247984448571924,0.8237896548656526,0.8234527383443204,0.8231079850776357,0.8227551184488654,0.8223938486691962,0.8220238719842747,0.821644869822818,0.8212565078820415,0.8208584351446644,0.8272881785365389,0.833997790067788,0.8495803170567393,0.849580580809306,0.8495808518555567,0.8495811305017588,0.8495814170715666 -PVD/Moderate,0.8323847066597686,0.8323773564249106,0.8325304952912957,0.8320090414356767,0.8314607259680269,0.8308824223425115,0.8302716006781738,0.8296254383454194,0.8289407763597257,0.8282140677424439,0.8274413160675049,0.8266180019470533,0.8257389946011159,0.8247984448571924,0.8237896548656526,0.8234527383443204,0.8231079850776357,0.8227551184488654,0.8223938486691962,0.8220238719842747,0.821644869822818,0.8212565078820415,0.8208584351446644,0.8272881785365389,0.833997790067788,0.8495803170567393,0.849580580809306,0.8495808518555567,0.8495811305017588,0.8495814170715666 -PVD/Conservative,0.8323847066597686,0.8323773564249106,0.8325304952912957,0.8320090414356767,0.8314607259680269,0.8308824223425115,0.8302716006781738,0.8296254383454194,0.8289407763597257,0.8282140677424439,0.8274413160675049,0.8266180019470533,0.8257389946011159,0.8247984448571924,0.8237896548656526,0.8234527383443204,0.8231079850776357,0.8227551184488654,0.8223938486691962,0.8220238719842747,0.821644869822818,0.8212565078820415,0.8208584351446644,0.8272881785365389,0.833997790067788,0.8495803170567393,0.849580580809306,0.8495808518555567,0.8495811305017588,0.8495814170715666 -PFF/Advanced,0.6973909768193436,0.6973931423968729,1.0580482770159176,1.058229023342926,1.0584190804414624,1.0586195320347933,1.0588312550302155,1.0590552278075533,1.0592925453339705,1.0595444370631497,1.0598122882362297,1.0600976653633565,1.060402346875401,1.060728360212441,1.061078026983007,1.0611948089821868,1.061314307353914,1.0614366179790764,1.0615618413042673,1.0616900826168163,1.0618214523398959,1.061956066349532,1.0620940463153292,1.0598653687647386,1.0575396833242006,1.0521384680710952,1.0521383766491847,1.0521382826991377,1.0521381861147956,1.0521380867839736 -PFF/Moderate,0.6973909768193436,0.6973931423968729,1.0580482770159176,1.058229023342926,1.0584190804414624,1.0586195320347933,1.0588312550302155,1.0590552278075533,1.0592925453339705,1.0595444370631497,1.0598122882362297,1.0600976653633565,1.060402346875401,1.060728360212441,1.061078026983007,1.0611948089821868,1.061314307353914,1.0614366179790764,1.0615618413042673,1.0616900826168163,1.0618214523398959,1.061956066349532,1.0620940463153292,1.0598653687647386,1.0575396833242006,1.0521384680710952,1.0521383766491847,1.0521382826991377,1.0521381861147956,1.0521380867839736 -PFF/Conservative,0.6973909768193436,0.6973931423968729,1.0580482770159176,1.058229023342926,1.0584190804414624,1.0586195320347933,1.0588312550302155,1.0590552278075533,1.0592925453339705,1.0595444370631497,1.0598122882362297,1.0600976653633565,1.060402346875401,1.060728360212441,1.061078026983007,1.0611948089821868,1.061314307353914,1.0614366179790764,1.0615618413042673,1.0616900826168163,1.0618214523398959,1.061956066349532,1.0620940463153292,1.0598653687647386,1.0575396833242006,1.0521384680710952,1.0521383766491847,1.0521382826991377,1.0521381861147956,1.0521380867839736 -Year (Advanced)/nan,2021,2022,2023,2024.0,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9349331950261537,0.9349300875969023,0.9349948243312178,0.9347743445035899,0.9345423711855965,0.9342975597472353,0.9340388138071803,0.9337649085005831,0.9334744710888606,0.9331659579487882,0.9328376271267006,0.9324875054275439,0.9321133487255557,0.931712593809906,0.9312822995813319,0.9311384825992342,0.9309912648957667,0.9308405244065194,0.930686133154565,0.9305279568880604,0.9303658546909149,0.9301996785640464,0.9300292729747319,0.9327725280641872,0.9356145473166597,0.9421352811216875,0.9421353905659767,0.9421355030367523,0.9421356186610974,0.9421357375733095 -2/nan,0.8741000791618119,0.8740942686939513,0.8742153215261649,0.8738030751421162,0.873369443541197,0.8729119301496386,0.8724285056983246,0.8719169043471025,0.8713745881746281,0.8707987050744794,0.8701860385833733,0.8695329477784836,0.8688352948723694,0.8680883574639828,0.8672867215134936,0.8670188737772043,0.8667447353122195,0.8664640818774041,0.8661766784461967,0.8658822785502682,0.8655806235747566,0.8652714420006552,0.8649544485899084,0.870064589111255,0.875374581150558,0.8876188879342413,0.8876190941569055,0.8876193060823144,0.8876195239499287,0.8876197480128039 -3/nan,0.8172251797833666,0.8172170311979863,0.8173868009780156,0.8168086967911928,0.8162007506880352,0.8155594862130564,0.8148820865940342,0.8141654084077838,0.8134059328165846,0.8125997078013909,0.8117422793908975,0.8108286093610169,0.80985297619444,0.8088088551889483,0.8076887724074404,0.8073146385138029,0.8069317774700698,0.8065398803541761,0.806138623491756,0.8057276675649596,0.8053066566560235,0.8048752172196584,0.8044329569783326,0.8115723463644335,0.8190131924756899,0.8362570705128459,0.8362573619473347,0.8362576614409944,0.8362579693322348,0.836258285978678 -4/nan,0.7640509483906858,0.7640407905636136,0.7642524283910958,0.7635318141278187,0.7627741849114602,0.7619752377975676,0.7611314975550117,0.7602390880862343,0.7592936729165026,0.7582903847593904,0.7572237417454241,0.7560875472723391,0.754874769615957,0.7535773963645155,0.7521862573136241,0.7517217274858917,0.7512464361914495,0.7507600051836527,0.7502620382840862,0.7497521203074042,0.7492298159080646,0.7486946683418932,0.7481461981354726,0.7570123892253369,0.7662806573245149,0.787867290217619,0.7878676563119256,0.7878680325300494,0.7878684192970982,0.7878688170623135 -5/nan,0.7143365943416667,0.7143247232492458,0.7145720650282392,0.7137299510589685,0.7128447954463166,0.7119116052620866,0.710926361127566,0.7098845825254093,0.7087812597268506,0.7076107732973517,0.7063667984538029,0.7050421908408135,0.703628849375162,0.7021175506032984,0.7004977474245072,0.6999570286680883,0.6994038698783144,0.6988378369285926,0.6982584752632784,0.6976653086821402,0.6970578380372233,0.6964355398342444,0.6957978647307432,0.7061203600736279,0.7169433303201884,0.7422775709557586,0.7422780020937367,0.7422784451542744,0.7422789006380124,0.7422793690740136 -6/nan,0.6678569944719559,0.6678436760800504,0.6681211824130742,0.6671764471537265,0.6661836654237121,0.6651372755521046,0.664032815051847,0.6628653122478135,0.6616292115412182,0.6603182851189059,0.6589255281507299,0.6574430337583205,0.6558618430509919,0.654171764232057,0.6523611530730381,0.6517569255586723,0.6511388934910062,0.6505065786017288,0.649859480285183,0.64919707427967,0.6485188112545026,0.6478241152943923,0.647112382272904,0.658649673383472,0.6707826094492215,0.6993258879827271,0.6993263754111155,0.6993268763187608,0.6993273912716732,0.6993279208679966 -Year (Moderate)/nan,2021,2022,2023,2024.0,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9349331950261537,0.9349300875969023,0.9349948243312178,0.9347743445035899,0.9345423711855965,0.9342975597472353,0.9340388138071803,0.9337649085005831,0.9334744710888606,0.9331659579487882,0.9328376271267006,0.9324875054275439,0.9321133487255557,0.931712593809906,0.9312822995813319,0.9311384825992342,0.9309912648957667,0.9308405244065194,0.930686133154565,0.9305279568880604,0.9303658546909149,0.9301996785640464,0.9300292729747319,0.9327725280641872,0.9356145473166597,0.9421352811216875,0.9421353905659767,0.9421355030367523,0.9421356186610974,0.9421357375733095 -2/nan,0.8741000791618119,0.8740942686939513,0.8742153215261649,0.8738030751421162,0.873369443541197,0.8729119301496386,0.8724285056983246,0.8719169043471025,0.8713745881746281,0.8707987050744794,0.8701860385833733,0.8695329477784836,0.8688352948723694,0.8680883574639828,0.8672867215134936,0.8670188737772043,0.8667447353122195,0.8664640818774041,0.8661766784461967,0.8658822785502682,0.8655806235747566,0.8652714420006552,0.8649544485899084,0.870064589111255,0.875374581150558,0.8876188879342413,0.8876190941569055,0.8876193060823144,0.8876195239499287,0.8876197480128039 -3/nan,0.8172251797833666,0.8172170311979863,0.8173868009780156,0.8168086967911928,0.8162007506880352,0.8155594862130564,0.8148820865940342,0.8141654084077838,0.8134059328165846,0.8125997078013909,0.8117422793908975,0.8108286093610169,0.80985297619444,0.8088088551889483,0.8076887724074404,0.8073146385138029,0.8069317774700698,0.8065398803541761,0.806138623491756,0.8057276675649596,0.8053066566560235,0.8048752172196584,0.8044329569783326,0.8115723463644335,0.8190131924756899,0.8362570705128459,0.8362573619473347,0.8362576614409944,0.8362579693322348,0.836258285978678 -4/nan,0.7640509483906858,0.7640407905636136,0.7642524283910958,0.7635318141278187,0.7627741849114602,0.7619752377975676,0.7611314975550117,0.7602390880862343,0.7592936729165026,0.7582903847593904,0.7572237417454241,0.7560875472723391,0.754874769615957,0.7535773963645155,0.7521862573136241,0.7517217274858917,0.7512464361914495,0.7507600051836527,0.7502620382840862,0.7497521203074042,0.7492298159080646,0.7486946683418932,0.7481461981354726,0.7570123892253369,0.7662806573245149,0.787867290217619,0.7878676563119256,0.7878680325300494,0.7878684192970982,0.7878688170623135 -5/nan,0.7143365943416667,0.7143247232492458,0.7145720650282392,0.7137299510589685,0.7128447954463166,0.7119116052620866,0.710926361127566,0.7098845825254093,0.7087812597268506,0.7076107732973517,0.7063667984538029,0.7050421908408135,0.703628849375162,0.7021175506032984,0.7004977474245072,0.6999570286680883,0.6994038698783144,0.6988378369285926,0.6982584752632784,0.6976653086821402,0.6970578380372233,0.6964355398342444,0.6957978647307432,0.7061203600736279,0.7169433303201884,0.7422775709557586,0.7422780020937367,0.7422784451542744,0.7422789006380124,0.7422793690740136 -6/nan,0.6678569944719559,0.6678436760800504,0.6681211824130742,0.6671764471537265,0.6661836654237121,0.6651372755521046,0.664032815051847,0.6628653122478135,0.6616292115412182,0.6603182851189059,0.6589255281507299,0.6574430337583205,0.6558618430509919,0.654171764232057,0.6523611530730381,0.6517569255586723,0.6511388934910062,0.6505065786017288,0.649859480285183,0.64919707427967,0.6485188112545026,0.6478241152943923,0.647112382272904,0.658649673383472,0.6707826094492215,0.6993258879827271,0.6993263754111155,0.6993268763187608,0.6993273912716732,0.6993279208679966 -Year (Conservative)/nan,2021,2022,2023,2024.0,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9349331950261537,0.9349300875969023,0.9349948243312178,0.9347743445035899,0.9345423711855965,0.9342975597472353,0.9340388138071803,0.9337649085005831,0.9334744710888606,0.9331659579487882,0.9328376271267006,0.9324875054275439,0.9321133487255557,0.931712593809906,0.9312822995813319,0.9311384825992342,0.9309912648957667,0.9308405244065194,0.930686133154565,0.9305279568880604,0.9303658546909149,0.9301996785640464,0.9300292729747319,0.9327725280641872,0.9356145473166597,0.9421352811216875,0.9421353905659767,0.9421355030367523,0.9421356186610974,0.9421357375733095 -2/nan,0.8741000791618119,0.8740942686939513,0.8742153215261649,0.8738030751421162,0.873369443541197,0.8729119301496386,0.8724285056983246,0.8719169043471025,0.8713745881746281,0.8707987050744794,0.8701860385833733,0.8695329477784836,0.8688352948723694,0.8680883574639828,0.8672867215134936,0.8670188737772043,0.8667447353122195,0.8664640818774041,0.8661766784461967,0.8658822785502682,0.8655806235747566,0.8652714420006552,0.8649544485899084,0.870064589111255,0.875374581150558,0.8876188879342413,0.8876190941569055,0.8876193060823144,0.8876195239499287,0.8876197480128039 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12288864958790187,0.12377910652865053,0.1242908595023555,0.12448814411975245,0.12468858922639735,0.12490419269564458,0.12513674149072265,0.12538831484797894,0.1256613465635644,0.12595870391313455,0.12628378862629364,0.1266406674550822,0.12703424297151256,0.12747047983138318,0.1276047944876995,0.12774277551841012,0.1278845750466664,0.12803035372326194,0.1281802813323019,0.1283345374491958,0.12849331215633528,0.12865680682242694,0.12882523495220047,0.1289988231139742,0.1291778119535798,0.12936245730412296,0.1295530314023287,0.129749824223595,0.12995314494948568 +10 year CRF/Moderate,0.12288864958790187,0.12377910652865053,0.1242908595023555,0.12448814411975245,0.12468858922639735,0.12490419269564458,0.12513674149072265,0.12538831484797894,0.1256613465635644,0.12595870391313455,0.12628378862629364,0.1266406674550822,0.12703424297151256,0.12747047983138318,0.1276047944876995,0.12774277551841012,0.1278845750466664,0.12803035372326194,0.1281802813323019,0.1283345374491958,0.12849331215633528,0.12865680682242694,0.12882523495220047,0.1289988231139742,0.1291778119535798,0.12936245730412296,0.1295530314023287,0.129749824223595,0.12995314494948568 +10 year CRF/Conservative,0.12288864958790187,0.12377910652865053,0.1242908595023555,0.12448814411975245,0.12468858922639735,0.12490419269564458,0.12513674149072265,0.12538831484797894,0.1256613465635644,0.12595870391313455,0.12628378862629364,0.1266406674550822,0.12703424297151256,0.12747047983138318,0.1276047944876995,0.12774277551841012,0.1278845750466664,0.12803035372326194,0.1281802813323019,0.1283345374491958,0.12849331215633528,0.12865680682242694,0.12882523495220047,0.1289988231139742,0.1291778119535798,0.12936245730412296,0.1295530314023287,0.129749824223595,0.12995314494948568 +ITC Schedule/*,0.30000001192092896,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Advanced,0,17.46882782315871,17.572038389895315,17.611726537142083,17.651993021019468,17.69523971599792,17.74180972717263,17.792100833835374,17.84657681142165,17.905781682600185,17.970357819435282,18.041069164922764,18.118831341809337,18.204751148323247,18.231147637356308,18.258236295312333,18.28604459319596,18.314601468426353,18.343937423542403,18.374084632949213,18.405077058476515,18.43695057460415,18.469743104309632,18.503494766588897,18.538248036842603,18.574047921438275,18.61094214792707,18.648981372564922,18.688219406991244 +PTC/Moderate,0,17.46882782315871,17.572038389895315,17.611726537142083,17.651993021019468,17.69523971599792,17.74180972717263,17.792100833835374,17.84657681142165,17.905781682600185,17.970357819435282,18.041069164922764,18.118831341809337,18.204751148323247,18.231147637356308,18.258236295312333,18.28604459319596,18.314601468426353,18.343937423542403,18.374084632949213,18.405077058476515,18.43695057460415,18.469743104309632,18.503494766588897,18.538248036842603,18.574047921438275,18.61094214792707,18.648981372564922,18.688219406991244 +PTC/Conservative,0,17.46882782315871,17.572038389895315,17.611726537142083,17.651993021019468,17.69523971599792,17.74180972717263,17.792100833835374,17.84657681142165,17.905781682600185,17.970357819435282,18.041069164922764,18.118831341809337,18.204751148323247,18.231147637356308,18.258236295312333,18.28604459319596,18.314601468426353,18.343937423542403,18.374084632949213,18.405077058476515,18.43695057460415,18.469743104309632,18.503494766588897,18.538248036842603,18.574047921438275,18.61094214792707,18.648981372564922,18.688219406991244 +PVD/Advanced,0.8360864786810652,0.8369594871189125,0.8363520672335859,0.8357050814624907,0.8350124734507746,0.8342691720838874,0.8334693995821321,0.8326064655744627,0.8316725795200534,0.8306586148830539,0.8295538099352757,0.8283453843891817,0.8270180428796395,0.8255533243200045,0.8251037140352235,0.8246424983157035,0.8241692219246938,0.8236834055059384,0.8231845439650471,0.8226721047187805,0.8221455257994782,0.8216042138004822,0.8210475416467106,0.8204748461729205,0.8198854254898366,0.8192785361162915,0.8186533898527137,0.8180091503683453,0.8173449294711371 +PVD/Moderate,0.8360864786810652,0.8369594871189125,0.8363520672335859,0.8357050814624907,0.8350124734507746,0.8342691720838874,0.8334693995821321,0.8326064655744627,0.8316725795200534,0.8306586148830539,0.8295538099352757,0.8283453843891817,0.8270180428796395,0.8255533243200045,0.8251037140352235,0.8246424983157035,0.8241692219246938,0.8236834055059384,0.8231845439650471,0.8226721047187805,0.8221455257994782,0.8216042138004822,0.8210475416467106,0.8204748461729205,0.8198854254898366,0.8192785361162915,0.8186533898527137,0.8180091503683453,0.8173449294711371 +PVD/Conservative,0.8360864786810652,0.8369594871189125,0.8363520672335859,0.8357050814624907,0.8350124734507746,0.8342691720838874,0.8334693995821321,0.8326064655744627,0.8316725795200534,0.8306586148830539,0.8295538099352757,0.8283453843891817,0.8270180428796395,0.8255533243200045,0.8251037140352235,0.8246424983157035,0.8241692219246938,0.8236834055059384,0.8231845439650471,0.8226721047187805,0.8221455257994782,0.8216042138004822,0.8210475416467106,0.8204748461729205,0.8198854254898366,0.8192785361162915,0.8186533898527137,0.8180091503683453,0.8173449294711371 +PFF/Advanced,0.6963003348925187,1.0565130999401993,1.0567236438110355,1.0569479020085575,1.0571879737863865,1.0574456168941655,1.0577228340258,1.058021944197594,1.0583456477666822,1.0586971081727738,1.0590800556459197,1.0594989200891793,1.0599590031817678,1.0604667039052396,1.0606225478148847,1.0607824144001319,1.0609464614551358,1.061114855134354,1.0612877705135966,1.0614653921968569,1.0616479149733562,1.0618355445297007,1.0620284982226458,1.0622270059185164,1.062431310906162,1.0626416708910134,1.0628583590787928,1.0630816653584538,1.0633118975951108 +PFF/Moderate,0.6963003348925187,1.0565130999401993,1.0567236438110355,1.0569479020085575,1.0571879737863865,1.0574456168941655,1.0577228340258,1.058021944197594,1.0583456477666822,1.0586971081727738,1.0590800556459197,1.0594989200891793,1.0599590031817678,1.0604667039052396,1.0606225478148847,1.0607824144001319,1.0609464614551358,1.061114855134354,1.0612877705135966,1.0614653921968569,1.0616479149733562,1.0618355445297007,1.0620284982226458,1.0622270059185164,1.062431310906162,1.0626416708910134,1.0628583590787928,1.0630816653584538,1.0633118975951108 +PFF/Conservative,0.6963003348925187,1.0565130999401993,1.0567236438110355,1.0569479020085575,1.0571879737863865,1.0574456168941655,1.0577228340258,1.058021944197594,1.0583456477666822,1.0586971081727738,1.0590800556459197,1.0594989200891793,1.0599590031817678,1.0604667039052396,1.0606225478148847,1.0607824144001319,1.0609464614551358,1.061114855134354,1.0612877705135966,1.0614653921968569,1.0616479149733562,1.0618355445297007,1.0620284982226458,1.0622270059185164,1.062431310906162,1.0626416708910134,1.0628583590787928,1.0630816653584538,1.0633118975951108 +Year (Advanced)/nan,2022,2023,2024,2025.0,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9364950078762282,0.9368624193603995,0.9366068196245875,0.9363343844576116,0.9360425252526299,0.9357290585960145,0.9353914922473949,0.9350269353893796,0.9346320156281079,0.9342027743521438,0.9337345335670988,0.9332217247029261,0.9326576660915125,0.9320342702145883,0.9318427103068021,0.9316461069546425,0.9314442582871992,0.9312369515151283,0.9310239621823387,0.9308050533552839,0.9305799747436961,0.9303484617459119,0.9301102344111075,0.9298649963099445,0.9296124333039719,0.929352212203098,0.9290839792990455,0.9288073587612211,0.928521950879699 +2/nan,0.8770228997770967,0.8777111928098209,0.8772323345672846,0.8767220795176145,0.8761756090813203,0.8755888711009835,0.8749572437688082,0.8742753699036551,0.8735370046370599,0.8727348236072425,0.8718601791757675,0.8709027874575039,0.8698503221192672,0.86868788085444,0.8683308367519267,0.867964468603741,0.8675884062961906,0.8672022598671895,0.8668056181577009,0.8663980473517328,0.865979089393978,0.8655482602729845,0.8651050481562854,0.8646489113624931,0.8641792761533317,0.8636955343267921,0.8631970405901491,0.8626831096889956,0.8621530132654422 +3/nan,0.8213275674343846,0.8222946315955109,0.8216217869509165,0.8209050286655228,0.8201376296892402,0.8193139500724703,0.8184275619015733,0.8174710198074309,0.8164356513696751,0.8153112934876149,0.8140859577384125,0.8127454013596777,0.811272571276706,0.8096468750764252,0.8091477603618887,0.8086357181496303,0.8081102396011284,0.8075707888257516,0.807016801059094,0.8064476806921433,0.805862799136817,0.8052614925118212,0.804643059130875,0.8040067567734821,0.8033517997157639,0.8026773554965411,0.8019825413906555,0.8012664205581528,0.8005279978340394 +4/nan,0.7691691667334274,0.7703769379836386,0.7695365688103682,0.7686416047136903,0.7676836979490227,0.7666558711958947,0.7655501784235097,0.7643574224201729,0.7630668984702866,0.7616660723367648,0.7601401720324015,0.7584716652012503,0.7566395828909929,0.7546186343433777,0.7539984420543011,0.7533623187585746,0.7527096427395639,0.7520397595187605,0.7513519796697539,0.7506455764548953,0.7499197832676234,0.7491737908615902,0.7484067443454888,0.7476177399203444,0.7468058213328963,0.745969976016043,0.7451091308835915,0.7442221477426757,0.7433078182826818 +5/nan,0.720323084858173,0.7217372019388081,0.7207531982982965,0.7197055638181041,0.7185845872234803,0.7173821766212419,0.7160891237858261,0.7146947782276598,0.7131867533763729,0.7115505579069064,0.7097691289782886,0.7078222355374112,0.7056857074515689,0.7033304281505594,0.7026079518109862,0.7018670713977484,0.7011070748871757,0.7003272130724206,0.6995266971056782,0.6987046958430067,0.697860332972983,0.6969926839084339,0.6961007724180364,0.6951835669722801,0.694239976774845,0.6932688474476015,0.6922689563333806,0.6912390073764778,0.6901776255359684 +6/nan,0.6745789730276838,0.6761684611507969,0.6750623607924171,0.6738850660883428,0.6726257316322852,0.6712753487833544,0.6698236740801534,0.6682588682250009,0.6665671728274257,0.6647325052884476,0.6627359465868683,0.6605550874313035,0.6581631849059181,0.6555280623210203,0.6547200980986604,0.6538917246673684,0.6530421593481932,0.6521705789646468,0.6512761171916532,0.6503578616937371,0.6494148510326259,0.6484460713223661,0.6474504526074929,0.6464268649374133,0.6453741141065567,0.6442909370269204,0.6431759966954144,0.6420278767140746,0.6408450753161757 +Year (Moderate)/nan,2022,2023,2024,2025.0,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9364950078762282,0.9368624193603995,0.9366068196245875,0.9363343844576116,0.9360425252526299,0.9357290585960145,0.9353914922473949,0.9350269353893796,0.9346320156281079,0.9342027743521438,0.9337345335670988,0.9332217247029261,0.9326576660915125,0.9320342702145883,0.9318427103068021,0.9316461069546425,0.9314442582871992,0.9312369515151283,0.9310239621823387,0.9308050533552839,0.9305799747436961,0.9303484617459119,0.9301102344111075,0.9298649963099445,0.9296124333039719,0.929352212203098,0.9290839792990455,0.9288073587612211,0.928521950879699 +2/nan,0.8770228997770967,0.8777111928098209,0.8772323345672846,0.8767220795176145,0.8761756090813203,0.8755888711009835,0.8749572437688082,0.8742753699036551,0.8735370046370599,0.8727348236072425,0.8718601791757675,0.8709027874575039,0.8698503221192672,0.86868788085444,0.8683308367519267,0.867964468603741,0.8675884062961906,0.8672022598671895,0.8668056181577009,0.8663980473517328,0.865979089393978,0.8655482602729845,0.8651050481562854,0.8646489113624931,0.8641792761533317,0.8636955343267921,0.8631970405901491,0.8626831096889956,0.8621530132654422 +3/nan,0.8213275674343846,0.8222946315955109,0.8216217869509165,0.8209050286655228,0.8201376296892402,0.8193139500724703,0.8184275619015733,0.8174710198074309,0.8164356513696751,0.8153112934876149,0.8140859577384125,0.8127454013596777,0.811272571276706,0.8096468750764252,0.8091477603618887,0.8086357181496303,0.8081102396011284,0.8075707888257516,0.807016801059094,0.8064476806921433,0.805862799136817,0.8052614925118212,0.804643059130875,0.8040067567734821,0.8033517997157639,0.8026773554965411,0.8019825413906555,0.8012664205581528,0.8005279978340394 +4/nan,0.7691691667334274,0.7703769379836386,0.7695365688103682,0.7686416047136903,0.7676836979490227,0.7666558711958947,0.7655501784235097,0.7643574224201729,0.7630668984702866,0.7616660723367648,0.7601401720324015,0.7584716652012503,0.7566395828909929,0.7546186343433777,0.7539984420543011,0.7533623187585746,0.7527096427395639,0.7520397595187605,0.7513519796697539,0.7506455764548953,0.7499197832676234,0.7491737908615902,0.7484067443454888,0.7476177399203444,0.7468058213328963,0.745969976016043,0.7451091308835915,0.7442221477426757,0.7433078182826818 +5/nan,0.720323084858173,0.7217372019388081,0.7207531982982965,0.7197055638181041,0.7185845872234803,0.7173821766212419,0.7160891237858261,0.7146947782276598,0.7131867533763729,0.7115505579069064,0.7097691289782886,0.7078222355374112,0.7056857074515689,0.7033304281505594,0.7026079518109862,0.7018670713977484,0.7011070748871757,0.7003272130724206,0.6995266971056782,0.6987046958430067,0.697860332972983,0.6969926839084339,0.6961007724180364,0.6951835669722801,0.694239976774845,0.6932688474476015,0.6922689563333806,0.6912390073764778,0.6901776255359684 +6/nan,0.6745789730276838,0.6761684611507969,0.6750623607924171,0.6738850660883428,0.6726257316322852,0.6712753487833544,0.6698236740801534,0.6682588682250009,0.6665671728274257,0.6647325052884476,0.6627359465868683,0.6605550874313035,0.6581631849059181,0.6555280623210203,0.6547200980986604,0.6538917246673684,0.6530421593481932,0.6521705789646468,0.6512761171916532,0.6503578616937371,0.6494148510326259,0.6484460713223661,0.6474504526074929,0.6464268649374133,0.6453741141065567,0.6442909370269204,0.6431759966954144,0.6420278767140746,0.6408450753161757 +Year (Conservative)/nan,2022,2023,2024,2025.0,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9364950078762282,0.9368624193603995,0.9366068196245875,0.9363343844576116,0.9360425252526299,0.9357290585960145,0.9353914922473949,0.9350269353893796,0.9346320156281079,0.9342027743521438,0.9337345335670988,0.9332217247029261,0.9326576660915125,0.9320342702145883,0.9318427103068021,0.9316461069546425,0.9314442582871992,0.9312369515151283,0.9310239621823387,0.9308050533552839,0.9305799747436961,0.9303484617459119,0.9301102344111075,0.9298649963099445,0.9296124333039719,0.929352212203098,0.9290839792990455,0.9288073587612211,0.928521950879699 +2/nan,0.8770228997770967,0.8777111928098209,0.8772323345672846,0.8767220795176145,0.8761756090813203,0.8755888711009835,0.8749572437688082,0.8742753699036551,0.8735370046370599,0.8727348236072425,0.8718601791757675,0.8709027874575039,0.8698503221192672,0.86868788085444,0.8683308367519267,0.867964468603741,0.8675884062961906,0.8672022598671895,0.8668056181577009,0.8663980473517328,0.865979089393978,0.8655482602729845,0.8651050481562854,0.8646489113624931,0.8641792761533317,0.8636955343267921,0.8631970405901491,0.8626831096889956,0.8621530132654422 diff --git a/tests/data/Solar_-_Utility_PV/Market/TechLife/df_vom.csv b/tests/data/Solar_-_Utility_PV/Market/TechLife/df_vom.csv index c3a95ca..d06281a 100644 --- a/tests/data/Solar_-_Utility_PV/Market/TechLife/df_vom.csv +++ b/tests/data/Solar_-_Utility_PV/Market/TechLife/df_vom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 1/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 1/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 2/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 2/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 2/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 3/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 3/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 3/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 4/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 4/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 4/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 5/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 5/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 5/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 6/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 6/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 6/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 7/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 7/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 7/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 8/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 8/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 8/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 9/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 9/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 9/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 10/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 10/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 10/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility PV - Class 1/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 1/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 1/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 2/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 2/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 2/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 3/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 3/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 3/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 4/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 4/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 4/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 5/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 5/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 5/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 6/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 6/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 6/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 7/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 7/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 7/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 8/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 8/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 8/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 9/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 9/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 9/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 10/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 10/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 10/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Solar_-_Utility_PV/Market/df_cff.csv b/tests/data/Solar_-_Utility_PV/Market/df_cff.csv index 1c07d2e..bd636ea 100644 --- a/tests/data/Solar_-_Utility_PV/Market/df_cff.csv +++ b/tests/data/Solar_-_Utility_PV/Market/df_cff.csv @@ -1,4 +1,4 @@ -Construction Finance Factor,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CFF/Advanced,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064 -CFF/Moderate,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064 -CFF/Conservative,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064 +Construction Finance Factor,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CFF/Advanced,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298 +CFF/Moderate,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298 +CFF/Conservative,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298 diff --git a/tests/data/Solar_-_Utility_PV/Market/df_just_wacc.csv b/tests/data/Solar_-_Utility_PV/Market/df_just_wacc.csv index 857360e..81b1948 100644 --- a/tests/data/Solar_-_Utility_PV/Market/df_just_wacc.csv +++ b/tests/data/Solar_-_Utility_PV/Market/df_just_wacc.csv @@ -1,7 +1,7 @@ -WACC Type,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -WACC Nominal - Advanced,0.06959513826228632,0.069598693278072,0.0695246369040374,0.06977689950514007,0.07004244091293738,0.07032282121184164,0.07061932032991114,0.07093336973411808,0.07126657554281063,0.07162074600119486,0.07199792431204884,0.07240042808026889,0.07283089697971085,0.0732923507139224,0.07378825996108908,0.07395410960627659,0.07412393403278544,0.07429787786428292,0.07447609282680007,0.07465873819016997,0.07484598124274325,0.0750379978024768,0.07523497276753902,0.07207274004449082,0.06881621589574222,0.06141869436140837,0.061418571060430985,0.06141844434981484,0.06141831408639003,0.06141818011885785 -WACC Nominal - Moderate,0.06959513826228632,0.069598693278072,0.0695246369040374,0.06977689950514007,0.07004244091293738,0.07032282121184164,0.07061932032991114,0.07093336973411808,0.07126657554281063,0.07162074600119486,0.07199792431204884,0.07240042808026889,0.07283089697971085,0.0732923507139224,0.07378825996108908,0.07395410960627659,0.07412393403278544,0.07429787786428292,0.07447609282680007,0.07465873819016997,0.07484598124274325,0.0750379978024768,0.07523497276753902,0.07207274004449082,0.06881621589574222,0.06141869436140837,0.061418571060430985,0.06141844434981484,0.06141831408639003,0.06141818011885785 -WACC Nominal - Conservative,0.06959513826228632,0.069598693278072,0.0695246369040374,0.06977689950514007,0.07004244091293738,0.07032282121184164,0.07061932032991114,0.07093336973411808,0.07126657554281063,0.07162074600119486,0.07199792431204884,0.07240042808026889,0.07283089697971085,0.0732923507139224,0.07378825996108908,0.07395410960627659,0.07412393403278544,0.07429787786428292,0.07447609282680007,0.07465873819016997,0.07484598124274325,0.0750379978024768,0.07523497276753902,0.07207274004449082,0.06881621589574222,0.06141869436140837,0.061418571060430985,0.06141844434981484,0.06141831408639003,0.06141818011885785 -WACC Real - Advanced,0.04056341887565562,0.04127598644672115,0.04313336282457558,0.043684780005014634,0.043943844793109754,0.04421738654813834,0.04450665398040132,0.04481304364304206,0.045138122480790965,0.04548365463531212,0.04585163347516952,0.04624432007831114,0.04666428973630343,0.047114488501387886,0.047598302401062664,0.04776010693295274,0.04792578930027869,0.04809549059930052,0.048269358855414835,0.04844754945382457,0.04863022560267649,0.048817558831684815,0.04900972952930638,0.04592462443364975,0.04274752770316326,0.0355304335233253,0.03553031322968869,0.03553018960957566,0.03553006252330748,0.03552993182327602 -WACC Real - Moderate,0.04056341887565562,0.04127598644672115,0.04313336282457558,0.043684780005014634,0.043943844793109754,0.04421738654813834,0.04450665398040132,0.04481304364304206,0.045138122480790965,0.04548365463531212,0.04585163347516952,0.04624432007831114,0.04666428973630343,0.047114488501387886,0.047598302401062664,0.04776010693295274,0.04792578930027869,0.04809549059930052,0.048269358855414835,0.04844754945382457,0.04863022560267649,0.048817558831684815,0.04900972952930638,0.04592462443364975,0.04274752770316326,0.0355304335233253,0.03553031322968869,0.03553018960957566,0.03553006252330748,0.03552993182327602 -WACC Real - Conservative,0.04056341887565562,0.04127598644672115,0.04313336282457558,0.043684780005014634,0.043943844793109754,0.04421738654813834,0.04450665398040132,0.04481304364304206,0.045138122480790965,0.04548365463531212,0.04585163347516952,0.04624432007831114,0.04666428973630343,0.047114488501387886,0.047598302401062664,0.04776010693295274,0.04792578930027869,0.04809549059930052,0.048269358855414835,0.04844754945382457,0.04863022560267649,0.048817558831684815,0.04900972952930638,0.04592462443364975,0.04274752770316326,0.0355304335233253,0.03553031322968869,0.03553018960957566,0.03553006252330748,0.03552993182327602 +WACC Type,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +WACC Nominal - Advanced,0.06781135146442238,0.06739258543714977,0.06768387657141128,0.06799452909044645,0.06832753109171895,0.06868541787130009,0.06907108765483329,0.06948790687357378,0.06993980869354484,0.07043141751905592,0.07096820782642632,0.07155670890359038,0.07220477175800095,0.07292192139004035,0.0731424831029236,0.07336894614285706,0.07360155060579321,0.07384054979024823,0.074086211117467,0.07433881712963238,0.07459866657395436,0.07486607558137784,0.07514137894971415,0.07542493154208155,0.07571710981302261,0.07601831347603531,0.07632896732807473,0.07664952324853526,0.0769804623924952 +WACC Nominal - Moderate,0.06781135146442238,0.06739258543714977,0.06768387657141128,0.06799452909044645,0.06832753109171895,0.06868541787130009,0.06907108765483329,0.06948790687357378,0.06993980869354484,0.07043141751905592,0.07096820782642632,0.07155670890359038,0.07220477175800095,0.07292192139004035,0.0731424831029236,0.07336894614285706,0.07360155060579321,0.07384054979024823,0.074086211117467,0.07433881712963238,0.07459866657395436,0.07486607558137784,0.07514137894971415,0.07542493154208155,0.07571710981302261,0.07601831347603531,0.07632896732807473,0.07664952324853526,0.0769804623924952 +WACC Nominal - Conservative,0.06781135146442238,0.06739258543714977,0.06768387657141128,0.06799452909044645,0.06832753109171895,0.06868541787130009,0.06907108765483329,0.06948790687357378,0.06993980869354484,0.07043141751905592,0.07096820782642632,0.07155670890359038,0.07220477175800095,0.07292192139004035,0.0731424831029236,0.07336894614285706,0.07360155060579321,0.07384054979024823,0.074086211117467,0.07433881712963238,0.07459866657395436,0.07486607558137784,0.07514137894971415,0.07542493154208155,0.07571710981302261,0.07601831347603531,0.07632896732807473,0.07664952324853526,0.0769804623924952 +WACC Real - Advanced,0.03934400261310955,0.040794576595958754,0.041625869405122806,0.041945882039460036,0.04227076204070146,0.04261991987443925,0.04299618307788622,0.04340283597421846,0.04384371579858026,0.044323334164932726,0.044847032025781886,0.04542117941813717,0.046053435861464376,0.04675309403906369,0.04696827619797439,0.04718921574912893,0.047416146932481196,0.0476493168685348,0.04788898645606543,0.04813543134598297,0.04838894299898011,0.04864982983549071,0.048918418487526205,0.049195055163006485,0.04948010713465645,0.049773964366863765,0.0500770412956828,0.050389778779059036,0.05071264623658078 +WACC Real - Moderate,0.03934400261310955,0.040794576595958754,0.041625869405122806,0.041945882039460036,0.04227076204070146,0.04261991987443925,0.04299618307788622,0.04340283597421846,0.04384371579858026,0.044323334164932726,0.044847032025781886,0.04542117941813717,0.046053435861464376,0.04675309403906369,0.04696827619797439,0.04718921574912893,0.047416146932481196,0.0476493168685348,0.04788898645606543,0.04813543134598297,0.04838894299898011,0.04864982983549071,0.048918418487526205,0.049195055163006485,0.04948010713465645,0.049773964366863765,0.0500770412956828,0.050389778779059036,0.05071264623658078 +WACC Real - Conservative,0.03934400261310955,0.040794576595958754,0.041625869405122806,0.041945882039460036,0.04227076204070146,0.04261991987443925,0.04299618307788622,0.04340283597421846,0.04384371579858026,0.044323334164932726,0.044847032025781886,0.04542117941813717,0.046053435861464376,0.04675309403906369,0.04696827619797439,0.04718921574912893,0.047416146932481196,0.0476493168685348,0.04788898645606543,0.04813543134598297,0.04838894299898011,0.04864982983549071,0.048918418487526205,0.049195055163006485,0.04948010713465645,0.049773964366863765,0.0500770412956828,0.050389778779059036,0.05071264623658078 diff --git a/tests/data/Solar_-_Utility_PV/Market/df_wacc.csv b/tests/data/Solar_-_Utility_PV/Market/df_wacc.csv index 8d9236b..82e08e2 100644 --- a/tests/data/Solar_-_Utility_PV/Market/df_wacc.csv +++ b/tests/data/Solar_-_Utility_PV/Market/df_wacc.csv @@ -1,25 +1,25 @@ -WACC,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Inflation Rate,0.0279,0.0272,0.0253,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 -Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Calculated Interest Rate Real - Advanced,0.04095729156532735,0.04166666666666674,0.043596996001170396,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Calculated Interest Rate Real - Moderate,0.04095729156532735,0.04166666666666674,0.043596996001170396,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Calculated Interest Rate Real - Conservative,0.04095729156532735,0.04166666666666674,0.043596996001170396,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Interest During Construction - Nominal,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065 -Rate of Return on Equity Nominal - Advanced,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088 -Rate of Return on Equity Nominal - Moderate,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088 -Rate of Return on Equity Nominal - Conservative,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088 -Calculated Rate of Return on Equity Real - Advanced,0.05846872263838909,0.05919003115264809,0.06115283331707788,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662 -Calculated Rate of Return on Equity Real - Moderate,0.05846872263838909,0.05919003115264809,0.06115283331707788,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662 -Calculated Rate of Return on Equity Real - Conservative,0.05846872263838909,0.05919003115264809,0.06115283331707788,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662 -Debt Fraction - Advanced,0.510990664048911,0.510891962960964,0.512948056415198,0.505944263836413,0.498571799851814,0.49078735044029,0.482555379812562,0.47383614486873,0.464585053506285,0.45475190179369,0.444279962461857,0.433104889769868,0.421153396087766,0.408341642680815,0.394573270001414,0.389968637729008,0.38525365004205,0.380424291624107,0.375476349969458,0.370405403127049,0.365206806520538,0.359875678758487,0.354406886347409,0.442202786259903,0.532616583493192,0.738000600771604,0.738004024087096,0.738007542067443,0.7380111586876,0.738014878148208 -Debt Fraction - Moderate,0.510990664048911,0.510891962960964,0.512948056415198,0.505944263836413,0.498571799851814,0.49078735044029,0.482555379812562,0.47383614486873,0.464585053506285,0.45475190179369,0.444279962461857,0.433104889769868,0.421153396087766,0.408341642680815,0.394573270001414,0.389968637729008,0.38525365004205,0.380424291624107,0.375476349969458,0.370405403127049,0.365206806520538,0.359875678758487,0.354406886347409,0.442202786259903,0.532616583493192,0.738000600771604,0.738004024087096,0.738007542067443,0.7380111586876,0.738014878148208 -Debt Fraction - Conservative,0.510990664048911,0.510891962960964,0.512948056415198,0.505944263836413,0.498571799851814,0.49078735044029,0.482555379812562,0.47383614486873,0.464585053506285,0.45475190179369,0.444279962461857,0.433104889769868,0.421153396087766,0.408341642680815,0.394573270001414,0.389968637729008,0.38525365004205,0.380424291624107,0.375476349969458,0.370405403127049,0.365206806520538,0.359875678758487,0.354406886347409,0.442202786259903,0.532616583493192,0.738000600771604,0.738004024087096,0.738007542067443,0.7380111586876,0.738014878148208 -Tax Rate (Federal and State),0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996 -WACC Nominal - Advanced,0.06959513826228632,0.069598693278072,0.0695246369040374,0.06977689950514007,0.07004244091293738,0.07032282121184164,0.07061932032991114,0.07093336973411808,0.07126657554281063,0.07162074600119486,0.07199792431204884,0.07240042808026889,0.07283089697971085,0.0732923507139224,0.07378825996108908,0.07395410960627659,0.07412393403278544,0.07429787786428292,0.07447609282680007,0.07465873819016997,0.07484598124274325,0.0750379978024768,0.07523497276753902,0.07207274004449082,0.06881621589574222,0.06141869436140837,0.061418571060430985,0.06141844434981484,0.06141831408639003,0.06141818011885785 -WACC Nominal - Moderate,0.06959513826228632,0.069598693278072,0.0695246369040374,0.06977689950514007,0.07004244091293738,0.07032282121184164,0.07061932032991114,0.07093336973411808,0.07126657554281063,0.07162074600119486,0.07199792431204884,0.07240042808026889,0.07283089697971085,0.0732923507139224,0.07378825996108908,0.07395410960627659,0.07412393403278544,0.07429787786428292,0.07447609282680007,0.07465873819016997,0.07484598124274325,0.0750379978024768,0.07523497276753902,0.07207274004449082,0.06881621589574222,0.06141869436140837,0.061418571060430985,0.06141844434981484,0.06141831408639003,0.06141818011885785 -WACC Nominal - Conservative,0.06959513826228632,0.069598693278072,0.0695246369040374,0.06977689950514007,0.07004244091293738,0.07032282121184164,0.07061932032991114,0.07093336973411808,0.07126657554281063,0.07162074600119486,0.07199792431204884,0.07240042808026889,0.07283089697971085,0.0732923507139224,0.07378825996108908,0.07395410960627659,0.07412393403278544,0.07429787786428292,0.07447609282680007,0.07465873819016997,0.07484598124274325,0.0750379978024768,0.07523497276753902,0.07207274004449082,0.06881621589574222,0.06141869436140837,0.061418571060430985,0.06141844434981484,0.06141831408639003,0.06141818011885785 -WACC Real - Advanced,0.04056341887565562,0.04127598644672115,0.04313336282457558,0.043684780005014634,0.043943844793109754,0.04421738654813834,0.04450665398040132,0.04481304364304206,0.045138122480790965,0.04548365463531212,0.04585163347516952,0.04624432007831114,0.04666428973630343,0.047114488501387886,0.047598302401062664,0.04776010693295274,0.04792578930027869,0.04809549059930052,0.048269358855414835,0.04844754945382457,0.04863022560267649,0.048817558831684815,0.04900972952930638,0.04592462443364975,0.04274752770316326,0.0355304335233253,0.03553031322968869,0.03553018960957566,0.03553006252330748,0.03552993182327602 -WACC Real - Moderate,0.04056341887565562,0.04127598644672115,0.04313336282457558,0.043684780005014634,0.043943844793109754,0.04421738654813834,0.04450665398040132,0.04481304364304206,0.045138122480790965,0.04548365463531212,0.04585163347516952,0.04624432007831114,0.04666428973630343,0.047114488501387886,0.047598302401062664,0.04776010693295274,0.04792578930027869,0.04809549059930052,0.048269358855414835,0.04844754945382457,0.04863022560267649,0.048817558831684815,0.04900972952930638,0.04592462443364975,0.04274752770316326,0.0355304335233253,0.03553031322968869,0.03553018960957566,0.03553006252330748,0.03552993182327602 -WACC Real - Conservative,0.04056341887565562,0.04127598644672115,0.04313336282457558,0.043684780005014634,0.043943844793109754,0.04421738654813834,0.04450665398040132,0.04481304364304206,0.045138122480790965,0.04548365463531212,0.04585163347516952,0.04624432007831114,0.04666428973630343,0.047114488501387886,0.047598302401062664,0.04776010693295274,0.04792578930027869,0.04809549059930052,0.048269358855414835,0.04844754945382457,0.04863022560267649,0.048817558831684815,0.04900972952930638,0.04592462443364975,0.04274752770316326,0.0355304335233253,0.03553031322968869,0.03553018960957566,0.03553006252330748,0.03552993182327602 +WACC,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Inflation Rate,0.027389727347,0.02555548370379,0.02501666666667,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 +Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Calculated Interest Rate Real - Advanced,0.04147430280720377,0.04333701784295374,0.043885465276984004,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Moderate,0.04147430280720377,0.04333701784295374,0.043885465276984004,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Conservative,0.04147430280720377,0.04333701784295374,0.043885465276984004,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Interest During Construction - Nominal,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065 +Rate of Return on Equity Nominal - Advanced,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085 +Rate of Return on Equity Nominal - Moderate,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085 +Rate of Return on Equity Nominal - Conservative,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085 +Calculated Rate of Return on Equity Real - Advanced,0.05607440985590273,0.05796323771925671,0.05851937366871729,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371 +Calculated Rate of Return on Equity Real - Moderate,0.05607440985590273,0.05796323771925671,0.05851937366871729,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371 +Calculated Rate of Return on Equity Real - Conservative,0.05607440985590273,0.05796323771925671,0.05851937366871729,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371 +Debt Fraction - Advanced,0.520584182433146,0.533267144068394,0.524444952104571,0.515036371359669,0.504950902788814,0.494111761121204,0.482431169215783,0.469807169617367,0.456120640452334,0.441231524651526,0.424974019431028,0.407150375443989,0.387522813071629,0.365802853290922,0.359122808682428,0.352264033470923,0.345219255987849,0.337980804705063,0.330540580366255,0.322890025754668,0.315020092859823,0.306921207178574,0.29858322885353,0.289995410319173,0.281146350081089,0.272023942212269,0.26261532109532,0.25290680088027,0.242883809058841 +Debt Fraction - Moderate,0.520584182433146,0.533267144068394,0.524444952104571,0.515036371359669,0.504950902788814,0.494111761121204,0.482431169215783,0.469807169617367,0.456120640452334,0.441231524651526,0.424974019431028,0.407150375443989,0.387522813071629,0.365802853290922,0.359122808682428,0.352264033470923,0.345219255987849,0.337980804705063,0.330540580366255,0.322890025754668,0.315020092859823,0.306921207178574,0.29858322885353,0.289995410319173,0.281146350081089,0.272023942212269,0.26261532109532,0.25290680088027,0.242883809058841 +Debt Fraction - Conservative,0.520584182433146,0.533267144068394,0.524444952104571,0.515036371359669,0.504950902788814,0.494111761121204,0.482431169215783,0.469807169617367,0.456120640452334,0.441231524651526,0.424974019431028,0.407150375443989,0.387522813071629,0.365802853290922,0.359122808682428,0.352264033470923,0.345219255987849,0.337980804705063,0.330540580366255,0.322890025754668,0.315020092859823,0.306921207178574,0.29858322885353,0.289995410319173,0.281146350081089,0.272023942212269,0.26261532109532,0.25290680088027,0.242883809058841 +Tax Rate (Federal and State),0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996 +WACC Nominal - Advanced,0.06781135146442238,0.06739258543714977,0.06768387657141128,0.06799452909044645,0.06832753109171895,0.06868541787130009,0.06907108765483329,0.06948790687357378,0.06993980869354484,0.07043141751905592,0.07096820782642632,0.07155670890359038,0.07220477175800095,0.07292192139004035,0.0731424831029236,0.07336894614285706,0.07360155060579321,0.07384054979024823,0.074086211117467,0.07433881712963238,0.07459866657395436,0.07486607558137784,0.07514137894971415,0.07542493154208155,0.07571710981302261,0.07601831347603531,0.07632896732807473,0.07664952324853526,0.0769804623924952 +WACC Nominal - Moderate,0.06781135146442238,0.06739258543714977,0.06768387657141128,0.06799452909044645,0.06832753109171895,0.06868541787130009,0.06907108765483329,0.06948790687357378,0.06993980869354484,0.07043141751905592,0.07096820782642632,0.07155670890359038,0.07220477175800095,0.07292192139004035,0.0731424831029236,0.07336894614285706,0.07360155060579321,0.07384054979024823,0.074086211117467,0.07433881712963238,0.07459866657395436,0.07486607558137784,0.07514137894971415,0.07542493154208155,0.07571710981302261,0.07601831347603531,0.07632896732807473,0.07664952324853526,0.0769804623924952 +WACC Nominal - Conservative,0.06781135146442238,0.06739258543714977,0.06768387657141128,0.06799452909044645,0.06832753109171895,0.06868541787130009,0.06907108765483329,0.06948790687357378,0.06993980869354484,0.07043141751905592,0.07096820782642632,0.07155670890359038,0.07220477175800095,0.07292192139004035,0.0731424831029236,0.07336894614285706,0.07360155060579321,0.07384054979024823,0.074086211117467,0.07433881712963238,0.07459866657395436,0.07486607558137784,0.07514137894971415,0.07542493154208155,0.07571710981302261,0.07601831347603531,0.07632896732807473,0.07664952324853526,0.0769804623924952 +WACC Real - Advanced,0.03934400261310955,0.040794576595958754,0.041625869405122806,0.041945882039460036,0.04227076204070146,0.04261991987443925,0.04299618307788622,0.04340283597421846,0.04384371579858026,0.044323334164932726,0.044847032025781886,0.04542117941813717,0.046053435861464376,0.04675309403906369,0.04696827619797439,0.04718921574912893,0.047416146932481196,0.0476493168685348,0.04788898645606543,0.04813543134598297,0.04838894299898011,0.04864982983549071,0.048918418487526205,0.049195055163006485,0.04948010713465645,0.049773964366863765,0.0500770412956828,0.050389778779059036,0.05071264623658078 +WACC Real - Moderate,0.03934400261310955,0.040794576595958754,0.041625869405122806,0.041945882039460036,0.04227076204070146,0.04261991987443925,0.04299618307788622,0.04340283597421846,0.04384371579858026,0.044323334164932726,0.044847032025781886,0.04542117941813717,0.046053435861464376,0.04675309403906369,0.04696827619797439,0.04718921574912893,0.047416146932481196,0.0476493168685348,0.04788898645606543,0.04813543134598297,0.04838894299898011,0.04864982983549071,0.048918418487526205,0.049195055163006485,0.04948010713465645,0.049773964366863765,0.0500770412956828,0.050389778779059036,0.05071264623658078 +WACC Real - Conservative,0.03934400261310955,0.040794576595958754,0.041625869405122806,0.041945882039460036,0.04227076204070146,0.04261991987443925,0.04299618307788622,0.04340283597421846,0.04384371579858026,0.044323334164932726,0.044847032025781886,0.04542117941813717,0.046053435861464376,0.04675309403906369,0.04696827619797439,0.04718921574912893,0.047416146932481196,0.0476493168685348,0.04788898645606543,0.04813543134598297,0.04838894299898011,0.04864982983549071,0.048918418487526205,0.049195055163006485,0.04948010713465645,0.049773964366863765,0.0500770412956828,0.050389778779059036,0.05071264623658078 diff --git a/tests/data/Solar_-_Utility_PV/R&D/20/df_capex.csv b/tests/data/Solar_-_Utility_PV/R&D/20/df_capex.csv index b581551..3b38a3a 100644 --- a/tests/data/Solar_-_Utility_PV/R&D/20/df_capex.csv +++ b/tests/data/Solar_-_Utility_PV/R&D/20/df_capex.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 1/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 1/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 2/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 2/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 2/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 3/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 3/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 3/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 4/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 4/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 4/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 5/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 5/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 5/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 6/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 6/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 6/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 7/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 7/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 7/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 8/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 8/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 8/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 9/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 9/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 9/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 10/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 10/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 10/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility PV - Class 1/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 1/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 1/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 2/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 2/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 2/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 3/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 3/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 3/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 4/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 4/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 4/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 5/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 5/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 5/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 6/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 6/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 6/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 7/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 7/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 7/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 8/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 8/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 8/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 9/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 9/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 9/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 10/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 10/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 10/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 diff --git a/tests/data/Solar_-_Utility_PV/R&D/20/df_fom.csv b/tests/data/Solar_-_Utility_PV/R&D/20/df_fom.csv index 1c9fc64..b3df759 100644 --- a/tests/data/Solar_-_Utility_PV/R&D/20/df_fom.csv +++ b/tests/data/Solar_-_Utility_PV/R&D/20/df_fom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 1/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 1/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 2/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 2/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 2/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 3/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 3/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 3/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 4/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 4/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 4/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 5/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 5/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 5/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 6/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 6/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 6/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 7/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 7/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 7/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 8/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 8/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 8/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 9/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 9/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 9/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 10/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 10/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 10/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility PV - Class 1/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 1/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 1/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 2/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 2/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 2/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 3/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 3/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 3/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 4/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 4/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 4/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 5/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 5/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 5/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 6/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 6/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 6/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 7/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 7/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 7/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 8/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 8/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 8/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 9/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 9/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 9/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 10/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 10/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 10/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 diff --git a/tests/data/Solar_-_Utility_PV/R&D/20/df_gcc.csv b/tests/data/Solar_-_Utility_PV/R&D/20/df_gcc.csv index c3a95ca..e09166b 100644 --- a/tests/data/Solar_-_Utility_PV/R&D/20/df_gcc.csv +++ b/tests/data/Solar_-_Utility_PV/R&D/20/df_gcc.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 1/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 1/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 2/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 2/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 2/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 3/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 3/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 3/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 4/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 4/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 4/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 5/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 5/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 5/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 6/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 6/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 6/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 7/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 7/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 7/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 8/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 8/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 8/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 9/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 9/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 9/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 10/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 10/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 10/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility PV - Class 1/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 1/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 1/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 2/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 2/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 2/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 3/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 3/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 3/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 4/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 4/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 4/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 5/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 5/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 5/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 6/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 6/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 6/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 7/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 7/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 7/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 8/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 8/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 8/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 9/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 9/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 9/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 10/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 10/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 10/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 diff --git a/tests/data/Solar_-_Utility_PV/R&D/20/df_lcoe.csv b/tests/data/Solar_-_Utility_PV/R&D/20/df_lcoe.csv index c83d3b7..b08e0d7 100644 --- a/tests/data/Solar_-_Utility_PV/R&D/20/df_lcoe.csv +++ b/tests/data/Solar_-_Utility_PV/R&D/20/df_lcoe.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,43.21055414718647,44.80686890127545,42.6022842198689,40.441969352010105,38.32455479807141,36.248730675200555,34.21324317903535,32.216891326757796,30.258523952436285,28.337036929318124,26.451370596888474,24.60050737320186,22.78346953529744,20.99931715248929,19.24714615903351,18.971798768951583,18.698452609676266,18.42708565854533,18.157676220332068,17.890202921052456,17.624644701916,17.360980813416166,17.099190809556635,16.839254542209638,16.581152155602698,16.324864080930386,16.07037103108758,15.817653995521088,15.566694235196367,15.317473277676289 -Utility PV - Class 1/Moderate,43.21055414718647,44.99877461337838,43.44159555675167,41.902445392989385,40.380996747651835,38.87693093577332,37.38993762744245,35.91971453176187,34.46596709782808,33.02840823149669,31.606758026810777,30.20074351106906,28.810098402600627,27.434562880392637,26.073883364790035,25.603464197289505,25.136524522912598,24.673025889961117,24.212930411250284,23.75620075378705,23.3028001286741,22.85269228123376,22.40584148134619,21.96221251399659,21.521770670026026,21.08448173708086,20.65031199075582,20.219228185925815,19.791197548261973,19.36618776592714 -Utility PV - Class 1/Conservative,43.21055414718647,45.253411724852185,44.591313407721664,43.92947090492833,43.267877974791496,42.606528577048834,41.94541686479677,41.284537176814624,40.6238840302518,39.963452113657596,39.30323628033554,38.643231542004415,37.98343306274982,37.323836153250696,36.664436265266374,35.91313822093186,35.16969337040768,34.43397922428495,33.70587582733207,32.985265693295155,32.27203374170101,31.566067236591433,30.86725572712031,30.175490989947644,29.490666973367457,28.812679743109133,28.141427429753787,27.476810177709933,26.818730095694736,26.16709120866934 -Utility PV - Class 2/Advanced,44.66532677255924,46.31984857789167,44.044984407586014,41.815387051790495,39.6296672815082,37.48649600272909,35.38460069467788,33.32276213176251,31.299811359811333,29.314626900962125,27.366132164770733,25.45329304583892,23.575115690600256,21.730644417911297,19.918959779829112,19.63235722418046,19.347884788808013,19.065518536797956,18.78523489390237,18.507010641569607,18.230822910138368,17.956649172190843,17.684467236060474,17.414255239490174,17.145991643436652,16.879655226017075,16.615225076593948,16.352680589994613,16.09200146086168,15.833167678130843 -Utility PV - Class 2/Moderate,44.66532677255924,46.51709352151392,44.91056399694133,43.322411757995766,41.752306503170146,40.19992664502428,38.66495897474298,37.1470983452271,35.6460473713383,34.16151614604547,32.69322197133496,31.240889102847838,29.804248507299068,28.383037631814478,26.97700018439538,26.490767832162838,26.008114487696787,25.52900079082588,25.05338795644575,24.5812377640548,24.11251254751781,23.64717518505126,23.18518908942514,22.726518198375526,22.271126965222802,21.81898034969037,21.370043808918883,20.92428328867104,20.48166521472249,20.042156484433942 -Utility PV - Class 2/Conservative,44.66532677255924,46.77696137334297,46.09257214775092,45.408447349014516,44.72458052531397,44.04096543302905,43.35759602840809,42.67446645963371,41.99157105926382,41.30890433702674,40.626460972951826,39.94423581081706,39.26222385189699,38.58042024899488,37.898820300744134,37.12471869156495,36.35860638965264,35.600360349195896,34.84986003823131,34.106987374771734,33.37162666487205,32.64366454256442,31.92298991159731,31.209493888915475,30.50306974982057,29.803612874754272,29.11102069764823,28.425192655787296,27.746030141134533,27.073436453068524 -Utility PV - Class 3/Advanced,46.9006989457282,48.614999492532306,46.20596504833128,43.8470208311263,41.53656902669995,39.273082947631394,37.05510277239225,34.8812316215738,32.75013193692512,30.66052213319876,28.611173496475466,26.60090730578162,24.628592157511267,22.69314147448812,20.79351118351478,20.502723779516497,20.213863813429942,19.926911809402927,19.641848560316234,19.358655122995103,19.077312813527392,18.79780320268543,18.52010811144884,18.24420960662561,17.97008999656864,17.697731826985486,17.427117876838594,17.15823115433373,16.89105489299434,16.62557254781952 -Utility PV - Class 3/Moderate,46.9006989457282,48.829320420698224,47.12783905782759,45.44688531984494,43.786073067212115,42.14502663802668,40.52338044416412,38.92077858925777,37.33687450693557,35.77133061787518,34.22381800436765,32.69401610119353,31.18161240171844,29.686302178206823,28.207788215436356,27.696176118520253,27.188446586551617,26.68455560179794,26.184459809435108,25.688116505114913,25.19548362281146,24.706519722938985,24.221183980734114,23.73943617489573,23.261236676475782,22.786546438014636,22.31532698291465,21.847540395045925,21.383149308578396,20.92211689803441 -Utility PV - Class 3/Conservative,46.9006989457282,49.11801483371104,48.399373879965395,47.681010586885094,46.9629181797552,46.24509010248008,45.52752000883554,44.810201754137445,44.09312938730439,43.37629714329227,42.65969943588108,41.94333085079461,41.227186139135455,40.511260211118504,39.795548130087184,38.9709156111873,38.15528485007563,37.34850925390703,36.55044539565102,35.76095292908971,34.97989450653983,34.20713569919749,33.44254492000891,32.68599334897392,31.93735486079317,31.196505954773905,30.46332568691231,29.737695604073995,29.019499680197455,28.308624254448304 -Utility PV - Class 4/Advanced,49.26214757946533,51.04319299655729,48.49562410014754,46.00286598953534,43.56311638610067,41.17465510349576,38.83583907369236,36.54509776577986,34.30092895801036,32.10189482847908,29.94661833400348,27.833779850342456,25.762114049976933,23.730406996331677,21.73749343562473,21.440545859414186,21.14537504646418,20.851964632555806,20.560298462711764,20.270360587656825,19.982135260355314,19.69560693262353,19.41076025181511,19.127580057577283,18.8460513786762,18.566159429889456,18.287889608963994,18.01122749363772,17.736158838723142,17.462669573251414 -Utility PV - Class 4/Moderate,49.26214757946533,51.27464381088304,49.47533945800001,47.69863802759768,45.9440991397601,44.211294647772355,42.49980816424982,40.80923461256132,39.13917980175249,37.489260023334104,35.85910166844371,34.24834086401597,32.65662312671286,31.08360303346728,29.528943907587795,28.99056815992284,28.45638092911301,27.926333537628587,27.400378059340838,26.878467305079198,26.360554808520426,25.84659481240064,25.336542255041817,24.83035275718434,24.327982609117534,23.82938875810032,23.334528796064472,22.84336094759297,22.35584405816643,21.8719375826705 -Utility PV - Class 4/Conservative,49.26214757946533,51.591105248742295,50.83628074685094,50.081747885830204,49.32749954985848,48.573528852740935,47.8198291287212,47.066393923730494,46.313216987050666,45.56029226336783,44.807613885195984,44.055176165650295,43.302973591551556,42.55100081684414,41.79925265631096,40.923239940591465,40.057204895285686,39.200978022377356,38.35439364141309,37.51728978262669,36.68950808363376,35.870893689558606,35.061295156460844,34.260564357935365,33.468556394764576,32.68512950750727,31.91014499191328,31.143467117057924,30.38496304609484,29.634502759529887 -Utility PV - Class 5/Advanced,51.861274797899426,53.722770857432984,51.02889568608277,48.39425439398372,45.816860932366254,43.29482109656198,40.82632691460437,38.40965147899852,36.04314417737325,33.72522628316155,31.454386872098286,29.22917903431037,27.048216355209753,24.910169641370523,22.813763870151984,22.506930696385467,22.20180442360729,21.898370310381903,21.59661379479134,21.296520491476514,20.998076188742896,20.701266845728693,20.406078589633918,20.112497713008587,19.82051067109845,19.53010407924673,19.241264710350308,18.953979492368916,18.668235505885963,18.384019981719568 -Utility PV - Class 5/Moderate,51.861274797899426,53.97189512422463,52.07026248829498,50.19306505278739,48.33981718199827,46.51004691932166,44.70329545511223,42.919116622789005,41.157076421198866,39.41675256143212,37.69773403643986,35.999620711941446,34.32202293723744,32.664561174655745,31.026865646461808,30.458700189157007,29.89504641377566,29.33585080675803,28.781060697546984,28.23062424205329,27.684490406508697,27.14260895169598,26.60493041754589,26.071406108091054,25.54198807676718,25.01662911205227,24.495282723434844,23.977903127702284,23.464445235541053,22.954864638440174 -Utility PV - Class 5/Conservative,51.861274797899426,54.31311093606641,53.51846103060649,52.72411815332289,51.930074812955134,51.136323759984876,50.34285797696282,49.54967066929614,48.75675525647165,47.96410536369018,47.17171481389047,46.37957762014113,45.587687978381304,44.79604026049138,44.00462900767629,43.076392222870304,42.15898224076558,41.252210740044646,40.35589374175574,39.46985148487094,38.59390830609909,37.72789252378524,36.8716363257351,36.02497566081069,35.18775013414999,34.35980290587028,33.54098059312046,32.73113317535407,31.93011390270012,31.13777920731423 -Utility PV - Class 6/Advanced,54.70380430182283,56.6517793465541,53.796587081087814,51.005648340608374,48.276763331982416,45.60783568897107,42.99686609105067,40.44194638694638,37.94125417273184,35.49304778044017,33.095661638348076,30.747501968579197,28.447042791545325,26.19282221009661,23.983438949169667,23.666365955290228,23.35091222765183,23.037064771519034,22.7248107426358,22.414137444788224,22.105032327421203,21.797482983307173,21.491477146265698,21.18700268893231,20.884047620575238,20.582600084958738,20.282648358251702,19.984180846980237,19.687186086023136,19.391652736648908 -Utility PV - Class 6/Moderate,54.70380430182283,56.920918502665124,54.90662823921677,52.918846720319046,50.95703584926778,49.020672918580054,47.109250007963446,45.22227341408052,43.359263109903,41.51975223164057,39.70328659140273,37.909424213905126,36.13773489567162,34.38779978530835,32.659210983539374,32.058277486206016,31.46222240824129,30.870986599146438,30.2845118608649,29.70274092868888,29.125617452623537,28.553085979195817,27.98509193369571,27.42158160283801,26.86250211783293,26.307801437854405,25.757428333895255,25.211332372998637,24.66946390285562,24.131774036758973 -Utility PV - Class 6/Conservative,54.70380430182283,57.2900261948461,56.45182132837987,55.61394031838147,54.77637526299253,53.9391185153468,53.10216267336682,52.26550057004642,51.429125264192834,50.59303003160255,49.75720835664802,48.92165392425265,48.086360612233555,47.25132248399246,46.41653378153638,45.430571549673324,44.456401414208806,43.493813086463234,42.54260124831624,41.60256540620911,40.67350975026306,39.755243018305435,38.84757836460571,37.95033323313188,37.06332923514657,36.1863920309709,35.319351215750935,34.46204020906996,33.61429614825613,32.775959785242065 -Utility PV - Class 7/Advanced,57.67854705043232,59.71695847294725,56.69290395056988,53.73837537468032,50.85094588953982,48.02830454118167,45.26824905599841,42.56867919195338,39.92759060575973,37.3430691861965,34.81328580958548,32.33649147849255,29.91101280907571,27.535247836280764,25.207662109377885,24.879828251924383,24.55352810924872,24.22875023358208,23.905483304201095,23.583716125375304,23.263437624361313,22.944636849442073,22.62730296801005,22.311425264693,21.996993139521024,21.683996106133797,21.372423790026726,21.062265926834993,20.753512360654387,20.446153042397803 -Utility PV - Class 7/Moderate,57.67854705043232,60.00533855906065,57.87153445306935,55.766556527591135,53.68980584908256,51.64070091171646,49.61867695051916,47.62318529064648,45.65369273031978,43.709680955154624,41.79064598180753,39.896097629036156,38.02555901442455,36.17856607516369,34.35466711140468,33.72057221076354,33.091697920643675,32.4679800474083,31.849355445606843,31.235761996667854,30.6271385881096,30.023425093253596,29.424562351427152,28.830492148641003,28.241157198728917,27.656501124936426,27.076468441946243,26.501004538328285,25.930055659402736,25.363568890504688 -Utility PV - Class 7/Conservative,57.67854705043232,60.4054053200432,59.52161964105044,58.63817542954345,57.75506435396805,56.87227835162841,55.989809617928884,55.10765059612807,54.225793967577495,53.34423264241762,52.46295975070707,51.58196863396114,50.701252837078265,49.82080610063339,48.94062235351915,47.892930561739156,46.85811768070286,45.83594769121772,44.8261903061293,43.82862079735888,42.8430198291662,41.86917329737784,40.906872174333486,39.95591235931434,39.01609453422877,38.08722402434104,37.16911066383846,36.26156866604218,35.36441649807549,34.47747675981208 -Utility PV - Class 8/Advanced,59.9904884421138,62.11029339671425,58.96475085840879,55.891557084517004,52.88818574619484,49.95223120360286,47.081400984748356,44.273508860755726,41.52646845855722,38.83828735910464,36.20706163529881,33.630970789082774,31.10827305168306,28.637301014919142,26.21645756493024,25.875613108661582,25.53636040922459,25.198687602647336,24.862582956522655,24.528034867882386,24.19503186111998,23.863562585959823,23.53361581547217,23.205180444132136,22.87824548592144,22.552800072471896,22.22883345124914,21.906334983775672,21.58529414389195,21.26570051605455 -Utility PV - Class 8/Moderate,59.9904884421138,62.4080438985794,60.186418573146945,57.994977007107686,55.833088862262755,53.70014221245913,51.59554281663278,49.5187134300773,47.4690931513218,45.446136802225126,43.44931433909556,41.478110292824816,39.532023236189396,37.61056527661826,35.713261572860226,35.05521564842067,34.40254581112336,33.75518646265487,33.11307306764157,32.476142132207016,31.84433118304644,31.217578747003543,30.595824331135958,29.9790084032555,29.367072372930213,28.759958572935417,28.157610241141516,27.559971502826436,26.966987353401354,26.378603641538238 -Utility PV - Class 8/Conservative,59.9904884421138,62.82664794806217,61.907437300911795,60.9885818083606,60.07007280489895,59.15190190465226,58.23406099019165,57.31654220187724,56.39933792770564,55.48244079363296,54.5658436543485,53.64953958447413,52.73352187016707,51.81778400110441,50.90231966282931,49.810768865093465,48.732716316886965,47.66791317961009,46.6161166937164,45.577089994202844,44.55060193277943,43.536426906438244,42.53434469215467,41.54414028746642,40.56560375668787,39.59853008252896,38.64271902289794,37.69797497267828,36.764106830279026,35.84092786876761 -Utility PV - Class 9/Advanced,63.05294232052747,65.27135076369069,61.956802776622,58.719405782145515,55.5564364076435,52.46530254156593,49.443535105870254,46.48878048215634,43.59879352694054,40.77143111925614,38.00464619041472,35.296482191489524,32.64506795903866,30.04861294388658,27.505402771531784,27.15114441361416,26.798454664839163,26.44732231919661,26.09773629240079,25.74968561991167,25.403159455002093,25.058147066869466,24.714637838790715,24.372621266319133,24.032086955521844,23.693024621256747,23.35542408548772,23.019275275636964,22.68456822297345,22.351293061036337 -Utility PV - Class 9/Moderate,63.05294232052747,65.58675915466048,63.24517172136993,60.93588860369718,58.65822585595351,56.4115197205847,54.195125826999835,52.00841843247646,49.8507897022793,47.7216490263724,45.62042237032413,43.54655165820008,41.49949418541718,39.478722059692075,37.483721668362506,36.79204297506541,36.1060526708129,35.425680887388346,34.75085889616295,34.081519084956035,33.41759493545701,32.75902100119292,32.10573288602645,31.45766722316951,30.8147616546979,30.176954811553376,29.544186294019436,28.91639665265793,28.293527369693756,27.67552084083542 -Utility PV - Class 9/Conservative,63.05294232052747,66.03388490633311,65.06774948353,64.10198734560984,63.13658938469749,62.17154678682793,61.20685102018573,60.242493823904326,59.27846719739524,58.31476339017709,57.35137489217827,56.388294424487086,55.42551493052587,54.4630295676263,53.50083169898488,52.34822785131925,51.21010759194913,50.0861996294318,48.97623940567679,47.87996888833508,46.79713637082258,45.72749627965274,44.670808988768286,43.62684064057729,42.59536297341272,41.576153155148404,40.56899362271622,39.57367192728208,38.58998058484912,37.617716932067566 -Utility PV - Class 10/Advanced,68.7378252638351,71.13401447196884,67.50114577245853,63.954963867885326,60.49233868983495,57.110293891370574,53.80599708784151,50.576750877022995,47.419984561822154,44.333246507919974,41.31419707657212,38.36060207956998,35.470326709237234,32.641329901442774,29.871659094067034,29.494593987610887,29.11900561157925,28.74488434774365,28.37222067909681,28.00100518815204,27.6312285552844,27.262881557112326,26.895955064918436,26.53044004310833,26.166327547706103,25.803608724885517,25.442274809535647,25.08231712386,24.723727076008092,24.366496158738393 -Utility PV - Class 10/Moderate,68.7378252638351,71.48774862520695,68.92374449702885,66.3959633098447,63.90362156392907,61.44595927411826,59.022239028386885,56.63174509582966,54.27378258071513,51.94767661955704,49.65277161840249,47.3884305277613,45.154034152807625,42.94898049666897,40.772684134786786,40.015858830722685,39.26542412405275,38.52129943077796,37.78340551612923,37.051664466447235,36.32599966176271,35.60633574905668,34.89259861618137,34.184715366422495,33.482614293684875,32.78622485828346,32.09547766332269,31.41030443164745,30.730637983349798,30.056412213815516 -Utility PV - Class 10/Conservative,68.7378252638351,71.98753103558187,70.93428838853379,69.88145268190932,68.82901398666303,67.77696269415866,66.72528950334825,65.67398540856166,64.62304168787358,63.572449892015584,62.522201833804466,61.472289578058444,60.42270543197547,59.37344193594904,58.32449185479833,57.058769182282795,55.809351897027405,54.57592694487719,53.35818923465975,52.155841386597814,50.96859349020036,49.796162871218414,48.63827386727207,47.49465761177451,46.36505182579732,45.24920061753882,44.14685428907298,43.05776915007282,41.98170733821609,40.91843664599528 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility PV - Class 1/Advanced,47.89693387403549,50.243246893075835,47.4589190407343,44.729737014754576,42.054019730759975,39.43015833142538,36.85661192624291,34.331903672207105,31.854617159517126,29.423393071112514,27.036926088845792,24.693962022478065,22.393295140566355,20.133765684778112,19.84506063245009,19.558454411159442,19.27392391665789,18.991446388357943,18.71099940282984,18.4325608674494,18.156109014192616,17.881622393572908,17.60907986871717,17.338460609576735,17.06974408726965,16.802910068550666,16.537938610405515,16.27481005476613,16.01350502334362 +Utility PV - Class 1/Moderate,48.10207418908174,50.6712176645309,48.600164955166534,46.552781623793265,44.52864641609933,42.52734893269331,40.548489225821214,38.591677417620176,36.6565333383372,34.742686183085524,32.84977418584055,30.97744430949196,29.125351950872396,27.293160659774774,26.790452320910337,26.291555537155002,25.796426648324342,25.30502266850982,24.81730127285355,24.33322078464095,23.85274016270218,23.37581898911354,22.90241745719025,22.432496359762386,21.96601707772589,21.50294156886119,21.043232356911535,20.586852520914345,20.133765684778112 +Utility PV - Class 1/Conservative,48.37427211741743,51.24468983624291,50.17296170219036,49.10148821265303,48.03026330466628,46.95928110622497,45.88853592882413,44.81802226034655,43.74773475827861,42.67766824323689,41.607817692788956,40.53817823555301,39.46874514556162,38.399513836876,37.604168535969556,36.81720602728078,36.03849465321862,35.26790549582662,34.50531230595607,33.75059143462343,33.00362176647403,32.26428465527685,31.532463861378645,30.808045491048325,30.09091793764524,29.380971824547878,28.67809994978174,27.98219723228774,27.293160659774774 +Utility PV - Class 2/Advanced,49.51425481836026,51.94470358845067,49.07063381297126,46.25297292620574,43.49001504801249,40.780127174273694,38.12174488668992,35.5133684066164,32.95355895655039,30.44093539768341,27.97417111598825,25.55199113275042,23.173169418382905,20.836526390868173,20.536024244015902,20.237756058939382,19.94169672399966,19.647821508171678,19.356106053726243,19.06652636908391,18.779058821836006,18.493680131928116,18.210367365001574,17.92909792588852,17.64984955225637,17.3726003083976,17.097328579160866,16.824013064019645,16.55263277127477 +Utility PV - Class 2/Moderate,49.725102580172816,52.384654259601085,50.2470998517548,48.13368077757488,46.043972001973806,43.9775593682808,41.93403919427195,39.91301788988777,37.91411159504475,35.9369458360946,33.981155199616154,32.04638302234244,30.132281096130274,28.238509386973547,27.71889175164803,27.203195328243165,26.69137540091933,26.18338794160413,25.679189596549637,25.178737673211998,24.681990127443967,24.18890555099158,23.699443159286258,23.21356277952395,22.73122483902324,22.25239035385478,21.77702091773412,21.30507869117107,20.836526390868173 +Utility PV - Class 2/Conservative,50.00289198211626,52.96994824685134,51.862138169809796,50.75459131041745,49.64730140158743,48.5402623736214,47.433468346499104,46.326913622526526,45.22059267932327,44.11450016313126,43.00863088242752,41.9029798018251,40.79754203624709,39.69231284535961,38.87279830405875,38.061813283791274,37.25922548017089,36.46490530812628,35.67872583245614,34.90056270049981,34.13029407684907,33.36780058002895,32.61296522107899,31.865673343968655,31.125812567783175,30.393272730619117,29.667945835130833,28.949725995671326,28.238509386973547 +Utility PV - Class 3/Advanced,51.96768872894412,54.493268433090726,51.45476951651921,48.47857512888798,45.56272659493134,42.70535130671181,39.904657601709,37.15893004820736,34.466525095764474,31.82586705399762,29.235444367546304,26.6938061589988,24.1995590149273,21.751363993056632,21.446453311573155,21.143564236099643,20.842676331201407,20.543769443569772,20.24682369699143,19.951819487429912,19.65873747821614,19.36755859534512,19.07826402287588,18.790835198431907,18.50525380879939,18.221501785620767,17.939561301180838,17.65941476428333,17.381044816215287 +Utility PV - Class 3/Moderate,52.19679010504792,54.97093189955398,52.711150925156694,50.47828587291898,48.27183998814406,46.0913296313281,43.93628378899262,41.80624361022569,39.700761967099005,37.6194030372926,35.56174190740727,33.52736419557681,31.515865692110832,29.52685201700509,28.98018330868301,28.437764049191095,27.89954439698429,27.36547529714001,26.835508465635915,26.3095963740114,25.787692234401558,25.269749984932915,24.75572427547042,24.24557045370576,23.73924455157709,23.236703272011066,22.73790397597766,22.242804669849477,21.751363993056632 +Utility PV - Class 3/Conservative,52.50539406575638,55.62094303142228,54.45769022064715,53.29471380081359,52.1320071911849,50.96956401829168,49.807378107835426,48.64544347696879,47.48375432693199,46.32230503602665,45.16109015290886,44.00010439018493,42.83934261829379,41.67879985966137,40.805926500457986,39.9426565526106,39.08883264073484,38.244300805229194,37.40891041019129,36.58251405429483,35.764967484516845,34.95612951260936,34.15586193421443,33.36402945052543,32.58049959240152,31.80514264684643,31.037831585765893,30.278441996921874,29.52685201700509 +Utility PV - Class 4/Advanced,54.56334039011914,57.19359089579374,53.98466809654985,50.84381931532537,47.76883840830014,44.7576184343662,41.80814568664672,38.91849419703152,36.08682066537048,33.31135977111213,30.590419830392626,27.92237876602993,25.305680361688466,22.73883077475666,22.427442845811637,22.117918658098976,21.81024103799865,21.50439303163694,21.200357901165713,20.898119121122782,20.59766037487116,20.29896555111498,20.002018740490094,19.706804232227334,19.41330651088639,19.121510253158608,18.8314003247367,18.542961777249772,18.25617984526188 +Utility PV - Class 4/Moderate,54.8107529994063,57.70910719491839,55.322825542441336,52.966142156447205,50.63849073428615,48.33932031079481,46.0680946820511,43.82429185904522,41.60740354917992,39.41693466369754,37.25240284929644,35.113338042347614,32.99928204425551,30.909788116625688,30.334583947696263,29.763960363822118,29.1978623891928,28.63623593430035,28.07902777788902,27.526185549352395,26.97765771156459,26.433393544133015,25.893343127060273,25.357457324803455,24.825687770719217,24.297986851883792,23.77430769427696,23.2546041483199,22.73883077475666 +Utility PV - Class 4/Conservative,55.149038912582334,58.42145566516174,57.19963311401079,55.97810087007613,54.7568520212812,53.53587987325262,52.31517794081615,51.09473993988829,49.8745597797419,48.65463155562627,47.4349495417225,46.215508184416805,44.996302095874896,43.777326047902,42.8501792936321,41.933671413457596,41.02762064350766,40.13184933168844,39.246183822182395,38.37045434381628,37.50449490214763,36.64814317512597,35.801240412191504,34.96363133667997,34.13516405140793,33.31568994731851,32.505063615072324,31.703142759473558,30.909788116625688 +Utility PV - Class 5/Advanced,57.42771290174178,60.181219190146955,56.79097823673658,53.474232150753004,50.228552192592524,47.051620505822285,43.94122339196396,40.8952451179106,37.91166220193957,34.98853813108108,32.12401846838144,29.316326313537477,26.56375808461282,23.864679592195795,23.54291281283733,23.222936610267414,22.90473551173689,22.588294233079484,22.273597675600236,21.9606309230317,21.649379238556026,21.33982806189107,21.0319630064388,20.725769856494296,20.42123456451364,20.118343248439206,19.817082189080704,19.51743782755057,19.219396762752247 +Utility PV - Class 5/Moderate,57.69401779707441,60.73588160330784,58.21596372938657,55.72801897562158,53.271423032031784,50.84556875177865,48.449865502746846,46.08373855261234,43.7466284850885,41.437990645243254,39.15729461196048,36.90402369578179,34.67767446051011,32.47775626708791,31.870779238572684,31.268732968917856,30.671557144137243,30.07919243995283,29.491580501317042,28.90866392244941,28.330386227372134,27.75669185093011,27.18752612028084,26.62283523684072,26.062566258674146,25.50666708331296,24.95508643099332,24.407773828298545,23.864679592195795 +Utility PV - Class 5/Conservative,58.05876524712655,61.50383844831021,60.217551142680776,58.93156946120823,57.645886127126914,56.36049409286069,55.07538653107011,53.79055682611624,52.5059985659182,51.22170553418389,49.937671702993676,48.653891225718745,47.370358430256516,46.08706781256669,45.104716360493875,44.13390582372159,43.174434372082615,42.22610484815634,41.288724632950576,40.36210551618659,39.446063571004615,38.540419032915054,37.64499618282861,36.75962323400609,35.884132222775285,35.01835890286967,34.16214264324966,33.31532632927309,32.47775626708791 +Utility PV - Class 6/Advanced,60.55871779808992,63.44531182342942,59.85546633862876,56.34525799819042,52.91199957115841,49.553128560582856,46.266199566176724,43.04887725219247,39.89892985955102,36.814223208842094,33.79271514727774,30.83245039821183,27.931555776590823,25.088235737802002,24.755716263505438,24.424895567410328,24.09576000768583,23.76829610063703,23.442490518140318,23.118330085135458,22.795801777172706,22.474892718013344,22.1555901772822,21.837881568170605,21.521754445188414,21.207196501963754,20.894195569089078,20.582739612012393,20.27281672897232 +Utility PV - Class 6/Moderate,60.84641789138514,64.04428002880816,61.37743646519906,58.74525031937729,56.14703010062302,53.582103639983664,51.04981735521721,48.549535553538576,46.080639769592196,43.642528136296754,41.23461478640719,38.85632928281845,36.507116075796795,34.186433985469314,33.54451365903985,32.907921181171744,32.276590026613064,31.650454782947886,31.029451127166443,30.413515802832638,29.802586597830974,29.196602322675545,28.595502789364446,27.99922879076324,27.407722080501966,26.820925353370775,26.2387822261992,25.661237219205493,25.088235737802002 +Utility PV - Class 6/Conservative,61.24098075994315,64.87487928899817,63.518090252915286,62.16162359232612,60.80547163162369,59.449626936952406,58.09408230676464,56.738830762816626,55.38386554157972,54.0291800860453,52.67476803790193,51.3206232300656,49.96673967954437,48.6131115806201,47.56974616725686,46.53894683868975,45.520488357010244,44.514150828135094,43.51971954441471,42.53698483276763,41.56574190811645,40.6057907319105,39.6569358755307,38.718986388381175,37.79175567048126,36.87506134937975,35.96872516122162,35.0725728358044,34.186433985469314 +Utility PV - Class 7/Advanced,63.83528421589528,66.8610996437008,63.06233962270636,59.349663644496985,55.72011017179233,52.17085730002231,48.69921412583572,45.30261280077723,41.978601201486825,38.72483615623723,35.539077174846234,32.419180635190635,29.363094384875414,26.368852721216054,26.025033587875715,25.682823610192706,25.342210767941513,25.0031831744612,24.665729074494262,24.329836842074684,23.99549497846364,23.662692110131403,23.331416986784212,23.001658479434653,22.67340557851435,22.34664739202777,22.021373143745887,21.697572171438654,21.375233925145096 +Utility PV - Class 7/Moderate,64.1435521724355,67.50261083345777,64.6803264297314,61.895693727806254,59.14794342630173,56.436328117984445,53.76012144944928,51.118617323889865,48.51112914405509,45.93698909273633,43.395547448351344,40.88617193339079,38.40824709367318,35.96117370651586,35.28387311518226,34.61227159332639,33.946297039027115,33.28587857147734,32.63094650498273,31.981432323630003,31.337268656604333,30.69838925413661,30.064728964061267,29.436223708966676,28.812810463920247,28.194427234751625,27.581013036876918,26.97250787464872,26.368852721216054 +Utility PV - Class 7/Conservative,64.57120917382521,68.40271577486818,66.97214579433376,65.541915719777,64.11201745819841,62.68244317149618,61.25318526650912,59.82423638552294,58.39558939721452,56.96723738801112,55.53917365384214,54.11139169226322,52.68388519493277,51.256648040423045,50.14804948110701,49.05317070954628,47.971759088190616,46.90356813610924,45.84835734276336,44.80589198849305,43.775942971438276,42.75828664062616,41.75270463497031,40.75898372793933,39.776915677662856,38.80629708225481,37.84692924014309,36.89861801520487,35.96117370651586 +Utility PV - Class 8/Advanced,66.39367330652028,69.54041525280579,65.58911262818687,61.727387365079935,57.95215659976144,54.260482865638025,50.64956510371564,47.11673038668971,43.65942628516601,40.27521381333306,36.961760898926386,33.716836328769915,30.53830412672757,27.424118325692557,27.066653894916186,26.71085951958905,26.356722742417396,26.004231244424442,25.65337284271216,25.304135488273914,24.956507263856547,24.610476381870388,24.26603118234576,23.923160130934654,23.581851816956227,23.242094951484916,22.90387836547981,22.567191007954282,22.232021944184606 +Utility PV - Class 8/Moderate,66.71195790101446,70.2027417935046,67.26493937721573,64.3665536398109,61.506775033842516,58.684817145140265,55.89991580307609,53.1513282364334,50.43833227181557,47.76022557178899,45.116324910189334,42.50596548223025,39.92850024724323,37.383299302047945,36.68039122329649,35.98335334656934,35.29211193908245,34.60659450833584,33.92672977586754,33.252447651679915,32.58367920931761,31.92035666157802,31.26241333683502,30.60978365595784,29.96240310980738,29.3202082372932,28.68313660397427,28.05112678118811,27.424118325692557 +Utility PV - Class 8/Conservative,67.1594305981506,71.14451628806533,69.65660446865272,68.16904617974089,66.68183300393697,65.19495678896287,63.70840963729907,62.2221838963105,60.7362721488277,59.250667204159726,57.76536208951531,56.280350041811225,54.7956244998473,53.311179096829306,52.156192415885094,51.01558429899548,49.88908842234283,48.776444990141876,47.67740053603096,46.591707731665586,45.51912520221148,44.45941734844894,43.412354175213785,42.37771112591339,41.355268922868206,40.34481341324121,39.34613542032861,38.35903059999512,37.383299302047945 +Utility PV - Class 9/Advanced,69.77273012059268,73.06910874885959,68.90761181481282,64.8415827159428,60.867700114332294,56.982800709301884,53.18386941113865,49.468030296000315,45.83253826393553,42.27477133153433,38.79222349889918,35.38249813764338,32.04330185266665,28.77243877568578,28.400897231230623,28.031001537557415,27.662739926708717,27.296100758732926,26.931072519599997,26.567643819165625,26.205803389182456,25.84554008135683,25.486842865449763,25.12970082742074,24.77410316761315,24.420039198980064,24.067498345349176,23.716470139725814,23.36694422263283 +Utility PV - Class 9/Moderate,70.10989036445801,73.77053769439866,70.67592857778217,67.62348130671485,64.61231776712428,61.64158521635096,58.71045530154532,55.81812312834295,52.963806376459345,50.14674445912842,47.366197723563126,44.62144668984548,41.91179132586003,39.236550356070715,38.497738646504004,37.76513686913335,37.03866654030003,36.31825050424293,35.603812904848795,34.89527915812933,34.19257592540309,33.49563108716115,32.804373717595595,32.1187340597715,31.438643501422753,30.764034551353884,30.094840816429386,29.430996979133823,28.77243877568578 +Utility PV - Class 9/Conservative,70.58785173704196,74.77637202873804,73.2125038128961,71.64900717493015,70.08587326774791,68.52309352290568,66.9606596397236,65.39856357490727,63.836797532648234,62.27535395517801,60.71422551375139,59.153405100036565,57.59288581789074,56.032660975501244,54.81313191207009,53.60902814917411,52.42005943571866,51.245942747458024,50.08640206367303,48.94116815207382,47.809978361576576,46.69257642262001,45.588712254703744,44.49814178084589,43.42062674867119,42.35593455785538,41.30383809366389,40.26411556633512,39.236550356070715 +Utility PV - Class 10/Advanced,76.03970710083672,79.60786128527388,75.05157392411198,70.60242226584049,66.2565938558595,62.01046107355971,57.86056949624066,53.80362719189894,49.83649484844965,45.95617665817222,42.15981188578095,38.444667056779714,34.8081287098878,31.247696663499408,30.85221454971093,30.458282064348275,30.06588910355547,29.675025669990358,29.285681871031912,28.89784791703162,28.51151411960766,28.12667088998035,27.74330873734771,27.361418267299786,26.98099018027055,26.602015270026264,26.224484422189082,25.848388612794924,25.47371890688448 +Utility PV - Class 10/Moderate,76.4178362083172,80.39414793365407,77.00874588468568,73.6705772327947,70.37863659390803,67.13194814496757,63.92956446875934,60.77056545791805,57.654057274187394,54.579171359342304,51.54506349447311,48.550912904595755,45.59592140579189,42.679312592297734,41.871012056182856,41.069682410011204,40.275233349814634,39.48757613555535,38.706623557132545,37.932289901280576,37.16449091933122,36.40314379581354,35.64816711786581,34.89948084543481,34.157006282238584,33.42066604747007,32.69038404821881,31.966085452589944,31.247696663499408 +Utility PV - Class 10/Conservative,76.95208565819232,81.51824490990579,79.81337759999103,78.10891536958836,76.40484857394752,74.70116787208987,72.99786421494237,71.2949288340234,69.59235323065073,67.89012916564397,66.18824864949474,64.48670393298073,62.78548749819964,61.084592050001845,59.74547697797582,58.423722532956894,57.11899396193731,55.83096505180966,54.55931785901235,53.30374244937468,52.06393664771569,50.83960579677297,49.63046252505833,48.43622652325758,47.25662432880947,46.091389118317444,44.940260507463805,43.802984358112,42.679312592297734 diff --git a/tests/data/Solar_-_Utility_PV/R&D/20/df_occ.csv b/tests/data/Solar_-_Utility_PV/R&D/20/df_occ.csv index d6eafc7..efd3f06 100644 --- a/tests/data/Solar_-_Utility_PV/R&D/20/df_occ.csv +++ b/tests/data/Solar_-_Utility_PV/R&D/20/df_occ.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 1/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 1/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 2/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 2/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 2/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 3/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 3/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 3/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 4/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 4/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 4/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 5/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 5/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 5/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 6/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 6/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 6/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 7/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 7/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 7/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 8/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 8/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 8/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 9/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 9/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 9/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 10/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 10/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 10/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility PV - Class 1/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 1/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 1/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 2/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 2/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 2/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 3/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 3/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 3/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 4/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 4/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 4/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 5/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 5/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 5/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 6/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 6/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 6/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 7/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 7/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 7/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 8/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 8/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 8/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 9/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 9/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 9/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 10/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 10/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 10/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 diff --git a/tests/data/Solar_-_Utility_PV/R&D/20/df_tc.csv b/tests/data/Solar_-_Utility_PV/R&D/20/df_tc.csv index 950cc2a..ab0a526 100644 --- a/tests/data/Solar_-_Utility_PV/R&D/20/df_tc.csv +++ b/tests/data/Solar_-_Utility_PV/R&D/20/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889 -10 year CRF/Moderate,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889 -10 year CRF/Conservative,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889 -ITC Schedule/*,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257 -PVD/Moderate,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257 -PVD/Conservative,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257 -PFF/Advanced,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783 -PFF/Moderate,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783 -PFF/Conservative,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783 -Year (Advanced)/nan,2021,2022,2023,2024.0,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313 -2/nan,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498 -3/nan,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547 -4/nan,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013 -5/nan,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825 -6/nan,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837 -Year (Moderate)/nan,2021,2022,2023,2024.0,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313 -2/nan,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498 -3/nan,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547 -4/nan,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013 -5/nan,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825 -6/nan,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837 -Year (Conservative)/nan,2021,2022,2023,2024.0,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313 -2/nan,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762 +10 year CRF/Moderate,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762 +10 year CRF/Conservative,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762 +ITC Schedule/*,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615 +PVD/Moderate,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615 +PVD/Conservative,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615 +PFF/Advanced,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373 +PFF/Moderate,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373 +PFF/Conservative,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373 +Year (Advanced)/nan,2022,2023,2024,2025.0,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105 +2/nan,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908 +3/nan,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006 +4/nan,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366 +5/nan,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548 +6/nan,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175 +Year (Moderate)/nan,2022,2023,2024,2025.0,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105 +2/nan,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908 +3/nan,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006 +4/nan,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366 +5/nan,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548 +6/nan,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175 +Year (Conservative)/nan,2022,2023,2024,2025.0,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105 +2/nan,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908 diff --git a/tests/data/Solar_-_Utility_PV/R&D/20/df_vom.csv b/tests/data/Solar_-_Utility_PV/R&D/20/df_vom.csv index c3a95ca..d06281a 100644 --- a/tests/data/Solar_-_Utility_PV/R&D/20/df_vom.csv +++ b/tests/data/Solar_-_Utility_PV/R&D/20/df_vom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 1/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 1/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 2/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 2/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 2/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 3/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 3/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 3/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 4/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 4/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 4/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 5/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 5/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 5/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 6/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 6/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 6/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 7/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 7/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 7/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 8/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 8/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 8/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 9/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 9/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 9/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 10/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 10/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 10/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility PV - Class 1/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 1/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 1/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 2/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 2/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 2/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 3/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 3/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 3/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 4/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 4/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 4/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 5/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 5/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 5/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 6/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 6/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 6/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 7/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 7/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 7/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 8/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 8/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 8/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 9/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 9/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 9/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 10/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 10/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 10/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Solar_-_Utility_PV/R&D/30/df_capex.csv b/tests/data/Solar_-_Utility_PV/R&D/30/df_capex.csv index b581551..3b38a3a 100644 --- a/tests/data/Solar_-_Utility_PV/R&D/30/df_capex.csv +++ b/tests/data/Solar_-_Utility_PV/R&D/30/df_capex.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 1/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 1/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 2/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 2/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 2/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 3/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 3/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 3/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 4/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 4/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 4/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 5/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 5/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 5/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 6/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 6/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 6/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 7/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 7/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 7/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 8/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 8/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 8/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 9/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 9/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 9/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 10/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 10/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 10/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility PV - Class 1/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 1/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 1/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 2/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 2/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 2/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 3/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 3/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 3/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 4/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 4/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 4/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 5/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 5/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 5/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 6/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 6/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 6/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 7/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 7/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 7/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 8/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 8/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 8/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 9/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 9/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 9/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 10/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 10/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 10/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 diff --git a/tests/data/Solar_-_Utility_PV/R&D/30/df_fom.csv b/tests/data/Solar_-_Utility_PV/R&D/30/df_fom.csv index 1c9fc64..b3df759 100644 --- a/tests/data/Solar_-_Utility_PV/R&D/30/df_fom.csv +++ b/tests/data/Solar_-_Utility_PV/R&D/30/df_fom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 1/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 1/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 2/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 2/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 2/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 3/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 3/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 3/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 4/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 4/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 4/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 5/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 5/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 5/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 6/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 6/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 6/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 7/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 7/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 7/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 8/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 8/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 8/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 9/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 9/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 9/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 10/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 10/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 10/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility PV - Class 1/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 1/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 1/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 2/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 2/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 2/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 3/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 3/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 3/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 4/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 4/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 4/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 5/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 5/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 5/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 6/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 6/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 6/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 7/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 7/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 7/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 8/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 8/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 8/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 9/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 9/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 9/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 10/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 10/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 10/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 diff --git a/tests/data/Solar_-_Utility_PV/R&D/30/df_gcc.csv b/tests/data/Solar_-_Utility_PV/R&D/30/df_gcc.csv index c3a95ca..e09166b 100644 --- a/tests/data/Solar_-_Utility_PV/R&D/30/df_gcc.csv +++ b/tests/data/Solar_-_Utility_PV/R&D/30/df_gcc.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 1/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 1/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 2/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 2/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 2/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 3/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 3/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 3/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 4/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 4/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 4/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 5/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 5/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 5/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 6/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 6/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 6/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 7/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 7/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 7/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 8/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 8/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 8/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 9/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 9/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 9/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 10/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 10/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 10/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility PV - Class 1/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 1/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 1/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 2/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 2/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 2/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 3/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 3/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 3/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 4/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 4/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 4/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 5/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 5/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 5/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 6/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 6/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 6/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 7/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 7/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 7/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 8/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 8/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 8/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 9/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 9/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 9/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 10/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 10/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 10/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 diff --git a/tests/data/Solar_-_Utility_PV/R&D/30/df_lcoe.csv b/tests/data/Solar_-_Utility_PV/R&D/30/df_lcoe.csv index 4120073..8d358f6 100644 --- a/tests/data/Solar_-_Utility_PV/R&D/30/df_lcoe.csv +++ b/tests/data/Solar_-_Utility_PV/R&D/30/df_lcoe.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,35.306862525662886,36.48165495551885,34.70048634364787,32.95539305958873,31.245241208996248,29.56894756797568,27.925476465437985,26.31383692328208,24.73308002687221,23.182296501880565,21.660614476616907,20.16719741156395,18.70124218005478,17.26197728593057,15.848661205652862,15.625076253280705,15.403128820724122,15.182800705346441,14.964073978637934,14.746930980949667,14.531354316351724,14.317326847612279,14.104831691294091,13.893852212965218,13.68437202252063,13.476374969611795,13.269845139181106,13.064766847098417,12.861124635896797,12.658903270604814 -Utility PV - Class 1/Moderate,35.306862525662886,36.63790416785185,35.38086238766601,34.13850939529895,32.91057326378015,31.696789535091366,30.496900919146096,29.310657010057724,28.137814018378318,26.978134518112967,25.831387207425127,24.697346682046163,23.575793220490166,22.466512580254136,21.369295804254,20.990474106949403,20.614454558101727,20.24120619157479,19.87069849585007,19.50290140571436,19.13778529412923,18.775320964277476,18.41547964178231,18.058232967094703,17.703552988044795,17.351412152553262,17.001783301498556,16.654639661736212,16.309954839266478,15.96770281254649 -Utility PV - Class 1/Conservative,35.306862525662886,36.845229148763266,36.31113498635153,35.77729663827698,35.24370786285893,34.71036261983507,34.177255062301775,33.64437952903842,33.111730537194376,32.579302775318965,32.04709109671568,31.515090513103345,30.983296188567532,30.4517034337872,29.920307700521665,29.314979961723694,28.7159796473295,28.123208065943583,27.536568567991846,26.955966493189347,26.381309119621665,25.812505614382257,25.24946698571074,24.692106036578934,24.140337319673996,23.594077093729766,23.053243281159443,22.5177554269446,21.987534658737218,21.46250364813331 -Utility PV - Class 2/Advanced,36.49554103497283,37.71351970908243,35.87559699976869,34.07456506966813,32.30927325228319,30.57862204179633,28.881559949383565,27.217080620073634,25.584220182223632,23.982054805349087,22.409698445152515,20.866300757235575,19.351045163234797,17.863147055053272,16.40185212452242,16.169108812259342,15.938108250536045,15.70883066656037,15.48125659073488,15.255366850745165,15.031142565789334,14.808565140944605,14.587616261667147,14.36827788842148,14.150532251435608,13.934361845578634,13.719749425357161,13.506678000027476,13.295130828820104,13.085091416273777 -Utility PV - Class 2/Moderate,36.49554103497283,37.87411611207597,36.577258826794896,35.29537588932197,34.02819278313849,32.77544249309452,31.536865202742046,30.31220800914389,29.10122465381875,27.90367526860799,26.719326135362763,25.54794945844957,24.3893231491621,23.243230621207562,22.109460596507574,21.717911762623455,21.329245169109367,20.943429118770194,20.560432377519415,20.180224165952122,19.802774151101527,19.42805243837404,19.056029563658637,18.686676485606032,18.319964578073368,17.955865622730457,17.59435180182338,17.235395691091668,16.878970252835206,16.525048829127247 -Utility PV - Class 2/Conservative,36.49554103497283,38.085699950378704,37.533624403969874,36.981813284416674,36.430260139899346,35.878958726797656,35.32790300135989,34.77708711176873,34.226505390582055,33.67615234752819,33.12602266263648,32.576111179684936,32.026412899948085,31.476922976229194,30.927636707161657,30.30396223890947,29.686724592516033,29.0758246324578,28.47116524856772,27.872651304575083,27.280189588206433,26.69368876279256,26.113059320328855,25.538213535938237,24.969065423688185,24.40553069371496,23.847526710610218,23.294972453026833,22.747788474462414,22.205896865180723 -Utility PV - Class 3/Advanced,38.32203874067068,39.58222657907709,37.63576269478314,35.730104867158765,33.86393201620889,32.03598329874064,30.245054377917103,28.4899939992346,26.76970084065762,25.083120608806325,23.42924335662422,21.80710100096559,20.215765021119868,18.654344321505086,17.1219832436721,16.885938247414813,16.65147136943894,16.41856646685077,16.18720762322305,15.957379144474343,15.72906555484244,15.502251592949136,15.276922207953866,15.053062555793797,14.83065799550787,14.609694085642678,14.390156580737784,14.172031427888472,13.955304763383776,13.739962909417775 -Utility PV - Class 3/Moderate,38.32203874067068,39.756726211450925,38.383111093485596,37.02621426810992,35.685715600754975,34.36130391833819,33.05267664868981,31.759539480342763,30.48160604116307,29.218597594438126,27.9702427511662,26.736277197401794,25.516443435612388,24.310490539091987,23.118173918557897,22.706140981455732,22.297235091229766,21.89142079595108,21.488663177598497,21.088927842045415,20.6921809092713,20.29838900379172,19.907519245301454,19.519539239524963,19.13441706926905,18.752121285672466,18.372620899647337,17.995885373507644,17.621884612779944,17.250588958191727 -Utility PV - Class 3/Conservative,38.32203874067068,39.99178057301154,39.41207522059651,38.83264752884682,38.25349072304753,37.67459824710303,37.09596375478909,36.5175811014216,35.93944433591915,35.36154769323764,34.78388558715705,34.20645260340119,33.62924349307265,33.05225316638631,32.475476686685596,31.810965758657034,31.153708724533328,30.50358745525608,29.860486372878558,29.224292382068278,28.59489480380491,27.972185311191645,27.35605786730204,26.74640866498717,26.143136068571636,25.546140557369373,24.95532467095353,24.370592956117083,23.791851915463564,23.21900995756985 -Utility PV - Class 4/Advanced,40.25155211809169,41.559256435241615,39.50073975209558,37.48686215938123,35.51613545078385,33.58714071380411,31.6985240011529,29.848992356237613,28.037310155911346,26.26229573833908,24.522818287818346,22.81779495179606,21.14618816824208,19.507003184053854,17.899285747337977,17.65832370695242,17.418817621018757,17.180753874892424,16.94411903183876,16.708899829938435,16.475083179062434,16.24265615791449,16.011606011139214,15.781920146494038,15.553586132083161,15.326591693651922,15.100924711939774,14.876573220090439,14.653525401117603,14.43176958542465 -Utility PV - Class 4/Moderate,40.25155211809169,41.74770318357412,40.29502495274951,38.86074875049046,37.444510105248426,36.04595496078288,34.6647392563864,33.30052853048355,31.952997545888685,30.621829935162786,29.306717864649638,28.007361715895357,26.72346978326744,25.45475798668981,24.200949598500628,23.76732170371826,23.33706758134045,22.91014802281802,22.48652442483738,22.06615877768717,21.64901365389234,21.235052197108228,20.824238111268045,20.416535649976762,20.011909606145043,19.61032530185697,19.211748578465205,18.816145786907924,18.423483778241543,18.033729894383743 -Utility PV - Class 4/Conservative,40.25155211809169,42.005365396217144,41.39647189856755,40.78787004178856,40.17955271005858,39.5715130171828,38.96374429740481,38.35624009665585,37.74899416421778,37.14200044477669,36.53525307084659,35.92874635554266,35.32247478568567,34.716433015220005,34.11061585892858,33.40459837976591,32.706622386130796,32.01655127137556,31.334251505611142,30.65959254957064,29.992446771350664,29.33268936591871,28.680198277280024,28.034854123201946,27.39654012239834,26.76514202408067,26.140548039786644,25.522648777400782,24.911337177285276,24.306508450442724 -Utility PV - Class 5/Advanced,42.375270019865845,43.74096288659626,41.56414451271401,39.435559171160705,37.35356819703643,35.316610295680256,33.32319667732263,31.37190658923147,29.46138320429505,27.590329830158414,25.757506407438342,23.96172626931317,22.201853138023065,20.47679833660889,18.78551819663423,18.536592794451256,18.28906705426394,18.042928673326113,17.79816550266805,17.554765544476496,17.312716949533755,17.072008014714033,16.83262718053553,16.59456302876661,16.357804280084565,16.122339791785507,15.888158555543898,15.65524969522049,15.42360246471717,15.193206245877564 -Utility PV - Class 5/Moderate,42.375270019865845,43.94379932138853,42.40845134661921,40.89299339961955,39.397023923596024,37.9201529797825,36.462001778073706,35.022202233619225,33.60039654749321,32.19623680972354,30.80938462311712,29.439510746452967,28.086294755737054,26.749424722322434,25.428596906797125,24.97093958557056,24.516916618579234,24.066484898654675,23.6196019976991,23.17622615336611,22.73631625605373,22.29983183620107,21.86673305188065,21.436980676678154,21.010536087851982,20.58736125476513,20.167418727582024,19.750671626223294,19.337083629571694,18.92661896492242 -Utility PV - Class 5/Conservative,42.375270019865845,44.22161649134983,43.5805970767309,42.9398846902883,42.29947184076154,41.65935127863229,41.019515986451225,40.37995916962554,39.74067424764205,39.10165484570158,38.46289478674285,37.82438808383451,37.18612893291569,36.548111705866766,35.91033094389268,35.16216174338069,34.42271910725837,33.69185124570858,32.969409868926405,32.25525008681701,31.54923031212314,30.851212166846263,30.161060391831466,29.478642759391807,28.80382998885389,28.136495664911152,27.476516158676553,26.823770551331286,26.17814056027022,25.539510467649553 -Utility PV - Class 6/Advanced,44.69786921816145,46.125755211570805,43.8184893023066,41.56353452259271,39.35907730814197,37.20339104449412,35.09483055523292,33.031827040443375,31.012883419203256,29.0365700356723,27.101520693265865,25.20642898561813,23.35004489666835,21.531171645336485,19.748662752968674,19.49149773265761,19.235661721965904,18.98114383051835,18.727933298126032,18.476019492593114,18.22539190757398,17.97604016047907,17.727953990428105,17.48112325624928,17.23553793452301,16.991188117669104,16.74806401207596,16.506155936270712,16.2654543191291,16.025949698123927 -Utility PV - Class 6/Moderate,44.69786921816145,46.34488772560332,44.71851995778135,43.113725917586905,41.530061085476255,39.96709398012252,38.424405629756485,36.90158907257191,35.39824888410761,33.91400072970339,32.44847094029465,31.001296109958847,29.57212271376136,28.160606744569126,26.766413367609008,26.282320169738767,25.802157077856386,25.325876440023873,24.85343137159613,24.38477573983919,23.919864148917096,23.458651925236975,23.001095103142532,22.547150410946244,22.096775257290933,21.64992771783179,21.206566522229952,20.766651041449293,20.330141275348144,19.896997840557976 -Utility PV - Class 6/Conservative,44.69786921816145,46.64541440371697,45.96926055390064,45.293430560552125,44.617916521813065,43.942710790817245,43.26780596548714,42.59319487881663,41.918870589612936,41.244826373672545,40.5710557153679,39.89755229962242,39.22431000425321,38.551322892662014,37.87858520685582,37.08381836294369,36.29855696376611,35.52263149851703,34.75587646308972,33.99813024239011,33.249234996773964,32.50903655244033,31.777384295621403,31.054131070416222,30.339133080122647,29.632249791928764,28.933343844830855,28.242280960651343,27.55892985803556,26.88316216931171 -Utility PV - Class 7/Advanced,47.12849838613306,48.621417372484494,46.17760233619098,43.790381903553126,41.45775674096657,39.17782477631851,36.94877498253329,34.768881669418974,32.636499231910975,30.550057309237467,28.508056315025613,26.50906330308082,24.551708137631678,22.634679940342874,20.75672378944329,20.490899062299565,20.22633446546873,19.963020357779808,19.70094720923585,19.44010559913534,19.180486214237952,18.922079846973233,18.664877393690908,18.408869852951696,18.15404832385716,17.90040400441771,17.64792818995737,17.39661227155445,17.14644773451695,16.897426156891648 -Utility PV - Class 7/Moderate,47.12849838613306,48.85621580976901,47.13327791959729,45.4337949994479,43.757272757689236,42.103231629765936,40.4712061779015,38.86074452363132,37.27140781083375,35.7027696971313,34.15441587171924,32.625943597843126,31.11696127829593,29.627088042438963,28.155953353371718,27.645118348339818,27.138489348983992,26.63601463778804,26.13764334170631,25.64332541499761,25.153011622476292,24.66665352316843,24.18420345436205,23.705614516040047,23.23084055568535,22.759836153447896,22.29255660766339,21.828957920714224,21.368996785223068,20.912630570570087 -Utility PV - Class 7/Conservative,47.12849838613306,49.18194929419292,48.4690268176356,47.756445808564045,47.04419793542409,46.3322751355199,45.620669604255795,44.90937378489043,44.19838035877529,43.487682236050865,42.77727254677574,42.06714463246525,41.35729203801782,40.64770850400839,39.93838795932959,39.09377930406823,38.259553174365266,37.43551929980555,36.62149203094256,35.817290199862086,35.022736985764574,34.237659785356605,33.46189008785209,32.69526335439277,31.937618901707154,31.18879978983478,30.448652713751223,29.717027898736593,28.99377899933744,28.278763001779122 -Utility PV - Class 8/Advanced,49.01755994746928,50.570065448614066,48.028071015134636,45.54496880209788,43.118677554193354,40.74721729147995,38.428702835312706,36.161337863650814,33.94340944169501,31.773282980496475,29.64939758189955,27.570261733089485,25.53444931824348,23.540595918438772,21.58739537414197,21.31102236783686,21.035957210286814,20.762189908736808,20.48971058558856,20.21850947645424,19.948576928256134,19.679903397370822,19.412479447816544,19.146295749482512,18.881343076398693,18.617612305045164,18.35509441269958,18.093780475821827,17.833661668474704,17.574729260779492 -Utility PV - Class 8/Moderate,49.01755994746928,50.81249325797095,49.01862755849032,47.24932038855515,45.504051646558146,43.78231678124966,42.083626157042104,40.40750445399327,38.753490100010524,37.12113473303267,35.510002691141416,33.91967052872665,32.34972655698684,30.799770407186468,29.26941261521951,28.73929835086923,28.213515224030697,27.692010387086256,27.174731848749516,26.661628456790627,26.152649881178153,25.647746597625627,25.146869871531806,24.64997174230338,24.157005008049726,23.667923210639465,23.182680621108744,22.701232225411765,22.223533710504114,21.749541450749962 -Utility PV - Class 8/Conservative,49.01755994746928,51.15331976227013,50.41182106341006,49.67067751914915,48.92988046397779,48.189421512021426,47.44929254585109,46.70948570582698,45.96999337994567,45.23080819416329,44.49192300316911,43.75333088158504,43.01502511556828,42.27699919479593,41.53924680481112,40.65926186052967,39.79015896374836,38.931737505203984,38.08380177645827,37.24616082114921,36.41862829162746,35.601022310751695,34.793165338627716,33.99488404408599,33.2060091807025,32.426375467176435,31.65582147188716,30.894189501461188,30.14132549318747,29.397078911126908 -Utility PV - Class 9/Advanced,51.519856902699956,53.14379146394278,50.46516232675544,47.849329020865554,45.294048826274576,42.79718906270257,40.35672002042475,37.970708469743265,35.63731169015189,33.35477196751989,31.12141151383799,28.935627769406963,26.795889051950695,24.70073052111612,22.648750430277936,22.36154341468391,22.075626150221826,21.79098916687413,21.50762310196803,21.22551869834524,20.944666802575927,20.665058363215355,20.386684429101948,20.109536147695554,19.833604763454534,19.55888161625068,19.28535813982063,19.013025860252835,18.741876394508957,18.471901448978596 -Utility PV - Class 9/Moderate,51.519856902699956,53.40059628810464,51.50981884251529,49.645322274108864,47.806542558115005,45.99293269553614,44.20396201553448,42.43911551585233,40.697893238585976,38.979809678866516,37.284393224211684,35.61118562250023,33.95974147669043,32.32962776455707,30.72042338185913,30.16320055204238,29.61056057596368,29.062447164630594,28.518804947154955,27.97957945211041,27.444717089342582,26.91416513221863,26.387871700304377,25.865785742456563,25.34785702031902,24.834036092211385,24.32427429739948,23.818523740737014,23.316737277668185,22.818868499581566 -Utility PV - Class 9/Conservative,51.519856902699956,53.76464510013363,52.9852936411922,52.20631546713372,51.42770147008304,50.6494428360752,49.87153103329466,49.093957800874946,48.316715138227536,47.53979529487108,46.76319076073393,45.986894256904435,45.210898726804906,44.43519732776703,43.65978342298729,42.73052499763834,41.81294365748743,40.906820679541944,40.01194276943232,39.12810189403011,38.2550951202212,37.39272445957179,36.540796718637274,35.69912335467635,34.867520336543954,34.045808010547596,33.233810971061516,32.43135793570312,31.638281624884897,30.854418645564202 -Utility PV - Class 10/Advanced,56.16491143891718,57.91715947135465,54.98115018831235,52.115685911156,49.318191003625266,46.586218447117396,43.91744148641999,41.30964596146779,38.760723255509625,36.26866379858625,33.83155107251304,31.447556069834327,29.114932164630527,26.83201035775008,24.5971948631163,24.2915964758276,23.987214553488624,23.684040897027916,23.38206739829626,23.08128603845929,22.7816888864309,22.48326809734613,22.186015911072218,21.889924650756715,21.594986721411278,21.301194608530267,21.00854087674278,20.717018168497347,20.426619202778042,20.137336773851153 -Utility PV - Class 10/Moderate,56.16491143891718,58.20516904758389,56.13471347078613,54.093721643326525,52.08154797275688,50.09756665491734,48.141170857523996,46.2117719481626,44.30879876358665,42.431696917485226,40.57992814412741,38.75296967550556,36.95031364979473,35.17146654912161,33.415948664794875,32.80617974901022,32.20155994803718,31.602024333100477,31.00750906253788,30.417951359142997,29.833289488072417,29.253462735300737,28.678411386607873,28.10807670708324,27.542400921131986,26.98132719296926,26.42479960758826,25.872763152189084,25.32516369805515,24.78194798286478 -Utility PV - Class 10/Conservative,56.16491143891718,58.61209079630746,57.76247264317664,56.91326143046943,56.06444722914038,55.21602043055327,54.3679717336601,53.52029213279077,52.672972906019936,51.826005604079185,50.979382039785314,50.133094277956545,49.28713462579082,48.44149562368165,47.59617003644818,46.57561990069481,45.56821682597206,44.57370839615445,43.59184861568371,42.622397706713194,41.665121913895206,40.719793316476974,39.78618964738837,38.86409411901939,37.95329525540087,37.05358673051529,36.164767212478274,35.28664021334331,34.41901394429454,33.561701176003375 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility PV - Class 1/Advanced,38.88478343178914,40.54740688558426,38.3178621454369,36.132829265018074,33.99093000201607,31.890846949889802,29.831319808242725,27.81114196473113,25.829157354485417,23.884257567605623,21.97537917915417,20.101501279335974,18.261643184332684,16.45486231062662,16.222190758330832,15.991224315278581,15.761944012448065,15.534331166771038,15.308367375632915,15.084034511502885,14.861314716690448,14.64019039822474,14.420644222853278,14.202659112156663,13.98621823777621,13.771305016751178,13.557903106962732,13.345996402681667,13.135569030217065 +Utility PV - Class 1/Moderate,39.05132513035968,40.892788724505934,39.236106743415,37.59850829488518,35.97964783307449,34.37918900967083,32.79680431571597,31.23217474350129,29.684989467018415,28.15494553959057,26.641747607436795,25.145107638034585,23.664744662247205,22.200384529272792,21.796831621958027,21.396357035498294,20.99892521292566,20.604501152584522,20.21305039708152,19.82453902250577,19.4389336279116,19.056201325055977,18.676309728383398,18.29922694525093,17.924921566386544,17.55336265657414,17.18451974555869,16.818362819165376,16.45486231062662 +Utility PV - Class 1/Conservative,39.27230707299824,41.35559339820569,40.49957285727484,39.643806960859216,38.78828964599417,37.933015040674576,37.07797745639544,36.22317138103956,35.368591472093335,34.51423255017331,33.6600895928471,32.806157728732856,31.952432231863174,31.098908516299264,30.461577935755226,29.830978482556162,29.20700426076447,28.589551581095627,27.97851890380392,27.373806783331304,26.775317814656287,26.182956581282262,25.59662960480715,25.016245296018596,24.44171390746123,23.87294748742461,23.30985983530237,22.752366458275304,22.200384529272792 +Utility PV - Class 2/Advanced,40.197793880958145,41.92051991453289,39.6191447222131,37.36330426424854,35.151599460594625,32.98269267347351,30.855303944890156,28.768207549229434,26.720228826380747,24.71024126550961,22.737163813529794,20.799958385658048,18.89762755825921,17.029212426599877,16.787013598708413,16.546629399904766,16.308039226264878,16.07122279010027,15.836160113785253,15.602831523731629,15.37121764450683,15.141299393091323,14.913057973271421,14.686474870163574,14.461531844866654,14.238210929238454,14.016494420793107,13.796364877716055,13.577805113993332 +Utility PV - Class 2/Moderate,40.368969129393065,42.27556979637443,40.56571773262879,38.87532673351647,37.20404797366576,35.55154185836983,33.91747766391036,32.30153319814777,30.703394479837026,29.122755435273618,27.55931761100315,26.012789901443625,24.482888290372145,22.9693356053203,22.55221408809059,22.138259523174387,21.727435490001728,21.31970613457349,20.915036158223952,20.51339080665777,20.114735859253116,19.719037618623336,19.326262900429608,18.93637902343733,18.54935379980923,18.165155525628478,17.78375297164523,17.405115374240307,17.029212426599877 +Utility PV - Class 2/Conservative,40.594490469916124,42.74791493559736,41.863074693686485,40.97849766942482,40.09417759572546,39.210108402890114,38.32628421089849,37.44269932205658,36.559348213984,35.67622553292267,34.79332608734961,33.91064484187786,33.028176911430535,32.14591755567373,31.489242315976888,30.839416012027762,30.196332222631966,29.559886717111933,28.929977399297513,28.306504253224816,27.689369290482766,27.078476499149463,26.473731794262605,25.87504296977054,25.2823196519126,24.695473253979404,24.114416932405792,23.539065544150684,22.9693356053203 +Utility PV - Class 3/Advanced,42.189596665832795,43.9772678780917,41.54407232425465,39.16115307285743,36.82690644805382,34.539801007550004,32.2983730880429,30.101222719694636,27.947009869959967,25.83445098234933,23.7623157801562,21.72942430894749,19.734644194826025,17.776888098219317,17.531236772392898,17.28722890961442,17.04484768241935,16.804076499715073,16.564899002473325,16.327299059520914,16.091260763426266,15.856768426478999,15.623806576759954,15.392359954299202,15.16241350731969,14.933952388564089,14.706961951702649,14.481427747819918,14.25733552197814 +Utility PV - Class 3/Moderate,42.37559098056597,44.36275281640155,42.55500667900191,40.76895480579625,39.00419039910462,37.260317721905004,35.53695166698707,33.83371734983971,32.15024972351624,30.486193213883936,28.841201373808165,27.214936554951453,25.60706959598269,24.017279526095614,23.578406530292497,23.142965125356444,22.710914742334204,22.282215459250136,21.85682798800294,21.434713661587377,21.015834421631272,20.600152806238558,20.18763193812936,19.7782355130685,19.371927788573966,18.968673572897355,18.568438214268404,18.17118759039615,17.776888098219317 +Utility PV - Class 3/Conservative,42.62612890038145,44.88732611677191,43.95820214523471,43.02935456463908,42.10077679424832,41.172462460593046,40.24440538937473,39.31659959774602,38.38903928694717,37.46171883527976,36.53463279139992,35.60777586791392,34.68114293526072,33.754729015866246,33.05518932416815,32.36336095884516,31.679117356925694,31.002334705797082,30.33289186898852,29.670670314342054,29.01555404448251,28.367429529501116,27.726185641770968,27.09171359281616,26.463906872159427,25.84266118807654,25.227874410188388,24.61944651382463,24.017279526095614 +Utility PV - Class 4/Advanced,44.29685791505168,46.156487581995655,43.586687432035475,41.07180513706312,38.61003663881631,36.19966086198418,33.83903455542334,31.52658755836553,29.260818446548857,27.040290519095315,24.863628091942342,22.729513067872173,20.636681756798474,18.583921923067898,18.333139051810527,18.083872642152144,17.836108496922105,17.589832604779037,17.345031136971926,17.10169044417397,16.859797053387368,16.619337664916934,16.380299149410618,16.142668544965115,15.906433054294782,15.671580041962073,15.43809703166786,15.205971703600035,14.975191891838778 +Utility PV - Class 4/Moderate,44.49771807356885,46.57252058999854,44.6634757378493,42.77828017476431,40.91647085771944,39.077597622979475,37.261222682569766,35.46692014809825,33.694275579945426,31.942885560020432,30.21235728644081,28.502308188638484,26.81236556152224,25.14216621744312,24.680352937304153,24.222238270945226,23.767777492848264,23.316926605571787,22.869642324741903,22.425882064420804,21.985603922841396,21.548766668497194,21.115329726576995,20.685253165734117,20.25849768518042,19.83502460209563,19.414795839342823,18.997773913481254,18.583921923067898 +Utility PV - Class 4/Conservative,44.77235307434926,47.1474014954613,46.171496162825456,45.19588113740591,44.22054950712609,43.24549457761262,42.270709863691266,41.29618908127851,40.32192613964724,39.347915134046715,38.374150338658076,37.40062619986749,36.4273373298407,35.45427850038292,34.711153761198425,33.976571951237325,33.25038691195544,32.532455794655434,31.82263896743679,31.12079992526451,30.426805203035237,29.740524291525016,29.06182955610793,28.390596158139665,27.72670197890472,27.070027546030424,26.420455962274772,25.777872836599496,25.14216621744312 +Utility PV - Class 5/Advanced,46.62227826607742,48.567569420154456,45.8524745014106,43.19666131155097,40.59814525725885,38.05503431366089,35.56552323350617,33.12788823235017,30.740482099670544,28.401729692323816,26.110123772246116,23.864221154976388,21.66263913957699,19.50405219395651,19.244971317048897,18.987348426795585,18.731170690359846,18.47642543562268,18.223100148438,17.971182469949706,17.720660193969028,17.471521264410303,17.223753772783628,16.97734595574264,16.732286192686068,16.488563003411375,16.246165045819158,16.005081113666865,15.765300134370543 +Utility PV - Class 5/Moderate,46.83847599199173,49.01519420440529,46.99917724896868,45.008919137100875,43.04390980917531,41.10365358508855,39.18766860010342,37.29548627113738,35.42665079131368,33.58071865079009,31.757258182053537,29.955849128027396,28.176082231477455,26.417558844329935,25.930208284746097,25.44683876559322,24.967401237936592,24.491847465091286,24.02013000562512,23.552202196794372,23.088018138399065,22.62753267704539,22.170701390803004,21.71748057424546,21.26782722386246,20.821699023832977,20.37905433214864,19.93985216707727,19.50405219395651 +Utility PV - Class 5/Conservative,47.134593602356425,49.63495229311218,48.60755707955757,47.58046749015986,46.55367624815339,45.52717630596201,44.50096083624627,43.47502322336723,42.44935705524404,41.42395611558457,40.39881437646921,39.37392599126912,38.349285287881735,37.32488676226675,36.537460770368625,35.75930215897038,34.99024864372055,34.23014170115584,33.478826460514604,32.736151599260104,32.001969242166055,31.276134863823792,30.558507194436334,29.848948128771067,29.14732263814812,28.45349868534719,27.767347142320567,27.08874171060502,26.417558844329935 +Utility PV - Class 6/Advanced,49.16416221294041,51.2017640691508,48.32671190521344,45.51588547168164,42.76709064209705,40.07823720946834,37.4473323357178,34.87247453895825,32.35184816245778,29.883718276345732,27.466425969220712,25.098383992028296,22.778072721033563,20.504036410545105,20.236368082898483,19.9700843269526,19.705173778873466,19.441625210995458,19.17942752952087,18.918569772272367,18.659041106496684,18.40083082671816,18.14392835264055,17.888323227095754,17.634005114038146,17.380963796583142,17.129189175088708,16.878671265278754,16.62940019640702 +Utility PV - Class 6/Moderate,49.397729477402706,51.685144603587695,49.55151183143697,47.445796027134136,45.36743270873521,43.315873545050216,41.29058571893541,39.29105132475092,37.31676679756277,35.3672423718838,33.442001567939606,31.540580703618705,29.662528430420352,27.807405291853122,27.291966082105997,26.780828159571833,26.27393744633759,25.7712407768998,25.272685878752533,24.778221353476624,24.28779665831458,23.801362088216663,23.31886875834382,22.84026858701371,22.365514279076578,21.894559309708196,21.427357908607544,20.963865044587216,20.504036410545105 +Utility PV - Class 6/Conservative,49.71805252218159,52.35545650109428,51.27174949771,50.188364869819445,49.10529494181562,48.02253227984295,46.940069682353794,45.85790017110438,44.7760169825661,43.69441355973029,42.61308354428554,41.53202076914782,40.4512192513252,39.37067318509954,38.53427922151575,37.70797601309225,36.89158246448947,36.084921780802524,35.28782134081642,34.50011257471367,33.72163084605296,32.95221533784609,32.19170894256808,31.439958155943028,30.696812974355616,29.962126795744624,29.235756323841485,28.51756147562301,27.807405291853122 +Utility PV - Class 7/Advanced,51.8242192406263,53.95838007524044,50.91590969776537,47.9428542737795,45.03679735444376,42.1954386136346,39.41658647043167,36.69815131735935,34.03813929154219,31.434646533916066,28.885853888422176,26.390021998904512,23.945486766398048,21.55065513377082,21.273961676093087,20.998581215394605,20.724503687115117,20.451719143077902,20.180217749516974,19.909989785150856,19.641025639301677,19.373315810058052,19.10685090248054,18.841621626848287,18.57761879694575,18.314833328388215,18.05325623698498,17.79287863713917,17.533691740283043 +Utility PV - Class 7/Moderate,52.074484377859335,54.47609373510974,52.21801601572716,49.990262082495285,47.79220447535381,45.62323399116028,43.482758959215055,41.370204555476256,39.285012152754994,37.226638704419656,35.194556159349794,33.18825090607228,31.20722324418295,29.250986881312492,28.707116701493085,28.167847268445964,27.633119985809888,27.102877257812846,26.577062467753493,26.055619957043252,25.538495004791788,25.02563380791932,24.51698346177968,24.012491941278665,23.512108082472682,23.01578156463347,22.52346289276473,22.03510338055745,21.55065513377082 +Utility PV - Class 7/Conservative,52.421674657843866,55.20249824827274,54.059860251128896,52.91756215996272,51.77559588177472,50.63395357846309,49.49262765686661,48.35161075927101,47.210895754353196,46.07047572854038,44.93034397776201,43.79049399957367,42.650919485633814,41.51161431451468,40.62285584465628,39.74511479370138,38.87818804773567,38.02187744671734,37.175989634542134,36.34033591451656,35.51473211001329,34.69899843009334,33.89295933988976,33.09644343555742,32.309283323602244,31.531315504412316,30.7623802598211,30.002321544540933,29.250986881312492 +Utility PV - Class 8/Advanced,53.90122913827099,56.12064678560005,52.95600124754787,49.86358734687733,46.84088967142278,43.885513721512524,40.99517822693623,38.1677080947591,35.40102792254697,32.693156019876504,30.042198888069553,27.44634611412253,24.903865639973375,22.413099372700703,22.125426110065717,21.839115568760405,21.55415731710723,21.270541043983712,20.988256556778513,20.70729377939576,20.427642750306344,20.149293620644677,19.872236652349546,19.59646221634762,19.321960790778615,19.048722959260555,18.776739409194175,18.506000930105227,18.236498412023575 +Utility PV - Class 8/Moderate,54.159626211435004,56.65515889215218,54.30463752393517,51.98586027569809,49.698166981911335,47.44091675744565,45.21348723125838,43.01527382097015,40.84568904547531,38.70416187297978,36.590137102083155,34.50307477372368,32.442449611984266,30.407750491921522,29.843330069410833,29.283648677601285,28.728646386499914,28.178264282741374,27.63244444785379,27.09112993708802,26.55426475879296,26.021793854320467,25.493663078443667,24.969819180273277,24.450209784656874,23.934783374046866,23.42348927082302,22.916277620056263,22.413099372700703 +Utility PV - Class 8/Conservative,54.52290372238252,57.41519165250871,56.226753055030834,55.03866798805376,53.8509280341846,52.66352504114524,51.476451111416196,50.28969859236237,49.10326006681433,47.9171283440811,46.73129645137144,45.54575762560211,44.360505305572936,43.175533124489704,42.249569182444,41.33515173233702,40.432066659223985,39.54010510074522,38.65906328722947,37.78874238759801,36.9289483608257,36.07949181272673,35.24018785784368,34.41085598622933,33.59131993492009,32.781407563909696,31.98095073644047,31.189785203437758,30.407750491921522 +Utility PV - Class 9/Advanced,56.644492261636486,58.96838015887308,55.635324690497285,52.379244634858345,49.197430999840016,46.08730608997091,43.046415124061674,40.072418541457516,37.1630849256959,34.31628448335917,31.529983023569248,28.80223639011523,26.13118530381971,23.51505057758705,23.216092967708487,22.91847934125316,22.62219980949787,22.327244596158963,22.03360403546895,21.741268570299525,21.450228750329643,21.160475230257255,20.87199876805333,20.584790223256785,20.298840555309308,20.014140821928574,19.730682177518915,19.448455871618236,19.167453247380113 +Utility PV - Class 9/Moderate,56.918213395832495,59.53444876738927,57.05841287629297,54.61632869516933,52.20748048832062,49.83117363752516,47.48673379883179,45.17350610426466,42.89085440532052,40.638160555412064,38.41482372865287,36.220259772598,34.05390059274997,31.915193566816942,31.32193204700176,30.733683703291245,30.150384751710327,29.571972496422763,28.9983853063497,28.429562592397065,27.86544478527289,27.305973313876695,26.751090584243467,26.200739959025455,25.654865737495495,25.113413136056405,24.576328269241216,24.043558131189677,23.51505057758705 +Utility PV - Class 9/Conservative,57.30624292003054,60.34617922941023,59.097072041183765,57.8483364308333,56.599963551266534,55.3519448340398,54.10427197847319,52.85693694127234,51.60993192662878,50.363249376774036,49.11688196296291,47.87082257686356,46.62506432233322,45.37960050755921,44.401845716791755,43.436478151106286,42.48326446542695,41.54197712914069,40.612394246323326,39.69429938258929,38.78748139828219,37.89173428773709,37.00685702435829,36.13265341126889,35.26893193729967,34.41550563809626,33.57219196213365,32.738812641436944,31.915193566816942 +Utility PV - Class 10/Advanced,61.73229273107112,64.24529747638576,60.59589897009364,57.03286984644754,53.553102850694586,50.15364398912125,46.8316826403788,43.584542480896864,40.409673140649375,37.30464251601927,34.26712967544302,31.29491830116422,28.385890616999248,25.53802175769069,25.21990328031412,24.903052690662278,24.587461421134826,24.273120999496435,23.96002304718508,23.648159277663286,23.33752149481105,23.028101591359036,22.719891547360785,22.412883428702596,22.107069385650107,21.80244165143015,21.49899254084696,21.19671444893162,20.89559984962366 +Utility PV - Class 10/Moderate,62.03927414437624,64.87984812014535,62.17105181629305,59.50028575221603,56.86673104676328,54.26959337427705,51.70810197623054,49.1815087254148,46.689087239059795,44.23013203758533,41.80395774595546,39.40989833486119,37.0473063991811,34.71555247137372,34.06644235406401,33.42295920594328,32.78502967002305,32.152581669500336,31.525544379677957,30.903848200629163,30.287424730583275,29.676206740010013,29.070128146381027,28.469123989587665,27.873130407995003,27.28208461511276,26.69592487686442,26.11459048943652,25.53802175769069 +Utility PV - Class 10/Conservative,62.47300074181526,65.7870191390075,64.42529185903949,63.063969658583595,61.70304289288952,60.34250222097866,58.982338593777925,57.62254324280572,56.26310766937984,54.90402363431984,53.54528314811741,52.18687846155017,50.828802056715865,49.47104663846484,48.39733396930846,47.33756299867141,46.29146461498742,45.25877657690622,44.239243295691956,43.232615625833915,42.2386506635102,41.25711155256327,40.28776729766265,39.3303925843464,38.384767605647866,37.45067789502837,36.52791416535001,35.616272153635464,34.71555247137372 diff --git a/tests/data/Solar_-_Utility_PV/R&D/30/df_occ.csv b/tests/data/Solar_-_Utility_PV/R&D/30/df_occ.csv index d6eafc7..efd3f06 100644 --- a/tests/data/Solar_-_Utility_PV/R&D/30/df_occ.csv +++ b/tests/data/Solar_-_Utility_PV/R&D/30/df_occ.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 1/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 1/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 2/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 2/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 2/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 3/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 3/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 3/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 4/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 4/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 4/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 5/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 5/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 5/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 6/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 6/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 6/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 7/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 7/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 7/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 8/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 8/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 8/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 9/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 9/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 9/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 10/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 10/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 10/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility PV - Class 1/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 1/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 1/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 2/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 2/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 2/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 3/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 3/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 3/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 4/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 4/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 4/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 5/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 5/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 5/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 6/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 6/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 6/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 7/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 7/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 7/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 8/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 8/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 8/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 9/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 9/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 9/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 10/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 10/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 10/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 diff --git a/tests/data/Solar_-_Utility_PV/R&D/30/df_tc.csv b/tests/data/Solar_-_Utility_PV/R&D/30/df_tc.csv index 950cc2a..ab0a526 100644 --- a/tests/data/Solar_-_Utility_PV/R&D/30/df_tc.csv +++ b/tests/data/Solar_-_Utility_PV/R&D/30/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889 -10 year CRF/Moderate,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889 -10 year CRF/Conservative,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889 -ITC Schedule/*,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257 -PVD/Moderate,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257 -PVD/Conservative,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257 -PFF/Advanced,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783 -PFF/Moderate,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783 -PFF/Conservative,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783 -Year (Advanced)/nan,2021,2022,2023,2024.0,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313 -2/nan,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498 -3/nan,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547 -4/nan,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013 -5/nan,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825 -6/nan,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837 -Year (Moderate)/nan,2021,2022,2023,2024.0,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313 -2/nan,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498 -3/nan,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547 -4/nan,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013 -5/nan,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825 -6/nan,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837 -Year (Conservative)/nan,2021,2022,2023,2024.0,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313 -2/nan,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762 +10 year CRF/Moderate,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762 +10 year CRF/Conservative,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762 +ITC Schedule/*,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615 +PVD/Moderate,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615 +PVD/Conservative,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615 +PFF/Advanced,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373 +PFF/Moderate,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373 +PFF/Conservative,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373 +Year (Advanced)/nan,2022,2023,2024,2025.0,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105 +2/nan,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908 +3/nan,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006 +4/nan,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366 +5/nan,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548 +6/nan,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175 +Year (Moderate)/nan,2022,2023,2024,2025.0,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105 +2/nan,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908 +3/nan,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006 +4/nan,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366 +5/nan,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548 +6/nan,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175 +Year (Conservative)/nan,2022,2023,2024,2025.0,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105 +2/nan,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908 diff --git a/tests/data/Solar_-_Utility_PV/R&D/30/df_vom.csv b/tests/data/Solar_-_Utility_PV/R&D/30/df_vom.csv index c3a95ca..d06281a 100644 --- a/tests/data/Solar_-_Utility_PV/R&D/30/df_vom.csv +++ b/tests/data/Solar_-_Utility_PV/R&D/30/df_vom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 1/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 1/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 2/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 2/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 2/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 3/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 3/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 3/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 4/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 4/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 4/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 5/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 5/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 5/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 6/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 6/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 6/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 7/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 7/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 7/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 8/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 8/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 8/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 9/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 9/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 9/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 10/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 10/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 10/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility PV - Class 1/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 1/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 1/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 2/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 2/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 2/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 3/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 3/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 3/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 4/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 4/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 4/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 5/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 5/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 5/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 6/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 6/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 6/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 7/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 7/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 7/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 8/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 8/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 8/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 9/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 9/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 9/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 10/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 10/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 10/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Solar_-_Utility_PV/R&D/TechLife/df_capex.csv b/tests/data/Solar_-_Utility_PV/R&D/TechLife/df_capex.csv index b581551..3b38a3a 100644 --- a/tests/data/Solar_-_Utility_PV/R&D/TechLife/df_capex.csv +++ b/tests/data/Solar_-_Utility_PV/R&D/TechLife/df_capex.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 1/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 1/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 2/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 2/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 2/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 3/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 3/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 3/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 4/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 4/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 4/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 5/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 5/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 5/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 6/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 6/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 6/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 7/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 7/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 7/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 8/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 8/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 8/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 9/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 9/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 9/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 -Utility PV - Class 10/Advanced,1290.8062682686857,1373.1981577326442,1316.2190335666319,1259.2399094006194,1202.2607852346068,1145.2816610685943,1088.3025369025818,1031.3234127365695,974.344288570557,917.3651644045444,860.386040238532,803.4069160725195,746.4277919065071,689.4486677404946,632.4695435744817,625.0400563687051,617.6105691629285,610.181081957152,602.7515947513755,595.3221075455988,587.8926203398223,580.4631331340457,573.0336459282689,565.6041587224925,558.1746715167158,550.7451843109393,543.3156971051627,535.8862098993861,528.4567226936095,521.0272354878324 -Utility PV - Class 10/Moderate,1290.8062682686857,1373.1981577326442,1331.352787313789,1289.507416894934,1247.6620464760786,1205.8166760572233,1163.9713056383682,1122.125935219513,1080.2805648006577,1038.4351943818024,996.5898239629472,954.744453544092,912.8990831252368,871.0537127063815,829.2083422875256,816.0924223733226,802.9765024591197,789.8605825449168,776.744662630714,763.6287427165109,750.512822802308,737.3969028881052,724.2809829739022,711.1650630596994,698.0491431454964,684.9332232312935,671.8173033170906,658.7013834028876,645.5854634886848,632.4695435744817 -Utility PV - Class 10/Conservative,1290.8062682686857,1373.1981577326442,1352.2929183600088,1331.3876789873734,1310.4824396147383,1289.577200242103,1268.6719608694677,1247.7667214968324,1226.8614821241972,1205.9562427515618,1185.0510033789265,1164.145764006291,1143.2405246336557,1122.3352852610205,1101.4300458883845,1083.281932314994,1065.1338187416036,1046.985705168213,1028.8375915948225,1010.6894780214318,992.5413644480412,974.3932508746506,956.2451373012601,938.0970237278696,919.9489101544789,901.8007965810883,883.6526830076979,865.5045694343072,847.3564558609166,829.2083422875256 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility PV - Class 1/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 1/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 1/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 2/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 2/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 2/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 3/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 3/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 3/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 4/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 4/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 4/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 5/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 5/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 5/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 6/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 6/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 6/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 7/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 7/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 7/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 8/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 8/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 8/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 9/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 9/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 9/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 +Utility PV - Class 10/Advanced,1482.6832803021205,1610.9046644782707,1533.570638746058,1456.236613013845,1378.902587281632,1301.5685615494185,1224.2345358172054,1146.9005100849922,1069.5664843527793,992.2324586205659,914.8984328883529,837.5644071561397,760.2303814239264,682.8963556917138,674.8745152900256,666.8526748883373,658.8308344866492,650.8089940849611,642.7871536832729,634.7653132815848,626.7434728798966,618.7216324782083,610.6997920765202,602.6779516748321,594.6561112731439,586.6342708714557,578.6124304697676,570.5905900680793,562.568749666391 +Utility PV - Class 10/Moderate,1482.6832803021205,1610.9046644782707,1551.2727044066685,1491.6407443350658,1432.0087842634634,1372.376824191861,1312.7448641202586,1253.112904048656,1193.4809439770536,1133.8489839054512,1074.217023833849,1014.5850637622466,954.9531036906442,895.3211436190419,881.1594910905533,866.9978385620647,852.8361860335762,838.6745335050875,824.5128809765989,810.3512284481103,796.1895759196219,782.0279233911332,767.8662708626447,753.7046183341562,739.5429658056674,725.381313277179,711.2196607486902,697.0580082202017,682.8963556917138 +Utility PV - Class 10/Conservative,1482.6832803021205,1610.9046644782707,1575.7665332950637,1540.6284021118565,1505.4902709286494,1470.3521397454424,1435.214008562235,1400.0758773790278,1364.9377461958204,1329.7996150126132,1294.6614838294058,1259.5233526461986,1224.385221462991,1189.2470902797832,1169.6520271690672,1150.0569640583512,1130.461900947635,1110.866837836919,1091.2717747262031,1071.6767116154872,1052.0816485047712,1032.486585394055,1012.891522283339,993.296459172623,973.7013960619071,954.106332951191,934.5112698404749,914.916206729759,895.3211436190419 diff --git a/tests/data/Solar_-_Utility_PV/R&D/TechLife/df_fom.csv b/tests/data/Solar_-_Utility_PV/R&D/TechLife/df_fom.csv index 1c9fc64..b3df759 100644 --- a/tests/data/Solar_-_Utility_PV/R&D/TechLife/df_fom.csv +++ b/tests/data/Solar_-_Utility_PV/R&D/TechLife/df_fom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 1/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 1/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 2/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 2/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 2/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 3/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 3/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 3/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 4/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 4/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 4/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 5/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 5/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 5/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 6/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 6/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 6/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 7/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 7/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 7/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 8/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 8/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 8/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 9/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 9/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 9/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 -Utility PV - Class 10/Advanced,22.528908932158867,22.00463196791447,21.29939378660376,20.598687363266887,19.902236921884807,19.209788617701932,18.52110839960299,17.835980117732106,17.154203844144913,16.475594379029936,15.799979919008761,15.127200867362466,14.457108768845455,13.789565354127271,13.124441680921045,13.02613593466643,12.928039524202877,12.83014927777597,12.732462087385157,12.634974907189898,12.537684751963397,12.440588695592252,12.343683869620476,12.246967461836311,12.150436714900426,12.05408892501406,11.957921440625771,11.861931661175493,11.76611703587464,11.670475062521074 -Utility PV - Class 10/Moderate,22.528908932158867,22.00463196791447,21.495507707971587,20.98833558659206,20.483036808364783,19.979536762206195,19.477764747245317,18.977653719978854,18.479140060795316,17.982163358159035,17.48666620891498,16.992594033326842,16.49989490359561,16.008519384726114,15.518420386716524,15.383614277355647,15.248810670716118,15.114009570815142,14.979210981678534,14.844414907340727,14.70962135184481,14.574830319242531,14.44004181359435,14.305255838969435,14.170472399445694,14.0356914991098,13.900913142057226,13.76613733239224,13.63136407422796,13.496593371686354 -Utility PV - Class 10/Conservative,22.528908932158867,22.00463196791447,21.74324227936308,21.48255440623781,21.222551224761176,20.96321616373816,20.70453318244488,20.44648674957056,20.189061823154713,19.932243831465097,19.676018654765393,19.420372607924673,19.165292423823633,18.91076523751539,18.65677857110102,18.465949293046002,18.275120499861153,18.08429219121515,17.893464366776993,17.702637026215978,17.511810169201702,17.320983795404057,17.130157904493245,16.93933249613976,16.748507570014397,16.55768312578825,16.36685916313272,16.176035681719497,15.985212681220577,15.794390161308243 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility PV - Class 1/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 1/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 1/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 2/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 2/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 2/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 3/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 3/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 3/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 4/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 4/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 4/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 5/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 5/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 5/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 6/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 6/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 6/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 7/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 7/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 7/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 8/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 8/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 8/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 9/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 9/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 9/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 +Utility PV - Class 10/Advanced,23.76560345636052,22.21880245374066,21.407927793054256,20.602120918978418,19.801063284926194,19.00446249365733,18.21204966800207,17.423577132574675,16.638816364391797,15.85755617669643,15.079601105603478,14.304769973624769,13.532894607855301,12.763818693735923,12.670208627372556,12.576819678078229,12.483648495594315,12.390691797004074,12.297946365049107,12.205409046496044,12.113076750551791,12.02094644732558,11.929015166336262,11.837279995063291,11.745738077539931,11.654386612987205,11.563222854487256,11.47224410769484,11.381447729585558 +Utility PV - Class 10/Moderate,23.76560345636052,22.21880245374066,21.608888816618236,21.001076581156074,20.395279725063983,19.79141685802126,19.1894109140506,18.589188868087376,17.99068147455273,17.393823025963098,16.798551129807034,16.20480650209682,15.612532776158696,15.021676325365567,14.869318093880388,14.717240636279373,14.56543934971196,14.413909731389563,14.262647375881173,14.11164797249625,13.960907302751526,13.810421237918701,13.660185736649963,13.510196842678514,13.36045068259131,13.210943463671404,13.061671471807394,12.912631069467482,12.763818693735923 +Utility PV - Class 10/Conservative,23.76560345636052,22.21880245374066,21.860501901589366,21.50289995550892,21.145979982021444,20.789725871538124,20.434122017894797,20.079153298839376,19.72480505741983,19.371063084224648,19.017913600430557,18.665343241614966,18.313339042293293,17.96188842114344,17.76460103121754,17.567505950951663,17.370600649955545,17.173882642037867,16.977349484245448,16.780998775927294,16.584828157822976,16.388835311174372,16.19301795686025,15.997373854552936,15.801900801896421,15.606596633705243,15.411459221183621,15.216486471164158,15.021676325365567 diff --git a/tests/data/Solar_-_Utility_PV/R&D/TechLife/df_gcc.csv b/tests/data/Solar_-_Utility_PV/R&D/TechLife/df_gcc.csv index c3a95ca..e09166b 100644 --- a/tests/data/Solar_-_Utility_PV/R&D/TechLife/df_gcc.csv +++ b/tests/data/Solar_-_Utility_PV/R&D/TechLife/df_gcc.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 1/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 1/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 2/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 2/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 2/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 3/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 3/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 3/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 4/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 4/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 4/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 5/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 5/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 5/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 6/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 6/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 6/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 7/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 7/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 7/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 8/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 8/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 8/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 9/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 9/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 9/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 10/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 10/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 10/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility PV - Class 1/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 1/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 1/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 2/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 2/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 2/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 3/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 3/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 3/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 4/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 4/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 4/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 5/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 5/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 5/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 6/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 6/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 6/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 7/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 7/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 7/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 8/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 8/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 8/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 9/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 9/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 9/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +Utility PV - Class 10/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +Utility PV - Class 10/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility PV - Class 10/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 diff --git a/tests/data/Solar_-_Utility_PV/R&D/TechLife/df_lcoe.csv b/tests/data/Solar_-_Utility_PV/R&D/TechLife/df_lcoe.csv index 4120073..8d358f6 100644 --- a/tests/data/Solar_-_Utility_PV/R&D/TechLife/df_lcoe.csv +++ b/tests/data/Solar_-_Utility_PV/R&D/TechLife/df_lcoe.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,35.306862525662886,36.48165495551885,34.70048634364787,32.95539305958873,31.245241208996248,29.56894756797568,27.925476465437985,26.31383692328208,24.73308002687221,23.182296501880565,21.660614476616907,20.16719741156395,18.70124218005478,17.26197728593057,15.848661205652862,15.625076253280705,15.403128820724122,15.182800705346441,14.964073978637934,14.746930980949667,14.531354316351724,14.317326847612279,14.104831691294091,13.893852212965218,13.68437202252063,13.476374969611795,13.269845139181106,13.064766847098417,12.861124635896797,12.658903270604814 -Utility PV - Class 1/Moderate,35.306862525662886,36.63790416785185,35.38086238766601,34.13850939529895,32.91057326378015,31.696789535091366,30.496900919146096,29.310657010057724,28.137814018378318,26.978134518112967,25.831387207425127,24.697346682046163,23.575793220490166,22.466512580254136,21.369295804254,20.990474106949403,20.614454558101727,20.24120619157479,19.87069849585007,19.50290140571436,19.13778529412923,18.775320964277476,18.41547964178231,18.058232967094703,17.703552988044795,17.351412152553262,17.001783301498556,16.654639661736212,16.309954839266478,15.96770281254649 -Utility PV - Class 1/Conservative,35.306862525662886,36.845229148763266,36.31113498635153,35.77729663827698,35.24370786285893,34.71036261983507,34.177255062301775,33.64437952903842,33.111730537194376,32.579302775318965,32.04709109671568,31.515090513103345,30.983296188567532,30.4517034337872,29.920307700521665,29.314979961723694,28.7159796473295,28.123208065943583,27.536568567991846,26.955966493189347,26.381309119621665,25.812505614382257,25.24946698571074,24.692106036578934,24.140337319673996,23.594077093729766,23.053243281159443,22.5177554269446,21.987534658737218,21.46250364813331 -Utility PV - Class 2/Advanced,36.49554103497283,37.71351970908243,35.87559699976869,34.07456506966813,32.30927325228319,30.57862204179633,28.881559949383565,27.217080620073634,25.584220182223632,23.982054805349087,22.409698445152515,20.866300757235575,19.351045163234797,17.863147055053272,16.40185212452242,16.169108812259342,15.938108250536045,15.70883066656037,15.48125659073488,15.255366850745165,15.031142565789334,14.808565140944605,14.587616261667147,14.36827788842148,14.150532251435608,13.934361845578634,13.719749425357161,13.506678000027476,13.295130828820104,13.085091416273777 -Utility PV - Class 2/Moderate,36.49554103497283,37.87411611207597,36.577258826794896,35.29537588932197,34.02819278313849,32.77544249309452,31.536865202742046,30.31220800914389,29.10122465381875,27.90367526860799,26.719326135362763,25.54794945844957,24.3893231491621,23.243230621207562,22.109460596507574,21.717911762623455,21.329245169109367,20.943429118770194,20.560432377519415,20.180224165952122,19.802774151101527,19.42805243837404,19.056029563658637,18.686676485606032,18.319964578073368,17.955865622730457,17.59435180182338,17.235395691091668,16.878970252835206,16.525048829127247 -Utility PV - Class 2/Conservative,36.49554103497283,38.085699950378704,37.533624403969874,36.981813284416674,36.430260139899346,35.878958726797656,35.32790300135989,34.77708711176873,34.226505390582055,33.67615234752819,33.12602266263648,32.576111179684936,32.026412899948085,31.476922976229194,30.927636707161657,30.30396223890947,29.686724592516033,29.0758246324578,28.47116524856772,27.872651304575083,27.280189588206433,26.69368876279256,26.113059320328855,25.538213535938237,24.969065423688185,24.40553069371496,23.847526710610218,23.294972453026833,22.747788474462414,22.205896865180723 -Utility PV - Class 3/Advanced,38.32203874067068,39.58222657907709,37.63576269478314,35.730104867158765,33.86393201620889,32.03598329874064,30.245054377917103,28.4899939992346,26.76970084065762,25.083120608806325,23.42924335662422,21.80710100096559,20.215765021119868,18.654344321505086,17.1219832436721,16.885938247414813,16.65147136943894,16.41856646685077,16.18720762322305,15.957379144474343,15.72906555484244,15.502251592949136,15.276922207953866,15.053062555793797,14.83065799550787,14.609694085642678,14.390156580737784,14.172031427888472,13.955304763383776,13.739962909417775 -Utility PV - Class 3/Moderate,38.32203874067068,39.756726211450925,38.383111093485596,37.02621426810992,35.685715600754975,34.36130391833819,33.05267664868981,31.759539480342763,30.48160604116307,29.218597594438126,27.9702427511662,26.736277197401794,25.516443435612388,24.310490539091987,23.118173918557897,22.706140981455732,22.297235091229766,21.89142079595108,21.488663177598497,21.088927842045415,20.6921809092713,20.29838900379172,19.907519245301454,19.519539239524963,19.13441706926905,18.752121285672466,18.372620899647337,17.995885373507644,17.621884612779944,17.250588958191727 -Utility PV - Class 3/Conservative,38.32203874067068,39.99178057301154,39.41207522059651,38.83264752884682,38.25349072304753,37.67459824710303,37.09596375478909,36.5175811014216,35.93944433591915,35.36154769323764,34.78388558715705,34.20645260340119,33.62924349307265,33.05225316638631,32.475476686685596,31.810965758657034,31.153708724533328,30.50358745525608,29.860486372878558,29.224292382068278,28.59489480380491,27.972185311191645,27.35605786730204,26.74640866498717,26.143136068571636,25.546140557369373,24.95532467095353,24.370592956117083,23.791851915463564,23.21900995756985 -Utility PV - Class 4/Advanced,40.25155211809169,41.559256435241615,39.50073975209558,37.48686215938123,35.51613545078385,33.58714071380411,31.6985240011529,29.848992356237613,28.037310155911346,26.26229573833908,24.522818287818346,22.81779495179606,21.14618816824208,19.507003184053854,17.899285747337977,17.65832370695242,17.418817621018757,17.180753874892424,16.94411903183876,16.708899829938435,16.475083179062434,16.24265615791449,16.011606011139214,15.781920146494038,15.553586132083161,15.326591693651922,15.100924711939774,14.876573220090439,14.653525401117603,14.43176958542465 -Utility PV - Class 4/Moderate,40.25155211809169,41.74770318357412,40.29502495274951,38.86074875049046,37.444510105248426,36.04595496078288,34.6647392563864,33.30052853048355,31.952997545888685,30.621829935162786,29.306717864649638,28.007361715895357,26.72346978326744,25.45475798668981,24.200949598500628,23.76732170371826,23.33706758134045,22.91014802281802,22.48652442483738,22.06615877768717,21.64901365389234,21.235052197108228,20.824238111268045,20.416535649976762,20.011909606145043,19.61032530185697,19.211748578465205,18.816145786907924,18.423483778241543,18.033729894383743 -Utility PV - Class 4/Conservative,40.25155211809169,42.005365396217144,41.39647189856755,40.78787004178856,40.17955271005858,39.5715130171828,38.96374429740481,38.35624009665585,37.74899416421778,37.14200044477669,36.53525307084659,35.92874635554266,35.32247478568567,34.716433015220005,34.11061585892858,33.40459837976591,32.706622386130796,32.01655127137556,31.334251505611142,30.65959254957064,29.992446771350664,29.33268936591871,28.680198277280024,28.034854123201946,27.39654012239834,26.76514202408067,26.140548039786644,25.522648777400782,24.911337177285276,24.306508450442724 -Utility PV - Class 5/Advanced,42.375270019865845,43.74096288659626,41.56414451271401,39.435559171160705,37.35356819703643,35.316610295680256,33.32319667732263,31.37190658923147,29.46138320429505,27.590329830158414,25.757506407438342,23.96172626931317,22.201853138023065,20.47679833660889,18.78551819663423,18.536592794451256,18.28906705426394,18.042928673326113,17.79816550266805,17.554765544476496,17.312716949533755,17.072008014714033,16.83262718053553,16.59456302876661,16.357804280084565,16.122339791785507,15.888158555543898,15.65524969522049,15.42360246471717,15.193206245877564 -Utility PV - Class 5/Moderate,42.375270019865845,43.94379932138853,42.40845134661921,40.89299339961955,39.397023923596024,37.9201529797825,36.462001778073706,35.022202233619225,33.60039654749321,32.19623680972354,30.80938462311712,29.439510746452967,28.086294755737054,26.749424722322434,25.428596906797125,24.97093958557056,24.516916618579234,24.066484898654675,23.6196019976991,23.17622615336611,22.73631625605373,22.29983183620107,21.86673305188065,21.436980676678154,21.010536087851982,20.58736125476513,20.167418727582024,19.750671626223294,19.337083629571694,18.92661896492242 -Utility PV - Class 5/Conservative,42.375270019865845,44.22161649134983,43.5805970767309,42.9398846902883,42.29947184076154,41.65935127863229,41.019515986451225,40.37995916962554,39.74067424764205,39.10165484570158,38.46289478674285,37.82438808383451,37.18612893291569,36.548111705866766,35.91033094389268,35.16216174338069,34.42271910725837,33.69185124570858,32.969409868926405,32.25525008681701,31.54923031212314,30.851212166846263,30.161060391831466,29.478642759391807,28.80382998885389,28.136495664911152,27.476516158676553,26.823770551331286,26.17814056027022,25.539510467649553 -Utility PV - Class 6/Advanced,44.69786921816145,46.125755211570805,43.8184893023066,41.56353452259271,39.35907730814197,37.20339104449412,35.09483055523292,33.031827040443375,31.012883419203256,29.0365700356723,27.101520693265865,25.20642898561813,23.35004489666835,21.531171645336485,19.748662752968674,19.49149773265761,19.235661721965904,18.98114383051835,18.727933298126032,18.476019492593114,18.22539190757398,17.97604016047907,17.727953990428105,17.48112325624928,17.23553793452301,16.991188117669104,16.74806401207596,16.506155936270712,16.2654543191291,16.025949698123927 -Utility PV - Class 6/Moderate,44.69786921816145,46.34488772560332,44.71851995778135,43.113725917586905,41.530061085476255,39.96709398012252,38.424405629756485,36.90158907257191,35.39824888410761,33.91400072970339,32.44847094029465,31.001296109958847,29.57212271376136,28.160606744569126,26.766413367609008,26.282320169738767,25.802157077856386,25.325876440023873,24.85343137159613,24.38477573983919,23.919864148917096,23.458651925236975,23.001095103142532,22.547150410946244,22.096775257290933,21.64992771783179,21.206566522229952,20.766651041449293,20.330141275348144,19.896997840557976 -Utility PV - Class 6/Conservative,44.69786921816145,46.64541440371697,45.96926055390064,45.293430560552125,44.617916521813065,43.942710790817245,43.26780596548714,42.59319487881663,41.918870589612936,41.244826373672545,40.5710557153679,39.89755229962242,39.22431000425321,38.551322892662014,37.87858520685582,37.08381836294369,36.29855696376611,35.52263149851703,34.75587646308972,33.99813024239011,33.249234996773964,32.50903655244033,31.777384295621403,31.054131070416222,30.339133080122647,29.632249791928764,28.933343844830855,28.242280960651343,27.55892985803556,26.88316216931171 -Utility PV - Class 7/Advanced,47.12849838613306,48.621417372484494,46.17760233619098,43.790381903553126,41.45775674096657,39.17782477631851,36.94877498253329,34.768881669418974,32.636499231910975,30.550057309237467,28.508056315025613,26.50906330308082,24.551708137631678,22.634679940342874,20.75672378944329,20.490899062299565,20.22633446546873,19.963020357779808,19.70094720923585,19.44010559913534,19.180486214237952,18.922079846973233,18.664877393690908,18.408869852951696,18.15404832385716,17.90040400441771,17.64792818995737,17.39661227155445,17.14644773451695,16.897426156891648 -Utility PV - Class 7/Moderate,47.12849838613306,48.85621580976901,47.13327791959729,45.4337949994479,43.757272757689236,42.103231629765936,40.4712061779015,38.86074452363132,37.27140781083375,35.7027696971313,34.15441587171924,32.625943597843126,31.11696127829593,29.627088042438963,28.155953353371718,27.645118348339818,27.138489348983992,26.63601463778804,26.13764334170631,25.64332541499761,25.153011622476292,24.66665352316843,24.18420345436205,23.705614516040047,23.23084055568535,22.759836153447896,22.29255660766339,21.828957920714224,21.368996785223068,20.912630570570087 -Utility PV - Class 7/Conservative,47.12849838613306,49.18194929419292,48.4690268176356,47.756445808564045,47.04419793542409,46.3322751355199,45.620669604255795,44.90937378489043,44.19838035877529,43.487682236050865,42.77727254677574,42.06714463246525,41.35729203801782,40.64770850400839,39.93838795932959,39.09377930406823,38.259553174365266,37.43551929980555,36.62149203094256,35.817290199862086,35.022736985764574,34.237659785356605,33.46189008785209,32.69526335439277,31.937618901707154,31.18879978983478,30.448652713751223,29.717027898736593,28.99377899933744,28.278763001779122 -Utility PV - Class 8/Advanced,49.01755994746928,50.570065448614066,48.028071015134636,45.54496880209788,43.118677554193354,40.74721729147995,38.428702835312706,36.161337863650814,33.94340944169501,31.773282980496475,29.64939758189955,27.570261733089485,25.53444931824348,23.540595918438772,21.58739537414197,21.31102236783686,21.035957210286814,20.762189908736808,20.48971058558856,20.21850947645424,19.948576928256134,19.679903397370822,19.412479447816544,19.146295749482512,18.881343076398693,18.617612305045164,18.35509441269958,18.093780475821827,17.833661668474704,17.574729260779492 -Utility PV - Class 8/Moderate,49.01755994746928,50.81249325797095,49.01862755849032,47.24932038855515,45.504051646558146,43.78231678124966,42.083626157042104,40.40750445399327,38.753490100010524,37.12113473303267,35.510002691141416,33.91967052872665,32.34972655698684,30.799770407186468,29.26941261521951,28.73929835086923,28.213515224030697,27.692010387086256,27.174731848749516,26.661628456790627,26.152649881178153,25.647746597625627,25.146869871531806,24.64997174230338,24.157005008049726,23.667923210639465,23.182680621108744,22.701232225411765,22.223533710504114,21.749541450749962 -Utility PV - Class 8/Conservative,49.01755994746928,51.15331976227013,50.41182106341006,49.67067751914915,48.92988046397779,48.189421512021426,47.44929254585109,46.70948570582698,45.96999337994567,45.23080819416329,44.49192300316911,43.75333088158504,43.01502511556828,42.27699919479593,41.53924680481112,40.65926186052967,39.79015896374836,38.931737505203984,38.08380177645827,37.24616082114921,36.41862829162746,35.601022310751695,34.793165338627716,33.99488404408599,33.2060091807025,32.426375467176435,31.65582147188716,30.894189501461188,30.14132549318747,29.397078911126908 -Utility PV - Class 9/Advanced,51.519856902699956,53.14379146394278,50.46516232675544,47.849329020865554,45.294048826274576,42.79718906270257,40.35672002042475,37.970708469743265,35.63731169015189,33.35477196751989,31.12141151383799,28.935627769406963,26.795889051950695,24.70073052111612,22.648750430277936,22.36154341468391,22.075626150221826,21.79098916687413,21.50762310196803,21.22551869834524,20.944666802575927,20.665058363215355,20.386684429101948,20.109536147695554,19.833604763454534,19.55888161625068,19.28535813982063,19.013025860252835,18.741876394508957,18.471901448978596 -Utility PV - Class 9/Moderate,51.519856902699956,53.40059628810464,51.50981884251529,49.645322274108864,47.806542558115005,45.99293269553614,44.20396201553448,42.43911551585233,40.697893238585976,38.979809678866516,37.284393224211684,35.61118562250023,33.95974147669043,32.32962776455707,30.72042338185913,30.16320055204238,29.61056057596368,29.062447164630594,28.518804947154955,27.97957945211041,27.444717089342582,26.91416513221863,26.387871700304377,25.865785742456563,25.34785702031902,24.834036092211385,24.32427429739948,23.818523740737014,23.316737277668185,22.818868499581566 -Utility PV - Class 9/Conservative,51.519856902699956,53.76464510013363,52.9852936411922,52.20631546713372,51.42770147008304,50.6494428360752,49.87153103329466,49.093957800874946,48.316715138227536,47.53979529487108,46.76319076073393,45.986894256904435,45.210898726804906,44.43519732776703,43.65978342298729,42.73052499763834,41.81294365748743,40.906820679541944,40.01194276943232,39.12810189403011,38.2550951202212,37.39272445957179,36.540796718637274,35.69912335467635,34.867520336543954,34.045808010547596,33.233810971061516,32.43135793570312,31.638281624884897,30.854418645564202 -Utility PV - Class 10/Advanced,56.16491143891718,57.91715947135465,54.98115018831235,52.115685911156,49.318191003625266,46.586218447117396,43.91744148641999,41.30964596146779,38.760723255509625,36.26866379858625,33.83155107251304,31.447556069834327,29.114932164630527,26.83201035775008,24.5971948631163,24.2915964758276,23.987214553488624,23.684040897027916,23.38206739829626,23.08128603845929,22.7816888864309,22.48326809734613,22.186015911072218,21.889924650756715,21.594986721411278,21.301194608530267,21.00854087674278,20.717018168497347,20.426619202778042,20.137336773851153 -Utility PV - Class 10/Moderate,56.16491143891718,58.20516904758389,56.13471347078613,54.093721643326525,52.08154797275688,50.09756665491734,48.141170857523996,46.2117719481626,44.30879876358665,42.431696917485226,40.57992814412741,38.75296967550556,36.95031364979473,35.17146654912161,33.415948664794875,32.80617974901022,32.20155994803718,31.602024333100477,31.00750906253788,30.417951359142997,29.833289488072417,29.253462735300737,28.678411386607873,28.10807670708324,27.542400921131986,26.98132719296926,26.42479960758826,25.872763152189084,25.32516369805515,24.78194798286478 -Utility PV - Class 10/Conservative,56.16491143891718,58.61209079630746,57.76247264317664,56.91326143046943,56.06444722914038,55.21602043055327,54.3679717336601,53.52029213279077,52.672972906019936,51.826005604079185,50.979382039785314,50.133094277956545,49.28713462579082,48.44149562368165,47.59617003644818,46.57561990069481,45.56821682597206,44.57370839615445,43.59184861568371,42.622397706713194,41.665121913895206,40.719793316476974,39.78618964738837,38.86409411901939,37.95329525540087,37.05358673051529,36.164767212478274,35.28664021334331,34.41901394429454,33.561701176003375 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility PV - Class 1/Advanced,38.88478343178914,40.54740688558426,38.3178621454369,36.132829265018074,33.99093000201607,31.890846949889802,29.831319808242725,27.81114196473113,25.829157354485417,23.884257567605623,21.97537917915417,20.101501279335974,18.261643184332684,16.45486231062662,16.222190758330832,15.991224315278581,15.761944012448065,15.534331166771038,15.308367375632915,15.084034511502885,14.861314716690448,14.64019039822474,14.420644222853278,14.202659112156663,13.98621823777621,13.771305016751178,13.557903106962732,13.345996402681667,13.135569030217065 +Utility PV - Class 1/Moderate,39.05132513035968,40.892788724505934,39.236106743415,37.59850829488518,35.97964783307449,34.37918900967083,32.79680431571597,31.23217474350129,29.684989467018415,28.15494553959057,26.641747607436795,25.145107638034585,23.664744662247205,22.200384529272792,21.796831621958027,21.396357035498294,20.99892521292566,20.604501152584522,20.21305039708152,19.82453902250577,19.4389336279116,19.056201325055977,18.676309728383398,18.29922694525093,17.924921566386544,17.55336265657414,17.18451974555869,16.818362819165376,16.45486231062662 +Utility PV - Class 1/Conservative,39.27230707299824,41.35559339820569,40.49957285727484,39.643806960859216,38.78828964599417,37.933015040674576,37.07797745639544,36.22317138103956,35.368591472093335,34.51423255017331,33.6600895928471,32.806157728732856,31.952432231863174,31.098908516299264,30.461577935755226,29.830978482556162,29.20700426076447,28.589551581095627,27.97851890380392,27.373806783331304,26.775317814656287,26.182956581282262,25.59662960480715,25.016245296018596,24.44171390746123,23.87294748742461,23.30985983530237,22.752366458275304,22.200384529272792 +Utility PV - Class 2/Advanced,40.197793880958145,41.92051991453289,39.6191447222131,37.36330426424854,35.151599460594625,32.98269267347351,30.855303944890156,28.768207549229434,26.720228826380747,24.71024126550961,22.737163813529794,20.799958385658048,18.89762755825921,17.029212426599877,16.787013598708413,16.546629399904766,16.308039226264878,16.07122279010027,15.836160113785253,15.602831523731629,15.37121764450683,15.141299393091323,14.913057973271421,14.686474870163574,14.461531844866654,14.238210929238454,14.016494420793107,13.796364877716055,13.577805113993332 +Utility PV - Class 2/Moderate,40.368969129393065,42.27556979637443,40.56571773262879,38.87532673351647,37.20404797366576,35.55154185836983,33.91747766391036,32.30153319814777,30.703394479837026,29.122755435273618,27.55931761100315,26.012789901443625,24.482888290372145,22.9693356053203,22.55221408809059,22.138259523174387,21.727435490001728,21.31970613457349,20.915036158223952,20.51339080665777,20.114735859253116,19.719037618623336,19.326262900429608,18.93637902343733,18.54935379980923,18.165155525628478,17.78375297164523,17.405115374240307,17.029212426599877 +Utility PV - Class 2/Conservative,40.594490469916124,42.74791493559736,41.863074693686485,40.97849766942482,40.09417759572546,39.210108402890114,38.32628421089849,37.44269932205658,36.559348213984,35.67622553292267,34.79332608734961,33.91064484187786,33.028176911430535,32.14591755567373,31.489242315976888,30.839416012027762,30.196332222631966,29.559886717111933,28.929977399297513,28.306504253224816,27.689369290482766,27.078476499149463,26.473731794262605,25.87504296977054,25.2823196519126,24.695473253979404,24.114416932405792,23.539065544150684,22.9693356053203 +Utility PV - Class 3/Advanced,42.189596665832795,43.9772678780917,41.54407232425465,39.16115307285743,36.82690644805382,34.539801007550004,32.2983730880429,30.101222719694636,27.947009869959967,25.83445098234933,23.7623157801562,21.72942430894749,19.734644194826025,17.776888098219317,17.531236772392898,17.28722890961442,17.04484768241935,16.804076499715073,16.564899002473325,16.327299059520914,16.091260763426266,15.856768426478999,15.623806576759954,15.392359954299202,15.16241350731969,14.933952388564089,14.706961951702649,14.481427747819918,14.25733552197814 +Utility PV - Class 3/Moderate,42.37559098056597,44.36275281640155,42.55500667900191,40.76895480579625,39.00419039910462,37.260317721905004,35.53695166698707,33.83371734983971,32.15024972351624,30.486193213883936,28.841201373808165,27.214936554951453,25.60706959598269,24.017279526095614,23.578406530292497,23.142965125356444,22.710914742334204,22.282215459250136,21.85682798800294,21.434713661587377,21.015834421631272,20.600152806238558,20.18763193812936,19.7782355130685,19.371927788573966,18.968673572897355,18.568438214268404,18.17118759039615,17.776888098219317 +Utility PV - Class 3/Conservative,42.62612890038145,44.88732611677191,43.95820214523471,43.02935456463908,42.10077679424832,41.172462460593046,40.24440538937473,39.31659959774602,38.38903928694717,37.46171883527976,36.53463279139992,35.60777586791392,34.68114293526072,33.754729015866246,33.05518932416815,32.36336095884516,31.679117356925694,31.002334705797082,30.33289186898852,29.670670314342054,29.01555404448251,28.367429529501116,27.726185641770968,27.09171359281616,26.463906872159427,25.84266118807654,25.227874410188388,24.61944651382463,24.017279526095614 +Utility PV - Class 4/Advanced,44.29685791505168,46.156487581995655,43.586687432035475,41.07180513706312,38.61003663881631,36.19966086198418,33.83903455542334,31.52658755836553,29.260818446548857,27.040290519095315,24.863628091942342,22.729513067872173,20.636681756798474,18.583921923067898,18.333139051810527,18.083872642152144,17.836108496922105,17.589832604779037,17.345031136971926,17.10169044417397,16.859797053387368,16.619337664916934,16.380299149410618,16.142668544965115,15.906433054294782,15.671580041962073,15.43809703166786,15.205971703600035,14.975191891838778 +Utility PV - Class 4/Moderate,44.49771807356885,46.57252058999854,44.6634757378493,42.77828017476431,40.91647085771944,39.077597622979475,37.261222682569766,35.46692014809825,33.694275579945426,31.942885560020432,30.21235728644081,28.502308188638484,26.81236556152224,25.14216621744312,24.680352937304153,24.222238270945226,23.767777492848264,23.316926605571787,22.869642324741903,22.425882064420804,21.985603922841396,21.548766668497194,21.115329726576995,20.685253165734117,20.25849768518042,19.83502460209563,19.414795839342823,18.997773913481254,18.583921923067898 +Utility PV - Class 4/Conservative,44.77235307434926,47.1474014954613,46.171496162825456,45.19588113740591,44.22054950712609,43.24549457761262,42.270709863691266,41.29618908127851,40.32192613964724,39.347915134046715,38.374150338658076,37.40062619986749,36.4273373298407,35.45427850038292,34.711153761198425,33.976571951237325,33.25038691195544,32.532455794655434,31.82263896743679,31.12079992526451,30.426805203035237,29.740524291525016,29.06182955610793,28.390596158139665,27.72670197890472,27.070027546030424,26.420455962274772,25.777872836599496,25.14216621744312 +Utility PV - Class 5/Advanced,46.62227826607742,48.567569420154456,45.8524745014106,43.19666131155097,40.59814525725885,38.05503431366089,35.56552323350617,33.12788823235017,30.740482099670544,28.401729692323816,26.110123772246116,23.864221154976388,21.66263913957699,19.50405219395651,19.244971317048897,18.987348426795585,18.731170690359846,18.47642543562268,18.223100148438,17.971182469949706,17.720660193969028,17.471521264410303,17.223753772783628,16.97734595574264,16.732286192686068,16.488563003411375,16.246165045819158,16.005081113666865,15.765300134370543 +Utility PV - Class 5/Moderate,46.83847599199173,49.01519420440529,46.99917724896868,45.008919137100875,43.04390980917531,41.10365358508855,39.18766860010342,37.29548627113738,35.42665079131368,33.58071865079009,31.757258182053537,29.955849128027396,28.176082231477455,26.417558844329935,25.930208284746097,25.44683876559322,24.967401237936592,24.491847465091286,24.02013000562512,23.552202196794372,23.088018138399065,22.62753267704539,22.170701390803004,21.71748057424546,21.26782722386246,20.821699023832977,20.37905433214864,19.93985216707727,19.50405219395651 +Utility PV - Class 5/Conservative,47.134593602356425,49.63495229311218,48.60755707955757,47.58046749015986,46.55367624815339,45.52717630596201,44.50096083624627,43.47502322336723,42.44935705524404,41.42395611558457,40.39881437646921,39.37392599126912,38.349285287881735,37.32488676226675,36.537460770368625,35.75930215897038,34.99024864372055,34.23014170115584,33.478826460514604,32.736151599260104,32.001969242166055,31.276134863823792,30.558507194436334,29.848948128771067,29.14732263814812,28.45349868534719,27.767347142320567,27.08874171060502,26.417558844329935 +Utility PV - Class 6/Advanced,49.16416221294041,51.2017640691508,48.32671190521344,45.51588547168164,42.76709064209705,40.07823720946834,37.4473323357178,34.87247453895825,32.35184816245778,29.883718276345732,27.466425969220712,25.098383992028296,22.778072721033563,20.504036410545105,20.236368082898483,19.9700843269526,19.705173778873466,19.441625210995458,19.17942752952087,18.918569772272367,18.659041106496684,18.40083082671816,18.14392835264055,17.888323227095754,17.634005114038146,17.380963796583142,17.129189175088708,16.878671265278754,16.62940019640702 +Utility PV - Class 6/Moderate,49.397729477402706,51.685144603587695,49.55151183143697,47.445796027134136,45.36743270873521,43.315873545050216,41.29058571893541,39.29105132475092,37.31676679756277,35.3672423718838,33.442001567939606,31.540580703618705,29.662528430420352,27.807405291853122,27.291966082105997,26.780828159571833,26.27393744633759,25.7712407768998,25.272685878752533,24.778221353476624,24.28779665831458,23.801362088216663,23.31886875834382,22.84026858701371,22.365514279076578,21.894559309708196,21.427357908607544,20.963865044587216,20.504036410545105 +Utility PV - Class 6/Conservative,49.71805252218159,52.35545650109428,51.27174949771,50.188364869819445,49.10529494181562,48.02253227984295,46.940069682353794,45.85790017110438,44.7760169825661,43.69441355973029,42.61308354428554,41.53202076914782,40.4512192513252,39.37067318509954,38.53427922151575,37.70797601309225,36.89158246448947,36.084921780802524,35.28782134081642,34.50011257471367,33.72163084605296,32.95221533784609,32.19170894256808,31.439958155943028,30.696812974355616,29.962126795744624,29.235756323841485,28.51756147562301,27.807405291853122 +Utility PV - Class 7/Advanced,51.8242192406263,53.95838007524044,50.91590969776537,47.9428542737795,45.03679735444376,42.1954386136346,39.41658647043167,36.69815131735935,34.03813929154219,31.434646533916066,28.885853888422176,26.390021998904512,23.945486766398048,21.55065513377082,21.273961676093087,20.998581215394605,20.724503687115117,20.451719143077902,20.180217749516974,19.909989785150856,19.641025639301677,19.373315810058052,19.10685090248054,18.841621626848287,18.57761879694575,18.314833328388215,18.05325623698498,17.79287863713917,17.533691740283043 +Utility PV - Class 7/Moderate,52.074484377859335,54.47609373510974,52.21801601572716,49.990262082495285,47.79220447535381,45.62323399116028,43.482758959215055,41.370204555476256,39.285012152754994,37.226638704419656,35.194556159349794,33.18825090607228,31.20722324418295,29.250986881312492,28.707116701493085,28.167847268445964,27.633119985809888,27.102877257812846,26.577062467753493,26.055619957043252,25.538495004791788,25.02563380791932,24.51698346177968,24.012491941278665,23.512108082472682,23.01578156463347,22.52346289276473,22.03510338055745,21.55065513377082 +Utility PV - Class 7/Conservative,52.421674657843866,55.20249824827274,54.059860251128896,52.91756215996272,51.77559588177472,50.63395357846309,49.49262765686661,48.35161075927101,47.210895754353196,46.07047572854038,44.93034397776201,43.79049399957367,42.650919485633814,41.51161431451468,40.62285584465628,39.74511479370138,38.87818804773567,38.02187744671734,37.175989634542134,36.34033591451656,35.51473211001329,34.69899843009334,33.89295933988976,33.09644343555742,32.309283323602244,31.531315504412316,30.7623802598211,30.002321544540933,29.250986881312492 +Utility PV - Class 8/Advanced,53.90122913827099,56.12064678560005,52.95600124754787,49.86358734687733,46.84088967142278,43.885513721512524,40.99517822693623,38.1677080947591,35.40102792254697,32.693156019876504,30.042198888069553,27.44634611412253,24.903865639973375,22.413099372700703,22.125426110065717,21.839115568760405,21.55415731710723,21.270541043983712,20.988256556778513,20.70729377939576,20.427642750306344,20.149293620644677,19.872236652349546,19.59646221634762,19.321960790778615,19.048722959260555,18.776739409194175,18.506000930105227,18.236498412023575 +Utility PV - Class 8/Moderate,54.159626211435004,56.65515889215218,54.30463752393517,51.98586027569809,49.698166981911335,47.44091675744565,45.21348723125838,43.01527382097015,40.84568904547531,38.70416187297978,36.590137102083155,34.50307477372368,32.442449611984266,30.407750491921522,29.843330069410833,29.283648677601285,28.728646386499914,28.178264282741374,27.63244444785379,27.09112993708802,26.55426475879296,26.021793854320467,25.493663078443667,24.969819180273277,24.450209784656874,23.934783374046866,23.42348927082302,22.916277620056263,22.413099372700703 +Utility PV - Class 8/Conservative,54.52290372238252,57.41519165250871,56.226753055030834,55.03866798805376,53.8509280341846,52.66352504114524,51.476451111416196,50.28969859236237,49.10326006681433,47.9171283440811,46.73129645137144,45.54575762560211,44.360505305572936,43.175533124489704,42.249569182444,41.33515173233702,40.432066659223985,39.54010510074522,38.65906328722947,37.78874238759801,36.9289483608257,36.07949181272673,35.24018785784368,34.41085598622933,33.59131993492009,32.781407563909696,31.98095073644047,31.189785203437758,30.407750491921522 +Utility PV - Class 9/Advanced,56.644492261636486,58.96838015887308,55.635324690497285,52.379244634858345,49.197430999840016,46.08730608997091,43.046415124061674,40.072418541457516,37.1630849256959,34.31628448335917,31.529983023569248,28.80223639011523,26.13118530381971,23.51505057758705,23.216092967708487,22.91847934125316,22.62219980949787,22.327244596158963,22.03360403546895,21.741268570299525,21.450228750329643,21.160475230257255,20.87199876805333,20.584790223256785,20.298840555309308,20.014140821928574,19.730682177518915,19.448455871618236,19.167453247380113 +Utility PV - Class 9/Moderate,56.918213395832495,59.53444876738927,57.05841287629297,54.61632869516933,52.20748048832062,49.83117363752516,47.48673379883179,45.17350610426466,42.89085440532052,40.638160555412064,38.41482372865287,36.220259772598,34.05390059274997,31.915193566816942,31.32193204700176,30.733683703291245,30.150384751710327,29.571972496422763,28.9983853063497,28.429562592397065,27.86544478527289,27.305973313876695,26.751090584243467,26.200739959025455,25.654865737495495,25.113413136056405,24.576328269241216,24.043558131189677,23.51505057758705 +Utility PV - Class 9/Conservative,57.30624292003054,60.34617922941023,59.097072041183765,57.8483364308333,56.599963551266534,55.3519448340398,54.10427197847319,52.85693694127234,51.60993192662878,50.363249376774036,49.11688196296291,47.87082257686356,46.62506432233322,45.37960050755921,44.401845716791755,43.436478151106286,42.48326446542695,41.54197712914069,40.612394246323326,39.69429938258929,38.78748139828219,37.89173428773709,37.00685702435829,36.13265341126889,35.26893193729967,34.41550563809626,33.57219196213365,32.738812641436944,31.915193566816942 +Utility PV - Class 10/Advanced,61.73229273107112,64.24529747638576,60.59589897009364,57.03286984644754,53.553102850694586,50.15364398912125,46.8316826403788,43.584542480896864,40.409673140649375,37.30464251601927,34.26712967544302,31.29491830116422,28.385890616999248,25.53802175769069,25.21990328031412,24.903052690662278,24.587461421134826,24.273120999496435,23.96002304718508,23.648159277663286,23.33752149481105,23.028101591359036,22.719891547360785,22.412883428702596,22.107069385650107,21.80244165143015,21.49899254084696,21.19671444893162,20.89559984962366 +Utility PV - Class 10/Moderate,62.03927414437624,64.87984812014535,62.17105181629305,59.50028575221603,56.86673104676328,54.26959337427705,51.70810197623054,49.1815087254148,46.689087239059795,44.23013203758533,41.80395774595546,39.40989833486119,37.0473063991811,34.71555247137372,34.06644235406401,33.42295920594328,32.78502967002305,32.152581669500336,31.525544379677957,30.903848200629163,30.287424730583275,29.676206740010013,29.070128146381027,28.469123989587665,27.873130407995003,27.28208461511276,26.69592487686442,26.11459048943652,25.53802175769069 +Utility PV - Class 10/Conservative,62.47300074181526,65.7870191390075,64.42529185903949,63.063969658583595,61.70304289288952,60.34250222097866,58.982338593777925,57.62254324280572,56.26310766937984,54.90402363431984,53.54528314811741,52.18687846155017,50.828802056715865,49.47104663846484,48.39733396930846,47.33756299867141,46.29146461498742,45.25877657690622,44.239243295691956,43.232615625833915,42.2386506635102,41.25711155256327,40.28776729766265,39.3303925843464,38.384767605647866,37.45067789502837,36.52791416535001,35.616272153635464,34.71555247137372 diff --git a/tests/data/Solar_-_Utility_PV/R&D/TechLife/df_occ.csv b/tests/data/Solar_-_Utility_PV/R&D/TechLife/df_occ.csv index d6eafc7..efd3f06 100644 --- a/tests/data/Solar_-_Utility_PV/R&D/TechLife/df_occ.csv +++ b/tests/data/Solar_-_Utility_PV/R&D/TechLife/df_occ.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 1/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 1/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 2/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 2/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 2/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 3/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 3/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 3/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 4/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 4/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 4/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 5/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 5/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 5/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 6/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 6/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 6/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 7/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 7/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 7/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 8/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 8/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 8/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 9/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 9/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 9/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -Utility PV - Class 10/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -Utility PV - Class 10/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -Utility PV - Class 10/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility PV - Class 1/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 1/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 1/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 2/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 2/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 2/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 3/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 3/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 3/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 4/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 4/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 4/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 5/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 5/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 5/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 6/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 6/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 6/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 7/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 7/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 7/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 8/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 8/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 8/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 9/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 9/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 9/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +Utility PV - Class 10/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +Utility PV - Class 10/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +Utility PV - Class 10/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 diff --git a/tests/data/Solar_-_Utility_PV/R&D/TechLife/df_tc.csv b/tests/data/Solar_-_Utility_PV/R&D/TechLife/df_tc.csv index 950cc2a..ab0a526 100644 --- a/tests/data/Solar_-_Utility_PV/R&D/TechLife/df_tc.csv +++ b/tests/data/Solar_-_Utility_PV/R&D/TechLife/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889 -10 year CRF/Moderate,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889 -10 year CRF/Conservative,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889,0.12056323690445889 -ITC Schedule/*,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257 -PVD/Moderate,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257 -PVD/Conservative,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257,0.8495796736155257 -PFF/Advanced,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783 -PFF/Moderate,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783 -PFF/Conservative,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783,1.0521386911006783 -Year (Advanced)/nan,2021,2022,2023,2024.0,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313 -2/nan,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498 -3/nan,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547 -4/nan,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013 -5/nan,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825 -6/nan,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837 -Year (Moderate)/nan,2021,2022,2023,2024.0,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313 -2/nan,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498 -3/nan,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547,0.8362563595397547 -4/nan,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013,0.7878663971073013 -5/nan,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825,0.7422765191674825 -6/nan,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837,0.6993246988706837 -Year (Conservative)/nan,2021,2022,2023,2024.0,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313,0.9421350141252313 -2/nan,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498,0.8876183848407498 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762 +10 year CRF/Moderate,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762 +10 year CRF/Conservative,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762,0.1198038651889762 +ITC Schedule/*,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615 +PVD/Moderate,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615 +PVD/Conservative,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615,0.8523349722597615 +PFF/Advanced,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373 +PFF/Moderate,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373 +PFF/Conservative,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373,1.0511836495291373 +Year (Advanced)/nan,2022,2023,2024,2025.0,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105 +2/nan,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908 +3/nan,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006 +4/nan,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366 +5/nan,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548 +6/nan,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175 +Year (Moderate)/nan,2022,2023,2024,2025.0,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105 +2/nan,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908 +3/nan,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006,0.839300025995006 +4/nan,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366,0.7916921075107366 +5/nan,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548,0.7467846701800548 +6/nan,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175,0.7044245336352175 +Year (Conservative)/nan,2022,2023,2024,2025.0,2026,2027.0,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105,0.9432766388541105 +2/nan,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908,0.889770817407908 diff --git a/tests/data/Solar_-_Utility_PV/R&D/TechLife/df_vom.csv b/tests/data/Solar_-_Utility_PV/R&D/TechLife/df_vom.csv index c3a95ca..d06281a 100644 --- a/tests/data/Solar_-_Utility_PV/R&D/TechLife/df_vom.csv +++ b/tests/data/Solar_-_Utility_PV/R&D/TechLife/df_vom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 1/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 1/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 2/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 2/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 2/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 3/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 3/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 3/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 4/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 4/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 4/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 5/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 5/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 5/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 6/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 6/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 6/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 7/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 7/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 7/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 8/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 8/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 8/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 9/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 9/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 9/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 10/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 10/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility PV - Class 10/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility PV - Class 1/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 1/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 1/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 2/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 2/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 2/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 3/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 3/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 3/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 4/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 4/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 4/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 5/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 5/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 5/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 6/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 6/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 6/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 7/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 7/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 7/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 8/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 8/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 8/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 9/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 9/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 9/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 10/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 10/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility PV - Class 10/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Solar_-_Utility_PV/R&D/df_cff.csv b/tests/data/Solar_-_Utility_PV/R&D/df_cff.csv index 1c07d2e..bd636ea 100644 --- a/tests/data/Solar_-_Utility_PV/R&D/df_cff.csv +++ b/tests/data/Solar_-_Utility_PV/R&D/df_cff.csv @@ -1,4 +1,4 @@ -Construction Finance Factor,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CFF/Advanced,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064 -CFF/Moderate,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064 -CFF/Conservative,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064 +Construction Finance Factor,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CFF/Advanced,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298 +CFF/Moderate,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298 +CFF/Conservative,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298 diff --git a/tests/data/Solar_-_Utility_PV/R&D/df_just_wacc.csv b/tests/data/Solar_-_Utility_PV/R&D/df_just_wacc.csv index 4c02703..eaa957c 100644 --- a/tests/data/Solar_-_Utility_PV/R&D/df_just_wacc.csv +++ b/tests/data/Solar_-_Utility_PV/R&D/df_just_wacc.csv @@ -1,7 +1,7 @@ -WACC Type,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -WACC Nominal - Advanced,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638 -WACC Nominal - Moderate,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638 -WACC Nominal - Conservative,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638 -WACC Real - Advanced,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686 -WACC Real - Moderate,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686 -WACC Real - Conservative,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686 +WACC Type,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +WACC Nominal - Advanced,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064 +WACC Nominal - Moderate,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064 +WACC Nominal - Conservative,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064 +WACC Real - Advanced,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033 +WACC Real - Moderate,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033 +WACC Real - Conservative,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033 diff --git a/tests/data/Solar_-_Utility_PV/R&D/df_wacc.csv b/tests/data/Solar_-_Utility_PV/R&D/df_wacc.csv index 13d9162..4234588 100644 --- a/tests/data/Solar_-_Utility_PV/R&D/df_wacc.csv +++ b/tests/data/Solar_-_Utility_PV/R&D/df_wacc.csv @@ -1,25 +1,25 @@ -WACC,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Inflation Rate,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 -Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Calculated Interest Rate Real - Advanced,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Calculated Interest Rate Real - Moderate,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Calculated Interest Rate Real - Conservative,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Interest During Construction - Nominal,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065 -Rate of Return on Equity Nominal - Advanced,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088 -Rate of Return on Equity Nominal - Moderate,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088 -Rate of Return on Equity Nominal - Conservative,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088 -Calculated Rate of Return on Equity Real - Advanced,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662 -Calculated Rate of Return on Equity Real - Moderate,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662 -Calculated Rate of Return on Equity Real - Conservative,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662 -Debt Fraction - Advanced,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639 -Debt Fraction - Moderate,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639 -Debt Fraction - Conservative,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639,0.737992249367639 -Tax Rate (Federal and State),0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574 -WACC Nominal - Advanced,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638 -WACC Nominal - Moderate,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638 -WACC Nominal - Conservative,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638,0.06141899516227638 -WACC Real - Advanced,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686 -WACC Real - Moderate,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686 -WACC Real - Conservative,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686,0.03553072698758686 +WACC,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Inflation Rate,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 +Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Calculated Interest Rate Real - Advanced,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Moderate,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Conservative,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Interest During Construction - Nominal,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065 +Rate of Return on Equity Nominal - Advanced,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085 +Rate of Return on Equity Nominal - Moderate,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085 +Rate of Return on Equity Nominal - Conservative,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085 +Calculated Rate of Return on Equity Real - Advanced,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371 +Calculated Rate of Return on Equity Real - Moderate,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371 +Calculated Rate of Return on Equity Real - Conservative,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371 +Debt Fraction - Advanced,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438 +Debt Fraction - Moderate,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438 +Debt Fraction - Conservative,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438,0.753092688272438 +Tax Rate (Federal and State),0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574 +WACC Nominal - Advanced,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064 +WACC Nominal - Moderate,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064 +WACC Nominal - Conservative,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064,0.06013438561862064 +WACC Real - Advanced,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033 +WACC Real - Moderate,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033 +WACC Real - Conservative,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033,0.03427744938402033 diff --git a/tests/data/Solar_-_Utility_PV/df_ncf.csv b/tests/data/Solar_-_Utility_PV/df_ncf.csv index c716598..f8d08ec 100644 --- a/tests/data/Solar_-_Utility_PV/df_ncf.csv +++ b/tests/data/Solar_-_Utility_PV/df_ncf.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility PV - Class 1/Advanced,0.31317993005031264,0.3163010642353494,0.3194221984203862,0.322543332605423,0.3256644667904598,0.3287856009754966,0.3319067351605334,0.33502786934557016,0.33814900353060695,0.34127013771564374,0.34439127190068053,0.3475124060857173,0.3506335402707541,0.3537546744557909,0.3568758086408277,0.35813848246879754,0.3594011562967674,0.36066383012473724,0.3619265039527071,0.36318917778067694,0.3644518516086468,0.36571452543661664,0.3669771992645865,0.36823987309255635,0.3695025469205262,0.37076522074849605,0.3720278945764659,0.37329056840443575,0.3745532422324056,0.3758159160603752 -Utility PV - Class 1/Moderate,0.31317993005031264,0.31495213903699626,0.3167243480236799,0.3184965570103635,0.3202687659970471,0.32204097498373074,0.32381318397041436,0.325585392957098,0.3273576019437816,0.3291298109304652,0.33090201991714885,0.33267422890383247,0.3344464378905161,0.3362186468771997,0.33799085586388306,0.33924985271567937,0.3405088495674757,0.341767846419272,0.3430268432710683,0.3442858401228646,0.34554483697466093,0.34680383382645724,0.34806283067825355,0.34932182753004987,0.3505808243818462,0.3518398212336425,0.3530988180854388,0.3543578149372351,0.35561681178903143,0.3568758086408277 -Utility PV - Class 1/Conservative,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31483399177121735,0.31648805349212206,0.31814211521302677,0.3197961769339315,0.3214502386548362,0.3231043003757409,0.3247583620966456,0.3264124238175503,0.328066485538455,0.32972054725935973,0.33137460898026444,0.33302867070116915,0.33468273242207386,0.33633679414297857,0.33799085586388306 -Utility PV - Class 2/Advanced,0.30297949893350146,0.30596948724248807,0.3089594755514747,0.3119494638604613,0.3149394521694479,0.3179294404784345,0.32091942878742113,0.32390941709640775,0.32689940540539436,0.329889393714381,0.3328793820233676,0.3358693703323542,0.3388593586413408,0.3418493469503274,0.34483933525931415,0.34608840615670666,0.3473374770540992,0.3485865479514917,0.3498356188488842,0.3510846897462767,0.3523337606436692,0.35358283154106174,0.35483190243845425,0.35608097333584676,0.3573300442332393,0.3585791151306318,0.3598281860280243,0.3610772569254168,0.3623263278228093,0.3635753987202017 -Utility PV - Class 2/Moderate,0.30297949893350146,0.304672094613403,0.30636469029330454,0.3080572859732061,0.30974988165310763,0.31144247733300917,0.3131350730129107,0.31482766869281226,0.3165202643727138,0.31821286005261534,0.3199054557325169,0.32159805141241843,0.32329064709231997,0.3249832427722215,0.32667583845212333,0.3278867382392694,0.32909763802641545,0.3303085378135615,0.33151943760070757,0.3327303373878536,0.3339412371749997,0.33515213696214574,0.3363630367492918,0.33757393653643786,0.3387848363235839,0.33999573611073,0.34120663589787603,0.3424175356850221,0.34362843547216815,0.34483933525931415 -Utility PV - Class 2/Conservative,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30455925490140956,0.30613901086931766,0.30771876683722577,0.30929852280513387,0.31087827877304197,0.3124580347409501,0.3140377907088582,0.3156175466767663,0.3171973026446744,0.3187770586125825,0.3203568145804906,0.3219365705483987,0.3235163265163068,0.3250960824842149,0.32667583845212333 -Utility PV - Class 3/Advanced,0.2885389478078063,0.2915244362124126,0.29450992461701886,0.29749541302162513,0.3004809014262314,0.3034663898308377,0.30645187823544395,0.3094373666400502,0.3124228550446565,0.3154083434492628,0.31839383185386905,0.3213793202584753,0.3243648086630816,0.32735029706768787,0.33033578547229403,0.3313965155987656,0.33245724572523716,0.3335179758517087,0.3345787059781803,0.33563943610465186,0.3367001662311234,0.337760896357595,0.33882162648406655,0.3398823566105381,0.3409430867370097,0.34200381686348125,0.3430645469899528,0.3441252771164244,0.34518600724289594,0.34624673736936756 -Utility PV - Class 3/Moderate,0.2885389478078063,0.29024488148558486,0.2919508151633634,0.29365674884114196,0.2953626825189205,0.29706861619669905,0.2987745498744776,0.30048048355225615,0.3021864172300347,0.30389235090781325,0.3055982845855918,0.30730421826337034,0.3090101519411489,0.31071608561892744,0.3124220192967057,0.3136162703750783,0.31481052145345084,0.3160047725318234,0.317199023610196,0.31839327468856854,0.3195875257669411,0.32078177684531367,0.32197602792368624,0.3231702790020588,0.32436453008043137,0.32555878115880393,0.3267530322371765,0.32794728331554907,0.32914153439392163,0.33033578547229403 -Utility PV - Class 3/Conservative,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.29013115257373295,0.2917233573396596,0.29331556210558624,0.2949077668715129,0.2964999716374395,0.29809217640336616,0.2996843811692928,0.30127658593521944,0.3028687907011461,0.3044609954670727,0.30605320023299937,0.307645404998926,0.30923760976485265,0.3108298145307793,0.3124220192967057 -Utility PV - Class 4/Advanced,0.2747074374583729,0.2776562257671282,0.28060501407588345,0.28355380238463873,0.286502590693394,0.2894513790021493,0.29240016731090457,0.29534895561965985,0.2982977439284151,0.3012465322371704,0.3041953205459257,0.30714410885468096,0.31009289716343624,0.3130416854721915,0.315990473780947,0.3169010371922204,0.3178116006034938,0.31872216401476716,0.31963272742604054,0.3205432908373139,0.3214538542485873,0.3223644176598607,0.32327498107113406,0.32418554448240744,0.3250961078936808,0.3260066713049542,0.3269172347162276,0.32782779812750096,0.32873836153877434,0.32964892495004744 -Utility PV - Class 4/Moderate,0.2747074374583729,0.2764029014184805,0.2780983653785881,0.27979382933869573,0.28148929329880334,0.28318475725891096,0.28488022121901857,0.2865756851791262,0.2882711491392338,0.2899666130993414,0.291662077059449,0.29335754101955663,0.29505300497966425,0.29674846893977186,0.2984439328998798,0.29961370229195095,0.3007834716840221,0.3019532410760932,0.30312301046816437,0.3042927798602355,0.30546254925230665,0.3066323186443778,0.30780208803644893,0.30897185742852007,0.3101416268205912,0.31131139621266235,0.3124811656047335,0.31365093499680463,0.31482070438887577,0.315990473780947 -Utility PV - Class 4/Conservative,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2762898704878067,0.27787230351724046,0.27945473654667424,0.281037169576108,0.2826196026055418,0.2842020356349756,0.2857844686644094,0.28736690169384316,0.28894933472327694,0.2905317677527107,0.2921142007821445,0.2936966338115783,0.29527906684101207,0.29686149987044586,0.2984439328998798 -Utility PV - Class 5/Advanced,0.260939947542501,0.26380732215278746,0.2666746967630739,0.2695420713733604,0.27240944598364686,0.2752768205939333,0.2781441952042198,0.28101156981450626,0.2838789444247927,0.2867463190350792,0.28961369364536566,0.2924810682556521,0.2953484428659386,0.29821581747622505,0.30108319208651146,0.3018861750841441,0.30268915808177677,0.3034921410794094,0.30429512407704207,0.3050981070746747,0.30590109007230737,0.30670407306994,0.30750705606757267,0.3083100390652053,0.30911302206283797,0.3099160050604706,0.3107189880581033,0.3115219710557359,0.3123249540533686,0.31312793705100117 -Utility PV - Class 5/Moderate,0.260939947542501,0.2625896364377628,0.2642393253330246,0.26588901422828637,0.26753870312354816,0.26918839201880995,0.27083808091407174,0.27248776980933354,0.2741374587045953,0.2757871475998571,0.2774368364951189,0.2790865253903807,0.2807362142856425,0.2823859031809043,0.28403559207616635,0.2851720987435227,0.286308605410879,0.2874451120782353,0.28858161874559163,0.28971812541294795,0.29085463208030427,0.2919911387476606,0.2931276454150169,0.2942641520823732,0.29540065874972954,0.29653716541708586,0.2976736720844422,0.2988101787517985,0.2999466854191548,0.30108319208651146 -Utility PV - Class 5/Conservative,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.2624796571780787,0.2640193668136564,0.2655590764492341,0.2670987860848118,0.2686384957203895,0.2701782053559672,0.2717179149915449,0.2732576246271226,0.2747973342627003,0.276337043898278,0.2778767535338557,0.2794164631694334,0.2809561728050111,0.2824958824405888,0.28403559207616635 -Utility PV - Class 6/Advanced,0.24738093626150556,0.2501679643957954,0.2529549925300853,0.2557420206643752,0.25852904879866506,0.26131607693295494,0.2641031050672448,0.2668901332015347,0.2696771613358246,0.27246418947011447,0.27525121760440435,0.27803824573869423,0.2808252738729841,0.283612302007274,0.2863993301415639,0.28709651636638006,0.28779370259119624,0.2884908888160124,0.2891880750408286,0.2898852612656448,0.29058244749046097,0.29127963371527715,0.29197681994009334,0.2926740061649095,0.2933711923897257,0.2940683786145419,0.29476556483935806,0.29546275106417424,0.2961599372889904,0.29685712351380666 -Utility PV - Class 6/Moderate,0.24738093626150556,0.24898509531014731,0.2505892543587891,0.25219341340743084,0.2537975724560726,0.25540173150471435,0.2570058905533561,0.25861004960199785,0.2602142086506396,0.26181836769928135,0.2634225267479231,0.26502668579656485,0.2666308448452066,0.26823500389384836,0.26983916294249016,0.2709431740890951,0.2720471852357,0.2731511963823049,0.2742552075289098,0.2753592186755147,0.2764632298221196,0.27756724096872454,0.27867125211532945,0.27977526326193436,0.28087927440853927,0.2819832855551442,0.2830872967017491,0.284191307848354,0.2852953189949589,0.2863993301415639 -Utility PV - Class 6/Conservative,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.2488781513735712,0.25037536648563685,0.2518725815977025,0.2533697967097681,0.25486701182183374,0.2563642269338994,0.257861442045965,0.25935865715803064,0.26085587227009627,0.2623530873821619,0.26385030249422753,0.26534751760629316,0.2668447327183588,0.2683419478304244,0.26983916294249016 -Utility PV - Class 7/Advanced,0.23462238591791423,0.23732722966705613,0.24003207341619803,0.24273691716533993,0.24544176091448183,0.24814660466362373,0.25085144841276563,0.2535562921619075,0.2562611359110494,0.25896597966019125,0.2616708234093331,0.264375667158475,0.26708051090761686,0.26978535465675874,0.27249019840590066,0.27309397605227376,0.27369775369864685,0.27430153134501994,0.27490530899139304,0.27550908663776613,0.2761128642841392,0.2767166419305123,0.2773204195768854,0.2779241972232585,0.2785279748696316,0.2791317525160047,0.2797355301623778,0.2803393078087509,0.280943085455124,0.28154686310149707 -Utility PV - Class 7/Moderate,0.23462238591791423,0.2361866570351548,0.23775092815239535,0.2393151992696359,0.24087947038687646,0.24244374150411702,0.24400801262135757,0.24557228373859813,0.24713655485583869,0.24870082597307924,0.2502650970903198,0.25182936820756036,0.2533936393248009,0.25495791044204147,0.25652218155928197,0.2575867160157232,0.2586512504721644,0.25971578492860564,0.26078031938504687,0.2618448538414881,0.2629093882979293,0.26397392275437054,0.26503845721081176,0.266102991667253,0.2671675261236942,0.26823206058013543,0.26929659503657666,0.2703611294930179,0.2714256639494591,0.27249019840590066 -Utility PV - Class 7/Conservative,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23608237229400542,0.2375423586700966,0.23900234504618778,0.24046233142227896,0.24192231779837015,0.24338230417446133,0.2448422905505525,0.2463022769266437,0.24776226330273488,0.24922224967882606,0.25068223605491724,0.2521422224310084,0.2536022088070996,0.2550621951831908,0.25652218155928197 -Utility PV - Class 8/Advanced,0.22558039910458638,0.2281821505495731,0.23078390199455984,0.23338565343954656,0.2359874048845333,0.23858915632952002,0.24119090777450675,0.24379265921949347,0.2463944106644802,0.24899616210946693,0.25159791355445366,0.2541996649994404,0.25680141644442717,0.2594031678894139,0.2620049193344006,0.26258435664047414,0.26316379394654765,0.26374323125262117,0.2643226685586947,0.2649021058647682,0.2654815431708417,0.26606098047691523,0.26664041778298875,0.26721985508906226,0.2677992923951358,0.2683787297012093,0.2689581670072828,0.2695376043133563,0.27011704161942984,0.27069647892550364 -Utility PV - Class 8/Moderate,0.22558039910458638,0.22709348720429637,0.22860657530400635,0.23011966340371634,0.23163275150342633,0.2331458396031363,0.2346589277028463,0.23617201580255628,0.23768510390226627,0.23919819200197626,0.24071128010168624,0.24222436820139623,0.24373745630110621,0.2452505444008162,0.24676363250052624,0.2477797182894512,0.24879580407837615,0.2498118898673011,0.25082797565622605,0.25184406144515104,0.252860147234076,0.253876233023001,0.254892318811926,0.25590840460085096,0.25692449038977594,0.2579405761787009,0.2589566619676259,0.2599727477565509,0.26098883354547586,0.2620049193344006 -Utility PV - Class 8/Conservative,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.2269926146643157,0.228404830224045,0.22981704578377432,0.23122926134350363,0.23264147690323295,0.23405369246296226,0.23546590802269157,0.23687812358242089,0.2382903391421502,0.2397025547018795,0.24111477026160882,0.24252698582133814,0.24393920138106745,0.24535141694079676,0.24676363250052624 -Utility PV - Class 9/Advanced,0.21462405761269948,0.21713140838524053,0.21963875915778158,0.22214610993032263,0.22465346070286368,0.22716081147540473,0.22966816224794578,0.23217551302048683,0.23468286379302788,0.23719021456556894,0.23969756533810999,0.24220491611065104,0.2447122668831921,0.24721961765573314,0.24972696842827422,0.25024842847540524,0.25076988852253623,0.25129134856966723,0.2518128086167982,0.2523342686639292,0.2528557287110602,0.2533771887581912,0.2538986488053222,0.2544201088524532,0.2549415688995842,0.2554630289467152,0.2559844889938462,0.2565059490409772,0.25702740908810817,0.2575488691352394 -Utility PV - Class 9/Moderate,0.21462405761269948,0.21608721792621363,0.21755037823972778,0.21901353855324193,0.22047669886675608,0.22193985918027023,0.22340301949378438,0.22486617980729853,0.22632934012081268,0.22779250043432683,0.22925566074784098,0.23071882106135513,0.23218198137486928,0.23364514168838343,0.23510830200189767,0.2360828797636561,0.23705745752541454,0.23803203528717298,0.23900661304893142,0.23998119081068986,0.2409557685724483,0.24193034633420674,0.24290492409596517,0.2438795018577236,0.24485407961948205,0.2458286573812405,0.24680323514299893,0.24777781290475737,0.2487523906665158,0.24972696842827422 -Utility PV - Class 9/Conservative,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.2159896739053127,0.21735529019792593,0.21872090649053916,0.22008652278315238,0.2214521390757656,0.22281775536837883,0.22418337166099206,0.22554898795360528,0.2269146042462185,0.22828022053883174,0.22964583683144496,0.23101145312405819,0.2323770694166714,0.23374268570928464,0.23510830200189767 -Utility PV - Class 10/Advanced,0.19687382126665892,0.1992360535776035,0.20159828588854806,0.20396051819949262,0.2063227505104372,0.20868498282138176,0.21104721513232633,0.2134094474432709,0.21577167975421546,0.21813391206516003,0.2204961443761046,0.22285837668704916,0.22522060899799373,0.2275828413089383,0.22994507361988278,0.23036530774655664,0.2307855418732305,0.23120577599990436,0.2316260101265782,0.23204624425325207,0.23246647837992593,0.23288671250659979,0.23330694663327364,0.2337271807599475,0.23414741488662136,0.23456764901329522,0.23498788313996907,0.23540811726664293,0.2358283513933168,0.2362485855199907 -Utility PV - Class 10/Moderate,0.19687382126665892,0.19825019798609134,0.19962657470552375,0.20100295142495617,0.20237932814438858,0.203755704863821,0.2051320815832534,0.20650845830268583,0.20788483502211824,0.20926121174155066,0.21063758846098307,0.2120139651804155,0.2133903418998479,0.21476671861928032,0.21614309533871287,0.2170632272241242,0.2179833591095355,0.21890349099494683,0.21982362288035814,0.22074375476576946,0.22166388665118078,0.2225840185365921,0.22350415042200342,0.22442428230741474,0.22534441419282605,0.22626454607823737,0.2271846779636487,0.22810480984906,0.22902494173447133,0.22994507361988278 -Utility PV - Class 10/Conservative,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19815843953812917,0.19944305780959942,0.20072767608106967,0.20201229435253992,0.20329691262401017,0.20458153089548042,0.20586614916695067,0.20715076743842092,0.20843538570989117,0.20972000398136142,0.21100462225283168,0.21228924052430193,0.21357385879577218,0.21485847706724243,0.21614309533871287 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility PV - Class 1/Advanced,0.3163010642353494,0.3194221984203862,0.322543332605423,0.3256644667904598,0.3287856009754966,0.3319067351605334,0.33502786934557016,0.33814900353060695,0.34127013771564374,0.34439127190068053,0.3475124060857173,0.3506335402707541,0.3537546744557909,0.3568758086408277,0.35813848246879754,0.3594011562967674,0.36066383012473724,0.3619265039527071,0.36318917778067694,0.3644518516086468,0.36571452543661664,0.3669771992645865,0.36823987309255635,0.3695025469205262,0.37076522074849605,0.3720278945764659,0.37329056840443575,0.3745532422324056,0.3758159160603752 +Utility PV - Class 1/Moderate,0.31495213903699626,0.3167243480236799,0.3184965570103635,0.3202687659970471,0.32204097498373074,0.32381318397041436,0.325585392957098,0.3273576019437816,0.3291298109304652,0.33090201991714885,0.33267422890383247,0.3344464378905161,0.3362186468771997,0.33799085586388306,0.33924985271567937,0.3405088495674757,0.341767846419272,0.3430268432710683,0.3442858401228646,0.34554483697466093,0.34680383382645724,0.34806283067825355,0.34932182753004987,0.3505808243818462,0.3518398212336425,0.3530988180854388,0.3543578149372351,0.35561681178903143,0.3568758086408277 +Utility PV - Class 1/Conservative,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31483399177121735,0.31648805349212206,0.31814211521302677,0.3197961769339315,0.3214502386548362,0.3231043003757409,0.3247583620966456,0.3264124238175503,0.328066485538455,0.32972054725935973,0.33137460898026444,0.33302867070116915,0.33468273242207386,0.33633679414297857,0.33799085586388306 +Utility PV - Class 2/Advanced,0.30596948724248807,0.3089594755514747,0.3119494638604613,0.3149394521694479,0.3179294404784345,0.32091942878742113,0.32390941709640775,0.32689940540539436,0.329889393714381,0.3328793820233676,0.3358693703323542,0.3388593586413408,0.3418493469503274,0.34483933525931415,0.34608840615670666,0.3473374770540992,0.3485865479514917,0.3498356188488842,0.3510846897462767,0.3523337606436692,0.35358283154106174,0.35483190243845425,0.35608097333584676,0.3573300442332393,0.3585791151306318,0.3598281860280243,0.3610772569254168,0.3623263278228093,0.3635753987202017 +Utility PV - Class 2/Moderate,0.304672094613403,0.30636469029330454,0.3080572859732061,0.30974988165310763,0.31144247733300917,0.3131350730129107,0.31482766869281226,0.3165202643727138,0.31821286005261534,0.3199054557325169,0.32159805141241843,0.32329064709231997,0.3249832427722215,0.32667583845212333,0.3278867382392694,0.32909763802641545,0.3303085378135615,0.33151943760070757,0.3327303373878536,0.3339412371749997,0.33515213696214574,0.3363630367492918,0.33757393653643786,0.3387848363235839,0.33999573611073,0.34120663589787603,0.3424175356850221,0.34362843547216815,0.34483933525931415 +Utility PV - Class 2/Conservative,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30455925490140956,0.30613901086931766,0.30771876683722577,0.30929852280513387,0.31087827877304197,0.3124580347409501,0.3140377907088582,0.3156175466767663,0.3171973026446744,0.3187770586125825,0.3203568145804906,0.3219365705483987,0.3235163265163068,0.3250960824842149,0.32667583845212333 +Utility PV - Class 3/Advanced,0.2915244362124126,0.29450992461701886,0.29749541302162513,0.3004809014262314,0.3034663898308377,0.30645187823544395,0.3094373666400502,0.3124228550446565,0.3154083434492628,0.31839383185386905,0.3213793202584753,0.3243648086630816,0.32735029706768787,0.33033578547229403,0.3313965155987656,0.33245724572523716,0.3335179758517087,0.3345787059781803,0.33563943610465186,0.3367001662311234,0.337760896357595,0.33882162648406655,0.3398823566105381,0.3409430867370097,0.34200381686348125,0.3430645469899528,0.3441252771164244,0.34518600724289594,0.34624673736936756 +Utility PV - Class 3/Moderate,0.29024488148558486,0.2919508151633634,0.29365674884114196,0.2953626825189205,0.29706861619669905,0.2987745498744776,0.30048048355225615,0.3021864172300347,0.30389235090781325,0.3055982845855918,0.30730421826337034,0.3090101519411489,0.31071608561892744,0.3124220192967057,0.3136162703750783,0.31481052145345084,0.3160047725318234,0.317199023610196,0.31839327468856854,0.3195875257669411,0.32078177684531367,0.32197602792368624,0.3231702790020588,0.32436453008043137,0.32555878115880393,0.3267530322371765,0.32794728331554907,0.32914153439392163,0.33033578547229403 +Utility PV - Class 3/Conservative,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.29013115257373295,0.2917233573396596,0.29331556210558624,0.2949077668715129,0.2964999716374395,0.29809217640336616,0.2996843811692928,0.30127658593521944,0.3028687907011461,0.3044609954670727,0.30605320023299937,0.307645404998926,0.30923760976485265,0.3108298145307793,0.3124220192967057 +Utility PV - Class 4/Advanced,0.2776562257671282,0.28060501407588345,0.28355380238463873,0.286502590693394,0.2894513790021493,0.29240016731090457,0.29534895561965985,0.2982977439284151,0.3012465322371704,0.3041953205459257,0.30714410885468096,0.31009289716343624,0.3130416854721915,0.315990473780947,0.3169010371922204,0.3178116006034938,0.31872216401476716,0.31963272742604054,0.3205432908373139,0.3214538542485873,0.3223644176598607,0.32327498107113406,0.32418554448240744,0.3250961078936808,0.3260066713049542,0.3269172347162276,0.32782779812750096,0.32873836153877434,0.32964892495004744 +Utility PV - Class 4/Moderate,0.2764029014184805,0.2780983653785881,0.27979382933869573,0.28148929329880334,0.28318475725891096,0.28488022121901857,0.2865756851791262,0.2882711491392338,0.2899666130993414,0.291662077059449,0.29335754101955663,0.29505300497966425,0.29674846893977186,0.2984439328998798,0.29961370229195095,0.3007834716840221,0.3019532410760932,0.30312301046816437,0.3042927798602355,0.30546254925230665,0.3066323186443778,0.30780208803644893,0.30897185742852007,0.3101416268205912,0.31131139621266235,0.3124811656047335,0.31365093499680463,0.31482070438887577,0.315990473780947 +Utility PV - Class 4/Conservative,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2762898704878067,0.27787230351724046,0.27945473654667424,0.281037169576108,0.2826196026055418,0.2842020356349756,0.2857844686644094,0.28736690169384316,0.28894933472327694,0.2905317677527107,0.2921142007821445,0.2936966338115783,0.29527906684101207,0.29686149987044586,0.2984439328998798 +Utility PV - Class 5/Advanced,0.26380732215278746,0.2666746967630739,0.2695420713733604,0.27240944598364686,0.2752768205939333,0.2781441952042198,0.28101156981450626,0.2838789444247927,0.2867463190350792,0.28961369364536566,0.2924810682556521,0.2953484428659386,0.29821581747622505,0.30108319208651146,0.3018861750841441,0.30268915808177677,0.3034921410794094,0.30429512407704207,0.3050981070746747,0.30590109007230737,0.30670407306994,0.30750705606757267,0.3083100390652053,0.30911302206283797,0.3099160050604706,0.3107189880581033,0.3115219710557359,0.3123249540533686,0.31312793705100117 +Utility PV - Class 5/Moderate,0.2625896364377628,0.2642393253330246,0.26588901422828637,0.26753870312354816,0.26918839201880995,0.27083808091407174,0.27248776980933354,0.2741374587045953,0.2757871475998571,0.2774368364951189,0.2790865253903807,0.2807362142856425,0.2823859031809043,0.28403559207616635,0.2851720987435227,0.286308605410879,0.2874451120782353,0.28858161874559163,0.28971812541294795,0.29085463208030427,0.2919911387476606,0.2931276454150169,0.2942641520823732,0.29540065874972954,0.29653716541708586,0.2976736720844422,0.2988101787517985,0.2999466854191548,0.30108319208651146 +Utility PV - Class 5/Conservative,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.2624796571780787,0.2640193668136564,0.2655590764492341,0.2670987860848118,0.2686384957203895,0.2701782053559672,0.2717179149915449,0.2732576246271226,0.2747973342627003,0.276337043898278,0.2778767535338557,0.2794164631694334,0.2809561728050111,0.2824958824405888,0.28403559207616635 +Utility PV - Class 6/Advanced,0.2501679643957954,0.2529549925300853,0.2557420206643752,0.25852904879866506,0.26131607693295494,0.2641031050672448,0.2668901332015347,0.2696771613358246,0.27246418947011447,0.27525121760440435,0.27803824573869423,0.2808252738729841,0.283612302007274,0.2863993301415639,0.28709651636638006,0.28779370259119624,0.2884908888160124,0.2891880750408286,0.2898852612656448,0.29058244749046097,0.29127963371527715,0.29197681994009334,0.2926740061649095,0.2933711923897257,0.2940683786145419,0.29476556483935806,0.29546275106417424,0.2961599372889904,0.29685712351380666 +Utility PV - Class 6/Moderate,0.24898509531014731,0.2505892543587891,0.25219341340743084,0.2537975724560726,0.25540173150471435,0.2570058905533561,0.25861004960199785,0.2602142086506396,0.26181836769928135,0.2634225267479231,0.26502668579656485,0.2666308448452066,0.26823500389384836,0.26983916294249016,0.2709431740890951,0.2720471852357,0.2731511963823049,0.2742552075289098,0.2753592186755147,0.2764632298221196,0.27756724096872454,0.27867125211532945,0.27977526326193436,0.28087927440853927,0.2819832855551442,0.2830872967017491,0.284191307848354,0.2852953189949589,0.2863993301415639 +Utility PV - Class 6/Conservative,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.2488781513735712,0.25037536648563685,0.2518725815977025,0.2533697967097681,0.25486701182183374,0.2563642269338994,0.257861442045965,0.25935865715803064,0.26085587227009627,0.2623530873821619,0.26385030249422753,0.26534751760629316,0.2668447327183588,0.2683419478304244,0.26983916294249016 +Utility PV - Class 7/Advanced,0.23732722966705613,0.24003207341619803,0.24273691716533993,0.24544176091448183,0.24814660466362373,0.25085144841276563,0.2535562921619075,0.2562611359110494,0.25896597966019125,0.2616708234093331,0.264375667158475,0.26708051090761686,0.26978535465675874,0.27249019840590066,0.27309397605227376,0.27369775369864685,0.27430153134501994,0.27490530899139304,0.27550908663776613,0.2761128642841392,0.2767166419305123,0.2773204195768854,0.2779241972232585,0.2785279748696316,0.2791317525160047,0.2797355301623778,0.2803393078087509,0.280943085455124,0.28154686310149707 +Utility PV - Class 7/Moderate,0.2361866570351548,0.23775092815239535,0.2393151992696359,0.24087947038687646,0.24244374150411702,0.24400801262135757,0.24557228373859813,0.24713655485583869,0.24870082597307924,0.2502650970903198,0.25182936820756036,0.2533936393248009,0.25495791044204147,0.25652218155928197,0.2575867160157232,0.2586512504721644,0.25971578492860564,0.26078031938504687,0.2618448538414881,0.2629093882979293,0.26397392275437054,0.26503845721081176,0.266102991667253,0.2671675261236942,0.26823206058013543,0.26929659503657666,0.2703611294930179,0.2714256639494591,0.27249019840590066 +Utility PV - Class 7/Conservative,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23608237229400542,0.2375423586700966,0.23900234504618778,0.24046233142227896,0.24192231779837015,0.24338230417446133,0.2448422905505525,0.2463022769266437,0.24776226330273488,0.24922224967882606,0.25068223605491724,0.2521422224310084,0.2536022088070996,0.2550621951831908,0.25652218155928197 +Utility PV - Class 8/Advanced,0.2281821505495731,0.23078390199455984,0.23338565343954656,0.2359874048845333,0.23858915632952002,0.24119090777450675,0.24379265921949347,0.2463944106644802,0.24899616210946693,0.25159791355445366,0.2541996649994404,0.25680141644442717,0.2594031678894139,0.2620049193344006,0.26258435664047414,0.26316379394654765,0.26374323125262117,0.2643226685586947,0.2649021058647682,0.2654815431708417,0.26606098047691523,0.26664041778298875,0.26721985508906226,0.2677992923951358,0.2683787297012093,0.2689581670072828,0.2695376043133563,0.27011704161942984,0.27069647892550364 +Utility PV - Class 8/Moderate,0.22709348720429637,0.22860657530400635,0.23011966340371634,0.23163275150342633,0.2331458396031363,0.2346589277028463,0.23617201580255628,0.23768510390226627,0.23919819200197626,0.24071128010168624,0.24222436820139623,0.24373745630110621,0.2452505444008162,0.24676363250052624,0.2477797182894512,0.24879580407837615,0.2498118898673011,0.25082797565622605,0.25184406144515104,0.252860147234076,0.253876233023001,0.254892318811926,0.25590840460085096,0.25692449038977594,0.2579405761787009,0.2589566619676259,0.2599727477565509,0.26098883354547586,0.2620049193344006 +Utility PV - Class 8/Conservative,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.2269926146643157,0.228404830224045,0.22981704578377432,0.23122926134350363,0.23264147690323295,0.23405369246296226,0.23546590802269157,0.23687812358242089,0.2382903391421502,0.2397025547018795,0.24111477026160882,0.24252698582133814,0.24393920138106745,0.24535141694079676,0.24676363250052624 +Utility PV - Class 9/Advanced,0.21713140838524053,0.21963875915778158,0.22214610993032263,0.22465346070286368,0.22716081147540473,0.22966816224794578,0.23217551302048683,0.23468286379302788,0.23719021456556894,0.23969756533810999,0.24220491611065104,0.2447122668831921,0.24721961765573314,0.24972696842827422,0.25024842847540524,0.25076988852253623,0.25129134856966723,0.2518128086167982,0.2523342686639292,0.2528557287110602,0.2533771887581912,0.2538986488053222,0.2544201088524532,0.2549415688995842,0.2554630289467152,0.2559844889938462,0.2565059490409772,0.25702740908810817,0.2575488691352394 +Utility PV - Class 9/Moderate,0.21608721792621363,0.21755037823972778,0.21901353855324193,0.22047669886675608,0.22193985918027023,0.22340301949378438,0.22486617980729853,0.22632934012081268,0.22779250043432683,0.22925566074784098,0.23071882106135513,0.23218198137486928,0.23364514168838343,0.23510830200189767,0.2360828797636561,0.23705745752541454,0.23803203528717298,0.23900661304893142,0.23998119081068986,0.2409557685724483,0.24193034633420674,0.24290492409596517,0.2438795018577236,0.24485407961948205,0.2458286573812405,0.24680323514299893,0.24777781290475737,0.2487523906665158,0.24972696842827422 +Utility PV - Class 9/Conservative,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.2159896739053127,0.21735529019792593,0.21872090649053916,0.22008652278315238,0.2214521390757656,0.22281775536837883,0.22418337166099206,0.22554898795360528,0.2269146042462185,0.22828022053883174,0.22964583683144496,0.23101145312405819,0.2323770694166714,0.23374268570928464,0.23510830200189767 +Utility PV - Class 10/Advanced,0.1992360535776035,0.20159828588854806,0.20396051819949262,0.2063227505104372,0.20868498282138176,0.21104721513232633,0.2134094474432709,0.21577167975421546,0.21813391206516003,0.2204961443761046,0.22285837668704916,0.22522060899799373,0.2275828413089383,0.22994507361988278,0.23036530774655664,0.2307855418732305,0.23120577599990436,0.2316260101265782,0.23204624425325207,0.23246647837992593,0.23288671250659979,0.23330694663327364,0.2337271807599475,0.23414741488662136,0.23456764901329522,0.23498788313996907,0.23540811726664293,0.2358283513933168,0.2362485855199907 +Utility PV - Class 10/Moderate,0.19825019798609134,0.19962657470552375,0.20100295142495617,0.20237932814438858,0.203755704863821,0.2051320815832534,0.20650845830268583,0.20788483502211824,0.20926121174155066,0.21063758846098307,0.2120139651804155,0.2133903418998479,0.21476671861928032,0.21614309533871287,0.2170632272241242,0.2179833591095355,0.21890349099494683,0.21982362288035814,0.22074375476576946,0.22166388665118078,0.2225840185365921,0.22350415042200342,0.22442428230741474,0.22534441419282605,0.22626454607823737,0.2271846779636487,0.22810480984906,0.22902494173447133,0.22994507361988278 +Utility PV - Class 10/Conservative,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19815843953812917,0.19944305780959942,0.20072767608106967,0.20201229435253992,0.20329691262401017,0.20458153089548042,0.20586614916695067,0.20715076743842092,0.20843538570989117,0.20972000398136142,0.21100462225283168,0.21228924052430193,0.21357385879577218,0.21485847706724243,0.21614309533871287 diff --git a/tests/data/Utility-Scale_Battery_Storage/Market/20/df_capex.csv b/tests/data/Utility-Scale_Battery_Storage/Market/20/df_capex.csv new file mode 100644 index 0000000..318f43a --- /dev/null +++ b/tests/data/Utility-Scale_Battery_Storage/Market/20/df_capex.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility-Scale Battery Storage - 2Hr/Advanced,1290.3512471521203,1278.1807523378366,1073.3103397431776,867.9884263021866,835.7300119907013,803.4428398138068,771.2055289912464,738.9827178358411,706.0799039513817,695.4316298942763,684.7833706960133,674.7955361781314,664.1466650202458,652.7919980471177,642.8074476925767,632.1577124496754,621.5079338041551,610.8581090090063,600.8816890667231,590.231280248022,578.8601837771592,568.2090037341087,558.2366898376159,547.584848490055,536.9328473219994,526.2806738798632,516.3201018148897,505.6674181649554,494.271219947937 +Utility-Scale Battery Storage - 2Hr/Moderate,1290.3512471521203,1278.1807523378366,1200.6968043851577,1068.896874034551,1043.405862330124,1017.9620266767472,992.5710699161735,967.2396526616839,941.9756031780383,930.4660234065977,918.948437216362,907.4225326864084,895.8879814798535,884.3444377495222,872.7915369548859,861.2288945817729,849.6561047553931,838.072738736159,826.4783432865884,814.8724388962041,803.2545178498193,791.6240421228439,779.9804410852677,768.323108993717,756.6514022484089,744.9646363888792,733.2620827989954,721.5429650878966,709.8064551090512 +Utility-Scale Battery Storage - 2Hr/Conservative,1290.3512471521203,1278.1807523378366,1343.150294521574,1325.9239015975081,1283.7289550688524,1241.4903454531286,1199.2034621833996,1156.8630218790834,1114.4629409705715,1107.5421525777483,1100.6213641849251,1093.7005757921017,1086.7797873992783,1079.8589990064552,1072.9382106136318,1066.0174222208086,1059.0966338279852,1052.175845435162,1045.2550570423389,1038.3342686495155,1031.413480256692,1024.492691863869,1017.5719034710457,1010.6511150782225,1003.7303266853993,996.8095382925758,989.8887498997525,982.9679615069293,976.0471731141065 +Utility-Scale Battery Storage - 4Hr/Advanced,2100.778231053983,2080.2961823024893,1735.5143272888677,1390.744441423124,1336.112157856809,1281.4806366526177,1226.8477936393347,1172.2145662443572,1117.5993655115392,1099.8215954688535,1082.0438250322645,1064.2485469415349,1046.4707927278064,1028.7117489429795,1010.9163837900946,993.1386524829929,975.360922326481,957.5831933933815,939.7876127057808,922.0098992549651,904.2512910110449,886.4735980051485,868.677908467543,850.9002329926248,833.1225617544983,815.3448950833046,797.548894273375,779.7712411276322,762.0132983232445 +Utility-Scale Battery Storage - 4Hr/Moderate,2100.778231053983,2080.2961823024893,1938.2036700623216,1711.4029768169346,1659.3941388521046,1607.38148590442,1555.364556802524,1503.3428129230058,1451.3156212180554,1430.530431076906,1409.7458883903391,1388.962018382445,1368.178847604822,1347.3964040250733,1326.614717122475,1305.8338179915115,1285.0537394540352,1264.2745161809034,1243.496184824045,1222.7187841600041,1201.9423552461542,1181.1669415908968,1160.3925893393343,1139.6193474760794,1118.8472680470768,1098.076406402549,1077.306821463453,1056.5385760141407,1035.7717370242874 +Utility-Scale Battery Storage - 4Hr/Conservative,2100.778231053983,2080.2961823024893,2189.537982025697,2159.9427343892594,2082.9348918283094,2005.9280626793238,1928.9223539526863,1851.9178882746564,1774.9148068437305,1763.472048133818,1752.029289423905,1740.5865307139925,1729.1437720040797,1717.701013294167,1706.258254584254,1694.8154958743417,1683.3727371644288,1671.929978454516,1660.4872197446034,1649.0444610346906,1637.6017023247775,1626.1589436148652,1614.7161849049526,1603.2734261950397,1591.8306674851272,1580.3879087752143,1568.9451500653013,1557.5023913553887,1546.0596326454768 +Utility-Scale Battery Storage - 6Hr/Advanced,2911.2052149558453,2882.411612267142,2397.7183148345575,1913.500456544061,1836.494303722917,1759.5184334914286,1682.4900582874227,1605.4464146528737,1529.1188270716973,1504.2115610434307,1479.3042793685163,1453.7015577049383,1428.7949204353667,1404.6314998388416,1379.0253198876128,1354.1195925163106,1329.2139108488068,1304.3082777777565,1278.6935363448385,1253.7885182619084,1229.6423982449305,1204.7381922761879,1179.1191270974703,1154.2156174951945,1129.3122761869972,1104.409116286746,1078.7776867318603,1053.875064090309,1029.7553766985518 +Utility-Scale Battery Storage - 6Hr/Moderate,2911.2052149558453,2882.411612267142,2675.7105357394853,2353.909079599318,2275.382415374085,2196.8009451320927,2118.1580436888744,2039.4459731843278,1960.6556392580724,1930.5948387472142,1900.543339564316,1870.5015040784817,1840.4697137297906,1810.448370300624,1780.437897290064,1750.43874140125,1720.451374152677,1690.4762936256482,1660.514026361502,1630.5651294238048,1600.6301926424885,1570.7098410589497,1540.8047375934011,1510.915585958442,1481.043133845745,1451.188176416219,1421.3515601279103,1391.5341869403846,1361.7370189395238 +Utility-Scale Battery Storage - 6Hr/Conservative,2911.2052149558453,2882.411612267142,3035.925669529821,2993.96156718101,2882.140828587766,2770.365779905519,2658.641245721973,2546.9727546702293,2435.3666727168898,2419.4019436898875,2403.4372146628853,2387.472485635883,2371.5077566088808,2355.543027581879,2339.5782985548763,2323.613569527875,2307.648840500872,2291.68411147387,2275.7193824468677,2259.754653419866,2243.789924392863,2227.825195365861,2211.860466338859,2195.895737311857,2179.931008284855,2163.9662792578524,2148.0015502308506,2132.0368212038484,2116.072092176847 +Utility-Scale Battery Storage - 8Hr/Advanced,3721.6321988577074,3684.527042231795,3059.922302380248,2436.256471664999,2336.876449589025,2237.5562303302395,2138.132322935511,2038.67826306139,1940.638288631855,1908.601526618008,1876.5647337047674,1843.154568468342,1811.119048142927,1780.5512507347034,1747.1342559851307,1715.1005325496283,1683.0668993711326,1651.0333621621319,1617.5994599838964,1585.5671372688514,1555.0335054788163,1523.0027865472277,1489.5603457273974,1457.5310019977642,1425.5019906194964,1393.473337490187,1360.0064791903458,1327.9788870529858,1297.4974550738593 +Utility-Scale Battery Storage - 8Hr/Moderate,3721.6321988577074,3684.527042231795,3413.217401416649,2996.4151823817015,2891.3706918960656,2786.220404359766,2680.9515305752248,2575.5491334456497,2469.995657298089,2430.6592464175224,2391.3407907382934,2352.040989774518,2312.7605798547593,2273.500336576175,2234.261077457653,2195.0436648109885,2155.849008851319,2116.6780710703924,2077.5318678989584,2038.4114746876048,1999.3180300388235,1960.2527405270025,1921.216885847468,1882.2118244408045,1843.2389996444126,1804.299946429889,1765.3962987923678,1726.5297978666285,1687.7023008547596 +Utility-Scale Battery Storage - 8Hr/Conservative,3721.6321988577074,3684.527042231795,3882.313357033944,3827.9803999727615,3681.346765347223,3534.8034971317147,3388.36013749126,3242.027621065802,3095.8185385900483,3075.331839245957,3054.8451399018654,3034.358440557774,3013.871741213682,2993.3850418695906,2972.8983425254987,2952.4116431814077,2931.9249438373154,2911.438244493224,2890.951545149132,2870.4648458050406,2849.978146460949,2829.491447116857,2809.0047477727658,2788.518048428675,2768.0313490845824,2747.544649740491,2727.0579503963995,2706.5712510523076,2686.0845517082175 +Utility-Scale Battery Storage - 10Hr/Advanced,4532.05918275957,4486.642472196448,3722.1262899259373,2959.012486785936,2837.2585954551328,2715.59402716905,2593.7745875835994,2471.910111469906,2352.1577501920124,2312.9914921925856,2273.825188041019,2232.6075792317456,2193.4431758504875,2156.471001630565,2115.243192082649,2076.0814725829455,2036.9198878934583,1997.7584465465068,1956.5053836229542,1917.3457562757944,1880.4246127127021,1841.2673808182674,1800.0015643573245,1760.846386500334,1721.6917050519953,1682.5375586936284,1641.235271648831,1602.0827100156625,1565.2395334491666 +Utility-Scale Battery Storage - 10Hr/Moderate,4532.05918275957,4486.642472196448,4150.724267093813,3638.9212851640846,3507.3589684180465,3375.6398635874384,3243.7450174615756,3111.6522937069712,2979.3356753381063,2930.723654087831,2882.13824191227,2833.580475470554,2785.0514459797278,2736.552302851726,2688.084257625242,2639.648588220727,2591.246643549961,2542.879848515137,2494.5497094364155,2446.257819951405,2398.0058674351585,2349.7956399950554,2301.6290341015347,2253.5080629231675,2205.434865443081,2157.411716443559,2109.441037456825,2061.5254087928724,2013.6675827699958 +Utility-Scale Battery Storage - 10Hr/Conservative,4532.05918275957,4486.642472196448,4728.701044538067,4661.999232764512,4480.552702106681,4299.2412143579095,4118.079029260547,3937.0824874613754,3756.270404463208,3731.2617348020267,3706.253065140846,3681.244395479665,3656.2357258184834,3631.2270561573027,3606.218386496121,3581.2097168349405,3556.201047173759,3531.192377512578,3506.183707851397,3481.1750381902157,3456.166368529034,3431.157698867854,3406.149029206673,3381.140359545492,3356.131689884311,3331.123020223129,3306.114350561948,3281.105680900767,3256.097011239588 diff --git a/tests/data/Utility-Scale_Battery_Storage/Market/20/df_fin_assump.csv b/tests/data/Utility-Scale_Battery_Storage/Market/20/df_fin_assump.csv new file mode 100644 index 0000000..4f78a68 --- /dev/null +++ b/tests/data/Utility-Scale_Battery_Storage/Market/20/df_fin_assump.csv @@ -0,0 +1,2 @@ +Financial Assumptions,Value +Equity Premium During Construction,0.02 diff --git a/tests/data/Utility-Scale_Battery_Storage/Market/20/df_fom.csv b/tests/data/Utility-Scale_Battery_Storage/Market/20/df_fom.csv index e5ea157..c63adcd 100644 --- a/tests/data/Utility-Scale_Battery_Storage/Market/20/df_fom.csv +++ b/tests/data/Utility-Scale_Battery_Storage/Market/20/df_fom.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility-Scale Battery Storage - 2Hr/Advanced,23.578747503900004,26.501453799999997,19.06207497571298,17.98856391551691,17.069199965716873,16.348801443268545,15.627760696948037,14.907833459978688,14.188230031200707,13.453440705293952,13.215642256080276,12.977844138695929,12.754794699263975,12.516982915528773,12.263409220574339,12.040433123446054,11.802602042867473,11.564769993016748,11.326936912547346,11.10414238469648,10.866296261747683,10.612355661409172,10.374492315391795,10.151789484215541,9.91391136987175,9.676029686398763,9.43814415568171,9.21570354440243,8.977806619667671,8.723305444321761 -Utility-Scale Battery Storage - 2Hr/Moderate,23.578747503900004,26.501453799999997,25.559202925251746,24.499280739768313,21.555909929084528,20.986641799837265,20.418427211447394,19.851393520415833,19.285689472304604,18.721489888799354,18.46445666387748,18.207244638714084,17.94984684745617,17.692255957647667,17.43446424579072,17.176463570925407,16.918245346038162,16.659800507087702,16.40111947941352,16.142192141265397,15.883007784161624,15.623555069749777,15.363821982804422,15.103795779952245,14.84346293366437,14.582809070998326,14.321818906506351,14.060476168651348,13.798763518985622,13.53666246324805 -Utility-Scale Battery Storage - 2Hr/Conservative,23.578747503900004,26.501453799999997,27.47675932285551,27.68056804115138,27.29586630442674,26.35356403127355,25.410286669168205,24.465931254413317,23.52037979796181,22.573496440855617,22.4189406191024,22.26438479734918,22.10982897559596,21.95527315384274,21.80071733208952,21.646161510336295,21.491605688583082,21.337049866829858,21.182494045076638,21.027938223323417,20.8733824015702,20.718826579816977,20.56427075806376,20.409714936310543,20.255159114557323,20.100603292804106,19.94604747105088,19.791491649297658,19.63693582754444,19.48238000579123 -Utility-Scale Battery Storage - 4Hr/Advanced,39.6813,44.599999999999994,32.08522328033744,30.284217255216056,28.7434458619269,27.523391584642145,26.303354332513745,25.083287561596617,23.863212206624432,22.643539425091188,22.246524272780455,21.849509111673036,21.45210296767189,21.055088168855203,20.65849121343296,20.26108312515001,19.86406883788668,19.46705457631845,19.070040342071604,18.672627440443232,18.27561355194849,17.879026323074566,17.48201289115804,17.08459755867917,16.687584518266416,16.290571572470174,15.893558728663184,15.496136444815896,15.09912390306079,14.70255153485706 -Utility-Scale Battery Storage - 4Hr/Moderate,39.6813,44.599999999999994,42.88755824063116,40.9693666900304,35.90442819905004,34.74296100285316,33.581408610031765,32.41976072165544,31.25800530912584,30.096128235148342,29.63195104026495,29.167788304409836,28.703640590890195,28.23950849265931,27.77539263429282,27.311293674125228,26.847212306562046,26.383149264584553,25.919105322466226,25.455081298722035,24.99107805931412,24.527096521140322,24.06313765583517,23.599202493916245,23.135292129313406,22.67140772432252,22.20755051503096,21.74372181726813,21.27992303314123,20.816155658224538 -Utility-Scale Battery Storage - 4Hr/Conservative,39.6813,44.599999999999994,46.251996444398756,46.58219270282417,45.921268316928625,44.2015205493488,42.48179541339851,40.7620952988456,39.042422944193476,37.32278150270276,37.067240533213166,36.81169956372357,36.556158594233985,36.30061762474439,36.045076655254796,35.7895356857652,35.53399471627562,35.27845374678602,35.022912777296426,34.76737180780684,34.511830838317245,34.25628986882765,34.00074889933806,33.74520792984847,33.48966696035888,33.234125990869295,32.97858502137969,32.7230440518901,32.46750308240051,32.21196211291093 -Utility-Scale Battery Storage - 6Hr/Advanced,55.78385249610001,62.6985462,45.1083715849619,42.57987059491521,40.417691758136925,38.69798172601575,36.978947968079446,35.25874166321454,33.53819438204816,31.833638144888422,31.277406289480638,30.721174084650144,30.1494112360798,29.593193422181628,29.053573206291578,28.481733126853968,27.925535632905884,27.36933915962015,26.81314377159586,26.241112496189988,25.68493084214929,25.145696984739956,24.589533466924284,24.0174056331428,23.461257666661083,22.905113458541585,22.348973301644655,21.776569345229362,21.220441186453908,20.681797625392353 -Utility-Scale Battery Storage - 6Hr/Moderate,55.78385249610001,62.6985462,60.21591355601056,57.43945264029249,50.25294646901554,48.49928020586906,46.744390008616136,44.98812792289505,43.23032114594709,41.47076658149734,40.799445416652425,40.128331970105585,39.45743433432422,38.786761027670956,38.116321022794914,37.44612377732505,36.776179267085936,36.106498022081404,35.43709116551893,34.76797045617867,34.09914833446661,33.430637972530874,32.76245332886592,32.09460920788024,31.427121324962446,30.76000637764671,30.09328212355557,29.426967465884918,28.761082547296837,28.095648853201023 -Utility-Scale Battery Storage - 6Hr/Conservative,55.78385249610001,62.6985462,65.02723356594201,65.48381736449696,64.54667032943051,62.04947706742404,59.553304157628794,57.058259343277896,54.56446609042514,52.07206656454991,51.71554044732393,51.35901433009797,51.00248821287201,50.64596209564604,50.28943597842007,49.93290986119411,49.57638374396816,49.21985762674219,48.863331509516215,48.50680539229026,48.15027927506429,47.793753157838324,47.43722704061236,47.0807009233864,46.72417480616045,46.36764868893448,46.011122571708505,45.654596454482544,45.29807033725658,44.941544220030636 -Utility-Scale Battery Storage - 8Hr/Advanced,71.88640499220001,80.7970924,58.13151988958634,54.87552393461434,52.09193765434694,49.87257186738935,47.65454160364516,45.434195764832474,43.21317655747188,41.02373686468565,40.30828830618082,39.59283905762726,38.846719504487716,38.131298675508056,37.4486551991502,36.70238312855792,35.98700242792509,35.271623742921854,34.55624720112012,33.80959755193674,33.094248132350096,32.41236764640535,31.69705404269053,30.95021370760643,30.234930815055748,29.519655344612996,28.804387874626123,28.05700224564282,27.341758469847026,26.66104371592765 -Utility-Scale Battery Storage - 8Hr/Moderate,71.88640499220001,80.7970924,77.54426887138997,73.90953859055458,64.60146473898105,62.255599408884954,59.90737140720051,57.556495124134656,55.202636982768325,52.845404927846324,51.96693979303989,51.08887563580134,50.21122807775825,49.3340135626826,48.45724941129701,47.58095388052487,46.705146227609816,45.82984677957826,44.955077008571635,44.08085961363531,43.207218609619105,42.33417942392143,41.46176900189667,40.59001592184424,39.718950520611486,38.8486050309709,37.979013732080176,37.1102131145017,36.242242061452444,35.37514204817751 -Utility-Scale Battery Storage - 8Hr/Conservative,71.88640499220001,80.7970924,83.80247068748525,84.38544202616976,83.17207234193239,79.8974335854993,76.6248129018591,73.35442338771018,70.08650923665681,66.82135162639705,66.3638403614347,65.90632909647236,65.44881783151003,64.99130656654769,64.53379530158536,64.07628403662301,63.618772771660694,63.16126150669835,62.703750241736,62.24623897677367,61.78872771181134,61.331216446849,60.87370518188666,60.41619391692433,59.958682651962,59.50117138699966,59.04366012203731,58.58614885707498,58.12863759211265,57.67112632715035 -Utility-Scale Battery Storage - 10Hr/Advanced,87.9889574883,98.8956386,71.1546681942108,67.17117727431348,63.766183550556974,61.04716200876294,58.33013523921086,55.609649866450404,52.888158732895604,50.21383558448289,49.339170322880996,48.46450403060437,47.54402777289563,46.669403928834484,45.843737192008824,44.92303313026188,44.0484692229443,43.173908326223554,42.299350630644376,41.378082607683496,40.503565422550906,39.679038308070744,38.804574618456776,37.88302178207006,37.00860396345041,36.13419723068441,35.25980244760759,34.337435146056286,33.46307575324015,32.64028980646295 -Utility-Scale Battery Storage - 10Hr/Moderate,87.9889574883,98.8956386,94.87262418676937,90.37962454081668,78.94998300894656,76.01191861190084,73.07035280578489,70.12486232537428,67.17495281958956,64.22004327419532,63.13443416942737,62.04941930149709,60.96502182119227,59.881266097694244,58.79817779979911,57.71578398372469,56.6341131881337,55.55319553707511,54.473062851624334,53.39374877109194,52.31528888477159,51.23772087531197,50.161084674927416,49.08542263580824,48.01077971626052,46.9372036842951,45.86474534060479,44.79345876311849,43.72340157560805,42.654635243154 -Utility-Scale Battery Storage - 10Hr/Conservative,87.9889574883,98.8956386,102.5777078090285,103.28706668784255,101.79747435443426,97.74539010357455,93.6963216460894,89.65058743214247,85.60855238288849,81.57063668824418,81.01214027554548,80.45364386284676,79.89514745014806,79.33665103744934,78.77815462475064,78.21965821205191,77.66116179935324,77.10266538665452,76.54416897395579,75.98567256125709,75.42717614855839,74.86867973585969,74.31018332316096,73.75168691046225,73.19319049776355,72.63469408506485,72.07619767236612,71.51770125966743,70.95920484696872,70.40070843427004 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility-Scale Battery Storage - 2Hr/Advanced,28.621570104,28.328033822,23.386829694928366,18.434735962974226,17.65670555873003,16.87798155270388,16.100460136776984,15.323288433696764,14.529715961717471,14.2728936365667,14.016071669791604,13.775178275205093,13.518341548771076,13.244481958220286,13.003667773321737,12.746810206296871,12.489951592458088,12.233091865551135,11.992473775472199,11.735599962687498,11.461344114321907,11.204451700623139,10.963932642952786,10.707024279461491,10.450112061310666,10.19319568813625,9.952959827954627,9.696031149241087,9.421169879867504 +Utility-Scale Battery Storage - 2Hr/Moderate,28.621570104,28.328033822,26.459223198949783,23.280382723411293,22.665573143824247,22.051901388363184,21.439505002049103,20.828544630088974,20.219209079903308,19.94161319698768,19.66382420981121,19.38583459525266,19.10763643425948,18.82922138545398,18.550580656599443,18.271704973721217,17.99258454765472,17.713209037766603,17.43356751256663,17.153648406894558,16.873439475329757,16.592927741428777,16.312099442348426,16.03093996835752,15.749433796678193,15.46756441902686,15.185314262143457,14.902664600504473,14.619595460307892 +Utility-Scale Battery Storage - 2Hr/Conservative,28.621570104,28.328033822,29.895013484443492,29.47953560878088,28.46184915377544,27.443109602701664,26.423205754766386,25.40201018179875,24.379376156124067,24.212455868630595,24.045535581137116,23.878615293643637,23.711695006150155,23.544774718656683,23.3778544311632,23.21093414366973,23.04401385617625,22.877093568682774,22.710173281189295,22.543252993695816,22.376332706202334,22.20941241870886,22.042492131215386,21.875571843721907,21.708651556228432,21.54173126873495,21.374810981241474,21.207890693748,21.04097040625453 +Utility-Scale Battery Storage - 4Hr/Advanced,48.168000000000006,47.67400000000001,39.35831642541079,31.042921530881053,29.72526291141352,28.407622679114844,27.089950566524347,25.772269183154386,24.455022579098483,24.026246214602896,23.59746984060688,23.16827120508564,22.73949522236362,22.311170510507598,21.88196977516201,21.453194344917616,21.024418942423928,20.595643569437335,20.166437635678694,19.737662636104368,19.30934842892053,18.880573922450687,18.451365363373505,18.02259127972773,17.59381729826779,17.165043426956238,16.73582736040117,16.307053815305654,15.878755657645625 +Utility-Scale Battery Storage - 4Hr/Moderate,48.168000000000006,47.67400000000001,44.24691602523284,38.77678245497405,37.52239788308142,36.26792129883431,35.01334157938788,33.758645733855914,32.50381849396022,32.002507123486154,31.501211368762622,30.999931838161412,30.498669172072056,29.997424045036247,29.49619716805525,28.994989291087013,28.493801205751325,27.992633748263525,27.4914878026198,26.990364304059245,26.489264242831553,25.988188668301987,25.487138693429547,24.98611549965848,24.485120342268324,23.984154556233438,23.483219562649584,22.98231687579253,22.4814481108825 +Utility-Scale Battery Storage - 4Hr/Conservative,48.168000000000006,47.67400000000001,50.30876811905011,49.59496978228292,47.73764219329671,45.88033904647039,44.023062922753255,42.16581677972896,40.308604022918985,40.032619775870224,39.75663552882146,39.48065128177271,39.20466703472394,38.928682787675186,38.652698540626425,38.37671429357767,38.10073004652891,37.82474579948015,37.54876155243139,37.272777305382625,36.996793058333864,36.72080881128511,36.444824564236356,36.168840317187595,35.89285607013883,35.61687182309007,35.34088757604131,35.06490332899255,34.78891908194381 +Utility-Scale Battery Storage - 6Hr/Advanced,67.714429896,67.019966178,55.32980315589321,43.651107098787875,41.79382026409701,39.93726380552581,38.07944099627171,36.22124993261201,34.3803291964795,33.779598792639085,33.17886801142216,32.56136413496619,31.96064889595616,31.37785906279491,30.760271777002284,30.15957848353836,29.558886292389765,28.958195273323533,28.34040149588519,27.739725309521237,27.157352743519155,26.556696144278227,25.938798083794225,25.33815827999397,24.73752253522491,24.136891165776227,23.51869489284771,22.91807648137022,22.336341435423748 +Utility-Scale Battery Storage - 6Hr/Moderate,67.714429896,67.019966178,62.034608851515884,54.27318218653679,52.37922262233858,50.483941209305435,48.58717815672666,46.68874683762286,44.78842790801713,44.06340104998463,43.338598527714026,42.614029081070164,41.88970190988463,41.16562670461851,40.441813679511064,39.71827360845281,38.99501786384792,38.27205845876045,37.54940809267297,36.82708020122394,36.10508901033334,35.38344959517519,34.66217794451067,33.94129103095945,33.22080688785845,32.50074469344002,31.78112486315571,31.06196915108059,30.343300761457108 +Utility-Scale Battery Storage - 6Hr/Conservative,67.714429896,67.019966178,70.72252275365672,69.71040395578495,67.01343523281797,64.31756849023911,61.62292009074013,58.929623377659155,56.237831889713895,55.852783683109855,55.467735476505815,55.082687269901776,54.69763906329772,54.312590856693696,53.92754265008964,53.542494443485616,53.15744623688156,52.77239803027752,52.38734982367348,52.00230161706944,51.617253410465395,51.232205203861355,50.847156997257315,50.462108790653275,50.077060584049235,49.692012377445195,49.306964170841155,48.921915964237115,48.5368677576331 +Utility-Scale Battery Storage - 8Hr/Advanced,87.260859792,86.36593235600002,71.30128988637564,56.259292666694705,53.8623776167805,51.46690493193677,49.06893142601908,46.670230682069636,44.30563581386051,43.532951370675285,42.76026618223744,41.954457064846736,41.1818025695487,40.44454761508222,39.638573778842556,38.8659626221591,38.0933536423556,37.32074697720974,36.51436535609168,35.741787982938106,35.00535705811778,34.232818366105775,33.426230804214946,32.65372528026021,31.881227772182037,31.108738904596215,30.30156242529425,29.529099147434792,28.793927213201865 +Utility-Scale Battery Storage - 8Hr/Moderate,87.260859792,86.36593235600002,79.82230167779895,69.76958191809955,67.23604736159574,64.69996111977656,62.16101473406543,59.61884794138979,57.07303732207404,56.12429497648309,55.17598568666545,54.228126323978906,53.28073464769721,52.33382936420078,51.387430190966874,50.441557925818614,49.49623452194452,48.55148316925737,47.60732838272614,46.66379609838863,45.720913777835136,44.77871052204841,43.83721719559179,42.89646656226041,41.95649343344858,41.0173348306466,40.07903016366184,39.141621426368644,38.20515341203171 +Utility-Scale Battery Storage - 8Hr/Conservative,87.260859792,86.36593235600002,91.13627738826334,89.82583812928699,86.28922827233924,82.75479793400784,79.222777258727,75.69342997558935,72.1670597565088,71.67294759034948,71.17883542419017,70.68472325803084,70.1906110918715,69.69649892571219,69.20238675955287,68.70827459339355,68.21416242723421,67.72005026107489,67.22593809491558,66.73182592875625,66.23771376259693,65.7436015964376,65.24948943027827,64.75537726411896,64.26126509795964,63.76715293180031,63.273040765640985,62.77892859948167,62.284816433322376 +Utility-Scale Battery Storage - 10Hr/Advanced,106.807289688,105.71189853400001,87.27277661685805,68.86747823460153,65.93093496946398,62.996546058347725,60.05842185576644,57.119211431527255,54.23094243124152,53.28630394871149,52.34166435305272,51.34754999472729,50.40295624314124,49.51123616736953,48.51687578068283,47.572346760779844,46.62782099232144,45.683298681095934,44.68832921629817,43.74385065635497,42.85336137271641,41.90894058793332,40.913663524635666,39.96929228052645,39.02493300913916,38.080586643416204,37.08442995774079,36.14012181349936,35.25151299097998 +Utility-Scale Battery Storage - 10Hr/Moderate,106.807289688,105.71189853400001,97.60999450408201,85.2659816496623,82.09287210085292,78.91598103024768,75.73485131140421,72.54894904515673,69.35764673613095,68.18518890298157,67.01337284561684,65.84222356688765,64.67176738550978,63.50203202378304,62.33304670242268,61.1648422431844,59.99745118004112,58.83090787975428,57.66524867277931,56.500511995553325,55.33673854533693,54.17397144892161,53.01225644667291,51.851642093561374,50.69217997903871,49.533924967853174,48.376935464167964,47.2212737016567,46.06700606260632 +Utility-Scale Battery Storage - 10Hr/Conservative,106.807289688,105.71189853400001,111.55003202286994,109.94127230278903,105.56502131186053,101.19202737777657,96.82263442671388,92.45723657351957,88.09628762330372,87.49311149758911,86.88993537187451,86.28675924615992,85.68358312044529,85.08040699473071,84.47723086901608,83.87405474330149,83.27087861758687,82.66770249187226,82.06452636615766,81.46135024044305,80.85817411472846,80.25499798901386,79.65182186329925,79.04864573758465,78.44546961187005,77.84229348615543,77.23911736044083,76.63594123472622,76.03276510901166 diff --git a/tests/data/Utility-Scale_Battery_Storage/Market/20/df_gcc.csv b/tests/data/Utility-Scale_Battery_Storage/Market/20/df_gcc.csv new file mode 100644 index 0000000..9397f4a --- /dev/null +++ b/tests/data/Utility-Scale_Battery_Storage/Market/20/df_gcc.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility-Scale Battery Storage - 2Hr/Advanced,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 2Hr/Moderate,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 2Hr/Conservative,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 4Hr/Advanced,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 4Hr/Moderate,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 4Hr/Conservative,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 6Hr/Advanced,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 6Hr/Moderate,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 6Hr/Conservative,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 8Hr/Advanced,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 8Hr/Moderate,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 8Hr/Conservative,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 10Hr/Advanced,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 10Hr/Moderate,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 10Hr/Conservative,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 diff --git a/tests/data/Utility-Scale_Battery_Storage/Market/20/df_occ.csv b/tests/data/Utility-Scale_Battery_Storage/Market/20/df_occ.csv index c93dbdc..9a75cc3 100644 --- a/tests/data/Utility-Scale_Battery_Storage/Market/20/df_occ.csv +++ b/tests/data/Utility-Scale_Battery_Storage/Market/20/df_occ.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility-Scale Battery Storage - 2Hr/Advanced,943.1499001560001,1060.0581519999998,762.4829990285192,719.5425566206764,682.767998628675,653.9520577307418,625.1104278779214,596.3133383991475,567.5292012480282,538.137628211758,528.625690243211,519.1137655478371,510.19178797055895,500.6793166211509,490.53636882297354,481.6173249378421,472.1040817146989,462.5907997206699,453.0774765018938,444.1656953878592,434.6518504699073,424.49422645636685,414.97969261567175,406.07157936862166,396.55645479487,387.04118745595053,377.52576622726843,368.6281417760972,359.1122647867068,348.93221777287044 -Utility-Scale Battery Storage - 2Hr/Moderate,943.1499001560001,1060.0581519999998,1022.3681170100698,979.9712295907325,862.2363971633811,839.4656719934906,816.7370884578957,794.0557408166333,771.4275788921841,748.8595955519742,738.5782665550992,728.2897855485633,717.9938738982466,707.6902383059066,697.3785698316289,687.0585428370163,676.7298138415265,666.392020283508,656.0447791765408,645.6876856506159,635.3203113664649,624.942202789991,614.5528793121769,604.1518311980898,593.7385173465748,583.312362839933,572.872756260254,562.4190467460539,551.9505407594248,541.466498529922 -Utility-Scale Battery Storage - 2Hr/Conservative,943.1499001560001,1060.0581519999998,1099.0703729142203,1107.222721646055,1091.8346521770695,1054.142561250942,1016.4114667667282,978.6372501765326,940.8151919184722,902.9398576342246,896.7576247640959,890.5753918939671,884.3931590238383,878.2109261537095,872.0286932835807,865.8464604134517,859.6642275433232,853.4819946731943,847.2997618030655,841.1175289329367,834.935296062808,828.7530631926791,822.5708303225504,816.3885974524217,810.2063645822928,804.0241317121641,797.8418988420351,791.6596659719063,785.4774331017776,779.2952002316492 -Utility-Scale Battery Storage - 4Hr/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -Utility-Scale Battery Storage - 4Hr/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -Utility-Scale Battery Storage - 4Hr/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -Utility-Scale Battery Storage - 6Hr/Advanced,2231.3540998440003,2507.941848,1804.3348633984758,1703.194823796608,1616.7076703254768,1547.9192690406298,1479.1579187231778,1410.3496665285818,1341.5277752819263,1273.3455257955368,1251.0962515792255,1228.8469633860057,1205.976449443192,1183.727736887265,1162.142928251663,1139.2693250741586,1117.0214253162353,1094.773566384806,1072.5257508638344,1049.6444998475995,1027.3972336859715,1005.8278793895983,983.5813386769713,960.6962253257119,938.4503066664433,916.2045383416634,893.9589320657861,871.0627738091744,848.8176474581562,827.2719050156941 -Utility-Scale Battery Storage - 6Hr/Moderate,2231.3540998440003,2507.941848,2408.6365422404224,2297.5781056116994,2010.1178587606216,1939.9712082347623,1869.7756003446455,1799.525116915802,1729.2128458378834,1658.8306632598933,1631.977816666097,1605.1332788042232,1578.2973733729687,1551.470441106838,1524.6528409117966,1497.844951093002,1471.0471706834373,1444.2599208832562,1417.483646620757,1390.7188182471468,1363.9659333786644,1337.2255189012349,1310.4981331546367,1283.7843683152096,1257.0848529984978,1230.4002551058684,1203.7312849422228,1177.0786986353967,1150.4433018918735,1123.8259541280408 -Utility-Scale Battery Storage - 6Hr/Conservative,2231.3540998440003,2507.941848,2601.08934263768,2619.352694579878,2581.86681317722,2481.9790826969615,2382.1321663051517,2282.3303737311157,2182.5786436170056,2082.882662581996,2068.621617892957,2054.3605732039186,2040.0995285148801,2025.8384838258416,2011.577439136803,1997.3163944477644,1983.0553497587262,1968.7943050696874,1954.5332603806485,1940.2722156916102,1926.0111710025717,1911.750126313533,1897.4890816244945,1883.228036935456,1868.9669922464177,1854.705947557379,1840.44490286834,1826.1838581793015,1811.9228134902633,1797.6617688012254 -Utility-Scale Battery Storage - 8Hr/Advanced,2875.456199688,3231.883696,2325.2607955834537,2195.0209573845736,2083.6775061738776,1994.9028746955737,1906.181664145806,1817.3678305932988,1728.5270622988753,1640.949474587426,1612.3315322472326,1583.7135623050901,1553.8687801795086,1525.2519470203222,1497.946207966008,1468.0953251423168,1439.4800971170037,1410.864949716874,1382.2498880448047,1352.3839020774694,1323.7699252940038,1296.4947058562138,1267.8821617076212,1238.0085483042571,1209.39723260223,1180.7862137845198,1152.1755149850449,1122.2800898257128,1093.670338793881,1066.441748637106 -Utility-Scale Battery Storage - 8Hr/Moderate,2875.456199688,3231.883696,3101.7707548555986,2956.381543622183,2584.058589559242,2490.223976355398,2396.29485628802,2302.259804965386,2208.105479310733,2113.816197113853,2078.6775917215955,2043.5550254320533,2008.4491231103298,1973.3605425073038,1938.2899764518804,1903.238155220995,1868.2058491043927,1833.1938711831303,1798.2030803428652,1763.2343845454122,1728.288744384764,1693.3671769568568,1658.4707600758666,1623.6006368737696,1588.7580208244592,1553.944201238836,1519.160549283207,1484.408524580068,1449.6896824580976,1415.0056819271003 -Utility-Scale Battery Storage - 8Hr/Conservative,2875.456199688,3231.883696,3352.09882749941,3375.4176810467898,3326.882893677295,3195.8973434199715,3064.9925160743637,2934.176935508407,2803.4603694662724,2672.8540650558816,2654.553614457388,2636.2531638588944,2617.952713260401,2599.6522626619076,2581.351812063414,2563.0513614649203,2544.7509108664276,2526.450460267934,2508.15000966944,2489.8495590709467,2471.5491084724536,2453.24865787396,2434.9482072754663,2416.647756676973,2398.34730607848,2380.0468554799863,2361.7464048814923,2343.445954282999,2325.145503684506,2306.8450530860136 -Utility-Scale Battery Storage - 10Hr/Advanced,3519.558299532,3955.825544,2846.186727768432,2686.8470909725393,2550.6473420222787,2441.8864803505176,2333.2054095684343,2224.385994658016,2115.526349315824,2008.5534233793153,1973.5668129152398,1938.5801612241746,1901.7611109158252,1866.7761571533792,1833.7494876803528,1796.921325210475,1761.9387689177718,1726.956333048942,1691.974025225775,1655.1233043073398,1620.142616902036,1587.1615323228298,1552.182984738271,1515.3208712828023,1480.3441585380165,1445.3678892273763,1410.3920979043037,1373.4974058422513,1338.5230301296058,1305.611592258518 -Utility-Scale Battery Storage - 10Hr/Moderate,3519.558299532,3955.825544,3794.904967470775,3615.1849816326667,3157.9993203578624,3040.4767444760337,2922.8141122313955,2804.994493014971,2686.998112783582,2568.8017309678125,2525.3773667770947,2481.9767720598834,2438.600872847691,2395.2506439077697,2351.9271119919645,2308.6313593489876,2265.364527525348,2222.1278214830045,2178.9225140649733,2135.7499508436777,2092.6115553908635,2049.508835012479,2006.4433869970965,1963.4169054323295,1920.4311886504208,1877.4881473718037,1834.5898136241915,1791.7383505247394,1748.9360630243218,1706.1854097261598 -Utility-Scale Battery Storage - 10Hr/Conservative,3519.558299532,3955.825544,4103.10831236114,4131.482667513702,4071.8989741773703,3909.8156041429816,3747.8528658435757,3586.023497285699,3424.342095315539,3262.825467529767,3240.485611021819,3218.14575451387,3195.8058980059222,3173.4660414979735,3151.126184990025,3128.7863284820764,3106.446471974129,3084.1066154661808,3061.7667589582315,3039.4269024502833,3017.0870459423354,2994.747189434387,2972.4073329264384,2950.06747641849,2927.727619910542,2905.387763402594,2883.0479068946447,2860.7080503866973,2838.3681938787486,2816.0283373708016 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility-Scale Battery Storage - 2Hr/Advanced,1144.86280416,1133.12135288,935.4731877971346,737.389438518969,706.2682223492012,675.1192621081551,644.0184054710794,612.9315373478705,581.1886384686989,570.9157454626679,560.6428667916641,551.0071310082037,540.733661950843,529.7792783288114,520.1467109328695,509.87240825187484,499.5980636983235,489.32367462204536,479.69895101888795,469.4239985074999,458.45376457287625,448.17806802492555,438.5573057181114,428.2809711784596,418.0044824524266,407.7278275254499,398.11839311818505,387.8412459696434,376.8467951947001 +Utility-Scale Battery Storage - 2Hr/Moderate,1144.86280416,1133.12135288,1058.3689279579912,931.2153089364517,906.6229257529699,882.0760555345273,857.580200081964,833.1417852035589,808.7683631961322,797.6645278795072,786.5529683924484,775.4333838101064,764.3054573703791,753.1688554181592,742.0232262639777,730.8681989488487,719.7033819061887,708.5283615106641,697.3427005026651,686.1459362757822,674.9375790131903,663.717109657151,652.483977693937,641.2375987343007,629.9773518671277,618.7025767610744,607.4125704857382,596.1065840201788,584.7838184123157 +Utility-Scale Battery Storage - 2Hr/Conservative,1144.86280416,1133.12135288,1195.8005393777396,1179.1814243512351,1138.4739661510175,1097.7243841080665,1056.9282301906553,1016.08040727195,975.1750462449627,968.4982347452237,961.8214232454845,955.1446117457455,948.4678002460062,941.7909887462672,935.114177246528,928.437365746789,921.7605542470499,915.0837427473109,908.4069312475717,901.7301197478326,895.0533082480933,888.3764967483544,881.6996852486154,875.0228737488762,868.3460622491373,861.669250749398,854.9924392496589,848.3156277499198,841.6388162501812 +Utility-Scale Battery Storage - 4Hr/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +Utility-Scale Battery Storage - 4Hr/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +Utility-Scale Battery Storage - 4Hr/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +Utility-Scale Battery Storage - 6Hr/Advanced,2708.57719584,2680.79864712,2213.192126235728,1746.044283951515,1671.7528105638803,1597.4905522210322,1523.1776398508682,1448.8499973044804,1375.21316785918,1351.1839517055635,1327.1547204568865,1302.4545653986474,1278.4259558382464,1255.1143625117963,1230.4108710800913,1206.3831393415344,1182.3554516955905,1158.3278109329412,1133.6160598354074,1109.5890123808495,1086.294109740766,1062.267845771129,1037.551923351769,1013.5263311997587,989.5009014089965,965.475646631049,940.7477957139083,916.7230592548088,893.4536574169498 +Utility-Scale Battery Storage - 6Hr/Moderate,2708.57719584,2680.79864712,2481.3843540606354,2170.9272874614717,2095.168904893543,2019.3576483722172,1943.4871262690663,1867.549873504914,1791.537116320685,1762.536041999385,1733.543941108561,1704.5611632428065,1675.588076395385,1646.6250681847403,1617.6725471804425,1588.7309443381123,1559.8007145539168,1530.8823383504177,1501.9763237069187,1473.0832080489577,1444.2035604133334,1415.3379838070077,1386.4871177804266,1357.6516412383778,1328.832275514338,1300.0297877376006,1271.2449945262283,1242.4787660432235,1213.7320304582843 +Utility-Scale Battery Storage - 6Hr/Conservative,2708.57719584,2680.79864712,2828.900910146269,2788.416158231398,2680.537409312719,2572.702739609564,2464.916803629605,2357.184935106366,2249.5132755885556,2234.111347324394,2218.7094190602324,2203.307490796071,2187.905562531909,2172.5036342677477,2157.1017060035856,2141.6997777394245,2126.2978494752624,2110.895921211101,2095.493992946939,2080.0920646827776,2064.6901364186156,2049.288208154454,2033.8862798902924,2018.484351626131,2003.0824233619694,1987.6804950978076,1972.278566833646,1956.8766385694844,1941.4747103053237 +Utility-Scale Battery Storage - 8Hr/Advanced,3490.43439168,3454.6372942400003,2852.0515954550256,2250.371706667788,2154.49510467122,2058.6761972774707,1962.7572570407629,1866.8092272827853,1772.2254325544204,1741.3180548270113,1710.4106472894973,1678.1782825938694,1647.272102781948,1617.7819046032887,1585.5429511537022,1554.638504886364,1523.734145694224,1492.8298790883894,1460.5746142436672,1429.6715193175241,1400.2142823247111,1369.3127346442309,1337.0492321685977,1306.1490112104084,1275.2491108872814,1244.3495561838486,1212.06249701177,1181.1639658973916,1151.7570885280745 +Utility-Scale Battery Storage - 8Hr/Moderate,3490.43439168,3454.6372942400003,3192.8920671119577,2790.7832767239815,2689.4418944638296,2587.9984447910624,2486.440589362617,2384.7539176555915,2282.9214928829615,2244.9717990593235,2207.039427466618,2169.125052959156,2131.229385907888,2093.353174568031,2055.497207638675,2017.6623170327443,1979.8493808777807,1942.0593267702945,1904.2931353090453,1866.551843935545,1828.8365511134052,1791.148420881936,1753.4886878236714,1715.8586624904162,1678.259737337943,1640.6933932258637,1603.1612065464735,1565.6648570547457,1528.2061364812685 +Utility-Scale Battery Storage - 8Hr/Conservative,3490.43439168,3454.6372942400003,3645.451095530533,3593.0335251714796,3451.5691308935698,3310.1919173603133,3168.91109034908,3027.7371990235742,2886.682390260352,2866.917903613979,2847.1534169676065,2827.3889303212336,2807.6244436748602,2787.8599570284878,2768.0954703821144,2748.330983735742,2728.5664970893686,2708.8020104429957,2689.0375237966227,2669.27303715025,2649.508550503877,2629.744063857504,2609.979577211131,2590.2150905647586,2570.4506039183852,2550.6861172720123,2530.9216306256394,2511.1571439792665,2491.392657332895 +Utility-Scale Battery Storage - 10Hr/Advanced,4272.29158752,4228.47594136,3490.911064674322,2754.699129384061,2637.237398778559,2519.861842333909,2402.3368742306575,2284.76845726109,2169.237697249661,2131.4521579484594,2093.6665741221086,2053.9019997890914,2016.1182497256495,1980.449446694781,1940.6750312273132,1902.8938704311936,1865.1128396928575,1827.3319472438372,1787.5331686519269,1749.7540262541988,1714.1344549086562,1676.3576235173327,1636.5465409854264,1598.771691221058,1560.9973203655663,1523.223465736648,1483.3771983096315,1445.6048725399744,1410.0605196391994 +Utility-Scale Battery Storage - 10Hr/Moderate,4272.29158752,4228.47594136,3904.39978016328,3410.6392659864914,3283.7148840341165,3156.639241209907,3029.3940524561685,2901.957961806269,2774.305869445238,2727.4075561192626,2680.534913824674,2633.688942675506,2586.8706954203913,2540.0812809513213,2493.321868096907,2446.593689727376,2399.8980472016447,2353.236315190171,2306.6099469111723,2260.020479822133,2213.469541813477,2166.9588579568644,2120.490257866916,2074.065683742455,2027.6871991615485,1981.3569987141268,1935.0774185667185,1888.8509480662678,1842.6802425042526 +Utility-Scale Battery Storage - 10Hr/Conservative,4272.29158752,4228.47594136,4462.0012809147975,4397.650892111561,4222.600852474421,4047.6810951110624,3872.905377068555,3698.2894629407824,3523.8515049321486,3499.7244599035644,3475.5974148749806,3451.4703698463964,3427.3433248178117,3403.216279789228,3379.089234760643,3354.9621897320594,3330.8351447034747,3306.7080996748905,3282.5810546463063,3258.454009617722,3234.326964589138,3210.199919560554,3186.07287453197,3161.945829503386,3137.8187844748018,3113.691739446217,3089.564694417633,3065.4376493890486,3041.310604360466 diff --git a/tests/data/Utility-Scale_Battery_Storage/Market/20/df_vom.csv b/tests/data/Utility-Scale_Battery_Storage/Market/20/df_vom.csv index 327f549..8fb2f2d 100644 --- a/tests/data/Utility-Scale_Battery_Storage/Market/20/df_vom.csv +++ b/tests/data/Utility-Scale_Battery_Storage/Market/20/df_vom.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility-Scale Battery Storage - 2Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 2Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 2Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 4Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 4Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 4Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 6Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 6Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 6Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 8Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 8Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 8Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 10Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 10Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 10Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility-Scale Battery Storage - 2Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 2Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 2Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 4Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 4Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 4Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 6Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 6Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 6Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 8Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 8Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 8Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 10Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 10Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 10Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Utility-Scale_Battery_Storage/Market/30/df_capex.csv b/tests/data/Utility-Scale_Battery_Storage/Market/30/df_capex.csv new file mode 100644 index 0000000..318f43a --- /dev/null +++ b/tests/data/Utility-Scale_Battery_Storage/Market/30/df_capex.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility-Scale Battery Storage - 2Hr/Advanced,1290.3512471521203,1278.1807523378366,1073.3103397431776,867.9884263021866,835.7300119907013,803.4428398138068,771.2055289912464,738.9827178358411,706.0799039513817,695.4316298942763,684.7833706960133,674.7955361781314,664.1466650202458,652.7919980471177,642.8074476925767,632.1577124496754,621.5079338041551,610.8581090090063,600.8816890667231,590.231280248022,578.8601837771592,568.2090037341087,558.2366898376159,547.584848490055,536.9328473219994,526.2806738798632,516.3201018148897,505.6674181649554,494.271219947937 +Utility-Scale Battery Storage - 2Hr/Moderate,1290.3512471521203,1278.1807523378366,1200.6968043851577,1068.896874034551,1043.405862330124,1017.9620266767472,992.5710699161735,967.2396526616839,941.9756031780383,930.4660234065977,918.948437216362,907.4225326864084,895.8879814798535,884.3444377495222,872.7915369548859,861.2288945817729,849.6561047553931,838.072738736159,826.4783432865884,814.8724388962041,803.2545178498193,791.6240421228439,779.9804410852677,768.323108993717,756.6514022484089,744.9646363888792,733.2620827989954,721.5429650878966,709.8064551090512 +Utility-Scale Battery Storage - 2Hr/Conservative,1290.3512471521203,1278.1807523378366,1343.150294521574,1325.9239015975081,1283.7289550688524,1241.4903454531286,1199.2034621833996,1156.8630218790834,1114.4629409705715,1107.5421525777483,1100.6213641849251,1093.7005757921017,1086.7797873992783,1079.8589990064552,1072.9382106136318,1066.0174222208086,1059.0966338279852,1052.175845435162,1045.2550570423389,1038.3342686495155,1031.413480256692,1024.492691863869,1017.5719034710457,1010.6511150782225,1003.7303266853993,996.8095382925758,989.8887498997525,982.9679615069293,976.0471731141065 +Utility-Scale Battery Storage - 4Hr/Advanced,2100.778231053983,2080.2961823024893,1735.5143272888677,1390.744441423124,1336.112157856809,1281.4806366526177,1226.8477936393347,1172.2145662443572,1117.5993655115392,1099.8215954688535,1082.0438250322645,1064.2485469415349,1046.4707927278064,1028.7117489429795,1010.9163837900946,993.1386524829929,975.360922326481,957.5831933933815,939.7876127057808,922.0098992549651,904.2512910110449,886.4735980051485,868.677908467543,850.9002329926248,833.1225617544983,815.3448950833046,797.548894273375,779.7712411276322,762.0132983232445 +Utility-Scale Battery Storage - 4Hr/Moderate,2100.778231053983,2080.2961823024893,1938.2036700623216,1711.4029768169346,1659.3941388521046,1607.38148590442,1555.364556802524,1503.3428129230058,1451.3156212180554,1430.530431076906,1409.7458883903391,1388.962018382445,1368.178847604822,1347.3964040250733,1326.614717122475,1305.8338179915115,1285.0537394540352,1264.2745161809034,1243.496184824045,1222.7187841600041,1201.9423552461542,1181.1669415908968,1160.3925893393343,1139.6193474760794,1118.8472680470768,1098.076406402549,1077.306821463453,1056.5385760141407,1035.7717370242874 +Utility-Scale Battery Storage - 4Hr/Conservative,2100.778231053983,2080.2961823024893,2189.537982025697,2159.9427343892594,2082.9348918283094,2005.9280626793238,1928.9223539526863,1851.9178882746564,1774.9148068437305,1763.472048133818,1752.029289423905,1740.5865307139925,1729.1437720040797,1717.701013294167,1706.258254584254,1694.8154958743417,1683.3727371644288,1671.929978454516,1660.4872197446034,1649.0444610346906,1637.6017023247775,1626.1589436148652,1614.7161849049526,1603.2734261950397,1591.8306674851272,1580.3879087752143,1568.9451500653013,1557.5023913553887,1546.0596326454768 +Utility-Scale Battery Storage - 6Hr/Advanced,2911.2052149558453,2882.411612267142,2397.7183148345575,1913.500456544061,1836.494303722917,1759.5184334914286,1682.4900582874227,1605.4464146528737,1529.1188270716973,1504.2115610434307,1479.3042793685163,1453.7015577049383,1428.7949204353667,1404.6314998388416,1379.0253198876128,1354.1195925163106,1329.2139108488068,1304.3082777777565,1278.6935363448385,1253.7885182619084,1229.6423982449305,1204.7381922761879,1179.1191270974703,1154.2156174951945,1129.3122761869972,1104.409116286746,1078.7776867318603,1053.875064090309,1029.7553766985518 +Utility-Scale Battery Storage - 6Hr/Moderate,2911.2052149558453,2882.411612267142,2675.7105357394853,2353.909079599318,2275.382415374085,2196.8009451320927,2118.1580436888744,2039.4459731843278,1960.6556392580724,1930.5948387472142,1900.543339564316,1870.5015040784817,1840.4697137297906,1810.448370300624,1780.437897290064,1750.43874140125,1720.451374152677,1690.4762936256482,1660.514026361502,1630.5651294238048,1600.6301926424885,1570.7098410589497,1540.8047375934011,1510.915585958442,1481.043133845745,1451.188176416219,1421.3515601279103,1391.5341869403846,1361.7370189395238 +Utility-Scale Battery Storage - 6Hr/Conservative,2911.2052149558453,2882.411612267142,3035.925669529821,2993.96156718101,2882.140828587766,2770.365779905519,2658.641245721973,2546.9727546702293,2435.3666727168898,2419.4019436898875,2403.4372146628853,2387.472485635883,2371.5077566088808,2355.543027581879,2339.5782985548763,2323.613569527875,2307.648840500872,2291.68411147387,2275.7193824468677,2259.754653419866,2243.789924392863,2227.825195365861,2211.860466338859,2195.895737311857,2179.931008284855,2163.9662792578524,2148.0015502308506,2132.0368212038484,2116.072092176847 +Utility-Scale Battery Storage - 8Hr/Advanced,3721.6321988577074,3684.527042231795,3059.922302380248,2436.256471664999,2336.876449589025,2237.5562303302395,2138.132322935511,2038.67826306139,1940.638288631855,1908.601526618008,1876.5647337047674,1843.154568468342,1811.119048142927,1780.5512507347034,1747.1342559851307,1715.1005325496283,1683.0668993711326,1651.0333621621319,1617.5994599838964,1585.5671372688514,1555.0335054788163,1523.0027865472277,1489.5603457273974,1457.5310019977642,1425.5019906194964,1393.473337490187,1360.0064791903458,1327.9788870529858,1297.4974550738593 +Utility-Scale Battery Storage - 8Hr/Moderate,3721.6321988577074,3684.527042231795,3413.217401416649,2996.4151823817015,2891.3706918960656,2786.220404359766,2680.9515305752248,2575.5491334456497,2469.995657298089,2430.6592464175224,2391.3407907382934,2352.040989774518,2312.7605798547593,2273.500336576175,2234.261077457653,2195.0436648109885,2155.849008851319,2116.6780710703924,2077.5318678989584,2038.4114746876048,1999.3180300388235,1960.2527405270025,1921.216885847468,1882.2118244408045,1843.2389996444126,1804.299946429889,1765.3962987923678,1726.5297978666285,1687.7023008547596 +Utility-Scale Battery Storage - 8Hr/Conservative,3721.6321988577074,3684.527042231795,3882.313357033944,3827.9803999727615,3681.346765347223,3534.8034971317147,3388.36013749126,3242.027621065802,3095.8185385900483,3075.331839245957,3054.8451399018654,3034.358440557774,3013.871741213682,2993.3850418695906,2972.8983425254987,2952.4116431814077,2931.9249438373154,2911.438244493224,2890.951545149132,2870.4648458050406,2849.978146460949,2829.491447116857,2809.0047477727658,2788.518048428675,2768.0313490845824,2747.544649740491,2727.0579503963995,2706.5712510523076,2686.0845517082175 +Utility-Scale Battery Storage - 10Hr/Advanced,4532.05918275957,4486.642472196448,3722.1262899259373,2959.012486785936,2837.2585954551328,2715.59402716905,2593.7745875835994,2471.910111469906,2352.1577501920124,2312.9914921925856,2273.825188041019,2232.6075792317456,2193.4431758504875,2156.471001630565,2115.243192082649,2076.0814725829455,2036.9198878934583,1997.7584465465068,1956.5053836229542,1917.3457562757944,1880.4246127127021,1841.2673808182674,1800.0015643573245,1760.846386500334,1721.6917050519953,1682.5375586936284,1641.235271648831,1602.0827100156625,1565.2395334491666 +Utility-Scale Battery Storage - 10Hr/Moderate,4532.05918275957,4486.642472196448,4150.724267093813,3638.9212851640846,3507.3589684180465,3375.6398635874384,3243.7450174615756,3111.6522937069712,2979.3356753381063,2930.723654087831,2882.13824191227,2833.580475470554,2785.0514459797278,2736.552302851726,2688.084257625242,2639.648588220727,2591.246643549961,2542.879848515137,2494.5497094364155,2446.257819951405,2398.0058674351585,2349.7956399950554,2301.6290341015347,2253.5080629231675,2205.434865443081,2157.411716443559,2109.441037456825,2061.5254087928724,2013.6675827699958 +Utility-Scale Battery Storage - 10Hr/Conservative,4532.05918275957,4486.642472196448,4728.701044538067,4661.999232764512,4480.552702106681,4299.2412143579095,4118.079029260547,3937.0824874613754,3756.270404463208,3731.2617348020267,3706.253065140846,3681.244395479665,3656.2357258184834,3631.2270561573027,3606.218386496121,3581.2097168349405,3556.201047173759,3531.192377512578,3506.183707851397,3481.1750381902157,3456.166368529034,3431.157698867854,3406.149029206673,3381.140359545492,3356.131689884311,3331.123020223129,3306.114350561948,3281.105680900767,3256.097011239588 diff --git a/tests/data/Utility-Scale_Battery_Storage/Market/30/df_fin_assump.csv b/tests/data/Utility-Scale_Battery_Storage/Market/30/df_fin_assump.csv new file mode 100644 index 0000000..4f78a68 --- /dev/null +++ b/tests/data/Utility-Scale_Battery_Storage/Market/30/df_fin_assump.csv @@ -0,0 +1,2 @@ +Financial Assumptions,Value +Equity Premium During Construction,0.02 diff --git a/tests/data/Utility-Scale_Battery_Storage/Market/30/df_fom.csv b/tests/data/Utility-Scale_Battery_Storage/Market/30/df_fom.csv index e5ea157..c63adcd 100644 --- a/tests/data/Utility-Scale_Battery_Storage/Market/30/df_fom.csv +++ b/tests/data/Utility-Scale_Battery_Storage/Market/30/df_fom.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility-Scale Battery Storage - 2Hr/Advanced,23.578747503900004,26.501453799999997,19.06207497571298,17.98856391551691,17.069199965716873,16.348801443268545,15.627760696948037,14.907833459978688,14.188230031200707,13.453440705293952,13.215642256080276,12.977844138695929,12.754794699263975,12.516982915528773,12.263409220574339,12.040433123446054,11.802602042867473,11.564769993016748,11.326936912547346,11.10414238469648,10.866296261747683,10.612355661409172,10.374492315391795,10.151789484215541,9.91391136987175,9.676029686398763,9.43814415568171,9.21570354440243,8.977806619667671,8.723305444321761 -Utility-Scale Battery Storage - 2Hr/Moderate,23.578747503900004,26.501453799999997,25.559202925251746,24.499280739768313,21.555909929084528,20.986641799837265,20.418427211447394,19.851393520415833,19.285689472304604,18.721489888799354,18.46445666387748,18.207244638714084,17.94984684745617,17.692255957647667,17.43446424579072,17.176463570925407,16.918245346038162,16.659800507087702,16.40111947941352,16.142192141265397,15.883007784161624,15.623555069749777,15.363821982804422,15.103795779952245,14.84346293366437,14.582809070998326,14.321818906506351,14.060476168651348,13.798763518985622,13.53666246324805 -Utility-Scale Battery Storage - 2Hr/Conservative,23.578747503900004,26.501453799999997,27.47675932285551,27.68056804115138,27.29586630442674,26.35356403127355,25.410286669168205,24.465931254413317,23.52037979796181,22.573496440855617,22.4189406191024,22.26438479734918,22.10982897559596,21.95527315384274,21.80071733208952,21.646161510336295,21.491605688583082,21.337049866829858,21.182494045076638,21.027938223323417,20.8733824015702,20.718826579816977,20.56427075806376,20.409714936310543,20.255159114557323,20.100603292804106,19.94604747105088,19.791491649297658,19.63693582754444,19.48238000579123 -Utility-Scale Battery Storage - 4Hr/Advanced,39.6813,44.599999999999994,32.08522328033744,30.284217255216056,28.7434458619269,27.523391584642145,26.303354332513745,25.083287561596617,23.863212206624432,22.643539425091188,22.246524272780455,21.849509111673036,21.45210296767189,21.055088168855203,20.65849121343296,20.26108312515001,19.86406883788668,19.46705457631845,19.070040342071604,18.672627440443232,18.27561355194849,17.879026323074566,17.48201289115804,17.08459755867917,16.687584518266416,16.290571572470174,15.893558728663184,15.496136444815896,15.09912390306079,14.70255153485706 -Utility-Scale Battery Storage - 4Hr/Moderate,39.6813,44.599999999999994,42.88755824063116,40.9693666900304,35.90442819905004,34.74296100285316,33.581408610031765,32.41976072165544,31.25800530912584,30.096128235148342,29.63195104026495,29.167788304409836,28.703640590890195,28.23950849265931,27.77539263429282,27.311293674125228,26.847212306562046,26.383149264584553,25.919105322466226,25.455081298722035,24.99107805931412,24.527096521140322,24.06313765583517,23.599202493916245,23.135292129313406,22.67140772432252,22.20755051503096,21.74372181726813,21.27992303314123,20.816155658224538 -Utility-Scale Battery Storage - 4Hr/Conservative,39.6813,44.599999999999994,46.251996444398756,46.58219270282417,45.921268316928625,44.2015205493488,42.48179541339851,40.7620952988456,39.042422944193476,37.32278150270276,37.067240533213166,36.81169956372357,36.556158594233985,36.30061762474439,36.045076655254796,35.7895356857652,35.53399471627562,35.27845374678602,35.022912777296426,34.76737180780684,34.511830838317245,34.25628986882765,34.00074889933806,33.74520792984847,33.48966696035888,33.234125990869295,32.97858502137969,32.7230440518901,32.46750308240051,32.21196211291093 -Utility-Scale Battery Storage - 6Hr/Advanced,55.78385249610001,62.6985462,45.1083715849619,42.57987059491521,40.417691758136925,38.69798172601575,36.978947968079446,35.25874166321454,33.53819438204816,31.833638144888422,31.277406289480638,30.721174084650144,30.1494112360798,29.593193422181628,29.053573206291578,28.481733126853968,27.925535632905884,27.36933915962015,26.81314377159586,26.241112496189988,25.68493084214929,25.145696984739956,24.589533466924284,24.0174056331428,23.461257666661083,22.905113458541585,22.348973301644655,21.776569345229362,21.220441186453908,20.681797625392353 -Utility-Scale Battery Storage - 6Hr/Moderate,55.78385249610001,62.6985462,60.21591355601056,57.43945264029249,50.25294646901554,48.49928020586906,46.744390008616136,44.98812792289505,43.23032114594709,41.47076658149734,40.799445416652425,40.128331970105585,39.45743433432422,38.786761027670956,38.116321022794914,37.44612377732505,36.776179267085936,36.106498022081404,35.43709116551893,34.76797045617867,34.09914833446661,33.430637972530874,32.76245332886592,32.09460920788024,31.427121324962446,30.76000637764671,30.09328212355557,29.426967465884918,28.761082547296837,28.095648853201023 -Utility-Scale Battery Storage - 6Hr/Conservative,55.78385249610001,62.6985462,65.02723356594201,65.48381736449696,64.54667032943051,62.04947706742404,59.553304157628794,57.058259343277896,54.56446609042514,52.07206656454991,51.71554044732393,51.35901433009797,51.00248821287201,50.64596209564604,50.28943597842007,49.93290986119411,49.57638374396816,49.21985762674219,48.863331509516215,48.50680539229026,48.15027927506429,47.793753157838324,47.43722704061236,47.0807009233864,46.72417480616045,46.36764868893448,46.011122571708505,45.654596454482544,45.29807033725658,44.941544220030636 -Utility-Scale Battery Storage - 8Hr/Advanced,71.88640499220001,80.7970924,58.13151988958634,54.87552393461434,52.09193765434694,49.87257186738935,47.65454160364516,45.434195764832474,43.21317655747188,41.02373686468565,40.30828830618082,39.59283905762726,38.846719504487716,38.131298675508056,37.4486551991502,36.70238312855792,35.98700242792509,35.271623742921854,34.55624720112012,33.80959755193674,33.094248132350096,32.41236764640535,31.69705404269053,30.95021370760643,30.234930815055748,29.519655344612996,28.804387874626123,28.05700224564282,27.341758469847026,26.66104371592765 -Utility-Scale Battery Storage - 8Hr/Moderate,71.88640499220001,80.7970924,77.54426887138997,73.90953859055458,64.60146473898105,62.255599408884954,59.90737140720051,57.556495124134656,55.202636982768325,52.845404927846324,51.96693979303989,51.08887563580134,50.21122807775825,49.3340135626826,48.45724941129701,47.58095388052487,46.705146227609816,45.82984677957826,44.955077008571635,44.08085961363531,43.207218609619105,42.33417942392143,41.46176900189667,40.59001592184424,39.718950520611486,38.8486050309709,37.979013732080176,37.1102131145017,36.242242061452444,35.37514204817751 -Utility-Scale Battery Storage - 8Hr/Conservative,71.88640499220001,80.7970924,83.80247068748525,84.38544202616976,83.17207234193239,79.8974335854993,76.6248129018591,73.35442338771018,70.08650923665681,66.82135162639705,66.3638403614347,65.90632909647236,65.44881783151003,64.99130656654769,64.53379530158536,64.07628403662301,63.618772771660694,63.16126150669835,62.703750241736,62.24623897677367,61.78872771181134,61.331216446849,60.87370518188666,60.41619391692433,59.958682651962,59.50117138699966,59.04366012203731,58.58614885707498,58.12863759211265,57.67112632715035 -Utility-Scale Battery Storage - 10Hr/Advanced,87.9889574883,98.8956386,71.1546681942108,67.17117727431348,63.766183550556974,61.04716200876294,58.33013523921086,55.609649866450404,52.888158732895604,50.21383558448289,49.339170322880996,48.46450403060437,47.54402777289563,46.669403928834484,45.843737192008824,44.92303313026188,44.0484692229443,43.173908326223554,42.299350630644376,41.378082607683496,40.503565422550906,39.679038308070744,38.804574618456776,37.88302178207006,37.00860396345041,36.13419723068441,35.25980244760759,34.337435146056286,33.46307575324015,32.64028980646295 -Utility-Scale Battery Storage - 10Hr/Moderate,87.9889574883,98.8956386,94.87262418676937,90.37962454081668,78.94998300894656,76.01191861190084,73.07035280578489,70.12486232537428,67.17495281958956,64.22004327419532,63.13443416942737,62.04941930149709,60.96502182119227,59.881266097694244,58.79817779979911,57.71578398372469,56.6341131881337,55.55319553707511,54.473062851624334,53.39374877109194,52.31528888477159,51.23772087531197,50.161084674927416,49.08542263580824,48.01077971626052,46.9372036842951,45.86474534060479,44.79345876311849,43.72340157560805,42.654635243154 -Utility-Scale Battery Storage - 10Hr/Conservative,87.9889574883,98.8956386,102.5777078090285,103.28706668784255,101.79747435443426,97.74539010357455,93.6963216460894,89.65058743214247,85.60855238288849,81.57063668824418,81.01214027554548,80.45364386284676,79.89514745014806,79.33665103744934,78.77815462475064,78.21965821205191,77.66116179935324,77.10266538665452,76.54416897395579,75.98567256125709,75.42717614855839,74.86867973585969,74.31018332316096,73.75168691046225,73.19319049776355,72.63469408506485,72.07619767236612,71.51770125966743,70.95920484696872,70.40070843427004 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility-Scale Battery Storage - 2Hr/Advanced,28.621570104,28.328033822,23.386829694928366,18.434735962974226,17.65670555873003,16.87798155270388,16.100460136776984,15.323288433696764,14.529715961717471,14.2728936365667,14.016071669791604,13.775178275205093,13.518341548771076,13.244481958220286,13.003667773321737,12.746810206296871,12.489951592458088,12.233091865551135,11.992473775472199,11.735599962687498,11.461344114321907,11.204451700623139,10.963932642952786,10.707024279461491,10.450112061310666,10.19319568813625,9.952959827954627,9.696031149241087,9.421169879867504 +Utility-Scale Battery Storage - 2Hr/Moderate,28.621570104,28.328033822,26.459223198949783,23.280382723411293,22.665573143824247,22.051901388363184,21.439505002049103,20.828544630088974,20.219209079903308,19.94161319698768,19.66382420981121,19.38583459525266,19.10763643425948,18.82922138545398,18.550580656599443,18.271704973721217,17.99258454765472,17.713209037766603,17.43356751256663,17.153648406894558,16.873439475329757,16.592927741428777,16.312099442348426,16.03093996835752,15.749433796678193,15.46756441902686,15.185314262143457,14.902664600504473,14.619595460307892 +Utility-Scale Battery Storage - 2Hr/Conservative,28.621570104,28.328033822,29.895013484443492,29.47953560878088,28.46184915377544,27.443109602701664,26.423205754766386,25.40201018179875,24.379376156124067,24.212455868630595,24.045535581137116,23.878615293643637,23.711695006150155,23.544774718656683,23.3778544311632,23.21093414366973,23.04401385617625,22.877093568682774,22.710173281189295,22.543252993695816,22.376332706202334,22.20941241870886,22.042492131215386,21.875571843721907,21.708651556228432,21.54173126873495,21.374810981241474,21.207890693748,21.04097040625453 +Utility-Scale Battery Storage - 4Hr/Advanced,48.168000000000006,47.67400000000001,39.35831642541079,31.042921530881053,29.72526291141352,28.407622679114844,27.089950566524347,25.772269183154386,24.455022579098483,24.026246214602896,23.59746984060688,23.16827120508564,22.73949522236362,22.311170510507598,21.88196977516201,21.453194344917616,21.024418942423928,20.595643569437335,20.166437635678694,19.737662636104368,19.30934842892053,18.880573922450687,18.451365363373505,18.02259127972773,17.59381729826779,17.165043426956238,16.73582736040117,16.307053815305654,15.878755657645625 +Utility-Scale Battery Storage - 4Hr/Moderate,48.168000000000006,47.67400000000001,44.24691602523284,38.77678245497405,37.52239788308142,36.26792129883431,35.01334157938788,33.758645733855914,32.50381849396022,32.002507123486154,31.501211368762622,30.999931838161412,30.498669172072056,29.997424045036247,29.49619716805525,28.994989291087013,28.493801205751325,27.992633748263525,27.4914878026198,26.990364304059245,26.489264242831553,25.988188668301987,25.487138693429547,24.98611549965848,24.485120342268324,23.984154556233438,23.483219562649584,22.98231687579253,22.4814481108825 +Utility-Scale Battery Storage - 4Hr/Conservative,48.168000000000006,47.67400000000001,50.30876811905011,49.59496978228292,47.73764219329671,45.88033904647039,44.023062922753255,42.16581677972896,40.308604022918985,40.032619775870224,39.75663552882146,39.48065128177271,39.20466703472394,38.928682787675186,38.652698540626425,38.37671429357767,38.10073004652891,37.82474579948015,37.54876155243139,37.272777305382625,36.996793058333864,36.72080881128511,36.444824564236356,36.168840317187595,35.89285607013883,35.61687182309007,35.34088757604131,35.06490332899255,34.78891908194381 +Utility-Scale Battery Storage - 6Hr/Advanced,67.714429896,67.019966178,55.32980315589321,43.651107098787875,41.79382026409701,39.93726380552581,38.07944099627171,36.22124993261201,34.3803291964795,33.779598792639085,33.17886801142216,32.56136413496619,31.96064889595616,31.37785906279491,30.760271777002284,30.15957848353836,29.558886292389765,28.958195273323533,28.34040149588519,27.739725309521237,27.157352743519155,26.556696144278227,25.938798083794225,25.33815827999397,24.73752253522491,24.136891165776227,23.51869489284771,22.91807648137022,22.336341435423748 +Utility-Scale Battery Storage - 6Hr/Moderate,67.714429896,67.019966178,62.034608851515884,54.27318218653679,52.37922262233858,50.483941209305435,48.58717815672666,46.68874683762286,44.78842790801713,44.06340104998463,43.338598527714026,42.614029081070164,41.88970190988463,41.16562670461851,40.441813679511064,39.71827360845281,38.99501786384792,38.27205845876045,37.54940809267297,36.82708020122394,36.10508901033334,35.38344959517519,34.66217794451067,33.94129103095945,33.22080688785845,32.50074469344002,31.78112486315571,31.06196915108059,30.343300761457108 +Utility-Scale Battery Storage - 6Hr/Conservative,67.714429896,67.019966178,70.72252275365672,69.71040395578495,67.01343523281797,64.31756849023911,61.62292009074013,58.929623377659155,56.237831889713895,55.852783683109855,55.467735476505815,55.082687269901776,54.69763906329772,54.312590856693696,53.92754265008964,53.542494443485616,53.15744623688156,52.77239803027752,52.38734982367348,52.00230161706944,51.617253410465395,51.232205203861355,50.847156997257315,50.462108790653275,50.077060584049235,49.692012377445195,49.306964170841155,48.921915964237115,48.5368677576331 +Utility-Scale Battery Storage - 8Hr/Advanced,87.260859792,86.36593235600002,71.30128988637564,56.259292666694705,53.8623776167805,51.46690493193677,49.06893142601908,46.670230682069636,44.30563581386051,43.532951370675285,42.76026618223744,41.954457064846736,41.1818025695487,40.44454761508222,39.638573778842556,38.8659626221591,38.0933536423556,37.32074697720974,36.51436535609168,35.741787982938106,35.00535705811778,34.232818366105775,33.426230804214946,32.65372528026021,31.881227772182037,31.108738904596215,30.30156242529425,29.529099147434792,28.793927213201865 +Utility-Scale Battery Storage - 8Hr/Moderate,87.260859792,86.36593235600002,79.82230167779895,69.76958191809955,67.23604736159574,64.69996111977656,62.16101473406543,59.61884794138979,57.07303732207404,56.12429497648309,55.17598568666545,54.228126323978906,53.28073464769721,52.33382936420078,51.387430190966874,50.441557925818614,49.49623452194452,48.55148316925737,47.60732838272614,46.66379609838863,45.720913777835136,44.77871052204841,43.83721719559179,42.89646656226041,41.95649343344858,41.0173348306466,40.07903016366184,39.141621426368644,38.20515341203171 +Utility-Scale Battery Storage - 8Hr/Conservative,87.260859792,86.36593235600002,91.13627738826334,89.82583812928699,86.28922827233924,82.75479793400784,79.222777258727,75.69342997558935,72.1670597565088,71.67294759034948,71.17883542419017,70.68472325803084,70.1906110918715,69.69649892571219,69.20238675955287,68.70827459339355,68.21416242723421,67.72005026107489,67.22593809491558,66.73182592875625,66.23771376259693,65.7436015964376,65.24948943027827,64.75537726411896,64.26126509795964,63.76715293180031,63.273040765640985,62.77892859948167,62.284816433322376 +Utility-Scale Battery Storage - 10Hr/Advanced,106.807289688,105.71189853400001,87.27277661685805,68.86747823460153,65.93093496946398,62.996546058347725,60.05842185576644,57.119211431527255,54.23094243124152,53.28630394871149,52.34166435305272,51.34754999472729,50.40295624314124,49.51123616736953,48.51687578068283,47.572346760779844,46.62782099232144,45.683298681095934,44.68832921629817,43.74385065635497,42.85336137271641,41.90894058793332,40.913663524635666,39.96929228052645,39.02493300913916,38.080586643416204,37.08442995774079,36.14012181349936,35.25151299097998 +Utility-Scale Battery Storage - 10Hr/Moderate,106.807289688,105.71189853400001,97.60999450408201,85.2659816496623,82.09287210085292,78.91598103024768,75.73485131140421,72.54894904515673,69.35764673613095,68.18518890298157,67.01337284561684,65.84222356688765,64.67176738550978,63.50203202378304,62.33304670242268,61.1648422431844,59.99745118004112,58.83090787975428,57.66524867277931,56.500511995553325,55.33673854533693,54.17397144892161,53.01225644667291,51.851642093561374,50.69217997903871,49.533924967853174,48.376935464167964,47.2212737016567,46.06700606260632 +Utility-Scale Battery Storage - 10Hr/Conservative,106.807289688,105.71189853400001,111.55003202286994,109.94127230278903,105.56502131186053,101.19202737777657,96.82263442671388,92.45723657351957,88.09628762330372,87.49311149758911,86.88993537187451,86.28675924615992,85.68358312044529,85.08040699473071,84.47723086901608,83.87405474330149,83.27087861758687,82.66770249187226,82.06452636615766,81.46135024044305,80.85817411472846,80.25499798901386,79.65182186329925,79.04864573758465,78.44546961187005,77.84229348615543,77.23911736044083,76.63594123472622,76.03276510901166 diff --git a/tests/data/Utility-Scale_Battery_Storage/Market/30/df_gcc.csv b/tests/data/Utility-Scale_Battery_Storage/Market/30/df_gcc.csv new file mode 100644 index 0000000..9397f4a --- /dev/null +++ b/tests/data/Utility-Scale_Battery_Storage/Market/30/df_gcc.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility-Scale Battery Storage - 2Hr/Advanced,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 2Hr/Moderate,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 2Hr/Conservative,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 4Hr/Advanced,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 4Hr/Moderate,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 4Hr/Conservative,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 6Hr/Advanced,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 6Hr/Moderate,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 6Hr/Conservative,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 8Hr/Advanced,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 8Hr/Moderate,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 8Hr/Conservative,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 10Hr/Advanced,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 10Hr/Moderate,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 10Hr/Conservative,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 diff --git a/tests/data/Utility-Scale_Battery_Storage/Market/30/df_occ.csv b/tests/data/Utility-Scale_Battery_Storage/Market/30/df_occ.csv index c93dbdc..9a75cc3 100644 --- a/tests/data/Utility-Scale_Battery_Storage/Market/30/df_occ.csv +++ b/tests/data/Utility-Scale_Battery_Storage/Market/30/df_occ.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility-Scale Battery Storage - 2Hr/Advanced,943.1499001560001,1060.0581519999998,762.4829990285192,719.5425566206764,682.767998628675,653.9520577307418,625.1104278779214,596.3133383991475,567.5292012480282,538.137628211758,528.625690243211,519.1137655478371,510.19178797055895,500.6793166211509,490.53636882297354,481.6173249378421,472.1040817146989,462.5907997206699,453.0774765018938,444.1656953878592,434.6518504699073,424.49422645636685,414.97969261567175,406.07157936862166,396.55645479487,387.04118745595053,377.52576622726843,368.6281417760972,359.1122647867068,348.93221777287044 -Utility-Scale Battery Storage - 2Hr/Moderate,943.1499001560001,1060.0581519999998,1022.3681170100698,979.9712295907325,862.2363971633811,839.4656719934906,816.7370884578957,794.0557408166333,771.4275788921841,748.8595955519742,738.5782665550992,728.2897855485633,717.9938738982466,707.6902383059066,697.3785698316289,687.0585428370163,676.7298138415265,666.392020283508,656.0447791765408,645.6876856506159,635.3203113664649,624.942202789991,614.5528793121769,604.1518311980898,593.7385173465748,583.312362839933,572.872756260254,562.4190467460539,551.9505407594248,541.466498529922 -Utility-Scale Battery Storage - 2Hr/Conservative,943.1499001560001,1060.0581519999998,1099.0703729142203,1107.222721646055,1091.8346521770695,1054.142561250942,1016.4114667667282,978.6372501765326,940.8151919184722,902.9398576342246,896.7576247640959,890.5753918939671,884.3931590238383,878.2109261537095,872.0286932835807,865.8464604134517,859.6642275433232,853.4819946731943,847.2997618030655,841.1175289329367,834.935296062808,828.7530631926791,822.5708303225504,816.3885974524217,810.2063645822928,804.0241317121641,797.8418988420351,791.6596659719063,785.4774331017776,779.2952002316492 -Utility-Scale Battery Storage - 4Hr/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -Utility-Scale Battery Storage - 4Hr/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -Utility-Scale Battery Storage - 4Hr/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -Utility-Scale Battery Storage - 6Hr/Advanced,2231.3540998440003,2507.941848,1804.3348633984758,1703.194823796608,1616.7076703254768,1547.9192690406298,1479.1579187231778,1410.3496665285818,1341.5277752819263,1273.3455257955368,1251.0962515792255,1228.8469633860057,1205.976449443192,1183.727736887265,1162.142928251663,1139.2693250741586,1117.0214253162353,1094.773566384806,1072.5257508638344,1049.6444998475995,1027.3972336859715,1005.8278793895983,983.5813386769713,960.6962253257119,938.4503066664433,916.2045383416634,893.9589320657861,871.0627738091744,848.8176474581562,827.2719050156941 -Utility-Scale Battery Storage - 6Hr/Moderate,2231.3540998440003,2507.941848,2408.6365422404224,2297.5781056116994,2010.1178587606216,1939.9712082347623,1869.7756003446455,1799.525116915802,1729.2128458378834,1658.8306632598933,1631.977816666097,1605.1332788042232,1578.2973733729687,1551.470441106838,1524.6528409117966,1497.844951093002,1471.0471706834373,1444.2599208832562,1417.483646620757,1390.7188182471468,1363.9659333786644,1337.2255189012349,1310.4981331546367,1283.7843683152096,1257.0848529984978,1230.4002551058684,1203.7312849422228,1177.0786986353967,1150.4433018918735,1123.8259541280408 -Utility-Scale Battery Storage - 6Hr/Conservative,2231.3540998440003,2507.941848,2601.08934263768,2619.352694579878,2581.86681317722,2481.9790826969615,2382.1321663051517,2282.3303737311157,2182.5786436170056,2082.882662581996,2068.621617892957,2054.3605732039186,2040.0995285148801,2025.8384838258416,2011.577439136803,1997.3163944477644,1983.0553497587262,1968.7943050696874,1954.5332603806485,1940.2722156916102,1926.0111710025717,1911.750126313533,1897.4890816244945,1883.228036935456,1868.9669922464177,1854.705947557379,1840.44490286834,1826.1838581793015,1811.9228134902633,1797.6617688012254 -Utility-Scale Battery Storage - 8Hr/Advanced,2875.456199688,3231.883696,2325.2607955834537,2195.0209573845736,2083.6775061738776,1994.9028746955737,1906.181664145806,1817.3678305932988,1728.5270622988753,1640.949474587426,1612.3315322472326,1583.7135623050901,1553.8687801795086,1525.2519470203222,1497.946207966008,1468.0953251423168,1439.4800971170037,1410.864949716874,1382.2498880448047,1352.3839020774694,1323.7699252940038,1296.4947058562138,1267.8821617076212,1238.0085483042571,1209.39723260223,1180.7862137845198,1152.1755149850449,1122.2800898257128,1093.670338793881,1066.441748637106 -Utility-Scale Battery Storage - 8Hr/Moderate,2875.456199688,3231.883696,3101.7707548555986,2956.381543622183,2584.058589559242,2490.223976355398,2396.29485628802,2302.259804965386,2208.105479310733,2113.816197113853,2078.6775917215955,2043.5550254320533,2008.4491231103298,1973.3605425073038,1938.2899764518804,1903.238155220995,1868.2058491043927,1833.1938711831303,1798.2030803428652,1763.2343845454122,1728.288744384764,1693.3671769568568,1658.4707600758666,1623.6006368737696,1588.7580208244592,1553.944201238836,1519.160549283207,1484.408524580068,1449.6896824580976,1415.0056819271003 -Utility-Scale Battery Storage - 8Hr/Conservative,2875.456199688,3231.883696,3352.09882749941,3375.4176810467898,3326.882893677295,3195.8973434199715,3064.9925160743637,2934.176935508407,2803.4603694662724,2672.8540650558816,2654.553614457388,2636.2531638588944,2617.952713260401,2599.6522626619076,2581.351812063414,2563.0513614649203,2544.7509108664276,2526.450460267934,2508.15000966944,2489.8495590709467,2471.5491084724536,2453.24865787396,2434.9482072754663,2416.647756676973,2398.34730607848,2380.0468554799863,2361.7464048814923,2343.445954282999,2325.145503684506,2306.8450530860136 -Utility-Scale Battery Storage - 10Hr/Advanced,3519.558299532,3955.825544,2846.186727768432,2686.8470909725393,2550.6473420222787,2441.8864803505176,2333.2054095684343,2224.385994658016,2115.526349315824,2008.5534233793153,1973.5668129152398,1938.5801612241746,1901.7611109158252,1866.7761571533792,1833.7494876803528,1796.921325210475,1761.9387689177718,1726.956333048942,1691.974025225775,1655.1233043073398,1620.142616902036,1587.1615323228298,1552.182984738271,1515.3208712828023,1480.3441585380165,1445.3678892273763,1410.3920979043037,1373.4974058422513,1338.5230301296058,1305.611592258518 -Utility-Scale Battery Storage - 10Hr/Moderate,3519.558299532,3955.825544,3794.904967470775,3615.1849816326667,3157.9993203578624,3040.4767444760337,2922.8141122313955,2804.994493014971,2686.998112783582,2568.8017309678125,2525.3773667770947,2481.9767720598834,2438.600872847691,2395.2506439077697,2351.9271119919645,2308.6313593489876,2265.364527525348,2222.1278214830045,2178.9225140649733,2135.7499508436777,2092.6115553908635,2049.508835012479,2006.4433869970965,1963.4169054323295,1920.4311886504208,1877.4881473718037,1834.5898136241915,1791.7383505247394,1748.9360630243218,1706.1854097261598 -Utility-Scale Battery Storage - 10Hr/Conservative,3519.558299532,3955.825544,4103.10831236114,4131.482667513702,4071.8989741773703,3909.8156041429816,3747.8528658435757,3586.023497285699,3424.342095315539,3262.825467529767,3240.485611021819,3218.14575451387,3195.8058980059222,3173.4660414979735,3151.126184990025,3128.7863284820764,3106.446471974129,3084.1066154661808,3061.7667589582315,3039.4269024502833,3017.0870459423354,2994.747189434387,2972.4073329264384,2950.06747641849,2927.727619910542,2905.387763402594,2883.0479068946447,2860.7080503866973,2838.3681938787486,2816.0283373708016 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility-Scale Battery Storage - 2Hr/Advanced,1144.86280416,1133.12135288,935.4731877971346,737.389438518969,706.2682223492012,675.1192621081551,644.0184054710794,612.9315373478705,581.1886384686989,570.9157454626679,560.6428667916641,551.0071310082037,540.733661950843,529.7792783288114,520.1467109328695,509.87240825187484,499.5980636983235,489.32367462204536,479.69895101888795,469.4239985074999,458.45376457287625,448.17806802492555,438.5573057181114,428.2809711784596,418.0044824524266,407.7278275254499,398.11839311818505,387.8412459696434,376.8467951947001 +Utility-Scale Battery Storage - 2Hr/Moderate,1144.86280416,1133.12135288,1058.3689279579912,931.2153089364517,906.6229257529699,882.0760555345273,857.580200081964,833.1417852035589,808.7683631961322,797.6645278795072,786.5529683924484,775.4333838101064,764.3054573703791,753.1688554181592,742.0232262639777,730.8681989488487,719.7033819061887,708.5283615106641,697.3427005026651,686.1459362757822,674.9375790131903,663.717109657151,652.483977693937,641.2375987343007,629.9773518671277,618.7025767610744,607.4125704857382,596.1065840201788,584.7838184123157 +Utility-Scale Battery Storage - 2Hr/Conservative,1144.86280416,1133.12135288,1195.8005393777396,1179.1814243512351,1138.4739661510175,1097.7243841080665,1056.9282301906553,1016.08040727195,975.1750462449627,968.4982347452237,961.8214232454845,955.1446117457455,948.4678002460062,941.7909887462672,935.114177246528,928.437365746789,921.7605542470499,915.0837427473109,908.4069312475717,901.7301197478326,895.0533082480933,888.3764967483544,881.6996852486154,875.0228737488762,868.3460622491373,861.669250749398,854.9924392496589,848.3156277499198,841.6388162501812 +Utility-Scale Battery Storage - 4Hr/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +Utility-Scale Battery Storage - 4Hr/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +Utility-Scale Battery Storage - 4Hr/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +Utility-Scale Battery Storage - 6Hr/Advanced,2708.57719584,2680.79864712,2213.192126235728,1746.044283951515,1671.7528105638803,1597.4905522210322,1523.1776398508682,1448.8499973044804,1375.21316785918,1351.1839517055635,1327.1547204568865,1302.4545653986474,1278.4259558382464,1255.1143625117963,1230.4108710800913,1206.3831393415344,1182.3554516955905,1158.3278109329412,1133.6160598354074,1109.5890123808495,1086.294109740766,1062.267845771129,1037.551923351769,1013.5263311997587,989.5009014089965,965.475646631049,940.7477957139083,916.7230592548088,893.4536574169498 +Utility-Scale Battery Storage - 6Hr/Moderate,2708.57719584,2680.79864712,2481.3843540606354,2170.9272874614717,2095.168904893543,2019.3576483722172,1943.4871262690663,1867.549873504914,1791.537116320685,1762.536041999385,1733.543941108561,1704.5611632428065,1675.588076395385,1646.6250681847403,1617.6725471804425,1588.7309443381123,1559.8007145539168,1530.8823383504177,1501.9763237069187,1473.0832080489577,1444.2035604133334,1415.3379838070077,1386.4871177804266,1357.6516412383778,1328.832275514338,1300.0297877376006,1271.2449945262283,1242.4787660432235,1213.7320304582843 +Utility-Scale Battery Storage - 6Hr/Conservative,2708.57719584,2680.79864712,2828.900910146269,2788.416158231398,2680.537409312719,2572.702739609564,2464.916803629605,2357.184935106366,2249.5132755885556,2234.111347324394,2218.7094190602324,2203.307490796071,2187.905562531909,2172.5036342677477,2157.1017060035856,2141.6997777394245,2126.2978494752624,2110.895921211101,2095.493992946939,2080.0920646827776,2064.6901364186156,2049.288208154454,2033.8862798902924,2018.484351626131,2003.0824233619694,1987.6804950978076,1972.278566833646,1956.8766385694844,1941.4747103053237 +Utility-Scale Battery Storage - 8Hr/Advanced,3490.43439168,3454.6372942400003,2852.0515954550256,2250.371706667788,2154.49510467122,2058.6761972774707,1962.7572570407629,1866.8092272827853,1772.2254325544204,1741.3180548270113,1710.4106472894973,1678.1782825938694,1647.272102781948,1617.7819046032887,1585.5429511537022,1554.638504886364,1523.734145694224,1492.8298790883894,1460.5746142436672,1429.6715193175241,1400.2142823247111,1369.3127346442309,1337.0492321685977,1306.1490112104084,1275.2491108872814,1244.3495561838486,1212.06249701177,1181.1639658973916,1151.7570885280745 +Utility-Scale Battery Storage - 8Hr/Moderate,3490.43439168,3454.6372942400003,3192.8920671119577,2790.7832767239815,2689.4418944638296,2587.9984447910624,2486.440589362617,2384.7539176555915,2282.9214928829615,2244.9717990593235,2207.039427466618,2169.125052959156,2131.229385907888,2093.353174568031,2055.497207638675,2017.6623170327443,1979.8493808777807,1942.0593267702945,1904.2931353090453,1866.551843935545,1828.8365511134052,1791.148420881936,1753.4886878236714,1715.8586624904162,1678.259737337943,1640.6933932258637,1603.1612065464735,1565.6648570547457,1528.2061364812685 +Utility-Scale Battery Storage - 8Hr/Conservative,3490.43439168,3454.6372942400003,3645.451095530533,3593.0335251714796,3451.5691308935698,3310.1919173603133,3168.91109034908,3027.7371990235742,2886.682390260352,2866.917903613979,2847.1534169676065,2827.3889303212336,2807.6244436748602,2787.8599570284878,2768.0954703821144,2748.330983735742,2728.5664970893686,2708.8020104429957,2689.0375237966227,2669.27303715025,2649.508550503877,2629.744063857504,2609.979577211131,2590.2150905647586,2570.4506039183852,2550.6861172720123,2530.9216306256394,2511.1571439792665,2491.392657332895 +Utility-Scale Battery Storage - 10Hr/Advanced,4272.29158752,4228.47594136,3490.911064674322,2754.699129384061,2637.237398778559,2519.861842333909,2402.3368742306575,2284.76845726109,2169.237697249661,2131.4521579484594,2093.6665741221086,2053.9019997890914,2016.1182497256495,1980.449446694781,1940.6750312273132,1902.8938704311936,1865.1128396928575,1827.3319472438372,1787.5331686519269,1749.7540262541988,1714.1344549086562,1676.3576235173327,1636.5465409854264,1598.771691221058,1560.9973203655663,1523.223465736648,1483.3771983096315,1445.6048725399744,1410.0605196391994 +Utility-Scale Battery Storage - 10Hr/Moderate,4272.29158752,4228.47594136,3904.39978016328,3410.6392659864914,3283.7148840341165,3156.639241209907,3029.3940524561685,2901.957961806269,2774.305869445238,2727.4075561192626,2680.534913824674,2633.688942675506,2586.8706954203913,2540.0812809513213,2493.321868096907,2446.593689727376,2399.8980472016447,2353.236315190171,2306.6099469111723,2260.020479822133,2213.469541813477,2166.9588579568644,2120.490257866916,2074.065683742455,2027.6871991615485,1981.3569987141268,1935.0774185667185,1888.8509480662678,1842.6802425042526 +Utility-Scale Battery Storage - 10Hr/Conservative,4272.29158752,4228.47594136,4462.0012809147975,4397.650892111561,4222.600852474421,4047.6810951110624,3872.905377068555,3698.2894629407824,3523.8515049321486,3499.7244599035644,3475.5974148749806,3451.4703698463964,3427.3433248178117,3403.216279789228,3379.089234760643,3354.9621897320594,3330.8351447034747,3306.7080996748905,3282.5810546463063,3258.454009617722,3234.326964589138,3210.199919560554,3186.07287453197,3161.945829503386,3137.8187844748018,3113.691739446217,3089.564694417633,3065.4376493890486,3041.310604360466 diff --git a/tests/data/Utility-Scale_Battery_Storage/Market/30/df_vom.csv b/tests/data/Utility-Scale_Battery_Storage/Market/30/df_vom.csv index 327f549..8fb2f2d 100644 --- a/tests/data/Utility-Scale_Battery_Storage/Market/30/df_vom.csv +++ b/tests/data/Utility-Scale_Battery_Storage/Market/30/df_vom.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility-Scale Battery Storage - 2Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 2Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 2Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 4Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 4Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 4Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 6Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 6Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 6Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 8Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 8Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 8Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 10Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 10Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 10Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility-Scale Battery Storage - 2Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 2Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 2Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 4Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 4Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 4Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 6Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 6Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 6Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 8Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 8Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 8Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 10Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 10Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 10Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Utility-Scale_Battery_Storage/Market/TechLife/df_capex.csv b/tests/data/Utility-Scale_Battery_Storage/Market/TechLife/df_capex.csv new file mode 100644 index 0000000..318f43a --- /dev/null +++ b/tests/data/Utility-Scale_Battery_Storage/Market/TechLife/df_capex.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility-Scale Battery Storage - 2Hr/Advanced,1290.3512471521203,1278.1807523378366,1073.3103397431776,867.9884263021866,835.7300119907013,803.4428398138068,771.2055289912464,738.9827178358411,706.0799039513817,695.4316298942763,684.7833706960133,674.7955361781314,664.1466650202458,652.7919980471177,642.8074476925767,632.1577124496754,621.5079338041551,610.8581090090063,600.8816890667231,590.231280248022,578.8601837771592,568.2090037341087,558.2366898376159,547.584848490055,536.9328473219994,526.2806738798632,516.3201018148897,505.6674181649554,494.271219947937 +Utility-Scale Battery Storage - 2Hr/Moderate,1290.3512471521203,1278.1807523378366,1200.6968043851577,1068.896874034551,1043.405862330124,1017.9620266767472,992.5710699161735,967.2396526616839,941.9756031780383,930.4660234065977,918.948437216362,907.4225326864084,895.8879814798535,884.3444377495222,872.7915369548859,861.2288945817729,849.6561047553931,838.072738736159,826.4783432865884,814.8724388962041,803.2545178498193,791.6240421228439,779.9804410852677,768.323108993717,756.6514022484089,744.9646363888792,733.2620827989954,721.5429650878966,709.8064551090512 +Utility-Scale Battery Storage - 2Hr/Conservative,1290.3512471521203,1278.1807523378366,1343.150294521574,1325.9239015975081,1283.7289550688524,1241.4903454531286,1199.2034621833996,1156.8630218790834,1114.4629409705715,1107.5421525777483,1100.6213641849251,1093.7005757921017,1086.7797873992783,1079.8589990064552,1072.9382106136318,1066.0174222208086,1059.0966338279852,1052.175845435162,1045.2550570423389,1038.3342686495155,1031.413480256692,1024.492691863869,1017.5719034710457,1010.6511150782225,1003.7303266853993,996.8095382925758,989.8887498997525,982.9679615069293,976.0471731141065 +Utility-Scale Battery Storage - 4Hr/Advanced,2100.778231053983,2080.2961823024893,1735.5143272888677,1390.744441423124,1336.112157856809,1281.4806366526177,1226.8477936393347,1172.2145662443572,1117.5993655115392,1099.8215954688535,1082.0438250322645,1064.2485469415349,1046.4707927278064,1028.7117489429795,1010.9163837900946,993.1386524829929,975.360922326481,957.5831933933815,939.7876127057808,922.0098992549651,904.2512910110449,886.4735980051485,868.677908467543,850.9002329926248,833.1225617544983,815.3448950833046,797.548894273375,779.7712411276322,762.0132983232445 +Utility-Scale Battery Storage - 4Hr/Moderate,2100.778231053983,2080.2961823024893,1938.2036700623216,1711.4029768169346,1659.3941388521046,1607.38148590442,1555.364556802524,1503.3428129230058,1451.3156212180554,1430.530431076906,1409.7458883903391,1388.962018382445,1368.178847604822,1347.3964040250733,1326.614717122475,1305.8338179915115,1285.0537394540352,1264.2745161809034,1243.496184824045,1222.7187841600041,1201.9423552461542,1181.1669415908968,1160.3925893393343,1139.6193474760794,1118.8472680470768,1098.076406402549,1077.306821463453,1056.5385760141407,1035.7717370242874 +Utility-Scale Battery Storage - 4Hr/Conservative,2100.778231053983,2080.2961823024893,2189.537982025697,2159.9427343892594,2082.9348918283094,2005.9280626793238,1928.9223539526863,1851.9178882746564,1774.9148068437305,1763.472048133818,1752.029289423905,1740.5865307139925,1729.1437720040797,1717.701013294167,1706.258254584254,1694.8154958743417,1683.3727371644288,1671.929978454516,1660.4872197446034,1649.0444610346906,1637.6017023247775,1626.1589436148652,1614.7161849049526,1603.2734261950397,1591.8306674851272,1580.3879087752143,1568.9451500653013,1557.5023913553887,1546.0596326454768 +Utility-Scale Battery Storage - 6Hr/Advanced,2911.2052149558453,2882.411612267142,2397.7183148345575,1913.500456544061,1836.494303722917,1759.5184334914286,1682.4900582874227,1605.4464146528737,1529.1188270716973,1504.2115610434307,1479.3042793685163,1453.7015577049383,1428.7949204353667,1404.6314998388416,1379.0253198876128,1354.1195925163106,1329.2139108488068,1304.3082777777565,1278.6935363448385,1253.7885182619084,1229.6423982449305,1204.7381922761879,1179.1191270974703,1154.2156174951945,1129.3122761869972,1104.409116286746,1078.7776867318603,1053.875064090309,1029.7553766985518 +Utility-Scale Battery Storage - 6Hr/Moderate,2911.2052149558453,2882.411612267142,2675.7105357394853,2353.909079599318,2275.382415374085,2196.8009451320927,2118.1580436888744,2039.4459731843278,1960.6556392580724,1930.5948387472142,1900.543339564316,1870.5015040784817,1840.4697137297906,1810.448370300624,1780.437897290064,1750.43874140125,1720.451374152677,1690.4762936256482,1660.514026361502,1630.5651294238048,1600.6301926424885,1570.7098410589497,1540.8047375934011,1510.915585958442,1481.043133845745,1451.188176416219,1421.3515601279103,1391.5341869403846,1361.7370189395238 +Utility-Scale Battery Storage - 6Hr/Conservative,2911.2052149558453,2882.411612267142,3035.925669529821,2993.96156718101,2882.140828587766,2770.365779905519,2658.641245721973,2546.9727546702293,2435.3666727168898,2419.4019436898875,2403.4372146628853,2387.472485635883,2371.5077566088808,2355.543027581879,2339.5782985548763,2323.613569527875,2307.648840500872,2291.68411147387,2275.7193824468677,2259.754653419866,2243.789924392863,2227.825195365861,2211.860466338859,2195.895737311857,2179.931008284855,2163.9662792578524,2148.0015502308506,2132.0368212038484,2116.072092176847 +Utility-Scale Battery Storage - 8Hr/Advanced,3721.6321988577074,3684.527042231795,3059.922302380248,2436.256471664999,2336.876449589025,2237.5562303302395,2138.132322935511,2038.67826306139,1940.638288631855,1908.601526618008,1876.5647337047674,1843.154568468342,1811.119048142927,1780.5512507347034,1747.1342559851307,1715.1005325496283,1683.0668993711326,1651.0333621621319,1617.5994599838964,1585.5671372688514,1555.0335054788163,1523.0027865472277,1489.5603457273974,1457.5310019977642,1425.5019906194964,1393.473337490187,1360.0064791903458,1327.9788870529858,1297.4974550738593 +Utility-Scale Battery Storage - 8Hr/Moderate,3721.6321988577074,3684.527042231795,3413.217401416649,2996.4151823817015,2891.3706918960656,2786.220404359766,2680.9515305752248,2575.5491334456497,2469.995657298089,2430.6592464175224,2391.3407907382934,2352.040989774518,2312.7605798547593,2273.500336576175,2234.261077457653,2195.0436648109885,2155.849008851319,2116.6780710703924,2077.5318678989584,2038.4114746876048,1999.3180300388235,1960.2527405270025,1921.216885847468,1882.2118244408045,1843.2389996444126,1804.299946429889,1765.3962987923678,1726.5297978666285,1687.7023008547596 +Utility-Scale Battery Storage - 8Hr/Conservative,3721.6321988577074,3684.527042231795,3882.313357033944,3827.9803999727615,3681.346765347223,3534.8034971317147,3388.36013749126,3242.027621065802,3095.8185385900483,3075.331839245957,3054.8451399018654,3034.358440557774,3013.871741213682,2993.3850418695906,2972.8983425254987,2952.4116431814077,2931.9249438373154,2911.438244493224,2890.951545149132,2870.4648458050406,2849.978146460949,2829.491447116857,2809.0047477727658,2788.518048428675,2768.0313490845824,2747.544649740491,2727.0579503963995,2706.5712510523076,2686.0845517082175 +Utility-Scale Battery Storage - 10Hr/Advanced,4532.05918275957,4486.642472196448,3722.1262899259373,2959.012486785936,2837.2585954551328,2715.59402716905,2593.7745875835994,2471.910111469906,2352.1577501920124,2312.9914921925856,2273.825188041019,2232.6075792317456,2193.4431758504875,2156.471001630565,2115.243192082649,2076.0814725829455,2036.9198878934583,1997.7584465465068,1956.5053836229542,1917.3457562757944,1880.4246127127021,1841.2673808182674,1800.0015643573245,1760.846386500334,1721.6917050519953,1682.5375586936284,1641.235271648831,1602.0827100156625,1565.2395334491666 +Utility-Scale Battery Storage - 10Hr/Moderate,4532.05918275957,4486.642472196448,4150.724267093813,3638.9212851640846,3507.3589684180465,3375.6398635874384,3243.7450174615756,3111.6522937069712,2979.3356753381063,2930.723654087831,2882.13824191227,2833.580475470554,2785.0514459797278,2736.552302851726,2688.084257625242,2639.648588220727,2591.246643549961,2542.879848515137,2494.5497094364155,2446.257819951405,2398.0058674351585,2349.7956399950554,2301.6290341015347,2253.5080629231675,2205.434865443081,2157.411716443559,2109.441037456825,2061.5254087928724,2013.6675827699958 +Utility-Scale Battery Storage - 10Hr/Conservative,4532.05918275957,4486.642472196448,4728.701044538067,4661.999232764512,4480.552702106681,4299.2412143579095,4118.079029260547,3937.0824874613754,3756.270404463208,3731.2617348020267,3706.253065140846,3681.244395479665,3656.2357258184834,3631.2270561573027,3606.218386496121,3581.2097168349405,3556.201047173759,3531.192377512578,3506.183707851397,3481.1750381902157,3456.166368529034,3431.157698867854,3406.149029206673,3381.140359545492,3356.131689884311,3331.123020223129,3306.114350561948,3281.105680900767,3256.097011239588 diff --git a/tests/data/Utility-Scale_Battery_Storage/Market/TechLife/df_fin_assump.csv b/tests/data/Utility-Scale_Battery_Storage/Market/TechLife/df_fin_assump.csv new file mode 100644 index 0000000..4f78a68 --- /dev/null +++ b/tests/data/Utility-Scale_Battery_Storage/Market/TechLife/df_fin_assump.csv @@ -0,0 +1,2 @@ +Financial Assumptions,Value +Equity Premium During Construction,0.02 diff --git a/tests/data/Utility-Scale_Battery_Storage/Market/TechLife/df_fom.csv b/tests/data/Utility-Scale_Battery_Storage/Market/TechLife/df_fom.csv index e5ea157..c63adcd 100644 --- a/tests/data/Utility-Scale_Battery_Storage/Market/TechLife/df_fom.csv +++ b/tests/data/Utility-Scale_Battery_Storage/Market/TechLife/df_fom.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility-Scale Battery Storage - 2Hr/Advanced,23.578747503900004,26.501453799999997,19.06207497571298,17.98856391551691,17.069199965716873,16.348801443268545,15.627760696948037,14.907833459978688,14.188230031200707,13.453440705293952,13.215642256080276,12.977844138695929,12.754794699263975,12.516982915528773,12.263409220574339,12.040433123446054,11.802602042867473,11.564769993016748,11.326936912547346,11.10414238469648,10.866296261747683,10.612355661409172,10.374492315391795,10.151789484215541,9.91391136987175,9.676029686398763,9.43814415568171,9.21570354440243,8.977806619667671,8.723305444321761 -Utility-Scale Battery Storage - 2Hr/Moderate,23.578747503900004,26.501453799999997,25.559202925251746,24.499280739768313,21.555909929084528,20.986641799837265,20.418427211447394,19.851393520415833,19.285689472304604,18.721489888799354,18.46445666387748,18.207244638714084,17.94984684745617,17.692255957647667,17.43446424579072,17.176463570925407,16.918245346038162,16.659800507087702,16.40111947941352,16.142192141265397,15.883007784161624,15.623555069749777,15.363821982804422,15.103795779952245,14.84346293366437,14.582809070998326,14.321818906506351,14.060476168651348,13.798763518985622,13.53666246324805 -Utility-Scale Battery Storage - 2Hr/Conservative,23.578747503900004,26.501453799999997,27.47675932285551,27.68056804115138,27.29586630442674,26.35356403127355,25.410286669168205,24.465931254413317,23.52037979796181,22.573496440855617,22.4189406191024,22.26438479734918,22.10982897559596,21.95527315384274,21.80071733208952,21.646161510336295,21.491605688583082,21.337049866829858,21.182494045076638,21.027938223323417,20.8733824015702,20.718826579816977,20.56427075806376,20.409714936310543,20.255159114557323,20.100603292804106,19.94604747105088,19.791491649297658,19.63693582754444,19.48238000579123 -Utility-Scale Battery Storage - 4Hr/Advanced,39.6813,44.599999999999994,32.08522328033744,30.284217255216056,28.7434458619269,27.523391584642145,26.303354332513745,25.083287561596617,23.863212206624432,22.643539425091188,22.246524272780455,21.849509111673036,21.45210296767189,21.055088168855203,20.65849121343296,20.26108312515001,19.86406883788668,19.46705457631845,19.070040342071604,18.672627440443232,18.27561355194849,17.879026323074566,17.48201289115804,17.08459755867917,16.687584518266416,16.290571572470174,15.893558728663184,15.496136444815896,15.09912390306079,14.70255153485706 -Utility-Scale Battery Storage - 4Hr/Moderate,39.6813,44.599999999999994,42.88755824063116,40.9693666900304,35.90442819905004,34.74296100285316,33.581408610031765,32.41976072165544,31.25800530912584,30.096128235148342,29.63195104026495,29.167788304409836,28.703640590890195,28.23950849265931,27.77539263429282,27.311293674125228,26.847212306562046,26.383149264584553,25.919105322466226,25.455081298722035,24.99107805931412,24.527096521140322,24.06313765583517,23.599202493916245,23.135292129313406,22.67140772432252,22.20755051503096,21.74372181726813,21.27992303314123,20.816155658224538 -Utility-Scale Battery Storage - 4Hr/Conservative,39.6813,44.599999999999994,46.251996444398756,46.58219270282417,45.921268316928625,44.2015205493488,42.48179541339851,40.7620952988456,39.042422944193476,37.32278150270276,37.067240533213166,36.81169956372357,36.556158594233985,36.30061762474439,36.045076655254796,35.7895356857652,35.53399471627562,35.27845374678602,35.022912777296426,34.76737180780684,34.511830838317245,34.25628986882765,34.00074889933806,33.74520792984847,33.48966696035888,33.234125990869295,32.97858502137969,32.7230440518901,32.46750308240051,32.21196211291093 -Utility-Scale Battery Storage - 6Hr/Advanced,55.78385249610001,62.6985462,45.1083715849619,42.57987059491521,40.417691758136925,38.69798172601575,36.978947968079446,35.25874166321454,33.53819438204816,31.833638144888422,31.277406289480638,30.721174084650144,30.1494112360798,29.593193422181628,29.053573206291578,28.481733126853968,27.925535632905884,27.36933915962015,26.81314377159586,26.241112496189988,25.68493084214929,25.145696984739956,24.589533466924284,24.0174056331428,23.461257666661083,22.905113458541585,22.348973301644655,21.776569345229362,21.220441186453908,20.681797625392353 -Utility-Scale Battery Storage - 6Hr/Moderate,55.78385249610001,62.6985462,60.21591355601056,57.43945264029249,50.25294646901554,48.49928020586906,46.744390008616136,44.98812792289505,43.23032114594709,41.47076658149734,40.799445416652425,40.128331970105585,39.45743433432422,38.786761027670956,38.116321022794914,37.44612377732505,36.776179267085936,36.106498022081404,35.43709116551893,34.76797045617867,34.09914833446661,33.430637972530874,32.76245332886592,32.09460920788024,31.427121324962446,30.76000637764671,30.09328212355557,29.426967465884918,28.761082547296837,28.095648853201023 -Utility-Scale Battery Storage - 6Hr/Conservative,55.78385249610001,62.6985462,65.02723356594201,65.48381736449696,64.54667032943051,62.04947706742404,59.553304157628794,57.058259343277896,54.56446609042514,52.07206656454991,51.71554044732393,51.35901433009797,51.00248821287201,50.64596209564604,50.28943597842007,49.93290986119411,49.57638374396816,49.21985762674219,48.863331509516215,48.50680539229026,48.15027927506429,47.793753157838324,47.43722704061236,47.0807009233864,46.72417480616045,46.36764868893448,46.011122571708505,45.654596454482544,45.29807033725658,44.941544220030636 -Utility-Scale Battery Storage - 8Hr/Advanced,71.88640499220001,80.7970924,58.13151988958634,54.87552393461434,52.09193765434694,49.87257186738935,47.65454160364516,45.434195764832474,43.21317655747188,41.02373686468565,40.30828830618082,39.59283905762726,38.846719504487716,38.131298675508056,37.4486551991502,36.70238312855792,35.98700242792509,35.271623742921854,34.55624720112012,33.80959755193674,33.094248132350096,32.41236764640535,31.69705404269053,30.95021370760643,30.234930815055748,29.519655344612996,28.804387874626123,28.05700224564282,27.341758469847026,26.66104371592765 -Utility-Scale Battery Storage - 8Hr/Moderate,71.88640499220001,80.7970924,77.54426887138997,73.90953859055458,64.60146473898105,62.255599408884954,59.90737140720051,57.556495124134656,55.202636982768325,52.845404927846324,51.96693979303989,51.08887563580134,50.21122807775825,49.3340135626826,48.45724941129701,47.58095388052487,46.705146227609816,45.82984677957826,44.955077008571635,44.08085961363531,43.207218609619105,42.33417942392143,41.46176900189667,40.59001592184424,39.718950520611486,38.8486050309709,37.979013732080176,37.1102131145017,36.242242061452444,35.37514204817751 -Utility-Scale Battery Storage - 8Hr/Conservative,71.88640499220001,80.7970924,83.80247068748525,84.38544202616976,83.17207234193239,79.8974335854993,76.6248129018591,73.35442338771018,70.08650923665681,66.82135162639705,66.3638403614347,65.90632909647236,65.44881783151003,64.99130656654769,64.53379530158536,64.07628403662301,63.618772771660694,63.16126150669835,62.703750241736,62.24623897677367,61.78872771181134,61.331216446849,60.87370518188666,60.41619391692433,59.958682651962,59.50117138699966,59.04366012203731,58.58614885707498,58.12863759211265,57.67112632715035 -Utility-Scale Battery Storage - 10Hr/Advanced,87.9889574883,98.8956386,71.1546681942108,67.17117727431348,63.766183550556974,61.04716200876294,58.33013523921086,55.609649866450404,52.888158732895604,50.21383558448289,49.339170322880996,48.46450403060437,47.54402777289563,46.669403928834484,45.843737192008824,44.92303313026188,44.0484692229443,43.173908326223554,42.299350630644376,41.378082607683496,40.503565422550906,39.679038308070744,38.804574618456776,37.88302178207006,37.00860396345041,36.13419723068441,35.25980244760759,34.337435146056286,33.46307575324015,32.64028980646295 -Utility-Scale Battery Storage - 10Hr/Moderate,87.9889574883,98.8956386,94.87262418676937,90.37962454081668,78.94998300894656,76.01191861190084,73.07035280578489,70.12486232537428,67.17495281958956,64.22004327419532,63.13443416942737,62.04941930149709,60.96502182119227,59.881266097694244,58.79817779979911,57.71578398372469,56.6341131881337,55.55319553707511,54.473062851624334,53.39374877109194,52.31528888477159,51.23772087531197,50.161084674927416,49.08542263580824,48.01077971626052,46.9372036842951,45.86474534060479,44.79345876311849,43.72340157560805,42.654635243154 -Utility-Scale Battery Storage - 10Hr/Conservative,87.9889574883,98.8956386,102.5777078090285,103.28706668784255,101.79747435443426,97.74539010357455,93.6963216460894,89.65058743214247,85.60855238288849,81.57063668824418,81.01214027554548,80.45364386284676,79.89514745014806,79.33665103744934,78.77815462475064,78.21965821205191,77.66116179935324,77.10266538665452,76.54416897395579,75.98567256125709,75.42717614855839,74.86867973585969,74.31018332316096,73.75168691046225,73.19319049776355,72.63469408506485,72.07619767236612,71.51770125966743,70.95920484696872,70.40070843427004 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility-Scale Battery Storage - 2Hr/Advanced,28.621570104,28.328033822,23.386829694928366,18.434735962974226,17.65670555873003,16.87798155270388,16.100460136776984,15.323288433696764,14.529715961717471,14.2728936365667,14.016071669791604,13.775178275205093,13.518341548771076,13.244481958220286,13.003667773321737,12.746810206296871,12.489951592458088,12.233091865551135,11.992473775472199,11.735599962687498,11.461344114321907,11.204451700623139,10.963932642952786,10.707024279461491,10.450112061310666,10.19319568813625,9.952959827954627,9.696031149241087,9.421169879867504 +Utility-Scale Battery Storage - 2Hr/Moderate,28.621570104,28.328033822,26.459223198949783,23.280382723411293,22.665573143824247,22.051901388363184,21.439505002049103,20.828544630088974,20.219209079903308,19.94161319698768,19.66382420981121,19.38583459525266,19.10763643425948,18.82922138545398,18.550580656599443,18.271704973721217,17.99258454765472,17.713209037766603,17.43356751256663,17.153648406894558,16.873439475329757,16.592927741428777,16.312099442348426,16.03093996835752,15.749433796678193,15.46756441902686,15.185314262143457,14.902664600504473,14.619595460307892 +Utility-Scale Battery Storage - 2Hr/Conservative,28.621570104,28.328033822,29.895013484443492,29.47953560878088,28.46184915377544,27.443109602701664,26.423205754766386,25.40201018179875,24.379376156124067,24.212455868630595,24.045535581137116,23.878615293643637,23.711695006150155,23.544774718656683,23.3778544311632,23.21093414366973,23.04401385617625,22.877093568682774,22.710173281189295,22.543252993695816,22.376332706202334,22.20941241870886,22.042492131215386,21.875571843721907,21.708651556228432,21.54173126873495,21.374810981241474,21.207890693748,21.04097040625453 +Utility-Scale Battery Storage - 4Hr/Advanced,48.168000000000006,47.67400000000001,39.35831642541079,31.042921530881053,29.72526291141352,28.407622679114844,27.089950566524347,25.772269183154386,24.455022579098483,24.026246214602896,23.59746984060688,23.16827120508564,22.73949522236362,22.311170510507598,21.88196977516201,21.453194344917616,21.024418942423928,20.595643569437335,20.166437635678694,19.737662636104368,19.30934842892053,18.880573922450687,18.451365363373505,18.02259127972773,17.59381729826779,17.165043426956238,16.73582736040117,16.307053815305654,15.878755657645625 +Utility-Scale Battery Storage - 4Hr/Moderate,48.168000000000006,47.67400000000001,44.24691602523284,38.77678245497405,37.52239788308142,36.26792129883431,35.01334157938788,33.758645733855914,32.50381849396022,32.002507123486154,31.501211368762622,30.999931838161412,30.498669172072056,29.997424045036247,29.49619716805525,28.994989291087013,28.493801205751325,27.992633748263525,27.4914878026198,26.990364304059245,26.489264242831553,25.988188668301987,25.487138693429547,24.98611549965848,24.485120342268324,23.984154556233438,23.483219562649584,22.98231687579253,22.4814481108825 +Utility-Scale Battery Storage - 4Hr/Conservative,48.168000000000006,47.67400000000001,50.30876811905011,49.59496978228292,47.73764219329671,45.88033904647039,44.023062922753255,42.16581677972896,40.308604022918985,40.032619775870224,39.75663552882146,39.48065128177271,39.20466703472394,38.928682787675186,38.652698540626425,38.37671429357767,38.10073004652891,37.82474579948015,37.54876155243139,37.272777305382625,36.996793058333864,36.72080881128511,36.444824564236356,36.168840317187595,35.89285607013883,35.61687182309007,35.34088757604131,35.06490332899255,34.78891908194381 +Utility-Scale Battery Storage - 6Hr/Advanced,67.714429896,67.019966178,55.32980315589321,43.651107098787875,41.79382026409701,39.93726380552581,38.07944099627171,36.22124993261201,34.3803291964795,33.779598792639085,33.17886801142216,32.56136413496619,31.96064889595616,31.37785906279491,30.760271777002284,30.15957848353836,29.558886292389765,28.958195273323533,28.34040149588519,27.739725309521237,27.157352743519155,26.556696144278227,25.938798083794225,25.33815827999397,24.73752253522491,24.136891165776227,23.51869489284771,22.91807648137022,22.336341435423748 +Utility-Scale Battery Storage - 6Hr/Moderate,67.714429896,67.019966178,62.034608851515884,54.27318218653679,52.37922262233858,50.483941209305435,48.58717815672666,46.68874683762286,44.78842790801713,44.06340104998463,43.338598527714026,42.614029081070164,41.88970190988463,41.16562670461851,40.441813679511064,39.71827360845281,38.99501786384792,38.27205845876045,37.54940809267297,36.82708020122394,36.10508901033334,35.38344959517519,34.66217794451067,33.94129103095945,33.22080688785845,32.50074469344002,31.78112486315571,31.06196915108059,30.343300761457108 +Utility-Scale Battery Storage - 6Hr/Conservative,67.714429896,67.019966178,70.72252275365672,69.71040395578495,67.01343523281797,64.31756849023911,61.62292009074013,58.929623377659155,56.237831889713895,55.852783683109855,55.467735476505815,55.082687269901776,54.69763906329772,54.312590856693696,53.92754265008964,53.542494443485616,53.15744623688156,52.77239803027752,52.38734982367348,52.00230161706944,51.617253410465395,51.232205203861355,50.847156997257315,50.462108790653275,50.077060584049235,49.692012377445195,49.306964170841155,48.921915964237115,48.5368677576331 +Utility-Scale Battery Storage - 8Hr/Advanced,87.260859792,86.36593235600002,71.30128988637564,56.259292666694705,53.8623776167805,51.46690493193677,49.06893142601908,46.670230682069636,44.30563581386051,43.532951370675285,42.76026618223744,41.954457064846736,41.1818025695487,40.44454761508222,39.638573778842556,38.8659626221591,38.0933536423556,37.32074697720974,36.51436535609168,35.741787982938106,35.00535705811778,34.232818366105775,33.426230804214946,32.65372528026021,31.881227772182037,31.108738904596215,30.30156242529425,29.529099147434792,28.793927213201865 +Utility-Scale Battery Storage - 8Hr/Moderate,87.260859792,86.36593235600002,79.82230167779895,69.76958191809955,67.23604736159574,64.69996111977656,62.16101473406543,59.61884794138979,57.07303732207404,56.12429497648309,55.17598568666545,54.228126323978906,53.28073464769721,52.33382936420078,51.387430190966874,50.441557925818614,49.49623452194452,48.55148316925737,47.60732838272614,46.66379609838863,45.720913777835136,44.77871052204841,43.83721719559179,42.89646656226041,41.95649343344858,41.0173348306466,40.07903016366184,39.141621426368644,38.20515341203171 +Utility-Scale Battery Storage - 8Hr/Conservative,87.260859792,86.36593235600002,91.13627738826334,89.82583812928699,86.28922827233924,82.75479793400784,79.222777258727,75.69342997558935,72.1670597565088,71.67294759034948,71.17883542419017,70.68472325803084,70.1906110918715,69.69649892571219,69.20238675955287,68.70827459339355,68.21416242723421,67.72005026107489,67.22593809491558,66.73182592875625,66.23771376259693,65.7436015964376,65.24948943027827,64.75537726411896,64.26126509795964,63.76715293180031,63.273040765640985,62.77892859948167,62.284816433322376 +Utility-Scale Battery Storage - 10Hr/Advanced,106.807289688,105.71189853400001,87.27277661685805,68.86747823460153,65.93093496946398,62.996546058347725,60.05842185576644,57.119211431527255,54.23094243124152,53.28630394871149,52.34166435305272,51.34754999472729,50.40295624314124,49.51123616736953,48.51687578068283,47.572346760779844,46.62782099232144,45.683298681095934,44.68832921629817,43.74385065635497,42.85336137271641,41.90894058793332,40.913663524635666,39.96929228052645,39.02493300913916,38.080586643416204,37.08442995774079,36.14012181349936,35.25151299097998 +Utility-Scale Battery Storage - 10Hr/Moderate,106.807289688,105.71189853400001,97.60999450408201,85.2659816496623,82.09287210085292,78.91598103024768,75.73485131140421,72.54894904515673,69.35764673613095,68.18518890298157,67.01337284561684,65.84222356688765,64.67176738550978,63.50203202378304,62.33304670242268,61.1648422431844,59.99745118004112,58.83090787975428,57.66524867277931,56.500511995553325,55.33673854533693,54.17397144892161,53.01225644667291,51.851642093561374,50.69217997903871,49.533924967853174,48.376935464167964,47.2212737016567,46.06700606260632 +Utility-Scale Battery Storage - 10Hr/Conservative,106.807289688,105.71189853400001,111.55003202286994,109.94127230278903,105.56502131186053,101.19202737777657,96.82263442671388,92.45723657351957,88.09628762330372,87.49311149758911,86.88993537187451,86.28675924615992,85.68358312044529,85.08040699473071,84.47723086901608,83.87405474330149,83.27087861758687,82.66770249187226,82.06452636615766,81.46135024044305,80.85817411472846,80.25499798901386,79.65182186329925,79.04864573758465,78.44546961187005,77.84229348615543,77.23911736044083,76.63594123472622,76.03276510901166 diff --git a/tests/data/Utility-Scale_Battery_Storage/Market/TechLife/df_gcc.csv b/tests/data/Utility-Scale_Battery_Storage/Market/TechLife/df_gcc.csv new file mode 100644 index 0000000..9397f4a --- /dev/null +++ b/tests/data/Utility-Scale_Battery_Storage/Market/TechLife/df_gcc.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility-Scale Battery Storage - 2Hr/Advanced,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 2Hr/Moderate,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 2Hr/Conservative,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 4Hr/Advanced,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 4Hr/Moderate,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 4Hr/Conservative,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 6Hr/Advanced,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 6Hr/Moderate,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 6Hr/Conservative,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 8Hr/Advanced,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 8Hr/Moderate,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 8Hr/Conservative,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 10Hr/Advanced,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 10Hr/Moderate,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 10Hr/Conservative,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 diff --git a/tests/data/Utility-Scale_Battery_Storage/Market/TechLife/df_occ.csv b/tests/data/Utility-Scale_Battery_Storage/Market/TechLife/df_occ.csv index c93dbdc..9a75cc3 100644 --- a/tests/data/Utility-Scale_Battery_Storage/Market/TechLife/df_occ.csv +++ b/tests/data/Utility-Scale_Battery_Storage/Market/TechLife/df_occ.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility-Scale Battery Storage - 2Hr/Advanced,943.1499001560001,1060.0581519999998,762.4829990285192,719.5425566206764,682.767998628675,653.9520577307418,625.1104278779214,596.3133383991475,567.5292012480282,538.137628211758,528.625690243211,519.1137655478371,510.19178797055895,500.6793166211509,490.53636882297354,481.6173249378421,472.1040817146989,462.5907997206699,453.0774765018938,444.1656953878592,434.6518504699073,424.49422645636685,414.97969261567175,406.07157936862166,396.55645479487,387.04118745595053,377.52576622726843,368.6281417760972,359.1122647867068,348.93221777287044 -Utility-Scale Battery Storage - 2Hr/Moderate,943.1499001560001,1060.0581519999998,1022.3681170100698,979.9712295907325,862.2363971633811,839.4656719934906,816.7370884578957,794.0557408166333,771.4275788921841,748.8595955519742,738.5782665550992,728.2897855485633,717.9938738982466,707.6902383059066,697.3785698316289,687.0585428370163,676.7298138415265,666.392020283508,656.0447791765408,645.6876856506159,635.3203113664649,624.942202789991,614.5528793121769,604.1518311980898,593.7385173465748,583.312362839933,572.872756260254,562.4190467460539,551.9505407594248,541.466498529922 -Utility-Scale Battery Storage - 2Hr/Conservative,943.1499001560001,1060.0581519999998,1099.0703729142203,1107.222721646055,1091.8346521770695,1054.142561250942,1016.4114667667282,978.6372501765326,940.8151919184722,902.9398576342246,896.7576247640959,890.5753918939671,884.3931590238383,878.2109261537095,872.0286932835807,865.8464604134517,859.6642275433232,853.4819946731943,847.2997618030655,841.1175289329367,834.935296062808,828.7530631926791,822.5708303225504,816.3885974524217,810.2063645822928,804.0241317121641,797.8418988420351,791.6596659719063,785.4774331017776,779.2952002316492 -Utility-Scale Battery Storage - 4Hr/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -Utility-Scale Battery Storage - 4Hr/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -Utility-Scale Battery Storage - 4Hr/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -Utility-Scale Battery Storage - 6Hr/Advanced,2231.3540998440003,2507.941848,1804.3348633984758,1703.194823796608,1616.7076703254768,1547.9192690406298,1479.1579187231778,1410.3496665285818,1341.5277752819263,1273.3455257955368,1251.0962515792255,1228.8469633860057,1205.976449443192,1183.727736887265,1162.142928251663,1139.2693250741586,1117.0214253162353,1094.773566384806,1072.5257508638344,1049.6444998475995,1027.3972336859715,1005.8278793895983,983.5813386769713,960.6962253257119,938.4503066664433,916.2045383416634,893.9589320657861,871.0627738091744,848.8176474581562,827.2719050156941 -Utility-Scale Battery Storage - 6Hr/Moderate,2231.3540998440003,2507.941848,2408.6365422404224,2297.5781056116994,2010.1178587606216,1939.9712082347623,1869.7756003446455,1799.525116915802,1729.2128458378834,1658.8306632598933,1631.977816666097,1605.1332788042232,1578.2973733729687,1551.470441106838,1524.6528409117966,1497.844951093002,1471.0471706834373,1444.2599208832562,1417.483646620757,1390.7188182471468,1363.9659333786644,1337.2255189012349,1310.4981331546367,1283.7843683152096,1257.0848529984978,1230.4002551058684,1203.7312849422228,1177.0786986353967,1150.4433018918735,1123.8259541280408 -Utility-Scale Battery Storage - 6Hr/Conservative,2231.3540998440003,2507.941848,2601.08934263768,2619.352694579878,2581.86681317722,2481.9790826969615,2382.1321663051517,2282.3303737311157,2182.5786436170056,2082.882662581996,2068.621617892957,2054.3605732039186,2040.0995285148801,2025.8384838258416,2011.577439136803,1997.3163944477644,1983.0553497587262,1968.7943050696874,1954.5332603806485,1940.2722156916102,1926.0111710025717,1911.750126313533,1897.4890816244945,1883.228036935456,1868.9669922464177,1854.705947557379,1840.44490286834,1826.1838581793015,1811.9228134902633,1797.6617688012254 -Utility-Scale Battery Storage - 8Hr/Advanced,2875.456199688,3231.883696,2325.2607955834537,2195.0209573845736,2083.6775061738776,1994.9028746955737,1906.181664145806,1817.3678305932988,1728.5270622988753,1640.949474587426,1612.3315322472326,1583.7135623050901,1553.8687801795086,1525.2519470203222,1497.946207966008,1468.0953251423168,1439.4800971170037,1410.864949716874,1382.2498880448047,1352.3839020774694,1323.7699252940038,1296.4947058562138,1267.8821617076212,1238.0085483042571,1209.39723260223,1180.7862137845198,1152.1755149850449,1122.2800898257128,1093.670338793881,1066.441748637106 -Utility-Scale Battery Storage - 8Hr/Moderate,2875.456199688,3231.883696,3101.7707548555986,2956.381543622183,2584.058589559242,2490.223976355398,2396.29485628802,2302.259804965386,2208.105479310733,2113.816197113853,2078.6775917215955,2043.5550254320533,2008.4491231103298,1973.3605425073038,1938.2899764518804,1903.238155220995,1868.2058491043927,1833.1938711831303,1798.2030803428652,1763.2343845454122,1728.288744384764,1693.3671769568568,1658.4707600758666,1623.6006368737696,1588.7580208244592,1553.944201238836,1519.160549283207,1484.408524580068,1449.6896824580976,1415.0056819271003 -Utility-Scale Battery Storage - 8Hr/Conservative,2875.456199688,3231.883696,3352.09882749941,3375.4176810467898,3326.882893677295,3195.8973434199715,3064.9925160743637,2934.176935508407,2803.4603694662724,2672.8540650558816,2654.553614457388,2636.2531638588944,2617.952713260401,2599.6522626619076,2581.351812063414,2563.0513614649203,2544.7509108664276,2526.450460267934,2508.15000966944,2489.8495590709467,2471.5491084724536,2453.24865787396,2434.9482072754663,2416.647756676973,2398.34730607848,2380.0468554799863,2361.7464048814923,2343.445954282999,2325.145503684506,2306.8450530860136 -Utility-Scale Battery Storage - 10Hr/Advanced,3519.558299532,3955.825544,2846.186727768432,2686.8470909725393,2550.6473420222787,2441.8864803505176,2333.2054095684343,2224.385994658016,2115.526349315824,2008.5534233793153,1973.5668129152398,1938.5801612241746,1901.7611109158252,1866.7761571533792,1833.7494876803528,1796.921325210475,1761.9387689177718,1726.956333048942,1691.974025225775,1655.1233043073398,1620.142616902036,1587.1615323228298,1552.182984738271,1515.3208712828023,1480.3441585380165,1445.3678892273763,1410.3920979043037,1373.4974058422513,1338.5230301296058,1305.611592258518 -Utility-Scale Battery Storage - 10Hr/Moderate,3519.558299532,3955.825544,3794.904967470775,3615.1849816326667,3157.9993203578624,3040.4767444760337,2922.8141122313955,2804.994493014971,2686.998112783582,2568.8017309678125,2525.3773667770947,2481.9767720598834,2438.600872847691,2395.2506439077697,2351.9271119919645,2308.6313593489876,2265.364527525348,2222.1278214830045,2178.9225140649733,2135.7499508436777,2092.6115553908635,2049.508835012479,2006.4433869970965,1963.4169054323295,1920.4311886504208,1877.4881473718037,1834.5898136241915,1791.7383505247394,1748.9360630243218,1706.1854097261598 -Utility-Scale Battery Storage - 10Hr/Conservative,3519.558299532,3955.825544,4103.10831236114,4131.482667513702,4071.8989741773703,3909.8156041429816,3747.8528658435757,3586.023497285699,3424.342095315539,3262.825467529767,3240.485611021819,3218.14575451387,3195.8058980059222,3173.4660414979735,3151.126184990025,3128.7863284820764,3106.446471974129,3084.1066154661808,3061.7667589582315,3039.4269024502833,3017.0870459423354,2994.747189434387,2972.4073329264384,2950.06747641849,2927.727619910542,2905.387763402594,2883.0479068946447,2860.7080503866973,2838.3681938787486,2816.0283373708016 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility-Scale Battery Storage - 2Hr/Advanced,1144.86280416,1133.12135288,935.4731877971346,737.389438518969,706.2682223492012,675.1192621081551,644.0184054710794,612.9315373478705,581.1886384686989,570.9157454626679,560.6428667916641,551.0071310082037,540.733661950843,529.7792783288114,520.1467109328695,509.87240825187484,499.5980636983235,489.32367462204536,479.69895101888795,469.4239985074999,458.45376457287625,448.17806802492555,438.5573057181114,428.2809711784596,418.0044824524266,407.7278275254499,398.11839311818505,387.8412459696434,376.8467951947001 +Utility-Scale Battery Storage - 2Hr/Moderate,1144.86280416,1133.12135288,1058.3689279579912,931.2153089364517,906.6229257529699,882.0760555345273,857.580200081964,833.1417852035589,808.7683631961322,797.6645278795072,786.5529683924484,775.4333838101064,764.3054573703791,753.1688554181592,742.0232262639777,730.8681989488487,719.7033819061887,708.5283615106641,697.3427005026651,686.1459362757822,674.9375790131903,663.717109657151,652.483977693937,641.2375987343007,629.9773518671277,618.7025767610744,607.4125704857382,596.1065840201788,584.7838184123157 +Utility-Scale Battery Storage - 2Hr/Conservative,1144.86280416,1133.12135288,1195.8005393777396,1179.1814243512351,1138.4739661510175,1097.7243841080665,1056.9282301906553,1016.08040727195,975.1750462449627,968.4982347452237,961.8214232454845,955.1446117457455,948.4678002460062,941.7909887462672,935.114177246528,928.437365746789,921.7605542470499,915.0837427473109,908.4069312475717,901.7301197478326,895.0533082480933,888.3764967483544,881.6996852486154,875.0228737488762,868.3460622491373,861.669250749398,854.9924392496589,848.3156277499198,841.6388162501812 +Utility-Scale Battery Storage - 4Hr/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +Utility-Scale Battery Storage - 4Hr/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +Utility-Scale Battery Storage - 4Hr/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +Utility-Scale Battery Storage - 6Hr/Advanced,2708.57719584,2680.79864712,2213.192126235728,1746.044283951515,1671.7528105638803,1597.4905522210322,1523.1776398508682,1448.8499973044804,1375.21316785918,1351.1839517055635,1327.1547204568865,1302.4545653986474,1278.4259558382464,1255.1143625117963,1230.4108710800913,1206.3831393415344,1182.3554516955905,1158.3278109329412,1133.6160598354074,1109.5890123808495,1086.294109740766,1062.267845771129,1037.551923351769,1013.5263311997587,989.5009014089965,965.475646631049,940.7477957139083,916.7230592548088,893.4536574169498 +Utility-Scale Battery Storage - 6Hr/Moderate,2708.57719584,2680.79864712,2481.3843540606354,2170.9272874614717,2095.168904893543,2019.3576483722172,1943.4871262690663,1867.549873504914,1791.537116320685,1762.536041999385,1733.543941108561,1704.5611632428065,1675.588076395385,1646.6250681847403,1617.6725471804425,1588.7309443381123,1559.8007145539168,1530.8823383504177,1501.9763237069187,1473.0832080489577,1444.2035604133334,1415.3379838070077,1386.4871177804266,1357.6516412383778,1328.832275514338,1300.0297877376006,1271.2449945262283,1242.4787660432235,1213.7320304582843 +Utility-Scale Battery Storage - 6Hr/Conservative,2708.57719584,2680.79864712,2828.900910146269,2788.416158231398,2680.537409312719,2572.702739609564,2464.916803629605,2357.184935106366,2249.5132755885556,2234.111347324394,2218.7094190602324,2203.307490796071,2187.905562531909,2172.5036342677477,2157.1017060035856,2141.6997777394245,2126.2978494752624,2110.895921211101,2095.493992946939,2080.0920646827776,2064.6901364186156,2049.288208154454,2033.8862798902924,2018.484351626131,2003.0824233619694,1987.6804950978076,1972.278566833646,1956.8766385694844,1941.4747103053237 +Utility-Scale Battery Storage - 8Hr/Advanced,3490.43439168,3454.6372942400003,2852.0515954550256,2250.371706667788,2154.49510467122,2058.6761972774707,1962.7572570407629,1866.8092272827853,1772.2254325544204,1741.3180548270113,1710.4106472894973,1678.1782825938694,1647.272102781948,1617.7819046032887,1585.5429511537022,1554.638504886364,1523.734145694224,1492.8298790883894,1460.5746142436672,1429.6715193175241,1400.2142823247111,1369.3127346442309,1337.0492321685977,1306.1490112104084,1275.2491108872814,1244.3495561838486,1212.06249701177,1181.1639658973916,1151.7570885280745 +Utility-Scale Battery Storage - 8Hr/Moderate,3490.43439168,3454.6372942400003,3192.8920671119577,2790.7832767239815,2689.4418944638296,2587.9984447910624,2486.440589362617,2384.7539176555915,2282.9214928829615,2244.9717990593235,2207.039427466618,2169.125052959156,2131.229385907888,2093.353174568031,2055.497207638675,2017.6623170327443,1979.8493808777807,1942.0593267702945,1904.2931353090453,1866.551843935545,1828.8365511134052,1791.148420881936,1753.4886878236714,1715.8586624904162,1678.259737337943,1640.6933932258637,1603.1612065464735,1565.6648570547457,1528.2061364812685 +Utility-Scale Battery Storage - 8Hr/Conservative,3490.43439168,3454.6372942400003,3645.451095530533,3593.0335251714796,3451.5691308935698,3310.1919173603133,3168.91109034908,3027.7371990235742,2886.682390260352,2866.917903613979,2847.1534169676065,2827.3889303212336,2807.6244436748602,2787.8599570284878,2768.0954703821144,2748.330983735742,2728.5664970893686,2708.8020104429957,2689.0375237966227,2669.27303715025,2649.508550503877,2629.744063857504,2609.979577211131,2590.2150905647586,2570.4506039183852,2550.6861172720123,2530.9216306256394,2511.1571439792665,2491.392657332895 +Utility-Scale Battery Storage - 10Hr/Advanced,4272.29158752,4228.47594136,3490.911064674322,2754.699129384061,2637.237398778559,2519.861842333909,2402.3368742306575,2284.76845726109,2169.237697249661,2131.4521579484594,2093.6665741221086,2053.9019997890914,2016.1182497256495,1980.449446694781,1940.6750312273132,1902.8938704311936,1865.1128396928575,1827.3319472438372,1787.5331686519269,1749.7540262541988,1714.1344549086562,1676.3576235173327,1636.5465409854264,1598.771691221058,1560.9973203655663,1523.223465736648,1483.3771983096315,1445.6048725399744,1410.0605196391994 +Utility-Scale Battery Storage - 10Hr/Moderate,4272.29158752,4228.47594136,3904.39978016328,3410.6392659864914,3283.7148840341165,3156.639241209907,3029.3940524561685,2901.957961806269,2774.305869445238,2727.4075561192626,2680.534913824674,2633.688942675506,2586.8706954203913,2540.0812809513213,2493.321868096907,2446.593689727376,2399.8980472016447,2353.236315190171,2306.6099469111723,2260.020479822133,2213.469541813477,2166.9588579568644,2120.490257866916,2074.065683742455,2027.6871991615485,1981.3569987141268,1935.0774185667185,1888.8509480662678,1842.6802425042526 +Utility-Scale Battery Storage - 10Hr/Conservative,4272.29158752,4228.47594136,4462.0012809147975,4397.650892111561,4222.600852474421,4047.6810951110624,3872.905377068555,3698.2894629407824,3523.8515049321486,3499.7244599035644,3475.5974148749806,3451.4703698463964,3427.3433248178117,3403.216279789228,3379.089234760643,3354.9621897320594,3330.8351447034747,3306.7080996748905,3282.5810546463063,3258.454009617722,3234.326964589138,3210.199919560554,3186.07287453197,3161.945829503386,3137.8187844748018,3113.691739446217,3089.564694417633,3065.4376493890486,3041.310604360466 diff --git a/tests/data/Utility-Scale_Battery_Storage/Market/TechLife/df_vom.csv b/tests/data/Utility-Scale_Battery_Storage/Market/TechLife/df_vom.csv index 327f549..8fb2f2d 100644 --- a/tests/data/Utility-Scale_Battery_Storage/Market/TechLife/df_vom.csv +++ b/tests/data/Utility-Scale_Battery_Storage/Market/TechLife/df_vom.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility-Scale Battery Storage - 2Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 2Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 2Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 4Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 4Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 4Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 6Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 6Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 6Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 8Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 8Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 8Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 10Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 10Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 10Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility-Scale Battery Storage - 2Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 2Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 2Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 4Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 4Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 4Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 6Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 6Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 6Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 8Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 8Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 8Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 10Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 10Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 10Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Utility-Scale_Battery_Storage/Market/df_cff.csv b/tests/data/Utility-Scale_Battery_Storage/Market/df_cff.csv new file mode 100644 index 0000000..aafc67b --- /dev/null +++ b/tests/data/Utility-Scale_Battery_Storage/Market/df_cff.csv @@ -0,0 +1,4 @@ +Construction Finance Factor,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CFF/Advanced,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015 +CFF/Moderate,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015 +CFF/Conservative,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015 diff --git a/tests/data/Utility-Scale_Battery_Storage/R&D/20/df_capex.csv b/tests/data/Utility-Scale_Battery_Storage/R&D/20/df_capex.csv new file mode 100644 index 0000000..318f43a --- /dev/null +++ b/tests/data/Utility-Scale_Battery_Storage/R&D/20/df_capex.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility-Scale Battery Storage - 2Hr/Advanced,1290.3512471521203,1278.1807523378366,1073.3103397431776,867.9884263021866,835.7300119907013,803.4428398138068,771.2055289912464,738.9827178358411,706.0799039513817,695.4316298942763,684.7833706960133,674.7955361781314,664.1466650202458,652.7919980471177,642.8074476925767,632.1577124496754,621.5079338041551,610.8581090090063,600.8816890667231,590.231280248022,578.8601837771592,568.2090037341087,558.2366898376159,547.584848490055,536.9328473219994,526.2806738798632,516.3201018148897,505.6674181649554,494.271219947937 +Utility-Scale Battery Storage - 2Hr/Moderate,1290.3512471521203,1278.1807523378366,1200.6968043851577,1068.896874034551,1043.405862330124,1017.9620266767472,992.5710699161735,967.2396526616839,941.9756031780383,930.4660234065977,918.948437216362,907.4225326864084,895.8879814798535,884.3444377495222,872.7915369548859,861.2288945817729,849.6561047553931,838.072738736159,826.4783432865884,814.8724388962041,803.2545178498193,791.6240421228439,779.9804410852677,768.323108993717,756.6514022484089,744.9646363888792,733.2620827989954,721.5429650878966,709.8064551090512 +Utility-Scale Battery Storage - 2Hr/Conservative,1290.3512471521203,1278.1807523378366,1343.150294521574,1325.9239015975081,1283.7289550688524,1241.4903454531286,1199.2034621833996,1156.8630218790834,1114.4629409705715,1107.5421525777483,1100.6213641849251,1093.7005757921017,1086.7797873992783,1079.8589990064552,1072.9382106136318,1066.0174222208086,1059.0966338279852,1052.175845435162,1045.2550570423389,1038.3342686495155,1031.413480256692,1024.492691863869,1017.5719034710457,1010.6511150782225,1003.7303266853993,996.8095382925758,989.8887498997525,982.9679615069293,976.0471731141065 +Utility-Scale Battery Storage - 4Hr/Advanced,2100.778231053983,2080.2961823024893,1735.5143272888677,1390.744441423124,1336.112157856809,1281.4806366526177,1226.8477936393347,1172.2145662443572,1117.5993655115392,1099.8215954688535,1082.0438250322645,1064.2485469415349,1046.4707927278064,1028.7117489429795,1010.9163837900946,993.1386524829929,975.360922326481,957.5831933933815,939.7876127057808,922.0098992549651,904.2512910110449,886.4735980051485,868.677908467543,850.9002329926248,833.1225617544983,815.3448950833046,797.548894273375,779.7712411276322,762.0132983232445 +Utility-Scale Battery Storage - 4Hr/Moderate,2100.778231053983,2080.2961823024893,1938.2036700623216,1711.4029768169346,1659.3941388521046,1607.38148590442,1555.364556802524,1503.3428129230058,1451.3156212180554,1430.530431076906,1409.7458883903391,1388.962018382445,1368.178847604822,1347.3964040250733,1326.614717122475,1305.8338179915115,1285.0537394540352,1264.2745161809034,1243.496184824045,1222.7187841600041,1201.9423552461542,1181.1669415908968,1160.3925893393343,1139.6193474760794,1118.8472680470768,1098.076406402549,1077.306821463453,1056.5385760141407,1035.7717370242874 +Utility-Scale Battery Storage - 4Hr/Conservative,2100.778231053983,2080.2961823024893,2189.537982025697,2159.9427343892594,2082.9348918283094,2005.9280626793238,1928.9223539526863,1851.9178882746564,1774.9148068437305,1763.472048133818,1752.029289423905,1740.5865307139925,1729.1437720040797,1717.701013294167,1706.258254584254,1694.8154958743417,1683.3727371644288,1671.929978454516,1660.4872197446034,1649.0444610346906,1637.6017023247775,1626.1589436148652,1614.7161849049526,1603.2734261950397,1591.8306674851272,1580.3879087752143,1568.9451500653013,1557.5023913553887,1546.0596326454768 +Utility-Scale Battery Storage - 6Hr/Advanced,2911.2052149558453,2882.411612267142,2397.7183148345575,1913.500456544061,1836.494303722917,1759.5184334914286,1682.4900582874227,1605.4464146528737,1529.1188270716973,1504.2115610434307,1479.3042793685163,1453.7015577049383,1428.7949204353667,1404.6314998388416,1379.0253198876128,1354.1195925163106,1329.2139108488068,1304.3082777777565,1278.6935363448385,1253.7885182619084,1229.6423982449305,1204.7381922761879,1179.1191270974703,1154.2156174951945,1129.3122761869972,1104.409116286746,1078.7776867318603,1053.875064090309,1029.7553766985518 +Utility-Scale Battery Storage - 6Hr/Moderate,2911.2052149558453,2882.411612267142,2675.7105357394853,2353.909079599318,2275.382415374085,2196.8009451320927,2118.1580436888744,2039.4459731843278,1960.6556392580724,1930.5948387472142,1900.543339564316,1870.5015040784817,1840.4697137297906,1810.448370300624,1780.437897290064,1750.43874140125,1720.451374152677,1690.4762936256482,1660.514026361502,1630.5651294238048,1600.6301926424885,1570.7098410589497,1540.8047375934011,1510.915585958442,1481.043133845745,1451.188176416219,1421.3515601279103,1391.5341869403846,1361.7370189395238 +Utility-Scale Battery Storage - 6Hr/Conservative,2911.2052149558453,2882.411612267142,3035.925669529821,2993.96156718101,2882.140828587766,2770.365779905519,2658.641245721973,2546.9727546702293,2435.3666727168898,2419.4019436898875,2403.4372146628853,2387.472485635883,2371.5077566088808,2355.543027581879,2339.5782985548763,2323.613569527875,2307.648840500872,2291.68411147387,2275.7193824468677,2259.754653419866,2243.789924392863,2227.825195365861,2211.860466338859,2195.895737311857,2179.931008284855,2163.9662792578524,2148.0015502308506,2132.0368212038484,2116.072092176847 +Utility-Scale Battery Storage - 8Hr/Advanced,3721.6321988577074,3684.527042231795,3059.922302380248,2436.256471664999,2336.876449589025,2237.5562303302395,2138.132322935511,2038.67826306139,1940.638288631855,1908.601526618008,1876.5647337047674,1843.154568468342,1811.119048142927,1780.5512507347034,1747.1342559851307,1715.1005325496283,1683.0668993711326,1651.0333621621319,1617.5994599838964,1585.5671372688514,1555.0335054788163,1523.0027865472277,1489.5603457273974,1457.5310019977642,1425.5019906194964,1393.473337490187,1360.0064791903458,1327.9788870529858,1297.4974550738593 +Utility-Scale Battery Storage - 8Hr/Moderate,3721.6321988577074,3684.527042231795,3413.217401416649,2996.4151823817015,2891.3706918960656,2786.220404359766,2680.9515305752248,2575.5491334456497,2469.995657298089,2430.6592464175224,2391.3407907382934,2352.040989774518,2312.7605798547593,2273.500336576175,2234.261077457653,2195.0436648109885,2155.849008851319,2116.6780710703924,2077.5318678989584,2038.4114746876048,1999.3180300388235,1960.2527405270025,1921.216885847468,1882.2118244408045,1843.2389996444126,1804.299946429889,1765.3962987923678,1726.5297978666285,1687.7023008547596 +Utility-Scale Battery Storage - 8Hr/Conservative,3721.6321988577074,3684.527042231795,3882.313357033944,3827.9803999727615,3681.346765347223,3534.8034971317147,3388.36013749126,3242.027621065802,3095.8185385900483,3075.331839245957,3054.8451399018654,3034.358440557774,3013.871741213682,2993.3850418695906,2972.8983425254987,2952.4116431814077,2931.9249438373154,2911.438244493224,2890.951545149132,2870.4648458050406,2849.978146460949,2829.491447116857,2809.0047477727658,2788.518048428675,2768.0313490845824,2747.544649740491,2727.0579503963995,2706.5712510523076,2686.0845517082175 +Utility-Scale Battery Storage - 10Hr/Advanced,4532.05918275957,4486.642472196448,3722.1262899259373,2959.012486785936,2837.2585954551328,2715.59402716905,2593.7745875835994,2471.910111469906,2352.1577501920124,2312.9914921925856,2273.825188041019,2232.6075792317456,2193.4431758504875,2156.471001630565,2115.243192082649,2076.0814725829455,2036.9198878934583,1997.7584465465068,1956.5053836229542,1917.3457562757944,1880.4246127127021,1841.2673808182674,1800.0015643573245,1760.846386500334,1721.6917050519953,1682.5375586936284,1641.235271648831,1602.0827100156625,1565.2395334491666 +Utility-Scale Battery Storage - 10Hr/Moderate,4532.05918275957,4486.642472196448,4150.724267093813,3638.9212851640846,3507.3589684180465,3375.6398635874384,3243.7450174615756,3111.6522937069712,2979.3356753381063,2930.723654087831,2882.13824191227,2833.580475470554,2785.0514459797278,2736.552302851726,2688.084257625242,2639.648588220727,2591.246643549961,2542.879848515137,2494.5497094364155,2446.257819951405,2398.0058674351585,2349.7956399950554,2301.6290341015347,2253.5080629231675,2205.434865443081,2157.411716443559,2109.441037456825,2061.5254087928724,2013.6675827699958 +Utility-Scale Battery Storage - 10Hr/Conservative,4532.05918275957,4486.642472196448,4728.701044538067,4661.999232764512,4480.552702106681,4299.2412143579095,4118.079029260547,3937.0824874613754,3756.270404463208,3731.2617348020267,3706.253065140846,3681.244395479665,3656.2357258184834,3631.2270561573027,3606.218386496121,3581.2097168349405,3556.201047173759,3531.192377512578,3506.183707851397,3481.1750381902157,3456.166368529034,3431.157698867854,3406.149029206673,3381.140359545492,3356.131689884311,3331.123020223129,3306.114350561948,3281.105680900767,3256.097011239588 diff --git a/tests/data/Utility-Scale_Battery_Storage/R&D/20/df_fin_assump.csv b/tests/data/Utility-Scale_Battery_Storage/R&D/20/df_fin_assump.csv new file mode 100644 index 0000000..4f78a68 --- /dev/null +++ b/tests/data/Utility-Scale_Battery_Storage/R&D/20/df_fin_assump.csv @@ -0,0 +1,2 @@ +Financial Assumptions,Value +Equity Premium During Construction,0.02 diff --git a/tests/data/Utility-Scale_Battery_Storage/R&D/20/df_fom.csv b/tests/data/Utility-Scale_Battery_Storage/R&D/20/df_fom.csv index e5ea157..c63adcd 100644 --- a/tests/data/Utility-Scale_Battery_Storage/R&D/20/df_fom.csv +++ b/tests/data/Utility-Scale_Battery_Storage/R&D/20/df_fom.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility-Scale Battery Storage - 2Hr/Advanced,23.578747503900004,26.501453799999997,19.06207497571298,17.98856391551691,17.069199965716873,16.348801443268545,15.627760696948037,14.907833459978688,14.188230031200707,13.453440705293952,13.215642256080276,12.977844138695929,12.754794699263975,12.516982915528773,12.263409220574339,12.040433123446054,11.802602042867473,11.564769993016748,11.326936912547346,11.10414238469648,10.866296261747683,10.612355661409172,10.374492315391795,10.151789484215541,9.91391136987175,9.676029686398763,9.43814415568171,9.21570354440243,8.977806619667671,8.723305444321761 -Utility-Scale Battery Storage - 2Hr/Moderate,23.578747503900004,26.501453799999997,25.559202925251746,24.499280739768313,21.555909929084528,20.986641799837265,20.418427211447394,19.851393520415833,19.285689472304604,18.721489888799354,18.46445666387748,18.207244638714084,17.94984684745617,17.692255957647667,17.43446424579072,17.176463570925407,16.918245346038162,16.659800507087702,16.40111947941352,16.142192141265397,15.883007784161624,15.623555069749777,15.363821982804422,15.103795779952245,14.84346293366437,14.582809070998326,14.321818906506351,14.060476168651348,13.798763518985622,13.53666246324805 -Utility-Scale Battery Storage - 2Hr/Conservative,23.578747503900004,26.501453799999997,27.47675932285551,27.68056804115138,27.29586630442674,26.35356403127355,25.410286669168205,24.465931254413317,23.52037979796181,22.573496440855617,22.4189406191024,22.26438479734918,22.10982897559596,21.95527315384274,21.80071733208952,21.646161510336295,21.491605688583082,21.337049866829858,21.182494045076638,21.027938223323417,20.8733824015702,20.718826579816977,20.56427075806376,20.409714936310543,20.255159114557323,20.100603292804106,19.94604747105088,19.791491649297658,19.63693582754444,19.48238000579123 -Utility-Scale Battery Storage - 4Hr/Advanced,39.6813,44.599999999999994,32.08522328033744,30.284217255216056,28.7434458619269,27.523391584642145,26.303354332513745,25.083287561596617,23.863212206624432,22.643539425091188,22.246524272780455,21.849509111673036,21.45210296767189,21.055088168855203,20.65849121343296,20.26108312515001,19.86406883788668,19.46705457631845,19.070040342071604,18.672627440443232,18.27561355194849,17.879026323074566,17.48201289115804,17.08459755867917,16.687584518266416,16.290571572470174,15.893558728663184,15.496136444815896,15.09912390306079,14.70255153485706 -Utility-Scale Battery Storage - 4Hr/Moderate,39.6813,44.599999999999994,42.88755824063116,40.9693666900304,35.90442819905004,34.74296100285316,33.581408610031765,32.41976072165544,31.25800530912584,30.096128235148342,29.63195104026495,29.167788304409836,28.703640590890195,28.23950849265931,27.77539263429282,27.311293674125228,26.847212306562046,26.383149264584553,25.919105322466226,25.455081298722035,24.99107805931412,24.527096521140322,24.06313765583517,23.599202493916245,23.135292129313406,22.67140772432252,22.20755051503096,21.74372181726813,21.27992303314123,20.816155658224538 -Utility-Scale Battery Storage - 4Hr/Conservative,39.6813,44.599999999999994,46.251996444398756,46.58219270282417,45.921268316928625,44.2015205493488,42.48179541339851,40.7620952988456,39.042422944193476,37.32278150270276,37.067240533213166,36.81169956372357,36.556158594233985,36.30061762474439,36.045076655254796,35.7895356857652,35.53399471627562,35.27845374678602,35.022912777296426,34.76737180780684,34.511830838317245,34.25628986882765,34.00074889933806,33.74520792984847,33.48966696035888,33.234125990869295,32.97858502137969,32.7230440518901,32.46750308240051,32.21196211291093 -Utility-Scale Battery Storage - 6Hr/Advanced,55.78385249610001,62.6985462,45.1083715849619,42.57987059491521,40.417691758136925,38.69798172601575,36.978947968079446,35.25874166321454,33.53819438204816,31.833638144888422,31.277406289480638,30.721174084650144,30.1494112360798,29.593193422181628,29.053573206291578,28.481733126853968,27.925535632905884,27.36933915962015,26.81314377159586,26.241112496189988,25.68493084214929,25.145696984739956,24.589533466924284,24.0174056331428,23.461257666661083,22.905113458541585,22.348973301644655,21.776569345229362,21.220441186453908,20.681797625392353 -Utility-Scale Battery Storage - 6Hr/Moderate,55.78385249610001,62.6985462,60.21591355601056,57.43945264029249,50.25294646901554,48.49928020586906,46.744390008616136,44.98812792289505,43.23032114594709,41.47076658149734,40.799445416652425,40.128331970105585,39.45743433432422,38.786761027670956,38.116321022794914,37.44612377732505,36.776179267085936,36.106498022081404,35.43709116551893,34.76797045617867,34.09914833446661,33.430637972530874,32.76245332886592,32.09460920788024,31.427121324962446,30.76000637764671,30.09328212355557,29.426967465884918,28.761082547296837,28.095648853201023 -Utility-Scale Battery Storage - 6Hr/Conservative,55.78385249610001,62.6985462,65.02723356594201,65.48381736449696,64.54667032943051,62.04947706742404,59.553304157628794,57.058259343277896,54.56446609042514,52.07206656454991,51.71554044732393,51.35901433009797,51.00248821287201,50.64596209564604,50.28943597842007,49.93290986119411,49.57638374396816,49.21985762674219,48.863331509516215,48.50680539229026,48.15027927506429,47.793753157838324,47.43722704061236,47.0807009233864,46.72417480616045,46.36764868893448,46.011122571708505,45.654596454482544,45.29807033725658,44.941544220030636 -Utility-Scale Battery Storage - 8Hr/Advanced,71.88640499220001,80.7970924,58.13151988958634,54.87552393461434,52.09193765434694,49.87257186738935,47.65454160364516,45.434195764832474,43.21317655747188,41.02373686468565,40.30828830618082,39.59283905762726,38.846719504487716,38.131298675508056,37.4486551991502,36.70238312855792,35.98700242792509,35.271623742921854,34.55624720112012,33.80959755193674,33.094248132350096,32.41236764640535,31.69705404269053,30.95021370760643,30.234930815055748,29.519655344612996,28.804387874626123,28.05700224564282,27.341758469847026,26.66104371592765 -Utility-Scale Battery Storage - 8Hr/Moderate,71.88640499220001,80.7970924,77.54426887138997,73.90953859055458,64.60146473898105,62.255599408884954,59.90737140720051,57.556495124134656,55.202636982768325,52.845404927846324,51.96693979303989,51.08887563580134,50.21122807775825,49.3340135626826,48.45724941129701,47.58095388052487,46.705146227609816,45.82984677957826,44.955077008571635,44.08085961363531,43.207218609619105,42.33417942392143,41.46176900189667,40.59001592184424,39.718950520611486,38.8486050309709,37.979013732080176,37.1102131145017,36.242242061452444,35.37514204817751 -Utility-Scale Battery Storage - 8Hr/Conservative,71.88640499220001,80.7970924,83.80247068748525,84.38544202616976,83.17207234193239,79.8974335854993,76.6248129018591,73.35442338771018,70.08650923665681,66.82135162639705,66.3638403614347,65.90632909647236,65.44881783151003,64.99130656654769,64.53379530158536,64.07628403662301,63.618772771660694,63.16126150669835,62.703750241736,62.24623897677367,61.78872771181134,61.331216446849,60.87370518188666,60.41619391692433,59.958682651962,59.50117138699966,59.04366012203731,58.58614885707498,58.12863759211265,57.67112632715035 -Utility-Scale Battery Storage - 10Hr/Advanced,87.9889574883,98.8956386,71.1546681942108,67.17117727431348,63.766183550556974,61.04716200876294,58.33013523921086,55.609649866450404,52.888158732895604,50.21383558448289,49.339170322880996,48.46450403060437,47.54402777289563,46.669403928834484,45.843737192008824,44.92303313026188,44.0484692229443,43.173908326223554,42.299350630644376,41.378082607683496,40.503565422550906,39.679038308070744,38.804574618456776,37.88302178207006,37.00860396345041,36.13419723068441,35.25980244760759,34.337435146056286,33.46307575324015,32.64028980646295 -Utility-Scale Battery Storage - 10Hr/Moderate,87.9889574883,98.8956386,94.87262418676937,90.37962454081668,78.94998300894656,76.01191861190084,73.07035280578489,70.12486232537428,67.17495281958956,64.22004327419532,63.13443416942737,62.04941930149709,60.96502182119227,59.881266097694244,58.79817779979911,57.71578398372469,56.6341131881337,55.55319553707511,54.473062851624334,53.39374877109194,52.31528888477159,51.23772087531197,50.161084674927416,49.08542263580824,48.01077971626052,46.9372036842951,45.86474534060479,44.79345876311849,43.72340157560805,42.654635243154 -Utility-Scale Battery Storage - 10Hr/Conservative,87.9889574883,98.8956386,102.5777078090285,103.28706668784255,101.79747435443426,97.74539010357455,93.6963216460894,89.65058743214247,85.60855238288849,81.57063668824418,81.01214027554548,80.45364386284676,79.89514745014806,79.33665103744934,78.77815462475064,78.21965821205191,77.66116179935324,77.10266538665452,76.54416897395579,75.98567256125709,75.42717614855839,74.86867973585969,74.31018332316096,73.75168691046225,73.19319049776355,72.63469408506485,72.07619767236612,71.51770125966743,70.95920484696872,70.40070843427004 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility-Scale Battery Storage - 2Hr/Advanced,28.621570104,28.328033822,23.386829694928366,18.434735962974226,17.65670555873003,16.87798155270388,16.100460136776984,15.323288433696764,14.529715961717471,14.2728936365667,14.016071669791604,13.775178275205093,13.518341548771076,13.244481958220286,13.003667773321737,12.746810206296871,12.489951592458088,12.233091865551135,11.992473775472199,11.735599962687498,11.461344114321907,11.204451700623139,10.963932642952786,10.707024279461491,10.450112061310666,10.19319568813625,9.952959827954627,9.696031149241087,9.421169879867504 +Utility-Scale Battery Storage - 2Hr/Moderate,28.621570104,28.328033822,26.459223198949783,23.280382723411293,22.665573143824247,22.051901388363184,21.439505002049103,20.828544630088974,20.219209079903308,19.94161319698768,19.66382420981121,19.38583459525266,19.10763643425948,18.82922138545398,18.550580656599443,18.271704973721217,17.99258454765472,17.713209037766603,17.43356751256663,17.153648406894558,16.873439475329757,16.592927741428777,16.312099442348426,16.03093996835752,15.749433796678193,15.46756441902686,15.185314262143457,14.902664600504473,14.619595460307892 +Utility-Scale Battery Storage - 2Hr/Conservative,28.621570104,28.328033822,29.895013484443492,29.47953560878088,28.46184915377544,27.443109602701664,26.423205754766386,25.40201018179875,24.379376156124067,24.212455868630595,24.045535581137116,23.878615293643637,23.711695006150155,23.544774718656683,23.3778544311632,23.21093414366973,23.04401385617625,22.877093568682774,22.710173281189295,22.543252993695816,22.376332706202334,22.20941241870886,22.042492131215386,21.875571843721907,21.708651556228432,21.54173126873495,21.374810981241474,21.207890693748,21.04097040625453 +Utility-Scale Battery Storage - 4Hr/Advanced,48.168000000000006,47.67400000000001,39.35831642541079,31.042921530881053,29.72526291141352,28.407622679114844,27.089950566524347,25.772269183154386,24.455022579098483,24.026246214602896,23.59746984060688,23.16827120508564,22.73949522236362,22.311170510507598,21.88196977516201,21.453194344917616,21.024418942423928,20.595643569437335,20.166437635678694,19.737662636104368,19.30934842892053,18.880573922450687,18.451365363373505,18.02259127972773,17.59381729826779,17.165043426956238,16.73582736040117,16.307053815305654,15.878755657645625 +Utility-Scale Battery Storage - 4Hr/Moderate,48.168000000000006,47.67400000000001,44.24691602523284,38.77678245497405,37.52239788308142,36.26792129883431,35.01334157938788,33.758645733855914,32.50381849396022,32.002507123486154,31.501211368762622,30.999931838161412,30.498669172072056,29.997424045036247,29.49619716805525,28.994989291087013,28.493801205751325,27.992633748263525,27.4914878026198,26.990364304059245,26.489264242831553,25.988188668301987,25.487138693429547,24.98611549965848,24.485120342268324,23.984154556233438,23.483219562649584,22.98231687579253,22.4814481108825 +Utility-Scale Battery Storage - 4Hr/Conservative,48.168000000000006,47.67400000000001,50.30876811905011,49.59496978228292,47.73764219329671,45.88033904647039,44.023062922753255,42.16581677972896,40.308604022918985,40.032619775870224,39.75663552882146,39.48065128177271,39.20466703472394,38.928682787675186,38.652698540626425,38.37671429357767,38.10073004652891,37.82474579948015,37.54876155243139,37.272777305382625,36.996793058333864,36.72080881128511,36.444824564236356,36.168840317187595,35.89285607013883,35.61687182309007,35.34088757604131,35.06490332899255,34.78891908194381 +Utility-Scale Battery Storage - 6Hr/Advanced,67.714429896,67.019966178,55.32980315589321,43.651107098787875,41.79382026409701,39.93726380552581,38.07944099627171,36.22124993261201,34.3803291964795,33.779598792639085,33.17886801142216,32.56136413496619,31.96064889595616,31.37785906279491,30.760271777002284,30.15957848353836,29.558886292389765,28.958195273323533,28.34040149588519,27.739725309521237,27.157352743519155,26.556696144278227,25.938798083794225,25.33815827999397,24.73752253522491,24.136891165776227,23.51869489284771,22.91807648137022,22.336341435423748 +Utility-Scale Battery Storage - 6Hr/Moderate,67.714429896,67.019966178,62.034608851515884,54.27318218653679,52.37922262233858,50.483941209305435,48.58717815672666,46.68874683762286,44.78842790801713,44.06340104998463,43.338598527714026,42.614029081070164,41.88970190988463,41.16562670461851,40.441813679511064,39.71827360845281,38.99501786384792,38.27205845876045,37.54940809267297,36.82708020122394,36.10508901033334,35.38344959517519,34.66217794451067,33.94129103095945,33.22080688785845,32.50074469344002,31.78112486315571,31.06196915108059,30.343300761457108 +Utility-Scale Battery Storage - 6Hr/Conservative,67.714429896,67.019966178,70.72252275365672,69.71040395578495,67.01343523281797,64.31756849023911,61.62292009074013,58.929623377659155,56.237831889713895,55.852783683109855,55.467735476505815,55.082687269901776,54.69763906329772,54.312590856693696,53.92754265008964,53.542494443485616,53.15744623688156,52.77239803027752,52.38734982367348,52.00230161706944,51.617253410465395,51.232205203861355,50.847156997257315,50.462108790653275,50.077060584049235,49.692012377445195,49.306964170841155,48.921915964237115,48.5368677576331 +Utility-Scale Battery Storage - 8Hr/Advanced,87.260859792,86.36593235600002,71.30128988637564,56.259292666694705,53.8623776167805,51.46690493193677,49.06893142601908,46.670230682069636,44.30563581386051,43.532951370675285,42.76026618223744,41.954457064846736,41.1818025695487,40.44454761508222,39.638573778842556,38.8659626221591,38.0933536423556,37.32074697720974,36.51436535609168,35.741787982938106,35.00535705811778,34.232818366105775,33.426230804214946,32.65372528026021,31.881227772182037,31.108738904596215,30.30156242529425,29.529099147434792,28.793927213201865 +Utility-Scale Battery Storage - 8Hr/Moderate,87.260859792,86.36593235600002,79.82230167779895,69.76958191809955,67.23604736159574,64.69996111977656,62.16101473406543,59.61884794138979,57.07303732207404,56.12429497648309,55.17598568666545,54.228126323978906,53.28073464769721,52.33382936420078,51.387430190966874,50.441557925818614,49.49623452194452,48.55148316925737,47.60732838272614,46.66379609838863,45.720913777835136,44.77871052204841,43.83721719559179,42.89646656226041,41.95649343344858,41.0173348306466,40.07903016366184,39.141621426368644,38.20515341203171 +Utility-Scale Battery Storage - 8Hr/Conservative,87.260859792,86.36593235600002,91.13627738826334,89.82583812928699,86.28922827233924,82.75479793400784,79.222777258727,75.69342997558935,72.1670597565088,71.67294759034948,71.17883542419017,70.68472325803084,70.1906110918715,69.69649892571219,69.20238675955287,68.70827459339355,68.21416242723421,67.72005026107489,67.22593809491558,66.73182592875625,66.23771376259693,65.7436015964376,65.24948943027827,64.75537726411896,64.26126509795964,63.76715293180031,63.273040765640985,62.77892859948167,62.284816433322376 +Utility-Scale Battery Storage - 10Hr/Advanced,106.807289688,105.71189853400001,87.27277661685805,68.86747823460153,65.93093496946398,62.996546058347725,60.05842185576644,57.119211431527255,54.23094243124152,53.28630394871149,52.34166435305272,51.34754999472729,50.40295624314124,49.51123616736953,48.51687578068283,47.572346760779844,46.62782099232144,45.683298681095934,44.68832921629817,43.74385065635497,42.85336137271641,41.90894058793332,40.913663524635666,39.96929228052645,39.02493300913916,38.080586643416204,37.08442995774079,36.14012181349936,35.25151299097998 +Utility-Scale Battery Storage - 10Hr/Moderate,106.807289688,105.71189853400001,97.60999450408201,85.2659816496623,82.09287210085292,78.91598103024768,75.73485131140421,72.54894904515673,69.35764673613095,68.18518890298157,67.01337284561684,65.84222356688765,64.67176738550978,63.50203202378304,62.33304670242268,61.1648422431844,59.99745118004112,58.83090787975428,57.66524867277931,56.500511995553325,55.33673854533693,54.17397144892161,53.01225644667291,51.851642093561374,50.69217997903871,49.533924967853174,48.376935464167964,47.2212737016567,46.06700606260632 +Utility-Scale Battery Storage - 10Hr/Conservative,106.807289688,105.71189853400001,111.55003202286994,109.94127230278903,105.56502131186053,101.19202737777657,96.82263442671388,92.45723657351957,88.09628762330372,87.49311149758911,86.88993537187451,86.28675924615992,85.68358312044529,85.08040699473071,84.47723086901608,83.87405474330149,83.27087861758687,82.66770249187226,82.06452636615766,81.46135024044305,80.85817411472846,80.25499798901386,79.65182186329925,79.04864573758465,78.44546961187005,77.84229348615543,77.23911736044083,76.63594123472622,76.03276510901166 diff --git a/tests/data/Utility-Scale_Battery_Storage/R&D/20/df_gcc.csv b/tests/data/Utility-Scale_Battery_Storage/R&D/20/df_gcc.csv new file mode 100644 index 0000000..9397f4a --- /dev/null +++ b/tests/data/Utility-Scale_Battery_Storage/R&D/20/df_gcc.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility-Scale Battery Storage - 2Hr/Advanced,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 2Hr/Moderate,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 2Hr/Conservative,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 4Hr/Advanced,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 4Hr/Moderate,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 4Hr/Conservative,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 6Hr/Advanced,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 6Hr/Moderate,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 6Hr/Conservative,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 8Hr/Advanced,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 8Hr/Moderate,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 8Hr/Conservative,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 10Hr/Advanced,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 10Hr/Moderate,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 10Hr/Conservative,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 diff --git a/tests/data/Utility-Scale_Battery_Storage/R&D/20/df_occ.csv b/tests/data/Utility-Scale_Battery_Storage/R&D/20/df_occ.csv index c93dbdc..9a75cc3 100644 --- a/tests/data/Utility-Scale_Battery_Storage/R&D/20/df_occ.csv +++ b/tests/data/Utility-Scale_Battery_Storage/R&D/20/df_occ.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility-Scale Battery Storage - 2Hr/Advanced,943.1499001560001,1060.0581519999998,762.4829990285192,719.5425566206764,682.767998628675,653.9520577307418,625.1104278779214,596.3133383991475,567.5292012480282,538.137628211758,528.625690243211,519.1137655478371,510.19178797055895,500.6793166211509,490.53636882297354,481.6173249378421,472.1040817146989,462.5907997206699,453.0774765018938,444.1656953878592,434.6518504699073,424.49422645636685,414.97969261567175,406.07157936862166,396.55645479487,387.04118745595053,377.52576622726843,368.6281417760972,359.1122647867068,348.93221777287044 -Utility-Scale Battery Storage - 2Hr/Moderate,943.1499001560001,1060.0581519999998,1022.3681170100698,979.9712295907325,862.2363971633811,839.4656719934906,816.7370884578957,794.0557408166333,771.4275788921841,748.8595955519742,738.5782665550992,728.2897855485633,717.9938738982466,707.6902383059066,697.3785698316289,687.0585428370163,676.7298138415265,666.392020283508,656.0447791765408,645.6876856506159,635.3203113664649,624.942202789991,614.5528793121769,604.1518311980898,593.7385173465748,583.312362839933,572.872756260254,562.4190467460539,551.9505407594248,541.466498529922 -Utility-Scale Battery Storage - 2Hr/Conservative,943.1499001560001,1060.0581519999998,1099.0703729142203,1107.222721646055,1091.8346521770695,1054.142561250942,1016.4114667667282,978.6372501765326,940.8151919184722,902.9398576342246,896.7576247640959,890.5753918939671,884.3931590238383,878.2109261537095,872.0286932835807,865.8464604134517,859.6642275433232,853.4819946731943,847.2997618030655,841.1175289329367,834.935296062808,828.7530631926791,822.5708303225504,816.3885974524217,810.2063645822928,804.0241317121641,797.8418988420351,791.6596659719063,785.4774331017776,779.2952002316492 -Utility-Scale Battery Storage - 4Hr/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -Utility-Scale Battery Storage - 4Hr/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -Utility-Scale Battery Storage - 4Hr/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -Utility-Scale Battery Storage - 6Hr/Advanced,2231.3540998440003,2507.941848,1804.3348633984758,1703.194823796608,1616.7076703254768,1547.9192690406298,1479.1579187231778,1410.3496665285818,1341.5277752819263,1273.3455257955368,1251.0962515792255,1228.8469633860057,1205.976449443192,1183.727736887265,1162.142928251663,1139.2693250741586,1117.0214253162353,1094.773566384806,1072.5257508638344,1049.6444998475995,1027.3972336859715,1005.8278793895983,983.5813386769713,960.6962253257119,938.4503066664433,916.2045383416634,893.9589320657861,871.0627738091744,848.8176474581562,827.2719050156941 -Utility-Scale Battery Storage - 6Hr/Moderate,2231.3540998440003,2507.941848,2408.6365422404224,2297.5781056116994,2010.1178587606216,1939.9712082347623,1869.7756003446455,1799.525116915802,1729.2128458378834,1658.8306632598933,1631.977816666097,1605.1332788042232,1578.2973733729687,1551.470441106838,1524.6528409117966,1497.844951093002,1471.0471706834373,1444.2599208832562,1417.483646620757,1390.7188182471468,1363.9659333786644,1337.2255189012349,1310.4981331546367,1283.7843683152096,1257.0848529984978,1230.4002551058684,1203.7312849422228,1177.0786986353967,1150.4433018918735,1123.8259541280408 -Utility-Scale Battery Storage - 6Hr/Conservative,2231.3540998440003,2507.941848,2601.08934263768,2619.352694579878,2581.86681317722,2481.9790826969615,2382.1321663051517,2282.3303737311157,2182.5786436170056,2082.882662581996,2068.621617892957,2054.3605732039186,2040.0995285148801,2025.8384838258416,2011.577439136803,1997.3163944477644,1983.0553497587262,1968.7943050696874,1954.5332603806485,1940.2722156916102,1926.0111710025717,1911.750126313533,1897.4890816244945,1883.228036935456,1868.9669922464177,1854.705947557379,1840.44490286834,1826.1838581793015,1811.9228134902633,1797.6617688012254 -Utility-Scale Battery Storage - 8Hr/Advanced,2875.456199688,3231.883696,2325.2607955834537,2195.0209573845736,2083.6775061738776,1994.9028746955737,1906.181664145806,1817.3678305932988,1728.5270622988753,1640.949474587426,1612.3315322472326,1583.7135623050901,1553.8687801795086,1525.2519470203222,1497.946207966008,1468.0953251423168,1439.4800971170037,1410.864949716874,1382.2498880448047,1352.3839020774694,1323.7699252940038,1296.4947058562138,1267.8821617076212,1238.0085483042571,1209.39723260223,1180.7862137845198,1152.1755149850449,1122.2800898257128,1093.670338793881,1066.441748637106 -Utility-Scale Battery Storage - 8Hr/Moderate,2875.456199688,3231.883696,3101.7707548555986,2956.381543622183,2584.058589559242,2490.223976355398,2396.29485628802,2302.259804965386,2208.105479310733,2113.816197113853,2078.6775917215955,2043.5550254320533,2008.4491231103298,1973.3605425073038,1938.2899764518804,1903.238155220995,1868.2058491043927,1833.1938711831303,1798.2030803428652,1763.2343845454122,1728.288744384764,1693.3671769568568,1658.4707600758666,1623.6006368737696,1588.7580208244592,1553.944201238836,1519.160549283207,1484.408524580068,1449.6896824580976,1415.0056819271003 -Utility-Scale Battery Storage - 8Hr/Conservative,2875.456199688,3231.883696,3352.09882749941,3375.4176810467898,3326.882893677295,3195.8973434199715,3064.9925160743637,2934.176935508407,2803.4603694662724,2672.8540650558816,2654.553614457388,2636.2531638588944,2617.952713260401,2599.6522626619076,2581.351812063414,2563.0513614649203,2544.7509108664276,2526.450460267934,2508.15000966944,2489.8495590709467,2471.5491084724536,2453.24865787396,2434.9482072754663,2416.647756676973,2398.34730607848,2380.0468554799863,2361.7464048814923,2343.445954282999,2325.145503684506,2306.8450530860136 -Utility-Scale Battery Storage - 10Hr/Advanced,3519.558299532,3955.825544,2846.186727768432,2686.8470909725393,2550.6473420222787,2441.8864803505176,2333.2054095684343,2224.385994658016,2115.526349315824,2008.5534233793153,1973.5668129152398,1938.5801612241746,1901.7611109158252,1866.7761571533792,1833.7494876803528,1796.921325210475,1761.9387689177718,1726.956333048942,1691.974025225775,1655.1233043073398,1620.142616902036,1587.1615323228298,1552.182984738271,1515.3208712828023,1480.3441585380165,1445.3678892273763,1410.3920979043037,1373.4974058422513,1338.5230301296058,1305.611592258518 -Utility-Scale Battery Storage - 10Hr/Moderate,3519.558299532,3955.825544,3794.904967470775,3615.1849816326667,3157.9993203578624,3040.4767444760337,2922.8141122313955,2804.994493014971,2686.998112783582,2568.8017309678125,2525.3773667770947,2481.9767720598834,2438.600872847691,2395.2506439077697,2351.9271119919645,2308.6313593489876,2265.364527525348,2222.1278214830045,2178.9225140649733,2135.7499508436777,2092.6115553908635,2049.508835012479,2006.4433869970965,1963.4169054323295,1920.4311886504208,1877.4881473718037,1834.5898136241915,1791.7383505247394,1748.9360630243218,1706.1854097261598 -Utility-Scale Battery Storage - 10Hr/Conservative,3519.558299532,3955.825544,4103.10831236114,4131.482667513702,4071.8989741773703,3909.8156041429816,3747.8528658435757,3586.023497285699,3424.342095315539,3262.825467529767,3240.485611021819,3218.14575451387,3195.8058980059222,3173.4660414979735,3151.126184990025,3128.7863284820764,3106.446471974129,3084.1066154661808,3061.7667589582315,3039.4269024502833,3017.0870459423354,2994.747189434387,2972.4073329264384,2950.06747641849,2927.727619910542,2905.387763402594,2883.0479068946447,2860.7080503866973,2838.3681938787486,2816.0283373708016 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility-Scale Battery Storage - 2Hr/Advanced,1144.86280416,1133.12135288,935.4731877971346,737.389438518969,706.2682223492012,675.1192621081551,644.0184054710794,612.9315373478705,581.1886384686989,570.9157454626679,560.6428667916641,551.0071310082037,540.733661950843,529.7792783288114,520.1467109328695,509.87240825187484,499.5980636983235,489.32367462204536,479.69895101888795,469.4239985074999,458.45376457287625,448.17806802492555,438.5573057181114,428.2809711784596,418.0044824524266,407.7278275254499,398.11839311818505,387.8412459696434,376.8467951947001 +Utility-Scale Battery Storage - 2Hr/Moderate,1144.86280416,1133.12135288,1058.3689279579912,931.2153089364517,906.6229257529699,882.0760555345273,857.580200081964,833.1417852035589,808.7683631961322,797.6645278795072,786.5529683924484,775.4333838101064,764.3054573703791,753.1688554181592,742.0232262639777,730.8681989488487,719.7033819061887,708.5283615106641,697.3427005026651,686.1459362757822,674.9375790131903,663.717109657151,652.483977693937,641.2375987343007,629.9773518671277,618.7025767610744,607.4125704857382,596.1065840201788,584.7838184123157 +Utility-Scale Battery Storage - 2Hr/Conservative,1144.86280416,1133.12135288,1195.8005393777396,1179.1814243512351,1138.4739661510175,1097.7243841080665,1056.9282301906553,1016.08040727195,975.1750462449627,968.4982347452237,961.8214232454845,955.1446117457455,948.4678002460062,941.7909887462672,935.114177246528,928.437365746789,921.7605542470499,915.0837427473109,908.4069312475717,901.7301197478326,895.0533082480933,888.3764967483544,881.6996852486154,875.0228737488762,868.3460622491373,861.669250749398,854.9924392496589,848.3156277499198,841.6388162501812 +Utility-Scale Battery Storage - 4Hr/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +Utility-Scale Battery Storage - 4Hr/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +Utility-Scale Battery Storage - 4Hr/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +Utility-Scale Battery Storage - 6Hr/Advanced,2708.57719584,2680.79864712,2213.192126235728,1746.044283951515,1671.7528105638803,1597.4905522210322,1523.1776398508682,1448.8499973044804,1375.21316785918,1351.1839517055635,1327.1547204568865,1302.4545653986474,1278.4259558382464,1255.1143625117963,1230.4108710800913,1206.3831393415344,1182.3554516955905,1158.3278109329412,1133.6160598354074,1109.5890123808495,1086.294109740766,1062.267845771129,1037.551923351769,1013.5263311997587,989.5009014089965,965.475646631049,940.7477957139083,916.7230592548088,893.4536574169498 +Utility-Scale Battery Storage - 6Hr/Moderate,2708.57719584,2680.79864712,2481.3843540606354,2170.9272874614717,2095.168904893543,2019.3576483722172,1943.4871262690663,1867.549873504914,1791.537116320685,1762.536041999385,1733.543941108561,1704.5611632428065,1675.588076395385,1646.6250681847403,1617.6725471804425,1588.7309443381123,1559.8007145539168,1530.8823383504177,1501.9763237069187,1473.0832080489577,1444.2035604133334,1415.3379838070077,1386.4871177804266,1357.6516412383778,1328.832275514338,1300.0297877376006,1271.2449945262283,1242.4787660432235,1213.7320304582843 +Utility-Scale Battery Storage - 6Hr/Conservative,2708.57719584,2680.79864712,2828.900910146269,2788.416158231398,2680.537409312719,2572.702739609564,2464.916803629605,2357.184935106366,2249.5132755885556,2234.111347324394,2218.7094190602324,2203.307490796071,2187.905562531909,2172.5036342677477,2157.1017060035856,2141.6997777394245,2126.2978494752624,2110.895921211101,2095.493992946939,2080.0920646827776,2064.6901364186156,2049.288208154454,2033.8862798902924,2018.484351626131,2003.0824233619694,1987.6804950978076,1972.278566833646,1956.8766385694844,1941.4747103053237 +Utility-Scale Battery Storage - 8Hr/Advanced,3490.43439168,3454.6372942400003,2852.0515954550256,2250.371706667788,2154.49510467122,2058.6761972774707,1962.7572570407629,1866.8092272827853,1772.2254325544204,1741.3180548270113,1710.4106472894973,1678.1782825938694,1647.272102781948,1617.7819046032887,1585.5429511537022,1554.638504886364,1523.734145694224,1492.8298790883894,1460.5746142436672,1429.6715193175241,1400.2142823247111,1369.3127346442309,1337.0492321685977,1306.1490112104084,1275.2491108872814,1244.3495561838486,1212.06249701177,1181.1639658973916,1151.7570885280745 +Utility-Scale Battery Storage - 8Hr/Moderate,3490.43439168,3454.6372942400003,3192.8920671119577,2790.7832767239815,2689.4418944638296,2587.9984447910624,2486.440589362617,2384.7539176555915,2282.9214928829615,2244.9717990593235,2207.039427466618,2169.125052959156,2131.229385907888,2093.353174568031,2055.497207638675,2017.6623170327443,1979.8493808777807,1942.0593267702945,1904.2931353090453,1866.551843935545,1828.8365511134052,1791.148420881936,1753.4886878236714,1715.8586624904162,1678.259737337943,1640.6933932258637,1603.1612065464735,1565.6648570547457,1528.2061364812685 +Utility-Scale Battery Storage - 8Hr/Conservative,3490.43439168,3454.6372942400003,3645.451095530533,3593.0335251714796,3451.5691308935698,3310.1919173603133,3168.91109034908,3027.7371990235742,2886.682390260352,2866.917903613979,2847.1534169676065,2827.3889303212336,2807.6244436748602,2787.8599570284878,2768.0954703821144,2748.330983735742,2728.5664970893686,2708.8020104429957,2689.0375237966227,2669.27303715025,2649.508550503877,2629.744063857504,2609.979577211131,2590.2150905647586,2570.4506039183852,2550.6861172720123,2530.9216306256394,2511.1571439792665,2491.392657332895 +Utility-Scale Battery Storage - 10Hr/Advanced,4272.29158752,4228.47594136,3490.911064674322,2754.699129384061,2637.237398778559,2519.861842333909,2402.3368742306575,2284.76845726109,2169.237697249661,2131.4521579484594,2093.6665741221086,2053.9019997890914,2016.1182497256495,1980.449446694781,1940.6750312273132,1902.8938704311936,1865.1128396928575,1827.3319472438372,1787.5331686519269,1749.7540262541988,1714.1344549086562,1676.3576235173327,1636.5465409854264,1598.771691221058,1560.9973203655663,1523.223465736648,1483.3771983096315,1445.6048725399744,1410.0605196391994 +Utility-Scale Battery Storage - 10Hr/Moderate,4272.29158752,4228.47594136,3904.39978016328,3410.6392659864914,3283.7148840341165,3156.639241209907,3029.3940524561685,2901.957961806269,2774.305869445238,2727.4075561192626,2680.534913824674,2633.688942675506,2586.8706954203913,2540.0812809513213,2493.321868096907,2446.593689727376,2399.8980472016447,2353.236315190171,2306.6099469111723,2260.020479822133,2213.469541813477,2166.9588579568644,2120.490257866916,2074.065683742455,2027.6871991615485,1981.3569987141268,1935.0774185667185,1888.8509480662678,1842.6802425042526 +Utility-Scale Battery Storage - 10Hr/Conservative,4272.29158752,4228.47594136,4462.0012809147975,4397.650892111561,4222.600852474421,4047.6810951110624,3872.905377068555,3698.2894629407824,3523.8515049321486,3499.7244599035644,3475.5974148749806,3451.4703698463964,3427.3433248178117,3403.216279789228,3379.089234760643,3354.9621897320594,3330.8351447034747,3306.7080996748905,3282.5810546463063,3258.454009617722,3234.326964589138,3210.199919560554,3186.07287453197,3161.945829503386,3137.8187844748018,3113.691739446217,3089.564694417633,3065.4376493890486,3041.310604360466 diff --git a/tests/data/Utility-Scale_Battery_Storage/R&D/20/df_vom.csv b/tests/data/Utility-Scale_Battery_Storage/R&D/20/df_vom.csv index 327f549..8fb2f2d 100644 --- a/tests/data/Utility-Scale_Battery_Storage/R&D/20/df_vom.csv +++ b/tests/data/Utility-Scale_Battery_Storage/R&D/20/df_vom.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility-Scale Battery Storage - 2Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 2Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 2Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 4Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 4Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 4Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 6Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 6Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 6Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 8Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 8Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 8Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 10Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 10Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 10Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility-Scale Battery Storage - 2Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 2Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 2Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 4Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 4Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 4Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 6Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 6Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 6Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 8Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 8Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 8Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 10Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 10Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 10Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Utility-Scale_Battery_Storage/R&D/30/df_capex.csv b/tests/data/Utility-Scale_Battery_Storage/R&D/30/df_capex.csv new file mode 100644 index 0000000..318f43a --- /dev/null +++ b/tests/data/Utility-Scale_Battery_Storage/R&D/30/df_capex.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility-Scale Battery Storage - 2Hr/Advanced,1290.3512471521203,1278.1807523378366,1073.3103397431776,867.9884263021866,835.7300119907013,803.4428398138068,771.2055289912464,738.9827178358411,706.0799039513817,695.4316298942763,684.7833706960133,674.7955361781314,664.1466650202458,652.7919980471177,642.8074476925767,632.1577124496754,621.5079338041551,610.8581090090063,600.8816890667231,590.231280248022,578.8601837771592,568.2090037341087,558.2366898376159,547.584848490055,536.9328473219994,526.2806738798632,516.3201018148897,505.6674181649554,494.271219947937 +Utility-Scale Battery Storage - 2Hr/Moderate,1290.3512471521203,1278.1807523378366,1200.6968043851577,1068.896874034551,1043.405862330124,1017.9620266767472,992.5710699161735,967.2396526616839,941.9756031780383,930.4660234065977,918.948437216362,907.4225326864084,895.8879814798535,884.3444377495222,872.7915369548859,861.2288945817729,849.6561047553931,838.072738736159,826.4783432865884,814.8724388962041,803.2545178498193,791.6240421228439,779.9804410852677,768.323108993717,756.6514022484089,744.9646363888792,733.2620827989954,721.5429650878966,709.8064551090512 +Utility-Scale Battery Storage - 2Hr/Conservative,1290.3512471521203,1278.1807523378366,1343.150294521574,1325.9239015975081,1283.7289550688524,1241.4903454531286,1199.2034621833996,1156.8630218790834,1114.4629409705715,1107.5421525777483,1100.6213641849251,1093.7005757921017,1086.7797873992783,1079.8589990064552,1072.9382106136318,1066.0174222208086,1059.0966338279852,1052.175845435162,1045.2550570423389,1038.3342686495155,1031.413480256692,1024.492691863869,1017.5719034710457,1010.6511150782225,1003.7303266853993,996.8095382925758,989.8887498997525,982.9679615069293,976.0471731141065 +Utility-Scale Battery Storage - 4Hr/Advanced,2100.778231053983,2080.2961823024893,1735.5143272888677,1390.744441423124,1336.112157856809,1281.4806366526177,1226.8477936393347,1172.2145662443572,1117.5993655115392,1099.8215954688535,1082.0438250322645,1064.2485469415349,1046.4707927278064,1028.7117489429795,1010.9163837900946,993.1386524829929,975.360922326481,957.5831933933815,939.7876127057808,922.0098992549651,904.2512910110449,886.4735980051485,868.677908467543,850.9002329926248,833.1225617544983,815.3448950833046,797.548894273375,779.7712411276322,762.0132983232445 +Utility-Scale Battery Storage - 4Hr/Moderate,2100.778231053983,2080.2961823024893,1938.2036700623216,1711.4029768169346,1659.3941388521046,1607.38148590442,1555.364556802524,1503.3428129230058,1451.3156212180554,1430.530431076906,1409.7458883903391,1388.962018382445,1368.178847604822,1347.3964040250733,1326.614717122475,1305.8338179915115,1285.0537394540352,1264.2745161809034,1243.496184824045,1222.7187841600041,1201.9423552461542,1181.1669415908968,1160.3925893393343,1139.6193474760794,1118.8472680470768,1098.076406402549,1077.306821463453,1056.5385760141407,1035.7717370242874 +Utility-Scale Battery Storage - 4Hr/Conservative,2100.778231053983,2080.2961823024893,2189.537982025697,2159.9427343892594,2082.9348918283094,2005.9280626793238,1928.9223539526863,1851.9178882746564,1774.9148068437305,1763.472048133818,1752.029289423905,1740.5865307139925,1729.1437720040797,1717.701013294167,1706.258254584254,1694.8154958743417,1683.3727371644288,1671.929978454516,1660.4872197446034,1649.0444610346906,1637.6017023247775,1626.1589436148652,1614.7161849049526,1603.2734261950397,1591.8306674851272,1580.3879087752143,1568.9451500653013,1557.5023913553887,1546.0596326454768 +Utility-Scale Battery Storage - 6Hr/Advanced,2911.2052149558453,2882.411612267142,2397.7183148345575,1913.500456544061,1836.494303722917,1759.5184334914286,1682.4900582874227,1605.4464146528737,1529.1188270716973,1504.2115610434307,1479.3042793685163,1453.7015577049383,1428.7949204353667,1404.6314998388416,1379.0253198876128,1354.1195925163106,1329.2139108488068,1304.3082777777565,1278.6935363448385,1253.7885182619084,1229.6423982449305,1204.7381922761879,1179.1191270974703,1154.2156174951945,1129.3122761869972,1104.409116286746,1078.7776867318603,1053.875064090309,1029.7553766985518 +Utility-Scale Battery Storage - 6Hr/Moderate,2911.2052149558453,2882.411612267142,2675.7105357394853,2353.909079599318,2275.382415374085,2196.8009451320927,2118.1580436888744,2039.4459731843278,1960.6556392580724,1930.5948387472142,1900.543339564316,1870.5015040784817,1840.4697137297906,1810.448370300624,1780.437897290064,1750.43874140125,1720.451374152677,1690.4762936256482,1660.514026361502,1630.5651294238048,1600.6301926424885,1570.7098410589497,1540.8047375934011,1510.915585958442,1481.043133845745,1451.188176416219,1421.3515601279103,1391.5341869403846,1361.7370189395238 +Utility-Scale Battery Storage - 6Hr/Conservative,2911.2052149558453,2882.411612267142,3035.925669529821,2993.96156718101,2882.140828587766,2770.365779905519,2658.641245721973,2546.9727546702293,2435.3666727168898,2419.4019436898875,2403.4372146628853,2387.472485635883,2371.5077566088808,2355.543027581879,2339.5782985548763,2323.613569527875,2307.648840500872,2291.68411147387,2275.7193824468677,2259.754653419866,2243.789924392863,2227.825195365861,2211.860466338859,2195.895737311857,2179.931008284855,2163.9662792578524,2148.0015502308506,2132.0368212038484,2116.072092176847 +Utility-Scale Battery Storage - 8Hr/Advanced,3721.6321988577074,3684.527042231795,3059.922302380248,2436.256471664999,2336.876449589025,2237.5562303302395,2138.132322935511,2038.67826306139,1940.638288631855,1908.601526618008,1876.5647337047674,1843.154568468342,1811.119048142927,1780.5512507347034,1747.1342559851307,1715.1005325496283,1683.0668993711326,1651.0333621621319,1617.5994599838964,1585.5671372688514,1555.0335054788163,1523.0027865472277,1489.5603457273974,1457.5310019977642,1425.5019906194964,1393.473337490187,1360.0064791903458,1327.9788870529858,1297.4974550738593 +Utility-Scale Battery Storage - 8Hr/Moderate,3721.6321988577074,3684.527042231795,3413.217401416649,2996.4151823817015,2891.3706918960656,2786.220404359766,2680.9515305752248,2575.5491334456497,2469.995657298089,2430.6592464175224,2391.3407907382934,2352.040989774518,2312.7605798547593,2273.500336576175,2234.261077457653,2195.0436648109885,2155.849008851319,2116.6780710703924,2077.5318678989584,2038.4114746876048,1999.3180300388235,1960.2527405270025,1921.216885847468,1882.2118244408045,1843.2389996444126,1804.299946429889,1765.3962987923678,1726.5297978666285,1687.7023008547596 +Utility-Scale Battery Storage - 8Hr/Conservative,3721.6321988577074,3684.527042231795,3882.313357033944,3827.9803999727615,3681.346765347223,3534.8034971317147,3388.36013749126,3242.027621065802,3095.8185385900483,3075.331839245957,3054.8451399018654,3034.358440557774,3013.871741213682,2993.3850418695906,2972.8983425254987,2952.4116431814077,2931.9249438373154,2911.438244493224,2890.951545149132,2870.4648458050406,2849.978146460949,2829.491447116857,2809.0047477727658,2788.518048428675,2768.0313490845824,2747.544649740491,2727.0579503963995,2706.5712510523076,2686.0845517082175 +Utility-Scale Battery Storage - 10Hr/Advanced,4532.05918275957,4486.642472196448,3722.1262899259373,2959.012486785936,2837.2585954551328,2715.59402716905,2593.7745875835994,2471.910111469906,2352.1577501920124,2312.9914921925856,2273.825188041019,2232.6075792317456,2193.4431758504875,2156.471001630565,2115.243192082649,2076.0814725829455,2036.9198878934583,1997.7584465465068,1956.5053836229542,1917.3457562757944,1880.4246127127021,1841.2673808182674,1800.0015643573245,1760.846386500334,1721.6917050519953,1682.5375586936284,1641.235271648831,1602.0827100156625,1565.2395334491666 +Utility-Scale Battery Storage - 10Hr/Moderate,4532.05918275957,4486.642472196448,4150.724267093813,3638.9212851640846,3507.3589684180465,3375.6398635874384,3243.7450174615756,3111.6522937069712,2979.3356753381063,2930.723654087831,2882.13824191227,2833.580475470554,2785.0514459797278,2736.552302851726,2688.084257625242,2639.648588220727,2591.246643549961,2542.879848515137,2494.5497094364155,2446.257819951405,2398.0058674351585,2349.7956399950554,2301.6290341015347,2253.5080629231675,2205.434865443081,2157.411716443559,2109.441037456825,2061.5254087928724,2013.6675827699958 +Utility-Scale Battery Storage - 10Hr/Conservative,4532.05918275957,4486.642472196448,4728.701044538067,4661.999232764512,4480.552702106681,4299.2412143579095,4118.079029260547,3937.0824874613754,3756.270404463208,3731.2617348020267,3706.253065140846,3681.244395479665,3656.2357258184834,3631.2270561573027,3606.218386496121,3581.2097168349405,3556.201047173759,3531.192377512578,3506.183707851397,3481.1750381902157,3456.166368529034,3431.157698867854,3406.149029206673,3381.140359545492,3356.131689884311,3331.123020223129,3306.114350561948,3281.105680900767,3256.097011239588 diff --git a/tests/data/Utility-Scale_Battery_Storage/R&D/30/df_fin_assump.csv b/tests/data/Utility-Scale_Battery_Storage/R&D/30/df_fin_assump.csv new file mode 100644 index 0000000..4f78a68 --- /dev/null +++ b/tests/data/Utility-Scale_Battery_Storage/R&D/30/df_fin_assump.csv @@ -0,0 +1,2 @@ +Financial Assumptions,Value +Equity Premium During Construction,0.02 diff --git a/tests/data/Utility-Scale_Battery_Storage/R&D/30/df_fom.csv b/tests/data/Utility-Scale_Battery_Storage/R&D/30/df_fom.csv index e5ea157..c63adcd 100644 --- a/tests/data/Utility-Scale_Battery_Storage/R&D/30/df_fom.csv +++ b/tests/data/Utility-Scale_Battery_Storage/R&D/30/df_fom.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility-Scale Battery Storage - 2Hr/Advanced,23.578747503900004,26.501453799999997,19.06207497571298,17.98856391551691,17.069199965716873,16.348801443268545,15.627760696948037,14.907833459978688,14.188230031200707,13.453440705293952,13.215642256080276,12.977844138695929,12.754794699263975,12.516982915528773,12.263409220574339,12.040433123446054,11.802602042867473,11.564769993016748,11.326936912547346,11.10414238469648,10.866296261747683,10.612355661409172,10.374492315391795,10.151789484215541,9.91391136987175,9.676029686398763,9.43814415568171,9.21570354440243,8.977806619667671,8.723305444321761 -Utility-Scale Battery Storage - 2Hr/Moderate,23.578747503900004,26.501453799999997,25.559202925251746,24.499280739768313,21.555909929084528,20.986641799837265,20.418427211447394,19.851393520415833,19.285689472304604,18.721489888799354,18.46445666387748,18.207244638714084,17.94984684745617,17.692255957647667,17.43446424579072,17.176463570925407,16.918245346038162,16.659800507087702,16.40111947941352,16.142192141265397,15.883007784161624,15.623555069749777,15.363821982804422,15.103795779952245,14.84346293366437,14.582809070998326,14.321818906506351,14.060476168651348,13.798763518985622,13.53666246324805 -Utility-Scale Battery Storage - 2Hr/Conservative,23.578747503900004,26.501453799999997,27.47675932285551,27.68056804115138,27.29586630442674,26.35356403127355,25.410286669168205,24.465931254413317,23.52037979796181,22.573496440855617,22.4189406191024,22.26438479734918,22.10982897559596,21.95527315384274,21.80071733208952,21.646161510336295,21.491605688583082,21.337049866829858,21.182494045076638,21.027938223323417,20.8733824015702,20.718826579816977,20.56427075806376,20.409714936310543,20.255159114557323,20.100603292804106,19.94604747105088,19.791491649297658,19.63693582754444,19.48238000579123 -Utility-Scale Battery Storage - 4Hr/Advanced,39.6813,44.599999999999994,32.08522328033744,30.284217255216056,28.7434458619269,27.523391584642145,26.303354332513745,25.083287561596617,23.863212206624432,22.643539425091188,22.246524272780455,21.849509111673036,21.45210296767189,21.055088168855203,20.65849121343296,20.26108312515001,19.86406883788668,19.46705457631845,19.070040342071604,18.672627440443232,18.27561355194849,17.879026323074566,17.48201289115804,17.08459755867917,16.687584518266416,16.290571572470174,15.893558728663184,15.496136444815896,15.09912390306079,14.70255153485706 -Utility-Scale Battery Storage - 4Hr/Moderate,39.6813,44.599999999999994,42.88755824063116,40.9693666900304,35.90442819905004,34.74296100285316,33.581408610031765,32.41976072165544,31.25800530912584,30.096128235148342,29.63195104026495,29.167788304409836,28.703640590890195,28.23950849265931,27.77539263429282,27.311293674125228,26.847212306562046,26.383149264584553,25.919105322466226,25.455081298722035,24.99107805931412,24.527096521140322,24.06313765583517,23.599202493916245,23.135292129313406,22.67140772432252,22.20755051503096,21.74372181726813,21.27992303314123,20.816155658224538 -Utility-Scale Battery Storage - 4Hr/Conservative,39.6813,44.599999999999994,46.251996444398756,46.58219270282417,45.921268316928625,44.2015205493488,42.48179541339851,40.7620952988456,39.042422944193476,37.32278150270276,37.067240533213166,36.81169956372357,36.556158594233985,36.30061762474439,36.045076655254796,35.7895356857652,35.53399471627562,35.27845374678602,35.022912777296426,34.76737180780684,34.511830838317245,34.25628986882765,34.00074889933806,33.74520792984847,33.48966696035888,33.234125990869295,32.97858502137969,32.7230440518901,32.46750308240051,32.21196211291093 -Utility-Scale Battery Storage - 6Hr/Advanced,55.78385249610001,62.6985462,45.1083715849619,42.57987059491521,40.417691758136925,38.69798172601575,36.978947968079446,35.25874166321454,33.53819438204816,31.833638144888422,31.277406289480638,30.721174084650144,30.1494112360798,29.593193422181628,29.053573206291578,28.481733126853968,27.925535632905884,27.36933915962015,26.81314377159586,26.241112496189988,25.68493084214929,25.145696984739956,24.589533466924284,24.0174056331428,23.461257666661083,22.905113458541585,22.348973301644655,21.776569345229362,21.220441186453908,20.681797625392353 -Utility-Scale Battery Storage - 6Hr/Moderate,55.78385249610001,62.6985462,60.21591355601056,57.43945264029249,50.25294646901554,48.49928020586906,46.744390008616136,44.98812792289505,43.23032114594709,41.47076658149734,40.799445416652425,40.128331970105585,39.45743433432422,38.786761027670956,38.116321022794914,37.44612377732505,36.776179267085936,36.106498022081404,35.43709116551893,34.76797045617867,34.09914833446661,33.430637972530874,32.76245332886592,32.09460920788024,31.427121324962446,30.76000637764671,30.09328212355557,29.426967465884918,28.761082547296837,28.095648853201023 -Utility-Scale Battery Storage - 6Hr/Conservative,55.78385249610001,62.6985462,65.02723356594201,65.48381736449696,64.54667032943051,62.04947706742404,59.553304157628794,57.058259343277896,54.56446609042514,52.07206656454991,51.71554044732393,51.35901433009797,51.00248821287201,50.64596209564604,50.28943597842007,49.93290986119411,49.57638374396816,49.21985762674219,48.863331509516215,48.50680539229026,48.15027927506429,47.793753157838324,47.43722704061236,47.0807009233864,46.72417480616045,46.36764868893448,46.011122571708505,45.654596454482544,45.29807033725658,44.941544220030636 -Utility-Scale Battery Storage - 8Hr/Advanced,71.88640499220001,80.7970924,58.13151988958634,54.87552393461434,52.09193765434694,49.87257186738935,47.65454160364516,45.434195764832474,43.21317655747188,41.02373686468565,40.30828830618082,39.59283905762726,38.846719504487716,38.131298675508056,37.4486551991502,36.70238312855792,35.98700242792509,35.271623742921854,34.55624720112012,33.80959755193674,33.094248132350096,32.41236764640535,31.69705404269053,30.95021370760643,30.234930815055748,29.519655344612996,28.804387874626123,28.05700224564282,27.341758469847026,26.66104371592765 -Utility-Scale Battery Storage - 8Hr/Moderate,71.88640499220001,80.7970924,77.54426887138997,73.90953859055458,64.60146473898105,62.255599408884954,59.90737140720051,57.556495124134656,55.202636982768325,52.845404927846324,51.96693979303989,51.08887563580134,50.21122807775825,49.3340135626826,48.45724941129701,47.58095388052487,46.705146227609816,45.82984677957826,44.955077008571635,44.08085961363531,43.207218609619105,42.33417942392143,41.46176900189667,40.59001592184424,39.718950520611486,38.8486050309709,37.979013732080176,37.1102131145017,36.242242061452444,35.37514204817751 -Utility-Scale Battery Storage - 8Hr/Conservative,71.88640499220001,80.7970924,83.80247068748525,84.38544202616976,83.17207234193239,79.8974335854993,76.6248129018591,73.35442338771018,70.08650923665681,66.82135162639705,66.3638403614347,65.90632909647236,65.44881783151003,64.99130656654769,64.53379530158536,64.07628403662301,63.618772771660694,63.16126150669835,62.703750241736,62.24623897677367,61.78872771181134,61.331216446849,60.87370518188666,60.41619391692433,59.958682651962,59.50117138699966,59.04366012203731,58.58614885707498,58.12863759211265,57.67112632715035 -Utility-Scale Battery Storage - 10Hr/Advanced,87.9889574883,98.8956386,71.1546681942108,67.17117727431348,63.766183550556974,61.04716200876294,58.33013523921086,55.609649866450404,52.888158732895604,50.21383558448289,49.339170322880996,48.46450403060437,47.54402777289563,46.669403928834484,45.843737192008824,44.92303313026188,44.0484692229443,43.173908326223554,42.299350630644376,41.378082607683496,40.503565422550906,39.679038308070744,38.804574618456776,37.88302178207006,37.00860396345041,36.13419723068441,35.25980244760759,34.337435146056286,33.46307575324015,32.64028980646295 -Utility-Scale Battery Storage - 10Hr/Moderate,87.9889574883,98.8956386,94.87262418676937,90.37962454081668,78.94998300894656,76.01191861190084,73.07035280578489,70.12486232537428,67.17495281958956,64.22004327419532,63.13443416942737,62.04941930149709,60.96502182119227,59.881266097694244,58.79817779979911,57.71578398372469,56.6341131881337,55.55319553707511,54.473062851624334,53.39374877109194,52.31528888477159,51.23772087531197,50.161084674927416,49.08542263580824,48.01077971626052,46.9372036842951,45.86474534060479,44.79345876311849,43.72340157560805,42.654635243154 -Utility-Scale Battery Storage - 10Hr/Conservative,87.9889574883,98.8956386,102.5777078090285,103.28706668784255,101.79747435443426,97.74539010357455,93.6963216460894,89.65058743214247,85.60855238288849,81.57063668824418,81.01214027554548,80.45364386284676,79.89514745014806,79.33665103744934,78.77815462475064,78.21965821205191,77.66116179935324,77.10266538665452,76.54416897395579,75.98567256125709,75.42717614855839,74.86867973585969,74.31018332316096,73.75168691046225,73.19319049776355,72.63469408506485,72.07619767236612,71.51770125966743,70.95920484696872,70.40070843427004 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility-Scale Battery Storage - 2Hr/Advanced,28.621570104,28.328033822,23.386829694928366,18.434735962974226,17.65670555873003,16.87798155270388,16.100460136776984,15.323288433696764,14.529715961717471,14.2728936365667,14.016071669791604,13.775178275205093,13.518341548771076,13.244481958220286,13.003667773321737,12.746810206296871,12.489951592458088,12.233091865551135,11.992473775472199,11.735599962687498,11.461344114321907,11.204451700623139,10.963932642952786,10.707024279461491,10.450112061310666,10.19319568813625,9.952959827954627,9.696031149241087,9.421169879867504 +Utility-Scale Battery Storage - 2Hr/Moderate,28.621570104,28.328033822,26.459223198949783,23.280382723411293,22.665573143824247,22.051901388363184,21.439505002049103,20.828544630088974,20.219209079903308,19.94161319698768,19.66382420981121,19.38583459525266,19.10763643425948,18.82922138545398,18.550580656599443,18.271704973721217,17.99258454765472,17.713209037766603,17.43356751256663,17.153648406894558,16.873439475329757,16.592927741428777,16.312099442348426,16.03093996835752,15.749433796678193,15.46756441902686,15.185314262143457,14.902664600504473,14.619595460307892 +Utility-Scale Battery Storage - 2Hr/Conservative,28.621570104,28.328033822,29.895013484443492,29.47953560878088,28.46184915377544,27.443109602701664,26.423205754766386,25.40201018179875,24.379376156124067,24.212455868630595,24.045535581137116,23.878615293643637,23.711695006150155,23.544774718656683,23.3778544311632,23.21093414366973,23.04401385617625,22.877093568682774,22.710173281189295,22.543252993695816,22.376332706202334,22.20941241870886,22.042492131215386,21.875571843721907,21.708651556228432,21.54173126873495,21.374810981241474,21.207890693748,21.04097040625453 +Utility-Scale Battery Storage - 4Hr/Advanced,48.168000000000006,47.67400000000001,39.35831642541079,31.042921530881053,29.72526291141352,28.407622679114844,27.089950566524347,25.772269183154386,24.455022579098483,24.026246214602896,23.59746984060688,23.16827120508564,22.73949522236362,22.311170510507598,21.88196977516201,21.453194344917616,21.024418942423928,20.595643569437335,20.166437635678694,19.737662636104368,19.30934842892053,18.880573922450687,18.451365363373505,18.02259127972773,17.59381729826779,17.165043426956238,16.73582736040117,16.307053815305654,15.878755657645625 +Utility-Scale Battery Storage - 4Hr/Moderate,48.168000000000006,47.67400000000001,44.24691602523284,38.77678245497405,37.52239788308142,36.26792129883431,35.01334157938788,33.758645733855914,32.50381849396022,32.002507123486154,31.501211368762622,30.999931838161412,30.498669172072056,29.997424045036247,29.49619716805525,28.994989291087013,28.493801205751325,27.992633748263525,27.4914878026198,26.990364304059245,26.489264242831553,25.988188668301987,25.487138693429547,24.98611549965848,24.485120342268324,23.984154556233438,23.483219562649584,22.98231687579253,22.4814481108825 +Utility-Scale Battery Storage - 4Hr/Conservative,48.168000000000006,47.67400000000001,50.30876811905011,49.59496978228292,47.73764219329671,45.88033904647039,44.023062922753255,42.16581677972896,40.308604022918985,40.032619775870224,39.75663552882146,39.48065128177271,39.20466703472394,38.928682787675186,38.652698540626425,38.37671429357767,38.10073004652891,37.82474579948015,37.54876155243139,37.272777305382625,36.996793058333864,36.72080881128511,36.444824564236356,36.168840317187595,35.89285607013883,35.61687182309007,35.34088757604131,35.06490332899255,34.78891908194381 +Utility-Scale Battery Storage - 6Hr/Advanced,67.714429896,67.019966178,55.32980315589321,43.651107098787875,41.79382026409701,39.93726380552581,38.07944099627171,36.22124993261201,34.3803291964795,33.779598792639085,33.17886801142216,32.56136413496619,31.96064889595616,31.37785906279491,30.760271777002284,30.15957848353836,29.558886292389765,28.958195273323533,28.34040149588519,27.739725309521237,27.157352743519155,26.556696144278227,25.938798083794225,25.33815827999397,24.73752253522491,24.136891165776227,23.51869489284771,22.91807648137022,22.336341435423748 +Utility-Scale Battery Storage - 6Hr/Moderate,67.714429896,67.019966178,62.034608851515884,54.27318218653679,52.37922262233858,50.483941209305435,48.58717815672666,46.68874683762286,44.78842790801713,44.06340104998463,43.338598527714026,42.614029081070164,41.88970190988463,41.16562670461851,40.441813679511064,39.71827360845281,38.99501786384792,38.27205845876045,37.54940809267297,36.82708020122394,36.10508901033334,35.38344959517519,34.66217794451067,33.94129103095945,33.22080688785845,32.50074469344002,31.78112486315571,31.06196915108059,30.343300761457108 +Utility-Scale Battery Storage - 6Hr/Conservative,67.714429896,67.019966178,70.72252275365672,69.71040395578495,67.01343523281797,64.31756849023911,61.62292009074013,58.929623377659155,56.237831889713895,55.852783683109855,55.467735476505815,55.082687269901776,54.69763906329772,54.312590856693696,53.92754265008964,53.542494443485616,53.15744623688156,52.77239803027752,52.38734982367348,52.00230161706944,51.617253410465395,51.232205203861355,50.847156997257315,50.462108790653275,50.077060584049235,49.692012377445195,49.306964170841155,48.921915964237115,48.5368677576331 +Utility-Scale Battery Storage - 8Hr/Advanced,87.260859792,86.36593235600002,71.30128988637564,56.259292666694705,53.8623776167805,51.46690493193677,49.06893142601908,46.670230682069636,44.30563581386051,43.532951370675285,42.76026618223744,41.954457064846736,41.1818025695487,40.44454761508222,39.638573778842556,38.8659626221591,38.0933536423556,37.32074697720974,36.51436535609168,35.741787982938106,35.00535705811778,34.232818366105775,33.426230804214946,32.65372528026021,31.881227772182037,31.108738904596215,30.30156242529425,29.529099147434792,28.793927213201865 +Utility-Scale Battery Storage - 8Hr/Moderate,87.260859792,86.36593235600002,79.82230167779895,69.76958191809955,67.23604736159574,64.69996111977656,62.16101473406543,59.61884794138979,57.07303732207404,56.12429497648309,55.17598568666545,54.228126323978906,53.28073464769721,52.33382936420078,51.387430190966874,50.441557925818614,49.49623452194452,48.55148316925737,47.60732838272614,46.66379609838863,45.720913777835136,44.77871052204841,43.83721719559179,42.89646656226041,41.95649343344858,41.0173348306466,40.07903016366184,39.141621426368644,38.20515341203171 +Utility-Scale Battery Storage - 8Hr/Conservative,87.260859792,86.36593235600002,91.13627738826334,89.82583812928699,86.28922827233924,82.75479793400784,79.222777258727,75.69342997558935,72.1670597565088,71.67294759034948,71.17883542419017,70.68472325803084,70.1906110918715,69.69649892571219,69.20238675955287,68.70827459339355,68.21416242723421,67.72005026107489,67.22593809491558,66.73182592875625,66.23771376259693,65.7436015964376,65.24948943027827,64.75537726411896,64.26126509795964,63.76715293180031,63.273040765640985,62.77892859948167,62.284816433322376 +Utility-Scale Battery Storage - 10Hr/Advanced,106.807289688,105.71189853400001,87.27277661685805,68.86747823460153,65.93093496946398,62.996546058347725,60.05842185576644,57.119211431527255,54.23094243124152,53.28630394871149,52.34166435305272,51.34754999472729,50.40295624314124,49.51123616736953,48.51687578068283,47.572346760779844,46.62782099232144,45.683298681095934,44.68832921629817,43.74385065635497,42.85336137271641,41.90894058793332,40.913663524635666,39.96929228052645,39.02493300913916,38.080586643416204,37.08442995774079,36.14012181349936,35.25151299097998 +Utility-Scale Battery Storage - 10Hr/Moderate,106.807289688,105.71189853400001,97.60999450408201,85.2659816496623,82.09287210085292,78.91598103024768,75.73485131140421,72.54894904515673,69.35764673613095,68.18518890298157,67.01337284561684,65.84222356688765,64.67176738550978,63.50203202378304,62.33304670242268,61.1648422431844,59.99745118004112,58.83090787975428,57.66524867277931,56.500511995553325,55.33673854533693,54.17397144892161,53.01225644667291,51.851642093561374,50.69217997903871,49.533924967853174,48.376935464167964,47.2212737016567,46.06700606260632 +Utility-Scale Battery Storage - 10Hr/Conservative,106.807289688,105.71189853400001,111.55003202286994,109.94127230278903,105.56502131186053,101.19202737777657,96.82263442671388,92.45723657351957,88.09628762330372,87.49311149758911,86.88993537187451,86.28675924615992,85.68358312044529,85.08040699473071,84.47723086901608,83.87405474330149,83.27087861758687,82.66770249187226,82.06452636615766,81.46135024044305,80.85817411472846,80.25499798901386,79.65182186329925,79.04864573758465,78.44546961187005,77.84229348615543,77.23911736044083,76.63594123472622,76.03276510901166 diff --git a/tests/data/Utility-Scale_Battery_Storage/R&D/30/df_gcc.csv b/tests/data/Utility-Scale_Battery_Storage/R&D/30/df_gcc.csv new file mode 100644 index 0000000..9397f4a --- /dev/null +++ b/tests/data/Utility-Scale_Battery_Storage/R&D/30/df_gcc.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility-Scale Battery Storage - 2Hr/Advanced,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 2Hr/Moderate,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 2Hr/Conservative,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 4Hr/Advanced,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 4Hr/Moderate,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 4Hr/Conservative,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 6Hr/Advanced,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 6Hr/Moderate,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 6Hr/Conservative,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 8Hr/Advanced,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 8Hr/Moderate,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 8Hr/Conservative,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 10Hr/Advanced,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 10Hr/Moderate,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 10Hr/Conservative,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 diff --git a/tests/data/Utility-Scale_Battery_Storage/R&D/30/df_occ.csv b/tests/data/Utility-Scale_Battery_Storage/R&D/30/df_occ.csv index c93dbdc..9a75cc3 100644 --- a/tests/data/Utility-Scale_Battery_Storage/R&D/30/df_occ.csv +++ b/tests/data/Utility-Scale_Battery_Storage/R&D/30/df_occ.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility-Scale Battery Storage - 2Hr/Advanced,943.1499001560001,1060.0581519999998,762.4829990285192,719.5425566206764,682.767998628675,653.9520577307418,625.1104278779214,596.3133383991475,567.5292012480282,538.137628211758,528.625690243211,519.1137655478371,510.19178797055895,500.6793166211509,490.53636882297354,481.6173249378421,472.1040817146989,462.5907997206699,453.0774765018938,444.1656953878592,434.6518504699073,424.49422645636685,414.97969261567175,406.07157936862166,396.55645479487,387.04118745595053,377.52576622726843,368.6281417760972,359.1122647867068,348.93221777287044 -Utility-Scale Battery Storage - 2Hr/Moderate,943.1499001560001,1060.0581519999998,1022.3681170100698,979.9712295907325,862.2363971633811,839.4656719934906,816.7370884578957,794.0557408166333,771.4275788921841,748.8595955519742,738.5782665550992,728.2897855485633,717.9938738982466,707.6902383059066,697.3785698316289,687.0585428370163,676.7298138415265,666.392020283508,656.0447791765408,645.6876856506159,635.3203113664649,624.942202789991,614.5528793121769,604.1518311980898,593.7385173465748,583.312362839933,572.872756260254,562.4190467460539,551.9505407594248,541.466498529922 -Utility-Scale Battery Storage - 2Hr/Conservative,943.1499001560001,1060.0581519999998,1099.0703729142203,1107.222721646055,1091.8346521770695,1054.142561250942,1016.4114667667282,978.6372501765326,940.8151919184722,902.9398576342246,896.7576247640959,890.5753918939671,884.3931590238383,878.2109261537095,872.0286932835807,865.8464604134517,859.6642275433232,853.4819946731943,847.2997618030655,841.1175289329367,834.935296062808,828.7530631926791,822.5708303225504,816.3885974524217,810.2063645822928,804.0241317121641,797.8418988420351,791.6596659719063,785.4774331017776,779.2952002316492 -Utility-Scale Battery Storage - 4Hr/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -Utility-Scale Battery Storage - 4Hr/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -Utility-Scale Battery Storage - 4Hr/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -Utility-Scale Battery Storage - 6Hr/Advanced,2231.3540998440003,2507.941848,1804.3348633984758,1703.194823796608,1616.7076703254768,1547.9192690406298,1479.1579187231778,1410.3496665285818,1341.5277752819263,1273.3455257955368,1251.0962515792255,1228.8469633860057,1205.976449443192,1183.727736887265,1162.142928251663,1139.2693250741586,1117.0214253162353,1094.773566384806,1072.5257508638344,1049.6444998475995,1027.3972336859715,1005.8278793895983,983.5813386769713,960.6962253257119,938.4503066664433,916.2045383416634,893.9589320657861,871.0627738091744,848.8176474581562,827.2719050156941 -Utility-Scale Battery Storage - 6Hr/Moderate,2231.3540998440003,2507.941848,2408.6365422404224,2297.5781056116994,2010.1178587606216,1939.9712082347623,1869.7756003446455,1799.525116915802,1729.2128458378834,1658.8306632598933,1631.977816666097,1605.1332788042232,1578.2973733729687,1551.470441106838,1524.6528409117966,1497.844951093002,1471.0471706834373,1444.2599208832562,1417.483646620757,1390.7188182471468,1363.9659333786644,1337.2255189012349,1310.4981331546367,1283.7843683152096,1257.0848529984978,1230.4002551058684,1203.7312849422228,1177.0786986353967,1150.4433018918735,1123.8259541280408 -Utility-Scale Battery Storage - 6Hr/Conservative,2231.3540998440003,2507.941848,2601.08934263768,2619.352694579878,2581.86681317722,2481.9790826969615,2382.1321663051517,2282.3303737311157,2182.5786436170056,2082.882662581996,2068.621617892957,2054.3605732039186,2040.0995285148801,2025.8384838258416,2011.577439136803,1997.3163944477644,1983.0553497587262,1968.7943050696874,1954.5332603806485,1940.2722156916102,1926.0111710025717,1911.750126313533,1897.4890816244945,1883.228036935456,1868.9669922464177,1854.705947557379,1840.44490286834,1826.1838581793015,1811.9228134902633,1797.6617688012254 -Utility-Scale Battery Storage - 8Hr/Advanced,2875.456199688,3231.883696,2325.2607955834537,2195.0209573845736,2083.6775061738776,1994.9028746955737,1906.181664145806,1817.3678305932988,1728.5270622988753,1640.949474587426,1612.3315322472326,1583.7135623050901,1553.8687801795086,1525.2519470203222,1497.946207966008,1468.0953251423168,1439.4800971170037,1410.864949716874,1382.2498880448047,1352.3839020774694,1323.7699252940038,1296.4947058562138,1267.8821617076212,1238.0085483042571,1209.39723260223,1180.7862137845198,1152.1755149850449,1122.2800898257128,1093.670338793881,1066.441748637106 -Utility-Scale Battery Storage - 8Hr/Moderate,2875.456199688,3231.883696,3101.7707548555986,2956.381543622183,2584.058589559242,2490.223976355398,2396.29485628802,2302.259804965386,2208.105479310733,2113.816197113853,2078.6775917215955,2043.5550254320533,2008.4491231103298,1973.3605425073038,1938.2899764518804,1903.238155220995,1868.2058491043927,1833.1938711831303,1798.2030803428652,1763.2343845454122,1728.288744384764,1693.3671769568568,1658.4707600758666,1623.6006368737696,1588.7580208244592,1553.944201238836,1519.160549283207,1484.408524580068,1449.6896824580976,1415.0056819271003 -Utility-Scale Battery Storage - 8Hr/Conservative,2875.456199688,3231.883696,3352.09882749941,3375.4176810467898,3326.882893677295,3195.8973434199715,3064.9925160743637,2934.176935508407,2803.4603694662724,2672.8540650558816,2654.553614457388,2636.2531638588944,2617.952713260401,2599.6522626619076,2581.351812063414,2563.0513614649203,2544.7509108664276,2526.450460267934,2508.15000966944,2489.8495590709467,2471.5491084724536,2453.24865787396,2434.9482072754663,2416.647756676973,2398.34730607848,2380.0468554799863,2361.7464048814923,2343.445954282999,2325.145503684506,2306.8450530860136 -Utility-Scale Battery Storage - 10Hr/Advanced,3519.558299532,3955.825544,2846.186727768432,2686.8470909725393,2550.6473420222787,2441.8864803505176,2333.2054095684343,2224.385994658016,2115.526349315824,2008.5534233793153,1973.5668129152398,1938.5801612241746,1901.7611109158252,1866.7761571533792,1833.7494876803528,1796.921325210475,1761.9387689177718,1726.956333048942,1691.974025225775,1655.1233043073398,1620.142616902036,1587.1615323228298,1552.182984738271,1515.3208712828023,1480.3441585380165,1445.3678892273763,1410.3920979043037,1373.4974058422513,1338.5230301296058,1305.611592258518 -Utility-Scale Battery Storage - 10Hr/Moderate,3519.558299532,3955.825544,3794.904967470775,3615.1849816326667,3157.9993203578624,3040.4767444760337,2922.8141122313955,2804.994493014971,2686.998112783582,2568.8017309678125,2525.3773667770947,2481.9767720598834,2438.600872847691,2395.2506439077697,2351.9271119919645,2308.6313593489876,2265.364527525348,2222.1278214830045,2178.9225140649733,2135.7499508436777,2092.6115553908635,2049.508835012479,2006.4433869970965,1963.4169054323295,1920.4311886504208,1877.4881473718037,1834.5898136241915,1791.7383505247394,1748.9360630243218,1706.1854097261598 -Utility-Scale Battery Storage - 10Hr/Conservative,3519.558299532,3955.825544,4103.10831236114,4131.482667513702,4071.8989741773703,3909.8156041429816,3747.8528658435757,3586.023497285699,3424.342095315539,3262.825467529767,3240.485611021819,3218.14575451387,3195.8058980059222,3173.4660414979735,3151.126184990025,3128.7863284820764,3106.446471974129,3084.1066154661808,3061.7667589582315,3039.4269024502833,3017.0870459423354,2994.747189434387,2972.4073329264384,2950.06747641849,2927.727619910542,2905.387763402594,2883.0479068946447,2860.7080503866973,2838.3681938787486,2816.0283373708016 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility-Scale Battery Storage - 2Hr/Advanced,1144.86280416,1133.12135288,935.4731877971346,737.389438518969,706.2682223492012,675.1192621081551,644.0184054710794,612.9315373478705,581.1886384686989,570.9157454626679,560.6428667916641,551.0071310082037,540.733661950843,529.7792783288114,520.1467109328695,509.87240825187484,499.5980636983235,489.32367462204536,479.69895101888795,469.4239985074999,458.45376457287625,448.17806802492555,438.5573057181114,428.2809711784596,418.0044824524266,407.7278275254499,398.11839311818505,387.8412459696434,376.8467951947001 +Utility-Scale Battery Storage - 2Hr/Moderate,1144.86280416,1133.12135288,1058.3689279579912,931.2153089364517,906.6229257529699,882.0760555345273,857.580200081964,833.1417852035589,808.7683631961322,797.6645278795072,786.5529683924484,775.4333838101064,764.3054573703791,753.1688554181592,742.0232262639777,730.8681989488487,719.7033819061887,708.5283615106641,697.3427005026651,686.1459362757822,674.9375790131903,663.717109657151,652.483977693937,641.2375987343007,629.9773518671277,618.7025767610744,607.4125704857382,596.1065840201788,584.7838184123157 +Utility-Scale Battery Storage - 2Hr/Conservative,1144.86280416,1133.12135288,1195.8005393777396,1179.1814243512351,1138.4739661510175,1097.7243841080665,1056.9282301906553,1016.08040727195,975.1750462449627,968.4982347452237,961.8214232454845,955.1446117457455,948.4678002460062,941.7909887462672,935.114177246528,928.437365746789,921.7605542470499,915.0837427473109,908.4069312475717,901.7301197478326,895.0533082480933,888.3764967483544,881.6996852486154,875.0228737488762,868.3460622491373,861.669250749398,854.9924392496589,848.3156277499198,841.6388162501812 +Utility-Scale Battery Storage - 4Hr/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +Utility-Scale Battery Storage - 4Hr/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +Utility-Scale Battery Storage - 4Hr/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +Utility-Scale Battery Storage - 6Hr/Advanced,2708.57719584,2680.79864712,2213.192126235728,1746.044283951515,1671.7528105638803,1597.4905522210322,1523.1776398508682,1448.8499973044804,1375.21316785918,1351.1839517055635,1327.1547204568865,1302.4545653986474,1278.4259558382464,1255.1143625117963,1230.4108710800913,1206.3831393415344,1182.3554516955905,1158.3278109329412,1133.6160598354074,1109.5890123808495,1086.294109740766,1062.267845771129,1037.551923351769,1013.5263311997587,989.5009014089965,965.475646631049,940.7477957139083,916.7230592548088,893.4536574169498 +Utility-Scale Battery Storage - 6Hr/Moderate,2708.57719584,2680.79864712,2481.3843540606354,2170.9272874614717,2095.168904893543,2019.3576483722172,1943.4871262690663,1867.549873504914,1791.537116320685,1762.536041999385,1733.543941108561,1704.5611632428065,1675.588076395385,1646.6250681847403,1617.6725471804425,1588.7309443381123,1559.8007145539168,1530.8823383504177,1501.9763237069187,1473.0832080489577,1444.2035604133334,1415.3379838070077,1386.4871177804266,1357.6516412383778,1328.832275514338,1300.0297877376006,1271.2449945262283,1242.4787660432235,1213.7320304582843 +Utility-Scale Battery Storage - 6Hr/Conservative,2708.57719584,2680.79864712,2828.900910146269,2788.416158231398,2680.537409312719,2572.702739609564,2464.916803629605,2357.184935106366,2249.5132755885556,2234.111347324394,2218.7094190602324,2203.307490796071,2187.905562531909,2172.5036342677477,2157.1017060035856,2141.6997777394245,2126.2978494752624,2110.895921211101,2095.493992946939,2080.0920646827776,2064.6901364186156,2049.288208154454,2033.8862798902924,2018.484351626131,2003.0824233619694,1987.6804950978076,1972.278566833646,1956.8766385694844,1941.4747103053237 +Utility-Scale Battery Storage - 8Hr/Advanced,3490.43439168,3454.6372942400003,2852.0515954550256,2250.371706667788,2154.49510467122,2058.6761972774707,1962.7572570407629,1866.8092272827853,1772.2254325544204,1741.3180548270113,1710.4106472894973,1678.1782825938694,1647.272102781948,1617.7819046032887,1585.5429511537022,1554.638504886364,1523.734145694224,1492.8298790883894,1460.5746142436672,1429.6715193175241,1400.2142823247111,1369.3127346442309,1337.0492321685977,1306.1490112104084,1275.2491108872814,1244.3495561838486,1212.06249701177,1181.1639658973916,1151.7570885280745 +Utility-Scale Battery Storage - 8Hr/Moderate,3490.43439168,3454.6372942400003,3192.8920671119577,2790.7832767239815,2689.4418944638296,2587.9984447910624,2486.440589362617,2384.7539176555915,2282.9214928829615,2244.9717990593235,2207.039427466618,2169.125052959156,2131.229385907888,2093.353174568031,2055.497207638675,2017.6623170327443,1979.8493808777807,1942.0593267702945,1904.2931353090453,1866.551843935545,1828.8365511134052,1791.148420881936,1753.4886878236714,1715.8586624904162,1678.259737337943,1640.6933932258637,1603.1612065464735,1565.6648570547457,1528.2061364812685 +Utility-Scale Battery Storage - 8Hr/Conservative,3490.43439168,3454.6372942400003,3645.451095530533,3593.0335251714796,3451.5691308935698,3310.1919173603133,3168.91109034908,3027.7371990235742,2886.682390260352,2866.917903613979,2847.1534169676065,2827.3889303212336,2807.6244436748602,2787.8599570284878,2768.0954703821144,2748.330983735742,2728.5664970893686,2708.8020104429957,2689.0375237966227,2669.27303715025,2649.508550503877,2629.744063857504,2609.979577211131,2590.2150905647586,2570.4506039183852,2550.6861172720123,2530.9216306256394,2511.1571439792665,2491.392657332895 +Utility-Scale Battery Storage - 10Hr/Advanced,4272.29158752,4228.47594136,3490.911064674322,2754.699129384061,2637.237398778559,2519.861842333909,2402.3368742306575,2284.76845726109,2169.237697249661,2131.4521579484594,2093.6665741221086,2053.9019997890914,2016.1182497256495,1980.449446694781,1940.6750312273132,1902.8938704311936,1865.1128396928575,1827.3319472438372,1787.5331686519269,1749.7540262541988,1714.1344549086562,1676.3576235173327,1636.5465409854264,1598.771691221058,1560.9973203655663,1523.223465736648,1483.3771983096315,1445.6048725399744,1410.0605196391994 +Utility-Scale Battery Storage - 10Hr/Moderate,4272.29158752,4228.47594136,3904.39978016328,3410.6392659864914,3283.7148840341165,3156.639241209907,3029.3940524561685,2901.957961806269,2774.305869445238,2727.4075561192626,2680.534913824674,2633.688942675506,2586.8706954203913,2540.0812809513213,2493.321868096907,2446.593689727376,2399.8980472016447,2353.236315190171,2306.6099469111723,2260.020479822133,2213.469541813477,2166.9588579568644,2120.490257866916,2074.065683742455,2027.6871991615485,1981.3569987141268,1935.0774185667185,1888.8509480662678,1842.6802425042526 +Utility-Scale Battery Storage - 10Hr/Conservative,4272.29158752,4228.47594136,4462.0012809147975,4397.650892111561,4222.600852474421,4047.6810951110624,3872.905377068555,3698.2894629407824,3523.8515049321486,3499.7244599035644,3475.5974148749806,3451.4703698463964,3427.3433248178117,3403.216279789228,3379.089234760643,3354.9621897320594,3330.8351447034747,3306.7080996748905,3282.5810546463063,3258.454009617722,3234.326964589138,3210.199919560554,3186.07287453197,3161.945829503386,3137.8187844748018,3113.691739446217,3089.564694417633,3065.4376493890486,3041.310604360466 diff --git a/tests/data/Utility-Scale_Battery_Storage/R&D/30/df_vom.csv b/tests/data/Utility-Scale_Battery_Storage/R&D/30/df_vom.csv index 327f549..8fb2f2d 100644 --- a/tests/data/Utility-Scale_Battery_Storage/R&D/30/df_vom.csv +++ b/tests/data/Utility-Scale_Battery_Storage/R&D/30/df_vom.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility-Scale Battery Storage - 2Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 2Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 2Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 4Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 4Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 4Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 6Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 6Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 6Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 8Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 8Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 8Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 10Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 10Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 10Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility-Scale Battery Storage - 2Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 2Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 2Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 4Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 4Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 4Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 6Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 6Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 6Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 8Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 8Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 8Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 10Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 10Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 10Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Utility-Scale_Battery_Storage/R&D/TechLife/df_capex.csv b/tests/data/Utility-Scale_Battery_Storage/R&D/TechLife/df_capex.csv new file mode 100644 index 0000000..318f43a --- /dev/null +++ b/tests/data/Utility-Scale_Battery_Storage/R&D/TechLife/df_capex.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility-Scale Battery Storage - 2Hr/Advanced,1290.3512471521203,1278.1807523378366,1073.3103397431776,867.9884263021866,835.7300119907013,803.4428398138068,771.2055289912464,738.9827178358411,706.0799039513817,695.4316298942763,684.7833706960133,674.7955361781314,664.1466650202458,652.7919980471177,642.8074476925767,632.1577124496754,621.5079338041551,610.8581090090063,600.8816890667231,590.231280248022,578.8601837771592,568.2090037341087,558.2366898376159,547.584848490055,536.9328473219994,526.2806738798632,516.3201018148897,505.6674181649554,494.271219947937 +Utility-Scale Battery Storage - 2Hr/Moderate,1290.3512471521203,1278.1807523378366,1200.6968043851577,1068.896874034551,1043.405862330124,1017.9620266767472,992.5710699161735,967.2396526616839,941.9756031780383,930.4660234065977,918.948437216362,907.4225326864084,895.8879814798535,884.3444377495222,872.7915369548859,861.2288945817729,849.6561047553931,838.072738736159,826.4783432865884,814.8724388962041,803.2545178498193,791.6240421228439,779.9804410852677,768.323108993717,756.6514022484089,744.9646363888792,733.2620827989954,721.5429650878966,709.8064551090512 +Utility-Scale Battery Storage - 2Hr/Conservative,1290.3512471521203,1278.1807523378366,1343.150294521574,1325.9239015975081,1283.7289550688524,1241.4903454531286,1199.2034621833996,1156.8630218790834,1114.4629409705715,1107.5421525777483,1100.6213641849251,1093.7005757921017,1086.7797873992783,1079.8589990064552,1072.9382106136318,1066.0174222208086,1059.0966338279852,1052.175845435162,1045.2550570423389,1038.3342686495155,1031.413480256692,1024.492691863869,1017.5719034710457,1010.6511150782225,1003.7303266853993,996.8095382925758,989.8887498997525,982.9679615069293,976.0471731141065 +Utility-Scale Battery Storage - 4Hr/Advanced,2100.778231053983,2080.2961823024893,1735.5143272888677,1390.744441423124,1336.112157856809,1281.4806366526177,1226.8477936393347,1172.2145662443572,1117.5993655115392,1099.8215954688535,1082.0438250322645,1064.2485469415349,1046.4707927278064,1028.7117489429795,1010.9163837900946,993.1386524829929,975.360922326481,957.5831933933815,939.7876127057808,922.0098992549651,904.2512910110449,886.4735980051485,868.677908467543,850.9002329926248,833.1225617544983,815.3448950833046,797.548894273375,779.7712411276322,762.0132983232445 +Utility-Scale Battery Storage - 4Hr/Moderate,2100.778231053983,2080.2961823024893,1938.2036700623216,1711.4029768169346,1659.3941388521046,1607.38148590442,1555.364556802524,1503.3428129230058,1451.3156212180554,1430.530431076906,1409.7458883903391,1388.962018382445,1368.178847604822,1347.3964040250733,1326.614717122475,1305.8338179915115,1285.0537394540352,1264.2745161809034,1243.496184824045,1222.7187841600041,1201.9423552461542,1181.1669415908968,1160.3925893393343,1139.6193474760794,1118.8472680470768,1098.076406402549,1077.306821463453,1056.5385760141407,1035.7717370242874 +Utility-Scale Battery Storage - 4Hr/Conservative,2100.778231053983,2080.2961823024893,2189.537982025697,2159.9427343892594,2082.9348918283094,2005.9280626793238,1928.9223539526863,1851.9178882746564,1774.9148068437305,1763.472048133818,1752.029289423905,1740.5865307139925,1729.1437720040797,1717.701013294167,1706.258254584254,1694.8154958743417,1683.3727371644288,1671.929978454516,1660.4872197446034,1649.0444610346906,1637.6017023247775,1626.1589436148652,1614.7161849049526,1603.2734261950397,1591.8306674851272,1580.3879087752143,1568.9451500653013,1557.5023913553887,1546.0596326454768 +Utility-Scale Battery Storage - 6Hr/Advanced,2911.2052149558453,2882.411612267142,2397.7183148345575,1913.500456544061,1836.494303722917,1759.5184334914286,1682.4900582874227,1605.4464146528737,1529.1188270716973,1504.2115610434307,1479.3042793685163,1453.7015577049383,1428.7949204353667,1404.6314998388416,1379.0253198876128,1354.1195925163106,1329.2139108488068,1304.3082777777565,1278.6935363448385,1253.7885182619084,1229.6423982449305,1204.7381922761879,1179.1191270974703,1154.2156174951945,1129.3122761869972,1104.409116286746,1078.7776867318603,1053.875064090309,1029.7553766985518 +Utility-Scale Battery Storage - 6Hr/Moderate,2911.2052149558453,2882.411612267142,2675.7105357394853,2353.909079599318,2275.382415374085,2196.8009451320927,2118.1580436888744,2039.4459731843278,1960.6556392580724,1930.5948387472142,1900.543339564316,1870.5015040784817,1840.4697137297906,1810.448370300624,1780.437897290064,1750.43874140125,1720.451374152677,1690.4762936256482,1660.514026361502,1630.5651294238048,1600.6301926424885,1570.7098410589497,1540.8047375934011,1510.915585958442,1481.043133845745,1451.188176416219,1421.3515601279103,1391.5341869403846,1361.7370189395238 +Utility-Scale Battery Storage - 6Hr/Conservative,2911.2052149558453,2882.411612267142,3035.925669529821,2993.96156718101,2882.140828587766,2770.365779905519,2658.641245721973,2546.9727546702293,2435.3666727168898,2419.4019436898875,2403.4372146628853,2387.472485635883,2371.5077566088808,2355.543027581879,2339.5782985548763,2323.613569527875,2307.648840500872,2291.68411147387,2275.7193824468677,2259.754653419866,2243.789924392863,2227.825195365861,2211.860466338859,2195.895737311857,2179.931008284855,2163.9662792578524,2148.0015502308506,2132.0368212038484,2116.072092176847 +Utility-Scale Battery Storage - 8Hr/Advanced,3721.6321988577074,3684.527042231795,3059.922302380248,2436.256471664999,2336.876449589025,2237.5562303302395,2138.132322935511,2038.67826306139,1940.638288631855,1908.601526618008,1876.5647337047674,1843.154568468342,1811.119048142927,1780.5512507347034,1747.1342559851307,1715.1005325496283,1683.0668993711326,1651.0333621621319,1617.5994599838964,1585.5671372688514,1555.0335054788163,1523.0027865472277,1489.5603457273974,1457.5310019977642,1425.5019906194964,1393.473337490187,1360.0064791903458,1327.9788870529858,1297.4974550738593 +Utility-Scale Battery Storage - 8Hr/Moderate,3721.6321988577074,3684.527042231795,3413.217401416649,2996.4151823817015,2891.3706918960656,2786.220404359766,2680.9515305752248,2575.5491334456497,2469.995657298089,2430.6592464175224,2391.3407907382934,2352.040989774518,2312.7605798547593,2273.500336576175,2234.261077457653,2195.0436648109885,2155.849008851319,2116.6780710703924,2077.5318678989584,2038.4114746876048,1999.3180300388235,1960.2527405270025,1921.216885847468,1882.2118244408045,1843.2389996444126,1804.299946429889,1765.3962987923678,1726.5297978666285,1687.7023008547596 +Utility-Scale Battery Storage - 8Hr/Conservative,3721.6321988577074,3684.527042231795,3882.313357033944,3827.9803999727615,3681.346765347223,3534.8034971317147,3388.36013749126,3242.027621065802,3095.8185385900483,3075.331839245957,3054.8451399018654,3034.358440557774,3013.871741213682,2993.3850418695906,2972.8983425254987,2952.4116431814077,2931.9249438373154,2911.438244493224,2890.951545149132,2870.4648458050406,2849.978146460949,2829.491447116857,2809.0047477727658,2788.518048428675,2768.0313490845824,2747.544649740491,2727.0579503963995,2706.5712510523076,2686.0845517082175 +Utility-Scale Battery Storage - 10Hr/Advanced,4532.05918275957,4486.642472196448,3722.1262899259373,2959.012486785936,2837.2585954551328,2715.59402716905,2593.7745875835994,2471.910111469906,2352.1577501920124,2312.9914921925856,2273.825188041019,2232.6075792317456,2193.4431758504875,2156.471001630565,2115.243192082649,2076.0814725829455,2036.9198878934583,1997.7584465465068,1956.5053836229542,1917.3457562757944,1880.4246127127021,1841.2673808182674,1800.0015643573245,1760.846386500334,1721.6917050519953,1682.5375586936284,1641.235271648831,1602.0827100156625,1565.2395334491666 +Utility-Scale Battery Storage - 10Hr/Moderate,4532.05918275957,4486.642472196448,4150.724267093813,3638.9212851640846,3507.3589684180465,3375.6398635874384,3243.7450174615756,3111.6522937069712,2979.3356753381063,2930.723654087831,2882.13824191227,2833.580475470554,2785.0514459797278,2736.552302851726,2688.084257625242,2639.648588220727,2591.246643549961,2542.879848515137,2494.5497094364155,2446.257819951405,2398.0058674351585,2349.7956399950554,2301.6290341015347,2253.5080629231675,2205.434865443081,2157.411716443559,2109.441037456825,2061.5254087928724,2013.6675827699958 +Utility-Scale Battery Storage - 10Hr/Conservative,4532.05918275957,4486.642472196448,4728.701044538067,4661.999232764512,4480.552702106681,4299.2412143579095,4118.079029260547,3937.0824874613754,3756.270404463208,3731.2617348020267,3706.253065140846,3681.244395479665,3656.2357258184834,3631.2270561573027,3606.218386496121,3581.2097168349405,3556.201047173759,3531.192377512578,3506.183707851397,3481.1750381902157,3456.166368529034,3431.157698867854,3406.149029206673,3381.140359545492,3356.131689884311,3331.123020223129,3306.114350561948,3281.105680900767,3256.097011239588 diff --git a/tests/data/Utility-Scale_Battery_Storage/R&D/TechLife/df_fin_assump.csv b/tests/data/Utility-Scale_Battery_Storage/R&D/TechLife/df_fin_assump.csv new file mode 100644 index 0000000..4f78a68 --- /dev/null +++ b/tests/data/Utility-Scale_Battery_Storage/R&D/TechLife/df_fin_assump.csv @@ -0,0 +1,2 @@ +Financial Assumptions,Value +Equity Premium During Construction,0.02 diff --git a/tests/data/Utility-Scale_Battery_Storage/R&D/TechLife/df_fom.csv b/tests/data/Utility-Scale_Battery_Storage/R&D/TechLife/df_fom.csv index e5ea157..c63adcd 100644 --- a/tests/data/Utility-Scale_Battery_Storage/R&D/TechLife/df_fom.csv +++ b/tests/data/Utility-Scale_Battery_Storage/R&D/TechLife/df_fom.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility-Scale Battery Storage - 2Hr/Advanced,23.578747503900004,26.501453799999997,19.06207497571298,17.98856391551691,17.069199965716873,16.348801443268545,15.627760696948037,14.907833459978688,14.188230031200707,13.453440705293952,13.215642256080276,12.977844138695929,12.754794699263975,12.516982915528773,12.263409220574339,12.040433123446054,11.802602042867473,11.564769993016748,11.326936912547346,11.10414238469648,10.866296261747683,10.612355661409172,10.374492315391795,10.151789484215541,9.91391136987175,9.676029686398763,9.43814415568171,9.21570354440243,8.977806619667671,8.723305444321761 -Utility-Scale Battery Storage - 2Hr/Moderate,23.578747503900004,26.501453799999997,25.559202925251746,24.499280739768313,21.555909929084528,20.986641799837265,20.418427211447394,19.851393520415833,19.285689472304604,18.721489888799354,18.46445666387748,18.207244638714084,17.94984684745617,17.692255957647667,17.43446424579072,17.176463570925407,16.918245346038162,16.659800507087702,16.40111947941352,16.142192141265397,15.883007784161624,15.623555069749777,15.363821982804422,15.103795779952245,14.84346293366437,14.582809070998326,14.321818906506351,14.060476168651348,13.798763518985622,13.53666246324805 -Utility-Scale Battery Storage - 2Hr/Conservative,23.578747503900004,26.501453799999997,27.47675932285551,27.68056804115138,27.29586630442674,26.35356403127355,25.410286669168205,24.465931254413317,23.52037979796181,22.573496440855617,22.4189406191024,22.26438479734918,22.10982897559596,21.95527315384274,21.80071733208952,21.646161510336295,21.491605688583082,21.337049866829858,21.182494045076638,21.027938223323417,20.8733824015702,20.718826579816977,20.56427075806376,20.409714936310543,20.255159114557323,20.100603292804106,19.94604747105088,19.791491649297658,19.63693582754444,19.48238000579123 -Utility-Scale Battery Storage - 4Hr/Advanced,39.6813,44.599999999999994,32.08522328033744,30.284217255216056,28.7434458619269,27.523391584642145,26.303354332513745,25.083287561596617,23.863212206624432,22.643539425091188,22.246524272780455,21.849509111673036,21.45210296767189,21.055088168855203,20.65849121343296,20.26108312515001,19.86406883788668,19.46705457631845,19.070040342071604,18.672627440443232,18.27561355194849,17.879026323074566,17.48201289115804,17.08459755867917,16.687584518266416,16.290571572470174,15.893558728663184,15.496136444815896,15.09912390306079,14.70255153485706 -Utility-Scale Battery Storage - 4Hr/Moderate,39.6813,44.599999999999994,42.88755824063116,40.9693666900304,35.90442819905004,34.74296100285316,33.581408610031765,32.41976072165544,31.25800530912584,30.096128235148342,29.63195104026495,29.167788304409836,28.703640590890195,28.23950849265931,27.77539263429282,27.311293674125228,26.847212306562046,26.383149264584553,25.919105322466226,25.455081298722035,24.99107805931412,24.527096521140322,24.06313765583517,23.599202493916245,23.135292129313406,22.67140772432252,22.20755051503096,21.74372181726813,21.27992303314123,20.816155658224538 -Utility-Scale Battery Storage - 4Hr/Conservative,39.6813,44.599999999999994,46.251996444398756,46.58219270282417,45.921268316928625,44.2015205493488,42.48179541339851,40.7620952988456,39.042422944193476,37.32278150270276,37.067240533213166,36.81169956372357,36.556158594233985,36.30061762474439,36.045076655254796,35.7895356857652,35.53399471627562,35.27845374678602,35.022912777296426,34.76737180780684,34.511830838317245,34.25628986882765,34.00074889933806,33.74520792984847,33.48966696035888,33.234125990869295,32.97858502137969,32.7230440518901,32.46750308240051,32.21196211291093 -Utility-Scale Battery Storage - 6Hr/Advanced,55.78385249610001,62.6985462,45.1083715849619,42.57987059491521,40.417691758136925,38.69798172601575,36.978947968079446,35.25874166321454,33.53819438204816,31.833638144888422,31.277406289480638,30.721174084650144,30.1494112360798,29.593193422181628,29.053573206291578,28.481733126853968,27.925535632905884,27.36933915962015,26.81314377159586,26.241112496189988,25.68493084214929,25.145696984739956,24.589533466924284,24.0174056331428,23.461257666661083,22.905113458541585,22.348973301644655,21.776569345229362,21.220441186453908,20.681797625392353 -Utility-Scale Battery Storage - 6Hr/Moderate,55.78385249610001,62.6985462,60.21591355601056,57.43945264029249,50.25294646901554,48.49928020586906,46.744390008616136,44.98812792289505,43.23032114594709,41.47076658149734,40.799445416652425,40.128331970105585,39.45743433432422,38.786761027670956,38.116321022794914,37.44612377732505,36.776179267085936,36.106498022081404,35.43709116551893,34.76797045617867,34.09914833446661,33.430637972530874,32.76245332886592,32.09460920788024,31.427121324962446,30.76000637764671,30.09328212355557,29.426967465884918,28.761082547296837,28.095648853201023 -Utility-Scale Battery Storage - 6Hr/Conservative,55.78385249610001,62.6985462,65.02723356594201,65.48381736449696,64.54667032943051,62.04947706742404,59.553304157628794,57.058259343277896,54.56446609042514,52.07206656454991,51.71554044732393,51.35901433009797,51.00248821287201,50.64596209564604,50.28943597842007,49.93290986119411,49.57638374396816,49.21985762674219,48.863331509516215,48.50680539229026,48.15027927506429,47.793753157838324,47.43722704061236,47.0807009233864,46.72417480616045,46.36764868893448,46.011122571708505,45.654596454482544,45.29807033725658,44.941544220030636 -Utility-Scale Battery Storage - 8Hr/Advanced,71.88640499220001,80.7970924,58.13151988958634,54.87552393461434,52.09193765434694,49.87257186738935,47.65454160364516,45.434195764832474,43.21317655747188,41.02373686468565,40.30828830618082,39.59283905762726,38.846719504487716,38.131298675508056,37.4486551991502,36.70238312855792,35.98700242792509,35.271623742921854,34.55624720112012,33.80959755193674,33.094248132350096,32.41236764640535,31.69705404269053,30.95021370760643,30.234930815055748,29.519655344612996,28.804387874626123,28.05700224564282,27.341758469847026,26.66104371592765 -Utility-Scale Battery Storage - 8Hr/Moderate,71.88640499220001,80.7970924,77.54426887138997,73.90953859055458,64.60146473898105,62.255599408884954,59.90737140720051,57.556495124134656,55.202636982768325,52.845404927846324,51.96693979303989,51.08887563580134,50.21122807775825,49.3340135626826,48.45724941129701,47.58095388052487,46.705146227609816,45.82984677957826,44.955077008571635,44.08085961363531,43.207218609619105,42.33417942392143,41.46176900189667,40.59001592184424,39.718950520611486,38.8486050309709,37.979013732080176,37.1102131145017,36.242242061452444,35.37514204817751 -Utility-Scale Battery Storage - 8Hr/Conservative,71.88640499220001,80.7970924,83.80247068748525,84.38544202616976,83.17207234193239,79.8974335854993,76.6248129018591,73.35442338771018,70.08650923665681,66.82135162639705,66.3638403614347,65.90632909647236,65.44881783151003,64.99130656654769,64.53379530158536,64.07628403662301,63.618772771660694,63.16126150669835,62.703750241736,62.24623897677367,61.78872771181134,61.331216446849,60.87370518188666,60.41619391692433,59.958682651962,59.50117138699966,59.04366012203731,58.58614885707498,58.12863759211265,57.67112632715035 -Utility-Scale Battery Storage - 10Hr/Advanced,87.9889574883,98.8956386,71.1546681942108,67.17117727431348,63.766183550556974,61.04716200876294,58.33013523921086,55.609649866450404,52.888158732895604,50.21383558448289,49.339170322880996,48.46450403060437,47.54402777289563,46.669403928834484,45.843737192008824,44.92303313026188,44.0484692229443,43.173908326223554,42.299350630644376,41.378082607683496,40.503565422550906,39.679038308070744,38.804574618456776,37.88302178207006,37.00860396345041,36.13419723068441,35.25980244760759,34.337435146056286,33.46307575324015,32.64028980646295 -Utility-Scale Battery Storage - 10Hr/Moderate,87.9889574883,98.8956386,94.87262418676937,90.37962454081668,78.94998300894656,76.01191861190084,73.07035280578489,70.12486232537428,67.17495281958956,64.22004327419532,63.13443416942737,62.04941930149709,60.96502182119227,59.881266097694244,58.79817779979911,57.71578398372469,56.6341131881337,55.55319553707511,54.473062851624334,53.39374877109194,52.31528888477159,51.23772087531197,50.161084674927416,49.08542263580824,48.01077971626052,46.9372036842951,45.86474534060479,44.79345876311849,43.72340157560805,42.654635243154 -Utility-Scale Battery Storage - 10Hr/Conservative,87.9889574883,98.8956386,102.5777078090285,103.28706668784255,101.79747435443426,97.74539010357455,93.6963216460894,89.65058743214247,85.60855238288849,81.57063668824418,81.01214027554548,80.45364386284676,79.89514745014806,79.33665103744934,78.77815462475064,78.21965821205191,77.66116179935324,77.10266538665452,76.54416897395579,75.98567256125709,75.42717614855839,74.86867973585969,74.31018332316096,73.75168691046225,73.19319049776355,72.63469408506485,72.07619767236612,71.51770125966743,70.95920484696872,70.40070843427004 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility-Scale Battery Storage - 2Hr/Advanced,28.621570104,28.328033822,23.386829694928366,18.434735962974226,17.65670555873003,16.87798155270388,16.100460136776984,15.323288433696764,14.529715961717471,14.2728936365667,14.016071669791604,13.775178275205093,13.518341548771076,13.244481958220286,13.003667773321737,12.746810206296871,12.489951592458088,12.233091865551135,11.992473775472199,11.735599962687498,11.461344114321907,11.204451700623139,10.963932642952786,10.707024279461491,10.450112061310666,10.19319568813625,9.952959827954627,9.696031149241087,9.421169879867504 +Utility-Scale Battery Storage - 2Hr/Moderate,28.621570104,28.328033822,26.459223198949783,23.280382723411293,22.665573143824247,22.051901388363184,21.439505002049103,20.828544630088974,20.219209079903308,19.94161319698768,19.66382420981121,19.38583459525266,19.10763643425948,18.82922138545398,18.550580656599443,18.271704973721217,17.99258454765472,17.713209037766603,17.43356751256663,17.153648406894558,16.873439475329757,16.592927741428777,16.312099442348426,16.03093996835752,15.749433796678193,15.46756441902686,15.185314262143457,14.902664600504473,14.619595460307892 +Utility-Scale Battery Storage - 2Hr/Conservative,28.621570104,28.328033822,29.895013484443492,29.47953560878088,28.46184915377544,27.443109602701664,26.423205754766386,25.40201018179875,24.379376156124067,24.212455868630595,24.045535581137116,23.878615293643637,23.711695006150155,23.544774718656683,23.3778544311632,23.21093414366973,23.04401385617625,22.877093568682774,22.710173281189295,22.543252993695816,22.376332706202334,22.20941241870886,22.042492131215386,21.875571843721907,21.708651556228432,21.54173126873495,21.374810981241474,21.207890693748,21.04097040625453 +Utility-Scale Battery Storage - 4Hr/Advanced,48.168000000000006,47.67400000000001,39.35831642541079,31.042921530881053,29.72526291141352,28.407622679114844,27.089950566524347,25.772269183154386,24.455022579098483,24.026246214602896,23.59746984060688,23.16827120508564,22.73949522236362,22.311170510507598,21.88196977516201,21.453194344917616,21.024418942423928,20.595643569437335,20.166437635678694,19.737662636104368,19.30934842892053,18.880573922450687,18.451365363373505,18.02259127972773,17.59381729826779,17.165043426956238,16.73582736040117,16.307053815305654,15.878755657645625 +Utility-Scale Battery Storage - 4Hr/Moderate,48.168000000000006,47.67400000000001,44.24691602523284,38.77678245497405,37.52239788308142,36.26792129883431,35.01334157938788,33.758645733855914,32.50381849396022,32.002507123486154,31.501211368762622,30.999931838161412,30.498669172072056,29.997424045036247,29.49619716805525,28.994989291087013,28.493801205751325,27.992633748263525,27.4914878026198,26.990364304059245,26.489264242831553,25.988188668301987,25.487138693429547,24.98611549965848,24.485120342268324,23.984154556233438,23.483219562649584,22.98231687579253,22.4814481108825 +Utility-Scale Battery Storage - 4Hr/Conservative,48.168000000000006,47.67400000000001,50.30876811905011,49.59496978228292,47.73764219329671,45.88033904647039,44.023062922753255,42.16581677972896,40.308604022918985,40.032619775870224,39.75663552882146,39.48065128177271,39.20466703472394,38.928682787675186,38.652698540626425,38.37671429357767,38.10073004652891,37.82474579948015,37.54876155243139,37.272777305382625,36.996793058333864,36.72080881128511,36.444824564236356,36.168840317187595,35.89285607013883,35.61687182309007,35.34088757604131,35.06490332899255,34.78891908194381 +Utility-Scale Battery Storage - 6Hr/Advanced,67.714429896,67.019966178,55.32980315589321,43.651107098787875,41.79382026409701,39.93726380552581,38.07944099627171,36.22124993261201,34.3803291964795,33.779598792639085,33.17886801142216,32.56136413496619,31.96064889595616,31.37785906279491,30.760271777002284,30.15957848353836,29.558886292389765,28.958195273323533,28.34040149588519,27.739725309521237,27.157352743519155,26.556696144278227,25.938798083794225,25.33815827999397,24.73752253522491,24.136891165776227,23.51869489284771,22.91807648137022,22.336341435423748 +Utility-Scale Battery Storage - 6Hr/Moderate,67.714429896,67.019966178,62.034608851515884,54.27318218653679,52.37922262233858,50.483941209305435,48.58717815672666,46.68874683762286,44.78842790801713,44.06340104998463,43.338598527714026,42.614029081070164,41.88970190988463,41.16562670461851,40.441813679511064,39.71827360845281,38.99501786384792,38.27205845876045,37.54940809267297,36.82708020122394,36.10508901033334,35.38344959517519,34.66217794451067,33.94129103095945,33.22080688785845,32.50074469344002,31.78112486315571,31.06196915108059,30.343300761457108 +Utility-Scale Battery Storage - 6Hr/Conservative,67.714429896,67.019966178,70.72252275365672,69.71040395578495,67.01343523281797,64.31756849023911,61.62292009074013,58.929623377659155,56.237831889713895,55.852783683109855,55.467735476505815,55.082687269901776,54.69763906329772,54.312590856693696,53.92754265008964,53.542494443485616,53.15744623688156,52.77239803027752,52.38734982367348,52.00230161706944,51.617253410465395,51.232205203861355,50.847156997257315,50.462108790653275,50.077060584049235,49.692012377445195,49.306964170841155,48.921915964237115,48.5368677576331 +Utility-Scale Battery Storage - 8Hr/Advanced,87.260859792,86.36593235600002,71.30128988637564,56.259292666694705,53.8623776167805,51.46690493193677,49.06893142601908,46.670230682069636,44.30563581386051,43.532951370675285,42.76026618223744,41.954457064846736,41.1818025695487,40.44454761508222,39.638573778842556,38.8659626221591,38.0933536423556,37.32074697720974,36.51436535609168,35.741787982938106,35.00535705811778,34.232818366105775,33.426230804214946,32.65372528026021,31.881227772182037,31.108738904596215,30.30156242529425,29.529099147434792,28.793927213201865 +Utility-Scale Battery Storage - 8Hr/Moderate,87.260859792,86.36593235600002,79.82230167779895,69.76958191809955,67.23604736159574,64.69996111977656,62.16101473406543,59.61884794138979,57.07303732207404,56.12429497648309,55.17598568666545,54.228126323978906,53.28073464769721,52.33382936420078,51.387430190966874,50.441557925818614,49.49623452194452,48.55148316925737,47.60732838272614,46.66379609838863,45.720913777835136,44.77871052204841,43.83721719559179,42.89646656226041,41.95649343344858,41.0173348306466,40.07903016366184,39.141621426368644,38.20515341203171 +Utility-Scale Battery Storage - 8Hr/Conservative,87.260859792,86.36593235600002,91.13627738826334,89.82583812928699,86.28922827233924,82.75479793400784,79.222777258727,75.69342997558935,72.1670597565088,71.67294759034948,71.17883542419017,70.68472325803084,70.1906110918715,69.69649892571219,69.20238675955287,68.70827459339355,68.21416242723421,67.72005026107489,67.22593809491558,66.73182592875625,66.23771376259693,65.7436015964376,65.24948943027827,64.75537726411896,64.26126509795964,63.76715293180031,63.273040765640985,62.77892859948167,62.284816433322376 +Utility-Scale Battery Storage - 10Hr/Advanced,106.807289688,105.71189853400001,87.27277661685805,68.86747823460153,65.93093496946398,62.996546058347725,60.05842185576644,57.119211431527255,54.23094243124152,53.28630394871149,52.34166435305272,51.34754999472729,50.40295624314124,49.51123616736953,48.51687578068283,47.572346760779844,46.62782099232144,45.683298681095934,44.68832921629817,43.74385065635497,42.85336137271641,41.90894058793332,40.913663524635666,39.96929228052645,39.02493300913916,38.080586643416204,37.08442995774079,36.14012181349936,35.25151299097998 +Utility-Scale Battery Storage - 10Hr/Moderate,106.807289688,105.71189853400001,97.60999450408201,85.2659816496623,82.09287210085292,78.91598103024768,75.73485131140421,72.54894904515673,69.35764673613095,68.18518890298157,67.01337284561684,65.84222356688765,64.67176738550978,63.50203202378304,62.33304670242268,61.1648422431844,59.99745118004112,58.83090787975428,57.66524867277931,56.500511995553325,55.33673854533693,54.17397144892161,53.01225644667291,51.851642093561374,50.69217997903871,49.533924967853174,48.376935464167964,47.2212737016567,46.06700606260632 +Utility-Scale Battery Storage - 10Hr/Conservative,106.807289688,105.71189853400001,111.55003202286994,109.94127230278903,105.56502131186053,101.19202737777657,96.82263442671388,92.45723657351957,88.09628762330372,87.49311149758911,86.88993537187451,86.28675924615992,85.68358312044529,85.08040699473071,84.47723086901608,83.87405474330149,83.27087861758687,82.66770249187226,82.06452636615766,81.46135024044305,80.85817411472846,80.25499798901386,79.65182186329925,79.04864573758465,78.44546961187005,77.84229348615543,77.23911736044083,76.63594123472622,76.03276510901166 diff --git a/tests/data/Utility-Scale_Battery_Storage/R&D/TechLife/df_gcc.csv b/tests/data/Utility-Scale_Battery_Storage/R&D/TechLife/df_gcc.csv new file mode 100644 index 0000000..9397f4a --- /dev/null +++ b/tests/data/Utility-Scale_Battery_Storage/R&D/TechLife/df_gcc.csv @@ -0,0 +1,16 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility-Scale Battery Storage - 2Hr/Advanced,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 2Hr/Moderate,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 2Hr/Conservative,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 4Hr/Advanced,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 4Hr/Moderate,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 4Hr/Conservative,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 6Hr/Advanced,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 6Hr/Moderate,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 6Hr/Conservative,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 8Hr/Advanced,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 8Hr/Moderate,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 8Hr/Conservative,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 10Hr/Advanced,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 10Hr/Moderate,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +Utility-Scale Battery Storage - 10Hr/Conservative,100,100,100,100.0,100,100,100,100,100,100,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 diff --git a/tests/data/Utility-Scale_Battery_Storage/R&D/TechLife/df_occ.csv b/tests/data/Utility-Scale_Battery_Storage/R&D/TechLife/df_occ.csv index c93dbdc..9a75cc3 100644 --- a/tests/data/Utility-Scale_Battery_Storage/R&D/TechLife/df_occ.csv +++ b/tests/data/Utility-Scale_Battery_Storage/R&D/TechLife/df_occ.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility-Scale Battery Storage - 2Hr/Advanced,943.1499001560001,1060.0581519999998,762.4829990285192,719.5425566206764,682.767998628675,653.9520577307418,625.1104278779214,596.3133383991475,567.5292012480282,538.137628211758,528.625690243211,519.1137655478371,510.19178797055895,500.6793166211509,490.53636882297354,481.6173249378421,472.1040817146989,462.5907997206699,453.0774765018938,444.1656953878592,434.6518504699073,424.49422645636685,414.97969261567175,406.07157936862166,396.55645479487,387.04118745595053,377.52576622726843,368.6281417760972,359.1122647867068,348.93221777287044 -Utility-Scale Battery Storage - 2Hr/Moderate,943.1499001560001,1060.0581519999998,1022.3681170100698,979.9712295907325,862.2363971633811,839.4656719934906,816.7370884578957,794.0557408166333,771.4275788921841,748.8595955519742,738.5782665550992,728.2897855485633,717.9938738982466,707.6902383059066,697.3785698316289,687.0585428370163,676.7298138415265,666.392020283508,656.0447791765408,645.6876856506159,635.3203113664649,624.942202789991,614.5528793121769,604.1518311980898,593.7385173465748,583.312362839933,572.872756260254,562.4190467460539,551.9505407594248,541.466498529922 -Utility-Scale Battery Storage - 2Hr/Conservative,943.1499001560001,1060.0581519999998,1099.0703729142203,1107.222721646055,1091.8346521770695,1054.142561250942,1016.4114667667282,978.6372501765326,940.8151919184722,902.9398576342246,896.7576247640959,890.5753918939671,884.3931590238383,878.2109261537095,872.0286932835807,865.8464604134517,859.6642275433232,853.4819946731943,847.2997618030655,841.1175289329367,834.935296062808,828.7530631926791,822.5708303225504,816.3885974524217,810.2063645822928,804.0241317121641,797.8418988420351,791.6596659719063,785.4774331017776,779.2952002316492 -Utility-Scale Battery Storage - 4Hr/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -Utility-Scale Battery Storage - 4Hr/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -Utility-Scale Battery Storage - 4Hr/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -Utility-Scale Battery Storage - 6Hr/Advanced,2231.3540998440003,2507.941848,1804.3348633984758,1703.194823796608,1616.7076703254768,1547.9192690406298,1479.1579187231778,1410.3496665285818,1341.5277752819263,1273.3455257955368,1251.0962515792255,1228.8469633860057,1205.976449443192,1183.727736887265,1162.142928251663,1139.2693250741586,1117.0214253162353,1094.773566384806,1072.5257508638344,1049.6444998475995,1027.3972336859715,1005.8278793895983,983.5813386769713,960.6962253257119,938.4503066664433,916.2045383416634,893.9589320657861,871.0627738091744,848.8176474581562,827.2719050156941 -Utility-Scale Battery Storage - 6Hr/Moderate,2231.3540998440003,2507.941848,2408.6365422404224,2297.5781056116994,2010.1178587606216,1939.9712082347623,1869.7756003446455,1799.525116915802,1729.2128458378834,1658.8306632598933,1631.977816666097,1605.1332788042232,1578.2973733729687,1551.470441106838,1524.6528409117966,1497.844951093002,1471.0471706834373,1444.2599208832562,1417.483646620757,1390.7188182471468,1363.9659333786644,1337.2255189012349,1310.4981331546367,1283.7843683152096,1257.0848529984978,1230.4002551058684,1203.7312849422228,1177.0786986353967,1150.4433018918735,1123.8259541280408 -Utility-Scale Battery Storage - 6Hr/Conservative,2231.3540998440003,2507.941848,2601.08934263768,2619.352694579878,2581.86681317722,2481.9790826969615,2382.1321663051517,2282.3303737311157,2182.5786436170056,2082.882662581996,2068.621617892957,2054.3605732039186,2040.0995285148801,2025.8384838258416,2011.577439136803,1997.3163944477644,1983.0553497587262,1968.7943050696874,1954.5332603806485,1940.2722156916102,1926.0111710025717,1911.750126313533,1897.4890816244945,1883.228036935456,1868.9669922464177,1854.705947557379,1840.44490286834,1826.1838581793015,1811.9228134902633,1797.6617688012254 -Utility-Scale Battery Storage - 8Hr/Advanced,2875.456199688,3231.883696,2325.2607955834537,2195.0209573845736,2083.6775061738776,1994.9028746955737,1906.181664145806,1817.3678305932988,1728.5270622988753,1640.949474587426,1612.3315322472326,1583.7135623050901,1553.8687801795086,1525.2519470203222,1497.946207966008,1468.0953251423168,1439.4800971170037,1410.864949716874,1382.2498880448047,1352.3839020774694,1323.7699252940038,1296.4947058562138,1267.8821617076212,1238.0085483042571,1209.39723260223,1180.7862137845198,1152.1755149850449,1122.2800898257128,1093.670338793881,1066.441748637106 -Utility-Scale Battery Storage - 8Hr/Moderate,2875.456199688,3231.883696,3101.7707548555986,2956.381543622183,2584.058589559242,2490.223976355398,2396.29485628802,2302.259804965386,2208.105479310733,2113.816197113853,2078.6775917215955,2043.5550254320533,2008.4491231103298,1973.3605425073038,1938.2899764518804,1903.238155220995,1868.2058491043927,1833.1938711831303,1798.2030803428652,1763.2343845454122,1728.288744384764,1693.3671769568568,1658.4707600758666,1623.6006368737696,1588.7580208244592,1553.944201238836,1519.160549283207,1484.408524580068,1449.6896824580976,1415.0056819271003 -Utility-Scale Battery Storage - 8Hr/Conservative,2875.456199688,3231.883696,3352.09882749941,3375.4176810467898,3326.882893677295,3195.8973434199715,3064.9925160743637,2934.176935508407,2803.4603694662724,2672.8540650558816,2654.553614457388,2636.2531638588944,2617.952713260401,2599.6522626619076,2581.351812063414,2563.0513614649203,2544.7509108664276,2526.450460267934,2508.15000966944,2489.8495590709467,2471.5491084724536,2453.24865787396,2434.9482072754663,2416.647756676973,2398.34730607848,2380.0468554799863,2361.7464048814923,2343.445954282999,2325.145503684506,2306.8450530860136 -Utility-Scale Battery Storage - 10Hr/Advanced,3519.558299532,3955.825544,2846.186727768432,2686.8470909725393,2550.6473420222787,2441.8864803505176,2333.2054095684343,2224.385994658016,2115.526349315824,2008.5534233793153,1973.5668129152398,1938.5801612241746,1901.7611109158252,1866.7761571533792,1833.7494876803528,1796.921325210475,1761.9387689177718,1726.956333048942,1691.974025225775,1655.1233043073398,1620.142616902036,1587.1615323228298,1552.182984738271,1515.3208712828023,1480.3441585380165,1445.3678892273763,1410.3920979043037,1373.4974058422513,1338.5230301296058,1305.611592258518 -Utility-Scale Battery Storage - 10Hr/Moderate,3519.558299532,3955.825544,3794.904967470775,3615.1849816326667,3157.9993203578624,3040.4767444760337,2922.8141122313955,2804.994493014971,2686.998112783582,2568.8017309678125,2525.3773667770947,2481.9767720598834,2438.600872847691,2395.2506439077697,2351.9271119919645,2308.6313593489876,2265.364527525348,2222.1278214830045,2178.9225140649733,2135.7499508436777,2092.6115553908635,2049.508835012479,2006.4433869970965,1963.4169054323295,1920.4311886504208,1877.4881473718037,1834.5898136241915,1791.7383505247394,1748.9360630243218,1706.1854097261598 -Utility-Scale Battery Storage - 10Hr/Conservative,3519.558299532,3955.825544,4103.10831236114,4131.482667513702,4071.8989741773703,3909.8156041429816,3747.8528658435757,3586.023497285699,3424.342095315539,3262.825467529767,3240.485611021819,3218.14575451387,3195.8058980059222,3173.4660414979735,3151.126184990025,3128.7863284820764,3106.446471974129,3084.1066154661808,3061.7667589582315,3039.4269024502833,3017.0870459423354,2994.747189434387,2972.4073329264384,2950.06747641849,2927.727619910542,2905.387763402594,2883.0479068946447,2860.7080503866973,2838.3681938787486,2816.0283373708016 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility-Scale Battery Storage - 2Hr/Advanced,1144.86280416,1133.12135288,935.4731877971346,737.389438518969,706.2682223492012,675.1192621081551,644.0184054710794,612.9315373478705,581.1886384686989,570.9157454626679,560.6428667916641,551.0071310082037,540.733661950843,529.7792783288114,520.1467109328695,509.87240825187484,499.5980636983235,489.32367462204536,479.69895101888795,469.4239985074999,458.45376457287625,448.17806802492555,438.5573057181114,428.2809711784596,418.0044824524266,407.7278275254499,398.11839311818505,387.8412459696434,376.8467951947001 +Utility-Scale Battery Storage - 2Hr/Moderate,1144.86280416,1133.12135288,1058.3689279579912,931.2153089364517,906.6229257529699,882.0760555345273,857.580200081964,833.1417852035589,808.7683631961322,797.6645278795072,786.5529683924484,775.4333838101064,764.3054573703791,753.1688554181592,742.0232262639777,730.8681989488487,719.7033819061887,708.5283615106641,697.3427005026651,686.1459362757822,674.9375790131903,663.717109657151,652.483977693937,641.2375987343007,629.9773518671277,618.7025767610744,607.4125704857382,596.1065840201788,584.7838184123157 +Utility-Scale Battery Storage - 2Hr/Conservative,1144.86280416,1133.12135288,1195.8005393777396,1179.1814243512351,1138.4739661510175,1097.7243841080665,1056.9282301906553,1016.08040727195,975.1750462449627,968.4982347452237,961.8214232454845,955.1446117457455,948.4678002460062,941.7909887462672,935.114177246528,928.437365746789,921.7605542470499,915.0837427473109,908.4069312475717,901.7301197478326,895.0533082480933,888.3764967483544,881.6996852486154,875.0228737488762,868.3460622491373,861.669250749398,854.9924392496589,848.3156277499198,841.6388162501812 +Utility-Scale Battery Storage - 4Hr/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +Utility-Scale Battery Storage - 4Hr/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +Utility-Scale Battery Storage - 4Hr/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +Utility-Scale Battery Storage - 6Hr/Advanced,2708.57719584,2680.79864712,2213.192126235728,1746.044283951515,1671.7528105638803,1597.4905522210322,1523.1776398508682,1448.8499973044804,1375.21316785918,1351.1839517055635,1327.1547204568865,1302.4545653986474,1278.4259558382464,1255.1143625117963,1230.4108710800913,1206.3831393415344,1182.3554516955905,1158.3278109329412,1133.6160598354074,1109.5890123808495,1086.294109740766,1062.267845771129,1037.551923351769,1013.5263311997587,989.5009014089965,965.475646631049,940.7477957139083,916.7230592548088,893.4536574169498 +Utility-Scale Battery Storage - 6Hr/Moderate,2708.57719584,2680.79864712,2481.3843540606354,2170.9272874614717,2095.168904893543,2019.3576483722172,1943.4871262690663,1867.549873504914,1791.537116320685,1762.536041999385,1733.543941108561,1704.5611632428065,1675.588076395385,1646.6250681847403,1617.6725471804425,1588.7309443381123,1559.8007145539168,1530.8823383504177,1501.9763237069187,1473.0832080489577,1444.2035604133334,1415.3379838070077,1386.4871177804266,1357.6516412383778,1328.832275514338,1300.0297877376006,1271.2449945262283,1242.4787660432235,1213.7320304582843 +Utility-Scale Battery Storage - 6Hr/Conservative,2708.57719584,2680.79864712,2828.900910146269,2788.416158231398,2680.537409312719,2572.702739609564,2464.916803629605,2357.184935106366,2249.5132755885556,2234.111347324394,2218.7094190602324,2203.307490796071,2187.905562531909,2172.5036342677477,2157.1017060035856,2141.6997777394245,2126.2978494752624,2110.895921211101,2095.493992946939,2080.0920646827776,2064.6901364186156,2049.288208154454,2033.8862798902924,2018.484351626131,2003.0824233619694,1987.6804950978076,1972.278566833646,1956.8766385694844,1941.4747103053237 +Utility-Scale Battery Storage - 8Hr/Advanced,3490.43439168,3454.6372942400003,2852.0515954550256,2250.371706667788,2154.49510467122,2058.6761972774707,1962.7572570407629,1866.8092272827853,1772.2254325544204,1741.3180548270113,1710.4106472894973,1678.1782825938694,1647.272102781948,1617.7819046032887,1585.5429511537022,1554.638504886364,1523.734145694224,1492.8298790883894,1460.5746142436672,1429.6715193175241,1400.2142823247111,1369.3127346442309,1337.0492321685977,1306.1490112104084,1275.2491108872814,1244.3495561838486,1212.06249701177,1181.1639658973916,1151.7570885280745 +Utility-Scale Battery Storage - 8Hr/Moderate,3490.43439168,3454.6372942400003,3192.8920671119577,2790.7832767239815,2689.4418944638296,2587.9984447910624,2486.440589362617,2384.7539176555915,2282.9214928829615,2244.9717990593235,2207.039427466618,2169.125052959156,2131.229385907888,2093.353174568031,2055.497207638675,2017.6623170327443,1979.8493808777807,1942.0593267702945,1904.2931353090453,1866.551843935545,1828.8365511134052,1791.148420881936,1753.4886878236714,1715.8586624904162,1678.259737337943,1640.6933932258637,1603.1612065464735,1565.6648570547457,1528.2061364812685 +Utility-Scale Battery Storage - 8Hr/Conservative,3490.43439168,3454.6372942400003,3645.451095530533,3593.0335251714796,3451.5691308935698,3310.1919173603133,3168.91109034908,3027.7371990235742,2886.682390260352,2866.917903613979,2847.1534169676065,2827.3889303212336,2807.6244436748602,2787.8599570284878,2768.0954703821144,2748.330983735742,2728.5664970893686,2708.8020104429957,2689.0375237966227,2669.27303715025,2649.508550503877,2629.744063857504,2609.979577211131,2590.2150905647586,2570.4506039183852,2550.6861172720123,2530.9216306256394,2511.1571439792665,2491.392657332895 +Utility-Scale Battery Storage - 10Hr/Advanced,4272.29158752,4228.47594136,3490.911064674322,2754.699129384061,2637.237398778559,2519.861842333909,2402.3368742306575,2284.76845726109,2169.237697249661,2131.4521579484594,2093.6665741221086,2053.9019997890914,2016.1182497256495,1980.449446694781,1940.6750312273132,1902.8938704311936,1865.1128396928575,1827.3319472438372,1787.5331686519269,1749.7540262541988,1714.1344549086562,1676.3576235173327,1636.5465409854264,1598.771691221058,1560.9973203655663,1523.223465736648,1483.3771983096315,1445.6048725399744,1410.0605196391994 +Utility-Scale Battery Storage - 10Hr/Moderate,4272.29158752,4228.47594136,3904.39978016328,3410.6392659864914,3283.7148840341165,3156.639241209907,3029.3940524561685,2901.957961806269,2774.305869445238,2727.4075561192626,2680.534913824674,2633.688942675506,2586.8706954203913,2540.0812809513213,2493.321868096907,2446.593689727376,2399.8980472016447,2353.236315190171,2306.6099469111723,2260.020479822133,2213.469541813477,2166.9588579568644,2120.490257866916,2074.065683742455,2027.6871991615485,1981.3569987141268,1935.0774185667185,1888.8509480662678,1842.6802425042526 +Utility-Scale Battery Storage - 10Hr/Conservative,4272.29158752,4228.47594136,4462.0012809147975,4397.650892111561,4222.600852474421,4047.6810951110624,3872.905377068555,3698.2894629407824,3523.8515049321486,3499.7244599035644,3475.5974148749806,3451.4703698463964,3427.3433248178117,3403.216279789228,3379.089234760643,3354.9621897320594,3330.8351447034747,3306.7080996748905,3282.5810546463063,3258.454009617722,3234.326964589138,3210.199919560554,3186.07287453197,3161.945829503386,3137.8187844748018,3113.691739446217,3089.564694417633,3065.4376493890486,3041.310604360466 diff --git a/tests/data/Utility-Scale_Battery_Storage/R&D/TechLife/df_vom.csv b/tests/data/Utility-Scale_Battery_Storage/R&D/TechLife/df_vom.csv index 327f549..8fb2f2d 100644 --- a/tests/data/Utility-Scale_Battery_Storage/R&D/TechLife/df_vom.csv +++ b/tests/data/Utility-Scale_Battery_Storage/R&D/TechLife/df_vom.csv @@ -1,16 +1,16 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Utility-Scale Battery Storage - 2Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 2Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 2Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 4Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 4Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 4Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 6Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 6Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 6Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 8Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 8Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 8Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 10Hr/Advanced,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 10Hr/Moderate,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -Utility-Scale Battery Storage - 10Hr/Conservative,0,0,0,0.0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Utility-Scale Battery Storage - 2Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 2Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 2Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 4Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 4Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 4Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 6Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 6Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 6Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 8Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 8Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 8Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 10Hr/Advanced,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 10Hr/Moderate,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +Utility-Scale Battery Storage - 10Hr/Conservative,0,0,0,0.0,0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Utility-Scale_Battery_Storage/R&D/df_cff.csv b/tests/data/Utility-Scale_Battery_Storage/R&D/df_cff.csv new file mode 100644 index 0000000..aafc67b --- /dev/null +++ b/tests/data/Utility-Scale_Battery_Storage/R&D/df_cff.csv @@ -0,0 +1,4 @@ +Construction Finance Factor,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CFF/Advanced,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015 +CFF/Moderate,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015 +CFF/Conservative,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015,1.0365409287193015 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/Market/20/df_batt_cost.csv b/tests/data/Utility-Scale_PV-Plus-Battery/Market/20/df_batt_cost.csv index 3f5e123..d487e4c 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/Market/20/df_batt_cost.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/Market/20/df_batt_cost.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 1/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 1/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 2/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 2/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 2/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 3/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 3/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 3/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 4/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 4/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 4/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 5/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 5/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 5/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 6/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 6/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 6/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 7/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 7/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 7/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 8/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 8/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 8/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 9/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 9/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 9/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 10/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 10/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 10/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 1/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 1/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 2/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 2/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 2/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 3/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 3/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 3/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 4/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 4/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 4/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 5/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 5/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 5/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 6/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 6/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 6/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 7/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 7/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 7/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 8/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 8/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 8/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 9/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 9/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 9/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 10/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 10/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 10/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/Market/20/df_capex.csv b/tests/data/Utility-Scale_PV-Plus-Battery/Market/20/df_capex.csv index 74fb83e..c96dd18 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/Market/20/df_capex.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/Market/20/df_capex.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 1/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 1/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 2/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 2/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 2/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 3/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 3/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 3/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 4/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 4/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 4/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 5/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 5/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 5/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 6/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 6/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 6/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 7/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 7/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 7/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 8/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 8/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 8/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 9/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 9/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 9/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 10/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 10/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 10/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 1/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 1/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 2/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 2/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 2/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 3/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 3/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 3/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 4/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 4/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 4/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 5/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 5/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 5/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 6/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 6/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 6/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 7/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 7/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 7/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 8/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 8/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 8/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 9/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 9/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 9/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 10/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 10/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 10/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/Market/20/df_fom.csv b/tests/data/Utility-Scale_PV-Plus-Battery/Market/20/df_fom.csv index 889dd4c..07d8d96 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/Market/20/df_fom.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/Market/20/df_fom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 1/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 1/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 2/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 2/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 2/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 3/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 3/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 3/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 4/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 4/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 4/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 5/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 5/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 5/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 6/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 6/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 6/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 7/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 7/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 7/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 8/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 8/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 8/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 9/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 9/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 9/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 10/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 10/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 10/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 1/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 1/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 2/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 2/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 2/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 3/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 3/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 3/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 4/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 4/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 4/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 5/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 5/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 5/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 6/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 6/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 6/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 7/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 7/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 7/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 8/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 8/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 8/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 9/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 9/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 9/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 10/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 10/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 10/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/Market/20/df_gcc.csv b/tests/data/Utility-Scale_PV-Plus-Battery/Market/20/df_gcc.csv index 6b8da36..846d2f1 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/Market/20/df_gcc.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/Market/20/df_gcc.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 1/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 1/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 2/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 2/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 2/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 3/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 3/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 3/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 4/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 4/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 4/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 5/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 5/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 5/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 6/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 6/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 6/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 7/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 7/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 7/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 8/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 8/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 8/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 9/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 9/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 9/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 10/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 10/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 10/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 1/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 1/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 2/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 2/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 2/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 3/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 3/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 3/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 4/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 4/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 4/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 5/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 5/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 5/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 6/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 6/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 6/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 7/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 7/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 7/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 8/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 8/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 8/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 9/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 9/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 9/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 10/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 10/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 10/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/Market/20/df_lcoe.csv b/tests/data/Utility-Scale_PV-Plus-Battery/Market/20/df_lcoe.csv index 3d69fc1..77de342 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/Market/20/df_lcoe.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/Market/20/df_lcoe.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,63.48327534629203,66.24633643498618,59.8563197026535,57.388640717607444,54.980758779675796,52.74862322851456,50.55820087129956,48.407985740301676,46.29686069268668,44.22417247671137,42.50699753686374,40.82038935828275,39.16323086855061,37.535295636661274,35.93582604903873,35.54704252396574,35.1611004876449,34.77782449899035,34.39718675149308,34.01901325785516,33.643570730671094,33.27084114291124,32.900486249665256,34.091504059643256,35.15841410759629,37.42146015841149,36.94119357907516,36.46390748474213,35.98998296406566,35.51940185212028 -PV+Storage - Class 1/Moderate,66.1087919432463,69.07698658597944,67.67806297108345,65.61376394966007,62.1590722882527,60.353220579434776,58.566886476877364,56.79973802799785,55.05145066542773,53.32170679696887,51.89092124549798,50.47525830767798,49.074470873135674,47.68831770022979,46.31656322503103,45.742472166900896,45.17246967773555,44.60651264934901,44.044558600045505,43.48656566489283,42.93249258631237,42.382298704988855,41.835943951104376,43.44296183739704,44.87194021666565,47.93768043730337,47.227898169759506,46.52298831145213,45.822901880779334,45.127590617094384 -PV+Storage - Class 1/Conservative,69.26611114101001,72.64978192022022,73.51609154135897,73.22698273440476,72.40344699127793,71.13212643740944,69.86104087976315,68.59018577650357,67.3195568826054,66.04915026769937,65.39972160880407,64.75049088762184,64.10145316563039,63.45260360789227,62.80393747255355,62.039742239208586,61.283200913567335,60.53419905449601,59.7926244894682,59.0583672585163,58.3313195598277,57.61137569692798,56.89843202739557,59.31859198466293,61.50470965294673,66.11604925487771,65.21637870597866,64.32524789776404,63.44253574778343,62.568123447321426 -PV+Storage - Class 2/Advanced,65.31015009129752,68.16867193815858,61.577875909450256,59.03552131297389,56.554304156471545,54.254003087542074,51.99625316474899,49.779525178333635,47.60269007943605,45.46509678079303,43.694373620165265,41.95486271809304,40.24542738911662,38.565850415755236,36.91536493186457,36.511266999841695,36.11018212658384,35.71192756981395,35.31647320484167,34.92363790436964,34.533695898884616,34.14662721367762,33.762081129496785,34.99030348335335,36.09018432787646,38.425202205471095,37.92701471070974,37.43198937579413,36.94051819121805,36.452580854113606 -PV+Storage - Class 2/Moderate,68.02021125110826,71.0888993312097,69.64957167989425,67.52301994665387,63.960507182050435,62.09999627358706,60.25932690603125,58.438165439925946,56.63618557787367,54.853067950964444,53.378476478125144,51.91926991876214,50.4751997482233,49.046023301200805,47.63150358145769,47.03922974780584,46.451147916573255,45.867214166476536,45.287385210987765,44.71161838857374,44.139871653255405,43.572103565490195,43.008273283382856,44.66978412533065,46.14736304046612,49.31655489168926,48.583872516363236,47.85618989209338,47.133457067110506,46.4156248216241 -PV+Storage - Class 2/Conservative,71.27919964863364,74.77182840099489,75.66603415819407,75.36761572519131,74.51756121258494,73.20530271888322,71.89328678854416,70.5815087334801,69.2699641719712,67.95864904708591,67.28830806101797,66.6181713864782,65.94823392591842,65.2784906887108,64.60893678030845,63.82420382150152,63.047220201897424,62.277871670255465,61.516046208660015,60.76163397810117,60.01452726563024,59.27462043303465,58.541809866980316,61.04485845714001,63.30645740966507,68.07350275023,67.14803675829293,66.23123845432542,65.32298656769225,64.42316207484757 -PV+Storage - Class 3/Advanced,68.1072099392641,71.07448550960338,64.14754961831127,61.46329343821337,58.84561062060139,56.41958935737286,54.040320964053535,51.706093113973445,49.41561801845772,47.16811257183866,45.30539296103381,43.4768263032462,41.68115054964651,39.91806652645513,38.18670507859056,37.777960010003596,37.371946347021215,36.968480901236724,36.567539395952565,36.1689397414482,35.772975139145025,35.3796317030584,34.988549669448396,36.28373179262074,37.4455474591694,39.90083590057995,39.391576897489735,38.88517114192072,38.38203705641008,37.882161435245465 -PV+Storage - Class 3/Moderate,70.94671412891378,74.14190934659486,72.61488518813246,70.3695463764198,66.6229155753494,64.6593115898648,62.71774484847452,60.79782819816168,58.89918337301416,57.02144051898479,55.46720403399202,53.9300061162534,52.40955912212491,50.90558238836321,49.41780200302779,48.79527647204922,48.177285078128385,47.56377891314132,46.95470979431742,46.35003025258795,45.74969352130616,45.1536535253409,44.561864870548064,46.290683050154776,47.8274139513025,51.12745226195594,50.359403493177005,49.59674197409576,48.839412322636626,48.08735998526644 -PV+Storage - Class 3/Conservative,74.36136444973504,78.02081469472999,78.95773118636859,78.64505913182383,77.75440271942574,76.37946567149963,75.00478277270297,73.63034911102685,72.2561600954635,70.88221147530662,70.17985240435237,69.47770740363715,68.77577113213411,68.0740383608437,67.37250396143641,66.53366987000165,65.70357861551737,64.88209419369522,64.06908340490051,63.26441578210487,62.46796352103931,61.679601412467065,60.89920677650014,63.50162557136757,65.85054346644341,70.81590659758125,69.83333525082772,68.86044899429861,67.89710526026587,66.9431642605789 -PV+Storage - Class 4/Advanced,71.04884353766313,74.13527657140926,66.85853092293019,64.02861837961828,61.27058256418219,58.7151623124847,56.21055128318488,53.75485968934718,51.346647397946136,48.985006749442995,47.026931047431006,45.10584941610237,43.22037820469729,41.37014261317831,39.55417563819298,39.138023794179034,38.72439446870263,38.31310173872234,37.90412541606052,37.49728028569838,37.09287774668161,36.69090837236226,36.29100083243033,37.65537299608057,38.88091829686484,41.46151600307134,40.93856175891211,40.41822217619633,39.9009414245771,39.38671164454861 -PV+Storage - Class 4/Moderate,74.02448137705564,77.35641764517734,75.74067032435302,73.37360599796436,69.43595241964024,67.36659997622311,65.3213728821994,63.29983300710089,61.301552607823226,59.326113791261264,57.68989694881715,56.07229143948493,54.47297245152674,52.89162324048735,51.32793486150125,50.67379932346991,50.024538292576516,49.38009795584986,48.74042531519368,48.105468173851726,47.47517512329687,46.849495530545184,46.22837952589838,48.03007658818531,49.63098741904665,53.072250460579816,52.266963020875764,51.46744925737335,50.673648451824064,49.88550080982875 -PV+Storage - Class 4/Conservative,77.602839436877,81.4377338033208,82.41956865147246,82.09190623765548,81.15854930432542,79.71769398827944,78.27710500597202,76.836777209899,75.39670578894705,73.9568862886193,73.22085418977959,72.48504642429562,71.74945739507704,71.01408162243162,70.27891373216366,69.38624211019425,68.50325650300951,67.62980008304442,66.76571938836122,65.91086423271648,65.06508761848664,64.22824565234433,63.40019746358248,66.11094509255582,68.55562939891378,73.73513939958572,72.6950080240069,71.66552642166599,70.64653178644429,69.63786460866487 -PV+Storage - Class 5/Advanced,74.27100292771307,77.49698683623518,69.84401056919353,66.86120912285412,63.95527723675534,61.26327668595783,58.625824161056,56.040870968016975,53.50684390265432,51.022731442590704,48.962626578510225,46.94215632396081,44.959826787596775,43.015203475103846,41.10723343875471,40.678516770099044,40.25222399122311,39.82816356930749,39.40631750293508,38.986494721666055,38.56902473836429,38.153900800377556,37.740736451478256,39.17860686642195,40.47132239387512,43.186927504213514,42.64510758802642,42.10578064380141,41.56941668257062,41.036011173636105 -PV+Storage - Class 5/Moderate,77.39575665905735,80.88523842709088,79.17963773900514,76.68589829282524,72.5444030516831,70.36471853333913,68.21096292380975,66.08265692584402,63.979332804280844,61.90053379712082,60.17807618121322,58.47559683423267,56.79274086419907,55.12916230699558,53.484523828090914,52.795551592696626,52.111807829288935,51.43323374160596,50.75977143869068,50.09136391945949,49.42795505774875,48.7694895878391,48.115913090460204,50.00092840947928,51.67536005417889,55.27756424378678,54.430892492461275,53.590398062185834,52.75601480596171,51.927677597098615 -PV+Storage - Class 5/Conservative,81.15343427408442,85.18050380594077,86.2115406023918,85.86745828947,84.88732874497724,83.37426893455988,81.8614888044626,80.34898294922824,78.8367463166478,77.32477422899956,76.55185790941542,75.77917716503508,75.0067261182854,74.2344990148745,73.46249021129364,72.51727776676934,71.58254215483721,70.65811011472006,69.74381218317815,68.83948259089685,67.94495916223798,67.0600832182252,66.18469948264081,69.0219082171603,71.57949248239767,77.00492325208475,75.90672440298931,74.81999797134252,73.74456503930054,72.68025038469506 -PV+Storage - Class 6/Advanced,77.7763974202833,81.15261481035232,73.08913650236089,69.93887010230813,66.87105901422578,64.02961796500215,61.246921897028066,58.52074086791212,55.84934905230726,53.23161450793232,51.06015209173213,48.93127840415544,46.84337450336834,44.79593593732027,42.78781168182368,42.34620867698103,41.906908069913904,41.46971220837418,41.03460541282826,40.601390218374554,40.17041573631615,39.74167808883315,39.314774373594716,40.83312295630227,42.199502786808715,45.06257239507497,44.500994009925165,43.94175642581962,43.3853577459678,42.83179706504152 -PV+Storage - Class 6/Moderate,81.06337466794915,84.72336466797488,82.91918263139571,80.28688588192956,75.92303157252476,73.62271019678265,71.3503384670952,69.10538996969662,66.88735122521774,64.69572103952264,62.87906965791713,61.083925304580504,59.30989873176744,57.55661062003886,55.82369124392903,55.09655338267068,54.37504302380153,53.65909561271186,52.94864760687206,52.24363645810519,51.544000595403276,50.84967940828569,50.16061323070115,52.13555176869257,53.88927105852178,57.665396289395275,56.77355774124636,55.888349587090964,55.00969943585426,54.13753602989158 -PV+Storage - Class 6/Conservative,85.01613443290624,89.25227176213046,90.33683546948633,89.97488991116815,88.94387633713946,87.35226509388801,85.76094805073288,84.16991952158926,82.57917419195962,80.98870714127541,80.17566439446998,79.36286945290027,78.55031613385533,77.73799838430566,76.92591026775628,75.92280461399925,74.93106904999709,73.95051131401253,72.98094345269477,72.02218170092483,71.07404636564874,70.13636171354207,69.20895586235756,72.18289376005447,74.86243765397309,80.55417823238228,79.39228729697078,78.24279267070297,77.10549693523137,75.98020683627288 -PV+Storage - Class 7/Advanced,81.42429340906679,84.95710259535984,76.46663949751442,73.14230724273298,69.90622794937377,66.90944991497793,63.975768920807276,61.10276589048964,58.288555771625596,55.531881020716206,53.24464622536994,51.00306032832265,48.80537413902025,46.651010390512894,44.53871600247746,44.08360775363695,43.63068455550942,43.17974199830093,42.730766448389794,42.283553416071335,41.83847207219964,41.39552118572075,40.95428038484822,42.556433677274235,43.99952584320817,47.016181169088185,46.43402092481303,45.85404965277685,45.27679433125865,44.70225745570049 -PV+Storage - Class 7/Moderate,84.88008889266303,88.7154370376206,86.80671201252864,84.02846114139282,79.43178898928537,77.00448735768919,74.60737368308818,72.23986748639061,69.90140284576265,67.59142767649664,65.67585568563536,63.783478786000124,61.91386842885311,60.066607168171416,58.24128828318797,57.47601812888162,56.71673944832617,55.96338270267751,55.21587945501141,54.47416235071687,53.73816509848788,53.00782245191133,52.283070191651355,54.35253014418548,56.18981338030627,60.14797287605995,59.21045306005277,58.27998082144505,57.35647833081177,56.43986898818609 -PV+Storage - Class 7/Conservative,89.03586129820062,93.48956546077798,94.6298320580641,94.24929707668205,93.16533093265568,91.4919749792565,89.81892833598862,88.14618502473155,86.47373945803659,84.8015864626162,83.94678606678865,83.09224620340473,82.23796037221113,81.38392220929647,80.53012547326905,79.46504869987986,78.41234536737731,77.37180106485637,76.34320630465128,75.32635638168229,74.32105123758555,73.3270953294344,72.3442975028698,75.45850127344436,78.26289832586662,84.22884341775763,82.99941561959075,81.78341201978226,80.58061385287773,79.39080707505894 -PV+Storage - Class 8/Advanced,84.24500651681875,87.91281864056353,79.10282940361849,75.65406020325321,72.29673259093843,69.18762443832486,66.14387296609212,63.16297469265145,60.242979953499436,57.38259000049687,55.00934943745284,52.6834013317507,50.40293481257413,48.16735517827911,45.97536601556277,45.50326769491487,45.033428630100076,44.56563674509598,44.099877991645464,43.6359402002202,43.17420669218928,42.714676294913836,42.2569127315992,43.92037190518348,45.41873439072711,48.55064745490811,47.9466192741397,47.344852937586495,46.745895635051475,46.149750085499214 -PV+Storage - Class 8/Moderate,87.8313396616807,91.80953055783067,89.82679366565884,86.94186690633155,82.17016417336048,79.64975393040422,77.16080158613664,74.70270031407881,72.27485855365238,69.87669925653316,67.88786804183383,65.92320214378992,63.98225367354949,62.06458637420531,60.169775224737464,59.37785923434469,58.59208340989614,57.81237718403635,57.03867109764311,56.270896780366755,55.50898693176582,54.752875303037236,54.002496679342514,56.1518828495012,58.060448265734784,62.170336852717476,61.199226808696125,60.23534928427602,59.27862517008362,58.328976597119 -PV+Storage - Class 8/Conservative,92.1440903412934,96.7660267178753,97.94936523175362,97.55445609347045,96.42954470080188,94.69298015370592,92.95673660048277,91.22080783719711,89.48518806534247,87.7498719162179,86.86278267544857,85.97596380835797,85.08940856915521,84.20311035354132,83.31706268436511,82.21007101222452,81.11598824895164,80.03458986604639,78.9656565098134,77.90897385297548,76.86433245135193,75.83152760539785,74.81035922641144,78.04019290127131,80.94847086761165,87.13685945239827,85.85973052748808,84.59659610249852,83.3472273145427,82.11140025768486 -PV+Storage - Class 9/Advanced,87.96216047920257,91.7968124834258,82.55729619896442,78.93647422645304,75.41232794925793,72.14901522618122,68.95491759805054,65.8273705978446,62.76429237246132,59.76428495252786,57.274928149874235,54.835603975863386,52.44438894971402,50.1006342354316,47.80295779930946,47.31380682852486,46.82688126009112,46.34196073824842,45.85903214182843,45.37787485262715,44.89889182137638,44.422083430597525,43.946994235147365,45.69422683136542,47.268856261400025,50.55574441990389,49.92777593309939,49.30201158998905,48.67902681378219,48.058826425683314 -PV+Storage - Class 9/Moderate,91.72051699768613,95.88203268584745,93.79713852056453,90.7674488493439,85.7617125209058,83.11517177552378,80.50207677120203,77.92177511689367,75.37363101527087,72.85702444906268,70.7694796670126,68.70760649567558,66.6709238401732,64.6589632070581,62.671268272881,61.84139960148874,61.01799124414941,60.20096865176708,59.390258450355915,58.58578842029195,57.78748747619953,56.99528564747051,56.20911405941678,58.45810567601517,60.45497729183703,64.75581588784658,63.73857443443118,62.72893824722804,61.726823809223085,60.7321489169275 -PV+Storage - Class 9/Conservative,96.24013466135433,101.08376853675983,102.3238675006776,101.91001600553648,100.73114669959666,98.91128545923864,97.0917606096635,95.27256564935567,93.45369450167541,91.63514154040466,90.70550185110291,89.77614550432314,88.84706543070332,87.91825470916032,86.98970655185751,85.82340835882657,84.67089058150434,83.53191038198109,82.40623059238327,81.29361955018013,80.19385093918495,79.10670363601929,78.03196156182022,81.409334433515,84.44955770641657,90.92405774803713,89.58102845313807,88.25289859699252,86.93942150997509,85.6403559309327 -PV+Storage - Class 10/Advanced,94.80488173043382,98.94110627821647,88.90666561851752,84.96509381420817,81.13035875957509,77.58011641785646,74.10663810902075,70.70693645843146,67.37866125379401,64.12020808059363,61.41575161270775,58.766659182003565,56.17078350492697,53.627359774834936,51.134833431300315,50.61713381384692,50.101534640691476,49.587800892205074,49.07592156618791,48.56566100350055,48.05745848272984,47.55131768875764,47.04674847126661,48.950000749117336,50.667071862412044,54.24126100756124,53.57189180926477,52.90454282803673,52.23984196517165,51.577798491144776 -PV+Storage - Class 10/Moderate,98.87990740125841,103.37979297144265,101.10769124257212,97.81228765558016,92.37635918220782,89.49827301492992,86.65723710721032,83.85251667042765,81.08339591513317,78.34917712785501,76.0803366182953,73.83989977270868,71.62732546569353,69.4420869294455,67.28367125795896,66.38023670110351,65.48398832771773,64.59484138447348,63.7127124809112,62.83751956467066,61.96918189747415,61.10762003185722,60.25275578864618,62.68110789420409,64.83641500619179,69.48314801198288,68.37814576570008,67.28157703679355,66.19334722319016,65.11336323571254 -PV+Storage - Class 10/Conservative,103.78033606234543,109.03208168181553,110.37666809544474,109.92794657093923,108.64974886387598,106.6765509420381,104.7037177543783,102.73124225158055,100.75911784500356,98.78733843437902,97.77936977044543,96.77170832272323,95.76434642620471,94.75727657665463,93.75049141431124,92.47576132965955,91.21638967400276,89.97210050162043,88.7426244354508,87.52769847261379,86.32706579678941,85.14047559716683,83.96768289369551,87.61756705931363,90.90162055872486,97.90414025349826,96.44038817715177,94.99317499162585,93.56222185653235,92.14725615740981 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,69.98693574479258,65.27120322189072,58.96823725087977,52.51213931030203,49.075051912023774,45.695877227681514,42.37197139585301,39.10104375777438,35.88122332193709,33.067026355507195,30.29352568015286,27.558296725898547,24.859779244532774,22.19568622432431,21.701125604200232,21.209725773223678,20.72127004800215,20.235708218966984,19.75282215068843,19.27289583797747,18.79588808882529,18.321388924358534,17.84935573569039,17.380069846579897,16.913307497131786,16.44901178935499,15.986954358389507,15.527415694031863,15.07034625729024 +PV+Storage - Class 1/Moderate,73.03985625061054,68.68387764391285,65.18642334637374,60.59920588148761,57.86377445944965,55.155188083193096,52.47271481590637,49.815594541321474,47.18303046799105,44.8903094436623,42.61754675559074,40.36397458846768,38.1287735518791,35.91106026851668,35.15149650642404,34.396841879914874,33.64701687329127,32.90194155967023,32.161535487280645,31.425717556953327,30.694405889779027,29.967517683770478,29.244969058218924,28.526674884259556,27.81254859996005,27.10250200801646,26.396445053871123,25.694285581756084,24.995929065802823 +PV+Storage - Class 1/Conservative,76.89292893639129,73.17619728643956,73.50256511424763,72.12461630549413,70.30795123529225,68.49228306682102,66.67770295996634,64.86431913611173,63.05226072450216,61.93769471037655,60.827511688224774,59.72220804908365,58.62236408327392,57.52866231448442,56.497048535092944,55.4755937248899,54.464135030007796,53.46251226915837,52.47056782668487,51.48814654529003,50.515095618110394,49.55126447976957,48.59650469602157,47.65066985155713,46.71361543550799,45.785198724141026,44.86527866018257,43.95371572815682,43.05037182505704 +PV+Storage - Class 2/Advanced,72.03013056951733,67.89589693072439,61.39841053793311,54.739774349634914,51.19781914117628,47.71492556237256,44.28840723609616,40.915941250175244,37.5956372895392,34.693858447210296,31.833617762016967,29.01244463949291,26.228761380146747,23.480239416608008,22.966542503949043,22.45622071488641,21.949048886525237,21.444973985276988,20.94376955073696,20.4457279949671,19.95080577690535,19.45857849176235,18.969001367602733,18.482364268517678,17.998435432585712,17.51715554790508,17.038288343859747,16.562123094989182,16.088608349457285 +PV+Storage - Class 2/Moderate,75.17969027717788,71.41420634271665,67.81178022786679,63.08199391812793,60.26389334188736,57.47309946687059,54.70887563699616,51.97045655459844,49.2570397016749,46.8943550849159,44.5519960597496,42.22918794551237,39.925103712913064,37.638851423991966,36.85565433803886,36.077499840575214,35.30430713569619,34.53599501922136,33.77248176412546,33.01368499709395,32.25952156517066,31.509907391324166,30.764757317613206,30.023984934453928,29.28750239428965,28.5552202077325,27.827047019974046,27.102889364948606,26.38265139436737 +PV+Storage - Class 2/Conservative,79.15160948378512,76.03794809444955,76.37676652786114,74.95482856214346,73.08035482039472,71.20696003436194,69.33474394216925,67.46382477851239,65.59434342639702,64.44492427687814,63.30010253589983,62.16039867794528,61.026421026168734,59.898884928785975,58.839814057006365,57.791041017351446,56.752403480084695,55.72374176302875,54.70489872845748,53.69571967973354,52.6960522573854,51.705746334281734,50.7246539095431,49.752629000795395,48.78952753433525,47.83520723274,46.88952749940748,45.952349299461446,45.023535036400254 +PV+Storage - Class 3/Advanced,75.11863579713915,71.81363507414073,64.98088456938946,57.983528638907075,54.25155706515058,50.58482932385671,46.98037783361781,43.43562598374097,39.948459334858285,36.90112706322618,33.899743022791576,30.941626445854364,28.025036295940208,25.147456586429787,24.628909288816647,24.113383443378954,23.60065419431668,23.0906759433418,22.58322188144528,22.07860682636135,21.576794978836666,21.077352304177154,20.580241115270958,20.085773764557477,19.593717158354277,19.104018426593488,18.616439316330002,18.13129191254285,17.648531697877335 +PV+Storage - Class 3/Moderate,78.4268165404117,75.52084839624169,71.72594771640922,66.75139975138455,63.78046449482598,60.84006874771857,57.929393905023645,55.047594533057726,52.193789609694264,49.70830461921899,47.24564977293799,44.80498473652246,42.385417695639234,39.98599256902109,39.16339544699194,38.34628496074452,37.534573535782215,36.728173300243924,35.92699596686237,35.13095270603593,34.33995400897017,33.55390953970375,32.77272797468514,31.99631682838832,31.224582263251264,30.45742888198758,29.69475950004738,28.936474895687212,28.182473534739625 +PV+Storage - Class 3/Conservative,82.6097911055796,80.41946812030474,80.77734921201389,79.2880610872189,77.32507864256642,75.36330078342932,73.40284038175255,71.44383100324106,69.48643152664559,68.28365004024471,67.08579424759996,65.89342149646191,64.7071830300116,63.52784445287493,62.3969899044487,61.2777704070546,60.16999470879787,59.07347499593382,57.988026767525,56.913468710848136,55.849622577229695,54.79631305795552,53.75336765988699,52.720616580385695,51.69789258111877,50.68503086028578,49.68186892276712,48.6882464476516,47.704005152551225 +PV+Storage - Class 4/Advanced,78.37186211831202,75.94681152629883,68.76633456664726,61.41651033144643,57.48859189859665,53.63186727351818,49.84309514561316,46.11945314688212,42.4586114412311,39.25981816828265,36.1112057914748,33.009887284438626,29.953964541776838,26.940737796077862,26.413812846329442,25.889647648028284,25.368014843978628,24.848874067503836,24.331995501143986,23.817715299521645,23.306003366474634,22.79641297789613,22.28891163896295,21.783833257517127,21.28094106461746,20.780186821928996,20.28132807077493,19.784698904935016,19.290260070057695 +PV+Storage - Class 4/Moderate,81.84570945825675,79.84972649126422,75.85673406054292,70.62840593555467,67.50035480361362,64.40591304821774,61.344183652311905,58.314244472614675,55.31513928926147,52.70273329662261,50.115531372936715,47.55263003145048,45.01307503252045,42.49584835261096,41.632090811689146,40.774261543062586,39.922266278280105,39.0760105600607,38.23539962070272,37.400338251588224,36.570730662727016,35.74648033114168,34.92748983674559,34.11366068418535,33.304893108913575,32.50108586552162,31.702135996085406,30.907938575957566,30.118386434067055 +PV+Storage - Class 4/Conservative,86.24671837956414,85.0274590896377,85.40538814569902,83.84526868315368,81.78920271924733,79.73447346417836,77.68120760257031,75.62955482356276,73.5796929318113,72.32079092901341,71.06715987351375,69.81939589222678,68.57819536680024,67.34437675591123,66.14204553321906,64.95262057861638,63.77588301596138,62.611618186384646,61.45961550061014,60.31966829309576,59.19157367765627,58.07513240420177,56.97014871621775,55.87643020858638,54.79378768532598,53.722035016800376,52.660988995916135,51.61046919279207,50.570297807345014 +PV+Storage - Class 5/Advanced,81.9449267597241,80.49848960364638,72.94616786891204,65.2171760197233,61.081740601699074,57.022948880288446,53.03731167644017,49.12178657517741,45.27385461486326,41.91192785283175,38.60406444188689,35.34718506682755,32.13925248343651,28.977395442334235,28.435505817670585,27.896252447246514,27.35940199679719,26.824916963015042,26.2925612092131,25.762691941136698,25.235282546678437,24.709869359853016,24.186423035074785,23.665298801923868,23.146253198873094,22.629240587925786,22.114011427276225,21.600921648127812,21.08993535798361 +PV+Storage - Class 5/Moderate,85.59889945155955,84.6123285454745,80.41136129938438,74.91255967782672,71.61985393839707,68.36340161693404,65.14224133480752,61.95538771993912,58.80182226381768,56.05482714562518,53.33508474277457,50.641638265321646,47.97348037281361,45.329539876532984,44.42043059052888,43.51770868744212,42.62127306053692,41.731022522372754,40.84685567948871,39.96867079815195,39.096365660102364,38.229837407078705,37.36898237276197,36.51369590058881,35.663872145679576,34.81940385888767,33.980182150696024,33.14609623236464,32.317033131355146 +PV+Storage - Class 5/Conservative,90.2304773946828,90.07488626723803,90.47477514066881,88.83706958440794,86.6790432894169,84.52249842638673,82.3675768098511,80.21444578997868,78.06330390217886,76.74292950901207,75.42820424142623,74.11976670363381,72.81836272033163,71.52486864461898,70.25268734074976,68.9944832001922,67.75001568278462,66.51904907699736,65.30135233603411,64.09669891665898,62.90486662040945,61.72563743682993,60.558797388359224,59.404136376484985,58.26144802876166,57.130529546270765,56.011181551077996,54.903207933216414,53.80641569669717 +PV+Storage - Class 6/Advanced,85.83038803612925,85.44602578488181,77.4876322106006,69.34498685398601,64.98261557129022,60.703011867554885,56.50240456660066,52.3775003500254,48.3255637058734,44.78576190260254,41.304375682409194,37.87810891383096,34.50476567937298,31.1812815614732,30.624130536645534,30.06946416003853,29.517042566028376,28.96683129228409,28.4185872914842,27.872690540638313,27.32911817204353,26.787388093574847,26.247474326492508,25.709755220224235,25.173980017758012,24.640105880336463,24.1078755352377,23.577668647424623,23.04945297996246 +PV+Storage - Class 6/Moderate,89.68106113972193,89.79119825806013,85.36296420759132,79.56908015529632,76.09642602285712,72.6629882872064,69.26773212925312,65.90960011216492,62.58750282355413,59.6936259514236,56.82929431543431,53.99349069007083,51.18514762671027,48.40313386314091,47.44433442474248,46.49244003968737,45.54734172494784,44.608930545628,43.67709748530159,42.751733307391895,41.83272840651039,40.91997264852303,40.01335519796183,39.11276433121391,38.21808723370994,37.32920977909285,36.44601628806428,35.56838926427921,34.696209104278594 +PV+Storage - Class 6/Conservative,94.56441784295696,95.56599371668523,95.98977272512995,94.26766108192929,91.99871191200268,89.73140161865052,87.46588847626997,85.20235904850321,82.94103442379352,81.55378407802499,80.17259427884701,78.79814984162076,77.43125038024799,76.07283523130091,74.72370031228655,73.3897512023195,72.07072228862583,70.76635350669534,69.47639015648355,68.20058272242319,66.93868669689758,65.69046240680687,64.45567484286387,63.23409349124178,62.02549216718779,60.82964885020662,59.64634552040299,58.475367995558024,57.316505768498814 +PV+Storage - Class 7/Advanced,89.87406810146008,90.59538473578183,82.21469462624752,73.6418115721892,69.043526079834,64.53435657183687,60.11023760184504,55.76761409938601,51.503524702972655,47.77875225394742,44.11690090318007,40.51444863812051,36.969034283209126,33.47739228654281,32.904236682272156,32.333419737405066,31.764694302645577,31.198028616014998,30.63317197527903,30.07052763170816,29.510076181838258,28.95131591549724,28.394223946334645,27.839202299818496,27.285992224320232,26.734553410410445,26.184620155984568,25.636596478121582,25.090453588248344 +PV+Storage - Class 7/Moderate,93.92695714755779,95.17501065985903,90.50788472664306,84.40494792259645,80.74308285879815,77.12371781962662,73.54573417340198,70.00799239983382,66.5093224984582,63.46147720523482,60.44571215694394,57.460941919731496,54.50603140319099,51.57978196091934,50.57135179639105,49.57029857969395,48.57650644324421,47.58985967318171,46.610242575834576,45.6375393351811,44.6716338602103,43.71240962093313,42.75974947164288,41.81353545983557,40.87364861898901,39.939968743154196,39.01237414102635,38.09074136683172,37.174944924980494 +PV+Storage - Class 7/Conservative,99.07454188474314,101.28032597836756,101.72896630495308,99.9190172937674,97.53463600588674,95.15205743964154,92.77145699841967,90.39304124040405,88.01705472389915,86.56020978050142,85.10985352981416,83.66671887692542,82.23166141158376,80.80568601424201,79.3742052023608,77.95926576302435,76.56057280567234,75.17783784759955,73.8107786049764,72.45911878899688,71.12258790678668,69.80092106668933,68.49385878756101,67.20114681169657,65.92253592100992,64.6577817560902,63.4066446377508,62.168889390684654,60.94428516883703 +PV+Storage - Class 8/Advanced,93.01561322558115,94.61453382573023,85.92109262832928,77.02599863140267,72.25602702532632,67.5784091991367,62.98894300204317,58.48395635876818,54.0603940579094,50.19658419289425,46.398029721087156,42.66109157786471,38.983336645387624,35.361394435777825,34.767352301648515,34.17574111597419,33.5863051030843,32.99901209998582,32.41360271044394,31.830496422021458,31.24967403545003,30.67061572746643,30.09329877748342,29.51814162568165,28.944876832804265,28.373463790985795,27.803627983171435,27.235790225358492,26.669922125867423 +PV+Storage - Class 8/Moderate,97.21777908385864,99.35750073632738,94.51401585081214,88.17905331506019,84.37775345303025,80.6208096533609,76.9070611617543,73.23532682968687,69.60439536621666,66.44151695341255,63.31216165693185,60.21520782695818,57.14948393542666,54.11375444474632,53.07069127362791,52.03519683342025,51.00715359291879,49.986444171340345,48.97295120377549,47.966557197529205,46.96714437824026,45.97459452451797,44.98878878967993,44.00960750898568,43.03692999054434,42.07063428782915,41.110596951440485,40.156692757424835,39.20879440906694 +PV+Storage - Class 8/Conservative,102.5619675244462,105.69889820798653,106.16676239571598,104.28889368068248,101.81525521848279,99.34354617010291,96.87395518381737,94.4067042784645,91.94205616027446,90.43139762285843,88.92755883950335,87.43130990038242,85.94354967822301,84.46533373488002,82.97806179084544,81.50806062674174,80.0550221351569,78.6186449838238,77.19863439832778,75.79470195053464,74.40656535238062,73.03394825465483,71.676580050421,70.33419568272478,69.0065354562365,67.69334485248653,66.39437434835236,65.10937923746246,63.83811945418964 +PV+Storage - Class 9/Advanced,97.14379798100117,99.8812321939408,90.76469507204776,81.4366813425097,76.43194533556374,71.52516065508257,66.71187189764689,61.98818411866262,57.35085349922972,53.30066908013427,49.319729223417674,45.40419434876246,41.55149172660049,37.758071996173,37.143445083617465,36.53120722097108,35.921093497720925,35.313073058601674,34.70687711251971,34.10294781697769,33.50126808059124,32.90129640917257,32.30301194301657,31.706856153749122,31.112552020253695,30.520060219152185,29.929096319318035,29.34010480573055,28.75305951334625 +PV+Storage - Class 9/Moderate,101.5492187287727,104.8560037117648,99.77445127467193,93.12902586250104,89.13933493910909,85.19691150844014,81.30052339377403,77.4489192815779,73.64081874848607,70.32364589260246,67.04224874186748,63.79544637038109,60.5820081517282,57.40063931594344,56.30819816927915,55.22374043229472,54.14714297704606,53.07828290033551,52.017037385986214,50.96328355792929,49.91689832297877,48.87775820201534,47.84573914814352,46.82071635019452,45.802564019729175,44.79115515944494,43.786361310597556,42.78805227670814,41.796095820432384 +PV+Storage - Class 9/Conservative,107.15771957009562,111.52172124740486,112.01491876358482,110.04754502388647,107.45628288054056,104.86711710679377,102.28025380511781,99.69593536850273,97.11444841863229,95.53287397924613,93.95855556870805,92.39231227993683,90.83510002424902,89.28804115177863,87.72190286798659,86.17421651025617,84.64464986922235,83.13287821224186,81.6385840467652,80.16145689054285,78.70119304830145,77.25749539451775,75.83007316194428,74.41864173554376,73.02292245150441,71.64264240102233,70.27753423855,68.92733599422829,67.59179089023922 +PV+Storage - Class 10/Advanced,104.73726128838949,109.5615144320504,99.66065894531758,89.53157709631733,84.09045329205193,78.75825834273206,73.53003158066264,68.40143120646967,63.368831733674526,58.97403962393362,54.65629084824029,50.41135225836116,46.23637054973437,42.127445743766316,41.47862418060667,40.83203731518782,40.1874041209616,39.54469666266176,38.903629481495315,38.264686730467346,37.62785574341245,36.99255584135472,36.358770045817565,35.72698259695222,35.09689941066281,34.46848402916456,33.84143427263099,33.21623867782429,32.59287572224099 +PV+Storage - Class 10/Moderate,109.52370103184381,114.98033733089207,109.46158388972358,102.24551719606312,97.90989538627929,93.62681897545012,89.39492648143666,85.21283953778361,81.07915250724461,77.4784724772548,73.91765132332029,70.39540063649143,66.91038258012904,63.46119487206155,62.27299444549186,61.093718760546885,59.92323065143266,58.76139340037919,57.60807059197098,56.46312595822421,55.32642321325669,54.197825876238234,53.0771970811501,51.9643993716851,50.85929447939706,49.76174308295293,48.671604546040044,47.588736631134225,46.51299518593039 +PV+Storage - Class 10/Conservative,115.61780771989815,122.24066250116843,122.780494863983,120.64835583864833,117.84056619314023,115.03518025770481,112.23243626536507,109.43261411485928,106.63604445262371,104.92392450601024,103.21986370449662,101.52477134768438,99.83970834635208,98.16591999780836,96.4555754414472,94.76582219835622,93.09628449952768,91.44659532696066,89.81639614179494,88.20533662133451,86.61307440458322,85.03927484591739,83.48361077655932,81.94576227353244,80.42541643580788,78.92226716738412,77.4360149670731,75.96636672480541,74.51303552431328 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/Market/20/df_occ.csv b/tests/data/Utility-Scale_PV-Plus-Battery/Market/20/df_occ.csv index 1fa056a..da4affe 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/Market/20/df_occ.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/Market/20/df_occ.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 1/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 1/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 2/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 2/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 2/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 3/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 3/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 3/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 4/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 4/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 4/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 5/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 5/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 5/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 6/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 6/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 6/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 7/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 7/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 7/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 8/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 8/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 8/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 9/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 9/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 9/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 10/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 10/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 10/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 1/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 1/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 2/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 2/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 2/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 3/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 3/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 3/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 4/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 4/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 4/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 5/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 5/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 5/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 6/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 6/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 6/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 7/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 7/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 7/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 8/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 8/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 8/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 9/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 9/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 9/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 10/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 10/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 10/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/Market/20/df_pv_cost.csv b/tests/data/Utility-Scale_PV-Plus-Battery/Market/20/df_pv_cost.csv index 999c475..e068833 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/Market/20/df_pv_cost.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/Market/20/df_pv_cost.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 1/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 1/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 2/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 2/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 2/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 3/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 3/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 3/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 4/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 4/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 4/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 5/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 5/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 5/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 6/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 6/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 6/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 7/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 7/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 7/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 8/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 8/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 8/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 9/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 9/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 9/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 10/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 10/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 10/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 1/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 1/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 2/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 2/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 2/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 3/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 3/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 3/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 4/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 4/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 4/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 5/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 5/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 5/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 6/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 6/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 6/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 7/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 7/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 7/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 8/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 8/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 8/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 9/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 9/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 9/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 10/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 10/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 10/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/Market/20/df_pvcf.csv b/tests/data/Utility-Scale_PV-Plus-Battery/Market/20/df_pvcf.csv new file mode 100644 index 0000000..19f431d --- /dev/null +++ b/tests/data/Utility-Scale_PV-Plus-Battery/Market/20/df_pvcf.csv @@ -0,0 +1,31 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,0.3163010642353494,0.3194221984203862,0.322543332605423,0.3256644667904598,0.3287856009754966,0.3319067351605334,0.33502786934557016,0.33814900353060695,0.34127013771564374,0.34439127190068053,0.3475124060857173,0.3506335402707541,0.3537546744557909,0.3568758086408277,0.35813848246879754,0.3594011562967674,0.36066383012473724,0.3619265039527071,0.36318917778067694,0.3644518516086468,0.36571452543661664,0.3669771992645865,0.36823987309255635,0.3695025469205262,0.37076522074849605,0.3720278945764659,0.37329056840443575,0.3745532422324056,0.3758159160603752 +PV+Storage - Class 1/Moderate,0.31495213903699626,0.3167243480236799,0.3184965570103635,0.3202687659970471,0.32204097498373074,0.32381318397041436,0.325585392957098,0.3273576019437816,0.3291298109304652,0.33090201991714885,0.33267422890383247,0.3344464378905161,0.3362186468771997,0.33799085586388306,0.33924985271567937,0.3405088495674757,0.341767846419272,0.3430268432710683,0.3442858401228646,0.34554483697466093,0.34680383382645724,0.34806283067825355,0.34932182753004987,0.3505808243818462,0.3518398212336425,0.3530988180854388,0.3543578149372351,0.35561681178903143,0.3568758086408277 +PV+Storage - Class 1/Conservative,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31483399177121735,0.31648805349212206,0.31814211521302677,0.3197961769339315,0.3214502386548362,0.3231043003757409,0.3247583620966456,0.3264124238175503,0.328066485538455,0.32972054725935973,0.33137460898026444,0.33302867070116915,0.33468273242207386,0.33633679414297857,0.33799085586388306 +PV+Storage - Class 2/Advanced,0.30596948724248807,0.3089594755514747,0.3119494638604613,0.3149394521694479,0.3179294404784345,0.32091942878742113,0.32390941709640775,0.32689940540539436,0.329889393714381,0.3328793820233676,0.3358693703323542,0.3388593586413408,0.3418493469503274,0.34483933525931415,0.34608840615670666,0.3473374770540992,0.3485865479514917,0.3498356188488842,0.3510846897462767,0.3523337606436692,0.35358283154106174,0.35483190243845425,0.35608097333584676,0.3573300442332393,0.3585791151306318,0.3598281860280243,0.3610772569254168,0.3623263278228093,0.3635753987202017 +PV+Storage - Class 2/Moderate,0.304672094613403,0.30636469029330454,0.3080572859732061,0.30974988165310763,0.31144247733300917,0.3131350730129107,0.31482766869281226,0.3165202643727138,0.31821286005261534,0.3199054557325169,0.32159805141241843,0.32329064709231997,0.3249832427722215,0.32667583845212333,0.3278867382392694,0.32909763802641545,0.3303085378135615,0.33151943760070757,0.3327303373878536,0.3339412371749997,0.33515213696214574,0.3363630367492918,0.33757393653643786,0.3387848363235839,0.33999573611073,0.34120663589787603,0.3424175356850221,0.34362843547216815,0.34483933525931415 +PV+Storage - Class 2/Conservative,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30455925490140956,0.30613901086931766,0.30771876683722577,0.30929852280513387,0.31087827877304197,0.3124580347409501,0.3140377907088582,0.3156175466767663,0.3171973026446744,0.3187770586125825,0.3203568145804906,0.3219365705483987,0.3235163265163068,0.3250960824842149,0.32667583845212333 +PV+Storage - Class 3/Advanced,0.2915244362124126,0.29450992461701886,0.29749541302162513,0.3004809014262314,0.3034663898308377,0.30645187823544395,0.3094373666400502,0.3124228550446565,0.3154083434492628,0.31839383185386905,0.3213793202584753,0.3243648086630816,0.32735029706768787,0.33033578547229403,0.3313965155987656,0.33245724572523716,0.3335179758517087,0.3345787059781803,0.33563943610465186,0.3367001662311234,0.337760896357595,0.33882162648406655,0.3398823566105381,0.3409430867370097,0.34200381686348125,0.3430645469899528,0.3441252771164244,0.34518600724289594,0.34624673736936756 +PV+Storage - Class 3/Moderate,0.29024488148558486,0.2919508151633634,0.29365674884114196,0.2953626825189205,0.29706861619669905,0.2987745498744776,0.30048048355225615,0.3021864172300347,0.30389235090781325,0.3055982845855918,0.30730421826337034,0.3090101519411489,0.31071608561892744,0.3124220192967057,0.3136162703750783,0.31481052145345084,0.3160047725318234,0.317199023610196,0.31839327468856854,0.3195875257669411,0.32078177684531367,0.32197602792368624,0.3231702790020588,0.32436453008043137,0.32555878115880393,0.3267530322371765,0.32794728331554907,0.32914153439392163,0.33033578547229403 +PV+Storage - Class 3/Conservative,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.29013115257373295,0.2917233573396596,0.29331556210558624,0.2949077668715129,0.2964999716374395,0.29809217640336616,0.2996843811692928,0.30127658593521944,0.3028687907011461,0.3044609954670727,0.30605320023299937,0.307645404998926,0.30923760976485265,0.3108298145307793,0.3124220192967057 +PV+Storage - Class 4/Advanced,0.2776562257671282,0.28060501407588345,0.28355380238463873,0.286502590693394,0.2894513790021493,0.29240016731090457,0.29534895561965985,0.2982977439284151,0.3012465322371704,0.3041953205459257,0.30714410885468096,0.31009289716343624,0.3130416854721915,0.315990473780947,0.3169010371922204,0.3178116006034938,0.31872216401476716,0.31963272742604054,0.3205432908373139,0.3214538542485873,0.3223644176598607,0.32327498107113406,0.32418554448240744,0.3250961078936808,0.3260066713049542,0.3269172347162276,0.32782779812750096,0.32873836153877434,0.32964892495004744 +PV+Storage - Class 4/Moderate,0.2764029014184805,0.2780983653785881,0.27979382933869573,0.28148929329880334,0.28318475725891096,0.28488022121901857,0.2865756851791262,0.2882711491392338,0.2899666130993414,0.291662077059449,0.29335754101955663,0.29505300497966425,0.29674846893977186,0.2984439328998798,0.29961370229195095,0.3007834716840221,0.3019532410760932,0.30312301046816437,0.3042927798602355,0.30546254925230665,0.3066323186443778,0.30780208803644893,0.30897185742852007,0.3101416268205912,0.31131139621266235,0.3124811656047335,0.31365093499680463,0.31482070438887577,0.315990473780947 +PV+Storage - Class 4/Conservative,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2762898704878067,0.27787230351724046,0.27945473654667424,0.281037169576108,0.2826196026055418,0.2842020356349756,0.2857844686644094,0.28736690169384316,0.28894933472327694,0.2905317677527107,0.2921142007821445,0.2936966338115783,0.29527906684101207,0.29686149987044586,0.2984439328998798 +PV+Storage - Class 5/Advanced,0.26380732215278746,0.2666746967630739,0.2695420713733604,0.27240944598364686,0.2752768205939333,0.2781441952042198,0.28101156981450626,0.2838789444247927,0.2867463190350792,0.28961369364536566,0.2924810682556521,0.2953484428659386,0.29821581747622505,0.30108319208651146,0.3018861750841441,0.30268915808177677,0.3034921410794094,0.30429512407704207,0.3050981070746747,0.30590109007230737,0.30670407306994,0.30750705606757267,0.3083100390652053,0.30911302206283797,0.3099160050604706,0.3107189880581033,0.3115219710557359,0.3123249540533686,0.31312793705100117 +PV+Storage - Class 5/Moderate,0.2625896364377628,0.2642393253330246,0.26588901422828637,0.26753870312354816,0.26918839201880995,0.27083808091407174,0.27248776980933354,0.2741374587045953,0.2757871475998571,0.2774368364951189,0.2790865253903807,0.2807362142856425,0.2823859031809043,0.28403559207616635,0.2851720987435227,0.286308605410879,0.2874451120782353,0.28858161874559163,0.28971812541294795,0.29085463208030427,0.2919911387476606,0.2931276454150169,0.2942641520823732,0.29540065874972954,0.29653716541708586,0.2976736720844422,0.2988101787517985,0.2999466854191548,0.30108319208651146 +PV+Storage - Class 5/Conservative,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.2624796571780787,0.2640193668136564,0.2655590764492341,0.2670987860848118,0.2686384957203895,0.2701782053559672,0.2717179149915449,0.2732576246271226,0.2747973342627003,0.276337043898278,0.2778767535338557,0.2794164631694334,0.2809561728050111,0.2824958824405888,0.28403559207616635 +PV+Storage - Class 6/Advanced,0.2501679643957954,0.2529549925300853,0.2557420206643752,0.25852904879866506,0.26131607693295494,0.2641031050672448,0.2668901332015347,0.2696771613358246,0.27246418947011447,0.27525121760440435,0.27803824573869423,0.2808252738729841,0.283612302007274,0.2863993301415639,0.28709651636638006,0.28779370259119624,0.2884908888160124,0.2891880750408286,0.2898852612656448,0.29058244749046097,0.29127963371527715,0.29197681994009334,0.2926740061649095,0.2933711923897257,0.2940683786145419,0.29476556483935806,0.29546275106417424,0.2961599372889904,0.29685712351380666 +PV+Storage - Class 6/Moderate,0.24898509531014731,0.2505892543587891,0.25219341340743084,0.2537975724560726,0.25540173150471435,0.2570058905533561,0.25861004960199785,0.2602142086506396,0.26181836769928135,0.2634225267479231,0.26502668579656485,0.2666308448452066,0.26823500389384836,0.26983916294249016,0.2709431740890951,0.2720471852357,0.2731511963823049,0.2742552075289098,0.2753592186755147,0.2764632298221196,0.27756724096872454,0.27867125211532945,0.27977526326193436,0.28087927440853927,0.2819832855551442,0.2830872967017491,0.284191307848354,0.2852953189949589,0.2863993301415639 +PV+Storage - Class 6/Conservative,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.2488781513735712,0.25037536648563685,0.2518725815977025,0.2533697967097681,0.25486701182183374,0.2563642269338994,0.257861442045965,0.25935865715803064,0.26085587227009627,0.2623530873821619,0.26385030249422753,0.26534751760629316,0.2668447327183588,0.2683419478304244,0.26983916294249016 +PV+Storage - Class 7/Advanced,0.23732722966705613,0.24003207341619803,0.24273691716533993,0.24544176091448183,0.24814660466362373,0.25085144841276563,0.2535562921619075,0.2562611359110494,0.25896597966019125,0.2616708234093331,0.264375667158475,0.26708051090761686,0.26978535465675874,0.27249019840590066,0.27309397605227376,0.27369775369864685,0.27430153134501994,0.27490530899139304,0.27550908663776613,0.2761128642841392,0.2767166419305123,0.2773204195768854,0.2779241972232585,0.2785279748696316,0.2791317525160047,0.2797355301623778,0.2803393078087509,0.280943085455124,0.28154686310149707 +PV+Storage - Class 7/Moderate,0.2361866570351548,0.23775092815239535,0.2393151992696359,0.24087947038687646,0.24244374150411702,0.24400801262135757,0.24557228373859813,0.24713655485583869,0.24870082597307924,0.2502650970903198,0.25182936820756036,0.2533936393248009,0.25495791044204147,0.25652218155928197,0.2575867160157232,0.2586512504721644,0.25971578492860564,0.26078031938504687,0.2618448538414881,0.2629093882979293,0.26397392275437054,0.26503845721081176,0.266102991667253,0.2671675261236942,0.26823206058013543,0.26929659503657666,0.2703611294930179,0.2714256639494591,0.27249019840590066 +PV+Storage - Class 7/Conservative,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23608237229400542,0.2375423586700966,0.23900234504618778,0.24046233142227896,0.24192231779837015,0.24338230417446133,0.2448422905505525,0.2463022769266437,0.24776226330273488,0.24922224967882606,0.25068223605491724,0.2521422224310084,0.2536022088070996,0.2550621951831908,0.25652218155928197 +PV+Storage - Class 8/Advanced,0.2281821505495731,0.23078390199455984,0.23338565343954656,0.2359874048845333,0.23858915632952002,0.24119090777450675,0.24379265921949347,0.2463944106644802,0.24899616210946693,0.25159791355445366,0.2541996649994404,0.25680141644442717,0.2594031678894139,0.2620049193344006,0.26258435664047414,0.26316379394654765,0.26374323125262117,0.2643226685586947,0.2649021058647682,0.2654815431708417,0.26606098047691523,0.26664041778298875,0.26721985508906226,0.2677992923951358,0.2683787297012093,0.2689581670072828,0.2695376043133563,0.27011704161942984,0.27069647892550364 +PV+Storage - Class 8/Moderate,0.22709348720429637,0.22860657530400635,0.23011966340371634,0.23163275150342633,0.2331458396031363,0.2346589277028463,0.23617201580255628,0.23768510390226627,0.23919819200197626,0.24071128010168624,0.24222436820139623,0.24373745630110621,0.2452505444008162,0.24676363250052624,0.2477797182894512,0.24879580407837615,0.2498118898673011,0.25082797565622605,0.25184406144515104,0.252860147234076,0.253876233023001,0.254892318811926,0.25590840460085096,0.25692449038977594,0.2579405761787009,0.2589566619676259,0.2599727477565509,0.26098883354547586,0.2620049193344006 +PV+Storage - Class 8/Conservative,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.2269926146643157,0.228404830224045,0.22981704578377432,0.23122926134350363,0.23264147690323295,0.23405369246296226,0.23546590802269157,0.23687812358242089,0.2382903391421502,0.2397025547018795,0.24111477026160882,0.24252698582133814,0.24393920138106745,0.24535141694079676,0.24676363250052624 +PV+Storage - Class 9/Advanced,0.21713140838524053,0.21963875915778158,0.22214610993032263,0.22465346070286368,0.22716081147540473,0.22966816224794578,0.23217551302048683,0.23468286379302788,0.23719021456556894,0.23969756533810999,0.24220491611065104,0.2447122668831921,0.24721961765573314,0.24972696842827422,0.25024842847540524,0.25076988852253623,0.25129134856966723,0.2518128086167982,0.2523342686639292,0.2528557287110602,0.2533771887581912,0.2538986488053222,0.2544201088524532,0.2549415688995842,0.2554630289467152,0.2559844889938462,0.2565059490409772,0.25702740908810817,0.2575488691352394 +PV+Storage - Class 9/Moderate,0.21608721792621363,0.21755037823972778,0.21901353855324193,0.22047669886675608,0.22193985918027023,0.22340301949378438,0.22486617980729853,0.22632934012081268,0.22779250043432683,0.22925566074784098,0.23071882106135513,0.23218198137486928,0.23364514168838343,0.23510830200189767,0.2360828797636561,0.23705745752541454,0.23803203528717298,0.23900661304893142,0.23998119081068986,0.2409557685724483,0.24193034633420674,0.24290492409596517,0.2438795018577236,0.24485407961948205,0.2458286573812405,0.24680323514299893,0.24777781290475737,0.2487523906665158,0.24972696842827422 +PV+Storage - Class 9/Conservative,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.2159896739053127,0.21735529019792593,0.21872090649053916,0.22008652278315238,0.2214521390757656,0.22281775536837883,0.22418337166099206,0.22554898795360528,0.2269146042462185,0.22828022053883174,0.22964583683144496,0.23101145312405819,0.2323770694166714,0.23374268570928464,0.23510830200189767 +PV+Storage - Class 10/Advanced,0.1992360535776035,0.20159828588854806,0.20396051819949262,0.2063227505104372,0.20868498282138176,0.21104721513232633,0.2134094474432709,0.21577167975421546,0.21813391206516003,0.2204961443761046,0.22285837668704916,0.22522060899799373,0.2275828413089383,0.22994507361988278,0.23036530774655664,0.2307855418732305,0.23120577599990436,0.2316260101265782,0.23204624425325207,0.23246647837992593,0.23288671250659979,0.23330694663327364,0.2337271807599475,0.23414741488662136,0.23456764901329522,0.23498788313996907,0.23540811726664293,0.2358283513933168,0.2362485855199907 +PV+Storage - Class 10/Moderate,0.19825019798609134,0.19962657470552375,0.20100295142495617,0.20237932814438858,0.203755704863821,0.2051320815832534,0.20650845830268583,0.20788483502211824,0.20926121174155066,0.21063758846098307,0.2120139651804155,0.2133903418998479,0.21476671861928032,0.21614309533871287,0.2170632272241242,0.2179833591095355,0.21890349099494683,0.21982362288035814,0.22074375476576946,0.22166388665118078,0.2225840185365921,0.22350415042200342,0.22442428230741474,0.22534441419282605,0.22626454607823737,0.2271846779636487,0.22810480984906,0.22902494173447133,0.22994507361988278 +PV+Storage - Class 10/Conservative,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19815843953812917,0.19944305780959942,0.20072767608106967,0.20201229435253992,0.20329691262401017,0.20458153089548042,0.20586614916695067,0.20715076743842092,0.20843538570989117,0.20972000398136142,0.21100462225283168,0.21228924052430193,0.21357385879577218,0.21485847706724243,0.21614309533871287 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/Market/20/df_tc.csv b/tests/data/Utility-Scale_PV-Plus-Battery/Market/20/df_tc.csv index f28ad30..598b75f 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/Market/20/df_tc.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/Market/20/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12361965028351134,0.12406031656701476,0.12525352378977045,0.12544238910299085,0.12544077028175565,0.12544036946393539,0.1254399430291799,0.12543948859286436,0.12543900345655418,0.12543848455508794,0.12543823984484423,0.125437980996973,0.12543770688392786,0.1254374162487736,0.1254371076864899,0.12543670344395494,0.12543628805127077,0.12543586104105944,0.12543542191947116,0.12543497016428307,0.1254345052228341,0.12543402650977692,0.12543353340462518,0.1242008744523172,0.12297428420321596,0.12053996128548987,0.12053941463258289,0.12053885021363385,0.12053826714920492,0.12053766450089777 -10 year CRF/Moderate,0.12361965028351134,0.12406031656701476,0.12525352378977045,0.12544238910299085,0.12544077028175565,0.12544036946393539,0.1254399430291799,0.12543948859286436,0.12543900345655418,0.12543848455508794,0.12543823984484423,0.125437980996973,0.12543770688392786,0.1254374162487736,0.1254371076864899,0.12543670344395494,0.12543628805127077,0.12543586104105944,0.12543542191947116,0.12543497016428307,0.1254345052228341,0.12543402650977692,0.12543353340462518,0.1242008744523172,0.12297428420321596,0.12053996128548987,0.12053941463258289,0.12053885021363385,0.12053826714920492,0.12053766450089777 -10 year CRF/Conservative,0.12361965028351134,0.12406031656701476,0.12525352378977045,0.12544238910299085,0.12544077028175565,0.12544036946393539,0.1254399430291799,0.12543948859286436,0.12543900345655418,0.12543848455508794,0.12543823984484423,0.125437980996973,0.12543770688392786,0.1254374162487736,0.1254371076864899,0.12543670344395494,0.12543628805127077,0.12543586104105944,0.12543542191947116,0.12543497016428307,0.1254345052228341,0.12543402650977692,0.12543353340462518,0.1242008744523172,0.12297428420321596,0.12053996128548987,0.12053941463258289,0.12053885021363385,0.12053826714920492,0.12053766450089777 -ITC Schedule - PV/*,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.22500000894069672,0.15000000596046448,0.0,0.0,0.0,0.0,0.0 -ITC Schedule - Battery/*,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.22500000894069672,0.15000000596046448,0.0,0.0,0.0,0.0,0.0 -PTC/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8324446739599706,0.8324291780636162,0.8324209993527649,0.832421289432236,0.8324268314791483,0.8324282036970115,0.8324296636221371,0.8324312194197014,0.832432880329488,0.8324346568471055,0.8324354946436464,0.8324363808445608,0.8324373193105793,0.8324383143454878,0.83243937076015,0.8324407547575123,0.8324421769357273,0.8324436388954802,0.8324451423281334,0.8324466890222391,0.8324482808706153,0.8324499198780484,0.8324516081696942,0.8367003409862109,0.8409853289681756,0.849663776243272,0.8496657517488788,0.8496677914705426,0.8496698985876716,0.8496720764928736 -PVD/Moderate,0.8324446739599706,0.8324291780636162,0.8324209993527649,0.832421289432236,0.8324268314791483,0.8324282036970115,0.8324296636221371,0.8324312194197014,0.832432880329488,0.8324346568471055,0.8324354946436464,0.8324363808445608,0.8324373193105793,0.8324383143454878,0.83243937076015,0.8324407547575123,0.8324421769357273,0.8324436388954802,0.8324451423281334,0.8324466890222391,0.8324482808706153,0.8324499198780484,0.8324516081696942,0.8367003409862109,0.8409853289681756,0.849663776243272,0.8496657517488788,0.8496677914705426,0.8496698985876716,0.8496720764928736 -PVD/Conservative,0.8324446739599706,0.8324291780636162,0.8324209993527649,0.832421289432236,0.8324268314791483,0.8324282036970115,0.8324296636221371,0.8324312194197014,0.832432880329488,0.8324346568471055,0.8324354946436464,0.8324363808445608,0.8324373193105793,0.8324383143454878,0.83243937076015,0.8324407547575123,0.8324421769357273,0.8324436388954802,0.8324451423281334,0.8324466890222391,0.8324482808706153,0.8324499198780484,0.8324516081696942,0.8367003409862109,0.8409853289681756,0.849663776243272,0.8496657517488788,0.8496677914705426,0.8496698985876716,0.8496720764928736 -PFF PV/Advanced,0.6973733088345344,0.6973778743437449,0.6973802840126575,0.697380198547418,0.6973785657108498,0.6973781614184391,0.6973777312851022,0.6973772729051578,0.6973767835563163,0.6973762601462883,0.6973760133088202,0.6973757522101173,0.6973754757127044,0.6973751825485702,0.6973748713003042,0.6973744635373352,0.6973740445252566,0.6973736137924637,0.6973731708406351,0.6973727151428154,0.697372246141329,0.6973717632455119,0.6973712658292357,0.7862403371617626,0.8749873320549252,1.052109539449208,1.0521088546994863,1.0521081476911962,1.052107417322291,1.0521066624168252 -PFF PV/Moderate,0.6973733088345344,0.6973778743437449,0.6973802840126575,0.697380198547418,0.6973785657108498,0.6973781614184391,0.6973777312851022,0.6973772729051578,0.6973767835563163,0.6973762601462883,0.6973760133088202,0.6973757522101173,0.6973754757127044,0.6973751825485702,0.6973748713003042,0.6973744635373352,0.6973740445252566,0.6973736137924637,0.6973731708406351,0.6973727151428154,0.697372246141329,0.6973717632455119,0.6973712658292357,0.7862403371617626,0.8749873320549252,1.052109539449208,1.0521088546994863,1.0521081476911962,1.052107417322291,1.0521066624168252 -PFF PV/Conservative,0.6973733088345344,0.6973778743437449,0.6973802840126575,0.697380198547418,0.6973785657108498,0.6973781614184391,0.6973777312851022,0.6973772729051578,0.6973767835563163,0.6973762601462883,0.6973760133088202,0.6973757522101173,0.6973754757127044,0.6973751825485702,0.6973748713003042,0.6973744635373352,0.6973740445252566,0.6973736137924637,0.6973731708406351,0.6973727151428154,0.697372246141329,0.6973717632455119,0.6973712658292357,0.7862403371617626,0.8749873320549252,1.052109539449208,1.0521088546994863,1.0521081476911962,1.052107417322291,1.0521066624168252 -PFF Battery/Advanced,0.6973733088345344,0.6973778743437449,0.6973802840126575,0.697380198547418,0.6973785657108498,0.6973781614184391,0.6973777312851022,0.6973772729051578,0.6973767835563163,0.6973762601462883,0.6973760133088202,0.6973757522101173,0.6973754757127044,0.6973751825485702,0.6973748713003042,0.6973744635373352,0.6973740445252566,0.6973736137924637,0.6973731708406351,0.6973727151428154,0.697372246141329,0.6973717632455119,0.6973712658292357,0.7862403371617626,0.8749873320549252,1.052109539449208,1.0521088546994863,1.0521081476911962,1.052107417322291,1.0521066624168252 -PFF Battery/Moderate,0.6973733088345344,0.6973778743437449,0.6973802840126575,0.697380198547418,0.6973785657108498,0.6973781614184391,0.6973777312851022,0.6973772729051578,0.6973767835563163,0.6973762601462883,0.6973760133088202,0.6973757522101173,0.6973754757127044,0.6973751825485702,0.6973748713003042,0.6973744635373352,0.6973740445252566,0.6973736137924637,0.6973731708406351,0.6973727151428154,0.697372246141329,0.6973717632455119,0.6973712658292357,0.7862403371617626,0.8749873320549252,1.052109539449208,1.0521088546994863,1.0521081476911962,1.052107417322291,1.0521066624168252 -PFF Battery/Conservative,0.6973733088345344,0.6973778743437449,0.6973802840126575,0.697380198547418,0.6973785657108498,0.6973781614184391,0.6973777312851022,0.6973772729051578,0.6973767835563163,0.6973762601462883,0.6973760133088202,0.6973757522101173,0.6973754757127044,0.6973751825485702,0.6973748713003042,0.6973744635373352,0.6973740445252566,0.6973736137924637,0.6973731708406351,0.6973727151428154,0.697372246141329,0.6973717632455119,0.6973712658292357,0.7862403371617626,0.8749873320549252,1.052109539449208,1.0521088546994863,1.0521081476911962,1.052107417322291,1.0521066624168252 -Year (Advanced)/nan,2021,2022,2023,2024.0,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9349585462260089,0.9349519954892488,0.9349485379753856,0.9349486606057297,0.9349510034842052,0.9349515835816985,0.9349522007559935,0.9349528584586811,0.9349535605955989,0.9349543116034296,0.9349546657743402,0.9349550404074081,0.9349554371346587,0.9349558577754039,0.9349563043633056,0.9349568894324775,0.9349574906412474,0.934958108666209,0.9349587442222814,0.9349593980654629,0.9349600709958206,0.9349607638607463,0.9349614775585067,0.9367533924561541,0.9385522121598243,0.9421699110144507,0.942170730677453,0.9421715769827084,0.9421724512492118,0.9421733548843997 -2/nan,0.8741474831610521,0.8741352338693282,0.874128768662311,0.874128997968448,0.8741333789161223,0.8741344636419257,0.8741356176984756,0.8741368475400587,0.8741381604703882,0.874139564785843,0.8741402270532082,0.874140927583218,0.8741416694276607,0.8741424559885413,0.8741432910686899,0.8741443850972539,0.8741455093061784,0.8741466649606946,0.8741478533977054,0.8741490760309328,0.87415033435651,0.8741516299590703,0.874152964518386,0.8775069182781136,0.8808802549500999,0.8876841412209778,0.8876856857452858,0.8876872804740835,0.8876889278929484,0.887690630654125 -3/nan,0.8172916600433818,0.8172744812335897,0.8172654142630518,0.8172657358472291,0.8172718797966675,0.8172734010453572,0.8172750195263897,0.8172767442916383,0.8172785855842764,0.8172805550396696,0.8172814838244381,0.8172824662703366,0.8172835066573587,0.8172846097566648,0.8172857809015597,0.8172873152053943,0.8172888918362197,0.8172905125685254,0.8172921792773216,0.8172938939453616,0.8172956586709829,0.8172974756766487,0.817299347318259,0.8220075826007681,0.8267521119313264,0.8363492883431077,0.836351471150552,0.836353724911759,0.8363560531396841,0.8363584595828455 -4/nan,0.7641338223168019,0.7641124070917853,0.7641011042030881,0.764101505089323,0.764109164135317,0.7641110605265572,0.7641130781290955,0.7641152282272718,0.7641175235905541,0.7641199787239831,0.7641211365526343,0.7641223612760488,0.7641236582297776,0.7641250333616789,0.7641264933204004,0.7641284059970561,0.7641303714401579,0.7641323918619048,0.7641344695998162,0.7641366071257336,0.7641388070555982,0.7641410721600992,0.7641434053762827,0.770018391625952,0.7759500235609531,0.787983134575225,0.7879858766770784,0.7879887079154742,0.7879916327037322,0.7879946557511182 -5/nan,0.7144334476354405,0.7144084197885578,0.714395210240055,0.7143956787500846,0.714404629779792,0.7144068460715958,0.7144092040232342,0.7144117168228954,0.7144143993944801,0.7144172686903089,0.7144186218366771,0.7144200531630522,0.7144215689051561,0.7144231760143276,0.7144248822609336,0.7144271175980049,0.7144294146044544,0.714431775865793,0.7144342041140033,0.7144367022380611,0.7144392732953637,0.7144419205241761,0.7144446473571981,0.7213173406092419,0.7282696111386003,0.7424139997836275,0.7424172291923564,0.742420563581289,0.742424008148344,0.7424275684400086 -6/nan,0.667965657576467,0.6679375776756331,0.6679227573505576,0.6679232829899128,0.6679333255063786,0.6679358120562452,0.6679384575418604,0.6679412767599399,0.6679442864546354,0.6679475056459502,0.6679490238022752,0.6679506296729242,0.6679523302541489,0.667954133345104,0.6679560476638722,0.6679585555956414,0.6679611327188761,0.6679637819345228,0.6679665063078735,0.667969309080372,0.6679721936824358,0.6679751637474222,0.6679782231268523,0.6756964658531587,0.6835190545829085,0.6994801321120228,0.6994837832956926,0.6994875531737741,0.69949144762339,0.6994954729157902 -Year (Moderate)/nan,2021,2022,2023,2024.0,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9349585462260089,0.9349519954892488,0.9349485379753856,0.9349486606057297,0.9349510034842052,0.9349515835816985,0.9349522007559935,0.9349528584586811,0.9349535605955989,0.9349543116034296,0.9349546657743402,0.9349550404074081,0.9349554371346587,0.9349558577754039,0.9349563043633056,0.9349568894324775,0.9349574906412474,0.934958108666209,0.9349587442222814,0.9349593980654629,0.9349600709958206,0.9349607638607463,0.9349614775585067,0.9367533924561541,0.9385522121598243,0.9421699110144507,0.942170730677453,0.9421715769827084,0.9421724512492118,0.9421733548843997 -2/nan,0.8741474831610521,0.8741352338693282,0.874128768662311,0.874128997968448,0.8741333789161223,0.8741344636419257,0.8741356176984756,0.8741368475400587,0.8741381604703882,0.874139564785843,0.8741402270532082,0.874140927583218,0.8741416694276607,0.8741424559885413,0.8741432910686899,0.8741443850972539,0.8741455093061784,0.8741466649606946,0.8741478533977054,0.8741490760309328,0.87415033435651,0.8741516299590703,0.874152964518386,0.8775069182781136,0.8808802549500999,0.8876841412209778,0.8876856857452858,0.8876872804740835,0.8876889278929484,0.887690630654125 -3/nan,0.8172916600433818,0.8172744812335897,0.8172654142630518,0.8172657358472291,0.8172718797966675,0.8172734010453572,0.8172750195263897,0.8172767442916383,0.8172785855842764,0.8172805550396696,0.8172814838244381,0.8172824662703366,0.8172835066573587,0.8172846097566648,0.8172857809015597,0.8172873152053943,0.8172888918362197,0.8172905125685254,0.8172921792773216,0.8172938939453616,0.8172956586709829,0.8172974756766487,0.817299347318259,0.8220075826007681,0.8267521119313264,0.8363492883431077,0.836351471150552,0.836353724911759,0.8363560531396841,0.8363584595828455 -4/nan,0.7641338223168019,0.7641124070917853,0.7641011042030881,0.764101505089323,0.764109164135317,0.7641110605265572,0.7641130781290955,0.7641152282272718,0.7641175235905541,0.7641199787239831,0.7641211365526343,0.7641223612760488,0.7641236582297776,0.7641250333616789,0.7641264933204004,0.7641284059970561,0.7641303714401579,0.7641323918619048,0.7641344695998162,0.7641366071257336,0.7641388070555982,0.7641410721600992,0.7641434053762827,0.770018391625952,0.7759500235609531,0.787983134575225,0.7879858766770784,0.7879887079154742,0.7879916327037322,0.7879946557511182 -5/nan,0.7144334476354405,0.7144084197885578,0.714395210240055,0.7143956787500846,0.714404629779792,0.7144068460715958,0.7144092040232342,0.7144117168228954,0.7144143993944801,0.7144172686903089,0.7144186218366771,0.7144200531630522,0.7144215689051561,0.7144231760143276,0.7144248822609336,0.7144271175980049,0.7144294146044544,0.714431775865793,0.7144342041140033,0.7144367022380611,0.7144392732953637,0.7144419205241761,0.7144446473571981,0.7213173406092419,0.7282696111386003,0.7424139997836275,0.7424172291923564,0.742420563581289,0.742424008148344,0.7424275684400086 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12287063565815391,0.1257799348942481,0.1262220938784933,0.1263093828862928,0.12646707774751845,0.12663643306807976,0.12681879553566264,0.12701572816939524,0.12722905574370008,0.1274681121690237,0.12772462077836613,0.12800057779449014,0.12829829818959376,0.12862048247662158,0.12871804950024726,0.12881854877405163,0.12892211455612465,0.12902888943229515,0.1291390249726224,0.1292526824510662,0.12937003363557215,0.1294912616567475,0.1296165619644311,0.12974614338273288,0.12988022927560314,0.13001905883672416,0.13016288851951804,0.13031199362541304,0.13046667007125667 +10 year CRF/Moderate,0.12287063565815391,0.1257799348942481,0.1262220938784933,0.1263093828862928,0.12646707774751845,0.12663643306807976,0.12681879553566264,0.12701572816939524,0.12722905574370008,0.1274681121690237,0.12772462077836613,0.12800057779449014,0.12829829818959376,0.12862048247662158,0.12871804950024726,0.12881854877405163,0.12892211455612465,0.12902888943229515,0.1291390249726224,0.1292526824510662,0.12937003363557215,0.1294912616567475,0.1296165619644311,0.12974614338273288,0.12988022927560314,0.13001905883672416,0.13016288851951804,0.13031199362541304,0.13046667007125667 +10 year CRF/Conservative,0.12287063565815391,0.1257799348942481,0.1262220938784933,0.1263093828862928,0.12646707774751845,0.12663643306807976,0.12681879553566264,0.12701572816939524,0.12722905574370008,0.1274681121690237,0.12772462077836613,0.12800057779449014,0.12829829818959376,0.12862048247662158,0.12871804950024726,0.12881854877405163,0.12892211455612465,0.12902888943229515,0.1291390249726224,0.1292526824510662,0.12937003363557215,0.1294912616567475,0.1296165619644311,0.12974614338273288,0.12988022927560314,0.13001905883672416,0.13016288851951804,0.13031199362541304,0.13046667007125667 +ITC Schedule - PV/*,0.30000001192092896,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +ITC Schedule - Battery/*,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896 +PTC/Advanced,0,22.444973004338287,22.50525655362315,22.51712979473138,22.538556691523574,22.56153485873342,22.586239532159784,22.61287345207679,22.641672500221294,22.673880496998972,22.708364170740566,22.74537503762105,22.78520336205539,22.828185980292393,22.841178142815657,22.854548986652485,22.868315308844895,22.88249491464548,22.897106694342746,22.912170707225755,22.927708273476416,22.943742074877424,22.960296265340798,22.977396592394832,22.995070530921588,23.013347430613788,23.032258678826604,23.051837880738308,23.072121059011526 +PTC/Moderate,0,22.444973004338287,22.50525655362315,22.51712979473138,22.538556691523574,22.56153485873342,22.586239532159784,22.61287345207679,22.641672500221294,22.673880496998972,22.708364170740566,22.74537503762105,22.78520336205539,22.828185980292393,22.841178142815657,22.854548986652485,22.868315308844895,22.88249491464548,22.897106694342746,22.912170707225755,22.927708273476416,22.943742074877424,22.960296265340798,22.977396592394832,22.995070530921588,23.013347430613788,23.032258678826604,23.051837880738308,23.072121059011526 +PTC/Conservative,0,22.444973004338287,22.50525655362315,22.51712979473138,22.538556691523574,22.56153485873342,22.586239532159784,22.61287345207679,22.641672500221294,22.673880496998972,22.708364170740566,22.74537503762105,22.78520336205539,22.828185980292393,22.841178142815657,22.854548986652485,22.868315308844895,22.88249491464548,22.897106694342746,22.912170707225755,22.927708273476416,22.943742074877424,22.960296265340798,22.977396592394832,22.995070530921588,23.013347430613788,23.032258678826604,23.051837880738308,23.072121059011526 +PVD/Advanced,0.8361493961023314,0.8300728389377308,0.8297273718418564,0.8294669912756999,0.8289325980307156,0.8283596953477356,0.8277439519423412,0.8270803593997395,0.8263630938876402,0.8255612556878178,0.8247031438033797,0.8237825746719596,0.8227924165900348,0.8217243989431671,0.8214016862974114,0.821069621344866,0.820727791279458,0.8203757586168202,0.8200130593195983,0.819639200748912,0.8192536594227772,0.8188558785598978,0.8184452653843729,0.8180211881636367,0.8175829729481938,0.8171298999774013,0.8166611997105218,0.816176048436466,0.8156735634088514 +PVD/Moderate,0.8361493961023314,0.8300728389377308,0.8297273718418564,0.8294669912756999,0.8289325980307156,0.8283596953477356,0.8277439519423412,0.8270803593997395,0.8263630938876402,0.8255612556878178,0.8247031438033797,0.8237825746719596,0.8227924165900348,0.8217243989431671,0.8214016862974114,0.821069621344866,0.820727791279458,0.8203757586168202,0.8200130593195983,0.819639200748912,0.8192536594227772,0.8188558785598978,0.8184452653843729,0.8180211881636367,0.8175829729481938,0.8171298999774013,0.8166611997105218,0.816176048436466,0.8156735634088514 +PVD/Conservative,0.8361493961023314,0.8300728389377308,0.8297273718418564,0.8294669912756999,0.8289325980307156,0.8283596953477356,0.8277439519423412,0.8270803593997395,0.8263630938876402,0.8255612556878178,0.8247031438033797,0.8237825746719596,0.8227924165900348,0.8217243989431671,0.8214016862974114,0.821069621344866,0.820727791279458,0.8203757586168202,0.8200130593195983,0.819639200748912,0.8192536594227772,0.8188558785598978,0.8184452653843729,0.8180211881636367,0.8175829729481938,0.8171298999774013,0.8166611997105218,0.816176048436466,0.8156735634088514 +PFF PV/Advanced,0.6962817977224375,1.058900149821476,1.0590198956206656,1.059110148728299,1.05929538010624,1.0594939596249566,1.0597073885941843,1.0599374030305777,1.060186021590791,1.0604639547346562,1.0607613934621736,1.0610804811196304,1.0614236896979867,1.0617938859574856,1.0619057446095426,1.0620208449580277,1.062139330089776,1.0622613516456105,1.0623870704701526,1.0625166573218827,1.0626502936501174,1.0627881724463806,1.0629304991786457,1.0630774928180446,1.0632293869689402,1.0633864311147547,1.0635488919936866,1.06371705512046,1.063891226472612 +PFF PV/Moderate,0.6962817977224375,1.058900149821476,1.0590198956206656,1.059110148728299,1.05929538010624,1.0594939596249566,1.0597073885941843,1.0599374030305777,1.060186021590791,1.0604639547346562,1.0607613934621736,1.0610804811196304,1.0614236896979867,1.0617938859574856,1.0619057446095426,1.0620208449580277,1.062139330089776,1.0622613516456105,1.0623870704701526,1.0625166573218827,1.0626502936501174,1.0627881724463806,1.0629304991786457,1.0630774928180446,1.0632293869689402,1.0633864311147547,1.0635488919936866,1.06371705512046,1.063891226472612 +PFF PV/Conservative,0.6962817977224375,1.058900149821476,1.0590198956206656,1.059110148728299,1.05929538010624,1.0594939596249566,1.0597073885941843,1.0599374030305777,1.060186021590791,1.0604639547346562,1.0607613934621736,1.0610804811196304,1.0614236896979867,1.0617938859574856,1.0619057446095426,1.0620208449580277,1.062139330089776,1.0622613516456105,1.0623870704701526,1.0625166573218827,1.0626502936501174,1.0627881724463806,1.0629304991786457,1.0630774928180446,1.0632293869689402,1.0633864311147547,1.0635488919936866,1.06371705512046,1.063891226472612 +PFF Battery/Advanced,0.6962817977224375,0.6980721154341534,0.6981738993627505,0.6982506145037011,0.6984080611738469,0.6985768537635725,0.6987582683861439,0.6989537806557071,0.6991651064304067,0.6994013496010354,0.6996541725176524,0.6999253970245888,0.700217124314146,0.7005317911325134,0.700626870986095,0.7007247062816214,0.700825418642901,0.7009291369646334,0.7010359979647447,0.7011461467879428,0.7012597376661458,0.7013769346421478,0.7014979123637248,0.7016228569563377,0.7017519669836935,0.7018854545066999,0.7020235462528236,0.7021664849095788,0.7023145305578696 +PFF Battery/Moderate,0.6962817977224375,0.6980721154341534,0.6981738993627505,0.6982506145037011,0.6984080611738469,0.6985768537635725,0.6987582683861439,0.6989537806557071,0.6991651064304067,0.6994013496010354,0.6996541725176524,0.6999253970245888,0.700217124314146,0.7005317911325134,0.700626870986095,0.7007247062816214,0.700825418642901,0.7009291369646334,0.7010359979647447,0.7011461467879428,0.7012597376661458,0.7013769346421478,0.7014979123637248,0.7016228569563377,0.7017519669836935,0.7018854545066999,0.7020235462528236,0.7021664849095788,0.7023145305578696 +PFF Battery/Conservative,0.6962817977224375,0.6980721154341534,0.6981738993627505,0.6982506145037011,0.6984080611738469,0.6985768537635725,0.6987582683861439,0.6989537806557071,0.6991651064304067,0.6994013496010354,0.6996541725176524,0.6999253970245888,0.700217124314146,0.7005317911325134,0.700626870986095,0.7007247062816214,0.700825418642901,0.7009291369646334,0.7010359979647447,0.7011461467879428,0.7012597376661458,0.7013769346421478,0.7014979123637248,0.7016228569563377,0.7017519669836935,0.7018854545066999,0.7020235462528236,0.7021664849095788,0.7023145305578696 +Year (Advanced)/nan,2022,2023,2024,2025.0,2026,2027,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9365214987936741,0.9339545802992149,0.9338081305678302,0.933697713810924,0.93347100047494,0.9332278017067407,0.9329662459392184,0.9326841661769519,0.9323790390598455,0.9320376485812156,0.9316719641491142,0.9312792778644581,0.9308564605190746,0.930399875566007,0.9302618073092954,0.9301196861995054,0.9299733309970589,0.929822549482824,0.929667137612743,0.9295068785929912,0.9293415418667744,0.9291708820027396,0.9289946374736329,0.9288125293123125,0.9286242596304525,0.9284295099832323,0.9282279395609251,0.9280191831855357,0.9278028490874112 +2/nan,0.8770725177027497,0.8722711580618826,0.8719976247145859,0.8717914207757461,0.8713681087276853,0.8709141298783957,0.8704260160619182,0.8698997538371962,0.8693306724781609,0.8686941783728016,0.8680126487814684,0.8672810933797466,0.8664937500900994,0.8656439284532413,0.8653870301383568,0.8651226306558663,0.8648503963657652,0.8645699735267386,0.8642809867570708,0.8639830373516857,0.8636757014393136,0.8633585279617491,0.8630310364547665,0.8626927146075355,0.862343015574206,0.8619813550077049,0.8616071077815205,0.8612196043603488,0.8608181267747175 +3/nan,0.8213972688297204,0.8146616433347956,0.8142784717943158,0.8139896564982915,0.8133968602359888,0.8127612789017542,0.8120780925731176,0.811341726565181,0.810545697030437,0.8096556793467772,0.808703049396506,0.8076809103481881,0.8065813052707695,0.8053950033173652,0.8050365026785316,0.8046675897497249,0.8042878039223974,0.8038966569909297,0.803493631051563,0.8030781762060571,0.8026497080484797,0.8022076049108052,0.8017512048397896,0.8012798022739299,0.8007926443850888,0.8002889270444862,0.7997677903670886,0.7992283137818611,0.7986695105676713 +4/nan,0.7692562013094402,0.7608569731866177,0.7603798575078797,0.7600202813381941,0.7592823809076633,0.7584914216218431,0.7576414494374227,0.7567255817260145,0.7557358181113315,0.754629575538797,0.7534459584446208,0.7521764949339687,0.7508114189452036,0.7493394108679605,0.7488947119316852,0.7484371660729265,0.7479662080940213,0.7474812391240256,0.746981624069776,0.7464666888314443,0.7459357172566904,0.7453879478042781,0.7448225698841886,0.7442387198369186,0.7436354765096151,0.743011856380919,0.7423668081796366,0.7416992069345957,0.7410078473839337 +5/nan,0.7204249706066452,0.7106058550602385,0.7100488932608663,0.7096291991354071,0.708768083748871,0.7078452820135733,0.7068538988495804,0.7057859682168968,0.7046322358737495,0.7033431751350211,0.7019644759843118,0.7004863830287257,0.6988976599566363,0.6971852946282555,0.6966681482059437,0.6961361420477975,0.6955886260144363,0.6950249114528819,0.6944442682982667,0.6938459219093615,0.6932290496088309,0.6925927768955131,0.6919361732917414,0.6912582477838859,0.6905579438086801,0.6898341337314684,0.6890856127550046,0.688311092188803,0.6875091919989433 +6/nan,0.6746934732409241,0.6636735931209498,0.6630494296276864,0.6625791608862065,0.6616144522417646,0.6605808964820149,0.6594708284371931,0.658275397265769,0.6569843269745569,0.6555423190984914,0.6540006221032075,0.6523484529408778,0.6505734020122983,0.6486611113685788,0.6480837706448813,0.6474899299936316,0.6468788715383127,0.6462498351211926,0.6456020151404254,0.6449345570984469,0.6442465538303096,0.6435370413767305,0.6428049944620541,0.6420493215321483,0.6412688593012632,0.6404623667500148,0.6396285185086554,0.638765897550597,0.6378729871104036 +Year (Moderate)/nan,2022,2023,2024,2025.0,2026,2027,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9365214987936741,0.9339545802992149,0.9338081305678302,0.933697713810924,0.93347100047494,0.9332278017067407,0.9329662459392184,0.9326841661769519,0.9323790390598455,0.9320376485812156,0.9316719641491142,0.9312792778644581,0.9308564605190746,0.930399875566007,0.9302618073092954,0.9301196861995054,0.9299733309970589,0.929822549482824,0.929667137612743,0.9295068785929912,0.9293415418667744,0.9291708820027396,0.9289946374736329,0.9288125293123125,0.9286242596304525,0.9284295099832323,0.9282279395609251,0.9280191831855357,0.9278028490874112 +2/nan,0.8770725177027497,0.8722711580618826,0.8719976247145859,0.8717914207757461,0.8713681087276853,0.8709141298783957,0.8704260160619182,0.8698997538371962,0.8693306724781609,0.8686941783728016,0.8680126487814684,0.8672810933797466,0.8664937500900994,0.8656439284532413,0.8653870301383568,0.8651226306558663,0.8648503963657652,0.8645699735267386,0.8642809867570708,0.8639830373516857,0.8636757014393136,0.8633585279617491,0.8630310364547665,0.8626927146075355,0.862343015574206,0.8619813550077049,0.8616071077815205,0.8612196043603488,0.8608181267747175 +3/nan,0.8213972688297204,0.8146616433347956,0.8142784717943158,0.8139896564982915,0.8133968602359888,0.8127612789017542,0.8120780925731176,0.811341726565181,0.810545697030437,0.8096556793467772,0.808703049396506,0.8076809103481881,0.8065813052707695,0.8053950033173652,0.8050365026785316,0.8046675897497249,0.8042878039223974,0.8038966569909297,0.803493631051563,0.8030781762060571,0.8026497080484797,0.8022076049108052,0.8017512048397896,0.8012798022739299,0.8007926443850888,0.8002889270444862,0.7997677903670886,0.7992283137818611,0.7986695105676713 +4/nan,0.7692562013094402,0.7608569731866177,0.7603798575078797,0.7600202813381941,0.7592823809076633,0.7584914216218431,0.7576414494374227,0.7567255817260145,0.7557358181113315,0.754629575538797,0.7534459584446208,0.7521764949339687,0.7508114189452036,0.7493394108679605,0.7488947119316852,0.7484371660729265,0.7479662080940213,0.7474812391240256,0.746981624069776,0.7464666888314443,0.7459357172566904,0.7453879478042781,0.7448225698841886,0.7442387198369186,0.7436354765096151,0.743011856380919,0.7423668081796366,0.7416992069345957,0.7410078473839337 +5/nan,0.7204249706066452,0.7106058550602385,0.7100488932608663,0.7096291991354071,0.708768083748871,0.7078452820135733,0.7068538988495804,0.7057859682168968,0.7046322358737495,0.7033431751350211,0.7019644759843118,0.7004863830287257,0.6988976599566363,0.6971852946282555,0.6966681482059437,0.6961361420477975,0.6955886260144363,0.6950249114528819,0.6944442682982667,0.6938459219093615,0.6932290496088309,0.6925927768955131,0.6919361732917414,0.6912582477838859,0.6905579438086801,0.6898341337314684,0.6890856127550046,0.688311092188803,0.6875091919989433 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/Market/20/df_vom.csv b/tests/data/Utility-Scale_PV-Plus-Battery/Market/20/df_vom.csv index 6b8da36..6575081 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/Market/20/df_vom.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/Market/20/df_vom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 1/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 1/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 2/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 2/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 2/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 3/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 3/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 3/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 4/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 4/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 4/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 5/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 5/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 5/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 6/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 6/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 6/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 7/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 7/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 7/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 8/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 8/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 8/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 9/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 9/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 9/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 10/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 10/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 10/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 1/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 1/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 2/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 2/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 2/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 3/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 3/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 3/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 4/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 4/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 4/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 5/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 5/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 5/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 6/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 6/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 6/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 7/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 7/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 7/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 8/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 8/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 8/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 9/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 9/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 9/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 10/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 10/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 10/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/Market/30/df_batt_cost.csv b/tests/data/Utility-Scale_PV-Plus-Battery/Market/30/df_batt_cost.csv index 3f5e123..d487e4c 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/Market/30/df_batt_cost.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/Market/30/df_batt_cost.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 1/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 1/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 2/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 2/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 2/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 3/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 3/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 3/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 4/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 4/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 4/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 5/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 5/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 5/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 6/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 6/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 6/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 7/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 7/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 7/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 8/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 8/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 8/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 9/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 9/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 9/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 10/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 10/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 10/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 1/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 1/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 2/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 2/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 2/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 3/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 3/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 3/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 4/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 4/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 4/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 5/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 5/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 5/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 6/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 6/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 6/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 7/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 7/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 7/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 8/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 8/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 8/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 9/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 9/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 9/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 10/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 10/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 10/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/Market/30/df_capex.csv b/tests/data/Utility-Scale_PV-Plus-Battery/Market/30/df_capex.csv index 74fb83e..c96dd18 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/Market/30/df_capex.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/Market/30/df_capex.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 1/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 1/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 2/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 2/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 2/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 3/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 3/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 3/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 4/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 4/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 4/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 5/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 5/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 5/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 6/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 6/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 6/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 7/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 7/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 7/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 8/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 8/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 8/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 9/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 9/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 9/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 10/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 10/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 10/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 1/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 1/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 2/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 2/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 2/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 3/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 3/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 3/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 4/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 4/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 4/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 5/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 5/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 5/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 6/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 6/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 6/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 7/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 7/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 7/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 8/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 8/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 8/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 9/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 9/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 9/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 10/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 10/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 10/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/Market/30/df_fom.csv b/tests/data/Utility-Scale_PV-Plus-Battery/Market/30/df_fom.csv index 889dd4c..07d8d96 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/Market/30/df_fom.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/Market/30/df_fom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 1/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 1/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 2/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 2/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 2/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 3/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 3/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 3/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 4/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 4/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 4/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 5/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 5/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 5/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 6/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 6/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 6/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 7/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 7/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 7/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 8/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 8/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 8/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 9/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 9/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 9/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 10/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 10/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 10/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 1/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 1/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 2/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 2/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 2/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 3/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 3/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 3/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 4/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 4/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 4/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 5/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 5/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 5/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 6/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 6/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 6/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 7/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 7/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 7/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 8/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 8/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 8/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 9/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 9/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 9/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 10/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 10/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 10/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/Market/30/df_gcc.csv b/tests/data/Utility-Scale_PV-Plus-Battery/Market/30/df_gcc.csv index 6b8da36..846d2f1 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/Market/30/df_gcc.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/Market/30/df_gcc.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 1/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 1/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 2/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 2/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 2/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 3/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 3/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 3/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 4/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 4/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 4/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 5/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 5/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 5/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 6/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 6/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 6/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 7/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 7/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 7/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 8/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 8/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 8/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 9/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 9/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 9/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 10/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 10/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 10/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 1/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 1/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 2/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 2/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 2/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 3/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 3/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 3/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 4/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 4/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 4/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 5/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 5/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 5/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 6/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 6/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 6/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 7/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 7/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 7/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 8/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 8/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 8/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 9/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 9/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 9/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 10/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 10/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 10/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/Market/30/df_lcoe.csv b/tests/data/Utility-Scale_PV-Plus-Battery/Market/30/df_lcoe.csv index f2b4cb5..7c3607a 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/Market/30/df_lcoe.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/Market/30/df_lcoe.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,55.436921539463405,57.58007701113819,52.59245776568831,50.54589022386848,48.521939393910294,46.64014943511634,44.79374546678088,42.981395195316665,41.202143543002144,39.45546237350533,37.99329896182411,36.557296665136114,35.14648213827366,33.76067700841466,32.39922809645,32.07568004463927,31.754502052954518,31.43555335799735,31.11881055739368,30.804134088031333,30.491734669841087,30.181596735534487,29.873450235494733,30.72554360214953,31.466187974451806,33.02272474802234,32.636207869889105,32.252106440236915,31.8707142315828,31.492015986120624 -PV+Storage - Class 1/Moderate,58.062438136417676,60.37516729935164,59.371990704764514,57.66898462442332,54.830849235433234,53.304522615481424,51.7947862148561,50.301354815757286,48.82394975999203,47.36229859193373,46.13929012478248,44.92927752363231,43.73204610743927,42.54738640519855,41.37509398144012,40.89849404713836,40.42528845673233,39.9554414199131,39.48891766640333,39.02568243787593,38.56570148013542,38.108941035563944,37.65536783583595,38.80196451921408,39.78980051639556,41.893779447251745,41.32362898754416,40.757392602036056,40.1950309451456,39.636505250543465 -PV+Storage - Class 1/Conservative,61.2197573341814,63.90079836999781,64.75370893589896,64.51832991264659,63.825345387424534,62.77671780589827,61.72832312688896,60.68015659336257,59.63221371355029,58.58449027286026,58.03040524528341,57.47651791906964,56.92282333866079,56.3693166500377,55.81599308992917,55.1722344624534,54.5349234119071,53.90396352975993,53.2792603183751,52.66072114378066,52.04825518982593,51.44177341367281,50.84118850257648,52.569014583318946,54.08448432699898,57.255193873085936,56.52279508546553,55.79734805428853,55.0787542000835,54.36691679371391 -PV+Storage - Class 2/Advanced,57.00469471719027,59.222404379887564,54.078540178162385,51.97022943883104,49.88476352888488,47.94561954092588,46.04257318240963,44.17427061937308,42.33974639407445,40.53847503137611,39.03078948133609,37.54981787289091,36.094569488497406,34.66487434360075,33.260071171192074,32.92367131134388,32.589785212774046,32.25826620171149,31.929088927883594,31.602108049935847,31.277540161358488,30.955368047168818,30.635311645517138,31.513693541733698,32.27685652589632,33.88251552368847,33.48146000174616,33.08296745847058,32.68734000861188,32.2945606446405 -PV+Storage - Class 2/Moderate,59.71475587700102,62.106185650541114,61.074731738869644,59.32055037951427,56.39403222982711,54.821601396915405,53.26603666033849,51.72705126029866,50.20436496845035,48.697703727701786,47.4373084863469,46.19013502752608,44.95596737033666,43.73459474087935,42.52581139812133,42.03415731933538,41.54598316733699,41.061252479762366,40.579929321095605,40.101978274559585,39.6273644342724,39.1560533976711,38.688011258207545,39.873615933413966,40.89519324910866,43.07031716911138,42.48181545709581,41.89732981810557,41.31682013029257,40.740246859879356 -PV+Storage - Class 2/Conservative,62.97374427452641,65.7411178220612,66.62149305949916,66.37853456916228,65.66323516929073,64.58084061002674,63.49868645300052,62.41676778799624,61.33507997860513,60.25361867452075,59.68169149104356,59.10996837513385,58.538444211658955,57.9671139902949,57.395972794387816,56.735049075572604,56.08065198051949,55.432685280325614,54.791054626866355,54.155667506948056,53.52643319778653,52.90326272376343,52.28606881441762,54.073635987297166,55.642063601771014,58.920481853693715,58.1672277071014,57.42102811871224,56.681784374373635,55.94939958820271 -PV+Storage - Class 3/Advanced,59.40505381029581,61.704956020322605,56.29673490770932,54.069939067264755,51.86922981501015,49.823622703956104,47.81767449967307,45.84987358015814,43.919119636205004,42.0247765343684,40.438445670817465,38.88134419092418,37.35237335411112,35.85129376418263,34.37735643688093,34.03766980141256,33.700259129614786,33.36497765236738,33.03180492137595,32.70059507936771,32.37158004169872,32.0447476717663,31.71981095379803,32.64789035685578,33.456063848057966,35.146521792065286,34.73718913037664,34.33016781728577,33.9257806573779,33.52401636198991 -PV+Storage - Class 3/Moderate,62.24455799994549,64.73294785756323,63.63579625098585,61.7828841785255,58.70431917878401,57.044372743186194,55.40315678031211,53.78033893129437,52.175594698158314,50.588607030320965,49.25990079105919,47.94583546891951,46.646161389971596,45.36063506021756,44.08901895734229,43.572052912429484,43.05885225979248,42.549376381514215,42.043585261958064,41.54143947808483,41.042900190078015,40.547929132278504,40.05648860443239,41.289500403518126,42.35127199630622,44.61548254639299,43.99836033773174,43.38556694862821,42.77705787987656,42.17278929812595 -PV+Storage - Class 3/Conservative,65.65920832076677,68.55876236001934,69.48118773264211,69.22662460268282,68.47715972974578,67.34306580911309,66.20922377326127,65.07562847744353,63.94227506379823,62.80915897423144,62.20991433070043,61.610883501795236,61.01206112806463,60.413441959872124,59.81502084572541,59.10797387057176,58.408296080314564,57.715872834522216,57.030591856589126,56.352343172993336,55.68101905440827,55.016513958599354,54.35872447504223,56.21496494409046,57.84138129232936,61.25356009836723,60.45323916480394,59.66080665498628,58.87614643516918,58.09914463492022 -PV+Storage - Class 4/Advanced,61.92948208151608,64.3199110698088,58.636909234539075,56.28861413298894,53.969461775322486,51.8143507256126,49.70233737610299,47.63175693664286,45.601379623536744,43.61046502953685,41.94266953782484,40.30653410256994,38.70085511424924,37.125329220363696,35.57912349461263,35.23378361100473,34.89054360486078,34.54925470645061,34.20989988671316,33.87233097108569,33.53679450176395,33.20328204698747,32.871497555868785,33.850671425823975,34.70488031852897,36.48337757071744,36.06358822054398,35.64591636615931,35.230704898432286,34.817946820532136 -PV+Storage - Class 4/Moderate,64.90511992090858,67.49866066896067,66.33545595395972,64.38148908274283,61.145312951436324,59.39565904738454,57.66650906054758,55.957487173786404,54.268226722617456,52.598369728059005,51.199389256618076,49.816399739001795,48.44911947337857,47.09727388159245,45.76059526700365,45.21720960150975,44.677873248576375,44.14254150296045,43.61117033624596,43.083716385592815,42.560136942837545,42.04038994394621,41.52443395882243,42.808892057235326,43.91440617185586,46.27490007697935,45.62767555330247,44.98509164432706,44.34709954938345,43.713651210437995 -PV+Storage - Class 4/Conservative,68.48347798072996,71.52204462486927,72.48869360985655,72.22192602247908,71.43652973979844,70.24806423375674,69.05986268854585,67.8719197127657,66.68423021565542,65.49678942059344,64.8688153387647,64.24106532242368,63.61353375517234,62.98621513569214,62.35910406551405,61.60622971770681,60.8615244107744,60.12485587367834,59.39609467372921,58.67511414072295,57.96179029348762,57.25600176874793,56.55762975222209,58.48925924569065,60.17988054628006,63.737074168722756,62.88939915441756,62.05040312087765,61.219953375927886,60.3979199131665 -PV+Storage - Class 5/Advanced,64.6946497975249,67.19195331457722,61.214036125659554,58.73843963149937,56.29463570978559,54.024083452408675,51.79979914743874,49.619980240927774,47.48328374330069,45.388882640245185,43.63401719961399,41.91307121006175,40.22474579997153,38.568687378267484,36.94398922452713,36.58857663138854,36.235180587474,35.883647950597066,35.53396351441246,35.185974533831015,34.83994202952029,34.49585977541136,34.15341977795014,35.18638287735841,36.08858045990833,37.96133985919194,37.52679635626215,37.094271675439536,36.66412878961686,36.23636335641769 -PV+Storage - Class 5/Moderate,67.81940352886919,70.53480303946492,69.30560308326693,67.24672482570097,63.84265004846486,61.999532036029215,60.17845013850097,58.37899339240359,56.60076100268412,54.84336183098578,53.37053709682929,51.91487707661891,50.47607410804317,49.05382840215285,47.64784777419802,47.07537967149302,46.50725601145669,45.94342793675677,45.38384734219015,44.82846686185245,44.277239856704306,43.730120402533856,43.18706327831758,44.53046669949713,45.68623792181538,48.156605003941344,47.475965560655254,46.800292275316444,46.129531971878365,45.463632294638046 -PV+Storage - Class 5/Conservative,71.57708114389627,74.76791718365808,75.7830071192518,75.5028712092213,74.67811695572945,73.43009477526947,72.18234978331013,70.93487631827614,69.68766903429716,68.44072291538444,67.78127964261623,67.12207166376037,66.4630930809684,65.80433811723846,65.14580110357205,64.34836119694285,63.559760101527026,62.77985164010694,62.008492839092,61.24554384108958,60.490867820313134,59.744330900716704,59.00580207675333,61.02646743069718,62.79395704562383,66.51881675503745,65.62355346227413,64.73764233692181,63.8609375126593,62.99329613516237 -PV+Storage - Class 6/Advanced,67.7028820136786,70.31510110118913,64.0152949846524,61.400219262475616,58.81995073231616,56.42306323189918,54.07600253236718,51.776809112496274,49.5240101689254,47.316678164639995,45.46676662501201,43.65330233345865,41.87487840428988,40.13108229378187,38.42092308337972,38.05523528606038,37.69146178505055,37.32944466310639,36.96917064654277,36.61048199395316,36.253655387140185,35.89868696812566,35.545255754281456,36.63721464458128,37.592150186952225,39.56798987481316,39.11805049380882,38.67000687077754,38.224243806477816,37.780759846173986 -PV+Storage - Class 6/Moderate,70.98985926134445,73.83706700339826,72.53535119885728,70.3616909675051,66.77443218854526,64.82910542615909,62.90753152123793,61.009259293745515,59.13384891739567,57.28087135589274,55.727383451391574,54.19237297707685,52.675502627708454,51.17644384221452,49.694876502750255,49.090531354901366,48.490863485413634,47.89581923741441,47.30534579510267,46.71939116900604,46.1379041816894,45.56083445391309,44.98813239124201,46.395098736414305,47.60500641913768,50.19404537147273,49.476920225194085,48.7651267774651,48.058606818106604,47.35730304844072 -PV+Storage - Class 6/Conservative,74.94261902630156,78.29910928616508,79.36689824155127,79.07221890305237,78.20464702404318,76.89183300269967,75.57931056026867,74.26707374125074,72.95511692224139,71.64343482684373,70.94975615003393,70.25632498256498,69.56313512039802,68.87018048661452,68.17745511790648,67.33088947047503,66.49391944936235,65.66638279249001,64.84812087359842,64.03897860082706,63.238804318659525,62.4474497130999,61.66476971995634,63.781596248486025,65.63200545744607,69.53831717884601,68.59083502681375,67.65346135755387,66.72603517215167,65.80839886655312 -PV+Storage - Class 7/Advanced,70.83340505691821,73.56542572094423,66.93082442212301,64.17077904356245,61.44866518792839,58.920462474956175,56.44577712994606,54.02248583773213,51.64898035753385,49.3242282961243,47.375506396219976,45.46585040239069,43.59374092173013,41.75870404778824,39.959661244158546,39.58319820407951,39.20855094855027,38.835556263902326,38.46420257590171,38.09432663228799,37.72622112924627,37.35988438269091,36.99498159494341,38.148371866970535,39.15822522555918,41.24142261390936,40.77544560161795,40.31124188653066,39.84921869119797,39.38937726286452 -PV+Storage - Class 7/Moderate,74.28920054051444,77.27178381580272,75.89290968640618,73.59826981201566,69.81913280149419,67.76618681074933,65.73889529034687,63.736760932519125,61.759299182548816,59.80603761376944,58.16781694772209,56.549523181468196,54.95078511590893,53.371241316970334,51.81053977675013,51.174398655583424,50.54323813065048,49.917000392933026,49.29562854929489,48.67906660617388,48.067259453770845,47.46015285073304,46.85769340933262,48.33166936666367,49.5988571769765,52.31232741834507,51.55836018239126,50.81006093501625,50.067367083795446,49.33021702516458 -PV+Storage - Class 7/Conservative,78.44497294605206,81.97385161079124,83.0964819095187,82.78666792227047,81.87453779319699,80.49429800937054,79.11436477986835,77.73473184331819,76.35539328749904,74.97634356501976,74.24703774457679,73.51799214548548,72.78920024506925,72.06065565430075,71.33235210359813,70.43315341136415,69.5444009801524,68.66591378806308,67.7975149694458,66.9390316961356,66.09029506272634,65.25113997571822,64.42140504638655,66.6366300768417,68.57164395427186,72.6645093364084,71.66160600361077,70.66965313931404,69.68847227457127,68.7178887912756 -PV+Storage - Class 8/Advanced,73.2540627207707,76.09061102146994,69.20643728909543,66.34312125831252,63.51904553306158,60.89610252235763,58.3285935160066,55.81432089575272,53.35162125692347,50.93942855011632,48.917446543100475,46.935937000493986,44.99332689066226,43.08912814957829,41.22222492210546,40.83172410444147,40.44310070166964,40.05618538271994,39.67096621986402,39.28727383346431,38.905412143139706,38.525379488357814,38.14682840794971,39.3443982590279,40.39298000991891,42.555824020110784,42.07236137912001,41.59073109777602,41.11135602127711,40.63423754777282 -PV+Storage - Class 8/Moderate,76.84039586563266,79.93389362969879,78.50127602744794,76.11845631379097,72.19533942142493,70.06360702453935,67.95860824162949,65.87982322528363,63.826745498044154,61.79888129838492,60.09798571818322,58.41785043813097,56.758087532437436,55.11831930370318,53.49817792751295,52.8399768059126,52.18687919253815,51.53882643130055,50.89576078711294,50.25762542970584,49.624364417937684,48.995922684598355,48.37224602170724,49.90343643534308,51.22011262993347,54.03792868559556,53.2570433856889,52.48197410574438,51.71265723185544,50.94903014764187 -PV+Storage - Class 8/Conservative,81.15314654524539,84.81532348240032,85.98035951212591,85.65884275093902,84.71225822941538,83.27988188999072,81.8478236845352,80.41607711516234,78.98463604632559,77.55349472108912,76.79664043124164,76.04005619222988,75.28373523499265,74.5276709291663,73.77185676834468,72.83721804668015,71.91347827370689,71.00044787476658,70.09794164407597,69.20577861942624,68.32378196115778,67.45177883523708,66.58960030027333,68.88684378580975,70.89327422483632,75.13848083121022,74.09661003398897,73.06615552330338,72.04693058291527,71.03875253956882 -PV+Storage - Class 9/Advanced,76.44402103380709,79.40886081587885,72.18840344783692,69.18198585246742,66.21741611184899,63.46422984383229,60.76974983712932,58.13163843481089,55.54811968570754,53.01804508760558,50.89703537632818,48.81884306364297,46.781797659790186,44.785365755875375,42.82835792823501,42.42401035286245,42.021511576249786,41.620685714011614,41.22152160231162,40.82384317337305,40.4279699743868,40.03390160691089,39.64127540094689,40.89987728585059,42.0026425471518,44.27336079150515,43.77102337346361,43.270472084370596,42.77215165076625,42.276065124527896 -PV+Storage - Class 9/Moderate,80.20237755229066,83.43781095194251,81.93036009579778,79.42770354953186,75.31188130687187,73.07333053926054,70.86320241216956,68.68093816493484,66.5259935552273,64.39783815319251,62.61243675727079,60.849089282750555,59.10737913652662,57.38690079858481,55.687259435383055,54.99747513539054,54.313060741332855,53.63395428400309,52.9600947708305,52.29142216862421,51.62787738684388,50.96940226139524,50.31593953895112,51.91796370453426,53.295420468503316,56.244013223771596,55.42599154387551,54.61408593468624,53.80822923456253,53.00835533826861 -PV+Storage - Class 9/Conservative,84.72199521595888,88.55983347794952,89.78075205403344,89.44381330172045,88.45182455916293,86.95074232983603,85.44999349420917,83.94957124271582,82.44946914550958,80.9496811695153,80.15652332865331,79.36364849198466,78.57104956576089,77.77871960158392,76.98665178095887,76.00174479437453,75.0284748785656,74.06663695928135,73.11603075021237,72.17646061389357,71.24773542741546,70.32966845274632,69.42207721148068,71.82340227389284,73.91990227472053,78.3604096366098,77.264574310292,76.18089575607925,75.10917269327643,74.0492082533001 -PV+Storage - Class 10/Advanced,82.31625440375811,85.51251400763846,77.66930856580298,74.39596391201242,71.16971714348301,68.17409772524454,65.24358669729004,62.37556612201686,59.56803166545756,56.81966285662693,54.5151519495686,52.25802092287581,50.04640577171817,47.879675635709994,45.75649290479332,45.32913514973928,44.9035216276923,44.47946486452734,44.056955444854964,43.63580541021671,43.2163632436129,42.79863123343806,42.38221918825734,43.75483908142421,44.95919391444086,47.4303204654722,46.895521940415264,46.36236214070688,45.83132647858589,45.30242151337102 -PV+Storage - Class 10/Moderate,86.39128007458268,89.88876697772162,88.24429522888663,85.52170798939503,81.0516963900988,78.61706891532464,76.2139268633073,73.84164109556806,71.499599072838,69.18720405459683,67.24661079478349,65.33041785439015,63.43815680865396,61.56937183630438,59.72361927614793,58.97245910187763,58.22727399460628,57.48799348153454,56.754548222894954,56.02686999134584,55.30489165199018,54.58854714301495,53.87777145695021,55.60683237263945,57.09275678545205,60.27765424896722,59.388816322865026,58.506762378297424,57.631416318366774,56.76270326323454 -PV+Storage - Class 10/Conservative,91.29170873566974,95.45291307090795,96.77670300809464,96.41137469014011,95.33580360708545,93.70824417028307,92.08104621804965,90.45420236706269,88.82770564571393,87.20154951259737,86.34156229567614,85.481881928131,84.62250071851307,83.76341113297065,82.9046057785006,81.82781274540653,80.76399319746055,79.71291403256258,78.67434769703647,77.64807202133193,76.63387006151606,75.63152994631314,74.64084472946622,77.23452497052308,79.49759723274616,84.29865926940788,83.10399028776757,81.92281948859565,80.75491927778174,79.60006714166043 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,60.5660902555641,57.15898623023049,52.078038602261095,46.816708113141104,43.97203778653131,41.17350795344272,38.418670503370556,35.70539775293147,33.03191850314086,30.682790628100943,28.364692859836627,26.07529372615193,23.81299598123287,21.575502989224535,21.163738446416712,20.754340740996994,20.347124030559232,19.942036265919445,19.538888842178768,19.13789875419135,18.73901935865953,18.341904271834398,17.94650353820512,17.553029145556053,17.16128251986981,16.771199214171407,16.382574120317813,15.99561446694716,15.610258046137112 +PV+Storage - Class 1/Moderate,63.580354640386545,60.468103061911904,57.646047672794225,53.89574200147253,51.63139268732983,49.38815164289902,47.165286373609675,44.96202187666405,42.77752955224426,40.86529151467635,38.96791302195658,37.08456794264766,35.214358420564935,33.35629861248762,32.72736386052719,32.10219620810197,31.480718649237954,30.862853146740996,30.24852048444061,29.637640107140218,29.030129946869746,28.425906233847694,27.824883290358805,27.226973305512317,26.632086088571118,26.04012879822667,25.45100564482458,24.86461756212031,24.280861844646456 +PV+Storage - Class 1/Conservative,67.38215638928358,64.8217720245056,65.10885338565595,63.977400612862425,62.505666549839226,61.03443437513883,59.563740292334465,58.09362911451383,56.62415641958174,55.71506896963607,54.809840984875365,53.908916681009345,53.012817075075944,52.12215708807767,51.264217730063365,50.41449614689991,49.57284955995033,48.739136929746365,47.91321883153851,47.09495732730786,46.284215833613935,45.48085898457572,44.6847524892158,43.8957629823086,43.11375786777385,42.33860515354759,41.57017327672979,40.80833091766175,40.05294680141418 +PV+Storage - Class 2/Advanced,62.304896157558545,59.37240384205419,54.13624427505205,48.710353346392395,45.77948811324998,42.89568779716881,40.05646400079301,37.25965871120509,34.503482081767984,32.08202881846849,29.692260145343315,27.331800808338446,24.999034852194058,22.691624678597073,22.264092430268022,21.839104142586443,21.416467101225056,20.996126953550267,20.577888341890368,20.16197505822989,19.748338555900013,19.33662076180159,18.92676995884816,18.519005063487903,18.11312102145626,17.709051439102705,17.30658479969491,16.905935496101975,16.50703980294365 +PV+Storage - Class 2/Moderate,65.4148363164615,62.78455566967935,59.87934390340426,56.01293249588461,53.680735752572886,51.37002580439655,49.0800657399392,46.81007570476521,44.55922172984276,42.58940920101436,40.63475283475621,38.694419840251626,36.76750492425212,34.85301387482312,34.204830267032136,33.56052247269406,32.92001241001559,32.283220967142896,31.65006785355714,31.020471439107343,30.394348579268126,29.771614425020385,29.15218221555015,28.53596305171874,27.92286564798067,27.312796060108585,26.705657385712005,26.1013494341089,25.499768361607902 +PV+Storage - Class 2/Conservative,69.33457945258633,67.26718834863537,67.56634487530107,66.39901580924854,64.8808969629462,63.36336927839436,61.846478406827586,60.330280189199925,58.81484314843917,57.87799710558005,56.945242325578576,56.01704925251988,55.09396944624812,54.17665360795267,53.296334780570945,52.42434885610591,51.56055361495154,50.70480856196795,49.85697480572253,49.0169149342992,48.184492887074796,47.359573821787656,46.54202397615886,45.731710523241716,44.92850141957932,44.132265245146726,43.342871033926734,42.5601880938293,41.784085814501054 +PV+Storage - Class 3/Advanced,64.93328531220168,62.67625243054515,57.17037703153146,51.46777084937713,48.37962228368567,45.343618501223986,42.35703250785764,39.41749276240465,36.52302187455514,33.98050043067761,31.47327073312801,28.9987774479616,26.55526543960644,24.140235180139793,23.709617549076114,23.28125157396624,22.854944973580455,22.430649584506174,22.008169940672598,21.587748139767065,21.169342089704433,20.75258609501526,20.337434346960727,19.924124175888807,19.512449633182214,19.10234973769404,18.693611541325094,18.286468168035594,17.880861740969973 +PV+Storage - Class 3/Moderate,68.19860064390326,66.26869356788308,63.208984745668275,59.14200796896603,56.68336231346597,54.24887159084827,51.83773051536487,49.44909230334507,47.08205733428582,45.01030224889909,42.955769592024126,40.91757106109637,38.89474642090681,36.886246863363546,36.2055897625055,35.529173445649114,34.8569142233755,34.18872746617977,33.52452745284582,32.86422720643462,32.2077383164626,31.55497074565587,30.90583261946203,30.260229996257618,29.61806661591056,28.979243624037668,28.343659268922448,27.711208567627654,27.08178293733205 +PV+Storage - Class 3/Conservative,72.32386165244048,71.01127415992885,71.32891852256296,70.10666060074573,68.51752374118252,66.9291147265884,65.34149367316016,63.75473330620714,62.168921968299344,61.189575778187915,60.214675747713414,59.24473247824915,58.28034429259185,57.32221667364176,56.38183250692357,55.450896915730716,54.52924373669902,53.61670919358461,52.713131758520255,51.81835201071962,50.932212492021826,50.054557558596194,49.18523322806932,48.32408702125483,47.470967797576975,46.62572558318142,45.788211390605966,44.95827702875331,44.135774901752775 +PV+Storage - Class 4/Advanced,67.70185591512552,66.16178124527568,60.376417810569755,54.38604484988976,51.13582634928531,47.94263866820699,44.80352181894762,41.7158968297916,38.67760559024829,36.009210517174694,33.37956299928028,30.78593016275419,28.226422293549742,25.6983801174266,25.26169555648178,24.827047177586376,24.39424081806402,23.963232678580205,23.533824991350542,23.10627725486862,22.68055214362065,22.256273825202786,21.8334008300854,21.412188113045495,20.992426898818245,20.574060119692408,20.156871561777923,19.741112402273828,19.326729229437287 +PV+Storage - Class 4/Moderate,71.12962068208368,69.94137992111065,66.72289542076197,62.44811405565774,59.85959306751764,57.297760660917106,54.761746036428576,52.250638243952196,49.76347466710868,47.58646485563483,45.42863507297248,43.289043458758655,41.16667665633521,39.06043293073384,38.34589296774228,37.635956683338826,36.930534846684026,36.22953737474931,35.532873177593174,34.840449991219884,34.15217419658558,33.4679506231239,32.787682334958575,32.11127039772403,31.438613623635238,30.76960829212575,30.104147842995477,29.44212253857574,28.783419090910503 +PV+Storage - Class 4/Conservative,75.46765314498927,74.94888336975565,75.28597116313576,74.00594523619111,72.34211960153729,70.6791655599202,69.01715844016027,67.3561887246366,65.69636559999427,64.67232252533628,63.65309885091312,62.639247411026396,61.63141570849753,60.630366839481404,59.63029733498191,58.640737426152185,57.661498088145166,56.69239333756907,55.7332400757309,54.783857930269505,53.844069094562954,52.91369816422693,51.99257196996872,51.080519405984084,50.1773712530027,49.282959994995544,48.39711962844582,47.51968546296305,46.650493911874655 +PV+Storage - Class 5/Advanced,70.74261630249187,70.00023461827126,63.91647672730374,57.61687590466724,54.19524695281709,50.83511642184315,47.533311647384565,44.287066634619606,41.09406357389979,38.290289907353056,35.528419960919706,32.80555360634959,30.119680339527623,27.467989804645473,27.01967580439929,26.573296901425717,26.128654204306315,25.685706325438932,25.244250480967057,24.80456330433959,24.36661040865008,23.93000234903261,23.49470030858106,23.060976649161326,22.62861729522362,22.19756741875823,21.767605178998927,21.3389996457863,20.911700307907665 +PV+Storage - Class 5/Moderate,74.34723391005299,73.98204431183673,70.59735222929828,66.10141407397599,63.37703007695808,60.6815157060806,58.01394615279932,55.37335732082225,52.75873412914041,50.47033345241735,48.20279913338056,45.95514369240213,43.72630812248319,41.51514473960298,40.76332067116891,40.01647736025092,39.27451991081013,38.53735266194685,37.804879029907205,37.0770013376283,36.35362063037374,35.63463647581641,34.91994674671864,34.209447384112785,33.50303213860113,32.800592287070856,32.10201632173799,31.40718960799707,30.71599400703977 +PV+Storage - Class 5/Conservative,78.91124900396652,79.26199853702043,79.62038396345285,78.2770810463803,76.53144402021923,74.78683604354566,73.04334910853954,71.30109314803397,69.56020018052243,68.48719774997252,67.41942355395206,66.3574766871897,65.30205852253289,64.25399526361853,63.19587196354732,62.14915179026256,61.11362784883465,60.08909680237184,59.075358702463376,58.07221681883087,57.07947746757748,56.09694983736216,55.12444581277856,54.161779794148714,53.20876851286573,52.265230841336226,51.33098759647061,50.405861335557795,49.48967614322803 +PV+Storage - Class 6/Advanced,74.04923342858717,74.17251715235321,67.76281464922826,61.125803162520675,57.51668400980948,53.97408550515759,50.49459346245935,47.07522895935005,43.71349157423096,40.76207441155975,37.85610212084895,34.99248638568007,32.16907932521565,29.382900851734924,28.92281296746199,28.4645364493357,28.007867234619056,27.552766496235776,27.099025961196894,26.646940795804653,26.196479770214925,25.747238632132483,25.299181400289484,24.852599310072176,24.407272506147386,23.963148571509056,23.519999522228535,23.07811387374453,22.637444268180005 +PV+Storage - Class 6/Moderate,77.84687487413383,78.37587654759017,74.80950189486576,70.07224877530419,67.19935405618992,64.35777347285185,61.54652063254403,58.76457091294688,56.01084956364546,53.60085964850648,51.21362377347492,48.848102809433385,46.50318615671105,44.17767430250797,43.38497709797919,42.59768600747638,41.81569961108923,41.03891582832638,40.26723175632452,39.50054349555771,38.73874596158388,37.98173268116887,37.22939557091986,36.48162469631036,35.73830800869277,34.99933105756805,34.26457667499709,33.533924628596665,32.80725123904553 +PV+Storage - Class 6/Conservative,82.65754473222015,83.95424628858703,84.33580145821617,82.92365936038003,81.0890195362492,79.25558005883498,77.42345104842391,75.59276359804196,73.76367456500218,72.63740914037653,71.51681672203468,70.4025467315286,69.29535914702889,68.19614882694499,67.07403288384283,65.9643288104964,64.86680901104158,63.78125005505933,62.70743249220716,61.645140667030056,60.5941625333421,59.55428946751219,58.52531607994675,57.50704002399918,56.499261801468336,55.50178456377333,54.51441390779948,53.53695766531043,52.56922568470169 +PV+Storage - Class 7/Advanced,77.4904983918154,78.5149978590216,71.76634259982906,64.77840401592546,60.974384847019536,57.24209276912969,53.577861558801885,49.978490144513444,46.4412876293283,43.33634524403337,40.280513308158305,37.27050742030194,34.30403658769893,31.37794395064703,30.90549857996024,30.434745931193365,29.965476157666487,29.49765271292592,29.031061228613435,28.566015807252803,28.102488146725836,27.640058219353186,27.17869265445763,26.718702010458028,26.259860084390432,25.80211665081336,25.34523701519395,24.889529642165087,24.434950161035697 +PV+Storage - Class 7/Moderate,81.4868854208348,82.94358529391866,79.18609986635828,74.19602137210475,71.1669050108444,68.17181255302857,65.20968741643377,62.279436138478715,59.37991625980353,56.84241206251393,54.32975053109405,51.84083440275786,49.37449519470198,46.92947545390704,46.09603063624817,45.26837930299209,44.44641432553222,43.63002799967421,42.81911188042478,42.01355660422266,41.21325169713322,40.41808536733002,39.62794427997579,38.84271331236364,38.06227528689047,37.28651067910448,36.51529729768028,35.74850993272953,34.98601996833169 +PV+Storage - Class 7/Conservative,86.55613508741664,88.83724356253089,89.2429103730745,87.75913064018447,85.83186987128047,83.90598770990695,81.98161314140177,80.05889927918915,78.13802882915083,76.95633516018597,75.78077735014591,74.6120571932948,73.4509956555534,72.2985590410613,71.10788526565105,69.93075518931727,68.76691700701673,67.61612380335043,66.47813334699474,65.3527078864787,64.23961394669172,63.13862212545237,62.04950688943737,60.97204636871288,59.90602214905135,58.851219061151824,57.8074249657999,56.774430533914995,55.75202902032803 +PV+Storage - Class 8/Advanced,80.1640257212219,81.90436681673899,74.90543125418407,67.65519917310229,63.7096993006124,59.83856655725195,56.03801435204184,52.30473983120039,48.635970995852304,45.4159223584257,42.24685806659283,39.125388915848816,36.04915862929605,33.01491443518363,32.52558654825222,32.03802785287672,31.552021572671652,31.067530875294977,30.584334398387448,30.102759426760475,29.62277788447118,29.143955127295836,28.666257965894747,28.190010332604352,27.714979050969937,27.241113728296632,26.76817258371041,26.296477825251184,25.825985515177425 +PV+Storage - Class 8/Moderate,84.30811008892448,86.49207381430864,82.5939708503017,77.41437909894735,74.27037085632244,71.1619164864524,68.08792385635442,65.04726429216291,62.038760313158036,59.406195606190856,56.799658704798816,54.21802100208616,51.66008230288797,49.12455283861489,48.26290159594675,47.4071999001015,46.557339222962064,45.71321045625896,44.87470374532872,44.04170831020526,43.214112252554685,42.391802346762944,41.57466381327379,40.7625800720203,39.95543247350205,39.15310000472706,38.35545896684606,37.562382620856795,36.77374079722887 +PV+Storage - Class 8/Conservative,89.57069607009568,92.6129911326593,93.03730212104843,91.49812902803353,89.49924968398997,87.50188678655337,85.50618390834634,83.51231118993053,81.52047132443413,80.29591810688895,79.07785864622272,77.86703523357679,76.66431599327406,75.47072247442506,74.23387391135311,73.01117727211755,71.8023699067756,70.60719436826024,69.42539820054728,68.25673372872367,67.10095785035575,65.95783182750652,64.8271210787243,63.708594970274476,62.60202660583218,61.50719261379738,60.42387293131881,59.35185058403603,58.29091146045421 +PV+Storage - Class 9/Advanced,83.67720612398395,86.34580045340537,79.00766136243014,71.4045872657644,67.26532462332027,63.20501187153249,59.219643816773754,55.30572717010382,51.46032985100632,48.0857455949602,44.76537804539849,41.49566227427138,38.27411955006723,35.09733797642593,34.59173815343378,34.08787445793133,33.58552281323624,33.08464752164657,32.58501969847798,32.086985056817596,31.59051733257965,31.095164425680498,30.600894741751475,30.108050996934317,29.616392363571535,29.125869614450142,28.636233036829765,28.147824218151676,27.66060120045443 +PV+Storage - Class 9/Moderate,88.02145727425088,91.15708779663589,87.06883317713034,81.63545422512848,78.33605029807343,75.07460188539699,71.84995686814807,68.66092753964553,65.50627812786485,62.74606323541062,60.013729833472766,57.308098494419994,54.627918116712806,51.97184762691765,51.06974705967957,50.173935895692566,49.2843009580321,48.40072854868621,47.52310427945308,46.651312890086366,45.78523805218349,44.924762157107935,44.069766086023975,43.22012895986415,42.37572786675663,41.53643756410275,40.702130152099684,39.87267471504853,39.04793692625594 +PV+Storage - Class 9/Conservative,93.54330401480922,97.588695681517,98.03757608795982,96.42540526699018,94.33214650178937,92.24058582842132,90.15088604272675,88.06323972373895,85.9778759039088,84.69684209626264,83.42277368573237,82.1564663305058,80.89885030055295,79.65101994716404,78.34868619093763,77.0614901747658,75.7891493677437,74.53138703529702,73.2879320120699,72.05851847771748,70.8428857350058,69.64077798957626,68.45194413071401,67.27613751241404,66.1131157339968,64.9626404194751,63.82447699481244,62.69839446214754,61.58416516997969 +PV+Storage - Class 10/Advanced,90.13941846697173,94.50923191252869,86.54198963706462,78.28581353811393,73.78623399012754,69.37459921193552,65.04646950993875,60.797971005404044,56.62584865459266,52.96541127986795,49.36552157813437,45.82227122252176,42.33293686070196,38.893796416573444,38.361429858221285,37.8306759140187,37.3012976410206,36.77326185181941,36.246326328478126,35.72087092829575,35.196873170894975,34.67384940360928,34.15177134512484,33.63101659840082,33.11133072611626,32.592667061470145,32.07476170626735,31.557992322024887,31.042321046568407 +PV+Storage - Class 10/Moderate,94.85798827597323,99.74672721412067,95.30932684377075,89.40951649261318,85.82479902723964,82.28239072078178,78.78103081812313,75.31942467874231,71.89623090970827,68.90149343288056,65.93799713122655,63.00447036483792,60.09956961525283,57.22186061044803,56.24109090838827,55.26738368164963,54.30061411695057,53.34065706012396,52.38738684003531,51.44067707965412,50.50040049274452,49.56642866443295,48.63863181369499,47.71687853554031,46.80103552037687,45.89096724769226,44.986535650788504,44.08759974884296,43.19401524202686 +PV+Storage - Class 10/Conservative,100.85627761805182,106.74821923121735,107.24232824017376,105.49577958352063,103.22878250202542,100.96381789389766,98.7010839420308,96.44081453130893,94.18328718091345,92.79828110360157,91.42110864213015,90.05266369539113,88.69399093414211,87.34631872753395,85.92428211979701,84.51916888111198,83.13066055515787,81.75844556032376,80.4022189347713,79.06168208625434,77.73654254610352,76.42651372674995,75.13131468215627,73.85066987049323,72.5843089183723,71.33196638591389,70.0933815318897,68.86829807813457,67.6564639723719 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/Market/30/df_occ.csv b/tests/data/Utility-Scale_PV-Plus-Battery/Market/30/df_occ.csv index 1fa056a..da4affe 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/Market/30/df_occ.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/Market/30/df_occ.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 1/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 1/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 2/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 2/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 2/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 3/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 3/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 3/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 4/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 4/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 4/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 5/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 5/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 5/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 6/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 6/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 6/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 7/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 7/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 7/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 8/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 8/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 8/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 9/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 9/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 9/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 10/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 10/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 10/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 1/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 1/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 2/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 2/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 2/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 3/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 3/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 3/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 4/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 4/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 4/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 5/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 5/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 5/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 6/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 6/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 6/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 7/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 7/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 7/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 8/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 8/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 8/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 9/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 9/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 9/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 10/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 10/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 10/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/Market/30/df_pv_cost.csv b/tests/data/Utility-Scale_PV-Plus-Battery/Market/30/df_pv_cost.csv index 999c475..e068833 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/Market/30/df_pv_cost.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/Market/30/df_pv_cost.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 1/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 1/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 2/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 2/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 2/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 3/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 3/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 3/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 4/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 4/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 4/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 5/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 5/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 5/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 6/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 6/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 6/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 7/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 7/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 7/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 8/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 8/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 8/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 9/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 9/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 9/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 10/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 10/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 10/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 1/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 1/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 2/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 2/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 2/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 3/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 3/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 3/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 4/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 4/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 4/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 5/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 5/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 5/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 6/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 6/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 6/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 7/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 7/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 7/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 8/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 8/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 8/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 9/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 9/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 9/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 10/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 10/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 10/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/Market/30/df_pvcf.csv b/tests/data/Utility-Scale_PV-Plus-Battery/Market/30/df_pvcf.csv new file mode 100644 index 0000000..19f431d --- /dev/null +++ b/tests/data/Utility-Scale_PV-Plus-Battery/Market/30/df_pvcf.csv @@ -0,0 +1,31 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,0.3163010642353494,0.3194221984203862,0.322543332605423,0.3256644667904598,0.3287856009754966,0.3319067351605334,0.33502786934557016,0.33814900353060695,0.34127013771564374,0.34439127190068053,0.3475124060857173,0.3506335402707541,0.3537546744557909,0.3568758086408277,0.35813848246879754,0.3594011562967674,0.36066383012473724,0.3619265039527071,0.36318917778067694,0.3644518516086468,0.36571452543661664,0.3669771992645865,0.36823987309255635,0.3695025469205262,0.37076522074849605,0.3720278945764659,0.37329056840443575,0.3745532422324056,0.3758159160603752 +PV+Storage - Class 1/Moderate,0.31495213903699626,0.3167243480236799,0.3184965570103635,0.3202687659970471,0.32204097498373074,0.32381318397041436,0.325585392957098,0.3273576019437816,0.3291298109304652,0.33090201991714885,0.33267422890383247,0.3344464378905161,0.3362186468771997,0.33799085586388306,0.33924985271567937,0.3405088495674757,0.341767846419272,0.3430268432710683,0.3442858401228646,0.34554483697466093,0.34680383382645724,0.34806283067825355,0.34932182753004987,0.3505808243818462,0.3518398212336425,0.3530988180854388,0.3543578149372351,0.35561681178903143,0.3568758086408277 +PV+Storage - Class 1/Conservative,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31483399177121735,0.31648805349212206,0.31814211521302677,0.3197961769339315,0.3214502386548362,0.3231043003757409,0.3247583620966456,0.3264124238175503,0.328066485538455,0.32972054725935973,0.33137460898026444,0.33302867070116915,0.33468273242207386,0.33633679414297857,0.33799085586388306 +PV+Storage - Class 2/Advanced,0.30596948724248807,0.3089594755514747,0.3119494638604613,0.3149394521694479,0.3179294404784345,0.32091942878742113,0.32390941709640775,0.32689940540539436,0.329889393714381,0.3328793820233676,0.3358693703323542,0.3388593586413408,0.3418493469503274,0.34483933525931415,0.34608840615670666,0.3473374770540992,0.3485865479514917,0.3498356188488842,0.3510846897462767,0.3523337606436692,0.35358283154106174,0.35483190243845425,0.35608097333584676,0.3573300442332393,0.3585791151306318,0.3598281860280243,0.3610772569254168,0.3623263278228093,0.3635753987202017 +PV+Storage - Class 2/Moderate,0.304672094613403,0.30636469029330454,0.3080572859732061,0.30974988165310763,0.31144247733300917,0.3131350730129107,0.31482766869281226,0.3165202643727138,0.31821286005261534,0.3199054557325169,0.32159805141241843,0.32329064709231997,0.3249832427722215,0.32667583845212333,0.3278867382392694,0.32909763802641545,0.3303085378135615,0.33151943760070757,0.3327303373878536,0.3339412371749997,0.33515213696214574,0.3363630367492918,0.33757393653643786,0.3387848363235839,0.33999573611073,0.34120663589787603,0.3424175356850221,0.34362843547216815,0.34483933525931415 +PV+Storage - Class 2/Conservative,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30455925490140956,0.30613901086931766,0.30771876683722577,0.30929852280513387,0.31087827877304197,0.3124580347409501,0.3140377907088582,0.3156175466767663,0.3171973026446744,0.3187770586125825,0.3203568145804906,0.3219365705483987,0.3235163265163068,0.3250960824842149,0.32667583845212333 +PV+Storage - Class 3/Advanced,0.2915244362124126,0.29450992461701886,0.29749541302162513,0.3004809014262314,0.3034663898308377,0.30645187823544395,0.3094373666400502,0.3124228550446565,0.3154083434492628,0.31839383185386905,0.3213793202584753,0.3243648086630816,0.32735029706768787,0.33033578547229403,0.3313965155987656,0.33245724572523716,0.3335179758517087,0.3345787059781803,0.33563943610465186,0.3367001662311234,0.337760896357595,0.33882162648406655,0.3398823566105381,0.3409430867370097,0.34200381686348125,0.3430645469899528,0.3441252771164244,0.34518600724289594,0.34624673736936756 +PV+Storage - Class 3/Moderate,0.29024488148558486,0.2919508151633634,0.29365674884114196,0.2953626825189205,0.29706861619669905,0.2987745498744776,0.30048048355225615,0.3021864172300347,0.30389235090781325,0.3055982845855918,0.30730421826337034,0.3090101519411489,0.31071608561892744,0.3124220192967057,0.3136162703750783,0.31481052145345084,0.3160047725318234,0.317199023610196,0.31839327468856854,0.3195875257669411,0.32078177684531367,0.32197602792368624,0.3231702790020588,0.32436453008043137,0.32555878115880393,0.3267530322371765,0.32794728331554907,0.32914153439392163,0.33033578547229403 +PV+Storage - Class 3/Conservative,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.29013115257373295,0.2917233573396596,0.29331556210558624,0.2949077668715129,0.2964999716374395,0.29809217640336616,0.2996843811692928,0.30127658593521944,0.3028687907011461,0.3044609954670727,0.30605320023299937,0.307645404998926,0.30923760976485265,0.3108298145307793,0.3124220192967057 +PV+Storage - Class 4/Advanced,0.2776562257671282,0.28060501407588345,0.28355380238463873,0.286502590693394,0.2894513790021493,0.29240016731090457,0.29534895561965985,0.2982977439284151,0.3012465322371704,0.3041953205459257,0.30714410885468096,0.31009289716343624,0.3130416854721915,0.315990473780947,0.3169010371922204,0.3178116006034938,0.31872216401476716,0.31963272742604054,0.3205432908373139,0.3214538542485873,0.3223644176598607,0.32327498107113406,0.32418554448240744,0.3250961078936808,0.3260066713049542,0.3269172347162276,0.32782779812750096,0.32873836153877434,0.32964892495004744 +PV+Storage - Class 4/Moderate,0.2764029014184805,0.2780983653785881,0.27979382933869573,0.28148929329880334,0.28318475725891096,0.28488022121901857,0.2865756851791262,0.2882711491392338,0.2899666130993414,0.291662077059449,0.29335754101955663,0.29505300497966425,0.29674846893977186,0.2984439328998798,0.29961370229195095,0.3007834716840221,0.3019532410760932,0.30312301046816437,0.3042927798602355,0.30546254925230665,0.3066323186443778,0.30780208803644893,0.30897185742852007,0.3101416268205912,0.31131139621266235,0.3124811656047335,0.31365093499680463,0.31482070438887577,0.315990473780947 +PV+Storage - Class 4/Conservative,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2762898704878067,0.27787230351724046,0.27945473654667424,0.281037169576108,0.2826196026055418,0.2842020356349756,0.2857844686644094,0.28736690169384316,0.28894933472327694,0.2905317677527107,0.2921142007821445,0.2936966338115783,0.29527906684101207,0.29686149987044586,0.2984439328998798 +PV+Storage - Class 5/Advanced,0.26380732215278746,0.2666746967630739,0.2695420713733604,0.27240944598364686,0.2752768205939333,0.2781441952042198,0.28101156981450626,0.2838789444247927,0.2867463190350792,0.28961369364536566,0.2924810682556521,0.2953484428659386,0.29821581747622505,0.30108319208651146,0.3018861750841441,0.30268915808177677,0.3034921410794094,0.30429512407704207,0.3050981070746747,0.30590109007230737,0.30670407306994,0.30750705606757267,0.3083100390652053,0.30911302206283797,0.3099160050604706,0.3107189880581033,0.3115219710557359,0.3123249540533686,0.31312793705100117 +PV+Storage - Class 5/Moderate,0.2625896364377628,0.2642393253330246,0.26588901422828637,0.26753870312354816,0.26918839201880995,0.27083808091407174,0.27248776980933354,0.2741374587045953,0.2757871475998571,0.2774368364951189,0.2790865253903807,0.2807362142856425,0.2823859031809043,0.28403559207616635,0.2851720987435227,0.286308605410879,0.2874451120782353,0.28858161874559163,0.28971812541294795,0.29085463208030427,0.2919911387476606,0.2931276454150169,0.2942641520823732,0.29540065874972954,0.29653716541708586,0.2976736720844422,0.2988101787517985,0.2999466854191548,0.30108319208651146 +PV+Storage - Class 5/Conservative,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.2624796571780787,0.2640193668136564,0.2655590764492341,0.2670987860848118,0.2686384957203895,0.2701782053559672,0.2717179149915449,0.2732576246271226,0.2747973342627003,0.276337043898278,0.2778767535338557,0.2794164631694334,0.2809561728050111,0.2824958824405888,0.28403559207616635 +PV+Storage - Class 6/Advanced,0.2501679643957954,0.2529549925300853,0.2557420206643752,0.25852904879866506,0.26131607693295494,0.2641031050672448,0.2668901332015347,0.2696771613358246,0.27246418947011447,0.27525121760440435,0.27803824573869423,0.2808252738729841,0.283612302007274,0.2863993301415639,0.28709651636638006,0.28779370259119624,0.2884908888160124,0.2891880750408286,0.2898852612656448,0.29058244749046097,0.29127963371527715,0.29197681994009334,0.2926740061649095,0.2933711923897257,0.2940683786145419,0.29476556483935806,0.29546275106417424,0.2961599372889904,0.29685712351380666 +PV+Storage - Class 6/Moderate,0.24898509531014731,0.2505892543587891,0.25219341340743084,0.2537975724560726,0.25540173150471435,0.2570058905533561,0.25861004960199785,0.2602142086506396,0.26181836769928135,0.2634225267479231,0.26502668579656485,0.2666308448452066,0.26823500389384836,0.26983916294249016,0.2709431740890951,0.2720471852357,0.2731511963823049,0.2742552075289098,0.2753592186755147,0.2764632298221196,0.27756724096872454,0.27867125211532945,0.27977526326193436,0.28087927440853927,0.2819832855551442,0.2830872967017491,0.284191307848354,0.2852953189949589,0.2863993301415639 +PV+Storage - Class 6/Conservative,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.2488781513735712,0.25037536648563685,0.2518725815977025,0.2533697967097681,0.25486701182183374,0.2563642269338994,0.257861442045965,0.25935865715803064,0.26085587227009627,0.2623530873821619,0.26385030249422753,0.26534751760629316,0.2668447327183588,0.2683419478304244,0.26983916294249016 +PV+Storage - Class 7/Advanced,0.23732722966705613,0.24003207341619803,0.24273691716533993,0.24544176091448183,0.24814660466362373,0.25085144841276563,0.2535562921619075,0.2562611359110494,0.25896597966019125,0.2616708234093331,0.264375667158475,0.26708051090761686,0.26978535465675874,0.27249019840590066,0.27309397605227376,0.27369775369864685,0.27430153134501994,0.27490530899139304,0.27550908663776613,0.2761128642841392,0.2767166419305123,0.2773204195768854,0.2779241972232585,0.2785279748696316,0.2791317525160047,0.2797355301623778,0.2803393078087509,0.280943085455124,0.28154686310149707 +PV+Storage - Class 7/Moderate,0.2361866570351548,0.23775092815239535,0.2393151992696359,0.24087947038687646,0.24244374150411702,0.24400801262135757,0.24557228373859813,0.24713655485583869,0.24870082597307924,0.2502650970903198,0.25182936820756036,0.2533936393248009,0.25495791044204147,0.25652218155928197,0.2575867160157232,0.2586512504721644,0.25971578492860564,0.26078031938504687,0.2618448538414881,0.2629093882979293,0.26397392275437054,0.26503845721081176,0.266102991667253,0.2671675261236942,0.26823206058013543,0.26929659503657666,0.2703611294930179,0.2714256639494591,0.27249019840590066 +PV+Storage - Class 7/Conservative,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23608237229400542,0.2375423586700966,0.23900234504618778,0.24046233142227896,0.24192231779837015,0.24338230417446133,0.2448422905505525,0.2463022769266437,0.24776226330273488,0.24922224967882606,0.25068223605491724,0.2521422224310084,0.2536022088070996,0.2550621951831908,0.25652218155928197 +PV+Storage - Class 8/Advanced,0.2281821505495731,0.23078390199455984,0.23338565343954656,0.2359874048845333,0.23858915632952002,0.24119090777450675,0.24379265921949347,0.2463944106644802,0.24899616210946693,0.25159791355445366,0.2541996649994404,0.25680141644442717,0.2594031678894139,0.2620049193344006,0.26258435664047414,0.26316379394654765,0.26374323125262117,0.2643226685586947,0.2649021058647682,0.2654815431708417,0.26606098047691523,0.26664041778298875,0.26721985508906226,0.2677992923951358,0.2683787297012093,0.2689581670072828,0.2695376043133563,0.27011704161942984,0.27069647892550364 +PV+Storage - Class 8/Moderate,0.22709348720429637,0.22860657530400635,0.23011966340371634,0.23163275150342633,0.2331458396031363,0.2346589277028463,0.23617201580255628,0.23768510390226627,0.23919819200197626,0.24071128010168624,0.24222436820139623,0.24373745630110621,0.2452505444008162,0.24676363250052624,0.2477797182894512,0.24879580407837615,0.2498118898673011,0.25082797565622605,0.25184406144515104,0.252860147234076,0.253876233023001,0.254892318811926,0.25590840460085096,0.25692449038977594,0.2579405761787009,0.2589566619676259,0.2599727477565509,0.26098883354547586,0.2620049193344006 +PV+Storage - Class 8/Conservative,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.2269926146643157,0.228404830224045,0.22981704578377432,0.23122926134350363,0.23264147690323295,0.23405369246296226,0.23546590802269157,0.23687812358242089,0.2382903391421502,0.2397025547018795,0.24111477026160882,0.24252698582133814,0.24393920138106745,0.24535141694079676,0.24676363250052624 +PV+Storage - Class 9/Advanced,0.21713140838524053,0.21963875915778158,0.22214610993032263,0.22465346070286368,0.22716081147540473,0.22966816224794578,0.23217551302048683,0.23468286379302788,0.23719021456556894,0.23969756533810999,0.24220491611065104,0.2447122668831921,0.24721961765573314,0.24972696842827422,0.25024842847540524,0.25076988852253623,0.25129134856966723,0.2518128086167982,0.2523342686639292,0.2528557287110602,0.2533771887581912,0.2538986488053222,0.2544201088524532,0.2549415688995842,0.2554630289467152,0.2559844889938462,0.2565059490409772,0.25702740908810817,0.2575488691352394 +PV+Storage - Class 9/Moderate,0.21608721792621363,0.21755037823972778,0.21901353855324193,0.22047669886675608,0.22193985918027023,0.22340301949378438,0.22486617980729853,0.22632934012081268,0.22779250043432683,0.22925566074784098,0.23071882106135513,0.23218198137486928,0.23364514168838343,0.23510830200189767,0.2360828797636561,0.23705745752541454,0.23803203528717298,0.23900661304893142,0.23998119081068986,0.2409557685724483,0.24193034633420674,0.24290492409596517,0.2438795018577236,0.24485407961948205,0.2458286573812405,0.24680323514299893,0.24777781290475737,0.2487523906665158,0.24972696842827422 +PV+Storage - Class 9/Conservative,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.2159896739053127,0.21735529019792593,0.21872090649053916,0.22008652278315238,0.2214521390757656,0.22281775536837883,0.22418337166099206,0.22554898795360528,0.2269146042462185,0.22828022053883174,0.22964583683144496,0.23101145312405819,0.2323770694166714,0.23374268570928464,0.23510830200189767 +PV+Storage - Class 10/Advanced,0.1992360535776035,0.20159828588854806,0.20396051819949262,0.2063227505104372,0.20868498282138176,0.21104721513232633,0.2134094474432709,0.21577167975421546,0.21813391206516003,0.2204961443761046,0.22285837668704916,0.22522060899799373,0.2275828413089383,0.22994507361988278,0.23036530774655664,0.2307855418732305,0.23120577599990436,0.2316260101265782,0.23204624425325207,0.23246647837992593,0.23288671250659979,0.23330694663327364,0.2337271807599475,0.23414741488662136,0.23456764901329522,0.23498788313996907,0.23540811726664293,0.2358283513933168,0.2362485855199907 +PV+Storage - Class 10/Moderate,0.19825019798609134,0.19962657470552375,0.20100295142495617,0.20237932814438858,0.203755704863821,0.2051320815832534,0.20650845830268583,0.20788483502211824,0.20926121174155066,0.21063758846098307,0.2120139651804155,0.2133903418998479,0.21476671861928032,0.21614309533871287,0.2170632272241242,0.2179833591095355,0.21890349099494683,0.21982362288035814,0.22074375476576946,0.22166388665118078,0.2225840185365921,0.22350415042200342,0.22442428230741474,0.22534441419282605,0.22626454607823737,0.2271846779636487,0.22810480984906,0.22902494173447133,0.22994507361988278 +PV+Storage - Class 10/Conservative,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19815843953812917,0.19944305780959942,0.20072767608106967,0.20201229435253992,0.20329691262401017,0.20458153089548042,0.20586614916695067,0.20715076743842092,0.20843538570989117,0.20972000398136142,0.21100462225283168,0.21228924052430193,0.21357385879577218,0.21485847706724243,0.21614309533871287 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/Market/30/df_tc.csv b/tests/data/Utility-Scale_PV-Plus-Battery/Market/30/df_tc.csv index f28ad30..b2f8391 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/Market/30/df_tc.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/Market/30/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12361965028351134,0.12406031656701476,0.12525352378977045,0.12544238910299085,0.12544077028175565,0.12544036946393539,0.1254399430291799,0.12543948859286436,0.12543900345655418,0.12543848455508794,0.12543823984484423,0.125437980996973,0.12543770688392786,0.1254374162487736,0.1254371076864899,0.12543670344395494,0.12543628805127077,0.12543586104105944,0.12543542191947116,0.12543497016428307,0.1254345052228341,0.12543402650977692,0.12543353340462518,0.1242008744523172,0.12297428420321596,0.12053996128548987,0.12053941463258289,0.12053885021363385,0.12053826714920492,0.12053766450089777 -10 year CRF/Moderate,0.12361965028351134,0.12406031656701476,0.12525352378977045,0.12544238910299085,0.12544077028175565,0.12544036946393539,0.1254399430291799,0.12543948859286436,0.12543900345655418,0.12543848455508794,0.12543823984484423,0.125437980996973,0.12543770688392786,0.1254374162487736,0.1254371076864899,0.12543670344395494,0.12543628805127077,0.12543586104105944,0.12543542191947116,0.12543497016428307,0.1254345052228341,0.12543402650977692,0.12543353340462518,0.1242008744523172,0.12297428420321596,0.12053996128548987,0.12053941463258289,0.12053885021363385,0.12053826714920492,0.12053766450089777 -10 year CRF/Conservative,0.12361965028351134,0.12406031656701476,0.12525352378977045,0.12544238910299085,0.12544077028175565,0.12544036946393539,0.1254399430291799,0.12543948859286436,0.12543900345655418,0.12543848455508794,0.12543823984484423,0.125437980996973,0.12543770688392786,0.1254374162487736,0.1254371076864899,0.12543670344395494,0.12543628805127077,0.12543586104105944,0.12543542191947116,0.12543497016428307,0.1254345052228341,0.12543402650977692,0.12543353340462518,0.1242008744523172,0.12297428420321596,0.12053996128548987,0.12053941463258289,0.12053885021363385,0.12053826714920492,0.12053766450089777 -ITC Schedule - PV/*,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.22500000894069672,0.15000000596046448,0.0,0.0,0.0,0.0,0.0 -ITC Schedule - Battery/*,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.22500000894069672,0.15000000596046448,0.0,0.0,0.0,0.0,0.0 -PTC/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8324446739599706,0.8324291780636162,0.8324209993527649,0.832421289432236,0.8324268314791483,0.8324282036970115,0.8324296636221371,0.8324312194197014,0.832432880329488,0.8324346568471055,0.8324354946436464,0.8324363808445608,0.8324373193105793,0.8324383143454878,0.83243937076015,0.8324407547575123,0.8324421769357273,0.8324436388954802,0.8324451423281334,0.8324466890222391,0.8324482808706153,0.8324499198780484,0.8324516081696942,0.8367003409862109,0.8409853289681756,0.849663776243272,0.8496657517488788,0.8496677914705426,0.8496698985876716,0.8496720764928736 -PVD/Moderate,0.8324446739599706,0.8324291780636162,0.8324209993527649,0.832421289432236,0.8324268314791483,0.8324282036970115,0.8324296636221371,0.8324312194197014,0.832432880329488,0.8324346568471055,0.8324354946436464,0.8324363808445608,0.8324373193105793,0.8324383143454878,0.83243937076015,0.8324407547575123,0.8324421769357273,0.8324436388954802,0.8324451423281334,0.8324466890222391,0.8324482808706153,0.8324499198780484,0.8324516081696942,0.8367003409862109,0.8409853289681756,0.849663776243272,0.8496657517488788,0.8496677914705426,0.8496698985876716,0.8496720764928736 -PVD/Conservative,0.8324446739599706,0.8324291780636162,0.8324209993527649,0.832421289432236,0.8324268314791483,0.8324282036970115,0.8324296636221371,0.8324312194197014,0.832432880329488,0.8324346568471055,0.8324354946436464,0.8324363808445608,0.8324373193105793,0.8324383143454878,0.83243937076015,0.8324407547575123,0.8324421769357273,0.8324436388954802,0.8324451423281334,0.8324466890222391,0.8324482808706153,0.8324499198780484,0.8324516081696942,0.8367003409862109,0.8409853289681756,0.849663776243272,0.8496657517488788,0.8496677914705426,0.8496698985876716,0.8496720764928736 -PFF PV/Advanced,0.6973733088345344,0.6973778743437449,0.6973802840126575,0.697380198547418,0.6973785657108498,0.6973781614184391,0.6973777312851022,0.6973772729051578,0.6973767835563163,0.6973762601462883,0.6973760133088202,0.6973757522101173,0.6973754757127044,0.6973751825485702,0.6973748713003042,0.6973744635373352,0.6973740445252566,0.6973736137924637,0.6973731708406351,0.6973727151428154,0.697372246141329,0.6973717632455119,0.6973712658292357,0.7862403371617626,0.8749873320549252,1.052109539449208,1.0521088546994863,1.0521081476911962,1.052107417322291,1.0521066624168252 -PFF PV/Moderate,0.6973733088345344,0.6973778743437449,0.6973802840126575,0.697380198547418,0.6973785657108498,0.6973781614184391,0.6973777312851022,0.6973772729051578,0.6973767835563163,0.6973762601462883,0.6973760133088202,0.6973757522101173,0.6973754757127044,0.6973751825485702,0.6973748713003042,0.6973744635373352,0.6973740445252566,0.6973736137924637,0.6973731708406351,0.6973727151428154,0.697372246141329,0.6973717632455119,0.6973712658292357,0.7862403371617626,0.8749873320549252,1.052109539449208,1.0521088546994863,1.0521081476911962,1.052107417322291,1.0521066624168252 -PFF PV/Conservative,0.6973733088345344,0.6973778743437449,0.6973802840126575,0.697380198547418,0.6973785657108498,0.6973781614184391,0.6973777312851022,0.6973772729051578,0.6973767835563163,0.6973762601462883,0.6973760133088202,0.6973757522101173,0.6973754757127044,0.6973751825485702,0.6973748713003042,0.6973744635373352,0.6973740445252566,0.6973736137924637,0.6973731708406351,0.6973727151428154,0.697372246141329,0.6973717632455119,0.6973712658292357,0.7862403371617626,0.8749873320549252,1.052109539449208,1.0521088546994863,1.0521081476911962,1.052107417322291,1.0521066624168252 -PFF Battery/Advanced,0.6973733088345344,0.6973778743437449,0.6973802840126575,0.697380198547418,0.6973785657108498,0.6973781614184391,0.6973777312851022,0.6973772729051578,0.6973767835563163,0.6973762601462883,0.6973760133088202,0.6973757522101173,0.6973754757127044,0.6973751825485702,0.6973748713003042,0.6973744635373352,0.6973740445252566,0.6973736137924637,0.6973731708406351,0.6973727151428154,0.697372246141329,0.6973717632455119,0.6973712658292357,0.7862403371617626,0.8749873320549252,1.052109539449208,1.0521088546994863,1.0521081476911962,1.052107417322291,1.0521066624168252 -PFF Battery/Moderate,0.6973733088345344,0.6973778743437449,0.6973802840126575,0.697380198547418,0.6973785657108498,0.6973781614184391,0.6973777312851022,0.6973772729051578,0.6973767835563163,0.6973762601462883,0.6973760133088202,0.6973757522101173,0.6973754757127044,0.6973751825485702,0.6973748713003042,0.6973744635373352,0.6973740445252566,0.6973736137924637,0.6973731708406351,0.6973727151428154,0.697372246141329,0.6973717632455119,0.6973712658292357,0.7862403371617626,0.8749873320549252,1.052109539449208,1.0521088546994863,1.0521081476911962,1.052107417322291,1.0521066624168252 -PFF Battery/Conservative,0.6973733088345344,0.6973778743437449,0.6973802840126575,0.697380198547418,0.6973785657108498,0.6973781614184391,0.6973777312851022,0.6973772729051578,0.6973767835563163,0.6973762601462883,0.6973760133088202,0.6973757522101173,0.6973754757127044,0.6973751825485702,0.6973748713003042,0.6973744635373352,0.6973740445252566,0.6973736137924637,0.6973731708406351,0.6973727151428154,0.697372246141329,0.6973717632455119,0.6973712658292357,0.7862403371617626,0.8749873320549252,1.052109539449208,1.0521088546994863,1.0521081476911962,1.052107417322291,1.0521066624168252 -Year (Advanced)/nan,2021,2022,2023,2024.0,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9349585462260089,0.9349519954892488,0.9349485379753856,0.9349486606057297,0.9349510034842052,0.9349515835816985,0.9349522007559935,0.9349528584586811,0.9349535605955989,0.9349543116034296,0.9349546657743402,0.9349550404074081,0.9349554371346587,0.9349558577754039,0.9349563043633056,0.9349568894324775,0.9349574906412474,0.934958108666209,0.9349587442222814,0.9349593980654629,0.9349600709958206,0.9349607638607463,0.9349614775585067,0.9367533924561541,0.9385522121598243,0.9421699110144507,0.942170730677453,0.9421715769827084,0.9421724512492118,0.9421733548843997 -2/nan,0.8741474831610521,0.8741352338693282,0.874128768662311,0.874128997968448,0.8741333789161223,0.8741344636419257,0.8741356176984756,0.8741368475400587,0.8741381604703882,0.874139564785843,0.8741402270532082,0.874140927583218,0.8741416694276607,0.8741424559885413,0.8741432910686899,0.8741443850972539,0.8741455093061784,0.8741466649606946,0.8741478533977054,0.8741490760309328,0.87415033435651,0.8741516299590703,0.874152964518386,0.8775069182781136,0.8808802549500999,0.8876841412209778,0.8876856857452858,0.8876872804740835,0.8876889278929484,0.887690630654125 -3/nan,0.8172916600433818,0.8172744812335897,0.8172654142630518,0.8172657358472291,0.8172718797966675,0.8172734010453572,0.8172750195263897,0.8172767442916383,0.8172785855842764,0.8172805550396696,0.8172814838244381,0.8172824662703366,0.8172835066573587,0.8172846097566648,0.8172857809015597,0.8172873152053943,0.8172888918362197,0.8172905125685254,0.8172921792773216,0.8172938939453616,0.8172956586709829,0.8172974756766487,0.817299347318259,0.8220075826007681,0.8267521119313264,0.8363492883431077,0.836351471150552,0.836353724911759,0.8363560531396841,0.8363584595828455 -4/nan,0.7641338223168019,0.7641124070917853,0.7641011042030881,0.764101505089323,0.764109164135317,0.7641110605265572,0.7641130781290955,0.7641152282272718,0.7641175235905541,0.7641199787239831,0.7641211365526343,0.7641223612760488,0.7641236582297776,0.7641250333616789,0.7641264933204004,0.7641284059970561,0.7641303714401579,0.7641323918619048,0.7641344695998162,0.7641366071257336,0.7641388070555982,0.7641410721600992,0.7641434053762827,0.770018391625952,0.7759500235609531,0.787983134575225,0.7879858766770784,0.7879887079154742,0.7879916327037322,0.7879946557511182 -5/nan,0.7144334476354405,0.7144084197885578,0.714395210240055,0.7143956787500846,0.714404629779792,0.7144068460715958,0.7144092040232342,0.7144117168228954,0.7144143993944801,0.7144172686903089,0.7144186218366771,0.7144200531630522,0.7144215689051561,0.7144231760143276,0.7144248822609336,0.7144271175980049,0.7144294146044544,0.714431775865793,0.7144342041140033,0.7144367022380611,0.7144392732953637,0.7144419205241761,0.7144446473571981,0.7213173406092419,0.7282696111386003,0.7424139997836275,0.7424172291923564,0.742420563581289,0.742424008148344,0.7424275684400086 -6/nan,0.667965657576467,0.6679375776756331,0.6679227573505576,0.6679232829899128,0.6679333255063786,0.6679358120562452,0.6679384575418604,0.6679412767599399,0.6679442864546354,0.6679475056459502,0.6679490238022752,0.6679506296729242,0.6679523302541489,0.667954133345104,0.6679560476638722,0.6679585555956414,0.6679611327188761,0.6679637819345228,0.6679665063078735,0.667969309080372,0.6679721936824358,0.6679751637474222,0.6679782231268523,0.6756964658531587,0.6835190545829085,0.6994801321120228,0.6994837832956926,0.6994875531737741,0.69949144762339,0.6994954729157902 -Year (Moderate)/nan,2021,2022,2023,2024.0,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9349585462260089,0.9349519954892488,0.9349485379753856,0.9349486606057297,0.9349510034842052,0.9349515835816985,0.9349522007559935,0.9349528584586811,0.9349535605955989,0.9349543116034296,0.9349546657743402,0.9349550404074081,0.9349554371346587,0.9349558577754039,0.9349563043633056,0.9349568894324775,0.9349574906412474,0.934958108666209,0.9349587442222814,0.9349593980654629,0.9349600709958206,0.9349607638607463,0.9349614775585067,0.9367533924561541,0.9385522121598243,0.9421699110144507,0.942170730677453,0.9421715769827084,0.9421724512492118,0.9421733548843997 -2/nan,0.8741474831610521,0.8741352338693282,0.874128768662311,0.874128997968448,0.8741333789161223,0.8741344636419257,0.8741356176984756,0.8741368475400587,0.8741381604703882,0.874139564785843,0.8741402270532082,0.874140927583218,0.8741416694276607,0.8741424559885413,0.8741432910686899,0.8741443850972539,0.8741455093061784,0.8741466649606946,0.8741478533977054,0.8741490760309328,0.87415033435651,0.8741516299590703,0.874152964518386,0.8775069182781136,0.8808802549500999,0.8876841412209778,0.8876856857452858,0.8876872804740835,0.8876889278929484,0.887690630654125 -3/nan,0.8172916600433818,0.8172744812335897,0.8172654142630518,0.8172657358472291,0.8172718797966675,0.8172734010453572,0.8172750195263897,0.8172767442916383,0.8172785855842764,0.8172805550396696,0.8172814838244381,0.8172824662703366,0.8172835066573587,0.8172846097566648,0.8172857809015597,0.8172873152053943,0.8172888918362197,0.8172905125685254,0.8172921792773216,0.8172938939453616,0.8172956586709829,0.8172974756766487,0.817299347318259,0.8220075826007681,0.8267521119313264,0.8363492883431077,0.836351471150552,0.836353724911759,0.8363560531396841,0.8363584595828455 -4/nan,0.7641338223168019,0.7641124070917853,0.7641011042030881,0.764101505089323,0.764109164135317,0.7641110605265572,0.7641130781290955,0.7641152282272718,0.7641175235905541,0.7641199787239831,0.7641211365526343,0.7641223612760488,0.7641236582297776,0.7641250333616789,0.7641264933204004,0.7641284059970561,0.7641303714401579,0.7641323918619048,0.7641344695998162,0.7641366071257336,0.7641388070555982,0.7641410721600992,0.7641434053762827,0.770018391625952,0.7759500235609531,0.787983134575225,0.7879858766770784,0.7879887079154742,0.7879916327037322,0.7879946557511182 -5/nan,0.7144334476354405,0.7144084197885578,0.714395210240055,0.7143956787500846,0.714404629779792,0.7144068460715958,0.7144092040232342,0.7144117168228954,0.7144143993944801,0.7144172686903089,0.7144186218366771,0.7144200531630522,0.7144215689051561,0.7144231760143276,0.7144248822609336,0.7144271175980049,0.7144294146044544,0.714431775865793,0.7144342041140033,0.7144367022380611,0.7144392732953637,0.7144419205241761,0.7144446473571981,0.7213173406092419,0.7282696111386003,0.7424139997836275,0.7424172291923564,0.742420563581289,0.742424008148344,0.7424275684400086 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12287063565815391,0.1257799348942481,0.1262220938784933,0.1263093828862928,0.12646707774751845,0.12663643306807976,0.12681879553566264,0.12701572816939524,0.12722905574370008,0.1274681121690237,0.12772462077836613,0.12800057779449014,0.12829829818959376,0.12862048247662158,0.12871804950024726,0.12881854877405163,0.12892211455612465,0.12902888943229515,0.1291390249726224,0.1292526824510662,0.12937003363557215,0.1294912616567475,0.1296165619644311,0.12974614338273288,0.12988022927560314,0.13001905883672416,0.13016288851951804,0.13031199362541304,0.13046667007125667 +10 year CRF/Moderate,0.12287063565815391,0.1257799348942481,0.1262220938784933,0.1263093828862928,0.12646707774751845,0.12663643306807976,0.12681879553566264,0.12701572816939524,0.12722905574370008,0.1274681121690237,0.12772462077836613,0.12800057779449014,0.12829829818959376,0.12862048247662158,0.12871804950024726,0.12881854877405163,0.12892211455612465,0.12902888943229515,0.1291390249726224,0.1292526824510662,0.12937003363557215,0.1294912616567475,0.1296165619644311,0.12974614338273288,0.12988022927560314,0.13001905883672416,0.13016288851951804,0.13031199362541304,0.13046667007125667 +10 year CRF/Conservative,0.12287063565815391,0.1257799348942481,0.1262220938784933,0.1263093828862928,0.12646707774751845,0.12663643306807976,0.12681879553566264,0.12701572816939524,0.12722905574370008,0.1274681121690237,0.12772462077836613,0.12800057779449014,0.12829829818959376,0.12862048247662158,0.12871804950024726,0.12881854877405163,0.12892211455612465,0.12902888943229515,0.1291390249726224,0.1292526824510662,0.12937003363557215,0.1294912616567475,0.1296165619644311,0.12974614338273288,0.12988022927560314,0.13001905883672416,0.13016288851951804,0.13031199362541304,0.13046667007125667 +ITC Schedule - PV/*,0.30000001192092896,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +ITC Schedule - Battery/*,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896 +PTC/Advanced,0,17.87020376363461,17.958114553372884,17.975435320438738,18.00669806004541,18.040231281996142,18.076292178186115,18.115178403986963,18.15723638691479,18.20428559406879,18.254673772179395,18.308771223141154,18.36700543141694,18.429872623443,18.448879395341653,18.468442150823737,18.488585619669163,18.50933601883894,18.53072116591179,18.55277060306297,18.575515732748546,18.598989966404886,18.62322888764532,18.648270431631467,18.67415508252371,18.70092609117504,18.72862971553617,18.75731548658995,18.787036503041175 +PTC/Moderate,0,17.87020376363461,17.958114553372884,17.975435320438738,18.00669806004541,18.040231281996142,18.076292178186115,18.115178403986963,18.15723638691479,18.20428559406879,18.254673772179395,18.308771223141154,18.36700543141694,18.429872623443,18.448879395341653,18.468442150823737,18.488585619669163,18.50933601883894,18.53072116591179,18.55277060306297,18.575515732748546,18.598989966404886,18.62322888764532,18.648270431631467,18.67415508252371,18.70092609117504,18.72862971553617,18.75731548658995,18.787036503041175 +PTC/Conservative,0,17.87020376363461,17.958114553372884,17.975435320438738,18.00669806004541,18.040231281996142,18.076292178186115,18.115178403986963,18.15723638691479,18.20428559406879,18.254673772179395,18.308771223141154,18.36700543141694,18.429872623443,18.448879395341653,18.468442150823737,18.488585619669163,18.50933601883894,18.53072116591179,18.55277060306297,18.575515732748546,18.598989966404886,18.62322888764532,18.648270431631467,18.67415508252371,18.70092609117504,18.72862971553617,18.75731548658995,18.787036503041175 +PVD/Advanced,0.8361493961023314,0.8300728389377308,0.8297273718418564,0.8294669912756999,0.8289325980307156,0.8283596953477356,0.8277439519423412,0.8270803593997395,0.8263630938876402,0.8255612556878178,0.8247031438033797,0.8237825746719596,0.8227924165900348,0.8217243989431671,0.8214016862974114,0.821069621344866,0.820727791279458,0.8203757586168202,0.8200130593195983,0.819639200748912,0.8192536594227772,0.8188558785598978,0.8184452653843729,0.8180211881636367,0.8175829729481938,0.8171298999774013,0.8166611997105218,0.816176048436466,0.8156735634088514 +PVD/Moderate,0.8361493961023314,0.8300728389377308,0.8297273718418564,0.8294669912756999,0.8289325980307156,0.8283596953477356,0.8277439519423412,0.8270803593997395,0.8263630938876402,0.8255612556878178,0.8247031438033797,0.8237825746719596,0.8227924165900348,0.8217243989431671,0.8214016862974114,0.821069621344866,0.820727791279458,0.8203757586168202,0.8200130593195983,0.819639200748912,0.8192536594227772,0.8188558785598978,0.8184452653843729,0.8180211881636367,0.8175829729481938,0.8171298999774013,0.8166611997105218,0.816176048436466,0.8156735634088514 +PVD/Conservative,0.8361493961023314,0.8300728389377308,0.8297273718418564,0.8294669912756999,0.8289325980307156,0.8283596953477356,0.8277439519423412,0.8270803593997395,0.8263630938876402,0.8255612556878178,0.8247031438033797,0.8237825746719596,0.8227924165900348,0.8217243989431671,0.8214016862974114,0.821069621344866,0.820727791279458,0.8203757586168202,0.8200130593195983,0.819639200748912,0.8192536594227772,0.8188558785598978,0.8184452653843729,0.8180211881636367,0.8175829729481938,0.8171298999774013,0.8166611997105218,0.816176048436466,0.8156735634088514 +PFF PV/Advanced,0.6962817977224375,1.058900149821476,1.0590198956206656,1.059110148728299,1.05929538010624,1.0594939596249566,1.0597073885941843,1.0599374030305777,1.060186021590791,1.0604639547346562,1.0607613934621736,1.0610804811196304,1.0614236896979867,1.0617938859574856,1.0619057446095426,1.0620208449580277,1.062139330089776,1.0622613516456105,1.0623870704701526,1.0625166573218827,1.0626502936501174,1.0627881724463806,1.0629304991786457,1.0630774928180446,1.0632293869689402,1.0633864311147547,1.0635488919936866,1.06371705512046,1.063891226472612 +PFF PV/Moderate,0.6962817977224375,1.058900149821476,1.0590198956206656,1.059110148728299,1.05929538010624,1.0594939596249566,1.0597073885941843,1.0599374030305777,1.060186021590791,1.0604639547346562,1.0607613934621736,1.0610804811196304,1.0614236896979867,1.0617938859574856,1.0619057446095426,1.0620208449580277,1.062139330089776,1.0622613516456105,1.0623870704701526,1.0625166573218827,1.0626502936501174,1.0627881724463806,1.0629304991786457,1.0630774928180446,1.0632293869689402,1.0633864311147547,1.0635488919936866,1.06371705512046,1.063891226472612 +PFF PV/Conservative,0.6962817977224375,1.058900149821476,1.0590198956206656,1.059110148728299,1.05929538010624,1.0594939596249566,1.0597073885941843,1.0599374030305777,1.060186021590791,1.0604639547346562,1.0607613934621736,1.0610804811196304,1.0614236896979867,1.0617938859574856,1.0619057446095426,1.0620208449580277,1.062139330089776,1.0622613516456105,1.0623870704701526,1.0625166573218827,1.0626502936501174,1.0627881724463806,1.0629304991786457,1.0630774928180446,1.0632293869689402,1.0633864311147547,1.0635488919936866,1.06371705512046,1.063891226472612 +PFF Battery/Advanced,0.6962817977224375,0.6980721154341534,0.6981738993627505,0.6982506145037011,0.6984080611738469,0.6985768537635725,0.6987582683861439,0.6989537806557071,0.6991651064304067,0.6994013496010354,0.6996541725176524,0.6999253970245888,0.700217124314146,0.7005317911325134,0.700626870986095,0.7007247062816214,0.700825418642901,0.7009291369646334,0.7010359979647447,0.7011461467879428,0.7012597376661458,0.7013769346421478,0.7014979123637248,0.7016228569563377,0.7017519669836935,0.7018854545066999,0.7020235462528236,0.7021664849095788,0.7023145305578696 +PFF Battery/Moderate,0.6962817977224375,0.6980721154341534,0.6981738993627505,0.6982506145037011,0.6984080611738469,0.6985768537635725,0.6987582683861439,0.6989537806557071,0.6991651064304067,0.6994013496010354,0.6996541725176524,0.6999253970245888,0.700217124314146,0.7005317911325134,0.700626870986095,0.7007247062816214,0.700825418642901,0.7009291369646334,0.7010359979647447,0.7011461467879428,0.7012597376661458,0.7013769346421478,0.7014979123637248,0.7016228569563377,0.7017519669836935,0.7018854545066999,0.7020235462528236,0.7021664849095788,0.7023145305578696 +PFF Battery/Conservative,0.6962817977224375,0.6980721154341534,0.6981738993627505,0.6982506145037011,0.6984080611738469,0.6985768537635725,0.6987582683861439,0.6989537806557071,0.6991651064304067,0.6994013496010354,0.6996541725176524,0.6999253970245888,0.700217124314146,0.7005317911325134,0.700626870986095,0.7007247062816214,0.700825418642901,0.7009291369646334,0.7010359979647447,0.7011461467879428,0.7012597376661458,0.7013769346421478,0.7014979123637248,0.7016228569563377,0.7017519669836935,0.7018854545066999,0.7020235462528236,0.7021664849095788,0.7023145305578696 +Year (Advanced)/nan,2022,2023,2024,2025.0,2026,2027,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9365214987936741,0.9339545802992149,0.9338081305678302,0.933697713810924,0.93347100047494,0.9332278017067407,0.9329662459392184,0.9326841661769519,0.9323790390598455,0.9320376485812156,0.9316719641491142,0.9312792778644581,0.9308564605190746,0.930399875566007,0.9302618073092954,0.9301196861995054,0.9299733309970589,0.929822549482824,0.929667137612743,0.9295068785929912,0.9293415418667744,0.9291708820027396,0.9289946374736329,0.9288125293123125,0.9286242596304525,0.9284295099832323,0.9282279395609251,0.9280191831855357,0.9278028490874112 +2/nan,0.8770725177027497,0.8722711580618826,0.8719976247145859,0.8717914207757461,0.8713681087276853,0.8709141298783957,0.8704260160619182,0.8698997538371962,0.8693306724781609,0.8686941783728016,0.8680126487814684,0.8672810933797466,0.8664937500900994,0.8656439284532413,0.8653870301383568,0.8651226306558663,0.8648503963657652,0.8645699735267386,0.8642809867570708,0.8639830373516857,0.8636757014393136,0.8633585279617491,0.8630310364547665,0.8626927146075355,0.862343015574206,0.8619813550077049,0.8616071077815205,0.8612196043603488,0.8608181267747175 +3/nan,0.8213972688297204,0.8146616433347956,0.8142784717943158,0.8139896564982915,0.8133968602359888,0.8127612789017542,0.8120780925731176,0.811341726565181,0.810545697030437,0.8096556793467772,0.808703049396506,0.8076809103481881,0.8065813052707695,0.8053950033173652,0.8050365026785316,0.8046675897497249,0.8042878039223974,0.8038966569909297,0.803493631051563,0.8030781762060571,0.8026497080484797,0.8022076049108052,0.8017512048397896,0.8012798022739299,0.8007926443850888,0.8002889270444862,0.7997677903670886,0.7992283137818611,0.7986695105676713 +4/nan,0.7692562013094402,0.7608569731866177,0.7603798575078797,0.7600202813381941,0.7592823809076633,0.7584914216218431,0.7576414494374227,0.7567255817260145,0.7557358181113315,0.754629575538797,0.7534459584446208,0.7521764949339687,0.7508114189452036,0.7493394108679605,0.7488947119316852,0.7484371660729265,0.7479662080940213,0.7474812391240256,0.746981624069776,0.7464666888314443,0.7459357172566904,0.7453879478042781,0.7448225698841886,0.7442387198369186,0.7436354765096151,0.743011856380919,0.7423668081796366,0.7416992069345957,0.7410078473839337 +5/nan,0.7204249706066452,0.7106058550602385,0.7100488932608663,0.7096291991354071,0.708768083748871,0.7078452820135733,0.7068538988495804,0.7057859682168968,0.7046322358737495,0.7033431751350211,0.7019644759843118,0.7004863830287257,0.6988976599566363,0.6971852946282555,0.6966681482059437,0.6961361420477975,0.6955886260144363,0.6950249114528819,0.6944442682982667,0.6938459219093615,0.6932290496088309,0.6925927768955131,0.6919361732917414,0.6912582477838859,0.6905579438086801,0.6898341337314684,0.6890856127550046,0.688311092188803,0.6875091919989433 +6/nan,0.6746934732409241,0.6636735931209498,0.6630494296276864,0.6625791608862065,0.6616144522417646,0.6605808964820149,0.6594708284371931,0.658275397265769,0.6569843269745569,0.6555423190984914,0.6540006221032075,0.6523484529408778,0.6505734020122983,0.6486611113685788,0.6480837706448813,0.6474899299936316,0.6468788715383127,0.6462498351211926,0.6456020151404254,0.6449345570984469,0.6442465538303096,0.6435370413767305,0.6428049944620541,0.6420493215321483,0.6412688593012632,0.6404623667500148,0.6396285185086554,0.638765897550597,0.6378729871104036 +Year (Moderate)/nan,2022,2023,2024,2025.0,2026,2027,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9365214987936741,0.9339545802992149,0.9338081305678302,0.933697713810924,0.93347100047494,0.9332278017067407,0.9329662459392184,0.9326841661769519,0.9323790390598455,0.9320376485812156,0.9316719641491142,0.9312792778644581,0.9308564605190746,0.930399875566007,0.9302618073092954,0.9301196861995054,0.9299733309970589,0.929822549482824,0.929667137612743,0.9295068785929912,0.9293415418667744,0.9291708820027396,0.9289946374736329,0.9288125293123125,0.9286242596304525,0.9284295099832323,0.9282279395609251,0.9280191831855357,0.9278028490874112 +2/nan,0.8770725177027497,0.8722711580618826,0.8719976247145859,0.8717914207757461,0.8713681087276853,0.8709141298783957,0.8704260160619182,0.8698997538371962,0.8693306724781609,0.8686941783728016,0.8680126487814684,0.8672810933797466,0.8664937500900994,0.8656439284532413,0.8653870301383568,0.8651226306558663,0.8648503963657652,0.8645699735267386,0.8642809867570708,0.8639830373516857,0.8636757014393136,0.8633585279617491,0.8630310364547665,0.8626927146075355,0.862343015574206,0.8619813550077049,0.8616071077815205,0.8612196043603488,0.8608181267747175 +3/nan,0.8213972688297204,0.8146616433347956,0.8142784717943158,0.8139896564982915,0.8133968602359888,0.8127612789017542,0.8120780925731176,0.811341726565181,0.810545697030437,0.8096556793467772,0.808703049396506,0.8076809103481881,0.8065813052707695,0.8053950033173652,0.8050365026785316,0.8046675897497249,0.8042878039223974,0.8038966569909297,0.803493631051563,0.8030781762060571,0.8026497080484797,0.8022076049108052,0.8017512048397896,0.8012798022739299,0.8007926443850888,0.8002889270444862,0.7997677903670886,0.7992283137818611,0.7986695105676713 +4/nan,0.7692562013094402,0.7608569731866177,0.7603798575078797,0.7600202813381941,0.7592823809076633,0.7584914216218431,0.7576414494374227,0.7567255817260145,0.7557358181113315,0.754629575538797,0.7534459584446208,0.7521764949339687,0.7508114189452036,0.7493394108679605,0.7488947119316852,0.7484371660729265,0.7479662080940213,0.7474812391240256,0.746981624069776,0.7464666888314443,0.7459357172566904,0.7453879478042781,0.7448225698841886,0.7442387198369186,0.7436354765096151,0.743011856380919,0.7423668081796366,0.7416992069345957,0.7410078473839337 +5/nan,0.7204249706066452,0.7106058550602385,0.7100488932608663,0.7096291991354071,0.708768083748871,0.7078452820135733,0.7068538988495804,0.7057859682168968,0.7046322358737495,0.7033431751350211,0.7019644759843118,0.7004863830287257,0.6988976599566363,0.6971852946282555,0.6966681482059437,0.6961361420477975,0.6955886260144363,0.6950249114528819,0.6944442682982667,0.6938459219093615,0.6932290496088309,0.6925927768955131,0.6919361732917414,0.6912582477838859,0.6905579438086801,0.6898341337314684,0.6890856127550046,0.688311092188803,0.6875091919989433 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/Market/30/df_vom.csv b/tests/data/Utility-Scale_PV-Plus-Battery/Market/30/df_vom.csv index 6b8da36..6575081 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/Market/30/df_vom.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/Market/30/df_vom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 1/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 1/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 2/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 2/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 2/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 3/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 3/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 3/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 4/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 4/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 4/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 5/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 5/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 5/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 6/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 6/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 6/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 7/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 7/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 7/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 8/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 8/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 8/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 9/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 9/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 9/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 10/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 10/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 10/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 1/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 1/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 2/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 2/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 2/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 3/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 3/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 3/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 4/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 4/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 4/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 5/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 5/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 5/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 6/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 6/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 6/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 7/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 7/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 7/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 8/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 8/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 8/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 9/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 9/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 9/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 10/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 10/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 10/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/Market/TechLife/df_batt_cost.csv b/tests/data/Utility-Scale_PV-Plus-Battery/Market/TechLife/df_batt_cost.csv index 3f5e123..d487e4c 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/Market/TechLife/df_batt_cost.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/Market/TechLife/df_batt_cost.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 1/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 1/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 2/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 2/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 2/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 3/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 3/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 3/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 4/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 4/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 4/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 5/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 5/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 5/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 6/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 6/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 6/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 7/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 7/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 7/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 8/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 8/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 8/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 9/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 9/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 9/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 10/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 10/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 10/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 1/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 1/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 2/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 2/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 2/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 3/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 3/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 3/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 4/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 4/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 4/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 5/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 5/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 5/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 6/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 6/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 6/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 7/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 7/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 7/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 8/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 8/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 8/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 9/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 9/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 9/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 10/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 10/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 10/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/Market/TechLife/df_capex.csv b/tests/data/Utility-Scale_PV-Plus-Battery/Market/TechLife/df_capex.csv index 74fb83e..c96dd18 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/Market/TechLife/df_capex.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/Market/TechLife/df_capex.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 1/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 1/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 2/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 2/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 2/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 3/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 3/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 3/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 4/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 4/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 4/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 5/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 5/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 5/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 6/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 6/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 6/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 7/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 7/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 7/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 8/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 8/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 8/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 9/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 9/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 9/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 10/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 10/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 10/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 1/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 1/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 2/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 2/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 2/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 3/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 3/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 3/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 4/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 4/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 4/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 5/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 5/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 5/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 6/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 6/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 6/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 7/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 7/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 7/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 8/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 8/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 8/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 9/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 9/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 9/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 10/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 10/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 10/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/Market/TechLife/df_fom.csv b/tests/data/Utility-Scale_PV-Plus-Battery/Market/TechLife/df_fom.csv index 889dd4c..07d8d96 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/Market/TechLife/df_fom.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/Market/TechLife/df_fom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 1/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 1/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 2/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 2/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 2/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 3/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 3/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 3/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 4/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 4/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 4/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 5/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 5/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 5/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 6/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 6/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 6/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 7/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 7/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 7/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 8/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 8/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 8/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 9/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 9/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 9/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 10/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 10/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 10/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 1/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 1/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 2/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 2/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 2/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 3/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 3/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 3/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 4/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 4/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 4/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 5/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 5/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 5/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 6/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 6/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 6/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 7/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 7/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 7/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 8/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 8/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 8/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 9/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 9/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 9/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 10/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 10/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 10/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/Market/TechLife/df_gcc.csv b/tests/data/Utility-Scale_PV-Plus-Battery/Market/TechLife/df_gcc.csv index 6b8da36..846d2f1 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/Market/TechLife/df_gcc.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/Market/TechLife/df_gcc.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 1/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 1/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 2/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 2/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 2/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 3/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 3/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 3/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 4/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 4/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 4/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 5/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 5/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 5/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 6/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 6/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 6/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 7/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 7/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 7/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 8/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 8/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 8/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 9/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 9/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 9/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 10/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 10/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 10/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 1/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 1/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 2/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 2/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 2/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 3/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 3/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 3/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 4/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 4/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 4/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 5/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 5/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 5/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 6/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 6/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 6/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 7/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 7/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 7/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 8/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 8/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 8/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 9/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 9/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 9/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 10/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 10/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 10/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/Market/TechLife/df_lcoe.csv b/tests/data/Utility-Scale_PV-Plus-Battery/Market/TechLife/df_lcoe.csv index f2b4cb5..7c3607a 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/Market/TechLife/df_lcoe.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/Market/TechLife/df_lcoe.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,55.436921539463405,57.58007701113819,52.59245776568831,50.54589022386848,48.521939393910294,46.64014943511634,44.79374546678088,42.981395195316665,41.202143543002144,39.45546237350533,37.99329896182411,36.557296665136114,35.14648213827366,33.76067700841466,32.39922809645,32.07568004463927,31.754502052954518,31.43555335799735,31.11881055739368,30.804134088031333,30.491734669841087,30.181596735534487,29.873450235494733,30.72554360214953,31.466187974451806,33.02272474802234,32.636207869889105,32.252106440236915,31.8707142315828,31.492015986120624 -PV+Storage - Class 1/Moderate,58.062438136417676,60.37516729935164,59.371990704764514,57.66898462442332,54.830849235433234,53.304522615481424,51.7947862148561,50.301354815757286,48.82394975999203,47.36229859193373,46.13929012478248,44.92927752363231,43.73204610743927,42.54738640519855,41.37509398144012,40.89849404713836,40.42528845673233,39.9554414199131,39.48891766640333,39.02568243787593,38.56570148013542,38.108941035563944,37.65536783583595,38.80196451921408,39.78980051639556,41.893779447251745,41.32362898754416,40.757392602036056,40.1950309451456,39.636505250543465 -PV+Storage - Class 1/Conservative,61.2197573341814,63.90079836999781,64.75370893589896,64.51832991264659,63.825345387424534,62.77671780589827,61.72832312688896,60.68015659336257,59.63221371355029,58.58449027286026,58.03040524528341,57.47651791906964,56.92282333866079,56.3693166500377,55.81599308992917,55.1722344624534,54.5349234119071,53.90396352975993,53.2792603183751,52.66072114378066,52.04825518982593,51.44177341367281,50.84118850257648,52.569014583318946,54.08448432699898,57.255193873085936,56.52279508546553,55.79734805428853,55.0787542000835,54.36691679371391 -PV+Storage - Class 2/Advanced,57.00469471719027,59.222404379887564,54.078540178162385,51.97022943883104,49.88476352888488,47.94561954092588,46.04257318240963,44.17427061937308,42.33974639407445,40.53847503137611,39.03078948133609,37.54981787289091,36.094569488497406,34.66487434360075,33.260071171192074,32.92367131134388,32.589785212774046,32.25826620171149,31.929088927883594,31.602108049935847,31.277540161358488,30.955368047168818,30.635311645517138,31.513693541733698,32.27685652589632,33.88251552368847,33.48146000174616,33.08296745847058,32.68734000861188,32.2945606446405 -PV+Storage - Class 2/Moderate,59.71475587700102,62.106185650541114,61.074731738869644,59.32055037951427,56.39403222982711,54.821601396915405,53.26603666033849,51.72705126029866,50.20436496845035,48.697703727701786,47.4373084863469,46.19013502752608,44.95596737033666,43.73459474087935,42.52581139812133,42.03415731933538,41.54598316733699,41.061252479762366,40.579929321095605,40.101978274559585,39.6273644342724,39.1560533976711,38.688011258207545,39.873615933413966,40.89519324910866,43.07031716911138,42.48181545709581,41.89732981810557,41.31682013029257,40.740246859879356 -PV+Storage - Class 2/Conservative,62.97374427452641,65.7411178220612,66.62149305949916,66.37853456916228,65.66323516929073,64.58084061002674,63.49868645300052,62.41676778799624,61.33507997860513,60.25361867452075,59.68169149104356,59.10996837513385,58.538444211658955,57.9671139902949,57.395972794387816,56.735049075572604,56.08065198051949,55.432685280325614,54.791054626866355,54.155667506948056,53.52643319778653,52.90326272376343,52.28606881441762,54.073635987297166,55.642063601771014,58.920481853693715,58.1672277071014,57.42102811871224,56.681784374373635,55.94939958820271 -PV+Storage - Class 3/Advanced,59.40505381029581,61.704956020322605,56.29673490770932,54.069939067264755,51.86922981501015,49.823622703956104,47.81767449967307,45.84987358015814,43.919119636205004,42.0247765343684,40.438445670817465,38.88134419092418,37.35237335411112,35.85129376418263,34.37735643688093,34.03766980141256,33.700259129614786,33.36497765236738,33.03180492137595,32.70059507936771,32.37158004169872,32.0447476717663,31.71981095379803,32.64789035685578,33.456063848057966,35.146521792065286,34.73718913037664,34.33016781728577,33.9257806573779,33.52401636198991 -PV+Storage - Class 3/Moderate,62.24455799994549,64.73294785756323,63.63579625098585,61.7828841785255,58.70431917878401,57.044372743186194,55.40315678031211,53.78033893129437,52.175594698158314,50.588607030320965,49.25990079105919,47.94583546891951,46.646161389971596,45.36063506021756,44.08901895734229,43.572052912429484,43.05885225979248,42.549376381514215,42.043585261958064,41.54143947808483,41.042900190078015,40.547929132278504,40.05648860443239,41.289500403518126,42.35127199630622,44.61548254639299,43.99836033773174,43.38556694862821,42.77705787987656,42.17278929812595 -PV+Storage - Class 3/Conservative,65.65920832076677,68.55876236001934,69.48118773264211,69.22662460268282,68.47715972974578,67.34306580911309,66.20922377326127,65.07562847744353,63.94227506379823,62.80915897423144,62.20991433070043,61.610883501795236,61.01206112806463,60.413441959872124,59.81502084572541,59.10797387057176,58.408296080314564,57.715872834522216,57.030591856589126,56.352343172993336,55.68101905440827,55.016513958599354,54.35872447504223,56.21496494409046,57.84138129232936,61.25356009836723,60.45323916480394,59.66080665498628,58.87614643516918,58.09914463492022 -PV+Storage - Class 4/Advanced,61.92948208151608,64.3199110698088,58.636909234539075,56.28861413298894,53.969461775322486,51.8143507256126,49.70233737610299,47.63175693664286,45.601379623536744,43.61046502953685,41.94266953782484,40.30653410256994,38.70085511424924,37.125329220363696,35.57912349461263,35.23378361100473,34.89054360486078,34.54925470645061,34.20989988671316,33.87233097108569,33.53679450176395,33.20328204698747,32.871497555868785,33.850671425823975,34.70488031852897,36.48337757071744,36.06358822054398,35.64591636615931,35.230704898432286,34.817946820532136 -PV+Storage - Class 4/Moderate,64.90511992090858,67.49866066896067,66.33545595395972,64.38148908274283,61.145312951436324,59.39565904738454,57.66650906054758,55.957487173786404,54.268226722617456,52.598369728059005,51.199389256618076,49.816399739001795,48.44911947337857,47.09727388159245,45.76059526700365,45.21720960150975,44.677873248576375,44.14254150296045,43.61117033624596,43.083716385592815,42.560136942837545,42.04038994394621,41.52443395882243,42.808892057235326,43.91440617185586,46.27490007697935,45.62767555330247,44.98509164432706,44.34709954938345,43.713651210437995 -PV+Storage - Class 4/Conservative,68.48347798072996,71.52204462486927,72.48869360985655,72.22192602247908,71.43652973979844,70.24806423375674,69.05986268854585,67.8719197127657,66.68423021565542,65.49678942059344,64.8688153387647,64.24106532242368,63.61353375517234,62.98621513569214,62.35910406551405,61.60622971770681,60.8615244107744,60.12485587367834,59.39609467372921,58.67511414072295,57.96179029348762,57.25600176874793,56.55762975222209,58.48925924569065,60.17988054628006,63.737074168722756,62.88939915441756,62.05040312087765,61.219953375927886,60.3979199131665 -PV+Storage - Class 5/Advanced,64.6946497975249,67.19195331457722,61.214036125659554,58.73843963149937,56.29463570978559,54.024083452408675,51.79979914743874,49.619980240927774,47.48328374330069,45.388882640245185,43.63401719961399,41.91307121006175,40.22474579997153,38.568687378267484,36.94398922452713,36.58857663138854,36.235180587474,35.883647950597066,35.53396351441246,35.185974533831015,34.83994202952029,34.49585977541136,34.15341977795014,35.18638287735841,36.08858045990833,37.96133985919194,37.52679635626215,37.094271675439536,36.66412878961686,36.23636335641769 -PV+Storage - Class 5/Moderate,67.81940352886919,70.53480303946492,69.30560308326693,67.24672482570097,63.84265004846486,61.999532036029215,60.17845013850097,58.37899339240359,56.60076100268412,54.84336183098578,53.37053709682929,51.91487707661891,50.47607410804317,49.05382840215285,47.64784777419802,47.07537967149302,46.50725601145669,45.94342793675677,45.38384734219015,44.82846686185245,44.277239856704306,43.730120402533856,43.18706327831758,44.53046669949713,45.68623792181538,48.156605003941344,47.475965560655254,46.800292275316444,46.129531971878365,45.463632294638046 -PV+Storage - Class 5/Conservative,71.57708114389627,74.76791718365808,75.7830071192518,75.5028712092213,74.67811695572945,73.43009477526947,72.18234978331013,70.93487631827614,69.68766903429716,68.44072291538444,67.78127964261623,67.12207166376037,66.4630930809684,65.80433811723846,65.14580110357205,64.34836119694285,63.559760101527026,62.77985164010694,62.008492839092,61.24554384108958,60.490867820313134,59.744330900716704,59.00580207675333,61.02646743069718,62.79395704562383,66.51881675503745,65.62355346227413,64.73764233692181,63.8609375126593,62.99329613516237 -PV+Storage - Class 6/Advanced,67.7028820136786,70.31510110118913,64.0152949846524,61.400219262475616,58.81995073231616,56.42306323189918,54.07600253236718,51.776809112496274,49.5240101689254,47.316678164639995,45.46676662501201,43.65330233345865,41.87487840428988,40.13108229378187,38.42092308337972,38.05523528606038,37.69146178505055,37.32944466310639,36.96917064654277,36.61048199395316,36.253655387140185,35.89868696812566,35.545255754281456,36.63721464458128,37.592150186952225,39.56798987481316,39.11805049380882,38.67000687077754,38.224243806477816,37.780759846173986 -PV+Storage - Class 6/Moderate,70.98985926134445,73.83706700339826,72.53535119885728,70.3616909675051,66.77443218854526,64.82910542615909,62.90753152123793,61.009259293745515,59.13384891739567,57.28087135589274,55.727383451391574,54.19237297707685,52.675502627708454,51.17644384221452,49.694876502750255,49.090531354901366,48.490863485413634,47.89581923741441,47.30534579510267,46.71939116900604,46.1379041816894,45.56083445391309,44.98813239124201,46.395098736414305,47.60500641913768,50.19404537147273,49.476920225194085,48.7651267774651,48.058606818106604,47.35730304844072 -PV+Storage - Class 6/Conservative,74.94261902630156,78.29910928616508,79.36689824155127,79.07221890305237,78.20464702404318,76.89183300269967,75.57931056026867,74.26707374125074,72.95511692224139,71.64343482684373,70.94975615003393,70.25632498256498,69.56313512039802,68.87018048661452,68.17745511790648,67.33088947047503,66.49391944936235,65.66638279249001,64.84812087359842,64.03897860082706,63.238804318659525,62.4474497130999,61.66476971995634,63.781596248486025,65.63200545744607,69.53831717884601,68.59083502681375,67.65346135755387,66.72603517215167,65.80839886655312 -PV+Storage - Class 7/Advanced,70.83340505691821,73.56542572094423,66.93082442212301,64.17077904356245,61.44866518792839,58.920462474956175,56.44577712994606,54.02248583773213,51.64898035753385,49.3242282961243,47.375506396219976,45.46585040239069,43.59374092173013,41.75870404778824,39.959661244158546,39.58319820407951,39.20855094855027,38.835556263902326,38.46420257590171,38.09432663228799,37.72622112924627,37.35988438269091,36.99498159494341,38.148371866970535,39.15822522555918,41.24142261390936,40.77544560161795,40.31124188653066,39.84921869119797,39.38937726286452 -PV+Storage - Class 7/Moderate,74.28920054051444,77.27178381580272,75.89290968640618,73.59826981201566,69.81913280149419,67.76618681074933,65.73889529034687,63.736760932519125,61.759299182548816,59.80603761376944,58.16781694772209,56.549523181468196,54.95078511590893,53.371241316970334,51.81053977675013,51.174398655583424,50.54323813065048,49.917000392933026,49.29562854929489,48.67906660617388,48.067259453770845,47.46015285073304,46.85769340933262,48.33166936666367,49.5988571769765,52.31232741834507,51.55836018239126,50.81006093501625,50.067367083795446,49.33021702516458 -PV+Storage - Class 7/Conservative,78.44497294605206,81.97385161079124,83.0964819095187,82.78666792227047,81.87453779319699,80.49429800937054,79.11436477986835,77.73473184331819,76.35539328749904,74.97634356501976,74.24703774457679,73.51799214548548,72.78920024506925,72.06065565430075,71.33235210359813,70.43315341136415,69.5444009801524,68.66591378806308,67.7975149694458,66.9390316961356,66.09029506272634,65.25113997571822,64.42140504638655,66.6366300768417,68.57164395427186,72.6645093364084,71.66160600361077,70.66965313931404,69.68847227457127,68.7178887912756 -PV+Storage - Class 8/Advanced,73.2540627207707,76.09061102146994,69.20643728909543,66.34312125831252,63.51904553306158,60.89610252235763,58.3285935160066,55.81432089575272,53.35162125692347,50.93942855011632,48.917446543100475,46.935937000493986,44.99332689066226,43.08912814957829,41.22222492210546,40.83172410444147,40.44310070166964,40.05618538271994,39.67096621986402,39.28727383346431,38.905412143139706,38.525379488357814,38.14682840794971,39.3443982590279,40.39298000991891,42.555824020110784,42.07236137912001,41.59073109777602,41.11135602127711,40.63423754777282 -PV+Storage - Class 8/Moderate,76.84039586563266,79.93389362969879,78.50127602744794,76.11845631379097,72.19533942142493,70.06360702453935,67.95860824162949,65.87982322528363,63.826745498044154,61.79888129838492,60.09798571818322,58.41785043813097,56.758087532437436,55.11831930370318,53.49817792751295,52.8399768059126,52.18687919253815,51.53882643130055,50.89576078711294,50.25762542970584,49.624364417937684,48.995922684598355,48.37224602170724,49.90343643534308,51.22011262993347,54.03792868559556,53.2570433856889,52.48197410574438,51.71265723185544,50.94903014764187 -PV+Storage - Class 8/Conservative,81.15314654524539,84.81532348240032,85.98035951212591,85.65884275093902,84.71225822941538,83.27988188999072,81.8478236845352,80.41607711516234,78.98463604632559,77.55349472108912,76.79664043124164,76.04005619222988,75.28373523499265,74.5276709291663,73.77185676834468,72.83721804668015,71.91347827370689,71.00044787476658,70.09794164407597,69.20577861942624,68.32378196115778,67.45177883523708,66.58960030027333,68.88684378580975,70.89327422483632,75.13848083121022,74.09661003398897,73.06615552330338,72.04693058291527,71.03875253956882 -PV+Storage - Class 9/Advanced,76.44402103380709,79.40886081587885,72.18840344783692,69.18198585246742,66.21741611184899,63.46422984383229,60.76974983712932,58.13163843481089,55.54811968570754,53.01804508760558,50.89703537632818,48.81884306364297,46.781797659790186,44.785365755875375,42.82835792823501,42.42401035286245,42.021511576249786,41.620685714011614,41.22152160231162,40.82384317337305,40.4279699743868,40.03390160691089,39.64127540094689,40.89987728585059,42.0026425471518,44.27336079150515,43.77102337346361,43.270472084370596,42.77215165076625,42.276065124527896 -PV+Storage - Class 9/Moderate,80.20237755229066,83.43781095194251,81.93036009579778,79.42770354953186,75.31188130687187,73.07333053926054,70.86320241216956,68.68093816493484,66.5259935552273,64.39783815319251,62.61243675727079,60.849089282750555,59.10737913652662,57.38690079858481,55.687259435383055,54.99747513539054,54.313060741332855,53.63395428400309,52.9600947708305,52.29142216862421,51.62787738684388,50.96940226139524,50.31593953895112,51.91796370453426,53.295420468503316,56.244013223771596,55.42599154387551,54.61408593468624,53.80822923456253,53.00835533826861 -PV+Storage - Class 9/Conservative,84.72199521595888,88.55983347794952,89.78075205403344,89.44381330172045,88.45182455916293,86.95074232983603,85.44999349420917,83.94957124271582,82.44946914550958,80.9496811695153,80.15652332865331,79.36364849198466,78.57104956576089,77.77871960158392,76.98665178095887,76.00174479437453,75.0284748785656,74.06663695928135,73.11603075021237,72.17646061389357,71.24773542741546,70.32966845274632,69.42207721148068,71.82340227389284,73.91990227472053,78.3604096366098,77.264574310292,76.18089575607925,75.10917269327643,74.0492082533001 -PV+Storage - Class 10/Advanced,82.31625440375811,85.51251400763846,77.66930856580298,74.39596391201242,71.16971714348301,68.17409772524454,65.24358669729004,62.37556612201686,59.56803166545756,56.81966285662693,54.5151519495686,52.25802092287581,50.04640577171817,47.879675635709994,45.75649290479332,45.32913514973928,44.9035216276923,44.47946486452734,44.056955444854964,43.63580541021671,43.2163632436129,42.79863123343806,42.38221918825734,43.75483908142421,44.95919391444086,47.4303204654722,46.895521940415264,46.36236214070688,45.83132647858589,45.30242151337102 -PV+Storage - Class 10/Moderate,86.39128007458268,89.88876697772162,88.24429522888663,85.52170798939503,81.0516963900988,78.61706891532464,76.2139268633073,73.84164109556806,71.499599072838,69.18720405459683,67.24661079478349,65.33041785439015,63.43815680865396,61.56937183630438,59.72361927614793,58.97245910187763,58.22727399460628,57.48799348153454,56.754548222894954,56.02686999134584,55.30489165199018,54.58854714301495,53.87777145695021,55.60683237263945,57.09275678545205,60.27765424896722,59.388816322865026,58.506762378297424,57.631416318366774,56.76270326323454 -PV+Storage - Class 10/Conservative,91.29170873566974,95.45291307090795,96.77670300809464,96.41137469014011,95.33580360708545,93.70824417028307,92.08104621804965,90.45420236706269,88.82770564571393,87.20154951259737,86.34156229567614,85.481881928131,84.62250071851307,83.76341113297065,82.9046057785006,81.82781274540653,80.76399319746055,79.71291403256258,78.67434769703647,77.64807202133193,76.63387006151606,75.63152994631314,74.64084472946622,77.23452497052308,79.49759723274616,84.29865926940788,83.10399028776757,81.92281948859565,80.75491927778174,79.60006714166043 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,60.5660902555641,57.15898623023049,52.078038602261095,46.816708113141104,43.97203778653131,41.17350795344272,38.418670503370556,35.70539775293147,33.03191850314086,30.682790628100943,28.364692859836627,26.07529372615193,23.81299598123287,21.575502989224535,21.163738446416712,20.754340740996994,20.347124030559232,19.942036265919445,19.538888842178768,19.13789875419135,18.73901935865953,18.341904271834398,17.94650353820512,17.553029145556053,17.16128251986981,16.771199214171407,16.382574120317813,15.99561446694716,15.610258046137112 +PV+Storage - Class 1/Moderate,63.580354640386545,60.468103061911904,57.646047672794225,53.89574200147253,51.63139268732983,49.38815164289902,47.165286373609675,44.96202187666405,42.77752955224426,40.86529151467635,38.96791302195658,37.08456794264766,35.214358420564935,33.35629861248762,32.72736386052719,32.10219620810197,31.480718649237954,30.862853146740996,30.24852048444061,29.637640107140218,29.030129946869746,28.425906233847694,27.824883290358805,27.226973305512317,26.632086088571118,26.04012879822667,25.45100564482458,24.86461756212031,24.280861844646456 +PV+Storage - Class 1/Conservative,67.38215638928358,64.8217720245056,65.10885338565595,63.977400612862425,62.505666549839226,61.03443437513883,59.563740292334465,58.09362911451383,56.62415641958174,55.71506896963607,54.809840984875365,53.908916681009345,53.012817075075944,52.12215708807767,51.264217730063365,50.41449614689991,49.57284955995033,48.739136929746365,47.91321883153851,47.09495732730786,46.284215833613935,45.48085898457572,44.6847524892158,43.8957629823086,43.11375786777385,42.33860515354759,41.57017327672979,40.80833091766175,40.05294680141418 +PV+Storage - Class 2/Advanced,62.304896157558545,59.37240384205419,54.13624427505205,48.710353346392395,45.77948811324998,42.89568779716881,40.05646400079301,37.25965871120509,34.503482081767984,32.08202881846849,29.692260145343315,27.331800808338446,24.999034852194058,22.691624678597073,22.264092430268022,21.839104142586443,21.416467101225056,20.996126953550267,20.577888341890368,20.16197505822989,19.748338555900013,19.33662076180159,18.92676995884816,18.519005063487903,18.11312102145626,17.709051439102705,17.30658479969491,16.905935496101975,16.50703980294365 +PV+Storage - Class 2/Moderate,65.4148363164615,62.78455566967935,59.87934390340426,56.01293249588461,53.680735752572886,51.37002580439655,49.0800657399392,46.81007570476521,44.55922172984276,42.58940920101436,40.63475283475621,38.694419840251626,36.76750492425212,34.85301387482312,34.204830267032136,33.56052247269406,32.92001241001559,32.283220967142896,31.65006785355714,31.020471439107343,30.394348579268126,29.771614425020385,29.15218221555015,28.53596305171874,27.92286564798067,27.312796060108585,26.705657385712005,26.1013494341089,25.499768361607902 +PV+Storage - Class 2/Conservative,69.33457945258633,67.26718834863537,67.56634487530107,66.39901580924854,64.8808969629462,63.36336927839436,61.846478406827586,60.330280189199925,58.81484314843917,57.87799710558005,56.945242325578576,56.01704925251988,55.09396944624812,54.17665360795267,53.296334780570945,52.42434885610591,51.56055361495154,50.70480856196795,49.85697480572253,49.0169149342992,48.184492887074796,47.359573821787656,46.54202397615886,45.731710523241716,44.92850141957932,44.132265245146726,43.342871033926734,42.5601880938293,41.784085814501054 +PV+Storage - Class 3/Advanced,64.93328531220168,62.67625243054515,57.17037703153146,51.46777084937713,48.37962228368567,45.343618501223986,42.35703250785764,39.41749276240465,36.52302187455514,33.98050043067761,31.47327073312801,28.9987774479616,26.55526543960644,24.140235180139793,23.709617549076114,23.28125157396624,22.854944973580455,22.430649584506174,22.008169940672598,21.587748139767065,21.169342089704433,20.75258609501526,20.337434346960727,19.924124175888807,19.512449633182214,19.10234973769404,18.693611541325094,18.286468168035594,17.880861740969973 +PV+Storage - Class 3/Moderate,68.19860064390326,66.26869356788308,63.208984745668275,59.14200796896603,56.68336231346597,54.24887159084827,51.83773051536487,49.44909230334507,47.08205733428582,45.01030224889909,42.955769592024126,40.91757106109637,38.89474642090681,36.886246863363546,36.2055897625055,35.529173445649114,34.8569142233755,34.18872746617977,33.52452745284582,32.86422720643462,32.2077383164626,31.55497074565587,30.90583261946203,30.260229996257618,29.61806661591056,28.979243624037668,28.343659268922448,27.711208567627654,27.08178293733205 +PV+Storage - Class 3/Conservative,72.32386165244048,71.01127415992885,71.32891852256296,70.10666060074573,68.51752374118252,66.9291147265884,65.34149367316016,63.75473330620714,62.168921968299344,61.189575778187915,60.214675747713414,59.24473247824915,58.28034429259185,57.32221667364176,56.38183250692357,55.450896915730716,54.52924373669902,53.61670919358461,52.713131758520255,51.81835201071962,50.932212492021826,50.054557558596194,49.18523322806932,48.32408702125483,47.470967797576975,46.62572558318142,45.788211390605966,44.95827702875331,44.135774901752775 +PV+Storage - Class 4/Advanced,67.70185591512552,66.16178124527568,60.376417810569755,54.38604484988976,51.13582634928531,47.94263866820699,44.80352181894762,41.7158968297916,38.67760559024829,36.009210517174694,33.37956299928028,30.78593016275419,28.226422293549742,25.6983801174266,25.26169555648178,24.827047177586376,24.39424081806402,23.963232678580205,23.533824991350542,23.10627725486862,22.68055214362065,22.256273825202786,21.8334008300854,21.412188113045495,20.992426898818245,20.574060119692408,20.156871561777923,19.741112402273828,19.326729229437287 +PV+Storage - Class 4/Moderate,71.12962068208368,69.94137992111065,66.72289542076197,62.44811405565774,59.85959306751764,57.297760660917106,54.761746036428576,52.250638243952196,49.76347466710868,47.58646485563483,45.42863507297248,43.289043458758655,41.16667665633521,39.06043293073384,38.34589296774228,37.635956683338826,36.930534846684026,36.22953737474931,35.532873177593174,34.840449991219884,34.15217419658558,33.4679506231239,32.787682334958575,32.11127039772403,31.438613623635238,30.76960829212575,30.104147842995477,29.44212253857574,28.783419090910503 +PV+Storage - Class 4/Conservative,75.46765314498927,74.94888336975565,75.28597116313576,74.00594523619111,72.34211960153729,70.6791655599202,69.01715844016027,67.3561887246366,65.69636559999427,64.67232252533628,63.65309885091312,62.639247411026396,61.63141570849753,60.630366839481404,59.63029733498191,58.640737426152185,57.661498088145166,56.69239333756907,55.7332400757309,54.783857930269505,53.844069094562954,52.91369816422693,51.99257196996872,51.080519405984084,50.1773712530027,49.282959994995544,48.39711962844582,47.51968546296305,46.650493911874655 +PV+Storage - Class 5/Advanced,70.74261630249187,70.00023461827126,63.91647672730374,57.61687590466724,54.19524695281709,50.83511642184315,47.533311647384565,44.287066634619606,41.09406357389979,38.290289907353056,35.528419960919706,32.80555360634959,30.119680339527623,27.467989804645473,27.01967580439929,26.573296901425717,26.128654204306315,25.685706325438932,25.244250480967057,24.80456330433959,24.36661040865008,23.93000234903261,23.49470030858106,23.060976649161326,22.62861729522362,22.19756741875823,21.767605178998927,21.3389996457863,20.911700307907665 +PV+Storage - Class 5/Moderate,74.34723391005299,73.98204431183673,70.59735222929828,66.10141407397599,63.37703007695808,60.6815157060806,58.01394615279932,55.37335732082225,52.75873412914041,50.47033345241735,48.20279913338056,45.95514369240213,43.72630812248319,41.51514473960298,40.76332067116891,40.01647736025092,39.27451991081013,38.53735266194685,37.804879029907205,37.0770013376283,36.35362063037374,35.63463647581641,34.91994674671864,34.209447384112785,33.50303213860113,32.800592287070856,32.10201632173799,31.40718960799707,30.71599400703977 +PV+Storage - Class 5/Conservative,78.91124900396652,79.26199853702043,79.62038396345285,78.2770810463803,76.53144402021923,74.78683604354566,73.04334910853954,71.30109314803397,69.56020018052243,68.48719774997252,67.41942355395206,66.3574766871897,65.30205852253289,64.25399526361853,63.19587196354732,62.14915179026256,61.11362784883465,60.08909680237184,59.075358702463376,58.07221681883087,57.07947746757748,56.09694983736216,55.12444581277856,54.161779794148714,53.20876851286573,52.265230841336226,51.33098759647061,50.405861335557795,49.48967614322803 +PV+Storage - Class 6/Advanced,74.04923342858717,74.17251715235321,67.76281464922826,61.125803162520675,57.51668400980948,53.97408550515759,50.49459346245935,47.07522895935005,43.71349157423096,40.76207441155975,37.85610212084895,34.99248638568007,32.16907932521565,29.382900851734924,28.92281296746199,28.4645364493357,28.007867234619056,27.552766496235776,27.099025961196894,26.646940795804653,26.196479770214925,25.747238632132483,25.299181400289484,24.852599310072176,24.407272506147386,23.963148571509056,23.519999522228535,23.07811387374453,22.637444268180005 +PV+Storage - Class 6/Moderate,77.84687487413383,78.37587654759017,74.80950189486576,70.07224877530419,67.19935405618992,64.35777347285185,61.54652063254403,58.76457091294688,56.01084956364546,53.60085964850648,51.21362377347492,48.848102809433385,46.50318615671105,44.17767430250797,43.38497709797919,42.59768600747638,41.81569961108923,41.03891582832638,40.26723175632452,39.50054349555771,38.73874596158388,37.98173268116887,37.22939557091986,36.48162469631036,35.73830800869277,34.99933105756805,34.26457667499709,33.533924628596665,32.80725123904553 +PV+Storage - Class 6/Conservative,82.65754473222015,83.95424628858703,84.33580145821617,82.92365936038003,81.0890195362492,79.25558005883498,77.42345104842391,75.59276359804196,73.76367456500218,72.63740914037653,71.51681672203468,70.4025467315286,69.29535914702889,68.19614882694499,67.07403288384283,65.9643288104964,64.86680901104158,63.78125005505933,62.70743249220716,61.645140667030056,60.5941625333421,59.55428946751219,58.52531607994675,57.50704002399918,56.499261801468336,55.50178456377333,54.51441390779948,53.53695766531043,52.56922568470169 +PV+Storage - Class 7/Advanced,77.4904983918154,78.5149978590216,71.76634259982906,64.77840401592546,60.974384847019536,57.24209276912969,53.577861558801885,49.978490144513444,46.4412876293283,43.33634524403337,40.280513308158305,37.27050742030194,34.30403658769893,31.37794395064703,30.90549857996024,30.434745931193365,29.965476157666487,29.49765271292592,29.031061228613435,28.566015807252803,28.102488146725836,27.640058219353186,27.17869265445763,26.718702010458028,26.259860084390432,25.80211665081336,25.34523701519395,24.889529642165087,24.434950161035697 +PV+Storage - Class 7/Moderate,81.4868854208348,82.94358529391866,79.18609986635828,74.19602137210475,71.1669050108444,68.17181255302857,65.20968741643377,62.279436138478715,59.37991625980353,56.84241206251393,54.32975053109405,51.84083440275786,49.37449519470198,46.92947545390704,46.09603063624817,45.26837930299209,44.44641432553222,43.63002799967421,42.81911188042478,42.01355660422266,41.21325169713322,40.41808536733002,39.62794427997579,38.84271331236364,38.06227528689047,37.28651067910448,36.51529729768028,35.74850993272953,34.98601996833169 +PV+Storage - Class 7/Conservative,86.55613508741664,88.83724356253089,89.2429103730745,87.75913064018447,85.83186987128047,83.90598770990695,81.98161314140177,80.05889927918915,78.13802882915083,76.95633516018597,75.78077735014591,74.6120571932948,73.4509956555534,72.2985590410613,71.10788526565105,69.93075518931727,68.76691700701673,67.61612380335043,66.47813334699474,65.3527078864787,64.23961394669172,63.13862212545237,62.04950688943737,60.97204636871288,59.90602214905135,58.851219061151824,57.8074249657999,56.774430533914995,55.75202902032803 +PV+Storage - Class 8/Advanced,80.1640257212219,81.90436681673899,74.90543125418407,67.65519917310229,63.7096993006124,59.83856655725195,56.03801435204184,52.30473983120039,48.635970995852304,45.4159223584257,42.24685806659283,39.125388915848816,36.04915862929605,33.01491443518363,32.52558654825222,32.03802785287672,31.552021572671652,31.067530875294977,30.584334398387448,30.102759426760475,29.62277788447118,29.143955127295836,28.666257965894747,28.190010332604352,27.714979050969937,27.241113728296632,26.76817258371041,26.296477825251184,25.825985515177425 +PV+Storage - Class 8/Moderate,84.30811008892448,86.49207381430864,82.5939708503017,77.41437909894735,74.27037085632244,71.1619164864524,68.08792385635442,65.04726429216291,62.038760313158036,59.406195606190856,56.799658704798816,54.21802100208616,51.66008230288797,49.12455283861489,48.26290159594675,47.4071999001015,46.557339222962064,45.71321045625896,44.87470374532872,44.04170831020526,43.214112252554685,42.391802346762944,41.57466381327379,40.7625800720203,39.95543247350205,39.15310000472706,38.35545896684606,37.562382620856795,36.77374079722887 +PV+Storage - Class 8/Conservative,89.57069607009568,92.6129911326593,93.03730212104843,91.49812902803353,89.49924968398997,87.50188678655337,85.50618390834634,83.51231118993053,81.52047132443413,80.29591810688895,79.07785864622272,77.86703523357679,76.66431599327406,75.47072247442506,74.23387391135311,73.01117727211755,71.8023699067756,70.60719436826024,69.42539820054728,68.25673372872367,67.10095785035575,65.95783182750652,64.8271210787243,63.708594970274476,62.60202660583218,61.50719261379738,60.42387293131881,59.35185058403603,58.29091146045421 +PV+Storage - Class 9/Advanced,83.67720612398395,86.34580045340537,79.00766136243014,71.4045872657644,67.26532462332027,63.20501187153249,59.219643816773754,55.30572717010382,51.46032985100632,48.0857455949602,44.76537804539849,41.49566227427138,38.27411955006723,35.09733797642593,34.59173815343378,34.08787445793133,33.58552281323624,33.08464752164657,32.58501969847798,32.086985056817596,31.59051733257965,31.095164425680498,30.600894741751475,30.108050996934317,29.616392363571535,29.125869614450142,28.636233036829765,28.147824218151676,27.66060120045443 +PV+Storage - Class 9/Moderate,88.02145727425088,91.15708779663589,87.06883317713034,81.63545422512848,78.33605029807343,75.07460188539699,71.84995686814807,68.66092753964553,65.50627812786485,62.74606323541062,60.013729833472766,57.308098494419994,54.627918116712806,51.97184762691765,51.06974705967957,50.173935895692566,49.2843009580321,48.40072854868621,47.52310427945308,46.651312890086366,45.78523805218349,44.924762157107935,44.069766086023975,43.22012895986415,42.37572786675663,41.53643756410275,40.702130152099684,39.87267471504853,39.04793692625594 +PV+Storage - Class 9/Conservative,93.54330401480922,97.588695681517,98.03757608795982,96.42540526699018,94.33214650178937,92.24058582842132,90.15088604272675,88.06323972373895,85.9778759039088,84.69684209626264,83.42277368573237,82.1564663305058,80.89885030055295,79.65101994716404,78.34868619093763,77.0614901747658,75.7891493677437,74.53138703529702,73.2879320120699,72.05851847771748,70.8428857350058,69.64077798957626,68.45194413071401,67.27613751241404,66.1131157339968,64.9626404194751,63.82447699481244,62.69839446214754,61.58416516997969 +PV+Storage - Class 10/Advanced,90.13941846697173,94.50923191252869,86.54198963706462,78.28581353811393,73.78623399012754,69.37459921193552,65.04646950993875,60.797971005404044,56.62584865459266,52.96541127986795,49.36552157813437,45.82227122252176,42.33293686070196,38.893796416573444,38.361429858221285,37.8306759140187,37.3012976410206,36.77326185181941,36.246326328478126,35.72087092829575,35.196873170894975,34.67384940360928,34.15177134512484,33.63101659840082,33.11133072611626,32.592667061470145,32.07476170626735,31.557992322024887,31.042321046568407 +PV+Storage - Class 10/Moderate,94.85798827597323,99.74672721412067,95.30932684377075,89.40951649261318,85.82479902723964,82.28239072078178,78.78103081812313,75.31942467874231,71.89623090970827,68.90149343288056,65.93799713122655,63.00447036483792,60.09956961525283,57.22186061044803,56.24109090838827,55.26738368164963,54.30061411695057,53.34065706012396,52.38738684003531,51.44067707965412,50.50040049274452,49.56642866443295,48.63863181369499,47.71687853554031,46.80103552037687,45.89096724769226,44.986535650788504,44.08759974884296,43.19401524202686 +PV+Storage - Class 10/Conservative,100.85627761805182,106.74821923121735,107.24232824017376,105.49577958352063,103.22878250202542,100.96381789389766,98.7010839420308,96.44081453130893,94.18328718091345,92.79828110360157,91.42110864213015,90.05266369539113,88.69399093414211,87.34631872753395,85.92428211979701,84.51916888111198,83.13066055515787,81.75844556032376,80.4022189347713,79.06168208625434,77.73654254610352,76.42651372674995,75.13131468215627,73.85066987049323,72.5843089183723,71.33196638591389,70.0933815318897,68.86829807813457,67.6564639723719 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/Market/TechLife/df_occ.csv b/tests/data/Utility-Scale_PV-Plus-Battery/Market/TechLife/df_occ.csv index 1fa056a..da4affe 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/Market/TechLife/df_occ.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/Market/TechLife/df_occ.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 1/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 1/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 2/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 2/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 2/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 3/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 3/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 3/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 4/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 4/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 4/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 5/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 5/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 5/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 6/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 6/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 6/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 7/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 7/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 7/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 8/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 8/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 8/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 9/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 9/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 9/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 10/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 10/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 10/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 1/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 1/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 2/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 2/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 2/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 3/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 3/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 3/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 4/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 4/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 4/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 5/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 5/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 5/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 6/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 6/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 6/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 7/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 7/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 7/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 8/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 8/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 8/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 9/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 9/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 9/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 10/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 10/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 10/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/Market/TechLife/df_pv_cost.csv b/tests/data/Utility-Scale_PV-Plus-Battery/Market/TechLife/df_pv_cost.csv index 999c475..e068833 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/Market/TechLife/df_pv_cost.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/Market/TechLife/df_pv_cost.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 1/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 1/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 2/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 2/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 2/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 3/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 3/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 3/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 4/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 4/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 4/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 5/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 5/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 5/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 6/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 6/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 6/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 7/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 7/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 7/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 8/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 8/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 8/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 9/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 9/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 9/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 10/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 10/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 10/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 1/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 1/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 2/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 2/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 2/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 3/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 3/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 3/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 4/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 4/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 4/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 5/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 5/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 5/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 6/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 6/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 6/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 7/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 7/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 7/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 8/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 8/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 8/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 9/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 9/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 9/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 10/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 10/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 10/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/Market/TechLife/df_pvcf.csv b/tests/data/Utility-Scale_PV-Plus-Battery/Market/TechLife/df_pvcf.csv new file mode 100644 index 0000000..19f431d --- /dev/null +++ b/tests/data/Utility-Scale_PV-Plus-Battery/Market/TechLife/df_pvcf.csv @@ -0,0 +1,31 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,0.3163010642353494,0.3194221984203862,0.322543332605423,0.3256644667904598,0.3287856009754966,0.3319067351605334,0.33502786934557016,0.33814900353060695,0.34127013771564374,0.34439127190068053,0.3475124060857173,0.3506335402707541,0.3537546744557909,0.3568758086408277,0.35813848246879754,0.3594011562967674,0.36066383012473724,0.3619265039527071,0.36318917778067694,0.3644518516086468,0.36571452543661664,0.3669771992645865,0.36823987309255635,0.3695025469205262,0.37076522074849605,0.3720278945764659,0.37329056840443575,0.3745532422324056,0.3758159160603752 +PV+Storage - Class 1/Moderate,0.31495213903699626,0.3167243480236799,0.3184965570103635,0.3202687659970471,0.32204097498373074,0.32381318397041436,0.325585392957098,0.3273576019437816,0.3291298109304652,0.33090201991714885,0.33267422890383247,0.3344464378905161,0.3362186468771997,0.33799085586388306,0.33924985271567937,0.3405088495674757,0.341767846419272,0.3430268432710683,0.3442858401228646,0.34554483697466093,0.34680383382645724,0.34806283067825355,0.34932182753004987,0.3505808243818462,0.3518398212336425,0.3530988180854388,0.3543578149372351,0.35561681178903143,0.3568758086408277 +PV+Storage - Class 1/Conservative,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31483399177121735,0.31648805349212206,0.31814211521302677,0.3197961769339315,0.3214502386548362,0.3231043003757409,0.3247583620966456,0.3264124238175503,0.328066485538455,0.32972054725935973,0.33137460898026444,0.33302867070116915,0.33468273242207386,0.33633679414297857,0.33799085586388306 +PV+Storage - Class 2/Advanced,0.30596948724248807,0.3089594755514747,0.3119494638604613,0.3149394521694479,0.3179294404784345,0.32091942878742113,0.32390941709640775,0.32689940540539436,0.329889393714381,0.3328793820233676,0.3358693703323542,0.3388593586413408,0.3418493469503274,0.34483933525931415,0.34608840615670666,0.3473374770540992,0.3485865479514917,0.3498356188488842,0.3510846897462767,0.3523337606436692,0.35358283154106174,0.35483190243845425,0.35608097333584676,0.3573300442332393,0.3585791151306318,0.3598281860280243,0.3610772569254168,0.3623263278228093,0.3635753987202017 +PV+Storage - Class 2/Moderate,0.304672094613403,0.30636469029330454,0.3080572859732061,0.30974988165310763,0.31144247733300917,0.3131350730129107,0.31482766869281226,0.3165202643727138,0.31821286005261534,0.3199054557325169,0.32159805141241843,0.32329064709231997,0.3249832427722215,0.32667583845212333,0.3278867382392694,0.32909763802641545,0.3303085378135615,0.33151943760070757,0.3327303373878536,0.3339412371749997,0.33515213696214574,0.3363630367492918,0.33757393653643786,0.3387848363235839,0.33999573611073,0.34120663589787603,0.3424175356850221,0.34362843547216815,0.34483933525931415 +PV+Storage - Class 2/Conservative,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30455925490140956,0.30613901086931766,0.30771876683722577,0.30929852280513387,0.31087827877304197,0.3124580347409501,0.3140377907088582,0.3156175466767663,0.3171973026446744,0.3187770586125825,0.3203568145804906,0.3219365705483987,0.3235163265163068,0.3250960824842149,0.32667583845212333 +PV+Storage - Class 3/Advanced,0.2915244362124126,0.29450992461701886,0.29749541302162513,0.3004809014262314,0.3034663898308377,0.30645187823544395,0.3094373666400502,0.3124228550446565,0.3154083434492628,0.31839383185386905,0.3213793202584753,0.3243648086630816,0.32735029706768787,0.33033578547229403,0.3313965155987656,0.33245724572523716,0.3335179758517087,0.3345787059781803,0.33563943610465186,0.3367001662311234,0.337760896357595,0.33882162648406655,0.3398823566105381,0.3409430867370097,0.34200381686348125,0.3430645469899528,0.3441252771164244,0.34518600724289594,0.34624673736936756 +PV+Storage - Class 3/Moderate,0.29024488148558486,0.2919508151633634,0.29365674884114196,0.2953626825189205,0.29706861619669905,0.2987745498744776,0.30048048355225615,0.3021864172300347,0.30389235090781325,0.3055982845855918,0.30730421826337034,0.3090101519411489,0.31071608561892744,0.3124220192967057,0.3136162703750783,0.31481052145345084,0.3160047725318234,0.317199023610196,0.31839327468856854,0.3195875257669411,0.32078177684531367,0.32197602792368624,0.3231702790020588,0.32436453008043137,0.32555878115880393,0.3267530322371765,0.32794728331554907,0.32914153439392163,0.33033578547229403 +PV+Storage - Class 3/Conservative,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.29013115257373295,0.2917233573396596,0.29331556210558624,0.2949077668715129,0.2964999716374395,0.29809217640336616,0.2996843811692928,0.30127658593521944,0.3028687907011461,0.3044609954670727,0.30605320023299937,0.307645404998926,0.30923760976485265,0.3108298145307793,0.3124220192967057 +PV+Storage - Class 4/Advanced,0.2776562257671282,0.28060501407588345,0.28355380238463873,0.286502590693394,0.2894513790021493,0.29240016731090457,0.29534895561965985,0.2982977439284151,0.3012465322371704,0.3041953205459257,0.30714410885468096,0.31009289716343624,0.3130416854721915,0.315990473780947,0.3169010371922204,0.3178116006034938,0.31872216401476716,0.31963272742604054,0.3205432908373139,0.3214538542485873,0.3223644176598607,0.32327498107113406,0.32418554448240744,0.3250961078936808,0.3260066713049542,0.3269172347162276,0.32782779812750096,0.32873836153877434,0.32964892495004744 +PV+Storage - Class 4/Moderate,0.2764029014184805,0.2780983653785881,0.27979382933869573,0.28148929329880334,0.28318475725891096,0.28488022121901857,0.2865756851791262,0.2882711491392338,0.2899666130993414,0.291662077059449,0.29335754101955663,0.29505300497966425,0.29674846893977186,0.2984439328998798,0.29961370229195095,0.3007834716840221,0.3019532410760932,0.30312301046816437,0.3042927798602355,0.30546254925230665,0.3066323186443778,0.30780208803644893,0.30897185742852007,0.3101416268205912,0.31131139621266235,0.3124811656047335,0.31365093499680463,0.31482070438887577,0.315990473780947 +PV+Storage - Class 4/Conservative,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2762898704878067,0.27787230351724046,0.27945473654667424,0.281037169576108,0.2826196026055418,0.2842020356349756,0.2857844686644094,0.28736690169384316,0.28894933472327694,0.2905317677527107,0.2921142007821445,0.2936966338115783,0.29527906684101207,0.29686149987044586,0.2984439328998798 +PV+Storage - Class 5/Advanced,0.26380732215278746,0.2666746967630739,0.2695420713733604,0.27240944598364686,0.2752768205939333,0.2781441952042198,0.28101156981450626,0.2838789444247927,0.2867463190350792,0.28961369364536566,0.2924810682556521,0.2953484428659386,0.29821581747622505,0.30108319208651146,0.3018861750841441,0.30268915808177677,0.3034921410794094,0.30429512407704207,0.3050981070746747,0.30590109007230737,0.30670407306994,0.30750705606757267,0.3083100390652053,0.30911302206283797,0.3099160050604706,0.3107189880581033,0.3115219710557359,0.3123249540533686,0.31312793705100117 +PV+Storage - Class 5/Moderate,0.2625896364377628,0.2642393253330246,0.26588901422828637,0.26753870312354816,0.26918839201880995,0.27083808091407174,0.27248776980933354,0.2741374587045953,0.2757871475998571,0.2774368364951189,0.2790865253903807,0.2807362142856425,0.2823859031809043,0.28403559207616635,0.2851720987435227,0.286308605410879,0.2874451120782353,0.28858161874559163,0.28971812541294795,0.29085463208030427,0.2919911387476606,0.2931276454150169,0.2942641520823732,0.29540065874972954,0.29653716541708586,0.2976736720844422,0.2988101787517985,0.2999466854191548,0.30108319208651146 +PV+Storage - Class 5/Conservative,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.2624796571780787,0.2640193668136564,0.2655590764492341,0.2670987860848118,0.2686384957203895,0.2701782053559672,0.2717179149915449,0.2732576246271226,0.2747973342627003,0.276337043898278,0.2778767535338557,0.2794164631694334,0.2809561728050111,0.2824958824405888,0.28403559207616635 +PV+Storage - Class 6/Advanced,0.2501679643957954,0.2529549925300853,0.2557420206643752,0.25852904879866506,0.26131607693295494,0.2641031050672448,0.2668901332015347,0.2696771613358246,0.27246418947011447,0.27525121760440435,0.27803824573869423,0.2808252738729841,0.283612302007274,0.2863993301415639,0.28709651636638006,0.28779370259119624,0.2884908888160124,0.2891880750408286,0.2898852612656448,0.29058244749046097,0.29127963371527715,0.29197681994009334,0.2926740061649095,0.2933711923897257,0.2940683786145419,0.29476556483935806,0.29546275106417424,0.2961599372889904,0.29685712351380666 +PV+Storage - Class 6/Moderate,0.24898509531014731,0.2505892543587891,0.25219341340743084,0.2537975724560726,0.25540173150471435,0.2570058905533561,0.25861004960199785,0.2602142086506396,0.26181836769928135,0.2634225267479231,0.26502668579656485,0.2666308448452066,0.26823500389384836,0.26983916294249016,0.2709431740890951,0.2720471852357,0.2731511963823049,0.2742552075289098,0.2753592186755147,0.2764632298221196,0.27756724096872454,0.27867125211532945,0.27977526326193436,0.28087927440853927,0.2819832855551442,0.2830872967017491,0.284191307848354,0.2852953189949589,0.2863993301415639 +PV+Storage - Class 6/Conservative,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.2488781513735712,0.25037536648563685,0.2518725815977025,0.2533697967097681,0.25486701182183374,0.2563642269338994,0.257861442045965,0.25935865715803064,0.26085587227009627,0.2623530873821619,0.26385030249422753,0.26534751760629316,0.2668447327183588,0.2683419478304244,0.26983916294249016 +PV+Storage - Class 7/Advanced,0.23732722966705613,0.24003207341619803,0.24273691716533993,0.24544176091448183,0.24814660466362373,0.25085144841276563,0.2535562921619075,0.2562611359110494,0.25896597966019125,0.2616708234093331,0.264375667158475,0.26708051090761686,0.26978535465675874,0.27249019840590066,0.27309397605227376,0.27369775369864685,0.27430153134501994,0.27490530899139304,0.27550908663776613,0.2761128642841392,0.2767166419305123,0.2773204195768854,0.2779241972232585,0.2785279748696316,0.2791317525160047,0.2797355301623778,0.2803393078087509,0.280943085455124,0.28154686310149707 +PV+Storage - Class 7/Moderate,0.2361866570351548,0.23775092815239535,0.2393151992696359,0.24087947038687646,0.24244374150411702,0.24400801262135757,0.24557228373859813,0.24713655485583869,0.24870082597307924,0.2502650970903198,0.25182936820756036,0.2533936393248009,0.25495791044204147,0.25652218155928197,0.2575867160157232,0.2586512504721644,0.25971578492860564,0.26078031938504687,0.2618448538414881,0.2629093882979293,0.26397392275437054,0.26503845721081176,0.266102991667253,0.2671675261236942,0.26823206058013543,0.26929659503657666,0.2703611294930179,0.2714256639494591,0.27249019840590066 +PV+Storage - Class 7/Conservative,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23608237229400542,0.2375423586700966,0.23900234504618778,0.24046233142227896,0.24192231779837015,0.24338230417446133,0.2448422905505525,0.2463022769266437,0.24776226330273488,0.24922224967882606,0.25068223605491724,0.2521422224310084,0.2536022088070996,0.2550621951831908,0.25652218155928197 +PV+Storage - Class 8/Advanced,0.2281821505495731,0.23078390199455984,0.23338565343954656,0.2359874048845333,0.23858915632952002,0.24119090777450675,0.24379265921949347,0.2463944106644802,0.24899616210946693,0.25159791355445366,0.2541996649994404,0.25680141644442717,0.2594031678894139,0.2620049193344006,0.26258435664047414,0.26316379394654765,0.26374323125262117,0.2643226685586947,0.2649021058647682,0.2654815431708417,0.26606098047691523,0.26664041778298875,0.26721985508906226,0.2677992923951358,0.2683787297012093,0.2689581670072828,0.2695376043133563,0.27011704161942984,0.27069647892550364 +PV+Storage - Class 8/Moderate,0.22709348720429637,0.22860657530400635,0.23011966340371634,0.23163275150342633,0.2331458396031363,0.2346589277028463,0.23617201580255628,0.23768510390226627,0.23919819200197626,0.24071128010168624,0.24222436820139623,0.24373745630110621,0.2452505444008162,0.24676363250052624,0.2477797182894512,0.24879580407837615,0.2498118898673011,0.25082797565622605,0.25184406144515104,0.252860147234076,0.253876233023001,0.254892318811926,0.25590840460085096,0.25692449038977594,0.2579405761787009,0.2589566619676259,0.2599727477565509,0.26098883354547586,0.2620049193344006 +PV+Storage - Class 8/Conservative,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.2269926146643157,0.228404830224045,0.22981704578377432,0.23122926134350363,0.23264147690323295,0.23405369246296226,0.23546590802269157,0.23687812358242089,0.2382903391421502,0.2397025547018795,0.24111477026160882,0.24252698582133814,0.24393920138106745,0.24535141694079676,0.24676363250052624 +PV+Storage - Class 9/Advanced,0.21713140838524053,0.21963875915778158,0.22214610993032263,0.22465346070286368,0.22716081147540473,0.22966816224794578,0.23217551302048683,0.23468286379302788,0.23719021456556894,0.23969756533810999,0.24220491611065104,0.2447122668831921,0.24721961765573314,0.24972696842827422,0.25024842847540524,0.25076988852253623,0.25129134856966723,0.2518128086167982,0.2523342686639292,0.2528557287110602,0.2533771887581912,0.2538986488053222,0.2544201088524532,0.2549415688995842,0.2554630289467152,0.2559844889938462,0.2565059490409772,0.25702740908810817,0.2575488691352394 +PV+Storage - Class 9/Moderate,0.21608721792621363,0.21755037823972778,0.21901353855324193,0.22047669886675608,0.22193985918027023,0.22340301949378438,0.22486617980729853,0.22632934012081268,0.22779250043432683,0.22925566074784098,0.23071882106135513,0.23218198137486928,0.23364514168838343,0.23510830200189767,0.2360828797636561,0.23705745752541454,0.23803203528717298,0.23900661304893142,0.23998119081068986,0.2409557685724483,0.24193034633420674,0.24290492409596517,0.2438795018577236,0.24485407961948205,0.2458286573812405,0.24680323514299893,0.24777781290475737,0.2487523906665158,0.24972696842827422 +PV+Storage - Class 9/Conservative,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.2159896739053127,0.21735529019792593,0.21872090649053916,0.22008652278315238,0.2214521390757656,0.22281775536837883,0.22418337166099206,0.22554898795360528,0.2269146042462185,0.22828022053883174,0.22964583683144496,0.23101145312405819,0.2323770694166714,0.23374268570928464,0.23510830200189767 +PV+Storage - Class 10/Advanced,0.1992360535776035,0.20159828588854806,0.20396051819949262,0.2063227505104372,0.20868498282138176,0.21104721513232633,0.2134094474432709,0.21577167975421546,0.21813391206516003,0.2204961443761046,0.22285837668704916,0.22522060899799373,0.2275828413089383,0.22994507361988278,0.23036530774655664,0.2307855418732305,0.23120577599990436,0.2316260101265782,0.23204624425325207,0.23246647837992593,0.23288671250659979,0.23330694663327364,0.2337271807599475,0.23414741488662136,0.23456764901329522,0.23498788313996907,0.23540811726664293,0.2358283513933168,0.2362485855199907 +PV+Storage - Class 10/Moderate,0.19825019798609134,0.19962657470552375,0.20100295142495617,0.20237932814438858,0.203755704863821,0.2051320815832534,0.20650845830268583,0.20788483502211824,0.20926121174155066,0.21063758846098307,0.2120139651804155,0.2133903418998479,0.21476671861928032,0.21614309533871287,0.2170632272241242,0.2179833591095355,0.21890349099494683,0.21982362288035814,0.22074375476576946,0.22166388665118078,0.2225840185365921,0.22350415042200342,0.22442428230741474,0.22534441419282605,0.22626454607823737,0.2271846779636487,0.22810480984906,0.22902494173447133,0.22994507361988278 +PV+Storage - Class 10/Conservative,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19815843953812917,0.19944305780959942,0.20072767608106967,0.20201229435253992,0.20329691262401017,0.20458153089548042,0.20586614916695067,0.20715076743842092,0.20843538570989117,0.20972000398136142,0.21100462225283168,0.21228924052430193,0.21357385879577218,0.21485847706724243,0.21614309533871287 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/Market/TechLife/df_tc.csv b/tests/data/Utility-Scale_PV-Plus-Battery/Market/TechLife/df_tc.csv index f28ad30..b2f8391 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/Market/TechLife/df_tc.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/Market/TechLife/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12361965028351134,0.12406031656701476,0.12525352378977045,0.12544238910299085,0.12544077028175565,0.12544036946393539,0.1254399430291799,0.12543948859286436,0.12543900345655418,0.12543848455508794,0.12543823984484423,0.125437980996973,0.12543770688392786,0.1254374162487736,0.1254371076864899,0.12543670344395494,0.12543628805127077,0.12543586104105944,0.12543542191947116,0.12543497016428307,0.1254345052228341,0.12543402650977692,0.12543353340462518,0.1242008744523172,0.12297428420321596,0.12053996128548987,0.12053941463258289,0.12053885021363385,0.12053826714920492,0.12053766450089777 -10 year CRF/Moderate,0.12361965028351134,0.12406031656701476,0.12525352378977045,0.12544238910299085,0.12544077028175565,0.12544036946393539,0.1254399430291799,0.12543948859286436,0.12543900345655418,0.12543848455508794,0.12543823984484423,0.125437980996973,0.12543770688392786,0.1254374162487736,0.1254371076864899,0.12543670344395494,0.12543628805127077,0.12543586104105944,0.12543542191947116,0.12543497016428307,0.1254345052228341,0.12543402650977692,0.12543353340462518,0.1242008744523172,0.12297428420321596,0.12053996128548987,0.12053941463258289,0.12053885021363385,0.12053826714920492,0.12053766450089777 -10 year CRF/Conservative,0.12361965028351134,0.12406031656701476,0.12525352378977045,0.12544238910299085,0.12544077028175565,0.12544036946393539,0.1254399430291799,0.12543948859286436,0.12543900345655418,0.12543848455508794,0.12543823984484423,0.125437980996973,0.12543770688392786,0.1254374162487736,0.1254371076864899,0.12543670344395494,0.12543628805127077,0.12543586104105944,0.12543542191947116,0.12543497016428307,0.1254345052228341,0.12543402650977692,0.12543353340462518,0.1242008744523172,0.12297428420321596,0.12053996128548987,0.12053941463258289,0.12053885021363385,0.12053826714920492,0.12053766450089777 -ITC Schedule - PV/*,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.22500000894069672,0.15000000596046448,0.0,0.0,0.0,0.0,0.0 -ITC Schedule - Battery/*,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.22500000894069672,0.15000000596046448,0.0,0.0,0.0,0.0,0.0 -PTC/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8324446739599706,0.8324291780636162,0.8324209993527649,0.832421289432236,0.8324268314791483,0.8324282036970115,0.8324296636221371,0.8324312194197014,0.832432880329488,0.8324346568471055,0.8324354946436464,0.8324363808445608,0.8324373193105793,0.8324383143454878,0.83243937076015,0.8324407547575123,0.8324421769357273,0.8324436388954802,0.8324451423281334,0.8324466890222391,0.8324482808706153,0.8324499198780484,0.8324516081696942,0.8367003409862109,0.8409853289681756,0.849663776243272,0.8496657517488788,0.8496677914705426,0.8496698985876716,0.8496720764928736 -PVD/Moderate,0.8324446739599706,0.8324291780636162,0.8324209993527649,0.832421289432236,0.8324268314791483,0.8324282036970115,0.8324296636221371,0.8324312194197014,0.832432880329488,0.8324346568471055,0.8324354946436464,0.8324363808445608,0.8324373193105793,0.8324383143454878,0.83243937076015,0.8324407547575123,0.8324421769357273,0.8324436388954802,0.8324451423281334,0.8324466890222391,0.8324482808706153,0.8324499198780484,0.8324516081696942,0.8367003409862109,0.8409853289681756,0.849663776243272,0.8496657517488788,0.8496677914705426,0.8496698985876716,0.8496720764928736 -PVD/Conservative,0.8324446739599706,0.8324291780636162,0.8324209993527649,0.832421289432236,0.8324268314791483,0.8324282036970115,0.8324296636221371,0.8324312194197014,0.832432880329488,0.8324346568471055,0.8324354946436464,0.8324363808445608,0.8324373193105793,0.8324383143454878,0.83243937076015,0.8324407547575123,0.8324421769357273,0.8324436388954802,0.8324451423281334,0.8324466890222391,0.8324482808706153,0.8324499198780484,0.8324516081696942,0.8367003409862109,0.8409853289681756,0.849663776243272,0.8496657517488788,0.8496677914705426,0.8496698985876716,0.8496720764928736 -PFF PV/Advanced,0.6973733088345344,0.6973778743437449,0.6973802840126575,0.697380198547418,0.6973785657108498,0.6973781614184391,0.6973777312851022,0.6973772729051578,0.6973767835563163,0.6973762601462883,0.6973760133088202,0.6973757522101173,0.6973754757127044,0.6973751825485702,0.6973748713003042,0.6973744635373352,0.6973740445252566,0.6973736137924637,0.6973731708406351,0.6973727151428154,0.697372246141329,0.6973717632455119,0.6973712658292357,0.7862403371617626,0.8749873320549252,1.052109539449208,1.0521088546994863,1.0521081476911962,1.052107417322291,1.0521066624168252 -PFF PV/Moderate,0.6973733088345344,0.6973778743437449,0.6973802840126575,0.697380198547418,0.6973785657108498,0.6973781614184391,0.6973777312851022,0.6973772729051578,0.6973767835563163,0.6973762601462883,0.6973760133088202,0.6973757522101173,0.6973754757127044,0.6973751825485702,0.6973748713003042,0.6973744635373352,0.6973740445252566,0.6973736137924637,0.6973731708406351,0.6973727151428154,0.697372246141329,0.6973717632455119,0.6973712658292357,0.7862403371617626,0.8749873320549252,1.052109539449208,1.0521088546994863,1.0521081476911962,1.052107417322291,1.0521066624168252 -PFF PV/Conservative,0.6973733088345344,0.6973778743437449,0.6973802840126575,0.697380198547418,0.6973785657108498,0.6973781614184391,0.6973777312851022,0.6973772729051578,0.6973767835563163,0.6973762601462883,0.6973760133088202,0.6973757522101173,0.6973754757127044,0.6973751825485702,0.6973748713003042,0.6973744635373352,0.6973740445252566,0.6973736137924637,0.6973731708406351,0.6973727151428154,0.697372246141329,0.6973717632455119,0.6973712658292357,0.7862403371617626,0.8749873320549252,1.052109539449208,1.0521088546994863,1.0521081476911962,1.052107417322291,1.0521066624168252 -PFF Battery/Advanced,0.6973733088345344,0.6973778743437449,0.6973802840126575,0.697380198547418,0.6973785657108498,0.6973781614184391,0.6973777312851022,0.6973772729051578,0.6973767835563163,0.6973762601462883,0.6973760133088202,0.6973757522101173,0.6973754757127044,0.6973751825485702,0.6973748713003042,0.6973744635373352,0.6973740445252566,0.6973736137924637,0.6973731708406351,0.6973727151428154,0.697372246141329,0.6973717632455119,0.6973712658292357,0.7862403371617626,0.8749873320549252,1.052109539449208,1.0521088546994863,1.0521081476911962,1.052107417322291,1.0521066624168252 -PFF Battery/Moderate,0.6973733088345344,0.6973778743437449,0.6973802840126575,0.697380198547418,0.6973785657108498,0.6973781614184391,0.6973777312851022,0.6973772729051578,0.6973767835563163,0.6973762601462883,0.6973760133088202,0.6973757522101173,0.6973754757127044,0.6973751825485702,0.6973748713003042,0.6973744635373352,0.6973740445252566,0.6973736137924637,0.6973731708406351,0.6973727151428154,0.697372246141329,0.6973717632455119,0.6973712658292357,0.7862403371617626,0.8749873320549252,1.052109539449208,1.0521088546994863,1.0521081476911962,1.052107417322291,1.0521066624168252 -PFF Battery/Conservative,0.6973733088345344,0.6973778743437449,0.6973802840126575,0.697380198547418,0.6973785657108498,0.6973781614184391,0.6973777312851022,0.6973772729051578,0.6973767835563163,0.6973762601462883,0.6973760133088202,0.6973757522101173,0.6973754757127044,0.6973751825485702,0.6973748713003042,0.6973744635373352,0.6973740445252566,0.6973736137924637,0.6973731708406351,0.6973727151428154,0.697372246141329,0.6973717632455119,0.6973712658292357,0.7862403371617626,0.8749873320549252,1.052109539449208,1.0521088546994863,1.0521081476911962,1.052107417322291,1.0521066624168252 -Year (Advanced)/nan,2021,2022,2023,2024.0,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9349585462260089,0.9349519954892488,0.9349485379753856,0.9349486606057297,0.9349510034842052,0.9349515835816985,0.9349522007559935,0.9349528584586811,0.9349535605955989,0.9349543116034296,0.9349546657743402,0.9349550404074081,0.9349554371346587,0.9349558577754039,0.9349563043633056,0.9349568894324775,0.9349574906412474,0.934958108666209,0.9349587442222814,0.9349593980654629,0.9349600709958206,0.9349607638607463,0.9349614775585067,0.9367533924561541,0.9385522121598243,0.9421699110144507,0.942170730677453,0.9421715769827084,0.9421724512492118,0.9421733548843997 -2/nan,0.8741474831610521,0.8741352338693282,0.874128768662311,0.874128997968448,0.8741333789161223,0.8741344636419257,0.8741356176984756,0.8741368475400587,0.8741381604703882,0.874139564785843,0.8741402270532082,0.874140927583218,0.8741416694276607,0.8741424559885413,0.8741432910686899,0.8741443850972539,0.8741455093061784,0.8741466649606946,0.8741478533977054,0.8741490760309328,0.87415033435651,0.8741516299590703,0.874152964518386,0.8775069182781136,0.8808802549500999,0.8876841412209778,0.8876856857452858,0.8876872804740835,0.8876889278929484,0.887690630654125 -3/nan,0.8172916600433818,0.8172744812335897,0.8172654142630518,0.8172657358472291,0.8172718797966675,0.8172734010453572,0.8172750195263897,0.8172767442916383,0.8172785855842764,0.8172805550396696,0.8172814838244381,0.8172824662703366,0.8172835066573587,0.8172846097566648,0.8172857809015597,0.8172873152053943,0.8172888918362197,0.8172905125685254,0.8172921792773216,0.8172938939453616,0.8172956586709829,0.8172974756766487,0.817299347318259,0.8220075826007681,0.8267521119313264,0.8363492883431077,0.836351471150552,0.836353724911759,0.8363560531396841,0.8363584595828455 -4/nan,0.7641338223168019,0.7641124070917853,0.7641011042030881,0.764101505089323,0.764109164135317,0.7641110605265572,0.7641130781290955,0.7641152282272718,0.7641175235905541,0.7641199787239831,0.7641211365526343,0.7641223612760488,0.7641236582297776,0.7641250333616789,0.7641264933204004,0.7641284059970561,0.7641303714401579,0.7641323918619048,0.7641344695998162,0.7641366071257336,0.7641388070555982,0.7641410721600992,0.7641434053762827,0.770018391625952,0.7759500235609531,0.787983134575225,0.7879858766770784,0.7879887079154742,0.7879916327037322,0.7879946557511182 -5/nan,0.7144334476354405,0.7144084197885578,0.714395210240055,0.7143956787500846,0.714404629779792,0.7144068460715958,0.7144092040232342,0.7144117168228954,0.7144143993944801,0.7144172686903089,0.7144186218366771,0.7144200531630522,0.7144215689051561,0.7144231760143276,0.7144248822609336,0.7144271175980049,0.7144294146044544,0.714431775865793,0.7144342041140033,0.7144367022380611,0.7144392732953637,0.7144419205241761,0.7144446473571981,0.7213173406092419,0.7282696111386003,0.7424139997836275,0.7424172291923564,0.742420563581289,0.742424008148344,0.7424275684400086 -6/nan,0.667965657576467,0.6679375776756331,0.6679227573505576,0.6679232829899128,0.6679333255063786,0.6679358120562452,0.6679384575418604,0.6679412767599399,0.6679442864546354,0.6679475056459502,0.6679490238022752,0.6679506296729242,0.6679523302541489,0.667954133345104,0.6679560476638722,0.6679585555956414,0.6679611327188761,0.6679637819345228,0.6679665063078735,0.667969309080372,0.6679721936824358,0.6679751637474222,0.6679782231268523,0.6756964658531587,0.6835190545829085,0.6994801321120228,0.6994837832956926,0.6994875531737741,0.69949144762339,0.6994954729157902 -Year (Moderate)/nan,2021,2022,2023,2024.0,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9349585462260089,0.9349519954892488,0.9349485379753856,0.9349486606057297,0.9349510034842052,0.9349515835816985,0.9349522007559935,0.9349528584586811,0.9349535605955989,0.9349543116034296,0.9349546657743402,0.9349550404074081,0.9349554371346587,0.9349558577754039,0.9349563043633056,0.9349568894324775,0.9349574906412474,0.934958108666209,0.9349587442222814,0.9349593980654629,0.9349600709958206,0.9349607638607463,0.9349614775585067,0.9367533924561541,0.9385522121598243,0.9421699110144507,0.942170730677453,0.9421715769827084,0.9421724512492118,0.9421733548843997 -2/nan,0.8741474831610521,0.8741352338693282,0.874128768662311,0.874128997968448,0.8741333789161223,0.8741344636419257,0.8741356176984756,0.8741368475400587,0.8741381604703882,0.874139564785843,0.8741402270532082,0.874140927583218,0.8741416694276607,0.8741424559885413,0.8741432910686899,0.8741443850972539,0.8741455093061784,0.8741466649606946,0.8741478533977054,0.8741490760309328,0.87415033435651,0.8741516299590703,0.874152964518386,0.8775069182781136,0.8808802549500999,0.8876841412209778,0.8876856857452858,0.8876872804740835,0.8876889278929484,0.887690630654125 -3/nan,0.8172916600433818,0.8172744812335897,0.8172654142630518,0.8172657358472291,0.8172718797966675,0.8172734010453572,0.8172750195263897,0.8172767442916383,0.8172785855842764,0.8172805550396696,0.8172814838244381,0.8172824662703366,0.8172835066573587,0.8172846097566648,0.8172857809015597,0.8172873152053943,0.8172888918362197,0.8172905125685254,0.8172921792773216,0.8172938939453616,0.8172956586709829,0.8172974756766487,0.817299347318259,0.8220075826007681,0.8267521119313264,0.8363492883431077,0.836351471150552,0.836353724911759,0.8363560531396841,0.8363584595828455 -4/nan,0.7641338223168019,0.7641124070917853,0.7641011042030881,0.764101505089323,0.764109164135317,0.7641110605265572,0.7641130781290955,0.7641152282272718,0.7641175235905541,0.7641199787239831,0.7641211365526343,0.7641223612760488,0.7641236582297776,0.7641250333616789,0.7641264933204004,0.7641284059970561,0.7641303714401579,0.7641323918619048,0.7641344695998162,0.7641366071257336,0.7641388070555982,0.7641410721600992,0.7641434053762827,0.770018391625952,0.7759500235609531,0.787983134575225,0.7879858766770784,0.7879887079154742,0.7879916327037322,0.7879946557511182 -5/nan,0.7144334476354405,0.7144084197885578,0.714395210240055,0.7143956787500846,0.714404629779792,0.7144068460715958,0.7144092040232342,0.7144117168228954,0.7144143993944801,0.7144172686903089,0.7144186218366771,0.7144200531630522,0.7144215689051561,0.7144231760143276,0.7144248822609336,0.7144271175980049,0.7144294146044544,0.714431775865793,0.7144342041140033,0.7144367022380611,0.7144392732953637,0.7144419205241761,0.7144446473571981,0.7213173406092419,0.7282696111386003,0.7424139997836275,0.7424172291923564,0.742420563581289,0.742424008148344,0.7424275684400086 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.12287063565815391,0.1257799348942481,0.1262220938784933,0.1263093828862928,0.12646707774751845,0.12663643306807976,0.12681879553566264,0.12701572816939524,0.12722905574370008,0.1274681121690237,0.12772462077836613,0.12800057779449014,0.12829829818959376,0.12862048247662158,0.12871804950024726,0.12881854877405163,0.12892211455612465,0.12902888943229515,0.1291390249726224,0.1292526824510662,0.12937003363557215,0.1294912616567475,0.1296165619644311,0.12974614338273288,0.12988022927560314,0.13001905883672416,0.13016288851951804,0.13031199362541304,0.13046667007125667 +10 year CRF/Moderate,0.12287063565815391,0.1257799348942481,0.1262220938784933,0.1263093828862928,0.12646707774751845,0.12663643306807976,0.12681879553566264,0.12701572816939524,0.12722905574370008,0.1274681121690237,0.12772462077836613,0.12800057779449014,0.12829829818959376,0.12862048247662158,0.12871804950024726,0.12881854877405163,0.12892211455612465,0.12902888943229515,0.1291390249726224,0.1292526824510662,0.12937003363557215,0.1294912616567475,0.1296165619644311,0.12974614338273288,0.12988022927560314,0.13001905883672416,0.13016288851951804,0.13031199362541304,0.13046667007125667 +10 year CRF/Conservative,0.12287063565815391,0.1257799348942481,0.1262220938784933,0.1263093828862928,0.12646707774751845,0.12663643306807976,0.12681879553566264,0.12701572816939524,0.12722905574370008,0.1274681121690237,0.12772462077836613,0.12800057779449014,0.12829829818959376,0.12862048247662158,0.12871804950024726,0.12881854877405163,0.12892211455612465,0.12902888943229515,0.1291390249726224,0.1292526824510662,0.12937003363557215,0.1294912616567475,0.1296165619644311,0.12974614338273288,0.12988022927560314,0.13001905883672416,0.13016288851951804,0.13031199362541304,0.13046667007125667 +ITC Schedule - PV/*,0.30000001192092896,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +ITC Schedule - Battery/*,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896 +PTC/Advanced,0,17.87020376363461,17.958114553372884,17.975435320438738,18.00669806004541,18.040231281996142,18.076292178186115,18.115178403986963,18.15723638691479,18.20428559406879,18.254673772179395,18.308771223141154,18.36700543141694,18.429872623443,18.448879395341653,18.468442150823737,18.488585619669163,18.50933601883894,18.53072116591179,18.55277060306297,18.575515732748546,18.598989966404886,18.62322888764532,18.648270431631467,18.67415508252371,18.70092609117504,18.72862971553617,18.75731548658995,18.787036503041175 +PTC/Moderate,0,17.87020376363461,17.958114553372884,17.975435320438738,18.00669806004541,18.040231281996142,18.076292178186115,18.115178403986963,18.15723638691479,18.20428559406879,18.254673772179395,18.308771223141154,18.36700543141694,18.429872623443,18.448879395341653,18.468442150823737,18.488585619669163,18.50933601883894,18.53072116591179,18.55277060306297,18.575515732748546,18.598989966404886,18.62322888764532,18.648270431631467,18.67415508252371,18.70092609117504,18.72862971553617,18.75731548658995,18.787036503041175 +PTC/Conservative,0,17.87020376363461,17.958114553372884,17.975435320438738,18.00669806004541,18.040231281996142,18.076292178186115,18.115178403986963,18.15723638691479,18.20428559406879,18.254673772179395,18.308771223141154,18.36700543141694,18.429872623443,18.448879395341653,18.468442150823737,18.488585619669163,18.50933601883894,18.53072116591179,18.55277060306297,18.575515732748546,18.598989966404886,18.62322888764532,18.648270431631467,18.67415508252371,18.70092609117504,18.72862971553617,18.75731548658995,18.787036503041175 +PVD/Advanced,0.8361493961023314,0.8300728389377308,0.8297273718418564,0.8294669912756999,0.8289325980307156,0.8283596953477356,0.8277439519423412,0.8270803593997395,0.8263630938876402,0.8255612556878178,0.8247031438033797,0.8237825746719596,0.8227924165900348,0.8217243989431671,0.8214016862974114,0.821069621344866,0.820727791279458,0.8203757586168202,0.8200130593195983,0.819639200748912,0.8192536594227772,0.8188558785598978,0.8184452653843729,0.8180211881636367,0.8175829729481938,0.8171298999774013,0.8166611997105218,0.816176048436466,0.8156735634088514 +PVD/Moderate,0.8361493961023314,0.8300728389377308,0.8297273718418564,0.8294669912756999,0.8289325980307156,0.8283596953477356,0.8277439519423412,0.8270803593997395,0.8263630938876402,0.8255612556878178,0.8247031438033797,0.8237825746719596,0.8227924165900348,0.8217243989431671,0.8214016862974114,0.821069621344866,0.820727791279458,0.8203757586168202,0.8200130593195983,0.819639200748912,0.8192536594227772,0.8188558785598978,0.8184452653843729,0.8180211881636367,0.8175829729481938,0.8171298999774013,0.8166611997105218,0.816176048436466,0.8156735634088514 +PVD/Conservative,0.8361493961023314,0.8300728389377308,0.8297273718418564,0.8294669912756999,0.8289325980307156,0.8283596953477356,0.8277439519423412,0.8270803593997395,0.8263630938876402,0.8255612556878178,0.8247031438033797,0.8237825746719596,0.8227924165900348,0.8217243989431671,0.8214016862974114,0.821069621344866,0.820727791279458,0.8203757586168202,0.8200130593195983,0.819639200748912,0.8192536594227772,0.8188558785598978,0.8184452653843729,0.8180211881636367,0.8175829729481938,0.8171298999774013,0.8166611997105218,0.816176048436466,0.8156735634088514 +PFF PV/Advanced,0.6962817977224375,1.058900149821476,1.0590198956206656,1.059110148728299,1.05929538010624,1.0594939596249566,1.0597073885941843,1.0599374030305777,1.060186021590791,1.0604639547346562,1.0607613934621736,1.0610804811196304,1.0614236896979867,1.0617938859574856,1.0619057446095426,1.0620208449580277,1.062139330089776,1.0622613516456105,1.0623870704701526,1.0625166573218827,1.0626502936501174,1.0627881724463806,1.0629304991786457,1.0630774928180446,1.0632293869689402,1.0633864311147547,1.0635488919936866,1.06371705512046,1.063891226472612 +PFF PV/Moderate,0.6962817977224375,1.058900149821476,1.0590198956206656,1.059110148728299,1.05929538010624,1.0594939596249566,1.0597073885941843,1.0599374030305777,1.060186021590791,1.0604639547346562,1.0607613934621736,1.0610804811196304,1.0614236896979867,1.0617938859574856,1.0619057446095426,1.0620208449580277,1.062139330089776,1.0622613516456105,1.0623870704701526,1.0625166573218827,1.0626502936501174,1.0627881724463806,1.0629304991786457,1.0630774928180446,1.0632293869689402,1.0633864311147547,1.0635488919936866,1.06371705512046,1.063891226472612 +PFF PV/Conservative,0.6962817977224375,1.058900149821476,1.0590198956206656,1.059110148728299,1.05929538010624,1.0594939596249566,1.0597073885941843,1.0599374030305777,1.060186021590791,1.0604639547346562,1.0607613934621736,1.0610804811196304,1.0614236896979867,1.0617938859574856,1.0619057446095426,1.0620208449580277,1.062139330089776,1.0622613516456105,1.0623870704701526,1.0625166573218827,1.0626502936501174,1.0627881724463806,1.0629304991786457,1.0630774928180446,1.0632293869689402,1.0633864311147547,1.0635488919936866,1.06371705512046,1.063891226472612 +PFF Battery/Advanced,0.6962817977224375,0.6980721154341534,0.6981738993627505,0.6982506145037011,0.6984080611738469,0.6985768537635725,0.6987582683861439,0.6989537806557071,0.6991651064304067,0.6994013496010354,0.6996541725176524,0.6999253970245888,0.700217124314146,0.7005317911325134,0.700626870986095,0.7007247062816214,0.700825418642901,0.7009291369646334,0.7010359979647447,0.7011461467879428,0.7012597376661458,0.7013769346421478,0.7014979123637248,0.7016228569563377,0.7017519669836935,0.7018854545066999,0.7020235462528236,0.7021664849095788,0.7023145305578696 +PFF Battery/Moderate,0.6962817977224375,0.6980721154341534,0.6981738993627505,0.6982506145037011,0.6984080611738469,0.6985768537635725,0.6987582683861439,0.6989537806557071,0.6991651064304067,0.6994013496010354,0.6996541725176524,0.6999253970245888,0.700217124314146,0.7005317911325134,0.700626870986095,0.7007247062816214,0.700825418642901,0.7009291369646334,0.7010359979647447,0.7011461467879428,0.7012597376661458,0.7013769346421478,0.7014979123637248,0.7016228569563377,0.7017519669836935,0.7018854545066999,0.7020235462528236,0.7021664849095788,0.7023145305578696 +PFF Battery/Conservative,0.6962817977224375,0.6980721154341534,0.6981738993627505,0.6982506145037011,0.6984080611738469,0.6985768537635725,0.6987582683861439,0.6989537806557071,0.6991651064304067,0.6994013496010354,0.6996541725176524,0.6999253970245888,0.700217124314146,0.7005317911325134,0.700626870986095,0.7007247062816214,0.700825418642901,0.7009291369646334,0.7010359979647447,0.7011461467879428,0.7012597376661458,0.7013769346421478,0.7014979123637248,0.7016228569563377,0.7017519669836935,0.7018854545066999,0.7020235462528236,0.7021664849095788,0.7023145305578696 +Year (Advanced)/nan,2022,2023,2024,2025.0,2026,2027,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9365214987936741,0.9339545802992149,0.9338081305678302,0.933697713810924,0.93347100047494,0.9332278017067407,0.9329662459392184,0.9326841661769519,0.9323790390598455,0.9320376485812156,0.9316719641491142,0.9312792778644581,0.9308564605190746,0.930399875566007,0.9302618073092954,0.9301196861995054,0.9299733309970589,0.929822549482824,0.929667137612743,0.9295068785929912,0.9293415418667744,0.9291708820027396,0.9289946374736329,0.9288125293123125,0.9286242596304525,0.9284295099832323,0.9282279395609251,0.9280191831855357,0.9278028490874112 +2/nan,0.8770725177027497,0.8722711580618826,0.8719976247145859,0.8717914207757461,0.8713681087276853,0.8709141298783957,0.8704260160619182,0.8698997538371962,0.8693306724781609,0.8686941783728016,0.8680126487814684,0.8672810933797466,0.8664937500900994,0.8656439284532413,0.8653870301383568,0.8651226306558663,0.8648503963657652,0.8645699735267386,0.8642809867570708,0.8639830373516857,0.8636757014393136,0.8633585279617491,0.8630310364547665,0.8626927146075355,0.862343015574206,0.8619813550077049,0.8616071077815205,0.8612196043603488,0.8608181267747175 +3/nan,0.8213972688297204,0.8146616433347956,0.8142784717943158,0.8139896564982915,0.8133968602359888,0.8127612789017542,0.8120780925731176,0.811341726565181,0.810545697030437,0.8096556793467772,0.808703049396506,0.8076809103481881,0.8065813052707695,0.8053950033173652,0.8050365026785316,0.8046675897497249,0.8042878039223974,0.8038966569909297,0.803493631051563,0.8030781762060571,0.8026497080484797,0.8022076049108052,0.8017512048397896,0.8012798022739299,0.8007926443850888,0.8002889270444862,0.7997677903670886,0.7992283137818611,0.7986695105676713 +4/nan,0.7692562013094402,0.7608569731866177,0.7603798575078797,0.7600202813381941,0.7592823809076633,0.7584914216218431,0.7576414494374227,0.7567255817260145,0.7557358181113315,0.754629575538797,0.7534459584446208,0.7521764949339687,0.7508114189452036,0.7493394108679605,0.7488947119316852,0.7484371660729265,0.7479662080940213,0.7474812391240256,0.746981624069776,0.7464666888314443,0.7459357172566904,0.7453879478042781,0.7448225698841886,0.7442387198369186,0.7436354765096151,0.743011856380919,0.7423668081796366,0.7416992069345957,0.7410078473839337 +5/nan,0.7204249706066452,0.7106058550602385,0.7100488932608663,0.7096291991354071,0.708768083748871,0.7078452820135733,0.7068538988495804,0.7057859682168968,0.7046322358737495,0.7033431751350211,0.7019644759843118,0.7004863830287257,0.6988976599566363,0.6971852946282555,0.6966681482059437,0.6961361420477975,0.6955886260144363,0.6950249114528819,0.6944442682982667,0.6938459219093615,0.6932290496088309,0.6925927768955131,0.6919361732917414,0.6912582477838859,0.6905579438086801,0.6898341337314684,0.6890856127550046,0.688311092188803,0.6875091919989433 +6/nan,0.6746934732409241,0.6636735931209498,0.6630494296276864,0.6625791608862065,0.6616144522417646,0.6605808964820149,0.6594708284371931,0.658275397265769,0.6569843269745569,0.6555423190984914,0.6540006221032075,0.6523484529408778,0.6505734020122983,0.6486611113685788,0.6480837706448813,0.6474899299936316,0.6468788715383127,0.6462498351211926,0.6456020151404254,0.6449345570984469,0.6442465538303096,0.6435370413767305,0.6428049944620541,0.6420493215321483,0.6412688593012632,0.6404623667500148,0.6396285185086554,0.638765897550597,0.6378729871104036 +Year (Moderate)/nan,2022,2023,2024,2025.0,2026,2027,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9365214987936741,0.9339545802992149,0.9338081305678302,0.933697713810924,0.93347100047494,0.9332278017067407,0.9329662459392184,0.9326841661769519,0.9323790390598455,0.9320376485812156,0.9316719641491142,0.9312792778644581,0.9308564605190746,0.930399875566007,0.9302618073092954,0.9301196861995054,0.9299733309970589,0.929822549482824,0.929667137612743,0.9295068785929912,0.9293415418667744,0.9291708820027396,0.9289946374736329,0.9288125293123125,0.9286242596304525,0.9284295099832323,0.9282279395609251,0.9280191831855357,0.9278028490874112 +2/nan,0.8770725177027497,0.8722711580618826,0.8719976247145859,0.8717914207757461,0.8713681087276853,0.8709141298783957,0.8704260160619182,0.8698997538371962,0.8693306724781609,0.8686941783728016,0.8680126487814684,0.8672810933797466,0.8664937500900994,0.8656439284532413,0.8653870301383568,0.8651226306558663,0.8648503963657652,0.8645699735267386,0.8642809867570708,0.8639830373516857,0.8636757014393136,0.8633585279617491,0.8630310364547665,0.8626927146075355,0.862343015574206,0.8619813550077049,0.8616071077815205,0.8612196043603488,0.8608181267747175 +3/nan,0.8213972688297204,0.8146616433347956,0.8142784717943158,0.8139896564982915,0.8133968602359888,0.8127612789017542,0.8120780925731176,0.811341726565181,0.810545697030437,0.8096556793467772,0.808703049396506,0.8076809103481881,0.8065813052707695,0.8053950033173652,0.8050365026785316,0.8046675897497249,0.8042878039223974,0.8038966569909297,0.803493631051563,0.8030781762060571,0.8026497080484797,0.8022076049108052,0.8017512048397896,0.8012798022739299,0.8007926443850888,0.8002889270444862,0.7997677903670886,0.7992283137818611,0.7986695105676713 +4/nan,0.7692562013094402,0.7608569731866177,0.7603798575078797,0.7600202813381941,0.7592823809076633,0.7584914216218431,0.7576414494374227,0.7567255817260145,0.7557358181113315,0.754629575538797,0.7534459584446208,0.7521764949339687,0.7508114189452036,0.7493394108679605,0.7488947119316852,0.7484371660729265,0.7479662080940213,0.7474812391240256,0.746981624069776,0.7464666888314443,0.7459357172566904,0.7453879478042781,0.7448225698841886,0.7442387198369186,0.7436354765096151,0.743011856380919,0.7423668081796366,0.7416992069345957,0.7410078473839337 +5/nan,0.7204249706066452,0.7106058550602385,0.7100488932608663,0.7096291991354071,0.708768083748871,0.7078452820135733,0.7068538988495804,0.7057859682168968,0.7046322358737495,0.7033431751350211,0.7019644759843118,0.7004863830287257,0.6988976599566363,0.6971852946282555,0.6966681482059437,0.6961361420477975,0.6955886260144363,0.6950249114528819,0.6944442682982667,0.6938459219093615,0.6932290496088309,0.6925927768955131,0.6919361732917414,0.6912582477838859,0.6905579438086801,0.6898341337314684,0.6890856127550046,0.688311092188803,0.6875091919989433 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/Market/TechLife/df_vom.csv b/tests/data/Utility-Scale_PV-Plus-Battery/Market/TechLife/df_vom.csv index 6b8da36..6575081 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/Market/TechLife/df_vom.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/Market/TechLife/df_vom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 1/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 1/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 2/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 2/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 2/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 3/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 3/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 3/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 4/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 4/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 4/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 5/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 5/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 5/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 6/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 6/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 6/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 7/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 7/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 7/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 8/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 8/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 8/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 9/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 9/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 9/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 10/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 10/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 10/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 1/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 1/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 2/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 2/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 2/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 3/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 3/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 3/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 4/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 4/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 4/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 5/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 5/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 5/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 6/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 6/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 6/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 7/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 7/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 7/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 8/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 8/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 8/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 9/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 9/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 9/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 10/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 10/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 10/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/Market/df_cff.csv b/tests/data/Utility-Scale_PV-Plus-Battery/Market/df_cff.csv index 1c07d2e..bd636ea 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/Market/df_cff.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/Market/df_cff.csv @@ -1,4 +1,4 @@ -Construction Finance Factor,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CFF/Advanced,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064 -CFF/Moderate,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064 -CFF/Conservative,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064 +Construction Finance Factor,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CFF/Advanced,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298 +CFF/Moderate,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298 +CFF/Conservative,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/Market/df_just_wacc.csv b/tests/data/Utility-Scale_PV-Plus-Battery/Market/df_just_wacc.csv index 902d816..752e4ee 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/Market/df_just_wacc.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/Market/df_just_wacc.csv @@ -1,7 +1,7 @@ -WACC Type,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -WACC Nominal - Advanced,0.06956613642020065,0.06957363033030627,0.06957758569844096,0.0695774454098101,0.06957476517312883,0.06957410154770588,0.06957339550771628,0.06957264310475755,0.06957183987081059,0.06957098073061796,0.06957057556559545,0.0695701469925748,0.06956969314460834,0.0695692119405075,0.06956870105388348,0.06956803174850557,0.06956734398067939,0.06956663697647214,0.06956590991811229,0.06956516194084304,0.06956439212950102,0.06956359951479264,0.06956278306923454,0.06751681718281702,0.06547082521788561,0.06137968142421643,0.06137875805265748,0.06137780466959776,0.06137681978932352,0.061375801826507155 -WACC Nominal - Moderate,0.06956613642020065,0.06957363033030627,0.06957758569844096,0.0695774454098101,0.06957476517312883,0.06957410154770588,0.06957339550771628,0.06957264310475755,0.06957183987081059,0.06957098073061796,0.06957057556559545,0.0695701469925748,0.06956969314460834,0.0695692119405075,0.06956870105388348,0.06956803174850557,0.06956734398067939,0.06956663697647214,0.06956590991811229,0.06956516194084304,0.06956439212950102,0.06956359951479264,0.06956278306923454,0.06751681718281702,0.06547082521788561,0.06137968142421643,0.06137875805265748,0.06137780466959776,0.06137681978932352,0.061375801826507155 -WACC Nominal - Conservative,0.06956613642020065,0.06957363033030627,0.06957758569844096,0.0695774454098101,0.06957476517312883,0.06957410154770588,0.06957339550771628,0.06957264310475755,0.06957183987081059,0.06957098073061796,0.06957057556559545,0.0695701469925748,0.06956969314460834,0.0695692119405075,0.06956870105388348,0.06956803174850557,0.06956734398067939,0.06956663697647214,0.06956590991811229,0.06956516194084304,0.06956439212950102,0.06956359951479264,0.06956278306923454,0.06751681718281702,0.06547082521788561,0.06137968142421643,0.06137875805265748,0.06137780466959776,0.06137681978932352,0.061375801826507155 -WACC Real - Advanced,0.04053520422239587,0.04125158715956623,0.04318500507016565,0.043490190643717286,0.04348757577866236,0.043486928339225184,0.0434862395197233,0.043485505468056296,0.04348472182518104,0.04348388363962741,0.04348348835667859,0.04348307023665843,0.043482627458154566,0.04348215799073918,0.04348165956476446,0.043481006583907744,0.043480335590906805,0.043479645830704516,0.04347893650547552,0.04347820677155423,0.043477455736098625,0.04347668245345648,0.04347588592120455,0.041479821641772885,0.03948373191988841,0.03549237212118683,0.035491471270885366,0.035490541141071086,0.03548958028226701,0.03548858714781189 -WACC Real - Moderate,0.04053520422239587,0.04125158715956623,0.04318500507016565,0.043490190643717286,0.04348757577866236,0.043486928339225184,0.0434862395197233,0.043485505468056296,0.04348472182518104,0.04348388363962741,0.04348348835667859,0.04348307023665843,0.043482627458154566,0.04348215799073918,0.04348165956476446,0.043481006583907744,0.043480335590906805,0.043479645830704516,0.04347893650547552,0.04347820677155423,0.043477455736098625,0.04347668245345648,0.04347588592120455,0.041479821641772885,0.03948373191988841,0.03549237212118683,0.035491471270885366,0.035490541141071086,0.03548958028226701,0.03548858714781189 -WACC Real - Conservative,0.04053520422239587,0.04125158715956623,0.04318500507016565,0.043490190643717286,0.04348757577866236,0.043486928339225184,0.0434862395197233,0.043485505468056296,0.04348472182518104,0.04348388363962741,0.04348348835667859,0.04348307023665843,0.043482627458154566,0.04348215799073918,0.04348165956476446,0.043481006583907744,0.043480335590906805,0.043479645830704516,0.04347893650547552,0.04347820677155423,0.043477455736098625,0.04347668245345648,0.04347588592120455,0.041479821641772885,0.03948373191988841,0.03549237212118683,0.035491471270885366,0.035490541141071086,0.03548958028226701,0.03548858714781189 +WACC Type,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +WACC Nominal - Advanced,0.06778114681626862,0.07071587965190537,0.07088380071387886,0.0710104407543856,0.07127055847606481,0.0715497311279651,0.07185013857955665,0.0721743075139508,0.07252518354374342,0.07291803235871343,0.07333915635562668,0.07379174407609204,0.07427948605778473,0.07480667857103049,0.07496619999096431,0.07513045346457242,0.07529965287054291,0.07547402518492305,0.07565381150060026,0.07583926814367997,0.07603066789771767,0.07622830134818154,0.07643247836119223,0.07664352971249683,0.07686180888484605,0.07708769405451178,0.07732159029066168,0.07756393199479085,0.07781518561147122 +WACC Nominal - Moderate,0.06778114681626862,0.07071587965190537,0.07088380071387886,0.0710104407543856,0.07127055847606481,0.0715497311279651,0.07185013857955665,0.0721743075139508,0.07252518354374342,0.07291803235871343,0.07333915635562668,0.07379174407609204,0.07427948605778473,0.07480667857103049,0.07496619999096431,0.07513045346457242,0.07529965287054291,0.07547402518492305,0.07565381150060026,0.07583926814367997,0.07603066789771767,0.07622830134818154,0.07643247836119223,0.07664352971249683,0.07686180888484605,0.07708769405451178,0.07732159029066168,0.07756393199479085,0.07781518561147122 +WACC Nominal - Conservative,0.06778114681626862,0.07071587965190537,0.07088380071387886,0.0710104407543856,0.07127055847606481,0.0715497311279651,0.07185013857955665,0.0721743075139508,0.07252518354374342,0.07291803235871343,0.07333915635562668,0.07379174407609204,0.07427948605778473,0.07480667857103049,0.07496619999096431,0.07513045346457242,0.07529965287054291,0.07547402518492305,0.07565381150060026,0.07583926814367997,0.07603066789771767,0.07622830134818154,0.07643247836119223,0.07664352971249683,0.07686180888484605,0.07708769405451178,0.07732159029066168,0.07756393199479085,0.07781518561147122 +WACC Real - Advanced,0.03931460320668201,0.04403505872253621,0.044747695855880565,0.04488823488232763,0.04514200826933168,0.04541437183216113,0.045707452272738314,0.0460237146477569,0.04636603272560347,0.0467492998621597,0.04716015254207484,0.047601701537650865,0.04807754737344849,0.048591881532712655,0.048747512186306796,0.04890775947763171,0.049072832068822514,0.04924295139992507,0.04941835268351258,0.04959928599383412,0.04978601746118794,0.04997883058359176,0.050178027669455894,0.05038393142682618,0.050596886716923084,0.05081726249220675,0.05104545394210902,0.05128188487296681,0.051527010352655056 +WACC Real - Moderate,0.03931460320668201,0.04403505872253621,0.044747695855880565,0.04488823488232763,0.04514200826933168,0.04541437183216113,0.045707452272738314,0.0460237146477569,0.04636603272560347,0.0467492998621597,0.04716015254207484,0.047601701537650865,0.04807754737344849,0.048591881532712655,0.048747512186306796,0.04890775947763171,0.049072832068822514,0.04924295139992507,0.04941835268351258,0.04959928599383412,0.04978601746118794,0.04997883058359176,0.050178027669455894,0.05038393142682618,0.050596886716923084,0.05081726249220675,0.05104545394210902,0.05128188487296681,0.051527010352655056 +WACC Real - Conservative,0.03931460320668201,0.04403505872253621,0.044747695855880565,0.04488823488232763,0.04514200826933168,0.04541437183216113,0.045707452272738314,0.0460237146477569,0.04636603272560347,0.0467492998621597,0.04716015254207484,0.047601701537650865,0.04807754737344849,0.048591881532712655,0.048747512186306796,0.04890775947763171,0.049072832068822514,0.04924295139992507,0.04941835268351258,0.04959928599383412,0.04978601746118794,0.04997883058359176,0.050178027669455894,0.05038393142682618,0.050596886716923084,0.05081726249220675,0.05104545394210902,0.05128188487296681,0.051527010352655056 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/Market/df_wacc.csv b/tests/data/Utility-Scale_PV-Plus-Battery/Market/df_wacc.csv index 0716d5b..4860fa7 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/Market/df_wacc.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/Market/df_wacc.csv @@ -1,25 +1,25 @@ -WACC,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Inflation Rate,0.0279,0.0272,0.0253,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 -Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Calculated Interest Rate Real - Advanced,0.04095729156532735,0.04166666666666674,0.043596996001170396,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Calculated Interest Rate Real - Moderate,0.04095729156532735,0.04166666666666674,0.043596996001170396,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Calculated Interest Rate Real - Conservative,0.04095729156532735,0.04166666666666674,0.043596996001170396,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Interest During Construction - Nominal,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065 -Rate of Return on Equity Nominal - Advanced,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088 -Rate of Return on Equity Nominal - Moderate,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088 -Rate of Return on Equity Nominal - Conservative,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088 -Calculated Rate of Return on Equity Real - Advanced,0.05846872263838909,0.05919003115264809,0.06115283331707788,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662 -Calculated Rate of Return on Equity Real - Moderate,0.05846872263838909,0.05919003115264809,0.06115283331707788,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662 -Calculated Rate of Return on Equity Real - Conservative,0.05846872263838909,0.05919003115264809,0.06115283331707788,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662 -Debt Fraction - Advanced,0.511795868171452,0.511587808031921,0.511477991603061,0.511481886561994,0.511556300374012,0.511574725201125,0.511594327621848,0.511615217259216,0.511637518162847,0.511661371241658,0.511672620201137,0.511684519057838,0.511697119645501,0.51171047974603,0.51172466394904,0.511743246473831,0.511762341588112,0.511781970779273,0.511802156751838,0.511822923514825,0.511844296476733,0.51186630254893,0.511888970258356,0.568692954000305,0.625497661783397,0.739083751895818,0.739109388287593,0.739135857915549,0.739163202028888,0.73919146464248 -Debt Fraction - Moderate,0.511795868171452,0.511587808031921,0.511477991603061,0.511481886561994,0.511556300374012,0.511574725201125,0.511594327621848,0.511615217259216,0.511637518162847,0.511661371241658,0.511672620201137,0.511684519057838,0.511697119645501,0.51171047974603,0.51172466394904,0.511743246473831,0.511762341588112,0.511781970779273,0.511802156751838,0.511822923514825,0.511844296476733,0.51186630254893,0.511888970258356,0.568692954000305,0.625497661783397,0.739083751895818,0.739109388287593,0.739135857915549,0.739163202028888,0.73919146464248 -Debt Fraction - Conservative,0.511795868171452,0.511587808031921,0.511477991603061,0.511481886561994,0.511556300374012,0.511574725201125,0.511594327621848,0.511615217259216,0.511637518162847,0.511661371241658,0.511672620201137,0.511684519057838,0.511697119645501,0.51171047974603,0.51172466394904,0.511743246473831,0.511762341588112,0.511781970779273,0.511802156751838,0.511822923514825,0.511844296476733,0.51186630254893,0.511888970258356,0.568692954000305,0.625497661783397,0.739083751895818,0.739109388287593,0.739135857915549,0.739163202028888,0.73919146464248 -Tax Rate (Federal and State),0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996 -WACC Nominal - Advanced,0.06956613642020065,0.06957363033030627,0.06957758569844096,0.0695774454098101,0.06957476517312883,0.06957410154770588,0.06957339550771628,0.06957264310475755,0.06957183987081059,0.06957098073061796,0.06957057556559545,0.0695701469925748,0.06956969314460834,0.0695692119405075,0.06956870105388348,0.06956803174850557,0.06956734398067939,0.06956663697647214,0.06956590991811229,0.06956516194084304,0.06956439212950102,0.06956359951479264,0.06956278306923454,0.06751681718281702,0.06547082521788561,0.06137968142421643,0.06137875805265748,0.06137780466959776,0.06137681978932352,0.061375801826507155 -WACC Nominal - Moderate,0.06956613642020065,0.06957363033030627,0.06957758569844096,0.0695774454098101,0.06957476517312883,0.06957410154770588,0.06957339550771628,0.06957264310475755,0.06957183987081059,0.06957098073061796,0.06957057556559545,0.0695701469925748,0.06956969314460834,0.0695692119405075,0.06956870105388348,0.06956803174850557,0.06956734398067939,0.06956663697647214,0.06956590991811229,0.06956516194084304,0.06956439212950102,0.06956359951479264,0.06956278306923454,0.06751681718281702,0.06547082521788561,0.06137968142421643,0.06137875805265748,0.06137780466959776,0.06137681978932352,0.061375801826507155 -WACC Nominal - Conservative,0.06956613642020065,0.06957363033030627,0.06957758569844096,0.0695774454098101,0.06957476517312883,0.06957410154770588,0.06957339550771628,0.06957264310475755,0.06957183987081059,0.06957098073061796,0.06957057556559545,0.0695701469925748,0.06956969314460834,0.0695692119405075,0.06956870105388348,0.06956803174850557,0.06956734398067939,0.06956663697647214,0.06956590991811229,0.06956516194084304,0.06956439212950102,0.06956359951479264,0.06956278306923454,0.06751681718281702,0.06547082521788561,0.06137968142421643,0.06137875805265748,0.06137780466959776,0.06137681978932352,0.061375801826507155 -WACC Real - Advanced,0.04053520422239587,0.04125158715956623,0.04318500507016565,0.043490190643717286,0.04348757577866236,0.043486928339225184,0.0434862395197233,0.043485505468056296,0.04348472182518104,0.04348388363962741,0.04348348835667859,0.04348307023665843,0.043482627458154566,0.04348215799073918,0.04348165956476446,0.043481006583907744,0.043480335590906805,0.043479645830704516,0.04347893650547552,0.04347820677155423,0.043477455736098625,0.04347668245345648,0.04347588592120455,0.041479821641772885,0.03948373191988841,0.03549237212118683,0.035491471270885366,0.035490541141071086,0.03548958028226701,0.03548858714781189 -WACC Real - Moderate,0.04053520422239587,0.04125158715956623,0.04318500507016565,0.043490190643717286,0.04348757577866236,0.043486928339225184,0.0434862395197233,0.043485505468056296,0.04348472182518104,0.04348388363962741,0.04348348835667859,0.04348307023665843,0.043482627458154566,0.04348215799073918,0.04348165956476446,0.043481006583907744,0.043480335590906805,0.043479645830704516,0.04347893650547552,0.04347820677155423,0.043477455736098625,0.04347668245345648,0.04347588592120455,0.041479821641772885,0.03948373191988841,0.03549237212118683,0.035491471270885366,0.035490541141071086,0.03548958028226701,0.03548858714781189 -WACC Real - Conservative,0.04053520422239587,0.04125158715956623,0.04318500507016565,0.043490190643717286,0.04348757577866236,0.043486928339225184,0.0434862395197233,0.043485505468056296,0.04348472182518104,0.04348388363962741,0.04348348835667859,0.04348307023665843,0.043482627458154566,0.04348215799073918,0.04348165956476446,0.043481006583907744,0.043480335590906805,0.043479645830704516,0.04347893650547552,0.04347820677155423,0.043477455736098625,0.04347668245345648,0.04347588592120455,0.041479821641772885,0.03948373191988841,0.03549237212118683,0.035491471270885366,0.035490541141071086,0.03548958028226701,0.03548858714781189 +WACC,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Inflation Rate,0.027389727347,0.02555548370379,0.02501666666667,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 +Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Calculated Interest Rate Real - Advanced,0.04147430280720377,0.04333701784295374,0.043885465276984004,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Moderate,0.04147430280720377,0.04333701784295374,0.043885465276984004,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Conservative,0.04147430280720377,0.04333701784295374,0.043885465276984004,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Interest During Construction - Nominal,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065 +Rate of Return on Equity Nominal - Advanced,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085 +Rate of Return on Equity Nominal - Moderate,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085 +Rate of Return on Equity Nominal - Conservative,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085 +Calculated Rate of Return on Equity Real - Advanced,0.05607440985590273,0.05796323771925671,0.05851937366871729,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371 +Calculated Rate of Return on Equity Real - Moderate,0.05607440985590273,0.05796323771925671,0.05851937366871729,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371 +Calculated Rate of Return on Equity Real - Conservative,0.05607440985590273,0.05796323771925671,0.05851937366871729,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371 +Debt Fraction - Advanced,0.521498975823229,0.432616159309911,0.427530416322041,0.423694931419662,0.415816873339851,0.407361707917951,0.398263414514609,0.388445468715525,0.377818658194215,0.365920638478605,0.353166262171341,0.339458959473862,0.324686956878529,0.308720135349492,0.303888788207514,0.298914123672772,0.293789664106157,0.288508535195256,0.283063435077829,0.277446600530621,0.271649769891645,0.265664142341101,0.259480333115506,0.25308832417176,0.246477409750862,0.239636136213224,0.232552235427292,0.225212550887672,0.217602955615991 +Debt Fraction - Moderate,0.521498975823229,0.432616159309911,0.427530416322041,0.423694931419662,0.415816873339851,0.407361707917951,0.398263414514609,0.388445468715525,0.377818658194215,0.365920638478605,0.353166262171341,0.339458959473862,0.324686956878529,0.308720135349492,0.303888788207514,0.298914123672772,0.293789664106157,0.288508535195256,0.283063435077829,0.277446600530621,0.271649769891645,0.265664142341101,0.259480333115506,0.25308832417176,0.246477409750862,0.239636136213224,0.232552235427292,0.225212550887672,0.217602955615991 +Debt Fraction - Conservative,0.521498975823229,0.432616159309911,0.427530416322041,0.423694931419662,0.415816873339851,0.407361707917951,0.398263414514609,0.388445468715525,0.377818658194215,0.365920638478605,0.353166262171341,0.339458959473862,0.324686956878529,0.308720135349492,0.303888788207514,0.298914123672772,0.293789664106157,0.288508535195256,0.283063435077829,0.277446600530621,0.271649769891645,0.265664142341101,0.259480333115506,0.25308832417176,0.246477409750862,0.239636136213224,0.232552235427292,0.225212550887672,0.217602955615991 +Tax Rate (Federal and State),0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996 +WACC Nominal - Advanced,0.06778114681626862,0.07071587965190537,0.07088380071387886,0.0710104407543856,0.07127055847606481,0.0715497311279651,0.07185013857955665,0.0721743075139508,0.07252518354374342,0.07291803235871343,0.07333915635562668,0.07379174407609204,0.07427948605778473,0.07480667857103049,0.07496619999096431,0.07513045346457242,0.07529965287054291,0.07547402518492305,0.07565381150060026,0.07583926814367997,0.07603066789771767,0.07622830134818154,0.07643247836119223,0.07664352971249683,0.07686180888484605,0.07708769405451178,0.07732159029066168,0.07756393199479085,0.07781518561147122 +WACC Nominal - Moderate,0.06778114681626862,0.07071587965190537,0.07088380071387886,0.0710104407543856,0.07127055847606481,0.0715497311279651,0.07185013857955665,0.0721743075139508,0.07252518354374342,0.07291803235871343,0.07333915635562668,0.07379174407609204,0.07427948605778473,0.07480667857103049,0.07496619999096431,0.07513045346457242,0.07529965287054291,0.07547402518492305,0.07565381150060026,0.07583926814367997,0.07603066789771767,0.07622830134818154,0.07643247836119223,0.07664352971249683,0.07686180888484605,0.07708769405451178,0.07732159029066168,0.07756393199479085,0.07781518561147122 +WACC Nominal - Conservative,0.06778114681626862,0.07071587965190537,0.07088380071387886,0.0710104407543856,0.07127055847606481,0.0715497311279651,0.07185013857955665,0.0721743075139508,0.07252518354374342,0.07291803235871343,0.07333915635562668,0.07379174407609204,0.07427948605778473,0.07480667857103049,0.07496619999096431,0.07513045346457242,0.07529965287054291,0.07547402518492305,0.07565381150060026,0.07583926814367997,0.07603066789771767,0.07622830134818154,0.07643247836119223,0.07664352971249683,0.07686180888484605,0.07708769405451178,0.07732159029066168,0.07756393199479085,0.07781518561147122 +WACC Real - Advanced,0.03931460320668201,0.04403505872253621,0.044747695855880565,0.04488823488232763,0.04514200826933168,0.04541437183216113,0.045707452272738314,0.0460237146477569,0.04636603272560347,0.0467492998621597,0.04716015254207484,0.047601701537650865,0.04807754737344849,0.048591881532712655,0.048747512186306796,0.04890775947763171,0.049072832068822514,0.04924295139992507,0.04941835268351258,0.04959928599383412,0.04978601746118794,0.04997883058359176,0.050178027669455894,0.05038393142682618,0.050596886716923084,0.05081726249220675,0.05104545394210902,0.05128188487296681,0.051527010352655056 +WACC Real - Moderate,0.03931460320668201,0.04403505872253621,0.044747695855880565,0.04488823488232763,0.04514200826933168,0.04541437183216113,0.045707452272738314,0.0460237146477569,0.04636603272560347,0.0467492998621597,0.04716015254207484,0.047601701537650865,0.04807754737344849,0.048591881532712655,0.048747512186306796,0.04890775947763171,0.049072832068822514,0.04924295139992507,0.04941835268351258,0.04959928599383412,0.04978601746118794,0.04997883058359176,0.050178027669455894,0.05038393142682618,0.050596886716923084,0.05081726249220675,0.05104545394210902,0.05128188487296681,0.051527010352655056 +WACC Real - Conservative,0.03931460320668201,0.04403505872253621,0.044747695855880565,0.04488823488232763,0.04514200826933168,0.04541437183216113,0.045707452272738314,0.0460237146477569,0.04636603272560347,0.0467492998621597,0.04716015254207484,0.047601701537650865,0.04807754737344849,0.048591881532712655,0.048747512186306796,0.04890775947763171,0.049072832068822514,0.04924295139992507,0.04941835268351258,0.04959928599383412,0.04978601746118794,0.04997883058359176,0.050178027669455894,0.05038393142682618,0.050596886716923084,0.05081726249220675,0.05104545394210902,0.05128188487296681,0.051527010352655056 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/20/df_batt_cost.csv b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/20/df_batt_cost.csv index 3f5e123..d487e4c 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/20/df_batt_cost.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/20/df_batt_cost.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 1/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 1/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 2/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 2/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 2/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 3/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 3/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 3/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 4/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 4/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 4/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 5/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 5/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 5/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 6/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 6/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 6/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 7/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 7/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 7/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 8/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 8/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 8/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 9/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 9/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 9/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 10/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 10/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 10/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 1/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 1/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 2/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 2/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 2/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 3/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 3/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 3/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 4/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 4/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 4/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 5/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 5/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 5/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 6/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 6/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 6/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 7/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 7/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 7/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 8/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 8/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 8/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 9/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 9/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 9/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 10/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 10/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 10/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/20/df_capex.csv b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/20/df_capex.csv index 74fb83e..c96dd18 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/20/df_capex.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/20/df_capex.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 1/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 1/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 2/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 2/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 2/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 3/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 3/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 3/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 4/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 4/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 4/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 5/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 5/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 5/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 6/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 6/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 6/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 7/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 7/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 7/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 8/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 8/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 8/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 9/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 9/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 9/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 10/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 10/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 10/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 1/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 1/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 2/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 2/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 2/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 3/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 3/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 3/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 4/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 4/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 4/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 5/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 5/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 5/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 6/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 6/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 6/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 7/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 7/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 7/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 8/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 8/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 8/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 9/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 9/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 9/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 10/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 10/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 10/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/20/df_fom.csv b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/20/df_fom.csv index 889dd4c..07d8d96 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/20/df_fom.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/20/df_fom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 1/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 1/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 2/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 2/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 2/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 3/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 3/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 3/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 4/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 4/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 4/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 5/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 5/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 5/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 6/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 6/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 6/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 7/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 7/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 7/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 8/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 8/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 8/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 9/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 9/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 9/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 10/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 10/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 10/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 1/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 1/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 2/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 2/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 2/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 3/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 3/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 3/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 4/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 4/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 4/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 5/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 5/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 5/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 6/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 6/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 6/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 7/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 7/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 7/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 8/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 8/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 8/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 9/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 9/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 9/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 10/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 10/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 10/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/20/df_gcc.csv b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/20/df_gcc.csv index 6b8da36..846d2f1 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/20/df_gcc.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/20/df_gcc.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 1/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 1/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 2/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 2/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 2/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 3/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 3/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 3/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 4/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 4/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 4/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 5/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 5/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 5/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 6/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 6/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 6/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 7/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 7/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 7/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 8/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 8/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 8/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 9/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 9/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 9/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 10/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 10/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 10/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 1/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 1/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 2/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 2/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 2/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 3/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 3/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 3/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 4/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 4/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 4/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 5/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 5/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 5/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 6/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 6/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 6/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 7/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 7/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 7/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 8/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 8/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 8/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 9/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 9/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 9/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 10/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 10/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 10/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/20/df_lcoe.csv b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/20/df_lcoe.csv index d6dccf7..a819301 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/20/df_lcoe.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/20/df_lcoe.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,80.22287211879207,84.05880156140749,74.29151707103334,70.9127629127216,67.7467779639662,64.82234052164043,61.952113516508035,59.13424733041917,56.36730405462247,53.65038263723115,51.42920614297212,49.24730075546411,47.10326511158876,44.99677757693322,42.92687386848543,42.40922924955309,41.89535705716686,41.38501329630697,40.8781614497092,40.37455947141503,39.87458476010683,39.37821442234937,38.88497538625108,38.39484815619708,37.90820990006081,37.424821696365186,36.9446508550266,36.46745900529575,35.99362728549654,35.523137509794566 -PV+Storage - Class 1/Moderate,82.84838871574634,86.96254077940038,84.18440540446312,81.31595366212007,76.64348971680482,74.2853400220002,71.95249073527414,69.6445173916697,67.36100452524852,65.10154515099684,63.26014580297919,61.438071467418915,59.63501085930496,57.85065985766069,56.084721280707704,55.31804445312311,54.55682681202682,53.80101076942686,53.050539572648134,52.30535729125236,51.56540880437175,50.83063978846106,50.100996705473335,49.376426791467125,48.656878045654445,47.9422992199013,47.232639808694785,46.527850039593964,45.8278808641846,45.1326839495617 -PV+Storage - Class 1/Conservative,86.00570791351005,90.63227664581363,90.92924220758975,90.4389043182836,89.35828085471249,87.64702772002396,85.93601572851419,84.2252408816365,82.51469955947158,80.80438855338845,79.96661764464805,79.12904892602037,78.29167776559028,77.45449967185209,76.61751028842916,75.61542642205455,74.62337967832478,73.64122000959173,72.66880034417915,71.7059765129668,70.75260717813707,69.80855376401053,68.87368038989908,67.94785380490842,67.03094332462399,66.12282076961753,65.22336040571321,64.33243888595491,63.44993519421843,62.575730590414544 -PV+Storage - Class 2/Advanced,82.58878055079329,86.55666046926812,76.48102141968992,72.9994778736411,69.73681918233245,66.72285244247706,63.764183502647946,60.858936123420094,58.00565745590235,55.20344761075228,52.91286037709428,50.66237280127854,48.45055947031345,46.27710958615108,44.141047301635,43.60322344547359,43.069398629101585,42.539318807220326,42.0129444126346,41.49002356754517,40.9709444394099,40.45568159434027,39.9437446187605,39.43511175047992,38.930170928654526,38.42867375178335,37.93058487572872,37.43565660522029,36.94428098248193,36.45643768348685 -PV+Storage - Class 2/Moderate,85.29884171060404,89.55179853051523,86.69002592105397,83.7345128001785,78.91583549025752,76.48612365349715,74.08213106885829,71.70343129241489,69.34960680584896,67.02024849398171,65.12235775537991,63.24412621113409,61.385240932871454,59.54539613407761,57.724292946715416,56.933253141731925,56.14781119239433,55.367908418157334,54.59348698486933,53.82448989164233,53.06086095813967,52.30254481228644,51.54948687840865,50.801633365809224,50.05893125779091,49.321328301138394,48.58877299607454,47.861214586708655,47.138603051997876,46.420889097246715 -PV+Storage - Class 2/Conservative,88.55783010812941,93.33337951397047,93.63990769806362,93.13378038181139,92.01835963741331,90.2520022430995,88.4858937570438,86.7200300519418,84.95440739130882,83.18902246319233,82.32427439676209,81.45973503119173,80.59539958541325,79.7312634232895,78.86732204816366,77.83803956549642,76.81892200686852,75.8098195353983,74.81058524471294,73.82107508765344,72.84114780705102,71.87066486850478,70.90949039509393,69.95749110395931,69.01453624469276,68.08049753947373,67.15524912489636,66.23866749543112,65.33063144846763,64.43102203088765 -PV+Storage - Class 3/Advanced,86.21113479111987,90.33243857982035,79.74917597541504,76.07563799702474,72.6346029861988,69.45686173370827,66.3398853221347,63.28156432893544,60.28023994371517,57.33483803136595,54.92586678672847,52.56077623708765,50.23798132772304,47.95706450463805,45.716918824159976,45.17176286755413,44.63023764230749,44.09208796141972,43.557281973569246,43.02556595350402,42.49735425112859,41.9726295164083,41.450888155866274,40.93211580550217,40.416726594017646,39.90446917374336,39.39531477352068,38.88901206122302,38.385979511188125,37.886203893214535 -PV+Storage - Class 3/Moderate,89.05063898076955,93.48091020064508,90.45868812942297,87.34036372811858,82.27422078663845,79.71063569288462,77.17562016120503,74.6686785890803,72.18932627001122,69.73708879271986,67.73715372028303,65.75899494208036,63.80224968417321,61.86656372806926,59.951591139159305,59.12054085715948,58.29554248162189,57.47653070214174,56.66344117520555,55.85621050854044,55.05477624594945,54.25907685263648,53.4690517010256,52.68464105708163,51.90578606714114,51.13242874526531,50.364511961128585,49.601979428460766,48.844775694062974,48.092846127422334 -PV+Storage - Class 3/Conservative,92.46528930159081,97.46893746527716,97.79010662407174,97.2598047045775,96.09110714014258,94.24038166724476,92.38991699142863,90.53970878825378,88.68975314276648,86.84004658482252,85.93399479749252,85.02816167938474,84.12254222106887,83.21713156496783,82.31192499964705,81.21278010957009,80.12509182908563,79.04868196770558,77.98337601119651,76.92900302726002,75.88539557410195,74.85238961178815,73.82982441628808,72.8175424961113,71.81538951144675,70.82321419571673,69.84086827946268,68.86820641648185,67.90508611213748,66.95136765376874 -PV+Storage - Class 4/Advanced,90.02072039809013,94.3095925189818,83.19704792531448,79.32608733130598,75.70143168543494,72.35497661160933,69.07456280376903,65.8578553593211,62.702997911914764,59.60875167666277,57.076968958151575,54.59271911970755,52.15426242550214,49.76108262319552,47.41194742710176,46.85592283757759,46.30325527703299,45.7536853710397,45.20718667800377,44.663500748066696,44.123067185877304,43.585874590443446,43.0514027950445,42.51964286742182,41.99103432115621,41.4653203240222,40.94247678440038,40.42224633165701,39.9050731878013,39.39094946579165 -PV+Storage - Class 4/Moderate,92.99635823748262,97.61786422504791,94.4312961796776,91.14577057790652,85.822610132098,83.1215807766669,80.45183076144633,77.81279864185339,75.20393578082974,72.62470566903089,70.51965565481197,68.43839484490303,66.38051313511487,64.34561034622682,62.333295904517676,61.460381761924026,60.5939713760106,59.733992915599586,58.88037563544401,58.033049858066455,57.19194695615333,56.35699933550693,55.528140418558614,54.70530462844921,53.88842737368435,53.077445033375675,52.27229494308107,51.472915381260826,50.67924555637002,49.89122559461163 -PV+Storage - Class 4/Conservative,96.574716297304,101.81825313205992,102.15482002470215,101.59909397094198,100.37436582712914,98.4349114788819,96.4957304310466,94.55681815185719,92.61817053866632,90.67978395496154,89.73029355003244,88.78103229793021,87.83199494905863,86.88317641295504,85.93457175230569,84.76576472777785,83.60964063699336,82.46599415970972,81.33462438371944,80.21533468718614,79.10793262472934,78.01222981711992,76.92804184445292,75.85518814267078,74.79349190331483,73.74277997638822,72.70288277621844,71.67363419021144,70.65487149039473,69.64643524765007 -PV+Storage - Class 5/Advanced,94.19360312637382,98.67775713789686,86.99403151638873,82.91518146399697,79.09672815157708,75.57191997205078,72.11801505530701,68.73247778990384,65.41327945928572,62.15904329090335,59.49566587401976,56.88321501401481,54.3198111206748,51.80485954933478,49.337018044153545,48.76350734525546,48.19322480196617,47.625902982825245,47.061518351245795,46.499804060342235,45.9412250137854,45.38577340897378,44.832907658468336,44.28262212518977,43.73538177022103,43.19092092722267,42.649218034733785,42.1100065027434,41.57375639598915,41.040463153604954 -PV+Storage - Class 5/Moderate,97.31835685771809,102.15932686229516,98.80193236887165,95.34163263635752,89.74363702017938,86.89894627807452,84.0878745442181,81.30980730266667,78.5641443329361,75.8502989646436,73.63450947983598,71.44425786945419,69.27909580288112,67.13858595389873,65.02230164349584,64.10318312340817,63.19103851116803,62.28578934918807,61.387358386051815,60.49566955582429,59.61064795798927,58.732219838014366,57.86031256854617,56.994854631240074,56.135775599232076,55.2830061202622,54.43647790046253,53.59612368882597,52.76187726237614,51.93367341206259 -PV+Storage - Class 5/Conservative,101.07603447274515,106.5823367091725,106.93576972434259,106.35219499051449,105.066092970101,103.02944821070558,100.99309044741925,98.95701492137901,96.92121732434462,94.88569383756983,93.88862233699922,92.89179147261802,91.89519573176102,90.89882976887098,89.90268839921433,88.66558586819535,87.4421962303424,86.23229274083802,85.0356536264741,83.8520619501354,82.68130547969139,81.52317656113078,80.37747199577869,79.24399292144435,78.12254469735345,77.01293679272486,75.91498267885817,74.82849972460346,73.75330909509034,72.68923565359817 -PV+Storage - Class 6/Advanced,98.73329169020998,103.42783478246196,91.12123765381052,86.81479703329444,82.78427730427029,79.06437042991897,75.4208243896612,71.8508743200004,68.3522937887175,64.92354625704098,62.116573143953936,59.364323122068036,56.66475786890546,54.01719102115958,51.420154804561584,50.82860163317192,50.240117099844134,49.6544249946802,49.071504870848656,48.491080721354294,47.913644830289435,47.339193270112425,46.767161171054006,46.197546422040276,45.63084158801481,45.06677138545705,44.50531697925037,43.94620172765141,43.38992378896192,42.83648222474004 -PV+Storage - Class 6/Moderate,102.02026893787581,107.09885425607821,103.55457706336966,99.90320083537127,94.00546866662648,91.00372902062331,88.0382297024146,85.10829543642299,82.21326698334691,79.35250031817259,77.01577709622642,74.70654743200294,72.42431932049945,70.16861301742364,67.93896063742835,66.9692531880049,66.00704939975608,65.05226316146779,64.10480971002016,63.16460560663904,62.231568713861364,61.305618173213304,60.386674383602205,59.4746589804252,58.569494815400674,57.67110593713099,56.77941757240835,55.89435610827967,55.01584907488971,54.143825129126995 -PV+Storage - Class 6/Conservative,105.97302870283292,111.76519401440835,112.1369757224466,111.52310434654767,110.17023354688385,108.02785511924672,105.8857785872986,103.74399894511721,101.60251166079735,99.46131271734018,98.41247763513941,97.36389568190418,96.31556105877584,95.26746814267928,94.21961147971227,92.90729597622207,91.60985617897609,90.32704058227317,89.05860331829287,87.80430399999902,86.56390756926662,85.33718415003139,84.12390890626874,82.9238619046179,81.7368279814752,80.56259661438739,79.40096179758402,78.25172192149388,77.11467965609776,75.98964183797564 -PV+Storage - Class 7/Advanced,103.45752793164992,108.37133901881678,95.41680318126376,90.87377995294096,86.6228137549629,82.70010058673857,78.85940712485255,75.09772927451584,71.41263433976604,67.80241915768258,64.84614974261255,61.948536017470815,59.10737433523005,56.321882872662094,53.59046325009431,52.98001394993588,52.372478713198326,51.76757168265548,51.16527514073782,50.565303061074914,49.96817578253637,49.37389295762948,48.781865020697204,48.19209309994589,47.60509808835377,47.0205942715473,46.43856525032439,45.85872351925312,45.2815961132028,44.707185491484815 -PV+Storage - Class 7/Moderate,106.91332341524614,112.23650465897059,108.49529750385499,104.64285913617356,98.43144604360403,95.2644705949473,92.13663898430015,89.04720617711911,85.99544523877017,82.98064642215921,80.51696364371749,78.0829339746085,75.67801541797589,73.30167971521087,70.95341189068883,69.93305474113421,68.92068499769013,67.91620991985177,66.91953823465315,65.93058011041308,64.94924713126747,63.9754522724856,63.00910987657018,62.050135630143316,61.098446541623225,60.15396091969985,59.21659835262079,58.28627968830278,57.36292701528821,56.44646364457136 -PV+Storage - Class 7/Conservative,111.06909582078374,117.15874512949111,117.54962144250321,116.90422180371745,115.48186793659305,113.22945754962129,110.97736456361704,108.72558371555525,106.47411024077333,104.2229399159605,103.12023695606608,102.01780012577038,100.91562332838697,99.81370065204118,98.71202636271985,97.31929248019892,95.94273936383097,94.58208666389974,93.2370604699894,91.90739312716113,90.59282305839109,89.2930945930227,88.00795780099627,86.73716833263063,85.48048726374108,84.23768094588715,83.00852086155328,81.79278348407388,80.59025014212219,79.40070688859068 -PV+Storage - Class 8/Advanced,107.11051451112483,112.2119597847729,98.76955416349229,94.05634977348414,89.64605213090145,85.57625029300885,81.59140531795396,77.68840872113013,73.86474449933868,70.11865334152785,67.05118774985941,64.04448966929077,61.096277868272104,58.205746601375864,55.3712422566305,54.73797153395881,54.10771390349842,53.480172779621014,52.855329908728514,52.23288851501025,51.61338887379744,50.99683076443409,50.38260230720609,49.770704796744546,49.16167909453291,48.5552287321666,47.95133681141507,47.34970499060757,46.750880518243406,46.154866075728286 -PV+Storage - Class 8/Moderate,110.69684765598677,116.21848928970128,112.33356538369968,108.33342978084313,101.88565651609167,98.59727365241287,95.34968149826905,92.14210113994909,88.97377265274054,85.84395414601248,83.28609500652135,80.75912957505317,78.2624913457405,75.79562821006179,73.35800197888328,72.30194027774594,71.25406556212864,70.21428370337344,69.18250204895763,68.15862939642503,67.14257596810054,66.13425338658655,65.1335746510417,64.14045411424556,63.15480746045518,62.17655168406289,61.20560506906797,60.24188716937922,59.285318789969374,58.33582196890782 -PV+Storage - Class 8/Conservative,115.00959833559949,121.32927531303332,121.73491641174728,121.06513773785115,119.58905651672447,117.25156459482926,114.91440206326267,112.5775634601965,110.24104384098997,107.90483882280284,106.76048285822728,105.61640307590993,104.47259314887093,103.3290469419231,102.18575850445926,100.73831967080885,99.3077606121993,97.89378777074349,96.49611435637765,95.11446015294344,93.74855133089923,92.39812026639834,91.06290536648291,89.74265090015318,88.43710683508395,87.14602867976815,85.86917733087917,84.60631892565105,83.35722469908562,82.12167084580307 -PV+Storage - Class 9/Advanced,111.92444383315079,117.25877320649812,103.16300355587255,98.21540202621834,93.58630277396328,89.31494684911439,85.1335641326749,81.03884373625296,77.02809862447312,73.09943709718874,69.8820814293706,66.72901440693738,63.63781222944821,60.60759763330162,57.63660755184584,56.979952806061846,56.32626693257101,55.67524165211235,55.02685995958,54.3808131487813,53.737669034226265,53.09742952859611,52.459455754547776,51.82375095205843,51.19088372977881,50.56054545225437,49.932720338029235,49.30709757014287,48.68425263252431,48.06419030621326 -PV+Storage - Class 9/Moderate,115.68280035163434,121.45964983525579,117.37953727412732,113.17950394859858,106.41606709922982,102.96339512717825,99.55409205071405,96.18732023894752,92.8622627313275,89.57812220634774,86.89347138683068,84.24164083018682,81.62202184962298,79.03402137142663,76.47706141333312,75.37046431365154,74.27248048097204,73.18301048264513,72.10195645115252,71.0292220563182,69.96471247835328,68.90833438173274,67.85999588990447,66.81960656083317,65.78707736338573,64.76232065456703,63.745250157618955,62.735780941000385,61.73382939826931,60.739313228894794 -PV+Storage - Class 9/Conservative,120.20241801530256,126.82522694114853,127.25032516987851,126.5484196459633,125.00153617051691,122.55192325205623,120.10265552358173,117.65372726128116,115.20513328333725,112.75686899668086,111.55762243335198,110.35866529974103,109.15999096538586,107.96159300081669,106.76346516999732,105.23886547013481,103.73228056875082,102.24339304865067,100.77189290619867,99.31747733613692,97.87985052385523,96.45872344481403,95.05381367083336,93.66484518297607,92.29154819076427,90.93365895748101,89.59091963131883,88.2630780821486,86.94988774369158,85.65110746088695 -PV+Storage - Class 10/Advanced,120.7861635270608,126.54197994446936,111.23823914821233,105.85409224022372,100.8178177771029,96.17160332432246,91.62517654304011,87.17481935685915,82.81749732249955,78.55104410923443,75.05613735805586,71.63237003416207,68.27703465089432,64.98910135093419,61.76658640807162,61.07044557655391,60.3771083404815,59.68624567755948,58.99784343168584,58.31157162539464,57.62804901173993,56.947282020182726,56.26858286331787,55.59195883972321,54.9180300104887,54.24646596603145,53.57725351184632,52.91005939658569,52.24551158564183,51.58361930418481 -PV+Storage - Class 10/Moderate,124.86118919788537,131.10899172719581,126.67063033702844,122.10358709815993,114.75984040763129,111.00554087771799,107.29928501906805,103.64012903438174,100.02715284158181,96.45945890310753,93.54192455028227,90.66070460223214,87.8151141288957,85.00448601495678,82.22817035875624,81.02392586069084,79.82925886892887,78.6440563846008,77.46820722352211,76.30160198304652,75.14413300990827,73.99569436904879,72.856181813425,71.72549275479986,70.60352623551911,69.49018290128168,68.38536497491509,67.28897623117254,66.20092197257225,65.12110900630653 -PV+Storage - Class 10/Conservative,129.7616178589724,136.9424470999082,137.4033629779462,136.64231675617847,134.96509698173256,132.30908617562136,129.65344964428908,126.9981811816502,124.3432751692813,121.6887266271134,120.388434728998,119.08845664718095,117.78878519253495,116.4894133938601,115.19033448968837,113.52461804363048,111.87897171555174,110.25303494663453,108.64645576321166,107.05889052275582,105.4900036688339,103.93946749466052,102.40696191489975,100.8921742453815,99.39479899041446,97.9145376373914,96.45109845839696,95.00419631854079,93.57355249075178,92.15889447678045 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,89.29960754508699,90.64406228107805,82.88807548989155,75.27642653217877,71.73460385758116,68.25837978286421,64.8455561980073,61.494387439459196,58.20371256182923,55.448662535402775,52.74225574627744,50.08281494845093,47.46982674372095,44.902095209389415,44.35496098882525,43.81181600453868,43.27240040633346,42.736675597823805,42.204383797583006,41.67592780849229,41.15128354866783,40.629946851680465,40.1118972500722,39.59753728241604,39.08661247203752,38.57908826757335,38.07471077118757,37.57388673868482,37.07659707396455 +PV+Storage - Class 1/Moderate,92.43177284679004,94.08063558807406,89.84564069211639,84.47983614712027,81.58614119504149,78.72343616701406,75.89120373140021,73.08893762781635,70.3161420661361,67.99293367470122,65.69403382391448,63.419052790799995,61.1676097469809,58.93933248096531,58.12044972620403,57.307487481827266,56.500381806981665,55.69906971929896,54.903489178895015,54.11357907288098,53.329279200388704,52.55053025811342,51.777273826379485,51.00945235573659,50.24700915409681,49.48988837442516,48.738035002999915,47.99139484826207,47.249914530277444 +PV+Storage - Class 1/Conservative,96.38995061873966,98.60495285279693,99.10067555212449,97.62659996784271,95.47999671548682,93.33364031407328,91.18752683349682,89.0416527341822,86.89601490253578,85.6808634999701,84.46591895169958,83.25117659183785,82.03663189377875,80.82228046503776,79.75797883207477,78.7044038005671,77.66139414556203,76.62879185488889,75.60644204957389,74.59419290660774,73.59189558398586,72.59940414794264,71.61657550230606,70.64326931990064,69.67934797592966,68.72467648327051,67.77912242961975,66.84255591642558,65.91484949954986 +PV+Storage - Class 2/Advanced,91.96679767586542,93.36366974855177,85.36425410203287,77.51212516903045,73.86133085347616,70.2774598832537,66.75828301578242,63.30203610299164,59.90755705613758,57.06579012346987,54.27370255051095,51.52958900666568,48.83294544005876,46.182561304680945,45.614105005771066,45.049877483042025,44.489608198348655,43.933255332155845,43.38055064700277,42.831908458175675,42.28730200245887,41.74620864726164,41.20860553491377,40.67490671716791,40.14484763365093,39.61839092822018,39.09527278429876,38.57591161054887,38.06028605494522 +PV+Storage - Class 2/Moderate,95.19757720003884,96.9064780687317,92.54086165099261,87.00695369920912,84.02483706201704,81.07422876526363,78.15460905479793,75.26546916186035,72.40631069778651,70.0111079594878,67.64064026010617,65.29451577782393,62.97235155601024,60.67377322740788,59.82885692418359,58.99001230637759,58.15717419044,57.330278365054006,56.509261575026166,55.694061505695196,54.88461676786122,54.08086688323945,53.28275227044424,52.490214231511686,51.70319493897176,50.921637423483354,50.145485562049345,49.37468406683196,48.60917847459321 +PV+Storage - Class 2/Conservative,99.27645701078808,101.56278478733924,102.07447031050165,100.55292784825951,98.33720157691101,96.12173010538052,93.90650937700902,91.69153573824296,89.47680597522758,88.22252534215026,86.96845822430713,85.71459980556507,84.46094541355613,83.20749051435295,82.11429174203631,81.03195754870796,79.96032688585737,78.89924187037617,77.8485477072107,76.8080926142704,75.77772774951595,74.75730714015326,73.74668761386316,72.74572873199865,71.7542927246844,70.7722444277555,69.79945122147546,68.83578297097442,67.88111196835206 +PV+Storage - Class 3/Advanced,95.9985378517345,97.42308051887603,89.01454752863872,80.76762120619969,76.92076515796055,73.14740879694936,69.44504364007157,65.81165703763074,62.24587380096161,59.25989177135239,56.32822965640292,53.4489881028172,50.62152679388524,47.84447384537487,47.268231160993906,46.695828276088434,46.126993358363045,45.561692741559945,44.999656144445,44.44132573167056,43.8866832900809,43.33519206241136,42.78683701259629,42.24206005482825,41.70059342152564,41.162406702034396,40.627232138525514,40.0955162658239,39.567245236495076 +PV+Storage - Class 3/Moderate,99.39459240911442,101.15678081535353,96.55919010227421,90.7418757908703,87.59792987810569,84.48896088992034,81.41436484839086,78.37355116593076,75.36594194583141,72.84489600897811,70.35122235894497,67.88446696243724,65.44418641370123,63.02994759876616,62.14235245169169,61.26131757824589,60.38677057953819,59.51864016199467,58.65685611840444,57.80134930956305,56.95205164651347,56.10889607338671,55.27181655084678,54.44074804014684,53.61562648780644,52.79638881092195,51.982972883126926,51.17531752122174,50.37336247249683 +PV+Storage - Class 3/Conservative,103.69587938890697,106.09141104579504,106.62753665371463,105.0333194233669,102.71176147334252,100.3904704933635,98.06944223300903,95.74867286421772,93.42815901962864,92.11396907977199,90.80000285346507,89.48625529453757,88.17272150745113,86.85939674172042,85.69203748480528,84.53691751310812,83.393845522349,82.26263417139819,81.14309998024214,80.03506323108402,78.93834787246719,77.85278142631398,76.77819489777747,75.714422687807,74.66130250833302,73.61867529997984,72.58638515221936,71.56427922588122,70.55220767793892 +PV+Storage - Class 4/Advanced,100.24530523388556,101.70572024397778,92.87165943521632,84.21302961234755,80.16383829023738,76.1944946856755,72.30222051987147,68.48476480537934,64.74055065680977,61.60451263122377,58.52727842086513,55.50676097372744,52.54219331493869,49.63204932459304,49.04428665362537,48.46007473543407,47.879137218944095,47.30144615468483,46.72672617167342,46.155446316353256,45.587594670243966,45.022616753388256,44.46050327448039,43.90172317177383,43.346002782750446,42.793316641843425,42.24339050715517,41.696698327688004,41.1532319111441 +PV+Storage - Class 4/Moderate,103.81362154785387,105.63709398052754,100.79990191171674,94.68810488211058,91.37760978813961,88.10538921722954,84.87075904839722,81.67305088346316,78.5116112527396,75.86043559049341,73.23913985652693,70.64721098453279,68.08414824173322,65.54946283355466,64.61720357899077,63.691991141099756,62.773746017424834,61.86238994242779,60.95784586570078,60.06003793085511,59.168891455085735,58.284332909412306,57.4062898995998,56.53469114776432,55.66946647467296,54.81054678274879,53.95786403979693,53.11135126347059,52.27094250650079 +PV+Storage - Class 4/Conservative,108.34373179808661,110.85411183896909,111.4159407848139,109.74529239058862,107.31243255977171,104.87985249827926,102.4475477519136,100.01551430908555,97.58374864099355,96.20655281665182,94.82959143130341,93.45285919685071,92.07635098304978,90.70006181166393,89.45874945151904,88.23098186020954,87.01653878061057,85.81520470142671,84.62676873014094,83.45102447002147,82.28776990103597,81.13680726452878,79.99794295152373,78.87098739451989,77.75575496265384,76.65206386010675,75.55973602763983,74.47859704714642,73.40847604911329 +PV+Storage - Class 5/Advanced,104.90959012384535,106.42199538382697,97.13062067083,88.02745295745447,83.76368957972797,79.58562964435113,75.49025504312391,71.47510670174583,67.53843767370182,64.24080174756054,61.006143456622326,57.83220652590972,54.718121526611014,51.66222688315037,51.055957755434534,50.45310336431736,49.8533787380808,49.25675899724931,48.66295978857886,48.07247711090799,47.48530285659087,46.900859676039865,46.31914176632427,45.74064517821851,45.165086803500266,44.592443850420736,44.02243222135388,43.455553400958514,42.89180272085419 +PV+Storage - Class 5/Moderate,108.66474041649758,110.56630386252857,105.47573355979834,99.04875104205956,95.56332141580792,92.11901756407143,88.71509076911069,85.35080985315291,82.0254603058523,79.23616190479851,76.47892665161905,73.75319378663791,71.05841622720506,68.39406012551572,67.4124961629345,66.43848568865579,65.4719419708944,64.51277964797399,63.56091470367666,62.61626444335181,61.678747470781374,60.74828366580053,59.8247941626756,58.90820132924378,57.998428746821965,57.095401190895615,56.19904461260235,55.309286121029054,54.426053966345954 +PV+Storage - Class 5/Conservative,113.43482175978512,116.07100257990845,116.66098603544356,114.9066176998515,112.3518418015403,109.79735969242246,107.24316669509045,104.68925859692533,102.13563169228941,100.68942149361075,99.24345748218964,97.79773410493003,96.35224597449992,94.90698786319206,93.59316165312994,92.29397760403317,91.00919257161577,89.73856876073862,88.48187357921331,87.23887949637256,86.00936390622626,84.79310899503092,83.58990161310771,82.39953315075044,81.22179941807264,80.05650052864804,78.90344078680661,77.76242857845148,76.63327626527024 +PV+Storage - Class 6/Advanced,109.98167813255773,111.54844358568722,101.75805894060342,92.17020564916399,87.67184116201554,83.2657505300686,78.94864167831176,74.71781692565101,70.57133278025586,67.0974925819205,63.69129655131798,60.35029628206849,57.073503076107045,53.859100839318806,53.233733096339236,52.61161168738448,51.99244224922221,51.37620316782193,50.76260029232164,50.152158791996555,49.54487466345627,48.94014570057862,48.337969833308776,47.73887252285749,47.142560378533524,46.54901348992472,45.957937014325225,45.36986237066863,44.78478872868628 +PV+Storage - Class 6/Moderate,113.9410657892167,115.92634349512937,110.5591049034467,103.78841244553496,100.11184520788895,96.47959691632116,92.89084491778848,89.34478622424263,85.84063654851322,82.90061446326452,79.99509573856221,77.12346514827115,74.28512270663167,71.47948317071426,70.44394018797135,69.4165213530656,68.3971315931621,67.38567736241676,66.3820666138769,65.38620877224062,64.39801470747028,63.41739670925697,62.44426846233604,61.478545022656284,60.52014279440912,59.56897950792695,58.62497419846481,57.688047185883036,56.75812005525417 +PV+Storage - Class 6/Conservative,118.97343005086687,121.74646982342864,122.36708263377287,120.52163518449957,117.8342265204506,115.14712689784207,112.46033139643596,109.77383558491263,107.08763556525392,105.56634447254626,104.0453123480594,102.52453335040488,101.00400181256406,99.48371223542999,98.09002891828979,96.71222652973394,95.35003548147841,94.00319224735395,92.67143919398009,91.3545244170801,90.05220158321914,88.76422977675686,87.49037335181558,86.23040178907308,84.98408955719779,83.75121597875176,82.53156510039442,81.3249255672269,80.13109050112378 +PV+Storage - Class 7/Advanced,115.26030522761648,116.88401284027785,106.57460881967594,96.48258402158999,91.74032681028969,87.09715551291767,82.54949220284139,78.09439032107072,73.72970144171029,70.07262891754041,66.48803371521683,62.97326736092886,59.52721705768564,56.14790596794097,55.50253637519307,54.8602499254518,54.22074194107709,53.58399369266168,52.94970031891065,52.31841688211783,51.6901431718891,51.06425062138063,50.440740590820816,49.820168727226715,49.20223049273617,48.58690855149006,47.97389645267561,47.363756387298494,46.7564911263204 +PV+Storage - Class 7/Moderate,119.42902304015935,121.4984952289335,115.84093828482474,108.71062333666762,104.83318751471414,101.00360505634315,97.22096845314043,93.4843923790835,89.7930126181771,86.69502929734283,83.63424111761474,80.60997054776225,77.62155713519589,74.66835694196618,73.57875486700223,72.49779875824363,71.42538629745961,70.36141682603525,69.30579131402666,68.25841233015885,67.2191840127596,66.18801204162523,65.16480361081625,64.1494674023851,63.14191356104105,62.142053669760685,61.149800726357675,60.16506912102937,59.18777461490323 +PV+Storage - Class 7/Conservative,124.73719416109856,127.6526564840145,128.30514379544098,126.36491467917874,123.53948145465829,120.7143731438606,117.88958457384558,115.06511108570226,112.24094858121133,110.64152440170183,109.04237249094884,107.44348670755178,105.84486109343553,104.24648986706055,102.76742604054695,101.30563307264251,99.8608105840776,98.43266511478238,97.02090992593462,95.62526480876139,94.24545589982762,92.88121550255536,91.53228191473119,90.19839926176776,88.87931733549769,87.57479143828598,86.28458223225869,85.00845559345166,83.74618247069428 +PV+Storage - Class 8/Advanced,119.361283778,121.04850176373819,110.35117220704097,99.87902116750615,94.95882028959801,90.14125603231406,85.42262622789409,80.79988331746766,76.27080753125529,72.47603781986136,68.75635745985966,65.10902486430076,61.53289203220348,58.02591373752428,57.35641621944181,56.69010663292231,56.026668864349574,55.36608361765981,54.708034573054626,54.0530980583834,53.40127400335427,52.75191004973134,52.10500773997587,51.461144020658764,50.82000289025791,50.18156648536759,49.54551680376468,48.91243759725047,48.282331878139985 +PV+Storage - Class 8/Moderate,123.68251631308777,125.82729935357662,119.95367764075047,112.55211437012473,108.52627797820348,104.55030561445444,100.6232485250224,96.74418122597996,92.9122003806011,89.69607850680694,86.51870494600188,83.37937156342406,80.27738812250402,77.21208169271873,76.0843265188133,74.96543500485728,73.85530323826865,72.75382897805429,71.66091162398465,70.57645218671013,69.50035325881353,68.43251898679527,67.37285504399091,66.3212686044238,65.27766831759969,64.24196428425267,63.214068033058105,62.19389249833129,61.18135199873725 +PV+Storage - Class 8/Conservative,129.1939892631822,132.21957894604992,132.8967130191391,130.88319456259075,127.95103469671025,125.01921201769709,122.08772115721082,119.15655728035688,116.22571613411168,114.56587602641545,112.90631847203302,111.24703709758136,109.58802571992766,107.92927833914312,106.39212246264587,104.87298302412735,103.37154551230908,101.8875026873976,100.4205543722897,98.97040725092761,97.53677467351987,96.11937646835693,94.71793875996241,93.33219379333298,91.96187976402997,90.60674065389708,89.26652607218814,87.94099110189799,86.62989615109906 +PV+Storage - Class 9/Advanced,124.7502234446662,126.50565364508361,115.28646831976955,104.30566967621354,99.14252827277608,94.08806958252208,89.13834985910506,84.29011494399712,79.54098107672637,75.56160598172552,71.66165605756358,67.83821760380837,64.09004753863834,60.41496572530236,59.72073031285896,59.02963626200124,58.3413549767743,57.65586848069948,56.97284771949127,56.292898377857966,55.61602264918947,54.941539373199575,54.269452155861764,53.60036752302568,52.933956487219135,52.270202365388684,51.60877384093887,50.95028476622606,50.294740382487646 +PV+Storage - Class 9/Moderate,129.28104146830998,131.51815382645415,125.35409992510624,117.59046735168774,113.36439211302246,109.19132271524155,105.07023896967834,101.00014601010274,96.98007307887951,93.60557669088914,90.27223392785774,86.97928406005394,83.72598576788305,80.51161649552402,79.32990623063965,78.15752041714394,76.99434931473142,75.84028495447173,74.69522110599424,73.55905324567402,72.43167852581276,71.3129957448102,70.20290531832596,69.10130925143342,68.0081111117727,66.92321600371227,65.84653054353475,64.77796283566644,63.71742244997657 +PV+Storage - Class 9/Conservative,135.0671826509515,138.23789888046684,138.94751261535592,136.83741299254277,133.7646080689522,130.69215650585818,127.62005267742045,124.5482915168321,121.4768685670675,119.73741195876606,117.99825145683451,116.25938038218179,114.52079225509267,112.78248078784355,111.16339550227298,109.56353618482467,107.98256283558509,106.42014341721219,104.8759536233525,103.34967665508968,101.84100300510221,100.34963024922088,98.87526284509296,97.41761193767125,95.97639517126039,94.55133650786334,93.14216605158393,91.7486198788507,90.37043987423831 +PV+Storage - Class 10/Advanced,134.66274384987167,136.53599271794812,124.35084064034685,112.4298673489454,106.81532225398082,101.32128106853686,95.94331384471012,90.67774706962311,85.52185808507676,81.20113330018432,76.96826099513179,72.81998465877456,68.75486072192126,64.77043732045176,64.03441920341045,63.30136804948439,62.57093311481461,61.843099434396535,61.11751524335659,60.39484052222819,59.675082255371876,58.957507098248506,58.24212295980003,57.52959121094998,56.81955961921278,56.112014235990664,55.40659979614045,54.703986095625204,54.004183091527544 +PV+Storage - Class 10/Moderate,139.58831651623547,141.99666216203096,135.29901942902234,126.8697311964121,122.27592131687986,117.74081438991244,113.26326107504454,108.84214107118639,104.47636173651887,100.81084523767738,97.19084528029352,93.61550607475836,90.08399397922054,86.59549675460462,85.30957589721473,84.03401907899908,82.76870175147624,81.51350141398646,80.26829757481795,79.0329717135131,77.80740724434442,76.5914894809524,75.38510560214173,74.18814461883521,73.00049734218979,71.82205635288236,70.65271597157943,69.49237223060922,68.34092284686146 +PV+Storage - Class 10/Conservative,145.87884813851903,149.31672050816542,150.08612441431998,147.79823339369102,144.46652207692645,141.13519389387662,137.804242744683,134.47366313562293,131.14345023413358,129.25743162540036,127.37173407217443,125.48635033260221,123.60127338100487,121.71649639987191,119.94757182881133,118.20006360092765,116.47358562618895,114.76776103100939,113.08222188505468,111.41660893770343,109.77057136376862,108.14376651810153,106.53585969871875,104.94652391810897,103.37543968239183,101.8222947780162,100.28678406569982,98.76860928132463,97.26747884351559 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/20/df_occ.csv b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/20/df_occ.csv index 1fa056a..da4affe 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/20/df_occ.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/20/df_occ.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 1/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 1/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 2/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 2/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 2/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 3/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 3/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 3/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 4/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 4/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 4/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 5/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 5/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 5/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 6/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 6/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 6/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 7/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 7/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 7/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 8/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 8/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 8/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 9/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 9/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 9/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 10/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 10/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 10/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 1/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 1/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 2/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 2/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 2/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 3/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 3/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 3/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 4/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 4/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 4/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 5/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 5/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 5/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 6/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 6/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 6/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 7/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 7/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 7/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 8/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 8/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 8/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 9/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 9/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 9/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 10/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 10/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 10/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/20/df_pv_cost.csv b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/20/df_pv_cost.csv index 999c475..e068833 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/20/df_pv_cost.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/20/df_pv_cost.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 1/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 1/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 2/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 2/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 2/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 3/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 3/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 3/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 4/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 4/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 4/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 5/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 5/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 5/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 6/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 6/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 6/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 7/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 7/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 7/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 8/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 8/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 8/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 9/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 9/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 9/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 10/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 10/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 10/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 1/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 1/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 2/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 2/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 2/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 3/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 3/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 3/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 4/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 4/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 4/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 5/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 5/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 5/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 6/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 6/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 6/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 7/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 7/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 7/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 8/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 8/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 8/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 9/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 9/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 9/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 10/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 10/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 10/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/20/df_pvcf.csv b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/20/df_pvcf.csv new file mode 100644 index 0000000..19f431d --- /dev/null +++ b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/20/df_pvcf.csv @@ -0,0 +1,31 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,0.3163010642353494,0.3194221984203862,0.322543332605423,0.3256644667904598,0.3287856009754966,0.3319067351605334,0.33502786934557016,0.33814900353060695,0.34127013771564374,0.34439127190068053,0.3475124060857173,0.3506335402707541,0.3537546744557909,0.3568758086408277,0.35813848246879754,0.3594011562967674,0.36066383012473724,0.3619265039527071,0.36318917778067694,0.3644518516086468,0.36571452543661664,0.3669771992645865,0.36823987309255635,0.3695025469205262,0.37076522074849605,0.3720278945764659,0.37329056840443575,0.3745532422324056,0.3758159160603752 +PV+Storage - Class 1/Moderate,0.31495213903699626,0.3167243480236799,0.3184965570103635,0.3202687659970471,0.32204097498373074,0.32381318397041436,0.325585392957098,0.3273576019437816,0.3291298109304652,0.33090201991714885,0.33267422890383247,0.3344464378905161,0.3362186468771997,0.33799085586388306,0.33924985271567937,0.3405088495674757,0.341767846419272,0.3430268432710683,0.3442858401228646,0.34554483697466093,0.34680383382645724,0.34806283067825355,0.34932182753004987,0.3505808243818462,0.3518398212336425,0.3530988180854388,0.3543578149372351,0.35561681178903143,0.3568758086408277 +PV+Storage - Class 1/Conservative,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31483399177121735,0.31648805349212206,0.31814211521302677,0.3197961769339315,0.3214502386548362,0.3231043003757409,0.3247583620966456,0.3264124238175503,0.328066485538455,0.32972054725935973,0.33137460898026444,0.33302867070116915,0.33468273242207386,0.33633679414297857,0.33799085586388306 +PV+Storage - Class 2/Advanced,0.30596948724248807,0.3089594755514747,0.3119494638604613,0.3149394521694479,0.3179294404784345,0.32091942878742113,0.32390941709640775,0.32689940540539436,0.329889393714381,0.3328793820233676,0.3358693703323542,0.3388593586413408,0.3418493469503274,0.34483933525931415,0.34608840615670666,0.3473374770540992,0.3485865479514917,0.3498356188488842,0.3510846897462767,0.3523337606436692,0.35358283154106174,0.35483190243845425,0.35608097333584676,0.3573300442332393,0.3585791151306318,0.3598281860280243,0.3610772569254168,0.3623263278228093,0.3635753987202017 +PV+Storage - Class 2/Moderate,0.304672094613403,0.30636469029330454,0.3080572859732061,0.30974988165310763,0.31144247733300917,0.3131350730129107,0.31482766869281226,0.3165202643727138,0.31821286005261534,0.3199054557325169,0.32159805141241843,0.32329064709231997,0.3249832427722215,0.32667583845212333,0.3278867382392694,0.32909763802641545,0.3303085378135615,0.33151943760070757,0.3327303373878536,0.3339412371749997,0.33515213696214574,0.3363630367492918,0.33757393653643786,0.3387848363235839,0.33999573611073,0.34120663589787603,0.3424175356850221,0.34362843547216815,0.34483933525931415 +PV+Storage - Class 2/Conservative,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30455925490140956,0.30613901086931766,0.30771876683722577,0.30929852280513387,0.31087827877304197,0.3124580347409501,0.3140377907088582,0.3156175466767663,0.3171973026446744,0.3187770586125825,0.3203568145804906,0.3219365705483987,0.3235163265163068,0.3250960824842149,0.32667583845212333 +PV+Storage - Class 3/Advanced,0.2915244362124126,0.29450992461701886,0.29749541302162513,0.3004809014262314,0.3034663898308377,0.30645187823544395,0.3094373666400502,0.3124228550446565,0.3154083434492628,0.31839383185386905,0.3213793202584753,0.3243648086630816,0.32735029706768787,0.33033578547229403,0.3313965155987656,0.33245724572523716,0.3335179758517087,0.3345787059781803,0.33563943610465186,0.3367001662311234,0.337760896357595,0.33882162648406655,0.3398823566105381,0.3409430867370097,0.34200381686348125,0.3430645469899528,0.3441252771164244,0.34518600724289594,0.34624673736936756 +PV+Storage - Class 3/Moderate,0.29024488148558486,0.2919508151633634,0.29365674884114196,0.2953626825189205,0.29706861619669905,0.2987745498744776,0.30048048355225615,0.3021864172300347,0.30389235090781325,0.3055982845855918,0.30730421826337034,0.3090101519411489,0.31071608561892744,0.3124220192967057,0.3136162703750783,0.31481052145345084,0.3160047725318234,0.317199023610196,0.31839327468856854,0.3195875257669411,0.32078177684531367,0.32197602792368624,0.3231702790020588,0.32436453008043137,0.32555878115880393,0.3267530322371765,0.32794728331554907,0.32914153439392163,0.33033578547229403 +PV+Storage - Class 3/Conservative,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.29013115257373295,0.2917233573396596,0.29331556210558624,0.2949077668715129,0.2964999716374395,0.29809217640336616,0.2996843811692928,0.30127658593521944,0.3028687907011461,0.3044609954670727,0.30605320023299937,0.307645404998926,0.30923760976485265,0.3108298145307793,0.3124220192967057 +PV+Storage - Class 4/Advanced,0.2776562257671282,0.28060501407588345,0.28355380238463873,0.286502590693394,0.2894513790021493,0.29240016731090457,0.29534895561965985,0.2982977439284151,0.3012465322371704,0.3041953205459257,0.30714410885468096,0.31009289716343624,0.3130416854721915,0.315990473780947,0.3169010371922204,0.3178116006034938,0.31872216401476716,0.31963272742604054,0.3205432908373139,0.3214538542485873,0.3223644176598607,0.32327498107113406,0.32418554448240744,0.3250961078936808,0.3260066713049542,0.3269172347162276,0.32782779812750096,0.32873836153877434,0.32964892495004744 +PV+Storage - Class 4/Moderate,0.2764029014184805,0.2780983653785881,0.27979382933869573,0.28148929329880334,0.28318475725891096,0.28488022121901857,0.2865756851791262,0.2882711491392338,0.2899666130993414,0.291662077059449,0.29335754101955663,0.29505300497966425,0.29674846893977186,0.2984439328998798,0.29961370229195095,0.3007834716840221,0.3019532410760932,0.30312301046816437,0.3042927798602355,0.30546254925230665,0.3066323186443778,0.30780208803644893,0.30897185742852007,0.3101416268205912,0.31131139621266235,0.3124811656047335,0.31365093499680463,0.31482070438887577,0.315990473780947 +PV+Storage - Class 4/Conservative,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2762898704878067,0.27787230351724046,0.27945473654667424,0.281037169576108,0.2826196026055418,0.2842020356349756,0.2857844686644094,0.28736690169384316,0.28894933472327694,0.2905317677527107,0.2921142007821445,0.2936966338115783,0.29527906684101207,0.29686149987044586,0.2984439328998798 +PV+Storage - Class 5/Advanced,0.26380732215278746,0.2666746967630739,0.2695420713733604,0.27240944598364686,0.2752768205939333,0.2781441952042198,0.28101156981450626,0.2838789444247927,0.2867463190350792,0.28961369364536566,0.2924810682556521,0.2953484428659386,0.29821581747622505,0.30108319208651146,0.3018861750841441,0.30268915808177677,0.3034921410794094,0.30429512407704207,0.3050981070746747,0.30590109007230737,0.30670407306994,0.30750705606757267,0.3083100390652053,0.30911302206283797,0.3099160050604706,0.3107189880581033,0.3115219710557359,0.3123249540533686,0.31312793705100117 +PV+Storage - Class 5/Moderate,0.2625896364377628,0.2642393253330246,0.26588901422828637,0.26753870312354816,0.26918839201880995,0.27083808091407174,0.27248776980933354,0.2741374587045953,0.2757871475998571,0.2774368364951189,0.2790865253903807,0.2807362142856425,0.2823859031809043,0.28403559207616635,0.2851720987435227,0.286308605410879,0.2874451120782353,0.28858161874559163,0.28971812541294795,0.29085463208030427,0.2919911387476606,0.2931276454150169,0.2942641520823732,0.29540065874972954,0.29653716541708586,0.2976736720844422,0.2988101787517985,0.2999466854191548,0.30108319208651146 +PV+Storage - Class 5/Conservative,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.2624796571780787,0.2640193668136564,0.2655590764492341,0.2670987860848118,0.2686384957203895,0.2701782053559672,0.2717179149915449,0.2732576246271226,0.2747973342627003,0.276337043898278,0.2778767535338557,0.2794164631694334,0.2809561728050111,0.2824958824405888,0.28403559207616635 +PV+Storage - Class 6/Advanced,0.2501679643957954,0.2529549925300853,0.2557420206643752,0.25852904879866506,0.26131607693295494,0.2641031050672448,0.2668901332015347,0.2696771613358246,0.27246418947011447,0.27525121760440435,0.27803824573869423,0.2808252738729841,0.283612302007274,0.2863993301415639,0.28709651636638006,0.28779370259119624,0.2884908888160124,0.2891880750408286,0.2898852612656448,0.29058244749046097,0.29127963371527715,0.29197681994009334,0.2926740061649095,0.2933711923897257,0.2940683786145419,0.29476556483935806,0.29546275106417424,0.2961599372889904,0.29685712351380666 +PV+Storage - Class 6/Moderate,0.24898509531014731,0.2505892543587891,0.25219341340743084,0.2537975724560726,0.25540173150471435,0.2570058905533561,0.25861004960199785,0.2602142086506396,0.26181836769928135,0.2634225267479231,0.26502668579656485,0.2666308448452066,0.26823500389384836,0.26983916294249016,0.2709431740890951,0.2720471852357,0.2731511963823049,0.2742552075289098,0.2753592186755147,0.2764632298221196,0.27756724096872454,0.27867125211532945,0.27977526326193436,0.28087927440853927,0.2819832855551442,0.2830872967017491,0.284191307848354,0.2852953189949589,0.2863993301415639 +PV+Storage - Class 6/Conservative,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.2488781513735712,0.25037536648563685,0.2518725815977025,0.2533697967097681,0.25486701182183374,0.2563642269338994,0.257861442045965,0.25935865715803064,0.26085587227009627,0.2623530873821619,0.26385030249422753,0.26534751760629316,0.2668447327183588,0.2683419478304244,0.26983916294249016 +PV+Storage - Class 7/Advanced,0.23732722966705613,0.24003207341619803,0.24273691716533993,0.24544176091448183,0.24814660466362373,0.25085144841276563,0.2535562921619075,0.2562611359110494,0.25896597966019125,0.2616708234093331,0.264375667158475,0.26708051090761686,0.26978535465675874,0.27249019840590066,0.27309397605227376,0.27369775369864685,0.27430153134501994,0.27490530899139304,0.27550908663776613,0.2761128642841392,0.2767166419305123,0.2773204195768854,0.2779241972232585,0.2785279748696316,0.2791317525160047,0.2797355301623778,0.2803393078087509,0.280943085455124,0.28154686310149707 +PV+Storage - Class 7/Moderate,0.2361866570351548,0.23775092815239535,0.2393151992696359,0.24087947038687646,0.24244374150411702,0.24400801262135757,0.24557228373859813,0.24713655485583869,0.24870082597307924,0.2502650970903198,0.25182936820756036,0.2533936393248009,0.25495791044204147,0.25652218155928197,0.2575867160157232,0.2586512504721644,0.25971578492860564,0.26078031938504687,0.2618448538414881,0.2629093882979293,0.26397392275437054,0.26503845721081176,0.266102991667253,0.2671675261236942,0.26823206058013543,0.26929659503657666,0.2703611294930179,0.2714256639494591,0.27249019840590066 +PV+Storage - Class 7/Conservative,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23608237229400542,0.2375423586700966,0.23900234504618778,0.24046233142227896,0.24192231779837015,0.24338230417446133,0.2448422905505525,0.2463022769266437,0.24776226330273488,0.24922224967882606,0.25068223605491724,0.2521422224310084,0.2536022088070996,0.2550621951831908,0.25652218155928197 +PV+Storage - Class 8/Advanced,0.2281821505495731,0.23078390199455984,0.23338565343954656,0.2359874048845333,0.23858915632952002,0.24119090777450675,0.24379265921949347,0.2463944106644802,0.24899616210946693,0.25159791355445366,0.2541996649994404,0.25680141644442717,0.2594031678894139,0.2620049193344006,0.26258435664047414,0.26316379394654765,0.26374323125262117,0.2643226685586947,0.2649021058647682,0.2654815431708417,0.26606098047691523,0.26664041778298875,0.26721985508906226,0.2677992923951358,0.2683787297012093,0.2689581670072828,0.2695376043133563,0.27011704161942984,0.27069647892550364 +PV+Storage - Class 8/Moderate,0.22709348720429637,0.22860657530400635,0.23011966340371634,0.23163275150342633,0.2331458396031363,0.2346589277028463,0.23617201580255628,0.23768510390226627,0.23919819200197626,0.24071128010168624,0.24222436820139623,0.24373745630110621,0.2452505444008162,0.24676363250052624,0.2477797182894512,0.24879580407837615,0.2498118898673011,0.25082797565622605,0.25184406144515104,0.252860147234076,0.253876233023001,0.254892318811926,0.25590840460085096,0.25692449038977594,0.2579405761787009,0.2589566619676259,0.2599727477565509,0.26098883354547586,0.2620049193344006 +PV+Storage - Class 8/Conservative,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.2269926146643157,0.228404830224045,0.22981704578377432,0.23122926134350363,0.23264147690323295,0.23405369246296226,0.23546590802269157,0.23687812358242089,0.2382903391421502,0.2397025547018795,0.24111477026160882,0.24252698582133814,0.24393920138106745,0.24535141694079676,0.24676363250052624 +PV+Storage - Class 9/Advanced,0.21713140838524053,0.21963875915778158,0.22214610993032263,0.22465346070286368,0.22716081147540473,0.22966816224794578,0.23217551302048683,0.23468286379302788,0.23719021456556894,0.23969756533810999,0.24220491611065104,0.2447122668831921,0.24721961765573314,0.24972696842827422,0.25024842847540524,0.25076988852253623,0.25129134856966723,0.2518128086167982,0.2523342686639292,0.2528557287110602,0.2533771887581912,0.2538986488053222,0.2544201088524532,0.2549415688995842,0.2554630289467152,0.2559844889938462,0.2565059490409772,0.25702740908810817,0.2575488691352394 +PV+Storage - Class 9/Moderate,0.21608721792621363,0.21755037823972778,0.21901353855324193,0.22047669886675608,0.22193985918027023,0.22340301949378438,0.22486617980729853,0.22632934012081268,0.22779250043432683,0.22925566074784098,0.23071882106135513,0.23218198137486928,0.23364514168838343,0.23510830200189767,0.2360828797636561,0.23705745752541454,0.23803203528717298,0.23900661304893142,0.23998119081068986,0.2409557685724483,0.24193034633420674,0.24290492409596517,0.2438795018577236,0.24485407961948205,0.2458286573812405,0.24680323514299893,0.24777781290475737,0.2487523906665158,0.24972696842827422 +PV+Storage - Class 9/Conservative,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.2159896739053127,0.21735529019792593,0.21872090649053916,0.22008652278315238,0.2214521390757656,0.22281775536837883,0.22418337166099206,0.22554898795360528,0.2269146042462185,0.22828022053883174,0.22964583683144496,0.23101145312405819,0.2323770694166714,0.23374268570928464,0.23510830200189767 +PV+Storage - Class 10/Advanced,0.1992360535776035,0.20159828588854806,0.20396051819949262,0.2063227505104372,0.20868498282138176,0.21104721513232633,0.2134094474432709,0.21577167975421546,0.21813391206516003,0.2204961443761046,0.22285837668704916,0.22522060899799373,0.2275828413089383,0.22994507361988278,0.23036530774655664,0.2307855418732305,0.23120577599990436,0.2316260101265782,0.23204624425325207,0.23246647837992593,0.23288671250659979,0.23330694663327364,0.2337271807599475,0.23414741488662136,0.23456764901329522,0.23498788313996907,0.23540811726664293,0.2358283513933168,0.2362485855199907 +PV+Storage - Class 10/Moderate,0.19825019798609134,0.19962657470552375,0.20100295142495617,0.20237932814438858,0.203755704863821,0.2051320815832534,0.20650845830268583,0.20788483502211824,0.20926121174155066,0.21063758846098307,0.2120139651804155,0.2133903418998479,0.21476671861928032,0.21614309533871287,0.2170632272241242,0.2179833591095355,0.21890349099494683,0.21982362288035814,0.22074375476576946,0.22166388665118078,0.2225840185365921,0.22350415042200342,0.22442428230741474,0.22534441419282605,0.22626454607823737,0.2271846779636487,0.22810480984906,0.22902494173447133,0.22994507361988278 +PV+Storage - Class 10/Conservative,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19815843953812917,0.19944305780959942,0.20072767608106967,0.20201229435253992,0.20329691262401017,0.20458153089548042,0.20586614916695067,0.20715076743842092,0.20843538570989117,0.20972000398136142,0.21100462225283168,0.21228924052430193,0.21357385879577218,0.21485847706724243,0.21614309533871287 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/20/df_tc.csv b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/20/df_tc.csv index abc1f9b..d1545e7 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/20/df_tc.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/20/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976 -10 year CRF/Moderate,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976 -10 year CRF/Conservative,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976 -ITC Schedule - PV/*,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -ITC Schedule - Battery/*,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889 -PVD/Moderate,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889 -PVD/Conservative,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889 -PFF PV/Advanced,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439 -PFF PV/Moderate,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439 -PFF PV/Conservative,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439 -PFF Battery/Advanced,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439 -PFF Battery/Moderate,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439 -PFF Battery/Conservative,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439 -Year (Advanced)/nan,2021,2022,2023,2024.0,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057 -2/nan,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035 -3/nan,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049 -4/nan,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633 -5/nan,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857 -6/nan,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478 -Year (Moderate)/nan,2021,2022,2023,2024.0,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057 -2/nan,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035 -3/nan,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049 -4/nan,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633 -5/nan,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654 +10 year CRF/Moderate,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654 +10 year CRF/Conservative,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654 +ITC Schedule - PV/*,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +ITC Schedule - Battery/*,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527 +PVD/Moderate,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527 +PVD/Conservative,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527 +PFF PV/Advanced,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908 +PFF PV/Moderate,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908 +PFF PV/Conservative,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908 +PFF Battery/Advanced,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908 +PFF Battery/Moderate,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908 +PFF Battery/Conservative,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908 +Year (Advanced)/nan,2022,2023,2024,2025.0,2026,2027,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926 +2/nan,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906 +3/nan,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302 +4/nan,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391 +5/nan,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394 +6/nan,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551 +Year (Moderate)/nan,2022,2023,2024,2025.0,2026,2027,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926 +2/nan,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906 +3/nan,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302 +4/nan,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391 +5/nan,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/20/df_vom.csv b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/20/df_vom.csv index 6b8da36..6575081 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/20/df_vom.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/20/df_vom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 1/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 1/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 2/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 2/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 2/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 3/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 3/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 3/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 4/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 4/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 4/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 5/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 5/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 5/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 6/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 6/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 6/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 7/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 7/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 7/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 8/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 8/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 8/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 9/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 9/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 9/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 10/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 10/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 10/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 1/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 1/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 2/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 2/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 2/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 3/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 3/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 3/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 4/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 4/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 4/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 5/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 5/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 5/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 6/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 6/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 6/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 7/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 7/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 7/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 8/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 8/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 8/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 9/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 9/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 9/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 10/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 10/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 10/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/30/df_batt_cost.csv b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/30/df_batt_cost.csv index 3f5e123..d487e4c 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/30/df_batt_cost.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/30/df_batt_cost.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 1/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 1/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 2/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 2/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 2/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 3/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 3/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 3/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 4/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 4/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 4/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 5/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 5/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 5/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 6/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 6/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 6/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 7/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 7/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 7/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 8/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 8/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 8/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 9/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 9/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 9/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 10/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 10/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 10/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 1/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 1/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 2/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 2/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 2/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 3/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 3/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 3/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 4/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 4/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 4/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 5/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 5/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 5/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 6/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 6/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 6/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 7/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 7/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 7/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 8/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 8/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 8/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 9/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 9/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 9/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 10/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 10/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 10/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/30/df_capex.csv b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/30/df_capex.csv index 74fb83e..c96dd18 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/30/df_capex.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/30/df_capex.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 1/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 1/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 2/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 2/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 2/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 3/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 3/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 3/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 4/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 4/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 4/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 5/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 5/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 5/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 6/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 6/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 6/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 7/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 7/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 7/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 8/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 8/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 8/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 9/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 9/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 9/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 10/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 10/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 10/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 1/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 1/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 2/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 2/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 2/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 3/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 3/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 3/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 4/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 4/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 4/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 5/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 5/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 5/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 6/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 6/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 6/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 7/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 7/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 7/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 8/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 8/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 8/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 9/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 9/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 9/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 10/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 10/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 10/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/30/df_fom.csv b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/30/df_fom.csv index 889dd4c..07d8d96 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/30/df_fom.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/30/df_fom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 1/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 1/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 2/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 2/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 2/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 3/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 3/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 3/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 4/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 4/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 4/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 5/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 5/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 5/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 6/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 6/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 6/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 7/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 7/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 7/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 8/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 8/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 8/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 9/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 9/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 9/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 10/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 10/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 10/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 1/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 1/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 2/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 2/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 2/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 3/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 3/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 3/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 4/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 4/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 4/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 5/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 5/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 5/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 6/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 6/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 6/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 7/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 7/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 7/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 8/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 8/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 8/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 9/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 9/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 9/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 10/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 10/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 10/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/30/df_gcc.csv b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/30/df_gcc.csv index 6b8da36..846d2f1 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/30/df_gcc.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/30/df_gcc.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 1/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 1/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 2/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 2/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 2/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 3/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 3/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 3/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 4/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 4/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 4/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 5/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 5/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 5/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 6/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 6/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 6/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 7/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 7/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 7/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 8/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 8/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 8/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 9/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 9/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 9/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 10/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 10/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 10/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 1/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 1/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 2/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 2/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 2/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 3/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 3/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 3/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 4/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 4/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 4/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 5/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 5/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 5/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 6/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 6/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 6/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 7/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 7/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 7/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 8/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 8/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 8/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 9/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 9/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 9/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 10/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 10/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 10/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/30/df_lcoe.csv b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/30/df_lcoe.csv index 825bfb9..3a4f028 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/30/df_lcoe.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/30/df_lcoe.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,67.8962116842296,70.75126129639551,63.063979109072676,60.32485410138568,57.75300065494658,55.37067139551227,53.03276161132215,50.73769037481627,48.48427049920132,46.27179447561078,44.445202535400185,42.65106447322709,40.888201295859375,39.15636570885708,37.45475499704132,37.03805727403004,36.62440245010055,36.21360018604287,35.80562077856982,35.40027544472862,34.997854946815195,34.59834019691293,34.201363638586756,33.806908857809724,33.41526652539115,33.02625040793045,32.63983393938955,32.25583135278682,31.874536472726945,31.49593401946537 -PV+Storage - Class 1/Moderate,70.52172828118388,73.60039629789583,71.34595355967946,69.0228561571385,65.30447791193743,63.378857784603596,61.474008183944115,59.58957694451599,57.7252196206822,55.880599050211046,54.3607007406453,52.856836598394885,51.36874550910795,49.89617250262641,48.438868553591384,47.823050864333844,47.211618033493515,46.60452379454578,46.00172255140463,45.40316936787871,44.80881995745633,44.21863067342305,43.63255849931558,43.05056103971785,42.47259651140623,41.89862373485289,41.32860212609797,40.76249168900355,40.20025300790506,39.64184724067822 -PV+Storage - Class 1/Conservative,73.6790474789476,77.19770872229579,77.38548487935935,76.96385184768329,76.08532305193066,74.71866615710967,73.35224735959326,71.98606233920822,70.62010710747427,69.25437803137928,68.56414332950942,67.87411081775227,67.18427586419273,66.49463397732507,65.80518080077266,64.98946456071906,64.1819187697188,63.382421285508556,62.5908523883351,61.807094721193046,61.03103323182306,60.26255511641024,59.50154976492523,58.74790870805163,58.00152556564721,57.262295996686596,56.53011765063655,55.80489012021605,55.086514895495334,54.37489531928985 -PV+Storage - Class 2/Advanced,69.86518790139382,72.81915159367989,64.8895185327696,62.0672268501171,59.41699139268138,56.961862051101875,54.552044078042655,52.185932556113876,49.862327717848835,47.58052398354547,45.69694023791835,43.846495520562804,42.027990254590016,40.24118670419482,38.485272391228065,38.05220607511083,37.62236614573396,37.19555436562227,36.77173855451064,36.35072220463345,35.93280430285325,35.5179636849839,35.105819262455036,34.69635276095882,34.289863085765475,33.886156562945175,33.485204471863284,33.08681372902052,32.69128650341442,32.29860576531453 -PV+Storage - Class 2/Moderate,72.57524906120459,75.75832453576903,73.4361477786765,71.04268662821792,67.20817482189338,65.22423034424608,63.261400869862904,61.31933247794455,59.39767891723735,57.496101165820036,55.92964406438964,54.379499013101565,52.8454034310021,51.327100868961026,49.82434081114151,49.18900144708327,48.55815798580615,47.93176328640222,47.30977088723206,46.692134995339934,46.078810476201554,45.46975284380738,44.8649182510863,44.264263480675645,43.66774593604502,43.075323632983476,42.486955191461306,41.90259982788006,41.322217347727104,40.74576813865374 -PV+Storage - Class 2/Conservative,75.83423745872997,79.46620351873939,79.66002627750115,79.22481619192634,78.31799778906176,76.90733301789312,75.49691401102787,74.08673630917835,72.67679579543076,71.26708871978599,70.55462769064566,69.84237536236519,69.13032695387662,68.41847782904277,67.70682349120682,66.86912763876856,66.0397046832243,65.21843267724908,64.40519205856293,63.59986559190632,62.80233831270133,62.0124974723415,61.23023248505637,60.45543487629715,59.68799823259392,58.927818152834796,58.17479220092079,57.4288198597512,56.68980248649576,55.95764326911207 -PV+Storage - Class 3/Advanced,72.87981401831168,75.94498664182396,67.61440235767344,64.63577007240566,61.83999920030359,59.25089270058455,56.71157359057672,54.220242961021114,51.775532045005,49.37659406686093,47.39528474460908,45.450237474371846,43.54011986789716,41.664606843404556,39.82277737249994,39.38448422167634,38.94911700970968,38.516476899970755,38.08653796410499,37.659102537531986,37.23449014323708,36.81268613739657,36.393299485960604,35.976317893879724,35.562060787394685,35.150332454239546,34.741109499610275,34.33419625758235,33.92991558706164,33.52825617369069 -PV+Storage - Class 3/Moderate,75.71931820796138,79.03290815691678,76.57997419178525,74.0540695064841,70.02172009561625,67.92800637682001,65.85774528090457,63.81052597444512,61.785946930292575,59.783615421961024,58.13265144322188,56.49975373287593,54.88461825984135,53.28694830922566,51.70645424289926,51.038748139631274,50.37590429649511,49.71787022898406,49.064594228884694,48.41602535166151,47.772113404228605,47.13280893311088,46.49806321299808,45.86782823569694,45.24205669948806,44.62070199889627,44.00371821488511,43.391060105488556,42.78268309689597,42.178543275009005 -PV+Storage - Class 3/Conservative,79.13396852878265,82.93941137154948,83.14249185685924,82.68649444997644,81.73636288380722,80.2583192930108,78.78053320517391,77.30299994801601,75.82571520798355,74.3486750559629,73.6021841253496,72.8559118639585,72.10985326235932,71.36400346297495,70.61835775437083,69.72314441510636,68.83726209923002,67.96056567655647,67.09291301108671,66.23416488418782,65.3841849201258,64.5428395138677,63.709997761073,62.8855313901969,62.06931469663192,61.26122447881625,60.46113997624126,59.6689428092923,58.884516920859774,58.10774851966032 -PV+Storage - Class 4/Advanced,76.0502593981571,79.23753371712786,70.48912885742311,67.349841925654,64.40435540692411,61.67731963428742,59.00439206986342,56.38358591114906,53.81337022113051,51.29276495271137,49.2101386559937,47.16679149399326,45.16126228783596,43.193145313809865,41.261415717966344,40.814967569303334,40.37122241170083,39.92997835667231,39.491213849838545,39.05472775203092,38.62085931581761,38.189598678830386,37.760542150405314,37.33368181016872,36.90935690202322,36.487367631826025,36.067694388149874,35.65013698855243,35.23503837880524,34.822391533187044 -PV+Storage - Class 4/Moderate,79.02589723754961,82.48071087342824,79.89393268071123,77.23210910415395,72.99444454239271,70.788107828855,68.60744661406139,66.45199585673575,64.32130141069155,62.21491945330313,60.47695378101802,58.75872264851596,57.05988264768556,55.38009883462036,53.71904444953159,53.017506098243366,52.32119450300815,51.63005192349519,50.94402149152796,50.2630471964457,49.58707387090774,48.91604717714199,48.24991359364005,47.588620402303,46.93211567604393,46.28034826685507,45.63326779434972,44.990824634791394,44.352969910626136,43.71965548053621 -PV+Storage - Class 4/Conservative,82.60425529737098,86.59214154873074,86.80495827171097,86.32709909350257,85.3314156037581,83.78251053326129,82.23387531112492,80.68550504106649,79.13739520272884,77.58954167862576,76.80726191725294,76.02521130870697,75.24338460339169,74.46177671084435,73.68038269375126,72.7279021361828,71.7857571503581,70.85378041675604,69.93180820805043,69.01968029322319,68.11723984473268,67.22433334862434,66.34081051747515,65.4665242060682,64.60133032969838,63.74508778501345,62.89765837329936,62.05890672612241,61.22870023324387,60.406908972726505 -PV+Storage - Class 5/Advanced,79.52305096433624,82.85378490087939,73.65493359349928,70.34667662830884,67.24336287037875,64.3706835424928,61.55609464174503,58.797441370852255,56.0930511788555,53.4418327292049,51.25075839806448,49.10176711162973,46.993281012153744,44.924830613638555,42.895299891138905,42.43522213003039,41.977742160936536,41.52265195269483,41.06993229251838,40.61937563214626,40.17134089815636,39.72582110184232,39.2823960569959,38.84106047920794,38.402173395377325,37.96552825497788,37.53110748607884,37.098703848862016,36.66868037253751,36.24103268307687 -PV+Storage - Class 5/Moderate,82.64780469568053,86.26563744628197,83.53992713019093,80.73623265637306,76.27935252510389,73.95545537918936,71.65915349644794,69.38993807923472,67.14731246687795,64.93079150940223,63.10126789677197,61.29292858394933,59.50539831060649,57.738311188431574,55.99131038885393,55.25247182451091,54.519239122101006,53.791549200985614,53.06933994950433,52.35255020829863,51.641119754135595,50.93498928423205,50.234100401080404,49.538395597779456,48.84781824387553,48.162312571720925,47.48182366335959,46.80629743795197,46.1356806397547,45.46992082667339 -PV+Storage - Class 5/Conservative,86.4054823107076,90.59321049427477,90.81669194098225,90.3148861666382,89.26930674207621,87.64278256145847,86.0165417519083,84.39057917177948,82.76489007418957,81.13947013531592,80.3179885790107,79.4967476588949,78.67574186230331,77.85496584367866,77.03441441828738,76.025979370302,75.0287225450509,74.04245910886071,73.06700828072324,72.10219322182755,71.14784092868582,70.20378212971727,69.2698511851604,68.3458859901892,67.43172788111434,66.52722154455526,65.63221492947396,64.7465591619661,63.87010846270872,63.00272006696864 -PV+Storage - Class 6/Advanced,83.30110876852822,86.786208562453,77.0960674365128,73.6027916347775,70.32674002779294,67.29471389070716,64.32524834496061,61.41599691039391,58.56512460893353,55.77141112305312,53.46198010264286,51.197768988662176,48.97706755080931,46.79933161181957,44.663341101282775,44.1892615578307,43.71765005771369,43.24829187131021,42.78117027320122,42.316070718163814,41.853373420958924,41.39307448372317,40.934735786682474,40.478354863233704,40.02431219576912,39.57239387448492,39.12258452217149,38.67466920070957,38.229032768628684,37.78567373645109 -PV+Storage - Class 6/Moderate,86.58808601619408,90.38231746402192,87.5045939261441,84.54577127764958,79.84977557905941,77.39734458991619,74.97465978414992,72.5811622803291,70.21630678539333,67.87956090442141,65.95003988842932,64.0433245617394,62.159003281497434,60.29667483255335,58.45594807722477,57.67625155188999,56.90258820737316,56.13488879296168,55.37308514124211,54.61711014895767,53.86689775843589,53.12238293958483,52.38350167245825,51.650190930391574,50.9223886637129,50.200033784035256,49.483066149139006,48.77142654845594,48.06505668917008,47.363899182953375 -PV+Storage - Class 6/Conservative,90.54084578115119,94.9459824550332,95.1810660788191,94.65320874834505,93.55334742337455,91.84238123719487,90.13171313346643,88.42133770361126,86.71124995430961,85.00144533726491,84.13731605953437,83.27343991076935,82.40981109211125,81.5464239804849,80.68327312198811,79.61319197244674,78.55524072882389,77.50921430903243,76.47491222821046,75.4521384706221,74.44070136581767,73.44041346888912,72.45109144466379,71.47255595568564,70.50463155384088,69.5471465754899,68.59993303997408,67.66282655137158,66.7356662033811,65.8182944872182 -PV+Storage - Class 7/Advanced,87.23275239337997,90.8787633551886,80.67757401002147,76.99197576352024,73.53636656289234,70.33870419055751,67.2082376885856,64.14242055317914,61.13924835085488,58.197366236908444,55.76488455428137,53.38087220042254,51.04348107113737,48.75208924834938,46.50536839557983,46.01661736000404,45.53020893719443,45.04592101082618,44.56373904852157,44.08344082801241,43.60542835970365,43.12970059396826,42.65580036930166,42.18372780136142,41.713885375354174,41.246051179353174,40.78021179337361,40.31614394006834,39.854254901329355,39.394545886494036 -PV+Storage - Class 7/Moderate,90.68854787697622,94.66411632160907,91.6261539285478,88.5040396978091,83.55771455319042,80.9700063784071,78.41442689356377,75.89035973969557,73.39720386381835,70.93437275334992,68.89984549556655,66.88991429211009,64.90412587442842,62.942038641582464,61.00322226457337,60.182680898885124,59.3685625987699,58.56079277168117,57.759298004551496,56.96400604262992,56.17484576894772,55.391747184409844,54.61464138851145,53.84346056068054,53.07813794225025,52.31860781906643,51.564805504739006,50.81666732454837,50.07413060002174,49.337133634197706 -PV+Storage - Class 7/Conservative,94.8443202825138,99.47570354901983,99.72286100224639,99.16789306630136,98.01154317002073,96.212702237068,94.41417469599818,92.61595486045026,90.81803748064895,89.02041777469844,88.11190705794642,87.2036624707931,86.2956779165521,85.38794748334867,84.48046543716971,83.34441571395959,82.22156464389384,81.11168354564337,80.01454899041791,78.92994265202125,77.85765116201405,76.79746596978194,75.74918320731692,74.71260355852704,73.68753213289912,72.6737783433458,71.67115578807636,70.67948213633764,69.69857901787748,68.72827191599049 -PV+Storage - Class 8/Advanced,90.27287161326129,94.05827937688082,83.47299165769692,79.64936933672105,76.06427433138371,72.74674093398367,69.4988097888017,66.31784563162432,63.20177533903593,60.149199595697475,57.625243353304036,55.151501530973825,52.72606088174943,50.348280635075994,48.0167865269071,47.50978255484261,47.00520076431633,46.50281070702708,46.00259740911954,45.50433030088376,45.00842680014038,44.51488593010999,44.02323323065064,43.533468921664095,43.04601092208037,42.56062897123159,42.077309239305784,41.595820037264936,41.11658427185719,40.63960330182648 -PV+Storage - Class 8/Moderate,93.85920475812327,97.98276510183622,94.82804554792565,91.58617522489776,86.45153902287963,83.76458519157111,81.11111168040232,78.49047414243856,75.90204428378193,73.34520906237958,71.23288291305344,69.14618170005036,67.08463168924487,65.0477713712817,63.0351510463664,62.18600133792294,61.34343437798903,60.50737446651056,59.67774708965506,58.85447889879908,58.03749769014104,57.22673238493764,56.422113010364335,55.62357068100132,54.83103758094992,54.044446946585644,53.26373304995782,52.48883118284785,51.7196776415026,50.95620971206246 -PV+Storage - Class 8/Conservative,98.17195543773597,102.97828248864839,103.23477595613326,102.6588449114685,101.45881557530728,99.59202603558911,97.72556172567761,95.8594167444177,93.99358564373149,92.12806346109399,91.18523506994178,90.24268286104783,89.30040050743222,88.35838187390775,87.41662100986727,86.23588569018982,85.06891993857037,83.91548428701968,82.7753447883576,81.64827285802569,80.53404512130781,79.4324432657442,78.3432538985345,77.26626840873367,76.20128283405434,75.14809773209659,74.10651805583451,73.07635303319654,72.05741605058289,71.04952454017112 -PV+Storage - Class 9/Advanced,94.2791603681313,98.23636024211615,87.13611069956072,83.12210971642337,79.358950096839,75.87693915002083,72.46863977478849,69.13124671261274,65.86254619828672,62.66103247089346,60.01362756639606,57.41934664049721,54.876157320841706,52.38336091764925,49.93949235884965,49.41406536200985,48.891024429149134,48.37013008948589,47.85136836502893,47.33449947958701,46.81996219817679,46.3077572237818,45.797389224914184,45.28885995501707,44.78260883983449,44.27839622692455,43.776209177595454,43.275806371760325,42.777632599630635,42.28169087094418 -PV+Storage - Class 9/Moderate,98.0375168866149,102.35083094449303,99.03740654443592,95.633315571857,90.24696871879577,87.42560876803122,84.63984493715485,81.88898445308868,79.17235199937579,76.48928885124704,74.27215515100836,72.08224386286001,69.91904609414317,67.78206619958274,65.67082132883877,64.78099245243706,63.89808942742467,63.02203228425227,62.15274231118216,61.29014203188896,60.43415518372603,59.58470669665585,58.74172267284382,57.90513036691736,57.07485816689445,56.25083557578841,55.43299319389839,54.62126270179851,53.815576844041956,53.01586941360085 -PV+Storage - Class 9/Conservative,102.55713455028311,107.59400365086854,107.8628001782774,107.25924381346675,106.00165342915051,104.04532077631583,102.08932895338025,100.13367177613172,98.17834353516784,96.22333902992932,95.23528658567302,94.24752357113465,93.26004335585209,92.27283951035548,91.28590579860867,90.04199553662207,88.81278346715808,87.5980106109347,86.39742403735973,85.21077668896557,84.0378272119232,82.87833979239204,81.73208399847216,80.5988346275364,79.47837155873,78.3704796104349,77.27494840250456,76.19157222308455,75.12014989984131,74.06048467542996 -PV+Storage - Class 10/Advanced,101.65413527606793,105.92160342407682,93.86898653901815,89.50029069185453,85.40564595115562,81.61762806247773,77.91136162949039,74.2837001600046,70.732144333348,67.25496709949564,64.37890401148701,61.56162587656189,58.80086349868477,56.09579424729928,53.44477005045918,52.88842759358339,52.334337475723295,51.78224423938817,51.232136182055854,50.68375713030545,50.137585349943826,49.593625108118125,49.05134327814134,48.51074482141227,47.97230905923174,47.43577954808696,46.90114541579717,46.36814803863713,45.83727289605863,45.308526499848064 -PV+Storage - Class 10/Moderate,105.72916094689252,110.3927446305851,106.78805708375329,103.08615589661358,97.2371088859069,94.16900456409908,91.14033285727554,88.15031342309634,85.19818591829927,82.28320901742508,79.87358316814512,77.49407712943797,75.1441184508159,72.82314978144113,70.5306283499212,69.56201496004945,68.60110486733919,67.64780716737175,66.70203241454726,65.76369259536499,64.83270110249438,63.908972709632195,62.99242354714316,62.082971078483794,61.180534077411956,60.28503260598728,59.39638799337078,58.51452281543564,57.639360875205156,56.770827184137936 -PV+Storage - Class 10/Conservative,110.62958960797957,116.09085194020514,116.3822965501118,115.72788612675332,114.36433451203355,112.24316645845298,110.12236795219484,108.0019322879818,105.88185327535237,103.76212527556189,102.69082215286346,101.61983284646338,100.54915016723437,99.4787671439765,98.40867701522171,97.04925329184952,95.70620923146365,94.3792505740814,93.06809006625019,91.77244725374393,90.49204828157609,89.22662570103017,87.97591828342236,86.73967084032307,85.51763404997845,84.30956428968322,83.11522347386831,81.93437889767752,80.76680308581689,79.61227364647081 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,74.86367864385436,75.70035499939232,69.58421738023469,63.582224979675374,60.7197522133205,57.910608745591716,55.15293216760787,52.4452914750809,49.78677696437149,47.54346145803019,45.33994796264478,43.174837501122084,41.04773342480173,38.95764976374854,38.519863222254784,38.08527571138757,37.65368546880528,37.22506127915953,36.799203023533195,36.37641972476537,35.95669142513205,35.53962818432491,35.125212875261326,34.713754407045315,34.305055342778374,33.899087764787254,33.49565472363241,33.09506846138326,32.69731303199265 +PV+Storage - Class 1/Moderate,77.93660966399247,79.01495021888157,75.63440500269289,71.38373857652819,69.03972309980577,66.72093866344608,64.4269595987827,62.15736964524295,59.911761444978346,58.01389806104017,56.13598988014423,54.27771356533725,52.438753325705036,50.618800672359384,49.96338250732139,49.312720758441166,48.66676375239985,48.02546059571293,47.388761161477476,46.75661607653994,46.12897670908508,45.505795156647444,44.887024234549365,44.272617464770185,43.662529065253906,43.05671393966464,42.45512766760127,41.85772649528599,41.26446732674398 +PV+Storage - Class 1/Conservative,81.81622298008735,83.37595405854213,83.7057632547904,82.51748781015854,80.81094407109885,79.1046438857923,77.39858297596975,75.69275740308494,73.98716359414752,72.9987522528626,72.01054776587283,71.02254546729188,70.03474083051353,69.04712946305332,68.1849311530132,67.33143516079554,66.48651052298557,65.65002888875799,64.82186445509822,64.00189390394064,63.18999634115741,62.38605323733526,61.589948370278925,60.801567769183315,60.02079966041761,59.24753441486791,58.48166449678603,57.723084414094465,56.971690670099704 +PV+Storage - Class 2/Advanced,77.06444175893854,77.93552987640629,71.6277251020477,65.43639620012627,62.48600025024597,59.59001190019757,56.746540912834234,53.954140809745624,51.21190202984478,48.898082478444756,46.62491325786653,44.39097151027892,42.195868999336476,40.038607527802206,39.583628006038936,39.132040332198365,38.68363438607561,38.23837634990129,37.796057930095515,37.3569969082554,36.92117114828516,36.48817636805841,36.05799349055966,35.63094019239142,35.20681116117608,34.78557621556777,34.36703066150168,33.9514956236378,33.538953320659914 +PV+Storage - Class 2/Moderate,80.23451070361912,81.35329763632566,77.86868216280135,73.48508168118514,71.06956707429191,68.6797063175701,66.31507161228518,63.9752445097439,61.65981540206712,59.703227337038754,57.76694520372412,55.85064382021062,53.95400553381774,52.07671997821481,51.40051327253822,50.72918423088374,50.06268017357701,49.40094921209215,48.74394023570058,48.091602898545496,47.44388760714282,46.80074550831053,46.16212847753048,45.52798910774811,44.8982806986175,44.27295724620186,43.65197343314153,43.03528461930459,42.42284683293861 +PV+Storage - Class 2/Conservative,84.23343908700537,85.84339524587085,86.18382466609911,84.95728542677784,83.19578907588487,81.43454412144756,79.6735461474317,77.91279108846545,76.15227525650421,75.132035967581,74.11201019389198,73.09219311930403,72.07258007144922,71.05316651640015,70.16772705716231,69.2911004353086,68.42315584616715,67.56376505895946,66.71280235384347,65.87014446079446,65.0356705002616,64.20926192554003,63.39080246680116,62.58017807672596,61.77727687768719,60.9819891104305,60.19420708420413,59.41382512829004,58.640739544890835 +PV+Storage - Class 3/Advanced,80.39112813433617,81.27185435625383,74.64019066797135,68.13633391128013,65.02686226254386,61.97713921539835,58.985044178124056,56.04892833891688,53.16771068209939,50.73601798525315,48.34877073816921,46.00438619982286,43.70236574521398,41.44157889162598,40.98108622224078,40.523669978764254,40.069119332667434,39.61740703324307,39.168323489325935,38.722208218268264,38.27904594015513,37.838421748120155,37.40032284940878,36.96508864546205,36.53251159814212,36.102567120274394,35.67504771672937,35.25029642111197,34.82830146330656 +PV+Storage - Class 3/Moderate,83.72149835006459,84.87036715415873,81.19978548141607,76.59073570082342,74.04362424199117,71.52498787845992,69.03433007268674,66.57116561799884,64.13502005126489,62.07527277933074,60.037994051559195,58.02280749665187,56.0293457334337,54.05725007762041,53.34665093907666,52.64132300317645,51.94120776895552,51.246247634243275,50.556385879998636,49.871566655135574,49.191734961837774,48.51683664136298,47.84681836033984,47.181627597561736,46.521212631283944,45.86552252703334,45.21450712594202,44.56811703361956,43.926303609581645 +PV+Storage - Class 3/Conservative,87.93434859653946,89.62120250450444,89.97789215393126,88.6927686443697,86.84713639717624,85.001767554108,83.15665748820386,81.31180193991408,79.46719704503872,78.39822717147875,77.3294810114685,76.26095351883768,75.19263979804792,74.12453509861389,73.17833722479283,72.24207346279714,71.31558836185879,70.39872969466478,69.49134837430114,68.59329837375012,67.70443664784963,66.82462305762738,65.95372029692578,65.09159382123788,64.23811177867572,63.39314494299828,62.55656664862711,61.72825272758091,60.908081448264106 +PV+Storage - Class 4/Advanced,83.89523866066486,84.79164492725906,77.8233366358513,70.99377498320165,67.72023643071213,64.51160312938299,61.36553156398293,58.280178779460336,55.25430164119306,52.70003908360107,50.193889574176374,47.73411556373076,45.32011595696287,42.950633758598386,42.48155420817496,42.01531704807313,41.551708159279855,41.090704885707495,40.63209389865917,40.17623561531058,39.72311978558703,39.27231801882416,38.82382212186102,38.37799249276332,37.93461721601664,37.49367567858796,37.05495554802006,36.61882114340169,36.18526520741936 +PV+Storage - Class 4/Moderate,87.39294085109401,88.57776726256367,84.71523956959975,79.87209524162523,77.18963379355675,74.53833020234924,71.91762249272739,69.32696194261524,66.76581241718594,64.59945482663346,62.457622554357904,60.33989063233157,58.24584449754788,56.17507964875397,55.428522695751134,54.687628807986506,53.95233375188486,53.22257429914691,52.49828820877876,51.77941420967606,51.0658919837612,50.35766214967241,49.65466624700678,48.95684672112007,48.264146908489316,47.57651102264603,46.893884140691135,46.2162121904055,45.54344193797364 +PV+Storage - Class 4/Conservative,91.82654981840265,93.59427614765556,93.96806648106059,92.62133061171994,90.68721367244208,88.75337276560853,86.8198030424289,84.8865000391389,82.9534597062782,81.83324047345218,80.71325567961946,79.59350003668247,78.47396841439725,77.35465583452711,76.34795914900128,75.35226141382242,74.36738358533819,73.39315048091068,72.42939067548386,71.47593640145628,70.53262345173653,69.59929108586361,68.67578193908035,67.76194193425206,66.85762019652655,65.96266897063748,65.07694354075531,64.20030215279509,63.33260593909375 +PV+Storage - Class 5/Advanced,87.7438529853857,88.66782920449552,81.3381154685271,74.15725769618166,70.7099150709697,67.33223552836282,64.02167652369454,60.77622542379855,57.594502834115744,54.9083822466464,52.27378913952944,49.68884609431621,47.152869475909284,44.66449108164638,44.18107773039405,43.700396418687305,43.22222647866931,42.746547713842574,42.27313996471287,41.80238451123109,41.3342741291501,40.868362889251614,40.40464537267632,39.943502957666816,39.48471653171552,39.0282676240143,38.57393638632563,38.12210843847238,37.67277931649693 +PV+Storage - Class 5/Moderate,91.42337455784366,92.65662348916221,88.59139815370969,83.49804993157765,80.67360309100593,77.88263432655108,75.12452884340773,72.39868660367257,69.70452159542876,67.4251341217779,65.17206314310718,62.944844371408024,60.74302504157764,58.56616352858108,57.77995330018718,56.999814130372776,56.2256759501028,55.457469803431124,54.6951278271994,53.93858323135758,53.187770279903035,52.44262427243587,51.70308152633125,50.969079359530646,50.240556073956796,49.51745093955999,48.79970417900557,48.08725695301662,47.3800513463888 +PV+Storage - Class 5/Conservative,96.08992671272962,97.94623777659761,98.33875958270767,96.92453575575281,94.89349587487183,92.8627458590406,90.83228061648495,88.80209545975133,86.77218613645188,85.59583020316016,84.41972045712596,83.2438513452533,82.06821748021015,80.89281363428921,79.82699435895223,78.77306820551318,77.73083748544667,76.70010886271074,75.6806932347178,74.67240561718837,73.67506503274005,72.68849440307136,71.71252044460604,70.74697356746913,69.79168777767072,68.84650058238023,67.91125289817728,66.98578896217083,66.06995624588254 +PV+Storage - Class 6/Advanced,91.9289555310288,92.88112408846473,85.15698612273958,77.59303955327049,73.95563728804143,70.39323673560196,66.90306822845459,63.482924608522055,60.131268866309306,57.301349555846194,54.526775354592985,51.805510111884324,49.136774000030776,46.51907197863367,46.020931379754344,45.525386684149474,45.032210083543454,44.5413839942981,44.052680800441664,43.566504356970846,43.08285069449598,42.601254816886055,42.12171427106199,41.64463318957736,41.16978462120826,40.697152400551495,40.226508481464066,39.758261636503654,39.29241044064205 +PV+Storage - Class 6/Moderate,95.80708071013817,97.09198565746442,92.80539791950218,87.43916252460657,84.45955841950408,81.51603090725663,78.6079047514028,75.73452122901548,72.89523732380923,70.49249407883886,68.11806937443163,65.77145402914292,63.45215168419273,61.15967837395844,60.33003707211547,59.50692646340782,58.690269745649495,57.879991356710896,57.07601695141103,56.278273379112775,55.48668866201609,54.70119197414515,53.92171362102856,53.148185020073264,52.38053868163576,51.61870819079683,50.862628189849175,50.11223436151104,49.36746341288233 +PV+Storage - Class 6/Conservative,100.72806408460347,102.68074668173715,103.09364649939458,101.60600237061784,99.46951980221854,97.33334214739175,95.19746405002067,93.06188057929977,90.92658726207581,89.68916008530333,88.45199187675163,87.2150767950323,85.97840917312665,84.74198351192777,83.6110291351343,82.49297757420821,81.38760959221628,80.29471088563832,79.21407194649197,78.14548792905255,77.08875852099054,76.0436878187569,75.01008420705358,73.98776024223459,72.97653253948776,71.97622166365642,70.98665202356376,70.00765176970987,69.03905269521677 +PV+Storage - Class 7/Advanced,96.28447847445645,97.26629014461889,89.13192428839582,81.16950005561573,77.33451704242177,73.58007098429178,69.90315524183069,66.30135975242311,62.772983154485104,59.79353523653641,56.87338653660239,54.010335610326756,51.20350253919061,48.4512603304281,47.937688316925716,47.42658060180259,46.91770150911189,46.411035758967024,45.90634756015639,45.40406388472365,44.90418376368832,44.406221960491585,43.9101787407243,43.41648157525384,42.92489499443606,42.43540488886514,41.94777433668024,41.46243589649179,40.97939098753843 +PV+Storage - Class 7/Moderate,100.36661604298077,101.70286779457324,97.18391822176044,91.5320682571474,88.38935891770274,85.28560242039958,82.22005418947816,79.19198824022698,76.20069628241178,73.66864002064965,71.16711073117273,68.69554790067338,66.2534053648088,63.84015082283269,62.967077365446336,62.10095469360868,61.24170015506033,60.38923244501023,59.54347158070868,58.70433887679175,57.871756921390265,57.04564955299839,56.2259418380997,55.41256004955029,54.60543164572176,53.80448525040985,53.00965063351724,52.2208586925236,51.43804143475916 +PV+Storage - Class 7/Conservative,105.55475128062281,107.60772311207174,108.0418293493606,106.47778023247794,104.23156851443233,101.98567737023535,99.7401011686816,97.49483472572072,95.24987333845957,93.9488922465441,92.64818342338512,91.3477407275821,90.0475582010599,88.74763006227894,87.54697661345192,86.36035949870686,85.1875343804684,84.02826255314974,82.88231078194663,81.74945114713363,80.62946089364476,79.52212228573045,78.42722246649198,77.34455332210446,76.27391135054546,75.21509753465716,74.16791721937565,73.13217999296829,72.10769957212823 +PV+Storage - Class 8/Advanced,99.66829510803156,100.68897563458343,92.2485962466125,83.98632693211123,80.00747779415825,76.11205176812766,72.29693749342125,68.55964223281192,64.89840832933794,61.80680137815664,58.77663076430661,55.805617548383836,52.8928541674712,50.03665730966009,49.50390478234845,48.973700268952705,48.44579925174499,47.92018598657447,47.39661582395307,46.87553209878201,46.356933923778435,45.84031770027216,45.32568380881441,44.81347611091809,44.30345027706743,43.79559176690907,43.289654731806664,42.786088323810034,42.28489412486284 +PV+Storage - Class 8/Moderate,103.90052711027163,105.2848961683292,100.5932860430375,94.7263362436462,91.46329590429507,88.24084497870312,85.05820509891282,81.91461739384336,78.80934155076164,76.1806927836231,73.58384559298965,71.01821418390615,68.48322779578423,65.97833019304804,65.07479156234936,64.17837819167664,63.28900613837949,62.40659281724287,61.53105697514101,60.662318666462326,59.80029922929891,58.94492126239685,58.09610860286571,57.25378630464795,56.41788061775183,55.58831896825473,54.76502993908675,53.947943251608535,53.13698974800152 +PV+Storage - Class 8/Conservative,109.28695742978184,111.41747729403359,111.86798126470265,110.24485246130739,107.91379335406494,105.58306692988323,103.25266734484623,100.92258921908358,98.59282767205718,97.24270390665434,95.89286269456528,94.543297662407,93.19400262704669,91.84497158855555,90.59709495263252,89.36386127714898,88.14501471928696,86.94030535514283,85.7494890096878,84.57232709255321,83.40858643940919,82.25803915871593,81.12046248363602,79.99563862890743,78.88335465248281,77.7834023217526,76.69557798417505,75.61968244214445,74.55552083193767 +PV+Storage - Class 9/Advanced,104.11483962353323,105.17406729987565,96.32153172321495,87.65755709372876,83.48204976631115,79.39487899503254,75.3927322606164,71.4729482163008,67.63363816026822,64.39149260649634,61.21433076145044,58.09973119329858,55.046710038161784,52.05347314290448,51.501352283613855,50.95174165670259,50.40438715345861,49.85927407565168,49.31614798776637,48.77547487849199,48.23725563304335,47.7009644822791,47.166603424298806,46.634639144470405,46.104817331414964,45.577124380683166,45.05130420801263,44.527829189770294,44.006702650995855 +PV+Storage - Class 9/Moderate,108.55192508766277,109.99400325790997,105.07011386123162,98.91581618607471,95.4902912165961,92.1079127013203,88.76784384354622,85.46926904223139,82.2113928778568,79.45317018392441,76.72872272960586,74.03742134503025,71.37865315297886,68.75182101377412,67.80500860916666,66.86569211504133,65.9337828821134,65.00919369945724,64.09183876753166,63.181633672024724,62.27849535851148,61.38234210791936,60.49309351279997,59.61067045440706,58.73499508058453,57.8659907844709,57.00358218403051,56.147695102425644,55.29825654924829 +PV+Storage - Class 9/Conservative,114.20528281269763,116.43799597573467,116.91010898542328,115.2091245893365,112.7662530442803,110.32373013988281,107.88154975191655,105.43970624245834,102.9981944968684,101.58331019875708,100.16872200701563,98.75442324255302,97.34040742565402,95.92666826859504,94.61203736565191,93.31303502001876,92.02938461741826,90.76081602571709,89.50706540631293,88.26787503206508,87.04299311150567,85.83217361907974,84.63517613117506,83.45176566771231,82.281712539077,81.12479219818445,79.98078509747816,78.84947655067054,77.73065659904398 +PV+Storage - Class 10/Advanced,112.29390006379087,113.4177429669469,103.80205624582588,94.39534065083922,89.8543097381809,85.4112218757341,81.06236057221442,76.80472240299454,72.63614734851022,69.11556157122021,65.66685445432553,62.287321029348995,58.97581612310871,55.730322420057774,55.14569341394784,54.56343443801397,53.98327438402153,53.40520094397369,52.828942247588316,52.25500619752162,51.68339743837079,51.113550048323845,50.54546940725306,49.9796645347994,49.41586326842345,48.854054174397504,48.293962773648914,47.736104620606675,47.18048673600063 +PV+Storage - Class 10/Moderate,117.11547298306057,118.66483083335936,113.31422699545924,106.63168879369714,102.90778599438524,99.23166652120968,95.60238792812561,92.01903204180407,88.48070380953945,85.48439909674761,82.52544969364033,79.6031480254321,76.71680508874488,73.86574981325533,72.83517194132308,71.8129271150361,70.79891472880328,69.79303583922578,68.79519313318875,67.80529089691777,66.82323498599055,65.8489327962954,64.88229323593279,63.9232266980575,62.97164503466275,62.02746153131155,61.090590882823854,60.160949169932834,59.2384538369283 +PV+Storage - Class 10/Conservative,123.25917994978721,125.68001560234389,126.19190760209159,124.3476027721383,121.69890134967521,119.05057794340804,116.40262591309819,113.75503914578601,111.10781209588573,109.57371339936915,108.03993575835983,106.50647193100424,104.97331489162356,103.44045782270723,102.00376737228682,100.58449024773829,99.1823122730306,97.79692677625751,96.42803436710594,95.07534272219209,93.73856637794238,92.41742653071202,91.11165084384776,89.82097326141569,88.54513382832599,87.28387851660123,86.03695905754407,84.80413277957199,83.58516245149785 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/30/df_occ.csv b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/30/df_occ.csv index 1fa056a..da4affe 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/30/df_occ.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/30/df_occ.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 1/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 1/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 2/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 2/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 2/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 3/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 3/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 3/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 4/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 4/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 4/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 5/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 5/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 5/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 6/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 6/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 6/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 7/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 7/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 7/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 8/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 8/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 8/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 9/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 9/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 9/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 10/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 10/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 10/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 1/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 1/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 2/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 2/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 2/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 3/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 3/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 3/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 4/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 4/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 4/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 5/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 5/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 5/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 6/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 6/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 6/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 7/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 7/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 7/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 8/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 8/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 8/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 9/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 9/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 9/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 10/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 10/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 10/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/30/df_pv_cost.csv b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/30/df_pv_cost.csv index 999c475..e068833 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/30/df_pv_cost.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/30/df_pv_cost.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 1/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 1/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 2/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 2/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 2/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 3/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 3/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 3/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 4/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 4/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 4/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 5/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 5/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 5/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 6/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 6/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 6/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 7/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 7/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 7/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 8/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 8/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 8/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 9/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 9/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 9/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 10/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 10/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 10/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 1/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 1/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 2/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 2/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 2/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 3/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 3/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 3/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 4/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 4/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 4/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 5/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 5/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 5/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 6/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 6/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 6/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 7/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 7/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 7/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 8/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 8/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 8/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 9/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 9/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 9/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 10/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 10/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 10/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/30/df_pvcf.csv b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/30/df_pvcf.csv new file mode 100644 index 0000000..19f431d --- /dev/null +++ b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/30/df_pvcf.csv @@ -0,0 +1,31 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,0.3163010642353494,0.3194221984203862,0.322543332605423,0.3256644667904598,0.3287856009754966,0.3319067351605334,0.33502786934557016,0.33814900353060695,0.34127013771564374,0.34439127190068053,0.3475124060857173,0.3506335402707541,0.3537546744557909,0.3568758086408277,0.35813848246879754,0.3594011562967674,0.36066383012473724,0.3619265039527071,0.36318917778067694,0.3644518516086468,0.36571452543661664,0.3669771992645865,0.36823987309255635,0.3695025469205262,0.37076522074849605,0.3720278945764659,0.37329056840443575,0.3745532422324056,0.3758159160603752 +PV+Storage - Class 1/Moderate,0.31495213903699626,0.3167243480236799,0.3184965570103635,0.3202687659970471,0.32204097498373074,0.32381318397041436,0.325585392957098,0.3273576019437816,0.3291298109304652,0.33090201991714885,0.33267422890383247,0.3344464378905161,0.3362186468771997,0.33799085586388306,0.33924985271567937,0.3405088495674757,0.341767846419272,0.3430268432710683,0.3442858401228646,0.34554483697466093,0.34680383382645724,0.34806283067825355,0.34932182753004987,0.3505808243818462,0.3518398212336425,0.3530988180854388,0.3543578149372351,0.35561681178903143,0.3568758086408277 +PV+Storage - Class 1/Conservative,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31483399177121735,0.31648805349212206,0.31814211521302677,0.3197961769339315,0.3214502386548362,0.3231043003757409,0.3247583620966456,0.3264124238175503,0.328066485538455,0.32972054725935973,0.33137460898026444,0.33302867070116915,0.33468273242207386,0.33633679414297857,0.33799085586388306 +PV+Storage - Class 2/Advanced,0.30596948724248807,0.3089594755514747,0.3119494638604613,0.3149394521694479,0.3179294404784345,0.32091942878742113,0.32390941709640775,0.32689940540539436,0.329889393714381,0.3328793820233676,0.3358693703323542,0.3388593586413408,0.3418493469503274,0.34483933525931415,0.34608840615670666,0.3473374770540992,0.3485865479514917,0.3498356188488842,0.3510846897462767,0.3523337606436692,0.35358283154106174,0.35483190243845425,0.35608097333584676,0.3573300442332393,0.3585791151306318,0.3598281860280243,0.3610772569254168,0.3623263278228093,0.3635753987202017 +PV+Storage - Class 2/Moderate,0.304672094613403,0.30636469029330454,0.3080572859732061,0.30974988165310763,0.31144247733300917,0.3131350730129107,0.31482766869281226,0.3165202643727138,0.31821286005261534,0.3199054557325169,0.32159805141241843,0.32329064709231997,0.3249832427722215,0.32667583845212333,0.3278867382392694,0.32909763802641545,0.3303085378135615,0.33151943760070757,0.3327303373878536,0.3339412371749997,0.33515213696214574,0.3363630367492918,0.33757393653643786,0.3387848363235839,0.33999573611073,0.34120663589787603,0.3424175356850221,0.34362843547216815,0.34483933525931415 +PV+Storage - Class 2/Conservative,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30455925490140956,0.30613901086931766,0.30771876683722577,0.30929852280513387,0.31087827877304197,0.3124580347409501,0.3140377907088582,0.3156175466767663,0.3171973026446744,0.3187770586125825,0.3203568145804906,0.3219365705483987,0.3235163265163068,0.3250960824842149,0.32667583845212333 +PV+Storage - Class 3/Advanced,0.2915244362124126,0.29450992461701886,0.29749541302162513,0.3004809014262314,0.3034663898308377,0.30645187823544395,0.3094373666400502,0.3124228550446565,0.3154083434492628,0.31839383185386905,0.3213793202584753,0.3243648086630816,0.32735029706768787,0.33033578547229403,0.3313965155987656,0.33245724572523716,0.3335179758517087,0.3345787059781803,0.33563943610465186,0.3367001662311234,0.337760896357595,0.33882162648406655,0.3398823566105381,0.3409430867370097,0.34200381686348125,0.3430645469899528,0.3441252771164244,0.34518600724289594,0.34624673736936756 +PV+Storage - Class 3/Moderate,0.29024488148558486,0.2919508151633634,0.29365674884114196,0.2953626825189205,0.29706861619669905,0.2987745498744776,0.30048048355225615,0.3021864172300347,0.30389235090781325,0.3055982845855918,0.30730421826337034,0.3090101519411489,0.31071608561892744,0.3124220192967057,0.3136162703750783,0.31481052145345084,0.3160047725318234,0.317199023610196,0.31839327468856854,0.3195875257669411,0.32078177684531367,0.32197602792368624,0.3231702790020588,0.32436453008043137,0.32555878115880393,0.3267530322371765,0.32794728331554907,0.32914153439392163,0.33033578547229403 +PV+Storage - Class 3/Conservative,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.29013115257373295,0.2917233573396596,0.29331556210558624,0.2949077668715129,0.2964999716374395,0.29809217640336616,0.2996843811692928,0.30127658593521944,0.3028687907011461,0.3044609954670727,0.30605320023299937,0.307645404998926,0.30923760976485265,0.3108298145307793,0.3124220192967057 +PV+Storage - Class 4/Advanced,0.2776562257671282,0.28060501407588345,0.28355380238463873,0.286502590693394,0.2894513790021493,0.29240016731090457,0.29534895561965985,0.2982977439284151,0.3012465322371704,0.3041953205459257,0.30714410885468096,0.31009289716343624,0.3130416854721915,0.315990473780947,0.3169010371922204,0.3178116006034938,0.31872216401476716,0.31963272742604054,0.3205432908373139,0.3214538542485873,0.3223644176598607,0.32327498107113406,0.32418554448240744,0.3250961078936808,0.3260066713049542,0.3269172347162276,0.32782779812750096,0.32873836153877434,0.32964892495004744 +PV+Storage - Class 4/Moderate,0.2764029014184805,0.2780983653785881,0.27979382933869573,0.28148929329880334,0.28318475725891096,0.28488022121901857,0.2865756851791262,0.2882711491392338,0.2899666130993414,0.291662077059449,0.29335754101955663,0.29505300497966425,0.29674846893977186,0.2984439328998798,0.29961370229195095,0.3007834716840221,0.3019532410760932,0.30312301046816437,0.3042927798602355,0.30546254925230665,0.3066323186443778,0.30780208803644893,0.30897185742852007,0.3101416268205912,0.31131139621266235,0.3124811656047335,0.31365093499680463,0.31482070438887577,0.315990473780947 +PV+Storage - Class 4/Conservative,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2762898704878067,0.27787230351724046,0.27945473654667424,0.281037169576108,0.2826196026055418,0.2842020356349756,0.2857844686644094,0.28736690169384316,0.28894933472327694,0.2905317677527107,0.2921142007821445,0.2936966338115783,0.29527906684101207,0.29686149987044586,0.2984439328998798 +PV+Storage - Class 5/Advanced,0.26380732215278746,0.2666746967630739,0.2695420713733604,0.27240944598364686,0.2752768205939333,0.2781441952042198,0.28101156981450626,0.2838789444247927,0.2867463190350792,0.28961369364536566,0.2924810682556521,0.2953484428659386,0.29821581747622505,0.30108319208651146,0.3018861750841441,0.30268915808177677,0.3034921410794094,0.30429512407704207,0.3050981070746747,0.30590109007230737,0.30670407306994,0.30750705606757267,0.3083100390652053,0.30911302206283797,0.3099160050604706,0.3107189880581033,0.3115219710557359,0.3123249540533686,0.31312793705100117 +PV+Storage - Class 5/Moderate,0.2625896364377628,0.2642393253330246,0.26588901422828637,0.26753870312354816,0.26918839201880995,0.27083808091407174,0.27248776980933354,0.2741374587045953,0.2757871475998571,0.2774368364951189,0.2790865253903807,0.2807362142856425,0.2823859031809043,0.28403559207616635,0.2851720987435227,0.286308605410879,0.2874451120782353,0.28858161874559163,0.28971812541294795,0.29085463208030427,0.2919911387476606,0.2931276454150169,0.2942641520823732,0.29540065874972954,0.29653716541708586,0.2976736720844422,0.2988101787517985,0.2999466854191548,0.30108319208651146 +PV+Storage - Class 5/Conservative,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.2624796571780787,0.2640193668136564,0.2655590764492341,0.2670987860848118,0.2686384957203895,0.2701782053559672,0.2717179149915449,0.2732576246271226,0.2747973342627003,0.276337043898278,0.2778767535338557,0.2794164631694334,0.2809561728050111,0.2824958824405888,0.28403559207616635 +PV+Storage - Class 6/Advanced,0.2501679643957954,0.2529549925300853,0.2557420206643752,0.25852904879866506,0.26131607693295494,0.2641031050672448,0.2668901332015347,0.2696771613358246,0.27246418947011447,0.27525121760440435,0.27803824573869423,0.2808252738729841,0.283612302007274,0.2863993301415639,0.28709651636638006,0.28779370259119624,0.2884908888160124,0.2891880750408286,0.2898852612656448,0.29058244749046097,0.29127963371527715,0.29197681994009334,0.2926740061649095,0.2933711923897257,0.2940683786145419,0.29476556483935806,0.29546275106417424,0.2961599372889904,0.29685712351380666 +PV+Storage - Class 6/Moderate,0.24898509531014731,0.2505892543587891,0.25219341340743084,0.2537975724560726,0.25540173150471435,0.2570058905533561,0.25861004960199785,0.2602142086506396,0.26181836769928135,0.2634225267479231,0.26502668579656485,0.2666308448452066,0.26823500389384836,0.26983916294249016,0.2709431740890951,0.2720471852357,0.2731511963823049,0.2742552075289098,0.2753592186755147,0.2764632298221196,0.27756724096872454,0.27867125211532945,0.27977526326193436,0.28087927440853927,0.2819832855551442,0.2830872967017491,0.284191307848354,0.2852953189949589,0.2863993301415639 +PV+Storage - Class 6/Conservative,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.2488781513735712,0.25037536648563685,0.2518725815977025,0.2533697967097681,0.25486701182183374,0.2563642269338994,0.257861442045965,0.25935865715803064,0.26085587227009627,0.2623530873821619,0.26385030249422753,0.26534751760629316,0.2668447327183588,0.2683419478304244,0.26983916294249016 +PV+Storage - Class 7/Advanced,0.23732722966705613,0.24003207341619803,0.24273691716533993,0.24544176091448183,0.24814660466362373,0.25085144841276563,0.2535562921619075,0.2562611359110494,0.25896597966019125,0.2616708234093331,0.264375667158475,0.26708051090761686,0.26978535465675874,0.27249019840590066,0.27309397605227376,0.27369775369864685,0.27430153134501994,0.27490530899139304,0.27550908663776613,0.2761128642841392,0.2767166419305123,0.2773204195768854,0.2779241972232585,0.2785279748696316,0.2791317525160047,0.2797355301623778,0.2803393078087509,0.280943085455124,0.28154686310149707 +PV+Storage - Class 7/Moderate,0.2361866570351548,0.23775092815239535,0.2393151992696359,0.24087947038687646,0.24244374150411702,0.24400801262135757,0.24557228373859813,0.24713655485583869,0.24870082597307924,0.2502650970903198,0.25182936820756036,0.2533936393248009,0.25495791044204147,0.25652218155928197,0.2575867160157232,0.2586512504721644,0.25971578492860564,0.26078031938504687,0.2618448538414881,0.2629093882979293,0.26397392275437054,0.26503845721081176,0.266102991667253,0.2671675261236942,0.26823206058013543,0.26929659503657666,0.2703611294930179,0.2714256639494591,0.27249019840590066 +PV+Storage - Class 7/Conservative,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23608237229400542,0.2375423586700966,0.23900234504618778,0.24046233142227896,0.24192231779837015,0.24338230417446133,0.2448422905505525,0.2463022769266437,0.24776226330273488,0.24922224967882606,0.25068223605491724,0.2521422224310084,0.2536022088070996,0.2550621951831908,0.25652218155928197 +PV+Storage - Class 8/Advanced,0.2281821505495731,0.23078390199455984,0.23338565343954656,0.2359874048845333,0.23858915632952002,0.24119090777450675,0.24379265921949347,0.2463944106644802,0.24899616210946693,0.25159791355445366,0.2541996649994404,0.25680141644442717,0.2594031678894139,0.2620049193344006,0.26258435664047414,0.26316379394654765,0.26374323125262117,0.2643226685586947,0.2649021058647682,0.2654815431708417,0.26606098047691523,0.26664041778298875,0.26721985508906226,0.2677992923951358,0.2683787297012093,0.2689581670072828,0.2695376043133563,0.27011704161942984,0.27069647892550364 +PV+Storage - Class 8/Moderate,0.22709348720429637,0.22860657530400635,0.23011966340371634,0.23163275150342633,0.2331458396031363,0.2346589277028463,0.23617201580255628,0.23768510390226627,0.23919819200197626,0.24071128010168624,0.24222436820139623,0.24373745630110621,0.2452505444008162,0.24676363250052624,0.2477797182894512,0.24879580407837615,0.2498118898673011,0.25082797565622605,0.25184406144515104,0.252860147234076,0.253876233023001,0.254892318811926,0.25590840460085096,0.25692449038977594,0.2579405761787009,0.2589566619676259,0.2599727477565509,0.26098883354547586,0.2620049193344006 +PV+Storage - Class 8/Conservative,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.2269926146643157,0.228404830224045,0.22981704578377432,0.23122926134350363,0.23264147690323295,0.23405369246296226,0.23546590802269157,0.23687812358242089,0.2382903391421502,0.2397025547018795,0.24111477026160882,0.24252698582133814,0.24393920138106745,0.24535141694079676,0.24676363250052624 +PV+Storage - Class 9/Advanced,0.21713140838524053,0.21963875915778158,0.22214610993032263,0.22465346070286368,0.22716081147540473,0.22966816224794578,0.23217551302048683,0.23468286379302788,0.23719021456556894,0.23969756533810999,0.24220491611065104,0.2447122668831921,0.24721961765573314,0.24972696842827422,0.25024842847540524,0.25076988852253623,0.25129134856966723,0.2518128086167982,0.2523342686639292,0.2528557287110602,0.2533771887581912,0.2538986488053222,0.2544201088524532,0.2549415688995842,0.2554630289467152,0.2559844889938462,0.2565059490409772,0.25702740908810817,0.2575488691352394 +PV+Storage - Class 9/Moderate,0.21608721792621363,0.21755037823972778,0.21901353855324193,0.22047669886675608,0.22193985918027023,0.22340301949378438,0.22486617980729853,0.22632934012081268,0.22779250043432683,0.22925566074784098,0.23071882106135513,0.23218198137486928,0.23364514168838343,0.23510830200189767,0.2360828797636561,0.23705745752541454,0.23803203528717298,0.23900661304893142,0.23998119081068986,0.2409557685724483,0.24193034633420674,0.24290492409596517,0.2438795018577236,0.24485407961948205,0.2458286573812405,0.24680323514299893,0.24777781290475737,0.2487523906665158,0.24972696842827422 +PV+Storage - Class 9/Conservative,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.2159896739053127,0.21735529019792593,0.21872090649053916,0.22008652278315238,0.2214521390757656,0.22281775536837883,0.22418337166099206,0.22554898795360528,0.2269146042462185,0.22828022053883174,0.22964583683144496,0.23101145312405819,0.2323770694166714,0.23374268570928464,0.23510830200189767 +PV+Storage - Class 10/Advanced,0.1992360535776035,0.20159828588854806,0.20396051819949262,0.2063227505104372,0.20868498282138176,0.21104721513232633,0.2134094474432709,0.21577167975421546,0.21813391206516003,0.2204961443761046,0.22285837668704916,0.22522060899799373,0.2275828413089383,0.22994507361988278,0.23036530774655664,0.2307855418732305,0.23120577599990436,0.2316260101265782,0.23204624425325207,0.23246647837992593,0.23288671250659979,0.23330694663327364,0.2337271807599475,0.23414741488662136,0.23456764901329522,0.23498788313996907,0.23540811726664293,0.2358283513933168,0.2362485855199907 +PV+Storage - Class 10/Moderate,0.19825019798609134,0.19962657470552375,0.20100295142495617,0.20237932814438858,0.203755704863821,0.2051320815832534,0.20650845830268583,0.20788483502211824,0.20926121174155066,0.21063758846098307,0.2120139651804155,0.2133903418998479,0.21476671861928032,0.21614309533871287,0.2170632272241242,0.2179833591095355,0.21890349099494683,0.21982362288035814,0.22074375476576946,0.22166388665118078,0.2225840185365921,0.22350415042200342,0.22442428230741474,0.22534441419282605,0.22626454607823737,0.2271846779636487,0.22810480984906,0.22902494173447133,0.22994507361988278 +PV+Storage - Class 10/Conservative,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19815843953812917,0.19944305780959942,0.20072767608106967,0.20201229435253992,0.20329691262401017,0.20458153089548042,0.20586614916695067,0.20715076743842092,0.20843538570989117,0.20972000398136142,0.21100462225283168,0.21228924052430193,0.21357385879577218,0.21485847706724243,0.21614309533871287 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/30/df_tc.csv b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/30/df_tc.csv index abc1f9b..d1545e7 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/30/df_tc.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/30/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976 -10 year CRF/Moderate,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976 -10 year CRF/Conservative,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976 -ITC Schedule - PV/*,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -ITC Schedule - Battery/*,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889 -PVD/Moderate,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889 -PVD/Conservative,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889 -PFF PV/Advanced,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439 -PFF PV/Moderate,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439 -PFF PV/Conservative,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439 -PFF Battery/Advanced,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439 -PFF Battery/Moderate,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439 -PFF Battery/Conservative,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439 -Year (Advanced)/nan,2021,2022,2023,2024.0,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057 -2/nan,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035 -3/nan,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049 -4/nan,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633 -5/nan,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857 -6/nan,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478 -Year (Moderate)/nan,2021,2022,2023,2024.0,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057 -2/nan,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035 -3/nan,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049 -4/nan,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633 -5/nan,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654 +10 year CRF/Moderate,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654 +10 year CRF/Conservative,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654 +ITC Schedule - PV/*,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +ITC Schedule - Battery/*,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527 +PVD/Moderate,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527 +PVD/Conservative,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527 +PFF PV/Advanced,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908 +PFF PV/Moderate,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908 +PFF PV/Conservative,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908 +PFF Battery/Advanced,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908 +PFF Battery/Moderate,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908 +PFF Battery/Conservative,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908 +Year (Advanced)/nan,2022,2023,2024,2025.0,2026,2027,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926 +2/nan,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906 +3/nan,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302 +4/nan,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391 +5/nan,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394 +6/nan,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551 +Year (Moderate)/nan,2022,2023,2024,2025.0,2026,2027,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926 +2/nan,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906 +3/nan,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302 +4/nan,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391 +5/nan,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/30/df_vom.csv b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/30/df_vom.csv index 6b8da36..6575081 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/30/df_vom.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/30/df_vom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 1/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 1/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 2/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 2/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 2/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 3/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 3/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 3/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 4/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 4/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 4/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 5/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 5/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 5/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 6/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 6/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 6/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 7/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 7/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 7/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 8/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 8/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 8/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 9/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 9/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 9/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 10/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 10/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 10/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 1/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 1/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 2/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 2/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 2/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 3/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 3/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 3/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 4/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 4/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 4/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 5/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 5/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 5/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 6/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 6/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 6/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 7/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 7/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 7/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 8/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 8/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 8/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 9/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 9/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 9/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 10/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 10/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 10/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/TechLife/df_batt_cost.csv b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/TechLife/df_batt_cost.csv index 3f5e123..d487e4c 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/TechLife/df_batt_cost.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/TechLife/df_batt_cost.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 1/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 1/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 2/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 2/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 2/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 3/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 3/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 3/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 4/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 4/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 4/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 5/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 5/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 5/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 6/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 6/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 6/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 7/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 7/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 7/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 8/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 8/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 8/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 9/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 9/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 9/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 -PV+Storage - Class 10/Advanced,1587.252,1783.9999999999998,1283.4089312134975,1211.3686902086422,1149.737834477076,1100.9356633856858,1052.1341733005497,1003.3315024638646,954.5284882649772,905.7415770036474,889.8609709112181,873.9803644669214,858.0841187068755,842.203526754208,826.3396485373183,810.4433250060004,794.5627535154672,778.682183052738,762.8016136828642,746.9050976177293,731.0245420779395,715.1610529229825,699.2805156463215,683.3839023471668,667.5033807306565,651.6228628988069,635.7423491465273,619.8454577926358,603.9649561224315,588.1020613942824 -PV+Storage - Class 10/Moderate,1587.252,1783.9999999999998,1715.5023296252461,1638.774667601216,1436.1771279620014,1389.7184401141262,1343.2563444012706,1296.7904288662176,1250.3202123650335,1203.8451294059337,1185.278041610598,1166.7115321763933,1148.1456236356078,1129.5803397063723,1111.0157053717128,1092.451746965009,1073.8884922624818,1055.325970583382,1036.764212898649,1018.2032519488814,999.6431223725647,981.0838608456129,962.5255062334068,943.9680997566497,925.4116851725362,906.8563089729007,888.3020206012384,869.7488726907252,851.1969213256491,832.6462263289815 -PV+Storage - Class 10/Conservative,1587.252,1783.9999999999998,1850.0798577759501,1863.2877081129668,1836.8507326771448,1768.060821973952,1699.2718165359402,1630.483811953824,1561.6969177677388,1492.9112601081104,1482.6896213285265,1472.467982548943,1462.2463437693593,1452.0247049897755,1441.803066210192,1431.581427430608,1421.3597886510247,1411.1381498714409,1400.916511091857,1390.6948723122734,1380.4732335326898,1370.251594753106,1360.0299559735224,1349.8083171939388,1339.5866784143552,1329.3650396347716,1319.1434008551876,1308.921762075604,1298.7001232960204,1288.4784845164372 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 1/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 1/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 2/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 2/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 2/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 3/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 3/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 3/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 4/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 4/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 4/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 5/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 5/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 5/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 6/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 6/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 6/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 7/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 7/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 7/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 8/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 8/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 8/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 9/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 9/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 9/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 +PV+Storage - Class 10/Advanced,1926.72,1906.96,1574.3326570164315,1241.716861235242,1189.0105164565407,1136.3049071645937,1083.5980226609738,1030.8907673261754,978.2009031639393,961.0498485841158,943.8987936242752,926.7308482034256,909.5798088945447,892.4468204203039,875.2787910064803,858.1277737967046,840.9767576969571,823.8257427774934,806.6575054271477,789.5065054441746,772.3739371568212,755.2229568980274,738.0546145349401,720.9036511891092,703.7526919307115,686.6017370782495,669.4330944160467,652.2821526122261,635.150226305825 +PV+Storage - Class 10/Moderate,1926.72,1906.96,1769.8766410093135,1551.0712981989618,1500.8959153232565,1450.7168519533723,1400.5336631755151,1350.3458293542365,1300.1527397584086,1280.100284939446,1260.0484547505048,1239.9972735264564,1219.9467668828822,1199.8969618014498,1179.84788672221,1159.7995716434805,1139.7520482300529,1119.705349930541,1099.659512104792,1079.6145721623698,1059.570569713262,1039.5275467320794,1019.4855477371818,999.4446199863393,979.4048136907329,959.3661822493375,939.3287825059833,919.2926750317012,899.2579244353 +PV+Storage - Class 10/Conservative,1926.72,1906.96,2012.3507247620041,1983.7987912913165,1909.5056877318682,1835.2135618588154,1760.92251691013,1686.6326711891581,1612.3441609167592,1601.3047910348089,1590.2654211528584,1579.226051270908,1568.1866813889576,1557.1473115070073,1546.1079416250568,1535.0685717431068,1524.0292018611563,1512.9898319792057,1501.9504620972555,1490.911092215305,1479.8717223333545,1468.8323524514044,1457.7929825694541,1446.7536126875036,1435.7142428055533,1424.6748729236028,1413.6355030416523,1402.596133159702,1391.5567632777525 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/TechLife/df_capex.csv b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/TechLife/df_capex.csv index 74fb83e..c96dd18 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/TechLife/df_capex.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/TechLife/df_capex.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 1/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 1/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 2/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 2/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 2/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 3/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 3/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 3/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 4/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 4/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 4/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 5/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 5/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 5/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 6/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 6/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 6/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 7/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 7/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 7/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 8/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 8/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 8/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 9/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 9/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 9/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 -PV+Storage - Class 10/Advanced,2101.7236400506763,2290.6243867604526,1950.8672095321945,1856.9591510677553,1769.0227021077437,1688.4457554733076,1607.869199515488,1527.2919661894102,1446.7145358848427,1366.146343441344,1304.4556927107494,1242.7650417782968,1181.065418953257,1119.374776334297,1057.6937219763927,1041.7184595227836,1025.752233629355,1009.7860083255528,993.8197836486946,977.8444107431483,961.8781940002709,945.9217678245786,929.955561558811,913.9801328724877,898.0139355905651,882.0477404798102,866.0815477094043,850.1059595098855,834.1397736706706,818.1836885030856 -PV+Storage - Class 10/Moderate,2101.7236400506763,2290.6243867604526,2212.714042300513,2130.082353105616,1975.242196479244,1909.9750767698692,1844.706002051782,1779.434735995211,1714.1610025796606,1648.8844773963367,1599.6180858370515,1550.3520260693883,1501.0863110195694,1451.820954294106,1402.555970225148,1379.8029108452051,1357.050255163121,1334.2980199986323,1311.546223119009,1288.7948833067308,1266.0440204330494,1243.293655538038,1220.5438109178142,1197.7945102196873,1175.0457785460874,1152.297642568243,1129.5501306506758,1106.8032729877511,1084.0571017536518,1061.3116512673512 -PV+Storage - Class 10/Conservative,2101.7236400506763,2290.6243867604526,2309.2414286061103,2297.527094116733,2263.0694936062628,2204.315050953536,2145.561127629282,2086.8077784715533,2028.055066320845,1969.3030635350938,1944.147804704911,1918.9925458747277,1893.837287044545,1868.682028214362,1843.5267693841786,1820.9157862415386,1798.304803098899,1775.6938199562587,1753.082836813619,1730.4718536709788,1707.8608705283389,1685.2498873856991,1662.6389042430592,1640.0279211004192,1617.4169379577793,1594.8059548151393,1572.1949716724996,1549.5839885298594,1526.9730053872195,1504.3620222445797 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 1/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 1/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 2/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 2/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 2/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 3/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 3/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 3/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 4/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 4/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 4/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 5/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 5/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 5/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 6/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 6/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 6/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 7/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 7/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 7/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 8/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 8/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 8/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 9/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 9/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 9/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 +PV+Storage - Class 10/Advanced,2478.4097782775225,2589.845265459338,2327.244704097117,2064.650765258823,1962.5898261629031,1860.529308881589,1758.4680602439232,1656.4065989280452,1554.3551117559143,1472.6857577668716,1391.0164035598825,1309.3373623760403,1227.6680171451517,1146.00902438583,1128.760302841589,1111.521338095978,1094.282373986988,1077.0434105549111,1059.7945697554126,1042.5556148896765,1025.3272309259855,1008.0882873724132,990.8393863462583,973.600452492568,956.361520983093,939.1225920004995,921.873518747513,904.6345972485451,887.4065814722364 +PV+Storage - Class 10/Moderate,2478.4097782775225,2589.845265459338,2456.0612804602415,2275.4082985034393,2191.4675683759056,2107.5247274201433,2023.5795204702538,1939.6316495061562,1855.6807642627937,1789.0160638822151,1722.351721737955,1655.6877517864898,1589.0241687188063,1522.3609880093675,1497.7941174062014,1473.2276826767124,1448.6617019812165,1424.0961945030826,1399.531180521806,1374.9666814924303,1350.402720131981,1325.8393205136363,1301.2765081694602,1276.7143102026153,1252.1527554100987,1227.5918744171636,1203.0316998247463,1178.472266371401,1153.9136111114174 +PV+Storage - Class 10/Conservative,2478.4097782775225,2589.845265459338,2618.0605346461593,2569.4573304211267,2494.6207595849396,2419.7847494691196,2344.94935928246,2270.114656874015,2195.280720368845,2156.721279782411,2118.1618391959764,2079.6023986095424,2041.042958023108,2002.4835174366733,1978.069920152239,1953.6563228678046,1929.2427255833702,1904.8291282989358,1880.415531014501,1856.0019337300666,1831.5883364456322,1807.174739161198,1782.7611418767635,1758.3475445923293,1733.9339473078949,1709.5203500234602,1685.1067527390258,1660.6931554545915,1636.2795581701564 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/TechLife/df_fom.csv b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/TechLife/df_fom.csv index 889dd4c..07d8d96 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/TechLife/df_fom.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/TechLife/df_fom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 1/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 1/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 2/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 2/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 2/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 3/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 3/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 3/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 4/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 4/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 4/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 5/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 5/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 5/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 6/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 6/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 6/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 7/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 7/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 7/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 8/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 8/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 8/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 9/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 9/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 9/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 -PV+Storage - Class 10/Advanced,54.14073093231888,53.192972061660264,52.064252001343434,50.940063728143265,49.819706191690926,48.70377640644699,47.59206981088253,46.48346053496735,45.3777745734027,44.275684531847446,43.17658959631028,42.08033017793653,40.986320976649075,39.89529751739211,38.80716331810191,38.70885757184729,38.61076116138374,38.512870914956835,38.41518372456602,38.31769654437076,38.22040638914426,38.123310332773116,38.02640550680134,37.929689099017175,37.83315835208129,37.736810562194925,37.64064307780664,37.54465329835636,37.448838673055505,37.35319669970194 -PV+Storage - Class 10/Moderate,61.66095551789245,60.64165842824732,59.63753359019511,58.63538126388937,57.635123527001625,56.636686692141254,55.64000103646166,54.6450005528697,53.65162272097264,52.65980829609333,51.669501114859,50.68064791602653,49.693198175348286,48.7071039534101,47.722319755489366,47.587513646128485,47.45271003948896,47.31790893958798,47.18311035045137,47.04831427611357,46.913520720617655,46.778729688015375,46.643941182367186,46.50915520774228,46.37437176821854,46.23959086788264,46.10481251083007,45.970036701165085,45.8352634430008,45.7004927404592 -PV+Storage - Class 10/Conservative,70.70441366364176,69.90755966527513,69.3735929426015,68.84032803535399,68.30774781975514,67.77583572460989,67.24457570919438,66.71395224219782,66.18395028165975,65.65455525584791,65.12575304502597,64.59752996406301,64.06987274583975,63.54276852540927,63.01620482487268,62.82537554681766,62.63454675363281,62.443718444986814,62.252890620548655,62.06206327998764,61.87123642297336,61.68041004917572,61.489584158264904,61.298758749911414,61.107933823786055,60.91710937955991,60.726285416904375,60.535461935491156,60.34463893499223,60.1538164150799 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 1/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 1/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 2/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 2/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 2/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 3/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 3/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 3/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 4/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 4/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 4/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 5/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 5/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 5/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 6/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 6/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 6/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 7/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 7/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 7/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 8/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 8/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 8/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 9/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 9/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 9/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 +PV+Storage - Class 10/Advanced,56.64901075760598,54.64484932565952,53.37661426712074,52.11298773036903,50.85457009677086,49.601100817839225,48.351328518616135,47.10503352017308,45.86291372943471,44.62429462818207,43.38898076102347,42.15631915805268,40.927085344181336,39.70115806189125,39.60754799552789,39.51415904623356,39.420987863749644,39.3280311651594,39.235285733204435,39.14274841465138,39.05041611870712,38.958285815480906,38.86635453449159,38.77461936321862,38.68307744569526,38.59172598114253,38.500562222642586,38.40958347585017,38.318787097740895 +PV+Storage - Class 10/Moderate,64.69359203352,62.61219040654208,61.46769814809933,60.325330237283865,59.18500164939384,58.04663205037492,56.91014549357272,55.77547014107889,54.64253800752178,53.51128472438265,52.3816493231227,51.25357403558971,50.127004110337396,49.00188764364023,48.84952941215505,48.69745195455404,48.54565066798662,48.39412104966423,48.24285869415584,48.09185929077091,47.94111862102619,47.79063255619337,47.640397054924634,47.49040816095318,47.340662000865976,47.19115478194607,47.041882790082056,46.89284238774215,46.74403001201058 +PV+Storage - Class 10/Conservative,74.70076536951004,72.85958117003817,72.20689742103485,71.55491227810239,70.90360910776292,70.25297180042759,69.60298474993225,68.95363283402482,68.30490139575326,67.65677622570607,67.00924354505997,66.36228998939237,65.71590259321869,65.07006877521684,64.87278138529093,64.67568630502507,64.47878100402895,64.28206299611126,64.08552983831885,63.88917913000069,63.69300851189637,63.49701566524777,63.30119831093364,63.10555420862633,62.91008115596982,62.71477698777864,62.51963957525702,62.32466682523756,62.129856679438966 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/TechLife/df_gcc.csv b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/TechLife/df_gcc.csv index 6b8da36..846d2f1 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/TechLife/df_gcc.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/TechLife/df_gcc.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 1/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 1/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 2/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 2/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 2/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 3/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 3/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 3/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 4/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 4/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 4/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 5/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 5/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 5/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 6/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 6/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 6/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 7/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 7/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 7/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 8/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 8/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 8/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 9/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 9/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 9/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 10/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 10/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 10/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 1/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 1/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 2/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 2/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 2/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 3/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 3/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 3/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 4/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 4/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 4/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 5/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 5/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 5/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 6/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 6/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 6/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 7/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 7/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 7/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 8/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 8/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 8/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 9/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 9/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 9/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 +PV+Storage - Class 10/Advanced,64.80000000000001,120.39241926950001,114.52638433037501,108.66034939125001,102.79431445212501,96.928279513,91.062244573875,85.19620963475,79.330174695625,73.4641397565,67.598104817375,61.73206987825,55.866034939125,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0,50.0 +PV+Storage - Class 10/Moderate,64.80000000000001,120.39241926950001,118.69305099704168,116.99368272458335,115.29431445212502,113.59494617966669,111.89557790720836,110.19620963475003,108.4968413622917,106.79747308983337,105.09810481737505,103.39873654491672,101.69936827245839,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0,100.0 +PV+Storage - Class 10/Conservative,64.80000000000001,120.39241926950001,122.85971766370834,125.32701605791667,127.794314452125,130.26161284633332,132.72891124054166,135.19620963475,137.66350802895835,140.1308064231667,142.59810481737503,145.06540321158337,147.53270160579171,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0,150.0 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/TechLife/df_lcoe.csv b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/TechLife/df_lcoe.csv index 825bfb9..3a4f028 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/TechLife/df_lcoe.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/TechLife/df_lcoe.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,67.8962116842296,70.75126129639551,63.063979109072676,60.32485410138568,57.75300065494658,55.37067139551227,53.03276161132215,50.73769037481627,48.48427049920132,46.27179447561078,44.445202535400185,42.65106447322709,40.888201295859375,39.15636570885708,37.45475499704132,37.03805727403004,36.62440245010055,36.21360018604287,35.80562077856982,35.40027544472862,34.997854946815195,34.59834019691293,34.201363638586756,33.806908857809724,33.41526652539115,33.02625040793045,32.63983393938955,32.25583135278682,31.874536472726945,31.49593401946537 -PV+Storage - Class 1/Moderate,70.52172828118388,73.60039629789583,71.34595355967946,69.0228561571385,65.30447791193743,63.378857784603596,61.474008183944115,59.58957694451599,57.7252196206822,55.880599050211046,54.3607007406453,52.856836598394885,51.36874550910795,49.89617250262641,48.438868553591384,47.823050864333844,47.211618033493515,46.60452379454578,46.00172255140463,45.40316936787871,44.80881995745633,44.21863067342305,43.63255849931558,43.05056103971785,42.47259651140623,41.89862373485289,41.32860212609797,40.76249168900355,40.20025300790506,39.64184724067822 -PV+Storage - Class 1/Conservative,73.6790474789476,77.19770872229579,77.38548487935935,76.96385184768329,76.08532305193066,74.71866615710967,73.35224735959326,71.98606233920822,70.62010710747427,69.25437803137928,68.56414332950942,67.87411081775227,67.18427586419273,66.49463397732507,65.80518080077266,64.98946456071906,64.1819187697188,63.382421285508556,62.5908523883351,61.807094721193046,61.03103323182306,60.26255511641024,59.50154976492523,58.74790870805163,58.00152556564721,57.262295996686596,56.53011765063655,55.80489012021605,55.086514895495334,54.37489531928985 -PV+Storage - Class 2/Advanced,69.86518790139382,72.81915159367989,64.8895185327696,62.0672268501171,59.41699139268138,56.961862051101875,54.552044078042655,52.185932556113876,49.862327717848835,47.58052398354547,45.69694023791835,43.846495520562804,42.027990254590016,40.24118670419482,38.485272391228065,38.05220607511083,37.62236614573396,37.19555436562227,36.77173855451064,36.35072220463345,35.93280430285325,35.5179636849839,35.105819262455036,34.69635276095882,34.289863085765475,33.886156562945175,33.485204471863284,33.08681372902052,32.69128650341442,32.29860576531453 -PV+Storage - Class 2/Moderate,72.57524906120459,75.75832453576903,73.4361477786765,71.04268662821792,67.20817482189338,65.22423034424608,63.261400869862904,61.31933247794455,59.39767891723735,57.496101165820036,55.92964406438964,54.379499013101565,52.8454034310021,51.327100868961026,49.82434081114151,49.18900144708327,48.55815798580615,47.93176328640222,47.30977088723206,46.692134995339934,46.078810476201554,45.46975284380738,44.8649182510863,44.264263480675645,43.66774593604502,43.075323632983476,42.486955191461306,41.90259982788006,41.322217347727104,40.74576813865374 -PV+Storage - Class 2/Conservative,75.83423745872997,79.46620351873939,79.66002627750115,79.22481619192634,78.31799778906176,76.90733301789312,75.49691401102787,74.08673630917835,72.67679579543076,71.26708871978599,70.55462769064566,69.84237536236519,69.13032695387662,68.41847782904277,67.70682349120682,66.86912763876856,66.0397046832243,65.21843267724908,64.40519205856293,63.59986559190632,62.80233831270133,62.0124974723415,61.23023248505637,60.45543487629715,59.68799823259392,58.927818152834796,58.17479220092079,57.4288198597512,56.68980248649576,55.95764326911207 -PV+Storage - Class 3/Advanced,72.87981401831168,75.94498664182396,67.61440235767344,64.63577007240566,61.83999920030359,59.25089270058455,56.71157359057672,54.220242961021114,51.775532045005,49.37659406686093,47.39528474460908,45.450237474371846,43.54011986789716,41.664606843404556,39.82277737249994,39.38448422167634,38.94911700970968,38.516476899970755,38.08653796410499,37.659102537531986,37.23449014323708,36.81268613739657,36.393299485960604,35.976317893879724,35.562060787394685,35.150332454239546,34.741109499610275,34.33419625758235,33.92991558706164,33.52825617369069 -PV+Storage - Class 3/Moderate,75.71931820796138,79.03290815691678,76.57997419178525,74.0540695064841,70.02172009561625,67.92800637682001,65.85774528090457,63.81052597444512,61.785946930292575,59.783615421961024,58.13265144322188,56.49975373287593,54.88461825984135,53.28694830922566,51.70645424289926,51.038748139631274,50.37590429649511,49.71787022898406,49.064594228884694,48.41602535166151,47.772113404228605,47.13280893311088,46.49806321299808,45.86782823569694,45.24205669948806,44.62070199889627,44.00371821488511,43.391060105488556,42.78268309689597,42.178543275009005 -PV+Storage - Class 3/Conservative,79.13396852878265,82.93941137154948,83.14249185685924,82.68649444997644,81.73636288380722,80.2583192930108,78.78053320517391,77.30299994801601,75.82571520798355,74.3486750559629,73.6021841253496,72.8559118639585,72.10985326235932,71.36400346297495,70.61835775437083,69.72314441510636,68.83726209923002,67.96056567655647,67.09291301108671,66.23416488418782,65.3841849201258,64.5428395138677,63.709997761073,62.8855313901969,62.06931469663192,61.26122447881625,60.46113997624126,59.6689428092923,58.884516920859774,58.10774851966032 -PV+Storage - Class 4/Advanced,76.0502593981571,79.23753371712786,70.48912885742311,67.349841925654,64.40435540692411,61.67731963428742,59.00439206986342,56.38358591114906,53.81337022113051,51.29276495271137,49.2101386559937,47.16679149399326,45.16126228783596,43.193145313809865,41.261415717966344,40.814967569303334,40.37122241170083,39.92997835667231,39.491213849838545,39.05472775203092,38.62085931581761,38.189598678830386,37.760542150405314,37.33368181016872,36.90935690202322,36.487367631826025,36.067694388149874,35.65013698855243,35.23503837880524,34.822391533187044 -PV+Storage - Class 4/Moderate,79.02589723754961,82.48071087342824,79.89393268071123,77.23210910415395,72.99444454239271,70.788107828855,68.60744661406139,66.45199585673575,64.32130141069155,62.21491945330313,60.47695378101802,58.75872264851596,57.05988264768556,55.38009883462036,53.71904444953159,53.017506098243366,52.32119450300815,51.63005192349519,50.94402149152796,50.2630471964457,49.58707387090774,48.91604717714199,48.24991359364005,47.588620402303,46.93211567604393,46.28034826685507,45.63326779434972,44.990824634791394,44.352969910626136,43.71965548053621 -PV+Storage - Class 4/Conservative,82.60425529737098,86.59214154873074,86.80495827171097,86.32709909350257,85.3314156037581,83.78251053326129,82.23387531112492,80.68550504106649,79.13739520272884,77.58954167862576,76.80726191725294,76.02521130870697,75.24338460339169,74.46177671084435,73.68038269375126,72.7279021361828,71.7857571503581,70.85378041675604,69.93180820805043,69.01968029322319,68.11723984473268,67.22433334862434,66.34081051747515,65.4665242060682,64.60133032969838,63.74508778501345,62.89765837329936,62.05890672612241,61.22870023324387,60.406908972726505 -PV+Storage - Class 5/Advanced,79.52305096433624,82.85378490087939,73.65493359349928,70.34667662830884,67.24336287037875,64.3706835424928,61.55609464174503,58.797441370852255,56.0930511788555,53.4418327292049,51.25075839806448,49.10176711162973,46.993281012153744,44.924830613638555,42.895299891138905,42.43522213003039,41.977742160936536,41.52265195269483,41.06993229251838,40.61937563214626,40.17134089815636,39.72582110184232,39.2823960569959,38.84106047920794,38.402173395377325,37.96552825497788,37.53110748607884,37.098703848862016,36.66868037253751,36.24103268307687 -PV+Storage - Class 5/Moderate,82.64780469568053,86.26563744628197,83.53992713019093,80.73623265637306,76.27935252510389,73.95545537918936,71.65915349644794,69.38993807923472,67.14731246687795,64.93079150940223,63.10126789677197,61.29292858394933,59.50539831060649,57.738311188431574,55.99131038885393,55.25247182451091,54.519239122101006,53.791549200985614,53.06933994950433,52.35255020829863,51.641119754135595,50.93498928423205,50.234100401080404,49.538395597779456,48.84781824387553,48.162312571720925,47.48182366335959,46.80629743795197,46.1356806397547,45.46992082667339 -PV+Storage - Class 5/Conservative,86.4054823107076,90.59321049427477,90.81669194098225,90.3148861666382,89.26930674207621,87.64278256145847,86.0165417519083,84.39057917177948,82.76489007418957,81.13947013531592,80.3179885790107,79.4967476588949,78.67574186230331,77.85496584367866,77.03441441828738,76.025979370302,75.0287225450509,74.04245910886071,73.06700828072324,72.10219322182755,71.14784092868582,70.20378212971727,69.2698511851604,68.3458859901892,67.43172788111434,66.52722154455526,65.63221492947396,64.7465591619661,63.87010846270872,63.00272006696864 -PV+Storage - Class 6/Advanced,83.30110876852822,86.786208562453,77.0960674365128,73.6027916347775,70.32674002779294,67.29471389070716,64.32524834496061,61.41599691039391,58.56512460893353,55.77141112305312,53.46198010264286,51.197768988662176,48.97706755080931,46.79933161181957,44.663341101282775,44.1892615578307,43.71765005771369,43.24829187131021,42.78117027320122,42.316070718163814,41.853373420958924,41.39307448372317,40.934735786682474,40.478354863233704,40.02431219576912,39.57239387448492,39.12258452217149,38.67466920070957,38.229032768628684,37.78567373645109 -PV+Storage - Class 6/Moderate,86.58808601619408,90.38231746402192,87.5045939261441,84.54577127764958,79.84977557905941,77.39734458991619,74.97465978414992,72.5811622803291,70.21630678539333,67.87956090442141,65.95003988842932,64.0433245617394,62.159003281497434,60.29667483255335,58.45594807722477,57.67625155188999,56.90258820737316,56.13488879296168,55.37308514124211,54.61711014895767,53.86689775843589,53.12238293958483,52.38350167245825,51.650190930391574,50.9223886637129,50.200033784035256,49.483066149139006,48.77142654845594,48.06505668917008,47.363899182953375 -PV+Storage - Class 6/Conservative,90.54084578115119,94.9459824550332,95.1810660788191,94.65320874834505,93.55334742337455,91.84238123719487,90.13171313346643,88.42133770361126,86.71124995430961,85.00144533726491,84.13731605953437,83.27343991076935,82.40981109211125,81.5464239804849,80.68327312198811,79.61319197244674,78.55524072882389,77.50921430903243,76.47491222821046,75.4521384706221,74.44070136581767,73.44041346888912,72.45109144466379,71.47255595568564,70.50463155384088,69.5471465754899,68.59993303997408,67.66282655137158,66.7356662033811,65.8182944872182 -PV+Storage - Class 7/Advanced,87.23275239337997,90.8787633551886,80.67757401002147,76.99197576352024,73.53636656289234,70.33870419055751,67.2082376885856,64.14242055317914,61.13924835085488,58.197366236908444,55.76488455428137,53.38087220042254,51.04348107113737,48.75208924834938,46.50536839557983,46.01661736000404,45.53020893719443,45.04592101082618,44.56373904852157,44.08344082801241,43.60542835970365,43.12970059396826,42.65580036930166,42.18372780136142,41.713885375354174,41.246051179353174,40.78021179337361,40.31614394006834,39.854254901329355,39.394545886494036 -PV+Storage - Class 7/Moderate,90.68854787697622,94.66411632160907,91.6261539285478,88.5040396978091,83.55771455319042,80.9700063784071,78.41442689356377,75.89035973969557,73.39720386381835,70.93437275334992,68.89984549556655,66.88991429211009,64.90412587442842,62.942038641582464,61.00322226457337,60.182680898885124,59.3685625987699,58.56079277168117,57.759298004551496,56.96400604262992,56.17484576894772,55.391747184409844,54.61464138851145,53.84346056068054,53.07813794225025,52.31860781906643,51.564805504739006,50.81666732454837,50.07413060002174,49.337133634197706 -PV+Storage - Class 7/Conservative,94.8443202825138,99.47570354901983,99.72286100224639,99.16789306630136,98.01154317002073,96.212702237068,94.41417469599818,92.61595486045026,90.81803748064895,89.02041777469844,88.11190705794642,87.2036624707931,86.2956779165521,85.38794748334867,84.48046543716971,83.34441571395959,82.22156464389384,81.11168354564337,80.01454899041791,78.92994265202125,77.85765116201405,76.79746596978194,75.74918320731692,74.71260355852704,73.68753213289912,72.6737783433458,71.67115578807636,70.67948213633764,69.69857901787748,68.72827191599049 -PV+Storage - Class 8/Advanced,90.27287161326129,94.05827937688082,83.47299165769692,79.64936933672105,76.06427433138371,72.74674093398367,69.4988097888017,66.31784563162432,63.20177533903593,60.149199595697475,57.625243353304036,55.151501530973825,52.72606088174943,50.348280635075994,48.0167865269071,47.50978255484261,47.00520076431633,46.50281070702708,46.00259740911954,45.50433030088376,45.00842680014038,44.51488593010999,44.02323323065064,43.533468921664095,43.04601092208037,42.56062897123159,42.077309239305784,41.595820037264936,41.11658427185719,40.63960330182648 -PV+Storage - Class 8/Moderate,93.85920475812327,97.98276510183622,94.82804554792565,91.58617522489776,86.45153902287963,83.76458519157111,81.11111168040232,78.49047414243856,75.90204428378193,73.34520906237958,71.23288291305344,69.14618170005036,67.08463168924487,65.0477713712817,63.0351510463664,62.18600133792294,61.34343437798903,60.50737446651056,59.67774708965506,58.85447889879908,58.03749769014104,57.22673238493764,56.422113010364335,55.62357068100132,54.83103758094992,54.044446946585644,53.26373304995782,52.48883118284785,51.7196776415026,50.95620971206246 -PV+Storage - Class 8/Conservative,98.17195543773597,102.97828248864839,103.23477595613326,102.6588449114685,101.45881557530728,99.59202603558911,97.72556172567761,95.8594167444177,93.99358564373149,92.12806346109399,91.18523506994178,90.24268286104783,89.30040050743222,88.35838187390775,87.41662100986727,86.23588569018982,85.06891993857037,83.91548428701968,82.7753447883576,81.64827285802569,80.53404512130781,79.4324432657442,78.3432538985345,77.26626840873367,76.20128283405434,75.14809773209659,74.10651805583451,73.07635303319654,72.05741605058289,71.04952454017112 -PV+Storage - Class 9/Advanced,94.2791603681313,98.23636024211615,87.13611069956072,83.12210971642337,79.358950096839,75.87693915002083,72.46863977478849,69.13124671261274,65.86254619828672,62.66103247089346,60.01362756639606,57.41934664049721,54.876157320841706,52.38336091764925,49.93949235884965,49.41406536200985,48.891024429149134,48.37013008948589,47.85136836502893,47.33449947958701,46.81996219817679,46.3077572237818,45.797389224914184,45.28885995501707,44.78260883983449,44.27839622692455,43.776209177595454,43.275806371760325,42.777632599630635,42.28169087094418 -PV+Storage - Class 9/Moderate,98.0375168866149,102.35083094449303,99.03740654443592,95.633315571857,90.24696871879577,87.42560876803122,84.63984493715485,81.88898445308868,79.17235199937579,76.48928885124704,74.27215515100836,72.08224386286001,69.91904609414317,67.78206619958274,65.67082132883877,64.78099245243706,63.89808942742467,63.02203228425227,62.15274231118216,61.29014203188896,60.43415518372603,59.58470669665585,58.74172267284382,57.90513036691736,57.07485816689445,56.25083557578841,55.43299319389839,54.62126270179851,53.815576844041956,53.01586941360085 -PV+Storage - Class 9/Conservative,102.55713455028311,107.59400365086854,107.8628001782774,107.25924381346675,106.00165342915051,104.04532077631583,102.08932895338025,100.13367177613172,98.17834353516784,96.22333902992932,95.23528658567302,94.24752357113465,93.26004335585209,92.27283951035548,91.28590579860867,90.04199553662207,88.81278346715808,87.5980106109347,86.39742403735973,85.21077668896557,84.0378272119232,82.87833979239204,81.73208399847216,80.5988346275364,79.47837155873,78.3704796104349,77.27494840250456,76.19157222308455,75.12014989984131,74.06048467542996 -PV+Storage - Class 10/Advanced,101.65413527606793,105.92160342407682,93.86898653901815,89.50029069185453,85.40564595115562,81.61762806247773,77.91136162949039,74.2837001600046,70.732144333348,67.25496709949564,64.37890401148701,61.56162587656189,58.80086349868477,56.09579424729928,53.44477005045918,52.88842759358339,52.334337475723295,51.78224423938817,51.232136182055854,50.68375713030545,50.137585349943826,49.593625108118125,49.05134327814134,48.51074482141227,47.97230905923174,47.43577954808696,46.90114541579717,46.36814803863713,45.83727289605863,45.308526499848064 -PV+Storage - Class 10/Moderate,105.72916094689252,110.3927446305851,106.78805708375329,103.08615589661358,97.2371088859069,94.16900456409908,91.14033285727554,88.15031342309634,85.19818591829927,82.28320901742508,79.87358316814512,77.49407712943797,75.1441184508159,72.82314978144113,70.5306283499212,69.56201496004945,68.60110486733919,67.64780716737175,66.70203241454726,65.76369259536499,64.83270110249438,63.908972709632195,62.99242354714316,62.082971078483794,61.180534077411956,60.28503260598728,59.39638799337078,58.51452281543564,57.639360875205156,56.770827184137936 -PV+Storage - Class 10/Conservative,110.62958960797957,116.09085194020514,116.3822965501118,115.72788612675332,114.36433451203355,112.24316645845298,110.12236795219484,108.0019322879818,105.88185327535237,103.76212527556189,102.69082215286346,101.61983284646338,100.54915016723437,99.4787671439765,98.40867701522171,97.04925329184952,95.70620923146365,94.3792505740814,93.06809006625019,91.77244725374393,90.49204828157609,89.22662570103017,87.97591828342236,86.73967084032307,85.51763404997845,84.30956428968322,83.11522347386831,81.93437889767752,80.76680308581689,79.61227364647081 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,74.86367864385436,75.70035499939232,69.58421738023469,63.582224979675374,60.7197522133205,57.910608745591716,55.15293216760787,52.4452914750809,49.78677696437149,47.54346145803019,45.33994796264478,43.174837501122084,41.04773342480173,38.95764976374854,38.519863222254784,38.08527571138757,37.65368546880528,37.22506127915953,36.799203023533195,36.37641972476537,35.95669142513205,35.53962818432491,35.125212875261326,34.713754407045315,34.305055342778374,33.899087764787254,33.49565472363241,33.09506846138326,32.69731303199265 +PV+Storage - Class 1/Moderate,77.93660966399247,79.01495021888157,75.63440500269289,71.38373857652819,69.03972309980577,66.72093866344608,64.4269595987827,62.15736964524295,59.911761444978346,58.01389806104017,56.13598988014423,54.27771356533725,52.438753325705036,50.618800672359384,49.96338250732139,49.312720758441166,48.66676375239985,48.02546059571293,47.388761161477476,46.75661607653994,46.12897670908508,45.505795156647444,44.887024234549365,44.272617464770185,43.662529065253906,43.05671393966464,42.45512766760127,41.85772649528599,41.26446732674398 +PV+Storage - Class 1/Conservative,81.81622298008735,83.37595405854213,83.7057632547904,82.51748781015854,80.81094407109885,79.1046438857923,77.39858297596975,75.69275740308494,73.98716359414752,72.9987522528626,72.01054776587283,71.02254546729188,70.03474083051353,69.04712946305332,68.1849311530132,67.33143516079554,66.48651052298557,65.65002888875799,64.82186445509822,64.00189390394064,63.18999634115741,62.38605323733526,61.589948370278925,60.801567769183315,60.02079966041761,59.24753441486791,58.48166449678603,57.723084414094465,56.971690670099704 +PV+Storage - Class 2/Advanced,77.06444175893854,77.93552987640629,71.6277251020477,65.43639620012627,62.48600025024597,59.59001190019757,56.746540912834234,53.954140809745624,51.21190202984478,48.898082478444756,46.62491325786653,44.39097151027892,42.195868999336476,40.038607527802206,39.583628006038936,39.132040332198365,38.68363438607561,38.23837634990129,37.796057930095515,37.3569969082554,36.92117114828516,36.48817636805841,36.05799349055966,35.63094019239142,35.20681116117608,34.78557621556777,34.36703066150168,33.9514956236378,33.538953320659914 +PV+Storage - Class 2/Moderate,80.23451070361912,81.35329763632566,77.86868216280135,73.48508168118514,71.06956707429191,68.6797063175701,66.31507161228518,63.9752445097439,61.65981540206712,59.703227337038754,57.76694520372412,55.85064382021062,53.95400553381774,52.07671997821481,51.40051327253822,50.72918423088374,50.06268017357701,49.40094921209215,48.74394023570058,48.091602898545496,47.44388760714282,46.80074550831053,46.16212847753048,45.52798910774811,44.8982806986175,44.27295724620186,43.65197343314153,43.03528461930459,42.42284683293861 +PV+Storage - Class 2/Conservative,84.23343908700537,85.84339524587085,86.18382466609911,84.95728542677784,83.19578907588487,81.43454412144756,79.6735461474317,77.91279108846545,76.15227525650421,75.132035967581,74.11201019389198,73.09219311930403,72.07258007144922,71.05316651640015,70.16772705716231,69.2911004353086,68.42315584616715,67.56376505895946,66.71280235384347,65.87014446079446,65.0356705002616,64.20926192554003,63.39080246680116,62.58017807672596,61.77727687768719,60.9819891104305,60.19420708420413,59.41382512829004,58.640739544890835 +PV+Storage - Class 3/Advanced,80.39112813433617,81.27185435625383,74.64019066797135,68.13633391128013,65.02686226254386,61.97713921539835,58.985044178124056,56.04892833891688,53.16771068209939,50.73601798525315,48.34877073816921,46.00438619982286,43.70236574521398,41.44157889162598,40.98108622224078,40.523669978764254,40.069119332667434,39.61740703324307,39.168323489325935,38.722208218268264,38.27904594015513,37.838421748120155,37.40032284940878,36.96508864546205,36.53251159814212,36.102567120274394,35.67504771672937,35.25029642111197,34.82830146330656 +PV+Storage - Class 3/Moderate,83.72149835006459,84.87036715415873,81.19978548141607,76.59073570082342,74.04362424199117,71.52498787845992,69.03433007268674,66.57116561799884,64.13502005126489,62.07527277933074,60.037994051559195,58.02280749665187,56.0293457334337,54.05725007762041,53.34665093907666,52.64132300317645,51.94120776895552,51.246247634243275,50.556385879998636,49.871566655135574,49.191734961837774,48.51683664136298,47.84681836033984,47.181627597561736,46.521212631283944,45.86552252703334,45.21450712594202,44.56811703361956,43.926303609581645 +PV+Storage - Class 3/Conservative,87.93434859653946,89.62120250450444,89.97789215393126,88.6927686443697,86.84713639717624,85.001767554108,83.15665748820386,81.31180193991408,79.46719704503872,78.39822717147875,77.3294810114685,76.26095351883768,75.19263979804792,74.12453509861389,73.17833722479283,72.24207346279714,71.31558836185879,70.39872969466478,69.49134837430114,68.59329837375012,67.70443664784963,66.82462305762738,65.95372029692578,65.09159382123788,64.23811177867572,63.39314494299828,62.55656664862711,61.72825272758091,60.908081448264106 +PV+Storage - Class 4/Advanced,83.89523866066486,84.79164492725906,77.8233366358513,70.99377498320165,67.72023643071213,64.51160312938299,61.36553156398293,58.280178779460336,55.25430164119306,52.70003908360107,50.193889574176374,47.73411556373076,45.32011595696287,42.950633758598386,42.48155420817496,42.01531704807313,41.551708159279855,41.090704885707495,40.63209389865917,40.17623561531058,39.72311978558703,39.27231801882416,38.82382212186102,38.37799249276332,37.93461721601664,37.49367567858796,37.05495554802006,36.61882114340169,36.18526520741936 +PV+Storage - Class 4/Moderate,87.39294085109401,88.57776726256367,84.71523956959975,79.87209524162523,77.18963379355675,74.53833020234924,71.91762249272739,69.32696194261524,66.76581241718594,64.59945482663346,62.457622554357904,60.33989063233157,58.24584449754788,56.17507964875397,55.428522695751134,54.687628807986506,53.95233375188486,53.22257429914691,52.49828820877876,51.77941420967606,51.0658919837612,50.35766214967241,49.65466624700678,48.95684672112007,48.264146908489316,47.57651102264603,46.893884140691135,46.2162121904055,45.54344193797364 +PV+Storage - Class 4/Conservative,91.82654981840265,93.59427614765556,93.96806648106059,92.62133061171994,90.68721367244208,88.75337276560853,86.8198030424289,84.8865000391389,82.9534597062782,81.83324047345218,80.71325567961946,79.59350003668247,78.47396841439725,77.35465583452711,76.34795914900128,75.35226141382242,74.36738358533819,73.39315048091068,72.42939067548386,71.47593640145628,70.53262345173653,69.59929108586361,68.67578193908035,67.76194193425206,66.85762019652655,65.96266897063748,65.07694354075531,64.20030215279509,63.33260593909375 +PV+Storage - Class 5/Advanced,87.7438529853857,88.66782920449552,81.3381154685271,74.15725769618166,70.7099150709697,67.33223552836282,64.02167652369454,60.77622542379855,57.594502834115744,54.9083822466464,52.27378913952944,49.68884609431621,47.152869475909284,44.66449108164638,44.18107773039405,43.700396418687305,43.22222647866931,42.746547713842574,42.27313996471287,41.80238451123109,41.3342741291501,40.868362889251614,40.40464537267632,39.943502957666816,39.48471653171552,39.0282676240143,38.57393638632563,38.12210843847238,37.67277931649693 +PV+Storage - Class 5/Moderate,91.42337455784366,92.65662348916221,88.59139815370969,83.49804993157765,80.67360309100593,77.88263432655108,75.12452884340773,72.39868660367257,69.70452159542876,67.4251341217779,65.17206314310718,62.944844371408024,60.74302504157764,58.56616352858108,57.77995330018718,56.999814130372776,56.2256759501028,55.457469803431124,54.6951278271994,53.93858323135758,53.187770279903035,52.44262427243587,51.70308152633125,50.969079359530646,50.240556073956796,49.51745093955999,48.79970417900557,48.08725695301662,47.3800513463888 +PV+Storage - Class 5/Conservative,96.08992671272962,97.94623777659761,98.33875958270767,96.92453575575281,94.89349587487183,92.8627458590406,90.83228061648495,88.80209545975133,86.77218613645188,85.59583020316016,84.41972045712596,83.2438513452533,82.06821748021015,80.89281363428921,79.82699435895223,78.77306820551318,77.73083748544667,76.70010886271074,75.6806932347178,74.67240561718837,73.67506503274005,72.68849440307136,71.71252044460604,70.74697356746913,69.79168777767072,68.84650058238023,67.91125289817728,66.98578896217083,66.06995624588254 +PV+Storage - Class 6/Advanced,91.9289555310288,92.88112408846473,85.15698612273958,77.59303955327049,73.95563728804143,70.39323673560196,66.90306822845459,63.482924608522055,60.131268866309306,57.301349555846194,54.526775354592985,51.805510111884324,49.136774000030776,46.51907197863367,46.020931379754344,45.525386684149474,45.032210083543454,44.5413839942981,44.052680800441664,43.566504356970846,43.08285069449598,42.601254816886055,42.12171427106199,41.64463318957736,41.16978462120826,40.697152400551495,40.226508481464066,39.758261636503654,39.29241044064205 +PV+Storage - Class 6/Moderate,95.80708071013817,97.09198565746442,92.80539791950218,87.43916252460657,84.45955841950408,81.51603090725663,78.6079047514028,75.73452122901548,72.89523732380923,70.49249407883886,68.11806937443163,65.77145402914292,63.45215168419273,61.15967837395844,60.33003707211547,59.50692646340782,58.690269745649495,57.879991356710896,57.07601695141103,56.278273379112775,55.48668866201609,54.70119197414515,53.92171362102856,53.148185020073264,52.38053868163576,51.61870819079683,50.862628189849175,50.11223436151104,49.36746341288233 +PV+Storage - Class 6/Conservative,100.72806408460347,102.68074668173715,103.09364649939458,101.60600237061784,99.46951980221854,97.33334214739175,95.19746405002067,93.06188057929977,90.92658726207581,89.68916008530333,88.45199187675163,87.2150767950323,85.97840917312665,84.74198351192777,83.6110291351343,82.49297757420821,81.38760959221628,80.29471088563832,79.21407194649197,78.14548792905255,77.08875852099054,76.0436878187569,75.01008420705358,73.98776024223459,72.97653253948776,71.97622166365642,70.98665202356376,70.00765176970987,69.03905269521677 +PV+Storage - Class 7/Advanced,96.28447847445645,97.26629014461889,89.13192428839582,81.16950005561573,77.33451704242177,73.58007098429178,69.90315524183069,66.30135975242311,62.772983154485104,59.79353523653641,56.87338653660239,54.010335610326756,51.20350253919061,48.4512603304281,47.937688316925716,47.42658060180259,46.91770150911189,46.411035758967024,45.90634756015639,45.40406388472365,44.90418376368832,44.406221960491585,43.9101787407243,43.41648157525384,42.92489499443606,42.43540488886514,41.94777433668024,41.46243589649179,40.97939098753843 +PV+Storage - Class 7/Moderate,100.36661604298077,101.70286779457324,97.18391822176044,91.5320682571474,88.38935891770274,85.28560242039958,82.22005418947816,79.19198824022698,76.20069628241178,73.66864002064965,71.16711073117273,68.69554790067338,66.2534053648088,63.84015082283269,62.967077365446336,62.10095469360868,61.24170015506033,60.38923244501023,59.54347158070868,58.70433887679175,57.871756921390265,57.04564955299839,56.2259418380997,55.41256004955029,54.60543164572176,53.80448525040985,53.00965063351724,52.2208586925236,51.43804143475916 +PV+Storage - Class 7/Conservative,105.55475128062281,107.60772311207174,108.0418293493606,106.47778023247794,104.23156851443233,101.98567737023535,99.7401011686816,97.49483472572072,95.24987333845957,93.9488922465441,92.64818342338512,91.3477407275821,90.0475582010599,88.74763006227894,87.54697661345192,86.36035949870686,85.1875343804684,84.02826255314974,82.88231078194663,81.74945114713363,80.62946089364476,79.52212228573045,78.42722246649198,77.34455332210446,76.27391135054546,75.21509753465716,74.16791721937565,73.13217999296829,72.10769957212823 +PV+Storage - Class 8/Advanced,99.66829510803156,100.68897563458343,92.2485962466125,83.98632693211123,80.00747779415825,76.11205176812766,72.29693749342125,68.55964223281192,64.89840832933794,61.80680137815664,58.77663076430661,55.805617548383836,52.8928541674712,50.03665730966009,49.50390478234845,48.973700268952705,48.44579925174499,47.92018598657447,47.39661582395307,46.87553209878201,46.356933923778435,45.84031770027216,45.32568380881441,44.81347611091809,44.30345027706743,43.79559176690907,43.289654731806664,42.786088323810034,42.28489412486284 +PV+Storage - Class 8/Moderate,103.90052711027163,105.2848961683292,100.5932860430375,94.7263362436462,91.46329590429507,88.24084497870312,85.05820509891282,81.91461739384336,78.80934155076164,76.1806927836231,73.58384559298965,71.01821418390615,68.48322779578423,65.97833019304804,65.07479156234936,64.17837819167664,63.28900613837949,62.40659281724287,61.53105697514101,60.662318666462326,59.80029922929891,58.94492126239685,58.09610860286571,57.25378630464795,56.41788061775183,55.58831896825473,54.76502993908675,53.947943251608535,53.13698974800152 +PV+Storage - Class 8/Conservative,109.28695742978184,111.41747729403359,111.86798126470265,110.24485246130739,107.91379335406494,105.58306692988323,103.25266734484623,100.92258921908358,98.59282767205718,97.24270390665434,95.89286269456528,94.543297662407,93.19400262704669,91.84497158855555,90.59709495263252,89.36386127714898,88.14501471928696,86.94030535514283,85.7494890096878,84.57232709255321,83.40858643940919,82.25803915871593,81.12046248363602,79.99563862890743,78.88335465248281,77.7834023217526,76.69557798417505,75.61968244214445,74.55552083193767 +PV+Storage - Class 9/Advanced,104.11483962353323,105.17406729987565,96.32153172321495,87.65755709372876,83.48204976631115,79.39487899503254,75.3927322606164,71.4729482163008,67.63363816026822,64.39149260649634,61.21433076145044,58.09973119329858,55.046710038161784,52.05347314290448,51.501352283613855,50.95174165670259,50.40438715345861,49.85927407565168,49.31614798776637,48.77547487849199,48.23725563304335,47.7009644822791,47.166603424298806,46.634639144470405,46.104817331414964,45.577124380683166,45.05130420801263,44.527829189770294,44.006702650995855 +PV+Storage - Class 9/Moderate,108.55192508766277,109.99400325790997,105.07011386123162,98.91581618607471,95.4902912165961,92.1079127013203,88.76784384354622,85.46926904223139,82.2113928778568,79.45317018392441,76.72872272960586,74.03742134503025,71.37865315297886,68.75182101377412,67.80500860916666,66.86569211504133,65.9337828821134,65.00919369945724,64.09183876753166,63.181633672024724,62.27849535851148,61.38234210791936,60.49309351279997,59.61067045440706,58.73499508058453,57.8659907844709,57.00358218403051,56.147695102425644,55.29825654924829 +PV+Storage - Class 9/Conservative,114.20528281269763,116.43799597573467,116.91010898542328,115.2091245893365,112.7662530442803,110.32373013988281,107.88154975191655,105.43970624245834,102.9981944968684,101.58331019875708,100.16872200701563,98.75442324255302,97.34040742565402,95.92666826859504,94.61203736565191,93.31303502001876,92.02938461741826,90.76081602571709,89.50706540631293,88.26787503206508,87.04299311150567,85.83217361907974,84.63517613117506,83.45176566771231,82.281712539077,81.12479219818445,79.98078509747816,78.84947655067054,77.73065659904398 +PV+Storage - Class 10/Advanced,112.29390006379087,113.4177429669469,103.80205624582588,94.39534065083922,89.8543097381809,85.4112218757341,81.06236057221442,76.80472240299454,72.63614734851022,69.11556157122021,65.66685445432553,62.287321029348995,58.97581612310871,55.730322420057774,55.14569341394784,54.56343443801397,53.98327438402153,53.40520094397369,52.828942247588316,52.25500619752162,51.68339743837079,51.113550048323845,50.54546940725306,49.9796645347994,49.41586326842345,48.854054174397504,48.293962773648914,47.736104620606675,47.18048673600063 +PV+Storage - Class 10/Moderate,117.11547298306057,118.66483083335936,113.31422699545924,106.63168879369714,102.90778599438524,99.23166652120968,95.60238792812561,92.01903204180407,88.48070380953945,85.48439909674761,82.52544969364033,79.6031480254321,76.71680508874488,73.86574981325533,72.83517194132308,71.8129271150361,70.79891472880328,69.79303583922578,68.79519313318875,67.80529089691777,66.82323498599055,65.8489327962954,64.88229323593279,63.9232266980575,62.97164503466275,62.02746153131155,61.090590882823854,60.160949169932834,59.2384538369283 +PV+Storage - Class 10/Conservative,123.25917994978721,125.68001560234389,126.19190760209159,124.3476027721383,121.69890134967521,119.05057794340804,116.40262591309819,113.75503914578601,111.10781209588573,109.57371339936915,108.03993575835983,106.50647193100424,104.97331489162356,103.44045782270723,102.00376737228682,100.58449024773829,99.1823122730306,97.79692677625751,96.42803436710594,95.07534272219209,93.73856637794238,92.41742653071202,91.11165084384776,89.82097326141569,88.54513382832599,87.28387851660123,86.03695905754407,84.80413277957199,83.58516245149785 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/TechLife/df_occ.csv b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/TechLife/df_occ.csv index 1fa056a..da4affe 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/TechLife/df_occ.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/TechLife/df_occ.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 1/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 1/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 2/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 2/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 2/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 3/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 3/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 3/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 4/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 4/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 4/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 5/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 5/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 5/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 6/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 6/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 6/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 7/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 7/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 7/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 8/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 8/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 8/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 9/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 9/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 9/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 -PV+Storage - Class 10/Advanced,2028.4678454092402,2210.78443707366,1882.869531364214,1792.2346479809103,1707.3632330357211,1629.5948042021048,1551.826752428031,1474.0580468954402,1396.2891512500648,1318.5291714791563,1258.9887547541648,1199.4483378343512,1139.8992617381934,1080.3588528421049,1020.8276980072419,1005.4092549771497,989.9995335369991,974.5898126659233,959.1800923999394,943.7615427677235,928.3518301591807,912.9515668665922,897.5418643699784,882.1232609012303,866.7135670753287,851.3038753449184,835.8941858732841,820.4754284511894,805.0657456691588,789.6658114988046 -PV+Storage - Class 10/Moderate,2028.4678454092402,2210.78443707366,2135.5896657202125,2055.8381125903934,1906.394925622599,1843.402698114633,1780.4085837399855,1717.4123544061833,1654.4137437134539,1591.4124385603052,1543.86323216943,1496.3143460055455,1448.765792544329,1401.217584918036,1353.669736959267,1331.7097378150463,1309.750128297754,1287.7909246408726,1265.8321439923923,1243.8738044801278,1221.9159252827158,1199.9585267068758,1178.0016302715921,1156.0452587999443,1134.089436519415,1112.1341891716038,1090.1795441323845,1068.2255305436945,1046.2721794582822,1024.3195239989298 -PV+Storage - Class 10/Conservative,2028.4678454092402,2210.78443707366,2228.7525800021203,2217.446549851792,2184.1899725675585,2127.4834220844873,2070.7773728286415,2014.0718777266875,1957.3669974288084,1900.6628017708974,1876.38433208649,1852.1058624020823,1827.827392717675,1803.5489230332673,1779.2704533488593,1757.4475783600099,1735.6247033711606,1713.801828382311,1691.9789533934618,1670.1560784046121,1648.3332034157627,1626.5103284269135,1604.687453438064,1582.8645784492146,1561.0417034603652,1539.2188284715157,1517.3959534826665,1495.5730784938169,1473.7502035049674,1451.9273285161182 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 1/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 1/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 2/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 2/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 2/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 3/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 3/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 3/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 4/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 4/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 4/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 5/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 5/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 5/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 6/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 6/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 6/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 7/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 7/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 7/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 8/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 8/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 8/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 9/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 9/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 9/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 +PV+Storage - Class 10/Advanced,2327.8831518363795,2379.8717367388026,2132.2203976176784,1884.575451951568,1791.910771116515,1699.2464975057674,1606.5815178358216,1513.9163328440684,1421.2607769967394,1348.282349239001,1275.3039212708547,1202.316141392257,1129.3377220897337,1056.3692971733344,1039.7171979961333,1023.0745181360694,1006.4318388906061,989.789160298642,973.1369459911472,956.4942756692194,939.8618106085222,923.2191512074778,906.5668787565285,889.9242287198533,873.2815809463085,856.638935612242,839.9864968916783,823.3438587823834,806.7117491736998 +PV+Storage - Class 10/Moderate,2327.8831518363795,2379.8717367388026,2252.414623424371,2079.7096821086666,2000.371777009577,1921.031834094471,1841.6896070234784,1762.3448080848443,1682.9970991289579,1620.337656836326,1557.6785603888445,1495.019823260245,1432.361459633362,1369.7034844474063,1345.9863663579222,1322.2696690655205,1298.5534101023634,1274.837607988279,1251.1222823013077,1227.4074537543768,1203.6931442787443,1179.9793771149123,1156.266176911807,1132.5535698351096,1108.8415836857475,1085.1302480296654,1061.4195943401542,1037.7096561541832,1014.0004692443575 +PV+Storage - Class 10/Conservative,2327.8831518363795,2379.8717367388026,2404.643759218625,2355.254410688171,2280.5390911029713,2205.824312843176,2131.1101330695838,2056.396617284392,1981.683840910366,1941.9908485877238,1902.2978562650812,1862.6048639424394,1822.9118716197966,1783.2188792971538,1759.649732899264,1736.0805865013742,1712.5114401034843,1688.9422937055945,1665.3731473077046,1641.8040009098147,1618.2348545119248,1594.6657081140352,1571.0965617161453,1547.5274153182556,1523.9582689203658,1500.3891225224756,1476.8199761245858,1453.250829726696,1429.6816833288055 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/TechLife/df_pv_cost.csv b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/TechLife/df_pv_cost.csv index 999c475..e068833 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/TechLife/df_pv_cost.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/TechLife/df_pv_cost.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 1/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 1/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 2/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 2/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 2/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 3/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 3/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 3/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 4/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 4/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 4/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 5/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 5/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 5/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 6/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 6/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 6/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 7/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 7/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 7/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 8/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 8/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 8/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 9/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 9/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 9/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 -PV+Storage - Class 10/Advanced,1245.8150824114007,1325.3351940546816,1270.3420831490298,1215.348972243378,1160.3558613377263,1105.3627504320746,1050.3696395264228,995.3765286207712,940.3834177151194,885.3903068094677,830.397195903816,775.4040849981643,720.4109740925126,665.4178631868608,610.4247522812087,603.2542206196656,596.0836889581224,588.9131572965792,581.7426256350361,574.5720939734929,567.4015623119498,560.2310306504066,553.0604989888633,545.8899673273202,538.7194356657769,531.5489040042338,524.3783723426907,517.2078406811474,510.0373090196043,502.86677735806063 -PV+Storage - Class 10/Moderate,1245.8150824114007,1325.3351940546816,1284.9483483455851,1244.5615026364892,1204.1746569273928,1163.7878112182964,1123.4009655092004,1083.014119800104,1042.6272740910078,1002.2404283819116,961.8535826728153,921.4667369637191,881.0798912546228,840.6930455455265,800.3061998364296,787.6474366660815,774.9886734957335,762.3299103253854,749.6711471550374,737.0123839846892,724.3536208143413,711.6948576439933,699.0360944736451,686.3773313032972,673.718568132949,661.059804962601,648.401041792253,635.7422786219049,623.083515451557,610.4247522812087 -PV+Storage - Class 10/Conservative,1245.8150824114007,1325.3351940546816,1305.1586089604816,1284.9820238662817,1264.805438772082,1244.628853677882,1224.4522685836823,1204.2756834894824,1184.0990983952827,1163.9225133010827,1143.7459282068828,1123.5693431126829,1103.392758018483,1083.2161729242832,1063.0395878300826,1045.5240286305059,1028.0084694309292,1010.4929102313522,992.9773510317754,975.4617918321985,957.9462326326217,940.4306734330447,922.915114233468,905.3995550338911,887.8839958343142,870.3684366347373,852.8528774351606,835.3373182355837,817.8217590360068,800.3061998364296 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 1/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 1/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 2/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 2/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 2/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 3/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 3/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 3/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 4/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 4/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 4/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 5/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 5/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 5/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 6/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 6/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 6/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 7/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 7/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 7/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 8/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 8/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 8/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 9/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 9/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 9/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 +PV+Storage - Class 10/Advanced,1366.5982035504765,1434.7920718886025,1365.999016125727,1297.2059603628513,1228.4129045999755,1159.6198488370994,1090.8267930742236,1022.0337373113477,953.2406815484718,884.4476257855958,815.6545700227201,746.8615142598442,678.0684584969681,609.2754027340927,601.5310327174527,593.7866627008128,586.0422926841729,578.297922667533,570.553552650893,562.8091826342531,555.0648126176133,547.3204426009733,539.5760725843334,531.8317025676935,524.0873325510535,516.3429625344136,508.5985925177737,500.8542225011337,493.10985248449356 +PV+Storage - Class 10/Moderate,1366.5982035504765,1434.7920718886025,1378.9221118664218,1323.0521518442406,1267.1821918220596,1211.3122317998786,1155.4422717776977,1099.5723117555167,1043.7023517333357,987.8323917111547,931.962431688974,876.0924716667931,820.2225116446122,764.3525516224314,750.6807416965421,737.0089317706528,723.3371218447636,709.6653119188743,695.993501992985,682.3216920670957,668.6498821412065,654.9780722153171,641.3062622894279,627.6344523635387,613.9626424376493,600.2908325117601,586.6190225858707,572.9472126599815,559.2754027340927 +PV+Storage - Class 10/Conservative,1366.5982035504765,1434.7920718886025,1398.4020480411775,1362.0120241937525,1325.6220003463272,1289.2319764989024,1252.841952651477,1216.451928804052,1180.0619049566264,1143.6718811092014,1107.281857261776,1070.891833414351,1034.5018095669252,998.1117857194995,979.1945034463618,960.277221173224,941.359938900086,922.4426566269483,903.5253743538105,884.6080920806728,865.6908098075351,846.7735275343971,827.8562452612592,808.9389629881215,790.0216807149837,771.1043984418459,752.187116168708,733.2698338955703,714.3525516224314 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/TechLife/df_pvcf.csv b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/TechLife/df_pvcf.csv new file mode 100644 index 0000000..19f431d --- /dev/null +++ b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/TechLife/df_pvcf.csv @@ -0,0 +1,31 @@ +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,0.3163010642353494,0.3194221984203862,0.322543332605423,0.3256644667904598,0.3287856009754966,0.3319067351605334,0.33502786934557016,0.33814900353060695,0.34127013771564374,0.34439127190068053,0.3475124060857173,0.3506335402707541,0.3537546744557909,0.3568758086408277,0.35813848246879754,0.3594011562967674,0.36066383012473724,0.3619265039527071,0.36318917778067694,0.3644518516086468,0.36571452543661664,0.3669771992645865,0.36823987309255635,0.3695025469205262,0.37076522074849605,0.3720278945764659,0.37329056840443575,0.3745532422324056,0.3758159160603752 +PV+Storage - Class 1/Moderate,0.31495213903699626,0.3167243480236799,0.3184965570103635,0.3202687659970471,0.32204097498373074,0.32381318397041436,0.325585392957098,0.3273576019437816,0.3291298109304652,0.33090201991714885,0.33267422890383247,0.3344464378905161,0.3362186468771997,0.33799085586388306,0.33924985271567937,0.3405088495674757,0.341767846419272,0.3430268432710683,0.3442858401228646,0.34554483697466093,0.34680383382645724,0.34806283067825355,0.34932182753004987,0.3505808243818462,0.3518398212336425,0.3530988180854388,0.3543578149372351,0.35561681178903143,0.3568758086408277 +PV+Storage - Class 1/Conservative,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31317993005031264,0.31483399177121735,0.31648805349212206,0.31814211521302677,0.3197961769339315,0.3214502386548362,0.3231043003757409,0.3247583620966456,0.3264124238175503,0.328066485538455,0.32972054725935973,0.33137460898026444,0.33302867070116915,0.33468273242207386,0.33633679414297857,0.33799085586388306 +PV+Storage - Class 2/Advanced,0.30596948724248807,0.3089594755514747,0.3119494638604613,0.3149394521694479,0.3179294404784345,0.32091942878742113,0.32390941709640775,0.32689940540539436,0.329889393714381,0.3328793820233676,0.3358693703323542,0.3388593586413408,0.3418493469503274,0.34483933525931415,0.34608840615670666,0.3473374770540992,0.3485865479514917,0.3498356188488842,0.3510846897462767,0.3523337606436692,0.35358283154106174,0.35483190243845425,0.35608097333584676,0.3573300442332393,0.3585791151306318,0.3598281860280243,0.3610772569254168,0.3623263278228093,0.3635753987202017 +PV+Storage - Class 2/Moderate,0.304672094613403,0.30636469029330454,0.3080572859732061,0.30974988165310763,0.31144247733300917,0.3131350730129107,0.31482766869281226,0.3165202643727138,0.31821286005261534,0.3199054557325169,0.32159805141241843,0.32329064709231997,0.3249832427722215,0.32667583845212333,0.3278867382392694,0.32909763802641545,0.3303085378135615,0.33151943760070757,0.3327303373878536,0.3339412371749997,0.33515213696214574,0.3363630367492918,0.33757393653643786,0.3387848363235839,0.33999573611073,0.34120663589787603,0.3424175356850221,0.34362843547216815,0.34483933525931415 +PV+Storage - Class 2/Conservative,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30297949893350146,0.30455925490140956,0.30613901086931766,0.30771876683722577,0.30929852280513387,0.31087827877304197,0.3124580347409501,0.3140377907088582,0.3156175466767663,0.3171973026446744,0.3187770586125825,0.3203568145804906,0.3219365705483987,0.3235163265163068,0.3250960824842149,0.32667583845212333 +PV+Storage - Class 3/Advanced,0.2915244362124126,0.29450992461701886,0.29749541302162513,0.3004809014262314,0.3034663898308377,0.30645187823544395,0.3094373666400502,0.3124228550446565,0.3154083434492628,0.31839383185386905,0.3213793202584753,0.3243648086630816,0.32735029706768787,0.33033578547229403,0.3313965155987656,0.33245724572523716,0.3335179758517087,0.3345787059781803,0.33563943610465186,0.3367001662311234,0.337760896357595,0.33882162648406655,0.3398823566105381,0.3409430867370097,0.34200381686348125,0.3430645469899528,0.3441252771164244,0.34518600724289594,0.34624673736936756 +PV+Storage - Class 3/Moderate,0.29024488148558486,0.2919508151633634,0.29365674884114196,0.2953626825189205,0.29706861619669905,0.2987745498744776,0.30048048355225615,0.3021864172300347,0.30389235090781325,0.3055982845855918,0.30730421826337034,0.3090101519411489,0.31071608561892744,0.3124220192967057,0.3136162703750783,0.31481052145345084,0.3160047725318234,0.317199023610196,0.31839327468856854,0.3195875257669411,0.32078177684531367,0.32197602792368624,0.3231702790020588,0.32436453008043137,0.32555878115880393,0.3267530322371765,0.32794728331554907,0.32914153439392163,0.33033578547229403 +PV+Storage - Class 3/Conservative,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.2885389478078063,0.29013115257373295,0.2917233573396596,0.29331556210558624,0.2949077668715129,0.2964999716374395,0.29809217640336616,0.2996843811692928,0.30127658593521944,0.3028687907011461,0.3044609954670727,0.30605320023299937,0.307645404998926,0.30923760976485265,0.3108298145307793,0.3124220192967057 +PV+Storage - Class 4/Advanced,0.2776562257671282,0.28060501407588345,0.28355380238463873,0.286502590693394,0.2894513790021493,0.29240016731090457,0.29534895561965985,0.2982977439284151,0.3012465322371704,0.3041953205459257,0.30714410885468096,0.31009289716343624,0.3130416854721915,0.315990473780947,0.3169010371922204,0.3178116006034938,0.31872216401476716,0.31963272742604054,0.3205432908373139,0.3214538542485873,0.3223644176598607,0.32327498107113406,0.32418554448240744,0.3250961078936808,0.3260066713049542,0.3269172347162276,0.32782779812750096,0.32873836153877434,0.32964892495004744 +PV+Storage - Class 4/Moderate,0.2764029014184805,0.2780983653785881,0.27979382933869573,0.28148929329880334,0.28318475725891096,0.28488022121901857,0.2865756851791262,0.2882711491392338,0.2899666130993414,0.291662077059449,0.29335754101955663,0.29505300497966425,0.29674846893977186,0.2984439328998798,0.29961370229195095,0.3007834716840221,0.3019532410760932,0.30312301046816437,0.3042927798602355,0.30546254925230665,0.3066323186443778,0.30780208803644893,0.30897185742852007,0.3101416268205912,0.31131139621266235,0.3124811656047335,0.31365093499680463,0.31482070438887577,0.315990473780947 +PV+Storage - Class 4/Conservative,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2747074374583729,0.2762898704878067,0.27787230351724046,0.27945473654667424,0.281037169576108,0.2826196026055418,0.2842020356349756,0.2857844686644094,0.28736690169384316,0.28894933472327694,0.2905317677527107,0.2921142007821445,0.2936966338115783,0.29527906684101207,0.29686149987044586,0.2984439328998798 +PV+Storage - Class 5/Advanced,0.26380732215278746,0.2666746967630739,0.2695420713733604,0.27240944598364686,0.2752768205939333,0.2781441952042198,0.28101156981450626,0.2838789444247927,0.2867463190350792,0.28961369364536566,0.2924810682556521,0.2953484428659386,0.29821581747622505,0.30108319208651146,0.3018861750841441,0.30268915808177677,0.3034921410794094,0.30429512407704207,0.3050981070746747,0.30590109007230737,0.30670407306994,0.30750705606757267,0.3083100390652053,0.30911302206283797,0.3099160050604706,0.3107189880581033,0.3115219710557359,0.3123249540533686,0.31312793705100117 +PV+Storage - Class 5/Moderate,0.2625896364377628,0.2642393253330246,0.26588901422828637,0.26753870312354816,0.26918839201880995,0.27083808091407174,0.27248776980933354,0.2741374587045953,0.2757871475998571,0.2774368364951189,0.2790865253903807,0.2807362142856425,0.2823859031809043,0.28403559207616635,0.2851720987435227,0.286308605410879,0.2874451120782353,0.28858161874559163,0.28971812541294795,0.29085463208030427,0.2919911387476606,0.2931276454150169,0.2942641520823732,0.29540065874972954,0.29653716541708586,0.2976736720844422,0.2988101787517985,0.2999466854191548,0.30108319208651146 +PV+Storage - Class 5/Conservative,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.260939947542501,0.2624796571780787,0.2640193668136564,0.2655590764492341,0.2670987860848118,0.2686384957203895,0.2701782053559672,0.2717179149915449,0.2732576246271226,0.2747973342627003,0.276337043898278,0.2778767535338557,0.2794164631694334,0.2809561728050111,0.2824958824405888,0.28403559207616635 +PV+Storage - Class 6/Advanced,0.2501679643957954,0.2529549925300853,0.2557420206643752,0.25852904879866506,0.26131607693295494,0.2641031050672448,0.2668901332015347,0.2696771613358246,0.27246418947011447,0.27525121760440435,0.27803824573869423,0.2808252738729841,0.283612302007274,0.2863993301415639,0.28709651636638006,0.28779370259119624,0.2884908888160124,0.2891880750408286,0.2898852612656448,0.29058244749046097,0.29127963371527715,0.29197681994009334,0.2926740061649095,0.2933711923897257,0.2940683786145419,0.29476556483935806,0.29546275106417424,0.2961599372889904,0.29685712351380666 +PV+Storage - Class 6/Moderate,0.24898509531014731,0.2505892543587891,0.25219341340743084,0.2537975724560726,0.25540173150471435,0.2570058905533561,0.25861004960199785,0.2602142086506396,0.26181836769928135,0.2634225267479231,0.26502668579656485,0.2666308448452066,0.26823500389384836,0.26983916294249016,0.2709431740890951,0.2720471852357,0.2731511963823049,0.2742552075289098,0.2753592186755147,0.2764632298221196,0.27756724096872454,0.27867125211532945,0.27977526326193436,0.28087927440853927,0.2819832855551442,0.2830872967017491,0.284191307848354,0.2852953189949589,0.2863993301415639 +PV+Storage - Class 6/Conservative,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.24738093626150556,0.2488781513735712,0.25037536648563685,0.2518725815977025,0.2533697967097681,0.25486701182183374,0.2563642269338994,0.257861442045965,0.25935865715803064,0.26085587227009627,0.2623530873821619,0.26385030249422753,0.26534751760629316,0.2668447327183588,0.2683419478304244,0.26983916294249016 +PV+Storage - Class 7/Advanced,0.23732722966705613,0.24003207341619803,0.24273691716533993,0.24544176091448183,0.24814660466362373,0.25085144841276563,0.2535562921619075,0.2562611359110494,0.25896597966019125,0.2616708234093331,0.264375667158475,0.26708051090761686,0.26978535465675874,0.27249019840590066,0.27309397605227376,0.27369775369864685,0.27430153134501994,0.27490530899139304,0.27550908663776613,0.2761128642841392,0.2767166419305123,0.2773204195768854,0.2779241972232585,0.2785279748696316,0.2791317525160047,0.2797355301623778,0.2803393078087509,0.280943085455124,0.28154686310149707 +PV+Storage - Class 7/Moderate,0.2361866570351548,0.23775092815239535,0.2393151992696359,0.24087947038687646,0.24244374150411702,0.24400801262135757,0.24557228373859813,0.24713655485583869,0.24870082597307924,0.2502650970903198,0.25182936820756036,0.2533936393248009,0.25495791044204147,0.25652218155928197,0.2575867160157232,0.2586512504721644,0.25971578492860564,0.26078031938504687,0.2618448538414881,0.2629093882979293,0.26397392275437054,0.26503845721081176,0.266102991667253,0.2671675261236942,0.26823206058013543,0.26929659503657666,0.2703611294930179,0.2714256639494591,0.27249019840590066 +PV+Storage - Class 7/Conservative,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23462238591791423,0.23608237229400542,0.2375423586700966,0.23900234504618778,0.24046233142227896,0.24192231779837015,0.24338230417446133,0.2448422905505525,0.2463022769266437,0.24776226330273488,0.24922224967882606,0.25068223605491724,0.2521422224310084,0.2536022088070996,0.2550621951831908,0.25652218155928197 +PV+Storage - Class 8/Advanced,0.2281821505495731,0.23078390199455984,0.23338565343954656,0.2359874048845333,0.23858915632952002,0.24119090777450675,0.24379265921949347,0.2463944106644802,0.24899616210946693,0.25159791355445366,0.2541996649994404,0.25680141644442717,0.2594031678894139,0.2620049193344006,0.26258435664047414,0.26316379394654765,0.26374323125262117,0.2643226685586947,0.2649021058647682,0.2654815431708417,0.26606098047691523,0.26664041778298875,0.26721985508906226,0.2677992923951358,0.2683787297012093,0.2689581670072828,0.2695376043133563,0.27011704161942984,0.27069647892550364 +PV+Storage - Class 8/Moderate,0.22709348720429637,0.22860657530400635,0.23011966340371634,0.23163275150342633,0.2331458396031363,0.2346589277028463,0.23617201580255628,0.23768510390226627,0.23919819200197626,0.24071128010168624,0.24222436820139623,0.24373745630110621,0.2452505444008162,0.24676363250052624,0.2477797182894512,0.24879580407837615,0.2498118898673011,0.25082797565622605,0.25184406144515104,0.252860147234076,0.253876233023001,0.254892318811926,0.25590840460085096,0.25692449038977594,0.2579405761787009,0.2589566619676259,0.2599727477565509,0.26098883354547586,0.2620049193344006 +PV+Storage - Class 8/Conservative,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.22558039910458638,0.2269926146643157,0.228404830224045,0.22981704578377432,0.23122926134350363,0.23264147690323295,0.23405369246296226,0.23546590802269157,0.23687812358242089,0.2382903391421502,0.2397025547018795,0.24111477026160882,0.24252698582133814,0.24393920138106745,0.24535141694079676,0.24676363250052624 +PV+Storage - Class 9/Advanced,0.21713140838524053,0.21963875915778158,0.22214610993032263,0.22465346070286368,0.22716081147540473,0.22966816224794578,0.23217551302048683,0.23468286379302788,0.23719021456556894,0.23969756533810999,0.24220491611065104,0.2447122668831921,0.24721961765573314,0.24972696842827422,0.25024842847540524,0.25076988852253623,0.25129134856966723,0.2518128086167982,0.2523342686639292,0.2528557287110602,0.2533771887581912,0.2538986488053222,0.2544201088524532,0.2549415688995842,0.2554630289467152,0.2559844889938462,0.2565059490409772,0.25702740908810817,0.2575488691352394 +PV+Storage - Class 9/Moderate,0.21608721792621363,0.21755037823972778,0.21901353855324193,0.22047669886675608,0.22193985918027023,0.22340301949378438,0.22486617980729853,0.22632934012081268,0.22779250043432683,0.22925566074784098,0.23071882106135513,0.23218198137486928,0.23364514168838343,0.23510830200189767,0.2360828797636561,0.23705745752541454,0.23803203528717298,0.23900661304893142,0.23998119081068986,0.2409557685724483,0.24193034633420674,0.24290492409596517,0.2438795018577236,0.24485407961948205,0.2458286573812405,0.24680323514299893,0.24777781290475737,0.2487523906665158,0.24972696842827422 +PV+Storage - Class 9/Conservative,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.21462405761269948,0.2159896739053127,0.21735529019792593,0.21872090649053916,0.22008652278315238,0.2214521390757656,0.22281775536837883,0.22418337166099206,0.22554898795360528,0.2269146042462185,0.22828022053883174,0.22964583683144496,0.23101145312405819,0.2323770694166714,0.23374268570928464,0.23510830200189767 +PV+Storage - Class 10/Advanced,0.1992360535776035,0.20159828588854806,0.20396051819949262,0.2063227505104372,0.20868498282138176,0.21104721513232633,0.2134094474432709,0.21577167975421546,0.21813391206516003,0.2204961443761046,0.22285837668704916,0.22522060899799373,0.2275828413089383,0.22994507361988278,0.23036530774655664,0.2307855418732305,0.23120577599990436,0.2316260101265782,0.23204624425325207,0.23246647837992593,0.23288671250659979,0.23330694663327364,0.2337271807599475,0.23414741488662136,0.23456764901329522,0.23498788313996907,0.23540811726664293,0.2358283513933168,0.2362485855199907 +PV+Storage - Class 10/Moderate,0.19825019798609134,0.19962657470552375,0.20100295142495617,0.20237932814438858,0.203755704863821,0.2051320815832534,0.20650845830268583,0.20788483502211824,0.20926121174155066,0.21063758846098307,0.2120139651804155,0.2133903418998479,0.21476671861928032,0.21614309533871287,0.2170632272241242,0.2179833591095355,0.21890349099494683,0.21982362288035814,0.22074375476576946,0.22166388665118078,0.2225840185365921,0.22350415042200342,0.22442428230741474,0.22534441419282605,0.22626454607823737,0.2271846779636487,0.22810480984906,0.22902494173447133,0.22994507361988278 +PV+Storage - Class 10/Conservative,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19687382126665892,0.19815843953812917,0.19944305780959942,0.20072767608106967,0.20201229435253992,0.20329691262401017,0.20458153089548042,0.20586614916695067,0.20715076743842092,0.20843538570989117,0.20972000398136142,0.21100462225283168,0.21228924052430193,0.21357385879577218,0.21485847706724243,0.21614309533871287 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/TechLife/df_tc.csv b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/TechLife/df_tc.csv index abc1f9b..d1545e7 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/TechLife/df_tc.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/TechLife/df_tc.csv @@ -1,31 +1,31 @@ -Tax Credit,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -10 year CRF/Advanced,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976 -10 year CRF/Moderate,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976 -10 year CRF/Conservative,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976,0.12055070504391976 -ITC Schedule - PV/*,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -ITC Schedule - Battery/*,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PTC/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PVD/Advanced,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889 -PVD/Moderate,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889 -PVD/Conservative,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889,0.8496249526956889 -PFF PV/Advanced,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439 -PFF PV/Moderate,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439 -PFF PV/Conservative,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439 -PFF Battery/Advanced,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439 -PFF Battery/Moderate,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439 -PFF Battery/Conservative,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439,1.0521229964666439 -Year (Advanced)/nan,2021,2022,2023,2024.0,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057 -2/nan,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035 -3/nan,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049 -4/nan,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633 -5/nan,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857 -6/nan,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478,0.6994083790164478 -Year (Moderate)/nan,2021,2022,2023,2024.0,2025,2026.0,2027,2028,2029,2030.0,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 -1/nan,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057,0.9421538022659057 -2/nan,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035,0.8876537871241035 -3/nan,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049,0.8363063906347049 -4/nan,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633,0.7879292457957633 -5/nan,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857,0.7423505348429857 +Tax Credit,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +10 year CRF/Advanced,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654 +10 year CRF/Moderate,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654 +10 year CRF/Conservative,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654,0.11978378279802654 +ITC Schedule - PV/*,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +ITC Schedule - Battery/*,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PTC/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PVD/Advanced,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527 +PVD/Moderate,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527 +PVD/Conservative,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527,0.8524081608522527 +PFF PV/Advanced,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908 +PFF PV/Moderate,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908 +PFF PV/Conservative,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908 +PFF Battery/Advanced,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908 +PFF Battery/Moderate,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908 +PFF Battery/Conservative,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908,1.0511582809003908 +Year (Advanced)/nan,2022,2023,2024,2025.0,2026,2027,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926 +2/nan,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906 +3/nan,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302 +4/nan,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391 +5/nan,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394 +6/nan,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551,0.7045602151889551 +Year (Moderate)/nan,2022,2023,2024,2025.0,2026,2027,2028,2029,2030,2031.0,2032.0,2033.0,2034.0,2035.0,2036.0,2037.0,2038.0,2039.0,2040.0,2041.0,2042.0,2043.0,2044.0,2045.0,2046.0,2047.0,2048.0,2049.0,2050.0 +1/nan,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926,0.9433069176995926 +2/nan,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906,0.889827940979906 +3/nan,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302,0.8393808522887302 +4/nan,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391,0.7917937645485391 +5/nan,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394,0.7469045354900394 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/TechLife/df_vom.csv b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/TechLife/df_vom.csv index 6b8da36..6575081 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/TechLife/df_vom.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/TechLife/df_vom.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 1/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 1/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 2/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 2/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 2/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 3/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 3/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 3/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 4/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 4/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 4/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 5/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 5/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 5/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 6/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 6/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 6/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 7/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 7/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 7/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 8/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 8/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 8/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 9/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 9/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 9/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 10/Advanced,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 10/Moderate,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 -PV+Storage - Class 10/Conservative,0,0,0,0.0,0,0.0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 1/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 1/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 2/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 2/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 2/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 3/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 3/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 3/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 4/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 4/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 4/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 5/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 5/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 5/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 6/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 6/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 6/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 7/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 7/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 7/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 8/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 8/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 8/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 9/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 9/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 9/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 10/Advanced,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 10/Moderate,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 +PV+Storage - Class 10/Conservative,0,0,0,0.0,0,0,0,0,0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/df_cff.csv b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/df_cff.csv index 1c07d2e..bd636ea 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/df_cff.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/df_cff.csv @@ -1,4 +1,4 @@ -Construction Finance Factor,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -CFF/Advanced,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064 -CFF/Moderate,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064 -CFF/Conservative,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064,1.036113855493064 +Construction Finance Factor,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +CFF/Advanced,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298 +CFF/Moderate,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298 +CFF/Conservative,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298,1.035828658038298 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/df_just_wacc.csv b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/df_just_wacc.csv index fb0d609..e0b0943 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/df_just_wacc.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/df_just_wacc.csv @@ -1,7 +1,7 @@ -WACC Type,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -WACC Nominal - Advanced,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249 -WACC Nominal - Moderate,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249 -WACC Nominal - Conservative,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249 -WACC Real - Advanced,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055 -WACC Real - Moderate,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055 -WACC Real - Conservative,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055 +WACC Type,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +WACC Nominal - Advanced,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633 +WACC Nominal - Moderate,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633 +WACC Nominal - Conservative,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633 +WACC Real - Advanced,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453 +WACC Real - Moderate,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453 +WACC Real - Conservative,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/df_wacc.csv b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/df_wacc.csv index 5bd9f4d..d29fcae 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/R&D/df_wacc.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/R&D/df_wacc.csv @@ -1,25 +1,25 @@ -WACC,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -Inflation Rate,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 -Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 -Calculated Interest Rate Real - Advanced,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Calculated Interest Rate Real - Moderate,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Calculated Interest Rate Real - Conservative,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 -Interest During Construction - Nominal,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065 -Rate of Return on Equity Nominal - Advanced,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088 -Rate of Return on Equity Nominal - Moderate,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088 -Rate of Return on Equity Nominal - Conservative,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088,0.088 -Calculated Rate of Return on Equity Real - Advanced,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662 -Calculated Rate of Return on Equity Real - Moderate,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662 -Calculated Rate of Return on Equity Real - Conservative,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662,0.06146341463414662 -Debt Fraction - Advanced,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741 -Debt Fraction - Moderate,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741 -Debt Fraction - Conservative,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741,0.738579913601741 -Tax Rate (Federal and State),0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574 -WACC Nominal - Advanced,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249 -WACC Nominal - Moderate,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249 -WACC Nominal - Conservative,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249,0.06139782867189249 -WACC Real - Advanced,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055 -WACC Real - Moderate,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055 -WACC Real - Conservative,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055,0.035510076753066055 +WACC,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +Inflation Rate,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025 +Interest Rate Nominal - Advanced,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Moderate,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Interest Rate Nominal - Conservative,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07 +Calculated Interest Rate Real - Advanced,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Moderate,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Calculated Interest Rate Real - Conservative,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505,0.043902439024390505 +Interest During Construction - Nominal,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065,0.065 +Rate of Return on Equity Nominal - Advanced,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085 +Rate of Return on Equity Nominal - Moderate,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085 +Rate of Return on Equity Nominal - Conservative,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085,0.085 +Calculated Rate of Return on Equity Real - Advanced,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371 +Calculated Rate of Return on Equity Real - Moderate,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371 +Calculated Rate of Return on Equity Real - Conservative,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371,0.05853658536585371 +Debt Fraction - Advanced,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671 +Debt Fraction - Moderate,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671 +Debt Fraction - Conservative,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671,0.754123303251671 +Tax Rate (Federal and State),0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574,0.2574 +WACC Nominal - Advanced,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633 +WACC Nominal - Moderate,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633 +WACC Nominal - Conservative,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633,0.06010035677323633 +WACC Real - Advanced,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453 +WACC Real - Moderate,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453 +WACC Real - Conservative,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453,0.03424425051047453 diff --git a/tests/data/Utility-Scale_PV-Plus-Battery/df_ncf.csv b/tests/data/Utility-Scale_PV-Plus-Battery/df_ncf.csv index 49d16d3..dc0ff4f 100644 --- a/tests/data/Utility-Scale_PV-Plus-Battery/df_ncf.csv +++ b/tests/data/Utility-Scale_PV-Plus-Battery/df_ncf.csv @@ -1,31 +1,31 @@ -tech_detail-scenario,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 -PV+Storage - Class 1/Advanced,0.3269730334985885,0.33009416768362526,0.33321530186866205,0.33633643605369884,0.33945757023873563,0.3425787044237724,0.3456998386088092,0.348820972793846,0.3519421069788828,0.3550632411639196,0.35818437534895636,0.36130550953399315,0.36442664371902994,0.36754777790406673,0.3706689120891035,0.37193158591707337,0.3731942597450432,0.3744569335730131,0.3757196074009829,0.3769822812289528,0.3782449550569226,0.3795076288848925,0.38077030271286233,0.3820329765408322,0.38329565036880203,0.3845583241967719,0.38582099802474173,0.3870836718527116,0.38834634568068144,0.389609019508651 -PV+Storage - Class 1/Moderate,0.3269730334985885,0.3287452424852721,0.3305174514719557,0.33228966045863934,0.33406186944532296,0.3358340784320066,0.3376062874186902,0.3393784964053738,0.34115070539205744,0.34292291437874106,0.3446951233654247,0.3464673323521083,0.3482395413387919,0.35001175032547555,0.3517839593121589,0.3530429561639552,0.3543019530157515,0.3555609498675478,0.35681994671934414,0.35807894357114045,0.35933794042293676,0.3605969372747331,0.3618559341265294,0.3631149309783257,0.364373927830122,0.3656329246819183,0.36689192153371464,0.36815091838551095,0.36940991523730726,0.3706689120891035 -PV+Storage - Class 1/Conservative,0.3269730334985885,0.3269730334985885,0.3269730334985885,0.3269730334985885,0.3269730334985885,0.3269730334985885,0.3269730334985885,0.3269730334985885,0.3269730334985885,0.3269730334985885,0.3269730334985885,0.3269730334985885,0.3269730334985885,0.3269730334985885,0.3269730334985885,0.3286270952194932,0.3302811569403979,0.3319352186613026,0.3335892803822073,0.335243342103112,0.33689740382401673,0.33855146554492144,0.34020552726582615,0.34185958898673086,0.34351365070763556,0.3451677124285403,0.346821774149445,0.3484758358703497,0.3501298975912544,0.3517839593121589 -PV+Storage - Class 2/Advanced,0.3167726023817773,0.3197625906907639,0.3227525789997505,0.32574256730873713,0.32873255561772374,0.33172254392671036,0.33471253223569697,0.3377025205446836,0.3406925088536702,0.3436824971626568,0.3466724854716434,0.34966247378063003,0.35265246208961665,0.35564245039860326,0.35863243870759,0.3598815096049825,0.361130580502375,0.3623796513997675,0.36362872229716003,0.36487779319455255,0.36612686409194506,0.36737593498933757,0.3686250058867301,0.3698740767841226,0.3711231476815151,0.3723722185789076,0.37362128947630013,0.37487036037369265,0.37611943127108516,0.37736850216847756 -PV+Storage - Class 2/Moderate,0.3167726023817773,0.31846519806167883,0.3201577937415804,0.3218503894214819,0.32354298510138346,0.325235580781285,0.32692817646118655,0.3286207721410881,0.33031336782098963,0.3320059635008912,0.3336985591807927,0.33539115486069426,0.3370837505405958,0.33877634622049735,0.34046894190039917,0.3416798416875452,0.3428907414746913,0.34410164126183734,0.3453125410489834,0.34652344083612946,0.3477343406232755,0.3489452404104216,0.35015614019756763,0.3513670399847137,0.35257793977185975,0.3537888395590058,0.35499973934615187,0.3562106391332979,0.357421538920444,0.35863243870759 -PV+Storage - Class 2/Conservative,0.3167726023817773,0.3167726023817773,0.3167726023817773,0.3167726023817773,0.3167726023817773,0.3167726023817773,0.3167726023817773,0.3167726023817773,0.3167726023817773,0.3167726023817773,0.3167726023817773,0.3167726023817773,0.3167726023817773,0.3167726023817773,0.3167726023817773,0.3183523583496854,0.3199321143175935,0.3215118702855016,0.3230916262534097,0.3246713822213178,0.3262511381892259,0.327830894157134,0.3294106501250421,0.3309904060929502,0.3325701620608583,0.3341499180287664,0.3357296739966745,0.33730942996458263,0.33888918593249073,0.34046894190039917 -PV+Storage - Class 3/Advanced,0.30233205125608215,0.3053175396606884,0.3083030280652947,0.31128851646990097,0.31427400487450724,0.3172594932791135,0.3202449816837198,0.32323047008832606,0.32621595849293233,0.3292014468975386,0.3321869353021449,0.33517242370675115,0.33815791211135743,0.3411434005159637,0.34412888892056986,0.34518961904704143,0.346250349173513,0.34731107929998456,0.3483718094264561,0.3494325395529277,0.35049326967939926,0.3515539998058708,0.3526147299323424,0.35367546005881395,0.3547361901852855,0.3557969203117571,0.35685765043822865,0.3579183805647002,0.3589791106911718,0.3600398408176434 -PV+Storage - Class 3/Moderate,0.30233205125608215,0.3040379849338607,0.30574391861163924,0.3074498522894178,0.30915578596719634,0.3108617196449749,0.31256765332275344,0.314273587000532,0.31597952067831053,0.3176854543560891,0.31939138803386763,0.3210973217116462,0.3228032553894247,0.3245091890672033,0.32621512274498154,0.3274093738233541,0.3286036249017267,0.32979787598009924,0.3309921270584718,0.3321863781368444,0.33338062921521694,0.3345748802935895,0.33576913137196207,0.33696338245033464,0.3381576335287072,0.33935188460707977,0.34054613568545233,0.3417403867638249,0.34293463784219747,0.34412888892056986 -PV+Storage - Class 3/Conservative,0.30233205125608215,0.30233205125608215,0.30233205125608215,0.30233205125608215,0.30233205125608215,0.30233205125608215,0.30233205125608215,0.30233205125608215,0.30233205125608215,0.30233205125608215,0.30233205125608215,0.30233205125608215,0.30233205125608215,0.30233205125608215,0.30233205125608215,0.3039242560220088,0.30551646078793543,0.30710866555386207,0.3087008703197887,0.31029307508571535,0.311885279851642,0.31347748461756864,0.3150696893834953,0.3166618941494219,0.31825409891534856,0.3198463036812752,0.32143850844720184,0.3230307132131285,0.3246229179790551,0.32621512274498154 -PV+Storage - Class 4/Advanced,0.28850054090664873,0.291449329215404,0.2943981175241593,0.29734690583291457,0.30029569414166984,0.3032444824504251,0.3061932707591804,0.3091420590679357,0.31209084737669096,0.31503963568544624,0.3179884239942015,0.3209372123029568,0.3238860006117121,0.32683478892046736,0.32978357722922286,0.33069414064049624,0.3316047040517696,0.332515267463043,0.3334258308743164,0.33433639428558976,0.33524695769686313,0.3361575211081365,0.3370680845194099,0.3379786479306833,0.33888921134195665,0.33979977475323003,0.3407103381645034,0.3416209015757768,0.34253146498705017,0.3434420283983233 -PV+Storage - Class 4/Moderate,0.28850054090664873,0.29019600486675634,0.29189146882686395,0.29358693278697157,0.2952823967470792,0.2969778607071868,0.2986733246672944,0.300368788627402,0.30206425258750963,0.30375971654761724,0.30545518050772485,0.30715064446783247,0.3088461084279401,0.3105415723880477,0.31223703634815564,0.3134068057402268,0.3145765751322979,0.31574634452436906,0.3169161139164402,0.31808588330851134,0.3192556527005825,0.3204254220926536,0.32159519148472476,0.3227649608767959,0.32393473026886704,0.3251044996609382,0.3262742690530093,0.32744403844508047,0.3286138078371516,0.32978357722922286 -PV+Storage - Class 4/Conservative,0.28850054090664873,0.28850054090664873,0.28850054090664873,0.28850054090664873,0.28850054090664873,0.28850054090664873,0.28850054090664873,0.28850054090664873,0.28850054090664873,0.28850054090664873,0.28850054090664873,0.28850054090664873,0.28850054090664873,0.28850054090664873,0.28850054090664873,0.2900829739360825,0.2916654069655163,0.2932478399949501,0.29483027302438386,0.29641270605381764,0.2979951390832514,0.2995775721126852,0.301160005142119,0.3027424381715528,0.30432487120098656,0.30590730423042034,0.3074897372598541,0.3090721702892879,0.3106546033187217,0.31223703634815564 -PV+Storage - Class 5/Advanced,0.27473305099077683,0.2776004256010633,0.28046780021134976,0.2833351748216362,0.2862025494319227,0.28906992404220916,0.2919372986524956,0.2948046732627821,0.29767204787306856,0.300539422483355,0.3034067970936415,0.30627417170392796,0.3091415463142144,0.3120089209245009,0.3148762955347873,0.31567927853241995,0.3164822615300526,0.31728524452768525,0.3180882275253179,0.31889121052295055,0.3196941935205832,0.32049717651821585,0.3213001595158485,0.32210314251348116,0.3229061255111138,0.32370910850874646,0.3245120915063791,0.32531507450401176,0.3261180575016444,0.326921040499277 -PV+Storage - Class 5/Moderate,0.27473305099077683,0.2763827398860386,0.2780324287813004,0.2796821176765622,0.281331806571824,0.2829814954670858,0.2846311843623476,0.28628087325760937,0.28793056215287116,0.28958025104813295,0.29122993994339474,0.29287962883865654,0.2945293177339183,0.2961790066291801,0.2978286955244422,0.2989652021917985,0.3001017088591548,0.30123821552651114,0.30237472219386746,0.3035112288612238,0.3046477355285801,0.3057842421959364,0.30692074886329274,0.30805725553064905,0.3091937621980054,0.3103302688653617,0.311466775532718,0.31260328220007433,0.31373978886743065,0.3148762955347873 -PV+Storage - Class 5/Conservative,0.27473305099077683,0.27473305099077683,0.27473305099077683,0.27473305099077683,0.27473305099077683,0.27473305099077683,0.27473305099077683,0.27473305099077683,0.27473305099077683,0.27473305099077683,0.27473305099077683,0.27473305099077683,0.27473305099077683,0.27473305099077683,0.27473305099077683,0.27627276062635453,0.27781247026193223,0.27935217989750993,0.28089188953308764,0.28243159916866534,0.28397130880424304,0.28551101843982074,0.28705072807539844,0.28859043771097614,0.29013014734655385,0.29166985698213155,0.29320956661770925,0.29474927625328695,0.29628898588886465,0.2978286955244422 -PV+Storage - Class 6/Advanced,0.2611740397097814,0.26396106784407125,0.26674809597836113,0.269535124112651,0.2723221522469409,0.2751091803812308,0.27789620851552066,0.28068323664981054,0.2834702647841004,0.2862572929183903,0.2890443210526802,0.29183134918697007,0.29461837732125995,0.29740540545554983,0.3001924335898397,0.3008896198146559,0.3015868060394721,0.30228399226428826,0.30298117848910444,0.3036783647139206,0.3043755509387368,0.305072737163553,0.30576992338836917,0.30646710961318535,0.30716429583800153,0.3078614820628177,0.3085586682876339,0.3092558545124501,0.30995304073726626,0.3106502269620825 -PV+Storage - Class 6/Moderate,0.2611740397097814,0.2627781987584232,0.2643823578070649,0.2659865168557067,0.26759067590434843,0.2691948349529902,0.27079899400163193,0.2724031530502737,0.27400731209891543,0.2756114711475572,0.27721563019619894,0.2788197892448407,0.28042394829348244,0.2820281073421242,0.283632266390766,0.2847362775373709,0.2858402886839758,0.28694429983058073,0.28804831097718564,0.28915232212379055,0.29025633327039546,0.29136034441700037,0.2924643555636053,0.2935683667102102,0.2946723778568151,0.29577638900342,0.2968804001500249,0.29798441129662984,0.29908842244323475,0.3001924335898397 -PV+Storage - Class 6/Conservative,0.2611740397097814,0.2611740397097814,0.2611740397097814,0.2611740397097814,0.2611740397097814,0.2611740397097814,0.2611740397097814,0.2611740397097814,0.2611740397097814,0.2611740397097814,0.2611740397097814,0.2611740397097814,0.2611740397097814,0.2611740397097814,0.2611740397097814,0.26267125482184706,0.2641684699339127,0.2656656850459783,0.26716290015804395,0.2686601152701096,0.2701573303821752,0.27165454549424084,0.27315176060630647,0.2746489757183721,0.27614619083043773,0.27764340594250336,0.279140621054569,0.2806378361666346,0.28213505127870026,0.283632266390766 -PV+Storage - Class 7/Advanced,0.2484154893661901,0.251120333115332,0.25382517686447387,0.2565300206136158,0.25923486436275767,0.2619397081118996,0.26464455186104147,0.26734939561018334,0.2700542393593252,0.2727590831084671,0.27546392685760895,0.2781687706067508,0.2808736143558927,0.28357845810503457,0.2862833018541765,0.2868870795005496,0.2874908571469227,0.2880946347932958,0.28869841243966887,0.28930219008604197,0.28990596773241506,0.29050974537878815,0.29111352302516125,0.29171730067153434,0.29232107831790743,0.29292485596428053,0.2935286336106536,0.2941324112570267,0.2947361889033998,0.2953399665497729 -PV+Storage - Class 7/Moderate,0.2484154893661901,0.24997976048343065,0.2515440316006712,0.25310830271791174,0.2546725738351523,0.25623684495239285,0.2578011160696334,0.25936538718687396,0.2609296583041145,0.2624939294213551,0.26405820053859563,0.2656224716558362,0.26718674277307675,0.2687510138903173,0.2703152850075578,0.27137981946399903,0.27244435392044025,0.2735088883768815,0.2745734228333227,0.2756379572897639,0.27670249174620515,0.27776702620264637,0.2788315606590876,0.2798960951155288,0.28096062957197004,0.28202516402841127,0.2830896984848525,0.2841542329412937,0.28521876739773494,0.2862833018541765 -PV+Storage - Class 7/Conservative,0.2484154893661901,0.2484154893661901,0.2484154893661901,0.2484154893661901,0.2484154893661901,0.2484154893661901,0.2484154893661901,0.2484154893661901,0.2484154893661901,0.2484154893661901,0.2484154893661901,0.2484154893661901,0.2484154893661901,0.2484154893661901,0.2484154893661901,0.24987547574228128,0.25133546211837243,0.2527954484944636,0.2542554348705548,0.255715421246646,0.25717540762273716,0.25863539399882834,0.2600953803749195,0.2615553667510107,0.2630153531271019,0.2644753395031931,0.26593532587928426,0.26739531225537544,0.2688552986314666,0.2703152850075578 -PV+Storage - Class 8/Advanced,0.23937350255286224,0.24197525399784897,0.2445770054428357,0.24717875688782243,0.24978050833280915,0.2523822597777959,0.2549840112227826,0.25758576266776934,0.26018751411275604,0.2627892655577428,0.2653910170027295,0.26799276844771625,0.270594519892703,0.27319627133768976,0.27579802278267646,0.27637746008874997,0.2769568973948235,0.277536334700897,0.2781157720069705,0.27869520931304403,0.27927464661911755,0.27985408392519107,0.2804335212312646,0.2810129585373381,0.2815923958434116,0.28217183314948513,0.28275127045555865,0.28333070776163216,0.2839101450677057,0.28448958237377947 -PV+Storage - Class 8/Moderate,0.23937350255286224,0.24088659065257223,0.24239967875228222,0.2439127668519922,0.2454258549517022,0.24693894305141217,0.24845203115112216,0.24996511925083215,0.2514782073505421,0.2529912954502521,0.2545043835499621,0.2560174716496721,0.25753055974938205,0.25904364784909206,0.2605567359488021,0.26157282173772706,0.262588907526652,0.26360499331557696,0.2646210791045019,0.26563716489342687,0.26665325068235185,0.26766933647127683,0.2686854222602018,0.2697015080491268,0.2707175938380518,0.27173367962697675,0.27274976541590173,0.2737658512048267,0.2747819369937517,0.27579802278267646 -PV+Storage - Class 8/Conservative,0.23937350255286224,0.23937350255286224,0.23937350255286224,0.23937350255286224,0.23937350255286224,0.23937350255286224,0.23937350255286224,0.23937350255286224,0.23937350255286224,0.23937350255286224,0.23937350255286224,0.23937350255286224,0.23937350255286224,0.23937350255286224,0.23937350255286224,0.24078571811259156,0.24219793367232087,0.24361014923205018,0.2450223647917795,0.2464345803515088,0.24784679591123812,0.24925901147096743,0.2506712270306967,0.25208344259042603,0.25349565815015535,0.25490787370988466,0.25632008926961397,0.2577323048293433,0.2591445203890726,0.2605567359488021 -PV+Storage - Class 9/Advanced,0.22841716106097534,0.2309245118335164,0.23343186260605744,0.2359392133785985,0.23844656415113955,0.2409539149236806,0.24346126569622165,0.2459686164687627,0.24847596724130375,0.25098331801384477,0.2534906687863858,0.25599801955892687,0.2585053703314679,0.26101272110400897,0.2635200718765501,0.26404153192368107,0.26456299197081207,0.26508445201794306,0.26560591206507406,0.26612737211220505,0.26664883215933605,0.26717029220646704,0.26769175225359804,0.26821321230072903,0.26873467234786,0.269256132394991,0.269777592442122,0.270299052489253,0.270820512536384,0.2713419725835152 -PV+Storage - Class 9/Moderate,0.22841716106097534,0.2298803213744895,0.23134348168800364,0.2328066420015178,0.23426980231503194,0.2357329626285461,0.23719612294206024,0.2386592832555744,0.24012244356908855,0.2415856038826027,0.24304876419611685,0.244511924509631,0.24597508482314515,0.2474382451366593,0.24890140545017353,0.24987598321193197,0.2508505609736904,0.2518251387354488,0.2527997164972073,0.2537742942589657,0.25474887202072416,0.25572344978248257,0.25669802754424104,0.25767260530599945,0.2586471830677579,0.2596217608295163,0.2605963385912748,0.2615709163530332,0.26254549411479167,0.2635200718765501 -PV+Storage - Class 9/Conservative,0.22841716106097534,0.22841716106097534,0.22841716106097534,0.22841716106097534,0.22841716106097534,0.22841716106097534,0.22841716106097534,0.22841716106097534,0.22841716106097534,0.22841716106097534,0.22841716106097534,0.22841716106097534,0.22841716106097534,0.22841716106097534,0.22841716106097534,0.22978277735358857,0.2311483936462018,0.23251400993881502,0.23387962623142824,0.23524524252404147,0.2366108588166547,0.23797647510926792,0.23934209140188115,0.24070770769449437,0.2420733239871076,0.24343894027972082,0.24480455657233405,0.24617017286494727,0.2475357891575605,0.24890140545017353 -PV+Storage - Class 10/Advanced,0.21066692471493478,0.21302915702587935,0.21539138933682392,0.21775362164776849,0.22011585395871305,0.22247808626965762,0.2248403185806022,0.22720255089154676,0.22956478320249132,0.2319270155134359,0.23428924782438046,0.23665148013532503,0.2390137124462696,0.24137594475721416,0.24373817706815865,0.2441584111948325,0.24457864532150636,0.24499887944818022,0.24541911357485408,0.24583934770152793,0.2462595818282018,0.24667981595487565,0.2471000500815495,0.24752028420822336,0.24794051833489722,0.24836075246157108,0.24878098658824493,0.2492012207149188,0.24962145484159265,0.25004168896826656 -PV+Storage - Class 10/Moderate,0.21066692471493478,0.2120433014343672,0.2134196781537996,0.21479605487323203,0.21617243159266444,0.21754880831209686,0.21892518503152927,0.2203015617509617,0.2216779384703941,0.22305431518982652,0.22443069190925893,0.22580706862869135,0.22718344534812376,0.22855982206755618,0.22993619878698873,0.23085633067240005,0.23177646255781137,0.2326965944432227,0.233616726328634,0.23453685821404532,0.23545699009945664,0.23637712198486796,0.23729725387027928,0.2382173857556906,0.23913751764110192,0.24005764952651323,0.24097778141192455,0.24189791329733587,0.2428180451827472,0.24373817706815865 -PV+Storage - Class 10/Conservative,0.21066692471493478,0.21066692471493478,0.21066692471493478,0.21066692471493478,0.21066692471493478,0.21066692471493478,0.21066692471493478,0.21066692471493478,0.21066692471493478,0.21066692471493478,0.21066692471493478,0.21066692471493478,0.21066692471493478,0.21066692471493478,0.21066692471493478,0.21195154298640503,0.21323616125787528,0.21452077952934553,0.21580539780081578,0.21709001607228604,0.21837463434375629,0.21965925261522654,0.22094387088669679,0.22222848915816704,0.2235131074296373,0.22479772570110754,0.2260823439725778,0.22736696224404804,0.2286515805155183,0.22993619878698873 +tech_detail-scenario,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050 +PV+Storage - Class 1/Advanced,0.33009416768362526,0.33321530186866205,0.33633643605369884,0.33945757023873563,0.3425787044237724,0.3456998386088092,0.348820972793846,0.3519421069788828,0.3550632411639196,0.35818437534895636,0.36130550953399315,0.36442664371902994,0.36754777790406673,0.3706689120891035,0.37193158591707337,0.3731942597450432,0.3744569335730131,0.3757196074009829,0.3769822812289528,0.3782449550569226,0.3795076288848925,0.38077030271286233,0.3820329765408322,0.38329565036880203,0.3845583241967719,0.38582099802474173,0.3870836718527116,0.38834634568068144,0.389609019508651 +PV+Storage - Class 1/Moderate,0.3287452424852721,0.3305174514719557,0.33228966045863934,0.33406186944532296,0.3358340784320066,0.3376062874186902,0.3393784964053738,0.34115070539205744,0.34292291437874106,0.3446951233654247,0.3464673323521083,0.3482395413387919,0.35001175032547555,0.3517839593121589,0.3530429561639552,0.3543019530157515,0.3555609498675478,0.35681994671934414,0.35807894357114045,0.35933794042293676,0.3605969372747331,0.3618559341265294,0.3631149309783257,0.364373927830122,0.3656329246819183,0.36689192153371464,0.36815091838551095,0.36940991523730726,0.3706689120891035 +PV+Storage - Class 1/Conservative,0.3269730334985885,0.3269730334985885,0.3269730334985885,0.3269730334985885,0.3269730334985885,0.3269730334985885,0.3269730334985885,0.3269730334985885,0.3269730334985885,0.3269730334985885,0.3269730334985885,0.3269730334985885,0.3269730334985885,0.3269730334985885,0.3286270952194932,0.3302811569403979,0.3319352186613026,0.3335892803822073,0.335243342103112,0.33689740382401673,0.33855146554492144,0.34020552726582615,0.34185958898673086,0.34351365070763556,0.3451677124285403,0.346821774149445,0.3484758358703497,0.3501298975912544,0.3517839593121589 +PV+Storage - Class 2/Advanced,0.3197625906907639,0.3227525789997505,0.32574256730873713,0.32873255561772374,0.33172254392671036,0.33471253223569697,0.3377025205446836,0.3406925088536702,0.3436824971626568,0.3466724854716434,0.34966247378063003,0.35265246208961665,0.35564245039860326,0.35863243870759,0.3598815096049825,0.361130580502375,0.3623796513997675,0.36362872229716003,0.36487779319455255,0.36612686409194506,0.36737593498933757,0.3686250058867301,0.3698740767841226,0.3711231476815151,0.3723722185789076,0.37362128947630013,0.37487036037369265,0.37611943127108516,0.37736850216847756 +PV+Storage - Class 2/Moderate,0.31846519806167883,0.3201577937415804,0.3218503894214819,0.32354298510138346,0.325235580781285,0.32692817646118655,0.3286207721410881,0.33031336782098963,0.3320059635008912,0.3336985591807927,0.33539115486069426,0.3370837505405958,0.33877634622049735,0.34046894190039917,0.3416798416875452,0.3428907414746913,0.34410164126183734,0.3453125410489834,0.34652344083612946,0.3477343406232755,0.3489452404104216,0.35015614019756763,0.3513670399847137,0.35257793977185975,0.3537888395590058,0.35499973934615187,0.3562106391332979,0.357421538920444,0.35863243870759 +PV+Storage - Class 2/Conservative,0.3167726023817773,0.3167726023817773,0.3167726023817773,0.3167726023817773,0.3167726023817773,0.3167726023817773,0.3167726023817773,0.3167726023817773,0.3167726023817773,0.3167726023817773,0.3167726023817773,0.3167726023817773,0.3167726023817773,0.3167726023817773,0.3183523583496854,0.3199321143175935,0.3215118702855016,0.3230916262534097,0.3246713822213178,0.3262511381892259,0.327830894157134,0.3294106501250421,0.3309904060929502,0.3325701620608583,0.3341499180287664,0.3357296739966745,0.33730942996458263,0.33888918593249073,0.34046894190039917 +PV+Storage - Class 3/Advanced,0.3053175396606884,0.3083030280652947,0.31128851646990097,0.31427400487450724,0.3172594932791135,0.3202449816837198,0.32323047008832606,0.32621595849293233,0.3292014468975386,0.3321869353021449,0.33517242370675115,0.33815791211135743,0.3411434005159637,0.34412888892056986,0.34518961904704143,0.346250349173513,0.34731107929998456,0.3483718094264561,0.3494325395529277,0.35049326967939926,0.3515539998058708,0.3526147299323424,0.35367546005881395,0.3547361901852855,0.3557969203117571,0.35685765043822865,0.3579183805647002,0.3589791106911718,0.3600398408176434 +PV+Storage - Class 3/Moderate,0.3040379849338607,0.30574391861163924,0.3074498522894178,0.30915578596719634,0.3108617196449749,0.31256765332275344,0.314273587000532,0.31597952067831053,0.3176854543560891,0.31939138803386763,0.3210973217116462,0.3228032553894247,0.3245091890672033,0.32621512274498154,0.3274093738233541,0.3286036249017267,0.32979787598009924,0.3309921270584718,0.3321863781368444,0.33338062921521694,0.3345748802935895,0.33576913137196207,0.33696338245033464,0.3381576335287072,0.33935188460707977,0.34054613568545233,0.3417403867638249,0.34293463784219747,0.34412888892056986 +PV+Storage - Class 3/Conservative,0.30233205125608215,0.30233205125608215,0.30233205125608215,0.30233205125608215,0.30233205125608215,0.30233205125608215,0.30233205125608215,0.30233205125608215,0.30233205125608215,0.30233205125608215,0.30233205125608215,0.30233205125608215,0.30233205125608215,0.30233205125608215,0.3039242560220088,0.30551646078793543,0.30710866555386207,0.3087008703197887,0.31029307508571535,0.311885279851642,0.31347748461756864,0.3150696893834953,0.3166618941494219,0.31825409891534856,0.3198463036812752,0.32143850844720184,0.3230307132131285,0.3246229179790551,0.32621512274498154 +PV+Storage - Class 4/Advanced,0.291449329215404,0.2943981175241593,0.29734690583291457,0.30029569414166984,0.3032444824504251,0.3061932707591804,0.3091420590679357,0.31209084737669096,0.31503963568544624,0.3179884239942015,0.3209372123029568,0.3238860006117121,0.32683478892046736,0.32978357722922286,0.33069414064049624,0.3316047040517696,0.332515267463043,0.3334258308743164,0.33433639428558976,0.33524695769686313,0.3361575211081365,0.3370680845194099,0.3379786479306833,0.33888921134195665,0.33979977475323003,0.3407103381645034,0.3416209015757768,0.34253146498705017,0.3434420283983233 +PV+Storage - Class 4/Moderate,0.29019600486675634,0.29189146882686395,0.29358693278697157,0.2952823967470792,0.2969778607071868,0.2986733246672944,0.300368788627402,0.30206425258750963,0.30375971654761724,0.30545518050772485,0.30715064446783247,0.3088461084279401,0.3105415723880477,0.31223703634815564,0.3134068057402268,0.3145765751322979,0.31574634452436906,0.3169161139164402,0.31808588330851134,0.3192556527005825,0.3204254220926536,0.32159519148472476,0.3227649608767959,0.32393473026886704,0.3251044996609382,0.3262742690530093,0.32744403844508047,0.3286138078371516,0.32978357722922286 +PV+Storage - Class 4/Conservative,0.28850054090664873,0.28850054090664873,0.28850054090664873,0.28850054090664873,0.28850054090664873,0.28850054090664873,0.28850054090664873,0.28850054090664873,0.28850054090664873,0.28850054090664873,0.28850054090664873,0.28850054090664873,0.28850054090664873,0.28850054090664873,0.2900829739360825,0.2916654069655163,0.2932478399949501,0.29483027302438386,0.29641270605381764,0.2979951390832514,0.2995775721126852,0.301160005142119,0.3027424381715528,0.30432487120098656,0.30590730423042034,0.3074897372598541,0.3090721702892879,0.3106546033187217,0.31223703634815564 +PV+Storage - Class 5/Advanced,0.2776004256010633,0.28046780021134976,0.2833351748216362,0.2862025494319227,0.28906992404220916,0.2919372986524956,0.2948046732627821,0.29767204787306856,0.300539422483355,0.3034067970936415,0.30627417170392796,0.3091415463142144,0.3120089209245009,0.3148762955347873,0.31567927853241995,0.3164822615300526,0.31728524452768525,0.3180882275253179,0.31889121052295055,0.3196941935205832,0.32049717651821585,0.3213001595158485,0.32210314251348116,0.3229061255111138,0.32370910850874646,0.3245120915063791,0.32531507450401176,0.3261180575016444,0.326921040499277 +PV+Storage - Class 5/Moderate,0.2763827398860386,0.2780324287813004,0.2796821176765622,0.281331806571824,0.2829814954670858,0.2846311843623476,0.28628087325760937,0.28793056215287116,0.28958025104813295,0.29122993994339474,0.29287962883865654,0.2945293177339183,0.2961790066291801,0.2978286955244422,0.2989652021917985,0.3001017088591548,0.30123821552651114,0.30237472219386746,0.3035112288612238,0.3046477355285801,0.3057842421959364,0.30692074886329274,0.30805725553064905,0.3091937621980054,0.3103302688653617,0.311466775532718,0.31260328220007433,0.31373978886743065,0.3148762955347873 +PV+Storage - Class 5/Conservative,0.27473305099077683,0.27473305099077683,0.27473305099077683,0.27473305099077683,0.27473305099077683,0.27473305099077683,0.27473305099077683,0.27473305099077683,0.27473305099077683,0.27473305099077683,0.27473305099077683,0.27473305099077683,0.27473305099077683,0.27473305099077683,0.27627276062635453,0.27781247026193223,0.27935217989750993,0.28089188953308764,0.28243159916866534,0.28397130880424304,0.28551101843982074,0.28705072807539844,0.28859043771097614,0.29013014734655385,0.29166985698213155,0.29320956661770925,0.29474927625328695,0.29628898588886465,0.2978286955244422 +PV+Storage - Class 6/Advanced,0.26396106784407125,0.26674809597836113,0.269535124112651,0.2723221522469409,0.2751091803812308,0.27789620851552066,0.28068323664981054,0.2834702647841004,0.2862572929183903,0.2890443210526802,0.29183134918697007,0.29461837732125995,0.29740540545554983,0.3001924335898397,0.3008896198146559,0.3015868060394721,0.30228399226428826,0.30298117848910444,0.3036783647139206,0.3043755509387368,0.305072737163553,0.30576992338836917,0.30646710961318535,0.30716429583800153,0.3078614820628177,0.3085586682876339,0.3092558545124501,0.30995304073726626,0.3106502269620825 +PV+Storage - Class 6/Moderate,0.2627781987584232,0.2643823578070649,0.2659865168557067,0.26759067590434843,0.2691948349529902,0.27079899400163193,0.2724031530502737,0.27400731209891543,0.2756114711475572,0.27721563019619894,0.2788197892448407,0.28042394829348244,0.2820281073421242,0.283632266390766,0.2847362775373709,0.2858402886839758,0.28694429983058073,0.28804831097718564,0.28915232212379055,0.29025633327039546,0.29136034441700037,0.2924643555636053,0.2935683667102102,0.2946723778568151,0.29577638900342,0.2968804001500249,0.29798441129662984,0.29908842244323475,0.3001924335898397 +PV+Storage - Class 6/Conservative,0.2611740397097814,0.2611740397097814,0.2611740397097814,0.2611740397097814,0.2611740397097814,0.2611740397097814,0.2611740397097814,0.2611740397097814,0.2611740397097814,0.2611740397097814,0.2611740397097814,0.2611740397097814,0.2611740397097814,0.2611740397097814,0.26267125482184706,0.2641684699339127,0.2656656850459783,0.26716290015804395,0.2686601152701096,0.2701573303821752,0.27165454549424084,0.27315176060630647,0.2746489757183721,0.27614619083043773,0.27764340594250336,0.279140621054569,0.2806378361666346,0.28213505127870026,0.283632266390766 +PV+Storage - Class 7/Advanced,0.251120333115332,0.25382517686447387,0.2565300206136158,0.25923486436275767,0.2619397081118996,0.26464455186104147,0.26734939561018334,0.2700542393593252,0.2727590831084671,0.27546392685760895,0.2781687706067508,0.2808736143558927,0.28357845810503457,0.2862833018541765,0.2868870795005496,0.2874908571469227,0.2880946347932958,0.28869841243966887,0.28930219008604197,0.28990596773241506,0.29050974537878815,0.29111352302516125,0.29171730067153434,0.29232107831790743,0.29292485596428053,0.2935286336106536,0.2941324112570267,0.2947361889033998,0.2953399665497729 +PV+Storage - Class 7/Moderate,0.24997976048343065,0.2515440316006712,0.25310830271791174,0.2546725738351523,0.25623684495239285,0.2578011160696334,0.25936538718687396,0.2609296583041145,0.2624939294213551,0.26405820053859563,0.2656224716558362,0.26718674277307675,0.2687510138903173,0.2703152850075578,0.27137981946399903,0.27244435392044025,0.2735088883768815,0.2745734228333227,0.2756379572897639,0.27670249174620515,0.27776702620264637,0.2788315606590876,0.2798960951155288,0.28096062957197004,0.28202516402841127,0.2830896984848525,0.2841542329412937,0.28521876739773494,0.2862833018541765 +PV+Storage - Class 7/Conservative,0.2484154893661901,0.2484154893661901,0.2484154893661901,0.2484154893661901,0.2484154893661901,0.2484154893661901,0.2484154893661901,0.2484154893661901,0.2484154893661901,0.2484154893661901,0.2484154893661901,0.2484154893661901,0.2484154893661901,0.2484154893661901,0.24987547574228128,0.25133546211837243,0.2527954484944636,0.2542554348705548,0.255715421246646,0.25717540762273716,0.25863539399882834,0.2600953803749195,0.2615553667510107,0.2630153531271019,0.2644753395031931,0.26593532587928426,0.26739531225537544,0.2688552986314666,0.2703152850075578 +PV+Storage - Class 8/Advanced,0.24197525399784897,0.2445770054428357,0.24717875688782243,0.24978050833280915,0.2523822597777959,0.2549840112227826,0.25758576266776934,0.26018751411275604,0.2627892655577428,0.2653910170027295,0.26799276844771625,0.270594519892703,0.27319627133768976,0.27579802278267646,0.27637746008874997,0.2769568973948235,0.277536334700897,0.2781157720069705,0.27869520931304403,0.27927464661911755,0.27985408392519107,0.2804335212312646,0.2810129585373381,0.2815923958434116,0.28217183314948513,0.28275127045555865,0.28333070776163216,0.2839101450677057,0.28448958237377947 +PV+Storage - Class 8/Moderate,0.24088659065257223,0.24239967875228222,0.2439127668519922,0.2454258549517022,0.24693894305141217,0.24845203115112216,0.24996511925083215,0.2514782073505421,0.2529912954502521,0.2545043835499621,0.2560174716496721,0.25753055974938205,0.25904364784909206,0.2605567359488021,0.26157282173772706,0.262588907526652,0.26360499331557696,0.2646210791045019,0.26563716489342687,0.26665325068235185,0.26766933647127683,0.2686854222602018,0.2697015080491268,0.2707175938380518,0.27173367962697675,0.27274976541590173,0.2737658512048267,0.2747819369937517,0.27579802278267646 +PV+Storage - Class 8/Conservative,0.23937350255286224,0.23937350255286224,0.23937350255286224,0.23937350255286224,0.23937350255286224,0.23937350255286224,0.23937350255286224,0.23937350255286224,0.23937350255286224,0.23937350255286224,0.23937350255286224,0.23937350255286224,0.23937350255286224,0.23937350255286224,0.24078571811259156,0.24219793367232087,0.24361014923205018,0.2450223647917795,0.2464345803515088,0.24784679591123812,0.24925901147096743,0.2506712270306967,0.25208344259042603,0.25349565815015535,0.25490787370988466,0.25632008926961397,0.2577323048293433,0.2591445203890726,0.2605567359488021 +PV+Storage - Class 9/Advanced,0.2309245118335164,0.23343186260605744,0.2359392133785985,0.23844656415113955,0.2409539149236806,0.24346126569622165,0.2459686164687627,0.24847596724130375,0.25098331801384477,0.2534906687863858,0.25599801955892687,0.2585053703314679,0.26101272110400897,0.2635200718765501,0.26404153192368107,0.26456299197081207,0.26508445201794306,0.26560591206507406,0.26612737211220505,0.26664883215933605,0.26717029220646704,0.26769175225359804,0.26821321230072903,0.26873467234786,0.269256132394991,0.269777592442122,0.270299052489253,0.270820512536384,0.2713419725835152 +PV+Storage - Class 9/Moderate,0.2298803213744895,0.23134348168800364,0.2328066420015178,0.23426980231503194,0.2357329626285461,0.23719612294206024,0.2386592832555744,0.24012244356908855,0.2415856038826027,0.24304876419611685,0.244511924509631,0.24597508482314515,0.2474382451366593,0.24890140545017353,0.24987598321193197,0.2508505609736904,0.2518251387354488,0.2527997164972073,0.2537742942589657,0.25474887202072416,0.25572344978248257,0.25669802754424104,0.25767260530599945,0.2586471830677579,0.2596217608295163,0.2605963385912748,0.2615709163530332,0.26254549411479167,0.2635200718765501 +PV+Storage - Class 9/Conservative,0.22841716106097534,0.22841716106097534,0.22841716106097534,0.22841716106097534,0.22841716106097534,0.22841716106097534,0.22841716106097534,0.22841716106097534,0.22841716106097534,0.22841716106097534,0.22841716106097534,0.22841716106097534,0.22841716106097534,0.22841716106097534,0.22978277735358857,0.2311483936462018,0.23251400993881502,0.23387962623142824,0.23524524252404147,0.2366108588166547,0.23797647510926792,0.23934209140188115,0.24070770769449437,0.2420733239871076,0.24343894027972082,0.24480455657233405,0.24617017286494727,0.2475357891575605,0.24890140545017353 +PV+Storage - Class 10/Advanced,0.21302915702587935,0.21539138933682392,0.21775362164776849,0.22011585395871305,0.22247808626965762,0.2248403185806022,0.22720255089154676,0.22956478320249132,0.2319270155134359,0.23428924782438046,0.23665148013532503,0.2390137124462696,0.24137594475721416,0.24373817706815865,0.2441584111948325,0.24457864532150636,0.24499887944818022,0.24541911357485408,0.24583934770152793,0.2462595818282018,0.24667981595487565,0.2471000500815495,0.24752028420822336,0.24794051833489722,0.24836075246157108,0.24878098658824493,0.2492012207149188,0.24962145484159265,0.25004168896826656 +PV+Storage - Class 10/Moderate,0.2120433014343672,0.2134196781537996,0.21479605487323203,0.21617243159266444,0.21754880831209686,0.21892518503152927,0.2203015617509617,0.2216779384703941,0.22305431518982652,0.22443069190925893,0.22580706862869135,0.22718344534812376,0.22855982206755618,0.22993619878698873,0.23085633067240005,0.23177646255781137,0.2326965944432227,0.233616726328634,0.23453685821404532,0.23545699009945664,0.23637712198486796,0.23729725387027928,0.2382173857556906,0.23913751764110192,0.24005764952651323,0.24097778141192455,0.24189791329733587,0.2428180451827472,0.24373817706815865 +PV+Storage - Class 10/Conservative,0.21066692471493478,0.21066692471493478,0.21066692471493478,0.21066692471493478,0.21066692471493478,0.21066692471493478,0.21066692471493478,0.21066692471493478,0.21066692471493478,0.21066692471493478,0.21066692471493478,0.21066692471493478,0.21066692471493478,0.21066692471493478,0.21195154298640503,0.21323616125787528,0.21452077952934553,0.21580539780081578,0.21709001607228604,0.21837463434375629,0.21965925261522654,0.22094387088669679,0.22222848915816704,0.2235131074296373,0.22479772570110754,0.2260823439725778,0.22736696224404804,0.2286515805155183,0.22993619878698873 diff --git a/tests/data_finder.py b/tests/data_finder.py index 47d6dd8..9c7d5fe 100644 --- a/tests/data_finder.py +++ b/tests/data_finder.py @@ -15,7 +15,7 @@ ./data/{tech}/{case}/{crp}/df_occ.csv ./data/{tech}/{case}/{crp}/etc """ -from typing import Type +from typing import Optional, Type import os from lcoe_calculator.base_processor import TechProcessor from lcoe_calculator.config import LCOE_SS_NAME, CAPEX_SS_NAME, CrpChoiceType @@ -35,7 +35,7 @@ class DataFinder: Get path and file names for saving tech metric values to CSV. Note that set_tech() must be used before first use and before being used for a new tech. """ - _tech: Type[TechProcessor]|None = None + _tech: Optional[Type[TechProcessor]] = None @classmethod def set_tech(cls, tech: Type[TechProcessor]): @@ -74,7 +74,7 @@ def get_data_filename(cls, metric: str, case: str, crp: CrpChoiceType): df_name = [m[1] for m in metric_lookup if m[0] == metric][0] # Files in ./data/{tech} - clean_sheet_name = cls._tech.sheet_name.replace(' ', '_') + clean_sheet_name = str(cls._tech.sheet_name).replace(' ', '_') tech_dir = os.path.join(DATA_DIR, clean_sheet_name) if not os.path.exists(tech_dir): os.makedirs(tech_dir) diff --git a/tests/extract_test_data.py b/tests/extract_test_data.py index f6d1e3b..bb06cfd 100644 --- a/tests/extract_test_data.py +++ b/tests/extract_test_data.py @@ -29,7 +29,7 @@ def extract_data_for_crp_case(data_workbook_fname: str, tech: Type[TechProcessor @param case - name of desired financial case @param crp - name of desired CRP """ - extractor = Extractor(data_workbook_fname, tech.sheet_name, case, crp, + extractor = Extractor(data_workbook_fname, str(tech.sheet_name), case, crp, tech.scenarios, base_year=tech.base_year) metrics = list(tech.metrics) diff --git a/tests/mock_extractor.py b/tests/mock_extractor.py index 0f7d912..5b7f63f 100644 --- a/tests/mock_extractor.py +++ b/tests/mock_extractor.py @@ -7,7 +7,7 @@ """ Mock data extractor for testing. """ -from typing import List, Tuple +from typing import List, Optional, Tuple import pandas as pd from lcoe_calculator.abstract_extractor import AbstractExtractor from lcoe_calculator.config import CrpChoiceType @@ -25,7 +25,7 @@ class MockExtractor(AbstractExtractor): """ def __init__(self, _: str, __: str, case: str, crp: CrpChoiceType, ___: List[int], - ____: int): + ____: int, _____: Optional[str] = None): """ @param data_workbook_fname - IGNORED @param sheet_name - IGNORED @@ -33,9 +33,10 @@ def __init__(self, _: str, __: str, case: str, crp: CrpChoiceType, ___: List[int @param crp - capital recovery period: 20, 30, or 'TechLife' @param scenarios - IGNORED @param base_year - IGNORED + @param tax_credit_case - IGNORED, only used by PV+Battery """ self._case = case - self._crp = crp + self._requested_crp = crp def get_metric_values(self, metric: str, _:int, __=False) -> pd.DataFrame: """ @@ -46,13 +47,13 @@ def get_metric_values(self, metric: str, _:int, __=False) -> pd.DataFrame: @param split_metrics - IGNORED @returns """ - fname = DataFinder.get_data_filename(metric, self._case, self._crp) + fname = DataFinder.get_data_filename(metric, self._case, self._requested_crp) df = self.read_csv(fname) return df def get_tax_credits(self) -> pd.DataFrame: """ Get tax credit """ - fname = DataFinder.get_data_filename(TAX_CREDIT_FAKE_SS_NAME, self._case, self._crp) + fname = DataFinder.get_data_filename(TAX_CREDIT_FAKE_SS_NAME, self._case, self._requested_crp) df = self.read_csv(fname) return df @@ -64,7 +65,7 @@ def get_cff(self, cff_name: str, _) -> pd.DataFrame: @param {int} rows - number of CFF rows to pull @returns {pd.DataFrame} - CFF dataframe """ - fname = DataFinder.get_data_filename(cff_name, self._case, self._crp) + fname = DataFinder.get_data_filename(cff_name, self._case, self._requested_crp) df = self.read_csv(fname) return df @@ -73,7 +74,7 @@ def get_fin_assump(self) -> pd.DataFrame: Dynamically search for financial assumptions in small table at top of tech sheet and return as data frame """ - fname = DataFinder.get_data_filename(FIN_ASSUMP_FAKE_SS_NAME, self._case, self._crp) + fname = DataFinder.get_data_filename(FIN_ASSUMP_FAKE_SS_NAME, self._case, self._requested_crp) df = pd.read_csv(fname, index_col=0) return df @@ -86,9 +87,9 @@ def get_wacc(self, _=None) -> Tuple[pd.DataFrame, pd.DataFrame]: @returns {pd.DataFrame} df_just_wacc - last six rows of wacc sheet, 'WACC Nominal - {scenario}' and 'WACC Real - {scenario}' """ - fname = DataFinder.get_data_filename(WACC_FAKE_SS_NAME, self._case, self._crp) + fname = DataFinder.get_data_filename(WACC_FAKE_SS_NAME, self._case, self._requested_crp) df_wacc = self.read_csv(fname) - fname = DataFinder.get_data_filename(JUST_WACC_FAKE_SS_NAME, self._case, self._crp) + fname = DataFinder.get_data_filename(JUST_WACC_FAKE_SS_NAME, self._case, self._requested_crp) df_just_wacc = self.read_csv(fname) return (df_wacc, df_just_wacc)